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

Babcock & Wilcox Enterprises, Inc.

Valuace

Růst

Zdraví

Cena

$ 15.53

+0.11 (1.32%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	635.3	587.7	717.3	999.4	889.8	723.4	566.3	859.1	1,062.4	1,557.7	1,578.3	1,757.3	1,589.7	1,767.7	2,039.1
Cost of Revenues	473.5	443.8	540.3	775.3	704.2	543.8	400.5	698.9	1,192.0	1,457.9	1,399.1	1,449.1	1,364.4	1,331.2	1,573.4
Gross Profit	161.7	143.9	177.0	224.1	185.6	179.6	165.8	160.2	-129.6	99.9	179.2	308.2	225.4	436.5	465.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	161.0	149.0	144.1	181.2	66.3	209.9	233.6	164.3	227.2	239.4
Cost of Revenues	119.7	111.9	100.8	141.1	42.0	160.0	179.2	125.5	171.6	186.0
Gross Profit	41.3	37.1	43.2	40.1	24.2	49.8	54.5	38.8	55.6	53.4

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
R&D Expenses	0.0	0.0	0.0	8.4	3.8	1.6	4.4	2.9	3.8	9.4	10.4	16.5	18.7	21.0	26.0
Selling General & Admin Expenses	0.0	0.0	0.0	191.5	187.0	168.0	154.6	179.0	223.3	259.8	247.1	240.0	241.7	204.1	247.9
Depreciation & Amortization	10.2	10.1	16.7	21.0	24.0	18.3	16.8	23.6	32.0	40.1	39.6	34.9	36.5	23.0	23.9
Total Operating Expenses	128.6	121.0	151.9	204.2	190.8	169.6	159.0	181.9	227.1	269.2	257.5	256.5	260.4	225.1	273.9
Operating Income	33.2	22.9	25.1	19.9	29.1	57.5	11.9	2.5	-426.6	-281.6	-102.8	21.9	-57.5	210.2	205.9

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	5.3	0.9
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	45.6	45.7
Depreciation & Amortization	2.4	2.9	2.3	2.5	3.0	4.2	4.7	4.8	5.0	5.2
Total Operating Expenses	28.6	30.6	35.1	34.2	44.2	51.3	12.3	33.0	50.9	46.6
Operating Income	12.7	6.5	8.1	5.9	-20.0	-1.5	42.2	5.7	4.7	5.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	1.5	1.5	0.8	1.2	0.6	0.5	0.6	0.9	0.2	0.5	0.8	0.6	1.2	1.3	1.5
Interest Expense	37.5	37.5	46.1	49.9	45.0	39.4	59.8	94.9	26.7	20.0	3.8	1.1	0.5	0.5	0.6
Other Expense	-44.1	-47.5	-85.9	-90.1	-44.6	-28.2	-15.8	-126.9	-149.7	-119.1	-26.8	-31.0	-21.3	0.3	12.6
IBT	-10.9	-24.6	-60.8	-70.2	-15.5	29.3	-3.9	-124.4	-555.8	-314.2	-108.1	20.2	-55.7	212.5	205.2
Income Tax Expense	8.8	8.3	12.2	8.5	11.1	-2.2	8.2	5.3	102.2	64.8	6.9	3.7	-29.5	72.0	64.3
Net Income	-36.1	-36.1	-59.9	-197.2	-26.6	30.9	-12.1	-129.7	-725.3	-379.8	-115.6	19.1	-26.5	174.5	140.8

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	-1.4	1.6	1.1	0.2	0.0	0.3	0.3	0.1	0.3	0.3
Interest Expense	5.0	9.7	11.6	11.2	10.2	10.6	12.5	12.0	12.6	13.4
Other Expense	-14.7	-7.8	-10.3	-11.3	-45.3	-9.4	-12.3	-17.6	-48.5	-18.1
IBT	-2.0	-1.3	-2.2	-5.4	-65.3	-10.9	29.9	-11.9	-47.8	-12.6
Income Tax Expense	1.6	1.0	3.9	2.3	6.0	0.2	4.7	0.9	6.5	-0.3
Net Income	9.3	35.1	-58.5	-22.0	-63.1	-5.3	25.3	-16.8	-62.8	-116.9

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$0.00	$0.00	$0.00	$-2.38	$-0.30	$0.26	$-0.25	$-4.12	$-52.45	$-40.34	$-11.50	$1.79	$-2.48	$16.30	$9.02
EPS Diluted	$0.00	$0.00	$0.00	$-2.38	$-0.30	$0.26	$-0.25	$-4.12	$-52.45	$-40.34	$-11.50	$1.79	$-2.47	$16.24	$8.97
Shares Outstanding	121.8	105.4	91.7	89.0	88.3	82.4	48.7	31.5	13.8	9.4	10.1	10.7	10.7	10.7	11.9
Diluted Shares Outstanding	121.8	105.4	91.7	89.0	88.3	83.6	48.7	31.5	13.8	9.4	10.1	10.8	10.7	10.7	11.9

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	$-0.70	$-1.31
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.70	$-1.31
Shares Outstanding	121.8	103.0	98.7	97.9	94.1	92.3	91.0	89.5	89.4	89.1
Diluted Shares Outstanding	121.8	103.0	98.7	97.9	94.1	92.3	91.2	89.5	89.4	89.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Cash And Equivalents	170.8	23.4	71.0	76.7	224.9	57.3	43.8	43.2	56.7	95.9	365.2	219.1	198.5
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.0	2.0	9.0
Total Cash & ST Investments	170.8	23.4	71.0	76.7	224.9	57.3	43.8	43.2	56.7	95.9	369.2	221.1	207.4
Accounts Receivable	239.6	195.1	270.2	335.9	246.9	223.0	257.1	386.6	531.9	522.1	464.2	447.8	365.7
Inventory	110.3	108.9	113.9	102.6	79.5	67.2	63.1	61.3	82.2	85.8	90.1	100.0	102.4
Other Current Assets	53.9	162.8	42.4	27.1	29.3	26.5	26.9	41.4	35.6	45.9	17.6	17.4	18.7
Total Current Assets	574.6	490.2	497.6	557.6	582.4	388.8	412.2	549.6	732.3	777.5	978.2	854.7	749.8

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	189.9	21.7	21.6	23.4	30.6	95.5	43.9	71.0	48.4	55.0
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	189.9	21.7	21.6	23.4	30.6	95.5	43.9	71.0	48.4	55.0
Accounts Receivable	172.5	168.5	193.9	195.1	271.0	239.6	261.8	270.2	321.2	351.8
Inventory	64.6	65.7	111.5	108.9	116.6	110.3	112.4	113.9	113.5	118.6
Other Current Assets	52.7	270.9	155.9	162.8	112.0	129.2	64.2	42.4	59.2	74.5
Total Current Assets	479.7	526.9	482.9	490.2	530.2	574.6	482.2	497.6	542.3	618.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Property, Plant & Equipment	105.8	102.4	106.6	115.8	115.8	95.9	109.6	90.9	141.9	133.6	145.7	159.0	163.1
Goodwill	83.8	82.1	102.0	157.0	116.5	47.4	47.2	47.1	204.4	267.4	201.1	219.3	114.7
Intangible Assets	30.5	19.1	45.6	60.3	43.8	23.9	25.3	30.8	76.8	71.0	37.8	51.6	19.5
Long-Term Investments	38.0	0.0	7.4	0.0	0.0	0.0	0.0	0.0	43.3	98.7	93.3	109.5	144.8
Other Long-Term Assets	14.3	33.2	14.5	52.0	54.8	35.9	32.3	27.1	25.8	17.5	16.3	11.2	15.6
Total Long-Term Assets	274.6	236.8	278.1	385.1	330.9	203.1	214.4	195.9	590.0	751.6	684.9	668.1	546.7
Total Assets	849.1	727.0	775.7	942.7	913.3	591.8	626.4	745.5	1,322.2	1,529.1	1,663.0	1,522.8	1,296.5

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	84.5	79.6	103.0	102.4	103.3	105.8	107.2	106.6	111.4	111.7
Goodwill	52.6	53.4	82.5	82.1	84.6	83.8	100.7	102.0	100.4	158.2
Intangible Assets	16.8	17.9	18.4	19.1	23.9	30.5	42.8	45.6	46.1	56.8
Long-Term Investments	10.3	0.0	17.0	16.8	40.5	0.0	0.0	7.4	17.1	18.0
Other Long-Term Assets	13.9	25.6	15.8	16.4	15.9	52.3	60.6	14.5	15.3	42.0
Total Long-Term Assets	178.2	176.6	236.8	236.8	274.4	274.6	313.3	278.1	295.0	368.7
Total Assets	657.9	703.5	719.7	727.0	804.6	849.1	795.5	775.7	837.3	986.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Accounts Payable	147.4	101.0	127.5	139.2	85.9	73.5	109.9	199.9	225.2	220.7	175.2	168.6	167.4
Short-Term Debt	8.4	130.3	11.5	9.1	18.8	4.0	287.3	176.2	169.3	14.2	2.0	3.2	4.7
Other Current Liabilities	114.8	98.7	130.1	90.3	80.3	129.3	130.0	186.6	168.7	172.0	154.8	162.7	135.6
Current Liabilities	333.9	388.5	350.2	372.0	253.4	270.8	602.5	712.0	744.3	617.5	561.4	488.1	518.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	75.6	96.9	119.1	101.0	122.4	147.4	129.5	127.5	144.3	180.4
Short-Term Debt	173.7	240.6	237.5	130.3	8.3	8.4	9.7	11.5	10.2	9.5
Other Current Liabilities	72.3	132.7	101.0	98.7	108.6	114.8	118.9	130.1	143.6	235.7
Current Liabilities	401.0	529.3	511.2	388.5	297.9	333.9	332.9	350.2	393.5	425.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Long-Term Debt	473.3	407.6	424.9	402.8	384.0	384.3	30.5	0.0	94.3	0.0	0.0	0.0	0.2
Capital Leases	50.8	64.0	51.6	58.9	62.5	40.7	34.8	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	10.5	11.0	13.0	10.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	1,047.5	1,010.2	976.0	944.8	854.7	930.1	921.4	1,022.8	1,131.5	968.1	914.6	829.1	764.6

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	289.8	276.3	298.6	407.6	525.3	524.1	488.9	424.9	424.1	406.3
Capital Leases	41.9	45.5	62.6	64.0	58.1	55.8	57.0	51.6	56.7	57.7
Def. Tax Liability	10.5	11.3	12.2	11.0	10.7	10.5	13.0	13.0	8.6	10.4
Total Liabilities	890.1	1,012.2	1,022.2	1,010.2	1,007.8	1,047.5	1,018.0	976.0	979.0	999.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Common Stock	5.2	5.2	5.1	5.1	5.1	4.8	4.7	1.7	0.5	0.5	0.5	0.0	0.0
Retained Earnings	-1,569.9	-1,645.7	-1,570.9	-1,358.9	-1,321.2	-1,350.2	-1,339.9	-1,217.9	-492.2	-114.7	1.0	0.0	0.0
Comprehensive Income	-70.1	-86.7	-66.4	-72.8	-58.8	-52.4	1.9	-11.4	-22.4	-36.5	-18.9	10.0	-277.3
Total Common Equity	-198.9	-283.8	-201.0	-2.6	33.1	-339.4	-296.4	-286.1	182.1	552.1	747.7	692.7	531.0

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	5.4	5.2	5.2	5.2	5.2	5.2	5.1	5.1	5.1	5.1
Retained Earnings	-1,702.3	-1,733.6	-1,671.4	-1,645.7	-1,578.9	-1,569.9	-1,591.5	-1,570.9	-1,504.5	-1,383.9
Comprehensive Income	-12.9	-31.2	-86.1	-86.7	-66.6	-70.1	-69.3	-66.4	-72.7	-64.2
Total Common Equity	-232.2	-309.2	-303.0	-283.8	-203.7	-198.9	-223.0	-201.0	-142.3	-13.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Debt		532.6	537.9	436.3	411.9	402.8	388.3	317.8	176.2	263.6	14.2	2.0	3.2	4.9
Book Value		-198.3	-283.2	-200.4	-2.1	58.6	-338.3	-295.0	-277.3	190.7	561.0	748.4	693.7	531.9

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	0.5	0.5	0.6	0.6	0.6	0.5	0.6	0.6	0.5
Book Value		-232.2	-309.2	-303.0	-283.8	-203.7	-198.9	-223.0	-201.0	-142.3	-13.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	-161.7	-32.8	-59.8	-78.9	-26.6	31.5	-10.3	-129.0	-652.5	-379.0	-115.1	19.3	-26.2	174.8	140.9
Depreciation & Amortization	19.7	10.1	16.7	21.0	24.0	18.3	16.8	23.6	32.0	40.1	39.6	34.9	36.5	23.0	23.9
Stock-Based Compensation	5.8	0.0	4.7	8.7	10.0	7.8	4.6	3.1	2.3	11.8	16.1	7.8	0.0	-0.2	0.0
Change Working Capital	16.7	-26.0	-99.9	14.9	-39.7	-143.3	-56.2	-132.6	79.9	-55.6	34.5	74.9	-128.5	-150.6	-161.0
Change In Accounts Receivable	54.5	3.2	-55.0	71.4	-28.2	0.2	21.7	63.9	80.4	9.4	58.9	-34.0	-19.5	4.9	-24.8
Change In Accounts Payable	7.7	-57.9	8.1	12.9	52.7	7.1	-42.0	-80.5	-4.4	-14.7	4.5	17.9	-7.8	-13.4	41.7
Change In Inventories	8.1	-7.8	-6.4	-8.1	-19.0	-3.0	-4.1	-4.1	10.3	11.9	2.9	6.1	3.0	10.8	-10.7
Other Non-cash Items	80.9	-21.0	12.4	-6.5	-4.2	-17.8	2.5	59.5	158.4	142.5	36.2	40.4	129.0	-115.5	8.6
Cash from Operations	-46.6	0.0	0.0	-42.3	-30.6	-111.2	-40.8	-176.3	-281.9	-189.8	2.3	145.2	-28.7	-12.3	58.2

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	-3.5	35.1	-58.5	-7.8	-63.0	-5.3	25.4	-16.8	-54.3	-116.8
Depreciation & Amortization	2.3	2.9	2.3	2.5	3.0	4.2	4.7	4.8	5.0	5.2
Stock-Based Compensation	-2.3	0.8	0.7	0.8	0.9	0.9	1.3	1.4	1.5	1.6
Change Working Capital	-0.7	-16.9	-8.7	0.4	-6.1	-31.1	-7.2	-17.9	19.5	21.9
Change In Accounts Receivable	-2.4	-1.6	10.6	-3.3	-6.9	7.2	-16.6	-4.7	64.7	14.8
Change In Accounts Payable	-24.7	-32.3	-20.5	19.6	3.0	-30.2	37.0	-1.8	-15.2	-12.4
Change In Inventories	-1.7	1.7	-4.9	-3.0	-3.0	-3.9	-2.6	3.1	2.4	5.2
Other Non-cash Items	-0.1	-54.0	38.8	-3.8	29.2	-29.3	-35.9	11.0	32.4	63.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.2	-28.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-12.2	-16.8	-11.2	-9.8	-13.2	-6.7	-8.2	-3.8	-5.5	-14.3	-22.5	-35.4	-17.9	-11.6	-25.1
Acquisitions	84.9	216.3	120.9	0.0	-59.4	-29.9	8.0	7.4	183.8	-52.5	-153.1	-7.4	-132.6	-6.9	-6.2
Investments	-5.3	-6.0	-7.1	-6.1	-6.4	-12.6	-29.1	-8.9	-34.8	-29.3	-45.2	-14.0	-5.5	-11.1	-266.2
Sales of Investment	6.4	3.5	7.4	8.1	9.8	15.7	26.6	11.5	35.2	35.5	29.8	5.3	12.6	4.0	181.2
Other Investing Activities	-1.6	0.0	0.0	-0.1	0.5	0.0	4.9	2.6	0.5	-1.6	10.2	5.7	-6.1	7.0	15.1
Cash from Investing	72.1	0.0	0.0	-7.9	-68.7	-33.5	2.2	8.8	179.2	-62.1	-180.8	-45.9	-149.6	-18.7	-101.1

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	-4.2	-5.5	-2.7	-4.3	-1.1	-2.2	-4.6	-3.4	0.7	-5.0
Acquisitions	28.9	0.0	0.0	0.0	33.3	4.1	0.0	0.0	1.4	0.0
Investments	-0.4	-0.9	-0.7	-4.0	-2.6	-1.3	-1.6	-1.6	-0.8	-1.3
Sales of Investment	0.3	0.8	-2.1	0.0	2.3	1.3	1.6	2.1	0.7	2.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.3	-0.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.7	-4.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-111.2	0.0	0.0	24.7	-19.3	-255.0	-173.6	-299.9	-734.5	-551.8	-216.0	-1.1	-4.5	-0.2	-4.6
Debt Issued	227.9	537.9	101.6	49.2	28.4	269.5	244.1	441.5	647.1	801.2	228.2	-0.1	2.9	5.1	4.6
Issuance of Common Stock	-78.9	0.0	0.0	0.0	0.0	160.8	0.0	1.4	1.2	0.0	0.0	0.2	0.0	0.0	0.0
Repurchase of Common Stock	-1.4	-0.4	-0.3	-1.4	-2.8	-4.9	-0.3	-0.1	-0.8	-17.6	-78.4	-25.4	0.0	0.0	0.0
Dividends Paid	-11.1	0.0	0.0	-11.1	-14.9	-9.1	0.0	-482.6	-839.0	0.0	0.0	-0.2	0.0	0.0	0.0
Other Financing Activities	-6.4	0.0	0.0	-3.6	25.8	411.0	218.0	948.2	1,655.7	775.6	211.0	80.1	216.2	48.0	-178.1
Cash from Financing	94.4	0.0	0.0	8.6	-11.2	302.8	44.1	167.0	82.6	206.1	-83.4	53.6	211.7	47.8	-182.8

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	21.1
Debt Issued	463.5	-53.3	-19.3	-1.8	4.4	1.0	33.9	62.3	2.2	39.5
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	0.0	-0.4	0.0	0.0	-0.1	-0.3	0.0	0.0	0.0	-1.3
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.7	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	-3.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.4	16.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		24.3	70.3	59.7	-42.1	-113.2	159.3	10.5	-3.4	-9.4	-39.2	-269.3	146.5	20.6	15.8	-222.9
Closing Cash Balance		170.8	201.4	131.1	71.4	113.5	226.7	67.4	56.9	60.3	56.7	95.9	365.2	219.1	191.3	181.3

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		-15.4	90.3	-7.8	-12.4	3.1	-74.2	99.6	31.1	16.2	-91.7
Closing Cash Balance		174.5	201.1	110.8	118.6	131.1	127.9	202.1	102.5	71.0	-18.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		-58.8	-85.7	-129.9	-52.1	-43.8	-117.9	-49.0	-180.1	-287.4	-204.1	-20.2	109.8	-46.6	-23.9	33.1
Real Free Cash Flow		-64.6	-85.7	-134.6	-60.8	-53.8	-125.7	-53.6	-183.2	-289.6	-215.9	-36.3	102.0	-46.6	-23.7	33.1

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		-7.2	-37.6	-28.1	-12.8	-23.6	-71.8	-16.4	-18.3	8.9	-33.2
Real Free Cash Flow		-5.0	-38.4	-28.8	-13.6	-24.5	-72.8	-17.7	-19.7	7.4	-34.8