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

Universal Display Corporation

OLED

Valuace

Růst

Zdraví

Cena

$ 92.63

-3.43 (-2.86%)

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	650.6	650.6	647.7	576.4	616.6	553.5	428.9	405.2	247.4	335.6	198.9	191.0	191.0	146.6	83.2	61.3	30.5
Cost of Revenues	163.5	172.8	148.5	135.4	127.9	115.0	85.5	75.4	53.5	54.7	26.3	63.0	41.3	28.9	4.5	5.1	0.9
Gross Profit	487.1	477.8	499.2	441.1	488.7	438.5	343.4	329.8	193.9	280.9	172.6	128.0	149.7	117.8	78.7	56.2	29.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	172.9	139.6	171.8	166.3	162.3	161.6	158.5	165.3	158.3	141.1
Cost of Revenues	46.0	40.2	39.2	38.1	37.4	35.8	38.3	37.0	36.0	34.2
Gross Profit	127.0	99.4	132.6	128.1	124.9	125.8	120.2	128.3	122.3	106.8

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	130.5	117.1	99.7	83.9	71.3	53.7	49.1	42.7	44.6	41.2	34.2	30.0	24.1	21.7
Selling General & Admin Expenses	0.0	0.0	0.0	67.4	77.9	80.4	61.3	59.6	47.0	46.8	32.9	29.0	28.1	24.7	19.6	26.4	18.2
Depreciation & Amortization	46.6	46.6	44.1	43.4	42.3	42.0	37.2	34.4	30.6	26.9	20.8	14.1	13.1	13.0	6.8	1.5	2.9
Total Operating Expenses	236.9	227.0	260.4	223.9	221.6	210.9	185.9	171.5	137.1	134.7	104.2	95.8	91.1	79.5	65.0	50.5	39.9
Operating Income	250.2	250.8	238.8	217.2	267.1	227.6	157.5	158.3	56.7	146.2	68.4	32.3	58.6	38.2	13.7	5.7	-10.2

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	33.6	33.1
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	16.8	18.1
Depreciation & Amortization	12.0	12.1	11.4	11.1	11.0	10.9	11.0	11.2	11.8	11.5
Total Operating Expenses	58.1	56.3	64.1	58.5	72.5	58.8	63.7	65.4	57.6	58.4
Operating Income	68.8	43.1	68.5	69.7	52.5	67.0	56.4	62.9	64.7	48.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	39.7	39.7	40.7	28.2	7.8	0.5	5.1	10.8	7.7	3.3	2.1	0.8	0.8	0.8	1.2	1.0	0.3
Interest Expense	0.0	0.0	0.0	0.0	7.8	0.0	0.0	0.0	7.6	3.3	0.2	0.1	0.1	0.0	0.0	0.0	0.0
Other Expense	44.6	44.0	33.3	28.0	1.1	0.6	6.0	11.6	-0.1	0.0	-1.9	0.8	0.7	0.8	1.2	-4.2	-10.1
IBT	294.8	294.8	272.1	245.2	268.2	228.2	163.5	169.9	64.3	149.5	68.6	33.1	59.3	39.0	14.9	2.4	-20.1
Income Tax Expense	52.7	52.7	50.0	42.2	58.2	44.0	30.2	31.6	5.5	45.7	20.5	18.4	17.5	-35.0	5.2	-0.7	-0.1
Net Income	242.1	242.1	222.1	203.0	210.1	184.2	133.4	138.3	58.8	103.9	48.1	14.7	41.9	74.1	9.7	3.2	-19.9

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	9.8	10.0	9.8	10.1	10.6	10.6	9.9	9.6	7.9	7.1
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.3	0.0
Other Expense	7.8	11.0	15.3	10.5	2.8	14.4	8.5	7.6	10.9	5.4
IBT	76.7	54.1	83.9	80.1	55.3	81.4	64.9	70.5	75.6	53.9
Income Tax Expense	10.3	10.1	16.6	15.7	9.3	14.5	12.6	13.6	13.6	2.4
Net Income	66.3	44.0	67.3	64.4	45.9	66.9	52.3	56.9	62.0	51.5

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	$4.25	$4.41	$3.87	$2.80	$2.92	$1.26	$2.19	$1.02	$0.31	$0.90	$1.61	$0.21	$0.07	$-0.53
EPS Diluted	$0.00	$0.00	$0.00	$4.24	$4.40	$3.87	$2.80	$2.92	$1.25	$2.18	$1.02	$0.31	$0.90	$1.59	$0.21	$0.07	$-0.53
Shares Outstanding	47.6	47.5	47.5	47.6	47.4	47.3	47.2	47.0	46.8	46.7	46.4	46.8	46.3	45.9	46.0	43.7	37.6
Diluted Shares Outstanding	47.7	47.7	47.7	47.6	47.5	47.4	47.2	47.0	46.9	46.8	46.5	47.5	46.7	46.5	46.9	45.1	37.6

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	$1.30	$1.08
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.29	$1.08
Shares Outstanding	47.6	47.6	47.6	47.6	47.5	47.5	47.5	47.6	47.6	47.6
Diluted Shares Outstanding	47.7	47.7	47.7	47.7	47.7	47.7	47.6	47.6	47.7	47.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	92.9	99.0	92.0	93.4	312.0	630.0	131.6	211.0	132.8	139.4	97.5	45.4	70.6	85.9	111.8	20.4
Short Term Investments	437.7	393.7	422.1	484.3	351.2	100.0	514.5	304.3	287.4	188.6	298.0	243.1	202.0	158.0	234.3	52.8
Total Cash & ST Investments	530.5	492.7	514.1	577.8	663.2	730.0	646.1	515.3	420.3	328.0	395.5	288.5	272.6	243.9	346.1	73.2
Accounts Receivable	165.9	113.6	139.9	92.7	107.6	82.3	60.5	43.1	52.4	25.0	24.7	22.1	15.7	8.7	10.7	7.2
Inventory	171.8	182.9	175.8	183.2	134.2	91.6	64.0	70.0	36.3	17.3	12.7	37.1	10.6	11.0	3.8	0.0
Other Current Assets	91.3	110.6	87.4	45.8	20.9	20.7	21.9	6.4	10.3	6.4	2.4	4.4	6.6	3.9	1.6	2.0
Total Current Assets	959.5	899.8	917.1	899.5	925.9	924.6	792.4	634.8	519.2	385.4	447.7	370.5	327.0	267.5	362.3	82.4

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	121.6	95.8	157.5	99.0	79.6	92.9	74.0	92.0	79.3	93.5
Short Term Investments	481.4	429.4	413.8	393.7	472.0	437.7	465.3	422.1	412.4	465.7
Total Cash & ST Investments	603.0	525.2	571.3	492.7	551.6	530.5	539.3	514.1	491.7	559.1
Accounts Receivable	74.2	147.0	139.6	113.6	87.7	124.4	119.6	139.9	122.2	109.4
Inventory	212.6	208.2	197.4	182.9	176.0	171.8	172.9	175.8	181.4	175.9
Other Current Assets	147.5	130.4	110.2	110.6	126.6	132.7	89.5	87.4	83.4	33.8
Total Current Assets	1,037.3	1,010.8	1,018.4	899.8	941.8	959.5	921.3	917.1	878.7	878.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	208.6	215.1	200.1	143.4	128.8	102.1	87.9	69.7	56.5	27.2	22.4	19.9	14.9	11.8	10.9	9.7
Goodwill	15.5	15.5	15.5	15.5	15.5	15.5	15.5	15.5	15.5	15.5	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	88.1	79.0	97.2	46.6	59.4	80.9	102.8	124.4	146.4	168.4	72.0	83.0	94.0	104.6	0.4	0.0
Long-Term Investments	428.6	457.6	299.5	259.9	168.1	5.0	5.0	0.0	14.8	15.0	2.2	3.0	7.4	1.3	0.0	0.0
Other Long-Term Assets	9.6	86.9	80.4	109.7	135.7	103.3	86.1	64.5	0.6	0.3	0.2	0.4	0.2	0.3	0.3	0.2
Total Long-Term Assets	817.1	932.5	751.8	633.4	541.0	344.6	327.7	298.6	260.8	242.2	111.7	119.3	135.7	118.0	11.6	9.9
Total Assets	1,776.6	1,832.3	1,669.0	1,532.8	1,466.9	1,269.2	1,120.2	933.4	780.0	627.6	559.4	489.8	462.8	385.5	373.9	92.3

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	232.3	224.2	216.1	215.1	213.4	208.6	199.9	200.1	200.0	187.1
Goodwill	15.5	15.5	15.5	15.5	15.5	15.5	15.5	15.5	15.5	15.5
Intangible Assets	65.4	69.9	74.5	79.0	83.6	88.1	92.7	97.2	101.8	105.8
Long-Term Investments	422.9	432.4	369.0	457.6	396.9	362.5	312.9	299.5	301.2	211.4
Other Long-Term Assets	96.7	96.0	89.6	86.9	87.5	75.8	78.4	80.4	76.1	72.6
Total Long-Term Assets	910.1	920.9	846.1	932.5	869.0	817.1	762.4	751.8	744.2	662.7
Total Assets	1,947.5	1,931.7	1,864.5	1,832.3	1,810.9	1,776.6	1,683.7	1,669.0	1,622.9	1,540.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	23.6	36.6	10.9	9.5	15.0	13.8	13.3	10.5	13.8	8.1	6.8	9.3	5.3	7.6	4.8	2.2
Short-Term Debt	3.6	0.0	0.0	0.0	45.5	41.4	49.0	36.1	35.0	19.8	17.4	15.0	16.0	10.4	9.0	10.9
Other Current Liabilities	60.9	55.7	60.2	80.6	6.6	4.5	1.9	5.8	0.1	2.0	0.2	0.1	0.0	0.0	0.2	10.7
Current Liabilities	152.0	125.4	118.8	135.7	187.9	165.0	161.5	133.2	63.8	40.2	34.5	26.8	23.2	22.3	19.5	25.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	34.7	38.5	28.3	36.6	24.7	23.6	12.8	10.9	20.6	7.3
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	50.6	51.1	62.0	55.7	59.1	64.6	63.0	60.2	43.9	43.7
Current Liabilities	108.6	125.6	113.1	125.4	131.2	152.0	95.0	118.8	131.3	80.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	21.0	19.1	22.9	29.0	27.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	21.0	19.1	22.9	29.0	27.3	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	39.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	249.7	215.8	221.7	257.5	367.0	356.5	308.7	242.9	120.9	99.1	92.6	41.1	35.1	35.3	31.7	34.9

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	20.4	17.8	18.8	19.1	20.1	21.0	21.9	22.9	23.4	27.2
Capital Leases	0.0	17.8	18.8	19.1	20.1	21.0	21.9	22.9	23.4	27.2
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	68.0	76.9	75.7
Total Liabilities	202.6	217.1	205.2	215.8	224.1	249.7	198.8	221.7	240.6	202.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.4
Retained Earnings	860.1	934.7	789.6	653.3	500.2	353.9	249.0	129.6	99.1	-25.6	-73.6	-88.3	-130.2	-204.2	-213.9	-217.0
Comprehensive Income	-4.7	-1.1	-1.1	-18.5	-18.2	-36.0	-17.0	-16.2	-11.5	-10.7	-9.8	-4.4	-4.4	-5.7	-5.9	-6.0
Total Common Equity	1,526.8	1,616.5	1,447.2	1,275.4	1,099.9	912.7	811.4	690.5	659.1	528.5	466.8	448.7	427.7	350.2	342.2	57.4

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	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Retained Earnings	1,045.6	1,023.2	977.6	934.7	907.8	860.1	826.9	789.6	744.2	709.4
Comprehensive Income	0.9	0.2	0.3	-1.1	2.6	-4.7	-3.8	-1.1	-15.0	-16.3
Total Common Equity	1,744.8	1,714.6	1,659.3	1,616.5	1,586.8	1,526.8	1,484.9	1,447.2	1,382.4	1,338.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		24.7	19.1	22.9	29.0	27.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,526.8	1,616.5	1,447.2	1,275.4	1,099.9	912.7	811.4	690.5	659.1	528.5	466.8	448.7	427.7	350.2	342.2	57.4

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		1,744.8	1,714.6	1,659.3	1,616.5	1,586.8	1,526.8	1,484.9	1,447.2	1,382.4	1,338.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	222.4	242.1	222.1	203.0	210.1	184.2	133.4	138.3	58.8	103.9	48.1	14.7	41.9	74.1	9.7	3.2	-19.9
Depreciation & Amortization	45.5	46.6	44.1	43.4	42.3	42.0	37.2	34.4	30.6	26.9	20.8	14.1	13.1	13.0	6.8	1.5	2.9
Stock-Based Compensation	31.3	28.2	30.0	24.1	29.9	36.3	28.3	17.7	16.8	14.9	13.1	10.5	8.3	6.9	5.0	5.8	5.9
Change Working Capital	-58.2	-99.5	-25.3	-103.5	-134.3	140.4	136.6	139.5	95.3	-27.6	4.8	40.6	-21.9	-2.9	0.7	4.3	-0.4
Change In Accounts Receivable	-15.0	-6.3	26.2	-47.2	15.0	-25.4	-21.8	-17.3	9.2	-27.4	1.2	-2.7	-6.4	-7.0	2.1	-3.5	-3.9
Change In Accounts Payable	63.1	2.1	10.4	4.0	3.3	10.4	-5.2	-0.6	-27.8	16.4	4.4	0.8	3.1	3.6	4.7	6.8	2.4
Change In Inventories	4.0	-58.0	-7.1	7.4	-49.1	-46.1	-28.8	0.1	-37.4	-19.0	-4.5	-8.6	-26.5	0.4	-7.2	-3.8	0.3
Other Non-cash Items	25.1	-5.5	1.9	-8.5	5.8	-213.5	-182.2	-130.3	-66.9	-9.1	-9.5	26.7	-3.1	-4.7	-5.3	3.2	1.2
Cash from Operations	236.5	0.0	0.0	154.8	126.8	191.1	148.8	193.9	121.8	133.4	80.3	113.6	47.3	45.0	17.8	16.4	-4.2

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	66.3	44.0	67.3	64.4	46.3	66.9	52.2	56.7	62.0	51.5
Depreciation & Amortization	12.0	12.1	11.4	11.1	11.0	10.9	11.0	11.2	11.8	11.5
Stock-Based Compensation	0.0	6.5	9.3	7.1	6.2	5.3	9.3	9.2	5.5	7.3
Change Working Capital	-50.4	32.7	-34.0	-47.9	-28.7	3.5	-0.8	0.8	-29.5	-28.7
Change In Accounts Receivable	-45.7	72.8	-7.5	-25.9	-26.0	36.7	-4.8	20.3	-17.7	-12.8
Change In Accounts Payable	1.8	-4.3	18.0	0.0	0.0	-3.0	20.3	-8.0	88.6	-37.9
Change In Inventories	-28.3	-4.4	-10.8	-14.5	-7.0	-4.1	1.1	2.9	5.6	-5.6
Other Non-cash Items	5.2	-3.7	-0.6	-1.0	6.1	-1.2	13.5	14.6	-1.4	-1.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	37.1	60.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-49.4	-56.5	-42.6	-59.8	-47.2	-43.6	-28.1	-30.5	-25.4	-29.8	-103.3	-5.1	-6.2	-5.1	-111.8	-3.1	-0.4
Acquisitions	-66.1	0.0	0.0	0.0	4.7	0.4	0.1	0.4	0.0	0.0	-33.4	0.0	0.0	0.4	109.1	0.4	0.0
Investments	-590.8	-375.5	-594.8	-531.1	-702.0	-642.2	-604.2	-931.9	-628.8	-594.3	-450.3	-691.9	-409.0	-362.8	-304.5	-337.4	-91.4
Sales of Investment	480.9	396.5	473.1	574.2	468.5	228.0	1,023.5	723.6	633.2	498.5	548.5	638.4	372.8	313.1	380.3	156.7	79.9
Other Investing Activities	-11.1	0.0	0.0	-66.6	-4.7	-0.4	-0.1	-0.4	0.0	0.0	0.0	0.0	0.0	-0.4	-109.1	-0.4	0.0
Cash from Investing	-159.3	0.0	0.0	-83.3	-280.7	-457.8	391.3	-238.7	-21.0	-125.6	-38.5	-58.6	-42.3	-54.8	-36.1	-183.8	-11.8

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	-26.1	-12.8	-14.5	-13.1	-12.7	-13.6	-9.1	-7.2	-7.6	-25.4
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-66.6	0.5
Investments	-55.9	-127.6	-153.2	-38.8	-256.9	-163.2	-74.8	-99.9	-228.1	-188.0
Sales of Investment	121.5	90.0	75.0	110.0	272.3	103.1	54.7	43.0	227.8	155.5
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	66.6	-0.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.9	-57.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	-2.1	19.1	-3.7	-6.2	1.8	27.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Issuance of Common Stock	2.2	0.0	0.0	2.0	1.6	1.5	1.2	0.9	0.8	0.7	0.4	0.4	0.3	0.3	0.3	249.9	0.2
Repurchase of Common Stock	-8.1	-32.9	0.0	0.0	0.0	0.0	0.0	-0.6	-0.5	0.0	0.0	0.0	-29.5	-5.5	-5.2	0.0	0.0
Dividends Paid	-72.0	0.0	0.0	-66.7	-57.0	-37.9	-28.4	-18.9	-11.3	-5.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-7.2	0.0	0.0	-8.2	-9.2	-14.9	-14.4	-16.0	-11.6	-9.4	-0.5	-3.3	-1.0	-0.4	-2.7	8.9	13.5
Cash from Financing	-77.9	0.0	0.0	-72.9	-64.6	-51.4	-41.7	-34.6	-22.6	-14.3	0.0	-2.9	-30.1	-5.5	-7.5	258.8	13.7

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	20.4	2.6	-1.0	-0.4	-1.0	-0.9	-0.9	-0.9	-0.5	-3.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	0.6
Repurchase of Common Stock	-32.9	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	-16.7	-16.7
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	-0.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-16.5	-16.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-0.6	39.4	7.0	-1.4	-218.6	-318.0	498.4	-79.4	78.2	-6.5	41.9	52.1	-25.2	-15.3	-25.9	91.4	-2.3
Closing Cash Balance		92.9	138.4	99.0	92.0	93.4	312.0	630.0	131.6	211.0	132.8	139.4	97.5	45.4	70.6	85.9	111.8	20.4

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		16.7	25.8	-61.7	58.5	19.4	-13.3	18.8	-18.0	12.7	-14.1
Closing Cash Balance		138.4	121.6	95.8	157.5	99.0	79.6	92.9	74.0	92.0	79.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		187.2	154.4	211.1	28.4	79.6	147.6	120.7	163.5	96.4	103.6	-23.0	108.5	41.1	39.9	-94.1	13.3	-4.6
Real Free Cash Flow		155.9	126.1	181.1	4.3	49.7	111.3	92.5	145.8	79.6	88.7	-36.0	98.0	32.8	33.0	-99.1	7.6	-10.5

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		15.1	84.3	37.5	17.5	22.0	66.2	57.9	65.0	29.5	34.9
Real Free Cash Flow		15.1	77.9	28.1	10.4	15.8	60.9	48.5	55.8	24.0	27.6