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

Packaging Corporation of America

PKG

Valuace

Růst

Zdraví

Cena

$ 213.36

-0.63 (-0.28%)

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	8,989.3	8,989.3	8,383.3	7,802.4	8,478.0	7,730.3	6,658.2	6,964.3	7,014.6	6,444.9	5,779.0	5,741.7	5,852.6	3,665.3	2,843.9	2,620.1	2,435.6
Cost of Revenues	7,099.8	7,099.7	6,600.2	6,103.5	6,387.4	5,857.3	5,288.8	5,320.3	5,369.3	4,972.7	4,503.3	4,533.7	4,623.1	2,797.9	2,204.3	2,078.2	1,903.4
Gross Profit	1,889.5	1,889.6	1,783.1	1,698.9	2,090.6	1,873.0	1,369.4	1,644.0	1,645.3	1,472.2	1,275.7	1,208.0	1,229.5	867.5	639.6	541.9	532.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	2,363.6	2,313.4	2,171.3	2,141.0	2,146.1	2,182.4	2,075.3	1,979.5	1,937.9	1,936.0
Cost of Revenues	1,916.1	1,809.1	1,688.3	1,686.3	1,676.4	1,677.2	1,637.6	1,609.1	1,527.8	1,523.3
Gross Profit	447.5	504.3	483.0	454.7	469.7	505.2	437.7	370.4	410.1	412.7

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	580.9	608.6	576.8	539.6	557.6	536.4	522.6	471.1	451.3	469.5	326.6	279.9	258.5	240.6
Depreciation & Amortization	652.8	652.8	525.6	517.7	456.8	417.5	409.9	387.5	410.9	391.4	358.0	364.3	390.8	217.9	171.3	164.0	156.3
Total Operating Expenses	668.8	634.2	681.8	623.8	608.6	576.8	539.6	557.6	536.4	522.6	471.1	451.3	469.5	326.6	184.4	269.2	346.8
Operating Income	1,220.7	1,255.4	1,101.3	1,075.1	978.4	843.6	371.5	658.3	1,067.7	931.2	780.3	750.0	702.7	481.9	443.5	272.7	185.4

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	142.8	144.2
Depreciation & Amortization	221.6	152.6	140.6	138.0	136.0	132.7	128.5	128.4	130.8	129.4
Total Operating Expenses	165.3	179.8	149.3	174.4	167.5	178.1	161.7	174.4	142.8	144.2
Operating Income	282.2	324.5	333.7	280.3	302.2	327.1	276.0	196.0	267.3	258.6

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	79.1	79.1	41.4	53.3	70.4	152.4	93.5	128.8	97.2	102.6	91.8	85.5	88.4	58.3	62.9	-29.2	-32.3
Other Expense	-192.9	-227.6	-36.9	-61.0	386.4	265.1	261.2	258.7	-41.2	-18.4	-24.3	-6.7	-57.3	-59.0	-11.8	-29.2	-86.3
IBT	1,027.8	1,027.8	1,064.4	1,014.1	1,364.8	1,108.7	632.7	917.0	970.5	828.6	688.5	664.5	614.3	423.6	380.5	243.5	153.1
Income Tax Expense	253.8	253.7	259.3	248.9	335.0	267.6	171.7	220.6	232.5	160.0	238.9	227.7	221.7	-17.7	216.7	85.5	-52.3
Net Income	773.3	768.9	805.1	765.2	1,029.8	841.1	461.0	696.4	738.0	668.6	449.6	436.8	392.6	441.3	163.8	158.0	205.4

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.3
Interest Expense	33.8	19.3	13.1	12.9	11.7	9.7	10.4	9.6	11.1	12.3
Other Expense	-147.6	-19.3	-13.1	-12.9	-10.6	-8.5	-9.3	-8.5	-13.0	-14.1
IBT	134.6	305.2	320.6	267.4	291.6	318.6	266.7	187.5	248.5	244.5
Income Tax Expense	32.8	78.3	79.1	63.6	70.5	80.5	67.8	40.6	59.3	61.3
Net Income	101.1	226.9	241.5	203.8	221.1	238.1	198.9	146.9	189.2	183.2

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	$8.41	$10.86	$8.87	$4.86	$7.36	$7.88	$7.09	$4.76	$4.47	$3.99	$4.57	$1.70	$1.59	$2.02
EPS Diluted	$0.00	$0.00	$0.00	$8.48	$10.86	$8.83	$4.84	$7.34	$7.86	$7.07	$4.75	$4.47	$3.99	$4.52	$1.68	$1.57	$2.00
Shares Outstanding	90.0	90.0	89.1	90.2	94.8	94.8	94.9	94.6	93.6	93.5	93.5	97.7	98.4	96.6	96.4	99.3	101.7
Diluted Shares Outstanding	89.6	89.6	89.5	89.5	94.8	94.8	94.9	94.6	93.9	93.7	93.7	97.7	98.4	97.5	97.5	100.4	102.6

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	$2.10	$2.04
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.10	$2.03
Shares Outstanding	90.0	90.0	89.6	89.6	89.1	89.1	89.6	89.4	89.6	89.1
Diluted Shares Outstanding	89.6	90.4	89.7	89.6	89.5	89.5	89.6	89.4	89.6	89.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	613.6	685.0	648.0	320.0	618.7	974.6	679.5	361.5	216.9	239.3	184.2	124.9	191.0	207.4	156.3	196.6
Short Term Investments	490.8	102.0	493.5	85.2	86.1	105.6	87.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	1,104.4	787.0	1,141.5	405.2	704.8	1,080.2	767.4	361.5	216.9	239.3	184.2	124.9	191.0	207.4	156.3	196.6
Accounts Receivable	1,145.5	1,154.2	1,037.5	1,067.5	1,078.4	837.5	872.1	918.6	900.2	703.1	664.7	651.2	666.0	417.6	320.0	293.2
Inventory	1,029.5	1,124.9	1,013.1	977.3	902.5	787.9	794.1	795.6	762.5	723.6	676.8	664.9	594.3	268.8	254.7	241.1
Other Current Assets	204.5	166.9	62.3	58.3	47.0	44.7	44.8	39.4	35.5	30.3	28.8	61.9	32.1	20.9	81.1	67.2
Total Current Assets	3,483.9	3,233.0	3,254.4	2,508.3	2,732.7	2,750.3	2,478.4	2,115.1	1,915.1	1,696.3	1,554.5	1,578.6	1,531.0	937.0	812.1	798.0

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	634.0	787.9	751.7	685.0	676.6	613.6	692.4	648.0	573.2	477.1
Short Term Investments	94.7	92.4	91.4	102.0	95.0	490.8	492.3	493.5	104.0	101.9
Total Cash & ST Investments	728.7	880.3	843.1	787.0	771.6	1,104.4	1,184.7	1,141.5	677.2	579.0
Accounts Receivable	1,410.5	1,205.9	1,164.1	1,154.2	1,216.1	1,145.5	1,045.1	1,037.5	1,045.2	1,023.9
Inventory	1,277.1	1,144.7	1,140.6	1,124.9	1,061.9	1,029.5	1,003.6	1,013.1	986.1	992.2
Other Current Assets	81.1	105.7	154.7	166.9	191.8	204.5	211.7	62.3	64.8	75.5
Total Current Assets	3,497.4	3,336.6	3,302.5	3,233.0	3,241.4	3,483.9	3,445.1	3,254.4	2,773.3	2,670.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	4,228.3	4,315.9	4,143.4	4,198.3	3,767.3	3,427.6	3,386.0	3,108.6	2,924.9	2,895.7	2,832.1	2,857.6	2,805.7	1,366.1	1,476.7	1,338.0
Goodwill	922.4	922.4	922.4	922.4	923.5	863.5	918.7	917.3	883.2	737.9	544.0	546.8	526.8	67.2	58.2	38.9
Intangible Assets	210.7	191.9	229.6	267.9	308.4	295.9	338.8	378.2	410.0	367.1	270.8	293.5	310.5	38.3	25.0	11.0
Long-Term Investments	68.4	65.2	64.1	64.9	60.0	42.7	58.1	-285.2	-239.5	0.0	-347.0	-75.7	-75.6	-117.6	-62.8	-50.2
Other Long-Term Assets	-483.7	104.8	67.2	-501.0	-421.0	-326.2	-284.3	50.5	64.3	80.0	83.2	72.0	69.7	45.2	40.5	38.4
Total Long-Term Assets	5,498.2	5,600.2	5,426.7	5,495.5	5,104.1	4,682.9	4,757.4	4,454.6	4,282.4	4,080.7	3,730.1	3,769.9	3,712.8	1,516.7	1,600.4	1,426.2
Total Assets	8,982.1	8,833.2	8,681.1	8,003.8	7,836.8	7,433.2	7,235.8	6,569.7	6,197.5	5,777.0	5,284.6	5,348.5	5,243.8	2,453.8	2,412.5	2,224.3

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	5,412.3	4,430.3	4,386.4	4,315.9	4,242.6	4,228.3	4,133.9	4,143.4	4,142.4	4,172.9
Goodwill	1,199.8	922.4	922.4	922.4	922.4	922.4	922.4	922.4	922.4	922.4
Intangible Assets	690.6	173.1	182.5	191.9	201.3	210.7	220.1	229.6	239.2	248.7
Long-Term Investments	77.7	75.6	71.3	65.2	69.7	68.4	68.5	64.1	49.3	50.6
Other Long-Term Assets	102.2	103.2	104.7	104.8	76.4	68.4	67.0	296.8	-485.8	-497.3
Total Long-Term Assets	7,482.6	5,704.6	5,667.3	5,600.2	5,512.4	5,498.2	5,411.9	5,627.0	5,404.3	5,435.9
Total Assets	10,980.0	9,041.2	8,969.8	8,833.2	8,753.8	8,982.1	8,857.0	8,881.4	8,177.6	8,106.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	474.5	430.3	402.4	410.4	452.4	387.0	351.9	382.2	402.9	323.8	294.2	330.5	357.4	117.5	154.9	154.1
Short-Term Debt	482.3	82.6	560.8	74.1	68.8	70.5	64.1	1.4	151.3	27.1	7.7	7.6	40.0	16.0	15.7	109.7
Other Current Liabilities	330.5	470.0	283.9	391.0	363.6	325.1	307.8	296.6	262.5	257.8	244.0	255.4	242.8	70.5	56.5	139.2
Current Liabilities	1,431.5	1,001.6	1,265.7	875.5	884.8	782.6	723.8	693.6	832.7	625.4	561.9	611.0	660.5	259.8	376.5	405.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	554.2	490.7	480.9	430.3	459.9	474.5	449.6	402.4	405.9	365.8
Short-Term Debt	98.2	88.9	86.3	82.6	83.8	482.3	481.0	560.8	557.7	153.8
Other Current Liabilities	455.1	334.3	387.2	470.0	507.4	445.9	428.7	283.9	276.9	243.1
Current Liabilities	1,107.5	943.0	1,007.7	1,001.6	1,100.5	1,431.5	1,400.3	1,265.7	1,278.9	797.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2,473.2	2,688.9	2,693.0	2,719.0	2,663.5	2,667.4	2,670.4	2,501.3	2,499.4	2,640.3	2,324.3	2,371.7	2,532.7	803.5	814.6	570.9
Capital Leases	204.8	297.3	301.4	319.5	260.8	258.5	257.7	19.0	20.3	21.6	22.8	23.9	24.9	25.9	21.8	22.5
Def. Tax Liability	552.1	561.9	0.0	543.0	465.9	379.4	340.1	285.2	239.5	334.7	347.0	409.9	434.8	227.2	11.9	9.2
Total Liabilities	4,855.5	4,429.2	4,683.8	4,336.7	4,229.6	4,186.9	4,164.8	3,897.3	4,014.9	4,017.2	3,651.3	3,827.1	3,887.0	1,484.3	1,483.6	1,215.3

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	4,258.7	2,721.9	2,716.2	2,688.9	2,670.3	2,678.0	2,681.7	2,693.0	2,298.0	2,706.4
Capital Leases	390.5	335.6	327.8	297.3	280.4	204.8	209.0	220.8	222.3	231.7
Def. Tax Liability	671.8	564.9	570.8	561.9	540.5	552.1	566.5	758.3	536.8	538.6
Total Liabilities	6,224.5	4,409.1	4,470.6	4,429.2	4,490.2	4,855.5	4,826.0	4,884.1	4,290.4	4,257.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	1.0	1.0	1.0	1.0	1.0	1.0
Retained Earnings	3,544.4	3,776.7	3,447.2	3,186.8	3,102.1	2,835.5	2,704.8	2,315.8	1,867.4	1,447.1	1,317.3	1,242.2	1,019.1	703.7	674.0	690.1
Comprehensive Income	-69.0	-43.4	-70.9	-102.4	-75.2	-144.5	-159.5	-138.8	-156.9	-139.6	-124.9	-153.9	-65.0	-114.0	-97.8	-44.4
Total Common Equity	4,126.6	4,404.0	3,997.3	3,667.1	3,607.2	3,246.3	3,071.0	2,672.4	2,182.6	1,759.8	1,633.3	1,521.4	1,356.8	969.5	928.9	1,009.0

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	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9
Retained Earnings	4,087.3	3,973.5	3,852.8	3,776.7	3,669.1	3,544.4	3,459.6	3,447.2	3,370.5	3,339.0
Comprehensive Income	-40.4	-41.4	-42.3	-43.4	-67.0	-69.0	-70.0	-70.9	-96.7	-98.7
Total Common Equity	4,755.5	4,632.1	4,499.2	4,404.0	4,263.6	4,126.6	4,031.0	3,997.3	3,887.2	3,848.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		3,160.3	2,771.5	3,173.2	2,793.1	2,732.3	2,737.9	2,734.5	2,502.7	2,650.7	2,667.4	2,332.0	2,379.3	2,572.7	819.5	830.3	680.6
Book Value		4,126.6	4,404.0	3,997.3	3,667.1	3,607.2	3,246.3	3,071.0	2,672.4	2,182.6	1,759.8	1,633.3	1,521.4	1,356.8	969.5	928.9	1,009.0

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		4,755.5	4,632.1	4,499.2	4,404.0	4,263.6	4,126.6	4,031.0	3,997.3	3,887.2	3,848.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	713.0	768.9	805.1	765.2	1,029.8	841.1	461.0	696.4	738.0	668.6	449.6	436.8	392.6	441.3	163.8	158.0	205.4
Depreciation & Amortization	517.1	652.8	525.6	517.7	456.8	429.2	408.5	382.8	417.1	391.4	334.8	364.3	390.8	217.9	171.3	164.0	156.3
Stock-Based Compensation	44.4	45.2	48.8	40.0	35.6	35.5	30.0	30.4	23.5	20.6	19.7	18.2	15.6	14.8	11.7	9.7	7.0
Change Working Capital	-72.0	-54.7	-210.6	-6.8	-85.1	-287.4	77.8	9.3	-52.9	-146.1	-0.8	-69.8	-97.0	-8.7	-80.8	-19.6	-33.7
Change In Accounts Receivable	-121.2	-10.3	-110.7	-1.4	39.3	-227.2	13.2	56.4	-56.1	-115.1	-3.6	9.5	-8.5	-31.2	-25.0	-16.9	-50.3
Change In Accounts Payable	96.7	-42.5	18.3	11.4	-18.1	12.2	39.7	-32.4	-17.6	41.0	16.6	-37.3	-36.0	54.2	-40.4	-0.7	25.4
Change In Inventories	-37.3	4.4	-111.8	-35.8	-75.2	-105.5	6.3	1.4	-35.6	-21.0	-25.7	-11.9	-72.4	25.0	-12.2	-8.3	-28.4
Other Non-cash Items	896.2	48.0	22.3	-6.2	-28.1	16.3	20.8	28.2	15.7	6.1	1.9	11.4	31.5	26.9	31.3	6.0	135.5
Cash from Operations	1,213.5	0.0	0.0	1,315.1	1,495.0	1,094.1	1,032.8	1,207.4	1,180.1	856.1	801.2	762.6	736.1	608.2	404.2	345.5	349.9

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	101.8	227.0	241.5	203.8	219.6	238.1	199.0	145.9	187.8	181.8
Depreciation & Amortization	221.6	152.6	140.6	138.0	0.0	132.7	128.5	128.4	130.8	129.4
Stock-Based Compensation	8.6	8.5	10.3	17.8	9.2	10.4	9.8	19.4	7.5	7.7
Change Working Capital	87.1	-36.7	-70.7	-34.6	-63.6	121.3	-63.1	-58.2	-17.0	66.3
Change In Accounts Receivable	100.3	-59.5	-31.0	-20.1	72.1	-70.8	-100.1	-11.9	12.0	-21.2
Change In Accounts Payable	-54.5	-17.4	2.6	26.8	-17.8	-17.0	51.6	1.5	12.5	31.1
Change In Inventories	32.5	-8.4	-4.0	-15.7	-63.0	-32.4	-25.9	9.5	-27.0	6.1
Other Non-cash Items	39.6	14.2	-16.1	5.3	146.4	-163.3	18.4	15.5	284.9	-43.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	335.3	339.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-554.7	-828.9	-671.6	-469.7	-824.2	-605.1	-421.2	-399.5	-551.4	-343.0	-274.3	-314.5	-420.2	-234.4	-128.5	-293.3	-322.8
Acquisitions	1.8	-1,804.3	1.3	0.0	0.0	-194.9	0.0	0.0	-56.3	-273.8	-485.4	23.0	-20.5	-1,174.5	-35.4	-57.3	0.0
Investments	-514.1	-113.5	-114.3	-507.2	-126.1	-127.4	-110.1	-146.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	110.3	142.8	506.8	102.8	118.7	126.9	107.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-403.2	0.0	0.0	-1.0	-2.1	6.1	-1.8	-1.0	-0.5	7.7	-9.9	-6.6	-10.4	-2.5	56.4	0.4	1.5
Cash from Investing	-956.7	0.0	0.0	-875.1	-833.7	-794.4	-426.1	-546.6	-608.2	-609.1	-769.6	-298.1	-451.1	-1,411.4	-107.5	-350.2	-321.3

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	-319.0	-192.1	-169.7	-148.1	-201.3	-145.0	-245.3	-76.7	-141.2	-90.1
Acquisitions	29.1	-1,835.0	32.3	-1.6	0.0	0.0	0.5	0.0	0.1	1.1
Investments	-14.2	-27.3	-40.4	-31.6	-22.4	-29.3	-29.8	-32.8	-431.1	-20.4
Sales of Investment	47.9	23.2	35.3	36.4	19.9	425.3	31.8	29.8	28.2	20.5
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-402.9	0.8
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-544.0	-88.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-397.0	0.0	0.0	395.2	-1.7	-757.7	-1.5	-923.4	-151.3	-1,011.9	-37.5	-47.6	-592.5	-1,074.8	-437.2	-0.7	-0.6
Debt Issued	774.0	2,771.5	-401.7	775.3	62.5	752.1	4.9	1,155.2	3.3	995.2	372.9	0.3	399.1	2,828.0	426.4	150.3	681.2
Issuance of Common Stock	-15.6	0.0	0.0	0.0	15.4	690.2	10.5	895.8	7.9	991.0	383.0	0.0	399.2	1,981.6	416.1	157.0	0.0
Repurchase of Common Stock	-50.0	-153.0	-25.7	-41.5	-538.0	-205.9	-10.5	-8.2	-7.9	-10.8	-111.5	-163.4	-13.2	-18.8	-45.2	-115.1	-38.9
Dividends Paid	-448.6	0.0	0.0	-448.9	-420.3	-379.8	-299.6	-298.7	-268.1	-237.6	-216.1	-200.8	-157.4	-109.1	-117.9	-76.0	-61.8
Other Financing Activities	371.8	0.0	0.0	-1.1	-15.4	-2.4	-10.5	-8.3	-7.9	-0.1	5.6	6.6	12.8	7.9	-61.5	-0.8	8.5
Cash from Financing	-120.3	0.0	0.0	-112.0	-960.0	-655.6	-311.6	-342.8	-427.3	-269.4	23.5	-405.2	-351.1	786.8	-245.6	-35.6	-92.8

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	396.6	-0.5
Debt Issued	4,356.9	1,546.1	8.3	31.0	17.4	-406.2	-2.4	-10.5	793.2	-6.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-15.6	0.0
Repurchase of Common Stock	-153.0	-0.3	-7.7	-15.4	-0.9	-0.7	-1.6	-22.5	15.6	-41.6
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-112.0	-112.4
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.1	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	283.5	-154.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		136.5	-156.0	37.0	328.0	-298.7	-355.9	295.1	318.0	144.6	-22.4	55.1	59.3	-66.1	-16.4	51.1	-40.2	-64.2
Closing Cash Balance		613.6	529.0	685.0	648.0	320.0	618.7	974.6	679.5	361.5	216.9	239.3	184.2	124.9	191.0	207.4	156.3	196.6

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		-105.0	-153.9	36.2	66.7	8.4	63.0	-78.8	44.4	74.8	96.1
Closing Cash Balance		529.0	634.0	787.9	751.7	685.0	676.6	613.6	692.4	648.0	573.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		658.8	728.6	521.5	845.4	670.8	489.0	611.6	807.9	628.7	513.1	526.9	448.1	315.9	373.8	275.7	52.2	27.1
Real Free Cash Flow		614.4	683.4	472.7	805.4	635.2	453.5	581.6	777.5	605.2	492.5	507.2	429.9	300.3	359.0	264.0	42.5	20.1

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		127.6	280.1	129.9	191.0	124.1	180.4	33.0	182.3	194.1	249.4
Real Free Cash Flow		119.0	271.6	119.6	173.2	114.9	170.0	23.2	162.9	186.6	241.7