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

Dr. Reddy's Laboratories Limited

RDY

Valuace

100

Růst

Zdraví

Cena

$ 13.85

-0.17 (-1.30%)

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	345.8	325.5	279.2	245.9	214.4	189.7	174.6	153.9	142.0	140.8	154.7	148.2	132.2	116.3	96.7	74.7	70.3
Cost of Revenues	155.0	135.1	115.6	42.9	100.6	86.6	80.6	70.4	65.7	62.5	62.4	62.8	56.4	55.7	43.4	34.4	33.9
Gross Profit	190.8	190.4	163.6	203.0	113.8	103.1	94.0	83.4	76.3	78.4	92.3	85.4	75.8	60.6	53.3	40.3	36.3

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	87.3	88.1	85.5	85.1	83.6	80.2	76.7	70.8	72.1	0.8
Cost of Revenues	40.5	39.9	36.8	37.8	34.5	32.4	30.4	29.3	29.9	0.4
Gross Profit	46.8	48.1	48.6	47.3	49.1	47.8	46.3	41.5	42.2	0.5

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	19.4	17.5	16.5	15.4	15.6	18.3	19.6	17.8	17.4	12.4	7.7	5.9	5.1	3.8
Selling General & Admin Expenses	0.0	0.0	0.0	105.9	62.1	54.6	50.1	48.9	46.9	46.4	45.7	42.6	38.8	33.6	28.9	23.7	22.5
Depreciation & Amortization	19.4	17.1	14.8	12.6	11.8	12.8	12.5	12.2	11.7	11.3	10.3	8.1	7.1	5.5	5.2	4.1	4.2
Total Operating Expenses	124.0	118.6	95.9	117.6	76.8	70.1	61.2	62.5	64.4	64.9	62.7	59.1	49.8	38.8	34.0	27.6	25.7
Operating Income	66.9	71.8	67.7	96.3	40.8	36.1	37.1	20.9	11.9	13.5	29.6	26.3	26.0	21.1	18.3	12.6	2.0

Operating Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	5.1	5.1	4.8	4.6	4.7	4.0	3.8	3.7	3.8	0.0
Total Operating Expenses	32.6	30.6	31.2	29.6	30.3	30.2	28.4	26.5	24.9	0.3
Operating Income	14.2	17.5	17.5	17.6	18.7	17.6	17.9	15.0	17.3	0.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	5.5	2.7	2.3	1.2	3.1	2.6	0.9	2.3	0.5	0.6	1.4	1.1	1.1	0.9	0.4	0.2	0.4
Interest Expense	3.3	2.8	1.7	1.4	1.0	1.0	1.0	1.2	0.8	0.6	0.8	1.1	1.3	1.0	1.1	0.4	0.4
Other Expense	6.0	4.9	4.1	3.3	-8.5	-7.7	-19.0	0.4	0.3	0.3	0.2	0.2	0.2	-0.6	-1.0	0.0	-8.6
IBT	72.9	76.8	71.9	60.5	32.3	28.3	18.0	22.4	14.3	14.7	27.1	28.2	26.6	21.7	18.5	12.4	2.1
Income Tax Expense	16.7	19.5	16.2	15.4	8.7	9.2	-1.5	3.6	4.5	2.6	7.1	6.0	5.1	4.9	4.2	1.4	1.0
Net Income	56.6	56.5	55.7	45.1	23.6	19.1	19.5	18.8	9.8	12.0	20.0	22.2	21.5	16.8	14.3	11.0	1.1

Net Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Interest Income	2.1	1.7	1.1	0.6	0.7	0.7	0.7	0.6	0.6	0.7
Interest Expense	1.0	0.9	0.8	0.7	0.8	0.8	0.6	0.6	0.4	0.4
Other Expense	1.2	0.8	1.6	2.4	0.0	1.6	0.9	1.1	1.0	0.1
IBT	15.4	18.4	19.0	20.1	18.7	19.2	18.8	16.0	18.3	0.2
Income Tax Expense	3.5	4.1	5.0	4.2	4.7	5.8	4.9	2.9	4.5	0.1
Net Income	12.1	14.4	14.2	15.9	14.1	12.6	13.9	13.1	13.8	0.2

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	$271.47	$142.08	$103.94	$117.62	$113.28	$59.13	$72.24	$117.34	$130.22	$126.52	$98.82	$84.16	$65.28	$6.33
EPS Diluted	$0.00	$0.00	$0.00	$270.90	$141.69	$103.65	$117.40	$113.09	$59.01	$72.09	$116.98	$129.75	$126.04	$98.44	$83.81	$64.95	$6.30
Shares Outstanding	0.8	0.8	0.8	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
Diluted Shares Outstanding	0.8	0.8	0.8	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

Per Share Data	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8
Diluted Shares Outstanding	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	7.1	14.7	7.1	5.8	14.9	14.8	2.1	2.2	2.6	18.1	40.0	39.7	33.5	51.4	18.2	5.7	6.6
Short Term Investments	74.4	43.3	74.4	61.0	29.5	19.7	23.7	22.5	18.3	14.3	35.0	34.3	25.1	169.6	10.8	0.0	4.2
Total Cash & ST Investments	81.5	57.9	81.5	66.7	44.4	34.6	25.7	24.8	21.0	18.1	40.0	39.7	33.5	221.0	18.2	5.8	10.8
Accounts Receivable	95.3	90.4	80.3	72.5	70.0	52.4	61.8	43.3	45.2	49.2	50.3	50.4	42.3	319.7	30.0	22.4	17.9
Inventory	63.6	71.1	63.6	48.7	50.9	45.4	35.1	33.6	29.1	28.5	25.6	25.5	24.0	216.0	19.4	16.1	13.4
Other Current Assets	2.8	30.7	22.7	21.3	13.9	14.5	5.8	12.5	14.3	3.6	3.0	2.7	2.8	100.4	1.1	2.0	0.2
Total Current Assets	248.0	250.1	248.0	204.3	181.1	148.2	130.4	114.5	109.6	100.4	119.7	119.8	103.7	857.1	70.0	47.6	42.1

Current Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Cash And Equivalents	9.9	9.0	14.7	12.3	11.3	4.9	7.1	7.3	13.4	6.0
Short Term Investments	59.9	57.7	43.3	46.9	51.7	89.7	74.4	65.0	54.4	53.0
Total Cash & ST Investments	69.8	66.7	57.9	59.2	63.1	94.6	81.5	72.4	67.8	61.2
Accounts Receivable	120.8	115.4	90.4	111.5	91.9	81.1	95.3	84.7	69.7	77.2
Inventory	75.8	75.6	71.1	71.6	72.0	68.6	63.6	60.8	56.6	52.4
Other Current Assets	13.0	12.2	30.7	10.7	21.1	24.9	22.7	20.6	23.6	20.4
Total Current Assets	279.5	269.9	250.1	253.0	248.1	269.2	248.0	238.5	217.7	210.3

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	76.9	97.8	76.9	56.5	62.2	57.1	52.3	54.1	57.9	57.2	54.0	48.1	44.4	378.1	33.2	29.6	22.5
Goodwill	4.3	11.8	4.3	5.5	4.4	4.6	4.0	3.9	3.9	3.8	3.8	3.4	3.4	31.9	2.2	2.2	2.2
Intangible Assets	37.0	96.8	37.0	30.7	27.2	35.6	27.7	44.4	44.7	44.9	20.8	13.1	11.3	108.3	11.3	13.1	11.8
Long-Term Investments	5.3	15.2	5.3	6.1	8.0	8.3	3.1	3.3	4.7	6.8	3.3	3.9	0.8	6.8	0.4	0.3	0.3
Other Long-Term Assets	5.4	21.3	5.4	12.7	0.9	1.0	2.6	1.1	1.2	1.2	1.1	0.8	0.5	37.7	0.4	0.3	0.2
Total Long-Term Assets	139.5	242.9	139.5	118.6	115.5	117.2	101.9	110.9	116.0	119.4	88.0	74.9	66.5	566.6	49.5	47.4	38.3
Total Assets	387.5	493.0	387.5	322.9	296.7	265.5	232.2	225.4	225.6	219.8	207.7	194.8	170.2	1,423.7	119.5	95.0	80.3

Long-Term Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Property, Plant & Equipment	112.0	102.8	97.8	93.1	86.7	80.3	76.9	72.8	70.5	67.2
Goodwill	12.3	12.0	11.8	11.9	11.8	4.2	4.3	4.3	4.2	4.2
Intangible Assets	100.9	95.6	96.8	92.9	92.1	37.1	37.0	36.9	37.1	38.1
Long-Term Investments	9.8	11.4	15.2	9.0	6.0	5.2	5.3	8.3	5.9	4.9
Other Long-Term Assets	4.8	3.7	21.3	2.9	3.8	4.3	5.4	1.1	0.8	0.8
Total Long-Term Assets	262.5	249.6	242.9	228.0	217.8	146.1	139.5	134.4	129.3	124.8
Total Assets	542.0	519.5	493.0	481.1	466.0	415.3	387.5	372.8	347.0	335.0

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	21.5	20.1	21.5	17.9	25.6	21.9	10.7	14.6	16.1	13.4	12.3	10.7	10.5	118.6	9.5	8.5	9.3
Short-Term Debt	14.0	38.9	14.0	12.2	28.1	24.0	20.8	16.4	25.6	43.7	22.8	28.8	24.0	241.4	15.9	18.3	9.3
Other Current Liabilities	59.0	86.8	56.7	53.5	41.6	33.5	39.4	27.4	27.0	27.0	28.9	23.5	18.9	175.9	18.0	13.7	10.4
Current Liabilities	96.0	130.4	96.0	85.7	97.8	81.5	72.8	59.7	69.7	85.0	64.6	64.0	54.1	536.5	43.5	41.0	29.0

Current Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Accounts Payable	40.2	37.5	35.5	36.0	35.8	34.1	21.5	31.1	30.5	27.7
Short-Term Debt	46.9	43.5	38.9	43.5	41.2	24.4	14.0	13.7	7.2	7.6
Other Current Liabilities	54.1	49.2	56.0	47.4	45.7	37.4	56.7	42.3	39.5	41.1
Current Liabilities	150.9	142.6	130.4	132.0	129.3	105.7	96.0	93.6	84.2	80.8

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	6.0	11.9	6.0	1.3	5.7	6.3	1.3	22.0	25.1	5.4	10.7	14.3	20.7	126.2	16.3	5.3	5.4
Capital Leases	3.5	0.9	3.5	1.3	3.0	3.4	1.8	0.6	0.6	0.6	0.9	0.9	1.0	0.9	0.0	0.0	0.0
Def. Tax Liability	0.9	14.1	0.9	0.8	0.1	0.3	0.3	0.6	0.7	1.2	0.8	1.8	2.7	2.0	1.1	2.0	2.7
Total Liabilities	107.0	155.8	107.0	90.0	106.1	90.5	77.3	85.2	99.1	95.8	79.3	83.5	79.4	692.6	62.0	49.0	37.4

Long-Term Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Long-Term Debt	11.6	5.1	7.9	7.6	7.4	6.2	6.0	6.2	6.0	4.9
Capital Leases	13.6	6.5	8.7	4.9	4.7	2.4	3.5	3.7	3.6	2.3
Def. Tax Liability	14.8	14.5	14.1	13.9	13.8	4.8	0.9	1.0	0.1	0.6
Total Liabilities	179.9	165.8	155.8	159.5	156.7	120.7	107.0	105.0	93.9	89.8

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.9	0.9	0.9	8.5	0.8	0.8	0.8
Retained Earnings	265.3	315.8	265.3	215.6	175.7	157.9	144.2	128.6	113.9	108.2	99.6	83.6	65.1	44.8	31.6	20.4	18.0
Comprehensive Income	0.7	7.9	4.7	1.3	1.1	1.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	722.4	0.9	0.0	0.0
Total Common Equity	280.6	333.4	280.6	232.9	190.5	175.0	155.0	140.2	126.5	124.0	128.3	111.3	90.8	730.9	57.4	46.0	42.9

Total Common Equity	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Common Stock	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8
Retained Earnings	337.7	330.0	315.8	299.4	285.2	279.3	265.3	252.1	238.2	230.0
Comprehensive Income	4.0	4.0	7.9	4.5	4.5	4.7	4.7	5.2	4.4	0.9
Total Common Equity	358.5	350.1	333.4	317.7	305.3	294.6	280.6	267.9	253.1	245.3

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		20.0	46.8	20.0	13.5	33.8	30.3	22.1	38.4	50.7	49.2	33.5	43.1	44.7	367.6	32.2	23.6	14.7
Book Value		280.6	337.2	280.6	232.9	190.5	175.0	155.0	140.2	126.5	124.0	128.3	111.3	90.8	731.0	57.4	46.0	42.9

Other		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Debt		3.6	3.7	3.8	3.8	3.9	0.0	0.0	0.0	0.0	0.0
Book Value		358.5	350.1	333.4	317.7	305.3	294.6	280.6	267.9	253.1	245.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	55.7	57.2	55.7	60.5	23.6	19.1	19.5	18.8	9.8	12.0	20.0	22.2	21.5	16.8	14.3	11.0	1.1
Depreciation & Amortization	14.8	17.1	14.8	12.5	11.8	12.8	12.5	12.2	11.7	11.3	10.3	8.1	7.1	5.5	5.2	4.1	4.2
Stock-Based Compensation	0.4	0.4	0.4	0.4	0.6	0.6	0.5	0.4	0.5	0.4	0.5	0.5	0.4	0.4	0.3	0.3	0.2
Change Working Capital	-20.2	-30.0	-20.2	-7.9	-13.9	-8.3	-7.5	-5.8	-9.0	-5.4	-0.2	-15.0	-10.4	-13.1	-9.0	-6.7	-1.5
Change In Accounts Receivable	-8.1	-10.3	-8.1	-5.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.6	0.9
Change In Accounts Payable	6.1	0.0	0.0	5.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.5	-6.0	1.2	0.0
Change In Inventories	-18.4	-12.8	-18.4	-2.7	-5.3	-9.9	-1.5	-8.5	-3.2	-6.3	-2.5	-5.4	-4.0	-3.9	-4.3	-3.6	-1.6
Other Non-cash Items	-16.0	-17.8	-21.5	-22.0	-2.7	2.3	6.4	-0.5	0.5	0.5	3.6	3.3	-4.3	-1.2	1.1	-2.1	8.3
Cash from Operations	45.4	0.0	0.0	58.9	28.1	35.7	29.8	28.7	18.0	21.5	41.2	25.0	19.5	13.3	16.2	8.0	13.2

Cash Flow From Operating Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Income	11.9	14.3	14.1	15.9	14.0	13.4	13.9	0.2	0.2	14.8
Depreciation & Amortization	5.2	5.1	4.8	4.6	4.7	4.0	3.8	0.0	0.0	3.8
Stock-Based Compensation	0.0	0.1	0.1	0.1	0.1	0.1	0.1	0.0	0.0	0.1
Change Working Capital	-8.1	-2.6	-8.2	0.6	-9.6	-7.8	-13.1	0.0	-0.1	2.6
Change In Accounts Receivable	-2.3	-2.9	-4.8	1.8	-7.9	-3.4	-0.8	0.0	-0.1	7.3
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	-2.2	-2.0	-6.2	-0.4	-1.1	-5.0	-6.3	0.0	-0.1	-4.7
Other Non-cash Items	-1.6	-5.4	-1.1	-3.3	-7.3	-6.1	-1.1	0.0	0.0	-7.7
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	-27.4	-27.5	-16.4	-18.9	-19.0	-12.6	-6.1	-7.5	-11.0	-41.0	-14.9	-15.3	-10.6	-7.3	-8.6	-11.6	-4.3
Acquisitions	21.2	-53.4	0.0	0.0	-0.3	-15.5	1.3	0.5	1.8	-0.1	-7.9	-0.3	0.5	-1.7	1.7	-1.2	-0.1
Investments	-145.5	-254.5	-145.5	-136.2	-89.0	-75.4	-111.9	-78.6	-68.4	-49.7	-68.2	-53.5	-44.8	-27.9	-26.3	-9.0	-24.1
Sales of Investment	129.8	279.6	129.8	112.8	77.8	79.5	111.7	76.3	64.0	71.6	69.3	45.2	37.7	21.9	15.7	12.6	21.1
Other Investing Activities	-24.9	0.0	0.0	0.9	4.2	1.3	0.1	1.5	-1.2	0.7	1.4	1.0	0.6	1.2	-1.2	0.5	0.4
Cash from Investing	-40.3	0.0	0.0	-41.4	-26.4	-22.7	-4.9	-7.7	-14.9	-18.5	-20.4	-22.9	-16.6	-13.9	-18.7	-8.7	-7.0

Cash Flow From Investing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Capital Expenditure	-6.7	-5.2	-6.9	-7.7	-7.2	-7.5	-5.1	-0.1	-0.1	-3.7
Acquisitions	0.0	0.0	-0.1	-1.7	0.0	-51.8	0.0	0.0	0.0	0.0
Investments	-38.1	-51.2	-51.6	-62.0	-54.1	-76.6	-61.7	-0.5	-0.4	-40.4
Sales of Investment	34.6	51.6	41.7	60.3	56.3	115.7	47.3	0.4	0.3	38.7
Other Investing Activities	0.0	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	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	-6.2	0.0	0.0	-1.0	-0.8	-4.5	-23.4	-0.2	0.0	-5.2	-11.7	-3.7	-5.3	0.0	-0.1	-14.1	-4.0
Debt Issued	12.7	26.7	6.5	-19.4	4.3	12.7	7.1	-12.1	1.5	20.9	2.1	2.1	-317.6	335.4	8.7	23.0	18.7
Issuance of Common Stock	0.8	0.0	0.0	0.4	0.3	0.3	0.0	0.2	0.0	0.0	0.0	0.2	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-1.4	0.0	0.0	0.0	-1.2	-0.5	-0.5	0.0	-15.7	0.0	3.0	8.1	1.1	0.1	17.6	0.0
Dividends Paid	-6.6	0.0	0.0	-5.0	-4.1	-4.1	-3.9	-4.0	-4.0	-3.4	-4.1	-3.6	-3.0	-2.7	-2.2	-3.1	-1.2
Other Financing Activities	8.5	0.0	0.0	-21.2	2.2	9.3	2.6	-16.8	-0.4	20.6	-1.2	0.0	0.0	-0.1	5.9	-0.9	-0.1
Cash from Financing	-3.8	0.0	0.0	-26.9	-2.4	-0.3	-25.2	-21.3	-4.4	-3.7	-17.0	-4.1	-0.2	-1.8	3.7	-0.4	-5.3

Cash Flow From Financing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	58.5	9.9	1.9	-4.3	2.5	17.9	10.7	0.2	6.6	0.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	-1.4	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	0.0	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		1.3	7.5	1.3	-9.1	0.0	12.9	-0.3	-0.3	-1.2	-1.1	-0.5	-3.1	3.4	-2.3	1.7	-0.9	1.2
Closing Cash Balance		7.1	14.6	7.1	5.8	14.9	14.8	2.0	2.2	2.5	3.8	4.9	5.4	8.5	5.1	7.4	5.7	6.5

Cash position		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Change in Cash		8.8	0.9	-5.6	1.6	1.7	6.4	-2.2	0.0	-0.1	6.3
Closing Cash Balance		18.7	9.9	9.0	14.6	13.0	11.3	4.9	0.1	0.1	13.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		18.0	12.0	18.0	40.0	9.1	23.1	23.7	21.2	7.0	-19.5	26.4	9.7	8.8	6.0	7.6	-3.6	8.9
Real Free Cash Flow		17.6	11.6	17.6	39.6	8.5	22.6	23.2	20.8	6.5	-19.9	25.9	9.2	8.4	5.6	7.2	-3.9	8.7

Free Cash Flow		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Free Cash Flow		3.6	5.4	4.5	10.8	-2.2	1.4	2.1	0.1	0.0	14.0
Real Free Cash Flow		3.6	5.3	4.4	10.6	-2.3	1.3	2.0	0.1	0.0	13.9