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

Kulicke and Soffa Industries, Inc.

KLIC

Valuace

Růst

Zdraví

Cena

$ 66.28

-1.62 (-2.74%)

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	687.6	654.1	706.2	742.5	1,503.6	1,517.7	623.2	540.1	889.1	809.0	627.2	536.5	568.6	534.9	791.0	830.4	762.8
Cost of Revenues	398.1	376.2	385.3	383.8	755.3	820.7	325.2	285.5	479.7	434.0	340.5	277.4	295.0	288.0	423.6	442.5	427.1
Gross Profit	289.5	277.9	320.9	358.7	748.3	697.0	298.0	254.6	409.4	375.0	286.7	259.1	273.6	246.9	367.4	387.9	335.7

Revenue	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Revenues	199.6	177.6	148.4	162.0	166.1	181.3	181.7	172.1	171.2	202.3
Cost of Revenues	101.0	96.3	79.2	121.6	79.0	96.2	98.2	155.6	92.6	106.5
Gross Profit	98.6	81.2	69.2	40.4	87.1	85.1	83.5	16.5	78.5	95.8

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	144.7	136.9	137.5	123.5	116.2	119.6	100.2	92.4	90.0	83.1	61.6	63.4	65.1	56.7
Selling General & Admin Expenses	0.0	0.0	0.0	153.0	136.2	139.2	107.9	107.8	113.3	131.0	124.7	120.1	107.1	108.4	111.0	138.3	119.0
Depreciation & Amortization	16.9	18.0	24.7	28.9	12.3	10.2	15.6	7.4	7.8	6.6	6.7	9.9	5.3	9.2	9.2	9.5	9.5
Total Operating Expenses	360.0	281.1	365.6	319.2	278.0	282.7	238.8	231.4	240.8	237.8	223.7	220.0	195.5	179.2	183.6	213.0	185.2
Operating Income	-70.5	-3.2	-44.7	39.4	470.1	412.4	58.5	38.4	166.6	98.3	52.5	37.3	77.0	65.8	179.2	170.1	148.0

Operating Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	37.6
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	37.4
Depreciation & Amortization	4.0	4.0	3.9	5.0	5.0	4.8	4.9	7.0	8.0	8.1
Total Operating Expenses	79.3	80.3	75.3	125.1	0.4	80.0	75.1	121.6	76.6	76.4
Operating Income	19.4	0.9	-6.1	-84.7	86.6	5.1	8.3	-105.2	1.9	19.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	22.2	23.8	34.2	32.9	7.1	2.3	7.5	15.1	12.0	6.5	3.3	1.6	1.2	0.9	0.8	0.6	0.4
Interest Expense	0.1	0.1	0.1	0.1	0.2	0.2	1.7	2.1	1.1	1.1	1.1	1.2	1.0	0.0	5.8	8.3	8.3
Other Expense	20.5	23.7	-13.7	32.8	6.9	2.1	5.8	-3.7	-2.0	-39.0	-10.4	-1.8	-1.1	-1.9	-4.6	-4.9	-2.4
IBT	-50.0	20.5	-58.4	72.2	477.0	414.6	64.3	34.7	177.5	103.7	54.8	37.7	77.1	66.7	174.3	162.4	140.1
Income Tax Expense	14.7	20.3	10.7	15.1	43.4	47.3	12.0	22.9	120.7	-8.1	7.6	-12.9	14.1	7.3	13.7	34.8	-2.0
Net Income	-64.6	0.2	-69.0	57.1	433.5	367.2	52.3	11.7	56.7	112.0	47.1	50.6	63.0	59.4	160.6	127.6	142.1

Net Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Interest Income	4.8	5.9	6.0	5.6	6.4	7.4	8.1	8.8	9.9	9.5
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	3.2	5.8	6.0	5.6	6.3	5.0	8.0	8.8	9.7	9.5
IBT	22.5	6.7	-0.1	-79.1	93.0	10.1	16.3	-96.3	11.6	28.9
Income Tax Expense	5.7	0.3	3.2	5.4	11.3	-2.0	4.1	6.4	2.3	5.6
Net Income	16.8	6.4	-3.3	-84.5	81.6	12.1	12.3	-102.7	9.3	23.4

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	$1.01	$7.21	$5.92	$0.83	$0.18	$0.82	$1.58	$0.67	$0.67	$0.82	$0.79	$2.17	$1.77	$2.01
EPS Diluted	$0.00	$0.00	$0.00	$0.99	$7.09	$5.78	$0.83	$0.18	$0.80	$1.55	$0.67	$0.67	$0.81	$0.78	$2.13	$1.73	$1.92
Shares Outstanding	52.3	53.0	55.6	56.7	60.2	62.0	62.8	65.3	69.4	70.9	70.5	75.4	76.4	75.1	73.9	71.8	70.0
Diluted Shares Outstanding	52.5	53.2	55.6	57.5	61.2	63.5	63.4	65.9	70.4	72.1	70.8	75.7	77.3	76.2	75.5	73.3	73.5

Per Share Data	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.41
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.41
Shares Outstanding	52.3	52.1	52.7	53.3	53.8	54.4	55.3	56.2	56.7	56.4
Diluted Shares Outstanding	52.5	52.5	52.7	53.3	54.2	54.9	55.7	56.2	57.0	57.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	366.9	227.1	529.4	555.5	362.8	188.1	364.2	320.6	392.4	547.9	498.6	588.0	521.8	440.2	378.2	178.1
Short Term Investments	235.0	350.0	230.0	220.0	377.0	342.0	229.0	293.0	216.0	0.0	0.0	9.1	3.3	0.0	6.4	3.0
Total Cash & ST Investments	601.9	577.1	759.4	775.5	739.8	530.1	593.2	613.6	608.4	547.9	498.6	597.1	525.0	440.2	384.6	181.1
Accounts Receivable	200.3	193.9	168.8	309.3	421.2	198.6	195.8	243.4	198.5	130.5	108.6	171.5	162.7	189.0	138.6	196.0
Inventory	175.6	177.7	217.3	185.0	167.3	111.8	89.3	115.2	122.0	87.3	79.1	49.7	38.1	59.0	73.1	73.9
Other Current Assets	35.3	46.2	87.1	62.2	23.6	19.6	15.4	14.6	23.9	15.3	16.9	15.1	24.0	21.6	23.5	21.7
Total Current Assets	1,013.1	995.0	1,189.1	1,332.0	1,351.9	860.2	893.8	987.3	953.4	780.9	707.4	837.7	754.4	713.3	619.8	472.7

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	246.5	286.5	278.3	227.1	366.9	359.7	424.7	529.4	401.8	389.1
Short Term Investments	310.0	295.0	260.0	350.0	235.0	275.0	285.0	230.0	310.0	345.0
Total Cash & ST Investments	556.5	581.5	538.3	577.1	601.9	634.7	709.7	759.4	711.8	734.1
Accounts Receivable	173.8	173.9	247.9	193.9	200.3	194.8	184.4	168.8	198.1	169.1
Inventory	158.3	155.7	185.1	177.7	175.6	180.5	236.6	217.3	228.0	224.2
Other Current Assets	41.6	37.1	42.6	46.2	35.3	40.3	47.0	87.1	45.1	61.5
Total Current Assets	930.2	948.2	1,013.9	995.0	1,013.1	1,050.4	1,177.7	1,189.1	1,183.0	1,188.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	100.4	100.7	157.2	122.7	109.6	81.8	72.4	76.1	67.8	50.3	53.2	52.8	47.5	28.4	26.5	30.1
Goodwill	88.9	89.7	88.7	68.1	72.9	56.7	55.7	56.6	56.3	81.3	81.3	41.5	41.5	41.5	41.5	26.7
Intangible Assets	25.7	25.2	29.4	31.9	42.8	38.0	42.7	52.9	62.3	50.8	57.5	5.9	11.2	20.4	29.6	39.1
Long-Term Investments	2.9	3.1	0.7	5.4	6.4	7.5	6.3	1.4	1.5	0.0	-4.1	-4.3	-4.5	-3.5	-1.7	0.0
Other Long-Term Assets	9.2	8.4	3.2	2.9	2.4	2.2	2.5	2.6	2.1	19.1	5.1	6.6	8.3	11.9	10.9	11.6
Total Long-Term Assets	244.1	245.2	310.7	256.6	249.7	194.4	185.9	198.5	217.7	201.5	197.1	106.8	108.6	102.3	108.6	107.5
Total Assets	1,257.2	1,240.2	1,499.8	1,588.6	1,601.6	1,054.6	1,079.6	1,185.7	1,171.1	982.4	904.5	944.4	863.0	815.6	728.4	580.2

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	88.8	90.3	97.4	100.7	100.4	101.7	153.1	157.2	159.9	155.6
Goodwill	69.5	69.5	88.4	89.7	88.9	89.1	89.5	88.7	89.3	98.9
Intangible Assets	5.9	6.2	22.8	25.2	25.7	27.1	28.9	29.4	31.4	39.9
Long-Term Investments	6.1	5.5	3.4	3.1	2.9	2.3	2.0	0.7	0.4	5.4
Other Long-Term Assets	6.5	6.8	7.6	8.4	9.2	10.1	3.4	3.2	3.1	3.2
Total Long-Term Assets	194.7	197.1	237.6	245.2	244.1	248.3	309.1	310.7	325.1	335.2
Total Assets	1,124.9	1,145.3	1,251.4	1,240.2	1,257.2	1,298.7	1,486.7	1,499.8	1,508.1	1,524.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	52.1	58.8	49.3	67.3	154.6	57.7	36.7	48.5	51.4	41.8	25.5	35.1	37.0	57.2	36.3	82.4
Short-Term Debt	7.1	7.7	6.6	6.8	4.9	5.9	60.9	19.6	78.5	52.2	29.6	29.2	25.4	32.5	105.2	0.0
Other Current Liabilities	73.3	90.8	103.0	115.7	119.9	71.5	50.7	71.1	20.1	11.5	9.6	8.0	6.7	10.6	6.9	42.8
Current Liabilities	166.0	183.8	181.6	248.7	351.9	157.9	174.6	174.1	200.4	118.6	73.9	81.4	77.4	123.4	214.2	125.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	52.7	48.4	49.0	58.8	52.1	51.5	58.7	49.3	52.9	54.9
Short-Term Debt	6.6	6.7	7.0	7.7	14.3	7.0	13.4	6.6	13.1	14.5
Other Current Liabilities	98.9	69.4	91.9	90.8	73.3	90.1	84.5	103.0	113.9	105.0
Current Liabilities	188.5	183.0	169.2	183.8	166.0	165.7	181.3	181.6	196.8	195.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	32.5	33.2	-11.0	34.9	38.1	18.3	14.2	15.2	16.1	16.7	16.5	19.1	0.0	0.0	0.0	98.5
Capital Leases	32.5	41.0	48.4	41.7	43.0	24.2	14.2	15.2	16.1	16.7	16.5	19.1	0.0	0.0	0.0	0.0
Def. Tax Liability	35.7	34.6	37.3	34.0	32.8	33.0	32.1	25.6	26.8	27.7	31.3	45.0	40.7	37.9	32.1	20.4
Total Liabilities	283.7	296.2	325.2	393.9	506.4	296.6	310.6	305.5	258.2	175.9	132.6	155.2	146.3	171.9	258.6	257.7

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	29.8	29.6	30.5	33.2	32.5	34.3	41.7	-11.0	41.4	39.6
Capital Leases	36.3	36.3	37.6	41.0	39.7	34.3	41.7	48.4	48.0	46.8
Def. Tax Liability	35.8	35.2	34.7	34.6	35.7	36.4	37.2	37.3	36.7	36.2
Total Liabilities	287.4	281.1	278.7	296.2	283.7	286.5	325.5	325.2	338.4	340.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	590.9	596.7	577.7	561.7	550.1	539.2	533.6	519.2	506.5	498.7	492.3	479.1	467.5	455.1	0.0	0.0
Retained Earnings	1,241.2	1,242.6	1,355.8	1,341.7	948.6	616.1	594.6	613.5	562.0	450.0	405.5	354.9	291.9	232.5	71.9	-55.7
Comprehensive Income	-19.8	-13.4	-21.8	-32.9	-3.0	-2.5	-9.9	-3.9	2.0	-2.7	-1.1	2.2	3.6	2.4	2.5	0.8
Total Common Equity	973.5	944.0	1,174.6	1,194.7	1,095.2	758.0	769.1	880.2	912.9	806.5	771.9	789.2	716.7	643.7	469.8	322.5

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	612.3	605.3	597.9	596.7	590.9	584.6	578.5	577.7	572.3	567.0
Retained Earnings	1,203.8	1,217.8	1,313.2	1,242.6	1,241.2	1,240.0	1,353.8	1,355.8	1,343.2	1,349.7
Comprehensive Income	-21.2	-23.3	-24.1	-13.4	-19.8	-18.2	-14.1	-21.8	-17.7	-13.5
Total Common Equity	837.5	864.2	972.7	944.0	973.5	1,012.2	1,161.3	1,174.6	1,169.7	1,183.7

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		39.7	41.0	48.4	41.7	43.0	24.2	75.1	15.2	16.1	16.7	16.5	19.1	19.4	0.0	105.2	98.5
Book Value		973.5	944.0	1,174.6	1,194.7	1,095.2	758.0	769.1	880.2	912.9	806.5	771.9	789.2	716.7	643.7	469.8	322.5

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		837.5	864.2	972.7	944.0	973.5	1,012.2	1,161.3	1,174.6	1,169.7	1,183.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-57.8	0.2	-69.0	57.1	433.5	367.2	52.3	11.7	56.7	112.0	47.1	50.6	63.0	59.4	160.6	127.6	142.1
Depreciation & Amortization	28.0	18.0	24.7	28.9	21.3	19.8	19.7	20.3	19.0	16.3	16.2	19.0	13.5	18.5	17.3	17.8	17.5
Stock-Based Compensation	25.9	28.5	26.9	22.7	19.0	15.5	15.0	14.3	11.7	11.7	5.7	12.0	11.3	10.7	8.5	7.5	8.9
Change Working Capital	-57.6	-8.6	-79.2	42.4	-65.9	-88.3	7.2	11.2	10.9	-36.7	7.2	25.8	-14.1	-0.1	-13.3	11.4	-84.8
Change In Accounts Receivable	-2.6	10.1	-34.7	152.7	0.0	-218.8	-5.8	39.1	42.2	-72.4	-10.0	70.8	0.6	17.2	-55.2	0.0	0.0
Change In Accounts Payable	-24.7	24.1	0.2	-52.3	-128.7	182.0	38.1	-53.8	-30.9	78.3	34.1	-32.8	-1.3	-36.1	33.6	0.0	0.0
Change In Inventories	-18.7	-26.1	-31.5	-35.8	-14.9	-52.7	-26.2	24.1	1.6	-47.4	-16.3	-14.5	-14.6	17.1	8.1	-6.1	-34.1
Other Non-cash Items	180.5	72.7	116.3	26.7	-9.0	-4.3	1.0	-0.3	2.7	50.6	7.6	-2.8	4.2	0.5	5.5	16.4	6.7
Cash from Operations	76.9	0.0	0.0	173.4	390.2	300.0	94.4	66.0	123.5	136.3	68.4	87.9	82.5	94.8	182.5	200.4	85.8

Cash Flow From Operating Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Income	16.8	6.4	-3.3	-84.5	81.6	12.1	12.3	-102.7	9.3	23.4
Depreciation & Amortization	4.0	4.0	3.9	5.0	5.0	4.8	4.9	7.0	8.0	8.1
Stock-Based Compensation	0.0	7.8	7.1	7.5	6.1	6.4	6.4	6.2	7.9	5.4
Change Working Capital	-37.7	-15.1	-6.1	81.8	-69.1	8.6	-0.6	-50.2	-37.0	30.2
Change In Accounts Receivable	-32.2	-9.9	-0.1	74.0	-53.9	7.7	-5.9	-10.9	-25.6	39.8
Change In Accounts Payable	2.6	13.6	7.2	19.1	-15.8	8.0	-0.1	-7.0	-0.8	-16.9
Change In Inventories	-20.3	-4.7	-10.1	-2.2	-9.1	-4.5	1.6	-6.6	-22.1	8.4
Other Non-cash Items	8.3	2.8	4.3	70.3	-4.8	1.3	3.5	106.3	5.2	0.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	77.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-23.0	-17.2	-16.1	-44.4	-23.0	-22.8	-11.7	-11.7	-20.5	-25.6	-6.2	-10.3	-10.1	-17.2	-6.9	-7.7	-6.3
Acquisitions	-1.6	-0.3	-2.4	-36.9	-0.4	-24.2	-1.3	-5.0	97.5	-28.4	0.0	-93.2	0.0	0.0	-14.8	0.0	0.0
Investments	-602.4	-595.0	-690.0	-595.0	-469.0	-507.0	-442.0	-619.0	-684.0	-305.0	0.0	-1.6	-18.2	-3.3	15.4	-3.7	-3.0
Sales of Investment	675.0	640.0	570.0	585.0	626.0	472.0	329.0	683.0	607.0	213.0	0.0	10.8	12.4	0.0	6.4	0.0	0.0
Other Investing Activities	114.2	0.0	0.0	-0.1	0.2	0.3	0.1	0.2	-96.9	0.8	1.1	0.2	0.0	5.3	-15.4	0.2	2.8
Cash from Investing	49.9	0.0	0.0	-91.3	133.8	-81.7	-126.0	47.5	-96.9	-145.2	-5.2	-94.1	-16.0	-15.1	-15.4	-11.1	-6.4

Cash Flow From Investing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Capital Expenditure	-2.7	-3.0	-2.1	-2.0	-10.2	-2.5	-2.7	-6.6	-4.4	-9.3
Acquisitions	0.0	-0.5	-0.5	-1.5	2.2	-0.5	-0.7	0.0	-1.1	0.3
Investments	-89.0	-195.0	-150.0	-135.0	-115.0	-220.0	-40.0	-215.0	-215.0	-130.6
Sales of Investment	185.0	200.0	135.0	100.0	205.0	105.0	80.0	225.0	160.0	210.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	70.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	70.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-0.6	0.0	0.0	-0.6	-55.0	-23.1	-147.3	-30.8	-0.7	-0.6	-0.5	-10.8	0.0	0.0	-110.0	0.0	-49.0
Debt Issued	-7.7	41.0	-7.5	7.3	53.7	41.9	96.4	90.7	-0.2	0.0	0.8	8.2	-0.3	19.4	4.8	6.7	147.4
Issuance of Common Stock	19.7	0.0	0.0	0.0	0.0	67.0	232.0	162.2	99.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-116.7	-97.1	-150.8	-69.2	-281.3	-10.4	-54.5	-99.9	-90.3	-18.2	-14.6	-75.7	-0.4	0.0	0.0	0.0	0.0
Dividends Paid	-43.9	0.0	0.0	-42.0	-39.4	-33.5	-30.2	-31.6	-8.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-123.3	0.0	0.0	0.0	54.5	-44.3	-145.8	-71.3	-99.1	-3.9	0.6	2.1	0.3	1.7	4.9	9.3	2.8
Cash from Financing	-161.2	0.0	0.0	-111.9	-321.2	-44.3	-145.8	-71.3	-99.1	-22.7	-14.5	-84.5	-0.2	1.7	-105.1	9.3	-46.1

Cash Flow From Financing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2
Debt Issued	0.0	36.3	0.1	-1.3	-3.4	1.3	-1.7	-7.1	0.0	0.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-6.7	-17.0	-21.6	-21.3	-37.2	-42.7	-44.7	-36.2	-27.2	-8.6
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.7
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	-19.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-34.9	-11.4	-302.3	-26.1	192.7	174.7	-176.1	43.0	-71.8	-31.5	49.3	-89.4	66.2	81.5	62.1	200.1	33.6
Closing Cash Balance		366.9	215.7	227.1	529.4	555.5	362.8	188.1	364.2	321.1	392.4	547.9	498.6	588.0	521.8	440.2	378.2	178.1

Cash position		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Change in Cash		66.4	-30.8	-40.0	8.2	51.2	-139.8	7.2	-64.9	-104.7	127.6
Closing Cash Balance		282.1	215.7	246.5	286.5	278.3	227.1	366.9	359.7	424.7	529.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		53.9	96.4	14.9	129.0	367.2	277.3	82.7	54.2	103.0	110.7	62.2	77.6	72.3	77.7	175.6	192.7	79.5
Real Free Cash Flow		28.1	67.8	-12.0	106.3	348.2	261.8	67.7	39.9	91.3	99.0	56.5	65.6	61.0	67.0	167.1	185.2	70.6

Free Cash Flow		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Free Cash Flow		-11.6	4.4	5.3	77.9	8.7	29.2	24.2	-26.7	-11.8	68.2
Real Free Cash Flow		-11.6	-3.4	-1.8	70.4	2.6	22.7	17.9	-33.0	-19.6	62.8