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

Heidrick & Struggles International, Inc.

HSII

Valuace

Růst

Zdraví

Cena

$ 59.01

0.00 (0.00%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	1,213.1	1,115.7	1,041.2	1,083.6	1,008.5	629.4	725.6	735.7	640.1	600.9	548.3	513.2	481.0	465.1	554.0	513.2
Cost of Revenues	929.9	834.6	765.1	808.1	770.2	450.4	501.8	506.3	434.2	400.1	369.4	337.4	319.5	309.5	26.2	20.1
Gross Profit	283.2	281.1	276.1	275.5	238.3	178.9	223.8	229.3	205.8	200.8	178.9	175.8	161.5	155.6	527.8	493.1

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	322.8	321.9	287.4	280.9	282.8	282.9	269.1	257.4	267.9	273.8
Cost of Revenues	255.5	243.8	219.5	211.1	214.1	207.6	201.8	185.5	197.9	204.2
Gross Profit	67.4	78.1	67.9	69.8	68.8	75.3	67.3	71.9	70.0	69.6

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	22.7	20.4	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	156.5	142.8	136.2	129.1	156.2	160.4	166.0	165.6	144.9	149.1	145.9	135.1	496.0	475.0
Depreciation & Amortization	20.5	18.9	18.5	10.6	27.1	26.7	18.6	12.5	14.8	16.4	13.7	15.3	16.3	10.8	10.3	11.6
Total Operating Expenses	246.2	273.6	200.8	163.2	136.2	129.1	156.2	160.4	166.0	165.6	144.9	149.1	145.9	135.1	496.0	473.9
Operating Income	37.0	7.5	87.5	112.3	98.3	135.2	63.5	68.9	-26.5	35.2	34.1	26.7	15.6	19.6	-10.9	19.1

Operating Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.0	5.6	5.7
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	42.8	37.6	40.5
Depreciation & Amortization	5.4	5.0	4.8	5.2	5.0	3.9	4.8	5.1	4.7	4.8
Total Operating Expenses	48.2	52.9	51.7	93.4	49.7	79.5	51.0	48.7	47.9	48.7
Operating Income	19.2	25.2	16.2	-23.6	19.1	-4.2	16.3	23.2	22.1	13.6

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	15.2	0.0	11.6	5.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.0	0.0	0.0	5.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	25.5	23.1	1.2	3.0	7.8	-166.6	5.8	0.5	-69.7	2.3	-2.4	-2.1	-2.0	-1.3	-48.0	-3.0
IBT	62.4	30.7	88.7	115.2	106.0	-31.4	69.3	70.5	-29.4	37.8	31.6	24.2	13.4	20.3	-14.8	16.9
Income Tax Expense	25.4	21.9	34.3	35.8	33.5	6.3	22.4	21.2	19.2	22.4	14.4	17.4	7.0	14.0	18.9	9.5
Net Income	37.0	8.7	54.4	79.5	72.6	-37.7	46.9	49.3	-48.6	15.4	17.1	6.8	6.3	6.2	-33.7	7.5

Net Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Interest Income	3.4	2.6	4.0	5.2	2.6	0.0	4.1	4.0	2.5	1.9
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.1	0.0	0.0
Other Expense	7.3	5.9	1.4	10.8	2.0	3.6	6.7	1.8	1.9	3.3
IBT	26.5	31.1	17.6	-12.8	21.1	-0.6	22.9	25.0	24.0	16.9
Income Tax Expense	8.8	10.1	4.3	2.2	6.3	4.6	8.9	10.1	9.0	7.9
Net Income	17.6	21.1	13.3	-15.0	14.8	-5.2	14.0	14.9	15.0	9.0

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$2.72	$4.02	$3.72	$-1.95	$2.45	$2.61	$-2.60	$0.83	$0.93	$0.37	$0.35	$0.35	$-1.90	$0.43
EPS Diluted	$0.00	$0.00	$2.62	$3.86	$3.58	$-1.95	$2.40	$2.52	$-2.60	$0.81	$0.92	$0.37	$0.35	$0.34	$-1.90	$0.42
Shares Outstanding	21.3	20.3	20.0	19.8	19.5	19.3	19.1	18.9	18.7	18.5	18.3	18.2	18.1	18.0	17.8	17.4
Diluted Shares Outstanding	21.3	21.2	20.8	20.6	20.3	19.3	19.6	19.5	18.7	19.0	18.7	18.4	18.2	18.1	17.8	17.9

Per Share Data	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.74	$0.75	$0.45
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.72	$0.73	$0.44
Shares Outstanding	21.3	20.6	20.5	20.3	20.4	20.3	20.1	20.1	20.1	20.0
Diluted Shares Outstanding	21.3	21.2	21.3	21.1	21.0	20.3	21.0	20.7	20.6	20.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	189.9	515.6	412.6	355.4	545.2	316.5	271.7	279.9	207.5	165.0	190.5	211.4	181.6	117.6	185.4	181.1
Short Term Investments	107.0	47.9	65.5	266.2	0.0	20.0	61.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	296.9	563.5	478.2	621.6	545.2	336.5	332.9	279.9	207.5	165.0	190.5	211.4	181.6	117.6	185.4	181.1
Accounts Receivable	230.8	167.5	175.6	137.4	137.0	94.0	113.6	118.6	102.6	98.0	80.9	84.3	84.3	85.0	98.4	103.0
Inventory	0.0	0.0	0.0	24.1	21.8	19.0	20.2	22.8	22.0	21.6	26.4	33.1	23.0	22.3	25.2	26.5
Other Current Assets	35.8	42.0	39.4	40.7	41.4	23.3	27.8	29.6	11.6	13.8	11.3	1.6	1.8	1.4	1.4	1.9
Total Current Assets	563.4	773.0	693.2	823.8	745.4	472.7	494.5	450.9	343.8	298.4	309.0	330.3	290.8	226.3	310.3	312.5

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	454.6	211.2	211.9	515.6	363.4	189.9	252.8	412.6	286.4	217.8
Short Term Investments	73.4	188.4	112.7	47.9	46.0	107.0	0.0	65.5	47.6	21.2
Total Cash & ST Investments	528.1	399.5	324.7	563.5	409.4	296.9	252.8	478.2	334.0	239.0
Accounts Receivable	248.2	263.0	222.0	167.5	227.3	230.8	206.8	175.6	236.4	242.9
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	28.3	27.4
Other Current Assets	47.4	37.1	48.5	42.0	46.3	35.8	52.4	39.4	42.8	41.4
Total Current Assets	823.6	699.6	595.2	773.0	683.1	563.4	512.0	693.2	613.2	523.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	130.5	135.2	121.8	101.7	99.4	116.2	128.0	33.9	39.5	35.1	36.5	30.4	35.0	42.4	44.8	34.4
Goodwill	183.2	137.9	202.3	138.4	138.5	91.6	126.8	122.1	118.9	151.8	131.1	122.2	123.3	120.9	90.7	109.9
Intangible Assets	16.4	12.5	20.8	6.3	9.2	1.1	1.9	2.2	2.2	20.7	18.7	20.9	26.6	32.0	2.6	6.5
Long-Term Investments	55.9	0.0	47.3	34.4	36.1	31.4	25.4	19.4	21.3	17.3	14.1	14.0	13.8	11.9	9.9	11.0
Other Long-Term Assets	37.7	135.7	28.2	37.1	36.1	38.9	34.4	37.3	26.1	25.0	28.0	27.4	36.3	36.0	30.8	33.8
Total Long-Term Assets	452.9	421.2	448.4	351.8	361.4	315.1	349.7	249.8	243.4	283.1	263.8	238.4	262.5	268.7	205.2	232.6
Total Assets	1,016.3	1,194.2	1,141.6	1,175.6	1,106.8	787.8	844.2	700.6	587.2	581.5	572.7	568.7	553.2	495.0	515.6	545.0

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	134.7	137.0	132.8	135.2	136.8	130.5	125.5	121.8	99.4	103.0
Goodwill	142.5	142.6	139.4	137.9	185.4	183.2	200.1	202.3	198.2	198.6
Intangible Assets	8.9	10.5	11.3	12.5	15.1	16.4	18.3	20.8	22.5	26.9
Long-Term Investments	11.0	69.2	11.0	0.0	11.0	55.9	0.0	47.3	43.2	44.4
Other Long-Term Assets	143.5	37.8	134.0	135.7	114.4	37.7	109.5	28.2	30.7	33.6
Total Long-Term Assets	440.6	441.4	428.5	421.2	462.7	452.9	453.4	448.4	428.1	441.1
Total Assets	1,264.3	1,141.0	1,023.7	1,194.2	1,145.8	1,016.3	965.5	1,141.6	1,041.2	964.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	19.5	25.1	20.8	14.6	20.4	8.8	8.6	9.2	9.8	8.0	6.2	5.5	7.8	8.7	9.2	8.4
Short-Term Debt	18.0	17.7	43.0	19.6	19.3	29.0	31.0	235.9	184.4	160.1	162.3	6.0	6.0	80.1	0.0	113.3
Other Current Liabilities	224.5	440.3	323.1	511.3	443.6	242.4	264.5	33.2	40.3	24.1	31.2	164.0	134.3	40.4	175.9	34.1
Current Liabilities	306.7	483.0	438.7	588.5	534.7	318.2	345.3	319.0	265.8	220.6	229.4	205.9	175.8	152.4	185.1	172.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	20.3	25.8	23.1	25.1	21.5	19.5	19.8	20.8	19.0	15.5
Short-Term Debt	18.2	18.2	17.7	17.7	19.0	18.0	20.4	43.0	42.0	42.4
Other Current Liabilities	500.5	317.6	308.8	440.3	354.9	215.9	211.8	323.1	276.8	208.7
Current Liabilities	539.0	429.9	349.5	483.0	395.4	306.7	251.9	438.7	392.0	318.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	78.1	83.2	156.4	63.3	65.6	86.8	79.4	0.0	0.0	0.0	0.0	23.5	29.5	0.0	0.0	0.0
Capital Leases	78.1	100.8	99.7	82.9	85.0	115.8	110.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	5.7	0.0	6.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.1
Total Liabilities	555.4	741.4	679.3	765.0	770.8	520.2	535.1	433.5	374.5	322.9	317.9	324.0	305.4	246.6	264.3	250.5

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	83.1	86.9	82.4	83.2	84.6	78.1	78.1	156.4	111.7	120.7
Capital Leases	101.3	105.1	100.1	100.8	103.6	78.1	98.4	78.2	76.8	81.5
Def. Tax Liability	0.0	1.4	0.0	0.0	0.0	5.7	0.0	6.4	7.4	7.6
Total Liabilities	755.0	648.6	558.6	741.4	662.5	555.4	496.7	679.3	602.1	536.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	212.5	205.9	210.1	168.2	101.2	41.0	91.1	56.0	-0.7	58.0	52.6	45.4	48.5	51.7	55.0	99.1
Comprehensive Income	-6.1	-14.0	0.1	-4.2	1.7	3.4	3.8	4.1	13.3	3.3	9.3	11.2	15.0	15.0	16.2	18.2
Total Common Equity	460.9	452.8	462.3	410.6	336.0	267.6	309.1	267.2	212.7	258.6	254.8	244.7	247.9	248.3	251.3	294.5

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	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	248.2	233.8	216.0	205.9	224.2	212.5	220.9	210.1	198.4	186.5
Comprehensive Income	-5.3	-5.0	-11.5	-14.0	0.9	-6.1	-4.0	0.1	-7.8	-3.8
Total Common Equity	509.2	492.5	465.1	452.8	483.3	460.9	468.8	462.3	439.1	428.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		96.2	100.8	99.7	82.9	85.0	115.8	110.3	0.0	0.0	0.0	0.0	29.5	35.5	0.0	0.0	0.0
Book Value		460.9	452.8	462.3	410.6	336.0	267.6	309.1	267.2	212.7	258.6	254.8	244.7	247.9	248.3	251.3	294.5

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		509.2	492.5	465.1	452.8	483.3	460.9	468.8	462.3	439.1	428.3

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	38.7	8.7	54.4	79.5	72.6	-37.7	46.9	49.3	-48.6	15.4	17.1	6.8	6.3	6.2	-33.7	7.5
Depreciation & Amortization	18.5	18.9	18.5	10.6	19.6	26.7	10.4	12.5	14.8	16.4	13.7	15.3	16.3	10.8	10.3	11.6
Stock-Based Compensation	13.2	12.7	10.8	16.7	12.8	10.2	10.3	8.9	4.9	6.4	5.1	3.6	3.7	4.2	5.5	7.8
Change Working Capital	32.7	70.3	-128.5	6.6	173.4	-7.2	9.4	34.3	45.8	-16.4	21.6	29.1	20.3	-2.8	16.7	51.0
Change In Accounts Receivable	11.1	-4.5	6.9	4.5	-36.8	22.6	6.9	-16.8	-1.9	-14.4	-8.7	-4.1	0.2	6.3	13.6	-17.2
Change In Accounts Payable	0.5	4.6	-0.1	-5.7	-0.3	0.5	-1.0	-0.5	1.5	0.9	0.8	-2.1	-0.5	-0.5	-0.7	2.2
Change In Inventories	-56.7	0.0	0.0	0.0	222.3	-22.4	3.9	59.0	32.2	-3.2	32.8	29.8	15.0	-18.9	-2.1	69.6
Other Non-cash Items	97.9	59.2	6.1	-1.2	0.6	33.1	0.1	1.3	51.8	0.6	1.3	1.7	1.1	-8.3	35.5	-1.4
Cash from Operations	122.4	0.0	-26.8	119.3	271.4	23.4	78.6	102.9	67.0	24.8	57.6	56.8	44.0	12.5	44.8	83.5

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	17.6	21.1	13.3	-15.0	14.8	-5.2	14.0	14.9	15.0	9.0
Depreciation & Amortization	5.4	5.0	4.8	5.2	5.0	3.9	4.8	5.1	4.7	4.8
Stock-Based Compensation	3.8	4.0	2.5	2.8	3.8	3.5	2.6	3.5	3.6	1.9
Change Working Capital	115.0	39.2	-250.5	170.9	78.2	46.1	-224.7	118.4	93.0	23.8
Change In Accounts Receivable	5.2	-23.2	-45.6	47.2	4.1	-14.7	-41.1	59.1	7.8	-35.7
Change In Accounts Payable	0.0	1.0	-2.5	17.9	-11.0	-0.3	-2.1	1.5	1.3	-1.8
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-131.6	75.0	56.7
Other Non-cash Items	-7.1	-1.1	-0.5	43.6	-0.9	16.5	-0.1	-0.4	0.2	7.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	153.8	109.5	46.9

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-23.2	-26.3	-13.4	-11.1	-6.2	-7.3	-3.4	-6.0	-14.0	-5.4	-16.4	-3.4	-3.7	-7.5	-18.0	-17.6
Acquisitions	-14.1	0.0	-49.9	0.0	-33.5	7.3	-3.5	-3.1	-0.4	-27.7	-10.3	0.0	-1.0	-52.7	-3.9	-0.6
Investments	-228.6	-163.6	-141.0	-269.8	-2.3	-118.9	-130.4	-2.2	-2.3	-2.5	-1.5	-1.0	-0.7	-1.1	-2.0	-0.7
Sales of Investment	136.3	175.3	337.9	1.4	20.8	158.9	68.0	3.0	1.4	0.5	0.8	1.1	0.3	0.1	0.1	0.7
Other Investing Activities	-92.2	0.0	0.0	0.0	0.0	-7.3	0.0	0.0	0.0	7.2	0.0	-0.1	0.0	-6.0	0.2	2.6
Cash from Investing	-129.5	0.0	133.6	-279.6	-21.3	32.6	-69.3	-8.2	-15.3	-27.8	-27.5	-3.3	-5.2	-67.3	-23.7	-15.5

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Capital Expenditure	-5.5	-3.9	-2.7	-16.7	6.9	-10.4	-6.2	-3.8	-2.8	-3.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-11.9	-2.2	-5.8
Investments	0.0	-177.5	-118.7	-48.0	-0.3	-109.9	-5.4	-65.5	-47.8	-21.5
Sales of Investment	0.0	104.1	48.3	46.2	62.5	0.3	66.3	48.2	21.6	0.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-17.3	-26.2	-21.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-33.1	-31.2	-30.2

Cash Flow From Financing Activities	TTM	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	-100.0	0.0	-20.0	-40.0	0.0	-29.5	-6.0	-4.5	0.0	0.0	0.0
Debt Issued	14.6	1.1	16.8	-2.1	-30.8	105.5	110.3	20.0	40.0	0.0	0.0	0.0	40.0	0.0	0.0	0.0
Issuance of 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	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.4	-3.8	-0.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.1	0.0	0.0
Dividends Paid	-12.7	0.0	-12.5	-12.5	-12.4	-12.1	-11.8	-10.2	-10.1	-10.0	-10.0	-9.9	-7.3	-12.0	-9.7	-9.7
Other Financing Activities	-4.0	0.0	-40.1	-3.2	-3.1	95.7	-6.4	13.2	33.1	-10.1	-6.8	-3.8	38.9	-2.0	-2.9	-4.6
Cash from Financing	-16.4	0.0	-53.5	-15.7	-15.5	-16.4	-18.2	-17.0	-17.1	-20.1	-46.3	-19.7	27.2	-15.1	-12.6	-14.3

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	-3.9	5.1	-0.7	-2.8	7.4	-2.2	-1.3	22.9	-4.7	0.1
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	-0.3	-0.9	-2.9	0.0	-0.1	-0.9	-2.9	4.1	0.0	-0.9
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.2	-3.1	-3.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.0	-2.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.1	-5.2	-4.0

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-27.9	103.2	57.1	-189.8	228.8	44.8	-8.5	72.1	42.5	-25.4	-20.9	29.7	64.0	-67.8	4.3	58.1
Closing Cash Balance		189.9	515.8	412.6	355.5	545.3	316.5	271.7	280.3	207.5	165.0	190.5	211.4	181.6	117.6	185.4	181.1

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		243.5	-0.7	-303.7	152.4	173.5	-62.9	-159.8	126.2	68.7	13.1
Closing Cash Balance		454.9	211.4	212.1	515.8	363.4	189.9	252.8	412.6	286.5	217.8

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		99.2	124.1	-40.2	108.2	265.2	16.0	75.3	96.9	52.9	19.5	41.2	53.4	40.3	5.0	26.8	66.0
Real Free Cash Flow		86.1	111.4	-51.1	91.5	252.4	5.8	65.0	88.0	48.0	13.1	36.1	49.8	36.6	0.8	21.3	58.2

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		129.2	64.7	-235.0	173.5	108.0	52.2	-209.6	150.0	106.7	43.9
Real Free Cash Flow		125.4	60.7	-237.5	170.7	104.2	48.7	-212.2	146.5	103.1	42.0