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 Research Corporation

NRC

Valuace

Růst

Zdraví

Cena

$ 17.25

+0.92 (4.32%)

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	137.4	137.4	143.1	148.6	151.6	148.0	133.3	128.0	119.7	117.6	109.4	102.3	98.8	92.6	86.4	75.8	63.4
Cost of Revenues	60.0	60.0	56.9	61.9	57.0	52.4	49.2	46.4	47.6	49.1	45.6	44.6	41.7	38.8	35.5	28.7	24.6
Gross Profit	77.4	77.4	86.1	86.7	94.5	95.6	84.1	81.5	72.1	68.5	63.8	57.7	57.1	53.7	51.0	47.1	38.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	35.2	34.6	34.0	33.6	36.9	35.8	35.0	35.3	38.0	37.9
Cost of Revenues	16.1	14.6	14.7	14.6	14.4	15.3	13.4	13.9	15.2	14.6
Gross Profit	19.1	20.0	19.3	19.0	22.6	20.5	21.6	21.5	22.8	23.3

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	46.6	42.7	39.0	34.4	33.0	31.4	29.7	28.4	27.2	25.0	25.2	23.5	23.3	20.2
Depreciation & Amortization	7.6	7.6	6.0	5.9	5.3	6.4	7.6	5.1	5.5	4.6	4.2	4.1	3.8	3.7	4.7	5.1	4.7
Total Operating Expenses	54.8	54.8	50.9	52.5	48.0	45.3	41.9	38.5	36.8	34.3	32.6	31.3	28.8	28.9	28.2	28.4	24.9
Operating Income	22.6	22.6	35.2	40.0	46.5	50.3	42.7	43.0	35.3	34.2	31.2	26.4	28.3	24.8	22.7	18.7	13.9

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.1	11.8
Depreciation & Amortization	2.1	2.2	1.7	1.5	1.5	1.5	1.5	1.4	1.4	1.6
Total Operating Expenses	14.4	12.3	17.7	10.4	13.0	12.5	12.7	12.7	11.1	13.4
Operating Income	4.7	7.7	1.6	8.6	9.6	8.0	8.9	8.8	11.7	10.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.1	0.1	0.1	0.8	0.2	0.0	0.0	0.0	0.1	0.1	0.0	0.1	0.1	0.1	0.0	0.0	0.0
Interest Expense	4.8	4.8	2.6	0.9	1.2	1.7	1.8	2.1	1.5	0.1	0.2	0.2	0.3	0.4	0.5	0.6	0.5
Other Expense	-4.7	-4.7	-2.5	-0.1	-3.7	-1.6	-1.2	-2.5	0.9	0.1	0.3	1.1	0.0	0.0	0.0	0.0	-0.1
IBT	17.8	17.8	32.7	40.0	42.8	48.6	41.5	40.5	34.7	34.3	31.4	27.4	28.1	24.5	22.2	18.2	13.3
Income Tax Expense	6.2	6.2	7.9	9.0	11.0	11.2	4.2	8.1	4.7	11.3	10.8	9.8	9.9	9.0	7.1	6.6	4.8
Net Income	11.6	11.6	24.8	31.0	31.8	37.5	37.3	32.4	30.0	22.9	20.5	17.6	18.2	15.5	15.1	11.6	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	0.3
Interest Expense	1.4	1.5	1.0	0.9	0.7	0.7	0.6	0.6	0.3	0.2
Other Expense	-1.4	-1.5	-1.0	-0.9	-0.7	-0.7	-0.5	-0.6	-0.2	0.1
IBT	3.3	6.3	0.6	7.7	8.9	7.3	8.3	8.2	11.5	10.0
Income Tax Expense	1.5	2.2	0.7	1.9	2.3	1.6	2.1	1.8	2.6	2.2
Net Income	1.8	4.1	-0.1	5.8	6.6	5.7	6.2	6.4	8.9	7.9

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	$1.26	$1.28	$1.47	$1.48	$1.30	$1.11	$0.54	$0.49	$0.42	$0.44	$0.37	$2.22	$1.73	$1.28
EPS Diluted	$0.00	$0.00	$0.00	$1.25	$1.27	$1.46	$1.45	$1.26	$1.07	$0.52	$0.48	$0.41	$0.43	$0.37	$2.17	$1.69	$1.26
Shares Outstanding	21.8	22.4	23.7	24.5	24.9	25.4	25.2	24.8	27.1	24.3	24.2	24.2	24.2	24.1	6.8	6.7	6.6
Diluted Shares Outstanding	21.8	22.4	23.7	24.7	25.1	25.6	25.7	25.7	28.1	25.2	24.6	24.5	24.6	24.6	7.0	6.8	6.7

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	$0.36	$0.32
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.36	$0.32
Shares Outstanding	21.8	22.6	22.7	23.0	23.4	23.7	23.9	23.9	24.4	24.6
Diluted Shares Outstanding	21.8	22.6	22.7	23.0	23.4	23.7	23.9	24.0	24.5	24.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	0.5	4.2	6.7	25.0	54.4	34.7	13.5	13.0	34.7	33.0	42.1	40.0	22.1	8.3	8.1	3.5
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	0.0
Total Cash & ST Investments	0.5	4.2	6.7	25.0	54.4	34.7	13.5	13.0	34.7	33.0	42.1	40.0	22.1	8.3	8.1	3.5
Accounts Receivable	10.4	11.2	12.5	14.5	14.5	15.2	11.7	11.9	13.7	10.9	10.0	9.2	11.3	12.3	11.2	10.4
Inventory	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 Current Assets	6.1	4.2	5.2	4.2	4.9	4.3	3.9	3.1	3.8	3.2	4.0	3.9	3.1	3.3	2.9	3.4
Total Current Assets	17.0	19.6	24.4	43.7	73.7	54.1	29.2	28.1	52.3	47.1	56.1	53.2	36.5	23.8	22.1	17.3

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	2.2	5.3	2.5	4.2	3.5	0.5	1.7	6.7	3.8	22.5
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	2.2	5.3	2.5	4.2	3.5	0.5	1.7	6.7	3.8	22.5
Accounts Receivable	12.7	12.9	11.5	11.2	11.7	10.3	11.2	12.5	14.5	12.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.7	5.6
Other Current Assets	5.4	7.1	6.4	4.2	5.5	6.1	7.2	5.2	6.4	6.5
Total Current Assets	20.4	25.3	20.4	19.6	20.7	17.0	20.0	24.4	24.7	41.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	35.5	39.9	30.3	17.2	12.4	11.7	13.5	14.2	12.4	11.8	11.1	12.1	11.9	12.5	13.6	14.5
Goodwill	61.6	66.2	61.6	61.6	61.6	57.3	57.9	57.8	58.0	57.9	57.8	58.5	57.6	57.8	57.7	55.1
Intangible Assets	1.4	2.6	1.5	1.6	1.8	1.4	1.7	2.1	2.8	3.1	3.8	5.5	4.8	5.8	7.1	8.6
Long-Term Investments	-4.0	1.3	0.0	0.0	0.0	0.0	0.0	-6.3	0.0	-4.9	-1.1	0.0	0.0	0.0	0.0	-64.7
Other Long-Term Assets	3.6	3.0	4.7	7.9	9.8	10.3	10.1	7.6	4.7	3.9	4.1	5.7	5.0	5.9	7.2	63.8
Total Long-Term Assets	102.1	112.9	98.1	86.7	83.8	79.3	81.5	79.6	75.1	73.6	73.0	76.3	74.5	76.2	78.5	78.3
Total Assets	119.1	132.5	122.4	130.5	157.5	133.4	110.7	107.7	127.3	120.6	129.1	129.5	111.0	100.0	100.7	95.6

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	41.4	42.2	41.9	39.9	36.3	35.5	33.5	30.3	26.8	23.0
Goodwill	66.2	66.2	66.2	66.2	66.2	61.6	61.6	61.6	61.6	61.6
Intangible Assets	0.0	2.4	2.5	2.6	2.7	1.4	1.4	1.5	1.5	1.5
Long-Term Investments	0.0	0.0	0.0	1.3	0.0	0.0	0.0	1.3	1.6	1.9
Other Long-Term Assets	7.8	5.3	4.2	3.0	5.9	3.6	4.4	4.7	3.9	4.6
Total Long-Term Assets	115.3	116.1	114.8	112.9	111.1	102.1	100.9	98.1	95.4	92.6
Total Assets	135.7	141.4	135.2	132.5	131.8	119.1	120.9	122.4	120.1	133.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	1.2	1.2	1.3	5.1	7.4	1.1	4.9	3.7	3.5	3.9	21.8	6.0	0.7	2.7	2.3	1.0
Short-Term Debt	16.6	5.3	7.2	4.5	4.3	4.1	4.4	3.7	1.1	2.7	2.4	2.3	2.3	12.4	1.9	1.8
Other Current Liabilities	13.4	13.2	12.6	8.6	11.5	10.9	12.2	23.2	10.8	9.4	5.1	4.5	6.9	4.4	3.7	5.5
Current Liabilities	45.7	35.9	36.2	33.4	40.4	31.7	38.2	46.8	32.3	31.5	44.2	27.9	23.7	35.3	24.4	26.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	5.0	6.8	2.0	1.2	2.6	1.2	2.4	1.3	1.4	2.2
Short-Term Debt	4.0	3.9	6.5	5.3	8.7	16.6	14.5	8.4	10.3	4.6
Other Current Liabilities	11.7	9.6	13.4	13.2	15.7	13.4	14.8	11.4	12.8	12.2
Current Liabilities	38.6	35.9	37.8	35.9	44.3	45.7	48.9	36.2	40.8	33.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	25.7	59.1	31.1	17.7	22.3	26.5	29.8	34.2	0.0	0.9	3.3	5.7	8.2	0.2	13.0	14.3
Capital Leases	0.7	1.7	1.7	0.0	0.0	0.0	0.0	0.2	0.1	0.1	0.1	0.2	0.2	0.3	0.3	0.0
Def. Tax Liability	4.0	3.5	4.1	5.3	7.0	7.3	7.4	6.3	4.0	4.9	6.8	7.4	7.1	7.5	7.6	6.2
Total Liabilities	78.9	101.3	73.5	58.4	72.2	69.1	77.8	88.6	37.3	37.8	54.9	41.8	39.2	43.3	45.1	47.0

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	76.0	77.0	58.7	59.1	44.9	25.7	27.6	31.1	14.2	15.4
Capital Leases	0.0	0.5	0.6	1.7	0.7	0.0	0.0	1.7	0.6	0.5
Def. Tax Liability	3.5	3.5	5.4	3.5	4.1	4.0	3.9	4.1	4.5	4.5
Total Liabilities	121.4	120.1	105.5	101.3	97.2	78.9	84.0	73.5	62.3	55.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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	0.0
Retained Earnings	-23.7	-17.1	-30.5	-25.2	-36.1	-61.4	-93.4	-106.3	77.6	71.5	65.3	73.7	58.0	44.7	47.0	41.3
Comprehensive Income	0.0	0.0	0.0	0.0	-2.4	-2.4	-2.2	-2.9	-1.6	-2.6	-3.0	-0.8	0.3	1.1	0.9	1.1
Total Common Equity	40.2	31.3	49.0	72.0	85.3	64.3	32.9	19.1	90.0	82.8	74.2	87.7	71.8	56.7	55.6	48.6

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-15.5	-16.9	-14.0	-17.1	-20.9	-23.7	-27.0	-30.5	-36.5	-16.8
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	14.3	21.3	29.7	31.3	34.6	40.2	36.9	49.0	57.9	77.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		42.2	64.4	39.0	22.2	26.5	30.6	34.2	3.7	1.1	2.7	2.4	2.3	2.3	12.4	1.9	1.8
Book Value		40.2	31.3	49.0	72.0	85.3	64.3	32.9	19.1	90.0	82.8	74.2	87.7	71.8	56.7	55.6	48.6

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		14.3	21.3	29.7	31.3	34.6	40.2	36.9	49.0	57.9	77.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	29.3	11.6	24.8	31.0	31.8	37.5	37.3	32.4	30.0	22.9	20.5	17.6	18.2	15.5	15.1	11.6	8.5
Depreciation & Amortization	5.9	7.6	6.0	5.9	5.3	6.4	7.5	5.5	5.5	4.6	4.2	4.1	3.8	3.7	4.7	5.1	4.7
Stock-Based Compensation	0.2	3.3	0.3	0.9	1.2	0.6	0.7	1.2	1.5	1.8	1.9	1.4	0.7	1.0	0.4	0.8	0.8
Change Working Capital	5.1	0.9	3.8	1.0	-3.4	1.8	-4.6	0.6	1.5	-0.8	-0.5	0.5	3.1	-1.0	-1.2	-0.3	0.0
Change In Accounts Receivable	1.8	-0.1	1.8	2.1	-0.7	0.3	-2.3	0.3	2.8	-2.5	-1.0	-1.8	2.9	1.0	-0.9	-2.1	-2.5
Change In Accounts Payable	-0.3	0.2	-0.1	0.2	-0.6	0.0	-0.2	0.6	0.0	0.0	0.0	-0.2	0.2	0.3	-0.5	0.1	-1.4
Change In Inventories	0.1	0.0	0.0	0.0	0.0	-1.1	0.5	0.3	-1.4	1.3	-0.2	0.6	-0.3	-0.3	1.1	2.9	1.6
Other Non-cash Items	9.5	0.5	0.1	0.0	3.1	0.0	-0.2	0.0	0.2	0.2	-0.2	-0.3	0.3	0.1	0.6	0.0	0.0
Cash from Operations	40.3	0.0	0.0	38.1	36.3	46.3	40.6	40.9	39.8	28.1	26.8	21.9	26.2	19.3	19.1	18.5	14.6

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	1.8	4.1	-0.1	5.8	6.6	5.7	6.2	6.4	8.9	7.9
Depreciation & Amortization	2.1	2.2	1.7	1.5	1.5	1.5	1.5	1.4	1.4	1.6
Stock-Based Compensation	1.9	0.9	0.3	0.2	0.2	0.2	-0.1	0.0	0.3	0.1
Change Working Capital	-1.4	6.5	-1.3	-2.9	-1.5	1.9	-1.0	4.4	1.4	0.3
Change In Accounts Receivable	1.6	-0.3	-1.1	-0.3	0.0	-0.6	1.1	1.3	2.1	-2.6
Change In Accounts Payable	0.1	-0.1	-0.5	0.6	-0.7	0.6	0.2	-0.2	0.0	-0.3
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.5	1.6
Other Non-cash Items	0.2	0.0	0.1	0.1	0.1	0.0	0.0	0.0	0.0	6.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.7	9.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-17.6	-10.7	-15.4	-15.8	-9.8	-5.5	-4.0	-4.7	-6.0	-4.8	-4.0	-2.9	-2.5	-2.2	-2.3	-2.8	-1.5
Acquisitions	0.0	0.0	-4.8	0.0	0.0	-3.0	0.0	0.0	0.0	0.0	0.2	1.6	-2.6	0.0	0.0	-4.1	-15.4
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.3	0.0	0.0	-0.7	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	0.0	0.0	5.7	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.0	0.0	0.0	0.0	0.0	-5.7	0.0	0.0	0.0	0.0
Cash from Investing	-17.6	0.0	0.0	-15.8	-9.8	-8.5	-3.7	-4.7	-6.0	-6.1	-3.8	-1.3	-5.7	-2.2	-2.3	-6.9	-17.0

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	-1.1	-3.6	-3.0	-3.0	-4.4	-1.6	-5.3	-4.1	-3.8	-4.5
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	-3.8	-4.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-19.6	0.0	0.0	14.2	-4.8	-4.6	-3.9	-24.9	-5.7	-2.6	-2.3	-2.5	-2.4	-2.2	-2.2	-6.3	-2.8
Debt Issued	41.8	64.4	25.5	31.0	0.4	0.5	0.3	55.5	8.3	1.0	2.6	2.6	2.5	-8.0	12.7	6.4	4.7
Issuance of Common Stock	-0.6	0.0	0.0	0.0	0.0	0.4	0.0	0.0	42.5	21.1	0.5	0.0	0.0	0.8	1.3	0.0	11.6
Repurchase of Common Stock	-30.3	-20.2	-30.9	-19.1	-27.6	-4.1	0.0	0.0	-72.4	-1.7	-0.2	-1.8	-0.3	-0.1	-0.5	0.0	-0.4
Dividends Paid	-36.2	0.0	0.0	-36.4	-21.0	-9.2	-10.5	-31.3	-16.9	-16.9	-28.6	-10.1	0.0	-2.1	-17.4	-5.9	-5.1
Other Financing Activities	30.9	0.0	0.0	0.6	-2.2	-0.7	-1.1	19.9	-2.0	-21.1	-2.0	-2.5	1.0	0.8	2.1	5.4	0.0
Cash from Financing	-44.7	0.0	0.0	-40.7	-55.6	-18.2	-15.5	-36.3	-54.5	-21.1	-32.5	-16.9	-1.7	-2.8	-16.7	-6.9	3.3

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	-1.2	3.8
Debt Issued	80.0	-0.9	15.8	0.8	10.8	11.4	0.1	3.1	16.3	7.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-9.3	-6.0	-4.9	-7.4	-8.5	0.0	-15.0	-15.0	-0.3
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.9	-27.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.1	-24.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-22.0	-0.1	-2.4	-18.4	-29.3	19.7	21.2	0.5	-21.7	1.7	-9.1	2.1	18.0	13.8	0.2	4.6	1.0
Closing Cash Balance		0.5	4.1	4.2	6.7	25.0	54.4	34.7	13.5	13.0	34.7	33.0	42.1	40.0	22.1	8.3	8.1	3.5

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		1.9	-3.1	2.8	-1.7	0.8	3.0	-1.2	-5.0	2.8	-18.7
Closing Cash Balance		4.1	2.2	5.3	2.5	4.2	3.5	0.5	1.7	6.7	3.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		22.7	15.7	19.2	22.3	26.4	40.8	36.7	36.3	33.9	23.3	22.9	18.9	23.7	17.1	16.8	15.7	13.1
Real Free Cash Flow		22.5	12.4	18.9	21.4	25.2	40.2	36.0	35.0	32.4	21.4	20.9	17.6	23.0	16.2	16.4	14.9	12.3

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		6.1	10.2	-4.1	3.7	1.9	7.8	1.5	7.9	7.9	5.3
Real Free Cash Flow		4.1	9.3	-4.5	3.5	1.7	7.6	1.6	7.9	7.7	5.3