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

Insight Enterprises, Inc.

NSIT

Valuace

Růst

Zdraví

Cena

$ 68.11

-1.36 (-1.60%)

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	8,247.2	8,247.2	8,701.7	9,175.8	10,431.2	9,436.1	8,340.6	7,731.2	7,080.1	6,703.6	5,485.5	5,373.1	5,316.2	5,144.3	5,301.4	5,287.2	4,809.9
Cost of Revenues	6,485.8	6,485.8	6,935.7	7,506.3	8,794.6	7,988.6	7,040.6	6,593.1	6,086.4	5,785.1	4,742.4	4,656.8	4,603.8	4,445.5	4,581.8	4,578.1	4,163.8
Gross Profit	1,761.4	1,761.4	1,766.0	1,669.5	1,636.6	1,447.6	1,299.9	1,138.1	993.7	918.6	743.1	716.3	712.4	698.9	719.7	709.2	646.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	2,048.3	2,003.8	2,091.5	2,103.6	2,072.7	2,087.9	2,161.7	2,379.5	2,236.0	2,266.3
Cost of Revenues	1,569.9	1,569.7	1,649.2	1,697.1	1,633.0	1,655.8	1,708.3	1,938.6	1,799.9	1,857.4
Gross Profit	478.4	434.2	442.3	406.5	439.6	432.1	453.4	440.9	436.2	408.9

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	1,236.2	1,216.7	1,117.1	1,013.8	880.7	756.5	723.3	585.2	584.9	577.0	564.9	565.2	556.7	519.1
Depreciation & Amortization	106.3	106.3	98.1	62.5	63.1	54.8	78.6	62.6	37.5	42.6	38.1	38.0	40.6	41.5	41.2	39.1	38.0
Total Operating Expenses	1,376.6	1,385.8	1,377.4	1,236.2	1,216.7	1,117.1	1,013.8	880.7	756.5	723.3	585.2	584.9	577.0	564.9	565.2	556.7	519.1
Operating Income	384.9	375.6	388.6	419.8	413.7	332.1	271.6	240.6	233.5	179.3	148.8	126.5	131.0	121.2	148.2	147.4	124.1

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	298.2	309.8
Depreciation & Amortization	28.7	26.3	25.9	25.5	25.8	25.9	24.6	21.9	17.8	15.6
Total Operating Expenses	361.4	332.9	335.9	346.4	375.0	339.2	322.3	340.9	298.2	309.8
Operating Income	117.0	101.3	106.5	60.1	64.7	92.9	131.1	100.0	137.9	91.9

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	1.1	1.2	1.1	0.8	1.1	1.2	1.5	1.7	0.7
Interest Expense	84.8	84.8	58.0	41.1	39.5	40.5	41.6	28.5	22.8	19.2	8.6	7.2	6.0	6.3	6.1	6.9	7.7
Other Expense	-159.1	-149.8	-55.7	-41.9	-39.3	-39.5	-43.1	-28.9	-3.6	-18.2	-10.8	-5.8	-6.1	-14.3	-5.2	-5.5	-4.9
IBT	225.8	225.8	332.9	377.9	374.4	292.6	228.5	211.7	211.9	159.1	139.5	119.2	124.4	114.5	144.7	141.7	115.2
Income Tax Expense	68.5	68.5	83.2	96.5	93.8	73.2	55.8	52.3	48.2	68.4	54.8	43.3	48.7	43.5	51.9	41.5	39.7
Net Income	157.3	157.3	249.7	281.3	280.6	219.3	172.6	159.4	163.7	90.7	84.7	75.9	75.7	71.0	92.8	100.2	75.5

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	12.0
Interest Expense	23.6	23.3	22.4	15.6	14.7	16.6	14.2	12.6	9.4	12.0
Other Expense	-45.0	-30.6	-42.3	-41.1	-12.4	-17.7	-13.7	-11.8	-9.7	-11.8
IBT	72.0	70.7	64.2	19.0	52.3	75.1	117.4	88.2	122.2	80.1
Income Tax Expense	20.0	19.7	17.2	11.5	15.2	16.9	29.9	21.2	31.6	19.8
Net Income	52.0	50.9	46.9	7.5	37.0	58.2	87.4	67.0	90.6	60.2

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	$8.53	$8.04	$6.27	$4.92	$4.49	$4.60	$2.54	$2.35	$2.00	$1.84	$1.65	$2.09	$2.20	$1.63
EPS Diluted	$0.00	$0.00	$0.00	$7.55	$7.66	$5.95	$4.87	$4.43	$4.55	$2.50	$2.32	$1.98	$1.83	$1.64	$2.07	$2.18	$1.61
Shares Outstanding	31.0	31.5	32.3	33.0	34.9	35.0	35.1	35.5	35.6	35.7	36.1	38.0	41.1	43.0	44.4	45.5	46.2
Diluted Shares Outstanding	31.0	32.3	38.1	37.2	36.6	36.9	35.4	36.0	36.0	36.2	36.4	38.3	41.4	43.3	44.8	46.0	46.8

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	$2.78	$1.85
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.42	$1.62
Shares Outstanding	31.0	31.4	31.8	31.8	31.8	32.2	32.6	32.6	32.6	32.6
Diluted Shares Outstanding	31.0	31.5	32.1	34.7	37.2	38.3	38.6	38.4	37.5	37.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	256.3	259.2	268.7	163.6	103.8	128.3	114.7	142.7	105.8	202.9	188.0	164.5	126.8	152.1	128.3	123.8
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	256.3	259.2	268.7	163.6	103.8	128.3	114.7	142.7	105.8	202.9	188.0	164.5	126.8	152.1	128.3	123.8
Accounts Receivable	4,232.6	4,254.1	3,688.8	3,272.4	2,936.7	2,685.4	2,511.4	1,931.7	1,814.6	1,436.7	1,315.1	1,309.2	1,257.9	1,371.4	1,208.3	1,136.0
Inventory	145.5	122.6	184.6	265.2	328.1	185.7	190.8	148.5	231.5	216.8	171.6	167.8	136.0	132.1	158.6	157.4
Other Current Assets	265.1	208.7	189.2	199.5	199.6	177.0	231.1	115.7	152.5	127.2	77.0	62.9	57.5	29.5	23.1	49.3
Total Current Assets	4,899.5	4,844.6	4,331.3	3,900.7	3,568.3	3,176.5	3,048.0	2,338.6	2,304.3	1,983.6	1,751.7	1,717.9	1,594.7	1,701.6	1,535.7	1,489.7

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	547.0	309.1	321.9	259.2	317.4	256.3	379.1	268.7	244.3	196.0
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	547.0	309.1	321.9	259.2	317.4	256.3	379.1	268.7	244.3	196.0
Accounts Receivable	5,542.7	5,543.1	4,678.1	4,254.1	3,983.2	4,232.6	3,673.9	3,688.8	3,072.1	3,666.1
Inventory	149.0	147.5	149.2	122.6	151.0	145.5	169.5	184.6	184.2	248.2
Other Current Assets	265.6	300.3	241.0	208.7	208.8	265.1	218.9	189.2	209.6	229.6
Total Current Assets	6,504.3	6,300.0	5,390.1	4,844.6	4,660.5	4,899.5	4,441.4	4,331.3	3,710.2	4,339.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	211.9	292.2	210.1	204.3	176.3	146.0	130.9	73.0	75.3	70.9	88.3	104.2	132.8	143.5	140.7	141.4
Goodwill	872.8	893.5	684.3	493.0	428.3	429.4	415.1	166.8	131.4	62.6	56.2	26.3	26.3	26.3	26.3	16.5
Intangible Assets	460.8	426.5	369.7	205.0	214.8	246.9	278.6	112.2	100.8	20.7	27.0	23.6	35.8	47.4	59.0	69.1
Long-Term Investments	767.5	845.9	-47.8	0.0	-47.1	-33.2	-44.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	88.0	142.4	558.2	276.8	301.4	312.0	305.5	77.4	56.8	29.1	27.9	17.6	19.6	18.8	25.2	12.8
Total Long-Term Assets	2,453.3	2,604.0	1,955.0	1,211.9	1,120.8	1,134.3	1,130.1	437.4	381.3	235.7	262.4	230.3	273.1	300.0	321.9	313.6
Total Assets	7,352.8	7,448.6	6,286.4	5,112.6	4,689.1	4,310.7	4,178.2	2,775.9	2,685.7	2,219.3	2,014.0	1,948.1	1,867.7	2,001.5	1,857.6	1,803.3

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	186.4	191.2	215.2	292.2	214.9	211.9	208.4	210.1	205.5	201.6
Goodwill	902.3	905.2	896.6	893.5	888.8	872.8	680.9	684.3	559.4	495.0
Intangible Assets	373.9	393.8	409.3	426.5	448.7	460.8	354.1	369.7	220.0	189.4
Long-Term Investments	816.3	748.1	886.0	845.9	933.7	767.5	740.7	545.4	-33.4	-32.2
Other Long-Term Assets	118.8	190.5	125.3	142.4	139.8	88.0	118.5	12.7	383.1	316.5
Total Long-Term Assets	2,397.8	2,428.8	2,532.4	2,604.0	2,625.9	2,453.3	2,125.9	1,955.0	1,368.0	1,202.6
Total Assets	8,902.0	8,728.8	6,911.3	7,448.6	7,286.4	7,352.8	6,567.2	6,286.4	5,078.2	5,542.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	2,973.3	3,059.7	2,255.2	2,086.4	2,091.7	1,818.2	1,529.6	1,282.2	1,218.5	1,225.2	1,011.8	942.7	851.0	982.6	882.4	881.7
Short-Term Debt	550.6	568.9	579.9	346.2	0.0	1.1	1.7	1.4	16.6	0.5	1.5	0.8	0.2	0.6	1.0	1.0
Other Current Liabilities	487.6	493.6	538.3	400.9	423.5	408.1	352.2	190.7	175.9	151.9	144.6	144.6	156.5	158.6	178.7	187.5
Current Liabilities	4,011.4	4,122.2	3,373.4	2,866.4	2,515.3	2,227.5	1,883.5	1,536.7	1,500.0	1,438.7	1,208.1	1,138.9	1,051.8	1,182.1	1,109.2	1,137.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	4,267.4	4,167.4	3,518.9	3,059.7	2,683.3	2,973.3	2,422.6	2,255.2	1,722.2	2,224.4
Short-Term Debt	240.3	220.8	0.0	568.9	567.6	550.6	558.6	579.9	619.8	680.3
Other Current Liabilities	513.6	507.2	866.9	493.6	493.2	487.6	517.7	538.3	393.3	408.6
Current Liabilities	5,021.3	4,895.4	4,385.8	4,122.2	3,744.1	4,011.4	3,499.0	3,373.4	2,735.3	3,313.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	663.1	597.1	663.6	291.7	361.6	437.6	857.7	195.5	296.6	40.3	89.0	62.5	66.9	80.0	115.6	91.6
Capital Leases	0.0	0.0	71.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.3	0.7	0.6	0.0	0.0
Def. Tax Liability	52.4	64.5	27.6	32.8	47.1	33.2	44.6	0.7	0.7	0.9	0.2	0.9	0.4	2.3	1.2	5.0
Total Liabilities	5,505.3	5,678.0	4,550.6	3,474.5	3,179.9	2,968.3	3,017.9	1,789.0	1,842.2	1,505.9	1,328.3	1,226.9	1,150.8	1,296.2	1,260.8	1,258.3

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	1,392.6	1,325.0	961.2	597.1	754.4	663.1	550.0	663.6	323.9	338.0
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	71.0	1.5	0.1
Def. Tax Liability	70.2	51.1	56.9	64.5	72.8	52.4	23.3	27.6	33.4	32.2
Total Liabilities	7,321.3	7,123.3	5,320.3	5,678.0	5,520.1	5,505.3	4,811.7	3,373.4	3,452.2	3,973.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.3	0.3	0.3	0.3	0.3	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.5
Retained Earnings	1,569.8	1,508.6	1,448.4	1,368.7	1,167.7	993.2	841.1	704.7	550.2	459.5	408.7	397.0	353.9	315.9	223.1	149.3
Comprehensive Income	-57.1	-81.2	-41.6	-58.8	-27.1	-15.5	-38.2	-41.7	-24.3	-56.1	-40.0	-13.3	13.9	19.7	12.9	17.9
Total Common Equity	1,847.5	1,770.6	1,735.7	1,638.1	1,509.2	1,342.4	1,160.3	987.0	843.5	713.4	685.7	721.2	716.9	705.3	596.8	545.0

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	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Retained Earnings	1,468.5	1,489.6	1,516.1	1,508.6	1,471.5	1,569.8	1,482.3	1,448.4	1,357.8	1,297.6
Comprehensive Income	-44.8	-35.1	-70.4	-81.2	-39.9	-57.1	-53.7	-41.6	-59.3	-47.0
Total Common Equity	1,580.7	1,605.5	1,590.9	1,770.6	1,766.3	1,847.5	1,755.5	1,735.7	1,626.0	1,569.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,213.6	1,166.1	1,172.4	637.9	361.6	438.7	859.4	196.9	313.2	40.7	90.5	63.3	67.2	80.6	116.6	92.6
Book Value		1,847.5	1,770.6	1,735.7	1,638.1	1,509.2	1,342.4	1,160.3	987.0	843.5	713.4	685.7	721.2	716.9	705.3	596.8	545.0

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		1,580.7	1,605.5	1,590.9	1,770.6	1,766.3	1,847.5	1,755.5	1,735.7	1,626.0	1,569.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	305.3	157.3	249.7	281.3	280.6	219.3	172.6	159.4	163.7	90.7	84.7	75.9	75.7	71.0	92.8	100.2	75.5
Depreciation & Amortization	79.8	106.3	98.1	62.5	56.6	55.4	65.6	46.2	37.5	42.6	38.1	38.0	40.6	41.5	41.2	39.1	38.0
Stock-Based Compensation	29.2	0.0	34.0	29.0	22.7	18.2	17.7	16.0	15.4	12.8	11.1	8.9	7.8	6.4	8.5	7.9	7.0
Change Working Capital	331.3	-52.4	233.9	249.7	-266.8	-162.6	80.2	-117.8	58.3	-482.8	-53.3	41.1	-28.4	-54.5	-87.9	-46.8	-47.7
Change In Accounts Receivable	-382.2	-1,001.9	-656.1	6.9	-406.4	-289.0	-132.6	-119.0	-46.9	-208.1	-169.0	-47.2	-108.0	111.5	-141.2	-78.9	-153.9
Change In Accounts Payable	641.9	939.9	825.6	216.2	53.6	303.4	152.2	-0.6	29.8	-237.5	193.6	113.6	121.5	-130.7	56.4	45.2	157.6
Change In Inventories	95.5	-37.4	54.4	75.7	53.7	-148.9	1.0	11.9	46.5	-14.0	-50.7	-9.2	-35.7	-7.4	27.5	-8.2	-39.2
Other Non-cash Items	-66.3	90.7	8.8	10.2	14.2	21.5	32.7	16.6	8.7	12.1	4.7	11.5	10.9	8.1	3.9	10.7	7.4
Cash from Operations	724.5	0.0	0.0	619.5	98.1	163.7	355.6	127.9	292.6	-305.4	95.8	180.5	110.3	76.1	67.4	115.7	98.2

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	52.0	50.9	46.9	7.5	37.0	58.2	87.4	67.0	90.6	60.2
Depreciation & Amortization	28.3	26.3	25.9	25.8	25.8	25.9	24.6	21.9	17.8	15.6
Stock-Based Compensation	0.0	8.9	9.1	8.8	7.8	0.0	8.9	8.0	2.7	9.5
Change Working Capital	57.1	160.6	-268.6	-1.5	124.0	17.6	-55.4	147.7	94.6	144.4
Change In Accounts Receivable	179.7	-10.3	-701.1	-391.4	-375.7	114.1	-572.9	-25.3	-354.2	570.2
Change In Accounts Payable	-160.9	150.3	533.5	417.0	465.2	-169.6	549.7	184.5	385.9	-478.2
Change In Inventories	-12.0	-2.1	2.8	-26.0	26.0	0.0	22.3	12.1	0.6	60.5
Other Non-cash Items	19.5	-16.4	15.5	45.2	28.6	3.2	-20.6	6.9	4.1	3.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	205.8	225.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-44.7	-24.5	-46.8	-39.3	-70.9	-52.1	-24.2	-69.1	-17.3	-19.2	-12.3	-13.4	-10.0	-19.0	-30.2	-27.1	-18.0
Acquisitions	-741.9	-285.3	-270.2	-481.5	-68.2	0.0	-6.4	-664.3	-74.5	-185.4	-10.3	-44.2	0.0	-3.8	-3.8	-13.8	-5.1
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	4.0	0.0	0.0	15.5	1.3	31.0	40.3	0.0	0.0	0.0	1.4	0.0	2.5	3.8	0.0	0.0	0.0
Cash from Investing	-786.6	0.0	0.0	-505.2	-137.8	-21.1	9.7	-733.4	-91.7	-204.6	-21.2	-57.6	-7.5	-19.0	-34.0	-40.9	-23.1

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	-7.0	-5.6	-4.8	-7.1	-14.4	-13.7	-12.2	-6.5	-10.2	-15.9
Acquisitions	-285.3	0.0	0.0	0.0	0.0	3.9	-260.4	0.0	-398.6	-82.9
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	-408.8	-98.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-1,597.0	0.0	0.0	229.2	-4,441.8	-4,040.5	-3,462.1	-3,932.0	-4,044.4	-5,025.1	-3,624.2	-2,556.3	-1,540.9	-1,724.5	-1,421.0	-1,421.7	-1,273.1
Debt Issued	2,125.6	1,166.1	-6.3	763.6	4,718.1	3,963.4	3,041.4	4,594.4	3,928.1	5,297.5	3,574.4	2,583.5	1,537.1	1,711.1	1,385.0	1,445.7	1,365.7
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	2.6	2.6	0.0	0.0
Repurchase of Common Stock	-35.0	-151.1	-200.0	-217.1	-107.9	-50.0	-25.0	-27.9	-22.1	0.0	-50.0	-91.8	-50.4	-57.8	0.0	-50.0	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	-1,707.7	0.0	-1,404.5	0.0
Other Financing Activities	1,544.9	0.0	0.0	-28.8	4,663.7	3,929.1	3,125.3	4,537.5	3,907.4	5,422.2	3,616.3	2,565.4	1,542.8	3,411.6	1,403.8	2,808.1	1,255.1
Cash from Financing	123.7	0.0	0.0	-16.7	114.0	-161.4	-361.8	577.6	-159.0	397.1	-57.9	-82.7	-48.5	-75.7	-14.6	-68.0	-17.9

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	227.3	-74.1
Debt Issued	1,632.9	87.2	584.6	-204.9	-155.9	108.4	105.0	528.8	134.2	62.0
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	0.0	-75.0	-76.1	0.0	0.0	-165.0	0.0	-35.0	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	-8.4	-0.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	218.9	-74.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		60.3	98.8	-9.3	105.1	59.7	-24.6	14.3	-28.0	36.8	-97.1	14.9	23.5	37.7	-25.3	23.8	4.6	55.7
Closing Cash Balance		256.3	358.0	261.5	270.8	165.7	106.0	130.6	116.3	144.3	105.8	202.9	188.0	164.5	126.8	152.1	128.3	123.8

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		-189.0	237.9	-12.7	62.6	-58.3	61.1	-122.8	110.4	24.4	48.3
Closing Cash Balance		358.0	547.0	309.1	324.1	261.5	319.8	256.3	379.1	268.7	246.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		679.8	279.3	586.1	580.3	27.2	111.6	331.4	58.8	275.4	-324.7	83.5	167.1	100.3	57.0	37.3	88.6	80.2
Real Free Cash Flow		650.7	279.3	552.1	551.3	4.5	93.4	313.7	42.8	260.0	-337.5	72.5	158.2	92.6	50.6	28.7	80.7	73.3

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		146.8	243.5	-181.9	70.9	200.7	111.0	33.6	240.7	195.6	209.9
Real Free Cash Flow		146.8	234.6	-191.0	62.1	192.9	111.0	24.8	232.7	192.9	200.4