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

Diamond Hill Investment Group, Inc.

DHIL

Valuace

Růst

Zdraví

Cena

$ 172.67

-0.40 (-0.23%)

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	157.9	157.9	151.1	136.7	154.5	182.2	126.4	136.6	145.6	145.2	136.1	124.4	104.6	81.4	66.6	63.8	57.9
Cost of Revenues	6.3	6.3	82.9	79.6	66.1	80.7	63.8	66.2	57.5	59.2	56.1	51.3	46.8	42.6	35.4	0.0	0.0
Gross Profit	151.6	151.6	68.2	57.1	88.4	101.5	62.5	70.4	88.1	86.0	80.0	73.1	57.8	38.8	31.2	63.8	57.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	38.6	41.4	40.7	37.1	26.6	39.0	40.8	40.1	33.8	39.2
Cost of Revenues	-56.6	18.3	26.4	18.2	7.3	22.6	22.5	25.9	23.7	21.4
Gross Profit	95.2	23.1	14.3	18.9	19.4	16.4	18.3	14.1	10.1	17.7

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	21.6	20.8	21.7	17.0	19.1	16.9	19.0	16.9	14.4	10.3	7.4	6.1	39.9	38.2
Depreciation & Amortization	1.2	1.2	1.2	1.3	20.2	1.3	-5.6	1.2	1.2	0.9	0.7	0.6	0.3	0.3	0.3	0.3	0.3
Total Operating Expenses	90.9	90.9	24.3	21.6	24.1	25.3	17.0	22.4	74.4	78.2	73.0	65.7	57.1	50.8	6.8	41.0	38.0
Operating Income	60.7	60.7	43.9	35.5	64.3	58.6	45.5	16.3	71.3	67.0	63.1	58.7	47.5	30.7	24.4	23.0	19.7

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	5.7	5.4
Depreciation & Amortization	0.4	0.3	0.3	0.2	0.3	0.3	0.3	0.3	0.3	0.3
Total Operating Expenses	72.2	6.3	6.6	5.9	6.1	6.2	6.2	5.8	5.7	5.4
Operating Income	23.0	16.8	7.8	13.1	13.2	10.2	12.1	8.3	4.4	12.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.9	1.8	0.3	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	0.0	0.0	0.0	0.0	30.0	0.0	0.0	0.0	11.5	-26.4	-19.8	1.5	-5.8	-9.9	-3.3	0.0	0.0
Other Expense	6.6	6.6	15.1	23.1	-13.4	43.0	6.6	62.2	-6.3	14.0	10.2	-0.7	2.9	5.0	1.7	-8.7	-6.1
IBT	67.3	67.3	59.0	58.6	51.0	101.6	52.1	78.4	65.0	81.0	73.3	58.0	50.4	35.6	26.1	23.0	19.7
Income Tax Expense	17.9	17.9	15.8	15.5	14.1	26.1	14.0	18.7	18.7	29.4	26.7	20.9	18.8	13.5	9.2	8.6	7.3
Net Income	48.8	48.8	43.2	42.2	40.4	74.2	38.7	59.8	46.3	51.6	73.3	37.1	31.6	22.2	16.9	14.4	12.4

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	1.0	0.3	0.7	0.0	0.3	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	-10.5	1.4	14.6	1.1	-3.3	9.7	-0.7	9.4	13.3	-4.6
IBT	12.6	18.2	22.3	14.2	10.0	19.9	11.5	17.7	17.8	7.7
Income Tax Expense	3.3	4.7	6.2	3.8	2.6	5.2	3.4	4.7	4.2	2.5
Net Income	9.3	13.6	15.6	10.4	7.4	14.6	8.1	13.0	13.6	6.5

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	$14.32	$13.43	$23.34	$12.03	$15.99	$13.19	$14.49	$13.50	$10.86	$9.52	$6.80	$5.44	$4.86	$4.44
EPS Diluted	$0.00	$0.00	$0.00	$14.32	$13.01	$23.34	$12.03	$15.99	$13.18	$14.48	$13.49	$10.86	$9.52	$6.80	$5.44	$4.86	$4.44
Shares Outstanding	2.7	2.7	2.8	2.9	3.0	3.2	3.2	3.4	3.5	3.4	3.4	3.4	3.3	3.3	3.1	3.0	2.8
Diluted Shares Outstanding	2.7	2.7	2.8	2.9	3.1	3.2	3.2	3.4	3.5	3.5	3.4	3.4	3.3	3.3	3.1	3.0	2.8

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	$4.76	$2.20
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.76	$2.20
Shares Outstanding	2.7	2.7	2.7	2.7	2.8	2.7	2.8	2.8	2.9	2.9
Diluted Shares Outstanding	2.7	2.7	2.7	2.7	2.8	2.7	2.8	2.8	2.9	2.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	23.4	41.6	47.0	63.2	80.6	98.5	93.2	84.4	76.6	57.2	57.5	35.8	33.1	7.9	15.2	17.3
Short Term Investments	0.0	0.0	0.0	0.0	111.2	0.0	94.0	0.0	138.5	108.0	52.5	45.4	18.7	0.0	0.0	0.0
Total Cash & ST Investments	23.4	41.6	47.0	63.2	191.8	98.5	187.2	84.4	215.1	165.2	110.0	81.2	51.8	7.9	15.2	17.3
Accounts Receivable	19.0	21.8	19.7	18.8	20.4	18.1	21.1	20.3	19.2	18.6	18.6	16.5	13.0	12.7	10.4	8.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.1	-2.0	-1.8	-1.9	-1.5	0.0	0.0	0.0
Other Current Assets	4.4	3.7	3.5	3.4	0.0	0.0	0.0	2.4	2.1	2.0	1.8	1.9	1.5	1.0	-0.1	0.0
Total Current Assets	46.9	67.1	70.2	85.4	103.5	119.5	117.1	107.1	234.3	183.8	128.5	97.7	64.8	21.5	25.5	14.5

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	43.0	49.1	25.1	41.6	33.7	23.4	17.6	47.0	45.7	38.7
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	43.0	49.1	25.1	41.6	33.7	23.4	17.6	47.0	45.7	38.7
Accounts Receivable	19.2	18.5	19.0	21.8	23.4	19.0	21.3	18.1	22.6	19.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	3.5	3.4	3.8	3.7	4.0	4.4	3.2	5.1	4.8	3.8
Total Current Assets	65.7	71.0	47.9	67.1	61.1	46.9	42.1	70.2	73.2	61.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1.8	8.4	2.6	4.3	6.1	6.7	5.7	3.7	4.1	4.0	4.3	2.4	1.0	0.7	0.8	0.9
Goodwill	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
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	154.0	159.8	147.7	145.7	166.7	128.4	139.4	203.5	138.5	108.0	52.5	45.4	18.7	16.5	8.0	12.0
Other Long-Term Assets	10.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.2	7.2	7.4	4.3	2.5	0.0	-8.8	-12.0
Total Long-Term Assets	166.2	178.1	161.9	164.4	182.6	143.6	155.6	218.6	16.1	15.9	16.6	10.0	10.5	19.7	8.8	0.9
Total Assets	213.1	245.1	232.1	249.8	286.2	263.1	272.7	325.7	250.4	199.7	145.2	107.7	75.4	41.2	37.7	28.6

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	9.7	9.5	8.7	8.4	7.8	1.8	2.3	2.6	3.0	3.5
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	174.7	173.5	158.8	159.8	163.3	154.0	154.9	147.7	164.6	163.2
Other Long-Term Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.6	13.5	12.5
Total Long-Term Assets	190.6	190.1	176.5	178.1	179.7	166.2	167.0	161.9	181.1	179.2
Total Assets	256.3	261.0	224.4	245.1	240.8	213.1	209.1	232.1	254.3	240.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	4.8	5.6	5.4	9.2	8.6	8.0	8.7	15.6	0.0	0.0	0.0	6.6	4.0	0.0	0.0	0.0
Short-Term Debt	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
Other Current Liabilities	14.9	31.5	30.3	32.1	38.0	28.4	26.6	29.5	37.4	32.5	29.6	21.2	25.1	18.7	2.9	4.1
Current Liabilities	19.7	37.1	35.7	41.3	46.6	36.4	35.3	45.1	37.4	32.5	29.6	27.7	29.1	18.7	2.9	4.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	7.6	7.3	5.8	5.6	6.3	4.8	5.6	5.4	11.3	6.3
Short-Term Debt	0.0	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	20.5	13.6	6.8	31.5	22.7	15.0	6.8	30.3	21.7	14.4
Current Liabilities	28.3	21.2	13.7	37.1	29.0	19.8	13.3	35.5	32.3	19.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	0.2	6.3	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	0.5	6.3	0.8	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
Def. Tax Liability	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
Total Liabilities	56.5	82.6	71.8	72.0	84.0	69.6	65.6	130.2	57.9	46.7	39.9	33.4	30.4	19.5	19.7	21.1

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	6.5	6.2	6.3	6.3	6.4	0.0	0.0	0.0	0.0	0.0
Capital Leases	6.5	6,580.2	6.3	6.3	6.4	0.5	0.6	0.8	0.9	1.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	75.3	65.9	55.5	82.6	74.3	56.5	50.8	71.8	65.4	53.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	10.9	28.5	22.2	51.7	80.4	80.8	95.9	124.9	118.2	109.3	102.5	84.9	72.6	65.3	49,995.6	34,423.0
Retained Earnings	166.3	149.7	153.5	129.0	119.3	118.0	117.3	92.7	73.4	47.7	22.1	2.0	-16.3	-28.7	-20.4	-19.8
Comprehensive Income	-20.7	0.0	-15.4	0.0	0.0	0.0	0.0	-5.2	-4.0	-13.8	0.0	0.0	-11.4	0.0	-11.5	-7.1
Total Common Equity	156.5	162.3	160.3	163.7	184.4	184.1	130.2	132.9	172.4	139.2	105.3	74.3	44.9	21.7	18.1	7.5

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	51.4	49.8	47.8	28.5	30.1	10.9	19.0	22.2	37.6	42.9
Retained Earnings	162.3	155.5	152.2	149.7	155.0	166.3	162.3	153.5	144.2	142.1
Comprehensive Income	0.0	0.0	0.0	0.0	-18.5	-20.7	-23.1	-15.4	-18.2	-21.1
Total Common Equity	180.9	171.6	168.6	162.3	166.5	156.5	158.3	160.3	163.6	163.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		0.2	6.3	0.2	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
Book Value		156.5	162.6	160.3	177.8	202.2	193.5	207.0	195.6	192.5	153.1	105.3	74.3	44.9	21.7	18.1	7.5

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	23.5	0.4	0.2	0.0	0.0	0.0	0.0	25.3	22.7
Book Value		180.9	171.6	168.6	162.3	166.5	156.5	158.3	160.3	163.6	163.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	40.0	48,761.5	43.2	42.2	36.9	75.6	38.2	59.8	46.3	51.6	46.6	37.1	31.6	22.2	16.9	14.4	12.4
Depreciation & Amortization	1.3	1,186.6	1.2	1.3	1.4	1.3	1.0	1.2	1.2	0.9	0.7	0.6	0.3	0.3	0.3	0.3	0.3
Stock-Based Compensation	12.0	13,396.4	11.8	11.7	10.7	7.4	7.7	9.1	8.9	8.6	8.2	8.6	7.3	7.3	5.8	4.0	2,391.9
Change Working Capital	-4.0	3.6	-31.5	3.3	-27.1	-38.1	15.9	8.0	-42.5	9.6	-21.0	6.8	5.9	9.9	4.7	3.0	10.0
Change In Accounts Receivable	-2.8	0.6	-2.2	-3.4	3.1	-2.7	-0.6	-5.0	-1.0	-1.6	0.5	-2.1	-3.5	-2.6	-0.1	-1.6	1.4
Change In Accounts Payable	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
Change In Inventories	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
Other Non-cash Items	-9,543.7	-65,772.5	-8.1	-23.8	4,544.3	1,390.2	-1,952.4	-1,100.3	5,636.7	-2,902.8	-13.0	-0.7	-2.2	-4.7	-1.2	1,221.4	-2,389.1
Cash from Operations	43.5	0.0	0.0	34.7	39.5	26.3	59.8	57.0	28.1	60.9	20.1	52.0	42.6	34.6	24.5	21.8	25.1

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	-27,603.9	40,070.2	16.2	10.4	7.4	14.6	8.1	13.0	13.6	5.2
Depreciation & Amortization	-333.2	822.4	0.3	0.2	0.3	0.3	0.3	0.3	0.3	0.3
Stock-Based Compensation	-6,843.0	9,865.0	3.3	3.6	2.8	2.8	3.0	3.3	2.7	3.1
Change Working Capital	6.9	11.3	-10.6	-24.3	-26.9	9.5	6.3	-20.5	14.8	-1.0
Change In Accounts Receivable	-1.2	0.0	0.6	1.2	0.6	-1.8	2.2	-3.2	1.9	-3.6
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	39,750.4	-54,473.3	-14.1	-0.6	7.6	-8.7	1.5	-8.4	-10.3	-9,531.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	23.0	13.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-21.8	-2,435.1	-1.4	0.0	-0.1	-1.1	-2.5	-0.7	-0.8	-1.1	-0.5	-1.6	-1.5	-0.5	-0.2	-0.3	-0.1
Acquisitions	-245.1	0.0	0.0	0.0	0.0	0.0	0.0	22,723.9	0.5	1.0	1.2	0.0	0.0	525.5	221.6	253.1	62.5
Investments	-22.4	-11,523.1	-15.1	-19.5	-7.6	-21.4	-14.9	-37.1	-6.3	-21.0	-26.0	-22.1	-25.4	-2.3	-7.5	-0.9	-1.3
Sales of Investment	9.9	46,709.7	47.0	15.3	6.9	40.8	25.7	48.6	2.4	2.6	19.5	11.8	0.2	4.4	0.3	4.1	6.1
Other Investing Activities	267.0	0.0	0.0	0.0	6.8	9.0	0.0	-22,723.9	0.0	0.0	0.0	0.0	0.0	-525.5	-221.6	-253.1	-62.5
Cash from Investing	-12.6	0.0	0.0	-4.2	6.0	27.3	8.4	10.9	-4.3	-18.6	-5.7	-11.9	-26.7	1.5	-7.4	3.0	4.7

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	1,275.6	-1,890.6	-0.7	-0.5	-1.0	-0.3	0.0	-0.1	-21.7	0.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-245.1	0.0
Investments	1,768.6	-6,370.7	-1.5	-2.7	-4.7	-1.7	-5.3	-3.5	-12.8	-0.8
Sales of Investment	-28,748.3	41,041.7	24.4	5.0	36.4	1.2	4.7	4.7	0.1	0.4
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	266.7	-0.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-12.7	-0.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-166.4	0.0	0.0	0.0	0.0	-529.8	-3,396.4	-3,655.3	-4,109.2	-3,892.4	-3,879.4	-3,826.5	-3,984.8	-4,606.0	-5,540.8	0.0	0.0
Debt Issued	166.8	6.3	6.2	0.2	0.0	529.8	3,396.4	3,655.3	4,109.2	3,892.4	3,879.4	3,826.5	3,984.8	4,606.0	5,540.8	0.0	0.0
Issuance of Common Stock	80.2	0.0	0.0	0.0	487.9	529.8	3,396.4	3,655.3	4,109.2	3,892.4	3,879.4	3,826.5	3,984.8	4,606.0	5,540.8	1.0	0.9
Repurchase of Common Stock	-29.6	-16.9	-36.5	-39.8	-42.2	-9.4	-20.6	-40.1	-9.2	-5.0	-10.0	-4.3	-1.0	-1.9	-1.3	-1.1	0.0
Dividends Paid	-17.0	0.0	0.0	-17.7	-30.7	-73.0	-38.0	-30.3	-28.1	-24.3	-20.5	-17.0	-13.2	-9.8	-25.2	-15.0	-36.3
Other Financing Activities	87.1	0.0	0.0	10.8	-477.9	10.9	-4.3	11.3	21.2	6.3	15.9	2.9	1.0	0.8	2.0	-0.2	-0.1
Cash from Financing	-46.1	0.0	0.0	-46.7	-62.9	-71.5	-62.9	-59.1	-16.0	-23.0	-14.6	-18.5	-13.3	-10.9	-24.5	-15.2	-35.5

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	0.0	0.0
Debt Issued	6.5	-0.1	0.3	-0.1	-0.1	5.9	-0.1	0.4	-0.6	0.8
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	-2.4	-2.6	-11.8	-3.7	-10.2	-3.4	-8.7	-14.2	-4.7	-5.5
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.3	-4.4
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.4	3.9
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.1	-6.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-15.2	0.8	-5.4	-16.2	-17.4	-17.9	5.3	8.7	7.8	19.4	-0.3	21.7	2.7	25.2	-7.4	9.5	-5.7
Closing Cash Balance		23.4	42.4	41.6	47.0	63.2	80.6	98.5	93.2	84.4	76.6	57.2	57.5	35.8	33.1	7.9	15.2	5.8

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		-0.6	-6.0	23.9	-16.5	7.9	10.3	5.9	-29.4	1.3	7.1
Closing Cash Balance		42.4	43.0	49.1	25.1	41.6	33.7	23.4	17.6	47.0	45.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		21.6	-9,053.6	15.2	34.6	39.4	25.2	57.3	56.3	27.3	59.8	19.6	50.5	41.1	34.1	24.3	21.5	25.1
Real Free Cash Flow		9.6	-22,450.1	3.4	23.0	28.7	17.8	49.6	47.2	18.5	51.2	11.4	41.9	33.8	26.7	18.6	17.5	-2,366.8

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		44,459.8	21.7	-5.7	-11.3	-9.8	18.3	19.2	-12.4	1.4	13.5
Real Free Cash Flow		51,302.8	-9,843.2	-9.0	-14.8	-12.6	15.5	16.2	-15.7	-1.4	10.5