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

Phibro Animal Health Corporation

PAHC

Valuace

Růst

Zdraví

Cena

$ 56.61

+1.01 (2.52%)

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	1,464.3	1,296.2	1,017.7	977.9	942.3	833.4	800.4	828.0	820.0	764.3	751.5	748.6	691.9	653.2	654.1	618.3	594.2
Cost of Revenues	997.3	896.3	704.6	679.7	656.9	562.0	543.5	563.4	553.1	516.0	512.5	512.2	484.1	474.2	490.0	471.7	439.5
Gross Profit	467.0	399.9	313.1	298.2	285.4	271.4	256.9	264.6	266.9	248.3	239.0	236.4	207.8	179.0	164.1	146.7	154.7

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	373.9	363.9	378.7	347.8	309.3	260.4	273.2	263.2	249.9	231.3
Cost of Revenues	241.3	244.1	268.7	243.3	207.4	176.9	186.0	183.6	171.3	163.6
Gross Profit	132.7	119.8	110.0	104.6	101.9	83.5	87.2	79.6	78.6	67.7

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	24.4	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	226.4	206.4	196.5	187.7	181.4	168.0	150.3	153.3	148.7	144.0	122.2	114.8	105.4	101.9
Depreciation & Amortization	50.7	45.6	36.2	34.0	32.7	31.9	32.3	27.6	26.9	26.0	23.5	21.6	21.5	19.0	17.5	16.7	-40.0
Total Operating Expenses	296.7	289.5	259.8	226.4	206.4	196.5	187.7	181.4	168.0	150.3	153.3	148.7	144.0	122.2	114.8	105.4	101.9
Operating Income	169.5	110.5	53.3	71.8	46.3	43.0	36.9	73.3	98.9	97.9	85.7	87.7	63.8	56.7	49.3	41.2	52.8

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	12.9	12.8	12.4	12.6	11.6	9.0	9.2	9.2	8.9	8.9
Total Operating Expenses	77.9	71.5	76.3	71.1	76.3	65.8	68.7	59.7	62.9	68.5
Operating Income	54.4	47.9	33.7	33.5	25.5	17.7	18.4	19.9	15.7	-0.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.9	2.6	4.5	3.4	0.8	0.8	1.8	1.9	1.7	2.0	0.3	0.2	0.1	0.1	0.3	0.3	0.0
Interest Expense	48.1	33.2	22.0	17.9	11.9	12.9	12.9	11.8	11.9	14.9	16.6	14.6	33.0	35.8	35.7	34.6	-33.1
Other Expense	-43.3	-42.5	-42.4	-17.8	26.0	23.5	18.6	15.7	1.1	-2.5	7.6	5.4	-24.6	-3.3	-0.8	-14.8	-33.2
IBT	126.2	68.0	10.9	54.1	72.3	66.5	55.5	71.5	88.1	80.5	76.8	78.8	6.3	17.8	13.1	-7.9	19.6
Income Tax Expense	34.1	19.7	8.5	21.5	23.2	12.1	22.0	16.8	23.2	15.9	-6.0	18.5	9.4	-7.0	6.1	5.0	3.8
Net Income	92.1	48.3	2.4	32.6	49.2	54.4	33.6	54.7	64.9	64.6	82.7	60.3	-3.1	24.9	7.0	-12.9	42.1

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	0.7	0.5	0.4	0.3	0.8	0.5	1.3	1.1	1.1	1.1
Interest Expense	13.1	13.5	8.5	13.1	9.2	8.2	5.7	9.3	9.4	9.2
Other Expense	-18.0	-11.6	-9.9	-3.8	-20.7	-8.1	-12.0	-7.0	-12.1	-11.3
IBT	36.4	36.3	23.8	29.7	4.8	9.6	6.4	12.9	3.6	-12.0
Income Tax Expense	9.0	9.7	6.6	8.8	1.7	2.6	5.7	4.5	2.3	-4.0
Net Income	27.5	26.5	17.2	20.9	3.2	7.0	0.8	8.4	1.3	-8.0

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	$0.81	$1.21	$1.34	$0.83	$1.35	$1.61	$1.63	$2.11	$1.55	$-0.10	$0.82	$0.23	$-0.42	$1.09
EPS Diluted	$0.00	$0.00	$0.00	$0.81	$1.21	$1.34	$0.83	$1.35	$1.61	$1.61	$2.07	$1.51	$-0.10	$0.82	$0.23	$-0.42	$1.09
Shares Outstanding	40.5	40.5	40.5	40.5	40.5	40.5	40.5	40.4	40.2	39.5	39.3	39.0	32.2	30.5	30.5	30.5	38.8
Diluted Shares Outstanding	41.0	40.7	40.5	40.5	40.5	40.5	40.5	40.5	40.4	40.0	40.0	39.8	32.2	30.5	30.5	30.5	38.8

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	40.5	40.5	40.5	40.5	40.5	40.5	40.5	40.5	40.5	40.5
Diluted Shares Outstanding	41.0	40.9	40.7	40.7	40.7	40.6	40.5	40.5	40.5	40.5

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	70.6	68.0	70.6	41.3	74.2	50.2	36.3	57.6	29.2	56.1	33.6	29.2	11.8	27.4	53.9
Short Term Investments	44.0	9.0	44.0	40.0	17.0	43.0	55.0	24.0	50.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	114.6	77.0	114.6	81.3	91.2	93.2	91.3	81.6	79.2	56.1	33.6	29.2	11.8	27.4	53.9
Accounts Receivable	169.5	228.0	169.5	163.5	166.5	146.9	126.5	159.0	135.7	125.8	123.8	111.1	113.9	99.1	99.1
Inventory	265.9	444.4	265.9	277.6	259.2	216.3	196.7	198.3	178.2	161.2	167.7	149.8	143.2	140.0	120.1
Other Current Assets	51.0	61.2	51.0	63.4	49.3	42.5	37.3	27.2	22.4	20.5	17.7	23.6	30.4	29.8	28.7
Total Current Assets	601.0	810.6	601.0	585.7	566.2	498.9	451.8	466.2	415.5	363.7	342.8	313.7	299.3	296.4	301.9

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	72.8	68.0	60.4	67.1	51.8	70.6	50.2	33.0	43.2	41.3
Short Term Investments	12.5	9.0	10.0	0.0	38.0	44.0	48.5	59.5	48.0	40.0
Total Cash & ST Investments	85.3	77.0	70.4	67.1	89.8	114.6	98.7	92.5	91.2	81.3
Accounts Receivable	217.9	228.0	197.5	191.8	160.8	169.5	161.1	150.6	149.2	163.5
Inventory	471.8	444.4	448.4	427.2	272.6	265.9	282.3	286.7	279.2	277.6
Other Current Assets	60.9	61.2	59.8	60.1	47.6	51.0	55.1	56.8	64.9	63.4
Total Current Assets	835.8	810.6	776.0	746.2	570.8	601.0	597.2	586.6	584.4	585.7

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	240.9	396.0	240.9	231.3	203.2	187.7	171.0	140.2	130.1	127.4	127.3	104.4	109.2	104.4	101.7
Goodwill	54.6	59.6	54.6	53.3	53.2	52.7	52.7	27.3	27.3	24.0	21.1	12.6	12.6	12.6	1.7
Intangible Assets	45.0	36.5	45.0	55.0	63.9	62.3	71.0	47.5	52.0	54.6	60.1	37.3	29.8	35.2	15.0
Long-Term Investments	11.5	11.7	11.5	11.1	10.3	10.1	10.0	9.6	9.2	9.3	9.4	9.5	10.2	10.6	11.0
Other Long-Term Assets	9.8	20.9	9.8	26.3	29.0	19.8	16.2	12.0	22.2	21.2	21.6	15.5	7.7	10.2	9.5
Total Long-Term Assets	381.2	550.3	381.2	385.7	365.5	342.4	332.3	260.5	256.2	259.7	267.5	179.6	173.0	177.8	139.0
Total Assets	982.2	1,360.9	982.2	971.4	931.7	841.3	784.1	726.7	671.7	623.4	610.4	493.3	472.3	474.1	440.9

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	394.9	396.0	378.3	375.0	243.9	240.9	239.2	239.0	229.7	231.3
Goodwill	59.7	59.6	54.6	54.5	54.6	54.6	54.6	54.7	53.3	53.3
Intangible Assets	35.0	36.5	37.8	39.9	42.9	45.0	48.2	51.0	52.2	55.0
Long-Term Investments	13.4	11.7	11.4	11.9	11.8	11.5	11.3	11.5	11.9	11.1
Other Long-Term Assets	23.2	20.9	23.1	24.2	16.8	9.8	14.1	15.8	24.1	26.3
Total Long-Term Assets	549.7	550.3	541.2	539.4	395.5	381.2	381.9	386.1	380.1	385.7
Total Assets	1,385.5	1,360.9	1,317.3	1,285.5	966.3	982.2	979.0	972.7	964.5	971.4

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	85.6	138.2	85.6	73.9	95.6	68.4	66.1	73.2	59.5	56.9	60.2	63.1	59.6	57.9	67.9
Short-Term Debt	37.3	25.4	37.3	33.1	21.1	16.0	25.2	12.5	12.6	6.3	2.8	2.8	3.0	0.1	5.4
Other Current Liabilities	78.4	121.5	78.4	60.4	74.2	20.8	21.2	15.7	67.5	11.3	11.8	45.5	19.0	57.4	52.6
Current Liabilities	204.1	293.5	204.1	176.0	190.8	164.1	157.2	154.2	143.2	115.8	108.7	111.3	112.4	115.4	125.9

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	130.6	138.2	131.6	99.4	86.5	85.6	82.6	86.4	77.2	73.9
Short-Term Debt	27.5	25.4	25.2	24.3	15.4	37.3	36.9	33.0	30.6	33.1
Other Current Liabilities	112.1	121.5	103.3	105.7	69.4	78.4	64.2	62.5	58.6	60.4
Current Liabilities	270.1	293.5	266.5	233.3	176.9	204.1	189.1	187.7	172.4	176.0

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	458.3	736.2	488.2	481.6	449.4	410.7	385.5	313.6	299.8	306.9	349.9	286.7	286.4	365.5	344.8
Capital Leases	29.9	42.9	37.4	35.1	37.6	34.6	23.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	14.2	19.5	14.2	12.1	9.3	6.6	11.7	9.0	9.7	8.9	8.2	19.1	14.3	17.6	13.9
Total Liabilities	725.5	1,075.2	725.5	688.9	669.3	602.8	595.9	510.7	486.7	472.2	519.9	463.7	457.2	543.1	529.1

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	757.6	736.2	744.8	765.2	496.5	488.2	486.1	480.0	487.7	481.6
Capital Leases	0.0	42.9	42.6	36.3	37.7	37.4	37.2	38.2	35.5	35.1
Def. Tax Liability	20.6	19.5	16.9	16.1	15.0	14.2	15.1	14.2	12.8	12.1
Total Liabilities	1,073.8	1,075.2	1,051.3	1,038.7	707.8	725.5	708.9	701.9	691.5	688.9

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	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
Retained Earnings	243.9	272.7	243.9	260.9	247.7	218.0	183.1	168.9	131.6	82.8	34.0	-37.0	-97.2	-94.1	-116.0
Comprehensive Income	-123.5	-124.0	-123.5	-114.2	-121.1	-115.3	-130.4	-86.2	-76.5	-55.4	-61.8	-51.6	-20.1	-17.8	-15.0
Total Common Equity	256.6	285.7	256.6	282.5	262.4	238.5	188.2	216.0	185.0	151.2	90.5	29.6	15.1	-68.9	-88.2

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	294.4	272.7	260.3	244.3	246.0	243.9	248.0	244.5	248.0	260.9
Comprehensive Income	-120.0	-124.0	-131.2	-134.2	-123.9	-123.5	-114.0	-109.6	-110.9	-114.2
Total Common Equity	311.7	285.7	266.0	246.8	258.5	256.6	270.1	270.8	273.1	282.5

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		525.5	761.6	525.5	510.0	470.5	426.7	410.7	326.2	312.4	313.1	352.7	289.5	289.4	365.6	350.1
Book Value		256.6	285.7	256.6	282.5	262.4	238.5	188.2	216.0	185.0	151.2	90.5	29.6	15.1	-68.9	-88.2

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		311.7	285.7	266.0	246.8	258.5	256.6	270.1	270.8	273.1	282.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Income	2.4	48.3	2.4	32.6	49.2	54.4	33.6	54.7	64.9	64.6	82.7	60.3	-3.1	24.9	7.0	-12.9
Depreciation & Amortization	36.2	45.6	36.2	34.0	32.7	31.9	32.3	27.6	26.9	26.0	23.5	21.6	21.5	19.0	17.5	16.7
Stock-Based Compensation	0.5	0.7	0.5	0.0	0.0	1.1	2.3	2.3	-0.6	-121.3	-7.7	-3.4	7.0	2.9	3.4	-3.1
Change Working Capital	33.1	-21.6	33.1	-41.1	-44.6	-29.9	-13.7	-35.9	-33.9	1.4	-46.1	-17.0	-28.2	-34.8	5.2	-9.0
Change In Accounts Receivable	-8.7	-55.2	-8.7	5.3	-23.6	-18.2	28.7	-23.7	-11.9	-2.8	-13.1	-1.9	-14.7	-0.7	-3.8	-4.6
Change In Accounts Payable	12.0	45.6	12.0	-22.8	26.4	3.2	-7.7	12.1	2.4	-3.1	-3.2	4.8	1.7	-6.6	6.4	1.1
Change In Inventories	2.6	-44.3	2.6	-11.2	-47.0	-12.5	-12.9	-21.0	-24.3	5.4	-16.4	-19.4	-3.2	-25.1	-0.7	-8.7
Other Non-cash Items	72.7	12.0	23.3	1.1	-4.8	-7.0	-3.3	-1.3	6.3	127.7	7.1	2.4	0.9	0.5	1.3	3.0
Cash from Operations	87.6	0.0	0.0	13.3	31.6	48.3	59.3	47.2	70.0	98.4	37.2	68.7	-0.7	0.4	32.0	-4.7

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	27.5	26.5	17.2	20.9	3.2	7.0	0.8	8.4	1.3	-8.0
Depreciation & Amortization	12.9	12.8	12.4	12.6	11.6	9.0	9.2	9.2	8.9	8.9
Stock-Based Compensation	0.4	0.3	0.2	0.2	0.2	0.2	0.2	0.1	0.1	0.1
Change Working Capital	-25.1	-33.5	-14.3	8.4	-17.7	2.0	20.9	-10.3	19.4	3.1
Change In Accounts Receivable	2.3	11.4	-26.0	-3.5	-35.0	9.2	-11.7	-11.3	1.5	12.8
Change In Accounts Payable	0.8	-4.6	2.6	28.3	13.3	1.3	3.9	-3.4	6.9	4.6
Change In Inventories	-47.0	-26.2	-6.2	-13.7	-19.2	-5.2	8.5	1.7	-2.5	-5.0
Other Non-cash Items	-0.2	1.0	-2.7	1.7	13.6	-0.6	2.6	4.2	1.5	14.9
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
Capital Expenditure	-41.2	-38.3	-41.2	-51.8	-37.0	-29.3	-34.0	-29.9	-18.5	-20.9	-36.4	-20.1	-19.8	-19.9	-14.8	-21.6
Acquisitions	-3.3	-286.5	-3.3	51.8	-13.5	29.3	-54.5	-9.8	-15.0	0.0	-46.6	-10.4	0.0	-18.7	-3.4	0.0
Investments	-65.5	-14.0	-65.5	-40.0	-64.1	-74.0	-80.0	-34.0	-82.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	61.5	49.0	61.5	17.0	91.5	86.0	49.0	60.0	32.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.3	0.0	0.0	-51.0	0.6	-30.6	-0.8	-0.4	-1.1	-1.0	0.1	-4.0	0.4	1.3	0.5	2.2
Cash from Investing	-48.2	0.0	0.0	-74.0	-22.6	-18.6	-120.4	-14.1	-84.6	-21.9	-82.8	-34.5	-19.4	-37.3	-17.7	-19.5

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	-11.1	-13.8	-13.1	-7.7	-7.8	-9.6	-13.1	-9.7	-11.0	-7.5
Acquisitions	0.0	0.0	5.3	-1.1	-290.8	0.0	0.0	0.0	-3.3	0.0
Investments	-11.5	-12.5	-4.0	-10.0	0.0	0.0	0.0	-6.0	-42.5	-17.0
Sales of Investment	5.0	9.0	5.0	0.0	38.0	6.0	4.5	17.0	31.0	9.0
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
Debt Repaid	-106.1	0.0	0.0	42.7	-256.4	-612.1	-182.6	-203.4	-226.4	-520.0	-193.4	-39.1	-544.9	-60.2	-9.2	-292.8
Debt Issued	121.6	236.1	15.5	82.2	300.2	628.1	267.2	217.2	225.6	480.5	256.6	39.2	468.7	75.7	359.3	292.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.1	5.7	5.5	4.0	1.3	114.4	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	480.5	0.0	0.0	464.8	0.0	0.0	0.0
Dividends Paid	-19.4	0.0	0.0	-19.4	-19.4	-19.4	-19.4	-18.6	-16.1	-15.8	-15.7	-15.6	-25.0	-3.0	0.0	-50.0
Other Financing Activities	93.0	0.0	0.0	3.7	292.2	614.6	243.0	216.8	225.0	-3.9	255.5	38.0	-4.6	74.1	1.0	353.0
Cash from Financing	-6.8	0.0	0.0	27.0	16.3	-17.0	40.9	-4.1	-11.8	-53.7	50.4	-15.4	4.8	10.9	-8.2	10.2

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	785.1	23.5	-8.5	-19.4	277.6	-13.6	2.5	9.9	-5.2	8.4
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	0.0	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
Net Change in Cash		29.3	-2.6	29.3	-33.0	24.0	13.9	-21.2	28.4	-26.9	22.5	4.4	17.4	-15.5	-26.5	5.3	-14.1
Closing Cash Balance		70.6	68.0	70.6	41.3	74.2	50.2	36.3	57.6	29.2	56.1	33.6	29.2	11.8	27.4	53.9	48.6

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		-17.3	4.7	7.7	-6.7	15.2	-18.8	20.4	17.3	-10.2	1.9
Closing Cash Balance		55.5	72.8	68.0	60.4	67.1	51.8	70.6	50.2	33.0	43.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Free Cash Flow		46.4	41.8	46.4	-38.5	-5.4	19.0	25.3	17.3	51.5	77.5	0.9	48.6	-20.6	-19.5	17.2	-26.3
Real Free Cash Flow		45.9	41.1	45.9	-38.5	-5.4	17.9	23.0	15.0	52.1	198.8	8.6	52.0	-27.6	-22.4	13.8	-23.2

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		8.3	-4.5	8.1	35.4	-4.7	3.0	15.4	1.7	20.6	8.7
Real Free Cash Flow		7.8	-4.8	8.0	35.2	-4.9	2.9	15.2	1.5	20.5	8.6