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

Casella Waste Systems, Inc.

CWST

Valuace

Růst

Zdraví

Cena

$ 81.02

+1.36 (1.30%)

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	1,836.8	1,836.8	1,557.3	1,264.5	1,085.1	889.2	774.6	743.3	660.7	599.3	565.0	546.5	497.6	455.3	480.8	466.1	522.3
Cost of Revenues	1,523.4	1,523.4	1,262.2	1,002.7	723.1	582.4	515.6	508.7	453.3	405.2	382.0	382.6	354.6	323.0	330.8	317.5	347.5
Gross Profit	313.4	313.4	295.0	261.8	362.0	306.8	258.9	234.6	207.4	194.1	183.1	163.9	143.0	132.3	150.1	148.6	174.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	469.1	485.4	465.3	417.1	427.5	411.6	377.2	341.0	359.6	352.7
Cost of Revenues	392.3	394.1	385.1	351.9	352.0	326.3	299.1	284.8	293.8	274.0
Gross Profit	76.7	91.3	80.3	65.2	75.5	85.3	78.0	56.2	65.8	78.7

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	0.3	0.0	0.0	0.0	1.4	0.0	0.1	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	155.8	133.4	118.8	102.4	92.8	84.8	79.2	75.4	72.9	61.9	58.2	62.1	64.0	61.9
Depreciation & Amortization	332.7	321.6	246.5	170.7	135.0	110.7	106.1	97.9	80.2	71.7	71.2	72.1	70.3	65.9	67.1	65.5	75.1
Total Operating Expenses	224.2	224.2	190.8	351.1	260.5	223.3	193.2	172.6	155.6	141.3	138.1	135.6	124.0	114.8	120.8	115.8	130.1
Operating Income	89.2	89.2	104.3	80.4	95.4	77.7	59.3	53.1	39.7	-12.6	44.9	31.9	11.9	12.4	-11.5	28.6	44.4

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	43.1	41.2
Depreciation & Amortization	91.0	85.9	80.7	75.2	69.2	62.1	58.3	57.0	61.4	54.3
Total Operating Expenses	55.9	57.3	54.5	56.5	52.2	47.0	47.2	44.3	43.1	41.2
Operating Income	20.8	34.0	25.7	8.7	23.3	38.3	30.9	11.8	22.7	37.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	7.9	9.9	10.4	10.7	0.7	0.3	0.3	0.4	0.3	0.3	0.3	0.3	0.3	0.1	0.0	0.1	0.1
Interest Expense	58.0	59.0	54.0	47.6	23.0	20.9	22.1	24.7	26.0	24.9	38.7	40.1	37.9	41.4	45.5	45.9	54.3
Other Expense	-76.1	-76.1	-83.2	-43.4	-20.4	-19.6	-21.0	-23.3	-19.7	-64.9	-12.7	1.4	-6.7	-28.6	-60.9	6.4	-2.7
IBT	13.1	13.1	21.0	37.0	75.0	58.0	38.3	29.8	6.0	-37.1	-6.4	-10.4	-25.5	-52.5	-77.1	-27.9	-12.2
Income Tax Expense	5.2	5.2	7.5	11.6	21.9	16.9	-52.8	-1.9	-0.4	-15.3	0.5	1.4	1.8	-2.5	1.2	-24.2	3.0
Net Income	7.9	7.9	13.5	25.4	53.1	41.1	91.1	31.7	6.4	-21.8	-6.8	-13.0	-23.1	-54.1	-77.6	38.4	-13.9

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	1.9	0.0	2.7	3.4	3.6	1.4	2.6	2.8	2.9	5.5
Interest Expense	15.4	13.9	14.7	14.0	13.9	13.5	13.0	13.6	13.7	13.9
Other Expense	-22.4	-18.1	-18.8	-16.8	-17.6	-27.9	-20.1	-17.7	-12.3	-10.0
IBT	-1.6	15.9	6.9	-8.1	5.7	10.4	10.8	-5.9	1.0	24.2
Income Tax Expense	0.9	5.9	1.7	-3.3	0.8	4.7	3.8	-1.8	2.8	6.0
Net Income	-2.5	10.0	5.2	-4.8	4.9	5.8	7.0	-4.1	-1.8	18.2

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	$0.46	$1.03	$0.80	$1.87	$0.67	$0.15	$-0.52	$-0.17	$-0.32	$-0.58	$-1.59	$-2.90	$1.47	$-0.54
EPS Diluted	$0.00	$0.00	$0.00	$0.46	$1.03	$0.80	$1.86	$0.66	$0.15	$-0.52	$-0.17	$-0.32	$-0.58	$-1.59	$-2.90	$1.47	$-0.54
Shares Outstanding	63.5	63.5	59.6	55.2	51.6	51.3	48.8	47.2	42.7	41.8	41.2	40.6	39.8	34.0	26.7	26.1	25.7
Diluted Shares Outstanding	63.5	63.6	59.6	55.3	51.8	51.5	49.0	48.0	44.2	41.8	41.2	40.6	39.8	34.0	26.7	26.1	25.7

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	$-0.03	$0.31
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.03	$0.31
Shares Outstanding	63.5	63.5	63.5	63.4	63.3	58.4	58.1	58.0	58.0	58.0
Diluted Shares Outstanding	63.5	63.6	63.5	63.4	63.4	58.4	58.2	58.0	58.0	58.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	208.5	383.3	220.9	71.2	33.8	154.3	3.5	4.0	2.0	2.5	2.3	2.5	1.8	4.5	1.8	2.0
Short Term Investments	7.2	0.0	6.6	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	208.5	383.3	220.9	71.2	33.8	154.3	3.5	4.0	2.0	2.5	2.3	2.5	1.8	4.5	1.8	2.0
Accounts Receivable	167.6	175.2	160.4	100.9	87.0	74.2	80.2	74.9	66.0	61.2	60.2	52.6	48.7	47.5	54.9	61.7
Inventory	18.9	21.5	17.9	13.5	9.7	7.9	7.7	6.5	6.5	4.9	4.3	3.9	3.5	3.6	3.5	3.6
Other Current Assets	30.7	33.3	27.1	35.4	25.7	18.7	19.1	18.1	16.4	14.8	14.2	15.7	10.5	15.3	15.6	18.2
Total Current Assets	425.8	613.3	426.3	207.5	146.5	247.3	102.8	97.1	84.4	78.6	76.7	70.8	61.1	67.4	72.4	82.1

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	192.7	217.8	267.7	383.3	519.0	208.5	189.5	220.9	219.1	465.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.0	7.8	5.1
Total Cash & ST Investments	192.7	217.8	267.7	383.3	519.0	208.5	189.5	220.9	219.1	465.7
Accounts Receivable	198.8	189.8	174.9	175.2	173.1	167.6	150.9	160.4	144.1	117.7
Inventory	24.1	23.3	22.7	21.5	20.2	18.9	18.5	17.9	17.5	16.8
Other Current Assets	32.4	33.6	26.4	33.3	30.7	30.7	26.5	27.1	32.7	29.2
Total Current Assets	448.0	464.5	491.7	613.3	743.1	425.8	385.4	426.3	413.3	629.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,085.5	1,262.9	1,081.4	812.6	738.4	605.8	551.9	404.6	361.5	398.5	402.3	403.4	422.5	416.7	453.4	480.1
Goodwill	737.3	1,002.3	735.7	274.5	232.9	194.9	185.8	162.7	122.6	119.9	119.0	119.1	115.9	101.7	101.2	125.8
Intangible Assets	217.0	313.5	241.4	91.8	93.7	58.3	58.7	34.8	8.1	7.7	9.3	13.4	11.7	3.0	2.5	3.1
Long-Term Investments	19.1	17.5	11.0	11.0	11.3	11.3	11.3	11.3	12.3	12.3	12.3	16.8	20.3	22.8	38.3	41.0
Other Long-Term Assets	18.8	20.7	28.5	29.0	16.9	15.2	13.1	12.4	14.4	8.4	24.8	19.4	24.9	16.9	17.3	22.3
Total Long-Term Assets	2,086.1	2,713.4	2,109.1	1,241.7	1,137.1	946.6	829.4	635.3	530.6	552.9	573.2	579.1	598.6	566.4	618.2	672.8
Total Assets	2,511.9	3,326.7	2,535.5	1,449.2	1,283.6	1,193.9	932.2	732.4	614.9	631.5	649.9	649.9	659.6	633.7	690.6	754.8

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	1,376.6	1,351.8	1,306.0	1,262.9	1,162.2	1,085.5	1,078.3	1,081.4	1,038.5	923.2
Goodwill	1,115.9	1,088.7	1,049.5	1,002.3	907.9	737.3	736.5	735.7	737.2	619.7
Intangible Assets	308.9	315.4	319.5	313.5	273.3	217.0	228.9	241.4	256.7	187.1
Long-Term Investments	11.0	15.5	18.4	17.5	16.1	19.1	18.5	17.6	24.1	19.7
Other Long-Term Assets	24.9	20.9	20.8	20.7	20.8	18.8	18.6	21.8	21.6	21.8
Total Long-Term Assets	2,837.3	2,792.4	2,714.2	2,713.4	2,380.2	2,086.1	2,091.9	2,109.1	2,084.7	1,787.9
Total Assets	3,285.3	3,256.9	3,205.9	3,326.7	3,123.2	2,511.9	2,477.3	2,535.5	2,498.0	2,417.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	94.2	111.1	116.8	74.2	63.1	49.2	64.4	57.3	47.1	45.0	44.9	51.8	52.0	46.7	42.5	40.1
Short-Term Debt	74.2	52.9	44.8	16.0	17.2	17.8	13.7	2.3	4.9	4.7	1.4	0.9	1.2	1.6	1.5	3.4
Other Current Liabilities	70.6	92.6	-3,003.2	83.7	68.5	61.5	50.2	48.8	36.6	32.7	39.0	37.1	34.9	10.4	39.9	46.5
Current Liabilities	269.7	307.3	278.9	177.6	152.2	131.2	130.6	111.5	88.6	82.4	85.3	89.7	88.1	88.3	83.9	90.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	113.0	116.8	102.9	111.1	101.6	94.2	80.0	116.8	100.1	87.6
Short-Term Debt	36.0	34.3	32.0	52.9	48.9	74.2	72.2	57.3	42.6	41.3
Other Current Liabilities	99.1	78.1	66.7	92.6	93.0	70.6	62.2	-2,965.0	-3,563.5	-3,651.9
Current Liabilities	296.5	273.4	251.4	307.3	291.3	269.7	244.1	278.9	253.2	219.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	976.6	1,155.1	1,085.5	642.4	598.9	591.4	579.7	542.0	477.6	504.0	522.2	507.1	495.0	475.2	463.6	567.0
Capital Leases	65.7	74.7	75.1	64.3	63.7	69.5	80.1	0.0	0.0	0.0	0.0	0.0	1.8	2.2	2.5	12.3
Def. Tax Liability	1.2	115.8	0.6	0.4	0.9	0.9	2.6	2.5	2.3	6.2	5.6	7.0	3.3	5.3	5.6	6.3
Total Liabilities	1,474.4	1,775.9	1,513.7	951.3	861.1	831.8	809.4	748.2	652.8	656.1	671.5	658.4	644.2	615.5	596.6	704.5

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	1,197.3	1,200.1	1,187.7	1,155.1	1,114.1	1,042.3	1,047.5	1,033.1	1,080.8	1,054.4
Capital Leases	86.4	90,934.0	83.4	74.7	79.1	65.7	66.6	106.7	68.6	71.0
Def. Tax Liability	17.4	16.2	13.9	115.8	15.4	1.2	0.9	0.6	0.5	0.5
Total Liabilities	1,717.9	1,702.7	1,659.0	1,775.9	1,591.7	1,474.4	1,451.3	1,513.7	1,467.1	1,408.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.6	0.6	0.6	0.5	0.5	0.5	0.5	0.4	0.4	0.4	0.4	0.4	0.4	0.3	0.3	0.3
Retained Earnings	-143.6	-133.0	-146.5	-171.9	-225.0	-266.1	-357.0	-388.7	-395.1	-373.3	-366.5	-347.5	-324.4	-270.2	-192.6	-231.1
Comprehensive Income	5.8	3.3	-1.1	7.5	-5.1	-11.5	-6.0	-1.3	0.2	-0.1	0.0	0.0	-0.6	-2.0	0.4	-0.8
Total Common Equity	1,037.5	1,550.8	1,021.8	497.9	422.5	362.1	122.8	-15.8	-37.9	-24.6	-21.6	-8.5	13.7	16.4	94.0	50.3

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	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	-122.6	-132.6	-137.8	-133.0	-137.9	-143.6	-150.6	-146.5	-144.7	-162.9
Comprehensive Income	-3.6	-3.0	-0.7	3.3	-4.7	5.8	5.0	-1.1	9.5	7.6
Total Common Equity	1,567.4	1,554.2	1,546.9	1,550.8	1,531.5	1,037.5	1,025.9	1,021.8	1,030.9	1,008.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,116.5	1,208.0	1,118.6	658.3	616.1	609.2	593.4	544.3	482.5	508.6	523.6	508.0	496.2	476.8	465.1	570.4
Book Value		1,037.5	1,550.8	1,021.8	497.9	422.5	362.1	122.8	-15.8	-37.9	-24.6	-21.6	-8.5	15.5	18.2	94.0	50.3

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		1,567.4	1,554.2	1,546.9	1,550.8	1,531.5	1,037.5	1,025.9	1,021.8	1,030.9	1,008.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	19.3	7.9	13.5	25.4	53.1	41.1	91.1	31.7	6.4	-21.8	-6.9	-11.8	-27.3	-50.0	-78.3	39.9	-15.3
Depreciation & Amortization	230.9	321.6	246.5	170.7	126.4	103.6	90.8	79.8	70.5	62.1	61.9	62.7	60.3	56.6	58.6	57.7	68.3
Stock-Based Compensation	9.6	0.0	0.0	9.1	8.2	11.6	8.2	7.2	8.4	6.4	3.4	3.1	2.4	2.5	1.9	1.6	2.2
Change Working Capital	-54.3	-44.2	-30.6	-61.2	-11.3	-13.1	-25.2	-28.6	-5.3	-4.6	-9.4	5.0	-9.1	0.6	6.2	-5.5	-2.6
Change In Accounts Receivable	-42.5	-3.6	1.3	-39.4	-7.1	-7.4	5.8	-5.5	-5.8	-4.7	-1.0	-4.4	-3.4	0.1	7.4	-3.3	-10.5
Change In Accounts Payable	10.4	-8.6	-13.6	41.6	11.1	13.9	-15.2	6.8	9.1	2.1	0.1	-3.6	-0.2	4.2	4.2	7.4	5.5
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-24.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	283.2	41.3	45.0	81.7	24.5	24.5	27.3	28.0	39.6	80.9	30.9	10.7	21.8	37.7	73.5	-23.0	13.5
Cash from Operations	229.7	0.0	0.0	233.1	217.3	182.7	139.9	116.8	120.8	107.5	80.4	70.5	49.6	43.9	63.8	47.1	69.3

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	-2.5	10.0	5.2	-4.8	4.9	5.8	7.0	-4.1	-1.8	18.2
Depreciation & Amortization	83.1	71.4	80.7	75.2	69.2	62.1	58.3	57.0	61.4	54.3
Stock-Based Compensation	0.0	11.6	0.0	0.0	0.0	0.0	0.0	0.0	2.4	2.4
Change Working Capital	2.6	37.3	-9.8	-27.6	22.4	3.5	-6.5	-50.0	7.0	-4.8
Change In Accounts Receivable	14.7	4.7	-10.4	5.6	10.1	-1.9	-17.5	10.5	-16.1	-19.3
Change In Accounts Payable	-10.4	-5.8	13.9	-8.1	6.9	1.8	14.2	-36.5	17.0	15.7
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	11.2	-38.0	10.2	10.6	9.8	17.2	10.7	7.3	4.2	1.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	75.3	74.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-179.6	-245.1	-203.5	-154.9	-131.0	-123.3	-108.1	-103.2	-73.2	-64.9	-54.2	-50.0	-46.0	-55.4	-66.4	-62.5	-54.4
Acquisitions	-304.4	-224.2	-467.2	-851.8	-78.2	-170.6	-32.5	-75.4	-88.9	-5.1	-2.8	5.3	-10.4	-28.4	-2.1	-1.7	-0.9
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	1.5	0.0	-5.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	1.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.4	0.0	-0.7	0.0	0.0
Other Investing Activities	0.8	0.0	0.0	1.1	0.6	0.8	0.5	1.1	-2.0	-6.5	-5.9	-4.1	-6.5	-5.4	2.2	8.5	-9.4
Cash from Investing	-481.4	0.0	0.0	-1,005.6	-206.9	-293.2	-140.0	-177.5	-164.2	-76.4	-63.0	-48.8	-57.9	-89.2	-72.0	-55.8	-64.6

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	-57.9	-65.9	-66.4	-55.5	-76.9	-51.5	-44.8	-30.3	-64.5	-39.9
Acquisitions	-6.5	-43.0	-71.2	-103.3	-209.1	-257.7	-0.7	0.2	-3.9	-300.0
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	0.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-68.5	-339.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-47.5	0.0	0.0	438.7	-59.2	-10.3	-149.4	-243.4	-584.2	-217.0	-608.2	-371.0	-152.4	-360.9	-152.8	-502.3	-500.4
Debt Issued	68.3	1,208.0	89.4	899.0	101.5	17.2	165.2	292.5	646.0	190.8	593.2	386.6	164.2	380.3	164.5	397.0	1,070.8
Issuance of Common Stock	495,734.6	0.0	0.0	496.2	0.0	0.0	144.8	103.1	0.0	0.0	0.0	0.0	0.0	42.2	0.3	0.0	0.0
Repurchase 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
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	426,076.3	0.0	0.0	-12.7	86.2	0.2	155.6	200.4	629.6	185.3	591.0	349.4	161.4	363.6	162.7	384.4	492.6
Cash from Financing	-4.6	0.0	0.0	922.3	26.9	-10.1	151.0	60.1	45.4	-31.6	-17.2	-21.6	9.0	44.9	10.2	-117.9	-7.8

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	-7.7	27.1
Debt Issued	1,233.3	-1.2	14.7	11.8	45.0	46.5	-3.2	1.1	2.9	54.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	495,734.7	-0.2
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	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.7	21.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-257.2	-259.5	162.4	149.8	37.3	-120.5	150.9	-0.5	2.0	-0.5	0.2	0.1	0.7	-2.8	2.7	-0.2	0.2
Closing Cash Balance		208.5	123.8	383.3	220.9	71.2	33.8	154.3	3.5	4.0	2.0	2.5	2.3	2.5	1.8	4.5	1.8	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		-68.9	-25.1	-49.9	-115.6	-135.7	310.5	19.0	-31.5	1.8	-246.6
Closing Cash Balance		123.8	192.7	217.8	267.7	383.3	519.0	208.5	189.5	220.9	219.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		50.1	84.7	78.1	78.2	86.4	59.4	31.8	13.7	47.6	42.7	26.2	20.5	3.7	-11.5	-2.6	-15.4	14.9
Real Free Cash Flow		40.5	84.7	78.1	69.1	78.2	47.9	23.6	6.4	39.2	36.2	22.8	17.4	1.3	-14.0	-4.4	-17.0	12.7

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		39.3	27.6	23.1	-5.4	32.9	40.4	27.5	-22.6	10.7	34.7
Real Free Cash Flow		39.3	16.0	23.1	-5.4	32.9	40.4	27.5	-22.6	8.3	32.3