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

MidWestOne Financial Group, Inc.

MOFG

Valuace

Růst

Zdraví

Cena

$ 49.31

-0.83 (-1.96%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	350.8	206.0	162.6	213.9	198.7	191.6	174.9	128.8	126.5	123.1	111.3	70.2	68.7	69.2	63.5	63.0
Cost of Revenues	129.0	145.5	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
Gross Profit	221.8	60.5	162.6	213.9	198.7	191.6	174.9	128.8	126.5	123.1	111.3	70.2	68.7	69.2	63.5	63.0

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	89.2	87.7	84.9	89.1	-56.7	94.3	79.3	69.2	44.4	45.7
Cost of Revenues	30.1	39.3	29.0	30.6	37.7	37.7	39.5	3.8	0.0	0.0
Gross Profit	59.1	48.3	55.9	58.5	-94.4	56.6	39.8	65.4	44.4	45.7

Operating Income	TTM	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
Selling General & Admin Expenses	0.0	0.0	83.3	84.0	82.1	79.2	76.4	54.2	51.8	56.1	45.9	27.4	27.1	33.6	26.5	27.7
Depreciation & Amortization	-0.3	7.7	0.0	6.1	5.4	7.0	5.9	2.3	3.1	4.0	3.3	0.5	0.7	0.8	5.3	5.7
Total Operating Expenses	147.1	144.5	162.6	4.3	-109.3	-178.3	-124.7	-68.0	-78.2	-78.6	-62.6	-31.4	-26.8	-26.6	-25.8	27.9
Operating Income	74.8	-84.0	24.8	111.1	89.5	13.3	50.2	60.8	48.4	44.5	48.7	38.8	41.9	42.7	37.7	36.6

Operating Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
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	0.7	20.1	22.4
Depreciation & Amortization	0.1	0.0	0.2	-0.6	2.5	2.8	3.0	1.4	1.5	1.6
Total Operating Expenses	37.6	35.8	36.3	37.4	35.8	35.8	35.6	9.5	-33.1	-36.5
Operating Income	21.5	12.6	19.6	21.1	-130.2	20.9	4.2	2.5	11.3	9.2

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	309.4	294.3	249.6	196.8	176.8	184.8	182.4	128.8	119.3	112.3	100.7	64.4	66.1	69.3	68.6	71.0
Interest Expense	112.0	136.7	105.4	30.4	20.5	31.8	38.8	22.8	15.1	12.7	10.6	9.6	12.1	16.0	19.8	23.1
Other Expense	0.0	0.0	0.0	-34.5	0.0	0.0	0.0	-22.8	-19.3	-17.3	-15.8	-13.2	-16.6	-20.6	-19.8	-23.1
IBT	74.8	-84.0	24.8	76.6	89.5	13.3	50.2	38.0	29.1	27.3	32.9	25.6	25.3	22.1	17.9	13.5
Income Tax Expense	16.3	-23.7	4.0	15.8	20.0	6.7	6.6	7.6	10.4	6.9	7.8	7.0	6.6	5.3	4.6	3.4
Net Income	58.5	-60.3	20.9	60.8	69.5	6.6	43.6	30.4	18.7	20.4	25.1	18.5	18.6	16.8	13.3	10.1

Net Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Interest Income	78.9	77.4	74.7	78.3	73.7	72.8	69.5	3.9	63.6	61.4
Interest Expense	27.9	27.4	27.3	29.3	36.2	36.4	34.8	5.6	29.0	24.4
Other Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	44.1	-4.3	-4.9
IBT	21.5	12.6	19.6	21.1	-130.2	20.9	4.2	2.5	11.3	9.2
Income Tax Expense	4.5	2.6	4.5	4.8	-34.5	5.1	1.0	-0.2	2.2	1.6
Net Income	17.0	10.0	15.1	16.3	-95.7	15.8	3.3	2.7	9.1	7.6

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$1.33	$3.78	$4.38	$0.41	$2.93	$2.48	$1.55	$1.78	$2.42	$2.20	$2.19	$1.97	$1.47	$1.08
EPS Diluted	$0.00	$0.00	$1.33	$3.78	$4.37	$0.41	$2.93	$2.48	$1.55	$1.78	$2.42	$2.19	$2.18	$1.96	$1.47	$1.07
Shares Outstanding	20.7	17.0	15.7	16.1	15.9	16.1	14.9	12.2	12.0	11.4	10.4	8.4	8.5	8.5	8.6	8.6
Diluted Shares Outstanding	20.7	17.0	15.7	16.1	15.9	16.1	14.9	12.2	12.1	11.5	10.4	8.4	8.5	8.5	8.6	8.6

Per Share Data	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.17	$0.58	$0.48
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.17	$0.58	$0.48
Shares Outstanding	20.7	20.8	20.8	20.8	15.8	15.8	15.7	15.7	15.7	15.7
Diluted Shares Outstanding	20.7	20.8	20.8	20.9	15.8	15.8	15.8	15.8	15.7	15.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	101.6	204.9	81.7	86.4	203.8	82.5	73.3	45.5	50.3	43.2	46.9	23.4	24.9	46.4	32.6	19.8
Short Term Investments	771.0	1,328.4	795.1	1,153.5	2,288.1	1,657.4	786.0	414.1	447.7	477.5	427.2	474.9	498.6	557.5	0.0	0.0
Total Cash & ST Investments	101.6	1,533.3	871.4	1,240.0	2,491.9	1,739.9	859.3	459.6	498.0	520.7	474.2	498.4	523.5	604.0	32.6	19.8
Accounts Receivable	30.2	34.7	0.0	43.1	32.8	32.8	35.3	23.7	14.7	13.9	13.7	10.9	10.4	10.3	10.4	10.6
Inventory	-131.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.1	1.3	3.2	1.8	2.0	2.6	0.0	0.0
Other Current Assets	137.8	0.0	0.0	0.0	0.0	0.0	0.0	2,042.5	1,895.2	1,740.9	1,781.1	714.4	649.4	549.2	1,079.6	1,047.2
Total Current Assets	137.8	1,568.1	81.7	1,283.1	2,524.8	1,772.7	894.6	2,525.7	2,414.0	2,276.8	2,272.2	1,225.5	1,185.2	1,166.0	1,122.6	1,077.6

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	272.2	169.4	250.9	204.9	201.9	101.6	97.8	81.7	74.8	144.6
Short Term Investments	1,175.7	1,235.0	1,305.5	1,328.4	1,623.1	771.0	797.2	795.1	872.8	903.5
Total Cash & ST Investments	1,447.9	1,404.5	1,556.4	1,533.3	1,825.0	872.6	895.0	871.4	947.6	979.5
Accounts Receivable	35.2	31.6	33.8	34.7	32.8	30.2	31.3	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-918.3	-151.5	-214.3
Other Current Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	85.7	0.0	0.0
Total Current Assets	1,483.1	1,436.0	1,590.2	1,568.1	1,857.8	902.8	926.3	85.7	947.6	979.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	93.6	92.4	88.1	87.1	83.5	86.4	90.7	75.8	76.0	75.0	76.2	37.8	27.7	25.6	26.3	26.5
Goodwill	69.4	69.8	62.5	62.5	62.5	62.5	93.1	64.7	64.7	64.7	64.5	0.0	0.0	0.0	0.0	0.0
Intangible Assets	41.0	37.3	37.4	30.3	19.9	25.2	31.7	9.9	12.0	15.2	19.1	8.3	8.8	9.5	10.2	11.1
Long-Term Investments	72.0	4,285.6	1,870.3	2,283.0	2,288.1	1,657.4	786.0	612.7	643.3	645.9	545.7	526.5	531.2	590.2	536.1	466.0
Other Long-Term Assets	6,139.3	125.1	4,252.3	15.9	-2,454.0	-0.3	-0.4	2.8	-4.2	1.9	2.1	1.9	1.6	1.2	-3.7	-6.4
Total Long-Term Assets	6,443.8	4,668.3	6,310.6	2,478.8	2,454.0	1,831.5	1,001.5	765.8	798.3	802.7	707.8	574.8	570.0	626.8	572.6	503.6
Total Assets	6,581.7	6,236.3	6,427.5	6,577.9	6,025.1	5,556.6	4,653.6	3,291.5	3,212.3	3,079.6	2,980.0	1,800.3	1,755.2	1,792.8	1,695.2	1,581.3

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	91.8	92.2	92.1	92.4	92.5	93.6	98.1	85.7	85.6	85.8
Goodwill	69.8	69.8	69.8	69.8	69.8	69.4	71.1	62.5	62.5	62.5
Intangible Assets	32.4	34.1	35.6	37.3	38.5	41.0	42.5	37.4	25.5	27.0
Long-Term Investments	4,401.2	4,353.8	4,286.8	4,285.6	4,302.8	5,318.0	5,453.9	6.5	1,958.5	2,003.1
Other Long-Term Assets	130.0	126.2	128.1	125.1	126.3	128.3	126.5	209.4	-37.6	-2,040.0
Total Long-Term Assets	4,766.6	4,724.7	4,664.2	4,668.3	4,694.7	5,678.9	5,821.7	6,341.9	2,132.1	175.3
Total Assets	6,249.8	6,160.8	6,254.4	6,236.3	6,552.5	6,581.7	6,748.0	6,427.5	6,467.8	6,521.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8	1.4	1.5	1.5	0.9	0.8	1.5	1.5	1.9
Short-Term Debt	415.1	3.2	300.3	391.9	181.4	230.8	139.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	1,925.8	5,478.0	3,234.3	-156.4	-181.4	-230.8	-139.3	-1.8	-1.4	-1.5	-1.5	-0.9	-0.8	-1.5	-1.5	-1.9
Current Liabilities	2,341.0	5,481.2	3,534.5	235.5	181.4	230.8	139.3	1.8	1.4	1.5	1.5	0.9	0.8	1.5	1.5	1.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	1.5	3.2	5.6	9.7	18.0	295.2	364.7	270.0
Other Current Liabilities	5,479.0	5,388.1	5,489.1	5,478.0	5,368.7	5,412.4	5,585.2	-295.2	-364.7	-270.0
Current Liabilities	5,479.0	5,388.1	5,490.6	5,481.2	5,374.4	5,422.1	5,603.2	2,302.8	374.0	362.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	114.3	113.4	117.0	139.2	154.9	208.7	231.7	167.4	151.3	156.2	133.1	108.5	122.4	135.6	155.5	142.7
Capital Leases	2.5	0.4	0.6	0.8	1.0	1.1	1.2	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	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	6,038.4	5,676.6	5,903.2	6,085.1	5,497.7	5,041.4	4,144.6	2,934.4	2,872.0	2,774.1	2,683.8	1,607.6	1,577.2	1,618.9	1,538.8	1,422.8

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	98.0	112.3	111.7	113.4	115.5	114.8	122.1	123.9	124.5	125.8
Capital Leases	0.2	0.3	0.3	0.4	0.5	0.5	0.6	0.6	0.7	0.7
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	5,643.7	5,571.7	5,674.8	5,676.6	5,990.2	6,038.4	6,220.0	5,903.2	5,962.4	6,020.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	16.6	21.6	16.6	16.6	16.6	16.6	16.6	12.5	12.5	11.7	11.7	8.7	8.7	8.7	8.7	8.7
Retained Earnings	306.0	217.8	294.8	289.3	243.4	188.2	201.1	169.0	148.1	137.0	123.9	105.1	91.5	80.0	66.3	55.6
Comprehensive Income	-58.1	-72.8	-64.9	-89.0	-8.9	24.6	4.4	-5.7	-2.6	-1.1	3.4	5.3	1.0	8.2	3.5	-1.8
Total Common Equity	543.3	559.7	524.4	492.8	527.5	515.3	509.0	357.1	340.3	305.5	296.2	192.7	178.0	173.9	156.5	158.5

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	21.6	21.6	21.6	21.6	21.6	16.6	16.6	16.6	16.6	16.6
Retained Earnings	244.7	232.7	227.8	217.8	206.5	306.0	294.1	294.8	295.9	290.5
Comprehensive Income	-49.4	-57.6	-63.1	-72.8	-58.8	-58.1	-60.8	-64.9	-84.6	-82.7
Total Common Equity	606.1	589.0	579.6	559.7	562.2	543.3	528.0	524.4	505.4	501.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		532.0	116.6	423.6	531.1	336.2	439.5	371.0	167.4	151.3	156.2	133.1	108.5	122.4	135.6	155.5	142.7
Book Value		543.3	559.7	524.4	492.8	527.5	515.3	509.0	357.1	340.3	305.5	296.2	192.7	178.0	173.9	156.5	158.5

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	0.0	0.0	0.0
Book Value		606.1	589.0	579.6	559.7	562.2	543.3	528.0	524.4	505.4	501.3

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	31.0	-60.3	20.9	60.8	69.5	6.6	43.6	30.4	18.7	20.4	25.1	18.5	18.6	16.8	13.3	10.1
Depreciation & Amortization	15.4	7.7	12.6	10.2	1.6	4.6	2.8	6.5	7.3	8.5	8.4	4.2	5.2	5.4	5.3	5.7
Stock-Based Compensation	2.3	1.9	2.4	2.5	2.2	1.4	1.2	1.0	0.9	0.7	0.6	0.5	0.4	0.3	0.2	0.2
Change Working Capital	8.7	2.4	3.0	3.3	-1.5	-8.9	-3.2	-2.7	-8.2	3.4	-4.2	-2.0	3.3	1.8	3.5	0.7
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.9	-0.1	-0.2	-0.5	-0.1	0.1	0.0	0.0
Change In Accounts Payable	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 In Inventories	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 Non-cash Items	11.4	135.8	24.1	9.1	55.1	-45.7	-1.0	8.2	21.6	8.0	1.4	-0.5	2.3	-1.8	1.7	6.7
Cash from Operations	57.7	0.0	62.6	90.3	111.6	9.2	47.3	42.8	41.0	38.2	32.7	23.3	28.3	22.5	23.7	23.1

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	17.0	10.0	15.1	16.3	-95.7	15.8	3.3	2.7	9.1	7.6
Depreciation & Amortization	0.1	0.0	0.2	-0.6	2.5	2.8	3.0	3.2	3.2	3.3
Stock-Based Compensation	0.7	0.7	0.6	0.1	0.6	0.6	0.6	0.3	0.7	0.7
Change Working Capital	-10.9	4.1	-10.2	-0.4	-15.5	16.3	-0.9	-8.3	0.1	10.2
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	6.5	8.9	-0.1	3.8	141.4	-10.4	3.8	1.7	0.4	0.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.7	14.9	23.3

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-3.9	-2.4	0.0	-2.7	-2.0	-2.1	-2.2	-5.7	-5.0	-5.6	-14.9	-12.3	-4.5	-3.5	-2.7	-3.3
Acquisitions	-141.3	15.0	0.0	31.4	252.5	-23.6	48.5	0.1	-62.9	-9.6	-35.6	-39.0	-42.8	0.0	-50.8	43.8
Investments	-65.1	-848.7	-90.9	-387.5	-1,138.0	-1,139.7	-289.7	-68.0	-106.9	-228.8	-54.6	-87.9	-75.8	-203.4	-198.4	-296.3
Sales of Investment	320.0	1,287.8	513.5	397.3	457.1	294.8	225.1	93.7	106.9	120.1	192.3	99.3	116.9	149.5	138.0	197.1
Other Investing Activities	43.8	0.0	-292.8	-311.7	2.1	3.2	91.1	-114.6	-80.9	0.4	-82.2	-7.4	0.8	-30.9	15.8	-8.7
Cash from Investing	35.5	0.0	129.7	-273.3	-428.3	-867.4	72.7	-94.4	-148.8	-123.6	5.0	-47.4	-5.4	-88.4	-98.1	-67.4

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Capital Expenditure	-0.9	-1.1	-0.4	-1.0	-0.2	-0.6	-0.5	-1.8	-1.0	-0.9
Acquisitions	0.0	0.0	0.0	0.0	-0.1	35.1	-20.0	-65.7	-46.9	0.7
Investments	-18.5	-0.3	-5.5	-819.8	0.0	-0.3	-28.6	-35.5	-0.8	-0.7
Sales of Investment	90.3	79.4	42.5	1,082.1	74.7	40.5	90.5	149.6	39.3	59.3
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-98.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	46.7	-9.3	-40.2

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-102.1	0.0	-16.2	-41.2	-54.0	-86.8	0.0	-94.0	-220.0	-27.0	-45.2	-39.9	-179.3	-40.0	-43.0	-43.0
Debt Issued	146.3	-307.0	-91.3	236.0	-49.3	155.2	203.6	110.1	215.1	50.1	69.8	26.0	166.1	20.1	55.8	185.7
Issuance of Common Stock	67.3	0.0	0.0	0.0	517.9	974.5	0.0	151.9	25.7	0.0	7.9	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-0.6	-0.3	-0.6	-2.7	-11.6	-4.6	-4.7	-2.1	319.3	0.0	0.0	-4.0	-1.0	-1.8	-18.5	0.0
Dividends Paid	-15.3	0.0	-15.2	-14.9	-14.3	-14.2	-11.5	-9.5	-8.1	-7.3	-6.3	-4.9	-4.3	-3.1	-2.4	-2.5
Other Financing Activities	-112.1	0.0	-165.6	124.3	-0.1	-1.5	-75.9	-0.1	-1.4	115.8	29.6	71.4	139.4	125.3	150.4	82.7
Cash from Financing	-136.2	0.0	-197.0	65.5	437.9	867.5	-92.1	46.2	115.5	81.5	-14.0	22.7	-45.2	80.4	86.5	37.2

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.3	-1.3	205.8
Debt Issued	-14.3	-0.6	-3.7	-4.1	-3.8	-15.5	-283.5	-73.6	12.0	411.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	67.3	0.0	0.0
Repurchase of Common Stock	-3.8	-1.8	-0.4	0.0	0.0	0.0	-0.5	0.0	-0.1	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.8	-3.8	-3.8
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-41.4	-70.2	-109.7
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-46.5	-75.4	92.2

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-43.0	123.2	-4.7	-117.4	121.2	9.2	28.0	-5.5	7.7	-3.9	23.7	-1.5	-22.3	14.6	12.1	-7.1
Closing Cash Balance		101.6	204.9	81.7	86.4	203.8	82.7	73.5	45.5	51.0	43.2	47.1	23.4	24.9	47.2	32.6	20.5

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		102.8	-81.5	46.0	3.0	100.3	3.8	16.0	6.9	-69.8	75.3
Closing Cash Balance		272.2	169.4	250.9	204.9	201.9	101.6	97.8	81.7	74.8	144.6

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		53.8	60.8	58.5	87.7	109.5	7.0	45.1	37.1	36.0	32.6	17.8	10.9	23.7	19.0	21.0	19.8
Real Free Cash Flow		51.6	58.9	56.1	85.1	107.4	5.7	44.0	36.0	35.1	31.8	17.2	10.5	23.4	18.8	20.8	19.6

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		16.7	23.8	8.3	30.1	-3.0	24.6	9.1	5.0	14.0	22.4
Real Free Cash Flow		16.0	23.1	7.7	30.0	-3.6	24.0	8.4	4.6	13.3	21.7