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

Clearwater Paper Corporation

CLW

Valuace

Růst

Zdraví

Cena

$ 14.73

-0.45 (-2.19%)

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	1,555.4	1,555.4	1,383.6	2,082.8	2,080.1	1,772.6	1,868.6	1,761.5	1,724.2	1,730.4	1,734.8	1,752.4	1,967.1	1,889.8	1,874.3	1,928.0	1,373.0
Cost of Revenues	1,439.8	1,439.8	1,307.5	1,752.0	1,823.4	1,590.0	1,574.4	1,597.0	1,538.0	1,529.6	1,495.6	1,512.8	1,708.8	1,671.4	1,607.9	1,702.5	1,173.8
Gross Profit	115.6	115.6	76.1	330.8	256.7	182.6	294.2	164.5	186.2	200.8	239.1	239.6	258.3	218.5	266.4	225.4	199.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	386.4	399.0	391.8	378.2	387.1	393.3	344.4	496.2	512.9	278.9
Cost of Revenues	369.2	380.3	348.8	341.5	372.4	363.2	346.4	421.6	437.4	228.3
Gross Profit	17.2	18.7	43.0	36.7	14.7	30.1	-2.0	74.6	75.5	50.6

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	149.2	133.0	112.9	124.9	112.8	113.0	128.5	129.6	117.1	130.1	119.1	121.0	110.0	100.4
Depreciation & Amortization	92.8	92.7	69.8	98.6	97.6	105.0	110.0	109.9	102.0	105.0	91.1	84.7	90.1	90.3	79.3	76.9	47.7
Total Operating Expenses	110.7	96.8	117.1	153.7	142.7	170.6	127.4	119.1	113.0	128.5	129.6	117.1	130.1	119.1	121.0	110.0	100.4
Operating Income	4.9	18.8	-41.0	177.1	113.9	1.7	158.1	45.4	-97.9	72.3	111.3	123.7	79.8	99.3	145.4	115.4	98.8

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	37.1	29.3
Depreciation & Amortization	24.0	23.8	23.0	22.0	22.2	24.2	30.9	23.2	24.9	24.4
Total Operating Expenses	13.1	23.7	33.2	40.7	27.5	31.3	44.9	44.2	37.1	30.0
Operating Income	4.1	-5.0	9.8	-4.0	-12.8	-1.2	-46.9	30.4	35.6	20.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.8	1.8	2.9	2.4	1.0	0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	18.6	18.6	32.1	32.4	34.6	36.4	44.4	44.9	30.6	31.4	30.3	31.2	39.2	44.0	33.8	44.8	-22.6
Other Expense	-65.0	-78.9	-60.1	-32.9	-40.8	-37.4	-59.9	-53.3	-176.1	-31.4	1.4	1.3	-72.8	-17.1	-33.8	0.3	-22.6
IBT	-60.1	-60.1	-101.1	144.2	73.1	-35.7	98.2	-7.9	-133.5	41.0	80.7	92.5	16.2	38.2	111.6	70.9	76.2
Income Tax Expense	-7.1	-7.1	-27.1	36.4	27.0	-7.7	21.1	-2.3	10.3	-56.4	31.1	36.5	18.6	-68.7	47.5	31.2	2.4
Net Income	-20.5	-20.1	-110.9	107.7	46.0	-28.0	77.1	-5.6	-143.8	97.3	49.6	56.0	-2.3	107.0	64.1	39.7	73.8

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	0.4	0.3	0.5	0.6	1.1	0.4	0.8	0.6	0.9	0.9
Interest Expense	5.3	5.0	4.4	3.9	6.3	13.5	10.4	1.8	8.5	3.0
Other Expense	-1.6	-55.4	-4.3	-3.7	-16.5	-12.8	-9.3	-6.2	-11.2	-6.8
IBT	2.5	-60.4	5.5	-7.7	-29.3	-14.0	-56.2	24.2	24.4	18.6
Income Tax Expense	-0.7	-6.5	1.9	-1.8	-9.7	-3.3	-14.6	7.0	6.8	3.7
Net Income	36.1	-53.9	3.6	-6.3	-108.0	5.9	-41.6	17.2	17.6	36.6

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	$6.39	$2.71	$-1.67	$4.65	$-0.34	$-8.72	$5.91	$2.91	$2.98	$-0.12	$4.84	$2.75	$1.73	$3.22
EPS Diluted	$0.00	$0.00	$0.00	$6.30	$2.68	$-1.67	$4.61	$-0.34	$-8.72	$5.88	$2.90	$2.97	$-0.12	$4.80	$2.72	$1.66	$3.12
Shares Outstanding	16.0	16.1	16.8	16.9	17.0	16.8	16.6	16.5	16.5	16.5	17.0	18.8	20.1	22.1	23.3	22.9	22.9
Diluted Shares Outstanding	16.1	16.1	16.8	17.1	17.2	16.8	16.7	16.5	16.5	16.6	17.1	18.8	20.1	22.3	23.6	24.0	23.7

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	$1.06	$2.19
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.04	$2.17
Shares Outstanding	16.0	16.1	16.2	16.4	16.8	16.6	16.7	16.6	16.6	16.7
Diluted Shares Outstanding	16.1	16.1	16.2	16.4	16.8	16.6	16.7	16.9	16.9	16.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	39.6	79.6	42.0	53.7	25.2	35.9	20.0	22.5	15.7	23.0	5.6	27.3	23.7	12.6	8.4	18.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	50.0	70.0	20.0	55.0	126.1
Total Cash & ST Investments	39.6	79.6	42.0	53.7	25.2	35.9	20.0	22.5	15.7	23.0	5.9	77.3	93.7	32.6	63.4	145.0
Accounts Receivable	255.7	188.7	184.5	188.8	167.4	160.6	159.4	151.8	162.3	156.8	153.9	135.2	169.4	175.0	186.2	163.7
Inventory	420.2	257.9	319.8	324.0	277.7	263.3	281.4	266.2	266.0	258.0	255.6	286.6	267.8	231.5	244.1	228.3
Other Current Assets	18.4	19.2	17.8	19.8	16.9	15.1	3.6	3.4	8.7	8.7	9.3	27.5	44.6	29.5	51.6	52.4
Total Current Assets	733.9	545.4	564.1	586.3	487.2	474.9	465.8	443.9	452.8	446.5	426.9	526.6	575.4	468.5	545.3	589.5

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	34.4	46.7	44.0	79.6	35.5	39.6	55.2	42.0	110.2	41.7
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	34.4	46.7	44.0	79.6	35.5	39.6	55.2	42.0	110.2	41.7
Accounts Receivable	161.7	165.9	177.4	188.7	172.7	255.7	173.1	184.5	173.0	196.6
Inventory	283.2	283.9	259.3	257.9	264.6	420.2	327.8	319.8	333.3	340.4
Other Current Assets	8.6	13.6	18.9	19.2	259.0	18.4	20.1	17.8	10.5	13.4
Total Current Assets	487.9	510.1	499.6	545.4	731.8	733.9	576.2	564.1	627.0	592.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,605.1	1,062.2	1,050.3	1,017.1	1,081.8	1,255.0	1,330.8	1,269.3	1,051.0	945.3	866.5	811.0	884.7	877.4	735.6	654.5
Goodwill	48.8	48.6	35.1	0.0	0.0	35.1	35.1	35.1	244.2	244.3	209.1	209.1	229.5	229.5	229.5	229.5
Intangible Assets	5.3	4.3	6.5	0.0	0.0	13.7	16.9	24.1	32.5	40.5	20.0	25.0	40.8	47.8	49.7	56.4
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	-17.0	-33.1	-17.1	-39.5	-37.4
Other Long-Term Assets	85.3	17.0	15.8	100.1	121.1	21.7	29.1	15.7	21.8	7.8	4.8	9.6	9.9	10.3	11.1	15.5
Total Long-Term Assets	1,744.5	1,133.8	1,107.7	1,117.2	1,202.9	1,325.5	1,411.9	1,344.2	1,349.5	1,237.8	1,100.4	1,059.4	1,169.4	1,165.0	1,026.0	955.9
Total Assets	2,478.4	1,679.2	1,671.8	1,703.5	1,690.1	1,800.4	1,877.7	1,788.1	1,802.3	1,684.3	1,527.4	1,585.9	1,744.8	1,633.5	1,571.3	1,545.3

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	1,015.9	1,027.1	1,029.9	1,062.2	1,012.0	1,605.1	983.1	990.2	993.7	1,000.2
Goodwill	0.0	0.0	48.6	48.6	47.3	0.0	0.0	35.1	0.0	0.0
Intangible Assets	2.7	51.2	3.8	4.3	4.9	54.1	0.0	6.5	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-35.9	0.0	0.0
Other Long-Term Assets	54.9	52.3	52.0	17.0	692.7	85.3	120.4	117.6	116.2	112.7
Total Long-Term Assets	1,073.5	1,130.6	1,134.3	1,133.8	1,756.9	1,744.5	1,103.5	1,107.8	1,109.9	1,112.9
Total Assets	1,561.4	1,640.7	1,633.9	1,679.2	2,488.7	2,478.4	1,679.7	1,671.8	1,737.0	1,705.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	278.8	164.6	163.9	213.0	168.3	143.4	149.6	228.1	169.3	128.1	128.0	122.9	108.2	75.9	65.0	91.7
Short-Term Debt	22.6	11.7	16.2	0.9	1.6	17.0	17.9	120.8	155.0	135.0	0.0	0.0	0.0	0.0	0.0	10.5
Other Current Liabilities	93.4	93.3	105.9	98.1	0.1	84.4	112.9	94.2	88.1	96.5	99.9	100.9	91.2	98.8	89.5	9.7
Current Liabilities	423.3	320.4	286.0	312.0	254.1	244.8	280.4	449.3	419.3	366.5	227.9	223.7	199.4	174.7	154.5	195.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	145.7	162.9	151.8	164.6	172.1	278.8	182.1	163.9	164.8	169.7
Short-Term Debt	12.4	12.4	11.3	11.7	18.1	22.6	16.4	15.4	15.5	13.9
Other Current Liabilities	74.3	83.8	137.1	93.3	221.9	93.4	102.9	106.7	80.6	79.9
Current Liabilities	232.4	259.1	300.2	320.4	412.1	423.3	301.4	286.0	260.9	263.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,137.9	309.9	511.0	564.9	637.6	770.7	950.1	671.3	570.5	569.8	569.0	575.0	650.0	523.9	523.7	561.7
Capital Leases	17.4	11.1	15.4	12.0	16.1	69.6	65.6	27.4	26.5	23.2	24.1	24.8	24.8	25.2	48.5	23.4
Def. Tax Liability	204.0	0.0	0.0	196.4	213.1	158.1	121.3	121.2	118.5	152.2	118.1	111.6	124.9	60.1	69.4	61.1
Total Liabilities	1,819.9	824.8	1,003.0	1,131.5	1,178.4	1,279.3	1,445.7	1,361.7	1,226.8	1,214.5	1,052.5	1,088.4	1,139.7	1,092.6	1,086.4	1,077.0

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	335.5	328.5	281.6	309.9	1,143.3	1,137.9	442.3	462.3	564.8	564.8
Capital Leases	78.2	11.8	10.7	11.1	10.7	17.4	15.5	15.4	14.6	13.9
Def. Tax Liability	80.9	0.0	0.0	0.0	0.0	0.0	0.0	199.1	205.9	205.0
Total Liabilities	778.6	804.1	797.4	824.8	1,824.1	1,819.9	995.1	1,003.1	1,088.5	1,090.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	521.6	530.4	568.4	663.2	656.6	0.0	0.0
Retained Earnings	675.8	880.7	684.5	576.8	530.7	558.8	481.7	487.3	618.3	569.9	520.3	464.3	466.6	359.7	295.6	255.9
Comprehensive Income	-30.7	0.0	-30.7	-33.3	-42.6	-54.3	-59.5	-67.3	-44.0	-51.8	-55.5	-70.9	-58.1	-115.7	-115.3	-98.4
Total Common Equity	658.6	854.5	668.7	572.0	511.7	521.1	432.0	426.4	575.4	469.9	474.9	497.5	605.1	540.9	484.9	468.3

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	823.9	877.3	874.5	880.8	681.7	675.8	701.7	684.5	666.9	630.3
Comprehensive Income	-34.3	-34.4	-34.5	-34.5	-30.8	-30.7	-30.7	-30.7	-33.5	-33.4
Total Common Equity	783.0	836.7	836.6	854.5	664.6	658.6	684.5	668.7	648.5	614.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,160.5	321.6	478.5	565.8	639.2	787.7	968.0	792.1	725.5	704.8	569.0	575.0	650.0	523.9	523.7	572.2
Book Value		658.5	854.4	668.8	572.0	511.7	521.1	432.0	426.4	575.4	469.9	474.9	497.5	605.1	540.9	484.9	468.3

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		783.0	836.7	836.6	854.5	664.6	658.6	684.5	668.7	648.5	614.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	45.6	-0.1	196.3	107.7	46.0	-28.1	77.1	-5.6	-143.8	97.3	49.6	56.0	-2.3	107.0	64.1	39.7	73.8
Depreciation & Amortization	103.3	0.1	69.8	98.6	103.3	105.0	111.0	115.6	102.0	105.0	91.1	84.7	90.1	90.3	79.3	76.9	47.7
Stock-Based Compensation	14.4	0.0	5.6	10.5	12.7	9.1	10.5	3.8	3.3	3.6	12.4	4.6	12.8	11.0	9.7	8.1	8.5
Change Working Capital	81.7	-99.5	18.6	-17.8	-16.4	-25.3	1.0	-68.5	30.2	11.2	1.7	1.2	-2.7	-4.2	55.5	-79.0	58.3
Change In Accounts Receivable	-43.4	-2.2	-58.1	-1.3	-16.9	-5.3	6.1	-13.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	109.5	-75.3	70.2	0.0	49.2	1.9	-16.5	-28.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	22.0	-23.5	12.4	4.0	-46.3	-20.2	18.1	-21.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	89.4	99.5	-267.9	6.6	12.5	45.4	13.9	10.6	170.1	1.1	-1.0	-1.9	27.3	2.0	-22.8	7.9	12.2
Cash from Operations	234.2	0.0	0.0	190.7	150.2	96.4	247.0	55.6	168.9	177.7	172.8	159.7	139.1	136.4	198.7	68.4	185.6

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	-0.1	-53.3	2.7	-6.3	-19.6	5.8	-25.8	17.2	17.6	36.6
Depreciation & Amortization	23.7	23.7	23.0	22.0	22.2	24.2	30.9	23.2	24.8	24.4
Stock-Based Compensation	-0.3	0.6	2.5	1.0	0.0	-0.9	4.7	3.3	2.9	3.5
Change Working Capital	-44.5	20.0	-62.1	-12.9	-4.8	-8.2	13.7	17.9	22.7	27.4
Change In Accounts Receivable	-29.0	4.2	11.5	11.1	-24.9	-4.5	-65.6	7.8	-9.2	23.6
Change In Accounts Payable	-10.3	11.4	-52.4	-24.0	9.1	-0.1	69.4	20.5	25.6	-6.0
Change In Inventories	1.8	0.0	-26.2	0.9	18.0	-6.6	9.2	-8.2	14.1	6.9
Other Non-cash Items	41.8	49.4	4.0	0.0	-81.9	0.2	1.1	-0.8	5.3	0.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	65.7	88.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-76.0	-0.1	-116.6	-73.7	-33.5	-38.4	-39.6	-140.1	-295.7	-199.7	-155.3	-128.9	-93.0	-90.6	-203.8	-134.1	-46.1
Acquisitions	-708.2	0.0	284.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-67.4	0.0	0.0	0.0	-9.3	0.0	-243.8
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	-50.0	0.0	0.0	-15.8
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	61.9
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	13.3	0.0	0.0	71.7	1.0	0.3	50.4	128.7	0.0	36.0	83.9	15.8
Cash from Investing	-784.2	0.0	0.0	-73.7	-33.5	-25.1	-39.6	-140.1	-224.0	-198.8	-222.5	-78.5	35.7	-140.6	-177.0	-50.1	-227.9

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	-14.9	-18.3	-22.9	-32.7	-33.0	-47.0	-18.1	-18.5	-25.2	-14.2
Acquisitions	0.5	-12.1	0.0	0.0	992.5	0.0	-708.2	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	-25.2	-14.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-1,028.6	0.0	0.0	-106.7	-80.9	-81.0	-571.4	-760.7	-503.8	-278.3	-1,139.0	0.0	-375.0	-150.0	0.0	-15.6	-304.7
Debt Issued	1,609.5	321.6	-156.9	19.4	7.5	-67.5	391.1	936.6	570.4	299.1	1,274.7	-6.0	300.0	276.1	0.2	-32.9	876.9
Issuance of Common Stock	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
Repurchase of Common Stock	-11.3	-17.2	-10.0	-17.9	-5.0	0.0	0.0	0.0	0.0	-4.9	-65.3	-100.0	-100.0	-100.0	-18.7	-11.4	0.0
Dividends Paid	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 Financing Activities	203.8	0.0	0.0	-0.1	-2.7	-1.0	378.5	842.7	567.1	297.0	1,271.4	-2.9	303.9	265.3	1.1	-2.2	363.1
Cash from Financing	547.9	0.0	0.0	-129.4	-88.6	-82.0	-192.9	82.0	63.3	13.9	67.1	-102.8	-171.1	15.3	-17.5	-29.1	58.5

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	-102.9	-0.2
Debt Issued	347.9	7.0	48.0	-28.7	-839.8	0.9	701.8	-19.8	1.1	0.9
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	-2.1	-4.2	-10.9	-4.0	-2.5	-3.0	-0.5	-2.8	-5.0
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	-3.0	-0.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-108.7	-5.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-2.1	0.0	37.6	-12.4	28.2	-10.7	14.5	-2.5	8.2	-7.3	17.4	-21.7	3.7	11.1	4.1	-10.5	16.1
Closing Cash Balance		39.6	0.0	79.6	42.0	54.4	26.2	36.9	22.4	24.9	15.7	23.0	5.6	27.3	23.7	12.6	8.4	18.9

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		-3.7	-12.3	2.7	-35.6	44.1	-4.1	-15.6	13.2	-68.2	68.5
Closing Cash Balance		30.7	34.4	46.7	44.0	79.6	35.5	39.6	55.2	42.0	110.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		158.2	-0.1	-55.2	117.0	116.7	58.0	207.4	-84.5	-126.8	-22.1	17.4	30.8	46.1	45.8	-5.1	-65.7	139.5
Real Free Cash Flow		143.8	-0.1	-60.8	106.5	104.0	48.9	196.9	-88.3	-130.1	-25.7	5.0	26.2	33.3	34.8	-14.8	-73.8	131.0

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		-9.9	15.7	-51.1	-31.2	-68.1	-30.8	3.0	40.7	40.5	74.0
Real Free Cash Flow		-9.6	15.1	-53.6	-32.2	-68.1	-29.9	-1.7	37.4	37.6	70.5