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

Nature's Sunshine Products, Inc.

NATR

Valuace

Růst

Zdraví

Cena

$ 24.52

+1.43 (6.32%)

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	480.1	480.1	454.4	445.3	421.9	444.1	385.2	362.2	364.8	342.0	341.2	324.7	366.4	378.1	367.5	367.8	349.9
Cost of Revenues	146.3	146.3	129.7	124.2	122.2	115.5	101.3	93.9	95.7	91.0	90.9	85.3	91.6	94.8	93.3	69.4	69.0
Gross Profit	333.9	333.9	324.7	321.1	299.8	328.6	283.9	268.3	269.1	251.0	250.2	239.4	274.8	283.3	274.1	298.4	280.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	123.8	128.3	114.8	113.2	118.2	114.6	110.6	111.0	108.9	111.2
Cost of Revenues	47.9	34.3	32.5	31.7	33.1	32.9	31.7	32.0	33.7	30.0
Gross Profit	75.9	94.0	82.3	81.6	85.1	81.8	78.9	79.0	75.3	81.2

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	1.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	296.7	283.5	293.9	262.4	252.2	263.8	249.6	240.2	225.5	255.7	259.2	240.1	278.2	269.6
Depreciation & Amortization	13.8	13.8	14.2	11.8	11.0	11.2	10.7	10.6	9.8	8.6	4.8	4.5	4.4	4.5	4.1	4.4	4.3
Total Operating Expenses	309.1	309.1	304.6	302.4	283.5	293.9	262.4	252.2	263.8	249.6	240.2	225.5	255.7	259.2	240.1	278.2	269.6
Operating Income	24.7	24.7	20.1	18.7	16.3	34.7	21.5	16.1	5.4	1.4	10.0	13.9	19.0	24.1	34.0	20.2	11.3

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	1.6	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	69.7	75.4
Depreciation & Amortization	3.3	3.5	3.5	3.5	4.0	3.5	3.5	3.2	3.1	3.1
Total Operating Expenses	70.6	85.1	78.0	75.4	80.5	76.5	73.3	74.4	69.7	75.4
Operating Income	5.3	9.0	4.3	6.2	4.6	5.3	5.6	4.6	5.6	5.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.5	0.0	0.2	0.6	0.1	0.5	0.2	0.3	-0.1	0.1	0.6	1.5	-0.1	0.6	1.4	1.5	0.3
Interest Expense	0.1	0.1	0.1	0.1	0.2	0.3	0.1	0.0	0.4	0.3	0.0	0.1	0.2	0.2	0.2	0.1	0.0
Other Expense	5.1	5.1	-1.7	1.5	-1.0	-2.8	1.3	-0.5	-2.2	2.0	-0.8	-1.9	0.0	1.3	0.3	0.5	2.5
IBT	29.8	29.8	18.4	20.2	15.2	31.8	22.8	15.6	3.2	3.2	9.3	13.3	19.0	25.7	35.5	22.0	14.0
Income Tax Expense	9.4	9.4	10.5	3.8	14.7	1.6	-0.1	8.7	4.4	17.0	8.6	1.7	-0.7	8.0	10.1	4.4	5.5
Net Income	19.5	19.5	7.7	15.1	0.6	28.9	21.3	6.8	-0.9	-12.9	2.1	14.7	10.0	17.6	25.4	17.6	-1.2

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	0.3	0.2	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.5	0.0
Other Expense	0.2	0.7	3.3	0.9	-3.1	2.6	-1.2	0.0	2.0	-0.9
IBT	5.5	9.7	7.5	7.1	1.4	7.9	4.4	4.7	7.7	4.9
Income Tax Expense	1.0	4.1	2.0	2.2	2.2	3.3	2.9	2.2	-1.7	1.8
Net Income	4.1	5.3	5.3	4.7	-0.3	4.3	1.3	2.3	9.0	2.8

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	$0.79	$0.03	$1.45	$1.09	$0.35	$-0.04	$-0.69	$0.11	$0.79	$0.58	$1.10	$1.62	$1.13	$-0.08
EPS Diluted	$0.00	$0.00	$0.00	$0.77	$0.03	$1.42	$1.07	$0.34	$-0.04	$-0.69	$0.11	$0.77	$0.56	$1.07	$1.59	$1.12	$-0.08
Shares Outstanding	17.5	18.0	18.6	19.1	19.9	19.9	19.5	19.3	19.1	18.9	18.7	18.7	17.1	16.0	15.6	15.6	15.5
Diluted Shares Outstanding	17.9	18.5	18.6	19.5	20.3	20.3	20.0	19.7	19.1	18.9	19.1	19.2	17.6	16.4	16.0	15.7	15.6

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	$0.47	$0.15
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.46	$0.15
Shares Outstanding	17.5	17.6	18.4	18.5	18.5	18.5	18.6	18.8	19.0	19.1
Diluted Shares Outstanding	17.9	18.0	19.0	18.8	18.5	18.9	19.1	19.2	19.4	19.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	68.7	84.7	82.4	60.0	86.2	92.1	53.6	50.6	42.9	32.3	41.4	58.7	77.2	79.2	59.0	47.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8	1.8	2.5	2.0	2.1	5.7	6.5
Total Cash & ST Investments	68.7	84.7	82.4	60.0	86.2	92.1	53.6	50.6	42.9	34.1	43.2	61.2	79.3	81.3	64.6	54.1
Accounts Receivable	11.3	9.5	8.8	14.1	8.9	7.4	7.3	7.8	8.9	7.7	7.7	6.7	10.2	9.6	9.9	5.9
Inventory	62.3	59.4	66.9	67.9	60.9	47.7	46.7	42.0	44.0	47.6	38.5	40.4	41.9	43.3	41.6	36.2
Other Current Assets	9.7	7.0	7.7	7.4	8.8	6.9	5.1	6.4	5.7	4.6	7.1	7.9	11.5	5.8	9.0	10.3
Total Current Assets	152.0	160.6	165.8	149.5	164.7	154.1	112.7	106.8	102.5	100.1	101.5	121.2	148.6	145.3	125.1	106.5

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	95.6	81.3	86.5	84.7	78.7	68.7	77.8	82.4	76.0	69.0
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	95.6	81.3	86.5	84.7	78.7	68.7	77.8	82.4	76.0	69.0
Accounts Receivable	15.1	13.0	11.4	9.5	11.4	11.3	9.7	8.8	9.5	12.5
Inventory	67.3	69.3	64.9	59.4	62.3	62.3	62.7	66.9	66.3	65.9
Other Current Assets	8.1	8.1	8.0	7.0	11.1	9.7	10.0	7.7	8.4	8.6
Total Current Assets	186.1	171.8	170.8	160.6	163.5	152.0	160.2	165.8	160.2	155.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	58.6	52.4	58.4	62.3	69.2	74.6	83.5	64.1	69.1	73.3	68.7	51.3	32.0	28.0	25.1	27.4
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	0.0	0.0	0.0	0.0	0.0	0.0	0.6	0.6	0.7	1.0	0.6	0.7	0.9	1.0	1.2	1.3
Long-Term Investments	0.9	0.0	0.7	0.7	1.0	0.0	0.0	1.3	2.0	1.4	1.0	1.0	1.0	1.3	1.4	1.8
Other Long-Term Assets	9.6	10.2	9.8	10.4	11.4	12.2	11.4	11.1	12.6	13.8	11.3	8.0	7.2	6.8	6.4	9.5
Total Long-Term Assets	83.8	80.3	84.0	80.3	94.2	95.4	100.4	86.2	92.7	105.4	99.0	75.6	51.0	48.6	50.7	52.9
Total Assets	235.8	240.9	249.8	229.8	258.9	249.5	213.1	193.0	195.2	205.6	200.5	196.8	199.6	193.9	175.8	159.4

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	46.9	50.1	51.2	52.4	55.8	58.6	61.2	58.4	60.4	60.7
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	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.9	0.9	0.8	0.7	0.7	0.7
Other Long-Term Assets	11.4	11.5	10.7	10.2	10.2	9.6	9.8	9.8	9.1	10.0
Total Long-Term Assets	78.7	83.0	81.9	80.3	81.8	83.8	87.1	84.0	79.7	80.2
Total Assets	264.8	254.9	252.7	240.9	245.3	235.8	247.3	249.8	239.9	236.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	8.4	8.9	7.9	6.3	9.7	6.5	4.4	5.2	4.2	5.3	6.3	5.2	5.7	6.2	6.0	4.9
Short-Term Debt	4.0	3.9	9.1	5.4	5.9	7.5	6.5	1.5	0.5	9.9	2.7	45.3	2.3	3.4	3.3	0.0
Other Current Liabilities	49.0	43.6	51.5	51.5	57.4	53.6	45.8	58.7	45.6	44.1	39.9	2.6	56.5	47.5	55.9	56.9
Current Liabilities	63.6	65.7	76.8	65.6	76.7	69.7	57.9	66.7	53.7	63.0	53.1	57.9	68.6	61.4	67.8	65.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	7.1	9.9	9.9	8.9	8.9	8.4	9.0	7.9	7.2	6.9
Short-Term Debt	4.6	4.6	4.3	3.9	4.0	4.0	5.1	9.1	4.7	5.2
Other Current Liabilities	56.8	50.0	47.6	43.6	46.0	45.1	45.7	51.5	87.4	82.5
Current Liabilities	83.6	75.9	70.7	65.7	67.2	63.6	68.9	76.8	73.3	71.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	11.4	10.3	10.4	13.7	17.1	18.8	20.2	0.0	13.2	0.0	0.0	0.0	10.0	2.3	5.9	0.0
Capital Leases	11.4	14.2	14.9	18.0	20.3	21.4	25.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	1.2	1.0	1.4	1.4	1.6	1.4	1.7	1.6	0.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	79.4	79.9	90.2	82.7	97.5	92.3	83.6	72.4	75.5	73.2	64.3	67.8	94.4	78.3	88.4	91.0

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	9.7	11.0	10.6	10.3	11.2	11.4	14.8	10.4	11.3	12.5
Capital Leases	14.3	15.6	14.8	14.2	15.3	15.4	17.7	10.4	15.8	17.2
Def. Tax Liability	1.1	1.0	1.2	1.0	1.3	1.2	1.5	1.4	1.2	1.2
Total Liabilities	98.1	91.2	85.6	79.9	82.7	79.4	87.6	90.2	87.9	86.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	114.0	114.6	119.7	121.6	133.4	139.3	135.7	133.7	131.5	129.7	126.7	125.5	83.1	77.3	71.6	67.8
Retained Earnings	53.4	57.4	49.7	34.6	35.0	26.0	4.7	-2.1	-2.1	12.7	18.1	10.9	36.1	48.9	25.9	8.3
Comprehensive Income	-16.8	-16.7	-15.3	-13.3	-10.2	-10.0	-11.2	-11.1	-10.1	-11.3	-11.2	-11.2	-14.0	-10.6	-10.1	-7.6
Total Common Equity	150.6	155.3	154.1	142.9	158.2	155.4	129.2	120.5	119.3	131.1	133.5	125.2	105.3	115.6	87.4	68.4

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	103.6	104.7	115.1	114.6	113.9	114.0	119.1	119.7	123.0	122.9
Retained Earnings	72.8	67.5	62.2	57.4	57.7	53.4	52.0	49.7	40.7	37.9
Comprehensive Income	-15.9	-14.5	-16.0	-16.7	-15.1	-16.8	-17.0	-15.3	-16.8	-16.2
Total Common Equity	160.5	157.7	161.3	155.3	156.5	150.6	154.1	154.1	146.9	144.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		15.4	14.2	14.9	19.2	23.0	26.3	26.7	1.5	13.7	9.9	2.7	0.0	12.3	5.6	9.2	0.0
Book Value		156.4	161.0	159.5	147.0	161.4	157.2	129.4	120.6	119.7	132.4	136.3	129.0	105.3	115.6	87.4	68.4

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		6.2	6.0	5.8	5.7	6.1	5.8	5.7	5.5	5.1	4.8
Book Value		160.5	157.7	161.3	155.3	156.5	150.6	154.1	154.1	146.9	144.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	15.8	0.0	7.9	15.1	0.6	30.2	23.0	6.9	-1.2	-13.8	0.7	13.7	9.8	17.6	25.4	17.6	-1.2
Depreciation & Amortization	12.8	0.0	14.2	11.8	11.0	11.2	10.7	10.6	9.8	8.6	4.8	4.5	4.4	4.5	4.1	4.4	4.3
Stock-Based Compensation	5.0	0.0	4.8	4.9	2.9	3.7	3.8	2.1	2.2	2.2	3.2	4.5	3.9	3.4	2.9	3.5	0.4
Change Working Capital	-7.0	-3.1	-8.5	13.2	-27.3	-14.7	0.8	-21.7	11.9	1.3	-7.7	-7.9	-6.7	4.0	-9.6	-16.4	3.8
Change In Accounts Receivable	0.9	1.0	-1.1	4.9	-5.9	-1.7	0.1	0.4	0.2	-1.2	-0.3	-1.1	3.5	-1.4	0.3	-3.7	2.2
Change In Accounts Payable	1.3	-1.8	1.1	1.4	-2.8	3.1	2.1	-1.0	1.0	-1.1	-0.9	0.6	-0.4	-0.6	0.1	1.3	0.6
Change In Inventories	2.5	-7.8	5.6	1.0	-8.8	-14.5	-0.2	-4.9	1.1	5.2	-9.6	0.9	0.7	0.8	-1.5	-5.6	4.7
Other Non-cash Items	22.4	38.4	8.5	4.8	7.0	8.4	3.7	6.3	-0.8	-1.9	1.7	-1.2	6.7	-1.2	-0.4	-0.1	6.8
Cash from Operations	27.5	0.0	0.0	41.2	0.7	34.6	37.7	8.5	21.8	10.5	3.4	10.2	14.2	29.4	26.7	3.9	16.2

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	-15.7	5.3	5.5	4.9	-0.3	4.3	1.5	2.5	9.0	3.1
Depreciation & Amortization	-10.5	3.5	3.5	3.5	4.0	3.5	3.5	3.2	3.1	3.1
Stock-Based Compensation	-4.2	1.3	1.6	1.3	0.0	0.0	1.3	1.4	1.1	1.3
Change Working Capital	2.3	6.7	-3.2	-5.8	5.3	0.7	-8.6	-5.8	2.2	5.3
Change In Accounts Receivable	5.3	-2.3	-1.2	-1.8	1.4	0.4	-1.8	-1.1	1.0	2.9
Change In Accounts Payable	2.4	-3.2	0.1	0.6	0.2	0.4	-0.7	1.1	0.5	0.4
Change In Inventories	6.4	1.5	-2.8	-5.1	1.2	1.3	-0.3	3.4	0.6	-1.2
Other Non-cash Items	34.9	1.6	-1.9	0.7	4.9	1.0	3.5	1.2	-0.2	2.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.6	14.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-12.8	-6.5	-11.0	-10.5	-7.6	-6.7	-4.9	-5.1	-4.8	-5.5	-11.5	-22.5	-26.3	-8.6	-6.6	-2.4	-2.6
Acquisitions	0.0	-6.2	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
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	-0.7	-0.4	-0.2	-7.0	-3.4
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8	0.0	0.8	0.2	0.2	3.8	7.7	0.1
Other Investing Activities	-10.5	0.0	0.0	0.0	0.0	0.1	0.0	0.0	5.0	0.5	0.0	3.1	0.1	0.2	0.0	0.0	0.0
Cash from Investing	-12.8	0.0	0.0	-10.5	-7.6	-6.6	-4.9	-5.1	0.2	-3.2	-11.5	-18.6	-26.7	-8.6	-3.0	-1.7	-5.9

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	4.1	-1.7	-1.4	-1.1	-2.2	-1.7	-3.4	-3.7	-1.2	-4.5
Acquisitions	-6.2	0.0	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	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	-10.4	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	-4.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-4.8	0.0	0.0	-1.2	-46.6	-2.2	-5.7	-2.1	-81.5	-15.9	0.0	0.0	-12.3	-3.4	-3.6	-0.8	0.0
Debt Issued	2.3	14.2	-0.7	-3.1	42.7	-1.1	5.3	27.2	69.3	19.7	7.2	2.7	0.0	10.0	0.0	10.0	0.0
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	44.8	14.3	0.0	0.0	0.0
Repurchase of Common Stock	-13.2	-16.3	-8.9	-6.4	-13.6	-7.4	0.0	0.0	0.0	0.0	0.0	-6.6	-7.5	-2.5	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-19.9	0.0	0.0	0.0	-1.8	-7.5	-7.5	-35.2	-30.4	-2.3	0.0	0.0
Other Financing Activities	-0.7	0.0	0.0	-0.4	43.9	-2.2	9.6	2.0	69.3	19.3	7.2	6.6	5.1	0.7	2.8	10.4	0.1
Cash from Financing	-14.5	0.0	0.0	-8.0	-16.2	-31.7	3.9	-0.1	-12.2	1.6	-0.3	-7.6	-5.1	-21.3	-3.1	9.6	0.1

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	-0.2	-0.3
Debt Issued	14.3	-1.3	0.8	0.6	-1.1	-0.1	-4.5	4.9	-0.9	-1.4
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	14.7	-2.4	-11.9	-0.5	-0.4	-0.7	-5.9	-1.8	-4.2	-1.3
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	-0.2	0.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.6	-1.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-0.3	9.2	2.3	22.3	-26.2	-5.9	38.4	3.0	7.7	10.6	-9.1	-17.3	-18.5	-2.0	20.3	11.4	12.1
Closing Cash Balance		68.7	93.9	84.7	82.4	60.0	86.2	92.1	53.6	50.6	42.9	32.3	41.4	58.7	77.2	79.2	59.0	47.6

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		-1.7	14.2	-5.1	1.8	6.0	10.0	-9.1	-4.6	6.3	7.1
Closing Cash Balance		93.9	95.6	81.3	86.5	84.7	78.7	68.7	77.8	82.4	76.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		14.7	28.8	14.3	30.7	-6.9	27.9	32.8	3.4	17.0	5.0	-8.1	-12.4	-12.1	20.8	20.0	1.5	13.6
Real Free Cash Flow		9.7	28.8	9.5	25.9	-9.8	24.2	29.0	1.3	14.8	2.8	-11.3	-16.9	-16.1	17.4	17.1	-2.0	13.1

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		7.6	16.8	3.0	1.5	10.0	7.9	-2.0	-1.5	8.4	9.9
Real Free Cash Flow		11.8	15.5	1.4	0.2	10.0	7.9	-3.3	-2.9	7.2	8.6