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

Apple Inc.

AAPL

Valuace

Růst

Zdraví

Cena

$ 253.79

-2.69 (-1.04%)

Výsledovka

Rozvaha

Peněžní toky

Grafické zobrazení

V miliardách (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	435.6	416.2	391.0	383.3	394.3	365.8	274.5	260.2	265.6	229.2	215.6	233.7	182.8	170.9	156.5	108.2	65.2
Cost of Revenues	229.5	221.0	210.4	214.1	223.5	213.0	169.6	161.8	163.8	141.0	131.4	140.1	112.3	106.6	87.8	64.4	39.5
Gross Profit	206.2	195.2	180.7	169.1	170.8	152.8	105.0	98.4	101.8	88.2	84.3	93.6	70.5	64.3	68.7	43.8	25.7

Revenue	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Revenues	143.8	102.5	94.0	95.4	124.3	94.9	85.8	90.8	119.6	89.5
Cost of Revenues	74.5	54.1	50.3	50.5	66.0	51.1	46.1	48.5	64.7	49.1
Gross Profit	69.2	48.3	43.7	44.9	58.3	43.9	39.7	42.3	54.9	40.4

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	29.9	26.3	21.9	18.8	16.2	14.2	11.6	10.0	8.1	6.0	4.5	3.4	2.4	1.8
Selling General & Admin Expenses	0.0	0.0	0.0	24.9	25.1	22.0	19.9	18.2	16.7	15.3	14.2	14.3	12.0	10.8	10.0	7.6	5.5
Depreciation & Amortization	11.8	11.7	11.4	11.5	11.1	11.3	11.1	12.5	10.9	10.2	10.5	11.3	7.9	6.8	3.3	1.8	1.0
Total Operating Expenses	65.1	62.2	57.5	54.8	51.3	43.9	38.7	34.5	30.9	26.8	24.2	22.4	18.0	15.3	13.4	10.0	7.3
Operating Income	141.1	133.1	123.2	114.3	119.4	108.9	66.3	63.9	70.9	61.3	62.6	71.2	52.5	50.5	55.2	33.8	18.4

Operating Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.3
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.2
Depreciation & Amortization	3.2	3.1	2.8	2.7	3.1	2.9	2.9	2.8	2.8	2.7
Total Operating Expenses	18.4	15.9	15.5	15.3	15.4	14.3	14.3	14.4	14.5	13.4
Operating Income	50.9	32.4	28.2	29.6	42.8	29.6	25.4	27.9	40.4	27.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	0.0	0.0	3.8	2.8	2.8	3.8	5.0	5.7	5.2	4.0	2.9	1.8	1.6	1.1	0.5	0.3
Interest Expense	0.0	0.0	0.0	3.9	2.9	2.6	2.9	3.6	3.2	2.3	1.5	0.7	0.4	0.1	-0.5	-0.4	-0.2
Other Expense	0.1	-0.3	0.3	-0.6	-0.3	0.3	0.8	1.8	2.0	2.7	1.3	1.3	1.0	1.2	0.5	0.4	0.2
IBT	141.1	132.7	123.5	113.7	119.1	109.2	67.1	65.7	72.9	64.1	61.4	72.5	53.5	50.2	55.8	34.2	18.5
Income Tax Expense	23.4	20.7	29.7	16.7	19.3	14.5	9.7	10.5	13.4	15.7	15.7	19.1	14.0	13.1	14.0	8.3	4.5
Net Income	117.8	112.0	93.7	97.0	99.8	94.7	57.4	55.3	59.5	48.4	45.7	53.4	39.5	37.0	41.7	25.9	14.0

Net Income	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.0
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.0
Other Expense	0.2	0.4	-0.2	-0.3	-0.2	0.0	0.1	0.2	-0.1	0.0
IBT	51.0	32.8	28.0	29.3	42.6	29.6	25.5	28.1	40.3	27.0
Income Tax Expense	8.9	5.3	4.6	4.5	6.3	14.9	4.0	4.4	6.4	4.0
Net Income	42.1	27.5	23.4	24.8	36.3	14.7	21.4	23.6	33.9	23.0

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	$6.16	$6.15	$5.67	$3.31	$2.99	$3.00	$2.32	$2.09	$2.32	$1.62	$1.43	$1.59	$1.00	$0.55
EPS Diluted	$0.00	$0.00	$0.00	$6.13	$6.11	$5.61	$3.28	$2.97	$2.98	$2.30	$2.08	$2.31	$1.61	$1.42	$1.58	$0.99	$0.54
Shares Outstanding	14.7	14.9	15.3	15.7	16.2	16.7	17.4	18.5	19.8	20.9	21.9	23.0	24.3	25.9	26.2	25.9	25.5
Diluted Shares Outstanding	14.8	15.0	15.4	15.8	16.3	16.9	17.5	18.6	20.0	21.0	22.0	23.2	24.5	26.1	26.5	26.2	25.9

Per Share Data	TTM	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.47
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.46
Shares Outstanding	14.7	14.9	14.9	15.0	15.1	15.2	15.3	15.4	15.5	15.6
Diluted Shares Outstanding	14.8	15.0	14.9	15.1	15.2	15.2	15.3	15.5	15.6	15.7

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	25.6	33.5	29.9	30.0	23.6	34.9	38.0	48.8	25.9	20.3	20.5	21.1	13.8	14.3	10.7	9.8	11.3
Short Term Investments	36.2	21.2	35.2	31.6	24.7	27.7	52.9	51.7	40.4	53.9	46.7	20.5	11.2	26.3	18.4	16.1	14.4
Total Cash & ST Investments	61.8	54.7	65.2	61.6	48.3	62.6	90.9	100.6	66.3	74.2	67.2	41.6	25.1	40.5	29.1	26.0	25.6
Accounts Receivable	43.2	73.0	66.2	61.0	60.9	51.5	37.4	45.8	49.0	35.7	29.3	30.3	27.2	20.6	18.7	11.7	9.9
Inventory	6.2	5.7	7.3	6.3	4.9	6.6	4.1	4.1	4.0	4.9	2.1	2.3	2.1	1.8	0.8	0.8	1.1
Other Current Assets	14.3	14.6	14.3	14.7	21.2	14.1	11.3	12.4	12.1	13.9	8.3	9.5	9.8	6.9	6.5	4.5	3.4
Total Current Assets	125.4	148.0	153.0	143.6	135.4	134.8	143.7	162.8	131.3	128.6	106.9	89.4	68.5	73.3	57.7	45.0	41.7

Current Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Cash And Equivalents	33.5	36.3	28.2	30.3	29.9	25.6	32.7	40.8	30.0	28.4
Short Term Investments	21.2	19.1	20.3	23.5	35.2	36.2	34.5	32.3	31.6	34.1
Total Cash & ST Investments	54.7	55.4	48.5	53.8	65.2	61.8	67.2	73.1	61.6	62.5
Accounts Receivable	73.0	46.8	49.8	59.3	66.2	43.2	41.2	50.1	61.0	39.2
Inventory	5.7	5.9	6.3	6.9	7.3	6.2	6.2	6.5	6.3	7.4
Other Current Assets	14.6	14.4	14.1	13.2	14.3	14.3	13.9	14.0	14.7	13.6
Total Current Assets	148.0	122.5	118.7	133.2	153.0	125.4	128.4	143.7	143.6	122.7

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	44.5	61.0	45.7	54.4	42.1	39.4	36.8	37.4	41.3	33.8	27.0	22.5	20.6	16.6	15.5	7.8	4.8
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.7	5.4	5.1	4.6	1.6	1.1	0.9	0.7
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.3	3.2	3.9	4.1	4.2	4.2	3.5	0.3
Long-Term Investments	91.2	77.7	91.5	100.5	120.8	127.9	100.9	105.3	170.8	194.7	170.4	164.1	130.2	106.2	92.1	55.6	25.4
Other Long-Term Assets	70.4	51.7	55.3	36.2	54.4	48.8	42.5	33.0	22.3	10.2	8.8	0.0	-0.6	1.7	2.9	1.5	2.3
Total Long-Term Assets	206.2	211.3	212.0	209.0	217.4	216.2	180.2	175.7	234.4	246.7	214.8	201.1	163.3	133.7	118.4	71.4	33.5
Total Assets	331.6	359.2	365.0	352.6	352.8	351.0	323.9	338.5	365.7	375.3	321.7	290.5	231.8	207.0	176.1	116.4	75.2

Long-Term Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Property, Plant & Equipment	61.0	48.5	46.9	46.1	45.7	44.5	43.5	43.7	54.4	43.6
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	77.7	77.6	84.4	87.6	91.5	91.2	95.2	99.5	100.5	104.1
Other Long-Term Assets	51.7	82.9	81.3	77.2	55.3	70.4	70.3	66.7	36.2	64.8
Total Long-Term Assets	211.3	209.0	212.6	210.8	212.0	206.2	209.0	209.8	209.0	212.4
Total Assets	359.2	331.5	331.2	344.1	365.0	331.6	337.4	353.5	352.6	335.0

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	47.6	69.9	69.0	62.6	64.1	54.8	42.3	46.2	55.9	49.0	37.3	35.5	30.2	22.4	21.2	14.6	12.0
Short-Term Debt	15.1	22.4	22.5	17.4	21.1	15.6	13.8	16.2	20.7	18.5	11.6	11.0	6.3	0.0	0.0	0.0	0.0
Other Current Liabilities	60.9	64.3	50.1	48.4	60.8	47.5	42.7	37.7	32.7	25.7	22.0	25.2	18.5	13.9	11.4	9.2	5.7
Current Liabilities	131.6	165.6	176.4	145.3	154.0	125.5	105.4	105.7	116.9	100.8	79.0	80.6	63.4	43.7	38.5	28.0	20.7

Current Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Accounts Payable	69.9	50.4	54.1	61.9	69.0	47.6	45.8	58.1	62.6	46.7
Short-Term Debt	22.4	19.3	19.6	12.8	22.5	15.1	12.8	13.0	17.4	11.2
Other Current Liabilities	64.3	62.5	61.8	61.2	50.1	60.9	57.3	54.6	48.4	58.9
Current Liabilities	165.6	141.1	144.6	144.4	176.4	131.6	123.8	134.0	145.3	125.0

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	86.2	89.9	96.5	106.5	99.0	109.1	98.7	91.8	93.7	97.2	75.4	53.5	29.0	17.0	0.0	0.0	0.0
Capital Leases	0.0	0.0	12.4	12.8	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
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	31.5	26.0	24.1	20.3	16.5	13.8	8.2	0.0
Total Liabilities	264.9	285.5	308.0	290.4	302.1	287.9	258.5	248.0	258.6	241.3	193.4	171.1	120.3	83.5	57.9	39.8	27.4

Long-Term Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Long-Term Debt	89.9	82.4	78.6	84.0	96.5	86.2	91.8	95.1	106.5	98.1
Capital Leases	0.0	0.0	0.0	0.0	12.4	0.0	0.0	0.0	12.8	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
Total Liabilities	285.5	265.7	264.4	277.3	308.0	264.9	263.2	279.4	290.4	274.8

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	79.9	93.6	83.3	73.8	64.8	57.4	50.8	45.2	40.2	35.9	31.3	27.4	23.3	19.8	16.4	13.3	10.7
Retained Earnings	-4.7	-14.3	-19.2	-0.2	-3.1	5.6	15.0	45.9	70.4	98.3	96.4	92.3	87.2	104.3	101.3	62.8	37.2
Comprehensive Income	-8.4	-5.6	-7.2	-11.5	-11.1	0.2	-0.4	-0.6	-3.5	-0.2	0.6	-0.3	1.1	-0.5	0.5	0.4	0.0
Total Common Equity	66.7	73.7	57.0	62.1	50.7	63.1	65.3	90.5	107.1	134.0	128.2	119.4	111.5	123.5	118.2	76.6	47.8

Total Common Equity	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Common Stock	93.6	89.8	88.7	84.8	83.3	79.9	78.8	75.2	73.8	70.7
Retained Earnings	-14.3	-17.6	-15.6	-11.2	-19.2	-4.7	4.3	8.2	-0.2	1.4
Comprehensive Income	-5.6	-6.4	-6.4	-6.8	-7.2	-8.4	-9.0	-9.4	-11.5	-11.8
Total Common Equity	73.7	65.8	66.8	66.8	57.0	66.7	74.2	74.1	62.1	60.3

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		101.3	112.4	119.1	111.1	120.1	124.7	112.4	108.0	114.5	115.7	87.0	64.5	35.3	17.0	0.0	0.0	0.0
Book Value		66.7	73.7	57.0	62.1	50.7	63.1	65.3	90.5	107.1	134.0	128.2	119.4	111.5	123.5	118.2	76.6	47.8

Other		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		73.7	65.8	66.8	66.8	57.0	66.7	74.2	74.1	62.1	60.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	102.0	112.0	93.7	97.0	99.8	94.7	57.4	55.3	59.5	48.4	45.7	53.4	39.5	37.0	41.7	25.9	14.0
Depreciation & Amortization	11.2	11.7	11.4	11.5	11.1	11.3	11.1	12.5	10.9	10.2	10.5	11.3	7.9	6.8	3.3	1.8	1.0
Stock-Based Compensation	11.5	12.9	11.7	10.8	9.0	7.9	6.8	6.1	5.3	4.8	4.2	3.6	2.9	2.3	1.7	1.2	0.9
Change Working Capital	-9.0	-25.0	3.7	-6.6	1.2	-4.9	5.7	-3.5	34.7	-5.6	0.5	11.6	7.0	6.5	-0.3	5.8	1.2
Change In Accounts Receivable	-2.6	-6.7	-5.1	-1.7	-1.8	-10.1	6.9	0.2	-5.3	-2.1	1.1	0.6	-4.2	-2.2	-5.6	0.1	-2.1
Change In Accounts Payable	-0.3	0.9	6.0	-1.9	9.4	12.3	-4.1	-1.9	9.2	9.6	1.8	5.4	5.9	2.3	4.5	2.5	6.3
Change In Inventories	1.0	1.4	-1.0	-1.6	1.5	-2.6	-0.1	-0.3	0.8	-2.7	0.2	-0.2	-0.1	-1.0	0.0	0.3	-0.6
Other Non-cash Items	-2.5	-0.1	-2.3	-2.2	0.1	-0.1	-0.1	-0.7	-0.4	-0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Operations	113.0	0.0	0.0	110.5	122.2	104.0	80.7	69.4	77.4	63.6	65.8	81.3	59.7	53.7	50.9	37.5	18.6

Cash Flow From Operating Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Income	42.1	27.5	23.4	24.8	36.3	14.7	21.4	23.6	33.9	23.0
Depreciation & Amortization	3.2	3.1	2.8	2.7	3.1	2.9	2.9	2.8	2.8	2.7
Stock-Based Compensation	3.6	3.2	3.2	3.2	3.3	2.9	2.9	3.0	3.0	2.6
Change Working Capital	5.5	-5.7	-2.0	-6.5	-10.8	6.6	1.7	-5.8	1.1	-6.1
Change In Accounts Receivable	2.6	-26.3	2.8	9.7	6.8	-22.9	-2.1	8.8	11.1	-9.3
Change In Accounts Payable	0.8	19.4	-3.9	-7.9	-6.7	21.2	1.5	-12.2	-4.5	14.9
Change In Inventories	-0.2	0.2	0.4	0.6	0.2	-1.1	0.0	0.2	-0.1	1.0
Other Non-cash Items	-0.5	1.7	0.5	-0.2	-2.0	-0.3	0.0	-1.0	-1.0	-0.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	21.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-8.7	-12.7	-9.4	-11.0	-10.7	-11.1	-7.3	-10.5	-13.3	-12.8	-13.5	-11.5	-9.8	-9.1	-9.4	-7.5	-2.1
Acquisitions	0.0	0.0	0.0	0.0	-0.3	0.0	-1.5	-0.6	-0.7	-0.3	-0.3	-0.3	-3.8	-0.5	-0.4	-0.2	-0.6
Investments	-46.6	-24.4	-48.7	-29.5	-76.9	-109.6	-115.1	-40.6	-73.2	-159.9	-143.8	-166.4	-217.1	-148.5	-151.2	-102.3	-57.8
Sales of Investment	60.9	53.8	62.3	45.5	67.4	106.5	120.5	98.7	104.1	126.3	111.8	122.0	208.1	124.4	112.8	69.9	46.7
Other Investing Activities	-1.7	0.0	0.0	-1.3	-1.8	-0.4	-0.8	-1.1	-0.7	0.2	-0.1	0.0	0.0	-0.2	0.0	-0.3	0.0
Cash from Investing	3.9	0.0	0.0	3.7	-22.4	-14.5	-4.3	45.9	16.1	-46.4	-46.0	-56.3	-22.6	-33.8	-48.2	-40.4	-13.9

Cash Flow From Investing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Capital Expenditure	-2.4	-3.2	-3.5	-3.1	-2.9	-2.9	-2.2	-2.0	-2.4	-2.2
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-12.7	-6.8	-5.1	-6.3	-6.1	-10.6	-13.0	-15.3	-9.8	-8.6
Sales of Investment	10.3	8.0	14.0	12.3	19.5	15.1	15.4	17.4	14.4	13.7
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-12.4	0.0	0.0	-9.9	-9.5	-8.8	-13.6	-8.8	-6.5	-3.5	-2.5	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	4.4	-6.7	8.0	0.9	4.9	21.0	18.0	2.4	5.3	32.1	25.1	29.2	18.3	17.0	0.0	0.0	0.0
Issuance of Common Stock	-9.6	0.0	0.0	0.0	0.0	1.1	0.9	0.8	0.7	0.6	0.5	0.5	0.7	0.5	0.7	0.8	0.9
Repurchase of Common Stock	-94.1	-90.7	-94.9	-77.6	-89.4	-86.0	-72.4	-66.9	-72.7	-32.9	-29.7	-35.3	-45.0	-22.9	0.0	0.0	0.0
Dividends Paid	-15.2	0.0	0.0	-15.0	-14.8	-14.5	-14.1	-14.1	-13.7	-12.8	-12.2	-11.6	-11.1	-10.6	-2.5	0.0	0.0
Other Financing Activities	-7.7	0.0	0.0	-6.0	3.0	14.7	12.3	-1.9	4.4	31.3	23.4	28.6	17.8	16.5	0.1	0.6	0.3
Cash from Financing	-120.2	0.0	0.0	-108.5	-110.7	-93.4	-86.8	-91.0	-87.9	-17.3	-20.5	-17.7	-37.5	-16.4	-1.7	1.4	1.3

Cash Flow From Financing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.0
Debt Issued	112.4	10.7	3.5	1.4	-22.3	17.8	-3.3	-3.5	-15.9	16.6
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	-24.7	-20.1	-21.1	-25.9	-23.6	-25.1	-26.5	-23.2	-20.1	-18.6
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.8
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.4
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-23.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		5.0	6.0	-0.8	5.8	-11.0	-3.9	-10.4	24.3	5.6	-0.2	-0.6	7.3	-0.4	3.5	0.9	-1.4	6.0
Closing Cash Balance		24.5	35.9	29.9	30.7	25.0	35.9	39.8	50.2	25.9	20.3	20.5	21.1	13.8	14.3	10.7	9.8	11.3

Cash position		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Change in Cash		9.4	-0.3	8.1	-2.1	0.4	3.3	-7.3	-8.1	11.2	0.8
Closing Cash Balance		45.3	35.9	36.3	28.2	30.3	29.9	26.6	33.9	42.0	30.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		104.3	98.8	108.8	99.6	111.4	93.0	73.4	58.9	64.1	50.8	52.3	69.8	49.9	44.6	41.5	30.1	16.5
Real Free Cash Flow		92.9	85.9	97.1	88.8	102.4	85.0	66.5	52.8	58.8	46.0	48.1	66.2	47.0	42.3	39.7	28.9	15.6

Free Cash Flow		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Free Cash Flow		51.6	26.5	24.4	20.9	27.0	23.9	26.7	20.7	37.5	19.4
Real Free Cash Flow		48.0	23.3	21.2	17.7	23.7	21.0	23.8	17.7	34.5	16.8