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

Robert Half International Inc.

RHI

Valuace

Růst

Zdraví

Cena

$ 24.69

-0.69 (-2.38%)

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	5,378.5	5,378.5	5,795.8	6,392.5	7,238.1	6,461.4	5,109.0	6,074.4	5,800.3	5,266.8	5,250.4	5,094.9	4,695.0	4,245.9	4,111.2	3,777.0	3,175.1
Cost of Revenues	3,397.5	3,376.2	3,548.6	3,817.5	4,144.1	3,765.4	3,096.4	3,543.9	3,390.3	3,103.0	3,089.7	2,980.5	2,772.1	2,522.8	2,462.2	2,287.4	1,981.1
Gross Profit	1,981.0	2,002.3	2,247.2	2,575.0	3,094.0	2,696.0	2,012.6	2,530.5	2,410.0	2,163.8	2,160.7	2,114.5	1,922.9	1,723.1	1,649.1	1,489.6	1,194.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,302.4	1,354.5	1,369.7	1,351.9	1,382.4	1,465.0	1,472.5	1,475.9	1,472.9	1,563.8
Cost of Revenues	812.8	850.2	860.3	874.2	846.3	893.3	908.7	926.4	888.7	922.9
Gross Profit	489.6	504.2	509.5	477.7	536.1	571.7	563.9	549.5	584.2	640.9

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	2,107.5	2,117.3	1,951.3	1,666.0	1,908.8	1,821.1	1,646.5	1,606.2	1,533.8	1,425.7	1,324.8	1,305.6	1,240.2	1,079.0
Depreciation & Amortization	73.7	50.0	89.3	99.0	1.7	2.2	1.2	1.4	1.7	1.6	1.2	0.2	0.6	48.8	48.7	0.2	0.4
Total Operating Expenses	1,904.5	1,925.9	2,004.5	2,107.5	2,119.0	1,953.5	1,667.3	1,910.1	1,822.8	1,648.1	1,607.5	1,534.0	1,426.3	1,326.5	1,306.0	1,240.3	1,079.4
Operating Income	76.5	76.5	241.5	467.5	1,061.2	681.4	270.2	620.4	587.2	517.5	554.1	580.5	497.3	397.6	343.0	249.3	115.2

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	516.7	496.7
Depreciation & Amortization	19.1	19.8	13.1	21.6	13.6	22.4	22.2	13.3	33.6	13.5
Total Operating Expenses	467.1	490.6	507.9	438.8	471.3	510.8	488.3	508.6	517.4	497.5
Operating Income	22.5	13.6	1.5	38.9	64.8	60.9	75.5	40.9	20.1	157.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	11.8	11.8	22.1	24.0	8.0	0.2	1.3	5.1	4.4	1.8	0.9	0.6	0.7	1.0	1.2	1.0	0.6
Interest Expense	0.0	0.0	0.0	0.0	8.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8
Other Expense	117.9	117.9	116.2	109.1	-164.3	122.4	151.7	5.1	4.4	1.8	0.9	0.6	0.7	1.0	1.2	1.0	-0.6
IBT	194.4	194.4	357.7	576.6	897.0	803.8	421.9	625.5	591.6	517.5	554.1	581.0	497.3	397.6	344.2	250.2	115.2
Income Tax Expense	61.4	61.4	106.1	165.4	239.0	205.2	115.6	171.1	157.3	226.9	210.7	223.2	191.4	145.4	134.3	100.3	49.1
Net Income	133.0	133.0	251.6	411.1	657.9	598.6	306.3	454.4	434.3	290.6	343.4	357.8	305.9	252.2	209.9	149.9	66.1

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	3.5	2.5	2.2	3.6	5.1	5.4	5.2	6.4	6.7	7.1
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	59.4	0.0
Other Expense	24.5	50.1	59.9	-16.6	10.6	34.3	20.9	49.8	57.6	-7.1
IBT	46.9	63.7	61.4	22.3	75.3	95.2	96.5	90.7	120.1	136.3
Income Tax Expense	15.2	20.8	20.5	4.9	21.0	29.7	28.3	27.0	32.8	40.8
Net Income	31.8	42.9	41.0	17.4	54.3	65.5	68.2	63.7	87.3	95.5

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	$3.90	$5.84	$5.42	$2.72	$3.93	$3.60	$2.34	$2.68	$2.72	$2.28	$1.85	$1.51	$1.05	$0.45
EPS Diluted	$0.00	$0.00	$0.00	$3.88	$5.81	$5.36	$2.70	$3.90	$3.57	$2.33	$2.67	$2.69	$2.26	$1.83	$1.50	$1.04	$0.44
Shares Outstanding	99.5	100.1	102.7	105.5	112.7	110.5	112.7	115.7	120.5	124.2	128.0	131.7	134.4	136.2	138.2	140.5	142.8
Diluted Shares Outstanding	99.7	100.3	103.0	106.1	113.3	111.7	113.3	116.4	121.6	124.9	128.8	132.9	135.5	137.6	139.4	141.8	144.0

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	$0.84	$0.91
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.83	$0.90
Shares Outstanding	99.5	100.3	100.5	100.7	101.5	102.2	103.2	103.8	104.3	105.3
Diluted Shares Outstanding	99.7	100.5	100.8	101.0	103.0	102.4	103.3	104.4	105.0	105.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	547.4	537.6	731.7	658.6	619.0	574.4	270.5	276.6	294.8	260.2	217.7	287.1	275.8	287.6	279.3	315.1
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	547.4	537.6	731.7	658.6	619.0	574.4	270.5	276.6	294.8	260.2	217.7	287.1	275.8	287.6	279.3	315.1
Accounts Receivable	893.5	772.3	860.9	1,018.3	984.7	714.2	832.8	794.4	732.4	703.2	704.6	657.7	551.9	512.9	493.3	423.2
Inventory	-786.5	0.0	0.0	558.2	609.2	504.3	482.8	311.7	292.3	236.4	350.8	305.4	262.3	200.5	-145.4	-141.5
Other Current Assets	756.3	819.6	704.5	50.0	55.6	49.8	42.8	90.9	112.4	84.4	70.5	73.1	82.6	63.7	145.4	141.5
Total Current Assets	2,197.1	2,129.4	2,297.1	2,285.1	2,268.5	1,842.7	1,628.8	1,473.6	1,431.9	1,284.2	1,343.7	1,323.3	1,172.5	1,064.7	772.7	738.3

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	365.3	380.5	342.5	537.6	570.5	547.4	540.9	731.7	729.5	722.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	28.6	0.0	27.6
Total Cash & ST Investments	365.3	380.5	342.5	537.6	570.5	547.4	540.9	731.7	729.5	722.8
Accounts Receivable	838.0	826.9	786.6	772.3	885.4	893.5	861.5	860.9	941.1	974.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	670.1	625.9	0.0
Other Current Assets	912.5	870.5	837.3	819.6	800.4	756.3	753.1	704.5	657.5	681.3
Total Current Assets	2,115.8	2,077.9	1,966.4	2,129.4	2,256.3	2,197.1	2,155.5	2,297.1	2,328.1	2,378.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	313.8	317.9	318.1	311.7	322.2	372.5	369.4	125.2	144.9	161.5	142.9	121.8	112.6	107.7	108.0	103.7
Goodwill	237.6	237.2	238.0	237.8	222.9	223.1	210.4	210.0	210.9	209.8	208.6	199.5	200.8	201.3	189.4	189.8
Intangible Assets	1.8	1.2	2.4	5.3	3.3	5.6	1.8	3.1	4.9	3.7	4.5	0.0	0.6	2.3	0.1	0.2
Long-Term Investments	1.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-118.8	-145.7	-133.2	-112.9	-103.0	145.4	0.0
Other Long-Term Assets	41.1	10.5	15.0	0.0	0.0	0.0	0.0	0.0	0.0	118.8	3.3	2.7	3.7	5.3	7.7	233.5
Total Long-Term Assets	740.6	725.0	713.7	679.4	683.8	714.7	682.6	429.5	435.6	493.7	359.3	324.0	317.7	316.6	539.2	535.7
Total Assets	2,937.7	2,854.4	3,010.8	2,964.5	2,952.4	2,557.4	2,311.4	1,903.1	1,867.5	1,778.0	1,703.0	1,647.3	1,487.8	1,381.3	1,311.8	1,274.0

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	328.6	0.0	328.1	317.9	324.6	313.8	315.6	318.1	291.3	290.8
Goodwill	251.3	251.2	237.4	237.2	238.0	237.6	237.7	238.0	237.6	238.2
Intangible Assets	2.4	2.9	0.9	1.2	1.5	1.8	2.1	2.4	3.2	3.9
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-31.0	-31.9	-31.5
Other Long-Term Assets	16.8	503.1	10.0	10.5	11.8	42.9	45.2	46.1	59.2	59.9
Total Long-Term Assets	730.6	754.3	730.6	725.0	725.9	740.6	734.2	713.7	692.9	689.5
Total Assets	2,846.4	2,832.2	2,697.0	2,854.4	2,982.2	2,937.7	2,889.7	3,010.8	3,021.1	3,067.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	143.9	167.0	132.1	168.2	183.8	130.8	123.8	168.0	126.9	135.5	148.1	175.1	139.7	139.9	0.0	0.0
Short-Term Debt	70.9	64.6	160.9	86.1	83.8	78.8	71.6	0.2	0.2	0.2	0.2	0.1	0.1	0.1	0.1	0.1
Other Current Liabilities	1,033.3	1,021.7	899.5	837.4	1,091.1	837.0	745.2	651.3	620.8	544.2	507.3	448.1	361.4	258.6	472.9	408.3
Current Liabilities	1,263.3	1,285.7	1,235.1	1,216.2	1,358.7	1,046.6	940.7	819.5	747.9	679.9	655.5	623.4	535.9	501.6	473.0	408.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	151.4	149.8	144.6	167.0	161.4	143.9	126.5	89.5	23.6	61.4
Short-Term Debt	69.7	69.3	67.3	64.6	65.9	70.9	75.7	160.9	161.4	63.4
Other Current Liabilities	1,126.0	1,103.6	961.3	1,021.7	1,056.2	1,014.7	935.0	942.1	993.1	1,044.9
Current Liabilities	1,364.9	1,322.6	1,190.4	1,285.7	1,310.3	1,263.3	1,179.5	1,235.1	1,276.3	1,276.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	168.0	168.9	161.4	151.8	181.3	223.9	202.2	0.5	0.7	0.8	1.0	1.2	1.3	1.4	1.5	1.7
Capital Leases	168.0	233.5	241.9	237.9	265.1	302.5	273.4	0.0	0.0	0.0	0.0	0.0	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	1,457.6	1,476.4	1,422.4	1,395.9	1,571.3	1,352.1	1,167.7	839.9	762.2	691.4	699.2	667.4	568.1	539.3	511.3	439.6

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	171.0	174.4	175.4	168.9	173.0	168.0	165.3	161.4	134.7	136.0
Capital Leases	240.8	243.6	242.6	233.5	239.0	168.0	165.3	241.9	215.4	218.3
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	1,560.3	1,520.3	1,383.7	1,476.4	1,508.4	1,457.6	1,370.5	1,235.1	1,441.1	1,442.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	143.5	24.9	266.2	318.5	167.7	29.9	36.1	0.0	37.0	84.6	34.5	36.8	13.3	0.0	0.0	0.0
Comprehensive Income	-50.6	-65.1	-32.6	-43.6	-22.6	-4.7	-20.0	-16.1	3.5	-20.5	-10.3	14.7	38.1	43.8	40.9	47.1
Total Common Equity	1,480.2	1,378.0	1,588.4	1,568.6	1,381.1	1,205.3	1,143.7	1,063.2	1,105.3	1,086.6	1,003.8	979.9	919.6	842.0	800.5	834.4

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	0.0	0.0	0.0	24.9	104.4	143.5	191.7	266.2	290.2	337.3
Comprehensive Income	-32.6	-30.0	-53.7	-65.1	-33.5	-50.6	-44.0	-32.6	-50.0	-36.6
Total Common Equity	1,286.1	1,311.9	1,313.2	1,378.0	1,473.8	1,480.2	1,519.2	1,588.4	1,580.0	1,625.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		238.9	233.5	241.9	237.9	265.1	302.7	273.8	0.7	0.8	1.0	1.2	1.3	1.4	1.5	1.5	1.7
Book Value		1,480.2	1,378.0	1,588.4	1,568.6	1,381.1	1,205.3	1,143.7	1,063.2	1,105.3	1,086.6	1,003.8	979.9	919.6	842.0	800.5	834.4

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		1,286.1	1,311.9	1,313.2	1,378.0	1,473.8	1,480.2	1,519.2	1,588.4	1,580.0	1,625.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	212.0	133.0	251.6	411.1	657.9	598.6	5,109.0	454.4	434.3	290.6	343.4	357.8	305.9	252.2	209.9	149.9	66.1
Depreciation & Amortization	60.9	81.6	89.3	99.0	49.1	54.5	63.5	65.6	65.9	65.5	64.3	53.5	49.7	48.8	48.7	51.4	56.0
Stock-Based Compensation	62.7	0.0	63.4	61.1	57.7	55.9	52.5	48.3	45.0	42.2	42.7	41.3	40.8	38.9	41.5	50.9	57.1
Change Working Capital	40.0	98.8	90.4	181.3	-187.8	-53.6	264.9	-22.4	31.1	2.6	-13.8	-9.0	-54.7	-16.7	5.4	-15.5	-11.6
Change In Accounts Receivable	67.8	45.8	67.0	156.3	-65.6	-292.6	127.7	-48.5	-86.2	-17.0	-15.9	-75.7	-134.9	-47.7	-21.4	-81.3	-68.0
Change In Accounts Payable	14.5	-15.2	16.0	-14.7	3.7	52.6	1.1	-9.2	89.7	47.8	19.7	60.2	71.7	38.4	16.7	64.9	41.6
Change In Inventories	-103.0	0.0	0.0	0.0	0.0	102.6	119.4	65.6	-626.5	-712.2	-622.0	-681.6	-691.5	-644.1	-553.0	6.4	1.5
Other Non-cash Items	-287.6	-16.3	-66.4	-99.1	96.1	-31.1	-4,880.2	-16.8	11.9	8.0	7.4	3.2	2.7	-261.1	-1.3	2.5	1.0
Cash from Operations	-68.0	0.0	0.0	636.9	683.8	603.1	596.5	519.6	572.3	453.0	442.1	438.2	340.7	48.8	289.2	256.3	175.9

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	31.8	42.9	41.0	17.4	54.3	65.5	68.2	63.7	87.3	-7.1
Depreciation & Amortization	19.1	19.8	21.1	21.6	22.2	22.4	22.2	22.5	14.1	11.3
Stock-Based Compensation	0.0	13.9	14.5	22.1	15.3	15.7	15.6	16.8	15.0	15.2
Change Working Capital	123.2	27.2	98.3	-142.3	65.8	63.2	66.7	-76.0	29.5	35.3
Change In Accounts Receivable	89.7	-13.3	-22.3	-8.3	92.9	16.6	-35.5	-7.0	89.7	20.6
Change In Accounts Payable	7.8	2.4	-2.1	-23.2	10.8	-2.0	13.0	-5.8	7.1	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-126.6	23.6
Other Non-cash Items	12.2	-51.5	-53.1	17.9	5.5	-31.6	-19.9	-49.5	-23.7	-358.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	114.6	-308.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-51.0	-53.2	-56.3	-45.9	-61.1	-36.6	-33.4	-59.5	-42.5	-40.8	-83.0	-75.1	-62.8	-53.2	-50.1	-56.5	-35.7
Acquisitions	233.8	-10.7	-0.3	-1.0	-19.0	36.6	-15.8	0.0	0.0	-1.2	-2.2	-14.7	0.0	0.0	-14.4	0.0	-0.6
Investments	-64.0	0.0	0.0	0.0	-67.4	-85.4	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	43.3	0.0	0.0	0.0	30.9	34.4	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	-93.7	0.0	0.0	-65.3	0.0	-36.6	58.7	-42.7	-46.0	-36.6	-27.1	-28.2	-25.8	0.0	-8.6	-6.9	-2.8
Cash from Investing	81.8	0.0	0.0	-112.3	-116.6	-87.6	9.5	-102.1	-88.5	-78.5	-112.2	-118.0	-88.6	-53.2	-73.0	-63.4	-39.1

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	-11.7	-13.8	-15.2	-12.4	-14.3	-17.8	-12.4	-11.8	-11.7	-15.1
Acquisitions	0.0	-0.6	0.0	0.0	0.0	0.0	-0.3	0.0	219.1	15.1
Investments	0.0	-6.7	-8.7	0.0	-19.0	-7.5	-10.1	-32.6	-13.8	-7.4
Sales of Investment	0.0	7.2	18.0	0.0	4.3	4.7	7.3	22.4	4.4	9.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-219.1	138.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-21.2	140.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-144.8	0.0	0.0	0.0	0.0	-0.2	-0.2	-0.2	-0.2	-0.2	-0.2	-0.1	-0.1	-4.5	-0.1	-0.1	-0.1
Debt Issued	165.4	233.5	-8.4	4.0	-27.2	-37.4	29.1	273.4	0.0	0.0	0.0	0.0	0.0	4.4	1.7	0.0	1.8
Issuance of Common Stock	-1.1	0.0	0.0	0.0	3.3	2.8	2.5	4.3	5.6	0.2	0.2	1.5	14.3	33.3	42.9	18.3	38.4
Repurchase of Common Stock	-296.2	-92.1	-276.0	-254.6	-319.9	-287.7	-159.2	-277.5	-353.5	-231.7	-176.0	-271.1	-153.8	-168.0	-176.8	-168.1	-155.5
Dividends Paid	-213.5	0.0	0.0	-205.9	-189.3	-170.6	-155.9	-145.6	-136.4	-121.0	-114.2	-107.6	-97.6	-89.2	-84.1	-80.3	-76.6
Other Financing Activities	-209.3	0.0	0.0	0.0	-3.3	-2.8	-2.5	-4.3	-5.6	-0.2	1.8	8.8	7.2	8.1	8.5	4.2	5.8
Cash from Financing	-509.6	0.0	0.0	-460.5	-509.2	-458.6	-315.3	-423.4	-490.1	-352.9	-288.3	-368.5	-230.1	-220.3	-209.6	-226.0	-188.0

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	0.0	0.0
Debt Issued	240.8	-2.9	1.0	9.1	-5.4	0.0	-2.1	-0.9	26.5	-2.9
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	-21.1	-21.1	-49.9	-80.5	-49.4	-60.3	-85.9	-55.7	-94.2
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-50.7	-50.6
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-106.4	-144.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-861.4	-73.1	-194.2	73.1	39.6	44.6	303.9	-6.1	-18.2	34.6	35.6	-62.5	11.4	-11.9	8.3	-35.8	-50.7
Closing Cash Balance		547.4	464.4	537.6	731.7	658.6	619.0	574.4	270.5	276.6	294.8	260.2	224.6	287.1	275.8	287.6	279.3	315.1

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		99.1	-15.3	38.1	-195.1	-32.9	23.1	6.4	-190.8	2.3	-679.3
Closing Cash Balance		464.4	365.3	380.5	342.5	537.6	570.5	547.4	540.9	731.7	43.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-118.9	266.8	354.2	591.0	622.6	566.5	563.2	460.2	529.8	412.2	359.1	363.2	277.9	-4.4	239.1	199.8	140.2
Real Free Cash Flow		-181.6	266.8	290.7	529.9	565.0	510.6	510.7	411.9	484.9	370.0	316.4	321.9	237.0	-43.2	197.7	148.9	83.1

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		170.8	63.6	104.2	-71.7	140.5	111.8	129.6	-27.7	102.9	-323.7
Real Free Cash Flow		170.8	49.6	89.7	-93.9	125.2	96.1	113.9	-44.5	87.9	-338.9