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

Old Dominion Freight Line, Inc.

ODFL

Valuace

Růst

Zdraví

Cena

$ 200.29

-2.53 (-1.42%)

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	5,496.4	5,496.4	5,814.8	5,866.2	6,260.1	5,256.3	4,015.1	4,043.7	3,358.1	2,991.5	2,972.4	2,787.9	2,337.6	2,110.5	1,882.5	1,481.0	1,245.0
Cost of Revenues	3,729.1	3,729.1	3,792.0	3,794.0	4,004.0	3,481.3	2,786.5	2,899.5	2,482.7	2,246.9	2,214.9	2,100.4	1,801.4	1,639.8	563.4	228.9	155.4
Gross Profit	1,767.3	1,767.3	2,022.8	2,072.2	2,256.1	1,775.1	1,228.6	1,144.2	875.4	744.6	757.5	687.5	536.2	470.7	1,319.1	1,252.1	1,089.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,307.3	1,406.5	1,407.7	1,374.9	1,385.8	1,470.2	1,498.7	1,460.1	1,495.6	1,515.3
Cost of Revenues	914.1	937.6	952.6	924.8	919.5	955.0	961.4	956.1	967.0	959.4
Gross Profit	393.2	468.9	455.2	450.1	466.3	515.2	537.3	504.0	528.6	555.9

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	281.1	258.9	223.8	184.2	194.4	177.2	152.4	153.6	144.8	123.8	108.6	994.2	897.5	801.0
Depreciation & Amortization	364.7	364.7	344.6	324.4	276.1	-1.5	261.3	230.4	205.8	189.9	165.3	146.5	127.1	110.7	90.8	80.4	94.8
Total Operating Expenses	406.3	406.3	478.8	431.5	415.5	383.5	321.7	327.2	299.5	260.8	259.3	246.2	197.8	185.5	1,085.0	1,033.2	945.9
Operating Income	1,361.0	1,361.0	1,544.0	1,640.7	1,840.6	1,391.6	642.9	817.1	575.9	483.8	498.2	441.3	338.4	285.3	234.1	137.7	70.4

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	80.5	68.5
Depreciation & Amortization	92.7	92.2	90.7	89.1	88.8	86.7	84.6	84.5	84.7	84.1
Total Operating Expenses	88.9	108.0	97.3	112.0	132.3	113.3	115.6	117.5	107.6	110.9
Operating Income	304.3	360.8	357.9	338.1	334.0	401.9	421.7	386.4	421.0	445.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	4.1	4.1	17.0	12.8	4.9	0.8	1.8	3.1	0.7	0.1	0.2	0.1	0.1	0.1	0.2	0.1	0.0
Interest Expense	0.3	0.3	0.2	0.5	1.6	1.7	2.8	0.2	2.2	4.3	5.2	6.6	9.6	11.5	13.9	12.5	13.0
Other Expense	0.3	0.3	13.6	7.1	-2.6	-3.2	258.5	-4.5	1.4	-2.0	-3.2	-2.3	-0.3	-0.7	0.1	-0.8	-0.2
IBT	1,361.3	1,361.3	1,557.6	1,647.8	1,841.3	1,388.4	901.4	815.5	575.8	477.6	490.0	432.5	328.7	273.1	220.1	124.4	57.2
Income Tax Expense	337.6	337.6	371.5	408.3	464.2	354.0	228.7	209.8	112.1	181.8	185.3	165.0	122.6	103.6	80.6	48.8	22.3
Net Income	1,023.7	1,023.7	1,186.1	1,239.5	1,377.2	1,034.4	615.5	605.7	463.8	295.8	304.7	267.5	206.1	169.5	139.5	75.7	34.9

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	1.2	0.6	0.7	1.7	1.9	1.8	6.0	7.4	5.3	2.3
Interest Expense	0.3	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.1	0.1
Other Expense	0.9	-0.5	-0.7	0.6	1.2	1.2	4.8	6.5	4.3	1.4
IBT	305.1	360.3	357.2	338.6	335.2	403.1	426.4	392.9	425.3	446.4
Income Tax Expense	75.7	89.4	88.6	84.0	72.0	94.5	104.4	100.6	102.5	107.1
Net Income	229.5	270.9	268.6	254.7	263.1	308.6	322.0	292.3	322.8	339.3

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	$5.66	$6.13	$4.47	$4.37	$2.56	$2.46	$1.88	$1.19	$1.19	$1.03	$0.80	$0.66	$0.54	$0.30
EPS Diluted	$0.00	$0.00	$0.00	$5.63	$6.09	$4.45	$4.36	$2.55	$2.46	$1.88	$1.19	$1.19	$1.03	$0.80	$0.66	$0.54	$0.30
Shares Outstanding	209.9	209.9	215.3	218.8	226.1	231.3	236.9	241.4	246.2	247.1	249.3	256.1	258.9	258.7	258.5	257.2	251.7
Diluted Shares Outstanding	209.9	209.9	216.5	220.2	226.2	232.8	237.0	241.2	246.1	247.2	249.5	256.1	258.5	258.5	258.5	257.2	251.7

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	$1.48	$1.55
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.47	$1.55
Shares Outstanding	209.9	210.9	212.2	212.4	215.3	214.1	216.4	218.1	219.6	219.6
Diluted Shares Outstanding	209.9	210.9	212.2	213.5	216.5	215.2	217.5	218.8	219.3	219.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	74.3	108.7	433.8	186.3	462.6	401.4	190.3	127.5	10.2	11.5	34.8	30.2	12.9	75.9	5.5	4.2
Short Term Investments	30.3	0.0	0.0	49.4	254.4	330.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	104.6	108.7	433.8	235.7	717.0	731.7	190.3	127.5	10.2	11.5	34.8	30.2	12.9	75.9	5.5	4.2
Accounts Receivable	604.3	527.7	615.3	605.1	599.1	454.2	468.3	415.8	334.5	345.0	347.9	258.3	220.4	217.9	180.7	140.9
Inventory	0.0	0.0	0.0	-605.1	-599.1	-454.2	-468.3	-415.8	-334.5	-345.0	-347.9	-258.3	-220.4	-217.9	-180.7	0.0
Other Current Assets	98.2	84.3	94.2	698.1	666.8	511.6	515.9	457.2	372.5	370.3	398.4	302.8	262.2	256.0	217.1	29.1
Total Current Assets	807.1	720.7	1,143.3	933.7	1,383.8	1,243.3	706.2	584.7	382.6	381.7	433.1	333.0	275.0	331.9	222.6	174.2

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	46.6	24.1	97.2	108.7	74.2	74.3	581.0	433.8	206.6	55.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	30.3	0.0	0.0	0.0	0.0
Total Cash & ST Investments	46.6	24.1	97.2	108.7	74.2	104.6	581.0	433.8	206.6	55.1
Accounts Receivable	540.1	585.9	568.5	527.7	576.7	604.3	603.5	615.3	663.7	568.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-17.9	-663.7	-568.7
Other Current Assets	77.1	88.2	68.6	84.3	84.2	98.2	79.2	94.2	167.8	213.4
Total Current Assets	663.8	698.1	734.4	720.7	735.1	807.1	1,263.7	1,143.3	954.2	730.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	4,277.8	4,505.4	4,211.8	3,687.1	3,215.7	2,914.0	2,754.9	2,404.5	2,241.4	2,023.4	1,743.2	1,543.1	1,379.3	1,127.0	964.2	939.5
Goodwill	0.0	0.0	0.0	0.0	0.0	19.5	19.5	19.5	19.5	19.5	19.5	19.5	19.5	19.5	19.5	0.0
Intangible Assets	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	24.6
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	-19.5	-267.1	-209.4	-292.1	-254.5	-48.8	-42.7	-39.5	-38.9	-38.1	-40.9
Other Long-Term Assets	-105.0	265.3	157.3	-92.7	-26.6	-8.2	84.1	79.3	72.2	61.3	59.8	56.1	58.2	54.3	53.1	45.6
Total Long-Term Assets	4,536.0	4,770.7	4,369.1	3,904.9	3,437.8	3,126.1	2,839.1	2,483.8	2,313.6	2,084.8	1,803.1	1,599.1	1,437.5	1,181.2	1,017.3	985.1
Total Assets	5,343.1	5,491.4	5,512.4	4,838.6	4,821.5	4,369.4	3,545.3	3,068.4	2,696.2	2,466.5	2,236.2	1,932.1	1,712.5	1,513.1	1,239.9	1,159.3

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	4,585.6	4,590.4	4,497.4	4,505.4	4,425.8	4,277.8	4,128.1	4,211.8	4,085.4	4,001.1
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	267.2	262.5	259.5	265.3	265.0	258.2	259.6	-205.9	-88.0	-63.3
Total Long-Term Assets	4,852.8	4,853.0	4,756.9	4,770.7	4,690.8	4,536.0	4,387.7	4,369.1	4,344.7	4,248.3
Total Assets	5,516.6	5,551.1	5,491.3	5,491.4	5,425.8	5,343.1	5,651.4	5,512.4	5,298.9	4,978.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	112.6	91.8	112.8	106.3	82.5	68.5	78.5	73.7	89.2	66.8	45.3	36.8	44.9	42.1	29.2	33.5
Short-Term Debt	20.0	35.7	20.0	20.0	0.0	0.0	0.0	50.0	0.0	26.5	35.7	35.7	39.0	39.4	37.1	36.7
Other Current Liabilities	532.8	413.0	411.9	509.8	381.7	304.6	278.2	301.0	199.4	258.9	219.9	196.4	186.2	165.5	132.9	111.4
Current Liabilities	552.8	540.5	544.7	529.8	464.2	373.1	356.7	351.0	288.6	285.4	255.6	232.1	225.1	204.8	170.0	148.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	81.9	85.7	84.2	91.8	99.3	112.6	97.7	112.8	115.7	96.7
Short-Term Debt	20.0	20.0	20.0	20.0	20.0	20.0	20.0	20.0	20.0	20.0
Other Current Liabilities	449.4	401.2	375.8	428.7	423.2	394.2	356.3	411.9	416.6	386.4
Current Liabilities	551.4	506.9	557.4	540.5	553.6	552.8	550.7	544.7	552.4	503.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	40.0	132.6	164.7	80.0	99.9	99.9	45.0	45.0	105.0	107.3	120.0	155.7	201.4	229.8	234.1	268.9
Capital Leases	0.0	108.3	104.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	363.1	381.9	363.1	310.5	248.7	220.2	247.7	190.0	272.6	235.1	220.8	189.1	153.2	134.9	90.8	80.7
Total Liabilities	1,231.2	1,246.8	1,254.6	1,185.7	1,141.7	1,043.1	864.8	791.6	845.1	781.9	742.2	700.0	686.5	656.6	571.2	566.3

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	65.0	150.0	40.0	40.0	40.0	40.0	60.0	164.8	60.0	60.0
Capital Leases	0.0	0.0	0.0	108.3	0.0	0.0	0.0	104.8	0.0	0.0
Def. Tax Liability	354.5	381.9	381.9	381.9	374.8	363.1	363.1	363.1	347.2	310.5
Total Liabilities	1,253.4	1,320.5	1,256.0	1,246.8	1,250.1	1,231.2	1,249.7	1,254.6	1,235.8	1,146.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	21.5	21.3	10.9	11.0	11.5	11.7	8.1	8.2	8.2	8.4	8.6	8.6	8.6	5.7	5.6	3.7
Retained Earnings	3,903.8	3,995.2	4,004.0	3,397.3	3,493.9	3,088.1	2,530.2	2,130.3	1,707.5	1,541.8	1,351.1	1,089.1	883.0	713.5	574.0	498.4
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	-1,318.2	-1,175.5	-1,043.6	-929.4	-831.5	-730.1	-648.9	-622.0	-580.3	-509.2
Total Common Equity	4,111.9	4,244.6	4,257.8	3,652.9	3,679.8	3,326.3	2,680.5	2,276.9	1,851.2	1,684.6	1,494.1	1,232.1	1,026.0	856.5	668.6	593.0

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	20.9	21.1	21.2	21.3	21.4	21.5	21.8	10.9	10.9	10.9
Retained Earnings	4,010.7	3,980.9	3,987.6	3,995.2	3,967.4	3,903.8	4,154.4	4,004.0	3,811.2	3,582.1
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	4,263.2	4,230.6	4,235.3	4,244.6	4,175.7	4,111.9	4,401.6	4,257.8	4,063.1	3,832.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		60.0	168.3	200.4	100.0	99.9	99.9	45.0	95.0	105.0	133.8	155.7	191.4	240.4	269.2	271.2	305.5
Book Value		4,111.9	4,244.6	4,257.8	3,652.9	3,679.8	3,326.3	2,680.5	2,276.9	1,851.2	1,684.6	1,494.1	1,232.1	1,026.0	856.5	668.6	593.0

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		4,263.2	4,230.6	4,235.3	4,244.6	4,175.7	4,111.9	4,401.6	4,257.8	4,063.1	3,832.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	1,276.5	1,023.7	1,186.1	1,239.5	1,377.2	1,034.4	672.7	605.7	463.8	295.8	304.7	267.5	206.1	169.5	139.5	75.7	34.9
Depreciation & Amortization	337.8	364.7	344.6	324.4	276.1	259.9	261.3	230.4	205.8	189.9	165.3	146.5	127.1	110.7	90.8	80.4	94.8
Stock-Based Compensation	11.1	12.9	11.3	11.1	15.9	15.0	11.3	4.9	3.2	1.4	14.7	13.7	17.7	13.6	17.6	22.5	6.1
Change Working Capital	-5.0	-40.5	84.2	-55.3	-52.8	-141.2	16.1	1.0	-55.1	43.6	43.8	-47.1	-9.5	30.1	2.5	-23.3	-9.9
Change In Accounts Receivable	-3.9	28.4	74.1	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	0.0
Change In Accounts Payable	6.5	-29.1	-21.0	6.5	23.8	14.0	-1.7	4.8	-15.5	22.4	21.5	8.5	-8.1	2.8	12.9	-4.2	-7.5
Change In Inventories	3.9	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	0.0	0.0	0.0
Other Non-cash Items	342.2	20.6	13.8	-3.9	13.2	14.3	12.7	0.5	1.3	0.2	-18.3	-14.4	-23.5	-13.5	-16.4	-21.7	-5.9
Cash from Operations	1,677.7	0.0	0.0	1,569.1	1,691.6	1,212.6	933.0	900.1	536.3	565.6	553.9	391.7	350.7	328.1	277.4	141.1	130.7

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	229.5	270.9	268.6	254.7	263.1	308.6	322.0	292.3	322.8	339.3
Depreciation & Amortization	92.7	92.2	90.7	89.1	88.8	86.7	84.6	84.5	84.7	84.1
Stock-Based Compensation	12.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.1	0.0
Change Working Capital	-32.9	91.5	-82.7	-16.4	36.5	35.6	-26.6	38.6	20.4	-38.0
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.9	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	-8.0	10.2	9.2	9.1	5.5	3.4	7.8	8.5	-2.2	43.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	436.7	429.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-635.6	-415.0	-771.3	-757.3	-775.1	-550.1	-225.1	-588.3	-382.1	-417.9	-462.1	-367.7	-295.6	-373.2	-250.2	-106.3	-210.9
Acquisitions	35.9	0.0	0.0	0.0	0.0	19.5	3.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.3
Investments	-12.4	0.0	-30.0	0.0	-163.7	-359.4	-360.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-42.4
Sales of Investment	-48.6	0.0	30.0	48.9	369.3	435.1	30.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.9
Other Investing Activities	10.5	0.0	0.0	48.6	22.1	-0.5	-0.1	7.9	14.4	10.5	24.4	21.9	11.2	12.0	5.4	2.1	52.0
Cash from Investing	-629.7	0.0	0.0	-659.8	-547.5	-455.3	-551.7	-580.4	-367.7	-407.4	-437.6	-345.8	-284.4	-361.2	-244.8	-104.3	-203.7

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	-45.8	-93.9	-187.2	-88.1	-170.9	-242.8	-238.1	-119.5	-105.9	-172.0
Acquisitions	0.0	3.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	-30.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	30.0	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	26.4	4.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-79.5	-167.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-40.0	0.0	0.0	-20.0	0.0	-45.0	-45.0	-50.0	-10.0	-28.8	-37.8	-35.7	-49.0	-40.3	-40.4	-36.7	-12.0
Debt Issued	20.0	168.3	-32.1	120.4	0.0	45.0	99.9	0.0	0.0	0.0	15.9	0.0	0.0	11.5	38.4	2.4	317.5
Issuance of Common Stock	-20.0	0.0	0.0	0.0	0.0	45.0	99.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	48.4	0.0	0.0
Repurchase of Common Stock	-788.5	-730.3	-967.3	-453.6	-1,277.2	-536.5	-364.1	-163.3	-8.0	-130.3	-114.1	-5.5	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-199.8	0.0	0.0	-175.1	-134.5	-92.4	-71.0	-42.6	-32.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-20.4	0.0	0.0	-13.1	-8.7	-67.4	-3.3	-1.1	-0.3	-0.3	12.3	0.0	0.0	10.4	29.8	1.2	65.0
Cash from Financing	-1,028.8	0.0	0.0	-661.8	-1,420.4	-696.2	-383.5	-256.9	-51.3	-159.5	-139.6	-41.2	-49.0	-29.9	37.8	-35.5	53.1

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	85.0	-85.0	110.0	0.0	0.0	0.0	-20.0	-120.4	120.4	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	-124.9	-180.8	-223.5	-201.1	-182.5	-187.7	-511.8	-85.3	-85.5	-65.9
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-43.6	-43.7
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.8	-0.9
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-130.0	-110.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		19.2	11.4	-325.1	247.5	-276.3	61.1	-2.1	62.8	117.3	-1.3	-23.3	4.6	17.3	-63.0	70.4	1.3	-19.9
Closing Cash Balance		74.3	120.1	108.7	433.8	186.3	462.6	401.4	190.3	127.5	10.2	11.5	34.8	30.2	12.9	75.9	5.5	4.2

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		73.5	22.5	-73.1	-11.5	34.5	-0.1	-506.7	147.2	227.2	151.5
Closing Cash Balance		120.1	46.6	24.1	97.2	108.7	74.2	74.3	581.0	433.8	206.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		1,042.1	955.1	888.0	811.8	916.4	662.5	707.9	311.8	154.2	147.6	91.8	24.0	55.1	-45.1	27.2	34.7	-80.2
Real Free Cash Flow		1,031.0	942.2	876.6	800.7	900.5	647.5	696.6	306.9	150.9	146.2	77.1	10.3	37.3	-58.7	9.5	12.3	-86.3

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		264.5	343.5	98.7	248.4	230.1	203.7	149.7	304.4	330.7	257.3
Real Free Cash Flow		251.7	343.5	98.7	248.4	230.1	203.7	149.7	304.4	319.7	257.3