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

PT Unilever Indonesia Tbk

UNVR.JK

Valuace

Růst

Zdraví

Cena

$ 1910.00

-120.00 (-4.90%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (IDR)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	31,943.5	31,943.5	35,138.6	38,611.4	41,218.9	39,546.0	42,972.5	42,922.6	41,802.1	41,204.5	40,053.7	36,484.0	34,511.5	30,757.4	27,303.2	23,469.2	19,690.2
Cost of Revenues	17,043.7	16,946.4	18,419.0	19,416.9	22,153.9	19,919.6	20,515.5	20,893.9	20,709.8	19,984.8	19,594.6	17,835.1	17,412.4	14,978.9	13,414.1	11,462.8	9,485.3
Gross Profit	14,899.8	14,997.1	16,719.7	19,194.5	19,064.9	19,626.4	22,457.0	22,028.7	21,092.3	21,219.7	20,459.1	18,649.0	17,099.1	15,778.5	13,889.1	12,006.4	10,205.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	4,330.2	9,408.7	8,739.5	9,465.0	7,721.3	8,373.5	8,964.3	10,079.5	8,105.6	10,213.8
Cost of Revenues	2,719.0	4,877.7	4,540.6	4,906.4	4,282.4	4,560.6	4,559.8	5,177.1	4,185.0	5,057.1
Gross Profit	1,611.2	4,531.0	4,198.9	4,558.6	3,438.9	3,812.8	4,404.5	4,902.4	3,920.6	5,156.7

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	616.4	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
Selling General & Admin Expenses	0.0	0.0	0.0	12,915.3	10,366.7	10,282.2	11,168.6	10,246.6	10,176.6	10,226.8	10,388.7	9,657.0	8,357.7	7,614.2	6,475.3	6,551.0	5,662.3
Depreciation & Amortization	250.2	250.2	325.2	382.9	435.8	441.2	476.8	469.2	237.8	200.0	162.3	151.5	128.7	166.8	149.8	145.9	25.9
Total Operating Expenses	10,307.0	10,405.1	12,304.8	12,915.2	11,996.1	11,946.9	12,985.9	11,910.9	11,636.3	11,714.8	11,752.4	10,705.1	9,319.8	8,656.7	7,434.3	6,551.0	5,662.3
Operating Income	4,592.0	4,592.0	4,414.9	6,279.3	7,068.8	7,679.5	9,451.0	10,120.9	12,278.6	9,495.8	8,707.7	7,939.4	7,762.3	7,164.4	6,498.1	5,455.4	4,542.6

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	137.3	165.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2,669.1	2,871.2
Depreciation & Amortization	-147.1	237.3	93.8	66.2	71.2	184.6	215.8	266.5	242.5	234.6
Total Operating Expenses	1,473.9	2,975.2	2,920.4	2,937.5	2,937.3	3,089.6	3,047.8	3,019.7	3,096.7	3,328.2
Operating Income	136.5	1,555.8	1,278.5	1,621.2	501.5	723.2	1,356.7	1,882.7	837.4	1,833.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	24.4	24.4	18.5	28.6	10.2	2.0	4.6	11.1	15.8	3.6	7.5	10.6	10.5	14.5	37.5	33.2	36.4
Interest Expense	118.2	118.2	82.9	106.0	85.2	184.9	248.8	230.2	108.6	127.7	143.2	120.5	96.1	20.1	68.9	26.5	29.9
Other Expense	-93.7	-93.7	-64.5	-77.4	-75.0	-182.9	-244.1	-219.1	-92.9	-124.1	-135.8	-109.9	-85.6	-5.6	-31.3	119.4	-4.0
IBT	4,498.3	4,498.3	4,350.4	6,201.9	6,993.8	7,496.6	9,206.9	9,901.8	12,185.8	9,371.7	8,571.9	7,829.5	7,676.7	7,158.8	6,466.8	5,574.8	4,538.6
Income Tax Expense	961.0	961.0	981.7	1,400.9	1,629.0	1,738.4	2,043.3	2,508.9	3,076.3	2,367.1	2,181.2	1,977.7	1,938.2	1,806.2	1,627.6	1,410.5	1,154.0
Net Income	7,641.2	7,641.2	3,368.7	4,800.9	5,364.8	5,758.1	7,163.5	7,392.8	9,109.4	7,004.6	6,390.7	5,851.8	5,738.5	5,352.6	4,839.3	4,164.3	3,387.0

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	17.4	2.5	2.4	2.2	2.4	3.8	9.9	2.3	13.4	5.3
Interest Expense	4.8	35.9	47.9	29.6	17.7	31.5	9.0	24.7	26.6	16.6
Other Expense	13.4	-34.2	-45.5	-27.4	-15.3	-27.6	-47.5	-23.2	-13.1	-11.3
IBT	149.9	1,521.6	1,233.0	1,593.8	486.2	695.6	1,309.2	1,859.4	810.8	1,817.2
Income Tax Expense	-52.2	341.9	314.8	356.4	127.2	152.6	291.3	410.7	198.7	387.6
Net Income	4,305.9	1,179.7	918.2	1,237.4	359.0	543.0	1,017.9	1,448.7	612.1	1,429.6

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	$125.84	$141.00	$151.00	$188.00	$194.00	$1,193.90	$183.60	$838.00	$766.00	$776.00	$701.00	$634.00	$546.00	$444.00
EPS Diluted	$0.00	$0.00	$0.00	$125.84	$141.00	$151.00	$188.00	$194.00	$1,193.90	$183.60	$838.00	$766.00	$776.00	$701.00	$634.00	$546.00	$444.00
Shares Outstanding	38.0	38.1	38.2	38.2	38.2	38.2	38.2	38.2	7.6	38.2	7.6	7.6	7.6	7.6	7.6	7.6	7.6
Diluted Shares Outstanding	38.0	38.1	38.2	38.2	38.2	38.2	38.2	38.2	7.6	38.2	7.6	7.6	7.6	7.6	7.6	7.6	7.6

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	$16.04	$37.47
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$16.04	$37.47
Shares Outstanding	38.0	38.1	38.2	38.2	38.2	38.2	38.2	38.2	38.2	38.2
Diluted Shares Outstanding	38.0	38.1	38.2	38.2	38.2	38.2	38.2	38.2	38.2	38.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	2,745.7	671.2	1,020.6	502.9	325.2	844.1	628.6	351.7	404.8	373.8	628.2	859.1	261.2	229.7	336.1	317.8
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	2,745.7	671.2	1,020.6	502.9	325.2	844.1	628.6	351.7	404.8	373.8	628.2	859.1	261.2	229.7	336.1	317.8
Accounts Receivable	3,277.5	1,968.2	2,343.0	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
Inventory	2,605.9	2,505.9	2,422.0	2,625.1	2,453.9	2,463.1	2,429.2	2,658.1	2,393.5	2,318.1	2,297.5	2,326.0	2,084.3	2,061.9	1,812.8	1,574.1
Other Current Assets	294.5	135.3	406.2	4,439.8	0.0	0.0	0.0	5,315.3	5,143.3	3,896.1	3,697.5	3,152.1	3,517.4	2,744.4	2,297.3	1,856.3
Total Current Assets	8,923.6	5,280.5	6,191.8	7,567.8	7,642.2	8,828.4	8,530.3	8,325.0	7,941.6	6,588.1	6,623.1	6,337.2	5,862.9	5,036.0	4,446.2	3,748.1

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	2,001.7	1,080.6	671.2	539.6	2,745.7	409.3	1,020.6	1,718.6	2,990.0	827.9
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	2,001.7	1,080.6	671.2	539.6	2,745.7	409.3	1,020.6	1,718.6	2,990.0	827.9
Accounts Receivable	2,341.7	2,774.0	1,968.2	2,469.6	3,277.5	4,195.2	2,366.1	4,056.9	3,876.7	4,932.8
Inventory	2,497.8	2,809.7	2,505.9	2,491.3	2,605.9	2,326.8	2,422.0	2,304.9	2,281.0	2,710.3
Other Current Assets	150.1	145.0	135.3	234.7	389.1	603.4	406.2	488.3	434.8	556.2
Total Current Assets	6,991.3	6,809.3	5,280.5	5,735.2	8,923.6	7,466.9	6,191.8	8,516.7	9,534.5	8,937.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	9,777.2	9,781.5	9,926.8	10,163.1	10,821.3	11,187.0	11,610.2	10,627.4	10,422.1	9,529.5	8,320.9	7,348.0	6,874.2	6,283.5	5,314.3	4,148.8
Goodwill	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9
Intangible Assets	352.3	337.3	399.5	447.1	474.8	408.2	402.7	434.2	390.8	409.8	431.0	452.2	479.9	533.2	584.2	646.4
Long-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
Other Long-Term Assets	607.3	584.9	84.1	78.3	68.3	49.1	44.2	74.4	89.9	156.4	293.0	81.3	69.3	70.5	75.7	96.1
Total Long-Term Assets	10,798.7	10,765.6	10,472.2	10,750.3	11,426.3	11,706.3	12,119.0	11,197.9	10,964.8	10,157.6	9,106.8	7,943.5	7,485.2	6,949.0	6,036.1	4,953.1
Total Assets	19,722.2	16,046.2	16,664.1	18,318.1	19,068.5	20,534.6	20,649.4	19,523.0	18,906.4	16,745.7	15,729.9	14,280.7	13,348.2	11,985.0	10,482.3	8,701.3

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	9,696.0	9,717.1	9,781.5	9,794.4	9,777.2	9,847.5	9,926.8	9,860.0	9,859.8	10,058.0
Goodwill	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9
Intangible Assets	333.7	334.4	337.3	350.4	352.3	349.8	399.5	410.8	422.8	435.3
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	1,445.5	886.7	584.9	601.6	607.3	616.3	84.1	75.0	72.7	66.0
Total Long-Term Assets	11,537.2	11,000.1	10,765.6	10,808.3	10,798.7	10,875.5	10,472.2	10,407.6	10,417.3	10,621.1
Total Assets	18,528.5	17,809.4	16,046.2	16,543.6	19,722.2	18,342.4	16,664.1	18,924.4	19,951.8	19,558.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	4,801.0	3,983.3	4,063.6	4,700.0	4,571.4	4,277.6	4,517.0	4,572.6	4,527.1	4,641.9	4,842.2	4,631.5	3,764.5	2,764.1	2,434.3	1,816.6
Short-Term Debt	42.4	1,487.8	209.5	635.6	1,933.2	3,128.2	3,046.2	460.0	3,450.0	2,393.0	1,700.0	1,250.0	976.8	1,040.0	699.2	190.0
Other Current Liabilities	8,933.7	6,130.4	6,414.8	7,106.6	5,940.6	5,951.7	5,502.2	5,090.7	4,110.6	3,144.7	2,955.5	2,525.8	3,239.2	3,212.6	2,889.5	726.6
Current Liabilities	14,678.5	11,830.2	11,224.0	12,442.2	12,445.2	13,357.5	13,065.3	11,134.8	12,532.3	10,878.1	10,127.5	8,864.8	8,419.4	7,535.9	6,474.6	4,402.9

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	4,257.5	4,878.0	3,983.3	3,781.9	4,801.0	4,359.1	4,063.6	4,641.1	4,596.8	4,998.2
Short-Term Debt	1,541.9	930.1	1,487.8	437.2	42.4	211.1	209.5	206.7	207.5	34.0
Other Current Liabilities	7,858.1	6,094.4	6,130.4	6,595.6	8,643.3	5,796.0	6,414.8	6,176.7	8,659.3	6,499.6
Current Liabilities	14,040.0	12,343.5	11,830.2	11,081.8	14,678.5	11,399.3	11,224.0	11,609.7	14,088.6	12,237.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	519.0	492.8	541.3	648.4	803.6	846.8	918.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	519.0	530.6	750.8	684.0	886.9	960.0	1,045.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	206.4	109.0	165.6	253.6	258.6	212.3	335.6	398.0	345.0	245.2	372.0	246.1	181.4	127.0	70.9	49.9
Total Liabilities	16,866.5	13,896.9	13,282.8	14,320.9	14,747.3	15,597.3	15,367.5	11,944.8	13,733.0	12,041.4	10,902.6	9,681.9	9,093.5	8,016.6	6,801.4	4,652.4

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	398.6	495.5	492.8	487.3	519.0	539.6	541.3	538.1	511.5	647.4
Capital Leases	640.5	525.6	530.6	524.5	519.0	539.6	750.8	744.8	719.0	681.5
Def. Tax Liability	273.0	224.3	109.0	187.5	206.4	205.4	165.6	274.3	283.3	269.1
Total Liabilities	15,957.0	14,429.0	13,896.9	13,107.5	16,866.5	13,498.2	13,282.8	13,543.3	16,015.7	14,215.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3
Retained Earnings	2,668.2	1,961.7	3,193.7	3,809.7	4,133.7	4,749.8	5,094.3	7,390.6	4,985.8	4,516.7	4,639.8	4,411.2	4,067.1	3,780.8	3,504.3	3,873.1
Comprehensive Income	15.3	15.3	15.3	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 Common Equity	2,855.7	2,149.3	3,381.2	3,997.3	4,321.3	4,937.4	5,281.9	7,578.1	5,173.4	4,704.3	4,827.4	4,598.8	4,254.7	3,968.4	3,676.6	4,045.4

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3	76.3
Retained Earnings	2,383.9	3,192.9	1,961.7	3,248.5	2,668.2	4,656.7	3,193.7	5,193.5	3,748.5	5,155.2
Comprehensive Income	15.3	15.3	15.3	15.3	15.3	15.3	15.3	15.3	15.3	15.3
Total Common Equity	2,571.5	3,380.4	2,149.3	3,436.1	2,855.7	4,844.2	3,381.2	5,381.0	3,936.0	5,342.7

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		561.4	1,980.6	750.8	1,284.0	2,736.9	3,975.0	3,965.0	460.0	3,450.0	2,393.0	1,700.0	1,250.0	976.8	1,040.0	699.2	190.0
Book Value		2,855.7	2,149.3	3,381.2	3,997.3	4,321.3	4,937.4	5,281.9	7,578.1	5,173.4	4,704.3	4,827.4	4,598.8	4,254.7	3,968.4	3,680.9	4,048.9

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		2,571.5	3,380.4	2,149.3	3,436.1	2,855.7	4,844.2	3,381.2	5,381.0	3,936.0	5,342.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	4,508.3	0.0	0.0	4,800.9	5,364.8	0.0	0.0	0.0	9,109.4	7,004.6	6,390.7	5,851.8	5,738.5	5,352.6	4,839.3	4,164.3	3,387.0
Depreciation & Amortization	959.4	0.0	0.0	953.5	425.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Stock-Based Compensation	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 Working Capital	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 Accounts Receivable	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 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	1,226.1	5,797.5	3,960.0	1,363.6	-5,790.3	0.0	0.0	0.0	-9,109.4	-7,004.6	-6,390.7	-5,851.8	-5,738.5	-5,352.6	-4,839.3	-4,164.3	-3,387.0
Cash from Operations	5,729.3	0.0	0.0	7,118.1	5,790.3	7,902.1	8,364.0	8,669.1	7,914.5	7,059.9	6,684.2	6,299.1	6,462.7	6,241.7	5,191.6	5,461.9	3,619.2

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	0.0	1,179.7	0.0	0.0	0.0	543.0	1,017.9	1,448.7	612.1	1,429.6
Depreciation & Amortization	0.0	237.3	0.0	0.0	0.0	184.6	215.8	266.5	242.5	234.6
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	2,589.7	-20.6	710.7	1,100.7	1,125.3	-77.6	1,567.0	-1,366.7	994.3	31.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1,848.9	1,695.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-676.0	-862.3	-1,072.7	-835.0	-638.4	-686.7	-692.0	-1,448.8	-1,064.4	-1,609.0	-1,787.1	-1,472.4	-1,125.9	-1,185.0	-1,145.0	-1,692.2	-1,312.4
Acquisitions	62.4	7,000.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	30.7	0.0	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	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	62.4	0.0	0.0	5.7	112.3	5.5	1.7	2.5	3,006.8	7.2	8.0	43.2	119.0	55.9	12.3	259.1	2.4
Cash from Investing	-613.6	0.0	0.0	-829.3	-526.1	-681.3	-690.2	-1,446.4	1,942.5	-1,601.8	-1,779.1	-1,429.2	-1,006.9	-1,129.1	-1,102.0	-1,433.1	-1,310.0

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	-477.1	-73.5	-185.5	-126.1	-415.9	-361.8	111.4	-406.5	-140.3	-240.7
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	58.4	0.2	2.5	1.3
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	2.5	1.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-137.8	-239.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-252.5	0.0	0.0	-600.0	-1,250.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-976.8	-1,040.0	-699.2	-190.0	0.0
Debt Issued	94.8	1,980.6	1,229.8	66.8	-202.8	-1,238.1	10.0	3,505.0	-2,990.0	1,057.0	693.0	450.0	1,250.0	976.8	1,040.0	699.2	190.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-285.0	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
Dividends Paid	-5,108.7	0.0	0.0	-5,107.7	-5,824.4	-6,342.3	-7,371.1	-9,176.4	-6,926.2	-6,494.0	-5,843.2	-5,592.3	-5,126.7	-5,058.5	-4,537.8	-4,519.9	-3,037.5
Other Financing Activities	-28.7	0.0	0.0	-63.5	-283.4	-1,397.4	-87.4	2,239.2	-2,990.0	1,057.0	693.0	450.0	1,250.0	976.8	1,040.0	699.2	190.0
Cash from Financing	-5,360.3	0.0	0.0	-5,771.3	-7,357.8	-7,739.8	-7,458.5	-6,937.2	-9,916.2	-5,437.0	-5,150.2	-5,142.3	-4,853.5	-5,121.7	-4,196.9	-4,010.7	-2,847.5

Cash Flow From Financing Activities	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
Debt Issued	1,940.5	514.9	-555.0	1,056.2	363.1	-189.3	-0.1	6.0	25.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-285.0	0.0	0.0	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	-2,399.1	-2,708.7
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.1	-19.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2,409.2	-2,727.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-244.3	5,034.5	-349.4	517.7	177.7	-518.9	215.4	277.0	-53.1	30.9	-254.3	-231.0	597.9	31.5	-106.5	18.4	-540.6
Closing Cash Balance		2,745.7	5,705.7	671.2	1,020.6	502.9	325.2	844.1	628.6	351.7	404.8	373.8	628.2	859.1	261.2	229.7	336.1	317.8

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		4,825.9	-1,121.9	921.1	409.4	131.5	-2,206.0	2,336.3	-611.3	-698.0	-1,271.4
Closing Cash Balance		5,705.7	879.8	2,001.7	1,080.6	671.2	539.6	2,745.7	409.3	1,020.6	1,718.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		5,053.3	4,935.2	2,887.3	6,283.1	5,151.9	7,215.4	7,672.0	7,220.2	6,850.2	5,450.9	4,897.2	4,826.6	5,336.8	5,056.6	4,046.6	3,769.7	2,306.8
Real Free Cash Flow		5,053.3	4,935.2	2,887.3	6,283.1	5,151.9	7,215.4	7,672.0	7,220.2	6,850.2	5,450.9	4,897.2	4,826.6	5,336.8	5,056.6	4,046.6	3,769.7	2,306.8

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		2,112.5	1,322.9	525.2	974.6	709.5	288.2	2,480.6	-590.9	1,708.6	1,455.0
Real Free Cash Flow		2,112.5	1,322.9	525.2	974.6	709.5	288.2	2,480.6	-590.9	1,708.6	1,455.0