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

Mettler-Toledo International Inc.

MTD

Valuace

Růst

Zdraví

Cena

$ 1269.89

-35.98 (-2.40%)

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	4,026.4	4,026.4	3,872.4	3,788.3	3,919.7	3,717.9	3,085.2	3,008.7	2,935.6	2,725.1	2,508.3	2,395.4	2,486.0	2,379.0	2,341.5	2,309.3	1,968.2
Cost of Revenues	1,710.2	1,710.2	1,619.6	1,547.0	1,611.7	1,546.4	1,284.1	1,267.4	1,251.2	1,151.7	1,072.7	1,043.5	1,127.2	1,096.9	1,100.5	1,091.1	931.0
Gross Profit	2,316.2	2,316.2	2,252.7	2,241.3	2,308.0	2,171.6	1,801.0	1,741.2	1,684.4	1,573.3	1,435.6	1,352.0	1,358.8	1,282.0	1,241.1	1,218.3	1,037.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,129.7	1,029.7	983.2	883.7	1,045.1	954.5	946.8	925.9	935.0	942.5
Cost of Revenues	474.0	440.3	420.9	375.1	424.0	400.3	399.3	396.0	383.4	382.9
Gross Profit	655.8	589.4	562.3	508.7	621.1	554.2	547.5	529.9	551.6	559.5

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	185.3	177.1	169.8	140.1	144.0	141.1	129.3	120.0	119.1	123.3	116.3	112.5	116.1	97.0
Selling General & Admin Expenses	0.0	0.0	0.0	904.1	938.5	944.0	820.2	819.2	812.8	787.5	732.6	700.8	728.6	692.8	684.0	703.6	588.7
Depreciation & Amortization	125.6	125.6	123.2	121.2	113.0	108.1	98.7	88.7	84.7	76.1	68.8	64.0	62.8	59.3	54.8	49.5	44.5
Total Operating Expenses	1,197.7	1,197.7	1,125.7	1,089.4	1,181.8	1,176.8	1,017.0	1,012.8	1,001.4	959.4	888.6	850.8	881.1	833.7	817.9	837.6	704.8
Operating Income	1,118.5	1,118.5	1,127.1	1,151.9	1,135.5	997.8	797.9	734.6	683.0	613.9	546.9	501.2	477.7	448.4	423.1	378.3	336.6

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	46.4	46.1
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	223.4	217.4
Depreciation & Amortization	32.8	32.7	30.5	29.7	30.9	31.1	30.5	30.8	30.6	30.5
Total Operating Expenses	312.4	299.5	296.6	289.1	287.4	275.9	281.6	280.8	269.9	281.9
Operating Income	343.3	289.9	265.7	219.5	333.7	278.3	265.9	249.1	281.8	0.0

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	68.5	68.5	74.6	77.4	55.4	43.2	38.6	37.4	34.5	32.8	28.0	27.5	24.5	22.7	22.8	23.2	20.1
Other Expense	-69.6	-69.6	-89.8	-178.2	-64.9	-48.5	-49.1	-53.2	3.4	-6.9	-14.7	-10.3	-8.1	-22.9	-17.8	-8.3	-4.9
IBT	1,048.9	1,048.9	1,037.2	973.7	1,070.6	949.4	748.7	681.4	651.9	574.2	504.2	463.4	445.0	402.7	382.6	349.2	307.5
Income Tax Expense	179.7	179.7	174.1	185.0	198.1	180.4	146.0	120.3	139.2	198.3	119.8	110.6	106.8	96.6	91.8	79.7	75.4
Net Income	869.2	869.2	863.1	788.8	872.5	769.0	602.7	561.1	512.6	376.0	384.4	352.8	338.2	306.1	290.8	269.5	232.1

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	19.7	20.3
Interest Expense	17.4	17.7	16.8	16.7	17.9	18.6	19.0	19.2	19.7	20.3
Other Expense	-14.3	-20.7	-17.1	-17.6	-19.2	-19.4	-22.7	-28.6	-49.2	-46.7
IBT	329.1	269.2	248.7	201.9	314.5	259.0	243.2	220.5	232.6	251.2
Income Tax Expense	43.3	51.7	46.3	38.4	62.2	47.4	21.4	43.0	47.8	49.5
Net Income	285.8	217.5	202.3	163.6	252.3	211.5	221.8	177.5	184.8	201.6

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	$36.10	$38.79	$33.25	$25.24	$22.84	$20.33	$14.62	$14.49	$12.75	$11.71	$10.22	$9.37	$8.45	$6.98
EPS Diluted	$0.00	$0.00	$0.00	$35.90	$38.41	$32.78	$24.91	$22.47	$19.88	$14.24	$14.22	$12.48	$11.44	$9.96	$9.14	$8.21	$6.80
Shares Outstanding	20.4	20.6	21.2	21.8	22.5	23.1	23.9	24.6	25.2	25.7	26.5	27.7	28.9	29.9	31.0	31.9	33.3
Diluted Shares Outstanding	20.4	20.6	21.3	22.0	22.7	23.5	24.2	25.0	25.8	26.4	27.0	28.3	29.6	30.7	31.8	32.8	34.1

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	$8.56	$9.26
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.52	$9.21
Shares Outstanding	20.4	20.6	20.8	20.9	21.0	21.3	21.3	21.4	21.6	21.8
Diluted Shares Outstanding	20.4	20.6	20.8	20.9	21.1	21.3	21.4	21.5	21.7	21.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	70.8	59.4	69.8	96.0	98.6	94.3	207.8	178.1	148.7	158.7	98.9	85.3	111.9	101.7	235.6	447.6
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	70.8	59.4	69.8	96.0	98.6	94.3	207.8	178.1	148.7	158.7	98.9	85.3	111.9	101.7	235.6	447.6
Accounts Receivable	634.7	687.1	663.9	709.3	647.3	593.8	566.3	535.5	528.6	455.0	411.4	435.6	466.7	437.4	425.1	368.9
Inventory	366.4	342.3	385.9	441.7	414.5	297.6	274.3	268.8	255.4	222.0	214.4	204.5	210.4	198.9	241.4	217.1
Other Current Assets	106.4	105.2	110.6	128.1	108.9	71.2	61.3	63.4	74.0	61.1	70.6	124.0	125.0	126.9	116.7	111.3
Total Current Assets	1,178.3	1,193.9	1,230.2	1,375.1	1,269.4	1,056.9	1,109.6	1,045.9	1,006.7	896.8	862.8	849.4	914.0	864.9	1,018.9	1,144.9

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	69.1	61.8	64.3	59.4	71.6	70.8	70.2	69.8	69.7	83.6
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	69.1	61.8	64.3	59.4	71.6	70.8	70.2	69.8	69.7	83.6
Accounts Receivable	687.3	681.6	638.4	687.1	637.2	634.7	650.3	663.9	635.0	648.0
Inventory	401.8	388.1	358.8	342.3	375.8	366.4	373.7	385.9	376.0	395.0
Other Current Assets	123.1	113.0	103.3	105.2	113.6	106.4	116.9	110.6	116.3	120.0
Total Current Assets	1,281.2	1,244.5	1,164.8	1,193.9	1,198.2	1,178.3	1,211.1	1,230.2	1,196.9	1,246.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	768.7	770.3	803.4	778.6	799.4	798.9	748.7	717.5	668.3	563.7	517.2	511.5	514.4	469.4	410.0	364.5
Goodwill	665.4	668.9	670.1	660.2	648.6	550.3	536.0	534.8	539.8	476.4	446.3	444.1	455.8	452.4	447.7	434.7
Intangible Assets	268.2	257.1	285.4	306.1	307.5	196.8	206.2	217.3	226.7	167.1	115.3	112.8	114.4	117.6	121.4	104.4
Long-Term Investments	0.5	0.4	0.0	0.0	-39.5	-41.8	-37.0	-35.1	-41.4	-34.0	0.0	-30.3	-24.1	-127.1	-118.9	-96.0
Other Long-Term Assets	337.6	314.8	335.2	345.4	302.0	211.7	188.8	103.4	108.3	62.9	54.0	91.3	154.1	213.1	205.5	234.6
Total Long-Term Assets	2,070.9	2,046.1	2,125.4	2,117.3	2,057.4	1,757.6	1,679.7	1,573.0	1,543.1	1,270.0	1,155.7	1,159.7	1,238.8	1,252.5	1,184.6	1,138.2
Total Assets	3,249.2	3,240.0	3,355.6	3,492.4	3,326.8	2,814.5	2,789.3	2,618.8	2,549.8	2,166.8	2,018.5	2,009.1	2,152.8	2,117.4	2,203.5	2,283.1

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	817.7	817.4	778.0	770.3	790.4	768.7	773.5	803.4	763.2	780.7
Goodwill	731.2	684.1	673.2	668.9	672.4	665.4	665.8	670.1	660.6	665.1
Intangible Assets	278.4	253.5	251.8	257.1	262.5	268.2	274.4	285.4	287.2	294.6
Long-Term Investments	0.0	2.4	1.1	0.4	9.9	0.5	2.3	0.0	-27.7	-27.8
Other Long-Term Assets	376.8	361.4	330.1	314.8	354.6	337.6	324.6	335.2	380.8	383.5
Total Long-Term Assets	2,240.3	2,156.0	2,069.9	2,046.1	2,121.6	2,070.9	2,072.0	2,125.4	2,091.8	2,123.9
Total Assets	3,521.5	3,400.5	3,234.7	3,240.0	3,319.8	3,249.2	3,283.1	3,355.6	3,288.7	3,370.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	199.5	215.8	210.4	252.5	272.9	175.8	185.6	196.6	167.6	146.6	142.1	145.9	146.0	142.4	168.1	138.1
Short-Term Debt	311.2	212.4	220.7	106.1	101.1	50.3	55.9	49.7	19.7	19.0	14.5	116.2	17.1	41.6	28.3	10.9
Other Current Liabilities	556.3	342.4	356.4	596.4	579.8	465.1	390.6	382.7	395.2	321.6	349.7	334.6	318.0	307.3	313.9	306.4
Current Liabilities	1,281.2	1,168.2	1,181.1	1,147.7	1,146.5	840.3	754.5	734.4	689.7	587.5	595.1	678.9	564.2	562.7	609.8	542.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	247.4	216.2	201.4	215.8	202.9	199.5	189.4	210.4	174.0	170.2
Short-Term Debt	63.6	60.2	182.9	212.4	185.8	311.2	183.2	220.7	179.1	107.4
Other Current Liabilities	646.9	348.3	316.2	342.4	364.6	338.3	319.5	356.4	317.7	317.2
Current Liabilities	1,192.1	1,106.9	1,149.7	1,168.2	1,185.0	1,281.2	1,131.9	1,181.1	1,070.4	1,008.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,746.6	1,918.6	1,975.6	1,908.5	1,580.8	1,284.2	1,235.4	985.0	960.2	875.1	577.0	335.8	396.0	347.1	476.7	670.3
Capital Leases	0.0	117.2	86.9	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
Def. Tax Liability	101.7	104.0	108.7	111.4	62.2	34.4	45.3	48.8	51.2	64.3	71.4	56.7	64.4	139.5	125.8	124.5
Total Liabilities	3,401.9	3,366.9	3,505.5	3,467.6	3,155.4	2,531.9	2,368.5	2,028.8	2,002.5	1,731.8	1,438.0	1,289.5	1,217.8	1,290.2	1,422.3	1,511.5

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	2,146.2	2,123.7	1,891.2	1,918.6	1,891.7	1,746.6	1,903.6	1,975.6	1,929.4	2,045.5
Capital Leases	0.0	0.0	0.0	117.2	0.0	0.0	0.0	86.9	0.0	0.0
Def. Tax Liability	108.0	115.1	103.9	104.0	107.7	101.7	100.1	108.7	112.2	116.0
Total Liabilities	3,770.7	3,659.3	3,416.7	3,366.9	3,474.2	3,401.9	3,441.8	3,505.5	3,394.6	3,460.1

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	7,909.9	8,371.4	7,510.8	6,726.9	5,859.3	5,095.6	4,499.3	3,941.9	3,433.3	3,065.7	2,692.3	2,357.3	2,037.4	1,749.5	1,476.6	1,223.1
Comprehensive Income	-310.4	-345.9	-319.8	-227.2	-255.2	-334.9	-323.7	-302.4	-265.4	-355.0	-266.6	-212.9	-35.0	-97.5	-86.9	8.2
Total Common Equity	-152.8	-126.9	-149.9	24.8	171.4	282.7	420.8	590.1	547.3	434.9	580.5	719.6	935.1	827.2	781.1	771.6

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	8,954.8	8,737.3	8,535.0	8,371.4	8,121.4	7,909.9	7,688.1	7,510.8	7,328.3	7,126.7
Comprehensive Income	-415.9	-421.6	-351.1	-345.9	-327.8	-310.4	-298.1	-319.8	-263.2	-267.2
Total Common Equity	-249.2	-258.8	-182.0	-126.9	-154.4	-152.8	-158.7	-149.9	-105.9	-89.7

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,057.9	2,131.1	2,080.8	2,014.5	1,681.9	1,334.5	1,291.2	1,034.7	979.8	894.0	591.5	452.0	413.0	388.7	505.0	681.2
Book Value		-152.8	-126.9	-149.9	24.8	171.4	282.7	420.8	590.1	547.3	434.9	580.5	719.6	935.1	827.2	781.1	771.6

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		-249.2	-258.8	-182.0	-126.9	-154.4	-152.8	-158.7	-149.9	-105.9	-89.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	785.7	869.2	863.1	788.8	872.5	769.0	602.7	561.1	512.6	376.0	384.4	352.8	338.2	306.1	290.8	269.5	232.1
Depreciation & Amortization	122.4	125.6	123.2	121.2	113.0	108.1	98.7	88.7	84.7	76.1	68.8	64.0	62.8	59.3	54.8	49.5	44.5
Stock-Based Compensation	19.0	22.5	20.0	17.9	19.7	19.6	18.7	18.3	17.6	16.6	15.3	14.2	13.6	12.6	13.2	12.3	12.4
Change Working Capital	104.6	-65.3	-9.8	51.4	-172.6	4.4	19.7	-60.1	-34.5	-18.4	-18.0	1.3	-5.4	-39.6	-28.6	-42.3	-19.3
Change In Accounts Receivable	-2.8	-46.3	-53.0	50.3	-83.4	-66.5	-4.5	-31.4	-19.5	-39.0	-52.2	1.6	7.5	-29.0	-8.8	-54.0	-55.0
Change In Accounts Payable	31.3	33.8	12.1	-40.6	-13.8	94.0	-17.8	-12.2	33.7	11.9	9.6	1.7	6.3	0.3	-27.9	27.6	31.7
Change In Inventories	26.4	-7.7	24.1	71.0	-43.4	-118.7	-3.8	-4.6	-21.2	-13.7	-12.4	-18.8	-9.3	-8.5	46.8	-20.3	-40.4
Other Non-cash Items	185.9	-13.7	0.0	0.0	0.0	7.2	-2.4	0.1	-21.2	-3.2	-9.3	-12.8	-3.3	-1.3	-7.9	-13.1	-5.5
Cash from Operations	993.3	0.0	0.0	965.9	859.1	908.8	724.7	603.5	565.0	516.3	443.1	426.9	418.9	345.9	327.7	280.9	268.3

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	285.8	217.5	202.3	163.6	252.3	211.5	221.8	177.5	184.8	201.6
Depreciation & Amortization	13.1	32.7	12.9	12.5	30.9	31.1	30.5	30.8	30.6	30.5
Stock-Based Compensation	6.5	5.5	5.4	5.1	6.4	4.4	4.5	4.7	5.5	4.2
Change Working Capital	-108.3	45.9	0.1	-3.1	-23.2	8.9	25.4	-20.9	69.5	30.6
Change In Accounts Receivable	-86.7	1.2	-20.0	59.2	-75.6	15.2	9.1	-1.7	-11.7	1.5
Change In Accounts Payable	15.2	27.3	7.4	-16.1	19.9	-2.9	11.1	-15.9	30.0	6.1
Change In Inventories	19.8	-9.4	-8.1	-9.9	15.3	5.8	7.0	-4.0	11.6	11.7
Other Non-cash Items	6.0	0.0	17.6	17.2	0.0	0.0	0.0	0.0	36.8	45.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	281.5	264.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-94.6	-107.1	-103.9	-105.3	-121.2	-107.6	-92.5	-97.3	-142.7	-127.4	-124.0	-82.5	-89.4	-82.3	-95.6	-98.5	-73.9
Acquisitions	-6.7	0.0	0.0	-5.8	-38.0	-220.9	-6.2	-2.0	-5.5	-108.4	-111.4	-13.8	-5.8	-2.7	-2.1	-35.4	-13.1
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	4.2	0.0	0.0	-20.6	19.8	14.3	-1.6	0.3	9.3	18.5	3.9	-4.5	0.7	0.2	0.4	1.6	10.0
Cash from Investing	-97.2	0.0	0.0	-131.7	-139.4	-314.1	-100.4	-99.1	-138.9	-217.3	-231.5	-100.8	-94.4	-84.8	-97.3	-132.3	-77.0

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	-41.5	-24.5	-23.9	-17.3	-41.3	-21.4	-23.8	-17.4	-32.4	-21.0
Acquisitions	0.0	-72.5	0.0	0.0	0.0	0.0	-0.8	-1.0	-5.2	0.3
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	2.1	-10.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-35.5	-30.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-1,196.1	0.0	0.0	29.8	-1,947.4	-2,035.5	-1,483.9	-1,176.8	-876.3	-1,185.2	-594.2	-594.5	-585.9	-531.0	-595.7	-647.7	-329.5
Debt Issued	1,101.1	2,131.1	50.2	96.1	2,280.0	2,383.0	1,527.1	1,433.3	931.2	1,271.0	896.7	734.0	624.8	555.3	479.4	471.5	1,010.7
Issuance of Common Stock	8.3	0.0	0.0	0.0	13.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-825.0	-800.0	-850.0	-900.0	-1,100.0	-1,000.0	-775.0	-775.0	-475.0	-400.0	-500.0	-495.0	-414.0	-295.0	-278.7	-204.6	-240.0
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	0.0	0.0	0.0	0.0
Other Financing Activities	1,043.7	0.0	0.0	10.6	2,317.6	2,445.0	1,515.0	1,474.4	963.3	1,265.6	948.2	782.4	651.8	574.9	508.0	491.8	737.5
Cash from Financing	-907.9	0.0	0.0	-859.6	-716.0	-590.5	-743.9	-477.4	-388.0	-319.5	-145.9	-307.0	-348.1	-251.1	-366.4	-360.5	167.9

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	-73.0	-19.4
Debt Issued	2,209.9	25.9	109.8	-57.0	53.6	19.6	-28.9	5.9	45.3	-24.9
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	-143.7	-218.7	-218.7	-218.7	-212.5	-212.5	-212.5	-212.5	-176.0	-224.0
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	0.0	-2.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-249.0	-245.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-12.8	7.5	-10.4	-26.2	-2.6	4.3	-113.5	29.7	29.4	-10.0	59.8	13.6	-26.6	10.2	-133.9	-212.0	362.5
Closing Cash Balance		70.8	66.9	59.4	69.8	96.0	98.6	94.3	207.8	178.1	148.7	158.7	98.9	85.3	111.9	101.7	235.6	447.6

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		-2.2	7.2	-2.5	4.9	-12.2	0.8	0.6	0.4	0.1	-13.9
Closing Cash Balance		66.9	69.1	61.8	64.3	59.4	71.6	70.8	70.2	69.8	69.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		898.7	848.6	864.4	860.6	737.8	801.2	632.2	506.1	422.3	388.9	319.1	344.4	329.5	263.6	232.1	182.4	194.3
Real Free Cash Flow		879.7	826.1	844.5	842.6	718.2	781.7	613.5	487.8	404.7	372.3	303.8	330.1	315.9	250.9	218.9	170.1	182.0

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		184.1	274.9	212.5	177.2	224.9	233.2	233.7	172.6	249.1	243.3
Real Free Cash Flow		177.6	269.4	207.1	172.1	218.6	228.9	229.2	167.9	243.6	239.1