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

Matthews International Corporation

MATW

Valuace

Růst

Zdraví

Cena

$ 26.22

-1.33 (-4.64%)

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	1,380.6	1,497.7	1,795.7	1,880.9	1,762.4	1,671.0	1,498.3	1,537.3	1,602.6	1,515.6	1,480.5	1,426.1	1,106.6	985.4	900.3	898.8	821.8
Cost of Revenues	910.7	1,010.2	1,263.9	1,303.2	1,240.1	1,129.2	1,000.5	994.8	1,021.2	952.2	924.0	896.7	714.1	628.8	563.7	547.2	498.4
Gross Profit	469.9	487.5	531.9	577.7	522.3	541.8	497.8	542.5	581.4	563.4	556.5	529.4	392.5	356.5	336.6	351.7	323.4

Revenue	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Revenues	284.8	318.8	349.4	427.6	401.8	446.7	427.8	471.2	450.0	480.2
Cost of Revenues	188.1	206.7	227.3	288.6	283.7	308.6	301.7	330.0	323.5	329.4
Gross Profit	96.7	112.1	122.0	139.1	118.2	138.1	126.1	141.2	126.5	150.8

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	15.6	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
Selling General & Admin Expenses	0.0	0.0	0.0	449.1	426.7	415.6	400.0	408.8	417.0	450.8	437.6	424.4	309.6	260.7	243.0	233.1	206.8
Depreciation & Amortization	61.9	71.7	94.8	96.5	104.1	133.5	119.1	90.8	31.6	68.0	65.5	62.6	42.9	37.9	28.8	27.7	27.3
Total Operating Expenses	464.5	467.2	463.8	489.6	483.8	499.8	471.6	454.6	448.5	450.8	437.6	424.4	309.6	260.7	243.0	233.1	705.2
Operating Income	5.5	20.3	68.1	88.1	121.0	42.0	26.2	165.4	132.8	112.6	118.8	105.0	82.9	95.8	93.6	118.5	116.6

Operating Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	15.6
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	113.9
Depreciation & Amortization	12.7	15.2	15.8	18.2	22.5	24.3	23.7	23.3	23.5	24.7
Total Operating Expenses	112.4	121.5	99.5	131.1	107.1	125.8	117.8	111.7	108.5	124.5
Operating Income	-15.7	-9.4	22.6	8.0	11.1	12.3	8.3	29.5	17.9	26.3

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4	0.0
Interest Expense	58.9	59.2	50.5	44.6	27.7	28.7	42.1	41.0	37.4	26.4	24.3	20.6	12.6	12.9	11.5	8.2	7.4
Other Expense	101.0	-4.1	-137.8	-47.2	-225.2	-32.8	-132.6	-203.5	2.6	-16.3	-23.6	5.2	-15.1	-1.4	1.8	0.3	-6.2
IBT	106.5	16.2	-69.7	40.9	-104.2	9.2	-106.3	-38.1	98.0	96.3	95.2	89.7	67.8	81.4	83.9	112.0	110.4
Income Tax Expense	83.8	40.7	-10.0	1.8	-4.4	6.4	-18.7	0.8	-9.1	22.4	29.1	26.4	23.5	26.7	28.7	38.6	41.4
Net Income	22.6	-24.5	-59.7	39.3	-99.8	2.9	-87.7	-38.9	107.4	74.4	66.7	63.4	43.7	54.9	55.8	72.4	69.1

Net Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	13.1	13.8	16.1	15.9	15.7	13.6	12.8	12.5	11.6	11.5
Other Expense	100.1	-15.8	36.3	-19.6	-16.9	-79.8	-15.4	-21.6	-21.0	-11.0
IBT	84.4	-25.2	58.9	-11.6	-5.8	-67.5	-7.1	7.9	-3.0	15.3
Income Tax Expense	40.8	2.3	43.5	-2.7	-2.4	0.7	-8.8	-1.1	-0.7	-2.4
Net Income	43.6	-27.5	15.4	-8.9	-3.5	-68.2	1.8	9.0	-2.3	17.7

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	$1.29	$-3.18	$0.09	$-2.81	$-1.24	$3.39	$2.31	$2.08	$1.93	$1.33	$2.01	$2.02	$2.47	$2.32
EPS Diluted	$0.00	$0.00	$0.00	$1.26	$-3.18	$0.09	$-2.81	$-1.24	$3.37	$2.28	$2.03	$1.91	$1.33	$1.98	$1.98	$2.46	$2.31
Shares Outstanding	31.5	31.0	30.6	30.5	31.4	31.7	31.2	31.4	31.7	32.1	32.1	32.9	32.9	27.3	27.6	28.8	29.7
Diluted Shares Outstanding	31.5	31.1	30.9	31.3	31.4	32.0	31.2	31.4	31.9	32.6	32.9	33.2	32.9	27.7	28.2	28.8	29.7

Per Share Data	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.56
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.56
Shares Outstanding	31.5	31.1	31.2	31.2	30.9	30.7	30.9	30.9	30.9	31.5
Diluted Shares Outstanding	31.5	31.1	31.2	31.2	30.9	31.1	31.2	31.2	30.9	31.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	42.7	40.8	42.1	69.0	49.2	41.3	35.3	41.6	57.5	55.7	72.2	75.6	58.0	58.3	60.3	59.7
Short Term Investments	0.6	0.0	0.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4	1.4
Total Cash & ST Investments	42.7	40.8	42.1	69.0	49.2	41.3	35.3	41.6	57.5	55.7	72.2	75.6	58.0	58.3	61.7	61.1
Accounts Receivable	288.1	299.0	282.2	221.0	309.8	295.2	318.8	331.5	319.6	294.9	284.0	282.7	188.4	174.6	164.7	151.0
Inventory	248.6	237.9	260.4	225.4	189.1	175.1	180.3	180.5	171.4	162.5	171.4	152.8	130.8	130.7	125.6	107.9
Other Current Assets	62.6	54.9	63.6	113.1	76.1	64.0	49.4	62.9	46.5	61.1	77.3	49.5	19.0	20.0	16.2	13.9
Total Current Assets	642.1	632.5	648.3	628.6	624.2	575.6	583.7	616.4	595.1	574.2	624.7	573.9	406.0	385.2	369.8	335.7

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	20.4	40.2	33.5	40.8	42.7	45.5	37.9	42.1	39.3	41.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.9	0.4	0.0
Total Cash & ST Investments	20.4	40.2	33.5	40.8	42.7	45.5	37.9	42.1	39.3	41.9
Accounts Receivable	237.0	230.7	287.9	299.0	288.1	283.6	295.5	282.2	233.9	246.6
Inventory	210.5	205.2	241.6	237.9	248.6	253.3	257.8	260.4	268.6	254.6
Other Current Assets	48.4	178.3	60.2	54.9	62.6	71.7	66.8	63.6	77.8	75.2
Total Current Assets	516.3	654.4	623.2	632.5	642.1	654.0	658.1	648.3	619.6	618.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	336.9	340.0	342.0	256.1	223.7	236.8	237.4	252.8	235.5	219.5	227.4	209.3	180.7	144.0	134.5	129.8
Goodwill	706.2	697.1	698.1	675.4	773.8	765.4	846.8	948.9	897.8	851.5	855.7	819.5	524.6	476.2	465.0	405.2
Intangible Assets	134.8	126.0	160.5	202.2	261.5	333.5	400.7	443.9	424.4	393.8	415.0	381.9	65.1	59.0	62.8	57.9
Long-Term Investments	28.5	23.1	28.1	26.0	30.4	63.3	85.5	45.4	37.7	31.4	25.5	23.1	22.3	18.8	15.1	13.6
Other Long-Term Assets	11.4	9.6	8.2	90.9	115.0	94.4	31.5	66.2	51.8	19.9	13.8	20.0	14.4	12.1	16.4	21.1
Total Long-Term Assets	1,219.8	1,202.3	1,239.1	1,254.2	1,407.9	1,497.1	1,606.9	1,759.1	1,649.6	1,516.9	1,538.4	1,457.8	808.9	742.8	727.6	658.2
Total Assets	1,861.9	1,834.9	1,887.4	1,882.8	2,032.1	2,072.6	2,190.6	2,375.5	2,244.6	2,091.0	2,163.0	2,031.7	1,214.9	1,128.0	1,097.5	993.8

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	280.2	272.6	327.0	340.0	336.9	343.7	348.4	270.3	273.6	268.2
Goodwill	516.0	473.1	686.0	697.1	706.2	707.9	709.0	698.1	702.9	708.8
Intangible Assets	83.8	86.8	116.9	126.0	134.8	143.9	151.3	160.5	175.0	190.4
Long-Term Investments	285.5	22.3	22.6	23.1	28.5	28.2	25.6	25.0	25.2	23.8
Other Long-Term Assets	15.9	318.0	10.0	16.1	11.4	10.5	8.3	83.0	85.3	84.9
Total Long-Term Assets	1,189.7	1,172.8	1,168.5	1,202.3	1,219.8	1,236.4	1,245.1	1,239.1	1,264.6	1,279.0
Total Assets	1,706.0	1,827.2	1,791.7	1,834.9	1,861.9	1,890.5	1,903.1	1,887.4	1,884.2	1,897.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	113.6	108.4	114.3	121.4	112.7	82.9	74.6	70.0	66.6	58.1	68.9	72.0	45.2	44.3	46.7	36.3
Short-Term Debt	28.8	29.5	27.7	3.3	4.6	26.8	42.5	31.3	29.5	27.7	11.7	15.2	22.6	21.6	18.0	12.1
Other Current Liabilities	212.3	289.4	203.1	286.7	349.6	290.0	237.4	139.9	105.4	94.2	92.7	98.0	102.6	99.1	55.5	47.7
Current Liabilities	386.2	434.8	394.6	411.4	354.2	316.9	279.9	304.1	285.1	259.3	249.1	253.3	184.0	180.9	161.7	148.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	98.1	107.8	101.9	108.4	113.6	107.1	97.3	114.3	111.7	117.9
Short-Term Debt	23.9	23.7	52.0	29.5	28.8	28.9	28.4	27.7	27.1	26.1
Other Current Liabilities	180.8	268.6	233.8	289.4	212.3	187.1	181.7	203.1	199.0	221.9
Current Liabilities	310.8	411.3	395.6	434.8	386.2	358.8	349.2	394.6	380.1	394.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	809.9	809.7	836.7	795.3	759.1	807.7	898.2	929.3	881.6	844.8	891.2	714.0	351.1	298.1	299.2	225.3
Capital Leases	57.8	62.7	74.2	74.3	82.4	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	45.2	45.7	71.3	92.6	97.4	78.9	102.5	121.5	139.4	107.0	144.4	129.3	20.3	18.6	17.0	16.0
Total Liabilities	1,358.2	1,397.7	1,362.1	1,395.7	1,395.7	1,461.2	1,471.4	1,506.8	1,454.4	1,381.7	1,429.0	1,248.8	662.0	637.1	629.4	500.1

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	729.8	847.4	844.0	809.7	867.7	882.1	903.1	836.7	825.1	829.8
Capital Leases	51.2	51.8	64.2	62.7	66.2	58.0	69.1	74.2	77.2	77.9
Def. Tax Liability	59.1	29.8	46.7	45.7	45.2	69.7	71.7	71.3	92.3	92.1
Total Liabilities	1,192.1	1,419.0	1,378.3	1,397.7	1,358.2	1,381.1	1,394.3	1,362.1	1,362.4	1,384.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3
Retained Earnings	699.0	623.1	714.7	706.7	834.2	859.0	972.6	1,040.4	948.8	896.2	844.0	806.0	775.8	727.2	681.7	621.9
Comprehensive Income	-174.1	-168.7	-174.4	-190.2	-192.7	-240.7	-228.4	-164.3	-154.1	-181.9	-150.3	-66.8	-26.9	-65.1	-58.7	-37.1
Total Common Equity	503.6	437.2	525.7	487.1	636.4	611.4	719.2	868.4	789.7	708.7	730.8	778.8	549.5	477.8	464.6	461.9

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	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3	36.3
Retained Earnings	601.0	594.0	611.4	623.1	699.0	705.1	704.0	714.7	704.4	703.1
Comprehensive Income	-77.7	-175.2	-181.5	-168.7	-174.1	-172.5	-167.7	-174.4	-163.9	-167.1
Total Common Equity	513.8	408.2	413.4	437.2	503.6	509.3	508.8	525.3	521.8	512.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		896.5	839.2	864.4	798.6	763.7	834.5	940.7	960.6	911.1	872.6	903.0	729.3	373.7	319.7	317.2	237.3
Book Value		503.7	437.2	525.3	487.1	636.4	611.4	719.2	868.7	790.3	709.3	734.0	782.9	552.9	490.9	468.1	493.7

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	-0.4	-0.4	-0.3
Book Value		513.8	408.2	413.4	437.2	503.6	509.3	508.8	525.3	521.8	512.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	26.2	-24.5	-59.7	39.1	-99.8	2.9	-87.7	-38.9	107.1	73.9	66.2	63.3	44.3	54.8	55.2	73.5	71.8
Depreciation & Amortization	95.2	71.7	94.8	96.5	104.1	133.5	119.1	90.8	77.0	68.0	65.5	62.6	42.9	37.9	28.8	27.7	27.3
Stock-Based Compensation	18.0	0.0	18.5	17.3	17.4	15.6	8.1	7.7	13.5	14.6	10.6	9.1	6.8	5.6	5.5	7.0	6.6
Change Working Capital	-46.4	-45.0	18.1	-35.5	29.6	13.0	67.6	-12.5	-14.4	-8.9	11.1	1.9	-5.0	13.3	-8.2	-19.2	-2.9
Change In Accounts Receivable	26.5	-19.8	-9.7	26.5	74.0	-13.4	24.1	8.8	-0.8	-7.0	-10.6	7.6	-13.5	-2.6	0.0	-5.6	-7.7
Change In Accounts Payable	-2.5	3.0	-6.5	-9.2	7.4	29.6	8.4	3.7	2.5	5.7	-11.1	-9.1	5.7	-1.2	0.0	6.2	3.7
Change In Inventories	-24.0	11.7	27.0	-24.0	-23.5	-12.8	6.0	0.8	-2.9	-2.3	10.5	17.0	4.4	2.9	0.0	-13.6	-1.6
Other Non-cash Items	103.1	-25.8	7.6	-16.3	108.6	-6.3	89.9	90.7	-12.4	-8.0	-9.1	-5.1	-2.5	-5.9	-5.3	-2.8	-0.5
Cash from Operations	46.0	0.0	0.0	79.5	126.9	162.8	180.4	131.1	147.6	149.3	140.3	141.1	92.4	109.3	82.1	95.6	106.5

Cash Flow From Operating Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Income	43.6	-27.5	15.4	-8.9	-3.5	-68.2	1.8	9.0	-2.3	17.7
Depreciation & Amortization	12.7	15.2	15.8	18.2	22.5	24.3	23.7	23.3	23.5	24.7
Stock-Based Compensation	0.0	3.2	8.8	6.0	5.0	4.2	5.3	4.3	4.7	3.7
Change Working Capital	1.5	18.7	-8.1	-4.1	-39.4	45.1	4.7	18.2	-49.8	-19.4
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	26.5
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.5
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-24.0
Other Non-cash Items	-109.8	0.7	-69.4	1.5	-9.6	31.5	2.4	2.3	-3.3	-1.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-46.7	-35.8	-45.2	-50.6	-61.3	-34.3	-34.8	-37.7	-43.2	-44.9	-41.7	-48.3	-29.2	-24.9	-33.2	-22.4	-21.4
Acquisitions	0.9	-55.8	-5.3	-8.6	-44.5	-15.6	41.2	-11.5	-121.1	-98.2	-6.9	-203.1	-382.1	-74.0	-12.5	-84.4	-32.3
Investments	-0.9	0.0	-0.8	-1.6	-2.2	34.3	-9.7	-33.1	-11.9	-2.2	0.0	0.0	0.0	0.0	-1.0	-1.6	-1.6
Sales of Investment	-6.7	0.0	0.2	0.0	21.8	34.2	34.8	37.7	9.2	44.9	0.0	0.0	0.0	0.0	33.2	0.2	0.9
Other Investing Activities	9.8	0.0	0.0	2.1	5.3	-31.5	-34.2	-16.2	4.7	-41.2	1.5	-11.9	0.3	0.3	-31.8	1.5	0.2
Cash from Investing	-43.6	0.0	0.0	-58.7	-80.9	-13.0	-2.7	-60.8	-162.3	-141.6	-47.1	-263.2	-411.1	-98.6	-45.3	-106.8	-54.3

Cash Flow From Investing Activities	1-2026	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Capital Expenditure	-5.3	-8.1	-8.7	-9.5	-12.0	-9.1	-10.0	-14.1	-13.5
Acquisitions	-0.5	172.4	0.0	-2.2	0.5	0.0	-5.8	0.0	6.7
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.7
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-264.4	0.0	0.0	-18.2	-742.1	-702.4	-1,281.1	-519.7	-651.2	-388.4	-120.4	-100.2	-58.4	-83.3	-53.1	-48.2	-67.3
Debt Issued	385.9	839.2	-25.2	84.0	777.0	631.6	1,174.9	499.8	700.6	427.0	90.0	273.9	414.0	137.3	55.6	128.1	304.6
Issuance of Common Stock	255.7	0.0	0.0	0.0	0.0	625.6	1,312.0	503.7	0.0	0.0	96.8	4.0	8.0	1.0	0.3	1.9	1.5
Repurchase of Common Stock	-20.6	-12.2	-20.6	-2.9	-41.7	-11.9	-4.4	-26.1	-21.2	-14.0	-58.0	-14.6	-9.9	-21.6	-31.0	-44.6	-35.3
Dividends Paid	-31.1	0.0	0.0	-28.2	-27.7	-27.7	-26.4	-25.6	-24.6	-21.8	-19.4	-17.8	-13.4	-11.3	-10.3	-9.6	-8.9
Other Financing Activities	75.3	0.0	0.0	-0.9	774.3	-6.5	-172.3	-7.3	697.9	417.1	-7.9	259.8	411.8	103.4	53.2	111.0	58.5
Cash from Financing	2.1	0.0	0.0	-50.2	-37.2	-122.9	-172.3	-75.0	0.9	-7.2	-108.8	131.2	338.1	-11.8	-41.0	10.4	-51.5

Cash Flow From Financing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.2
Debt Issued	0.0	753.7	-120.3	-22.0	56.8	-57.3	-14.4	-20.6	141.3	28.4
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	-5.2	-0.1	-7.7	-0.2	-4.3	0.0	-3.3	0.0	-17.2	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.0
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	6.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		3.5	-8.4	-1.3	-29.3	3.1	27.0	6.0	-6.3	-15.9	1.8	-16.5	9.2	16.6	-0.3	-3.4	0.6	2.0
Closing Cash Balance		42.7	32.4	40.8	42.1	71.4	68.3	41.3	35.3	41.6	57.5	55.7	72.2	75.6	58.0	58.3	60.3	59.7

Cash position		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Change in Cash		-1.1	12.1	-19.9	6.7	-7.3	-1.9	-2.8	7.6	-4.2	2.8
Closing Cash Balance		31.4	32.4	20.4	40.2	33.5	40.8	42.7	45.5	37.9	42.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-0.7	-59.4	34.1	28.9	65.5	128.5	145.6	93.4	104.4	104.4	98.6	92.8	63.2	84.4	48.9	73.1	85.1
Real Free Cash Flow		-18.7	-59.4	15.6	11.6	48.1	112.9	137.5	85.7	90.9	89.8	88.0	83.7	56.4	78.8	43.4	66.2	78.5

Free Cash Flow		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Free Cash Flow		-57.2	0.9	-23.3	-2.4	-34.5	23.9	4.3	47.1	-41.3	-10.9
Real Free Cash Flow		-57.2	-2.3	-32.2	-8.4	-39.5	19.7	-1.0	42.8	-46.0	-14.5