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

The Descartes Systems Group Inc.

DSGX

Valuace

Růst

Zdraví

Cena

$ 71.61

-0.68 (-0.77%)

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	730.6	745.0	651.0	486.0	486.0	424.7	348.7	325.8	275.2	237.4	203.8	185.0	170.9	151.3	126.9	114.0	99.2
Cost of Revenues	209.2	253.7	158.6	113.3	113.3	101.8	89.9	85.7	75.0	63.7	56.1	53.9	54.9	49.0	42.4	38.3	33.9
Gross Profit	521.5	491.3	492.4	372.7	372.7	322.9	258.8	240.1	200.2	173.7	147.7	131.1	116.0	102.3	84.5	75.7	65.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	196.3	185.8	179.8	168.7	167.5	168.8	163.4	151.3	125.1	121.5
Cost of Revenues	65.3	62.5	41.6	39.7	39.5	43.2	40.5	49.7	29.1	27.5
Gross Profit	131.0	123.3	138.2	129.0	128.0	125.6	122.9	99.4	96.1	93.9

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	70.4	70.4	62.6	54.1	53.5	47.9	41.8	35.6	31.3	28.1	25.9	21.3	19.0	17.0
Selling General & Admin Expenses	0.0	0.0	0.0	106.3	106.3	91.3	75.1	75.0	66.9	58.6	48.0	44.0	40.7	37.2	29.5	27.3	25.1
Depreciation & Amortization	87.3	89.0	75.0	64.3	65.4	64.2	61.7	61.5	44.7	37.6	33.6	29.6	25.0	21.4	17.1	14.5	13.9
Total Operating Expenses	299.3	250.7	311.3	236.8	236.8	213.0	185.0	184.0	154.9	133.9	113.6	101.5	90.5	81.1	64.9	58.3	53.6
Operating Income	222.2	240.6	181.1	130.4	130.4	103.4	71.4	52.3	41.4	35.9	30.7	28.1	22.6	14.7	17.2	15.2	7.7

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	18.2	17.4
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	27.5	26.9
Depreciation & Amortization	22.8	22.0	22.0	20.6	21.5	18.5	18.8	16.1	15.9	15.6
Total Operating Expenses	64.7	61.7	90.0	82.8	80.9	79.8	77.0	51.5	60.0	59.0
Operating Income	66.2	61.6	48.2	46.2	47.1	45.8	45.8	42.4	33.6	34.7

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	3.3	3.3	0.8	1.0	4.2	1.9	0.0	0.0	0.2	0.0	0.0	0.0	0.0	0.0
Interest Expense	1.0	1.0	1.0	1.2	1.2	1.1	1.2	4.4	2.1	1.3	0.6	0.5	1.1	1.0	0.0	0.0	0.0
Other Expense	-4.6	-18.7	10.5	3.3	-1.0	-6.1	-2.2	-3.6	-3.6	-3.8	-2.0	-1.5	-2.5	-6.5	-2.3	-2.0	-3.8
IBT	217.6	221.9	191.6	133.7	133.7	102.6	70.4	48.0	39.5	34.7	31.5	27.8	21.8	13.7	17.2	15.4	7.9
Income Tax Expense	53.5	54.5	48.4	31.5	31.5	16.3	18.3	11.0	8.2	7.9	7.7	7.2	6.8	4.1	1.2	3.4	-3.6
Net Income	164.2	167.4	143.3	102.2	102.2	86.3	52.1	37.0	31.3	26.9	23.8	20.6	15.1	9.6	16.0	12.0	11.5

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	2.5	0.8
Interest Expense	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.3	0.3	0.3
Other Expense	-3.8	-3.8	1.3	1.7	1.6	2.6	2.5	3.8	2.5	0.8
IBT	62.5	57.8	49.5	47.9	48.7	48.4	48.3	46.2	36.1	35.4
Income Tax Expense	16.0	14.3	11.5	11.7	11.4	11.9	13.6	11.5	6.3	9.0
Net Income	46.4	43.5	38.0	36.2	37.4	36.6	34.7	34.7	29.8	26.5

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	$1.18	$1.21	$1.02	$0.62	$0.45	$0.41	$0.35	$0.31	$0.27	$0.21	$0.15	$0.26	$0.19	$0.19
EPS Diluted	$0.00	$0.00	$0.00	$1.16	$1.18	$1.00	$0.61	$0.45	$0.40	$0.35	$0.31	$0.27	$0.21	$0.15	$0.25	$0.19	$0.18
Shares Outstanding	86.0	85.9	85.4	84.8	84.8	84.6	84.4	81.7	76.8	76.3	75.8	75.6	70.6	62.8	62.6	62.2	61.5
Diluted Shares Outstanding	87.6	87.6	87.3	86.5	86.5	86.2	85.8	82.9	77.8	77.1	76.5	76.4	71.6	64.4	63.9	63.4	62.9

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	$0.36	$0.30
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.35	$0.30
Shares Outstanding	86.0	86.0	85.8	85.7	85.6	85.5	85.4	85.3	84.8	84.8
Diluted Shares Outstanding	87.6	87.6	87.6	87.6	87.6	87.3	87.2	87.1	86.6	86.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	319.0	231.9	276.4	276.4	213.4	133.7	44.4	27.3	35.1	38.1	37.2	118.1	62.7	37.6	65.5	69.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.6	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	319.0	231.9	276.4	276.4	213.4	133.7	44.4	27.3	35.1	38.1	41.9	118.1	62.7	37.6	65.5	69.6
Accounts Receivable	63.4	69.6	45.2	56.8	55.8	52.0	42.4	35.8	32.0	29.1	28.7	25.9	29.0	26.1	22.5	18.4
Inventory	0.0	0.7	0.8	0.8	0.9	0.4	0.4	0.1	0.1	0.2	0.2	0.5	1.4	0.8	0.4	0.0
Other Current Assets	33.3	44.0	24.7	24.7	22.0	16.9	13.0	9.0	7.6	5.1	4.7	4.3	3.7	3.4	2.8	13.6
Total Current Assets	415.6	346.3	358.7	358.7	292.1	203.1	100.2	72.2	74.9	72.6	75.4	157.3	110.2	81.0	103.7	101.7

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	181.3	241.5	176.5	231.9	181.5	251.5	240.1	276.4	237.4	189.0
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	181.3	241.5	176.5	231.9	181.5	251.5	240.1	276.4	237.4	189.0
Accounts Receivable	71.6	80.7	76.1	69.6	71.7	73.2	66.0	45.2	45.7	48.9
Inventory	0.0	0.5	0.5	0.7	0.0	0.0	0.0	0.8	0.8	0.8
Other Current Assets	40.7	39.2	42.6	44.0	40.8	38.8	37.3	24.7	32.2	32.1
Total Current Assets	293.6	361.9	295.8	346.3	294.0	363.5	343.3	358.7	316.1	270.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	17.7	19.7	18.2	18.2	21.4	24.3	26.6	12.6	12.8	10.4	8.6	7.8	8.8	10.2	9.3	7.3
Goodwill	755.8	908.2	675.6	675.6	608.8	565.2	523.7	378.2	350.1	263.1	217.5	147.4	111.2	88.3	68.0	56.7
Intangible Assets	251.0	315.5	229.8	229.8	229.6	240.0	257.0	176.2	178.0	145.4	133.6	115.1	94.6	71.3	46.7	40.7
Long-Term Investments	249.5	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 Long-Term Assets	-231.1	24.4	22.2	22.2	18.7	15.6	13.5	10.5	4.0	1.5	0.0	0.0	0.0	0.1	0.0	0.0
Total Long-Term Assets	1,049.6	1,271.7	957.4	957.4	893.4	860.2	842.4	581.1	550.0	428.0	377.4	286.9	234.2	193.9	155.3	139.6
Total Assets	1,465.3	1,617.9	1,316.0	1,316.0	1,185.4	1,063.3	942.6	653.3	624.9	500.5	452.8	444.2	344.5	274.9	258.9	241.3

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	18.6	21.0	21.7	19.7	18.7	18.8	18.5	18.2	18.1	19.5
Goodwill	935.4	995.9	992.8	908.2	936.7	846.2	836.4	675.6	658.0	671.8
Intangible Assets	343.8	351.2	368.3	315.5	344.3	302.5	325.0	229.8	232.2	252.6
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	24.6	26.6	27.4	24.4	24.6	25.0	25.3	22.2	20.4	19.3
Total Long-Term Assets	1,325.6	1,400.1	1,415.0	1,271.7	1,327.5	1,194.9	1,207.5	957.4	940.1	975.9
Total Assets	1,619.2	1,762.0	1,710.8	1,617.9	1,621.5	1,558.4	1,550.8	1,316.0	1,256.2	1,246.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	17.4	20.3	10.6	10.6	10.6	8.0	7.7	5.1	7.9	4.7	4.5	4.6	7.0	6.1	5.3	5.0
Short-Term Debt	3.1	3.1	3.4	3.4	4.0	4.2	3.9	-34.2	3.3	2.2	2.1	4.1	8.6	2.4	13.6	11.8
Other Current Liabilities	98.0	87.4	148.1	87.8	62.1	42.3	36.2	65.2	25.5	23.2	16.8	16.7	19.4	12.4	0.1	0.1
Current Liabilities	202.4	213.1	169.6	169.6	133.4	104.3	88.9	70.4	67.7	53.8	40.0	40.7	44.3	28.2	25.5	23.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	20.6	16.2	23.2	20.3	20.6	21.2	19.2	10.6	12.6	9.8
Short-Term Debt	2.8	3.3	3.4	3.1	2.8	2.9	3.1	3.4	3.4	3.6
Other Current Liabilities	78.2	68.4	73.2	87.4	78.3	64.9	101.1	148.1	135.8	138.0
Current Liabilities	218.9	212.6	219.0	213.1	219.2	202.8	229.8	169.6	157.7	155.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	3.9	4.6	3.9	3.9	7.4	8.9	9.5	25.5	37.0	0.0	0.0	0.0	31.8	0.0	3.3	0.0
Capital Leases	3.9	7.9	7.3	7.3	11.4	13.1	13.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	21.0	33.5	35.4	35.4	35.5	29.4	15.1	15.5	11.6	10.0	6.1	9.6	13.8	5.6	9.8	10.7
Total Liabilities	234.8	257.7	216.7	216.7	185.6	152.2	120.9	119.8	126.1	69.9	50.8	53.8	94.3	37.9	40.4	35.8

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	4.1	4.7	4.5	4.6	4.1	4.3	4.3	3.9	4.2	5.1
Capital Leases	6.9	8.0	7.9	7.9	6.9	7.2	7.4	7.3	7.6	8.7
Def. Tax Liability	33.8	32.3	25.8	33.5	33.9	39.3	37.3	35.4	35.3	37.3
Total Liabilities	263.0	257.0	258.1	257.7	263.3	252.5	278.0	216.7	208.0	208.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	547.8	558.2	538.4	538.4	536.3	531.8	524.2	276.8	274.5	253.2	252.5	247.8	97.8	92.5	90.9	0.0
Retained Earnings	219.4	357.5	104.8	104.8	2.6	-83.7	-135.8	-172.8	-211.6	-238.5	-262.3	-282.9	-297.9	-308.7	-324.7	-336.8
Comprehensive Income	-28.4	-49.6	-30.5	-30.5	-12.4	-1.2	-25.9	-25.2	-15.3	-32.8	-34.9	-25.2	-1.1	1.9	-0.1	1.8
Total Common Equity	1,230.5	1,360.3	1,099.4	1,099.4	999.8	911.1	821.7	533.5	498.8	430.6	402.0	390.4	250.2	237.0	218.6	205.5

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	564.8	585.4	575.1	558.2	565.6	559.3	560.5	538.4	538.4	537.0
Retained Earnings	326.7	439.8	400.5	357.5	327.1	288.8	256.7	104.8	75.1	48.6
Comprehensive Income	-34.0	-20.6	-21.3	-49.6	-34.0	-34.1	-36.2	-30.5	-48.3	-26.8
Total Common Equity	1,356.3	1,505.0	1,452.7	1,360.3	1,358.2	1,305.9	1,272.8	1,099.4	1,048.2	1,038.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		6.9	7.8	7.3	7.3	11.4	13.1	13.4	25.5	37.0	0.0	0.0	0.0	40.4	0.0	0.0	0.0
Book Value		1,230.5	1,360.3	1,099.4	1,099.4	999.8	911.1	821.7	533.5	498.8	430.6	402.0	390.4	250.2	237.0	218.6	205.5

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,356.3	1,505.0	1,452.7	1,360.3	1,358.2	1,305.9	1,272.8	1,099.4	1,048.2	1,038.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	116.1	167.4	143.3	102.2	102.2	86.3	52.1	37.0	31.3	26.9	23.8	20.6	15.1	9.6	16.0	12.0	11.5
Depreciation & Amortization	66.1	89.0	75.0	65.4	65.4	64.2	61.7	61.5	44.7	37.6	33.6	29.6	25.0	21.4	17.1	14.5	13.9
Stock-Based Compensation	16.5	0.0	20.0	13.7	13.7	11.0	6.3	4.9	3.7	2.8	2.0	1.6	1.5	2.5	1.3	1.2	1.1
Change Working Capital	15.2	-17.4	-22.6	7.8	7.8	12.8	-3.6	-5.3	-3.8	4.4	10.1	-2.9	3.9	6.7	-3.4	-5.9	-3.4
Change In Accounts Receivable	1.1	-15.1	1.4	0.2	0.2	-2.9	0.1	3.7	-0.1	-2.0	2.7	0.8	4.0	3.7	-1.7	-0.5	2.9
Change In Accounts Payable	6.2	-1.2	1.8	-0.6	-0.6	2.3	-0.7	1.8	-1.1	1.4	-0.3	-0.4	-3.1	0.1	0.9	-1.1	-0.3
Change In Inventories	0.0	0.0	0.0	0.1	0.1	-0.5	0.1	-0.3	0.1	0.1	0.0	0.3	0.9	-0.5	-0.3	0.1	-4.8
Other Non-cash Items	0.2	21.8	3.6	0.1	0.1	0.3	0.2	0.3	0.1	-0.8	-1.0	-0.4	0.0	0.0	0.0	0.0	0.4
Cash from Operations	208.0	0.0	0.0	192.4	192.4	176.1	131.2	104.3	78.1	72.1	72.6	54.2	49.5	42.6	30.3	23.9	19.9

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	46.4	43.5	38.0	36.2	37.4	36.6	34.4	34.2	29.8	26.5
Depreciation & Amortization	22.8	22.0	22.0	20.6	20.9	18.9	18.8	16.1	15.7	16.0
Stock-Based Compensation	0.0	0.0	4.5	4.4	5.4	5.3	5.5	3.8	3.6	3.6
Change Working Capital	-0.7	-2.2	-7.0	-7.2	-3.0	5.9	-34.4	9.5	1.8	5.2
Change In Accounts Receivable	-3.2	-6.8	-4.1	-0.7	0.0	0.0	-7.7	6.2	1.5	3.2
Change In Accounts Payable	4.0	0.0	-6.3	1.2	0.0	0.0	1.8	1.4	-2.1	2.6
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.3	-0.1	0.1	0.0
Other Non-cash Items	6.6	5.9	0.1	0.2	0.0	0.0	8.2	0.0	0.1	-0.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	50.6	50.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-5.6	-5.9	-6.7	-6.1	-6.1	-4.8	-3.8	-4.9	-5.2	-5.1	-4.9	-4.3	-2.7	-2.4	-3.5	-4.7	-1.7
Acquisitions	-142.1	-154.9	-290.2	-115.6	-115.6	-90.3	-48.4	-292.1	-67.9	-111.9	-71.3	-120.9	-82.2	-58.7	-54.7	-21.3	-45.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	-4.7	0.0	0.0	0.0	0.0	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	6.1	0.0	0.0	0.0	0.0	0.0	5.6
Other Investing Activities	-0.7	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	0.0	0.0	0.0
Cash from Investing	-148.4	0.0	0.0	-121.6	-121.6	-95.1	-52.2	-297.0	-73.2	-117.0	-70.4	-129.8	-84.8	-61.1	-58.2	-26.0	-41.1

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	-1.5	-1.2	-1.2	-1.9	-2.1	-1.3	-1.6	-1.7	-1.6	-1.0
Acquisitions	0.2	-36.6	-2.3	-112.3	-3.7	-132.8	-13.7	-137.9	-11.6	-1.1
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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	1.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.2	-1.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.0	0.0	0.0	0.0	0.0	-1.1	-10.8	-322.6	-78.7	-43.0	-10.2	0.0	-63.3	-3.7	0.0	0.0	0.0
Debt Issued	-0.4	7.8	0.4	7.3	-4.1	-0.6	10.5	310.6	67.1	80.0	10.2	0.0	22.9	44.1	0.0	0.0	0.0
Issuance of Common Stock	9.3	0.0	0.0	1.7	1.7	2.7	6.2	238.0	0.3	1.0	0.1	0.2	140.7	3.6	0.7	1.8	1.1
Repurchase of Common Stock	-4.9	-0.9	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
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	0.0
Other Financing Activities	-19.2	0.0	0.0	-6.3	-6.3	-0.1	10.2	294.8	66.9	80.0	9.8	-2.6	19.2	44.2	-1.6	-4.3	-0.4
Cash from Financing	-14.8	0.0	0.0	-4.6	-4.6	1.5	5.6	210.2	-11.4	38.0	-0.2	-2.4	96.6	44.1	-0.9	-2.6	0.8

Cash Flow From Financing Activities	4-2025	3-2025	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
Debt Issued	6.9	-1.0	0.2	0.8	-0.3	-0.2	0.1	-0.3	-1.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	1.2
Repurchase of Common Stock	-0.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	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	-1.1	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.0	1.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		42.5	119.0	-84.8	62.9	62.9	79.8	89.3	17.1	-7.8	-3.0	0.9	-80.8	55.3	25.1	-27.9	-4.1	-19.9
Closing Cash Balance		319.0	354.3	236.1	276.4	276.4	213.4	133.7	44.4	27.3	35.1	38.1	37.2	118.1	62.7	37.6	65.5	69.6

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		75.6	38.6	64.2	-59.7	54.9	-71.4	13.7	-80.7	39.0	48.3
Closing Cash Balance		354.3	278.7	240.6	176.4	236.1	181.3	252.7	238.2	276.4	237.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		202.5	266.2	212.5	186.3	186.3	171.3	127.5	99.4	72.8	67.1	67.7	49.9	46.8	40.2	26.8	19.2	18.2
Real Free Cash Flow		186.0	266.2	192.6	172.7	172.7	160.3	121.2	94.4	69.1	64.3	65.6	48.4	45.3	37.7	25.6	18.0	17.2

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		75.9	71.5	62.1	51.7	58.6	58.8	33.1	61.0	49.0	49.9
Real Free Cash Flow		75.9	71.5	57.6	47.4	53.2	53.5	27.6	57.3	45.4	46.3