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

IRSA Inversiones y Representaciones Sociedad Anónima

IRS

Valuace

100

Růst

Zdraví

Cena

$ 16.12

+0.21 (1.27%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	502.7	490.5	328.5	89.3	32.1	13.0	95.8	59.4	33.1	74.2	32.7	3.4	2.8	2.2	1.6	1.4	1.3
Cost of Revenues	195.2	192.1	109.2	30.8	12.1	6.6	62.2	42.0	19.6	51.5	22.5	1.5	1.4	1.1	0.6	0.6	0.5
Gross Profit	307.5	298.4	219.3	58.5	20.0	6.4	33.6	17.4	13.5	22.7	10.2	1.9	1.5	1.1	1.0	0.8	0.8

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	152.7	129.3	115.1	105.7	151.4	118.4	115.0	93.1	118.4	94.9
Cost of Revenues	56.6	49.9	46.1	42.5	60.7	42.8	40.1	30.4	38.0	30.9
Gross Profit	96.1	79.4	68.9	63.2	90.7	75.6	74.9	62.8	80.4	64.0

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	19.2	5.3	3.9	21.1	14.7	7.7	16.6	7.9	0.6	0.4	0.3	0.3	0.3	0.4
Depreciation & Amortization	10.5	9.8	6.5	59.4	0.9	-5.7	16.3	7.5	3.7	4.7	2.7	0.2	0.2	0.2	0.2	0.2	0.2
Total Operating Expenses	-202.2	266.0	423.7	24.0	7.2	4.5	23.7	17.0	8.6	17.5	7.9	0.6	0.4	0.3	0.3	0.3	0.3
Operating Income	509.7	32.4	-204.4	-21.7	12.6	1.9	22.1	-3.7	28.1	9.6	3.4	2.5	1.2	1.1	0.7	0.6	0.5

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	0.0
Depreciation & Amortization	3.7	2.8	2.5	1.5	3.2	2.6	2.5	2.5	2.1	1.8
Total Operating Expenses	70.6	-194.9	16.1	-94.0	21.1	322.8	3.4	949.9	64.8	-311.1
Operating Income	25.4	274.3	52.9	157.2	69.5	-247.2	71.5	-887.2	15.6	375.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	4.4	3.6	23.9	1.5	0.6	0.5	1.6	1.3	0.7	0.8	0.8	0.1	0.1	0.0	0.0	0.0	0.0
Interest Expense	61.8	51.5	40.4	12.1	8.3	6.5	20.3	15.3	7.7	6.5	2.4	0.6	0.5	0.3	0.3	0.2	0.1
Other Expense	59.5	126.4	124.3	8.6	25.1	-8.9	-9.6	-25.3	11.1	6.5	-0.9	-0.1	-1.5	0.0	-0.1	0.1	0.1
IBT	569.3	158.8	-80.1	-3.5	37.7	-7.0	12.5	-29.0	8.7	5.1	-1.1	0.6	-0.9	0.4	0.4	0.4	0.5
Income Tax Expense	176.9	45.1	-46.3	-64.5	2.8	21.7	6.9	-1.7	-0.1	2.9	0.1	0.5	-0.1	0.1	0.1	0.1	0.1
Net Income	374.4	109.6	-29.1	60.2	34.6	-28.7	5.6	-27.3	15.0	3.0	-0.7	0.0	-0.8	0.2	0.3	0.3	0.3

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	1.8	0.8	0.0	1.8	0.8	1.0	16.6	16.5	0.0	0.0
Interest Expense	21.1	12.6	27.4	0.6	12.6	10.9	11.6	17.3	0.0	0.0
Other Expense	56.4	-27.9	49.3	-18.3	64.9	30.5	24.2	136.6	9.3	8.1
IBT	81.9	246.4	102.2	138.8	134.4	-216.6	95.6	-750.6	24.9	383.3
Income Tax Expense	9.3	83.0	25.4	59.3	33.4	-73.0	17.7	-229.8	-23.7	132.7
Net Income	69.6	153.8	74.4	76.6	97.8	-139.2	75.8	-498.2	51.0	238.1

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	$87.19	$49.48	$-56.43	$10.63	$-47.53	$25.76	$5.20	$-1.19	$-0.07	$-1.35	$0.41	$0.48	$0.48	$0.57
EPS Diluted	$0.00	$0.00	$0.00	$87.19	$49.48	$-56.43	$10.56	$-47.53	$25.58	$5.20	$-1.18	$-0.07	$-1.35	$0.41	$0.48	$0.48	$0.57
Shares Outstanding	0.1	0.1	0.1	0.7	0.7	0.5	0.5	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Diluted Shares Outstanding	0.1	0.1	0.1	0.7	0.7	0.5	0.5	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Diluted Shares Outstanding	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	28.3	36.7	28.3	8.7	12.8	1.9	90.4	60.5	37.3	24.9	13.9	0.4	0.6	0.8	0.3	0.2	0.1
Short Term Investments	120.7	149.4	120.7	34.4	18.4	3.2	22.8	43.9	30.0	14.3	10.9	0.3	0.2	0.2	0.1	0.2	0.3
Total Cash & ST Investments	149.0	186.1	149.0	43.1	31.2	5.1	113.2	104.4	67.3	39.1	24.8	0.7	0.8	1.0	0.4	0.4	0.3
Accounts Receivable	111.5	83.7	77.3	98.8	10.9	8.6	37.5	22.9	15.3	16.7	13.3	1.1	0.7	0.7	0.4	0.4	0.6
Inventory	0.0	1.5	1.5	0.5	0.3	0.2	7.0	1.5	3.9	5.5	3.5	0.0	0.0	0.0	0.1	0.3	0.3
Other Current Assets	-111.5	0.0	0.0	0.0	0.0	0.0	48.1	12.5	9.5	4.1	1.2	0.1	1.4	0.1	0.0	0.1	0.0
Total Current Assets	149.0	271.3	227.7	70.2	42.4	13.9	205.7	141.3	96.0	65.5	42.8	1.9	3.0	1.8	1.0	1.0	1.2

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	36.7	36.7	288.0	36.7	30.2	28.3	21.0	16.0	30.2	8.7
Short Term Investments	149.4	149.4	151.5	149.4	149.4	120.7	119.5	102.3	149.4	34.4
Total Cash & ST Investments	186.1	186.1	439.4	186.1	179.6	149.0	140.5	118.3	179.6	43.1
Accounts Receivable	83.7	83.7	87.9	83.7	75.8	77.3	71.2	65.6	75.8	98.8
Inventory	1.5	1.5	28.4	1.5	1.8	1.5	1.4	1.0	1.8	0.5
Other Current Assets	0.0	0.0	1.0	0.0	0.1	0.0	0.1	0.0	0.1	0.0
Total Current Assets	271.3	271.3	556.7	271.3	257.3	227.7	213.2	184.8	257.3	70.2

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	47.2	51.6	47.2	13.1	9.2	5.0	57.6	22.3	13.4	27.1	24.1	0.2	0.2	0.2	3.3	3.4	2.7
Goodwill	1.8	2.2	1.8	0.5	0.2	0.1	5.6	4.6	3.1	2.8	2.2	0.0	0.0	0.1	-0.4	-0.4	-0.1
Intangible Assets	0.0	62.1	62.8	7.5	3.2	2.3	22.1	13.3	9.2	9.6	9.5	0.1	0.1	0.0	0.1	0.0	0.1
Long-Term Investments	0.0	185.0	139.6	39.0	17.0	13.4	77.9	38.2	34.1	15.9	21.8	3.1	2.5	1.7	2.3	1.9	1.5
Other Long-Term Assets	19.5	1,923.8	1,756.6	580.5	300.7	187.7	257.6	254.6	179.5	110.1	58.0	4.2	3.6	4.4	0.1	0.1	0.2
Total Long-Term Assets	74.7	2,230.5	2,014.0	641.4	330.4	208.9	421.5	333.4	239.8	165.8	116.2	7.7	6.9	6.5	5.6	5.3	4.4
Total Assets	2,241.8	2,501.8	2,241.8	711.6	372.8	222.8	627.2	474.6	335.8	231.2	159.0	9.6	9.8	8.3	6.6	6.3	5.6

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	51.6	51.6	62.0	51.6	48.1	47.2	40.7	26.9	48.1	13.1
Goodwill	2.2	2.2	2.3	2.2	2.0	1.8	1.5	1.0	2.0	0.5
Intangible Assets	62.1	62.1	15.0	62.1	65.9	62.8	53.0	34.9	65.9	7.5
Long-Term Investments	185.0	185.0	181.7	185.0	160.3	139.6	132.3	88.2	160.3	39.0
Other Long-Term Assets	1,923.8	1,923.8	2,234.3	1,923.8	1,747.7	1,756.6	1,375.4	1,311.8	1,747.7	580.5
Total Long-Term Assets	2,230.5	2,230.5	2,502.1	2,230.5	2,029.2	2,014.0	1,606.1	1,466.3	2,029.2	641.4
Total Assets	2,501.8	2,501.8	3,058.8	2,501.8	2,286.5	2,241.8	1,819.3	1,651.2	2,286.5	711.6

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.0	86.6	72.7	95.1	8.5	5.1	29.7	18.6	14.6	18.1	16.1	0.6	0.5	0.4	0.0	0.2	0.3
Short-Term Debt	183.3	228.0	183.3	41.0	61.8	15.5	83.2	45.5	25.6	19.9	22.3	1.2	0.7	0.8	0.6	0.7	0.8
Other Current Liabilities	-183.3	13.9	10.3	-65.9	16.1	0.0	23.3	5.7	6.0	1.9	0.1	0.8	1.2	0.4	0.5	0.2	0.2
Current Liabilities	183.3	380.2	273.0	71.3	86.4	22.1	143.4	74.0	46.8	46.4	43.6	2.7	2.4	1.6	1.3	1.3	1.3

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	86.6	86.6	107.3	86.6	85.9	72.7	56.5	40.8	85.9	95.1
Short-Term Debt	228.0	228.0	193.4	228.0	210.8	183.3	143.5	114.8	210.8	41.0
Other Current Liabilities	13.9	13.9	15.7	13.9	10.9	12.2	7.9	4.9	10.9	-65.9
Current Liabilities	380.2	380.2	386.6	380.2	313.8	274.9	256.5	164.7	313.8	71.3

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	185.3	227.5	194.4	70.0	14.2	47.6	311.2	267.0	181.0	109.5	90.7	3.7	3.8	2.9	2.1	1.8	1.2
Capital Leases	9.1	4.2	10.9	3.0	1.2	0.9	18.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	560.6	583.9	560.6	167.3	98.6	68.7	44.0	36.8	26.2	23.0	7.6	0.1	0.4	0.4	0.0	0.3	0.0
Total Liabilities	1,089.3	1,265.3	1,089.3	324.3	203.1	140.1	504.5	388.8	261.2	183.9	145.5	7.4	7.3	5.2	3.9	3.5	2.7

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	227.5	227.5	497.8	227.5	173.7	194.4	186.8	211.1	173.7	70.0
Capital Leases	4.2	4.2	8.1	4.2	4.1	10.9	10.2	9.6	4.1	3.0
Def. Tax Liability	583.9	583.9	671.6	583.9	551.6	560.6	395.1	393.1	551.6	167.3
Total Liabilities	1,265.3	1,265.3	1,633.0	1,265.3	1,121.0	1,089.3	887.1	813.5	1,121.0	324.3

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	7.2	7.4	7.2	83.2	35.1	21.3	14.1	9.9	0.7	0.7	0.7	0.7	0.7	0.7	0.6	0.6	0.9
Retained Earnings	13.8	-2.0	320.2	68.6	34.7	-28.5	12.6	-42.6	30.9	19.3	-1.2	0.0	-0.8	0.2	0.1	0.4	0.5
Comprehensive Income	290.2	201.4	310.1	71.7	20.0	43.0	15.8	54.5	5.0	5.1	0.9	0.5	1.4	1.0	0.1	0.0	0.0
Total Common Equity	1,078.6	1,156.5	1,078.6	364.9	158.9	61.8	57.1	32.1	37.4	25.9	1.1	1.9	2.0	2.7	2.3	2.5	2.4

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	7.4	7.4	7.5	404.2	7.1	7.2	7.3	185.5	7.1	83.2
Retained Earnings	-2.0	-2.0	74.4	-2.0	-90.2	13.8	-78.6	158.9	-90.2	68.6
Comprehensive Income	201.4	201.4	226.2	201.4	254.6	241.2	257.1	169.4	254.6	71.7
Total Common Equity	1,156.5	1,156.5	1,335.8	1,156.5	1,089.6	1,078.6	872.5	788.5	1,089.6	364.9

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		377.7	455.5	377.7	111.0	76.0	63.0	394.4	312.5	206.6	129.4	112.9	5.0	4.5	3.7	2.6	2.4	2.0
Book Value		1,152.4	1,236.5	1,152.4	387.3	169.7	82.7	122.7	85.8	74.5	47.3	13.5	2.3	2.6	3.1	2.7	2.8	3.0

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		80.1	80.1	89.9	80.1	75.9	73.8	59.6	49.3	75.9	22.3
Book Value		1,156.5	1,156.5	1,335.8	1,156.5	1,089.6	1,078.6	872.5	788.5	1,089.6	364.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-128.4	232.2	0.0	61.0	34.9	-28.7	5.6	-27.3	8.8	2.2	-1.3	0.1	-0.8	0.3	0.0	0.0	0.3
Depreciation & Amortization	6.5	12.5	0.0	1.9	0.9	0.6	16.3	7.5	3.7	4.7	2.7	0.2	0.2	0.2	0.2	0.2	0.2
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	15.5	0.2	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-47.9	-26.3	-0.1	-0.1	0.6	-1.1	1.9	1.0	1.2	-0.3	-0.4	-0.2	-0.1	0.1	0.0	-0.2	-0.3
Change In Accounts Receivable	4.8	-12.1	0.0	-0.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-0.1	-0.1
Change In Accounts Payable	-49.5	-21.5	-0.1	-0.1	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	-0.5	5.2	0.0	0.0	0.1	0.0	1.1	1.2	0.5	0.3	0.1	0.0	0.0	0.0	0.2	0.1	0.0
Other Non-cash Items	526.8	71.3	0.2	-19.3	-26.5	-6.6	0.2	39.4	0.7	-0.6	2.9	0.2	1.7	0.1	0.8	0.6	0.0
Cash from Operations	65.7	0.0	0.0	36.5	12.7	1.5	31.1	18.9	14.3	9.1	4.1	0.8	1.0	0.9	0.9	0.6	0.2

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	69.6	163.4	173.3	76.0	102.7	-143.7	0.1	-0.4	0.1	0.2
Depreciation & Amortization	3.7	2.8	3.4	2.9	1.8	2.6	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
Change Working Capital	2.8	2.1	-9.3	-2.5	-18.3	6.5	0.0	0.0	0.0	0.0
Change In Accounts Receivable	2.2	-10.6	-15.8	1.1	-12.9	14.6	0.0	0.0	0.0	0.0
Change In Accounts Payable	1.9	0.0	3.3	0.0	0.0	0.0	0.0	-0.1	0.0	0.0
Change In Inventories	0.0	2.2	0.9	-0.9	4.1	0.3	0.0	0.0	0.0	0.0
Other Non-cash Items	-74.1	-169.1	5.2	-89.3	-108.5	270.5	0.0	0.5	0.0	-0.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-4.1	-11.6	0.0	-0.9	-0.4	-0.4	-8.9	-7.2	-2.5	-3.1	-1.2	-0.1	0.0	0.0	-0.1	-0.1	-0.2
Acquisitions	32.3	0.3	0.0	-0.1	-0.2	0.0	7.3	5.8	0.0	-0.6	9.0	-1.2	-1.1	-0.2	0.0	-0.4	0.0
Investments	-392.3	-458.8	-0.6	-36.2	-22.9	-10.6	-14.3	-30.7	-22.0	-4.8	-11.9	-2.9	-1.5	-0.3	-0.2	-0.3	-0.4
Sales of Investment	418.9	336.4	0.7	43.8	10.5	16.6	38.1	42.2	20.5	4.6	12.0	2.3	1.6	0.5	0.0	0.1	0.2
Other Investing Activities	7.0	0.0	0.0	19.8	24.2	62.3	18.5	-2.2	-8.2	1.4	0.2	2.1	0.1	-0.1	0.0	0.0	0.0
Cash from Investing	61.9	0.0	0.0	26.4	11.2	67.9	40.6	7.8	-11.6	-2.1	8.2	0.3	-0.9	0.0	-0.4	-0.7	-0.5

Cash Flow From Investing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-1.6	-2.7	-2.9	-1.0	-1.6	0.0	0.0	0.0	0.0
Acquisitions	-6.3	0.1	1.1	1.7	3.2	0.0	0.0	0.0	0.0
Investments	-266.4	-161.0	-78.1	-66.2	-76.5	-0.4	-0.1	-0.2	-0.1
Sales of Investment	158.3	67.7	76.0	72.4	62.3	0.3	0.2	0.3	0.1
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-62.1	0.0	0.0	-126.4	-13.2	-45.0	-81.4	-45.3	-18.0	-20.1	-13.9	-1.0	-0.9	-0.4	-0.4	-0.2	-0.3
Debt Issued	328.8	77.8	266.7	161.4	26.1	-286.4	163.3	151.2	95.2	36.6	121.9	1.4	1.7	1.4	0.6	0.6	2.2
Issuance of Common Stock	1.6	0.0	0.0	0.0	0.0	4.1	0.0	0.0	0.0	0.0	0.0	0.1	0.3	0.4	0.1	0.0	0.0
Repurchase of Common Stock	-26.7	-23.2	0.0	-6.5	-0.3	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-152.4	0.0	0.0	-32.3	0.0	0.0	0.0	0.0	-1.4	-2.5	-0.1	-0.3	-0.1	-0.4	-0.3	-0.2	-0.1
Other Financing Activities	49.3	0.0	0.0	-136.2	-0.2	-8.0	5.3	25.9	15.5	24.2	10.0	0.0	0.5	0.5	0.2	0.7	0.5
Cash from Financing	-131.8	0.0	0.0	-81.1	-13.7	-48.8	-76.1	-19.4	-3.9	1.5	-4.0	-1.4	-0.6	-0.3	-0.5	0.3	0.2

Cash Flow From Financing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	455.5	455.5	-235.7	235.7	71.0	6.8	47.5	4.3	-58.6	273.5
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	0.0	0.0	-1.0	-1.5	3.7	-20.7	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	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		16.5	144.7	0.0	-18.8	9.6	-133.8	3.9	2.4	12.5	11.0	13.5	-0.2	-0.2	0.5	0.0	0.2	0.0
Closing Cash Balance		28.3	182.9	0.0	8.7	12.8	1.9	90.4	60.5	37.3	24.9	13.9	0.4	0.6	0.8	0.3	0.3	0.2

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		203.8	-95.0	-147.6	251.3	-3.2	-2.0	0.0	0.0	0.0	0.0
Closing Cash Balance		296.1	92.3	182.9	288.0	36.7	39.8	0.0	0.0	0.0	0.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		61.6	280.2	0.1	35.6	12.3	1.1	22.2	11.7	11.8	5.9	2.9	0.8	1.0	0.8	0.7	0.5	0.1
Real Free Cash Flow		61.6	280.2	0.1	35.6	12.3	-14.4	22.0	11.7	11.8	5.8	2.9	0.8	0.9	0.8	0.7	0.5	0.1

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		-0.7	80.5	169.8	40.2	15.0	60.1	0.0	0.1	0.0	0.0
Real Free Cash Flow		-0.7	80.5	169.8	40.2	15.0	60.1	0.0	0.1	0.0	0.0