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

Minerals Technologies Inc.

MTX

Valuace

Růst

Zdraví

Cena

$ 71.64

-0.52 (-0.77%)

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	2,072.6	2,072.6	2,118.5	2,169.9	2,125.5	1,858.3	1,594.8	1,791.0	1,807.6	1,675.7	1,638.0	1,797.6	1,725.0	1,018.2	1,005.6	1,044.9	1,002.4
Cost of Revenues	1,554.6	1,554.6	1,582.9	1,662.8	1,660.5	1,411.8	1,189.4	1,350.4	1,346.2	1,208.5	1,177.6	1,326.6	1,289.6	784.5	786.2	832.7	793.2
Gross Profit	518.0	518.0	535.6	507.1	465.0	446.5	405.4	440.6	461.4	467.2	460.4	471.0	435.4	233.6	219.4	212.2	209.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	519.5	532.4	528.9	491.8	518.1	524.7	541.2	534.5	524.5	547.8
Cost of Revenues	395.0	395.4	392.0	372.2	385.4	389.5	397.3	398.6	399.2	414.7
Gross Profit	124.5	137.0	136.9	119.6	132.7	135.2	143.9	135.9	125.3	133.1

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	21.2	20.4	19.5	19.9	20.3	22.7	23.7	23.8	23.6	24.4	20.1	20.2	19.3	19.6
Selling General & Admin Expenses	0.0	0.0	0.0	206.0	192.1	186.2	176.5	187.5	178.6	182.4	179.4	182.3	175.1	86.7	89.2	92.1	90.5
Depreciation & Amortization	102.9	91.2	107.6	95.0	94.2	94.6	93.9	98.4	94.3	91.0	91.9	7.8	4.8	47.3	51.2	58.2	64.0
Total Operating Expenses	235.4	230.9	250.1	214.5	212.5	205.7	196.4	207.8	201.3	206.1	203.2	213.7	204.3	106.8	109.3	111.4	110.1
Operating Income	282.6	287.1	285.5	279.9	152.3	141.5	103.2	128.1	255.9	242.7	220.9	200.3	168.8	126.9	110.0	100.3	98.3

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	5.1	5.2
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	51.0	50.9
Depreciation & Amortization	23.3	26.3	25.9	27.4	24.3	26.7	27.6	26.9	27.0	27.9
Total Operating Expenses	62.5	58.6	57.9	56.4	58.5	56.0	89.1	58.6	56.1	56.1
Operating Income	62.0	78.4	79.0	63.2	74.2	79.2	54.8	77.3	69.2	-7.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	5.3	5.8	3.9	3.4	3.4	0.0	2.3	2.1	0.0	0.0	0.0	0.0	3.0	3.2	3.9	2.7
Interest Expense	54.5	59.8	62.2	64.1	47.3	40.6	38.2	45.5	48.0	43.4	54.4	60.9	41.8	3.3	3.2	3.3	3.3
Other Expense	-291.8	-296.2	-55.2	-172.2	4.4	60.8	34.8	29.2	-10.1	-26.8	-32.5	-63.8	-66.3	-2.8	-3.0	-3.7	-0.9
IBT	-9.2	-9.1	230.3	107.7	156.7	202.3	138.0	157.3	204.1	190.9	170.3	132.6	123.0	123.7	107.0	97.7	98.8
Income Tax Expense	4.9	4.9	59.4	23.7	32.1	36.6	24.4	22.8	34.4	-6.6	35.3	22.8	30.8	34.5	30.8	27.5	29.0
Net Income	-18.5	-18.4	167.1	84.1	122.2	164.4	112.4	132.7	169.0	195.1	133.4	107.9	92.4	80.3	74.1	67.5	66.9

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	1.8	0.0	0.0	0.0	1.2	1.2
Interest Expense	12.9	13.8	13.6	14.2	14.4	14.0	14.9	14.9	16.4	16.5
Other Expense	-14.0	-20.7	-18.8	-238.3	-3.3	-17.8	-18.3	-15.8	-20.6	-14.7
IBT	48.0	57.7	60.2	-175.1	70.9	61.4	36.5	61.5	48.6	-22.6
Income Tax Expense	9.6	13.5	13.9	-32.1	16.2	13.7	15.6	13.9	9.2	-3.5
Net Income	37.1	43.0	45.4	-144.0	54.0	46.7	19.7	46.7	39.7	-19.2

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	$2.59	$3.74	$4.89	$3.29	$3.79	$4.79	$5.54	$3.82	$3.11	$2.68	$2.32	$2.10	$1.87	$1.80
EPS Diluted	$0.00	$0.00	$0.00	$2.58	$3.73	$4.86	$3.29	$3.78	$4.75	$5.48	$3.79	$3.08	$2.65	$2.30	$2.09	$1.86	$1.79
Shares Outstanding	31.1	31.4	32.1	32.5	32.7	33.6	34.2	35.0	35.3	35.2	34.9	34.7	34.5	34.7	35.3	36.0	37.2
Diluted Shares Outstanding	31.1	31.4	32.3	32.6	32.8	33.8	34.2	35.1	35.6	35.6	35.2	35.0	34.8	35.0	35.5	36.2	37.4

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	$1.22	$-0.59
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.22	$-0.59
Shares Outstanding	31.1	31.3	31.6	31.9	32.1	32.1	32.2	32.3	32.5	32.5
Diluted Shares Outstanding	31.1	31.3	31.6	31.9	32.3	32.3	32.4	32.4	32.5	32.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	310.6	333.1	317.2	247.2	299.5	367.7	241.6	208.8	212.2	188.5	229.4	249.6	490.3	454.1	395.2	367.8
Short Term Investments	5.8	4.0	4.3	5.6	4.9	4.1	1.6	3.8	2.7	2.0	2.6	0.8	15.8	14.2	18.5	16.7
Total Cash & ST Investments	316.4	337.1	321.5	252.8	304.4	371.8	243.2	212.6	214.9	190.5	232.0	250.4	506.0	468.3	413.6	384.5
Accounts Receivable	405.1	385.2	399.1	404.0	367.8	369.0	376.2	387.3	383.0	341.3	348.7	412.6	204.4	193.3	194.3	181.1
Inventory	333.0	342.1	325.4	348.8	298.3	248.2	253.3	239.2	219.3	186.9	194.9	211.8	89.2	84.6	90.8	86.5
Other Current Assets	59.3	66.6	98.0	21.6	58.6	44.6	46.5	37.2	35.0	4.4	28.0	49.8	15.5	18.3	21.6	23.4
Total Current Assets	1,113.8	1,131.0	1,099.0	1,070.5	1,029.1	1,033.6	919.2	876.3	852.2	751.1	803.6	924.6	815.1	764.5	720.3	675.6

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	319.6	313.8	306.6	333.1	317.1	310.6	315.7	317.2	268.4	247.1
Short Term Investments	8.7	6.1	5.6	4.0	7.4	5.8	4.4	4.3	9.8	8.3
Total Cash & ST Investments	328.3	319.9	312.2	337.1	324.5	316.4	320.1	321.5	278.2	255.4
Accounts Receivable	413.4	425.9	405.9	385.2	412.5	405.1	396.3	399.1	418.3	419.8
Inventory	363.7	359.6	352.5	342.1	342.2	333.0	326.0	325.4	337.5	354.7
Other Current Assets	67.9	67.4	65.6	66.6	61.6	59.3	58.9	98.0	60.2	49.9
Total Current Assets	1,173.3	1,172.8	1,136.2	1,131.0	1,140.8	1,113.8	1,101.3	1,099.0	1,094.2	1,079.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	973.8	1,036.6	1,030.9	1,050.4	1,049.1	1,039.6	1,052.8	1,102.9	1,061.3	1,051.8	1,104.3	1,182.1	306.1	317.7	318.1	332.8
Goodwill	912.8	913.8	913.6	914.8	905.9	808.5	807.4	812.4	779.3	778.7	781.2	770.9	64.4	65.8	64.7	67.2
Intangible Assets	224.7	218.1	231.0	241.9	252.6	195.8	203.0	214.1	196.5	204.4	212.7	212.1	3.0	0.0	0.0	0.0
Long-Term Investments	1.9	0.3	0.0	0.0	-23.0	-25.3	-23.0	-26.3	-25.6	0.0	-30.6	-55.6	0.0	-1,772.0	-1,772.0	-1,772.0
Other Long-Term Assets	101.6	79.3	56.1	97.1	137.5	131.9	130.2	81.4	81.1	50.3	78.2	137.0	31.9	63.2	61.9	40.6
Total Long-Term Assets	2,232.2	2,262.9	2,247.6	2,328.6	2,345.1	2,175.8	2,193.4	2,210.8	2,118.2	2,112.3	2,176.4	2,302.1	402.4	446.7	444.7	440.5
Total Assets	3,346.0	3,393.9	3,346.6	3,399.1	3,374.2	3,209.4	3,112.6	3,087.1	2,970.4	2,863.4	2,980.0	3,226.7	1,217.5	1,211.2	1,165.0	1,116.1

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	1,012.9	1,006.4	991.9	1,036.6	993.7	973.8	977.0	1,030.9	977.6	1,050.6
Goodwill	916.2	915.9	914.6	913.8	914.3	912.8	913.1	913.6	913.6	914.3
Intangible Assets	211.5	214.4	215.8	218.1	222.1	224.7	227.6	231.0	232.2	235.9
Long-Term Investments	0.0	0.1	0.0	0.3	0.0	1.9	1.9	0.0	-24.3	0.0
Other Long-Term Assets	129.2	129.4	127.6	79.3	105.3	101.6	103.4	56.1	127.1	-49.8
Total Long-Term Assets	2,285.5	2,282.0	2,265.0	2,262.9	2,253.2	2,232.2	2,237.8	2,247.6	2,250.5	2,328.4
Total Assets	3,458.8	3,454.8	3,401.2	3,393.9	3,394.0	3,346.0	3,339.1	3,346.6	3,344.7	3,408.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	184.4	185.5	188.7	193.8	196.1	148.3	163.4	169.1	179.0	144.9	152.4	170.4	94.9	98.4	103.4	80.7
Short-Term Debt	93.7	26.1	116.9	134.2	80.8	1.0	103.3	108.5	10.1	12.9	9.6	5.9	13.7	84.1	14.4	4.6
Other Current Liabilities	175.5	158.7	137.7	145.9	142.9	145.9	131.8	102.7	120.9	54.9	156.5	176.6	72.3	67.6	63.2	69.9
Current Liabilities	453.6	397.7	457.3	498.3	419.8	295.2	398.5	381.9	310.0	295.5	318.5	352.9	180.9	250.1	180.9	155.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	196.9	198.0	189.9	185.5	189.8	184.4	194.7	188.7	184.8	204.3
Short-Term Debt	19.9	24.3	26.3	26.1	88.2	93.7	97.1	85.4	123.6	121.6
Other Current Liabilities	374.7	380.5	383.7	158.7	186.0	175.5	150.0	169.2	165.1	146.3
Current Liabilities	591.5	602.8	599.9	397.7	464.0	453.6	441.8	457.3	473.5	472.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	897.7	998.3	949.0	928.1	936.2	933.2	824.3	907.8	959.8	1,069.9	1,255.3	1,455.5	75.0	8.5	85.4	92.6
Capital Leases	0.0	53.2	37.9	14.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	146.6	130.5	139.3	182.4	188.1	163.7	180.6	196.8	159.4	238.8	252.0	314.5	0.0	0.0	0.0	0.0
Total Liabilities	1,648.5	1,610.7	1,659.9	1,786.0	1,794.7	1,710.7	1,678.0	1,701.8	1,691.3	1,832.5	2,042.2	2,337.8	343.1	397.5	396.9	333.4

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	957.8	959.0	960.1	998.3	894.7	897.7	904.4	949.0	918.0	921.2
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	37.9	0.0	0.0
Def. Tax Liability	87.4	87.8	87.9	130.5	137.4	146.6	142.7	139.3	163.7	177.4
Total Liabilities	1,749.3	1,766.8	1,766.4	1,610.7	1,649.2	1,648.5	1,643.2	1,659.9	1,722.1	1,746.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	5.0	5.0	4.9	4.9	4.9	4.9	4.9	4.9	4.9	4.8	4.8	4.8	4.8	4.7	2.9	2.9
Retained Earnings	2,420.5	2,514.5	2,360.6	2,284.6	2,168.9	2,011.3	1,905.7	1,769.1	1,607.2	1,419.1	1,292.7	1,191.8	1,106.3	1,032.9	963.1	899.2
Comprehensive Income	-400.2	-387.1	-369.4	-366.5	-333.6	-308.3	-290.4	-233.7	-186.1	-221.1	-180.9	-112.9	-31.3	-51.2	-45.3	-3.6
Total Common Equity	1,662.6	1,747.0	1,652.0	1,579.4	1,539.3	1,460.8	1,402.7	1,353.5	1,251.7	1,006.5	910.6	863.0	852.1	790.4	741.6	755.5

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	5.0	5.0	5.0	5.0	5.0	5.0	5.0	4.9	4.9	4.9
Retained Earnings	2,448.5	2,408.9	2,366.9	2,514.5	2,464.0	2,420.5	2,404.1	2,360.6	2,324.1	2,344.9
Comprehensive Income	-351.5	-346.9	-376.8	-387.1	-380.9	-400.2	-391.3	-369.4	-402.2	-382.8
Total Common Equity	1,675.2	1,654.0	1,598.2	1,747.0	1,706.0	1,662.6	1,661.1	1,652.0	1,589.1	1,626.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		991.4	1,024.4	1,065.9	1,062.3	1,017.0	934.2	927.6	1,016.3	969.9	1,082.8	1,264.9	1,461.4	88.7	92.6	99.8	97.2
Book Value		1,697.5	1,783.2	1,686.7	1,613.1	1,579.5	1,498.7	1,434.6	1,385.3	1,279.1	1,030.9	937.8	888.9	874.4	813.7	768.0	782.7

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		34.3	34.0	36.6	36.2	38.8	34.9	34.8	34.7	33.5	35.0
Book Value		1,675.2	1,654.0	1,598.2	1,747.0	1,706.0	1,662.6	1,661.1	1,652.0	1,589.1	1,626.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	63.4	-18.4	167.1	84.1	126.3	168.5	115.8	136.4	173.2	199.0	137.1	111.6	93.4	89.2	76.3	70.3	69.9
Depreciation & Amortization	109.4	104.9	107.6	107.3	94.2	109.7	116.9	123.3	94.3	91.0	91.9	98.3	84.4	47.3	51.2	58.2	64.0
Stock-Based Compensation	11.3	0.0	0.0	11.3	10.4	10.7	10.2	8.1	6.2	8.1	6.3	11.2	5.9	5.2	5.5	7.2	5.9
Change Working Capital	42.6	-97.8	-63.9	-21.7	-138.4	-68.1	-9.7	-38.9	-102.1	-32.8	-31.0	4.4	108.6	-30.2	-8.9	-12.2	-0.3
Change In Accounts Receivable	1.8	-5.2	5.2	1.8	-48.3	-7.2	13.7	9.9	-3.0	-27.3	-4.9	36.6	5.2	-10.5	0.5	-14.2	-7.6
Change In Accounts Payable	-2.9	-2.2	2.3	-2.9	7.2	43.0	-16.7	-5.1	-11.2	28.0	-4.8	-9.7	16.0	-0.8	-5.2	24.8	6.4
Change In Inventories	18.7	-2.0	-26.2	18.7	-66.1	-58.2	8.3	-16.0	-14.7	-25.2	3.1	3.1	19.5	-6.5	6.7	-7.3	-3.7
Other Non-cash Items	254.9	250.8	33.2	87.4	30.4	9.5	10.1	10.8	16.6	18.4	31.7	47.0	39.6	18.9	14.6	8.9	1.2
Cash from Operations	306.4	0.0	0.0	233.6	105.7	232.4	240.6	238.3	203.6	207.6	225.1	270.0	310.8	134.8	139.9	133.7	142.4

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	37.1	43.0	45.4	-144.0	54.0	46.7	19.7	46.7	39.8	-42.8
Depreciation & Amortization	27.3	26.3	25.9	27.4	24.3	26.7	27.6	26.9	27.0	27.9
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.3	0.0
Change Working Capital	-17.2	3.7	-14.9	-69.4	-13.0	5.8	-30.9	-25.8	34.0	65.3
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.9	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.7	0.0
Other Non-cash Items	62.9	-2.1	6.5	181.6	12.7	-19.2	33.7	8.1	18.0	86.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	95.3	105.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-90.0	-107.1	-89.5	-93.5	-82.3	-86.0	-66.8	-65.0	-75.9	-76.7	-62.4	-86.0	-81.8	-43.8	-52.1	-52.1	-34.5
Acquisitions	-5.8	6.8	8.3	-1.8	-22.4	-194.4	0.0	0.0	-122.5	0.0	0.0	-1,802.3	-1,802.3	0.0	0.0	0.0	0.0
Investments	-21.1	-14.3	-8.6	-17.9	-6.6	-9.4	-8.7	-5.5	-7.7	3.8	-6.7	-4.7	-6.3	-5.4	-5.4	-12.4	-10.7
Sales of Investment	17.6	15.3	8.0	20.0	6.7	8.3	5.3	7.7	6.1	-4.5	8.0	1.1	18.7	3.0	9.3	9.4	4.1
Other Investing Activities	18.9	0.0	0.0	1.5	3.0	2.9	-8.5	0.8	0.0	-0.1	-0.5	1,807.3	8.7	0.0	0.2	0.1	0.0
Cash from Investing	-80.4	0.0	0.0	-91.7	-101.6	-278.6	-78.7	-62.0	-200.0	-77.5	-61.6	-84.6	-1,863.0	-46.2	-48.0	-55.0	-41.1

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	-32.4	-27.3	-29.1	-18.3	-28.1	-24.7	-20.2	-16.5	-22.5	-30.8
Acquisitions	6.8	0.0	0.0	0.0	12.3	0.0	-4.0	0.0	-22.3	20.5
Investments	-2.6	-6.2	-1.0	-4.5	-0.9	-2.5	-3.9	-1.3	-5.9	-10.0
Sales of Investment	7.5	3.9	0.8	3.1	3.8	1.1	2.0	1.1	11.5	3.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	23.3	-1.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-15.9	-18.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-72.3	0.0	0.0	-49.3	-552.3	-21.7	-391.3	-92.2	-80.3	-118.9	-193.2	-191.8	-175.0	-77.3	-8.6	-0.3	-4.6
Debt Issued	20.9	1,024.4	-41.5	52.9	597.6	104.5	397.9	3.5	126.7	6.0	11.1	-4.7	1,547.7	73.4	1.3	2.9	101.8
Issuance of Common Stock	-13.0	0.0	0.0	5.1	5.7	113.3	403.2	2.2	3.0	14.6	5.5	3.4	3.4	12,108.0	8,173.0	5,912.0	172.0
Repurchase of Common Stock	-8.1	-58.5	-63.6	-14.2	-56.0	-74.7	-40.7	-41.0	-21.7	-0.7	-2.6	12.2	1,546.2	-51.8	-25.9	-48.0	-27.9
Dividends Paid	-11.3	0.0	0.0	-8.1	-6.5	-6.8	-6.8	-7.0	-7.1	-7.0	-7.0	-7.0	-6.9	-6.9	-4.4	-3.6	-3.7
Other Financing Activities	1.2	0.0	0.0	-5.2	575.0	-4.5	-7.4	-5.3	110.3	-6.2	2.5	-0.6	-42.9	-12,022.2	-8,168.1	-5,902.5	-172.2
Cash from Financing	-103.5	0.0	0.0	-71.7	-34.1	5.6	-43.0	-143.3	4.2	-118.2	-194.8	-183.8	1,324.8	-50.2	-34.0	-42.3	-36.4

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	-27.7	-1.5
Debt Issued	977.7	-5.6	-3.1	-38.0	41.5	-8.5	-10.1	-64.4	52.0	0.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.9	-30.9
Repurchase of Common Stock	-11.0	-17.0	-19.0	-11.5	-6.2	-22.8	-19.6	-15.0	-14.2	40.7
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.2	-1.6
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.4	-1.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-41.6	-7.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		75.9	-4.1	15.9	70.0	-52.3	-68.2	126.1	32.8	-3.4	23.7	-40.9	-20.2	-240.7	36.2	58.9	27.3	56.9
Closing Cash Balance		310.6	329.0	333.1	317.2	247.2	299.5	367.7	241.6	208.8	212.2	188.5	229.4	249.6	490.3	454.1	395.2	367.8

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		9.4	5.8	7.2	-26.5	16.0	6.5	-5.1	-1.5	48.8	33.7
Closing Cash Balance		329.0	319.6	313.8	306.6	333.1	317.1	310.6	315.7	317.2	268.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		216.4	86.6	146.9	140.1	23.4	146.4	173.8	173.3	127.7	130.9	162.7	184.0	229.0	91.0	87.8	81.6	107.9
Real Free Cash Flow		205.1	86.6	146.9	128.8	13.0	135.7	163.6	165.2	121.5	122.8	156.4	172.8	223.1	85.7	82.3	74.4	102.0

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		31.9	43.6	33.8	-22.7	42.3	35.3	29.9	39.4	72.8	74.3
Real Free Cash Flow		31.9	43.6	33.8	-22.7	42.3	35.3	29.9	39.4	61.5	74.3