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

Sabra Health Care REIT, Inc.

SBRA

Valuace

Růst

Zdraví

Cena

$ 19.31

+0.19 (1.00%)

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	774.6	774.6	703.2	647.5	624.8	569.5	598.6	661.7	623.4	405.6	260.5	238.9	183.5	134.8	103.2	84.2	8.8
Cost of Revenues	271.1	271.1	227.1	378.3	162.6	141.2	131.6	108.5	49.5	17.9	5.7	2.6	3.9	0.0	0.0	0.0	0.0
Gross Profit	503.5	503.5	476.1	269.2	462.2	428.3	467.0	553.3	573.9	387.8	254.8	236.3	179.6	134.8	103.2	84.2	8.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	211.9	190.0	189.2	183.5	182.3	178.0	176.1	166.7	164.4	161.6
Cost of Revenues	80.4	69.7	61.1	59.9	59.8	58.5	54.8	54.0	92.8	48.8
Gross Profit	131.5	120.4	128.0	123.6	122.5	119.5	121.4	112.8	71.6	112.8

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	47.5	39.6	34.7	32.8	30.5	36.5	32.4	19.9	23.9	29.3	16.4	16.1	14.5	1.6
Depreciation & Amortization	187.0	187.0	169.6	183.1	187.8	179.0	176.7	181.5	199.1	113.0	68.5	63.1	43.3	33.3	30.3	26.6	3.1
Total Operating Expenses	240.1	239.7	219.1	42.4	227.5	217.6	211.3	213.2	266.9	163.4	93.9	99.8	72.7	49.7	46.4	41.1	8.5
Operating Income	263.5	263.9	257.0	221.5	135.6	19.0	241.2	335.3	307.0	224.4	160.9	136.5	110.8	85.1	56.8	43.2	0.2

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	16.7	10.8
Depreciation & Amortization	51.4	48.5	43.6	43.5	42.3	42.7	41.7	42.9	42.9	43.2
Total Operating Expenses	66.9	60.8	56.1	56.2	55.2	55.1	54.4	54.8	1.7	54.3
Operating Income	64.6	59.6	71.9	67.4	67.3	64.4	67.0	58.0	69.9	148.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest 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	1.4	3.5	0.0
Interest Expense	114.6	112.5	115.3	113.0	105.5	98.6	100.4	126.6	147.1	88.4	64.9	59.2	47.0	40.5	37.0	30.3	0.0
Other Expense	-106.1	-106.5	-129.3	-205.8	-211.9	-130.5	-102.1	-262.9	122.3	23.1	-25.8	2.1	-17.0	-10.9	-0.3	-30.3	0.0
IBT	157.3	157.3	127.7	15.8	-76.4	-111.4	139.1	72.4	282.1	159.0	70.2	79.4	46.9	33.7	19.5	12.8	0.2
Income Tax Expense	1.8	1.8	1.0	2.0	1.2	1.8	0.7	3.4	3.0	0.7	75.5	61.4	48.5	39.7	39.2	0.0	0.2
Net Income	155.6	155.6	126.7	13.8	-77.6	-113.3	138.4	69.0	279.1	158.4	70.3	79.4	47.0	33.7	19.5	12.8	7.4

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	15.6	28.2
Interest Expense	28.9	31.0	27.5	27.1	28.1	29.5	29.3	28.4	43.5	28.2
Other Expense	-36.9	-36.6	-5.9	-26.7	-20.2	-34.9	-42.6	-31.2	-52.3	-73.1
IBT	27.6	23.0	66.0	40.7	47.1	29.5	24.4	26.7	17.6	-14.6
Income Tax Expense	0.5	0.4	0.5	0.4	0.4	-0.3	0.4	0.5	0.5	0.5
Net Income	27.2	22.5	65.5	40.3	46.7	29.8	24.0	26.3	17.2	-15.1

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	$0.06	$-0.34	$-0.52	$0.67	$0.37	$1.57	$1.40	$0.92	$1.11	$0.79	$0.69	$0.53	$0.43	$0.29
EPS Diluted	$0.00	$0.00	$0.00	$0.06	$-0.34	$-0.52	$0.67	$0.37	$1.56	$1.40	$0.92	$1.11	$0.78	$0.68	$0.52	$0.43	$0.29
Shares Outstanding	249.4	241.3	233.5	231.2	230.9	219.1	206.2	187.2	178.3	105.6	65.3	62.2	46.4	37.5	37.1	30.1	25.2
Diluted Shares Outstanding	252.8	244.5	236.0	232.8	230.9	219.1	207.3	188.1	178.7	105.8	65.5	62.5	46.9	38.1	37.3	30.2	25.2

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	$0.07	$-0.07
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.07	$-0.07
Shares Outstanding	249.4	239.9	238.0	237.9	236.6	234.3	231.6	231.5	231.2	231.2
Diluted Shares Outstanding	252.8	243.6	240.9	240.3	239.6	237.0	233.8	233.4	233.2	231.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	42.3	60.5	41.3	49.3	112.0	59.1	39.1	50.2	518.6	25.7	7.4	61.8	4.3	17.1	42.3	74.2
Short Term Investments	-57.3	0.0	18.9	411.4	0.0	0.0	0.0	44.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	42.3	60.5	41.3	49.3	112.0	59.1	39.1	50.2	518.6	25.7	7.4	61.8	4.3	17.1	42.3	74.2
Accounts Receivable	527.8	131.8	103.3	559.3	537.2	263.5	257.8	280.9	283.3	96.0	300.2	251.6	185.3	12.0	0.0	0.0
Inventory	335.2	0.0	0.0	411.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	-42.3	5.9	68.1	-406.8	0.0	0.0	0.0	9.4	68.8	134.3	138.9	105.7	68.6	36.4	49.0	0.0
Total Current Assets	570.1	198.1	212.7	613.2	653.1	329.0	307.0	340.5	870.7	256.0	446.6	419.1	258.2	65.5	91.3	74.2

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	200.6	95.2	22.7	60.5	63.0	36.4	59.9	46.7	33.3	27.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.9	39.3	31.1
Total Cash & ST Investments	200.6	95.2	22.7	60.5	63.0	36.4	59.9	46.7	33.3	27.2
Accounts Receivable	113.2	155.0	126.4	131.8	121.5	146.1	148.4	496.6	513.3	507.9
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	46.7	44.5	37.5
Other Current Assets	0.0	6.5	6.2	5.9	6.0	5.9	6.0	0.0	5.6	5.1
Total Current Assets	313.8	256.7	155.3	198.1	190.4	188.4	214.3	543.3	609.0	540.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	4,566.2	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	658.4	482.3
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	27.7	27.5	30.9	40.1	54.1	82.8	101.5	131.1	167.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	187.1	182.9	194.7	135.0	96.7	288.8	319.5	340.1	48.5	45.2	30.0	16.4	0.0	0.0	0.0	0.0
Other Long-Term Assets	-37.2	4,895.2	-194.7	4,959.3	5,162.9	5,285.0	5,341.4	5,853.5	5,945.9	1,964.7	2,009.6	1,629.4	915.4	827.1	-25.5	-482.3
Total Long-Term Assets	4,781.0	5,105.6	30.9	5,134.4	5,313.6	5,656.6	5,762.3	6,324.8	6,161.6	2,009.9	2,039.6	1,645.8	939.6	851.3	658.4	513.3
Total Assets	5,351.1	5,303.7	5,386.2	5,747.7	5,966.7	5,985.6	6,069.3	6,665.3	7,032.3	2,265.9	2,486.2	2,064.9	1,197.8	916.9	749.7	599.5

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	4,628.9	4,603.0	4,751.9
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	59.8	0.0	0.0	27.5	0.0	0.0	0.0	30.9	32.7	36.0
Long-Term Investments	0.0	189.5	182.8	182.9	190.6	187.1	191.8	213.6	135.8	196.1
Other Long-Term Assets	0.0	4,857.2	4,870.3	4,895.2	4,956.3	4,947.8	4,940.0	4,598.3	4,603.0	4,751.9
Total Long-Term Assets	59.8	5,071.3	5,077.9	5,105.6	5,175.7	5,162.7	5,160.1	4,842.9	4,771.5	4,984.0
Total Assets	5,564.8	5,328.0	5,233.2	5,303.7	5,366.1	5,351.1	5,374.4	5,386.2	5,380.6	5,524.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	112.8	0.0	73.8	142.3	143.0	0.0	0.0	94.8	102.5	39.6	35.2	31.8	22.2	11.7	14.1	0.0
Short-Term Debt	1.0	106.6	96.5	197.0	1,783.3	1,306.1	1,318.7	1,391.1	1,404.3	688.2	699.4	699.3	0.0	0.0	0.0	0.0
Other Current Liabilities	-130.4	117.9	61.2	-197.0	-1,783.3	-1,159.8	-1,209.9	-1,391.1	-1,404.3	-688.2	-699.4	-699.3	24.2	24.2	25.5	35.6
Current Liabilities	112.8	224.5	231.4	142.3	143.0	146.3	108.8	94.8	102.5	39.6	35.2	31.8	46.4	35.9	39.7	35.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	73.8	78.3	121.9
Short-Term Debt	1,257.7	0.0	0.0	106.6	0.0	0.0	146.1	196.6	32.6	1.0
Other Current Liabilities	0.0	113.1	112.1	117.9	122.8	112.8	112.8	1,497.4	1,658.3	1,650.7
Current Liabilities	1,257.7	113.1	112.1	224.5	122.8	112.8	258.9	231.4	160.7	121.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2,445.6	2,337.9	2,352.2	2,506.8	2,394.5	2,372.4	2,402.1	3,232.0	3,394.5	1,210.7	1,397.1	1,091.3	691.2	575.5	383.4	386.4
Capital Leases	29.7	26.8	32.5	42.2	49.7	57.7	69.9	83.7	98.0	0.0	0.0	0.0	972.8	1,024.3	0.0	0.0
Def. Tax Liability	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 Liabilities	2,589.1	2,562.4	2,583.6	2,691.3	2,587.2	2,576.4	2,580.8	3,410.6	3,595.0	1,250.3	1,432.3	1,123.1	737.7	611.4	423.1	422.0

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	0.0	2,503.5	2,418.9	2,337.9	2,498.5	2,476.3	2,348.4	2,250.0	2,351.0	2,457.7
Capital Leases	22.6	23.8	25.0	26.8	28.3	29.7	31.1	32.5	34.2	38.7
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	2,737.8	2,616.5	2,531.0	2,562.4	2,621.3	2,589.1	2,607.3	2,583.6	2,511.7	2,580.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	2.3	2.4	2.3	2.3	2.3	2.1	2.1	1.8	1.8	0.7	0.7	0.6	0.4	0.4	0.4	0.3
Retained Earnings	-1,808.2	-1,874.6	-1,718.3	-1,451.9	-1,095.2	-716.2	-573.3	-271.6	-217.2	-192.2	-142.1	-110.8	-74.9	-48.7	0.0	0.0
Comprehensive Income	-1.2	20.9	23.7	19.1	-10.0	-39.9	-12.4	12.3	11.3	-1.8	-7.3	-1.5	0.0	0.0	-108.9	-88.7
Total Common Equity	2,762.0	2,741.3	2,802.5	3,056.4	3,379.5	3,409.2	3,488.5	3,250.4	3,432.8	1,015.6	1,053.8	941.9	460.2	305.5	326.6	177.5

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	2.5	2.4	2.4	2.4	2.4	2.3	2.3	2.3	2.3	2.3
Retained Earnings	0.0	-1,913.9	-1,907.3	-1,874.6	-1,849.2	-1,808.2	-1,762.0	-1,718.3	-1,665.0	-1,579.9
Comprehensive Income	-6.0	-2.0	15.2	20.9	16.9	31.1	31.2	1.0	39.7	32.2
Total Common Equity	2,824.9	2,711.5	2,702.2	2,741.3	2,744.8	2,762.0	2,767.2	2,802.5	2,868.9	2,943.7

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,476.3	2,444.5	2,446.6	2,703.8	2,394.5	2,372.4	2,402.1	3,232.0	3,394.5	1,210.7	1,397.1	1,091.3	691.2	575.5	383.4	386.4
Book Value		2,762.0	2,741.3	2,802.5	3,056.4	3,379.5	3,409.2	3,488.5	3,254.7	3,437.2	1,015.6	1,053.9	941.8	460.2	305.5	326.6	177.5

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		2.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		2,824.9	2,711.5	2,702.2	2,741.3	2,744.8	2,762.0	2,767.2	2,802.5	2,868.9	2,943.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	52.3	155.5	126.7	13.8	-77.6	-113.3	138.4	69.0	279.1	158.4	70.2	79.4	46.9	33.7	19.5	12.8	0.0
Depreciation & Amortization	170.7	187.0	169.6	183.1	187.8	179.0	176.7	181.5	199.1	113.0	68.5	63.1	43.3	33.3	30.3	26.6	3.1
Stock-Based Compensation	8.5	11.4	9.0	7.9	7.5	7.9	7.9	9.8	7.6	8.4	7.5	6.1	9.9	7.8	8.3	4.6	0.3
Change Working Capital	-18.1	-9.9	-22.5	-2.7	-19.7	22.7	-2.7	-23.5	-18.5	-90.3	6.3	-19.8	1.0	-1.8	-2.4	0.8	2.6
Change In Accounts Receivable	-13.5	-11.4	-15.5	-11.1	-6.4	8.2	-6.4	-9.6	-6.8	-16.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	-4.6	1.6	-7.1	8.3	-13.3	14.5	3.7	-13.9	-11.7	-67.3	11.5	7.0	12.6	5.4	1.3	5.7	3.3
Change In Inventories	-10.6	0.0	0.0	11.1	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
Other Non-cash Items	310.3	4.6	27.8	98.5	217.8	32.2	1.6	-22.2	-36.3	-22.9	-17.8	-20.7	-17.0	-11.2	-1.1	10.8	0.4
Cash from Operations	294.9	0.0	0.0	300.6	315.7	356.4	354.9	372.5	358.5	133.5	176.7	121.1	85.3	62.1	56.3	44.7	6.6

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	27.2	22.5	65.5	40.3	46.7	29.8	24.0	26.3	17.2	-15.1
Depreciation & Amortization	51.3	48.5	43.6	43.5	42.3	42.7	41.7	42.9	42.9	43.2
Stock-Based Compensation	3.1	2.9	2.7	2.7	2.5	2.6	1.3	2.5	2.4	2.2
Change Working Capital	-4.3	8.2	-6.2	-7.5	-6.7	29.7	-2.1	-27.6	4.9	6.6
Change In Accounts Receivable	-2.3	-2.3	-4.0	-2.8	0.0	-4.9	-2.4	-6.3	-0.4	-4.4
Change In Accounts Payable	0.0	10.4	-2.2	0.0	0.0	18.8	0.0	0.0	5.3	11.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	-11.0
Other Non-cash Items	10.1	17.9	-24.6	1.3	-4.8	-7.1	15.2	8.7	94.2	-1.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	78.7	83.2

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-75.4	0.0	0.0	-33.6	-105.6	0.0	93.4	-334.1	0.0	0.0	0.0	0.0	0.0	-204.5	0.0
Acquisitions	-0.8	-5.2	-142.9	-7.8	-16.7	0.0	-354.5	77.9	-7.3	-12.8	-15.5	-7.0	0.0	0.0	0.0
Investments	-145.2	-11.0	-8.0	-9.1	-20.1	0.0	-5.3	-2.7	-7.3	-12.8	0.0	0.0	0.0	0.0	0.0
Sales of Investment	67.8	0.0	5.4	1.3	3.4	5.1	6.9	3.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	62.2	119.4	-70.7	-287.1	2.4	257.8	1.1	15.2	157.1	-463.6	-811.0	-290.5	-218.7	-0.1	67.1
Cash from Investing	-72.4	103.1	-216.2	-336.2	-136.5	262.8	-258.5	-240.1	142.4	-489.2	-826.5	-297.5	-218.7	-204.6	67.1

Cash Flow From Investing Activities	3-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	0.0	0.0	0.0	0.0	0.0	0.0	5.3	-80.6
Acquisitions	2.0	-1.0	-5.9	0.3	-0.2	-0.2	-5.3	4.8
Investments	0.0	0.0	-0.3	-1.5	0.0	-1.0	-62.2	-0.3
Sales of Investment	-1.4	0.8	0.0	0.0	4.1	0.6	-24.9	80.6
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	25.3	55.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	-61.8	59.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-195.3	0.0	0.0	-94.1	-81.3	-767.7	-3.1	-1,472.4	-157.3	-4.1	-243.8	-3.1	-300.4	-225.2	-104.7	-3.0	0.0
Debt Issued	251.5	2,444.5	-2.1	-163.0	390.5	789.8	-26.7	642.5	-5.1	2,188.0	57.3	309.0	700.4	341.0	296.8	0.0	386.4
Issuance of Common Stock	32.6	0.0	0.0	0.0	-4.8	308.7	80.1	549.3	-0.5	366.8	-1.3	139.4	510.1	138.2	0.1	163.2	0.0
Repurchase of Common Stock	-0.5	0.0	0.0	-2.7	-4.8	-308.7	-80.1	-549.3	-143.8	434.0	-1.3	289.0	689.5	378.0	297.7	0.0	0.0
Dividends Paid	-277.6	0.0	0.0	-277.4	-277.2	-262.9	-278.3	-335.4	-325.2	-182.1	-119.3	-109.9	-81.5	-58.2	-48.9	-31.6	0.0
Other Financing Activities	22.9	0.0	0.0	-36.0	206.3	1,060.7	79.3	1,161.7	-0.5	-15.7	64.7	-1.3	-19.1	-10.3	-6.8	-0.7	0.5
Cash from Financing	-212.4	0.0	0.0	-410.3	-161.7	30.1	-202.1	-646.2	-627.3	598.8	-300.9	314.1	798.6	222.6	137.2	127.9	0.5

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	60.5	-67.0
Debt Issued	1,257.7	-1,245.7	84.6	-25.6	-54.0	22.2	-18.2	47.9	157.7	-3.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	0.0
Repurchase of Common Stock	0.0	0.0	0.0	-5.4	0.0	0.0	0.0	-2.6	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-69.4	-69.4
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	-9.4	-136.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		9.9	11.8	19.6	-7.2	-62.0	50.4	16.4	-10.5	-527.8	493.0	18.2	-54.4	57.5	-12.8	-25.1	-32.0	74.2
Closing Cash Balance		42.3	78.1	66.3	46.7	53.9	115.9	65.5	49.1	59.7	518.6	25.7	7.4	61.8	4.3	17.1	42.3	74.2

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		-129.4	105.9	72.8	-37.4	-2.6	26.7	-23.6	19.2	7.9	6.5
Closing Cash Balance		78.1	207.5	101.7	28.9	66.3	69.0	42.3	65.9	46.7	38.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		219.5	348.6	310.5	300.6	315.7	322.8	249.3	372.5	451.9	-200.6	176.7	121.1	85.3	62.1	56.3	-159.8	6.6
Real Free Cash Flow		211.0	337.3	301.6	292.7	308.3	314.9	241.4	362.7	444.2	-209.0	169.2	115.0	75.5	54.3	48.0	-164.4	6.3

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		87.4	100.0	81.0	80.3	80.0	97.7	80.1	52.8	84.0	2.6
Real Free Cash Flow		84.4	97.1	78.3	77.6	77.4	95.1	78.8	50.3	81.6	0.4