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

The Middleby Corporation

MIDD

Valuace

Růst

Zdraví

Cena

$ 133.37

-0.32 (-0.22%)

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	3,733.0	3,201.2	3,875.2	4,036.6	4,032.9	3,250.8	2,513.3	2,959.4	2,722.9	2,335.5	2,267.9	1,826.6	1,636.5	1,428.7	1,038.2	855.9	719.1
Cost of Revenues	2,318.3	1,949.3	2,404.8	2,502.5	2,586.3	2,055.9	1,631.2	1,855.9	1,718.8	1,422.8	1,366.7	1,120.1	996.0	878.7	635.2	511.8	432.4
Gross Profit	1,414.8	1,251.9	1,470.4	1,534.1	1,446.6	1,194.9	882.0	1,103.5	1,004.1	912.7	901.2	706.5	640.6	550.0	403.0	344.1	286.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	866.4	982.1	977.9	906.6	1,013.9	942.8	991.5	926.9	1,008.6	980.7
Cost of Revenues	530.2	620.8	606.6	560.7	624.9	587.4	611.9	580.6	640.2	605.3
Gross Profit	336.2	361.3	371.3	345.9	388.9	355.4	379.6	346.4	368.3	375.3

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	53.1	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
Selling General & Admin Expenses	0.0	0.0	0.0	794.4	797.2	668.0	531.9	583.7	538.8	436.5	444.4	375.1	346.7	305.5	214.9	195.4	163.9
Depreciation & Amortization	120.9	99.0	127.2	125.4	23.5	125.2	48.0	36.9	97.2	69.8	58.2	54.1	41.3	43.2	26.9	19.7	17.0
Total Operating Expenses	1,509.3	663.2	814.2	899.2	797.2	668.0	531.9	583.7	538.8	436.5	444.4	375.1	346.7	305.5	214.9	195.4	163.9
Operating Income	-94.6	588.8	656.2	634.9	639.6	448.3	324.4	514.0	446.0	410.3	446.2	302.6	300.4	244.5	188.1	148.7	122.8

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	53.1	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	166.4	196.4
Depreciation & Amortization	25.5	32.8	30.4	32.1	32.3	30.8	31.6	32.4	31.8	31.5
Total Operating Expenses	174.8	915.6	213.6	205.3	219.0	182.0	203.9	209.2	166.4	196.4
Operating Income	161.4	-554.2	157.7	140.6	169.9	173.4	175.7	137.1	201.9	174.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	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
Interest Expense	92.8	93.8	92.2	120.3	89.0	57.2	78.6	82.6	58.7	26.0	23.9	17.0	15.6	15.9	9.2	8.5	8.6
Other Expense	-109.3	-106.5	-78.9	-115.5	-75.2	171.2	-56.4	-51.4	17.0	-66.7	-11.6	-33.2	2.5	-2.8	-4.4	0.2	0.0
IBT	-203.8	482.3	577.3	519.4	564.4	619.5	268.1	462.6	423.5	383.5	421.3	281.2	280.8	225.8	174.4	140.4	114.2
Income Tax Expense	24.8	115.0	148.9	118.5	127.8	131.0	60.8	110.4	106.4	85.4	137.1	89.6	87.5	71.9	53.7	45.0	41.4
Net Income	-277.7	-277.7	428.4	400.9	436.6	488.5	207.3	352.2	317.2	298.1	284.2	191.6	193.3	153.9	120.7	95.5	72.9

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	31.1
Interest Expense	29.4	25.1	19.8	18.4	20.0	21.4	24.6	26.3	36.5	31.1
Other Expense	-40.7	-24.7	-24.7	-19.1	-16.9	-18.8	-20.9	-22.3	-27.7	-30.0
IBT	120.7	-579.0	133.0	121.5	153.0	154.7	154.8	114.8	86.9	144.4
Income Tax Expense	34.6	-66.0	27.0	29.1	40.7	40.5	39.4	28.3	10.6	35.7
Net Income	36.9	-513.0	106.0	92.4	112.3	114.2	115.4	86.6	76.3	108.7

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	$7.48	$8.07	$8.85	$3.76	$6.33	$5.71	$5.26	$4.98	$3.36	$3.41	$2.76	$2.22	$1.77	$1.36
EPS Diluted	$0.00	$0.00	$0.00	$7.41	$7.95	$8.62	$3.76	$6.33	$5.70	$5.26	$4.98	$3.36	$3.40	$2.74	$2.20	$1.72	$1.32
Shares Outstanding	49.9	51.7	53.7	53.6	54.1	55.2	55.1	55.6	55.6	56.7	57.0	57.0	56.8	55.8	54.4	54.0	53.4
Diluted Shares Outstanding	50.0	51.7	54.2	54.1	54.9	56.7	55.1	55.7	55.6	56.7	57.1	57.0	56.8	56.3	54.8	55.6	55.0

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	$1.42	$2.03
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.42	$2.01
Shares Outstanding	49.9	50.5	52.6	53.6	53.7	53.8	53.8	53.7	53.6	53.6
Diluted Shares Outstanding	50.0	50.5	53.2	54.6	54.3	54.0	54.1	54.4	53.8	54.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	459.5	689.5	247.5	162.0	180.4	268.1	94.5	71.7	89.7	68.5	55.5	43.9	36.9	34.4	40.2	7.7
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	459.5	689.5	247.5	162.0	180.4	268.1	94.5	71.7	89.7	68.5	55.5	43.9	36.9	34.4	40.2	7.7
Accounts Receivable	679.6	643.4	691.6	631.1	577.1	363.4	447.6	398.7	328.4	325.9	282.5	229.9	205.3	162.2	151.4	112.0
Inventory	920.1	841.6	935.9	1,077.7	837.4	540.2	585.7	521.8	424.6	368.2	354.2	255.8	220.1	153.5	124.3	106.5
Other Current Assets	84.2	155.6	90.8	135.1	92.3	81.0	61.2	50.9	55.4	42.7	39.8	28.0	32.3	19.2	51.4	37.5
Total Current Assets	2,143.3	2,330.0	1,965.9	2,006.0	1,707.1	1,270.5	1,209.2	1,061.6	931.9	811.7	795.2	614.1	545.7	412.6	367.4	263.7

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	175.1	511.5	745.1	689.5	606.0	459.5	341.0	247.5	167.2	157.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.9	3.3	7.3
Total Cash & ST Investments	175.1	511.5	745.1	689.5	606.0	459.5	341.0	247.5	167.2	157.3
Accounts Receivable	738.7	665.8	645.5	643.4	615.0	679.6	655.0	691.6	692.3	643.4
Inventory	919.6	888.7	877.7	841.6	905.9	920.1	943.7	935.9	1,015.0	1,082.5
Other Current Assets	135.9	193.6	145.4	155.6	164.8	84.2	82.2	90.8	86.3	153.0
Total Current Assets	1,969.4	2,259.6	2,413.8	2,330.0	2,291.6	2,143.3	2,021.9	1,965.9	1,960.9	2,036.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	504.7	526.0	620.3	443.5	381.0	344.5	352.1	314.6	281.9	221.6	199.8	129.7	125.5	63.9	62.5	43.7
Goodwill	2,471.7	2,518.2	2,486.3	2,411.8	2,243.5	1,934.3	1,849.7	1,743.2	1,264.8	1,092.7	983.3	808.5	688.0	526.0	477.8	370.0
Intangible Assets	1,651.0	1,611.0	1,693.1	1,794.2	1,875.4	1,450.4	1,443.4	1,361.0	780.4	696.2	749.4	492.0	447.9	233.3	234.7	189.3
Long-Term Investments	41.7	28.0	39.9	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 Long-Term Assets	206.5	263.6	93.3	212.5	143.5	126.8	110.7	37.2	36.1	43.3	22.0	18.9	10.5	8.4	4.1	6.6
Total Long-Term Assets	4,882.4	4,953.1	4,940.8	4,868.9	4,676.5	3,932.0	3,792.9	3,488.2	2,407.8	2,105.4	1,966.0	1,452.0	1,273.5	831.7	779.1	609.5
Total Assets	7,025.8	7,283.2	6,906.7	6,874.9	6,383.6	5,202.5	5,002.1	4,549.8	3,339.7	2,917.1	2,761.2	2,066.1	1,819.2	1,244.3	1,146.5	873.2

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	577.9	570.4	550.7	526.0	510.6	504.7	508.1	620.3	498.9	483.1
Goodwill	2,025.4	2,592.3	2,543.4	2,518.2	2,506.8	2,471.7	2,473.3	2,486.3	2,452.4	2,451.9
Intangible Assets	1,470.4	1,614.0	1,606.2	1,611.0	1,651.0	1,651.0	1,669.5	1,693.1	1,775.5	1,790.8
Long-Term Investments	12.5	0.0	18.4	28.0	22.8	41.7	44.4	39.9	58.9	54.9
Other Long-Term Assets	292.3	292.8	262.5	263.6	211.4	206.5	205.1	93.3	167.2	159.7
Total Long-Term Assets	4,385.3	5,076.3	4,987.6	4,953.1	4,909.5	4,882.4	4,908.5	4,940.8	4,961.8	4,948.6
Total Assets	6,354.7	7,335.9	7,401.4	7,283.2	7,201.1	7,025.8	6,930.4	6,906.7	6,922.6	6,984.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	238.7	208.9	227.1	271.4	304.7	182.8	173.7	188.3	146.3	146.9	157.8	98.3	96.5	69.7	63.4	52.9
Short-Term Debt	69.6	71.9	71.2	45.6	27.3	22.9	2.9	3.2	5.1	5.9	32.1	9.4	1.4	1.9	315.8	5.1
Other Current Liabilities	427.5	527.9	409.5	485.5	449.5	400.7	342.0	309.5	291.1	293.9	262.6	200.2	182.2	133.5	170.4	125.8
Current Liabilities	856.9	829.3	851.1	988.3	914.9	700.3	593.1	559.0	473.7	488.4	510.0	328.3	311.4	242.4	549.6	183.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	257.9	235.7	230.6	208.9	214.7	238.7	233.4	227.1	224.4	232.7
Short-Term Debt	70.3	71.3	71.3	71.9	69.2	69.6	70.6	71.2	71.0	71.1
Other Current Liabilities	446.4	411.8	435.1	407.4	399.1	404.2	405.1	722.1	689.9	678.4
Current Liabilities	951.6	880.8	885.8	829.3	814.7	856.9	840.9	851.1	864.2	878.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2,360.0	2,449.2	2,467.9	2,676.7	2,387.0	1,706.7	1,870.2	1,888.9	1,023.7	726.2	734.0	588.8	570.2	258.2	1.5	208.9
Capital Leases	25.4	27.9	87.6	25.3	22.8	22.5	21.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	193.5	252.1	216.1	220.2	186.9	147.2	133.5	113.9	87.8	77.8	113.0	88.8	61.4	44.8	37.8	11.9
Total Liabilities	3,603.9	3,644.7	3,656.8	4,077.1	3,889.3	3,225.8	3,055.3	2,884.6	1,978.6	1,651.8	1,594.3	1,059.4	980.9	594.3	635.5	448.3

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	2,025.0	2,331.8	2,341.3	2,449.2	2,361.3	2,360.0	2,370.1	2,467.9	2,535.9	2,687.5
Capital Leases	0.0	27.3	27.4	27.9	25.2	25.4	26.1	87.6	26.6	26.8
Def. Tax Liability	229.7	303.4	248.1	252.1	241.1	193.5	207.8	216.1	214.0	216.2
Total Liabilities	3,416.9	3,713.3	3,671.5	3,644.7	3,608.1	3,603.9	3,619.2	3,656.8	3,827.4	3,985.2

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	4,101.7	4,328.2	3,899.8	3,498.9	3,062.3	2,568.8	2,361.5	2,009.2	1,697.6	1,399.5	1,115.3	923.7	730.4	576.4	455.7	360.3
Comprehensive Income	-256.6	-269.4	-223.2	-278.5	-359.1	-488.4	-350.9	-276.5	-266.4	-284.3	-76.4	-31.4	-8.6	-12.4	-20.5	-4.0
Total Common Equity	3,421.9	3,638.4	3,249.9	2,797.7	2,494.3	1,976.6	1,946.8	1,665.2	1,361.1	1,265.3	1,166.8	1,006.8	838.3	650.0	511.0	424.9

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	0.2	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	4,013.5	4,526.5	4,420.5	4,328.2	4,215.9	4,101.7	3,986.3	3,899.8	3,823.5	3,714.8
Comprehensive Income	-149.3	-123.3	-230.0	-269.4	-208.2	-256.6	-245.2	-223.2	-285.9	-253.7
Total Common Equity	2,937.8	3,622.6	3,729.9	3,638.4	3,592.9	3,421.9	3,311.2	3,249.9	3,095.2	2,999.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,429.6	2,521.0	2,539.2	2,722.3	2,414.3	1,729.6	1,873.1	1,892.1	1,028.9	732.1	766.1	598.2	571.6	260.1	317.3	214.0
Book Value		3,421.9	3,638.4	3,249.9	2,797.7	2,494.3	1,976.6	1,946.8	1,665.2	1,361.1	1,265.3	1,166.8	1,006.8	838.3	650.0	511.0	424.9

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		2,937.8	3,622.6	3,729.9	3,638.4	3,592.9	3,421.9	3,311.2	3,249.9	3,095.2	2,999.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	386.9	-277.7	428.4	400.9	436.6	488.5	207.3	352.2	317.2	298.1	284.2	191.6	193.3	153.9	120.7	95.5	72.9
Depreciation & Amortization	125.5	105.3	127.2	132.6	138.1	125.2	110.5	103.4	97.2	69.8	58.2	54.1	41.3	43.2	26.9	19.7	17.0
Stock-Based Compensation	50.4	13.5	36.2	51.0	58.4	42.3	19.6	8.1	2.5	6.2	27.9	15.9	16.7	11.9	12.0	18.1	14.7
Change Working Capital	147.2	4.2	35.9	-23.9	-239.0	-195.6	174.9	-79.7	-74.9	-104.3	-97.6	-13.9	-32.7	-59.8	-31.2	-8.3	-8.0
Change In Accounts Receivable	18.0	-14.5	12.0	0.0	-28.4	-99.9	90.4	-27.7	-25.3	26.2	-33.9	17.1	-20.6	-17.5	-3.9	-19.0	-28.3
Change In Accounts Payable	6.2	18.1	-21.9	-49.4	-47.7	61.3	-3.0	-29.4	13.6	-21.6	-7.7	-18.0	-7.9	-9.2	2.7	-2.6	10.9
Change In Inventories	158.0	3.1	95.4	157.9	-196.3	-204.2	66.7	-28.3	-28.4	-9.7	-22.2	7.8	-2.1	-19.8	-19.0	-2.3	-6.3
Other Non-cash Items	176.0	714.8	23.2	70.6	-54.8	-43.9	-4.0	-28.9	6.4	49.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Operations	765.3	0.0	0.0	628.8	332.6	423.4	524.8	377.4	368.9	304.5	294.1	249.6	233.9	146.2	128.3	130.4	98.0

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	36.9	-513.0	106.0	92.4	112.3	114.2	115.4	86.6	76.3	108.7
Depreciation & Amortization	8.1	32.8	32.2	32.1	32.3	34.4	29.8	32.4	31.8	33.3
Stock-Based Compensation	4.9	-0.1	6.2	2.5	6.0	8.7	7.6	13.8	15.7	13.2
Change Working Capital	28.0	21.9	-67.8	22.2	47.0	-28.0	10.6	17.4	47.8	71.4
Change In Accounts Receivable	-13.3	4.5	-7.1	1.4	-19.4	16.6	-21.5	36.3	-4.2	7.4
Change In Accounts Payable	-10.6	11.0	-1.4	19.1	-8.2	-27.4	5.9	7.8	-0.2	-7.4
Change In Inventories	36.0	-11.5	7.3	-28.7	62.4	25.4	20.7	-13.0	90.9	59.5
Other Non-cash Items	10.5	707.5	-1.7	-1.5	33.8	-18.6	-1.9	-3.0	80.0	-7.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	255.7	219.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-61.6	-70.7	-49.3	-85.2	-69.5	-51.6	-41.9	-46.6	-41.4	-54.5	-24.8	-22.4	-13.1	-19.6	-7.7	-7.8	-3.2
Acquisitions	-39.2	-32.0	-111.7	-68.8	-278.8	-963.6	-79.0	-281.1	-1,198.0	-305.3	-210.9	-348.6	-219.9	-461.6	-62.2	-181.1	-25.7
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
Sales of Investment	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
Other Investing Activities	-0.1	0.0	0.0	-1.8	0.0	6.3	14.1	0.0	0.0	14.3	0.0	0.0	0.0	7.0	0.0	0.0	0.0
Cash from Investing	-100.8	0.0	0.0	-155.7	-348.3	-1,008.9	-106.8	-327.7	-1,239.4	-345.5	-235.7	-371.0	-233.1	-474.2	-69.9	-188.9	-28.9

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	4.2	-20.3	-20.9	-33.7	-13.1	-11.4	-10.9	-13.8	-15.5	-21.3
Acquisitions	2.6	-31.0	-3.5	0.0	-103.9	-2.2	-3.3	-2.3	-1.0	-32.6
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-16.5	-54.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-509.1	0.0	0.0	-308.5	-1,579.7	-1,137.4	-3,345.8	-560.9	-753.4	-1.1	-29.3	-6.3	0.0	-0.7	-314.2	-0.9	-61.1
Debt Issued	206.9	2,521.0	-18.1	125.3	1,887.8	1,822.1	3,202.3	542.0	1,616.6	297.9	-4.6	174.2	26.6	312.2	256.9	104.2	275.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.8	2.8	0.2	0.7
Repurchase of Common Stock	-18.0	-723.6	-34.7	-74.6	-264.8	-29.3	-85.9	-6.1	0.0	-239.8	-4.4	-4.8	-44.3	-4.4	-20.7	-15.7	-9.0
Dividends Paid	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	-312.1	-256.9	-1.7	0.0
Other Financing Activities	168.7	0.0	0.0	-7.9	1,852.1	1,669.4	3,179.2	541.6	1,609.5	296.8	-7.6	147.9	53.2	643.5	523.9	109.6	-0.5
Cash from Financing	-358.4	0.0	0.0	-390.9	7.6	502.8	-252.5	-25.4	856.1	55.8	-41.4	136.8	8.9	330.2	-64.9	91.6	-69.9

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	-161.5	-149.5
Debt Issued	2,095.4	-307.7	-9.5	-108.5	90.5	0.9	-11.1	-98.4	120.4	-2.1
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	-209.3	-148.6	-322.9	-42.8	-16.4	-0.3	-1.0	-17.0	0.0	0.0
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	-3.7	-1.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-165.2	-150.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		149.7	-416.5	442.0	85.5	-188.5	-87.7	173.6	22.8	-18.0	21.2	13.0	11.6	7.1	2.5	-5.9	32.6	-0.7
Closing Cash Balance		459.5	222.2	689.5	247.5	-8.1	180.4	268.1	94.5	71.7	89.7	68.5	55.5	43.9	36.9	34.4	40.2	7.7

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		47.1	-336.4	-233.6	55.6	83.5	146.5	118.4	93.5	80.3	-142.6
Closing Cash Balance		222.2	175.1	511.5	745.1	689.5	606.0	459.5	341.0	247.5	14.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		703.6	558.4	637.5	541.8	263.0	371.8	482.9	330.8	327.5	250.0	269.3	227.2	220.7	126.5	120.7	122.6	94.8
Real Free Cash Flow		653.2	544.9	601.4	490.8	204.7	329.5	463.3	322.7	325.0	243.7	241.4	211.4	204.0	114.7	108.7	104.4	80.1

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		194.9	156.1	101.1	107.4	226.6	145.3	138.6	127.1	240.2	197.8
Real Free Cash Flow		190.1	156.2	94.9	104.9	220.6	136.6	130.9	113.3	224.4	184.6