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

Southern Missouri Bancorp, Inc.

SMBC

Valuace

Růst

Zdraví

Cena

$ 64.65

-0.64 (-1.03%)

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	313.1	305.2	273.2	152.9	124.8	112.7	97.5	88.0	76.3	62.2	55.7	55.2	39.1	33.3	33.1	27.3	19.4
Cost of Revenues	128.7	129.3	112.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	184.5	176.1	160.7	152.9	124.8	112.7	97.5	88.0	76.3	62.2	55.7	55.2	39.1	33.3	33.1	27.3	19.4

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	79.0	79.6	77.9	76.6	76.3	74.6	72.4	69.6	67.2	64.0
Cost of Revenues	29.4	35.1	32.8	31.4	32.2	32.9	30.5	30.4	28.0	23.6
Gross Profit	49.6	44.5	45.1	45.2	44.1	41.7	42.0	39.2	39.2	40.3

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	50.1	45.9	39.7	38.0	29.0	25.7	21.8	20.0	20.0	13.8	11.3	10.4	9.2	7.5
Depreciation & Amortization	8.3	10.0	10.1	7.6	1.4	1.4	5.6	5.1	4.6	3.9	3.5	3.2	2.2	1.6	1.4	1.1	1.0
Total Operating Expenses	101.7	102.1	97.6	-103.5	-47.1	-53.0	-63.1	-27.3	-32.7	-30.2	-24.8	-26.7	-17.8	-11.7	-8.4	2.2	-2.2
Operating Income	82.8	74.0	63.1	49.5	77.7	59.7	34.4	60.7	43.5	32.0	30.9	28.5	21.3	21.5	24.6	28.7	17.2

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	0.8	2.5	2.5	2.5	2.5	2.5	2.6	2.5	2.5	2.5
Total Operating Expenses	25.3	25.1	26.0	25.4	24.9	25.8	25.0	25.0	23.9	23.7
Operating Income	24.4	19.4	19.1	19.8	19.2	15.8	17.0	14.1	15.4	16.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	285.8	277.4	248.4	176.4	116.9	109.5	107.1	97.5	77.2	61.5	56.3	55.3	40.5	36.3	39.0	35.0	27.5
Interest Expense	120.7	122.7	108.9	49.7	13.3	16.8	26.9	24.7	14.8	10.4	9.4	8.8	7.5	7.5	9.9	11.3	11.2
Other Expense	-1.7	0.0	0.0	0.0	-17.8	0.0	0.0	-24.7	-14.8	-10.4	-9.4	-8.8	-7.5	-7.5	-9.9	-11.3	-11.2
IBT	81.1	74.0	63.1	49.5	59.9	59.7	34.4	36.0	28.7	21.6	21.5	19.7	13.8	14.0	14.7	17.4	6.0
Income Tax Expense	15.8	15.4	12.9	10.2	12.7	12.5	6.9	7.0	7.8	6.1	6.7	6.1	3.7	4.0	4.6	6.0	1.4
Net Income	65.2	58.3	50.2	39.2	47.2	47.2	27.5	28.9	20.9	15.6	14.8	13.7	10.1	10.1	10.1	11.5	4.6

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	72.2	73.0	70.6	69.9	69.4	67.4	64.7	64.0	61.6	58.1
Interest Expense	29.4	30.6	30.3	30.4	31.3	30.7	29.6	29.5	27.1	22.7
Other Expense	-1.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
IBT	22.7	19.4	19.1	19.8	19.2	15.8	17.0	14.1	15.4	16.6
Income Tax Expense	4.5	3.8	3.4	4.1	4.5	3.4	3.4	2.8	3.2	3.5
Net Income	18.2	15.7	15.8	15.6	14.7	12.5	13.5	11.3	12.2	13.2

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	$3.86	$5.22	$5.22	$3.00	$3.14	$2.40	$2.08	$1.99	$1.84	$1.50	$1.48	$1.72	$2.63	$0.99
EPS Diluted	$0.00	$0.00	$0.00	$3.85	$5.21	$5.22	$2.99	$3.14	$2.39	$2.08	$1.98	$1.79	$1.46	$1.44	$1.66	$2.56	$0.98
Shares Outstanding	11.2	11.2	11.3	10.1	9.0	9.0	9.2	9.2	8.7	7.5	7.4	7.3	6.6	6.6	5.6	4.2	4.2
Diluted Shares Outstanding	11.2	11.3	11.3	10.1	9.0	9.0	9.2	9.2	8.8	7.5	7.5	7.5	6.8	6.8	5.8	4.3	4.2

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	11.2	11.2	11.3	11.2	11.3	11.3	11.3	11.2	11.4	11.3
Diluted Shares Outstanding	11.2	11.3	11.3	11.3	11.3	11.2	11.3	11.3	11.3	11.3

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	-61.4	193.1	61.4	55.2	91.6	124.6	55.2	36.4	28.3	31.5	23.3	18.7	16.6	13.8	34.7	34.7	34.5
Short Term Investments	0.0	460.8	427.9	417.6	235.4	207.1	176.5	165.5	146.3	144.4	129.2	129.6	130.2	80.0	0.0	0.0	0.0
Total Cash & ST Investments	-61.4	653.9	489.3	472.8	327.0	331.6	231.7	201.9	174.6	175.9	152.5	148.3	146.8	93.8	34.7	34.7	34.5
Accounts Receivable	0.0	4,048.1	23.8	0.0	11.1	10.1	12.1	10.2	8.0	6.8	5.5	5.2	4.4	4.0	3.7	3.8	3.0
Inventory	0.0	0.0	0.0	-96.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	61.4	0.0	0.0	0.0	2,534.6	0.0	0.0	0.0	1,482.4	1,311.0	1,061.9	968.5	713.6	600.1	611.9	575.7	437.8
Total Current Assets	61.4	4,702.0	513.1	472.8	2,872.6	341.7	243.9	212.1	1,665.0	1,493.7	1,219.9	1,122.0	864.8	697.8	650.3	614.2	475.3

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	124.4	193.1	227.1	146.1	75.6	61.4	168.8	217.1	89.2	55.2
Short Term Investments	147.1	460.8	171.6	193.9	420.0	427.9	433.7	417.4	405.2	417.6
Total Cash & ST Investments	271.4	653.9	398.8	339.9	495.6	489.3	602.5	633.8	493.4	472.8
Accounts Receivable	30.6	4,048.1	25.8	28.1	28.9	23.8	21.8	24.5	23.6	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-96.6
Other Current Assets	0.0	0.0	0.0	0.0	0.2	0.0	0.0	0.0	0.0	0.0
Total Current Assets	302.0	4,702.0	424.5	368.0	524.7	513.1	624.3	659.0	518.0	472.8

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	96.0	96.0	96.0	92.4	71.3	64.1	65.1	62.7	54.8	54.2	46.9	39.7	22.5	17.5	11.3	8.1	7.7
Goodwill	0.0	50.7	50.7	50.8	27.3	14.1	14.1	14.1	13.1	8.6	4.6	4.6	1.6	0.0	0.0	0.0	0.0
Intangible Assets	0.0	23.0	26.5	30.5	35.5	21.2	21.8	23.3	20.0	15.4	7.9	8.8	3.9	1.0	1.5	1.9	1.6
Long-Term Investments	17.8	4,049.4	3,797.3	417.6	235.4	207.1	176.5	165.5	146.3	144.4	129.2	129.6	130.2	80.0	75.1	64.0	67.5
Other Long-Term Assets	4,429.2	-4,049.4	120.7	-22.0	0.0	-292.4	-263.4	-251.6	0.0	0.0	0.0	0.0	0.0	0.0	1.0	0.0	0.0
Total Long-Term Assets	4,542.9	169.7	4,091.2	591.2	342.2	292.4	263.4	251.6	221.2	214.0	184.0	178.1	156.6	98.6	88.9	74.0	76.8
Total Assets	4,604.3	5,019.6	4,604.3	4,360.2	3,214.8	2,700.5	2,542.2	2,214.4	1,886.1	1,707.7	1,403.9	1,300.1	1,021.4	796.4	739.2	688.2	552.1

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	95.2	96.0	96.0	96.4	96.1	96.0	95.8	94.5	94.7	92.4
Goodwill	50.7	50.7	50.7	50.7	50.7	50.7	50.7	50.7	50.7	50.8
Intangible Assets	22.1	23.0	24.0	24.7	25.6	26.5	27.3	28.4	29.4	30.5
Long-Term Investments	4,139.9	4,049.4	3,968.6	3,972.2	3,912.1	3,797.3	3,719.9	3,681.8	3,650.6	417.6
Other Long-Term Assets	426.3	-4,049.4	412.7	395.6	119.9	120.7	129.0	129.1	126.6	-22.0
Total Long-Term Assets	4,734.3	169.7	4,551.9	4,539.7	4,204.5	4,091.2	4,022.7	3,984.5	3,952.0	591.2
Total Assets	5,036.3	5,019.6	4,976.5	4,907.7	4,729.2	4,604.3	4,647.0	4,643.5	4,470.0	4,360.2

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.0	14.2	12.9	4.7	17.9	13.5	13.8	15.0	7.7	7.3	5.2	5.4	3.8	2.7	2.3	5.5	2.5
Short-Term Debt	0.0	15.0	9.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	514.1	4,281.4	3,943.1	-4.7	-17.9	-13.5	-13.8	-15.0	-7.7	-6.9	-4.9	-4.9	-3.8	-2.7	-2.3	-5.5	-2.5
Current Liabilities	514.1	4,310.6	3,965.3	32.0	17.9	13.5	13.8	15.0	7.7	0.5	0.3	0.5	3.8	2.7	2.3	5.5	2.5

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	15.3	14.2	10.0	10.9	11.7	12.9	12.0	10.7	7.1	4.7
Short-Term Debt	20.0	15.0	15.0	15.0	15.0	9.4	0.0	0.0	0.0	0.0
Other Current Liabilities	4,280.5	4,281.4	4,261.4	4,210.6	4,040.1	3,943.1	3,995.5	3,994.9	3,841.1	-4.7
Current Liabilities	4,315.8	4,310.6	4,286.4	4,236.5	4,066.8	3,965.3	4,007.5	4,005.6	3,848.2	32.0

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	125.2	127.3	125.2	156.6	61.0	72.8	85.2	63.0	94.6	61.5	125.0	79.5	95.2	31.7	31.7	40.7	50.7
Capital Leases	0.0	0.0	0.0	5.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	9.1	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
Total Liabilities	4,115.6	4,474.9	4,115.6	156.6	2,894.0	2,417.1	2,283.8	1,976.0	1,685.4	1,534.6	1,277.9	1,167.4	910.3	694.6	644.5	632.5	506.4

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	125.3	127.3	127.3	130.3	130.2	125.2	125.2	136.2	137.1	156.6
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	6.6	7.9	7.7	5.4
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.1
Total Liabilities	4,476.1	4,474.9	4,447.7	4,395.3	4,223.6	4,115.6	4,167.4	4,173.3	4,016.1	156.6

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	0.1	0.1	404.2	0.1	0.1	258.3	238.4	200.7	173.1	126.0	112.6	91.1	81.8	74.7	0.0	0.0
Retained Earnings	0.0	359.6	311.4	270.7	240.1	200.1	165.7	143.7	119.5	102.4	89.8	77.8	66.8	59.0	51.4	43.0	33.1
Comprehensive Income	0.0	-11.4	-17.5	-21.9	-17.5	2.9	4.4	1.2	-2.3	0.5	1.7	0.9	0.6	-0.2	0.7	0.5	0.6
Total Common Equity	488.7	544.7	488.7	446.1	320.8	283.4	258.3	238.4	200.7	173.1	126.0	132.6	111.1	101.8	94.7	55.7	45.6

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	372.4	359.6	346.4	333.3	321.2	311.4	300.2	291.3	281.5	270.7
Comprehensive Income	-8.4	-11.4	-14.0	-16.4	-10.6	-17.5	-19.1	-18.8	-25.2	-21.9
Total Common Equity	560.2	544.7	528.8	512.4	505.6	488.7	479.6	470.2	453.9	446.1

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		125.2	142.3	134.6	156.6	61.0	72.8	85.2	63.0	94.6	61.5	125.0	79.5	95.2	31.7	31.7	40.7	50.7
Book Value		488.7	544.7	488.7	4,203.6	320.8	283.4	258.3	238.4	200.7	173.1	126.0	132.6	111.1	101.8	94.7	55.7	45.6

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		560.2	544.7	528.8	512.4	505.6	488.7	479.6	470.2	453.9	446.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	50.1	58.6	50.2	39.2	47.2	47.2	27.5	28.9	20.9	15.6	14.8	13.7	10.1	10.1	10.1	11.5	4.6
Depreciation & Amortization	10.1	10.0	10.1	7.6	5.9	5.4	5.6	5.1	4.6	3.9	3.5	3.2	2.2	1.6	1.4	1.1	1.0
Stock-Based Compensation	1.0	1.7	1.0	0.8	0.7	0.6	0.4	0.4	0.2	0.5	0.4	0.3	0.2	0.2	2.2	-4.3	1.5
Change Working Capital	12.4	12.1	12.4	3.0	13.5	4.6	3.6	6.4	5.2	4.1	-0.4	1.6	-1.0	1.8	-4.0	4.9	-1.6
Change In Accounts Receivable	-5.0	-2.2	-5.0	-5.4	-0.4	2.0	-1.8	-0.5	-0.8	-0.3	-0.3	-0.1	0.2	-0.3	0.1	0.1	0.0
Change In Accounts Payable	8.0	7.5	8.0	4.0	4.9	-0.9	0.8	6.8	0.0	0.8	-0.9	0.8	-1.1	0.7	-0.2	-0.1	-0.2
Change In Inventories	2.2	0.0	0.0	0.0	0.0	0.0	4.6	0.1	7.9	2.7	0.4	1.5	0.5	0.0	0.0	0.0	0.0
Other Non-cash Items	-0.1	-0.8	-3.4	-5.2	0.0	-2.6	-3.0	-4.1	-3.0	-1.3	-1.2	-2.4	-0.1	1.4	-0.3	-0.2	-0.3
Cash from Operations	70.2	0.0	0.0	62.0	67.3	51.8	40.3	38.6	30.6	25.6	17.7	19.9	13.5	15.3	8.0	14.5	4.8

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	18.2	15.7	15.8	15.7	14.7	12.5	13.5	11.3	12.2	13.2
Depreciation & Amortization	2.5	2.5	2.5	2.5	2.5	2.5	2.6	2.5	2.5	2.5
Stock-Based Compensation	0.1	0.1	0.1	0.9	0.6	0.1	0.1	0.5	0.1	0.3
Change Working Capital	1.3	-5.0	7.8	6.9	3.1	-5.7	-0.4	9.8	3.2	-0.2
Change In Accounts Receivable	-2.0	-4.6	-0.2	2.3	0.9	-5.1	-2.0	2.7	-0.8	-4.8
Change In Accounts Payable	2.4	-1.3	1.8	5.1	0.9	-0.2	-8.1	6.4	5.5	4.2
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	-0.7	3.0	1.2	-1.9	-0.6	0.6	-0.6	-0.3	-1.0	-1.5
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	-9.1	-6.3	-9.0	-6.0	-4.6	-2.9	-4.3	-7.7	-2.1	-3.0	-9.8	-7.5	-5.7	-7.6	-4.2	-1.1	-1.1
Acquisitions	-110.9	0.0	0.0	208.3	48.8	-62.3	-9.1	-8.4	-1.5	-1.7	-81.3	3.2	-5.6	-68.3	-29.0	38.2	9.7
Investments	-87.3	-96.2	-87.7	-143.4	-108.6	-114.1	-60.6	-34.2	-50.3	-33.4	-29.7	-3.5	-20.8	-42.8	-51.9	-25.6	-21.9
Sales of Investment	74.6	68.7	74.6	172.1	40.5	74.0	51.6	71.0	43.2	22.5	30.1	33.9	51.1	33.2	39.3	26.6	18.6
Other Investing Activities	3.5	0.0	0.0	-444.4	-280.0	3.3	-250.0	-133.7	-97.7	-107.5	-9.7	-52.5	-104.7	2.2	-7.4	-24.8	-36.5
Cash from Investing	-245.7	0.0	0.0	-213.4	-303.9	-101.9	-272.4	-113.0	-108.5	-123.1	-100.3	-26.3	-85.7	-83.3	-53.3	13.4	-31.2

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-1.1	-0.9	-1.5	-1.4	-2.0	-1.4	-1.9	-4.3	-1.4	-1.4
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-13.4	-7.1	-14.6	-7.8	-71.0	-2.8	-10.2	-44.3	-31.1	-2.1
Sales of Investment	20.9	18.5	18.7	16.1	14.1	19.7	17.2	26.8	21.1	9.5
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	-302.6	0.0	0.0	95.4	-29.3	-122.6	-618.9	-646.4	-1,491.1	-1,432.5	-350.4	-372.0	-252.9	-92.3	-9.0	-27.2	-66.2
Debt Issued	271.1	7.7	-22.0	191.1	17.5	110.3	641.1	614.8	1,524.2	1,369.0	395.9	356.2	316.4	124.0	0.0	17.2	116.9
Issuance of Common Stock	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	24.1	0.0	0.0	0.0	0.0	19.9	0.1	0.0
Repurchase of Common Stock	-3.9	0.0	-3.9	0.0	-5.8	-8.3	-5.8	-1.2	0.0	0.0	-20.0	0.0	0.0	0.0	-9.6	0.0	0.0
Dividends Paid	-9.5	0.0	0.0	-8.6	-7.2	-5.6	-5.5	-4.8	-3.8	-3.0	-2.8	-2.7	-2.3	-2.4	-1.7	-1.5	-1.5
Other Financing Activities	541.4	0.0	0.0	31.7	242.1	256.1	881.1	735.8	1,568.3	1,517.0	461.6	382.9	329.6	142.1	45.1	1.3	119.4
Cash from Financing	182.4	0.0	0.0	118.6	199.8	119.5	250.9	83.5	73.4	105.7	88.4	8.2	74.3	47.4	44.8	-27.3	51.8

Cash Flow From Financing Activities	2-2026	1-2026	3-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	145.3	3.0	-3.0	10.6	9.4	-11.0	-1.0	-19.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-8.1	-0.4	0.0	0.0	-3.7	0.0	0.0	0.0
Dividends Paid	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
Cash from Financing	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		6.9	132.0	6.9	-32.8	-36.8	69.3	18.8	9.1	-4.5	8.2	5.8	1.8	2.1	-20.6	-0.5	0.5	25.3
Closing Cash Balance		60.9	192.9	60.9	54.0	86.8	123.6	54.2	35.4	26.3	30.8	22.6	16.8	14.9	12.8	33.4	33.9	33.4

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		10.0	-68.7	-34.0	81.1	70.5	14.4	-107.4	-48.1	128.2	34.2
Closing Cash Balance		134.1	124.1	192.9	226.9	145.8	75.3	60.9	168.3	216.4	88.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		61.1	75.3	61.2	56.0	62.7	48.9	36.0	30.9	28.5	22.6	7.9	12.4	7.9	7.7	3.8	13.3	3.6
Real Free Cash Flow		60.0	73.6	60.2	55.1	62.0	48.4	35.6	30.5	28.3	22.1	7.5	12.1	7.6	7.5	1.7	17.6	2.1

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		20.2	15.4	25.8	22.7	18.2	8.6	13.3	19.6	15.6	12.8
Real Free Cash Flow		20.0	15.3	25.8	21.8	17.6	8.4	13.2	19.1	15.5	12.4