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

Colliers International Group Inc.

CIGI

Valuace

Růst

Zdraví

Cena

$ 107.27

-0.28 (-0.19%)

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	5,655.8	5,655.8	4,822.0	4,335.1	4,459.5	4,089.1	2,786.9	3,045.8	2,825.4	2,275.4	1,896.7	1,722.0	2,714.3	2,343.6	2,305.5	2,224.2	1,986.3
Cost of Revenues	3,911.7	3,911.7	2,899.9	2,596.8	2,749.5	2,519.9	1,740.9	1,959.5	1,817.5	1,427.3	1,179.8	1,044.4	1,747.2	1,509.9	1,518.0	1,421.6	1,221.3
Gross Profit	1,744.1	1,744.1	1,922.1	1,738.3	1,710.0	1,569.3	1,046.0	1,086.3	1,007.9	848.1	717.0	677.6	967.1	833.8	787.5	802.6	764.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,703.8	1,463.1	1,347.6	1,141.2	1,501.6	1,179.1	1,139.4	1,002.0	1,269.3	1,056.0
Cost of Revenues	1,536.7	888.5	798.1	688.5	894.6	712.0	687.1	606.2	804.0	638.7
Gross Profit	167.2	574.6	549.6	452.7	607.0	467.0	452.3	395.7	465.3	417.4

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	1,185.5	1,096.1	1,022.7	709.7	744.9	705.8	613.3	522.3	537.9	758.4	661.0	639.3	648.9	620.4
Depreciation & Amortization	260.5	260.5	221.6	202.5	287.0	145.1	174.7	125.0	78.7	53.0	44.9	38.6	62.5	75.4	53.5	50.9	47.9
Total Operating Expenses	1,335.5	1,335.5	1,532.9	1,437.4	1,273.5	1,167.8	835.6	839.5	784.5	666.3	567.2	576.5	820.8	733.0	692.8	699.8	668.3
Operating Income	408.6	408.6	389.2	300.9	332.5	-59.2	164.6	218.2	201.4	166.8	146.2	80.4	134.4	90.2	78.4	98.1	97.5

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	326.6	279.9
Depreciation & Amortization	71.0	64.4	61.7	63.4	65.2	56.1	49.8	50.5	52.5	50.5
Total Operating Expenses	-5.9	470.0	450.4	421.1	485.6	357.3	337.6	352.4	335.6	331.1
Operating Income	173.1	104.7	99.2	31.6	121.4	109.7	114.7	43.3	129.7	70.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.9	1.0	1.0	1.2	1.0
Interest Expense	83.8	83.8	85.8	94.1	48.6	31.8	30.9	29.5	20.8	11.9	9.2	9.0	14.2	21.5	19.6	16.8	18.3
Other Expense	-98.5	-98.5	-78.1	-88.2	-42.9	-92.8	-28.0	-27.6	-20.7	-14.4	-1.1	-19.5	-10.8	-9.0	-13.9	-11.0	3.9
IBT	310.0	310.0	311.1	212.8	289.6	-152.0	136.5	190.6	181.8	155.4	139.4	72.5	121.2	70.3	61.2	74.9	77.1
Income Tax Expense	81.6	81.6	74.2	68.1	95.0	85.5	42.0	53.0	53.3	63.3	47.8	32.6	31.8	22.6	20.3	-26.8	29.2
Net Income	104.9	104.9	161.7	65.5	194.5	-237.6	94.5	137.6	97.7	49.3	68.0	23.3	43.3	-18.0	5.9	74.1	13.6

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	22.3	24.2
Interest Expense	23.3	22.4	15.5	22.5	23.2	23.4	19.4	19.9	23.0	24.2
Other Expense	-50.1	-20.4	-10.0	-18.0	-21.2	-19.2	-18.4	-19.2	-21.4	-23.4
IBT	122.9	84.3	89.2	13.6	100.2	90.5	96.3	24.1	114.3	47.5
Income Tax Expense	32.5	19.1	25.2	4.7	18.7	21.1	24.4	10.0	30.8	18.1
Net Income	62.9	42.2	4.0	-4.3	75.1	37.2	36.7	12.7	67.4	25.1

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	$1.90	$4.48	$-5.53	$2.36	$3.48	$2.49	$1.32	$1.76	$0.63	$1.20	$-0.55	$-0.12	$2.13	$0.12
EPS Diluted	$0.00	$0.00	$0.00	$1.42	$4.43	$-5.53	$2.35	$3.44	$2.45	$1.31	$1.75	$0.62	$1.19	$-0.54	$-0.12	$2.10	$0.11
Shares Outstanding	37.1	37.0	49.9	34.5	43.4	42.9	40.0	39.5	39.2	38.8	38.6	37.2	35.9	32.9	30.0	30.1	30.1
Diluted Shares Outstanding	37.3	37.2	50.2	46.3	43.9	42.9	40.2	40.0	39.8	39.3	38.9	37.6	36.3	33.3	30.4	30.6	30.4

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	$1.46	$0.53
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.46	$0.52
Shares Outstanding	37.1	36.5	37.2	50.6	50.5	50.3	36.7	48.5	47.3	47.2
Diluted Shares Outstanding	37.3	36.9	37.4	50.6	51.0	50.8	36.9	48.8	47.6	47.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	240.6	176.3	181.1	173.7	396.7	156.6	115.0	127.0	108.5	113.1	116.2	156.8	142.7	108.7	97.8	100.4
Short Term Investments	0.0	48.6	23.5	27.9	22.2	16.4	12.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	240.6	224.8	204.7	173.7	396.7	156.6	115.0	127.0	108.5	113.1	116.2	156.8	142.7	108.7	97.8	100.4
Accounts Receivable	765.2	998.3	726.8	699.4	748.4	665.5	436.7	554.7	383.4	311.0	298.5	409.3	371.4	328.5	286.0	262.7
Inventory	0.0	0.0	261.1	45.4	29.8	20.9	10.7	0.0	0.0	0.0	0.0	19.0	15.8	14.9	11.8	9.1
Other Current Assets	-1,005.8	376.3	281.7	269.6	353.2	192.8	155.6	78.6	109.9	100.5	81.4	92.4	71.6	51.6	45.4	40.3
Total Current Assets	1,484.2	1,599.4	1,474.3	1,213.4	1,528.2	1,035.8	718.1	760.3	601.8	524.6	496.0	707.8	615.3	510.5	450.2	419.6

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	212.5	183.3	186.3	176.3	157.0	162.6	165.3	218.0	168.6	172.4
Short Term Investments	0.0	0.0	0.0	48.6	0.0	0.0	0.0	23.5	0.0	0.0
Total Cash & ST Investments	212.5	183.3	186.3	224.8	157.0	162.6	165.3	218.0	168.6	172.4
Accounts Receivable	1,190.0	1,063.8	911.8	998.3	1,052.6	891.4	773.3	726.8	688.3	669.3
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-14.2	112.1	41.1
Other Current Assets	470.0	478.7	489.7	376.3	520.9	430.1	358.9	528.6	461.7	491.2
Total Current Assets	1,872.5	1,725.9	1,587.8	1,599.4	1,730.5	1,484.2	1,297.5	1,474.3	1,318.6	1,332.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	581.9	625.8	590.4	506.1	461.3	417.4	370.8	93.5	83.9	65.3	62.6	120.4	101.6	107.0	94.2	86.1
Goodwill	2,027.9	2,297.9	2,038.2	1,988.5	1,091.0	1,089.0	949.2	887.9	455.1	348.0	305.7	503.6	427.2	402.6	395.5	379.9
Intangible Assets	1,020.0	1,183.6	1,080.5	1,159.9	561.8	610.3	477.5	497.9	183.0	139.6	121.0	197.7	177.2	177.9	188.9	193.2
Long-Term Investments	-329.5	62.2	48.2	52.6	42.2	20.4	15.7	7.8	5.8	7.0	5.9	5.2	4.9	5.5	0.0	-22.9
Other Long-Term Assets	828.1	252.5	250.6	114.2	120.7	74.3	324.0	76.0	59.9	41.8	17.3	21.2	14.8	14.8	17.0	50.7
Total Long-Term Assets	4,187.6	4,501.2	4,007.9	3,884.8	2,345.5	2,256.4	2,174.7	1,597.3	840.1	670.1	596.4	931.6	828.3	807.4	783.5	712.8
Total Assets	5,670.9	6,100.6	5,482.1	5,098.2	3,873.7	3,292.2	2,892.7	2,357.6	1,441.9	1,194.8	1,092.4	1,639.4	1,443.5	1,317.9	1,233.7	1,132.5

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	648.7	647.5	631.1	625.8	624.9	582.0	576.3	590.4	547.8	548.1
Goodwill	2,629.1	2,408.9	2,328.6	2,297.9	2,323.5	2,028.2	2,021.3	2,038.2	2,011.1	2,028.9
Intangible Assets	1,241.5	1,164.4	1,154.2	1,183.6	1,218.1	1,020.0	1,044.4	3,102.8	1,103.0	1,138.2
Long-Term Investments	0.0	0.0	0.0	62.2	0.0	0.0	0.0	48.2	0.0	29.1
Other Long-Term Assets	322.6	419.2	328.4	252.5	272.5	498.5	275.5	191.4	196.7	153.2
Total Long-Term Assets	4,933.2	4,734.7	4,524.7	4,501.2	4,508.9	4,187.6	3,974.8	4,007.9	3,921.3	3,965.5
Total Assets	6,805.6	6,460.6	6,112.5	6,100.6	6,239.4	5,671.8	5,272.3	5,454.1	5,239.9	5,298.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	967.0	494.6	525.2	503.2	391.2	748.7	757.3	710.1	618.6	483.4	455.2	553.1	485.4	401.8	82.1	72.3
Short-Term Debt	229.8	171.7	261.9	110.6	245.3	306.0	74.1	1.8	2.4	2.0	3.2	36.4	44.8	39.0	216.4	39.2
Other Current Liabilities	333.7	763.0	592.2	702.1	847.3	32.6	68.8	47.2	27.1	10.8	9.2	11.9	14.2	2.6	276.3	26.5
Current Liabilities	1,441.3	1,508.0	1,441.2	1,341.6	1,514.2	1,108.3	924.3	798.7	673.0	510.6	479.1	630.2	570.2	467.9	594.3	411.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	506.9	511.6	965.3	494.6	524.0	486.5	468.1	508.7	507.6	531.2
Short-Term Debt	286.7	212.6	192.7	171.7	237.3	229.8	122.3	271.1	140.9	167.6
Other Current Liabilities	747.3	651.9	193.7	763.0	634.3	660.1	452.8	644.9	576.2	566.7
Current Liabilities	1,643.2	1,470.0	1,351.7	1,508.0	1,479.8	1,441.3	1,100.8	1,441.2	1,238.5	1,277.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,354.0	1,886.3	1,873.5	1,986.8	1,051.4	946.5	836.4	670.3	247.5	260.5	257.7	457.0	328.0	375.2	177.0	278.5
Capital Leases	371.6	476.9	465.4	407.5	377.6	330.6	299.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	37.6	78.5	0.0	57.8	42.4	50.5	28.0	27.6	18.6	18.7	18.4	36.2	31.2	34.7	38.2	33.2
Total Liabilities	3,371.0	3,622.4	3,559.6	4,604.8	3,288.5	2,706.1	2,016.3	1,622.2	1,007.0	847.5	803.3	1,175.2	972.4	926.0	848.7	758.9

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	2,216.9	2,109.3	2,036.7	1,886.3	2,168.1	1,725.9	1,697.3	1,877.8	1,982.4	2,008.2
Capital Leases	485.6	484.5	481.3	476.9	472.2	459.0	447.9	373.5	432.4	437.4
Def. Tax Liability	82.9	78.9	74.0	78.5	82.4	37.6	38.9	43.0	40.3	44.7
Total Liabilities	4,086.4	3,916.8	3,614.3	3,622.4	3,861.7	3,371.5	3,048.0	3,494.1	3,412.9	3,487.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	1,436.1	1,472.2	1,127.0	845.7	852.2	458.0	442.2	415.8	407.0	399.8	396.1	310.4	300.8	118.8	0.0	0.0
Retained Earnings	-291.0	-186.3	-332.9	-384.2	-279.7	119.4	77.2	-21.8	-128.4	-174.3	-238.4	-118.2	-123.1	-74.0	-64.0	-110.6
Comprehensive Income	-76.4	-101.5	-69.6	-76.3	-70.3	-62.0	-67.2	-61.2	-43.4	-71.3	-63.6	-13.9	26.8	34.6	28.2	32.2
Total Common Equity	1,194.1	1,324.9	848.0	493.4	585.3	586.1	517.3	392.0	289.5	212.5	149.5	233.2	249.0	239.9	243.6	199.2

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	1,512.0	1,493.7	0.0	1,472.2	1,452.3	1,436.3	1,432.1	1,127.0	1,102.4	1,092.8
Retained Earnings	-151.9	-194.1	0.0	-186.3	-253.8	-291.0	-320.2	-332.9	-393.2	-418.3
Comprehensive Income	-79.5	-74.0	0.0	-101.5	-72.6	-76.4	-76.7	-69.6	-77.1	-73.7
Total Common Equity	1,442.8	1,385.1	1,341.5	1,324.9	1,254.6	1,194.3	1,161.2	846.1	753.6	713.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,955.4	2,058.0	2,136.8	2,097.4	1,296.7	1,252.5	910.5	672.1	249.9	262.5	260.9	493.3	372.8	414.2	393.4	317.7
Book Value		2,299.9	2,478.2	1,922.6	493.4	585.3	586.1	876.4	735.3	434.9	347.3	289.1	464.2	471.1	391.9	385.0	373.6

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		1,276.4	1,158.7	1,156.7	1,153.3	1,123.1	1,105.9	1,063.1	1,066.6	1,073.4	1,097.1
Book Value		1,442.8	1,385.1	1,341.5	1,324.9	1,254.6	1,194.3	1,161.2	846.1	753.6	713.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	148.0	104.9	236.9	144.7	194.5	-237.6	94.5	137.6	128.6	92.1	91.6	39.9	90.9	41.6	40.9	101.7	47.9
Depreciation & Amortization	203.8	260.5	221.6	202.5	177.4	145.1	125.9	94.7	78.7	53.0	44.9	38.6	62.5	75.4	53.5	50.9	47.9
Stock-Based Compensation	30.0	0.0	46.0	27.1	21.9	14.3	9.6	7.8	6.4	4.4	3.3	35.4	4.1	4.2	3.2	0.0	0.0
Change Working Capital	-217.5	-192.3	-226.9	-129.6	-515.4	22.0	149.7	-88.3	3.4	15.6	-5.1	3.5	8.3	17.6	22.2	-20.9	23.9
Change In Accounts Receivable	-289.1	-0.2	-210.0	31.8	-469.1	-322.3	49.0	-74.5	-50.4	-40.0	-16.7	-5.6	-22.1	-33.6	-19.9	-22.5	-39.1
Change In Accounts Payable	5.7	0.0	16.1	9.0	39.2	153.1	-13.9	-9.0	14.2	9.2	6.2	-7.9	19.3	-2.5	-1.0	11.0	4.6
Change In Inventories	-15.1	0.0	0.0	0.0	0.0	-55.1	193.2	-6.6	34.7	44.2	3.5	27.5	-3.4	-1.2	-3.0	-2.4	0.3
Other Non-cash Items	232.3	139.3	78.8	-79.0	214.7	382.7	-200.1	165.7	34.3	28.0	11.6	37.1	-5.8	1.4	1.9	13.0	2.8
Cash from Operations	214.9	0.0	0.0	165.7	67.0	289.0	166.5	310.8	257.5	212.9	156.3	157.2	159.1	116.3	103.0	80.2	115.1

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	62.1	41.8	4.1	8.9	73.0	37.5	36.7	14.1	69.3	29.4
Depreciation & Amortization	67.5	63.7	62.7	63.4	63.3	56.5	49.8	50.5	52.5	51.2
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.7	10.4	5.5
Change Working Capital	74.1	95.8	-72.6	-160.6	41.5	9.1	22.9	-188.9	21.6	-54.6
Change In Accounts Receivable	0.4	-53.1	-140.0	30.3	1.4	-0.5	19.9	4.6	-237.0	-76.6
Change In Accounts Payable	0.0	0.0	0.0	-38.4	0.0	0.0	0.0	-46.6	15.1	-6.5
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-15.1	0.0
Other Non-cash Items	50.3	-91.6	45.3	13.0	24.1	0.8	26.1	-16.0	9.8	9.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	174.3	42.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-73.3	-80.1	-62.0	-84.5	-67.7	-58.0	-40.4	-44.2	-35.6	-39.5	-25.0	-22.5	-52.5	-34.8	-44.4	-37.4	-32.5
Acquisitions	62.2	-311.4	-537.7	-60.3	-1,007.3	-60.8	-205.6	-80.6	-569.0	-58.7	-82.1	-44.1	-99.9	11.7	-19.2	-23.0	-34.7
Investments	-305.0	-178.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	125.9	96.2	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
Other Investing Activities	-125.3	0.0	0.0	10.9	202.1	69.4	132.5	-93.5	-23.6	-43.1	-26.6	-18.8	-3.8	-4.2	1.7	1.5	1.0
Cash from Investing	-301.8	0.0	0.0	-134.0	-872.8	-49.4	-113.5	-218.3	-628.1	-141.2	-133.7	-85.4	-156.2	-27.3	-61.9	-58.8	-66.1

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	-31.4	-16.6	-16.7	-14.7	-19.0	-16.2	-12.5	-16.9	-24.7	-19.3
Acquisitions	-43.4	-186.4	-64.0	-9.5	-40.1	-482.4	-7.1	0.0	68.6	-1.6
Investments	-8.2	-36.0	-114.6	0.0	-46.2	-15.8	-219.6	0.0	0.0	-49.1
Sales of Investment	14.2	17.2	65.1	0.0	0.6	0.0	71.0	0.0	0.0	49.9
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-109.8	10.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-66.0	-9.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-487.6	0.0	0.0	92.0	-700.2	-819.9	-163.1	-644.7	-800.0	-21.6	-201.1	-62.3	-193.0	-516.5	-376.3	-133.9	-84.8
Debt Issued	267.2	2,058.0	-78.8	131.5	1,500.9	864.2	505.0	883.0	1,222.3	9.0	202.7	-170.1	313.6	475.1	397.1	209.5	402.5
Issuance of Common Stock	298.4	0.0	0.0	42.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	307.7	551.9	412.8	288.5	125.6
Repurchase of Common Stock	-7.4	0.0	0.0	0.0	-165.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-28.9	-39.2	-17.2	-80.7	-39.1
Dividends Paid	-14.2	0.0	0.0	-13.5	-13.1	-4.2	-4.0	-3.9	-3.9	-3.9	-3.5	-7.2	-14.4	-9.4	-9.6	-10.0	-10.1
Other Financing Activities	71.4	0.0	0.0	-86.3	1,491.9	842.7	168.1	547.6	1,199.2	-58.5	189.7	-19.1	-52.4	-35.0	-41.8	-86.2	-42.7
Cash from Financing	78.1	0.0	0.0	-7.8	612.9	18.6	1.0	-101.0	395.2	-83.9	-14.9	-88.6	19.1	-48.2	-32.1	-22.3	-51.1

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	-117.8	-9.8
Debt Issued	2,503.6	181.7	92.5	171.4	-347.5	449.8	136.1	-306.2	120.4	-42.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.4
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.4
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.6	-30.9
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-127.4	-47.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-15.8	38.6	-1.1	20.0	-226.2	247.7	62.5	-12.0	18.5	-4.6	-3.0	-40.6	14.1	34.0	10.9	-2.6	0.6
Closing Cash Balance		240.6	256.4	218.0	219.1	199.0	425.3	177.5	115.0	127.0	108.5	113.1	116.2	156.8	142.7	108.7	97.8	100.4

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		-1.4	22.9	-6.4	23.3	-27.0	4.2	35.4	-13.6	-19.5	-19.0
Closing Cash Balance		256.4	257.9	234.9	241.3	217.9	244.9	240.6	205.5	218.0	238.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		141.5	232.3	260.9	81.1	-0.7	231.0	126.1	266.6	221.9	173.4	131.2	134.7	106.6	81.5	58.6	42.8	82.6
Real Free Cash Flow		111.5	232.3	214.9	54.1	-22.5	216.7	116.5	258.7	215.5	169.0	127.9	99.3	102.5	77.3	55.4	42.8	82.6

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		222.6	93.0	22.8	-99.1	182.9	87.7	123.0	-154.5	149.6	22.8
Real Free Cash Flow		222.6	93.0	22.8	-99.1	182.9	87.7	123.0	-161.2	139.2	17.3