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

Sensient Technologies Corporation

SXT

Valuace

Růst

Zdraví

Cena

$ 91.64

0.00 (0.00%)

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	1,612.1	1,612.1	1,557.2	1,456.5	1,437.0	1,380.3	1,332.0	1,322.9	1,386.8	1,362.3	1,383.2	1,376.0	1,447.8	1,467.6	1,459.1	1,430.8	1,328.2
Cost of Revenues	1,072.8	1,072.8	1,050.1	996.2	947.9	925.6	908.3	908.1	920.7	886.8	907.8	921.5	959.3	991.6	995.9	981.1	919.8
Gross Profit	539.3	539.3	507.1	460.3	489.1	454.7	423.7	414.9	466.1	475.5	475.4	454.4	488.5	475.9	463.1	449.7	408.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	393.4	412.1	414.2	392.3	376.4	392.6	403.5	384.7	349.3	363.8
Cost of Revenues	270.1	270.8	271.4	260.5	257.0	262.2	272.8	258.1	249.5	250.2
Gross Profit	123.3	141.3	142.8	131.8	119.4	130.4	130.7	126.5	99.8	113.6

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	48.1	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
Selling General & Admin Expenses	0.0	0.0	0.0	305.3	292.4	284.6	271.1	293.8	262.8	307.7	289.8	288.1	357.8	303.5	271.9	258.8	233.8
Depreciation & Amortization	61.1	61.1	60.3	57.8	52.5	52.1	49.6	55.0	53.2	48.5	47.0	47.9	51.5	52.0	48.4	46.1	43.4
Total Operating Expenses	332.2	332.2	315.5	305.3	292.4	284.6	271.1	293.8	262.8	307.7	289.8	288.1	357.8	303.5	271.9	258.8	233.8
Operating Income	207.1	207.1	191.6	155.0	196.8	170.0	152.7	121.1	203.4	167.8	185.6	166.3	130.7	172.4	191.2	190.8	174.6

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	48.1	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	91.8	69.1
Depreciation & Amortization	15.2	15.6	15.3	15.1	15.1	15.5	15.0	14.7	14.5	14.8
Total Operating Expenses	85.2	83.6	85.1	78.2	77.4	79.9	81.1	77.1	91.8	69.1
Operating Income	38.2	57.7	57.7	53.5	42.0	50.5	49.7	49.4	8.1	44.5

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	29.6	29.6	28.8	25.2	14.5	12.5	14.8	20.1	21.9	19.4	18.3	16.9	16.1	16.1	16.9	19.4	20.4
Other Expense	-29.6	-29.6	-28.8	-25.2	-14.5	-12.5	-14.8	-20.1	-21.9	-19.4	-18.3	-16.9	-16.1	-16.1	-16.9	-19.4	-20.4
IBT	177.5	177.5	162.8	129.9	182.2	157.5	137.8	101.0	181.5	148.4	167.3	149.4	114.6	156.2	174.3	171.4	154.2
Income Tax Expense	43.1	43.1	38.1	36.5	41.3	38.7	28.4	19.0	24.2	58.8	44.4	42.1	32.8	42.9	50.4	50.9	47.0
Net Income	134.5	134.5	124.7	93.4	140.9	118.7	109.5	82.0	157.4	89.6	126.3	106.8	73.6	113.3	123.9	120.5	107.1

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	6.3
Interest Expense	7.5	7.3	7.4	7.3	6.4	7.7	7.7	7.0	6.5	6.3
Other Expense	-7.5	-7.3	-7.4	-7.3	-6.4	-7.7	-7.7	-7.0	-6.5	-6.3
IBT	30.7	50.4	50.3	46.2	35.6	42.8	42.0	42.4	1.5	38.2
Income Tax Expense	5.2	13.4	12.7	11.7	5.5	10.1	11.1	11.4	7.4	6.7
Net Income	25.5	37.0	37.6	34.5	30.1	32.7	30.9	30.9	-5.8	31.5

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	$2.22	$3.33	$2.82	$2.59	$1.94	$3.71	$2.05	$2.84	$2.33	$1.52	$2.28	$2.50	$2.42	$2.18
EPS Diluted	$0.00	$0.00	$0.00	$2.21	$3.33	$2.81	$2.59	$1.94	$3.70	$2.03	$2.82	$2.31	$1.51	$2.27	$2.49	$2.41	$2.17
Shares Outstanding	42.3	42.2	42.1	42.0	41.9	42.1	42.3	42.3	42.4	43.8	44.5	45.9	48.5	49.8	49.6	49.7	49.1
Diluted Shares Outstanding	42.7	42.6	42.4	42.2	42.2	42.3	42.3	42.3	42.5	44.0	44.8	46.2	48.8	49.9	49.8	49.9	49.4

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	$-0.14	$0.75
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.14	$0.75
Shares Outstanding	42.3	42.2	42.2	42.2	42.2	42.2	42.2	42.1	42.1	42.0
Diluted Shares Outstanding	42.7	42.7	42.5	42.5	42.5	42.4	42.4	42.3	42.1	42.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	30.3	26.6	28.9	20.9	25.7	24.8	21.2	31.9	29.3	25.9	12.0	20.3	19.8	15.1	22.9	14.3
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
Total Cash & ST Investments	30.3	26.6	28.9	20.9	25.7	24.8	21.2	31.9	29.3	25.9	12.0	20.3	19.8	15.1	22.9	14.3
Accounts Receivable	315.6	290.1	272.2	302.1	261.1	234.1	213.2	255.4	195.4	194.5	232.0	228.9	233.8	237.6	219.5	218.6
Inventory	553.4	600.3	598.4	564.1	411.6	381.3	422.5	490.8	463.5	404.3	409.2	449.4	474.5	442.7	414.4	392.2
Other Current Assets	44.9	44.9	37.1	47.6	42.7	101.3	131.3	44.9	45.2	92.4	100.1	60.7	61.8	56.0	50.1	47.3
Total Current Assets	944.3	961.9	936.6	934.8	741.2	741.6	788.2	822.9	733.5	717.1	753.3	759.4	789.8	751.4	706.9	672.3

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	42.7	56.7	32.6	26.6	37.0	30.3	25.4	28.9	32.0	36.5
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	42.7	56.7	32.6	26.6	37.0	30.3	25.4	28.9	32.0	36.5
Accounts Receivable	323.4	334.0	315.0	290.1	302.0	315.6	298.5	272.2	284.7	300.7
Inventory	653.7	619.6	598.2	600.3	580.8	553.4	568.5	598.4	587.0	588.5
Other Current Assets	53.3	55.9	54.4	44.9	39.0	44.9	50.4	37.1	41.5	42.9
Total Current Assets	1,073.1	1,066.1	1,000.2	961.9	958.8	944.3	942.8	936.6	945.2	968.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	491.1	491.6	541.6	483.2	446.5	445.5	437.2	491.1	498.5	476.5	469.7	495.6	565.3	514.7	451.5	432.5
Goodwill	418.2	411.8	424.1	415.7	420.0	423.3	407.0	416.2	409.0	391.7	408.9	432.9	467.8	462.9	444.4	445.1
Intangible Assets	11.6	11.9	12.1	18.6	15.0	10.9	11.8	18.9	7.2	8.1	9.2	8.8	10.5	11.6	12.7	13.2
Long-Term Investments	0.0	0.0	0.0	0.0	-29.9	-29.7	-15.0	-9.2	-7.9	-12.1	-24.4	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	92.5	96.3	58.6	96.6	122.9	119.6	95.9	76.0	76.1	82.6	79.6	77.4	47.8	47.7	38.7	36.1
Total Long-Term Assets	1,050.6	1,061.9	1,077.9	1,046.8	1,004.3	999.3	951.9	1,002.1	990.9	950.8	958.1	1,005.8	1,080.9	1,025.3	947.3	927.0
Total Assets	1,994.9	2,023.8	2,014.5	1,981.6	1,745.5	1,740.9	1,740.2	1,824.9	1,724.3	1,667.9	1,711.4	1,765.2	1,870.7	1,776.6	1,654.2	1,599.3

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	1.6	515.5	499.2	491.6	494.6	491.1	498.2	505.3	506.5	505.0
Goodwill	439.0	441.0	424.2	411.8	425.9	418.2	420.5	424.1	415.6	422.2
Intangible Assets	10.9	10.9	11.5	11.9	12.3	11.6	11.7	436.2	17.4	17.9
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-41.6	-30.9	-35.5
Other Long-Term Assets	684.9	103.3	101.7	96.3	96.2	92.5	94.0	136.4	125.5	132.5
Total Long-Term Assets	1,136.4	1,138.5	1,092.5	1,061.9	1,083.8	1,050.6	1,062.8	1,077.9	1,065.0	1,077.5
Total Assets	2,209.5	2,204.6	2,092.7	2,023.8	2,042.6	1,994.9	2,005.7	2,014.5	2,010.2	2,046.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	107.2	139.1	131.1	142.4	125.5	107.3	94.7	131.8	109.8	92.5	95.4	99.0	99.1	96.3	93.9	95.9
Short-Term Debt	27.0	19.8	13.5	20.4	8.5	9.2	20.6	20.0	20.1	20.6	20.7	15.9	7.1	20.0	23.0	25.5
Other Current Liabilities	86.3	99.5	78.4	109.4	98.2	99.4	86.1	62.8	86.4	100.6	96.8	110.0	116.7	87.9	90.5	83.8
Current Liabilities	227.0	270.6	236.3	272.2	232.3	216.0	201.4	214.7	216.3	213.7	212.9	224.9	222.9	204.2	207.3	205.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	122.9	121.4	110.6	139.1	119.2	107.2	104.8	131.1	111.0	119.3
Short-Term Debt	0.8	26.3	18.6	19.8	17.8	27.0	19.4	13.5	22.8	15.4
Other Current Liabilities	92.7	103.4	84.2	99.5	105.1	86.3	78.6	78.4	82.5	75.6
Current Liabilities	233.7	251.1	230.7	270.6	256.5	227.0	218.9	236.3	223.8	222.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	634.7	613.5	645.1	630.3	503.0	518.0	598.5	689.6	604.2	582.8	613.9	451.0	348.1	334.0	312.4	324.4
Capital Leases	0.0	36.4	28.0	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
Def. Tax Liability	14.1	14.6	14.3	16.0	14.3	13.4	15.1	29.0	18.7	9.7	13.0	0.0	20.0	13.0	21.8	21.0
Total Liabilities	937.1	962.8	961.2	982.0	807.1	806.5	858.6	965.0	872.0	832.1	866.3	718.3	628.1	622.7	605.0	615.5

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	711.2	710.1	683.3	613.5	625.6	634.7	643.5	673.1	685.7	725.7
Capital Leases	0.0	0.0	0.0	36.4	0.0	0.0	0.0	28.0	37.1	39.1
Def. Tax Liability	15.1	15.1	15.1	14.6	14.5	14.1	14.1	14.3	16.2	16.5
Total Liabilities	1,029.4	1,047.4	997.6	962.8	962.2	937.1	941.7	961.2	952.5	991.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4
Retained Earnings	1,754.1	1,782.1	1,726.9	1,702.7	1,630.7	1,578.7	1,536.1	1,516.2	1,414.5	1,378.9	1,302.3	1,243.6	1,217.9	1,150.1	1,069.6	991.1
Comprehensive Income	-198.2	-226.8	-172.1	-200.7	-174.6	-159.1	-163.0	-165.6	-149.3	-213.5	-170.1	-85.1	6.0	-4.6	-39.0	-14.6
Total Common Equity	1,057.8	1,061.0	1,053.3	999.6	938.4	934.3	881.6	859.9	852.3	835.7	845.1	1,046.9	1,242.7	1,153.9	1,049.2	983.8

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	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4	5.4
Retained Earnings	1,819.5	1,819.5	1,799.2	1,782.1	1,769.4	1,754.1	1,740.5	1,726.9	1,750.0	1,735.8
Comprehensive Income	-173.5	-173.5	-211.9	-226.8	-192.6	-198.2	-175.7	-172.1	-190.5	-177.2
Total Common Equity	1,180.2	1,157.1	1,095.0	1,061.0	1,080.5	1,057.8	1,063.9	1,053.3	1,057.7	1,054.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		661.7	633.4	658.5	650.7	511.5	527.3	619.1	709.6	624.3	603.4	634.5	451.0	348.1	334.0	312.4	324.4
Book Value		1,057.8	1,061.0	1,053.3	999.6	938.4	934.3	881.6	859.9	852.3	835.7	845.1	1,046.9	1,242.7	1,153.9	1,049.2	983.8

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		1,180.2	1,157.1	1,095.0	1,061.0	1,080.5	1,057.8	1,063.9	1,053.3	1,057.7	1,054.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	87.6	134.5	124.7	93.4	140.9	118.7	109.5	82.0	157.4	89.6	126.3	106.8	73.6	113.3	123.9	120.5	107.1
Depreciation & Amortization	59.0	61.1	60.3	57.8	52.5	52.1	49.6	55.0	53.2	48.5	47.0	47.9	51.5	52.0	48.4	46.1	43.4
Stock-Based Compensation	9.1	13.9	10.1	8.9	16.1	9.6	5.6	-0.7	0.5	5.9	7.7	1.6	6.3	8.4	10.1	7.8	5.7
Change Working Capital	-2.6	-84.6	-20.6	-10.0	-184.2	-43.4	56.1	16.9	-137.5	-16.6	24.6	-37.0	3.9	-14.7	-45.0	-24.1	-10.6
Change In Accounts Receivable	-19.7	-1.1	-29.6	35.8	-46.1	-34.6	-11.4	10.9	-96.6	10.6	31.1	-21.7	-10.6	3.5	-15.2	-5.1	-20.2
Change In Accounts Payable	-10.4	-1.4	9.0	-6.0	17.5	21.3	15.5	-18.3	7.5	4.8	2.3	-8.8	6.7	3.6	0.2	4.4	6.7
Change In Inventories	25.5	-62.2	-18.3	-28.2	-159.0	-36.3	46.8	25.2	-34.1	-47.3	-20.1	3.0	0.1	-30.2	-23.1	-28.4	-4.2
Other Non-cash Items	125.7	5.6	1.3	24.6	-2.3	14.4	6.7	43.3	0.1	35.7	6.5	13.2	70.7	0.7	-0.9	-4.3	1.4
Cash from Operations	176.9	0.0	0.0	169.7	12.1	145.2	218.8	177.2	83.5	180.5	222.5	128.0	189.2	153.6	139.4	142.9	155.7

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	25.5	37.0	37.6	34.5	30.1	32.7	30.9	30.9	-5.8	31.5
Depreciation & Amortization	15.2	15.6	15.3	15.1	15.1	15.5	15.0	14.7	14.5	14.8
Stock-Based Compensation	3.4	3.9	3.7	2.9	3.1	2.1	2.9	2.0	1.6	2.5
Change Working Capital	-12.6	-14.6	-10.2	-63.6	-19.6	38.3	-5.9	-33.5	35.1	1.7
Change In Accounts Receivable	18.6	10.6	-9.5	-20.8	2.5	17.3	-21.1	-28.3	17.0	12.8
Change In Accounts Payable	0.0	6.6	8.3	-25.9	13.7	18.1	-0.7	-22.0	14.6	-2.2
Change In Inventories	-26.6	-35.1	-7.8	7.2	-33.2	-21.8	10.1	26.6	-6.7	-4.5
Other Non-cash Items	13.1	0.9	0.5	0.9	0.1	-0.1	0.3	1.0	24.7	-0.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	62.9	55.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-65.6	-89.4	-59.2	-87.9	-79.3	-60.8	-52.2	-39.1	-50.7	-56.3	-81.2	-79.9	-79.4	-104.2	-103.8	-72.2	-55.8
Acquisitions	-1.3	-4.4	0.3	-1.5	-20.2	23.9	12.6	-31.1	-31.1	12.5	0.0	-8.4	0.0	0.0	0.0	-3.7	0.0
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	-0.6	0.0	0.0	1.7	1.1	1.3	6.1	32.8	96.7	10.1	6.0	12.5	0.2	6.0	1.1	1.9	0.7
Cash from Investing	-67.5	0.0	0.0	-87.6	-98.4	-35.6	-33.4	-37.4	14.8	-33.8	-75.2	-75.8	-79.1	-98.2	-102.7	-74.0	-55.1

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	-31.6	-19.8	-21.2	-16.9	-23.1	-13.2	-11.8	-11.0	-20.2	-22.6
Acquisitions	0.0	0.3	-0.5	-4.3	0.0	0.0	0.0	0.1	-1.6	0.1
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	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-22.1	-22.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-222.9	0.0	0.0	-3.5	-171.4	-110.2	-154.3	-134.4	-284.3	-240.0	-247.1	-156.7	-128.2	-198.7	-58.1	-198.3	-211.9
Debt Issued	182.5	633.4	-25.2	11.3	310.6	94.5	62.5	44.0	369.6	260.9	215.9	340.2	231.1	212.8	79.6	186.3	536.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	112.2	0.0	0.0	322.5	231.2	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	-42.5	0.0	0.0	-76.7	-87.2	-50.1	-176.6	-137.2	0.0	-23.2	0.0	0.0
Dividends Paid	-69.3	0.0	0.0	-69.2	-68.9	-66.7	-66.1	-62.2	-57.4	-54.0	-49.6	-48.1	-47.9	-45.5	-43.4	-42.0	-39.0
Other Financing Activities	160.3	0.0	0.0	-9.3	326.5	-0.6	36.3	46.1	-2.8	-3.4	218.9	331.2	214.7	196.0	75.9	187.3	153.4
Cash from Financing	-108.6	0.0	0.0	-82.0	86.2	-107.8	-184.2	-150.6	-98.7	-153.4	-128.0	-50.1	-98.6	-48.2	-48.8	-52.9	-97.5

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	-27.0	-19.6
Debt Issued	712.0	-24.4	34.6	68.5	-10.1	-18.2	-1.3	4.4	14.2	-11.0
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	0.0	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	-17.3	-17.3
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-45.6	-37.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-6.2	9.9	-2.3	8.0	-4.8	1.0	3.6	-10.7	2.6	3.5	13.9	-8.3	0.5	4.8	-7.8	8.6	2.0
Closing Cash Balance		30.3	36.5	26.6	28.9	20.9	25.7	24.8	21.2	31.9	29.3	25.9	12.0	20.3	19.8	15.1	22.9	14.3

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		-6.1	-14.0	24.1	5.9	-10.3	6.6	4.9	-3.5	-3.1	-4.6
Closing Cash Balance		36.5	42.7	56.7	32.6	26.6	37.0	30.3	25.4	28.9	32.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		111.4	38.4	97.9	81.8	-67.3	84.4	166.6	138.1	32.8	124.2	141.3	48.1	109.8	49.3	35.6	70.7	99.9
Real Free Cash Flow		102.3	24.5	87.9	72.9	-83.4	74.9	161.0	138.8	32.3	118.3	133.6	46.5	103.5	40.9	25.5	62.9	94.2

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		12.9	24.2	27.1	-25.8	-1.7	63.6	32.0	4.1	42.7	32.5
Real Free Cash Flow		9.6	20.3	23.4	-28.7	-4.8	61.5	29.1	2.1	41.1	30.0