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

Cboe Global Markets, Inc.

CBOE

Valuace

Růst

Zdraví

Cena

$ 281.75

+2.72 (1.00%)

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	4,714.2	4,714.2	4,094.5	3,773.5	3,958.5	3,494.8	3,427.1	2,496.1	2,768.8	2,229.1	645.1	634.5	617.2	572.1	512.3	508.1	437.1
Cost of Revenues	2,316.4	2,407.5	2,022.1	1,855.5	2,216.8	2,307.2	2,397.7	1,558.2	1,780.7	1,434.9	191.1	176.5	66.1	56.6	46.1	0.0	0.0
Gross Profit	2,397.8	2,306.7	2,072.4	1,918.0	1,741.7	1,187.6	1,029.4	937.9	988.1	794.2	454.0	458.0	551.1	515.5	466.2	508.1	437.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,204.0	1,141.7	1,173.5	1,195.0	1,107.6	1,055.7	974.0	957.2	968.7	908.8
Cost of Revenues	564.2	536.2	586.2	629.8	583.1	523.7	460.2	455.1	507.7	428.3
Gross Profit	639.8	605.5	587.3	565.2	524.5	532.0	513.8	502.1	461.0	480.5

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	680.8	553.4	83.7	60.6	68.3	68.3	66.0	67.6	52.4	121.7	118.1	104.2	227.0	235.0
Depreciation & Amortization	122.4	122.4	133.0	158.0	166.8	180.6	239.5	225.2	204.0	192.2	44.5	46.4	40.0	34.6	31.6	34.2	30.0
Total Operating Expenses	905.7	792.6	974.0	860.1	771.3	366.1	322.0	352.2	358.6	336.9	155.8	138.1	237.3	229.7	222.1	266.5	269.8
Operating Income	1,492.1	1,514.1	1,098.4	1,057.9	970.1	805.9	662.2	537.2	599.4	371.9	298.2	319.9	313.8	285.8	244.1	241.6	167.3

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	32.3	33.3
Depreciation & Amortization	31.3	30.9	29.9	30.3	32.1	31.8	31.8	37.3	38.0	38.8
Total Operating Expenses	211.0	235.2	248.2	211.3	226.0	224.6	303.7	219.7	167.5	112.4
Operating Income	428.8	370.3	339.1	353.9	298.5	307.4	210.1	282.4	293.5	271.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	49.4	49.4	27.3	12.0	3.6	0.6	1.1	1.9	2.3	1.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	39.0	0.0	51.5	62.4	56.4	47.4	37.6	35.9	38.2	41.3	5.7	0.0	0.0	0.0	0.0	0.9	0.9
Other Expense	74.5	52.5	-14.6	-10.3	-537.2	-49.8	-1.8	-35.8	-20.1	-81.6	14.2	4.1	-4.1	-2.2	-1.5	-0.7	-1.8
IBT	1,566.6	1,566.6	1,083.8	1,047.6	432.9	756.1	660.4	501.4	571.2	334.4	306.6	324.0	309.7	283.7	242.6	240.1	164.6
Income Tax Expense	466.6	466.6	318.9	286.2	197.9	227.1	192.2	130.6	146.0	-66.2	120.9	119.0	120.0	107.7	85.2	100.7	65.2
Net Income	1,100.0	1,100.0	764.9	761.4	235.0	529.0	468.2	374.9	426.5	401.7	186.8	205.0	189.7	176.0	157.4	139.4	99.4

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	15.4	14.3	11.3	8.4	7.2	11.4	4.6	4.1	3.7	3.5
Interest Expense	0.0	13.3	12.9	12.8	12.9	12.8	12.8	13.0	13.2	15.4
Other Expense	22.9	59.8	-4.5	-3.7	-18.8	1.6	-7.1	9.7	-6.5	-1.1
IBT	451.7	430.1	334.6	350.2	279.7	309.0	203.0	292.1	287.5	270.1
Income Tax Expense	138.2	129.3	99.5	99.6	83.2	90.5	62.6	82.6	75.5	61.9
Net Income	313.5	300.8	235.1	250.6	196.5	218.5	140.4	209.5	212.0	208.2

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	$7.16	$2.21	$4.93	$4.28	$3.35	$3.81	$3.70	$2.27	$2.46	$2.21	$1.99	$1.78	$1.52	$1.03
EPS Diluted	$0.00	$0.00	$0.00	$7.13	$2.20	$4.92	$4.27	$3.34	$3.80	$3.69	$2.27	$2.46	$2.21	$1.99	$1.78	$1.52	$1.03
Shares Outstanding	104.7	104.7	105.1	105.8	106.3	107.0	109.1	111.4	111.8	107.2	81.4	83.1	85.4	87.3	87.5	90.0	95.8
Diluted Shares Outstanding	105.0	105.1	105.5	106.2	106.7	107.2	109.3	111.8	112.2	107.5	81.4	83.1	85.4	87.3	87.5	90.0	95.8

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	$1.99	$1.96
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.98	$1.95
Shares Outstanding	104.7	104.6	104.7	104.7	104.8	104.7	105.9	105.9	105.9	105.9
Diluted Shares Outstanding	105.0	104.9	105.0	105.1	105.1	105.1	105.9	105.9	105.9	105.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	619.8	920.3	543.2	432.7	341.9	245.4	229.3	275.1	143.5	97.3	102.3	147.9	221.3	135.6	134.9	53.8
Short Term Investments	47.1	110.3	57.5	91.7	37.1	92.4	71.0	35.7	47.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	666.9	1,030.6	600.7	524.4	379.0	337.8	300.3	310.8	190.8	97.3	102.3	147.9	221.3	135.6	134.9	53.8
Accounts Receivable	562.3	518.4	337.3	418.1	369.6	390.4	291.5	357.7	234.5	134.3	96.1	90.6	80.8	62.6	49.5	51.1
Inventory	0.0	0.0	0.0	543.0	745.9	812.1	0.0	0.0	0.0	7.3	5.1	4.6	4.0	4.1	4.2	4.5
Other Current Assets	-1,229.2	930.1	1,041.3	70.5	36.8	26.5	15.8	15.2	11.4	0.1	0.6	1.0	2.7	0.6	1.1	0.5
Total Current Assets	3,899.5	2,479.1	1,979.3	1,556.0	1,531.3	1,566.8	607.6	683.7	436.7	239.1	204.1	244.1	308.9	202.9	189.7	109.9

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	1,496.7	1,256.3	1,047.2	920.3	763.2	614.6	536.3	548.3	403.1	413.6
Short Term Investments	300.0	207.6	105.9	110.3	39.4	83.7	58.8	20.8	34.0	103.7
Total Cash & ST Investments	1,796.7	1,463.9	1,153.1	1,030.6	802.6	698.3	595.1	569.1	437.1	517.3
Accounts Receivable	583.1	484.9	494.4	518.4	423.3	407.6	377.0	337.3	359.1	363.6
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1,324.7	718.8
Other Current Assets	1,362.2	1,794.1	1,714.4	930.1	2,092.1	2,793.6	1,703.0	1,098.8	1,481.7	967.1
Total Current Assets	3,742.0	3,742.9	3,361.9	2,479.1	3,318.0	3,899.5	2,675.1	1,979.3	2,277.9	1,744.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	230.4	242.5	245.8	222.2	217.6	193.6	100.4	76.6	78.8	60.8	65.3	71.8	72.2	79.0	81.7	87.0
Goodwill	3,132.9	3,124.2	3,140.6	3,122.8	3,025.4	2,895.1	2,682.1	2,691.4	2,707.4	26.5	7.7	0.0	0.0	0.0	0.0	0.0
Intangible Assets	1,462.9	1,423.7	1,604.8	1,662.8	1,668.6	1,729.0	1,589.9	1,720.2	1,902.6	71.6	59.3	55.7	45.9	42.7	42.2	44.6
Long-Term Investments	359.5	383.7	345.3	253.2	245.8	42.7	61.2	86.2	82.7	72.9	48.4	12.4	14.6	14.3	14.3	12.6
Other Long-Term Assets	-24.3	135.9	171.7	-41.0	-246.9	-288.3	-327.0	-373.9	-430.7	65.7	54.0	-13.7	-13.7	-21.0	-21.4	-20.5
Total Long-Term Assets	5,356.1	5,310.0	5,508.2	5,442.9	5,283.2	4,949.7	4,506.3	4,637.3	4,829.0	238.1	180.7	139.8	132.7	135.9	138.2	144.2
Total Assets	9,255.6	7,789.1	7,487.5	6,998.9	6,814.5	6,516.5	5,113.9	5,321.0	5,265.7	477.2	384.8	383.9	441.6	338.9	327.9	254.1

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	242.2	250.1	244.9	242.5	239.4	230.4	236.6	245.8	217.5	223.5
Goodwill	3,146.9	3,155.9	3,132.0	3,124.2	3,150.5	3,132.9	3,133.8	3,140.6	3,124.9	3,138.4
Intangible Assets	1,330.3	1,410.6	1,367.8	1,423.7	1,424.7	1,462.9	1,568.0	1,604.8	1,609.4	1,614.4
Long-Term Investments	430.2	379.6	383.3	383.7	358.1	359.5	361.8	382.0	342.6	294.2
Other Long-Term Assets	177.0	109.2	177.4	135.9	23.9	-24.3	-37.4	-95.7	-52.9	-25.0
Total Long-Term Assets	5,326.6	5,305.4	5,305.4	5,310.0	5,393.5	5,356.1	5,477.0	5,508.2	5,454.6	5,451.6
Total Assets	9,068.6	9,048.3	8,667.3	7,789.1	8,711.5	9,255.6	8,152.1	7,718.2	7,732.5	7,195.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	24.7	17.9	24.7	420.2	295.4	250.0	171.9	198.5	153.8	75.0	60.1	58.6	53.0	45.1	46.1	40.1
Short-Term Debt	21.6	19.9	20.8	304.7	49.0	68.7	103.0	299.8	108.2	-72.9	7.9	-57.6	-48.7	-44.4	0.0	8.3
Other Current Liabilities	3,102.7	1,349.3	1,248.7	740.6	809.7	984.4	2.2	89.1	56.6	80.3	2.0	68.9	102.1	50.3	5.9	0.1
Current Liabilities	3,158.9	1,395.2	1,383.4	1,477.2	1,169.3	1,313.3	281.6	595.9	334.0	85.4	74.0	71.9	107.5	52.2	52.3	48.8

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	22.6	22.6	15.1	17.9	17.3	24.7	11.3	24.7	13.5	33.1
Short-Term Debt	25.1	25.0	24.1	19.9	20.4	21.6	21.0	20.8	92.8	181.8
Other Current Liabilities	2,111.0	2,198.3	2,037.5	1,349.3	2,344.8	3,098.0	1,952.5	1,248.7	1,734.1	1,238.8
Current Liabilities	2,178.7	2,386.6	2,097.9	1,395.2	2,389.8	3,158.9	2,007.0	1,383.4	1,849.5	1,468.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,440.1	1,579.4	1,590.0	1,566.6	1,428.5	1,267.3	914.3	915.6	1,237.9	1.8	1.9	0.0	0.0	0.0	0.0	0.0
Capital Leases	126.3	158.3	150.8	129.3	129.2	132.1	46.7	0.0	0.0	1.8	1.9	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	465.6	186.8	0.0	222.9	372.7	377.6	399.7	436.8	488.2	0.0	5.3	13.7	13.7	21.0	21.4	20.5
Total Liabilities	5,233.9	3,509.5	3,502.5	3,533.6	3,209.7	3,167.6	1,758.3	2,080.0	2,155.1	159.2	125.1	133.8	157.1	99.7	91.6	78.2

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	1,569.6	1,575.8	1,579.5	1,579.4	1,584.5	1,566.4	1,583.9	1,590.0	1,567.7	1,561.7
Capital Leases	127.2	133.8	162.1	158.3	143.9	126.3	144.3	150.8	146.9	123.5
Def. Tax Liability	162.0	175.1	182.8	186.8	196.9	194.7	214.2	692.3	213.1	206.1
Total Liabilities	4,183.7	4,383.2	4,215.2	3,509.5	4,503.2	5,233.9	4,128.0	3,733.2	3,944.2	3,531.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	1.1	1.0	1.1	1.1	1.1	1.2	1.2	1.2	1.2	0.9	0.9	0.9	0.9	0.9	0.9	0.9
Retained Earnings	2,758.4	2,815.9	2,525.2	2,171.1	2,145.5	1,810.2	1,512.6	1,288.2	993.3	710.8	603.6	472.0	349.3	275.5	232.1	133.1
Comprehensive Income	-26.4	-48.4	-9.4	-31.0	55.6	74.6	37.6	11.5	50.7	-0.8	-0.8	-0.7	-1.1	-0.9	-0.9	-1.0
Total Common Equity	4,021.7	4,279.6	3,985.0	3,465.3	3,604.8	3,348.9	3,355.6	3,241.0	3,110.6	317.9	259.6	250.1	284.5	239.1	236.3	175.9

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	1.0	1.0	1.0	1.0	1.1	1.1	1.1	1.1	1.1	1.1
Retained Earnings	3,394.1	3,168.9	3,000.1	2,815.9	2,910.6	2,758.4	2,676.2	2,525.2	2,555.5	2,405.8
Comprehensive Income	24.6	42.4	-24.8	-48.4	17.8	-26.4	-23.2	-9.4	-51.4	-2.4
Total Common Equity	4,884.9	4,665.1	4,452.1	4,279.6	4,208.3	4,021.7	4,024.1	3,985.0	3,788.3	3,664.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,588.0	1,599.3	1,610.8	1,871.3	1,428.5	1,336.0	914.3	1,215.4	1,237.9	1.8	1.9	0.0	0.0	0.0	0.0	0.0
Book Value		4,021.7	4,279.6	3,985.0	3,465.3	3,604.8	3,348.9	3,355.6	3,241.0	3,110.6	317.9	259.6	250.1	284.5	239.1	236.3	175.9

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		4,884.9	4,665.1	4,452.1	4,279.6	4,208.3	4,021.7	4,024.1	3,985.0	3,788.3	3,664.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	767.0	1,094.8	761.0	761.4	235.0	529.0	468.2	370.8	425.2	400.6	185.7	205.0	189.7	176.0	157.4	139.4	99.4
Depreciation & Amortization	145.9	122.4	133.0	158.0	166.8	167.4	158.5	176.6	204.0	192.2	44.5	46.4	40.0	34.6	31.6	34.2	30.0
Stock-Based Compensation	37.3	0.0	0.0	41.3	30.7	26.6	21.7	21.8	35.1	52.6	14.5	12.2	15.6	20.8	12.3	12.6	20.8
Change Working Capital	535.7	0.1	21.1	181.9	-84.1	-113.6	843.4	52.1	-86.8	-54.1	-12.8	-9.9	12.8	-2.1	-2.0	13.9	-17.7
Change In Accounts Receivable	8.1	85.5	-123.8	13.1	-49.8	12.0	-90.0	50.3	-70.3	-20.6	-7.4	-4.8	-8.5	-4.2	-8.1	0.2	-7.3
Change In Accounts Payable	13.4	-175.3	93.7	-19.1	38.8	45.0	59.4	-25.7	46.8	10.3	19.8	1.6	5.9	5.5	1.1	5.8	-3.3
Change In Inventories	21.2	0.0	0.0	0.0	0.0	-109.3	57.4	31.6	-56.3	-51.6	-12.5	3.3	2.6	-1.3	7.0	8.0	-1.3
Other Non-cash Items	240.3	6.8	109.5	-51.8	458.4	6.3	-2.1	48.7	4.9	21.5	-2.6	-0.1	4.9	2.2	1.7	2.0	2.4
Cash from Operations	1,517.2	0.0	0.0	1,075.6	651.1	596.8	1,458.8	632.8	534.7	374.4	229.6	245.3	262.7	224.4	200.5	203.1	134.9

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	312.2	300.8	233.9	249.4	195.6	217.4	139.7	208.3	210.8	208.2
Depreciation & Amortization	31.3	30.9	29.9	30.3	32.1	31.8	31.8	37.3	38.0	38.8
Stock-Based Compensation	0.0	13.0	0.0	0.0	0.0	0.0	0.0	0.0	6.2	9.1
Change Working Capital	7.2	-122.9	147.2	-31.4	123.5	-77.5	55.1	-80.0	80.3	480.3
Change In Accounts Receivable	13.0	11.1	29.9	31.5	-115.5	-3.7	-31.6	27.0	18.4	-5.7
Change In Accounts Payable	7.9	-183.7	96.8	-96.3	220.2	-81.9	78.1	-122.7	63.7	-5.7
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	141.0	-119.8
Other Non-cash Items	27.1	-56.5	26.2	5.5	25.8	9.6	74.1	0.0	-13.0	-9.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	314.0	736.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-49.9	-71.0	-60.9	-45.0	-59.8	-51.0	-47.4	-35.1	-36.3	-37.5	-44.4	-39.3	-50.2	-28.7	-30.1	-29.1	-23.6
Acquisitions	0.7	0.0	4.0	0.0	-708.3	-151.5	-351.5	0.0	25.6	-1,414.1	-16.2	-3.0	-2.0	-2.5	-2.9	0.0	0.0
Investments	-109.1	-177.3	-155.8	-146.9	-119.3	-311.0	-234.6	-108.8	-168.0	-140.0	-23.3	-35.4	-2.0	-2.5	-2.9	-1.3	-8.0
Sales of Investment	-43.7	689.9	67.9	135.7	52.3	160.2	202.5	128.0	178.7	155.1	44.4	39.3	50.2	28.7	30.1	0.0	0.0
Other Investing Activities	37.3	0.0	0.0	1.1	0.0	0.6	0.5	0.0	-25.6	0.0	-44.8	-41.1	-48.2	-26.1	-27.2	0.1	-1.0
Cash from Investing	-62.7	0.0	0.0	-55.1	-835.1	-352.7	-430.5	-15.9	-25.6	-1,436.5	-84.4	-79.4	-52.1	-31.2	-33.0	-30.3	-32.5

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	-20.0	-16.0	-20.3	-14.7	-23.8	-12.0	-17.8	-7.3	-17.1	-7.7
Acquisitions	0.0	0.0	0.0	0.0	3.3	0.0	0.7	0.0	33.6	-33.6
Investments	0.0	0.0	-97.1	-80.2	-105.8	0.0	-23.3	-26.7	-21.4	-37.7
Sales of Investment	441.8	177.8	0.0	70.3	-0.1	47.3	0.0	20.7	-135.7	71.3
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	33.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-38.2	25.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-165.0	0.0	0.0	-305.0	-220.0	-20.0	-225.0	-350.0	-364.0	-700.0	0.0	-4.0	0.0	0.0	0.0	0.0	-19.7
Debt Issued	26.4	1,599.3	-11.5	44.5	662.8	112.5	646.7	48.9	341.5	1,936.1	-0.1	5.9	0.0	0.0	0.0	0.0	19.7
Issuance of Common Stock	-0.9	0.0	0.0	0.0	0.0	103.4	549.7	9.3	341.1	1,945.9	0.0	0.0	0.0	0.0	0.0	0.0	301.2
Repurchase of Common Stock	-228.5	-96.5	-225.7	-83.9	-100.9	-81.3	-349.1	-167.9	-161.8	-26.1	-64.6	-135.3	-176.7	-51.4	-52.9	-47.0	-299.2
Dividends Paid	-233.7	0.0	0.0	-223.5	-209.4	-193.3	-170.6	-150.0	-130.3	-118.1	-78.5	-73.4	-110.8	-58.4	-114.0	-40.4	-19.7
Other Financing Activities	-19.5	0.0	0.0	-29.8	612.0	-9.1	-6.7	-4.3	-56.6	-2.0	-7.0	1.3	3.6	2.4	0.0	-4.3	-395.0
Cash from Financing	-653.6	0.0	0.0	-656.1	81.7	-200.3	-201.7	-662.9	-371.6	1,099.7	-150.1	-211.5	-283.9	-107.4	-166.9	-91.7	-432.3

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	-75.0	-90.0
Debt Issued	1,594.7	-6.1	-2.8	4.3	-5.6	16.9	-16.9	-5.9	25.3	23.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.9
Repurchase of Common Stock	-1.7	-4.5	-37.4	-52.9	6.7	-27.3	-103.0	-102.1	-5.8	-0.8
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-58.5	-58.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.6	-15.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-142.5	-164.9

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		808.1	36.2	372.0	417.2	-112.3	34.7	828.2	-45.8	131.6	46.2	-5.0	-45.7	-73.4	85.7	0.7	81.1	-329.9
Closing Cash Balance		619.8	956.5	920.3	1,397.1	979.9	1,092.2	1,057.5	229.3	275.1	143.5	97.3	102.3	147.9	221.3	135.6	134.9	53.8

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		-572.7	213.1	241.2	126.9	157.1	143.4	78.6	-7.1	141.3	595.3
Closing Cash Balance		956.5	3,170.0	1,288.4	1,047.2	920.3	763.2	619.8	541.2	548.3	1,731.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		1,467.3	1,153.1	963.7	1,030.6	591.3	545.8	1,411.4	597.7	498.4	336.9	185.2	205.9	212.5	195.7	170.5	174.0	111.4
Real Free Cash Flow		1,430.0	1,153.1	963.7	989.3	560.6	519.2	1,389.7	575.9	463.3	284.3	170.7	193.8	196.9	174.9	158.1	161.4	90.6

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		357.8	137.9	416.9	239.1	353.2	169.3	282.9	158.3	296.9	729.2
Real Free Cash Flow		357.8	124.9	416.9	239.1	353.2	169.3	282.9	158.3	290.7	720.1