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 New York Times Company

NYT

Valuace

Růst

Zdraví

Cena

$ 83.73

-0.08 (-0.11%)

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	2,824.9	2,824.9	2,585.9	2,426.2	2,308.3	2,074.9	1,783.6	1,812.2	1,748.6	1,675.6	1,555.3	1,579.2	1,588.5	1,577.2	1,990.1	2,323.4	2,393.5
Cost of Revenues	1,381.6	1,474.7	1,309.5	1,249.1	1,208.9	1,039.6	960.2	706.4	654.2	615.4	628.1	617.8	644.0	626.9	832.2	957.5	961.8
Gross Profit	1,443.3	1,350.2	1,276.4	1,177.1	1,099.4	1,035.3	823.4	1,105.8	1,094.4	1,060.2	927.2	961.4	944.5	950.3	1,157.9	1,365.9	1,431.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	802.3	700.8	685.9	635.9	726.6	640.2	625.1	594.0	676.2	598.3
Cost of Revenues	388.1	320.1	338.8	334.6	338.0	331.8	322.8	316.9	343.1	311.1
Gross Profit	414.2	380.7	347.1	301.3	388.6	308.3	302.3	277.1	333.1	287.2

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	228.8	204.2	160.9	132.4	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	571.3	556.8	545.1	452.6	867.6	845.6	875.9	742.4	754.2	770.6	709.6	950.1	1,019.6	1,054.2
Depreciation & Amortization	89.7	85.0	92.0	95.3	82.7	65.2	62.1	55.3	59.0	61.9	61.7	61.6	79.5	78.5	96.8	116.5	121.0
Total Operating Expenses	1,007.3	899.5	925.3	868.6	843.7	763.4	647.2	928.3	904.6	937.8	804.1	815.8	850.0	788.1	1,046.9	1,144.8	1,181.4
Operating Income	436.0	450.7	351.1	306.0	309.5	268.0	176.3	175.6	190.2	112.4	101.6	136.6	91.9	156.1	108.3	56.7	234.1

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	58.3	57.4
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	149.4	144.5
Depreciation & Amortization	20.9	21.3	23.7	23.7	23.4	22.9	22.8	22.9	24.0	23.7
Total Operating Expenses	248.2	275.9	240.5	242.6	242.0	231.6	222.9	228.8	209.3	221.1
Operating Income	166.0	104.8	106.6	58.6	146.6	76.7	79.4	48.3	123.8	63.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	40.0	43.5	37.5	22.1	7.3	6.6	24.1	21.6	14.5	9.9	9.0	7.3	5.2	1.5	0.4	0.5	0.0
Interest Expense	1.2	1.2	1.0	1.0	40.7	0.8	0.7	3.8	16.6	19.8	38.9	39.1	53.7	58.1	62.8	85.2	85.1
Other Expense	15.3	0.6	32.3	-3.4	-73.5	22.5	-60.8	-11.1	2.8	8.6	-57.8	-9.8	-10.9	-9.4	215.2	-139.7	12.0
IBT	451.3	451.3	383.4	302.6	236.0	290.5	115.4	164.5	176.1	111.2	30.5	96.8	29.9	94.8	263.3	-3.7	177.2
Income Tax Expense	107.3	107.3	89.6	69.8	62.1	70.5	14.6	24.5	48.6	104.0	4.4	33.9	-3.5	37.9	103.5	36.5	68.5
Net Income	344.0	344.0	293.8	232.4	173.9	220.0	100.1	140.0	125.7	4.3	29.1	63.2	33.3	65.1	133.2	-39.7	107.7

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	11.5	8.2	10.1	10.2	10.3	9.6	8.9	8.6	7.9	5.7
Interest Expense	0.3	0.3	0.3	0.2	0.3	0.3	0.3	0.3	0.3	0.3
Other Expense	1.6	3.2	5.1	5.3	9.0	8.3	7.7	7.3	10.8	6.4
IBT	167.6	108.0	111.7	64.0	155.6	85.0	87.1	55.7	139.9	70.0
Income Tax Expense	37.8	26.4	28.7	14.4	31.9	20.9	21.5	15.2	29.6	16.4
Net Income	129.8	81.6	82.9	49.6	123.7	64.1	65.5	40.4	109.9	53.6

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	$1.41	$1.04	$1.31	$0.60	$0.84	$0.76	$0.03	$0.18	$0.38	$0.22	$0.43	$0.90	$-0.27	$0.74
EPS Diluted	$0.00	$0.00	$0.00	$1.40	$1.04	$1.31	$0.60	$0.83	$0.75	$0.03	$0.18	$0.38	$0.20	$0.41	$0.87	$-0.27	$0.71
Shares Outstanding	162.4	163.2	164.4	164.7	167.9	167.9	167.0	166.0	164.8	161.9	161.1	164.4	150.7	149.8	148.1	147.2	145.6
Diluted Shares Outstanding	164.4	164.9	165.8	165.7	168.5	168.5	168.0	167.5	166.9	164.3	162.8	166.4	161.3	157.8	152.7	147.2	152.6

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	$0.67	$0.33
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.66	$0.32
Shares Outstanding	162.4	163.0	163.3	163.8	164.1	164.4	164.5	164.6	164.6	164.6
Diluted Shares Outstanding	164.4	164.4	164.3	164.9	165.8	165.8	165.5	165.6	165.9	165.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	222.9	199.4	289.5	221.4	320.0	286.1	230.4	241.5	182.9	100.7	105.8	176.6	482.7	820.5	175.2	369.7
Short Term Investments	188.4	366.5	162.1	126.0	341.1	309.1	201.8	371.3	308.6	449.5	507.6	636.7	364.9	134.8	104.8	30.0
Total Cash & ST Investments	411.4	565.9	451.6	347.4	661.0	595.2	432.2	612.8	491.5	550.2	613.4	813.4	847.6	955.3	280.0	399.6
Accounts Receivable	184.4	249.5	242.5	217.5	232.9	183.7	213.4	222.5	184.9	197.4	207.2	212.7	202.3	237.9	288.4	302.2
Inventory	0.0	0.0	0.0	54.9	33.2	29.5	29.1	25.3	22.9	15.9	19.4	89.3	1.7	10.4	21.1	16.1
Other Current Assets	120.4	120.9	87.6	35.9	25.6	27.5	42.1	33.3	50.5	32.6	22.5	32.8	36.2	46.5	58.5	70.3
Total Current Assets	716.2	936.3	781.7	655.7	952.7	835.8	716.8	893.9	749.7	796.2	862.5	1,148.1	1,172.3	1,308.4	748.6	857.2

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	249.3	198.2	182.6	199.4	204.6	222.9	206.8	289.5	235.6	245.6
Short Term Investments	368.0	342.0	339.5	366.5	288.3	188.4	172.2	162.1	162.7	171.2
Total Cash & ST Investments	617.4	540.2	522.1	565.9	492.9	411.4	379.1	451.6	398.3	416.9
Accounts Receivable	204.1	211.1	192.5	249.5	188.9	181.3	177.7	242.5	164.0	159.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	56.7	60.9
Other Current Assets	116.9	103.7	87.0	120.9	113.1	123.5	124.4	87.6	95.7	98.9
Total Current Assets	938.3	855.0	801.6	936.3	795.0	716.2	681.2	781.7	658.1	674.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	502.7	521.1	549.6	611.3	575.0	594.5	627.1	638.8	640.9	596.7	632.4	665.8	713.4	860.4	1,085.2	1,156.8
Goodwill	414.2	412.2	416.1	414.0	166.4	171.7	138.7	140.3	143.5	134.5	109.1	116.4	125.9	122.7	488.9	644.5
Intangible Assets	269.1	255.5	285.5	317.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	17.6	35.4
Long-Term Investments	356.3	345.9	257.6	138.9	413.4	286.8	251.7	213.6	243.1	202.9	314.0	189.9	216.4	42.7	82.0	134.6
Other Long-Term Assets	286.8	256.5	309.6	300.1	360.9	319.3	239.6	182.1	169.4	153.7	190.5	193.7	164.7	171.1	180.9	201.5
Total Long-Term Assets	1,957.2	1,902.7	1,932.9	1,878.1	1,611.4	1,471.9	1,372.3	1,303.2	1,350.1	1,389.2	1,555.2	1,418.4	1,400.3	1,497.9	2,134.9	2,428.5
Total Assets	2,673.4	2,841.5	2,714.6	2,533.8	2,564.1	2,307.7	2,089.1	2,197.1	2,099.8	2,185.4	2,417.7	2,566.5	2,572.6	2,806.3	2,883.5	3,285.7

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	471.0	477.9	482.7	521.1	495.1	502.7	507.7	549.6	523.8	531.1
Goodwill	409.2	409.2	414.8	412.2	416.8	414.2	414.6	416.1	413.3	415.2
Intangible Assets	236.4	243.3	248.7	255.5	262.3	269.1	275.9	283.0	292.8	302.7
Long-Term Investments	479.4	411.3	380.2	345.9	327.4	312.6	307.2	301.0	189.5	93.5
Other Long-Term Assets	280.0	280.1	281.5	256.5	331.5	328.0	313.0	268.7	353.0	345.9
Total Long-Term Assets	1,948.8	1,950.0	1,931.0	1,902.7	1,964.6	1,954.7	1,939.2	1,932.9	1,888.4	1,804.3
Total Assets	2,887.1	2,805.0	2,735.1	2,841.5	2,762.1	2,673.4	2,622.8	2,714.6	2,546.5	2,479.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	120.9	123.6	116.9	114.6	127.1	123.2	116.6	111.6	125.5	104.5	96.1	94.4	91.0	97.0	103.9	114.0
Short-Term Debt	0.0	10.5	0.0	0.0	0.0	0.0	0.0	253.6	0.0	0.0	188.4	223.7	0.0	0.2	74.9	0.0
Other Current Liabilities	247.3	479.4	494.6	360.2	432.1	363.6	321.1	84.0	290.2	294.3	60.2	58.7	257.5	66.9	260.1	317.5
Current Liabilities	543.1	613.5	611.6	571.2	559.2	486.7	437.7	673.3	415.7	398.7	563.6	600.5	348.5	422.6	513.3	504.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	130.9	120.2	121.6	123.6	137.1	120.9	120.7	116.9	119.8	110.8
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	484.6	267.8	433.2	489.9	275.3	247.3	424.1	494.6	434.2	421.2
Current Liabilities	615.5	578.0	554.9	613.5	589.6	543.1	544.7	611.6	554.0	532.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	0.0	37.3	42.9	59.1	63.6	52.7	55.1	0.0	250.2	247.0	242.9	426.5	684.1	696.9	698.2	996.4
Capital Leases	0.0	37.3	42.9	59.1	63.6	52.7	55.1	6.8	6.8	0.0	0.0	6.7	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	868.4	914.3	951.4	933.8	1,023.4	979.6	915.3	1,154.5	1,202.4	1,341.2	1,589.2	1,838.1	1,726.0	2,170.5	2,373.9	2,621.7

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	0.0	0.0	0.0	37.3	0.0	0.0	0.0	42.9	0.0	0.0
Capital Leases	0.0	0.0	0.0	37.3	0.0	0.0	0.0	42.9	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	906.9	869.3	850.2	914.3	910.0	868.4	874.9	951.4	891.3	871.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	17.8	17.9	17.8	17.7	17.7	17.6	17.5	17.4	17.1	17.0	16.9	15.3	15.2	15.1	15.1	15.0
Retained Earnings	2,180.4	2,325.1	2,117.8	1,958.9	1,845.3	1,672.6	1,612.7	1,506.0	1,310.1	1,331.9	1,328.7	1,291.9	1,283.5	1,219.8	1,086.6	1,126.3
Comprehensive Income	-350.3	-365.8	-352.9	-357.8	-383.2	-410.2	-495.0	-517.7	-423.0	-479.8	-509.1	-533.8	-402.6	-531.7	-516.4	-387.1
Total Common Equity	1,805.0	1,927.2	1,763.2	1,598.0	1,538.7	1,325.5	1,172.0	1,040.8	897.3	847.8	826.8	726.3	842.9	632.5	506.4	659.9

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	-517.0	18.0	17.9	17.9	17.9	17.8	17.8	17.8	17.8	17.8
Retained Earnings	2,450.1	2,398.1	2,345.0	2,325.1	2,223.0	2,180.4	2,136.5	2,117.8	2,026.3	1,991.0
Comprehensive Income	-356.8	-360.2	-360.0	-365.8	-341.8	-350.3	-352.4	-352.9	-350.9	-351.7
Total Common Equity	1,980.3	1,935.7	1,884.9	1,927.2	1,852.1	1,805.0	1,748.0	1,763.2	1,653.2	1,605.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		0.0	47.8	42.9	59.1	63.6	52.7	55.1	253.6	250.2	247.0	431.2	650.1	684.1	697.1	773.1	996.4
Book Value		1,805.0	1,927.2	1,763.2	1,600.0	1,540.7	1,328.1	1,173.9	1,042.6	897.4	844.2	828.5	728.3	846.5	635.8	509.5	664.1

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	2.0	2.0
Book Value		1,980.3	1,935.7	1,884.9	1,927.2	1,852.1	1,805.0	1,748.0	1,763.2	1,653.2	1,605.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	269.4	344.0	293.8	232.4	173.9	220.0	100.8	140.0	127.5	6.8	23.8	62.8	32.3	64.9	133.3	-40.2	108.7
Depreciation & Amortization	93.4	95.1	92.0	95.3	92.6	67.0	70.7	68.0	59.0	61.9	61.7	61.6	79.5	85.5	103.8	116.5	121.0
Stock-Based Compensation	63.5	74.2	67.5	54.8	35.3	22.2	14.4	12.9	13.0	14.8	12.4	10.6	8.9	8.7	4.7	8.5	7.0
Change Working Capital	-21.6	75.0	-5.4	-7.2	-105.0	5.5	80.1	-3.1	10.1	0.3	-14.4	6.3	-42.8	-76.9	26.9	-81.2	14.7
Change In Accounts Receivable	-22.3	-41.3	-7.0	-25.0	20.9	-49.2	29.7	9.1	-37.6	12.5	9.8	5.5	-10.2	3.1	5.1	12.6	39.8
Change In Accounts Payable	-31.6	55.7	-21.0	-7.3	-111.2	46.1	24.5	-13.2	20.5	10.0	-32.3	-22.8	-33.9	-83.1	19.5	-93.6	0.0
Change In Inventories	0.2	0.0	0.0	0.0	0.0	-5.3	9.0	-3.4	18.2	-30.5	1.6	22.1	-0.8	0.2	6.8	-5.0	0.2
Other Non-cash Items	142.1	-3.8	-37.4	-14.7	-46.1	-39.2	47.9	-27.6	-56.5	-98.0	18.7	42.5	-4.0	-91.5	-188.0	9.6	-159.3
Cash from Operations	374.1	0.0	0.0	360.6	150.7	269.1	297.9	189.9	157.1	86.7	94.2	175.3	80.5	34.9	79.3	73.9	153.3

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	129.8	81.6	82.9	49.6	123.7	64.1	65.5	40.4	109.9	53.6
Depreciation & Amortization	23.8	23.9	23.7	23.7	23.4	22.9	22.8	22.9	24.0	23.7
Stock-Based Compensation	20.5	18.5	17.8	17.4	17.6	17.0	17.0	15.9	16.1	14.6
Change Working Capital	-7.7	85.5	-6.7	3.9	2.1	36.7	-17.3	-19.3	-1.7	16.7
Change In Accounts Receivable	-86.7	7.0	-18.6	57.0	-60.6	-7.7	-3.6	64.8	-78.4	-5.0
Change In Accounts Payable	69.7	61.3	16.9	-92.3	56.1	26.5	-10.6	-93.1	52.4	19.6
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.3	2.5
Other Non-cash Items	-2.4	-1.9	-4.2	4.6	-15.1	-15.2	-7.8	-6.8	-13.2	3.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	136.5	104.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-25.9	-34.0	-29.2	-22.7	-37.0	-34.6	-34.5	-45.4	-77.5	-84.8	-30.1	-27.0	-35.4	-16.9	-34.9	-44.9	-33.6
Acquisitions	5.4	0.0	0.0	0.0	-515.6	34.6	-33.1	45.4	77.5	0.0	-40.4	0.0	0.0	68.6	456.2	11.2	2.3
Investments	-427.8	-652.5	-480.0	-286.4	-8.5	-763.4	-632.4	-572.3	-470.5	-466.5	-566.8	-818.9	-777.9	-860.8	-439.7	-279.7	-30.0
Sales of Investment	199.1	452.3	190.6	144.7	485.0	613.5	491.1	707.6	434.0	548.5	725.4	818.3	506.7	447.4	409.7	322.8	9.3
Other Investing Activities	-58.2	0.0	0.0	4.8	2.5	-30.9	9.7	-42.1	-64.6	23.8	40.3	-3.1	-18.1	8.2	255.5	-27.6	11.5
Cash from Investing	-251.2	0.0	0.0	-159.7	-73.6	-180.8	-199.1	93.2	-101.1	21.0	128.3	-30.7	-324.7	-353.7	646.8	-18.3	-40.5

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	-6.5	-7.9	-10.3	-9.2	-8.1	-7.1	-7.6	-6.4	-6.1	-5.7
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.4	5.7
Investments	-179.1	-173.0	-132.1	-168.3	-142.9	-152.1	-72.1	-112.9	-100.4	-142.4
Sales of Investment	113.6	78.4	98.4	161.9	31.1	57.9	49.2	52.4	44.2	53.4
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-56.3	-3.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-62.8	-92.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-252.6	-0.6	-0.6	-189.8	-223.6	-38.9	-20.0	-81.6	-250.6	-0.6
Debt Issued	0.0	47.8	4.9	-16.2	-4.5	10.9	-2.4	54.1	4.0	3.8	5.5	4.8	4.8	7.0	5.5	27.3	997.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	2.5	6.1	4.5	41.3	4.6	0.8	103.0	0.0	5.1	0.7	0.4	1.0
Repurchase of Common Stock	-45.6	-165.3	-85.0	-44.6	-105.1	0.0	0.0	0.0	0.0	0.0	-15.7	-69.3	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-76.3	0.0	0.0	-69.5	-56.8	-45.3	-38.4	-31.6	-26.4	-26.0	-25.9	-26.6	-24.9	-6.0	0.0	0.0	0.0
Other Financing Activities	-25.3	0.0	0.0	-18.7	-12.5	-12.1	-12.6	-15.6	-10.5	-4.1	3.2	2.3	2.3	1.7	0.0	0.0	220.2
Cash from Financing	-144.5	0.0	0.0	-132.7	-174.3	-54.9	-45.0	-295.3	3.8	-26.0	-227.4	-214.2	-61.4	-19.3	-80.9	-250.2	220.7

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	0.0	0.0	0.0	-37.3	37.3	0.0	0.0	-53.0	53.0	0.0
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	-55.5	82.6	-23.6	-59.0	-24.7	-18.3	-9.5	-32.5	-1.0	-2.6
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-18.1	-18.2
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.8	-3.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-20.5	-21.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-22.5	56.6	-89.3	68.0	-99.1	32.3	54.4	-12.3	58.9	82.2	-5.1	-70.8	-306.1	-337.7	645.3	-194.5	333.1
Closing Cash Balance		222.9	270.5	199.4	303.2	235.2	334.3	302.0	247.5	259.8	182.9	100.7	105.8	176.6	482.7	820.5	175.2	369.7

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		6.1	66.0	15.6	-16.7	-5.0	-18.3	16.1	-82.7	53.9	-9.9
Closing Cash Balance		270.5	264.2	198.2	182.6	199.4	204.6	222.9	206.8	289.5	249.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		348.2	550.5	381.3	337.9	113.7	234.5	263.5	144.5	79.6	2.0	64.2	148.4	45.1	17.9	44.4	29.0	119.8
Real Free Cash Flow		284.7	476.3	313.8	283.2	78.4	212.2	249.0	131.5	66.7	-12.9	51.7	137.8	36.3	9.2	39.7	20.5	112.7

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		157.6	199.7	103.3	89.9	143.6	118.4	72.6	46.7	130.4	98.6
Real Free Cash Flow		137.1	181.2	85.5	72.5	126.0	101.5	55.6	30.8	114.3	84.0