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

U.S. Physical Therapy, Inc.

USPH

Valuace

Růst

Zdraví

Cena

$ 75.01

-1.70 (-1.94%)

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	683.5	781.0	671.3	604.8	553.1	495.0	423.0	482.0	453.9	414.1	356.5	331.3	305.1	264.1	252.1	237.0	211.2
Cost of Revenues	532.1	623.7	547.4	492.8	441.1	377.8	328.5	369.5	352.2	323.4	274.5	252.9	228.9	199.4	189.5	172.5	151.8
Gross Profit	151.4	157.3	123.9	112.0	112.0	117.2	94.5	112.5	101.7	90.6	82.0	78.4	76.2	64.7	62.6	64.5	59.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	202.7	164.0	164.2	152.5	180.4	168.0	167.2	155.7	154.8	150.0
Cost of Revenues	160.9	127.2	122.6	121.5	146.8	138.9	133.3	127.3	126.8	122.1
Gross Profit	41.9	36.9	41.6	31.1	33.7	29.1	33.9	28.4	28.0	27.9

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	42.4	46.1	46.5	42.0	45.0	41.3	35.9	32.5	31.1	30.4	25.9	24.8	24.8	23.0
Depreciation & Amortization	22.4	22.4	18.7	15.7	25.9	11.6	24.2	15.7	9.8	9.7	8.8	8.0	6.7	5.6	5.3	5.4	5.7
Total Operating Expenses	59.5	76.9	60.7	42.4	46.1	41.9	28.5	45.0	41.3	35.9	32.5	31.1	30.4	25.9	24.8	28.6	26.2
Operating Income	91.9	80.4	63.2	69.6	56.8	76.8	52.4	67.4	60.3	54.7	49.5	47.3	45.8	38.8	37.8	35.9	33.2

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	11.4	9.6
Depreciation & Amortization	4.6	5.8	6.1	5.9	5.7	4.4	4.5	4.1	4.1	4.0
Total Operating Expenses	19.9	11.5	16.7	11.4	19.2	14.4	18.3	13.5	11.4	12.0
Operating Income	22.0	25.3	24.9	19.6	14.5	14.7	15.6	14.9	16.6	15.9

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	3.9	3.8	0.9	0.2	0.1	0.0	0.1	0.1	0.1	0.1	0.0	0.0	0.0	5.4	0.6
Interest Expense	9.5	9.5	8.0	9.3	5.8	0.9	1.6	2.1	2.0	21.1	11.5	1.0	1.1	0.5	0.6	0.5	0.2
Other Expense	-14.1	-2.6	-3.0	-20.2	-1.2	-3.6	13.1	3.5	1.8	-21.0	-11.4	-1.0	-1.1	-0.5	-0.6	4.9	0.4
IBT	77.8	77.8	60.2	49.4	55.6	73.2	65.5	70.9	60.2	33.8	38.1	46.3	44.7	38.2	37.3	40.9	33.5
Income Tax Expense	19.8	19.8	14.6	12.2	12.2	15.3	13.0	13.6	11.4	6.0	11.9	14.7	14.3	12.2	11.0	11.1	8.8
Net Income	15.4	15.1	26.5	14.7	43.4	57.9	52.5	57.3	10.1	22.3	20.6	22.3	19.8	12.7	17.9	21.0	15.6

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	0.3	1.0	1.1	1.5	1.6	1.7
Interest Expense	2.4	2.4	2.4	2.3	2.0	2.0	2.0	2.0	2.0	2.1
Other Expense	-7.1	-2.5	-2.3	-2.3	3.8	-2.4	-0.8	-0.2	-16.5	-0.1
IBT	15.0	22.9	22.7	17.3	18.3	12.3	14.8	14.8	0.1	15.8
Income Tax Expense	5.8	5.2	4.9	3.9	5.8	2.6	3.1	3.1	1.4	3.6
Net Income	-10.5	7.2	8.8	9.9	7.4	5.5	6.9	6.6	-5.7	7.0

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	$1.28	$3.34	$4.49	$4.09	$4.49	$0.80	$1.76	$1.64	$1.77	$1.62	$1.05	$1.52	$1.78	$1.34
EPS Diluted	$0.00	$0.00	$0.00	$1.28	$3.34	$4.49	$4.09	$4.49	$0.80	$1.76	$1.64	$1.77	$1.62	$1.05	$1.51	$1.75	$1.32
Shares Outstanding	15.2	15.2	15.1	14.2	13.0	12.9	12.8	12.8	12.7	12.6	12.5	12.4	12.2	12.1	11.8	11.8	11.6
Diluted Shares Outstanding	15.2	15.2	15.1	14.2	13.0	12.9	12.8	12.8	12.7	12.6	12.5	12.4	12.2	12.1	11.9	12.0	11.9

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	$-0.38	$0.51
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.38	$0.51
Shares Outstanding	15.2	15.2	15.2	15.1	15.1	15.1	15.1	15.0	15.0	15.0
Diluted Shares Outstanding	15.2	15.2	15.2	15.1	15.1	15.1	15.1	15.0	15.0	15.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	112.9	41.4	152.8	31.6	28.6	32.9	23.5	23.4	21.9	20.0	15.8	14.3	12.9	11.7	10.0	9.2
Short Term Investments	0.0	0.0	2.7	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
Total Cash & ST Investments	112.9	41.4	152.8	31.6	28.6	32.9	23.5	23.4	21.9	20.0	15.8	14.3	12.9	11.7	10.0	9.2
Accounts Receivable	76.3	85.7	51.9	68.6	62.4	50.9	56.1	51.5	50.4	41.5	38.6	34.4	32.7	27.7	29.9	26.4
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	12.4	10.6	28.7	11.1	4.2	3.8	5.8	4.4	4.8	4.4	5.8	6.2	4.1	6.0	5.7	3.7
Total Current Assets	201.7	137.6	233.4	111.3	95.2	87.6	85.4	79.2	77.1	66.0	60.2	54.9	49.7	45.3	45.7	39.3

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	31.1	34.1	39.2	41.4	117.0	112.9	132.3	152.8	147.7	160.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.7	3.5	3.5
Total Cash & ST Investments	31.1	34.1	39.2	41.4	117.0	112.9	132.3	152.8	147.7	160.7
Accounts Receivable	91.3	93.4	90.9	85.7	77.1	76.3	77.1	51.9	71.4	71.1
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.7	-3.5	-3.5
Other Current Assets	16.0	13.1	15.3	10.6	10.8	12.4	11.7	28.7	9.4	9.9
Total Current Assets	138.4	140.5	145.4	137.6	204.9	201.7	221.1	233.4	228.5	241.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	131.7	166.1	129.5	127.8	119.4	103.3	103.7	20.2	20.4	19.2	16.7	15.8	15.0	13.0	13.2	13.9
Goodwill	549.0	667.2	509.6	494.1	434.7	345.6	317.7	293.5	271.3	226.8	171.5	147.9	144.0	100.2	92.8	79.4
Intangible Assets	123.9	179.3	109.7	108.8	86.4	56.3	52.6	48.8	49.0	38.1	30.3	24.9	14.5	12.1	9.6	7.3
Long-Term Investments	14.8	12.2	12.3	12.1	12.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	2.1	5.2	2.8	4.1	1.6	1.5	1.5	1.4	1.2	1.2	1.2	1.1	1.1	1.0	2.0	0.9
Total Long-Term Assets	821.5	1,029.9	763.9	746.9	654.3	506.7	475.5	364.0	341.9	285.3	219.7	189.7	174.5	126.4	117.6	101.6
Total Assets	1,023.1	1,167.5	997.2	858.2	749.4	594.4	560.8	443.2	419.0	351.2	279.9	244.6	224.1	171.7	163.3	140.9

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	174.1	169.4	166.0	166.1	130.5	131.7	128.4	129.5	128.7	126.6
Goodwill	690.4	677.6	674.4	667.2	554.6	549.0	534.3	509.6	522.9	506.7
Intangible Assets	176.4	175.6	177.3	179.3	124.3	123.9	116.9	109.7	112.1	107.6
Long-Term Investments	12.3	12.3	12.3	12.2	12.2	12.2	12.2	14.9	12.3	12.2
Other Long-Term Assets	4.6	4.2	4.4	5.2	2.7	4.6	4.4	0.2	5.7	4.7
Total Long-Term Assets	1,057.8	1,039.1	1,034.3	1,029.9	824.3	821.5	796.1	794.7	781.7	757.8
Total Assets	1,196.3	1,179.6	1,179.7	1,167.5	1,029.2	1,023.1	1,017.3	1,028.1	1,010.2	999.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	4.1	5.9	3.9	6.5	6.5	1.3	2.5	2.0	2.2	1.6	1.6	1.8	1.7	1.7	1.8	1.2
Short-Term Debt	44.9	50.8	78.2	41.6	31.3	32.4	27.2	1.4	4.0	1.2	0.8	0.9	0.8	0.5	0.4	0.3
Other Current Liabilities	58.1	54.6	18.7	37.4	45.7	59.7	30.9	38.5	30.5	21.8	16.6	22.8	20.6	14.1	14.1	12.7
Current Liabilities	107.1	116.3	102.2	85.5	83.5	93.5	60.6	41.9	39.6	24.6	19.0	25.5	23.2	16.3	16.3	14.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	7.4	4.2	6.1	5.9	6.4	4.1	4.9	3.9	4.5	3.7
Short-Term Debt	50.8	49.2	49.4	50.8	44.4	44.9	43.9	78.2	76.4	70.1
Other Current Liabilities	56.9	64.9	67.9	54.6	58.3	55.1	51.4	18.7	0.9	12.1
Current Liabilities	115.1	118.8	123.8	116.3	115.3	107.1	102.5	102.2	82.4	85.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	135.7	244.4	215.6	253.8	191.8	78.6	110.6	38.4	56.7	50.6	48.3	34.7	40.7	17.6	23.8	5.8
Capital Leases	78.3	141.7	111.9	111.6	104.7	89.5	86.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	26.5	29.5	0.0	21.3	14.4	7.8	10.1	9.0	10.9	15.7	9.2	0.0	0.0	0.0	0.0	0.0
Total Liabilities	353.2	408.4	345.0	373.6	297.0	184.4	181.4	92.3	110.0	93.4	78.0	70.0	69.0	37.1	41.7	24.5

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	257.6	256.2	257.9	244.4	209.9	214.0	212.4	215.6	218.4	222.4
Capital Leases	0.0	145.3	140.8	141.7	111.8	113.6	110.4	76.7	111.3	110.2
Def. Tax Liability	35.7	34.4	34.1	29.5	24.9	26.5	27.3	55.7	26.5	23.1
Total Liabilities	413.8	414.0	420.7	408.4	358.5	353.2	345.3	375.8	342.0	344.1

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	226.5	227.3	223.8	232.9	223.6	212.0	184.4	167.4	162.4	150.3	149.0	134.2	119.2	111.3	102.4	89.9
Comprehensive Income	4.1	2.8	2.8	4.0	0.0	0.0	0.0	-64.2	-60.5	-56.0	-53.3	-49.0	0.0	-44.2	-42.3	-39.2
Total Common Equity	484.6	488.9	476.2	315.8	295.6	276.2	240.3	215.9	204.9	187.5	162.8	146.3	128.3	117.3	107.0	104.0

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	237.3	236.4	234.2	227.3	225.9	226.5	223.6	223.8	238.6	237.7
Comprehensive Income	0.9	1.2	1.8	2.8	1.3	4.1	4.1	2.8	5.7	4.8
Total Common Equity	503.6	500.8	497.3	488.9	482.8	484.6	479.8	476.2	492.0	488.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		259.0	295.2	258.6	295.3	223.1	111.0	137.8	39.8	60.8	51.8	49.1	35.6	41.5	18.0	24.2	6.0
Book Value		670.0	759.0	652.2	484.6	452.4	410.0	379.5	350.8	309.0	257.9	202.0	174.6	155.1	134.7	121.6	116.4

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		278.9	264.8	261.7	270.1	188.0	185.4	192.2	176.0	176.2	167.0
Book Value		503.6	500.8	497.3	488.9	482.8	484.6	479.8	476.2	492.0	488.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	20.5	58.0	45.6	37.2	43.4	57.9	52.5	57.3	48.8	27.7	26.3	31.7	30.4	21.0	26.2	29.8	24.7
Depreciation & Amortization	16.7	22.4	18.7	15.7	14.7	11.6	10.5	10.1	9.8	9.7	8.8	8.0	6.7	5.6	5.3	5.4	5.7
Stock-Based Compensation	7.6	8.3	7.8	7.2	7.3	7.9	7.9	7.0	5.9	5.0	5.0	4.5	3.4	2.7	2.1	2.0	1.3
Change Working Capital	-11.7	-27.2	-12.4	-4.9	-21.4	-11.7	23.6	-16.0	0.7	14.3	3.9	-13.4	-4.9	2.1	-4.5	-7.2	-3.7
Change In Accounts Receivable	-6.5	-9.1	-11.9	-6.0	-10.3	-9.4	0.9	-6.4	-3.4	-3.4	-3.3	-5.5	-5.4	-5.4	-1.7	-6.1	-4.5
Change In Accounts Payable	-2.8	-7.8	0.0	0.0	-7.8	4.7	12.4	-4.2	4.9	7.0	3.0	-7.0	1.9	4.8	-0.3	1.2	-0.3
Change In Inventories	6.9	0.0	0.0	0.0	0.0	-4.7	-12.4	4.2	-0.7	-0.8	-1.4	-2.3	-2.2	1.8	-1.1	0.0	-24.0
Other Non-cash Items	70.9	2.2	9.9	22.3	10.2	5.1	5.7	-0.6	2.9	4.3	4.2	3.5	3.3	11.0	6.4	-1.2	2.2
Cash from Operations	77.3	0.0	0.0	82.0	58.5	76.4	100.0	62.4	73.0	56.5	51.1	41.2	45.2	44.8	39.2	32.7	30.5

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	5.6	17.6	17.7	9.9	12.5	9.8	7.0	11.6	-5.7	12.2
Depreciation & Amortization	4.6	5.8	6.1	5.9	5.7	4.4	4.5	4.1	4.1	4.0
Stock-Based Compensation	2.1	2.3	2.1	1.8	2.0	1.9	0.0	2.0	1.8	1.9
Change Working Capital	2.1	-6.3	5.2	-28.3	-5.2	2.8	6.1	-16.2	4.7	-6.4
Change In Accounts Receivable	1.0	-0.2	-3.3	-7.3	3.5	-1.4	1.6	-9.1	1.0	-0.1
Change In Accounts Payable	3.1	0.0	6.3	-14.2	-3.3	6.5	5.2	0.0	5.6	-6.9
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.9
Other Non-cash Items	10.2	-3.4	1.7	0.8	-0.3	3.4	12.6	0.9	23.0	1.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	27.0	16.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-8.9	-14.1	-9.2	-9.3	-8.2	-8.2	-7.6	-10.2	-7.2	-7.1	-8.3	-6.3	-5.2	-4.6	-4.2	-3.2	-3.7
Acquisitions	-66.6	0.0	-142.0	-36.9	-74.3	-116.1	-43.6	-27.9	-16.4	-36.6	-24.3	-26.0	-17.8	-48.5	-10.2	-9.5	-17.3
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	-5.5	-1.9	0.0	0.0	-0.7
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	0.2	0.0	0.0	18.0
Other Investing Activities	0.7	0.0	0.0	1.2	1.3	0.2	0.0	0.1	-0.3	0.1	0.1	0.1	5.5	2.3	0.3	-18.9	-18.0
Cash from Investing	-74.8	0.0	0.0	-45.0	-81.3	-124.1	-51.2	-38.0	-23.9	-43.6	-32.5	-32.2	-22.9	-52.4	-14.1	-31.6	-21.6

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	-3.9	-4.3	-3.3	-2.6	-2.5	-2.5	-2.3	-1.8	-2.2	-2.6
Acquisitions	0.0	-8.4	0.0	0.0	-93.4	-3.3	-26.3	-19.1	-6.7	-14.6
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	0.3	0.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.6	-16.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-8.2	0.0	0.0	-39.2	-186.8	-222.9	-245.0	-138.4	-123.0	-86.2	-166.8	-94.4	-140.6	-128.7	-86.4	-101.2	-42.2
Debt Issued	6.0	295.2	36.6	2.4	259.1	335.0	218.2	236.4	102.1	95.2	169.5	107.9	134.8	152.1	80.3	119.4	48.2
Issuance of Common Stock	0.0	0.0	0.0	163.6	0.0	0.0	0.0	-0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	118.9	46.7
Repurchase of Common Stock	152.2	-5.6	0.0	0.0	0.0	0.0	0.0	0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.7	-1.4
Dividends Paid	-32.8	0.0	0.0	-24.1	-21.3	-18.8	-4.1	-14.6	-11.7	-10.1	-8.5	-7.4	-5.9	-4.8	-9.0	-3.8	-9.6
Other Financing Activities	-16.0	0.0	0.0	-16.1	233.9	285.0	209.7	128.7	87.0	85.2	161.0	94.3	125.6	142.4	72.0	-9.6	0.3
Cash from Financing	-50.3	0.0	0.0	84.3	25.8	43.4	-39.4	-24.3	-47.7	-11.1	-14.3	-7.5	-20.9	8.9	-23.5	-0.2	-6.1

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	-2.5	-2.7
Debt Issued	308.4	3.0	-1.9	12.1	40.9	-4.6	2.6	-2.2	0.7	1.9
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	-5.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	152.2	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.4	-6.4
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.4	-3.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.3	-12.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-47.8	-5.8	-111.5	121.2	3.0	-4.4	9.4	0.2	1.4	1.9	4.3	1.5	1.4	1.2	1.7	0.8	2.8
Closing Cash Balance		112.9	35.6	41.4	152.8	31.6	28.6	32.9	23.5	23.4	21.9	20.0	15.8	14.3	12.9	11.7	10.0	9.2

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		4.5	-3.0	-5.1	-2.2	-75.6	4.0	-19.4	-20.5	5.1	-13.1
Closing Cash Balance		35.6	31.1	34.1	39.2	41.4	117.0	112.9	132.3	152.8	147.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		68.3	61.0	65.8	72.7	50.3	68.2	92.4	52.3	65.8	49.4	42.8	35.0	40.0	40.2	35.0	29.4	26.8
Real Free Cash Flow		60.8	52.7	57.9	65.4	43.0	60.3	84.4	45.3	59.9	44.4	37.8	30.5	36.7	37.4	32.9	27.4	25.6

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		21.0	15.6	31.6	-7.3	16.9	19.6	26.8	2.6	24.8	13.8
Real Free Cash Flow		18.9	13.4	29.5	-9.0	14.9	17.7	26.8	0.6	23.0	12.0