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

USANA Health Sciences, Inc.

USNA

Valuace

Růst

Zdraví

Cena

$ 17.49

+0.33 (1.53%)

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	925.3	925.3	854.5	921.0	998.6	1,186.5	1,134.6	1,060.9	1,189.2	1,047.3	1,006.1	918.5	790.5	718.2	648.7	581.9	517.6
Cost of Revenues	200.9	200.9	161.2	176.7	193.9	217.9	209.1	187.5	200.7	179.4	180.2	159.7	140.8	127.4	115.8	101.7	95.5
Gross Profit	724.4	724.4	693.3	744.3	804.7	968.6	925.5	873.4	988.5	867.9	825.9	758.8	649.7	590.7	532.9	480.2	422.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	226.2	213.7	235.8	249.5	213.6	200.2	212.9	227.8	221.1	213.4
Cost of Revenues	25.4	56.7	57.9	60.8	38.6	39.3	40.3	43.1	42.3	42.5
Gross Profit	200.8	156.9	177.9	188.8	175.1	161.0	172.5	184.7	178.8	170.8

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	11.4	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	257.0	697.1	798.4	749.0	727.2	800.2	735.4	687.3	617.2	533.6	474.0	434.7	403.0	353.9
Depreciation & Amortization	39.7	39.7	22.2	20.4	21.4	22.2	22.5	23.0	16.8	16.1	13.5	10.0	8.8	9.0	8.8	8.5	7.9
Total Operating Expenses	673.5	673.5	627.0	651.2	697.1	798.4	749.0	727.2	800.2	735.4	687.3	617.2	533.6	474.0	434.7	403.0	353.9
Operating Income	50.9	50.9	66.3	93.1	107.6	170.2	176.5	146.2	188.4	132.5	138.6	141.7	116.1	116.7	98.2	77.3	68.2

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	11.4	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	154.5	153.2
Depreciation & Amortization	10.3	9.6	9.6	10.2	5.9	5.6	5.7	5.1	4.9	5.2
Total Operating Expenses	183.5	155.7	161.2	173.1	166.9	145.4	154.7	160.1	154.5	153.2
Operating Income	17.2	1.2	16.7	15.7	8.2	15.6	17.8	24.7	24.2	17.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	2.4	2.4	11.3	9.6	3.8	2.5	2.5	4.7	4.4	2.2	1.5	1.1	0.5	0.5	0.2	0.2	0.2
Interest Expense	0.8	0.8	0.3	0.3	0.2	0.1	0.5	0.1	0.0	0.0	0.4	0.0	0.1	0.0	0.0	0.0	0.1
Other Expense	-9.3	-9.3	10.0	9.4	1.0	0.5	1.5	4.3	3.2	2.1	-0.1	0.9	-0.4	-0.1	0.2	0.2	0.6
IBT	41.5	41.5	76.4	102.5	108.6	170.6	177.9	150.5	191.5	134.6	138.6	142.6	115.7	116.6	98.4	77.5	68.9
Income Tax Expense	30.0	30.1	34.3	38.7	39.3	54.1	53.3	50.0	65.3	72.1	38.5	47.9	39.0	37.6	32.0	26.7	23.2
Net Income	10.8	10.8	42.0	63.8	69.4	116.5	124.7	100.5	126.2	62.5	100.0	94.7	76.6	79.0	66.4	50.8	45.7

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	0.5	0.6	0.6	0.7	2.7	3.1	2.8	2.7	2.9	2.7
Interest Expense	0.1	0.0	0.3	0.4	0.1	0.0	0.1	0.1	0.1	0.0
Other Expense	-13.1	0.6	2.1	1.1	2.2	3.0	2.4	2.4	2.4	2.9
IBT	4.2	1.8	18.8	16.7	10.4	18.6	20.2	27.1	26.6	20.5
Income Tax Expense	5.8	8.5	8.4	7.4	5.9	8.0	9.8	10.6	9.8	9.2
Net Income	-1.8	-6.5	9.7	9.4	4.5	10.6	10.4	16.5	16.8	11.3

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	$3.31	$3.60	$5.78	$5.93	$4.64	$5.36	$2.60	$4.09	$3.71	$3.11	$2.85	$2.40	$1.70	$1.43
EPS Diluted	$0.00	$0.00	$0.00	$3.30	$3.59	$5.73	$5.86	$4.41	$5.12	$2.53	$3.99	$3.59	$2.80	$2.78	$2.23	$1.63	$1.43
Shares Outstanding	18.3	18.6	19.1	19.3	19.3	20.1	21.0	21.7	23.6	24.0	24.5	25.0	25.3	27.8	27.6	29.9	30.6
Diluted Shares Outstanding	18.3	18.6	19.2	19.3	19.3	20.3	21.3	22.8	24.6	24.7	25.0	26.4	27.4	28.4	29.8	31.1	31.9

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	$0.88	$0.59
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.87	$0.59
Shares Outstanding	18.3	18.3	18.5	19.0	19.1	19.1	19.1	19.2	19.1	19.2
Diluted Shares Outstanding	18.3	18.3	18.5	19.1	19.1	19.1	19.2	19.3	19.3	19.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	332.4	181.8	330.4	288.4	239.8	311.9	234.8	214.3	247.1	175.8	143.2	111.1	137.3	70.8	50.4	24.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	63.5	0.0	0.0	0.0	0.0	8.6	0.0	0.0	0.0
Total Cash & ST Investments	332.4	181.8	330.4	288.4	239.8	311.9	234.8	277.9	247.1	175.8	143.2	111.1	146.0	70.8	50.4	24.2
Accounts Receivable	0.0	8.2	7.2	7.2	7.2	7.4	8.8	14.0	13.5	17.0	11.8	12.9	13.6	8.2	5.7	6.8
Inventory	61.8	69.7	61.5	67.1	98.3	90.2	68.9	81.9	62.9	64.8	66.1	45.2	47.2	36.5	37.0	34.1
Other Current Assets	24.8	19.5	18.7	28.9	27.0	23.1	25.5	32.5	30.1	37.3	34.9	34.6	35.8	25.2	18.7	22.0
Total Current Assets	419.1	279.2	417.7	384.4	365.1	425.3	329.3	392.3	340.2	277.9	244.3	190.9	229.0	132.5	106.1	80.3

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	145.3	151.3	179.6	181.8	364.9	332.4	328.3	330.4	307.1	300.2
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	145.3	151.3	179.6	181.8	364.9	332.4	328.3	330.4	307.1	300.2
Accounts Receivable	0.0	0.0	0.0	8.2	0.0	0.0	0.0	7.2	0.0	0.0
Inventory	90.8	83.3	73.6	69.7	64.0	61.8	60.9	61.5	60.1	62.0
Other Current Assets	27.9	27.3	28.2	19.5	22.3	24.8	31.9	18.7	23.3	25.5
Total Current Assets	264.1	261.9	281.4	279.2	451.2	419.1	421.1	416.6	390.5	387.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	97.7	94.6	99.8	97.8	101.8	100.4	95.2	92.0	102.8	101.3	88.0	71.2	59.2	61.8	60.8	57.6
Goodwill	16.8	144.2	17.1	17.4	17.7	17.4	16.6	16.8	17.4	16.7	17.4	17.9	18.2	17.9	17.7	16.9
Intangible Assets	28.6	151.8	29.9	32.4	30.4	30.8	29.8	31.8	35.2	34.3	38.3	41.0	42.3	42.1	42.6	40.6
Long-Term Investments	22.8	2.7	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	-1.7
Other Long-Term Assets	28.2	56.1	54.9	54.8	57.9	62.4	42.9	18.1	20.8	22.2	25.4	23.7	14.2	7.1	6.3	49.0
Total Long-Term Assets	212.3	469.0	215.0	212.2	212.6	215.6	187.7	162.1	179.1	192.8	179.0	159.7	139.4	134.8	138.4	123.5
Total Assets	631.4	748.2	632.8	596.5	577.7	640.9	516.9	554.5	519.3	470.6	423.2	350.6	368.5	267.4	244.5	203.8

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	96.2	96.5	94.2	94.6	98.0	97.7	98.2	117.5	95.2	95.7
Goodwill	144.3	144.2	144.2	144.2	17.2	16.8	16.9	17.1	16.8	16.9
Intangible Assets	138.2	142.7	147.2	151.8	29.2	28.6	29.1	29.9	29.5	30.0
Long-Term Investments	0.0	22.8	22.8	2.7	22.9	22.8	22.8	2.8	22.7	22.8
Other Long-Term Assets	59.7	39.9	38.0	56.1	36.0	28.2	29.9	35.6	31.4	33.8
Total Long-Term Assets	462.5	472.7	465.2	469.0	220.1	212.3	208.2	216.2	210.7	215.0
Total Assets	726.6	734.5	746.6	748.2	671.3	631.4	629.3	632.8	601.1	602.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	6.6	12.0	10.1	11.0	13.5	18.2	12.5	9.9	11.8	9.0	10.0	7.8	9.5	7.0	8.0	6.4
Short-Term Debt	0.0	29.0	8.1	6.9	7.1	8.6	8.3	20.8	-17.0	-21.5	-17.6	-15.7	-16.1	-15.6	-10.1	-11.8
Other Current Liabilities	97.2	74.8	83.5	105.0	120.6	125.3	101.4	102.9	129.4	129.5	121.4	100.9	86.4	63.8	51.7	51.2
Current Liabilities	103.9	139.6	118.8	143.8	160.8	168.1	136.1	148.7	141.2	138.5	131.4	108.7	95.9	70.8	59.7	57.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	17.1	17.9	14.0	12.0	7.0	6.6	8.3	10.1	9.3	9.3
Short-Term Debt	0.0	0.0	23.0	29.0	0.0	0.0	1.3	8.1	0.0	0.0
Other Current Liabilities	101.6	103.7	100.4	74.8	107.7	97.2	103.0	83.5	103.2	104.6
Current Liabilities	118.7	121.6	137.4	139.6	114.8	103.9	112.6	118.8	112.6	113.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	0.0	10.2	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
Capital Leases	0.0	6.0	7.3	6.9	7.1	8.6	8.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	4.7	4.1	4.6	4.1	7.5	12.0	10.3	13.4	13.7	5.5	9.8	10.6	10.9	10.0	9.9	0.0
Total Liabilities	119.2	161.9	135.6	162.1	182.6	199.2	165.2	163.3	156.1	145.4	142.4	120.4	107.9	81.8	70.6	58.6

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	0.0	0.0	0.0	10.2	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	0.0	0.0	0.0	6.0	0.0	0.0	0.0	5.1	2.6	0.0
Def. Tax Liability	4.5	4.7	4.8	4.1	4.7	4.7	5.1	4.6	4.7	4.8
Total Liabilities	145.0	149.0	162.7	161.9	138.2	119.2	129.3	135.6	130.8	133.9

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	0.0	0.0	0.0	0.0
Retained Earnings	463.9	478.9	445.2	391.6	344.6	382.8	306.1	329.5	288.1	265.4	214.9	166.4	200.0	134.8	118.8	90.2
Comprehensive Income	-20.5	-22.7	-13.7	-12.8	0.5	-3.6	-13.9	-10.4	-1.4	-11.6	-3.8	2.1	5.8	6.9	5.8	3.7
Total Common Equity	512.2	532.1	497.2	434.5	395.1	441.7	351.7	391.1	363.2	325.3	280.9	230.2	260.5	185.6	173.9	145.2

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	467.5	474.0	477.6	478.9	474.5	463.9	453.5	445.2	428.4	427.3
Comprehensive Income	-19.3	-19.3	-22.8	-22.7	-13.7	-20.5	-18.6	-13.7	-20.2	-18.5
Total Common Equity	528.1	531.1	529.8	532.1	533.1	512.2	500.0	497.2	470.4	468.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		0.0	39.2	13.2	6.9	7.1	8.6	8.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		512.2	586.3	497.2	434.5	395.1	441.7	351.7	391.1	363.2	325.3	280.9	230.2	260.5	185.6	173.9	145.2

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		53.5	54.5	54.1	54.2	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		528.1	531.1	529.8	532.1	533.1	512.2	500.0	497.2	470.4	468.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	55.1	10.8	42.1	63.8	69.4	116.5	124.7	100.5	126.2	62.5	100.0	94.7	76.6	79.0	66.4	50.8	45.7
Depreciation & Amortization	20.8	32.6	22.2	20.4	21.4	22.2	22.5	23.0	16.8	16.1	13.5	10.0	8.8	9.0	8.8	8.5	7.9
Stock-Based Compensation	14.7	13.8	14.6	14.6	13.3	14.3	14.4	15.5	15.0	15.5	16.5	11.1	9.8	7.6	10.2	10.5	10.4
Change Working Capital	-18.2	-43.1	-13.0	-28.0	6.9	-28.9	0.6	-8.8	-7.7	7.6	10.5	10.3	25.8	9.9	6.6	1.9	0.0
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.3	0.0	0.0	4.0	-5.2
Change In Accounts Payable	-2.6	5.2	-1.3	-0.4	-2.7	-4.6	6.1	1.8	-1.7	3.0	-1.3	2.5	-1.3	2.8	-1.0	1.5	-2.0
Change In Inventories	-4.3	-34.7	-2.1	2.4	21.9	-10.5	-16.8	13.0	-23.1	6.1	-1.0	-23.1	1.1	-11.8	1.4	-3.2	-6.3
Other Non-cash Items	5.7	15.4	1.9	2.6	0.1	0.1	0.7	0.1	1.1	2.8	0.1	-12.0	-14.8	-7.5	-3.4	0.0	-1.1
Cash from Operations	73.9	0.0	0.0	70.6	103.9	121.2	160.4	126.7	152.1	123.8	137.0	111.5	105.2	98.9	92.8	70.1	66.1

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	-1.6	-6.7	10.4	9.3	4.5	10.6	10.4	16.5	16.8	11.3
Depreciation & Amortization	14.2	9.6	9.6	10.2	5.9	5.6	5.7	5.1	4.9	5.2
Stock-Based Compensation	3.8	3.6	3.6	2.9	3.6	3.5	3.7	3.7	3.6	3.7
Change Working Capital	-18.2	-10.9	-4.5	-9.5	-5.5	8.6	-4.6	-11.5	-3.3	1.2
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	1.1	-1.7	3.8	2.0	1.8	0.3	-1.6	-1.7	1.9	-1.2
Change In Inventories	-13.5	-8.2	-8.1	-4.9	1.7	0.7	-2.7	-1.8	-1.1	1.3
Other Non-cash Items	1.1	0.5	0.9	1.2	0.0	0.4	0.2	1.3	2.6	0.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	26.0	22.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-14.7	-13.8	-10.1	-14.5	-10.4	-12.8	-15.1	-16.6	-11.4	-13.2	-32.7	-23.7	-20.4	-8.1	-8.4	-10.6	-4.2
Acquisitions	0.0	0.0	-203.3	0.0	-6.5	-1.9	0.0	0.0	0.4	0.0	0.0	-8.5	0.0	0.0	0.0	0.0	-42.7
Investments	4.2	0.0	-0.9	-1.3	0.0	-1.6	-21.1	-1.7	-86.4	0.0	0.0	-3.9	-3.9	-8.6	0.0	0.0	0.0
Sales of Investment	1.1	0.0	1.1	3.8	4.6	1.9	1.9	65.5	23.6	0.0	0.0	12.5	12.5	0.0	0.0	0.0	0.0
Other Investing Activities	0.3	0.0	0.0	0.0	0.0	0.1	0.3	0.2	4.8	0.3	0.8	-1.6	-4.5	-4.9	0.2	0.0	0.0
Cash from Investing	-14.4	0.0	0.0	-12.0	-12.4	-14.2	-34.0	47.5	-69.0	-12.9	-31.9	-25.1	-16.3	-21.6	-8.3	-10.6	-46.9

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	-2.8	-3.2	-5.0	-2.8	-1.8	-2.4	-2.7	-3.2	-7.3	-1.5
Acquisitions	3.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-1.1	0.0	0.0	-1.1	0.0	0.0	0.0	-0.9	5.1	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	0.0	0.0	0.0	0.0	0.0	-7.3	-1.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-2.7	0.0	0.0	0.8	-11.0	0.0	-60.0	-5.0	0.0	-3.5	-73.7	0.0	-30.0	0.0	-1.8	0.0	-38.2
Debt Issued	2.7	39.2	26.0	7.1	10.8	-1.5	60.3	13.3	0.0	3.5	73.7	0.0	30.0	0.0	1.8	0.0	38.2
Issuance 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	17.7
Repurchase of Common Stock	-21.2	-27.5	-9.4	-11.6	-25.4	-177.8	-57.0	-150.0	-105.4	-50.0	-64.6	-61.2	-138.8	-18.1	-68.3	-33.5	-17.0
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	-25.4
Other Financing Activities	-1.7	0.0	0.0	-3.4	6.3	-3.6	57.6	2.9	0.1	3.2	73.5	12.0	55.8	7.9	5.6	0.1	53.3
Cash from Financing	-24.3	0.0	0.0	-14.2	-30.1	-181.4	-59.4	-152.1	-105.3	-50.3	-64.9	-49.2	-113.0	-10.2	-64.5	-33.4	-9.6

Cash Flow From Financing Activities	2-2025	1-2025	4-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.8	0.0
Debt Issued	-23.0	-16.2	39.2	-1.3	-11.9	11.4	2.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-15.2	-12.3	0.0	0.0	-9.4	-0.1	-11.6
Dividends Paid	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	-0.1	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.7	-11.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		32.2	-23.3	-148.7	41.9	47.7	-72.3	78.2	20.5	-33.3	71.4	32.6	32.1	-26.2	66.5	20.5	26.1	10.6
Closing Cash Balance		332.4	161.2	184.5	333.2	291.3	243.7	315.9	237.7	217.2	247.1	175.8	143.2	111.1	137.3	70.8	50.4	24.2

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		13.1	-6.0	-28.2	-2.1	-183.2	32.6	4.1	-2.1	23.3	6.9
Closing Cash Balance		161.2	148.2	154.1	182.4	184.5	367.7	335.2	331.1	330.4	307.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		59.3	8.5	50.9	56.1	93.5	108.5	145.3	110.2	140.7	110.6	104.3	87.7	84.8	90.8	84.4	59.5	61.9
Real Free Cash Flow		44.6	-5.3	36.4	41.6	80.2	94.2	130.9	94.6	125.7	95.1	87.8	76.7	75.0	83.2	74.2	48.9	51.5

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		-6.2	-5.2	7.2	12.7	4.0	27.1	5.3	14.5	18.7	20.8
Real Free Cash Flow		-9.9	-8.7	3.6	9.8	0.4	23.6	1.6	10.8	15.1	17.1