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

G-bits Network Technology (Xiamen) Co., Ltd.

603444.SS

Valuace

Růst

100

Zdraví

Cena

¥ 375.00

+3.43 (0.73%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (CNY)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Revenues	6,204.7	6,204.7	3,695.7	4,184.9	5,167.6	4,619.0	2,742.3	2,170.4	1,654.7	1,440.0	1,305.4	300.0	322.6	276.6	244.3	200.7
Cost of Revenues	383.7	405.6	448.5	479.9	582.1	698.4	383.9	205.3	128.4	131.5	52.4	10.7	10.1	6.4	6.6	2.6
Gross Profit	5,821.0	5,772.8	3,247.2	3,704.9	4,585.5	3,920.6	2,358.4	1,965.1	1,526.3	1,308.5	1,253.0	289.4	312.5	270.2	237.7	198.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,718.9	1,967.9	1,382.2	1,135.7	877.4	858.6	1,032.4	927.3	878.1	957.8
Cost of Revenues	83.8	106.4	90.0	103.5	123.4	94.2	131.2	99.7	90.8	119.5
Gross Profit	1,635.1	1,861.5	1,292.2	1,032.2	754.0	764.5	901.2	827.5	787.3	838.4

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
R&D Expenses	0.0	0.0	0.0	679.4	672.6	608.6	430.6	332.2	287.0	244.0	193.0	48.6	55.5	45.5	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	1,088.3	1,443.2	1,312.6	336.4	270.5	167.0	186.4	175.0	33.1	37.4	37.9	73.5	167.9
Depreciation & Amortization	43.6	65.9	61.1	74.7	306.4	99.2	-10.9	96.7	7.5	6.5	6.1	6.7	6.3	5.3	-6.2	-4.3
Total Operating Expenses	3,409.3	3,359.0	1,964.6	1,998.8	2,386.3	2,146.3	949.9	724.8	529.2	487.3	448.8	106.5	113.6	102.2	74.1	168.2
Operating Income	2,411.7	2,413.8	1,282.6	1,706.2	2,320.5	2,131.7	1,562.5	1,230.3	1,065.3	857.8	804.0	185.5	200.0	169.2	170.2	34.7

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	127.5	182.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	19.1	500.6
Depreciation & Amortization	14.9	0.0	13.4	15.3	15.3	15.9	15.8	16.2	24.9	24.9
Total Operating Expenses	1,006.0	1,029.4	762.4	611.5	424.8	545.6	516.7	477.4	397.1	522.2
Operating Income	629.1	832.1	529.8	420.6	329.2	218.9	384.4	350.1	302.6	321.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Interest Income	127.0	109.0	100.2	90.6	44.8	13.5	17.5	18.3	15.8	30.8	13.9	7.2	4.0	3.0	0.0	0.0
Interest Expense	1.3	1.4	-0.6	1.6	0.4	1.0	2.4	3.9	5.2	4.6	0.2	0.4	0.6	0.8	-6.8	-5.0
Other Expense	91.9	89.8	3.9	-6.2	-5.6	-6.8	-4.6	0.0	68.1	39.0	11.0	11.0	13.7	9.9	14.7	18.5
IBT	2,503.6	2,503.6	1,286.5	1,700.0	2,314.9	2,124.9	1,557.9	1,230.2	1,065.2	860.1	815.3	193.9	212.6	178.0	178.3	48.4
Income Tax Expense	357.7	357.7	107.6	238.9	355.4	372.4	226.4	164.0	146.9	125.8	111.7	19.8	19.0	20.4	19.2	15.3
Net Income	1,793.7	1,793.7	944.9	1,125.1	1,959.5	1,468.5	1,046.4	809.2	723.0	609.7	585.5	175.0	193.5	157.5	159.1	33.1

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	28.8	31.5	45.0	21.7	39.0	25.8	38.1	77.0	12.9	34.9
Interest Expense	0.3	0.3	0.3	0.3	-7.6	0.4	0.5	0.4	0.5	0.5
Other Expense	58.4	33.7	0.2	-0.4	5.0	-0.8	-0.5	0.1	-1.7	-3.5
IBT	687.6	865.8	529.9	420.3	334.2	218.1	384.0	350.2	301.0	317.6
Income Tax Expense	49.5	177.8	89.3	41.1	-25.7	23.8	58.2	51.3	-36.5	87.7
Net Income	579.5	569.5	361.4	283.3	287.4	139.7	264.5	253.4	265.8	183.3

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
EPS	¥0.00	¥0.00	¥0.00	¥15.63	¥27.27	¥20.43	¥14.58	¥11.28	¥10.12	¥8.53	¥10.97	¥3.28	¥3.63	¥2.86	¥2.12	¥0.44
EPS Diluted	¥0.00	¥0.00	¥0.00	¥15.62	¥27.27	¥20.43	¥14.58	¥11.28	¥10.12	¥8.53	¥10.97	¥3.28	¥3.63	¥2.86	¥2.12	¥0.44
Shares Outstanding	71.8	72.0	71.9	72.0	71.9	71.9	71.8	71.7	71.4	71.5	53.4	53.3	53.3	55.1	75.0	75.2
Diluted Shares Outstanding	71.8	72.0	72.0	72.0	71.9	71.9	71.8	71.7	71.4	71.5	53.4	53.3	53.3	55.1	75.0	75.2

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	$3.69	$2.54
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.69	$2.54
Shares Outstanding	71.8	71.8	71.8	72.1	71.9	72.0	72.0	72.0	72.0	72.0
Diluted Shares Outstanding	71.8	71.8	71.8	72.0	72.0	72.0	72.0	72.0	72.0	72.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Cash And Equivalents	2,166.4	2,253.0	2,397.0	2,628.6	2,903.3	2,143.7	803.7	550.4	830.5	1,949.4	449.9	338.9	219.9	348.5	344.1
Short Term Investments	1,694.5	1,435.4	1,125.6	629.6	1,044.7	678.0	1,277.8	-20.6	-9.6	-6.6	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	3,860.9	3,688.4	3,522.6	3,258.2	3,948.1	2,821.8	2,081.5	550.4	830.5	1,949.4	449.9	338.9	219.9	348.5	344.1
Accounts Receivable	284.3	205.2	238.8	0.0	0.0	0.0	283.0	352.5	206.1	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	0.0	0.0	17.3	0.0	0.0	0.0	0.5	0.5	0.6	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	28.0	395.2	33.0	34.6	49.8	46.4	88.4	1,556.4	1,350.4	15.0	0.3	0.1	-0.6	-1.6	-0.1
Total Current Assets	4,173.2	4,288.8	3,811.7	3,578.9	4,354.4	3,256.5	2,453.4	2,459.9	2,387.6	2,194.4	480.9	364.4	244.5	369.8	362.4

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	3,493.3	2,816.6	2,253.0	2,221.0	2,166.4	2,332.3	2,397.0	2,380.7	2,379.9	2,512.2
Short Term Investments	985.3	1,185.8	1,435.4	1,119.4	1,694.5	1,409.1	1,125.6	833.7	1,212.2	965.6
Total Cash & ST Investments	4,478.6	4,002.3	3,688.4	3,340.5	3,860.9	3,741.5	3,522.6	3,214.5	3,592.1	3,477.8
Accounts Receivable	236.2	195.9	205.2	226.7	0.0	370.2	0.0	0.0	258.7	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	9.7	21.6	9.4	21.9
Other Current Assets	408.0	411.3	395.2	155.4	28.0	63.3	33.0	42.4	31.6	46.0
Total Current Assets	5,122.8	4,609.6	4,288.8	3,949.3	4,173.2	4,174.9	3,811.7	3,553.7	3,905.6	3,847.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Property, Plant & Equipment	620.9	549.1	634.4	646.7	723.1	866.0	984.9	504.1	377.0	348.3	71.2	42.8	41.9	42.6	47.1
Goodwill	3.8	3.8	3.8	3.8	3.8	3.8	3.8	3.8	3.8	3.8	3.8	0.0	0.0	0.0	0.0
Intangible Assets	68.9	69.9	69.8	72.1	2.3	7.3	13.3	14.2	14.4	13.2	11.9	12.1	11.1	0.9	1.1
Long-Term Investments	1,931.1	304.2	659.5	1,214.0	649.1	338.6	-509.6	451.5	146.7	45.1	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	53.1	1,610.6	1,374.4	877.7	1,256.4	845.4	1,370.1	517.6	149.3	1.7	38.6	22.2	10.0	5.0	3.9
Total Long-Term Assets	2,768.5	2,634.8	2,825.1	2,911.6	2,748.8	2,131.2	1,915.4	1,548.3	756.0	448.6	138.9	89.5	77.1	62.6	65.7
Total Assets	6,941.7	6,923.5	6,636.8	6,490.4	7,103.3	5,387.7	4,368.8	4,008.2	3,143.6	2,643.0	619.8	453.9	321.6	432.4	428.1

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	493.6	536.9	549.1	598.9	620.9	628.5	634.4	649.8	663.5	663.6
Goodwill	3.8	3.8	3.8	3.8	3.8	3.8	3.8	3.8	3.8	3.8
Intangible Assets	69.7	69.0	69.9	69.5	68.9	69.6	69.8	70.3	71.0	71.4
Long-Term Investments	1,937.0	503.0	304.2	706.5	1,931.1	1,973.4	659.5	1,028.5	671.4	897.4
Other Long-Term Assets	43.7	1,358.5	1,610.6	1,299.8	53.1	64.7	1,374.4	1,087.0	1,460.0	1,213.8
Total Long-Term Assets	2,667.1	2,569.1	2,634.8	2,764.1	2,768.5	2,833.8	2,825.1	2,930.0	2,959.0	2,952.6
Total Assets	7,789.9	7,178.7	6,923.5	6,713.4	6,941.7	7,008.7	6,636.8	6,483.7	6,864.6	6,799.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Accounts Payable	171.8	170.5	188.8	282.2	280.7	126.3	118.9	97.9	47.0	181.6	8.9	0.4	1.4	0.0	0.0
Short-Term Debt	11.3	11.7	0.0	4.1	2.8	28.4	27.9	27.4	32.2	12.1	13.2	9.7	9.2	8.9	8.5
Other Current Liabilities	644.0	907.9	931.2	1,404.3	28.8	16.5	230.4	524.2	148.0	127.9	42.7	37.0	35.1	185.7	83.2
Current Liabilities	1,322.1	1,225.1	1,302.8	1,690.6	1,826.1	971.9	803.2	791.4	591.8	583.6	111.7	90.4	84.0	194.7	91.6

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	326.0	180.1	170.5	160.0	171.8	276.8	188.8	205.6	207.8	322.9
Short-Term Debt	11.5	11.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	940.9	766.8	919.6	897.1	982.9	901.2	931.2	980.3	1,008.7	1,017.5
Current Liabilities	1,514.8	1,098.1	1,225.1	1,251.2	1,322.1	1,392.3	1,302.8	1,461.4	1,478.5	1,605.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Long-Term Debt	23.7	19.9	28.1	3.6	2.1	7.0	35.3	63.2	90.6	0.0	2.7	5.7	8.7	11.7	14.6
Capital Leases	23.7	19.9	28.1	3.6	2.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.8	0.9	0.7	3.5	0.7	30.6	17.2	1.9	1.4	0.3	0.0	0.1	0.1	0.2	0.0
Total Liabilities	1,396.0	1,290.1	1,389.2	1,780.9	2,043.7	1,140.0	933.7	877.1	687.3	590.0	128.6	116.4	117.6	236.6	113.0

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	13.7	16.4	19.9	21.9	23.6	25.6	28.1	34.2	32.1	26.8
Capital Leases	13.7	16.4	19.9	21.9	23.7	25.6	28.1	34.2	32.1	26.8
Def. Tax Liability	1.0	1.0	0.9	0.8	0.8	0.8	0.7	2.9	3.0	3.6
Total Liabilities	1,590.7	1,168.5	1,290.1	1,321.2	1,396.0	1,473.0	1,389.2	1,563.0	1,582.7	1,708.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Common Stock	72.0	72.0	72.0	71.9	71.9	71.9	71.9	71.9	71.7	71.2	53.4	53.4	53.4	64.2	75.0
Retained Earnings	3,399.3	3,360.0	2,881.5	2,476.8	3,172.0	2,565.8	1,878.8	1,778.8	1,242.8	927.5	395.9	250.9	126.6	51.8	66.2
Comprehensive Income	367.5	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 Common Equity	4,942.7	4,902.1	4,463.8	3,978.7	4,580.1	3,803.0	3,071.0	2,907.0	2,302.0	1,926.5	482.7	337.4	204.0	195.7	315.1

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	72.0	72.0	72.0	72.0	72.0	72.0	72.0	72.0	72.0	71.9
Retained Earnings	3,753.5	3,643.3	3,360.0	3,216.1	3,399.3	3,134.8	2,881.5	2,615.7	2,936.6	2,783.4
Comprehensive Income	371.6	1,520.0	0.0	1,499.5	367.5	1,513.7	361.8	1,520.4	378.4	1,431.3
Total Common Equity	5,293.5	5,183.2	4,902.1	4,735.5	4,942.7	4,706.4	4,463.8	4,208.2	4,535.6	4,286.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Debt		35.0	19.9	28.1	7.8	4.9	35.3	63.2	90.6	122.8	12.1	15.9	15.4	17.9	20.6	23.1
Book Value		5,545.7	5,633.5	5,247.6	4,709.5	5,059.6	4,247.7	3,435.1	3,131.1	2,456.2	2,053.0	491.2	337.4	204.0	195.7	315.1

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		905.7	827.0	731.4	656.7	602.9	829.4	783.8	712.5	746.4	804.8
Book Value		5,293.5	5,183.2	4,902.1	4,735.5	4,942.7	4,706.4	4,463.8	4,208.2	4,535.6	4,286.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Income	967.0	1,793.7	1,178.9	1,461.1	1,959.5	1,752.5	1,331.5	1,066.2	918.4	734.3	703.5	174.1	193.5	157.5	159.1	33.1
Depreciation & Amortization	104.9	65.9	71.8	74.7	68.7	66.7	62.4	26.6	7.5	6.5	6.1	6.7	6.3	5.3	0.0	0.0
Stock-Based Compensation	1.1	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 Working Capital	4.5	605.0	-37.5	-380.8	-223.0	877.1	202.1	146.5	-19.9	26.4	70.0	0.9	1.8	15.0	0.0	0.0
Change In Accounts Receivable	3.1	-208.2	42.9	-35.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	813.2	-80.4	-356.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.5	-0.1	0.1	-0.6	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	236.9	430.7	35.5	30.5	-52.8	-278.0	-63.1	57.7	-1.3	41.7	12.7	5.0	2.2	7.1	-159.1	-33.1
Cash from Operations	1,226.0	0.0	0.0	1,185.5	1,752.4	2,418.3	1,533.0	1,297.1	904.6	808.9	792.4	186.6	203.8	185.0	169.0	160.4

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	579.5	569.5	0.0	0.0	139.7	264.5	253.4	265.8	183.3
Depreciation & Amortization	14.9	0.0	0.0	0.0	0.0	27.6	27.6	24.9	24.9
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.1	-1.9
Change Working Capital	0.0	0.0	-78.0	0.0	0.0	0.0	0.0	-32.2	36.7
Change In Accounts Receivable	0.0	0.0	-78.0	0.0	0.0	0.0	0.0	-35.3	38.4
Change In Accounts Payable	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	353.5	223.7	942.0	212.7	106.0	151.3	-5.4	76.3	14.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	367.0	222.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Capital Expenditure	-29.4	-3.1	-23.5	-55.7	-43.6	-19.3	-69.5	-58.5	-485.6	-320.3	-155.6	-28.5	-9.3	-10.0	-6.9	-11.1
Acquisitions	0.1	0.4	0.0	0.0	0.0	0.1	0.1	0.0	1.1	0.9	0.0	0.0	0.0	0.0	6.4	0.0
Investments	-7,338.7	-6,013.0	-8,222.3	-5,545.9	-5,254.3	-5,230.0	-4,864.2	-6,586.2	-7,251.3	-3,909.2	-6.3	-20.2	-12.0	-10.0	-3.5	0.0
Sales of Investment	6,879.7	6,570.6	7,630.5	5,111.0	5,477.2	4,723.8	5,398.7	6,442.1	6,854.5	2,530.0	0.0	0.7	0.0	0.0	3.5	0.0
Other Investing Activities	103.7	0.0	0.0	0.0	6.9	57.3	-56.1	42.6	0.0	-37.1	0.3	-5.4	0.1	1.3	-0.1	0.0
Cash from Investing	-488.4	0.0	0.0	-490.5	186.1	-468.2	409.1	-160.0	-881.2	-1,735.7	-161.6	-53.4	-21.2	-18.7	-0.6	-11.0

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	-0.2	-1.8	-0.9	-0.2	-4.6	-4.1	-7.2	-7.6	-2.7	-12.0
Acquisitions	0.0	0.0	0.0	0.3	0.0	0.0	0.0	0.1	0.0	0.0
Investments	-1,044.5	-1,896.3	-1,814.2	-1,258.0	-1,614.1	-2,058.5	-3,015.2	-1,534.6	-1,234.8	-1,554.2
Sales of Investment	1,051.4	2,053.8	1,887.4	1,612.0	1,330.4	2,245.9	2,775.6	1,236.8	929.1	1,938.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	384.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-308.4	372.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Debt Repaid	0.0	0.0	0.0	0.0	0.0	-35.3	-27.9	-27.4	-27.0	-22.6	-3.0	-3.0	-3.0	-3.0	-3.0	-3.0
Debt Issued	-8.3	19.9	-8.3	20.4	2.9	4.9	0.0	0.0	-5.2	133.3	-0.8	3.5	0.4	0.3	0.4	26.1
Issuance of Common Stock	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
Repurchase of Common Stock	-44.7	0.0	-52.2	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
Dividends Paid	-1,228.5	0.0	0.0	-729.2	-2,146.3	-863.2	-364.9	-721.9	-191.3	-400.7	-45.2	-30.4	-60.6	-20.8	-161.0	-34.9
Other Financing Activities	-374.2	0.0	0.0	-230.0	-257.5	-254.1	-156.2	-101.7	-101.7	209.3	908.0	5.6	0.0	-271.1	0.0	0.7
Cash from Financing	-929.2	0.0	0.0	-959.2	-2,403.8	-1,152.6	-548.9	-851.0	-320.0	-213.9	859.8	-27.8	-63.6	-294.9	-164.0	-37.1

Cash Flow From Financing Activities	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
Debt Issued	13.7	-2.7	-3.5	-2.0	-13.1	-1.9	-2.0	-1.2	-3.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	44.7	-44.7	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-729.2	-499.3
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.5	-82.7
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.5	-582.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Change in Cash		-211.5	2,137.0	-143.4	-227.5	-277.4	761.2	1,337.7	293.4	-280.0	-1,156.1	1,499.5	105.5	119.0	-128.6	4.4	112.2
Closing Cash Balance		2,166.4	4,390.0	2,251.8	2,395.2	2,622.6	2,900.1	2,138.9	801.2	507.8	787.8	1,943.9	444.4	338.9	219.9	348.5	344.1

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		443.8	453.0	676.8	563.3	33.1	54.5	-165.9	-64.7	17.5	1.5
Closing Cash Balance		4,390.0	3,946.2	3,491.9	2,815.1	2,251.8	2,218.7	2,166.4	2,332.3	2,395.2	2,377.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Free Cash Flow		1,196.6	2,848.8	1,225.1	1,129.8	1,708.8	2,399.0	1,463.6	1,238.5	419.0	488.6	636.8	158.2	194.5	175.0	162.1	149.3
Real Free Cash Flow		1,195.5	2,848.8	1,225.1	1,129.8	1,708.8	2,399.0	1,463.6	1,238.5	419.0	488.6	636.8	158.2	194.5	175.0	162.1	149.3

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		947.7	791.3	863.1	212.6	417.0	241.6	381.0	240.3	364.3	210.9
Real Free Cash Flow		947.7	791.3	863.1	212.6	417.0	241.6	381.0	240.3	361.3	212.9