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

Acacia Research Corporation

ACTG

Valuace

Růst

Zdraví

Cena

$ 4.91

+0.04 (1.06%)

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	285.2	285.2	122.3	125.1	59.2	88.0	29.8	11.2	131.5	65.4	152.7	125.0	130.9	130.6	250.7	172.3	131.8
Cost of Revenues	50.0	50.0	92.7	52.8	37.4	36.1	24.8	16.5	106.7	63.2	111.3	127.1	139.1	147.5	111.3	97.0	66.0
Gross Profit	235.2	235.2	29.7	72.3	21.8	51.9	5.0	-5.3	24.9	2.2	41.4	-2.0	-8.2	-16.9	139.4	75.2	65.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	50.1	59.4	51.2	124.4	48.8	23.3	25.8	24.3	92.3	10.1
Cost of Revenues	7.2	8.3	-31.0	65.5	40.3	21.0	19.1	12.4	24.1	5.5
Gross Profit	42.9	51.1	82.3	58.9	8.6	2.4	6.8	12.0	68.2	4.6

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	0.7	0.6	0.2	0.0	0.0	0.0	1.2	3.1	3.4	3.8	3.3	4.9	4.3	2.1
Selling General & Admin Expenses	0.0	0.0	0.0	50.6	61.3	37.2	24.5	16.4	18.9	27.2	36.0	41.6	52.4	62.5	59.0	43.4	25.1
Depreciation & Amortization	43.3	43.3	34.6	15.0	13.5	10.7	0.8	1.0	27.1	22.2	34.4	53.3	57.5	53.9	39.2	9.9	7.0
Total Operating Expenses	228.8	228.8	62.6	51.3	61.9	37.4	24.5	18.1	21.5	27.2	36.5	45.7	53.9	66.0	59.0	45.0	27.2
Operating Income	6.4	6.4	-32.9	20.9	-5.6	7.9	-19.5	-23.4	-24.8	-27.3	-37.4	-152.6	-62.2	-82.9	80.4	30.3	38.6

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	0.1	0.2
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.1	15.5
Depreciation & Amortization	10.0	10.8	11.4	11.0	11.8	9.8	7.4	4.6	4.8	3.4
Total Operating Expenses	56.0	57.6	94.6	20.6	24.4	12.6	11.5	14.0	12.3	20.0
Operating Income	-13.1	-6.4	-12.4	38.3	-15.8	-10.3	-4.8	-2.1	55.9	-15.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	11.3	11.3	17.0	15.5	5.4	0.5	0.8	5.5	1.0	4.3	0.0	0.0	0.0	1.9	0.8	0.1	0.1
Interest Expense	9.0	9.0	6.4	1.9	6.4	7.9	5.9	0.0	1.0	4.3	0.0	0.0	0.6	1.9	0.8	0.1	0.1
Other Expense	24.9	24.9	-5.2	46.5	-121.5	166.8	131.8	4.5	-108.0	45.4	-41.5	-104.9	-0.6	2.1	0.9	0.1	0.1
IBT	31.3	31.3	-38.1	67.4	-127.2	174.7	112.3	-19.0	-103.7	24.6	-36.6	-152.7	-62.8	-80.8	81.3	30.4	38.8
Income Tax Expense	6.8	6.8	-3.4	-1.5	-16.2	24.3	-1.2	-1.8	1.2	3.0	18.2	4.8	3.9	-22.0	22.1	10.1	1.7
Net Income	21.7	21.7	-36.1	67.1	-110.9	149.2	113.4	-17.1	-105.0	22.2	-54.1	-160.0	-66.0	-56.4	59.5	20.0	34.1

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	3.5	3.0	2.9	1.8	7.2	2.0	0.3	4.9	5.5	4.5
Interest Expense	2.0	2.2	2.3	2.5	6.4	0.0	0.0	0.0	0.0	0.1
Other Expense	19.0	3.1	11.5	-8.7	1.0	4.1	-11.1	0.8	15.1	18.0
IBT	6.0	-3.4	-0.9	29.6	-14.8	-6.2	-15.9	-1.3	73.4	2.6
Income Tax Expense	1.2	-1.0	0.5	6.1	-0.8	5.5	-7.1	-1.1	-2.1	0.2
Net Income	3.4	-2.7	-3.3	24.3	-13.4	-14.0	-8.4	-0.2	74.8	1.6

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	$0.71	$-2.61	$2.43	$1.78	$-0.34	$-2.10	$0.44	$-1.08	$-3.23	$-1.32	$-1.17	$1.22	$0.51	$1.05
EPS Diluted	$0.00	$0.00	$0.00	$0.58	$-2.61	$1.91	$1.48	$-0.34	$-2.10	$0.44	$-1.08	$-3.23	$-1.32	$-1.17	$1.21	$0.50	$0.97
Shares Outstanding	96.5	96.3	99.2	75.3	42.5	48.8	48.8	49.8	50.0	50.5	50.1	49.5	50.1	48.2	47.3	39.7	32.3
Diluted Shares Outstanding	97.6	97.2	99.2	92.4	42.5	98.5	57.4	50.9	50.0	50.7	50.1	49.5	50.1	48.2	47.6	40.2	35.1

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	$0.71	$-0.02
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.69	$-0.03
Shares Outstanding	96.5	96.4	96.1	96.0	97.2	99.9	100.1	99.7	99.7	94.3
Diluted Shares Outstanding	97.6	96.4	97.0	97.0	97.2	99.9	100.1	99.7	99.9	99.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	387.0	273.9	340.1	287.8	308.9	165.5	57.4	128.8	136.6	127.5	135.2	134.5	126.7	221.8	314.7	102.5
Short Term Investments	24.0	59.9	99.8	98.4	398.5	285.8	111.0	36.7	0.0	19.4	0.0	58.6	130.0	89.5	6.6	0.0
Total Cash & ST Investments	411.0	333.8	439.9	386.1	707.5	451.3	168.3	165.5	136.6	147.0	135.2	193.0	256.7	311.3	321.3	102.5
Accounts Receivable	18.8	26.9	80.6	8.2	9.5	0.5	0.5	32.9	0.2	26.8	33.5	20.2	6.3	9.8	2.9	8.0
Inventory	12.3	27.5	10.9	14.2	8.9	0.0	0.0	0.0	0.0	11.5	10.9	1.2	3.1	0.0	0.0	0.0
Other Current Assets	51.9	32.0	23.1	19.4	4.8	5.8	2.9	3.1	2.9	3.2	4.2	4.4	7.5	3.4	0.8	1.7
Total Current Assets	493.9	420.1	554.5	428.0	730.7	457.7	171.8	201.5	139.7	188.5	183.9	218.7	273.7	324.6	325.0	112.2

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	301.8	316.7	272.0	273.9	360.1	387.0	438.8	340.1	344.7	355.2
Short Term Investments	33.0	58.2	54.8	59.9	50.9	0.0	59.7	68.9	101.3	89.6
Total Cash & ST Investments	334.8	374.9	326.8	333.8	410.9	387.0	498.4	409.0	446.0	444.8
Accounts Receivable	30.5	23.4	95.7	26.9	10.7	18.8	15.4	80.6	5.9	6.3
Inventory	26.5	25.7	26.3	27.5	12.2	12.3	9.9	10.9	12.4	14.0
Other Current Assets	48.8	20.0	15.9	32.0	23.8	75.9	29.5	146.1	20.2	20.7
Total Current Assets	440.6	444.0	464.6	420.1	457.6	493.9	553.1	554.5	484.4	485.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	196.5	224.8	29.3	5.5	6.2	1.0	1.3	0.0	0.0	0.1	0.3	0.5	0.8	0.3	0.2	0.1
Goodwill	9.0	29.3	9.0	7.5	7.5	0.0	0.0	0.0	0.0	0.0	0.0	30.1	30.1	30.1	0.0	0.0
Intangible Assets	36.0	55.4	33.6	36.7	48.8	16.9	7.8	6.6	61.9	86.3	162.6	286.6	288.4	313.5	25.2	19.8
Long-Term Investments	0.0	0.0	0.0	30.9	-18.6	0.0	1.5	15.7	106.9	0.0	-0.2	0.0	-3.1	-27.8	2.0	2.0
Other Long-Term Assets	4.3	6.4	4.2	-26.5	5.7	40.0	35.8	0.2	0.2	21.1	1.1	0.4	0.3	0.1	0.5	0.7
Total Long-Term Assets	259.7	336.2	79.0	54.9	68.2	57.9	46.4	22.5	169.1	107.5	164.0	317.6	319.7	344.2	27.8	22.6
Total Assets	753.6	756.4	633.5	482.9	798.9	515.5	218.2	223.9	308.8	296.0	347.9	536.3	593.4	668.7	352.9	134.8

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	222.7	220.2	220.5	224.8	193.9	196.5	28.8	29.3	4.1	3.9
Goodwill	25.7	25.8	25.6	29.3	9.0	9.0	9.0	9.0	7.5	7.5
Intangible Assets	55.5	61.6	67.7	55.4	30.9	36.0	29.7	33.6	27.6	30.6
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	33.6	0.0	-0.1
Other Long-Term Assets	7.4	6.9	6.0	6.4	7.8	4.3	4.6	-29.3	5.1	6.9
Total Long-Term Assets	328.2	331.6	337.0	336.2	249.9	259.7	78.6	79.0	44.7	48.9
Total Assets	768.9	775.5	801.6	756.4	707.6	753.6	631.7	633.5	529.1	534.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	3.2	12.1	3.3	6.0	5.4	1.0	1.8	8.3	8.0	14.3	17.3	14.9	11.6	9.5	0.4	0.0
Short-Term Debt	19.0	3.6	1.2	60.5	181.2	115.7	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	20.8	19.3	21.4	19.5	12.4	8.1	9.5	22.7	1.6	13.9	15.9	31.1	14.4	12.5	29.7	19.9
Current Liabilities	44.2	47.2	27.6	87.2	200.2	124.8	11.7	31.0	9.6	28.2	33.2	45.9	26.0	22.0	30.0	19.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	13.3	11.0	12.5	12.1	6.4	3.2	4.7	3.3	8.5	5.8
Short-Term Debt	0.0	6.5	5.6	3.6	1.1	1.0	1.1	1.2	1.2	61.8
Other Current Liabilities	36.9	18.3	42.4	19.3	17.5	37.5	17.5	21.4	10.7	9.3
Current Liabilities	51.0	50.4	75.5	47.2	27.9	44.2	25.8	27.6	21.4	77.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	82.0	120.8	12.3	1.9	2.0	1.0	1.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	1.4	10.3	1.7	1.9	2.0	1.0	1.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	2.6	0.0	0.7	18.6	0.0	0.0	0.0	0.0	0.0	0.2	1.2	4.9	27.8	0.0	0.0
Total Liabilities	156.8	203.8	43.9	213.6	368.4	223.0	43.2	32.7	13.1	28.6	33.7	47.3	31.2	50.2	30.6	20.9

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	102.7	109.5	111.9	120.8	71.3	83.4	14.5	12.3	1.5	0.9
Capital Leases	0.0	11.6	9.1	10.3	2.4	1.4	2.6	1.7	2.7	2.2
Def. Tax Liability	2.6	2.7	2.7	2.6	0.0	0.0	0.0	1.7	0.0	0.1
Total Liabilities	192.0	198.1	224.3	203.8	129.0	156.8	42.1	43.9	25.5	199.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.0	0.0	0.0	0.1	0.1	0.1	0.1	0.1	0.1	0.0	0.0	0.0	0.0
Retained Earnings	-248.4	-275.8	-239.7	-306.8	-181.7	-326.7	-439.7	-422.5	-320.0	-342.2	-288.1	-128.1	-62.1	-5.6	-65.1	-86.2
Comprehensive Income	0.0	-1.2	0.0	0.0	-14.8	-10.9	-8.1	0.0	-0.1	-0.1	-0.2	-0.4	-0.9	-1.2	-1.8	-0.9
Total Common Equity	560.7	514.8	568.3	258.3	419.4	281.5	173.1	191.2	295.7	267.4	314.2	489.0	562.2	618.5	322.2	113.9

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	-257.5	-254.8	-251.5	-275.8	-262.4	-248.4	-239.9	-239.7	-314.5	-316.1
Comprehensive Income	0.2	0.3	-0.5	-1.2	0.0	0.0	0.0	0.0	-529.1	-23.2
Total Common Equity	537.6	538.6	540.2	514.8	540.2	560.7	568.3	568.3	492.6	324.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		102.4	124.3	13.5	62.3	183.3	116.6	1.3	33.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		596.7	552.6	589.6	269.3	430.5	292.5	175.0	191.2	295.7	267.4	314.2	489.0	562.2	618.5	322.2	113.9

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		39.2	38.9	37.0	37.8	38.4	36.0	21.3	21.3	11.0	11.0
Book Value		537.6	538.6	540.2	514.8	540.2	560.7	568.3	568.3	492.6	324.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	65.0	21.7	-34.7	63.1	-110.9	150.4	113.4	-17.1	-104.8	21.7	-54.8	-157.5	-66.7	-58.8	59.3	20.3	37.0
Depreciation & Amortization	20.2	43.3	33.6	0.0	13.5	10.7	4.8	3.2	27.1	22.2	34.4	53.3	57.5	53.9	39.2	9.9	7.0
Stock-Based Compensation	3.7	5.7	4.8	3.3	3.8	2.1	1.7	1.1	-0.3	8.9	9.1	11.0	18.1	27.9	25.7	13.6	7.1
Change Working Capital	8.7	0.1	48.0	-72.1	-12.1	17.6	-5.5	11.8	-8.1	19.3	3.6	-21.6	-3.1	-1.7	-16.3	15.4	-4.7
Change In Accounts Receivable	-11.2	0.7	69.2	-70.3	1.0	-0.7	0.0	32.4	-28.2	26.6	6.8	-13.3	-13.8	3.5	-6.9	5.1	-2.9
Change In Accounts Payable	26.5	3.1	-8.1	-4.7	-0.1	0.8	-2.5	0.1	1.0	-6.3	-3.0	2.6	3.7	2.1	2.9	0.0	0.0
Change In Inventories	1.7	0.2	1.1	3.3	-5.3	1.9	0.0	0.0	0.0	-12.4	0.6	-0.1	8.8	19.9	0.0	0.0	0.0
Other Non-cash Items	-71.2	-0.5	-1.5	-13.2	86.2	0.1	2.8	-1.3	0.6	-3.0	-0.5	-0.1	0.0	0.4	-9.4	0.0	-1.5
Cash from Operations	67.6	0.0	0.0	-22.5	-37.3	13.3	-19.6	-2.3	20.9	24.5	34.1	-9.9	4.2	-3.5	104.9	59.1	44.9

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	6.3	-2.4	-3.3	24.3	-13.4	-11.7	-8.8	-0.2	70.8	2.8
Depreciation & Amortization	11.3	10.8	11.9	11.0	12.2	9.8	7.4	4.6	4.8	3.4
Stock-Based Compensation	2.0	1.9	0.0	0.9	2.3	0.8	0.9	0.9	1.0	1.0
Change Working Capital	-4.5	0.5	48.5	-44.4	-20.9	-2.0	16.0	54.8	-70.3	8.2
Change In Accounts Receivable	0.9	-3.8	72.3	-68.8	-0.5	8.0	-3.4	65.2	-73.3	0.4
Change In Accounts Payable	-2.3	2.9	1.3	1.2	-16.3	-12.4	13.3	7.1	1.0	5.0
Change In Inventories	-0.8	-0.8	0.5	1.2	2.4	0.1	-2.4	1.0	1.5	1.6
Other Non-cash Items	-6.6	-1.2	-7.3	7.2	0.1	-2.9	8.0	-1.5	-8.3	-13.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.5	1.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-158.2	-16.7	-148.7	-0.2	-5.7	-21.1	-14.0	-4.6	0.0	0.0	-1.2	-19.5	-42.9	-25.7	-178.5	-14.9	-8.3
Acquisitions	-9.4	1.2	-87.7	-9.4	0.0	-33.3	13.8	4.4	-7.0	-31.5	-1.2	19.5	42.7	25.1	-150.0	14.7	0.0
Investments	-22.8	-24.7	-20.5	-13.1	-112.1	-66.6	-326.8	-147.2	-102.8	-448.4	-62.6	-23.3	-110.0	-279.7	-402.5	-8.4	0.0
Sales of Investment	74.8	0.0	0.0	32.1	273.9	158.4	359.7	83.7	85.7	467.8	43.2	82.1	182.1	239.4	321.9	0.1	0.2
Other Investing Activities	55.1	0.0	0.0	6.7	28.4	-1.7	-14.2	-4.4	0.0	-4.0	-18.8	-19.5	-42.7	-25.1	0.0	-14.7	0.0
Cash from Investing	-102.9	0.0	0.0	16.2	184.5	35.8	18.6	-68.1	-24.1	-16.1	-40.6	39.3	29.3	-66.1	-409.1	-23.2	-8.1

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	-6.3	-6.1	-2.2	-2.1	-3.3	6.8	-142.9	-0.3	-6.0	0.0
Acquisitions	0.0	0.0	0.0	1.2	0.0	0.0	0.0	0.0	-9.4	0.0
Investments	-7.3	-4.8	-7.7	-4.8	-4.9	0.0	0.0	-15.5	-4.4	-2.8
Sales of Investment	8.4	0.0	8.4	0.0	0.0	-57.9	0.0	57.9	16.9	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.5	2.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.6	-0.6

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-139.2	0.0	0.0	-67.7	-120.0	-50.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	178.9	124.3	110.8	18.9	-1.0	116.7	115.4	-32.4	33.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Issuance of Common Stock	-79.1	0.0	0.0	0.0	0.0	0.0	0.0	33.8	0.0	0.0	0.0	0.0	0.0	0.0	219.0	175.2	0.0
Repurchase of Common Stock	-0.7	0.0	-20.3	0.0	-51.0	-4.0	-4.0	0.0	-4.9	0.0	-0.1	0.0	0.0	-7.9	-26.7	0.0	0.0
Dividends Paid	0.0	0.0	0.0	-1.4	-2.8	-1.5	-1.4	0.0	0.0	0.0	0.0	-25.4	-25.0	-18.6	0.0	0.0	0.0
Other Financing Activities	3.2	0.0	0.0	48.6	7.7	115.2	114.6	0.1	0.3	0.7	-1.0	-3.2	-0.7	1.0	19.0	1.1	14.0
Cash from Financing	67.2	0.0	0.0	58.6	-166.1	59.7	109.2	33.9	-4.6	0.7	-1.1	-28.6	-25.7	-25.6	211.3	176.3	14.0

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	-7.7	-60.0
Debt Issued	102.7	-13.3	-1.5	-6.9	52.0	-12.1	68.8	2.1	18.5	0.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-128.3	49.0
Repurchase of Common Stock	-0.5	0.0	0.0	-0.5	-13.0	-7.3	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
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	49.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.7	-11.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		31.8	32.8	-66.2	52.3	-21.6	108.8	108.2	-36.5	-7.8	9.1	-7.7	0.8	7.8	-95.1	-92.9	212.2	50.8
Closing Cash Balance		387.0	306.7	273.9	340.1	287.8	309.4	200.5	92.4	128.8	136.6	127.5	135.2	134.5	126.7	221.8	314.7	102.5

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		4.9	-14.9	44.8	-1.9	-86.2	-26.9	-51.8	98.7	-4.6	-10.5
Closing Cash Balance		306.7	301.8	316.7	272.0	273.9	360.1	387.0	438.8	340.1	344.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-90.6	58.5	-98.5	-28.7	-43.1	-7.8	-33.6	-6.9	20.8	24.5	32.8	-29.5	-38.7	-29.2	-73.6	44.2	36.6
Real Free Cash Flow		-94.3	52.8	-103.3	-32.0	-46.9	-9.8	-35.3	-8.0	21.2	15.6	23.8	-40.5	-56.8	-57.1	-99.2	30.7	29.5

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		6.8	3.5	47.9	0.3	-23.6	6.2	-135.7	54.6	-10.6	1.1
Real Free Cash Flow		4.8	1.6	47.9	-0.6	-25.8	5.4	-136.6	53.7	-11.6	0.2