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

Manhattan Associates, Inc.

MANH

Valuace

Růst

Zdraví

Cena

$ 132.47

-2.29 (-1.30%)

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	1,081.4	1,081.4	1,042.4	928.7	767.1	663.6	586.4	617.9	559.2	594.6	604.6	556.4	492.1	414.5	376.2	329.3	297.1
Cost of Revenues	477.1	478.7	477.3	430.6	358.2	297.8	269.9	285.0	240.9	245.7	249.9	235.4	212.6	181.2	161.7	139.1	128.8
Gross Profit	604.3	602.7	565.1	498.1	408.8	365.8	316.5	333.0	318.3	348.9	354.7	320.9	279.5	233.4	214.5	190.2	168.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	270.4	275.8	272.4	262.8	255.8	266.7	265.3	254.6	238.3	238.4
Cost of Revenues	123.3	121.5	117.8	114.6	114.6	120.3	121.5	120.8	106.7	111.4
Gross Profit	147.1	154.3	154.6	148.2	141.2	146.3	143.8	133.8	131.5	127.0

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	126.8	111.9	97.6	84.3	87.6	71.9	57.7	54.7	53.9	49.0	44.5	44.7	42.4	40.5
Selling General & Admin Expenses	0.0	0.0	0.0	155.7	137.6	125.9	109.2	121.5	103.9	93.5	96.5	97.9	97.1	81.7	84.1	81.7	76.7
Depreciation & Amortization	6.3	6.3	6.3	5.8	2.0	8.2	9.3	9.0	8.6	9.1	9.1	7.8	6.4	5.8	5.6	7.3	9.2
Total Operating Expenses	324.5	320.0	303.5	288.2	256.1	231.5	202.4	217.1	184.4	160.3	160.4	159.5	152.4	132.1	134.4	128.8	126.4
Operating Income	279.8	282.7	261.6	209.9	152.7	134.3	114.1	115.9	133.9	185.6	194.3	161.4	127.1	101.3	80.1	61.4	41.9

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	31.3	33.1
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.8	39.0
Depreciation & Amortization	1.5	1.7	1.6	1.5	1.6	1.7	1.5	1.5	1.5	1.4
Total Operating Expenses	80.1	78.5	80.8	85.0	80.5	71.2	75.6	76.1	72.7	73.6
Operating Income	67.0	75.8	73.8	63.2	60.7	75.1	68.2	57.6	58.9	53.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	2.4	4.4	6.0	5.3	0.6	0.1	0.1	0.7	1.1	1.2	1.2	1.3	1.3	1.2	1.1	1.1	0.6
Interest Expense	0.0	0.0	0.0	0.0	0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	6.1	3.2	5.2	3.8	5.4	-0.3	-0.3	0.2	1.3	-3.7	1.8	1.4	0.9	1.8	1.0	1.9	-0.1
IBT	285.9	285.9	266.8	213.7	158.1	134.1	113.8	116.1	136.2	184.8	196.1	162.8	128.0	103.1	81.0	63.2	41.8
Income Tax Expense	65.9	65.9	48.5	37.1	29.2	23.6	26.5	30.3	31.5	68.4	71.9	59.4	46.0	35.8	29.2	18.3	13.7
Net Income	219.9	219.9	218.4	176.6	129.0	110.5	87.2	85.8	104.7	116.5	124.2	103.5	82.0	67.3	51.9	44.9	28.1

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	1.4	1.0	0.0	0.0	1.5	0.0	0.0	0.0	0.0	1.4
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	1.4	2.6	0.7	1.3	2.0	1.3	0.9	1.0	0.9	1.7
IBT	68.5	78.4	74.5	64.5	62.7	76.4	69.1	58.6	59.7	55.2
Income Tax Expense	16.5	19.8	17.7	11.9	14.7	12.6	16.3	4.8	11.0	5.8
Net Income	52.0	58.6	56.8	52.6	48.0	63.8	52.8	53.8	48.7	49.4

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	$2.86	$2.05	$1.74	$1.37	$1.33	$1.58	$1.68	$1.73	$1.41	$1.09	$0.88	$0.66	$0.55	$0.33
EPS Diluted	$0.00	$0.00	$0.00	$2.82	$2.03	$1.72	$1.36	$1.32	$1.58	$1.68	$1.72	$1.40	$1.08	$0.86	$0.64	$0.52	$0.31
Shares Outstanding	60.0	60.5	61.3	61.8	62.8	63.4	63.5	64.4	66.2	69.2	71.7	73.4	75.0	76.7	78.6	81.8	86.0
Diluted Shares Outstanding	60.6	61.1	62.2	62.6	63.4	64.3	64.3	65.1	66.4	69.4	72.1	74.0	75.8	77.9	81.1	86.0	89.8

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	$0.79	$0.80
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.78	$0.79
Shares Outstanding	60.0	60.4	60.6	60.9	61.0	61.2	61.4	61.6	61.6	61.6
Diluted Shares Outstanding	60.6	61.0	61.1	61.5	62.0	61.9	62.1	62.5	62.6	62.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	202.7	266.2	270.7	225.5	263.7	204.7	110.7	99.1	125.5	95.6	118.4	115.7	124.4	96.7	92.2	120.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4	0.0	0.0	10.3	8.7	8.6	6.3	6.1	4.4
Total Cash & ST Investments	202.7	266.2	270.7	225.5	263.7	204.7	110.7	100.6	125.5	95.6	128.8	124.4	133.0	103.0	98.3	125.2
Accounts Receivable	191.2	210.7	182.5	166.8	124.4	109.2	100.9	100.1	92.2	100.3	97.4	86.8	71.1	62.1	61.1	49.9
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.2	9.9	7.3	7.8	13.7	12.7
Other Current Assets	22.3	26.4	25.9	23.1	20.3	20.1	20.4	14.7	10.3	11.1	10.8	8.7	7.3	8.6	1.5	1.2
Total Current Assets	416.2	503.3	479.2	415.4	408.4	334.0	232.0	215.4	228.1	207.0	247.1	229.9	218.7	181.5	174.5	189.0

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	263.6	230.6	205.9	266.2	215.0	202.7	207.5	270.7	182.3	153.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	263.6	230.6	205.9	266.2	215.0	202.7	207.5	270.7	182.3	153.3
Accounts Receivable	219.6	209.8	210.7	210.7	199.8	191.2	205.7	182.5	183.4	178.5
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	20.7	0.0	0.0
Other Current Assets	42.7	42.9	38.8	26.4	37.6	32.2	32.0	25.9	27.2	28.3
Total Current Assets	525.8	483.3	455.3	503.3	452.3	426.1	445.2	479.2	392.9	360.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	64.6	61.9	33.4	30.6	41.2	49.4	58.6	14.3	15.5	19.0	21.2	17.3	14.3	15.7	13.3	14.8
Goodwill	62.2	62.2	62.2	62.2	62.2	62.3	62.2	62.2	62.2	62.2	62.2	62.3	62.3	62.3	62.3	62.3
Intangible Assets	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	1.2
Long-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	0.9	1.7
Other Long-Term Assets	43.7	35.7	32.4	24.8	20.2	14.0	12.6	9.8	7.3	6.0	7.3	8.5	2.0	1.7	2.9	2.7
Total Long-Term Assets	249.1	254.3	194.2	154.8	131.3	131.4	140.2	91.8	86.9	90.1	90.8	88.3	79.1	80.3	85.1	91.5
Total Assets	665.3	757.6	673.4	570.2	539.7	465.4	372.3	307.2	315.0	297.1	337.9	318.2	297.8	261.8	259.6	280.5

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	65.8	63.3	61.9	61.9	62.9	64.6	64.7	33.4	31.2	27.8
Goodwill	62.2	62.2	62.2	62.2	62.2	62.2	62.2	62.2	62.2	62.2
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	38.7	36.3	36.4	35.7	34.1	33.8	32.7	32.4	31.1	28.7
Total Long-Term Assets	243.1	261.3	252.9	254.3	245.8	239.2	229.6	194.2	180.1	167.0
Total Assets	768.8	744.7	708.2	757.6	698.1	665.3	674.8	673.4	573.0	527.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	25.6	26.6	24.5	25.7	19.6	17.8	20.6	18.2	14.0	12.1	11.2	12.5	11.6	10.2	8.1	7.7
Short-Term Debt	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	77.7	94.5	100.6	81.1	76.2	65.0	66.7	45.2	35.2	42.1	47.2	51.4	38.8	33.0	30.2	33.7
Current Liabilities	362.7	400.3	365.9	315.6	249.0	197.0	181.6	145.3	124.3	117.6	127.2	122.8	104.2	91.1	88.1	86.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	21.4	23.9	24.2	26.6	23.2	25.6	26.4	24.5	25.3	26.1
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	83.2	83.4	80.8	94.5	86.2	77.7	73.4	100.6	93.6	77.3
Current Liabilities	400.4	407.2	405.0	400.3	362.2	362.7	372.0	365.9	332.8	330.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	50.8	47.8	17.7	14.1	23.2	27.8	32.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	50.8	47.8	17.7	14.1	23.2	27.8	32.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.1	5.7	4.0	3.2	0.7	0.0	0.0
Total Liabilities	424.7	458.4	395.1	343.4	289.1	246.5	230.0	160.0	140.0	127.8	142.4	136.1	116.2	100.3	97.5	96.7

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	47.7	48.6	47.0	47.8	50.0	50.8	51.8	17.7	16.2	12.5
Capital Leases	47.7	48.6	47.0	47.8	50.0	50.8	51.8	17.7	16.2	12.5
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	459.6	465.9	463.1	458.4	420.2	424.7	435.2	395.1	362.9	356.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.7	0.7	0.7	0.7	0.8	0.2	0.2	0.2
Retained Earnings	267.8	329.4	304.7	253.7	269.8	236.5	159.5	163.4	186.1	184.6	207.1	191.3	188.6	166.0	167.0	184.2
Comprehensive Income	-27.8	-30.9	-27.0	-27.5	-19.8	-18.3	-17.8	-16.9	-11.8	-15.9	-12.3	-10.0	-7.8	-4.7	-5.1	-1.1
Total Common Equity	240.6	299.1	278.3	226.8	250.6	218.9	142.3	147.1	175.0	169.4	195.5	182.0	181.6	161.5	162.1	183.8

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	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	338.7	304.5	274.1	329.4	303.4	267.8	266.8	304.7	238.3	196.7
Comprehensive Income	-30.1	-26.3	-29.6	-30.9	-26.0	-27.8	-27.8	-27.0	-28.8	-26.7
Total Common Equity	309.2	278.8	245.1	299.1	278.0	240.6	239.6	278.3	210.1	170.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		50.8	47.8	17.7	14.1	23.2	27.8	32.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		240.6	299.1	278.3	226.8	250.6	218.9	142.3	147.1	175.0	169.4	195.5	182.0	181.6	161.5	162.1	183.8

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		309.2	278.8	245.1	299.1	278.0	240.6	239.6	278.3	210.1	170.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	204.7	219.9	218.4	176.6	129.0	110.5	87.2	85.8	104.7	116.5	124.2	103.5	82.0	67.3	51.9	44.9	28.1
Depreciation & Amortization	5.9	6.3	6.3	5.8	6.7	7.9	8.9	8.0	8.6	9.1	9.1	7.8	6.4	5.8	5.6	7.3	9.2
Stock-Based Compensation	83.8	111.3	93.2	71.6	59.4	43.3	33.4	31.8	19.9	16.2	15.9	14.5	9.7	7.3	8.3	10.4	10.4
Change Working Capital	10.6	33.9	6.3	19.8	16.0	25.9	9.4	23.9	8.1	20.4	-11.3	-7.2	-1.6	5.2	1.3	-11.5	0.9
Change In Accounts Receivable	-13.2	-3.6	-26.7	-13.1	-44.1	-16.7	-6.6	-1.1	-9.3	10.1	-4.4	-12.2	-16.8	-9.2	-5.4	-9.0	-9.5
Change In Accounts Payable	2.6	-0.2	1.2	18.1	11.8	12.3	-3.1	20.8	18.6	-5.4	-9.3	-1.6	13.5	3.2	-0.2	-3.5	8.3
Change In Inventories	-6.5	0.0	0.0	-12.3	0.0	-10.2	0.9	-7.7	-4.4	2.5	6.4	-3.7	-4.9	0.0	9.1	2.4	4.7
Other Non-cash Items	82.2	-0.3	-0.5	1.3	-1.6	-0.5	0.9	-1.1	0.4	0.3	-0.4	0.0	-0.6	0.6	2.8	-5.2	1.9
Cash from Operations	274.9	0.0	0.0	246.2	179.6	185.2	140.9	146.9	137.3	164.1	139.3	120.2	94.2	89.4	75.3	55.8	50.0

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	52.0	58.6	56.8	52.6	48.0	63.8	52.8	53.8	48.7	49.4
Depreciation & Amortization	1.5	1.7	1.6	1.5	1.6	1.7	1.5	1.5	1.5	1.4
Stock-Based Compensation	0.0	51.9	24.3	28.8	22.6	23.9	24.7	22.1	18.0	19.0
Change Working Capital	63.1	-16.9	-1.8	-10.5	41.9	-19.3	2.9	-19.1	30.3	-3.4
Change In Accounts Receivable	5.3	-10.1	4.5	-3.3	-9.2	-6.4	14.3	-25.4	4.1	-6.1
Change In Accounts Payable	18.2	-2.0	2.3	-18.8	14.6	4.7	2.7	-20.8	4.6	16.1
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	-6.3
Other Non-cash Items	30.1	-25.1	0.3	0.7	-1.3	0.3	0.1	0.4	0.4	-0.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	88.4	58.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-7.6	-15.5	-8.7	-4.7	-6.6	-4.0	-2.7	-15.2	-7.3	-6.2	-6.8	-11.5	-9.4	-4.7	-7.9	-5.1	-5.9
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.8	0.0	0.0	0.0	-11.2
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-14.6	-2.5	-12.9	-15.4	-2.1	-0.5	-3.1	-7.6	-7.3	-3.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	1.4	1.4	12.1	0.4	10.2	13.3	14.2	11.7	0.9	7.8	5.6
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	-1.4	14.6	-12.1	12.9	15.4	-13.3	-14.2	-11.7	7.6	0.0	5.6
Cash from Investing	-7.6	0.0	0.0	-4.7	-6.6	-4.0	-2.7	-13.8	-9.8	-5.8	3.4	-13.5	-12.7	-7.8	-7.0	-4.6	-8.9

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	-4.7	-5.9	-4.0	-0.9	-3.1	-1.0	-2.2	-2.3	-2.0	-1.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	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	-2.0	-1.1

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	38.4	47.8	30.1	3.6	-9.1	-4.7	-4.6	32.4	0.0	0.0	0.0	0.0	0.0	0.0	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	52.7	36.4
Repurchase of Common Stock	-216.5	-315.2	-286.4	-196.0	-204.5	-120.4	-43.6	-121.5	-149.3	-131.7	-167.9	-112.1	-99.2	-64.2	-103.2	-133.1	-77.7
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	0.0	0.0
Other Financing Activities	-26.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.2	9.9	10.1	12.4	39.6	2.5	0.5
Cash from Financing	-216.5	0.0	0.0	-196.0	-204.5	-120.4	-43.6	-121.5	-149.3	-131.7	-162.7	-102.3	-89.1	-51.8	-63.5	-77.9	-40.9

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	47.7	-0.9	1.6	-0.8	-2.2	-0.8	-1.0	34.1	1.5	3.8
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	-77.0	-51.5	-50.2	-136.4	-45.2	-51.6	-75.7	-113.8	-0.3	-26.6
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	-0.3	-26.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		49.4	62.5	-4.5	45.3	-38.2	59.0	94.0	11.6	-26.4	29.9	-22.8	2.7	-8.7	27.6	4.6	-28.6	0.5
Closing Cash Balance		202.7	328.7	266.2	270.7	225.5	263.7	204.7	110.7	99.1	125.5	95.6	118.4	115.7	124.4	96.7	92.2	120.7

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		65.2	33.0	24.7	-60.4	51.3	12.2	-4.8	-63.2	88.4	29.0
Closing Cash Balance		328.7	263.6	230.6	205.9	266.2	215.0	202.7	207.5	270.7	182.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		267.3	374.0	286.3	241.5	173.0	181.2	138.2	131.7	130.0	157.9	132.5	108.7	84.7	84.6	67.4	50.8	44.1
Real Free Cash Flow		183.6	262.8	193.1	169.9	113.7	137.9	104.8	99.9	110.2	141.6	116.6	94.1	75.1	77.3	59.1	40.4	33.7

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		142.4	87.2	70.1	74.4	101.6	61.3	71.0	52.4	86.4	57.5
Real Free Cash Flow		142.4	35.3	45.8	45.5	79.0	37.4	46.4	30.3	68.4	38.5