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

Martin Midstream Partners L.P.

MMLP

Valuace

Růst

Zdraví

Cena

$ 2.77

+0.05 (1.77%)

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	716.1	716.1	707.6	798.0	1,018.9	882.4	672.1	847.1	972.7	946.1	827.4	1,036.8	1,642.1	1,633.5	1,490.4	1,237.1	912.1
Cost of Revenues	485.8	627.3	347.8	691.8	679.6	589.8	418.4	552.9	761.5	698.8	563.8	733.6	1,349.4	1,350.6	1,239.6	990.9	693.9
Gross Profit	230.3	88.9	359.8	106.2	339.3	292.6	253.8	294.3	211.2	247.3	263.6	303.2	292.7	282.9	250.8	246.2	218.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	174.2	168.7	180.7	192.5	171.3	170.9	184.5	180.8	181.1	176.7
Cost of Revenues	151.9	153.0	78.5	102.4	84.4	83.6	89.5	90.3	153.4	88.0
Gross Profit	22.3	15.8	102.2	90.2	86.9	87.3	95.0	90.5	27.7	88.7

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	40.8	41.8	41.0	40.9	41.4	37.7	39.0	34.4	36.8	36.3	29.4	25.5	162.9	137.5
Depreciation & Amortization	50.2	50.2	50.8	49.9	56.3	56.7	52.7	60.1	76.9	85.2	92.1	92.3	68.8	52.2	42.1	45.0	40.7
Total Operating Expenses	182.4	42.0	302.5	40.8	288.0	235.5	212.2	236.2	166.4	185.3	159.8	222.4	221.4	200.3	176.9	206.5	178.0
Operating Income	48.0	46.9	57.3	65.4	51.3	57.3	46.5	58.1	44.8	59.8	72.7	70.2	67.9	82.7	73.8	39.7	40.2

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	10.8	10.4
Depreciation & Amortization	12.4	12.3	12.6	12.8	12.8	12.6	12.7	12.6	12.2	12.2
Total Operating Expenses	10.1	9.3	87.3	75.7	80.1	74.7	75.1	72.6	10.8	64.4
Operating Income	12.2	6.5	14.9	14.4	6.8	12.7	19.9	17.9	16.9	0.8

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	0.2	0.4	0.3	1.2	2.6	2.6	0.8	0.0	0.0	0.0	0.0
Interest Expense	57.8	57.8	57.7	60.3	53.7	54.1	46.2	51.7	52.0	47.7	46.0	43.3	42.2	42.5	30.7	24.5	33.7
Other Expense	-57.9	-56.8	-58.3	-64.0	-53.7	-54.1	-51.5	-51.7	0.0	3.2	-24.3	0.7	-34.3	-52.8	-2.5	9.8	10.1
IBT	-10.0	-10.0	-1.0	1.4	-2.4	3.2	-5.0	6.4	-7.2	17.5	32.4	38.2	-5.2	-12.6	40.7	24.9	16.5
Income Tax Expense	4.8	4.8	4.2	5.9	7.9	3.4	1.7	1.9	0.4	0.4	0.7	1.0	1.1	0.8	3.6	0.6	0.5
Net Income	-14.5	-14.5	-5.1	-4.5	-10.3	-0.2	-6.8	4.5	44.1	17.1	31.7	38.4	-11.7	-13.4	102.0	24.3	16.0

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	-0.8	0.0	0.0	0.0	0.0	15.0
Interest Expense	14.5	14.6	14.6	14.1	14.1	14.6	14.4	13.8	14.4	15.0
Other Expense	-14.2	-14.2	-15.2	-14.3	-15.2	-14.9	-14.4	-13.8	-14.1	-15.0
IBT	-2.0	-7.7	-0.3	0.1	-8.4	-2.3	5.6	4.1	2.8	-1.8
Income Tax Expense	0.9	0.7	2.1	1.1	0.6	1.1	1.8	0.8	2.3	-0.8
Net Income	-2.8	-8.2	-2.4	-1.0	-8.9	-3.2	3.8	3.3	0.5	-1.1

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	$-0.11	$-0.27	$-0.01	$-0.18	$0.12	$1.13	$0.44	$0.65	$0.62	$-0.38	$-0.50	$3.96	$0.92	$0.63
EPS Diluted	$0.00	$0.00	$0.00	$-0.11	$-0.27	$-0.01	$-0.18	$0.12	$1.13	$0.44	$0.65	$0.62	$-0.38	$-0.50	$3.96	$0.92	$0.63
Shares Outstanding	39.0	38.9	38.8	38.8	38.7	38.7	38.7	38.7	38.9	38.1	35.3	35.3	30.8	26.6	23.4	19.5	17.5
Diluted Shares Outstanding	39.0	38.9	38.8	38.8	38.7	38.7	38.7	38.7	38.9	38.2	35.4	35.4	30.8	26.6	23.4	19.5	17.5

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	$0.01	$-0.03
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.01	$-0.03
Shares Outstanding	39.0	38.9	38.9	38.9	38.8	38.8	38.8	38.8	38.9	38.8
Diluted Shares Outstanding	39.0	38.9	38.9	38.9	38.8	38.8	38.9	38.8	38.9	38.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	0.1	0.1	0.1	0.0	0.1	5.0	2.9	0.2	0.0	0.0	0.0	0.0	16.5	5.2	0.3	11.4
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	0.1	0.1	0.1	0.0	0.1	5.0	2.9	0.2	0.0	0.0	0.0	0.0	16.5	5.2	0.3	11.4
Accounts Receivable	73.1	67.3	61.2	87.7	98.6	67.6	105.1	97.8	130.9	92.3	85.5	151.7	178.7	207.4	150.1	110.8
Inventory	41.6	51.7	43.8	109.8	62.1	54.1	62.5	85.1	97.3	82.6	75.9	88.7	94.9	96.0	78.2	52.6
Other Current Assets	10.3	11.5	9.2	13.6	12.9	9.0	5.8	5.3	4.9	3.3	5.7	6.8	7.4	2.8	2.6	2.8
Total Current Assets	125.0	130.5	114.3	211.1	173.7	135.6	181.4	194.0	242.7	194.0	167.8	287.8	297.5	314.9	231.1	179.7

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	0.0	0.0	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
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	0.0	0.0	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Accounts Receivable	55.3	66.3	74.0	67.3	93.6	73.1	64.1	61.2	62.5	59.4
Inventory	46.9	46.1	44.4	51.7	43.0	41.6	41.4	43.8	41.7	50.9
Other Current Assets	15.1	9.1	11.1	11.5	12.2	10.3	10.5	9.2	7.6	6.9
Total Current Assets	117.3	121.6	129.6	130.5	148.8	125.0	116.0	114.3	111.9	117.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	372.1	372.6	366.2	354.3	367.3	402.1	441.1	798.3	831.9	845.7	983.2	998.3	624.4	510.4	477.3	432.2
Goodwill	16.7	16.7	16.7	16.7	16.8	16.8	17.7	17.3	17.3	17.3	23.8	23.8	23.8	19.6	37.3	37.3
Intangible Assets	0.0	0.0	0.1	2.4	2.2	2.8	3.6	23.7	32.8	38.8	58.3	81.5	0.0	0.0	0.0	0.0
Long-Term Investments	7.9	7.3	0.0	-2.3	-1.8	-0.8	-2.6	0.0	128.8	129.5	132.3	134.5	128.7	154.3	170.5	98.2
Other Long-Term Assets	3.2	1.5	2.0	2.3	1.8	0.8	2.6	0.0	5.8	6.1	6.0	7.1	7.9	4.1	25.2	29.9
Total Long-Term Assets	410.1	408.0	395.1	387.7	406.2	444.0	485.8	839.4	1,010.8	1,052.4	1,212.6	1,266.2	800.4	698.1	718.0	605.7
Total Assets	535.1	538.5	509.4	598.9	579.9	579.6	667.2	1,033.4	1,253.5	1,246.4	1,380.5	1,553.9	1,097.9	1,013.0	949.1	785.5

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	1,033.6	359.6	368.6	372.6	369.3	372.1	364.8	366.2	365.3	354.5
Goodwill	16.7	16.7	16.7	16.7	16.7	16.7	16.7	16.7	16.7	16.7
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0
Long-Term Investments	6.5	6.5	7.1	7.3	7.6	7.9	0.0	0.7	0.0	0.0
Other Long-Term Assets	-673.3	1.1	1.2	1.5	2.3	3.2	4.1	1.3	1.9	1.9
Total Long-Term Assets	392.8	394.0	403.8	408.0	405.9	410.1	396.1	395.1	396.0	385.6
Total Assets	510.1	515.6	533.4	538.5	554.8	535.1	512.1	509.4	507.9	502.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	55.1	61.6	55.0	68.2	70.3	51.9	64.8	63.2	92.6	70.2	81.2	125.3	143.0	140.0	181.8	89.8
Short-Term Debt	16.8	19.7	14.9	0.0	0.3	31.5	6.8	0.0	0.0	0.0	0.0	0.0	0.0	3.2	1.3	1.1
Other Current Liabilities	25.4	32.9	30.0	28.3	33.5	0.2	0.7	38.4	41.8	47.3	38.0	38.2	33.6	35.2	0.4	0.3
Current Liabilities	98.7	115.5	100.6	110.9	104.1	119.4	107.3	101.5	134.4	117.6	119.2	163.6	176.6	178.5	195.3	124.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	50.7	54.0	57.9	61.6	62.4	55.1	63.3	54.4	51.6	50.8
Short-Term Debt	0.0	20.3	20.6	19.7	17.2	16.8	14.8	14.9	14.3	11.6
Other Current Liabilities	45.6	31.2	15.2	32.9	10.1	24.0	26.3	30.6	10.3	25.9
Current Liabilities	97.6	107.7	96.2	115.5	94.9	98.7	93.0	100.6	81.0	88.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	439.4	485.5	466.9	539.1	514.6	500.1	587.2	656.5	812.6	808.1	865.0	902.0	658.7	475.0	458.9	372.9
Capital Leases	47.2	67.6	60.6	26.3	15.7	15.5	24.1	10.7	8.2	8.7	2.2	2.7	2.2	1.1	1.6	1.1
Def. Tax Liability	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	7.7	8.2
Total Liabilities	592.9	608.9	574.0	658.3	627.9	626.5	703.4	768.7	955.3	934.4	986.6	1,068.2	837.5	655.0	663.5	510.7

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	487.8	472.6	499.9	485.5	513.9	486.6	473.6	466.9	483.9	470.3
Capital Leases	53.9	54.3	69.1	67.6	61.8	47.2	43.6	45.7	58.4	33.8
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	592.9	589.8	605.0	608.9	616.1	592.9	573.6	574.0	572.9	566.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	-71.9	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	0.0
Retained Earnings	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
Comprehensive Income	0.0	0.0	0.0	0.0	0.8	0.0	0.0	-466.4	-421.1	-378.6	-404.6	-345.4	-304.8	-257.0	0.6	1.4
Total Common Equity	-59.6	-71.9	-66.2	510.4	0.8	-46.9	-36.2	-466.4	169.4	167.5	246.6	323.0	108.2	197.3	89.9	146.7

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	-82.7	-74.2	-73.0	-71.9	-63.0	-59.6	-63.1	0.0	0.0	0.0
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	-82.7	-74.2	-73.0	-71.9	-63.0	-59.6	-63.1	-66.2	-65.0	32.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		503.5	505.2	481.8	539.1	514.9	531.6	593.9	656.5	812.6	808.1	865.0	902.0	658.7	478.2	460.2	374.0
Book Value		-57.9	-70.4	-64.6	-59.4	-48.0	-46.9	-36.2	264.7	298.2	312.0	393.9	485.7	260.4	358.0	285.6	274.8

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	1.4	1.4	1.6	1.7	1.6	1.6	1.6	1.6
Book Value		-82.7	-74.2	-73.0	-71.9	-63.0	-59.6	-63.1	-66.2	-65.0	32.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	6.3	-14.7	-5.1	-4.4	-10.3	-0.2	-6.8	4.5	-7.6	17.1	31.7	37.2	-6.4	-13.4	37.1	24.3	16.0
Depreciation & Amortization	49.8	50.2	50.8	49.9	56.3	56.8	61.5	60.1	76.9	85.2	92.1	92.3	68.8	52.2	42.1	45.0	40.7
Stock-Based Compensation	1.6	0.2	3.3	0.2	0.2	0.4	1.4	1.4	1.2	0.7	0.9	1.4	0.8	0.9	1.6	8.2	5.7
Change Working Capital	-1.4	4.8	-2.2	77.8	-32.4	-27.9	23.7	9.6	13.5	-37.0	-22.1	35.3	14.1	23.2	-52.7	9.2	-20.6
Change In Accounts Receivable	-13.9	-0.1	-6.0	26.4	4.6	-31.4	30.7	0.1	28.4	-26.7	-6.2	59.5	29.0	23.8	-56.7	-28.8	-17.9
Change In Accounts Payable	-2.9	-3.9	10.2	-17.5	0.5	14.3	-7.3	-0.9	-27.5	20.0	3.3	-44.2	-26.3	-6.0	16.2	43.6	10.9
Change In Inventories	9.1	1.5	-8.1	66.0	-47.7	-8.3	5.3	21.5	11.8	-14.7	-6.8	12.8	5.7	3.8	-2.7	-25.5	-17.1
Other Non-cash Items	66.6	4.8	1.3	9.8	-3.3	4.3	-16.2	-1.2	17.1	2.9	11.1	18.4	9.9	4.0	4.3	0.4	-3.8
Cash from Operations	60.6	0.0	0.0	137.5	16.1	35.7	64.8	75.8	90.7	67.5	110.8	182.6	115.6	112.2	32.7	86.9	37.5

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	0.0	0.0	0.0	-1.0	-8.9	-3.2	3.7	3.2	0.5	-1.1
Depreciation & Amortization	0.7	0.6	12.6	12.8	12.8	12.6	12.7	12.6	12.2	12.2
Stock-Based Compensation	0.0	0.0	0.0	0.0	-1.3	0.0	0.0	0.1	0.0	0.0
Change Working Capital	11.6	-7.2	19.2	-18.7	36.7	-26.7	-5.5	-6.7	15.7	-4.9
Change In Accounts Receivable	-8.7	7.7	7.7	-10.8	26.3	22.5	-9.0	-2.8	1.3	-3.4
Change In Accounts Payable	3.0	-3.2	-0.6	-2.7	0.4	4.0	-10.0	7.4	5.0	-5.3
Change In Inventories	-3.4	-0.7	-1.7	7.3	0.0	0.0	-0.4	2.4	-2.1	9.2
Other Non-cash Items	9.9	4.6	-1.0	1.1	2.8	1.5	0.5	1.2	1.1	0.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	31.4	7.3

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-50.7	0.0	-34.3	-27.2	-16.1	-28.6	-30.6	-37.1	-39.7	-40.5	-65.8	-84.3	-92.2	-93.6	-76.1	-19.0
Acquisitions	1.9	1.2	0.0	0.0	0.0	0.0	-23.7	0.0	-19.9	-2.2	-102.7	-240.1	-104.0	-255.1	-13.9	-43.9
Investments	-6.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	30.1	30.1	5.6	273.9	-59.3	-20.1
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	116.5	0.2	1.7	6.0	1.0	2.4
Other Investing Activities	-10.9	0.0	0.7	2.6	-3.2	31.2	229.2	184.7	21.8	106.4	-1.9	-30.6	2.2	53.9	-19.0	-0.7
Cash from Investing	-57.3	0.0	-33.7	-24.6	-19.2	2.6	174.8	147.7	-37.9	63.8	-23.8	-324.7	-186.8	-15.0	-167.3	-81.3

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	-8.2	-10.9	-6.3	-6.7	-8.0	-9.9	-13.3	-17.6	-11.5	-8.3
Acquisitions	0.6	0.4	0.6	0.0	-0.7	0.0	0.5	0.2	0.3	0.9
Investments	0.0	0.0	0.0	0.0	0.0	0.0	-6.9	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	-2.5	-1.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-11.2	-9.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-95.6	0.0	0.0	-88.7	-394.0	-336.5	-338.2	-729.5	-557.0	-339.0	-386.7	-308.8	-1,533.1	-658.8	-712.6	-443.1	-442.0
Debt Issued	128.7	505.2	23.5	31.3	418.3	319.8	275.8	667.0	400.8	343.5	329.8	271.8	1,776.4	839.3	730.6	529.4	816.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	316.5	282.0	-0.3	399.0	51.1	331.7	282.1	331.7	839.0	925.3	70.3	78.6
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.7	-0.4	0.0	-0.4	-0.6	-0.3	-0.3	-0.2	-0.6	-0.1
Dividends Paid	-0.8	0.0	0.0	-0.8	-0.8	-0.8	-5.3	-49.1	-78.4	-76.9	-118.2	-133.3	-97.4	-84.6	-76.5	-64.5	-56.7
Other Financing Activities	62.0	0.0	0.0	-14.3	403.3	-0.6	-3.8	531.5	-1.3	335.3	-1.1	1.9	1,491.6	-9.4	-148.8	507.2	469.4
Cash from Financing	-3.3	0.0	0.0	-103.8	8.5	-21.4	-65.3	-248.1	-238.2	-29.6	-174.7	-158.8	192.6	86.0	-12.7	69.4	49.2

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	-20.0	2.0
Debt Issued	487.8	-5.2	-27.6	15.3	-25.9	27.6	15.0	6.7	3.6	29.9
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	-0.2	-0.2
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	-20.2	1.8

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	0.0	0.0	0.0	0.0	-4.9	2.1	2.6	0.2	0.0	0.0	0.0	-16.5	11.4	4.9	-11.1	5.4
Closing Cash Balance		0.1	0.0	0.1	0.1	0.0	0.1	5.0	2.9	0.2	0.0	0.0	0.0	0.0	16.5	5.2	0.3	11.4

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		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Closing Cash Balance		0.0	0.0	0.0	0.1	0.1	0.1	0.1	0.1	0.1	0.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		10.0	14.0	6.3	103.2	-11.1	19.7	36.2	45.2	53.6	27.8	70.4	116.8	31.3	19.9	-61.0	10.8	18.5
Real Free Cash Flow		8.4	13.8	3.1	103.0	-11.3	19.3	34.7	43.8	52.4	27.1	69.5	115.4	30.5	19.0	-62.5	2.6	12.8

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		14.2	-12.1	25.6	-4.4	34.2	-25.6	-1.4	-7.5	19.9	-1.0
Real Free Cash Flow		14.2	-12.1	25.6	-4.5	35.5	-25.6	-1.5	-7.6	19.9	-1.0