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

Logitech International S.A.

LOGI

Valuace

Růst

Zdraví

Cena

$ 92.32

-1.12 (-1.16%)

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	4,765.6	4,554.9	4,298.5	4,538.8	5,481.1	5,252.3	2,975.9	2,788.3	2,566.9	2,207.0	2,018.1	2,113.9	2,123.0	2,099.9	2,316.2	2,362.9	1,966.7
Cost of Revenues	2,719.5	2,582.7	2,509.4	2,819.3	3,218.1	2,916.5	1,853.5	1,751.3	1,657.6	1,401.4	1,337.1	1,339.8	1,393.0	1,392.6	1,539.6	1,526.4	1,339.9
Gross Profit	2,046.1	1,972.2	1,789.0	1,719.5	2,263.0	2,335.7	1,122.4	1,037.0	909.2	805.7	681.0	774.2	730.1	707.3	776.6	836.5	626.9

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	1,421.5	1,186.1	1,147.7	1,010.4	1,340.3	1,116.0	1,088.2	1,011.5	1,255.5	1,057.0
Cost of Revenues	809.0	671.6	666.6	572.3	763.4	627.5	619.5	572.1	726.3	615.4
Gross Profit	612.5	514.5	481.1	438.0	576.9	488.5	468.7	439.4	529.2	441.6

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	280.8	291.8	226.0	177.6	161.2	143.8	130.5	113.6	131.0	138.8	153.9	162.3	156.4	135.8
Selling General & Admin Expenses	0.0	0.0	0.0	933.8	1,174.5	936.9	627.3	587.0	531.8	479.9	420.6	506.8	500.0	545.4	542.3	537.5	410.9
Depreciation & Amortization	99.8	79.8	84.7	105.1	129.9	93.9	120.5	67.7	56.9	50.5	53.0	49.7	61.5	67.5	72.5	74.6	70.9
Total Operating Expenses	1,301.5	1,317.3	1,201.7	1,226.5	1,483.3	1,181.9	822.5	762.5	684.5	616.3	534.2	637.8	638.9	699.3	704.6	693.9	546.7
Operating Income	745.3	654.9	587.3	458.5	774.0	1,148.1	276.5	263.2	229.7	197.5	129.1	141.3	77.2	-252.4	72.0	142.7	78.4

Operating Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	39.7	19.9	19.9	20.3	20.2	19.7	19.6	19.3	19.8	22.3
Total Operating Expenses	327.2	323.2	319.0	332.1	342.3	327.6	315.2	309.2	307.1	285.0
Operating Income	286.0	191.3	162.1	105.9	234.6	160.9	153.5	130.2	222.1	156.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	46.4	55.0	50.6	18.3	1.2	1.8	9.6	8.4	5.0	0.0	0.8	1.2	1.8	2.2	3.1	2.3	0.0
Interest Expense	0.0	0.0	0.0	0.0	1.2	0.0	0.0	8.4	5.0	1.5	0.8	1.2	2.2	1.3	0.4	0.0	2.1
Other Expense	49.6	52.0	34.3	5.1	1.8	0.0	47.8	-11.7	2.6	9.7	-16.2	2.1	-12.0	-262.6	16.6	3.5	1.4
IBT	794.9	706.9	621.6	463.5	775.8	1,148.1	324.3	271.1	232.3	200.6	131.5	139.8	78.8	-253.7	91.3	148.4	83.6
Income Tax Expense	83.1	75.3	9.5	98.9	131.3	200.9	-125.4	13.6	23.7	9.1	3.1	4.5	3.3	-25.6	19.8	20.0	18.7
Net Income	711.8	631.5	612.1	364.6	644.5	947.3	449.7	257.6	208.5	191.5	119.3	135.3	75.5	-228.1	71.5	128.5	65.0

Net Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Interest Income	10.5	11.8	11.7	12.4	12.2	14.6	15.8	16.1	12.8	11.9
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	13.1	11.8	12.4	12.3	10.7	15.2	13.9	13.6	13.0	10.8
IBT	299.1	203.1	174.5	118.2	245.2	176.1	167.4	143.8	235.1	167.5
Income Tax Expense	48.1	32.4	28.5	-25.9	45.1	30.6	25.6	-23.8	-9.6	30.3
Net Income	251.0	170.7	146.0	144.1	200.1	145.5	141.8	167.6	244.7	137.1

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	$2.34	$3.85	$5.62	$2.70	$1.56	$1.27	$1.27	$0.73	$0.06	$0.46	$-1.44	$0.60	$0.74	$0.37
EPS Diluted	$0.00	$0.00	$0.00	$2.32	$3.78	$5.51	$2.66	$1.52	$1.23	$1.24	$0.72	$0.06	$0.46	$-1.44	$0.59	$0.73	$0.36
Shares Outstanding	147.3	151.3	156.8	162.3	167.4	168.5	166.8	165.6	164.0	162.1	163.3	163.5	160.6	158.5	174.6	176.9	177.3
Diluted Shares Outstanding	148.6	152.8	158.2	163.7	170.4	171.8	169.4	169.0	169.0	165.5	165.8	166.2	162.5	158.5	175.6	178.8	179.3

Per Share Data	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	147.3	147.1	147.9	149.0	150.6	152.5	153.3	154.5	155.9	157.9
Diluted Shares Outstanding	148.6	148.4	149.1	150.7	151.9	153.7	155.0	156.2	157.4	158.9

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	1,518.4	1,503.2	1,520.8	1,149.0	1,328.7	1,750.3	715.6	604.5	641.9	547.5	519.2	537.0	469.4	333.8	478.4	477.9	319.9
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	0.0
Total Cash & ST Investments	1,518.4	1,503.2	1,520.8	1,149.0	1,328.7	1,750.3	715.6	604.5	641.9	547.5	519.2	537.0	469.4	333.8	478.4	477.9	319.9
Accounts Receivable	540.9	500.9	582.9	630.4	675.6	612.2	394.7	383.3	214.9	174.9	142.8	179.8	177.7	179.6	223.1	258.3	195.2
Inventory	421.8	503.7	422.5	682.9	933.1	661.1	229.2	293.5	259.9	253.4	228.8	270.2	229.9	261.1	297.1	280.8	219.6
Other Current Assets	146.0	84.9	146.3	142.9	135.5	135.7	74.9	69.1	56.4	41.7	35.5	65.0	58.2	57.0	66.0	59.3	58.9
Total Current Assets	2,627.2	2,592.7	2,631.3	2,605.2	3,072.9	3,159.3	1,414.5	1,350.4	1,173.1	1,017.5	926.2	1,052.1	935.2	844.5	1,064.5	1,076.4	793.7

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	1,487.8	1,503.2	1,502.8	1,363.3	1,534.4	1,520.8	1,412.7	1,163.9	1,251.1	1,149.0
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	1,487.8	1,503.2	1,502.8	1,363.3	1,534.4	1,520.8	1,412.7	1,163.9	1,251.1	1,149.0
Accounts Receivable	678.1	500.9	703.9	697.0	625.8	541.7	685.8	656.9	562.6	630.4
Inventory	499.8	503.7	483.6	520.5	459.6	422.5	447.3	532.9	572.3	682.9
Other Current Assets	112.6	84.9	83.9	78.8	141.4	146.3	150.8	138.5	111.6	142.9
Total Current Assets	2,778.2	2,592.7	2,774.2	2,659.6	2,726.6	2,631.3	2,696.4	2,492.2	2,497.6	2,605.2

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	116.4	189.1	177.8	121.5	109.8	114.1	76.1	78.6	86.3	85.4	92.9	91.6	84.0	87.6	86.8	84.2	91.2
Goodwill	461.3	463.2	462.0	454.6	448.2	429.6	400.9	343.7	275.5	249.7	218.2	340.8	345.0	340.1	560.5	547.2	553.5
Intangible Assets	44.6	24.6	44.6	63.2	83.8	115.1	126.9	119.0	87.5	47.6	0.0	1.9	10.5	26.0	53.5	74.6	95.4
Long-Term Investments	28.7	28.0	28.7	61.5	71.5	68.2	66.0	36.4	30.2	25.8	24.1	17.2	16.6	15.6	14.3	13.1	-45.3
Other Long-Term Assets	95.4	38.7	260.4	82.8	55.6	45.1	38.5	5.3	5.9	5.0	6.5	6.1	4.5	6.5	7.4	10.2	65.9
Total Long-Term Assets	971.8	945.8	973.4	955.6	962.5	983.1	949.0	673.7	570.1	470.8	397.9	496.9	513.5	529.6	783.8	785.2	806.0
Total Assets	3,599.0	3,538.5	3,604.7	3,560.8	4,035.4	4,142.4	2,363.5	2,024.1	1,743.2	1,488.4	1,324.1	1,549.0	1,448.7	1,374.1	1,848.4	1,861.6	1,599.7

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	192.8	189.1	186.6	191.4	175.1	177.8	180.9	122.0	127.0	121.5
Goodwill	465.8	463.2	461.2	463.7	462.0	462.0	464.0	461.4	453.9	454.6
Intangible Assets	20.3	24.6	29.2	34.8	39.5	44.6	53.7	58.1	57.2	63.2
Long-Term Investments	27.9	28.0	59.1	59.9	59.2	28.7	31.0	31.5	31.3	61.5
Other Long-Term Assets	45.5	38.7	7.4	8.1	7.0	35.5	36.4	96.7	100.0	82.8
Total Long-Term Assets	964.7	945.8	957.4	984.9	958.3	973.4	963.5	932.8	942.3	955.6
Total Assets	3,743.0	3,538.5	3,731.6	3,644.5	3,684.9	3,604.7	3,659.9	3,425.0	3,439.9	3,560.8

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	447.9	414.6	448.6	407.0	636.3	823.2	259.1	283.9	294.0	274.8	241.2	300.0	245.6	266.0	301.1	298.2	258.0
Short-Term Debt	15.1	15.8	15.1	12.7	13.7	13.1	10.9	0.0	0.0	0.0	0.0	104.2	149.0	163.2	5.1	0.0	0.0
Other Current Liabilities	601.9	588.4	569.7	513.1	771.2	175.9	153.3	433.9	281.7	236.4	173.8	62.0	46.6	1.3	154.1	172.6	182.3
Current Liabilities	1,084.2	1,101.1	1,085.9	1,050.1	1,421.2	1,681.9	714.1	717.8	575.7	511.2	414.9	491.2	463.7	453.2	479.7	470.7	440.3

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	549.9	414.6	579.0	555.5	554.3	448.6	528.0	492.9	386.6	407.0
Short-Term Debt	16.7	15.8	16.0	16.0	15.0	15.1	14.9	14.1	12.9	12.7
Other Current Liabilities	579.6	588.4	574.4	535.0	571.2	569.7	592.6	531.1	519.7	513.1
Current Liabilities	1,222.7	1,101.1	1,294.2	1,202.3	1,140.5	1,085.9	1,201.4	1,086.9	957.1	1,050.1

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	61.9	76.6	61.9	58.4	28.2	21.3	19.5	0.0	0.0	0.0	0.0	161.1	170.6	0.0	0.0	0.0	0.0
Capital Leases	77.0	92.4	77.0	71.0	41.9	34.4	30.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.7	0.7	0.0	2.8	2.0	1.7	1.9	2.1	2.0	1.8	1.7	1.9	2.3	2.0	0.0	0.0	0.0
Total Liabilities	1,368.9	1,411.1	1,371.1	1,303.2	1,636.7	1,880.6	874.2	847.8	692.6	646.7	564.2	664.8	653.2	640.4	698.1	656.6	600.0

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	76.9	76.6	78.8	79.1	62.9	61.9	62.8	59.7	60.1	58.4
Capital Leases	93.6	92.4	94.9	95.1	77.9	77.0	77.7	73.8	73.0	71.0
Def. Tax Liability	0.0	0.7	0.7	0.7	0.7	0.7	2.5	2.5	2.5	2.8
Total Liabilities	1,555.7	1,411.1	1,628.7	1,532.6	1,436.0	1,371.1	1,469.8	1,347.8	1,213.8	1,303.2

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	30.1	29.4	30.1	30.1	30.1	30.1	30.1	30.1	30.1	30.1	30.1	30.1	30.1	30.1	33.4	33.4	33.4
Retained Earnings	3,596.8	3,627.3	3,602.5	3,177.6	2,975.7	2,490.6	1,690.6	1,365.0	1,232.3	1,059.7	963.6	930.2	976.3	975.6	1,556.6	1,514.2	1,406.6
Comprehensive Income	-111.0	-147.0	-111.2	-100.3	-104.1	-108.9	-120.7	-105.7	-93.5	-100.8	-112.0	-113.2	-85.8	-92.1	-95.9	-78.5	-72.6
Total Common Equity	2,230.1	2,127.4	2,233.7	2,257.6	2,398.7	2,261.8	1,489.3	1,176.3	1,050.6	841.6	759.9	884.2	795.5	733.7	1,150.2	1,205.0	999.7

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	29.4	29.4	29.4	30.1	30.1	30.1	30.1	30.1	30.1	30.1
Retained Earnings	3,759.6	3,627.3	3,494.5	3,627.0	3,695.6	3,602.5	3,434.9	3,190.2	3,240.3	3,177.6
Comprehensive Income	-130.2	-147.0	-134.3	-99.4	-115.8	-111.2	-84.5	-106.9	-99.5	-100.3
Total Common Equity	2,187.3	2,127.4	2,102.8	2,111.9	2,248.9	2,233.7	2,190.1	2,077.3	2,226.1	2,257.6

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		77.0	92.4	77.0	71.0	41.9	34.4	30.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		2,230.1	2,127.4	2,233.7	2,257.6	2,398.7	2,261.8	1,489.3	1,176.3	1,050.6	841.6	759.9	884.2	795.5	733.7	1,150.2	1,205.0	999.7

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		2,187.3	2,127.4	2,102.8	2,111.9	2,248.9	2,233.7	2,190.1	2,077.3	2,226.1	2,257.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	607.0	631.5	612.1	364.6	644.5	947.3	449.7	257.6	208.5	191.5	105.6	135.3	75.5	-228.1	71.5	128.5	65.0
Depreciation & Amortization	84.2	79.8	84.7	100.7	118.5	82.6	73.8	67.7	56.9	50.5	53.0	49.7	61.5	67.5	72.5	74.6	70.9
Stock-Based Compensation	82.9	89.9	82.9	70.8	93.5	86.0	54.9	50.3	44.1	35.9	27.4	25.8	25.5	25.2	31.5	34.8	25.8
Change Working Capital	385.6	-17.3	389.4	-43.6	-591.9	298.5	23.2	-57.0	35.1	21.5	-6.9	-33.5	40.9	16.5	4.7	-68.9	225.5
Change In Accounts Receivable	89.4	70.0	91.5	51.2	-71.5	-201.2	-15.8	-58.8	-26.4	-36.3	25.5	-8.0	4.7	44.9	29.3	-54.7	28.5
Change In Accounts Payable	39.8	-31.6	39.3	-219.1	-181.3	554.0	-24.3	-19.1	17.7	24.5	-58.1	60.4	-20.3	-36.3	3.6	37.7	94.2
Change In Inventories	257.4	-80.5	259.8	247.3	-276.6	-427.5	60.4	-21.6	16.0	-15.4	32.0	-60.0	42.0	20.1	-36.6	-60.5	30.9
Other Non-cash Items	-3.6	2.1	17.6	10.9	6.3	9.8	-16.7	-1.0	-5.6	-18.2	-2.6	-0.6	2.8	224.4	19.0	-5.2	-3.4
Cash from Operations	1,133.2	0.0	0.0	534.0	298.3	1,458.6	425.0	305.2	346.3	278.7	183.1	178.6	201.9	117.0	199.3	154.8	365.3

Cash Flow From Operating Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Income	251.0	170.7	146.0	144.1	200.1	145.5	141.8	162.5	244.7	132.3
Depreciation & Amortization	19.2	19.9	19.9	20.3	20.2	19.7	19.6	18.7	19.8	22.1
Stock-Based Compensation	23.4	30.3	32.8	13.8	26.2	26.5	23.4	0.0	20.6	0.0
Change Working Capital	207.5	-0.9	-86.1	-86.8	122.0	-31.0	-21.6	56.8	177.6	31.9
Change In Accounts Receivable	23.7	-67.8	-166.8	197.9	-46.4	-27.6	-54.0	136.2	-11.4	-98.6
Change In Accounts Payable	5.8	28.8	135.0	-168.5	28.5	-0.7	109.0	-80.6	32.4	103.8
Change In Inventories	70.1	-19.8	17.3	-12.9	26.4	-54.8	-39.1	19.4	91.6	34.0
Other Non-cash Items	-4.7	-0.8	-0.1	0.3	0.2	0.5	1.2	21.5	0.8	21.1
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	-55.3	-56.1	-55.9	-92.4	-89.2	-76.2	-39.5	-35.9	-39.7	-31.8	-56.6	-45.3	-43.1	-46.9	-51.0	-41.3	-39.8
Acquisitions	-13.4	0.0	-14.4	-12.9	-17.7	-47.6	-91.9	-136.5	-89.6	-67.9	-2.4	-3.5	-0.7	-4.4	-18.8	1.8	-388.8
Investments	-11.6	-6.6	-12.0	-6.7	-15.1	-12.3	-12.0	-6.7	-12.8	-7.1	-9.6	-5.0	-8.8	-4.2	-7.5	-19.1	-388.8
Sales of Investment	12.0	7.1	12.0	6.2	14.0	16.2	12.1	5.8	13.4	7.1	10.1	5.5	9.3	5.4	13.9	17.8	0.8
Other Investing Activities	0.2	0.0	0.0	-4.9	0.0	0.0	1.0	0.0	0.0	0.7	-2.1	0.0	0.0	0.0	9.0	2.7	388.8
Cash from Investing	-69.6	0.0	0.0	-105.7	-107.9	-120.0	-130.2	-173.3	-128.7	-99.0	-60.7	-48.3	-43.2	-50.2	-54.4	-38.1	-427.8

Cash Flow From Investing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Capital Expenditure	-14.9	-16.6	-16.3	-12.8	-14.2	-14.5	-14.6	-9.7	-10.9	-17.9
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	0.0	-13.8
Investments	-1.5	-0.8	-3.3	-0.8	-2.2	-2.9	-0.7	-3.7	-5.3	-1.7
Sales of Investment	2.2	1.8	1.7	2.1	2.7	1.6	0.7	3.8	5.6	1.5
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	-26.7	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	-13.6
Debt Issued	32.7	15.4	6.0	29.1	7.5	3.9	30.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.6
Issuance of Common Stock	31.5	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	-498.7	-588.8	-533.9	-418.3	-412.0	-165.0	-50.4	-32.4	-30.7	-83.8	-70.4	-1.7	0.0	-90.0	-156.0	0.0	-126.3
Dividends Paid	-179.5	0.0	0.0	-165.6	-159.4	-146.7	-124.2	-114.0	-104.2	-93.1	-85.9	-43.8	-36.1	-133.5	0.0	0.0	0.0
Other Financing Activities	-21.4	0.0	0.0	-18.1	-35.4	11.7	-2.0	-12.7	7.1	30.8	14.6	-3.4	13.4	13.6	16.7	46.4	31.7
Cash from Financing	-683.3	0.0	0.0	-583.4	-606.8	-299.9	-176.7	-159.1	-127.9	-146.1	-141.7	-48.9	-22.7	-209.8	-139.4	46.4	-108.2

Cash Flow From Financing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	93.6	1.2	-2.5	-0.2	17.2	0.9	-0.7	3.9	0.8
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	-26.5	-106.8	-126.7	-125.5	-200.1	-132.3	-130.9	-122.0	-187.8	-90.6
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		369.9	-17.6	371.8	-179.7	-421.6	1,034.8	111.1	-37.4	94.4	28.3	-17.8	67.6	135.6	-144.5	0.4	158.0	-172.8
Closing Cash Balance		1,518.4	1,503.2	1,520.8	1,149.0	1,328.7	1,750.3	715.6	604.5	641.9	547.5	519.2	537.0	469.4	333.8	478.4	477.9	319.9

Cash position		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Change in Cash		442.0	-112.0	-15.4	0.4	139.6	-171.1	13.5	106.3	248.7	-86.9
Closing Cash Balance		1,817.8	1,375.8	1,487.8	1,503.2	1,502.8	1,363.3	1,534.4	1,518.4	1,412.7	1,163.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		1,077.9	786.4	1,089.2	441.7	209.2	1,382.4	385.5	269.3	306.5	246.9	126.5	133.4	158.8	70.0	148.3	113.5	325.4
Real Free Cash Flow		995.0	696.5	1,006.3	370.9	115.7	1,296.4	330.6	219.0	262.4	211.0	99.1	107.6	133.2	44.8	116.8	78.7	299.6

Free Cash Flow		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Free Cash Flow		465.6	212.3	108.8	116.9	356.6	151.5	161.4	217.4	432.1	197.4
Real Free Cash Flow		442.2	182.0	75.9	103.0	330.5	125.0	138.0	217.4	411.5	197.4