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

Greenlight Capital Re, Ltd.

GLRE

Valuace

Růst

Zdraví

Cena

$ 17.42

-0.10 (-0.75%)

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	696.3	696.3	648.0	624.3	414.6	571.3	479.7	492.1	243.6	645.7	588.4	123.1	477.2	765.1	545.4	403.1	390.6
Cost of Revenues	411.6	411.6	604.0	0.0	0.0	0.0	0.0	0.0	-22.4	625.8	563.8	103.8	428.1	338.5	0.0	0.0	334.2
Gross Profit	284.8	284.8	43.9	624.3	414.6	571.3	479.7	492.1	266.0	19.9	24.5	19.2	49.1	426.6	545.4	403.1	56.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	177.9	160.5	178.4	179.6	136.2	168.2	170.5	168.0	146.6	166.9
Cost of Revenues	-40.6	135.6	146.9	169.8	161.3	139.3	152.5	150.9	133.0	0.0
Gross Profit	218.6	24.9	31.5	9.8	-25.1	28.8	18.0	17.1	13.6	166.9

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	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
Selling General & Admin Expenses	0.0	0.0	0.0	23.7	17.8	16.5	26.4	29.8	12.1	26.4	9.2	23.4	21.9	21.7	17.5	13.9	16.2
Depreciation & Amortization	0.0	0.0	0.0	0.0	0.1	2.3	2.3	2.4	2.8	0.4	0.4	0.4	0.4	0.3	0.3	0.2	0.2
Total Operating Expenses	206.4	206.4	0.4	38.9	11,088.0	-549.1	-478.5	-497.9	534.5	690.5	541.2	456.7	367.2	21.7	17.5	13.9	4.1
Operating Income	78.3	78.3	43.6	616.3	73.3	22.2	1.1	-5.8	-369.7	-38.7	47.2	-333.7	112.7	233.0	18.5	8.8	94.8

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	9.8	7.9
Depreciation & Amortization	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-22.3	-17.3
Total Operating Expenses	168.0	28.8	30.8	-21.1	3.3	-7.1	9.6	-10.4	53.5	7.9
Operating Income	50.6	-3.9	0.7	30.9	-28.3	36.0	8.4	27.5	11.7	13.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	25.3	0.0	32.4	0.0	4.5	-1.7	3.5	11.3	0.0	1.6	1.6	-15.8	-7.5	-25.4	-17.4	0.0	0.0
Interest Expense	4.8	4.8	9.2	8.0	10.9	17.9	6.3	6.3	2.5	0.0	0.0	18.5	0.0	0.0	0.0	0.0	0.0
Other Expense	0.0	0.0	0.0	-529.4	-48.7	-0.9	3.1	2.3	-2.2	-0.6	-0.9	-3.4	0.4	-1.0	-0.3	0.3	-1.1
IBT	78.3	78.3	43.6	86.9	24.5	21.3	4.3	-3.5	-354.0	-44.8	47.2	-333.7	112.7	233.0	18.5	8.8	91.0
Income Tax Expense	3.5	3.5	0.7	0.1	-0.8	3.7	0.4	0.5	0.3	-0.5	0.5	-1.8	-0.6	0.5	0.1	0.2	0.4
Net Income	74.8	74.8	42.8	86.8	25.3	17.6	3.9	-4.0	-350.1	-45.0	44.9	-326.4	109.6	225.7	14.6	6.8	90.6

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	5.4	6.6	6.7	6.6	7.5	8.2	8.1	8.6	8.6	9.5
Interest Expense	0.4	1.5	1.3	1.6	1.2	2.4	3.4	2.1	4.4	0.3
Other Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.5	-147.5
IBT	50.6	-3.9	0.7	30.9	-28.3	36.0	8.4	27.5	16.7	13.5
Income Tax Expense	1.3	0.5	0.3	1.3	-0.9	0.7	0.4	0.5	0.0	0.0
Net Income	49.3	-4.4	0.3	29.6	-27.4	35.2	8.0	27.0	17.6	13.5

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	$2.55	$0.75	$0.51	$0.11	$-0.11	$-9.74	$-1.21	$1.20	$-8.90	$2.94	$6.13	$0.40	$0.19	$2.49
EPS Diluted	$0.00	$0.00	$0.00	$2.50	$0.73	$0.51	$0.11	$-0.11	$-9.74	$-1.21	$1.20	$-8.90	$2.89	$6.01	$0.39	$0.18	$2.44
Shares Outstanding	33.8	33.8	34.1	34.1	33.9	34.5	36.2	36.1	36.0	37.0	37.3	36.7	37.2	36.8	36.7	36.5	36.4
Diluted Shares Outstanding	34.5	34.5	34.7	34.8	39.8	34.5	36.3	36.1	36.0	37.0	37.3	36.7	37.9	37.6	37.4	37.3	37.2

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	$0.50	$0.40
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.50	$0.39
Shares Outstanding	33.8	33.8	34.0	33.9	33.8	34.1	34.2	34.3	35.3	34.1
Diluted Shares Outstanding	34.5	33.8	34.4	34.4	33.8	34.8	34.7	34.7	35.3	34.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	614.2	64.7	655.7	38.2	76.3	8.9	25.8	18.2	27.3	39.9	112.2	12.0	3.7	21.9	42.3	45.5
Short Term Investments	-561.9	0.0	-604.6	178.2	0.0	0.0	0.0	247.0	152.1	156.1	119.1	115.6	107.2	133.5	128.7	196.5
Total Cash & ST Investments	52.2	64.7	51.1	38.2	76.3	8.9	25.8	18.2	27.3	39.9	112.2	12.0	3.7	21.9	42.3	45.5
Accounts Receivable	745.4	790.3	645.1	518.8	416.5	353.2	278.1	370.8	372.6	331.9	229.7	211.4	304.3	249.7	70.9	54.9
Inventory	-739.0	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 Current Assets	1,300.9	29.5	1,275.1	0.0	0.0	0.0	0.0	-370.8	-372.6	-331.9	-229.7	-211.4	-304.3	-249.7	-70.9	-54.9
Total Current Assets	1,300.9	884.5	1,275.1	722.0	492.8	362.1	303.9	18.2	27.3	39.9	112.2	12.0	3.7	21.9	42.3	45.5

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	655.2	82.4	47.5	64.7	54.6	52.2	61.6	655.7	41.3	55.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-604.6	67.6	68.7
Total Cash & ST Investments	655.2	82.4	47.5	64.7	54.6	52.2	61.6	51.1	41.3	55.6
Accounts Receivable	0.0	849.3	856.7	790.3	784.7	745.4	738.5	645.1	668.6	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-696.2	-709.9	-693.9
Other Current Assets	0.0	-931.6	-904.2	29.5	-839.3	-797.6	-800.1	1,275.1	1,304.3	1,300.1
Total Current Assets	655.2	0.0	0.0	884.5	0.0	0.0	0.0	1,275.1	1,304.3	1,300.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	0.0	0.0	1.4	0.0	0.0	0.0	0.0	0.0	0.0	0.7	1.1	1.5	1.9	1.2	1.5	1.2
Goodwill	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
Intangible Assets	83.3	0.0	80.0	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
Long-Term Investments	351.5	387.1	332.2	70.3	0.0	0.0	0.0	36.9	1,210.9	866.5	945.1	1,315.4	1,286.5	1,044.5	901.5	855.5
Other Long-Term Assets	77.4	744.6	3.7	-70.3	0.0	0.0	0.0	1,069.5	727.8	701.4	564.9	233.8	393.4	457.9	350.7	-856.8
Total Long-Term Assets	512.2	1,131.7	417.2	70.3	0.0	0.0	0.0	1,106.4	1,938.6	1,568.6	1,511.1	1,550.7	1,681.8	1,503.6	1,253.6	856.8
Total Assets	1,813.1	2,016.2	1,735.3	1,580.4	1,427.5	1,357.7	1,355.2	1,435.4	3,357.4	2,664.7	2,712.5	2,995.3	3,095.3	2,722.8	2,343.5	2,338.0

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4	0.0	0.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	80.0	85.1	83.0
Long-Term Investments	0.0	537.3	435.3	387.1	397.9	351.5	307.1	332.2	229.0	216.8
Other Long-Term Assets	0.0	-537.3	-435.3	744.6	-397.9	-351.5	-307.1	83.6	74.3	75.0
Total Long-Term Assets	0.0	0.0	0.0	1,131.7	0.0	0.0	0.0	417.2	388.4	374.8
Total Assets	2,134.1	2,188.0	2,152.1	2,016.2	2,001.7	1,899.9	1,877.0	1,692.4	1,739.6	1,715.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	76.3	105.9	69.0	105.1	91.2	92.2	122.7	139.2	839.0	363.5	443.0	296.0	372.3	381.4	266.7	295.8
Short-Term Debt	0.0	0.0	0.0	80.5	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 Current Liabilities	694.1	21.9	-69.0	-105.1	-91.2	-92.2	-122.7	727.8	-839.0	-363.5	-443.0	1,534.1	-372.3	-381.4	-266.7	-295.8
Current Liabilities	770.4	127.8	0.0	80.5	91.2	92.2	122.7	867.0	839.0	363.5	443.0	1,830.1	372.3	381.4	266.7	295.8

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	106.1	93.7	105.9	88.2	76.3	71.6	69.0	69.9	109.5
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	-106.1	-93.7	21.9	-88.2	-76.3	-71.6	-69.0	-69.9	-109.5
Current Liabilities	0.0	0.0	127.8	0.0	0.0	0.0	704.9	69.9	109.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	61.6	60.7	73.3	80.5	98.1	95.8	93.5	91.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	0.0	0.0	0.9	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
Def. Tax Liability	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
Total Liabilities	1,179.1	1,380.3	1,139.2	1,077.3	951.8	892.8	878.0	956.0	2,506.0	1,773.0	1,863.7	1,830.1	2,009.0	1,862.3	1,497.8	1,498.8

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	0.0	58.9	59.8	60.7	62.6	61.6	72.5	73.3	74.9	63.1
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.9	0.0	0.0
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	1,475.2	1,524.7	1,485.3	1,380.3	1,338.3	1,265.9	1,252.5	1,096.3	1,163.8	1,154.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	3.5	3.5	3.5	3.5	3.4	3.5	3.7	3.6	3.7	3.7	3.7	3.7	3.7	3.7	36.5	3.6
Retained Earnings	143.0	150.8	108.0	21.2	-9.5	-27.1	-30.1	-26.1	324.3	370.2	325.3	660.9	551.3	325.6	311.0	304.2
Comprehensive Income	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
Total Common Equity	634.0	635.9	596.1	503.1	475.7	464.9	477.2	477.3	831.3	874.2	825.4	1,165.2	1,051.6	821.7	803.1	793.4

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	0.0	3.4	3.5	3.5	3.5	3.5	3.5	3.5	3.5	3.5
Retained Earnings	176.4	180.8	180.5	150.8	178.3	143.0	135.0	108.0	90.4	76.9
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	658.9	663.3	666.8	635.9	663.4	634.0	624.5	596.1	575.9	561.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		61.6	60.7	73.3	80.5	98.1	95.8	93.5	91.2	7.2	22.5	0.0	0.0	0.0	0.0	0.0	15.6
Book Value		634.0	635.9	596.1	503.1	475.7	464.9	477.2	479.5	851.4	891.7	848.8	1,165.2	1,086.3	860.4	845.7	839.2

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		658.9	663.3	666.8	635.9	663.4	634.0	624.5	596.1	575.9	561.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	66.1	74.8	42.8	86.8	25.3	17.6	3.9	-4.0	-354.3	-45.0	44.9	-326.4	109.6	225.7	14.6	6.8	90.6
Depreciation & Amortization	0.1	0.0	0.0	0.0	0.1	2.3	2.3	2.4	2.8	0.4	0.4	0.4	0.4	0.3	0.3	0.2	0.2
Stock-Based Compensation	6.8	7.1	4.5	6.1	4.7	3.2	2.5	3.9	4.6	4.9	4.0	4.3	4.0	3.7	3.7	2.9	4.1
Change Working Capital	-11.4	153.0	96.0	-54.6	-3.3	-27.6	-78.1	40.1	-42.9	174.5	6.2	20.4	-72.2	-13.1	58.8	19.0	73.4
Change In Accounts Receivable	-117.8	0.0	0.0	0.0	-117.0	-69.4	-89.3	86.0	-12.7	-109.4	-30.5	-84.0	21.5	23.5	-36.6	-31.7	-26.8
Change In Accounts Payable	-33.3	0.0	0.0	0.0	13.9	-1.0	-30.4	-16.6	-4.8	102.6	23.1	7.5	1.6	3.5	3.1	18.2	-14.1
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	823.5	153.9	-26.2	-15.2	1,722.8	-43.8	70.4	-9.8	68.8
Other Non-cash Items	-10.9	-24.8	-31.8	-30.9	-58.6	-51.8	-0.8	-40.7	328.7	-40.3	-206.0	269.7	176.4	-151.1	-63.6	-55.3	-44.1
Cash from Operations	47.6	0.0	0.0	7.5	-31.8	-56.3	-91.3	1.6	-59.3	94.4	-35.8	-59.9	-133.7	-92.7	-50.6	-26.4	38.5

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	49.3	-4.4	0.3	29.6	-27.4	35.2	8.0	27.0	17.6	13.5
Depreciation & Amortization	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0
Stock-Based Compensation	2.6	2.0	1.2	1.3	-0.1	1.6	1.6	1.3	2.6	1.3
Change Working Capital	11.7	-11.7	48.7	11.7	48.2	22.6	17.6	7.8	-0.3	-36.3
Change In Accounts Receivable	0.0	0.0	0.0	-66.4	-5.4	0.0	-6.9	-93.4	23.6	-40.8
Change In Accounts Payable	0.0	0.0	0.0	-12.2	17.7	-7.3	4.6	2.7	-0.9	-39.7
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	36.7	45.2	18.2	-32.2	8.8	-18.2	-4.4	-18.2	2.2	6.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	22.1	-15.2

Cash Flow From Investing Activities	TTM	2025	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.0	0.0	-0.5	0.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	-1.3	-13.7	2.1	-7.8	0.0	-9.5	-10.8	-7.7	0.0	0.0
Investments	-157.5	-165.4	-7.1	-78.4	-119.6	-82.6	-50.1	-800.5	-1,145.3	-1,371.3	-1,278.7	-1,617.2	-995.2	-901.2	-1,677.8	-1,067.6
Sales of Investment	35.2	2.7	0.0	125.4	136.6	158.3	114.1	1,143.6	1,119.5	1,490.5	1,395.2	1,835.9	1,023.6	942.8	1,709.4	1,137.2
Other Investing Activities	-94.8	0.0	-46.0	0.0	6.1	19.9	0.7	-1,174.8	-82.8	-142.0	61.3	-67.2	57.4	-4.0	-8.0	-94.3
Cash from Investing	-116.3	0.0	-53.1	47.0	23.1	95.6	63.3	-845.3	-106.5	-30.4	177.7	142.0	74.0	29.9	23.2	-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	0.0	-0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-78.5	-10.0	-46.9	-30.0	109.7	-41.0	-40.4	-30.0	-35.6	-51.5
Sales of Investment	1.7	1.0	0.0	14.0	-13.3	0.0	0.0	0.2	5.0	30.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-30.6	6.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-30.6	-15.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2013	2012	2011	2010
Debt Repaid	-75.1	0.0	0.0	-5.3	-19.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	73.6	60.7	-12.5	-2.0	2.3	2.3	2.3	2.3	84.0	-15.3	22.5	0.0	0.0	0.0	-15.6	15.6
Issuance 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
Repurchase of Common Stock	0.0	-9.8	-7.5	0.0	0.0	-10.0	-17.8	0.0	-16.5	-2.8	0.0	-17.7	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	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	74.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	96.6	0.0	0.0	0.1	0.5	0.3	0.0	0.0
Cash from Financing	-1.0	0.0	0.0	-5.3	-19.8	-10.0	-17.8	0.0	80.1	-2.8	0.0	-17.6	0.5	0.3	0.0	0.0

Cash Flow From Financing Activities	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	11.8
Debt Issued	-58.9	-0.9	-0.9	-1.8	1.0	-10.9	-2.3	-0.1	23.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-2.0	-5.0	0.0	0.0	-7.5	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
Other Financing Activities	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	-0.9	11.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-69.2	-5.4	-6.6	-50.8	-4.6	-43.2	-13.6	64.7	-827.9	-12.6	-72.3	100.1	8.3	-18.2	-20.4	-3.3	13.8
Closing Cash Balance		614.2	643.7	649.1	655.7	706.5	711.1	754.3	767.9	703.2	27.3	39.9	112.2	12.0	3.7	21.9	42.3	45.5

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		-11.5	-3.8	16.3	-6.3	27.4	7.6	-28.6	-12.9	-8.2	-19.4
Closing Cash Balance		643.7	655.2	659.1	642.8	649.1	621.7	614.2	642.8	655.7	663.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		47.6	210.2	111.5	7.5	-31.8	-56.3	-91.3	1.6	-59.3	94.4	-35.8	-59.9	-133.7	-93.7	-50.6	-26.9	38.5
Real Free Cash Flow		40.8	203.1	107.0	1.4	-36.5	-59.5	-93.8	-2.3	-63.9	89.6	-39.8	-64.2	-137.7	-97.4	-54.3	-29.8	34.4

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		100.2	31.2	68.4	10.4	29.5	41.3	22.7	18.0	22.1	-15.2
Real Free Cash Flow		97.6	29.2	67.3	9.1	29.7	39.7	21.1	16.6	19.5	-16.5