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

Omega Healthcare Investors, Inc.

OHI

Valuace

Růst

Zdraví

Cena

$ 43.63

+0.24 (0.54%)

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	1,192.7	1,198.1	1,051.4	949.7	878.2	1,062.8	892.4	928.8	881.7	908.4	900.8	743.6	504.8	418.7	350.5	292.2	258.3
Cost of Revenues	179.9	664.9	14.6	107.0	17.0	13.7	13.8	16.1	29.8	99.1	58.7	17.7	3.7	0.4	0.3	0.7	8.0
Gross Profit	1,012.8	533.2	1,036.8	842.8	861.3	1,049.1	878.6	912.7	851.8	809.3	842.1	725.9	501.1	418.3	350.2	291.6	250.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	321.8	311.6	282.5	276.8	279.3	276.0	252.7	243.3	239.3	242.0
Cost of Revenues	169.9	3.5	3.3	3.3	3.4	3.6	3.8	3.8	3.2	32.3
Gross Profit	151.9	308.1	279.3	273.5	275.9	272.5	249.0	239.5	236.1	209.8

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	81.5	67.9	63.2	58.4	56.7	63.5	47.7	45.9	38.6	25.9	21.6	21.3	19.4	23.1
Depreciation & Amortization	325.2	325.2	304.6	319.7	332.4	342.0	329.9	305.1	281.3	287.6	267.1	210.7	123.3	128.6	113.0	100.3	84.6
Total Operating Expenses	266.2	-216.3	377.2	81.5	469.0	482.9	426.4	358.3	351.5	349.9	322.8	257.1	151.9	152.4	134.3	126.2	107.7
Operating Income	746.5	749.4	659.7	761.3	390.3	564.9	452.3	551.7	497.6	261.3	509.7	411.3	345.3	265.7	215.0	137.8	148.9

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	18.5	11.0
Depreciation & Amortization	82.7	82.1	80.5	79.9	78.6	77.2	74.2	74.6	75.7	80.8
Total Operating Expenses	-52.4	102.0	99.6	117.0	100.5	89.9	82.2	104.6	127.1	11.0
Operating Income	204.3	206.1	179.7	156.5	175.4	182.5	166.8	134.9	222.4	198.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	44.2	175.1	0.0	0.0	123.9	0.0	0.0	0.9	0.3	0.3	0.2	0.3	0.0	0.0	0.0	0.0	0.1
Interest Expense	215.1	220.5	221.7	235.5	233.2	234.6	224.3	208.7	201.4	220.2	175.6	183.2	126.9	92.0	106.1	86.9	90.6
Other Expense	-122.3	-125.2	-231.0	-505.6	45.9	-148.8	-289.9	-207.9	-32.6	-232.6	-18.3	-69.0	-4.7	-1.8	10.6	-25.9	-1.7
IBT	624.2	624.2	428.7	255.6	436.1	416.1	162.3	343.8	296.5	105.9	384.3	234.5	221.3	172.5	120.7	52.6	58.4
Income Tax Expense	14.7	14.7	10.9	6.3	4.6	3.8	4.9	2.8	3.0	3.2	1.4	1.2	126.9	92.0	106.1	112.7	0.0
Net Income	590.1	590.1	406.3	242.2	426.9	416.7	159.3	341.1	281.6	100.4	366.4	224.5	221.3	172.5	120.7	52.6	58.4

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	44.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	31.6	30.6
Interest Expense	51.8	58.1	52.9	52.3	55.2	54.7	54.0	57.8	59.4	55.3
Other Expense	-30.2	-16.7	-34.7	-40.8	-56.0	-64.3	-47.7	-63.0	-251.3	-118.1
IBT	174.1	189.4	145.0	115.7	119.4	118.2	119.1	71.9	61.8	97.0
Income Tax Expense	2.1	4.5	4.5	3.6	3.0	3.3	2.0	2.6	4.2	-1.8
Net Income	164.7	179.7	136.6	109.0	113.3	111.8	113.9	67.4	55.0	91.4

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	$1.04	$1.87	$1.76	$0.70	$1.60	$1.41	$0.51	$1.91	$1.30	$1.75	$1.47	$1.12	$0.46	$0.52
EPS Diluted	$0.00	$0.00	$0.00	$1.00	$1.82	$1.75	$0.70	$1.58	$1.34	$0.51	$1.90	$1.29	$1.74	$1.46	$1.12	$0.46	$0.52
Shares Outstanding	296.4	296.1	258.1	240.5	227.7	236.9	227.7	213.4	200.3	197.7	191.8	172.2	126.6	117.3	107.6	102.1	94.1
Diluted Shares Outstanding	313.2	310.7	270.5	250.5	235.1	244.3	235.1	222.1	209.7	206.8	201.6	180.5	127.3	118.1	108.0	102.2	94.2

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	$0.22	$0.37
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.21	$0.37
Shares Outstanding	296.4	295.8	291.2	283.0	274.3	262.7	249.4	246.1	245.8	245.0
Diluted Shares Outstanding	313.2	308.2	303.2	294.9	287.4	275.6	261.5	257.3	256.6	256.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	39.1	518.3	442.8	297.1	20.5	163.5	24.1	10.3	85.9	93.7	5.4	4.5	2.6	1.7	0.4	6.9
Short Term Investments	0.0	0.0	0.0	8.5	0.0	0.0	0.0	0.0	7,402.0	7,620.2	6,998.9	3,602.2	3,164.5	2,697.8	1,838.9	2,094.4
Total Cash & ST Investments	39.1	518.3	442.8	297.1	20.5	163.5	24.1	10.3	85.9	93.7	5.4	4.5	2.6	1.7	0.4	6.9
Accounts Receivable	240.8	2,032.0	232.1	1,462.5	1,109.0	1,141.2	1,193.3	1,190.5	1,315.5	1,481.3	1,471.4	1,355.5	918.5	363.8	100.7	92.8
Inventory	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	-34.8
Other Current Assets	-279.9	86.6	107.7	0.0	0.0	0.0	0.0	2.4	97.6	66.5	21.2	41.9	33.1	37.7	34.1	57.2
Total Current Assets	1,979.3	2,636.9	782.6	1,772.6	1,394.6	1,390.2	1,231.6	1,203.2	1,499.0	1,641.5	1,498.0	1,401.8	954.2	403.2	135.1	122.1

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	737.2	734.2	368.0	518.3	342.4	35.2	361.8	442.8	554.7	350.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7,190.5	7,390.6	0.0
Total Cash & ST Investments	737.2	734.2	368.0	518.3	342.4	35.2	361.8	442.8	554.7	350.7
Accounts Receivable	2,033.4	2,018.8	2,012.9	2,032.0	1,920.4	1,863.6	1,759.0	1,723.0	1,584.5	1,543.2
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	766.9	837.7	573.2
Other Current Assets	37.8	50.8	36.1	86.6	93.8	80.6	82.8	95.6	70.7	7.2
Total Current Assets	2,808.4	2,803.8	2,417.0	2,636.9	2,356.7	1,979.3	2,203.6	2,261.5	2,209.9	1,901.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	5,877.2	0.0	0.0	0.0	-8.2	-10.8	-11.4	6,170.2	6,261.4	6,316.1	5,709.5	0.0	0.0	0.0	2,082.0	1,985.9
Goodwill	643.8	643.7	643.9	643.2	651.4	651.7	644.4	644.0	644.7	643.5	645.7	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.7	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	0.0
Long-Term Investments	185.3	88.7	188.4	178.9	664.6	668.1	619.1	535.7	312.9	305.6	89.3	49.0	53.1	47.3	55.4	29.4
Other Long-Term Assets	142.4	6,528.6	6,023.6	6,810.5	6,927.9	6,787.5	7,301.0	24.3	37.6	32.7	61.2	2,470.8	2,455.0	2,531.5	300.1	166.6
Total Long-Term Assets	6,869.2	7,261.0	6,855.9	7,632.5	8,243.9	8,107.3	8,564.6	7,387.7	7,274.3	7,307.8	6,521.0	2,519.8	2,508.0	2,578.8	2,437.6	2,181.9
Total Assets	8,848.5	9,897.9	9,117.4	9,405.2	9,638.5	9,497.4	9,796.1	8,590.9	8,773.3	8,949.3	8,019.0	3,921.6	3,462.2	2,982.0	2,572.7	2,304.0

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	30.2	6,192.6	6,489.4
Goodwill	644.6	644.9	644.1	643.7	644.6	643.8	643.8	643.9	643.3	643.9
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.7	0.7	5.6
Long-Term Investments	150.3	85.4	88.7	88.7	92.6	185.3	185.9	188.4	187.5	191.7
Other Long-Term Assets	6,992.7	7,012.4	6,556.0	6,528.6	6,478.0	6,040.1	5,978.6	5,983.9	182.3	167.5
Total Long-Term Assets	7,787.6	7,742.7	7,288.8	7,261.0	7,215.2	6,869.2	6,808.3	6,855.9	7,215.4	7,502.9
Total Assets	10,596.0	10,546.5	9,705.7	9,897.9	9,571.9	8,848.5	9,011.8	9,117.4	9,425.3	9,404.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	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
Short-Term Debt	70.2	0.0	426.6	19.2	0.0	101.2	125.0	313.0	290.0	190.0	230.0	85.0	326.0	258.0	0.0	0.0
Other Current Liabilities	287.4	328.2	236.5	315.0	0.0	280.8	312.0	272.2	295.1	360.5	333.7	141.8	137.7	145.7	127.4	121.9
Current Liabilities	357.6	328.2	663.1	334.3	268.5	382.0	437.0	585.2	585.1	550.5	563.7	226.8	463.7	403.7	127.4	121.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	70.2	20.2	551.1	0.0	350.0
Other Current Liabilities	357.4	357.0	327.5	328.2	313.4	287.4	283.1	112.0	262.8	289.6
Current Liabilities	357.4	357.0	327.5	328.2	313.4	357.6	303.3	308.2	296.2	324.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	4,660.6	4,838.9	4,690.5	5,267.6	5,253.5	5,068.1	5,011.1	4,227.6	4,282.2	4,176.9	3,339.1	2,293.5	1,698.4	1,566.9	1,566.8	1,177.0
Capital Leases	10.5	30.3	43.2	-0.3	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	1.3	0.0	0.0	0.0	8.2	10.8	11.4	13.6	17.7	9.9	15.4	0.0	0.0	0.0	0.0	0.0
Total Liabilities	4,948.0	5,167.1	5,355.1	5,601.9	5,530.3	5,460.8	5,459.5	4,826.4	4,885.0	4,737.3	3,918.1	2,520.3	2,162.1	1,970.7	1,694.2	1,299.9

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	4,994.5	5,000.4	4,446.3	4,838.9	4,858.2	4,590.4	5,007.9	4,559.4	5,291.3	4,936.9
Capital Leases	0.0	0.0	0.0	30.3	0.0	10.5	11.1	43.2	12.8	15.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.5	1.1	1.4
Total Liabilities	5,351.9	5,357.5	4,773.7	5,167.1	5,171.6	4,948.0	5,311.3	5,355.1	5,568.0	5,591.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	25.4	27.9	24.5	23.4	23.9	23.1	22.7	20.2	19.8	19.6	18.7	12.8	12.4	11.2	10.3	9.9
Retained Earnings	-3,300.1	-3,429.8	-3,150.5	-2,748.6	-2,542.4	-2,321.4	-1,840.1	-1,608.7	-1,370.9	-968.5	-881.5	-747.7	-710.4	-664.8	-603.2	-490.5
Comprehensive Income	-54.9	22.7	29.3	20.3	-2.2	-12.8	-39.9	-41.7	-30.2	-53.8	-9.1	0.0	0.0	0.0	-470.4	-381.0
Total Common Equity	3,710.9	4,536.7	3,574.6	3,609.4	3,906.8	3,841.9	4,135.4	3,444.4	3,555.1	3,858.7	3,737.6	1,401.3	1,300.1	1,011.3	878.5	1,004.1

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	29.6	29.3	28.6	27.9	26.8	25.4	24.6	24.5	24.5	24.1
Retained Earnings	-3,586.7	-3,568.1	-3,510.1	-3,429.8	-3,361.7	-3,300.1	-3,247.9	-3,150.5	-3,040.9	-2,967.7
Comprehensive Income	77.0	96.8	42.6	22.7	62.7	34.3	31.9	29.3	28.1	41.4
Total Common Equity	5,036.1	4,988.3	4,740.9	4,536.7	4,207.9	3,710.9	3,513.9	3,574.6	3,669.0	3,624.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		4,671.1	4,838.9	5,067.3	5,286.8	5,253.5	5,169.3	5,136.1	4,540.6	4,572.2	4,366.9	3,569.1	2,378.5	2,024.4	1,824.9	1,566.8	1,177.0
Book Value		3,900.6	4,730.8	3,762.3	3,803.3	4,108.2	4,036.6	4,336.6	3,764.5	3,888.3	4,212.0	4,100.9	1,401.3	1,300.1	1,011.3	878.5	1,004.1

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		207.9	200.7	191.1	194.2	192.4	189.7	186.7	187.7	188.3	188.5
Book Value		5,036.1	4,988.3	4,740.9	4,536.7	4,207.9	3,710.9	3,513.9	3,574.6	3,669.0	3,624.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	331.7	609.5	417.8	248.8	438.8	428.3	163.5	351.9	293.9	104.9	383.4	233.3	221.3	172.5	120.7	52.6	58.4
Depreciation & Amortization	305.3	325.2	304.6	319.7	332.4	342.0	329.9	301.7	281.3	287.6	267.1	210.7	123.3	128.6	113.0	100.3	84.6
Stock-Based Compensation	35.9	44.2	36.7	35.1	27.3	21.4	18.8	15.4	16.0	15.2	13.8	11.1	0.0	0.0	0.0	6.0	0.0
Change Working Capital	11.2	-2.9	32.9	-15.1	-45.6	-94.0	-30.8	-124.1	-127.9	-89.4	-42.1	-21.4	-11.9	-16.7	-24.4	-19.8	-6.3
Change In Accounts Receivable	-1.6	2.9	-0.8	0.0	-58.0	-75.4	-23.3	-52.5	-59.2	-61.9	-47.0	-35.8	-23.2	-26.0	-25.7	-1.5	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	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	105.5	-97.4	-42.6	29.3	-127.2	35.1	-2.5	3.7	-1.6	1.7	-14.7	11.0	4.8	-4.5	-1.0	-0.2	20.8
Cash from Operations	672.8	0.0	0.0	617.7	625.7	722.1	708.3	553.7	499.4	577.9	625.8	463.9	337.5	279.9	208.3	169.8	157.6

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	172.0	16.8	140.5	95.8	113.3	111.8	117.1	67.4	56.5	93.9
Depreciation & Amortization	82.7	82.1	80.5	79.9	78.6	77.2	74.2	74.6	75.7	80.8
Stock-Based Compensation	9.9	9.3	9.2	0.0	0.0	0.0	9.2	0.0	8.8	8.8
Change Working Capital	-4.9	1.7	18.8	-18.5	30.1	1.7	10.4	-9.3	9.1	1.0
Change In Accounts Receivable	2.8	-1.0	2.5	-1.4	-2.3	0.0	0.5	0.9	-2.4	-0.7
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	-29.0	116.8	-9.8	25.9	5.1	-4.2	-26.8	19.8	-6.7	-189.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	165.0	171.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-38.8	0.0	0.0	0.0	0.0	-95.1	-75.1	-139.7	-139.4	-86.7	-69.0	-164.2	0.0	0.0	0.0	-106.3	-379.2
Acquisitions	-3.7	-122.1	-1.0	-12.4	-0.1	-16.2	-10.0	-163.6	201.1	2.3	-50.0	84.9	0.0	0.0	0.0	19.6	36.0
Investments	-743.0	0.0	0.0	0.0	0.0	-164.8	-167.9	-100.3	-385.7	-139.0	-271.6	-65.4	-9.4	-36.7	-9.7	-163.5	-37.1
Sales of Investment	676.3	4.2	8.4	11.4	759.0	111.1	149.9	91.3	181.4	95.7	96.8	45.9	13.6	31.0	15.4	12.2	21.5
Other Investing Activities	36.3	0.0	0.0	0.2	-316.1	-359.2	14.2	-66.7	-30.5	-157.4	-820.1	-298.5	-552.1	-593.1	-396.3	-19.6	-36.0
Cash from Investing	-72.8	0.0	0.0	-0.8	442.9	-524.2	-89.1	-379.0	-173.2	-285.1	-1,113.9	-397.4	-547.9	-598.8	-390.7	-257.6	-394.8

Cash Flow From Investing Activities	4-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	0.0	0.0	-20.2	-15.5	0.0	0.0	-6.9	-14.7	-10.1
Acquisitions	-44.8	29.9	-30.1	-0.6	-0.1	-0.3	-0.1	-0.2	-4.0
Investments	0.0	0.0	-115.6	-386.2	0.0	0.0	-75.9	-244.8	-134.6
Sales of Investment	-0.4	4.7	183.6	120.4	0.0	0.0	24.4	353.0	213.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.1	8.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	111.3	72.6

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-644.3	0.0	0.0	-227.9	-589.3	-2,178.3	-1,838.2	-2,081.3	-1,270.0	-2,839.8	-1,525.2	-3,868.3	-1,383.5	-457.6	-917.2	-299.1	-949.6
Debt Issued	28.5	4,838.9	-228.5	8.4	622.6	2,262.6	1,871.3	2,676.8	1,238.5	3,045.1	2,323.0	5,058.9	1,737.6	657.1	1,175.3	688.9	2,126.5
Issuance of Common Stock	410.0	0.0	0.0	336.4	8.1	274.0	152.8	404.9	75.5	22.1	19.7	439.3	62.0	278.4	77.6	31.2	138.8
Repurchase of Common Stock	-427.1	0.0	0.0	0.0	-152.0	-0.1	1,847.5	1,997.4	-0.1	0.0	-0.7	3,637.4	1,738.6	664.6	1,110.8	-111.5	1,162.8
Dividends Paid	-659.8	0.0	0.0	-643.9	-632.9	-637.6	-612.3	-564.1	-528.7	-502.6	-453.2	-358.2	-258.5	-218.1	-182.2	-161.9	-138.9
Other Financing Activities	-28.3	0.0	0.0	62.1	576.6	2,200.9	-35.4	89.2	1,312.6	3,016.5	2,535.8	84.5	53.8	52.6	94.8	622.6	28.9
Cash from Financing	-917.4	0.0	0.0	-473.3	-789.4	-341.1	-485.5	-154.0	-410.7	-303.8	576.3	-65.3	212.3	319.8	183.8	81.3	242.0

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	-227.7	5.8
Debt Issued	4,994.5	-5.9	554.2	-392.6	-19.3	197.6	-367.5	-39.2	3.8	10.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.7	126.1
Repurchase of Common Stock	0.0	-2.1	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	-164.6	-164.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.1	-9.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-389.8	-41.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-317.4	-494.2	104.0	144.1	276.2	-143.1	134.2	21.7	-85.1	-10.5	88.3	0.9	1.9	0.9	1.4	-6.6	4.8
Closing Cash Balance		39.1	54.6	548.7	444.7	300.6	24.4	167.6	33.4	11.7	96.8	93.7	5.4	4.5	2.6	1.7	0.4	6.9

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		-720.4	2.4	368.5	-144.7	188.4	321.2	-323.9	-81.7	-113.2	201.4
Closing Cash Balance		54.6	775.0	772.6	404.1	548.7	360.3	39.1	363.0	444.7	557.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		634.0	878.6	749.4	617.7	625.7	627.1	633.1	414.1	359.9	491.2	556.8	299.7	337.5	279.9	208.3	63.5	-221.6
Real Free Cash Flow		598.1	834.4	712.7	582.7	598.4	605.7	614.3	398.7	343.9	476.0	543.0	288.5	337.5	279.9	208.3	57.4	-221.6

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		230.6	239.5	226.8	162.9	211.7	178.2	177.3	145.5	150.3	160.9
Real Free Cash Flow		220.8	230.2	217.6	162.9	211.7	178.2	168.2	145.5	141.5	152.2