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

Orrstown Financial Services, Inc.

ORRF

Valuace

Růst

Zdraví

Cena

$ 36.63

-0.36 (-0.97%)

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	353.9	353.9	284.1	149.9	1.3	116.1	111.9	97.8	73.2	63.8	56.3	53.5	52.9	49.9	61.2	76.2	69.5
Cost of Revenues	103.9	103.9	110.2	6.1	6.0	6.0	6.7	5.7	4.4	3.6	4.2	4.2	5.1	5.2	5.9	6.9	6.6
Gross Profit	250.0	250.0	173.9	143.8	-4.7	110.1	105.3	92.1	68.9	60.2	52.1	49.4	47.8	44.7	55.2	69.3	62.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	90.7	89.6	87.1	86.5	90.5	94.6	50.1	48.9	46.5	32.1
Cost of Revenues	25.7	26.5	25.4	26.2	31.2	45.0	18.0	16.1	4.1	0.0
Gross Profit	64.9	63.1	61.7	60.3	59.3	49.6	32.1	32.9	42.5	32.1

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	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
Selling General & Admin Expenses	0.0	0.0	0.0	2.2	51.4	51.1	49.3	46.2	37.5	34.6	32.2	28.5	28.2	27.3	25.2	23.0	20.9
Depreciation & Amortization	14.0	14.0	9.7	4.3	1.1	1.3	1.6	1.6	0.3	3.3	3.0	2.9	2.8	2.8	2.6	19.7	2.9
Total Operating Expenses	147.3	147.3	146.1	2.2	2.3	-75.2	-79.4	-78.2	-44.5	1.6	1.7	1.6	1.2	1.3	1.4	1.2	1.2
Operating Income	102.7	102.7	27.8	141.6	39.2	40.9	32.5	19.6	27.9	45.9	36.1	32.9	31.9	30.7	38.1	52.2	50.6

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.1	13.7
Depreciation & Amortization	2.3	3.7	3.6	4.2	3.9	3.7	1.1	1.1	1.1	0.9
Total Operating Expenses	37.4	35.4	37.0	37.5	42.1	59.5	22.3	22.1	5.7	32.1
Operating Income	27.6	27.7	24.7	22.8	17.1	-9.9	9.8	10.7	11.5	32.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	303.7	303.7	248.9	149.9	108.7	93.7	99.6	93.0	64.8	51.0	42.0	38.6	38.2	37.1	45.4	60.4	58.4
Interest Expense	103.9	103.9	93.7	45.0	9.0	6.7	16.0	23.7	13.5	7.6	5.4	4.3	4.2	5.0	7.5	10.8	12.7
Other Expense	-0.1	-0.1	0.0	-96.6	-12.5	-44.6	-58.8	-65.7	-13.5	-33.4	-28.2	-23.4	-18.9	-20.9	-68.6	-95.0	-27.5
IBT	102.6	102.6	27.8	45.0	26.6	40.9	32.5	19.6	14.4	12.4	7.9	9.5	13.0	9.8	-30.5	-42.8	23.1
Income Tax Expense	21.8	21.8	5.8	9.4	4.6	8.0	6.0	2.7	1.6	4.3	1.3	1.6	-16.1	-0.2	8.0	-10.9	6.5
Net Income	80.9	80.9	22.1	35.7	22.0	32.9	26.5	16.9	12.8	8.1	6.6	7.9	29.1	10.0	-38.5	-32.0	16.6

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	76.3	77.1	74.8	75.5	80.0	83.0	43.3	42.7	40.0	38.7
Interest Expense	25.7	26.1	25.3	26.8	29.4	31.3	17.2	15.8	1.9	12.5
Other Expense	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.3	0.0
IBT	27.5	27.7	24.7	22.8	17.1	-9.9	9.8	10.7	9.7	11.6
Income Tax Expense	6.0	5.8	5.3	4.7	3.5	-2.0	2.1	2.2	2.1	2.5
Net Income	21.5	21.9	19.4	18.1	13.7	-7.9	7.7	8.5	7.6	9.0

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	$3.45	$2.09	$3.00	$2.42	$1.63	$1.53	$1.00	$0.82	$0.97	$3.59	$1.24	$-4.77	$-3.98	$2.18
EPS Diluted	$0.00	$0.00	$0.00	$3.42	$2.06	$2.96	$2.40	$1.61	$1.50	$0.98	$0.81	$0.97	$3.59	$1.24	$-4.77	$-3.98	$2.17
Shares Outstanding	16.6	16.6	14.8	10.3	10.6	11.0	10.9	10.4	8.4	8.1	8.1	8.1	8.1	8.1	8.1	8.0	7.6
Diluted Shares Outstanding	16.8	16.8	14.9	10.4	10.7	11.1	11.0	10.5	8.5	8.2	8.1	8.1	8.1	8.1	8.1	8.0	7.6

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	$0.74	$0.87
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.73	$0.87
Shares Outstanding	16.6	19.2	19.2	19.2	19.1	19.1	10.4	10.3	10.3	10.3
Diluted Shares Outstanding	16.8	19.4	19.3	19.3	19.3	19.2	10.6	10.5	10.4	10.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	132.5	248.9	65.2	60.8	208.7	125.3	56.5	88.8	29.8	30.3	28.3	31.4	37.6	150.7	109.7	11.3
Short Term Investments	529.1	829.7	513.5	513.7	472.4	466.5	490.4	465.8	415.3	400.2	394.1	376.2	406.9	302.0	310.4	2.7
Total Cash & ST Investments	132.5	1,078.6	546.1	574.6	681.1	591.7	546.8	537.7	445.1	430.4	422.5	407.6	444.5	452.7	109.7	14.1
Accounts Receivable	14.1	21.1	13.6	11.0	8.2	8.9	6.0	5.9	5.0	4.7	3.8	3.1	3.4	3.2	4.5	5.7
Inventory	-579.2	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
Other Current Assets	146.6	0.0	0.0	0.0	0.0	0.0	0.0	870.3	0.0	0.0	448.2	378.3	295.9	447.2	991.3	1,009.0
Total Current Assets	146.6	1,099.6	559.7	585.6	689.4	600.7	552.9	1,413.8	442.1	420.9	874.5	789.0	743.8	903.1	1,105.5	1,028.8

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	184.1	149.4	287.1	248.9	236.8	132.5	182.7	65.2	94.9	76.3
Short Term Investments	667.2	666.1	0.0	829.7	826.8	529.1	514.9	513.5	495.2	508.6
Total Cash & ST Investments	851.4	815.5	287.1	1,078.6	1,063.6	661.6	697.6	508.9	521.2	540.5
Accounts Receivable	20.4	20.0	19.9	21.1	20.6	14.1	13.5	13.6	12.2	11.8
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-522.5	-119.4	-88.1
Other Current Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	107.2	0.0
Total Current Assets	871.8	835.5	307.0	1,099.6	1,084.2	675.7	711.1	78.8	521.2	552.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	38.8	50.2	40.2	29.3	34.0	35.1	37.5	38.2	34.8	34.9	24.0	24.8	26.4	26.8	27.2	27.8
Goodwill	18.7	68.1	18.7	18.7	18.7	18.7	19.9	12.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	2.0	47.8	2.4	3.1	4.2	5.5	7.2	3.9	0.0	0.0	0.2	0.4	0.6	0.8	1.0	0.0
Long-Term Investments	123.4	3,889.1	513.5	513.7	472.4	466.5	490.4	465.8	415.3	400.2	394.1	376.2	406.9	302.0	310.4	443.3
Other Long-Term Assets	2,847.6	244.1	2,865.0	-24.0	-529.4	-525.8	-555.0	0.0	-415.3	-400.2	0.0	0.0	0.0	0.0	0.0	20.7
Total Long-Term Assets	3,052.2	4,341.9	3,439.8	564.9	529.4	525.8	555.0	520.5	34.8	34.9	418.3	401.4	434.0	329.6	338.6	483.0
Total Assets	3,198.8	5,441.6	3,064.2	2,922.4	2,834.6	2,750.6	2,383.3	1,934.4	1,558.8	1,414.5	1,292.8	1,190.4	1,177.8	1,232.7	1,444.1	1,511.7

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	51.3	51.7	51.7	50.2	49.8	28.5	29.0	40.2	29.4	29.6
Goodwill	69.8	69.8	68.1	68.1	70.7	18.7	18.7	18.7	18.7	18.7
Intangible Assets	40.3	42.7	45.2	47.8	46.1	2.0	2.2	2.4	2.7	2.6
Long-Term Investments	4,160.8	4,107.9	4,688.9	3,889.1	3,935.4	2,319.3	2,274.4	64.2	495.2	508.6
Other Long-Term Assets	242.1	243.4	244.4	244.1	245.9	132.9	126.7	2,837.9	-25.5	-508.6
Total Long-Term Assets	4,598.4	4,552.2	5,134.6	4,341.9	4,386.4	2,523.1	2,472.2	2,990.5	545.9	73.0
Total Assets	5,470.2	5,387.6	5,441.6	5,441.6	5,470.6	3,198.8	3,183.3	3,069.3	3,054.4	3,008.2

Current Liabilities	TTM	2024	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.0	0.0	61.9	40.8	38.0	34.7	22.8	17.2	15.2	13.9	11.9	10.9	12.8	0.0	0.0
Short-Term Debt	15.3	25.9	0.0	0.0	0.0	154.9	64.1	93.6	87.9	60.0	65.0	50.0	9.7	35.0	87.9
Other Current Liabilities	427.7	4,623.1	-61.9	-40.8	-38.0	-189.6	0.0	0.0	0.0	0.0	0.0	0.0	-12.8	0.0	0.0
Current Liabilities	443.0	4,649.0	61.9	40.8	38.0	189.6	86.9	110.8	103.0	73.9	76.9	60.9	9.7	35.0	87.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	57.6	55.4
Short-Term Debt	32.5	30.0	23.1	25.9	21.9	14.6	12.1	0.0	0.0	0.0
Other Current Liabilities	4,533.6	4,516.6	4,633.7	4,623.1	4,650.9	2,702.9	2,696.0	0.0	-96.9	0.8
Current Liabilities	4,566.1	4,546.7	4,656.8	4,649.0	4,672.8	2,717.5	2,708.1	1,567.8	57.6	55.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	147.1	184.0	169.6	138.2	33.9	89.9	94.9	179.4	177.4	112.0	113.7	101.6	75.1	47.1	53.8	65.2
Capital Leases	10.5	0.0	10.3	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
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	2,920.4	4,924.9	2,799.2	2,693.5	2,562.9	2,504.3	2,160.0	1,761.0	1,414.1	1,279.6	1,159.8	1,063.2	1,086.4	1,145.0	1,315.9	1,351.2

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	246.2	205.4	169.2	184.0	183.9	147.1	147.1	169.6	189.3	168.8
Capital Leases	0.0	0.0	0.0	0.0	0.0	10.5	10.4	10.3	11.5	11.4
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.1	0.0	0.0
Total Liabilities	4,898.3	4,839.2	4,908.7	4,924.9	4,954.4	2,920.4	2,911.6	2,804.3	2,811.4	2,762.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.6	1.0	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	0.0
Retained Earnings	129.7	126.5	117.7	92.5	78.7	54.1	35.2	24.5	16.0	11.7	7.9	1.9	-27.3	-37.3	1.2	38.7
Comprehensive Income	-28.4	-26.3	-28.5	-39.9	4.4	3.3	-0.5	-3.0	2.8	-1.2	1.2	1.6	-4.8	1.8	4.1	-0.1
Total Common Equity	278.4	516.7	265.1	228.9	271.7	246.2	223.2	173.4	144.8	134.9	133.1	127.3	91.4	87.7	128.2	160.5

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	1.0	1.0	1.0	1.0	1.0	0.6	0.6	0.6	0.6	0.6
Retained Earnings	170.5	153.9	139.5	126.5	117.3	129.7	124.1	117.7	112.1	105.2
Comprehensive Income	-17.5	-24.5	-24.0	-26.3	-15.9	-28.4	-28.7	-28.5	-44.3	-34.2
Total Common Equity	571.9	548.4	532.9	516.7	516.2	278.4	271.7	265.1	243.1	245.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		172.9	209.9	169.6	138.2	33.9	89.9	249.8	179.4	177.4	112.0	113.7	101.6	75.1	47.1	88.8	153.0
Book Value		278.4	516.7	265.1	228.9	271.7	246.2	223.2	173.4	144.8	134.9	133.1	127.3	91.4	87.7	128.2	160.5

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		571.9	548.4	532.9	516.7	516.2	278.4	271.7	265.1	243.1	245.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	32.9	80.9	22.1	35.7	22.0	32.9	26.5	16.9	12.8	8.1	6.6	7.9	29.1	10.0	-38.5	-32.0	16.6
Depreciation & Amortization	4.1	0.9	9.7	4.3	4.6	5.3	6.6	5.5	3.6	3.3	3.0	2.9	2.8	2.8	2.6	2.8	2.9
Stock-Based Compensation	3.0	0.7	8.7	2.4	2.2	1.9	2.1	1.6	1.5	1.4	1.0	0.7	0.2	0.1	0.0	0.0	0.4
Change Working Capital	-4.0	-5.4	-6.4	-4.1	17.7	1.9	-1.9	-4.0	1.8	1.6	2.9	-1.5	0.1	4.8	-4.4	3.2	-1.1
Change In Accounts Receivable	-4.0	5.4	-10.6	1.6	-2.8	0.7	-2.9	1.2	-0.9	-0.4	-0.8	-0.7	0.3	-0.2	1.4	0.0	0.0
Change In Accounts Payable	-0.6	-10.8	4.2	-5.7	0.0	1.2	1.0	-5.3	2.7	2.0	0.6	2.0	1.0	-1.0	-0.5	-0.1	0.0
Change In Inventories	-8.9	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 Non-cash Items	5.8	-2.1	1.8	6.1	-9.7	-2.1	-1.1	-12.7	2.2	-1.1	2.4	1.3	1.2	-5.1	38.5	76.0	8.5
Cash from Operations	35.0	0.0	0.0	43.7	36.2	40.8	30.2	9.1	22.5	16.4	15.6	12.2	17.3	33.0	18.7	34.9	24.8

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	21.5	21.9	19.4	18.1	13.7	-7.9	7.7	8.5	7.6	9.0
Depreciation & Amortization	8.4	3.7	3.6	4.2	3.9	3.7	1.1	1.1	1.1	1.1
Stock-Based Compensation	-3.3	1.3	1.3	1.4	1.2	5.7	0.9	1.0	0.6	0.6
Change Working Capital	-17.3	2.7	5.5	-11.4	-0.3	0.4	-2.3	-4.2	3.9	-1.7
Change In Accounts Receivable	3.1	4.3	4.2	-0.6	2.0	-9.8	-1.6	-1.1	-0.6	-0.6
Change In Accounts Payable	-20.3	-1.6	1.3	-10.8	-2.2	10.2	-0.7	-3.1	4.3	-1.1
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.0	1.1
Other Non-cash Items	14.1	-7.3	-5.8	-7.1	-9.3	6.0	-0.3	5.4	0.8	-0.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.1	8.3

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-0.9	-1.6	-2.3	-0.9	-1.3	-1.3	-2.9	-4.8	-2.7	-13.4	-1.5	-0.9	-1.9	-1.6	-1.4	-0.6
Acquisitions	-28.1	45.3	0.0	0.0	1.8	-327.3	29.4	12.4	-128.5	-103.4	-78.8	-38.5	33.1	188.9	-119.5	-84.2
Investments	-90.8	-235.7	-46.6	-181.5	-195.0	-26.7	-190.5	-226.0	-203.7	-108.4	-122.7	-175.0	-283.0	-176.8	-95.2	-518.1
Sales of Investment	69.7	238.7	57.0	81.4	188.1	62.1	230.5	174.7	191.1	94.9	97.9	212.7	160.9	181.5	224.0	279.1
Other Investing Activities	-31.5	0.0	-161.3	-170.0	4.4	0.9	-47.5	-95.7	-2.1	1.4	-2.3	2.4	1.2	3.7	-2.0	0.6
Cash from Investing	-127.1	0.0	-153.2	-271.0	-2.0	-292.3	19.0	-139.4	-145.9	-128.9	-107.3	0.7	-89.7	195.7	5.8	-323.2

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	-5.4	-0.5	-0.8	-2.3	-1.1	-0.4	0.0	-0.1	-0.5	-0.3
Acquisitions	0.0	0.0	0.0	0.0	0.0	45.3	0.0	0.0	-28.1	0.0
Investments	150.6	-57.9	-51.1	-39.6	-38.6	-142.4	-33.0	-21.8	-6.2	-29.9
Sales of Investment	16.1	62.8	20.9	18.4	18.1	188.7	13.7	18.1	9.6	28.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-32.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-25.2	-34.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-51.9	0.0	0.0	23.9	-0.4	-56.1	-267.0	-116.8	-54.9	-20.3	-0.3	-10.3	-11.3	-21.4	-16.3	-41.4	-39.5
Debt Issued	56.1	209.9	40.3	55.3	104.7	0.1	107.2	187.2	56.9	85.7	-1.3	22.4	37.7	49.4	-25.4	-22.8	192.6
Issuance of Common Stock	1.9	0.0	0.0	0.0	1.6	112.0	1.6	64.4	0.2	0.1	0.1	0.2	0.1	0.3	0.2	1.0	39.2
Repurchase of Common Stock	-0.7	-2.3	-2.4	-3.0	-14.5	-2.4	-1.9	-1.8	-0.7	0.0	-0.6	-0.8	0.0	0.0	0.0	-0.1	-0.2
Dividends Paid	-8.5	0.0	0.0	-8.5	-8.3	-8.3	-7.6	-6.2	-4.4	-3.5	-2.9	-1.8	0.0	0.0	0.0	-5.5	-6.8
Other Financing Activities	177.1	0.0	0.0	101.4	108.4	-0.5	606.4	-0.1	235.7	152.8	119.0	104.9	-13.0	-35.3	-157.2	5.7	303.0
Cash from Financing	148.3	0.0	0.0	113.9	86.9	44.7	331.5	-60.4	175.9	129.1	115.2	92.1	-24.1	-56.4	-173.4	-40.3	295.6

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	-28.0	23.0
Debt Issued	278.7	43.3	43.1	-17.6	4.1	44.1	2.5	-31.8	29.6	43.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Repurchase of Common Stock	-0.2	-1.6	-0.1	-0.5	0.0	-1.8	0.0	-0.6	0.0	-0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.1	-2.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.4	23.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-17.7	44.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		56.2	-99.1	183.7	4.3	-147.9	83.5	69.3	-32.4	59.0	-0.5	1.9	-3.1	-6.2	-113.1	41.0	0.4	-2.7
Closing Cash Balance		132.5	149.8	248.9	65.2	60.8	208.7	125.3	56.5	88.8	29.8	30.3	28.3	31.4	37.6	150.7	19.6	19.2

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		-34.4	34.8	-137.7	38.2	12.1	104.3	-50.2	117.6	-29.8	18.6
Closing Cash Balance		149.8	184.1	149.4	287.1	248.9	236.8	132.5	182.7	65.2	94.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		34.1	70.5	33.4	41.4	35.3	39.6	28.9	6.2	17.7	13.7	2.2	10.7	16.4	31.1	17.1	33.4	24.2
Real Free Cash Flow		31.1	69.8	24.7	39.1	33.1	37.6	26.8	4.6	16.2	12.3	1.3	9.9	16.2	31.0	17.0	33.4	23.8

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		15.9	22.3	23.7	8.6	7.2	7.1	6.4	12.6	12.6	8.1
Real Free Cash Flow		19.1	21.0	22.4	7.3	6.0	1.5	5.5	11.6	12.0	7.5