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

Alpha and Omega Semiconductor Limited

AOSL

Valuace

Růst

Zdraví

Cena

$ 22.16

+0.02 (0.09%)

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	685.9	696.2	657.3	691.3	777.6	656.9	464.9	450.9	421.6	383.3	335.7	327.9	318.1	337.4	342.3	361.3	301.8
Cost of Revenues	531.7	535.2	485.4	491.8	509.0	452.4	362.2	335.5	309.6	291.5	269.8	267.5	259.1	272.9	259.1	256.1	221.5
Gross Profit	154.1	161.0	171.9	199.5	268.6	204.5	102.7	115.4	111.9	91.8	65.8	60.5	59.1	64.6	83.2	105.2	80.3

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	162.3	182.5	176.5	164.6	173.2	181.9	161.3	150.1	165.3	180.6
Cost of Revenues	127.4	139.7	135.2	129.5	133.1	137.4	119.9	114.5	121.3	129.7
Gross Profit	34.8	42.8	41.3	35.2	40.0	44.5	41.4	35.6	44.0	50.9

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	88.1	71.3	63.0	51.3	46.4	37.3	29.8	26.0	27.1	24.4	27.8	30.6	29.5	21.0
Selling General & Admin Expenses	0.0	0.0	0.0	88.9	95.3	77.5	64.8	76.0	66.2	48.8	37.9	37.2	34.9	35.5	35.8	37.9	26.2
Depreciation & Amortization	62.2	62.4	53.8	43.2	-399.1	52.7	0.6	0.5	29.4	27.2	27.3	27.5	27.9	29.4	25.3	16.7	9.0
Total Operating Expenses	194.6	189.4	175.7	177.0	166.5	140.5	116.1	122.4	103.5	78.7	63.9	64.3	59.3	63.3	66.4	67.4	47.2
Operating Income	-40.4	-28.4	-3.8	22.5	102.0	11.4	-13.3	-7.0	8.4	13.1	1.5	-3.8	-0.2	-1.3	16.7	37.8	33.1

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	0.0	0.0
Depreciation & Amortization	14.1	14.3	15.4	18.3	14.1	14.6	13.9	13.3	13.6	13.0
Total Operating Expenses	48.4	47.4	52.9	45.8	45.9	44.8	42.9	46.1	45.1	41.5
Operating Income	-13.6	-4.6	-11.6	-10.7	-5.9	-0.3	-1.5	-10.5	-1.1	9.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	3.9	4.3	1.2	1.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.1	0.1	0.3	0.0
Interest Expense	1.6	2.6	0.0	1.1	3.9	3.9	4.0	6.9	0.8	0.1	0.0	0.2	0.3	0.4	0.3	0.3	0.2
Other Expense	-70.3	-77.2	-3.7	-2.8	393.0	48.8	-4.6	-6.4	-2.8	-0.2	-0.4	-0.1	-0.1	-2.6	-0.2	2.6	6.3
IBT	-110.8	-105.6	-7.4	19.7	495.1	60.2	-17.9	-13.4	5.7	12.9	1.0	-3.9	-0.3	-1.6	16.5	40.4	39.3
Income Tax Expense	-7.5	-8.6	3.6	5.9	39.3	3.9	0.3	1.3	0.7	3.7	4.0	4.1	3.0	4.0	3.6	2.6	1.7
Net Income	-103.3	-97.0	-11.1	12.4	453.2	58.1	-18.3	-14.6	14.3	13.8	-2.9	-7.9	-3.3	-5.6	12.9	37.8	37.6

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	1.1	0.9	1.0	0.9	1.1	0.0	0.4	1.2	1.3	0.2
Interest Expense	0.2	0.4	0.5	0.6	0.7	0.0	0.0	1.0	1.0	0.0
Other Expense	1.8	4.4	-77.0	0.5	0.5	-1.2	-0.2	-0.1	-0.9	-2.5
IBT	-11.8	-0.2	-88.6	-10.1	-5.4	-1.5	-1.7	-10.6	-2.0	6.9
Income Tax Expense	1.5	1.9	-11.6	0.7	1.2	1.0	1.0	0.6	0.9	1.1
Net Income	-13.3	-2.1	-77.1	-10.8	-6.6	-2.5	-2.7	-11.2	-2.9	5.8

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	$0.45	$16.93	$2.25	$-0.73	$-0.61	$0.60	$0.59	$-0.13	$-0.30	$-0.13	$-0.22	$0.52	$1.61	$3.55
EPS Diluted	$0.00	$0.00	$0.00	$0.42	$16.07	$2.13	$-0.73	$-0.59	$0.57	$0.56	$-0.13	$-0.30	$-0.13	$-0.22	$0.50	$1.51	$1.78
Shares Outstanding	29.8	29.4	28.2	27.6	26.8	25.8	24.8	24.1	23.9	23.5	22.5	26.4	26.0	25.3	24.7	23.5	10.6
Diluted Shares Outstanding	29.8	29.4	28.2	29.5	28.2	27.3	24.8	24.7	24.8	24.8	22.5	26.4	26.0	25.3	25.6	25.0	21.2

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	29.8	30.0	29.9	29.5	29.2	29.0	28.9	28.4	27.9	27.7
Diluted Shares Outstanding	29.8	30.0	29.9	29.5	29.2	29.0	28.9	28.4	27.9	29.8

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	175.5	153.1	175.1	195.2	314.4	202.4	158.5	121.9	131.5	115.7	87.8	106.1	117.8	92.4	82.2	86.7	119.0
Short Term Investments	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	175.5	153.1	175.1	195.2	314.4	202.4	158.5	121.9	131.5	115.7	87.8	106.1	117.8	92.4	82.2	86.7	119.0
Accounts Receivable	16.0	37.0	15.9	22.4	65.7	35.8	13.3	24.3	33.8	28.4	26.6	38.8	36.5	38.3	38.9	42.5	30.6
Inventory	197.1	189.7	195.8	183.2	158.0	154.3	135.5	111.6	90.2	76.3	68.8	64.2	66.6	68.3	65.8	65.3	28.3
Other Current Assets	9.5	16.4	11.2	23.1	11.2	14.6	8.8	37.1	29.6	4.9	4.5	4.3	3.8	3.6	4.0	5.1	3.1
Total Current Assets	398.0	396.2	398.0	423.9	549.6	407.3	318.3	295.3	285.2	225.5	187.9	215.9	227.8	205.9	193.8	201.3	181.7

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	223.5	153.1	169.4	182.6	176.0	175.1	174.4	162.3	193.6	195.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	223.5	153.1	169.4	182.6	176.0	175.1	174.4	162.3	193.6	195.2
Accounts Receivable	93.5	37.0	30.0	30.5	31.1	15.9	14.3	33.4	36.8	22.4
Inventory	196.2	189.7	188.1	183.7	185.0	195.8	198.1	191.7	187.8	183.2
Other Current Assets	18.1	16.4	11.9	13.4	10.7	11.2	7.7	19.3	21.8	23.1
Total Current Assets	531.3	396.2	399.4	410.3	402.7	398.0	394.6	406.6	439.9	423.9

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	362.3	338.7	363.7	382.2	342.3	471.6	445.3	409.7	331.7	148.2	116.1	119.6	123.3	138.1	158.5	127.8	44.2
Goodwill	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.0	0.0
Intangible Assets	3.2	0.0	3.2	6.8	10.1	22.5	25.0	25.4	25.4	0.0	0.0	0.0	0.2	0.5	1.0	1.6	3.8
Long-Term Investments	356.1	279.1	356.1	366.6	378.4	0.1	0.1	0.7	0.7	0.7	0.1	0.1	0.1	0.1	0.1	0.0	25.7
Other Long-Term Assets	24.5	19.4	23.1	19.7	17.7	20.9	7.7	12.0	28.0	19.2	2.0	1.9	1.9	0.7	2.4	7.6	0.5
Total Long-Term Assets	747.0	638.1	747.0	775.8	749.0	511.3	474.6	444.1	381.8	172.9	130.6	132.7	136.6	150.5	172.4	146.1	76.4
Total Assets	1,145.0	1,034.3	1,145.0	1,199.7	1,298.6	918.6	792.9	739.4	667.0	398.4	318.5	348.6	364.3	356.3	366.2	347.4	258.2

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	333.9	338.7	341.6	344.0	354.2	363.7	368.5	378.6	385.5	382.2
Goodwill	0.0	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Intangible Assets	1.4	0.0	0.8	1.6	2.4	3.2	4.1	4.9	5.7	6.8
Long-Term Investments	140.8	279.1	354.4	357.9	354.1	356.1	359.3	356.2	358.0	366.6
Other Long-Term Assets	22.2	19.4	19.3	19.3	23.3	23.1	26.8	29.2	16.5	19.7
Total Long-Term Assets	506.3	638.1	717.0	723.7	734.9	747.0	759.5	769.7	766.4	775.8
Total Assets	1,037.5	1,034.3	1,116.4	1,133.9	1,137.6	1,145.0	1,154.0	1,176.3	1,206.4	1,199.7

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	45.1	60.0	45.1	50.8	87.4	80.7	86.2	94.4	92.7	63.1	42.7	44.1	38.8	31.7	35.6	64.7	57.7
Short-Term Debt	17.7	17.8	17.7	21.9	30.1	80.4	49.5	39.7	8.3	0.8	0.8	0.9	14.9	5.1	4.5	0.3	4.3
Other Current Liabilities	88.9	57.8	53.9	86.2	108.3	65.0	53.5	43.8	52.1	30.1	24.9	20.6	19.3	16.0	23.4	15.6	3.4
Current Liabilities	154.2	154.5	154.2	172.6	266.4	233.2	192.1	178.0	154.7	94.9	69.5	66.3	73.6	53.5	63.9	83.0	67.6

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	49.1	60.0	51.0	40.8	41.8	45.1	42.5	45.2	52.3	50.8
Short-Term Debt	9.7	17.8	17.7	17.7	17.9	17.7	17.4	17.4	17.3	21.9
Other Current Liabilities	89.3	57.8	65.1	62.2	63.0	53.9	54.8	58.8	68.4	86.2
Current Liabilities	161.3	154.5	155.4	151.0	151.7	154.2	159.9	161.6	187.5	172.6

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	26.7	33.1	49.5	62.1	68.7	121.1	156.9	106.5	83.6	0.9	0.0	0.1	1.0	13.8	17.5	0.1	0.4
Capital Leases	22.8	24.2	28.9	29.0	35.7	65.5	76.5	60.2	61.3	1.7	0.8	1.0	2.1	1.5	2.0	0.4	1.0
Def. Tax Liability	26.4	13.2	26.4	27.3	28.8	2.4	0.5	0.5	0.7	2.7	3.0	3.5	3.2	2.6	0.6	0.0	0.0
Total Liabilities	253.4	212.0	253.4	315.8	444.5	402.2	361.1	296.1	240.9	99.9	76.5	72.5	81.3	74.9	86.8	87.2	68.8

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	23.0	33.1	37.1	41.5	46.1	49.5	52.3	56.5	60.6	62.1
Capital Leases	27.0	24.2	25.1	26.6	28.5	28.9	28.4	29.8	31.0	29.0
Def. Tax Liability	12.3	13.2	25.7	26.8	26.2	26.4	26.3	26.4	26.1	27.3
Total Liabilities	203.4	212.0	230.1	231.4	242.4	253.4	265.1	281.8	321.1	315.8

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.0	103.8
Retained Earnings	631.1	533.9	631.1	642.3	630.0	176.9	118.8	125.5	122.6	113.9	100.1	102.7	110.8	114.1	119.9	107.0	67.6
Comprehensive Income	-13.4	-12.4	-13.4	-8.1	1.1	2.3	-5.1	-2.7	0.4	0.3	0.8	0.9	1.0	1.0	1.0	0.9	1.0
Total Common Equity	891.6	822.3	891.6	883.9	854.1	373.2	293.7	291.0	278.6	270.8	242.1	276.1	283.0	281.5	279.4	260.3	189.4

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	531.8	533.9	611.0	621.9	628.6	631.1	633.8	645.1	648.1	642.3
Comprehensive Income	-5.2	-12.4	-14.0	-10.7	-13.6	-13.4	-11.1	-13.9	-13.5	-8.1
Total Common Equity	834.1	822.3	886.3	902.6	895.3	891.6	888.9	894.6	885.3	883.9

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		67.2	50.9	67.2	78.8	98.8	201.6	206.4	146.2	91.9	1.7	0.8	1.0	15.9	18.9	22.0	0.4	4.7
Book Value		891.6	822.3	891.6	883.9	854.1	516.3	431.9	443.3	426.2	298.5	242.0	276.1	283.0	281.5	279.4	260.3	189.4

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		834.1	822.3	886.3	902.6	895.3	891.6	888.9	894.6	885.3	883.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-11.1	-97.0	-11.1	12.4	453.2	56.3	-18.3	-14.6	4.9	9.3	-3.0	-7.9	-3.3	-5.6	12.9	37.8	37.6
Depreciation & Amortization	53.8	62.4	53.8	43.2	42.9	52.7	45.1	32.0	29.4	27.2	27.3	27.5	27.9	29.4	25.3	16.7	9.0
Stock-Based Compensation	21.6	29.6	0.0	37.5	31.3	15.3	10.5	13.2	11.4	6.6	4.3	4.5	3.4	4.8	5.4	6.2	3.4
Change Working Capital	-42.6	-31.1	-42.6	-1.5	53.2	2.5	24.4	1.3	-40.1	-7.2	10.2	2.4	9.4	-4.2	-9.8	-28.0	-14.2
Change In Accounts Receivable	9.9	-22.2	9.9	43.3	-30.1	-22.5	11.0	9.2	-5.3	-1.8	12.2	-2.2	2.1	0.6	3.1	-5.2	-9.7
Change In Accounts Payable	-2.4	13.3	-2.4	-19.6	23.8	-0.5	-1.8	6.4	4.9	4.5	-1.2	3.3	5.5	1.8	-20.8	0.0	2.1
Change In Inventories	-12.5	6.1	-12.5	-25.2	-57.4	-18.8	-22.8	-21.5	-13.9	-7.4	-4.7	2.4	1.8	-2.6	1.6	-26.9	-5.5
Other Non-cash Items	55.2	79.0	26.5	-69.7	-393.3	0.4	0.5	0.0	0.0	-0.4	0.5	-0.4	-0.5	2.6	0.6	37.8	29.8
Cash from Operations	25.7	0.0	0.0	20.5	218.9	128.7	62.3	31.4	3.5	42.6	40.2	27.1	37.6	28.0	32.9	30.1	29.8

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	-13.3	-2.1	-77.1	-10.8	-6.6	-2.5	-2.7	-11.2	-2.9	5.8
Depreciation & Amortization	14.1	14.3	15.4	18.3	14.1	14.6	13.9	13.3	13.6	13.0
Stock-Based Compensation	8.3	7.1	7.6	7.1	8.0	6.9	0.0	0.0	0.0	0.0
Change Working Capital	-17.3	0.5	-13.8	-5.9	-2.5	-8.8	-8.4	17.0	-43.9	-7.4
Change In Accounts Receivable	8.1	-2.3	-6.3	-0.1	-0.7	-15.1	0.7	18.7	2.5	-12.0
Change In Accounts Payable	-1.3	-9.2	7.7	7.5	-0.4	-1.5	1.9	-1.1	-6.3	3.1
Change In Inventories	-3.9	-6.5	-1.6	-4.4	1.2	10.8	2.3	-6.4	-4.0	-4.5
Other Non-cash Items	0.2	-1.4	77.6	-0.3	0.6	1.1	4.3	9.2	9.5	3.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-37.1	-37.2	-37.1	-110.4	-138.0	-72.7	-62.4	-112.5	-194.1	-55.6	-21.9	-21.5	-9.4	-17.6	-36.3	-42.1	-14.0
Acquisitions	0.4	0.0	0.4	0.2	5.6	0.0	0.0	0.0	0.0	-0.6	0.0	0.0	0.0	0.0	-21.4	-6.6	0.0
Investments	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	-1.8	0.0
Sales of Investment	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
Other Investing Activities	1.0	0.0	0.0	0.6	1.6	0.2	1.5	0.0	0.0	0.6	0.2	0.1	0.2	0.3	-0.2	0.7	-0.7
Cash from Investing	-35.7	0.0	0.0	-109.6	-130.8	-72.5	-60.8	-112.4	-194.1	-55.6	-21.7	-21.3	-9.2	-17.3	-57.9	-49.8	-14.7

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-15.0	-9.8	-14.3	-8.4	-7.5	-6.9	-7.3	-7.7	-9.5	-12.5
Acquisitions	11.1	92.1	0.0	0.0	0.0	0.0	0.0	0.2	0.2	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-12.3	0.0	0.0	-18.8	-39.9	-83.0	-60.4	-26.3	-0.9	-0.8	-0.9	-14.6	-4.8	-3.8	-29.1	-39.1	-14.3
Debt Issued	0.7	-16.3	-11.6	-1.2	-62.9	78.2	120.6	80.7	91.1	1.7	0.8	-0.3	1.9	0.6	50.7	34.8	18.9
Issuance of Common Stock	10.1	0.0	0.0	0.0	6.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.6	53.9
Repurchase of Common Stock	0.0	0.0	0.0	-13.4	0.0	0.0	0.0	-1.5	-15.1	0.0	-42.1	-5.8	-0.9	0.0	-1.6	-1.3	0.0
Dividends Paid	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
Other Financing Activities	-7.2	0.0	0.0	2.6	55.6	64.0	98.1	102.9	223.0	41.6	6.3	3.0	2.7	3.3	51.1	26.1	3.9
Cash from Financing	-9.9	0.0	0.0	-29.6	21.9	-19.0	37.7	75.1	207.0	40.8	-36.7	-17.4	-3.1	-0.5	20.5	-12.7	43.5

Cash Flow From Financing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	32.8	-18.1	-3.9	-4.4	-4.8	-3.2	-2.5	-4.3	-4.0	-0.8
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	0.0	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	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	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-20.1	-22.0	-20.1	-119.0	109.8	42.1	38.4	-7.4	15.8	27.9	-18.3	-11.7	25.4	10.2	-4.5	-32.3	58.6
Closing Cash Balance		175.5	153.5	175.5	195.6	314.7	204.8	162.7	124.3	131.5	115.7	87.8	106.1	117.8	92.4	82.2	86.7	119.0

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		-27.2	70.4	-16.1	-13.2	6.6	0.7	0.9	12.1	-31.3	-1.8
Closing Cash Balance		196.8	223.9	153.5	169.6	182.8	176.2	175.5	174.6	162.5	193.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-11.4	-7.5	-11.4	-90.0	80.9	56.0	-0.1	-81.0	-190.7	-12.9	18.3	5.6	28.2	10.4	-3.4	-12.0	15.8
Real Free Cash Flow		-33.0	-37.1	-11.4	-127.4	49.5	40.7	-10.5	-94.2	-202.1	-19.6	14.0	1.1	24.9	5.6	-8.9	-18.2	12.4

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		-23.2	0.0	-17.2	-1.1	6.6	4.1	-0.2	20.5	-33.0	1.3
Real Free Cash Flow		-31.4	-7.1	-24.7	-8.2	-1.3	-2.8	-0.2	20.5	-33.0	1.3