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

Arista Networks, Inc.

ANET

Valuace

Růst

100

Zdraví

Cena

$ 126.68

-0.76 (-0.58%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Revenues	9,005.7	9,005.7	7,003.1	5,860.2	4,381.3	2,948.0	2,317.5	2,410.7	2,151.4	1,646.2	1,129.2	837.6	584.1	361.2	193.4	139.8
Cost of Revenues	3,237.0	3,237.0	2,511.8	2,229.9	1,705.6	1,067.3	835.6	866.4	778.0	584.4	406.1	294.0	192.0	122.7	61.3	43.4
Gross Profit	5,768.7	5,768.7	4,491.3	3,630.3	2,675.7	1,880.8	1,481.9	1,544.3	1,373.4	1,061.8	723.1	543.6	392.1	238.5	132.2	96.5

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	2,487.8	2,308.3	2,204.8	2,004.8	1,930.4	1,810.9	1,690.4	1,571.4	1,540.4	1,509.5
Cost of Revenues	924.0	818.1	766.2	728.7	699.4	649.2	593.2	570.0	541.2	567.0
Gross Profit	1,563.8	1,490.2	1,438.6	1,276.1	1,231.0	1,161.7	1,097.2	1,001.4	999.2	942.4

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	854.9	728.4	586.8	486.6	462.8	442.5	349.6	273.6	209.4	148.9	98.6	55.2	26.4
Selling General & Admin Expenses	0.0	0.0	0.0	518.1	420.2	369.3	295.6	275.8	252.6	241.9	206.1	184.8	117.7	73.8	37.1	25.7
Depreciation & Amortization	72.6	72.6	62.0	70.6	62.7	50.3	44.6	32.8	27.7	20.6	19.7	13.7	10.0	5.0	1.8	1.3
Total Operating Expenses	1,912.6	1,912.6	1,546.7	1,373.0	1,148.6	956.0	782.2	738.6	695.0	591.5	479.7	394.3	266.6	172.4	92.3	52.1
Operating Income	3,856.1	3,856.1	2,944.6	2,257.2	1,527.1	924.7	699.7	805.8	273.3	470.3	243.4	149.3	125.5	66.1	39.9	44.4

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	211.5	212.4
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	147.8	127.4
Depreciation & Amortization	22.8	23.2	12.8	13.8	15.4	15.5	15.5	15.6	14.9	17.0
Total Operating Expenses	530.9	512.0	452.4	417.3	431.3	376.5	397.6	341.2	359.3	339.7
Operating Income	1,032.9	978.2	986.2	858.8	799.7	785.3	699.6	660.2	639.9	602.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Interest Income	383.4	383.4	311.0	152.4	27.6	7.2	27.1	51.1	31.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.0	0.0	0.0	0.0	-54.7	0.0	0.0	0.0	2.7	2.8	3.1	3.2	6.3	7.1	7.1	6.4
Other Expense	393.6	393.6	320.4	164.8	54.7	6.1	39.2	56.5	-386.8	7.3	2.0	-0.1	2.3	-0.8	0.1	-0.4
IBT	4,249.7	4,249.7	3,265.0	2,422.0	1,581.8	930.9	738.9	862.3	288.8	474.8	242.2	146.0	121.5	58.3	33.0	37.6
Income Tax Expense	738.3	738.3	413.0	334.7	229.4	90.0	104.3	2.4	-39.3	51.6	58.0	24.9	34.7	15.8	11.6	3.6
Net Income	3,511.4	3,511.4	2,852.1	2,087.3	1,352.4	840.9	634.6	859.9	328.1	423.2	184.2	121.1	86.9	42.5	21.3	34.0

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	103.0	99.8	90.4	90.2	90.4	85.4	71.4	63.8	54.0	43.7
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.1	0.0
Other Expense	104.5	98.9	94.0	96.2	89.3	97.7	70.9	62.6	54.5	41.8
IBT	1,137.4	1,077.1	1,080.2	955.0	888.9	882.9	770.4	722.8	694.4	644.5
Income Tax Expense	181.6	224.1	191.4	141.2	87.9	135.0	105.0	85.1	80.8	99.2
Net Income	955.8	853.0	888.8	813.8	801.0	747.9	665.4	637.7	613.6	545.3

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	$1.69	$1.10	$0.69	$0.52	$0.71	$0.25	$0.37	$0.17	$0.11	$0.09	$0.02	$0.01	$0.04
EPS Diluted	$0.00	$0.00	$0.00	$1.65	$1.07	$0.66	$0.50	$0.67	$0.25	$0.34	$0.16	$0.11	$0.08	$0.02	$0.01	$0.04
Shares Outstanding	1,257.8	1,258.0	1,256.3	1,237.4	1,225.9	1,226.0	1,215.7	1,221.0	1,293.4	1,156.1	1,100.3	1,055.4	774.8	1,221.0	1,221.0	821.1
Diluted Shares Outstanding	1,275.8	1,275.7	1,281.1	1,268.5	1,265.8	1,277.0	1,271.4	1,294.1	1,293.5	1,263.6	1,171.6	1,142.6	873.4	1,294.1	1,294.1	864.8

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	$0.49	$0.44
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.48	$0.43
Shares Outstanding	1,257.8	1,258.0	1,256.3	1,260.0	1,260.3	1,257.9	1,254.8	1,252.1	1,246.4	1,240.7
Diluted Shares Outstanding	1,275.8	1,276.6	1,271.2	1,279.2	1,283.4	1,281.8	1,279.7	1,279.5	1,275.4	1,270.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	2,429.0	2,762.4	1,938.6	671.7	620.8	893.2	1,111.3	650.0	859.2	567.9	687.3	240.0	113.7	88.7
Short Term Investments	3,844.9	5,541.1	3,069.4	2,352.0	2,787.5	1,979.6	1,613.1	1,306.2	676.4	299.9	0.0	209.4	0.0	0.0
Total Cash & ST Investments	6,274.0	8,303.5	5,008.0	3,023.7	3,408.3	2,872.9	2,724.4	1,956.1	1,535.6	867.8	687.3	449.5	113.7	88.7
Accounts Receivable	1,226.8	1,140.5	1,024.6	923.1	516.5	389.5	392.0	331.8	247.3	253.1	144.3	97.0	82.0	50.9
Inventory	1,853.8	1,834.6	1,945.2	1,289.7	650.1	479.7	243.8	264.6	306.2	236.5	92.1	80.5	73.4	24.2
Other Current Assets	487.8	632.3	412.5	314.2	163.9	60.6	64.5	95.7	96.2	79.1	29.3	9.8	16.5	13.4
Total Current Assets	9,842.3	11,910.8	8,390.2	5,550.7	4,812.7	3,837.0	3,471.6	2,714.8	2,266.4	1,526.1	974.3	679.5	285.5	177.2

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	2,326.6	2,225.5	1,845.1	2,762.4	3,175.1	2,429.0	2,092.1	1,938.6	1,748.8	1,261.8
Short Term Investments	7,779.6	6,618.9	6,304.5	5,541.1	4,253.2	3,844.9	3,357.6	3,069.4	2,706.8	2,479.3
Total Cash & ST Investments	10,106.2	8,844.4	8,149.6	8,303.5	7,428.4	6,274.0	5,449.7	5,008.0	4,455.6	3,741.1
Accounts Receivable	1,489.4	1,623.6	1,435.9	1,140.5	1,130.9	1,226.8	1,090.0	1,024.6	833.4	779.7
Inventory	2,155.7	2,059.1	1,957.3	1,834.6	1,770.0	1,853.8	2,025.2	1,945.2	1,893.5	1,864.3
Other Current Assets	1,433.5	976.4	733.5	632.3	548.7	487.8	361.3	412.5	472.5	466.4
Total Current Assets	15,184.8	13,503.5	12,276.3	11,910.8	10,877.9	9,842.3	8,926.3	8,390.2	7,655.0	6,851.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	96.3	98.8	101.6	148.4	143.8	109.5	127.0	75.4	74.3	77.0	79.7	71.6	67.2	30.5
Goodwill	268.5	268.5	268.5	265.9	188.4	189.7	54.9	53.7	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	75.4	62.0	88.8	122.2	93.6	122.8	45.2	58.6	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.9	0.0	0.0	39.5	20.2	8.3	4.2	30.3	36.1	36.1	36.6	36.6	0.0	0.0
Other Long-Term Assets	162.7	263.3	151.9	73.8	33.4	30.1	30.3	22.7	18.9	18.8	20.8	48.5	7.3	10.8
Total Long-Term Assets	1,780.9	2,133.1	1,556.6	1,224.7	921.8	901.9	713.7	367.2	194.4	202.9	185.6	131.5	79.0	43.0
Total Assets	11,623.2	14,043.9	9,946.8	6,775.4	5,734.4	4,738.9	4,185.3	3,082.0	2,460.9	1,729.0	1,159.9	811.0	364.5	220.2

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	172.6	152.3	123.9	98.8	93.0	96.3	97.9	101.6	161.5	163.0
Goodwill	416.2	416.5	268.5	268.5	268.5	268.5	268.5	268.5	268.5	268.5
Intangible Assets	0.0	319.8	56.4	62.0	68.7	75.4	82.1	88.8	95.5	103.6
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	63.2	62.3	61.8
Other Long-Term Assets	609.8	339.6	245.2	263.3	220.3	163.5	149.5	88.7	33.3	31.7
Total Long-Term Assets	2,864.0	3,030.7	2,238.3	2,133.1	1,968.8	1,780.9	1,623.9	1,556.6	1,414.0	1,334.5
Total Assets	18,048.8	16,534.2	14,514.6	14,043.9	12,846.7	11,623.2	10,550.2	9,946.8	9,069.0	8,186.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	297.8	381.1	435.1	232.6	202.6	134.2	92.1	93.8	52.2	79.5	44.0	32.4	14.7	11.0
Short-Term Debt	107.8	0.0	0.0	0.0	226.6	143.4	140.2	0.8	133.8	91.0	1.3	1.1	98.8	12.1
Other Current Liabilities	367.6	623.9	463.6	423.5	87.0	94.4	52.1	153.3	16.2	15.8	67.7	50.5	54.5	5.6
Current Liabilities	2,161.9	2,732.2	1,909.6	1,293.5	1,109.8	768.2	597.1	606.5	529.9	459.6	235.0	144.4	209.3	46.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	481.0	543.9	389.1	381.1	289.2	297.8	223.3	435.1	269.0	351.9
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	664.9	719.9	659.8	623.9	545.6	534.6	561.8	463.6	774.4	580.9
Current Liabilities	4,666.6	4,051.4	3,121.6	2,732.2	2,434.4	2,161.9	1,783.1	1,909.6	1,846.7	1,655.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	0.0	0.0	44.4	44.0	56.5	72.4	83.0	35.4	37.7	39.6	41.2	42.5	43.2	122.9
Capital Leases	0.0	59.6	44.4	44.0	56.5	72.4	83.0	35.4	37.7	39.6	41.2	42.5	43.2	25.3
Def. Tax Liability	0.0	0.0	0.0	0.0	129.1	227.9	254.7	36.2	34.1	14.5	14.1	-28.8	0.0	0.0
Total Liabilities	3,192.4	4,049.1	2,727.7	1,889.6	1,755.8	1,418.6	1,290.6	938.6	798.9	621.2	371.7	255.4	286.8	201.3

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	44.4	96.1	103.4
Capital Leases	0.0	0.0	0.0	59.6	69.8	61.6	65.9	44.4	48.0	51.7
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-44.4	104.7	98.7
Total Liabilities	6,141.7	5,632.6	4,395.5	4,049.1	3,600.8	3,192.4	2,687.9	2,727.7	2,563.5	2,328.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	6,182.5	7,542.5	5,114.0	3,139.0	2,456.8	2,027.6	1,788.2	1,190.8	859.1	435.1	250.9	129.8	43.0	0.5
Comprehensive Income	-15.1	-13.2	-3.3	-33.9	-8.3	0.2	0.1	-4.0	-1.9	-1.5	-0.7	-0.3	0.0	0.0
Total Common Equity	8,430.8	9,994.8	7,219.1	4,885.8	3,978.6	3,320.3	2,894.7	2,143.4	1,661.9	1,107.8	788.2	555.7	77.7	18.9

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	0.1	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	9,115.1	8,262.1	7,569.2	7,542.5	6,865.3	6,182.5	5,689.1	5,114.0	4,500.4	3,955.1
Comprehensive Income	7.8	3.8	-1.9	-13.2	9.6	-15.1	-11.9	-3.3	-23.2	-25.2
Total Common Equity	11,907.1	10,901.6	10,119.1	9,994.8	9,245.9	8,430.8	7,862.3	7,219.1	6,505.6	5,857.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		0.0	0.0	65.5	44.0	56.5	72.4	83.0	35.4	37.7	39.6	41.2	42.5	141.9	122.9
Book Value		8,430.8	9,994.8	7,219.1	4,885.8	3,978.6	3,320.3	2,894.7	2,143.4	1,661.9	1,107.8	788.2	555.7	77.7	18.9

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		11,907.1	10,901.6	10,119.1	9,994.8	9,245.9	8,430.8	7,862.3	7,219.1	6,505.6	5,857.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Income	2,462.1	3,511.4	2,852.1	2,087.3	1,352.4	840.9	634.6	859.9	328.1	423.2	184.2	121.1	86.9	42.5	21.3	34.0
Depreciation & Amortization	62.5	72.6	62.0	70.6	62.7	50.3	44.6	32.8	27.7	20.6	19.7	13.7	10.0	5.0	1.8	1.3
Stock-Based Compensation	323.3	439.2	355.4	296.8	230.9	186.9	137.0	101.3	91.2	75.4	59.0	45.3	27.6	10.2	4.7	2.0
Change Working Capital	379.9	687.8	985.2	-15.9	-912.8	-6.9	-85.7	40.8	103.6	102.5	-68.4	80.6	15.8	-14.6	0.9	-22.6
Change In Accounts Receivable	-447.1	-746.4	-106.1	-101.5	-401.5	-127.0	10.7	-60.2	-77.9	5.8	-108.9	-47.3	-19.8	-28.3	-22.0	-11.6
Change In Accounts Payable	-52.5	260.5	-51.6	198.6	31.4	66.7	41.2	-1.9	39.3	-30.1	38.7	9.0	14.0	3.9	3.8	1.4
Change In Inventories	10.6	-412.5	110.6	-655.5	-638.9	-170.4	-235.3	20.9	51.1	-69.7	-144.4	-14.1	-13.4	-49.2	-7.2	-7.7
Other Non-cash Items	435.3	-27.1	-53.5	-34.0	3.9	44.0	13.8	4.0	10.4	1.5	-41.4	-35.8	-19.0	0.4	1.3	2.0
Cash from Operations	2,728.3	0.0	0.0	2,034.0	492.8	1,015.9	735.1	963.0	503.1	631.6	131.4	200.5	114.5	34.6	26.3	12.4

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	955.8	853.0	888.8	813.8	801.0	747.9	665.4	637.7	613.6	545.3
Depreciation & Amortization	22.8	23.2	12.8	13.8	15.4	15.5	15.5	15.6	14.4	17.0
Stock-Based Compensation	133.1	127.9	85.2	93.0	100.7	98.1	79.3	77.2	81.4	85.4
Change Working Capital	263.3	131.2	453.0	-159.7	240.8	485.3	390.2	-131.1	-23.1	143.9
Change In Accounts Receivable	-397.5	134.2	-187.7	-295.4	-9.6	105.7	-136.7	-65.5	-191.2	-53.6
Change In Accounts Payable	162.4	-61.9	153.3	6.7	90.4	-5.8	71.0	-207.2	164.9	-81.2
Change In Inventories	-91.4	-96.6	-101.8	-122.7	-64.6	83.8	171.4	-80.0	-51.6	-29.2
Other Non-cash Items	-3.6	-2.5	-8.9	-12.1	-10.8	-24.1	-10.8	-7.8	-6.5	-5.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	526.5	699.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Capital Expenditure	-29.8	-119.5	-32.0	-34.4	-44.6	-64.7	-15.4	-15.8	-23.8	-15.3	-21.4	-20.0	-13.1	-20.3	-3.3	-2.8
Acquisitions	214.1	-300.0	0.0	1.8	-157.8	-19.9	-224.0	26.9	-104.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-2,964.1	-6,748.4	-4,526.1	-2,610.0	-1,418.9	-2,317.3	-2,688.1	-1,503.9	-1,174.3	-585.4	-439.7	0.0	-210.0	0.0	0.0	0.0
Sales of Investment	1,657.5	3,576.8	2,107.4	1,955.2	1,837.6	1,475.1	2,318.7	1,208.7	547.8	206.3	137.9	208.2	0.0	0.0	0.0	0.0
Other Investing Activities	-216.1	0.0	0.0	0.0	0.0	1.3	0.0	0.0	0.0	1.7	-2.7	-4.0	-26.2	0.8	-9.0	0.0
Cash from Investing	-1,336.3	0.0	0.0	-687.5	216.3	-925.6	-608.8	-284.1	-755.1	-392.6	-326.0	184.2	-249.4	-19.5	-12.4	-2.8

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	-37.0	-30.1	-24.0	-28.4	-12.5	-7.0	-3.2	-9.4	-6.0	-11.2
Acquisitions	-300.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.5	214.6
Investments	-1,932.1	-2,110.6	-1,160.2	-1,545.5	-1,932.7	-843.1	-837.9	-912.4	-671.6	-542.1
Sales of Investment	945.1	964.6	859.1	808.0	635.2	482.9	362.1	627.2	340.7	327.5
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	-214.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-337.0	-225.8

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	0.0	0.0	0.0	-1.9	-1.6	-1.3	-1.1	-20.8	0.0	0.0	-55.6
Debt Issued	-51.7	0.0	-65.5	21.6	-12.6	-15.9	-10.6	47.6	-0.3	-0.3	-0.3	-0.3	-78.6	19.0	122.9	55.6
Issuance of Common Stock	66.2	0.0	0.0	62.1	48.4	67.2	57.6	57.4	53.7	57.1	0.0	0.0	239.3	0.0	0.0	4.2
Repurchase of Common Stock	-252.5	-1,603.1	-423.6	-112.3	-670.3	-411.6	-395.2	-266.1	0.0	0.0	10.3	-0.3	0.0	0.0	0.0	0.0
Dividends Paid	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 Financing Activities	-53.8	0.0	0.0	28.5	-32.7	-16.5	-8.7	-9.2	-8.9	-4.0	66.6	64.5	42.8	9.9	4.0	97.9
Cash from Financing	-222.3	0.0	0.0	-83.7	-654.6	-360.9	-346.3	-218.0	42.9	51.5	75.6	63.1	261.3	9.9	4.0	46.5

Cash Flow From Financing Activities	4-2025	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	0.0	0.0	0.0	0.0	0.0	0.0	-65.5	17.5	-3.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.3	23.4
Repurchase of Common Stock	-620.1	-195.9	-787.1	-123.8	-65.2	-172.0	-62.7	-9.6	-8.2
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.6	15.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.3	15.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Change in Cash		1,167.2	-798.5	824.3	1,263.5	50.9	-272.4	-218.1	461.4	-210.5	291.3	-119.4	447.3	126.4	25.0	17.9	56.1
Closing Cash Balance		2,429.0	1,965.3	2,763.8	1,939.5	676.0	625.1	897.5	1,115.5	654.2	859.2	567.9	687.3	240.0	113.7	88.7	70.7

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		-362.7	101.1	380.4	-917.3	-412.8	746.6	336.9	153.5	189.8	487.0
Closing Cash Balance		1,965.3	2,328.0	2,226.9	1,846.5	2,763.8	3,176.5	2,429.9	2,093.0	1,939.5	1,749.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Free Cash Flow		2,698.5	4,252.4	3,676.2	1,999.6	448.2	951.1	719.7	947.3	479.3	616.3	110.0	180.5	101.4	14.3	23.0	9.7
Real Free Cash Flow		2,375.2	3,813.2	3,320.8	1,702.8	217.2	764.2	582.7	846.0	388.1	540.9	51.0	135.2	73.8	4.2	18.3	7.7

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		1,224.9	1,238.1	1,176.1	613.3	1,018.5	1,167.4	985.9	504.4	520.5	687.8
Real Free Cash Flow		1,091.8	1,110.2	1,090.9	520.3	917.8	1,069.3	906.6	427.2	439.1	602.4