FRA:IJF Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	468.89	538.79	378.1	288.77	752.21	840.31
Short-Term Investments	-	-	1.95	1.71	1.71	1.73
Cash & Short-Term Investments	468.89	538.79	380.06	290.48	753.93	842.03
Cash Growth	-32.58%	41.77%	30.84%	-61.47%	-10.46%	47.74%
Accounts Receivable	2,646	2,688	2,742	2,689	1,966	1,144
Other Receivables	152.64	163.01	157.05	112.45	107.06	63.51
Receivables	2,799	2,851	2,899	2,801	2,073	1,207
Inventory	-	-	-	-	-	4.8
Prepaid Expenses	140.71	140.44	132.11	137.09	114.32	48.68
Total Current Assets	3,409	3,530	3,411	3,229	2,941	2,103
Property, Plant & Equipment	525.18	530.48	501.52	504.15	534.57	258.9
Long-Term Investments	71.28	57.95	46.8	32.63	24.97	20.3
Goodwill	8,927	9,051	9,022	8,972	9,038	936.26
Other Intangible Assets	3,384	3,560	3,856	4,279	4,711	66.46
Long-Term Deferred Tax Assets	100.81	74.76	73.66	76.93	48.39	12.71
Other Long-Term Assets	89.93	72.8	78.47	92.17	89.19	38
Total Assets	16,507	16,878	16,990	17,185	17,387	3,436
Accounts Payable	113.29	335.39	262.47	205.1	226.98	101.55
Accrued Expenses	17.4	595.02	718.5	802.16	736.79	299.56
Current Portion of Long-Term Debt	529.76	29.76	110.15	55.15	55.15	-
Current Portion of Leases	38.1	36.78	36.41	43.66	49.95	24.33
Current Income Taxes Payable	49.35	55.26	13.97	41.78	59.43	12.18
Current Unearned Revenue	1,528	1,615	1,655	1,507	1,324	660.93
Other Current Liabilities	942.97	129.4	29.56	35.26	26.64	25.39
Total Current Liabilities	3,219	2,796	2,826	2,691	2,479	1,124
Long-Term Debt	2,879	3,396	3,665	4,599	5,381	348.48
Long-Term Leases	125.11	140.09	126.32	131.64	159.48	60.8
Long-Term Unearned Revenue	-	-	-	-	-	0.84
Pension & Post-Retirement Benefits	-	-	-	13.03	16.26	10.4
Long-Term Deferred Tax Liabilities	744.45	812.49	899.1	988.59	1,086	10.41
Other Long-Term Liabilities	205.32	209.3	232.65	264.42	198.44	30.51
Total Liabilities	7,173	7,355	7,749	8,687	9,320	1,585
Common Stock	6.29	6.59	6.7	6.65	6.64	4.58
Additional Paid-In Capital	7,100	7,020	6,943	6,840	6,734	617.1
Retained Earnings	2,314	2,725	2,434	1,821	1,416	1,263
Comprehensive Income & Other	-85.34	-228.63	-142.34	-170.38	-89.8	-34.34
Total Common Equity	9,335	9,523	9,241	8,498	8,067	1,850
Shareholders' Equity	9,335	9,523	9,241	8,498	8,067	1,850
Total Liabilities & Equity	16,507	16,878	16,990	17,185	17,387	3,436
Total Debt	3,572	3,603	3,938	4,829	5,646	433.61
Net Cash (Debt)	-3,103	-3,064	-3,558	-4,539	-4,892	408.42
Net Cash Growth	-	-	-	-	-	253.97%
Net Cash Per Share	-38.69	-36.90	-43.02	-55.04	-71.87	7.67
Filing Date Shares Outstanding	76.36	80.76	82.5	81.72	81.55	52.79
Total Common Shares Outstanding	76.36	80.76	82.5	81.72	81.55	52.79
Working Capital	189.43	734.09	585.86	538.47	462.26	979.04
Book Value Per Share	122.25	117.92	112.02	103.98	98.91	35.05
Tangible Book Value	-2,977	-3,088	-3,637	-4,752	-5,682	847.52
Tangible Book Value Per Share	-38.98	-38.24	-44.09	-58.15	-69.67	16.06
Land	-	3.72	3.72	3.72	3.72	3.72
Buildings	-	66.13	70.07	70.88	82.02	90.14
Machinery	-	797	652.27	610.72	643.1	577.59
Leasehold Improvements	-	62.03	55	65.17	70.12	32.26

Source: S&P Global Market Intelligence. Standard template. Financial Sources.