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

Iridium Communications Inc.

IRDM

Valuace

Růst

Zdraví

Cena

$ 29.06

-0.23 (-1.19%)

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	871.7	871.7	830.7	790.7	721.0	614.5	583.4	560.4	523.0	448.0	433.6	411.4	408.6	382.6	383.5	384.3	348.2
Cost of Revenues	391.9	197.6	433.7	225.1	201.1	150.4	142.7	145.1	142.9	124.8	109.2	101.1	116.7	111.4	114.2	125.3	134.2
Gross Profit	479.8	674.1	397.0	565.6	519.9	464.1	440.7	415.3	380.1	323.2	324.4	310.3	291.9	271.2	269.3	259.0	213.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	212.9	226.9	216.9	214.9	213.0	212.8	201.1	203.9	194.7	197.6
Cost of Revenues	44.4	116.4	117.7	113.3	111.7	107.8	104.2	110.1	55.6	54.2
Gross Profit	168.5	110.5	99.2	101.6	101.3	105.0	96.9	93.8	139.1	143.4

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	20.3	16.2	11.9	12.0	14.3	22.4	15.2	16.1	16.1	17.6	11.1	15.5	18.7	19.2
Selling General & Admin Expenses	0.0	0.0	0.0	143.7	123.5	100.5	90.1	93.2	97.8	84.4	82.6	81.4	78.6	75.2	67.6	65.7	66.7
Depreciation & Amortization	210.2	210.2	203.1	282.5	302.1	305.0	303.2	296.6	218.2	122.3	49.4	51.8	72.8	75.0	81.1	97.6	90.7
Total Operating Expenses	243.8	438.1	193.5	484.0	443.2	417.8	405.3	405.2	338.5	207.7	148.0	149.4	169.0	161.3	164.2	182.0	176.6
Operating Income	236.0	236.0	203.5	81.6	76.7	46.3	35.5	10.1	41.7	115.5	176.4	73.8	122.9	109.9	105.1	77.0	37.4

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	5.7	5.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	34.3	33.4
Depreciation & Amortization	52.7	53.0	52.8	51.7	51.4	51.2	50.8	49.7	52.8	76.8
Total Operating Expenses	113.3	40.5	48.9	41.2	48.9	49.7	53.2	44.0	92.8	115.2
Operating Income	55.2	70.1	50.3	60.4	52.4	55.3	43.6	49.8	46.3	28.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	6.8	0.0	11.6	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
Interest Expense	95.0	88.3	102.8	90.4	65.1	73.9	94.3	115.4	-62.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	-94.0	-94.0	-78.4	-86.4	-67.7	-75.2	-124.4	-228.2	0.1	-0.2	0.2	-87.5	-4.3	6.0	-0.9	-13.6	-2.4
IBT	142.0	142.0	125.0	-4.7	9.0	-28.9	-89.0	-218.1	-20.6	119.6	178.2	73.1	116.5	110.5	95.0	64.6	35.6
Income Tax Expense	27.6	27.6	12.3	-26.3	0.3	-19.6	-32.9	-56.1	-7.3	-114.3	67.1	66.0	41.5	47.9	30.4	24.9	12.9
Net Income	114.4	114.4	112.8	15.4	8.7	-9.3	-56.1	-162.0	-13.4	233.9	111.0	7.1	75.0	62.5	64.6	39.7	22.7

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	0.0	2.4	2.0	2.4	3.2	3.6	2.3	2.5	2.6	2.6
Interest Expense	21.1	25.0	24.7	24.3	25.7	27.8	26.1	23.2	19.1	34.7
Other Expense	-22.4	-23.0	-24.5	-24.2	-22.3	-24.8	-6.7	-22.2	-16.1	-34.3
IBT	32.9	47.1	25.8	36.2	30.1	30.5	36.9	27.6	30.2	-6.2
Income Tax Expense	8.0	10.0	3.8	5.8	-6.2	6.0	4.6	7.9	-9.6	-6.0
Net Income	24.9	37.1	22.0	30.4	36.3	24.4	32.3	19.7	38.0	-1.6

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	$0.12	$0.07	$-0.07	$-0.42	$-1.29	$-0.12	$2.22	$1.00	$-0.09	$0.67	$0.72	$0.85	$0.57	$0.28
EPS Diluted	$0.00	$0.00	$0.00	$0.12	$0.07	$-0.07	$-0.42	$-1.29	$-0.12	$2.22	$1.00	$-0.09	$0.67	$0.72	$0.85	$0.56	$0.27
Shares Outstanding	104.5	107.2	118.6	125.6	128.3	133.5	133.5	125.2	112.2	98.2	95.9	95.1	93.9	76.7	76.5	72.2	70.3
Diluted Shares Outstanding	104.8	107.8	119.8	127.2	130.1	133.5	133.5	125.2	112.2	98.2	95.9	95.1	93.9	76.7	76.5	73.6	73.0

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	$0.31	$-0.01
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.31	$-0.01
Shares Outstanding	104.5	106.1	107.8	109.8	115.8	117.4	120.6	123.2	122.8	125.2
Diluted Shares Outstanding	104.8	106.5	108.2	110.7	115.4	118.1	121.2	124.0	122.8	125.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	63.5	93.5	71.9	168.8	320.9	237.2	223.6	273.4	285.9	371.2	185.7	211.2	186.3	254.4	136.4	119.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	7.5	0.0	0.0	11.8	39.3	203.3	261.1	76.6	0.0	0.0	0.0
Total Cash & ST Investments	63.5	93.5	71.9	168.8	320.9	244.7	223.6	273.4	297.6	410.5	389.0	472.4	263.0	254.4	136.4	119.9
Accounts Receivable	96.2	98.8	91.7	82.3	63.4	61.2	68.7	71.2	68.0	57.4	51.7	50.7	55.4	60.4	61.7	61.4
Inventory	85.8	81.3	91.1	39.8	29.0	32.5	39.9	27.5	20.1	18.2	27.9	28.4	29.5	26.3	15.1	16.7
Other Current Assets	18.9	19.1	16.4	15.4	11.0	9.5	10.7	18.3	25.3	30.7	13.1	21.6	21.6	26.0	14.1	10.8
Total Current Assets	264.4	292.7	271.1	306.2	424.4	347.8	342.9	390.4	411.1	516.8	481.7	573.1	369.6	367.2	227.2	208.7

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	88.5	79.3	50.9	93.5	159.6	63.5	174.0	71.9	67.9	103.5
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	88.5	79.3	50.9	93.5	159.6	63.5	174.0	71.9	67.9	103.5
Accounts Receivable	94.5	81.0	105.4	98.8	96.5	96.2	93.0	91.7	100.7	92.1
Inventory	76.2	77.4	80.7	81.3	82.2	85.8	92.5	91.1	71.1	55.8
Other Current Assets	16.7	17.7	19.7	19.1	16.6	18.9	17.2	16.4	13.2	17.3
Total Current Assets	276.0	255.4	256.8	292.7	354.9	264.4	376.8	271.1	252.9	268.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2,126.6	2,094.8	2,195.8	2,433.3	2,662.3	2,917.1	3,180.8	3,370.9	3,210.2	2,813.1	2,443.6	1,971.8	1,575.6	1,210.7	843.1	566.5
Goodwill	100.3	98.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	87.0	87.0	87.0	87.0	87.0
Intangible Assets	95.6	90.9	41.1	42.6	44.0	45.5	47.0	48.5	50.0	45.8	46.6	47.4	57.5	70.5	83.6	96.6
Long-Term Investments	111.2	89.8	67.1	49.9	-134.3	-155.1	-188.7	-241.4	-246.2	-361.7	-163.8	125.4	121.0	102.6	96.1	82.0
Other Long-Term Assets	-102.4	3.2	86.7	-29.5	50.1	50.5	52.8	204.5	110.8	124.0	99.3	93.8	90.1	57.1	27.7	0.8
Total Long-Term Assets	2,453.2	2,378.7	2,390.7	2,647.8	2,756.4	3,013.1	3,280.6	3,623.9	3,371.0	2,982.9	2,722.5	2,336.6	1,940.2	1,549.2	1,146.9	838.7
Total Assets	2,717.7	2,671.5	2,661.8	2,954.0	3,180.8	3,360.9	3,623.6	4,014.3	3,782.1	3,499.6	3,204.2	2,909.7	2,309.8	1,916.3	1,374.2	1,047.4

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	1,993.1	2,019.4	2,050.8	2,094.8	2,099.5	2,126.6	2,158.3	2,195.8	2,229.2	2,291.0
Goodwill	98.9	98.9	98.9	98.2	100.3	100.3	0.0	0.0	0.0	0.0
Intangible Assets	87.9	88.9	89.9	90.9	93.2	95.6	41.0	41.1	41.4	41.9
Long-Term Investments	63.5	71.0	79.0	89.8	84.7	111.2	140.4	67.1	68.9	70.4
Other Long-Term Assets	34.7	34.4	34.9	3.2	18.5	19.4	19.6	84.9	-18.3	-24.8
Total Long-Term Assets	2,278.1	2,312.7	2,353.6	2,378.7	2,396.3	2,453.2	2,359.2	2,390.7	2,452.8	2,511.8
Total Assets	2,554.1	2,568.1	2,610.3	2,671.5	2,751.2	2,717.7	2,736.0	2,661.8	2,705.7	2,780.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	15.0	19.7	28.7	21.4	16.2	14.4	6.7	12.9	43.1	11.1	31.5	17.7	12.9	13.8	24.8	28.1
Short-Term Debt	16.3	38.2	15.0	16.5	16.5	16.8	10.9	126.0	85.5	0.0	0.0	0.0	0.0	0.0	0.0	22.2
Other Current Liabilities	44.6	59.8	54.8	68.0	48.1	49.5	57.1	86.4	47.2	38.0	33.1	48.0	47.2	32.1	35.6	54.3
Current Liabilities	117.5	169.2	131.6	141.6	108.8	113.1	113.8	262.7	214.2	83.2	101.6	102.4	101.5	88.7	95.9	132.8

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	13.2	11.6	11.4	19.7	13.6	15.0	22.6	28.7	14.4	24.8
Short-Term Debt	0.0	0.0	28.6	38.2	18.3	16.3	16.3	15.0	11.3	16.5
Other Current Liabilities	48.6	44.6	43.9	59.8	55.8	44.6	42.9	54.8	59.2	49.0
Current Liabilities	103.2	101.8	129.3	169.2	135.3	117.5	113.0	131.6	119.0	124.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,634.7	1,768.8	1,481.6	1,470.7	1,581.5	1,596.9	1,765.5	1,829.7	1,618.1	1,657.1	1,521.8	1,291.4	1,039.2	751.8	0.0	0.0
Capital Leases	15.7	16.1	14.1	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
Def. Tax Liability	121.8	114.1	114.6	151.6	134.3	155.1	188.7	241.4	246.2	361.7	296.8	245.0	202.8	167.8	127.3	100.7
Total Liabilities	1,931.0	2,094.8	1,773.7	1,825.5	1,892.8	1,941.5	2,164.3	2,412.7	2,185.6	2,155.9	1,975.5	1,677.8	1,370.3	1,039.8	672.9	391.9

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	1,809.8	1,809.2	1,778.4	1,768.8	1,776.5	1,634.7	1,587.5	1,481.6	1,487.6	1,479.5
Capital Leases	0.0	0.0	0.0	16.1	15.5	15.7	15.6	14.1	16.9	14.9
Def. Tax Liability	125.8	118.0	116.9	114.1	120.3	121.8	123.8	114.6	131.6	133.3
Total Liabilities	2,103.6	2,094.5	2,091.9	2,094.8	2,087.4	1,931.0	1,882.3	1,773.7	1,780.7	1,780.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	-292.2	-406.1	-235.4	-47.7	140.8	275.9	332.0	501.7	518.8	288.8	193.2	201.5	138.8	83.3	19.6	-20.0
Comprehensive Income	35.1	18.3	33.9	51.6	-7.1	-17.2	-6.9	-8.8	-3.8	-5.4	-9.1	-2.9	-0.7	-0.4	-0.2	0.1
Total Common Equity	786.7	576.6	888.1	1,128.6	1,287.9	1,419.4	1,459.3	1,601.6	1,596.5	1,343.8	1,228.7	1,231.9	939.5	876.6	701.3	655.5

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	-443.4	-446.7	-425.2	-406.1	-355.5	-292.2	-256.3	-235.4	-233.6	-170.5
Comprehensive Income	4.4	9.3	13.2	18.3	15.4	35.1	40.2	33.9	53.2	51.9
Total Common Equity	450.5	473.6	518.4	576.6	663.8	786.7	853.7	888.1	925.0	1,000.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,651.0	1,807.0	1,482.5	1,487.2	1,598.0	1,613.7	1,776.4	1,955.7	1,703.6	1,657.1	1,521.8	1,291.4	1,039.2	751.8	417.1	22.2
Book Value		786.7	576.6	888.1	1,128.6	1,287.9	1,419.4	1,459.3	1,601.6	1,596.5	1,343.8	1,228.7	1,231.9	939.5	876.6	701.3	655.5

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		450.5	473.6	518.4	576.6	663.8	786.7	853.7	888.1	925.0	1,000.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	88.4	114.4	112.8	15.4	8.7	-9.3	-56.1	-162.0	-13.4	233.9	111.0	7.1	75.0	62.5	64.6	39.7	22.7
Depreciation & Amortization	230.1	210.2	203.1	320.0	303.5	305.4	303.2	297.7	218.2	122.3	49.4	51.8	72.8	75.0	81.1	97.6	90.7
Stock-Based Compensation	61.2	51.6	63.5	57.5	43.7	26.8	16.7	15.1	14.5	16.0	13.7	8.6	9.6	6.7	7.3	5.9	5.1
Change Working Capital	-56.0	-7.7	2.0	-56.7	-17.9	-3.6	-15.4	-30.4	35.1	17.5	-15.6	-2.9	10.5	-13.2	-10.1	17.3	21.3
Change In Accounts Receivable	-2.9	5.6	-6.4	-9.5	-18.7	-1.8	6.4	2.5	-12.8	-10.3	-6.0	-1.8	3.9	1.9	0.6	-7.1	-9.1
Change In Accounts Payable	-17.6	-4.7	-18.8	2.8	4.7	-2.2	7.4	-4.3	-0.7	0.9	3.2	3.1	-2.6	-5.6	0.5	0.5	3.4
Change In Inventories	-29.9	4.7	9.8	-51.0	-10.2	3.6	7.2	-13.0	-7.6	-1.9	9.0	-0.2	0.3	-4.6	-11.2	1.6	9.0
Other Non-cash Items	120.6	9.4	-12.0	10.6	7.9	4.9	35.0	131.6	17.6	-14.1	2.8	89.4	6.7	4.9	1.5	0.0	0.0
Cash from Operations	311.5	0.0	0.0	314.9	344.7	302.9	249.8	198.1	263.7	259.6	225.2	217.5	214.9	183.0	174.0	183.5	151.4

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	24.9	37.1	22.0	30.4	36.3	24.4	32.3	19.7	38.0	-1.6
Depreciation & Amortization	52.7	53.0	52.8	51.7	51.4	51.2	50.8	49.7	52.8	76.8
Stock-Based Compensation	7.6	13.2	19.1	11.7	12.4	17.7	19.3	14.0	12.0	15.9
Change Working Capital	12.5	-13.1	31.4	-38.5	11.5	19.5	-7.9	-21.1	-6.6	-20.4
Change In Accounts Receivable	0.8	-13.4	24.5	-6.3	-2.6	-0.4	-1.9	-1.4	9.1	-8.8
Change In Accounts Payable	1.3	0.4	-1.6	-4.8	8.0	-8.9	-13.7	-4.2	11.9	-11.6
Change In Inventories	-0.6	1.3	3.4	0.7	1.1	3.4	6.7	-1.4	-20.0	-15.3
Other Non-cash Items	4.5	1.6	1.7	1.6	1.1	1.5	-16.9	2.3	2.7	2.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	87.8	71.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-55.2	-100.3	-69.9	-73.5	-71.3	-42.1	-38.7	-117.8	-391.4	-400.1	-405.7	-494.8	-441.1	-403.5	-441.7	-359.4	-237.5
Acquisitions	-110.7	0.0	-110.7	0.0	-50.0	42.1	0.0	0.0	391.4	400.1	494.8	494.8	441.1	-5.0	-1.9	0.0	-4.6
Investments	10.0	0.0	0.0	0.0	0.0	-1.6	-7.8	-10.0	-235.5	-7.0	-19.9	-204.7	-275.8	-126.4	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	7.4	0.0	0.0	248.0	34.4	183.2	260.1	90.6	49.1	0.0	0.0	0.0
Other Investing Activities	-10.0	0.0	0.0	-10.0	0.0	-42.1	0.0	0.0	-391.4	-400.1	-494.8	-494.8	-441.1	0.0	0.0	0.1	0.0
Cash from Investing	-165.9	0.0	0.0	-83.5	-121.3	-36.4	-46.5	-127.8	-378.9	-372.7	-242.4	-439.4	-626.3	-485.8	-443.5	-359.3	-242.1

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	-33.5	-21.5	-20.7	-24.5	-24.3	-18.6	-12.4	-14.6	-16.2	-12.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	-110.7	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.0	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	-10.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-16.2	-12.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-230.6	0.0	0.0	-8.4	-116.5	-195.8	-395.8	-1,735.0	-140.3	0.0	0.0	0.0	0.0	0.0	0.0	-22.2	0.0
Debt Issued	400.5	1,807.0	324.5	3.7	5.7	180.1	233.1	1,555.6	392.5	46.4	135.3	230.4	252.2	287.4	334.7	417.1	22.2
Issuance of Common Stock	66.8	0.0	0.0	0.0	3.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	98.9	0.0	96.5	0.0	0.0
Repurchase of Common Stock	-282.1	-186.5	-407.7	-247.0	-257.1	-163.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-64.9	0.0	0.0	-64.8	0.0	0.0	0.0	-8.4	-15.4	-3.9	-15.4	-15.4	-12.0	-7.0	-1.4	0.0	0.0
Other Financing Activities	-7.3	0.0	0.0	-6.9	-5.3	176.8	207.6	1,430.1	349.2	20.7	217.6	212.5	351.9	241.7	292.5	214.5	63.4
Cash from Financing	-185.0	0.0	0.0	-327.1	-375.0	-182.5	-188.2	-313.3	193.5	16.9	202.2	197.1	438.8	234.7	387.6	192.3	63.4

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	-1.3
Debt Issued	1,809.8	0.7	2.2	0.0	12.2	143.8	47.2	121.3	0.6	2.2
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	0.0	-50.4	-65.6	-70.5	-123.1	-129.8	-97.6	-57.2	-51.9	-75.4
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-16.0	-16.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.0	-0.7
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-68.7	-93.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-39.9	3.0	21.7	-96.9	-152.1	83.7	13.6	-241.7	77.0	-96.0	185.5	-25.6	24.9	-68.1	118.1	16.4	-27.2
Closing Cash Balance		63.5	96.5	93.5	71.9	168.8	320.9	237.2	223.6	465.3	388.3	371.2	185.7	211.2	186.3	254.4	136.4	119.9

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		8.0	9.2	28.4	-42.6	-66.1	96.0	-110.5	102.2	4.0	-35.6
Closing Cash Balance		96.5	88.5	79.3	50.9	93.5	159.6	63.5	174.0	71.9	67.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		256.3	299.8	306.1	241.4	273.5	260.7	211.1	80.3	-127.7	-140.5	-180.5	-277.3	-226.2	-220.5	-267.6	-175.9	-86.0
Real Free Cash Flow		195.0	248.2	242.6	184.0	229.7	233.9	194.4	65.2	-142.2	-156.4	-194.2	-285.9	-235.8	-227.2	-275.0	-181.8	-91.1

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		75.1	79.2	108.9	36.5	80.5	100.0	68.7	56.9	71.6	59.1
Real Free Cash Flow		67.5	66.1	89.8	24.8	68.1	82.3	49.3	42.9	59.7	43.2