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

Safety Insurance Group, Inc.

SAFT

Valuace

Růst

Zdraví

Cena

$ 72.54

-0.47 (-0.61%)

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	1,254.1	1,254.1	1,109.7	931.0	785.1	864.7	840.4	875.8	829.6	837.0	816.6	795.6	777.9	745.3	703.9	660.2	612.7
Cost of Revenues	797.2	797.2	716.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	456.9	456.9	393.1	931.0	785.1	864.7	840.4	875.8	829.6	837.0	816.6	795.6	777.9	745.3	703.9	660.2	612.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	315.3	323.2	315.9	299.6	284.7	291.1	267.3	266.6	256.2	226.5
Cost of Revenues	207.7	205.0	194.2	190.3	193.0	182.5	172.7	168.4	0.0	0.0
Gross Profit	107.6	118.2	121.7	109.3	91.7	108.6	94.6	98.2	256.2	226.5

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	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
Depreciation & Amortization	11.3	0.0	9.5	8.7	1.7	6.9	7.5	5.5	5.5	5.0	14.1	12.6	13.1	12.3	14.3	13.6	12.5
Total Operating Expenses	330.2	330.2	303.2	925.9	245.1	-700.4	-665.6	-752.1	732.0	752.0	726.0	827.0	695.0	658.0	622.0	646.0	534.0
Operating Income	126.7	126.7	89.9	12.3	60.3	164.3	174.8	123.7	104.3	86.8	93.3	-28.6	83.3	87.7	81.4	14.4	79.0

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	3.3	0.8
Depreciation & Amortization	5.9	1.5	2.0	1.9	2.5	2.4	2.4	2.3	1.8	1.8
Total Operating Expenses	82.2	82.0	84.9	81.1	81.6	75.7	73.4	72.6	70.4	65.2
Operating Income	25.4	36.2	36.8	28.2	10.1	32.9	21.2	25.6	0.3	2.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	64.9	0.0	0.0	0.0	47.7	42.6	42.8	48.2	45.6	40.4	40.5	42.2	44.2	45.3	42.9	0.0	0.0
Interest Expense	1.5	1.5	0.5	0.8	0.5	0.5	0.4	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Other Expense	0.0	0.0	0.0	12.1	-0.7	0.0	0.0	0.0	-0.1	18.1	17.7	18.1	18.5	18.7	18.6	18.4	18.5
IBT	126.7	126.7	89.9	24.4	59.6	164.3	174.8	123.7	104.3	86.7	93.3	-28.6	83.3	87.7	81.4	14.3	79.0
Income Tax Expense	27.4	27.4	19.1	5.5	13.0	33.6	36.6	24.1	21.1	24.3	28.7	-14.8	24.0	26.3	23.4	0.6	22.6
Net Income	99.3	99.3	70.7	18.9	46.6	130.7	138.2	99.6	83.2	62.4	64.6	-13.9	59.4	61.4	58.1	13.7	56.3

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	21.8	22.7	20.4	21.2	18.7	18.4	20.1	19.0	13.7
Interest Expense	0.6	0.4	0.4	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Other Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	15.8	7.6
IBT	25.4	36.2	36.8	28.2	10.1	32.9	21.2	25.6	15.4	2.5
Income Tax Expense	5.3	7.9	7.9	6.3	2.0	7.0	4.6	5.5	3.5	0.5
Net Income	20.1	28.3	28.9	21.9	8.1	25.9	16.6	20.1	12.3	1.9

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	$1.28	$3.20	$8.85	$9.25	$6.52	$5.52	$4.13	$4.29	$-0.93	$3.93	$4.00	$3.80	$0.90	$3.74
EPS Diluted	$0.00	$0.00	$0.00	$1.28	$3.18	$8.80	$9.18	$6.46	$5.46	$4.10	$4.27	$-0.93	$3.91	$3.98	$3.80	$0.90	$3.74
Shares Outstanding	14.6	14.7	14.7	14.7	14.6	14.8	15.0	15.2	15.1	15.0	14.9	14.9	15.1	15.4	15.3	15.2	15.1
Diluted Shares Outstanding	14.7	14.7	14.7	14.7	14.7	14.9	15.1	15.3	15.2	15.1	15.0	14.9	15.2	15.4	15.3	15.2	15.1

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	$0.83	$0.13
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.83	$0.13
Shares Outstanding	14.6	14.7	14.7	14.7	14.7	14.8	14.7	14.7	14.6	14.6
Diluted Shares Outstanding	14.7	14.8	14.8	14.7	14.7	14.9	14.7	14.7	14.7	14.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	44.6	59.0	38.2	25.3	63.6	53.8	44.4	37.6	41.7	20.1	47.5	42.5	55.9	35.4	37.9	40.3
Short Term Investments	48.0	553.4	31.0	1,050.2	1,218.3	1,257.1	1,228.0	1,161.9	1,172.0	1,154.3	1,081.6	1,135.5	1,105.0	1,165.6	7.7	2.8
Total Cash & ST Investments	527.6	612.4	38.2	1,075.5	1,281.9	1,310.9	1,272.4	1,199.4	1,213.7	1,174.3	1,129.1	1,177.9	1,160.8	1,200.9	37.9	40.3
Accounts Receivable	471.4	464.2	0.0	299.8	290.6	300.5	329.8	313.2	300.8	308.0	303.6	243.0	236.3	230.9	162.5	150.8
Inventory	-356.9	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	417.4	-1,076.6	0.0	0.0	0.0	0.0	0.0	-1,285.0	-1,282.2	-1,294.6	-1,206.6	-1,203.0	-1,171.9	-1,230.7	-8.4	-5.1
Total Current Assets	417.4	0.0	38.2	1,621.0	1,572.5	1,611.3	1,602.3	227.6	232.4	187.7	226.1	218.0	225.2	201.1	192.0	186.0

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	56.2	49.4	64.7	59.0	62.6	44.6	30.8	38.2	30.9	25.4
Short Term Investments	601.7	561.3	547.8	553.4	19.7	483.0	469.9	31.0	1,005.2	1,017.5
Total Cash & ST Investments	657.9	610.7	612.5	612.4	82.3	527.6	500.7	517.6	1,036.1	1,042.9
Accounts Receivable	507.8	502.9	478.5	464.2	311.4	471.4	406.7	0.0	258.3	238.6
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-900.8	-1,479.8	-1,437.2
Other Current Assets	-1,165.7	-731.1	-719.9	-1,076.6	0.0	-999.0	-907.4	0.0	0.0	0.0
Total Current Assets	0.0	382.4	371.1	0.0	393.8	0.0	0.0	369.1	289.2	264.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	18.0	20.3	31.5	23.3	27.1	31.0	34.0	15.6	9.9	8.9	8.4	8.3	10.7	9.1	0.0	0.0
Goodwill	17.1	17.1	17.1	17.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	7.1	7.7	7.6	7.9	0.0	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	308.4	1,360.4	1,558.1	1,290.3	1,483.2	1,462.3	1,405.7	1,309.9	1,283.9	1,259.4	1,191.8	1,244.6	1,196.8	1,188.4	1,101.0	1,077.9
Other Long-Term Assets	1,189.7	-1,405.5	400.4	-1,290.3	-1,510.3	-1,493.3	-1,439.7	-1,030.2	-1,025.9	-998.3	-931.9	-1,051.4	-1,009.8	-1,012.6	-932.3	-1,077.9
Total Long-Term Assets	1,554.6	0.0	2,055.9	69.4	1,510.3	1,493.3	1,439.7	295.2	267.9	270.0	268.4	201.5	197.7	184.9	171.8	3.6
Total Assets	1,972.0	2,270.1	2,094.0	1,972.6	2,117.4	2,054.3	2,022.7	1,856.2	1,807.3	1,758.2	1,703.9	1,675.7	1,625.5	1,574.3	1,472.6	1,439.5

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	12.6	13.7	14.7	20.3	16.8	18.0	19.1	31.5	20.6	21.7
Goodwill	17.1	17.1	17.1	17.1	17.1	17.1	17.1	17.1	17.1	17.1
Intangible Assets	7.0	7.3	7.5	7.7	8.0	7.1	7.3	7.6	7.2	7.4
Long-Term Investments	1,508.7	1,428.6	1,367.1	1,360.4	1,483.2	1,266.5	1,296.6	1,558.1	1,228.4	1,247.6
Other Long-Term Assets	-1,545.5	-1,435.0	-1,367.1	-1,405.5	-1,483.2	-1,308.7	-1,340.1	-59.6	-1,228.4	-1,247.6
Total Long-Term Assets	0.0	38.0	39.3	0.0	41.9	0.0	0.0	1,595.9	66.2	66.8
Total Assets	2,449.8	2,364.2	2,291.3	2,270.1	2,270.6	2,161.9	2,093.4	1,965.1	2,052.1	2,016.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	84.0	96.4	80.2	85.3	85.8	87.7	87.9	84.1	74.5	80.3	65.3	73.5	73.6	72.5	5.3	5.6
Short-Term Debt	32.3	30.0	4.6	23.3	30.0	30.0	34.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	410.9	-127.4	415.0	-83.6	-115.8	-117.7	-87.9	-3.5	-10.9	-10.4	-7.1	-6.0	-3.1	1.1	49.8	52.3
Current Liabilities	527.3	0.0	499.7	25.1	115.8	117.7	87.9	80.6	63.6	69.9	58.2	67.5	70.5	73.7	55.1	57.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	102.2	84.8	80.0	96.4	99.3	84.0	73.1	80.2	86.3	72.6
Short-Term Debt	30.0	13.7	14.7	30.0	30.0	30.0	30.0	4.6	0.0	0.0
Other Current Liabilities	-133.4	-84.8	-80.0	-127.4	-82.5	-114.0	-103.9	-84.8	-86.3	-72.6
Current Liabilities	0.0	13.7	15.9	0.0	46.8	0.0	0.0	499.7	20.6	21.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	18.0	15.7	45.2	58.3	57.1	61.0	34.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	15.7	15.7	15.2	23.3	27.1	31.0	34.0	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	29.2	0.0	15.2	17.6	5.7	0.0	2.9	0.0	0.0	1.6	0.0	8.2	3.0	0.0
Total Liabilities	1,161.8	1,441.6	1,289.7	1,160.6	1,190.2	1,169.6	1,214.3	1,137.6	1,106.3	1,087.5	1,059.4	967.4	930.3	880.0	816.3	786.0

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	12.6	30.0	30.0	15.7	16.8	18.0	19.1	45.2	50.6	35.0
Capital Leases	12.6	13.7	14.7	15.7	16.8	18.0	19.1	15.2	20.6	21.7
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	29.2	0.0	0.0
Total Liabilities	1,550.3	1,490.9	1,440.6	1,441.6	1,419.2	1,351.7	1,286.4	1,160.8	1,282.4	1,222.4

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	0.2	0.2	0.2	0.2	0.2
Retained Earnings	791.3	798.8	781.2	815.3	821.7	745.0	661.6	616.7	570.7	554.0	531.8	587.6	567.8	543.4	518.9	535.5
Comprehensive Income	-59.8	-51.0	-53.2	-80.5	24.6	53.5	28.2	-10.7	24.3	15.8	16.5	28.7	17.2	43.4	35.6	22.0
Total Common Equity	810.2	828.5	804.3	812.0	927.2	884.7	808.4	718.6	701.0	670.7	644.5	708.3	695.2	694.4	656.3	653.5

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	837.5	822.8	807.3	798.8	803.9	791.3	788.0	781.2	782.2	793.4
Comprehensive Income	-22.4	-32.9	-38.8	-51.0	-32.2	-59.8	-58.6	-53.2	-87.6	-74.1
Total Common Equity	899.6	873.3	850.7	828.5	851.4	810.2	807.1	804.3	769.7	793.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		48.0	45.7	49.8	58.3	57.1	61.0	34.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		810.2	828.5	804.3	812.0	927.2	884.7	808.4	718.6	701.0	670.7	644.5	708.3	695.2	694.4	656.3	653.5

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		899.6	873.3	850.7	828.5	851.4	810.2	807.1	804.3	769.7	793.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	50.8	99.3	70.7	18.9	46.6	130.7	138.2	99.6	83.2	62.4	64.6	-13.9	59.4	61.4	58.1	13.7	56.3
Depreciation & Amortization	8.2	-1.6	9.5	6.9	6.6	6.9	7.5	5.5	5.5	5.0	14.1	12.6	13.1	12.3	14.3	13.6	12.5
Stock-Based Compensation	4.3	4.8	4.5	4.3	6.0	6.3	7.5	6.0	6.6	5.2	-8.7	-1.9	0.0	0.0	-3.0	0.0	0.0
Change Working Capital	17.5	103.9	62.2	33.5	-34.9	33.2	-43.2	16.1	20.1	8.3	26.4	24.7	26.8	37.0	32.9	17.7	-19.9
Change In Accounts Receivable	-103.5	-13.7	-81.2	-83.5	-19.1	19.0	28.2	-14.9	-13.6	2.4	-13.1	-44.8	-8.8	-9.7	-15.1	-8.4	-8.5
Change In Accounts Payable	11.6	3.1	16.3	-4.8	-0.4	-1.9	-0.4	4.1	9.1	-6.0	16.0	-8.5	0.0	1.1	15.1	-0.2	-5.6
Change In Inventories	56.4	0.0	0.0	124.3	0.0	17.3	0.0	0.0	-122.4	-156.9	-94.3	-89.9	-114.9	-109.1	-94.6	-110.5	-133.9
Other Non-cash Items	-2.0	-10.0	-18.5	-13.2	28.5	-41.0	-5.7	-19.5	17.9	-0.9	0.8	0.8	-1.1	-1.7	1.0	-4.4	-0.9
Cash from Operations	70.0	0.0	0.0	52.1	44.3	141.4	109.5	112.5	127.7	82.0	98.8	22.9	97.6	110.9	104.3	39.9	51.1

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	20.1	28.3	28.9	21.9	8.1	26.0	16.6	20.0	12.2	1.9
Depreciation & Amortization	5.9	1.5	2.0	1.9	2.5	2.4	2.4	2.3	1.8	1.8
Stock-Based Compensation	1.1	1.2	1.1	1.4	1.0	1.1	1.0	1.4	1.1	0.8
Change Working Capital	49.6	60.2	10.4	-16.3	34.0	57.4	6.3	-35.6	29.6	17.1
Change In Accounts Receivable	-12.1	-5.0	-22.9	-14.4	6.3	29.1	-59.9	-23.9	12.5	-32.1
Change In Accounts Payable	4.7	17.3	4.7	-16.2	-3.0	0.9	10.9	-6.7	-6.2	13.6
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	16.6	39.8
Other Non-cash Items	-2.6	-4.5	-9.8	-6.0	6.2	-15.2	-1.4	-8.2	-9.7	6.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	35.1	30.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-4.8	-2.5	-4.4	-1.8	-2.1	-8.2	-9.9	-9.6	-11.2	-6.0	-4.9	-4.0	-1.8	-4.9	-4.2	-4.4	-2.4
Acquisitions	2.8	0.0	-2.1	-2.1	-17.6	-1.5	-23.7	14.8	5.0	-18.5	49.3	-54.5	19.1	0.0	-5.1	-25.7	0.0
Investments	-199.8	-122.1	-356.7	-161.6	-287.5	-447.7	-278.9	-263.3	-378.1	-240.2	-330.5	-258.8	-266.8	-275.3	-343.0	-358.1	-360.9
Sales of Investment	215.1	20.0	308.6	189.8	287.2	389.9	253.3	219.9	306.3	231.2	251.2	286.7	220.1	228.9	272.8	349.6	308.8
Other Investing Activities	26.1	0.0	0.0	0.0	0.0	1.5	23.7	-14.8	-5.0	18.5	-49.3	54.5	-19.1	0.0	5.1	25.7	0.0
Cash from Investing	7.4	0.0	0.0	24.3	-20.0	-66.0	-35.5	-53.0	-83.0	-14.9	-84.3	23.8	-48.5	-51.3	-74.4	-12.9	-54.4

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	-2.1	0.0	-0.1	-0.3	-0.2	-0.6	-0.5	-3.1	-0.4	-0.9
Acquisitions	0.0	0.0	0.0	0.0	0.0	-1.1	0.0	-1.0	-2.1	6.0
Investments	-149.0	-190.3	-99.6	-18.7	-119.4	62.9	-52.4	-50.2	-53.6	-43.6
Sales of Investment	65.4	125.2	65.4	20.0	78.7	-136.0	54.3	81.7	41.5	37.7
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-12.1	-6.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-14.6	-6.8

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-5.0	0.0	0.0	-5.0	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	-3.8	45.7	-4.0	-3.6	1.2	-3.9	27.0	34.0	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	0.0	0.0
Repurchase of Common Stock	0.0	-20.0	0.0	-5.2	-14.6	-11.6	-40.0	0.0	0.0	0.0	0.0	0.0	-23.5	-4.8	0.0	0.0	-5.8
Dividends Paid	-53.2	0.0	0.0	-53.3	-53.0	-54.0	-54.6	-52.7	-48.8	-45.5	-42.3	-42.0	-39.3	-36.9	-33.6	-30.3	-27.1
Other Financing Activities	-5.0	0.0	0.0	0.0	5.0	0.0	30.0	0.0	0.0	0.0	0.3	0.3	0.3	2.6	1.2	0.9	2.0
Cash from Financing	-58.2	0.0	0.0	-63.5	-62.6	-65.6	-64.6	-52.7	-48.8	-45.5	-42.0	-41.7	-62.5	-39.1	-32.4	-29.5	-30.9

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	-5.0
Debt Issued	42.6	-1.0	-1.0	-1.1	-1.1	-1.1	-1.1	-0.7	-0.8	-1.1
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	-20.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.2	-13.2
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	-13.2	-18.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		19.2	14.9	20.8	12.9	-38.3	9.8	9.4	6.8	-4.1	21.7	-27.4	5.0	-13.4	20.5	-2.5	-2.4	-34.2
Closing Cash Balance		44.6	73.9	59.0	38.2	25.3	63.6	53.8	44.4	37.6	41.7	20.1	47.5	42.5	55.9	35.4	37.9	40.3

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		17.7	6.8	-15.3	5.7	-3.6	18.0	13.8	-7.4	7.3	5.5
Closing Cash Balance		73.9	56.2	49.4	64.7	59.0	62.6	44.6	30.8	38.2	30.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		65.2	192.0	124.3	50.3	42.2	133.2	99.5	102.9	116.5	76.1	93.9	18.9	95.8	105.9	100.1	35.6	48.7
Real Free Cash Flow		60.8	187.2	119.8	46.0	36.3	126.9	92.1	96.8	109.9	70.9	102.7	20.8	95.8	105.9	103.1	35.6	48.7

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		71.4	85.5	32.3	2.8	50.3	73.2	25.0	-24.2	34.7	29.7
Real Free Cash Flow		70.3	84.3	31.1	1.4	49.3	72.1	24.1	-25.6	33.6	28.8