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

Prestige Consumer Healthcare Inc.

PBH

Valuace

Růst

Zdraví

Cena

$ 58.70

-0.49 (-0.75%)

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	1,103.8	1,137.8	1,125.4	1,127.7	1,086.8	943.4	963.0	975.8	1,041.2	882.1	806.2	714.6	601.9	623.6	441.1	336.5	302.0
Cost of Revenues	481.5	503.3	500.9	502.4	466.2	395.9	410.8	420.2	464.7	381.8	339.0	308.4	261.8	276.4	213.7	165.6	144.6
Gross Profit	622.3	634.5	624.4	625.3	620.6	547.5	552.2	555.6	576.5	500.3	467.2	406.2	340.1	347.2	227.4	170.9	157.4

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	283.4	274.1	249.5	296.8	290.3	283.5	267.1	277.0	282.7	286.3
Cost of Revenues	126.1	120.0	114.4	121.0	129.3	126.2	121.1	125.2	124.8	126.3
Gross Profit	157.4	154.1	135.1	175.7	161.0	157.4	146.0	151.8	157.9	160.0

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	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	0.0	252.4	265.9	226.1	236.3	232.8	332.2	217.5	183.2	180.9	137.9	142.1	113.8	84.9	65.4
Depreciation & Amortization	30.2	30.2	30.7	38.9	31.0	31.5	27.7	31.8	33.4	25.8	23.7	17.7	13.5	13.2	10.7	10.1	13.4
Total Operating Expenses	300.0	297.7	282.0	277.5	290.7	250.1	261.1	259.9	360.6	242.9	206.9	198.7	151.4	155.3	124.6	94.7	76.0
Operating Income	322.3	336.8	342.4	345.5	329.9	297.4	291.2	67.5	215.9	205.6	260.3	207.6	188.6	191.9	102.8	76.1	78.7

Operating Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	7.6	7.7	7.7	7.3	6.9	5.6	8.1	7.8	7.6	7.6
Total Operating Expenses	74.9	74.4	63.4	87.3	69.1	73.0	74.0	69.7	71.1	71.8
Operating Income	82.5	79.7	71.8	88.4	92.0	84.3	72.0	82.2	86.8	88.3

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	69.2	0.0	0.0	0.3	0.2	0.4	0.2	0.2	0.1	0.1	0.0	0.0	0.0	0.0
Interest Expense	41.7	47.6	67.2	69.2	64.3	82.3	96.6	105.3	106.3	93.5	85.3	81.3	68.6	84.4	41.3	27.3	22.9
Other Expense	-55.7	-52.6	-66.4	-71.5	-67.5	-93.3	-100.0	-228.7	-2.9	-53.2	-18.0	1.1	-18.3	-1.4	-0.3	-0.3	-5.4
IBT	266.7	284.2	276.0	-93.9	262.5	204.1	191.2	-38.1	107.1	110.9	157.2	127.5	101.7	106.0	61.2	48.5	53.1
Income Tax Expense	80.2	69.6	66.7	-11.6	57.1	39.4	48.9	-2.3	-232.5	41.5	57.3	49.2	29.1	40.5	23.9	19.3	21.8
Net Income	186.5	214.6	209.3	-82.3	205.4	164.7	142.3	-35.8	339.6	69.4	99.9	78.3	72.6	65.5	37.2	29.2	32.1

Net Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	10.7	10.0	10.2	10.8	11.5	12.3	13.1	15.3	16.6	17.6
Other Expense	-20.7	-10.5	-10.0	-14.5	-11.8	-12.7	-13.6	-14.8	-17.3	-17.8
IBT	61.8	69.1	61.8	74.0	80.2	71.7	58.4	67.3	69.6	70.4
Income Tax Expense	15.1	26.9	14.3	23.8	19.1	17.3	9.3	17.9	16.5	16.9
Net Income	46.7	42.2	47.5	50.1	61.0	54.4	49.1	49.5	53.0	53.6

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	$-1.65	$4.09	$3.28	$2.81	$-0.69	$6.40	$1.31	$1.89	$1.50	$1.41	$1.29	$0.74	$0.58	$0.64
EPS Diluted	$0.00	$0.00	$0.00	$-1.65	$4.04	$3.25	$2.78	$-0.69	$6.34	$1.30	$1.88	$1.49	$1.39	$1.27	$0.73	$0.58	$0.64
Shares Outstanding	47.9	49.7	49.8	49.9	50.3	50.2	50.7	52.1	53.1	53.0	52.8	52.2	51.6	50.6	50.3	50.1	50.0
Diluted Shares Outstanding	48.1	50.1	50.2	49.9	50.8	50.6	51.1	52.1	53.5	53.4	53.1	52.7	52.3	51.4	50.7	50.3	50.1

Per Share Data	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	47.9	49.0	49.5	49.7	49.6	49.7	49.9	49.8	49.7	49.7
Diluted Shares Outstanding	48.1	49.3	49.8	50.1	50.0	50.0	50.3	50.3	50.1	50.1

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	46.5	97.9	46.5	58.5	27.2	32.3	94.8	27.5	32.5	41.9	27.2	21.3	28.3	15.7	19.0	13.3	41.1
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	0.0	0.0	0.0	0.0
Total Cash & ST Investments	46.5	97.9	46.5	58.5	27.2	32.3	94.8	27.5	32.5	41.9	27.2	21.3	28.3	15.7	19.0	13.3	41.1
Accounts Receivable	176.8	194.3	176.8	167.0	139.3	114.7	150.5	148.8	140.9	136.7	95.2	87.9	65.1	73.1	60.2	44.4	30.6
Inventory	138.7	147.7	138.7	162.1	120.3	115.0	116.0	119.9	118.5	115.6	91.3	74.0	65.6	60.2	51.1	39.8	29.2
Other Current Assets	13.1	8.4	13.1	4.1	6.4	7.9	4.4	4.7	11.5	40.2	25.2	10.4	11.7	8.9	11.4	10.1	11.3
Total Current Assets	375.0	448.3	375.0	391.7	293.3	269.8	365.7	300.9	303.5	334.4	249.0	201.7	177.2	164.2	147.0	107.6	112.2

Current Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Cash And Equivalents	119.1	139.5	97.9	50.9	51.5	34.3	46.5	63.6	60.1	54.6
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	119.1	139.5	97.9	50.9	51.5	34.3	46.5	63.6	60.1	54.6
Accounts Receivable	199.0	168.4	194.3	167.3	163.5	171.7	176.8	174.3	158.5	158.0
Inventory	159.0	153.1	147.7	151.5	156.2	152.0	138.7	148.6	161.3	169.8
Other Current Assets	20.3	19.5	8.4	7.5	9.4	10.8	13.1	7.2	8.4	9.4
Total Current Assets	497.4	480.5	448.3	377.2	380.7	368.7	375.0	393.8	388.2	391.8

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	89.3	127.8	89.3	89.5	98.5	102.8	90.7	51.2	52.6	50.6	15.5	13.7	9.6	9.9	1.3	1.4	1.4
Goodwill	527.7	527.4	527.7	527.6	579.0	578.1	575.2	578.6	620.1	615.3	360.2	290.7	190.9	167.5	173.7	154.9	111.5
Intangible Assets	2,320.6	2,295.4	2,320.6	2,341.9	2,696.6	2,475.7	2,479.4	2,507.2	2,780.9	2,903.6	2,322.7	2,134.7	1,394.8	1,373.2	1,400.5	786.4	559.2
Long-Term Investments	-403.6	0.0	0.0	0.0	-444.9	-434.1	-407.8	-399.6	0.0	-715.1	-10.1	-8.1	-6.5	-6.3	-5.3	-5.3	-6.4
Other Long-Term Assets	409.3	3.3	5.7	-377.4	3.3	2.9	3.0	3.1	3.6	7.5	1.3	28.6	23.2	24.9	35.7	6.6	7.1
Total Long-Term Assets	2,981.9	2,953.9	2,943.4	2,962.0	3,377.4	3,159.4	3,148.3	3,140.1	3,457.1	3,576.9	2,699.8	2,467.7	1,618.5	1,575.6	1,611.2	949.3	679.3
Total Assets	3,356.9	3,402.2	3,318.4	3,353.7	3,670.7	3,429.3	3,513.9	3,441.0	3,760.6	3,911.3	2,948.8	2,669.4	1,795.7	1,739.8	1,758.3	1,056.9	791.4

Long-Term Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Property, Plant & Equipment	121.9	124.9	127.8	108.1	83.7	86.3	89.3	83.3	85.7	87.0
Goodwill	528.4	528.3	527.4	527.2	529.2	528.4	527.7	527.9	526.9	527.5
Intangible Assets	2,291.1	2,294.8	2,295.4	2,310.7	2,316.5	2,317.8	2,320.6	2,328.5	2,328.3	2,336.1
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	3.4	3.0	3.3	6.3	6.7	6.2	5.7	6.3	3.9	3.3
Total Long-Term Assets	2,944.9	2,951.1	2,953.9	2,952.3	2,936.2	2,938.8	2,943.4	2,946.0	2,944.7	2,953.8
Total Assets	3,442.3	3,431.6	3,402.2	3,329.5	3,316.9	3,307.5	3,318.4	3,339.8	3,332.9	3,345.6

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	39.0	18.9	39.0	62.7	55.8	46.0	62.4	56.6	61.4	70.2	38.3	46.1	48.3	51.4	26.7	21.6	12.8
Short-Term Debt	6.2	8.5	6.2	19.5	9.1	8.4	6.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	29.6
Other Current Liabilities	69.3	78.3	69.3	67.8	78.6	67.7	80.7	70.4	61.8	91.8	68.4	52.9	36.1	45.3	37.2	32.6	13.3
Current Liabilities	117.0	106.6	117.0	160.7	143.4	122.1	149.9	127.0	123.2	162.0	106.7	99.0	84.4	96.7	63.9	54.2	55.7

Current Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Accounts Payable	41.9	22.2	18.9	19.5	31.2	39.6	39.0	39.3	44.4	57.9
Short-Term Debt	8.6	8.6	8.5	6.9	2.7	4.4	6.2	7.8	9.6	9.5
Other Current Liabilities	84.1	73.4	78.3	75.7	73.0	69.9	69.3	74.3	67.6	70.2
Current Liabilities	134.6	109.7	106.6	102.5	106.9	114.1	117.0	127.4	129.7	147.3

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,125.8	1,035.7	1,133.5	1,357.3	1,497.2	1,506.2	1,759.8	1,798.6	1,993.0	2,193.7	1,625.3	1,588.7	934.4	970.9	1,123.9	486.9	294.6
Capital Leases	7.7	51.9	13.9	21.3	29.7	35.0	36.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	442.1	419.6	403.6	380.4	444.9	434.1	407.8	399.6	442.5	715.1	469.6	351.6	213.2	194.3	167.7	153.9	112.1
Total Liabilities	1,701.8	1,567.3	1,663.3	1,906.6	2,093.1	2,071.0	2,342.9	2,345.2	2,582.0	3,088.8	2,204.5	2,041.8	1,232.3	1,261.9	1,355.5	695.1	462.4

Long-Term Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Long-Term Debt	1,032.4	1,034.1	1,035.7	1,020.2	1,058.2	1,098.4	1,133.5	1,205.7	1,269.8	1,325.9
Capital Leases	47.9	50.0	51.9	35.2	9.3	11.7	13.9	14.2	16.5	18.6
Def. Tax Liability	0.0	426.9	419.6	413.3	0.0	409.1	403.6	397.1	388.5	384.0
Total Liabilities	1,617.3	1,576.1	1,567.3	1,541.1	1,585.1	1,626.7	1,663.3	1,739.2	1,796.9	1,865.3

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.6	0.6	0.6	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Retained Earnings	1,341.2	1,555.8	1,341.2	1,131.9	1,214.2	1,008.8	844.1	701.8	736.3	396.7	327.3	227.4	149.1	76.2	10.7	-26.2	-55.4
Comprehensive Income	-34.5	-37.7	-34.5	-31.6	-19.0	-19.8	-44.2	-25.7	-19.3	-26.4	-23.5	-23.4	0.7	-0.1	0.0	-2.8	-2.5
Total Common Equity	1,655.1	1,834.9	1,655.1	1,447.1	1,577.6	1,358.3	1,171.0	1,095.8	1,178.6	822.5	744.3	627.6	563.4	477.9	402.7	361.8	329.1

Total Common Equity	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Common Stock	0.6	0.6	0.6	0.0	0.0	0.6	0.6	0.6	0.6	0.6
Retained Earnings	1,645.5	1,603.3	1,555.8	1,505.7	1,444.6	1,390.3	1,341.2	1,291.7	1,238.7	1,185.1
Comprehensive Income	-31.6	-32.3	-37.7	-40.2	-26.5	-31.3	-34.5	-28.5	-36.0	-32.2
Total Common Equity	1,825.0	1,855.5	1,834.9	1,788.4	1,731.8	1,680.8	1,655.1	1,600.6	1,536.0	1,480.3

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,139.7	1,044.3	1,139.7	1,367.1	1,506.4	1,514.6	1,766.6	1,798.6	1,993.0	2,193.7	1,625.3	1,588.7	934.4	970.9	1,123.9	486.9	324.1
Book Value		1,655.1	1,834.9	1,655.1	1,447.1	1,577.6	1,358.3	1,171.0	1,095.8	1,178.6	822.5	744.3	627.6	563.4	477.9	402.7	361.8	329.1

Other		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,825.0	1,855.5	1,834.9	1,788.4	1,731.8	1,680.8	1,655.1	1,600.6	1,536.0	1,480.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	209.3	214.6	209.3	-82.3	205.4	164.7	142.3	-35.8	339.6	69.4	99.9	78.3	72.6	65.5	37.2	29.2	31.9
Depreciation & Amortization	30.7	30.2	30.7	32.6	32.1	30.2	29.0	31.8	33.4	25.8	23.7	17.7	13.5	13.2	10.7	10.1	13.4
Stock-Based Compensation	14.0	11.2	14.0	12.4	9.0	8.5	7.6	7.4	8.9	8.1	10.0	6.9	5.1	3.8	3.1	3.6	2.1
Change Working Capital	-39.8	-41.9	-39.8	-53.9	-10.9	-5.6	8.8	-8.3	-15.8	-13.3	-21.8	13.3	-11.9	12.6	-5.4	31.4	-3.8
Change In Accounts Receivable	-6.3	-16.3	-6.3	-24.9	-24.7	36.9	-2.8	-3.0	-5.0	-18.9	1.8	1.6	9.7	-12.9	-15.9	4.9	6.4
Change In Accounts Payable	-25.0	-19.4	-25.0	7.3	9.2	-17.3	6.2	-4.0	-10.0	21.4	-11.3	-17.6	-4.6	24.7	5.1	1.8	-3.1
Change In Inventories	24.4	-9.3	24.4	-42.2	0.7	3.0	2.9	-10.5	-2.5	-10.3	-3.0	15.4	-2.9	-9.3	3.7	12.4	-3.4
Other Non-cash Items	20.7	37.5	11.7	381.6	14.4	19.2	15.6	234.7	113.1	63.6	16.4	11.1	13.3	17.0	8.1	3.1	4.9
Cash from Operations	248.9	0.0	0.0	229.7	259.9	235.6	217.1	189.3	210.1	147.8	174.4	156.3	111.6	137.6	67.5	86.7	59.4

Cash Flow From Operating Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Income	46.7	42.2	47.5	50.1	61.0	54.4	49.1	49.5	53.0	53.6
Depreciation & Amortization	7.6	7.7	7.7	7.3	6.9	7.9	8.1	7.8	7.6	7.6
Stock-Based Compensation	2.7	1.8	3.7	2.7	2.9	2.1	3.4	3.7	2.4	3.7
Change Working Capital	4.9	-14.0	12.0	-21.8	-10.9	-0.6	-8.6	-5.5	0.0	-11.0
Change In Accounts Receivable	0.5	-29.9	27.3	-25.2	-6.3	8.8	6.4	0.7	-11.4	-1.2
Change In Accounts Payable	-4.1	19.8	2.8	-0.6	-11.3	-8.2	0.6	-1.0	-5.1	-13.2
Change In Inventories	3.2	-5.8	-4.4	4.1	3.1	-3.4	-13.0	10.6	13.6	7.9
Other Non-cash Items	39.5	2.5	2.4	16.4	2.3	6.6	2.2	3.2	3.1	3.1
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	-9.6	-8.2	-9.6	-7.8	-9.6	-22.2	-17.3	-10.5	-12.5	-3.0	-3.6	-6.1	-2.8	-10.3	-0.6	-0.7	-0.7
Acquisitions	-10.6	-9.2	-10.6	-3.8	-247.0	0.0	0.0	65.9	0.0	-693.1	-227.0	-809.2	-55.2	21.5	-661.6	-275.0	8.0
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	-10.6	0.0	0.0	-3.8	0.2	0.0	0.8	0.0	1.0	1.5	7.6	10.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-20.1	0.0	0.0	-11.6	-256.5	-22.2	-16.6	55.4	-11.6	-694.6	-223.0	-805.3	-58.0	11.2	-662.2	-275.7	7.3

Cash Flow From Investing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Capital Expenditure	-3.0	-2.1	-0.8	-3.5	-1.6	-2.0	-1.2	-3.1	-2.0	-2.9
Acquisitions	-125.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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	-227.8	0.0	0.0	-137.8	-687.6	-866.4	-568.5	-245.0	-489.0	-967.5	-486.1	-188.5	-490.5	-205.0	-267.0	-51.1	-356.9
Debt Issued	0.4	-95.4	-227.4	-1.5	679.3	614.4	536.5	50.6	288.2	1,535.9	522.7	842.8	454.0	52.0	904.0	213.9	681.0
Issuance of Common Stock	18.1	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	-25.0	-51.5	-25.0	-50.0	0.0	-11.9	-56.7	-50.0	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	10.2	0.0	0.0	-5.5	680.0	598.9	493.8	45.7	280.0	1,529.4	540.1	831.8	449.3	52.9	867.4	212.3	296.0
Cash from Financing	-241.0	0.0	0.0	-185.8	-7.6	-279.4	-131.4	-249.3	-209.0	561.9	54.0	643.3	-41.2	-152.1	600.4	161.2	-60.8

Cash Flow From Financing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	1,041.0	-1.7	-1.5	17.1	-33.7	-42.0	-36.8	-73.9	-65.9	-55.9
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	-45.8	-75.0	-34.8	-11.3	-2.4	-11.8	-26.0	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	2010
Net Change in Cash		-12.0	51.4	-12.0	31.3	-5.1	-62.5	67.2	-5.0	-9.3	14.6	5.9	-7.0	12.7	-3.3	5.7	-27.8	5.9
Closing Cash Balance		46.5	97.9	46.5	58.5	27.2	32.3	94.8	27.5	32.5	41.9	27.2	21.3	28.3	15.7	19.0	13.3	41.1

Cash position		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Change in Cash		-56.7	-20.4	41.6	47.0	-0.7	17.3	-12.2	-17.1	3.5	5.5
Closing Cash Balance		62.4	119.1	139.5	97.9	50.9	51.5	34.3	46.5	63.6	60.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		239.4	243.3	239.4	221.9	250.3	213.4	199.8	178.8	197.6	144.8	170.8	150.2	108.8	127.3	66.8	86.0	58.8
Real Free Cash Flow		225.4	232.1	225.4	209.5	241.2	204.8	192.2	171.4	188.7	136.6	160.8	143.2	103.7	123.6	63.8	82.4	56.7

Free Cash Flow		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Free Cash Flow		75.3	55.4	78.2	58.4	63.5	67.8	53.6	63.8	69.5	59.5
Real Free Cash Flow		72.5	53.6	74.5	55.6	60.7	65.6	50.2	60.0	67.0	55.8