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

Strategic Education, Inc.

STRA

Valuace

Růst

Zdraví

Cena

$ 82.79

-0.60 (-0.71%)

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	1,268.2	1,268.2	1,219.9	1,132.9	1,065.5	1,131.7	1,027.7	997.1	634.2	454.9	441.1	434.4	446.0	503.6	562.0	627.4	636.7
Cost of Revenues	647.1	647.1	650.5	623.9	597.3	608.3	532.7	530.6	340.1	245.2	241.0	234.1	236.3	310.4	300.1	292.0	205.2
Gross Profit	621.1	621.1	569.4	509.0	468.2	523.4	495.0	466.5	294.1	209.7	200.1	200.3	209.7	193.2	261.9	335.4	431.5

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	323.2	319.9	321.5	303.6	311.5	306.0	312.3	290.3	302.7	285.9
Cost of Revenues	159.9	162.7	166.2	158.3	166.9	162.7	163.2	157.7	154.8	155.7
Gross Profit	163.3	157.2	155.3	145.3	144.6	143.3	149.0	132.5	147.9	130.2

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	384.4	379.8	361.3	295.2	272.4	194.0	138.0	124.8	114.3	111.3	140.1	121.9	156.3	215.7
Depreciation & Amortization	48.4	48.4	44.4	57.3	69.6	103.4	109.2	104.9	54.5	18.7	17.8	18.1	20.6	35.6	24.0	21.5	17.0
Total Operating Expenses	443.9	425.0	413.8	413.7	394.2	412.8	359.5	334.1	251.2	157.5	142.6	130.6	128.0	160.5	148.3	156.3	215.7
Operating Income	177.2	196.1	155.6	95.3	70.8	147.3	161.7	154.4	-22.7	52.2	57.5	69.7	81.7	32.7	113.6	179.1	215.8

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	92.4	97.6
Depreciation & Amortization	13.3	12.0	12.0	11.2	11.3	10.8	11.2	11.1	12.4	14.7
Total Operating Expenses	108.7	120.2	109.6	105.5	108.6	107.0	107.1	91.2	92.4	101.0
Operating Income	54.6	37.0	45.8	39.8	36.0	36.3	41.9	41.4	55.5	25.6

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	1.1	0.0	0.3	0.1	0.0	0.0	0.2	1.2
Interest Expense	0.0	0.0	0.0	7.2	7.7	0.0	0.0	0.0	0.0	0.6	0.6	3.9	5.2	5.4	4.6	3.8	1.2
Other Expense	0.2	-18.7	5.8	5.4	-1.2	-70.7	-47.7	-30.7	-62.1	1.1	0.5	0.3	0.1	0.0	0.0	0.2	1.2
IBT	177.4	177.4	161.4	100.7	69.6	76.6	114.0	123.7	-19.1	52.6	57.3	66.1	76.6	27.3	109.0	175.5	217.0
Income Tax Expense	50.8	50.8	48.7	30.9	22.9	21.5	27.7	42.6	-3.5	32.0	22.5	26.1	30.3	10.9	43.0	69.5	85.7
Net Income	126.6	126.6	112.7	69.8	46.7	55.1	86.3	81.1	-15.7	20.6	34.8	40.0	46.4	16.4	65.9	106.0	131.3

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.0
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.0
Other Expense	-1.4	-0.3	-0.3	2.2	1.9	2.3	-0.1	1.8	1.0	0.8
IBT	53.2	36.8	45.4	42.0	37.9	38.6	41.8	43.2	55.2	26.5
Income Tax Expense	15.3	10.1	13.1	12.3	12.6	10.8	11.9	13.4	16.1	8.0
Net Income	37.9	26.6	32.3	29.7	25.3	27.7	29.9	29.7	39.1	18.5

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	$2.98	$1.97	$2.30	$3.81	$3.73	$-1.03	$1.93	$3.28	$3.78	$4.39	$1.55	$5.79	$8.91	$9.78
EPS Diluted	$0.00	$0.00	$0.00	$2.91	$1.94	$2.28	$3.77	$3.67	$-1.03	$1.84	$3.21	$3.73	$4.35	$1.55	$5.76	$8.88	$9.70
Shares Outstanding	22.2	22.2	23.4	23.4	23.7	24.0	22.6	21.7	15.2	10.7	10.6	10.6	10.6	10.6	11.4	11.9	13.4
Diluted Shares Outstanding	22.8	22.8	24.1	24.0	24.0	24.1	22.9	22.1	15.2	11.2	10.8	10.7	10.7	10.6	11.4	11.9	13.5

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	$1.67	$0.79
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.63	$0.77
Shares Outstanding	22.2	22.6	23.1	23.3	23.4	23.4	23.4	23.4	23.4	23.4
Diluted Shares Outstanding	22.8	23.2	23.8	24.1	24.1	24.1	24.2	24.1	24.0	23.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	243.6	137.1	168.5	213.7	268.9	187.5	419.7	311.7	155.9	129.2	106.9	162.3	94.8	47.5	57.1	64.1
Short Term Investments	26.1	46.9	39.7	9.2	6.5	7.6	34.9	37.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.4
Total Cash & ST Investments	269.7	184.0	208.2	222.8	275.4	195.1	454.6	348.9	155.9	129.2	106.9	162.3	94.8	47.5	57.1	76.5
Accounts Receivable	89.6	76.1	76.1	63.0	51.6	51.6	51.5	55.7	23.1	20.5	18.5	16.9	15.8	27.7	25.4	199.6
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	39.5	44.8	44.8	43.3	40.8	39.5	18.0	15.8	11.3	10.8	13.4	17.4	16.7	14.4	12.1	10.2
Total Current Assets	398.9	304.9	329.1	329.1	367.8	286.1	524.1	420.4	190.3	160.5	138.8	196.7	127.3	89.7	94.7	286.3

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	160.0	133.6	144.2	137.1	195.9	230.1	222.1	181.4	167.7	181.0
Short Term Investments	21.2	31.4	38.4	46.9	26.2	26.1	31.4	39.7	29.0	25.5
Total Cash & ST Investments	181.2	165.0	182.6	184.0	222.1	256.2	253.6	221.2	196.7	206.5
Accounts Receivable	117.3	98.6	90.3	76.1	105.8	89.6	83.1	76.1	105.3	92.1
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	32.5	56.4	55.3	44.8	55.6	53.0	53.8	44.8	48.7	52.3
Total Current Assets	331.0	319.9	328.3	304.9	383.5	398.9	390.4	329.1	350.6	350.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	228.5	214.9	237.7	258.1	300.2	279.5	201.8	122.7	73.8	73.1	77.1	82.3	94.4	121.5	121.1	116.1
Goodwill	1,241.0	1,206.9	1,251.9	1,251.3	1,285.9	1,318.5	732.1	732.5	20.7	20.7	6.8	6.8	6.8	6.8	6.8	0.0
Intangible Assets	249.5	245.1	251.6	260.5	276.4	326.4	273.0	328.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	24.6	31.2	19.4	13.1	23.4	30.3	36.6	37.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	7.5	46.7	35.5	15.0	7.7	1.5	-26.2	-39.9	12.0	13.2	5.7	5.9	8.6	6.5	5.2	2.0
Total Long-Term Assets	1,778.7	1,744.8	1,796.1	1,832.7	1,938.1	2,009.7	1,265.3	1,240.7	130.9	138.2	109.6	111.2	126.9	138.1	136.5	126.4
Total Assets	2,177.5	2,049.7	2,125.2	2,161.7	2,305.9	2,295.8	1,789.4	1,661.0	321.3	298.7	248.4	307.8	254.3	227.8	231.1	412.8

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	203.8	211.1	210.0	214.9	232.9	228.5	231.1	237.7	228.7	236.4
Goodwill	1,237.1	1,231.1	1,209.7	1,206.9	1,260.6	1,241.0	1,229.9	1,251.9	1,228.4	1,238.0
Intangible Assets	248.9	248.2	245.5	245.1	252.0	249.5	248.9	251.6	249.5	253.4
Long-Term Investments	28.9	29.2	31.3	31.2	16.4	16.7	18.7	22.4	1.9	8.6
Other Long-Term Assets	62.3	52.1	49.5	46.7	42.2	43.0	36.3	4.2	26.7	23.5
Total Long-Term Assets	1,781.0	1,771.6	1,745.9	1,744.8	1,804.0	1,778.7	1,764.8	1,796.1	1,763.5	1,791.2
Total Assets	2,112.0	2,091.5	2,074.2	2,049.7	2,187.5	2,177.5	2,155.2	2,125.2	2,114.1	2,142.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	54.6	55.7	49.2	90.6	95.5	104.7	47.5	86.0	46.2	41.1	42.3	43.8	38.5	39.1	34.0	31.3
Short-Term Debt	24.0	22.2	48.4	23.9	27.0	34.8	25.3	-38.3	-45.1	1.9	2.7	6.3	3.1	3.1	27.5	11.4
Other Current Liabilities	41.2	46.0	17.5	7.0	0.0	0.0	44.7	38.7	46.2	0.1	0.3	1.6	2.9	0.3	0.3	0.3
Current Liabilities	253.4	216.5	209.6	209.9	195.8	200.1	156.7	125.1	69.1	59.8	57.6	56.3	45.2	43.0	77.2	224.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	61.9	59.1	58.0	55.7	56.6	54.6	56.8	49.2	54.9	53.4
Short-Term Debt	18.4	20.1	20.1	22.2	22.8	24.0	23.3	48.4	46.2	46.8
Other Current Liabilities	51.2	40.1	44.7	46.0	50.6	39.0	42.4	17.5	24.1	13.3
Current Liabilities	283.5	254.5	259.4	216.5	285.8	253.4	261.7	209.6	265.5	242.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	61.3	103.0	189.1	235.4	304.5	248.0	80.6	2.3	2.8	2.7	3.1	112.5	118.8	121.9	90.0	0.0
Capital Leases	112.3	125.2	151.9	157.9	189.8	141.0	105.8	2.3	2.8	2.7	3.1	1.1	1.4	3.2	0.0	0.0
Def. Tax Liability	27.6	27.6	28.3	34.6	44.6	53.4	47.9	59.4	-23.9	-20.7	-17.7	-10.1	-2.6	-1.0	0.0	0.0
Total Liabilities	499.4	387.2	472.7	526.0	591.9	547.5	326.7	235.8	112.1	110.3	105.6	215.1	215.4	186.8	188.8	236.8

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	99.2	100.2	99.4	103.0	116.1	173.6	177.6	189.1	182.6	228.3
Capital Leases	0.0	120.3	119.5	125.2	138.9	136.2	139.7	127.7	144.5	150.4
Def. Tax Liability	30.9	27.9	30.7	27.6	26.2	27.6	30.4	29.3	28.3	31.3
Total Liabilities	455.9	424.8	430.9	387.2	470.7	499.4	512.7	472.7	519.3	543.5

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	198.9	218.4	168.9	159.7	174.6	179.6	152.8	118.3	162.0	152.8	118.0	78.0	31.6	41.3	42.5	174.6
Comprehensive Income	-47.1	-88.6	-34.2	-35.1	9.2	48.9	0.2	0.0	-170.3	-157.1	0.0	0.1	0.0	-0.7	-0.6	0.0
Total Common Equity	1,678.1	1,662.5	1,652.5	1,635.8	1,714.0	1,748.3	1,462.7	1,425.2	209.2	188.4	142.9	92.7	38.9	41.0	42.3	176.0

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	241.1	236.1	225.4	218.4	210.2	198.9	183.8	168.9	144.4	140.4
Comprehensive Income	-52.6	-58.9	-85.2	-88.6	-23.2	-47.1	-60.8	-34.2	-62.9	-51.1
Total Common Equity	1,656.1	1,666.7	1,643.3	1,662.5	1,716.8	1,678.1	1,642.6	1,652.5	1,594.8	1,598.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		197.6	125.2	213.3	259.3	331.5	282.8	105.8	2.3	2.8	2.7	3.1	118.8	121.9	125.0	117.5	0.0
Book Value		1,678.1	1,662.5	1,652.5	1,635.8	1,714.0	1,748.3	1,462.7	1,425.2	209.2	188.4	142.9	92.7	38.9	41.0	42.3	176.0

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		1,656.1	1,666.7	1,643.3	1,662.5	1,716.8	1,678.1	1,642.6	1,652.5	1,594.8	1,598.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	117.2	126.6	112.7	69.8	46.7	55.1	86.3	81.1	-15.7	20.6	34.8	40.0	46.4	16.4	65.9	106.0	131.3
Depreciation & Amortization	49.3	0.0	44.4	57.3	63.1	103.4	109.2	104.9	54.5	18.7	17.8	18.1	20.6	35.6	24.0	21.5	17.0
Stock-Based Compensation	20.5	23.0	25.6	19.8	21.8	18.1	14.6	12.2	15.5	11.6	10.8	10.2	9.5	9.3	5.5	13.2	12.0
Change Working Capital	0.8	-10.0	-8.0	-26.9	4.3	-6.0	-55.2	5.3	-10.0	0.4	-8.7	12.0	2.7	46.2	-14.1	8.3	2.3
Change In Accounts Receivable	-6.5	-1.1	0.2	0.0	-12.6	-0.2	19.7	1.8	7.9	-3.3	-1.5	-2.0	0.7	4.0	1.7	-3.0	-34.5
Change In Accounts Payable	3.7	4.2	11.6	0.6	-4.3	-6.7	0.0	0.2	0.0	4.5	-0.3	-0.8	6.6	-0.1	-3.4	-3.4	7.4
Change In Inventories	-4.2	0.0	0.0	0.0	0.0	6.7	0.0	-5.6	0.0	-10.6	-12.2	2.2	-17.2	32.0	6.8	9.8	32.9
Other Non-cash Items	63.1	50.9	-5.1	3.5	-1.1	17.6	1.5	6.7	18.8	-1.7	-1.5	0.6	-0.6	0.0	0.8	1.5	-0.1
Cash from Operations	178.3	0.0	0.0	117.1	126.1	180.5	142.9	202.1	46.9	56.2	44.5	76.9	77.6	84.1	82.1	154.4	162.8

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	37.9	26.6	32.3	29.7	25.3	27.7	29.9	29.7	39.1	18.5
Depreciation & Amortization	11.3	12.0	-11.1	11.2	11.3	10.8	11.2	11.1	12.4	14.7
Stock-Based Compensation	5.8	5.9	5.9	5.5	6.8	0.0	6.6	5.3	4.6	4.1
Change Working Capital	-20.4	9.0	-16.7	18.1	-30.4	7.6	-20.5	35.2	-25.9	12.0
Change In Accounts Receivable	35.9	-16.5	-7.0	-13.4	28.1	-14.6	-6.1	-7.2	22.2	-15.5
Change In Accounts Payable	-4.9	0.0	-4.1	0.5	-1.3	12.1	-5.5	6.2	-10.6	13.5
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.3	-13.5
Other Non-cash Items	-0.1	3.7	23.9	0.1	0.7	7.0	0.1	-6.1	0.1	0.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	29.9	46.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-39.1	-44.3	-40.6	-36.9	-43.2	-49.4	-46.8	-38.7	-27.5	-18.1	-13.2	-12.7	-6.9	-8.7	-24.7	-30.0	-46.0
Acquisitions	-0.5	0.0	-0.2	-0.5	-0.8	0.0	-628.8	0.0	167.9	0.0	-7.6	0.0	0.0	0.0	-5.4	-7.0	-0.4
Investments	-18.9	-28.1	-54.6	-26.9	-0.3	-1.3	-2.8	-43.1	-26.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.6
Sales of Investment	27.4	79.1	31.0	10.3	6.4	9.3	36.2	43.8	16.4	0.0	0.0	0.0	0.0	0.0	12.3	12.4	40.7
Other Investing Activities	-8.5	0.0	0.0	5.6	6.5	8.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.9	0.0	0.4
Cash from Investing	-31.0	0.0	0.0	-48.5	-31.4	-33.1	-642.2	-38.1	130.1	-18.1	-20.8	-12.7	-6.9	-8.7	-24.7	-24.6	-5.9

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	-12.2	-10.9	-10.8	-10.3	-11.2	-9.4	-10.7	-9.2	-9.6	-9.5
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	-0.1	-0.2
Investments	-2.4	0.0	-0.1	-25.7	-39.4	-6.0	-8.7	0.0	-10.0	-0.2
Sales of Investment	42.6	15.0	8.2	34.3	1.5	7.0	14.3	8.2	1.6	3.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.4	-0.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-18.1	-6.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-80.0	0.0	0.0	-40.0	-40.0	0.0	-3.8	0.0	0.0	0.0	0.0	-118.8	-3.1	-3.1	-103.0	-102.5	0.0
Debt Issued	25.9	125.2	-88.1	-6.0	-32.2	48.7	180.7	103.5	-0.5	0.1	-0.4	3.1	0.0	0.0	110.5	220.0	0.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	220.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	110.5	220.0	0.0
Repurchase of Common Stock	0.0	-138.9	-11.5	-10.0	-40.1	-5.9	-0.2	0.0	0.0	0.0	0.0	0.0	0.0	-25.0	-25.0	-202.7	-115.5
Dividends Paid	-58.8	0.0	0.0	-58.8	-59.2	-59.0	-56.0	-46.6	-27.8	-11.4	0.0	0.0	0.0	0.0	-47.3	-49.1	-44.5
Other Financing Activities	-3.4	0.0	0.0	-4.8	-3.0	-2.9	118.9	-9.2	6.6	0.0	-1.4	-0.9	0.0	0.0	-2.1	-2.5	3.3
Cash from Financing	-102.2	0.0	0.0	-113.6	-142.4	-67.9	279.2	-55.8	-21.2	-11.4	-1.4	-119.6	-3.1	-28.1	-66.9	-136.7	-156.8

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	-40.0
Debt Issued	117.7	-2.7	0.8	-5.7	-13.7	-58.7	-3.4	-12.4	7.6	-5.9
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	-44.6	-34.3	-28.0	-32.0	-6.5	-5.0	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	-14.6	-14.7
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-14.5	-54.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		46.0	2.9	-35.3	-45.5	-51.8	77.2	-218.5	108.3	155.8	26.7	22.4	-55.4	67.5	47.2	-9.6	-7.0	0.1
Closing Cash Balance		243.6	149.5	146.7	181.9	227.5	279.2	202.0	420.5	312.2	155.9	129.2	106.9	162.3	94.8	47.5	57.1	64.1

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		-11.0	15.5	-11.6	9.9	-61.0	-36.5	6.3	55.9	0.5	-16.6
Closing Cash Balance		149.5	160.5	145.0	156.6	146.7	207.1	243.6	237.3	181.4	181.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		139.2	153.9	128.8	80.2	82.9	131.1	96.1	163.5	19.3	38.1	31.3	64.2	70.6	75.4	57.3	124.4	116.8
Real Free Cash Flow		118.7	131.0	103.2	60.4	61.1	112.9	81.5	151.3	3.8	26.5	20.6	54.0	61.2	66.1	51.9	111.1	104.8

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		27.0	49.3	20.4	57.3	4.7	42.1	13.6	68.4	20.3	36.9
Real Free Cash Flow		21.2	43.4	14.5	51.9	-2.1	42.1	7.0	63.1	15.8	32.8