Definitive Healthcare Corp.
DH
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|
| Total Revenues | 241.5 | 241.5 | 252.2 | 251.4 | 222.7 | 166.2 | 118.3 | |
| Cost of Revenues | 58.2 | 58.2 | 54.7 | 47.5 | 42.6 | 40.7 | 30.5 | |
| Gross Profit | 183.3 | 183.3 | 197.5 | 203.9 | 180.0 | 125.5 | 87.8 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 61.5 | 60.0 | 60.8 | 59.2 | 62.3 | 62.7 | 63.7 | 63.5 | 65.9 | 65.3 | |
| Cost of Revenues | 19.6 | 9.1 | 14.1 | 15.4 | 14.7 | 13.7 | 13.3 | 13.1 | 22.4 | 11.9 | |
| Gross Profit | 41.9 | 51.0 | 46.6 | 43.8 | 47.6 | 49.0 | 50.5 | 50.4 | 43.5 | 53.4 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 42.4 | 34.9 | 18.6 | 11.1 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 153.4 | 138.4 | 86.9 | 47.3 | |
| Depreciation & Amortization | 51.4 | 35.8 | 51.7 | 51.8 | 56.9 | 59.9 | 59.6 | |
| Total Operating Expenses | 203.9 | 203.9 | 908.3 | 546.5 | 213.4 | 144.2 | 98.5 | |
| Operating Income | -20.6 | -20.6 | -710.8 | -329.8 | -23.1 | -18.7 | -10.7 |
| 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 | 11.6 | 10.8 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 40.2 | 37.3 | ||
| Depreciation & Amortization | 9.2 | 14.1 | 14.3 | 13.8 | 13.1 | 13.1 | 12.8 | 12.7 | 13.0 | 13.0 | ||
| Total Operating Expenses | -135.1 | 59.7 | 50.8 | 228.5 | 147.2 | 274.4 | 420.1 | 66.6 | 51.7 | 57.9 | ||
| Operating Income | 177.1 | -8.7 | -4.2 | -184.8 | -99.6 | -225.4 | -369.6 | -16.2 | -8.3 | -295.4 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|
| Interest Income | 7.0 | 7.0 | 14.6 | 13.6 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 11.3 | 11.3 | 14.8 | 15.2 | 8.4 | 25.9 | 36.5 | |
| Other Expense | -188.7 | -188.7 | 77.1 | 21.6 | -16.3 | -41.9 | -40.5 | |
| IBT | -209.3 | -209.3 | -633.7 | -308.2 | -39.4 | -60.6 | -51.2 | |
| Income Tax Expense | -10.0 | -10.0 | -42.3 | -18.6 | -17.2 | 0.7 | 36.5 | |
| Net Income | -138.9 | -138.9 | -413.1 | -202.4 | -22.3 | -61.3 | -87.6 |
| 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 | 1.5 | 1.7 | 1.7 | 2.1 | 3.2 | 3.7 | 3.7 | 3.9 | 3.8 | 3.5 | ||
| Interest Expense | 2.9 | 3.0 | 3.0 | 2.4 | 3.5 | 3.7 | 3.8 | 3.8 | 3.9 | 0.4 | ||
| Other Expense | -194.3 | -8.6 | -4.6 | 18.8 | 9.0 | 23.8 | 41.6 | 2.8 | -2.1 | 29.2 | ||
| IBT | -17.2 | -17.3 | -8.8 | -166.0 | -90.6 | -201.5 | -328.1 | -13.5 | -12.2 | -266.2 | ||
| Income Tax Expense | -0.1 | 0.5 | 0.5 | -10.9 | -5.9 | -13.7 | -21.9 | -0.8 | 1.2 | -17.5 | ||
| Net Income | -9.3 | -14.8 | -7.6 | -107.2 | -59.1 | -130.9 | -213.6 | -9.5 | -10.2 | -171.5 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-1.79 | $-0.22 | $-0.67 | $-1.00 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-1.79 | $-0.22 | $-0.67 | $-1.00 | |
| Shares Outstanding | 103.4 | 106.7 | 116.6 | 112.8 | 101.1 | 91.9 | 87.5 | |
| Diluted Shares Outstanding | 103.4 | 106.7 | 116.6 | 112.8 | 101.1 | 91.9 | 87.5 |
| 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 | $-0.09 | $-1.50 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.09 | $-1.50 | ||
| Shares Outstanding | 103.4 | 103.8 | 106.8 | 112.8 | 115.0 | 116.4 | 117.8 | 117.4 | 116.4 | 114.5 | ||
| Diluted Shares Outstanding | 103.4 | 103.8 | 106.8 | 112.8 | 115.0 | 116.4 | 117.8 | 117.4 | 116.4 | 114.5 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 120.9 | 105.4 | 131.0 | 146.9 | 387.5 | 24.8 | 8.6 | |
| Short Term Investments | 175.6 | 184.8 | 177.1 | 184.9 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 296.5 | 290.2 | 308.1 | 331.9 | 387.5 | 24.8 | 8.6 | |
| Accounts Receivable | 44.2 | 53.2 | 59.2 | 58.8 | 43.3 | 33.1 | 25.0 | |
| Inventory | -2.9 | 0.0 | 0.0 | 10.4 | 7.3 | 0.0 | 0.0 | |
| Other Current Assets | 13.9 | 26.8 | 13.1 | 12.7 | 13.4 | 0.0 | 0.0 | |
| Total Current Assets | 354.6 | 370.2 | 380.4 | 413.7 | 451.6 | 63.8 | 36.1 |
| 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 | 108.3 | 81.0 | 106.1 | 105.4 | 137.6 | 120.9 | 106.0 | 131.0 | 77.5 | 132.4 | |
| Short Term Investments | 77.6 | 103.2 | 94.6 | 184.8 | 167.8 | 175.6 | 189.2 | 177.1 | 229.6 | 218.5 | |
| Total Cash & ST Investments | 185.9 | 184.2 | 200.7 | 290.2 | 305.4 | 296.5 | 295.2 | 308.1 | 307.0 | 350.9 | |
| Accounts Receivable | 34.9 | 37.5 | 42.9 | 53.2 | 35.8 | 44.2 | 56.7 | 59.2 | 41.3 | 44.5 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.4 | 12.4 | 11.9 | |
| Other Current Assets | 12.7 | 27.5 | 29.8 | 26.8 | 27.5 | 27.6 | 26.9 | 13.1 | 27.1 | 25.6 | |
| Total Current Assets | 233.5 | 249.2 | 273.4 | 370.2 | 368.7 | 368.3 | 378.7 | 380.4 | 375.4 | 421.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 11.4 | 11.3 | 14.1 | 14.1 | 5.1 | 3.2 | 2.6 | |
| Goodwill | 718.5 | 393.3 | 1,075.1 | 1,323.1 | 1,261.4 | 1,261.4 | 1,233.2 | |
| Intangible Assets | 307.0 | 297.9 | 323.1 | 350.7 | 352.5 | 410.2 | 446.4 | |
| Long-Term Investments | 0.0 | 0.0 | 0.5 | 0.0 | 32.7 | 6.0 | 2.1 | |
| Other Long-Term Assets | 30.9 | 16.7 | 19.2 | 19.3 | 12.6 | 0.5 | 0.6 | |
| Total Long-Term Assets | 1,067.8 | 719.2 | 1,432.0 | 1,707.2 | 1,664.4 | 1,681.5 | 1,685.0 | |
| Total Assets | 1,422.4 | 1,089.4 | 1,825.9 | 2,121.0 | 2,116.0 | 1,745.4 | 1,721.2 |
| 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 | 17.8 | 17.1 | 16.5 | 11.3 | 12.0 | 11.4 | 13.1 | 14.1 | 14.6 | 13.2 | |
| Goodwill | 216.8 | 216.8 | 216.8 | 393.3 | 490.3 | 718.5 | 1,082.1 | 1,075.1 | 1,074.0 | 1,324.7 | |
| Intangible Assets | 260.1 | 271.2 | 284.7 | 297.9 | 294.5 | 307.0 | 318.0 | 323.1 | 336.0 | 325.8 | |
| Long-Term Investments | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 1.6 | 2.1 | |
| Other Long-Term Assets | 27.0 | 15.8 | 17.3 | 16.7 | 16.1 | 17.2 | 18.2 | 32.7 | 19.5 | 20.1 | |
| Total Long-Term Assets | 522.0 | 521.0 | 535.2 | 719.2 | 813.0 | 1,054.1 | 1,431.4 | 1,445.5 | 1,444.1 | 1,683.8 | |
| Total Assets | 755.5 | 770.1 | 808.7 | 1,089.4 | 1,181.7 | 1,422.4 | 1,810.1 | 1,825.9 | 1,819.5 | 2,104.9 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 6.1 | 10.8 | 5.8 | 3.9 | 4.7 | 5.7 | 2.2 | |
| Short-Term Debt | 16.1 | 16.2 | 16.0 | 10.1 | 6.9 | 4.7 | 4.5 | |
| Other Current Liabilities | 34.2 | 25.2 | 21.9 | 18.7 | 22.7 | 17.3 | 17.3 | |
| Current Liabilities | 153.5 | 161.2 | 170.7 | 132.5 | 117.8 | 88.7 | 69.9 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 8.6 | 7.9 | 8.2 | 10.8 | 10.0 | 6.1 | 4.9 | 5.8 | 5.6 | 3.7 | |
| Short-Term Debt | 11.4 | 11.2 | 11.2 | 16.2 | 16.2 | 16.1 | 16.1 | 16.0 | 18.0 | 15.5 | |
| Other Current Liabilities | 41.9 | 21.3 | 19.4 | 25.2 | 16.4 | 14.5 | 15.8 | 21.9 | 15.8 | 13.3 | |
| Current Liabilities | 153.9 | 151.3 | 156.1 | 161.2 | 148.2 | 153.5 | 165.0 | 170.7 | 147.1 | 148.1 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 236.0 | 237.0 | 251.9 | 265.7 | 263.8 | 457.2 | 434.8 | |
| Capital Leases | 8.1 | 10.0 | 11.6 | 11.5 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 44.6 | 25.1 | 67.2 | 75.7 | 75.9 | 0.0 | 0.0 | |
| Total Liabilities | 536.1 | 482.2 | 626.7 | 633.8 | 612.7 | 549.8 | 504.9 |
| 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 | 164.0 | 166.7 | 169.4 | 237.0 | 240.9 | 244.1 | 248.0 | 251.9 | 255.7 | 258.2 | |
| Capital Leases | 0.0 | 8.9 | 9.5 | 10.0 | 10.8 | 10.5 | 11.0 | 9.4 | 12.0 | 10.7 | |
| Def. Tax Liability | 14.6 | 14.3 | 13.9 | 25.1 | 30.8 | 44.6 | 66.6 | 67.2 | 65.5 | 78.6 | |
| Total Liabilities | 365.9 | 358.9 | 372.8 | 482.2 | 486.1 | 536.1 | 615.1 | 626.7 | 616.1 | 649.4 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1,305.5 | 1,272.0 | |
| Retained Earnings | -450.6 | -640.6 | -227.5 | -23.7 | -17.7 | -109.9 | -55.8 | |
| Comprehensive Income | 1.1 | -0.6 | 2.1 | 3.7 | 0.1 | -0.1 | 0.0 | |
| Total Common Equity | 644.8 | 444.4 | 861.4 | 952.1 | 873.2 | 1,195.6 | 1,216.2 |
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Retained Earnings | -770.2 | -755.4 | -747.8 | -640.6 | -581.5 | -450.6 | -237.0 | -227.5 | -217.2 | -45.7 | |
| Comprehensive Income | -1.5 | -1.3 | -1.3 | -0.6 | 0.3 | 1.1 | 1.7 | 2.1 | 3.1 | 3.3 | |
| Total Common Equity | 284.9 | 303.6 | 322.8 | 444.4 | 506.5 | 644.8 | 860.3 | 861.4 | 863.3 | 1,008.4 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Total Debt | 260.2 | 253.1 | 267.9 | 275.8 | 270.7 | 461.9 | 439.3 | |
| Book Value | 886.3 | 607.2 | 1,199.2 | 1,487.2 | 1,503.3 | 1,195.6 | 1,216.2 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 104.8 | 107.6 | 113.1 | 162.8 | 189.0 | 241.5 | 334.7 | 337.8 | 340.2 | 447.1 | |
| Book Value | 284.9 | 303.6 | 322.8 | 444.4 | 506.5 | 644.8 | 860.3 | 861.4 | 863.3 | 1,008.4 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|
| Net Income | -482.1 | -199.3 | -591.4 | -202.4 | -22.3 | -61.3 | -51.2 | |
| Depreciation & Amortization | 51.5 | 56.1 | 51.7 | 51.8 | 56.9 | 59.9 | 59.6 | |
| Stock-Based Compensation | 49.7 | 29.1 | 38.1 | 48.7 | 36.4 | 10.0 | 1.7 | |
| Change Working Capital | -33.2 | -9.4 | -25.9 | -30.4 | -22.0 | -4.8 | -1.6 | |
| Change In Accounts Receivable | 2.1 | 1.4 | 5.7 | 0.8 | -13.2 | -10.7 | -8.3 | |
| Change In Accounts Payable | -5.9 | -1.1 | -5.5 | 1.3 | 0.4 | 1.1 | 3.0 | |
| Change In Inventories | -1.4 | 0.0 | 0.0 | 0.0 | 0.0 | -3.7 | -0.7 | |
| Other Non-cash Items | 598.2 | 188.1 | 705.4 | 192.2 | 13.1 | 20.7 | 13.7 | |
| Cash from Operations | 44.8 | 0.0 | 0.0 | 41.2 | 35.6 | 25.2 | 23.2 |
| 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 | -17.1 | -17.8 | -9.3 | -155.1 | -84.7 | -187.8 | -213.6 | -9.5 | -10.2 | -248.7 | |
| Depreciation & Amortization | 13.9 | 14.1 | 14.3 | 13.8 | 13.1 | 13.1 | 12.8 | 12.7 | 13.0 | 13.0 | |
| Stock-Based Compensation | 8.2 | 6.7 | 7.0 | 7.3 | 7.4 | 6.3 | 8.8 | 15.6 | 13.3 | 12.0 | |
| Change Working Capital | -14.8 | 4.1 | -10.0 | 11.2 | -15.7 | -3.3 | -6.7 | -0.2 | -15.2 | -11.1 | |
| Change In Accounts Receivable | -18.0 | 3.5 | 5.5 | 10.4 | -17.5 | 7.9 | 12.2 | 3.0 | -18.6 | 5.5 | |
| Change In Accounts Payable | -1.4 | 12.5 | -3.4 | -8.7 | -0.3 | 5.1 | -2.1 | -8.2 | 2.9 | 1.4 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.4 | |
| Other Non-cash Items | 13.2 | 1.2 | -13.8 | 180.5 | 102.9 | 229.2 | 234.8 | -1.1 | 2.9 | 291.2 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.7 | 9.5 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -1.6 | -16.7 | -12.3 | -3.0 | -8.3 | -6.7 | -1.4 | |
| Acquisitions | -58.0 | 0.0 | -13.5 | -45.0 | -56.3 | -40.0 | -22.5 | |
| Investments | -250.4 | -64.1 | -304.3 | -259.2 | -338.0 | 0.0 | 0.0 | |
| Sales of Investment | 301.7 | 234.7 | 303.8 | 275.4 | 153.7 | 0.0 | 0.0 | |
| Other Investing Activities | -4.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Cash from Investing | -8.8 | 0.0 | 0.0 | -31.8 | -248.9 | -46.7 | -23.9 |
| 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 | -4.4 | -2.3 | 7.7 | -7.7 | -10.9 | -0.8 | -0.4 | -0.3 | -0.6 | -0.3 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.5 | 0.6 | -45.0 | |
| Investments | 0.0 | 0.0 | -52.1 | -12.0 | -111.6 | -68.7 | -40.1 | -83.8 | -45.6 | -80.8 | |
| Sales of Investment | 60.8 | 26.4 | 44.2 | 103.3 | 96.3 | 78.5 | 55.5 | 73.6 | 100.6 | 72.1 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | -8.7 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 54.4 | -54.1 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -12.0 | 0.0 | 0.0 | -8.6 | -6.9 | -474.5 | -29.5 | |
| Debt Issued | 0.3 | 253.1 | -14.8 | 0.7 | 12.0 | 283.3 | 52.1 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 835.0 | 0.0 | |
| Repurchase of Common Stock | -14.6 | -49.5 | -22.4 | -4.4 | 0.0 | -231.8 | 0.0 | |
| Dividends Paid | -12.2 | 0.0 | 0.0 | -12.3 | -12.9 | -8.1 | -2.9 | |
| Other Financing Activities | -16.5 | 0.0 | 0.0 | -4.7 | -7.0 | 263.8 | 49.1 | |
| Cash from Financing | -47.7 | 0.0 | 0.0 | -25.6 | -26.7 | 384.4 | 16.7 |
| 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 | -3.4 | -1.7 | |
| Debt Issued | 175.4 | -2.6 | -2.7 | -72.5 | -4.1 | -3.0 | -3.8 | -3.9 | -0.2 | 1.4 | |
| 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 | 0.0 | -9.2 | -19.1 | -21.2 | -7.3 | -8.0 | -7.0 | -5.8 | -1.0 | -0.8 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | -7.9 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -0.8 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.1 | -10.4 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -11.5 | 58.2 | -25.6 | -16.0 | -240.6 | 362.7 | 16.2 | |
| Closing Cash Balance | 120.9 | 163.6 | 105.4 | 131.0 | 146.9 | 387.5 | 24.8 |
| 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 | 55.3 | 27.3 | -25.1 | 0.7 | -32.2 | 16.7 | 14.9 | -25.0 | 53.5 | -54.9 | |
| Closing Cash Balance | 163.6 | 108.3 | 81.0 | 106.1 | 105.4 | 137.6 | 120.9 | 106.0 | 131.0 | 77.5 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 43.2 | 37.1 | 45.9 | 38.2 | 27.3 | 18.5 | 21.8 | |
| Real Free Cash Flow | -6.4 | 7.9 | 7.8 | -10.5 | -9.2 | 8.5 | 20.1 |
| 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 | -1.7 | 13.4 | 17.0 | 18.4 | -2.8 | 18.7 | 13.6 | 16.3 | 4.1 | 9.2 | |
| Real Free Cash Flow | -9.9 | 6.7 | 10.0 | 11.0 | -10.1 | 12.4 | 4.8 | 0.7 | -9.1 | -2.8 |
