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

Grand Canyon Education, Inc.

LOPE

Valuace

Růst

Zdraví

Cena

$ 171.54

-1.71 (-0.95%)

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	1,106.1	1,106.1	1,033.0	960.9	911.3	896.6	844.1	778.6	845.5	974.1	873.3	778.2	691.1	598.3	511.3	426.7	385.8
Cost of Revenues	521.9	526.1	488.6	457.2	423.8	381.3	350.5	314.1	421.6	410.8	373.1	329.7	288.8	254.4	220.4	194.8	140.3
Gross Profit	584.2	579.9	544.4	503.7	487.5	515.3	493.6	464.5	423.9	563.3	500.2	448.5	402.3	343.9	290.9	231.9	245.5

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	308.1	261.1	247.5	289.3	292.6	238.3	227.5	274.7	278.3	221.9
Cost of Revenues	135.9	131.4	126.2	128.5	128.3	119.1	119.1	122.0	124.1	113.0
Gross Profit	172.3	129.7	121.3	160.8	164.2	119.2	108.4	152.7	154.2	108.9

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	246.0	241.6	224.7	207.7	187.2	147.4	280.5	259.5	238.2	221.4	200.6	176.8	149.8	171.7
Depreciation & Amortization	39.9	39.9	36.6	32.0	33.8	83.1	88.8	90.2	35.7	54.2	45.7	35.7	29.5	25.4	21.9	17.0	12.1
Total Operating Expenses	280.8	276.3	269.0	254.5	250.0	233.1	216.1	195.4	147.4	280.5	259.5	238.2	221.4	200.6	176.8	149.8	172.0
Operating Income	303.3	303.6	275.4	249.3	237.5	282.2	277.4	265.1	258.1	282.8	237.2	210.4	180.8	143.3	114.1	82.2	73.5

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	56.4	65.3
Depreciation & Amortization	10.3	10.2	9.9	9.6	9.5	9.2	9.0	8.8	8.7	8.2
Total Operating Expenses	64.2	74.3	69.6	72.8	64.2	71.0	65.6	68.2	56.4	67.4
Operating Income	108.1	55.4	51.8	88.0	100.0	48.2	42.7	84.5	97.8	41.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	13.9	13.9	15.9	10.5	2.6	52.7	59.2	59.3	26.9	2.9	0.2	-0.1	0.7	3.9	0.1	0.1	0.2
Interest Expense	0.0	0.0	0.0	0.0	0.0	3.6	4.4	11.3	1.5	2.2	1.3	1.4	1.8	2.2	0.7	0.7	0.9
Other Expense	-23.5	-23.8	15.9	10.4	2.6	49.1	55.7	52.4	-14.9	0.8	-3.5	-1.4	-1.1	1.6	-0.6	-0.6	-0.7
IBT	279.9	279.9	291.3	259.7	240.1	331.3	333.1	317.5	287.0	283.5	236.1	209.0	179.7	144.9	113.4	81.5	72.8
Income Tax Expense	63.7	63.7	65.1	54.7	55.4	70.9	75.9	58.3	58.0	80.2	87.6	77.6	68.2	56.2	44.0	31.0	28.4
Net Income	216.2	216.2	226.2	205.0	184.7	260.3	257.2	259.2	229.0	203.3	148.5	131.4	111.5	88.7	69.4	50.5	44.4

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	3.7	3.6	3.2	3.4	3.9	4.2	4.1	3.7	3.0	2.7
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	3.7	-33.8	3.2	3.4	3.9	4.2	4.1	3.7	3.0	2.7
IBT	111.8	21.7	55.0	91.4	104.0	52.3	46.8	88.2	100.8	44.3
Income Tax Expense	25.0	5.4	13.5	19.8	22.1	10.9	12.0	20.2	20.1	8.5
Net Income	86.7	16.3	41.5	71.6	81.9	41.5	34.9	68.0	80.7	35.7

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	$6.83	$5.75	$5.94	$5.49	$5.42	$4.81	$4.31	$3.22	$2.86	$2.45	$1.98	$1.57	$1.13	$0.77
EPS Diluted	$0.00	$0.00	$0.00	$6.80	$5.73	$5.92	$5.45	$5.37	$4.73	$4.22	$3.15	$2.78	$2.37	$1.92	$1.53	$1.12	$0.76
Shares Outstanding	27.4	27.9	29.1	30.0	32.1	43.8	46.9	47.8	47.6	47.1	46.1	46.0	45.5	44.7	44.3	44.6	45.7
Diluted Shares Outstanding	27.6	28.0	29.3	30.1	32.2	44.0	47.2	48.3	48.4	48.2	47.1	47.3	47.0	46.1	45.3	45.1	46.4

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	$2.73	$1.20
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.71	$1.19
Shares Outstanding	27.4	27.7	28.0	28.3	28.7	29.0	29.3	29.5	29.6	29.8
Diluted Shares Outstanding	27.6	27.9	28.1	28.5	28.9	29.2	29.4	29.6	29.8	29.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	241.3	324.6	146.5	120.4	600.9	245.8	122.3	120.3	153.5	46.0	23.0	65.2	55.8	105.1	21.2	33.6
Short Term Investments	100.5	0.0	98.0	61.3	0.0	10.8	21.6	69.0	89.3	62.6	83.4	100.8	108.4	0.0	0.0	52.2
Total Cash & ST Investments	341.8	324.6	244.5	181.7	600.9	256.6	143.9	189.3	242.7	108.6	106.4	166.0	164.2	105.1	21.2	85.8
Accounts Receivable	35.0	83.4	80.1	80.2	71.3	68.5	56.1	51.5	13.0	14.7	12.3	7.6	10.8	35.0	23.7	41.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.3	61.7	94.5	84.9	81.8	74.0	69.5	61.4	59.5	9.9
Other Current Assets	13.1	11.9	12.9	11.4	8.8	8.6	8.0	7.0	24.6	21.9	20.9	19.4	19.1	12.7	11.1	4.8
Total Current Assets	389.8	420.0	337.5	273.3	681.0	333.7	208.3	309.5	374.9	230.1	221.3	267.0	263.7	214.2	115.4	142.3

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	97.3	192.3	144.5	324.6	263.6	241.3	196.2	146.5	56.9	142.9
Short Term Investments	0.0	181.6	160.1	0.0	0.0	100.5	94.5	98.0	97.6	90.4
Total Cash & ST Investments	97.3	373.9	304.7	324.6	263.6	341.8	290.7	244.5	154.4	233.4
Accounts Receivable	122.0	34.4	115.7	83.4	116.4	35.0	137.2	80.1	108.2	33.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	214.7	14.2	16.1	11.9	13.4	13.1	16.5	12.9	12.1	12.5
Total Current Assets	434.0	422.5	436.4	420.0	393.4	389.8	444.5	337.5	274.7	279.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	275.7	276.4	262.2	220.2	193.8	189.7	147.5	111.0	922.3	855.5	667.5	478.2	339.6	269.2	189.9	124.0
Goodwill	160.8	160.8	160.8	160.8	160.8	160.8	160.8	2.9	2.9	2.9	2.9	2.9	2.9	2.9	2.9	2.9
Intangible Assets	164.2	160.0	168.4	176.8	185.2	193.6	202.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	-27.0	0.0	0.0	0.0	-26.0	-20.3	-18.3	893.6	-15.6	-20.6	-3.1	-2.5	-0.5	-0.2	-10.1	6.6
Other Long-Term Assets	2.2	1.4	1.6	-24.5	1.9	966.8	971.6	0.5	0.7	0.9	3.3	3.9	5.2	3.3	3.6	5.7
Total Long-Term Assets	602.9	598.4	592.9	559.5	541.7	1,510.8	1,481.9	1,014.6	928.7	862.4	677.1	488.7	352.4	280.7	202.4	142.0
Total Assets	992.7	1,018.4	930.5	832.7	1,222.7	1,844.6	1,690.3	1,324.0	1,303.6	1,092.5	898.4	755.7	616.1	494.9	317.8	284.3

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	279.9	277.9	273.8	276.4	275.1	275.7	262.3	262.2	255.0	231.2
Goodwill	160.8	160.8	160.8	160.8	160.8	160.8	160.8	160.8	160.8	160.8
Intangible Assets	153.6	155.8	157.9	160.0	162.1	164.2	166.3	168.4	170.5	172.6
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	-28.5	0.0	-26.7	-27.3
Other Long-Term Assets	4.5	4.1	2.6	1.4	1.6	2.2	1.8	1.6	2.1	2.2
Total Long-Term Assets	598.8	598.5	595.0	598.4	599.6	602.9	591.1	614.5	588.4	566.7
Total Assets	1,032.8	1,021.0	1,031.4	1,018.4	992.9	992.7	1,035.6	952.0	863.2	846.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	22.5	26.7	17.7	20.0	24.3	16.6	14.8	14.3	29.1	24.8	34.1	22.7	24.2	14.2	18.5	15.7
Short-Term Debt	12.0	12.9	22.0	8.6	7.4	40.5	36.2	36.5	6.7	31.6	7.3	6.7	6.7	6.7	2.2	3.7
Other Current Liabilities	65.8	62.8	47.1	44.9	66.2	61.6	44.1	24.3	60.1	43.7	32.4	42.8	35.1	45.5	79.1	88.4
Current Liabilities	107.5	111.0	97.0	99.7	97.9	118.7	95.2	80.5	238.1	226.8	188.5	178.7	165.6	152.7	121.5	122.8

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	19.3	24.4	24.1	26.7	28.1	22.5	29.8	17.7	23.7	22.8
Short-Term Debt	14.2	13.6	13.1	12.9	12.4	12.0	11.3	22.0	21.0	18.7
Other Current Liabilities	99.3	66.8	57.8	62.8	59.6	65.7	82.4	47.1	48.5	49.7
Current Liabilities	136.7	119.0	128.2	111.0	106.6	107.5	160.1	97.0	99.5	100.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	97.5	95.6	88.3	68.8	53.8	131.2	133.3	23.4	59.9	66.6	74.0	80.3	87.0	93.7	20.6	22.0
Capital Leases	97.5	108.5	99.3	77.4	61.2	64.0	28.6	0.0	0.0	0.0	1.5	0.5	0.6	0.7	1.1	1.8
Def. Tax Liability	27.0	26.5	0.0	26.2	26.0	20.3	18.3	6.5	18.4	23.7	21.3	16.0	11.8	7.0	5.3	0.0
Total Liabilities	233.5	234.6	212.4	195.1	177.7	270.3	246.9	110.4	317.6	318.8	288.2	279.5	271.3	260.9	154.6	147.6

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	96.3	94.3	92.2	95.6	94.6	97.5	86.0	88.3	86.0	72.6
Capital Leases	110.5	107.8	105.3	108.5	107.0	109.5	86.0	88.3	96.5	82.0
Def. Tax Liability	40.2	28.2	29.0	26.5	0.0	27.0	28.5	48.3	26.7	27.3
Total Liabilities	274.8	243.0	250.7	234.6	228.8	233.5	276.1	234.0	212.6	200.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Retained Earnings	2,347.6	2,470.9	2,244.7	2,039.7	1,855.1	1,594.7	1,341.3	1,082.2	854.2	650.9	502.4	371.0	259.5	170.8	101.4	60.0
Comprehensive Income	-0.1	0.0	-0.1	-0.5	0.0	0.0	0.0	-0.5	-0.7	-0.9	-0.5	0.0	0.4	-0.2	-0.4	-0.4
Total Common Equity	759.2	783.9	718.0	637.6	1,045.0	1,574.3	1,443.4	1,213.6	986.0	773.7	610.3	476.2	344.8	234.1	163.3	136.7

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	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Retained Earnings	2,600.4	2,584.1	2,542.6	2,470.9	2,389.1	2,347.6	2,312.7	2,244.7	2,164.0	2,128.3
Comprehensive Income	0.6	0.2	0.0	0.0	0.0	-0.1	-0.1	-0.1	-0.6	-0.7
Total Common Equity	758.0	778.0	780.7	783.9	764.1	759.2	759.4	718.0	650.5	645.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		109.5	108.5	99.3	77.4	61.2	171.8	169.5	59.9	66.6	98.3	81.4	87.0	93.7	100.4	22.8	25.7
Book Value		759.2	783.9	718.0	637.6	1,045.0	1,574.3	1,443.4	1,213.6	986.0	773.7	610.3	476.2	344.8	234.1	163.3	136.7

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		758.0	778.0	780.7	783.9	764.1	759.2	759.4	718.0	650.5	645.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	219.3	216.2	226.2	205.0	184.7	260.3	257.2	259.2	229.0	203.3	148.5	131.4	111.5	88.7	69.4	50.5	44.4
Depreciation & Amortization	34.6	39.9	36.6	32.0	31.2	30.4	29.7	26.9	35.7	54.2	45.7	35.7	29.5	25.4	21.9	17.0	12.1
Stock-Based Compensation	14.1	13.6	14.2	13.2	12.6	11.5	10.7	10.3	19.5	12.7	12.3	11.3	9.9	9.9	7.8	6.5	5.0
Change Working Capital	4.3	-13.2	11.9	-6.5	-8.9	9.5	7.6	4.6	-97.0	17.5	-6.5	-25.7	2.6	-22.9	27.6	-33.0	-3.6
Change In Accounts Receivable	-4.8	-1.3	-4.1	-1.4	-7.4	-2.9	-13.3	0.8	-59.3	-19.8	-20.3	-17.3	-15.4	-19.2	-14.1	-28.2	-46.9
Change In Accounts Payable	-0.4	-3.5	9.7	-3.1	-3.9	7.4	1.0	-3.1	-14.3	5.4	-4.8	5.0	-2.4	8.6	-0.6	3.2	2.5
Change In Inventories	0.0	0.0	0.0	0.0	0.0	3.9	18.0	7.2	-14.1	0.7	5.3	-8.1	3.1	-9.1	13.8	-9.5	31.7
Other Non-cash Items	-13.0	2.3	1.2	-0.4	0.9	-4.3	0.6	3.6	23.4	22.4	9.9	16.7	10.8	11.8	17.9	35.3	26.0
Cash from Operations	270.1	0.0	0.0	243.7	220.8	313.1	308.8	306.3	199.1	304.9	218.3	173.9	167.0	118.4	144.2	97.1	84.1

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	86.7	16.3	41.5	71.6	81.9	41.5	34.9	68.0	80.7	35.7
Depreciation & Amortization	10.3	10.2	9.9	9.6	9.5	9.2	9.0	8.8	8.7	8.2
Stock-Based Compensation	0.0	3.3	3.5	3.6	3.4	3.4	4.0	3.5	3.2	3.3
Change Working Capital	63.7	-127.8	70.2	-19.4	38.7	-55.6	52.4	3.2	24.2	-75.5
Change In Accounts Receivable	37.8	-94.3	88.0	-32.7	33.4	-86.9	82.3	-32.9	25.7	-79.8
Change In Accounts Payable	5.0	-5.9	-0.6	-2.0	-1.0	5.7	-7.0	12.0	-7.0	1.6
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	-0.3
Other Non-cash Items	-31.5	37.6	-0.4	-0.2	2.0	-27.1	-0.2	-0.2	-0.3	-1.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	116.4	-29.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-45.5	-34.8	-37.2	-44.5	-35.6	-29.4	-29.9	-22.7	-94.9	-124.0	-239.0	-218.3	-168.6	-93.5	-104.9	-80.5	-62.6
Acquisitions	-9.5	0.0	0.0	0.0	0.4	29.4	0.0	-361.2	-131.6	0.7	1.7	-156.6	168.6	-78.9	0.0	0.0	-1.0
Investments	-73.6	-242.7	-48.6	-98.9	-171.5	-56.3	0.0	-9.4	-46.9	-94.1	-49.2	-48.1	-114.9	-169.0	0.0	0.0	-49.7
Sales of Investment	66.7	55.5	147.6	63.8	110.0	66.8	10.6	57.2	65.1	65.3	69.9	65.5	122.6	60.5	0.0	0.0	0.5
Other Investing Activities	3.7	0.0	0.0	-0.9	-0.4	940.5	0.0	-69.8	-30.0	0.0	0.5	156.6	-168.6	108.4	-26.7	-3.7	1.0
Cash from Investing	-52.4	0.0	0.0	-80.5	-97.1	951.0	-19.4	-405.9	-238.2	-152.1	-216.0	-200.9	-161.0	-172.5	-131.5	-84.3	-111.8

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	-7.6	-9.6	-8.6	-9.0	-9.9	-9.4	-9.1	-9.1	-10.4	-16.9
Acquisitions	0.0	1.0	0.0	-1.0	0.0	0.0	0.0	0.0	-26.4	16.9
Investments	-17.0	-34.0	-31.7	-159.9	0.0	0.0	-29.2	-19.4	-25.4	0.3
Sales of Investment	8.7	35.4	11.5	0.0	0.0	100.9	23.5	23.2	25.9	-5.9
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	26.4	-16.9
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.9	-22.5

Cash Flow From Financing Activities	TTM	2025	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	-107.8	-33.1	-161.2	-6.7	-6.8	-7.2	-6.8	-6.7	-6.7	-21.7	-3.7	-2.9
Debt Issued	27.5	108.5	9.2	21.8	16.3	-2.8	35.4	270.8	0.0	-24.8	24.1	1.2	0.0	0.0	99.3	0.8	28.7
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	14.9	0.0
Repurchase of Common Stock	-119.3	-264.8	-173.2	-137.1	-604.2	-803.8	-134.0	-43.9	-24.8	-11.3	-20.1	-15.6	-5.3	-9.3	-15.2	-23.1	-0.8
Dividends Paid	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	-13.2	0.0
Other Financing Activities	-34.9	0.0	0.0	0.0	0.0	2.7	0.9	245.2	4.6	-17.6	47.9	7.1	15.5	20.7	108.3	-0.1	2.5
Cash from Financing	-119.3	0.0	0.0	-137.1	-604.2	-908.9	-166.3	40.1	-26.8	-35.7	20.7	-15.2	3.4	4.8	71.3	-25.3	-1.2

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	0.0	0.0
Debt Issued	110.5	2.7	2.5	-3.2	1.5	-2.5	12.2	-2.0	2.8	14.6
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	-100.0	-39.5	-47.4	-77.9	-64.8	-39.6	-38.7	-30.0	-16.8	-33.7
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	-16.8	-33.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		98.4	-212.9	178.1	26.1	-480.5	355.2	123.2	-59.4	-66.0	117.1	22.9	-42.2	9.4	-49.3	83.9	-12.4	-28.9
Closing Cash Balance		241.3	111.8	324.6	146.5	120.4	600.9	245.8	122.6	182.0	248.0	46.0	23.0	65.2	55.8	105.1	21.2	33.6

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		14.5	-95.0	47.8	-180.1	61.0	22.3	45.1	49.7	89.6	-86.1
Closing Cash Balance		111.8	97.3	192.3	144.5	324.6	263.6	241.3	196.2	146.5	56.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		224.6	238.6	252.7	198.2	185.2	283.7	278.9	283.7	104.2	180.9	-20.7	-44.4	-1.7	25.0	39.3	16.6	21.5
Real Free Cash Flow		210.5	225.0	238.5	185.0	172.5	272.2	268.2	273.4	84.7	168.3	-33.0	-55.7	-11.6	15.0	31.5	10.1	16.4

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		122.9	-58.3	115.4	58.7	125.9	-38.8	89.5	75.9	105.9	-46.8
Real Free Cash Flow		122.9	-61.6	111.9	55.0	122.5	-42.2	85.5	72.4	102.7	-50.1