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

Lamar Advertising Company

LAMR

Valuace

Růst

Zdraví

Cena

$ 126.41

-0.53 (-0.40%)

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	2,266.2	2,266.2	2,207.1	2,111.0	2,032.1	1,787.4	1,568.9	1,753.6	1,627.2	1,541.3	1,500.3	1,353.4	1,287.1	1,245.8	1,182.9	1,133.5	1,092.3
Cost of Revenues	1,399.7	1,399.7	727.9	696.8	667.8	577.0	557.7	595.5	561.8	540.9	525.6	473.8	453.3	436.8	418.5	409.1	398.5
Gross Profit	866.5	866.5	1,479.2	1,414.2	1,364.3	1,210.4	1,011.2	1,158.1	1,065.4	1,000.4	974.7	879.6	833.8	809.0	764.4	724.4	693.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	595.9	585.5	579.3	505.4	579.6	564.1	565.3	498.2	555.9	542.6
Cost of Revenues	727.3	305.6	186.8	180.0	186.4	182.6	183.3	175.6	251.9	175.3
Gross Profit	-131.4	279.9	392.5	325.4	393.2	381.6	382.0	322.5	304.0	367.3

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	332.8	453.1	420.5	358.8	402.9	372.3	338.6	345.8	313.9	299.9	288.8	264.4	249.0	246.5
Depreciation & Amortization	326.3	326.3	463.0	293.4	339.3	273.3	243.1	243.6	225.3	211.1	205.0	191.4	258.4	300.6	296.1	299.6	312.7
Total Operating Expenses	168.4	168.4	947.2	742.5	802.0	691.4	610.1	647.6	597.6	549.7	550.7	505.4	558.3	589.4	560.5	538.1	554.3
Operating Income	698.1	698.1	532.0	675.4	578.0	521.2	410.1	517.7	460.6	455.4	439.0	383.0	278.7	223.4	217.7	186.4	139.5

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	87.8	83.1
Depreciation & Amortization	84.1	86.3	78.1	77.8	235.4	75.1	77.2	75.2	70.5	74.6
Total Operating Expenses	-253.6	93.0	194.9	134.2	356.5	195.0	197.8	197.9	112.4	180.1
Operating Income	122.3	186.9	197.7	191.2	36.7	186.6	184.2	124.6	191.6	188.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	2.6	2.6	2.3	2.1	1.3	0.8	0.8	0.8	0.5	0.0	0.0	0.0	0.1	0.2	0.3	0.6	0.4
Interest Expense	119.3	160.4	171.7	174.5	127.5	106.4	137.6	150.6	129.7	128.4	123.7	98.4	105.3	146.3	157.1	171.1	186.0
Other Expense	-83.7	-83.7	-164.6	-168.8	-121.9	-123.8	-162.1	-149.9	-22.7	4.6	11.9	8.8	-26.9	-10.5	-27.8	-0.7	-17.4
IBT	614.4	614.4	367.5	506.6	456.1	397.3	248.0	367.9	315.9	326.9	312.2	284.6	143.4	63.0	19.3	15.2	-63.6
Income Tax Expense	21.3	21.3	4.5	9.8	17.5	9.3	4.7	-4.2	10.7	9.2	13.4	22.1	-110.1	22.8	9.5	6.6	-23.5
Net Income	587.2	587.2	361.9	495.8	438.6	388.1	243.4	372.1	305.2	317.7	298.8	262.6	253.5	40.1	9.8	8.6	-40.1

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	0.7	0.8	0.6	0.5	0.6	0.7	0.6	0.5	0.6	0.6
Interest Expense	40.2	0.0	40.7	38.3	39.9	42.9	44.3	44.5	44.3	45.1
Other Expense	34.3	-40.3	-40.3	-37.5	-36.3	-39.9	-43.8	-44.6	-41.4	-43.9
IBT	156.6	146.6	157.4	153.8	0.3	146.7	140.5	80.0	150.3	144.3
Income Tax Expense	1.8	2.6	2.4	14.5	1.3	-1.2	2.9	1.5	1.0	3.8
Net Income	152.3	141.8	154.4	138.8	-1.2	147.5	137.4	78.2	149.1	140.0

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	$4.86	$4.32	$3.83	$2.41	$3.71	$3.09	$3.24	$3.07	$2.72	$2.66	$0.42	$0.10	$0.09	$-0.43
EPS Diluted	$0.00	$0.00	$0.00	$4.85	$4.31	$3.83	$2.41	$3.71	$3.08	$3.23	$3.05	$2.72	$2.66	$0.42	$0.10	$0.09	$-0.43
Shares Outstanding	101.3	101.6	102.3	101.9	101.5	101.1	100.8	100.1	98.8	97.9	97.1	96.3	95.2	94.4	93.4	92.9	92.3
Diluted Shares Outstanding	101.4	101.6	102.6	102.1	101.6	101.3	100.9	100.3	99.1	98.4	97.7	96.4	95.3	94.7	93.7	93.2	92.7

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	$1.46	$1.37
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.46	$1.37
Shares Outstanding	101.3	101.2	101.3	102.4	102.4	102.3	102.2	102.1	102.0	102.0
Diluted Shares Outstanding	101.4	101.3	101.7	102.8	102.6	102.6	102.6	102.4	102.2	102.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	77.9	49.5	44.6	52.6	99.8	121.6	26.2	21.5	115.5	35.5	22.3	26.0	33.2	58.9	33.5	91.7
Short Term Investments	72.8	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	0.0	0.0
Total Cash & ST Investments	77.9	49.5	44.6	52.6	99.8	121.6	26.2	21.5	115.5	35.5	22.3	26.0	33.2	58.9	33.5	91.7
Accounts Receivable	318.5	334.8	301.2	285.0	269.9	240.9	254.9	235.6	201.7	189.9	174.4	169.6	161.7	159.8	147.4	141.2
Inventory	0.0	0.0	0.0	-337.7	0.0	0.0	0.0	80.7	51.1	50.4	45.8	43.4	52.4	51.9	-147.4	49.3
Other Current Assets	-396.4	41.0	27.4	364.6	18.9	18.1	29.1	25.9	52.3	40.0	39.2	34.1	34.7	30.5	61.8	27.3
Total Current Assets	440.7	425.3	373.2	364.6	388.6	380.6	310.2	363.7	420.5	315.8	281.7	273.1	282.1	301.2	95.3	309.4

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	22.0	55.7	36.1	49.5	29.5	77.9	36.4	44.6	39.4	47.8
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	22.0	55.7	36.1	49.5	29.5	77.9	36.4	44.6	39.4	47.8
Accounts Receivable	340.8	345.9	308.1	334.8	351.2	318.5	298.5	301.2	310.2	322.2
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	44.8	55.9	61.1	41.0	31.6	44.3	41.2	27.4	28.6	35.3
Total Current Assets	407.6	457.5	405.3	425.3	412.3	440.7	376.1	373.2	378.2	405.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2,883.3	2,964.4	2,893.1	2,785.4	2,578.8	2,523.5	2,669.9	1,295.0	1,214.1	1,182.7	1,095.1	1,083.6	1,121.9	1,180.4	1,193.6	1,257.5
Goodwill	2,035.2	2,035.1	2,035.3	2,035.3	1,936.4	1,912.3	1,912.3	1,919.4	1,740.5	1,726.4	1,546.6	1,512.8	1,503.6	1,485.2	1,426.8	1,426.1
Intangible Assets	1,120.6	1,062.6	1,171.4	1,206.6	1,045.2	914.4	992.2	915.5	796.3	637.2	402.9	367.0	419.4	468.3	476.9	569.7
Long-Term Investments	-6,224.7	0.0	0.0	0.0	-6.4	0.0	0.0	0.0	0.0	0.0	26.7	32.7	19.9	27.0	185.9	33.9
Other Long-Term Assets	6,315.3	99.2	78.6	1,280.4	98.4	60.6	56.6	51.1	42.9	38.4	37.4	37.1	44.4	41.2	39.0	43.1
Total Long-Term Assets	6,141.7	6,161.3	6,190.4	6,110.7	5,658.9	5,410.9	5,631.0	4,181.0	3,793.8	3,584.6	3,110.0	3,045.7	3,119.6	3,212.8	3,332.1	3,339.6
Total Assets	6,582.4	6,586.5	6,563.6	6,475.2	6,047.5	5,791.4	5,941.2	4,544.6	4,214.3	3,900.5	3,391.8	3,318.8	3,401.6	3,514.0	3,427.4	3,649.0

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	3,135.1	3,060.0	3,006.2	2,964.4	2,889.0	2,893.0	2,871.1	2,881.9	2,878.1	2,830.7
Goodwill	2,111.2	2,035.2	2,035.1	2,035.1	2,035.2	2,035.2	2,035.2	2,035.3	2,035.2	2,035.3
Intangible Assets	1,111.5	1,065.0	1,046.6	1,062.6	1,086.4	1,120.6	1,150.1	1,171.4	1,195.4	1,163.7
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-12.0	0.0	-9.3
Other Long-Term Assets	57.9	56.3	54.0	99.2	97.1	92.8	92.6	101.8	74.9	86.2
Total Long-Term Assets	6,415.7	6,216.4	6,141.9	6,161.3	6,107.7	6,141.7	6,149.0	6,190.4	6,194.2	6,115.8
Total Assets	6,823.3	6,674.0	6,547.2	6,586.5	6,520.1	6,582.4	6,525.1	6,563.6	6,572.3	6,521.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	21.3	21.6	18.2	19.6	16.4	12.0	15.0	21.2	18.0	17.7	17.5	16.4	13.3	13.5	12.7	13.2
Short-Term Debt	785.7	469.2	673.8	457.0	374.4	319.2	423.4	204.1	17.7	33.9	21.3	15.6	55.9	33.1	17.3	5.7
Other Current Liabilities	95.6	133.9	-104.7	117.6	135.0	105.3	107.2	122.5	197.7	134.4	115.2	108.8	98.9	99.5	94.7	96.5
Current Liabilities	1,064.5	778.5	713.9	726.0	663.0	547.9	672.8	455.0	326.0	277.3	241.7	225.3	245.4	197.5	161.3	153.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	26.2	27.5	25.8	21.6	22.9	21.3	18.4	18.2	17.6	17.2
Short-Term Debt	383.5	453.7	417.7	469.2	434.6	785.7	762.0	673.8	619.0	608.7
Other Current Liabilities	123.4	112.3	273.8	133.9	110.6	95.6	79.5	-104.7	-275.6	-286.5
Current Liabilities	695.1	782.7	717.3	778.5	738.7	1,064.5	992.6	713.9	690.2	698.3

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2,749.4	4,088.7	4,181.0	1,051.6	3,851.5	3,776.5	3,821.8	2,684.6	2,539.0	2,315.3	1,898.2	1,884.3	1,882.9	2,127.7	2,141.2	2,403.4
Capital Leases	1,123.0	1,347.1	1,301.8	1,258.8	1,212.3	1,209.2	1,265.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	12.0	8.0	12.0	0.0	6.4	4.9	5.7	20.7	0.9	1.9	2.1	0.0	119.2	108.0	92.3	87.2
Total Liabilities	5,384.0	5,538.5	5,346.8	5,279.8	4,830.4	4,588.7	4,760.8	3,412.9	3,110.9	2,830.9	2,370.7	2,337.4	2,468.7	2,639.2	2,588.4	2,830.4

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	4,403.6	4,317.0	4,132.9	4,088.7	4,109.0	3,858.4	3,895.9	4,181.0	4,248.1	4,208.6
Capital Leases	1,438.4	1,407.1	1,362.8	1,347.1	1,297.9	1,294.9	1,256.6	1,104.5	1,279.4	1,241.6
Def. Tax Liability	0.2	0.8	0.0	8.0	8.7	12.0	12.3	12.0	10.6	9.3
Total Liabilities	5,777.6	5,767.1	5,515.6	5,538.5	5,307.1	5,384.0	5,341.4	5,346.8	5,385.5	5,350.6

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	-870.0	-1,036.6	-819.2	-804.4	-734.4	-717.3	-708.4	-695.3	-639.1	-631.0	-635.8	-632.9	-647.6	-674.1	-683.6	-691.8
Comprehensive Income	-1.3	-3.0	-0.4	-0.7	0.9	0.9	0.7	0.0	1.3	-0.6	-1.2	2.5	3.9	6.0	5.3	6.1
Total Common Equity	1,197.2	1,047.2	1,216.4	1,195.4	1,217.1	1,202.8	1,180.3	1,131.8	1,103.5	1,069.5	1,021.1	981.5	932.9	874.8	839.0	818.5

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	-1,075.5	-1,059.8	-1,057.0	-1,036.6	-866.1	-870.0	-874.1	-819.2	-840.6	-852.9
Comprehensive Income	-2.9	-2.3	-3.3	-3.0	-1.2	-1.3	-0.8	-0.4	-0.9	-0.3
Total Common Equity	1,032.7	905.1	1,030.0	1,047.2	1,212.3	1,197.2	1,182.4	1,216.4	1,186.8	1,170.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		4,644.1	4,558.0	4,642.9	1,258.8	4,225.8	4,095.7	4,245.1	2,888.7	2,556.7	2,349.2	1,919.5	1,899.9	1,938.8	2,160.9	2,158.5	2,409.1
Book Value		1,198.4	1,048.0	1,216.8	1,195.4	1,217.1	1,202.8	1,180.3	1,131.8	1,103.5	1,069.5	1,021.1	981.5	932.9	874.8	839.0	818.5

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		13.1	1.8	1.6	0.8	0.6	1.2	1.2	0.4	0.1	0.5
Book Value		1,032.7	905.1	1,030.0	1,047.2	1,212.3	1,197.2	1,182.4	1,216.4	1,186.8	1,170.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	505.1	587.2	362.9	495.8	438.6	388.1	243.4	372.1	305.2	317.7	298.8	262.6	253.5	40.1	9.8	8.6	-40.1
Depreciation & Amortization	294.4	332.6	463.0	300.6	349.4	271.3	251.3	250.0	225.3	211.1	205.0	191.4	258.4	300.6	296.1	299.6	312.7
Stock-Based Compensation	35.8	34.0	44.5	22.6	23.1	37.4	18.8	29.6	29.4	9.6	28.6	25.9	24.1	24.9	14.5	7.7	0.0
Change Working Capital	-7.1	-22.5	3.0	-41.6	1.2	9.6	22.4	-15.5	-32.2	-39.5	-10.5	-15.8	1.0	-20.9	-3.1	-21.0	18.8
Change In Accounts Receivable	-5.2	-15.5	-43.0	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
Change In Accounts Payable	4.2	0.0	3.3	-0.3	1.2	1.3	0.8	0.7	1.4	0.3	-0.7	-0.5	1.1	-0.1	-0.1	-0.5	2.5
Change In Inventories	-8.8	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	0.0	0.0	0.0
Other Non-cash Items	359.2	-67.2	4.2	6.2	-34.0	26.5	34.8	-427.4	35.6	7.3	0.3	2.4	37.6	31.2	51.0	20.2	31.4
Cash from Operations	843.6	0.0	0.0	783.6	781.6	734.4	569.9	194.8	564.8	507.0	521.8	477.7	452.5	394.7	375.9	318.8	322.8

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	154.7	144.1	155.0	139.2	-1.0	147.8	137.6	78.5	149.1	140.4
Depreciation & Amortization	84.1	86.3	78.1	77.8	235.4	75.1	77.2	75.2	70.5	71.5
Stock-Based Compensation	8.7	7.6	7.1	10.6	6.8	12.1	11.2	14.5	6.3	3.9
Change Working Capital	19.1	-7.1	-10.3	-24.2	36.9	-4.3	28.6	-58.2	23.5	-0.9
Change In Accounts Receivable	-2.9	1.4	-39.5	25.5	11.9	-35.9	-21.3	2.2	5.0	8.8
Change In Accounts Payable	0.0	-0.7	-1.5	2.3	0.5	0.1	2.3	0.3	1.1	0.5
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.8
Other Non-cash Items	4.5	5.0	-0.4	-67.4	1.8	0.0	2.1	0.3	3.4	6.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	254.2	222.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-137.4	-128.0	-125.3	-178.3	-167.1	-126.1	-62.3	-141.0	-117.6	-109.3	-107.6	-110.4	-107.6	-105.7	-105.6	-107.1	-43.5
Acquisitions	-120.8	-191.1	-45.4	0.0	0.0	-342.3	-45.6	-226.3	-477.4	-297.3	-585.1	-153.9	-65.0	-92.2	-206.1	-23.5	-6.7
Investments	39.1	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	0.0	0.0	0.0
Sales of Investment	2.8	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	0.0	0.0	8.4
Other Investing Activities	59.4	0.0	0.0	-131.8	786.1	930.1	11.0	831.1	1,179.2	6.6	11.7	10.4	8.6	6.0	615.0	13.3	0.2
Cash from Investing	-24.9	0.0	0.0	-310.1	619.1	461.8	-96.9	463.8	584.1	-400.1	-681.0	-253.9	-164.0	-191.9	303.4	-117.3	-41.5

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	-26.6	-49.9	-38.2	-29.9	-43.0	-30.1	-22.6	-29.5	-46.1	-39.1
Acquisitions	-57.2	-46.8	-64.9	-22.1	-14.3	-2.9	-9.9	-18.3	-18.1	-78.2
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.1
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-138.4	194.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-64.2	115.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-414.7	0.0	0.0	23.3	-576.7	-695.4	-2,920.8	-659.5	-1,018.1	-741.5	-424.1	-297.5	-837.5	-427.4	-1,187.3	-261.1	-680.0
Debt Issued	428.4	4,558.0	-84.9	3,407.4	-2,390.4	825.6	2,771.3	2,015.9	1,350.1	949.0	853.8	317.1	798.6	205.4	1,189.6	10.4	3,089.1
Issuance of Common Stock	19.5	0.0	0.0	15.7	18.9	19.0	11.1	44.3	62.7	26.7	23.1	28.4	20.6	20.9	13.9	5.5	10.2
Repurchase of Common Stock	-5.4	-157.9	-5.3	-6.0	-10.5	-6.1	-10.5	-8.9	-4.1	-9.0	-6.2	-6.1	-3.0	-4.2	-1.1	-3.5	-1.6
Dividends Paid	-521.8	0.0	0.0	-510.6	-0.4	-405.2	-252.3	-385.2	-443.1	-244.2	-294.0	-265.5	-238.8	-0.4	-0.4	-0.4	-0.4
Other Financing Activities	450.6	0.0	0.0	-4.0	359.4	793.1	2,794.5	1,289.7	1,329.1	939.4	873.1	315.9	764.4	183.9	1,127.5	0.0	369.4
Cash from Financing	-326.7	0.0	0.0	-481.6	-209.3	-294.5	-377.9	280.4	-73.6	-28.6	171.9	-224.8	-294.3	-227.2	-47.4	-259.4	-302.4

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	-1.4
Debt Issued	4,787.1	16.3	220.2	-7.4	14.4	-100.4	-13.9	15.0	-38.2	52.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.3	2.7
Repurchase of Common Stock	0.0	0.0	-131.6	-26.4	0.0	0.0	0.0	-5.3	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-127.8	-127.7
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-62.4	11.4
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-184.9	115.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		206.6	15.4	4.9	-8.0	-47.2	-21.8	95.4	4.7	-94.0	79.9	13.2	-3.7	-7.2	-25.7	25.4	-58.2	-20.6
Closing Cash Balance		77.9	64.8	49.5	44.6	52.6	99.8	121.6	26.2	21.5	115.5	35.5	22.3	26.0	33.2	58.9	33.5	91.7

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		42.8	-33.7	19.6	-13.3	20.0	-48.4	41.5	-8.2	5.2	168.1
Closing Cash Balance		64.8	22.0	55.7	36.1	49.5	29.5	77.9	36.4	44.6	215.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		706.2	736.0	748.3	605.3	614.5	608.3	507.6	53.8	447.2	397.7	414.2	367.2	345.0	289.1	270.3	211.8	279.4
Real Free Cash Flow		670.4	702.1	703.8	582.7	591.4	571.0	488.8	24.2	417.8	388.1	385.7	341.3	320.8	264.1	255.9	204.1	279.4

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		244.6	185.8	191.3	97.9	236.3	197.3	233.7	81.1	208.1	183.4
Real Free Cash Flow		235.9	178.2	184.1	87.3	229.5	185.2	222.5	66.6	201.8	179.5