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

Gilat Satellite Networks Ltd.

GILT

Valuace

Růst

100

Zdraví

Cena

$ 15.02

+0.19 (1.08%)

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	451.7	451.7	305.4	266.1	239.8	218.8	165.9	263.5	266.4	282.8	279.6	197.5	235.1	234.9	348.4	339.2	233.0
Cost of Revenues	318.3	318.3	192.1	161.1	152.9	147.2	124.7	167.6	172.4	200.3	204.1	153.5	151.5	155.2	235.4	217.6	153.1
Gross Profit	133.3	133.3	113.3	104.9	86.9	71.6	41.2	95.9	94.0	82.5	75.5	44.1	83.6	79.7	113.0	121.6	79.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	137.0	117.7	105.0	92.0	78.1	74.6	76.6	76.1	75.6	63.9
Cost of Revenues	98.7	83.0	73.0	63.6	47.1	46.9	50.1	48.0	46.7	38.1
Gross Profit	38.3	34.7	31.9	28.4	31.0	27.7	26.6	28.1	28.9	25.8

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	42.2	35.6	31.3	26.3	30.2	33.0	28.0	24.9	22.4	25.2	27.9	29.2	31.7	22.2
Selling General & Admin Expenses	0.0	0.0	0.0	44.5	40.5	37.1	30.9	40.1	39.7	43.6	49.9	43.5	53.4	55.3	76.7	114.2	63.2
Depreciation & Amortization	23.7	23.7	13.6	13.4	12.4	11.6	10.3	11.0	13.1	13.1	13.1	15.1	16.0	17.6	22.6	24.1	14.8
Total Operating Expenses	116.9	113.1	85.6	76.9	76.2	68.4	57.2	70.3	72.8	71.6	74.7	65.9	78.6	83.2	105.9	114.2	82.2
Operating Income	16.5	20.2	27.7	28.1	10.0	2.5	-16.0	25.6	21.3	10.9	0.8	-43.7	5.0	-4.1	-25.1	-12.3	-6.2

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	11.6	10.5
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.4	9.9
Depreciation & Amortization	7.3	6.4	6.0	3.9	3.0	3.2	3.9	3.4	3.8	3.4
Total Operating Expenses	32.3	27.2	26.2	31.1	18.3	20.9	23.8	22.7	25.1	13.1
Operating Income	6.0	7.5	5.7	-2.7	12.8	6.7	2.8	5.4	3.9	12.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	0.0	4.4	3.7	1.0	0.3	0.4	1.5	1.0	0.4	1.0	0.5	0.3	0.4	2.2	2.7	1.7
Interest Expense	4.5	4.5	2.1	2.2	2.8	1.7	1.9	2.6	4.3	4.3	4.8	7.2	3.8	6.2	2.6	4.6	2.3
Other Expense	2.4	-1.3	1.5	0.1	-2.8	-1.7	51.7	-2.6	-1.1	-0.2	-0.5	-21.9	-2.5	-0.6	-29.5	-11.7	33.5
IBT	18.9	18.9	29.2	28.2	7.1	0.8	35.7	23.0	17.0	6.6	-4.1	-50.9	1.2	-10.3	-25.1	-6.2	30.6
Income Tax Expense	-1.8	-1.8	4.4	4.7	13.1	3.5	0.8	-13.6	-1.4	-0.2	1.3	1.2	1.9	-0.8	-1.9	-0.3	0.0
Net Income	20.7	20.7	24.8	23.5	-5.9	-2.7	34.9	36.5	18.4	6.8	-5.3	-52.3	-1.5	-17.9	-23.2	-5.9	30.6

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	0.0	0.0	0.0	0.0	0.9	0.7	0.3	0.5	0.0	0.4
Interest Expense	1.3	1.0	1.3	0.9	0.0	0.0	0.0	0.0	0.0	0.4
Other Expense	5.6	-1.0	-1.3	-0.9	0.1	0.7	0.3	0.5	1.2	-0.4
IBT	11.6	6.6	4.4	-3.7	12.8	7.4	3.1	5.9	4.1	12.4
Income Tax Expense	2.8	-1.5	-5.4	2.3	1.1	0.6	1.8	0.9	0.6	2.2
Net Income	8.8	8.1	9.8	-6.0	11.8	6.8	1.3	5.0	3.4	10.2

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	$0.41	$-0.10	$-0.05	$0.63	$0.66	$0.34	$0.12	$-0.10	$-1.18	$-0.03	$-0.43	$-0.56	$-0.14	$0.75
EPS Diluted	$0.00	$0.00	$0.00	$0.41	$-0.10	$-0.05	$0.63	$0.65	$0.33	$0.12	$-0.10	$-1.18	$-0.03	$-0.43	$-0.56	$-0.14	$0.72
Shares Outstanding	65.1	59.4	57.0	56.7	56.6	56.4	55.5	55.4	54.9	54.7	52.0	44.3	43.0	42.1	41.5	41.5	41.0
Diluted Shares Outstanding	67.4	60.4	57.0	56.7	56.6	56.4	55.6	56.0	55.8	54.9	52.0	44.3	43.0	42.1	41.5	41.5	42.6

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	$0.06	$0.18
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.06	$0.18
Shares Outstanding	65.1	58.5	57.1	57.0	57.0	57.0	65.1	57.0	56.8	56.6
Diluted Shares Outstanding	67.4	59.9	57.3	57.0	57.0	57.0	57.0	57.0	56.8	56.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	94.7	119.4	104.0	86.6	81.9	88.8	74.8	67.4	53.0	40.1	18.4	27.7	58.4	67.0	56.2	57.2
Short Term Investments	0.0	0.0	0.0	0.0	2.2	0.0	0.0	0.0	0.0	0.0	0.0	1.9	0.0	0.0	0.0	0.0
Total Cash & ST Investments	94.7	119.4	104.0	86.6	84.0	88.8	74.8	67.4	53.0	40.1	18.4	27.7	58.4	67.0	56.2	57.2
Accounts Receivable	88.3	74.5	73.1	75.6	63.0	69.5	71.4	94.9	108.8	89.4	51.0	57.7	56.5	61.0	51.7	52.0
Inventory	36.8	38.9	38.5	33.0	28.4	31.3	27.2	21.1	28.9	21.5	25.4	25.1	27.1	25.0	31.9	29.6
Other Current Assets	20.0	22.8	25.0	19.3	14.6	16.6	23.0	26.0	22.0	17.0	16.2	14.8	10.1	29.1	25.8	23.0
Total Current Assets	239.7	255.6	240.6	215.1	197.2	233.4	223.5	246.1	246.2	239.3	220.3	166.8	174.3	187.5	174.2	166.7

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	154.9	64.9	63.8	119.4	109.6	93.7	104.1	104.7	99.5	87.4
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	154.9	64.9	63.8	119.4	109.6	93.7	104.1	104.7	99.5	87.4
Accounts Receivable	69.1	67.7	82.6	74.5	83.5	88.3	76.2	73.1	67.5	59.1
Inventory	51.3	48.7	59.4	38.9	39.9	36.8	41.2	42.2	37.7	40.0
Other Current Assets	44.7	40.0	34.9	22.8	24.5	21.0	21.9	16.0	21.2	23.1
Total Current Assets	320.0	221.4	240.6	255.6	257.5	239.7	243.5	232.3	225.8	209.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	76.1	77.4	79.4	80.5	76.9	82.1	87.8	84.4	82.2	80.8	82.0	90.9	85.4	94.7	100.9	103.5
Goodwill	54.7	52.5	54.7	43.5	43.5	43.5	43.5	43.5	43.5	43.5	43.5	63.9	63.9	65.8	89.7	106.1
Intangible Assets	14.2	12.9	16.1	0.3	0.6	1.1	1.5	2.4	5.7	11.4	17.2	23.0	28.8	36.0	49.9	57.5
Long-Term Investments	8.6	0.0	9.3	0.0	17.3	14.5	17.0	14.1	0.0	0.0	0.0	0.0	0.0	0.0	9.7	10.6
Other Long-Term Assets	13.7	19.4	23.6	27.8	0.0	0.0	0.1	0.1	9.2	8.2	7.9	20.4	16.4	30.6	2.0	4.6
Total Long-Term Assets	177.2	174.1	194.6	170.4	155.8	160.4	168.4	148.6	140.6	143.9	150.5	198.2	194.5	227.1	272.5	288.7
Total Assets	416.9	429.7	426.9	385.4	353.0	393.8	391.8	394.7	386.8	383.2	370.8	364.9	368.8	414.6	446.7	455.4

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	78.4	76.5	76.3	77.4	75.0	76.1	77.5	79.4	77.3	77.1
Goodwill	167.7	167.7	169.4	52.5	54.7	54.7	54.7	54.7	43.5	43.5
Intangible Assets	58.2	61.7	64.9	12.9	13.5	14.2	15.4	16.1	0.2	0.2
Long-Term Investments	7.9	0.0	0.0	0.0	0.0	8.6	0.0	9.3	14.7	15.5
Other Long-Term Assets	25.3	32.5	21.8	19.4	22.5	13.7	24.1	23.6	8.9	9.1
Total Long-Term Assets	355.8	354.5	342.4	174.1	175.7	177.2	182.6	194.6	159.1	161.8
Total Assets	675.8	575.9	583.0	429.7	433.2	416.9	426.1	426.9	384.9	371.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	17.6	17.1	13.9	20.7	19.8	20.5	20.7	24.6	33.7	29.6	17.2	22.9	20.9	23.2	25.5	18.3
Short-Term Debt	2.8	2.6	9.9	1.9	1.8	5.9	6.1	4.5	4.5	4.6	11.5	20.5	4.7	11.5	22.1	4.3
Other Current Liabilities	66.7	63.2	68.3	72.6	62.5	94.7	66.9	82.1	90.6	75.2	39.7	44.0	36.3	64.7	62.4	64.3
Current Liabilities	112.2	101.4	126.6	125.8	109.6	147.4	121.0	140.3	146.9	146.7	159.8	100.2	97.0	103.9	111.5	87.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	13.5	18.5	20.4	17.1	19.1	17.6	13.2	13.9	13.9	14.7
Short-Term Debt	6.5	6.3	5.9	2.6	5.2	2.8	7.4	9.9	2.1	1.9
Other Current Liabilities	84.2	64.9	72.9	63.2	71.6	66.7	69.4	68.3	94.4	57.4
Current Liabilities	185.6	147.2	170.8	101.4	118.5	112.2	121.9	126.6	110.4	107.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2.0	6.0	5.0	1.9	2.3	3.0	7.3	8.1	12.6	16.9	21.5	26.3	31.3	40.7	40.4	59.6
Capital Leases	2.4	6.6	5.4	3.8	4.1	4.9	5.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	2.4	0.0	0.0	0.0	7.3	7.1	0.0	0.6	1.0	0.0	7.5	8.1	9.6	2.7	0.0	0.0
Total Liabilities	134.2	125.3	152.2	141.3	120.9	160.0	138.2	155.7	168.5	173.4	192.8	139.8	142.7	172.7	186.6	191.3

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	58.5	59.7	61.1	6.0	4.1	4.4	4.5	5.0	-4.8	-5.1
Capital Leases	0.0	6.1	6.5	6.6	4.6	5.1	5.2	3.0	3.5	3.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.0	6.2	6.4
Total Liabilities	285.1	260.1	283.5	125.3	141.7	134.2	145.2	152.2	119.4	116.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	2.7	2.7	2.7	2.7	2.7	2.6	2.6	2.6	2.6	2.6	2.0	2.0	1.9	1.9	1.9	1.9
Retained Earnings	-654.1	-635.5	-660.3	-683.8	-694.1	-691.4	-671.4	-683.0	-703.0	-709.7	-704.4	-652.0	-650.5	-632.6	-609.4	-603.6
Comprehensive Income	-6.4	-6.1	-5.3	-6.8	-6.4	-6.0	-5.0	-5.4	-3.0	-3.2	-3.7	-1.4	1.6	2.9	0.5	0.8
Total Common Equity	282.8	304.4	274.7	244.1	232.1	233.8	253.6	239.1	218.3	209.8	178.1	225.1	226.0	242.0	260.1	264.1

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	3.2	2.7	2.7	2.7	2.7	2.7	2.7	2.7	2.7	2.7
Retained Earnings	-623.5	-631.6	-641.5	-635.5	-647.2	-654.1	-655.4	-660.3	-663.8	-673.9
Comprehensive Income	-3.2	-2.8	-6.4	-6.1	-5.9	-6.4	-5.6	-5.3	-7.4	-7.0
Total Common Equity	390.6	315.8	299.5	304.4	291.5	282.8	280.8	274.7	265.5	255.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		7.2	8.6	14.9	3.8	4.1	8.9	13.3	12.6	17.1	21.5	33.0	46.7	35.9	52.2	62.4	63.9
Book Value		282.8	304.4	274.7	244.1	232.1	233.8	253.6	239.1	218.3	209.8	178.1	225.1	226.0	242.0	260.1	264.1

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		390.6	315.8	299.5	304.4	291.5	282.8	280.8	274.7	265.5	255.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	19.9	20.7	24.8	23.5	-5.9	-2.7	34.9	36.5	18.4	6.8	-5.3	-52.1	-0.7	-9.6	-23.2	-5.9	30.6
Depreciation & Amortization	14.5	23.7	13.6	13.4	11.6	11.0	10.3	11.0	13.1	13.1	13.1	15.1	16.0	17.6	22.6	24.1	14.8
Stock-Based Compensation	6.2	0.0	6.7	3.4	2.2	1.3	1.3	2.1	1.0	0.9	0.9	1.9	2.4	2.3	2.4	2.0	1.7
Change Working Capital	-14.5	-28.3	-15.2	-9.1	2.6	7.0	-2.9	-3.1	2.3	-0.3	3.9	-10.7	-35.0	6.4	-8.5	-26.7	-9.1
Change In Accounts Receivable	-18.8	-47.7	-0.8	11.4	-11.2	-10.8	19.3	-1.3	13.1	-19.6	-37.6	4.6	-2.5	-4.2	-9.9	0.6	-1.6
Change In Accounts Payable	0.3	-2.2	3.2	-7.6	-0.3	-0.7	-0.2	-3.9	-8.9	4.1	12.5	-5.1	2.2	-1.2	-2.2	-1.9	-0.2
Change In Inventories	6.4	1.5	-1.9	-2.4	-5.4	2.4	-5.1	-8.1	5.3	-10.8	2.2	-2.8	-0.4	-6.5	5.0	-4.9	-2.9
Other Non-cash Items	24.1	8.3	-0.1	-1.9	0.9	0.7	0.4	0.8	0.8	0.1	-1.8	31.1	1.2	2.5	31.9	15.4	-24.8
Cash from Operations	24.0	0.0	0.0	31.9	10.8	18.9	43.2	34.8	32.0	20.8	10.8	-14.8	-16.2	17.6	21.6	8.6	12.9

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	8.8	8.1	9.8	-6.0	11.8	6.8	1.3	5.0	3.4	10.2
Depreciation & Amortization	7.3	6.4	6.0	3.9	3.0	3.2	3.9	3.4	3.8	3.4
Stock-Based Compensation	0.0	0.0	0.4	1.7	-2.5	1.9	1.7	2.2	1.6	0.7
Change Working Capital	-31.6	14.6	-4.8	-8.2	6.5	2.8	-11.8	-6.8	2.3	1.6
Change In Accounts Receivable	-50.4	-7.5	10.6	-3.3	9.2	4.7	-12.2	-2.5	1.3	-5.5
Change In Accounts Payable	17.9	-5.5	-6.9	-7.8	0.0	1.5	4.2	-0.7	-2.2	-1.1
Change In Inventories	5.1	-3.6	11.6	-11.5	0.5	-3.4	4.2	-3.2	3.7	1.7
Other Non-cash Items	6.4	2.9	-0.1	0.0	-2.4	-0.1	0.1	-0.1	-0.4	-4.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.5	13.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-6.7	-11.5	-6.6	-10.7	-12.8	-8.9	-4.7	-8.0	-10.8	-3.7	-4.3	-3.9	-12.6	-4.1	-4.7	-9.0	-10.2
Acquisitions	-4.0	-104.9	0.0	-4.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.9	-153.9
Investments	0.0	-19.9	0.0	0.0	-1.5	-2.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-35.5
Sales of Investment	0.0	0.0	0.0	0.0	2.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.0	91.6
Other Investing Activities	2.2	0.0	0.0	2.2	4.0	0.0	0.0	0.0	0.0	-0.3	-9.3	16.3	-14.1	-26.8	4.1	-0.1	-0.3
Cash from Investing	-8.5	0.0	0.0	-12.7	-8.2	-11.1	-4.7	-8.0	-10.8	-4.0	-13.6	12.3	-26.8	-30.9	-0.6	-8.0	-108.2

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	-3.5	-4.4	-2.8	-1.5	-2.5	-1.4	-1.9	-0.8	-2.0	-2.1
Acquisitions	-1.6	-4.3	0.0	-104.9	0.0	0.0	0.0	0.0	-6.1	2.1
Investments	-17.5	-0.1	0.0	-2.5	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	2.1	0.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.0	0.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-8.8	0.0	0.0	0.0	0.0	-4.0	-4.1	-4.4	-4.5	-4.7	-11.8	-11.1	-4.9	-16.5	-20.8	-1.2	-10.2
Debt Issued	12.8	8.6	-6.3	11.1	-0.3	-0.8	-0.3	5.2	0.0	0.2	0.3	-2.6	15.7	0.2	10.6	-0.3	74.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	35.1	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	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	-35.0	-20.0	-24.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-8.9	0.0	0.0	-1.6	0.0	0.0	0.0	0.4	2.1	0.7	0.6	5.2	17.3	0.1	10.8	0.0	40.0
Cash from Financing	-8.8	0.0	0.0	-1.6	0.0	-39.0	-24.1	-28.9	-2.3	-4.0	23.9	-5.9	12.4	-16.4	-10.0	-1.2	29.8

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	65.0	-1.0	-0.9	58.4	-0.7	2.1	-4.7	-3.0	11.4	0.4
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	-1.6	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.5	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		6.9	48.8	15.5	17.6	2.7	-31.5	14.0	-2.2	17.4	12.8	21.7	-9.3	-30.7	-8.5	10.7	-1.0	-65.4
Closing Cash Balance		94.7	169.0	120.2	104.8	87.1	84.5	116.0	102.0	104.2	53.0	40.1	18.4	27.7	58.4	67.0	56.2	57.2

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		14.1	89.5	1.2	-56.0	9.5	16.0	-10.4	0.4	4.4	12.5
Closing Cash Balance		169.0	154.9	65.4	64.3	120.2	110.8	94.8	105.2	104.7	100.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		17.3	9.2	25.1	21.2	-2.0	10.0	38.4	26.8	21.3	17.1	6.5	-18.7	-28.8	13.5	16.8	-0.4	2.8
Real Free Cash Flow		11.1	9.2	18.3	17.8	-4.2	8.7	37.2	24.7	20.3	16.3	5.6	-20.6	-31.2	11.2	14.4	-2.4	1.0

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		-9.8	25.3	2.4	-8.1	13.8	13.3	-5.4	3.4	7.5	11.7
Real Free Cash Flow		-9.8	25.3	2.0	-9.8	16.3	11.3	-7.1	1.2	6.0	10.9