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

National HealthCare Corporation

NHC

Valuace

Růst

Zdraví

Cena

$ 159.70

-1.86 (-1.34%)

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	1,516.1	1,510.5	1,297.9	1,141.5	1,074.3	1,010.9	980.7	996.4	980.3	967.0	926.6	906.6	871.7	789.0	761.3	773.5	715.5
Cost of Revenues	812.2	485.8	810.9	712.3	307.6	629.7	609.3	592.8	582.7	572.0	548.0	532.7	510.2	453.6	426.9	198.4	597.3
Gross Profit	703.9	1,024.8	487.0	429.2	766.7	381.3	371.4	403.6	397.6	395.0	378.6	373.9	361.4	335.4	334.3	575.1	118.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	384.8	382.7	374.9	373.7	369.4	340.2	291.2	297.2	300.9	288.5
Cost of Revenues	124.3	233.2	226.5	228.1	234.3	213.4	180.1	183.1	186.6	182.7
Gross Profit	260.5	149.5	148.4	145.6	135.0	126.8	111.1	114.0	114.4	105.8

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	41.5	727.1	40.8	40.5	40.5	40.9	40.4	41.3	40.0	39.7	493.0	39.4	468.4	32.9
Depreciation & Amortization	44.9	44.9	42.0	42.0	42.9	40.7	42.0	42.4	41.9	42.7	39.0	37.1	34.4	28.5	29.8	28.9	27.1
Total Operating Expenses	581.7	881.3	401.2	372.1	1,045.6	321.3	321.9	351.4	336.9	336.0	314.1	304.2	291.3	711.1	267.8	497.3	60.1
Operating Income	122.2	143.5	85.8	57.1	31.9	77.8	77.8	78.9	56.1	54.1	60.5	67.1	68.0	72.1	66.0	77.3	57.6

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	11.4	10.1
Depreciation & Amortization	11.8	11.2	11.0	11.0	11.4	10.6	9.3	10.6	11.8	10.1
Total Operating Expenses	233.5	119.1	114.3	114.8	108.5	105.8	88.6	98.4	94.2	92.8
Operating Income	27.0	30.4	34.1	30.8	26.6	21.0	22.5	15.6	20.1	13.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	9.4	9.8	10.1	8.4	5.1	4.7	5.8	7.2	7.2	6.5	5.7	5.5	4.6	5.2	4.6	0.0	0.0
Interest Expense	13.5	6.4	4.1	0.3	0.6	0.8	1.4	3.1	4.7	4.9	3.9	2.6	2.2	0.3	0.5	0.4	0.5
Other Expense	40.2	19.0	50.6	31.6	-4.7	72.3	-25.4	9.1	18.8	20.4	19.7	18.1	17.2	19.4	25.2	20.5	23.3
IBT	162.4	162.4	136.4	88.7	27.2	150.0	52.4	88.0	74.9	74.5	80.2	85.3	85.2	102.2	91.3	97.9	81.0
Income Tax Expense	39.8	39.8	34.3	23.5	7.3	11.0	10.4	20.0	16.2	18.9	29.7	32.1	31.8	37.6	33.3	33.8	28.3
Net Income	120.0	120.0	101.9	66.8	22.4	138.6	41.9	68.2	59.0	56.2	50.5	53.1	53.4	64.6	58.0	64.1	52.7

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	4.7	0.0	2.6	2.1	2.3	2.6	2.6	2.5	2.8	2.2
Interest Expense	9.9	1.5	0.0	2.1	2.3	1.7	0.0	0.0	0.1	0.1
Other Expense	5.1	24.0	-1.9	13.0	-20.5	37.0	14.1	20.1	16.5	1.0
IBT	32.1	54.4	32.2	43.7	6.1	58.0	36.6	35.7	36.7	14.0
Income Tax Expense	6.9	13.4	8.1	11.4	0.0	15.3	9.5	9.5	8.7	3.9
Net Income	24.8	39.2	23.7	32.2	6.1	42.8	26.8	26.2	28.4	10.4

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	$4.36	$1.46	$9.03	$2.74	$4.47	$3.87	$3.70	$3.34	$3.34	$3.24	$4.05	$3.65	$4.09	$3.22
EPS Diluted	$0.00	$0.00	$0.00	$4.34	$1.45	$8.99	$2.72	$4.44	$3.87	$3.69	$3.32	$3.20	$3.14	$3.87	$3.57	$3.96	$3.22
Shares Outstanding	15.5	15.5	15.4	15.3	15.4	15.3	15.3	15.3	15.2	15.2	15.1	13.9	13.8	13.8	13.9	13.8	13.7
Diluted Shares Outstanding	15.6	15.6	15.6	15.4	15.4	15.4	15.4	15.4	15.2	15.2	15.2	14.5	14.2	16.7	16.6	16.4	13.7

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	$1.86	$0.68
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.83	$0.68
Shares Outstanding	15.5	15.5	15.5	15.4	15.4	15.4	15.4	15.4	15.3	15.3
Diluted Shares Outstanding	15.6	15.7	15.6	15.6	15.7	15.7	15.6	15.5	15.5	15.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	164.4	76.1	107.1	58.7	107.6	147.1	202.8	183.5	198.2	26.3	38.2	202.3	81.7	146.8	61.0	28.5
Short Term Investments	158.0	140.1	116.5	123.9	148.4	176.4	152.5	140.2	139.1	164.3	154.4	132.5	105.0	107.3	168.7	156.0
Total Cash & ST Investments	322.4	216.2	223.6	182.6	256.0	323.4	202.8	183.5	198.2	164.3	154.4	202.3	186.7	146.8	229.7	184.5
Accounts Receivable	110.1	135.8	109.0	100.3	96.6	90.6	97.2	98.6	93.7	90.5	87.8	84.0	85.9	86.5	73.4	76.6
Inventory	6.6	9.0	7.4	7.1	8.6	8.8	7.4	7.5	7.2	7.5	7.6	7.1	7.1	6.7	7.4	7.9
Other Current Assets	-432.5	63.3	66.2	10.2	-5.3	-24.9	183.0	137.7	154.6	101.9	98.0	153.6	157.1	241.0	51.7	53.2
Total Current Assets	447.9	424.4	406.2	353.9	426.6	456.8	341.1	322.0	329.3	290.9	278.9	322.5	436.9	415.0	362.2	322.1

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	130.6	111.0	90.4	76.1	84.8	136.2	94.0	124.8	100.3	78.5
Short Term Investments	166.8	146.6	152.8	140.1	164.8	133.8	123.5	156.1	110.2	115.0
Total Cash & ST Investments	297.4	257.6	243.2	216.2	249.6	270.0	217.5	280.9	210.5	193.4
Accounts Receivable	132.4	142.1	142.2	135.8	129.4	110.1	126.2	109.0	102.6	101.3
Inventory	7.8	7.9	8.1	9.0	7.8	6.6	6.8	7.4	7.4	7.0
Other Current Assets	55.8	55.6	61.7	63.3	59.0	61.1	67.2	8.9	62.1	67.0
Total Current Assets	493.5	463.2	455.2	424.4	445.7	447.9	417.6	406.2	382.6	368.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	568.0	763.5	587.5	627.1	521.0	520.3	535.4	534.7	549.3	559.6	536.0	514.7	456.8	420.9	429.7	436.4
Goodwill	168.3	170.5	168.3	168.3	168.3	21.3	21.0	21.0	17.6	17.6	17.6	17.6	17.6	17.6	20.3	20.3
Intangible Assets	7.0	19.9	7.0	7.0	7.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	20.2	27.9	16.3	2.1	2.0	40.8	39.2	32.4	36.3	37.2	37.7	37.1	38.8	40.0	20.5	14.2
Other Long-Term Assets	104.8	118.3	125.4	106.2	455.8	385.1	410.2	152.4	145.6	160.1	166.0	163.4	16.1	16.1	22.8	24.0
Total Long-Term Assets	891.8	1,100.0	904.6	921.5	976.8	905.4	945.6	758.9	767.2	796.6	766.4	751.6	543.8	505.2	503.5	506.9
Total Assets	1,339.7	1,524.4	1,310.8	1,275.5	1,403.4	1,362.1	1,286.6	1,080.9	1,096.5	1,087.4	1,045.3	1,074.1	980.7	920.2	865.7	829.0

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	731.0	740.3	749.6	763.5	772.4	568.0	576.1	587.5	498.3	608.9
Goodwill	170.5	170.5	170.5	170.5	169.7	168.3	168.3	168.3	168.3	168.3
Intangible Assets	19.9	19.9	19.9	19.9	19.8	7.0	7.0	7.0	7.0	7.0
Long-Term Investments	36.5	36.7	30.3	27.9	22.0	20.2	16.7	126.9	3.5	3.3
Other Long-Term Assets	120.8	131.7	123.4	118.3	133.2	128.3	133.9	-2.4	212.4	112.1
Total Long-Term Assets	1,078.6	1,099.0	1,093.6	1,100.0	1,117.0	891.8	902.1	904.6	899.3	912.0
Total Assets	1,572.1	1,562.2	1,548.8	1,524.4	1,562.7	1,339.7	1,319.6	1,310.8	1,281.9	1,280.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	21.8	25.5	19.2	17.0	22.5	21.1	18.9	19.8	16.0	18.6	20.1	15.9	13.1	10.6	9.8	10.9
Short-Term Debt	30.2	39.3	60.4	34.1	32.3	29.9	38.4	3.9	3.7	3.5	3.3	3.1	220.2	185.4	178.7	181.0
Other Current Liabilities	24.3	170.0	134.9	136.0	184.0	162.9	15.0	131.2	132.2	125.5	123.9	160.7	13.8	20.4	15.6	17.9
Current Liabilities	216.9	234.8	214.5	197.9	263.2	281.2	194.8	157.9	155.1	150.9	150.7	183.0	250.4	226.5	215.9	223.8

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	22.6	21.3	21.6	25.5	22.7	21.8	20.7	19.2	16.5	14.5
Short-Term Debt	40.7	40.2	39.6	39.3	38.9	30.2	29.7	60.4	62.7	65.0
Other Current Liabilities	219.1	207.2	178.0	170.0	186.4	164.9	148.3	134.9	125.5	118.3
Current Liabilities	282.4	268.7	239.2	234.8	247.9	216.9	206.4	214.5	204.7	197.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	49.0	175.4	63.2	91.9	134.4	164.1	193.6	74.1	123.1	146.7	150.2	43.5	10.0	10.0	10.0	10.0
Capital Leases	49.0	77.8	93.4	125.9	166.7	194.0	222.0	23.1	26.7	30.2	33.5	36.6	0.0	0.0	0.0	0.0
Def. Tax Liability	23.5	35.6	17.2	10.9	6.9	14.1	24.0	18.6	18.4	22.1	9.1	79.9	0.0	0.0	0.0	1.2
Total Liabilities	391.9	541.3	400.3	397.9	500.4	567.0	508.1	347.7	393.8	417.8	414.3	340.0	292.6	260.5	253.9	267.9

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	87.4	132.4	163.3	175.4	192.6	49.0	56.0	63.2	70.2	76.9
Capital Leases	54.9	62.6	68.9	77.8	84.4	79.3	85.7	63.2	101.6	109.4
Def. Tax Liability	0.0	34.6	37.1	35.6	30.8	23.5	19.6	17.2	9.8	12.2
Total Liabilities	513.9	536.8	540.8	541.3	575.9	391.9	393.1	400.3	394.6	394.3

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	0.1	0.1	0.1	0.1	0.1
Retained Earnings	722.2	752.2	687.6	656.7	669.1	563.0	553.1	516.4	419.4	391.9	368.0	343.9	318.2	283.5	265.2	226.1
Comprehensive Income	-5.9	-4.7	-6.6	-9.5	1.6	5.1	2.6	-2.7	67.5	66.1	53.4	64.6	46.2	50.8	36.7	36.3
Total Common Equity	945.8	980.2	908.8	874.3	903.0	795.2	778.6	733.3	702.7	669.6	631.0	734.1	688.1	659.7	611.7	561.1

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	818.1	788.8	775.0	752.2	755.5	722.2	704.7	687.6	668.2	666.9
Comprehensive Income	-1.1	-1.9	-3.3	-4.7	-2.9	-5.9	-7.0	-6.6	-10.1	-9.1
Total Common Equity	1,053.0	1,021.9	1,004.9	980.2	983.5	945.8	924.7	908.8	887.3	883.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		79.3	214.8	93.4	125.9	166.7	194.0	232.0	78.1	126.7	150.2	153.5	46.6	10.0	10.0	10.0	10.0
Book Value		947.8	983.2	910.5	877.5	903.0	795.2	778.6	733.3	702.7	669.6	631.0	734.1	688.1	659.7	611.7	561.1

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		5.2	3.5	3.1	3.0	3.3	2.0	1.8	1.7	2.2	2.4
Book Value		1,053.0	1,021.9	1,004.9	980.2	983.5	945.8	924.7	908.8	887.3	883.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	91.6	122.6	102.1	66.8	20.0	139.1	42.0	68.0	58.7	55.7	50.5	53.1	53.4	64.6	58.0	64.1	52.7
Depreciation & Amortization	41.8	44.9	42.0	42.0	40.5	40.7	42.0	42.4	41.9	42.7	39.0	37.1	34.4	28.5	29.8	28.9	27.1
Stock-Based Compensation	3.3	4.4	4.2	2.8	2.6	2.6	2.5	1.9	1.8	1.7	0.5	2.0	2.0	2.3	2.4	2.8	0.3
Change Working Capital	11.4	33.4	-25.7	17.4	-73.7	-40.7	110.4	4.0	-4.0	-6.7	-10.6	-24.3	-22.1	8.3	-19.5	-19.9	-16.5
Change In Accounts Receivable	-8.1	-3.7	-26.4	-8.6	-3.9	4.1	4.5	4.3	-9.4	-9.5	-4.4	-11.8	-5.2	-13.8	-7.3	5.0	-15.8
Change In Accounts Payable	7.3	-2.7	6.3	2.2	-5.5	-2.1	1.4	-0.9	3.5	-2.6	-1.5	4.3	2.8	2.5	0.8	-1.1	-0.4
Change In Inventories	0.4	1.2	-0.6	-0.3	1.5	0.2	-1.2	0.0	-0.3	0.4	0.1	-0.4	0.0	-0.5	0.8	0.4	-0.4
Other Non-cash Items	-10.2	-26.7	-33.2	-23.6	13.4	-73.0	17.0	-20.2	-0.7	5.9	6.6	6.7	9.5	1.0	-6.5	2.8	-4.7
Cash from Operations	105.8	0.0	0.0	111.2	8.7	62.4	203.3	100.1	98.4	94.5	90.9	74.0	75.7	102.3	64.7	80.7	62.4

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	25.2	41.0	24.1	32.3	6.0	42.8	27.1	26.3	28.4	10.1
Depreciation & Amortization	11.8	11.2	11.0	11.0	11.4	10.6	9.3	10.6	11.8	10.1
Stock-Based Compensation	0.9	1.2	1.2	1.0	1.1	0.0	1.2	0.8	0.7	0.7
Change Working Capital	-29.3	29.9	28.0	4.8	-32.7	3.0	18.7	-14.6	-3.2	10.6
Change In Accounts Receivable	-6.6	9.6	-0.3	-6.4	-6.5	-19.1	16.3	-17.1	-5.9	-1.3
Change In Accounts Payable	0.2	1.3	-0.4	-3.8	2.8	0.9	1.1	1.5	2.7	2.0
Change In Inventories	0.0	0.0	0.2	1.0	-1.2	-0.2	0.1	0.6	0.0	-0.4
Other Non-cash Items	4.4	-21.1	1.2	-11.2	24.6	-40.7	-9.2	-15.8	-18.7	3.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	25.7	32.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-26.2	-36.4	-27.6	-27.9	-30.2	-39.4	-21.9	-26.4	-29.8	-32.3	-62.6	-58.4	-53.3	-43.4	-22.0	-23.6	-32.8
Acquisitions	-5.5	0.0	-228.1	-2.7	0.0	-29.1	-0.2	-15.8	3.3	-0.2	-1.3	-0.7	-2.0	-21.0	-7.5	-7.5	-14.3
Investments	-43.5	-65.2	-35.1	-34.4	-33.8	-108.2	-84.9	-12.5	-13.3	-31.2	-48.6	-60.5	-62.2	-93.2	-111.7	-58.2	-93.3
Sales of Investment	55.9	71.7	52.0	47.4	50.0	101.9	41.0	44.5	4.5	50.2	34.6	47.6	48.8	81.4	62.6	46.3	45.1
Other Investing Activities	0.0	0.0	0.0	0.0	8.1	8.8	2.1	-4.1	1.6	4.1	-3.6	8.2	11.1	19.9	47.3	11.3	49.0
Cash from Investing	-16.3	0.0	0.0	-17.6	-6.0	-65.9	-63.9	-14.3	-33.7	-9.6	-81.5	-63.8	-57.5	-56.3	-31.2	-31.7	-46.4

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	-10.4	-9.7	-10.2	-6.1	-8.2	-5.7	-7.8	-6.0	-5.9	-6.5
Acquisitions	-5.6	0.1	-0.8	-2.4	-8.0	1,389.0	-3.4	0.6	-2.7	0.0
Investments	-8.2	-9.7	-36.2	-11.1	-10.3	-9.2	-10.2	-8.7	-12.2	-7.4
Sales of Investment	8.6	21.2	31.2	12.3	12.2	5.1	23.0	11.6	10.6	8.5
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.2	-5.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-3.4	0.0	0.0	-5.0	-4.7	-4.4	-54.2	-48.9	-48.7	-23.5	-3.3	-3.1	-2.4	0.0	0.0	-0.1	0.0
Debt Issued	-26.7	214.8	121.4	-27.6	-36.0	-22.9	16.1	202.9	0.0	0.0	0.0	110.0	39.0	10.0	10.0	10.1	10.0
Issuance of Common Stock	11.5	0.0	0.0	0.3	2.1	3.4	1.8	2.3	2.9	2.5	10.8	10.6	7.4	1.0	13.4	8.4	2.7
Repurchase of Common Stock	-8.9	-14.7	-13.5	-2.5	-9.9	-0.8	-0.1	-0.9	-0.9	0.0	-8.2	-130.5	-7.0	-4.7	0.0	0.0	-5.9
Dividends Paid	-36.2	0.0	0.0	-35.6	-34.6	-32.0	-31.9	-31.2	-29.8	-28.2	-25.8	-30.1	-27.4	-26.1	-39.5	-24.6	-23.5
Other Financing Activities	0.1	0.0	0.0	0.2	-0.6	-1.4	42.5	-1.1	-0.7	0.1	-0.6	111.4	-0.7	-1.2	-1.7	-0.1	0.2
Cash from Financing	-39.3	0.0	0.0	-42.5	-47.6	-35.3	-41.9	-79.7	-77.3	-49.1	-27.1	-41.7	-30.1	-31.0	-27.8	-16.4	-26.6

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	-1.3	-1.3
Debt Issued	128.1	-44.5	-30.3	-11.8	-16.7	152.2	-6.5	-7.7	-6.9	-6.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.3
Repurchase of Common Stock	-5.2	-3.2	-4.7	-1.7	0.0	-2.1	-1.5	-9.9	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.0	-9.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.8	-9.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		62.6	15.3	-29.0	51.1	-44.9	-38.8	97.5	6.1	-12.5	35.8	-17.7	-31.6	-11.9	15.0	5.7	32.5	-10.5
Closing Cash Balance		164.4	112.2	96.9	126.0	74.9	119.7	158.5	61.0	54.9	67.4	31.6	38.2	69.8	81.7	66.7	61.0	28.5

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		-39.3	21.2	14.2	19.2	-18.2	-50.6	44.5	-4.8	5.6	17.4
Closing Cash Balance		112.2	151.5	130.4	116.2	96.9	113.8	165.6	121.1	124.8	120.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		79.6	148.6	79.7	83.3	-21.5	23.0	181.4	73.7	68.7	62.1	28.3	15.5	22.4	58.9	42.7	57.1	29.6
Real Free Cash Flow		76.2	144.2	75.5	80.5	-24.1	20.4	178.9	71.8	66.9	60.4	27.8	13.6	20.4	56.6	40.3	54.3	29.2

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		6.4	56.5	52.6	33.1	4.6	10.0	42.8	3.7	19.8	25.8
Real Free Cash Flow		5.5	55.3	51.4	32.1	3.5	10.0	41.7	2.9	19.2	25.1