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

Artisan Partners Asset Management Inc.

APAM

Valuace

Růst

Zdraví

Cena

$ 36.67

-0.12 (-0.26%)

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	1,211.9	1,196.7	1,111.8	975.1	993.3	1,227.2	899.6	799.0	828.6	795.6	720.9	805.5	828.7	685.8	505.6	455.1	382.3
Cost of Revenues	486.3	649.6	594.1	529.4	510.4	563.0	435.8	400.5	413.2	402.9	383.9	414.3	415.0	856.4	383.1	233.2	0.0
Gross Profit	725.6	547.1	517.7	445.7	482.9	664.2	463.8	398.5	415.4	392.7	337.0	391.2	413.7	-170.6	122.5	221.9	382.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	350.7	301.3	282.7	277.1	297.1	279.6	270.8	264.4	285.2	248.7
Cost of Revenues	2.0	163.2	165.9	155.2	148.4	149.0	146.8	149.9	158.5	137.9
Gross Profit	348.7	138.0	116.9	122.0	148.6	130.5	124.0	114.5	126.7	110.8

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	142.5	138.8	123.7	105.5	115.0	110.5	106.3	102.8	108.8	106.8	90.6	75.4	67.6	317.1
Depreciation & Amortization	9.3	9.3	9.9	9.3	1.0	0.4	-4.7	-19.6	5.7	5.3	5.3	4.5	3.3	3.2	2.4	2.4	2.3
Total Operating Expenses	310.8	147.5	151.0	142.1	138.8	123.7	105.5	115.0	110.5	106.3	102.8	108.8	106.8	90.6	75.4	67.6	317.1
Operating Income	414.8	399.6	366.6	303.6	344.1	540.5	358.3	283.5	304.9	286.4	234.2	282.4	306.9	-261.2	47.1	154.3	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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	24.7	15.7
Depreciation & Amortization	2.0	2.3	2.5	2.5	2.4	2.7	2.4	2.4	2.5	2.4
Total Operating Expenses	202.0	36.2	37.1	35.5	39.5	37.4	37.4	36.8	170.2	28.7
Operating Income	146.7	101.8	79.8	86.5	109.2	93.2	86.6	77.6	112.6	82.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	11.8	11.8	9.6	6.3	7.5	11,129.0	14,807.0	4,866.0	4,827.0	2,100.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	8.6	8.6	8.6	8.6	9.9	10.8	10.8	11.1	11.2	11.4	11.7	11.7	11.6	11.9	11.4	18.4	23.0
Other Expense	74.3	89.5	73.9	80.1	-32.3	11.1	11.0	-14.2	8.1	296.2	2.0	-11.8	-7.8	65.4	8.0	-4.8	1.5
IBT	489.1	489.1	440.6	383.7	311.8	551.6	369.3	269.3	301.8	571.2	224.5	258.9	287.5	-207.7	43.6	131.1	43.8
Income Tax Expense	111.3	111.3	90.9	71.9	63.4	107.1	60.8	27.8	47.6	420.5	51.5	46.8	48.8	26.4	1.0	1.2	1.3
Net Income	290.3	290.3	259.7	222.3	206.8	336.5	308.5	241.5	158.3	49.6	73.0	81.8	69.6	24.8	33.8	130.0	42.5

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	5.3	2.6	2.0	1.9	3.0	2.8	2.1	1.8	2.5	9.0
Interest Expense	2.1	2.2	2.2	2.1	2.2	2.2	2.2	2.1	2.1	2.3
Other Expense	0.8	21.6	41.1	10.8	3.9	35.6	3.3	31.0	0.4	5.8
IBT	147.5	123.4	120.8	97.3	113.1	128.8	90.0	108.7	113.0	88.0
Income Tax Expense	29.5	37.0	24.9	20.0	25.6	24.6	18.7	22.0	20.2	14.6
Net Income	94.8	66.8	67.6	61.1	69.7	73.0	57.6	59.5	64.8	53.2

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	$3.19	$2.94	$5.10	$5.55	$4.72	$3.24	$0.75	$1.57	$1.86	$-0.37	$-0.63	$0.51	$1.98	$0.65
EPS Diluted	$0.00	$0.00	$0.00	$3.19	$2.94	$5.09	$5.54	$4.72	$3.24	$0.75	$1.57	$1.86	$-0.37	$-0.63	$0.51	$1.98	$0.65
Shares Outstanding	65.7	65.6	64.9	63.5	62.5	59.9	55.6	51.1	48.9	50.5	46.5	44.0	34.2	19.8	11.1	65.8	65.8
Diluted Shares Outstanding	71.0	65.6	64.9	63.5	62.5	59.9	55.6	51.1	48.9	50.5	46.5	44.0	34.2	19.8	11.1	65.8	65.8

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	$0.92	$0.76
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.85	$0.76
Shares Outstanding	65.7	71.0	70.9	65.4	65.2	65.1	65.0	64.3	63.5	63.5
Diluted Shares Outstanding	71.0	71.0	70.9	70.8	70.6	65.2	65.0	64.4	69.1	63.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	232.9	268.2	178.5	114.8	189.2	155.0	134.6	160.5	137.3	156.8	166.2	182.3	211.8	151.3	132.1	159.0
Short Term Investments	201.2	0.0	0.0	85,415.0	47,878.0	3,656.0	23,878.0	18.1	4,978.0	6,297.0	10,290.0	6,712.0	7,804.0	0.0	0.0	1.2
Total Cash & ST Investments	232.9	268.2	178.5	114.8	189.2	155.0	134.6	160.5	137.3	156.8	166.2	182.3	211.8	151.3	132.1	160.2
Accounts Receivable	124.5	127.7	114.5	98.6	115.9	99.9	81.9	67.7	76.7	59.7	60.1	69.4	64.1	56.6	39.5	36.7
Inventory	0.0	0.0	0.0	-15.7	0.0	0.0	0.0	7.6	-9.6	-9.3	-8.4	-6.8	-6.0	0.0	0.0	0.0
Other Current Assets	-357.5	13.5	14.8	15.7	0.0	0.0	0.0	-7.6	9.6	9.3	8.4	6.8	6.0	5.1	4.3	2.9
Total Current Assets	357.5	409.4	307.8	213.4	305.1	254.9	216.5	228.2	214.0	216.5	226.3	251.7	275.9	213.0	175.9	199.8

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	342.2	311.6	259.0	268.2	279.8	232.9	228.6	178.5	198.3	165.0
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	150.5	139.6	124.4
Total Cash & ST Investments	342.2	311.6	259.0	268.2	279.8	232.9	228.6	178.5	198.3	165.0
Accounts Receivable	127.1	126.6	155.8	127.7	135.9	124.5	123.4	114.5	99.6	103.5
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	311.0
Other Current Assets	0.0	0.0	0.0	13.5	160.2	0.0	0.0	14.8	26.4	28.4
Total Current Assets	469.3	438.2	414.8	409.4	575.9	357.5	352.0	307.8	294.4	260.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	136.6	124.8	141.4	101.4	88.6	79.3	87.2	29.1	21.0	20.0	18.0	16.6	8.8	8.8	5.6	5.2
Goodwill	0.0	0.0	436.5	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
Intangible Assets	0.0	0.0	-1,022.3	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	563.9	670.9	514.6	453.7	260.2	281.5	141.3	104.3	159.0	6.3	10.3	6.7	97.7	61.5	41.5	0.0
Other Long-Term Assets	37.5	4.2	591.3	68.2	56.2	54.2	52.7	43.4	35.0	34.8	31.4	28.7	19.9	4.2	1.9	4.9
Total Long-Term Assets	1,147.8	1,209.3	1,098.1	1,100.3	902.9	897.1	717.1	576.8	623.2	719.7	720.2	597.8	305.5	74.5	49.0	10.1
Total Assets	1,505.3	1,618.8	1,405.9	1,313.7	1,208.0	1,152.0	933.6	805.0	837.2	936.2	946.5	849.5	581.4	287.6	224.9	209.9

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	143.5	115.8	121.3	124.8	130.7	136.6	137.3	141.4	91.7	95.0
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	586.7	486.0	414.6	670.9	625.7	563.9	568.4	514.6	519.2	529.0
Other Long-Term Assets	18.6	18.8	20.3	4.2	-625.7	0.0	0.0	591.3	65.9	66.4
Total Long-Term Assets	1,112.4	1,006.5	955.5	1,209.3	550.1	1,129.1	1,144.0	1,098.1	1,123.3	1,145.8
Total Assets	1,581.6	1,444.7	1,370.3	1,618.8	1,610.6	1,505.3	1,516.0	1,405.9	1,417.7	1,406.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	45.5	139.4	60.8	54.2	36.6	37.6	36.1	39.9	26.0	32.8	40.8	52.8	48.9	17.4	9.3	9.6
Short-Term Debt	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	380.0
Other Current Liabilities	347.7	20.5	2.8	398.8	425.4	412.5	375.3	369.4	385.4	586.2	589.1	489.2	160.7	0.0	0.0	6.1
Current Liabilities	393.2	501.4	427.6	453.0	462.0	450.1	411.4	409.3	411.4	619.0	629.9	542.0	209.6	17.4	9.3	403.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	53.9	52.0	66.3	139.4	86.9	45.4	77.2	63.6	61.3	81.6
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	19.0	0.0	0.0
Other Current Liabilities	120.1	104.6	91.7	20.5	0.0	0.1	0.2	-19.0	0.0	-263.0
Current Liabilities	477.1	469.4	500.0	501.4	428.3	393.2	453.0	427.6	514.2	509.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	199.3	300.7	293.7	319.9	299.7	292.0	300.3	199.3	199.1	199.5	200.0	200.0	200.0	290.0	324.8	0.0
Capital Leases	109.2	101.3	113.4	120.8	100.3	92.7	101.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.2	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
Total Liabilities	857.2	868.8	802.1	899.0	912.0	961.0	795.1	664.5	729.1	818.5	829.9	742.0	449.1	960.3	865.9	946.5

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	314.0	295.2	298.9	300.7	305.1	308.5	309.1	293.7	309.8	313.3
Capital Leases	124.9	95.7	99.4	101.3	105.7	109.2	109.8	94.4	110.5	114.2
Def. Tax Liability	0.0	0.0	0.0	0.0	0.2	0.0	0.0	0.2	0.1	0.1
Total Liabilities	884.6	840.4	868.1	868.8	906.6	857.2	899.0	802.1	874.6	893.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.7	0.7	0.7	0.7	0.0	0.0	0.0
Retained Earnings	135.3	170.0	132.1	93.1	134.9	72.9	44.5	38.6	-37.9	13.4	13.2	16.4	1.4	-709.4	-664.3	0.0
Comprehensive Income	-2.6	-2.8	-2.5	-3.1	-1.3	-1.0	-1.4	-1.9	-0.9	-1.6	-0.4	0.2	0.4	-15.4	-14.0	-11.8
Total Common Equity	341.2	388.9	324.2	279.4	296.0	191.0	138.5	140.5	108.1	117.7	116.6	107.5	132.3	-709.4	-664.3	-11.8

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	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8
Retained Earnings	171.0	155.9	136.5	170.0	158.2	135.3	120.6	132.1	112.3	101.2
Comprehensive Income	-1.7	-1.4	-2.3	-2.8	-1.8	-2.6	-2.6	-2.5	-3.2	-2.5
Total Common Equity	402.1	381.8	356.5	388.9	372.1	341.2	320.3	324.2	323.4	306.7

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		308.5	300.7	312.7	319.9	299.7	292.0	300.3	199.3	199.1	199.5	200.0	200.0	200.0	290.0	324.8	380.0
Book Value		648.1	749.9	603.8	414.7	296.0	191.0	138.5	140.5	108.1	117.7	116.6	107.5	132.3	-672.7	-641.1	-736.6

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		295.0	222.5	145.7	361.0	331.9	307.0	296.7	279.6	219.7	206.3
Book Value		402.1	381.8	356.5	388.9	372.1	341.2	320.3	324.2	323.4	306.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	238.3	290.3	349.7	311.8	248.4	444.5	308.5	241.5	254.2	150.7	173.0	212.1	238.8	-234.1	42.6	130.0	42.5
Depreciation & Amortization	9.7	9.3	9.9	9.3	7.8	6.9	6.6	6.2	5.7	5.3	5.3	4.5	3.3	3.2	2.4	2.4	2.3
Stock-Based Compensation	32.7	23.0	32.5	33.7	41.5	39.6	37.0	43.1	53.6	62.9	72.0	79.5	88.3	655.4	0.0	0.0	0.0
Change Working Capital	12.6	38.5	105.4	62.5	82.4	-51.2	14.1	33.8	33.7	-53.4	-12.7	-2.4	15.5	-263.2	92.8	-32.9	-6.1
Change In Accounts Receivable	-13.1	-34.7	-16.9	0.1	16.6	-16.0	-18.0	-14.2	9.0	-17.0	0.3	9.3	-5.6	-17.7	-6.6	-2.7	-5.1
Change In Accounts Payable	33.1	64.1	42.7	27.4	16,458.0	-1,301.0	1,622.0	6,881.0	10,027.0	-9,202.0	-3,520.0	-316.0	12,638.0	-2,405.0	0.0	0.0	0.0
Change In Inventories	-41.3	0.0	0.0	0.0	0.0	1,301.0	-1,622.0	-6,881.0	-10,019.2	9,194.4	3,511.6	313.1	-12,627.0	2,400.6	0.0	0.0	0.0
Other Non-cash Items	-39.4	59.5	-168.8	-206.3	-96.7	-79.3	-80.2	-58.7	-38.4	-65.9	-0.5	-1.2	30.6	-58.6	-7.7	3.8	95.7
Cash from Operations	340.3	0.0	0.0	253.0	312.6	398.6	318.7	292.8	333.3	204.1	270.4	321.2	398.1	112.2	130.1	103.2	134.4

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	94.8	86.5	67.6	53.8	87.5	66.8	71.2	86.7	58.7	73.4
Depreciation & Amortization	2.0	2.3	2.6	2.5	2.4	2.7	2.4	2.4	2.5	2.4
Stock-Based Compensation	3.3	6.9	6.9	8.5	7.7	0.0	7.9	9.2	7.7	7.9
Change Working Capital	-121.0	32.8	11.7	103.2	-28.8	54.1	-7.5	87.5	-63.8	-3.7
Change In Accounts Receivable	-36.2	-4.2	8.9	-3.2	-10.1	3.3	-3.3	-6.9	-2.1	-0.8
Change In Accounts Payable	-79.8	39.4	0.0	92.7	-80.3	31.0	0.0	87.1	-72.7	13.8
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-27.5	-13.8
Other Non-cash Items	20.0	-109.9	-37.8	-10.2	-53.4	-22.9	-8.1	-51.5	-2.0	-8.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.3	79.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-8.0	-0.7	-4.8	-8.6	-19.6	-6.0	-3.1	-17.8	-13.8	-5.8	-7.3	-7.3	-9.6	-3.2	-5.5	-2.7	-1.5
Acquisitions	-4,144.3	0.0	0.0	0.0	-104,552.0	-49,812.0	-50,614.0	-30,114.0	-629,707.0	-55,859.0	0.0	0.0	0.0	5,375.0	0.0	0.0	0.0
Investments	-273.9	-514.9	-408.9	-441.8	-49.3	-33.8	-2.2	0.0	-0.5	-5.3	-4.0	-6.8	-10.0	-5.0	0.0	-20.0	-1.0
Sales of Investment	254.3	302.2	292.5	383.2	5.2	12.8	24.0	0.3	611,117.0	6.4	9.0	2.7	11.6	16.9	4.6	4.1	2.2
Other Investing Activities	4,150.3	0.0	0.0	29.0	104,552.0	49,812.0	50,614.0	30,114.0	18,590.0	55,859.0	0.3	0.0	0.3	-5,375.0	-0.1	-1.0	0.0
Cash from Investing	-27.6	0.0	0.0	-38.2	-63.7	-27.0	18.8	-17.5	-14.3	-4.7	-2.1	-11.3	-7.8	8.7	-1.0	-19.6	-0.3

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	-0.3	-0.1	-0.1	-0.2	-0.5	-0.5	-1.9	-1.9	-2.4	-1.8
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4,144.0	-0.3
Investments	-164.7	-0.3	0.0	-91.8	0.0	0.0	-0.7	-31.1	-80.4	0.2
Sales of Investment	161.1	10.2	0.0	37.9	98.9	0.7	7.1	102.4	76.7	0.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4,144.0	0.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.0	-1.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.0	0.0	0.0	0.0	-90.0	0.0	0.0	-50.0	0.0	-60.0	0.0	0.0	0.0	-90.0	-324.8	-55.2	-20.2
Debt Issued	-4.8	300.7	-12.0	-7.2	110.2	7.7	-8.3	151.0	0.2	59.6	-0.5	200.0	200.0	0.0	290.0	0.0	400.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	46.9	63.0	0.0	21.5	162.5	0.0	176.6	554.1	653.3	0.0	0.0	0.0
Repurchase of Common Stock	-6.8	0.0	-6.8	-6.8	0.0	-46.9	-63.0	0.0	-21.5	-162.5	0.0	-176.6	-554.1	-373.1	0.0	0.0	0.0
Dividends Paid	-201.0	0.0	0.0	-183.4	-305.9	-367.9	-288.8	-283.0	-271.2	-246.8	-249.3	-306.1	-366.6	-239.4	-80.9	-67.1	0.0
Other Financing Activities	-54.9	0.0	0.0	8.4	89.5	32.5	6.6	26.5	7.7	88.0	-28.4	-19.9	-53.2	-1.1	290.8	6.7	-56.8
Cash from Financing	-268.8	0.0	0.0	-175.0	-306.4	-335.4	-282.2	-306.6	-263.5	-218.9	-277.7	-326.0	-419.9	-50.2	-114.8	-115.6	-77.0

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	314.0	18.9	-3.7	-1.8	-4.4	-3.4	-0.6	-3.5	3.0	-3.6
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	0.0	0.0	-0.4	-8.5	0.0	0.0	0.0	-6.8	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-44.9	-42.2
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.3	1.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-59.3	-40.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		35.3	-12.7	89.8	35.2	-57.5	1.3	55.2	-31.3	15.7	-19.5	-9.4	-16.1	-29.6	70.7	14.2	-32.0	57.1
Closing Cash Balance		232.9	255.5	268.2	178.5	143.2	200.8	199.5	144.3	175.5	137.3	156.8	166.2	182.3	211.8	141.2	127.0	159.0

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		-86.7	30.6	52.6	27.7	-11.6	46.9	4.4	50.1	-52.1	32.9
Closing Cash Balance		255.5	342.2	311.6	296.0	268.2	279.8	232.9	228.6	178.5	230.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		332.3	419.9	368.1	244.4	293.1	392.6	315.6	275.0	319.5	198.2	263.1	313.9	388.5	109.0	124.6	100.5	132.9
Real Free Cash Flow		299.6	396.9	335.6	210.7	251.5	352.9	278.6	231.9	265.9	135.3	191.1	234.4	300.2	-546.4	124.6	100.5	132.9

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		-1.3	40.4	50.9	157.9	36.7	112.2	74.0	145.2	10.9	77.9
Real Free Cash Flow		-4.6	33.5	44.0	149.4	29.0	112.2	66.1	135.9	3.2	70.0