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

FactSet Research Systems Inc.

FDS

Valuace

Růst

Zdraví

Cena

$ 216.99

-1.08 (-0.37%)

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	2,401.1	2,321.7	2,203.1	2,085.5	1,843.9	1,591.4	1,494.1	1,435.4	1,350.1	1,221.2	1,127.1	1,006.8	920.3	858.1	805.8	726.5	641.1
Cost of Revenues	1,154.1	1,097.8	1,011.9	973.2	871.1	786.4	695.4	663.4	659.3	566.6	487.4	405.3	353.7	306.4	275.5	244.6	206.6
Gross Profit	1,247.0	1,224.0	1,191.1	1,112.3	972.8	805.0	798.7	771.9	690.8	654.6	639.7	601.4	566.6	551.7	530.3	481.9	434.5

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	611.0	607.6	596.9	585.5	570.7	568.7	562.2	552.7	545.9	542.2
Cost of Revenues	296.7	287.9	288.7	280.7	269.6	258.8	258.2	247.0	255.1	251.6
Gross Profit	314.3	319.7	308.2	304.8	301.1	309.9	304.0	305.7	290.8	290.6

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	267.4	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	456.1	433.0	331.0	359.0	333.9	324.6	302.5	290.0	269.5	264.4	282.3	257.3	243.6	212.9
Depreciation & Amortization	99.4	188.7	155.6	137.7	191.6	107.3	54.9	60.5	57.3	48.3	38.1	31.3	34.4	35.8	33.8	36.8	37.3
Total Operating Expenses	498.5	475.7	489.8	456.1	433.0	331.0	359.0	333.9	324.6	302.5	290.0	269.5	264.4	282.3	257.3	243.6	212.9
Operating Income	748.5	748.3	701.3	630.2	475.5	474.0	439.7	438.0	366.2	352.1	349.7	331.9	302.2	269.4	273.0	238.3	221.6

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	0.0	0.0
Depreciation & Amortization	-52.1	52.1	50.5	48.8	46.0	43.3	41.6	40.1	39.2	34.7
Total Operating Expenses	129.3	127.6	130.9	110.6	115.6	118.6	176.1	103.8	108.9	101.6
Operating Income	185.0	192.1	177.3	194.2	185.5	191.3	127.9	202.5	181.9	189.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	5.5	6.5	14.4	12.8	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
Interest Expense	1.6	56.3	65.8	66.3	29.5	6.4	9.8	-16.1	-14.4	-6.6	-1.1	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	-28.4	-27.3	-49.8	-45.3	-31.9	-6.4	-12.5	-16.1	-14.4	-1.2	112.5	1.8	1.2	1.5	1.7	0.6	0.5
IBT	720.1	721.0	651.5	585.0	443.6	467.6	427.1	422.0	351.8	344.3	461.0	333.8	303.5	270.9	274.7	239.0	222.2
Income Tax Expense	132.3	123.9	114.4	116.8	46.7	68.0	54.2	69.2	84.8	86.1	122.2	92.7	91.9	72.3	85.9	67.9	72.0
Net Income	587.8	597.0	537.1	468.2	396.9	399.6	372.9	352.8	267.1	258.3	338.8	241.1	211.5	198.6	188.8	171.0	150.2

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	0.9	1.1	2.1	1.5	0.3	2.7	4.0	4.6	2.8	3.0
Interest Expense	-39.8	13.4	12.9	15.1	13.9	14.4	15.5	16.9	16.6	16.7
Other Expense	-23.9	-2.0	11.6	-14.2	-13.2	-11.6	-10.7	-11.9	-13.3	-13.8
IBT	161.1	190.1	189.0	179.9	172.3	179.7	117.1	190.5	168.6	175.2
Income Tax Expense	28.1	37.5	35.3	31.4	27.5	29.7	27.6	32.4	27.7	26.6
Net Income	133.1	152.6	153.6	148.5	144.9	150.0	89.5	158.1	140.9	148.6

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	$12.26	$10.48	$10.56	$9.83	$9.25	$6.90	$6.62	$8.46	$5.83	$5.06	$4.58	$4.26	$3.80	$3.26
EPS Diluted	$0.00	$0.00	$0.00	$12.04	$10.25	$10.36	$9.65	$9.08	$6.78	$6.51	$8.19	$5.71	$4.92	$4.45	$4.12	$3.61	$3.13
Shares Outstanding	37.2	37.9	38.1	38.2	37.9	37.9	37.9	38.1	38.7	39.0	40.0	41.3	41.8	43.3	44.3	45.1	46.9
Diluted Shares Outstanding	37.3	38.4	38.6	38.9	38.7	38.6	38.6	38.9	39.4	39.6	41.4	42.2	43.0	44.6	45.8	47.4	48.0

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	37.2	37.4	37.8	38.0	38.0	38.0	38.5	38.1	38.1	38.0
Diluted Shares Outstanding	37.3	37.6	38.2	38.5	38.5	38.5	38.5	38.6	38.7	38.6

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	453.1	337.7	423.0	425.4	503.3	681.9	585.6	359.8	208.6	194.7	228.4	158.9	116.4	196.6	189.0	181.7	195.7
Short Term Investments	68.9	0.0	69.6	32.2	33.2	36.0	19.6	25.8	29.3	32.4	24.2	23.5	20.0	12.7	13.9	0.0	0.0
Total Cash & ST Investments	522.0	337.7	492.6	457.7	536.5	717.8	605.2	385.6	237.9	227.2	252.6	182.4	136.4	209.4	203.0	181.7	195.7
Accounts Receivable	240.1	270.7	228.1	237.7	204.1	151.2	155.0	146.3	156.6	148.3	97.8	95.1	90.4	73.3	74.3	75.0	59.7
Inventory	-0.1	0.0	0.0	-3.1	38.5	13.9	38.1	15.0	6.3	9.7	3.2	6.9	8.4	19.7	0.0	4.0	2.8
Other Current Assets	96.1	121.4	115.2	74.8	91.2	50.6	43.7	36.9	30.1	24.1	15.7	19.8	14.7	15.7	21.9	12.5	6.9
Total Current Assets	858.3	729.8	835.8	750.4	870.3	933.6	841.9	583.8	430.9	409.4	369.3	304.2	249.8	318.0	299.1	273.2	265.1

Current Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Cash And Equivalents	337.7	356.4	278.5	289.2	423.0	453.1	381.7	411.9	425.4	486.6
Short Term Investments	0.0	7.7	8.5	69.6	69.6	68.9	68.5	32.1	32.2	32.2
Total Cash & ST Investments	337.7	364.0	287.0	358.8	492.6	522.0	450.2	443.9	457.7	518.8
Accounts Receivable	270.7	271.9	277.6	252.5	228.1	240.1	272.2	245.3	237.7	237.8
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.1	21.6
Other Current Assets	121.4	124.6	143.0	139.4	115.2	96.2	100.6	76.5	74.8	87.7
Total Current Assets	729.8	760.5	707.6	750.7	835.8	858.3	823.0	765.8	750.4	844.3

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	218.1	207.0	213.0	227.9	240.3	370.4	382.0	121.0	100.5	100.5	84.6	59.3	57.6	65.4	76.5	81.6	79.5
Goodwill	1,004.7	1,284.7	1,011.1	1,008.5	965.8	754.4	709.7	685.7	701.8	707.6	452.9	308.3	285.6	244.6	245.8	228.3	222.0
Intangible Assets	1,851.4	1,916.1	1,844.1	1,859.2	1,895.9	135.0	121.1	120.6	148.9	173.5	93.2	40.1	41.9	36.2	43.4	46.3	52.2
Long-Term Investments	0.0	7.5	0.0	0.0	0.0	-2.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	70.5	159.2	89.6	69.2	38.7	29.5	28.6	29.9	27.5	15.0	5.8	4.3	6.0	4.0	6.2	7.9	6.2
Total Long-Term Assets	3,181.4	3,574.5	3,219.2	3,198.0	3,144.0	1,289.3	1,241.5	964.8	988.5	1,003.9	649.9	432.5	413.4	372.2	395.0	384.3	378.3
Total Assets	4,039.7	4,304.3	4,055.0	3,948.4	4,014.3	2,222.8	2,083.4	1,548.6	1,419.4	1,413.3	1,019.2	736.7	663.2	690.2	694.1	657.4	643.4

Long-Term Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Property, Plant & Equipment	207.0	198.8	197.9	199.0	213.0	218.1	214.9	221.4	227.9	238.7
Goodwill	1,284.7	1,277.9	1,245.3	1,092.2	1,011.1	1,004.7	1,003.9	1,005.3	1,008.5	982.2
Intangible Assets	1,916.1	1,931.2	1,935.5	1,870.3	1,844.1	1,851.4	1,860.6	1,848.1	1,859.2	1,859.2
Long-Term Investments	7.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	159.2	170.4	155.1	136.3	89.6	70.5	64.1	86.9	69.2	61.5
Total Long-Term Assets	3,574.5	3,578.3	3,533.8	3,297.9	3,219.2	3,181.4	3,167.8	3,185.5	3,198.0	3,153.6
Total Assets	4,304.3	4,338.8	4,241.4	4,048.6	4,055.0	4,039.7	3,990.9	3,951.2	3,948.4	3,997.9

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	137.3	135.3	178.3	121.2	108.4	85.8	82.1	68.1	72.1	59.2	45.8	33.9	27.0	29.9	27.7	24.6	24.0
Short-Term Debt	217.3	66.3	155.9	28.8	29.2	31.6	29.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	148.9	138.9	132.7	166.7	148.7	135.2	165.1	139.3	149.1	141.9	112.4	105.9	100.3	88.4	85.5	84.8	85.3
Current Liabilities	671.5	521.3	667.1	467.3	438.3	315.7	276.3	207.4	221.1	201.1	158.2	139.8	127.3	118.3	113.2	109.4	109.3

Current Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Accounts Payable	135.3	144.5	128.6	151.3	178.3	137.3	127.7	149.8	121.2	109.1
Short-Term Debt	33.1	33.2	32.6	93.9	155.9	217.3	29.0	28.8	28.8	59.2
Other Current Liabilities	172.0	139.8	112.8	91.3	132.7	120.0	110.2	90.1	166.7	48.3
Current Liabilities	521.3	518.9	481.8	538.1	667.1	671.5	459.8	455.9	467.3	400.9

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,240.6	1,682.5	1,418.7	1,811.1	2,191.0	834.7	846.6	574.2	574.8	575.0	300.0	35.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	183.6	190.2	208.6	227.2	237.8	291.6	301.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	7.9	0.0	8.5	4.1	8.8	12.5	17.9	16.4	21.2	24.9	1.7	1.7	2.9	2.4	2.6	3.7	2.5
Total Liabilities	2,149.3	2,117.9	2,142.6	2,327.8	2,682.9	1,206.5	1,185.2	876.4	893.5	853.6	501.8	205.1	152.1	148.4	141.9	142.3	141.0

Long-Term Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Long-Term Debt	1,682.5	1,587.3	1,630.6	1,458.0	1,418.7	1,424.3	1,675.2	1,743.8	1,811.1	1,874.9
Capital Leases	190.2	190.3	191.0	192.8	208.6	183.6	185.8	221.5	227.2	230.3
Def. Tax Liability	14.9	16.6	14.8	15.0	8.5	7.9	8.2	9.3	4.1	6.1
Total Liabilities	2,117.9	2,183.6	2,184.5	2,057.0	2,142.6	2,149.3	2,189.1	2,250.5	2,327.8	2,329.1

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.4	2,186.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.5	0.5	0.5	0.5	0.5	0.5	0.6	0.6
Retained Earnings	1,838.5	0.0	1,888.5	1,505.1	1,179.7	912.5	633.1	373.2	122.8	1,458.8	1,283.9	1,021.7	849.5	700.5	559.7	912.1	786.8
Comprehensive Income	-92.6	0.0	-79.6	-87.1	-108.4	-39.0	-39.3	-74.5	-51.4	-34.7	-68.6	-44.1	-17.9	-31.2	-22.7	-5.7	-21.4
Total Common Equity	1,890.4	2,186.4	1,912.5	1,620.6	1,331.4	1,016.4	898.2	672.3	525.9	559.7	517.4	531.6	511.1	541.8	552.3	515.2	502.4

Total Common Equity	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Common Stock	2,186.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	0.0	2,211.2	2,104.3	1,999.0	1,888.5	1,838.5	1,719.9	1,616.4	1,505.1	1,477.2
Comprehensive Income	0.0	-68.6	-112.8	-100.4	-79.6	-92.6	-91.0	-86.9	-87.1	-89.3
Total Common Equity	2,186.4	2,155.2	2,056.9	1,991.6	1,912.5	1,890.4	1,801.8	1,700.7	1,620.6	1,668.8

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,641.5	1,558.5	1,574.6	1,839.9	2,220.2	866.2	875.7	574.2	574.8	575.0	300.0	35.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,890.4	2,186.4	1,912.5	1,620.6	1,331.4	1,016.4	898.2	672.3	525.9	559.7	517.4	531.6	511.1	541.8	552.3	515.2	502.4

Other		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		2,186.4	2,155.2	2,056.9	1,991.6	1,912.5	1,890.4	1,801.8	1,700.7	1,620.6	1,668.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	512.7	597.0	537.1	468.1	396.9	399.6	372.9	352.8	267.1	258.3	338.8	241.1	211.5	198.6	188.8	171.0	150.2
Depreciation & Amortization	143.8	188.7	155.6	137.7	129.7	107.3	57.6	60.5	57.3	48.3	38.1	31.3	34.4	35.8	33.8	36.8	37.3
Stock-Based Compensation	64.4	61.2	63.5	62.0	56.0	45.1	36.6	32.4	31.5	34.2	29.8	26.4	22.9	40.0	22.0	25.8	14.1
Change Working Capital	-32.4	-105.8	-28.5	-25.2	-79.6	7.9	27.9	-16.4	31.6	-16.0	50.6	37.6	9.2	17.5	2.3	-6.4	39.9
Change In Accounts Receivable	-9.4	-42.5	2.2	-40.1	-33.0	3.6	-8.6	10.2	-8.4	-29.5	-3.5	-4.3	-13.3	0.9	2.1	-15.3	3.9
Change In Accounts Payable	18.8	-59.4	0.0	7.4	12.8	2.1	12.1	-2.3	12.1	-2.2	5.5	8.1	-2.9	3.4	0.0	0.0	0.0
Change In Inventories	-44.3	0.0	0.0	10.9	0.0	-16.5	-24.2	-19.2	16.4	7.0	30.3	25.9	21.8	15.6	0.0	0.0	0.0
Other Non-cash Items	243.7	-11.4	4.7	45.6	44.0	0.0	0.2	0.2	0.1	-9.0	-130.7	-29.0	-12.0	-25.3	-11.2	-18.4	-24.6
Cash from Operations	692.8	0.0	0.0	645.6	538.3	555.2	505.8	427.1	385.7	320.5	331.1	306.4	265.0	269.8	232.0	207.1	211.1

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	133.1	152.6	153.6	148.5	144.9	150.0	89.5	158.1	140.9	148.6
Depreciation & Amortization	51.9	52.1	50.5	48.8	46.0	43.3	41.6	40.1	39.2	34.7
Stock-Based Compensation	20.9	18.5	14.1	17.0	16.5	13.6	16.8	15.7	16.7	14.3
Change Working Capital	99.0	-99.0	19.4	40.9	-22.7	-143.4	-5.2	36.7	-52.0	-45.8
Change In Accounts Receivable	-31.8	-19.2	-1.0	4.7	-22.8	-23.4	9.4	32.3	-29.7	-9.8
Change In Accounts Payable	-10.3	22.2	-9.7	12.2	-23.1	-38.8	0.0	6.9	-20.9	31.3
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-64.8
Other Non-cash Items	-92.5	-5.9	-18.8	4.2	2.4	0.9	45.5	0.2	0.1	-3.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-59.1	-108.8	-85.7	-60.8	-51.2	-61.3	-77.6	-59.4	-33.5	-36.9	-47.7	-25.7	-17.7	-18.5	-22.5	-29.3	-20.8
Acquisitions	-20.3	-348.3	0.0	-23.6	-1,981.6	-58.1	0.0	0.0	-15.0	-303.1	-109.8	-34.8	-46.9	-0.7	-21.3	0.0	-55.2
Investments	-45.1	-18.9	0.0	-11.0	-0.9	-18.8	-2.7	-11.1	-12.5	-30.8	-18.1	-24.3	-20.4	-15.6	-15.0	0.0	0.0
Sales of Investment	110.8	83.2	0.0	95.4	0.0	2.2	6.7	14.4	12.5	23.4	17.2	19.8	14.3	14.4	0.0	0.0	0.0
Other Investing Activities	-122.9	0.0	0.0	-95.4	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
Cash from Investing	-127.7	0.0	0.0	-95.4	-2,033.7	-136.0	-73.6	-56.1	-48.5	-347.3	-158.4	-64.9	-70.7	-20.4	-58.8	-29.3	-75.9

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-26.0	-30.8	-34.0	-25.2	-23.7	-25.9	-26.0	-21.3	-21.9	-16.5
Acquisitions	0.0	0.0	25.0	-5.8	-227.3	-115.2	0.0	0.0	3.3	0.0
Investments	-0.2	-0.9	-14.4	-0.2	-0.2	-4.0	-13.7	0.0	-36.2	-8.8
Sales of Investment	0.0	36.1	25.0	58.2	0.0	0.0	0.0	0.0	32.9	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-250.0	0.0	0.0	-375.0	-825.0	0.0	0.0	-575.0	0.0	-300.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	-13.0	-16.1	-265.4	-5.3	2,179.0	-9.4	301.5	574.4	-0.2	575.0	265.0	35.0	0.0	0.0	0.0	0.0	0.0
Issuance of Common Stock	99.6	0.0	0.0	0.0	0.0	0.0	0.0	682.1	0.0	625.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-281.5	-300.5	-235.2	-176.7	-18.6	-264.7	-199.6	-220.4	-304.0	-261.0	-356.8	-256.2	-279.8	-332.2	-153.6	-216.6	-192.8
Dividends Paid	-148.5	0.0	0.0	-138.6	-125.9	-117.9	-110.4	-100.1	-89.4	-80.9	-74.2	-66.6	-61.0	-56.0	-50.0	-43.9	-38.5
Other Financing Activities	-17.1	0.0	0.0	58.3	2,308.8	59.9	92.0	-0.9	73.3	8.7	340.0	135.4	64.1	149.8	44.9	61.4	79.7
Cash from Financing	-597.6	0.0	0.0	-632.0	1,339.2	-322.7	-218.1	-214.3	-320.0	-8.2	-91.0	-187.3	-276.7	-238.4	-158.7	-199.1	-151.6

Cash Flow From Financing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	0.0	1,558.5	-62.0	-42.6	111.2	-22.7	-67.0	-62.7	-68.4	-67.3
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	-163.0	-139.9	181.6	-80.7	-64.4	-48.8	-63.3	-59.8	-52.3	-59.9
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	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-33.5	-71.3	-2.5	-77.8	-178.6	96.3	225.8	151.2	13.9	-33.7	69.5	42.5	-80.2	7.6	7.4	-14.1	-20.6
Closing Cash Balance		453.1	351.7	423.0	425.4	503.3	681.9	585.6	359.8	208.6	194.7	228.4	158.9	116.4	196.6	189.0	181.7	195.7

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		-7.1	-67.2	-18.7	78.8	2.4	-133.8	-30.2	71.4	-30.1	-13.6
Closing Cash Balance		277.4	284.5	351.7	370.4	291.6	289.2	423.0	453.1	381.7	411.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		633.8	617.5	614.7	584.8	487.1	493.9	428.2	367.8	352.1	283.7	283.4	280.8	247.3	251.3	209.4	177.8	190.3
Real Free Cash Flow		569.4	556.2	551.2	522.7	431.1	448.8	391.6	335.4	320.6	249.5	253.6	254.4	224.4	211.3	187.5	152.0	176.2

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		185.7	90.4	178.1	228.6	150.2	60.5	137.2	216.9	121.9	138.7
Real Free Cash Flow		164.8	72.0	164.1	211.6	133.7	46.9	120.4	201.2	105.2	124.4