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

The First Bancshares, Inc.

FBMS

Valuace

Růst

Zdraví

Cena

$ 33.81

+0.16 (0.48%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	412.6	412.6	290.2	3.9	193.6	186.1	148.8	105.4	73.5	51.5	44.5	41.2	35.5	28.5	23.7	20.7
Cost of Revenues	139.4	139.4	0.0	0.0	0.0	0.0	0.0	3.1	1.2	0.8	0.8	0.0	0.0	0.0	0.0	0.0
Gross Profit	203.2	273.2	290.2	3.9	193.6	186.1	148.8	102.3	72.4	50.7	43.7	41.2	35.5	28.5	23.7	20.7

Revenue	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Total Revenues	97.9	106.1	104.2	104.3	91.6	79.0	77.2	66.5	3.9	58.2
Cost of Revenues	34.6	35.5	34.9	34.3	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	63.3	70.6	69.3	0.0	91.6	79.0	77.2	66.5	3.9	58.2

Operating Income	TTM	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
Selling General & Admin Expenses	0.0	0.0	98.1	75.6	68.3	62.9	48.3	38.7	32.1	23.6	19.9	19.3	16.5	13.4	11.3	10.4
Depreciation & Amortization	10.2	10.2	12.1	4.7	4.1	4.1	3.2	1.7	0.7	0.4	0.4	2.2	1.9	1.7	1.2	0.9
Total Operating Expenses	175.2	175.2	290.2	104.9	-112.6	-123.0	-92.3	-60.2	-45.6	-30.4	-26.6	-29.2	-26.3	-19.3	11.3	10.8
Operating Income	98.0	98.0	0.0	108.8	81.1	63.1	56.4	42.1	26.7	20.3	17.1	12.0	9.2	9.3	8.7	10.5

Operating Income	TTM	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
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	73.0	28.7	28.4	29.0	20.6	19.6
Depreciation & Amortization	-4.0	5.7	4.8	3.7	4.9	2.4	2.4	3.3	1.3	1.2
Total Operating Expenses	41.1	46.7	43.9	43.4	14.4	47.7	46.9	45.7	31.7	-35.5
Operating Income	22.1	23.9	25.4	26.6	-97.9	31.9	34.4	24.7	35.6	22.7

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	369.8	369.8	0.0	200.4	176.7	179.3	148.5	100.0	66.1	44.6	40.2	36.4	31.3	26.3	24.5	23.5
Interest Expense	135.6	135.6	0.0	22.6	19.7	26.7	26.7	15.1	6.9	4.3	3.2	3.0	2.9	4.1	5.4	7.1
Other Expense	26.6	0.0	96.8	-30.1	0.0	0.0	0.0	-15.1	-9.1	-6.2	-5.1	-3.0	-2.9	-4.1	-5.4	-7.1
IBT	98.0	98.0	96.8	78.7	81.1	63.1	56.4	27.0	17.6	14.0	12.0	9.1	6.2	5.1	3.3	3.4
Income Tax Expense	20.8	20.8	21.3	15.8	16.9	10.6	12.7	5.8	7.0	3.9	3.2	2.4	1.6	1.1	0.5	0.9
Net Income	77.2	77.2	75.5	62.9	64.2	52.5	43.7	21.2	10.6	10.1	8.8	6.6	4.6	4.0	2.9	2.5

Net Income	TTM	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Interest Income	93.6	93.6	91.0	91.7	88.7	85.7	86.2	80.3	57.9	53.9
Interest Expense	33.5	34.5	33.2	34.3	6.3	25.0	20.2	15.4	10.0	4.7
Other Expense	0.0	0.0	0.0	26.6	14.3	31.3	30.3	20.9	-15.3	-4.7
IBT	22.1	23.9	25.4	26.6	14.3	31.3	30.3	20.9	20.3	18.0
Income Tax Expense	3.8	5.3	5.7	6.0	3.3	6.9	6.5	4.6	4.0	3.9
Net Income	18.3	18.6	19.7	20.6	11.0	24.4	23.8	16.3	16.3	14.0

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$2.41	$2.99	$3.05	$2.53	$2.57	$1.63	$1.12	$1.78	$1.57	$1.20	$0.98	$1.17	$0.83	$0.74
EPS Diluted	$0.00	$0.00	$2.39	$2.97	$3.03	$2.52	$2.55	$1.62	$1.11	$1.57	$1.55	$1.19	$0.96	$1.16	$0.82	$0.74
Shares Outstanding	31.5	31.5	31.4	21.0	21.0	20.7	17.1	13.0	9.5	5.4	5.4	5.2	4.3	3.1	3.1	3.0
Diluted Shares Outstanding	31.7	31.7	31.6	21.2	21.2	20.8	17.2	13.1	9.6	6.3	5.4	5.3	4.4	3.1	3.1	3.0

Per Share Data	TTM	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
EPS	$0.00	$0.00	$0.00	$0.00	$0.35	$0.78	$0.76	$0.52	$0.68	$0.61
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.35	$0.77	$0.75	$0.52	$0.67	$0.61
Shares Outstanding	31.5	31.5	31.5	31.5	31.4	31.6	31.7	31.3	24.0	22.9
Diluted Shares Outstanding	31.7	31.7	31.7	31.6	31.6	31.6	31.6	31.5	24.2	23.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	207.6	220.4	355.1	145.3	919.7	562.6	168.9	159.1	91.9	62.1	41.3	44.2	38.3	29.8	22.9	24.9
Short Term Investments	607.5	542.8	-1,549.7	1,257.1	1,751.8	1,022.2	765.1	492.7	356.9	243.2	239.7	254.7	244.1	214.4	2.6	2.6
Total Cash & ST Investments	1,241.1	763.2	355.1	1,402.4	2,671.5	1,584.7	934.0	651.3	448.3	304.9	280.7	299.0	282.3	244.2	25.6	27.5
Accounts Receivable	35.4	34.0	0.0	27.7	23.3	26.3	14.8	10.8	6.7	4.4	4.0	3.7	3.3	2.9	2.8	2.0
Inventory	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 Current Assets	0.0	0.0	396.8	0.0	0.0	0.0	0.0	1,662.4	918.9	663.9	558.1	473.9	354.5	216.4	399.5	350.7
Total Current Assets	1,276.6	797.2	751.9	1,430.1	2,694.8	1,611.1	948.8	2,324.5	1,374.0	973.2	842.8	776.5	640.2	463.5	427.9	380.2

Current Assets	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Cash And Equivalents	220.4	214.1	207.6	339.5	355.1	197.6	194.1	333.5	145.3	163.8
Short Term Investments	542.8	1,060.0	1,124.5	1,088.6	1,042.4	1,142.0	1,199.1	1,249.8	1,257.1	1,379.4
Total Cash & ST Investments	763.2	1,187.5	1,332.1	340.0	-355.1	1,339.6	1,393.2	1,583.3	1,402.4	1,543.3
Accounts Receivable	34.0	33.4	35.4	0.0	0.0	1.5	1.2	30.0	27.7	24.6
Inventory	0.0	0.0	0.0	0.0	321.8	-233.1	-230.5	-398.5	0.0	0.0
Other Current Assets	0.0	0.0	0.0	0.0	396.8	0.0	0.0	368.5	0.0	0.0
Total Current Assets	797.2	1,220.9	1,276.6	381.7	396.8	1,341.2	1,394.3	1,583.3	1,430.1	1,567.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	179.3	176.9	182.2	153.1	132.4	123.5	105.0	74.8	46.4	34.6	33.6	34.8	31.5	22.2	23.0	15.0
Goodwill	272.5	272.5	272.5	180.3	156.7	156.9	158.6	89.8	20.0	13.8	13.8	12.3	10.6	9.4	9.4	0.7
Intangible Assets	0.0	59.3	0.0	34.6	29.5	30.8	30.3	23.2	4.7	1.7	2.1	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	1,771.3	6,514.3	1,734.7	1,982.5	1,774.1	1,049.7	791.8	514.9	372.9	255.8	255.0	270.2	258.0	226.3	221.2	107.1
Other Long-Term Assets	-1,764.8	184.7	5,445.0	-34.6	-2,092.7	-1,360.8	-1,085.6	-23.2	-4.7	-1.7	-2.1	0.0	0.5	0.0	0.0	0.0
Total Long-Term Assets	458.3	7,207.6	7,634.3	2,315.9	2,092.7	1,360.8	1,085.6	679.5	439.2	304.2	302.4	317.3	300.7	257.9	253.5	122.8
Total Assets	7,965.8	8,004.8	8,031.1	6,461.7	6,077.4	5,152.8	3,941.9	3,004.0	1,813.2	1,277.4	1,145.1	1,093.8	940.9	721.4	681.4	503.0

Long-Term Assets	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Net Property, Plant & Equipment	176.9	183.8	179.3	181.2	182.2	183.7	186.4	186.7	153.1	150.5
Goodwill	272.5	272.5	272.5	272.5	272.5	272.7	272.5	271.8	180.3	178.8
Intangible Assets	59.3	0.0	0.0	0.0	341.3	71.2	73.6	76.0	34.6	35.9
Long-Term Investments	6,514.3	1,714.7	1,771.3	5,800.9	185.0	1,836.4	1,898.3	1,962.4	1,982.5	2,004.0
Other Long-Term Assets	184.7	0.0	-1,764.8	5,425.3	6,898.7	-2,364.0	-2,430.8	-2,496.8	-34.6	-2,040.0
Total Long-Term Assets	7,207.6	2,171.0	458.3	7,624.3	7,634.3	2,364.0	2,430.8	2,496.8	2,315.9	329.2
Total Assets	8,004.8	7,966.5	7,965.8	7,963.8	8,031.1	7,884.3	7,862.1	8,017.3	6,461.7	6,454.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	15.4	13.9	0.0	3.3	1.7	2.1	2.5	1.5	0.4	0.3	0.2	0.3	0.4	0.2	0.3	0.4
Short-Term Debt	0.0	0.0	8.3	9.7	6.3	8.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	-15.4	6,604.9	14.4	-13.1	-8.0	-10.4	-2.5	-1.5	-0.4	-0.3	-0.2	-0.3	-0.4	-0.2	-0.3	-0.4
Current Liabilities	15.4	6,618.7	22.7	13.1	8.0	10.4	2.5	1.5	0.4	0.3	0.2	0.3	0.4	0.2	0.3	0.4

Current Liabilities	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Accounts Payable	13.9	13.7	15.4	13.7	0.0	0.0	0.0	0.0	3.3	1.4
Short-Term Debt	0.0	0.0	0.0	0.0	8.3	8.4	8.2	8.5	9.7	10.1
Other Current Liabilities	6,604.9	0.0	0.0	1,947.0	6,764.2	5.4	-0.2	-4.4	-13.1	-1.4
Current Liabilities	6,618.7	13.7	15.4	1,960.7	6,772.4	22.2	16.2	12.6	13.1	10.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	314.1	341.6	131.7	275.1	144.7	259.2	295.0	166.0	114.4	79.3	120.6	99.8	62.3	42.1	10.3	10.3
Capital Leases	8.1	7.8	8.3	9.7	6.3	8.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	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 Liabilities	6,993.9	6,999.3	7,050.3	5,815.1	5,401.2	4,507.9	3,398.2	2,640.7	1,590.8	1,122.8	1,041.7	997.6	855.8	655.5	621.0	445.9

Long-Term Liabilities	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Long-Term Debt	341.6	338.9	314.1	131.9	131.7	438.7	416.4	412.6	275.1	235.0
Capital Leases	7.8	7.7	8.1	8.5	6.9	8.4	8.2	8.5	9.7	10.1
Def. Tax Liability	0.0	0.0	0.0	0.0	31.7	0.0	0.0	0.0	0.0	0.0
Total Liabilities	6,999.3	6,954.8	6,993.9	7,003.8	7,082.0	430.3	408.2	7,120.9	5,815.1	5,833.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	32.5	0.0	32.3	25.3	21.7	21.6	19.0	14.9	11.2	9.0	5.4	5.3	5.1	3.1	3.1	3.1
Retained Earnings	324.9	346.2	300.2	252.6	206.2	154.2	110.5	72.0	53.7	44.5	35.6	25.4	22.5	20.0	16.8	14.7
Comprehensive Income	-120.5	-109.6	-117.6	-149.0	8.0	25.8	10.1	-1.8	-0.4	-1.1	1.1	1.8	-1.2	2.5	0.6	-0.6
Total Common Equity	971.9	1,005.4	949.0	646.7	676.2	644.8	543.7	363.3	222.5	154.5	103.4	96.2	85.1	65.9	60.4	57.1

Total Common Equity	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Common Stock	0.0	32.5	32.5	32.5	32.3	32.3	32.3	32.3	25.3	25.3
Retained Earnings	346.2	335.7	324.9	313.0	300.2	296.6	279.4	262.4	252.6	241.1
Comprehensive Income	-109.6	-92.1	-120.5	-119.9	-117.6	-165.2	-145.2	-130.8	-149.0	-162.0
Total Common Equity	1,005.4	1,011.7	971.9	959.9	949.0	897.2	899.4	896.4	646.7	621.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		314.1	341.6	140.0	284.9	144.7	259.2	295.0	166.0	114.4	79.3	120.6	99.8	62.3	42.1	10.3	10.3
Book Value		971.9	1,005.4	980.7	646.7	676.2	644.8	543.7	363.3	222.5	154.5	103.4	96.2	85.1	65.9	60.4	57.1

Other		4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,005.4	1,011.7	971.9	959.9	949.0	897.2	899.4	896.4	646.7	621.5

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	75.7	77.2	75.5	62.9	64.2	52.5	43.7	21.2	10.6	10.1	8.8	6.6	4.6	4.0	2.9	2.5
Depreciation & Amortization	15.0	10.2	12.1	12.2	13.8	12.4	5.3	4.3	2.9	2.3	2.3	2.2	1.9	1.7	1.2	0.9
Stock-Based Compensation	2.5	4.6	2.3	2.4	3.1	2.4	1.7	1.2	0.9	0.8	0.7	0.6	0.4	0.3	2.0	2.8
Change Working Capital	-4.9	-11.0	-5.5	3.1	2.6	-13.2	-0.9	1.7	-1.6	-4.5	-3.5	-4.7	8.0	2.0	0.9	4.1
Change In Accounts Receivable	-4.6	-0.7	0.0	-3.0	3.2	-9.2	-1.2	-0.7	-0.7	-0.4	-0.3	-0.2	-0.1	-0.1	-0.7	0.3
Change In Accounts Payable	7.4	-8.8	0.0	1.6	-0.5	-0.4	0.9	0.1	0.0	0.1	-0.1	-0.1	-0.2	-0.1	-0.2	-0.3
Change In Inventories	0.3	0.0	0.0	0.0	0.0	0.0	0.0	-2,322.3	-1,374.9	-977.3	-845.9	-780.9	-632.0	-461.3	-426.1	-376.1
Other Non-cash Items	13.9	1.3	17.1	8.5	10.3	0.2	-6.0	0.6	2.4	0.9	1.2	2.0	1.4	2.4	0.0	-0.2
Cash from Operations	103.6	0.0	108.5	90.0	95.7	51.2	44.7	31.5	21.6	9.6	9.7	7.1	18.0	10.2	7.1	10.0

Cash Flow From Operating Activities	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Net Income	18.3	18.6	19.7	20.6	11.0	24.4	23.8	16.3	16.3	14.0
Depreciation & Amortization	-4.0	5.7	4.8	3.7	4.9	1.6	-1.0	3.3	6.6	-1.0
Stock-Based Compensation	2.6	-1.3	0.7	0.7	0.7	0.5	0.5	0.6	0.7	0.7
Change Working Capital	-4.2	11.2	1.5	-12.4	-7.7	14.0	12.6	-25.5	-2.5	1.0
Change In Accounts Receivable	0.0	2.1	-0.5	0.0	-2.8	0.3	-0.9	2.1	-3.2	1.5
Change In Accounts Payable	0.0	7.3	1.7	-9.0	8.9	5.8	3.9	0.8	2.0	-0.2
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.2	-0.3	0.0	0.0	0.0
Other Non-cash Items	4.9	-3.2	-1.1	-2.3	9.2	0.1	-2.9	10.0	0.5	8.4
Cash from Operations	0.0	0.0	0.0	0.0	25.2	41.6	34.1	4.7	21.6	23.2

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-2.1	0.0	-3.7	-15.5	-7.1	-4.4	-7.9	-4.1	-4.7	-2.7	-1.2	-1.0	-0.7	-0.4	-1.4	-1.4
Acquisitions	-74.4	0.0	106.8	23.9	358.9	29.2	30.9	42.5	3.9	-98.6	-0.8	4.3	43.2	0.0	116.1	1.4
Investments	-222.0	-220.6	-25.6	-620.7	-988.5	-359.8	-191.6	-75.0	-92.1	-54.8	-33.7	-41.8	-86.2	-64.0	-182.3	-51.8
Sales of Investment	368.6	313.9	473.6	220.2	234.4	207.7	144.9	107.6	66.4	49.7	46.9	56.4	53.0	59.8	55.8	57.9
Other Investing Activities	-77.7	0.0	-223.2	-314.8	195.0	-131.8	-38.9	-79.8	-115.0	-5.9	-67.6	-96.6	-50.1	-30.0	0.0	-20.3
Cash from Investing	-85.1	0.0	328.0	-706.9	-207.4	-259.1	-62.7	-8.8	-141.4	-112.3	-56.5	-78.7	-40.9	-34.6	-11.8	-14.3

Cash Flow From Investing Activities	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Capital Expenditure	0.0	1.3	-0.6	-0.7	-0.9	0.2	-1.9	-1.1	-9.8	-1.6
Acquisitions	0.0	0.0	0.0	0.0	-0.2	-74.2	-36.7	107.0	0.0	0.0
Investments	-7.5	191.1	-77.4	-128.5	-15.0	-1.1	-1.8	-7.6	-2.9	-12.8
Sales of Investment	51.3	-162.2	49.7	112.5	171.4	35.0	45.4	223.8	40.7	67.9
Other Investing Activities	0.0	0.0	0.0	0.0	-79.6	0.5	0.1	-32.2	-46.1	-84.7
Cash from Investing	0.0	0.0	0.0	0.0	75.7	-39.6	5.1	289.9	-18.0	-31.3

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-637.9	0.0	228.7	-0.2	-114.8	-321.4	-258.7	-168.7	-173.6	-293.3	-173.5	-155.7	-31.8	-123.6	-34.8	-10.4
Debt Issued	543.8	201.6	83.8	140.3	0.3	285.6	387.6	220.3	208.7	252.0	194.3	193.1	52.0	155.4	45.1	20.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	601.6	0.0	0.0	216.0	55.3	59.7	218.2	233.9	19.0	156.5	0.0	0.0
Repurchase of Common Stock	-0.4	-2.3	-0.4	-22.9	-5.9	-8.6	-5.3	-0.3	-5.3	-16.1	-0.1	-0.1	0.0	0.0	0.0	0.0
Dividends Paid	-29.7	0.0	-27.6	-16.3	-12.0	-8.6	-5.2	-2.6	-1.4	-1.2	-1.1	-1.1	-0.9	-0.8	-0.8	-0.7
Other Financing Activities	358.1	0.0	-427.5	-118.2	-0.1	940.1	296.9	0.0	274.7	374.5	-0.1	-0.1	45.0	0.0	29.4	33.3
Cash from Financing	-4.9	0.0	-226.7	-157.5	468.8	601.6	27.7	44.5	149.6	123.6	43.4	77.0	31.2	32.1	-6.1	22.2

Cash Flow From Financing Activities	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Debt Repaid	0.0	0.0	0.0	0.0	83.0	22.0	4.0	119.9	-205.0	-205.0
Debt Issued	2.7	24.8	72.1	-279.7	174.3	44.0	8.0	239.1	244.8	299.0
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	-1.9	-0.1	0.0	-0.3	0.0	0.0	0.0	-0.3	-0.1	-22.2
Dividends Paid	0.0	0.0	0.0	0.0	-7.4	-7.0	-6.7	-6.4	-4.7	-4.5
Other Financing Activities	0.0	0.0	0.0	0.0	-18.9	-13.3	-175.8	-219.5	187.6	46.8
Cash from Financing	0.0	0.0	0.0	0.0	56.7	1.6	-178.6	-106.4	-22.1	-184.9

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		13.6	-134.7	209.8	-774.4	357.2	393.7	9.8	67.2	29.8	20.9	-3.4	5.4	8.4	7.7	-10.8	18.0
Closing Cash Balance		207.6	220.4	355.1	145.3	919.7	562.6	168.9	159.1	91.9	62.1	41.3	44.6	39.3	30.9	23.2	34.0

Cash position		4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Net Change in Cash		6.3	6.5	-132.4	-15.2	157.5	3.6	-139.4	188.2	-18.5	-192.9
Closing Cash Balance		220.4	214.1	207.6	340.0	355.1	197.6	194.1	333.5	145.3	163.8

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		101.5	82.2	104.8	74.5	88.6	46.8	36.8	27.4	16.9	6.9	8.5	6.1	17.2	9.8	5.8	8.7
Real Free Cash Flow		99.0	77.6	102.5	72.1	85.5	44.4	35.1	26.3	16.1	6.1	7.8	5.5	16.9	9.5	3.7	5.9

Free Cash Flow		4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Free Cash Flow		16.7	32.3	24.9	9.5	24.2	41.8	32.2	3.6	11.9	21.6
Real Free Cash Flow		14.0	33.6	24.3	8.9	23.6	41.3	31.7	3.0	11.2	20.9