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

OraSure Technologies, Inc.

OSUR

Valuace

Růst

Zdraví

Cena

$ 3.04

-0.05 (-1.82%)

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	115.0	115.0	185.8	405.5	387.5	233.7	171.7	154.6	181.7	167.1	128.2	119.7	106.5	98.9	87.8	81.9	75.0
Cost of Revenues	71.1	66.8	106.4	226.1	239.8	116.1	69.9	60.0	68.1	68.1	40.2	39.4	39.8	40.4	32.2	30.2	27.7
Gross Profit	43.9	48.2	79.4	179.4	147.6	117.6	101.9	94.6	113.6	99.0	88.0	80.3	66.6	58.6	55.6	51.7	47.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	26.8	27.1	31.2	29.9	37.4	39.9	54.3	54.1	75.9	89.2
Cost of Revenues	15.8	16.7	19.6	19.1	23.9	22.8	29.6	30.1	40.2	44.8
Gross Profit	11.0	10.4	11.7	10.9	13.6	17.1	24.7	24.1	35.6	44.3

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	33.7	36.2	34.2	31.0	19.6	16.3	13.4	9.8	11.7	12.1	10.9	12.4	18.4	13.2
Selling General & Admin Expenses	0.0	0.0	0.0	92.2	117.4	95.1	77.1	67.2	68.9	57.9	58.0	60.6	64.9	68.1	59.4	42.7	37.5
Depreciation & Amortization	7.8	10.2	10.3	20.9	15.5	-1.5	-1.1	7.7	7.2	6.4	5.7	5.7	6.3	6.5	7.3	4.9	3.0
Total Operating Expenses	112.0	116.3	107.6	146.7	153.7	129.2	108.1	86.8	85.2	71.2	67.8	72.2	76.9	79.1	71.8	61.1	50.7
Operating Income	-68.1	-68.1	-28.3	54.1	-4.7	-11.6	-6.3	-3.0	28.4	40.2	20.3	8.1	-4.8	-12.2	-16.3	-9.4	-3.4

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	7.0	8.5
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	20.9	18.8
Depreciation & Amortization	0.1	2.5	2.5	2.8	2.5	2.6	2.5	2.7	3.6	3.4
Total Operating Expenses	27.8	26.1	29.0	29.1	26.0	23.1	27.4	31.2	27.9	33.4
Operating Income	-16.9	-15.7	-17.3	-18.3	-12.4	-6.0	-2.7	-7.1	7.7	10.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	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	0.1	0.2
Interest Expense	0.0	0.0	0.0	0.0	10.4	0.0	0.0	0.0	-3.3	-0.8	-0.1	-0.8	-6.0	-8.5	0.2	0.3	0.3
Other Expense	1.2	1.2	10.5	2.2	-11.8	2.4	2.8	24.3	3.3	13.3	0.1	0.8	6.0	8.5	-0.2	-0.3	-0.1
IBT	-66.9	-66.9	-17.7	56.3	-16.5	-9.3	-3.5	21.3	31.7	41.0	20.3	8.8	-4.3	-12.0	-16.5	-9.7	-3.5
Income Tax Expense	1.8	1.8	1.8	2.6	1.5	13.7	11.4	4.7	11.3	10.1	0.6	0.7	0.3	-0.8	-1.4	-0.9	0.1
Net Income	-68.7	-68.7	-19.5	53.7	-17.9	-23.0	-14.9	16.7	20.4	30.9	19.7	8.2	-4.6	-11.2	-15.1	-8.8	-3.5

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	0.0	0.0	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	2.7	0.0
Other Expense	-2.2	2.0	-0.4	1.8	2.4	2.2	2.5	3.5	16.8	2.6
IBT	-19.1	-13.7	-17.7	-16.5	-10.0	-3.8	-0.2	-3.6	20.7	13.5
Income Tax Expense	0.2	0.0	2.0	-0.5	0.8	0.7	0.4	0.0	0.6	2.3
Net Income	-19.3	-13.7	-19.7	-16.0	-10.8	-4.5	-0.6	-3.6	20.1	11.2

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	$0.73	$-0.25	$-0.32	$-0.22	$0.27	$0.33	$0.52	$0.35	$0.14	$-0.08	$-0.20	$-0.29	$-0.19	$-0.08
EPS Diluted	$0.00	$0.00	$0.00	$0.72	$-0.25	$-0.32	$-0.22	$0.27	$0.33	$0.51	$0.35	$0.14	$-0.08	$-0.20	$-0.29	$-0.19	$-0.08
Shares Outstanding	71.6	73.5	74.4	73.3	72.5	72.0	67.5	61.7	61.1	59.1	55.6	56.4	55.9	55.6	51.5	46.9	46.2
Diluted Shares Outstanding	71.6	73.5	74.4	74.4	72.5	72.0	67.5	62.2	62.5	61.0	56.5	56.8	55.9	55.6	51.5	46.9	46.2

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	$0.27	$0.15
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.27	$0.15
Shares Outstanding	71.6	73.0	74.5	74.9	74.4	74.6	74.2	73.9	73.5	73.5
Diluted Shares Outstanding	71.6	73.0	74.5	74.9	74.4	74.6	74.2	73.9	75.0	74.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	258.2	267.8	290.4	84.0	116.8	160.8	75.7	88.4	72.9	109.8	94.1	92.9	93.2	87.9	23.9	73.8
Short Term Investments	9.1	0.0	0.0	26.9	36.3	48.6	80.6	68.1	83.0	11.2	7.2	5.0	0.0	0.0	0.0	1.9
Total Cash & ST Investments	267.4	267.8	290.4	110.8	153.0	209.4	156.3	156.6	155.9	121.0	101.3	97.9	93.2	87.9	23.9	75.7
Accounts Receivable	38.1	23.8	40.2	70.8	65.0	38.8	36.9	34.8	42.5	19.8	19.3	16.1	13.0	17.5	17.2	12.5
Inventory	38.3	34.2	47.6	96.2	53.1	31.9	23.2	22.9	19.3	11.8	13.2	15.8	11.4	12.8	9.6	7.3
Other Current Assets	7.3	7.4	8.3	47.8	17.3	8.8	8.1	5.0	4.1	3.9	2.9	1.4	2.0	2.2	26.1	75.7
Total Current Assets	351.1	333.2	386.5	325.7	288.4	288.9	224.6	219.3	221.9	156.4	136.7	131.2	119.6	120.4	52.8	97.5

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	216.5	234.6	247.6	267.8	278.6	258.2	247.1	290.4	217.5	185.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	9.1	16.6	0.0	7.4	0.0
Total Cash & ST Investments	216.5	234.6	247.6	267.8	278.6	267.4	263.8	290.4	224.9	185.9
Accounts Receivable	24.3	25.9	21.5	23.8	27.0	38.1	34.0	40.2	53.4	52.8
Inventory	33.4	33.4	35.7	34.2	38.9	38.3	43.2	47.6	59.3	73.3
Other Current Assets	8.8	7.6	9.0	7.4	5.8	7.3	7.5	8.3	18.9	29.6
Total Current Assets	283.0	301.4	313.8	333.2	350.2	351.1	348.5	386.5	337.6	341.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	50.7	58.7	58.3	59.4	88.2	51.9	37.3	24.3	21.4	20.0	20.1	17.9	17.9	18.5	19.9	19.6
Goodwill	35.0	40.3	35.7	35.1	40.3	40.4	36.2	18.5	20.1	18.8	18.3	21.7	23.8	25.4	24.7	0.0
Intangible Assets	0.8	17.4	1.2	11.7	14.3	17.9	14.7	5.1	8.2	10.3	12.6	17.5	22.2	27.2	30.4	4.8
Long-Term Investments	27.8	28.3	0.0	0.0	17.0	47.7	33.4	44.8	20.7	-2.4	-2.9	-0.1	0.8	-4.4	-5,635.6	0.0
Other Long-Term Assets	0.4	1.5	1.2	12.4	10.5	6.6	2.3	2.6	2.0	2.3	1.7	1.2	0.7	0.1	0.0	0.6
Total Long-Term Assets	115.3	146.4	96.4	119.0	172.6	165.6	124.7	96.3	74.3	51.5	52.6	58.4	64.7	71.3	75.0	25.0
Total Assets	466.3	479.7	482.8	444.7	461.0	454.5	349.3	315.6	296.2	207.9	189.3	189.6	184.2	191.7	127.9	122.5

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	53.2	55.0	56.3	58.7	48.2	50.7	53.3	58.3	48.0	49.3
Goodwill	41.3	41.7	40.4	40.3	35.3	35.0	35.2	35.7	35.0	35.6
Intangible Assets	17.2	17.3	17.3	17.4	0.7	0.8	1.0	1.2	3.8	10.7
Long-Term Investments	26.6	27.0	27.8	28.3	28.8	27.8	28.3	36.3	-15.2	-2.2
Other Long-Term Assets	1.6	2.6	1.5	1.5	0.3	1.0	0.6	-35.6	15.1	17.5
Total Long-Term Assets	140.1	143.6	143.8	146.4	113.9	115.3	119.1	96.4	86.9	112.0
Total Assets	423.1	445.0	457.6	479.7	464.1	466.3	467.6	482.8	458.4	453.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	9.1	8.2	13.2	39.3	28.0	17.4	9.6	10.6	10.2	4.6	5.1	7.1	4.8	3.4	4.1	2.9
Short-Term Debt	2.1	2.2	4.2	2.9	3.1	1.6	1.6	0.0	0.0	0.0	0.0	9.5	11.0	6.6	7.3	7.8
Other Current Liabilities	16.2	18.8	19.3	25.8	34.0	22.6	17.8	13.9	20.7	11.3	10.4	1.7	2.1	1.4	10.5	9.0
Current Liabilities	28.9	33.5	39.5	70.4	68.1	46.5	32.7	28.0	32.2	17.3	25.2	26.5	19.0	16.9	27.6	19.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	6.4	6.4	7.8	8.2	9.6	9.1	12.7	13.2	15.0	17.8
Short-Term Debt	2.1	2.1	2.1	2.2	1.6	2.1	2.1	4.2	6.0	6.0
Other Current Liabilities	29.9	30.3	11.9	18.8	13.8	14.8	11.4	19.3	16.8	19.6
Current Liabilities	40.2	42.4	25.4	33.5	27.8	28.9	29.1	39.5	16.8	46.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	10.5	12.4	11.4	9.6	9.2	4.5	5.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	10.5	14.6	13.5	12.5	12.3	6.1	5.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.6	0.0	0.6	0.4	2.2	1.2	0.9	3.3	2.0	2.4	2.9	3.2	3.4	4.4	5.6	0.0
Total Liabilities	40.5	69.3	52.2	81.1	80.5	55.9	42.2	32.2	38.1	22.1	29.9	30.9	23.1	21.4	27.6	19.7

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	11.4	12.0	12.1	12.4	9.5	10.5	10.9	11.4	12.0	12.4
Capital Leases	0.0	14.1	14.2	14.6	11.1	12.6	10.9	11.4	15.0	15.4
Def. Tax Liability	0.0	0.0	0.0	0.0	0.7	0.6	0.6	0.6	0.0	0.0
Total Liabilities	61.1	64.3	61.3	69.3	38.5	40.5	41.3	52.2	16.8	59.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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	-0.8	0.0	0.0	0.0
Retained Earnings	-88.1	-103.4	-83.9	-138.4	-120.5	-97.5	-82.5	-99.2	-119.5	-150.5	-170.2	-178.3	-173.7	-162.5	-147.4	-138.6
Comprehensive Income	-18.6	-24.4	-14.9	-18.4	-10.1	-9.1	-12.1	-18.7	-10.3	-14.2	-15.6	-7.8	-3.8	-0.7	-2.0	-0.2
Total Common Equity	425.8	410.3	430.7	363.6	380.5	398.6	307.1	283.4	258.1	185.9	159.4	158.7	161.1	170.3	100.2	102.8

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-152.9	-139.2	-119.5	-103.4	-92.6	-88.1	-87.5	-83.9	-104.0	-115.2
Comprehensive Income	-20.2	-17.4	-24.1	-24.4	-17.2	-18.6	-17.5	-14.9	-17.4	-14.6
Total Common Equity	362.0	380.7	396.3	410.3	425.6	425.8	426.3	430.7	404.9	394.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		12.6	14.6	13.5	12.5	12.3	6.1	5.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.3	7.8
Book Value		425.8	410.3	430.7	363.6	380.5	398.6	307.1	283.4	258.1	185.9	159.4	158.7	161.1	170.3	100.2	102.8

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		362.0	380.7	396.3	410.3	425.6	425.8	426.3	430.7	404.9	394.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	27.0	-0.1	-19.5	53.7	-17.9	-23.0	-14.9	16.7	20.4	30.9	19.7	8.2	-4.6	-11.2	-15.1	-8.8	-3.5
Depreciation & Amortization	12.3	0.0	10.9	20.9	15.5	12.5	9.7	7.7	7.2	6.4	5.7	5.7	6.3	6.5	7.3	4.9	3.0
Stock-Based Compensation	12.0	0.0	11.9	10.7	11.6	7.8	7.1	4.1	15.2	7.0	6.1	6.0	5.7	5.6	5.2	4.1	3.2
Change Working Capital	25.1	-6.8	18.8	45.8	-70.6	-38.4	4.7	-9.2	-2.4	-15.6	-8.2	-4.7	0.1	8.2	-1.3	-3.1	1.1
Change In Accounts Receivable	14.3	1.9	15.9	31.1	-25.2	-6.5	-2.3	-2.2	6.6	-22.1	-0.6	-3.7	-3.4	4.3	-0.3	-3.4	1.2
Change In Accounts Payable	-8.3	-1.7	-7.6	-27.0	4.0	3.2	7.4	-1.5	0.2	5.2	0.0	-2.6	2.2	1.5	-0.8	0.9	-0.5
Change In Inventories	34.9	3.6	13.1	48.2	-43.0	-27.9	-8.6	-1.3	-3.9	-7.4	1.5	2.3	-4.4	1.3	-3.1	-1.8	1.4
Other Non-cash Items	-1.9	6.8	5.9	10.4	15.8	4.7	-0.4	-8.0	-0.4	0.1	0.0	0.6	-0.3	0.0	10.8	0.9	0.1
Cash from Operations	67.1	0.0	0.0	141.6	-47.2	-35.4	5.8	9.8	39.1	28.2	22.8	15.8	7.5	8.3	5.4	-3.0	3.9

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	-16.0	-13.7	-19.7	-16.0	-10.8	-4.5	-0.6	-3.6	20.1	11.2
Depreciation & Amortization	2.8	2.4	2.4	2.8	2.5	3.0	2.5	2.7	3.6	3.4
Stock-Based Compensation	2.7	2.8	3.2	2.7	2.7	2.9	3.3	3.0	3.1	2.6
Change Working Capital	2.4	-2.8	2.6	-8.9	5.8	10.9	0.7	1.4	10.9	12.1
Change In Accounts Receivable	2.0	1.5	-4.0	2.4	3.2	10.9	-4.4	6.2	13.6	-1.2
Change In Accounts Payable	0.0	-0.2	-0.8	-0.7	-4.1	0.0	-3.4	-0.1	-1.9	-2.9
Change In Inventories	2.7	-0.1	2.5	-1.5	4.4	-0.6	4.9	4.3	11.8	13.9
Other Non-cash Items	-0.4	0.5	1.8	0.1	0.7	0.3	1.9	3.1	3.1	-19.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	41.4	11.2

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-6.6	-3.8	-10.3	-63.9	-48.1	-28.9	-9.3	-6.3	-4.3	-4.4	-3.7	-3.0	-2.5	-2.0	-2.5	-6.6
Acquisitions	-8.8	-5.0	0.0	0.0	0.0	-3.0	-11.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-49.7	0.0
Investments	-101.1	-53.2	-74.7	-22.9	-25.8	-90.1	-92.2	-163.8	-161.3	-34.1	-26.9	-9.4	0.0	0.0	49,729.9	0.0
Sales of Investment	119.0	53.1	102.4	47.4	67.9	107.7	93.5	152.7	69.3	30.4	23.9	4.4	0.0	0.0	1.9	2.8
Other Investing Activities	-64.8	0.0	48.7	60.5	0.5	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-49,729.9	0.0
Cash from Investing	-12.9	0.0	66.2	21.1	-5.5	-14.0	-19.8	-17.4	-96.4	-8.1	-6.7	-8.0	-2.5	-2.0	-50.3	-3.8

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	-0.4	-0.9	-1.9	-0.4	-0.5	-0.1	-1.6	-1.6	-1.3	-2.1
Acquisitions	0.0	0.0	0.0	0.0	-5.0	28.3	0.0	-28.3	-55.1	74.7
Investments	0.0	0.0	0.0	0.0	0.0	28.3	-27.4	-25.9	55.1	-74.7
Sales of Investment	0.0	0.0	0.0	0.0	0.0	9.1	34.7	9.2	7.5	67.7
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	24.4	-68.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	30.6	-2.6

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-1.1	0.0	0.0	-1.3	-1.4	-0.7	-0.7	-1.2	0.0	0.0	0.0	0.0	0.0	0.0	-7.3	-0.5	-0.5
Debt Issued	-1.7	14.6	1.1	2.3	1.7	6.8	1.2	6.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.3
Issuance of Common Stock	0.4	0.0	0.0	0.0	0.0	0.0	95.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	70.2	0.0	0.0
Repurchase of Common Stock	-3.7	-15.0	-3.5	-1.9	-2.3	-2.1	-2.1	-3.7	-3.6	-1.2	-3.4	-6.1	-0.6	-0.8	-1.6	-0.9	-0.7
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-3.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-0.1	0.0	0.0	0.2	-0.2	0.0	3.4	0.2	1.7	31.7	2.3	0.4	1.1	0.4	10.0	4.8	0.0
Cash from Financing	-4.4	0.0	0.0	-3.0	-3.8	-2.8	92.5	-4.7	-1.9	30.4	-1.2	-5.7	0.5	-0.4	71.4	3.4	-1.2

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	-0.5	0.0
Debt Issued	13.5	-0.7	-0.1	-0.4	3.5	-1.5	-0.4	-0.5	-1.0	-0.4
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	-5.0	-5.0	-4.1	-0.9	0.0	-0.1	1.5	-1.5	0.0	-0.2
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	0.2	-0.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.4	-0.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-134.1	-0.1	-22.6	206.4	-32.8	-44.0	85.1	-12.7	15.6	-36.9	13.9	1.2	-0.3	5.3	64.0	-50.0	-1.1
Closing Cash Balance		258.2	0.2	267.8	290.4	84.0	116.8	160.8	75.7	88.4	72.9	108.0	94.1	92.9	93.2	87.9	23.9	73.8

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		-17.2	-18.1	-13.0	-20.2	-10.8	20.3	11.1	-43.3	72.9	-174.8
Closing Cash Balance		199.3	216.5	234.6	247.6	267.8	278.6	258.2	247.1	290.4	11.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		60.5	-0.1	23.6	131.3	-111.1	-83.5	-23.1	0.5	32.7	23.8	18.4	12.0	4.5	5.8	3.4	-5.5	-2.7
Real Free Cash Flow		48.5	-0.1	11.7	120.6	-122.7	-91.3	-30.3	-3.6	17.5	16.8	12.4	6.0	-1.2	0.3	-1.8	-9.6	-5.9

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		-9.9	-11.0	-12.2	-20.2	-0.3	12.5	6.2	5.2	40.1	9.1
Real Free Cash Flow		-12.6	-13.8	-15.3	-22.8	-3.1	9.6	2.9	2.2	37.0	6.5