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

Universal Logistics Holdings, Inc.

ULH

Valuace

Růst

Zdraví

Cena

$ 22.20

-1.31 (-6.95%)

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	1,558.4	1,558.4	1,846.0	1,662.1	2,015.5	1,751.0	1,391.1	1,512.0	1,461.7	1,216.7	1,072.8	1,128.8	1,191.5	1,033.5	1,037.0	699.8	605.9
Cost of Revenues	1,394.8	1,394.8	1,530.2	1,464.9	1,665.5	1,535.6	1,231.5	1,323.5	1,278.5	1,084.8	841.1	850.1	880.8	857.5	864.2	538.3	426.6
Gross Profit	162.8	163.6	315.9	197.3	350.0	215.3	159.5	188.5	183.2	131.8	231.7	278.7	310.7	176.0	172.8	161.5	179.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	385.4	396.8	393.8	382.4	465.1	426.8	462.2	491.9	390.9	421.3
Cost of Revenues	341.2	363.4	347.9	342.3	402.2	354.8	383.6	389.5	332.8	355.7
Gross Profit	43.4	33.4	45.9	40.1	62.9	72.1	78.6	102.4	58.2	65.6

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	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	51.8	109.6	78.5	52.5	91.9	62.0	73.4	56.2	58.9	70.8	52.3	61.5	111.3	105.3
Depreciation & Amortization	146.2	146.2	124.2	77.0	76.7	67.5	74.1	74.8	54.4	47.0	36.7	34.9	33.1	19.7	18.2	11.6	11.0
Total Operating Expenses	184.0	103.6	112.8	51.8	109.6	112.4	79.2	123.1	99.4	106.6	185.1	205.3	229.9	91.5	103.7	137.1	129.5
Operating Income	-21.2	60.1	203.1	145.4	164.9	42.6	4.3	-7.6	83.8	25.2	46.6	73.4	80.8	84.5	69.2	24.4	15.4

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	24.1	20.5
Depreciation & Amortization	39.1	35.5	36.2	35.5	36.4	30.3	36.8	20.7	20.0	19.4
Total Operating Expenses	25.9	107.6	26.0	24.4	24.6	29.4	31.5	27.3	24.1	28.8
Operating Income	17.5	-74.2	19.9	15.7	38.3	42.6	47.1	75.1	34.1	36.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	11.2	0.0	4.3	1.5	0.1	0.0	0.0	0.1	0.1	0.1	0.2	0.1	0.0	0.1	0.2	0.1	0.1
Interest Expense	49.0	37.8	34.5	24.2	16.2	11.6	14.6	17.0	14.6	9.4	8.1	9.2	8.2	4.0	4.0	0.0	0.0
Other Expense	-25.5	-160.1	-29.4	-21.1	60.5	55.9	59.6	57.8	0.2	1.4	0.9	0.8	0.4	0.5	2.8	1.8	6.0
IBT	-100.0	-100.0	173.7	124.3	225.4	98.6	63.9	50.2	69.4	17.1	39.4	65.0	73.1	80.9	68.0	26.2	21.5
Income Tax Expense	-0.1	-0.1	43.8	31.4	56.8	24.8	15.8	12.6	17.2	-11.0	15.2	25.0	27.7	30.3	20.3	10.4	8.7
Net Income	-99.9	-99.9	129.9	92.9	168.6	73.7	48.1	37.6	52.2	28.2	24.2	40.0	45.4	50.6	47.7	15.8	12.7

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	2.7	2.9	2.7	2.9	2.0	1.1	0.9	0.2	0.0	0.0
Interest Expense	13.4	12.8	11.6	11.2	11.8	8.5	7.8	6.3	6.2	6.5
Other Expense	0.0	-9.2	-8.7	-7.6	-11.0	-7.4	-6.0	-5.0	-5.4	-5.9
IBT	-35.8	-83.4	11.2	8.0	27.3	35.2	41.1	70.1	28.7	30.9
Income Tax Expense	3.6	-8.6	2.9	2.0	7.1	8.7	10.4	17.7	7.2	7.8
Net Income	-39.4	-74.8	8.3	6.0	20.2	26.5	30.7	52.5	21.4	23.0

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	$3.53	$6.26	$2.74	$1.78	$1.34	$1.84	$0.99	$0.85	$1.37	$1.51	$1.68	$1.59	$1.01	$0.80
EPS Diluted	$0.00	$0.00	$0.00	$3.53	$6.26	$2.74	$1.78	$1.34	$1.84	$0.99	$0.85	$1.37	$1.51	$1.68	$1.59	$1.01	$0.80
Shares Outstanding	26.3	26.3	26.3	26.3	26.5	26.9	27.0	28.1	28.4	28.4	28.4	29.2	30.0	30.1	30.0	15.6	15.9
Diluted Shares Outstanding	26.3	26.3	26.3	26.3	26.5	26.9	27.0	28.1	28.4	28.4	28.4	29.2	30.0	30.2	30.0	15.6	15.9

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	$0.81	$0.88
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.81	$0.88
Shares Outstanding	26.3	26.3	26.3	26.3	26.3	26.3	26.3	26.3	26.3	26.3
Diluted Shares Outstanding	26.3	26.3	26.3	26.3	26.3	26.4	26.4	26.3	26.3	26.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	7.5	19.4	12.5	47.2	13.9	8.8	7.7	5.7	1.7	1.8	12.9	8.0	10.2	2.6	0.9	6.3
Short Term Investments	11.6	11.6	10.8	10.0	8.0	6.5	9.4	9.3	15.1	14.4	13.4	14.3	11.6	10.0	16.1	15.0
Total Cash & ST Investments	19.1	30.9	23.3	57.2	22.0	15.3	17.1	15.1	16.8	16.1	26.4	22.3	21.8	12.5	16.9	21.3
Accounts Receivable	336.9	354.9	289.4	350.7	341.4	259.2	210.5	216.0	171.0	144.7	141.3	151.1	132.0	118.9	74.9	68.8
Inventory	0.0	8.3	12.4	0.0	0.0	0.0	7.2	6.8	5.3	8.6	8.6	8.3	0.0	0.0	0.0	0.0
Other Current Assets	26.9	15.7	39.9	51.8	57.3	47.1	44.2	44.2	40.8	46.6	41.9	42.9	49.5	37.7	17.5	11.4
Total Current Assets	382.8	409.8	361.1	459.7	420.7	321.5	271.8	275.3	228.7	207.5	209.5	216.3	203.4	169.1	109.3	101.5

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	27.4	24.3	20.6	19.4	11.8	7.5	11.1	12.5	16.8	65.0
Short Term Investments	9.8	9.9	12.0	11.6	11.7	11.6	11.8	10.8	10.5	10.1
Total Cash & ST Investments	37.2	34.2	32.6	30.9	23.5	19.1	22.9	23.3	27.3	75.1
Accounts Receivable	308.9	319.6	323.2	354.9	357.5	336.9	320.3	289.4	311.4	320.2
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.4	0.0	0.0
Other Current Assets	83.0	39.6	33.3	24.0	24.7	26.9	23.9	36.0	50.5	58.3
Total Current Assets	429.0	393.4	389.1	409.8	405.7	382.8	367.1	361.1	389.2	447.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	735.6	816.4	652.7	391.2	345.6	364.8	339.8	303.2	267.2	246.3	177.2	178.1	142.7	127.8	90.0	78.2
Goodwill	170.7	206.8	170.7	170.7	170.7	170.7	168.5	145.2	74.5	74.5	74.5	74.5	74.6	18.0	17.7	17.2
Intangible Assets	51.7	150.9	61.3	74.0	88.3	102.2	116.1	113.8	31.3	37.2	44.7	53.8	62.8	7.2	9.5	12.0
Long-Term Investments	123.9	0.0	0.0	0.0	-261.1	-275.1	-286.0	-261.5	-109.9	-111.8	0.0	-133.7	-142.3	0.0	0.0	0.0
Other Long-Term Assets	6.0	202.6	7.7	106.8	371.2	376.7	358.9	264.3	114.7	116.7	5.1	134.7	144.1	5.3	2.4	3.1
Total Long-Term Assets	1,089.2	1,377.0	892.4	744.0	716.8	741.5	698.7	567.6	381.9	363.0	301.5	312.7	286.7	158.2	119.6	110.6
Total Assets	1,472.1	1,786.8	1,253.5	1,203.7	1,137.5	1,063.0	970.5	842.8	610.6	570.5	511.0	529.0	490.1	327.4	228.9	212.0

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	937.6	814.8	860.8	816.4	767.0	735.6	696.3	652.7	534.0	438.7
Goodwill	148.8	206.8	206.8	206.8	167.3	170.7	170.7	170.7	170.7	170.7
Intangible Assets	111.4	137.5	143.1	150.9	55.0	51.7	56.5	61.3	64.4	67.6
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	85.8	61.3	-236.6	-239.7
Other Long-Term Assets	190.3	307.3	200.1	202.6	158.7	130.0	6.9	-54.8	336.1	348.8
Total Long-Term Assets	1,388.1	1,466.3	1,411.1	1,377.0	1,149.1	1,089.2	1,017.5	902.5	870.1	787.5
Total Assets	1,817.1	1,859.7	1,800.2	1,786.8	1,554.9	1,472.1	1,384.6	1,263.6	1,259.3	1,235.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	94.4	60.0	64.1	87.1	117.8	97.9	91.9	92.0	84.4	65.9	46.3	57.4	46.5	55.2	33.8	23.8
Short-Term Debt	109.7	117.4	100.7	93.5	85.7	81.6	87.0	51.9	40.9	34.6	62.4	10.6	7.1	0.0	0.0	0.0
Other Current Liabilities	283.3	98.7	89.3	40.9	251.6	213.1	191.4	22.7	158.2	110.0	91.7	103.4	93.9	48.5	21.9	18.5
Current Liabilities	303.6	304.6	260.4	221.6	251.6	213.1	191.4	169.3	158.2	110.0	91.7	103.4	93.9	103.7	55.7	42.3

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	67.6	74.8	77.9	60.0	78.4	74.0	73.9	64.1	83.9	76.7
Short-Term Debt	129.7	122.6	122.1	117.4	113.9	109.7	96.8	100.7	99.0	129.3
Other Current Liabilities	127.0	110.5	96.5	98.7	101.3	114.6	117.1	89.3	73.6	71.1
Current Liabilities	324.3	308.0	328.8	304.6	297.4	303.6	300.6	260.4	217.1	216.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	404.0	721.1	374.9	378.5	427.3	460.1	457.6	400.5	248.0	261.5	236.9	238.3	242.1	146.0	0.0	0.0
Capital Leases	53.7	79.4	93.6	105.8	110.6	100.0	89.2	0.0	0.0	0.2	2.0	3.0	4.6	0.0	0.0	0.0
Def. Tax Liability	98.3	109.0	0.0	69.6	61.3	64.4	65.7	59.2	32.4	47.8	46.8	45.9	43.7	15.6	9.9	5.4
Total Liabilities	863.2	1,139.8	721.3	756.7	835.3	823.5	765.3	633.5	441.8	422.7	379.9	391.9	384.6	270.0	66.8	47.8

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	804.8	789.1	716.8	721.1	518.3	457.7	406.3	374.9	387.2	385.0
Capital Leases	110.3	116.2	102.1	79.4	74.8	83.5	89.0	63.6	99.0	106.6
Def. Tax Liability	0.0	106.6	106.6	109.0	103.8	98.3	90.8	89.7	69.6	69.6
Total Liabilities	1,239.0	1,206.0	1,153.8	1,139.8	923.9	863.2	800.7	731.4	749.1	746.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	26.3	26.3	31.0	31.0	31.0	31.0	31.0	31.0	30.9	30.9	30.9	30.9	30.7	30.7	0.0	0.0
Retained Earnings	581.8	623.0	595.5	513.6	356.1	293.6	251.2	231.5	186.2	166.0	149.7	117.9	81.0	34.6	72.8	72.6
Comprehensive Income	-4.2	-7.2	-2.5	-5.8	-7.1	-7.2	-4.0	-5.0	-0.7	-2.6	-2.4	0.9	2.1	0.9	1.6	2.2
Total Common Equity	608.9	647.0	532.2	446.9	302.2	239.6	205.2	209.3	168.8	147.7	131.1	137.2	105.6	57.4	162.1	164.2

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	26.3	26.3	26.3	26.3	26.3	26.3	26.3	31.0	31.0	31.0
Retained Earnings	554.3	631.8	626.3	623.0	605.6	581.8	553.9	595.5	576.8	556.5
Comprehensive Income	-7.8	-9.7	-11.5	-7.2	-5.9	-4.2	-1.2	-2.5	-5.9	-6.5
Total Common Equity	578.1	653.7	646.4	647.0	631.0	608.9	583.9	532.2	510.2	489.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		567.3	838.4	475.5	472.0	427.3	460.1	457.6	400.5	248.0	261.5	236.9	238.3	242.1	146.0	83.1	0.0
Book Value		608.9	647.0	532.2	446.9	302.2	239.6	205.2	209.3	168.8	147.7	131.1	137.2	105.6	57.4	162.1	164.2

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		578.1	653.7	646.4	647.0	631.0	608.9	583.9	532.2	510.2	489.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	127.6	-99.9	129.9	92.9	168.6	73.7	48.1	37.6	52.2	28.2	24.2	40.0	45.4	50.6	47.7	15.8	12.7
Depreciation & Amortization	96.9	146.2	124.2	77.0	76.7	67.5	74.1	74.8	54.4	47.0	36.7	34.9	33.1	19.7	18.2	11.6	11.0
Stock-Based Compensation	0.8	0.5	0.8	0.3	0.2	0.2	0.2	0.1	0.4	0.4	0.6	0.5	1.5	0.6	0.6	0.4	-5.1
Change Working Capital	-125.0	9.5	-209.1	-2.4	-46.2	-60.5	-27.6	6.7	-21.2	26.4	-2.7	-2.6	-6.4	-17.0	-2.0	1.7	-6.5
Change In Accounts Receivable	27.3	32.5	36.0	62.5	-16.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.6	-7.7
Change In Accounts Payable	12.1	-3.6	4.5	-29.8	-37.5	36.6	26.7	-13.8	-2.1	40.6	18.0	-11.7	13.0	-15.2	7.9	0.0	0.0
Change In Inventories	16.7	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 Non-cash Items	159.2	154.1	36.2	32.3	5.8	5.5	7.8	1.8	2.5	0.9	3.2	5.0	4.4	1.3	1.5	-0.1	1.1
Cash from Operations	151.7	0.0	0.0	210.2	213.4	83.3	99.3	128.0	94.9	83.8	68.6	78.3	79.4	57.6	70.4	34.2	12.5

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	-39.4	-74.8	8.3	6.0	20.2	26.5	30.7	52.5	21.4	23.0
Depreciation & Amortization	39.1	35.5	36.2	35.5	36.4	30.3	36.8	20.7	20.0	19.4
Stock-Based Compensation	0.0	0.0	0.1	0.4	0.0	0.0	0.1	0.7	0.0	0.0
Change Working Capital	30.3	-17.4	-18.6	45.7	-2.4	-60.3	-67.9	-46.4	-9.1	14.0
Change In Accounts Receivable	40.2	-26.0	0.8	35.5	54.1	-12.5	-9.3	3.6	21.7	11.3
Change In Accounts Payable	-11.7	3.2	-13.1	18.1	-21.3	-10.2	-9.9	41.3	-31.6	12.3
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.0	2.7
Other Non-cash Items	42.1	82.6	-0.2	-0.9	-0.6	4.2	2.5	-1.8	6.6	0.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	49.0	56.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-306.4	-224.2	-251.6	-240.6	-117.1	-38.8	-90.7	-79.8	-66.6	-63.4	-97.4	-26.3	-59.8	-17.0	-29.6	-21.0	-10.3
Acquisitions	2.1	0.0	-215.8	0.0	0.0	38.8	-1.3	-76.0	-173.6	63.4	97.4	26.3	-2.6	-121.1	-0.9	-1.1	-0.7
Investments	-1.0	0.0	0.0	0.0	-0.9	-0.1	-0.4	-0.1	-1.2	-0.4	0.0	-1.2	-2.1	0.0	0.0	-3.4	-2.6
Sales of Investment	0.2	3.0	0.0	0.3	0.0	0.1	1.6	1.6	5.7	1.3	0.9	0.4	59.8	0.5	7.5	2.4	11.4
Other Investing Activities	1.2	0.0	0.0	3.5	14.3	-33.2	4.2	11.2	6.5	-62.1	-94.9	-25.4	-58.5	1.8	1.0	1.0	0.4
Cash from Investing	-304.2	0.0	0.0	-236.8	-103.7	-33.2	-86.6	-143.1	-229.2	-61.3	-94.1	-26.2	-63.2	-135.8	-21.9	-22.1	-1.7

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	-32.9	-54.5	-84.3	-52.6	-40.8	-65.1	-77.1	-68.6	-48.5	-112.3
Acquisitions	-4.5	0.0	3.5	0.9	-205.8	-9.3	0.0	0.2	0.2	0.8
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	-0.8
Sales of Investment	0.0	0.7	2.2	0.1	0.0	0.0	0.0	0.0	0.1	0.1
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.8
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-48.2	-111.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-115.9	0.0	0.0	3.6	-829.2	-457.7	-457.9	-379.4	-589.9	-369.2	-297.7	-337.8	-141.1	-52.3	-113.9	-0.2	-0.9
Debt Issued	305.2	838.4	362.9	7.1	873.9	424.9	460.4	436.5	742.4	355.8	322.2	336.3	137.3	148.4	176.8	83.3	0.9
Issuance of Common Stock	-109.3	0.0	0.0	0.0	0.0	0.0	459.9	0.0	743.7	0.0	320.2	336.3	0.0	143.7	176.9	0.0	0.0
Repurchase of Common Stock	-0.1	-0.1	-0.1	-0.1	-14.3	0.0	-5.1	-24.8	-0.9	-1.5	0.0	-35.1	-5.6	0.0	-1.0	-1.7	-4.6
Dividends Paid	-11.0	0.0	0.0	-11.0	-13.9	-11.3	-5.7	-15.0	-10.9	-8.0	-8.0	-8.2	-8.4	-4.2	-111.5	-15.6	0.0
Other Financing Activities	35.4	0.0	0.0	-0.9	779.2	424.4	0.0	436.0	-3.1	355.5	-0.4	-1.5	137.5	-1.3	-2.0	0.0	0.0
Cash from Financing	93.6	0.0	0.0	-8.6	-78.2	-44.6	-9.0	16.7	138.8	-23.2	14.1	-46.2	-17.6	86.0	-51.5	-17.4	-5.5

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	0.0	9.9
Debt Issued	934.5	22.8	72.8	0.4	206.2	65.0	64.2	27.6	88.3	19.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-109.3	0.0
Repurchase of Common Stock	0.0	0.0	-0.1	0.0	0.0	0.0	-0.1	0.0	0.1	-0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.8	-2.8
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.5	-0.9
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.3	6.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-57.5	7.5	6.8	-34.7	33.2	5.2	1.0	2.0	4.1	-0.1	-11.2	4.9	-2.2	7.7	-3.0	-5.4	5.3
Closing Cash Balance		7.5	26.8	19.4	12.5	47.2	13.9	8.8	7.7	5.7	1.7	1.8	12.9	8.0	10.2	2.6	0.9	6.3

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		-0.5	3.0	3.7	1.3	7.5	4.3	-3.6	-1.4	-4.3	-48.2
Closing Cash Balance		26.8	27.4	24.3	20.6	19.4	11.8	7.5	11.1	12.5	16.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-154.7	-41.1	-139.2	-30.3	96.3	44.4	8.6	48.3	28.3	20.5	-28.7	52.0	19.6	40.6	40.8	13.1	2.2
Real Free Cash Flow		-155.5	-41.6	-140.0	-30.6	96.1	44.3	8.4	48.2	27.9	20.1	-29.3	51.6	18.1	40.0	40.3	12.7	7.3

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		14.3	-28.6	-58.6	31.7	18.9	-58.9	-67.6	-31.7	0.6	-56.0
Real Free Cash Flow		14.3	-28.6	-58.6	31.4	18.9	-58.9	-67.7	-32.4	0.6	-56.0