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

Barrett Business Services, Inc.

BBSI

Valuace

Růst

Zdraví

Cena

$ 28.76

-0.42 (-1.07%)

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	1,240.3	1,240.3	1,144.5	1,069.3	1,054.3	955.2	880.8	942.3	940.7	920.4	840.6	740.8	636.2	532.8	402.7	314.9	273.1
Cost of Revenues	979.4	979.4	891.3	826.8	819.5	750.7	697.9	734.1	754.0	761.9	695.1	611.4	605.8	446.3	335.9	271.4	228.3
Gross Profit	260.9	260.9	253.3	242.5	234.8	204.5	182.9	208.3	186.7	158.5	145.5	129.5	30.4	86.5	66.7	43.5	44.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	321.1	318.9	307.7	292.6	304.8	294.3	279.7	265.8	276.7	273.3
Cost of Revenues	252.9	242.2	234.4	249.9	233.4	219.9	211.8	226.2	212.9	205.0
Gross Profit	68.3	76.8	73.3	42.6	71.4	74.4	67.9	39.6	63.8	68.3

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	174.8	169.6	155.3	141.9	153.9	145.5	123.1	113.3	90.2	73.8	60.1	46.5	38.2	35.4
Depreciation & Amortization	8.3	8.3	7.6	7.1	6.2	5.3	4.8	3.9	4.2	5.5	3.3	2.9	2.5	2.0	1.5	1.3	1.4
Total Operating Expenses	198.8	198.8	193.5	174.8	175.9	160.6	146.8	157.8	149.7	128.6	116.6	93.0	76.3	62.1	47.9	39.5	36.8
Operating Income	62.2	62.2	59.8	60.7	59.0	43.9	36.1	50.5	37.0	29.9	28.9	36.4	-45.9	24.4	18.8	3.9	8.0

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	3.5	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	45.6	44.2
Depreciation & Amortization	2.2	2.1	2.0	2.0	1.9	1.9	1.9	1.9	1.8	3.6
Total Operating Expenses	49.7	52.0	50.2	46.8	50.8	51.0	47.5	44.3	45.6	46.0
Operating Income	18.5	24.8	23.0	-4.2	20.6	23.5	20.4	-4.7	18.2	22.3

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	4.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.6	0.7	0.7	0.0	0.0
Interest Expense	0.2	0.4	0.2	0.2	0.1	0.4	1.2	1.8	1.1	0.3	0.8	2.0	0.2	0.2	0.0	0.0	0.0
Other Expense	9.2	9.2	11.0	8.3	6.3	6.7	6.4	10.7	7.8	4.4	-3.4	-1.3	0.6	0.5	0.7	11.2	2.0
IBT	71.4	71.4	70.8	69.0	65.3	50.7	42.6	61.1	44.8	34.4	25.6	35.1	-45.3	24.9	19.5	15.2	10.0
Income Tax Expense	17.0	17.0	17.8	18.4	18.0	12.6	8.8	12.8	6.7	9.2	6.8	9.7	-18.3	7.0	6.3	0.8	2.6
Net Income	54.4	54.4	53.0	50.6	47.3	38.1	33.8	48.3	38.1	25.2	18.8	25.5	-27.1	17.9	13.1	14.3	7.4

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	2.0	2.3	0.0	0.0	0.0	0.0	0.0	1.8	2.4
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Other Expense	2.3	2.0	2.3	2.6	2.4	2.3	3.1	3.3	1.5	2.4
IBT	20.9	26.8	25.3	-1.5	23.1	25.7	23.5	-1.4	19.7	24.7
Income Tax Expense	4.5	6.1	6.9	-0.5	6.3	6.1	6.8	-1.3	5.1	6.5
Net Income	16.4	20.6	18.5	-1.0	16.8	19.6	16.7	-0.1	14.6	18.2

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	$1.88	$1.66	$1.26	$1.12	$1.62	$1.30	$0.87	$0.65	$0.89	$-0.95	$0.63	$0.43	$0.36	$0.18
EPS Diluted	$0.00	$0.00	$0.00	$1.85	$1.64	$1.25	$1.10	$1.57	$1.24	$0.83	$0.64	$0.87	$-0.95	$0.61	$0.42	$0.35	$0.18
Shares Outstanding	25.4	25.4	26.1	26.9	28.5	30.2	30.3	29.8	29.4	29.1	28.9	28.7	28.6	28.4	30.9	40.3	41.3
Diluted Shares Outstanding	25.8	25.8	26.7	27.4	28.9	30.5	30.8	30.8	30.6	30.2	29.5	29.4	28.6	29.6	31.5	40.6	41.5

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	$0.55	$0.68
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.54	$0.67
Shares Outstanding	25.4	25.7	25.6	25.8	25.9	26.1	26.1	26.3	26.4	26.8
Diluted Shares Outstanding	25.8	26.3	26.2	25.8	26.6	26.7	26.8	26.3	27.0	27.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	121.2	55.4	71.2	91.4	69.4	68.7	44.6	35.4	59.8	50.8	25.2	11.5	93.6	45.7	49.6	30.9
Short Term Investments	70.1	66.5	81.0	68.3	96.8	101.2	82.6	0.4	0.7	5.7	30.0	30.0	19.8	16.7	16.9	24.5
Total Cash & ST Investments	191.3	121.9	152.2	159.7	166.2	169.9	127.2	35.8	60.5	56.4	25.2	41.5	113.3	62.5	66.4	55.4
Accounts Receivable	212.7	237.2	179.4	163.8	155.7	125.0	164.9	151.6	138.4	126.5	91.6	114.0	85.6	63.9	50.7	37.8
Inventory	0.0	0.0	0.0	111.0	67.2	97.0	116.9	120.4	103.7	73.8	107.1	19.6	8.9	8.1	0.0	-0.6
Other Current Assets	17.5	116.4	107.5	19.8	17.6	16.0	14.9	13.9	5.7	3.9	3.2	3.8	3.0	4.9	11.9	7.9
Total Current Assets	421.5	475.4	447.5	454.4	406.7	407.9	423.8	321.7	308.2	260.6	227.0	178.9	210.9	139.4	129.0	100.6

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	47.7	26.3	32.0	55.4	14.4	40.3	51.3	74.8	41.6	48.3
Short Term Investments	62.1	64.1	67.2	66.5	83.0	70.1	72.4	174.8	87.7	84.7
Total Cash & ST Investments	109.8	90.4	99.1	121.9	97.4	110.4	123.7	249.7	129.2	133.0
Accounts Receivable	300.6	264.2	264.5	237.2	253.7	212.7	208.1	179.4	205.2	198.1
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	75.9	69.0
Other Current Assets	106.5	116.8	168.0	116.4	101.5	98.3	143.5	18.4	93.0	86.6
Total Current Assets	516.9	471.4	531.7	475.4	452.7	421.5	475.3	447.5	427.5	417.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	74.5	77.1	70.2	65.8	57.0	57.9	55.5	24.8	24.9	26.7	22.8	22.7	20.5	18.5	15.0	15.0
Goodwill	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8
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	0.0
Long-Term Investments	133.6	0.0	0.0	0.0	-1.7	-4.5	0.0	1.7	1.2	0.6	6.1	20.9	5.9	9.9	25.3	14.7
Other Long-Term Assets	6.4	140.7	151.8	107.6	235.4	261.3	330.9	351.6	294.5	236.8	173.9	162.4	19.2	5.1	0.0	3.1
Total Long-Term Assets	267.1	270.1	274.0	232.6	340.2	367.1	437.1	434.4	374.3	337.1	269.8	269.6	102.4	89.4	94.1	84.6
Total Assets	688.6	745.5	721.5	686.9	747.0	775.0	860.9	756.1	682.5	597.8	496.8	448.5	313.3	228.9	223.1	185.2

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	87.9	86.0	81.4	77.1	76.2	74.5	71.9	70.2	67.1	68.2
Goodwill	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8	47.8
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	34.6	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	151.6	-11.8	-15.7
Other Long-Term Assets	125.3	105.8	114.4	140.7	146.8	140.0	148.0	0.2	147.2	143.1
Total Long-Term Assets	261.0	242.2	246.9	270.1	273.1	267.1	272.5	297.9	262.5	254.2
Total Assets	777.9	713.6	778.6	745.5	725.8	688.6	747.8	745.4	690.0	671.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	4.4	6.8	6.6	8.3	4.5	4.7	6.0	4.3	5.2	4.9	3.2	2.7	3.3	2.0	1.6	1.0
Short-Term Debt	6.2	6.2	13.2	7.0	10.7	7.8	6.9	0.2	0.2	0.2	19.8	25.2	0.2	4.8	0.0	0.0
Other Current Liabilities	322.2	296.2	323.4	308.1	300.2	278.1	329.2	317.8	28.5	24.8	21.3	14.2	13.1	9.8	77.7	54.5
Current Liabilities	332.8	358.9	343.3	334.7	315.4	290.6	342.1	326.7	322.3	275.2	237.4	218.3	146.5	111.3	79.3	55.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	5.8	4.9	7.6	6.8	4.2	4.4	5.7	6.6	5.3	5.7
Short-Term Debt	6.9	6.7	6.5	6.2	6.3	6.2	6.3	13.2	13.5	13.8
Other Current Liabilities	393.9	325.7	358.6	296.2	334.4	322.2	376.0	323.4	321.5	311.9
Current Liabilities	406.7	378.6	437.8	358.9	344.9	332.8	388.0	343.3	341.1	335.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	15.2	15.2	14.6	14.2	14.6	19.9	21.6	4.0	4.2	4.4	19.8	19.8	5.1	5.3	0.0	2.7
Capital Leases	15.2	21.4	21.2	21.2	21.8	24.0	24.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	1.7	4.5	0.0	301.8	264.5	15.9	13.3	8.2	10.8	10.6	8.2	8.1
Total Liabilities	489.6	524.1	522.4	509.1	538.4	576.7	689.1	637.1	593.7	528.1	442.2	409.9	240.8	175.0	121.4	84.5

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	18.2	18.8	16.6	15.2	15.4	15.2	15.6	14.6	13.0	14.2
Capital Leases	25.2	25.5	23.2	21.4	21.7	21.5	21.9	14.6	19.8	21.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	23.8	0.0	0.0
Total Liabilities	537.8	487.8	565.2	524.1	510.4	489.6	558.2	546.2	509.6	493.9

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	182.2	200.0	182.9	172.6	178.3	165.7	148.7	108.6	77.9	60.0	47.5	34.2	66.7	52.9	80.6	70.2
Comprehensive Income	-22.3	-19.2	-20.8	-27.6	1.1	7.6	2.8	-5.1	-1.4	0.0	0.0	0.0	0.0	0.0	0.0	-0.1
Total Common Equity	199.0	221.4	199.1	177.8	208.5	198.2	171.8	119.0	88.8	69.7	54.6	38.7	72.6	53.9	101.7	100.6

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	0.1	0.1	0.1	0.1
Retained Earnings	208.0	196.7	188.1	200.0	192.0	182.2	174.1	182.9	175.2	169.3
Comprehensive Income	-12.6	-14.3	-16.1	-19.2	-15.5	-22.3	-22.3	-20.8	-29.7	-26.0
Total Common Equity	240.1	225.8	213.4	221.4	215.4	199.0	189.6	199.1	180.4	178.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		21.5	21.4	21.2	21.2	25.3	27.7	28.5	4.2	4.4	4.6	19.8	45.1	5.3	10.0	0.0	2.7
Book Value		199.0	221.4	199.1	177.8	208.5	198.2	171.8	119.0	88.8	69.7	54.6	38.7	72.6	53.9	101.7	100.6

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		240.1	225.8	213.4	221.4	215.4	199.0	189.6	199.1	180.4	178.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	49.3	54.4	53.0	50.6	47.3	38.1	33.8	48.3	38.1	25.2	18.8	25.5	-27.1	17.9	13.1	14.3	7.4
Depreciation & Amortization	10.8	8.3	7.6	7.1	6.2	5.3	4.8	3.9	4.2	5.5	3.3	2.9	2.5	2.0	1.5	1.3	1.4
Stock-Based Compensation	8.9	0.0	8.8	8.5	7.4	5.4	3.4	7.2	5.5	4.2	2.8	2.4	1.7	1.0	0.7	0.5	0.2
Change Working Capital	-29.8	-15.9	-64.8	-12.3	-39.9	-73.5	-83.9	7.0	23.0	74.1	57.4	67.1	102.5	52.0	30.2	14.9	9.3
Change In Accounts Receivable	-13.5	-14.1	-63.1	-7.6	-8.1	-37.2	45.1	-12.0	-14.9	-10.2	-36.0	12.1	-17.0	-21.7	-17.4	-8.9	-4.5
Change In Accounts Payable	-1.3	0.6	0.2	-1.7	3.8	-0.3	-1.2	1.7	-0.8	0.2	1.7	0.5	-0.5	1.3	0.4	0.7	-0.2
Change In Inventories	2.9	0.0	0.0	0.0	0.0	48.0	-32.4	-1.1	-11.4	23.3	36.9	17.1	16.8	27.8	22.7	-4.7	14.0
Other Non-cash Items	64.9	17.7	6.3	8.7	9.0	9.6	8.4	8.1	0.2	-0.1	-0.2	0.1	-0.6	-2.1	-0.1	-0.2	-1.1
Cash from Operations	48.1	0.0	0.0	67.2	27.8	-15.5	-27.9	77.1	69.8	112.9	80.3	100.6	69.6	70.2	45.7	31.4	17.9

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	16.4	20.6	18.5	-1.0	16.8	19.6	16.7	-0.1	14.6	18.2
Depreciation & Amortization	2.2	2.1	2.0	2.0	1.9	1.9	3.5	1.9	1.8	1.9
Stock-Based Compensation	0.0	2.9	2.3	2.7	0.0	2.4	0.0	2.2	2.4	2.1
Change Working Capital	51.7	10.8	-78.4	0.0	31.6	-26.6	-73.5	3.8	30.9	9.1
Change In Accounts Receivable	52.0	-36.4	-2.9	-26.8	19.2	-42.2	-11.2	-29.0	33.8	-7.2
Change In Accounts Payable	1.6	0.9	-2.7	0.8	2.6	-0.2	-1.3	-0.9	1.3	-0.4
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-31.3	34.2
Other Non-cash Items	4.4	2.0	1.9	1.6	3.9	1.8	2.0	1.3	2.9	1.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	57.2	33.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-13.7	-18.8	-14.2	-11.8	-16.0	-6.8	-8.6	-10.8	-5.7	-3.7	-7.1	-3.0	-4.6	-4.1	-3.7	-1.2	-1.6
Acquisitions	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	0.0	1.5	0.0	0.0	0.0	0.0	0.0	-0.4
Investments	-57.6	-44.0	-37.9	-71.1	-4.3	-54.8	-65.7	-54.3	-1.9	-6.3	-0.3	-220.0	-100.1	-71.3	-44.1	-87.0	-42.7
Sales of Investment	84.5	93.6	90.8	27.6	18.7	75.3	47.9	88.8	1.9	10.7	4.8	63.0	23.8	70.8	50.0	84.1	27.8
Other Investing Activities	5.5	0.0	0.0	0.1	62.7	-126.5	30.6	42.7	-34.1	-95.5	-32.0	104.3	-101.5	-12.8	0.0	0.0	0.0
Cash from Investing	8.2	0.0	0.0	-55.2	61.2	-112.9	4.1	66.3	-39.3	-94.8	-33.1	-55.6	-182.5	-17.4	2.1	-4.2	-16.9

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	-5.5	-4.4	-4.4	-4.5	-3.2	-3.3	-4.9	-2.8	-3.7	-2.3
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Investments	-0.6	0.0	-3.6	-5.5	-2.4	-7.9	-3.0	0.0	-45.8	-4.2
Sales of Investment	9.5	2.6	66.1	5.7	15.3	0.3	50.8	8.3	11.9	0.3
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-43.5	-5.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-37.6	-11.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-12.3	0.0	0.0	0.0	-3.5	-2.9	-0.2	-19.1	-8.7	-25.1	-30.1	-71.3	-6.5	-137.4	-45.7	0.0	0.0
Debt Issued	12.7	21.4	0.2	0.0	-0.6	0.5	-0.6	43.4	8.5	24.9	14.9	46.1	46.2	132.7	55.7	-2.7	2.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.7	0.0	0.0	0.0	0.0	0.0	14.9	46.8	46.7	0.0	57.6	0.0	0.0
Repurchase of Common Stock	-33.7	-48.0	-29.1	-37.2	-47.2	-17.3	-8.1	-3.1	-3.0	-1.7	-0.4	-0.5	-4.1	0.0	-60.2	-4.8	-3.4
Dividends Paid	-7.9	0.0	0.0	-8.1	-8.5	-9.1	-9.1	-8.2	-7.3	-7.3	-6.4	-6.3	-5.4	-4.1	-3.6	-3.8	-3.4
Other Financing Activities	0.3	0.0	0.0	-2.3	-1.7	2.4	1.7	19.6	9.1	25.1	0.3	-0.1	0.2	136.5	0.3	0.1	0.0
Cash from Financing	-40.8	0.0	0.0	-44.6	-60.2	-26.9	-15.7	-10.8	-9.9	-9.0	-21.7	-31.4	30.9	-5.0	-51.6	-8.5	-6.8

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	0.0	0.0
Debt Issued	25.2	-0.3	2.4	1.7	-0.3	0.3	-0.5	0.7	1.4	-1.3
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	-17.2	-7.5	-8.2	-9.2	-7.2	-8.0	-7.4	-7.1	-5.2	-12.5
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.0	-2.0
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	-7.2	-14.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		11.6	43.7	7.7	-32.5	28.7	-155.2	-39.5	132.6	20.5	9.1	25.6	13.7	-82.0	47.8	-3.8	18.6	-5.7
Closing Cash Balance		121.2	126.3	82.6	74.8	107.4	78.6	233.8	273.3	140.7	59.8	50.8	25.2	11.5	93.6	45.7	49.6	30.9

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		-1.7	28.9	-53.1	-39.6	-14.9	-41.3	-55.1	13.0	-42.6	7.8
Closing Cash Balance		126.3	66.0	117.4	43.0	82.6	28.7	121.2	87.8	74.8	62.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		34.3	47.2	-4.1	55.4	11.8	-22.3	-36.5	66.3	64.1	109.2	73.2	97.6	65.0	66.1	41.9	30.1	16.3
Real Free Cash Flow		25.5	47.2	-12.9	46.9	4.4	-27.6	-40.0	59.2	58.6	105.0	70.4	95.2	63.3	65.1	41.3	29.6	16.1

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		70.6	34.1	-58.2	0.7	50.2	-4.2	-56.3	6.2	53.5	30.9
Real Free Cash Flow		70.6	31.2	-60.5	-2.0	50.2	-6.6	-56.3	4.0	51.1	28.8