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

Horace Mann Educators Corporation

HMN

Valuace

Růst

Zdraví

Cena

$ 42.99

-0.41 (-0.96%)

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	1,643.6	1,701.4	1,550.4	1,491.9	1,381.6	1,330.1	1,310.4	1,430.5	1,191.6	1,171.5	1,128.9	1,080.4	1,060.7	1,031.2	1,010.8	998.3	974.8
Cost of Revenues	789.9	0.0	1,072.0	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
Gross Profit	853.7	1,701.4	478.4	1,491.9	1,381.6	1,330.1	1,310.4	1,430.5	1,191.6	1,171.5	1,128.9	1,080.4	1,060.7	1,031.2	1,010.8	998.3	974.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	434.8	417.1	391.6	400.1	393.1	397.6	379.0	379.8	402.9	378.7
Cost of Revenues	0.0	258.2	266.1	265.6	253.5	274.2	288.1	256.2	0.0	0.0
Gross Profit	434.8	158.9	125.5	134.5	139.6	123.4	90.9	123.6	402.9	378.7

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	-1,114.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	140.0	142.9
Depreciation & Amortization	20.4	0.0	26.4	26.2	16.8	13.0	14.4	8.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.6	8.3
Total Operating Expenses	368.9	389.5	349.8	318.1	251.5	-1,184.2	-1,175.2	-1,208.2	1,159.0	1,071.0	1,003.0	936.0	900.0	863.0	847.0	889.0	851.0
Operating Income	484.8	1,311.9	128.6	0.0	18.3	145.9	135.2	222.3	32.5	100.6	126.0	142.6	160.3	168.3	163.4	108.9	125.2

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	235.6	75.7
Depreciation & Amortization	0.0	6.8	6.6	7.0	7.0	6.4	6.4	6.6	6.7	6.6
Total Operating Expenses	105.5	87.4	89.0	87.0	91.3	80.7	86.3	90.6	112.0	75.7
Operating Income	329.3	71.5	36.5	47.5	48.3	42.7	4.6	33.0	290.9	11.4

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	0.0	0.0	0.0	0.0
Interest Expense	36.4	36.4	34.6	29.7	19.4	13.9	15.2	15.6	13.0	11.9	11.8	13.1	14.2	14.2	14.2	14.0	14.0
Other Expense	-283.6	-1,110.7	0.0	53.3	-1.8	29.0	24.4	14.1	10.3	6.6	4.5	3.2	4.2	4.5	7.0	5.2	6.2
IBT	201.2	201.2	128.6	53.3	16.5	174.9	159.6	236.4	19.5	88.7	114.2	129.5	146.1	154.1	149.2	94.9	111.3
Income Tax Expense	39.1	39.1	25.8	8.3	-3.3	32.1	26.3	52.0	1.2	-80.7	30.4	36.0	41.9	43.2	45.3	24.4	30.4
Net Income	162.1	162.1	102.8	45.0	19.8	142.8	133.3	184.4	18.3	169.4	83.8	93.5	104.2	110.9	103.9	70.5	80.9

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	7.5
Interest Expense	10.0	8.9	8.6	8.9	8.5	8.7	8.7	8.7	8.6	7.5
Other Expense	-283.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	53.2	-289.4
IBT	45.7	71.5	36.5	47.5	48.3	42.7	4.6	33.0	47.2	13.6
Income Tax Expense	9.5	13.2	7.1	9.3	10.1	8.4	0.8	6.5	7.7	1.9
Net Income	36.2	58.3	29.4	38.2	38.2	34.3	3.8	26.5	39.5	11.7

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	$1.09	$-0.06	$3.45	$3.22	$4.47	$0.45	$4.16	$2.08	$2.30	$2.55	$2.74	$2.64	$1.77	$2.05
EPS Diluted	$0.00	$0.00	$0.00	$1.09	$-0.06	$3.39	$3.22	$4.40	$0.44	$4.08	$2.02	$2.20	$2.47	$2.66	$2.51	$1.70	$1.97
Shares Outstanding	41.6	41.6	41.3	41.3	41.6	41.4	41.4	41.2	41.0	40.7	40.2	40.6	40.9	40.5	39.4	39.9	39.3
Diluted Shares Outstanding	41.6	41.6	41.5	41.4	41.8	42.2	42.0	41.9	41.9	41.6	41.5	42.4	42.2	41.6	41.4	41.4	41.0

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	$0.95	$0.29
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.95	$0.28
Shares Outstanding	41.6	41.2	41.3	41.3	41.5	41.2	41.4	41.3	41.3	41.3
Diluted Shares Outstanding	41.6	41.6	41.6	41.6	41.5	41.4	41.6	41.5	41.5	41.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	14.6	33.1	29.7	42.8	133.0	22.3	25.5	11.9	7.6	16.7	15.5	11.7	18.2	15.2	7.5	5.9
Short Term Investments	292.4	480.2	522.9	5,504.3	6,589.5	6,691.6	6,153.7	7,922.2	8,352.3	7,999.4	7,648.0	7,403.5	6,539.5	6,292.1	228.9	334.0
Total Cash & ST Investments	477.2	513.3	29.0	5,547.1	6,722.5	6,713.9	6,179.2	7,934.1	8,360.0	8,016.0	7,663.5	7,415.1	6,557.7	6,307.3	236.4	340.0
Accounts Receivable	456.6	424.8	0.0	506.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	-933.8	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	0.0	0.0
Other Current Assets	763.6	0.0	0.0	0.0	0.0	0.0	0.0	-7,934.1	-8,360.0	-8,016.0	-7,663.5	-7,403.5	-6,539.5	-6,292.1	-228.9	-334.0
Total Current Assets	763.6	938.1	29.0	6,052.7	6,722.5	6,713.9	6,179.2	0.0	0.0	0.0	0.0	11.7	18.2	15.2	7.5	5.9

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	46.7	40.9	29.0	33.1	39.4	14.2	19.8	29.7	33.7	22.2
Short Term Investments	628.2	5,453.3	456.2	480.2	462.0	463.0	454.3	294.1	616.5	5,510.0
Total Cash & ST Investments	674.9	5,494.2	485.2	513.3	501.4	477.2	474.1	551.9	650.2	5,532.2
Accounts Receivable	423.1	403.7	413.0	424.8	438.6	456.6	449.3	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1,032.4	3,150.9	-1,481.0
Other Current Assets	-1,098.0	-403.7	0.0	0.0	-940.0	-933.8	-923.4	0.0	0.0	730.2
Total Current Assets	0.0	5,494.2	898.2	938.1	0.0	0.0	0.0	830.2	4,996.1	5,235.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	0.0	73.4	68.6	69.3	66.0	64.7	60.1	41.0	38.9	32.2	25.6	31.0	34.9	37.0	0.0	0.0
Goodwill	54.3	54.3	54.3	54.3	43.5	43.5	49.1	47.4	47.4	47.4	47.4	47.4	47.4	47.4	47.4	47.4
Intangible Assets	163.1	155.8	156.9	185.2	145.4	158.5	177.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	6,710.3	641.1	1,191.5	6,587.6	7,449.5	7,262.2	6,639.2	8,250.7	8,352.3	7,999.4	7,648.0	7,403.5	6,539.5	6,292.1	5,677.5	5,073.6
Other Long-Term Assets	4,124.6	12,625.1	9,238.4	-6,896.4	-7,704.4	-7,528.9	-6,925.7	-4,834.4	-4,972.0	-4,975.5	-4,768.6	-4,618.1	-4,352.8	-4,516.0	-3,926.1	-5,073.6
Total Long-Term Assets	11,052.3	13,549.7	10,709.7	6,896.4	7,704.4	7,528.9	6,925.7	3,504.7	3,466.6	3,103.4	2,952.5	2,863.8	2,269.0	1,860.4	1,798.8	47.4
Total Assets	11,815.9	14,487.8	14,049.9	13,310.5	14,383.9	13,471.8	12,478.7	11,031.9	11,198.3	10,576.8	10,059.3	9,768.5	8,826.7	8,167.7	7,483.7	7,005.5

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	0.0	0.0	0.0	73.4	0.0	0.0	0.0	68.6	0.0	0.0
Goodwill	54.3	54.3	54.3	54.3	54.3	54.3	54.3	54.3	54.3	54.3
Intangible Assets	145.1	148.6	152.2	142.4	159.4	163.1	166.7	156.9	174.0	177.7
Long-Term Investments	7,143.7	6,901.6	669.4	641.1	6,942.9	6,710.3	6,717.2	1,191.5	6,519.4	6,669.6
Other Long-Term Assets	-7,343.1	-6,901.6	12,622.0	12,638.5	-7,156.6	-6,927.7	-6,938.2	9,251.8	-6,519.4	-6,669.6
Total Long-Term Assets	0.0	202.9	13,497.9	13,549.7	0.0	0.0	0.0	10,846.2	228.3	232.0
Total Assets	15,489.7	14,728.3	14,396.1	14,487.8	14,713.6	14,282.1	14,236.3	11,676.4	13,412.5	13,671.9

Current Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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
Short-Term Debt	0.0	249.0	249.0	135.0	135.0	0.0	0.0	0.0	0.0	38.0	38.0	38.0	38.0	38.0
Other Current Liabilities	-1,869.6	-249.0	-249.0	-135.0	-135.0	9,443.6	9,399.3	9,035.6	8,545.3	8,194.1	7,489.0	6,684.0	6,159.0	5,888.0
Current Liabilities	-1,869.6	249.0	249.0	135.0	135.0	9,443.6	9,399.3	9,035.6	8,545.3	8,232.1	7,527.0	6,722.0	6,197.0	5,926.0

Current Liabilities	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	249.0
Other Current Liabilities	0.0	0.0	-249.0
Current Liabilities	-1,914.9	-1,929.1	249.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	546.5	547.0	546.0	249.0	253.6	302.3	298.0	297.7	297.5	247.2	249.3	199.9	199.9	199.8	199.7	199.7
Capital Leases	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
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	10,607.1	13,200.3	12,874.6	12,212.2	12,576.5	11,681.7	10,911.4	9,741.3	9,696.8	9,282.8	8,794.7	8,432.1	7,727.4	6,921.9	6,396.8	6,125.5

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	842.9	547.5	547.2	547.0	546.7	546.5	546.2	546.0	546.1	249.1
Capital Leases	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	156.5	0.0	0.0
Total Liabilities	14,048.4	13,368.0	13,053.3	13,200.3	13,426.6	13,073.3	13,024.9	10,501.1	546.1	12,570.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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	0.1	0.1	0.1
Retained Earnings	1,504.0	1,548.2	1,502.2	1,512.4	1,524.9	1,434.6	1,352.5	1,216.6	1,231.2	1,155.7	1,116.3	1,065.3	1,000.3	922.0	875.1	823.6
Comprehensive Income	-282.7	-253.5	-314.0	-399.4	280.5	355.1	219.7	84.8	287.0	163.9	163.4	284.6	122.2	367.1	249.1	96.6
Total Common Equity	1,208.8	1,287.5	1,175.3	1,098.3	1,807.4	1,790.1	1,567.3	1,290.6	1,501.6	1,294.0	1,264.7	1,336.5	1,099.3	1,245.8	1,086.9	880.0

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	1,630.2	1,586.5	1,571.7	1,548.2	1,524.1	1,504.0	1,514.4	1,502.2	1,476.5	1,478.6
Comprehensive Income	-178.4	-217.1	-222.4	-253.5	-223.0	-282.7	-292.3	-314.0	-409.9	-359.6
Total Common Equity	1,441.3	1,360.3	1,342.8	1,287.5	1,287.0	1,208.8	1,211.4	1,175.3	1,051.3	1,101.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		546.5	547.0	546.0	498.0	502.6	437.3	433.0	297.7	297.5	247.2	249.3	237.9	237.9	237.8	237.7	237.7
Book Value		1,208.8	1,287.5	1,175.3	1,098.3	1,807.4	1,790.1	1,567.3	1,290.6	1,501.6	1,294.0	1,264.7	1,336.5	1,099.3	1,245.8	1,086.9	880.0

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		1,441.3	1,360.3	1,342.8	1,287.5	1,287.0	1,208.8	1,211.4	1,175.3	1,051.3	1,101.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	81.5	162.1	102.8	45.0	-2.6	142.8	133.3	184.4	18.3	169.5	83.8	93.5	104.2	110.9	103.9	70.5	80.9
Depreciation & Amortization	26.3	0.0	26.4	26.2	27.6	18.4	23.4	15.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.6	8.3
Stock-Based Compensation	10.1	0.0	9.9	9.5	8.9	8.4	6.7	7.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	150.1	349.6	261.6	211.9	58.1	65.8	77.5	41.7	-44.3	-363.7	-490.3	-324.9	-711.6	-802.0	-517.3	98.3	92.3
Change In Accounts Receivable	12.6	0.0	0.0	0.0	0.0	-1.5	9.1	17.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.3	-2.8
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	26.0	-413.7	51.4	9.5	79.5	-30.5	18.9	-121.5	26.0	194.2	406.5	231.4	607.4	691.1	413.4	-61.5	-23.8
Cash from Operations	262.9	0.0	0.0	302.1	171.5	204.9	259.8	127.6	0.2	256.6	207.4	40.8	221.9	205.9	202.8	115.9	157.8

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	36.2	58.3	29.4	38.2	38.2	34.3	3.8	26.5	39.5	11.7
Depreciation & Amortization	0.0	6.8	6.6	7.0	7.0	6.4	6.4	6.6	6.7	6.6
Stock-Based Compensation	-7.6	2.4	2.6	2.6	2.6	2.2	2.6	2.5	2.4	2.6
Change Working Capital	81.2	89.1	88.6	90.7	105.9	107.6	22.6	25.5	83.6	18.4
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.6
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	20.1	-5.4	4.1	2.3	39.8	-6.6	4.8	13.4	-47.7	24.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	102.9	45.3

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-44.6	0.0	0.0	35.7	2.3	98.5	-477.5	-0.2	228.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Acquisitions	-51.6	0.0	0.0	-454.2	-234.1	-67.7	-459.3	-76.5	-32.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-988.4	-1,240.8	-639.0	-1,051.6	-1,524.1	-1,477.0	-1,123.7	-1,498.5	-1,686.7	-1,649.6	-1,528.4	-1,325.3	-1,247.9	-1,498.2	-1,356.1	-1,711.1
Sales of Investment	895.5	1,097.8	688.2	1,291.2	1,456.2	1,138.0	1,638.9	1,388.6	1,490.4	1,324.3	1,112.5	759.8	649.6	1,143.4	1,053.1	1,407.0
Other Investing Activities	51.4	0.0	-156.6	-35.7	-2.3	-98.5	477.5	0.2	-228.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-150.0	0.0	-107.4	-214.6	-302.0	-406.8	55.9	-186.5	-228.7	-325.4	-415.8	-565.5	-598.3	-354.8	-303.0	-304.1

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-85.6	41.0
Acquisitions	1.8	-10.7	-3.4	5.9	0.0	0.0	3.9	2.3	-66.2
Investments	-486.2	-238.5	-274.6	-320.8	-241.5	-284.9	-336.7	-173.6	-174.0
Sales of Investment	333.6	211.4	239.1	309.6	209.2	258.3	272.3	142.6	199.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	92.5	-41.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-21.8	-41.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-510.3	0.0	0.0	-143.3	-154.0	-416.0	0.0	-305.0	0.0	0.0	0.0	-240.3	0.0	0.0	0.0	0.0	0.0
Debt Issued	558.7	547.0	1.0	191.3	149.4	481.3	4.3	440.3	0.3	50.3	-2.1	251.7	0.1	0.1	0.1	0.1	237.7
Issuance of Common Stock	7.7	0.0	0.0	0.0	0.0	119.3	0.0	0.0	0.0	0.0	0.0	251.6	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-0.6	-20.8	-8.6	-6.5	-24.0	-5.3	-2.1	0.0	-5.1	-1.7	-21.5	-22.0	-5.4	-3.9	-15.7	0.0	0.0
Dividends Paid	-54.7	0.0	0.0	-53.9	-52.6	-51.4	-49.6	-47.3	-46.7	-46.1	-44.3	-42.5	-39.2	-32.6	-22.5	-19.0	-14.3
Other Financing Activities	434.9	0.0	0.0	-2.3	182.8	561.9	195.5	182.4	41.7	10.8	184.9	265.8	381.7	431.8	198.0	207.6	158.7
Cash from Financing	-121.4	0.0	0.0	-207.8	-47.8	208.5	143.8	-169.9	-10.1	-37.0	119.1	212.6	337.1	395.4	159.7	188.7	144.4

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	-102.5	-4.5
Debt Issued	842.9	295.4	0.3	0.2	0.3	0.2	0.3	0.2	102.4	52.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.1	0.0
Repurchase of Common Stock	-6.9	-6.8	-6.9	-0.2	0.0	-4.1	-4.5	0.0	6.5	-1.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.5	-13.4
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	30.1	26.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-85.9	7.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-8.5	0.4	8.4	-13.1	-90.9	111.4	-3.2	13.6	4.3	-9.0	1.2	3.8	-6.5	3.0	7.7	1.5	-1.9
Closing Cash Balance		14.6	0.5	38.1	29.7	42.8	133.7	22.3	25.5	11.9	7.6	16.7	15.5	11.7	18.2	15.2	7.5	5.9

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		-275.0	261.6	10.6	-7.8	-1.7	25.2	-5.8	-9.3	-4.8	11.4
Closing Cash Balance		27.5	302.5	40.9	30.3	38.1	39.8	14.6	20.4	29.7	34.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		218.3	98.0	452.1	302.1	207.2	207.2	358.3	-349.9	0.0	485.3	207.4	40.8	221.9	205.9	202.8	115.9	157.8
Real Free Cash Flow		208.2	98.0	442.2	292.6	198.3	198.8	351.6	-357.2	0.0	485.3	207.4	40.8	221.9	205.9	202.8	115.9	157.8

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		129.9	151.2	131.3	140.8	193.5	143.9	40.2	74.5	17.3	86.3
Real Free Cash Flow		137.5	148.8	128.7	138.2	190.9	141.7	37.6	72.0	14.9	83.7