Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Brinker International, Inc.

EAT

Valuace

Růst

Zdraví

Cena

$ 143.57

-9.03 (-5.42%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	5,688.4	5,384.2	4,415.1	4,133.2	3,804.1	3,337.8	3,078.5	3,217.9	3,135.4	3,150.8	3,257.5	3,002.3	2,905.5	2,846.1	2,820.7	2,761.4	2,858.5
Cost of Revenues	3,052.0	4,401.8	3,787.8	3,633.1	3,304.9	2,834.5	2,669.9	2,695.0	2,587.4	2,582.8	2,638.9	2,407.6	2,345.9	2,306.0	2,311.5	742.3	816.0
Gross Profit	2,636.4	982.4	627.3	500.1	499.2	503.3	408.6	522.9	548.0	568.1	618.6	594.7	559.6	540.1	509.3	2,019.1	2,042.5

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	1,452.2	1,349.2	1,461.9	1,425.1	1,358.2	1,139.0	1,208.2	1,120.3	1,074.1	1,012.5
Cost of Revenues	370.5	344.6	1,190.7	1,146.2	1,089.3	975.6	1,014.4	951.8	923.9	897.7
Gross Profit	1,081.7	1,004.6	271.2	278.9	268.9	163.4	193.8	168.5	150.2	114.8

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	154.5	144.1	134.8	136.3	149.1	136.0	132.8	127.6	133.5	132.1	134.5	143.4	1,674.5	1,723.7
Depreciation & Amortization	220.8	206.6	170.8	168.5	181.4	163.8	162.3	150.3	151.4	156.4	156.4	145.2	136.1	131.5	125.1	128.4	135.8
Total Operating Expenses	2,050.5	470.4	397.7	326.7	314.1	285.0	304.3	296.7	293.7	295.9	287.4	278.2	268.5	267.5	268.4	1,813.7	1,888.0
Operating Income	585.9	512.0	229.6	144.4	159.5	199.3	103.0	230.7	226.1	256.2	317.5	311.2	242.2	256.8	231.8	216.2	154.5

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation & Amortization	54.6	53.6	57.9	54.7	47.7	46.3	45.0	42.6	41.3	41.9
Total Operating Expenses	913.3	886.7	128.5	122.0	112.9	107.0	120.7	98.6	87.8	90.6
Operating Income	168.4	117.9	142.7	156.9	156.0	56.4	73.1	69.9	62.4	24.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	0.0	0.0	54.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	34.6	53.1	65.0	54.9	46.1	56.2	59.6	61.6	59.0	49.5	32.6	29.0	28.1	29.1	26.8	28.3	28.5
Other Expense	-44.2	-52.0	-64.7	-53.6	-44.3	-54.1	-98.1	-58.9	-25.1	-14.1	-12.3	-3.2	-46.7	-13.2	-5.2	6.2	6.0
IBT	541.7	460.0	164.9	90.8	115.2	145.2	4.9	171.8	170.2	208.5	286.4	284.3	216.3	230.3	208.8	183.3	132.0
Income Tax Expense	87.6	76.9	9.6	-11.8	-2.4	13.6	-19.5	16.9	44.3	57.7	85.6	87.6	62.2	67.0	57.6	42.3	28.3
Net Income	454.1	383.1	155.3	102.6	117.6	131.6	24.4	154.9	125.9	150.8	200.7	196.7	154.0	163.4	151.2	141.1	137.7

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.0	10.5	10.9	13.2	14.7	14.3	15.1	16.2	16.7	17.0
Other Expense	-10.3	-10.3	-10.5	-13.1	-14.3	-14.1	-15.1	-16.0	-16.6	-17.0
IBT	158.1	107.6	132.2	143.8	141.7	42.3	58.0	53.9	45.8	7.2
Income Tax Expense	29.6	8.1	25.2	24.7	23.2	3.8	0.7	5.2	3.7	0.0
Net Income	128.5	99.5	107.0	119.1	118.5	38.5	57.3	48.7	42.1	7.2

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$0.00	$2.33	$2.62	$2.89	$0.64	$4.04	$2.75	$2.98	$3.47	$3.12	$2.33	$2.28	$1.93	$1.55	$1.35
EPS Diluted	$0.00	$0.00	$0.00	$2.28	$2.58	$2.83	$0.63	$3.96	$2.72	$2.94	$3.42	$3.05	$2.26	$2.20	$1.87	$1.53	$1.34
Shares Outstanding	44.7	44.6	44.4	44.1	44.8	45.5	38.2	38.3	45.7	50.6	57.9	63.1	66.3	71.8	78.6	90.8	102.3
Diluted Shares Outstanding	45.8	46.1	45.7	45.0	45.6	46.6	38.9	39.1	46.3	51.3	58.7	64.4	68.2	74.2	80.7	92.3	103.0

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	44.7	44.7	44.5	44.4	44.4	44.9	44.7	44.3	44.2	44.6
Diluted Shares Outstanding	45.8	45.8	46.5	46.4	45.5	45.9	46.3	45.2	44.9	45.4

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	64.6	18.9	64.6	-1,125.8	13.5	23.9	43.9	13.4	10.9	9.1	31.4	55.1	57.7	59.4	59.1	82.0	344.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	64.6	18.9	64.6	-1,125.8	13.5	23.9	43.9	13.4	10.9	9.1	31.4	55.1	57.7	59.4	59.1	82.0	344.6
Accounts Receivable	60.6	73.4	60.6	60.9	70.9	88.2	87.7	69.6	53.7	44.7	43.9	46.6	47.9	42.8	44.4	42.8	45.1
Inventory	88.3	90.1	88.3	34.5	91.1	81.5	78.9	70.3	71.0	71.4	70.6	23.0	23.6	24.6	25.4	25.4	26.7
Other Current Assets	20.6	24.6	20.6	17.2	25.7	13.6	13.9	23.7	20.8	29.3	30.8	65.0	81.7	71.8	65.9	71.2	84.6
Total Current Assets	234.1	207.0	234.1	183.3	201.2	207.2	224.4	177.0	156.3	154.4	176.8	189.7	210.9	198.6	194.8	221.4	501.1

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	33.6	18.9	17.5	14.8	16.2	64.6	15.5	22.7	14.4	-1,125.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	33.6	18.9	17.5	14.8	16.2	64.6	15.5	22.7	14.4	-1,125.8
Accounts Receivable	61.6	73.4	60.1	84.1	54.1	60.6	48.0	79.5	50.9	60.9
Inventory	88.9	90.1	90.3	90.2	85.4	88.3	87.2	89.4	87.6	90.1
Other Current Assets	30.4	24.6	21.2	21.6	27.9	20.6	20.2	19.7	24.2	17.2
Total Current Assets	214.5	207.0	189.1	210.7	183.6	234.1	170.9	211.3	177.1	183.3

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,974.9	2,101.8	1,974.9	1,943.2	1,977.2	1,782.2	1,859.9	755.1	938.9	1,000.6	1,043.2	1,032.0	1,056.5	1,035.8	1,043.6	1,056.3	1,129.1
Goodwill	194.8	194.7	194.8	195.0	195.1	188.2	187.6	165.5	163.8	164.0	164.0	132.4	133.4	142.1	125.6	124.1	124.1
Intangible Assets	19.9	17.4	19.9	23.9	27.4	21.1	23.0	22.3	24.0	27.5	30.2	16.6	18.8	0.0	0.0	0.0	0.0
Long-Term Investments	19.9	0.0	0.0	-218.9	0.0	-209.3	-210.6	-187.8	-221.4	-228.5	-221.2	-179.7	-182.4	-166.2	-145.8	-154.5	-168.3
Other Long-Term Assets	35.6	56.3	55.5	267.1	21.0	234.6	233.5	214.2	252.1	258.7	252.8	214.1	223.3	218.2	197.7	206.9	222.0
Total Long-Term Assets	2,843.6	2,471.6	2,359.0	2,303.7	2,283.2	2,067.7	2,131.6	1,081.3	1,191.1	1,259.3	1,295.9	1,246.2	1,279.8	1,254.0	1,241.2	1,263.2	1,351.0
Total Assets	3,077.7	2,678.6	2,593.1	2,487.0	2,484.4	2,274.9	2,356.0	1,258.3	1,347.3	1,413.7	1,472.7	1,435.9	1,490.6	1,452.6	1,436.1	1,484.6	1,852.1

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	2,133.1	2,101.8	2,014.9	1,975.6	1,966.9	1,974.9	1,946.1	1,918.7	1,931.8	1,943.2
Goodwill	194.7	194.7	194.5	194.5	194.9	194.8	194.8	195.0	194.8	195.0
Intangible Assets	16.8	17.4	18.1	18.7	19.3	19.9	21.1	22.1	23.0	23.9
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-218.9
Other Long-Term Assets	54.5	56.3	54.0	55.2	56.3	55.5	56.6	61.9	52.7	267.1
Total Long-Term Assets	2,497.5	2,471.6	2,382.8	2,349.6	2,349.5	2,359.0	2,324.8	2,299.4	2,297.7	2,303.7
Total Assets	2,712.0	2,678.6	2,571.9	2,560.3	2,533.1	2,593.1	2,495.7	2,510.7	2,474.8	2,487.0

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	160.6	168.5	160.6	125.7	134.3	127.7	104.9	97.5	104.7	104.2	95.4	92.9	102.9	93.3	100.5	87.5	112.8
Short-Term Debt	128.2	132.2	128.2	122.6	133.0	119.2	129.5	9.7	7.1	9.6	3.6	3.4	27.9	27.6	27.3	22.1	449.9
Other Current Liabilities	268.7	263.2	218.4	212.2	206.8	218.3	153.6	213.5	187.9	206.1	211.1	207.4	230.9	177.4	187.6	383.5	300.5
Current Liabilities	622.3	675.6	622.3	535.9	558.0	571.6	497.9	421.6	434.3	446.4	432.4	418.5	466.1	390.2	401.7	405.6	449.9

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	160.3	168.5	185.6	163.5	152.1	160.6	150.5	148.9	141.7	125.7
Short-Term Debt	140.8	132.2	141.9	135.3	129.1	128.2	129.1	122.3	123.1	122.6
Other Current Liabilities	264.1	263.2	227.4	206.3	182.6	218.4	186.7	179.9	162.9	170.4
Current Liabilities	616.0	675.6	667.6	644.3	577.5	622.3	579.1	590.0	541.6	535.9

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	695.0	1,561.3	1,870.8	2,038.0	2,140.2	1,924.6	2,270.1	1,206.6	1,499.6	1,319.8	1,113.9	970.8	832.3	780.1	587.9	502.6	524.5
Capital Leases	1,175.8	1,135.3	1,304.0	1,125.8	1,151.1	1,006.7	1,061.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	484.6	0.0	0.0	463.8	0.0	27.2	12.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	3,038.3	2,307.7	2,553.7	2,631.3	2,752.5	2,578.2	2,835.1	2,036.5	2,065.6	1,907.4	1,685.8	1,514.3	1,427.5	1,303.2	1,126.2	1,045.7	1,123.4

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	1,679.8	1,561.3	1,577.0	1,720.0	1,879.9	1,870.8	1,902.4	1,970.0	2,028.8	2,038.0
Capital Leases	1,154.0	1,135.3	1,283.1	1,068.0	1,288.6	1,175.8	1,083.9	1,251.3	1,104.9	1,125.8
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	463.8
Total Liabilities	2,368.1	2,307.7	2,312.9	2,428.8	2,520.4	2,553.7	2,542.4	2,620.2	2,631.1	2,631.3

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	6.0	6.0	6.0	6.0	7.0	7.0	7.0	17.6	17.6	17.6	17.6	17.6	17.6	17.6	17.6	17.6	17.6
Retained Earnings	-196.6	186.5	-196.6	-351.9	-148.4	-266.1	-397.5	2,771.2	2,683.0	2,627.1	2,558.2	2,431.7	2,306.5	2,217.6	2,112.9	2,013.2	1,923.6
Comprehensive Income	-6.3	-6.4	-6.3	-6.0	-5.3	-4.7	-6.2	-5.6	-5.8	-11.9	-11.6	-8.6	-0.9	-1,147.9	-1,076.2	-1,033.9	-970.3
Total Common Equity	39.4	370.9	39.4	-144.3	-268.1	-303.3	-479.1	-778.2	-718.3	-493.7	-213.1	-78.5	63.1	149.4	309.9	438.9	728.7

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	6.0	6.0	6.0	6.0	6.0	6.0	6.0	6.0	6.0	6.0
Retained Earnings	286.0	186.5	79.5	-39.6	-158.1	-196.6	-253.9	-302.6	-344.7	-351.9
Comprehensive Income	-6.5	-6.4	-6.6	-6.7	-6.2	-6.3	-6.2	-6.0	-6.2	-6.0
Total Common Equity	343.9	370.9	259.0	131.5	12.7	39.4	-46.7	-109.5	-156.3	-144.3

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,999.0	1,693.5	1,999.0	2,038.0	2,273.2	1,924.6	2,270.1	1,216.3	1,506.7	1,329.5	1,117.5	974.3	860.2	807.7	615.2	524.7	974.4
Book Value		39.4	370.9	39.4	-144.3	-268.1	-303.3	-479.1	-778.2	-718.3	-493.7	-213.1	-78.5	63.1	149.4	309.9	438.9	728.7

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		343.9	370.9	259.0	131.5	12.7	39.4	-46.7	-109.5	-156.3	-144.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	155.3	383.1	155.3	102.6	117.6	131.6	24.4	154.9	125.9	150.8	200.7	196.7	154.0	163.4	151.2	141.1	103.7
Depreciation & Amortization	170.8	206.6	170.8	168.5	164.4	150.2	162.3	147.6	151.4	156.4	156.4	145.2	136.1	131.5	125.1	128.4	135.8
Stock-Based Compensation	25.9	31.4	0.0	14.4	18.6	16.4	14.8	16.4	14.2	14.6	15.2	14.8	16.1	15.9	13.5	12.8	15.6
Change Working Capital	55.5	5.3	55.5	-26.8	-75.1	56.2	10.6	-99.6	-30.4	-22.9	4.9	-4.1	0.5	-24.6	2.8	-17.9	38.4
Change In Accounts Receivable	-0.6	-12.9	-0.6	0.7	3.4	-9.9	4.1	-3.0	-3.3	3.5	-3.7	1.9	-5.4	5.4	0.6	1.3	6.1
Change In Accounts Payable	30.8	-7.6	30.8	-5.8	0.2	21.1	9.8	-4.1	1.6	3.0	-5.8	1.1	3.8	-9.3	12.2	-21.5	-10.0
Change In Inventories	-1.5	-3.5	-1.5	-1.1	-7.1	-3.2	-4.0	0.4	-1.2	-1.6	0.0	0.5	0.9	0.9	0.0	1.3	6.5
Other Non-cash Items	236.7	40.0	60.9	28.5	38.4	13.5	31.7	26.5	19.9	36.7	-4.0	2.8	76.2	9.3	-0.9	-19.6	68.4
Cash from Operations	421.9	0.0	0.0	256.3	252.2	369.7	245.0	212.7	284.5	312.9	394.7	368.6	359.8	290.7	303.4	260.0	336.4

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	128.5	99.5	107.0	119.1	118.5	38.5	57.3	48.7	42.1	7.2
Depreciation & Amortization	54.6	53.6	57.9	54.7	47.7	46.3	45.0	42.6	41.3	41.9
Stock-Based Compensation	8.1	7.9	8.3	8.8	7.2	7.1	0.0	0.0	0.0	0.0
Change Working Capital	14.0	-46.6	-5.1	18.3	30.6	-38.5	17.9	28.6	9.3	-0.3
Change In Accounts Receivable	-34.0	13.7	-15.1	25.2	-29.0	6.0	-12.2	31.8	-29.9	9.7
Change In Accounts Payable	8.0	3.5	-16.4	-2.7	12.6	-1.1	4.1	7.3	6.6	12.8
Change In Inventories	-4.1	-0.2	-0.4	-0.2	-5.9	3.0	-2.6	1.3	-2.0	1.8
Other Non-cash Items	3.8	3.5	17.9	6.8	7.7	7.6	29.0	14.7	4.9	12.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-198.9	-265.3	-198.9	-184.9	-150.3	-94.0	-104.5	-167.6	-101.3	-102.6	-112.8	-140.3	-161.1	-131.5	-125.2	-70.4	-60.9
Acquisitions	4.7	1.0	4.7	5.5	-106.6	0.0	-94.6	-3.1	0.0	0.0	-105.6	0.0	0.0	-24.6	-6.3	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.9	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	6.0	0.0	0.0	5.2	22.7	3.1	5.1	492.0	23.5	3.2	4.3	2.0	0.9	18.3	8.1	8.7	224.4
Cash from Investing	-192.2	0.0	0.0	-174.2	-234.2	-90.9	-194.0	321.3	-77.8	-99.4	-214.1	-138.3	-160.2	-137.8	-123.4	-64.6	163.5

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-63.7	-58.6	-79.9	-79.6	-49.3	-56.5	-58.0	-51.4	-42.6	-46.9
Acquisitions	0.0	0.2	1.0	0.0	0.0	0.0	3.8	0.2	0.7	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-380.4	0.0	0.0	-87.4	-644.2	-365.0	-876.6	-1,159.5	-848.3	-391.8	-113.4	-366.2	-66.5	-466.4	-18.7	-16.1	-391.0
Debt Issued	341.4	-305.5	-39.0	-147.8	992.8	19.5	1,930.4	869.1	1,025.5	603.8	256.7	480.3	119.0	658.9	109.3	-433.6	1,365.4
Issuance of Common Stock	27.9	0.0	0.0	12.5	0.4	30.7	148.5	3.0	2.3	5.6	6.1	16.3	29.3	41.2	43.4	33.1	2.4
Repurchase of Common Stock	-25.8	-90.2	-25.8	-5.0	-100.9	-4.2	-32.4	-167.7	-303.2	-370.9	-284.9	-306.3	-239.6	-333.4	-287.3	-422.1	-22.9
Dividends Paid	-0.2	0.0	0.0	-0.6	-1.1	-1.5	-57.4	-60.3	-70.0	-70.8	-74.1	-70.8	-63.4	-56.3	-50.1	-53.2	-34.4
Other Financing Activities	473.6	0.0	0.0	0.0	717.4	41.2	797.4	853.0	1,014.4	592.0	262.0	494.1	138.9	662.3	109.8	0.3	196.5
Cash from Financing	-180.2	0.0	0.0	-80.5	-28.4	-298.8	-20.5	-531.5	-204.8	-235.9	-204.3	-232.9	-201.3	-152.6	-202.9	-458.1	-249.4

Cash Flow From Financing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	1,820.6	127.1	-25.4	-136.4	-153.7	10.0	-32.5	-60.8	-59.6	113.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-100.5	-134.5	-3.9	-1.1	-10.4	-74.8	-0.2	-0.5	-0.4	-24.7
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		49.5	-45.7	49.5	1.6	-10.4	-20.0	30.5	2.5	1.8	-22.4	-23.7	-2.6	-1.7	0.3	-22.9	-262.6	250.5
Closing Cash Balance		64.6	18.9	64.6	15.1	13.5	23.9	43.9	13.4	10.9	9.1	31.4	55.1	57.7	59.4	59.1	82.0	344.6

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		-18.6	14.7	1.4	2.7	-1.4	-48.4	49.1	-7.2	8.3	-0.7
Closing Cash Balance		15.0	33.6	18.9	17.5	14.8	16.2	64.6	15.5	22.7	14.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		223.0	413.7	223.0	71.4	101.9	275.7	140.5	45.1	183.2	210.3	281.9	228.3	198.8	159.2	178.2	189.6	275.6
Real Free Cash Flow		197.1	382.3	223.0	57.0	83.3	259.3	125.7	28.7	168.9	195.7	266.8	213.5	182.7	143.2	164.8	176.8	260.0

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		155.2	62.2	106.1	132.4	168.9	6.3	83.5	78.7	48.6	12.2
Real Free Cash Flow		147.1	54.3	97.8	123.6	161.7	-0.8	83.5	78.7	48.6	12.2