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

Affiliated Managers Group, Inc.

AMG

Valuace

Růst

Zdraví

Cena

$ 278.44

+3.89 (1.21%)

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	2,318.2	2,445.7	2,040.9	2,057.8	0.0	2,412.0	2,027.0	0.0	0.0	2,305.0	2,194.6	2,484.5	2,510.9	2,188.8	1,805.5	1,704.8	1,358.2
Cost of Revenues	880.9	341.4	915.3	907.5	0.0	0.0	0.0	0.0	0.0	40.5	29.1	43.8	40.6	37.8	39.4	36.4	31.0
Gross Profit	1,437.3	2,104.3	1,125.6	1,150.3	0.0	2,412.0	2,027.0	0.0	0.0	2,264.5	2,165.5	2,440.7	2,470.3	2,151.0	1,766.1	1,668.4	1,327.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	800.4	528.0	493.2	496.6	524.3	516.4	500.3	499.9	502.6	525.2
Cost of Revenues	133.4	253.5	263.7	230.3	238.8	220.8	215.3	240.4	244.5	211.8
Gross Profit	667.0	274.5	229.5	266.3	285.5	295.6	285.0	259.5	258.1	313.4

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	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	358.2	385.5	347.0	321.0	376.8	417.7	373.1	398.1	443.8	485.5	427.2	366.9	350.8	284.6
Depreciation & Amortization	170.6	170.7	42.4	61.3	51.6	35.0	140.0	21.3	22.0	20.3	19.5	18.8	16.9	14.0	14.1	15.0	14.1
Total Operating Expenses	753.2	1,327.5	418.9	358.2	385.5	347.0	321.0	376.8	417.7	1,458.8	398.1	443.8	485.5	427.2	366.9	350.8	284.6
Operating Income	684.1	776.8	706.7	792.1	1,860.8	1,252.0	416.0	384.2	794.2	1,107.9	705.3	835.0	815.2	634.1	400.4	486.1	374.0

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	84.8	91.1
Depreciation & Amortization	66.7	9.0	8.8	86.1	11.2	10.6	10.4	10.3	13.8	15.5
Total Operating Expenses	358.5	109.4	104.5	180.8	109.6	107.6	99.8	102.0	98.6	106.6
Operating Income	308.5	165.1	125.0	85.5	175.9	188.0	185.2	157.5	305.5	394.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	18.5	83.1	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
Interest Expense	136.5	136.5	133.3	123.8	114.4	111.0	-92.0	76.2	80.6	85.3	89.4	88.9	76.6	87.3	83.0	73.8	66.2
Other Expense	502.3	409.5	216.5	299.3	-114.4	-111.0	92.0	-76.2	-80.6	-40.8	269.3	255.6	198.3	229.6	94.8	-33.4	4.8
IBT	1,186.4	1,186.3	923.2	1,091.4	1,746.4	1,141.0	508.0	308.0	713.6	1,067.1	974.6	1,090.6	1,013.5	863.7	495.2	452.7	378.9
Income Tax Expense	282.3	282.3	182.6	185.3	358.3	251.0	81.0	2.9	181.3	58.4	235.6	256.9	227.9	194.1	83.8	93.1	91.5
Net Income	716.7	716.6	511.6	672.9	1,388.1	890.0	427.0	305.1	532.3	1,008.7	739.0	833.7	785.6	669.6	411.4	359.6	287.3

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	18.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.1
Interest Expense	34.7	33.2	34.5	34.1	35.2	34.7	33.5	29.9	31.4	31.1
Other Expense	217.2	197.4	46.6	41.1	97.8	29.1	-6.9	96.6	100.8	141.4
IBT	525.7	362.5	171.6	126.6	273.7	217.1	178.3	254.1	274.1	363.7
Income Tax Expense	147.6	71.6	35.7	27.4	52.6	31.3	43.3	55.4	29.9	77.7
Net Income	347.6	212.4	84.3	72.4	162.1	123.6	76.0	149.8	196.1	217.0

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	$20.95	$36.05	$19.78	$9.49	$6.04	$9.93	$18.01	$13.63	$15.35	$14.28	$12.61	$7.96	$6.94	$0.01
EPS Diluted	$0.00	$0.00	$0.00	$17.42	$28.33	$19.78	$9.49	$6.03	$9.89	$17.21	$12.96	$14.58	$13.45	$11.81	$7.76	$6.78	$0.01
Shares Outstanding	27.7	28.5	31.1	35.1	38.5	45.0	45.0	50.5	53.6	56.0	54.2	54.3	55.0	53.1	51.7	51.8	47,428.8
Diluted Shares Outstanding	31.5	33.0	36.1	42.2	49.0	45.0	45.0	50.6	53.8	58.6	57.0	57.2	58.4	56.7	53.0	53.0	49,398.5

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	$5.82	$6.22
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.15	$5.47
Shares Outstanding	27.7	28.7	28.9	29.2	30.1	30.1	31.5	32.8	33.7	34.9
Diluted Shares Outstanding	31.5	33.0	32.3	32.6	36.0	35.0	35.3	40.1	41.3	43.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	865.5	950.0	813.6	429.2	908.0	1,039.0	539.0	565.5	439.5	430.8	563.8	550.6	469.6	430.4	449.5	313.3
Short Term Investments	167.3	56.6	461.0	716.9	78.0	74.0	59.4	119.3	77.8	122.4	199.9	172.6	157.9	128.9	100.4	116.0
Total Cash & ST Investments	1,032.8	1,006.6	1,274.6	1,146.1	986.0	1,113.0	539.0	684.8	517.3	553.2	763.7	723.2	627.5	559.3	549.9	429.3
Accounts Receivable	461.8	409.7	368.4	316.0	419.0	421.0	417.1	400.6	433.8	383.3	391.2	425.9	418.4	40.1	34.5	42.0
Inventory	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
Other Current Assets	-1,494.6	0.0	0.0	0.0	0.0	-495.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	312.9	292.0	298.2
Total Current Assets	1,490.0	1,416.3	1,643.0	1,462.1	1,405.0	1,039.0	539.0	1,085.4	951.1	936.5	1,154.9	1,149.1	1,045.9	912.3	876.4	769.4

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	476.1	361.0	816.5	950.0	1,010.7	865.5	793.4	813.6	999.2	785.5
Short Term Investments	0.0	0.0	0.0	56.6	66.1	167.3	348.9	461.0	462.3	444.2
Total Cash & ST Investments	476.1	361.0	816.5	1,006.6	1,076.8	1,032.8	1,142.3	1,274.6	1,461.5	1,229.7
Accounts Receivable	667.7	571.0	581.7	409.7	457.1	457.2	525.7	368.4	428.9	487.1
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1,648.9	1,896.4	0.0
Other Current Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Current Assets	1,143.8	932.0	1,398.2	1,416.3	1,533.9	1,490.0	1,668.0	1,643.0	1,890.4	1,716.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	62.8	57.6	67.3	68.5	73.0	79.0	92.0	104.3	111.0	110.1	114.1	95.4	92.3	81.5	69.1	67.7
Goodwill	2,516.1	2,504.9	2,523.6	2,648.7	2,689.0	2,661.0	2,651.0	2,633.4	2,662.5	2,628.1	2,668.4	2,652.8	2,341.7	2,355.2	2,117.3	2,131.1
Intangible Assets	1,795.6	1,777.8	1,812.4	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
Long-Term Investments	2,691.9	2,785.6	2,769.4	2,561.1	2,134.0	2,074.0	2,195.6	2,791.0	3,304.7	3,368.3	1,937.1	1,783.5	1,123.3	1,031.3	615.8	678.9
Other Long-Term Assets	-210.5	288.7	238.0	0.0	0.0	-2,497.0	-2,645.8	0.0	0.0	0.0	0.0	0.0	0.0	1,309.7	1,034.3	1,148.6
Total Long-Term Assets	7,355.0	7,414.6	7,410.7	5,743.0	5,399.0	2,740.0	2,743.0	6,040.3	6,545.6	6,767.3	5,285.3	5,023.4	4,014.2	5,274.8	4,342.5	4,521.8
Total Assets	8,845.0	8,830.9	9,059.6	7,470.3	8,201.0	3,779.0	3,282.0	6,707.9	7,133.9	7,268.7	6,240.3	6,036.4	4,666.5	6,187.1	5,218.9	5,291.2

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	55.2	56.7	56.9	57.6	61.0	62.8	65.6	67.3	63.8	66.3
Goodwill	2,528.2	2,537.6	2,512.5	2,504.9	2,532.0	2,516.1	2,517.5	2,523.6	2,509.0	2,659.6
Intangible Assets	1,703.3	1,716.1	1,703.9	1,777.8	1,807.1	1,795.6	1,802.3	1,812.4	1,809.5	1,863.1
Long-Term Investments	3,188.8	3,262.4	2,752.3	2,785.6	2,681.2	2,691.9	2,737.0	2,769.4	2,492.8	2,400.8
Other Long-Term Assets	308.9	302.8	290.3	288.7	287.8	288.6	234.2	-219.9	-213.6	-228.1
Total Long-Term Assets	7,784.4	7,875.6	7,315.9	7,414.6	7,369.1	7,355.0	7,356.6	7,416.6	7,113.2	7,249.3
Total Assets	8,928.2	8,807.6	8,714.1	8,830.9	8,903.0	8,845.0	9,024.6	9,059.6	9,003.6	8,966.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2012	2011	2010
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	0.0	0.0	2,490.0	2,312.0	0.0	0.0	0.0	0.0
Other Current Liabilities	0.0	639.1	348.4	0.0	0.0	0.0	0.0	375.8	417.6	407.5
Current Liabilities	637.3	639.1	410.7	464.7	2,490.0	2,735.0	450.0	375.8	417.6	407.5

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.1	0.0
Other Current Liabilities	692.4	665.7	639.1	625.7	637.3	634.1	348.4	-75.4	21.7
Current Liabilities	692.4	665.7	639.1	625.7	637.3	634.1	628.5	636.2	602.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2012	2011	2010
Long-Term Debt	2,525.2	2,620.2	2,710.4	0.0	0.0	0.0	0.0	340.0	0.0	0.0
Capital Leases	192.4	0.0	172.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	499.1	520.5	463.8	464.7	503.0	423.0	0.0	0.0	0.0	0.0
Total Liabilities	4,191.3	4,182.2	4,096.1	4,240.0	4,491.0	3,900.0	3,237.0	2,668.2	2,267.5	2,502.6

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	2,371.6	2,621.2	2,620.7	2,620.2	2,619.7	2,525.2	2,524.9	2,710.4	2,744.2	2,752.5
Capital Leases	0.0	168.8	173.0	177.8	188.0	192.4	202.5	172.9	217.4	236.3
Def. Tax Liability	0.0	544.3	520.5	520.5	522.0	499.1	487.5	463.8	451.7	487.6
Total Liabilities	4,388.2	4,332.8	4,249.0	4,182.2	4,231.9	4,191.3	4,111.1	4,096.1	4,107.1	4,096.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.5	0.5	0.5	0.5
Retained Earnings	6,614.7	6,899.8	6,389.6	5,718.2	4,569.0	4,005.0	3,819.0	3,876.8	3,698.5	3,054.4	2,679.3	2,163.3	1,711.2	1,350.7	1,176.7	1,011.8
Comprehensive Income	-163.7	-163.6	-167.6	-203.4	-87.0	-98.0	-108.0	-109.0	-21.8	-122.9	-18.1	31.8	74.0	79.1	50.0	100.5
Total Common Equity	3,330.9	3,345.3	3,587.9	3,230.3	3,710.0	2,779.0	2,937.0	3,457.4	3,822.2	3,619.6	2,837.1	2,627.0	2,134.2	2,084.2	1,866.0	1,800.0

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	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	7,268.0	7,055.9	6,971.9	6,899.8	6,738.1	6,614.7	6,539.1	6,389.6	6,193.8	5,977.2
Comprehensive Income	-108.6	-125.0	-175.7	-163.6	-139.2	-163.7	-157.8	-167.6	-179.9	-161.2
Total Common Equity	3,343.4	3,238.7	3,188.2	3,345.3	3,316.3	3,330.9	3,590.2	3,587.9	3,495.0	3,398.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,525.2	2,620.2	2,537.5	0.0	2,490.0	2,312.0	1,793.0	0.0	0.0	0.0	0.0	0.0	0.0	340.0	0.0	0.0
Book Value		4,653.7	4,648.7	4,963.5	3,230.3	3,710.0	-121.0	45.0	6,707.9	7,133.9	7,268.7	6,240.3	6,036.4	4,666.5	3,518.9	2,951.4	2,788.6

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		1,196.6	1,236.1	1,276.9	1,303.4	1,354.8	1,322.8	1,323.3	1,375.6	1,401.5	1,471.3
Book Value		3,343.4	3,238.7	3,188.2	3,345.3	3,316.3	3,330.9	3,590.2	3,587.9	3,495.0	3,398.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	804.9	716.6	740.6	906.1	1,388.1	890.0	427.0	305.1	532.3	1,008.7	739.0	833.7	785.6	669.6	411.4	359.6	287.3
Depreciation & Amortization	50.0	170.7	42.4	61.3	51.6	35.0	140.0	144.5	114.8	86.4	110.2	115.4	122.2	128.2	200.0	97.7	60.1
Stock-Based Compensation	121.0	202.8	111.6	112.1	113.8	126.0	119.0	90.4	101.1	90.4	80.4	102.7	113.7	84.1	47.6	30.3	19.5
Change Working Capital	0.8	53.8	-56.8	-228.6	-1,585.5	611.0	-1,695.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.7	9.1	66.4
Change In Accounts Receivable	24.7	-49.8	0.0	0.0	0.0	0.0	1.0	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	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	2.7	9.1	66.4
Change In Inventories	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
Other Non-cash Items	-89.5	-666.1	62.9	-8.0	0.0	-1,753.0	983.0	-484.2	-800.1	-1,061.9	-988.9	-1,146.5	-1,084.3	-909.6	-2.7	-9.1	-66.4
Cash from Operations	1,023.3	0.0	0.0	874.3	1,056.6	1,250.8	-1,695.0	484.2	800.1	1,061.9	988.9	1,146.5	1,084.3	909.6	670.1	522.8	402.3

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	377.9	291.0	135.9	99.2	221.1	185.7	135.1	198.7	244.2	286.0
Depreciation & Amortization	56.4	9.0	8.8	86.1	11.2	1.1	10.3	10.3	13.8	15.5
Stock-Based Compensation	54.2	56.3	68.6	23.7	23.0	22.3	27.5	38.8	28.7	26.0
Change Working Capital	56.7	78.7	-4.0	-131.4	43.2	25.9	26.6	-152.5	26.0	100.7
Change In Accounts Receivable	231.8	-104.9	34.2	-161.1	32.3	14.2	68.8	0.0	68.0	47.4
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	-317.6	-175.2	2.6	123.4	-57.9	11.5	28.4	90.4	-76.2	-123.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	254.9	293.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-10.0	-6.1	-3.4	-12.4	-11.4	-8.0	-8.0	-9.6	-18.7	-18.5	-20.2	-38.2	-19.2	-24.0	-20.0	-16.1	-8.8
Acquisitions	-5.5	-362.4	-5.2	0.2	0.0	0.0	-146.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-984.4	-204.4	-510.4	-731.1	-358.7	-109.0	-110.0	-85.4	-231.6	-71.3	-102.2	-13.5	-21.2	-11.4	-19.1	-49.2	-64.0
Sales of Investment	1,268.7	338.9	898.1	1,008.5	314.0	58.0	146.6	89.4	48.6	100.1	65.3	24.9	17.3	11.4	34.2	10.9	15.1
Other Investing Activities	126.8	0.0	0.0	-0.7	-53.8	-524.0	65.0	-18.8	183.5	3.5	-1,275.1	-297.7	-1,245.0	-26.3	-797.4	-13.3	-916.1
Cash from Investing	268.1	0.0	0.0	264.5	-109.9	-583.0	-53.0	-24.4	-18.2	13.8	-1,332.2	-324.5	-1,268.1	-50.3	-802.3	-67.7	-973.8

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	-1.9	-1.2	-1.4	-1.6	-1.1	-0.7	-0.6	-1.0	-5.8	-2.6
Acquisitions	49.1	98.6	-460.6	-49.5	0.7	-0.2	0.0	0.0	-200.0	200.2
Investments	-108.1	-15.9	-48.2	-32.2	-14.0	-64.1	-73.2	-371.8	-253.5	-262.6
Sales of Investment	89.4	189.2	16.5	43.8	22.9	120.8	319.8	434.6	246.6	251.8
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.7	-104.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-213.4	186.8

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-25.0	0.0	0.0	0.0	-60.8	-33.0	-350.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	13.8	2,620.2	82.7	2,537.5	-2,429.2	211.0	869.0	1,793.0	0.0	0.0	0.0	0.0	0.0	-340.0	340.0	0.0	0.0
Issuance of Common Stock	-7.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.7	41.9	465.8	57.8	41.4	48.2	73.4	28.0	46.4
Repurchase of Common Stock	-815.2	-706.3	-816.3	-341.9	-713.8	-595.0	-335.0	-356.1	-505.8	-393.2	-33.4	-413.7	-190.8	-15.7	-60.9	-61.0	0.0
Dividends Paid	-1.4	0.0	0.0	-1.5	-1.6	-1.0	-16.0	-65.3	-64.4	-44.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-401.0	0.0	0.0	-414.9	-626.7	-169.0	246.0	-513.3	-422.6	-793.5	-231.5	-498.2	116.5	-901.6	133.7	-470.8	498.7
Cash from Financing	-1,209.2	0.0	0.0	-758.3	-1,402.9	-798.0	-455.0	-934.7	-983.1	-1,189.7	200.9	-854.1	-32.9	-869.1	146.2	-503.8	545.0

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	0.0	0.0
Debt Issued	2,371.6	-249.6	0.5	0.5	0.5	94.5	0.3	-12.6	0.6	0.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.3	0.0
Repurchase of Common Stock	-353.1	-84.6	-114.1	-204.5	-166.4	-109.9	-348.2	-185.5	-167.4	-189.2
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	-0.4
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-80.0	-69.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-234.3	-258.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		80.0	-364.0	136.4	384.4	-478.8	-131.0	500.0	-25.9	126.0	8.7	-133.0	13.2	81.0	39.2	-19.1	136.2	53.8
Closing Cash Balance		865.5	586.0	950.0	813.6	429.2	908.0	1,039.0	539.6	565.5	439.5	430.8	563.8	550.6	469.6	430.4	449.5	313.3

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		109.9	115.1	-455.5	-133.5	-60.7	145.2	72.1	-20.2	-185.6	213.7
Closing Cash Balance		586.0	476.1	361.0	816.5	950.0	1,010.7	865.5	793.4	813.6	999.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		1,013.3	1,004.8	928.7	861.9	1,045.2	1,242.8	-1,703.0	474.6	781.4	1,043.4	968.7	1,108.3	1,065.1	885.6	650.1	506.7	393.6
Real Free Cash Flow		892.3	802.0	817.1	749.8	931.4	1,116.8	-1,822.0	384.2	680.3	953.0	888.3	1,005.6	951.4	801.5	602.5	476.4	374.1

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		265.4	275.9	229.4	207.3	211.4	264.5	244.6	208.2	249.1	291.3
Real Free Cash Flow		211.2	219.6	160.8	183.6	188.4	242.2	217.1	169.4	220.4	265.3