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

Suburban Propane Partners, L.P.

SPH

Valuace

Růst

Zdraví

Cena

$ 19.58

+0.04 (0.21%)

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	1,429.6	1,432.5	1,327.2	1,429.2	1,501.5	1,288.8	1,107.9	1,267.7	1,344.4	1,187.9	1,046.1	1,417.0	1,938.3	1,703.6	1,063.5	1,190.6	1,136.7
Cost of Revenues	825.0	1,129.8	522.2	1,068.2	712.1	485.5	383.0	522.0	592.6	476.7	362.0	593.4	1,080.8	861.9	897.8	958.0	888.0
Gross Profit	604.6	302.7	805.0	361.0	789.3	803.3	724.9	745.7	751.8	711.2	684.2	823.6	857.5	841.7	165.6	232.5	248.7

Revenue	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Revenues	370.4	211.4	260.2	587.7	373.3	208.6	254.6	498.1	365.8	226.6
Cost of Revenues	275.8	207.3	99.6	242.4	147.2	84.6	94.4	190.1	153.1	65.4
Gross Profit	94.6	4.1	160.6	345.3	226.2	124.0	160.2	308.0	212.8	161.2

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	91.6	81.8	74.1	65.9	71.0	66.2	57.3	61.1	68.3	64.6	64.8	59.0	53.6	61.7
Depreciation & Amortization	71.8	72.0	67.0	62.6	53.3	99.4	112.0	116.2	125.2	127.9	129.6	133.3	136.4	130.4	45.8	35.6	30.8
Total Operating Expenses	390.6	96.4	633.7	154.2	583.0	590.0	584.7	594.9	593.6	595.9	603.5	645.8	667.4	664.7	104.8	89.3	95.3
Operating Income	214.0	206.3	171.3	206.8	206.3	213.2	140.3	150.9	153.3	115.3	90.4	177.8	190.1	177.0	42.9	143.2	153.4

Operating Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
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	0.0	21.7
Depreciation & Amortization	16.9	18.6	18.7	17.6	17.1	17.5	16.4	16.7	16.4	17.2
Total Operating Expenses	27.9	20.9	155.0	186.9	167.1	146.6	152.0	171.1	164.0	157.2
Operating Income	66.7	-16.8	5.6	158.4	59.1	-22.5	8.2	136.9	48.7	4.0

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	0.0	0.0	0.1
Interest Expense	76.4	76.3	74.6	73.4	60.7	68.1	74.7	76.7	77.4	75.3	75.1	77.6	83.3	95.4	38.6	27.4	27.5
Other Expense	-80.0	-98.4	-96.3	-82.4	-66.2	-89.3	-79.7	-81.4	-4.8	-1.6	9.5	-15.1	-11.6	-2.1	-20.2	-27.4	-9.5
IBT	133.9	107.9	74.9	124.4	140.1	123.9	60.6	69.5	75.9	38.5	15.0	85.1	95.3	79.4	2.0	115.9	116.5
Income Tax Expense	1.0	1.3	0.7	0.7	0.4	1.1	-0.1	0.9	-0.6	0.5	0.6	0.7	0.8	0.6	0.1	0.9	1.2
Net Income	132.9	106.6	74.2	123.8	139.7	122.8	60.8	68.6	76.5	38.0	14.4	84.4	94.5	78.8	1.9	115.0	115.3

Net Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.8
Interest Expense	19.8	17.2	18.9	20.6	19.6	18.1	18.4	19.9	18.2	18.8
Other Expense	-20.7	-17.8	-20.2	-21.3	-39.1	-21.8	-25.1	-25.3	-24.0	-24.6
IBT	46.0	-34.6	-14.6	137.1	20.0	-44.4	-16.9	111.5	24.7	-20.6
Income Tax Expense	0.2	0.5	0.2	0.0	0.6	0.2	0.2	0.0	0.2	0.2
Net Income	45.8	-35.1	-14.8	137.1	19.4	-44.6	-17.2	111.5	24.5	-20.9

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	$1.94	$2.21	$1.96	$0.98	$1.11	$1.24	$0.62	$0.24	$1.39	$1.56	$1.35	$0.02	$3.24	$3.26
EPS Diluted	$0.00	$0.00	$0.00	$1.92	$2.18	$1.94	$0.97	$1.10	$1.24	$0.62	$0.24	$1.38	$1.56	$1.34	$0.02	$3.22	$3.24
Shares Outstanding	66.3	65.1	64.3	63.8	63.2	62.7	62.3	62.0	61.6	61.2	61.0	60.7	60.5	58.4	38.8	35.5	35.4
Diluted Shares Outstanding	66.5	65.6	64.8	64.4	64.0	63.3	62.7	62.4	61.8	61.5	61.2	60.9	60.8	58.6	39.0	35.7	35.6

Per Share Data	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.33
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.33
Shares Outstanding	66.3	65.8	65.4	64.9	64.5	64.4	64.4	64.4	64.1	63.9
Diluted Shares Outstanding	66.5	65.8	65.4	65.3	64.8	64.8	64.4	64.8	64.4	63.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	4.9	3.2	3.5	4.1	5.8	3.1	2.4	5.2	2.8	37.3	152.3	92.6	107.2	134.3	149.6	156.9
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	0.0
Total Cash & ST Investments	4.9	3.2	3.5	4.1	5.8	3.1	2.4	5.2	2.8	37.3	152.3	92.6	107.2	134.3	149.6	156.9
Accounts Receivable	73.8	66.4	67.7	78.5	71.4	55.4	59.3	71.3	65.7	53.8	59.9	96.9	94.9	88.9	66.6	60.4
Inventory	51.3	55.4	61.8	66.9	61.8	46.9	45.0	59.1	53.2	45.4	47.7	91.0	77.6	88.2	65.9	61.0
Other Current Assets	34.7	32.5	31.0	25.3	41.1	10.5	16.6	22.2	17.8	10.8	13.5	14.3	13.6	26.8	15.7	18.1
Total Current Assets	164.7	157.5	164.0	174.9	180.1	116.0	123.4	157.8	139.5	147.3	273.4	294.9	293.3	338.3	297.8	296.4

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	4.6	9.3	4.4	3.2	4.9	4.4	6.3	3.5	10.0	7.2
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	4.6	9.3	4.4	3.2	4.9	4.4	6.3	3.5	10.0	7.2
Accounts Receivable	79.9	150.5	125.1	66.4	73.8	123.0	118.7	67.7	78.1	139.5
Inventory	60.4	58.3	60.6	55.4	51.3	58.0	61.0	61.8	56.5	66.2
Other Current Assets	30.2	32.0	39.9	32.5	34.7	40.7	35.7	31.0	35.4	41.2
Total Current Assets	175.2	250.1	230.0	157.5	164.7	226.1	221.6	164.0	180.1	254.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	794.8	794.2	789.0	700.4	699.1	717.0	627.2	649.2	692.6	742.1	781.1	826.8	888.2	969.3	338.1	350.4
Goodwill	1,151.3	1,151.3	1,148.8	1,113.4	1,107.0	1,103.8	1,098.1	1,093.5	1,094.6	1,094.6	1,087.4	1,087.4	1,087.4	1,092.3	277.7	277.2
Intangible Assets	77.4	74.5	80.6	40.0	39.3	84.1	128.4	175.2	219.9	276.3	307.8	359.3	416.8	436.5	16.1	0.0
Long-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	0.0
Other Long-Term Assets	95.4	95.2	88.1	75.1	26.2	26.3	21.2	25.6	24.7	35.6	36.0	41.0	42.2	48.1	26.8	46.2
Total Long-Term Assets	2,118.8	2,115.2	2,106.5	1,928.9	1,871.6	1,931.3	1,874.9	1,943.4	2,031.8	2,148.7	2,212.3	2,314.5	2,434.7	2,546.2	658.6	673.8
Total Assets	2,283.6	2,272.8	2,270.5	2,103.7	2,051.7	2,047.3	1,998.3	2,101.2	2,171.3	2,296.0	2,485.7	2,609.4	2,728.0	2,884.4	956.5	970.3

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	813.1	822.4	824.6	794.2	794.8	792.2	781.5	789.0	782.1	792.3
Goodwill	1,157.8	1,157.8	1,160.9	1,151.3	1,151.3	1,148.8	1,148.8	1,148.8	1,148.8	1,145.2
Intangible Assets	87.8	90.9	91.5	74.5	77.4	74.7	77.7	80.6	83.6	82.9
Long-Term Investments	8.3	8.1	0.0	0.0	0.0	12.4	0.0	0.0	0.3	0.0
Other Long-Term Assets	72.4	70.6	77.6	95.2	95.4	83.5	90.0	88.2	86.0	76.6
Total Long-Term Assets	2,139.4	2,149.8	2,154.6	2,115.2	2,118.8	2,111.4	2,098.0	2,106.5	2,100.4	2,097.0
Total Assets	2,314.6	2,399.9	2,384.6	2,272.8	2,283.6	2,337.5	2,319.6	2,270.5	2,280.4	2,351.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	26.5	41.1	40.0	35.2	39.2	32.0	34.1	38.3	38.7	32.3	34.9	49.3	52.8	53.1	37.5	39.9
Short-Term Debt	35.5	35.6	33.6	32.1	30.9	26.4	64.5	61.4	54.7	49.4	59.0	50.4	54.6	25.1	32.9	0.0
Other Current Liabilities	93.6	102.9	234.2	111.7	105.4	81.7	19.7	23.9	19.9	17.3	11.2	15.2	19.0	51.2	23.7	124.6
Current Liabilities	252.4	306.1	307.8	306.6	287.1	244.5	216.1	219.0	210.4	205.1	210.3	222.3	233.9	253.7	151.5	164.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	26.9	39.3	86.3	41.1	26.5	52.4	72.2	40.0	37.6	69.3
Short-Term Debt	35.1	35.7	36.3	35.6	71.0	35.1	33.5	67.1	64.0	65.1
Other Current Liabilities	98.3	96.4	95.4	102.9	58.2	169.6	91.7	73.3	38.8	40.7
Current Liabilities	250.6	235.7	329.4	306.1	252.4	257.2	309.6	307.8	263.7	283.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,202.5	1,314.1	1,296.7	1,181.0	1,216.5	1,302.8	1,227.1	1,255.1	1,272.2	1,238.2	1,241.1	1,242.7	1,245.2	1,422.1	348.2	348.0
Capital Leases	109.1	139.4	142.1	135.8	129.4	119.1	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	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	1,676.3	1,725.7	1,724.1	1,606.2	1,626.3	1,684.9	1,574.5	1,607.4	1,618.3	1,587.7	1,587.4	1,587.9	1,598.9	1,792.7	598.2	605.4

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	1,313.0	1,387.2	1,404.4	1,314.1	1,311.6	1,324.8	1,347.6	1,296.7	1,315.8	1,341.3
Capital Leases	122.7	129.4	137.9	139.4	144.6	112.5	137.3	142.1	132.4	138.6
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	1,668.5	1,728.1	1,839.5	1,725.7	1,676.3	1,694.9	1,769.7	1,724.1	1,696.0	1,742.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	616.8	0.0	557.0	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
Retained Earnings	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
Comprehensive Income	-9.6	-6.1	-10.7	-12.6	-17.6	-25.8	-26.2	-24.7	-28.8	-45.8	-48.9	-45.9	-47.4	-61.1	-59.9	-57.2
Total Common Equity	607.2	547.1	546.4	-12.6	-17.6	-25.8	-26.2	-24.7	553.0	-45.8	898.3	-45.9	-47.4	-61.1	-59.9	-57.2

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	652.2	678.2	0.0	0.0	616.8	653.0	560.4	557.0	596.5	620.5
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	-6.0	-6.4	-6.3	-6.1	-9.6	-10.3	-10.5	-10.7	-12.1	-12.3
Total Common Equity	646.1	671.8	545.1	547.1	607.2	642.7	549.9	546.4	584.4	608.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,347.1	1,349.7	1,330.3	1,213.1	1,247.4	1,329.3	1,227.1	1,255.1	1,272.2	1,238.2	1,241.1	1,242.7	1,245.2	1,422.1	348.2	348.0
Book Value		607.2	547.1	546.4	497.5	425.4	362.4	423.8	493.8	553.0	708.2	898.3	1,021.5	1,129.1	1,091.7	358.2	364.8

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		646.1	671.8	545.1	547.1	607.2	642.7	549.9	546.4	584.4	608.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	97.9	106.6	74.2	123.8	139.7	122.8	60.8	68.6	76.5	38.0	14.4	84.4	94.5	78.8	1.9	115.0	115.3
Depreciation & Amortization	66.7	72.0	67.0	62.6	58.8	104.6	116.8	120.9	125.2	127.9	129.6	133.3	136.4	130.4	45.8	35.6	30.8
Stock-Based Compensation	8.4	7.8	8.2	13.4	11.3	10.1	9.2	10.5	0.0	0.0	0.0	0.0	0.0	3.9	4.1	0.0	0.0
Change Working Capital	-14.0	-35.0	-7.8	26.9	10.3	-24.7	24.3	30.4	-2.6	-11.0	12.1	77.9	-22.6	5.8	54.6	-21.1	-8.8
Change In Accounts Receivable	4.3	-4.1	1.3	15.1	-7.1	-15.9	4.5	11.8	-5.2	-11.9	6.3	37.0	-2.1	-5.9	13.8	-6.2	-7.7
Change In Accounts Payable	-11.1	0.9	1.1	-0.2	-4.3	6.8	1.5	-7.0	0.8	7.1	-1.9	-14.8	-3.5	-0.4	15.7	-2.1	3.4
Change In Inventories	5.4	-14.1	6.6	5.1	-4.8	-14.8	-1.6	14.4	-5.7	-7.9	2.4	43.3	-13.3	10.6	8.2	-4.7	9.6
Other Non-cash Items	89.4	34.9	19.0	-1.3	0.5	-3.2	-2.9	-3.7	9.4	5.4	1.0	28.7	17.3	-2.8	6.4	3.3	18.4
Cash from Operations	181.7	0.0	0.0	225.2	220.5	226.6	209.4	226.8	208.5	160.4	157.1	324.2	225.6	214.3	111.0	132.8	155.8

Cash Flow From Operating Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Income	45.8	-35.1	-14.8	137.1	19.4	-44.6	-17.2	111.5	24.5	-20.9
Depreciation & Amortization	16.9	18.6	18.7	17.6	17.1	17.5	16.4	16.7	16.4	17.2
Stock-Based Compensation	2.3	1.7	1.8	1.8	2.4	1.8	4.0	1.9	2.6	2.0
Change Working Capital	-115.4	48.9	87.7	-115.8	-53.8	58.5	55.7	-60.8	-62.2	55.3
Change In Accounts Receivable	-59.6	10.5	70.6	-26.4	-58.7	7.4	49.3	-4.3	-51.1	10.4
Change In Accounts Payable	-3.6	14.4	-11.5	-48.3	46.4	14.2	-26.1	-19.7	32.6	2.1
Change In Inventories	4.6	-13.3	-2.2	6.5	-5.1	-4.1	6.8	3.0	0.9	-5.3
Other Non-cash Items	2.8	7.8	2.1	-0.7	23.6	3.6	2.6	62.1	6.0	10.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	57.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-51.9	-72.0	-59.4	-44.9	-44.4	-29.9	-32.5	-35.0	-32.9	-28.2	-38.4	-41.2	-30.1	-27.8	-17.5	-22.3	-19.1
Acquisitions	-23.3	0.0	0.0	-130.1	-55.2	-8.7	-25.6	-19.3	-12.1	0.0	-21.5	-6.5	0.0	5.9	-223.7	-3.2	-14.5
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	2.2	0.0	0.0	4.4	5.2	4.5	4.9	5.8	5.9	5.2	6.0	11.7	13.5	7.3	1.4	6.0	3.5
Cash from Investing	-73.5	0.0	0.0	-170.6	-94.4	-34.1	-53.2	-48.5	-39.1	-23.0	-53.9	-36.0	-16.5	-14.7	-239.8	-19.5	-30.1

Cash Flow From Investing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Capital Expenditure	-19.8	-14.1	-14.7	-19.3	-23.8	-19.1	-14.7	-14.5	-11.2	-11.6
Acquisitions	0.0	-0.1	0.0	50.7	-50.7	-3.1	-16.0	-2.3	-3.3	-3.2
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	1.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-223.6	0.0	0.0	42.4	-429.0	-1,195.9	-511.9	-400.8	-369.1	-673.1	-100.0	-260.9	-589.8	-168.9	-325.0	0.0	-256.5
Debt Issued	222.9	1,349.7	19.5	159.5	394.7	1,114.1	614.1	372.7	352.1	707.1	97.1	259.3	587.2	-7.9	1,398.9	0.2	604.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	143.4	0.0	0.0	0.0
Repurchase of Common Stock	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
Dividends Paid	-82.9	0.0	0.0	-82.4	-81.7	-76.5	-130.2	-147.9	-147.2	-216.6	-215.5	-213.1	-211.0	-201.3	-121.1	-120.6	-118.3
Other Financing Activities	199.2	0.0	0.0	-4.6	382.9	1,082.6	486.7	367.7	349.3	717.8	97.3	245.4	577.2	0.0	559.6	0.0	242.8
Cash from Financing	-107.3	0.0	0.0	-44.6	-127.8	-189.8	-155.4	-181.0	-167.1	-171.9	-218.2	-228.5	-223.6	-226.7	113.5	-120.6	-132.0

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-28.0
Debt Issued	1,348.0	-74.9	-17.8	91.0	2.6	-12.8	-21.2	50.8	10.4
Issuance of Common Stock	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	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	-20.6
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-49.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-4.0	-8.7	6.4	-0.6	-1.7	2.7	0.7	-2.7	2.4	-34.6	-115.0	59.7	-14.6	-27.1	-15.2	-7.4	-6.3
Closing Cash Balance		4.9	11.8	20.5	3.5	4.1	5.8	3.1	2.4	5.2	2.8	37.3	152.3	92.6	107.2	134.3	149.6	156.9

Cash position		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Change in Cash		-0.2	-0.9	-4.7	-5.0	1.9	15.6	0.5	-1.9	3.9	-6.5
Closing Cash Balance		3.5	11.8	12.7	17.4	22.4	3.2	4.9	4.4	18.0	3.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		129.7	114.3	101.2	180.3	176.2	196.7	176.9	191.8	175.6	132.2	118.7	283.0	195.5	186.5	93.5	110.5	136.7
Real Free Cash Flow		121.3	106.5	93.0	166.9	164.9	186.6	167.6	181.3	175.6	132.2	118.7	283.0	195.5	182.6	89.4	110.5	136.7

Free Cash Flow		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Free Cash Flow		-67.5	27.7	80.9	20.8	-15.1	17.7	46.8	60.6	-23.9	46.3
Real Free Cash Flow		-69.8	26.0	79.0	19.0	-17.4	15.9	42.8	58.7	-26.6	44.3