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

Carlisle Companies Incorporated

CSL

Valuace

Růst

Zdraví

Cena

$ 334.84

-2.45 (-0.67%)

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	5,019.9	5,019.9	5,003.6	4,586.9	6,591.9	4,810.3	3,969.9	4,811.6	4,479.5	4,089.9	3,675.4	3,543.2	3,204.0	2,943.0	3,629.4	3,224.5	2,527.7
Cost of Revenues	3,227.3	3,227.3	3,115.9	3,042.9	4,434.5	3,495.6	2,832.5	3,439.9	3,304.8	2,941.9	2,518.1	2,536.5	2,384.5	2,197.4	2,731.7	2,547.4	1,999.0
Gross Profit	1,792.6	1,792.6	1,887.7	1,544.0	2,157.4	1,314.7	1,137.4	1,371.7	1,174.7	1,148.0	1,157.3	1,006.7	819.5	745.6	897.7	677.1	528.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,127.7	1,346.9	1,449.5	1,095.8	1,122.9	1,333.6	1,450.6	1,096.5	1,127.5	1,259.8
Cost of Revenues	747.1	861.7	908.4	710.1	717.4	819.2	881.7	697.6	707.8	793.7
Gross Profit	380.6	485.2	541.1	385.7	405.5	514.4	568.9	398.9	419.7	466.1

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	28.7	50.8	49.9	45.4	60.9	55.1	54.9	48.1	42.8	33.8	29.3	33.0	28.7	23.2
Selling General & Admin Expenses	0.0	0.0	0.0	625.2	811.5	698.2	603.2	667.1	625.4	589.4	532.0	461.9	379.0	353.7	427.7	376.6	310.5
Depreciation & Amortization	196.5	196.5	172.6	204.7	5.8	226.2	226.0	205.4	190.6	169.1	137.8	129.3	104.0	113.9	104.9	88.0	71.9
Total Operating Expenses	789.0	792.5	744.6	651.4	881.7	747.2	649.6	717.5	665.7	642.3	574.7	504.8	411.2	378.8	473.4	402.0	332.6
Operating Income	1,003.6	1,000.1	1,143.1	982.8	1,275.7	336.6	487.8	456.0	509.0	505.7	582.6	501.9	408.3	366.8	424.3	275.1	196.1

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	8.0	7.2
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	154.3	161.7
Depreciation & Amortization	50.0	49.8	48.9	47.8	46.0	44.6	43.1	38.9	35.3	50.3
Total Operating Expenses	189.5	191.3	206.1	202.1	181.5	198.0	191.4	173.7	162.3	166.2
Operating Income	191.1	293.9	335.0	183.6	224.0	316.4	377.5	225.2	257.4	299.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	25.9	25.9	60.3	20.1	7.1	1.2	4.7	7.9	11.2	0.5	1.3	0.7	1.5	0.5	0.5	0.5	0.3
Interest Expense	78.5	78.5	73.3	75.6	85.9	80.3	76.6	66.1	53.5	33.5	30.6	34.0	32.2	33.8	25.5	21.7	8.3
Other Expense	-54.8	-51.3	-32.2	-52.4	-80.1	145.9	-83.6	139.3	-9.6	-4.0	-141.5	-34.0	-32.2	-33.8	-25.5	-21.2	-8.3
IBT	948.8	948.8	1,110.9	930.4	1,195.6	482.5	404.2	595.3	445.9	468.2	410.5	467.9	376.1	333.0	398.8	253.9	187.8
Income Tax Expense	206.3	206.3	245.8	211.5	270.4	95.5	78.5	121.6	87.3	102.9	159.7	148.3	124.4	97.8	131.5	72.0	57.2
Net Income	740.7	740.7	1,311.8	767.4	924.0	421.7	320.1	472.8	611.1	365.5	250.1	319.7	251.3	209.7	270.2	180.3	145.6

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	11.3	6.8	1.4	6.4	16.0	22.6	13.8	7.9	7.6	3.6
Interest Expense	27.7	21.3	14.7	14.8	17.3	18.6	18.8	18.6	18.6	19.4
Other Expense	-18.7	-16.1	-11.4	-8.6	-22.0	5.1	-4.9	-10.4	-9.1	-16.4
IBT	172.4	277.8	323.6	175.0	202.0	321.5	372.6	214.8	244.5	283.5
Income Tax Expense	39.0	64.3	68.1	34.9	39.6	74.9	87.4	43.9	52.8	66.6
Net Income	127.4	214.2	255.8	143.3	162.8	244.3	712.4	192.3	122.6	265.6

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	$15.34	$17.80	$8.01	$5.85	$8.28	$10.12	$5.75	$3.86	$4.89	$3.89	$3.29	$4.30	$2.91	$2.36
EPS Diluted	$0.00	$0.00	$0.00	$15.19	$17.56	$7.91	$5.80	$8.19	$10.05	$5.71	$3.82	$4.82	$3.82	$3.22	$4.22	$2.86	$2.34
Shares Outstanding	41.5	42.8	46.5	49.9	51.8	52.5	54.5	56.9	60.4	63.1	64.2	64.8	64.2	63.5	62.5	62.0	60.9
Diluted Shares Outstanding	41.8	43.2	47.1	50.4	52.5	53.2	55.0	57.5	60.8	63.6	64.9	65.8	65.3	64.8	63.6	63.0	61.6

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	$4.25	$5.35
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.20	$5.29
Shares Outstanding	41.5	42.5	43.6	44.3	46.5	45.9	47.3	47.8	48.2	49.5
Diluted Shares Outstanding	41.8	42.9	44.0	44.7	47.1	46.5	47.9	48.4	48.9	50.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	1,736.3	753.5	576.7	400.0	324.4	897.1	351.2	803.6	379.6	385.3	410.7	730.8	754.5	112.5	74.7	89.4
Short Term Investments	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	2.6	0.0
Total Cash & ST Investments	1,736.3	753.5	576.7	400.0	324.4	897.1	351.2	803.6	379.6	385.3	410.7	730.8	754.5	112.5	77.3	89.4
Accounts Receivable	903.6	579.7	615.3	919.8	886.7	638.9	783.0	698.3	657.7	511.6	502.5	439.2	399.6	482.7	486.4	391.0
Inventory	426.3	472.7	361.7	748.8	605.1	432.7	510.6	457.5	507.9	377.0	356.0	339.1	298.8	538.0	539.0	430.5
Other Current Assets	85.9	120.4	1,854.4	140.8	284.8	60.2	76.7	75.3	74.3	57.0	50.3	102.4	82.1	72.1	30.2	106.0
Total Current Assets	3,152.1	1,926.3	3,408.1	2,245.0	2,150.9	2,209.3	1,752.0	2,056.7	1,644.6	1,355.2	1,319.5	1,611.5	1,530.6	1,205.3	1,213.6	1,016.9

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	1,105.0	68.4	220.2	753.5	1,530.6	1,736.3	552.6	576.7	108.0	379.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	1,105.0	68.4	220.2	753.5	1,530.6	1,736.3	552.6	576.7	108.0	379.3
Accounts Receivable	774.3	881.7	699.4	579.7	799.2	903.6	700.8	615.3	768.1	1,040.4
Inventory	0.0	500.9	529.6	472.7	462.4	426.3	399.8	361.7	394.8	599.2
Other Current Assets	603.8	75.9	82.4	120.4	119.2	85.9	1,810.2	1,854.4	2,386.1	674.0
Total Current Assets	2,483.1	1,526.9	1,531.6	1,926.3	2,911.4	3,152.1	3,463.4	3,408.1	3,657.0	379.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	664.2	711.8	705.6	822.7	759.9	672.1	783.5	760.1	780.9	632.2	585.8	547.3	497.2	637.1	560.3	533.4
Goodwill	1,337.3	1,478.0	1,202.5	2,200.7	2,199.0	1,641.7	1,716.3	1,441.8	1,601.8	1,081.2	1,134.4	964.5	858.7	958.8	850.2	667.1
Intangible Assets	1,449.9	1,504.9	1,252.9	1,837.3	2,008.7	960.9	1,140.6	967.7	1,234.4	872.2	887.8	611.7	579.8	617.5	479.2	297.9
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-35.4	0.0	-43.1	-51.3	-45.7
Other Long-Term Assets	124.8	195.6	50.9	116.3	128.3	382.4	103.6	22.9	38.1	25.0	26.6	23.7	33.9	38.6	39.1	14.2
Total Long-Term Assets	3,576.2	3,890.3	3,211.9	4,977.0	5,095.9	3,657.1	3,744.0	3,192.5	3,655.2	2,610.6	2,634.6	2,147.2	1,969.6	2,252.0	1,928.8	1,512.6
Total Assets	6,728.3	5,816.6	6,620.0	7,222.0	7,246.8	5,866.4	5,496.0	5,249.2	5,299.8	3,965.8	3,954.1	3,758.7	3,500.2	3,457.3	3,142.4	2,529.5

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	0.0	769.7	738.3	711.8	670.7	664.2	653.7	705.6	627.2	798.8
Goodwill	1,530.1	1,535.5	1,490.1	1,478.0	1,342.0	1,337.3	1,199.3	1,202.5	1,177.8	2,018.2
Intangible Assets	1,452.7	1,484.1	1,496.0	1,504.9	1,425.9	1,449.9	1,226.8	1,252.9	1,262.7	1,552.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.7	0.0	0.0
Other Long-Term Assets	990.7	203.2	194.9	195.6	128.4	124.8	102.7	50.9	91.3	114.3
Total Long-Term Assets	3,973.5	3,992.5	3,919.3	3,890.3	3,567.0	3,576.2	3,182.5	3,211.9	3,159.0	4,483.3
Total Assets	6,456.6	5,519.4	5,450.9	5,816.6	6,478.4	6,728.3	6,645.9	6,620.0	6,816.0	7,176.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	363.4	261.1	245.5	370.5	432.4	284.5	327.3	312.1	352.4	243.6	212.6	198.0	187.0	259.7	260.8	195.4
Short-Term Debt	402.9	3.2	422.5	301.8	352.0	1.1	250.2	16.7	19.4	14.2	149.9	0.0	150.0	0.0	158.1	69.0
Other Current Liabilities	296.3	317.9	491.8	365.8	351.2	328.1	294.5	241.3	259.0	232.5	219.4	176.3	17.4	193.3	178.3	174.9
Current Liabilities	1,089.7	665.8	1,186.3	1,078.4	1,169.5	646.2	899.0	595.6	658.6	513.5	605.9	392.2	371.8	470.6	613.5	456.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	294.7	338.4	313.5	261.1	327.3	363.4	322.9	245.5	328.4	397.2
Short-Term Debt	4.5	4.3	3.9	3.2	403.0	402.9	402.8	422.5	2.3	302.0
Other Current Liabilities	465.5	354.4	275.7	317.9	279.9	242.4	401.8	472.0	498.5	300.0
Current Liabilities	764.7	697.1	593.1	665.8	1,068.4	1,089.7	1,174.7	1,186.3	875.6	1,045.3

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,887.2	1,987.9	1,921.5	2,332.3	2,639.8	2,080.2	1,403.2	1,587.8	1,586.2	596.4	598.7	749.8	751.0	752.5	604.3	405.1
Capital Leases	0.0	100.5	34.8	50.8	64.4	55.1	61.8	0.0	0.0	0.0	0.1	0.1	0.1	0.4	0.0	0.0
Def. Tax Liability	0.0	239.1	244.3	395.5	433.8	206.7	252.7	186.7	262.6	144.1	176.5	195.4	177.6	246.1	0.0	-122.6
Total Liabilities	3,724.0	3,353.3	3,791.0	4,197.6	4,617.3	3,328.7	2,853.2	2,651.8	2,771.5	1,498.9	1,606.7	1,553.7	1,514.1	1,669.2	1,642.3	1,188.8

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	2,878.8	1,891.5	1,890.5	1,987.9	1,887.2	1,887.2	1,886.9	1,921.5	2,283.2	2,282.2
Capital Leases	0.0	0.0	0.0	100.5	0.0	0.0	0.0	34.8	0.0	0.0
Def. Tax Liability	232.4	232.3	230.6	239.1	0.0	0.0	0.0	244.3	-289.1	-282.0
Total Liabilities	4,464.8	3,398.8	3,284.4	3,353.3	3,715.5	3,724.0	3,786.6	3,791.0	3,892.2	4,144.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7
Retained Earnings	6,456.9	6,773.1	5,634.0	5,027.1	4,237.7	3,928.7	3,721.3	3,351.4	2,820.8	2,547.4	2,381.8	2,134.4	1,944.3	1,788.3	1,566.1	1,429.3
Comprehensive Income	-113.0	-110.1	-111.1	-157.8	-105.2	-97.0	-124.1	-122.1	-85.7	-122.2	-87.1	-61.8	-31.5	-35.5	-45.0	-38.1
Total Common Equity	3,004.3	2,463.3	2,829.0	3,024.4	2,629.5	2,537.7	2,642.8	2,597.4	2,528.3	2,466.9	2,347.4	2,205.0	1,986.1	1,788.1	1,500.1	1,340.7

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	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7	78.7
Retained Earnings	7,250.9	7,083.8	6,871.1	6,773.1	6,655.3	6,456.9	5,784.8	5,634.0	5,469.5	5,246.1
Comprehensive Income	-78.9	-72.2	-101.8	-110.1	-102.3	-113.0	-119.3	-111.1	-159.0	-143.5
Total Common Equity	1,991.8	2,120.6	2,166.5	2,463.3	2,762.9	3,004.3	2,859.3	2,829.0	2,923.8	3,032.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,290.1	1,991.1	2,324.2	2,634.1	2,991.8	2,081.3	1,653.4	1,587.8	1,586.2	596.4	748.6	749.8	751.0	752.5	762.4	474.1
Book Value		3,004.3	2,463.3	2,829.0	3,024.4	2,629.5	2,537.7	2,642.8	2,597.4	2,528.3	2,466.9	2,347.4	2,205.0	1,986.1	1,788.1	1,500.1	1,340.7

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		1,991.8	2,120.6	2,166.5	2,463.3	2,762.9	3,004.3	2,859.3	2,829.0	2,923.8	3,032.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	911.3	742.8	1,311.8	767.4	1,000.9	421.7	320.1	472.8	611.1	365.5	250.1	319.6	251.3	209.7	270.2	180.3	145.6
Depreciation & Amortization	167.6	196.5	70.2	204.7	251.3	226.2	224.2	205.4	190.6	169.1	137.8	129.3	104.0	113.9	104.9	88.0	71.9
Stock-Based Compensation	35.3	0.0	30.1	41.5	31.2	19.4	29.9	26.1	23.9	13.2	-2.6	2.7	11.9	11.9	8.5	15.7	13.3
Change Working Capital	-5.7	73.7	-25.7	119.4	-239.4	-290.0	90.7	-25.2	-216.4	-44.5	35.4	94.6	-50.4	48.0	105.4	-91.6	-109.9
Change In Accounts Receivable	-54.3	102.7	79.9	15.2	-25.9	-206.9	78.9	-58.3	-159.7	-53.9	0.3	-11.8	8.4	8.4	21.0	-71.4	0.0
Change In Accounts Payable	30.9	-33.0	-4.1	-27.0	-60.5	85.4	-15.2	16.5	-39.5	42.7	21.6	-2.9	-5.1	-20.6	-15.7	46.7	0.0
Change In Inventories	29.2	33.2	-103.7	158.0	-165.2	-136.8	16.4	-1.9	-29.0	-48.5	-12.2	23.0	-27.7	35.6	26.5	-75.8	-56.3
Other Non-cash Items	535.9	75.9	-267.2	146.4	-9.8	49.8	58.8	32.9	-269.2	13.9	135.5	-1.2	-11.0	92.9	10.7	-3.0	-21.0
Cash from Operations	1,191.1	0.0	0.0	1,207.7	1,000.9	421.7	696.7	703.1	339.2	458.7	531.2	529.2	295.9	414.7	485.9	191.2	107.4

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	139.0	212.4	-143.3	143.3	162.8	246.1	712.4	192.3	191.3	265.6
Depreciation & Amortization	50.0	49.8	-47.8	47.8	46.0	44.6	43.1	38.9	35.3	50.3
Stock-Based Compensation	0.0	0.0	-24.0	10.7	7.2	8.1	2.8	12.0	5.1	15.4
Change Working Capital	175.8	144.0	-38.0	-208.1	178.3	11.2	-126.3	-88.9	88.1	121.4
Change In Accounts Receivable	285.9	106.7	-175.0	-116.3	226.8	105.9	-174.8	-78.0	147.3	51.2
Change In Accounts Payable	-62.1	-42.7	21.5	50.3	-70.6	-37.9	26.0	78.4	-76.4	2.9
Change In Inventories	33.5	18.2	36.1	-54.6	0.2	-34.6	-16.5	-52.8	41.0	57.5
Other Non-cash Items	6.0	20.6	539.7	8.6	30.7	4.4	-444.6	9.3	118.9	5.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	402.5	441.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-129.5	-131.2	-113.3	-142.2	-183.5	-134.8	-95.5	-88.9	-120.7	-159.9	-108.8	-72.1	-118.8	-110.8	-140.4	-79.6	-64.6
Acquisitions	2,057.0	-109.6	-676.9	-36.1	-24.7	-1,571.3	-35.4	-616.4	-19.5	-934.3	-185.5	-598.9	-184.3	369.0	-288.5	-392.9	-283.6
Investments	0.0	0.0	0.0	0.0	0.0	-30.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	140.4	3.5	0.0
Sales of Investment	1.3	0.0	0.0	1.1	10.3	134.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	5.3	0.0
Other Investing Activities	505.3	0.0	0.0	529.6	136.8	115.1	8.3	10.4	769.4	-0.1	0.9	0.2	5.3	11.9	-140.4	0.2	8.9
Cash from Investing	2,434.1	0.0	0.0	352.4	-61.1	-1,486.4	-122.6	-694.9	629.2	-1,094.3	-293.4	-670.8	-297.8	270.1	-428.5	-463.5	-339.3

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	-39.9	-33.5	-28.8	-29.0	-36.6	-19.3	-24.9	-32.5	-35.9	-36.2
Acquisitions	-1.5	0.0	-58.2	-49.9	-262.6	-1.5	1,582.5	0.0	474.5	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	20.2	0.2	0.2	0.2	0.2	0.7
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	499.5	4.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	938.3	-30.8

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-527.8	0.0	0.0	-300.0	-350.0	-650.0	-758.5	0.0	0.0	-1,189.0	-150.0	-1.5	-1.5	-1.5	0.0	-59.0	0.0
Debt Issued	233.7	1,991.1	-333.1	-9.9	-7.7	1,560.5	1,186.4	65.6	1.6	2,178.8	-2.2	0.3	0.3	0.0	-9.9	347.3	474.1
Issuance of Common Stock	75.1	0.0	0.0	0.0	40.4	1,578.5	1,262.0	0.0	0.0	2,194.6	0.0	39.4	19.5	0.0	0.0	10.6	6.1
Repurchase of Common Stock	-1,350.0	-1,300.0	-1,585.9	-900.0	-400.0	-315.6	-382.4	-382.1	-459.8	-268.4	-75.0	-137.2	-19.5	0.0	0.0	346.9	0.0
Dividends Paid	-164.8	0.0	0.0	-160.3	-134.4	-112.5	-112.4	-102.9	-93.5	-92.1	-84.5	-72.3	-61.2	-53.8	-48.0	-43.5	-40.6
Other Financing Activities	-532.0	0.0	0.0	10.6	-18.0	-12.3	-33.4	23.8	12.6	-17.9	48.4	-1.4	42.5	13.8	27.4	1.4	258.3
Cash from Financing	-2,271.7	0.0	0.0	-1,349.7	-862.0	488.1	-24.7	-461.2	-540.7	627.2	-261.1	-173.0	-20.2	-41.5	-20.6	256.4	223.8

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	-300.0
Debt Issued	2,878.8	987.3	1.0	-100.6	-299.1	0.1	0.4	-54.3	58.5	1.3
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	-300.0	-300.0	-300.0	-400.0	-419.8	-466.1	-550.0	-150.0	-320.0	-330.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-41.0	-42.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.8	4.7
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-862.4	-667.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		1,357.0	358.6	176.8	211.9	75.6	-572.7	554.6	-452.4	425.3	-5.7	-25.4	-320.1	-23.7	642.0	37.8	-14.7	-6.9
Closing Cash Balance		1,736.3	1,112.1	753.5	576.7	400.0	324.4	897.1	351.2	803.6	379.6	385.3	410.7	730.8	754.5	112.5	74.7	89.4

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		7.1	1,036.6	-151.8	-533.3	-777.1	-205.7	1,183.7	-24.1	468.7	-271.3
Closing Cash Balance		1,112.1	1,105.0	68.4	220.2	753.5	1,530.6	1,736.3	552.6	576.7	108.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		1,061.6	970.6	945.8	1,059.1	817.4	286.9	601.2	614.2	218.5	298.8	422.4	457.1	177.1	303.9	345.5	111.6	42.8
Real Free Cash Flow		1,026.3	970.6	915.7	1,017.6	786.2	267.5	571.3	588.1	194.6	285.6	425.0	454.4	165.2	292.0	337.0	95.9	29.5

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		346.1	393.4	258.3	-27.2	334.0	293.5	158.5	131.0	366.6	405.5
Real Free Cash Flow		346.1	393.4	282.3	-37.9	326.8	285.4	155.7	119.0	361.5	390.1