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

Huron Consulting Group Inc.

HURN

Valuace

Růst

Zdraví

Cena

$ 127.49

-2.12 (-1.14%)

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	1,681.4	1,699.1	1,486.1	1,398.8	1,159.0	927.0	871.0	965.5	878.0	807.7	798.0	769.0	889.2	787.8	681.7	657.9	604.6
Cost of Revenues	1,158.6	1,190.4	1,010.1	979.5	812.6	658.1	619.3	664.3	604.5	530.2	509.3	471.8	578.0	510.9	440.7	433.1	399.2
Gross Profit	522.9	508.8	476.0	419.3	346.4	268.8	251.7	301.2	273.5	277.5	288.7	297.2	311.2	276.9	241.1	224.8	205.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	442.0	441.3	402.5	395.7	388.4	370.0	371.7	356.0	350.0	367.5
Cost of Revenues	305.1	306.5	269.0	278.0	260.3	247.8	248.6	253.3	244.9	254.3
Gross Profit	136.9	134.8	133.5	117.6	128.1	122.2	123.0	102.7	105.1	113.2

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	257.5	209.4	177.9	170.7	203.1	181.0	175.4	160.2	157.9	155.4	138.5	125.3	125.0	122.5
Depreciation & Amortization	31.8	32.4	17.7	31.2	47.2	26.0	30.2	35.7	39.3	50.1	46.8	58.1	31.0	23.6	25.3	18.5	22.9
Total Operating Expenses	330.3	309.5	307.2	293.9	236.7	203.4	200.3	236.8	217.8	225.6	206.8	199.8	185.3	162.1	147.6	143.5	141.1
Operating Income	192.6	199.3	168.8	125.3	99.8	78.0	131.5	63.7	52.1	-207.5	74.2	103.5	123.0	119.9	73.4	55.4	43.0

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	6.5	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	66.8	64.3
Depreciation & Amortization	9.0	8.7	7.1	6.9	4.4	6.3	6.0	6.0	7.8	7.6
Total Operating Expenses	78.6	78.9	87.8	84.9	81.1	79.8	63.6	82.7	73.1	70.5
Operating Income	58.3	55.9	45.7	32.7	47.1	42.4	59.4	19.9	29.9	37.3

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	34.2	34.2	25.3	19.6	-11.9	-8.2	-9.3	-15.6	-19.0	-18.6	-16.3	-18.1	-8.7	-6.5	-8.2	-12.3	14.4
Other Expense	-57.5	-64.2	-14.8	-41.5	8.8	2.0	-165.4	-11.2	-11.5	-255.8	-6.4	4.4	-2.5	5.4	-19.6	-25.9	-21.1
IBT	135.1	135.1	154.0	83.9	108.6	80.0	-33.9	52.5	25.2	-222.5	59.2	83.6	114.6	113.6	65.6	43.1	28.8
Income Tax Expense	30.0	30.0	37.4	21.4	33.0	17.0	-10.2	10.5	11.3	-52.0	19.7	21.7	35.6	47.2	29.7	21.6	16.4
Net Income	105.0	105.0	116.6	62.5	75.6	63.0	-23.7	41.7	13.6	-170.1	37.6	59.1	79.1	66.4	36.4	20.5	8.5

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	5.0
Interest Expense	8.3	11.0	9.3	5.6	5.5	6.8	8.0	5.1	4.4	5.0
Other Expense	-15.1	-13.2	-17.9	-11.3	-0.3	-4.9	-7.3	-2.4	-28.1	-6.0
IBT	43.3	42.6	27.7	21.5	46.8	37.6	52.1	17.6	1.8	31.3
Income Tax Expense	12.6	12.2	8.3	-3.1	12.8	10.4	14.6	-0.4	-1.1	9.8
Net Income	30.7	30.4	19.4	24.5	34.0	27.1	37.5	18.0	2.8	21.5

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	$3.32	$3.73	$2.94	$-1.08	$1.90	$0.63	$-7.93	$1.78	$2.67	$3.52	$2.98	$1.66	$0.96	$0.41
EPS Diluted	$0.00	$0.00	$0.00	$3.19	$3.64	$2.89	$-1.08	$1.85	$0.62	$-7.93	$1.76	$2.61	$3.45	$2.92	$1.63	$0.95	$0.41
Shares Outstanding	17.3	17.4	17.9	18.8	20.2	21.4	21.9	22.0	21.7	21.4	21.1	22.1	22.4	22.3	21.9	21.3	20.5
Diluted Shares Outstanding	17.9	18.0	18.6	19.6	20.7	21.8	21.9	22.5	22.1	21.4	21.4	22.6	22.9	22.8	22.3	21.7	20.8

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	$0.15	$1.15
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.15	$1.10
Shares Outstanding	17.3	17.3	17.3	17.8	17.9	17.8	17.9	18.2	18.5	18.8
Diluted Shares Outstanding	17.9	17.8	17.8	18.5	18.6	18.5	18.5	18.9	19.4	19.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	17.6	21.9	12.1	11.8	20.8	67.2	11.6	33.1	16.9	17.0	58.4	256.9	58.1	25.2	5.1	6.3
Short Term Investments	6.0	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	17.6	21.9	12.1	11.8	20.8	67.2	11.6	33.1	16.9	17.0	58.4	256.9	58.1	25.2	5.1	6.3
Accounts Receivable	377.5	359.1	359.8	290.6	221.7	153.3	198.9	185.9	163.4	149.7	142.2	198.2	179.1	144.7	127.4	123.3
Inventory	-6.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.8	15.5	15.0	30.0	35.5
Other Current Assets	40.4	28.1	28.5	26.1	15.2	16.6	14.2	13.9	11.0	13.3	28.9	16.4	19.7	15.5	49.1	35.6
Total Current Assets	435.5	409.1	400.5	328.5	257.7	237.0	224.7	232.9	191.3	180.1	229.6	486.2	272.5	200.4	211.5	200.6

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	23.9	61.0	23.4	21.9	18.5	17.6	18.6	12.1	9.4	16.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.7	8.2	8.3
Total Cash & ST Investments	23.9	61.0	23.4	21.9	18.5	17.6	18.6	12.1	9.4	16.6
Accounts Receivable	414.9	399.5	388.4	359.1	391.5	377.5	397.6	359.8	363.7	333.2
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.7	8.2	-8.3
Other Current Assets	36.3	29.9	28.2	28.1	27.8	40.4	34.8	28.5	24.2	29.7
Total Current Assets	475.0	490.4	440.0	409.1	437.8	435.5	451.0	400.5	405.5	379.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	45.8	40.9	47.9	56.4	66.3	68.5	93.4	40.4	45.5	32.4	28.9	44.7	38.7	33.8	31.2	32.9
Goodwill	647.5	678.7	625.7	625.0	620.9	594.2	646.7	645.3	645.8	799.9	751.4	567.1	536.6	519.5	512.2	506.2
Intangible Assets	24.1	87.2	18.1	23.4	31.9	20.5	31.6	47.9	72.3	81.3	95.0	24.7	21.2	18.9	16.9	26.2
Long-Term Investments	66.0	71.1	75.4	91.2	72.6	71.0	54.5	50.4	39.9	34.7	34.8	12.3	-15.5	-14.8	-10.0	0.0
Other Long-Term Assets	104.7	54.1	92.3	73.0	68.2	62.1	52.2	30.5	25.4	-10.8	-10.2	6.2	16.5	15.3	12.3	10.6
Total Long-Term Assets	890.4	934.5	861.7	870.6	861.7	820.5	879.5	816.6	845.6	973.1	934.6	669.8	613.1	587.5	575.1	588.4
Total Assets	1,325.9	1,343.6	1,262.1	1,199.0	1,119.3	1,057.5	1,104.3	1,049.5	1,036.9	1,153.2	1,164.2	1,155.9	885.6	787.9	786.6	789.0

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	43.0	36.7	38.9	40.9	42.7	45.8	47.5	47.9	46.4	51.3
Goodwill	781.8	739.1	684.9	678.7	647.5	647.5	647.1	625.7	625.7	625.0
Intangible Assets	72.0	52.0	27.4	87.2	22.5	24.1	25.6	18.1	20.1	19.2
Long-Term Investments	35.3	35.3	51.8	71.1	64.5	66.0	74.7	75.4	95.4	97.2
Other Long-Term Assets	134.4	124.7	118.1	54.1	111.2	104.7	98.8	92.3	87.5	83.8
Total Long-Term Assets	1,069.1	990.4	923.6	934.5	891.0	890.4	896.0	861.7	876.8	877.8
Total Assets	1,544.2	1,480.8	1,363.6	1,343.6	1,328.8	1,325.9	1,347.0	1,262.1	1,282.3	1,257.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	9.7	11.5	10.1	14.3	13.6	0.6	7.9	10.0	9.2	7.3	7.2	11.1	8.2	8.4	8.1	8.3
Short-Term Debt	25.3	26.1	22.1	10.5	10.7	9.3	8.0	243.1	0.0	0.0	0.0	28.8	25.0	92.9	124.1	0.0
Other Current Liabilities	162.1	274.3	270.0	199.0	161.7	148.7	160.2	137.0	102.4	104.4	105.1	123.8	125.0	0.0	0.8	139.7
Current Liabilities	225.8	338.8	302.6	245.7	205.2	193.4	204.5	418.3	139.5	135.8	131.4	176.4	173.4	116.7	169.7	166.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	11.8	11.2	19.8	11.5	8.2	9.7	14.0	10.1	12.0	9.7
Short-Term Debt	34.1	26.0	26.3	26.1	25.7	25.3	25.1	22.1	22.2	22.4
Other Current Liabilities	253.2	180.5	137.5	274.3	209.7	162.1	124.3	270.0	204.3	142.7
Current Liabilities	330.1	246.9	211.5	338.8	271.3	225.8	188.1	302.6	264.8	199.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	496.6	372.5	362.9	335.6	286.5	264.6	277.6	53.9	342.5	292.1	312.0	327.9	143.8	192.5	193.5	257.0
Capital Leases	35.6	42.0	49.9	56.1	64.5	70.6	76.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	27.4	28.4	28.2	32.1	12.3	0.4	8.1	0.7	1.1	35.6	34.7	26.9	20.5	14.5	12.1	0.0
Total Liabilities	825.3	782.3	729.3	647.0	547.4	505.5	518.8	508.9	533.6	505.2	511.8	555.3	355.3	342.5	389.9	440.6

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	616.8	667.9	588.7	372.5	461.6	532.2	595.7	362.9	436.4	436.4
Capital Leases	41.3	37.0	39.7	42.0	45.4	35.6	48.1	49.9	50.3	52.6
Def. Tax Liability	34.2	24.6	24.2	28.4	28.8	27.4	28.7	28.2	34.3	35.4
Total Liabilities	1,044.4	1,005.8	869.3	782.3	806.0	825.3	851.3	729.3	728.9	705.7

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	470.5	531.7	415.0	352.5	277.0	214.0	237.8	196.1	180.4	351.5	313.9	254.8	175.8	109.3	72.9	52.4
Comprehensive Income	14.0	11.9	22.8	18.1	16.8	13.1	14.9	16.5	10.4	3.6	3.6	-2.7	-0.8	-1.4	-1.2	-2.0
Total Common Equity	500.6	561.3	532.9	552.0	571.9	551.9	585.5	540.6	503.3	648.0	652.3	600.6	530.3	445.3	396.8	348.4

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	606.0	575.6	556.2	531.7	497.7	470.5	433.0	415.0	412.2	390.7
Comprehensive Income	-7.5	-4.9	-0.3	11.9	9.7	14.0	21.7	22.8	20.7	23.1
Total Common Equity	499.8	475.0	494.3	561.3	522.8	500.6	495.6	532.9	553.4	551.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		557.5	398.6	373.9	346.1	297.2	273.9	285.6	297.0	342.5	292.1	312.0	356.6	168.8	192.5	193.5	257.0
Book Value		500.6	561.3	532.9	552.0	571.9	551.9	585.5	540.6	503.3	648.0	652.3	600.6	530.3	445.3	396.8	348.4

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		499.8	475.0	494.3	561.3	522.8	500.6	495.6	532.9	553.4	551.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	79.8	105.0	116.6	62.5	75.6	63.0	-23.8	41.7	13.6	-170.1	37.6	59.1	79.1	66.4	36.4	20.5	8.5
Depreciation & Amortization	24.4	32.4	25.3	24.9	27.4	26.0	30.2	34.4	39.3	50.1	46.8	58.1	31.0	23.6	25.3	24.7	22.9
Stock-Based Compensation	47.8	46.5	45.1	45.7	31.0	25.9	24.1	24.2	18.8	14.8	16.6	21.5	20.1	18.3	15.7	19.4	20.7
Change Working Capital	-61.9	-29.5	2.9	-31.1	-46.7	-84.0	33.6	7.6	2.0	-8.0	15.2	10.3	-1.6	-2.2	20.6	-4.2	-13.0
Change In Accounts Receivable	-46.0	-14.9	0.6	0.0	-25.8	-39.8	33.1	-10.1	-10.5	1.7	1.4	-2.8	30.1	-21.7	19.7	0.0	0.0
Change In Accounts Payable	-8.3	-6.3	-12.2	-6.9	-13.5	10.4	-7.8	-6.9	-8.2	3.7	-3.1	7.7	9.2	1.5	-7.0	-4.6	-3.7
Change In Inventories	77.2	0.0	0.0	0.0	0.0	-44.1	5.7	19.9	23.0	-15.7	17.4	-8.3	-27.1	24.0	1.3	0.0	0.0
Other Non-cash Items	59.8	28.1	8.8	39.5	-20.5	-25.3	82.6	15.4	17.2	266.7	11.9	12.7	9.8	4.4	8.1	18.5	11.9
Cash from Operations	125.6	0.0	0.0	135.3	85.4	18.0	136.7	132.2	101.7	99.8	128.3	164.3	146.5	115.3	105.6	108.6	50.1

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	30.7	30.4	19.4	24.5	34.0	27.1	37.5	18.0	2.8	21.5
Depreciation & Amortization	9.0	9.4	7.1	6.9	7.0	6.3	6.0	6.0	6.3	6.1
Stock-Based Compensation	10.2	10.6	10.4	15.4	11.1	8.7	0.0	0.0	10.3	12.2
Change Working Capital	69.7	32.3	29.3	-160.9	92.3	36.5	46.5	-172.4	39.3	24.7
Change In Accounts Receivable	15.8	-9.3	2.0	0.0	31.6	35.4	15.7	-33.0	3.5	-14.1
Change In Accounts Payable	-7.8	-2.5	3.0	1.0	-5.2	0.0	-11.4	4.4	-1.6	0.2
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	42.0	35.2
Other Non-cash Items	5.1	2.3	13.7	6.9	-2.4	3.5	15.9	17.1	28.7	5.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	80.4	68.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-36.3	-31.1	-32.6	-9.4	-24.3	-15.8	-16.4	-23.6	-15.0	-25.8	-15.0	-19.4	-25.9	-21.8	-21.6	-13.9	-8.5
Acquisitions	-22.3	-111.6	-44.7	-1.6	-3.2	-3.5	-10.2	-2.5	-2.6	-105.4	-69.6	-231.5	-54.0	-30.3	-55.2	-24.1	-80.0
Investments	-2.2	-3.2	-2.6	0.0	0.0	0.0	-13.0	-5.0	-2.0	-1.8	0.0	-15.4	-12.5	-1.0	-0.6	0.0	0.0
Sales of Investment	0.8	0.0	0.0	0.0	0.0	0.0	-8.2	-9.6	6.1	2.9	0.0	-0.9	0.0	-0.6	-0.3	0.0	0.0
Other Investing Activities	-2.0	0.0	0.0	-25.6	7.4	-0.8	5.8	5.6	-5.0	1.2	-2.0	-4.9	-1.4	1.0	0.3	-0.4	0.7
Cash from Investing	-60.6	0.0	0.0	-36.7	-20.1	-20.1	-42.0	-35.0	-18.6	-128.9	-86.6	-272.2	-93.8	-52.7	-77.5	-38.5	-87.8

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	-2.6	-8.5	-6.3	-8.5	-7.2	-7.6	-9.0	-8.8	-10.4	-8.0
Acquisitions	-4.5	-54.1	-47.9	-5.2	-24.1	0.0	0.5	-21.2	0.0	-1.7
Investments	-0.3	-0.6	-0.6	-1.7	-0.4	-0.8	-0.6	-0.8	-0.5	-0.4
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.4
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.4	-0.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.9	-10.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-507.5	0.0	0.0	34.0	-256.8	-205.5	-288.6	-442.5	-259.8	-240.7	-224.0	-365.8	-196.2	-119.8	-274.0	-348.6	-325.8
Debt Issued	617.4	398.6	24.7	61.8	305.6	228.9	276.9	431.1	214.3	291.2	204.1	321.2	384.1	96.0	273.0	285.0	582.8
Issuance of Common Stock	2.8	0.0	0.0	0.0	1.4	0.0	0.0	0.0	0.0	9.6	0.0	2.2	0.0	0.0	0.0	13.6	0.0
Repurchase of Common Stock	-181.4	-166.7	-145.1	-133.3	-128.2	-74.7	-35.0	-18.4	-3.2	-4.8	-60.2	-41.7	-53.7	-1.4	-4.4	-4.5	-1.6
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-267.9	0.0	-311.8	0.0	0.0	0.0	-268.9	0.0
Other Financing Activities	123.7	0.0	0.0	1.0	309.4	235.8	284.0	342.0	196.3	532.8	201.1	627.2	396.0	91.6	270.4	536.8	364.9
Cash from Financing	-63.9	0.0	0.0	-98.3	-74.1	-44.4	-39.6	-118.8	-66.7	28.8	-83.2	-90.0	146.2	-29.6	-8.1	-71.5	37.6

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	-34.0	-37.0
Debt Issued	650.9	-43.0	78.9	216.4	-88.8	-70.1	-63.2	246.9	-0.4	-2.3
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	-13.6	-18.7	-69.1	-65.3	-19.1	-7.7	-36.4	-81.9	-34.3	-28.9
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	1.5	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-66.8	-65.9

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		1.1	2.6	9.8	0.3	-8.9	-46.4	55.6	-21.5	16.2	-0.1	-41.4	-198.4	198.7	33.0	20.1	-1.3	-0.1
Closing Cash Balance		17.6	24.5	21.9	12.1	11.8	20.8	67.2	11.6	33.1	16.9	17.0	58.4	256.9	58.1	25.2	5.1	6.3

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		0.6	-37.1	37.6	1.5	3.4	0.9	-1.0	6.5	2.8	-7.2
Closing Cash Balance		24.5	23.9	61.0	23.4	21.9	18.5	17.6	18.6	12.1	9.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		89.4	183.0	192.7	100.1	61.1	2.2	120.3	108.7	86.7	74.0	113.3	144.8	120.5	93.5	83.9	94.7	41.6
Real Free Cash Flow		41.5	136.4	147.6	54.4	30.1	-23.6	96.3	84.5	67.8	59.2	96.7	123.3	100.4	75.1	68.3	75.3	20.9

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		123.8	89.8	78.0	-108.7	132.4	77.6	98.2	-139.5	69.9	60.7
Real Free Cash Flow		113.6	79.2	67.6	-124.0	121.3	69.0	98.2	-139.5	59.6	48.5