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

The Manitowoc Company, Inc.

MTW

Valuace

Růst

Zdraví

Cena

$ 11.65

-0.40 (-2.87%)

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	2,240.9	2,240.9	2,178.0	2,227.8	2,032.5	1,720.2	1,443.4	1,834.1	1,846.8	1,581.3	1,613.1	3,435.8	3,886.5	4,048.1	3,927.0	3,651.9	3,141.7
Cost of Revenues	1,836.9	1,836.2	1,803.0	1,802.6	1,668.0	1,413.0	1,188.7	1,490.0	1,518.7	1,299.4	1,359.8	2,602.6	2,900.4	3,026.3	2,990.6	2,813.9	2,373.6
Gross Profit	404.0	404.7	375.0	425.2	364.5	307.2	254.7	344.1	328.1	281.9	253.3	833.2	986.1	1,021.8	936.4	838.0	768.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	677.1	553.4	539.5	470.9	596.0	524.8	562.1	495.1	595.8	520.9
Cost of Revenues	563.8	451.5	440.5	381.1	500.8	437.2	462.4	402.6	497.5	424.1
Gross Profit	113.3	101.9	99.0	89.8	95.2	87.6	99.7	92.5	98.3	96.8

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	35.3	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	334.3	281.0	258.5	208.8	225.6	251.6	252.6	280.7	627.0	641.6	617.6	603.5	572.1	514.3
Depreciation & Amortization	63.0	63.0	62.9	59.8	63.7	47.2	33.0	53.4	0.3	38.1	3.0	34.4	35.1	35.3	37.1	38.8	38.4
Total Operating Expenses	350.2	350.9	323.2	332.8	284.1	259.9	209.1	225.9	251.9	253.5	286.3	661.4	676.2	653.2	643.1	610.5	555.0
Operating Income	53.8	53.8	51.8	92.4	84.8	46.5	38.6	108.4	-19.3	1.1	-153.3	133.4	302.0	363.8	283.8	221.9	209.4

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	35.3	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	88.2	77.4
Depreciation & Amortization	16.3	15.6	15.5	15.6	16.5	15.6	15.4	15.4	15.6	14.4
Total Operating Expenses	93.1	83.4	89.2	84.5	79.0	80.1	86.8	77.3	88.2	78.1
Operating Income	20.2	18.5	9.8	5.3	16.2	7.5	12.9	15.2	10.1	18.0

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	0.0	0.0
Interest Expense	39.2	39.2	39.7	35.2	31.6	28.9	29.1	32.7	39.1	39.2	39.6	97.0	94.0	128.4	137.1	146.7	175.0
Other Expense	-41.4	-41.4	-40.1	-48.2	-205.0	-29.4	-40.6	-49.4	-107.0	-26.8	-193.3	-13.1	-38.9	-8.6	-15.7	-43.4	-79.8
IBT	12.4	12.4	11.7	44.2	-120.2	17.1	-2.0	59.0	-71.7	-39.5	-268.1	56.6	169.4	225.2	132.3	37.4	-41.7
Income Tax Expense	5.2	5.2	-44.1	5.0	3.4	6.1	17.1	12.4	-4.8	-49.5	100.5	-6.7	8.6	36.1	38.7	15.9	25.0
Net Income	7.2	7.2	55.8	39.2	-123.6	11.0	-19.1	46.6	-67.1	9.4	-375.8	63.5	144.5	141.8	101.7	-10.5	-71.4

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	0.0	0.0	0.0	0.0	0.0	8.7
Interest Expense	10.4	10.2	9.5	9.1	10.3	9.9	10.0	9.5	8.7	8.4
Other Expense	-7.8	-11.0	-8.5	-14.1	-6.8	-14.8	-9.7	-8.8	-11.7	-7.6
IBT	12.4	7.5	1.3	-8.8	9.4	-7.3	3.2	6.4	-1.9	10.4
Income Tax Expense	5.4	2.5	-0.2	-2.5	-47.3	-0.3	1.6	1.9	6.0	9.5
Net Income	7.0	5.0	1.5	-6.3	56.7	-7.0	1.6	4.5	-7.9	10.4

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	$1.12	$-3.51	$0.32	$-0.55	$1.31	$-1.89	$0.26	$-10.91	$1.92	$4.28	$4.28	$3.08	$-0.32	$-2.19
EPS Diluted	$0.00	$0.00	$0.00	$1.09	$-3.51	$0.31	$-0.55	$1.31	$-1.89	$0.26	$-10.91	$1.92	$4.28	$4.20	$3.04	$-0.31	$-2.19
Shares Outstanding	35.5	35.4	35.2	35.1	35.2	34.9	34.7	35.5	35.5	35.1	34.4	34.0	33.7	33.2	32.9	32.6	32.6
Diluted Shares Outstanding	36.5	36.1	35.7	36.0	35.2	35.5	34.7	35.6	35.5	35.9	34.4	34.0	33.7	33.8	33.3	33.3	32.6

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	$-0.23	$0.30
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.23	$0.29
Shares Outstanding	35.5	35.4	35.5	35.3	35.1	35.1	35.4	35.3	35.1	35.1
Diluted Shares Outstanding	36.5	36.0	35.8	35.3	35.6	35.1	35.7	36.1	35.1	35.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	38.1	48.0	34.4	64.4	75.4	128.7	199.3	140.3	119.2	69.9	63.4	68.0	56.3	76.1	71.3	83.7
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	2.7	2.7	2.7
Total Cash & ST Investments	38.1	48.0	34.4	64.4	75.4	128.7	199.3	140.3	119.2	69.9	63.4	68.0	56.3	76.1	71.3	86.4
Accounts Receivable	262.0	260.3	285.5	276.9	252.8	228.7	185.7	191.2	210.3	192.5	219.5	227.4	255.5	332.7	297.0	255.1
Inventory	759.4	609.4	666.5	611.9	576.8	473.1	461.4	453.1	396.1	429.0	598.5	643.0	720.8	707.6	668.7	556.7
Other Current Assets	33.0	41.2	46.6	45.3	36.8	35.5	26.0	58.3	73.6	54.0	114.7	151.8	112.5	105.2	77.8	207.8
Total Current Assets	1,092.5	958.9	1,033.0	998.5	941.8	866.0	872.4	842.9	799.2	745.4	1,013.6	1,185.2	1,262.9	1,328.0	1,239.8	1,160.3

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	39.7	32.9	41.4	48.0	22.9	38.1	31.5	34.4	40.0	25.9
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	39.7	32.9	41.4	48.0	22.9	38.1	31.5	34.4	40.0	25.9
Accounts Receivable	279.5	289.6	267.9	260.3	272.6	262.0	296.0	285.5	259.4	283.5
Inventory	817.5	782.5	701.7	609.4	769.9	759.4	748.0	666.5	719.9	727.4
Other Current Assets	45.1	57.7	43.5	41.2	38.6	33.0	43.9	46.6	33.9	32.2
Total Current Assets	1,181.8	1,162.7	1,054.5	958.9	1,104.0	1,092.5	1,119.4	1,033.0	1,053.2	1,069.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	411.6	405.5	425.8	380.5	399.4	332.2	337.5	288.9	294.9	308.8	527.0	591.0	578.8	556.1	568.2	565.8
Goodwill	78.9	77.8	79.6	80.1	249.7	235.1	232.5	232.8	321.3	299.6	1,152.3	1,198.1	1,218.6	1,210.7	1,164.8	1,173.2
Intangible Assets	122.1	118.5	125.6	126.7	139.6	121.6	116.3	350.9	443.4	413.7	1,791.1	1,912.8	1,984.8	2,007.1	2,016.6	2,069.4
Long-Term Investments	-7.4	0.0	0.0	0.0	-6.5	-5.9	-5.5	-5.7	-13.0	-36.6	-89.4	0.0	-89.9	-89.0	0.0	0.0
Other Long-Term Assets	42.8	99.3	42.7	34.6	44.7	48.6	59.0	59.2	70.3	45.6	117.2	126.7	150.1	166.1	140.6	216.2
Total Long-Term Assets	655.4	701.1	673.7	617.0	833.4	737.5	745.3	699.0	808.6	768.1	2,435.3	2,630.5	2,713.7	2,729.3	2,725.4	2,851.4
Total Assets	1,747.9	1,660.0	1,706.7	1,615.5	1,775.2	1,603.5	1,617.7	1,541.9	1,607.8	1,513.5	3,448.9	3,815.7	3,976.6	4,057.3	3,965.2	4,011.7

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	412.9	420.3	411.9	405.5	423.4	411.6	416.3	425.8	395.3	383.4
Goodwill	79.1	79.0	78.0	77.8	80.0	78.9	78.7	79.6	78.4	79.0
Intangible Assets	125.9	127.1	122.4	118.5	123.8	122.1	123.3	125.6	123.5	126.2
Long-Term Investments	0.0	8.8	8.6	0.0	9.0	-7.4	9.2	1.1	-4.9	-5.0
Other Long-Term Assets	100.9	85.9	88.4	99.3	28.9	42.8	26.3	17.2	41.8	43.5
Total Long-Term Assets	718.8	721.1	709.3	701.1	672.7	655.4	661.2	673.7	639.0	632.1
Total Assets	1,900.6	1,883.8	1,763.8	1,660.0	1,776.7	1,747.9	1,780.6	1,706.7	1,692.2	1,701.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	278.5	205.5	254.7	274.6	238.8	178.1	187.1	249.2	204.9	157.7	390.2	470.0	510.6	510.2	482.2	394.4
Short-Term Debt	21.4	13.1	26.4	6.1	7.3	10.5	3.8	6.4	8.2	12.4	67.6	80.3	22.7	92.8	79.1	61.8
Other Current Liabilities	260.9	237.7	276.0	245.2	246.2	221.7	224.2	231.4	227.2	217.4	412.5	438.8	557.2	518.7	508.2	539.9
Current Liabilities	578.6	474.3	563.3	547.8	521.0	435.8	440.9	496.6	453.0	408.5	883.6	1,010.4	1,125.4	1,145.9	1,104.6	1,025.8

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	458.3	314.0	268.4	205.5	254.3	278.5	306.9	254.7	258.4	297.8
Short-Term Debt	20.5	10.7	17.6	13.1	40.5	21.4	42.5	26.4	30.3	6.7
Other Current Liabilities	55.9	212.8	243.9	237.7	248.7	260.9	262.5	263.0	275.5	259.8
Current Liabilities	551.7	560.4	554.8	474.3	561.1	578.6	632.2	563.3	588.5	584.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	406.3	424.1	405.9	413.8	429.1	328.8	346.0	266.7	266.7	269.1	1,346.0	1,443.2	1,504.1	1,732.0	1,810.9	1,935.6
Capital Leases	44.0	47.0	47.2	34.3	29.2	28.4	37.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	7.4	2.1	7.5	4.9	6.5	5.9	5.5	5.7	13.0	36.6	89.4	186.2	214.3	223.0	215.8	213.3
Total Liabilities	1,155.6	1,019.9	1,103.4	1,077.7	1,112.8	960.0	971.8	940.6	930.3	923.0	2,629.4	2,991.6	3,194.3	3,476.0	3,491.4	3,531.0

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	533.0	513.9	436.0	424.1	471.2	450.3	419.3	405.9	404.2	412.5
Capital Leases	0.0	54.1	54.6	47.0	44.5	44.0	46.6	47.2	35.7	31.8
Def. Tax Liability	2.6	2.3	2.2	2.1	7.6	7.4	7.4	7.5	4.9	5.0
Total Liabilities	1,217.9	1,202.5	1,112.2	1,019.9	1,169.1	1,155.6	1,184.6	1,103.4	1,119.2	1,121.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.4	0.4	0.4	0.4	0.4	0.4	0.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4
Retained Earnings	149.6	199.3	143.5	104.3	227.9	216.9	236.2	189.6	256.7	247.3	539.5	486.9	353.2	222.1	113.6	104.7
Comprehensive Income	-100.5	-107.6	-86.4	-107.9	-102.4	-97.5	-121.0	-116.6	-97.4	-162.9	-207.8	-130.5	-6.9	-29.4	-15.0	9.9
Total Common Equity	592.3	640.1	603.3	537.8	662.4	643.5	645.9	601.3	677.5	590.5	819.5	824.1	782.3	581.3	473.8	480.7

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	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	199.5	194.5	193.0	199.3	142.6	149.6	148.0	143.5	151.4	141.0
Comprehensive Income	-68.7	-64.0	-89.7	-107.6	-80.6	-100.5	-98.9	-86.4	-120.9	-101.9
Total Common Equity	682.7	681.3	651.6	640.1	607.6	592.3	596.0	603.3	573.0	579.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		471.7	437.2	419.3	419.9	436.4	339.3	349.8	273.1	274.9	281.5	1,413.6	1,523.5	1,526.8	1,824.8	1,890.0	1,997.4
Book Value		592.3	640.1	603.3	537.8	662.4	643.5	645.9	601.3	677.5	590.5	819.5	824.1	782.3	581.3	473.8	480.7

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	0.0	0.0	0.0
Book Value		682.7	681.3	651.6	640.1	607.6	592.3	596.0	603.3	573.0	579.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	8.6	7.2	55.8	39.2	-123.6	11.0	-19.1	46.6	-67.1	9.4	-375.8	63.5	144.5	141.8	101.7	-13.1	-71.4
Depreciation & Amortization	60.8	63.0	62.9	59.8	63.7	46.9	37.5	35.3	36.4	38.1	48.6	104.3	103.5	103.8	106.6	120.9	125.5
Stock-Based Compensation	11.7	9.5	10.9	11.5	8.5	7.1	6.5	10.1	7.4	8.5	-0.7	9.6	1.9	14.9	-96.1	59.0	-148.7
Change Working Capital	-43.6	-52.2	-27.3	-47.6	-35.2	3.1	-66.3	-169.8	-563.9	64.1	-18.7	-59.5	-158.9	26.0	-74.7	-190.4	49.8
Change In Accounts Receivable	16.7	-9.1	9.0	0.0	-36.4	-5.2	-37.7	-124.2	-553.4	-32.7	18.4	-15.8	10.3	74.3	-35.6	-98.4	17.0
Change In Accounts Payable	-15.7	21.7	-39.1	-28.5	40.4	62.9	-20.1	-59.7	56.5	27.1	-105.8	-37.2	-8.9	-1.6	25.7	97.9	46.6
Change In Inventories	-43.5	-11.6	21.4	0.0	-42.0	-68.3	8.3	-18.3	-72.7	55.6	52.7	2.1	9.0	-22.2	-41.0	-114.4	1.1
Other Non-cash Items	120.9	0.9	2.5	6.1	170.1	7.5	1.5	23.0	85.3	1.9	72.9	16.0	13.5	50.0	133.3	13.7	226.9
Cash from Operations	46.5	0.0	0.0	63.0	76.9	76.2	-35.1	-53.3	-513.0	77.9	-172.3	98.0	98.3	323.1	162.3	15.6	209.3

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	7.0	5.0	1.5	-6.3	56.7	-7.0	1.6	4.5	-7.9	10.4
Depreciation & Amortization	16.3	15.6	15.5	15.6	16.5	15.6	15.4	15.4	15.6	14.4
Stock-Based Compensation	2.7	1.0	3.2	2.6	2.9	2.4	1.9	3.7	3.7	2.4
Change Working Capital	71.3	-35.9	-88.1	0.5	91.4	-55.6	-8.4	-54.7	24.1	-4.6
Change In Accounts Receivable	-1.6	9.7	-13.6	-3.6	3.1	-10.0	32.8	-13.8	-20.9	18.6
Change In Accounts Payable	-57.5	-12.4	30.2	61.4	-38.5	-32.9	-24.3	56.6	-13.6	-34.4
Change In Inventories	136.8	-32.9	-49.5	-66.0	124.6	1.0	-15.1	-89.1	67.6	-6.9
Other Non-cash Items	0.0	0.2	0.2	0.5	0.5	1.0	0.5	0.5	-3.7	3.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.8	26.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-66.2	-37.5	-45.7	-77.4	-61.8	-40.4	-26.3	-35.1	-31.7	-28.9	-45.9	-68.1	-84.8	-110.7	-72.9	-64.9	-36.1
Acquisitions	4.0	0.0	0.0	0.0	2.3	-186.2	0.0	0.0	0.0	0.0	0.0	72.9	0.0	27.0	0.0	143.6	-1.0
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	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	4.0	0.0	0.0	5.6	1.5	0.3	0.5	143.5	566.1	7.6	4.4	12.1	1.2	1.5	-2.6	19.7	12.3
Cash from Investing	-62.2	0.0	0.0	-71.8	-58.0	-226.3	-25.8	108.4	534.4	-21.3	-41.5	16.9	-83.6	-82.2	-75.5	98.4	-24.8

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	-12.8	-7.9	1.8	-10.8	-11.3	-9.3	-12.9	-12.2	-17.5	-23.6
Acquisitions	0.4	0.3	0.0	0.0	0.0	0.0	3.3	0.2	0.3	0.2
Investments	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
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-17.2	-23.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-98.2	0.0	0.0	-16.2	0.0	-4.9	-52.9	-420.7	-3.8	-15.4	-1,116.9	-100.5	-639.0	-257.9	-77.7	-984.5	-268.8
Debt Issued	150.7	437.2	17.9	15.6	-16.5	102.0	42.4	497.4	2.0	8.8	-15.2	-9.4	635.7	-40.1	12.5	877.1	2,266.2
Issuance of Common Stock	-0.3	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
Repurchase of Common Stock	-0.2	0.0	-5.7	-5.5	-3.0	0.0	-12.0	-7.4	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	0.0	0.0	0.0	-10.9	-10.8	-10.7	-10.6	-10.6	-10.5
Other Financing Activities	-23.2	0.0	0.0	0.3	-26.9	105.8	50.1	431.8	2.5	5.7	1,336.3	-1.5	653.8	12.2	5.1	869.2	74.9
Cash from Financing	28.7	0.0	0.0	-21.4	-29.9	100.9	-14.8	3.7	-1.3	-9.7	219.4	-112.9	4.0	-256.4	-83.2	-125.9	-204.4

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	0.0	11.8
Debt Issued	553.5	28.9	71.0	16.4	-74.5	40.0	9.9	42.5	-15.2	27.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	-5.7	0.0	5.5	0.0
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	-28.8	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-28.8	11.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		12.2	29.3	13.6	-30.0	-11.0	-53.3	-70.6	59.0	17.3	-67.5	-62.5	-74.6	-60.5	-76.0	-67.4	-15.1	-20.0
Closing Cash Balance		38.1	77.3	48.0	34.4	64.4	75.4	128.7	199.3	140.3	2.4	0.9	-6.6	-5.6	-2.8	1.2	68.6	83.7

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		37.6	6.8	-8.5	-6.6	25.1	-15.2	6.6	-2.9	-5.6	14.1
Closing Cash Balance		77.3	39.7	32.9	41.4	48.0	22.9	38.1	31.5	34.4	40.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-19.7	-15.3	3.5	-14.4	15.1	35.8	-61.4	-88.4	-544.7	49.0	-218.2	29.9	13.5	212.4	89.4	-49.3	173.2
Real Free Cash Flow		-31.4	-24.8	-7.4	-25.9	6.6	28.7	-67.9	-98.5	-552.1	40.5	-217.5	20.3	11.6	197.5	185.5	-108.3	321.9

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		78.3	-22.0	-73.7	2.1	101.1	-52.9	-1.9	-42.8	22.3	2.7
Real Free Cash Flow		75.6	-23.0	-76.9	-0.5	98.2	-55.3	-3.8	-46.5	18.6	0.3