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

Gladstone Investment Corporation

GAIN

Valuace

100

Růst

Zdraví

Cena

$ 14.23

-0.11 (-0.78%)

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	112.7	89.9	103.2	32.7	99.1	48.7	8.0	99.2	65.3	49.4	29.1	50.9	3.4	22.2	24.3	18.7	-7.9
Cost of Revenues	32.0	28.2	24.1	21.7	0.0	0.0	0.0	-6.8	-6.3	-6.6	-6.7	-5.0	0.0	0.0	3.1	-7.4	-28.7
Gross Profit	80.7	61.6	79.0	11.0	99.1	48.7	8.0	106.1	71.6	56.0	35.8	55.9	3.4	22.2	21.2	26.1	20.8

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	25.1	36.1	25.7	25.7	42.1	21.9	0.2	28.3	11.3	51.2
Cost of Revenues	4.4	9.6	9.0	9.0	6.4	6.4	6.5	6.5	6.5	6.1
Gross Profit	20.7	26.5	16.8	16.8	35.7	15.5	-6.3	21.8	4.8	45.1

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	7.0	3.2	3.6	6.4	6.1	4.1	4.2	4.2	3.3	3.1	2.6	2.8	2.5	2.3
Depreciation & Amortization	0.0	0.0	0.0	39.1	0.0	0.0	0.0	0.5	0.5	0.1	0.0	0.5	0.4	0.8	0.0	0.0	-14.3
Total Operating Expenses	22.7	-3.7	-6.3	-2.9	-6.3	3.9	15.2	17.6	4.6	4.6	4.3	0.7	4.7	4.9	2.3	2.3	3.1
Operating Income	57.9	65.3	85.3	51.4	118.6	44.8	3.0	101.2	64.7	48.3	29.0	53.8	0.7	18.4	14.5	16.9	12.6

Operating Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Operating Expenses	27.2	-2.2	-1.1	-1.1	-2.8	0.0	0.2	-0.8	-1.8	-2.3
Operating Income	-6.5	28.7	17.9	17.9	38.5	15.5	-6.5	22.6	6.6	47.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	88.6	83.6	81.8	60.3	59.6	47.2	49.6	49.6	48.8	46.1	46.4	36.7	30.5	24.8	19.6	15.7	19.8
Interest Expense	36.6	28.2	24.1	15.9	13.1	4.4	4.0	6.1	4.0	3.5	4.2	3.5	2.1	1.1	0.8	0.7	2.0
Other Expense	72.4	0.0	0.0	31.6	-13.1	0.0	-10.3	-6.1	-4.0	-3.5	-4.2	-3.5	-2.1	-1.1	8.2	0.3	-21.7
IBT	130.4	65.3	85.3	35.5	105.5	44.8	-7.2	81.6	60.7	44.8	24.9	50.2	-1.3	17.3	22.0	16.4	-11.1
Income Tax Expense	0.0	0.0	0.0	54.7	0.0	0.0	10.3	13.5	0.0	0.0	0.0	0.0	0.0	0.0	9.0	1.0	-19.7
Net Income	130.4	65.3	85.3	35.5	105.5	44.8	-17.5	81.6	60.7	44.8	24.9	50.2	-1.3	17.3	22.0	16.4	-11.1

Net Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Interest Income	22.8	22.7	21.6	21.5	20.5	21.0	20.6	21.4	21.7	20.3
Interest Expense	9.5	9.6	8.5	9.0	6.4	6.4	6.5	6.5	6.5	6.1
Other Expense	72.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
IBT	65.9	28.7	17.9	17.9	38.5	15.5	-6.5	22.6	6.6	47.4
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Income	65.9	28.7	17.9	17.9	38.5	15.5	-6.5	22.6	6.6	47.4

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	$1.07	$3.08	$1.28	$-0.53	$2.49	$1.88	$1.48	$0.82	$1.88	$-0.05	$0.71	$0.99	$0.74	$-0.50
EPS Diluted	$0.00	$0.00	$0.00	$1.07	$3.08	$1.28	$-0.53	$2.49	$1.88	$1.48	$0.82	$1.88	$-0.05	$0.71	$0.99	$0.74	$-0.50
Shares Outstanding	39.7	36.7	34.5	33.3	33.2	33.2	32.9	32.8	32.3	30.3	30.3	26.7	26.5	24.2	22.1	22.1	22.1
Diluted Shares Outstanding	39.7	36.7	34.5	33.3	33.2	33.2	32.9	32.8	32.3	30.3	30.3	26.7	26.5	24.2	22.1	22.1	22.1

Per Share Data	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	39.7	38.4	36.9	36.7	36.7	36.7	36.7	35.6	34.4	33.8
Diluted Shares Outstanding	39.7	38.4	36.9	36.7	36.7	36.7	36.7	35.6	34.4	33.8

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	3.2	14.3	2.5	2.7	14.2	2.1	2.8	1.7	3.6	2.9	4.5	4.9	4.6	85.9	91.5	80.6	87.7
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	3.2	14.3	2.5	2.7	14.2	2.1	2.8	1.7	3.6	2.9	4.5	4.9	4.6	85.9	91.5	80.6	87.7
Accounts Receivable	11.1	8.5	11.1	6.9	9.4	4.5	4.2	4.1	5.9	4.5	4.4	6.4	3.0	3.0	2.8	1.6	2.2
Inventory	0.0	0.0	0.0	6.3	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 Current Assets	-14.3	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 Current Assets	14.3	22.8	13.5	5.7	23.6	6.6	7.0	5.8	7.2	5.2	7.3	6.8	5.8	87.2	99.0	87.3	90.2

Current Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Cash And Equivalents	0.2	2.6	2.6	2.0	2.0	2.4	2.5	2.8	2.1	37.1
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	0.2	2.6	2.6	2.0	2.0	2.4	2.5	2.8	2.1	37.1
Accounts Receivable	6.1	9.5	9.5	9.5	9.5	8.6	11.1	6.6	8.1	3.8
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.6	-2.6	4.1
Total Current Assets	6.3	12.1	12.1	11.5	11.5	11.0	13.5	13.0	7.6	45.0

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	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
Goodwill	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
Intangible Assets	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
Long-Term Investments	920.5	0.0	0.0	753.5	714.4	633.8	565.9	624.2	599.1	501.6	487.7	466.1	314.4	286.5	225.7	153.3	206.9
Other Long-Term Assets	-920.5	983.6	924.6	-765.6	-714.4	-633.8	-565.9	-624.2	-599.1	-501.6	-487.7	-466.1	-314.4	-286.5	0.6	0.6	0.1
Total Long-Term Assets	923.8	983.6	924.6	753.5	714.4	633.8	565.9	627.8	600.5	504.4	489.9	470.8	322.1	289.5	226.3	153.8	207.0
Total Assets	938.1	1,006.4	938.1	765.6	740.4	643.7	576.4	635.1	610.9	515.2	506.3	483.5	330.7	379.8	325.3	241.1	297.2

Long-Term Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Property, Plant & Equipment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	199.9	915.6	99.0
Other Long-Term Assets	0.0	1,075.6	1,075.6	857.3	857.3	903.2	924.6	704.7	0.0	703.1
Total Long-Term Assets	0.0	1,075.6	1,075.6	857.3	857.3	903.2	924.6	904.6	915.6	802.1
Total Assets	1,144.4	1,087.8	1,087.8	868.8	868.8	914.2	938.1	917.6	928.3	847.1

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	4.2	6.2	4.2	3.1	3.0	1.2	1.2	0.9	0.9	0.6	1.1	1.3	0.7	1.1	0.5	0.2	0.2
Short-Term Debt	331.3	0.0	0.0	0.0	256.3	123.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	58.0	76.0	40.0	102.8
Other Current Liabilities	-4.2	0.0	0.0	29.6	-3.0	-1.2	-1.2	40.5	7.6	3.9	4.4	3.5	2.5	93.6	1.9	2.1	0.9
Current Liabilities	4.2	6.2	4.2	257.4	3.0	1.2	1.2	41.4	8.5	4.5	5.5	4.8	3.2	93.8	77.2	40.9	103.9

Current Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Accounts Payable	0.0	5.6	5.6	30.7	30.7	4.6	4.2	1.6	4.9	1.7
Short-Term Debt	457.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	41.8	37.7	32.2
Current Liabilities	457.0	5.6	5.6	30.7	30.7	4.6	4.2	43.4	42.5	33.9

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	398.3	455.7	398.3	292.6	261.3	151.4	54.3	58.1	112.6	74.8	100.1	123.9	66.7	94.9	76.0	40.0	102.8
Capital Leases	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
Def. Tax Liability	0.0	0.0	0.0	-325.9	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	445.4	507.3	445.4	325.9	294.6	261.4	207.3	228.0	256.7	214.1	227.2	210.1	109.9	138.8	118.1	42.3	104.2

Long-Term Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Long-Term Debt	0.0	546.6	546.6	341.0	341.0	395.4	398.3	413.5	409.7	376.2
Capital Leases	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
Total Liabilities	608.6	597.7	597.7	410.4	410.4	436.8	445.4	457.7	452.7	410.7

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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
Retained Earnings	-18.2	-5.3	-19.6	-5.5	-13.0	2.6	6.4	-7.3	3.7	7.3	6.4	3.5	3.6	2.7	0.3	0.2	-43.5
Comprehensive Income	66.2	0.0	0.0	32.9	0.0	-92.2	-129.2	34.5	13.8	-23.6	-30.5	-39.3	-69.7	-40.8	-50.3	-58.6	-64.3
Total Common Equity	492.7	499.1	492.7	439.7	445.8	382.4	369.0	407.1	354.2	301.1	279.0	273.4	220.8	241.0	207.2	198.8	193.0

Total Common Equity	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	0.0	-21.5	-21.5	-16.7	-16.7	-15.8	-19.6	33.6	-11.7	34.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	80.9	0.0
Total Common Equity	535.8	490.1	490.1	458.4	458.4	477.4	492.7	459.9	475.7	436.4

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		398.3	455.7	398.3	292.6	261.3	151.4	54.3	58.1	112.6	74.8	100.1	123.9	66.7	94.9	76.0	40.0	102.8
Book Value		492.7	499.1	492.7	439.7	445.8	382.4	369.0	407.1	354.2	301.1	279.0	273.4	220.8	241.0	207.2	198.8	193.0

Other		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		535.8	490.1	490.1	458.4	458.4	477.4	492.7	459.9	475.7	436.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	85.3	65.3	85.3	35.5	102.3	42.5	-7.2	81.6	60.7	44.8	24.9	50.2	-1.3	17.3	22.0	16.4	-11.1
Depreciation & Amortization	-33.3	0.0	0.0	12.2	-74.9	-13.9	-51.1	0.5	0.5	0.1	0.0	0.5	0.4	0.8	0.0	0.0	-14.3
Stock-Based Compensation	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
Change Working Capital	9.7	5.4	9.7	2.3	10.4	-6.0	-17.2	33.1	6.2	0.7	-1.3	2.9	-5.1	2.2	1.2	-3.5	1.6
Change In Accounts Receivable	-4.1	1.3	-4.1	2.5	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
Change In Accounts Payable	12.7	3.0	12.3	0.0	0.2	-0.5	0.0	0.0	0.3	-0.5	0.0	-0.3	-0.3	0.6	0.0	0.0	-1.1
Change In Inventories	0.0	0.0	0.0	-0.2	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 Non-cash Items	-167.1	43.3	-9.0	-54.5	-1.2	-52.2	110.8	-21.6	-96.2	-13.1	-19.4	-151.2	-27.6	-60.0	-71.9	54.1	123.0
Cash from Operations	-69.5	0.0	0.0	-4.5	36.6	-29.7	35.3	93.6	-28.8	32.5	4.1	-97.6	-33.6	-39.7	-48.7	67.1	99.3

Cash Flow From Operating Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Income	-35.2	28.7	7.8	17.9	38.5	15.5	-6.5	22.6	6.6	47.4
Depreciation & Amortization	-123.6	0.0	0.0	0.0	0.0	0.6	0.0	0.0	0.6	0.6
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-2.5	3.8	-1.5	0.5	7.8	0.4	-4.0	0.2	0.7	7.9
Change In Accounts Receivable	0.1	0.0	-0.1	0.6	-0.1	0.0	1.7	-2.3	-0.6	-1.6
Change In Accounts Payable	-1.7	4.0	-2.4	-1.2	7.3	0.0	-5.6	2.9	0.9	8.1
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	25.6	-23.6	2.1	18.2	-36.6	46.7	20.5	-16.6	13.0	-115.9
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	2011	2010
Capital Expenditure	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
Acquisitions	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
Investments	-183.9	-221.2	-183.9	-133.8	-92.7	-95.3	0.0	-91.9	-98.5	-62.4	0.0	-132.2	-132.2	-87.6	-43.6	-4.8
Sales of Investment	29.8	123.6	28.0	35.5	50.0	31.0	-89.2	109.4	7.7	36.9	-20.4	31.6	31.6	3.2	11.5	110.6
Other Investing Activities	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
Cash from Investing	-154.1	0.0	0.0	-98.2	-42.7	-64.2	-89.2	17.5	-90.9	-25.5	-20.4	-100.6	-100.6	-84.4	-32.1	105.8

Cash Flow From Investing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	1-2025	4-2024	3-2024	2-2024
Capital Expenditure	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-37.4	-71.0	-62.8	-14.0	-187.1	-0.6	-0.9	-68.2	-66.8
Sales of Investment	-2.3	1.4	4.4	90.1	5.5	3.0	0.5	27.5	0.0
Other Investing Activities	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

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-134.9	0.0	0.0	35.2	-134.1	-152.7	-192.1	-259.5	-94.8	-108.7	-128.8	-87.0	-229.6	-381.1	-277.7	-294.2	-405.0
Debt Issued	240.6	57.4	105.7	66.5	244.1	249.8	188.3	205.0	132.6	83.4	105.0	144.2	201.5	399.9	313.7	231.4	507.8
Issuance of Common Stock	43.9	0.0	0.0	5.5	0.0	1.8	3.1	1.9	22.5	57.5	3.7	24.4	0.0	31.0	0.0	0.0	-0.2
Repurchase of Common Stock	0.0	0.0	0.0	0.0	-94.4	-57.5	0.0	-81.7	0.0	-40.0	0.0	0.0	0.0	0.0	0.0	230.6	-0.2
Dividends Paid	-76.1	0.0	0.0	-47.1	-38.9	-30.9	-33.9	-30.5	-28.9	-22.7	-22.7	-20.6	-18.8	-14.5	-13.6	-10.6	-10.6
Other Financing Activities	39.4	0.0	0.0	-0.4	242.8	267.4	188.0	275.8	130.8	79.8	143.3	181.1	200.7	398.7	350.9	0.0	397.1
Cash from Financing	69.9	0.0	0.0	-6.7	-24.5	28.1	-34.9	-94.0	29.6	-34.1	-4.5	97.9	-47.7	34.1	59.6	-74.2	-18.8

Cash Flow From Financing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	457.0	-89.6	546.6	205.5	341.0	-54.4	-3.0	-15.2	3.8	33.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	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	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	0.0	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		0.0	11.9	0.0	-11.2	12.1	-1.7	0.5	-0.4	0.8	-1.6	-0.4	0.4	-81.4	-5.6	11.0	-7.1	80.5
Closing Cash Balance		3.2	15.2	3.2	3.2	14.5	2.4	4.1	3.6	3.6	2.9	4.5	4.9	4.6	85.9	91.5	80.6	87.7

Cash position		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Change in Cash		-167.2	-3.1	-9.8	12.0	0.5	-0.5	0.0	-0.4	1.0	-35.2
Closing Cash Balance		-164.9	2.2	5.4	15.2	3.1	2.7	3.2	3.2	3.6	2.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-69.5	113.9	86.0	-4.5	36.6	-29.7	35.3	93.6	-28.8	32.5	4.1	-97.6	-33.6	-39.7	-48.7	67.1	99.3
Real Free Cash Flow		-69.5	113.9	86.0	-4.5	36.6	-29.7	35.3	93.6	-28.8	32.5	4.1	-97.6	-33.6	-39.7	-48.7	67.1	99.3

Free Cash Flow		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Free Cash Flow		-135.7	8.9	8.3	36.6	9.7	63.2	9.9	6.2	20.9	-60.1
Real Free Cash Flow		-135.7	8.9	8.3	36.6	9.7	63.2	9.9	6.2	20.9	-60.1