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

MACOM Technology Solutions Holdings, Inc.

MTSI

Valuace

Růst

Zdraví

Cena

$ 233.16

+1.75 (0.80%)

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	1,020.7	967.3	729.6	648.4	675.2	606.9	530.0	499.7	570.4	698.8	544.3	420.6	418.7	318.7	302.2	310.3	260.3
Cost of Revenues	464.8	435.8	358.2	262.6	269.0	265.1	259.9	279.0	324.7	371.9	262.7	217.0	249.7	179.0	167.3	178.4	166.6
Gross Profit	555.9	531.4	371.4	385.8	406.2	341.9	270.2	220.7	245.7	326.9	281.6	203.6	169.0	139.7	134.9	131.9	93.7

Revenue	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Revenues	271.6	261.2	252.1	235.9	218.1	200.7	190.5	181.2	157.1	150.4
Cost of Revenues	119.8	118.5	116.7	109.8	106.3	90.9	94.8	91.2	75.7	63.7
Gross Profit	151.8	142.6	135.4	126.1	111.8	109.8	95.7	90.0	81.5	86.6

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	148.5	148.2	138.8	141.3	163.5	177.7	148.0	107.7	82.2	73.7	40.6	35.8	36.1	25.8
Selling General & Admin Expenses	0.0	0.0	0.0	129.9	125.3	122.0	124.3	153.3	161.7	187.9	145.4	110.0	86.2	49.6	44.8	48.1	45.9
Depreciation & Amortization	66.0	63.3	67.2	52.2	57.2	63.6	78.8	104.4	112.4	93.0	70.6	54.7	52.7	13.7	12.2	10.4	11.1
Total Operating Expenses	400.5	401.8	287.5	278.4	273.5	260.9	265.6	316.8	339.4	335.9	253.1	192.2	159.9	90.3	76.6	84.4	73.7
Operating Income	155.4	129.7	83.9	107.4	247.4	81.0	-0.1	-103.8	-106.5	-16.1	13.2	10.1	-5.7	41.8	56.4	45.9	17.9

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	37.5
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	33.5
Depreciation & Amortization	12.1	24.3	14.8	14.8	16.0	15.9	17.9	17.2	14.3	13.7
Total Operating Expenses	108.5	103.0	97.8	91.2	87.1	82.3	76.0	74.3	70.5	71.0
Operating Income	43.3	39.6	37.7	34.9	24.7	27.5	19.7	15.7	11.0	15.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	30.8	29.9	23.0	20.8	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	5.8	5.5	5.1	8.4	4.3	20.6	27.4	35.8	31.3	28.9	18.4	18.4	12.4	0.8	0.7	1.6	2.3
Other Expense	35.1	-158.7	7.7	7.8	-4.3	-38.1	-41.5	-319.4	-30.2	-11.7	-31.6	-8.4	-15.5	-11.6	-42.6	-46.3	-2.2
IBT	190.5	-29.0	91.5	115.2	243.1	42.9	-41.6	-423.2	-155.2	-49.5	-21.6	-15.4	-18.8	37.0	14.9	-0.5	15.5
Income Tax Expense	28.4	25.2	14.7	23.6	-196.8	5.0	4.5	-37.0	-21.5	100.9	-18.0	-9.9	-8.1	9.3	16.0	1.3	9.0
Net Income	162.1	-54.2	76.9	91.6	440.0	38.0	-46.1	-386.2	-140.0	-169.5	1.4	48.6	-15.3	27.7	-1.0	-1.0	6.8

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	8.0	8.0	7.6	7.2	7.0	6.2	5.8	5.4	5.6	20.8
Interest Expense	1.7	1.8	1.2	1.2	1.4	1.3	1.3	1.3	1.3	3.8
Other Expense	6.3	16.3	6.4	6.1	-194.7	5.0	4.5	3.8	4.3	3.4
IBT	49.6	55.9	44.1	40.9	-169.9	32.5	24.2	19.5	15.3	19.0
Income Tax Expense	0.8	10.8	7.5	9.3	-2.4	3.1	4.3	4.5	2.8	-5.5
Net Income	48.8	45.1	36.5	31.7	-167.5	29.4	19.9	15.0	12.5	24.5

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	$6.30	$0.55	$-0.69	$-5.88	$-2.16	$-2.79	$0.03	$0.95	$-0.33	$0.60	$-0.04	$-0.58	$0.31
EPS Diluted	$0.00	$0.00	$0.00	$1.28	$6.18	$0.54	$-0.69	$-5.88	$-2.14	$-2.79	$0.03	$0.95	$-0.33	$0.59	$-0.04	$-0.27	$0.14
Shares Outstanding	74.8	74.0	72.0	70.8	69.8	68.4	66.6	65.7	64.7	60.7	53.4	51.1	47.0	45.9	24.8	1.7	1.7
Diluted Shares Outstanding	76.7	74.0	73.6	71.5	71.2	70.5	66.6	65.7	65.3	60.7	53.4	51.1	47.0	47.3	24.8	3.8	3.8

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	$0.34
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.34
Shares Outstanding	74.8	74.0	74.4	74.4	72.8	72.2	72.1	72.1	71.4	71.0
Diluted Shares Outstanding	76.7	74.0	75.9	75.7	72.8	74.5	74.2	73.3	72.3	71.8

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	117.3	112.1	146.8	174.0	120.0	156.5	129.4	75.5	94.7	130.1	333.0	122.3	173.9	110.4	84.5	45.7	23.9
Short Term Investments	404.2	673.8	435.1	340.6	466.6	188.4	203.7	101.2	98.2	84.1	23.8	39.6	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	521.5	786.0	581.9	514.5	586.5	344.9	333.2	176.7	192.9	214.2	356.8	161.9	173.9	110.4	84.5	45.7	23.9
Accounts Receivable	106.8	148.6	105.7	91.3	101.6	84.6	47.1	86.5	115.0	154.6	129.9	84.0	75.2	63.0	54.2	46.2	45.5
Inventory	190.7	237.8	194.5	136.3	115.0	82.7	91.6	107.9	122.8	136.1	114.9	79.9	73.6	54.0	57.5	52.5	45.3
Other Current Assets	24.6	32.6	21.0	19.1	10.0	9.4	9.7	27.5	23.3	22.4	11.3	58.5	14.8	6.2	11.9	12.2	5.4
Total Current Assets	843.6	1,205.1	903.1	761.2	813.1	521.5	481.5	398.6	458.9	562.9	612.9	384.2	373.3	244.7	213.0	156.5	120.1

Current Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Cash And Equivalents	112.1	125.5	110.9	232.7	146.8	117.3	115.0	163.6	174.0	121.5
Short Term Investments	673.8	609.8	570.6	423.8	435.1	404.2	361.4	299.7	340.6	466.1
Total Cash & ST Investments	786.0	735.2	681.5	656.5	581.9	521.5	476.4	463.3	514.5	587.6
Accounts Receivable	148.6	129.5	131.4	91.8	105.7	106.8	120.2	101.1	91.3	105.9
Inventory	237.8	215.4	209.3	198.4	194.5	190.7	177.8	159.5	136.3	139.0
Other Current Assets	32.6	47.2	42.0	35.8	21.0	24.6	24.0	21.1	19.1	19.6
Total Current Assets	1,205.1	1,127.4	1,064.3	982.4	903.1	843.6	798.4	745.0	761.2	852.1

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	179.0	230.3	176.0	175.1	123.7	120.5	118.9	132.6	149.9	131.0	99.2	83.8	50.4	31.6	30.2	25.4	21.1
Goodwill	330.3	0.0	332.2	323.4	311.4	314.2	315.0	314.7	314.1	313.8	120.0	93.3	10.8	4.0	4.0	4.0	0.0
Intangible Assets	85.5	414.9	76.1	67.0	51.3	84.7	130.9	181.2	512.8	621.1	259.6	243.7	142.6	17.9	18.8	22.1	20.6
Long-Term Investments	0.0	0.0	0.0	2.5	2.5	15.3	17.7	23.6	31.1	0.0	0.0	0.0	0.0	-10.4	-8.3	0.0	0.0
Other Long-Term Assets	55.3	253.1	55.8	224.1	32.4	38.3	40.5	11.0	13.5	7.4	7.2	13.0	20.5	5.9	2.1	3.3	3.0
Total Long-Term Assets	861.6	898.3	852.6	792.1	758.7	612.6	664.9	704.6	1,023.6	1,074.2	575.6	482.0	308.9	59.4	55.0	54.7	44.7
Total Assets	1,705.2	2,103.4	1,755.6	1,553.2	1,571.8	1,134.1	1,146.4	1,103.2	1,482.5	1,637.1	1,188.6	866.3	682.2	304.0	268.1	211.3	164.8

Long-Term Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Property, Plant & Equipment	230.3	209.0	178.5	174.1	176.0	179.0	180.2	184.3	149.5	155.4
Goodwill	0.0	336.4	336.0	335.7	332.2	330.3	330.4	322.5	323.4	323.7
Intangible Assets	414.9	75.4	82.4	89.2	76.1	85.5	93.0	119.5	67.0	66.3
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.5	2.5
Other Long-Term Assets	253.1	43.8	44.3	45.3	55.8	55.3	60.3	62.1	31.6	32.1
Total Long-Term Assets	898.3	875.9	854.6	861.2	852.6	861.6	878.0	905.9	792.1	790.7
Total Assets	2,103.4	2,003.3	1,918.9	1,843.6	1,755.6	1,705.2	1,676.4	1,650.8	1,553.2	1,642.7

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	40.3	67.6	43.2	25.0	30.7	28.7	23.0	24.8	42.0	107.3	84.9	67.4	64.9	40.9	27.0	20.5	17.7
Short-Term Debt	0.8	160.9	8.4	8.4	1.0	1.0	8.3	8.0	7.4	7.7	7.2	4.1	3.5	-16.2	14.2	18.4	0.8
Other Current Liabilities	62.0	96.6	51.3	47.4	61.6	61.5	57.3	39.9	49.9	0.2	54.4	37.6	0.0	16.2	6.6	15.0	32.2
Current Liabilities	103.1	325.1	108.2	83.5	97.2	93.0	95.0	74.8	107.0	117.1	92.2	71.5	85.6	49.9	55.7	67.1	63.2

Current Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Accounts Payable	67.6	60.6	61.3	44.6	43.2	40.3	44.3	27.1	25.0	27.4
Short-Term Debt	160.9	161.5	161.5	161.3	8.4	0.8	0.9	1.1	8.4	130.2
Other Current Liabilities	96.6	72.5	76.1	66.5	51.3	62.0	63.6	74.7	47.4	53.1
Current Liabilities	325.1	294.6	298.8	272.4	108.2	103.1	108.9	102.9	83.5	210.6

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	448.0	407.1	479.4	511.0	593.0	520.1	681.2	684.8	687.4	678.7	576.3	340.5	343.2	0.0	0.0	0.0	30.7
Capital Leases	40.4	30.5	39.5	40.2	28.0	29.0	30.4	30.6	29.5	18.1	0.0	0.0	0.0	0.0	0.0	0.0	1.4
Def. Tax Liability	40.4	0.0	0.0	-2.8	0.0	0.0	0.0	0.6	0.4	15.2	11.8	7.9	9.0	5.0	5.3	2.4	3.7
Total Liabilities	624.2	776.3	629.3	605.6	729.1	662.4	846.3	791.7	813.8	859.7	725.8	441.7	453.7	66.8	68.6	356.1	120.2

Long-Term Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Long-Term Debt	407.1	370.0	369.9	369.7	479.4	479.3	479.1	479.0	511.0	478.9
Capital Leases	30.5	31.4	31.6	31.6	39.5	32.1	32.4	32.7	32.9	37.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	20.4	-3.6
Total Liabilities	776.3	739.9	716.5	692.7	629.3	624.2	630.8	626.7	605.6	728.0

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	1,327.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.0	0.0	7.6	0.0	0.0
Retained Earnings	-215.3	0.0	-185.9	-262.7	-354.3	-801.8	-839.7	-791.8	-408.0	-267.0	-97.5	-98.9	-147.5	-120.4	-147.7	-144.7	-26.1
Comprehensive Income	-2.1	0.0	2.5	-3.6	-5.9	4.2	5.0	4.4	2.2	3.0	9.0	-2.3	-1.4	-0.2	-0.1	-0.2	-0.2
Total Common Equity	1,081.1	1,327.1	1,126.3	947.6	842.7	471.7	300.1	311.5	668.7	777.4	462.8	424.5	228.6	237.2	199.5	-144.8	44.7

Total Common Equity	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Common Stock	1,327.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	0.0	-285.2	-321.7	-353.4	-185.9	-215.3	-235.2	-250.2	-262.7	-287.2
Comprehensive Income	0.0	3.8	0.9	-1.1	2.5	-2.1	-1.9	-0.4	-3.6	-2.9
Total Common Equity	1,327.1	1,263.4	1,202.3	1,150.9	1,126.3	1,081.1	1,045.6	1,024.1	947.6	914.7

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		489.2	568.1	487.8	487.3	594.0	521.1	689.4	692.7	694.7	686.4	583.5	344.6	346.7	0.0	0.0	0.0	31.4
Book Value		1,081.1	1,327.1	1,126.3	947.6	842.7	471.7	300.1	311.5	668.7	777.4	462.8	424.5	228.6	237.2	199.5	-144.8	44.7

Other		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,327.1	1,263.4	1,202.3	1,150.9	1,126.3	1,081.1	1,045.6	1,024.1	947.6	914.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	71.9	-54.2	76.9	91.6	440.0	38.0	-46.1	-386.2	-140.0	-169.5	1.4	48.6	-15.3	27.7	-1.0	-1.0	7.0
Depreciation & Amortization	63.2	63.3	67.2	52.2	57.2	70.0	78.8	104.4	112.4	93.0	70.6	54.7	52.7	13.7	12.2	10.4	11.1
Stock-Based Compensation	43.4	86.1	45.6	38.1	41.2	35.0	35.7	23.8	31.9	36.3	27.0	19.4	11.3	6.1	3.8	1.6	1.5
Change Working Capital	-24.0	-37.8	-31.0	-27.8	-46.7	-25.9	75.5	33.0	22.6	-22.8	-41.0	-60.7	-17.3	-4.4	-19.1	-14.2	-4.4
Change In Accounts Receivable	-3.2	-42.0	-16.8	12.3	-17.0	-38.7	23.9	27.6	38.7	-15.8	-17.2	-13.1	2.2	-8.8	-8.0	-0.7	-2.3
Change In Accounts Payable	17.1	22.2	18.2	-21.3	2.4	5.8	-1.6	-12.2	-2.6	3.4	-1.1	-1.9	-7.1	-3.5	7.2	1.5	3.2
Change In Inventories	-23.5	-26.6	-30.2	-10.6	-32.3	8.9	16.3	15.0	-2.2	-4.1	-24.7	0.1	-9.6	3.5	-5.0	-7.1	-3.0
Other Non-cash Items	112.6	175.3	-1.0	-6.9	-114.3	28.9	24.1	284.5	25.9	31.9	31.2	-36.2	7.0	-1.7	37.3	45.2	4.1
Cash from Operations	150.7	0.0	0.0	166.9	177.0	148.4	171.4	20.7	36.3	61.1	79.2	33.7	25.0	36.8	35.2	32.8	20.7

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	48.8	45.1	36.5	31.7	-167.5	29.4	19.9	15.0	12.5	24.5
Depreciation & Amortization	15.4	17.6	14.8	14.8	16.0	17.8	17.9	17.2	14.3	13.7
Stock-Based Compensation	22.1	17.8	17.3	18.8	25.5	11.6	13.3	12.1	8.7	9.3
Change Working Capital	-42.7	-3.5	-12.4	-30.7	8.9	5.1	-5.4	-29.7	-0.9	12.1
Change In Accounts Receivable	-11.4	-19.2	1.9	-39.7	14.9	1.1	13.4	-19.1	-12.2	14.6
Change In Accounts Payable	-5.1	5.7	1.7	13.8	1.1	3.5	-4.5	17.1	2.1	2.4
Change In Inventories	-1.1	-5.9	-5.7	-10.4	-4.6	-5.1	-12.8	-13.9	1.6	1.6
Other Non-cash Items	-0.8	-10.0	1.3	0.7	190.1	0.2	0.3	0.3	-1.8	-1.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	50.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-23.1	-42.6	-22.4	-24.7	-26.5	-18.0	-17.6	-38.0	-53.0	-32.8	-32.1	-41.6	-22.5	-12.7	-15.7	-9.8	-5.9
Acquisitions	15.1	-12.7	-72.6	-87.7	127.8	194.2	11.0	5.2	-1.0	-270.0	-85.5	-127.1	-237.3	0.0	0.0	-1.8	0.0
Investments	-352.9	-232.2	-426.6	140.7	-284.1	-194.2	-101.0	-1.1	-19.1	-60.5	-36.3	-38.7	-5.3	0.0	0.0	0.0	0.0
Sales of Investment	425.8	0.0	344.8	515.8	244.6	15.1	183.9	173.0	100.4	44.6	15.3	1.5	-17.5	0.0	0.0	0.0	0.0
Other Investing Activities	-105.3	0.0	0.0	-507.8	-244.6	0.3	-183.5	-173.0	-94.4	-18.8	43.8	-1.5	17.5	0.0	0.0	3.0	0.0
Cash from Investing	-24.9	0.0	0.0	36.3	-182.9	-2.6	-107.2	-33.9	-67.1	-337.6	-94.9	-207.4	-265.0	-12.7	-15.7	-8.5	-5.9

Cash Flow From Investing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Capital Expenditure	-12.9	8.5	-37.6	-8.2	-5.3	-5.2	-7.5	-5.1	-4.7	-5.8
Acquisitions	0.0	0.0	0.0	-0.2	-12.5	0.0	2.2	0.2	-75.0	87.7
Investments	25.7	218.7	-130.4	-259.1	-61.4	-95.8	-100.1	-175.2	-55.4	-22.2
Sales of Investment	0.0	0.0	92.0	115.2	72.4	70.7	59.0	114.8	100.3	151.7
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-87.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	123.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-122.1	0.0	0.0	-122.0	-1.0	-546.7	-8.6	-8.3	-7.6	-5.9	-14.1	-105.0	-41.1	0.0	-0.5	-31.4	-5.4
Debt Issued	7.1	80.3	0.5	15.3	73.8	378.4	5.3	6.3	15.9	108.8	253.1	102.9	387.7	0.0	0.5	0.0	36.9
Issuance of Common Stock	64.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	465.1	0.0	127.8	0.0	0.0	98.2	0.0	0.0
Repurchase of Common Stock	-14.0	-43.1	-14.2	-32.6	-36.0	-23.4	-6.7	-4.1	-6.8	-18.5	-10.0	-8.6	-1.3	-0.1	-60.7	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-360.2	0.0	-105.5	0.0	0.0	-0.5	-79.1	0.0
Other Financing Activities	-175.5	0.0	0.0	5.6	8.1	451.0	4.6	6.6	10.0	-6.8	251.4	213.7	345.7	1.9	-17.1	108.0	-0.8
Cash from Financing	-129.7	0.0	0.0	-149.0	-28.9	-119.1	-10.7	-5.8	-4.5	73.7	227.4	122.4	303.4	1.8	19.3	-2.5	-6.3

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	-121.1
Debt Issued	568.1	36.5	0.2	0.4	43.2	7.7	0.0	0.0	0.0	-3.0
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	0.1	-1.4	-3.4	-37.9	-0.3	-1.4	-1.0	-11.6	-0.1
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	-121.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-4.2	-34.7	-27.1	54.0	-36.6	27.1	53.9	-19.2	-35.4	-202.9	210.7	-51.6	63.4	25.9	38.9	21.7	8.6
Closing Cash Balance		117.3	112.1	146.8	174.0	120.0	156.5	129.4	75.5	94.7	130.1	333.0	122.3	173.9	110.4	84.5	45.7	23.9

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		7.5	-13.3	14.5	-121.8	85.9	29.5	2.3	-48.6	-10.4	52.4
Closing Cash Balance		119.6	112.1	125.5	110.9	232.7	146.8	117.3	115.0	163.6	174.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		127.6	192.8	140.2	142.2	150.5	130.5	153.8	-17.3	-16.8	28.2	47.1	-7.9	2.5	24.1	19.5	23.0	14.9
Real Free Cash Flow		84.2	106.7	94.6	104.1	109.3	95.5	118.2	-41.1	-48.7	-8.1	20.2	-27.4	-8.7	18.0	15.8	21.5	13.3

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		30.0	49.4	22.8	30.5	61.3	57.1	41.5	13.1	28.4	44.5
Real Free Cash Flow		7.9	31.6	5.5	11.8	35.8	45.6	28.2	1.0	19.8	35.2