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

Advanced Drainage Systems, Inc.

WMS

Valuace

Růst

Zdraví

Cena

$ 137.13

+0.02 (0.01%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Revenues	2,989.4	2,904.2	2,874.5	2,874.5	3,071.1	2,769.3	1,982.8	1,673.8	1,384.7	1,330.4	1,257.3	1,289.5	1,177.8	1,069.0	1,017.1	1,013.8
Cost of Revenues	1,846.9	1,810.0	1,728.5	1,728.5	1,952.7	1,968.9	1,292.7	1,357.3	1,057.8	1,027.9	961.5	1,008.8	935.5	856.1	829.1	818.4
Gross Profit	1,142.5	1,094.2	1,145.9	1,145.9	1,118.4	800.4	690.1	316.5	327.0	302.5	295.8	280.7	242.3	212.9	188.0	195.4

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	693.4	850.4	829.9	615.8	690.5	782.6	815.3	653.8	662.4	780.2
Cost of Revenues	447.7	510.2	499.4	389.5	448.9	488.7	482.9	401.9	402.5	477.5
Gross Profit	245.7	340.1	330.4	226.3	241.6	293.9	332.5	252.0	259.8	302.7

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
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
Selling General & Admin Expenses	0.0	0.0	0.0	370.7	339.5	321.1	267.6	349.5	186.0	191.2	202.4	188.6	157.0	153.5	121.4	133.6
Depreciation & Amortization	186.1	183.3	154.9	154.9	149.5	145.2	149.9	124.9	71.9	75.0	8.5	9.2	55.9	55.9	63.1	55.2
Total Operating Expenses	459.5	436.8	413.8	413.8	394.7	385.1	341.3	406.5	193.9	199.2	211.0	197.8	167.2	164.9	131.4	144.9
Operating Income	682.9	657.4	732.1	732.1	719.3	411.9	344.5	-90.0	129.4	88.3	76.3	82.1	75.9	53.3	57.5	95.1

Operating Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	51.5	52.9	50.2	31.4	47.8	44.8	41.1	26.4	38.1	36.7
Total Operating Expenses	108.7	116.8	124.7	109.3	114.7	106.6	106.2	116.6	106.6	104.6
Operating Income	136.9	223.3	205.7	117.0	126.9	187.4	226.2	135.4	153.3	198.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Interest Income	19.3	23.5	22.0	22.0	9.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	91.5	91.8	88.9	88.9	70.2	33.6	35.7	82.7	18.6	15.3	17.5	18.5	16.6	16.1	18.5	21.8
Other Expense	-58.7	-63.8	-59.8	-65.4	-62.2	-28.4	-32.3	-89.6	-2.8	-11.1	-2.5	-17.9	-12.0	5.2	0.8	42.2
IBT	624.2	593.6	672.3	666.8	657.1	383.5	312.3	-179.6	111.6	76.9	64.8	46.5	46.5	37.0	38.8	70.8
Income Tax Expense	152.8	141.1	159.0	159.0	150.6	110.1	86.4	14.1	30.0	11.4	24.6	19.1	16.3	22.6	15.9	27.1
Net Income	470.7	450.2	509.9	509.9	507.1	271.3	224.2	-193.7	77.8	62.0	33.0	20.6	26.3	11.1	20.7	43.3

Net Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Interest Income	0.0	8.0	6.7	4.6	4.8	7.0	7.1	22.0	4.8	7.5
Interest Expense	22.6	23.1	23.0	22.7	23.1	23.2	22.8	22.9	22.3	21.9
Other Expense	-12.3	-14.4	-15.0	-17.0	-17.5	-15.3	-14.0	-13.6	-16.3	-13.5
IBT	124.6	208.9	190.8	100.0	109.4	172.1	212.2	121.8	137.0	184.5
Income Tax Expense	30.6	52.4	46.7	23.2	27.1	40.9	49.9	26.3	30.1	47.5
Net Income	93.6	156.0	143.9	77.2	81.2	130.4	161.4	94.8	105.6	135.8

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
EPS	$0.00	$0.00	$0.00	$6.52	$6.15	$3.22	$2.64	$-3.04	$1.36	$1.00	$0.51	$0.32	$0.26	$-0.73	$0.24	$0.55
EPS Diluted	$0.00	$0.00	$0.00	$6.45	$6.08	$3.15	$2.59	$-3.04	$1.35	$0.99	$0.50	$0.30	$0.26	$-0.73	$0.23	$0.53
Shares Outstanding	77.7	77.5	78.3	78.3	82.3	71.3	70.2	63.8	57.0	55.7	54.9	54.0	51.3	9.3	52.7	52.7
Diluted Shares Outstanding	78.3	78.2	79.0	79.0	83.3	72.9	71.6	63.8	57.6	56.3	55.6	61.4	52.0	9.3	54.9	54.9

Per Share Data	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	77.7	77.8	77.5	77.5	77.5	77.5	77.5	77.6	77.9	78.6
Diluted Shares Outstanding	78.3	78.3	78.1	78.2	78.1	78.1	78.3	78.5	78.6	79.3

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	541.6	463.3	490.2	490.2	217.1	20.1	195.0	174.2	8.9	17.6	6.5	4.5	3.6	3.9	1.4
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
Total Cash & ST Investments	541.6	463.3	490.2	490.2	217.1	20.1	195.0	174.2	8.9	17.6	6.5	4.5	3.6	3.9	1.4
Accounts Receivable	369.3	333.2	323.6	323.6	306.9	341.8	236.2	200.0	187.0	172.0	168.9	189.3	155.8	150.7	146.5
Inventory	487.8	488.3	464.2	464.2	464.0	494.3	301.0	282.4	264.5	263.8	258.4	237.7	291.8	260.3	232.4
Other Current Assets	25.6	40.0	22.0	22.0	29.4	15.7	10.8	9.6	6.1	5.1	6.7	12.9	19.0	13.6	7.2
Total Current Assets	1,424.3	1,324.8	1,300.0	1,300.0	1,017.5	871.9	743.0	666.2	466.5	458.5	440.6	438.6	469.2	428.5	387.4

Current Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Cash And Equivalents	812.9	638.3	463.3	488.9	613.0	541.6	490.2	560.7	470.4	366.1
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	812.9	638.3	463.3	488.9	613.0	541.6	490.2	560.7	470.4	366.1
Accounts Receivable	400.5	379.8	333.2	247.9	357.6	369.3	323.6	240.8	352.6	342.3
Inventory	423.8	453.7	488.3	476.4	487.2	487.8	464.2	405.4	385.1	434.6
Other Current Assets	35.8	45.3	40.0	31.9	34.0	25.6	22.0	31.5	23.9	25.5
Total Current Assets	1,672.9	1,517.0	1,324.8	1,245.1	1,491.9	1,424.3	1,300.0	1,238.4	1,231.9	1,168.5

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	927.7	1,051.0	876.4	930.2	733.1	619.4	504.3	481.4	398.9	399.4	406.9	391.7	308.5	292.1	294.9
Goodwill	617.0	720.2	617.2	617.2	620.2	610.3	599.1	597.8	102.6	103.0	100.6	100.9	98.5	86.3	86.3
Intangible Assets	340.7	448.1	352.7	352.7	407.6	431.4	482.0	555.3	37.2	44.4	51.8	59.9	63.0	81.4	94.6
Long-Term Investments	5.7	0.0	0.0	0.0	0.0	0.0	11.9	9.3	10.5	12.3	9.0	13.2	25.0	25.2	22.0
Other Long-Term Assets	132.0	146.3	122.8	69.0	122.8	116.8	85.5	69.1	36.9	38.0	30.8	23.9	21.6	2.9	3.5
Total Long-Term Assets	2,023.2	2,365.6	1,968.9	1,968.9	1,883.6	1,777.9	1,670.9	1,703.7	575.6	584.8	605.7	602.5	535.6	509.1	520.3
Total Assets	3,447.5	3,690.4	3,268.9	3,268.9	2,901.1	2,649.8	2,413.8	2,369.9	1,042.2	1,043.2	1,046.3	1,041.0	1,004.8	937.6	907.7

Long-Term Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Property, Plant & Equipment	1,110.9	1,078.7	1,051.0	1,017.6	955.4	927.7	876.4	810.9	774.0	747.3
Goodwill	725.3	725.7	720.2	720.5	617.1	617.0	617.2	617.4	620.2	620.4
Intangible Assets	423.8	437.3	448.1	462.5	328.9	340.7	352.7	365.6	382.1	394.8
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	146.4	151.2	146.3	156.6	142.3	137.8	122.8	129.6	129.9	117.6
Total Long-Term Assets	2,406.4	2,392.9	2,365.6	2,357.2	2,043.8	2,023.2	1,968.9	1,923.5	1,906.1	1,880.1
Total Assets	4,079.3	3,909.9	3,690.4	3,602.3	3,535.8	3,447.5	3,268.9	3,162.0	3,138.0	3,048.7

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	264.8	218.0	254.4	254.4	210.1	225.0	171.1	106.7	93.6	105.5	121.9	117.8	111.4	108.1	110.3
Short-Term Debt	34.1	62.5	45.6	45.6	23.2	24.5	26.3	28.3	49.0	48.9	59.2	55.1	9.6	11.2	11.9
Other Current Liabilities	148.3	117.8	138.5	138.5	145.5	141.7	120.9	103.2	63.7	66.9	11.9	66.9	60.4	45.3	45.0
Current Liabilities	492.9	398.4	439.6	439.6	378.8	391.2	318.3	238.2	206.3	221.2	255.8	247.2	173.1	164.6	167.1

Current Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Accounts Payable	225.9	227.1	218.0	183.9	273.3	264.8	254.4	207.9	223.5	205.6
Short-Term Debt	49.5	44.5	62.5	41.6	37.4	34.1	45.6	25.1	24.6	24.3
Other Current Liabilities	205.4	161.2	117.8	162.2	152.1	148.3	138.5	162.3	158.8	137.5
Current Liabilities	480.9	471.6	398.4	388.1	467.3	492.9	439.6	409.1	427.9	419.6

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	1,257.3	1,382.6	1,321.2	1,360.3	1,301.7	920.1	815.2	1,133.9	270.2	330.9	369.6	372.2	390.3	442.9	338.0
Capital Leases	79.5	183.6	95.4	95.4	40.8	16.5	52.3	64.9	84.7	82.0	80.2	76.0	61.2	0.0	0.0
Def. Tax Liability	155.8	190.4	156.7	156.7	159.1	168.4	162.2	175.6	46.0	32.3	44.0	54.9	70.3	69.2	74.1
Total Liabilities	2,062.7	2,054.6	1,988.2	1,988.2	1,906.3	1,544.7	1,350.4	1,585.3	541.5	617.9	704.1	710.9	653.6	692.0	585.1

Long-Term Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Long-Term Debt	1,381.5	1,385.7	1,382.6	1,368.1	1,345.4	1,336.8	1,321.2	1,299.7	1,295.9	1,295.6
Capital Leases	0.0	1,420.9	183.6	145.9	116.5	79.5	100.7	50.8	43.4	39.2
Def. Tax Liability	206.9	186.8	190.4	193.3	154.6	155.8	156.7	159.3	159.1	158.9
Total Liabilities	2,150.2	2,131.7	2,054.6	2,037.9	2,043.5	2,062.7	1,988.2	1,940.1	1,955.8	1,936.8

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	11.7	104.3	120.3	11.7	11.6	11.6	11.6	11.6	11.4	11.4	12.4	12.4	12.4	12.0	12.0
Retained Earnings	1,241.2	1,492.6	1,092.2	1,092.2	626.2	158.9	-75.2	-267.6	17.6	-39.2	-83.7	-54.2	-62.6	0.0	87.3
Comprehensive Income	-31.8	-37.2	-29.8	-29.8	-27.6	-24.4	-24.2	-35.3	-25.9	-21.2	-24.8	-21.3	-12.7	-6.0	-0.9
Total Common Equity	1,366.9	1,618.1	1,261.9	1,261.9	977.4	1,088.4	1,049.7	772.8	486.6	408.7	327.3	315.6	331.2	223.0	299.4

Total Common Equity	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Common Stock	94.3	99.7	104.3	106.9	109.9	115.5	120.3	133.4	145.0	160.1
Retained Earnings	1,764.5	1,622.5	1,492.6	1,427.9	1,359.1	1,241.2	1,092.2	1,008.3	913.6	788.8
Comprehensive Income	-33.2	-31.6	-37.2	-38.4	-30.7	-31.8	-29.8	-26.6	-29.7	-25.4
Total Common Equity	1,908.9	1,759.1	1,618.1	1,546.3	1,474.7	1,366.9	1,261.9	1,200.2	1,162.8	1,093.1

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		1,371.0	1,445.1	1,366.8	1,405.9	1,324.9	944.6	841.5	1,162.2	319.2	379.7	428.8	427.3	399.9	454.0	350.0
Book Value		1,384.8	1,635.8	1,280.7	1,280.7	994.9	1,105.0	1,063.4	784.6	500.6	425.3	342.2	330.1	351.2	245.6	322.6

Other		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Debt		20.2	19.2	17.7	18.1	17.6	17.9	18.8	21.6	19.4	18.8
Book Value		1,908.9	1,759.1	1,618.1	1,546.3	1,474.7	1,366.9	1,261.9	1,200.2	1,162.8	1,093.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Income	500.1	452.6	513.3	509.9	511.4	275.0	226.1	-191.8	81.5	64.8	35.9	23.5	29.1	12.9	23.2	44.4
Depreciation & Amortization	158.8	183.3	154.9	151.8	145.1	141.8	145.6	124.9	71.9	75.0	72.4	71.0	55.9	55.9	63.1	55.2
Stock-Based Compensation	32.1	26.6	32.0	32.0	21.7	108.0	65.4	279.1	21.8	18.8	17.9	13.8	18.9	35.8	9.4	6.4
Change Working Capital	-34.6	-82.2	26.2	26.2	33.4	-241.2	20.7	53.9	-37.9	-22.4	-8.6	1.4	-35.8	-36.0	-13.3	-6.8
Change In Accounts Receivable	-28.2	1.4	-14.6	-14.6	37.5	-97.0	-34.8	5.2	-18.0	-4.3	15.1	-37.8	-10.4	-6.7	24.8	-29.7
Change In Accounts Payable	49.2	-63.9	40.4	40.4	-29.0	50.1	71.2	31.6	-16.9	-14.9	0.0	0.0	-18.9	7.3	0.0	11.8
Change In Inventories	-55.3	-15.7	0.6	0.6	30.2	-189.7	-14.6	19.1	-2.0	-4.8	-27.9	28.3	-7.6	-33.1	-32.2	13.7
Other Non-cash Items	333.9	1.7	-6.1	0.4	6.1	-10.9	7.9	42.9	1.6	12.1	-4.4	17.1	12.0	-1.3	0.2	-36.6
Cash from Operations	657.4	0.0	0.0	717.9	707.8	274.9	452.2	306.2	151.7	137.1	104.2	134.8	68.6	62.1	75.4	57.0

Cash Flow From Operating Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Income	94.0	156.5	144.1	76.8	82.3	131.2	162.3	95.5	106.9	137.0
Depreciation & Amortization	51.5	54.7	50.2	49.6	47.8	44.8	41.1	42.9	38.1	36.7
Stock-Based Compensation	8.8	8.6	8.4	4.8	7.8	7.0	7.0	8.4	7.4	9.3
Change Working Capital	104.8	12.6	68.9	-93.7	46.5	-13.6	-21.4	-127.8	80.8	33.7
Change In Accounts Receivable	162.8	-20.5	-42.1	-81.6	118.6	11.4	-47.0	-81.8	110.8	-10.1
Change In Accounts Payable	-55.6	1.2	77.0	5.0	-99.0	-24.2	54.3	13.0	-12.2	-6.0
Change In Inventories	-6.9	29.5	40.0	-15.6	24.6	0.3	-25.0	-59.2	-19.5	48.4
Other Non-cash Items	0.3	-16.5	7.1	4.6	2.9	-1.2	-4.6	1.3	8.4	-1.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Capital Expenditure	-199.4	-212.9	-183.8	-183.8	-166.9	-149.1	-78.8	-67.7	-43.4	-41.7	-51.3	-44.9	-36.1	-43.6	-39.8	-29.9
Acquisitions	27.5	-237.3	0.0	0.0	-48.0	-49.3	0.0	-1,089.3	0.0	-2.0	-8.6	-3.2	-44.0	-6.4	-5.0	-47.7
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
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
Other Investing Activities	-19.0	0.0	0.0	28.1	0.4	-0.4	0.9	6.5	0.9	13.3	-1.4	-0.9	-0.4	8.2	0.1	41.8
Cash from Investing	-190.9	0.0	0.0	-155.7	-214.5	-198.8	-77.9	-1,150.5	-42.5	-30.4	-61.3	-49.0	-80.5	-41.8	-44.8	-35.8

Cash Flow From Investing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Capital Expenditure	-85.7	-58.4	-52.6	-46.5	-54.2	-54.5	-57.7	-47.4	-53.8	-40.5
Acquisitions	0.0	1.0	-19.6	0.0	0.0	0.0	0.0	0.0	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
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	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Debt Repaid	-28.7	0.0	0.0	-26.9	-264.7	-280.1	-328.5	-2,045.1	-493.0	-635.8	-440.2	-483.9	-443.4	-511.6	-361.2	-393.1
Debt Issued	79.8	78.3	-39.1	107.8	645.0	383.2	7.8	2,888.1	432.5	586.7	441.8	511.3	389.2	615.7	711.2	393.1
Issuance of Common Stock	12.6	0.0	0.0	0.0	0.0	0.0	0.0	293.6	0.0	571.9	0.0	0.0	79.1	615.7	331.2	389.0
Repurchase of Common Stock	-208.8	-69.9	-207.3	-207.3	-575.0	-292.0	0.0	2,890.0	0.0	-7.9	0.0	0.0	0.0	-5.5	-3.3	-4.2
Dividends Paid	-45.3	0.0	0.0	-44.0	-39.6	-38.5	-32.2	-92.1	-26.1	-18.5	-16.8	-16.2	-4.8	-112.7	-6.2	-4.9
Other Financing Activities	-14.5	0.0	0.0	-6.2	583.1	359.5	6.1	-34.8	401.5	-4.7	414.2	416.1	381.1	-3.6	8.1	-8.0
Cash from Financing	-284.7	0.0	0.0	-284.3	-296.3	-251.1	-354.6	1,011.6	-117.7	-95.0	-42.8	-84.1	12.1	-17.7	-31.3	-21.2

Cash Flow From Financing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	1,431.0	0.8	-14.9	35.5	26.9	11.8	4.2	42.0	4.2	0.7
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	0.0	0.0	0.0	0.0	0.0	-20.7	-49.2	-29.1	-76.6	-53.8
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	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Change in Cash		181.1	-26.6	278.7	278.7	197.0	-174.9	20.8	165.3	-8.7	11.1	-0.1	0.9	-0.3	2.6	-0.7	-0.1
Closing Cash Balance		541.6	469.3	495.8	495.8	217.1	20.1	195.0	174.2	8.9	17.6	6.5	4.5	3.6	3.9	1.4	2.1

Cash position		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Change in Cash		192.0	174.7	175.0	-25.5	-124.1	71.5	51.5	-70.5	95.9	104.3
Closing Cash Balance		1,010.9	818.9	644.3	469.3	494.8	618.9	547.4	495.8	566.3	470.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Free Cash Flow		457.9	368.5	534.1	534.1	540.9	125.8	373.5	238.5	108.3	95.4	52.9	89.9	32.5	18.5	35.5	27.1
Real Free Cash Flow		425.9	342.0	502.1	502.1	519.2	17.8	308.0	-40.6	86.4	76.6	35.1	76.0	13.5	-17.3	26.2	20.8

Free Cash Flow		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Free Cash Flow		183.6	176.4	222.4	-5.3	135.7	112.4	125.7	-29.8	187.6	174.4
Real Free Cash Flow		174.7	167.9	214.0	-10.1	127.9	105.5	118.7	-38.1	180.2	165.0