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

Oil-Dri Corporation of America

ODC

Valuace

Růst

Zdraví

Cena

$ 65.82

+1.39 (2.58%)

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	478.9	485.6	437.6	413.0	348.6	305.0	283.2	277.0	266.0	262.3	262.3	261.4	266.3	250.6	240.7	226.8	219.1
Cost of Revenues	343.3	342.5	312.5	309.8	286.1	239.7	207.4	211.4	194.0	188.6	185.2	201.2	206.7	184.1	181.7	176.7	169.4
Gross Profit	135.7	143.1	125.1	103.2	62.5	65.2	75.8	65.7	72.0	73.7	77.1	60.2	59.7	66.5	59.0	50.0	49.7

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	117.7	120.5	125.2	115.5	116.9	127.9	113.7	106.8	105.7	111.4
Cost of Revenues	85.4	85.0	90.4	82.5	82.5	87.2	80.7	76.6	74.7	80.4
Gross Profit	32.3	35.5	34.8	33.0	34.4	40.8	33.0	30.1	30.9	31.0

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	1.2	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	62.2	52.1	52.2	64.0	55.2	57.3	58.5	61.7	45.0	47.2	47.6	47.3	36.3	36.1
Depreciation & Amortization	22.8	22.0	19.3	15.5	13.5	15.2	12.6	13.3	12.8	12.8	12.2	12.0	10.4	8.9	9.3	8.5	7.4
Total Operating Expenses	73.5	74.9	72.3	62.2	52.1	52.2	51.0	55.2	57.3	58.5	61.7	45.0	47.2	47.6	47.3	36.3	36.1
Operating Income	62.2	68.2	52.8	41.0	12.6	13.0	24.8	15.1	14.7	15.2	15.4	15.2	12.4	18.9	10.1	13.7	13.5

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	0.0	0.0
Depreciation & Amortization	5.7	5.9	5.7	5.6	5.4	5.4	5.7	4.8	4.5	4.4
Total Operating Expenses	16.6	18.5	19.2	19.1	17.0	19.6	19.0	19.7	15.8	17.8
Operating Income	15.7	17.0	15.6	13.9	17.5	21.2	14.1	10.4	15.2	13.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.2	0.7	0.9	0.5	0.0	0.1	0.3	0.3	0.3	0.1	0.0	0.0	0.0	0.0	0.0	0.1	0.1
Interest Expense	2.2	2.4	1.8	1.5	1.2	0.7	0.5	0.6	0.7	0.9	1.0	1.3	1.6	1.8	2.1	2.1	1.3
Other Expense	1.0	-2.0	-3.2	-6.4	-6.9	0.3	-1.8	-0.6	0.9	0.2	-0.1	0.3	0.5	0.4	-1.3	0.4	0.5
IBT	63.2	66.2	49.7	34.7	5.7	13.4	23.0	14.5	14.9	14.5	14.4	14.2	11.3	17.5	8.4	12.1	12.8
Income Tax Expense	10.5	12.2	10.2	5.2	0.1	2.4	4.3	1.9	6.6	3.8	0.7	2.8	3.0	2.9	2.3	3.1	3.4
Net Income	51.5	51.4	37.3	29.6	5.7	11.1	18.9	12.6	8.2	10.8	13.6	11.4	8.4	14.6	6.1	9.1	9.5

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	0.3	0.4	0.3	0.1	0.1	0.2	0.1	0.3	0.3	0.2
Interest Expense	0.6	0.6	0.5	0.5	0.6	0.7	0.7	0.4	0.4	0.4
Other Expense	0.1	0.7	-0.1	0.3	-1.2	-1.0	-2.1	-0.3	-0.5	-0.3
IBT	15.8	17.7	15.5	14.2	16.3	20.2	12.0	10.1	14.7	12.8
Income Tax Expense	3.2	2.2	2.4	2.6	3.3	3.8	3.5	2.4	2.3	2.1
Net Income	12.6	15.5	12.4	11.1	12.3	15.6	8.1	7.4	11.7	10.2

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	$4.45	$0.83	$1.61	$2.70	$1.82	$1.22	$1.60	$2.04	$1.73	$1.27	$2.25	$0.92	$1.36	$1.42
EPS Diluted	$0.00	$0.00	$0.00	$4.13	$0.81	$1.57	$2.65	$1.67	$1.11	$1.47	$1.87	$1.59	$1.17	$2.07	$0.85	$1.26	$1.30
Shares Outstanding	12.9	12.9	13.7	6.3	6.4	6.6	6.7	6.7	7.1	7.1	7.0	7.0	7.0	6.9	7.0	5.1	5.2
Diluted Shares Outstanding	16.9	16.9	17.7	8.3	6.6	6.7	6.8	7.3	7.2	7.2	7.1	7.0	7.0	6.9	7.1	7.1	7.3

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	12.9	12.9	12.9	13.9	12.9	13.8	13.3	12.8	12.7	12.6
Diluted Shares Outstanding	16.9	16.9	16.9	13.9	13.9	13.8	17.2	16.8	16.7	16.5

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	46.8	50.5	24.5	31.8	16.3	24.6	40.9	21.9	12.8	9.1	18.6	20.1	16.2	24.0	27.1	17.9	18.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.1	23.6	10.2	2.2	2.6	18.5	9.2	15.8	5.9
Total Cash & ST Investments	46.8	50.5	24.5	31.8	16.3	24.6	40.9	21.9	19.9	32.7	28.8	22.3	18.9	42.5	36.3	33.7	24.6
Accounts Receivable	60.0	69.4	62.2	59.3	51.7	40.9	34.9	35.5	33.6	32.8	30.4	31.5	31.0	31.1	30.2	29.2	27.2
Inventory	45.5	51.6	54.2	42.6	35.6	23.6	23.9	24.2	22.5	22.6	23.3	21.4	24.5	20.7	19.7	19.2	16.0
Other Current Assets	6.6	6.0	6.3	2.9	11.1	12.8	8.7	7.8	7.0	9.0	8.7	7.5	9.2	9.0	9.0	9.6	8.4
Total Current Assets	158.8	177.4	147.2	136.5	114.7	101.9	108.4	89.3	83.0	97.0	91.2	82.6	83.5	103.4	95.2	91.8	76.2

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	50.5	36.5	22.6	13.5	24.5	46.8	27.8	29.6	31.8	29.7
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	50.5	36.5	22.6	13.5	24.5	46.8	27.8	29.6	31.8	29.7
Accounts Receivable	69.4	65.5	66.1	70.5	62.2	60.0	59.3	60.7	59.3	57.0
Inventory	51.6	56.5	55.2	56.0	54.2	45.5	46.2	43.8	42.6	36.7
Other Current Assets	6.0	4.9	5.1	4.0	6.3	6.6	6.1	2.7	2.9	10.7
Total Current Assets	177.4	163.4	149.0	144.1	147.2	158.8	139.4	136.8	136.5	134.1

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	140.9	149.7	156.5	130.3	107.9	95.9	92.9	90.8	86.7	84.0	80.7	79.7	74.9	66.1	64.5	68.0	62.5
Goodwill	3.6	16.0	15.4	3.6	3.6	9.3	9.3	9.3	9.3	9.0	9.0	9.0	9.0	5.2	5.2	5.2	5.2
Intangible Assets	1.5	25.0	26.7	1.4	1.6	2.2	2.5	3.1	3.5	4.4	5.4	6.7	8.1	1.3	1.2	1.5	1.7
Long-Term Investments	-12.2	0.0	0.0	0.0	0.0	-13.6	-19.0	-20.1	-20.1	-25.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	19.4	22.3	7.3	7.2	18.1	29.7	34.5	25.2	25.0	31.5	5.9	6.0	6.2	5.5	5.0	4.8	4.4
Total Long-Term Assets	160.3	214.3	207.4	149.7	134.9	125.6	127.5	116.0	111.7	115.6	113.8	107.4	102.7	80.2	79.1	81.6	77.8
Total Assets	319.2	391.7	354.6	286.2	249.6	227.6	235.9	205.2	194.7	212.6	204.9	190.0	186.2	183.6	174.3	173.4	154.0

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	149.7	155.1	153.8	155.5	156.5	140.9	137.7	132.2	130.3	120.6
Goodwill	16.0	15.7	15.7	15.7	15.4	3.6	3.6	3.6	3.6	3.6
Intangible Assets	25.0	25.8	26.1	26.4	26.7	1.5	1.5	1.4	1.4	1.5
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	22.3	7.6	7.4	7.4	7.3	7.2	7.2	7.8	7.2	6.5
Total Long-Term Assets	214.3	206.1	204.7	206.1	207.4	160.3	156.7	152.0	149.7	136.2
Total Assets	391.7	369.5	353.7	350.2	354.6	319.2	296.2	288.8	286.2	270.3

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	13.7	16.8	15.0	17.1	13.4	9.2	12.5	8.1	6.5	9.6	6.6	7.4	7.4	6.5	6.7	6.4	6.5
Short-Term Debt	3.8	1.0	5.6	2.9	1.0	1.0	1.0	3.1	3.1	3.1	3.1	3.5	3.5	3.5	3.8	3.6	3.5
Other Current Liabilities	34.3	51.4	44.4	37.8	30.4	26.9	32.7	21.4	21.3	20.3	21.0	18.0	18.6	21.5	5.4	16.5	17.8
Current Liabilities	51.9	69.2	66.7	58.8	48.5	39.0	46.2	32.6	30.9	33.0	30.7	28.9	29.5	31.4	29.1	26.5	27.8

Current Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Accounts Payable	16.8	13.2	14.0	13.8	15.0	13.7	12.0	14.9	17.1	11.9
Short-Term Debt	1.0	5.2	5.4	5.5	5.6	3.8	3.6	2.9	2.9	2.8
Other Current Liabilities	51.4	37.2	31.7	31.0	44.4	33.5	30.1	30.6	37.8	36.5
Current Liabilities	69.2	57.7	52.2	54.8	66.7	51.9	46.2	52.3	58.8	51.9

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	40.9	38.8	65.2	39.6	31.8	7.9	8.8	3.1	6.1	9.2	12.3	15.4	18.9	22.4	25.9	29.7	14.8
Capital Leases	11.4	15.4	19.9	10.7	11.9	10.1	11.3	0.0	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	0.0
Total Liabilities	116.2	132.6	144.0	109.2	99.3	68.3	87.9	69.7	62.8	86.5	89.4	79.5	81.9	80.6	89.0	78.1	63.4

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	38.8	52.0	53.1	59.1	65.2	52.3	42.1	39.2	39.6	40.7
Capital Leases	15.4	16.4	17.6	18.8	19.9	11.4	11.3	10.2	10.7	10.7
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	132.6	122.7	117.9	126.2	144.0	116.2	100.1	102.9	109.2	103.2

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	1.1	2.0	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.0	1.0	1.0	1.0	1.0	1.0
Retained Earnings	225.8	277.5	232.2	200.8	178.8	180.4	176.6	164.8	158.9	154.7	149.9	142.1	136.0	132.8	122.9	121.4	116.9
Comprehensive Income	0.7	1.0	0.8	0.7	-2.2	-4.1	-12.3	-15.0	-10.6	-10.3	-14.0	-9.2	-8.3	-5.0	-10.9	-4.4	-4.8
Total Common Equity	202.9	259.1	210.6	177.1	150.3	159.2	148.0	135.5	131.9	126.0	115.6	110.5	104.3	102.9	85.3	95.3	90.6

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	2.0	2.0	2.0	1.1	1.1	1.1	1.1	1.1	1.1	1.1
Retained Earnings	277.5	266.9	257.3	246.5	232.2	225.8	220.0	209.6	200.8	190.8
Comprehensive Income	1.0	0.8	0.6	0.7	0.8	0.7	0.7	0.6	0.7	0.5
Total Common Equity	259.1	246.9	235.9	224.0	210.6	202.9	196.0	185.9	177.1	167.5

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		56.1	39.8	70.7	42.5	32.8	8.9	9.8	6.1	9.2	12.2	15.4	18.9	22.4	25.9	29.7	33.3	18.3
Book Value		202.9	259.1	210.6	177.1	150.3	159.2	148.0	135.5	131.9	126.0	115.6	110.5	104.3	102.9	85.3	95.3	90.6

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	-0.4
Book Value		259.1	246.9	235.9	224.0	210.6	202.9	196.0	185.9	177.1	167.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	41.7	54.0	39.4	29.5	5.6	11.0	18.7	12.6	8.2	10.8	13.6	11.4	8.4	14.6	6.1	9.1	9.5
Depreciation & Amortization	17.8	22.0	19.3	15.5	13.5	14.2	13.9	13.3	12.8	12.8	12.2	12.0	10.4	8.9	9.3	8.5	7.4
Stock-Based Compensation	4.4	5.4	4.8	3.1	2.7	2.5	3.4	2.4	1.6	1.5	1.2	1.1	1.2	0.9	0.7	0.6	0.3
Change Working Capital	-12.1	-0.4	-5.3	-0.2	-14.9	-11.5	9.8	0.8	-10.4	3.4	6.1	4.9	-4.4	-0.5	7.8	-8.5	11.2
Change In Accounts Receivable	-3.1	-7.8	1.5	-7.9	-10.7	-6.0	0.0	-1.7	-0.5	-2.3	0.9	-0.6	0.1	-1.0	-1.0	-2.1	1.9
Change In Accounts Payable	2.0	0.9	-2.8	3.2	5.0	-2.4	4.2	0.6	-2.4	2.4	-0.9	0.6	0.2	0.1	0.5	0.3	1.7
Change In Inventories	-4.0	2.3	-4.7	-2.2	-12.1	0.5	0.2	-1.7	0.2	0.7	-2.0	3.1	-3.0	-1.1	-0.5	-3.2	1.8
Other Non-cash Items	10.2	-1.0	0.4	6.2	5.2	-7.7	-3.8	-2.0	-8.9	-3.9	0.2	0.1	0.4	-0.1	2.0	-0.1	-0.4
Cash from Operations	49.9	0.0	0.0	49.8	9.8	13.6	42.5	26.7	10.6	26.9	25.2	27.0	16.3	23.4	23.3	13.1	26.2

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	12.6	15.5	12.4	11.6	12.9	16.4	8.5	7.8	11.7	10.7
Depreciation & Amortization	5.7	5.8	5.7	5.6	5.4	5.4	5.7	4.8	4.5	4.4
Stock-Based Compensation	-1.4	1.4	0.0	1.3	1.4	1.2	1.2	1.2	1.2	1.1
Change Working Capital	-1.3	-12.9	4.5	4.3	1.8	-12.8	6.3	5.4	-9.1	-7.9
Change In Accounts Receivable	-3.7	3.1	-4.0	0.6	4.6	-9.0	2.2	-0.7	1.4	-1.5
Change In Accounts Payable	-3.2	0.3	0.4	-1.5	0.1	1.9	-1.8	2.2	-2.0	-1.3
Change In Inventories	3.0	-5.1	4.9	-1.2	0.6	-2.0	-1.7	0.7	-2.3	-1.4
Other Non-cash Items	3.0	0.1	2.2	-0.2	0.2	0.3	0.0	0.1	0.8	0.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-30.6	-32.6	-32.0	-24.4	-22.8	-18.8	-14.7	-15.0	-15.1	-14.8	-10.7	-15.9	-18.6	-9.8	-7.0	-13.8	-10.4
Acquisitions	0.0	-0.1	-44.3	-0.3	0.0	0.0	0.0	15.0	-0.7	14.8	10.7	15.9	-12.9	9.8	7.0	13.8	10.4
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.7	-35.9	-47.5	-45.2	-2.9	-10.4	-34.4	-17.6	-60.1	-21.9
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.8	52.5	34.2	37.2	3.4	26.2	25.2	24.3	50.1	24.0
Other Investing Activities	0.2	0.0	0.0	0.1	0.0	0.0	0.1	-15.0	1.8	-14.7	-10.4	-14.8	0.1	-9.7	-6.9	-13.7	-10.0
Cash from Investing	-30.7	0.0	0.0	-24.6	-22.8	-18.8	-14.7	-7.9	2.6	-28.0	-18.4	-14.2	-15.6	-19.0	-0.3	-23.7	-7.9

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-5.8	-9.1	-8.1	-6.7	-5.0	-12.8	-8.3	-8.2	-7.5	-8.1
Acquisitions	0.0	0.0	0.1	0.0	-0.1	0.0	-44.3	0.2	0.0	0.0
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	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-11.0	0.0	0.0	-1.0	-1.0	-1.0	-6.3	-3.1	-3.1	-3.1	-3.5	-3.5	-3.5	-3.8	-3.6	-3.5	-3.2
Debt Issued	23.5	-30.9	28.2	10.7	24.9	0.0	10.0	0.0	0.0	-0.1	0.0	0.0	0.0	0.0	0.0	18.5	21.5
Issuance of Common Stock	1.0	0.0	0.0	0.0	0.0	4.1	10.0	0.0	0.0	0.2	0.5	0.0	0.1	0.9	-5.9	-1.3	1.4
Repurchase of Common Stock	-3.5	-2.3	-2.8	-1.1	-11.8	-3.1	-5.5	-0.1	0.0	-0.1	0.0	-0.1	-0.1	-0.2	0.0	18.5	-6.0
Dividends Paid	-7.7	0.0	0.0	-7.4	-7.4	-7.2	-7.0	-6.7	-6.2	-5.9	-5.6	-5.2	-5.0	-4.6	-4.5	-4.2	-4.0
Other Financing Activities	9.0	0.0	0.0	0.0	24.9	-4.1	0.1	0.0	0.0	0.4	0.2	0.1	0.1	0.3	0.1	0.5	0.5
Cash from Financing	-2.3	0.0	0.0	-9.5	4.7	-11.3	-8.8	-9.9	-9.3	-8.6	-8.4	-8.7	-8.4	-7.5	-13.9	9.9	-11.3

Cash Flow From Financing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	0.0	39.8	-17.4	-1.2	-6.1	-6.2	14.6	10.3	3.7	-0.5
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	-5.4	-7.0	-0.1	-0.1	-0.2	-2.0	-0.1	-0.1	-1.7	-0.9
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	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		17.1	26.0	-7.3	15.5	-8.3	-16.3	19.0	9.1	3.7	-9.5	-1.5	3.9	-7.8	-3.1	9.2	-0.9	6.9
Closing Cash Balance		46.8	50.5	24.5	31.8	16.3	24.6	40.9	21.9	12.8	9.1	18.6	20.1	16.2	24.0	27.1	17.9	18.8

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		4.5	-8.1	14.0	13.9	9.1	-11.0	-22.3	19.0	-1.8	-2.2
Closing Cash Balance		46.9	42.4	50.5	36.5	22.6	13.5	24.5	46.8	27.8	29.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		19.3	47.6	28.3	25.4	-13.0	-5.2	27.7	11.7	-4.5	12.2	14.5	11.1	-2.3	13.6	16.4	-0.7	15.8
Real Free Cash Flow		14.8	42.3	23.5	22.2	-15.7	-7.7	24.4	9.3	-6.1	10.7	13.2	10.0	-3.5	12.7	15.7	-1.3	15.5

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		12.3	1.3	17.1	16.0	16.4	-1.9	15.1	10.8	1.9	0.5
Real Free Cash Flow		13.8	-0.2	17.1	14.6	15.0	-3.1	13.9	9.6	0.7	-0.6