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

Neurocrine Biosciences, Inc.

NBIX

Valuace

Růst

100

Zdraví

Cena

$ 132.68

-0.96 (-0.72%)

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	2,860.5	2,860.5	2,355.3	1,887.1	1,488.7	1,133.5	1,045.9	788.1	451.2	161.6	15.0	19.8	0.0	2.9	53.1	77.4	33.5
Cost of Revenues	52.1	52.1	34.0	39.7	23.2	14.3	10.1	7.4	4.9	1.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	2,808.4	2,808.4	2,321.3	1,847.4	1,465.5	1,119.2	1,035.8	780.7	446.4	160.4	15.0	19.8	0.0	2.9	53.1	77.4	33.5

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	805.5	794.9	687.5	572.6	627.7	622.1	590.2	515.3	515.2	498.8
Cost of Revenues	17.6	14.0	11.3	9.2	9.3	8.0	9.2	7.5	8.5	11.2
Gross Profit	787.9	780.9	676.2	563.4	618.4	614.1	581.0	507.8	506.7	487.6

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	565.0	463.8	328.1	275.0	200.0	160.5	121.8	94.3	81.5	46.4	39.2	37.2	31.0	31.2
Selling General & Admin Expenses	0.0	0.0	0.0	887.6	752.7	583.3	433.3	354.1	248.9	169.9	68.1	32.5	18.0	13.3	13.4	12.5	16.1
Depreciation & Amortization	30.1	30.1	27.1	21.3	15.6	10.9	8.6	7.5	4.0	2.4	1.5	1.0	0.8	0.7	0.7	0.7	1.4
Total Operating Expenses	2,189.3	2,189.3	1,750.8	1,596.5	1,216.5	911.4	708.3	554.1	409.5	291.7	162.4	114.0	64.4	52.6	51.7	43.4	47.2
Operating Income	619.1	619.1	570.5	250.9	249.0	196.9	318.9	219.1	36.9	-131.4	-147.4	-94.2	-64.4	-49.7	1.4	33.9	-13.7

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	137.5	142.2
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	218.9	204.2
Depreciation & Amortization	7.5	7.7	7.3	7.6	7.1	6.5	7.3	6.2	5.7	5.5
Total Operating Expenses	577.0	541.9	530.6	539.8	476.4	430.3	435.6	408.5	356.4	346.4
Operating Income	210.9	239.0	145.6	23.6	142.0	183.8	145.4	99.3	150.3	141.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	90.3	91.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.8	1.9	0.6	0.4	0.5	0.0	0.0
Interest Expense	0.0	0.0	126.6	4.6	7.1	25.8	32.8	32.0	30.5	19.5	0.0	0.0	0.0	0.0	0.0	0.0	-7.0
Other Expense	86.3	86.3	-84.5	81.2	-35.1	-95.5	-212.2	-172.6	15.5	8.3	6.3	5.3	3.9	3.6	3.6	3.6	5.8
IBT	705.4	705.4	486.0	332.1	213.9	101.4	106.7	46.5	21.8	-142.5	-141.1	-88.9	-60.5	-46.1	5.0	37.6	-8.0
Income Tax Expense	226.8	226.8	144.7	82.4	59.4	11.8	-300.6	9.5	0.7	17.1	-7.7	-6.3	-4.7	-4.2	-4.2	-4.3	0.0
Net Income	478.6	478.6	341.3	249.7	154.5	89.6	407.3	37.0	21.1	-142.5	-141.1	-88.9	-60.5	-46.1	5.0	37.6	-8.0

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	-42.8	22.2	20.6	0.0	0.0	0.0	0.0	0.0	20.0	15.6
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	49.7	1.1	1.1	1.1
Other Expense	28.5	52.8	13.9	-8.9	20.6	6.5	-46.8	-64.8	47.9	-25.6
IBT	239.4	291.8	159.5	14.7	162.6	190.3	98.6	34.5	198.2	115.6
Income Tax Expense	85.7	82.3	52.0	6.8	59.5	60.5	33.6	-8.9	50.5	32.5
Net Income	153.7	209.5	107.5	7.9	103.1	129.8	65.0	43.4	147.7	83.1

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	$2.56	$1.61	$0.95	$4.38	$0.40	$0.23	$-1.62	$-1.63	$-1.05	$-0.81	$-0.69	$0.08	$0.68	$-0.15
EPS Diluted	$0.00	$0.00	$0.00	$2.47	$1.56	$0.92	$4.16	$0.39	$0.22	$-1.62	$-1.63	$-1.05	$-0.81	$-0.69	$0.08	$0.67	$-0.15
Shares Outstanding	99.5	99.5	100.4	97.7	95.8	94.6	93.1	91.6	90.2	88.1	86.7	84.5	74.6	67.0	65.6	55.2	52.8
Diluted Shares Outstanding	102.5	102.5	103.7	101.0	98.9	97.9	97.8	95.7	95.4	88.1	86.7	84.5	74.6	67.0	66.9	56.3	52.8

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	$1.50	$0.85
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.44	$0.82
Shares Outstanding	99.5	99.4	99.0	99.7	100.0	101.1	100.8	99.8	98.4	97.9
Diluted Shares Outstanding	102.5	102.5	101.0	102.5	102.9	104.3	103.9	103.6	102.3	101.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	139.7	233.0	251.1	262.9	340.8	801.0	112.3	141.7	254.7	83.3	74.2	31.0	44.8	63.8	50.1	54.1
Short Term Investments	899.2	843.1	780.5	726.4	370.5	613.9	558.2	509.2	261.2	224.1	305.0	162.8	101.0	109.3	79.0	72.8
Total Cash & ST Investments	1,038.9	1,076.1	1,031.6	989.3	711.3	801.0	670.5	650.9	515.9	307.4	379.2	193.8	145.7	173.0	129.1	126.9
Accounts Receivable	468.2	479.1	439.3	350.0	185.5	157.1	126.6	56.2	31.1	0.0	0.0	0.0	0.0	14.1	1.9	4.5
Inventory	42.5	57.4	38.3	35.1	30.5	28.0	17.3	10.9	-31.1	0.0	0.0	0.0	0.0	-14.1	0.0	0.0
Other Current Assets	120.2	112.1	97.8	464.2	261.5	215.2	160.5	86.9	39.0	3.1	4.9	4.4	2.7	16.3	1.5	1.7
Total Current Assets	1,669.8	1,724.7	1,607.0	1,453.5	972.8	1,016.2	831.0	737.8	554.9	310.4	384.1	198.2	148.5	189.3	132.5	133.1

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	340.2	264.0	194.1	233.0	349.1	139.7	396.3	251.1	293.7	160.2
Short Term Investments	774.6	711.6	749.4	843.1	878.9	899.2	814.3	780.5	801.4	816.5
Total Cash & ST Investments	1,114.8	975.6	943.5	1,076.1	1,228.0	1,038.9	1,210.6	1,031.6	1,095.1	976.7
Accounts Receivable	728.0	595.7	516.0	479.1	481.1	468.2	450.7	439.3	417.8	387.6
Inventory	69.3	56.9	59.1	57.4	45.8	42.5	37.2	38.3	28.8	31.7
Other Current Assets	246.3	120.7	119.3	112.1	121.7	120.2	100.5	97.8	108.2	100.6
Total Current Assets	2,158.4	1,748.9	1,637.9	1,724.7	1,876.6	1,669.8	1,799.0	1,607.0	1,649.9	1,496.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	343.0	592.0	347.3	145.6	155.8	127.4	116.2	33.9	10.8	6.3	3.4	2.5	1.8	1.9	1.6	1.5
Goodwill	5.7	5.7	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
Intangible Assets	33.5	36.5	35.5	37.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.4	0.0
Long-Term Investments	789.4	864.3	849.4	401.5	624.4	265.3	355.6	216.0	247.4	43.5	82.5	37.5	0.0	0.5	-343.7	3.7
Other Long-Term Assets	49.8	9.8	49.6	25.0	4.4	6.4	3.2	5.5	4.5	4.9	4.8	4.8	4.4	4.3	4.3	6.1
Total Long-Term Assets	1,635.2	1,994.0	1,644.4	915.2	1,099.7	718.5	475.0	255.4	262.7	54.6	90.7	44.8	6.2	6.7	5.9	11.4
Total Assets	3,305.0	3,718.7	3,251.4	2,368.7	2,072.5	1,734.7	1,306.0	993.2	817.6	365.1	474.8	243.0	154.7	196.0	138.4	144.4

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	566.2	584.0	589.2	592.0	337.3	343.0	346.1	347.3	149.6	149.1
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.8	0.0	0.0
Intangible Assets	35.7	37.2	36.4	36.5	34.5	33.5	34.3	35.5	34.9	36.9
Long-Term Investments	118.1	961.3	909.5	864.3	770.6	781.4	863.9	849.4	587.5	515.6
Other Long-Term Assets	1,018.8	21.6	15.3	15.5	61.6	57.8	50.9	49.6	43.1	35.9
Total Long-Term Assets	2,107.3	2,140.9	2,049.8	1,994.0	1,658.4	1,635.2	1,673.4	1,644.4	1,198.3	1,116.5
Total Assets	4,265.7	3,889.8	3,687.7	3,718.7	3,535.0	3,305.0	3,472.4	3,251.4	2,848.2	2,613.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	107.2	110.0	108.9	76.3	51.5	39.4	46.2	13.8	5.6	5.1	2.6	0.2	0.1	0.9	1.1	0.8
Short-Term Debt	35.4	0.0	170.1	169.4	0.0	0.0	408.8	62.3	38.4	14.9	12.5	0.0	0.0	11.2	8.5	8.6
Other Current Liabilities	255.9	397.7	351.4	292.0	194.3	147.1	156.5	1.9	0.2	0.2	0.4	15.4	11.6	0.6	0.3	3.4
Current Liabilities	398.5	507.7	654.8	537.7	245.8	186.5	565.3	88.2	54.4	30.4	25.7	15.7	11.7	15.6	47.1	52.8

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	119.9	104.6	110.0	110.0	95.7	107.2	87.3	108.9	93.8	391.6
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	259.0	202.1	187.7	187.4
Other Current Liabilities	518.1	416.0	412.9	397.7	334.0	256.6	341.8	319.4	337.4	3.5
Current Liabilities	638.0	546.3	522.9	507.7	429.7	398.5	712.9	654.8	691.6	582.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	256.2	455.1	258.3	93.5	440.4	412.3	86.7	388.5	369.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	256.2	455.1	258.3	93.5	105.3	94.4	86.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.2	-10.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	795.8	1,129.0	1,019.4	660.9	698.5	608.5	669.1	512.4	445.5	50.2	50.3	34.3	34.3	41.6	78.3	125.1

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	428.4	439.1	447.5	455.1	251.4	256.2	252.9	258.3	85.9	89.1
Capital Leases	428.4	439.1	447.5	455.1	251.4	256.2	252.9	258.3	85.9	89.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	78.6	0.0	0.0
Total Liabilities	1,262.1	1,195.5	1,152.0	1,129.0	816.1	795.8	1,086.3	1,019.4	846.1	760.1

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	-48.7	29.2	-157.1	-406.8	-635.8	-725.4	-1,132.7	-1,177.8	-1,198.9	-1,056.3	-915.2	-826.3	-765.8	-719.7	-724.7	-762.3
Comprehensive Income	2.5	5.8	7.0	-7.9	-1.7	1.8	1.4	-1.9	-1.9	-0.3	-1.0	-0.3	0.0	0.0	-0.1	0.0
Total Common Equity	2,509.2	2,589.7	2,232.0	1,707.8	1,374.0	1,126.2	636.9	480.8	372.1	314.9	424.5	208.7	120.4	154.4	60.1	19.3

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	294.0	84.5	-5.3	29.2	81.1	-48.7	-113.7	-157.1	-304.8	-387.9
Comprehensive Income	13.2	12.5	9.0	5.8	14.5	2.5	3.3	7.0	-1.7	-1.1
Total Common Equity	3,003.6	2,694.3	2,535.7	2,589.7	2,718.9	2,509.2	2,386.1	2,232.0	2,002.1	1,853.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		291.6	455.1	428.4	262.9	440.4	412.3	495.5	388.5	369.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		2,509.2	2,589.7	2,232.0	1,707.8	1,374.0	1,126.2	636.9	480.8	372.1	314.9	424.5	208.7	120.4	154.4	60.1	19.3

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		3,003.6	2,694.3	2,535.7	2,589.7	2,718.9	2,509.2	2,386.1	2,232.0	2,002.1	1,853.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	339.2	478.6	341.3	249.7	154.5	89.6	407.3	37.0	21.1	-142.5	-141.1	-88.9	-60.5	-46.1	5.0	37.6	-8.0
Depreciation & Amortization	24.7	30.1	27.1	21.3	15.6	10.9	8.6	7.5	4.0	2.4	1.5	1.0	0.8	0.7	0.7	0.7	1.4
Stock-Based Compensation	173.5	217.9	195.5	194.3	173.1	134.2	100.0	75.3	58.1	42.5	28.5	28.4	10.4	6.8	5.5	2.9	3.1
Change Working Capital	-125.6	-128.8	-19.2	28.2	-67.4	16.7	-37.9	0.2	-1.8	-8.8	5.8	8.7	1.6	12.1	-13.7	-4.5	-9.2
Change In Accounts Receivable	-80.7	-210.5	-39.8	-89.3	-162.2	-28.4	-30.5	-69.2	-25.1	-31.1	1.8	-0.5	-1.7	13.5	-12.9	2.8	-4.3
Change In Accounts Payable	-36.7	160.2	29.0	64.3	114.6	56.8	26.9	54.0	18.2	27.3	4.4	9.8	3.7	0.0	0.1	0.0	0.0
Change In Inventories	-2.2	-15.3	-19.1	5.4	-2.6	-2.5	-10.7	-6.4	-3.5	-1.0	-0.1	0.0	0.0	0.0	-0.7	0.0	0.0
Other Non-cash Items	384.9	19.5	173.8	-46.9	44.5	0.8	61.2	21.1	19.2	12.4	-0.9	10.1	0.0	-2.8	-32.8	-36.5	66.0
Cash from Operations	530.4	0.0	0.0	389.9	339.4	256.5	228.5	152.1	101.4	-94.3	-106.2	-38.0	-47.1	-29.6	-35.3	-0.7	49.9

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	153.7	209.5	107.5	7.9	103.1	129.8	65.0	43.4	147.7	83.1
Depreciation & Amortization	7.5	7.7	7.3	7.6	7.1	6.5	7.3	6.2	5.7	5.5
Stock-Based Compensation	58.6	53.7	52.8	52.8	66.4	41.5	43.1	44.5	38.1	47.8
Change Working Capital	119.2	62.8	-39.1	-23.7	94.3	4.4	-86.3	-31.6	-53.7	46.0
Change In Accounts Receivable	38.4	-132.3	-79.7	-36.9	2.0	-12.9	-17.6	-11.3	-21.4	-30.4
Change In Accounts Payable	76.5	55.8	15.5	12.4	67.7	39.4	-59.5	-18.6	-83.0	124.4
Change In Inventories	-3.4	-12.3	2.1	-1.7	-11.6	-3.3	-5.3	1.1	-0.9	2.9
Other Non-cash Items	1.2	-274.5	10.9	33.9	2.9	10.7	76.8	83.4	-34.9	33.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	123.5	212.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-35.8	-34.0	-38.2	-28.3	-16.5	-23.4	-10.9	-14.7	-24.8	-6.9	-4.1	-1.9	-1.6	-0.5	-1.0	-0.8	-0.3
Acquisitions	95.1	0.0	0.0	0.0	-42.7	4.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.3
Investments	-1,361.7	-1,319.8	-1,056.1	-1,411.2	-628.9	-804.7	-735.5	-797.2	-546.0	-583.4	-298.8	-449.1	-257.5	-145.3	-166.3	-139.1	-89.8
Sales of Investment	1,015.2	1,089.4	967.5	972.4	511.0	697.9	750.5	669.7	327.8	339.1	415.8	255.1	154.1	151.3	132.5	134.3	34.8
Other Investing Activities	-155.5	0.0	0.0	0.0	0.0	-4.6	0.0	-68.9	0.0	0.4	-0.1	0.0	-0.4	-0.1	0.0	1.8	0.2
Cash from Investing	-382.3	0.0	0.0	-467.1	-177.1	-130.2	4.1	-211.1	-242.9	-250.9	112.9	-195.8	-105.4	5.3	-34.8	-3.5	-54.7

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	2.4	-13.2	-12.5	-10.7	-7.3	-8.1	-11.6	-11.2	-5.4	-7.6
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.4	89.7
Investments	-323.0	-408.5	-315.1	-273.2	-311.8	-232.5	-191.7	-320.1	-487.2	-362.7
Sales of Investment	267.7	225.0	298.6	298.1	250.8	265.3	175.1	276.3	290.8	273.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.4	-89.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-201.8	-97.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-308.8	0.0	0.0	0.0	-279.0	-0.1	-186.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	341.6	455.1	26.7	165.5	101.5	28.2	103.7	107.0	18.9	369.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Issuance of Common Stock	139.9	0.0	0.0	65.3	44.7	27.5	29.1	27.3	29.5	13.9	2.4	277.0	138.7	5.3	83.7	0.3	21.5
Repurchase of Common Stock	0.0	-167.7	-300.0	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
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	-168.9	0.0	0.0	65.3	0.0	0.0	0.0	0.0	0.0	502.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	-168.9	0.0	0.0	65.3	-234.3	27.4	-157.8	27.3	29.5	516.6	2.4	277.0	138.7	5.3	83.7	0.3	21.5

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	0.0
Debt Issued	428.4	-10.7	-8.4	-7.6	203.7	-4.8	-255.7	83.5	172.6	-3.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	35.4	18.8
Repurchase of Common Stock	0.0	0.0	-17.7	-150.0	-300.0	0.0	0.0	0.0	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	35.4	18.8
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	35.4	18.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-20.5	480.0	-18.1	-11.6	-73.3	153.7	74.8	-31.7	-112.0	171.4	9.1	43.2	-13.8	-19.0	13.6	-3.9	16.7
Closing Cash Balance		139.7	721.0	241.0	259.1	270.7	344.0	190.3	115.5	147.2	254.7	83.3	74.2	31.0	44.8	63.8	50.1	54.1

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		372.8	76.2	69.9	-38.9	-116.1	209.4	-256.6	145.2	-42.6	133.5
Closing Cash Balance		721.0	348.2	272.0	202.1	241.0	357.1	147.7	404.3	259.1	301.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		494.6	748.7	557.2	361.6	322.9	233.1	217.6	137.3	76.6	-101.3	-110.3	-39.9	-48.8	-30.2	-36.3	-1.4	49.6
Real Free Cash Flow		321.1	530.8	361.7	167.3	149.8	98.9	117.6	62.0	18.5	-143.8	-138.8	-68.3	-59.1	-37.0	-41.7	-4.3	46.5

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		390.8	214.3	89.5	54.1	235.2	149.9	53.0	119.1	118.1	204.4
Real Free Cash Flow		332.2	160.6	36.7	1.3	168.8	108.4	9.9	74.6	80.0	156.6