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

Build-A-Bear Workshop, Inc.

BBW

Valuace

Růst

Zdraví

Cena

$ 37.87

-0.41 (-0.58%)

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	529.8	529.8	496.4	486.1	467.9	411.5	255.3	338.5	336.6	357.9	364.2	377.7	392.4	379.1	380.9	394.4	401.5
Cost of Revenues	234.2	234.2	223.9	221.7	222.1	193.6	158.0	184.9	197.8	188.9	198.2	198.5	211.8	220.7	230.2	234.2	239.6
Gross Profit	295.6	295.6	272.5	264.4	245.9	218.0	97.3	153.6	138.8	169.0	166.0	179.2	180.5	158.3	150.8	160.1	161.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	154.5	122.7	124.2	128.4	150.4	119.4	111.8	114.7	149.3	107.6
Cost of Revenues	69.2	56.9	52.7	55.4	65.3	54.8	51.2	52.6	65.1	50.9
Gross Profit	85.3	65.8	71.5	73.0	85.1	64.6	60.6	62.2	84.2	56.6

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	199.0	183.9	167.3	119.1	152.0	157.2	155.1	160.7	161.5	164.4	160.7	165.5	162.9	164.6
Depreciation & Amortization	15.0	15.0	14.8	13.7	12.5	12.3	13.3	13.7	16.0	16.2	16.2	16.4	18.1	19.2	21.4	24.2	27.0
Total Operating Expenses	229.2	229.2	206.2	199.0	183.9	167.3	119.1	152.0	157.2	155.1	160.7	161.5	164.4	160.7	165.5	162.9	164.6
Operating Income	66.4	66.4	66.3	65.4	49.5	38.4	-35.1	-12.1	-18.4	13.8	5.3	17.8	16.1	-2.4	-48.4	-2.7	-2.7

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	58.5	46.6
Depreciation & Amortization	3.9	3.7	3.7	3.7	3.8	3.7	3.6	3.7	4.1	3.2
Total Operating Expenses	63.9	55.3	56.4	53.6	57.8	51.7	49.2	47.6	58.5	46.6
Operating Income	21.4	10.5	15.1	19.4	27.3	13.0	11.4	14.6	25.7	10.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.8	0.8	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
Interest Expense	0.0	0.0	-0.9	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	0.0	0.1	-0.1	0.3	0.0	0.1	0.3
Other Expense	0.8	0.8	0.7	0.9	12.5	12.3	13.3	13.7	-0.1	0.0	0.0	0.1	-0.1	0.3	-33.7	0.1	0.3
IBT	67.2	67.2	67.1	66.3	61.9	50.7	-21.8	1.6	-18.5	13.8	5.3	17.9	16.0	-2.1	-48.4	-2.7	-2.5
Income Tax Expense	15.0	15.0	15.4	13.5	13.9	3.4	2.8	1.3	-0.6	5.9	3.9	-9.4	1.7	0.0	0.9	14.4	-2.6
Net Income	52.2	52.2	51.8	52.8	48.0	47.3	-24.6	0.3	-17.9	7.9	1.4	27.3	14.4	-2.1	-49.3	-17.1	0.1

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	0.2	0.2	0.2	0.2	0.1	0.1	0.2	0.4	0.4	0.3
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	0.2	0.2	0.2	0.2	0.1	0.1	0.2	0.4	0.4	0.3
IBT	21.5	10.7	15.3	19.6	27.5	13.1	11.5	15.0	26.1	10.3
Income Tax Expense	5.2	2.6	3.0	4.3	5.8	3.2	2.8	3.6	3.9	2.8
Net Income	16.4	8.1	12.4	15.3	21.7	9.9	8.8	11.5	22.3	7.6

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	$3.68	$3.21	$3.06	$-1.65	$0.02	$-1.23	$0.50	$0.09	$1.61	$0.82	$-0.13	$-3.02	$-0.98	$0.01
EPS Diluted	$0.00	$0.00	$0.00	$3.65	$3.15	$2.93	$-1.65	$0.02	$-1.23	$0.50	$0.09	$1.59	$0.81	$-0.13	$-3.02	$-0.98	$0.01
Shares Outstanding	13.0	13.0	13.6	14.3	14.9	15.5	14.9	14.7	14.6	15.6	15.4	16.6	16.9	16.5	16.3	17.4	18.6
Diluted Shares Outstanding	13.1	13.1	13.6	14.5	15.2	16.1	14.9	14.8	14.6	15.8	15.6	16.9	17.1	16.5	16.3	17.4	19.1

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	$1.57	$0.53
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.57	$0.53
Shares Outstanding	13.0	13.0	13.1	13.1	13.3	13.4	13.7	13.9	14.1	14.4
Diluted Shares Outstanding	13.1	13.1	13.1	13.1	13.4	13.5	13.7	14.0	14.2	14.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	25.2	27.8	44.3	42.2	32.8	34.8	26.7	17.9	30.4	32.5	45.2	65.4	44.7	45.2	46.4	58.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.5	1.1	0.0	0.0	0.0	0.0
Total Cash & ST Investments	25.2	27.8	44.3	42.2	32.8	34.8	26.7	17.9	30.4	32.5	45.2	65.4	44.7	45.2	46.4	58.8
Accounts Receivable	12.1	16.1	8.6	15.4	13.3	8.3	11.5	10.6	13.3	12.9	13.3	11.5	14.5	9.4	7.9	7.9
Inventory	67.0	69.8	63.5	70.5	73.6	46.9	53.4	58.4	53.1	51.9	53.9	51.9	50.2	46.9	51.9	46.5
Other Current Assets	13.3	12.7	11.4	19.4	12.9	10.1	7.1	13.0	13.3	12.7	16.3	15.6	11.5	14.2	18.3	25.9
Total Current Assets	117.5	126.3	127.8	147.4	132.6	100.2	98.8	99.8	110.2	110.0	128.7	145.8	121.8	116.7	124.4	139.6

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	39.1	44.3	27.8	29.0	25.2	38.2	44.3	24.8	32.6	32.8
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	39.1	44.3	27.8	29.0	25.2	38.2	44.3	24.8	32.6	32.8
Accounts Receivable	13.5	13.8	16.1	13.5	12.1	9.5	8.6	13.9	13.1	13.3
Inventory	81.8	72.3	69.8	70.8	67.0	64.0	63.5	64.5	66.3	66.5
Other Current Assets	10.0	12.2	12.7	12.0	13.3	12.0	11.4	13.6	11.9	13.5
Total Current Assets	144.4	142.6	126.3	125.2	117.5	123.9	127.8	116.8	124.0	126.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	147.5	150.0	128.7	122.6	126.6	157.8	192.0	66.4	77.8	74.9	67.7	62.8	70.2	71.5	77.4	88.0
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	32.3	32.4
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.7	1.0	1.7	1.7	0.3	0.6	0.6	0.7	1.4
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	-1.4	-0.8	-1.0	-0.4	-7.5
Other Long-Term Assets	5.8	6.1	7.2	4.2	2.1	3.4	3.2	2.1	2.6	4.7	4.3	3.2	2.2	3.3	6.8	14.0
Total Long-Term Assets	162.0	163.7	144.6	133.4	136.3	161.2	198.6	72.2	87.8	89.6	91.2	66.3	72.9	75.4	117.2	135.9
Total Assets	279.5	290.0	272.3	280.8	268.9	261.4	297.4	172.0	198.0	199.6	219.9	212.1	194.6	192.1	241.6	275.5

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	159.8	152.0	150.0	145.8	147.5	126.7	128.7	119.7	121.4	124.2
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	6.0	6.1	6.1	6.3	5.8	6.1	7.2	7.3	6.2	4.8
Total Long-Term Assets	173.8	165.7	163.7	160.7	162.0	141.4	144.6	133.8	134.4	135.6
Total Assets	318.2	308.3	290.0	285.9	279.5	265.3	272.3	250.5	258.4	261.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	17.5	16.5	16.2	10.3	25.3	17.8	15.7	22.6	18.9	27.9	42.6	38.1	35.0	39.0	41.0	36.3
Short-Term Debt	30.1	26.8	51.9	27.4	24.5	32.4	30.9	0.0	0.0	0.0	0.0	0.0	0.0	-19.3	12.1	15.2
Other Current Liabilities	13.3	30.1	11.6	37.4	25.5	20.3	16.5	10.0	15.2	15.9	19.3	24.1	16.4	30.8	28.3	28.9
Current Liabilities	80.3	79.4	83.7	101.2	100.0	92.0	86.0	56.2	69.9	82.9	99.9	99.1	89.8	86.2	86.8	87.1

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	16.7	15.9	16.5	18.4	17.5	14.8	16.2	12.0	15.6	13.7
Short-Term Debt	27.0	26.5	26.8	28.8	30.1	24.3	51.9	52.0	54.4	55.7
Other Current Liabilities	23.1	19.1	30.1	16.1	30.3	31.3	5.7	15.1	15.7	13.9
Current Liabilities	81.1	85.4	79.4	86.4	80.3	78.7	83.7	85.3	93.9	92.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	72.0	70.2	57.6	59.1	73.3	101.5	119.6	0.0	0.0	0.0	12.2	0.0	0.0	0.0	0.0	0.0
Capital Leases	72.0	97.0	83.6	86.5	97.8	133.9	150.5	0.0	0.0	0.0	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	6.6	0.0	0.0	0.0	0.0	0.0
Total Liabilities	153.7	150.9	142.7	161.7	175.3	195.7	208.6	77.7	90.7	100.5	120.5	114.4	110.3	109.0	112.3	117.8

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	80.4	73.0	70.2	69.5	72.0	56.9	57.6	52.4	55.4	59.0
Capital Leases	107.4	99.5	97.0	98.4	102.1	56.9	57.6	78.4	82.6	86.9
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	24.4	0.0	0.0	0.0
Total Liabilities	162.8	159.6	150.9	157.3	153.7	136.9	142.7	138.9	150.5	152.7

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	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	74.7	89.5	75.3	61.4	30.5	5.3	29.9	37.1	49.8	43.7	64.1	36.8	22.4	24.5	73.8	90.9
Comprehensive Income	-11.9	-12.6	-12.1	-12.3	-12.5	-12.6	-12.1	-12.0	-11.6	-12.7	-10.0	-8.7	-7.3	-7.7	-10.2	-10.0
Total Common Equity	125.8	139.1	129.7	119.1	93.7	65.7	88.7	94.3	107.3	99.1	99.4	97.6	84.4	83.1	129.2	157.7

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	104.9	98.2	89.5	77.7	74.7	76.3	75.3	57.2	53.0	50.7
Comprehensive Income	-11.3	-11.3	-12.6	-11.8	-11.9	-12.2	-12.1	-12.3	-12.0	-12.2
Total Common Equity	155.4	148.7	139.1	128.6	125.8	128.3	129.7	111.6	107.9	109.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		102.1	97.0	83.6	86.5	97.8	133.9	150.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		125.8	139.1	129.7	119.1	93.7	65.7	88.7	94.3	107.3	99.1	99.4	97.6	84.4	83.1	129.2	157.7

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		155.4	148.7	139.1	128.6	125.8	128.3	129.7	111.6	107.9	109.0

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	50.1	51.8	52.8	48.0	47.3	-23.0	0.3	-17.9	7.9	1.4	27.3	14.4	-2.1	-49.3	1.0	0.1
Depreciation & Amortization	14.6	14.8	13.7	12.5	12.3	13.3	13.7	16.0	16.2	16.2	16.4	18.1	19.2	21.4	24.2	27.0
Stock-Based Compensation	1.4	2.2	2.1	2.6	2.6	1.5	2.9	3.4	3.4	3.0	2.1	2.1	2.8	3.6	4.6	4.8
Change Working Capital	-18.1	-23.7	-0.8	-16.1	-26.3	10.0	5.2	0.4	-12.4	-11.9	-6.5	-0.8	-3.6	-0.3	-11.4	-9.6
Change In Accounts Receivable	3.3	-7.7	5.9	0.0	-9.6	-4.0	-0.8	-3.5	-0.6	-2.2	-2.1	1.4	-4.7	2.2	0.0	0.0
Change In Accounts Payable	-6.0	-3.5	-11.1	-0.4	9.6	4.0	3.4	0.9	-8.5	-11.7	-2.7	1.4	1.6	-3.9	0.0	3.6
Change In Inventories	-0.7	-6.6	7.1	0.4	-25.1	6.8	5.1	-1.1	-0.2	0.6	-2.5	-2.3	-3.0	5.3	-5.5	-7.0
Other Non-cash Items	5.8	1.0	-1.5	-0.7	-0.2	8.1	-0.1	7.3	1.4	10.1	0.8	3.2	2.6	39.3	-16.0	4.4
Cash from Operations	44.9	0.0	64.3	47.3	28.1	13.4	21.6	9.7	21.1	16.0	32.0	34.9	19.1	14.9	16.0	22.0

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	8.1	12.4	15.3	21.7	9.9	8.8	11.5	22.3	7.6	8.3
Depreciation & Amortization	3.7	3.7	3.7	3.8	3.7	3.6	3.7	4.1	3.2	3.2
Stock-Based Compensation	1.0	-0.4	1.5	0.5	0.7	0.6	0.4	-0.4	0.7	0.7
Change Working Capital	-4.7	-11.1	7.4	-8.0	0.7	-11.1	-5.2	8.8	-10.5	0.5
Change In Accounts Receivable	-2.1	0.2	2.7	-2.9	-1.5	0.0	-0.9	5.0	-0.7	0.0
Change In Accounts Payable	0.4	-3.4	7.1	0.0	0.0	0.0	-0.8	-0.7	-4.6	0.4
Change In Inventories	-1.6	-9.5	-1.8	0.5	-3.7	0.0	-0.6	1.4	1.3	0.4
Other Non-cash Items	0.0	0.1	-0.1	0.6	0.1	0.1	10.1	-1.4	-3.0	0.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	31.6	0.9	13.0

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-17.9	-19.3	-18.3	-13.6	-8.1	-5.0	-12.4	-11.3	-17.8	-27.3	-22.5	-10.8	-19.1	-17.3	-12.2	-14.6
Acquisitions	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
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.6	-0.9	0.0	-0.5	-5.9	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.5	0.8	0.0	0.0	2.6	4.8	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.9	-1.9	-0.1	-0.3	-0.6	-0.2	0.3
Cash from Investing	-17.9	0.0	-18.3	-13.6	-8.1	-5.0	-12.4	-11.3	-17.8	-26.7	-25.1	-11.8	-19.4	-15.1	-13.3	-13.8

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Capital Expenditure	-6.5	-3.4	-2.9	-9.7	-3.9	-3.3	-2.4	-7.2	-5.0	-3.1
Acquisitions	0.0	0.0	0.0	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	-7.2	-5.0	-3.1

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.3	-4.1	-5.4	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	19.5	13.4	-2.9	-11.2	-36.1	-16.7	150.5	7.3	4.1	5.4	0.0	0.0	0.0	0.0	0.0	0.0
Issuance of Common Stock	0.1	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	-27.6	-31.3	-20.5	-24.2	-4.4	0.0	0.0	-2.2	-4.2	-1.5	-25.9	-3.4	-0.2	-1.3	-15.0	-7.3
Dividends Paid	-5.7	0.0	-22.1	-0.3	-19.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-1.3	0.0	-1.3	-0.6	1.8	-0.1	-0.2	7.1	3.5	4.9	-0.5	1.6	0.3	0.1	0.4	0.1
Cash from Financing	-34.5	0.0	-43.9	-25.1	-22.5	-0.1	-0.2	-2.5	-4.8	-1.9	-26.4	-1.8	0.1	-1.2	-14.6	-7.2

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	107.4	7.9	2.5	-1.4	-3.8	20.9	-2.4	5.1	-4.1	-4.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8	0.0	0.0
Repurchase of Common Stock	-10.2	-1.8	-4.2	-8.1	-4.8	-9.1	-9.2	-5.3	-4.0	-8.1
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	-1.3	0.0	-0.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.8	-3.9	-10.2

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-7.5	-16.6	2.1	9.4	-2.0	8.1	8.8	-3.6	-2.0	-12.7	-20.2	20.7	-0.5	-1.2	-12.4	-1.6
Closing Cash Balance		25.2	27.8	44.3	42.2	32.8	34.8	28.4	17.9	30.4	32.5	45.2	65.4	44.7	45.2	46.4	58.8

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		-11.4	-5.2	16.6	-1.2	3.8	-13.1	-6.1	19.5	-7.8	-0.2
Closing Cash Balance		27.7	39.1	44.3	27.8	29.0	25.2	38.2	44.3	24.8	32.6

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		27.1	27.8	46.0	33.6	19.9	8.3	9.2	-1.6	3.3	-11.2	9.6	24.1	0.0	-2.4	3.8	7.4
Real Free Cash Flow		25.7	25.6	43.9	31.1	17.3	6.8	6.3	-5.0	-0.1	-14.3	7.5	22.0	-2.8	-6.0	-0.8	2.6

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		1.7	0.8	24.9	9.8	11.3	-1.2	7.9	24.4	-4.1	10.0
Real Free Cash Flow		0.7	1.2	23.4	9.3	10.6	-1.8	7.5	24.8	-4.8	9.3