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

Sprouts Farmers Market, Inc.

SFM

Valuace

Růst

Zdraví

Cena

$ 77.13

-2.92 (-3.58%)

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	8,806.2	8,806.2	7,719.3	6,837.4	6,404.2	6,099.9	6,468.8	5,634.8	5,207.3	4,664.6	4,046.4	3,593.0	2,967.4	2,437.9	1,794.8	1,105.9	516.8
Cost of Revenues	5,429.2	5,539.7	4,757.5	4,315.5	4,055.7	3,890.7	4,089.5	3,740.0	3,459.9	3,314.5	2,864.4	2,541.4	2,082.2	1,712.6	1,264.5	794.9	366.9
Gross Profit	3,377.0	3,266.4	2,961.8	2,521.8	2,348.6	2,209.2	2,379.3	1,894.8	1,747.5	1,350.1	1,182.0	1,051.6	885.2	725.3	530.3	311.0	149.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	2,148.7	2,200.4	2,220.6	2,236.4	1,996.2	1,945.7	1,893.5	1,883.8	1,698.5	1,713.3
Cost of Revenues	1,371.7	1,349.4	1,358.0	1,350.1	1,216.0	1,204.8	1,175.2	1,161.5	1,078.2	1,087.8
Gross Profit	777.0	851.1	862.6	886.4	780.2	740.9	718.4	722.3	620.4	625.4

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	2,000.4	1,855.6	1,748.2	1,863.9	1,549.7	1,404.4	148.4	126.9	106.4	95.4	81.8	86.4	58.5	23.3
Depreciation & Amortization	196.5	304.3	140.2	131.9	255.4	238.7	225.4	211.9	110.7	96.7	80.4	69.2	60.4	47.2	35.8	54.6	14.2
Total Operating Expenses	2,689.9	2,574.7	2,457.3	2,171.6	1,979.2	1,870.5	1,988.0	1,670.2	1,512.5	1,122.9	968.8	821.1	684.8	583.7	457.5	330.3	140.9
Operating Income	687.1	691.1	504.5	350.2	358.4	334.1	391.7	217.4	222.9	226.1	212.9	228.8	199.7	139.5	70.7	-25.7	8.6

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	513.5	502.8
Depreciation & Amortization	80.5	40.7	38.4	36.8	36.3	36.1	33.2	34.5	66.9	65.7
Total Operating Expenses	653.0	693.7	683.2	660.0	673.7	618.5	591.0	574.0	545.5	534.6
Operating Income	124.0	157.4	179.4	226.3	106.5	122.5	127.3	148.3	69.4	87.7

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	0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	2.7	2.7	5.8	6.5	9.0	11.7	14.8	21.2	27.4	21.2	14.8	17.7	25.1	37.2	35.5	19.8	0.7
Other Expense	1.7	-2.4	2.2	-6.5	-9.0	-11.7	-14.8	-21.2	-11.8	-0.5	0.2	-6.8	-1.3	-20.3	-2.6	-6.0	-0.1
IBT	688.8	688.8	506.7	343.7	349.3	322.4	376.9	196.2	195.8	205.5	198.6	206.0	174.1	84.1	34.8	-45.2	8.2
Income Tax Expense	165.1	165.1	126.1	84.9	88.1	78.2	89.4	46.5	37.3	47.1	74.3	77.0	66.4	32.7	15.3	-17.7	3.3
Net Income	523.7	523.7	380.6	258.9	261.2	244.2	287.5	149.6	158.5	158.4	124.3	129.0	107.7	51.3	19.5	-27.4	4.9

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	0.0	0.0	0.0	0.0	2.3	1.4
Interest Expense	0.8	0.7	0.6	0.6	0.6	0.6	2.0	0.8	2.5	2.9
Other Expense	-0.3	0.7	0.4	0.9	1.8	1.1	0.1	-0.8	-0.4	-1.7
IBT	123.7	158.1	179.8	227.3	108.3	123.5	127.5	147.4	69.0	86.0
Income Tax Expense	33.8	38.0	46.1	47.2	28.7	31.9	32.2	33.3	19.0	20.6
Net Income	89.8	120.1	133.7	180.0	79.6	91.6	95.3	114.1	50.0	65.3

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	$2.53	$2.41	$2.12	$2.44	$1.25	$1.23	$1.17	$0.84	$0.84	$0.72	$0.38	$0.14	$-0.19	$0.04
EPS Diluted	$0.00	$0.00	$0.00	$2.50	$2.39	$2.10	$2.43	$1.25	$1.22	$1.15	$0.83	$0.83	$0.70	$0.37	$0.14	$-0.19	$0.04
Shares Outstanding	96.7	97.7	100.4	102.5	108.2	115.4	117.8	119.4	128.8	135.2	147.3	153.1	149.8	134.6	140.8	140.8	134.7
Diluted Shares Outstanding	97.5	98.7	101.4	103.4	109.1	116.1	118.2	119.7	129.8	137.9	149.7	155.9	154.3	139.8	143.9	143.9	136.6

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	$0.49	$0.64
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.49	$0.64
Shares Outstanding	96.7	97.7	97.9	98.5	100.4	100.1	100.5	101.1	101.4	101.9
Diluted Shares Outstanding	97.5	98.7	98.8	99.7	101.4	101.0	101.2	102.0	102.2	102.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Cash And Equivalents	179.5	265.2	201.8	293.2	245.3	169.7	85.3	1.6	19.5	12.5	136.1	130.5	77.7	67.2	14.5
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
Total Cash & ST Investments	179.5	265.2	201.8	293.2	245.3	169.7	85.3	1.6	19.5	12.5	136.1	130.5	77.7	67.2	14.5
Accounts Receivable	31.4	39.7	53.9	16.1	21.6	14.8	15.7	40.6	25.9	25.2	20.4	14.1	9.5	9.9	7.2
Inventory	325.6	343.3	323.2	310.5	265.4	254.2	276.0	264.4	229.5	204.5	165.4	142.8	118.3	98.4	63.6
Other Current Assets	31.6	27.3	24.9	53.9	35.5	27.2	10.8	27.3	24.6	21.9	23.3	11.2	1.8	0.6	0.6
Total Current Assets	568.1	675.5	603.8	673.8	567.7	466.0	387.8	333.8	299.5	264.0	345.2	334.1	231.6	203.1	103.5

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	322.4	261.4	285.7	265.2	309.7	177.3	312.3	201.8	251.8	259.5
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	322.4	261.4	285.7	265.2	309.7	177.3	312.3	201.8	251.8	259.5
Accounts Receivable	64.8	61.6	71.7	39.7	25.1	31.4	36.3	53.9	16.2	13.6
Inventory	399.9	351.1	340.3	343.3	329.5	325.6	316.2	323.2	323.7	320.0
Other Current Assets	30.3	35.3	34.7	27.3	29.4	33.8	32.7	24.9	28.9	40.2
Total Current Assets	817.5	709.3	732.3	675.5	693.6	568.1	697.5	603.8	620.6	633.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Property, Plant & Equipment	2,238.2	2,362.1	2,121.6	1,828.8	1,788.0	1,771.9	1,769.9	766.4	713.0	604.7	494.1	454.9	348.8	303.2	221.3
Goodwill	381.8	381.8	381.7	368.9	368.9	368.9	368.1	368.1	368.1	368.1	368.1	368.1	368.1	368.1	199.4
Intangible Assets	208.1	208.1	208.1	185.0	185.0	185.0	185.4	194.8	196.2	197.6	198.6	194.2	195.5	196.8	190.4
Long-Term Investments	-62.0	0.0	0.0	0.0	-57.9	-58.1	-54.4	-50.4	-27.1	-19.3	0.0	-35.6	9.9	8.6	3.3
Other Long-Term Assets	14.5	13.2	12.3	-47.2	13.5	14.7	11.7	12.5	4.8	5.5	19.0	17.8	3.3	1.0	0.4
Total Long-Term Assets	2,842.5	2,965.2	2,723.7	2,396.6	2,355.4	2,340.4	2,335.1	1,341.8	1,282.1	1,175.9	1,081.1	1,034.9	940.8	900.1	658.2
Total Assets	3,410.5	3,640.7	3,327.4	3,070.4	2,923.1	2,806.4	2,723.0	1,675.6	1,581.6	1,439.9	1,426.4	1,369.1	1,172.4	1,103.2	761.6

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	2,585.7	2,466.8	2,400.8	2,362.1	2,288.7	2,238.2	2,172.8	2,121.6	2,067.3	1,971.4
Goodwill	381.8	381.8	381.8	381.8	381.8	381.8	381.8	381.7	381.7	381.8
Intangible Assets	208.2	208.2	208.2	208.1	208.1	208.1	208.1	208.1	208.1	208.1
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-62.4	0.0	-61.3
Other Long-Term Assets	19.9	17.1	15.3	13.2	13.4	14.5	12.3	12.3	12.8	13.6
Total Long-Term Assets	3,195.6	3,073.9	3,006.0	2,965.2	2,891.9	2,842.5	2,774.9	2,723.7	2,670.0	2,574.9
Total Assets	4,013.1	3,783.2	3,738.3	3,640.7	3,585.5	3,410.5	3,472.4	3,327.4	3,290.5	3,208.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Accounts Payable	158.8	213.4	179.9	172.9	145.9	139.3	261.3	254.0	244.9	157.6	134.5	112.9	111.2	82.7	53.9
Short-Term Debt	127.5	151.7	254.6	136.6	152.8	136.7	106.9	7.4	9.2	12.4	15.0	36.9	9.2	5.2	2.8
Other Current Liabilities	263.5	298.3	98.0	212.9	214.7	220.1	48.6	82.8	80.9	22.6	19.6	16.0	12.1	8.4	6.5
Current Liabilities	549.8	680.0	546.9	522.4	513.5	496.1	416.8	310.0	299.7	259.2	230.4	220.8	175.6	136.8	90.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	268.3	249.0	293.9	213.4	198.2	158.8	201.4	179.9	190.1	168.5
Short-Term Debt	172.2	163.2	155.5	151.7	128.7	127.5	128.3	254.6	109.3	231.5
Other Current Liabilities	329.4	308.8	288.7	298.3	287.7	263.5	247.3	98.0	242.1	138.2
Current Liabilities	781.5	721.0	772.0	680.0	616.0	549.8	585.9	546.9	541.5	538.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Long-Term Debt	1,490.9	1,527.5	1,533.4	1,404.1	1,355.6	1,330.0	1,628.3	572.6	473.5	372.4	275.5	370.2	421.6	529.0	367.4
Capital Leases	1,490.9	1,679.2	1,535.7	1,281.8	1,248.7	1,206.2	1,185.8	127.1	134.7	129.7	130.5	150.7	119.6	107.6	75.4
Def. Tax Liability	62.0	73.1	0.0	61.1	57.9	58.1	54.4	50.4	27.1	19.3	0.0	18.6	0.0	0.0	0.0
Total Liabilities	2,141.2	2,318.8	2,178.9	2,023.9	1,963.2	1,925.1	2,141.0	1,086.4	930.9	767.0	603.4	683.7	658.6	716.5	494.2

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	1,686.7	1,592.6	1,563.5	1,527.5	1,524.9	1,490.9	1,574.4	1,533.4	1,541.9	1,497.0
Capital Leases	1,858.9	1,749.3	1,712.0	1,672.0	1,653.6	1,490.9	1,449.4	1,535.7	1,501.1	1,428.6
Def. Tax Liability	72.6	76.0	77.7	73.1	63.5	62.0	63.4	62.4	54.1	61.3
Total Liabilities	2,578.6	2,426.7	2,450.3	2,318.8	2,242.0	2,141.2	2,261.4	2,178.9	2,175.5	2,133.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.2	0.2	0.1	0.1	0.1
Retained Earnings	477.8	513.7	373.6	320.0	258.8	203.0	-84.4	-69.2	30.6	75.5	245.4	142.2	34.5	-8.9	-28.4
Comprehensive Income	0.0	0.0	0.0	-3.8	-3.8	-8.5	-4.7	1.1	-0.8	-1.0	-237.5	-182.7	-127.4	-84.0	-49.0
Total Common Equity	1,269.3	1,321.9	1,148.5	1,046.5	959.9	881.3	582.0	589.2	650.7	672.9	823.0	685.4	513.8	386.8	267.5

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	602.6	532.6	473.1	513.7	543.9	477.8	427.3	373.6	346.9	313.9
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	1,434.6	1,356.5	1,288.0	1,321.9	1,343.5	1,269.3	1,211.0	1,148.5	1,115.0	1,075.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Debt		1,618.4	1,679.2	1,660.7	1,540.7	1,508.4	1,466.7	1,735.3	580.1	482.7	384.7	290.5	407.1	430.8	534.2	370.2
Book Value		1,269.3	1,321.9	1,148.5	1,046.5	959.9	881.3	582.0	589.2	650.7	672.9	823.0	685.4	513.8	386.8	267.5

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		1,434.6	1,356.5	1,288.0	1,321.9	1,343.5	1,269.3	1,211.0	1,148.5	1,115.0	1,075.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	324.8	523.7	380.6	258.9	261.2	244.2	287.5	149.6	158.5	158.4	124.3	129.0	107.7	51.3	19.5	-27.4	4.9
Depreciation & Amortization	265.9	304.3	274.1	265.0	244.4	234.1	225.8	204.6	110.7	96.7	80.4	69.2	60.4	47.2	35.8	54.6	14.2
Stock-Based Compensation	22.7	31.1	28.4	18.9	16.6	15.9	14.3	8.9	14.5	14.2	13.4	8.0	5.4	5.8	4.7	3.8	0.1
Change Working Capital	-138.2	-155.2	-54.6	-104.4	-162.8	-135.1	-40.6	-16.0	-18.3	30.0	14.4	10.1	-13.1	27.2	4.3	39.6	0.8
Change In Accounts Receivable	13.5	27.2	30.0	3.2	13.4	16.9	26.0	36.1	-7.7	-4.9	-4.8	-5.6	-4.4	-1.5	-2.9	1.6	-0.5
Change In Accounts Payable	-4.1	11.2	28.0	12.2	13.4	4.5	20.2	28.7	4.4	39.2	16.0	19.4	-4.7	32.0	-4.7	15.2	3.1
Change In Inventories	-5.6	-83.8	-20.1	-10.9	-45.2	-11.4	21.8	-11.6	-34.8	-25.1	-39.0	-22.6	-24.5	-19.9	-1.4	1.8	-7.2
Other Non-cash Items	282.0	4.7	6.0	31.6	8.7	5.9	3.4	8.2	5.6	2.3	1.2	8.1	4.5	3.9	6.4	1.6	0.0
Cash from Operations	481.6	0.0	0.0	465.1	371.3	364.8	494.0	355.2	294.4	309.6	254.4	239.9	181.2	160.6	84.4	52.4	22.2

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	89.8	120.1	133.7	180.0	79.6	91.6	95.3	114.1	50.0	65.3
Depreciation & Amortization	80.5	78.0	74.3	71.5	70.9	69.9	66.4	66.8	66.9	65.7
Stock-Based Compensation	0.0	7.6	7.7	6.7	8.5	6.7	6.8	6.5	4.2	5.3
Change Working Capital	-51.8	-34.2	-104.1	34.8	-46.6	38.4	-77.1	30.7	-76.6	-15.1
Change In Accounts Receivable	2.5	3.5	10.5	10.8	-0.3	11.5	10.1	8.6	-6.9	1.7
Change In Accounts Payable	-12.0	17.6	-48.4	54.1	2.4	38.5	-41.8	28.9	-15.2	24.1
Change In Inventories	-27.2	-48.8	-10.8	3.0	-13.9	-3.9	-9.4	7.0	0.5	-3.7
Other Non-cash Items	10.5	-1.1	1.2	1.5	2.9	0.9	1.7	0.5	3.2	0.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	56.0	114.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-235.6	-248.3	-230.4	-225.3	-124.0	-102.4	-122.0	-183.2	-177.1	-198.6	-181.5	-131.0	-127.1	-87.5	-46.5	-27.6	-17.1
Acquisitions	0.0	0.0	0.0	-13.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-129.9	-232.9	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	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	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.7	2.7	0.4	1.2	9.7	0.0	0.0
Cash from Investing	-235.5	0.0	0.0	-238.3	-124.0	-102.4	-122.0	-183.2	-177.1	-198.6	-180.8	-128.3	-126.7	-86.3	-166.7	-260.5	-17.1

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	-72.2	-55.8	-60.8	-59.5	-68.7	-52.8	-57.7	-51.2	-60.3	-66.3
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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
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	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-60.3	-66.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-176.3	0.0	0.0	-126.0	-63.3	-0.7	-288.8	-181.1	-132.5	-64.2	-14.4	-365.4	-60.6	-825.1	-8.4	-26.8	0.0
Debt Issued	181.9	1,679.2	18.6	246.0	95.6	42.4	20.2	1,336.3	229.9	162.2	108.6	248.8	36.8	721.8	172.4	397.0	0.0
Issuance of Common Stock	7.5	0.0	0.0	0.0	5.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	348.5	5.5	206.0	0.0
Repurchase of Common Stock	-159.6	-471.9	-228.5	-203.5	-200.0	-188.3	-176.3	-176.3	-258.3	-203.4	-294.3	-25.7	-0.1	-0.1	-0.1	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	0.0	0.0	0.0	-295.9	-138.2	0.0	0.0
Other Financing Activities	7.5	0.0	0.0	11.5	59.1	2.2	177.7	270.0	256.3	163.6	111.5	285.1	59.0	708.8	276.1	38.5	-6.5
Cash from Financing	-328.2	0.0	0.0	-318.0	-199.1	-186.9	-287.4	-87.4	-134.5	-104.0	-197.2	-106.0	-1.7	-63.9	134.9	217.7	-6.5

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	-25.3	-25.3
Debt Issued	1,858.9	103.1	36.9	39.7	25.6	35.3	-84.4	42.1	34.8	63.7
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	-130.0	-49.7	-73.5	-218.8	-98.8	-25.2	-44.5	-60.0	-23.1	-32.1
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	2.6	1.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-45.7	-55.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-82.1	-6.3	63.3	-91.3	48.2	75.6	84.7	84.5	-17.2	7.0	-123.6	5.6	52.9	10.4	52.7	9.6	-1.3
Closing Cash Balance		179.5	260.9	267.2	203.9	295.2	247.0	171.4	86.8	2.2	19.5	12.5	136.1	130.5	77.7	67.2	14.5	4.9

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		-64.6	62.0	-24.2	20.5	-44.5	132.3	-134.9	110.5	-50.0	-7.8
Closing Cash Balance		260.9	325.5	263.5	287.7	267.2	311.7	179.5	314.4	203.9	253.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		246.0	467.7	414.8	239.8	247.3	262.4	372.1	172.0	117.3	110.9	72.8	108.9	54.2	73.1	37.9	24.8	5.2
Real Free Cash Flow		223.3	436.6	386.4	220.9	230.7	246.5	357.7	163.0	102.8	96.7	59.4	100.9	48.8	67.3	33.3	21.0	5.0

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		64.7	111.4	50.4	239.6	56.2	156.3	33.9	168.5	-4.3	47.9
Real Free Cash Flow		64.7	103.7	42.7	233.0	47.7	149.6	27.1	162.0	-8.4	42.6