ACVA
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 759.6 | 759.6 | 637.2 | 481.2 | 421.5 | 358.4 | 208.4 | 106.8 |
|---|
| Cost of Revenues | | 288.1 | 288.1 | 248.2 | 244.5 | 236.7 | 204.8 | 113.0 | 82.8 |
|---|
| Gross Profit | | 471.5 | 471.5 | 388.9 | 236.8 | 184.9 | 153.7 | 95.3 | 24.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 183.6 | 199.6 | 193.7 | 182.7 | 159.5 | 171.3 | 160.6 | 145.7 | 118.4 | 119.0 |
|---|
| Cost of Revenues | | 42.7 | 70.9 | 91.2 | 83.4 | 61.2 | 81.2 | 78.8 | 68.5 | 60.6 | 60.4 |
|---|
| Gross Profit | | 141.0 | 128.7 | 102.5 | 99.3 | 98.3 | 90.1 | 81.8 | 77.2 | 57.7 | 58.6 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 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 | 166.5 | 143.6 | 121.2 | 64.9 | 62.4 |
|---|
| Depreciation & Amortization | | 43.7 | 43.7 | 36.8 | 19.3 | 16.5 | 8.9 | 8.0 | 3.9 |
|---|
| Total Operating Expenses | | 534.7 | 533.2 | 473.1 | 326.5 | 291.1 | 230.5 | 136.0 | 103.4 |
|---|
| Operating Income | | -63.2 | -61.7 | -84.1 | -89.7 | -106.2 | -76.8 | -40.6 | -79.3 |
| 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 | 42.8 | 40.8 |
|---|
| Depreciation & Amortization | | 11.3 | 11.0 | 10.9 | 10.5 | 10.4 | 9.8 | 8.9 | 7.8 | 6.9 | 5.1 |
|---|
| Total Operating Expenses | | 158.8 | 152.4 | 109.7 | 113.7 | 124.1 | 107.2 | 100.5 | 99.7 | 84.5 | 80.9 |
|---|
| Operating Income | | -17.8 | -23.7 | -7.2 | -14.4 | -25.8 | -17.1 | -18.6 | -22.5 | -26.8 | -22.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 8.0 | 8.0 | 9.3 | 16.5 | 5.1 | 0.1 | 0.7 | 2.1 |
|---|
| Interest Expense | | 9.6 | 9.6 | 4.2 | 1.6 | 1.0 | 0.8 | 0.6 | 0.0 |
|---|
| Other Expense | | -1.6 | -3.1 | 5.1 | 14.9 | 4.1 | -0.7 | 0.1 | 2.1 |
|---|
| IBT | | -64.8 | -64.8 | -79.0 | -74.7 | -102.1 | -77.5 | -40.5 | -77.2 |
|---|
| Income Tax Expense | | 1.3 | 1.3 | 0.7 | 0.5 | 0.1 | 0.7 | 0.5 | 0.0 |
|---|
| Net Income | | -66.1 | -66.1 | -79.7 | -75.3 | -102.2 | -78.2 | -41.0 | -77.2 |
| 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 | | 1.7 | 2.2 | 2.2 | 1.9 | 1.9 | 2.1 | 2.3 | 3.0 | 4.0 | 4.5 |
|---|
| Interest Expense | | 2.9 | 2.5 | 2.3 | 1.9 | 2.0 | 1.1 | 0.6 | 0.5 | 0.4 | 0.4 |
|---|
| Other Expense | | -1.2 | -0.3 | -0.1 | 0.0 | -0.1 | 1.0 | 1.7 | 2.5 | 3.6 | 4.1 |
|---|
| IBT | | -19.0 | -24.0 | -7.3 | -14.5 | -25.9 | -16.2 | -16.9 | -20.0 | -23.1 | -18.2 |
|---|
| Income Tax Expense | | 0.5 | 0.5 | 0.0 | 0.4 | 0.2 | -0.1 | 0.1 | 0.4 | 0.1 | 0.0 |
|---|
| Net Income | | -19.6 | -24.5 | -7.3 | -14.8 | -26.1 | -16.0 | -17.1 | -20.5 | -23.2 | -18.2 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $-0.47 | $-0.65 | $-0.62 | $-0.27 | $-0.58 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.47 | $-0.65 | $-0.62 | $-0.27 | $-0.58 |
|---|
| Shares Outstanding | | 172.1 | 170.6 | 164.9 | 160.0 | 157.0 | 125.3 | 154.2 | 133.7 |
|---|
| Diluted Shares Outstanding | | 172.1 | 170.6 | 164.9 | 160.0 | 157.0 | 125.3 | 154.2 | 133.7 |
| 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 | $-0.11 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.14 | $-0.11 |
|---|
| Shares Outstanding | | 172.1 | 171.3 | 170.5 | 168.3 | 166.5 | 165.7 | 164.4 | 162.9 | 161.2 | 160.4 |
|---|
| Diluted Shares Outstanding | | 172.1 | 171.3 | 170.5 | 168.3 | 166.5 | 165.7 | 164.4 | 162.9 | 161.2 | 160.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Cash And Equivalents | | 215.0 | 224.1 | 182.6 | 280.8 | 566.0 | 233.7 | 182.3 |
|---|
| Short Term Investments | | 57.7 | 46.0 | 228.8 | 215.9 | 13.8 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 272.6 | 270.1 | 411.3 | 496.7 | 579.8 | 233.7 | 182.3 |
|---|
| Accounts Receivable | | 329.5 | 307.8 | 283.0 | 246.8 | 267.0 | 112.6 | 83.3 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 11.9 | 15.3 | 12.5 | 11.3 | 10.6 | 8.0 | 2.6 |
|---|
| Total Current Assets | | 614.1 | 593.2 | 706.9 | 754.8 | 857.4 | 354.4 | 268.2 |
| 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 | | 265.3 | 258.4 | 291.9 | 224.1 | 252.5 | 215.0 | 209.8 | 181.9 | 226.2 | 271.9 |
|---|
| Short Term Investments | | 50.7 | 46.4 | 49.9 | 46.0 | 35.2 | 57.7 | 131.6 | 228.8 | 224.0 | 228.4 |
|---|
| Total Cash & ST Investments | | 316.0 | 304.7 | 341.8 | 270.1 | 287.8 | 272.6 | 341.5 | 410.6 | 450.2 | 500.3 |
|---|
| Accounts Receivable | | 218.9 | 416.9 | 400.4 | 307.8 | 334.5 | 329.5 | 340.4 | 283.0 | 274.6 | 241.8 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 227.5 | 16.3 | 17.7 | 15.3 | 17.0 | 11.9 | 14.4 | 12.5 | 16.9 | 9.5 |
|---|
| Total Current Assets | | 762.5 | 737.9 | 759.9 | 593.2 | 639.2 | 614.1 | 696.2 | 706.9 | 741.7 | 751.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Property, Plant & Equipment | | 39.1 | 7.6 | 4.9 | 5.7 | 8.2 | 6.9 | 5.4 |
|---|
| Goodwill | | 175.9 | 180.5 | 103.4 | 91.8 | 78.8 | 21.8 | 16.1 |
|---|
| Intangible Assets | | 165.0 | 90.8 | 90.0 | 56.3 | 36.0 | 19.3 | 12.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 16.8 | 112.0 | 17.8 | 6.4 | 2.6 | 2.1 | 2.1 |
|---|
| Total Long-Term Assets | | 396.8 | 391.0 | 216.0 | 160.1 | 125.5 | 50.1 | 36.3 |
|---|
| Total Assets | | 1,010.8 | 984.1 | 922.9 | 914.9 | 983.0 | 404.6 | 304.5 |
| 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 | | 11.7 | 10.1 | 8.5 | 7.6 | 7.9 | 7.5 | 7.9 | 4.9 | 5.2 | 5.5 |
|---|
| Goodwill | | 183.7 | 183.7 | 181.4 | 180.5 | 177.9 | 175.9 | 169.3 | 103.4 | 117.8 | 96.8 |
|---|
| Intangible Assets | | 83.6 | 161.9 | 160.4 | 90.8 | 99.0 | 165.0 | 138.2 | 90.0 | 74.2 | 71.3 |
|---|
| 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 | | 124.9 | 44.7 | 42.2 | 112.0 | 110.3 | 48.4 | 33.0 | 17.8 | 20.2 | 11.1 |
|---|
| Total Long-Term Assets | | 404.0 | 400.3 | 392.4 | 391.0 | 395.1 | 396.8 | 348.4 | 216.0 | 217.4 | 184.8 |
|---|
| Total Assets | | 1,166.5 | 1,138.3 | 1,152.3 | 984.1 | 1,034.4 | 1,010.8 | 1,044.7 | 922.9 | 959.1 | 936.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Accounts Payable | | 367.9 | 345.6 | 305.8 | 323.7 | 396.0 | 152.0 | 85.8 |
|---|
| Short-Term Debt | | 3.2 | 0.0 | 0.0 | 1.2 | 1.3 | 0.7 | 0.5 |
|---|
| Other Current Liabilities | | 35.5 | 35.6 | 28.1 | 23.4 | 21.1 | 12.5 | 9.1 |
|---|
| Current Liabilities | | 412.1 | 381.2 | 333.9 | 348.2 | 422.7 | 166.7 | 97.7 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 439.0 | 430.6 | 470.3 | 345.6 | 385.7 | 367.9 | 393.1 | 305.8 | 338.1 | 319.8 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 32.7 | 32.0 | 36.8 | 35.6 | 36.5 | 44.3 | 36.9 | 28.1 | 29.2 | 24.7 |
|---|
| Current Liabilities | | 471.7 | 462.7 | 507.1 | 381.2 | 422.2 | 412.1 | 430.1 | 333.9 | 367.4 | 344.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Long-Term Debt | | 110.0 | 123.0 | 115.0 | 75.5 | 2.5 | 6.2 | 1.5 |
|---|
| Capital Leases | | 28.1 | 0.0 | 15.0 | 1.2 | 3.4 | 2.1 | 2.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 553.2 | 544.1 | 466.4 | 429.2 | 426.9 | 544.2 | 410.7 |
| 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 | | 220.0 | 186.5 | 166.5 | 123.0 | 115.0 | 110.0 | 125.0 | 115.0 | 105.0 | 105.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.0 | 18.9 | 9.7 |
|---|
| 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 | | 732.0 | 689.5 | 712.8 | 544.1 | 578.1 | 553.2 | 586.4 | 466.4 | 492.0 | 460.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -460.1 | -502.3 | -422.6 | -347.4 | -245.2 | -167.0 | -126.0 |
|---|
| Comprehensive Income | | -1.6 | -2.7 | -1.5 | -3.8 | 0.0 | -0.1 | 0.0 |
|---|
| Total Common Equity | | 457.6 | 440.0 | 456.5 | 485.7 | 556.1 | -139.7 | -106.1 |
| 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 | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | -548.9 | -524.4 | -517.1 | -502.3 | -476.2 | -460.1 | -443.1 | -422.6 | -399.4 | -381.1 |
|---|
| Comprehensive Income | | 1.4 | 1.7 | -1.5 | -2.7 | -0.2 | -1.6 | -1.8 | -1.5 | -3.7 | -3.5 |
|---|
| Total Common Equity | | 434.5 | 448.8 | 439.6 | 440.0 | 456.2 | 457.6 | 458.3 | 456.5 | 467.1 | 476.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Debt | | 141.3 | 123.0 | 115.0 | 76.7 | 3.9 | 6.9 | 2.0 |
|---|
| Book Value | | 457.6 | 440.0 | 456.5 | 485.7 | 556.1 | -139.7 | -106.1 |
| 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 | | 434.5 | 448.8 | 439.6 | 440.0 | 456.2 | 457.6 | 458.3 | 456.5 | 467.1 | 476.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | -79.0 | -66.1 | -79.7 | -75.3 | -102.2 | -78.2 | -41.0 | -77.2 |
|---|
| Depreciation & Amortization | | 28.6 | 43.7 | 36.8 | 19.3 | 11.4 | 8.8 | 7.2 | 1.8 |
|---|
| Stock-Based Compensation | | 56.0 | 56.9 | 68.0 | 49.6 | 39.3 | 23.2 | 5.7 | 1.0 |
|---|
| Change Working Capital | | -8.8 | 6.2 | 29.5 | -21.0 | -33.8 | 125.9 | 35.4 | -1.3 |
|---|
| Change In Accounts Receivable | | -31.9 | -31.0 | 17.5 | 14.4 | 47.2 | -120.2 | -29.2 | -52.0 |
|---|
| Change In Accounts Payable | | 12.1 | 46.8 | 16.2 | -34.6 | -73.3 | 242.9 | 66.2 | 46.4 |
|---|
| Change In Inventories | | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | -0.7 | 2.8 |
|---|
| Other Non-cash Items | | 57.7 | 37.6 | 10.7 | 9.5 | 11.0 | 0.7 | -2.2 | 0.4 |
|---|
| Cash from Operations | | 6.3 | 0.0 | 0.0 | -17.9 | -74.3 | 85.3 | 10.4 | -72.5 |
| 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 | | -19.6 | -24.5 | -7.3 | -14.8 | -26.1 | -16.0 | -17.1 | -20.5 | -23.2 | -18.2 |
|---|
| Depreciation & Amortization | | 11.3 | 11.0 | 10.9 | 10.5 | 10.4 | 9.8 | 8.9 | 7.8 | 6.9 | 5.1 |
|---|
| Stock-Based Compensation | | 13.5 | 11.3 | 15.5 | 16.6 | 20.0 | 18.3 | 15.0 | 14.8 | 13.4 | 12.9 |
|---|
| Change Working Capital | | -23.7 | -13.7 | -8.4 | 52.0 | -9.6 | 5.8 | -5.0 | 38.4 | -25.2 | -17.0 |
|---|
| Change In Accounts Receivable | | 20.6 | -9.9 | 34.0 | -75.7 | 34.3 | 2.4 | 14.5 | -33.7 | 3.4 | -16.1 |
|---|
| Change In Accounts Payable | | -45.0 | 6.4 | -37.4 | 122.8 | -39.5 | 18.0 | -30.6 | 68.2 | -32.1 | 6.5 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 |
|---|
| Other Non-cash Items | | 6.1 | 26.1 | 3.1 | 2.3 | 2.2 | 3.4 | 2.7 | 2.5 | 8.1 | -0.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -26.5 | -14.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -32.2 | -9.1 | -4.5 | -2.3 | -23.4 | -14.0 | -8.9 | -6.6 |
|---|
| Acquisitions | | -172.8 | 0.0 | -156.5 | -29.6 | -19.8 | -64.5 | -5.5 | -14.8 |
|---|
| Investments | | -79.6 | -28.9 | -36.0 | -146.0 | -269.7 | -13.8 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 253.6 | 75.3 | 218.8 | 138.1 | 67.0 | -11.5 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -24.9 | 0.0 | 0.0 | -71.1 | -38.0 | -25.5 | -5.3 | -3.3 |
|---|
| Cash from Investing | | -55.8 | 0.0 | 0.0 | -111.0 | -283.9 | -129.3 | -19.7 | -24.7 |
| 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 | -2.6 | -2.9 | -1.3 | -0.7 | -1.0 | -9.1 | -1.1 | -7.3 | -7.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -1.4 | -46.8 | -108.5 | -1.0 | -16.6 |
|---|
| Investments | | 0.0 | -4.1 | -14.7 | -10.2 | -14.4 | 0.0 | -18.7 | -2.9 | -30.0 | -28.0 |
|---|
| Sales of Investment | | 50.4 | 0.0 | 18.3 | 6.6 | 3.5 | 22.9 | 92.3 | 100.1 | 27.8 | 33.4 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.3 | -8.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24.8 | -27.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | -236.7 | 0.0 | 0.0 | 39.5 | -200.0 | -12.2 | -2.0 | 0.0 |
|---|
| Debt Issued | | 378.0 | 123.0 | 8.0 | 77.8 | 272.8 | 9.2 | 6.9 | 2.0 |
|---|
| Issuance of Common Stock | | 8.7 | 0.0 | 0.0 | 0.0 | 1.2 | 385.7 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -22.5 | 0.0 | 0.0 | -16.0 | 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 |
|---|
| Other Financing Activities | | 205.3 | 0.0 | 0.0 | -8.9 | 271.7 | 2.7 | 62.7 | 161.5 |
|---|
| Cash from Financing | | -7.4 | 0.0 | 0.0 | 30.6 | 72.9 | 376.2 | 60.8 | 161.5 |
| 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 | 10.0 | 0.0 |
|---|
| Debt Issued | | 220.0 | 33.5 | 20.0 | 43.5 | 8.0 | 5.0 | -15.0 | 10.0 | 20.0 | 105.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.0 | 0.0 | -4.7 | -4.6 |
|---|
| 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 | -2.4 | 0.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.6 | -3.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | -57.0 | 47.4 | 41.5 | -98.2 | -285.2 | 332.3 | 51.5 | 64.4 |
|---|
| Closing Cash Balance | | 215.0 | 271.5 | 224.1 | 182.6 | 280.8 | 566.0 | 233.7 | 182.3 |
| 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 | | 6.2 | 7.0 | -33.5 | 67.8 | -28.5 | 37.6 | 5.1 | 27.3 | -43.7 | -45.7 |
|---|
| Closing Cash Balance | | 271.5 | 265.3 | 258.4 | 291.9 | 224.1 | 252.5 | 215.0 | 209.8 | 182.6 | 226.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | -25.9 | 69.1 | 60.9 | -46.1 | -97.7 | 71.3 | 1.5 | -79.1 |
|---|
| Real Free Cash Flow | | -82.0 | 12.3 | -7.2 | -95.7 | -137.0 | 48.0 | -4.2 | -80.1 |
| 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 | | -23.4 | -1.3 | 19.6 | 56.5 | -11.2 | 12.6 | -4.6 | 34.4 | -33.8 | -21.9 |
|---|
| Real Free Cash Flow | | -36.9 | -12.6 | 4.1 | 40.0 | -31.1 | -5.7 | -19.6 | 19.6 | -47.2 | -34.7 |