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

The Hain Celestial Group, Inc.

HAIN

Valuace

Růst

Zdraví

Cena

$ 0.66

+0.03 (2.27%)

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	1,505.7	1,559.8	1,736.3	1,796.6	1,891.8	1,970.3	2,053.9	2,302.5	2,457.8	2,853.1	2,885.4	2,688.5	2,153.6	1,734.7	1,378.2	1,130.3	917.3
Cost of Revenues	1,204.2	1,225.7	1,355.5	1,400.2	1,464.4	1,478.7	1,588.1	1,857.3	1,942.3	2,311.7	2,271.2	2,069.9	1,586.4	1,259.8	995.8	810.8	666.2
Gross Profit	301.5	334.1	380.8	396.4	427.4	491.6	465.8	445.2	515.4	541.4	614.1	618.6	567.2	474.9	382.5	319.5	251.2

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	384.1	367.9	363.3	390.4	411.5	394.6	418.8	438.4	454.1	425.0
Cost of Revenues	309.7	299.8	289.0	305.7	318.0	313.0	320.8	341.7	351.9	341.1
Gross Profit	74.4	68.1	74.3	84.7	93.5	81.6	98.0	96.7	102.2	83.9

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	6.4	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	289.2	300.7	299.1	324.4	375.4	348.7	361.3	303.8	348.5	311.3	274.8	237.6	212.5	172.7
Depreciation & Amortization	48.4	44.3	44.7	45.9	70.1	49.6	52.1	56.9	18.2	18.4	65.6	23.5	15.6	12.2	30.5	24.1	18.8
Total Operating Expenses	780.0	795.7	399.8	299.2	310.9	308.0	336.0	390.7	366.9	379.7	322.6	372.0	326.9	286.9	237.6	212.5	172.7
Operating Income	-478.4	-461.6	-18.9	-85.6	104.7	193.7	203.5	53.5	106.0	110.8	150.4	237.7	227.7	174.3	151.5	106.9	66.6

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	11.1	15.4	11.4	10.5	11.0	11.4	10.3	10.9	11.2	12.3
Total Operating Expenses	173.3	74.9	326.0	205.7	185.4	78.6	86.0	124.6	103.0	86.2
Operating Income	-98.8	-6.9	-251.7	-121.1	-91.9	3.1	12.0	-27.9	-0.8	-2.3

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	43.9	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
Interest Expense	55.9	51.3	57.2	45.8	12.6	8.7	18.3	36.1	26.9	21.3	25.2	22.5	20.1	20.5	17.3	13.0	11.8
Other Expense	-55.2	-53.9	-63.9	-44.0	-1.2	-84.9	-169.6	-105.4	-40.4	-51.2	-147.9	-8.9	-12.6	-13.6	6.7	-0.2	-9.0
IBT	-533.7	-515.5	-82.9	-129.6	103.5	108.8	33.8	-52.0	81.2	89.1	118.4	215.3	207.6	153.8	134.2	94.4	57.6
Income Tax Expense	10.2	15.3	-7.8	-14.2	22.7	41.1	6.2	-2.7	-0.9	21.8	70.9	47.9	70.1	34.3	41.2	37.3	29.0
Net Income	-543.8	-530.8	-75.0	-116.5	77.9	77.4	27.6	-49.3	9.7	67.4	47.4	167.9	139.9	114.7	79.2	55.0	28.6

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	15.7	15.5	12.8	11.9	12.8	13.7	13.7	14.1	16.1	13.2
Other Expense	-14.8	-15.0	-11.4	-14.0	-9.3	-19.2	-18.2	-15.2	-17.0	-13.5
IBT	-113.6	-21.9	-263.1	-135.1	-101.2	-16.1	-6.2	-43.1	-17.8	-15.8
Income Tax Expense	2.4	-1.3	9.6	-0.5	2.7	3.5	-3.3	5.1	-4.2	-5.4
Net Income	-116.0	-20.6	-272.6	-134.6	-104.0	-19.7	-2.9	-48.2	-13.5	-10.4

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	$-1.30	$0.84	$0.77	$0.27	$-0.47	$0.09	$0.65	$0.46	$1.65	$1.43	$1.24	$0.90	$0.64	$0.35
EPS Diluted	$0.00	$0.00	$0.00	$-1.30	$0.83	$0.76	$0.27	$-0.47	$0.09	$0.65	$0.46	$1.62	$1.40	$1.21	$0.87	$0.62	$0.35
Shares Outstanding	90.7	90.1	89.8	89.4	93.0	100.2	103.6	104.1	103.8	103.6	103.1	101.7	97.8	92.4	88.7	86.3	81.8
Diluted Shares Outstanding	90.7	90.1	89.8	89.4	93.3	101.3	103.9	104.1	104.5	104.2	104.2	103.4	100.0	95.1	91.7	89.1	83.0

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	90.7	90.3	89.0	90.2	90.1	89.9	89.8	89.8	89.8	89.5
Diluted Shares Outstanding	90.7	90.3	89.0	90.2	90.1	89.9	89.8	89.8	89.8	89.5

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	54.3	54.4	54.3	53.4	65.5	75.9	37.8	39.5	106.6	147.0	127.9	166.9	123.8	41.3	29.9	27.5	17.3
Short Term Investments	0.0	0.0	0.0	8.6	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	54.3	54.4	54.3	53.4	65.5	75.9	37.8	39.5	106.6	147.0	127.9	166.9	123.8	41.3	29.9	27.5	17.3
Accounts Receivable	179.2	154.4	179.2	160.9	170.7	174.1	171.0	236.9	252.7	248.4	278.9	320.2	287.9	233.6	166.7	143.3	114.2
Inventory	274.1	248.7	274.1	310.3	308.0	285.4	248.2	364.9	391.5	427.3	408.6	382.2	320.3	250.2	186.4	171.1	157.0
Other Current Assets	49.4	72.8	49.4	66.4	55.9	39.8	104.0	60.4	59.9	52.0	84.8	42.9	47.9	32.4	19.9	15.1	14.6
Total Current Assets	557.1	530.3	557.1	591.0	600.1	577.1	560.9	701.8	1,051.6	874.8	900.2	933.0	803.6	575.2	448.8	371.1	313.8

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	47.9	54.4	44.4	56.2	56.9	54.3	49.5	53.7	38.3	53.4
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.6
Total Cash & ST Investments	47.9	54.4	44.4	56.2	56.9	54.3	49.5	53.7	38.3	53.4
Accounts Receivable	170.7	154.4	172.3	178.3	188.2	179.2	191.2	192.5	158.1	160.9
Inventory	229.5	248.7	249.0	260.5	270.4	274.1	281.4	295.3	313.3	310.3
Other Current Assets	74.9	72.8	86.4	53.5	48.6	49.4	49.8	58.0	56.0	66.4
Total Current Assets	523.0	530.3	552.1	548.5	564.0	557.1	572.0	599.4	565.8	591.0

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	348.4	335.9	348.4	392.2	412.1	404.8	377.4	328.4	310.2	370.5	389.8	344.3	310.7	235.8	148.5	110.4	107.0
Goodwill	929.3	501.0	929.3	938.6	933.8	871.1	862.0	1,009.0	1,024.1	1,060.0	1,060.3	1,136.1	1,134.4	896.4	704.8	568.4	516.5
Intangible Assets	244.8	210.9	244.8	298.1	477.5	314.9	346.5	465.2	510.4	573.3	604.8	647.8	651.5	498.2	310.4	220.4	198.1
Long-Term Investments	15.4	0.0	10.2	12.8	14.5	16.9	17.4	18.9	20.7	19.0	20.2	2.3	36.5	46.8	45.1	50.6	46.0
Other Long-Term Assets	-25.2	25.2	27.8	-46.2	-74.7	-21.5	-27.6	7.5	-57.2	-87.9	-98.9	13.1	4.9	8.6	2.4	-1.3	5.9
Total Long-Term Assets	1,560.5	1,073.0	1,560.5	1,667.6	1,858.3	1,628.9	1,627.5	1,880.8	1,895.1	2,056.3	2,107.8	2,164.3	2,161.7	1,703.6	1,227.0	962.4	884.3
Total Assets	2,117.5	1,603.3	2,117.5	2,258.6	2,458.4	2,205.9	2,188.5	2,582.6	2,946.7	2,931.1	3,008.1	3,097.3	2,965.3	2,278.8	1,675.8	1,333.5	1,198.1

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	326.0	335.9	325.4	331.5	352.0	348.4	352.1	364.8	388.5	392.2
Goodwill	498.2	501.0	712.7	825.6	936.3	929.3	936.1	939.6	928.4	938.6
Intangible Assets	207.3	210.9	225.5	223.7	250.2	244.8	250.3	295.0	290.9	298.1
Long-Term Investments	0.0	0.0	6.0	6.9	10.1	10.2	10.5	11.4	12.3	12.8
Other Long-Term Assets	28.4	25.2	22.4	24.4	22.2	27.8	28.4	23.4	31.1	-46.2
Total Long-Term Assets	1,059.9	1,073.0	1,291.9	1,412.1	1,570.8	1,560.5	1,577.3	1,634.2	1,651.1	1,667.6
Total Assets	1,582.9	1,603.3	1,844.1	1,960.5	2,134.8	2,117.5	2,149.2	2,233.6	2,216.9	2,258.6

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	188.2	188.3	188.2	134.8	174.8	171.9	171.0	238.3	230.0	222.1	251.7	252.0	239.2	256.9	184.1	167.1	129.3
Short-Term Debt	18.3	16.8	18.3	18.1	7.7	0.5	1.7	25.9	26.6	9.8	26.5	31.3	100.1	12.5	0.3	0.6	0.0
Other Current Liabilities	75.0	72.3	75.0	78.0	-8.2	118.0	127.6	118.9	49.8	108.5	3.6	79.2	5.6	10.3	13.3	76.9	47.4
Current Liabilities	281.5	277.4	281.5	230.9	269.3	290.4	300.3	383.2	422.4	340.5	357.0	362.4	424.2	274.1	202.8	170.7	138.9

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	175.7	188.3	210.1	198.5	185.0	188.2	179.1	169.1	142.3	134.8
Short-Term Debt	7.6	16.8	7.6	7.6	7.6	18.3	7.6	7.6	7.6	18.1
Other Current Liabilities	93.5	72.3	87.1	83.2	88.2	75.0	85.7	90.9	96.7	78.0
Current Liabilities	276.8	277.4	304.7	289.3	280.7	281.5	272.4	267.5	246.6	230.9

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	736.4	762.5	817.4	911.2	988.4	316.4	364.1	613.5	687.5	740.3	836.2	812.6	767.8	653.5	390.3	229.5	225.0
Capital Leases	81.0	75.0	91.6	90.0	107.5	85.9	83.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	47.8	40.3	47.8	72.1	95.0	42.6	51.8	51.9	86.9	121.5	131.5	145.3	148.4	134.7	109.9	52.9	38.3
Total Liabilities	1,174.6	1,128.3	1,174.6	1,240.7	1,375.2	683.0	744.9	1,063.3	1,209.6	1,218.3	1,343.6	1,325.6	1,345.5	1,077.3	711.2	466.8	432.4

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	772.4	762.5	767.4	795.9	811.7	817.4	852.4	887.7	904.6	911.2
Capital Leases	64.5	75.0	66.0	74.8	78.9	81.0	82.6	86.0	97.2	90.0
Def. Tax Liability	41.4	40.3	41.7	45.6	45.4	47.8	52.3	52.9	61.0	72.1
Total Liabilities	1,137.9	1,128.3	1,147.4	1,155.8	1,171.1	1,174.6	1,204.7	1,237.8	1,235.9	1,240.7

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	0.5	0.5	0.5	0.5	0.4
Retained Earnings	577.5	46.7	577.5	652.6	769.1	691.2	614.2	695.0	878.5	868.8	801.4	797.5	629.6	489.8	375.1	295.9	240.9
Comprehensive Income	-137.2	-81.1	-137.2	-126.2	-164.5	-73.0	-171.4	-225.0	-184.2	-195.5	-172.1	-42.4	60.1	-27.3	-5.4	7.1	-6.9
Total Common Equity	942.9	475.0	942.9	1,017.9	1,083.2	1,522.9	1,443.6	1,519.3	1,737.0	1,712.8	1,664.5	1,771.7	1,619.9	1,201.6	964.6	866.7	765.7

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1
Retained Earnings	26.1	46.7	319.3	453.9	557.9	577.5	580.5	628.7	642.2	652.6
Comprehensive Income	-92.4	-81.1	-133.3	-157.0	-99.4	-137.2	-136.1	-130.0	-155.6	-126.2
Total Common Equity	445.0	475.0	696.7	804.7	963.7	942.9	944.5	995.8	981.0	1,017.9

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		835.7	779.2	835.7	918.8	996.1	317.0	365.7	639.5	714.1	750.1	862.7	843.9	867.9	665.9	390.6	230.2	225.0
Book Value		942.9	475.0	942.9	1,017.9	1,083.2	1,522.9	1,443.6	1,519.3	1,737.0	1,712.8	1,664.5	1,771.7	1,619.9	1,201.6	964.6	866.7	765.7

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		445.0	475.0	696.7	804.7	963.7	942.9	944.5	995.8	981.0	1,017.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-75.0	-530.8	-75.0	-116.5	77.9	66.1	25.6	-49.9	82.4	67.4	47.4	167.9	139.9	114.7	79.2	55.0	28.6
Depreciation & Amortization	44.7	44.3	44.7	50.8	46.8	49.6	52.1	56.9	60.8	68.7	65.6	56.6	48.0	40.1	30.5	24.1	18.8
Stock-Based Compensation	12.7	8.1	12.7	14.4	15.6	15.7	13.1	9.9	11.2	9.7	12.7	12.2	12.4	13.0	8.3	9.0	1.0
Change Working Capital	73.9	26.3	23.3	-27.7	-63.7	3.2	-3.8	22.8	-32.3	40.5	-88.5	-35.6	-11.4	-47.1	0.3	-37.2	7.9
Change In Accounts Receivable	-19.0	25.2	-19.0	13.1	-5.3	-2.9	33.9	21.2	-24.8	27.7	-12.9	-31.8	1.0	-47.8	-4.3	-22.5	4.6
Change In Accounts Payable	46.7	0.0	0.0	-40.7	-19.9	-10.4	-31.6	-17.0	49.3	6.8	-40.7	13.6	19.0	45.8	12.5	4.5	-15.2
Change In Inventories	31.5	-3.4	31.5	0.2	-25.3	-38.5	33.2	20.6	-45.0	-21.0	-15.7	-21.1	-22.8	-28.3	-5.6	-5.7	5.9
Other Non-cash Items	86.9	474.3	110.7	171.8	-5.4	52.4	28.0	27.3	6.6	40.8	136.3	-4.0	-2.9	7.7	2.0	0.0	10.7
Cash from Operations	116.4	0.0	0.0	66.8	80.2	196.8	151.2	41.3	107.2	216.6	206.6	185.5	184.8	121.0	122.0	58.7	71.0

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	-116.0	-20.6	-272.6	-134.6	-104.0	-19.7	-2.9	-48.2	-13.5	-10.4
Depreciation & Amortization	11.1	15.4	9.8	10.5	9.8	11.4	10.3	10.9	11.2	12.3
Stock-Based Compensation	1.1	2.0	0.0	3.3	0.0	2.9	2.6	3.0	3.4	3.7
Change Working Capital	9.0	-6.5	13.3	-15.5	14.1	-3.5	17.2	28.2	-10.2	-3.0
Change In Accounts Receivable	-3.9	-15.7	26.6	0.1	2.5	-3.9	11.7	0.0	-29.5	-1.2
Change In Accounts Payable	26.5	0.0	-33.8	0.0	15.8	0.0	0.0	0.0	0.0	0.0
Change In Inventories	15.8	16.2	7.3	-14.6	1.7	2.3	4.0	12.3	22.6	-7.4
Other Non-cash Items	131.8	1.2	248.6	141.1	111.4	-1.9	12.3	50.4	29.8	11.4
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	-33.5	-25.3	-33.5	-27.9	-40.0	-71.6	-60.9	-77.1	-70.9	-63.1	-77.3	-51.2	-41.6	-72.9	-20.4	-11.5	-11.4
Acquisitions	9.5	0.0	0.0	0.4	-260.7	58.8	15.8	0.0	-12.4	-19.5	-157.1	-104.6	-177.3	-337.4	-257.3	-45.3	-51.4
Investments	0.0	0.0	0.0	-0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	0.0
Sales of Investment	0.0	0.0	0.0	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.9	4.4	0.0	0.0	0.0	0.0
Other Investing Activities	9.5	0.0	0.0	7.8	12.3	10.4	297.6	45.1	-10.0	6.4	0.0	1.7	8.3	4.2	7.0	1.6	0.1
Cash from Investing	-23.9	0.0	0.0	-19.6	-288.3	-2.4	252.5	-32.0	-93.3	-76.2	-234.3	-151.3	-206.2	-406.1	-270.7	-55.5	-62.8

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	-7.0	-5.2	-6.2	-6.9	-6.4	-5.8	-8.7	-12.0	-5.8	-6.9
Acquisitions	0.0	0.0	0.2	0.0	1.7	0.0	0.0	0.0	0.0	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	12.4	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	-210.1	0.0	0.0	-61.6	-403.1	-293.1	-610.0	-358.8	-405.0	-200.7	-308.1	-54.9	-7.2	0.0	-0.5	0.0	-33.5
Debt Issued	127.0	-56.5	-83.0	-15.7	1,082.2	244.3	336.2	284.1	368.9	88.2	326.9	30.8	209.2	275.4	160.9	5.2	258.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-1.4	-1.6	-1.4	-410.5	-106.1	-60.2	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	121.2	0.0	0.0	-1.4	1,026.3	236.7	265.9	278.2	356.8	82.5	308.1	72.0	108.0	296.1	147.9	7.2	1.1
Cash from Financing	-89.7	0.0	0.0	-63.1	212.8	-162.4	-404.3	-80.6	-48.1	-118.2	0.1	17.2	100.8	296.1	147.4	7.1	-32.4

Cash Flow From Financing Activities	2-2026	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	0.0
Debt Issued	780.0	0.8	4.3	-28.5	-15.8	-16.4	-24.2	-35.3	-16.9	-6.6
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	0.1	-0.1	0.0	-0.1	0.0	-0.3	0.0	0.0	-0.6	-0.9
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		0.9	0.0	0.9	-12.1	-10.4	38.1	-1.8	-73.5	-34.0	19.1	-39.0	43.2	82.5	11.4	2.4	10.3	-24.1
Closing Cash Balance		54.3	54.4	54.3	53.4	65.5	75.9	37.8	39.5	113.0	147.0	127.9	166.9	123.8	41.3	29.9	27.5	17.3

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		20.1	-6.5	9.9	-11.8	-0.7	2.5	4.8	-4.1	15.4	-15.1
Closing Cash Balance		68.0	47.9	54.4	44.4	56.2	56.9	54.3	49.5	53.7	38.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		82.9	-3.2	82.9	38.9	40.3	125.2	90.3	-35.9	36.3	153.5	129.3	134.3	143.2	48.1	101.5	47.2	59.6
Real Free Cash Flow		70.2	-11.3	70.2	24.5	24.7	109.5	77.2	-45.8	25.2	143.8	116.6	122.1	130.7	35.1	93.2	38.1	58.6

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		30.0	-13.7	-8.9	-2.3	24.5	-16.5	30.7	30.2	14.8	7.1
Real Free Cash Flow		28.9	-15.7	-8.9	-5.5	24.5	-19.4	28.1	27.2	11.5	3.4