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

Kratos Defense & Security Solutions, Inc.

KTOS

Valuace

Růst

Zdraví

Cena

$ 68.36

+6.16 (4.95%)

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	1,346.8	1,346.8	1,136.3	1,037.1	898.3	811.5	747.7	717.5	618.0	751.9	668.7	657.1	868.0	950.6	969.2	723.1	408.5
Cost of Revenues	1,048.5	1,048.5	849.1	768.5	672.3	586.4	544.5	527.5	448.3	554.6	515.1	495.3	649.8	710.6	712.0	530.9	318.5
Gross Profit	298.3	298.3	287.2	268.6	226.0	225.1	203.2	190.0	169.7	197.3	153.6	161.8	218.2	240.0	257.2	192.2	90.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	345.1	347.6	351.5	302.6	283.1	275.9	300.1	277.2	273.8	274.6
Cost of Revenues	271.3	270.5	277.7	229.0	213.3	206.7	222.9	206.2	208.6	201.2
Gross Profit	73.8	77.1	73.8	73.6	69.8	69.2	77.2	71.0	65.2	73.4

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	38.4	38.6	35.2	27.0	18.0	15.6	17.8	13.9	16.2	23.0	21.4	17.8	9.0	2.2
Selling General & Admin Expenses	0.0	0.0	0.0	197.8	169.6	150.5	132.5	117.6	110.9	147.5	132.6	134.8	146.9	153.0	193.1	142.5	63.0
Depreciation & Amortization	59.3	59.3	51.9	44.7	40.9	36.4	36.7	37.6	17.9	22.5	22.8	25.5	39.1	53.4	58.0	48.0	12.9
Total Operating Expenses	270.6	270.6	258.2	237.5	221.1	195.4	171.5	148.8	135.4	178.4	160.2	166.9	196.4	214.4	210.9	151.5	63.8
Operating Income	27.7	27.7	29.0	31.1	5.5	27.9	29.3	38.0	30.5	-5.8	-18.6	-4.5	19.9	31.8	-49.7	28.2	23.1

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	8.0	10.3
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	45.1	47.5
Depreciation & Amortization	19.2	11.9	14.8	13.4	13.1	13.1	13.4	12.3	12.2	11.2
Total Operating Expenses	63.5	70.0	70.1	67.0	66.8	62.7	64.7	64.0	53.1	61.2
Operating Income	10.3	7.1	3.7	6.6	3.0	6.5	12.5	7.0	12.1	12.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	7.9	15.5	12.2	1.2	0.6	0.3	0.8	1.9	0.8	0.5	0.0	0.0	0.2	0.2	0.3	0.1	0.1
Interest Expense	0.9	10.5	15.2	21.7	17.7	23.4	22.8	21.6	20.8	28.6	34.7	36.0	54.3	63.7	66.4	51.2	22.4
Other Expense	6.3	6.3	-2.5	-20.0	-38.2	-23.5	-22.5	-22.3	-4.8	-41.1	-11.0	-3.5	-40.4	6.2	-94.7	-12.4	-2.0
IBT	34.0	34.0	26.5	11.1	-32.7	4.4	6.8	15.7	8.7	-50.8	-52.3	-44.6	-72.9	-31.9	-114.5	-22.8	1.9
Income Tax Expense	12.0	12.0	10.2	8.9	1.4	3.9	-73.5	4.8	4.6	-8.2	8.1	-11.4	5.1	69.0	-1.6	1.9	-12.7
Net Income	22.0	22.0	16.3	-8.9	-34.1	0.5	79.6	12.5	-3.5	-42.7	-60.5	19.8	-78.0	-37.2	-114.4	-24.2	14.5

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	3.3	4.6	0.0	0.0	0.0	0.0	0.0	0.0	0.8	5.1
Interest Expense	0.0	0.0	0.0	0.9	12.5	0.0	0.0	2.8	5.8	5.1
Other Expense	1.8	4.8	0.9	-1.2	1.0	-0.7	0.2	-3.0	-4.1	-5.4
IBT	12.1	11.9	4.6	5.4	4.0	5.8	12.7	4.0	7.6	6.8
Income Tax Expense	6.2	3.2	1.7	0.9	0.1	2.6	4.8	2.7	2.0	3.8
Net Income	5.9	8.7	2.9	4.5	3.9	3.2	7.9	1.3	2.4	-1.6

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	$-0.07	$-0.27	$0.00	$0.69	$0.12	$-0.03	$-0.48	$-0.99	$0.34	$-1.35	$-0.65	$-2.44	$-0.88	$0.87
EPS Diluted	$0.00	$0.00	$0.00	$-0.07	$-0.27	$0.00	$0.67	$0.11	$-0.03	$-0.48	$-0.99	$0.34	$-1.35	$-0.65	$-2.44	$-0.88	$0.86
Shares Outstanding	170.5	172.3	149.0	130.4	126.7	124.6	115.5	106.0	103.8	89.5	61.3	58.7	57.6	56.8	46.9	27.4	16.6
Diluted Shares Outstanding	173.2	173.1	150.9	130.4	126.7	128.0	118.7	109.2	106.1	89.5	61.3	58.7	57.6	56.8	46.9	27.4	16.9

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	$0.02	$-0.01
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02	$-0.01
Shares Outstanding	170.5	174.0	155.7	154.2	152.7	152.6	151.8	139.6	132.1	129.6
Diluted Shares Outstanding	173.2	172.9	157.4	156.2	154.7	154.1	153.5	141.5	134.4	129.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	308.2	329.3	72.8	81.3	349.4	380.8	172.6	182.7	129.6	69.1	28.5	34.7	55.7	49.0	69.8	10.8
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	308.2	329.3	72.8	81.3	349.4	380.8	172.6	182.7	129.6	69.1	28.5	34.7	55.7	49.0	69.8	10.8
Accounts Receivable	338.4	323.7	329.2	328.5	284.7	272.3	264.4	237.4	268.4	229.4	206.8	248.2	265.8	275.6	253.5	128.5
Inventory	154.8	162.1	156.2	125.5	91.7	81.2	61.1	46.8	50.4	55.4	55.6	68.0	74.6	94.3	80.6	25.9
Other Current Assets	49.8	57.0	36.0	35.4	22.5	17.8	11.4	10.3	9.6	9.8	18.2	10.1	18.8	7.0	3.2	3.4
Total Current Assets	851.2	872.1	594.2	582.6	758.1	764.8	522.2	494.7	471.3	373.1	320.4	374.9	430.3	455.4	421.0	184.2

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	565.9	783.6	263.7	329.3	301.5	308.2	338.9	72.8	42.2	48.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.2	1.8
Total Cash & ST Investments	565.9	783.6	263.7	329.3	301.5	308.2	338.9	72.8	42.2	48.2
Accounts Receivable	423.4	398.8	362.5	323.7	319.1	338.4	325.8	329.2	351.9	337.7
Inventory	180.0	177.8	176.0	162.1	158.9	154.8	159.8	156.2	150.1	145.9
Other Current Assets	67.7	68.7	62.2	57.0	58.9	49.8	47.2	36.0	60.2	56.0
Total Current Assets	1,237.0	1,428.9	864.4	872.1	838.4	851.2	871.7	594.2	604.4	587.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	313.0	325.8	289.3	260.5	206.8	186.7	159.0	67.1	61.2	49.8	56.2	82.6	84.8	85.6	73.0	28.4
Goodwill	568.9	568.9	569.1	558.2	493.9	483.9	455.6	425.7	461.2	485.4	483.4	596.4	596.4	596.5	573.5	226.4
Intangible Assets	58.1	53.8	62.4	55.2	43.2	43.0	39.5	16.1	22.0	32.6	36.5	52.3	69.9	106.1	124.6	89.1
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.5	-30.3	-28.4	-28.9	0.0	0.0
Other Long-Term Assets	123.0	130.3	117.5	95.0	87.5	84.4	9.7	6.5	8.3	7.7	6.8	32.6	35.2	40.4	24.3	8.0
Total Long-Term Assets	1,063.0	1,078.8	1,038.3	968.9	831.4	798.0	663.8	515.4	552.7	575.5	582.9	763.9	786.3	828.6	795.4	351.9
Total Assets	1,914.2	1,950.9	1,632.5	1,551.5	1,589.5	1,562.8	1,186.0	1,010.1	1,024.0	948.6	903.3	1,138.8	1,216.6	1,284.0	1,216.4	536.1

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	384.5	352.4	342.8	325.8	320.4	313.0	294.2	289.3	277.9	266.8
Goodwill	595.0	598.8	597.4	568.9	568.9	568.9	568.9	569.1	558.2	558.2
Intangible Assets	57.2	58.4	61.1	53.8	55.9	58.1	60.2	62.4	50.7	52.2
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	149.6	146.7	138.7	130.3	128.8	123.0	119.6	117.5	99.6	97.8
Total Long-Term Assets	1,186.3	1,156.3	1,140.0	1,078.8	1,074.0	1,063.0	1,042.9	1,038.3	986.4	975.0
Total Assets	2,423.3	2,585.7	2,004.9	1,950.9	1,912.4	1,914.2	1,914.6	1,632.5	1,590.8	1,562.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	58.8	82.0	63.1	57.3	50.4	55.4	53.8	46.6	48.8	52.7	48.3	48.4	61.9	83.6	54.8	45.6
Short-Term Debt	13.4	13.2	12.1	10.8	10.1	8.9	9.9	73.2	0.8	1.0	1.0	1.1	1.3	1.5	1.6	0.6
Other Current Liabilities	119.2	125.2	115.5	104.0	102.5	99.3	84.7	10.0	92.1	101.0	80.8	124.5	135.3	64.5	56.3	29.1
Current Liabilities	272.3	296.7	292.5	234.2	221.1	197.6	182.7	164.7	188.9	196.5	172.4	226.1	251.0	279.0	213.8	118.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	66.2	97.6	82.7	82.0	61.0	58.8	61.9	63.1	57.4	58.4
Short-Term Debt	15.0	14.0	14.0	13.2	11.6	11.7	11.6	13.4	13.7	13.0
Other Current Liabilities	142.0	133.5	126.2	125.2	126.0	120.9	117.2	114.2	112.5	106.4
Current Liabilities	287.4	322.4	304.9	296.7	260.5	272.3	288.2	292.5	263.0	250.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	179.5	268.8	308.0	291.0	329.4	339.6	332.7	294.2	293.5	431.0	444.1	663.0	643.3	648.8	654.3	226.1
Capital Leases	100.7	107.4	49.9	51.6	42.8	47.5	47.5	0.0	0.0	0.0	0.0	0.1	0.4	0.9	1.3	1.7
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.0	17.3	10.5	0.9	0.7	0.0	2.7	11.7
Total Liabilities	584.9	597.7	634.0	604.0	629.2	622.7	596.9	490.8	512.5	672.2	649.1	914.5	920.8	959.9	903.8	366.2

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	119.3	265.3	269.2	268.8	209.2	213.6	214.7	308.0	277.2	273.1
Capital Leases	134.3	109.5	111.0	107.4	43.8	100.7	86.1	88.7	55.1	52.6
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	441.8	625.7	617.3	597.7	569.5	584.9	586.0	634.0	618.1	602.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.2	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	0.0
Retained Earnings	-671.0	-663.9	-680.2	-671.3	-634.4	-632.4	-712.0	-724.5	-720.8	-678.1	-617.6	-637.4	-559.4	-522.2	-407.8	-383.6
Comprehensive Income	1.5	-0.5	1.7	-0.8	0.6	1.4	-0.4	-0.7	-1.4	-1.7	-1.4	-1.7	-0.8	-0.8	-0.2	-14.2
Total Common Equity	1,329.3	1,353.2	976.0	936.3	945.1	925.3	574.1	519.3	511.5	276.4	254.2	224.3	295.8	324.1	312.6	169.9

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	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.0	0.0	0.0
Retained Earnings	-647.8	-656.5	-659.4	-663.9	-667.8	-671.0	-678.9	-680.2	-682.6	-681.0
Comprehensive Income	2.1	2.8	0.1	-0.5	0.3	1.5	2.1	1.7	2.5	2.9
Total Common Equity	1,981.5	1,960.0	1,387.6	1,353.2	1,342.9	1,329.3	1,306.1	976.0	953.4	945.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		293.6	282.0	321.4	301.8	339.5	348.5	342.6	294.2	293.5	431.0	444.1	663.0	643.3	650.3	655.9	226.7
Book Value		1,329.3	1,353.2	998.5	947.5	960.3	940.1	589.1	519.3	511.5	276.4	254.2	224.3	295.8	324.1	312.6	169.9

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	22.5	22.5	19.3	14.7
Book Value		1,981.5	1,960.0	1,387.6	1,353.2	1,342.9	1,329.3	1,306.1	976.0	953.4	945.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	14.6	22.0	16.3	-8.9	-33.2	-1.6	79.4	12.6	-3.5	-42.7	-60.5	19.8	-78.0	-37.2	-112.9	-24.7	14.6
Depreciation & Amortization	49.1	59.3	51.9	44.7	40.9	34.7	34.0	35.1	17.9	22.5	22.8	25.5	39.1	53.4	58.0	48.0	12.9
Stock-Based Compensation	28.5	0.0	29.8	25.3	26.3	25.8	21.0	11.0	7.2	7.8	5.1	6.1	3.8	7.4	6.6	3.3	1.9
Change Working Capital	-33.4	-168.0	-53.4	-11.2	-74.9	-26.1	-13.4	-24.0	-13.5	-48.1	2.1	-17.1	-2.4	-7.8	3.4	-26.0	8.9
Change In Accounts Receivable	11.7	-126.0	5.1	1.3	-4.9	2.6	-3.7	-11.6	8.2	-39.1	-24.7	10.3	16.1	4.9	2.8	-16.2	2.9
Change In Accounts Payable	-1.4	-13.7	15.1	4.4	4.5	-5.3	-2.4	4.8	12.2	-3.4	2.9	2.9	-13.5	-22.0	25.6	-16.0	8.7
Change In Inventories	-7.5	-19.3	-5.0	0.0	-23.8	-5.3	-5.3	-4.6	2.0	7.1	-2.7	-8.2	6.5	20.0	-5.2	3.8	-2.4
Other Non-cash Items	82.1	36.5	0.7	12.8	18.3	-1.6	3.8	0.2	10.4	43.7	13.4	-46.2	41.3	5.9	101.0	2.2	4.4
Cash from Operations	65.3	0.0	0.0	65.2	-25.7	30.8	46.6	30.0	18.1	-27.0	-12.4	-29.7	6.1	21.3	53.6	2.7	28.3

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	-16.1	8.7	2.9	4.5	3.9	3.2	7.9	1.3	2.4	3.0
Depreciation & Amortization	-43.1	15.0	14.8	13.4	13.3	13.1	13.4	12.5	12.2	11.2
Stock-Based Compensation	-26.4	9.1	8.6	8.7	6.8	7.2	6.6	9.2	6.3	6.4
Change Working Capital	-27.4	-7.0	-38.1	-56.0	-9.4	-17.6	-30.8	-19.2	40.7	-21.0
Change In Accounts Receivable	-29.0	-24.0	-35.8	-37.2	-5.1	25.6	-12.9	3.5	33.9	-12.8
Change In Accounts Payable	0.6	0.0	16.8	0.7	0.0	0.2	-3.3	0.0	5.0	-2.8
Change In Inventories	-20.2	8.2	-1.9	-5.4	-3.0	-4.1	5.6	-3.5	-5.9	-3.7
Other Non-cash Items	125.0	-39.1	0.1	0.2	31.0	0.2	0.1	-3.1	3.4	0.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	67.4	-0.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-62.8	-95.3	-58.2	-52.4	-45.4	-46.5	-35.9	-26.3	-22.6	-26.5	-9.2	-11.3	-14.2	-16.6	-16.6	-7.5	-2.3
Acquisitions	-11.2	12.0	-11.5	8.6	-132.2	-12.3	-51.5	-17.7	-2.9	0.0	-5.1	0.0	-2.6	2.2	-149.1	-391.1	-206.8
Investments	0.0	-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	0.0	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	-8.2	0.0	0.0	0.0	0.2	6.7	0.1	0.3	66.0	0.7	0.4	5.6	-0.4	1.7	0.6	3.0	-0.1
Cash from Investing	-73.9	0.0	0.0	-43.8	-177.4	-52.1	-87.3	-43.7	40.5	-25.8	-13.9	-5.7	-17.2	-12.7	-165.1	-395.6	-209.2

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	71.1	-28.0	-20.5	-22.6	-13.6	-15.3	-12.7	-16.6	-19.3	-14.2
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	-11.5	0.0	0.3	0.0
Investments	-5.0	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	-8.3	0.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-19.0	-14.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-71.4	0.0	0.0	-33.5	-353.7	-6.1	-1.2	-0.5	-0.8	-449.8	-15.1	-217.0	-662.5	-1.0	-51.0	-3.4	-120.4
Debt Issued	80.3	282.0	-39.4	53.1	316.0	-2.9	7.1	48.9	1.5	312.3	2.0	-1.9	682.2	-6.0	45.4	432.6	347.1
Issuance of Common Stock	337.9	0.0	0.0	6.5	0.0	0.0	240.4	0.0	0.0	269.1	76.2	0.0	0.0	0.0	97.0	61.1	24.7
Repurchase of Common Stock	-15.4	0.0	0.0	-3.7	0.0	0.0	0.0	0.0	-1.1	0.0	0.0	0.0	0.0	0.0	0.0	-10.9	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	-427.7	0.0
Other Financing Activities	6.2	0.0	0.0	2.8	290.4	-3.2	8.5	4.0	3.6	294.1	2.0	2.3	652.8	-1.0	44.9	833.3	277.6
Cash from Financing	269.1	0.0	0.0	-30.7	-63.3	-9.3	247.7	3.5	1.7	113.4	63.1	-214.7	-9.7	-2.0	90.9	452.4	181.9

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	-18.5	5.3
Debt Issued	134.3	-145.0	-3.9	1.2	61.2	-4.5	-1.0	-95.1	50.6	9.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.6
Repurchase of Common Stock	0.0	-0.9	0.0	0.0	-0.1	0.0	-2.0	-15.1	-0.1	-0.2
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	-0.1	3.4
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-18.6	8.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		260.0	231.3	256.5	-8.5	-268.1	-32.1	208.9	-10.4	52.1	60.5	40.6	-5.0	-21.0	6.7	-20.6	59.0	0.9
Closing Cash Balance		308.2	560.6	329.3	72.8	81.3	349.4	381.5	172.6	183.0	129.6	69.1	28.5	34.7	55.7	49.0	69.8	10.8

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		-5.3	-217.7	519.9	-65.6	27.8	-6.7	-30.7	266.1	30.6	-6.0
Closing Cash Balance		560.6	565.9	783.6	263.7	329.3	301.5	308.2	338.9	72.8	42.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		2.5	-137.4	-8.5	12.8	-71.1	-15.7	10.7	3.7	-4.5	-53.5	-21.6	-41.0	-8.1	4.7	37.0	-4.8	26.0
Real Free Cash Flow		-26.0	-137.4	-38.3	-12.5	-97.4	-41.5	-10.3	-7.3	-11.7	-61.3	-26.7	-47.1	-11.9	-2.7	30.4	-8.1	24.1

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		-12.1	-41.3	-32.2	-51.8	32.0	-9.2	-15.4	-15.9	48.1	-14.3
Real Free Cash Flow		14.3	-50.4	-40.8	-60.5	25.2	-16.4	-22.0	-25.1	41.8	-20.7