Alignment Healthcare, Inc.
ALHC
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 3,948.7 | 3,948.7 | 2,703.6 | 1,823.6 | 1,434.2 | 1,167.8 | 959.2 | 757.0 | |
| Cost of Revenues | 3,477.4 | 3,460.2 | 2,406.9 | 1,622.6 | 1,249.9 | 1,039.0 | 793.0 | 661.4 | |
| Gross Profit | 471.3 | 488.6 | 296.7 | 201.0 | 184.3 | 128.7 | 166.2 | 95.6 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,012.8 | 993.7 | 1,015.3 | 926.9 | 701.2 | 692.4 | 681.3 | 628.6 | 465.4 | 456.7 | |
| Cost of Revenues | 906.8 | 868.0 | 881.7 | 820.9 | 614.9 | 613.4 | 605.3 | 573.2 | 417.8 | 397.9 | |
| Gross Profit | 106.0 | 125.7 | 133.5 | 106.0 | 86.3 | 79.0 | 76.0 | 55.4 | 47.6 | 58.8 |
| 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 | 307.4 | 295.6 | 291.0 | 156.4 | 110.1 | |
| Depreciation & Amortization | 30.4 | 30.4 | 27.1 | 21.7 | 17.3 | 16.3 | 15.5 | 16.2 | |
| Total Operating Expenses | 456.5 | 473.8 | 398.2 | 328.8 | 312.9 | 306.8 | 171.5 | 125.1 | |
| Operating Income | 14.8 | 14.8 | -101.6 | -127.8 | -128.6 | -178.1 | -6.0 | -29.5 |
| 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 | 83.7 | 83.1 | ||
| Depreciation & Amortization | 7.8 | 8.0 | 7.0 | 7.6 | 6.8 | 7.7 | 6.5 | 6.0 | 5.9 | 5.6 | ||
| Total Operating Expenses | 116.3 | 118.0 | 110.8 | 111.4 | 108.9 | 98.5 | 94.4 | 96.5 | 89.5 | 88.6 | ||
| Operating Income | -10.3 | 7.7 | 22.7 | -5.4 | -22.5 | -19.5 | -18.4 | -41.1 | -41.9 | -29.8 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 15.8 | 15.8 | 23.5 | 21.2 | 18.3 | 17.4 | 16.9 | 14.9 | |
| Other Expense | -15.7 | -15.7 | -26.5 | -20.4 | -20.7 | -17.2 | -16.9 | -15.2 | |
| IBT | -1.0 | -1.0 | -128.1 | -148.2 | -149.3 | -195.3 | -22.9 | -44.7 | |
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 17.7 | 16.2 | 14.5 | |
| Net Income | -0.7 | -0.7 | -128.0 | -148.0 | -149.6 | -213.0 | -39.1 | -59.3 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.5 | ||
| Interest Expense | 3.9 | 4.0 | 4.0 | 4.0 | 5.5 | 6.9 | 5.7 | 5.4 | 5.5 | 5.5 | ||
| Other Expense | -3.9 | -4.0 | -3.9 | -3.9 | -8.5 | -6.9 | -5.6 | -5.5 | -5.3 | -5.3 | ||
| IBT | -14.2 | 3.7 | 18.9 | -9.3 | -31.1 | -26.4 | -24.0 | -46.6 | -47.3 | -35.1 | ||
| Income Tax Expense | -3.2 | 0.0 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Net Income | -11.0 | 3.7 | 15.7 | -9.1 | -31.1 | -26.4 | -24.0 | -46.5 | -47.2 | -35.0 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-0.79 | $-0.83 | $-1.24 | $-0.21 | $-0.39 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-0.79 | $-0.83 | $-1.24 | $-0.21 | $-0.39 | |
| Shares Outstanding | 198.0 | 198.0 | 190.8 | 186.2 | 181.2 | 172.0 | 187.3 | 152.1 | |
| Diluted Shares Outstanding | 198.0 | 198.0 | 190.8 | 186.2 | 181.2 | 172.0 | 187.3 | 152.1 |
| 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 | $-0.25 | $-0.19 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.25 | $-0.19 | ||
| Shares Outstanding | 198.0 | 199.0 | 198.3 | 193.6 | 191.9 | 191.4 | 190.9 | 189.0 | 188.3 | 187.3 | ||
| Diluted Shares Outstanding | 198.0 | 208.9 | 209.5 | 193.6 | 191.9 | 191.4 | 190.9 | 189.0 | 188.3 | 187.3 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 341.1 | 432.9 | 202.9 | 409.5 | 466.6 | 207.3 | 86.5 | |
| Short Term Investments | 24.7 | 37.8 | 115.9 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 363.7 | 470.7 | 202.9 | 409.5 | 466.6 | 207.3 | 86.5 | |
| Accounts Receivable | 183.2 | 153.9 | 119.7 | 92.9 | 58.5 | 40.1 | 35.6 | |
| Inventory | -522.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 599.1 | 37.1 | 160.9 | 42.1 | 27.7 | 17.2 | 5.2 | |
| Total Current Assets | 599.1 | 661.6 | 483.5 | 544.5 | 552.9 | 264.7 | 127.4 |
| 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 | 618.1 | 470.3 | 446.2 | 432.9 | 340.3 | 339.0 | 238.9 | 202.9 | 391.6 | 395.3 | |
| Short Term Investments | 26.0 | 33.5 | 33.4 | 37.8 | 40.7 | 24.7 | 62.8 | 115.9 | 123.9 | 122.2 | |
| Total Cash & ST Investments | 644.1 | 503.8 | 479.5 | 470.7 | 381.0 | 363.7 | 301.7 | 318.8 | 515.6 | 517.5 | |
| Accounts Receivable | 219.8 | 282.9 | 214.1 | 153.9 | 138.9 | 183.2 | 165.1 | 119.7 | 105.5 | 88.9 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 121.4 | 93.4 | 80.9 | 37.1 | 53.8 | 52.2 | 53.9 | 160.9 | 45.9 | 77.2 | |
| Total Current Assets | 985.3 | 880.1 | 774.5 | 661.6 | 573.6 | 599.1 | 520.6 | 483.5 | 667.0 | 683.6 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 70.5 | 75.0 | 61.9 | 43.0 | 38.2 | 37.0 | 27.4 | |
| Goodwill | 69.7 | 34.8 | 34.8 | 34.8 | 29.3 | 29.3 | 29.3 | |
| Intangible Assets | 5.2 | 4.6 | 5.3 | 5.5 | 5.8 | 5.3 | 5.7 | |
| Long-Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 6.6 | 6.1 | 6.4 | 6.0 | 4.7 | 2.1 | 3.7 | |
| Total Long-Term Assets | 117.1 | 120.4 | 108.3 | 89.3 | 78.0 | 73.8 | 66.1 | |
| Total Assets | 716.3 | 782.1 | 591.9 | 633.9 | 630.9 | 338.5 | 193.4 |
| 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 | 74.4 | 77.1 | 76.3 | 75.0 | 72.8 | 70.5 | 65.8 | 61.9 | 57.6 | 53.6 | |
| Goodwill | 32.1 | 32.1 | 34.2 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | |
| Intangible Assets | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 5.2 | 5.2 | 5.3 | 5.3 | 5.3 | |
| 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 | 6.3 | 6.3 | 6.1 | 6.1 | 6.5 | 6.6 | 6.8 | 6.4 | 6.1 | 6.2 | |
| Total Long-Term Assets | 117.3 | 120.0 | 121.1 | 120.4 | 118.7 | 117.1 | 112.6 | 108.3 | 103.8 | 99.9 | |
| Total Assets | 1,102.6 | 1,000.2 | 895.6 | 782.1 | 692.3 | 716.3 | 633.2 | 591.9 | 770.8 | 783.5 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 23.3 | 242.5 | 170.1 | 32.3 | 17.4 | 128.3 | 117.7 | |
| Short-Term Debt | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 348.2 | 108.1 | 93.0 | 197.7 | 149.8 | 25.2 | 12.5 | |
| Current Liabilities | 371.5 | 351.8 | 263.0 | 230.0 | 167.2 | 153.5 | 130.3 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 406.7 | 361.4 | 308.7 | 242.5 | 225.8 | 249.0 | 223.9 | 170.1 | 25.4 | 21.3 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 1.2 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 204.4 | 168.2 | 148.4 | 108.1 | 130.7 | 122.5 | 106.9 | 93.0 | 238.6 | 233.1 | |
| Current Liabilities | 611.1 | 529.5 | 457.1 | 351.8 | 358.1 | 371.5 | 330.7 | 263.0 | 410.3 | 401.9 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 211.7 | 329.3 | 170.8 | 164.6 | 157.6 | 154.4 | 138.0 | |
| Capital Leases | 8.2 | 7.8 | 9.0 | 3.7 | 7.0 | 10.3 | 0.0 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 591.5 | 681.1 | 433.8 | 394.6 | 324.8 | 307.9 | 272.2 |
| 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 | 329.7 | 329.7 | 329.5 | 329.3 | 218.6 | 219.9 | 170.5 | 170.8 | 170.9 | 170.6 | |
| Capital Leases | 6.9 | 7.4 | 7.6 | 7.8 | 8.2 | 8.2 | 8.4 | 9.0 | 9.3 | 9.2 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -206.8 | -194.7 | |
| Total Liabilities | 940.7 | 859.2 | 786.6 | 681.1 | 576.7 | 591.5 | 501.2 | 433.8 | 581.2 | 572.4 |
| 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 | -950.8 | -1,008.3 | -880.3 | -732.2 | -574.9 | 30.6 | -78.7 | |
| Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Common Equity | 123.7 | 99.9 | 156.9 | 238.1 | 306.0 | 30.6 | -78.7 |
| 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 | -998.0 | -1,001.7 | -1,017.4 | -1,008.3 | -977.2 | -950.8 | -926.8 | -880.3 | -833.0 | -798.0 | |
| Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Common Equity | 161.9 | 141.0 | 108.1 | 99.9 | 114.6 | 123.7 | 130.9 | 156.9 | 188.5 | 210.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|
| Total Debt | 219.9 | 329.3 | 170.8 | 164.6 | 157.6 | 154.4 | 138.0 | |
| Book Value | 124.8 | 101.0 | 158.1 | 239.3 | 306.1 | 30.6 | -78.7 |
| 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 | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | |
| Book Value | 161.9 | 141.0 | 108.1 | 99.9 | 114.6 | 123.7 | 130.9 | 156.9 | 188.5 | 210.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | -152.8 | -0.7 | -128.1 | -148.2 | -149.6 | -195.3 | -22.9 | -44.7 | |
| Depreciation & Amortization | 24.0 | 30.5 | 27.1 | 21.7 | 17.5 | 16.0 | 15.5 | 16.6 | |
| Stock-Based Compensation | 66.9 | 62.1 | 71.1 | 66.8 | 81.7 | 110.6 | 2.1 | 1.2 | |
| Change Working Capital | -100.5 | 45.5 | 60.9 | 2.0 | 8.6 | -19.4 | 3.3 | 29.0 | |
| Change In Accounts Receivable | -94.4 | 0.0 | -34.3 | -27.0 | -34.4 | -17.6 | -4.6 | -5.8 | |
| Change In Accounts Payable | 4.0 | 0.0 | -1.5 | -6.3 | 58.0 | 12.9 | 7.1 | 37.9 | |
| Change In Inventories | -2.4 | 0.0 | 0.0 | 0.0 | 0.0 | -13.5 | -11.9 | -2.9 | |
| Other Non-cash Items | 59.8 | 2.6 | 3.8 | -1.5 | -3.6 | 9.2 | 8.5 | 5.4 | |
| Cash from Operations | -164.2 | 0.0 | 0.0 | -59.2 | -45.4 | -78.8 | 7.6 | 9.2 |
| 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 | -11.0 | 3.7 | 15.7 | -9.4 | -31.1 | -26.4 | -24.0 | -46.6 | -47.2 | -35.1 | |
| Depreciation & Amortization | 7.8 | 8.0 | 7.0 | 7.6 | 6.8 | 7.7 | 6.5 | 6.0 | 5.9 | 5.6 | |
| Stock-Based Compensation | 13.1 | 16.2 | 15.6 | 17.2 | 16.2 | 17.3 | 16.8 | 20.9 | 15.7 | 13.6 | |
| Change Working Capital | -61.2 | 8.5 | -9.2 | 0.7 | -3.9 | 27.2 | 24.2 | 13.5 | -161.1 | 22.9 | |
| Change In Accounts Receivable | 0.0 | 62.8 | -69.1 | -60.2 | -15.1 | 44.3 | -18.2 | -45.3 | -14.2 | -16.6 | |
| Change In Accounts Payable | 0.0 | 2.6 | 3.3 | 5.2 | -4.3 | 1.5 | 1.3 | 0.0 | -1.7 | 4.4 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -38.7 | 36.3 | |
| Other Non-cash Items | 0.9 | 108.1 | 0.1 | 0.5 | 3.3 | 0.5 | 0.0 | 0.0 | -3.6 | 0.6 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -187.5 | 6.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -43.0 | -26.8 | -41.4 | -36.0 | -23.8 | -18.4 | -15.7 | -10.2 | |
| Acquisitions | -7.3 | 1.1 | 0.0 | 0.0 | -4.0 | -1.4 | 0.0 | 0.0 | |
| Investments | -262.1 | -65.6 | -82.2 | -379.1 | -2.8 | -2.5 | -1.6 | -0.3 | |
| Sales of Investment | 364.2 | 76.3 | 162.8 | 267.8 | 2.4 | 1.4 | 0.8 | 0.3 | |
| Other Investing Activities | 34.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | |
| Cash from Investing | 59.1 | 0.0 | 0.0 | -147.3 | -28.2 | -20.8 | -16.4 | -10.2 |
| 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 | -16.3 | 16.3 | -8.0 | -8.3 | -9.3 | -9.3 | -11.7 | -11.1 | -10.6 | -9.6 | |
| Acquisitions | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.4 | 0.1 | |
| Investments | -20.4 | -10.2 | -17.1 | -17.9 | -6.7 | -35.5 | -18.4 | -21.6 | -97.5 | -124.6 | |
| Sales of Investment | 18.3 | 18.0 | 17.3 | 22.7 | 10.0 | 20.2 | 57.1 | 75.4 | 107.1 | 124.6 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.4 | -0.1 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -9.6 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -49.5 | 0.0 | 0.0 | 0.0 | -143.2 | 0.0 | 0.0 | 0.0 | |
| Debt Issued | 98.8 | 329.3 | 158.5 | 6.2 | 150.2 | 3.2 | 16.5 | 138.0 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 390.6 | 135.0 | 0.5 | |
| Repurchase of Common Stock | -0.4 | 0.0 | -0.4 | 0.0 | 0.0 | -1.5 | 0.0 | -2.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | -0.8 | 0.0 | 0.0 | 0.1 | 159.8 | -29.0 | -4.9 | 54.1 | |
| Cash from Financing | 49.2 | 0.0 | 0.0 | 0.1 | 16.6 | 360.1 | 130.1 | 52.7 |
| 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 | 0.0 | |
| Debt Issued | 329.7 | 0.0 | 0.2 | 0.2 | 109.1 | 0.3 | 49.5 | -0.3 | -0.1 | 0.3 | |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -55.9 | 143.0 | 230.0 | -206.3 | -57.1 | 260.5 | 121.3 | 51.6 | |
| Closing Cash Balance | 341.1 | 577.9 | 434.9 | 205.0 | 411.3 | 468.4 | 207.8 | 86.5 |
| 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 | -42.2 | 147.8 | 24.1 | 13.3 | 92.2 | 1.6 | 100.0 | 36.1 | -188.4 | -3.6 | |
| Closing Cash Balance | 577.9 | 620.2 | 472.4 | 448.3 | 434.9 | 342.7 | 341.1 | 241.1 | 205.0 | 393.4 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -207.2 | 113.1 | -6.6 | -95.2 | -69.2 | -97.1 | -8.1 | -1.0 | |
| Real Free Cash Flow | -274.0 | 51.1 | -77.8 | -162.0 | -150.9 | -207.7 | -10.3 | -2.2 |
| 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 | -66.6 | 160.8 | 21.1 | 8.4 | -18.0 | 16.9 | 11.8 | -17.4 | -198.1 | -3.6 | |
| Real Free Cash Flow | -79.7 | 144.6 | 5.6 | -8.8 | -34.2 | -0.3 | -5.0 | -38.2 | -213.7 | -17.1 |
