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

Heritage Insurance Holdings, Inc.

HRTG

Valuace

Růst

Zdraví

Cena

$ 25.99

+0.27 (1.04%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	847.3	847.3	817.0	735.5	662.5	631.6	593.4	511.3	480.2	406.6	439.0	394.8	233.8	98.8	5.6
Cost of Revenues	313.2	313.2	638.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	534.1	534.1	178.7	735.5	662.5	631.6	593.4	511.3	480.2	406.6	439.0	394.8	233.8	98.8	5.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	215.3	212.5	208.0	211.5	210.3	211.8	203.6	203.6	189.2	186.3
Cost of Revenues	-70.7	119.9	118.8	145.2	157.6	178.5	153.2	158.3	2.2	0.0
Gross Profit	286.0	92.5	89.3	66.3	52.7	33.3	50.4	45.3	187.0	186.3

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
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
Selling General & Admin Expenses	0.0	0.0	0.0	77.8	70.4	65.8	81.5	80.5	88.5	71.7	58.9	46.1	33.5	24.7	7.9
Depreciation & Amortization	12.7	12.7	9.6	8.7	8.4	8.4	8.1	10.4	27.1	7.7	9.0	1.4	0.8	0.2	0.0
Total Operating Expenses	274.8	274.8	96.1	672.3	70.4	-722.4	-605.1	-484.3	-421.2	357.1	58.9	46.1	33.5	-43.3	-9.4
Operating Income	270.4	267.2	82.7	63.2	-157.4	-90.9	-11.8	27.0	59.0	49.5	56.8	150.3	74.3	55.5	-3.8

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	16.8	21.9
Depreciation & Amortization	3.4	3.3	3.0	3.0	2.8	2.2	2.3	2.2	2.2	2.2
Total Operating Expenses	207.4	24.2	26.3	16.9	23.7	24.3	25.6	25.5	60.2	21.9
Operating Income	89.7	68.3	63.0	49.4	28.9	9.0	24.9	19.9	0.0	-15.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
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
Interest Expense	7.9	7.9	10.9	11.2	8.8	8.0	8.0	8.5	20.0	10.9	0.3	0.0	0.0	0.0	0.8
Other Expense	-11.1	-7.9	0.0	-11.2	-8.8	14.9	14.0	14.0	15.2	15.2	16.3	9.6	6.1	2.9	0.0
IBT	259.3	259.3	82.7	52.0	-166.2	-76.0	2.2	41.0	39.0	-5.9	56.4	150.3	74.3	55.5	-4.6
Income Tax Expense	63.7	63.7	21.1	6.7	-11.8	-1.3	-7.1	12.4	11.8	-4.8	22.5	57.8	27.2	21.2	0.9
Net Income	195.6	195.6	61.5	45.3	-154.4	-74.7	9.3	28.6	27.2	-1.1	33.9	92.5	47.1	34.2	-5.5

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	0.0	2.6
Interest Expense	1.7	1.9	1.9	2.4	2.6	2.8	2.8	2.8	3.0	2.6
Other Expense	-1.7	0.0	0.0	-9.4	0.0	0.0	0.0	0.0	-10.9	-2.6
IBT	87.9	68.3	63.0	40.0	28.9	9.0	24.9	19.9	33.2	-12.0
Income Tax Expense	21.3	17.9	15.0	9.5	8.7	0.8	6.0	5.6	2.2	-4.6
Net Income	66.7	50.4	48.0	30.5	20.3	8.2	18.9	14.2	30.9	-7.4

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$0.00	$0.00	$0.00	$1.73	$-5.86	$-2.69	$0.33	$0.98	$1.05	$-0.04	$1.14	$3.08	$1.92	$1.18	$-0.19
EPS Diluted	$0.00	$0.00	$0.00	$1.73	$-5.86	$-2.69	$0.33	$0.98	$1.04	$-0.04	$1.14	$3.05	$1.82	$1.18	$-0.19
Shares Outstanding	30.9	30.9	30.6	26.2	26.3	27.8	28.0	29.2	25.9	26.8	29.6	30.1	24.6	28.9	28.9
Diluted Shares Outstanding	31.0	30.9	30.7	26.3	26.3	27.8	28.0	29.2	26.1	26.8	29.6	30.3	25.8	28.9	28.9

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	$1.15	$-0.28
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.15	$-0.28
Shares Outstanding	30.9	30.9	30.9	30.7	30.6	30.6	30.6	30.4	26.8	26.7
Diluted Shares Outstanding	31.0	30.9	30.9	30.8	30.7	30.7	30.7	30.4	26.9	26.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	491.9	452.7	463.6	280.9	359.3	441.0	268.4	250.1	153.7	105.8	236.3	173.8	65.1	63.9
Short Term Investments	167.8	91.3	89.5	635.6	669.4	561.0	587.3	526.1	567.0	603.0	400.1	324.3	130.1	13.1
Total Cash & ST Investments	648.7	544.0	463.6	916.5	1,028.7	1,002.0	855.6	776.2	720.7	708.8	636.4	498.1	195.2	76.9
Accounts Receivable	649.8	844.9	89.5	909.9	353.1	464.7	495.8	410.5	462.5	53.4	30.6	8.6	20.8	0.1
Inventory	-581.8	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
Other Current Assets	777.7	-1,388.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Current Assets	777.7	0.0	558.1	373.6	1,381.7	1,466.7	1,351.4	1,186.7	771.3	719.5	638.6	473.6	215.9	77.1

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	560.4	473.5	425.9	452.7	509.9	480.9	386.1	473.3	228.8	247.1
Short Term Investments	105.9	97.8	116.4	91.3	82.9	167.8	94.2	89.5	651.5	200.3
Total Cash & ST Investments	666.4	571.3	542.3	544.0	592.8	648.7	480.3	553.2	880.4	447.4
Accounts Receivable	473.4	642.9	702.4	844.9	536.9	649.8	663.4	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1,140.0	-512.9	-1,318.1
Other Current Assets	-1,139.8	-1,214.2	-1,244.8	-1,388.9	-1,129.7	-1,298.5	-1,143.7	0.0	0.0	0.0
Total Current Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	672.2	1,702.9	333.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	57.2	59.0	57.7	53.2	45.2	18.7	20.8	18.0	18.7	17.2	17.1	17.1	10.9	0.2
Goodwill	0.0	0.0	0.0	0.0	92.0	152.5	152.5	152.5	152.5	46.5	0.0	0.0	0.0	0.0
Intangible Assets	39.5	36.4	42.6	49.6	55.9	62.3	68.6	76.9	101.6	26.5	0.0	0.0	0.0	0.0
Long-Term Investments	700.8	657.5	7.1	637.1	670.8	562.6	587.3	526.1	567.0	603.0	400.1	324.3	130.1	13.1
Other Long-Term Assets	-30.6	-752.9	1,486.5	-653.9	-9.4	-18.5	-12.6	-7.7	-567.0	-603.0	-400.1	-324.3	-141.0	-13.3
Total Long-Term Assets	817.3	0.0	1,640.9	102.8	863.8	796.0	829.1	773.4	307.2	93.2	25.1	23.7	141.0	13.3
Total Assets	1,595.1	2,468.9	2,153.2	2,392.6	1,980.8	2,089.4	1,939.7	1,768.7	1,771.2	1,033.2	837.4	616.0	282.0	81.9

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	46.0	58.0	58.8	59.0	58.6	57.2	56.4	57.7	57.8	57.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	31.7	33.3	34.8	36.4	0.0	39.5	0.0	42.6	44.1	45.6
Long-Term Investments	701.9	666.5	668.5	657.5	673.7	700.8	646.0	7.1	653.3	696.6
Other Long-Term Assets	-779.6	-757.8	-762.1	-752.9	-770.2	-797.5	-743.5	586.0	-16.1	-696.6
Total Long-Term Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	740.4	755.2	113.5
Total Assets	2,367.4	2,536.8	2,213.1	2,468.9	2,374.4	2,599.3	2,130.1	1,412.6	2,368.7	2,357.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	537.0	248.2	176.0	279.8	263.3	251.0	227.4	167.0	17.6	96.7	60.2	38.2	29.6	9.0
Short-Term Debt	7.4	80.1	0.0	10.0	0.0	10.0	10.0	20.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	291.9	-329.6	-177.5	-289.8	-263.3	-261.0	-237.4	-195.4	-17.6	-96.7	-58.1	-25.4	-29.6	-9.0
Current Liabilities	836.4	0.0	0.0	16.8	263.3	261.0	237.4	195.4	17.6	96.7	2.1	12.8	29.6	9.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	394.6	519.8	143.0	248.2	357.9	519.3	118.7	176.0	296.8	404.6
Short-Term Debt	75.0	75.4	77.8	80.1	82.5	84.9	87.3	14.7	10.0	10.0
Other Current Liabilities	-469.6	-595.1	-241.4	-329.6	-445.4	-609.1	-207.4	-192.2	-581.4	-414.6
Current Liabilities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	583.3	282.7	414.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	115.8	61.2	148.2	160.2	151.9	121.0	129.2	148.8	184.4	72.9	0.0	0.0	0.0	1.0
Capital Leases	24.3	25.0	28.5	31.2	31.2	8.2	8.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	37.8	0.0	0.0	0.0	9.4	18.5	12.6	7.7	34.3	3.0	0.0	0.0	0.0	0.0
Total Liabilities	1,339.7	2,178.1	1,932.9	2,261.6	1,637.7	1,647.0	1,490.9	1,343.4	1,391.4	675.3	480.8	360.9	202.0	53.7

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	26.7	40.1	41.1	61.2	61.9	62.7	63.5	138.3	129.6	130.3
Capital Leases	22.4	23.1	24.1	25.0	25.9	26.8	27.7	23.6	29.3	30.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	36.0	115.4	39.3
Total Liabilities	1,930.2	2,153.5	1,884.1	2,178.1	2,095.0	2,344.0	1,895.2	1,192.3	2,217.3	2,196.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	62.9	33.6
Retained Earnings	59.2	87.7	26.1	-19.2	138.4	219.8	217.3	195.8	175.2	182.8	156.0	65.0	17.9	-5.5
Comprehensive Income	-34.8	-28.6	-35.3	-53.6	-4.6	6.1	7.3	-6.5	-3.1	-5.0	-2.0	1.7	-0.8	0.0
Total Common Equity	255.3	290.8	220.3	131.0	343.1	442.3	448.8	425.3	379.8	358.0	356.6	255.1	80.0	28.1

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	216.6	166.2	118.1	87.7	67.4	59.2	40.3	26.1	-4.8	2.6
Comprehensive Income	-12.9	-17.5	-22.1	-28.6	-19.7	-34.8	-35.5	-35.3	-49.7	-46.6
Total Common Equity	437.3	383.3	329.0	290.8	279.3	255.3	234.9	220.3	151.4	160.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		147.6	141.3	148.2	170.2	151.9	121.0	129.2	148.8	184.4	72.9	0.0	0.0	0.0	1.0
Book Value		255.3	290.8	220.3	131.0	343.1	442.3	448.8	425.3	379.8	358.0	356.6	255.1	80.0	28.1

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		437.3	383.3	329.0	290.8	279.3	255.3	234.9	220.3	151.4	160.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	56.6	195.6	61.5	45.3	-154.4	-74.7	9.3	28.6	27.2	-1.1	33.9	92.5	47.1	34.2	-5.5
Depreciation & Amortization	8.9	-0.8	9.6	8.7	8.4	8.4	8.1	10.4	27.1	7.7	9.0	1.4	0.8	0.2	0.0
Stock-Based Compensation	2.0	5.4	3.3	1.4	2.0	1.2	4.7	5.4	5.3	4.8	4.8	2.6	3.3	5.7	5.5
Change Working Capital	142.7	-31.1	18.6	15.5	25.0	64.7	157.4	73.4	34.4	-76.3	18.1	51.1	144.3	64.6	51.7
Change In Accounts Receivable	-7.0	0.0	-257.1	2.4	-556.5	91.2	59.9	-117.7	50.2	-285.2	-10.8	-10.3	-9.9	-10.2	-0.1
Change In Accounts Payable	116.7	0.0	67.2	0.0	8.1	29.8	5.6	-10.6	149.4	-79.1	36.5	43.1	-12.5	20.6	9.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	284.8	0.0	0.0	161.4	59.6	0.0
Other Non-cash Items	6.7	10.7	-1.0	-0.5	96.0	66.5	-15.6	2.7	23.1	52.8	6.3	5.2	2.5	1.2	0.8
Cash from Operations	202.8	0.0	0.0	70.4	-34.3	60.1	170.2	119.7	95.4	7.6	75.1	153.9	194.2	105.1	49.5

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	66.7	50.4	48.0	30.5	20.3	8.2	18.9	14.2	30.9	-7.4
Depreciation & Amortization	8.6	-6.2	3.0	2.9	-0.1	2.2	2.3	2.2	2.2	2.2
Stock-Based Compensation	1.2	1.2	1.7	1.3	1.0	0.8	0.8	0.6	-0.8	1.3
Change Working Capital	-66.0	42.3	-18.7	-23.6	-81.6	-20.9	128.2	-7.1	66.2	-44.6
Change In Accounts Receivable	339.2	-199.2	59.3	139.9	-306.2	112.9	13.5	-77.3	235.1	-177.1
Change In Accounts Payable	171.2	-275.2	379.2	-104.0	-117.4	-159.8	401.8	-57.3	-122.8	-104.9
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	2.3	34.2	0.1	0.1	4.5	-0.7	-0.5	-1.3	0.6	-0.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	99.8	-53.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-6.5	0.0	-8.2	-9.9	-12.4	-1.0	-0.8	-5.0	-2.3	-0.4	-1.6	-1.2	-6.9	-10.9	-0.2
Acquisitions	-154.7	0.0	0.0	0.0	-89.5	-210.1	-472.5	0.0	2.3	-140.9	-110.3	-6.0	0.0	0.0	0.0
Investments	91.0	-344.7	-287.0	-230.9	-135.0	-334.6	-470.5	-256.9	-218.7	-215.8	-317.7	-237.9	-231.1	-127.0	-13.1
Sales of Investment	-72.3	0.0	203.9	341.6	109.5	211.1	493.3	207.9	245.3	349.9	180.2	151.3	38.7	7.4	0.0
Other Investing Activities	184.4	0.0	0.0	0.0	89.5	210.1	472.5	0.4	-2.3	0.0	0.0	6.8	-0.8	-6.1	-0.6
Cash from Investing	12.2	0.0	0.0	100.8	-37.9	-124.5	22.1	-53.6	24.4	-7.2	-249.4	-87.0	-200.0	-136.5	-13.9

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	-5.7	3.6	-1.5	-2.1	-2.6	-3.0	-2.5	-0.2	-1.4	-2.4
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-114.6	-40.1
Investments	-131.8	-126.5	-64.2	-22.1	-98.9	18.2	-93.5	-112.7	20.1	277.5
Sales of Investment	114.0	-93.2	72.5	20.7	103.7	29.6	40.6	30.0	94.5	-237.4
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	114.6	40.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	113.2	37.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-10.4	0.0	0.0	-9.7	-27.9	-4.9	-9.7	-18.8	-132.5	-25.2	0.0	0.0	0.0	0.0	0.0
Debt Issued	3.4	141.3	-6.9	-12.3	46.1	35.9	1.4	-0.8	96.9	136.7	72.9	0.0	0.0	-1.0	1.0
Issuance of Common Stock	24.7	0.0	0.0	24.7	0.0	2.8	0.0	0.0	114.2	149.8	0.0	0.0	78.8	33.6	23.4
Repurchase of Common Stock	-0.4	-2.3	0.0	0.0	-7.3	-8.2	-10.0	-16.2	-2.0	-63.2	-26.5	0.0	0.0	0.0	0.0
Dividends Paid	-0.1	0.0	0.0	0.0	-4.8	-6.7	-6.9	-7.0	-6.4	-8.2	-6.8	0.0	0.0	0.0	0.0
Other Financing Activities	-0.3	0.0	0.0	-0.4	34.9	-0.2	-2.4	-3.5	-5.3	-5.6	77.2	8.9	22.5	-1.0	4.9
Cash from Financing	20.0	0.0	0.0	14.5	-5.1	-17.3	-28.9	-45.4	-32.0	47.6	43.8	8.9	101.3	32.6	28.3

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	-2.4	-2.4
Debt Issued	101.7	-13.8	-3.4	-22.5	-3.1	-3.1	-3.1	2.5	-0.8	-0.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	24.7	0.0
Repurchase of Common Stock	0.0	-2.3	0.0	0.0	-1.0	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
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.4	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	21.8	-2.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		235.1	108.9	-9.7	185.8	-77.2	-81.6	163.4	20.6	87.8	47.9	-130.5	75.8	95.4	1.2	28.3
Closing Cash Balance		491.9	572.6	463.6	473.3	287.6	364.8	446.4	283.0	262.4	153.7	105.8	236.3	160.5	65.1	63.9

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		-1.1	86.8	47.6	-24.3	-57.3	29.0	94.4	-75.9	234.8	-18.2
Closing Cash Balance		572.6	573.7	486.9	439.4	463.6	520.9	491.9	397.5	473.3	238.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		196.3	174.2	78.9	60.5	-46.6	59.1	169.5	114.7	93.1	7.2	73.5	152.7	187.3	94.2	49.3
Real Free Cash Flow		194.4	168.8	75.6	59.2	-48.7	58.0	164.8	109.3	87.9	2.4	68.7	150.0	184.0	88.4	43.8

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		8.1	127.9	41.8	-1.3	-58.6	-16.3	149.8	4.1	98.3	-55.8
Real Free Cash Flow		6.8	126.7	40.1	-2.5	-59.6	-17.2	148.9	3.5	99.1	-57.1