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

Golden Entertainment, Inc.

GDEN

Valuace

Růst

Zdraví

Cena

$ 26.81

+0.28 (1.01%)

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	634.9	634.9	666.8	1,053.1	1,121.7	1,096.5	694.2	973.4	851.8	509.8	403.2	177.0	55.2	38.8	11.0	35.6	24.6
Cost of Revenues	384.0	384.0	305.9	577.6	617.3	583.4	407.2	557.2	498.9	337.0	284.8	118.6	30.5	18.1	1.3	0.0	0.0
Gross Profit	251.0	251.0	360.9	475.5	504.5	513.2	287.0	416.2	352.9	172.8	118.4	58.4	24.7	20.7	9.7	35.6	24.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	155.6	154.8	163.6	160.8	164.2	161.2	167.3	174.0	230.7	257.7
Cost of Revenues	163.0	73.4	74.5	73.0	75.4	74.8	74.3	81.4	150.1	144.4
Gross Profit	-7.3	81.4	89.1	87.8	88.8	86.4	93.0	92.7	80.6	113.4

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	255.6	235.4	222.0	179.4	225.8	183.9	103.5	68.2	38.7	22.6	19.3	10.2	9.5	11.8
Depreciation & Amortization	90.3	90.3	90.0	88.9	101.1	106.7	124.4	121.0	94.5	40.8	27.5	10.8	3.5	3.0	1.7	12.0	11.4
Total Operating Expenses	288.7	215.8	248.8	55.7	355.6	345.9	315.9	365.7	294.9	153.0	103.7	52.2	27.5	24.9	12.3	37.3	21.6
Operating Income	30.1	35.2	112.1	399.2	147.9	227.3	-29.0	46.1	51.0	15.4	13.0	18.4	-24.0	13.4	-7.1	-10.3	-40.8

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	58.4	67.7
Depreciation & Amortization	22.5	22.9	22.5	22.5	22.7	22.6	22.6	22.1	21.8	22.2
Total Operating Expenses	54.2	80.5	77.2	76.7	77.1	79.7	79.5	12.5	58.4	95.4
Operating Income	6.2	0.9	11.9	11.1	11.7	6.7	13.5	80.1	22.2	323.7

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	0.1	0.2	4.8	6.4	5.9	7.0
Interest Expense	30.7	30.7	34.9	65.5	63.5	62.9	69.1	74.2	64.0	19.6	6.5	2.8	1.2	1.2	0.9	1.2	2.0
Other Expense	-39.2	-44.3	-39.3	-67.2	-65.1	-65.1	-107.6	-87.5	-5.3	-6.0	3.7	11.0	-21.0	19.3	-2.2	-8.1	-20.8
IBT	-9.1	-9.1	72.8	332.0	82.9	162.2	-136.6	-41.4	-11.3	-5.8	12.0	14.6	-24.8	18.7	0.7	-5.1	-12.7
Income Tax Expense	-3.1	-3.1	22.1	76.2	0.5	0.4	0.1	-1.9	9.6	-7.9	-4.3	-10.0	1.4	1.3	-2.5	-3.2	1.2
Net Income	-6.0	-6.0	50.7	255.8	82.3	161.8	-136.6	-39.5	-20.9	2.2	16.3	24.5	-24.8	18.7	3.2	-1.8	-13.8

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	15.3
Interest Expense	7.5	7.9	7.7	7.5	7.6	8.0	8.6	10.7	13.2	15.3
Other Expense	-16.1	-7.9	-7.7	-7.5	-7.6	-8.0	-13.1	-10.7	-14.5	-15.3
IBT	-9.8	-7.1	4.2	3.6	4.1	-1.2	0.5	69.5	-7.4	308.4
Income Tax Expense	-1.3	-2.4	-0.4	1.1	1.1	-6.4	-0.1	27.5	2.0	67.2
Net Income	-8.5	-4.7	4.6	2.5	3.0	5.2	0.6	42.0	-9.4	241.2

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	$8.93	$2.87	$5.64	$-4.87	$-1.43	$-0.76	$0.09	$0.74	$1.45	$-1.86	$1.40	$0.24	$-0.14	$-1.05
EPS Diluted	$0.00	$0.00	$0.00	$8.31	$2.61	$5.04	$-4.87	$-1.43	$-0.76	$0.09	$0.73	$1.43	$-1.86	$1.40	$0.24	$-0.14	$-1.05
Shares Outstanding	26.2	26.3	28.2	28.7	28.7	28.7	28.1	27.7	27.6	23.1	22.1	16.9	13.4	13.2	13.2	13.2	13.2
Diluted Shares Outstanding	26.2	26.3	29.7	30.8	31.5	32.1	28.1	27.7	27.6	24.7	22.5	17.1	13.4	13.3	13.2	13.2	13.2

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	$-0.33	$8.37
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.33	$7.83
Shares Outstanding	26.2	26.2	26.3	26.5	27.1	28.2	28.8	28.7	28.6	28.8
Diluted Shares Outstanding	26.2	26.2	27.3	27.8	29.7	29.4	30.2	30.7	28.6	30.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	88.6	57.7	157.6	136.9	220.5	103.6	111.7	116.1	90.6	46.9	69.2	35.4	37.9	32.5	38.6	45.2
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	46.6	49.1	0.0	0.0	0.0
Total Cash & ST Investments	88.6	57.7	157.6	136.9	220.5	103.6	111.7	116.1	90.6	46.9	69.2	82.1	87.0	32.5	38.6	45.2
Accounts Receivable	16.8	13.2	17.0	20.5	18.7	13.7	16.2	12.8	14.9	9.0	5.1	0.0	2.2	2.2	4.7	4.1
Inventory	7.0	8.0	8.1	8.1	6.6	5.6	8.2	6.8	5.6	2.6	6.8	0.0	0.0	0.0	0.0	0.0
Other Current Assets	17.6	24.9	248.9	13.6	2.9	2.9	4.4	3.4	2.6	1.3	2.6	1.8	1.8	1.3	3.3	2.0
Total Current Assets	130.1	103.8	409.4	244.6	263.9	140.7	160.4	156.8	133.1	69.6	83.6	83.9	90.9	35.9	46.5	51.3

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	58.3	52.3	50.5	57.7	68.6	88.6	404.3	157.6	261.2	120.8
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	58.3	52.3	50.5	57.7	68.6	88.6	404.3	157.6	261.2	120.8
Accounts Receivable	13.7	13.6	15.5	13.2	13.5	16.8	17.7	17.0	16.7	12.6
Inventory	7.6	7.8	7.9	8.0	7.6	7.0	7.3	8.1	7.4	7.8
Other Current Assets	23.3	24.2	22.3	24.9	15.8	17.6	20.5	248.9	222.4	308.8
Total Current Assets	102.8	98.0	96.2	103.8	105.5	130.1	449.8	409.4	507.6	450.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	862.2	829.4	865.5	988.6	1,083.5	1,156.3	1,250.1	895.0	895.2	137.6	114.3	33.7	32.8	14.4	5.1	8.6
Goodwill	88.3	86.5	84.3	158.4	158.4	158.4	184.3	158.1	158.1	105.7	96.3	0.0	0.0	0.0	0.0	0.0
Intangible Assets	55.4	53.4	53.9	89.6	98.1	106.1	135.2	141.1	157.7	98.6	80.8	1.9	2.0	5.2	4.2	15.9
Long-Term Investments	0.0	0.0	0.0	0.0	-1.9	-1.5	-1.1	-2.6	0.0	0.0	0.0	0.0	21.0	20.2	15.9	2.4
Other Long-Term Assets	7.9	6.8	9.5	15.7	11.7	9.4	10.9	15.6	13.2	7.6	3.7	2.6	0.5	1.0	10.2	48.5
Total Long-Term Assets	1,051.1	976.1	1,042.8	1,264.1	1,351.6	1,430.2	1,580.5	1,209.8	1,232.1	349.4	295.1	38.2	56.3	83.8	69.5	75.3
Total Assets	1,181.2	1,079.9	1,452.3	1,508.7	1,615.6	1,570.9	1,740.9	1,366.6	1,365.2	419.1	378.8	122.0	147.3	119.7	116.0	126.6

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	789.0	802.9	815.7	829.4	845.7	862.2	868.7	865.5	883.3	893.0
Goodwill	86.5	86.5	86.5	86.5	88.3	88.3	84.3	84.3	80.8	80.8
Intangible Assets	51.4	52.0	52.7	53.4	54.7	55.4	53.5	53.9	49.1	49.4
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	53.9	0.0	0.0
Other Long-Term Assets	6.3	6.4	6.9	6.8	7.3	7.9	8.3	-44.4	9.1	9.4
Total Long-Term Assets	933.2	947.9	961.9	976.1	996.1	1,051.1	1,052.2	1,103.6	1,037.0	1,044.3
Total Assets	1,036.0	1,045.9	1,058.1	1,079.9	1,101.6	1,181.2	1,501.9	1,513.1	1,544.7	1,494.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	18.7	21.7	18.7	25.2	19.1	20.2	30.1	27.8	19.5	11.7	8.2	0.5	0.4	0.4	0.4	0.3
Short-Term Debt	19.5	20.4	32.1	42.8	41.2	46.9	42.4	10.5	9.8	15.0	9.2	1.4	1.3	0.0	0.0	0.0
Other Current Liabilities	57.1	46.5	81.5	53.0	66.7	39.6	47.9	32.7	37.4	7.3	0.1	4.1	3.6	3.8	2.0	10.5
Current Liabilities	169.3	101.0	174.4	132.7	127.0	118.7	132.8	83.5	77.8	37.1	25.3	5.5	4.9	4.2	2.3	10.8

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	20.1	17.2	18.5	21.7	19.4	18.7	28.3	18.7	22.2	18.5
Short-Term Debt	21.8	22.1	20.3	20.4	20.2	19.5	19.0	32.1	31.3	14.4
Other Current Liabilities	51.9	40.8	42.9	41.3	44.2	-17.0	-11.6	81.5	82.7	111.8
Current Liabilities	93.8	87.2	101.0	101.0	94.8	169.3	190.2	174.4	204.5	149.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	383.6	483.6	738.2	1,022.4	1,165.6	1,287.2	1,314.7	960.6	963.2	168.4	136.9	8.9	10.3	0.0	0.0	0.0
Capital Leases	89.0	93.5	95.1	164.2	195.2	196.0	218.2	4.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	20.9	0.0	0.1	1.9	1.5	1.1	2.6	0.0	0.0	4.5	0.0	0.0	0.0	0.0	0.0
Total Liabilities	642.2	605.7	914.6	1,155.8	1,296.0	1,409.7	1,451.2	1,051.4	1,044.2	209.7	168.3	14.4	15.2	7.5	6.9	16.7

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	487.2	494.3	474.0	483.6	467.2	472.6	741.8	738.2	794.2	976.1
Capital Leases	87.6	85.9	89.7	93.5	95.9	89.0	85.9	83.0	90.9	93.6
Def. Tax Liability	0.0	20.9	20.9	20.9	26.3	0.0	0.0	60.8	0.0	0.1
Total Liabilities	601.9	602.6	596.0	605.7	588.5	642.2	932.3	975.3	999.1	1,126.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.2	0.4	0.3	0.3	0.3	0.3	0.3
Retained Earnings	60.2	-7.8	61.5	-127.4	-158.6	-309.7	-172.2	-120.4	-78.8	-81.0	-73.7	-98.2	-73.4	-92.1	-95.3	-93.4
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-139.3	-63.4	-33.4	-13.8	0.0	-5.5	-3.6	-3.1	-2.9
Total Common Equity	539.0	474.2	537.7	352.9	319.5	161.3	289.7	315.2	321.0	209.4	210.5	107.6	132.1	112.2	108.7	110.0

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	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Retained Earnings	-47.3	-36.1	-19.6	-7.8	32.6	60.2	96.2	61.5	70.8	-103.5
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	434.2	443.3	462.0	474.2	513.1	539.0	569.6	537.7	545.6	368.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		492.1	504.0	758.2	1,065.2	1,206.8	1,334.1	1,357.1	971.0	973.0	183.4	146.1	10.3	11.6	4.6	5.6	7.2
Book Value		539.0	474.2	537.7	352.9	319.5	161.3	289.7	315.2	321.0	209.4	210.5	107.6	132.1	112.2	109.1	110.0

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		434.2	443.3	462.0	474.2	513.1	539.0	569.6	537.7	545.6	368.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	274.4	-12.2	50.7	255.8	82.3	161.8	-136.6	-39.5	-20.9	2.2	16.3	24.5	-24.8	18.7	3.2	-1.9	-13.8
Depreciation & Amortization	88.7	90.3	90.0	88.9	100.1	106.7	124.4	116.6	94.5	40.8	27.5	10.8	3.5	3.0	1.7	12.0	11.4
Stock-Based Compensation	11.6	8.9	10.0	12.8	12.9	13.8	9.5	10.0	9.6	8.8	3.9	0.8	0.3	0.5	0.4	0.6	0.5
Change Working Capital	67.5	-12.7	-48.3	64.3	-39.1	5.2	-1.3	9.5	-2.2	-23.6	-2.2	4.4	0.6	3.9	5.6	-15.4	-9.7
Change In Accounts Receivable	-4.2	-1.2	4.2	-0.1	-4.9	-5.6	1.6	-1.9	1.9	-1.6	-3.2	1.0	0.0	4.0	0.0	-1.2	-0.2
Change In Accounts Payable	44.8	-9.3	-75.2	53.5	-4.5	14.4	-13.7	11.6	-4.9	-22.6	2.8	0.9	0.5	0.2	1.8	0.0	-0.2
Change In Inventories	-4.3	0.0	0.0	0.0	0.0	-14.4	9.0	-1.5	-1.0	-0.6	-1.8	0.0	0.0	-4.3	0.0	0.0	0.0
Other Non-cash Items	-249.1	18.0	-60.6	-284.9	7.5	8.0	40.2	18.8	6.6	1.8	-3.8	-21.0	0.5	-6.9	1.7	-3.0	17.5
Cash from Operations	65.6	0.0	0.0	119.2	150.2	295.8	36.7	113.9	98.0	22.1	37.4	9.3	1.3	3.5	12.2	14.6	7.8

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	-4.7	4.6	2.5	3.0	5.2	0.6	42.0	-9.4	241.2
Depreciation & Amortization	22.5	23.3	22.5	22.5	22.7	22.6	23.1	22.1	21.8	22.2
Stock-Based Compensation	1.9	2.1	2.1	2.9	1.7	2.9	2.5	3.0	2.8	3.4
Change Working Capital	-5.2	0.9	-12.1	0.4	-2.0	-71.9	4.3	35.3	-26.3	68.2
Change In Accounts Receivable	-0.5	-0.2	1.9	-2.4	0.3	3.3	0.8	-0.3	-0.3	-4.5
Change In Accounts Payable	-12.8	0.0	1.0	-0.8	13.1	-80.7	0.0	3.3	-20.8	73.2
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	68.9	-73.2
Other Non-cash Items	2.8	5.3	0.3	0.3	2.5	0.1	-9.0	-68.8	16.8	-304.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.1	27.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-65.8	-47.5	-49.9	-85.9	-51.4	-29.3	-36.5	-107.3	-69.3	-29.5	-30.6	-7.9	-4.5	-20.7	-3.8	-0.3	0.0
Acquisitions	549.3	0.1	197.1	-10.0	0.0	0.0	0.0	-149.0	0.0	-724.5	-41.3	25.5	0.3	-0.8	-6.8	-12.2	-0.2
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-25.1	-73.9	-57.4	-4.5	-11.2	-7.1
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	71.4	75.9	8.3	0.4	4.3	66.2
Other Investing Activities	567.4	0.0	0.0	362.8	0.2	0.4	0.6	0.2	0.1	-2.3	0.8	26.2	0.1	59.6	-0.6	0.4	0.0
Cash from Investing	483.5	0.0	0.0	266.9	-51.3	-28.9	-35.9	-256.1	-69.2	-756.2	-71.1	90.0	-2.1	-11.1	-15.4	-19.0	58.9

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	-14.6	-7.5	-13.4	-11.9	-8.2	-7.8	-17.6	-16.3	-14.1	-17.8
Acquisitions	0.0	0.0	0.0	0.0	0.3	0.0	-7.3	204.9	-12.5	365.1
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	-2.5	365.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-26.7	347.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-517.9	0.0	0.0	-246.8	-115.6	-131.9	-207.6	-370.6	-9.5	-189.9	-11.3	-204.6	-1.8	-0.2	0.0	-2.7	-30.6
Debt Issued	19.5	504.0	-254.1	-60.2	-26.0	4.6	184.6	756.6	7.6	979.5	48.7	340.3	0.5	7.2	-1.0	1.1	37.8
Issuance of Common Stock	189.6	0.0	0.0	0.0	0.0	0.0	0.0	0.1	25.6	0.2	1.8	0.2	0.1	0.8	0.0	0.0	0.0
Repurchase of Common Stock	-45.8	-22.3	-91.5	-9.1	-51.2	-10.6	-1.0	0.0	-19.6	0.0	45.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-122.7	0.0	0.0	-57.7	0.0	-0.1	0.0	0.0	-1.3	0.0	-23.5	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-251.8	0.0	0.0	-16.9	-10.7	-7.3	199.6	508.3	1.6	967.5	-0.5	138.8	0.0	12.4	-2.9	0.4	5.4
Cash from Financing	-626.1	0.0	0.0	-330.6	-177.4	-149.9	-9.0	137.8	-3.3	777.8	11.4	-65.6	-1.6	12.9	-2.9	-2.3	-25.2

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	-61.2	-185.1
Debt Issued	508.9	-7.5	22.1	-9.7	16.6	-4.6	-268.7	2.6	7.0	6.9
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	0.0	-14.6	-7.6	-36.9	-25.1	-29.6	0.0	0.0	-9.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-57.7	-57.7
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.3	7.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-62.5	-244.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-42.2	-2.4	-139.9	55.6	-78.5	117.0	-8.1	-4.4	25.5	43.7	-22.3	33.8	-2.5	5.4	-6.1	-6.7	41.5
Closing Cash Balance		88.6	55.3	57.7	197.6	142.0	220.5	103.6	111.7	116.1	90.6	46.9	69.2	35.4	37.9	32.5	38.6	45.2

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		-2.9	6.0	1.8	-7.2	-10.8	-20.1	-315.7	206.7	-103.6	130.3
Closing Cash Balance		55.3	58.3	52.3	50.5	57.7	68.6	88.6	404.3	157.6	295.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-0.1	35.6	42.4	33.3	98.8	266.5	0.2	6.6	28.6	-7.4	6.8	1.4	-3.2	-17.2	8.4	14.4	7.8
Real Free Cash Flow		-11.8	26.7	32.4	20.5	85.9	252.7	-9.3	-3.4	19.0	-16.1	2.9	0.6	-3.5	-17.6	8.0	13.8	7.3

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		-4.4	19.3	4.0	16.6	14.3	14.7	3.9	9.5	-23.3	9.7
Real Free Cash Flow		-6.3	17.3	1.9	13.8	12.6	11.7	1.5	6.5	-26.1	6.2