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

Bright Horizons Family Solutions Inc.

BFAM

Valuace

Růst

Zdraví

Cena

$ 81.68

-0.78 (-0.80%)

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	2,932.1	2,933.6	2,686.0	2,418.3	2,020.5	1,755.3	1,515.1	2,062.0	1,903.2	1,740.9	1,569.8	1,458.4	1,353.0	1,218.8	1,070.9	973.7	878.2
Cost of Revenues	2,236.4	2,236.4	2,066.4	1,933.4	1,541.8	1,340.3	1,210.5	1,539.1	1,429.9	1,310.3	1,179.0	1,100.7	1,039.4	937.8	825.2	766.5	698.3
Gross Profit	694.3	691.0	619.6	484.8	478.7	415.0	304.5	522.9	473.3	430.6	390.8	357.8	313.6	280.9	245.8	207.2	179.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	733.7	801.3	731.6	665.5	674.1	719.1	670.1	622.7	615.6	645.8
Cost of Revenues	591.8	585.8	549.0	509.8	533.6	537.6	507.6	487.6	508.3	488.1
Gross Profit	140.5	215.6	182.6	155.7	140.5	181.5	162.4	135.1	107.4	157.6

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	324.3	289.2	256.8	219.6	221.5	201.6	188.9	164.0	148.2	137.7	141.8	123.4	92.9	83.6
Depreciation & Amortization	93.4	93.4	97.9	110.7	106.1	108.8	111.7	108.3	100.9	94.8	85.3	78.7	77.4	72.8	61.3	55.5	53.3
Total Operating Expenses	379.7	376.4	373.0	360.5	321.1	286.0	251.2	255.1	234.2	225.2	193.6	176.2	166.7	171.9	150.3	120.4	111.2
Operating Income	314.7	314.7	246.6	160.5	157.6	129.0	53.3	267.8	239.1	205.4	197.2	181.6	146.9	109.0	95.5	86.8	68.7

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	79.1	83.3
Depreciation & Amortization	24.7	24.0	22.7	21.9	22.3	22.5	25.5	27.6	27.9	26.5
Total Operating Expenses	95.0	94.7	96.5	93.5	92.3	92.1	93.4	95.2	79.1	90.8
Operating Income	45.5	120.8	86.1	62.3	48.2	89.4	69.1	39.9	28.2	66.8

Net Income	TTM	2025	2024	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	0.1	0.2	0.1	0.1	0.2	0.8	0.0
Interest Expense	44.8	44.8	48.8	51.6	39.5	36.1	37.7	45.2	47.5	44.0	42.9	41.4	34.6	40.5	83.9	82.9	89.0
Other Expense	-44.8	-44.8	-48.8	-40.9	-45.4	-38.7	-37.7	-45.2	-47.5	-3.7	-11.1	-41.4	-34.6	-63.7	-83.7	0.8	-89.0
IBT	269.9	269.9	197.9	119.6	112.2	90.3	15.7	222.7	191.6	161.4	143.2	140.2	112.3	4.8	11.8	5.6	-20.3
Income Tax Expense	76.8	76.8	57.7	45.4	31.5	19.9	-11.3	42.3	33.6	4.4	48.4	46.2	40.3	-7.5	3.2	0.8	-10.3
Net Income	193.1	193.1	140.2	74.0	80.6	70.5	27.0	180.4	158.0	157.0	94.8	93.9	72.0	12.6	8.2	4.8	-10.0

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.3	12.2
Interest Expense	11.6	12.2	10.6	10.4	11.5	11.6	12.0	13.7	14.3	12.2
Other Expense	-11.6	-12.2	-10.6	-10.4	-11.5	-11.6	-12.0	-13.7	-14.3	-12.2
IBT	33.9	108.6	75.5	51.9	36.8	77.8	57.0	26.3	14.0	54.6
Income Tax Expense	12.1	30.1	20.7	13.9	7.7	22.9	17.9	9.3	8.5	14.6
Net Income	21.7	78.6	54.8	38.0	29.1	54.9	39.2	17.0	5.5	40.0

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	$1.28	$1.38	$1.16	$0.45	$3.10	$2.73	$2.65	$1.59	$1.53	$1.09	$0.20	$0.13	$-11.32	$-1.66
EPS Diluted	$0.00	$0.00	$0.00	$1.28	$1.37	$1.15	$0.45	$3.05	$2.68	$2.59	$1.55	$1.50	$1.07	$0.20	$0.13	$-11.32	$-1.66
Shares Outstanding	56.2	56.9	57.9	57.7	58.3	60.3	59.5	57.8	57.8	58.9	59.2	60.8	65.6	62.7	64.5	6.0	6.0
Diluted Shares Outstanding	56.6	57.4	58.5	57.9	58.5	60.9	60.3	58.9	59.0	60.3	60.6	62.4	67.2	64.5	64.5	6.0	6.0

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	$0.10	$0.69
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.09	$0.69
Shares Outstanding	56.2	57.2	57.3	57.4	57.8	58.1	58.0	57.9	57.8	57.8
Diluted Shares Outstanding	56.6	57.7	57.8	58.0	58.4	58.7	58.4	58.3	58.1	58.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Cash And Equivalents	141.4	110.3	71.6	36.2	261.0	384.3	27.9	15.5	23.2	12.9	11.5	87.9	29.6	34.1	30.4
Short Term Investments	38.3	11.7	22.0	17.7	22.7	21.5	17.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	179.7	122.0	93.6	36.2	261.0	384.3	27.9	15.5	23.2	12.9	11.5	87.9	29.6	34.1	30.4
Accounts Receivable	185.0	283.3	281.7	217.2	211.0	176.6	148.9	131.2	117.1	97.2	97.3	83.1	78.7	62.7	60.7
Inventory	0.0	0.0	0.0	73.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	31.9
Other Current Assets	31.3	90.7	71.6	21.0	68.3	63.2	52.2	47.3	52.1	50.0	46.1	54.4	56.9	39.2	1.2
Total Current Assets	396.0	496.0	446.9	347.7	540.3	624.2	228.9	193.9	192.5	160.1	154.9	225.3	165.2	136.0	124.2

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	116.6	194.6	121.7	110.3	116.8	141.4	67.3	87.3	40.9	66.0
Short Term Investments	0.0	13.1	13.6	11.7	10.4	38.3	13.7	22.0	23.4	18.4
Total Cash & ST Investments	116.6	207.7	135.3	122.0	127.2	179.7	81.0	109.3	40.9	66.0
Accounts Receivable	246.7	197.9	239.2	283.3	231.5	185.0	219.8	281.7	223.3	181.3
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.9	-11.6
Other Current Assets	91.4	67.2	74.0	90.7	45.3	31.3	47.5	55.9	105.0	88.8
Total Current Assets	454.7	472.8	448.5	496.0	404.0	396.0	348.2	446.9	369.2	336.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Property, Plant & Equipment	1,335.1	1,298.8	1,354.0	1,373.1	1,294.6	1,346.6	1,337.1	597.1	575.2	529.4	429.7	398.9	390.9	340.4	237.2
Goodwill	1,788.2	1,762.7	1,786.4	1,727.9	1,481.7	1,432.0	1,412.9	1,347.6	1,306.8	1,271.4	1,147.8	1,095.7	1,096.3	993.4	947.4
Intangible Assets	203.9	197.6	216.6	245.6	251.0	274.6	304.7	323.0	348.5	374.6	389.3	406.2	435.1	432.6	453.1
Long-Term Investments	56.6	33.6	16.7	19.0	-48.5	-46.0	-58.9	-71.3	-74.1	-111.7	-113.1	-0.6	-0.2	-1.6	0.0
Other Long-Term Assets	27.7	61.6	75.6	34.9	72.5	49.3	46.9	62.6	45.7	32.9	28.6	16.4	15.3	11.3	7.5
Total Long-Term Assets	3,441.4	3,354.3	3,449.2	3,451.2	3,099.8	3,102.5	3,101.5	2,330.4	2,276.2	2,208.3	1,995.4	1,917.3	1,937.5	1,777.6	1,646.9
Total Assets	3,837.4	3,850.3	3,896.1	3,798.9	3,640.0	3,726.6	3,330.4	2,524.3	2,468.6	2,368.3	2,150.4	2,142.7	2,102.7	1,913.6	1,771.2

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	1,306.7	1,328.2	1,306.5	1,298.8	1,370.8	1,335.1	1,341.9	1,354.0	1,360.8	1,388.4
Goodwill	1,819.2	1,824.5	1,779.2	1,762.7	1,827.9	1,788.2	1,771.4	1,786.4	1,750.6	1,767.5
Intangible Assets	194.7	196.3	196.4	197.6	203.0	203.9	208.4	216.6	223.4	231.5
Long-Term Investments	0.0	27.0	28.6	33.6	44.3	56.6	55.1	47.8	-45.6	-45.4
Other Long-Term Assets	108.7	71.0	64.2	61.6	64.7	57.5	66.3	44.5	98.3	99.9
Total Long-Term Assets	3,429.4	3,447.0	3,374.9	3,354.3	3,510.8	3,441.4	3,443.2	3,723.4	3,433.1	3,487.3
Total Assets	3,884.1	3,919.8	3,823.4	3,850.3	3,914.8	3,837.4	3,791.4	4,170.3	3,802.4	3,823.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Accounts Payable	282.8	32.8	24.8	24.6	8.5	30.0	31.6	35.9	31.7	26.2	26.9	12.8	6.7	6.3	7.9
Short-Term Debt	124.4	130.6	219.3	194.1	103.3	97.9	93.9	129.0	137.9	86.8	33.6	9.6	7.9	2.0	4.8
Other Current Liabilities	46.4	284.0	282.5	344.6	188.9	164.6	135.5	118.3	101.2	101.1	90.0	103.6	100.9	90.9	85.2
Current Liabilities	712.5	779.4	799.4	786.3	622.2	530.8	483.3	483.8	460.7	396.9	307.6	279.4	255.1	201.9	193.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	280.9	308.1	273.4	32.8	278.7	282.8	238.0	24.8	241.6	238.8
Short-Term Debt	276.6	207.8	128.3	130.6	130.7	124.4	120.8	219.3	141.8	210.9
Other Current Liabilities	40.2	40.7	33.9	284.0	35.4	46.4	49.1	282.5	150.1	-29.3
Current Liabilities	841.1	839.1	744.3	779.4	666.9	712.5	686.4	799.4	743.4	757.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Long-Term Debt	931.9	1,662.0	1,741.0	1,772.0	1,680.3	1,749.9	1,714.0	1,036.9	1,046.0	1,054.0	905.7	911.6	756.3	904.6	794.4
Capital Leases	775.3	845.7	897.1	904.5	791.3	816.9	769.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	29.8	20.3	33.2	50.7	48.5	46.0	58.9	71.3	74.1	111.7	113.1	128.6	139.9	146.4	156.1
Total Liabilities	2,554.2	2,571.9	2,683.5	2,718.4	2,460.8	2,442.9	2,359.2	1,744.8	1,719.6	1,680.5	1,422.8	1,391.7	1,213.5	2,167.5	1,977.2

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	1,471.9	1,543.1	1,619.2	1,662.0	1,712.7	1,707.2	1,727.0	1,741.0	2,539.9	2,579.4
Capital Leases	831.7	852.5	849.8	845.7	891.8	876.3	888.7	796.7	891.1	910.1
Def. Tax Liability	26.0	23.7	24.2	20.3	23.2	29.8	32.4	307.3	45.6	45.4
Total Liabilities	2,456.7	2,520.7	2,499.4	2,571.9	2,515.6	2,554.2	2,562.1	2,957.6	2,637.0	2,673.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Common Stock	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	0.0	0.0
Retained Earnings	682.0	766.0	625.8	551.6	471.0	400.5	373.5	193.1	35.1	-121.8	-216.6	-310.5	-382.5	-395.2	-318.7
Comprehensive Income	-71.8	-110.3	-59.1	-70.6	-37.4	-27.1	-50.3	-62.4	-33.3	-89.4	-39.3	-21.7	1.4	-8.8	-14.2
Total Common Equity	1,283.2	1,278.4	1,212.7	1,080.5	1,179.3	1,283.8	971.3	779.5	749.1	687.9	727.6	751.0	889.1	-253.9	-206.0

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	0.1	0.1	0.1
Retained Earnings	937.4	858.8	804.1	766.0	736.9	682.0	642.8	625.8	620.3	580.3
Comprehensive Income	-47.4	-35.5	-89.3	-110.3	-34.8	-71.8	-77.0	-59.1	-90.7	-57.9
Total Common Equity	1,427.5	1,399.1	1,324.0	1,278.4	1,399.2	1,283.2	1,229.3	1,212.7	1,165.4	1,149.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Debt		1,831.6	1,792.6	1,859.9	1,966.1	1,783.6	1,847.8	1,807.8	1,165.8	1,183.9	1,140.8	939.2	921.2	764.2	906.6	799.3
Book Value		1,283.2	1,278.4	1,212.7	1,080.5	1,179.3	1,283.8	971.3	779.5	749.1	687.9	727.6	751.0	889.1	-253.9	-206.0

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		1,427.5	1,399.1	1,324.0	1,278.4	1,399.2	1,283.2	1,229.3	1,212.7	1,165.4	1,149.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	101.7	193.1	140.2	74.0	80.6	70.5	27.0	180.4	158.0	157.0	94.8	93.9	72.0	12.3	8.5	4.8	-10.0
Depreciation & Amortization	107.6	93.4	97.9	110.7	106.1	108.8	111.7	108.3	100.9	94.8	85.3	78.7	77.4	72.8	61.3	55.5	53.3
Stock-Based Compensation	31.0	30.6	33.6	28.8	28.1	23.1	21.0	17.3	13.8	12.1	11.6	9.2	7.9	10.7	17.6	1.2	2.4
Change Working Capital	22.6	-14.8	34.3	5.7	-40.2	7.0	30.4	36.3	23.7	-0.6	14.9	-16.9	21.3	7.9	0.2	50.7	11.7
Change In Accounts Receivable	-2.7	0.0	-1.0	-64.5	-4.9	-34.6	-27.5	-15.7	-14.5	-18.7	-0.1	-13.7	-4.6	-11.5	-1.6	-1.5	-7.0
Change In Accounts Payable	42.2	0.0	30.6	26.0	20.0	6.2	23.0	9.0	15.9	5.9	-6.9	-6.4	9.6	0.4	1.2	13.3	-1.7
Change In Inventories	26.6	0.0	0.0	0.0	0.0	-6.2	10.8	8.2	10.2	2.8	3.7	-6.9	3.6	-18.8	-0.2	28.0	11.8
Other Non-cash Items	52.0	47.6	41.4	48.6	23.4	22.9	31.8	-0.6	3.8	10.7	17.1	6.9	6.9	69.3	31.4	27.3	26.3
Cash from Operations	301.8	0.0	0.0	256.1	188.5	227.3	209.6	330.4	294.7	236.3	211.5	171.1	174.3	159.7	107.0	133.6	70.1

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	21.7	78.6	54.8	38.0	29.1	54.9	39.2	17.0	5.5	40.0
Depreciation & Amortization	24.7	24.0	22.7	21.9	22.3	22.5	25.5	27.6	27.9	26.5
Stock-Based Compensation	0.0	7.5	6.8	8.2	9.0	9.1	8.1	7.4	7.7	7.8
Change Working Capital	58.6	-115.0	-13.2	13.2	32.4	-97.5	37.0	60.5	22.5	-97.4
Change In Accounts Receivable	0.0	38.5	-44.8	44.8	-53.4	-97.6	35.9	61.6	-57.3	-43.0
Change In Accounts Payable	0.0	-18.2	32.4	-32.4	17.3	-22.6	42.5	-19.9	19.5	0.2
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	26.8	-0.2
Other Non-cash Items	50.5	-16.0	62.9	-0.1	30.9	5.0	2.0	5.4	39.5	3.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	95.2	-19.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-92.7	-91.3	-97.3	-91.0	-60.0	-57.7	-72.8	-104.8	-91.4	-83.8	-74.1	-77.7	-65.8	-69.3	-69.1	-42.5	-39.5
Acquisitions	-12.3	-6.8	-8.3	-39.6	-210.4	-53.9	-8.3	-59.3	-67.1	-21.5	-228.7	-78.7	-12.2	-129.8	-111.8	-57.3	-6.4
Investments	-43.4	-19.7	-52.6	-16.1	-31.0	-29.9	-25.7	-25.0	-0.8	0.0	0.0	0.0	0.0	-2.0	0.0	0.0	0.0
Sales of Investment	26.0	14.0	38.4	19.5	23.4	24.1	23.0	3.0	-1.1	0.0	0.0	0.0	0.0	-0.2	0.0	0.0	0.0
Other Investing Activities	-21.1	0.0	0.0	0.2	0.0	0.0	0.0	-3.0	1.8	0.0	0.0	0.0	0.0	0.2	0.0	4.9	0.0
Cash from Investing	-122.3	0.0	0.0	-126.9	-278.0	-117.4	-83.8	-189.1	-158.5	-105.3	-302.8	-156.4	-78.0	-201.1	-180.9	-95.0	-45.9

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	-32.4	-24.9	-18.8	-15.2	-32.1	-23.2	-22.6	-19.4	-30.6	-20.1
Acquisitions	-1.7	0.0	-5.1	0.0	2.0	-4.7	-1.0	-2.5	-1.9	-6.9
Investments	-10.0	-0.7	5.4	-4.2	-9.5	-6.8	-9.2	-27.1	-6.6	-0.5
Sales of Investment	3.7	2.8	-4.9	4.9	14.5	6.2	6.8	10.9	4.1	4.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.5	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-34.9	-23.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-345.4	0.0	0.0	-100.0	-16.0	-8.1	-10.8	-10.8	-10.8	-8.1	-7.2	-9.6	-7.9	-7.9	-5.5	-23.4	-24.0
Debt Issued	296.7	1,792.6	-67.3	-6.2	198.4	-56.1	50.7	652.8	-7.3	51.2	208.7	27.6	164.9	-134.5	112.9	822.7	24.0
Issuance of Common Stock	10.7	0.0	0.0	0.0	13.2	0.0	249.8	0.0	4.5	4.4	3.7	3.9	4.7	234.9	2.1	0.0	0.3
Repurchase of Common Stock	-2.7	-225.4	-84.6	0.0	-182.6	-213.8	-32.7	-31.6	-126.7	-162.2	-112.8	-128.1	-221.6	0.0	-5.1	0.0	-0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-38.8	0.0	-9.6	-73.7	-1,129.3	-33.8	-179.2	0.0	-85.3	0.0	0.0
Other Financing Activities	510.2	0.0	0.0	-2.8	64.0	-8.1	61.5	-106.8	8.4	115.8	1,339.3	77.0	367.6	-190.3	171.0	0.2	0.3
Cash from Financing	-111.9	0.0	0.0	-91.6	-121.3	-230.0	229.0	-149.1	-134.2	-123.9	93.8	-90.6	-36.4	36.8	77.2	-23.3	-23.5

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	-33.4	25.4
Debt Issued	1,748.5	-2.4	3.3	-45.0	-50.8	11.8	-16.1	-12.1	6.3	32.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.4	1.4
Repurchase of Common Stock	-120.7	-44.3	-40.8	-19.6	-84.6	0.0	0.0	0.0	-0.2	-0.8
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	2.2	0.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-31.2	26.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		67.1	18.5	34.3	37.6	-213.4	-123.2	357.3	-7.3	1.9	8.6	1.3	-76.3	58.3	-4.5	3.7	15.0	1.1
Closing Cash Balance		141.4	140.1	123.7	89.5	51.9	265.3	388.5	31.2	38.5	23.2	12.9	11.5	87.9	29.6	34.1	30.4	15.4

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		16.6	-71.1	73.1	0.3	4.6	-24.5	74.2	-20.1	30.2	-17.3
Closing Cash Balance		140.1	126.0	197.1	124.0	123.7	119.1	143.6	69.4	87.3	59.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		209.2	256.4	240.2	165.1	128.5	169.6	136.7	225.6	203.3	152.4	137.4	93.3	108.5	90.4	37.9	91.1	30.6
Real Free Cash Flow		178.1	225.7	206.5	136.3	100.4	146.5	115.7	208.3	189.5	140.4	125.8	84.1	100.6	79.7	20.3	89.9	28.2

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		112.5	-42.4	115.4	70.9	88.6	-32.2	86.8	96.9	64.6	-39.2
Real Free Cash Flow		112.5	-50.0	108.6	62.8	79.6	-41.3	78.7	89.5	56.9	-47.0