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

The Chefs' Warehouse, Inc.

CHEF

Valuace

Růst

Zdraví

Cena

$ 58.62

-0.43 (-0.67%)

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	4,149.5	4,149.5	3,794.2	3,433.8	2,613.4	1,745.8	1,111.6	1,591.8	1,444.6	1,301.5	1,192.9	1,059.0	836.6	673.5	480.3	400.6	330.1
Cost of Revenues	3,145.4	3,145.4	2,880.1	2,619.3	1,994.8	1,355.3	863.5	1,185.5	1,077.6	972.1	891.6	789.5	630.6	501.2	355.3	294.7	244.3
Gross Profit	1,004.1	1,004.1	914.1	814.5	618.6	390.5	248.2	406.4	367.0	329.4	301.2	269.5	206.1	172.4	125.0	105.9	85.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,142.6	1,021.3	1,034.9	950.7	1,033.6	931.5	954.7	874.5	950.5	881.8
Cost of Revenues	866.0	774.1	780.6	724.8	782.6	706.7	725.7	665.1	721.8	674.1
Gross Profit	276.6	247.2	254.3	226.0	251.0	224.7	229.0	209.4	228.6	207.7

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	704.8	518.2	379.3	336.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation & Amortization	78.1	78.1	64.9	55.6	38.2	35.0	33.3	26.0	22.2	20.5	18.5	15.4	8.2	7.3	3.9	1.7	1.4
Total Operating Expenses	850.7	851.0	785.9	713.5	532.9	379.7	350.8	355.6	318.3	288.3	254.0	229.1	173.0	135.8	96.2	78.1	64.2
Operating Income	153.3	153.1	128.2	100.9	85.7	10.8	-102.7	50.8	48.8	41.1	47.2	40.4	33.0	36.6	28.8	27.8	21.6

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	190.0	179.6
Depreciation & Amortization	20.9	19.8	19.1	18.3	17.4	16.5	15.7	15.4	14.5	15.8
Total Operating Expenses	225.2	208.1	214.1	203.3	204.5	192.9	195.1	192.8	190.0	182.1
Operating Income	51.4	38.9	40.2	22.7	46.5	31.9	33.9	16.6	38.7	25.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	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
Interest Expense	41.6	41.6	48.7	45.5	43.8	17.6	20.9	18.3	20.7	22.7	41.6	13.0	8.2	7.8	3.7	14.6	4.0
Other Expense	-49.8	-49.6	-48.7	-45.5	-43.8	-17.6	-20.9	-18.4	-0.2	0.0	0.1	0.3	0.0	0.0	0.0	0.1	0.9
IBT	103.5	103.5	79.5	55.5	41.9	-6.8	-123.6	32.4	27.8	18.4	5.7	27.7	24.8	28.8	25.1	13.3	18.4
Income Tax Expense	31.2	31.2	24.1	20.9	14.1	-1.9	-40.7	8.2	7.4	4.0	2.7	11.5	10.6	11.8	10.6	5.6	2.6
Net Income	72.4	72.4	55.5	34.6	27.8	-4.9	-82.9	24.2	20.4	14.4	3.0	16.2	14.2	17.0	14.5	7.7	15.9

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.1	11.4
Interest Expense	10.1	10.5	10.7	10.3	12.0	11.7	11.7	13.2	12.1	11.4
Other Expense	-18.3	-10.5	-10.7	-10.3	-12.0	-11.7	-11.7	-13.9	-12.1	-11.4
IBT	33.2	28.4	29.5	12.5	34.5	20.1	22.2	2.8	26.1	14.2
Income Tax Expense	11.5	9.3	8.3	2.2	10.5	6.0	6.7	0.8	10.1	6.8
Net Income	21.7	19.1	21.2	10.3	23.9	14.1	15.5	1.9	16.0	7.3

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	$1.06	$0.75	$-0.13	$-2.46	$0.82	$0.71	$0.55	$0.12	$0.63	$0.58	$0.78	$0.70	$0.44	$-0.50
EPS Diluted	$0.00	$0.00	$0.00	$0.88	$0.73	$-0.13	$-2.46	$0.81	$0.69	$0.54	$0.12	$0.63	$0.57	$0.77	$0.69	$0.43	$-0.50
Shares Outstanding	38.7	38.7	37.9	37.6	37.1	36.7	33.7	29.5	28.7	26.1	25.9	25.5	24.6	21.8	20.6	17.6	21.3
Diluted Shares Outstanding	46.0	46.0	46.0	45.6	38.7	36.7	33.7	30.1	29.7	27.4	26.0	26.5	24.8	22.0	20.9	18.0	21.3

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	$0.42	$0.19
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.38	$0.16
Shares Outstanding	38.7	38.6	38.9	38.7	38.0	37.9	37.9	37.8	37.7	37.7
Diluted Shares Outstanding	46.0	45.8	46.0	46.1	46.0	45.9	45.9	38.6	45.8	45.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	38.3	114.7	49.9	158.8	115.2	193.3	140.2	42.4	41.5	32.9	2.5	3.3	20.0	0.1	2.0	2.0
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	0.0
Total Cash & ST Investments	38.3	114.7	49.9	158.8	115.2	193.3	140.2	42.4	41.5	32.9	2.5	3.3	20.0	0.1	2.0	2.0
Accounts Receivable	348.7	366.3	334.0	260.2	172.5	96.4	175.0	161.8	142.2	128.0	124.1	96.9	76.4	56.7	42.9	36.2
Inventory	310.4	316.0	284.5	245.7	144.5	82.5	124.1	112.6	102.1	87.5	92.8	75.5	64.7	40.4	23.9	16.4
Other Current Assets	43.2	71.1	62.5	56.2	37.8	33.5	13.8	12.0	11.1	16.1	9.2	9.8	16.3	5.5	4.8	5.3
Total Current Assets	740.5	868.0	730.9	720.9	470.0	405.7	453.2	328.7	296.8	264.5	233.8	189.0	180.1	105.5	73.6	59.9

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	65.1	96.9	116.5	114.7	50.7	38.3	42.3	49.9	33.1	59.6
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	65.1	96.9	116.5	114.7	50.7	38.3	42.3	49.9	33.1	59.6
Accounts Receivable	347.5	377.3	335.8	366.3	334.4	323.4	336.4	334.0	316.1	301.4
Inventory	385.4	367.9	316.8	316.0	336.3	310.4	271.8	284.5	312.2	291.9
Other Current Assets	71.0	41.4	65.8	71.1	71.0	68.4	42.2	62.5	60.2	60.7
Total Current Assets	869.0	883.4	835.0	868.0	792.3	740.5	692.7	730.9	721.6	713.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	439.4	467.2	427.1	338.4	264.3	230.7	220.5	72.8	68.4	62.2	54.3	47.9	27.6	9.4	5.4	4.2
Goodwill	356.5	356.3	356.0	287.1	221.8	214.9	197.7	184.3	173.2	163.8	155.8	78.5	78.0	45.4	20.6	11.5
Intangible Assets	172.5	160.4	184.9	155.7	104.7	111.7	138.8	142.5	146.4	137.1	136.7	55.8	59.7	36.0	5.5	1.0
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	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	6.5	6.8	6.4	3.3	3.6	3.9	3.5	4.1	3.0	6.0	5.6	4.9	9.3	13.9	1.4	3.7
Total Long-Term Assets	974.9	990.6	974.4	784.4	603.8	568.7	560.5	403.7	390.9	369.0	352.4	187.2	174.7	104.6	34.3	22.8
Total Assets	1,715.4	1,858.7	1,705.3	1,505.3	1,073.8	974.3	1,013.7	732.4	687.7	633.5	586.2	376.2	354.8	210.1	107.9	82.7

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	538.4	512.3	486.6	467.2	451.6	439.4	436.1	427.1	386.0	387.8
Goodwill	356.6	356.5	356.3	356.3	356.6	356.5	356.6	356.0	344.5	349.0
Intangible Assets	144.4	148.4	154.3	160.4	166.6	172.5	178.6	184.9	199.6	195.8
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	7.6	6.7	6.3	6.8	6.5	6.5	6.3	6.4	6.3	4.9
Total Long-Term Assets	1,047.1	1,023.8	1,003.6	990.6	981.3	974.9	977.7	1,069.7	936.4	937.4
Total Assets	1,916.0	1,907.3	1,838.6	1,858.7	1,773.6	1,715.4	1,670.4	1,800.7	1,658.0	1,651.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	220.4	266.8	200.5	163.4	118.3	57.5	94.1	87.8	70.0	65.5	64.9	43.2	33.9	33.7	30.4	23.6
Short-Term Debt	80.1	40.0	101.7	31.9	21.0	23.3	18.2	0.1	3.8	14.8	6.3	7.7	6.9	5.2	6.1	16.9
Other Current Liabilities	99.0	118.6	83.6	88.5	57.7	37.3	37.9	37.7	34.4	26.9	32.0	26.2	21.8	8.8	7.3	7.2
Current Liabilities	399.5	425.4	385.8	283.7	197.0	118.1	150.2	125.5	108.3	107.3	103.1	77.1	62.6	47.7	43.8	47.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	227.9	278.9	249.5	266.8	232.2	220.4	183.0	200.5	209.3	198.1
Short-Term Debt	45.6	41.1	42.2	40.0	87.8	80.1	78.8	101.7	57.5	35.1
Other Current Liabilities	132.3	119.9	115.5	118.6	109.2	99.0	98.1	83.6	83.4	100.2
Current Liabilities	405.7	439.9	407.3	425.4	429.1	399.5	359.9	385.8	350.2	333.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	660.8	875.8	832.3	800.9	521.5	507.2	506.7	278.2	314.0	317.7	268.5	135.8	140.8	119.4	39.6	82.6
Capital Leases	173.0	209.0	208.3	166.8	143.2	126.3	138.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	17.4	15.9	0.0	6.1	0.0	0.0	10.9	9.6	6.0	7.0	9.3	8.1	8.3	2.6	0.0	0.0
Total Liabilities	1,253.5	1,321.0	1,250.6	1,103.8	723.6	629.7	677.7	423.7	439.1	439.8	398.3	229.4	222.7	170.9	84.3	131.5

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	196.8	888.9	869.7	875.8	841.5	833.8	845.9	848.8	1,031.6	884.2
Capital Leases	220.8	220.7	210.5	209.0	198.0	196.5	178.6	200.5	194.0	198.2
Def. Tax Liability	0.0	16.9	16.1	15.9	19.8	17.4	14.7	109.8	9.3	7.3
Total Liabilities	1,339.4	1,349.5	1,296.9	1,321.0	1,293.3	1,253.5	1,222.6	1,346.0	1,223.3	1,228.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.4	0.4	0.4	0.4	0.4	0.4	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.2	0.2	0.0
Retained Earnings	117.4	141.9	100.0	65.4	37.6	42.5	125.4	103.3	82.9	68.5	65.5	49.3	35.1	18.1	3.6	0.0
Comprehensive Income	-2.3	-3.8	-1.8	-2.2	-2.0	-2.1	-2.0	-2.2	-1.5	-2.2	-2.9	-0.7	-0.2	-15.0	-12.9	-10.7
Total Common Equity	461.9	537.6	454.7	401.5	350.2	344.6	335.9	308.7	248.6	193.8	188.0	146.8	132.1	39.3	23.6	-48.8

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	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	180.0	165.0	152.2	141.9	123.9	117.4	101.9	100.0	84.0	76.6
Comprehensive Income	-3.1	-2.8	-3.6	-3.8	-2.6	-2.3	-2.2	-1.8	-2.1	-1.9
Total Common Equity	576.6	557.7	541.6	537.6	480.3	461.9	447.8	454.7	434.8	423.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		913.9	915.8	926.3	832.8	542.5	530.5	524.9	278.2	317.8	332.5	274.8	143.5	147.7	124.5	45.7	99.5
Book Value		461.9	537.6	454.7	401.5	350.2	344.6	335.9	308.7	248.6	193.8	188.0	146.8	132.1	39.3	23.6	-48.8

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		576.6	557.7	541.6	537.6	480.3	461.9	447.8	454.7	434.8	423.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	40.8	72.4	55.5	34.6	27.8	-4.9	-82.9	24.2	20.4	14.4	3.0	16.2	14.2	17.0	14.5	7.7	15.9
Depreciation & Amortization	60.6	78.1	64.9	55.6	38.2	35.0	33.3	26.0	22.2	20.5	18.5	15.4	8.2	7.3	3.9	1.7	1.4
Stock-Based Compensation	18.2	21.2	17.8	20.0	13.6	11.5	9.3	4.4	4.1	3.0	2.6	3.5	1.4	1.2	1.5	2.1	-0.1
Change Working Capital	-35.8	-75.6	-1.5	-75.2	-97.9	-62.3	63.3	-26.8	-13.5	-11.4	-7.7	-1.9	-14.6	-16.6	-14.0	-4.3	-2.4
Change In Accounts Receivable	-34.7	-35.9	-44.8	-48.8	-48.2	-70.8	77.6	-13.2	-19.5	-13.5	-2.5	-11.1	-21.3	-5.9	-7.7	-7.0	-5.6
Change In Accounts Payable	35.9	31.4	87.3	19.6	19.2	69.3	-64.7	2.0	13.8	15.2	-8.2	16.7	16.8	-10.6	-0.7	6.8	4.5
Change In Inventories	-18.7	-67.1	-32.2	-28.8	-49.9	-60.8	49.1	-9.4	-6.3	-11.8	7.0	-6.1	-10.8	0.4	-5.1	-4.0	-0.5
Other Non-cash Items	91.5	33.1	14.9	18.5	31.9	2.8	38.4	15.2	9.3	5.7	18.8	5.3	0.4	0.8	2.4	8.4	1.5
Cash from Operations	111.1	0.0	0.0	61.6	23.1	-19.9	42.9	45.0	45.1	31.5	38.9	37.7	9.8	10.6	8.4	16.7	13.5

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	21.7	19.1	21.2	10.3	23.9	14.1	15.5	1.9	16.0	7.3
Depreciation & Amortization	20.9	19.8	19.1	18.3	17.4	16.5	15.7	15.4	14.5	15.0
Stock-Based Compensation	6.7	4.9	4.9	4.8	4.6	4.4	4.6	4.2	4.2	5.3
Change Working Capital	11.3	-61.2	-37.7	12.0	27.5	-20.3	-12.1	3.4	-0.7	-26.4
Change In Accounts Receivable	-47.2	2.0	-18.5	27.8	-36.1	-13.0	-12.1	16.4	-21.4	-17.5
Change In Accounts Payable	58.2	-41.5	34.3	-19.6	46.4	23.1	40.7	-22.9	0.9	17.3
Change In Inventories	3.0	-18.7	-50.6	-0.8	19.6	-26.4	-38.6	13.1	27.6	-20.9
Other Non-cash Items	13.3	4.8	6.1	4.0	3.6	2.7	3.0	5.6	2.5	6.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	41.6	9.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-67.4	-41.4	-49.5	-57.4	-45.8	-38.8	-7.0	-16.1	-19.8	-12.3	-16.6	-21.7	-24.2	-11.7	-3.2	-2.1	-1.1
Acquisitions	-2.6	-4.6	-0.3	-121.9	-186.2	-10.2	-60.9	-28.1	-13.9	-30.1	-19.7	-123.8	0.5	-78.0	-72.5	-17.8	-3.7
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	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	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	0.6	16.2	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-70.0	0.0	0.0	-179.3	-232.0	-49.0	-68.0	-44.2	-33.7	-42.4	-35.8	-129.3	-23.7	-89.7	-75.7	-19.8	-4.9

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	-8.1	-11.0	-10.0	-12.3	-8.4	-8.0	-16.1	-17.1	-22.3	-12.0
Acquisitions	-4.6	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	-1.3	-1.0
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	-23.6	-13.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-46.2	0.0	0.0	24.5	-351.1	-57.6	-100.4	-46.1	-49.4	-12.8	-252.3	-23.9	-26.2	-151.1	-220.8	-488.0	-354.5
Debt Issued	40.7	915.8	-10.4	118.0	641.4	69.6	106.1	292.7	9.8	-1.9	310.0	155.1	22.0	174.3	299.6	434.2	454.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	85.9	0.0	0.0	34.0	0.0	0.0	0.0	75.0	0.0	63.3	423.3
Repurchase of Common Stock	-7.9	-15.0	-24.8	-2.1	-2.7	-1.8	-3.7	-1.0	-0.8	-0.5	-0.6	-1.1	-0.5	-0.3	-0.3	0.0	-68.4
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-100.0	0.0	0.0	0.0	0.0	0.0	0.0	-170.8	0.0	0.0	-1.6
Other Financing Activities	-19.3	0.0	0.0	-13.3	607.0	50.2	196.2	144.0	39.7	-1.3	280.1	116.0	23.9	345.8	286.5	427.9	-6.4
Cash from Financing	-62.3	0.0	0.0	9.0	253.2	-9.2	78.1	96.9	-10.4	19.4	27.2	91.0	-2.7	98.7	65.4	3.2	-7.6

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	6.5	-21.8
Debt Issued	242.4	-687.7	18.2	-3.9	-13.5	15.4	-10.8	-1.6	37.6	-2.4
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0
Repurchase of Common Stock	0.0	-5.0	-10.0	-11.4	-7.4	-0.1	-5.2	-12.1	2.1	0.0
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	-8.0	-0.7
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.5	-22.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-21.3	6.3	64.8	-108.9	43.6	-78.1	53.0	97.8	0.9	8.6	30.4	-0.9	-16.7	19.9	-1.9	0.1	1.1
Closing Cash Balance		38.3	121.0	114.7	49.9	158.8	115.2	193.3	140.2	42.4	41.5	32.9	2.5	3.3	20.0	0.1	2.0	2.0

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		55.9	-31.8	-19.7	1.9	64.0	12.4	-3.9	-7.6	16.8	-26.5
Closing Cash Balance		121.0	65.1	96.9	116.5	114.7	50.7	38.3	42.3	49.9	33.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		43.7	87.8	103.6	4.2	-22.7	-58.7	35.8	28.9	25.3	19.2	22.3	16.1	-14.4	-1.1	5.2	14.6	12.4
Real Free Cash Flow		25.5	66.6	85.8	-15.8	-36.3	-70.2	26.6	24.5	21.2	16.2	19.7	12.5	-15.8	-2.3	3.7	12.5	12.5

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		65.8	-19.7	4.5	37.2	64.6	11.8	13.3	13.8	19.3	-2.7
Real Free Cash Flow		59.1	-24.7	-0.3	32.5	60.0	7.4	8.7	9.6	15.1	-8.0