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

SITC International Holdings Company Limited

1308.HK

Valuace

Růst

Zdraví

Cena

$ 35.30

0.00 (0.00%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (HKD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	6,473.0	3,416.7	3,058.1	2,429.0	4,113.0	3,012.4	1,685.2	1,553.7	1,449.1	1,348.4	1,215.8	1,284.6	1,377.0	1,267.3	1,204.6	1,087.2	891.5
Cost of Revenues	4,021.6	2,111.2	1,915.2	1,805.9	2,133.9	1,693.1	1,240.1	1,255.6	1,196.5	1,096.7	1,016.3	1,102.5	1,210.9	1,124.4	1,066.3	960.3	719.7
Gross Profit	2,451.4	1,305.5	1,142.8	623.0	1,979.1	1,319.4	445.0	298.2	252.6	251.7	199.5	182.1	166.1	143.0	138.4	126.9	171.8

Revenue	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2018	2-2018	4-2017	2-2017
Total Revenues	1,750.5	1,664.5	1,757.5	1,300.5	1,175.6	1,253.4	0.0	0.0	0.0	0.0
Cost of Revenues	1,111.3	995.1	1,017.3	897.9	884.7	921.2	0.0	0.0	0.0	0.0
Gross Profit	639.1	669.4	740.2	402.6	290.9	332.2	0.0	0.0	0.0	0.0

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	136.0	165.7	154.8	97.0	80.2	76.4	74.3	68.8	73.9	69.4	65.2	60.7	57.4	52.1
Depreciation & Amortization	252.9	180.6	163.9	158.8	145.6	131.4	115.9	103.2	60.3	56.6	53.7	42.0	35.6	28.7	16.2	12.5	10.6
Total Operating Expenses	294.7	147.6	141.5	136.0	161.5	150.7	93.0	78.6	74.7	73.6	65.6	67.7	66.2	63.7	60.3	27.4	55.3
Operating Income	2,156.7	1,157.9	1,001.3	487.0	1,862.2	1,196.2	374.2	243.7	205.0	198.9	139.5	147.5	128.1	94.9	90.2	99.8	116.6

Operating Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2018	2-2018	4-2017	2-2017
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	72.1	64.0	0.0	0.0	0.0	0.0
Depreciation & Amortization	95.7	57.2	45.6	54.3	51.8	48.2	0.0	0.0	0.0	0.0
Total Operating Expenses	82.9	67.8	80.2	63.8	72.1	19.4	0.0	0.0	0.0	0.0
Operating Income	556.2	601.6	660.0	338.8	218.8	268.0	0.0	0.0	0.0	0.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	11.4	0.0	27.0	30.6	19.5	5.7	9.3	13.9	13.3	9.1	4.5	11.4	17.1	8.5	6.9	0.0	0.0
Interest Expense	27.7	15.5	15.7	18.8	17.5	15.7	13.5	14.5	9.4	8.6	6.9	8.5	9.5	8.2	2.1	1.6	1.7
Other Expense	149.3	95.2	52.2	66.4	110.8	-11.6	-9.2	-13.2	2.7	-0.8	-8.9	1.0	-2.9	20.4	5.9	-1.6	-1.5
IBT	2,306.0	1,253.1	1,053.6	553.4	1,973.0	1,184.7	365.0	230.5	207.7	198.0	130.7	148.4	125.2	115.4	96.1	98.2	115.0
Income Tax Expense	40.1	20.9	19.2	17.2	23.2	17.5	11.3	9.0	8.6	7.9	6.4	4.3	4.1	2.3	2.3	3.8	2.7
Net Income	2,252.3	1,224.7	1,028.3	531.4	1,944.4	1,162.7	351.6	220.0	197.5	188.6	122.8	143.2	120.7	112.4	93.5	93.6	112.0

Net Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2018	2-2018	4-2017	2-2017
Interest Income	0.0	11.4	0.0	0.0	3.2	9.4	0.0	0.0	0.0	0.0
Interest Expense	7.1	0.0	20.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	52.6	42.0	31.2	23.6	12.4	54.0	0.0	0.0	0.0	0.0
IBT	608.8	643.6	691.2	362.4	231.2	322.2	0.0	0.0	0.0	0.0
Income Tax Expense	10.7	10.2	9.7	9.5	7.7	9.6	0.0	0.0	0.0	0.0
Net Income	594.0	630.0	677.7	350.7	221.1	310.3	0.0	0.0	0.0	0.0

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	$0.20	$0.73	$0.44	$0.13	$0.08	$0.07	$0.07	$0.05	$0.06	$0.05	$0.04	$0.03	$0.04	$0.04
EPS Diluted	$0.00	$0.00	$0.00	$0.20	$0.72	$0.43	$0.13	$0.08	$0.07	$0.07	$0.05	$0.05	$0.05	$0.04	$0.03	$0.04	$0.04
Shares Outstanding	2,657.6	2,655.2	2,684.2	2,657.0	2,654.4	2,660.8	2,659.9	2,654.6	2,654.7	2,637.1	2,612.7	2,605.7	2,586.3	2,584.8	2,587.3	2,599.7	2,600.0
Diluted Shares Outstanding	2,700.4	2,695.6	2,684.2	2,683.1	2,683.2	2,683.1	2,682.2	2,676.7	2,672.7	2,650.7	2,618.5	2,615.8	2,590.6	2,588.2	2,587.3	2,599.7	2,610.9

Per Share Data	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2018	2-2018	4-2017	2-2017
EPS	$0.00	$0.00	$0.00	$0.00	$0.08	$0.12	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.08	$0.12	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	2,657.6	2,739.1	2,685.2	2,683.0	2,643.4	2,684.2	2,683.9	2,661.1	2,664.3	2,634.2
Diluted Shares Outstanding	2,700.4	2,691.2	2,685.2	2,683.2	2,683.1	2,683.1	2,680.7	2,664.8	2,666.3	2,635.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	416.3	744.5	416.3	981.5	919.5	518.7	399.4	380.7	505.7	353.0	279.4	428.2	431.1	378.8	449.0	515.3
Short Term Investments	14.8	0.7	14.8	15.6	32.1	16.8	7.4	16.7	10.9	11.4	4.6	57.1	4.8	3.9	0.8	0.4
Total Cash & ST Investments	431.1	745.2	431.1	997.1	951.6	535.6	406.8	397.4	516.6	364.3	284.1	485.4	431.1	378.8	449.0	515.3
Accounts Receivable	113.3	198.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	119.6	3.9	114.7	73.5
Inventory	43.3	47.0	43.3	53.2	41.5	20.4	22.1	23.0	17.7	13.7	10.7	17.0	18.9	18.7	16.1	11.8
Other Current Assets	31.7	32.4	152.2	0.0	0.0	0.0	0.0	83.1	79.8	73.0	88.8	113.9	1.9	108.9	0.1	0.1
Total Current Assets	626.6	1,023.5	626.6	1,229.0	1,185.4	682.7	518.5	503.4	614.1	451.1	383.6	616.3	571.5	510.3	579.9	600.7

Current Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Cash And Equivalents	799.0	744.5	507.5	416.3	530.0	981.5	1,213.6	919.5	716.6	518.7
Short Term Investments	0.0	0.7	0.7	14.8	38.7	15.6	23.7	32.1	2.9	16.8
Total Cash & ST Investments	799.0	745.2	508.3	431.1	568.7	997.1	1,237.3	951.6	719.4	535.6
Accounts Receivable	212.5	198.9	153.4	113.3	99.8	0.0	0.0	0.0	0.0	0.0
Inventory	54.7	47.0	46.5	43.3	42.1	53.2	62.7	41.5	36.0	20.4
Other Current Assets	51.9	32.4	45.8	15.4	42.0	0.0	287.1	192.3	164.6	126.7
Total Current Assets	1,118.0	1,023.5	754.0	626.6	752.6	1,229.0	1,587.0	1,185.4	920.1	682.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,948.1	2,094.4	1,877.3	1,771.3	1,466.0	1,309.1	1,134.3	944.7	910.4	943.7	934.2	689.9	629.3	456.6	271.1	194.8
Goodwill	1.0	1.0	1.0	1.0	1.1	1.1	1.0	1.0	1.1	1.0	1.1	1.1	0.0	0.0	0.0	0.0
Intangible Assets	1.6	1.6	1.6	1.6	1.6	1.6	1.6	1.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	55.8	73.9	75.2	51.8	28.3	29.6	36.8	45.2	42.5	41.9	40.6	40.6	37.3	32.6	9.2	2.4
Other Long-Term Assets	19.4	3.7	70.8	80.0	34.0	16.9	57.4	56.0	40.2	18.0	17.9	41.8	31.2	1.2	4.6	2.4
Total Long-Term Assets	2,025.9	2,174.6	2,025.9	1,853.9	1,531.1	1,358.2	1,231.0	1,048.5	994.2	1,004.6	993.8	773.5	697.9	490.4	284.8	199.7
Total Assets	2,652.5	3,198.1	2,652.5	3,082.9	2,716.4	2,040.8	1,749.5	1,551.9	1,608.4	1,455.6	1,377.4	1,389.8	1,269.4	1,000.6	864.7	800.4

Long-Term Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Net Property, Plant & Equipment	2,134.8	2,094.4	1,929.1	1,948.1	1,859.8	1,771.3	1,541.7	1,466.0	1,399.1	1,309.1
Goodwill	1.0	1.0	1.0	1.0	1.0	1.0	1.1	1.1	1.1	1.1
Intangible Assets	1.6	1.6	1.6	1.6	1.6	1.6	1.6	1.6	1.6	1.6
Long-Term Investments	82.7	73.9	78.7	55.8	32.9	51.8	45.0	28.3	51.6	46.4
Other Long-Term Assets	1.8	3.7	85.6	19.4	45.1	80.0	33.2	34.0	3.5	0.0
Total Long-Term Assets	2,221.9	2,174.6	2,096.0	2,025.9	1,940.3	1,853.9	1,622.6	1,531.1	1,456.8	1,358.2
Total Assets	3,339.9	3,198.1	2,850.0	2,652.5	2,693.0	3,082.9	3,209.6	2,716.4	2,376.9	2,040.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	203.5	233.7	203.5	209.1	201.9	173.0	137.9	138.8	131.8	118.3	122.4	141.3	145.5	138.1	151.4	93.2
Short-Term Debt	155.2	161.0	155.2	89.7	131.4	117.9	93.9	77.7	117.4	63.7	45.9	131.2	56.5	17.4	31.2	12.8
Other Current Liabilities	144.3	144.3	137.3	189.6	452.0	86.5	164.5	53.8	89.7	40.5	45.1	48.8	57.1	24.3	23.3	32.2
Current Liabilities	503.0	544.8	503.0	488.4	785.3	377.4	396.3	270.2	338.9	222.5	213.3	321.3	259.0	179.7	205.8	138.1

Current Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Accounts Payable	281.6	233.7	233.3	203.5	210.2	209.1	273.3	201.9	193.8	173.0
Short-Term Debt	64.3	161.0	158.4	155.2	122.3	89.7	90.5	131.4	110.0	117.9
Other Current Liabilities	135.5	144.3	119.6	137.3	136.4	189.6	155.6	452.0	131.2	86.5
Current Liabilities	485.1	544.8	516.3	503.0	476.6	488.4	519.3	785.3	434.9	377.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	215.5	227.9	215.5	426.4	412.5	461.0	331.3	235.9	298.0	345.9	308.7	270.8	264.7	115.5	5.9	65.6
Capital Leases	201.7	222.0	201.7	244.6	216.6	150.0	143.2	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	0.2
Total Liabilities	721.4	776.6	721.4	917.8	1,200.7	845.5	730.0	506.2	636.9	568.4	522.1	592.7	524.1	295.8	212.1	204.4

Long-Term Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Long-Term Debt	263.2	227.9	214.8	215.5	306.6	426.4	463.0	412.5	446.5	461.0
Capital Leases	253.9	222.0	199.9	201.7	220.4	244.6	222.0	216.6	187.7	150.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	753.2	776.6	733.7	721.4	786.2	917.8	985.3	1,200.7	886.2	845.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	34.6	34.6	34.6	34.6	34.6	34.6	34.5	34.4	34.2	33.7	33.7	33.4	33.3	33.3	33.4	33.5
Retained Earnings	1,534.5	2,007.7	1,543.0	1,755.0	0.0	0.0	0.0	0.0	546.5	480.3	445.2	376.3	289.1	267.4	0.0	0.0
Comprehensive Income	-65.1	0.0	0.0	0.0	0.0	0.0	0.0	-353.4	-301.4	-242.7	-190.9	-156.8	-122.5	-73.9	-67.2	-58.3
Total Common Equity	1,914.5	2,404.2	1,914.5	2,150.5	1,501.7	1,184.5	1,010.2	1,037.0	963.5	880.0	848.4	790.9	743.3	702.9	649.5	593.6

Total Common Equity	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Common Stock	34.8	34.6	34.6	34.6	34.6	34.6	34.6	34.6	34.6	34.6
Retained Earnings	2,150.4	2,007.7	1,722.1	1,534.5	1,518.3	1,755.0	0.0	0.0	0.0	0.0
Comprehensive Income	0.0	-55.6	-59.1	-65.1	-69.2	0.0	0.0	0.0	0.0	0.0
Total Common Equity	2,564.5	2,404.2	2,099.9	1,914.5	1,892.8	2,150.5	2,209.0	1,501.7	1,478.4	1,184.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		370.7	388.8	370.7	516.0	543.9	578.9	425.2	313.7	415.4	409.6	354.6	402.0	321.2	132.9	37.2	78.4
Book Value		1,931.1	2,421.5	1,931.1	2,165.0	1,515.7	1,195.4	1,019.6	1,045.7	971.4	887.2	855.3	797.2	745.3	704.8	652.7	596.0

Other		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Total Debt		22.1	17.3	16.3	16.5	14.0	14.5	15.4	14.0	12.3	10.9
Book Value		2,564.5	2,404.2	2,099.9	1,914.5	1,892.8	2,150.5	2,209.0	1,501.7	1,478.4	1,184.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	646.6	1,224.7	1,028.3	553.4	1,973.0	1,184.7	365.0	230.5	207.7	198.0	130.7	148.4	125.2	115.4	96.1	98.2	115.0
Depreciation & Amortization	210.4	180.6	163.9	158.8	145.6	131.4	115.9	103.2	60.3	56.6	53.7	42.0	35.6	28.7	16.2	12.5	10.6
Stock-Based Compensation	31.1	0.0	27.8	28.4	27.7	8.4	6.2	5.4	3.2	0.1	0.8	1.3	0.0	0.4	1.3	0.0	0.0
Change Working Capital	0.1	27.4	-71.1	-2.0	10.5	24.0	28.4	4.4	-2.1	23.4	6.0	12.0	15.9	16.5	-1.5	-19.2	26.5
Change In Accounts Receivable	25.7	-10.0	-62.0	25.7	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
Change In Accounts Payable	0.0	1.6	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	10.3	-4.4	-3.7	9.9	-11.7	-21.1	1.7	0.9	-5.2	-4.0	-3.0	6.3	1.9	-0.1	-2.9	-4.3	-4.2
Other Non-cash Items	-51.2	-1.9	9.3	-66.4	-154.4	9.9	4.2	1.1	-2.7	0.3	3.8	0.9	0.1	0.0	-4.5	1.0	4.3
Cash from Operations	837.0	0.0	0.0	672.2	2,002.6	1,335.2	501.4	329.7	238.5	247.8	180.2	179.8	158.5	137.5	103.8	92.5	156.3

Cash Flow From Operating Activities	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018
Net Income	594.0	630.0	677.7	350.7	221.1	310.3	57.6	57.6	57.6	0.0
Depreciation & Amortization	95.7	84.7	83.5	80.4	80.9	77.9	25.8	25.8	25.8	15.1
Stock-Based Compensation	0.0	3.0	25.1	2.8	26.7	1.7	1.4	1.4	1.4	0.8
Change Working Capital	0.0	0.0	-71.1	0.0	-2.0	0.0	1.1	1.1	1.1	-0.5
Change In Accounts Receivable	0.0	0.0	-62.0	0.0	25.7	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	-3.7	0.0	9.9	0.0	0.2	0.2	0.2	-1.3
Other Non-cash Items	23.8	-8.8	48.9	-39.6	-22.6	-21.8	-3.5	-3.5	-3.5	44.3
Cash from Operations	0.0	0.0	0.0	0.0	304.0	368.2	82.4	82.4	82.4	59.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-367.2	-135.5	-261.0	-309.2	-488.2	-189.1	-187.1	-116.1	-124.3	-31.4	-64.2	-275.7	-119.0	-126.3	-209.1	-98.3	-39.0
Acquisitions	-39.8	71.7	0.0	-39.8	-0.1	1.0	0.9	0.5	-1.3	2.0	-0.6	-0.1	-8.7	-2.1	-2.0	-6.5	0.1
Investments	-237.6	-703.9	0.0	-308.2	-525.1	-240.4	-449.4	-475.2	-402.9	-26.7	-582.3	-540.6	-293.8	-266.2	-21.8	-0.4	0.0
Sales of Investment	138.0	613.2	0.0	452.4	330.2	457.8	305.5	276.1	521.1	3.7	490.7	721.7	269.5	285.7	35.3	10.3	0.0
Other Investing Activities	357.4	0.0	0.0	55.5	253.9	24.6	6.5	9.0	11.1	14.7	16.6	11.8	11.4	-278.9	-30.0	-1.1	0.7
Cash from Investing	-307.0	0.0	0.0	-149.2	-429.2	53.8	-323.7	-305.7	3.7	-37.8	-139.8	-82.8	-140.6	-387.8	-227.6	-96.0	-38.2

Cash Flow From Investing Activities	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018
Capital Expenditure	-63.4	-72.1	-130.8	-130.2	-119.1	-190.1	-29.0	-29.0	-29.0	-31.1
Acquisitions	40.3	0.0	0.0	0.0	-39.8	0.0	0.0	0.0	0.0	0.0
Investments	-630.7	0.0	0.0	0.0	0.0	0.0	-118.8	-118.8	-118.8	-100.7
Sales of Investment	498.6	0.0	0.0	0.0	0.0	0.0	69.0	69.0	69.0	130.3
Other Investing Activities	0.0	0.0	0.0	0.0	-28.0	227.7	78.8	78.8	78.8	1.5
Cash from Investing	0.0	0.0	0.0	0.0	-186.9	37.7	-78.9	-78.9	-78.9	-1.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-269.9	0.0	0.0	-166.9	-166.3	-167.7	-266.1	-348.2	-154.1	-145.7	-148.0	-296.6	-182.0	-193.4	-36.3	-122.3	-18.6
Debt Issued	1,931.5	388.8	18.1	21.5	138.5	132.7	419.8	459.7	52.4	151.5	203.0	249.2	262.8	381.7	132.1	81.1	97.0
Issuance of Common Stock	169.1	0.0	0.0	0.1	0.1	0.5	2.0	4.4	3.7	19.1	1.4	10.5	1.2	0.2	19.2	0.0	400.6
Repurchase of Common Stock	-26.6	-0.9	-5.1	-23.8	-22.0	-48.1	-15.8	-5.7	47.1	-3.7	195.6	248.6	283.9	327.9	-1.3	-2.4	-14.8
Dividends Paid	-826.9	0.0	0.0	-752.0	-1,574.1	-551.9	-272.2	-149.9	-152.8	-88.0	-87.6	-74.1	-83.4	-73.3	-67.5	-40.1	-40.0
Other Financing Activities	176.6	0.0	0.0	-2.1	44.1	12.9	358.5	274.9	0.2	142.3	0.2	0.5	-10.6	-18.9	130.8	80.6	-0.3
Cash from Financing	-1,194.1	0.0	0.0	-944.6	-1,718.2	-754.2	-193.4	-224.4	-255.9	-75.9	-38.4	-111.1	9.2	42.5	44.9	-84.2	326.9

Cash Flow From Financing Activities	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018
Debt Repaid	0.0	0.0	0.0	0.0	0.0	-95.8	-87.1	-87.1	-87.1	-38.5
Debt Issued	0.0	327.5	388.8	373.2	370.7	524.7	635.3	400.7	400.7	367.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	166.9	1.1	1.1	1.1	0.9
Repurchase of Common Stock	3.1	-4.0	-2.4	-2.7	-11.9	-11.8	-1.4	-1.4	-1.4	0.0
Dividends Paid	0.0	0.0	0.0	0.0	-205.2	-546.8	-37.5	-37.5	-37.5	-38.2
Other Financing Activities	0.0	0.0	0.0	0.0	-70.3	-2.8	124.8	124.8	124.8	75.8
Cash from Financing	0.0	0.0	0.0	0.0	-287.5	-657.2	-124.7	-124.7	-124.7	-75.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-522.7	107.7	13.9	-422.5	-149.6	633.1	-15.4	-200.5	-16.6	136.7	-0.8	-17.2	24.4	-206.6	-79.6	-67.4	449.1
Closing Cash Balance		122.2	243.6	136.1	122.2	544.7	694.3	61.1	76.5	277.0	293.7	157.0	157.7	175.0	150.5	356.2	447.9	515.3

Cash position		4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018
Net Change in Cash		71.9	230.2	-176.5	176.5	-169.8	-252.7	-50.1	-50.1	-50.1	-4.2
Closing Cash Balance		243.6	230.2	0.0	176.5	122.2	292.0	19.1	19.1	19.1	69.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		469.8	1,295.3	897.3	363.1	1,514.4	1,146.1	314.3	213.6	114.1	216.4	115.9	-96.0	39.6	11.2	-105.2	-5.8	117.3
Real Free Cash Flow		438.7	1,295.3	869.5	334.6	1,486.6	1,137.7	308.1	208.2	110.9	216.2	115.2	-97.3	39.6	10.8	-106.5	-5.8	117.3

Free Cash Flow		4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018
Free Cash Flow		650.2	636.9	633.2	264.1	184.9	178.1	53.4	53.4	53.4	28.5
Real Free Cash Flow		650.2	633.8	608.1	261.3	158.3	176.4	52.0	52.0	52.0	27.7