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

Jack Henry & Associates, Inc.

JKHY

Valuace

Růst

Zdraví

Cena

$ 157.18

-0.93 (-0.49%)

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	2,464.5	2,375.3	2,215.5	2,077.7	1,942.9	1,758.2	1,697.1	1,552.7	1,536.6	1,431.1	1,354.6	1,256.2	1,210.1	1,129.4	1,027.1	966.9	836.6
Cost of Revenues	1,384.0	1,360.7	1,299.5	1,219.1	1,128.6	1,063.4	1,008.5	923.0	873.6	819.0	773.7	720.3	691.4	652.4	603.4	567.6	491.5
Gross Profit	1,080.5	1,014.5	916.1	858.6	814.3	694.8	688.6	629.7	663.0	612.1	581.0	535.9	518.6	477.0	423.7	399.3	345.1

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	619.3	644.7	615.4	585.1	573.8	601.0	559.9	538.6	545.7	571.4
Cost of Revenues	351.0	348.6	343.9	340.6	332.9	343.4	327.3	328.2	321.0	323.0
Gross Profit	268.3	296.2	271.5	244.5	241.0	257.6	232.6	210.3	224.7	248.4

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	142.7	121.4	109.0	110.0	96.4	90.3	84.8	81.2	71.5	66.7	63.2	60.9	63.4	50.8
Selling General & Admin Expenses	0.0	0.0	0.0	235.3	218.3	187.1	198.0	186.0	182.1	162.9	157.6	146.5	139.9	148.2	126.6	119.6	112.0
Depreciation & Amortization	207.6	204.8	199.9	190.7	177.6	175.7	172.9	160.6	152.0	139.8	129.6	119.0	107.8	100.3	94.6	90.5	71.5
Total Operating Expenses	442.9	445.8	426.7	378.0	339.7	296.1	308.0	282.4	272.5	247.7	238.8	218.0	206.6	211.4	187.5	183.0	162.9
Operating Income	637.7	568.7	489.4	480.7	297.0	223.1	380.6	347.2	392.4	367.7	361.7	317.9	312.0	265.5	236.2	216.3	182.3

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	0.0	0.0
Depreciation & Amortization	53.2	51.9	51.5	51.0	51.8	50.5	50.7	50.1	49.9	49.2
Total Operating Expenses	109.2	112.1	115.8	105.8	118.0	106.3	107.0	98.2	105.8	115.7
Operating Income	159.1	184.1	155.7	138.7	123.0	151.3	125.6	112.1	119.0	132.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	25.6	27.8	25.0	9.0	0.0	0.2	1.1	0.9	0.6	0.2	0.3	0.2	0.4	0.6	1.2	0.1	0.2
Interest Expense	6.9	10.4	16.4	15.1	2.4	1.1	0.7	0.9	1.9	1.0	1.4	1.6	1.1	6.3	5.7	8.9	1.6
Other Expense	18.7	17.3	8.6	-6.1	175.2	174.6	0.4	159.7	1.9	3.3	19.5	-1.4	-0.7	-5.7	-4.6	-8.8	-1.5
IBT	656.4	586.0	498.0	474.6	472.3	397.7	381.1	347.2	391.0	367.0	360.5	316.4	311.3	259.9	231.7	207.5	180.8
Income Tax Expense	149.0	130.3	116.2	107.9	109.4	86.3	84.4	75.4	14.4	121.2	111.7	105.2	110.1	83.2	76.7	70.0	62.9
Net Income	507.4	455.7	381.8	366.6	362.9	311.5	296.7	271.9	376.7	245.8	248.9	211.2	201.1	176.6	155.0	137.5	117.9

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	6.2	7.1	6.4	5.9	7.2	8.3	8.6	6.5	5.1	4.7
Interest Expense	1.1	0.9	2.1	2.7	2.8	2.8	3.9	4.4	3.9	4.2
Other Expense	5.0	6.3	4.3	3.2	4.4	5.5	4.8	2.1	1.3	0.5
IBT	164.2	190.3	159.9	141.9	127.4	156.8	130.4	114.2	120.2	133.2
Income Tax Expense	39.5	46.3	32.3	30.8	29.5	37.6	29.3	27.1	28.3	31.6
Net Income	124.7	144.0	127.6	111.1	97.8	119.2	101.1	87.1	92.0	101.7

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	$5.03	$4.98	$4.21	$3.87	$3.53	$4.88	$3.17	$3.16	$2.61	$2.43	$2.07	$1.80	$1.59	$1.38
EPS Diluted	$0.00	$0.00	$0.00	$5.02	$4.94	$4.12	$3.86	$3.52	$4.85	$3.14	$3.12	$2.59	$2.36	$2.04	$1.78	$1.59	$1.38
Shares Outstanding	72.4	73.0	72.9	72.9	72.9	74.0	76.6	77.0	77.2	77.4	78.7	80.9	82.6	85.2	86.0	86.4	84.3
Diluted Shares Outstanding	72.4	73.0	73.0	73.1	73.5	75.7	76.9	77.3	77.6	78.3	79.7	81.6	85.4	86.6	87.3	86.7	85.4

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	72.4	72.9	73.0	72.8	73.0	72.9	72.9	72.9	72.9	72.8
Diluted Shares Outstanding	72.4	72.9	73.0	73.0	73.1	73.1	73.1	73.0	73.0	73.0

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	38.3	102.0	102.0	12.2	48.8	51.0	213.3	31.4	31.4	114.8	70.3	148.3	70.4	127.9	157.3	63.1	125.5
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	1.0	1.0
Total Cash & ST Investments	38.3	102.0	102.0	12.2	48.8	51.0	213.3	31.4	31.4	114.8	70.3	148.3	70.4	127.9	157.3	63.1	126.5
Accounts Receivable	372.8	318.0	318.0	388.0	361.9	336.8	300.9	327.9	313.3	297.1	253.9	248.1	232.0	237.4	226.8	207.5	208.5
Inventory	0.0	0.0	0.0	0.0	0.0	-30.2	-154.8	44.4	0.0	0.0	-92.1	0.0	0.0	0.0	0.0	-65.2	-126.5
Other Current Assets	135.2	261.5	261.5	396.9	202.8	186.2	154.8	165.7	123.8	108.2	92.1	97.0	82.0	82.6	84.6	65.2	1,355.7
Total Current Assets	546.2	681.5	681.5	628.0	613.5	543.7	514.3	569.4	468.5	520.0	324.2	493.5	384.4	447.9	468.6	270.6	1,564.1

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	39.9	102.0	39.9	25.7	43.2	102.0	39.9	25.7	43.2	12.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-344.2
Total Cash & ST Investments	39.9	102.0	39.9	25.7	43.2	102.0	39.9	25.7	43.2	12.2
Accounts Receivable	282.2	318.0	282.2	283.2	306.7	318.0	282.2	283.2	306.7	388.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	271.2	261.5	271.2	270.9	284.6	261.5	271.2	270.9	284.6	396.9
Total Current Assets	593.2	681.5	593.2	579.8	634.5	681.5	593.2	579.8	634.5	628.0

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	269.1	221.0	221.0	205.7	211.7	252.5	273.4	272.5	286.9	282.9	298.6	296.3	291.7	300.5	276.7	270.2	274.7
Goodwill	804.8	804.8	804.8	804.8	687.5	687.5	686.3	666.9	649.9	552.5	552.9	550.4	552.8	533.3	533.5	533.5	537.1
Intangible Assets	671.7	685.3	685.3	651.2	505.6	476.1	465.5	451.1	441.7	374.1	361.9	347.8	322.6	289.2	288.7	300.6	322.8
Long-Term Investments	129.0	0.0	0.0	99.8	0.0	-260.8	-244.0	-217.0	-94.1	-122.7	18.9	89.4	-2.9	-2.9	-4.9	87.1	-2.2
Other Long-Term Assets	503.7	651.5	651.5	334.9	144.6	376.4	488.9	224.8	107.8	82.5	70.5	52.4	38.1	30.4	30.5	28.5	25.4
Total Long-Term Assets	2,436.5	2,362.5	2,362.5	2,145.9	1,842.0	1,792.4	1,914.2	1,615.4	1,581.8	1,388.9	1,491.3	1,343.3	1,239.9	1,181.3	1,150.8	1,235.2	1,171.0
Total Assets	2,982.8	3,044.0	3,044.0	2,773.8	2,455.6	2,336.2	2,428.5	2,033.1	2,050.3	1,908.9	1,815.5	1,836.8	1,624.3	1,629.2	1,619.5	1,505.8	1,564.1

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	221.5	221.0	221.5	227.0	212.3	221.0	221.5	227.0	212.3	205.7
Goodwill	804.8	804.8	804.8	804.8	804.8	804.8	804.8	804.8	804.8	804.8
Intangible Assets	684.2	685.3	684.2	680.3	676.3	685.3	684.2	680.3	676.3	651.2
Long-Term Investments	0.0	0.0	0.0	136.8	0.0	0.0	0.0	0.0	0.0	99.8
Other Long-Term Assets	628.3	651.5	628.3	483.1	600.6	651.5	628.3	619.9	600.6	334.9
Total Long-Term Assets	2,338.8	2,362.5	2,338.8	2,332.0	2,294.0	2,362.5	2,338.8	2,332.0	2,294.0	2,145.9
Total Assets	2,932.0	3,044.0	2,932.0	2,911.8	2,928.5	3,044.0	2,932.0	2,911.8	2,928.5	2,773.8

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	25.3	28.2	28.2	19.2	21.0	18.5	9.9	119.1	132.4	88.4	100.0	88.9	73.8	80.2	74.6	12.8	13.5
Short-Term Debt	98.5	0.0	0.0	0.0	0.1	0.1	0.3	0.0	-190.9	-210.2	0.2	2.6	5.4	7.9	25.5	26.1	386.8
Other Current Liabilities	192.3	207.4	207.4	172.6	120.6	106.7	166.7	-19.1	97.8	81.6	0.0	-179.9	28.6	19.5	6.2	23.4	50.0
Current Liabilities	633.8	535.8	535.8	399.7	543.8	520.9	566.5	470.0	487.9	471.2	621.3	443.6	428.8	412.3	402.2	357.4	725.9

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	12.8	28.2	12.8	23.6	20.5	28.2	12.8	23.6	20.5	19.2
Short-Term Debt	90.0	0.0	90.0	99.2	90.0	0.0	90.0	90.0	90.0	0.0
Other Current Liabilities	184.3	207.4	184.3	176.9	180.2	207.4	184.3	186.1	180.2	172.6
Current Liabilities	435.6	535.8	435.6	497.4	570.7	535.8	435.6	497.4	570.7	399.7

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	60.0	0.0	0.0	315.5	115.0	100.1	0.2	0.0	0.0	50.0	-177.5	50.1	3.7	7.4	106.2	154.0	272.7
Capital Leases	51.2	0.0	0.0	40.5	0.1	0.2	0.3	0.0	0.0	0.0	0.2	1.9	5.1	1.0	0.2	3.0	0.0
Def. Tax Liability	301.8	240.0	240.0	244.4	292.6	260.8	244.0	217.0	189.6	219.5	188.6	150.2	134.9	120.4	100.9	89.3	74.6
Total Liabilities	1,140.4	913.1	913.1	399.7	1,073.9	1,016.9	878.8	710.2	783.5	876.9	819.3	845.3	586.1	557.0	636.4	626.0	813.8

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	80.0	0.0	80.0	106.5	50.0	0.0	80.0	60.0	50.0	315.5
Capital Leases	0.0	0.0	0.0	55.7	0.0	0.0	0.0	0.0	0.0	40.5
Def. Tax Liability	230.8	240.0	230.8	234.8	239.4	240.0	230.8	234.8	239.4	244.4
Total Liabilities	895.6	913.1	895.6	936.2	1,003.5	913.1	895.6	936.2	1,003.5	399.7

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	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	1.0	1.0
Retained Earnings	3,081.7	3,372.8	3,372.8	2,855.8	2,636.3	2,412.5	2,235.3	2,066.1	1,856.9	1,585.3	1,431.2	1,266.4	1,202.4	1,072.5	944.1	827.2	724.1
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-364.2	-345.0	-328.2	-319.9	-286.9	-272.6	-241.4	-223.7	-200.3
Total Common Equity	1,842.4	2,130.8	2,130.8	1,608.5	1,381.6	1,319.3	1,549.7	1,322.8	1,266.8	1,032.1	996.2	991.5	1,038.2	1,072.2	983.1	879.8	750.4

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0
Retained Earnings	3,287.4	3,372.8	3,287.4	3,218.5	3,160.8	3,372.8	3,287.4	3,218.5	3,160.8	2,855.8
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	2,036.4	2,130.8	2,036.4	1,975.6	1,925.0	2,130.8	2,036.4	1,975.6	1,925.0	1,608.5

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		209.6	0.0	0.0	275.0	115.1	100.2	0.3	0.0	0.0	50.0	0.2	52.7	9.1	15.3	131.7	154.0	386.8
Book Value		1,842.4	2,130.8	2,130.8	2,374.1	1,381.6	1,319.3	1,549.7	1,322.8	1,266.8	1,032.1	996.2	991.5	1,038.2	1,072.2	983.1	879.8	750.4

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		2,036.4	2,130.8	2,036.4	1,975.6	1,925.0	2,130.8	2,036.4	1,975.6	1,925.0	1,608.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	381.8	455.7	381.8	366.6	362.9	311.5	296.7	271.9	376.7	245.8	248.9	211.2	201.1	176.6	155.0	137.5	117.9
Depreciation & Amortization	199.9	204.8	199.9	190.7	177.6	175.7	171.8	160.6	152.0	139.8	129.6	119.0	107.8	100.3	94.6	90.5	71.5
Stock-Based Compensation	28.9	28.4	28.9	28.6	24.8	20.7	16.9	12.6	11.8	11.1	10.7	10.1	10.1	8.6	7.0	4.7	3.3
Change Working Capital	-45.5	-45.9	-45.5	-151.7	-93.0	-60.6	-4.1	-21.7	-75.7	-75.1	-43.4	13.4	4.8	-4.4	-15.8	-14.1	8.5
Change In Accounts Receivable	28.2	15.1	28.2	-12.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.5
Change In Accounts Payable	5.4	2.6	5.4	-6.3	6.6	-0.1	0.0	-7.5	11.1	-7.8	4.7	-0.6	-1.3	-4.6	3.5	-0.7	0.6
Change In Inventories	0.0	0.0	0.0	12.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.4
Other Non-cash Items	276.1	2.0	3.8	-4.5	0.4	-2.0	4.7	0.2	-1.0	4.8	-18.2	-9.4	-4.2	3.9	1.2	1.0	0.9
Cash from Operations	568.0	0.0	0.0	381.6	504.6	462.1	510.5	431.1	412.1	357.3	365.1	373.8	341.7	309.2	264.6	240.1	218.7

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	124.7	144.0	127.6	111.1	97.8	119.2	101.1	87.1	92.0	101.7
Depreciation & Amortization	53.2	51.9	51.5	51.0	51.8	50.5	50.7	50.1	49.9	49.2
Stock-Based Compensation	0.0	6.3	6.0	6.9	8.8	6.7	6.5	6.9	8.3	7.1
Change Working Capital	-62.8	-116.8	130.8	-57.1	-64.2	-55.4	55.6	-47.8	-62.6	9.4
Change In Accounts Receivable	9.2	12.2	-35.8	1.1	23.4	26.4	-69.6	7.1	18.2	72.5
Change In Accounts Payable	-1.7	-6.6	12.2	-4.0	3.5	-9.1	9.2	-4.1	1.5	-1.2
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	6.9	-3.8	2.0	0.0	0.0	0.0	3.6	0.1	0.3	-0.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-232.4	-231.2	-232.4	-207.0	-191.4	-157.8	-177.5	-170.8	-149.9	-148.2	-164.6	-145.3	-111.7	-97.8	-80.0	-59.0	-80.1
Acquisitions	0.9	0.0	0.9	-229.6	0.0	-2.3	-30.4	-20.0	-137.2	5.6	25.8	0.0	-27.9	0.0	-38.6	32.1	-426.7
Investments	-8.6	-2.0	-8.6	-1.0	-5.0	-13.3	-1.2	0.0	-5.0	0.0	0.0	0.0	0.0	0.0	-2.0	-4.0	-4.0
Sales of Investment	0.0	1.0	0.0	-167.8	0.0	5.0	177.5	0.0	149.9	0.0	0.0	0.0	0.0	0.0	3.0	4.0	4.0
Other Investing Activities	-260.0	0.0	0.0	195.7	0.0	6.2	-166.4	0.1	-149.6	1.0	2.8	8.3	7.8	0.5	41.4	-32.1	1.0
Cash from Investing	-240.2	0.0	0.0	-409.7	-196.3	-162.3	-197.9	-190.6	-291.8	-141.6	-136.0	-137.0	-131.8	-97.2	-76.3	-59.0	-505.7

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-66.9	-58.6	-55.8	-56.5	-61.1	-57.7	-68.2	-53.4	-59.5	-51.4
Acquisitions	17.1	-34.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.9
Investments	-7.5	-6.0	0.0	0.0	0.0	-2.0	-7.5	-0.1	-1.0	0.0
Sales of Investment	0.0	1.0	0.0	0.0	0.0	1.0	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	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-345.0	0.0	0.0	159.9	-317.1	-100.1	-55.0	-35.0	-175.0	-30.2	-152.5	-50.8	-47.2	-145.2	-35.3	-229.9	-145.5
Debt Issued	279.6	0.0	-275.0	319.9	332.0	200.0	55.4	35.0	125.0	80.0	100.0	94.3	41.0	28.8	12.9	-2.9	532.3
Issuance of Common Stock	9.5	0.0	0.0	12.4	7.6	3.2	9.8	9.0	7.5	0.8	5.7	4.9	4.3	3.7	3.3	2.5	2.0
Repurchase of Common Stock	55.2	-35.1	-28.1	-25.0	-193.9	-431.5	-65.5	-59.6	-49.0	-130.1	-175.7	-122.7	-175.7	-58.1	-34.4	17.2	479.9
Dividends Paid	-155.9	0.0	0.0	-147.2	-139.1	-133.8	-127.4	-118.7	-105.0	-91.7	-84.1	-76.4	-71.3	-48.2	-38.1	-34.4	-30.5
Other Financing Activities	132.6	0.0	0.0	12.4	332.0	200.0	45.2	26.0	117.8	80.0	99.4	86.1	22.4	6.5	10.4	1.1	-11.6
Cash from Financing	-301.8	0.0	0.0	-8.4	-310.5	-462.2	-192.9	-178.3	-203.6	-171.3	-307.2	-158.9	-267.4	-241.3	-94.1	-243.5	294.3

Cash Flow From Financing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	170.0	170.0	-170.0	-35.7	65.7	140.0	-170.0	20.0	10.0	-135.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-63.2	-62.0	0.0	-18.0	-17.1	0.0	-8.1	0.0	0.0	-20.0
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	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		26.0	63.7	26.0	-36.5	-2.2	-162.4	119.7	62.2	-83.3	44.5	-78.0	77.9	-57.5	-29.4	94.2	-62.4	7.3
Closing Cash Balance		38.3	102.0	38.3	12.2	48.8	51.0	213.3	93.6	31.4	114.8	70.3	148.3	70.4	127.9	157.3	63.1	125.5

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		-8.0	-65.7	62.1	14.2	-17.6	4.9	11.0	0.5	-4.8	19.2
Closing Cash Balance		28.2	36.2	102.0	39.9	25.7	43.2	38.3	27.3	26.7	31.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		335.6	588.1	509.9	174.6	313.2	304.3	333.0	260.3	262.2	209.1	200.6	228.5	230.0	211.4	184.5	181.1	138.6
Real Free Cash Flow		306.7	559.8	481.1	146.0	288.5	283.5	316.1	247.8	250.5	198.0	189.8	218.4	219.9	202.8	177.6	176.4	135.4

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		131.4	111.7	314.9	96.1	73.0	104.1	208.0	87.7	64.7	149.5
Real Free Cash Flow		131.4	105.4	309.0	89.3	64.1	97.4	201.6	80.8	56.4	142.4