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

Sterling Infrastructure, Inc.

STRL

Valuace

Růst

Zdraví

Cena

$ 424.25

+14.65 (4.36%)

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	2,490.0	2,490.0	2,115.8	1,972.2	1,769.4	1,581.8	1,427.4	1,126.3	1,037.7	958.0	690.1	623.6	672.2	556.2	630.5	501.2	459.9
Cost of Revenues	1,924.8	1,939.9	1,689.6	1,634.6	1,494.9	1,367.0	1,236.0	1,018.5	927.3	868.9	646.3	594.6	639.8	586.2	583.0	461.3	397.2
Gross Profit	565.2	550.1	426.1	337.6	274.6	214.8	191.4	107.8	110.3	89.1	43.9	29.0	32.4	-29.9	47.5	39.8	62.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	755.6	689.0	614.5	430.9	498.8	593.7	582.8	440.4	486.0	560.3
Cost of Revenues	598.6	518.8	471.3	336.1	392.2	463.9	470.1	363.5	398.2	468.5
Gross Profit	157.0	170.2	143.1	94.8	106.7	129.8	112.7	76.9	87.7	91.9

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	98.7	86.5	78.5	71.4	49.2	50.6	48.4	38.6	41.9	36.9	41.0	35.2	25.0	24.9
Depreciation & Amortization	79.3	77.1	68.4	57.4	53.8	38.1	34.0	26.2	16.8	17.0	16.0	16.5	18.3	18.7	19.0	17.3	15.8
Total Operating Expenses	159.0	135.9	161.5	131.8	113.9	103.6	95.5	65.7	67.7	62.9	48.6	43.3	36.6	39.6	32.3	24.6	26.8
Operating Income	406.2	414.2	264.6	205.8	159.9	107.3	94.9	37.8	42.6	26.2	-4.7	-14.4	-4.2	-69.6	15.0	-52.2	35.9

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	26.1	25.2
Depreciation & Amortization	24.7	19.9	17.6	17.0	17.9	17.4	16.9	16.3	14.9	14.9
Total Operating Expenses	36.7	44.9	38.6	38.8	44.4	42.3	40.0	34.8	31.4	34.6
Operating Income	120.3	125.3	104.6	56.1	62.3	87.5	72.7	42.1	56.3	57.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	22.3	22.3	27.6	14.1	0.9	0.1	0.2	1.1	1.0	0.3	0.0	0.5	0.8	0.9	1.3	1.7	1.8
Interest Expense	19.8	19.8	25.3	29.3	20.6	19.3	29.4	16.7	12.4	9.8	2.6	3.0	1.1	0.6	0.9	1.2	1.2
Other Expense	2.3	-5.8	93.7	-15.2	-19.7	-17.3	-29.5	-23.3	-11.3	-0.8	-10.0	-0.2	0.3	0.5	1.6	-67.4	0.0
IBT	408.5	408.5	358.3	190.6	140.2	90.0	65.4	14.5	31.3	15.9	-7.3	-17.2	-4.6	-68.8	17.1	-51.7	36.5
Income Tax Expense	98.8	98.8	87.4	47.8	41.7	24.9	22.5	-26.2	1.7	0.1	0.1	0.0	0.6	1.2	-0.6	-17.0	10.3
Net Income	290.2	290.2	257.5	138.7	106.5	62.6	42.3	39.9	25.2	11.6	-9.2	-20.4	-9.8	-73.9	-0.3	-35.9	19.1

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	2.9	5.7	6.9	6.8	7.8	7.6	6.3	5.9	5.8	4.2
Interest Expense	5.4	4.1	5.0	5.2	5.8	6.3	6.5	6.7	6.8	7.3
Other Expense	-2.8	1.5	1.9	1.6	93.3	1.3	-0.2	-0.8	-1.0	-3.1
IBT	117.5	126.8	106.5	57.7	155.6	88.8	72.5	41.4	54.8	54.0
Income Tax Expense	25.8	30.5	27.4	15.1	38.4	23.4	18.0	7.6	12.3	13.9
Net Income	87.6	92.1	71.0	39.5	113.2	61.3	51.9	31.0	40.2	39.4

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	$4.51	$3.53	$2.19	$1.52	$1.50	$0.94	$0.44	$-0.40	$-1.05	$-0.54	$-4.44	$-0.02	$-2.19	$1.15
EPS Diluted	$0.00	$0.00	$0.00	$4.44	$3.48	$2.15	$1.50	$1.47	$0.93	$0.43	$-0.40	$-1.05	$-0.54	$-4.44	$-0.02	$-2.19	$1.13
Shares Outstanding	30.7	30.5	30.8	30.8	30.2	28.6	27.9	26.7	26.9	26.3	23.1	19.4	18.1	16.6	16.4	16.4	16.2
Diluted Shares Outstanding	31.2	30.9	31.1	31.2	30.6	29.1	28.2	27.1	27.2	26.7	23.1	19.4	18.1	16.6	16.4	16.4	16.6

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	$1.30	$1.28
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.28	$1.26
Shares Outstanding	30.7	31.0	30.4	30.5	30.7	30.7	30.9	31.0	30.8	30.8
Diluted Shares Outstanding	31.2	31.0	30.8	30.9	31.1	31.1	31.1	31.2	31.3	31.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	540.0	664.2	471.6	181.5	81.8	66.2	45.7	94.1	84.0	42.8	4.4	22.8	1.9	3.1	16.4	49.4
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	49.2	44.9	35.8
Total Cash & ST Investments	540.0	664.2	471.6	181.5	81.8	66.2	45.7	94.1	84.0	42.8	4.4	22.8	1.9	52.4	61.2	85.2
Accounts Receivable	457.3	340.3	358.5	386.6	332.4	279.1	300.0	197.3	182.4	124.0	121.9	121.5	95.0	102.4	80.9	77.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.2	4.6	3.7	2.5	7.4	6.2	3.7	1.9	1.5
Other Current Assets	19.5	17.4	17.9	29.1	20.5	16.3	11.8	8.1	7.5	5.4	6.0	5.3	11.4	4.5	18.6	12.5
Total Current Assets	1,016.8	1,021.9	848.0	597.3	434.7	361.5	357.5	302.6	278.5	175.9	134.9	157.0	114.5	164.8	164.0	176.3

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	306.4	699.4	638.6	664.2	648.1	540.0	480.4	471.6	409.4	278.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	306.4	699.4	638.6	664.2	648.1	540.0	480.4	471.6	409.4	278.1
Accounts Receivable	604.0	409.9	341.4	340.3	417.4	457.3	380.6	358.5	448.3	422.9
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	52.8	23.0	17.7	17.4	18.1	19.5	17.9	17.9	18.3	14.8
Total Current Assets	963.1	1,132.3	997.7	1,021.9	1,083.6	1,016.8	878.9	848.0	876.0	715.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	327.2	289.5	300.9	274.9	228.8	143.2	130.0	52.0	54.4	68.1	73.5	87.1	93.7	102.3	83.4	74.7
Goodwill	281.4	264.6	281.1	262.7	259.8	192.0	191.9	85.2	85.2	54.8	54.8	54.8	54.8	54.8	54.1	114.7
Intangible Assets	319.8	316.4	328.4	299.1	303.2	244.9	256.3	42.4	44.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	107.4	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 Long-Term Assets	19.4	17.0	18.8	7.7	4.5	3.3	0.2	0.3	0.3	3.0	4.1	7.6	10.0	6.7	2.3	1.4
Total Long-Term Assets	947.8	1,013.1	929.2	844.4	796.3	591.2	604.4	180.0	184.8	125.9	132.4	149.5	158.5	166.8	139.8	190.8
Total Assets	1,964.6	2,035.0	1,777.2	1,441.6	1,231.0	952.7	961.9	482.6	463.3	301.8	267.3	306.5	273.0	331.5	303.8	367.1

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	332.3	289.3	292.9	289.5	325.3	327.2	314.0	300.9	289.6	289.6
Goodwill	580.6	283.7	283.7	264.6	281.4	281.4	281.4	281.1	262.7	262.7
Intangible Assets	561.7	329.2	333.7	316.4	315.5	319.8	324.1	328.4	287.9	291.7
Long-Term Investments	108.5	109.0	109.3	107.4	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	16.1	17.4	17.2	17.0	17.8	19.4	19.2	18.8	7.7	7.6
Total Long-Term Assets	1,599.1	1,028.6	1,036.8	1,013.1	939.9	947.8	938.6	956.1	847.8	851.6
Total Assets	2,562.3	2,160.9	2,034.5	2,035.0	2,023.6	1,964.6	1,817.5	1,804.1	1,723.8	1,567.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	163.8	130.4	146.0	121.9	145.0	95.2	137.6	99.4	97.5	67.1	59.0	66.8	61.6	47.8	34.4	35.4
Short-Term Debt	46.3	46.9	65.8	52.3	37.1	85.0	49.6	2.9	4.0	3.8	5.2	1.0	0.1	0.1	0.6	0.1
Other Current Liabilities	54.6	55.8	30.4	33.1	41.8	27.6	21.3	14.4	18.5	11.6	9.9	11.2	12.5	10.5	26.9	17.8
Current Liabilities	820.9	742.0	678.2	446.6	351.8	321.9	293.5	179.2	182.3	146.6	104.6	104.7	105.8	77.3	69.3	69.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	198.3	159.3	128.9	130.4	160.2	163.8	135.4	146.0	150.2	140.6
Short-Term Debt	36.1	33.4	45.8	46.9	46.0	46.3	45.6	65.8	71.9	71.3
Other Current Liabilities	732.3	50.4	47.7	55.8	69.4	54.6	39.6	22.2	31.5	19.9
Current Liabilities	966.8	796.2	756.8	742.0	839.0	820.9	705.7	678.2	685.8	567.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	302.0	322.4	352.7	438.8	444.4	300.2	397.6	79.1	86.2	1.5	16.1	37.0	8.3	24.2	0.3	0.3
Capital Leases	39.6	53.0	57.4	59.8	24.7	16.5	14.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	80.3	127.6	76.8	51.7	14.7	0.0	0.0	1.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.6
Total Liabilities	1,283.5	1,208.5	1,153.3	963.8	870.8	684.0	740.7	310.3	317.1	193.7	171.5	165.3	140.2	118.9	89.0	88.0

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	323.1	309.8	312.9	322.4	331.6	341.6	344.9	352.7	361.3	372.4
Capital Leases	43.6	44.9	29.3	53.0	55.0	59.0	55.3	38.2	58.6	61.2
Def. Tax Liability	118.6	114.8	110.0	127.6	82.9	80.3	78.3	103.6	61.8	58.4
Total Liabilities	1,477.3	1,249.5	1,207.6	1,208.5	1,292.6	1,283.5	1,165.3	1,180.2	1,138.3	1,025.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	408.0	582.5	325.0	186.4	79.9	17.3	-25.0	-64.9	-90.1	-101.7	-92.5	-72.1	-62.3	12.2	16.5	51.6
Comprehensive Income	0.0	0.0	0.0	0.0	-1.7	-5.3	-0.2	-109.1	-98.6	-93.1	-80.3	-0.1	0.1	0.7	0.5	-0.1
Total Common Equity	670.7	808.1	618.9	474.6	358.8	267.3	219.9	164.4	141.3	107.4	95.8	133.7	128.9	210.1	213.3	250.4

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	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Retained Earnings	785.1	693.0	622.0	582.5	469.3	408.0	356.1	325.0	284.9	245.5
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	1,051.1	881.7	805.4	808.1	716.5	670.7	644.6	618.9	580.3	537.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		387.9	369.3	398.9	491.2	481.5	385.2	447.2	82.0	90.1	5.4	21.3	38.0	8.5	24.3	0.8	0.4
Book Value		681.0	826.5	623.9	477.8	360.2	268.7	221.2	172.3	146.2	108.1	95.8	141.1	132.8	212.6	214.8	279.2

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		33.9	29.6	21.5	18.4	14.4	10.3	7.7	4.9	5.1	4.3
Book Value		1,051.1	881.7	805.4	808.1	716.5	670.7	644.6	618.9	580.3	537.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	163.2	309.7	270.9	138.7	108.2	65.1	42.9	40.7	29.5	15.8	-7.4	-17.2	-5.2	-70.0	17.7	-34.7	26.2
Depreciation & Amortization	62.9	77.1	68.4	57.4	52.1	34.2	32.8	20.7	16.8	17.0	16.0	16.5	18.3	18.7	19.0	17.3	15.8
Stock-Based Compensation	17.0	24.2	19.0	14.6	12.7	11.8	11.6	3.8	3.1	2.8	1.8	1.6	0.8	0.9	0.7	0.5	0.6
Change Working Capital	209.9	9.4	199.8	252.5	29.5	20.3	10.2	-3.9	-14.0	-13.6	34.4	9.3	-23.5	25.6	-8.4	-10.9	-2.5
Change In Accounts Receivable	87.7	0.0	194.8	235.5	-63.3	-8.3	-8.6	-21.3	-11.1	-29.9	-2.0	-3.2	-1.7	-6.4	4.1	0.0	0.0
Change In Accounts Payable	8.8	0.0	-9.3	10.3	11.9	26.6	-42.4	11.0	2.0	13.6	8.1	-7.8	5.2	13.8	7.7	-7.9	0.0
Change In Inventories	-104.3	0.0	0.0	0.0	0.0	8.1	50.6	7.6	1.6	0.3	-1.2	17.1	-17.5	1.1	-18.3	0.0	0.0
Other Non-cash Items	49.5	5.8	-93.6	0.6	-19.8	-1.2	2.3	7.2	2.7	4.2	1.8	1.6	0.8	-1.9	-3.0	67.5	3.1
Cash from Operations	468.0	0.0	0.0	478.6	219.1	151.6	119.3	41.1	39.5	23.0	44.5	9.0	-10.5	-21.6	24.8	21.0	47.1

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	83.6	92.1	79.1	42.6	117.2	65.4	54.6	33.8	40.2	40.1
Depreciation & Amortization	22.6	20.1	17.6	17.0	17.9	17.4	16.9	16.3	14.9	14.9
Stock-Based Compensation	5.9	5.6	5.6	6.7	5.3	4.4	4.8	4.6	3.6	4.0
Change Working Capital	12.9	-22.7	-27.9	20.4	98.7	62.6	44.8	-6.2	82.6	88.8
Change In Accounts Receivable	4.2	-72.5	-56.1	30.1	131.6	50.0	-5.6	18.9	104.3	-29.8
Change In Accounts Payable	19.1	0.0	30.0	-5.4	-22.4	-3.5	33.6	-17.0	-13.9	6.2
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-203.3	98.9
Other Non-cash Items	55.1	-11.4	6.2	-2.4	-91.2	0.0	-2.1	-0.3	1.5	-1.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	147.4	150.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-76.8	-77.3	-81.0	-64.4	-60.9	-46.7	-32.9	-15.4	-13.2	-9.4	-10.9	-8.1	-13.5	-14.9	-37.4	-24.0	-13.4
Acquisitions	-40.0	-482.3	-11.2	-51.2	-33.8	-180.9	0.0	-396.3	0.0	-54.9	0.0	0.0	0.0	0.0	-23.1	-12.1	0.0
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	-1.6	-30.2	-109.3	-137.5
Sales of Investment	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	49.9	26.7	101.4	140.5
Other Investing Activities	12.2	0.0	0.0	27.8	4.9	4.1	2.4	1.3	1.8	8.4	2.7	3.6	6.1	6.8	12.5	1.3	1.6
Cash from Investing	-116.8	0.0	0.0	-87.8	-89.8	-223.4	-30.5	-410.4	-11.4	-55.9	-8.2	-4.5	-7.4	40.1	-51.5	-42.7	-8.9

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	-26.4	-19.7	-13.3	-17.9	-15.6	-14.0	-28.9	-22.4	-15.1	-10.4
Acquisitions	2.9	-446.3	0.0	-37.9	-110.2	-10.8	0.0	-1.0	-47.0	1.1
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	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	4.2	1.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-62.1	-9.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-38.2	0.0	0.0	-90.9	-23.4	-48.3	-77.7	-87.6	-11.6	-1.2	-19.0	-179.3	-303.5	-235.2	-51.0	-18.5	-0.1
Debt Issued	0.6	369.3	-29.6	-1.4	33.0	144.5	15.8	452.8	3.4	85.9	3.1	162.7	333.1	219.4	74.4	18.9	0.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	19.1	0.0	14.0	0.0	0.0	0.2	1.1
Repurchase of Common Stock	-48.4	-74.2	-70.6	-9.6	0.0	0.0	0.0	-3.2	-4.7	0.0	0.0	0.0	0.0	-3.6	0.0	-3.6	0.0
Dividends Paid	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	-7.8	0.0
Other Financing Activities	-20.7	0.0	0.0	-13.6	-9.4	136.2	9.4	411.8	-1.7	75.2	1.9	156.4	328.4	219.0	64.5	18.4	-44.2
Cash from Financing	-89.4	0.0	0.0	-104.5	-32.8	87.9	-68.3	320.9	-18.0	74.1	2.0	-22.9	38.9	-19.8	13.5	-11.4	-43.2

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	-15.7	-9.3
Debt Issued	359.2	16.1	-15.5	-10.6	-8.3	-10.3	-2.6	-8.4	-0.8	-1.0
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	-25.7	-8.2	0.0	-43.8	-20.0	-20.5	-30.1	0.0	-5.0	-0.3
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.4	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-23.1	-9.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		261.9	-273.5	192.6	286.3	96.6	9.2	20.5	-48.4	10.1	41.2	38.4	-18.4	21.0	-1.3	-13.2	-33.1	-5.0
Closing Cash Balance		540.0	390.7	664.2	471.6	185.3	81.8	66.2	45.7	94.1	84.0	42.8	4.4	22.8	1.9	3.1	16.4	49.4

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		84.3	-393.0	60.7	-25.5	16.1	108.1	59.6	8.9	62.2	131.3
Closing Cash Balance		390.7	306.4	699.4	638.6	664.2	648.1	540.0	480.4	471.6	409.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		391.2	362.7	416.2	414.2	158.2	104.9	86.4	25.7	26.3	13.6	33.6	0.9	-24.0	-36.5	-12.6	-3.0	33.7
Real Free Cash Flow		374.2	338.5	397.1	399.6	145.5	93.2	74.8	21.9	23.2	10.7	31.8	-0.7	-24.9	-37.4	-13.3	-3.5	33.1

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		158.3	64.0	72.1	67.0	158.6	138.3	92.1	27.2	132.2	139.7
Real Free Cash Flow		152.3	58.4	66.5	60.3	153.4	133.9	87.3	22.6	128.6	135.8