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

Forum Energy Technologies, Inc.

FET

Valuace

Růst

Zdraví

Cena

$ 58.94

+1.10 (2.70%)

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	791.5	791.5	816.4	738.9	699.9	541.1	512.5	956.5	1,064.2	818.6	587.6	1,073.7	1,739.7	1,524.8	1,414.9	1,128.1	747.3
Cost of Revenues	572.4	572.4	561.4	534.7	511.4	417.8	523.5	711.6	807.8	629.8	487.9	811.0	1,180.3	1,049.6	951.9	765.7	533.1
Gross Profit	219.0	219.0	255.0	204.2	188.5	123.3	-11.0	244.9	256.4	188.8	99.7	262.7	559.4	475.2	463.0	362.5	214.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	202.2	196.2	199.8	193.3	201.0	207.8	205.2	202.4	185.2	179.3
Cost of Revenues	141.1	156.0	140.4	134.9	138.6	142.1	142.1	138.6	135.5	128.3
Gross Profit	61.1	40.2	59.4	58.4	62.4	65.7	63.1	63.8	49.7	51.0

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	180.4	179.5	168.9	197.7	251.7	287.0	253.7	227.0	264.9	312.8	269.7	225.3	202.5	141.4
Depreciation & Amortization	33.8	33.8	53.7	34.7	37.1	42.2	73.9	63.3	74.5	65.1	61.8	65.7	65.1	60.7	51.8	40.8	33.2
Total Operating Expenses	199.9	199.9	341.8	180.4	179.5	168.9	197.7	251.7	287.0	253.7	718.4	1,077.1	1,496.9	1,322.5	1,174.0	202.5	141.4
Operating Income	19.1	19.1	-86.8	23.8	9.0	-45.6	-231.6	-0.9	-397.0	-141.6	-129.0	-113.7	268.0	209.6	240.9	160.6	73.3

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	45.0	45.5
Depreciation & Amortization	17.9	7.9	9.1	-1.1	12.2	13.7	14.0	13.8	8.7	8.9
Total Operating Expenses	59.3	46.3	44.7	49.6	169.3	56.8	55.1	60.6	45.0	45.5
Operating Income	1.8	-6.1	14.7	8.8	-106.8	8.9	7.9	3.2	4.7	5.7

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	0.0
Interest Expense	18.3	18.3	31.5	18.3	31.5	32.0	30.3	31.6	32.5	26.8	27.4	29.9	29.9	18.3	16.4	19.5	18.2
Other Expense	-2.5	-2.5	-41.7	-31.6	1.3	-36.4	121.8	-568.0	-326.6	36.5	20.1	-101.0	29.5	2.1	-1.7	0.3	-10.3
IBT	16.6	16.6	-128.4	-7.8	10.3	-82.0	-109.8	-568.9	-389.8	-55.2	-138.1	-134.3	242.4	186.1	222.8	140.7	44.3
Income Tax Expense	26.2	26.2	6.9	11.1	6.6	0.7	-12.9	-1.8	-15.7	1.9	-56.1	-14.9	68.1	56.5	71.3	47.1	20.3
Net Income	-9.7	-9.7	-135.3	-18.9	3.7	-82.7	-96.9	-567.1	-374.1	-57.1	-82.0	-119.4	174.3	129.6	151.4	93.3	23.9

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.5
Interest Expense	4.3	4.4	4.7	5.0	6.4	7.7	8.7	8.8	4.6	4.5
Other Expense	6.5	-4.4	-0.8	-3.9	-0.4	-19.1	-12.1	-10.0	-13.7	3.8
IBT	8.3	-10.5	13.9	4.9	-107.2	-10.2	-4.2	-6.8	-11.9	9.4
Income Tax Expense	6.2	10.1	6.2	3.8	-3.7	4.6	2.5	3.5	4.9	1.4
Net Income	2.1	-20.6	7.7	1.1	-103.5	-14.8	-6.7	-10.3	-16.8	8.0

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	$-1.85	$0.65	$-14.66	$-17.37	$-103.02	$-68.78	$-11.57	$-17.98	$-26.56	$37.60	$28.60	$37.80	$27.47	$7.04
EPS Diluted	$0.00	$0.00	$0.00	$-1.85	$0.62	$-14.66	$-17.37	$-103.02	$-68.78	$-11.57	$-17.98	$-26.56	$36.60	$27.40	$34.80	$24.98	$6.41
Shares Outstanding	11.2	11.9	12.3	10.2	5.7	5.6	5.6	5.5	5.4	4.9	4.6	4.5	4.6	4.5	4.0	3.4	3.4
Diluted Shares Outstanding	12.1	11.9	12.3	10.2	6.0	5.6	5.6	5.5	5.4	4.9	4.6	4.5	4.8	4.7	4.3	3.7	3.7

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	$-1.65	$0.78
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-1.65	$0.77
Shares Outstanding	11.2	12.1	12.4	12.3	12.3	12.3	12.3	12.2	10.2	10.2
Diluted Shares Outstanding	12.1	12.1	12.6	12.6	12.3	12.3	12.3	12.2	10.2	10.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	31.8	44.7	46.2	51.0	46.9	128.6	57.9	47.2	115.2	234.4	109.2	76.6	39.6	41.1	20.5	20.3
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	31.8	44.7	46.2	51.0	46.9	128.6	57.9	47.2	115.2	234.4	109.2	76.6	39.6	41.1	20.5	20.3
Accounts Receivable	178.6	166.3	161.9	154.2	123.9	80.6	154.2	216.1	202.9	105.3	138.6	301.7	274.3	235.5	228.7	117.7
Inventory	291.1	265.5	299.6	269.8	241.7	251.7	414.6	479.0	443.2	338.6	424.1	461.5	441.0	455.1	324.6	173.8
Other Current Assets	19.8	19.2	21.9	37.9	34.2	29.3	39.2	23.7	35.7	72.3	46.5	814.8	785.5	733.8	11.7	3.7
Total Current Assets	521.3	495.6	529.6	512.9	446.7	490.2	665.9	766.0	797.0	750.6	718.4	891.4	825.1	774.9	618.6	342.1

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	31.7	39.0	31.1	44.7	33.3	31.8	48.5	46.2	37.2	24.8
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	31.7	39.0	31.1	44.7	33.3	31.8	48.5	46.2	37.2	24.8
Accounts Receivable	163.3	169.7	165.6	153.9	180.8	178.6	174.4	161.9	167.0	182.5
Inventory	248.3	260.0	263.6	265.5	286.9	291.1	303.0	299.6	302.3	302.5
Other Current Assets	16.0	19.1	18.3	31.6	22.7	19.8	20.9	21.9	24.7	55.6
Total Current Assets	459.3	487.7	478.6	495.6	523.7	521.3	546.8	529.6	531.2	537.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	137.6	133.8	116.8	116.8	119.4	145.2	203.5	177.4	197.3	152.2	186.7	190.0	180.3	153.0	124.8	90.6
Goodwill	62.7	61.7	0.0	0.0	0.0	0.0	0.0	469.6	755.2	652.7	669.0	798.5	802.3	696.3	600.8	294.4
Intangible Assets	249.8	109.2	168.0	191.5	217.4	240.4	272.3	359.0	443.1	216.4	246.7	271.7	295.4	257.4	241.3	80.2
Long-Term Investments	-0.1	0.0	0.0	0.0	-0.2	-0.1	-0.7	45.0	-3.3	59.1	57.7	49.7	60.3	-30.4	0.0	0.0
Other Long-Term Assets	5.3	4.2	6.3	9.9	7.8	14.1	18.3	11.4	7.2	6.0	39.2	-5.8	-3.7	268.8	21.7	11.1
Total Long-Term Assets	455.4	320.3	291.5	318.4	344.6	399.7	494.1	1,063.6	1,402.8	1,087.4	1,200.1	1,326.5	1,359.4	1,118.1	988.7	476.2
Total Assets	976.8	816.0	821.1	831.3	791.3	889.9	1,160.0	1,829.7	2,199.8	1,838.0	1,918.5	2,217.9	2,184.5	1,893.0	1,607.3	818.3

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	133.6	135.8	130.0	133.8	137.5	137.6	142.5	116.8	117.8	118.4
Goodwill	63.8	65.2	61.7	61.7	65.6	62.7	63.2	0.0	0.0	0.0
Intangible Assets	97.2	103.7	104.2	109.2	242.3	249.8	261.4	168.0	173.4	179.8
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	-0.4	-0.4	-0.9
Other Long-Term Assets	4.8	4.7	3.9	15.6	4.4	5.3	7.4	6.7	6.5	8.0
Total Long-Term Assets	310.8	322.4	311.5	320.3	450.0	455.4	474.6	291.5	297.7	306.2
Total Assets	770.1	810.1	790.1	816.0	973.7	976.8	1,021.4	821.1	828.9	843.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	111.2	109.7	125.9	118.3	99.4	46.4	98.7	143.2	137.7	73.8	76.8	127.8	100.2	99.0	97.6	62.0
Short-Term Debt	6.5	12.9	1.2	0.8	0.9	1.3	0.7	1.2	1.2	0.1	0.3	0.8	1.0	20.5	5.2	3.2
Other Current Liabilities	61.9	70.7	62.5	76.7	58.4	67.6	86.7	81.0	66.7	55.6	57.4	126.9	104.2	110.1	139.1	54.6
Current Liabilities	194.1	201.9	204.3	210.5	175.7	124.9	196.9	236.9	216.3	141.8	150.4	282.2	227.7	280.9	254.7	126.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	113.7	106.1	106.9	109.7	117.2	111.2	108.3	125.9	124.1	136.5
Short-Term Debt	1.4	1.7	1.8	12.9	69.4	6.5	5.2	0.0	-17.8	1.1
Other Current Liabilities	69.5	70.5	71.1	66.2	70.6	61.9	64.9	63.6	64.2	58.1
Current Liabilities	209.6	202.3	194.7	201.9	271.0	194.1	193.1	204.3	208.3	210.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	246.3	259.7	191.0	239.1	232.4	293.4	398.9	517.5	506.8	396.7	396.0	428.0	512.1	400.2	660.4	204.7
Capital Leases	57.5	73.1	63.1	64.6	34.7	44.5	49.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	26.5	23.7	0.9	0.9	0.8	2.0	2.5	15.3	31.2	26.2	51.1	98.2	97.8	49.7	35.1	20.4
Total Liabilities	534.8	496.1	408.4	524.2	462.2	483.7	674.0	799.5	788.5	602.2	661.1	821.9	853.5	730.8	952.2	355.3

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	223.7	237.9	240.3	259.7	220.1	303.9	342.2	189.3	191.1	201.1
Capital Leases	85.2	80.2	70.7	73.1	57.9	57.5	59.9	63.1	62.6	63.3
Def. Tax Liability	20.8	22.5	22.5	23.7	28.5	26.5	28.2	0.9	0.9	1.9
Total Liabilities	472.8	475.9	470.1	496.1	530.2	534.8	575.2	408.4	411.8	424.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	1.2	1.2	1.2	1.0	1.0	1.0	0.9	0.9	0.7	0.0
Retained Earnings	-716.5	-834.8	-699.5	-680.6	-684.3	-601.7	-503.4	63.7	438.8	498.2	580.2	699.5	525.1	395.6	244.1	150.8
Comprehensive Income	-115.4	-123.2	-115.2	-127.5	-101.0	-100.4	-108.9	-115.2	-92.0	-128.2	-82.0	-37.0	7.8	-0.1	-16.0	-12.5
Total Common Equity	442.0	319.9	412.6	307.1	329.1	406.2	486.0	1,030.1	1,411.3	1,235.2	1,257.0	1,395.4	1,330.4	1,161.5	654.5	462.5

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	-846.5	-826.0	-833.7	-834.8	-731.3	-716.5	-709.8	-699.5	-682.7	-690.7
Comprehensive Income	-118.0	-113.7	-122.7	-123.2	-101.2	-115.4	-116.1	-115.2	-126.3	-115.6
Total Common Equity	297.3	334.2	320.0	319.9	443.5	442.0	446.2	412.6	417.1	419.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		310.4	272.6	201.4	239.9	233.3	294.7	399.6	518.7	508.0	396.8	396.3	428.8	513.1	420.7	665.6	207.9
Book Value		442.0	319.9	412.6	307.1	329.1	406.2	486.0	1,030.1	1,411.3	1,235.8	1,257.4	1,396.0	1,331.0	1,162.2	655.1	463.1

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		297.3	334.2	320.0	319.9	443.5	442.0	446.2	412.6	417.1	419.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-25.8	-9.7	-135.3	-18.9	3.7	-82.7	-96.9	-567.1	-374.1	-57.1	-82.0	-119.4	174.3	129.6	151.5	93.6	24.0
Depreciation & Amortization	45.5	33.8	53.7	34.7	37.1	42.2	51.0	63.3	74.5	65.1	61.8	65.7	65.1	60.7	51.8	40.8	33.2
Stock-Based Compensation	5.6	-1.3	7.1	4.6	4.2	7.6	9.8	15.8	19.9	20.3	20.5	21.7	18.8	19.0	8.2	5.2	5.1
Change Working Capital	33.0	17.8	57.6	-21.5	-53.6	11.3	74.1	75.6	-75.3	3.3	84.5	34.0	30.6	-15.3	-54.9	-115.2	-4.3
Change In Accounts Receivable	23.1	17.2	15.2	8.8	-34.8	-45.0	65.5	49.7	-4.8	-64.8	29.5	145.8	-44.7	1.2	12.9	-62.4	-13.1
Change In Accounts Payable	-20.4	-18.2	-7.7	-4.9	20.8	36.3	-69.4	-48.1	-4.2	52.1	3.8	-111.3	62.8	-1.5	-4.8	56.3	14.2
Change In Inventories	20.6	11.1	41.5	2.8	-34.6	1.9	51.6	54.3	-60.9	-66.6	57.3	0.3	-25.9	33.1	-100.3	-90.6	-5.7
Other Non-cash Items	64.6	29.8	109.1	9.4	-8.4	3.0	-33.9	529.4	370.9	-71.8	3.9	176.1	-15.5	1.7	-5.2	16.4	9.1
Cash from Operations	65.4	0.0	0.0	8.2	-17.1	-15.8	3.9	104.1	2.4	-40.0	64.3	154.8	270.0	211.4	145.0	39.3	66.0

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	2.1	-20.6	7.7	1.1	-103.5	-14.8	-6.7	-10.3	-16.8	8.0
Depreciation & Amortization	7.8	7.9	9.1	9.0	12.2	13.7	14.0	13.8	8.7	8.9
Stock-Based Compensation	0.0	2.8	4.9	1.8	2.0	2.1	1.5	1.6	1.2	1.2
Change Working Capital	-0.7	15.2	5.2	-1.8	26.8	20.0	11.6	-0.9	15.4	6.9
Change In Accounts Receivable	11.8	5.3	-1.0	1.1	10.4	-1.6	-5.1	11.6	6.8	9.9
Change In Accounts Payable	-18.0	14.8	-6.5	-8.6	-5.2	18.1	3.4	-24.1	3.4	-3.1
Change In Inventories	6.9	-5.8	7.1	2.9	18.0	4.7	10.2	8.6	3.7	-1.8
Other Non-cash Items	13.2	17.2	-7.4	0.7	115.5	5.5	3.8	1.8	2.6	2.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.9	26.4

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-9.6	0.0	-7.9	-7.5	-2.4	-2.2	-15.1	-24.0	-24.7	-6.6	-31.3	-53.8	-60.3	-49.7	-41.3	-19.9
Acquisitions	-149.8	-150.4	0.0	-0.5	-4.7	105.2	43.2	-51.4	-163.3	-4.1	-59.0	-16.9	-228.7	-134.8	-509.9	0.0
Investments	0.0	0.0	0.0	0.0	0.0	-105.2	-28.0	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	105.2	43.2	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	1.4	35.1	17.8	5.3	-15.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.1	0.7
Cash from Investing	-159.4	0.0	-6.6	27.1	10.7	108.3	28.1	-75.4	-188.0	-10.7	-90.3	-70.7	-289.0	-184.5	-550.1	-19.2

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	-1.6	-1.4	0.4	-2.1	-2.4	-1.3	-1.5	-2.9	-2.4	-2.7
Acquisitions	0.8	0.0	0.0	0.0	0.0	-0.3	-0.2	-149.9	0.0	0.2
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	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.4	-2.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-335.4	0.0	0.0	-1.3	-557.8	-73.2	-210.7	-258.1	-212.9	-1.2	-0.1	-120.8	-99.6	-716.1	-454.0	-62.3	-408.0
Debt Issued	506.9	272.6	71.2	-37.2	564.4	11.8	105.8	139.0	223.6	112.4	0.6	88.3	15.3	808.5	209.1	519.9	615.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	1.5	87.7	5.3	11.1	5.5	270.8	57.0	64.9
Repurchase of Common Stock	-1.7	-34.6	-1.1	-6.0	-3.8	-1.4	-0.2	-1.1	-2.8	-4.7	-0.6	-6.4	-96.5	-4.3	-0.1	-0.1	-28.5
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-107.4	-0.1	-89.7	-4.3	-807.2	-203.4	-520.3	-323.9
Other Financing Activities	133.7	0.0	0.0	-0.3	556.6	-1.6	169.1	137.0	222.0	212.4	-0.7	184.8	27.3	1,599.1	445.3	1,035.8	641.2
Cash from Financing	103.5	0.0	0.0	-7.6	-5.0	-76.2	-41.8	-122.2	6.5	100.6	86.2	-26.9	-162.0	77.0	58.7	510.1	-54.3

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	-0.4	-10.4
Debt Issued	225.2	-14.4	-2.6	-30.5	-16.9	-20.9	-37.0	145.9	72.2	1.1
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	-13.5	-14.8	-4.3	-2.0	0.0	0.0	0.0	-1.1	0.0	-2.5
Dividends Paid	0.0	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	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.4	-11.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-17.7	-10.0	-1.5	-4.9	4.2	-81.8	70.7	10.7	-68.0	-119.2	125.2	32.6	37.0	-1.5	20.5	0.2	-6.5
Closing Cash Balance		31.8	34.7	44.7	46.2	51.0	46.9	128.6	57.9	47.2	115.2	234.4	109.1	76.5	39.5	41.0	20.5	20.3

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		3.0	-7.3	7.8	-13.5	11.3	1.5	-16.7	2.3	9.0	-12.4
Closing Cash Balance		34.7	31.7	39.0	31.1	44.7	33.3	31.8	48.5	46.2	12.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		55.9	64.4	84.0	0.2	-24.6	-18.2	1.7	89.0	-21.6	-64.7	57.7	123.5	216.2	151.1	95.3	-2.0	46.1
Real Free Cash Flow		50.3	65.7	76.9	-4.3	-28.8	-25.8	-8.1	73.2	-41.6	-85.0	37.2	101.8	197.4	132.1	87.1	-7.2	41.0

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		20.9	21.5	16.2	7.2	36.1	24.3	21.6	2.1	8.5	23.7
Real Free Cash Flow		20.9	18.7	11.3	5.4	34.1	22.2	20.0	0.5	7.3	22.5