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

Pacific Biosciences of California, Inc.

PACB

Valuace

Růst

Zdraví

Cena

$ 1.38

-0.14 (-5.96%)

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	160.0	160.0	154.0	200.5	128.3	130.5	78.9	90.9	78.6	93.5	90.7	92.8	60.6	28.2	26.0	33.9	1.7
Cost of Revenues	114.9	109.3	116.7	147.7	79.3	71.7	46.3	56.3	53.5	58.8	46.6	39.3	37.2	21.8	25.0	20.8	0.0
Gross Profit	45.1	50.7	37.3	52.8	49.0	58.9	32.6	34.6	25.1	34.7	44.2	53.5	23.4	6.4	0.9	13.0	1.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	44.6	38.4	39.8	37.2	39.2	40.0	36.0	38.8	58.4	55.7
Cost of Revenues	27.9	23.4	25.1	38.5	29.2	30.0	30.1	27.5	47.4	37.8
Gross Profit	16.7	15.1	14.7	-1.4	10.1	10.0	5.9	11.3	11.0	17.9

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	187.2	193.0	112.9	64.2	59.6	62.6	65.3	67.6	60.4	48.2	45.2	47.6	76.1	111.8
Selling General & Admin Expenses	0.0	0.0	0.0	169.8	160.9	124.1	72.8	75.5	63.5	59.1	47.8	45.2	38.0	38.7	47.7	46.7	30.1
Depreciation & Amortization	381.8	504.9	53.4	26.5	7.6	0.1	2.1	1.0	7.2	8.4	3.9	3.7	4.2	5.6	6.6	5.8	5.2
Total Operating Expenses	598.9	608.2	511.6	387.2	353.9	237.0	137.0	135.1	126.1	124.4	115.4	105.6	86.3	84.0	95.3	122.8	141.9
Operating Income	-553.8	-557.6	-474.3	-334.5	-304.8	-178.2	-104.4	-100.5	-101.0	-89.8	-71.2	-29.1	-62.9	-77.5	-94.3	-109.8	-140.2

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	44.5	47.5
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	46.0	43.4
Depreciation & Amortization	0.0	4.4	4.6	372.8	10.9	16.1	14.3	12.0	17.9	5.5
Total Operating Expenses	57.9	53.9	59.5	427.6	163.1	74.1	181.8	92.6	97.4	91.7
Operating Income	-41.2	-38.8	-44.9	-428.9	-153.0	-64.1	-175.8	-81.4	-86.4	-82.5

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	0.0	0.2
Interest Expense	7.0	7.0	13.4	14.3	14.7	12.5	0.3	2.6	2.4	2.9	3.2	2.9	2.8	2.5	0.0	0.0	0.0
Other Expense	7.7	11.5	164.8	16.3	-9.4	-96.7	133.8	16.4	0.8	0.5	0.1	23.4	-0.5	0.7	-0.1	0.4	-0.1
IBT	-546.1	-546.1	-309.5	-318.2	-314.2	-274.9	29.4	-84.1	-102.6	-92.2	-74.4	-31.7	-66.2	-79.3	-94.5	-109.4	-140.2
Income Tax Expense	0.3	0.3	0.3	-11.4	-17.3	-93.6	-7.0	-6.3	0.8	-5.0	3.3	-0.4	2.4	3.2	0.0	-0.4	-0.2
Net Income	-546.4	-546.4	-309.9	-306.7	-296.9	-181.2	29.4	-77.8	-102.6	-92.2	-74.4	-31.7	-66.2	-79.3	-94.5	-109.4	-140.2

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.6
Interest Expense	1.7	1.7	1.7	1.7	2.8	3.5	3.5	3.6	3.6	3.6
Other Expense	1.0	1.2	3.0	2.6	155.7	3.4	2.5	3.2	4.8	4.9
IBT	-40.2	-37.6	-41.9	-426.4	2.7	-60.7	-173.3	-78.2	-82.7	-77.6
Income Tax Expense	0.2	0.4	0.0	-0.3	0.3	0.0	0.0	0.0	-0.7	-10.7
Net Income	-40.4	-38.0	-41.9	-426.1	2.4	-60.7	-173.3	-78.2	-82.0	-66.9

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	$-1.21	$-1.32	$-0.89	$0.18	$-0.51	$-0.76	$-0.87	$-0.83	$-0.42	$-0.94	$-1.26	$-1.69	$-2.03	$-14.10
EPS Diluted	$0.00	$0.00	$0.00	$-1.21	$-1.32	$-0.89	$0.17	$-0.51	$-0.76	$-0.87	$-0.83	$-0.42	$-0.94	$-1.26	$-1.69	$-2.03	$-14.10
Shares Outstanding	301.9	300.0	274.5	253.6	224.6	204.1	165.2	152.5	135.1	105.7	89.1	75.6	70.5	62.8	55.7	53.9	9.9
Diluted Shares Outstanding	301.9	300.0	288.4	253.6	224.6	204.1	175.0	152.5	135.1	105.7	89.1	75.6	70.5	62.8	55.7	53.9	9.9

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	$-0.31	$-0.26
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.31	$-0.26
Shares Outstanding	301.9	300.8	300.2	296.9	283.0	272.9	272.4	269.6	267.1	255.0
Diluted Shares Outstanding	301.9	300.8	300.2	296.9	306.9	272.9	272.4	269.6	267.1	255.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	99.9	55.4	179.9	325.1	460.7	318.8	49.1	18.8	62.9	16.8	82.3	36.4	26.4	46.5	58.9	147.7
Short Term Investments	410.3	334.6	451.5	447.2	583.7	237.2	19.5	83.5	46.4	55.2	48.6	64.9	86.2	54.0	118.6	136.0
Total Cash & ST Investments	510.1	389.9	631.4	772.3	1,044.4	318.8	49.1	102.4	62.9	72.0	82.3	101.3	112.5	100.6	177.4	283.7
Accounts Receivable	32.4	27.5	36.6	18.8	24.2	16.8	15.3	8.6	13.4	11.4	5.2	3.4	2.7	2.8	4.6	0.3
Inventory	68.6	58.8	56.7	50.4	24.6	14.2	13.3	17.9	23.1	15.6	11.0	11.3	10.1	9.6	15.5	6.9
Other Current Assets	17.0	19.5	17.3	10.3	12.5	4.9	3.4	2.8	0.9	0.5	0.7	1.7	1.1	2.0	2.1	2.2
Total Current Assets	628.1	495.7	742.0	855.0	1,105.7	354.8	81.0	131.7	101.6	109.0	110.5	117.8	126.5	115.0	199.6	293.1

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	56.5	54.8	58.5	55.4	78.0	99.5	76.6	180.2	-43.6	209.3
Short Term Investments	242.2	259.9	284.6	334.6	393.2	410.3	485.3	451.5	811.3	620.6
Total Cash & ST Investments	298.7	314.7	343.1	389.9	471.1	509.8	561.9	631.7	767.8	829.9
Accounts Receivable	30.6	32.3	31.6	27.5	29.4	32.4	30.3	36.6	30.5	24.0
Inventory	53.2	53.8	54.0	58.8	65.7	68.6	67.3	56.7	68.3	67.6
Other Current Assets	11.8	12.6	16.2	19.5	18.0	17.3	17.4	14.3	15.8	14.0
Total Current Assets	394.2	413.4	444.9	495.7	584.2	628.1	677.0	742.0	884.7	938.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	57.3	46.6	69.0	81.3	79.1	54.9	62.9	34.1	37.9	14.6	8.5	6.6	9.2	14.3	18.4	12.3
Goodwill	369.1	317.8	462.3	410.0	410.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	443.3	389.6	457.0	410.2	411.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	1.9	0.0	12.0	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 Long-Term Assets	9.8	10.8	3.7	10.5	1.2	4.4	4.0	4.5	4.5	14.3	12.0	0.2	0.5	0.4	0.3	0.3
Total Long-Term Assets	881.4	764.8	1,004.0	912.1	901.2	59.2	66.9	38.6	42.5	28.9	20.6	6.8	9.7	14.7	18.7	12.6
Total Assets	1,509.5	1,260.4	1,746.0	1,767.1	2,007.0	414.0	148.0	170.3	144.1	137.9	131.1	124.5	136.2	129.7	218.3	305.7

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	64.7	66.6	69.2	46.6	49.3	57.3	68.0	69.0	75.0	76.8
Goodwill	317.8	317.8	317.8	317.8	369.1	369.1	462.3	462.3	463.8	410.0
Intangible Assets	16.1	17.2	18.2	389.6	436.4	443.3	450.1	457.0	461.8	409.8
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.4	2.4	2.4
Other Long-Term Assets	10.3	10.5	10.7	10.8	11.0	11.7	12.5	-443.7	13.0	13.1
Total Long-Term Assets	408.9	412.1	415.9	764.8	865.8	881.4	992.9	1,004.0	1,013.6	909.7
Total Assets	803.2	825.5	860.8	1,260.4	1,450.1	1,509.5	1,669.9	1,746.0	1,898.4	1,847.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	17.5	16.6	15.1	12.0	11.0	3.6	8.4	6.7	9.1	8.4	4.7	5.6	1.7	3.0	4.7	9.5
Short-Term Debt	12.5	10.0	10.1	10.7	7.7	4.3	19.7	6.3	6.3	16.6	-2.1	11.4	0.2	0.2	0.1	0.1
Other Current Liabilities	29.2	25.8	53.5	21.9	28.6	18.3	-13.9	0.8	0.6	1.7	1.6	1.5	9.8	8.2	7.9	8.0
Current Liabilities	78.4	66.3	95.0	76.9	83.3	36.5	21.8	20.3	22.3	33.8	21.9	31.5	22.6	14.7	19.4	20.8

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	16.4	15.1	14.0	16.6	12.1	17.5	21.0	15.1	16.1	16.5
Short-Term Debt	3.6	0.7	2.4	10.0	10.7	12.5	9.8	10.1	18.9	18.5
Other Current Liabilities	43.2	29.1	34.9	25.8	20.0	29.2	24.8	69.9	126.6	211.4
Current Liabilities	63.2	59.8	66.6	66.3	60.0	78.4	73.0	95.0	78.2	73.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	892.8	662.4	923.8	946.6	953.7	42.0	61.7	14.7	13.6	16.1	14.9	14.1	15.8	2.6	2.8	2.9
Capital Leases	19.6	24.9	41.2	50.0	57.7	42.0	45.8	0.0	0.0	0.0	0.0	0.0	2.6	2.8	2.9	3.0
Def. Tax Liability	19.6	0.0	0.0	0.0	-25.0	-2.3	0.0	0.0	0.0	0.4	-0.8	0.9	-2.4	0.0	0.0	0.0
Total Liabilities	1,016.8	753.9	1,044.7	1,204.2	1,216.0	78.5	93.1	56.2	58.0	53.2	57.6	69.6	67.0	20.3	26.9	25.9

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	699.5	698.5	696.7	662.4	910.1	912.5	921.6	923.8	926.1	928.4
Capital Leases	54.9	52.8	52.9	24.9	27.6	32.1	38.8	31.6	43.6	45.8
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	41.2	-5.1	-5.0
Total Liabilities	767.1	764.0	769.2	753.9	996.9	1,016.8	1,020.9	1,044.7	1,134.6	1,205.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.3	0.3	0.3	0.2	0.2	0.2	0.2	0.2	0.1	0.1	0.1	0.1	684.5	645.4	0.1	0.1
Retained Earnings	-2,090.6	-2,148.9	-1,839.1	-1,532.3	-1,218.1	-1,036.9	-1,066.2	-982.1	-879.7	-787.5	-713.2	-681.5	-615.3	-536.0	-441.6	-332.2
Comprehensive Income	-0.5	0.4	0.2	-4.8	-1.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0
Total Common Equity	492.7	506.6	701.3	562.9	791.0	335.5	54.9	114.1	86.1	84.7	73.5	54.9	69.2	109.4	191.5	279.9

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	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Retained Earnings	-2,654.9	-2,616.9	-2,575.0	-2,148.9	-2,151.3	-2,090.6	-1,917.3	-1,839.1	-1,757.1	-1,690.2
Comprehensive Income	0.4	0.3	0.4	0.4	1.6	-0.5	-0.3	0.2	-1.8	-2.7
Total Common Equity	36.1	61.5	91.6	506.6	453.1	492.7	649.0	701.3	763.7	642.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		925.0	672.4	933.9	957.4	953.7	42.0	61.7	14.7	13.6	16.1	14.9	14.1	16.0	2.8	2.9	3.0
Book Value		492.7	506.6	701.3	562.9	791.0	335.5	54.9	114.1	86.1	84.7	73.5	54.9	69.2	109.4	191.5	279.9

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		36.1	61.5	91.6	506.6	453.1	492.7	649.0	701.3	763.7	642.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-400.4	-546.4	-309.9	-306.7	-314.2	-181.2	29.4	-84.1	-102.6	-92.2	-74.4	-31.7	-66.2	-79.3	-94.5	-109.4	-140.2
Depreciation & Amortization	49.6	0.0	53.3	26.5	17.3	11.6	9.3	9.9	7.2	8.4	3.9	3.7	4.2	5.6	6.6	5.8	5.2
Stock-Based Compensation	73.0	0.0	0.0	72.1	78.6	73.4	17.5	16.4	23.2	20.4	19.6	13.8	9.9	9.9	9.7	12.4	9.7
Change Working Capital	-52.0	4.4	-40.6	-59.0	-54.0	21.0	-2.8	-3.0	5.7	-6.0	-18.0	-31.4	-0.8	33.7	1.0	-12.0	2.9
Change In Accounts Receivable	-8.4	-7.9	9.1	-17.8	5.5	-7.2	-1.6	-6.7	4.8	-2.0	-6.2	-1.7	-0.7	0.1	1.7	-4.2	-0.3
Change In Accounts Payable	1.4	2.5	1.4	0.2	1.0	14.9	-0.8	1.7	-2.2	0.8	3.4	-0.7	3.9	-1.3	-1.8	-4.8	3.6
Change In Inventories	-10.9	-1.4	-8.3	-13.8	-33.9	-12.4	-1.1	3.9	3.6	-8.4	-6.2	-2.5	-1.3	-0.1	4.8	-11.4	-6.9
Other Non-cash Items	190.6	430.7	91.2	19.3	9.1	57.7	-33.9	-16.8	1.0	1.3	1.0	-2.3	1.3	0.2	0.3	0.2	0.4
Cash from Operations	-252.7	0.0	0.0	-259.2	-263.2	-111.2	19.5	-78.3	-66.4	-67.5	-67.9	-47.9	-51.5	-29.8	-76.8	-103.0	-122.0

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	-40.4	-38.0	-41.9	-426.1	2.4	-60.7	-173.3	-78.2	-82.0	-66.9
Depreciation & Amortization	0.0	4.4	4.6	372.8	10.9	16.1	14.3	12.0	17.9	5.5
Stock-Based Compensation	8.6	0.0	0.0	9.2	16.0	18.3	0.0	19.5	16.6	19.7
Change Working Capital	7.5	3.2	-3.9	-2.4	8.4	-17.3	-6.3	-25.3	-7.7	-12.6
Change In Accounts Receivable	-4.8	1.6	-0.6	-4.1	1.9	3.1	-2.1	6.3	-6.1	-6.5
Change In Accounts Payable	1.7	1.3	1.0	-1.5	3.6	-5.6	-3.3	6.6	-1.5	-0.4
Change In Inventories	3.5	-1.1	-1.3	-2.5	7.1	1.4	-5.1	-11.7	9.0	-3.1
Other Non-cash Items	5.2	11.7	11.8	3.0	-68.2	-1.8	111.1	-3.7	-1.6	3.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-57.6	-65.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-8.2	-2.7	-6.2	-8.8	-16.9	-5.9	-1.0	-2.8	-1.9	-10.4	-8.2	-3.0	-1.6	-0.9	-1.7	-9.3	-5.3
Acquisitions	-0.1	0.0	0.0	-0.1	0.2	-319.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-61.8	0.0	0.0
Investments	-583.3	-216.9	-498.6	-756.6	-442.8	-988.0	-373.3	-57.7	-122.2	-86.3	-95.8	-84.6	-126.4	-201.5	-87.9	-264.1	-181.0
Sales of Investment	810.0	340.1	628.8	770.1	575.8	635.2	155.0	122.6	85.6	95.2	89.2	100.7	147.6	169.3	151.4	279.8	48.0
Other Investing Activities	148.4	0.0	0.0	0.0	-0.2	0.0	0.0	0.0	0.0	0.0	0.0	-4.5	0.0	0.0	61.8	0.0	0.0
Cash from Investing	218.4	0.0	0.0	4.6	116.1	-678.5	-219.3	62.0	-38.4	-1.5	-14.9	8.6	19.6	-33.1	61.8	6.4	-138.3

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	-0.9	0.1	-0.6	-1.4	-1.6	0.8	-1.5	-3.9	-2.0	-0.8
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1
Investments	-33.1	-65.8	-56.2	-61.8	-80.5	-114.6	-111.7	-191.9	-202.8	-76.9
Sales of Investment	60.0	84.6	82.0	113.4	140.3	136.9	190.0	161.7	138.3	320.1
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-64.6	243.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-66.6	242.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-1.4	0.0	0.0	-1.8	-1.6	-0.4	-16.0	0.0	0.0	-4.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	-11.3	672.4	-261.5	-21.6	5.2	912.1	-3.7	47.0	1.0	2.0	1.2	0.8	-1.8	13.2	-0.1	-0.1	3.0
Issuance of Common Stock	15.0	0.0	0.0	189.2	11.2	294.8	187.5	8.5	97.5	64.4	58.2	29.1	38.0	19.9	2.7	7.7	210.8
Repurchase 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	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-80.0	0.0	0.0	-78.5	0.0	875.1	80.4	18.0	9.7	8.9	7.7	7.4	4.0	22.8	0.0	0.0	107.9
Cash from Financing	-75.9	0.0	0.0	108.9	9.6	1,169.6	251.8	26.5	107.2	68.8	65.9	36.5	42.0	42.8	2.7	7.7	318.7

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	-0.4	-0.5
Debt Issued	703.1	3.9	0.1	26.7	-248.3	-4.2	-6.4	-2.6	-1.2	-1.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.9	4.6
Repurchase of Common Stock	0.0	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	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-82.1	-0.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-81.6	-0.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-109.7	7.7	-124.2	-148.4	-137.5	379.9	52.0	10.3	2.3	-0.3	-16.9	-2.8	10.1	-20.2	-12.3	-88.8	58.4
Closing Cash Balance		99.9	63.7	56.1	179.9	328.3	465.8	85.9	33.6	23.3	16.5	16.8	33.6	36.4	26.4	46.5	58.9	147.7

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		7.0	1.7	-4.1	3.1	-22.6	-21.2	22.9	-103.3	-205.7	176.4
Closing Cash Balance		63.7	56.8	55.1	60.7	57.6	80.2	99.9	76.9	180.2	388.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-260.9	-113.9	-212.2	-268.0	-280.1	-117.1	18.5	-81.1	-68.3	-78.0	-76.1	-50.9	-53.1	-30.7	-78.5	-112.3	-127.3
Real Free Cash Flow		-334.0	-113.9	-212.2	-340.1	-358.8	-190.5	0.9	-97.5	-91.4	-98.3	-95.7	-64.7	-63.0	-40.6	-88.2	-124.6	-136.9

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		-24.9	-18.6	-29.9	-50.4	-32.3	-44.7	-55.7	-79.6	-59.6	-66.0
Real Free Cash Flow		-33.5	-18.6	-29.9	-59.6	-48.3	-62.9	-55.7	-99.1	-76.2	-85.7