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

Adtalem Global Education Inc.

ATGE

Valuace

Růst

Zdraví

Cena

$ 106.64

-0.54 (-0.46%)

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	1,888.8	1,788.3	1,584.7	1,450.8	1,387.1	1,112.4	1,052.0	1,239.7	1,231.2	1,809.8	1,843.5	1,909.9	1,923.4	1,964.4	2,089.8	2,182.4	1,915.2
Cost of Revenues	791.4	771.4	698.5	648.5	659.8	489.2	490.1	623.5	645.6	962.2	986.8	1,000.1	983.4	962.2	975.6	925.5	826.1
Gross Profit	1,097.4	1,016.9	886.1	802.3	727.3	623.1	561.9	616.1	585.6	847.6	856.8	909.9	939.9	1,002.2	1,114.1	1,256.9	1,089.1

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	503.4	462.3	457.1	466.1	447.7	417.4	409.9	412.7	393.2	368.8
Cost of Revenues	205.4	200.8	185.4	199.9	186.6	186.0	182.5	175.3	168.6	168.6
Gross Profit	298.0	261.5	271.8	266.2	261.1	231.4	227.4	237.3	224.6	200.2

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	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	0.0	0.0	0.0	586.0	568.1	420.3	395.8	400.4	373.1	618.2	654.0	708.3	727.9	756.4	808.4	762.7	678.2
Depreciation & Amortization	86.0	51.9	75.3	151.3	186.6	144.5	128.5	89.5	52.8	84.1	85.6	90.6	89.8	93.3	88.7	64.6	62.2
Total Operating Expenses	733.0	675.3	669.1	586.0	568.1	420.3	395.8	400.4	373.1	618.2	654.0	708.3	727.9	756.4	808.4	762.7	678.2
Operating Income	364.0	341.5	217.1	168.2	163.1	161.5	142.3	186.0	207.5	138.6	-12.1	156.9	181.3	166.9	204.2	494.2	410.9

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation & Amortization	21.0	20.3	20.5	24.3	20.1	19.6	22.9	27.0	28.8	29.2
Total Operating Expenses	186.8	176.0	194.4	175.7	157.2	161.2	158.8	175.6	158.4	172.0
Operating Income	111.1	85.5	76.9	90.5	103.9	70.2	68.5	61.7	66.2	28.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	7.2	8.2	0.0	63.1	3.8	4.1	3.7	8.0	5.8	4.9	0.8	2.1	1.7	1.7	0.8	1.5	2.1
Interest Expense	43.1	52.3	63.7	63.2	129.3	41.4	19.5	23.6	14.6	9.1	5.9	5.3	3.6	3.6	2.6	1.3	1.6
Other Expense	-37.3	-43.0	-53.1	-56.1	-208.2	-34.6	94.9	-15.8	-5.1	-90.8	-214.9	-44.7	-30.8	-78.8	-97.8	0.3	1.2
IBT	326.7	298.5	163.9	112.0	-45.1	126.9	237.2	170.2	198.7	134.4	-17.3	153.7	179.4	165.0	206.1	494.4	412.6
Income Tax Expense	74.2	65.8	26.2	10.3	-15.2	25.2	-6.4	34.2	84.1	10.4	-14.5	18.5	27.7	39.2	63.8	163.6	132.6
Net Income	253.3	237.1	136.8	93.4	-29.8	76.9	243.5	136.0	33.8	122.3	-3.2	139.9	134.0	106.8	141.6	330.4	279.9

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	1.6	1.8	1.7	2.1	0.2	2.0	1.8	2.2	2.5	2.7
Interest Expense	9.6	9.5	10.9	13.1	11.7	14.5	14.7	16.6	16.7	15.7
Other Expense	-9.2	-8.6	-8.3	-11.2	-11.7	-11.8	-12.9	-13.7	-20.8	-13.4
IBT	101.9	76.9	68.6	79.3	92.2	58.4	55.7	48.0	45.5	14.8
Income Tax Expense	25.7	15.8	14.1	18.5	21.0	12.2	5.1	10.6	7.8	2.8
Net Income	76.4	61.8	54.2	60.8	75.9	46.2	49.4	36.8	39.9	10.6

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	$2.16	$-0.62	$1.50	$4.54	$2.32	$0.55	$1.93	$-0.05	$2.17	$2.09	$1.66	$2.11	$4.73	$3.92
EPS Diluted	$0.00	$0.00	$0.00	$2.13	$-0.62	$1.49	$4.50	$2.29	$0.54	$1.91	$-0.05	$2.14	$2.07	$1.65	$2.09	$4.68	$3.87
Shares Outstanding	35.7	37.1	39.4	44.8	48.4	51.3	53.7	58.5	61.5	63.4	64.0	64.5	64.1	64.3	67.2	69.9	71.4
Diluted Shares Outstanding	36.2	38.3	40.3	45.6	48.4	51.6	54.1	59.3	62.3	64.0	64.4	65.3	64.9	64.6	67.7	70.6	72.3

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	35.7	36.1	36.0	37.1	37.4	37.7	37.6	38.7	39.9	41.4
Diluted Shares Outstanding	36.2	37.1	37.6	38.2	38.4	39.1	38.6	39.6	40.8	42.2

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	221.2	201.2	221.2	273.7	347.0	494.6	500.5	299.4	430.7	242.0	308.2	353.0	358.2	196.6	174.1	447.1	307.7
Short Term Investments	13.2	12.8	13.2	12.5	0.0	0.0	9.0	8.7	4.3	4.0	3.6	3.6	3.4	3.0	2.6	2.6	15.7
Total Cash & ST Investments	234.4	214.0	234.4	273.7	347.0	494.6	509.5	308.1	434.9	246.0	311.8	356.6	361.6	199.6	176.7	449.7	323.4
Accounts Receivable	126.8	146.2	126.8	102.7	81.6	68.0	87.0	157.8	146.7	173.4	162.4	139.2	132.6	139.9	113.9	114.7	119.2
Inventory	0.0	0.0	0.0	1.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-28.0	40.3	0.0	0.0
Other Current Assets	56.9	56.0	56.9	105.4	127.4	952.3	96.2	38.7	106.3	51.9	43.9	105.3	82.8	102.7	70.2	60.2	57.1
Total Current Assets	418.1	416.2	418.1	478.5	556.0	1,515.0	692.8	504.7	688.0	471.2	518.1	601.1	577.1	414.2	401.1	624.7	499.6

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	266.2	201.2	221.2	195.4	266.9	221.2	187.3	186.1	264.4	273.7
Short Term Investments	13.5	12.8	11.9	12.8	12.9	13.2	14.0	13.3	12.1	12.5
Total Cash & ST Investments	279.7	214.0	233.1	208.2	279.8	234.4	201.3	199.4	276.5	273.7
Accounts Receivable	194.8	146.2	163.0	147.0	171.5	126.8	140.9	133.7	147.8	102.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4
Other Current Assets	92.7	56.0	54.3	51.9	65.6	56.9	45.4	45.1	48.7	102.1
Total Current Assets	567.2	416.2	450.3	407.1	516.9	418.1	387.6	378.1	472.9	478.5

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	425.3	447.3	425.3	433.2	467.9	466.2	461.0	364.7	388.7	488.8	521.8	545.9	555.8	571.7	559.0	468.2	388.1
Goodwill	961.3	961.3	961.3	961.3	961.3	686.4	686.2	874.5	813.9	851.3	588.0	552.3	519.9	508.9	550.0	523.6	514.9
Intangible Assets	776.7	765.5	776.7	812.3	873.6	276.2	287.5	418.1	362.9	413.8	342.9	323.7	294.9	282.0	285.2	195.5	194.2
Long-Term Investments	26.1	64.7	26.1	27.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-41.5	-39.7	-29.8	13.5	13.5	13.5
Other Long-Term Assets	84.9	64.5	84.9	41.5	119.3	87.6	78.9	62.5	52.7	55.1	73.7	51.2	49.9	63.1	2.0	0.6	-4.8
Total Long-Term Assets	2,323.3	2,336.2	2,323.3	2,332.0	2,473.1	1,538.9	1,535.9	1,738.0	1,657.0	1,842.8	1,578.9	1,473.1	1,420.5	1,425.7	1,437.5	1,225.9	1,128.2
Total Assets	2,741.4	2,752.4	2,741.4	2,810.5	3,029.2	3,053.8	2,228.7	2,242.7	2,345.0	2,314.0	2,097.0	2,074.2	1,997.6	1,839.9	1,838.6	1,850.5	1,627.8

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	447.1	447.3	449.2	434.7	416.4	425.3	442.3	437.3	435.8	433.2
Goodwill	961.3	961.3	961.3	961.3	961.3	961.3	961.3	961.3	961.3	961.3
Intangible Assets	762.7	765.5	768.3	771.1	773.9	776.7	784.0	792.3	801.7	812.3
Long-Term Investments	23.5	64.7	23.8	23.8	24.5	26.1	26.8	25.8	29.3	27.0
Other Long-Term Assets	105.7	64.5	103.7	96.7	91.2	84.9	48.8	47.9	38.4	41.5
Total Long-Term Assets	2,300.2	2,336.2	2,339.4	2,315.9	2,300.8	2,323.3	2,327.4	2,322.8	2,321.2	2,332.0
Total Assets	2,867.5	2,752.4	2,789.8	2,723.0	2,817.7	2,741.4	2,715.0	2,700.9	2,794.2	2,810.5

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	102.6	105.0	102.6	81.8	57.1	56.1	46.5	57.6	47.5	64.3	64.7	63.1	52.3	55.1	63.1	63.6	90.4
Short-Term Debt	31.4	35.2	31.4	75.3	50.8	58.3	54.6	3.0	3.0	0.0	0.0	0.0	-7.9	145.2	154.0	154.9	145.9
Other Current Liabilities	168.3	153.7	168.3	188.3	164.8	193.7	153.3	151.2	208.5	195.5	196.7	168.6	165.4	0.7	20.6	22.4	20.9
Current Liabilities	487.7	507.9	487.7	431.2	417.5	408.8	346.0	311.6	365.8	377.3	361.8	321.9	308.9	298.5	315.2	316.4	343.9

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	104.6	105.0	98.7	66.9	91.4	102.6	92.2	88.1	76.9	81.8
Short-Term Debt	34.4	35.2	34.9	32.6	32.3	31.4	32.5	31.6	35.7	75.3
Other Current Liabilities	114.8	153.7	159.2	113.5	137.1	168.3	181.9	143.6	132.5	188.3
Current Liabilities	576.6	507.9	540.6	384.6	551.3	487.7	509.1	398.6	495.6	431.2

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	648.7	738.8	816.4	858.5	1,016.0	1,235.6	462.1	398.1	290.1	125.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	167.7	0.0	167.7	201.1	227.8	223.2	227.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	29.5	31.9	29.5	26.1	25.6	27.0	25.0	29.4	29.1	34.7	29.9	56.1	47.9	57.5	62.3	69.0	43.4
Total Liabilities	1,372.3	1,318.7	1,372.3	1,353.2	1,524.1	1,751.0	915.4	841.6	816.6	638.7	509.8	479.8	457.9	441.9	474.0	454.2	443.4

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	741.6	738.8	745.6	832.0	811.1	816.4	807.8	865.0	856.2	858.5
Capital Leases	0.0	0.0	0.0	0.0	0.0	167.7	159.7	168.6	160.5	201.1
Def. Tax Liability	53.3	31.9	33.6	32.4	30.3	29.5	28.9	27.2	26.4	26.1
Total Liabilities	1,409.8	1,318.7	1,357.0	1,284.0	1,427.8	1,372.3	1,394.1	1,331.5	1,415.5	1,353.2

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.7	0.7	0.7	0.7
Retained Earnings	2,540.5	2,777.6	2,540.5	2,403.8	2,322.8	2,005.1	1,927.6	2,012.9	1,918.2	1,881.4	1,771.1	1,796.4	1,682.1	1,575.0	1,489.0	1,368.0	1,055.6
Comprehensive Income	-2.2	-2.2	-2.2	-2.2	-1.0	-7.4	-9.1	-137.3	-142.2	-59.1	-42.5	-77.1	-15.4	-17.1	-5.9	15.7	9.9
Total Common Equity	1,369.1	1,433.6	1,369.1	1,457.3	1,505.1	1,301.1	1,310.4	1,391.5	1,520.1	1,669.0	1,582.1	1,584.8	1,533.4	1,397.2	1,356.4	1,389.5	1,179.4

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8
Retained Earnings	2,839.4	2,777.6	2,723.4	2,662.5	2,586.7	2,540.5	2,491.1	2,454.3	2,414.4	2,403.8
Comprehensive Income	-2.2	-2.2	-2.2	-2.2	-2.2	-2.2	-2.2	-2.2	-2.2	-2.2
Total Common Equity	1,457.6	1,433.6	1,432.7	1,438.9	1,390.0	1,369.1	1,321.0	1,369.4	1,378.7	1,457.3

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		847.9	774.0	847.9	896.2	1,066.7	1,293.9	516.8	401.1	293.1	125.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,369.1	1,433.6	1,369.1	1,457.3	1,505.1	1,302.9	1,313.3	1,401.1	1,528.4	1,675.3	1,587.2	1,594.4	1,539.8	1,398.0	1,364.6	1,396.3	1,184.4

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,457.6	1,433.6	1,432.7	1,438.9	1,390.0	1,369.1	1,321.0	1,369.4	1,378.7	1,457.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	137.7	237.1	137.7	101.8	-29.8	101.6	243.5	136.0	114.4	123.3	-2.8	135.1	151.7	125.7	142.4	330.8	280.0
Depreciation & Amortization	108.0	84.5	108.0	151.3	186.6	99.1	101.0	51.7	52.8	84.1	85.6	90.6	89.8	93.3	88.7	64.6	62.2
Stock-Based Compensation	25.9	41.6	25.9	14.3	22.6	13.9	14.6	13.2	14.5	16.6	22.4	17.4	17.7	15.5	18.5	14.3	10.1
Change Working Capital	-52.9	-114.6	-52.9	-93.0	-86.2	-7.5	-110.2	-46.4	-18.1	-103.1	-68.7	-141.9	-73.6	-96.3	-144.8	-116.8	-38.9
Change In Accounts Receivable	-76.4	-80.8	-76.4	-37.6	-29.9	13.3	-12.8	-27.7	-43.3	-100.1	-91.6	-96.5	-82.3	-124.4	-90.2	-84.9	-102.6
Change In Accounts Payable	18.3	0.1	18.3	21.7	-15.7	8.5	-6.3	9.2	10.0	0.8	-9.6	10.8	-2.9	-6.7	-1.6	-26.8	18.8
Change In Inventories	0.0	0.0	0.0	-65.3	0.0	-22.6	-71.6	-17.8	11.9	-6.0	20.1	-44.4	12.6	39.8	-39.0	1.7	-110.9
Other Non-cash Items	201.7	70.9	66.0	33.7	-82.2	-16.4	-136.7	29.6	86.1	101.5	236.8	98.3	94.5	138.3	182.8	91.2	87.6
Cash from Operations	295.8	0.0	0.0	202.9	10.4	192.2	107.7	204.9	239.2	228.0	231.6	203.1	262.9	263.9	277.4	408.0	391.5

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	76.2	61.1	54.5	60.8	71.2	46.2	50.6	37.4	37.7	46.2
Depreciation & Amortization	21.0	20.3	20.5	24.3	20.1	19.6	22.9	28.4	28.8	19.6
Stock-Based Compensation	13.2	8.3	10.4	10.3	11.5	9.5	6.5	5.9	6.1	9.5
Change Working Capital	-102.2	-28.8	-40.9	92.5	-149.7	-16.5	-73.0	83.4	-91.3	-16.5
Change In Accounts Receivable	16.0	-62.7	-0.2	-34.1	10.3	-56.8	-2.7	-31.2	7.7	-56.8
Change In Accounts Payable	-2.9	1.4	10.1	24.6	-26.1	-8.5	7.5	3.0	10.7	-8.5
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.2	0.0
Other Non-cash Items	18.1	15.3	16.8	23.5	20.9	14.1	17.9	2.8	14.1	14.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-48.9	-50.3	-48.9	-37.0	-31.1	-48.7	-44.1	-64.8	-66.5	-49.0	-69.4	-88.7	-79.4	-111.8	-129.1	-135.7	-131.0
Acquisitions	0.0	7.3	0.0	-3.2	-1,488.1	48.7	44.1	-118.4	-9.0	-330.6	-177.0	-73.1	-13.6	-39.0	-255.4	-3.0	0.0
Investments	-0.7	-2.0	-0.7	-1.5	0.0	-10.7	-3.0	-6.3	-0.2	-0.1	-0.1	-0.2	-0.1	-0.1	-0.1	-0.1	-0.1
Sales of Investment	1.7	3.1	1.7	7.6	0.0	2.7	113.6	1.8	66.5	49.0	0.0	0.0	0.0	110.0	133.5	13.5	46.0
Other Investing Activities	-14.3	0.0	0.0	46.8	967.5	-48.7	272.0	-26.2	-62.3	-49.0	31.1	6.1	8.7	-111.8	-129.1	-0.6	-0.7
Cash from Investing	-47.9	0.0	0.0	12.7	-551.6	-56.7	382.5	-213.8	-71.5	-379.7	-215.4	-155.9	-84.3	-152.6	-380.0	-126.0	-85.8

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-14.6	-16.0	-19.0	-10.2	-10.7	-10.4	3.1	-21.7	-15.3	-10.4
Acquisitions	0.0	0.0	7.3	0.0	0.0	0.0	0.0	0.0	15.3	0.0
Investments	-2.0	-0.1	0.0	-0.5	-0.2	-1.3	-0.2	0.0	-0.2	-1.3
Sales of Investment	2.0	0.1	0.0	0.7	0.2	2.2	1.1	0.0	0.2	2.2
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	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-100.0	0.0	0.0	-150.9	-1,079.7	-3.0	-338.0	-30.3	-414.4	-406.8	-11.5	-6.0	-6.5	-3.8	0.0	-9.1	-195.1
Debt Issued	51.7	-73.9	-48.3	-19.7	852.6	780.1	453.7	138.3	582.5	531.8	11.5	6.0	6.5	3.8	0.0	9.1	195.1
Issuance of Common Stock	17.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.0	0.0	6.7	0.0	1.5	83.3
Repurchase of Common Stock	-262.0	-213.1	-262.0	-123.1	-120.0	-100.0	-136.9	-252.9	-137.0	-48.5	-32.6	-25.9	0.0	-53.9	-158.1	-132.9	-41.7
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-11.4	-23.0	-23.2	-21.9	-31.5	-18.4	-15.5	-12.8
Other Financing Activities	-7.7	0.0	0.0	-9.9	775.2	779.5	218.8	145.6	588.6	555.5	1.5	-3.5	11.9	-2.4	8.4	15.9	4.5
Cash from Financing	-301.8	0.0	0.0	-288.5	-424.5	676.5	-256.1	-137.5	37.2	88.8	-65.6	-48.6	-16.5	-85.0	-168.0	-140.2	-161.8

Cash Flow From Financing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	776.0	2.0	-6.5	-84.1	21.3	-4.5	7.6	-56.3	4.6	-4.3
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	-164.8	-7.6	-66.7	-72.4	-40.9	-33.2	-11.5	-89.9	-70.1	-33.2
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	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-53.9	-20.0	-53.9	-72.9	-965.7	812.5	200.6	-143.9	179.9	-64.3	-44.9	-5.2	161.0	22.5	-273.1	139.4	142.5
Closing Cash Balance		221.2	201.2	221.2	275.1	347.9	1,313.6	501.1	300.5	431.0	251.1	308.2	353.0	358.2	196.6	174.1	447.1	307.7

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		-207.5	65.0	-20.0	25.8	-71.5	45.7	33.9	1.2	-78.3	45.7
Closing Cash Balance		58.6	266.2	201.2	221.2	195.4	266.9	221.2	187.3	186.1	266.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		246.9	287.6	246.9	165.9	-20.6	143.5	63.6	140.1	172.7	179.0	162.2	114.4	183.6	152.2	148.4	272.3	260.5
Real Free Cash Flow		220.9	246.0	220.9	151.6	-43.2	129.7	49.0	126.9	158.2	162.4	139.8	97.0	165.9	136.7	129.8	258.0	250.4

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		15.1	114.5	40.7	197.7	-29.7	78.9	43.7	140.9	-22.4	78.9
Real Free Cash Flow		1.9	106.2	30.3	187.4	-41.2	69.5	37.1	135.0	-28.4	69.5