FBIZ - First Business Financial Services, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$67.00
DETAILS
HIGH:
$70.00
LOW:
$64.00
MEDIAN:
$67.00
CONSENSUS:
$67.00
UPSIDE:
17.38%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Revenue | 279.2 | 262.4 | 226.2 | 150.8 | 124.1 | 118.7 | 121.4 | 107.4 | 89.7 | 92.4 | 89.5 | 67.8 | 62.3 | 63.5 | 63.3 | 63.4 | 62.8 | 64.9 | 63.9 | 51.3 | 40.7 | 31.4 | 14.1 | 18.6 | 26.7 |
| Cost of Revenue | 119.3 | 117.8 | 90.5 | 19.1 | 5.5 | 33.9 | 34.5 | 31.3 | 23.6 | 24.7 | 17.2 | 12.8 | 10.7 | 21.1 | 25.0 | 31.7 | 36.5 | 37.8 | 39.2 | 30.2 | 19.1 | 10.7 | 11.9 | 18.6 | 17.2 |
| Gross Profit | 160.0 | 144.6 | 135.7 | 131.7 | 118.6 | 84.8 | 86.9 | 76.0 | 66.1 | 67.7 | 72.3 | 55.0 | 51.5 | 42.3 | 38.3 | 31.6 | 26.3 | 27.1 | 24.7 | 21.1 | 21.6 | 20.7 | 2.2 | (0.0) | 9.5 |
| Operating Expenses | |||||||||||||||||||||||||
| 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 |
| SG&A Expenses | 76.7 | 72.3 | 66.2 | 61.1 | 54.9 | 48.7 | 50.9 | 46.4 | 43.8 | 42.9 | 38.6 | 26.9 | 24.1 | 22.4 | 19.6 | 19.5 | 17.6 | 15.0 | 13.2 | 10.2 | 9.3 | 8.6 | 6.9 | 0 | 0 |
| Other Expenses | 22.8 | 21.2 | 22.4 | 18.3 | 16.7 | 17.8 | 11.6 | 11.9 | 8.1 | 7.8 | 8.7 | 6.8 | 6.2 | 6.2 | 6.8 | 8.8 | 6.9 | 6.9 | 6.5 | 5.5 | 5.1 | 4.5 | (12.0) | 0 | 9.5 |
| Operating Expenses | 99.5 | 93.5 | 88.6 | 79.5 | 71.5 | 66.5 | 62.4 | 58.4 | 51.8 | 50.7 | 47.4 | 33.8 | 30.4 | 28.7 | 26.4 | 28.4 | 24.5 | 21.9 | 19.7 | 15.7 | 14.4 | 13.2 | (5.1) | 1.5 | 9.5 |
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 60.5 | 51.1 | 47.1 | 52.2 | 47.0 | 18.3 | 24.5 | 17.7 | 14.2 | 17.1 | 24.9 | 21.2 | 21.1 | 13.7 | 11.9 | 3.3 | 1.8 | 5.2 | 5.1 | 5.4 | 7.2 | 7.5 | 7.3 | (1.5) | 0 |
| Interest Expense | 110.6 | 108.9 | 82.3 | 22.9 | 11.3 | 17.1 | 32.2 | 23.9 | 15.2 | 14.8 | 13.8 | 11.6 | 11.7 | 16.9 | 20.8 | 24.7 | 28.3 | 33.5 | 36.3 | 28.7 | 18.7 | 11.3 | 11.7 | 15.0 | 15.2 |
| Interest Income | 247.3 | 233.1 | 194.9 | 121.4 | 96.0 | 94.2 | 102.0 | 91.3 | 75.8 | 78.1 | 72.5 | 57.7 | 53.8 | 54.8 | 56.2 | 56.6 | 56.4 | 59.8 | 59.5 | 47.7 | 36.5 | 28.1 | 27.0 | 27.6 | 26.7 |
| Profitability | |||||||||||||||||||||||||
| EBITDA | 60.5 | 54.9 | 50.8 | 56.3 | 50.6 | 21.8 | 27.5 | 19.1 | 15.8 | 18.6 | 24.8 | 23.1 | 23.5 | 16.7 | 14.3 | 4.9 | 2.6 | 5.7 | 5.5 | 6.0 | 8.2 | 8.7 | 8.3 | (1.5) | 0 |
| EBIT | 60.5 | 51.1 | 47.1 | 52.2 | 47.0 | 18.3 | 24.5 | 17.7 | 14.2 | 17.1 | 24.9 | 21.2 | 21.1 | 13.7 | 11.9 | 3.3 | 1.8 | 5.2 | 5.1 | 5.4 | 7.2 | 7.5 | 7.3 | (1.5) | 0 |
| Income Before Tax | 60.5 | 51.1 | 47.1 | 52.2 | 47.0 | 18.3 | 24.5 | 17.7 | 14.2 | 17.1 | 24.9 | 21.2 | 21.1 | 13.7 | 11.9 | 3.3 | 1.8 | 5.2 | 5.1 | 5.4 | 7.2 | 7.5 | 7.3 | (1.5) | 0 |
| Income Tax Expense | 10.1 | 6.9 | 10.1 | 11.4 | 11.3 | 1.3 | 1.2 | 1.4 | 2.3 | 2.2 | 8.4 | 7.1 | 7.4 | 4.8 | 3.4 | 2.3 | 0.7 | 2.1 | 1.8 | 1.7 | 2.5 | 3.3 | 0.9 | (0.5) | 0 |
| Net Income | 50.3 | 44.2 | 37.0 | 40.9 | 35.8 | 17.0 | 23.3 | 16.3 | 11.9 | 14.9 | 16.5 | 14.1 | 13.7 | 8.9 | 8.4 | 0.9 | 1.0 | 3.1 | 3.3 | 3.7 | 4.8 | 4.3 | 5.6 | (0.2) | 2.4 |
| Per Share Data | |||||||||||||||||||||||||
| EPS (Basic) | 6.06 | 5.20 | 4.33 | 4.75 | 4.17 | 1.97 | 2.68 | 1.86 | 1.36 | 1.71 | 1.90 | 1.76 | 1.75 | 1.65 | 1.62 | 0.19 | 0.21 | 0.62 | 0.67 | 0.76 | 0.98 | 0.95 | 1.41 | -0.04 | 0.62 |
| EPS (Diluted) | 6.06 | 5.20 | 4.33 | 4.75 | 4.17 | 1.97 | 2.68 | 1.86 | 1.36 | 1.71 | 1.90 | 1.76 | 1.75 | 1.65 | 1.62 | 0.19 | 0.21 | 0.62 | 0.66 | 0.75 | 0.97 | 0.92 | 1.01 | -0.04 | 0.59 |
| Shares Outstanding | 8.2 | 8.1 | 8.1 | 8.2 | 8.3 | 8.4 | 8.5 | 8.6 | 8.6 | 8.6 | 8.5 | 7.9 | 7.9 | 7.8 | 5.0 | 5.0 | 4.9 | 4.9 | 4.9 | 5.0 | 4.9 | 4.5 | 4.0 | 4.2 | 3.9 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||
| Cash & Cash Equivalents | 30.8 | 157.7 | 139.5 | 102.7 | 57.1 | 56.9 | 67.1 | 86.5 | 52.5 | 77.5 | 8.6 | 19.2 | 8.7 | 12.5 | 0 | 0 |
| Short-Term Investments | 8.7 | 341.4 | 297.0 | 212.0 | 205.7 | 183.9 | 173.1 | 138.4 | 126.0 | 145.9 | 104.2 | 4.5 | 0 | 0 | 0 | 0 |
| Net Receivables | 3,337.4 | 12.9 | 13.3 | 9.4 | 21.2 | 30.9 | 33.9 | 38.9 | 35.8 | 35.6 | 18.4 | 12.2 | 5.6 | 5.1 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | (3,342.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 39.5 | 516.2 | 454.1 | 327.9 | 286.7 | 273.9 | 276.4 | 266.7 | 217.4 | 262.1 | 131.1 | 35.9 | 14.3 | 17.5 | 0 | 0 |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment | 10.0 | 10.9 | 12.7 | 12.0 | 6.6 | 7.8 | 9.5 | 3.3 | 3.2 | 3.8 | 1.2 | 1.5 | 1.2 | 0 | 0 | 0 |
| Goodwill | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 2.7 | 2.7 | 2.9 | 0 | 0 | 0 |
| Intangible Assets | 1.3 | 1.2 | 1.3 | 1.5 | 1.6 | 1.3 | 1.2 | 1.3 | 2.0 | 2.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 3,829.0 | 3,222.4 | 2,938.4 | 2,532.0 | 2,264.4 | 2,194.2 | 1,735.9 | 1,623.9 | 1,505.3 | 1,451.0 | 962.1 | 949.7 | 536.4 | 496.7 | 409.2 | 351.6 |
| Other Non-Current Assets | 191.5 | 79.2 | 81.1 | 80.8 | 76.7 | 72.7 | 57.8 | 57.4 | 52.9 | 47.0 | 20.3 | 20.9 | 8.1 | 4.3 | 70.8 | 58.6 |
| Total Non-Current Assets | 4,042.4 | 3,337.0 | 3,053.8 | 2,648.7 | 2,366.2 | 2,293.9 | 1,820.4 | 1,699.8 | 1,576.6 | 1,518.6 | 986.3 | 974.9 | 548.6 | 500.9 | 480.1 | 410.2 |
| Total Assets | 4,081.9 | 3,853.2 | 3,507.8 | 2,976.6 | 2,652.9 | 2,567.8 | 2,096.8 | 1,966.5 | 1,794.1 | 1,780.7 | 1,117.4 | 1,010.8 | 563.0 | 518.5 | 480.1 | 410.2 |
| Current Liabilities | ||||||||||||||||
| Account Payables | 0 | 0 | 0 | 19.4 | 15.3 | 15.6 | 14.4 | 21.5 | 12.5 | 10.5 | 0 | 14.1 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 126.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.2 | 5.3 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | (33.5) | 3,107.1 | 2,796.8 | 2,168.2 | 1,957.9 | 1,855.5 | 1,530.4 | 1,455.3 | 1,394.3 | 1,538.9 | 984.4 | 838.9 | 474.7 | 436.9 | 414.4 | 345.5 |
| Total Current Liabilities | 126.9 | 3,107.1 | 2,796.8 | 2,187.6 | 1,973.3 | 1,871.1 | 1,544.8 | 1,476.8 | 1,406.9 | 1,549.4 | 984.4 | 852.9 | 486.9 | 442.2 | 414.4 | 345.5 |
| Non-Current Liabilities | ||||||||||||||||
| Long-Term Debt | 126.8 | 320.0 | 330.9 | 456.8 | 413.5 | 429.2 | 329.4 | 309.0 | 217.9 | 69.7 | 67.8 | 104.8 | 28.1 | 24.8 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 3,458.3 | 89.5 | 81.6 | 61.4 | 28.3 | 54.9 | 20.9 | 0 | 0 | 0 | 10.8 | 0 | 9.8 | 25.5 | 44.8 | 43.4 |
| Total Non-Current Liabilities | 3,589.1 | 417.5 | 421.5 | 528.4 | 447.2 | 490.5 | 357.9 | 309.0 | 217.9 | 69.7 | 78.7 | 104.8 | 37.9 | 50.3 | 44.8 | 43.4 |
| Total Liabilities | 3,710.3 | 3,524.6 | 3,218.3 | 2,716.0 | 2,420.5 | 2,361.7 | 1,902.6 | 1,785.8 | 1,624.8 | 1,619.0 | 1,063.0 | 957.8 | 524.8 | 492.5 | 459.2 | 388.8 |
| Stockholders' Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 |
| Retained Earnings | 305.5 | 265.8 | 230.7 | 203.5 | 170.0 | 140.4 | 129.1 | 110.3 | 98.9 | 91.3 | 29.6 | 29.3 | 17.2 | 14.5 | 0 | 0 |
| Accumulated Other Comprehensive Income | (9.7) | (11.4) | (13.7) | (15.3) | (1.5) | (0.9) | (1.3) | (1.7) | (1.2) | (0.5) | 1.5 | 1.1 | (1.1) | (2.0) | 0 | 0 |
| Total Stockholders' Equity | 371.6 | 328.6 | 289.6 | 260.6 | 232.4 | 206.2 | 194.2 | 180.7 | 169.3 | 161.7 | 54.4 | 53.0 | 38.2 | 26.0 | 20.8 | 21.4 |
| Total Liabilities & Equity | 4,081.9 | 3,853.2 | 3,507.8 | 2,976.6 | 2,652.9 | 2,567.8 | 2,096.8 | 1,966.5 | 1,794.1 | 1,780.7 | 1,117.4 | 1,010.8 | 563.0 | 522.8 | 480.1 | 410.2 |
| Debt Metrics | ||||||||||||||||
| Total Debt | 259.4 | 328.0 | 339.9 | 467.0 | 418.9 | 435.6 | 337.0 | 309.0 | 217.9 | 69.7 | 67.8 | 104.8 | 40.3 | 30.1 | 0 | 0 |
| Net Debt | 228.6 | 170.3 | 200.4 | 364.3 | 361.8 | 378.7 | 269.9 | 222.4 | 165.4 | (7.8) | 59.3 | 85.6 | 31.6 | 17.7 | 0 | 0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Net Income | 50.3 | 44.2 | 37.0 | 40.9 | 35.8 | 17.0 | 23.3 | 16.3 | 11.9 | 14.9 | 4.8 | 4.3 | 4.1 |
| Depreciation & Amortization | 3.8 | 3.7 | 3.6 | 4.1 | 3.6 | 3.5 | 3.0 | 1.5 | 1.6 | 1.5 | 1.0 | 1.2 | 1.0 |
| Stock-Based Compensation | 2.8 | 2.8 | 3.0 | 2.6 | 2.5 | 1.9 | 1.6 | 1.0 | 1.1 | 1.0 | 0 | 0 | 0 |
| Change in Working Capital | (3.1) | 1.7 | (7.5) | (4.9) | (5.5) | (8.0) | (1.7) | 0.1 | (2.2) | (3.5) | 1.3 | (2.3) | 0 |
| Other Non-Cash Items | 9.5 | 8.5 | 14.1 | (3.2) | (1.6) | 14.3 | 5.4 | 6.8 | 8.5 | 13.3 | (0.6) | (1.5) | 0.8 |
| Operating Cash Flow | 61.7 | 57.5 | 52.3 | 38.6 | 36.0 | 26.6 | 29.0 | 25.3 | 22.4 | 26.2 | 2.6 | 4.3 | 7.2 |
| Investing Activities | |||||||||||||
| Capital Expenditure | (0.6) | (0.2) | (2.9) | (3.2) | (0.4) | (0.3) | (0.2) | (1.0) | (1.2) | (0.6) | (0.3) | (0.3) | 0 |
| Acquisitions | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (153.7) | (165.2) | (132.5) | (88.7) | (97.0) | (72.1) | (94.1) | (58.7) | (69.2) | (65.8) | (56.9) | (18.8) | (94.7) |
| Sales/Maturities of Investments | 70.5 | 103.8 | 31.3 | 47.9 | 72.7 | 68.1 | 64.0 | 45.0 | 85.1 | 53.4 | 28.6 | 15.5 | 52.6 |
| Other Investing Activities | (289.6) | (266.8) | (402.7) | (201.6) | (86.3) | (450.3) | (101.2) | (123.2) | (60.9) | (31.4) | (68.3) | (41.2) | (0.1) |
| Investing Cash Flow | (373.4) | (328.5) | (506.8) | (245.3) | (111.0) | (454.5) | (131.5) | (137.9) | (46.4) | (44.3) | (97.0) | (44.8) | (42.2) |
| Financing Activities | |||||||||||||
| Net Debt Issuance | (68.0) | (10.9) | (125.9) | 43.3 | (15.7) | 99.8 | 20.5 | 91.1 | 148.3 | 25.0 | 9.8 | (0.8) | 27.9 |
| Stock Repurchased | (1.4) | (1.3) | (3.0) | (6.1) | (5.5) | (1.7) | (7.2) | (0.5) | (0.3) | (0.5) | 0 | 0 | (0.0) |
| Dividends Paid | (10.6) | (9.2) | (8.5) | (7.4) | (6.2) | (5.7) | (5.2) | (4.9) | (4.5) | (4.2) | (0.4) | (0.5) | (0.5) |
| Other Financing Activities | 273.3 | 310.5 | 628.7 | 210.4 | 102.6 | 325.2 | 75.1 | 61.0 | (144.5) | (38.3) | 92.8 | 37.8 | 6.0 |
| Financing Cash Flow | 193.5 | 289.2 | 491.4 | 252.2 | 75.2 | 417.7 | 83.1 | 146.6 | (1.0) | (17.9) | 102.3 | 36.7 | 33.6 |
| Cash Position | |||||||||||||
| Net Change in Cash | (118.2) | 18.2 | 36.8 | 45.6 | 0.2 | (10.2) | (19.4) | 34.0 | (25.0) | (36.0) | 8.0 | (3.8) | (1.4) |
| Cash at Beginning | 157.7 | 139.5 | 102.7 | 57.1 | 56.9 | 67.1 | 86.5 | 52.5 | 77.5 | 113.6 | 8.7 | 12.5 | 13.8 |
| Cash at End | 39.5 | 157.7 | 139.5 | 102.7 | 57.1 | 56.9 | 67.1 | 86.5 | 52.5 | 77.5 | 16.7 | 8.7 | 12.5 |
| Free Cash Flow | 61.1 | 57.3 | 49.4 | 35.4 | 35.6 | 26.4 | 28.8 | 24.3 | 21.2 | 25.6 | 2.3 | 4.0 | 7.2 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||
| Revenue | 279.2 | 262.4 | 226.2 | 150.8 | 124.1 | 118.7 | 121.4 | 107.4 | 89.7 | 92.4 | 89.5 | 67.8 | 62.3 | 63.5 | 63.3 | 63.4 | 62.8 | 64.9 | 63.9 | 51.3 | 40.7 | 31.4 | 14.1 | 18.6 | 26.7 |
| Gross Profit | 160.0 | 144.6 | 135.7 | 131.7 | 118.6 | 84.8 | 86.9 | 76.0 | 66.1 | 67.7 | 72.3 | 55.0 | 51.5 | 42.3 | 38.3 | 31.6 | 26.3 | 27.1 | 24.7 | 21.1 | 21.6 | 20.7 | 2.2 | (0.0) | 9.5 |
| Operating Income | 60.5 | 51.1 | 47.1 | 52.2 | 47.0 | 18.3 | 24.5 | 17.7 | 14.2 | 17.1 | 24.9 | 21.2 | 21.1 | 13.7 | 11.9 | 3.3 | 1.8 | 5.2 | 5.1 | 5.4 | 7.2 | 7.5 | 7.3 | (1.5) | 0 |
| Net Income | 50.3 | 44.2 | 37.0 | 40.9 | 35.8 | 17.0 | 23.3 | 16.3 | 11.9 | 14.9 | 16.5 | 14.1 | 13.7 | 8.9 | 8.4 | 0.9 | 1.0 | 3.1 | 3.3 | 3.7 | 4.8 | 4.3 | 5.6 | (0.2) | 2.4 |
| EPS (Diluted) | 6.06 | 5.20 | 4.33 | 4.75 | 4.17 | 1.97 | 2.68 | 1.86 | 1.36 | 1.71 | 1.90 | 1.76 | 1.75 | 1.65 | 1.62 | 0.19 | 0.21 | 0.62 | 0.66 | 0.75 | 0.97 | 0.92 | 1.01 | -0.04 | 0.59 |
| Balance Sheet | |||||||||||||||||||||||||
| Cash & Equivalents | 30.8 | 157.7 | 139.5 | 102.7 | 57.1 | 56.9 | 67.1 | 86.5 | 52.5 | 77.5 | 8.6 | 19.2 | 8.7 | 12.5 | 0 | 0 | |||||||||
| Total Assets | 4,081.9 | 3,853.2 | 3,507.8 | 2,976.6 | 2,652.9 | 2,567.8 | 2,096.8 | 1,966.5 | 1,794.1 | 1,780.7 | 1,117.4 | 1,010.8 | 563.0 | 518.5 | 480.1 | 410.2 | |||||||||
| Total Debt | 259.4 | 328.0 | 339.9 | 467.0 | 418.9 | 435.6 | 337.0 | 309.0 | 217.9 | 69.7 | 67.8 | 104.8 | 40.3 | 30.1 | 0 | 0 | |||||||||
| Stockholders' Equity | 371.6 | 328.6 | 289.6 | 260.6 | 232.4 | 206.2 | 194.2 | 180.7 | 169.3 | 161.7 | 54.4 | 53.0 | 38.2 | 26.0 | 20.8 | 21.4 | |||||||||
| Cash Flow | |||||||||||||||||||||||||
| Operating Cash Flow | 61.7 | 57.5 | 52.3 | 38.6 | 36.0 | 26.6 | 29.0 | 25.3 | 22.4 | 26.2 | 2.6 | 4.3 | 7.2 | ||||||||||||
| Capital Expenditure | (0.6) | (0.2) | (2.9) | (3.2) | (0.4) | (0.3) | (0.2) | (1.0) | (1.2) | (0.6) | (0.3) | (0.3) | 0 | ||||||||||||
| Free Cash Flow | 61.1 | 57.3 | 49.4 | 35.4 | 35.6 | 26.4 | 28.8 | 24.3 | 21.2 | 25.6 | 2.3 | 4.0 | 7.2 | ||||||||||||