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

PT Vale Indonesia Tbk

INCO.JK

Valuace

Růst

Zdraví

Cena

$ 5750.00

+50.00 (0.79%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (IDR)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	985.1	978.0	950.4	1,232.3	1,179.5	953.2	764.7	782.0	776.9	629.3	584.1	789.7	1,038.1	921.6	967.3	1,242.6	1,276.3
Cost of Revenues	879.8	876.5	842.2	885.2	865.9	717.8	640.4	665.6	672.9	622.8	550.0	671.4	731.4	781.7	800.6	728.6	652.2
Gross Profit	105.3	101.6	108.2	347.0	313.6	235.4	124.4	116.5	104.0	6.6	34.1	118.4	306.7	139.9	166.7	513.9	624.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	284.6	273.8	220.2	206.5	241.8	229.8	248.8	229.9	294.4	278.9
Cost of Revenues	250.2	233.0	209.6	187.0	213.8	211.2	207.3	209.8	234.2	212.5
Gross Profit	34.4	40.8	10.6	19.5	28.1	18.6	41.5	20.1	60.1	66.4

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	14.7	7.8	0.5	3.8	8.1	8.9	9.3	18.4	42.4	36.5	38.7	29.4	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	22.0	6.1	1.8	3.2	9.1	8.2	7.8	8.0	9.0	12.9	10.5	8.2	29.0	0.0
Depreciation & Amortization	679,148.1	173.4	159.4	168.8	12.1	1.5	12.8	6.2	-1.3	0.0	0.0	0.0	0.0	0.0	0.0	-3.0	-15.0
Total Operating Expenses	60.2	56.8	44.4	44.9	41.4	16.2	19.3	28.9	17.9	20.9	21.5	30.0	56.9	49.5	51.3	58.4	27.7
Operating Income	45.1	44.8	63.8	302.2	272.0	223.0	103.9	88.3	84.9	-15.2	14.3	79.8	249.4	70.1	106.9	455.5	596.4

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	2.7	3.1
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.7	1.8
Depreciation & Amortization	47.6	43.1	679,018.0	39.4	40.3	39.7	41.7	42.1	42.9	42.5
Total Operating Expenses	29.5	9.6	10.4	10.7	19.4	12.3	7.3	5.4	8.6	8.0
Operating Income	4.9	31.2	0.2	8.8	8.7	6.3	34.2	14.7	44.4	59.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	37.1	36.8	36.2	35.8	10.7	2.7	4.5	6.2	4.6	0.0	0.0	0.0	0.0	0.0	0.0	0.9	0.7
Interest Expense	3.2	3.2	3.3	6.9	3.8	2.8	1.6	0.4	2.2	7.8	9.1	9.9	12.5	14.7	15.5	5.4	0.0
Other Expense	48.7	48.6	10.2	50.4	3.8	-2.4	0.8	0.8	-3.5	-8.7	-7.5	-18.5	-12.8	-34.9	-24.0	-3.2	-15.0
IBT	93.8	93.4	74.1	352.5	275.8	220.6	104.6	89.1	82.6	-23.0	5.2	69.8	236.9	55.5	91.4	452.3	581.3
Income Tax Expense	18.3	18.2	16.3	78.2	75.4	54.8	21.8	31.7	22.1	-7.7	3.3	19.3	64.7	16.8	23.9	118.6	144.0
Net Income	72.6	75.1	57.8	274.3	200.4	165.8	82.8	57.4	60.5	-15.3	1.9	50.5	172.3	38.7	67.5	333.8	437.4

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	15.7	6.2	7.7	7.6	8.8	9.1	9.1	9.2	10.1	9.4
Interest Expense	1.2	0.6	0.7	0.7	0.5	1.3	0.4	1.2	5.4	0.5
Other Expense	11.6	6.8	7.7	22.5	-1.5	16.0	1.6	-5.9	28.9	8.1
IBT	16.5	38.1	7.9	31.3	7.2	22.3	35.7	8.8	72.8	67.5
Income Tax Expense	-1.3	8.4	4.1	7.1	4.2	4.9	4.6	2.6	19.5	15.0
Net Income	17.8	26.7	6.3	21.8	6.7	13.8	31.1	6.2	53.2	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	$0.03	$0.02	$0.02	$0.01	$0.01	$0.01	$0.00	$0.00	$0.01	$0.02	$0.00	$0.01	$0.03	$0.04
EPS Diluted	$0.00	$0.00	$0.00	$0.03	$0.02	$0.02	$0.01	$0.01	$0.01	$0.00	$0.00	$0.01	$0.02	$0.00	$0.01	$0.03	$0.04
Shares Outstanding	10,539.8	10,539.8	10,539.8	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3
Diluted Shares Outstanding	10,539.8	10,539.8	10,539.8	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3	9,936.3

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	$0.01	$0.01
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.01	$0.01
Shares Outstanding	10,539.8	10,539.8	10,539.8	10,539.8	10,539.8	10,539.8	11,025.5	10,078.8	10,030.6	9,936.3
Diluted Shares Outstanding	10,539.8	10,539.8	10,539.8	10,539.8	10,539.8	10,539.8	11,024.3	10,078.8	9,936.3	9,936.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	832.1	674.7	698.8	634.0	508.3	388.7	249.0	301.2	221.7	185.6	194.8	302.3	200.0	172.2	416.6	404.1
Short Term Investments	0.0	0.0	0.0	5.5	0.0	0.0	0.0	0.0	3.1	0.0	90.2	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	832.1	674.7	698.8	634.0	508.3	388.7	249.0	301.2	221.7	185.6	284.9	302.3	200.0	172.2	416.6	404.1
Accounts Receivable	107.7	84.4	101.8	0.0	0.0	0.0	0.0	0.0	3.1	0.0	0.0	0.0	206.4	239.7	0.0	0.0
Inventory	154.6	148.6	155.9	155.8	162.0	144.5	148.0	131.8	117.7	129.8	104.1	139.3	151.0	152.8	163.3	102.0
Other Current Assets	55.5	97.1	76.6	200.0	0.0	0.0	0.0	198.1	254.5	283.8	211.0	179.9	0.1	0.1	200.6	205.6
Total Current Assets	1,149.9	1,004.8	1,033.1	989.8	836.6	696.0	588.3	631.0	597.1	599.2	600.0	621.4	557.5	564.9	780.5	711.7

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	506.7	601.4	674.7	771.2	832.1	730.9	698.8	768.4	719.9	717.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	5.9	0.0	0.0	0.0
Total Cash & ST Investments	506.7	601.4	674.7	771.2	832.1	730.9	698.8	768.4	719.9	717.3
Accounts Receivable	100.1	94.4	84.4	80.0	107.7	86.4	101.8	100.8	92.1	120.6
Inventory	162.0	170.8	148.6	162.6	154.6	143.0	155.9	172.4	168.6	168.1
Other Current Assets	103.1	80.1	97.1	84.5	55.5	80.4	172.5	58.4	88.8	81.1
Total Current Assets	871.8	946.7	1,004.8	1,098.3	1,149.9	1,040.7	1,033.1	1,099.9	1,069.4	1,087.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,761.9	1,975.1	1,695.5	1,549.9	1,519.0	1,479.1	1,467.5	1,434.5	1,493.8	1,532.7	1,603.3	1,608.5	1,651.8	1,624.6	1,579.4	1,464.5
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	11.7	13.3	12.4	0.0	0.0	0.0	0.0	0.0	4.5	0.0	-77.1	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	142.6	183.4	184.9	118.5	117.3	139.5	166.9	136.9	89.2	93.7	163.0	104.2	71.9	143.6	61.5	14.0
Total Long-Term Assets	1,916.2	2,171.8	1,892.9	1,668.3	1,636.3	1,618.7	1,634.4	1,571.5	1,587.5	1,626.3	1,689.2	1,712.8	1,723.6	1,768.2	1,640.8	1,478.5
Total Assets	3,066.2	3,176.5	2,926.0	2,658.1	2,472.8	2,314.7	2,222.7	2,202.5	2,184.6	2,225.5	2,289.2	2,334.2	2,281.1	2,333.1	2,421.4	2,190.2

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	2,040.5	1,978.0	1,975.1	1,834.7	1,761.9	1,721.9	1,695.5	1,605.2	1,579.2	1,556.2
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	75.0	71.3	13.3	12.7	11.7	12.1	12.4	12.4	12.7	12.7
Other Long-Term Assets	182.8	186.3	183.4	167.2	142.6	118.3	184.9	145.1	147.6	137.6
Total Long-Term Assets	2,298.2	2,235.6	2,171.8	2,014.7	1,916.2	1,852.4	1,892.9	1,762.7	1,739.5	1,706.5
Total Assets	3,170.1	3,182.4	3,176.5	3,112.9	3,066.2	2,893.1	2,926.0	2,862.6	2,808.9	2,793.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	143.6	170.7	140.8	115.6	122.2	113.1	97.4	91.2	60.9	64.3	85.6	74.2	75.5	79.1	84.2	41.4
Short-Term Debt	4.9	5.8	5.5	1.8	1.4	0.1	0.9	36.5	36.7	36.5	36.2	36.0	35.9	35.6	37.5	0.0
Other Current Liabilities	0.1	82.7	67.5	57.6	0.0	0.8	0.8	44.7	1.3	1.3	0.2	0.3	0.4	0.0	14.7	116.7
Current Liabilities	220.6	263.5	216.7	175.0	168.4	160.7	136.6	175.3	129.3	132.0	148.5	208.4	168.9	165.7	178.8	158.1

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	154.4	153.9	170.7	137.7	143.6	104.4	140.8	133.5	129.7	124.0
Short-Term Debt	4.0	4.6	5.8	4.7	4.9	5.9	5.5	6.0	1.9	1.9
Other Current Liabilities	95.8	85.2	82.7	77.2	69.7	-7.3	67.5	59.6	46.3	56.2
Current Liabilities	256.5	249.1	263.5	222.3	220.6	181.1	216.7	221.0	202.2	205.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	3.4	2.3	3.1	3.9	3.3	0.0	0.2	0.0	36.3	73.1	109.9	146.6	183.3	220.0	254.7	140.6
Capital Leases	8.3	8.0	8.6	5.7	4.8	0.1	1.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	37.5	0.0
Def. Tax Liability	10.0	5.7	0.0	24.9	42.8	50.2	80.5	90.7	105.4	116.0	124.8	133.6	157.3	162.0	167.2	171.9
Total Liabilities	366.9	443.8	361.5	303.3	318.4	294.3	281.0	318.7	365.2	390.9	455.2	548.8	566.9	611.6	652.2	510.4

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	0.5	1.4	2.3	3.7	3.4	4.0	3.1	3.2	3.2	3.7
Capital Leases	4.5	5.9	8.0	8.4	8.3	9.9	8.6	9.1	5.1	5.5
Def. Tax Liability	8.1	9.5	5.7	9.7	10.0	0.0	19.6	17.6	22.8	22.1
Total Liabilities	442.8	425.8	443.8	388.4	366.9	325.4	361.5	347.0	345.9	340.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	143.9	144.7	136.4	136.4	136.4	136.4	136.4	136.4	136.4	136.4	136.4	136.4	136.4	136.4	136.4	136.4
Retained Earnings	2,157.6	2,179.9	2,150.4	1,913.3	1,713.0	1,578.9	1,500.2	1,442.3	1,377.9	1,393.1	1,392.5	1,325.6	1,252.4	1,294.3	1,337.0	1,243.5
Comprehensive Income	-7.4	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	0.0	0.0
Total Common Equity	2,699.3	2,732.8	2,564.5	2,354.8	2,154.5	2,020.4	1,941.7	1,883.7	1,819.4	1,834.6	1,834.0	1,785.4	1,714.3	1,721.4	1,769.2	1,679.8

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	144.7	144.7	144.7	144.7	143.9	136.4	136.4	136.4	136.4	136.4
Retained Earnings	2,172.5	2,203.7	2,179.9	2,171.4	2,184.9	2,153.8	2,123.1	2,074.2	2,021.6	2,011.4
Comprehensive Income	0.0	0.0	0.0	0.0	-7.4	-0.3	0.0	0.0	0.0	0.0
Total Common Equity	2,727.3	2,756.6	2,732.8	2,724.5	2,699.3	2,567.6	2,564.5	2,515.7	2,463.1	2,452.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		8.3	8.0	8.6	5.7	4.8	0.1	1.1	36.5	73.0	109.6	146.1	182.6	219.1	255.6	292.2	140.6
Book Value		2,699.3	2,732.8	2,564.5	2,354.8	2,154.5	2,020.4	1,941.7	1,883.7	1,819.4	1,834.6	1,834.0	1,785.4	1,714.3	1,721.4	1,769.2	1,679.8

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		2,727.3	2,756.6	2,732.8	2,724.5	2,699.3	2,567.6	2,564.5	2,515.7	2,463.1	2,452.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	143.3	75.1	57.8	274.6	200.4	0.0	0.0	0.0	60.5	-15.3	1.9	50.5	172.3	38.7	67.5	333.8	437.4
Depreciation & Amortization	173.3	173.4	168.1	173.7	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
Stock-Based Compensation	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 Working Capital	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 Accounts Receivable	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 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	-13.0	-16.7	-18.4	-27.1	-200.4	0.0	0.0	0.0	-60.5	15.3	-1.9	-50.5	-172.3	-38.7	-67.5	-333.8	-437.4
Cash from Operations	303.6	0.0	0.0	421.2	200.4	334.6	292.4	138.0	204.4	152.6	13.4	133.9	323.3	265.9	79.2	0.0	0.0

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	23.6	26.7	1.0	21.8	57.8	0.0	31.1	6.2	53.5	52.6
Depreciation & Amortization	47.6	43.1	39.8	41.5	0.0	0.0	41.7	42.1	44.6	45.0
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Receivable	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
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	-24.7	23.9	-3.4	-7.6	-10.5	17.1	-22.3	44.5	-51.3	16.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	46.8	113.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-287.8	-479.9	-332.1	-286.3	-218.8	-180.7	-152.1	-166.6	-83.8	-74.6	-70.2	-106.4	-76.8	-140.5	-147.0	-208.7	-153.1
Acquisitions	-0.2	0.5	0.0	-0.2	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
Investments	0.0	-9.7	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
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	1.0	0.0	0.0	0.6	0.7	0.4	1.3	0.5	0.0	0.0	90.2	-90.2	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-287.0	0.0	0.0	-285.8	-218.1	-180.2	-150.8	-166.1	-83.8	-74.6	19.9	-196.5	-76.8	-140.5	-147.0	-208.7	-153.1

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	-153.8	-105.0	-96.6	-128.1	-131.2	-82.4	-61.0	-57.5	-103.6	-65.7
Acquisitions	1.3	0.0	0.0	-0.9	0.0	0.0	0.0	0.0	-0.2	0.0
Investments	-9.7	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	-2.1	2.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-105.8	-63.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-7.9	0.0	0.0	0.0	0.0	0.0	0.0	-37.5	-37.5	-37.5	-37.5	-37.5	-37.5	-37.5	-37.5	0.0	-4.1
Debt Issued	11.1	8.0	-0.6	2.9	1.0	4.7	-1.1	2.1	1.0	1.0	1.0	1.0	1.0	1.0	1.0	151.6	144.7
Issuance of Common Stock	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
Repurchase of Common Stock	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
Dividends Paid	-0.8	0.0	0.0	-60.1	0.0	-33.1	0.0	0.0	0.0	0.0	0.0	0.0	-99.6	-49.3	-110.5	-242.6	-338.8
Other Financing Activities	104.6	0.0	0.0	-5.3	-1.5	-1.4	-1.7	13.1	-2.9	-4.2	-5.3	-5.9	-7.0	-8.6	-10.6	125.5	-1.7
Cash from Financing	102.5	0.0	0.0	-65.4	-1.5	-34.5	-1.7	-24.4	-40.4	-41.7	-42.8	-43.4	-144.1	-95.4	-158.6	-117.1	-344.7

Cash Flow From Financing Activities	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	0.0
Debt Issued	4.5	-1.5	-2.1	-0.3	0.1	-1.6	1.3	-0.5	4.0
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	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	-0.8	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.7	-0.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.5	-0.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		112.3	-275.0	-24.1	64.8	125.7	119.6	139.6	-52.1	79.5	36.1	-9.2	-107.5	102.2	27.8	-226.9	-5.0	143.1
Closing Cash Balance		832.1	376.5	674.7	698.8	634.0	508.3	388.7	249.0	301.2	221.7	185.6	194.8	302.3	200.0	172.2	399.2	404.1

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		-119.7	2.7	-94.7	-73.3	-96.5	-60.9	101.3	32.1	-69.6	48.5
Closing Cash Balance		376.5	496.8	506.7	601.4	674.7	771.2	832.1	730.9	698.8	768.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		15.8	-248.1	-124.6	134.9	-18.4	154.0	140.2	-28.6	120.6	77.9	-56.8	27.5	246.5	125.4	-67.8	-208.7	-153.1
Real Free Cash Flow		15.8	-248.1	-124.6	134.9	-18.4	154.0	140.2	-28.6	120.6	77.9	-56.8	27.5	246.5	125.4	-67.8	-208.7	-153.1

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		-107.3	-11.1	-59.2	-72.4	-84.0	-65.3	-10.6	35.3	-56.8	48.0
Real Free Cash Flow		-107.3	-11.1	-59.2	-72.4	-84.0	-65.3	-10.6	35.3	-56.8	48.0