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

Wheaton Precious Metals Corp.

WPM

Valuace

Růst

Zdraví

Cena

$ 134.00

-0.15 (-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	2,327.9	2,355.1	1,284.6	1,016.0	1,065.1	1,201.7	1,096.2	861.3	794.0	843.2	891.6	648.7	620.2	706.5	849.6	730.0	423.4
Cost of Revenues	580.4	655.5	482.1	442.6	499.6	542.7	510.7	515.4	498.1	506.2	563.1	388.8	311.3	283.5	218.7	143.7	82.7
Gross Profit	1,747.5	1,699.6	802.6	573.4	565.5	658.9	585.6	345.9	295.9	337.0	328.4	259.9	308.9	423.0	630.8	586.3	340.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	878.0	476.3	503.2	470.4	380.5	308.3	299.1	296.8	322.1	223.1
Cost of Revenues	204.6	74.3	150.2	151.3	133.1	110.8	112.9	125.2	140.4	96.2
Gross Profit	673.4	402.0	353.0	319.1	247.4	197.4	186.2	171.6	181.7	126.9

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	59.9	53.5	52.9	65.7	49.7	48.0	31.6	31.5	29.7	34.3	32.4	28.8	25.2	24.7
Depreciation & Amortization	306.5	310.5	248.3	215.9	234.2	256.7	247.9	258.7	251.9	263.4	309.7	199.2	160.5	144.4	101.5	57.7	57.8
Total Operating Expenses	151.6	79.4	181.8	68.2	55.9	54.8	65.7	51.6	49.0	32.5	32.5	30.3	34.7	32.6	29.0	28.4	82.2
Operating Income	1,595.9	1,620.3	620.8	505.3	511.9	600.9	519.9	291.6	244.3	311.6	294.0	201.6	308.9	423.0	630.8	558.4	258.4

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	15.8	12.5
Depreciation & Amortization	87.9	66.3	75.3	77.0	69.2	55.9	59.2	64.0	70.8	46.2
Total Operating Expenses	13.4	86.4	23.4	28.4	129.8	21.5	17.2	13.3	15.8	12.9
Operating Income	660.0	315.5	329.7	290.7	117.6	175.9	169.0	158.3	165.9	112.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	27.3	37.4	24.8	34.9	6.3	0.2	0.2	1.0	0.8	0.4	0.1	0.1	0.1	0.2	1.2	0.0	0.0
Interest Expense	5.8	5.9	5.5	5.5	0.1	0.4	16.7	44.9	40.2	25.0	24.2	4.1	2.3	6.1	1.2	-0.9	-36.3
Other Expense	112.2	107.5	23.5	33.8	157.7	153.7	-14.5	-214.5	198.7	-220.8	-76.3	-388.8	-72.3	-7.7	-2.3	0.5	18.1
IBT	1,708.1	1,727.8	644.3	539.1	669.6	754.6	505.3	77.1	443.0	56.8	193.8	-165.4	198.8	370.4	600.8	558.4	276.5
Income Tax Expense	227.8	230.3	115.2	1.4	0.5	-0.3	-2.5	-9.1	15.9	-0.9	-1.3	-3.4	-1.0	-5.1	14.8	8.3	-13.6
Net Income	1,480.3	1,497.5	529.1	537.6	669.1	754.9	507.8	86.1	427.1	57.7	195.1	-162.0	199.8	375.5	586.0	550.0	290.1

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	9.9	0.0	8.6	8.8	7.7	6.8	4.4	5.7	9.9	9.8
Interest Expense	1.5	1.4	1.5	1.4	1.4	1.4	1.3	1.4	0.1	0.1
Other Expense	0.7	97.1	8.3	6.1	7.7	6.2	3.8	5.8	-0.7	9.3
IBT	660.7	412.6	338.0	296.8	125.4	182.1	172.8	164.0	169.7	121.5
Income Tax Expense	93.8	45.4	45.7	42.8	37.2	27.5	50.5	0.0	-3.4	5.1
Net Income	566.8	367.2	292.3	254.0	88.1	154.6	122.3	164.0	168.4	116.4

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	$1.19	$1.48	$1.68	$1.13	$0.19	$0.96	$0.13	$0.45	$-0.41	$0.56	$1.06	$1.66	$1.56	$0.84
EPS Diluted	$0.00	$0.00	$0.00	$1.19	$1.48	$1.67	$1.13	$0.19	$0.96	$0.13	$0.45	$-0.41	$0.56	$1.05	$1.65	$1.55	$0.83
Shares Outstanding	454.0	453.9	453.5	452.8	451.6	450.1	448.7	446.0	443.4	442.0	430.5	395.8	359.4	355.6	353.9	353.2	344.3
Diluted Shares Outstanding	454.8	454.7	454.1	453.5	452.3	451.2	450.1	446.9	443.9	442.4	430.8	395.9	359.8	356.6	356.0	355.9	350.4

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	$0.38	$0.25
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.38	$0.25
Shares Outstanding	454.0	455.0	453.9	453.7	453.7	454.3	453.4	453.1	453.0	453.0
Diluted Shares Outstanding	454.8	454.8	454.7	454.4	454.4	454.3	454.1	453.7	453.6	453.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	540.1	818.2	546.5	696.1	226.0	192.7	104.0	75.8	98.5	124.3	103.3	308.1	95.8	778.2	227.6	428.6
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	77.9	0.0
Total Cash & ST Investments	540.1	818.2	546.5	696.1	226.0	192.7	104.0	75.8	98.5	124.3	103.3	308.1	95.8	778.2	227.6	428.6
Accounts Receivable	14.2	6.2	16.0	10.2	12.4	6.7	7.7	2.4	3.2	2.3	1.1	4.1	4.6	6.2	4.9	7.1
Inventory	0.0	0.0	1.4	10.5	8.7	2.4	41.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	4.4	3.7	3.5	0.4	0.0	0.1	41.6	1.5	1.7	1.5	1.5	26.3	0.8	1.0	1.0	0.7
Total Current Assets	558.7	828.1	567.4	720.1	249.7	201.8	154.8	79.7	103.4	128.1	105.9	338.5	101.3	785.4	233.5	436.5

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	1,157.7	1,005.9	1,085.6	818.2	694.1	540.2	306.1	543.7	833.9	828.8
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	1,157.7	1,005.9	1,085.6	818.2	694.1	540.2	306.1	543.7	833.9	828.8
Accounts Receivable	41.5	15.6	6.3	4.7	8.5	8.7	4.8	9.3	9.5	6.1
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4	2.4	5.0
Other Current Assets	4.0	4.7	5.3	5.2	7.2	9.9	9.9	10.2	10.3	9.6
Total Current Assets	1,203.2	1,026.2	1,097.2	828.1	709.9	558.8	320.8	564.5	856.2	849.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	6,529.9	6,388.3	6,130.1	5,763.9	5,952.7	5,531.0	5,776.2	6,196.2	5,454.1	5,948.4	5,494.2	4,271.0	4,242.1	2,281.2	1,928.5	1,912.9
Goodwill	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
Intangible Assets	1.7	4.6	6.4	0.0	0.0	3.0	4.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	135.1	139.4	296.8	255.5	59.9	199.9	310.6	167.3	98.6	64.6	19.8	32.9	40.8	121.4	73.7	284.4
Other Long-Term Assets	20.6	64.1	3.3	18.1	6.9	5.0	4.5	26.8	27.2	12.2	12.3	5.4	5.7	1.3	1.9	1.3
Total Long-Term Assets	6,689.5	6,596.4	6,436.6	6,039.8	6,046.4	5,755.4	6,123.3	6,390.3	5,579.9	6,025.2	5,526.3	4,309.3	4,288.6	2,404.0	2,004.1	2,198.6
Total Assets	7,248.2	7,424.5	7,031.2	6,759.9	6,296.2	5,957.3	6,278.0	6,470.0	5,683.3	6,153.3	5,632.2	4,647.8	4,389.8	3,189.3	2,237.5	2,635.1

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	6,847.7	6,767.7	6,409.5	6,388.3	6,463.7	6,495.3	6,518.8	6,112.1	5,802.8	5,753.1
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	1.3	1.4	4.6	1.6	1.7	1.8	6.4	2.0	2.1
Long-Term Investments	304.8	171.5	169.3	139.4	143.5	123.6	272.1	296.8	200.6	255.1
Other Long-Term Assets	63.9	15.6	62.0	64.1	67.6	67.7	67.0	15.5	5.3	5.3
Total Long-Term Assets	7,216.3	6,956.2	6,642.1	6,596.4	6,676.3	6,688.3	6,859.6	6,436.6	6,025.3	6,030.5
Total Assets	8,419.5	7,982.4	7,739.3	7,424.5	7,386.2	7,247.1	7,180.5	7,001.1	6,881.5	6,879.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	12.3	13.6	13.5	12.6	13.9	13.0	11.8	19.9	12.1	18.8	10.7	14.8	20.4	20.9	130.8	1.1
Short-Term Debt	0.4	0.3	0.6	0.8	0.8	0.8	0.7	5.6	0.0	0.2	1.9	1.4	0.7	28.6	28.6	28.6
Other Current Liabilities	8.1	13.6	12.0	17.3	0.1	0.1	41.5	3.4	0.0	0.2	1.9	1.4	0.7	0.0	8.7	141.6
Current Liabilities	20.8	29.5	26.1	30.7	29.7	31.2	64.7	28.8	12.1	19.1	12.6	16.2	21.1	49.5	169.7	171.3

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	15.4	7.9	7.7	13.6	14.8	12.3	10.9	13.5	12.0	9.6
Short-Term Debt	0.6	0.6	0.5	0.3	0.3	0.4	0.5	0.6	0.6	0.6
Other Current Liabilities	132.8	17.6	88.2	13.6	12.5	8.1	76.5	12.0	9.4	8.7
Current Liabilities	148.7	139.1	96.4	29.5	27.6	20.8	88.0	25.9	22.0	18.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	5.3	4.9	5.6	1.2	2.1	197.9	878.0	1,264.0	770.0	1,193.0	1,466.0	998.5	998.1	21.5	107.2	78.6
Capital Leases	5.3	5.2	6.2	2.0	2.9	3.6	4.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	2.4	0.0	0.2	0.2	0.1	0.2	0.1	0.1	0.1	0.3	0.2	0.9	2.2	9.3	0.0	0.8
Total Liabilities	89.6	165.1	45.7	42.2	46.0	242.7	952.1	1,298.1	783.6	1,213.3	1,481.5	1,019.0	1,023.3	82.3	565.6	373.1

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	7.4	7.7	7.6	4.9	5.3	5.3	5.4	5.6	5.7	5.9
Capital Leases	8.0	8.2	8.1	5.2	5.7	5.7	5.4	5.6	6.2	6.5
Def. Tax Liability	0.0	0.4	0.4	0.0	0.0	0.0	0.0	6.1	0.2	0.2
Total Liabilities	326.8	256.7	273.2	165.1	126.2	87.4	101.3	51.3	38.3	33.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	3,795.6	3,798.1	3,758.0	3,752.7	3,699.0	3,646.3	3,599.2	3,516.4	3,472.0	3,445.9	2,815.6	2,037.9	1,879.5	1,811.6	0.0	0.0
Retained Earnings	3,425.2	3,524.8	3,231.7	2,898.5	2,504.1	1,941.4	1,566.0	1,647.6	1,350.6	1,438.8	1,358.4	1,619.7	1,512.7	1,297.2	190.9	633.9
Comprehensive Income	29.0	-63.5	-39.9	66.5	47.0	126.9	160.7	7.9	77.0	55.3	-23.2	-28.8	-25.6	-1.7	5.6	178.7
Total Common Equity	7,158.6	7,259.4	6,949.8	6,717.7	6,250.1	5,714.6	5,325.9	5,171.9	4,899.7	4,940.0	4,150.7	3,628.7	3,366.5	3,107.1	1,672.0	2,261.9

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	3,813.3	3,810.1	3,804.2	3,798.1	3,797.6	3,796.2	3,784.8	3,758.0	3,774.3	3,773.2
Retained Earnings	4,212.8	3,921.2	3,703.9	3,524.8	3,506.9	3,425.7	3,342.1	3,231.7	3,147.8	3,099.4
Comprehensive Income	66.7	-35.3	-41.9	-63.5	-44.5	-62.2	-47.7	30.8	-78.9	-26.2
Total Common Equity	8,092.8	7,725.7	7,466.1	7,259.4	7,260.0	7,159.7	7,079.2	6,949.8	6,843.3	6,846.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		5.7	5.2	6.2	2.0	2.9	198.6	878.8	1,264.0	770.0	1,193.0	1,466.0	998.5	998.1	50.1	135.7	107.2
Book Value		7,158.6	7,259.4	6,985.5	6,717.7	6,250.1	5,714.6	5,325.9	5,171.9	4,899.7	4,940.0	4,150.7	3,628.7	3,366.5	3,107.1	1,672.0	2,261.9

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		8,092.8	7,725.7	7,466.1	7,259.4	7,260.0	7,159.7	7,079.2	6,949.8	6,843.3	6,846.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	575.1	1,497.5	529.1	537.6	669.1	754.9	507.8	86.1	427.1	57.7	195.1	-162.0	199.8	375.5	586.0	550.0	290.1
Depreciation & Amortization	239.2	310.5	248.3	219.9	233.5	102.2	232.3	376.9	253.3	263.4	309.7	199.2	160.5	144.4	101.5	57.7	57.8
Stock-Based Compensation	18.4	0.0	23.3	22.7	1.7	2.3	14.8	13.5	14.9	5.2	1.5	6.7	10.7	9.0	6.4	6.3	7.7
Change Working Capital	0.9	-30.9	4.4	1.0	1.6	-8.1	1.0	-11.8	9.0	-6.6	7.0	3.2	-5.6	1.1	10.4	1.8	-2.0
Change In Accounts Receivable	-2.8	-40.9	4.4	-0.3	2.0	-5.7	-1.2	-2.5	0.8	-0.7	-1.2	3.0	0.5	1.5	-2.3	3.2	-2.2
Change In Accounts Payable	2.6	9.1	0.0	0.9	0.0	0.0	0.0	0.0	0.0	-5.7	8.7	0.0	-5.6	-0.6	12.4	0.0	-4.2
Change In Inventories	-0.8	0.0	0.0	0.0	1.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.1
Other Non-cash Items	288.7	179.7	107.2	-16.7	-163.0	-5.9	12.0	46.0	-242.8	220.4	72.2	387.9	67.6	9.4	1.1	3.0	-20.3
Cash from Operations	872.5	0.0	0.0	766.1	743.4	845.1	765.4	501.6	477.4	538.8	584.3	431.4	431.9	534.1	719.4	626.4	319.8

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	566.8	367.2	292.3	254.0	88.1	154.6	122.3	164.0	173.1	116.4
Depreciation & Amortization	87.9	66.3	75.3	77.0	69.2	55.9	59.2	64.0	70.8	45.5
Stock-Based Compensation	0.0	8.7	10.0	12.2	6.1	9.6	6.2	1.3	6.5	4.3
Change Working Capital	1.6	-17.5	-6.7	-7.7	3.1	2.8	-3.7	2.2	2.8	-0.5
Change In Accounts Receivable	-5.6	0.0	-7.3	-1.4	4.3	-0.3	-4.0	4.4	0.3	-3.6
Change In Accounts Payable	7.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4	2.4
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.4	0.5
Other Non-cash Items	104.4	-41.7	-1.6	-17.4	115.7	3.8	-0.2	-12.1	-1.3	0.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	248.5	171.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-1,073.3	-1,364.9	-655.2	-687.2	-21.7	-526.0	-1.8	-3.2	-1,125.7	-1.7	-804.5	-1,802.2	-134.6	-2,039.4	-640.7	-141.3	-172.4
Acquisitions	-47.2	0.0	0.0	0.0	0.0	0.2	0.0	-0.1	0.0	-3.0	0.0	0.0	0.0	0.0	-0.4	0.0	-0.2
Investments	-10.1	-40.6	-20.2	-17.4	-22.8	-7.5	-10.7	-0.9	-5.9	-0.1	0.0	0.0	0.0	0.0	-0.4	-13.7	-54.1
Sales of Investment	223.0	103.5	177.1	0.2	0.0	129.8	162.9	17.8	47.7	1.1	0.0	0.0	0.0	0.0	-0.2	24.3	0.0
Other Investing Activities	-0.5	0.0	0.0	43.6	0.1	-0.8	-0.8	-2.9	222.5	-15.8	-0.9	11.1	-11.4	-11.0	-0.2	-0.1	25.4
Cash from Investing	-908.1	0.0	0.0	-660.9	-44.3	-404.2	149.6	10.6	-861.3	-19.6	-805.4	-1,791.1	-146.0	-2,050.5	-641.9	-130.7	-201.3

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	-657.9	-250.6	-348.0	-95.7	-115.9	-30.8	-45.7	-462.8	-469.2	-94.6
Acquisitions	-103.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-47.2	0.0
Investments	-30.7	0.0	0.0	0.0	-18.8	-0.7	0.0	-0.8	-4.4	-5.0
Sales of Investment	103.5	0.0	0.0	0.0	0.0	0.0	177.1	0.0	47.3	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.5	0.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-473.9	-98.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-0.6	0.0	0.0	-0.7	-0.8	-195.8	-680.2	-390.1	-330.5	-423.0	-1,053.0	-1,174.0	0.0	-1,725.1	-28.6	-28.6	-28.6
Debt Issued	-0.2	5.2	-1.1	5.0	-0.1	0.0	0.1	4.9	824.5	0.0	780.0	1,641.5	0.4	2,673.1	-57.1	57.1	135.7
Issuance of Common Stock	14.1	0.0	0.0	12.6	0.0	0.0	0.0	0.0	0.0	0.0	632.5	800.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-33.1	-9.1	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-273.1	0.0	0.0	-265.1	-237.1	-218.1	-167.2	-130.0	-132.9	-121.9	-78.7	-68.6	-79.8	-160.0	-123.9	-63.6	0.0
Other Financing Activities	2.8	0.0	0.0	-1.1	9.0	6.2	20.5	35.9	824.3	-0.1	774.6	1,606.9	6.3	2,719.1	12.9	7.9	108.3
Cash from Financing	-260.3	0.0	0.0	-254.2	-228.9	-407.6	-826.9	-484.2	360.9	-545.1	242.3	1,155.1	-73.5	834.1	-139.5	-84.2	79.8

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	-0.1	-0.2
Debt Issued	8.0	-0.3	0.2	2.9	-0.5	-0.1	-0.2	-0.3	0.1	-0.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.9	0.1
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	-0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-68.7	-66.3
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8	0.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-66.9	-67.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-284.7	333.8	271.6	-149.6	470.0	33.4	88.7	28.2	-22.8	-25.8	21.0	-204.8	212.3	-682.4	-62.0	411.6	201.1
Closing Cash Balance		540.1	1,151.5	818.2	546.5	696.1	226.0	192.7	104.0	75.8	98.5	124.3	103.3	308.1	95.8	778.2	840.2	428.6

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		-5.1	151.8	-79.7	267.4	124.1	153.9	234.1	-240.4	-286.2	5.1
Closing Cash Balance		1,151.5	1,157.7	1,005.9	1,085.6	818.2	694.1	540.2	306.1	543.7	833.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-200.8	573.6	369.3	74.9	721.8	319.2	763.6	498.4	-648.3	537.1	-220.2	-1,370.9	297.3	-1,505.3	78.7	485.1	147.4
Real Free Cash Flow		-219.2	573.6	346.0	52.2	720.1	316.8	748.8	484.9	-663.2	531.9	-221.7	-1,377.6	286.6	-1,514.3	72.3	478.8	139.6

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		100.9	132.3	67.0	265.1	200.5	223.5	188.7	-243.5	-220.8	76.5
Real Free Cash Flow		100.9	123.7	57.0	252.9	194.4	213.9	182.5	-244.8	-227.3	72.2