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

Magnachip Semiconductor Corporation

Valuace

Růst

Zdraví

Cena

$ 2.87

+0.14 (4.84%)

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	178.9	178.9	231.7	230.1	337.7	474.2	507.1	792.2	750.9	679.7	688.0	633.7	698.2	734.2	819.6	772.8	770.4
Cost of Revenues	147.5	147.5	179.8	178.4	236.4	320.7	378.7	611.6	552.8	491.8	531.7	498.8	545.4	579.1	556.1	538.5	526.8
Gross Profit	31.4	31.4	51.9	51.6	101.3	153.5	128.3	180.6	198.1	187.9	156.2	134.9	152.9	155.1	263.5	234.3	243.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	40.6	45.9	47.6	44.7	63.0	66.5	46.4	43.4	44.8	61.2
Cost of Revenues	36.8	37.4	37.9	35.4	47.2	51.0	36.6	37.1	39.3	46.8
Gross Profit	3.8	8.5	9.7	9.4	15.9	15.5	9.8	6.4	5.5	14.5

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	51.6	52.3	51.2	45.7	75.4	78.0	70.5	72.2	83.4	92.8	87.9	78.7	76.8	83.5
Selling General & Admin Expenses	0.0	0.0	0.0	48.5	50.9	52.4	50.0	71.6	72.6	81.8	89.1	94.4	127.0	85.8	79.0	68.4	66.6
Depreciation & Amortization	13.0	13.0	16.2	16.7	15.0	14.2	25.2	32.7	32.0	28.1	25.4	26.5	30.0	32.7	32.4	51.2	58.4
Total Operating Expenses	68.2	62.4	104.9	109.3	106.5	103.7	95.7	147.0	150.7	152.3	161.3	177.8	219.7	173.6	157.7	145.1	150.2
Operating Income	-36.3	-31.0	-53.0	-57.6	1.3	53.7	27.0	36.6	47.4	39.2	2.7	-42.9	-77.1	-26.8	105.8	72.9	91.4

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	15.4	11.6
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.1	12.1
Depreciation & Amortization	3.0	3.3	3.4	3.3	4.0	4.1	4.0	4.1	4.1	4.1
Total Operating Expenses	16.2	19.2	17.2	15.7	31.6	26.5	15.5	15.8	27.5	23.7
Operating Income	-12.0	-10.6	-7.4	-6.3	-15.7	-11.0	-5.7	-9.4	-21.9	-9.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	5.4	5.4	8.8	10.4	6.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	1.7	1.7	2.0	0.8	1.2	1.4	18.1	22.6	22.3	21.6	16.2	16.3	16.3	20.4	22.6	25.0	-22.9
Other Expense	10.8	-1.1	-9.6	10.1	-4.2	20.3	-16.2	-53.7	-24.4	72.1	-4.6	-40.8	-32.6	-21.3	58.1	-33.3	12.0
IBT	-25.5	-32.1	-62.6	-47.6	-2.9	74.0	10.8	-17.1	0.7	86.1	-25.9	-100.0	-115.7	-60.2	141.3	29.8	82.5
Income Tax Expense	-9.5	-17.9	-8.3	-10.9	5.2	17.3	-46.2	4.7	4.6	1.2	3.7	-15.1	1.5	4.0	-52.0	8.0	8.4
Net Income	-29.7	-29.7	-54.3	-36.6	-8.0	56.7	57.1	-21.8	-3.9	84.9	-29.6	-84.9	-117.2	-64.2	193.3	21.8	74.1

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	1.2	1.3	1.3	1.5	2.3	2.1	2.1	2.1	2.5	2.4
Interest Expense	0.3	0.5	0.4	0.4	0.6	0.6	0.5	0.2	0.2	0.2
Other Expense	-6.0	4.2	11.8	0.8	-11.4	6.5	-1.9	-3.0	7.5	-0.3
IBT	-18.0	-6.4	4.4	-5.5	-27.1	-4.5	-7.6	-12.4	-8.4	-9.5
Income Tax Expense	-9.2	4.2	-4.1	-0.4	-10.8	5.1	-5.4	1.9	-2.4	-4.4
Net Income	-8.1	-13.1	0.3	-8.9	-16.3	-9.6	-13.0	-15.4	-6.0	-5.2

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	$-0.89	$-0.18	$1.21	$1.62	$-0.64	$-0.11	$2.50	$-0.85	$-2.47	$-3.44	$-1.82	$5.29	$-0.29	$1.88
EPS Diluted	$0.00	$0.00	$0.00	$-0.89	$-0.18	$1.21	$1.23	$-0.64	$-0.11	$2.02	$-0.85	$-2.47	$-3.44	$-1.82	$5.16	$-0.29	$1.88
Shares Outstanding	36.2	36.2	37.8	41.0	44.9	44.9	35.2	34.3	34.5	33.9	34.8	34.4	34.1	35.2	36.6	38.8	39.4
Diluted Shares Outstanding	36.2	36.2	37.8	41.0	44.9	47.7	46.5	34.3	34.5	44.8	34.8	34.4	34.1	35.2	37.5	38.8	39.4

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	$-0.16	$-0.13
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.16	$-0.13
Shares Outstanding	36.2	36.3	36.1	36.9	36.9	37.5	38.2	38.5	38.8	40.1
Diluted Shares Outstanding	36.2	36.3	36.8	36.9	36.9	37.5	38.2	38.5	38.8	40.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	132.5	138.6	158.1	225.5	279.5	279.9	151.7	132.4	128.6	83.4	90.9	102.4	153.6	182.2	162.1	172.2
Short Term Investments	30.0	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 Cash & ST Investments	132.5	138.6	158.1	225.5	279.5	279.9	151.7	132.4	128.6	83.4	90.9	102.4	153.6	182.2	162.1	172.2
Accounts Receivable	35.2	32.8	36.9	43.2	76.8	68.7	123.0	121.9	96.3	67.6	95.4	83.6	84.9	144.8	126.2	122.0
Inventory	37.2	30.5	32.7	39.9	39.4	39.0	73.3	71.6	73.1	57.0	57.6	75.3	74.7	89.4	62.8	68.4
Other Current Assets	49.4	17.2	17.7	15.8	2.6	9.3	9.4	9.9	15.4	5.1	3.2	6.9	10.4	9.7	15.9	18.9
Total Current Assets	254.2	219.2	245.4	337.9	409.1	409.6	379.4	352.7	330.3	242.7	260.2	276.0	334.2	456.8	379.9	389.7

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	108.0	113.3	132.7	138.6	121.1	132.5	171.6	158.1	166.6	173.0
Short Term Investments	0.0	0.0	0.0	0.0	30.0	30.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	108.0	113.3	132.7	138.6	151.1	162.5	171.6	158.1	166.6	173.0
Accounts Receivable	35.6	37.1	33.5	32.8	34.0	35.2	35.3	36.9	43.9	38.5
Inventory	37.4	37.6	32.6	30.5	36.1	37.2	31.5	36.6	30.8	32.3
Other Current Assets	16.4	11.4	16.7	17.2	20.8	19.4	19.8	13.8	36.3	30.7
Total Current Assets	197.4	199.5	215.5	219.2	242.0	254.2	258.2	245.4	277.7	274.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	92.5	84.6	104.8	116.0	112.2	101.0	194.1	202.2	205.9	179.8	192.0	223.8	254.3	238.3	182.7	179.0
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	3.4	0.0	0.0
Intangible Assets	1.3	0.5	1.5	1.9	2.4	2.7	4.0	4.0	4.1	3.1	2.6	2.5	3.1	11.9	16.8	27.5
Long-Term Investments	0.0	0.0	0.0	0.0	8.2	4.1	0.0	0.0	12.8	9.6	12.1	10.9	16.4	18.0	0.0	0.0
Other Long-Term Assets	20.1	22.1	17.9	22.5	10.7	9.7	17.9	24.3	18.3	16.2	22.8	25.1	32.7	32.9	23.3	29.5
Total Long-Term Assets	158.5	160.1	175.1	178.8	174.5	162.1	216.0	230.5	228.5	199.3	217.6	251.7	291.0	333.1	222.8	236.0
Total Assets	412.7	379.3	420.5	516.6	583.7	571.7	595.3	583.2	558.8	442.0	477.9	527.7	625.2	790.0	602.7	625.7

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	97.3	97.2	83.9	84.6	96.2	92.5	97.4	104.8	100.9	106.3
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.5	0.5	0.5	0.5	1.4	1.3	1.4	1.5	1.6	1.7
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.1	7.4
Other Long-Term Assets	8.8	16.1	20.6	22.1	25.1	20.1	21.5	17.9	11.6	16.6
Total Long-Term Assets	162.2	171.1	158.4	160.1	169.3	158.5	167.9	175.1	156.6	169.2
Total Assets	359.6	370.5	373.9	379.3	411.4	412.7	426.2	420.5	434.3	443.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	25.6	21.6	24.4	18.0	37.6	52.2	60.9	55.6	65.9	51.5	55.5	70.8	75.1	79.2	91.3	72.9
Short-Term Debt	1.8	1.4	1.9	1.4	2.3	85.7	2.0	61.4	62.0	72.6	87.7	0.0	0.0	0.0	2.9	5.6
Other Current Liabilities	21.8	21.8	19.0	-10.5	7.4	4.6	69.5	9.1	63.9	74.3	92.8	98.5	87.0	69.1	43.5	37.7
Current Liabilities	50.6	46.3	46.9	47.2	85.5	173.6	133.8	132.7	138.1	153.4	166.5	169.3	162.1	148.3	137.6	116.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	17.5	19.4	24.5	21.6	24.6	25.6	24.6	24.4	23.4	20.4
Short-Term Debt	1.4	1.6	1.7	1.4	1.8	1.8	1.9	1.9	3.5	3.5
Other Current Liabilities	26.7	21.1	19.8	21.8	22.8	20.3	16.4	19.0	20.5	21.7
Current Liabilities	45.7	42.9	47.8	46.3	50.3	50.6	44.9	46.9	47.4	45.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	28.8	29.0	2.9	4.1	2.0	2.4	314.2	303.6	303.4	221.1	224.2	224.0	223.9	201.7	201.4	250.0
Capital Leases	2.5	3.2	4.8	5.5	4.3	4.6	11.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.9	8.7
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	106.8	102.5	75.9	88.5	130.9	226.1	610.3	600.5	598.4	514.1	540.2	546.2	543.6	479.7	436.0	462.9

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	40.0	37.9	29.2	29.0	32.5	31.3	32.5	2.9	3.2	3.7
Capital Leases	2.4	3.0	3.6	3.2	3.9	2.5	4.7	3.3	4.9	5.4
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	104.3	100.4	104.7	102.5	111.8	106.8	104.3	75.9	80.6	79.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.6	0.6	0.6	0.6	0.6	0.5	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	270.5	244.6	298.9	335.5	343.5	286.8	-58.1	-36.3	-40.9	-125.8	-96.2	-11.3	105.9	287.3	94.0	72.2
Comprehensive Income	-20.6	-21.9	-14.7	-12.6	-2.2	3.7	-2.7	-20.1	-33.1	14.0	-0.2	-35.1	-50.1	-39.3	-14.8	-5.3
Total Common Equity	305.8	276.8	344.6	428.2	452.8	345.6	-15.0	-17.3	-39.6	-72.1	-62.3	-18.5	81.5	310.3	166.7	162.9

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	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	222.9	236.0	235.7	244.6	260.9	270.5	283.5	298.9	304.9	310.1
Comprehensive Income	-19.4	-17.9	-20.5	-21.9	-16.7	-20.6	-18.7	-14.7	-18.6	-16.4
Total Common Equity	255.3	270.2	269.2	276.8	299.6	305.8	321.9	344.6	353.7	364.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		33.1	30.4	4.8	5.5	4.3	88.1	316.2	303.6	303.4	221.1	224.2	224.0	223.9	201.7	204.2	255.5
Book Value		305.8	276.8	344.6	428.2	452.8	345.6	-15.0	-17.3	-39.6	-72.1	-62.3	-18.5	81.5	310.3	166.7	162.9

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		255.3	270.2	269.2	276.8	299.6	305.8	321.9	344.6	353.7	364.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-39.6	-29.7	-54.3	-36.6	-8.0	56.7	345.0	-21.8	-3.9	84.9	-29.6	-84.9	-117.2	-64.2	193.3	21.8	74.1
Depreciation & Amortization	16.3	13.0	16.2	16.7	15.0	14.2	16.5	32.7	32.0	28.1	25.4	26.5	30.0	32.7	32.4	51.2	58.4
Stock-Based Compensation	6.1	2.2	6.2	7.2	6.0	7.7	6.7	7.0	5.2	2.3	3.8	2.8	2.1	2.2	2.0	2.1	5.2
Change Working Capital	3.9	-17.9	-12.9	9.8	-30.5	-9.0	-49.7	-4.4	-29.4	-43.8	-8.4	-8.7	-10.6	58.1	-53.6	-10.9	-41.1
Change In Accounts Receivable	1.4	-3.2	2.6	5.8	10.3	7.5	-19.3	-19.8	8.3	-22.2	0.3	3.3	-1.7	26.8	-7.5	-6.2	-41.4
Change In Accounts Payable	6.2	4.2	-2.0	7.2	-16.3	-11.4	4.0	7.4	-8.4	10.3	-4.2	-12.6	-1.5	-3.1	-1.8	11.2	3.4
Change In Inventories	-5.9	-5.8	-1.6	2.4	-12.6	-5.9	-0.8	-4.2	-30.7	-8.1	-0.6	12.9	-3.4	9.6	-19.1	4.3	-3.2
Other Non-cash Items	41.3	18.4	45.8	13.3	22.3	-24.9	-308.9	-4.9	-12.8	-36.8	16.3	53.9	56.8	38.5	-10.2	38.9	8.2
Cash from Operations	-6.1	0.0	0.0	-3.0	5.2	87.7	7.5	50.5	39.2	-18.4	7.6	-10.0	-37.5	68.8	121.1	104.5	106.4

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	-8.1	-10.6	0.3	-8.9	-16.3	-9.6	-13.0	-15.4	-6.0	-5.2
Depreciation & Amortization	3.0	3.3	3.4	3.3	4.0	4.1	4.0	4.1	4.1	4.1
Stock-Based Compensation	0.6	0.0	0.5	1.0	2.1	2.0	1.2	0.9	1.8	2.2
Change Working Capital	8.7	-4.4	-9.4	-2.3	-1.1	0.8	-3.0	-5.8	20.7	-7.7
Change In Accounts Receivable	5.9	1.6	-10.3	-0.2	0.1	2.2	-0.7	1.0	7.1	-6.1
Change In Accounts Payable	10.5	3.1	0.0	2.5	-2.6	-1.3	1.4	0.6	1.1	3.2
Change In Inventories	1.6	-2.2	-1.7	-3.3	0.8	1.0	-4.3	0.8	-1.3	-1.3
Other Non-cash Items	10.8	11.8	-19.7	2.6	33.1	-10.1	7.8	10.9	-10.2	12.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.8	1.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-7.2	-30.0	-11.6	-7.2	-23.8	-32.8	-36.8	-24.1	-34.2	-33.9	-19.8	-7.1	-18.4	-43.1	-62.4	-48.9	-44.2
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.8	350.6	-0.9	1.0	17.6	-0.4	9.1	0.0	0.0	-8.6	0.0	0.0
Investments	-31.8	0.0	0.0	0.0	-15.3	-3.3	-8.8	-17.8	-12.9	-14.8	-3.6	-17.2	0.0	0.0	0.1	0.0	0.0
Sales of Investment	2.3	0.0	0.0	5.7	15.2	5.2	13.8	13.6	14.3	10.6	6.3	10.8	2.0	0.0	0.2	0.0	0.0
Other Investing Activities	-27.8	0.0	0.0	-6.1	-1.1	-1.3	-0.2	0.3	-1.5	2.7	1.5	0.9	-0.3	-1.0	7.3	-8.3	0.4
Cash from Investing	-33.8	0.0	0.0	-7.7	-24.9	-31.4	318.5	-28.9	-33.3	-17.7	-15.9	-3.4	-16.7	-44.1	-63.5	-57.2	-43.7

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	-10.3	-7.9	-11.9	-0.2	-7.4	-2.5	-0.9	-0.7	-4.6	-0.8
Acquisitions	0.0	0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	30.6	0.0	-30.6	0.0	-0.6	-0.6
Sales of Investment	0.0	2.3	0.0	0.0	0.0	0.6	0.0	0.0	2.3	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	3.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.0	1.8

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-30.7	0.0	0.0	-0.5	-0.5	-0.6	-225.1	-2.0	-2.5	0.0	0.0	0.0	0.0	-229.3	-3.0	-56.6	-70.1
Debt Issued	58.4	30.4	25.6	-0.2	1.7	-83.3	-3.0	14.6	2.7	82.3	-3.1	0.1	0.1	251.6	0.4	5.3	325.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	1.8	0.0	0.0	0.0	0.0	0.0	1.7	3.4	0.1	11.4	1.0	9.3	0.0
Repurchase of Common Stock	-21.7	-4.4	-12.9	-51.8	-14.0	-21.7	-1.1	-2.7	-1.6	-11.4	0.0	0.0	0.0	-51.0	-28.1	-11.8	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	-0.4	0.0	0.0	-0.1	-0.1	-13.3	3.9	2.9	5.4	84.1	0.0	0.0	0.0	218.8	0.0	0.0	112.5
Cash from Financing	7.3	0.0	0.0	-52.3	-12.7	-35.5	-222.3	-1.8	1.3	72.7	1.7	3.4	0.1	-50.1	-30.1	-59.1	42.5

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	-0.1	0.0
Debt Issued	41.4	1.9	8.6	0.4	-3.8	1.1	-1.3	29.0	0.5	-0.5
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	0.1	-0.3	-2.7	-1.3	-3.4	-2.6	-2.2	-4.7	-8.7	-6.2
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	-0.1	-0.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.8	-6.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-40.5	-34.9	-19.5	-67.4	-54.1	-0.4	128.3	19.2	3.9	45.2	-7.5	-11.6	-51.2	-28.6	20.1	-10.1	107.2
Closing Cash Balance		132.5	103.8	138.6	158.1	225.5	279.5	279.9	151.7	132.4	128.6	83.4	90.9	102.4	153.6	182.2	162.1	172.2

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		-4.2	-5.3	-19.3	-6.0	17.5	-11.4	-39.1	13.5	-8.6	-6.3
Closing Cash Balance		103.8	108.0	113.3	132.7	138.6	121.1	132.5	171.6	158.1	166.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-13.3	-54.2	-17.7	-10.2	-18.6	54.9	-29.4	26.4	5.0	-52.3	-12.1	-17.1	-55.8	25.7	58.7	55.7	62.2
Real Free Cash Flow		-19.4	-56.4	-23.9	-17.5	-24.7	47.2	-36.1	19.5	-0.2	-54.6	-16.0	-19.8	-57.9	23.5	56.7	53.6	57.0

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		-4.8	-7.7	-37.0	-4.9	4.4	-15.6	-2.1	-4.7	-7.4	0.9
Real Free Cash Flow		-5.4	-7.7	-37.5	-6.0	2.3	-17.6	-3.3	-5.6	-9.3	-1.3