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

América Móvil, S.A.B. de C.V.

AMX

Valuace

Růst

Zdraví

Cena

$ 25.48

+0.56 (2.82%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	939.7	885.1	869.2	816.0	844.5	855.5	1,016.9	1,007.3	1,022.9	1,021.6	975.4	894.2	848.3	786.1	775.1	665.2	607.9
Cost of Revenues	536.2	505.0	331.2	316.5	489.2	341.1	470.4	471.7	502.1	496.3	487.1	418.1	386.1	358.3	343.4	290.6	253.4
Gross Profit	403.5	380.0	538.0	499.5	355.3	514.5	546.5	535.6	520.8	525.3	488.3	476.2	462.2	427.8	431.6	374.6	354.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	241.0	232.9	233.8	232.0	246.1	223.5	205.5	203.3	200.7	203.8
Cost of Revenues	138.3	131.0	133.1	133.8	142.7	126.7	113.6	117.7	79.3	117.5
Gross Profit	102.7	101.9	100.6	98.3	103.4	96.7	91.9	85.6	121.4	86.4

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	173.0	179.5	180.8	212.1	216.0	226.7	238.9	225.9	200.2	185.7	162.6	167.1	118.8	107.4
Depreciation & Amortization	180.1	169.6	126.3	151.8	191.9	148.4	165.5	151.8	152.0	158.6	146.5	125.7	119.2	101.5	103.6	94.0	91.1
Total Operating Expenses	210.7	194.2	357.9	331.8	184.5	343.5	376.4	374.9	387.1	744.3	378.7	334.7	313.0	273.6	274.3	122.0	202.1
Operating Income	192.8	185.9	180.1	167.8	170.9	166.1	165.4	154.8	133.6	118.7	109.6	141.5	149.2	154.2	157.3	252.6	152.3

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	42.0	43.2
Depreciation & Amortization	45.1	43.7	45.1	46.2	46.5	42.0	37.6	39.8	36.5	38.4
Total Operating Expenses	52.2	51.8	53.3	53.5	52.8	49.3	46.4	44.9	78.4	44.8
Operating Income	50.5	50.1	47.3	44.8	50.6	47.4	45.5	40.8	36.3	41.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	9.0	8.6	10.3	9.6	35.1	3.8	5.1	6.3	10.6	2.9	4.2	4.8	12.5	2.9	5.8	6.9	4.8
Interest Expense	73.6	73.1	67.0	56.9	69.9	32.2	33.6	31.6	20.9	27.4	29.7	26.4	39.6	24.1	24.9	14.0	17.3
Other Expense	-51.3	-52.7	-117.3	-52.4	-36.6	-63.5	-97.7	-33.5	-4.5	-3.1	-40.4	-79.0	-35.6	-19.6	0.3	-112.2	-4.7
IBT	141.4	133.2	62.8	115.3	134.3	102.6	67.7	121.4	93.5	75.6	23.3	57.6	86.5	106.1	138.5	126.4	135.1
Income Tax Expense	53.7	50.5	35.2	34.5	46.0	28.1	16.4	51.0	45.9	30.7	11.4	19.2	39.0	31.5	46.4	40.4	36.2
Net Income	82.5	77.7	22.9	76.1	76.2	74.5	46.9	67.7	45.7	29.3	8.6	35.1	45.9	74.6	91.4	82.6	91.1

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	2.2	3.3	1.7	1.9	2.5	2.7	2.0	2.0	3.0	2.7
Interest Expense	20.2	20.0	18.8	14.6	15.6	14.6	14.7	13.1	9.3	32.4
Other Expense	-17.4	-12.9	-7.7	-13.4	-34.3	-30.0	-41.4	-15.3	-11.7	-31.9
IBT	33.1	37.3	39.6	31.4	16.3	17.5	4.2	25.5	26.2	9.7
Income Tax Expense	13.1	12.9	16.0	11.7	5.0	9.6	4.3	11.2	5.4	6.4
Net Income	18.8	22.7	22.3	18.7	9.8	6.4	-1.1	13.5	18.1	2.0

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	$1.22	$22.78	$22.59	$14.00	$20.52	$13.83	$8.88	$2.63	$10.62	$13.48	$21.18	$24.11	$21.46	$23.00
EPS Diluted	$0.00	$0.00	$0.00	$1.22	$22.78	$22.59	$14.00	$20.52	$13.83	$8.88	$2.63	$10.62	$13.48	$21.18	$24.11	$21.46	$23.00
Shares Outstanding	3.0	3.0	3.1	62.5	3.3	3.3	3.3	3.3	3.3	3.3	3.3	3.3	3.4	3.5	3.8	3.8	4.0
Diluted Shares Outstanding	3.0	3.0	3.1	62.5	3.3	3.3	3.3	3.3	3.3	3.3	3.3	3.3	3.4	3.5	3.8	3.8	4.0

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	$0.29	$0.03
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.29	$0.03
Shares Outstanding	3.0	3.0	3.0	3.0	3.1	3.2	2.7	3.1	62.7	63.1
Diluted Shares Outstanding	3.0	3.0	3.0	3.0	3.1	3.1	2.7	3.1	62.7	63.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	31.3	36.7	26.6	33.7	38.7	35.9	19.7	21.7	24.3	78.1	45.2	66.5	48.2	45.5	83.4	95.9
Short Term Investments	53.9	46.7	73.8	91.0	117.7	54.6	47.7	49.0	59.1	54.9	56.3	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	31.3	83.3	100.4	124.7	156.4	90.6	67.5	70.7	83.4	78.1	101.5	66.5	48.2	45.5	83.4	95.9
Accounts Receivable	218.2	247.8	138.1	201.7	212.3	217.7	211.5	196.0	201.8	207.9	196.1	146.9	138.3	120.9	132.8	96.7
Inventory	23.2	23.8	19.3	24.0	24.2	30.4	41.1	39.9	38.8	36.9	35.6	35.9	36.7	28.7	34.1	26.1
Other Current Assets	75.5	14.8	82.5	10.6	10.6	10.4	10.7	20.4	18.2	20.3	18.1	1.3	13.5	0.4	14.3	15.0
Total Current Assets	348.2	369.7	340.2	361.0	403.5	349.0	330.8	327.0	342.2	343.1	351.3	281.1	236.7	207.8	264.5	233.7

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	92.7	88.4	36.7	82.8	-193.4	-190.8	26.6	28.3	-128.3	-131.8
Short Term Investments	0.0	0.0	46.7	0.0	274.3	262.1	75.2	76.3	248.5	262.1
Total Cash & ST Investments	92.7	88.4	83.3	82.8	80.9	71.3	26.6	104.6	120.2	130.4
Accounts Receivable	243.6	242.5	247.8	238.6	221.3	211.3	138.1	112.7	205.1	198.4
Inventory	26.1	27.3	23.8	25.2	23.2	21.3	19.3	20.6	21.9	23.4
Other Current Assets	25.0	26.3	14.8	20.1	22.7	24.4	156.2	121.4	20.9	24.6
Total Current Assets	387.4	384.6	369.7	366.8	348.2	328.3	340.2	359.2	368.1	376.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	823.3	906.7	742.2	779.1	821.6	717.8	757.3	629.1	676.3	701.2	573.5	595.6	501.1	500.4	466.1	411.8
Goodwill	147.2	161.6	146.1	141.1	136.6	143.1	152.9	145.6	151.5	152.6	137.1	140.9	92.5	99.7	73.0	70.9
Intangible Assets	128.7	141.7	121.5	128.9	143.2	133.5	125.2	100.3	123.2	128.6	101.8	109.8	38.2	45.2	41.5	49.1
Long-Term Investments	44.0	17.6	29.3	31.0	9.9	1.8	2.5	3.1	3.7	3.6	3.1	49.3	91.3	73.1	54.2	50.5
Other Long-Term Assets	35.3	209.2	184.9	48.3	45.3	46.2	57.0	66.4	72.6	74.1	48.2	17.5	24.5	42.3	37.4	27.9
Total Long-Term Assets	1,314.8	1,436.9	1,224.0	1,257.1	1,283.9	1,157.7	1,201.1	1,055.7	1,144.0	1,172.8	945.2	979.6	798.5	794.8	705.3	643.0
Total Assets	1,663.0	1,806.5	1,564.2	1,618.1	1,687.4	1,571.3	1,580.9	1,382.6	1,552.7	1,515.9	1,345.1	1,260.7	1,043.1	1,002.6	969.9	876.7

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	890.7	931.2	906.7	885.2	823.3	801.3	742.2	753.6	738.3	744.9
Goodwill	162.0	162.2	161.6	157.3	147.2	143.1	146.1	146.6	137.2	138.3
Intangible Assets	141.2	148.2	141.7	144.6	128.7	121.8	121.5	120.1	119.6	123.5
Long-Term Investments	20.6	19.5	17.6	37.1	35.0	31.7	38.7	30.5	34.4	34.3
Other Long-Term Assets	213.1	220.4	209.2	194.9	180.6	174.8	37.6	48.6	47.7	47.6
Total Long-Term Assets	1,427.6	1,481.5	1,436.9	1,419.1	1,314.8	1,272.7	1,224.0	1,232.9	1,205.0	1,216.6
Total Assets	1,815.0	1,866.0	1,806.5	1,785.9	1,663.0	1,600.9	1,564.2	1,592.1	1,573.1	1,529.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	45.8	61.7	70.0	208.7	255.7	226.0	272.6	298.8	291.0	322.7	249.6	118.7	205.0	91.8	179.6	1.9
Short-Term Debt	135.5	139.6	185.3	32.9	172.8	173.2	155.1	96.2	51.7	82.6	109.8	57.8	25.8	13.6	32.8	9.0
Other Current Liabilities	285.3	404.3	199.5	219.4	71.6	59.5	64.9	43.9	34.8	29.4	21.5	149.9	20.9	120.1	30.3	168.5
Current Liabilities	491.4	503.4	524.4	488.9	528.1	496.1	525.4	473.0	413.3	473.2	415.7	359.9	281.5	251.5	268.9	204.5

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	140.5	149.8	155.7	143.0	130.6	137.2	70.0	60.4	141.8	147.2
Short-Term Debt	143.8	159.3	139.6	149.2	166.0	158.0	185.3	179.4	228.1	232.0
Other Current Liabilities	235.2	231.9	208.0	215.9	194.8	190.7	199.5	226.8	100.3	97.1
Current Liabilities	519.5	540.9	503.4	508.1	491.4	485.9	524.4	533.7	558.5	565.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	403.5	641.9	440.5	101.2	489.8	564.6	589.8	542.7	646.1	625.2	573.8	539.1	464.5	404.0	372.1	294.1
Capital Leases	162.9	213.1	125.2	134.1	98.7	109.3	120.6	0.0	0.0	0.0	0.1	0.1	0.0	0.0	0.0	0.0
Def. Tax Liability	24.7	27.7	0.0	30.3	49.5	49.1	18.1	24.6	12.0	14.1	11.6	22.9	1.6	21.2	16.8	25.2
Total Liabilities	1,245.5	1,369.8	1,142.5	1,180.3	1,229.7	1,268.8	1,305.0	1,174.4	1,225.6	1,244.9	1,135.6	1,021.0	826.1	690.2	674.2	540.7

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	624.7	650.3	641.9	607.0	729.4	706.3	440.5	459.1	517.8	537.4
Capital Leases	203.8	221.3	213.1	213.4	193.4	190.8	100.8	131.5	128.3	131.8
Def. Tax Liability	0.0	31.0	0.0	0.0	0.0	0.0	21.3	24.7	24.7	24.4
Total Liabilities	1,370.1	1,421.2	1,369.8	1,308.9	1,245.5	1,207.0	1,142.5	1,167.6	1,156.8	1,184.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.2	95.4	95.4	95.4	96.3	96.3	96.3	96.3	96.3	96.3	96.3	96.4	96.4	96.4	0.0	0.0
Retained Earnings	516.2	517.2	545.7	505.5	447.7	314.7	281.5	237.3	171.1	157.7	172.3	192.1	197.3	213.1	164.1	196.1
Comprehensive Income	-263.5	-243.5	-274.3	-227.0	-154.4	-160.6	-199.9	-137.6	-73.3	-45.1	-156.4	-99.2	-91.3	-7.7	25.2	15.1
Total Common Equity	361.6	436.7	366.7	373.8	457.6	237.9	226.9	208.3	260.6	271.0	160.9	189.3	209.0	301.8	295.6	307.7

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	0.0	0.0	0.0	0.0	0.0	0.0	0.2	95.4	0.2	95.4
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	545.7	533.7	534.8	509.8
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	-287.7	-261.6	-287.3	-259.2
Total Common Equity	444.9	444.8	436.7	477.0	417.5	393.9	366.7	367.5	353.0	345.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		702.0	781.6	625.8	134.1	662.6	737.7	744.9	638.9	697.9	707.8	683.6	539.1	490.3	404.0	404.9	303.1
Book Value		417.5	436.7	421.7	437.8	457.6	302.5	275.9	208.3	327.1	271.0	209.4	239.7	216.9	312.3	295.6	336.0

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	55.0	57.0	60.6	63.3
Book Value		444.9	444.8	436.7	477.0	417.5	393.9	366.7	367.5	353.0	345.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	32.5	77.7	28.3	115.3	3.9	9.4	2.4	3.6	2.7	1.5	0.4	2.0	3.1	5.7	7.0	82.9	91.1
Depreciation & Amortization	152.2	169.6	164.1	151.8	8.0	7.5	7.6	8.2	7.7	7.9	6.9	7.1	7.7	7.7	8.0	94.0	91.1
Stock-Based Compensation	0.0	0.0	0.0	0.0	-45.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-54.7	-44.3	-47.6	-23.3	-0.4	0.7	0.6	0.4	-0.9	-0.1	-0.5	-1.0	-0.6	-1.7	1.0	-74.8	-45.3
Change In Accounts Receivable	-17.6	-19.9	-13.6	-19.2	-0.3	0.4	0.0	0.4	-0.8	0.1	-0.7	-1.0	-0.8	-0.9	0.7	-11.3	0.3
Change In Accounts Payable	7.8	-2.6	0.0	0.0	8.7	37.7	12.6	22.2	24.0	5.2	18.2	-6.4	14.3	37.8	-1.3	21.0	10.2
Change In Inventories	-2.0	-4.9	-3.1	2.8	-0.1	0.3	0.5	0.0	-0.2	-0.2	0.1	0.0	0.2	-0.7	0.3	-6.7	-2.9
Other Non-cash Items	350.3	19.0	94.5	4.2	-0.3	-5.0	3.6	0.3	3.2	1.7	4.6	1.4	6.1	2.6	0.0	91.1	64.7
Cash from Operations	238.0	0.0	0.0	248.1	11.6	12.6	14.1	12.4	12.6	11.1	11.4	9.5	16.3	14.3	15.9	193.2	201.6

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	18.8	22.7	43.3	18.7	9.5	6.4	-1.1	13.5	24.6	2.0
Depreciation & Amortization	45.1	43.7	91.3	46.2	44.7	42.0	37.6	39.8	36.5	38.4
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	1.5	-16.0	-63.9	-19.8	4.5	-8.0	-16.3	-27.8	26.0	-20.3
Change In Accounts Receivable	15.0	-10.6	-16.1	0.3	-0.5	-6.2	-2.5	-4.4	4.1	-18.6
Change In Accounts Payable	-5.3	0.0	-7.4	0.0	0.0	0.0	0.0	0.0	0.0	13.3
Change In Inventories	-3.4	0.9	-2.5	-3.2	1.7	-1.0	-1.6	-2.2	0.4	1.3
Other Non-cash Items	12.6	25.1	12.8	-5.3	22.6	26.8	42.9	2.3	23.3	114.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	110.4	50.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-143.0	-122.7	-113.1	-131.1	-7.5	-6.9	-5.3	-7.0	-7.3	-6.1	-6.7	-7.4	-8.6	-9.0	-9.4	-121.2	-81.9
Acquisitions	-8.6	-0.3	1.4	-11.3	-10.6	0.2	0.4	-13.4	0.2	-6.5	-1.8	-3.0	-2.5	-12.8	-73.8	0.0	0.0
Investments	-25.5	0.0	0.0	-19.5	-1.0	0.0	-8.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.3	-31.5
Sales of Investment	10.5	7.0	0.0	10.5	11.6	0.0	8.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-12.1	0.0	0.0	-13.6	-0.3	2.9	-1.5	11.8	-0.5	5.4	1.2	2.8	1.1	11.6	68.0	0.0	0.9
Cash from Investing	-178.3	0.0	0.0	-165.0	-7.8	-3.7	-6.8	-8.6	-7.6	-7.2	-7.3	-7.7	-10.0	-10.3	-15.2	-123.4	-112.5

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	-44.5	-28.5	-48.3	-19.1	-31.9	-32.9	-29.4	-18.9	-42.0	-35.8
Acquisitions	-0.1	0.0	-0.2	-0.1	0.6	-0.1	-1.8	0.9	-13.4	-3.4
Investments	0.0	0.0	-0.4	0.0	0.0	0.0	0.0	0.0	-15.2	0.0
Sales of Investment	0.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.5	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.4	1.9
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-73.5	-37.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-52.7	0.0	0.0	-4.9	-225.9	-182.6	-360.2	-136.6	-202.8	-171.0	-125.7	-133.1	-36.7	-60.7	-97.4	-41.2	-148.9
Debt Issued	137.1	781.6	155.7	496.6	-302.5	107.5	353.1	242.5	143.8	161.1	149.9	277.6	85.4	147.0	96.5	143.0	452.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	227.2	184.4	360.5	136.6	202.8	171.1	126.0	135.1	39.1	66.1	98.7	87.2	180.9
Repurchase of Common Stock	-23.8	-11.2	-22.7	-14.3	-1.3	-1.8	-0.3	0.0	0.0	-0.1	-0.3	-2.0	-2.4	-5.4	-1.4	-53.7	-18.2
Dividends Paid	-28.5	0.0	0.0	-30.5	-1.5	-1.4	-0.5	-1.3	-1.1	-0.8	-0.7	-1.0	-1.2	-1.2	-1.2	-17.0	-17.2
Other Financing Activities	-34.6	0.0	0.0	-35.3	-2.2	-7.3	-5.9	-2.5	-4.0	-3.0	-4.7	-1.9	-3.9	-2.4	-0.2	-82.4	-49.4
Cash from Financing	-68.2	0.0	0.0	-84.9	-3.8	-8.6	-6.4	-3.8	-5.2	-3.9	-5.3	-2.9	-5.1	-3.6	-1.4	-107.1	-52.8

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	-7.8	0.0
Debt Issued	0.0	768.5	-41.0	28.0	25.5	-139.3	31.1	238.5	502.2	-486.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-1.2	-2.2	-8.7	-3.8	-6.4	-3.9	-7.8	-4.8	-6.6	-4.6
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-14.2	-14.3
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.2	-11.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-36.8	-16.3

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-1.0	3.3	10.1	-7.1	-0.2	0.1	0.8	-0.1	-0.1	0.1	-1.5	-1.9	0.8	0.2	-55.6	-36.8	36.2
Closing Cash Balance		31.3	35.0	36.7	26.6	1.7	1.9	1.8	1.0	1.1	1.2	1.1	2.6	4.5	3.7	3.5	59.1	95.9

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		-13.9	4.1	9.0	-1.4	11.8	-6.4	4.0	0.7	-1.7	-4.0
Closing Cash Balance		35.0	49.8	45.6	35.3	36.7	24.8	31.3	27.3	26.6	28.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		95.0	120.7	126.3	91.8	4.1	5.7	8.8	5.4	5.3	5.0	4.7	2.1	7.7	5.3	6.5	72.1	119.6
Real Free Cash Flow		95.0	120.7	126.3	91.8	49.7	5.7	8.8	5.4	5.3	5.0	4.7	2.1	7.7	5.3	6.5	72.1	119.6

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		42.7	46.9	63.0	20.7	49.4	34.3	33.6	8.9	54.2	14.6
Real Free Cash Flow		42.7	46.9	63.0	20.7	49.4	34.3	33.6	8.9	54.2	14.6