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

Comtech Telecommunications Corp.

CMTL

Valuace

Růst

Zdraví

Cena

$ 3.47

+0.19 (3.28%)

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	474.9	499.5	540.4	550.0	486.2	581.7	616.7	671.8	570.6	550.4	411.0	307.3	347.2	319.8	425.1	612.4	778.2
Cost of Revenues	332.4	371.7	383.2	365.5	306.4	367.7	389.9	424.4	346.6	332.2	239.8	168.4	195.7	179.0	241.6	371.3	507.6
Gross Profit	142.5	127.9	157.2	184.5	179.8	214.0	226.8	247.4	223.9	218.2	171.2	138.9	151.4	140.8	183.5	241.0	270.6

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	106.8	111.0	130.4	126.8	126.6	115.8	126.2	128.1	134.2	151.9
Cost of Revenues	75.6	79.3	89.7	87.8	92.8	101.3	104.3	94.4	96.3	104.0
Gross Profit	31.2	31.7	40.7	38.9	33.7	14.5	21.9	33.7	37.9	47.9

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	48.6	52.5	49.1	52.2	56.4	53.9	54.3	42.2	35.9	34.1	36.7	38.5	43.5	46.2
Selling General & Admin Expenses	0.0	0.0	0.0	120.0	114.9	111.8	117.1	128.6	113.9	116.1	94.9	62.7	67.1	63.3	87.1	94.1	99.9
Depreciation & Amortization	32.3	33.5	33.3	33.3	21.4	21.0	21.6	21.0	21.1	22.8	13.4	6.6	13.9	15.3	18.4	12.3	33.5
Total Operating Expenses	143.0	267.0	237.1	190.0	188.8	182.0	190.9	203.4	188.9	193.2	150.5	104.8	107.5	106.3	132.2	145.7	153.4
Operating Income	-0.5	-139.1	-79.9	-14.7	-8.2	32.1	36.1	41.4	35.1	25.1	20.8	34.1	43.9	34.5	51.3	107.8	104.0

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	8.0	8.0	8.4	7.8	7.8	9.5	8.4	8.4	8.2	8.3
Total Operating Expenses	30.4	33.3	38.8	40.5	44.0	143.7	31.9	31.7	34.4	45.8
Operating Income	0.8	-1.6	1.9	-1.5	-10.3	-129.2	-10.0	2.0	3.5	2.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.5	0.0	0.0	15.0	0.7	0.1	0.2	0.0	-0.3	0.1	0.1	0.4	0.9	1.2	1.6	2.4	1.2
Interest Expense	47.9	45,650,000.0	22.8	16.2	5.0	6.8	6.1	9.3	10.4	11.6	7.8	0.5	6.3	8.2	8.8	8.4	7.9
Other Expense	12.0	-16.3	-20.4	-16.2	-28.8	-107.1	-26.8	-12.5	-10.4	0.4	-29.0	-0.1	-5.4	-7.0	-7.2	-6.0	-6.7
IBT	11.5	-155.4	-100.3	-30.8	-37.1	-75.0	9.3	28.9	24.6	25.5	-8.2	34.0	38.5	27.5	44.0	101.8	97.3
Income Tax Expense	-0.8	-0.1	-0.3	-3.9	-4.0	-1.5	2.3	3.9	-5.1	9.7	-0.5	10.8	13.4	9.7	11.6	33.9	36.7
Net Income	12.3	-155.3	-100.0	-26.9	-33.1	-73.5	7.0	25.0	29.8	15.8	-7.7	23.2	25.2	17.8	32.4	67.9	60.6

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	0.0	0.0	0.0	0.5	0.1	0.0	0.0	0.0	0.0	0.1
Interest Expense	11.2	11.6	12.2	12.9	11.0	9.5	6.2	5.6	6.2	4.9
Other Expense	-14.4	-13.9	6.6	33.7	-39.5	-17.1	-81.7	-4.6	-6.7	-4.9
IBT	-13.6	-15.4	8.5	32.1	-49.7	-146.3	-91.7	-2.6	-3.2	-2.8
Income Tax Expense	0.0	0.4	0.6	-1.8	-1.0	2.1	-0.9	-5.4	7.4	-1.3
Net Income	-13.6	-15.9	7.9	33.9	-48.7	-148.4	-77.1	2.8	-24.2	-1.4

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	$-0.96	$-1.25	$-2.86	$0.28	$1.04	$1.25	$0.68	$-0.46	$1.43	$1.58	$1.05	$1.62	$2.53	$2.14
EPS Diluted	$0.00	$0.00	$0.00	$-0.96	$-1.25	$-2.86	$0.28	$1.03	$1.24	$0.67	$-0.46	$1.42	$1.37	$0.97	$1.42	$2.22	$1.91
Shares Outstanding	29.8	29.4	28.8	28.0	26.5	25.7	24.8	24.1	23.8	23.4	17.0	16.2	15.9	17.0	20.0	26.8	28.3
Diluted Shares Outstanding	29.8	29.4	28.8	28.0	26.5	25.7	24.9	24.3	24.0	23.5	17.0	16.4	20.9	23.1	26.0	32.6	34.1

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	29.8	29.6	29.4	29.4	29.3	29.4	28.7	28.9	28.7	28.7
Diluted Shares Outstanding	29.8	29.6	29.4	29.4	29.3	29.4	28.7	28.9	28.7	28.7

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	27.2	40.0	32.4	19.0	21.7	30.9	47.9	45.6	43.5	41.8	66.8	151.0	154.5	356.6	367.9	558.8	607.6
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	0.0
Total Cash & ST Investments	27.2	40.0	32.4	19.0	21.7	30.9	47.9	45.6	43.5	41.8	66.8	151.0	154.5	356.6	367.9	558.8	607.6
Accounts Receivable	199.6	144.8	195.6	163.2	123.7	158.1	126.8	145.0	147.4	125.0	151.0	69.3	54.9	49.9	56.2	70.8	135.8
Inventory	96.1	69.0	93.1	105.8	96.3	80.4	82.3	74.8	75.1	60.6	71.4	62.1	61.3	65.5	72.4	74.7	73.6
Other Current Assets	21.4	16.4	15.4	17.5	21.6	18.2	20.1	14.9	13.8	13.6	14.5	18.5	20.1	17.6	20.4	18.8	23.8
Total Current Assets	344.4	270.2	336.6	305.5	263.3	287.5	277.1	280.3	279.8	241.0	303.6	300.8	290.8	489.7	516.9	723.1	840.8

Current Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Cash And Equivalents	40.0	28.4	26.7	29.6	32.4	27.2	40.0	18.1	19.0	21.4
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	40.0	28.4	26.7	29.6	32.4	27.2	40.0	18.1	19.0	21.4
Accounts Receivable	144.8	151.5	167.2	180.9	195.6	199.6	198.5	185.1	163.2	144.2
Inventory	69.0	77.7	81.4	81.8	93.1	96.1	85.8	85.4	105.8	107.3
Other Current Assets	16.4	17.1	14.3	14.2	15.4	21.4	19.0	65.1	17.5	17.9
Total Current Assets	270.2	274.7	289.5	306.6	336.6	344.4	343.2	353.7	305.5	290.8

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	84.4	74.2	78.9	97.4	100.1	79.8	57.1	28.0	29.0	32.8	38.7	15.4	18.5	20.3	22.8	26.6	33.7
Goodwill	333.1	204.6	284.2	347.7	347.7	347.7	330.5	310.5	290.6	290.6	287.6	137.4	137.4	137.4	137.4	137.4	137.4
Intangible Assets	210.0	173.1	194.8	225.9	247.3	268.7	258.0	261.9	240.8	261.9	284.7	20.0	26.2	32.5	38.8	45.5	48.1
Long-Term Investments	0.4	0.0	0.0	3.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-11,084.0	-10,178.0	-10,184.0	2.5	-11,529.0	-14,947.0
Other Long-Term Assets	543,145,475.5	18.7	18.0	16.1	15.8	9.4	6.9	7.0	4.9	5.7	6.6	0.4	0.9	2.0	1.0	5.0	6.6
Total Long-Term Assets	646.6	470.6	575.9	690.8	711.0	705.6	652.6	607.4	565.4	591.0	617.6	173.1	183.0	192.2	202.9	214.4	225.7
Total Assets	991.0	740.8	912.4	996.2	974.3	993.1	929.6	887.7	845.2	832.1	921.2	473.9	473.9	681.8	719.8	937.5	1,066.6

Long-Term Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Property, Plant & Equipment	74.2	75.6	75.5	76.3	78.9	84.4	87.5	87.9	97.4	99.5
Goodwill	204.6	204.6	204.6	204.6	284.2	333.1	333.1	333.1	347.7	347.7
Intangible Assets	173.1	178.1	183.2	188.2	194.8	210.0	215.3	220.6	225.9	231.3
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.0	0.0
Other Long-Term Assets	18.7	18.1	17.7	17.5	18.0	19.0	17.6	17.2	16.1	20.6
Total Long-Term Assets	470.6	476.5	481.0	486.6	575.9	646.6	653.5	658.8	690.8	699.0
Total Assets	740.8	751.1	770.6	793.2	912.4	991.0	996.8	1,012.5	996.2	989.9

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	54.5	26.0	42.5	64.2	44.6	36.2	23.4	24.3	43.9	29.4	33.5	15.7	18.9	18.4	21.0	23.5	77.8
Short-Term Debt	11.7	11.3	11.9	13.0	8.7	8.8	8.3	0.8	19.0	17.8	14.7	28.0	29.1	200.0	0.0	4.1	-12,780.0
Other Current Liabilities	66.1	58.4	63.3	4,016.4	75.6	92.4	87.7	81.6	67.9	71.2	106.4	6.3	5.6	36.0	47.2	57.5	76.4
Current Liabilities	193.4	158.2	183.5	212.0	193.5	203.6	159.7	145.3	165.3	144.2	184.1	64.3	66.2	269.1	82.7	96.1	154.2

Current Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Accounts Payable	26.0	27.2	43.1	43.5	42.5	54.5	42.5	66.5	64.2	62.8
Short-Term Debt	11.3	221.9	222.5	213.8	11.9	11.7	176.2	191.7	13.0	12.1
Other Current Liabilities	58.4	59.2	54.1	56.9	63.3	66.1	61.0	69.7	4,016.4	-2,068,933.8
Current Liabilities	158.2	372.7	385.3	383.3	183.5	193.4	347.3	390.9	212.0	208.8

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	157.7	239.4	200.7	201.8	174.4	240.6	173.6	165.0	148.9	178.0	244.0	0.0	0.0	200,000.0	200.0	200.0	200.0
Capital Leases	31.3	36.6	38.1	50.4	53.1	48.4	32.4	0.8	2.6	4.1	7.6	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	8.2	4.6	6.2	9.5	15.4	21.2	17.6	12.5	10.9	17.3	9.8	2.9	3.6	1.7	438.0	2.1	8.2
Total Liabilities	414.3	446.9	426.1	445.7	402.5	492.4	380.3	352.6	339.5	351.9	450.8	72.5	76.9	277.8	290.4	308.3	364.9

Long-Term Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Long-Term Debt	239.4	29.6	28.7	28.7	200.7	189.0	33.1	34.6	201.8	198.3
Capital Leases	36.6	37.2	36.0	36,371,000.0	38.1	31.3	41.2	42.8	50.4	51.4
Def. Tax Liability	4.6	5.8	5.9	6.1	6.2	8.2	10.7	11.4	9.5	10.6
Total Liabilities	446.9	465.6	519.5	494.1	426.1	414.3	423.3	461.7	445.7	438.6

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	4.4	4.4	4.4	4.3	4.3	4.1	4.0	3.9	3.9	3.9	3.8	3.1	3.1	2.9	2.9	2.9	2.9
Retained Earnings	204.2	-6.9	103.6	238.9	278.7	333.0	417.3	420.3	405.2	385.1	383.6	413.1	409.4	403.4	404.2	393.1	351.4
Comprehensive Income	-170,254,000.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-139.4	-127.2	-112.7	-105.4	-99.9	-95.0	-89.6	0.0	-67.9
Total Common Equity	576.7	294.0	486.3	550.5	571.8	500.7	549.3	535.1	505.7	480.2	470.4	401.4	396.9	404.1	429.4	629.2	701.6

Total Common Equity	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Common Stock	4.4	4.4	4.4	4.4	4.4	4.4	4.4	4.3	4.3	4.3
Retained Earnings	-6.9	-14.8	-48.7	0.0	103.6	204.2	205.2	235.7	238.9	244.2
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	294.0	285.5	251.0	299.1	486.3	576.7	573.5	550.8	550.5	551.3

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		200.7	250.7	212.7	214.8	183.1	249.4	181.9	165.8	167.9	195.8	258.6	0.0	0.0	200.0	200.0	200.0	200.0
Book Value		576.7	294.0	486.3	550.5	571.8	500.7	549.3	535.1	505.7	480.2	470.4	401.4	396.9	404.1	429.4	629.2	701.6

Other		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		294.0	285.5	251.0	299.1	486.3	576.7	573.5	550.8	550.5	551.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-12.7	-155.3	-100.0	-26.9	-33.1	-73.5	7.0	25.0	29.8	15.8	-7.7	23.2	25.2	17.8	32.4	67.9	60.6
Depreciation & Amortization	33.5	33.5	33.3	33.3	31.7	30.4	32.2	30.2	34.7	37.2	23.2	12.7	13.0	14.2	16.8	22.3	19.1
Stock-Based Compensation	9.0	3.1	6.1	13.9	15.2	10.0	9.3	11.4	8.6	8.5	4.1	4.4	4.3	3.1	-28.6	-62.5	21.8
Change Working Capital	-76.8	8.7	-60.5	-22.5	-7.1	-2.7	5.2	-17.7	-24.8	2.9	-5.5	-19.8	-10.6	1.2	0.4	-4.5	21.0
Change In Accounts Receivable	-60.7	33.2	-38.3	-39.7	33.6	-31.2	20.9	6.3	-24.6	25.5	5.8	-15.1	-5.1	6.6	14.1	64.8	-56.6
Change In Accounts Payable	-5.2	-15.2	-18.9	20.4	6.8	11.0	-2.2	-21.3	13.7	-4.5	-1.3	-3.2	0.5	-2.6	-2.5	-54.3	58.6
Change In Inventories	-10.7	7.7	-7.8	-14.9	-20.4	-2.3	-9.1	-3.8	-20.1	7.8	8.3	-3.4	1.3	4.1	-4.4	-5.2	12.0
Other Non-cash Items	16.8	103.4	69.6	3.9	1.1	-1.6	-1.7	14.8	8.5	-6.9	4.1	3.5	3.2	0.3	37.0	73.4	9.3
Cash from Operations	-50.3	0.0	0.0	-4.4	2.0	-40.6	52.8	68.0	50.3	66.7	15.0	21.7	34.6	37.7	53.5	97.4	124.5

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	-29,513,984.1	-15.9	7.9	33.9	-48.7	-148.4	-77.1	2.8	-10.6	-1.4
Depreciation & Amortization	16,051,992.0	8.0	8.4	7.8	7.8	9.5	8.4	8.4	8.2	8.3
Stock-Based Compensation	1,538,998.9	1.1	0.6	1.2	1.2	0.2	0.0	0.4	2.2	0.0
Change Working Capital	1.7	7.5	7.5	0.5	3.6	-2.9	2.8	-8.7	-26.4	-26.2
Change In Accounts Receivable	12.5	5.0	6.7	15.9	13.2	-2.7	3.8	-1.6	-14.2	-26.3
Change In Accounts Payable	-2.5	-0.5	-1.3	-15.3	-0.3	1.7	-11.6	12.0	-24.4	5.1
Change In Inventories	1.0	1.0	6.7	2.8	-0.6	-1.2	2.4	-11.1	-1.7	2.7
Other Non-cash Items	12,508,996.2	7.6	-11.9	-41.0	36.2	120.0	51.3	-4.6	-0.2	3.4
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	-12.3	-8.6	-13.1	-18.3	-19.6	-16.0	-7.2	-8.8	-8.6	-8.2	-5.7	-3.4	-4.9	-5.3	-6.4	-7.2	-7.5
Acquisitions	33.2	0.0	33.2	0.0	0.0	0.6	-13.0	-35.9	0.0	0.0	-280.5	0.0	-49.0	-97.0	-195.0	-2.9	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	0.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	49.0	97.0	195.0	0.0	2.0
Cash from Investing	20.9	0.0	0.0	-18.3	-19.6	-15.5	-20.2	-44.7	-8.6	-8.2	-286.2	-3.4	-4.9	-5.3	-6.4	-10.0	-5.5

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	-7,683,996.7	-3.3	-2.0	-2.5	-1.7	-2.4	-4.2	-1.4	-4.3	-3.2
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.8	32.4	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	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	-26.3	0.0	0.0	35.0	0.0	0.0	-16.3	-170.6	-30.6	-63.7	-233.2	-917.0	-150.0	-908.0	-3.2	-0.5	-0.1
Debt Issued	16.6	38.0	-2.1	66.7	-66.3	67.5	32.5	168.5	2.7	0.8	491.9	917.0	-50.0	1,108.0	203.2	200.5	200.1
Issuance of Common Stock	94,039.2	0.0	0.0	0.4	0.0	0.0	0.0	935.0	855.0	694.0	95.0	917.0	7.0	908.0	1.1	4.0	0.0
Repurchase of Common Stock	-94,019.9	0.0	0.0	-2.9	0.0	0.0	0.0	-935.0	-855.0	-694.0	354.6	-5.0	-70.7	-27.0	-219.4	-119.6	0.0
Dividends Paid	-0.3	0.0	0.0	-8.7	-11.0	-10.3	-10.0	-9.8	-9.5	-18.9	-19.4	-19.4	-18.7	-18.9	-22.6	-20.1	0.0
Other Financing Activities	42.4	0.0	0.0	-3.4	19.5	49.5	-4.0	159.1	0.0	-0.9	-9.9	2.5	0.6	2.2	6.1	0.2	3.2
Cash from Financing	35.2	0.0	0.0	20.1	8.4	39.1	-30.3	-21.3	-40.1	-83.5	187.1	-21.9	-231.8	-43.6	-238.0	-136.1	3.1

Cash Flow From Financing Activities	1-2026	4-2025	3-2025	2-2025	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	0.0
Debt Issued	250.7	-0.8	0.3	8.7	29.8	12.0	-8.6	-17.0	11.5
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	-39.4	0.0
Dividends Paid	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	0.0
Cash from Financing	0.0	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		5.8	7.6	13.5	-2.7	-9.2	-17.0	2.3	2.1	1.6	-25.0	-84.1	-3.5	-202.1	-11.3	-190.9	-48.8	122.1
Closing Cash Balance		27.2	40.0	32.4	19.0	21.7	30.9	47.9	45.6	43.5	41.8	66.8	151.0	154.5	356.6	367.9	558.8	607.6

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		-10.8	3.6	11.6	1.8	-3.0	-2.8	5.2	-12.8	21.8	-0.8
Closing Cash Balance		32.8	43.6	40.0	28.4	26.7	29.6	32.4	27.2	40.0	18.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-62.7	-16.9	-67.6	-22.7	-17.6	-56.7	45.5	59.2	41.7	58.5	9.3	18.4	29.7	32.3	47.1	90.2	117.0
Real Free Cash Flow		-71.7	-20.0	-73.7	-36.6	-32.8	-66.7	36.3	47.8	33.1	50.0	5.2	14.0	25.4	29.2	75.7	152.7	95.2

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		0.4	4.8	9.4	-0.2	-1.9	-24.2	-20.8	-5.2	-30.9	-18.1
Real Free Cash Flow		-1,538,998.4	3.7	8.8	-1.4	-3.1	-24.4	-20.8	-5.6	-33.1	-18.1