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

Enova International, Inc.

ENVA

Valuace

Růst

Zdraví

Cena

$ 135.26

+1.64 (1.06%)

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	3,151.7	3,151.7	2,657.8	2,117.6	1,736.1	1,207.9	1,083.7	1,174.8	1,114.1	843.7	745.6	652.6	809.8	765.3	660.9	260.7	198.2
Cost of Revenues	1,571.7	1,571.7	1,418.8	1,082.5	618.5	260.2	486.2	678.5	650.3	470.6	393.6	269.7	305.3	334.8	288.5	0.0	0.0
Gross Profit	1,580.0	1,580.0	1,239.0	1,035.1	1,117.6	947.8	597.5	496.3	463.7	373.1	352.0	382.9	504.6	430.5	372.5	260.7	198.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	839.4	802.7	764.0	745.5	729.6	689.9	628.4	609.9	583.6	551.4
Cost of Revenues	337.5	428.9	405.4	399.9	393.5	366.5	329.2	329.6	0.0	280.4
Gross Profit	501.9	373.8	358.7	345.6	336.0	323.5	299.2	280.3	583.6	270.9

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	574.7	523.0	428.1	210.4	224.3	232.3	203.2	195.4	219.0	235.7	219.8	181.5	191.1	150.4
Depreciation & Amortization	41.8	41.8	40.2	38.2	43.3	-38.8	19.7	15.1	15.2	14.4	15.6	18.4	18.7	17.1	13.3	11.3	8.6
Total Operating Expenses	840.5	840.5	654.2	613.0	733.6	611.2	326.4	323.7	360.0	312.7	296.1	311.4	328.0	307.7	258.3	16.7	21.3
Operating Income	739.4	739.4	584.8	422.1	384.0	413.1	107.4	175.1	183.1	134.4	121.5	124.4	215.0	142.6	114.2	277.5	219.5

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	171.4	154.2
Depreciation & Amortization	9.1	12.4	10.3	10.1	10.2	10.0	9.7	10.3	9.0	10.0
Total Operating Expenses	315.2	177.0	174.6	173.7	180.9	169.7	154.2	149.5	477.0	215.9
Operating Income	186.6	196.8	184.1	171.9	155.2	153.7	145.1	130.8	97.5	103.7

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	0.0	0.0	0.0	480.3	378.6
Interest Expense	169.6	169.6	0.0	194.8	115.9	76.5	86.7	75.6	79.3	74.0	65.6	52.9	38.5	19.8	21.0	219.1	180.5
Other Expense	-338.4	-338.4	-313.7	-194.9	-111.4	-75.9	328.0	-5.1	-27.3	-22.5	1.6	-1.0	0.0	-1.2	-0.3	-219.1	-180.5
IBT	401.0	401.0	271.1	227.2	272.6	337.2	435.4	170.1	76.4	37.9	57.4	70.5	176.5	121.6	92.8	58.4	39.0
Income Tax Expense	92.6	92.6	61.7	52.1	65.2	80.1	57.2	42.1	6.3	8.7	22.8	26.5	64.8	43.6	34.0	21.4	14.2
Net Income	308.4	308.4	209.4	175.1	207.4	256.3	377.8	128.0	70.1	29.2	34.6	44.0	111.7	78.0	58.9	37.0	24.8

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	0.0	0.0
Interest Expense	89.0	0.0	0.0	80.5	0.0	0.0	0.0	0.0	57.2	0.0
Other Expense	-87.9	-86.6	-83.1	-80.9	-77.8	-98.2	-71.5	-66.1	-55.9	-48.5
IBT	98.8	110.2	101.1	91.0	77.4	55.5	73.6	64.7	41.6	55.2
Income Tax Expense	19.8	29.9	24.9	18.1	13.7	12.1	19.7	16.2	6.9	13.9
Net Income	79.0	80.3	76.1	72.9	63.7	43.4	53.9	48.4	34.8	41.3

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	$5.71	$6.42	$7.05	$11.85	$3.80	$2.06	$0.87	$1.04	$1.33	$3.38	$2.36	$1.78	$1.12	$0.75
EPS Diluted	$0.00	$0.00	$0.00	$5.49	$6.19	$6.79	$11.70	$3.72	$1.99	$0.86	$1.03	$1.33	$3.38	$2.36	$1.78	$1.12	$0.75
Shares Outstanding	24.8	24.8	26.9	30.7	32.3	36.4	31.9	33.7	34.0	33.5	33.2	33.0	33.0	33.0	33.0	33.0	33.0
Diluted Shares Outstanding	26.4	26.4	28.2	31.9	33.5	37.7	32.3	34.4	35.2	34.1	33.5	33.0	33.0	33.0	33.0	33.0	33.0

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	$1.17	$1.35
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.13	$1.29
Shares Outstanding	24.8	25.0	25.5	25.7	26.1	26.4	26.9	28.2	29.7	30.6
Diluted Shares Outstanding	26.4	26.5	27.1	27.1	27.7	27.7	27.9	29.5	30.9	31.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	271.3	73.9	54.4	100.2	165.5	297.3	47.3	52.9	68.7	39.9	42.1	75.1	47.5	37.5	38.2	19.2
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	0.0	0.0
Total Cash & ST Investments	271.3	73.9	54.4	100.2	165.5	297.3	47.3	52.9	68.7	39.9	42.1	75.1	47.5	37.5	38.2	19.2
Accounts Receivable	4,007.9	63.8	3,673.3	3,128.5	2,068.1	1,281.8	1,127.2	918.8	732.6	581.1	460.2	323.6	303.5	228.4	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.6	0.0	0.0	0.0	0.0
Other Current Assets	-4,279.2	4,675.9	323.1	78.2	0.0	0.0	0.0	24.3	29.5	26.3	29.0	42.1	39.6	42.9	0.0	0.0
Total Current Assets	4,350.4	4,813.6	4,122.7	3,306.9	2,294.0	1,651.0	1,219.6	996.1	830.8	647.3	531.2	440.2	390.5	308.8	38.2	19.2

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	53.6	55.6	55.5	73.9	67.5	60.1	76.5	377.4	62.9	100.0
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	53.6	55.6	55.5	73.9	67.5	60.1	76.5	377.4	62.9	100.0
Accounts Receivable	5,144.9	4,886.9	4,689.6	63.8	4,269.7	4,079.1	3,946.6	3,745.3	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3,716.5	3,548.4
Other Current Assets	303.4	323.9	256.3	4,675.9	186.9	211.2	152.5	0.0	133.4	161.6
Total Current Assets	5,501.9	5,266.4	5,001.4	4,813.6	4,524.0	4,350.4	4,175.5	4,122.7	3,641.7	3,444.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	128.2	138.2	123.0	112.6	101.5	119.5	74.1	49.6	48.5	47.1	48.1	34.0	39.4	41.8	36.7	31.6
Goodwill	279.3	279.3	279.3	279.3	279.3	268.0	267.0	267.0	267.0	267.0	267.0	255.9	255.9	255.9	255.8	255.8
Intangible Assets	15.0	11.0	19.0	27.4	35.4	26.0	2.2	3.3	4.3	5.4	6.5	0.0	0.0	0.2	0.2	1.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-29.0	-25.4	0.0	0.0	0.0	0.0
Other Long-Term Assets	44.2	24.2	41.6	54.7	51.3	43.5	11.5	12.3	8.8	11.1	28.0	29.5	6.3	6.3	-292.7	-288.4
Total Long-Term Assets	466.7	452.6	462.8	474.0	467.5	457.1	354.8	332.1	328.7	330.6	349.6	319.4	301.6	304.1	292.7	288.4
Total Assets	4,817.1	5,266.1	4,585.5	3,780.9	2,761.5	2,108.1	1,574.4	1,328.2	1,159.5	977.9	880.9	759.6	692.2	612.9	534.4	421.8

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	145.9	145.5	142.4	138.2	130.7	128.2	125.3	123.0	119.9	115.6
Goodwill	279.3	279.3	279.3	279.3	279.3	279.3	279.3	279.3	279.3	279.3
Intangible Assets	4.9	6.9	8.9	11.0	13.0	15.0	17.0	19.0	21.0	23.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	30.2	30.4	33.8
Other Long-Term Assets	30.3	26.7	25.2	24.2	28.7	44.2	39.4	83.4	41.2	45.5
Total Long-Term Assets	460.4	458.4	455.8	452.6	451.7	466.7	461.0	462.8	461.4	463.4
Total Assets	5,962.2	5,724.8	5,457.3	5,266.1	4,975.7	4,817.1	4,636.5	4,585.5	4,103.1	3,907.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Accounts Payable	334.0	59.0	43.3	198.3	156.1	124.1	122.2	89.3	77.1	71.7	72.1	57.3	49.6	16.0	14.2
Short-Term Debt	0.0	233.3	22.3	0.0	0.0	-38.6	1.5	2.2	3.0	3.0	3.0	1.6	424.1	427.9	0.0
Other Current Liabilities	0.0	191.0	195.5	0.0	0.0	39.0	-12.8	-7.8	-10.1	-9.6	-12.5	1.6	-4.6	27.2	-14.2
Current Liabilities	334.0	483.3	261.2	198.3	156.1	126.7	122.2	89.3	77.1	72.0	72.1	64.1	473.7	475.6	14.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	252.9	257.5	237.4	59.0	259.5	334.0	290.6	43.3	275.2	229.3
Short-Term Debt	0.0	0.0	0.0	233.3	0.0	0.0	0.0	22.3	0.0	0.0
Other Current Liabilities	0.0	0.0	0.0	191.0	0.0	0.0	0.0	-65.7	-275.2	-229.3
Current Liabilities	252.9	257.5	237.4	483.3	259.5	334.0	290.6	261.2	275.2	229.3

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	3,194.1	3,362.3	2,970.8	2,292.3	1,425.4	1,014.4	1,026.9	857.9	788.5	649.9	553.3	494.2	424.1	427.9	410.8	270.3
Capital Leases	26.5	32.2	27.0	33.6	41.0	68.0	35.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	115.0	223.6	113.4	104.2	86.9	48.1	48.7	33.2	12.1	14.3	49.5	47.3	45.3	39.8	33.8	22.6
Total Liabilities	3,669.6	4,069.2	3,345.4	2,594.7	1,668.4	1,189.2	1,197.7	980.4	877.8	736.2	674.9	605.6	519.1	515.5	492.9	341.9

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	4,138.7	3,996.2	3,789.5	3,362.3	3,320.1	3,220.6	3,067.8	2,966.7	2,469.9	2,325.4
Capital Leases	32.2	32.7	32.1	32.2	26.3	26.5	27.0	22.9	27.1	28.4
Def. Tax Liability	286.9	242.4	233.7	223.6	217.4	115.0	127.9	113.4	96.9	103.9
Total Liabilities	4,678.6	4,496.1	4,260.6	4,069.2	3,797.0	3,669.6	3,486.3	3,345.4	2,842.0	2,658.6

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	1,590.6	1,697.8	1,488.3	1,313.2	1,105.8	849.5	372.7	336.4	264.7	235.5	200.9	156.9	169.9	96.7	41.6	79.6
Comprehensive Income	-10.7	-13.7	-6.3	-6.0	-8.5	-6.9	-3.1	-13.8	-7.1	-11.6	-4.6	-3.2	3.1	0.7	-0.8	-0.2
Total Common Equity	1,147.5	1,196.9	1,240.2	1,186.1	1,093.1	917.3	376.6	347.8	281.7	241.7	206.0	154.0	173.0	97.4	41.5	79.9

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	1,927.2	1,846.8	1,770.7	1,697.8	1,634.1	1,590.6	1,536.7	1,488.3	1,453.5	1,412.3
Comprehensive Income	-7.9	-8.9	-10.8	-13.7	-9.4	-10.7	-7.2	-6.3	-7.2	-6.0
Total Common Equity	1,283.7	1,228.7	1,196.7	1,196.9	1,178.7	1,147.5	1,150.2	1,240.2	1,261.0	1,249.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		3,220.6	3,595.6	2,970.8	2,292.3	1,425.4	1,014.4	1,026.9	857.9	788.5	649.9	553.3	494.2	424.1	427.9	410.8	270.3
Book Value		1,147.5	1,196.9	1,240.2	1,186.1	1,093.1	918.8	376.6	347.8	281.7	241.7	206.0	154.0	173.0	97.4	41.5	79.9

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		1,283.7	1,228.7	1,196.7	1,196.9	1,178.7	1,147.5	1,150.2	1,240.2	1,261.0	1,249.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	178.4	308.4	209.4	175.1	207.4	257.1	377.9	36.6	70.1	29.2	34.6	44.0	111.7	78.0	58.9	37.0	24.8
Depreciation & Amortization	31.0	41.8	40.2	38.2	36.9	35.4	19.7	15.1	15.2	14.4	15.6	18.4	18.7	17.1	13.3	11.3	8.6
Stock-Based Compensation	29.9	0.0	31.8	26.7	22.0	21.2	18.0	12.0	11.7	11.3	8.5	9.6	0.7	0.3	0.1	0.2	0.1
Change Working Capital	17.7	34.2	-14.0	28.6	-8.6	-58.8	74.9	34.8	-36.3	-32.0	-1.1	-7.9	10.6	2.5	-3.8	-12.1	1.7
Change In Accounts Receivable	-47.2	0.0	0.0	0.0	-32.3	-20.8	68.8	-36.6	-22.7	-19.1	-16.2	-0.5	3.7	-5.7	-6.9	0.0	0.0
Change In Accounts Payable	24.1	35.0	35.1	18.1	-2.8	17.8	-18.1	13.8	17.8	-5.3	8.5	8.7	7.7	6.4	3.3	0.0	0.0
Change In Inventories	11.5	0.0	0.0	0.0	0.0	-7.2	18.1	-13.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	1,057.8	1,434.7	1,158.4	889.8	619.3	177.7	247.0	755.1	602.2	429.0	338.0	221.2	268.3	335.1	309.5	219.1	180.5
Cash from Operations	1,295.0	0.0	0.0	1,166.9	894.0	471.9	740.9	858.2	684.8	447.2	393.4	283.9	422.1	438.3	375.5	257.9	218.5

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	79.0	80.3	76.1	72.9	63.7	43.4	53.9	48.4	34.8	41.3
Depreciation & Amortization	9.1	12.4	10.3	10.1	10.2	10.0	9.7	10.3	9.0	2.0
Stock-Based Compensation	0.0	8.5	8.1	7.9	8.3	8.1	7.8	7.6	7.5	7.1
Change Working Capital	54.6	-8.0	18.5	-30.8	22.6	-78.8	41.5	0.7	-12.9	-12.1
Change In Accounts Receivable	0.0	3.5	-13.3	-5.3	2.4	0.7	-15.8	12.9	-9.5	-32.8
Change In Accounts Payable	50.4	2.9	16.0	-34.4	13.0	10.6	26.4	-14.9	14.4	-1.7
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.5	2.0
Other Non-cash Items	356.2	344.4	326.1	321.8	318.2	313.6	259.6	267.0	259.8	239.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	314.3	271.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-46.9	-47.1	-43.4	-45.2	-43.6	-29.7	-29.5	-17.3	-16.1	-16.5	-14.4	-32.2	-13.3	-14.9	-17.9	-15.1	-12.7
Acquisitions	0.0	0.0	0.0	0.0	8.7	-27.2	109.9	0.0	0.0	0.0	0.0	-17.7	0.0	0.0	0.0	0.0	-21.2
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	-0.7	0.0	-1.0	0.0	0.0
Sales of Investment	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
Other Investing Activities	-1,814.2	0.0	0.0	-1,449.4	-1,631.4	-923.5	3.2	-868.5	-704.9	-510.6	-470.2	-322.2	-291.2	-388.9	-346.6	-266.2	-191.1
Cash from Investing	-1,861.1	0.0	0.0	-1,494.7	-1,666.3	-980.4	83.6	-885.8	-720.9	-527.1	-484.6	-372.2	-305.2	-403.7	-365.5	-281.3	-224.9

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	-11.7	-11.3	-11.2	-12.9	-10.2	-10.9	-11.1	-11.2	-11.8	-12.8
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-554.4	-432.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-566.2	-445.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-1,085.2	0.0	0.0	696.5	-95.5	-376.7	-731.8	-529.3	-861.9	-498.9	-231.5	-5.0	-431.8	0.0	-4.1	0.0	0.0
Debt Issued	1,980.5	3,595.6	624.8	1,375.1	962.4	787.7	719.3	698.2	931.3	637.5	328.1	64.1	501.8	-3.8	21.1	140.5	270.3
Issuance of Common Stock	12.5	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	0.0	0.0	0.0
Repurchase of Common Stock	-317.9	-214.6	-289.3	-153.2	-143.1	-116.7	-56.4	-33.8	-17.3	-5.1	-0.4	-0.2	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-122.4	0.0	0.0	0.0	0.0
Other Financing Activities	1,489.4	0.0	0.0	-16.8	963.4	858.5	252.2	658.5	901.7	608.5	331.8	61.8	475.1	-28.6	-4.9	43.1	-1.0
Cash from Financing	576.8	0.0	0.0	526.5	724.9	365.1	-536.0	95.5	22.5	104.6	99.9	56.6	-79.0	-28.6	-9.0	43.1	-1.0

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	4,138.7	142.6	206.7	193.8	275.6	99.4	152.8	78.8	519.1	144.5
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	-35.3	-38.4	-55.3	-85.5	-51.2	-23.3	-63.4	-151.4	-66.8	-36.4
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	499.7	145.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	433.0	108.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		9.6	85.2	-54.8	199.0	-47.5	-143.3	288.2	42.1	-20.9	28.8	-2.1	-33.0	27.6	9.9	3.1	19.0	-8.1
Closing Cash Balance		271.3	407.9	322.7	377.4	178.4	225.9	369.2	92.4	77.3	68.7	39.9	42.1	75.1	47.5	37.5	38.2	19.2

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		50.9	-22.5	67.6	-10.8	68.3	-16.9	42.4	-148.5	181.1	-65.3
Closing Cash Balance		407.9	357.0	379.4	311.9	322.7	254.4	271.3	228.9	377.4	196.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		1,248.1	1,772.0	1,495.2	1,121.6	850.4	442.2	711.4	840.9	668.8	430.6	379.0	251.7	408.8	423.4	357.6	242.9	205.8
Real Free Cash Flow		1,218.2	1,772.0	1,463.3	1,094.9	828.4	421.0	693.3	829.0	657.1	419.3	370.5	242.1	408.1	423.2	357.5	242.7	205.7

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		487.1	470.5	436.1	378.3	420.3	387.6	349.9	337.3	302.5	258.5
Real Free Cash Flow		487.1	461.9	428.0	370.3	412.0	379.5	342.1	329.7	295.0	251.4