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

Axcelis Technologies, Inc.

ACLS

Valuace

Růst

Zdraví

Cena

$ 95.92

-3.38 (-3.50%)

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	839.0	839.0	1,017.9	1,130.6	920.0	662.4	474.6	343.0	442.6	410.6	267.0	301.5	203.1	195.6	203.4	319.4	275.2
Cost of Revenues	462.2	462.2	563.2	639.3	518.2	376.0	276.0	198.8	262.9	260.3	167.4	199.8	132.9	127.7	145.2	204.7	189.4
Gross Profit	376.8	376.8	454.7	491.3	401.8	286.4	198.6	144.2	179.6	150.2	99.6	101.7	70.2	67.9	58.2	114.7	85.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	238.3	213.6	194.5	192.6	252.4	256.6	256.5	252.4	310.3	292.3
Cost of Revenues	126.4	124.8	107.2	103.8	136.2	146.6	144.1	136.3	172.4	162.6
Gross Profit	111.9	88.8	87.3	88.8	116.2	110.0	112.4	116.1	137.9	129.7

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	96.9	78.4	65.4	61.8	53.9	51.9	43.1	34.4	32.6	33.5	34.8	40.4	47.2	39.5
Selling General & Admin Expenses	0.0	0.0	0.0	128.6	111.1	93.7	78.7	66.0	67.8	59.3	48.3	48.4	44.7	46.6	52.4	60.4	59.7
Depreciation & Amortization	17.6	17.6	15.8	13.1	-1.9	-2.1	3.1	7.9	5.8	5.0	4.3	4.9	4.6	5.1	6.9	8.5	7.0
Total Operating Expenses	257.5	257.5	243.9	225.5	189.4	159.1	140.5	119.9	119.7	102.4	82.7	81.0	78.2	81.4	92.8	107.6	99.2
Operating Income	119.3	119.3	210.8	265.8	212.4	127.3	58.0	18.2	60.0	47.8	16.6	20.7	-10.7	-14.6	-30.9	7.1	-13.4

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	24.9	24.1
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	33.9	33.9
Depreciation & Amortization	4.5	4.3	4.5	4.3	4.3	3.9	3.9	3.8	3.6	3.2
Total Operating Expenses	75.8	63.8	58.4	59.6	61.7	63.1	59.6	59.5	58.8	58.0
Operating Income	36.2	25.0	29.0	29.2	54.5	46.9	52.8	56.5	79.1	71.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	20.2	21.5	24.4	18.2	4.6	0.2	0.7	3.0	2.3	0.7	0.2	0.1	0.0	0.0	0.0	0.0	0.1
Interest Expense	4.1	5.4	5.5	5.3	5.6	4.8	5.2	5.2	5.1	5.1	5.1	5.0	1.1	0.5	0.0	0.0	0.1
Other Expense	18.9	18.9	19.5	12.8	-7.5	-6.9	-2.2	2.7	-2.5	0.4	-1.0	-0.6	-1.1	-2.2	2.2	0.3	-4.0
IBT	138.2	138.2	230.3	278.6	204.9	120.4	55.9	20.9	54.7	43.8	11.0	15.2	-10.2	-16.1	-32.4	7.5	-17.3
Income Tax Expense	18.0	18.0	29.3	32.3	21.8	21.8	5.9	3.9	8.8	-83.1	0.0	0.5	1.1	1.0	1.6	2.4	0.3
Net Income	120.2	120.2	201.0	246.3	183.1	98.7	50.0	17.0	45.9	127.0	11.0	14.7	-11.3	-17.1	-34.0	5.1	-17.6

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	4.9	4.2	5.5	5.6	6.3	6.6	6.1	5.5	5.4	4.6
Interest Expense	1.3	0.0	1.4	1.4	1.4	1.3	1.3	1.3	1.3	1.3
Other Expense	3.8	5.1	6.0	3.9	4.1	8.5	4.5	2.5	8.4	2.0
IBT	40.0	30.2	35.0	33.1	58.6	55.4	57.3	59.0	87.4	73.7
Income Tax Expense	5.7	4.2	3.6	4.5	8.7	6.8	6.4	7.4	16.4	7.7
Net Income	34.3	26.0	31.4	28.6	50.0	48.6	50.9	51.6	71.1	65.9

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	$7.52	$5.54	$2.94	$1.50	$0.52	$1.42	$4.11	$0.38	$0.52	$-0.40	$-0.63	$-1.26	$0.20	$-0.67
EPS Diluted	$0.00	$0.00	$0.00	$7.43	$5.46	$2.88	$1.46	$0.50	$1.35	$3.80	$0.36	$0.48	$-0.40	$-0.63	$-1.26	$0.20	$-0.67
Shares Outstanding	30.9	31.6	32.6	32.8	33.0	33.6	33.3	32.6	32.3	30.9	29.2	28.6	27.9	27.2	26.9	26.6	26.1
Diluted Shares Outstanding	31.1	31.7	32.7	33.2	33.5	34.3	34.1	33.8	34.0	33.4	30.9	30.2	27.9	27.2	26.9	27.3	26.1

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	$2.17	$2.01
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.15	$1.99
Shares Outstanding	30.9	31.3	32.1	32.3	32.4	32.6	32.6	32.6	32.7	32.8
Diluted Shares Outstanding	31.1	31.5	32.1	32.3	32.5	32.7	32.8	32.9	33.0	33.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	145.2	123.5	167.3	185.6	294.9	203.5	139.9	178.0	133.4	70.8	78.9	30.8	46.3	45.0	46.9	45.7
Short Term Investments	403.1	447.8	338.9	246.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	548.3	571.3	506.1	432.2	294.9	203.5	139.9	178.0	133.4	70.8	78.9	30.8	46.3	45.0	46.9	45.7
Accounts Receivable	188.1	203.1	218.0	169.8	104.4	86.9	83.8	78.7	75.3	50.6	36.9	42.8	36.6	24.8	35.1	57.9
Inventory	283.1	282.2	306.5	242.4	195.0	161.1	140.4	129.0	120.5	113.9	115.9	104.1	95.8	100.2	120.0	109.7
Other Current Assets	58.8	66.9	49.4	33.3	24.9	19.4	11.7	11.1	32.2	5.5	4.8	18.8	6.2	5.1	10.1	15.3
Total Current Assets	1,078.3	1,123.6	1,080.0	877.6	619.2	470.8	375.7	396.8	361.4	235.2	231.7	197.2	184.9	175.2	212.0	228.6

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	187.5	173.6	184.0	123.5	120.1	145.2	134.0	167.3	142.3	132.5
Short Term Investments	262.1	376.2	403.1	447.8	459.3	403.1	396.2	338.9	318.7	320.4
Total Cash & ST Investments	449.6	549.8	587.1	571.3	579.4	548.3	530.2	506.1	461.0	452.9
Accounts Receivable	147.6	138.8	164.9	203.1	183.5	188.1	208.5	218.0	192.3	159.2
Inventory	324.3	310.8	295.9	282.2	291.0	283.1	312.2	306.5	312.2	299.8
Other Current Assets	62.5	65.0	66.1	66.9	68.2	58.8	54.5	49.4	49.5	38.3
Total Current Assets	984.0	1,064.5	1,113.9	1,123.6	1,122.1	1,078.3	1,105.4	1,080.0	1,015.0	950.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	97.3	98.8	101.3	69.8	63.5	54.9	53.1	41.1	36.2	30.8	30.0	30.5	32.0	34.4	37.2	38.6
Goodwill	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
Intangible Assets	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
Long-Term Investments	6.7	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
Other Long-Term Assets	50.7	58.1	47.2	34.5	35.1	41.1	51.3	38.6	7.5	36.2	26.6	0.0	16.6	12.5	20.0	13.6
Total Long-Term Assets	210.1	225.2	202.0	136.0	134.0	153.8	172.4	151.7	126.8	67.0	56.6	30.5	48.6	46.9	57.2	52.2
Total Assets	1,288.4	1,348.8	1,282.0	1,013.6	753.2	624.6	548.1	548.4	488.2	302.2	288.3	227.7	233.5	222.2	269.2	280.9

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	101.9	100.6	100.8	98.8	100.5	97.3	98.9	138.2	95.2	92.5
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	150.8	31.1	0.0	0.0	0.0	0.0	0.0	6.7	6.7	6.7
Other Long-Term Assets	45.1	54.8	56.5	58.1	56.6	57.3	47.7	3.7	47.1	40.1
Total Long-Term Assets	367.9	259.0	226.7	225.2	216.0	210.1	201.2	202.0	186.7	171.5
Total Assets	1,351.9	1,323.5	1,340.6	1,348.8	1,338.1	1,288.4	1,306.6	1,282.0	1,201.7	1,121.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	45.8	46.9	54.4	62.3	38.0	24.0	25.3	36.0	32.6	25.0	19.8	21.6	19.5	10.2	19.6	36.7
Short-Term Debt	6.1	1.3	12.7	1.2	1.0	0.8	0.4	0.5	20.6	3.5	8.7	14.5	0.5	9.3	8.8	10.6
Other Current Liabilities	43.9	64.6	58.4	61.1	50.7	38.4	18.3	29.1	5.1	4.6	4.1	-8.6	11.2	3.9	8.4	7.0
Current Liabilities	244.2	207.5	285.1	248.1	150.1	84.4	68.7	85.0	76.5	44.1	41.1	34.8	35.5	29.8	47.5	68.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	52.5	37.1	39.0	46.9	54.0	45.8	39.9	54.4	60.1	60.5
Short-Term Debt	6.3	1.4	1.4	1.3	1.4	1.5	1.5	12.7	7.0	13.5
Other Current Liabilities	58.8	48.7	49.6	64.6	58.1	48.6	43.7	58.4	50.8	41.1
Current Liabilities	199.0	177.1	200.4	207.5	252.3	244.2	276.6	285.1	261.2	248.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	43.0	42.3	43.7	45.2	46.4	47.4	48.1	47.8	47.7	47.6	47.6	14.5	14.5	0.0	0.0	0.0
Capital Leases	67.3	43.7	45.2	46.4	47.4	48.1	48.1	47.8	47.7	47.6	47.6	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.0	-0.7	-0.7	-0.4	0.0	0.0	0.0	0.0
Total Liabilities	353.5	336.0	417.1	346.4	214.3	143.0	128.7	140.1	134.6	100.8	98.0	59.3	57.5	36.1	54.7	75.3

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	66.4	41.6	42.0	42.3	42.7	43.0	43.3	43.7	44.1	44.5
Capital Leases	0.0	43.0	43.3	43.7	44.1	44.5	44.8	69.4	45.5	45.8
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	331.8	301.1	313.4	336.0	362.5	353.5	404.9	417.1	400.7	377.7

Total Common Equity	TTM	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	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	396.7	470.3	319.5	118.9	-22.7	-92.0	-140.2	-157.3	-204.7	-331.7	-336.2	-350.9	-339.6	-322.5	-288.4	-293.5
Comprehensive Income	-4.5	-6.2	-1.8	-2.0	1.8	3.4	-0.3	0.4	2.2	-2.3	-1.4	1.3	5.7	5.0	4.8	6.2
Total Common Equity	934.9	1,012.8	864.9	667.3	539.0	481.6	419.4	408.3	353.6	201.5	190.3	168.4	176.0	186.1	214.6	205.6

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	488.8	487.2	485.7	470.3	432.4	396.7	358.3	319.5	261.5	206.8
Comprehensive Income	-1.6	-0.5	-5.5	-6.2	-2.2	-4.5	-3.6	-1.8	-4.2	-2.9
Total Common Equity	1,020.1	1,022.4	1,027.2	1,012.8	975.6	934.9	901.7	864.9	801.0	744.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		73.4	43.7	45.2	46.4	47.4	48.1	48.5	47.8	47.7	47.6	47.6	14.5	15.0	0.0	0.0	0.0
Book Value		934.9	1,012.8	864.9	667.3	539.0	481.6	419.4	408.3	353.6	201.5	190.3	168.4	176.0	186.1	214.6	205.6

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		1,020.1	1,022.4	1,027.2	1,012.8	975.6	934.9	901.7	864.9	801.0	744.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	239.4	120.2	201.0	246.3	183.1	98.7	50.0	17.0	45.9	127.0	11.0	14.7	-11.3	-17.1	-34.0	5.1	-17.6
Depreciation & Amortization	14.4	17.6	15.8	13.1	11.6	10.8	9.9	7.9	5.8	5.0	4.3	4.9	4.6	5.1	6.9	8.5	7.0
Stock-Based Compensation	20.5	0.0	21.0	18.3	13.4	12.1	10.5	8.2	7.8	5.7	5.2	5.6	4.8	4.3	4.0	4.7	4.1
Change Working Capital	-89.2	-30.9	-85.4	-97.2	-11.6	4.6	-8.9	-53.6	-25.9	8.9	-30.7	-9.4	-17.3	-7.2	5.0	-16.4	-0.1
Change In Accounts Receivable	-33.9	37.4	6.9	-50.8	-67.3	-18.1	-1.4	-6.0	-3.9	-23.6	-14.1	5.2	-7.1	-11.5	10.5	22.7	-38.7
Change In Accounts Payable	-8.4	6.2	-0.4	-8.1	31.4	22.0	18.1	-19.2	-0.7	25.0	0.8	6.0	0.8	7.3	-13.5	-17.9	32.3
Change In Inventories	6.3	-42.2	5.9	-70.0	-58.4	-39.0	-17.7	-18.0	-10.5	5.7	-6.6	-15.9	-12.3	2.2	5.9	-11.9	3.5
Other Non-cash Items	7.3	11.3	4.1	-3.5	10.6	3.8	3.5	3.6	2.2	-8.1	0.9	1.7	1.8	1.4	6.8	1.0	2.0
Cash from Operations	171.9	0.0	0.0	156.9	215.6	150.2	69.7	-13.6	47.0	56.3	-8.8	18.3	-16.0	-15.0	-10.6	3.5	-5.9

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	34.3	26.0	31.4	28.6	50.0	48.6	50.9	51.6	71.1	65.9
Depreciation & Amortization	4.5	4.3	4.5	4.3	4.3	3.9	3.9	3.8	3.6	3.2
Stock-Based Compensation	5.1	0.0	5.4	4.9	5.4	5.4	5.5	4.7	5.2	5.1
Change Working Capital	-45.1	2.8	7.8	3.7	-46.4	4.2	-22.2	-21.0	0.3	-46.2
Change In Accounts Receivable	-21.3	-8.7	28.9	38.6	-21.9	3.8	18.0	7.0	-24.1	-34.8
Change In Accounts Payable	4.8	29.7	-2.5	-25.8	2.3	15.8	10.6	-29.1	0.8	9.4
Change In Inventories	-8.0	-17.5	-4.4	-12.4	-5.4	-1.7	24.4	-11.4	9.5	-16.2
Other Non-cash Items	-5.4	9.9	-6.2	-0.6	9.6	-12.8	3.0	4.2	-7.2	1.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	65.6	24.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-19.1	-11.3	-12.2	-20.7	-10.7	-8.7	-7.4	-12.0	-4.7	-7.3	-2.5	-1.8	-1.0	-0.8	-0.6	-2.1	-1.4
Acquisitions	-5.2	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
Investments	-448.9	-646.0	-539.1	-388.8	-246.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	379.0	687.2	442.6	308.6	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
Other Investing Activities	-52.5	0.0	0.0	0.0	0.0	0.0	0.2	0.0	0.0	0.0	0.3	0.0	0.0	1.3	8.7	0.0	7.1
Cash from Investing	-88.9	0.0	0.0	-100.9	-257.3	-8.7	-7.3	-12.0	-4.7	-7.3	-2.2	-1.8	-1.0	0.5	8.1	-2.1	5.7

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	-2.3	-2.0	-2.0	-5.0	-4.7	-3.9	-2.0	-1.6	-10.2	-5.3
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.5	5.3
Investments	-139.4	-161.5	-92.7	-252.5	-105.2	-184.9	-103.9	-145.1	-117.2	-82.6
Sales of Investment	134.4	164.8	90.1	297.9	119.0	132.2	100.3	91.1	100.7	87.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.5	-5.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-26.7	-0.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-1.4	0.0	0.0	-1.2	-1.0	-0.8	-0.4	0.0	0.0	0.0	0.0	-14.9	-0.5	0.0	0.0	0.0	0.0
Debt Issued	29.0	43.7	-1.5	0.0	0.0	0.0	0.0	0.8	0.0	0.1	47.6	48.0	0.0	15.0	0.0	0.0	0.0
Issuance of Common Stock	2.4	0.0	0.0	0.0	1.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	0.6
Repurchase of Common Stock	-57.5	-121.1	-60.5	-52.5	-57.5	-50.0	-7.5	-17.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-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	0.0
Other Financing Activities	-11.4	0.0	0.0	-14.5	-8.2	-1.7	5.5	4.3	1.2	15.1	2.4	46.3	3.2	15.7	1.3	0.1	0.0
Cash from Financing	-68.8	0.0	0.0	-68.3	-65.5	-52.5	-2.4	-13.4	1.2	15.1	2.4	31.4	2.8	15.7	1.3	0.6	0.6

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	-0.3	-0.3
Debt Issued	72.7	29.6	-0.3	-0.3	-0.4	-0.4	-0.4	-31.1	30.7	0.0
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	-25.2	-32.3	-45.3	-18.2	-15.1	-15.4	-15.0	-15.0	-15.0	-12.5
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	0.3	-0.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-15.0	-13.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		12.7	21.9	-42.9	-12.4	-109.3	91.4	57.7	-38.4	44.0	63.2	-8.1	48.1	-15.5	1.3	-1.9	1.1	0.7
Closing Cash Balance		145.2	145.5	131.1	174.0	186.3	295.7	204.2	146.5	184.9	140.9	70.8	78.9	30.8	46.3	45.0	46.9	45.7

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		-39.0	13.9	-10.2	60.4	4.3	-25.1	11.2	-33.3	25.0	9.8
Closing Cash Balance		156.1	187.5	181.3	191.5	131.1	126.7	151.8	140.6	167.3	149.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		152.8	107.0	128.6	136.2	204.9	141.5	62.3	-25.6	42.3	49.0	-11.3	16.4	-17.1	-15.9	-11.2	1.4	-7.3
Real Free Cash Flow		132.3	107.0	107.7	117.9	191.5	129.4	51.8	-33.7	34.5	43.3	-16.5	10.9	-21.9	-20.2	-15.2	-3.3	-11.4

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		-8.9	43.3	37.7	34.8	8.1	41.8	38.1	40.6	55.4	18.7
Real Free Cash Flow		-14.0	43.3	32.3	29.9	2.7	36.4	32.6	35.9	50.2	13.6