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

Teledyne Technologies Incorporated

TDY

Valuace

Růst

Zdraví

Cena

$ 616.57

+12.00 (2.11%)

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	6,115.4	6,115.4	5,670.0	5,635.5	5,458.6	4,614.3	3,086.2	3,163.6	2,901.8	2,603.8	2,139.8	2,298.1	2,394.0	2,338.6	2,127.3	1,941.9	1,777.9
Cost of Revenues	3,717.2	3,717.2	3,235.2	3,196.1	3,128.3	2,772.9	1,905.3	1,920.3	1,791.0	1,612.2	1,308.8	1,427.8	1,487.1	1,500.0	1,379.1	1,290.7	1,238.8
Gross Profit	2,398.2	2,398.2	2,434.8	2,439.4	2,330.3	1,841.4	1,180.9	1,243.3	1,110.8	991.6	831.0	870.3	906.9	838.6	748.2	651.2	539.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,612.3	1,539.5	1,513.7	1,449.9	1,502.3	1,443.5	1,374.1	1,350.1	1,425.0	1,402.5
Cost of Revenues	1,137.7	880.0	869.1	830.4	859.6	823.9	781.5	770.2	801.9	797.2
Gross Profit	474.6	659.5	644.6	619.5	642.7	619.6	592.6	579.9	623.1	605.3

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	365.8	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
Selling General & Admin Expenses	0.0	0.0	0.0	1,208.3	1,156.6	1,067.8	700.8	751.6	694.2	656.0	574.1	588.6	612.4	598.3	505.1	424.0	358.8
Depreciation & Amortization	336.3	336.3	309.9	316.4	216.5	163.0	116.2	111.9	113.0	113.0	87.3	90.3	94.3	91.1	78.3	64.2	45.2
Total Operating Expenses	1,248.4	1,248.4	1,445.7	1,403.2	1,358.3	1,217.1	700.8	751.6	694.2	656.0	574.1	588.6	612.4	598.3	505.1	424.0	358.8
Operating Income	1,149.8	1,149.8	989.1	1,046.8	972.0	624.3	368.8	382.8	416.6	335.6	256.9	281.7	294.5	240.3	243.1	227.2	180.3

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	365.8	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	303.0	291.9
Depreciation & Amortization	84.6	84.5	86.5	80.7	77.2	76.9	77.8	78.0	77.4	76.9
Total Operating Expenses	145.1	376.7	366.4	360.2	405.6	348.9	345.6	345.6	351.6	341.0
Operating Income	329.5	282.8	278.2	259.3	237.1	270.7	247.0	234.3	271.5	264.3

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	8.2	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	59.6	59.6	57.9	85.5	89.3	104.2	15.3	21.0	25.5	33.1	23.2	23.9	19.0	20.4	17.8	16.2	6.5
Other Expense	-55.3	-55.3	-51.2	-87.9	-63.9	-90.5	100.9	90.9	2.8	-15.5	10.8	0.4	6.6	4.1	2.9	0.6	1.6
IBT	1,094.5	1,094.5	937.9	958.9	908.1	533.8	469.7	473.7	393.9	287.0	244.5	258.2	282.1	224.0	228.2	211.6	175.4
Income Tax Expense	198.8	198.8	117.2	72.3	119.2	88.5	67.8	71.4	60.1	59.8	51.6	62.7	66.5	39.5	65.4	69.5	54.8
Net Income	894.8	894.8	819.2	885.7	788.6	445.3	401.9	402.3	333.8	227.2	190.9	195.8	217.7	185.0	164.1	255.2	120.5

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	18.4
Interest Expense	12.1	12.6	17.6	17.3	13.7	15.7	15.8	12.7	15.6	18.4
Other Expense	-8.3	-9.0	-17.6	-20.4	-11.5	-15.6	-15.3	-8.8	-17.3	-18.2
IBT	321.2	273.8	260.6	238.9	225.6	255.1	231.7	225.5	254.2	246.1
Income Tax Expense	45.6	52.9	50.2	50.1	26.5	-7.1	51.4	46.4	-69.3	47.3
Net Income	275.6	220.7	209.9	188.6	198.5	262.0	180.2	178.5	323.1	198.6

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	$18.71	$16.85	$9.54	$10.88	$11.01	$9.25	$6.39	$5.46	$5.52	$5.94	$4.87	$4.42	$6.90	$3.31
EPS Diluted	$0.00	$0.00	$0.00	$18.49	$16.53	$9.54	$10.62	$10.73	$9.02	$6.26	$5.37	$5.44	$5.75	$4.87	$4.39	$6.84	$3.27
Shares Outstanding	47.2	47.4	46.7	47.3	46.8	46.7	37.0	36.5	36.1	35.5	35.1	34.5	36.7	38.0	37.2	36.4	36.4
Diluted Shares Outstanding	47.2	47.4	47.6	47.9	47.7	46.7	37.9	37.5	37.0	36.3	35.5	36.0	37.9	38.0	37.4	37.3	36.9

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	$6.75	$4.22
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.75	$4.15
Shares Outstanding	47.2	46.9	46.9	46.8	47.0	46.6	47.3	47.3	47.2	47.1
Diluted Shares Outstanding	47.2	47.5	47.4	47.3	47.6	47.3	47.8	48.0	47.9	47.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	443.2	649.8	648.3	638.1	474.7	673.1	199.5	142.5	70.9	98.6	85.1	141.4	66.0	45.8	49.4	75.1
Short Term Investments	0.1	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	0.0
Total Cash & ST Investments	443.2	649.8	648.3	638.1	474.7	673.1	199.5	142.5	70.9	98.6	85.1	141.4	66.0	45.8	49.4	75.1
Accounts Receivable	1,161.5	1,213.2	1,202.1	1,158.4	1,083.8	624.1	660.9	561.8	478.1	383.7	373.0	400.7	378.0	350.3	270.0	268.5
Inventory	965.7	914.4	917.7	890.7	752.9	347.3	393.4	364.3	400.2	314.2	309.2	311.8	294.3	281.2	219.4	189.4
Other Current Assets	174.3	167.2	213.3	130.7	118.0	78.1	59.9	45.8	64.1	48.0	60.9	87.8	28.9	27.7	63.9	75.1
Total Current Assets	2,744.7	2,944.6	2,981.4	2,817.9	2,429.4	1,722.6	1,313.7	1,114.4	1,013.3	844.5	828.2	941.7	799.1	746.0	602.6	611.4

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	528.6	310.9	461.5	649.8	561.0	443.2	912.4	648.3	508.6	364.2
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	528.6	310.9	461.5	649.8	561.0	443.2	912.4	648.3	508.6	364.2
Accounts Receivable	1,331.0	1,346.0	1,303.8	1,213.2	1,261.1	1,161.5	1,182.7	1,202.1	1,194.9	1,164.8
Inventory	1,058.1	1,047.0	1,011.8	914.4	964.8	965.7	933.2	917.7	962.0	970.6
Other Current Assets	305.2	218.1	204.6	167.2	203.3	174.3	195.3	213.3	155.0	141.1
Total Current Assets	3,222.9	2,922.0	2,981.7	2,944.6	2,990.2	2,744.7	3,223.6	2,981.4	2,820.5	2,640.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	755.6	745.2	918.7	769.8	827.5	489.3	487.9	442.6	442.8	340.8	321.3	336.5	357.7	349.5	254.6	221.9
Goodwill	8,040.2	7,990.5	8,002.8	7,873.0	7,986.7	2,150.0	2,050.5	1,735.2	1,776.7	1,193.5	1,140.2	1,150.6	1,037.8	990.2	717.8	546.3
Intangible Assets	2,182.9	2,012.9	2,278.1	2,440.6	2,741.6	409.7	430.8	344.3	398.9	234.6	243.3	277.6	270.9	265.7	181.4	113.9
Long-Term Investments	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-39.8	-35.1	0.0
Other Long-Term Assets	497.5	507.3	346.9	452.7	460.8	297.0	296.9	172.8	216.1	157.7	152.1	155.8	285.6	56.3	69.5	51.0
Total Long-Term Assets	11,476.4	11,255.9	11,546.5	11,536.1	12,016.6	3,346.0	3,266.1	2,694.9	2,834.5	1,926.6	1,856.5	1,924.1	1,952.0	1,661.7	1,223.3	940.1
Total Assets	14,221.1	14,200.5	14,527.9	14,354.0	14,446.0	5,068.6	4,579.8	3,809.3	3,847.8	2,771.1	2,684.7	2,865.8	2,751.1	2,407.7	1,825.9	1,551.5

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	820.4	824.6	815.3	745.2	758.3	755.6	760.0	918.7	754.1	766.0
Goodwill	8,534.0	8,675.8	8,534.0	7,990.5	8,121.3	8,040.2	7,956.0	8,002.8	7,899.8	7,943.8
Intangible Assets	2,231.7	2,174.6	2,187.8	2,012.9	2,158.0	2,182.9	2,207.1	2,278.1	2,287.4	2,349.7
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	559.7	538.2	529.7	507.3	503.1	497.7	492.5	346.9	454.0	456.1
Total Long-Term Assets	12,145.8	12,213.2	12,066.8	11,255.9	11,540.7	11,476.4	11,415.6	11,546.5	11,395.3	11,515.6
Total Assets	15,368.7	15,135.2	15,048.5	14,200.5	14,530.9	14,221.1	14,639.2	14,527.9	14,215.8	14,156.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	399.7	416.4	384.7	505.7	469.5	229.1	271.1	227.8	191.7	138.8	136.5	162.5	147.5	148.6	102.0	107.3
Short-Term Debt	150.5	30.5	600.1	300.1	0.0	97.6	100.6	138.3	3.6	102.0	19.1	86.2	3.5	2.0	1.4	2.0
Other Current Liabilities	525.6	814.7	781.3	717.6	1,014.2	434.2	391.5	354.7	345.3	261.0	238.0	290.3	267.1	256.7	230.8	61.3
Current Liabilities	1,387.0	1,261.6	1,766.1	1,523.4	1,483.7	760.9	763.2	720.8	533.6	501.9	393.6	539.0	418.1	408.4	334.2	293.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	459.5	450.0	489.9	416.4	445.7	399.7	409.0	384.7	454.9	459.4
Short-Term Debt	450.2	450.2	0.2	0.3	150.1	150.5	600.2	600.1	450.1	450.1
Other Current Liabilities	893.6	857.8	874.3	844.9	900.6	836.8	767.6	781.3	777.1	724.0
Current Liabilities	1,803.3	1,758.0	1,364.4	1,261.6	1,496.4	1,387.0	1,776.8	1,766.1	1,682.1	1,633.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2,646.9	2,758.3	2,768.2	3,620.5	4,099.4	680.9	750.0	612.3	1,069.3	515.8	762.9	618.9	549.0	556.2	311.4	265.3
Capital Leases	0.0	139.8	123.4	0.0	0.0	0.0	119.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	407.1	354.0	415.4	490.0	625.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	4,896.2	4,645.1	5,302.1	6,195.8	6,824.0	1,840.0	1,865.1	1,579.6	1,892.1	1,216.0	1,340.6	1,397.3	1,232.4	1,202.2	846.4	764.5

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	2,083.2	2,167.2	2,964.6	2,648.7	2,647.9	2,646.9	2,646.1	2,768.2	2,794.0	2,903.2
Capital Leases	0.0	0.0	0.0	139.8	0.0	0.0	0.0	123.4	0.0	0.0
Def. Tax Liability	367.0	367.0	374.1	354.0	388.9	407.1	413.2	415.4	449.9	462.3
Total Liabilities	4,807.9	4,751.9	5,117.1	4,645.1	4,931.2	4,896.2	5,306.0	5,302.1	5,489.7	5,577.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.5	0.5	0.5	0.5	0.5	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	5,806.2	6,266.7	5,447.5	4,561.8	3,773.2	3,327.9	2,926.0	2,523.7	2,139.6	1,912.4	1,721.5	1,525.7	1,308.0	1,123.0	958.9	703.7
Comprehensive Income	-731.0	-839.9	-634.1	-726.5	-430.0	-430.1	-475.8	-493.2	-329.3	-451.2	-413.2	-323.2	-165.5	-273.4	-241.1	-185.6
Total Common Equity	9,319.7	9,549.4	9,221.2	8,158.2	7,622.0	3,228.6	2,714.7	2,229.7	1,955.7	1,555.1	1,344.1	1,468.5	1,518.7	1,205.5	979.5	787.0

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	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Retained Earnings	6,665.2	6,665.2	6,455.3	6,266.7	6,068.2	5,806.2	5,626.0	5,447.5	5,124.4	4,925.8
Comprehensive Income	-457.7	-457.7	-686.3	-839.9	-593.3	-731.0	-725.0	-634.1	-787.9	-712.0
Total Common Equity	10,560.8	10,376.9	9,925.2	9,549.4	9,594.2	9,319.7	9,328.0	9,221.2	8,721.9	8,579.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,797.4	2,788.8	3,244.9	3,920.6	4,099.4	778.5	850.6	750.6	1,072.9	617.8	782.0	705.1	552.5	558.2	312.8	267.3
Book Value		9,324.9	9,555.4	9,225.8	8,158.2	7,622.0	3,228.6	2,714.7	2,229.7	1,955.7	1,555.1	1,344.1	1,468.5	1,518.7	1,205.5	979.5	787.0

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	6.4	6.2	6.0	5.5	5.2	5.2	4.6	4.2	3.9
Book Value		10,560.8	10,376.9	9,925.2	9,549.4	9,594.2	9,319.7	9,328.0	9,221.2	8,721.9	8,579.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	880.6	894.8	820.7	885.7	788.9	445.3	401.9	402.3	333.8	227.2	190.9	195.5	215.6	184.5	162.8	142.1	120.0
Depreciation & Amortization	310.1	336.3	309.9	316.4	332.2	371.8	116.2	111.9	113.0	113.0	87.3	90.3	94.3	91.1	78.3	64.2	45.2
Stock-Based Compensation	32.3	39.6	37.7	32.3	31.5	33.9	30.0	30.7	25.1	18.8	11.6	12.2	14.0	10.7	8.0	-10.1	13.2
Change Working Capital	-184.2	-80.3	-28.9	-397.6	-655.2	-56.9	70.5	-58.3	-38.3	22.4	46.0	-75.0	35.6	-94.3	-37.4	-13.4	-58.7
Change In Accounts Receivable	2.7	0.0	-22.8	-21.7	-87.9	-152.8	47.8	-58.8	-66.7	-19.6	-11.4	21.9	-18.9	-7.1	-28.5	23.0	-19.0
Change In Accounts Payable	-61.9	0.0	33.7	-124.9	45.9	99.1	-46.3	29.6	39.9	12.4	2.1	-26.8	13.4	-11.8	22.3	-11.1	-3.7
Change In Inventories	17.8	0.0	-10.4	-14.3	-155.2	7.0	54.3	12.2	-1.7	-7.4	-9.1	-6.4	-5.7	0.6	-6.8	-10.9	1.3
Other Non-cash Items	500.2	0.9	52.5	-0.7	-10.6	30.5	0.3	-4.5	13.3	5.6	-10.9	-4.9	-14.6	-5.3	-4.3	5.7	5.0
Cash from Operations	1,052.3	0.0	0.0	836.1	486.8	824.6	618.9	482.1	446.9	374.7	317.0	210.2	287.9	204.1	189.5	216.6	141.8

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	275.6	220.9	210.4	188.8	199.1	262.2	180.3	179.1	323.1	198.8
Depreciation & Amortization	84.6	84.5	86.5	80.7	77.2	76.9	77.8	78.0	77.4	76.9
Stock-Based Compensation	8.9	10.5	11.3	8.9	7.7	8.7	9.3	12.0	8.0	8.0
Change Working Capital	9.9	26.1	-134.0	-27.1	5.5	-98.1	53.1	10.6	-244.5	-12.9
Change In Accounts Receivable	0.0	9.4	-16.6	-5.6	23.1	-85.0	27.0	12.1	9.4	-45.8
Change In Accounts Payable	0.0	10.6	-49.8	53.1	-21.5	41.9	-14.4	27.7	-77.5	2.3
Change In Inventories	0.0	-14.2	-11.8	-33.5	22.6	10.2	-18.0	-25.2	62.9	-1.9
Other Non-cash Items	0.0	1.1	52.4	-8.7	42.9	0.1	-1.8	11.3	168.4	7.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	164.4	278.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-96.8	-117.3	-83.7	-114.9	-92.6	-101.6	-71.4	-88.4	-86.8	-58.5	-87.6	-47.0	-43.5	-72.6	-65.3	-41.7	-31.0
Acquisitions	-77.7	-821.4	-123.7	-77.7	-99.6	-3,723.3	-29.0	-483.5	-1.8	-772.7	-63.4	-62.9	-195.2	-122.4	-388.1	-229.7	-67.9
Investments	0.0	0.0	0.0	0.0	-99.6	-3,723.3	-29.0	-484.0	-3.1	-774.1	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	3,723.3	29.0	483.5	1.8	772.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	1.7	0.0	0.0	2.3	116.4	0.6	1.0	0.5	1.3	1.4	0.0	0.0	0.0	0.0	0.0	-0.5	-2.3
Cash from Investing	-242.9	0.0	0.0	-190.3	-175.4	-3,824.3	-99.4	-571.9	-88.6	-831.2	-151.0	-109.9	-238.7	-195.0	-453.4	-271.9	-101.2

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	-39.8	-29.2	-30.3	-18.0	-29.0	-21.1	-17.7	-15.9	-40.2	-23.0
Acquisitions	-30.0	-6.6	0.0	-757.6	0.0	-0.1	-123.6	0.0	-24.2	70.1
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	1.4	0.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-63.0	-22.8

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-560.3	0.0	0.0	-678.9	-174.8	-1,172.2	-100.8	-137.2	-318.0	-139.3	-169.2	-102.8	0.0	-5.0	0.0	-46.6	-246.4
Debt Issued	4.4	2,788.8	-456.1	3.2	-4.0	4,493.1	28.7	237.2	-4.3	594.4	5.0	179.7	152.6	-0.7	245.4	92.1	513.7
Issuance of Common Stock	41.9	0.0	0.0	45.4	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
Repurchase of Common Stock	-193.8	-402.9	-354.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-243.8	-146.6	0.0	0.0	-34.9	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	0.0	0.0
Other Financing Activities	-9.4	0.0	0.0	27.4	64.8	3,979.3	39.0	278.9	46.7	553.4	24.2	201.6	177.0	16.1	260.3	111.1	254.8
Cash from Financing	-721.6	0.0	0.0	-651.5	-110.0	2,807.1	-61.8	141.7	-271.3	414.1	-145.0	-145.0	30.4	11.1	260.3	29.6	8.4

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	-0.2	-110.0
Debt Issued	2,533.4	-84.0	-347.4	315.8	-149.0	0.6	-448.9	-152.1	154.5	0.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.2	12.2
Repurchase of Common Stock	-400.0	0.0	-2.9	0.0	-21.4	-138.8	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	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.4	12.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.2	-97.9

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		79.0	-297.4	1.5	10.2	163.4	-198.4	473.6	57.0	71.6	-27.7	13.5	-56.3	75.4	20.2	-3.6	-25.7	49.0
Closing Cash Balance		443.2	352.4	649.8	648.3	638.1	474.7	673.1	199.5	142.5	70.9	98.6	85.1	141.4	66.0	45.8	49.4	75.1

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		-176.2	217.7	-150.6	-188.3	88.8	117.8	-469.2	264.1	139.7	144.4
Closing Cash Balance		352.4	528.6	310.9	461.5	649.8	561.0	443.2	912.4	648.3	508.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		955.5	1,074.0	1,108.2	721.2	394.2	723.0	547.5	393.7	360.1	316.2	229.4	163.2	244.4	131.5	124.2	174.9	110.8
Real Free Cash Flow		923.2	1,034.4	1,070.5	688.9	362.7	689.1	517.5	363.0	335.0	297.4	217.8	151.0	230.4	120.8	116.2	185.0	97.6

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		339.2	313.9	196.3	224.6	303.4	228.7	301.0	275.1	124.2	255.2
Real Free Cash Flow		330.3	303.4	185.0	215.7	295.7	220.0	291.7	263.1	116.2	247.2