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

SiteOne Landscape Supply, Inc.

SITE

Valuace

Růst

Zdraví

Cena

$ 131.91

-2.28 (-1.52%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	4,704.8	4,704.8	4,540.6	4,301.2	4,014.5	3,475.7	2,704.5	2,357.5	2,112.3	1,861.7	1,648.2	1,451.6	1,176.6	1,072.7	1,062.0
Cost of Revenues	3,069.6	3,069.6	2,980.5	2,810.0	2,593.0	2,263.1	1,803.2	1,584.3	1,434.2	1,266.2	1,132.5	1,022.5	865.5	783.0	744.6
Gross Profit	1,635.2	1,635.2	1,560.1	1,491.2	1,421.5	1,212.6	901.3	773.2	678.1	595.5	515.7	429.1	311.1	289.7	317.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,045.6	1,258.2	1,461.6	939.4	1,013.1	1,208.8	1,413.9	904.8	965.0	1,145.1
Cost of Revenues	688.8	821.0	930.2	629.6	675.5	797.8	903.6	603.6	638.4	757.0
Gross Profit	356.8	437.2	531.4	309.8	337.6	411.0	510.3	301.2	326.6	388.1

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
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
Selling General & Admin Expenses	0.0	0.0	0.0	1,256.6	1,097.0	900.6	728.2	654.3	578.8	502.2	446.5	373.3	269.0	235.6	281.4
Depreciation & Amortization	126.3	80.7	139.0	127.7	103.8	83.0	67.2	59.5	52.3	43.1	37.0	31.2	20.3	10.2	11.0
Total Operating Expenses	1,397.1	1,397.1	1,367.8	1,240.9	1,088.4	898.9	721.5	648.3	570.8	497.7	441.7	369.3	265.9	232.0	276.4
Operating Income	238.1	238.1	192.3	250.3	333.1	313.7	179.8	124.9	107.3	97.8	74.0	59.8	45.2	57.7	41.0

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	332.8	311.8
Depreciation & Amortization	20.2	35.4	35.3	35.4	35.6	35.9	34.6	32.9	34.6	31.3
Total Operating Expenses	361.8	352.0	344.0	339.3	362.5	341.1	340.7	323.5	332.8	306.9
Operating Income	-5.0	85.2	187.4	-29.5	-24.9	69.9	169.6	-22.3	-6.2	81.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	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
Interest Expense	35.0	35.0	31.9	27.1	20.0	19.2	31.0	33.4	32.1	25.2	22.1	11.4	9.1	0.1	9.1
Other Expense	-35.0	-35.0	-31.9	-27.1	-20.0	-19.2	-31.0	-33.4	-32.1	-25.2	-22.1	-11.4	-9.1	-0.1	9.1
IBT	203.1	203.1	160.4	223.2	313.1	294.5	148.8	91.5	75.2	72.6	51.9	48.4	36.1	57.6	50.1
Income Tax Expense	45.7	45.7	36.0	49.8	67.7	56.1	27.5	13.8	1.3	18.0	21.3	19.5	14.4	23.9	-21.0
Net Income	151.8	151.8	123.6	173.4	245.4	238.4	121.3	77.7	73.9	54.6	30.6	28.9	21.7	33.7	64.9

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	6.4
Interest Expense	8.2	9.1	10.3	7.4	6.7	9.5	9.0	6.7	6.5	6.4
Other Expense	-8.2	-9.1	-10.3	-7.4	-6.7	-9.5	-9.0	-6.7	-6.5	-6.4
IBT	-13.2	76.1	177.1	-36.9	-31.6	60.4	160.6	-29.0	-8.4	74.8
Income Tax Expense	-5.4	15.5	45.0	-9.4	-10.1	15.8	40.0	-9.7	-5.0	17.5
Net Income	-9.0	59.1	129.0	-27.3	-21.7	44.4	120.2	-19.3	-3.4	57.3

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$0.00	$0.00	$0.00	$3.84	$5.45	$5.35	$2.83	$1.89	$1.83	$1.37	$-3.01	$-1.04	$-0.29	$2.36	$4.55
EPS Diluted	$0.00	$0.00	$0.00	$3.80	$5.36	$5.20	$2.75	$1.82	$1.73	$1.29	$-3.01	$-1.04	$-0.29	$2.36	$4.55
Shares Outstanding	44.6	45.0	45.2	45.1	45.0	44.6	42.9	41.2	40.5	39.8	30.3	14.2	13.8	14.2	14.2
Diluted Shares Outstanding	44.6	45.1	45.6	45.7	45.8	45.8	44.1	42.8	42.6	42.2	30.3	14.2	13.8	14.2	14.2

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	$-0.08	$1.27
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.08	$1.25
Shares Outstanding	44.6	44.8	45.0	45.1	45.3	45.3	45.3	45.3	45.2	45.1
Diluted Shares Outstanding	44.6	45.0	45.2	45.1	45.6	45.6	45.6	45.3	45.2	45.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Cash And Equivalents	71.9	107.1	82.5	29.1	53.7	55.2	19.0	17.3	16.7	16.3	22.5	10.6	19.3
Short Term Investments	6.8	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	71.9	107.1	82.5	29.1	53.7	55.2	19.0	17.3	16.7	16.3	22.5	10.6	19.3
Accounts Receivable	610.4	559.4	490.6	466.4	397.1	299.6	290.4	295.3	222.6	170.6	144.1	120.7	108.4
Inventory	935.1	827.2	771.2	767.7	636.6	458.6	427.1	411.7	338.3	289.6	265.9	242.1	227.7
Other Current Assets	72.2	55.9	61.0	56.1	41.4	38.2	29.3	41.1	24.3	13.5	12.1	22.1	27.4
Total Current Assets	1,689.6	1,549.6	1,405.3	1,319.3	1,128.8	851.6	765.8	765.4	601.9	490.0	444.6	395.5	382.8

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	106.9	78.6	56.6	107.1	85.5	71.9	41.5	82.5	74.9	69.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.4	9.9	9.9
Total Cash & ST Investments	106.9	78.6	56.6	107.1	85.5	71.9	41.5	82.5	74.9	69.6
Accounts Receivable	606.0	648.3	583.2	559.4	578.9	610.4	531.3	490.6	544.1	569.6
Inventory	962.6	1,016.3	1,032.1	827.2	884.9	935.1	933.6	771.2	852.2	865.4
Other Current Assets	94.9	73.5	75.1	55.9	91.4	72.2	73.6	61.0	102.3	81.4
Total Current Assets	1,770.4	1,816.7	1,747.0	1,549.6	1,640.7	1,689.6	1,580.0	1,405.3	1,573.5	1,586.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Property, Plant & Equipment	691.8	707.4	638.3	510.4	450.0	386.5	335.9	88.4	75.5	69.8	66.2	53.5	55.6
Goodwill	509.6	518.1	485.5	411.9	311.1	250.6	181.3	148.4	106.5	70.8	48.0	11.4	8.6
Intangible Assets	278.5	261.0	280.8	276.0	213.9	196.3	150.6	155.6	112.8	103.3	104.3	87.0	90.4
Long-Term Investments	7.4	0.0	1.3	0.0	0.0	0.0	0.0	0.0	0.0	-1.8	0.0	0.0	0.0
Other Long-Term Assets	3.1	16.2	12.4	12.6	9.1	8.3	7.8	10.7	14.0	8.7	8.0	8.3	7.0
Total Long-Term Assets	1,495.8	1,521.2	1,423.6	1,214.6	987.3	844.1	677.5	403.1	308.8	252.6	226.5	160.2	161.6
Total Assets	3,185.4	3,070.8	2,828.9	2,533.9	2,116.1	1,695.7	1,443.3	1,168.5	910.7	742.6	671.1	555.7	544.4

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	710.9	719.6	706.8	719.5	708.3	691.8	632.6	638.3	617.3	566.1
Goodwill	522.2	522.6	520.0	518.1	509.9	509.6	485.2	485.5	484.4	433.9
Intangible Assets	227.0	237.8	249.1	261.0	268.3	278.5	268.0	280.8	304.2	274.2
Long-Term Investments	0.5	0.5	0.0	0.0	0.0	0.0	0.0	1.3	3.7	5.1
Other Long-Term Assets	18.0	16.8	16.6	4.1	11.8	10.5	10.3	12.4	3.6	3.4
Total Long-Term Assets	1,497.0	1,516.2	1,511.4	1,521.2	1,505.5	1,495.8	1,401.4	1,423.6	1,416.0	1,286.5
Total Assets	3,267.4	3,332.9	3,258.4	3,070.8	3,146.2	3,185.4	2,981.4	2,828.9	2,989.5	2,872.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Accounts Payable	347.6	315.5	270.8	279.7	254.5	172.8	162.2	184.6	124.1	108.3	86.4	81.0	67.5
Short-Term Debt	117.6	124.2	110.7	88.9	77.1	66.6	59.8	9.7	8.4	7.3	6.8	4.1	2.9
Other Current Liabilities	202.3	201.1	188.8	191.2	181.3	129.2	88.8	88.1	73.3	69.9	53.8	28.0	26.0
Current Liabilities	683.0	640.8	578.3	559.8	512.9	368.6	310.8	282.4	205.8	185.5	147.0	113.1	96.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	341.7	391.4	432.5	315.5	327.8	347.6	390.9	270.8	355.3	382.3
Short-Term Debt	128.4	126.3	125.3	124.2	118.9	117.6	112.4	110.7	106.4	95.9
Other Current Liabilities	241.3	215.0	183.0	201.1	202.3	190.1	166.7	188.8	177.3	179.9
Current Liabilities	711.4	755.0	740.8	640.8	649.0	683.0	670.0	578.3	654.7	682.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Long-Term Debt	475.3	827.1	750.7	650.6	529.8	501.4	722.9	563.2	466.9	379.2	363.2	128.3	161.0
Capital Leases	416.4	563.1	488.5	388.9	351.7	304.5	257.8	14.7	11.7	11.0	11.1	10.7	9.1
Def. Tax Liability	1.7	0.0	2.3	7.8	5.1	5.4	3.2	7.1	8.4	20.0	26.2	33.7	35.6
Total Liabilities	1,589.5	1,478.9	1,342.8	1,231.0	1,058.4	900.7	1,050.1	866.7	697.9	593.8	762.1	476.9	475.7

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	827.2	915.2	937.2	827.1	844.2	891.7	825.2	750.7	809.1	732.2
Capital Leases	90.3	89.8	559.5	563.1	552.5	416.4	382.5	383.1	476.6	447.6
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	1.7	2.1	2.3	15.0	7.6
Total Liabilities	1,542.9	1,680.3	1,688.2	1,478.9	1,503.7	1,589.5	1,507.6	1,342.8	1,494.0	1,437.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Common Stock	0.5	0.5	0.5	0.5	0.4	0.4	0.4	0.4	0.4	0.4	0.1	0.0	0.0
Retained Earnings	1,017.2	1,039.9	916.3	742.9	497.5	259.1	137.8	60.1	-15.1	-69.7	-89.9	-10.3	-9.5
Comprehensive Income	0.3	-6.1	4.2	7.7	-2.2	-6.3	-6.5	-0.8	-0.3	-1.2	-1.2	-0.4	0.0
Total Common Equity	1,576.9	1,572.5	1,486.1	1,302.9	1,057.7	795.0	393.2	301.8	212.8	148.8	-91.0	78.8	68.7

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	1,200.7	1,141.6	1,012.6	1,039.9	1,061.6	1,017.2	897.0	916.3	919.7	862.4
Comprehensive Income	-5.9	-5.0	-7.1	-6.1	-1.4	0.3	2.3	4.2	5.7	8.1
Total Common Equity	1,701.7	1,630.3	1,551.0	1,572.5	1,623.3	1,576.9	1,473.8	1,486.1	1,495.5	1,435.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Debt		1,009.3	951.3	861.4	739.5	606.9	568.0	782.7	572.9	475.3	386.5	370.0	132.4	163.9
Book Value		1,595.9	1,591.9	1,486.1	1,302.9	1,057.7	795.0	393.2	301.8	212.8	148.8	-91.0	78.8	68.7

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		22.8	22.3	19.2	19.4	19.2	19.0	0.0	0.0	0.0	0.0
Book Value		1,701.7	1,630.3	1,551.0	1,572.5	1,623.3	1,576.9	1,473.8	1,486.1	1,495.5	1,435.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	154.8	151.8	124.4	173.4	245.4	238.4	121.3	77.7	73.9	54.6	30.6	28.9	21.7	33.7	71.1
Depreciation & Amortization	133.4	142.0	139.0	127.7	103.8	83.0	67.2	59.5	52.3	43.1	37.0	31.2	20.3	10.2	11.0
Stock-Based Compensation	24.3	27.0	25.0	25.7	18.3	14.3	10.6	11.7	7.9	5.9	4.7	3.0	2.1	0.0	0.0
Change Working Capital	-49.1	-10.3	1.5	-9.9	-148.3	-131.3	22.5	-18.3	-51.7	-74.6	6.6	10.5	4.4	-24.2	-14.1
Change In Accounts Receivable	-12.4	3.6	-52.8	-6.5	-44.6	-92.1	2.8	6.1	-43.4	-40.5	-18.7	-11.4	4.1	-11.6	-1.0
Change In Accounts Payable	-66.2	0.0	29.7	-35.1	8.9	74.4	-4.3	-29.0	40.4	7.1	8.2	-8.9	13.5	2.2	-2.3
Change In Inventories	25.0	-42.8	19.0	38.1	-99.3	-156.9	-7.9	-3.0	-38.5	-31.0	-0.6	3.7	-6.4	-6.1	0.5
Other Non-cash Items	285.4	-10.0	4.5	-4.9	3.2	9.5	7.4	3.6	2.8	3.8	3.9	4.9	3.6	0.0	-0.3
Cash from Operations	244.4	0.0	0.0	297.5	217.2	210.8	229.4	130.8	78.1	16.3	72.9	71.0	52.7	41.8	43.3

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	-9.0	60.6	132.1	-27.5	-21.5	45.0	120.2	-19.3	-3.4	57.3
Depreciation & Amortization	35.1	35.4	35.3	35.4	35.6	35.9	34.6	32.9	34.6	31.3
Stock-Based Compensation	5.5	5.6	2.3	13.6	5.5	5.2	3.8	10.5	5.0	5.0
Change Working Capital	174.4	25.9	-30.3	-148.5	102.3	32.0	-11.6	-121.2	87.5	-3.8
Change In Accounts Receivable	60.5	38.4	-64.3	-23.7	23.6	33.5	-69.0	-40.9	55.1	42.4
Change In Accounts Payable	0.0	-52.5	-41.8	118.8	-17.5	-20.2	-53.6	121.0	-90.3	-43.3
Change In Inventories	88.8	55.4	17.4	-204.4	63.2	53.7	63.0	-160.9	83.5	39.4
Other Non-cash Items	-41.2	0.6	-2.7	-2.6	-2.5	-2.2	0.4	-2.2	-1.6	-0.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	107.6	88.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-42.7	-53.7	-44.8	-32.1	-41.7	-37.0	-25.8	-21.4	-19.9	-16.0	-8.8	-10.5	-4.3	-3.2	-5.2
Acquisitions	-228.2	-37.9	-138.2	-192.7	-244.9	-147.2	-159.4	-71.5	-147.7	-82.9	-66.4	-100.7	-22.7	0.0	-9.6
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
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	0.0	0.0	0.0
Other Investing Activities	-0.9	0.0	0.0	-1.2	2.2	2.2	1.0	1.0	3.5	0.3	0.3	0.2	0.1	0.2	1.6
Cash from Investing	-270.9	0.0	0.0	-226.0	-284.4	-182.0	-184.2	-91.9	-164.1	-98.6	-74.9	-111.0	-26.9	-3.0	-13.2

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	-14.5	-10.1	-14.3	-14.8	-9.5	-6.9	-15.2	-8.9	-6.6	-12.0
Acquisitions	-19.5	-7.6	-3.7	-7.1	-27.8	-11.3	-97.3	1.6	-10.2	-122.3
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	2.2	-3.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-16.8	-134.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-350.1	0.0	0.0	4.0	-648.0	-510.9	-559.5	-315.0	-766.5	-953.8	-732.9	-5.1	-39.5	-2.1	-4.4
Debt Issued	531.3	951.3	89.9	125.9	780.6	549.8	344.8	524.8	864.1	1,042.6	749.4	242.7	8.0	166.0	4.4
Issuance of Common Stock	7.6	0.0	0.0	5.2	3.6	9.3	271.5	8.4	6.7	2.7	0.2	2.2	5.3	0.0	0.0
Repurchase of Common Stock	-31.2	-98.3	-51.3	-12.0	-24.4	0.0	0.0	0.0	0.0	0.0	-0.2	-0.1	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-189.0	-53.7	0.0	0.0	-7.5
Other Financing Activities	234.2	0.0	0.0	-15.5	712.2	471.2	278.9	269.3	846.6	1,033.6	920.1	106.4	0.0	-31.0	-18.8
Cash from Financing	29.1	0.0	0.0	-18.3	43.4	-30.4	-9.1	-37.3	86.8	82.5	-1.8	49.7	-34.2	-33.1	-30.7

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	-71.3	53.6
Debt Issued	955.6	-85.9	-21.0	111.2	-11.8	-46.2	71.7	76.2	17.2	141.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.2	0.9
Repurchase of Common Stock	-40.0	0.0	-54.5	-3.8	-29.7	-1.8	-19.8	0.0	-11.4	0.0
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	-2.9	-3.4
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-83.4	51.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		2.3	83.5	24.6	53.4	-24.6	-1.5	36.2	1.7	0.6	0.4	-3.8	9.5	-8.7	5.5	-0.5
Closing Cash Balance		71.9	190.6	107.1	82.5	29.1	53.7	55.2	19.0	17.3	16.7	16.3	20.1	10.6	10.4	4.9

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		83.7	28.3	22.0	-50.5	21.6	13.6	30.4	-41.0	7.6	5.3
Closing Cash Balance		190.6	106.9	78.6	56.6	107.1	85.5	71.9	41.5	82.5	74.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		201.7	246.8	238.6	261.5	175.5	173.8	203.6	109.4	58.2	0.3	64.1	60.5	48.4	38.6	38.1
Real Free Cash Flow		177.4	219.8	213.6	235.8	157.2	159.5	193.0	97.7	50.3	-5.6	59.4	57.5	46.3	38.6	38.1

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		150.3	118.5	122.4	-144.4	109.0	105.6	132.2	-108.2	101.0	76.7
Real Free Cash Flow		144.8	112.9	120.1	-158.0	103.5	100.4	128.4	-118.7	96.0	71.7