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

Independent Bank Corporation

IBCP

Valuace

Růst

Zdraví

Cena

$ 33.71

0.00 (0.00%)

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	309.8	315.4	316.3	200.5	204.6	199.0	197.5	164.1	153.0	128.4	117.3	108.6	104.4	111.8	127.7	141.5	165.9
Cost of Revenues	95.6	95.9	104.7	-94.1	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
Gross Profit	214.2	219.5	211.7	294.6	204.6	199.0	197.5	164.1	153.0	128.4	117.3	108.6	104.4	111.8	127.7	141.5	165.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	79.4	79.4	76.3	74.7	84.5	76.0	79.7	76.2	79.1	53.4
Cost of Revenues	23.0	25.9	23.4	23.4	26.7	28.1	24.9	25.0	0.0	0.0
Gross Profit	56.4	53.5	53.0	51.4	57.9	48.0	54.9	51.1	79.1	53.4

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	109.3	85.2	97.2	90.3	82.5	76.4	68.2	63.6	62.6	61.4	63.7	71.1	73.5	70.8
Depreciation & Amortization	7.5	0.0	10.0	5.7	10.8	12.1	9.2	6.1	6.0	7.0	5.2	4.6	3.0	-2.2	-4.7	-11.3	-27.7
Total Operating Expenses	132.9	138.2	128.6	109.3	-107.3	-121.7	-128.0	-106.3	-86.3	-80.8	-77.5	-73.3	-71.9	-79.9	-88.4	-141.7	53.2
Operating Income	81.3	81.3	83.0	91.5	97.2	77.3	69.5	57.8	66.6	47.6	39.8	35.2	32.5	31.8	39.3	-0.2	18.9

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
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	20.7	21.0
Depreciation & Amortization	0.0	2.8	2.4	2.4	2.5	2.5	2.5	2.5	2.5	2.5
Total Operating Expenses	36.1	32.3	32.3	32.2	35.1	30.7	31.7	31.3	9.9	-31.7
Operating Income	20.3	21.2	20.7	19.1	22.8	17.3	23.2	19.8	69.2	21.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	269.7	269.7	266.8	239.7	169.0	138.1	139.8	148.9	130.8	98.3	86.5	80.8	80.6	87.1	99.4	114.8	148.9
Interest Expense	89.7	89.7	100.5	83.3	19.4	8.3	16.2	26.3	17.5	9.1	6.9	5.9	7.3	9.2	13.1	20.2	37.2
Other Expense	0.0	0.0	0.0	-17.8	-19.4	0.0	0.0	0.0	-17.5	-9.1	-6.9	-5.9	-7.3	-9.2	-13.1	-20.2	-37.2
IBT	81.3	81.3	83.0	73.7	77.8	77.3	69.5	57.8	49.1	38.4	32.9	29.4	25.2	22.7	26.2	-20.4	-18.3
Income Tax Expense	12.8	12.8	16.3	14.6	14.4	14.4	13.3	11.3	9.3	18.0	10.1	9.4	7.2	-54.9	0.0	-0.2	-1.6
Net Income	68.5	68.5	66.8	59.1	63.4	62.9	56.2	46.4	39.8	20.5	22.8	20.0	18.0	77.5	26.2	-20.2	-16.7

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	67.4	69.3	66.9	66.1	67.0	68.3	66.3	65.1	65.4	62.4
Interest Expense	21.1	23.9	22.3	22.5	24.1	26.5	25.0	24.9	2.1	23.0
Other Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
IBT	20.3	21.2	20.7	19.1	22.8	17.3	23.2	19.8	17.9	21.7
Income Tax Expense	1.7	3.7	3.8	3.5	4.3	3.5	4.6	3.8	4.2	4.1
Net Income	18.6	17.5	16.9	15.6	18.5	13.8	18.5	16.0	13.7	17.5

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	$2.82	$2.90	$2.91	$2.56	$2.03	$1.70	$0.96	$1.06	$0.88	$0.79	$5.87	$2.51	$-2.44	$-3.28
EPS Diluted	$0.00	$0.00	$0.00	$2.79	$2.90	$2.88	$2.53	$2.00	$1.68	$0.95	$1.05	$0.86	$0.77	$3.55	$0.80	$-0.29	$-0.40
Shares Outstanding	20.6	20.7	20.9	21.0	21.9	21.6	22.0	22.9	23.4	21.3	21.5	22.7	22.9	14.0	8.7	8.3	5.1
Diluted Shares Outstanding	20.8	20.9	21.1	21.2	21.9	21.8	22.2	23.2	23.8	21.7	21.7	23.2	23.5	21.9	32.9	69.7	41.5

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.66	$0.84
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.65	$0.83
Shares Outstanding	20.6	20.7	20.8	20.9	20.9	20.9	20.9	20.9	20.8	20.9
Diluted Shares Outstanding	20.8	20.9	20.9	21.2	21.1	21.1	21.1	21.1	21.0	21.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	214.3	119.9	169.8	74.4	109.5	118.7	65.7	70.8	57.5	88.8	97.6	87.6	137.1	179.8	341.1	385.4
Short Term Investments	592.0	25.4	-0.3	779.3	1,412.8	1,072.2	518.4	427.9	522.9	610.6	585.5	533.2	462.5	208.4	0.0	0.0
Total Cash & ST Investments	214.3	145.3	169.5	853.7	1,522.3	1,190.9	584.1	498.8	580.4	699.4	683.1	620.8	599.6	388.2	341.1	385.4
Accounts Receivable	0.0	0.0	0.0	128.9	66.1	62.5	42.8	34.9	29.6	35.6	7.2	7.2	7.7	18.4	48.1	37.3
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	26.4	23.7	23.6	22.6	22.2	0.0	0.0
Other Current Assets	234.7	0.0	0.0	0.0	0.0	0.0	0.0	2,296.4	1,599.6	1,120.7	1,051.5	1,003.1	1,051.7	1,324.5	1,679.3	1,952.7
Total Current Assets	234.7	145.3	169.5	982.6	1,588.4	1,253.3	626.8	2,830.1	2,209.5	1,882.1	1,765.6	1,654.7	1,681.5	1,753.3	2,068.5	2,375.4

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	208.7	146.2	128.1	119.9	121.6	214.3	161.8	169.8	127.5	129.2
Short Term Investments	183.9	190.0	529.7	25.4	589.0	592.0	613.6	679.4	684.6	731.8
Total Cash & ST Investments	392.6	336.2	657.8	145.3	710.5	806.3	775.5	-68.2	812.1	861.0
Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	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	0.0	0.0	0.0	0.0	0.0	189.4	0.0	0.0
Total Current Assets	392.6	336.2	657.8	145.3	710.5	806.3	775.5	189.4	812.1	861.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	41.7	37.5	40.4	35.9	36.4	36.1	38.4	38.8	39.1	40.2	43.1	45.9	48.6	47.0	62.5	68.4
Goodwill	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	46.2	48.3	44.2	45.0	29.6	21.2	24.5	27.8	17.3	15.6	14.7	14.7	16.9	15.0	18.8	23.6
Long-Term Investments	232.9	4,860.3	169.1	1,154.2	1,412.8	1,072.2	518.4	428.3	523.4	611.0	585.6	533.4	463.0	208.5	157.5	67.9
Other Long-Term Assets	118.7	218.4	4,812.1	-1,263.4	-1,507.1	-1,157.8	-609.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Long-Term Assets	5,042.8	5,192.8	5,094.2	1,263.4	1,507.1	1,157.8	609.6	523.2	579.8	666.8	643.5	594.1	528.4	270.5	238.9	159.9
Total Assets	5,277.5	5,338.1	5,263.7	4,999.8	4,704.7	4,204.0	3,564.7	3,353.3	2,789.4	2,549.0	2,409.1	2,248.7	2,209.9	2,023.9	2,307.4	2,535.2

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	38.8	38.4	37.4	37.5	35.3	35.0	34.6	40.4	35.3	36.2
Goodwill	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3
Intangible Assets	32.6	33.3	33.5	48.3	41.8	46.2	45.5	44.2	48.2	46.7
Long-Term Investments	4,787.6	4,764.5	4,359.1	4,860.3	4,242.2	4,156.7	4,142.5	169.1	1,043.5	1,092.7
Other Long-Term Assets	213.2	217.8	212.3	218.4	201.2	205.0	204.9	4,768.4	-1,155.4	-1,203.9
Total Long-Term Assets	5,100.5	5,082.3	4,670.6	5,192.8	4,548.8	4,471.2	4,455.8	5,087.2	1,155.4	1,203.9
Total Assets	5,493.1	5,418.5	5,328.4	5,338.1	5,259.3	5,277.5	5,231.3	5,276.6	5,200.0	5,135.6

Current Liabilities	TTM	2024	2023	2022	2019	2018	2017	2013	2011
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.6
Short-Term Debt	0.7	0.0	0.0	61.0	28.6	10.0	19.9	4.2	0.0
Other Current Liabilities	1,053.4	4,654.1	2,695.6	-61.0	-28.6	0.0	0.0	0.0	-6.6
Current Liabilities	1,054.1	4,654.1	2,695.6	61.0	28.6	10.0	19.9	4.2	6.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	0.0	0.0	0.3	0.0	0.0	1.1	0.0	0.0
Other Current Liabilities	4,859.2	4,659.4	4,633.9	4,654.1	4,626.5	4,614.3	4,582.4	2,694.4	0.0	0.0
Current Liabilities	4,859.2	4,659.4	4,633.9	4,654.1	4,626.9	4,614.3	4,582.4	2,695.6	1,148.4	1,160.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	129.3	124.4	129.3	165.1	109.0	108.8	128.1	65.1	90.2	45.0	47.5	48.0	57.9	67.8	83.6	121.2
Capital Leases	6.2	0.0	4.0	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
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	4,847.0	4,883.4	4,859.3	4,652.2	109.0	108.8	3,214.5	3,014.3	2,524.4	2,300.0	2,158.0	1,998.4	1,978.4	1,888.9	2,204.8	2,416.2

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	41.9	181.5	124.4	124.4	79.3	129.3	129.3	129.3	129.2	169.2
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.0	5.1	4.4
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.9	0.0	0.0
Total Liabilities	5,002.4	4,949.3	4,861.2	4,883.4	4,806.9	4,847.0	4,815.7	4,872.1	129.2	169.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	317.7	318.8	317.5	321.0	323.4	339.4	352.3	377.4	325.0	323.7	339.5	352.5	351.2	251.2	0.0	0.0
Retained Earnings	183.6	205.9	159.1	119.4	74.6	40.1	1.6	-28.3	-54.1	-65.7	-82.3	-96.5	-110.3	-192.4	-214.3	-189.9
Comprehensive Income	-70.8	-69.9	-72.1	-92.8	0.5	10.0	-3.8	-10.1	-6.0	-9.1	-6.0	-5.6	-9.2	-8.1	-11.9	-13.1
Total Common Equity	430.5	454.7	404.4	347.6	398.5	389.5	350.2	339.0	264.9	249.0	251.1	250.4	231.6	135.0	102.6	119.1

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	311.8	311.7	318.4	318.8	318.2	317.7	317.1	317.5	317.1	318.2
Retained Earnings	239.6	227.5	216.0	205.9	192.4	183.6	170.1	159.1	150.2	137.4
Comprehensive Income	-60.6	-69.9	-67.1	-69.9	-58.3	-70.8	-71.6	-72.1	-92.3	-80.5
Total Common Equity	490.7	469.3	467.3	454.7	452.4	430.5	415.6	404.4	375.0	375.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		136.2	124.4	129.3	226.1	109.0	108.8	128.1	65.1	90.2	45.0	47.5	48.0	57.9	67.8	83.6	121.2
Book Value		430.5	454.7	404.4	347.6	4,595.8	4,095.2	350.2	339.0	264.9	249.0	251.1	250.4	231.6	135.0	102.6	119.1

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		490.7	469.3	467.3	454.7	452.4	430.5	415.6	404.4	375.0	375.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	65.8	68.5	66.8	59.1	63.4	62.9	56.2	46.4	39.8	20.5	22.8	20.0	18.0	77.5	26.2	-20.2	-16.7
Depreciation & Amortization	10.1	0.0	10.0	5.7	10.8	12.1	9.2	6.1	6.0	7.0	5.2	4.6	3.0	-2.2	-4.7	-11.3	-27.7
Stock-Based Compensation	2.4	0.0	2.3	2.2	2.1	1.9	2.0	1.9	1.7	1.7	1.6	1.5	1.2	1.2	0.9	1.2	0.5
Change Working Capital	-11.8	-7.8	-24.2	-18.2	-11.2	5.5	1.7	5.5	-4.7	1.7	-4.6	-1.6	-9.8	4.2	4.3	15.3	2.3
Change In Accounts Receivable	-9.9	0.0	-25.2	-14.6	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
Change In Accounts Payable	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
Change In Inventories	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 Non-cash Items	4.2	15.9	9.4	26.5	29.9	25.8	-8.7	-27.0	-7.3	-8.3	-9.0	-9.4	-8.3	28.8	18.7	50.2	40.4
Cash from Operations	59.6	0.0	0.0	75.6	94.6	110.2	58.2	34.0	44.9	38.6	24.0	24.0	13.1	52.1	29.4	35.4	-2.7

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	18.6	17.5	16.9	15.6	18.5	13.8	18.5	16.0	13.7	17.5
Depreciation & Amortization	0.0	2.8	2.4	2.4	2.5	2.5	2.5	2.5	2.5	2.5
Stock-Based Compensation	0.0	0.6	0.6	0.8	0.6	0.6	0.6	0.6	0.6	0.6
Change Working Capital	-18.6	-5.2	1.9	14.2	-13.1	-4.2	-3.0	-3.9	-1.7	-3.2
Change In Accounts Receivable	0.0	2.0	-1.9	16.4	-22.8	3.0	-2.1	-3.3	0.0	-4.5
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	7.8	3.4	-2.1	-0.1	9.0	5.8	-9.5	4.2	-1.6	0.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.9	17.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-5.4	-6.5	-8.0	-6.0	-5.7	-5.8	-4.4	-4.9	-3.9	-4.2	-3.5	-4.4	-4.3	-8.4	-5.3	-2.6	-4.4
Acquisitions	-102.7	0.0	0.0	1.6	0.0	5.8	4.4	4.9	23.5	33.4	3.5	-7.2	4.3	3.3	-340.0	2.6	349.6
Investments	-42.2	0.0	-3.6	-1.7	-140.2	-824.3	-859.1	-237.7	-116.4	-100.6	-298.4	-235.2	-225.3	-334.6	-192.7	-173.2	-55.2
Sales of Investment	170.7	0.0	140.5	145.4	260.0	461.1	344.8	222.7	209.4	191.0	267.5	184.0	161.2	76.5	144.5	83.6	155.0
Other Investing Activities	3.9	0.0	0.0	-302.2	-538.7	-199.8	-39.1	-166.6	-296.0	-397.2	-108.0	-97.8	-18.0	42.1	119.7	217.1	38.6
Cash from Investing	-38.6	0.0	0.0	-162.9	-424.6	-563.1	-553.4	-181.6	-183.4	-277.6	-138.9	-160.5	-82.1	-221.1	-273.9	127.5	483.5

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-1.4	-1.7	-2.3	-1.1	-4.0	-1.5	-1.8	-0.7	-1.5	-1.4
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.6	-104.6
Investments	0.0	-10.4	-8.5	-1.0	0.0	-3.6	0.0	0.0	-40.9	-1.3
Sales of Investment	0.0	37.7	32.8	36.7	19.7	23.8	28.4	68.6	39.1	34.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	1.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	-71.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-40.0	0.0	0.0	-36.0	-295.0	-100.0	-297.9	-73.1	-1,315.3	-583.6	-2.5	-0.6	-9.5	-10.0	-27.8	-68.6	-56.4
Debt Issued	7.1	124.4	-4.9	-60.9	412.1	100.1	278.6	136.2	1,290.2	628.8	0.0	0.1	-0.4	0.1	12.0	31.0	177.6
Issuance of Common Stock	98.0	0.0	0.0	0.1	0.1	0.1	0.0	0.3	0.3	0.1	0.1	0.1	0.1	98.1	1.4	1.3	0.5
Repurchase of Common Stock	-1.9	-12.4	0.0	-5.2	-4.0	-17.3	-14.2	-26.3	-12.7	803.6	-16.9	-13.5	39.6	-81.0	0.0	0.0	0.0
Dividends Paid	-19.6	0.0	0.0	-19.3	-18.6	-18.2	-17.6	-16.6	-14.1	-9.0	-7.3	-5.9	-4.1	-104.9	0.0	0.0	0.0
Other Financing Activities	36.3	0.0	0.0	243.2	612.4	579.0	878.4	258.4	1,495.7	-0.6	138.9	168.1	-2.1	206.1	109.5	-139.8	-328.3
Cash from Financing	64.1	0.0	0.0	182.8	294.9	443.7	548.6	142.7	154.0	210.5	112.3	148.2	24.0	108.3	83.2	-207.1	-384.2

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	41.9	-139.6	57.0	45.0	-50.0	0.1	-5.1	5.2	-40.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-4.7	-0.4	-7.3	0.0	0.0	0.0	0.0	-0.2	-1.7
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.8	-4.8
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	37.2	57.9
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	32.3	51.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		85.2	0.0	-49.9	95.4	-35.1	-9.2	53.4	-4.9	15.5	-28.5	-2.6	11.8	-45.1	-60.7	-161.3	-44.3	96.6
Closing Cash Balance		214.3	0.0	119.9	169.8	74.4	109.5	118.7	65.3	70.2	54.7	83.2	85.8	74.0	119.1	179.8	341.1	385.4

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		0.0	62.5	18.0	8.3	-1.7	-92.8	52.5	-7.9	42.3	-1.7
Closing Cash Balance		0.0	208.7	146.2	128.1	119.9	121.6	214.3	161.8	169.8	127.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		54.2	70.2	55.2	69.6	89.0	104.3	53.8	29.0	41.1	34.4	20.5	19.7	8.8	43.7	24.1	32.9	-7.1
Real Free Cash Flow		51.8	70.2	52.9	67.3	86.8	102.4	51.8	27.2	39.3	32.6	18.9	18.2	7.6	42.5	23.2	31.6	-7.6

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		6.4	16.5	16.7	30.6	12.4	15.7	7.0	20.2	11.4	15.6
Real Free Cash Flow		6.4	16.0	16.1	29.8	11.8	15.1	6.4	19.6	10.9	15.0