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

Advanced Energy Industries, Inc.

AEIS

Valuace

Růst

Zdraví

Cena

$ 338.46

-3.43 (-1.33%)

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	1,798.8	1,798.8	1,482.0	1,655.8	1,845.4	1,456.0	1,415.8	788.9	718.9	671.0	483.7	414.8	583.1	547.0	451.9	516.8	459.4
Cost of Revenues	1,112.0	1,128.8	952.7	1,063.4	1,169.9	923.6	874.0	473.3	353.3	314.6	230.6	197.9	389.1	336.9	284.2	311.6	260.2
Gross Profit	686.8	670.0	529.3	592.4	675.5	532.3	541.9	315.7	365.6	356.4	253.1	216.9	194.0	210.1	167.7	205.2	199.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	489.4	463.3	441.5	404.6	415.4	374.2	364.9	327.5	405.3	410.0
Cost of Revenues	296.4	283.4	278.1	254.1	260.7	240.1	237.2	214.6	278.0	262.7
Gross Profit	193.0	179.9	163.4	150.5	154.7	134.1	127.7	112.9	127.3	147.3

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	202.4	191.0	161.8	144.0	101.5	76.0	58.0	44.4	39.6	59.0	58.3	58.1	65.0	56.6
Selling General & Admin Expenses	0.0	0.0	0.0	221.0	218.5	192.0	188.6	142.6	108.0	93.3	77.7	66.1	83.9	84.7	69.1	79.7	74.5
Depreciation & Amortization	46.8	62.0	68.5	66.5	73.9	62.4	74.1	36.2	13.6	9.4	7.8	4.4	8.4	6.1	5.7	3.9	2.9
Total Operating Expenses	511.3	474.8	492.7	478.7	435.6	375.9	352.7	256.2	189.8	155.6	126.3	110.0	151.3	149.1	132.9	148.6	134.0
Operating Income	175.5	195.2	36.6	113.7	233.1	151.7	176.0	54.4	171.6	200.8	126.9	106.7	40.4	14.6	27.4	49.3	65.2

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	49.0	50.4
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	43.9	55.1
Depreciation & Amortization	0.0	15.1	15.6	16.1	16.6	17.9	16.9	17.0	16.8	16.8
Total Operating Expenses	128.9	130.7	131.8	119.9	120.7	145.1	114.8	112.0	92.9	112.6
Operating Income	64.1	49.2	31.6	30.6	34.0	-11.0	12.9	0.9	34.4	30.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	26.6	26.6	42.9	27.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.9	-0.2	-0.3	0.6	0.2	0.5
Interest Expense	15.2	16.7	25.1	16.6	7.2	0.0	0.0	0.0	0.0	0.0	0.0	0.9	0.2	0.3	0.6	0.2	0.5
Other Expense	-6.8	-26.5	15.8	8.8	8.6	-3.0	-17.9	12.8	-3.4	-2.6	1.2	-1.4	-3.1	-46.7	-5.0	-6.1	2.2
IBT	168.7	168.7	52.4	122.5	241.7	148.7	158.1	67.2	172.4	198.2	128.1	105.4	39.7	14.3	29.8	50.5	67.4
Income Tax Expense	19.4	19.4	-3.9	-8.3	39.9	14.0	23.0	10.7	25.2	62.1	11.1	22.0	-7.3	-17.8	9.6	13.6	13.8
Net Income	148.4	148.4	54.2	128.3	199.7	134.7	134.7	64.9	147.0	137.9	127.5	-158.5	47.0	32.1	20.6	36.3	71.2

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	6.5	6.6	6.6	6.9	7.1	11.0	12.1	12.6	12.8	3.8
Interest Expense	4.1	4.2	3.4	3.5	4.6	6.4	6.1	4.3	7.2	3.8
Other Expense	-6.9	3.1	-2.3	-0.7	6.6	-3.5	5.7	6.9	2.4	4.5
IBT	57.2	52.3	29.3	29.9	40.6	-14.5	18.6	7.8	16.2	34.5
Income Tax Expense	4.7	5.9	3.8	5.0	-8.5	-0.4	3.2	1.8	-21.7	0.9
Net Income	52.3	46.2	25.2	24.7	48.9	-14.9	14.8	5.4	37.5	32.7

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	$3.42	$5.33	$3.53	$3.52	$1.70	$3.76	$3.47	$3.21	$-3.89	$1.16	$0.81	$0.53	$0.84	$1.66
EPS Diluted	$0.00	$0.00	$0.00	$3.40	$5.29	$3.51	$3.50	$1.69	$3.74	$3.43	$3.18	$-3.86	$1.14	$0.79	$0.52	$0.83	$1.64
Shares Outstanding	37.6	37.6	37.5	37.5	37.5	38.1	38.3	38.3	39.1	39.8	39.7	40.7	40.4	39.6	38.9	43.5	42.9
Diluted Shares Outstanding	40.2	38.6	37.8	37.8	37.7	38.4	38.5	38.5	39.4	40.2	40.0	41.1	41.0	40.7	39.4	44.0	43.4

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	$1.01	$0.87
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.00	$0.86
Shares Outstanding	37.6	38.2	37.6	37.6	37.5	37.5	37.5	37.4	37.3	37.6
Diluted Shares Outstanding	40.2	38.5	37.8	38.1	38.0	37.5	37.8	37.7	37.6	37.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	986.0	722.1	1,044.6	458.8	544.4	480.4	346.4	349.3	407.3	282.0	158.4	125.3	138.1	146.6	117.6	130.9
Short Term Investments	0.2	0.0	0.2	0.0	2.3	2.7	2.6	2.5	3.1	4.7	12.0	3.1	11.6	25.7	25.6	9.6
Total Cash & ST Investments	986.1	722.1	1,044.6	458.8	546.7	483.0	349.1	351.8	410.4	286.7	170.4	128.4	149.7	172.2	143.2	140.6
Accounts Receivable	262.4	265.3	282.4	300.7	248.0	241.0	250.8	102.7	88.7	77.1	63.7	129.7	135.2	88.2	146.3	126.0
Inventory	383.1	360.4	336.1	376.0	338.4	221.3	230.0	98.0	78.5	55.8	52.6	95.1	109.8	81.5	80.3	77.6
Other Current Assets	46.1	41.5	48.8	53.0	29.2	35.9	36.8	10.2	8.1	9.3	7.5	9.6	11.0	9.1	11.7	10.2
Total Current Assets	1,677.8	1,389.3	1,711.9	1,188.5	1,162.2	981.2	866.7	568.4	595.2	438.3	342.6	376.8	416.4	370.5	390.5	363.6

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	758.6	713.5	723.0	722.1	657.3	986.1	1,017.8	1,044.6	985.9	455.3
Short Term Investments	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.2	0.2
Total Cash & ST Investments	758.8	713.5	723.0	722.1	657.3	986.1	1,017.8	1,044.7	985.9	455.3
Accounts Receivable	299.5	304.0	276.7	265.3	259.4	262.4	247.5	282.4	270.3	258.8
Inventory	399.7	397.9	368.8	360.4	377.7	383.1	361.3	336.1	364.0	392.3
Other Current Assets	44.7	44.1	45.7	41.5	51.3	46.1	45.0	41.6	53.2	46.9
Total Current Assets	1,502.7	1,459.5	1,414.2	1,389.3	1,345.7	1,677.8	1,671.6	1,711.9	1,673.5	1,153.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	284.1	281.9	263.1	248.6	216.6	218.6	213.5	31.3	17.8	13.3	9.6	29.0	34.9	39.5	42.3	34.6
Goodwill	297.3	296.0	283.8	281.4	212.2	210.0	202.9	101.9	53.8	42.1	42.7	203.3	157.8	60.4	46.5	48.4
Intangible Assets	151.8	139.4	161.5	189.5	159.4	168.9	184.0	54.9	33.5	28.1	34.1	47.1	19.4	46.2	43.4	48.4
Long-Term Investments	8.9	0.0	0.0	0.0	0.0	0.0	22.3	6.9	3.1	1.8	1.7	0.0	0.0	0.0	9.0	8.9
Other Long-Term Assets	121.9	155.3	136.4	84.1	19.7	19.1	0.3	6.0	11.1	15.6	18.8	2.1	2.4	7.5	0.0	0.0
Total Long-Term Assets	864.0	872.6	844.9	803.7	655.1	667.4	665.7	248.0	138.1	133.2	128.5	307.8	236.0	167.7	142.9	141.6
Total Assets	2,541.9	2,261.9	2,556.8	1,992.2	1,817.3	1,648.6	1,532.4	816.5	733.3	571.5	471.0	684.6	652.4	538.2	533.4	505.2

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	342.4	325.7	298.2	281.9	267.9	284.1	281.6	263.1	260.3	253.0
Goodwill	300.7	300.9	297.3	296.0	299.0	297.3	280.8	283.8	281.7	282.7
Intangible Assets	123.1	128.7	134.0	139.4	145.3	151.8	154.4	161.5	168.2	175.5
Long-Term Investments	13.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.3	12.6
Other Long-Term Assets	156.2	164.8	158.5	155.3	134.9	130.8	135.6	28.5	110.0	85.5
Total Long-Term Assets	935.4	920.1	888.0	872.6	847.2	864.0	852.5	844.9	820.2	796.7
Total Assets	2,438.1	2,379.6	2,302.2	2,261.9	2,192.9	2,541.9	2,524.1	2,556.8	2,493.7	1,949.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	157.5	143.5	141.9	170.5	193.7	125.2	170.7	39.6	48.2	46.3	27.2	53.0	55.6	41.0	44.8	56.2
Short-Term Debt	36.3	17.8	55.5	36.8	35.8	34.1	35.8	13.3	43.7	29.6	37.0	7.7	13.7	12.0	3.3	3.6
Other Current Liabilities	100.5	152.9	138.5	159.5	118.5	125.9	102.9	50.1	7.9	13.4	38.1	45.0	46.1	33.5	28.4	35.7
Current Liabilities	306.8	314.2	335.8	393.0	370.2	297.4	320.3	110.3	106.1	95.0	105.7	112.6	122.4	88.6	91.2	102.3

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	194.7	191.6	156.7	143.5	133.0	157.5	137.9	141.9	140.3	149.3
Short-Term Debt	17.9	19.3	19.2	17.8	18.4	36.3	37.0	55.5	55.0	50.8
Other Current Liabilities	153.9	146.0	143.3	152.9	140.1	113.0	123.0	138.5	135.9	117.5
Current Liabilities	366.5	356.9	319.2	314.2	291.5	306.8	298.0	335.8	314.8	303.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	887.3	653.9	985.0	353.3	372.7	304.5	321.5	-25.4	-22.7	-19.0	-19.5	-48.7	-44.7	0.0	0.0	0.0
Capital Leases	97.3	107.0	107.1	16.8	15.8	16.6	18.3	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	9.9	10.1	10.0	7.0	4.6	1.0	1.2	1.4	1.5	16.8	6.5	5.2
Total Liabilities	1,376.8	1,058.7	1,412.6	925.9	945.8	833.3	855.1	209.2	212.7	179.5	208.2	209.6	188.5	150.5	126.0	131.2

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	664.9	668.2	662.1	653.9	644.3	984.6	991.3	985.0	989.6	431.3
Capital Leases	116.0	121.4	115.9	107.0	98.6	113.6	116.9	89.3	107.3	103.2
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.4	0.0	0.0
Total Liabilities	1,130.9	1,122.3	1,071.9	1,058.7	1,028.5	1,376.8	1,381.2	1,412.6	1,392.8	824.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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
Retained Earnings	1,002.2	1,026.7	989.7	915.3	756.3	712.3	577.7	512.8	333.2	195.4	67.9	226.4	179.4	145.3	124.8	88.5
Comprehensive Income	-6.8	-11.8	6.1	16.3	-1.2	-2.6	-5.9	-3.4	2.5	-6.9	0.5	10.8	33.5	29.7	28.5	27.1
Total Common Equity	1,165.1	1,203.2	1,144.2	1,066.3	870.9	814.7	676.7	606.8	520.6	392.1	262.9	475.0	463.9	387.6	407.3	374.0

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	1,087.3	1,045.9	1,046.9	1,026.7	981.7	1,002.2	991.1	989.7	956.2	965.7
Comprehensive Income	2.7	8.8	-7.3	-11.8	2.1	-6.8	-1.9	6.1	5.4	12.3
Total Common Equity	1,307.2	1,257.3	1,230.3	1,203.2	1,164.4	1,165.1	1,142.9	1,144.2	1,100.9	1,125.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,020.9	671.7	1,022.8	390.0	408.6	338.6	357.3	0.0	0.0	0.0	0.0	0.0	13.7	0.0	0.0	0.0
Book Value		1,165.1	1,203.2	1,144.2	1,066.3	871.5	815.3	677.3	607.3	520.6	392.1	262.9	475.0	463.9	387.6	407.3	374.0

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		1,307.2	1,257.3	1,230.3	1,203.2	1,164.4	1,165.1	1,142.9	1,144.2	1,100.9	1,125.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	92.9	149.3	56.3	130.7	201.9	134.7	135.2	56.5	147.1	136.1	116.9	83.5	47.0	32.1	20.6	36.3	71.2
Depreciation & Amortization	67.5	61.9	68.5	66.5	60.3	52.9	47.8	26.1	13.6	9.4	7.8	8.8	20.9	18.9	17.8	14.5	10.7
Stock-Based Compensation	38.7	55.7	45.9	31.0	19.8	15.7	12.3	7.3	9.7	12.5	6.3	2.8	5.0	13.7	12.7	12.5	8.5
Change Working Capital	5.1	-22.5	-22.2	18.1	-88.6	-64.6	5.6	-25.9	-25.1	-0.5	-8.5	20.7	0.2	-51.2	58.5	-37.6	-64.8
Change In Accounts Receivable	-4.4	-57.4	14.6	23.3	-59.6	5.3	15.4	-18.9	3.4	-7.5	-21.6	17.9	4.2	-31.9	49.6	-12.1	-62.1
Change In Accounts Payable	5.7	79.3	-0.6	-26.1	-28.7	67.1	-48.2	-16.1	-12.6	1.8	19.0	3.2	-8.4	-3.3	-2.7	-10.8	26.5
Change In Inventories	7.7	-47.4	-27.9	39.3	-32.2	-115.7	11.7	3.7	-11.3	-19.3	-6.4	-6.7	6.8	-12.0	-0.4	-3.5	-41.3
Other Non-cash Items	106.3	3.5	2.8	-3.5	-4.1	0.2	1.1	-12.5	0.3	-3.6	-7.5	-14.5	14.3	37.8	7.8	9.0	-12.5
Cash from Operations	170.5	0.0	0.0	208.9	183.6	140.2	201.2	48.4	151.3	182.7	118.7	104.8	75.6	35.3	110.8	38.1	18.3

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	52.5	46.4	25.5	24.9	49.1	-14.1	15.3	6.0	37.9	33.7
Depreciation & Amortization	15.1	15.1	15.6	16.1	16.6	17.9	16.9	17.0	16.8	16.8
Stock-Based Compensation	0.0	0.0	13.6	13.0	11.6	11.9	11.4	11.0	8.2	8.1
Change Working Capital	8.2	5.5	-10.3	-25.9	25.3	16.2	-37.5	-26.2	54.7	14.2
Change In Accounts Receivable	-26.2	3.7	-24.2	-10.7	-9.0	5.2	-15.0	33.4	-11.9	-10.9
Change In Accounts Payable	28.8	0.8	34.3	15.4	8.2	-23.1	17.3	-3.0	0.1	-8.8
Change In Inventories	-12.0	-2.8	-25.3	-7.3	13.3	8.1	-22.5	-26.8	30.3	26.7
Other Non-cash Items	20.4	9.8	0.8	0.8	0.9	1.7	0.6	-0.5	-0.6	0.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	84.0	72.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-58.8	-107.4	-56.8	-61.0	-58.9	-31.9	-36.5	-25.2	-20.3	-9.0	-6.8	-4.0	-6.1	-9.6	-10.2	-18.9	-18.9
Acquisitions	-13.8	0.0	-13.8	0.0	-149.4	-21.5	-5.5	-366.1	-93.8	-17.3	0.0	-0.1	-57.1	-75.4	-15.3	0.0	-32.3
Investments	-3.0	-2.4	-3.0	-3.7	0.0	0.0	0.1	0.0	-0.1	-3.6	-0.8	-30.2	-6.4	-19.0	-29.6	-31.6	-109.5
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.7	0.6	1.9	7.9	21.1	14.8	33.1	28.4	15.8	144.1
Other Investing Activities	-3.0	0.0	0.0	0.0	0.0	6.1	-1.0	-4.3	0.0	0.0	0.0	0.0	-0.2	0.0	2.2	0.0	0.0
Cash from Investing	-75.6	0.0	0.0	-64.8	-208.3	-47.3	-42.8	-393.8	-113.6	-28.1	0.3	-13.3	-55.0	-70.9	-24.5	-34.7	-16.7

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	-37.5	-27.9	-28.1	-13.9	-12.7	-12.6	-14.8	-16.6	-14.2	-13.2
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-0.4	-0.4	-0.4	-1.2	-0.3	-0.3	-0.3	-2.1	-0.3	-0.3
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	-0.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-14.5	-13.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-20.9	0.0	0.0	541.1	-20.0	-13.8	-17.5	-8.8	0.0	0.0	0.0	0.0	-13.7	0.0	0.0	-0.2	-0.2
Debt Issued	575.0	671.7	-351.1	1,173.8	1.5	83.7	-1.2	366.1	0.0	0.0	0.0	0.0	0.1	13.7	0.0	0.2	0.2
Issuance of Common Stock	74.9	0.0	0.0	0.0	0.0	83.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.7
Repurchase of Common Stock	-40.0	-30.2	-1.8	-40.0	-26.6	-78.1	-11.6	0.0	-95.1	-30.0	0.0	-50.0	-25.0	0.0	-57.1	-17.9	0.0
Dividends Paid	-15.3	0.0	0.0	-15.2	-15.2	-15.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	442.8	0.0	0.0	-40.2	0.0	-1.4	-0.5	347.6	-2.0	-1.3	2.8	4.4	6.2	26.3	2.3	1.0	-13.1
Cash from Financing	441.5	0.0	0.0	445.7	-61.9	-25.4	-29.6	338.8	-97.1	-31.3	2.8	-45.6	-32.5	26.3	-54.9	-17.1	1.4

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	-5.9	570.0
Debt Issued	682.8	-4.7	6.2	9.6	9.1	-358.2	-7.5	5.6	1.5	1,130.4
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	74.9	0.0
Repurchase of Common Stock	-6.5	0.0	-23.2	-0.5	0.0	-1.8	0.0	0.0	0.0	-40.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.8	-3.8
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.2	-53.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.5	473.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		530.7	69.1	-322.5	585.7	-85.6	64.0	133.9	-8.1	-65.7	117.8	119.8	33.2	-12.8	-8.4	28.9	-13.3	-2.2
Closing Cash Balance		986.0	791.2	722.1	1,044.6	458.8	544.4	480.4	346.4	349.3	407.3	289.5	158.4	125.3	138.1	146.6	117.6	130.9

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		32.6	45.3	-9.5	0.9	64.8	-328.8	-31.8	-26.7	58.6	530.7
Closing Cash Balance		791.2	758.6	713.5	723.0	722.1	657.3	986.1	1,017.9	1,044.6	985.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		111.7	125.9	74.0	147.9	124.7	108.4	164.8	23.2	130.9	173.7	111.8	100.8	69.5	25.7	100.5	19.2	-0.6
Real Free Cash Flow		73.1	70.2	28.0	116.9	104.9	92.6	152.5	15.9	121.2	161.1	105.5	98.0	64.5	12.0	87.8	6.7	-9.1

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		44.9	48.9	17.1	15.0	69.9	21.4	-8.1	-9.3	69.8	59.4
Real Free Cash Flow		44.9	48.9	3.5	2.0	58.3	9.5	-19.5	-20.3	61.6	51.3