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

Monarch Casino & Resort, Inc.

MCRI

Valuace

Růst

Zdraví

Cena

$ 97.50

-1.84 (-2.00%)

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	545.1	545.1	522.2	501.5	477.9	395.4	184.4	249.2	240.3	230.7	217.0	202.2	187.8	188.7	170.4	140.6	142.0
Cost of Revenues	256.1	299.1	241.4	232.3	218.3	177.7	84.7	122.3	117.1	112.2	105.2	99.0	92.5	89.2	80.3	66.9	66.4
Gross Profit	289.1	246.0	280.8	269.2	259.6	217.7	99.7	126.9	123.3	118.5	111.8	103.3	95.2	99.5	90.0	73.8	75.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	140.0	142.8	136.9	125.4	134.5	137.9	128.1	121.7	128.2	133.0
Cost of Revenues	62.6	76.6	57.6	59.2	61.7	62.1	59.8	70.3	71.2	58.8
Gross Profit	77.4	66.2	79.3	66.2	72.8	75.8	68.3	51.4	56.9	74.2

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	105.8	97.6	84.4	60.4	69.3	65.8	62.7	57.7	54.8	53.0	52.4	55.2	50.6	48.3
Depreciation & Amortization	54.0	54.5	51.4	47.3	43.4	38.4	17.3	14.9	14.6	15.1	14.8	15.9	17.8	16.6	16.7	13.4	13.3
Total Operating Expenses	161.6	109.4	188.3	159.0	148.2	127.8	84.4	87.3	80.4	77.9	72.6	70.7	72.7	69.1	71.9	64.0	61.6
Operating Income	127.5	136.7	92.5	110.2	111.4	89.9	15.3	39.6	42.8	40.7	38.5	32.6	22.2	30.5	16.0	9.8	14.0

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	28.7	27.1
Depreciation & Amortization	13.2	14.1	13.6	13.2	13.4	13.1	12.4	12.5	12.1	12.2
Total Operating Expenses	48.3	28.0	44.4	40.9	68.9	40.5	38.8	27.1	28.7	42.3
Operating Income	29.1	38.2	34.9	25.3	3.9	35.3	29.5	24.3	28.3	31.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.4	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	0.0
Interest Expense	0.6	1.9	0.1	1.6	2.4	4.5	0.3	0.0	0.2	1.0	0.6	0.7	1.1	1.9	2.0	0.9	1.5
Other Expense	1.9	-7.2	-0.1	-1.6	-2.4	-4.5	-0.3	0.0	0.0	0.0	-0.7	0.0	-0.3	-1.9	-2.2	-0.9	-1.5
IBT	129.4	129.4	92.4	108.5	109.0	85.4	15.0	39.6	42.6	39.7	37.9	31.9	21.1	28.6	14.0	8.9	12.6
Income Tax Expense	28.0	28.0	19.6	26.1	21.5	16.9	-8.7	7.8	8.6	14.2	13.4	11.2	6.9	10.6	5.0	3.2	4.3
Net Income	101.4	101.4	72.8	82.4	87.5	68.5	23.7	31.8	34.1	25.5	24.6	20.7	14.2	18.0	8.9	5.7	8.2

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	0.7	0.0	0.4	0.3	0.2	0.0	0.0	0.0	0.1	0.4
Interest Expense	0.0	0.6	0.0	0.0	0.0	0.1	0.2	0.0	0.1	0.4
Other Expense	0.7	0.6	0.4	0.3	0.2	-0.1	-0.2	-0.5	0.1	-0.4
IBT	29.8	38.7	35.3	25.6	4.1	35.1	29.3	23.8	25.5	31.5
Income Tax Expense	6.8	7.2	8.3	5.8	-0.1	7.5	6.6	5.5	7.3	7.4
Net Income	22.9	31.6	27.0	19.9	4.2	27.6	22.7	18.3	18.2	24.2

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	$4.28	$4.61	$3.68	$1.30	$1.77	$1.91	$1.45	$1.42	$1.22	$0.85	$1.10	$0.55	$0.35	$0.51
EPS Diluted	$0.00	$0.00	$0.00	$4.20	$4.47	$3.53	$1.25	$1.70	$1.84	$1.39	$1.39	$1.19	$0.83	$1.06	$0.55	$0.35	$0.51
Shares Outstanding	18.3	18.3	18.6	19.2	19.0	18.6	18.2	18.0	17.8	17.6	17.3	16.9	16.7	16.3	16.1	16.1	16.1
Diluted Shares Outstanding	18.7	18.7	19.0	19.6	19.6	19.4	18.9	18.7	18.6	18.4	17.7	17.3	17.1	16.9	16.3	16.2	16.2

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	$0.94	$1.26
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.93	$1.23
Shares Outstanding	18.3	18.3	18.4	18.5	18.4	18.4	18.7	19.3	19.3	19.3
Diluted Shares Outstanding	18.7	18.7	18.7	18.8	18.8	18.7	19.1	19.7	19.6	19.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	33.5	58.8	43.4	38.8	33.5	28.3	60.5	30.5	29.2	26.4	21.2	21.6	19.3	19.0	13.6	13.8
Short Term Investments	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 Cash & ST Investments	33.5	58.8	43.4	38.8	33.5	28.3	60.5	30.5	29.2	26.4	21.2	21.6	19.3	19.0	13.6	13.8
Accounts Receivable	11.4	11.8	13.0	34.6	35.8	28.6	5.6	7.0	8.9	5.4	4.3	4.2	3.2	2.5	2.3	3.4
Inventory	8.1	9.3	7.6	7.6	7.2	7.8	6.7	3.7	3.3	3.1	2.9	2.8	2.7	2.4	2.2	1.9
Other Current Assets	7.9	10.6	11.0	8.5	7.6	8.4	6.2	5.5	4.6	4.5	3.4	5.6	8.7	2.6	6.8	3.9
Total Current Assets	61.0	90.4	75.0	89.4	84.1	73.2	79.2	46.7	46.0	39.4	31.8	34.3	34.0	31.9	24.9	23.0

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	107.6	71.6	75.1	58.8	39.4	33.5	39.5	43.4	33.9	35.1
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	107.6	71.6	75.1	58.8	39.4	33.5	39.5	43.4	33.9	35.1
Accounts Receivable	9.0	12.0	12.0	11.8	11.9	11.4	10.3	13.0	13.7	12.7
Inventory	8.5	8.4	8.3	9.3	7.7	8.1	7.4	7.6	7.2	7.2
Other Current Assets	8.9	10.5	7.9	10.6	9.4	7.9	9.3	11.0	7.9	7.0
Total Current Assets	134.0	102.5	103.3	90.4	68.3	61.0	66.5	75.0	62.7	61.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	586.1	575.3	580.5	578.1	580.8	572.5	501.5	374.3	250.7	214.9	203.2	180.3	175.6	178.4	153.2	156.4
Goodwill	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	0.0	0.0
Intangible Assets	0.2	0.3	0.3	0.4	0.5	1.0	1.5	2.7	3.9	5.0	6.2	7.4	8.5	10.2	0.0	0.0
Long-Term Investments	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 Long-Term Assets	-23.1	0.4	0.0	-23.0	-19.6	0.0	0.9	2.3	2.8	3.4	1.2	0.6	0.9	1.2	-614.4	-1,384.1
Total Long-Term Assets	611.4	601.2	605.9	603.5	606.4	598.7	531.7	408.4	286.1	255.8	243.1	218.0	210.5	216.2	154.7	156.7
Total Assets	672.4	691.6	680.9	692.9	690.5	671.9	610.9	455.1	332.1	295.2	274.8	252.3	244.5	248.1	179.6	179.7

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	564.2	576.0	581.7	575.3	577.5	586.1	585.4	580.5	576.1	577.8
Goodwill	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1
Intangible Assets	1.7	1.8	0.3	0.3	0.2	0.2	0.3	0.3	0.3	0.4
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	23.1	0.0	0.0
Other Long-Term Assets	0.3	0.3	1.7	0.4	0.0	-23.1	0.0	-23.1	-23.0	-23.0
Total Long-Term Assets	591.4	603.2	608.8	601.2	602.8	611.4	610.8	615.4	601.6	603.3
Total Assets	725.4	705.8	712.1	691.6	671.1	672.4	677.3	690.4	664.3	665.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	65.2	41.2	23.1	14.4	18.6	11.7	17.0	11.2	8.2	8.7	6.7	7.9	8.7	8.1	8.7	10.2
Short-Term Debt	23.9	0.9	1.8	7.3	20.7	13.3	20.8	0.0	0.0	0.0	40.9	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	46.9	97.1	91.6	73.0	101.9	84.5	41.6	48.3	31.2	26.4	23.3	21.1	18.2	18.1	14.6	14.1
Current Liabilities	136.1	146.5	123.4	117.7	141.2	109.4	79.5	59.4	39.4	35.1	70.9	29.1	26.8	26.2	23.3	24.3

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	40.6	39.2	93.7	41.2	13.3	17.4	21.4	23.1	19.5	15.0
Short-Term Debt	1.0	1.0	0.9	0.9	7.9	24.9	6.4	1.8	1.8	1.3
Other Current Liabilities	98.6	99.3	54.7	97.1	98.8	93.8	97.8	91.6	87.9	83.6
Current Liabilities	140.2	139.5	149.3	146.5	120.1	136.1	130.2	123.4	116.6	106.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	13.5	13.1	19.5	13.2	81.7	181.1	190.2	94.5	26.2	26.2	0.0	46.3	53.8	81.1	24.7	28.6
Capital Leases	13.5	14.1	14.9	13.9	14.2	14.8	15.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	23.1	13.3	0.0	23.0	19.6	13.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.1	3.4
Total Liabilities	174.0	173.8	167.7	154.0	242.4	303.8	269.7	153.9	65.6	61.3	70.9	75.4	80.6	107.3	49.1	57.2

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	12.5	12.8	12.9	13.1	13.4	13.5	13.8	19.5	22.3	53.9
Capital Leases	13.6	13.8	0.0	14.1	14.3	13.5	14.7	14.0	15.1	13.6
Def. Tax Liability	13.3	0.0	13.3	13.3	23.1	23.1	23.1	32.6	23.0	23.0
Total Liabilities	167.0	166.5	176.5	173.8	157.9	174.0	168.4	177.2	161.8	183.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	497.6	518.4	467.8	498.2	410.7	342.3	318.6	286.8	257.5	232.0	207.4	186.7	172.6	154.6	145.7	139.4
Comprehensive 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
Total Common Equity	498.4	517.7	513.1	539.0	448.0	368.1	341.2	301.2	266.5	233.8	203.9	177.0	163.9	140.8	130.5	122.6

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	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	580.3	554.2	532.7	518.4	519.7	497.6	480.4	467.8	455.4	437.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	558.4	539.2	535.6	517.7	513.3	498.4	508.9	513.1	502.4	481.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		37.5	14.1	20.4	20.6	102.4	194.5	211.0	94.5	26.2	26.2	40.9	46.3	53.8	81.1	24.7	28.6
Book Value		498.4	517.7	513.1	539.0	448.0	368.1	341.2	301.2	266.5	233.8	203.9	177.0	163.9	140.8	130.5	122.6

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		558.4	539.2	535.6	517.7	513.3	498.4	508.9	513.1	502.4	481.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	83.3	101.4	72.8	82.4	87.5	68.5	23.7	31.8	34.1	25.5	24.6	20.7	14.2	18.0	8.9	5.7	8.2
Depreciation & Amortization	49.2	54.0	51.4	47.3	43.4	38.4	17.3	14.9	14.6	15.1	14.8	15.9	17.8	16.6	16.7	13.4	13.3
Stock-Based Compensation	8.3	8.4	7.9	7.5	5.2	4.1	3.9	8.2	5.5	7.1	1.7	1.5	1.2	1.2	1.4	1.6	1.7
Change Working Capital	6.3	2.7	18.4	35.1	-1.4	9.2	-30.3	6.3	4.4	-2.8	1.4	0.6	-1.9	-0.4	-0.9	0.5	2.3
Change In Accounts Receivable	0.9	-1.9	1.0	21.4	-0.8	-5.4	0.9	1.1	0.1	-2.0	-1.4	-0.9	-0.5	58.7	-31.1	884.6	-1,714.9
Change In Accounts Payable	2.4	3.7	18.2	8.7	-4.2	6.9	-5.4	5.9	3.0	-0.4	2.0	-1.2	-0.7	0.6	-0.9	-1.5	1.2
Change In Inventories	-0.9	0.2	-1.7	-0.1	-0.4	0.7	-1.1	-3.0	-0.4	-0.2	-0.2	0.0	-0.2	-0.3	-0.1	-0.3	-0.2
Other Non-cash Items	58.4	0.0	0.1	0.7	1.6	1.4	1.1	0.7	0.6	0.6	0.4	-0.3	-0.4	-0.2	0.3	3.8	1.2
Cash from Operations	147.7	0.0	0.0	173.0	139.8	128.1	31.4	63.2	58.8	49.5	43.7	38.2	31.2	36.1	26.0	22.6	26.0

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	22.9	31.6	27.0	19.9	13.9	27.6	22.7	18.3	18.2	24.2
Depreciation & Amortization	13.2	14.1	13.6	13.2	13.4	13.1	12.4	12.5	12.1	12.2
Stock-Based Compensation	2.3	2.1	1.9	2.1	1.5	2.0	1.8	1.8	2.6	2.1
Change Working Capital	1.6	8.3	-8.4	1.2	28.1	-2.7	-12.7	5.7	5.5	7.8
Change In Accounts Receivable	-4.7	6.1	-7.2	4.0	0.2	-0.6	-5.8	7.2	0.6	-1.1
Change In Accounts Payable	4.3	1.4	0.4	-2.4	27.9	-4.1	-4.1	-1.6	3.6	4.5
Change In Inventories	-0.6	-0.1	-0.1	1.0	-1.6	0.4	-0.7	0.2	-0.4	0.0
Other Non-cash Items	-0.2	0.0	0.1	0.1	-19.1	0.3	0.2	0.0	0.1	0.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	38.6	46.5

Cash Flow From Investing Activities	TTM	2025	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-56.8	-36.3	-49.0	-39.5	-46.9	-88.7	-125.4	-137.1	-50.0	-26.1	-37.7	-21.7	-12.4	-10.3	-13.6	-6.8
Acquisitions	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	-66.7	0.0	0.0
Investments	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
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
Other Investing Activities	0.4	0.0	-2.2	-8.5	9.1	42.3	-9.6	11.3	3.3	1.2	-0.3	1.9	0.0	0.0	-3.8	0.0
Cash from Investing	-56.3	0.0	-51.2	-48.0	-37.8	-46.4	-134.9	-125.7	-46.7	-24.9	-38.0	-19.8	-12.4	-77.1	-17.4	-6.8

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	-5.9	-2.5	-8.1	-19.8	-11.6	-4.9	-13.4	-17.6	-16.8	-9.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0
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	0.2	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-16.6	-9.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-60.0	0.0	0.0	-1.5	-86.0	-92.5	-24.6	-3.8	0.0	0.0	-14.7	-5.4	-7.5	-27.3	-21.3	-19.1	-21.2
Debt Issued	42.9	14.1	-6.4	1.4	4.2	0.4	8.0	120.3	68.3	26.2	0.0	0.0	0.0	0.0	77.8	15.2	49.8
Issuance of Common Stock	3.4	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	0.0
Repurchase of Common Stock	-75.1	-72.7	-60.0	-5.0	-6.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-22.7	0.0	0.0	-112.8	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 Financing Activities	6.7	0.0	0.0	2.1	6.0	7.4	7.3	105.5	68.3	-13.6	1.1	4.8	-1.6	3.9	77.8	13.7	1.4
Cash from Financing	-93.0	0.0	0.0	-117.2	-86.5	-85.1	-17.3	101.8	68.3	-13.6	-13.6	-0.6	-9.1	-23.4	56.5	-5.4	-19.8

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	-2.5	-33.0
Debt Issued	13.6	-0.2	0.0	-0.2	-7.2	-17.1	18.2	-0.2	-0.2	1.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2
Repurchase of Common Stock	-41.4	-11.3	-20.0	0.0	0.1	-9.7	-30.8	-19.6	-5.0	-0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.7	-5.7
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	0.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-12.6	-38.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-1.6	37.7	15.4	4.6	5.3	5.2	-32.2	30.1	1.3	2.8	5.2	-0.4	2.3	0.3	5.5	-0.2	-0.6
Closing Cash Balance		33.5	96.5	58.8	43.4	38.8	33.5	28.3	60.5	30.5	29.2	26.4	21.2	21.6	19.3	19.0	13.6	13.8

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		-11.2	36.0	-3.5	16.3	19.4	5.9	-6.0	-3.9	9.4	-1.2
Closing Cash Balance		96.5	107.6	71.6	75.1	58.8	39.4	33.5	39.5	43.4	33.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		90.9	128.4	93.3	124.0	100.3	81.2	-57.2	-62.1	-78.3	-0.5	17.6	0.6	9.5	23.7	15.7	9.0	19.2
Real Free Cash Flow		82.7	120.0	85.4	116.6	95.1	77.1	-61.1	-70.3	-83.8	-7.6	15.9	-1.0	8.3	22.5	14.4	7.4	17.4

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		32.2	53.5	26.0	16.6	26.2	35.4	11.0	20.7	21.8	37.5
Real Free Cash Flow		29.9	51.5	24.1	14.5	24.7	33.4	9.2	18.9	19.2	35.4