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

Ingles Markets, Incorporated

IMKTA

Valuace

Růst

Zdraví

Cena

$ 89.99

+0.02 (0.03%)

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	5,418.9	5,334.0	5,639.6	5,892.8	5,678.8	4,987.9	4,610.6	4,202.0	4,092.8	4,002.7	3,795.0	3,778.6	3,836.0	3,738.5	3,709.4	3,559.9	3,390.1
Cost of Revenues	4,111.3	4,059.9	4,339.8	4,487.9	4,263.1	3,684.5	3,412.4	3,180.0	3,112.6	3,039.1	2,870.6	2,885.3	2,990.8	2,910.7	2,889.3	2,768.0	2,627.1
Gross Profit	1,307.6	1,274.1	1,299.8	1,404.9	1,415.8	1,303.4	1,198.3	1,022.0	980.2	963.6	924.4	893.3	845.2	827.8	820.1	791.9	762.9

Revenue	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Revenues	1,373.0	1,368.4	1,346.2	1,331.3	1,288.1	1,397.5	1,393.5	1,367.5	1,481.1	1,585.0
Cost of Revenues	1,038.4	1,033.7	1,018.9	1,020.3	987.0	1,098.1	1,063.8	1,045.6	1,132.3	1,215.3
Gross Profit	334.6	334.7	327.3	311.0	301.1	299.4	329.8	321.9	348.8	369.7

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	1,115.4	1,040.2	963.3	921.7	873.9	856.1	837.1	794.6	756.3	722.6	706.5	698.4	677.9	653.7
Depreciation & Amortization	122.2	122.9	121.6	116.0	117.8	117.1	116.3	112.5	113.1	110.9	106.6	102.9	97.7	94.9	90.5	85.4	84.9
Total Operating Expenses	1,174.4	1,156.6	1,152.7	1,112.6	1,040.2	963.3	921.7	873.9	856.1	837.1	794.6	756.3	722.6	706.5	697.0	676.0	652.0
Operating Income	133.1	117.6	147.1	292.3	263.6	226.0	162.0	37.4	124.8	127.9	128.6	139.2	123.3	125.6	123.8	118.5	111.0

Operating Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
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	0.0	816.0
Depreciation & Amortization	30.3	30.7	30.7	30.6	30.9	34.1	29.5	29.2	28.8	29.2
Total Operating Expenses	295.4	299.7	290.0	289.3	277.6	300.8	285.6	277.1	289.2	299.4
Operating Income	39.1	35.0	37.3	21.6	23.6	-1.4	44.2	44.8	59.6	71.6

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	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	19.3	19.7	21.9	22.1	21.5	24.3	40.5	47.4	47.6	47.5	46.3	47.0	46.6	59.1	60.0	62.0	64.9
Other Expense	-7.6	-7.6	-7.6	-13.8	97.7	101.6	73.1	69.2	3.8	5.3	1.2	4.5	3.8	-35.9	4.2	6.8	4.2
IBT	125.5	109.9	139.5	278.5	361.3	327.6	235.0	106.6	80.3	84.3	84.6	94.5	79.8	26.2	67.3	60.7	50.3
Income Tax Expense	30.4	26.3	34.0	67.7	88.5	77.9	56.4	25.0	-17.0	30.4	30.4	35.1	28.4	5.4	23.9	21.7	18.6
Net Income	95.1	83.6	105.5	210.8	272.8	249.7	178.6	81.6	97.4	53.9	54.2	59.4	51.4	20.8	43.4	39.1	31.7

Net Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	4.6	5.0	4.9	4.9	5.0	5.2	5.4	5.6	5.7	5.9
Other Expense	-1.7	-1.8	-2.1	-2.0	-1.7	-1.5	-1.8	-2.2	-2.1	-3.0
IBT	37.4	33.2	35.3	19.6	21.9	-3.0	42.3	42.6	57.5	68.6
Income Tax Expense	9.3	7.5	9.1	4.5	5.3	-1.5	10.6	10.7	14.1	16.0
Net Income	28.1	25.7	26.2	15.1	16.6	-1.5	31.7	31.9	43.4	52.6

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	$11.35	$14.69	$13.06	$9.06	$4.03	$4.81	$2.74	$2.75	$3.02	$2.36	$0.87	$1.87	$1.60	$1.32
EPS Diluted	$0.00	$0.00	$0.00	$11.10	$14.36	$12.73	$8.82	$4.03	$4.81	$2.66	$2.68	$2.93	$2.28	$0.87	$1.79	$1.60	$1.26
Shares Outstanding	19.0	19.0	18.6	18.6	19.0	19.6	20.3	20.3	20.3	20.3	20.3	20.3	22.6	23.9	23.2	24.4	12.9
Diluted Shares Outstanding	19.0	19.0	19.0	19.0	19.0	19.6	20.3	20.3	20.3	20.3	20.3	20.3	22.6	23.9	24.3	24.4	24.5

Per Share Data	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.83
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.83
Shares Outstanding	19.0	18.6	19.0	19.0	19.0	19.0	18.6	18.6	18.6	18.6
Diluted Shares Outstanding	19.0	19.0	19.0	19.0	19.0	18.4	19.0	19.0	19.0	18.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	354.8	353.7	328.5	267.2	70.3	6.9	42.1	10.5	23.9	5.7	7.5	8.6	16.8	4.7	12.4	57.9
Short Term Investments	0.0	0.0	0.0	0.0	5.0	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	354.8	353.7	328.5	267.2	75.3	6.9	42.1	10.5	23.9	5.7	7.5	8.6	16.8	4.7	12.4	57.9
Accounts Receivable	99.6	78.3	107.6	97.2	95.1	81.4	72.0	70.1	66.3	61.7	66.3	61.0	59.9	61.5	56.8	53.1
Inventory	483.5	462.1	493.9	457.9	390.0	366.8	374.1	372.2	349.3	343.9	338.6	329.5	329.7	329.6	303.2	286.4
Other Current Assets	24.8	31.5	22.6	15.8	15.1	15.1	8.9	44.0	6.3	7.2	19.9	14.8	28.1	30.4	16.9	22.5
Total Current Assets	962.7	925.5	952.6	838.1	575.4	470.2	497.1	496.7	445.8	418.5	432.3	413.9	434.5	426.2	389.4	419.9

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	336.1	297.3	269.5	353.7	354.8	302.0	275.0	328.5	280.7	250.3
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	336.1	297.3	269.5	353.7	354.8	302.0	275.0	328.5	280.7	250.3
Accounts Receivable	102.3	99.2	104.7	78.3	99.6	109.4	116.7	107.6	100.8	96.8
Inventory	487.5	491.2	490.8	462.1	483.5	479.1	501.0	493.9	482.0	474.2
Other Current Assets	21.8	21.5	25.0	31.5	24.8	26.5	18.2	22.6	33.2	32.3
Total Current Assets	947.7	909.2	890.0	925.5	962.7	917.1	911.0	952.6	896.7	853.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,531.7	1,554.0	1,471.5	1,374.0	1,370.8	1,354.5	1,344.3	1,303.0	1,265.1	1,247.9	1,211.5	1,218.6	1,212.1	1,197.1	1,133.2	1,089.4
Goodwill	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
Intangible Assets	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
Long-Term Investments	0.0	0.0	17.5	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 Long-Term Assets	-65,135.7	48.4	32.3	-73,494.7	72.1	-73,259.4	-75,473.0	-74,435.9	-69,895.6	-71,428.9	27.6	-70,015.6	-86,059.3	-84,101.2	-67,843.2	20.0
Total Long-Term Assets	1,583.0	1,602.3	1,521.3	1,457.4	1,442.9	1,429.1	1,370.2	1,328.2	1,287.5	1,268.0	1,239.1	1,243.0	1,234.8	1,215.9	1,229.0	1,109.4
Total Assets	2,545.7	2,527.9	2,473.8	2,295.5	2,018.3	1,899.3	1,867.3	1,824.9	1,733.3	1,686.5	1,671.4	1,657.0	1,669.3	1,642.1	1,618.3	1,529.3

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	1,550.5	1,549.3	1,551.3	1,554.0	1,531.7	1,517.8	1,499.7	1,431.9	1,422.0	1,404.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	17.5	0.0	0.0
Other Long-Term Assets	48.9	48.0	51.9	48.4	51.3	51.4	48.1	-67,097.6	-69,177.5	-69,628.6
Total Long-Term Assets	1,599.5	1,597.3	1,603.2	1,602.3	1,583.0	1,569.2	1,547.9	1,521.3	1,510.5	1,487.4
Total Assets	2,547.1	2,506.4	2,493.3	2,527.9	2,545.7	2,486.3	2,458.9	2,473.8	2,407.2	2,341.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	208.4	198.3	204.0	213.4	189.4	204.1	151.3	165.2	150.9	155.3	166.0	167.3	160.3	163.5	166.8	141.7
Short-Term Debt	24.2	23.2	25.8	17.6	17.6	19.3	12.6	12.8	12.2	10.0	12.7	12.5	19.0	49.9	34.4	92.2
Other Current Liabilities	89.8	76.5	75.5	102.8	4.1	4.0	5.0	59.8	6.3	2.8	3.0	3.3	4.3	74.5	89.3	77.3
Current Liabilities	322.4	320.6	330.5	333.8	378.9	323.8	247.6	260.1	245.6	241.6	253.2	250.7	251.3	390.3	290.5	311.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	189.7	178.8	182.8	198.3	208.4	181.6	180.5	204.0	203.8	192.3
Short-Term Debt	23.1	23.0	23.0	23.2	24.2	24.9	25.0	25.8	24.7	24.5
Other Current Liabilities	88.7	66.2	57.9	76.5	67.0	63.6	55.9	75.5	64.5	75.7
Current Liabilities	301.4	285.4	274.5	320.6	322.4	287.0	283.0	330.5	313.2	292.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	518.3	541.8	569.7	554.3	571.9	586.2	839.6	852.7	865.7	866.5	882.7	924.8	893.5	785.2	820.7	725.3
Capital Leases	33.1	32.3	45.3	40.6	42.5	49.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	65.2	63.8	67.2	73.6	72.8	73.3	75.5	74.5	69.9	71.4	71.9	70.0	86.1	84.1	67.9	72.2
Total Liabilities	991.9	982.1	1,014.9	1,035.9	1,035.1	1,080.0	1,204.6	1,229.5	1,222.3	1,216.3	1,242.4	1,274.4	1,258.7	1,184.7	1,186.4	1,115.5

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	525.1	530.1	535.4	541.8	551.5	557.3	564.8	569.7	571.7	574.3
Capital Leases	30,143.1	31.5	29.0	32.3	39.8	35.7	42.9	45.3	43.0	42.1
Def. Tax Liability	67.6	62.2	64.1	63.8	65.2	63.6	64.6	67.2	69.3	69.7
Total Liabilities	953.3	934.6	931.7	982.1	991.9	960.9	963.4	1,014.9	999.8	980.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.9	0.9	0.9	0.9	0.9	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.1	1.2	1.2	1.2
Retained Earnings	1,542.6	1,538.1	1,444.8	1,246.2	985.7	816.3	650.7	582.1	497.7	456.9	415.7	369.3	332.3	342.0	313.9	295.0
Comprehensive Income	10.3	6.7	13.2	12.4	-3.4	-10.3	-1.3	-1,310.0	-1,241.7	-1,166.5	-1,089.2	0.0	-939.7	-876.6	-872.7	-803.7
Total Common Equity	1,553.8	1,545.7	1,459.0	1,259.6	983.3	819.3	662.7	595.4	511.1	470.2	429.0	382.6	410.6	457.4	431.9	413.8

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	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9
Retained Earnings	1,586.8	1,563.6	1,551.6	1,538.1	1,542.6	1,513.9	1,485.1	1,444.8	1,395.2	1,350.0
Comprehensive Income	6.2	7.2	9.1	6.7	10.3	10.5	9.4	13.2	11.2	9.2
Total Common Equity	1,593.9	1,571.8	1,561.6	1,545.7	1,553.8	1,525.4	1,495.5	1,459.0	1,407.3	1,360.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		575.6	565.0	595.5	571.9	589.5	605.5	852.2	865.6	877.9	876.5	895.3	937.3	912.5	835.2	855.1	817.5
Book Value		1,553.8	1,545.7	1,459.0	1,259.6	983.3	819.3	662.7	595.4	511.1	470.2	429.0	382.6	410.6	457.4	431.9	413.8

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		1,593.9	1,571.8	1,561.6	1,545.7	1,553.8	1,525.4	1,495.5	1,459.0	1,407.3	1,360.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	159.7	83.6	105.5	210.8	272.8	249.7	178.6	81.6	97.4	53.9	54.2	59.4	51.4	20.8	43.4	39.1	31.7
Depreciation & Amortization	116.7	122.9	121.6	116.0	117.8	117.1	116.3	112.5	113.1	110.9	106.6	102.9	97.7	94.9	90.5	85.4	84.9
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	-8.9	2.7	-4.1	-0.7	-1.5	1.2	-2.2	-0.8	38.8	-0.7	-41.7	0.1
Change Working Capital	10.3	-57.5	4.6	-58.8	-53.1	-56.3	42.8	20.3	-53.0	-7.0	-9.7	-8.8	22.7	-17.0	-14.5	-18.8	3.3
Change In Accounts Receivable	-9,166.6	-28.1	29.3	-10.4	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
Change In Accounts Payable	-38,620.3	-11.1	0.0	5.1	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
Change In Inventories	-1.6	-20.9	1.3	-35.9	-68.0	-23.1	7.3	-1.9	-22.9	-5.5	-5.2	-9.1	0.2	-0.1	-26.4	-16.7	-14.7
Other Non-cash Items	47.2	3.4	32.1	5.1	6.3	7.4	9.1	-0.3	-0.1	1.6	-0.1	0.0	-0.3	0.3	0.8	39.3	-0.5
Cash from Operations	278.7	0.0	0.0	266.4	339.5	306.3	350.1	211.5	161.2	156.3	159.0	153.5	154.3	145.2	133.8	97.2	125.3

Cash Flow From Operating Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Income	28.1	25.7	26.2	15.1	16.6	-1.5	31.7	31.9	43.4	52.6
Depreciation & Amortization	30.3	30.7	30.7	30.6	30.9	34.1	29.5	29.2	28.8	29.2
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-16.7	4.3	10.6	16.4	-88.8	4.0	39.8	16.5	-55.7	9.8
Change In Accounts Receivable	-3.0	-4.1	-3.1	5.5	-26.4	21.3	9.8	7.3	-9.2	-6.7
Change In Accounts Payable	-7.9	5.4	13.9	7.3	-37.8	0.0	0.0	0.0	0.0	18.6
Change In Inventories	-2.3	4.6	3.6	-0.4	-28.7	-9.0	-4.4	21.9	-7.2	-11.9
Other Non-cash Items	1.2	1.6	1.5	2.2	-1.9	36.9	0.6	-5.9	0.5	1.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	89.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-179.5	-114.5	-210.9	-173.6	-119.6	-140.6	-122.8	-161.8	-150.5	-127.7	-137.6	-104.1	-108.3	-101.5	-180.6	-97.5	-92.0
Acquisitions	6.1	0.0	0.0	0.0	0.0	140.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	97.5	0.0
Investments	0.0	0.0	0.0	0.0	-110.2	-295.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-95.7	0.0
Sales of Investment	0.0	0.0	0.0	0.0	115.2	290.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	75.7	26.0	0.0
Other Investing Activities	5.3	0.0	0.0	3.5	2.6	-123.0	5.4	9.0	2.3	2.3	0.8	4.4	0.4	7.8	1.3	-94.4	12.9
Cash from Investing	-173.4	0.0	0.0	-170.1	-112.0	-128.0	-117.4	-152.8	-148.1	-125.4	-136.9	-99.7	-107.9	-93.6	-103.6	-164.1	-79.1

Cash Flow From Investing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Capital Expenditure	-36.4	-23.1	-29.4	-24.2	-37.8	-67.8	-44.7	-35.2	-63.2	-36.5
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.6
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	1.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-34.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-18.7	0.0	0.0	-22.5	-18.4	-1,020.3	-522.0	-317.9	-528.9	-452.7	-739.6	-734.9	-403.0	-1,251.8	-804.8	-311.8	-31.8
Debt Issued	40.9	565.0	-30.5	46.0	0.8	1,004.3	275.2	304.6	516.6	454.1	720.7	693.0	427.8	1,329.1	784.8	349.4	849.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	1,003.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1,289.9	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	-80.0	0.0	0.0	0.0	0.0	0.0	0.0	-65.0	-37.1	-2.6	-0.8	-0.6
Dividends Paid	-12.3	0.0	0.0	-12.3	-12.3	-12.6	-13.0	-13.0	-13.0	-13.0	-13.0	-13.0	-14.5	-30.4	-15.4	-15.4	-15.5
Other Financing Activities	-0.7	0.0	0.0	-0.2	0.0	-5.6	267.0	303.8	515.4	452.9	728.6	693.0	427.8	-9.9	784.8	349.4	0.0
Cash from Financing	-31.3	0.0	0.0	-35.0	-30.6	-114.9	-268.0	-27.1	-26.5	-12.7	-24.0	-54.9	-54.7	-39.4	-37.9	21.4	-47.9

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.5
Debt Issued	548.2	-4.9	-5.3	-6.5	-10.7	-6.6	-7.6	39.6	0.2
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		74.0	12.6	25.1	61.3	196.9	63.4	-35.2	31.6	-13.4	18.2	-1.8	-1.1	-8.2	12.2	-7.7	-45.4	-1.7
Closing Cash Balance		354.8	366.2	353.7	328.5	267.2	70.3	6.9	42.1	10.5	23.9	5.7	7.5	8.6	16.8	4.7	12.4	57.9

Cash position		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Change in Cash		-4.6	30.2	38.8	27.8	-84.2	-1.1	52.7	27.0	-53.5	47.8
Closing Cash Balance		361.7	366.2	336.1	297.3	269.5	353.7	354.8	302.0	275.0	328.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		99.2	39.6	51.7	92.8	219.9	165.7	227.3	49.8	10.8	28.6	21.4	49.4	46.0	43.7	-46.9	-0.3	33.3
Real Free Cash Flow		99.2	39.6	51.7	92.8	219.9	174.6	224.7	53.8	11.5	30.1	20.2	51.6	46.8	4.9	-46.2	41.5	33.2

Free Cash Flow		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Free Cash Flow		2.1	36.8	45.4	38.9	-81.4	5.4	58.6	35.3	-47.7	52.9
Real Free Cash Flow		2.1	36.8	45.4	38.9	-81.4	5.4	58.6	35.3	-47.7	52.9