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

Univest Financial Corporation

UVSP

Valuace

Růst

Zdraví

Cena

$ 35.06

-0.03 (-0.07%)

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	518.3	518.3	500.4	286.1	296.2	271.6	252.7	234.7	218.2	202.4	160.8	138.3	112.9	110.7	112.7	109.2	108.0
Cost of Revenues	202.0	202.0	207.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.3	0.0	0.0
Gross Profit	316.4	316.4	293.3	286.1	296.2	271.6	252.7	234.7	218.2	202.4	160.8	138.3	112.9	110.7	111.5	109.2	108.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	133.7	131.6	127.2	125.8	128.8	126.6	120.8	124.2	118.2	72.3
Cost of Revenues	52.3	48.8	51.9	48.9	54.4	54.6	49.5	48.6	0.0	0.0
Gross Profit	81.4	82.7	75.3	76.9	74.4	71.9	71.3	75.6	118.2	72.3

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	127.2	121.3	109.0	97.8	91.7	84.2	79.0	65.2	50.1	42.2	41.1	46.0	40.3	43.0
Depreciation & Amortization	5.6	6.5	7.5	4.6	3.8	3.2	5.0	5.4	5.4	5.5	3.6	3.4	3.3	2.6	2.3	3.2	2.6
Total Operating Expenses	203.0	203.0	198.0	296.8	11.8	-157.3	-195.8	-154.6	-125.1	6.8	6.6	6.1	5.0	1.9	1.7	42.0	43.1
Operating Income	113.4	113.4	95.3	0.0	133.3	114.3	56.9	80.1	93.1	81.7	35.8	45.1	33.7	32.0	34.6	34.4	36.5

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	31.3	31.8
Depreciation & Amortization	1.1	1.7	1.3	1.5	0.1	1.8	1.0	4.6	1.5	1.5
Total Operating Expenses	52.7	50.7	50.3	49.3	50.7	48.6	48.7	50.1	15.7	2.3
Operating Income	28.7	32.1	25.0	27.6	23.8	23.4	22.6	25.6	21.9	21.3

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	430.5	430.5	412.4	371.7	252.2	209.7	203.9	214.1	190.5	163.0	126.6	101.5	75.9	77.6	80.7	85.5	91.0
Interest Expense	190.3	190.3	201.2	151.7	33.9	21.3	29.6	44.9	32.4	19.8	12.4	8.1	4.0	5.1	8.2	10.7	17.5
Other Expense	0.0	0.0	0.0	88.7	-36.1	0.0	0.0	0.0	-32.4	-19.8	-12.4	-8.1	-4.0	-5.1	-8.2	-10.7	-17.5
IBT	113.4	113.4	95.3	88.7	97.2	114.3	56.9	80.1	60.7	61.8	23.4	37.0	29.7	26.9	26.4	23.7	19.0
Income Tax Expense	22.6	22.6	19.4	17.6	19.1	22.5	10.0	14.3	10.1	17.7	3.9	9.8	7.4	5.7	5.6	4.8	3.3
Net Income	90.8	90.8	75.9	71.1	78.1	91.8	46.9	65.7	50.5	44.1	19.5	27.3	22.2	21.2	20.9	18.9	15.8

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	111.7	109.6	105.7	103.4	107.5	106.4	99.8	98.6	101.2	97.1
Interest Expense	49.2	48.3	46.2	46.6	52.0	53.2	48.8	47.1	5.3	43.5
Other Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.5	-1.3
IBT	28.7	32.1	25.0	27.6	23.8	23.4	22.6	25.6	20.4	21.3
Income Tax Expense	6.0	6.4	5.0	5.2	4.8	4.8	4.5	5.3	4.1	4.3
Net Income	22.7	25.6	20.0	22.4	18.9	18.6	18.1	20.3	16.3	17.0

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	$2.41	$2.67	$3.12	$1.60	$2.24	$1.72	$1.64	$0.85	$1.39	$1.37	$1.28	$1.25	$1.13	$0.95
EPS Diluted	$0.00	$0.00	$0.00	$2.41	$2.67	$3.11	$1.60	$2.24	$1.72	$1.64	$0.84	$1.39	$1.37	$1.27	$1.24	$1.13	$0.95
Shares Outstanding	28.4	28.7	29.1	29.5	29.2	29.4	29.2	29.3	29.4	26.9	23.1	19.7	16.1	16.6	16.8	16.7	16.6
Diluted Shares Outstanding	28.4	28.7	29.4	29.5	29.2	29.6	29.3	29.3	29.4	29.3	23.2	19.7	16.1	16.7	16.8	16.7	16.6

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	$0.55	$0.58
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.55	$0.58
Shares Outstanding	28.4	28.7	28.9	29.0	29.1	29.1	29.2	29.4	29.5	29.5
Diluted Shares Outstanding	28.4	29.0	29.0	29.4	29.1	29.3	29.4	29.6	29.6	29.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	190.9	328.8	249.8	152.8	890.2	219.9	125.1	109.4	75.4	57.8	60.8	38.6	69.2	146.1	107.4	29.2
Short Term Investments	342.8	8.3	0.0	350.3	317.0	218.6	246.9	328.5	398.5	443.6	329.8	314.3	336.3	429.7	45.8	0.0
Total Cash & ST Investments	190.9	337.1	249.8	503.1	1,207.2	438.5	372.1	437.9	473.9	501.5	390.6	352.8	405.5	575.8	107.4	29.2
Accounts Receivable	248.4	278.8	0.0	301.7	208.9	188.9	170.5	180.6	171.3	187.0	135.6	127.2	115.8	92.7	10.0	53.8
Inventory	-439.3	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	212.2	12.5	9.7	-144.4	0.0	0.0	0.0	3,648.4	3,207.3	2,820.7	1,815.1	1,269.7	1,168.2	1,040.8	1,525.9	1,492.5
Total Current Assets	212.2	628.5	259.5	660.4	1,416.1	627.4	542.5	4,266.9	3,852.5	3,509.2	2,341.3	1,749.8	1,689.5	1,709.3	1,643.3	1,575.5

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	70.8	160.4	169.1	328.8	504.7	190.9	201.6	249.8	290.3	140.4
Short Term Investments	126.0	8.8	7.8	8.3	354.1	342.8	350.8	351.6	334.5	356.2
Total Cash & ST Investments	196.9	169.2	176.9	337.1	858.8	533.7	552.4	-72.8	624.9	496.6
Accounts Receivable	0.0	229.9	233.0	278.8	246.5	248.4	247.0	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-204.8	-311.4	-160.8
Other Current Assets	0.0	0.0	0.0	12.5	0.0	0.0	0.0	9.7	0.0	0.0
Total Current Assets	196.9	399.1	410.0	628.5	1,105.3	782.1	799.4	306.9	965.6	829.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	78.2	75.2	83.2	81.0	87.3	90.0	91.1	59.6	61.8	63.6	42.2	37.0	34.1	33.2	34.3	34.6
Goodwill	175.5	175.5	175.5	175.5	175.5	172.6	172.6	172.6	172.6	172.6	112.7	67.7	57.5	56.2	53.2	51.3
Intangible Assets	7.7	8.3	11.0	11.4	11.8	8.9	10.3	12.0	13.9	16.7	12.6	12.2	8.2	6.5	4.9	5.5
Long-Term Investments	190.5	6,999.9	229.8	507.6	497.0	373.2	441.6	473.3	454.1	468.5	370.8	368.6	402.3	499.6	471.2	467.0
Other Long-Term Assets	222.9	219.8	-229.8	-182.7	-771.6	-644.6	-715.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Long-Term Assets	7,643.3	7,500.0	269.7	592.8	771.6	644.6	715.5	717.4	702.3	721.4	538.2	485.5	502.1	595.5	563.5	558.4
Total Assets	7,855.4	8,128.4	7,780.6	7,222.0	7,122.4	6,336.5	5,400.5	4,984.3	4,560.4	4,230.5	2,879.5	2,235.3	2,191.6	2,304.8	2,206.8	2,133.9

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	74.2	74.4	74.4	75.2	76.7	78.2	79.4	83.2	82.3	82.3
Goodwill	175.5	175.5	175.5	175.5	175.5	175.5	175.5	175.5	175.5	175.5
Intangible Assets	7.5	8.0	8.1	8.3	7.2	7.7	7.5	11.0	11.1	10.9
Long-Term Investments	0.0	6,988.4	7,014.6	6,999.9	6,555.4	6,521.9	6,406.5	229.8	488.0	513.1
Other Long-Term Assets	-1.5	293.7	292.6	219.8	285.7	290.0	278.2	6,952.4	-757.0	-781.8
Total Long-Term Assets	255.8	7,540.0	7,565.2	7,500.0	7,100.5	7,073.3	6,947.2	7,496.6	757.0	781.8
Total Assets	8,573.6	7,939.1	7,975.2	8,128.4	8,205.7	7,855.4	7,746.6	7,803.6	7,828.1	7,600.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.0	31.4	28.7	68.1	46.1	52.2	44.5	44.6	41.0	50.0	49.9	47.5	29.3	38.0	47.4	0.0
Short-Term Debt	36.8	11.2	0.0	197.1	53.6	55.6	18.7	189.8	105.4	196.2	0.0	41.2	72.2	0.0	0.0	24.6
Other Current Liabilities	4,650.5	6,782.4	12.4	-74.1	-46.1	-52.2	-63.2	0.0	0.0	0.0	-49.9	-47.5	-29.3	-38.0	-47.4	0.0
Current Liabilities	4,687.3	6,824.9	41.2	191.2	46.1	52.2	63.2	234.4	146.4	246.1	49.9	47.5	29.3	38.0	47.4	24.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	31.4	0.0	0.0	0.0	28.7	64.4	60.9
Short-Term Debt	12.0	6.3	4.0	11.2	8.3	11.8	4.8	0.0	0.0	102.8
Other Current Liabilities	29.3	6,582.7	6,658.5	6,782.4	6,854.1	6,495.3	6,405.4	12.4	-15.7	114.4
Current Liabilities	41.3	6,588.9	6,662.5	6,824.9	6,862.4	6,507.1	6,410.2	5,095.2	14.7	305.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	374.0	405.7	493.6	276.4	227.3	331.2	282.5	239.9	250.2	221.6	49.4	0.0	0.0	21.0	137.2	8.4
Capital Leases	33.0	31.5	34.9	33.2	33.5	37.7	37.6	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	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
Total Liabilities	7,001.3	7,241.1	6,941.4	6,445.5	6,348.6	5,644.0	4,727.9	4,360.2	3,957.0	3,725.3	2,517.9	1,950.8	1,911.1	2,020.6	1,933.9	1,867.7

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	229.3	379.6	354.4	405.7	406.4	432.0	432.6	493.6	502.7	491.9
Capital Leases	29.3	30.1	30.1	31.5	32.2	33.0	33.7	30.2	34.0	33.4
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	22.9	0.0	0.0
Total Liabilities	7,640.4	7,022.3	7,071.7	7,241.1	7,328.7	7,001.3	6,902.9	6,964.3	7,020.9	6,794.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	157.8	157.8	157.8	157.8	157.8	157.8	157.8	157.8	157.8	144.6	110.3	91.3	91.3	91.3	91.3	91.3
Retained Earnings	500.5	525.8	474.7	428.6	375.1	306.9	288.8	248.2	216.8	194.5	193.4	181.9	172.6	164.8	157.6	152.0
Comprehensive Income	-54.1	-44.0	-50.6	-62.1	-16.4	-22.1	-21.7	-28.4	-17.8	-19.5	-16.7	-14.5	-10.0	-6.9	-6.1	-6.8
Total Common Equity	854.1	887.3	839.2	776.5	773.8	692.5	672.6	624.1	603.4	505.2	361.6	284.6	280.5	284.3	273.0	266.2

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	157.8	157.8	157.8	157.8	157.8	157.8	157.8	157.8	157.8	157.8
Retained Earnings	574.7	555.4	541.8	525.8	512.9	500.5	488.8	474.7	464.6	453.8
Comprehensive Income	-31.6	-35.0	-37.9	-44.0	-41.6	-54.1	-54.7	-50.6	-71.6	-61.0
Total Common Equity	933.2	916.7	903.5	887.3	877.1	854.1	843.7	839.2	807.2	805.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		443.8	416.9	493.6	473.6	227.3	331.2	301.2	429.7	355.6	417.8	49.4	42.0	37.3	21.0	137.2	33.0
Book Value		854.1	887.3	839.2	776.5	773.8	692.5	672.6	624.1	603.4	505.2	361.6	284.6	280.5	284.3	273.0	266.2

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		933.2	916.7	903.5	887.3	877.1	854.1	843.7	839.2	807.2	805.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	71.7	90.8	75.9	71.1	78.1	91.8	46.9	65.7	50.5	44.1	19.5	27.3	22.2	21.2	20.9	18.9	15.8
Depreciation & Amortization	6.1	6.0	7.5	4.6	3.8	3.2	5.0	5.4	5.4	5.5	3.6	3.4	3.3	2.6	2.3	3.2	2.6
Stock-Based Compensation	4.3	4.7	4.6	4.2	4.1	3.7	1.5	2.3	2.6	3.2	2.1	1.4	1.1	1.0	1.3	193.4	0.0
Change Working Capital	-11.0	-3.9	-8.2	8.0	0.1	-0.9	5.8	-0.9	11.1	-1.2	4.1	0.8	-1.7	-2.7	10.2	2.1	0.7
Change In Accounts Receivable	-21.0	2.1	-12.0	0.0	-5.9	-3.1	-2.8	-2.3	4.5	-1.4	2.0	-0.7	-1.1	-2.9	8.1	0.7	0.0
Change In Accounts Payable	10.3	-6.0	3.8	0.0	6.0	2.2	8.6	1.4	6.5	0.2	2.2	1.4	-0.6	0.1	2.2	1.4	0.0
Change In Inventories	3.9	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	0.0
Other Non-cash Items	7.8	3.4	-3.4	2.5	23.9	1.0	1.9	2.4	17.0	9.6	3.1	-1.0	2.8	9.9	-0.1	-176.5	18.0
Cash from Operations	70.3	0.0	0.0	89.7	109.5	102.3	51.2	73.1	86.0	68.7	33.3	35.6	31.9	32.8	37.1	42.7	34.8

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	22.7	25.6	20.0	22.4	18.9	18.6	18.1	20.3	16.3	17.0
Depreciation & Amortization	1.5	1.7	1.3	1.5	0.1	1.8	1.0	4.6	1.5	1.5
Stock-Based Compensation	1.3	1.2	1.2	1.1	1.2	1.2	1.2	1.0	1.0	1.1
Change Working Capital	13.3	-5.5	1.5	-13.2	8.1	5.3	-8.4	-13.3	9.4	1.5
Change In Accounts Receivable	9.4	-3.7	0.9	-4.5	3.0	3.7	-11.7	-7.0	-0.7	-1.6
Change In Accounts Payable	3.9	-1.8	0.5	-8.7	5.2	1.6	3.3	-6.3	10.1	3.2
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.9	0.0
Other Non-cash Items	-8.2	9.0	-0.7	3.8	-0.3	12.0	-15.3	-1.1	0.1	-0.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	27.6	20.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-10.0	-4.6	-3.1	-14.6	-5.2	-5.9	-3.8	-2.4	-3.1	-4.0	-12.6	-5.9	-5.6	-3.8	-0.6	-2.3	-2.9
Acquisitions	3.6	0.0	0.0	0.0	0.0	-3.8	-932.8	2.4	3.1	-358.1	-94.8	-3.0	-9.3	-2.2	-3.2	-13.6	-0.9
Investments	-34.5	-60.3	-70.7	-40.0	-136.5	-253.1	-147.5	-93.1	-107.6	-112.6	-85.5	-162.7	-65.2	-81.7	-251.1	-247.0	-353.0
Sales of Investment	94.0	76.2	76.8	56.2	69.2	127.0	215.4	132.8	78.5	125.2	209.2	169.8	102.7	164.6	222.1	253.5	300.6
Other Investing Activities	-112.7	0.0	0.0	-456.0	-825.1	9.1	1.3	-383.1	-402.2	-2.6	-310.7	-184.5	-61.1	-55.2	-25.4	-48.4	-28.3
Cash from Investing	-190.2	0.0	0.0	-454.4	-897.6	-126.8	-867.4	-343.4	-431.3	-352.1	-294.6	-186.3	-38.4	21.6	-58.2	-57.8	-84.5

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	-0.7	-0.6	-1.3	-1.9	-0.6	-0.6	-0.8	-1.0	-1.5	-0.9
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.8	0.3
Investments	-16.9	-17.5	-13.2	-12.7	-27.8	-12.6	-17.4	-12.9	-4.0	-0.2
Sales of Investment	22.5	17.6	16.4	19.8	19.0	13.1	29.0	15.7	36.7	12.6
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.3	-118.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.3	-106.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-316.8	0.0	0.0	24.2	0.0	-100.0	-175.0	-20.0	-20.0	-65.0	-15.0	-179.6	-21.4	-0.4	-1.5	-1.5	-70.0
Debt Issued	14.0	416.9	-76.7	44.2	246.2	-3.9	205.0	-108.5	94.1	2.8	383.4	187.0	26.0	16.7	-114.7	105.8	103.0
Issuance of Common Stock	1.0	0.0	0.0	0.1	2.5	2.4	2.4	2.2	2.3	72.9	2.5	2.4	2.5	2.4	2.5	57.8	2.2
Repurchase of Common Stock	-11.0	-34.6	-19.8	-0.5	-12.3	-0.7	-4.5	-2.0	-6.0	-3.5	-8.4	-13.3	-4.6	-32.6	-2.3	-1.9	-0.2
Dividends Paid	-25.0	0.0	0.0	-25.1	-24.6	-23.6	-17.5	-23.4	-23.5	-21.3	-17.0	-15.0	-13.0	-10.0	-16.8	-13.4	-13.2
Other Financing Activities	388.7	0.0	0.0	461.7	85.2	816.6	1,105.6	329.2	426.5	298.3	315.6	356.6	42.4	-79.5	97.6	2.3	122.0
Cash from Financing	170.4	0.0	0.0	461.7	50.8	694.7	910.9	285.9	379.3	281.4	277.7	151.1	5.9	-120.2	79.6	43.3	40.8

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	-18.4	-230.0
Debt Issued	241.3	-144.6	27.4	-58.4	2.3	-29.2	6.4	-62.5	1.0	0.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.6	0.7
Repurchase of Common Stock	-15.4	-7.8	-4.9	-8.1	-4.2	-4.2	-4.1	-7.3	-0.5	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.2	-6.2
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-63.4	451.8
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-87.8	216.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		50.5	224.9	79.0	97.0	-737.4	670.3	94.7	15.7	34.0	-2.0	16.4	0.4	-0.7	-65.8	58.5	28.2	-8.9
Closing Cash Balance		190.9	553.7	328.8	249.8	152.8	890.2	219.9	125.1	109.4	46.7	48.8	32.4	32.0	32.6	98.4	39.9	11.6

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		-263.0	656.4	-8.8	-159.7	-175.9	313.8	-10.7	-48.2	-40.5	149.9
Closing Cash Balance		553.7	816.7	160.4	169.1	328.8	504.7	190.9	201.6	249.8	290.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		60.3	96.9	72.0	83.0	104.2	96.5	47.4	70.7	82.9	64.7	20.7	29.7	26.3	29.0	36.6	40.4	31.9
Real Free Cash Flow		56.0	92.2	67.4	78.8	100.1	92.8	45.9	68.4	80.3	61.5	18.6	28.3	25.1	28.0	35.3	-153.0	31.9

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		25.4	31.4	21.9	13.7	27.4	38.3	-4.2	10.5	26.0	20.0
Real Free Cash Flow		24.1	30.2	20.7	12.6	26.2	37.1	-5.4	9.5	25.1	18.9