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

Virtus Investment Partners, Inc.

VRTS

Valuace

Růst

Zdraví

Cena

$ 133.16

-0.97 (-0.57%)

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	830.6	830.6	902.8	841.5	881.7	974.7	603.2	562.3	551.4	424.4	321.7	380.2	448.6	387.7	278.5	204.7	144.6
Cost of Revenues	208.6	208.6	432.6	404.7	371.3	358.2	267.3	240.5	238.5	191.4	135.6	137.1	139.8	131.8	105.6	152.7	98.4
Gross Profit	622.0	622.0	470.2	436.7	510.5	616.4	335.9	321.7	312.8	233.0	186.1	243.1	308.8	255.9	172.9	51.9	46.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	189.1	215.1	209.5	216.9	232.4	226.0	223.4	221.1	214.6	218.3
Cost of Revenues	-97.3	98.8	98.0	109.1	106.2	105.6	105.7	115.2	31.2	101.6
Gross Profit	286.4	116.3	111.5	107.8	126.2	120.4	117.7	105.9	183.4	116.7

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	96.8	112.6	141.0	77.0	82.1	92.4	72.0	69.0	89.7	123.7	97.8	72.2	152.7	28.3
Depreciation & Amortization	59.8	59.8	69.0	68.4	62.4	156.5	34.8	35.2	29.7	15.7	5.6	6.7	6.5	6.8	5.9	5.9	6.9
Total Operating Expenses	477.1	477.1	287.7	285.3	301.0	278.6	191.6	194.7	199.7	164.4	131.0	162.7	177.8	142.2	110.9	188.7	35.2
Operating Income	144.9	144.9	182.5	151.5	321.1	325.5	257.2	248.6	113.1	58.0	50.8	80.4	130.7	113.5	60.4	13.9	9.3

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	41.7	24.2
Depreciation & Amortization	11.7	16.2	15.8	16.1	16.2	16.3	18.4	18.2	17.4	17.4
Total Operating Expenses	270.4	69.3	66.3	71.2	75.5	65.2	73.5	73.6	41.7	71.1
Operating Income	16.0	47.1	45.2	36.6	50.7	55.3	44.2	32.3	39.0	44.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	199.8	199.8	217.2	210.2	111.8	91.4	111.0	119.2	103.4	51.5	22.1	14.4	9.0	3.2	1.3	0.3	0.7
Interest Expense	162.4	162.4	183.3	178.8	93.4	69.6	97.3	111.5	84.2	47.3	12.0	0.5	0.5	0.8	0.9	0.8	1.0
Other Expense	42.4	42.4	25.4	35.1	-157.2	28.2	-93.3	-107.9	-23.3	7.6	4.5	-26.7	-3.1	5.7	2.3	-2.5	-0.4
IBT	187.2	187.2	207.9	186.6	163.9	353.7	163.9	140.7	109.0	80.4	69.8	67.6	136.3	121.9	64.8	13.0	10.2
Income Tax Expense	51.3	51.3	55.4	45.1	57.3	90.8	43.9	35.2	33.0	40.5	21.0	37.0	39.3	44.8	27.0	-132.4	0.5
Net Income	138.4	138.4	121.7	130.6	117.5	208.1	120.0	95.6	75.5	37.0	48.5	35.1	97.7	75.2	37.7	145.4	9.6

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	53.0	48.1	48.1	50.6	54.1	53.5	55.0	54.6	53.2	52.7
Interest Expense	46.6	38.6	38.1	39.1	46.2	43.9	47.6	45.7	49.2	44.4
Other Expense	31.2	-2.6	9.9	3.8	7.8	9.6	-6.4	14.4	12.8	5.4
IBT	47.3	44.4	55.1	40.4	58.5	64.9	37.8	46.7	51.8	50.3
Income Tax Expense	13.4	13.1	12.4	12.4	19.0	15.8	11.7	8.8	13.3	12.2
Net Income	35.5	31.9	42.4	28.6	33.3	41.0	17.6	29.9	30.8	30.9

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	$18.02	$15.90	$27.13	$15.74	$12.54	$10.53	$4.09	$6.34	$3.99	$10.75	$9.18	$4.87	$17.98	$0.87
EPS Diluted	$0.00	$0.00	$0.00	$17.71	$15.50	$26.01	$15.04	$11.74	$8.86	$3.96	$6.20	$3.92	$10.51	$8.92	$4.66	$16.34	$0.81
Shares Outstanding	6.8	6.8	7.1	7.2	7.4	7.7	7.6	7.0	7.2	7.0	7.6	8.8	9.1	8.2	7.7	6.2	6.0
Diluted Shares Outstanding	6.9	6.9	7.2	7.4	7.6	8.0	8.0	8.1	8.5	7.2	7.8	9.0	9.3	8.4	8.1	6.8	6.4

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	$4.21	$4.26
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.21	$4.19
Shares Outstanding	6.8	6.8	6.9	7.0	7.0	7.1	7.1	7.1	7.2	7.3
Diluted Shares Outstanding	6.9	6.9	7.0	7.1	7.1	7.2	7.2	7.3	7.3	7.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	349.7	399.6	340.3	338.2	378.9	333.5	321.5	253.7	233.5	82.7	97.4	203.3	271.5	63.4	45.3	43.9
Short Term Investments	0.0	0.0	0.0	100.3	0.0	0.0	62.5	79.6	90.7	145.3	331.9	243.6	148.6	59.0	15.0	10.3
Total Cash & ST Investments	349.7	399.6	340.3	338.2	378.9	333.5	321.5	253.7	233.5	228.0	429.3	446.9	420.2	122.4	60.3	54.2
Accounts Receivable	105.6	117.2	109.1	99.3	123.9	84.5	74.1	70.0	65.6	35.9	38.8	49.7	50.2	37.3	27.1	21.1
Inventory	0.0	0.0	0.0	250.9	0.0	0.0	0.0	79.6	90.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	0.0	0.7	0.7	0.0	0.0	0.0	0.0	-78.6	-89.9	1.0	10.4	8.2	0.0	5.1	5.2	3.0
Total Current Assets	456.3	517.5	450.1	688.5	710.0	424.3	396.1	324.7	299.9	264.9	478.4	504.9	470.4	164.8	92.6	78.4

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	461.3	242.7	218.9	399.6	310.5	349.7	246.9	340.3	195.4	201.5
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	714.0	0.0
Total Cash & ST Investments	461.3	242.7	218.9	399.6	310.5	349.7	246.9	340.3	195.4	201.5
Accounts Receivable	106.5	108.6	112.9	117.2	112.2	105.6	116.4	109.1	107.0	104.2
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-104.9
Other Current Assets	0.9	0.6	0.7	0.7	1.4	1.0	0.8	0.7	0.0	0.7
Total Current Assets	568.7	352.0	332.5	517.5	424.1	456.3	364.1	450.1	195.4	201.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	25.2	127.2	26.2	19.1	12.5	14.5	18.2	20.2	10.8	7.7	9.1	7.2	7.2	7.8	5.5	6.6
Goodwill	397.1	397.1	397.1	348.8	338.4	290.4	290.4	290.4	170.2	6.8	6.7	5.3	5.3	5.3	4.8	4.8
Intangible Assets	401.6	378.2	432.1	442.5	500.6	280.3	310.4	338.8	302.0	38.4	40.9	41.8	44.6	48.7	52.1	53.0
Long-Term Investments	2,215.0	2,374.8	2,215.4	2,290.4	2,249.1	2,398.2	2,113.3	1,829.1	1,706.2	436.3	256.2	63.4	37.3	10.4	9.3	6.2
Other Long-Term Assets	128.1	176.5	132.7	140.4	104.3	49.7	60.5	45.3	69.3	22.7	14.3	16.1	15.7	0.0	0.0	6.6
Total Long-Term Assets	3,191.4	3,477.0	3,228.5	3,264.5	3,224.2	3,042.6	2,808.6	2,545.8	2,290.9	559.5	381.4	193.9	174.6	167.9	193.8	70.5
Total Assets	3,647.7	3,994.5	3,678.6	3,952.9	3,934.2	3,466.9	3,204.6	2,870.5	2,590.8	824.4	859.7	698.8	645.0	332.7	286.4	148.9

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	99.6	102.0	81.1	127.2	23.3	25.2	26.1	26.2	25.5	23.2
Goodwill	397.1	397.1	397.1	397.1	397.1	397.1	397.1	397.1	397.1	397.1
Intangible Assets	339.4	352.3	365.3	378.2	388.7	401.6	416.8	432.1	452.3	467.8
Long-Term Investments	2,368.6	2,349.5	2,380.4	2,374.8	2,225.2	2,215.0	2,194.9	2,215.4	2,221.6	2,148.3
Other Long-Term Assets	113.8	123.6	109.5	176.5	115.4	128.1	125.2	132.7	-2,270.7	-2,194.8
Total Long-Term Assets	3,337.6	3,344.3	3,355.2	3,477.0	3,177.6	3,191.4	3,184.1	3,228.5	849.4	864.9
Total Assets	3,906.3	3,696.2	3,687.7	3,994.5	3,601.7	3,647.7	3,548.1	3,678.6	0.2	0.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	30.3	49.5	38.8	33.2	48.5	25.4	23.3	27.9	29.6	25.2	23.0	31.6	29.9	14.0	5.0	4.2
Short-Term Debt	0.0	0.0	0.0	2,083.3	0.0	0.0	277.8	329.2	0.0	30.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	119.1	158.0	107.8	-1,836.6	199.9	54.8	278.3	171.8	119.5	4.1	87.7	71.6	61.6	48.4	41.6	29.9
Current Liabilities	149.4	207.5	146.6	279.9	248.4	80.2	579.5	528.9	149.1	123.2	110.8	103.3	91.5	62.4	46.7	34.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	51.7	49.4	56.7	49.5	30.1	30.3	44.3	38.8	32.7	39.4
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	294.2
Other Current Liabilities	95.9	100.0	121.6	158.0	103.4	119.1	107.8	107.8	201.7	124.8
Current Liabilities	147.6	149.5	178.3	207.5	133.4	149.4	152.1	146.6	234.4	458.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2,237.9	2,474.1	2,175.7	2,338.3	2,300.0	2,391.7	1,834.5	1,620.3	1,705.8	328.8	152.6	0.0	0.0	22.7	21.4	21.8
Capital Leases	0.0	70.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.7	6.4	6.8
Def. Tax Liability	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	8.8
Total Liabilities	2,646.1	2,985.6	2,705.5	3,016.3	2,958.6	2,630.5	2,454.5	2,169.2	1,981.4	465.4	276.4	112.4	109.9	85.1	103.2	100.6

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	2,515.5	2,348.2	2,341.2	2,474.1	2,177.6	2,237.9	2,175.1	2,175.7	2,217.8	1,911.6
Capital Leases	94.3	95.4	72.1	70.0	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	0.0	0.0	0.0
Total Liabilities	2,883.4	2,674.8	2,670.9	2,985.6	2,610.9	2,646.1	2,556.9	2,705.5	2,801.5	2,678.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	226.5	268.2	207.4	130.3	61.0	-135.3	-215.2	-310.9	-386.2	-424.3	-472.6	-507.5	-605.2	-680.4	-718.1	-863.5
Comprehensive Income	-0.2	-0.4	-0.1	-0.4	0.0	0.0	0.0	-0.7	-0.6	-0.2	-1.0	-0.2	-0.2	-0.3	0.0	-0.3
Total Common Equity	868.7	897.5	863.9	817.0	828.3	711.1	675.7	629.9	588.6	321.7	509.6	563.5	492.9	244.5	183.2	48.3

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	322.3	307.4	281.0	268.2	251.3	226.5	223.0	207.4	190.6	174.0
Comprehensive Income	0.6	0.6	-0.1	-0.4	0.2	-0.2	-0.2	-0.1	-0.4	-0.1
Total Common Equity	918.7	896.4	893.7	897.5	889.0	868.7	871.7	863.9	862.1	851.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,237.9	2,474.1	2,175.7	2,338.3	2,300.0	2,391.7	2,112.4	1,949.4	1,705.8	358.8	152.6	0.0	0.0	22.7	21.4	21.8
Book Value		1,001.6	1,008.9	973.2	936.7	975.6	836.5	750.1	701.3	609.4	358.9	583.3	586.4	535.1	247.6	183.2	48.3

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		104.3	125.0	123.1	111.4	98.1	132.9	119.5	109.2	70.6	87.6
Book Value		918.7	896.4	893.7	897.5	889.0	868.7	871.7	863.9	862.1	851.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	140.5	136.0	152.5	141.5	106.6	262.8	120.0	105.5	76.1	39.9	48.8	30.7	97.0	77.1	37.8	145.4	9.6
Depreciation & Amortization	71.4	63.6	69.0	68.4	64.2	50.8	38.9	39.6	33.4	18.3	5.8	7.0	6.8	7.0	6.2	5.9	6.9
Stock-Based Compensation	30.4	24.0	32.8	26.8	24.0	26.2	21.5	22.2	23.1	20.3	11.9	11.9	9.8	8.0	6.9	5.6	3.9
Change Working Capital	-28.9	1.1	-16.4	12.4	-3.0	41.7	4.0	-4.4	0.1	10.7	9.0	-6.7	2.8	24.2	3.4	5.7	2.4
Change In Accounts Receivable	11.5	22.2	8.8	6.8	37.5	-30.1	-9.7	-1.4	24.8	-1.0	-1.7	10.6	-4.2	-13.4	-9.6	-6.0	-1.7
Change In Accounts Payable	-120.6	-23.2	0.0	0.0	-47.4	72.6	13.7	-3.0	-24.7	11.5	0.1	-14.8	17.8	37.6	14.1	13.0	4.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	-72.6	-13.7	3.0	24.7	-11.5	1.0	14.9	-17.8	-37.6	-14.1	-13.0	-4.0
Other Non-cash Items	-51.4	-300.2	-243.3	-13.3	-57.2	293.8	-416.8	-205.7	-205.7	-294.8	-51.4	-258.6	-179.6	-120.1	-41.1	-6.5	-1.3
Cash from Operations	170.5	0.0	0.0	237.2	132.7	665.7	-226.1	-36.7	-62.6	-182.7	30.5	-209.4	-58.9	28.8	39.8	23.7	21.7

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	33.9	31.3	42.7	28.1	39.5	49.1	26.0	37.9	38.5	38.2
Depreciation & Amortization	15.5	16.2	15.8	16.1	16.2	16.3	18.4	18.2	17.4	17.4
Stock-Based Compensation	4.7	5.7	6.8	6.7	8.6	8.2	9.2	6.8	6.8	7.7
Change Working Capital	49.0	48.5	11.5	-108.0	36.6	98.4	17.9	-116.3	49.1	20.4
Change In Accounts Receivable	8.0	4.7	-1.5	10.9	-1.2	-0.3	10.6	-0.3	3.4	-2.1
Change In Accounts Payable	38.3	0.0	0.0	0.0	0.0	120.6	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	-352.5	3.5	-3.1	51.9	-208.5	-104.5	-1.1	17.8	-103.1	41.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.3	127.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-9.5	0.0	-5.6	-8.8	-6.6	-5.8	-1.0	-7.6	-11.7	-1.5	-2.0	-4.7	-2.4	-2.0	-3.8	-0.7	-0.3
Acquisitions	0.0	0.0	0.0	-120.6	-20.6	-155.6	409.6	1,016.3	-127.0	-393.4	6.2	0.1	-10.6	0.0	0.0	0.0	0.0
Investments	-298.3	-1,488.0	0.0	0.0	-948.3	-1,168.6	-1,293.5	-1,016.3	-20.2	-21.4	-0.1	-0.2	-0.3	-0.2	-0.7	-3.3	-1.5
Sales of Investment	323.7	1,130.8	0.0	0.0	820.5	1,454.6	883.9	2.0	37.8	615.6	406.2	1.5	10.6	0.0	0.0	0.0	0.0
Other Investing Activities	-0.8	0.0	0.0	-0.3	127.5	-299.5	9.7	10.0	-0.1	-616.2	-407.1	-3.1	-5.4	-4.0	-0.7	0.0	0.0
Cash from Investing	-10.3	0.0	0.0	-129.7	-27.5	-175.0	8.7	4.4	-121.2	-417.0	3.1	-6.4	-8.2	-6.2	-5.2	-4.1	-1.9

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	5.9	-1.4	-1.6	-3.0	3.7	-0.4	-1.3	-1.9	-2.4	-3.9
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-459.0	0.0	0.0	-327.2	-501.7	-642.4	0.0	0.0	0.0	0.0
Sales of Investment	63.5	0.0	0.0	375.1	288.5	584.2	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	0.0	-0.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.4	-4.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-414.4	0.0	0.0	-203.4	-204.6	-570.4	-473.6	-250.5	-693.3	-137.1	-3.6	-0.4	0.0	-15.0	0.0	0.0	0.0
Debt Issued	446.6	2,474.1	298.5	40.7	243.0	478.7	752.8	413.5	937.0	1,484.1	209.7	152.9	0.0	-7.7	1.4	-0.4	21.8
Issuance of Common Stock	269.3	0.0	0.0	0.0	0.0	444.8	780.1	415.3	963.2	109.5	194.2	154.2	0.0	191.8	0.0	0.0	0.0
Repurchase of Common Stock	-52.5	-60.0	-44.9	-45.0	-90.0	-57.5	-32.5	-40.0	-27.5	-7.5	-233.8	-80.0	-40.3	-19.7	-8.9	-7.9	-0.9
Dividends Paid	-54.3	0.0	0.0	-52.0	-47.3	-31.4	-24.9	-25.3	-22.4	-18.8	-13.8	-16.0	-8.2	-0.6	0.0	-10.2	-3.4
Other Financing Activities	-34.7	0.0	0.0	-55.7	239.8	-29.8	-13.9	0.1	-15.9	804.4	8.6	52.2	47.3	29.0	-7.5	-0.2	-0.2
Cash from Financing	-167.2	0.0	0.0	-356.1	-102.1	-244.4	235.3	99.6	204.2	750.5	-48.3	109.9	-1.2	185.5	-16.5	-18.3	-4.5

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	-36.5	-30.5
Debt Issued	2,515.5	167.3	7.0	-132.9	296.6	-60.4	62.9	-0.6	-5.7	42.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-10.0	0.0	-30.0	-20.0	-12.5	-14.9	-12.5	-5.0	-20.0	-15.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.7	-12.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	-17.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-70.3	-75.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-7.0	77.9	59.3	-248.2	3.0	246.3	17.9	67.3	20.4	150.8	-14.7	-105.9	-68.2	208.1	18.2	1.3	15.3
Closing Cash Balance		350.7	478.2	400.3	341.0	589.2	586.1	339.8	321.9	254.7	233.5	82.7	97.4	203.3	271.5	63.4	45.3	43.9

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		15.9	218.9	23.8	-180.7	88.4	-38.8	103.0	-93.3	-64.8	48.2
Closing Cash Balance		478.2	462.2	243.3	219.6	400.3	311.9	350.7	247.7	341.0	405.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		161.0	-74.1	-3.8	228.3	126.1	659.9	-227.1	-44.3	-74.3	-184.2	28.5	-214.1	-61.3	26.8	36.0	22.9	21.4
Real Free Cash Flow		130.5	-98.1	-36.7	201.5	102.0	633.7	-248.6	-66.5	-97.4	-204.5	16.6	-226.0	-71.1	18.9	29.1	17.3	17.5

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		-241.5	106.9	74.2	-6.8	-104.7	68.7	68.6	-36.5	4.9	123.9
Real Free Cash Flow		-246.2	101.2	67.4	-13.5	-113.3	60.5	59.4	-43.3	-1.8	116.2