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

Installed Building Products, Inc.

IBP

Valuace

Růst

Zdraví

Cena

$ 273.61

-4.70 (-1.49%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Revenues	2,970.8	2,970.8	2,941.3	2,778.6	2,669.8	1,968.7	1,653.2	1,511.6	1,336.4	1,132.9	863.0	662.7	518.0	431.9	301.3	238.4
Cost of Revenues	1,961.5	1,961.5	1,946.8	1,847.9	1,842.1	1,379.1	1,143.3	1,076.8	964.8	808.9	610.5	474.4	378.0	322.2	227.2	181.2
Gross Profit	1,009.3	1,009.3	994.5	930.7	827.8	589.5	510.0	434.8	371.6	324.0	252.4	188.3	140.1	109.7	74.0	57.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	747.5	778.2	760.3	684.8	750.2	760.6	737.6	692.9	720.7	706.5
Cost of Revenues	486.0	514.0	500.4	461.1	498.4	503.8	486.2	458.4	485.8	464.4
Gross Profit	261.5	264.2	259.9	223.7	251.8	256.8	251.4	234.5	234.9	242.1

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
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	0.0	515.0	454.7	364.6	319.6	289.2	253.0	222.9	175.1	137.1	111.6	92.7	80.4	68.9
Depreciation & Amortization	317.3	103.8	134.5	125.7	101.0	103.3	87.6	78.6	58.7	55.1	34.8	23.2	2.8	11.4	7.7	8.4
Total Operating Expenses	622.9	622.9	612.0	561.6	498.5	401.6	348.1	313.7	278.4	249.8	186.4	143.3	114.5	96.6	82.6	74.4
Operating Income	386.4	386.4	382.5	369.1	345.4	187.9	161.9	121.2	93.2	74.3	66.1	45.0	25.6	13.1	-1.9	-17.1

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	136.6	128.8
Depreciation & Amortization	210.6	35.5	35.6	35.6	35.3	33.7	33.4	32.1	31.6	31.6
Total Operating Expenses	152.7	157.4	158.9	153.9	153.3	155.5	156.6	146.6	136.6	139.8
Operating Income	108.8	106.8	101.0	69.8	98.5	101.3	94.8	87.9	98.3	102.3

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Interest Income	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
Interest Expense	31.7	31.7	36.9	37.0	41.6	32.8	30.3	28.1	20.5	17.4	6.2	3.7	3.2	2.3	2.0	7.0
Other Expense	-29.4	-29.4	-36.1	-36.0	-42.1	-32.4	-30.7	-28.6	-0.5	-1.1	-0.3	0.7	0.2	0.1	6.8	18.4
IBT	357.0	357.0	346.4	333.1	303.3	155.5	131.2	92.6	72.2	55.8	59.6	41.9	22.6	10.9	-3.7	-5.7
Income Tax Expense	91.6	91.6	89.8	89.4	79.9	36.7	33.9	24.4	17.4	14.7	21.2	15.4	8.6	4.2	0.6	1.4
Net Income	265.4	265.4	256.6	243.7	223.4	118.8	97.2	68.2	54.7	41.1	38.4	26.5	13.9	6.0	-1.9	-9.0

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	8.2	6.9	8.3	8.3	9.1	7.7	8.2	11.9	7.8	9.7
Other Expense	-6.8	-6.5	-7.6	-8.5	-9.1	-7.4	-8.1	-11.5	-7.3	-9.5
IBT	102.0	100.3	93.4	61.3	89.4	93.9	86.7	76.4	90.3	92.8
Income Tax Expense	25.4	25.9	24.4	15.9	22.5	25.3	21.5	20.5	25.4	24.8
Net Income	76.6	74.4	69.0	45.4	66.9	68.6	65.2	55.9	64.8	68.0

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
EPS	$0.00	$0.00	$0.00	$8.65	$7.78	$4.04	$3.30	$2.29	$1.76	$1.30	$1.23	$0.85	$-0.20	$-0.01	$-0.07	$-0.31
EPS Diluted	$0.00	$0.00	$0.00	$8.61	$7.74	$4.01	$3.27	$2.28	$1.75	$1.30	$1.23	$0.85	$-0.20	$-0.01	$-0.07	$-0.31
Shares Outstanding	26.9	26.9	28.0	28.2	28.7	29.4	29.5	29.8	31.1	31.6	31.3	31.3	30.1	29.5	28.8	28.8
Diluted Shares Outstanding	27.0	27.0	28.2	28.3	28.9	29.6	29.7	29.9	31.2	31.8	31.4	31.3	30.1	29.5	28.8	28.8

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	$2.30	$2.41
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.29	$2.40
Shares Outstanding	26.9	27.1	27.3	27.5	27.8	28.0	28.2	28.2	28.2	28.2
Diluted Shares Outstanding	27.0	27.2	27.4	27.7	27.9	28.1	28.3	28.4	28.4	28.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Cash And Equivalents	380.3	327.6	386.5	229.6	333.5	231.5	177.9	90.4	62.5	14.5	6.8	10.8	4.1	3.9	2.5
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	38.0	10.1	30.1	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	380.3	327.6	386.5	229.6	333.5	231.5	215.9	100.5	92.6	14.5	6.8	10.8	4.1	3.9	2.5
Accounts Receivable	473.8	433.9	455.0	397.2	312.8	266.6	244.5	214.1	180.7	128.5	103.2	72.3	58.9	46.9	35.0
Inventory	175.6	194.6	162.8	176.6	143.0	77.2	74.6	61.2	48.3	40.2	29.3	24.0	19.7	16.7	12.3
Other Current Assets	57.7	98.8	65.7	80.9	70.0	48.7	47.0	35.8	33.3	9.2	10.9	12.3	5.9	5.4	3.5
Total Current Assets	1,087.4	1,054.9	1,070.0	884.4	859.3	623.9	581.9	411.5	354.9	192.4	150.2	119.3	95.5	75.8	56.6

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	333.3	305.2	298.7	327.6	406.2	380.3	399.9	386.5	339.8	255.2
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	333.3	305.2	298.7	327.6	406.2	380.3	399.9	386.5	339.8	255.2
Accounts Receivable	482.7	447.6	419.4	433.9	451.0	473.8	460.8	455.0	427.1	416.6
Inventory	187.7	192.0	198.4	194.6	182.3	175.6	171.1	162.8	159.7	163.4
Other Current Assets	31.6	72.6	78.2	98.8	85.3	57.7	47.4	131.4	73.3	82.9
Total Current Assets	1,035.3	1,017.4	994.7	1,054.9	1,124.8	1,087.4	1,079.2	1,070.0	999.8	918.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Property, Plant & Equipment	240.9	270.4	215.3	194.9	175.8	157.8	152.1	90.1	81.1	67.8	57.6	39.4	29.5	17.9	8.2
Goodwill	406.1	432.6	398.8	373.6	322.5	216.9	195.7	173.0	155.5	107.1	90.5	53.4	49.3	49.1	48.3
Intangible Assets	256.6	270.5	268.7	283.5	264.4	171.4	153.6	149.8	138.0	86.3	67.2	17.7	13.4	15.0	12.7
Long-Term Investments	3.8	2.8	0.0	0.0	-4.8	0.0	-9.2	-6.7	-6.4	-14.2	-14.6	-9.7	0.0	0.0	0.0
Other Long-Term Assets	4.5	28.7	28.5	14.1	31.1	17.7	16.2	10.2	9.3	8.5	8.5	4.4	3.4	2.9	1.8
Total Long-Term Assets	937.8	1,005.0	911.3	894.5	793.9	563.7	517.5	423.1	383.8	269.7	223.9	114.9	95.6	85.0	71.0
Total Assets	2,025.2	2,059.9	1,981.3	1,778.9	1,653.2	1,187.7	1,099.5	834.7	738.7	462.1	374.1	234.2	191.1	160.8	127.5

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	282.8	277.8	273.3	270.4	253.1	240.9	225.6	215.3	211.8	207.6
Goodwill	444.3	436.9	435.6	432.6	415.1	406.1	400.4	398.8	395.2	393.5
Intangible Assets	260.3	259.7	266.9	270.5	255.8	256.6	260.5	268.7	271.3	279.4
Long-Term Investments	4.6	0.0	0.0	2.8	3.6	3.8	4.9	1.8	-29.8	-27.9
Other Long-Term Assets	23.8	28.3	28.8	28.7	20.1	30.4	32.6	2.2	42.8	37.4
Total Long-Term Assets	1,015.8	1,002.7	1,004.6	1,005.0	947.7	937.8	924.0	911.3	921.1	917.8
Total Assets	2,051.1	2,020.1	1,999.3	2,059.9	2,072.5	2,025.2	2,003.2	1,981.3	1,921.0	1,835.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Accounts Payable	157.5	146.6	158.6	149.2	132.7	101.5	98.9	96.9	87.4	67.9	50.9	46.6	40.7	36.5	26.8
Short-Term Debt	65.2	69.5	94.2	59.6	55.8	44.2	42.4	27.4	22.3	24.1	18.4	11.2	7.9	4.0	1.8
Other Current Liabilities	129.9	142.9	93.6	90.8	68.1	45.0	39.3	29.4	24.7	19.9	13.6	7.5	6.9	2.2	2.1
Current Liabilities	352.6	359.0	346.4	328.1	307.6	236.5	214.1	181.7	159.8	130.1	97.4	76.6	64.4	52.8	38.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	137.9	150.1	142.3	146.6	169.4	157.5	156.8	158.6	143.6	138.0
Short-Term Debt	74.5	72.2	70.1	69.5	65.5	65.2	62.8	94.2	92.7	89.8
Other Current Liabilities	138.0	134.3	132.3	142.9	141.8	129.9	120.1	93.6	88.4	86.7
Current Liabilities	372.3	356.6	344.7	359.0	376.7	352.6	339.7	346.4	324.7	314.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Long-Term Debt	844.0	908.8	891.6	886.4	881.6	578.8	578.4	436.0	337.4	142.6	125.8	42.6	42.1	26.1	19.4
Capital Leases	62.0	103.5	87.5	84.8	74.3	57.7	51.6	8.6	12.1	15.3	20.4	26.9	22.0	12.2	4.5
Def. Tax Liability	25.9	26.3	24.5	28.5	4.8	0.0	9.2	6.7	6.4	14.2	14.6	9.7	9.6	12.1	11.1
Total Liabilities	1,339.9	1,354.6	1,311.0	1,285.4	1,236.4	868.5	849.4	652.2	528.2	308.1	259.6	142.3	181.5	151.0	121.6

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	910.8	911.2	906.4	908.8	901.4	906.0	901.3	891.6	890.5	888.3
Capital Leases	0.0	107.3	104.1	103.5	94.6	95.4	89.1	56.5	87.5	86.1
Def. Tax Liability	22.0	23.0	24.4	26.3	22.1	25.9	26.2	24.5	29.8	27.9
Total Liabilities	1,372.5	1,355.6	1,338.4	1,354.6	1,356.1	1,339.9	1,324.0	1,311.0	1,292.8	1,275.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Common Stock	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	81.2	17.4	15.6
Retained Earnings	749.6	865.5	693.8	513.1	352.5	269.4	173.4	105.2	48.4	7.3	-31.1	-57.7	-71.6	-11.6	-9.7
Comprehensive Income	38.4	35.0	33.7	40.6	-0.2	-8.8	-7.1	-0.4	0.5	-88.9	-71.0	-58.5	-52.1	-50.3	-50.4
Total Common Equity	685.3	705.3	670.3	493.5	416.8	319.2	250.0	182.5	210.5	154.0	114.5	91.9	9.6	9.8	5.9

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	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Retained Earnings	976.8	912.5	853.6	865.5	808.4	749.6	694.2	693.8	638.3	579.7
Comprehensive Income	23.4	25.6	29.7	35.0	27.8	38.4	38.4	33.7	45.1	39.7
Total Common Equity	678.6	664.5	660.9	705.3	716.4	685.3	679.2	670.3	628.2	560.7

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Debt		971.2	978.3	954.8	946.0	937.4	623.0	620.8	463.5	359.7	166.7	144.2	53.7	50.1	30.1	21.3
Book Value		685.3	705.3	670.3	493.5	416.8	319.2	250.0	182.5	210.5	154.0	114.5	91.9	9.6	9.8	5.9

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		678.6	664.5	660.9	705.3	716.4	685.3	679.2	670.3	628.2	560.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Income	254.0	265.4	256.6	243.7	223.4	118.8	97.2	68.2	54.7	41.1	38.4	26.5	13.9	6.0	-1.9	-9.0
Depreciation & Amortization	128.6	144.9	134.5	125.7	117.7	102.9	88.0	79.1	58.7	55.1	34.8	23.2	15.0	11.4	7.7	8.4
Stock-Based Compensation	17.5	21.5	19.4	15.9	13.8	13.8	10.8	8.7	7.8	6.6	1.9	2.1	0.3	0.7	4.7	0.8
Change Working Capital	-34.1	-60.0	-71.2	-40.6	-72.5	-103.4	-13.1	-47.3	-29.0	-33.5	-4.6	-15.5	-10.6	-12.0	-4.7	1.8
Change In Accounts Receivable	-26.0	-13.7	-10.8	-25.1	-76.5	-16.8	-10.5	-29.6	-30.2	-20.0	-18.8	-17.5	-10.7	-12.8	-6.9	-5.5
Change In Accounts Payable	19.8	-25.2	-18.8	5.1	9.6	26.4	-0.2	0.9	8.1	6.3	12.4	-2.5	4.6	3.9	2.0	-1.0
Change In Inventories	-9.6	-5.8	-26.3	16.5	-16.5	-54.0	0.2	-10.6	-15.7	-3.7	-8.7	-2.8	-2.9	-2.9	-1.8	1.6
Other Non-cash Items	168.7	-4.1	-1.0	-5.0	-11.6	6.7	6.3	9.1	3.9	5.5	3.3	-0.3	1.3	-0.1	-0.4	-13.2
Cash from Operations	365.9	0.0	0.0	340.2	277.9	138.3	180.8	123.1	96.6	68.8	73.3	34.5	19.6	4.2	4.6	-12.8

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	76.6	-56.7	69.0	45.4	66.9	68.6	65.2	55.9	64.9	68.0
Depreciation & Amortization	38.2	-71.2	35.6	35.6	35.3	33.7	33.4	32.1	31.6	31.6
Stock-Based Compensation	38.6	-11.2	5.3	5.9	6.2	4.5	4.7	4.0	5.3	3.5
Change Working Capital	-57.3	12.4	-18.1	5.7	-34.1	-3.7	-27.1	-6.3	-11.1	10.4
Change In Accounts Receivable	3.8	16.4	-28.8	12.4	20.7	-13.1	-14.8	-3.6	3.6	-11.2
Change In Accounts Payable	-16.1	0.2	6.1	-1.6	-26.3	9.1	-0.2	-1.4	13.4	8.0
Change In Inventories	-14.3	-3.0	6.4	-3.4	-9.9	-5.0	-3.4	-8.0	-2.2	4.0
Other Non-cash Items	-34.9	-55.8	-1.4	-0.5	0.5	-1.7	2.8	-0.9	-1.4	-2.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	89.7	112.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Capital Expenditure	-75.9	-70.6	-88.6	-61.6	-45.6	-37.0	-33.6	-50.2	-35.2	-31.7	-27.0	-27.3	-6.2	-2.7	-2.9	-1.1
Acquisitions	-39.7	-51.5	-88.6	-59.6	-113.5	-241.3	-76.4	-51.7	-57.7	-137.1	-53.3	-84.3	-12.4	-1.2	-0.8	0.0
Investments	-3.9	0.0	0.0	0.0	-344.4	0.0	-0.8	-52.8	-22.8	-30.2	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	8.9	0.0	17.5	0.0	345.0	0.0	38.7	25.1	42.8	1.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	11.5	0.0	0.0	17.8	-0.1	-0.2	-5.7	-2.1	-1.1	-2.4	0.7	0.2	2.4	1.3	1.0	1.2
Cash from Investing	-99.1	0.0	0.0	-103.4	-158.7	-278.4	-77.8	-131.7	-74.1	-200.4	-79.6	-111.4	-16.1	-2.5	-2.7	0.2

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	-126.6	35.8	-15.6	-20.2	-21.9	-24.1	-20.8	-21.8	-14.7	-18.6
Acquisitions	-76.3	14.2	-2.2	-8.3	-46.2	-19.2	-17.5	-4.1	-14.1	-4.7
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.5	0.6
Sales of Investment	0.8	-0.4	0.0	0.4	0.0	0.0	0.0	0.0	4.5	4.4
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.3	-0.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-25.5	-18.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Debt Repaid	-15.8	0.0	0.0	1.3	-37.5	-228.4	-29.3	-221.2	-22.5	-240.1	-154.3	-187.8	-37.7	-7.1	-3.5	-16.6
Debt Issued	38.0	978.3	23.5	10.1	46.1	542.8	31.5	378.6	126.2	433.1	176.8	278.2	41.4	27.1	12.3	37.9
Issuance of Common Stock	2.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.9	0.0	0.0	102.1	0.0	2.5	12.6
Repurchase of Common Stock	-58.8	-172.6	-145.3	-12.9	-137.6	0.0	-33.9	0.0	-89.4	0.0	0.0	-6.1	-81.0	0.0	0.0	0.0
Dividends Paid	-83.8	0.0	0.0	-63.1	-62.7	-35.3	0.0	0.0	0.0	0.0	0.0	0.0	-25.0	0.0	0.0	0.0
Other Financing Activities	3.9	0.0	0.0	-11.8	14.6	505.8	13.9	317.3	117.2	408.9	168.3	266.8	44.9	5.6	0.5	15.9
Cash from Financing	-141.7	0.0	0.0	-79.9	-223.1	242.1	-49.4	96.1	5.4	179.7	14.0	72.9	3.2	-1.5	-0.5	11.9

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	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	1.1	0.2
Debt Issued	985.3	1.9	6.9	-1.8	11.4	-4.3	7.1	9.3	3.1	4.0
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	-46.8	-51.4	-49.2	-34.3	-78.9	-20.7	-45.7	-0.2	-6.3	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.3	-9.3
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.8	-0.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-17.4	-9.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Change in Cash		125.1	-5.7	-58.9	156.9	-103.9	102.0	53.6	87.4	27.9	48.0	7.7	-3.9	6.7	0.2	1.4	-0.6
Closing Cash Balance		380.3	321.9	327.6	386.5	229.6	333.5	231.5	177.9	90.4	62.5	14.5	6.8	10.8	4.1	3.9	2.5

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		-11.4	28.1	6.5	-28.9	-78.6	25.9	-19.6	13.4	46.7	84.5
Closing Cash Balance		321.9	333.3	305.2	298.7	327.6	406.2	380.3	399.9	386.5	339.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Free Cash Flow		290.0	300.8	251.4	278.6	232.3	101.3	147.2	72.9	61.4	37.1	46.3	7.2	13.4	1.6	1.7	-13.8
Real Free Cash Flow		272.6	279.3	232.0	262.7	218.4	87.6	136.4	64.2	53.6	30.5	44.4	5.1	13.1	0.9	-3.0	-14.6

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		49.3	-146.7	74.8	71.9	52.9	77.3	58.2	63.0	75.0	93.9
Real Free Cash Flow		10.7	-135.5	69.5	66.0	46.7	72.8	53.5	59.0	69.7	90.4