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

FirstService Corporation

FSV

Valuace

Růst

100

Zdraví

Cena

$ 138.94

-0.90 (-0.55%)

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	5,518.8	5,518.8	5,216.9	4,334.5	3,745.8	3,249.1	2,772.4	2,407.4	1,931.5	1,705.5	1,482.9	1,264.1	1,132.0	2,343.6	2,305.5	2,224.2	1,986.3
Cost of Revenues	3,764.4	3,764.4	3,499.0	2,947.0	2,565.7	2,202.8	1,871.8	1,634.1	1,320.3	1,189.4	1,050.1	884.0	800.0	1,509.9	1,518.0	1,436.2	1,221.3
Gross Profit	1,754.4	1,754.4	1,717.9	1,387.5	1,180.1	1,046.2	900.6	773.3	611.2	516.1	432.8	380.1	332.0	833.8	787.5	788.0	764.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,404.6	1,447.6	1,415.7	1,250.8	1,365.3	1,396.0	1,297.5	1,158.0	1,109.1	1,117.1
Cost of Revenues	1,027.2	960.4	935.3	841.5	911.4	936.6	862.5	788.6	791.1	756.6
Gross Profit	377.5	487.1	480.4	409.4	454.0	459.5	435.0	369.5	318.0	360.5

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	993.2	846.4	733.6	628.5	546.3	426.4	358.2	305.2	279.2	258.7	661.0	639.3	634.3	620.4
Depreciation & Amortization	185.8	185.8	165.3	127.9	114.8	134.4	103.0	85.6	52.8	42.0	37.0	29.0	26.5	75.4	53.5	50.9	47.9
Total Operating Expenses	1,418.7	1,418.7	1,380.4	1,142.6	956.6	832.6	726.9	940.2	479.1	400.3	342.2	308.2	285.2	733.0	692.8	685.2	668.3
Operating Income	335.7	335.7	337.5	244.9	219.0	201.6	169.4	-166.9	127.6	107.6	90.6	70.7	45.6	90.2	78.4	102.7	96.7

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	244.9	252.6
Depreciation & Amortization	49.5	46.6	45.6	44.0	47.8	41.4	39.2	36.8	34.8	32.7
Total Operating Expenses	294.0	371.5	383.1	370.1	364.4	333.6	351.1	331.4	251.7	285.7
Operating Income	83.5	115.6	97.3	39.3	89.6	125.9	83.9	38.1	66.3	73.6

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	0.0	0.0	0.0	1.0	1.0	1.2	1.0
Interest Expense	74.0	74.0	82.9	47.4	25.2	16.0	24.3	32.1	12.6	9.9	9.2	9.1	6.9	22.5	20.6	18.0	18.3
Other Expense	-68.1	-68.1	-79.6	-41.6	-25.0	7.4	-24.0	-33.6	-4.3	-6.6	0.2	-1.2	-1.4	-9.0	-13.9	-11.0	-2.1
IBT	267.6	267.6	257.9	203.3	194.0	209.0	145.5	-200.5	115.2	99.3	81.6	61.6	38.4	70.3	61.2	74.9	77.1
Income Tax Expense	76.0	76.0	70.1	56.3	49.0	52.9	35.9	27.1	24.9	22.6	27.4	23.4	12.2	22.6	20.3	-26.8	29.2
Net Income	145.6	145.6	134.4	100.4	121.1	135.2	87.3	-227.6	65.9	53.1	33.6	21.4	13.0	-18.0	5.9	74.1	13.6

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	0.0	12.0
Interest Expense	17.4	18.2	19.2	19.3	21.1	22.2	20.5	19.0	13.2	12.0
Other Expense	-13.7	-17.0	-18.2	-19.2	-20.3	-21.8	-20.4	-17.1	-12.2	-11.3
IBT	69.8	98.6	79.1	20.1	69.3	104.1	63.5	20.9	36.8	62.3
Income Tax Expense	18.7	27.7	23.7	6.0	19.2	26.4	18.6	6.0	12.4	16.4
Net Income	39.6	57.2	46.1	2.8	32.5	60.5	35.1	6.3	6.3	32.7

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	$2.99	$2.74	$3.08	$2.04	$-5.95	$1.83	$1.43	$0.93	$0.59	$0.36	$-0.50	$-0.12	$2.13	$0.12
EPS Diluted	$0.00	$0.00	$0.00	$2.24	$2.72	$3.05	$2.02	$-5.89	$1.80	$1.41	$0.92	$0.59	$0.36	$-0.50	$-0.12	$2.10	$0.11
Shares Outstanding	45.7	45.7	45.0	33.6	44.2	43.8	42.8	38.2	36.0	35.9	36.0	36.0	36.0	36.0	30.0	30.1	30.1
Diluted Shares Outstanding	45.8	45.8	45.3	44.8	44.5	44.4	43.2	38.7	36.6	36.6	36.4	36.4	36.4	36.3	30.4	30.6	30.4

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	$0.14	$0.72
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.14	$0.72
Shares Outstanding	45.7	45.6	45.4	45.4	45.0	45.0	45.0	44.9	44.6	44.6
Diluted Shares Outstanding	45.8	45.9	45.7	45.6	45.3	45.3	45.1	45.1	44.9	44.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	231.5	227.6	187.6	136.2	165.7	184.3	121.2	66.3	57.2	43.4	45.6	66.8	142.7	108.7	97.8	100.4
Short Term Investments	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 Cash & ST Investments	231.5	227.6	187.6	136.2	165.7	184.3	121.2	66.3	57.2	43.4	45.6	66.8	142.7	108.7	97.8	100.4
Accounts Receivable	922.8	956.9	842.2	635.9	551.6	418.9	393.7	239.9	182.4	164.1	114.5	131.4	388.9	331.0	295.7	269.9
Inventory	259.8	279.6	246.2	242.3	161.4	142.0	94.5	48.2	38.0	29.7	16.2	9.5	15.8	14.9	11.8	9.1
Other Current Assets	-1,154.3	95.2	85.0	313.6	218.8	191.5	140.1	95.3	72.0	58.1	47.5	20.7	38.3	34.2	44.9	40.3
Total Current Assets	1,481.5	1,559.4	1,361.0	1,108.9	964.7	819.3	668.1	415.1	321.3	303.8	230.2	250.7	615.3	510.5	450.2	419.6

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	219.9	201.8	217.2	227.6	217.7	210.9	183.9	205.8	150.0	154.7
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	219.9	201.8	217.2	227.6	217.7	210.9	164.8	205.8	150.0	154.7
Accounts Receivable	975.7	983.0	946.4	956.9	913.5	918.8	836.1	842.2	737.8	767.5
Inventory	291.4	0.0	0.0	279.6	287.1	259.8	243.9	244.9	27.8	28.8
Other Current Assets	114.3	437.9	398.2	95.2	104.6	92.0	94.0	85.0	104.4	107.8
Total Current Assets	1,601.4	1,622.8	1,561.8	1,559.4	1,522.8	1,481.5	1,338.8	1,361.0	1,256.8	1,274.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	464.9	494.5	422.5	372.6	297.8	279.8	264.4	98.1	85.1	73.1	57.6	55.2	101.6	107.0	94.2	86.1
Goodwill	1,310.5	1,395.4	1,179.8	886.1	843.4	703.7	644.8	335.2	291.9	266.2	220.6	217.4	427.2	402.6	395.5	379.9
Intangible Assets	754.4	715.5	628.0	368.5	382.1	378.8	366.2	148.8	425.8	387.3	300.1	82.9	177.2	177.9	188.9	193.2
Long-Term Investments	0.0	0.0	0.0	0.0	-1.8	-2.0	-2.8	0.0	0.0	0.0	0.0	4.6	4.9	5.5	6.7	8.5
Other Long-Term Assets	34.6	28.0	34.4	36.9	21.1	15.0	10.4	10.3	4.9	5.1	6.0	0.2	14.8	14.8	10.3	19.4
Total Long-Term Assets	2,564.7	2,635.5	2,264.7	1,665.6	1,544.4	1,377.2	1,285.9	592.4	516.4	467.2	370.3	364.8	828.3	807.4	783.5	709.9
Total Assets	4,045.6	4,194.9	3,625.7	2,774.5	2,509.0	2,196.5	1,954.1	1,007.5	837.7	771.0	600.5	615.5	1,443.5	1,317.9	1,233.7	1,129.5

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	561.8	548.2	518.6	494.5	495.8	465.0	429.4	420.3	392.1	386.5
Goodwill	1,473.0	1,451.5	1,413.6	1,395.4	1,329.1	1,310.7	1,201.8	1,173.8	971.2	952.3
Intangible Assets	718.1	716.4	711.5	715.5	741.1	754.4	638.2	628.0	406.5	415.3
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	-324.5	-50.0	0.0	0.0
Other Long-Term Assets	28.9	28.1	27.1	28.0	28.8	34.5	358.8	84.9	24.1	25.0
Total Long-Term Assets	2,784.0	2,746.4	2,672.9	2,635.5	2,594.8	2,564.7	2,305.3	2,264.7	1,793.9	1,779.1
Total Assets	4,385.4	4,369.1	4,234.7	4,194.9	4,117.6	4,046.2	3,640.4	3,607.2	3,050.7	3,053.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	502.5	174.1	143.3	116.0	100.1	98.5	76.2	174.3	154.3	143.0	102.0	24.7	92.9	88.6	82.1	72.3
Short-Term Debt	92.2	94.7	88.0	84.8	105.5	91.8	36.2	3.9	2.8	1.0	4.0	17.7	44.8	39.0	216.4	39.2
Other Current Liabilities	317.0	376.0	537.9	304.3	291.0	260.6	170.3	10.6	11.2	9.4	5.3	67.2	406.7	315.8	276.3	278.2
Current Liabilities	849.7	850.8	770.8	637.0	618.5	543.8	358.2	226.9	204.0	182.8	130.1	126.1	570.2	467.9	594.3	411.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	172.0	180.4	161.9	174.1	172.6	155.9	133.5	143.3	104.9	105.1
Short-Term Debt	71.8	70.2	66.2	94.7	94.3	92.3	136.3	88.0	87.3	86.7
Other Current Liabilities	439.8	437.8	366.7	376.0	574.0	381.5	269.0	537.9	491.1	519.1
Current Liabilities	907.9	932.0	805.7	850.8	840.9	849.7	728.4	770.8	683.6	711.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,483.8	1,471.6	1,328.9	867.4	717.7	661.9	872.3	330.6	266.9	249.9	197.2	221.6	328.0	375.2	177.0	278.5
Capital Leases	194.6	267.5	234.8	217.7	170.4	164.1	141.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	83.9	84.9	0.0	51.1	42.1	41.3	56.8	6.6	4.7	31.2	14.0	14.2	31.2	34.7	38.2	33.2
Total Liabilities	2,548.8	2,557.8	2,268.6	1,633.6	1,490.2	1,343.1	1,353.5	771.2	634.5	589.9	433.5	375.9	972.4	926.0	848.7	755.9

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	1,440.2	1,478.6	1,529.6	1,471.6	1,474.0	1,483.8	1,377.3	1,328.9	929.4	959.2
Capital Leases	306.8	306.5	287.1	267.5	303.6	244.9	178.2	208.7	225.8	225.9
Def. Tax Liability	100.8	94.0	88.0	84.9	0.0	83.9	53.4	52.8	66.6	65.7
Total Liabilities	2,573.7	2,656.3	2,576.0	2,557.8	2,542.0	2,549.2	2,255.8	2,257.0	1,767.4	2,065.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	892.8	929.9	855.8	813.0	797.4	770.0	605.4	148.7	0.0	0.0	0.0	0.0	300.8	118.8	110.8	106.5
Retained Earnings	96.3	165.5	77.5	17.3	-67.9	-171.1	-229.9	45.5	0.0	0.0	0.0	0.0	-123.1	-74.0	-64.0	-110.6
Comprehensive Income	-7.4	-12.4	-4.4	-5.9	2.0	2.1	-0.5	-3.1	-174.5	-2.0	-3.0	-108.6	26.8	34.6	28.2	32.2
Total Common Equity	1,081.3	1,187.7	1,018.9	907.5	799.7	660.4	425.9	236.2	203.2	181.0	167.0	158.7	241.9	239.9	243.6	199.2

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	1,004.8	957.4	955.2	929.9	906.7	892.9	887.9	851.4	850.5	844.1
Retained Earnings	234.0	189.4	155.8	165.5	145.6	96.3	72.5	77.1	81.3	58.6
Comprehensive Income	-10.6	-8.2	-12.4	-12.4	-6.2	-7.4	-6.5	-4.4	-6.0	-4.4
Total Common Equity	1,339.5	1,251.8	1,205.7	1,187.7	1,148.5	1,081.5	1,049.0	1,018.9	1,017.2	988.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,575.8	1,566.2	1,416.9	952.2	823.2	753.7	908.5	334.5	269.6	250.9	201.2	239.4	372.8	414.2	393.4	317.7
Book Value		1,496.8	1,637.1	1,357.1	1,140.9	1,018.9	853.4	600.5	236.2	203.2	181.0	167.0	239.7	471.1	391.9	385.0	373.6

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		472.2	461.0	453.0	449.3	427.0	415.6	339.0	331.3	266.1	252.3
Book Value		1,339.5	1,251.8	1,205.7	1,187.7	1,148.5	1,081.5	1,049.0	1,018.9	1,017.2	988.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	93.6	147.6	187.8	100.4	145.0	156.1	109.6	-227.6	90.3	76.7	54.2	38.2	26.2	41.6	40.9	101.7	47.9
Depreciation & Amortization	143.8	188.5	165.3	127.9	110.1	99.0	98.4	79.6	52.8	42.0	37.0	29.0	26.5	75.4	53.5	50.9	47.9
Stock-Based Compensation	23.2	0.0	25.3	21.4	19.0	0.0	0.0	0.0	0.0	6.2	0.0	0.0	0.0	4.2	3.2	2.3	2.8
Change Working Capital	52.5	55.3	-37.9	-5.7	-175.1	-78.1	89.5	-27.1	-51.4	-7.8	15.8	32.2	-6.8	17.6	22.2	-20.9	23.9
Change In Accounts Receivable	24.4	60.6	-42.3	-95.5	-69.7	-86.9	8.9	-17.4	-37.1	-15.0	-21.1	2.9	3.2	-33.6	-19.9	-22.5	-39.1
Change In Accounts Payable	-3.9	-32.7	14.2	-17.4	11.5	-10.4	13.7	0.9	-3.2	5.0	-0.1	-1.2	-0.3	-2.5	-1.0	11.0	4.6
Change In Inventories	18.3	18.1	-19.4	22.6	-71.5	-15.5	-44.2	-7.1	-5.8	-0.8	-4.5	-6.1	0.1	-1.2	-3.0	-2.4	0.3
Other Non-cash Items	226.6	62.4	-40.8	60.6	-0.6	-7.1	12.3	292.0	5.8	5.7	0.7	-8.7	1.8	1.4	1.9	11.1	0.1
Cash from Operations	322.0	0.0	0.0	285.5	105.9	167.3	291.8	107.8	99.5	115.6	109.0	87.1	45.2	116.3	103.0	80.2	115.1

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	39.6	56.5	46.9	2.8	31.6	77.8	35.1	6.3	6.4	45.9
Depreciation & Amortization	49.5	46.1	46.4	44.0	46.5	41.7	39.2	36.6	34.8	33.1
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	5.7	0.0	6.9	5.9	4.0
Change Working Capital	28.9	9.0	53.5	-34.3	14.8	-32.7	39.9	-64.3	57.8	-0.1
Change In Accounts Receivable	40.6	34.3	-25.6	10.0	-22.2	-17.3	-22.3	19.9	-18.7	45.6
Change In Accounts Payable	-6.1	-13.1	60.1	-69.5	6.8	31.0	32.2	-56.0	1.2	18.8
Change In Inventories	16.7	2.0	-21.0	19.4	8.0	-26.4	-5.3	3.2	39.2	-18.8
Other Non-cash Items	3.4	12.4	17.2	28.6	-3.8	-13.2	16.5	5.7	30.2	1.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	116.2	84.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-104.8	-129.9	-112.8	-92.7	-77.6	-58.2	-39.4	-46.6	-40.6	-36.3	-29.1	-19.7	-22.4	-34.8	-44.4	-37.4	-32.5
Acquisitions	-636.6	-143.5	-212.2	-547.2	-52.0	-147.4	-98.6	-566.8	-59.4	-39.6	-90.9	-12.3	-16.7	11.7	-19.2	-23.0	-34.7
Investments	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
Sales of Investment	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 Investing Activities	-16.4	0.0	0.0	-6.4	-31.2	-0.7	-4.3	-1.5	-6.2	-0.1	-10.9	-0.2	-0.8	-4.2	1.7	1.5	1.0
Cash from Investing	-757.9	0.0	0.0	-646.3	-160.8	-206.3	-142.3	-615.0	-106.2	-75.9	-130.8	-32.3	-39.9	-27.3	-61.9	-58.8	-66.1

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	-32.8	-33.0	-32.8	-29.5	-33.0	-26.6	-29.7	-24.9	-26.8	-23.5
Acquisitions	-12.5	-48.1	-58.2	-23.1	-55.5	-4.0	-133.8	-42.6	-440.8	-19.4
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	-13.9	-1.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-481.5	-44.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-570.8	0.0	0.0	446.8	-70.0	-68.4	-179.3	-194.2	-41.6	-43.6	-51.8	-38.2	0.0	-516.5	-376.3	-133.9	-84.8
Debt Issued	1,100.8	1,566.2	149.3	911.6	199.0	137.9	24.5	768.2	106.5	62.4	101.5	0.0	-133.4	475.1	397.1	209.5	402.5
Issuance of Common Stock	37.7	0.0	0.0	34.2	0.0	0.0	150.0	191.7	103.9	61.1	101.2	0.0	0.0	559.4	402.5	213.0	0.0
Repurchase of Common Stock	-3.7	0.0	0.0	0.0	0.0	0.0	0.0	624.1	-9.0	-17.1	-9.5	-19.5	0.0	-53.8	-17.2	-24.1	0.0
Dividends Paid	-42.0	0.0	0.0	-39.1	-34.9	-31.2	-27.4	-22.0	-18.8	-17.1	-15.5	-7.2	0.0	-9.4	-9.6	-10.0	-10.1
Other Financing Activities	814.0	0.0	0.0	6.2	123.7	124.1	-18.5	-38.4	-14.1	-9.5	-4.9	-10.3	-24.6	-27.9	-31.5	-67.4	43.8
Cash from Financing	484.4	0.0	0.0	413.9	18.8	24.4	-75.2	561.1	20.4	-26.3	19.5	-75.1	-24.6	-48.2	-32.1	-22.3	-51.1

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	391.0	-29.2
Debt Issued	1,512.0	-36.7	-47.0	29.5	-2.0	-7.8	111.5	54.9	783.9	0.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.8	3.7
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.7
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.8	-9.9
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.6	-6.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	395.8	-45.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		48.9	-63.8	36.8	47.5	-34.9	-14.7	74.6	54.4	13.0	13.8	-2.2	-21.2	-19.6	34.0	10.9	-2.6	0.6
Closing Cash Balance		231.5	179.8	243.7	206.9	159.3	194.3	208.9	134.3	79.8	57.2	43.4	45.6	66.8	142.7	108.7	97.8	100.4

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		-65.5	19.9	-14.9	-3.3	7.9	4.5	47.6	-22.8	28.8	-5.5
Closing Cash Balance		179.8	245.3	225.4	240.3	243.5	236.0	231.5	183.9	205.8	177.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		217.1	323.8	172.9	187.6	28.3	109.1	252.4	61.2	58.9	79.4	79.9	67.4	22.7	81.5	58.6	42.8	82.6
Real Free Cash Flow		193.9	323.8	147.6	166.2	9.3	109.1	252.4	61.2	58.9	73.2	79.9	67.4	22.7	77.3	55.4	40.5	79.8

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		88.6	91.0	131.2	11.7	56.1	50.5	100.9	-33.7	89.3	60.5
Real Free Cash Flow		88.6	91.0	131.2	11.7	56.1	44.8	100.9	-40.6	83.4	56.5