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

Comfort Systems USA, Inc.

FIX

Valuace

Růst

100

Zdraví

Cena

$ 1453.29

+28.94 (2.65%)

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	9,101.6	9,101.6	7,027.5	5,206.8	4,140.4	3,073.6	2,856.7	2,615.3	2,182.9	1,787.9	1,634.3	1,580.5	1,410.8	1,357.3	1,331.2	1,240.0	1,108.3
Cost of Revenues	6,905.7	6,905.7	5,551.1	4,216.3	3,398.8	2,510.4	2,309.7	2,113.3	1,736.6	1,421.6	1,290.3	1,262.4	1,161.0	1,117.4	1,123.6	1,058.6	919.6
Gross Profit	2,195.9	2,195.9	1,476.4	990.5	741.6	563.2	547.0	501.9	446.3	366.3	344.0	318.1	249.8	239.9	207.6	181.5	188.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	2,646.1	2,451.0	2,173.3	1,831.3	1,867.8	1,812.4	1,810.3	1,537.0	1,357.6	1,378.1
Cost of Revenues	1,971.4	1,843.1	1,663.4	1,427.9	1,434.1	1,430.7	1,446.7	1,239.7	1,087.8	1,100.6
Gross Profit	674.7	607.9	509.9	403.4	433.7	381.7	363.6	297.4	269.8	277.5

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	536.2	489.3	376.3	357.8	340.0	297.0	266.6	243.2	229.0	207.7	194.2	185.8	172.1	163.4
Depreciation & Amortization	151.3	142.0	145.5	81.6	81.3	66.4	60.6	49.4	42.7	37.5	26.2	23.4	21.3	18.6	20.6	20.1	17.4
Total Operating Expenses	883.3	883.3	727.0	574.4	489.3	376.3	357.8	340.0	297.0	266.6	243.2	229.0	207.7	194.2	185.8	172.1	162.9
Operating Income	1,314.2	1,312.6	749.4	418.4	171.1	188.4	128.6	163.6	150.2	99.3	101.6	90.0	42.2	46.3	22.3	-49.4	20.0

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	150.1	142.9
Depreciation & Amortization	37.6	44.9	34.6	34.1	34.9	36.8	38.7	35.2	27.9	29.1
Total Operating Expenses	249.4	229.6	210.0	194.3	207.4	178.8	178.9	161.9	150.1	142.9
Operating Income	426.4	378.9	299.9	209.1	226.4	202.9	184.7	135.5	119.7	135.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	21.6	21.6	11.6	3.5	0.4	0.0	0.1	0.2	0.1	0.1	0.0	0.1	0.0	0.0	0.0	0.1	0.2
Interest Expense	9.0	9.0	6.6	10.3	13.3	5.0	8.3	8.4	3.6	3.1	2.3	1.7	1.8	1.3	1.6	1.9	1.7
Other Expense	-20.7	-19.2	-82.8	-30.2	64.8	1.8	62.9	-11.9	3.0	4.3	2.6	1.2	-0.1	2.4	1.3	-52.2	-3.9
IBT	1,293.5	1,293.5	666.6	388.2	235.9	190.3	191.5	151.7	148.7	100.9	101.1	88.7	40.2	46.8	21.5	-44.7	20.4
Income Tax Expense	270.9	270.9	144.1	64.8	-10.1	46.9	41.4	37.4	35.8	45.7	36.2	31.2	11.6	18.1	10.0	-8.2	6.4
Net Income	1,022.6	1,022.6	522.4	323.4	245.9	143.3	150.1	114.3	112.9	55.3	64.9	49.4	23.1	27.3	13.5	-36.8	14.7

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	8.1	6.4	2.8	4.3	4.9	3.8	1.3	1.6	1.1	1.0
Interest Expense	2.8	3.0	1.6	1.6	1.6	1.7	1.7	1.6	0.4	1.9
Other Expense	-7.9	-8.4	-3.4	-1.1	-40.3	-15.1	-15.0	-12.4	-8.5	-9.7
IBT	418.5	370.5	296.5	208.0	186.0	187.8	169.7	123.1	111.7	125.4
Income Tax Expense	87.7	78.8	65.6	38.7	40.2	41.6	35.6	26.7	20.1	20.3
Net Income	330.8	291.6	230.8	169.3	145.9	146.2	134.0	96.3	91.6	105.1

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	$9.03	$6.84	$3.95	$4.11	$3.10	$3.03	$1.48	$1.74	$1.32	$0.61	$0.73	$0.36	$-0.99	$0.39
EPS Diluted	$0.00	$0.00	$0.00	$9.01	$6.82	$3.93	$4.09	$3.08	$3.00	$1.47	$1.72	$1.30	$0.61	$0.73	$0.36	$-0.99	$0.39
Shares Outstanding	35.3	35.3	35.7	35.8	35.9	36.3	36.5	36.9	37.2	37.2	37.3	37.4	37.5	37.2	37.1	37.4	37.5
Diluted Shares Outstanding	35.3	35.4	35.8	35.9	36.0	36.5	36.7	37.1	37.6	37.7	37.8	37.9	37.8	37.5	37.3	37.4	37.8

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	$2.56	$2.93
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.55	$2.93
Shares Outstanding	35.3	35.3	35.3	35.5	35.7	35.7	35.7	35.7	35.8	35.8
Diluted Shares Outstanding	35.3	35.4	35.4	35.6	35.8	35.8	35.8	35.8	35.9	35.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	199.4	549.9	205.2	57.2	58.8	54.9	50.8	45.6	36.5	32.1	56.5	32.1	52.1	40.8	51.2	86.3
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	199.4	549.9	205.2	57.2	58.8	54.9	50.8	45.6	36.5	32.1	56.5	32.1	52.1	40.8	51.2	86.3
Accounts Receivable	2,014.7	2,134.9	1,586.1	1,128.3	923.0	683.8	714.9	528.8	413.0	348.2	333.4	331.2	295.6	283.2	273.6	250.1
Inventory	63.8	59.2	65.5	35.3	21.9	13.5	10.1	12.4	10.3	9.2	7.9	8.6	8.4	9.6	10.6	9.4
Other Current Assets	45.5	46.2	54.3	122.1	23.7	73.2	14.4	35.3	39.8	35.7	34.4	49.8	49.0	47.1	27.2	26.6
Total Current Assets	2,323.4	2,790.2	1,911.1	1,307.7	1,027.3	811.9	790.2	609.7	489.4	416.0	424.3	413.2	397.0	372.6	387.3	402.9

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	860.5	331.7	204.8	549.9	415.6	199.4	100.8	205.2	137.6	60.0
Short Term Investments	20.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	881.2	331.7	204.8	549.9	415.6	199.4	100.8	205.2	137.6	60.0
Accounts Receivable	2,701.0	2,602.8	2,278.8	2,134.9	2,029.5	2,014.7	1,813.8	1,586.1	1,578.0	1,348.2
Inventory	78.8	70.7	63.0	59.2	55.7	63.8	71.1	65.5	53.9	41.6
Other Current Assets	42.5	38.0	50.9	46.2	36.1	45.5	62.5	54.3	42.7	50.5
Total Current Assets	3,703.5	3,043.3	2,597.5	2,790.2	2,536.9	2,323.4	2,048.2	1,911.1	1,812.2	1,500.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	467.0	506.3	414.3	143.9	253.3	117.2	193.9	99.6	87.6	68.2	60.8	55.8	46.9	41.4	42.0	43.6
Goodwill	874.9	875.3	666.8	611.8	592.1	464.4	332.4	235.2	200.6	149.2	143.9	140.3	114.6	114.6	107.1	147.8
Intangible Assets	480.9	434.4	280.4	273.9	304.8	231.8	160.0	95.3	76.0	42.4	41.1	45.7	37.4	44.5	48.3	39.6
Long-Term Investments	5.6	0.0	0.0	0.0	0.0	-29.4	0.0	-17.6	-23.0	-27.2	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	12.0	19.4	15.2	144.5	8.7	132.1	6.6	22.8	4.6	5.9	21.6	10.8	6.0	7.7	6.3	6.0
Total Long-Term Assets	1,890.6	1,920.8	1,394.5	1,289.8	1,181.8	945.5	714.8	452.9	391.8	292.9	267.3	252.6	204.8	208.2	203.8	237.1
Total Assets	4,214.0	4,711.1	3,305.6	2,597.5	2,209.1	1,757.4	1,505.0	1,062.6	881.1	708.9	691.6	665.8	601.8	580.8	591.1	640.0

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	612.1	537.7	521.7	506.3	475.5	467.0	453.4	414.3	396.0	305.6
Goodwill	928.2	927.8	905.8	875.3	875.2	874.9	862.9	666.8	637.5	637.5
Intangible Assets	431.9	451.4	441.5	434.4	456.5	480.9	489.9	280.4	274.1	285.1
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.3	3.7	3.6
Other Long-Term Assets	24.2	19.2	19.2	19.4	18.5	17.6	16.5	10.9	11.1	12.1
Total Long-Term Assets	2,074.3	2,020.5	1,971.7	1,920.8	1,875.9	1,890.6	1,854.6	1,394.5	1,328.4	1,414.8
Total Assets	5,777.9	5,063.7	4,569.2	4,711.1	4,412.8	4,214.0	3,902.8	3,305.6	3,140.6	2,915.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	590.5	654.9	420.0	337.4	254.8	204.1	196.2	176.2	132.0	103.4	106.7	106.2	100.8	100.6	114.3	101.1
Short-Term Debt	44.3	34.2	29.3	9.0	21.8	16.6	34.8	3.3	0.6	0.8	0.8	0.3	2.0	0.3	0.6	1.3
Other Current Liabilities	550.3	488.8	355.8	362.6	238.8	245.9	204.5	156.6	135.1	129.5	112.6	98.7	102.0	93.8	163.1	165.8
Current Liabilities	2,334.9	2,582.8	1,721.2	1,170.8	836.6	692.9	608.0	467.1	373.7	317.7	305.4	282.6	269.4	268.6	278.0	268.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	665.1	573.3	560.7	654.9	603.5	590.5	557.9	420.0	441.1	396.2
Short-Term Debt	34.4	11.7	4.1	34.2	6.0	17.7	12.9	29.3	13.3	35.4
Other Current Liabilities	598.5	568.3	579.1	488.8	622.0	576.8	437.0	355.8	399.2	353.6
Current Liabilities	3,032.2	2,699.6	2,411.2	2,582.8	2,429.1	2,334.9	2,139.7	1,721.2	1,629.0	1,481.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	73.4	274.4	227.5	247.2	492.9	235.7	278.0	73.6	59.9	2.0	10.8	40.0	0.0	7.1	14.7	28.7
Capital Leases	208.7	240.3	212.6	132.9	126.8	97.2	86.7	0.0	0.0	0.3	0.5	0.8	0.0	0.0	0.0	0.0
Def. Tax Liability	1.1	2.2	1.1	0.0	1.7	1.3	1.4	1.4	2.3	2.3	1.8	10.8	9.9	8.0	4.5	18.9
Total Liabilities	2,731.7	3,006.4	2,027.8	1,597.6	1,403.4	1,060.9	919.7	564.5	463.2	332.3	326.6	344.4	287.8	293.4	308.0	327.2

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	389.4	272.0	274.1	274.4	270.6	282.1	286.7	227.5	225.4	249.2
Capital Leases	0.0	210.6	210.4	240.3	208.3	208.7	209.7	188.1	191.5	115.3
Def. Tax Liability	2.2	2.2	2.2	2.2	1.1	1.1	1.1	1.1	6.6	0.0
Total Liabilities	3,544.5	3,092.5	2,792.2	3,006.4	2,825.0	2,731.7	2,530.3	2,027.8	1,933.5	1,803.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	1,358.4	1,627.3	1,147.7	854.6	628.8	502.8	368.7	268.9	168.3	124.0	69.4	29.4	14.8	-6.5	-20.0	20.6
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-119.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	1,482.3	1,704.7	1,277.8	999.9	805.7	696.4	585.3	498.0	417.9	376.6	346.7	306.3	295.8	270.4	264.6	312.8

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	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	2,271.4	1,997.4	1,782.5	1,627.3	1,493.9	1,358.4	1,235.1	1,147.7	1,065.0	967.9
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	2,233.4	1,971.2	1,777.0	1,704.7	1,587.7	1,482.3	1,372.5	1,277.8	1,207.2	1,111.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		326.3	308.6	256.8	256.2	514.8	235.7	312.8	76.9	60.5	2.8	11.5	40.3	2.0	7.4	15.4	29.9
Book Value		1,482.3	1,704.7	1,277.8	999.9	805.7	696.4	585.3	498.0	417.9	376.6	365.0	321.4	314.0	287.3	283.1	312.8

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		2,233.4	1,971.2	1,777.0	1,704.7	1,587.7	1,482.3	1,372.5	1,277.8	1,207.2	1,111.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	427.0	1,022.6	522.4	323.4	245.9	143.3	150.1	114.3	112.9	55.3	64.9	57.4	28.6	28.6	11.8	-36.5	14.7
Depreciation & Amortization	122.1	79.6	145.5	81.6	81.3	68.9	60.6	51.6	42.7	37.5	26.2	23.4	21.3	18.6	20.6	20.1	17.4
Stock-Based Compensation	14.8	21.8	16.6	12.9	10.5	10.6	6.9	5.9	7.2	6.4	5.0	5.6	4.8	4.0	2.8	3.6	3.7
Change Working Capital	-30.5	-67.7	107.4	73.5	30.0	-57.0	64.8	-47.0	-25.1	13.5	-2.5	11.1	-9.3	-15.2	-9.7	-2.3	-3.9
Change In Accounts Receivable	-533.7	-614.2	-415.3	0.0	-223.2	-58.0	38.5	-49.5	-68.6	-37.8	7.0	-3.6	-18.3	-12.4	2.9	21.0	-3.8
Change In Accounts Payable	289.3	-276.1	502.9	0.0	165.9	-37.9	8.4	-4.3	28.3	22.1	2.7	11.6	-4.1	6.8	-15.6	-21.5	0.0
Change In Inventories	-21.7	-24.4	6.5	0.0	-13.5	-5.7	-1.5	2.4	-1.5	-0.6	0.2	1.0	0.3	1.2	1.2	-0.3	1.0
Other Non-cash Items	262.4	135.4	123.7	52.9	28.2	7.3	11.9	21.5	5.1	-2.7	-1.2	0.8	1.7	-2.0	1.4	54.3	3.6
Cash from Operations	723.7	0.0	0.0	639.6	301.5	180.2	286.5	142.0	147.2	114.1	91.2	97.9	42.6	38.4	30.5	29.7	32.1

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	330.8	291.6	230.8	169.3	145.9	146.2	134.0	96.3	91.6	105.1
Depreciation & Amortization	37.8	-9.3	34.6	34.1	34.9	36.8	38.7	35.2	27.9	20.4
Stock-Based Compensation	6.1	3.6	4.2	8.0	4.5	2.0	2.7	7.4	3.8	0.9
Change Working Capital	81.2	194.6	-29.6	-313.8	5.6	90.3	9.8	1.7	59.7	-101.7
Change In Accounts Receivable	-116.0	-95.0	-301.4	-101.8	-93.9	254.0	-182.1	-130.4	7.4	-228.6
Change In Accounts Payable	-81.3	125.4	-7.6	-312.5	179.1	45.8	159.2	118.8	-48.9	60.2
Change In Inventories	-4.9	-8.1	-7.6	-3.8	-3.5	8.1	7.3	-5.3	-11.4	-12.3
Other Non-cash Items	25.5	66.4	13.4	12.4	53.7	26.9	22.9	20.2	11.0	17.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	173.0	214.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-102.0	-154.9	-111.1	-94.8	-48.4	-22.3	-24.1	-31.8	-27.3	-35.5	-23.2	-20.8	-19.2	-17.4	-11.8	-8.7	-7.1
Acquisitions	-277.8	-279.6	-235.5	-102.3	-49.2	-227.5	-185.9	-194.9	-70.1	-94.9	-57.2	-6.2	-56.3	0.0	-12.5	-29.8	1.5
Investments	-2.0	0.0	-2.5	-1.9	-2.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4
Sales of Investment	100.3	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	2.0	3.9
Other Investing Activities	-99.7	0.0	0.0	6.0	2.9	3.1	2.3	2.2	1.7	1.4	1.1	1.3	1.4	1.1	1.1	0.7	-42.7
Cash from Investing	-381.8	0.0	0.0	-193.0	-97.2	-246.7	-207.8	-224.5	-95.7	-129.0	-79.3	-25.6	-74.1	-16.3	-23.2	-35.8	-43.0

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	-66.1	-35.3	-31.3	-22.2	-40.7	-22.1	-23.4	-25.0	-25.3	-28.4
Acquisitions	0.0	-4.5	-55.7	-68.4	0.0	-0.8	-38.0	-196.7	-48.0	3.0
Investments	0.0	7.5	-0.2	-7.3	-0.7	-0.5	-0.2	-1.0	-0.6	-0.1
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	103.3	-3.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-103.3	3.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-73.9	-25.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-154.5	0.0	0.0	-227.0	-693.2	-159.5	-287.5	-231.8	-120.1	-133.1	-154.8	-53.4	-92.1	-5.4	-7.3	-14.4	-18.6
Debt Issued	218.3	308.6	51.8	227.6	434.6	438.5	210.4	467.7	136.5	190.8	146.1	24.6	130.5	0.0	-0.6	-0.2	48.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	280.6	270.1	358.4	127.1	179.1	145.6	28.2	129.7	4.9	0.3	0.3	0.5
Repurchase of Common Stock	-25.5	-216.0	-57.9	-21.2	-41.5	-29.4	-31.2	-21.0	-30.1	-10.4	-14.4	-9.3	-8.5	-2.5	-3.4	-7.3	-5.7
Dividends Paid	-36.6	0.0	0.0	-30.4	-20.1	-17.4	-15.5	-14.5	-12.3	-11.0	-10.3	-9.4	-8.4	-7.9	-7.5	-7.5	-7.5
Other Financing Activities	13.0	0.0	0.0	-20.0	548.8	-3.9	-10.5	-3.4	-7.0	-5.2	-2.3	-4.0	-9.1	0.0	0.1	-0.2	0.7
Cash from Financing	-202.4	0.0	0.0	-298.6	-205.9	70.5	-74.6	87.6	-42.4	19.3	-36.3	-47.8	11.6	-10.9	-17.8	-29.0	-30.7

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	-10.1	-100.0
Debt Issued	423.7	140.1	5.4	-30.4	32.0	-23.1	0.2	42.8	28.1	76.1
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	124.1	-12.8	-19.9	-91.4	-15.9	-30.9	-10.8	-0.3	-12.6	-1.8
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.9	-8.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-31.6	-111.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		139.4	432.0	344.8	147.9	-1.6	3.9	4.1	5.2	9.1	4.5	-24.4	24.4	-20.0	11.3	-10.5	-35.1	-41.5
Closing Cash Balance		199.4	981.9	549.9	205.2	57.2	58.8	54.9	50.8	45.6	36.5	32.1	56.5	32.1	52.1	40.8	51.2	86.3

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		121.4	528.8	127.0	-345.2	134.4	216.2	98.6	-104.4	67.5	77.6
Closing Cash Balance		981.9	860.5	331.7	204.8	549.9	415.6	199.4	100.8	205.2	137.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		621.6	1,031.5	738.0	544.7	253.2	157.8	262.4	110.3	119.9	78.6	68.0	77.1	23.4	21.0	18.7	21.0	25.1
Real Free Cash Flow		606.8	1,009.6	721.3	531.8	242.6	147.2	255.4	104.4	112.8	72.2	62.9	71.5	18.6	17.0	15.9	17.4	21.4

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		402.5	517.9	221.2	-110.2	169.8	280.1	166.5	121.6	147.7	185.8
Real Free Cash Flow		396.4	514.4	217.1	-118.2	165.3	278.1	163.8	114.2	143.9	184.9