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

The Hanover Insurance Group, Inc.

THG

Valuace

Růst

Zdraví

Cena

$ 172.16

-0.19 (-0.11%)

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	6,576.7	6,597.5	6,216.8	5,993.5	5,468.6	5,227.8	4,827.3	4,890.7	4,494.3	5,184.4	4,945.8	5,034.0	5,067.6	4,793.7	4,590.7	3,931.6	3,152.2
Cost of Revenues	4,687.1	3,729.3	4,979.1	-18.0	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
Gross Profit	1,889.6	2,868.2	1,237.7	6,011.5	5,468.6	5,227.8	4,827.3	4,890.7	4,494.3	5,184.4	4,945.8	5,034.0	5,067.6	4,793.7	4,590.7	3,931.6	3,152.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,671.9	1,658.2	1,650.9	1,595.7	1,578.3	1,561.3	1,535.3	1,541.9	1,530.3	1,516.6
Cost of Revenues	889.7	1,252.0	1,276.2	1,269.2	1,172.0	1,261.8	1,311.1	1,234.2	0.0	150.9
Gross Profit	782.2	406.2	374.7	326.5	406.3	299.5	224.2	307.7	1,530.3	1,365.7

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	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
Depreciation & Amortization	-3.3	0.0	1.5	6.3	12.9	16.9	18.2	21.6	24.6	30.1	30.7	30.2	33.5	35.0	35.6	26.7	16.7
Total Operating Expenses	1,045.8	2,024.4	699.9	5,963.5	573.9	-4,707.8	-4,385.8	-4,372.5	-4,014.7	-4,851.2	-4,699.6	-4,533.8	-4,624.7	-4,394.0	-4,490.3	-3,849.1	-2,939.5
Operating Income	843.8	843.8	537.8	48.0	177.3	520.0	441.5	518.2	479.6	333.2	246.2	500.2	442.9	399.7	100.4	82.5	212.7

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	0.0	0.0
Depreciation & Amortization	0.0	-1.2	-1.0	-1.1	-0.6	0.5	0.8	0.8	0.8	1.5
Total Operating Expenses	524.4	179.1	175.9	166.4	194.8	169.8	172.9	162.4	454.3	1,357.5
Operating Income	257.8	227.1	198.8	160.1	211.5	129.7	51.3	145.3	0.6	8.2

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	43.2	43.2	34.1	34.1	34.1	34.0	37.1	37.5	45.1	48.5	54.9	60.1	65.2	65.3	61.9	55.0	0.0
Other Expense	0.0	0.0	0.0	-6.9	-33.3	1.3	3.3	3.9	-197.1	-31.7	-53.9	-60.8	-64.9	-70.6	-71.7	46.7	34.3
IBT	843.8	843.8	537.8	41.1	144.0	521.3	444.8	522.1	282.5	301.5	192.3	439.4	378.0	329.1	28.7	22.3	211.1
Income Tax Expense	183.1	183.1	112.5	7.6	27.2	101.3	82.8	93.1	43.5	98.5	36.2	108.6	95.7	83.4	-17.4	-9.6	57.9
Net Income	662.5	662.5	426.0	35.3	116.0	418.7	358.7	425.1	391.0	186.2	155.1	331.5	282.0	251.0	55.9	37.1	154.8

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	8.5
Interest Expense	14.5	11.6	8.6	8.5	8.5	8.5	8.6	8.5	8.5	8.5
Other Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	145.2	-9.1
IBT	257.8	227.1	198.8	160.1	211.5	129.7	51.3	145.3	150.2	-0.9
Income Tax Expense	60.8	48.5	41.9	31.9	44.2	27.6	10.9	29.8	42.9	-9.1
Net Income	198.5	178.7	157.1	128.2	167.9	102.1	40.5	115.5	107.9	8.6

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	$0.99	$3.26	$11.79	$9.51	$11.07	$9.24	$4.38	$3.63	$7.71	$6.42	$5.74	$1.26	$0.83	$3.39
EPS Diluted	$0.00	$0.00	$0.00	$0.98	$3.21	$11.49	$9.42	$10.46	$9.09	$4.33	$3.59	$7.40	$6.28	$5.59	$1.23	$0.81	$3.39
Shares Outstanding	35.5	35.8	35.9	35.7	35.6	35.5	37.7	38.4	42.3	42.5	42.8	43.0	43.9	43.7	44.3	44.6	46.3
Diluted Shares Outstanding	36.3	35.7	36.4	36.1	36.1	36.4	38.1	40.6	43.0	43.0	43.2	44.8	44.9	44.9	45.3	45.8	46.3

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	$3.01	$0.24
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.98	$0.24
Shares Outstanding	35.5	35.9	35.9	35.9	36.0	36.0	36.0	35.8	35.8	35.8
Diluted Shares Outstanding	36.3	36.4	36.4	36.4	36.6	36.5	36.3	36.3	36.2	36.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	337.6	435.5	316.1	305.0	230.9	120.6	215.7	1,020.7	376.4	282.6	338.8	373.3	486.2	564.8	820.4	290.4
Short Term Investments	294.5	1,587.6	468.6	786.1	767.4	7,454.4	6,687.1	6,161.5	7,779.7	7,331.3	6,983.4	7,378.1	6,970.6	6,952.2	190.2	39.4
Total Cash & ST Investments	3,451.7	2,023.1	316.1	305.0	230.9	120.6	215.7	1,020.7	376.4	282.6	338.8	373.3	486.2	564.8	820.4	290.4
Accounts Receivable	3,851.2	1,800.8	1,705.6	3,565.9	3,376.8	3,213.6	3,074.4	2,825.3	4,624.6	4,049.9	4,026.7	3,629.1	3,659.6	3,788.5	1,168.1	772.0
Inventory	-2,151.3	0.0	0.0	786.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	2,508.1	-1,587.6	0.0	-1,964.5	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 Current Assets	2,508.1	2,236.3	2,021.7	2,692.5	3,607.7	3,334.2	3,290.1	10,007.5	1,944.0	1,720.7	1,730.5	1,734.2	1,810.8	1,873.6	1,988.5	1,062.4

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	915.7	244.1	315.1	435.5	427.1	337.6	264.6	316.1	294.5	167.6
Short Term Investments	0.0	0.0	3,840.9	1,587.6	3,386.0	0.0	2,965.5	468.6	1,848.0	809.7
Total Cash & ST Investments	915.7	244.1	4,156.0	2,023.1	3,813.1	337.6	3,230.1	3,270.3	294.5	167.6
Accounts Receivable	1,931.6	3,873.4	3,843.2	1,800.8	3,842.4	1,813.7	3,739.3	0.0	1,771.4	1,673.8
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7,032.0	-4,114.5	-4,271.2
Other Current Assets	0.0	-1,978.8	-7,999.2	-1,587.6	-7,655.5	0.0	-6,969.4	0.0	0.0	0.0
Total Current Assets	2,847.3	2,138.7	0.0	2,236.3	0.0	2,151.3	0.0	2,548.5	2,065.9	1,841.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	429.0	0.0	0.0	0.0	8,503.2	8,134.4	7,389.8	6,754.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Goodwill	178.8	178.8	178.8	178.8	178.8	178.8	178.8	178.8	192.6	184.8	186.0	184.6	184.9	184.9	185.5	179.2
Intangible Assets	634.7	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	8,197.6	0.0	425.5	7,723.7	8,385.2	8,052.9	7,262.8	6,625.9	8,356.2	7,915.7	7,560.0	7,958.9	7,400.8	7,268.0	6,531.1	4,926.5
Other Long-Term Assets	1,337.4	0.0	173.3	-7,723.7	-8,564.0	-8,231.7	-7,441.6	-6,804.7	-8,356.2	-7,915.7	-7,560.0	-7,958.9	-7,400.8	-7,268.0	-6,716.6	-4,926.5
Total Long-Term Assets	10,326.6	353.0	777.6	378.0	8,564.0	8,231.7	7,441.6	6,804.7	221.8	299.9	323.9	315.8	424.6	452.5	6,716.6	356.6
Total Assets	12,834.7	15,274.5	14,612.6	13,997.2	14,254.3	13,443.7	12,490.5	12,399.7	15,469.6	14,220.4	13,790.9	13,759.7	13,378.7	13,484.9	12,624.4	8,569.9

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	7,960.8	0.0	0.0
Goodwill	178.8	178.8	178.8	178.8	178.8	178.8	178.8	178.8	178.8	178.8
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	620.8	178.8	178.8
Long-Term Investments	0.0	0.0	8,969.3	0.0	8,770.1	8,197.6	8,152.8	425.5	7,741.8	7,830.7
Other Long-Term Assets	0.0	0.0	-9,148.1	0.0	-8,948.9	1,766.4	-8,331.6	1,269.6	-7,741.8	-7,830.7
Total Long-Term Assets	272.9	309.7	0.0	353.0	0.0	10,326.6	0.0	10,146.0	419.2	382.5
Total Assets	16,774.2	15,732.1	15,470.3	15,274.5	15,367.0	14,872.2	14,594.1	12,694.5	14,315.0	14,186.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	59.2	37.7	64.3	70.3	55.1	48.4	53.4	37.3	344.8	251.9	205.2	226.8	374.7	466.2	378.9	34.4
Short-Term Debt	0.0	61.8	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	0.0
Other Current Liabilities	6,160.8	-37.7	5,252.0	661.4	-55.1	-48.4	-53.4	-37.3	371.4	476.1	519.7	468.6	262.5	309.6	-356.6	507.3
Current Liabilities	6,220.0	819.6	6,092.2	731.7	55.1	48.4	53.4	37.3	716.2	728.0	724.9	695.4	637.2	775.8	22.3	541.7

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	49.8	45.8	37.7	50.9	59.2	61.6	64.3	63.8	69.5
Short-Term Debt	436.8	436.8	61.8	61.8	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	0.0	551.7	-726.2	-37.7	-826.0	5,425.6	-740.7	-840.2	-791.4	-721.2
Current Liabilities	436.8	1,038.3	0.0	819.6	0.0	6,220.0	0.0	6,092.2	727.6	651.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	783.7	722.3	783.2	782.4	781.6	780.8	653.4	777.9	786.9	786.4	812.8	903.5	903.9	849.4	911.1	605.9
Capital Leases	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
Def. Tax Liability	0.0	0.0	0.0	0.0	60.8	97.3	51.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	10,282.5	12,432.7	12,147.0	11,671.6	11,109.4	10,241.5	9,574.3	9,445.0	12,471.9	11,362.9	10,946.5	10,915.7	10,784.2	10,889.5	10,114.6	6,109.4

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	843.0	347.8	722.5	722.3	783.9	783.7	783.4	783.2	783.0	782.8
Capital Leases	0.0	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	138.0	0.0	0.0
Total Liabilities	13,347.9	12,515.8	12,425.9	12,432.7	12,489.3	12,320.0	12,071.4	10,228.9	12,198.7	11,948.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	3,003.4	3,209.6	2,909.4	2,988.8	2,983.2	2,668.0	2,410.9	2,182.3	1,975.0	1,875.6	1,803.5	1,558.7	1,349.1	1,211.6	1,237.1	1,246.8
Comprehensive Income	-540.8	-456.3	-517.2	-705.5	122.2	372.5	152.6	-116.5	107.6	62.8	53.9	206.4	177.6	325.8	210.4	136.7
Total Common Equity	2,552.2	2,841.8	2,465.6	2,325.6	3,144.9	3,202.2	2,916.2	2,954.7	2,997.7	2,857.5	2,844.4	2,844.0	2,594.5	2,595.4	2,509.8	2,460.5

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	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	3,577.3	3,431.2	3,306.8	3,209.6	3,074.5	3,003.4	2,993.9	2,909.4	2,832.3	2,853.0
Comprehensive Income	-198.3	-287.2	-344.7	-456.3	-299.5	-540.8	-548.9	-517.6	-780.3	-670.9
Total Common Equity	3,426.3	3,216.3	3,044.4	2,841.8	2,877.7	2,552.2	2,522.7	2,465.2	2,116.3	2,237.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		783.7	784.1	783.2	782.4	781.6	780.8	653.4	777.9	786.9	786.4	812.8	903.5	903.9	849.4	911.1	605.9
Book Value		2,552.2	2,841.8	2,465.6	2,325.6	3,144.9	3,202.2	2,916.2	2,954.7	2,997.7	2,857.5	2,844.4	2,844.0	2,594.5	2,595.4	2,509.8	2,460.5

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		3,426.3	3,216.3	3,044.4	2,841.8	2,877.7	2,552.2	2,522.7	2,465.2	2,116.3	2,237.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	271.8	662.5	426.0	33.5	116.0	418.7	358.7	425.1	391.0	186.2	155.1	331.5	282.0	251.0	55.2	37.1	154.8
Depreciation & Amortization	3.9	-4.6	1.5	14.2	12.9	16.9	18.2	21.6	24.6	30.1	30.7	30.2	33.5	35.0	35.6	26.7	16.7
Stock-Based Compensation	30.6	0.0	31.0	31.1	29.0	22.9	20.1	17.4	13.4	12.3	12.0	12.3	15.1	12.4	12.8	12.0	11.3
Change Working Capital	115.4	417.4	220.9	272.1	561.3	625.2	351.2	237.4	248.3	473.6	462.9	47.4	181.0	28.1	407.7	147.1	-131.9
Change In Accounts Receivable	-190.5	0.0	-60.1	-201.9	-173.9	-156.3	-144.0	-257.8	-322.0	-443.6	-64.0	-79.5	-68.2	41.4	-270.6	69.4	-204.9
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	121.4	102.8	145.8	10.8	49.6	-283.9	-17.6	-111.1	-102.6	-37.4	90.1	-36.1	-15.5	-17.5	-67.6	7.7	-19.3
Cash from Operations	515.6	0.0	0.0	361.7	722.3	823.7	707.6	602.9	551.3	704.6	737.6	438.4	564.7	383.9	408.2	221.7	83.6

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	198.5	178.7	157.1	128.2	167.9	102.1	40.5	115.5	107.3	8.6
Depreciation & Amortization	-1.3	-1.2	-1.0	-1.1	-0.6	0.5	0.8	0.8	0.8	1.5
Stock-Based Compensation	0.0	10.0	11.2	6.6	7.5	8.7	8.1	6.7	7.2	8.6
Change Working Capital	151.2	2.4	75.9	-78.3	16.9	152.3	95.2	-43.5	-22.8	139.8
Change In Accounts Receivable	0.0	66.1	-26.3	-39.8	33.9	0.6	-114.3	19.7	2.4	-98.3
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	29.8	351.6	-32.2	-18.4	26.3	140.2	1.2	-21.9	3.3	74.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	92.7	224.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-9.9	-7.7	-10.2	-11.9	-17.8	-8.0	-14.9	-13.3	-13.1	-18.6	-15.7	-19.5	-11.2	-22.9	-21.3	-1,704.5	-10.9
Acquisitions	42.8	0.0	0.0	216.6	0.0	8.0	14.9	34.7	635.7	18.6	6.9	44.3	11.2	22.9	5.2	287.7	-13.3
Investments	-1,880.7	-78.4	-3,312.7	-1,130.6	-2,084.5	-2,302.9	-2,084.2	-1,920.5	-1,603.9	-1,868.4	-2,372.1	-2,221.0	-2,089.8	-1,947.9	-2,449.7	-128.6	-1,586.4
Sales of Investment	1,671.3	101.4	2,782.0	914.0	1,594.7	1,850.7	1,490.3	1,587.2	1,252.6	1,390.2	1,873.4	2,025.8	1,498.3	1,612.1	1,903.0	1,724.6	1,499.8
Other Investing Activities	-122.4	0.0	0.0	-216.6	0.0	-8.0	-14.9	0.0	0.0	-28.1	12.1	-1.1	-9.2	-22.9	0.0	3.6	12.0
Cash from Investing	-223.2	0.0	0.0	-228.5	-507.6	-460.2	-608.8	-311.9	271.3	-506.3	-495.4	-171.5	-600.7	-358.7	-562.8	182.8	-98.8

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	-1.2	-3.0	-1.7	-1.8	-3.0	-2.4	-2.2	-2.6	-2.2	-2.9
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.9	2.9
Investments	-514.6	1,800.6	-1,037.5	-827.6	-1,117.5	-956.5	-934.8	-303.9	-329.0	-313.0
Sales of Investment	492.2	-1,461.4	817.1	717.1	970.4	676.9	903.0	231.7	289.1	247.5
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-39.9	-2.9
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-42.1	-68.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	-175.8	-151.1	-11.6	0.0	-475.4	-114.3	-0.7	-139.9	-73.1	-128.9	-46.2
Debt Issued	0.9	784.1	0.9	0.8	0.8	0.8	303.2	26.6	2.6	0.5	449.0	23.6	0.3	194.4	11.4	434.1	652.1
Issuance of Common Stock	9.2	0.0	0.0	6.5	0.0	0.0	302.7	9.4	-4.2	0.0	380.5	32.3	20.0	177.7	15.2	329.3	0.0
Repurchase of Common Stock	0.0	-129.2	-26.7	0.0	-30.8	-162.6	-212.8	-563.6	-57.7	-37.2	-105.6	-127.3	-20.4	-78.2	-20.0	-21.7	-134.7
Dividends Paid	-120.4	0.0	0.0	-117.2	-108.9	-102.2	-99.5	-386.2	-94.3	-86.8	-80.4	-74.2	-67.0	-60.0	-55.1	-50.9	-47.2
Other Financing Activities	-11.2	0.0	0.0	-4.9	-0.9	11.6	-8.5	-7.8	-3.2	12.3	-14.1	-11.2	-3.6	-5.1	-0.4	-0.5	219.5
Cash from Financing	-122.4	0.0	0.0	-122.1	-140.6	-253.2	-193.9	-1,099.3	-171.0	-111.7	-295.0	-294.7	-71.7	-105.5	-133.4	127.3	-8.6

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	1,279.8	495.2	0.3	0.2	0.2	0.2	0.3	0.2	0.2	0.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.2	0.1
Repurchase of Common Stock	-54.6	-36.0	-27.6	-11.0	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	-30.3	-29.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.3	-0.4
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-29.0	-29.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		170.0	687.2	119.4	11.1	74.1	110.3	-95.1	-805.0	722.8	93.8	-56.2	-34.5	-112.9	-78.6	-255.6	530.0	-26.1
Closing Cash Balance		337.6	1,122.7	435.5	316.1	305.0	230.9	120.6	215.7	1,020.7	376.4	282.6	338.8	373.3	486.2	564.8	820.4	290.4

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		207.0	671.6	-71.0	-120.4	8.4	89.5	73.0	-51.5	21.6	126.9
Closing Cash Balance		1,122.7	915.7	244.1	315.1	435.5	427.1	337.6	264.6	316.1	294.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		505.7	1,170.4	796.2	349.8	704.5	815.7	692.7	589.6	538.2	686.0	721.9	418.9	553.5	361.0	386.9	-1,482.8	72.7
Real Free Cash Flow		475.1	1,170.4	765.2	318.7	675.5	792.8	672.6	572.2	524.8	673.7	709.9	406.6	538.4	348.6	374.1	-1,494.8	61.4

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		377.0	551.4	204.9	37.1	210.5	392.3	137.3	56.1	90.5	221.8
Real Free Cash Flow		377.0	541.4	193.7	30.5	203.0	383.6	129.2	49.4	83.3	213.2