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

Vodafone Group Public Limited Company

VOD

Valuace

Růst

Zdraví

Cena

$ 15.16

+0.02 (0.15%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	71.84	37.45	36.72	45.71	45.58	43.81	44.97	43.67	46.57	47.63	51.96	57.74	46.41	52.73	46.59	52.22	49.92
Cost of Revenues	47.34	24.93	24.46	30.85	30.57	30.09	30.68	30.16	32.77	34.58	38.59	42.23	33.82	36.19	32.65	35.07	33.05
Gross Profit	24.50	12.52	12.26	14.86	15.01	13.72	14.29	13.51	13.80	13.06	13.36	15.51	12.59	16.54	13.95	17.15	16.88

Revenue	2-2026	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Revenues	19.61	19.17	18.28	14.78	21.94	10.97	22.78	11.39	22.93	11.47
Cost of Revenues	13.23	12.81	12.12	9.18	15.28	7.64	15.27	7.64	15.58	7.79
Gross Profit	6.38	6.37	6.15	5.60	6.66	3.33	7.51	3.75	7.35	3.68

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses	0.00	0.00	0.00	10.03	9.07	8.87	9.62	9.30	9.66	10.43	11.01	12.58	8.81	10.03	8.14	3.77	9.33
Depreciation & Amortization	17.45	10.80	10.41	10.26	13.85	14.10	15.08	9.80	10.41	11.09	12.04	13.08	9.15	9.14	9.43	8.96	8.88
Total Operating Expenses	20.74	12.93	8.59	0.27	8.99	8.30	5.34	9.45	9.44	9.38	11.10	12.74	9.68	9.48	3.70	3.78	3.88
Operating Income	3.76	-0.41	3.67	4.46	-7.37	-8.01	4.10	-0.95	4.30	3.73	1.75	2.69	-4.74	5.61	12.58	6.37	10.64

Operating Income	TTM	2-2026	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
R&D Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses	0.00	0.00	0.00	0.00	0.00	2.28	5.50	2.75	4.53	2.27
Depreciation & Amortization	4.10	3.90	3.67	5.79	4.63	2.31	7.42	1.25	4.81	2.40
Total Operating Expenses	4.22	9.16	3.77	3.59	5.01	2.50	4.48	2.24	4.38	2.19
Operating Income	2.16	-2.79	2.38	2.01	1.66	0.82	1.87	0.94	2.59	1.30

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.03	0.36	0.40	1.77	0.43	0.49	0.25	0.43	0.69	0.47	0.38	1.21	0.42	0.36	0.01	1.32	0.72
Interest Expense	2.04	2.29	2.75	2.58	1.96	1.03	3.55	2.09	1.07	1.41	2.69	2.37	1.88	2.12	2.15	0.49	1.70
Other Expense	-2.06	-1.07	-2.05	-1.64	11.32	12.41	-3.30	-1.66	-0.42	0.47	0.38	1.18	0.24	0.37	0.35	4.93	0.79
IBT	1.71	-1.48	1.62	12.82	3.95	4.40	0.80	-2.61	3.88	2.79	-0.57	1.50	-6.38	3.86	10.79	10.81	9.74
Income Tax Expense	2.65	2.25	0.05	0.48	1.33	3.86	1.25	1.50	-0.88	4.76	4.27	-6.52	-20.07	3.06	2.39	1.85	0.06
Net Income	-1.85	-4.17	1.14	11.84	2.09	0.54	-0.46	-8.02	2.44	-6.30	-5.10	7.88	71.71	0.51	8.34	9.07	9.70

Net Income	TTM	2-2026	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Interest Income	0.03	0.00	0.00	0.00	0.00	0.55	0.90	0.45	1.28	0.64
Interest Expense	0.00	0.79	0.28	0.97	0.87	0.00	0.00	0.00	0.00	0.00
Other Expense	-0.05	-0.79	-0.28	-0.94	-1.11	-0.55	9.22	4.61	-1.28	-0.45
IBT	2.11	-3.58	2.11	1.07	0.55	0.28	11.09	5.54	1.69	0.84
Income Tax Expense	1.06	1.35	0.90	-0.66	0.71	0.35	0.00	0.00	0.49	0.24
Net Income	0.83	-5.23	1.06	1.49	-0.35	-0.17	10.85	5.43	0.95	0.47

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	$0.43	$0.72	$0.18	$-0.15	$-2.91	$0.88	$-2.25	$-1.91	$2.97	$27.09	$0.19	$3.02	$3.17	$3.38
EPS Diluted	$0.00	$0.00	$0.00	$0.43	$0.72	$0.18	$-0.15	$-2.91	$0.88	$-2.25	$-1.91	$2.96	$26.88	$0.19	$3.00	$3.15	$3.37
Shares Outstanding	2.47	2.65	2.71	27.68	2.90	2.96	2.94	2.76	2.78	2.80	2.67	2.65	2.65	2.68	2.76	2.86	2.87
Diluted Shares Outstanding	2.46	2.62	2.72	27.78	2.91	2.96	2.94	2.76	2.88	2.80	2.67	2.66	2.67	2.70	2.78	2.88	2.88

Per Share Data	TTM	2-2026	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.01	$0.40	$0.19	$0.03	$0.02
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.01	$0.40	$0.20	$0.03	$0.02
Shares Outstanding	2.47	2.58	2.72	2.71	2.70	27.03	27.41	27.85	28.13	28.13
Diluted Shares Outstanding	2.46	2.56	2.68	2.72	2.70	27.03	27.41	27.41	28.14	28.14

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	6.18	9.08	6.18	11.71	8.29	5.82	13.28	15.30	5.76	9.43	14.72	10.25	16.89	11.44	8.57	7.12	4.97
Short Term Investments	5.09	6.41	4.35	6.78	8.00	9.16	7.09	13.27	9.81	0.19	5.35	5.74	0.01	0.01	1.59	0.77	0.44
Total Cash & ST Investments	11.28	15.49	10.53	18.48	16.29	14.98	20.37	28.56	15.57	14.23	18.56	16.00	23.47	18.82	10.15	7.88	5.40
Accounts Receivable	6.90	7.22	6.51	7.19	0.00	0.00	0.00	0.00	0.00	10.01	13.00	11.80	11.73	11.70	13.30	10.86	10.08
Inventory	0.57	0.62	0.57	0.96	0.92	0.68	0.59	0.80	0.72	0.61	0.82	0.72	0.74	0.54	0.58	0.61	0.49
Other Current Assets	0.60	5.29	21.95	4.04	0.00	0.00	0.00	0.00	0.00	17.20	3.67	0.63	0.04	1.81	0.00	0.32	0.21
Total Current Assets	19.35	28.62	39.56	30.66	30.51	28.27	34.25	44.40	46.75	45.60	40.54	29.57	41.21	32.87	24.03	19.35	15.96

Current Assets	4-2025	2-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	9.08	7.01	6.18	6.18	7.15	7.15	11.71	11.71	7.07	7.07
Short Term Investments	6.41	6.06	4.35	4.35	5.92	5.92	7.02	6.78	7.82	7.82
Total Cash & ST Investments	15.49	13.07	10.53	10.53	13.07	13.07	18.72	18.48	14.90	14.90
Accounts Receivable	7.22	9.91	5.92	5.92	11.09	11.09	7.19	7.19	11.26	11.26
Inventory	0.62	0.69	0.57	0.57	1.01	1.01	0.96	0.96	0.99	0.99
Other Current Assets	5.29	12.07	22.53	22.53	0.67	0.67	4.04	4.04	3.18	3.18
Total Current Assets	28.62	35.56	39.56	39.56	25.83	25.83	30.66	30.66	30.33	30.33

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	28.50	30.71	28.50	37.99	45.14	41.24	39.20	30.77	34.89	32.22	40.45	39.64	38.09	26.70	22.39	22.97	23.17
Goodwill	24.96	20.51	24.96	27.62	35.27	31.73	31.27	26.20	32.93	28.60	32.16	32.88	38.86	37.04	46.03	51.49	58.19
Intangible Assets	13.90	12.92	13.90	19.59	23.63	21.82	22.25	19.80	20.35	20.71	34.54	31.22	38.96	29.99	25.40	26.54	25.17
Long-Term Investments	16.77	10.05	6.69	12.17	7.08	-3.56	-0.47	5.41	7.07	7.04	10.85	6.30	9.85	76.17	41.50	44.17	48.92
Other Long-Term Assets	20.72	16.72	30.75	-19.32	-19.09	14.00	18.06	-24.75	-26.20	-24.30	-28.38	-32.61	-24.94	-3.46	5.80	5.29	3.65
Total Long-Term Assets	125.03	99.90	104.79	97.37	111.12	126.79	133.92	82.17	95.25	88.57	117.99	110.04	125.76	169.90	143.48	152.76	160.27
Total Assets	144.38	128.52	144.35	155.52	153.95	155.06	168.17	143.32	145.61	154.68	169.55	167.61	147.46	169.31	167.51	172.11	176.23

Long-Term Assets	4-2025	2-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	30.71	29.68	28.50	28.50	37.36	37.36	37.99	37.99	39.84	39.84
Goodwill	20.51	25.07	24.96	24.96	27.54	27.54	27.62	27.62	31.23	31.23
Intangible Assets	12.92	13.40	13.90	13.90	18.87	18.87	19.59	19.59	20.47	20.47
Long-Term Investments	10.05	9.58	11.04	11.04	5.62	11.54	12.17	12.17	5.51	5.51
Other Long-Term Assets	16.72	26.27	26.40	26.40	13.41	26.95	8.17	27.49	11.36	30.06
Total Long-Term Assets	99.90	104.00	104.79	104.79	122.27	122.27	124.86	124.86	127.11	127.11
Total Assets	128.52	139.56	144.35	144.35	148.10	148.10	155.52	155.52	157.44	157.44

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	13.40	6.16	5.61	7.60	8.15	18.07	17.09	7.37	7.65	6.64	8.53	22.22	7.94	5.82	5.43	16.73	15.81
Short-Term Debt	8.66	7.05	6.03	15.51	11.96	8.49	11.83	4.27	10.35	12.05	14.90	15.47	6.56	13.47	7.51	11.27	12.53
Other Current Liabilities	0.83	8.13	17.28	10.00	17.11	2.15	4.60	21.26	40.42	38.58	22.70	20.84	33.80	37.25	12.32	11.00	11.59
Current Liabilities	23.29	22.75	30.20	34.58	37.22	28.71	33.51	28.63	48.07	45.22	48.10	43.06	41.74	43.08	28.83	30.82	32.12

Current Liabilities	4-2025	2-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	6.16	12.09	5.96	5.96	14.10	14.55	7.60	7.93	15.70	16.42
Short-Term Debt	7.05	8.64	8.72	6.46	12.34	13.26	15.51	12.47	15.68	16.35
Other Current Liabilities	8.13	5.32	14.25	17.78	2.11	1.19	11.02	14.19	2.36	1.69
Current Liabilities	22.75	26.04	30.20	30.20	29.00	29.00	34.58	34.58	34.46	34.46

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	40.92	46.10	48.33	52.79	55.12	59.27	62.89	56.77	42.84	37.95	43.64	33.43	35.59	42.23	32.50	33.21	33.06
Capital Leases	7.42	10.83	9.67	13.36	12.54	13.03	12.06	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Def. Tax Liability	0.70	0.80	0.00	0.77	0.52	2.10	2.04	0.48	0.64	0.54	0.57	0.81	0.90	7.95	7.92	7.38	8.28
Total Liabilities	83.37	74.61	83.35	91.04	107.29	97.25	105.54	89.08	94.86	86.38	95.63	81.72	83.44	99.97	73.66	72.45	74.29

Long-Term Liabilities	4-2025	2-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	46.10	49.14	49.80	49.80	54.08	54.08	52.79	52.79	71.93	61.50
Capital Leases	10.83	10.79	9.67	9.67	13.04	13.04	13.36	13.36	12.02	12.02
Def. Tax Liability	0.80	0.00	0.00	0.00	0.73	0.00	0.77	0.00	0.68	0.00
Total Liabilities	74.61	78.97	83.35	83.35	86.53	86.53	91.04	91.04	99.70	99.70

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	4.80	4.32	4.80	4.80	5.31	4.80	4.80	5.38	5.91	5.12	5.46	5.65	6.32	5.87	4.64	4.65	4.66
Retained Earnings	-114.66	-123.50	-114.64	-113.09	-135.00	-121.59	-120.35	-130.93	-131.43	-112.93	-108.97	-92.50	-85.72	-134.89	-101.03	-88.39	-89.42
Comprehensive Income	26.98	0.00	0.00	30.26	0.00	0.00	0.00	0.00	0.00	30.06	7.25	2.48	-51.77	13.22	13.17	17.69	22.66
Total Common Equity	59.98	52.75	59.97	63.40	-129.69	55.80	61.41	-125.55	-125.52	-107.82	-103.51	-86.85	-79.40	-129.02	92.33	99.65	101.46

Total Common Equity	4-2025	2-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	4.32	4.68	4.80	4.80	4.80	4.80	4.80	4.80	4.80	4.80
Retained Earnings	-123.50	-115.70	-114.64	-114.64	-114.89	-114.89	-113.09	-113.09	-122.52	-122.52
Comprehensive Income	0.00	29.01	28.20	28.20	28.98	28.98	30.26	30.26	31.26	31.26
Total Common Equity	52.75	59.64	59.97	59.97	60.45	60.45	63.40	63.40	55.45	55.45

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		57.00	53.14	54.36	61.50	70.09	67.76	74.72	52.96	43.26	46.57	52.08	46.14	32.51	47.91	40.01	44.49	45.59
Book Value		61.01	53.92	61.00	64.48	46.67	57.82	62.63	54.24	50.76	68.30	73.92	85.89	64.02	69.33	93.85	99.66	101.94

Other		4-2025	2-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		1.17	0.94	1.03	1.03	1.11	1.11	1.08	1.08	2.28	2.28
Book Value		52.75	59.64	59.97	59.97	60.45	60.45	63.40	63.40	55.45	55.45

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	11.86	-3.72	1.14	11.84	2.62	0.54	-0.46	-4.11	4.76	-6.08	-4.84	8.09	71.91	0.80	8.40	8.96	9.67
Depreciation & Amortization	20.57	10.80	10.41	11.19	13.85	14.10	14.17	9.80	10.41	11.09	12.04	13.08	9.15	9.14	9.43	8.96	8.88
Stock-Based Compensation	-16.16	0.07	0.13	0.06	0.17	0.15	0.15	0.15	0.13	0.10	0.15	0.12	0.11	0.16	0.17	0.18	0.17
Change Working Capital	2.66	0.07	0.11	-0.64	-0.42	-0.22	-0.07	0.58	-0.86	-0.05	-0.35	-1.98	1.67	0.38	0.25	0.64	0.51
Change In Accounts Receivable	-0.28	0.00	-0.60	-0.46	0.00	0.00	0.00	0.00	0.00	0.00	-1.37	-1.37	-1.24	-1.24	0.00	0.00	0.00
Change In Accounts Payable	2.79	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.12	-0.12	0.67	0.67	1.05	1.51	-0.61
Change In Inventories	0.14	0.13	0.18	-0.18	-0.16	-0.07	0.07	-0.13	-0.03	0.12	-0.12	-0.10	0.00	0.09	0.03	-0.12	0.00
Other Non-cash Items	26.58	8.16	4.76	-4.97	1.86	1.51	-0.73	2.24	0.89	0.36	6.21	-6.10	-57.31	-0.85	-8.95	-6.94	-4.63
Cash from Operations	29.39	0.00	0.00	18.05	18.08	17.22	17.38	12.98	13.60	14.22	13.29	13.28	7.54	12.69	12.36	13.65	14.67

Cash Flow From Operating Activities	2-2026	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Income	0.83	-5.23	1.06	1.49	-0.35	-0.17	10.85	5.43	0.95	0.47
Depreciation & Amortization	5.96	5.54	5.24	5.28	5.12	3.40	4.34	2.17	6.85	3.43
Stock-Based Compensation	0.00	-0.07	0.07	0.07	0.05	0.00	0.14	0.07	0.00	0.00
Change Working Capital	-0.76	1.46	-1.46	0.80	-1.22	-0.60	0.92	0.00	-1.56	-0.78
Change In Accounts Receivable	-0.77	1.36	-1.36	0.56	-1.15	-0.57	0.92	0.46	-1.38	-0.69
Change In Accounts Payable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories	0.01	0.11	-0.11	0.24	-0.06	-0.03	-0.01	0.00	-0.18	-0.09
Other Non-cash Items	-1.53	8.03	0.74	3.38	1.94	0.15	-4.47	-1.70	0.04	0.02
Cash from Operations	0.00	0.00	0.00	0.00	0.00	2.77	11.77	5.89	6.28	3.14

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-12.74	-4.32	-4.22	-6.25	-9.06	-8.64	-7.61	-8.15	-8.16	-8.86	-15.03	-12.15	-8.14	-10.32	-7.14	-9.83	-7.83
Acquisitions	6.33	13.91	0.36	6.90	0.00	0.43	-7.29	-0.50	0.31	0.48	-0.06	-4.31	37.07	-1.67	9.29	1.16	-0.38
Investments	-1.23	-3.50	0.00	-0.77	-2.01	-3.73	-1.83	-3.63	-3.90	-2.22	-0.10	-0.28	-0.26	-5.04	-0.50	-0.36	-0.59
Sales of Investment	2.97	0.74	0.00	1.65	3.28	1.70	7.79	2.27	1.25	3.60	1.72	1.23	1.79	1.81	0.08	5.08	0.02
Other Investing Activities	-0.29	0.00	0.00	-1.91	0.92	0.97	0.85	0.79	0.66	-1.42	0.59	1.39	6.74	6.46	6.17	1.81	0.43
Cash from Investing	-6.46	0.00	0.00	-0.38	-6.87	-9.26	-8.09	-9.22	-9.84	-8.42	-12.87	-14.12	37.21	-8.78	7.90	-2.14	-8.35

Cash Flow From Investing Activities	2-2026	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Capital Expenditure	-2.45	-2.14	-2.18	-1.97	-2.35	-1.44	-2.79	-1.40	-3.46	-1.73
Acquisitions	0.03	-0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Sales of Investment	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	-0.46	6.50	3.25	-0.63	-0.32
Cash from Investing	0.00	0.00	0.00	0.00	0.00	-1.90	3.71	1.86	-4.09	-2.04

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-16.17	0.00	0.00	-6.43	-8.25	-12.24	-16.03	-6.18	-4.66	-9.27	-3.50	-5.57	-11.85	-2.04	-5.06	-5.28	-5.82
Debt Issued	16.72	-1.22	-7.15	-2.16	10.58	5.28	37.79	15.88	1.35	3.76	9.44	19.19	-3.55	9.94	0.59	4.17	51.41
Issuance of Common Stock	0.00	0.00	0.00	0.01	0.00	0.01	0.01	0.01	0.02	0.03	0.02	0.02	0.05	0.06	0.11	0.12	0.08
Repurchase of Common Stock	-0.80	-1.87	0.00	-1.87	-2.09	-0.06	-0.82	-0.48	-1.77	7.01	11.10	7.22	-18.55	-1.86	-4.30	-2.38	4.99
Dividends Paid	-4.29	0.00	0.00	-2.48	-2.47	-2.43	-2.30	-4.06	-3.92	-3.71	-3.80	-4.00	-6.14	-5.70	-7.97	-5.45	-4.65
Other Financing Activities	-4.38	0.00	0.00	-2.66	3.10	-0.48	9.79	15.15	3.10	-3.15	-0.06	-0.98	-4.96	6.03	-1.58	3.58	-1.17
Cash from Financing	-25.64	0.00	0.00	-13.43	-9.71	-15.20	-9.35	4.44	-7.23	-9.10	3.75	-3.31	-41.45	-3.51	-18.81	-9.40	-6.57

Cash Flow From Financing Activities	2-2026	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Debt Repaid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-5.36	0.00
Debt Issued	0.00	53.14	57.78	2.26	-2.29	0.95	1.14	-10.33	3.09	7.76
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	6.64	0.00
Repurchase of Common Stock	-0.97	-0.99	-0.88	0.00	0.00	0.00	-0.78	-0.39	-1.09	-0.55
Dividends Paid	0.00	0.00	0.00	0.00	0.00	-0.61	-1.22	-0.61	-1.26	-0.63
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	-2.58	-9.22	-4.61	4.72	-0.87
Cash from Financing	0.00	0.00	0.00	0.00	0.00	-3.19	-10.44	-5.22	-2.99	-1.50

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-3.18	4.78	-5.51	4.26	1.58	-7.50	-0.32	8.21	-3.91	-3.61	4.25	-4.45	3.15	0.61	1.04	2.10	-0.54
Closing Cash Balance		6.18	10.89	6.11	11.63	7.37	5.79	13.29	13.61	5.39	9.30	12.95	9.38	12.24	9.01	8.40	7.06	4.90

Cash position		2-2026	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Change in Cash		-3.04	-6.87	6.87	0.00	-4.60	-2.30	-4.46	2.39	-0.52	-0.26
Closing Cash Balance		7.11	0.00	6.87	0.00	7.03	-2.30	2.39	9.24	6.85	-0.26

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		16.65	8.67	9.70	13.10	9.02	8.58	9.77	4.83	5.44	5.36	-1.74	1.14	-0.60	2.36	5.22	3.82	6.84
Real Free Cash Flow		32.81	8.61	9.57	13.04	8.85	8.43	9.63	4.68	5.31	5.27	-1.89	1.02	-0.71	2.20	5.05	3.64	6.67

Free Cash Flow		2-2026	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Free Cash Flow		2.64	7.59	3.46	9.15	3.19	1.33	8.98	4.49	2.82	1.41
Real Free Cash Flow		2.64	7.66	3.39	9.08	3.14	1.33	8.84	4.42	2.82	1.41