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

Ultra Clean Holdings, Inc.

UCTT

Valuace

Růst

Zdraví

Cena

$ 65.11

+0.39 (0.90%)

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	2,054.1	2,054.0	2,097.6	1,734.5	2,374.3	2,101.6	1,398.6	1,066.2	1,096.5	924.4	562.8	469.1	514.0	444.0	403.4	452.6	443.1
Cost of Revenues	1,731.1	1,731.1	1,741.3	1,457.2	1,909.3	1,671.6	1,106.8	869.4	920.7	756.7	476.0	398.1	440.8	376.7	347.6	393.6	384.0
Gross Profit	323.0	322.9	356.3	277.3	465.0	430.0	291.8	196.9	175.8	167.6	86.8	71.0	73.1	67.3	55.8	59.0	59.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	506.7	510.0	518.8	518.6	563.3	540.4	516.1	477.7	435.0	421.5
Cost of Revenues	429.4	427.8	439.3	434.6	471.5	447.0	427.6	395.1	369.8	353.4
Gross Profit	77.3	82.2	79.5	84.0	91.8	93.4	88.5	82.6	65.2	68.1

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	28.3	28.5	24.5	14.8	14.6	13.3	11.7	9.9	9.6	7.1	5.5	5.1	5.6	5.5
Selling General & Admin Expenses	0.0	0.0	0.0	209.1	238.7	219.8	155.6	152.3	101.9	66.6	54.5	55.6	47.9	45.9	42.3	29.9	28.2
Depreciation & Amortization	76.0	76.0	76.1	61.7	72.3	63.7	41.8	43.4	21.9	10.7	11.7	10.9	7.9	9.1	7.0	2.9	2.3
Total Operating Expenses	430.4	279.2	265.1	242.1	267.2	244.3	170.4	167.0	115.1	78.2	64.4	65.2	54.9	51.4	47.4	35.4	33.7
Operating Income	-107.4	43.7	91.2	35.2	199.6	185.7	121.4	29.9	60.7	89.4	22.4	5.8	18.2	15.9	8.3	23.5	25.5

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	7.4	7.2
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	52.1	48.3
Depreciation & Amortization	19.3	19.0	18.7	19.0	19.1	19.0	18.8	19.2	15.2	14.8
Total Operating Expenses	66.4	71.6	221.3	71.1	65.9	68.2	65.6	65.3	59.5	55.5
Operating Income	10.9	10.6	-141.8	12.9	25.9	25.2	22.9	17.3	5.7	12.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	3.9	3.9	4.8	4.1	0.9	0.4	0.9	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	38.3	38.3	46.5	48.8	33.9	24.2	16.9	25.6	-8.4	-2.5	-3.4	-2.2	-1.9	-3.3	1.6	1.1	0.7
Other Expense	-38.4	-189.4	-24.0	-46.5	-111.3	-31.4	-21.7	-27.5	-8.4	-2.5	-3.4	-2.2	-1.9	-3.3	-2.4	-1.1	-0.7
IBT	-145.8	-145.7	67.2	-11.3	88.3	154.3	99.7	2.4	52.3	86.9	18.9	3.6	16.3	12.6	6.7	22.4	24.8
Income Tax Expense	25.9	25.9	32.7	10.9	37.9	27.9	19.3	10.0	15.3	11.9	8.9	14.3	5.0	2.2	1.5	-1.3	4.7
Net Income	-181.2	-181.2	23.7	-31.1	40.4	119.4	77.6	-7.6	36.6	75.1	10.1	-10.7	11.4	10.4	5.2	23.7	20.1

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	0.9	1.1	0.8	1.1	0.9	1.1	1.4	1.4	1.2	0.8
Interest Expense	8.4	9.9	10.1	9.9	10.7	12.0	11.7	12.2	12.3	11.8
Other Expense	-8.9	-10.0	-11.5	-8.0	-1.4	-15.0	7.1	-14.6	-13.2	-12.5
IBT	2.0	0.6	-153.3	4.9	24.5	10.2	30.0	2.7	-7.5	0.1
Income Tax Expense	2.6	8.7	7.2	7.4	4.5	9.9	8.5	9.9	5.3	8.3
Net Income	-3.3	-10.9	-162.0	-5.0	16.3	-2.3	19.1	-9.4	-14.5	-9.4

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	$-0.70	$0.93	$2.75	$1.93	$-0.19	$0.95	$2.25	$0.31	$-0.34	$0.39	$0.37	$0.20	$1.05	$0.92
EPS Diluted	$0.00	$0.00	$0.00	$-0.70	$0.91	$2.69	$1.89	$-0.19	$0.94	$2.19	$0.30	$-0.34	$0.38	$0.36	$0.20	$1.01	$0.87
Shares Outstanding	45.3	45.3	44.9	44.7	43.5	43.5	40.2	39.5	38.4	33.4	32.6	31.6	29.3	28.3	25.7	22.7	21.8
Diluted Shares Outstanding	45.3	45.3	45.3	44.7	44.4	44.4	41.1	39.5	38.9	34.3	33.2	31.6	29.9	29.0	26.3	23.4	23.0

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	$-0.32	$-0.21
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.32	$-0.21
Shares Outstanding	45.3	45.4	45.2	45.1	44.9	45.0	44.9	44.6	44.8	44.7
Diluted Shares Outstanding	45.3	45.4	45.2	45.1	45.4	45.0	45.4	44.6	44.8	44.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	319.5	313.9	307.0	358.8	466.5	200.3	162.5	144.1	68.3	52.5	50.1	79.0	60.4	54.3	52.0	34.7
Short Term Investments	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 Cash & ST Investments	319.5	313.9	307.0	358.8	466.5	200.3	162.5	144.1	68.3	52.5	50.1	79.0	60.4	54.3	52.0	34.7
Accounts Receivable	206.9	241.1	180.8	253.7	250.1	145.5	112.7	108.0	90.2	74.7	59.1	61.8	67.5	50.1	40.8	54.6
Inventory	399.9	381.0	374.5	443.9	379.2	180.4	172.4	186.1	231.8	103.9	72.7	56.9	63.9	54.5	55.5	59.3
Other Current Assets	34.5	34.1	30.9	42.4	41.3	18.9	19.4	21.1	12.1	6.5	8.2	10.8	8.7	6.8	12.0	5.9
Total Current Assets	960.8	970.1	893.2	1,098.8	1,137.1	545.1	467.0	459.4	402.4	237.5	190.1	208.4	200.5	165.7	160.3	154.5

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	314.1	327.4	317.6	313.9	318.2	319.5	293.0	342.0	320.8	320.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	314.1	327.4	317.6	313.9	318.2	319.5	293.0	342.0	320.8	320.8
Accounts Receivable	199.5	206.7	217.9	241.1	228.1	206.9	194.5	170.5	178.6	190.3
Inventory	382.2	375.6	374.6	381.0	402.6	399.9	388.1	378.3	398.8	398.8
Other Current Assets	45.6	46.1	37.7	34.1	36.9	34.5	33.1	35.0	37.2	35.8
Total Current Assets	941.4	955.8	947.8	970.1	985.8	960.8	908.7	925.8	935.4	935.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	487.9	486.9	480.0	378.6	325.7	197.0	180.1	142.9	32.2	18.9	17.3	10.8	8.5	9.3	10.0	9.0
Goodwill	265.2	265.3	265.2	248.8	270.0	171.1	171.1	155.5	85.2	85.2	85.2	55.9	55.9	56.7	0.0	0.0
Intangible Assets	200.0	184.9	215.3	187.9	245.7	160.5	180.3	193.7	31.6	37.0	42.8	16.8	21.7	27.7	9.0	9.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.4	-5.3	-6.6	-4.8	0.0
Other Long-Term Assets	10.3	9.6	10.9	10.8	9.2	5.3	5.2	8.1	1.9	0.8	0.7	4.1	5.9	7.2	5.2	0.6
Total Long-Term Assets	966.5	949.8	974.5	862.1	888.3	557.5	552.3	502.5	156.0	143.2	146.0	87.7	92.1	100.8	24.2	18.5
Total Assets	1,927.3	1,919.9	1,867.7	1,960.9	2,025.4	1,102.5	1,019.3	961.9	558.3	380.7	336.2	296.1	292.5	266.5	184.5	173.0

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	486.0	490.6	485.8	486.9	489.9	487.9	492.6	453.4	434.8	434.8
Goodwill	114.2	114.2	265.3	265.3	265.3	265.2	265.2	248.8	248.8	248.8
Intangible Assets	163.7	170.6	177.6	184.9	192.4	200.0	207.6	170.9	176.5	176.5
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	12.1	11.6	11.0	9.6	10.5	10.3	10.2	10.1	11.2	11.2
Total Long-Term Assets	779.1	789.8	943.2	949.8	961.7	966.5	978.9	919.7	908.3	908.3
Total Assets	1,720.5	1,745.6	1,891.0	1,919.9	1,947.5	1,927.3	1,887.6	1,845.5	1,843.7	1,843.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	229.0	212.5	192.9	253.5	332.9	121.3	133.1	99.0	168.5	71.2	39.7	48.9	54.0	24.1	29.4	46.0
Short-Term Debt	35.0	34.6	35.7	37.9	39.4	19.1	22.0	9.7	12.4	16.8	12.7	40.9	37.7	48.7	2.9	4.1
Other Current Liabilities	87.4	88.5	81.4	97.8	50.1	26.3	55.5	33.5	21.4	13.1	12.3	7.7	8.4	7.3	9.7	6.9
Current Liabilities	351.4	335.6	310.0	389.2	469.1	201.3	210.6	142.2	202.3	101.1	64.7	97.5	100.0	80.0	42.9	57.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	191.2	202.2	207.4	212.5	233.2	229.0	215.7	187.5	183.5	196.0
Short-Term Debt	18.6	28.6	28.6	34.6	35.4	35.0	35.3	34.1	35.4	40.1
Other Current Liabilities	83.6	81.2	77.2	88.5	90.2	87.4	78.4	72.0	75.4	77.6
Current Liabilities	293.4	312.0	313.2	335.6	358.8	351.4	329.4	293.6	294.3	294.3

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	478.3	625.7	604.2	573.3	595.8	292.7	312.2	331.5	39.9	50.9	62.8	38.6	17.4	26.9	24.3	27.8
Capital Leases	152.4	167.8	161.1	97.4	83.2	42.8	42.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	18.9	16.1	19.0	52.2	54.9	33.6	25.2	8.0	10.0	9.9	4.5	0.0	0.0	0.0	-4.9	0.0
Total Liabilities	1,015.6	984.1	970.5	1,023.9	1,132.7	551.3	566.8	510.3	258.0	164.6	135.2	107.6	120.6	109.9	67.2	85.5

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	155.1	619.8	617.8	625.7	631.4	630.7	611.6	595.1	581.6	565.6
Capital Leases	173.7	170.0	165.5	167.8	174.6	152.4	153.4	147.5	132.1	132.1
Def. Tax Liability	16.4	16.2	16.2	16.1	18.9	18.9	18.9	52.5	52.4	52.4
Total Liabilities	939.2	955.8	954.2	984.1	1,025.1	1,015.6	998.5	950.4	937.5	937.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	515.5	511.6	309.6	297.7	287.1	185.3	178.5	173.0	149.8	144.6	139.8	105.5	99.5
Retained Earnings	356.4	370.4	346.7	377.8	337.4	218.0	140.4	149.7	113.1	38.0	28.0	38.7	27.4	16.9	11.8	-12.0
Comprehensive Income	-7.4	-10.3	-4.4	-5.4	-0.2	5.1	-1.3	-0.9	1.8	-0.4	0.0	-24.7	-22.0	-0.2	-19.0	-16.4
Total Common Equity	852.3	873.6	838.9	887.9	848.9	532.6	436.7	436.0	300.3	216.1	200.9	188.6	171.9	156.6	117.3	87.5

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	498.3	494.3	494.3
Retained Earnings	192.5	203.4	365.4	370.4	354.1	356.4	337.3	350.5	365.0	365.0
Comprehensive Income	-7.1	-4.5	-9.8	-10.3	-3.9	-7.4	-6.5	-10.8	-9.5	-9.5
Total Common Equity	709.9	719.4	872.0	873.6	857.9	852.3	830.9	838.0	849.8	849.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		665.7	660.3	639.9	611.2	635.2	311.8	334.2	341.2	52.3	67.8	75.5	40.9	37.7	48.7	27.2	31.9
Book Value		911.7	935.8	897.2	937.0	892.6	551.2	452.5	451.6	300.3	216.1	200.9	188.6	171.9	156.6	117.3	87.5

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		71.4	70.4	64.8	62.2	64.5	59.4	58.2	57.1	56.4	56.4
Book Value		709.9	719.4	872.0	873.6	857.9	852.3	830.9	838.0	849.8	849.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-6.9	-181.2	34.5	-31.1	50.4	126.4	80.4	-7.6	36.9	75.1	10.1	-10.7	11.4	10.4	5.2	23.7	20.1
Depreciation & Amortization	73.0	76.0	76.1	61.7	72.3	70.9	46.6	43.4	21.9	10.7	11.7	10.9	7.9	9.1	7.0	2.9	2.3
Stock-Based Compensation	15.4	0.0	17.4	12.1	19.1	15.8	12.7	12.1	10.3	7.8	5.7	3.7	4.4	4.7	5.1	4.4	3.2
Change Working Capital	48.7	-9.7	-35.0	92.0	-172.6	-2.1	-48.1	72.0	-23.4	-40.8	-16.0	-13.8	4.3	4.7	12.7	-0.4	-28.9
Change In Accounts Receivable	-22.7	32.3	-60.3	78.5	-15.7	-53.0	-32.7	-4.5	7.7	-14.9	-15.8	5.8	5.6	-17.4	8.0	13.5	-19.8
Change In Accounts Payable	42.5	-17.6	26.4	-61.5	-68.4	172.5	-12.6	31.0	-83.0	99.6	31.7	-12.6	-5.2	30.6	-19.5	-16.5	-0.2
Change In Inventories	10.3	-9.9	-6.5	80.8	-84.4	-125.1	-8.0	22.3	50.2	-131.9	-31.5	-8.3	7.1	-9.1	24.3	3.8	-12.3
Other Non-cash Items	80.4	182.6	-25.0	13.6	78.2	5.3	5.3	4.8	-0.3	-0.1	2.5	0.5	0.2	1.0	0.2	-0.7	-1.2
Cash from Operations	104.2	0.0	0.0	135.9	47.2	213.1	97.3	121.0	45.4	48.9	17.6	0.9	30.4	29.9	27.3	23.7	-4.9

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	-3.3	-8.1	-160.4	-2.5	20.0	0.3	21.4	-9.4	-12.8	-8.2
Depreciation & Amortization	19.3	19.0	18.7	19.0	19.1	19.0	18.8	19.2	18.1	15.8
Stock-Based Compensation	0.0	4.4	7.1	2.9	4.7	4.7	4.5	3.5	4.0	1.0
Change Working Capital	-12.9	-16.6	11.2	8.6	-18.0	-10.9	1.7	-7.8	28.9	28.6
Change In Accounts Receivable	-9.3	7.3	11.2	23.1	-13.0	-21.2	-12.4	-13.7	8.1	11.7
Change In Accounts Payable	5.2	-10.9	-3.4	-8.5	-19.7	4.7	16.3	25.1	1.4	-12.1
Change In Inventories	-8.7	-6.6	-1.0	6.4	21.6	-2.7	-11.8	-13.6	20.5	34.2
Other Non-cash Items	7.5	1.6	151.7	0.5	-6.9	2.5	-23.4	5.0	-2.7	-1.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	36.2	36.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-59.8	-50.3	-63.5	-75.8	-100.1	-59.3	-36.4	-26.3	-29.5	-16.1	-7.3	-10.2	-5.3	-3.0	-0.6	-4.0	-3.8
Acquisitions	-44.3	3.3	0.0	-46.1	3.4	-344.7	0.0	-29.9	-319.8	0.0	0.0	-45.1	0.0	0.0	-74.9	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	-10.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	18.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	1.8	0.0	0.0	2.2	0.5	-10.4	6.6	7.0	0.0	0.0	0.0	0.0	0.2	0.1	0.0	0.0	0.0
Cash from Investing	-104.1	0.0	0.0	-119.7	-96.2	-406.8	-29.8	-49.2	-349.3	-16.1	-7.3	-55.2	-5.1	-2.9	-75.6	-4.0	-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	-10.1	-11.0	-16.8	-12.4	-17.3	-15.2	-13.0	-18.0	-12.2	-19.7
Acquisitions	3.3	0.0	0.1	0.0	0.0	-0.1	0.0	0.1	1.8	0.5
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8	0.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.4	-19.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-30.6	0.0	0.0	-38.6	-39.7	-131.7	-105.5	-93.1	-86.4	-31.2	-14.3	-55.2	-56.0	-84.0	-84.2	-19.9	-2.5
Debt Issued	79.3	660.3	20.4	67.3	15.7	455.2	83.0	86.1	375.3	15.8	6.6	89.9	59.2	73.0	105.7	15.3	34.3
Issuance of Common Stock	1.7	0.0	0.0	0.8	0.7	193.5	0.6	0.3	94.6	1.8	0.6	2.4	1.9	0.8	0.3	1.0	1.8
Repurchase of Common Stock	-7.9	-3.4	0.0	-29.4	-12.1	0.0	0.0	42.4	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	-0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-6.6	0.0	0.0	-2.7	-4.9	399.0	73.8	-2.5	371.8	12.4	5.9	78.2	47.4	62.3	134.3	16.7	17.2
Cash from Financing	-0.2	0.0	0.0	-69.9	-56.0	460.8	-31.1	-53.4	380.1	-17.1	-7.9	25.4	-6.6	-21.0	50.4	-2.2	16.6

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	-3.8	-8.9
Debt Issued	173.7	-474.7	2.0	-13.9	-6.5	1.1	18.8	17.7	16.0	625.9
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	-3.4	0.0	0.0	-0.3	0.0	0.0	0.0	-9.5
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	-0.3	-2.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.1	-20.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-1.3	-2.1	6.9	-51.8	-107.7	266.2	37.7	18.4	75.8	15.8	2.4	-28.9	18.6	6.1	2.2	17.5	8.0
Closing Cash Balance		319.5	311.8	313.9	307.0	358.8	466.5	200.3	162.5	144.1	68.3	52.5	50.1	79.0	60.4	54.3	52.2	34.7

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		-2.3	-13.3	9.8	3.7	-4.3	-1.3	26.5	-14.0	21.2	-1.3
Closing Cash Balance		311.8	314.1	327.4	317.6	313.9	318.2	319.5	293.0	342.0	320.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		44.4	14.7	1.5	60.1	-52.9	153.7	60.9	94.7	15.9	32.8	10.3	-9.2	25.0	27.0	26.7	19.7	-8.7
Real Free Cash Flow		29.0	14.7	-15.9	48.0	-72.0	138.0	48.1	82.6	5.6	25.0	4.6	-12.9	20.6	22.3	21.7	15.4	-11.9

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		-2.6	-10.9	12.4	15.8	-0.2	-0.3	10.2	-8.2	24.0	16.7
Real Free Cash Flow		-2.6	-15.3	5.3	12.9	-4.9	-5.0	5.7	-11.7	20.0	15.7