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

Universal Stainless & Alloy Products, Inc.

USAP

Valuace

Růst

Zdraví

Cena

$ 44.99

0.00 (0.00%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	327.4	285.9	202.1	155.9	179.7	243.0	255.9	202.6	154.4	180.7	205.6	180.8	251.0	252.6	189.4
Cost of Revenues	256.6	244.4	187.9	148.0	182.4	215.4	218.1	179.6	140.9	171.1	173.5	166.9	209.8	205.1	155.7
Gross Profit	70.8	41.5	14.2	8.0	-2.7	27.6	37.8	23.0	13.5	9.6	32.0	13.9	41.1	47.4	33.8

Revenue	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Total Revenues	87.3	82.8	77.6	79.8	71.3	69.0	65.9	56.2	46.2	52.2
Cost of Revenues	65.3	61.7	63.0	66.7	60.4	59.2	58.1	53.8	43.2	47.4
Gross Profit	22.0	21.0	14.7	13.1	10.9	9.8	7.7	2.4	3.0	4.7

Operating Income	TTM	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
Selling General & Admin Expenses	8.3	27.8	21.2	20.2	19.8	20.3	21.7	18.8	17.5	19.4	21.1	17.9	17.7	17.8	13.3
Depreciation & Amortization	20.4	19.4	19.4	19.3	20.3	19.4	18.9	18.8	18.5	18.6	17.5	16.5	12.6	7.3	5.5
Total Operating Expenses	32.8	27.8	21.2	20.2	19.8	20.3	21.7	18.8	17.5	19.4	21.1	17.9	17.7	17.8	13.3
Operating Income	37.9	13.8	-6.5	-12.1	-22.4	7.3	16.1	4.2	-4.0	-30.1	10.9	-4.0	23.4	29.7	20.4

Operating Income	TTM	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
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	8.3	6.4	6.8	6.3	5.6	5.3	5.3
Depreciation & Amortization	5.3	5.2	5.0	4.9	4.7	4.6	5.0	4.9	0.5	4.8
Total Operating Expenses	9.0	8.2	7.4	8.3	6.4	6.8	6.3	5.6	5.3	5.3
Operating Income	13.0	12.8	7.3	4.8	4.4	3.1	1.4	-3.2	-2.3	-0.5

Net Income	TTM	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
Interest Expense	7.9	8.4	4.2	2.0	2.8	3.8	4.0	4.0	3.7	2.3	3.0	2.6	2.6	1.4	0.5
Other Expense	-5.8	-8.4	-4.2	8.0	-1.9	-3.5	0.8	0.0	-0.2	-20.1	0.0	0.5	0.1	0.2	0.1
IBT	32.2	5.3	-10.7	-4.0	-24.3	3.8	12.6	0.0	-8.9	-32.8	7.2	-6.6	21.0	28.5	20.1
Income Tax Expense	5.5	0.4	-2.6	-3.3	-5.2	-0.5	1.9	-7.6	-3.5	-12.1	3.1	-2.5	6.3	10.4	6.8
Net Income	26.7	4.9	-8.1	-0.8	-19.0	4.3	10.7	7.6	-5.3	-20.7	4.1	-4.1	14.6	18.1	13.2

Net Income	TTM	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Interest Income	0.0	0.0	0.0	0.0	2.1	2.0	2.0	0.0	0.0	0.0
Interest Expense	1.8	1.9	2.0	2.2	2.1	2.0	2.0	1.5	1.2	0.9
Other Expense	0.5	-1.9	-2.1	-2.2	-2.2	-2.1	-2.0	-1.5	-0.6	-0.9
IBT	13.5	10.9	5.2	2.6	2.2	1.0	-0.5	-4.7	-2.9	-1.4
Income Tax Expense	2.4	2.1	1.1	0.0	0.3	0.1	0.0	-1.0	-1.6	0.1
Net Income	11.1	8.9	4.1	2.6	1.9	0.9	-0.5	-3.7	-1.3	-1.4

Per Share Data	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.28	$0.54	$-0.90	$-0.09	$-2.16	$0.49	$1.31	$1.05	$-0.74	$-2.92	$0.58	$-0.58	$2.13	$2.65	$1.95
EPS Diluted	$0.28	$0.53	$-0.90	$-0.09	$-2.16	$0.48	$1.28	$1.03	$-0.74	$-2.92	$0.57	$-0.58	$2.02	$2.56	$1.93
Shares Outstanding	9.3	9.1	9.0	8.9	8.8	8.8	8.1	7.2	7.2	7.1	7.0	7.0	6.9	6.8	6.8
Diluted Shares Outstanding	9.9	9.3	9.0	8.9	8.8	8.9	8.3	7.4	7.2	7.1	7.1	7.0	7.5	7.1	6.9

Per Share Data	TTM	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
EPS	$0.00	$0.00	$0.00	$0.28	$0.21	$0.10	$-0.06	$-0.41	$-0.14	$-0.16
EPS Diluted	$0.00	$0.00	$0.00	$0.28	$0.20	$0.10	$-0.06	$-0.41	$-0.14	$-0.16
Shares Outstanding	9.3	9.2	9.2	9.1	9.1	9.1	9.1	9.0	9.0	9.0
Diluted Shares Outstanding	9.9	9.8	9.6	9.4	9.4	9.3	9.1	9.0	9.0	9.0

Current Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	0.0	0.4	2.0	0.1	0.2	0.2	3.7	0.2	0.1	0.1	0.1	0.3	0.3	0.3	34.9
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
Total Cash & ST Investments	0.0	0.4	2.0	0.1	0.2	0.2	3.7	0.2	0.1	0.1	0.1	0.3	0.3	0.3	34.9
Accounts Receivable	44.9	39.0	31.0	21.2	18.1	35.6	32.6	25.0	19.4	17.7	29.1	21.4	25.9	39.4	29.3
Inventory	149.1	144.7	154.2	140.7	111.4	147.4	134.7	116.7	91.3	83.4	101.1	82.6	95.7	85.1	69.7
Other Current Assets	13.3	11.7	10.4	8.6	7.5	8.3	3.8	4.4	2.7	2.6	2.7	3.9	2.7	2.2	5.7
Total Current Assets	207.3	195.8	197.6	170.6	137.1	191.5	174.8	146.3	113.6	103.8	143.1	121.6	147.4	155.6	139.6

Current Assets	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Cash And Equivalents	0.0	0.0	0.9	0.4	0.2	0.0	1.5	2.0	0.1	0.3
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	0.0	0.0	0.9	0.4	0.2	0.0	1.5	2.0	0.1	0.3
Accounts Receivable	53.3	44.9	41.7	39.0	37.0	31.3	34.2	31.0	23.1	30.1
Inventory	146.9	149.1	142.4	144.7	150.8	151.6	149.4	154.2	158.9	149.0
Other Current Assets	11.9	13.3	10.5	11.7	8.6	10.7	10.4	10.4	10.2	8.9
Total Current Assets	212.1	207.3	195.4	195.8	196.5	193.6	195.5	197.6	192.3	188.4

Long-Term Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	159.0	159.8	163.5	159.2	165.0	176.1	177.8	174.4	182.4	193.5	199.8	203.6	206.2	183.1	71.6
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	20.3	20.3	20.3	20.5	0.0
Intangible Assets	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
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.7	-13.0	-22.7	0.0	0.0
Other Long-Term Assets	-1.0	1.0	2.1	-1.6	-4.8	-10.1	-10.8	-9.1	-17.6	-19.4	1.9	2.8	2.4	7.1	1.4
Total Long-Term Assets	160.7	160.9	165.8	160.1	165.9	176.9	178.5	175.0	182.5	194.8	221.9	226.6	228.8	210.8	73.1
Total Assets	368.0	356.7	363.3	330.6	303.0	368.4	353.3	321.2	296.0	298.6	365.0	348.2	376.3	366.4	212.7

Long-Term Assets	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Net Property, Plant & Equipment	157.5	159.0	159.5	159.8	158.9	159.8	161.6	163.5	159.5	158.7
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	1.8	-1.0	0.0	1.0	1.4	1.5	1.9	2.1	-0.1	-1.6
Total Long-Term Assets	159.4	160.7	160.5	160.9	160.5	161.4	163.7	165.8	160.4	159.5
Total Assets	371.5	368.0	355.9	356.7	357.0	355.0	359.3	363.3	352.7	347.9

Current Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	36.9	34.9	38.2	24.0	12.6	40.9	44.4	34.9	19.9	11.9	25.0	14.3	10.6	29.9	20.0
Short-Term Debt	3.9	3.9	3.4	2.4	16.7	3.9	3.9	4.7	4.6	3.0	3.0	3.0	1.5	3.0	3.4
Other Current Liabilities	6.7	7.2	3.9	0.9	2.7	0.8	2.9	1.3	0.9	0.6	0.9	1.0	0.7	1.2	0.6
Current Liabilities	47.5	45.9	45.5	31.6	33.9	50.1	59.2	44.9	29.2	18.7	34.9	21.7	17.5	41.7	29.5

Current Liabilities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Accounts Payable	35.0	36.9	31.7	34.9	35.1	33.5	32.9	38.2	33.3	30.2
Short-Term Debt	3.8	2.4	-5.8	3.9	3.7	3.7	3.6	3.4	2.4	2.4
Other Current Liabilities	9.6	8.2	9.8	7.2	6.1	4.6	4.2	3.9	4.3	1.2
Current Liabilities	48.5	47.5	43.9	45.9	44.9	41.7	40.7	45.5	40.9	36.3

Long-Term Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	70.0	81.9	95.0	66.9	33.5	60.4	42.8	75.0	68.0	74.1	83.9	86.8	105.2	91.7	8.0
Capital Leases	4.5	0.2	0.5	1.4	1.8	1.0	1.5	1.9	1.8	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	2.7	0.0	0.0	2.5	5.7	11.5	11.5	9.6	17.6	20.7	42.5	42.8	55.2	52.8	15.3
Total Liabilities	127.6	130.6	143.6	104.3	77.4	125.3	116.3	129.6	114.8	113.6	161.3	151.8	178.0	186.1	53.0

Long-Term Liabilities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Long-Term Debt	65.5	74.5	77.5	76.7	91.5	95.6	102.1	95.0	84.2	81.6
Capital Leases	0.0	4.5	4.8	5.2	5.6	6.0	6.0	0.5	0.0	0.0
Def. Tax Liability	4.3	2.7	1.0	0.0	0.2	0.0	0.0	0.0	0.9	2.5
Total Liabilities	118.3	127.6	125.2	130.6	134.0	134.4	139.8	143.6	129.2	123.6

Total Common Equity	TTM	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	0.0	0.0	0.0
Retained Earnings	140.5	127.5	122.6	130.7	131.4	150.5	146.2	135.5	127.1	132.4	153.1	149.1	153.1	138.5	120.4
Comprehensive Income	-0.1	-0.1	0.1	0.0	0.0	0.0	0.0	-0.1	0.0	-107.2	-91.3	-76.4	-62.0	0.0	-0.2
Total Common Equity	240.5	226.0	219.8	226.3	225.7	243.1	237.0	191.7	181.2	185.0	203.8	196.5	198.3	180.3	159.6

Total Common Equity	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	151.6	140.5	131.7	127.5	124.9	123.0	122.1	122.6	126.3	127.6
Comprehensive Income	-0.2	-0.1	-0.1	-0.1	0.0	-0.1	0.0	0.1	0.5	0.3
Total Common Equity	253.3	240.5	230.7	226.0	223.0	220.6	219.5	219.8	223.5	224.3

Other		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		78.4	85.8	98.4	69.2	50.2	64.3	46.7	79.7	72.6	77.1	86.9	89.8	106.7	94.7	11.4
Book Value		240.5	226.0	219.8	226.3	225.7	243.1	237.0	191.7	181.2	185.0	203.8	196.5	198.3	180.3	159.6

Other		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		253.3	240.5	230.7	226.0	223.0	220.6	219.5	219.8	223.5	224.3

Cash Flow From Operating Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	17.5	4.9	-8.1	-0.8	-19.0	4.3	10.7	7.6	-5.3	-20.7	4.1	-4.1	14.6	18.1	13.2
Depreciation & Amortization	19.8	19.4	19.4	19.3	19.4	19.1	18.9	18.8	18.5	18.6	17.5	16.5	12.6	7.3	5.5
Stock-Based Compensation	1.6	1.3	1.3	1.1	1.5	1.4	1.4	1.6	1.4	1.9	2.0	1.8	1.3	1.4	1.8
Change Working Capital	-10.5	-0.7	-18.8	-24.4	27.2	-29.2	-16.2	-19.2	-3.1	11.2	-13.5	17.4	-20.4	-26.2	-19.9
Change In Accounts Receivable	-13.6	-8.1	-9.8	-3.1	17.5	-3.0	-7.6	-5.6	-1.8	11.4	-7.6	3.3	10.3	-5.3	-12.2
Change In Accounts Payable	2.4	-2.9	10.5	10.9	-25.3	-1.4	5.3	14.2	7.1	-13.0	10.7	3.4	-20.1	0.0	12.2
Change In Inventories	0.8	7.8	-15.1	-31.0	34.3	-15.0	-20.4	-27.4	-9.2	15.9	-20.1	11.7	-10.7	-15.4	-28.4
Other Non-cash Items	29.0	0.0	0.0	-10.0	0.0	0.0	0.0	-0.1	0.4	20.3	0.0	0.0	0.0	0.0	-0.1
Cash from Operations	31.6	25.2	-8.9	-18.0	23.8	-4.4	16.6	1.1	8.4	19.2	12.8	28.6	20.8	10.7	1.3

Cash Flow From Operating Activities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Net Income	11.1	8.9	4.1	2.6	1.9	0.9	-0.5	-3.7	-1.3	-1.4
Depreciation & Amortization	5.3	5.2	5.0	4.9	4.7	4.6	5.0	4.9	4.8	4.8
Stock-Based Compensation	0.6	0.5	0.5	0.3	0.3	0.3	0.4	0.3	0.3	0.3
Change Working Capital	9.3	-9.0	-0.3	-0.3	-0.9	1.8	-1.3	-3.0	0.5	-8.8
Change In Accounts Receivable	-8.4	-3.3	-2.6	-2.0	-5.7	2.9	-3.2	-7.8	7.0	-1.8
Change In Accounts Payable	-1.8	5.4	-1.7	-2.2	0.9	1.5	-3.1	3.3	3.8	-4.4
Change In Inventories	1.6	-7.2	1.9	5.6	0.4	-2.6	4.3	4.3	-10.3	-1.7
Other Non-cash Items	-16.0	15.9	12.9	0.0	0.2	7.8	12.4	0.0	0.0	0.0
Cash from Operations	0.0	0.0	0.0	7.4	6.7	7.7	3.5	-2.6	2.7	-5.0

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-17.0	-13.0	-12.1	-11.1	-9.2	-17.4	-15.4	-8.0	-4.4	-9.6	-11.2	-11.5	-34.2	-16.8	-7.5
Acquisitions	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	-91.3	0.0
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
Sales of Investment	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 Investing Activities	-5.5	0.0	0.0	0.0	0.0	0.0	0.0	0.1	1.6	0.2	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-17.0	-13.0	-12.1	-11.1	-9.2	-17.4	-15.4	-7.9	-2.8	-9.3	-11.2	-11.5	-34.2	-108.1	-7.5

Cash Flow From Investing Activities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Capital Expenditure	10.9	-5.5	-5.5	-3.4	-2.7	-2.4	-4.5	-1.1	-5.5	-3.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	0.0	0.0
Cash from Investing	0.0	0.0	0.0	-3.4	-2.7	-2.4	-4.5	-1.1	-5.5	-3.0

Cash Flow From Financing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-53.3	-14.1	-126.8	-113.3	-140.7	-157.5	-401.1	-343.9	-276.7	-83.3	-106.7	-93.7	-20.0	-42.1	-2.2
Debt Issued	38.4	1.5	156.0	132.4	126.5	175.1	368.1	351.1	272.1	73.5	103.8	76.8	32.1	125.4	13.6
Issuance of Common Stock	0.6	0.3	0.1	0.2	0.0	0.0	32.2	0.6	0.7	0.5	1.0	1.1	1.6	0.6	0.6
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-0.2	0.0	-0.3
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-76.8	-32.1	0.0	0.0
Other Financing Activities	-113.5	0.3	149.6	142.2	126.0	175.4	371.5	350.3	270.4	72.9	103.9	152.4	64.2	104.7	0.6
Cash from Financing	-14.6	-13.8	22.9	29.0	-14.7	17.8	2.7	7.0	-5.6	-9.9	-1.8	-17.1	13.5	63.3	-1.2

Cash Flow From Financing Activities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Debt Repaid	0.0	0.0	0.0	-4.0	-3.8	-6.8	0.5	-41.9	-34.9	-27.9
Debt Issued	-9.2	-3.0	-4.4	0.3	0.1	0.6	1.5	53.7	37.5	35.9
Issuance of Common Stock	0.0	0.0	0.0	0.2	0.0	0.1	0.0	0.0	0.0	0.0
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	0.2	0.0	0.1	0.0	47.6	37.5	35.9
Cash from Financing	0.0	0.0	0.0	-3.8	-3.8	-6.7	0.5	5.7	2.5	8.0

Cash position		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		0.0	-1.6	1.9	0.0	0.0	-3.9	3.9	0.1	0.0	0.0	-0.2	0.0	0.0	-34.1	-7.4
Closing Cash Balance		0.0	0.4	2.0	0.1	0.2	0.2	4.1	0.2	0.1	0.1	0.1	0.3	0.3	0.3	34.9

Cash position		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Net Change in Cash		0.0	-0.9	0.5	0.2	0.1	-1.5	-0.5	2.0	-0.2	0.0
Closing Cash Balance		0.0	0.0	0.9	0.4	0.2	0.0	1.5	2.0	0.1	0.3

Free Cash Flow		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		14.6	12.2	-21.0	-29.1	14.7	-21.8	1.2	-6.9	4.0	9.6	1.6	17.1	-13.4	-6.1	-6.2
Real Free Cash Flow		12.9	10.9	-22.3	-30.2	13.2	-23.2	-0.1	-8.5	2.6	7.8	-0.4	15.3	-14.7	-7.5	-8.0

Free Cash Flow		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Free Cash Flow		8.4	1.8	4.8	4.0	3.9	5.2	-1.0	-3.7	-2.8	-8.0
Real Free Cash Flow		7.8	1.3	4.4	3.7	3.6	4.9	-1.4	-4.0	-3.1	-8.3