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

Thermon Group Holdings, Inc.

THR

Valuace

Růst

Zdraví

Cena

$ 51.99

-0.29 (-0.70%)

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	522.0	498.2	494.6	440.6	355.7	276.2	383.5	412.6	308.6	264.1	281.9	308.6	277.3	284.0	270.5	294.1	192.7
Cost of Revenues	284.8	275.3	283.1	255.5	215.6	158.9	221.8	236.7	164.8	152.2	150.6	153.9	142.2	151.2	138.4	202.8	101.4
Gross Profit	237.2	222.9	211.6	185.1	140.1	117.2	161.6	175.9	143.8	111.9	131.3	154.7	135.2	132.8	132.1	91.3	91.3

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	147.3	131.7	108.9	134.1	134.4	114.6	115.1	127.7	136.4	123.7
Cost of Revenues	78.7	70.6	60.9	74.6	72.2	63.7	64.7	75.3	79.0	69.2
Gross Profit	68.7	61.1	48.0	59.4	62.1	50.9	50.4	52.4	57.4	54.5

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	10.6	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	116.8	93.3	91.4	111.2	106.7	94.6	77.7	75.0	76.9	65.5	64.6	76.3	47.3	47.3
Depreciation & Amortization	22.8	22.3	18.8	19.2	4.2	9.4	17.8	20.8	16.5	11.8	12.1	10.8	11.1	11.2	11.4	0.0	4.4
Total Operating Expenses	154.1	143.1	136.2	126.2	102.1	100.8	129.0	127.4	111.1	89.5	87.1	87.6	76.6	75.8	87.7	47.3	49.8
Operating Income	83.1	79.8	75.4	55.2	38.4	25.0	32.7	-48.5	32.7	22.4	36.8	67.1	58.6	57.0	44.5	41.5	41.5

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	5.7	5.8	5.7	5.6	5.6	5.6	5.6	5.8	4.3	4.4
Total Operating Expenses	42.0	39.5	36.3	36.3	34.4	35.7	36.7	35.6	36.0	32.8
Operating Income	26.7	21.6	11.7	23.1	27.7	15.2	13.7	16.8	21.4	21.7

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	5.9	0.0	0.1	0.3	0.2	0.6	0.6	0.4	0.5	0.2	0.1	0.1	0.0	0.0
Interest Expense	8.3	10.3	8.8	5.9	5.8	10.3	14.3	15.7	9.0	3.5	4.1	4.6	10.0	15.2	15.3	-7.4	7.4
Other Expense	-6.4	-9.6	-7.7	-6.0	-10.0	-25.3	-15.6	0.1	-6.0	-0.4	-8.4	-0.4	-20.1	-2.6	-9.6	-8.6	-1.3
IBT	76.7	70.1	67.7	49.2	28.4	-0.3	17.1	33.1	18.4	19.1	32.4	62.6	32.8	41.6	19.5	32.9	32.9
Income Tax Expense	17.9	16.6	16.1	15.6	8.3	-1.4	5.1	10.0	5.2	4.1	8.7	13.2	7.0	14.6	7.5	-14.0	14.0
Net Income	58.8	53.5	51.6	33.7	20.1	1.2	11.9	22.8	11.9	14.6	23.0	49.4	25.8	27.0	12.0	46.9	18.9

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	2.2	2.0	2.0	2.2	2.5	2.8	2.8	3.6	1.8	1.9
Other Expense	-2.0	-1.6	-0.7	-2.0	-2.7	-2.2	-2.7	-3.2	-1.1	-2.2
IBT	24.6	20.0	11.0	21.1	25.0	13.0	11.0	13.7	20.3	19.5
Income Tax Expense	6.3	5.1	2.4	4.1	6.5	3.5	2.5	3.6	4.5	4.8
Net Income	18.3	15.0	8.6	17.0	18.5	9.5	8.5	10.1	15.8	14.7

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	$1.01	$0.60	$0.03	$0.36	$0.70	$0.37	$0.45	$0.72	$1.54	$0.82	$0.88	$0.41	$0.99	$0.40
EPS Diluted	$0.00	$0.00	$0.00	$1.00	$0.60	$0.03	$0.36	$0.69	$0.36	$0.45	$0.71	$1.52	$0.80	$0.85	$0.40	$0.90	$0.36
Shares Outstanding	32.8	33.7	33.7	33.5	33.3	33.1	32.8	32.6	32.4	32.3	32.2	32.0	31.6	30.8	29.1	47.2	47.2
Diluted Shares Outstanding	33.0	34.1	34.1	33.7	33.5	33.3	33.1	33.1	32.8	32.6	32.6	32.4	32.2	31.8	30.5	52.3	52.3

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	32.8	33.0	33.1	33.7	33.7	33.8	33.8	33.7	33.7	33.7
Diluted Shares Outstanding	33.0	33.2	33.3	34.1	34.1	34.1	34.1	34.2	34.2	34.1

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	50.4	39.5	48.6	35.6	41.4	40.1	43.2	31.4	33.9	42.8	84.6	93.8	72.6	43.8	21.5	51.0	30.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.0	44.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	50.4	39.5	48.6	35.6	41.4	40.1	43.2	31.4	33.9	42.8	84.6	93.8	72.6	43.8	21.5	51.0	30.1
Accounts Receivable	125.6	129.2	125.6	117.0	119.6	94.1	105.2	136.2	112.4	68.7	66.3	67.2	58.8	64.9	55.2	40.0	44.9
Inventory	86.3	89.0	86.3	82.1	71.7	63.8	60.3	64.9	63.8	34.0	40.6	41.0	37.3	34.4	38.5	31.1	22.8
Other Current Assets	12.2	16.5	14.0	16.1	11.8	8.8	9.2	7.3	9.1	7.8	8.2	5.1	5.1	6.2	2.0	14.9	5.8
Total Current Assets	274.6	274.3	274.6	250.9	244.4	206.8	217.9	239.8	220.2	198.2	199.8	211.5	176.1	151.4	127.7	137.1	103.6

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	29.7	36.5	39.5	38.7	37.0	49.1	48.6	55.4	30.5	33.2
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	29.7	36.5	39.5	38.7	37.0	49.1	48.6	55.4	30.5	33.2
Accounts Receivable	127.5	117.3	129.2	131.1	111.0	116.0	125.6	141.7	129.9	114.0
Inventory	111.0	104.9	89.0	92.3	93.6	89.9	86.3	96.3	92.6	92.9
Other Current Assets	20.6	14.1	16.5	18.0	33.5	11.4	14.0	16.4	16.9	15.5
Total Current Assets	288.9	272.9	274.3	280.2	275.0	266.3	274.6	309.7	269.9	255.6

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	81.9	84.0	81.9	76.9	76.6	85.2	89.2	75.0	74.5	43.3	41.6	34.8	31.5	31.2	27.7	21.7	22.8
Goodwill	270.8	264.3	270.8	219.6	212.8	213.0	198.0	205.0	210.6	122.5	121.5	105.2	114.1	116.3	118.0	120.8	42.0
Intangible Assets	127.1	115.3	127.1	94.0	94.9	103.8	104.5	126.6	151.4	86.2	89.3	100.8	118.9	131.9	144.8	159.1	50.1
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.2	-0.8	2.2	-3.7	0.0	0.0
Other Long-Term Assets	12.2	16.6	12.2	7.5	6.8	6.4	8.4	5.6	2.4	1.1	0.3	0.4	0.3	0.1	7.4	9.4	2.6
Total Long-Term Assets	493.1	481.2	493.1	398.7	392.2	411.1	403.0	416.0	442.3	255.9	254.2	242.6	266.4	283.9	297.9	313.7	117.5
Total Assets	767.7	755.5	767.7	649.6	636.7	617.9	620.9	655.8	662.5	454.1	396.6	454.1	442.5	435.4	425.6	450.8	221.1

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	86.9	86.2	84.0	83.0	79.2	82.8	81.9	82.4	77.1	77.6
Goodwill	269.8	271.8	264.3	263.5	269.5	269.4	270.8	268.5	218.9	221.9
Intangible Assets	110.5	114.6	115.3	118.1	120.7	123.2	127.1	133.2	88.0	92.6
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	20.9	19.0	16.6	16.3	15.3	13.8	12.2	10.1	9.1	8.7
Total Long-Term Assets	489.3	492.5	481.2	483.2	486.5	490.6	493.1	495.4	393.8	401.5
Total Assets	778.2	765.3	755.5	763.4	761.5	756.9	767.7	805.1	663.7	657.1

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	31.4	31.2	31.4	27.3	33.6	19.7	25.1	22.7	23.0	15.7	19.5	17.1	17.1	20.4	15.7	18.6	9.4
Short-Term Debt	23.0	22.0	22.9	28.1	11.6	6.0	6.1	13.7	2.5	20.3	13.5	13.5	13.5	20.4	24.5	23.1	0.0
Other Current Liabilities	34.3	32.6	31.6	47.8	27.9	23.5	24.6	29.0	28.2	13.5	21.0	20.1	11.4	3.2	2.4	34.3	16.8
Current Liabilities	109.3	112.7	109.3	110.1	81.0	52.4	60.6	73.1	62.4	52.3	57.6	53.1	43.7	45.7	66.5	83.9	26.2

Current Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Accounts Payable	41.3	33.3	31.2	29.7	30.4	30.6	31.4	26.6	34.6	28.3
Short-Term Debt	10.1	26.7	22.0	21.6	25.2	24.0	22.9	51.9	41.1	36.2
Other Current Liabilities	34.2	27.8	32.6	32.5	27.4	26.1	28.1	36.0	30.5	28.1
Current Liabilities	102.5	112.5	112.7	109.7	98.3	102.2	109.3	139.7	117.9	110.1

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	152.0	129.7	164.6	100.2	130.1	155.4	184.6	197.7	214.5	60.2	80.1	94.5	108.0	118.1	118.1	189.0	109.2
Capital Leases	12.6	13.3	15.9	15.8	13.3	15.9	19.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.5	0.0	0.0
Def. Tax Liability	9.4	9.8	9.4	12.1	17.9	21.1	22.2	28.1	34.3	25.7	29.1	31.6	37.9	42.4	46.0	49.8	30.0
Total Liabilities	292.9	260.1	292.9	230.6	237.5	148.5	274.5	306.8	225.0	80.5	93.6	182.3	192.0	209.3	233.1	322.7	166.0

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	141.5	124.8	129.7	145.3	154.0	160.0	164.6	177.3	84.0	92.4
Capital Leases	0.0	12.5	13.3	14.1	14.2	15.7	15.9	16.8	14.8	15.4
Def. Tax Liability	9.6	9.9	9.8	9.6	8.7	9.0	9.4	10.8	10.4	11.5
Total Liabilities	263.0	256.0	260.1	274.7	271.2	281.0	292.9	337.7	221.4	223.2

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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	0.0	0.0
Retained Earnings	288.8	342.3	288.8	237.2	203.5	183.7	182.6	170.6	148.8	136.9	122.3	99.2	49.9	24.1	-2.9	-14.9	0.0
Comprehensive Income	-57.2	-72.8	-57.2	-58.1	-38.9	-35.9	-63.9	-48.9	-36.5	-48.3	-44.6	-41.4	-7.9	-1.1	3.4	0.0	0.0
Total Common Equity	474.9	495.3	474.9	419.0	399.2	379.2	346.4	348.9	340.8	312.5	298.7	271.8	250.5	226.0	192.5	128.1	55.1

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	365.8	350.9	342.3	325.3	306.8	297.3	288.8	278.7	262.9	248.1
Comprehensive Income	-60.8	-55.8	-72.8	-75.4	-55.6	-61.1	-57.2	-53.4	-61.4	-53.6
Total Common Equity	515.2	509.3	495.3	488.7	490.3	476.0	474.9	467.4	442.3	433.9

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		187.6	151.7	187.5	128.3	141.6	161.4	190.7	211.5	217.0	80.5	93.6	108.0	121.5	118.1	142.7	212.1	109.2
Book Value		474.9	495.3	474.9	419.0	399.2	469.4	346.4	348.9	437.5	373.6	303.0	271.8	250.5	226.0	192.5	128.1	55.1

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		515.2	509.3	495.3	488.7	490.3	476.0	474.9	467.4	442.3	433.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	51.6	53.5	51.6	33.7	20.1	1.2	11.9	23.2	13.2	15.0	23.7	49.4	25.8	27.0	12.0	18.9	18.9
Depreciation & Amortization	18.8	22.3	18.8	19.2	20.2	20.7	28.3	30.0	24.4	17.8	17.4	14.1	14.2	13.8	14.0	4.4	4.4
Stock-Based Compensation	6.4	5.2	5.8	6.0	3.8	3.7	5.0	4.1	3.5	3.4	3.7	3.3	2.2	1.3	6.5	0.9	0.0
Change Working Capital	-7.9	-16.4	-7.9	3.7	-16.2	4.5	24.2	-32.4	-11.6	-6.9	5.6	-10.2	-11.5	-3.4	-32.4	-0.9	-3.4
Change In Accounts Receivable	-0.6	-4.2	-0.6	-2.9	-21.7	22.9	9.4	-14.5	-13.8	-5.2	6.3	-12.2	2.9	-7.1	-11.4	-3.0	-3.0
Change In Accounts Payable	2.7	-1.2	2.7	-7.1	13.8	-5.7	3.4	0.0	2.0	-4.6	1.0	-0.3	-3.2	4.9	-1.3	-0.8	-0.8
Change In Inventories	3.8	-0.7	3.8	-8.8	-8.6	-0.5	1.4	-3.4	-9.1	6.6	1.6	-6.9	-3.5	3.4	-8.2	2.9	2.9
Other Non-cash Items	-12.3	0.5	-0.2	-0.3	2.5	3.2	5.5	2.8	3.7	0.5	3.0	2.3	19.9	3.9	8.0	-2.7	0.7
Cash from Operations	66.0	0.0	0.0	57.7	28.8	30.3	70.7	23.2	21.9	26.4	47.9	51.7	46.1	41.4	5.3	24.7	24.7

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	18.3	15.0	8.6	17.0	18.5	9.5	8.5	10.1	15.8	14.7
Depreciation & Amortization	5.7	5.9	5.7	5.6	5.6	5.6	5.6	5.8	4.3	4.4
Stock-Based Compensation	1.8	0.5	1.5	1.2	1.5	1.5	1.1	0.0	1.4	0.0
Change Working Capital	-7.1	-15.5	-3.5	8.9	-15.8	2.2	-2.2	19.8	3.6	-16.7
Change In Accounts Receivable	-9.1	-1.8	12.4	5.5	-22.8	5.7	7.4	11.7	-8.1	-17.7
Change In Accounts Payable	-3.1	8.1	1.0	1.3	-1.8	-0.5	-0.2	4.5	-9.3	6.5
Change In Inventories	-5.4	-7.0	-13.5	3.8	2.5	-3.0	-4.0	9.1	6.2	-0.9
Other Non-cash Items	0.0	1.5	-1.1	-0.8	0.7	-9.4	0.4	2.0	-0.5	1.8
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	-11.0	-10.2	-11.0	-9.5	-5.2	-8.1	-10.9	-12.0	-10.0	-8.4	-12.6	-6.1	-3.4	-6.3	-8.9	-1.6	-1.6
Acquisitions	-98.5	-10.5	-99.4	-35.3	0.0	0.0	0.0	0.0	-202.7	0.0	-31.2	-3.9	-2.1	0.0	-0.7	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.1	-44.8	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	1.0	53.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	2.0	0.0	0.0	0.2	0.7	0.3	0.8	1.0	0.9	1.2	2.2	0.0	0.0	-0.3	0.0	0.0	0.0
Cash from Investing	-109.5	0.0	0.0	-44.6	-4.5	-7.8	-10.0	-10.1	-166.5	-52.0	-41.6	-10.0	-5.4	-6.6	-9.6	-1.6	-1.6

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	-4.9	-3.1	-2.4	-3.1	-1.4	-1.9	-3.9	-3.1	-2.3	-2.8
Acquisitions	0.0	0.0	0.0	-0.6	-10.0	0.0	0.0	1.9	-100.5	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	-58.5	0.0	0.0	-27.3	-179.1	-65.2	-52.1	-40.5	-116.3	-13.8	-13.7	-13.7	-147.1	-21.6	-72.9	0.0	0.0
Debt Issued	117.8	-35.8	59.2	14.0	159.3	36.0	31.3	34.9	252.8	0.6	-0.7	0.2	150.5	-2.9	3.5	102.8	109.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	1.0	0.4	0.4	0.2	0.2	0.5	0.0	0.0	3.4	0.0	0.0
Repurchase of Common Stock	-2.3	-23.4	-2.3	-0.6	-0.7	-0.8	-1.0	-0.6	-0.5	-0.6	-1.3	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	-1.0	-33.2	-260.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.6	-8.6
Other Financing Activities	117.3	0.0	0.0	14.5	157.1	37.8	6.5	59.9	510.3	-0.4	-0.2	1.3	136.6	9.4	44.6	0.0	0.0
Cash from Financing	56.5	0.0	0.0	-13.5	-22.7	-28.2	-46.5	-14.1	133.9	-14.7	-15.0	-11.8	-10.6	-12.2	-24.9	-8.6	-8.6

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	151.6	0.2	-0.2	-15.2	-12.3	-4.8	-3.4	-41.7	104.1	-3.5
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	0.0	-6.0	-13.1	-20.3	3.8	-2.3	-4.6	-0.4	-0.2	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		11.9	-9.0	11.9	-5.4	1.5	-3.6	12.2	-2.5	-9.0	-41.7	-9.2	21.1	28.8	22.4	-29.8	16.7	16.7
Closing Cash Balance		50.4	41.4	50.4	38.5	43.9	42.5	46.0	33.8	33.9	42.8	84.6	93.8	72.6	43.8	21.5	30.1	30.1

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		17.1	-3.2	-2.7	0.8	-12.1	2.1	0.2	-6.8	24.3	-3.0
Closing Cash Balance		52.6	35.5	38.7	41.4	40.6	52.7	50.6	50.4	57.3	32.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		54.9	52.9	54.9	48.3	23.5	22.2	59.9	11.2	11.9	18.1	35.3	45.7	42.7	35.1	-3.6	23.1	23.1
Real Free Cash Flow		48.5	47.6	49.2	42.3	19.7	18.4	54.9	7.0	8.4	14.7	31.6	42.4	40.5	33.8	-10.1	22.2	23.1

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		13.1	4.4	8.3	29.0	8.4	6.7	8.7	34.2	22.1	0.6
Real Free Cash Flow		11.2	3.9	6.8	27.8	7.0	5.2	7.7	34.2	20.6	0.6