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

Stewart Information Services Corporation

STC

Valuace

Růst

Zdraví

Cena

$ 62.01

-0.59 (-0.89%)

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	2,921.7	2,921.7	2,490.4	2,257.3	3,069.3	3,305.8	2,288.4	1,940.0	1,907.7	1,955.7	2,006.6	2,033.9	1,870.8	1,928.0	1,910.4	1,634.9	1,672.4
Cost of Revenues	358.7	358.7	80.4	289.2	648.0	626.8	375.2	345,349.0	345,307.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	2,563.0	2,563.0	2,410.0	1,968.1	2,421.3	2,679.0	1,913.2	-343,409.0	-343,399.3	1,955.7	2,006.6	2,033.9	1,870.8	1,928.0	1,910.4	1,634.9	1,672.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	790.6	796.9	722.2	612.0	665.9	667.9	602.2	554.3	582.2	601.7
Cost of Revenues	300.0	19.5	21.5	17.7	20.7	21.3	21.1	17.4	-380,023.3	130,455.0
Gross Profit	490.6	777.4	700.7	594.3	645.3	646.7	581.1	536.9	380,605.5	-129,853.3

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	712.8	802.0	777.0	613.2	567.2	562.5	566.2	604.4	658.3	624.3	571.0	542.5	469.8	467.5
Depreciation & Amortization	61.1	61.1	61.6	62.4	57.2	36.4	19.2	22.5	24.9	25.9	30.0	30.3	24.2	17.9	17.8	19.5	21.4
Total Operating Expenses	2,397.4	2,397.4	2,295.7	762.4	648.0	-2,888.6	-2,084.7	-1,872.2	1,760.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Operating Income	165.5	165.5	114.3	0.0	231.6	417.2	203.7	67.9	64.9	7.7	-9.2	-130.5	-89.6	-25.6	-83.3	-90.6	-85.7

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	534.7	181.5
Depreciation & Amortization	15.2	15.4	15.2	15.3	15.6	15.5	15.2	15.4	15.6	16.4
Total Operating Expenses	438.9	716.2	654.0	588.4	609.9	603.9	552.1	529.8	320.9	-646.8
Operating Income	51.7	61.2	46.8	5.9	35.4	42.8	29.0	7.1	-4.3	-45.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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	0.0	0.0
Interest Expense	20.4	20.4	19.9	19.7	18.4	5.0	2.6	4.3	3.9	3.5	3.1	2.1	3.2	3.0	5.2	5.3	5.4
Other Expense	0.0	0.0	0.0	60.9	1.1	16.8	14.8	49.1	50.7	55.8	84.3	130.0	132.9	117.1	162.9	102.3	81.2
IBT	165.5	165.5	114.3	60.9	232.7	434.0	218.5	117.0	72.5	75.1	88.0	9.7	51.8	101.1	89.3	18.0	2.9
Income Tax Expense	35.4	35.4	26.2	15.3	50.9	94.0	48.8	26.7	13.5	14.9	19.6	5.7	13.5	28.5	-29.6	9.3	8.1
Net Income	115.6	115.6	73.3	30.4	162.3	323.2	154.9	78.6	47.5	48.7	55.5	-6.2	29.8	63.0	109.2	2.3	-12.6

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	5.1
Interest Expense	5.6	4.9	5.0	5.0	5.1	4.9	4.8	5.1	5.0	5.1
Other Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-334.8	-393.2
IBT	51.7	61.2	46.8	5.9	35.4	42.8	29.0	7.1	18.8	27.1
Income Tax Expense	10.8	13.0	11.1	0.5	8.2	9.1	7.9	0.9	5.7	9.1
Net Income	36.3	44.3	31.9	3.1	22.7	30.1	17.3	3.1	8.8	14.0

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	$1.12	$6.00	$12.05	$6.25	$3.33	$2.02	$2.08	$1.86	$-0.26	$1.24	$2.85	$5.66	$0.12	$-0.69
EPS Diluted	$0.00	$0.00	$0.00	$1.11	$5.94	$11.90	$6.22	$3.31	$2.01	$2.06	$1.85	$-0.26	$1.24	$2.60	$4.61	$0.12	$-0.69
Shares Outstanding	29.0	29.0	27.6	27.3	27.1	26.8	24.8	23.6	23.5	23.4	23.4	23.5	24.0	22.1	19.3	19.1	18.3
Diluted Shares Outstanding	29.0	29.0	28.1	27.5	27.3	27.2	24.9	23.8	23.7	23.6	23.5	23.5	24.7	24.7	24.4	19.1	18.3

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	$0.32	$0.51
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.32	$0.51
Shares Outstanding	29.0	28.5	28.3	27.8	27.8	27.7	27.5	28.5	27.4	27.3
Diluted Shares Outstanding	29.0	28.5	28.3	28.3	28.3	28.2	28.0	28.0	27.8	27.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	133.4	216.3	233.4	248.4	485.9	432.7	330.6	192.1	150.1	185.8	179.1	200.6	194.3	208.5	117.2	144.6
Short Term Investments	118.9	41.2	39.0	24.3	17.7	20.7	23.5	23.0	733.8	653.7	619.6	25.0	38.3	37.0	33.1	429.8
Total Cash & ST Investments	176.7	257.5	223.4	272.7	503.6	453.4	354.1	215.0	883.9	839.5	798.6	225.6	232.6	245.6	150.3	574.3
Accounts Receivable	149.4	140.8	0.0	117.7	119.3	87.8	72.0	71.5	78.5	71.8	81.7	98.7	104.7	100.7	88.8	78.7
Inventory	19,007.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-709.4	-631.5	-579.8	0.0	0.0	0.0	0.0	-396.3
Other Current Assets	401.7	-398.3	0.0	-186.2	0.0	0.0	0.0	507.6	607.3	538.3	507.9	-38.0	-48.9	421.9	560.0	530.4
Total Current Assets	401.7	0.0	223.4	204.2	622.9	541.2	426.1	794.1	860.4	818.1	808.4	286.3	288.4	768.1	799.1	787.2

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	188.5	178.1	148.5	216.3	183.8	133.4	138.4	233.4	203.0	190.0
Short Term Investments	44.6	45.7	45.7	41.2	44.9	43.3	42.8	39.0	37.2	26.6
Total Cash & ST Investments	233.2	223.8	194.2	257.5	228.7	176.7	181.1	272.4	240.2	216.6
Accounts Receivable	181.7	166.1	157.2	140.8	152.3	149.4	142.6	0.0	114.7	129.1
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-397.3	-458.8	-434.6
Other Current Assets	-414.9	-389.9	-351.4	-398.3	-381.0	-326.1	-323.7	0.0	0.0	0.0
Total Current Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	397.3	354.9	345.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	268.8	264.7	271.6	282.7	283.9	231.0	222.1	135.5	141.3	145.8	147.1	152.1	131.1	132.1	133.8	139.0
Goodwill	1,080.5	1,084.1	1,072.1	1,073.0	924.8	431.5	248.9	248.9	231.4	217.1	217.7	251.9	231.8	221.0	214.5	206.9
Intangible Assets	250.5	173.1	193.2	199.1	229.8	37.4	4.6	9.7	9.7	10.9	18.1	26.3	13.1	7.0	8.7	8.2
Long-Term Investments	704.3	714.9	0.0	734.4	696.9	705.1	668.6	659.0	733.8	653.7	619.6	166.6	125.1	95.7	33.1	429.8
Other Long-Term Assets	-63.9	-2,236.8	942.6	-2,324.9	-2,135.4	-1,404.9	-1,144.2	-20.6	-89.1	-28.3	-494.2	499.4	536.5	59.8	-60.6	-458.0
Total Long-Term Assets	2,243.8	0.0	2,479.5	-35.4	2,135.4	1,404.9	1,144.2	578.8	545.5	523.6	513.2	1,106.2	1,037.7	523.1	357.0	354.1
Total Assets	2,645.5	2,730.1	2,702.9	2,737.9	2,813.4	1,978.6	1,592.8	1,372.9	1,405.9	1,341.7	1,321.6	1,392.5	1,326.1	1,291.4	1,156.1	1,141.2

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	193.6	196.8	184.1	264.7	195.5	195.4	196.5	271.6	280.5	283.3
Goodwill	1,119.8	1,092.7	1,092.7	1,084.1	1,080.7	1,080.5	1,072.3	1,072.1	1,072.0	1,074.7
Intangible Assets	233.7	233.3	240.1	173.1	251.2	250.5	258.4	193.2	201.5	204.5
Long-Term Investments	739.5	735.5	720.6	714.9	733.6	704.3	716.7	723.2	698.0	706.7
Other Long-Term Assets	-2,286.6	-2,258.3	-2,237.5	-2,236.8	-2,261.0	-2,230.7	-2,244.0	41.7	692.0	-585.0
Total Long-Term Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2,305.6	2,252.0	2,269.2
Total Assets	2,845.6	2,781.2	2,707.1	2,730.1	2,729.6	2,645.5	2,651.4	2,702.9	2,669.1	2,677.8

Current Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	165.4	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
Short-Term Debt	0.0	0.0	460.3	462.1	98.9	98.9	98.9	98,875.0	92.9	102.4	0.0	5.8	6.5	11.7	64.3
Other Current Liabilities	347.1	190.1	0.0	0.0	-98.9	-98.9	492.5	-98,250.6	500.8	487.5	633.7	632.1	644.7	618.0	568.6
Current Liabilities	512.4	190.1	460.3	462.1	98.9	98.9	591.4	624.4	593.7	589.9	633.7	637.9	651.2	629.7	632.9

Current Liabilities	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0
Short-Term Debt	457.5	0.0	0.0
Other Current Liabilities	-457.5	0.0	0.0
Current Liabilities	528.3	521.4	524.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	445.6	564.7	580.9	595.0	632.9	220.9	224.5	108.0	109.3	106.8	102.4	65.6	32.9	71.2	64.5	8.8
Capital Leases	127.3	118.8	135.7	148.0	149.4	119.1	113.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	23.5	28.3	25.0	26.6	48.8	23.9	28.7	14.2	19.0	7.9	1.4	13.5	3.2	2.8	27.4	0.0
Total Liabilities	1,274.2	1,319.1	1,324.3	1,367.6	681.7	966.2	839.0	693.1	727.1	692.9	684.5	692.0	663.0	711.0	692.7	692.9

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	571.1	575.8	560.2	564.7	568.5	572.9	578.2	535.2	587.2	591.7
Capital Leases	125.0	129.8	114.3	118.8	122.8	127.3	132.7	135.7	142.0	146.6
Def. Tax Liability	37.6	32.1	29.7	28.3	32.5	23.5	23.5	25.0	24.1	28.5
Total Liabilities	1,363.6	1,334.9	1,299.2	1,319.1	1,315.2	1,274.2	1,287.2	1,324.3	611.3	620.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	345.1	28.1	27.7	324.3	309.6	301.9	188.3	186.7	184.0	181.0	180.4	203.6	194.8	153.4	152.1	143.3
Retained Earnings	1,064.9	1,089.5	1,070.8	1,091.8	974.8	688.8	564.4	514.2	491.7	471.8	455.5	479.7	452.3	391.4	284.1	282.7
Comprehensive Income	-42.6	-43.4	-35.2	-51.3	0.3	17.0	-2.7	-24.8	-0.8	-8.9	-4.0	12.6	10.9	26.6	16.7	13.6
Total Common Equity	1,364.7	1,402.1	1,371.4	1,362.2	1,282.0	1,005.1	747.3	673.5	672.2	641.2	629.3	693.2	655.3	568.8	450.2	435.2

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	375.3	367.0	361.7	28.1	353.2	345.1	341.3	338.5	337.9	332.0
Retained Earnings	1,125.3	1,096.0	1,078.4	1,089.5	1,080.9	1,064.9	1,060.8	1,070.8	1,075.2	1,074.5
Comprehensive Income	-24.5	-22.6	-37.0	-43.4	-24.3	-42.6	-41.8	-35.2	-58.6	-45.3
Total Common Equity	1,473.4	1,437.8	1,400.4	1,402.1	1,407.1	1,364.7	1,357.6	1,371.4	1,351.9	1,358.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		572.9	564.7	580.9	595.0	632.9	220.9	224.5	108.0	109.3	106.8	102.4	65.6	32.9	71.2	76.2	73.1
Book Value		1,371.3	1,411.1	1,378.5	1,370.3	2,131.7	1,012.4	753.8	679.8	678.8	648.8	637.1	700.5	663.1	580.4	463.5	448.3

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		8.5	8.5	7.4	8.9	7.3	6.6	6.5	7.1	7.3	7.5
Book Value		1,473.4	1,437.8	1,400.4	1,402.1	1,407.1	1,364.7	1,357.6	1,371.4	1,351.9	1,358.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	50.7	115.5	73.3	45.6	181.8	340.0	169.7	90.3	59.0	60.1	68.4	4.0	38.3	72.6	119.0	8.7	-5.2
Depreciation & Amortization	62.6	0.0	61.6	62.4	57.2	36.4	19.2	22.5	24.9	25.9	30.0	30.3	24.2	17.9	17.8	19.5	21.4
Stock-Based Compensation	10.2	0.0	13.6	10.9	12.3	12.0	5.8	2.1	4.8	5.3	3.0	4.4	4.0	-14.6	31.4	-0.3	-31.8
Change Working Capital	-30.3	-2.9	-15.9	-8.6	-74.6	-34.3	41.0	44.1	-2.0	-1.2	11.7	12.6	3.8	0.9	-29.4	-13.8	45.6
Change In Accounts Receivable	-6.0	-14.8	-12.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	1.6	23.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	-6.7	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 Non-cash Items	1,770.1	93.1	3.0	-27.3	14.9	57.3	34.0	-4.5	-258.6	13.0	2.4	34.9	-9.6	-5.9	21.6	10.4	0.5
Cash from Operations	90.5	0.0	0.0	83.0	191.9	390.3	275.8	166.4	84.2	108.1	123.0	80.5	64.0	87.2	120.5	23.4	41.2

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	36.3	48.2	35.6	3.1	22.7	33.7	17.3	3.1	13.1	14.0
Depreciation & Amortization	0.0	15.4	15.2	15.3	15.6	15.5	15.2	15.4	15.6	16.4
Stock-Based Compensation	0.0	4.1	5.3	3.5	4.0	3.3	3.7	2.7	0.6	3.3
Change Working Capital	23.7	31.1	-7.2	-50.6	18.7	25.6	-13.4	-42.7	12.7	19.2
Change In Accounts Receivable	8.7	-2.1	-6.2	-15.2	10.7	19.2	-6.5	-12.7	-7.0	13.7
Change In Accounts Payable	10.6	26.6	5.3	-18.7	9.4	29.9	-1.5	-24.4	18.3	9.3
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.2	-2.5
Other Non-cash Items	29.5	-6.2	4.5	-1.2	2.0	-1.9	-1.7	-3.1	1,712.4	23.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.5	59.5

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-41.7	-40.5	-37.8	-47.9	-39.8	-15.0	-17.1	-10.7	-16.4	-18.2	-19.7	-19.5	-17.3	-16.8	-17.7	-16.3
Acquisitions	-10.8	-14.4	-25.1	-142.9	-600.0	-199.5	1.3	-18.7	-17.4	1.3	-4.0	-40.0	-11.8	0.4	-8.3	-1.9
Investments	-128.6	-157.8	-92.3	-214.7	-143.9	-118.3	-78.1	-43.1	-182.0	-149.0	-162.4	-224.7	-160.5	-207.7	-336.1	-303.5
Sales of Investment	110.2	130.6	132.2	103.8	146.2	99.9	99.3	79.5	110.9	108.2	111.5	197.2	104.5	181.9	339.7	545.7
Other Investing Activities	-7.9	0.0	-7.0	1.1	-7.7	1.6	1.6	2.4	1.0	0.9	5.7	8.5	6.7	5.6	-6.8	11.2
Cash from Investing	-78.9	0.0	-30.0	-300.7	-645.3	-231.4	7.0	9.4	-103.9	-56.8	-68.8	-78.6	-78.4	-36.5	-29.2	235.2

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-19.1	-14.8	-12.3	-12.3	-8.7	-9.2	-10.2	-8.3	-14.0
Acquisitions	-30.0	-1.1	-7.4	-0.1	-6.1	-8.1	0.0	-0.3	-2.4
Investments	-27.3	-48.8	-27.6	-23.6	-42.2	-35.5	-64.9	-5.4	-29.2
Sales of Investment	27.5	56.9	27.9	17.5	40.4	45.2	27.5	20.6	16.9
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	-0.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.8	-29.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-5.8	0.0	0.0	-2.2	-76.5	-809.8	-25.6	-27.9	-20.1	-56.5	-60.3	-22.5	-60.8	-12.9	-5.7	-6.0	-232.4
Debt Issued	-13.0	564.7	-16.3	-11.8	38.6	1,221.9	22.0	144.3	18.8	59.0	64.7	59.3	93.5	-25.3	0.6	9.1	305.6
Issuance of Common Stock	6.8	0.0	0.0	0.0	0.0	1,200.1	109.0	30.5	14.5	56.5	57.8	52.7	120.3	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-3.9	-3.9	-3.8	-1.8	-3.3	-2.3	-1.1	-0.5	-1.2	-0.7	-13.1	-28.0	-22.0	0.0	0.0	0.0	0.0
Dividends Paid	-52.2	0.0	0.0	-50.5	-44.7	-36.6	-30.2	-28.3	-28.3	-28.1	-27.8	-18.0	-2.3	-2.2	-1.8	-0.9	-8.0
Other Financing Activities	-14.7	0.0	0.0	-14.6	1.2	-41.0	2.2	-11.5	-12.7	-14.8	-15.9	-9.7	-9.0	-3.1	-10.6	-0.1	1.6
Cash from Financing	-67.0	0.0	0.0	-69.1	-123.2	310.4	54.3	-37.8	-47.8	-43.6	-59.3	-25.6	26.0	-18.2	-18.1	-7.0	-238.8

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	571.1	-4.7	15.6	-4.5	-3.8	-4.4	-5.3	-2.8	-6.3	-4.5
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	-0.3	-0.1	-0.1	-3.4	-0.2	-0.1	-0.1	-3.4	-0.2	-0.2
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.0	-13.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.7	-2.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-17.9	-15.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-56.6	105.5	-17.1	-15.0	-237.6	53.2	102.1	138.5	42.0	-35.7	6.7	-21.5	6.3	-14.2	67.7	-13.6	38.4
Closing Cash Balance		133.4	321.8	216.3	233.4	248.4	485.9	432.7	330.6	192.1	150.1	185.8	179.1	200.6	194.3	208.5	140.8	154.5

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		133.3	10.4	29.6	-67.8	32.5	50.4	-4.9	-95.0	30.4	12.9
Closing Cash Balance		321.8	188.5	178.1	148.5	216.3	183.8	133.4	138.4	233.4	203.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		48.8	132.3	95.1	45.3	143.9	350.5	260.8	149.3	73.5	91.7	104.8	60.9	44.5	69.9	103.8	5.7	24.9
Real Free Cash Flow		38.6	132.3	81.6	34.3	131.6	338.5	255.1	147.2	68.7	86.4	101.8	56.4	40.4	84.5	72.4	6.0	56.6

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		62.3	73.6	38.7	-42.2	55.6	67,683.9	11.9	-39.8	31.2	45.5
Real Free Cash Flow		62.3	69.4	33.3	-45.7	51.6	67,680.6	8.3	-42.5	30.6	42.3