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

Bio-Rad Laboratories, Inc.

BIO

Valuace

Růst

Zdraví

Cena

$ 281.78

-8.53 (-2.65%)

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	2,583.2	2,583.2	2,566.5	2,671.3	2,802.2	2,922.5	2,545.6	2,311.7	2,290.1	2,160.2	2,068.2	2,019.4	2,175.0	2,132.7	2,069.2	2,073.5	1,927.1
Cost of Revenues	1,243.3	1,239.6	1,187.6	1,239.9	1,234.9	1,281.9	1,107.8	1,054.7	1,065.7	972.8	930.1	897.8	996.5	954.2	908.2	895.6	835.6
Gross Profit	1,339.9	1,343.6	1,378.9	1,431.3	1,567.3	1,640.7	1,437.8	1,257.0	1,224.4	1,187.4	1,138.1	1,121.7	1,178.5	1,178.5	1,161.0	1,177.9	1,091.5

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	693.2	653.0	651.6	585.4	667.5	649.7	638.5	610.8	681.2	632.1
Cost of Revenues	348.0	309.6	306.3	279.4	325.6	293.8	282.8	284.4	315.3	296.4
Gross Profit	345.2	343.4	345.3	306.0	341.9	355.9	355.1	326.5	365.9	335.7

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	226.9	256.9	271.7	226.6	202.7	199.2	250.3	205.9	193.0	220.3	211.0	214.0	186.4	172.3
Selling General & Admin Expenses	0.0	0.0	0.0	820.6	827.8	879.6	800.3	824.6	833.3	808.9	816.7	762.0	808.2	798.1	682.9	696.3	635.2
Depreciation & Amortization	195.3	205.4	151.6	145.9	181.9	160.6	162.6	160.3	138.1	148.7	142.9	131.8	149.9	147.2	130.4	121.0	108.9
Total Operating Expenses	1,110.9	1,077.5	1,109.9	1,089.2	1,084.7	1,151.2	1,026.9	1,027.3	1,032.5	1,059.2	1,022.6	955.0	1,028.5	1,009.0	896.9	882.7	807.5
Operating Income	229.1	270.5	269.0	365.7	482.6	489.4	411.0	229.7	-108.6	116.7	53.2	166.7	150.0	169.5	264.1	295.2	284.0

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	62.2	43.5
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	205.9	201.2
Depreciation & Amortization	52.4	54.2	50.6	38.1	49.3	49.1	46.6	47.8	53.0	48.1
Total Operating Expenses	282.3	278.1	268.2	282.3	283.6	291.4	253.6	274.5	268.1	244.7
Operating Income	61.9	66.4	77.1	23.7	58.3	64.5	101.5	52.0	97.8	90.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	95.6	95.5	82.0	100.9	58.0	18.9	18.2	30.5	26.6	19.1	14.7	10.1	13.5	13.4	11.4	0.0	0.0
Interest Expense	49.0	49.0	48.9	49.4	38.1	1.6	21.9	23.4	24.0	21.9	21.9	21.7	22.1	61.3	49.3	53.1	63.7
Other Expense	766.4	725.0	-2,611.5	-1,215.8	-5,186.9	4,948.7	4,496.7	2,031.4	339.4	-8.4	-52.0	0.8	3.7	4.2	16.7	-6.3	0.0
IBT	995.5	995.5	-2,342.5	-850.1	-4,704.3	5,438.1	4,907.6	2,261.1	507.4	97.8	41.6	145.8	131.6	112.4	231.6	235.8	220.3
Income Tax Expense	235.6	235.6	-498.3	-212.8	-1,076.7	1,192.2	1,101.4	502.4	146.4	-16.9	13.4	32.8	42.7	34.6	62.3	57.7	33.3
Net Income	759.9	759.9	-1,844.2	-637.3	-3,627.5	4,245.9	3,806.3	1,758.7	361.0	114.7	28.1	113.1	88.8	77.8	169.2	178.2	185.5

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	31.0	13.7	14.7	36.2	15.9	15.5	16.6	34.0	16.8	17.3
Interest Expense	12.1	12.3	12.6	12.0	12.2	12.2	12.3	12.3	12.4	12.4
Other Expense	867.3	-497.5	336.9	59.7	-967.2	797.2	-2,887.8	439.1	330.6	46.2
IBT	929.2	-431.1	414.0	83.4	-908.9	861.6	-2,786.3	491.1	428.4	137.1
Income Tax Expense	209.2	-89.2	96.2	19.4	-193.1	208.4	-620.8	107.2	78.7	30.8
Net Income	720.0	-341.9	317.8	64.0	-715.8	653.2	-2,165.5	383.9	349.7	106.3

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	$-21.82	$-121.79	$142.61	$128.13	$58.93	$12.10	$4.12	$0.88	$3.74	$3.08	$2.72	$5.85	$6.39	$6.70
EPS Diluted	$0.00	$0.00	$0.00	$-21.82	$-121.79	$140.83	$126.47	$58.27	$11.94	$4.07	$0.88	$3.71	$3.05	$2.69	$5.78	$6.29	$6.59
Shares Outstanding	27.0	27.3	28.2	29.2	29.8	29.8	29.8	29.8	29.8	29.7	29.4	29.2	28.9	28.6	28.3	28.0	27.7
Diluted Shares Outstanding	27.0	27.3	28.2	29.2	29.8	30.2	30.2	30.2	30.2	30.0	29.6	29.4	29.1	28.9	28.6	28.5	28.2

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	$12.15	$3.65
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$12.14	$3.64
Shares Outstanding	27.0	26.9	27.2	27.9	28.0	27.9	28.4	28.5	28.8	29.1
Diluted Shares Outstanding	27.0	26.9	27.2	28.0	28.0	28.0	28.4	28.5	28.8	29.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	407.3	488.1	404.0	434.2	470.8	662.2	660.7	431.5	383.8	456.3	457.5	413.3	331.6	463.4	574.2	906.6
Short Term Investments	1,214.8	1,176.4	1,203.3	1,362.0	404.7	334.5	459.5	418.8	376.7	387.7	332.9	284.4	277.4	457.7	238.9	118.6
Total Cash & ST Investments	1,622.1	1,664.5	1,607.1	1,796.2	875.5	996.7	1,120.2	850.4	760.5	844.0	790.5	697.6	608.9	921.1	813.1	1,025.2
Accounts Receivable	455.3	452.5	489.0	494.6	423.5	419.4	392.7	393.1	464.8	372.3	391.5	377.6	422.7	398.7	398.7	388.0
Inventory	803.7	760.0	780.5	719.3	572.2	622.3	554.0	584.3	594.8	525.0	490.2	471.0	501.3	448.4	433.5	398.1
Other Current Assets	175.2	153.3	171.7	147.8	117.8	101.5	113.3	196.5	156.9	103.2	105.4	170.1	215.0	156.6	152.9	157.6
Total Current Assets	3,056.3	3,030.3	3,048.3	3,158.0	1,989.1	2,139.8	2,180.2	2,024.4	1,977.1	1,844.5	1,777.6	1,716.4	1,747.9	1,924.8	1,798.2	1,975.3

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	397.8	369.3	521.4	488.1	410.4	406.9	433.3	404.0	457.9	390.0
Short Term Investments	1,022.8	1,004.5	1,139.0	1,176.4	1,212.1	1,209.2	1,212.4	1,208.9	1,306.7	1,338.2
Total Cash & ST Investments	1,420.6	1,373.8	1,660.4	1,664.5	1,622.5	1,616.1	1,645.7	1,612.9	1,764.6	1,728.2
Accounts Receivable	474.2	469.9	424.7	452.5	461.9	445.5	444.8	500.9	457.4	491.6
Inventory	783.2	798.8	790.1	760.0	804.3	803.7	783.4	780.5	775.8	776.6
Other Current Assets	164.0	168.6	161.4	153.3	166.9	190.9	187.1	154.0	154.6	148.0
Total Current Assets	2,842.0	2,811.1	3,036.6	3,030.3	3,055.6	3,056.3	3,060.9	3,048.3	3,146.8	3,138.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	715.2	688.6	723.7	679.6	695.8	693.5	701.2	508.7	493.5	488.6	437.7	428.8	429.4	416.9	349.5	333.6
Goodwill	412.1	410.5	413.6	406.5	347.3	291.9	264.1	219.8	506.1	477.1	495.9	500.4	517.8	495.4	468.9	364.0
Intangible Assets	307.1	293.6	320.5	332.1	253.9	199.5	145.5	125.1	174.1	161.6	214.0	254.2	266.2	260.9	259.5	203.9
Long-Term Investments	5,100.0	4,839.2	7,696.6	8,830.9	14,387.0	9,561.1	4,638.2	2,655.7	1,027.7	830.8	719.8	389.3	377.9	294.0	-11.2	-13.0
Other Long-Term Assets	-780.7	101.9	94.4	-1,770,386.4	-3,058,977.3	-2,076,698.3	-997,707.4	-553,169.1	-222,115.5	-222,871.1	-233,408.6	-154,864.9	-162,060.2	24.1	220.7	185.9
Total Long-Term Assets	6,632.2	6,333.8	9,250.7	10,343.7	15,786.7	10,832.8	5,828.7	3,579.2	2,294.9	2,006.0	1,933.9	1,624.9	1,640.9	1,506.8	1,298.6	1,087.4
Total Assets	9,688.4	9,364.1	12,299.1	13,501.7	17,775.8	12,972.6	8,008.9	5,603.6	4,272.0	3,850.5	3,711.5	3,341.3	3,388.8	3,431.6	3,096.8	3,062.8

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	0.0	740.1	681.7	688.6	719.2	715.2	711.3	723.7	711.4	687.9
Goodwill	578.7	581.6	414.6	410.5	415.1	412.1	412.8	413.6	407.0	411.5
Intangible Assets	388.4	396.9	296.1	293.6	307.3	307.1	313.6	320.5	314.2	328.7
Long-Term Investments	5,058.2	5,576.5	4,994.2	4,839.2	6,002.6	5,099.6	8,018.4	7,698.5	7,218.2	7,311.1
Other Long-Term Assets	829.1	107.9	103.7	101.9	103.6	98.2	92.9	-1,475,400.6	-1,271.1	-1,301.8
Total Long-Term Assets	6,854.4	7,403.0	6,490.3	6,333.8	7,547.8	6,632.2	9,548.9	9,250.7	8,749.2	8,839.4
Total Assets	9,696.4	10,214.1	9,526.9	9,364.1	10,603.5	9,688.4	12,609.9	12,299.1	11,895.9	11,978.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	126.7	122.3	144.6	329.8	418.9	362.3	287.1	264.5	306.8	296.5	280.2	128.6	148.5	131.0	129.1	113.4
Short-Term Debt	42.0	42.9	40.4	0.5	0.5	1.8	426.2	0.5	0.4	0.3	0.3	0.3	1.8	1.8	0.8	233.2
Other Current Liabilities	445.0	271.4	302.0	186.2	210.7	224.9	158.5	157.4	167.2	143.5	131.1	291.2	310.8	302.2	304.9	137.7
Current Liabilities	487.0	467.8	522.8	568.7	680.9	631.5	905.5	449.3	502.7	471.3	441.4	446.8	487.5	461.2	459.1	666.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	128.8	139.3	137.9	122.3	122.2	126.7	102.8	144.6	111.9	149.5
Short-Term Debt	38.1	40.6	42.5	42.9	44.1	42.0	40.5	40.9	39.6	37.0
Other Current Liabilities	310.6	332.8	289.1	271.4	288.0	282.4	288.9	-35,421.7	302.7	320.9
Current Liabilities	522.3	548.9	506.6	467.8	497.9	487.0	466.2	522.8	558.2	582.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,190.3	1,331.8	1,354.9	1,197.7	10.5	12.3	13.6	438.9	434.6	434.2	435.7	435.7	435.6	732.4	731.7	731.1
Capital Leases	160.4	173.1	205.9	189.9	223.4	223.1	223.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	878.5	818.0	1,475.5	1,770.5	3,059.1	2,076.8	997.8	553.2	222.2	222.9	233.5	154.9	162.1	115.1	85.5	59.7
Total Liabilities	2,909.7	2,794.8	3,557.9	3,886.4	4,108.7	3,092.7	2,253.8	1,587.8	1,341.7	1,263.7	1,221.0	1,156.1	1,202.1	1,414.9	1,352.4	1,522.2

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	1,357.2	1,365.9	1,327.0	1,331.8	1,344.0	1,350.7	1,359.2	1,364.5	1,365.9	1,355.1
Capital Leases	192.6	204.1	0.0	173.1	186.8	160.4	169.3	175.1	167.2	146.8
Def. Tax Liability	872.6	961.0	840.8	818.0	1,076.1	878.5	1,541.0	1,475.5	1,369.6	1,401.8
Total Liabilities	2,959.6	3,085.4	2,847.5	2,794.8	3,115.6	2,909.7	3,558.8	3,557.9	3,479.7	3,531.3

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	7,479.1	7,416.4	9,260.6	9,898.2	13,507.2	9,268.0	5,470.8	3,722.1	1,830.4	1,836.2	1,808.1	1,695.0	1,606.1	1,523.7	1,359.9	1,181.7
Comprehensive Income	-451.4	-538.2	-336.0	-466.8	-175.6	282.5	-87.3	-47.0	738.8	417.8	382.1	218.9	340.7	274.9	198.7	198.0
Total Common Equity	6,778.8	6,569.3	8,741.1	9,615.3	13,667.1	9,879.9	5,755.1	4,015.7	2,930.3	2,586.8	2,490.5	2,185.2	2,186.7	2,016.2	1,743.9	1,536.7

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	7,456.3	7,798.2	7,480.4	7,416.4	8,132.2	7,479.1	9,644.5	9,260.6	8,910.9	8,804.7
Comprehensive Income	-166.8	-154.1	-409.8	-538.2	-315.3	-451.4	-426.0	-336.0	-497.6	-372.9
Total Common Equity	6,736.8	7,128.7	6,679.4	6,569.3	7,487.9	6,778.8	9,051.1	8,741.1	8,416.2	8,446.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,392.7	1,374.7	1,405.4	1,198.2	11.0	14.1	439.8	439.4	435.0	434.5	436.0	436.0	437.4	734.2	732.5	964.3
Book Value		6,778.8	6,569.3	8,741.1	9,615.3	13,667.1	9,879.9	5,755.1	4,015.7	2,930.3	2,586.8	2,490.5	2,185.2	2,186.7	2,016.7	1,744.4	1,540.5

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		6,736.8	7,128.7	6,679.4	6,569.3	7,487.9	6,778.8	9,051.1	8,741.1	8,416.2	8,446.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-1,325.6	759.9	-1,844.2	-637.3	-3,627.5	4,245.9	3,806.3	1,758.7	361.0	114.7	28.1	113.1	88.8	77.8	169.3	178.0	186.9
Depreciation & Amortization	184.7	205.4	151.6	0.0	137.3	133.8	138.1	134.2	138.1	148.7	142.9	131.8	149.9	147.2	130.4	121.0	108.9
Stock-Based Compensation	62.4	0.0	62.3	61.3	60.9	51.2	41.6	35.6	27.8	23.4	19.7	17.0	14.9	13.7	13.2	10.7	10.2
Change Working Capital	214.2	275.6	-620.8	-127.6	-407.0	13.9	51.7	55.4	-37.3	-155.5	-10.4	-51.8	21.7	-66.6	-11.5	-54.6	-72.4
Change In Accounts Receivable	39.2	19.6	16.2	11.4	-87.4	-20.4	-15.0	1.6	59.7	-64.1	12.5	-39.0	11.1	-24.2	4.4	-20.1	-37.0
Change In Accounts Payable	-43.7	-0.1	-40.9	-51.8	-94.2	69.9	124.7	10.6	-45.6	7.8	30.1	28.6	-9.9	33.2	19.0	0.0	0.0
Change In Inventories	-22.2	68.9	8.5	0.0	-158.8	46.1	-52.1	24.2	-12.9	-47.7	-57.1	-54.2	5.8	-33.4	-2.2	-44.0	-15.9
Other Non-cash Items	1,969.9	-879.2	2,706.3	1,078.6	5,272.4	-3,737.1	-3,420.7	-1,490.4	-323.0	13.5	66.5	-9.9	-2.0	-7.4	-15.4	6.1	0.2
Cash from Operations	345.6	0.0	0.0	374.9	194.4	656.5	575.3	457.9	285.5	103.9	216.4	186.2	273.3	175.5	278.9	259.8	225.9

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	720.0	-341.9	-120.1	64.0	-715.8	653.2	-2,165.5	383.9	349.7	106.3
Depreciation & Amortization	52.4	54.2	-38.1	38.1	49.3	38.9	36.4	37.1	53.0	37.3
Stock-Based Compensation	0.0	0.0	-15.3	15.3	16.4	15.6	15.0	15.3	16.2	15.9
Change Working Capital	260.7	-14.4	-43.6	43.6	57.0	220.7	-679.5	54.0	-93.9	360.5
Change In Accounts Receivable	3.9	4.2	-37.2	37.2	-9.4	-7.4	-4.4	37.4	-20.2	26.4
Change In Accounts Payable	-1.3	-33.3	-29.8	29.8	-16.5	2.2	17.8	-44.4	20.6	-37.7
Change In Inventories	51.6	13.6	17.9	-17.9	24.5	15.2	-22.4	-8.8	15.4	-6.4
Other Non-cash Items	-1,058.4	511.4	333.6	-31.1	717.3	-764.8	2,891.2	-420.5	-318.8	-406.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	81.0	97.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-168.8	-157.6	-165.6	-156.7	-114.2	-120.8	-98.9	-98.5	-129.8	-115.1	-141.6	-113.4	-136.5	-113.7	-154.2	-103.3	-91.3
Acquisitions	46.8	-218.4	0.0	0.0	-100.7	-125.5	-96.7	-79.4	7.0	-76.6	-14.2	-4.4	-44.6	-72.1	-39.4	-158.5	-89.3
Investments	-1,002.1	-669.3	-1,276.6	-689.0	-2,060.2	-1,305.1	-345.1	-450.8	-370.8	-282.7	-278.1	-294.5	-205.7	-386.7	-683.8	-509.3	-240.3
Sales of Investment	654.8	62.0	1,305.3	361.3	1,066.0	766.9	368.1	331.5	0.3	299.8	219.9	249.5	196.1	565.8	458.3	384.6	207.6
Other Investing Activities	469.3	0.0	0.0	504.7	1.5	0.1	112.4	88.3	306.4	-0.9	0.0	-4.1	0.2	1.2	6.3	3.2	-3.2
Cash from Investing	-11.3	0.0	0.0	20.2	-1,207.6	-784.4	-60.3	-208.9	-187.0	-175.6	-213.9	-166.9	-190.5	-5.4	-412.8	-383.4	-216.5

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	-45.8	-31.7	-45.7	-34.4	-42.9	-40.2	-42.3	-40.2	-42.2	-44.1
Acquisitions	0.0	-1.8	-216.6	0.0	0.0	0.0	0.0	0.0	2.6	44.1
Investments	-138.8	-223.9	-153.2	-153.4	-222.9	-399.1	-248.1	-406.5	-151.5	-196.0
Sales of Investment	-643.2	214.4	300.1	190.7	235.3	407.1	259.4	403.5	-238.6	230.5
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	501.9	-44.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	72.2	-9.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-0.5	0.0	0.0	-0.5	-0.5	-3.0	-426.9	-0.6	-3.0	-0.3	-0.3	-0.3	-0.3	-300.2	-0.6	-226.8	-206.7
Debt Issued	194.3	1,374.7	-30.7	207.7	1,187.7	0.0	1.2	1.0	7.4	0.8	-1.2	0.3	-1.2	3.5	2.3	-4.9	1,171.0
Issuance of Common Stock	19.2	0.0	0.0	0.0	69,585.9	35,282.0	0.0	3,831.0	0.0	7.3	11.3	8.2	15.1	11.2	10.6	14.2	12.7
Repurchase of Common Stock	-327.1	-295.5	-203.6	-428.7	-215.7	-50.0	-100.0	-28.0	-48.9	-2.9	0.0	0.0	0.0	0.0	-0.1	0.0	0.0
Dividends Paid	-85,454.8	0.0	0.0	0.0	-68,184.0	-35,282.0	0.0	-3,831.0	0.0	-4.4	0.0	0.0	0.0	0.0	-10.5	0.0	0.0
Other Financing Activities	85,428.3	0.0	0.0	3.5	-212.1	-2.4	3.9	5.9	3.2	0.7	-2.0	0.6	-3.1	-22.7	13.2	-1.0	422.7
Cash from Financing	-323.2	0.0	0.0	-425.6	973.6	-55.4	-523.0	-22.8	-48.7	0.3	9.0	8.6	11.7	-311.7	12.6	-213.6	228.7

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	-0.1	-0.1
Debt Issued	1,395.3	-11.2	37.0	-5.2	-13.4	-4.6	-7.1	-6.2	206.8	0.4
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	-53.4	-140.2	-101.9	0.0	-97.8	-101.0	-4.7	-200.0	-21.3
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-85,439.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.5	-5.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-200.6	-26.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		17.2	40.3	85.4	-30.2	-36.6	-196.0	4.5	228.5	49.2	-72.4	-1.3	44.3	81.7	-131.8	-110.8	-332.3	256.6
Closing Cash Balance		407.3	532.2	489.8	404.4	434.5	471.1	667.1	662.7	434.2	383.8	456.3	457.5	413.3	331.6	463.4	574.2	906.6

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		132.0	26.5	-151.4	33.3	77.6	4.5	-26.0	29.4	-54.0	67.8
Closing Cash Balance		529.8	398.2	371.7	523.1	489.8	412.2	407.7	433.8	404.0	458.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		176.8	374.6	266.2	218.3	80.3	535.7	476.4	359.4	155.7	-11.2	74.9	72.8	136.8	61.8	124.7	156.5	134.6
Real Free Cash Flow		114.4	374.6	203.9	157.0	19.4	484.5	434.8	323.8	127.9	-34.6	55.2	55.8	121.9	48.1	111.5	145.8	124.4

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		119.1	89.2	70.8	95.5	81.2	100.0	55.4	29.6	38.8	53.6
Real Free Cash Flow		119.1	89.2	86.1	80.2	64.8	84.4	40.4	14.3	22.6	37.7