OLO
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Total Revenues | | 314.3 | 284.9 | 228.3 | 185.4 | 149.4 | 98.4 | 50.7 | 31.8 |
|---|
| Cost of Revenues | | 146.8 | 128.5 | 89.3 | 57.5 | 30.8 | 18.7 | 15.6 | 10.8 |
|---|
| Gross Profit | | 167.6 | 156.4 | 139.0 | 127.9 | 118.5 | 79.8 | 35.1 | 21.0 |
| Revenue |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Revenues | | 85.7 | 80.7 | 76.1 | 71.9 | 70.5 | 66.5 | 63.0 | 57.8 | 55.3 | 52.2 |
|---|
| Cost of Revenues | | 41.8 | 36.4 | 35.8 | 32.8 | 30.6 | 29.3 | 26.6 | 23.2 | 20.8 | 18.7 |
|---|
| Gross Profit | | 43.9 | 44.3 | 40.3 | 39.0 | 39.9 | 37.2 | 36.4 | 34.6 | 34.5 | 33.5 |
| Operating Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| R&D Expenses | | 0.0 | 0.0 | 73.9 | 72.9 | 58.9 | 32.9 | 21.7 | 17.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 133.3 | 106.6 | 87.6 | 30.8 | 18.5 | 12.6 |
|---|
| Depreciation & Amortization | | 16.4 | 14.4 | 10.3 | 10.6 | 1.7 | 0.7 | 0.4 | 0.2 |
|---|
| Total Operating Expenses | | 185.6 | 175.6 | 214.1 | 179.6 | 146.5 | 63.7 | 40.2 | 29.8 |
|---|
| Operating Income | | -18.1 | -19.1 | -75.1 | -51.7 | -28.0 | 16.1 | -5.1 | -8.8 |
| Operating Income |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.1 | 18.0 | 18.3 | 20.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 39.9 | 32.7 | 30.7 | 30.1 |
|---|
| Depreciation & Amortization | | 4.3 | 4.2 | 4.1 | 3.8 | 3.5 | 3.1 | 3.0 | 2.8 | 3.0 | 2.9 |
|---|
| Total Operating Expenses | | 46.6 | 46.7 | 44.7 | 47.5 | 38.9 | 44.4 | 57.0 | 50.7 | 49.0 | 50.6 |
|---|
| Operating Income | | -2.7 | -2.4 | -4.4 | -8.5 | 1.0 | -7.2 | -20.5 | -16.3 | -21.2 | -17.1 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Interest Income | | 17.9 | 19.3 | 17.2 | 4.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 |
|---|
| Other Expense | | 18.2 | 19.2 | 17.0 | 4.4 | -18.9 | -12.8 | -3.1 | -2.6 |
|---|
| IBT | | 0.1 | 0.1 | -58.1 | -47.3 | -46.8 | 3.3 | -8.2 | -11.5 |
|---|
| Income Tax Expense | | 1.0 | 1.0 | 0.2 | -1.3 | -4.6 | 0.2 | 0.0 | 0.0 |
|---|
| Net Income | | -0.9 | -0.9 | -58.3 | -46.0 | -42.3 | 3.1 | -8.3 | -11.6 |
| Net Income |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Interest Income | | 4.2 | 4.2 | 4.6 | 4.9 | 4.8 | 4.9 | 5.0 | 4.6 | 4.2 | 3.5 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Other Expense | | 4.4 | 4.3 | 4.6 | 4.9 | 4.8 | 4.8 | 5.0 | 4.6 | 4.1 | 3.4 |
|---|
| IBT | | 1.7 | 1.9 | 0.2 | -3.6 | 5.8 | -2.3 | -15.5 | -11.8 | -17.1 | -13.7 |
|---|
| Income Tax Expense | | 0.1 | 0.1 | 0.8 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | 1.6 | 1.8 | -0.6 | -3.6 | 5.7 | -2.4 | -15.7 | -11.8 | -17.1 | -13.7 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| EPS | | $0.00 | $0.00 | $-0.36 | $-0.31 | $-0.34 | $0.02 | $-0.07 | $-0.10 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $-0.36 | $-0.31 | $-0.34 | $0.02 | $-0.06 | $-0.08 |
|---|
| Shares Outstanding | | 167.7 | 162.6 | 163.0 | 148.5 | 123.8 | 142.0 | 118.7 | 118.7 |
|---|
| Diluted Shares Outstanding | | 182.2 | 162.6 | 163.0 | 148.5 | 123.8 | 142.0 | 143.1 | 143.1 |
| Per Share Data |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.10 | $-0.07 | $-0.11 | $-0.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.10 | $-0.07 | $-0.11 | $-0.08 |
|---|
| Shares Outstanding | | 167.7 | 166.3 | 164.4 | 162.5 | 161.2 | 162.3 | 163.9 | 164.0 | 162.3 | 161.7 |
|---|
| Diluted Shares Outstanding | | 182.2 | 178.7 | 164.4 | 162.5 | 170.5 | 162.3 | 163.9 | 164.0 | 162.3 | 161.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Cash And Equivalents | | 269.4 | 286.8 | 278.2 | 350.1 | 514.4 | 75.8 | 10.9 |
|---|
| Short Term Investments | | 91.3 | 74.0 | 84.3 | 98.7 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 360.7 | 360.7 | 362.5 | 448.8 | 514.4 | 75.8 | 10.9 |
|---|
| Accounts Receivable | | 60.6 | 62.5 | 70.7 | 48.5 | 42.9 | 46.0 | 15.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 2.9 | 2.6 | 2.7 | 2.2 |
|---|
| Other Current Assets | | 20.7 | 25.1 | 17.5 | 11.7 | 5.7 | 0.8 | 0.6 |
|---|
| Total Current Assets | | 442.0 | 448.3 | 450.7 | 511.8 | 565.6 | 125.2 | 28.9 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 309.3 | 287.5 | 286.8 | 272.2 | 269.4 | 259.1 | 278.2 | 286.4 | 318.0 | 331.5 |
|---|
| Short Term Investments | | 68.1 | 71.0 | 74.0 | 77.5 | 91.3 | 93.1 | 84.3 | 90.4 | 83.7 | 90.7 |
|---|
| Total Cash & ST Investments | | 377.4 | 358.5 | 360.7 | 349.7 | 360.7 | 352.2 | 362.5 | 376.8 | 401.8 | 422.2 |
|---|
| Accounts Receivable | | 64.6 | 73.9 | 62.5 | 56.4 | 60.6 | 72.8 | 70.7 | 70.6 | 56.6 | 50.8 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.7 | 4.1 | 3.6 | 3.6 |
|---|
| Other Current Assets | | 27.6 | 26.8 | 25.1 | 19.0 | 25.8 | 12.9 | 17.5 | 13.0 | 14.7 | 15.4 |
|---|
| Total Current Assets | | 469.7 | 459.2 | 448.3 | 425.1 | 442.0 | 437.9 | 450.7 | 460.4 | 473.1 | 488.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Property, Plant & Equipment | | 36.4 | 36.0 | 34.6 | 27.3 | 3.3 | 2.2 | 1.5 |
|---|
| Goodwill | | 207.8 | 207.8 | 207.8 | 207.8 | 163.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 15.8 | 13.8 | 17.7 | 21.7 | 19.6 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 27.3 | 42.4 | 25.7 | 2.4 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 11.0 | 6.5 | 6.2 | 4.6 | 4.4 | 6.9 | 2.7 |
|---|
| Total Long-Term Assets | | 298.2 | 306.5 | 292.1 | 263.8 | 190.3 | 9.2 | 4.2 |
|---|
| Total Assets | | 740.2 | 754.8 | 742.8 | 775.6 | 755.9 | 134.4 | 33.1 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 34.5 | 35.1 | 36.0 | 36.5 | 36.4 | 35.8 | 34.6 | 33.4 | 32.4 | 29.4 |
|---|
| Goodwill | | 207.8 | 207.8 | 207.8 | 207.8 | 207.8 | 207.8 | 207.8 | 207.8 | 207.8 | 207.8 |
|---|
| Intangible Assets | | 11.9 | 12.8 | 13.8 | 14.8 | 15.8 | 16.7 | 17.7 | 18.7 | 19.7 | 20.7 |
|---|
| Long-Term Investments | | 51.1 | 43.4 | 42.4 | 42.1 | 27.3 | 25.5 | 25.7 | 20.8 | 29.4 | 16.1 |
|---|
| Other Long-Term Assets | | 5.7 | 6.3 | 6.5 | 7.0 | 11.0 | 10.8 | 0.1 | 0.1 | 0.1 | 5.1 |
|---|
| Total Long-Term Assets | | 311.0 | 305.4 | 306.5 | 308.2 | 298.2 | 296.7 | 292.1 | 286.7 | 295.2 | 279.1 |
|---|
| Total Assets | | 780.7 | 764.6 | 754.8 | 733.3 | 740.2 | 734.6 | 742.8 | 747.1 | 768.3 | 767.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Accounts Payable | | 6.5 | 1.4 | 4.6 | 2.3 | 2.2 | 9.1 | 6.2 |
|---|
| Short-Term Debt | | 2.7 | 2.4 | 4.9 | 3.2 | 41.0 | 40.4 | 12.1 |
|---|
| Other Current Liabilities | | 57.7 | 52.1 | 65.1 | 52.4 | 4.4 | 21.9 | 7.8 |
|---|
| Current Liabilities | | 68.7 | 59.6 | 77.2 | 60.4 | 48.8 | 72.0 | 26.8 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 0.6 | 0.5 | 1.4 | 1.5 | 6.5 | 2.1 | 4.6 | 0.2 | 7.7 | 1.0 |
|---|
| Short-Term Debt | | 2.3 | 2.3 | 2.4 | 2.6 | 5.4 | 2.9 | 4.9 | 8.3 | 5.5 | 5.5 |
|---|
| Other Current Liabilities | | 53.6 | 49.2 | 52.1 | 47.1 | 54.0 | 66.1 | 65.1 | 53.1 | 61.0 | 58.2 |
|---|
| Current Liabilities | | 60.9 | 57.9 | 59.6 | 54.1 | 68.7 | 74.8 | 77.2 | 64.7 | 78.8 | 67.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Long-Term Debt | | 12.7 | 11.6 | 27.9 | 16.8 | 0.0 | 0.0 | 3.5 |
|---|
| Capital Leases | | 12.7 | 14.0 | 18.9 | 20.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | -0.4 | 0.0 | -14.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 81.9 | 71.6 | 91.3 | 77.9 | 54.1 | 186.9 | 94.7 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 10.4 | 11.0 | 11.6 | 12.2 | 25.5 | 13.3 | 27.9 | 29.4 | 30.9 | 32.3 |
|---|
| Capital Leases | | 12.7 | 13.3 | 14.0 | 14.7 | 12.7 | 13.3 | 18.9 | 17.5 | 18.2 | 18.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 71.7 | 69.3 | 71.6 | 66.4 | 81.9 | 88.2 | 91.3 | 79.7 | 94.4 | 86.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -212.5 | -216.7 | -215.8 | -157.5 | -111.6 | -69.3 | -72.4 |
|---|
| Comprehensive Income | | -0.2 | 0.0 | 0.0 | -0.3 | -755.9 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 658.3 | 683.2 | 651.5 | 697.6 | 701.8 | -52.5 | -61.6 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | -213.3 | -214.9 | -216.7 | -216.1 | -212.5 | -218.2 | -215.8 | -200.1 | -188.3 | -171.2 |
|---|
| Comprehensive Income | | 0.1 | 0.1 | 0.0 | 0.4 | -0.2 | -0.1 | 0.0 | -0.4 | -0.5 | -0.1 |
|---|
| Total Common Equity | | 709.0 | 695.3 | 683.2 | 666.9 | 658.3 | 646.4 | 651.5 | 667.4 | 673.9 | 681.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Debt | | 15.4 | 14.0 | 18.9 | 20.0 | 0.0 | 0.0 | 3.5 |
|---|
| Book Value | | 658.3 | 683.2 | 651.5 | 697.6 | 701.8 | -52.5 | -61.6 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 709.0 | 695.3 | 683.2 | 666.9 | 658.3 | 646.4 | 651.5 | 667.4 | 673.9 | 681.5 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Net Income | | -24.1 | -0.9 | -58.3 | -46.0 | -42.3 | 3.1 | -8.3 | -11.6 |
|---|
| Depreciation & Amortization | | 12.4 | 14.4 | 10.3 | 6.0 | 1.6 | 0.7 | 0.4 | 0.2 |
|---|
| Stock-Based Compensation | | 45.3 | 43.4 | 52.9 | 46.0 | 32.7 | 5.4 | 4.8 | 4.2 |
|---|
| Change Working Capital | | -33.1 | -23.9 | -15.9 | -8.0 | -3.3 | -1.7 | 2.3 | 0.2 |
|---|
| Change In Accounts Receivable | | -9.7 | 3.3 | -25.0 | -5.6 | 3.7 | -31.5 | -7.2 | -4.4 |
|---|
| Change In Accounts Payable | | -1.2 | -3.2 | 2.3 | -0.1 | -6.8 | 2.7 | 3.4 | 2.4 |
|---|
| Change In Inventories | | 1.0 | 0.0 | 11.9 | 0.0 | -1.3 | 29.0 | 5.8 | 2.7 |
|---|
| Other Non-cash Items | | 32.5 | 6.7 | 4.4 | 5.7 | 32.4 | 13.3 | 3.2 | 2.8 |
|---|
| Cash from Operations | | 8.3 | 0.0 | -6.6 | 2.3 | 16.3 | 20.8 | 2.4 | -4.2 |
| Cash Flow From Operating Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Income | | 1.6 | 1.8 | -0.6 | -3.6 | 5.7 | -2.4 | -15.7 | -11.8 | -17.1 | -13.7 |
|---|
| Depreciation & Amortization | | 4.3 | 4.2 | 4.1 | 3.8 | 3.5 | 3.1 | 3.0 | 2.8 | 2.3 | 2.1 |
|---|
| Stock-Based Compensation | | 9.2 | 9.4 | 11.6 | 10.5 | 10.4 | 10.8 | 11.5 | 12.5 | 14.8 | 14.0 |
|---|
| Change Working Capital | | 16.0 | -16.0 | -7.2 | 11.5 | -4.4 | -7.1 | 5.5 | -27.1 | 1.8 | 4.0 |
|---|
| Change In Accounts Receivable | | 9.4 | -12.3 | -6.4 | 3.5 | 9.7 | -3.6 | -1.4 | -14.5 | -6.1 | -3.0 |
|---|
| Change In Accounts Payable | | 0.0 | -0.9 | 0.0 | -5.0 | 4.4 | -2.5 | 4.4 | -7.5 | 6.7 | -1.2 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | -3.2 | 2.4 | 0.0 |
|---|
| Other Non-cash Items | | -4.3 | 1.1 | 1.4 | -15.9 | 6.1 | 24.7 | 0.2 | 1.4 | -0.1 | 0.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | -21.6 | 2.0 | 7.2 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Capital Expenditure | | -13.0 | -0.9 | -0.1 | -9.0 | -1.8 | -1.3 | -1.4 | -0.2 |
|---|
| Acquisitions | | 5.7 | 0.0 | 0.0 | -49.2 | -75.2 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -118.0 | -118.5 | -130.4 | -151.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 115.8 | 114.4 | 124.0 | 51.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -19.0 | 0.0 | -13.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -15.2 | 0.0 | -19.5 | -158.5 | -77.1 | -1.3 | -1.4 | -0.2 |
| Cash Flow From Investing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Capital Expenditure | | -0.3 | -0.1 | -0.1 | 6.4 | -4.0 | -3.2 | -3.1 | -2.7 | -3.9 | -3.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 2.7 | 3.9 | 3.4 |
|---|
| Investments | | -39.2 | -30.0 | -22.1 | -36.0 | -26.0 | -34.5 | -33.9 | -23.6 | -34.2 | -38.7 |
|---|
| Sales of Investment | | 34.5 | 32.3 | 25.5 | 34.8 | 27.3 | 26.7 | 35.9 | 25.9 | 28.3 | 34.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | -2.7 | -3.9 | -3.4 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | -0.4 | -9.9 | -8.1 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -18.5 | 0.0 | 0.0 |
|---|
| Debt Issued | | -2.7 | -4.9 | -1.2 | 20.0 | 0.0 | 15.0 | 3.5 | 0.0 |
|---|
| Issuance of Common Stock | | 8.3 | 0.0 | 0.0 | 485.5 | 485.5 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -50.2 | -22.2 | -58.1 | -20.1 | 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 |
|---|
| Other Financing Activities | | 0.1 | 0.0 | 12.3 | -473.7 | 14.0 | 63.8 | 0.2 | 4.4 |
|---|
| Cash from Financing | | -41.7 | 0.0 | -45.8 | -8.2 | 499.5 | 45.3 | 0.2 | 4.4 |
| Cash Flow From Financing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | -0.5 | -0.7 | -0.7 | -0.7 | -0.7 | -2.7 | 1.4 | -0.7 | -0.7 | -1.1 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | -6.9 | -15.3 | -14.9 | -13.0 | -10.0 | -20.1 |
|---|
| 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 | 2.1 | 3.5 | -0.5 | 2.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.9 | -9.6 | -5.6 | -17.7 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Net Change in Cash | | -48.6 | 8.5 | -71.9 | -164.4 | 438.7 | 64.8 | 1.3 | 0.1 |
|---|
| Closing Cash Balance | | 269.4 | 286.8 | 278.2 | 350.1 | 514.4 | 75.8 | 10.9 | 9.6 |
| Cash position |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Change in Cash | | 21.8 | 0.7 | 14.6 | 2.7 | 10.4 | -19.1 | -8.2 | -31.6 | -13.5 | -18.6 |
|---|
| Closing Cash Balance | | 309.3 | 287.5 | 286.8 | 272.2 | 269.4 | 259.1 | 278.2 | 286.4 | 318.0 | 331.5 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Free Cash Flow | | -4.7 | 38.8 | -19.7 | -6.7 | 14.4 | 19.5 | 1.1 | -4.4 |
|---|
| Real Free Cash Flow | | -50.0 | -4.6 | -72.5 | -52.7 | -18.3 | 14.1 | -3.8 | -8.6 |
| Free Cash Flow |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Free Cash Flow | | 28.9 | -1.9 | 6.8 | 3.2 | 14.2 | 2.8 | 2.7 | -24.4 | -1.9 | 3.9 |
|---|
| Real Free Cash Flow | | 19.6 | -11.3 | -4.8 | -7.3 | 3.7 | -8.0 | -8.8 | -36.9 | -16.7 | -10.2 |