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

National Health Investors, Inc.

NHI

Valuace

Růst

Zdraví

Cena

$ 81.17

-0.26 (-0.32%)

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	376.4	378.5	335.2	319.8	278.2	298.7	332.8	318.1	294.6	278.7	248.5	229.0	177.5	117.8	97.0	82.7	78.4
Cost of Revenues	79.2	239.6	11.2	11.5	9.8	11.6	9.7	5.8	1.2	1.0	1.0	1.0	0.6	0.6	0.8	0.0	2.0
Gross Profit	297.2	138.9	324.0	308.3	268.4	287.1	323.2	312.3	293.4	277.7	247.5	228.0	176.9	117.2	96.2	82.7	76.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	106.5	89.8	90.7	89.3	85.8	82.9	85.0	81.5	79.5	80.1
Cost of Revenues	70.8	2.6	2.9	2.9	2.8	2.8	2.8	2.7	2.8	2.9
Gross Profit	35.8	87.2	87.7	86.4	82.9	80.2	82.2	78.8	76.7	77.2

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	19.8	25.3	19.3	14.6	13.9	12.9	12.7	10.2	11.0	9.3	10.0	8.6	8.0	8.8
Depreciation & Amortization	81.7	83.8	71.4	70.0	70.9	80.8	83.2	76.8	71.3	67.2	59.6	53.2	40.7	20.1	16.6	12.0	11.0
Total Operating Expenses	106.3	-55.9	140.2	129.5	125.2	153.7	99.2	92.3	85.4	80.8	70.8	65.1	48.0	30.8	25.9	20.8	19.9
Operating Income	190.9	194.8	183.9	178.8	81.1	132.2	220.8	220.0	209.2	197.8	177.7	163.9	106.2	77.8	71.0	61.9	58.5

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	5.1	4.5
Depreciation & Amortization	22.4	20.2	19.9	19.2	18.7	17.8	17.5	17.5	17.8	18.2
Total Operating Expenses	-14.5	43.2	39.1	38.5	40.0	33.6	33.0	33.5	31.9	32.1
Operating Income	50.2	44.1	48.7	47.9	42.9	46.5	49.2	45.3	46.3	0.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	23.8	0.0	-2.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.7
Interest Expense	41.8	57.4	56.1	55.5	44.9	50.8	52.9	56.3	49.1	46.3	43.1	37.6	23.3	9.2	3.5	3.8	1.6
Other Expense	-50.1	-54.0	-47.3	-44.4	-15.6	-20.2	-35.5	-59.6	-5.9	7.9	18.8	23.4	1.6	1.7	7.1	14.7	5.2
IBT	140.8	140.8	136.6	134.4	65.5	112.0	185.3	160.4	154.3	159.4	153.5	149.6	103.1	79.5	74.7	81.1	69.4
Income Tax Expense	0.0	0.0	0.0	0.0	42.4	49.8	49.9	56.3	-9.2	46.3	0.7	-0.7	24.7	-17.1	-12.5	-19.3	-10.9
Net Income	142.2	142.2	138.0	135.7	23.1	62.2	135.4	104.2	154.3	159.4	151.5	148.9	101.6	106.2	90.7	81.1	69.4

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	15.1
Interest Expense	13.4	0.0	14.1	14.3	14.0	14.9	14.0	0.0	0.0	14.4
Other Expense	-12.4	-11.6	-12.0	-14.1	-0.2	-18.3	-14.2	-14.6	-12.9	-16.2
IBT	37.8	32.5	36.7	33.8	42.7	28.2	35.0	30.7	31.8	29.0
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	16.2	12.3
Net Income	38.2	32.9	37.0	34.2	43.2	28.5	35.3	30.9	32.0	29.3

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	$3.13	$0.52	$1.36	$3.03	$2.40	$3.68	$3.90	$3.88	$3.96	$3.04	$3.74	$3.26	$2.93	$2.51
EPS Diluted	$0.00	$0.00	$0.00	$3.13	$0.51	$1.36	$3.03	$2.38	$3.67	$3.87	$3.87	$3.95	$3.04	$3.74	$3.26	$2.92	$2.50
Shares Outstanding	46.9	46.9	43.8	43.4	44.8	45.7	44.7	43.4	41.9	40.9	39.0	37.6	33.4	28.4	27.8	27.7	27.7
Diluted Shares Outstanding	47.1	47.1	44.1	43.4	44.8	45.7	44.7	43.7	42.1	41.2	39.2	37.6	33.4	28.4	27.8	27.8	27.7

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	$0.74	$0.68
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.74	$0.68
Shares Outstanding	46.9	47.4	46.7	45.7	45.1	43.5	43.4	43.4	43.4	43.4
Diluted Shares Outstanding	47.1	47.6	46.8	45.9	45.4	44.0	43.6	43.4	43.4	43.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	14.8	24.3	22.3	19.3	37.4	43.3	5.2	4.7	3.1	4.8	13.3	3.3	11.3	9.2	15.9	2.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.7	72.7	15.5	12.7	12.9	11.4	22.5
Total Cash & ST Investments	14.8	24.3	22.3	19.3	37.4	43.3	5.2	4.7	3.1	4.8	13.3	3.3	11.3	9.2	27.3	25.1
Accounts Receivable	326.2	370.4	330.0	315.0	399.4	390.7	429.4	358.1	244.0	215.0	198.1	102.6	81.6	96.6	9.9	0.5
Inventory	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 Current Assets	-340.9	2.2	7.3	45.5	0.0	0.0	0.0	5.3	0.0	0.0	1.3	0.0	0.0	1.6	0.0	4.9
Total Current Assets	364.4	396.9	352.3	379.8	505.2	437.1	463.5	368.0	247.1	219.9	212.7	105.9	92.9	107.4	37.1	30.5

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	81.6	18.6	135.0	24.3	15.6	14.8	11.4	22.3	16.6	17.4
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	81.6	18.6	135.0	24.3	15.6	14.8	11.4	22.3	16.6	17.4
Accounts Receivable	299.6	354.0	362.1	370.4	333.6	341.8	361.0	89.6	88.7	88.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	359.6	355.9	338.6
Other Current Assets	0.0	0.7	9.3	2.2	7.9	7.8	7.0	7.3	12.8	15.0
Total Current Assets	381.2	373.3	506.4	396.9	357.1	364.4	379.3	364.5	361.1	345.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2,106.3	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	394.8	327.7
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.7	80.4	63.1	60.3	51.0	38.1	38.1
Other Long-Term Assets	6.2	2,217.5	0.0	2,127.6	2,333.6	2,683.4	2,578.7	2,382.5	2,298.7	2,172.0	1,853.3	1,814.0	1,302.6	547.6	109.5	113.0
Total Long-Term Assets	2,112.5	2,217.5	0.0	2,127.6	2,333.6	2,683.4	2,578.7	2,382.5	2,298.7	2,183.8	1,933.7	1,877.1	1,362.9	598.6	542.4	478.8
Total Assets	2,476.9	2,614.4	2,488.5	2,507.4	2,838.9	3,120.5	3,042.2	2,750.6	2,545.8	2,403.6	2,146.3	1,983.0	1,455.8	706.0	579.6	509.3

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2,107.1	2,120.4	2,135.2
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.5	8.1	8.1
Other Long-Term Assets	2,308.9	2,322.7	2,276.5	2,217.5	2,103.0	2,112.5	2,098.8	8.4	9.5	10.3
Total Long-Term Assets	2,308.9	2,322.7	2,276.5	2,217.5	2,103.0	2,112.5	2,098.8	2,124.0	2,138.0	2,153.5
Total Assets	2,690.1	2,696.0	2,782.9	2,614.4	2,460.1	2,476.9	2,478.1	2,488.5	2,499.1	2,498.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	33.2	37.8	34.3	25.9	23.2	25.2	26.3	19.9	17.5	20.0	19.4	15.7	8.0	4.3	3.5	3.4
Short-Term Debt	75.4	331.2	75.4	0.0	0.0	0.0	0.0	22.8	0.0	15.9	13.2	13.1	16.3	0.0	-1.7	-1.5
Other Current Liabilities	-36.3	41.1	33.1	39.1	41.3	49.8	46.8	19.9	39.5	20.0	19.4	15.7	8.0	24.8	24.1	16.8
Current Liabilities	77.4	414.4	148.8	70.0	70.2	87.6	92.9	68.5	56.9	56.7	55.6	45.7	36.2	30.4	27.6	20.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	34.7	33.0	29.2	37.8	32.5	33.2	26.8	34.3	29.3	29.0
Short-Term Debt	100.0	378.0	447.2	331.2	319.0	244.5	248.5	75.4	50.1	50.2
Other Current Liabilities	43.8	42.7	42.0	41.1	39.3	39.1	39.1	-109.7	-79.4	33.8
Current Liabilities	182.5	457.8	522.5	414.4	395.4	321.9	319.8	79.4	73.8	73.3

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,060.6	814.8	1,059.6	1,147.5	1,251.7	1,509.9	1,451.1	1,292.3	1,166.8	1,137.3	947.5	884.4	639.9	203.3	97.3	37.8
Capital Leases	0.0	1.7	1.7	0.0	8.8	10.6	10.6	10.6	21.3	21.3	21.3	21.6	22.8	0.0	0.0	0.0
Def. Tax Liability	-72.3	0.0	0.0	0.0	0.0	0.0	0.0	-59.3	0.0	-58.1	-3.6	-1.1	-3.9	-1.3	0.0	4.0
Total Liabilities	1,213.4	1,229.2	1,214.4	1,217.5	1,321.9	1,597.5	1,544.0	1,360.9	1,223.7	1,194.0	1,003.9	933.0	678.7	237.9	136.1	66.8

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	1,009.1	740.8	815.8	814.8	817.3	891.5	890.8	1,059.6	1,094.3	1,084.6
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.7	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-79.4	-73.8	-73.3
Total Liabilities	1,191.6	1,198.7	1,338.3	1,229.2	1,212.7	1,213.4	1,210.6	1,214.4	1,218.3	1,208.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.4	0.5	0.4	0.4	0.5	0.5	0.4	0.4	0.4	0.4	0.4	0.4	0.3	0.3	0.3	0.3
Retained Earnings	-362.2	2,604.8	2,466.8	-329.6	-84.6	-22.0	-5.3	18.1	32.6	29.9	19.9	-0.6	3.0	-18.5	-29.7	-35.5
Comprehensive Income	-362.2	0.0	-350.2	0.0	0.0	-7.1	-3.4	1.3	-0.8	5.7	27.9	6.2	9.5	7.6	7.2	15.3
Total Common Equity	1,244.4	1,366.5	1,254.0	1,270.2	1,507.1	1,512.2	1,497.6	1,389.7	1,322.1	1,209.6	1,133.3	1,039.9	766.5	457.2	443.5	442.5

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	0.5	0.5	0.5	0.5	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	2,708.8	2,676.0	2,639.0	2,604.8	2,561.6	2,533.0	2,497.8	2,466.8	2,434.8	2,405.5
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-350.2	-343.2	-333.5
Total Common Equity	1,480.9	1,479.6	1,426.5	1,366.5	1,229.0	1,244.4	1,248.0	1,254.0	1,260.1	1,269.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,136.0	1,146.0	1,135.1	1,147.5	1,251.7	1,509.9	1,451.1	1,292.3	1,166.8	1,137.3	947.5	884.4	639.9	203.3	97.3	37.8
Book Value		1,263.5	1,385.2	1,274.0	1,289.9	1,517.0	1,522.9	1,498.3	1,389.7	1,322.1	1,209.6	1,142.5	1,049.9	777.2	468.0	443.5	442.5

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		17.6	17.6	18.1	18.7	18.5	19.1	19.6	20.1	20.7	21.4
Book Value		1,480.9	1,479.6	1,426.5	1,366.5	1,229.0	1,244.4	1,248.0	1,254.0	1,260.1	1,269.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	127.0	142.2	136.6	134.4	65.5	112.0	185.3	160.4	154.3	159.4	152.7	150.3	103.1	107.2	90.9	81.1	69.4
Depreciation & Amortization	71.1	83.8	71.4	70.0	70.9	80.8	83.2	76.8	75.8	73.0	63.1	56.6	40.7	20.9	17.0	12.0	11.2
Stock-Based Compensation	4.6	0.0	4.2	4.6	8.6	8.4	3.1	3.6	2.5	2.6	1.7	2.1	2.0	2.3	2.2	3.1	2.4
Change Working Capital	0.6	7.3	-2.6	3.3	-2.7	-0.4	-6.7	18.7	-0.6	-2.5	2.4	3.8	-3.7	3.8	-1.3	-1.2	0.4
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	-0.7	0.1
Change In Accounts Payable	3.9	5.5	3.3	5.9	0.4	3.4	-6.7	0.3	4.6	1.6	2.8	1.0	1.4	2.5	-0.5	0.1	0.6
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	81.2	6.9	-1.9	-27.8	43.0	39.2	-18.4	-19.5	-30.0	-27.3	-23.9	-25.0	-16.5	-9.8	-8.3	-3.9	-3.9
Cash from Operations	204.9	0.0	0.0	184.5	185.3	210.9	232.1	241.0	207.9	197.3	177.2	164.4	126.1	104.2	86.3	76.9	77.5

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	38.2	32.9	37.0	33.8	42.8	28.5	35.3	30.9	31.7	29.0
Depreciation & Amortization	22.4	20.9	20.6	19.2	18.7	20.0	18.2	18.2	17.1	17.5
Stock-Based Compensation	0.0	0.0	0.0	2.6	0.7	0.7	0.0	0.0	0.9	0.9
Change Working Capital	11.8	0.2	4.4	-9.2	4.4	0.3	6.9	-11.6	4.7	0.7
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	8.1	1.8	4.1	0.0	6.8	0.0	6.2	-7.5	4.6	0.5
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	-2.9	8.6	-0.7	0.1	-8.9	-0.9	0.6	3.4	0.6	2.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	53.2	49.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-7.3	-20.0	-4.1	-3.7	0.0	-0.1	0.0	0.0	-147.6	-175.3	-367.0	-114.5	-535.8	-633.7	0.0	-75.8	-98.7
Acquisitions	-2.9	1.7	0.0	0.0	0.0	0.0	-0.9	0.0	0.0	0.0	0.0	114.5	0.0	0.0	-8.3	0.0	6.2
Investments	12.3	-345.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.5	0.0	0.0	0.0	0.0	-12.4
Sales of Investment	-45.1	92.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.2	59.6	57.4	0.0	0.0	0.1	12.9	9.6
Other Investing Activities	-17.9	0.0	0.0	-7.9	197.9	185.3	-88.8	-342.5	-102.6	-6.7	-22.4	-185.3	-4.5	7.9	-91.6	7.5	3.3
Cash from Investing	-47.5	0.0	0.0	-11.6	197.9	185.3	-89.7	-342.5	-250.3	-163.8	-329.8	-136.3	-540.3	-625.8	-99.8	-55.5	-92.0

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-10.1	-5.0	-2.6	-0.5	-2.7	-2.3	-1.2	-1.1
Acquisitions	1.4	0.3	0.1	0.0	0.1	0.0	-22.9	19.9
Investments	-182.9	-5.6	-63.1	0.0	-21.3	-16.7	73.8	-23.5
Sales of Investment	4.3	52.6	15.4	0.0	10.4	2.6	-62.8	4.7
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	15.4	-19.9
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	2.3	-19.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-141.7	0.0	0.0	-12.4	-318.4	-752.4	-43.7	-23.7	-31.1	-311.7	-0.8	-0.7	-328.5	-99.7	0.0	-50.0	0.0
Debt Issued	143.0	1,146.0	11.0	0.0	214.2	494.2	102.5	182.4	156.7	341.2	190.5	63.9	573.0	536.3	106.0	109.5	37.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	47.9	34.6	95.8	81.8	122.2	104.2	49.1	270.8	282.5	0.0	0.0	0.0
Repurchase of Common Stock	-0.4	0.0	0.0	0.0	-152.0	491.8	100.0	0.0	300.0	250.0	75.0	403.1	368.0	330.1	0.0	0.0	0.0
Dividends Paid	-156.3	0.0	0.0	-156.2	-161.8	-182.9	-194.6	-179.7	-165.4	-153.0	-138.3	-124.7	-100.7	-85.1	-78.9	-67.9	-66.5
Other Financing Activities	131.5	0.0	0.0	-1.1	230.9	-7.4	-8.1	214.9	-141.0	57.5	104.0	-344.9	196.5	95.9	85.8	109.7	37.9
Cash from Financing	-159.8	0.0	0.0	-169.7	-401.3	-403.0	-111.8	107.3	44.3	-35.1	144.2	-18.1	406.1	523.8	6.8	-8.2	-28.6

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	-10.1	8.9
Debt Issued	1,109.1	-9.8	-144.2	116.9	9.7	0.3	-3.2	4.2	0.7	18.5
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	0.0	0.0	0.0	-5.4	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	-39.1	-39.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	-0.4
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-49.4	-30.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-2.2	-4.7	1.9	3.1	-18.0	-6.9	30.7	5.8	1.8	-1.6	-8.5	10.0	-8.0	2.1	-6.7	13.2	-43.1
Closing Cash Balance		14.8	19.6	26.5	24.6	21.5	39.5	46.3	15.7	9.9	3.1	4.8	13.3	3.3	11.3	9.2	15.9	2.7

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		-62.0	63.0	-116.4	110.8	8.7	0.9	3.4	-11.0	6.1	-0.8
Closing Cash Balance		19.6	81.6	18.6	137.3	26.5	17.8	14.8	11.4	24.6	18.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		197.6	220.3	203.7	180.7	185.3	210.8	232.1	241.0	60.2	22.0	-189.8	49.9	-409.6	-529.5	86.3	1.0	-21.2
Real Free Cash Flow		193.0	220.3	199.5	176.1	176.7	202.4	229.1	237.3	57.7	19.4	-191.5	47.8	-411.6	-531.9	84.1	-2.0	-23.6

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		59.3	57.6	58.7	46.5	57.1	48.6	58.2	38.7	52.0	48.6
Real Free Cash Flow		59.3	57.6	58.7	43.9	56.4	48.0	58.2	38.7	51.2	47.7