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

Dave & Buster's Entertainment, Inc.

PLAY

Valuace

Růst

Zdraví

Cena

$ 10.83

+0.36 (1.86%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	2,107.8	2,132.7	2,205.3	1,964.4	1,304.1	436.5	1,354.7	1,265.3	1,139.8	1,005.2	867.0	746.8	635.6	608.1	541.5	521.5
Cost of Revenues	1,296.0	314.4	1,757.7	308.9	205.0	74.9	233.3	220.3	196.7	180.3	162.8	146.5	125.0	119.1	107.2	104.0
Gross Profit	668.2	1,818.3	447.6	1,655.6	1,099.1	361.6	1,121.4	1,045.0	943.1	824.9	704.2	600.3	510.6	489.0	434.4	417.6

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	448.2	557.4	567.7	534.5	453.0	557.1	588.1	599.1	466.9	542.1
Cost of Revenues	426.2	467.2	325.1	77.5	67.8	438.1	291.7	473.2	72.8	83.6
Gross Profit	22.0	90.2	99.0	457.0	385.2	119.0	296.4	125.9	394.1	458.5

Operating Income	TTM	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
Selling General & Admin Expenses	0.0	0.0	197.7	608.6	362.8	164.7	392.4	358.4	316.3	283.3	253.7	220.3	186.6	185.9	346.0	345.5
Depreciation & Amortization	255.4	238.2	208.5	169.3	138.3	137.9	132.5	118.3	102.8	88.3	78.7	70.9	66.3	63.5	54.3	50.0
Total Operating Expenses	656.7	1,597.9	111.5	1,393.1	911.9	614.2	973.3	884.0	777.3	674.3	594.1	526.4	459.5	445.2	400.2	395.5
Operating Income	155.1	220.4	306.6	262.5	187.2	-252.6	148.1	161.0	165.8	150.5	110.0	73.9	51.0	43.7	34.2	22.0

Operating Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
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	29.1	148.3	159.2
Depreciation & Amortization	63.0	65.2	63.2	64.0	53.9	57.5	62.8	58.6	51.9	49.1
Total Operating Expenses	32.9	31.5	179.4	412.9	378.9	30.4	207.6	29.1	375.5	381.4
Operating Income	-10.9	58.7	63.2	44.1	6.3	84.5	88.8	96.8	18.6	77.1

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.5	0.4	4.7	0.6	0.0	0.0	0.1	0.1	0.2	0.3	0.3	0.3	0.3	0.3	0.4	0.3
Interest Expense	151.5	135.7	132.1	87.4	53.9	36.9	20.9	13.1	7.9	7.0	11.5	34.8	45.0	45.0	45.3	32.7
Other Expense	-162.1	-150.5	-143.5	-88.8	-59.5	-37.8	-20.9	-0.1	-1.0	-0.1	-6.8	-27.6	-47.8	-47.6	-44.9	-32.5
IBT	-7.0	69.9	163.1	173.7	127.7	-290.4	127.1	147.9	156.4	143.5	91.8	11.5	3.2	-3.9	-10.8	-10.4
Income Tax Expense	-7.3	11.6	36.2	36.5	19.0	-83.4	26.9	30.7	35.4	52.7	32.1	3.9	1.1	-12.7	-3.8	-3.1
Net Income	0.3	58.3	126.9	137.1	108.6	-207.0	100.3	117.2	120.9	90.8	59.6	7.6	2.2	8.8	-7.0	-7.3

Net Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Interest Income	0.0	0.1	0.4	0.0	0.0	0.2	0.1	0.0	28.9	32.9
Interest Expense	40.2	38.7	37.2	35.4	32.9	34.1	33.2	27.8	28.9	32.9
Other Expense	-45.5	-44.4	-36.8	-35.4	-48.1	-33.9	-33.1	-39.8	-28.9	-44.1
IBT	-56.4	14.3	26.4	8.7	-41.8	50.6	52.4	49.8	-10.3	33.0
Income Tax Expense	-14.3	2.9	4.7	-0.6	-9.1	10.3	11.0	13.6	-5.1	7.1
Net Income	-42.1	11.4	21.7	9.3	-32.7	40.3	41.4	36.1	-5.2	25.9

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$2.94	$2.85	$2.26	$-4.75	$3.00	$3.00	$2.93	$2.16	$1.46	$0.22	$0.06	$0.22	$-0.18	$-0.19
EPS Diluted	$0.00	$0.00	$2.88	$2.78	$2.21	$-4.75	$2.94	$2.93	$2.84	$2.10	$1.39	$0.21	$0.06	$0.22	$-0.18	$-0.19
Shares Outstanding	34.5	39.1	43.2	48.1	48.1	43.5	33.5	39.0	41.3	42.0	41.0	35.3	39.1	39.1	39.1	39.1
Diluted Shares Outstanding	34.5	40.0	44.1	49.3	49.3	43.5	34.1	40.0	42.6	43.3	42.8	37.1	39.1	39.1	39.1	39.1

Per Share Data	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.90	$-0.12	$0.60
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.88	$-0.12	$0.60
Shares Outstanding	34.5	34.5	34.7	37.4	39.1	39.7	40.3	40.2	41.8	43.0
Diluted Shares Outstanding	34.5	35.1	35.2	38.2	39.1	40.8	41.6	41.2	41.8	43.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	13.1	6.9	37.3	181.6	25.9	11.9	24.7	21.6	18.8	20.1	25.5	70.9	38.1	36.1	33.7	34.4
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	13.1	6.9	37.3	181.6	25.9	11.9	24.7	21.6	18.8	20.1	25.5	70.9	38.1	36.1	33.7	34.4
Accounts Receivable	20.8	29.2	44.8	25.5	64.9	70.1	2.3	1.9	4.9	5.9	4.1	2.4	2.4	1.1	28.3	5.9
Inventory	37.2	39.8	37.2	45.4	40.3	23.8	34.5	27.3	27.6	21.9	19.5	18.5	15.4	14.8	14.8	14.2
Other Current Assets	29.9	18.5	18.2	112.1	119.7	107.0	54.3	69.5	76.1	55.5	84.6	72.4	9.0	12.2	3.5	5.0
Total Current Assets	96.1	94.4	137.5	293.7	145.6	118.9	79.0	91.1	94.9	75.6	110.1	143.3	99.3	98.7	80.3	76.7

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	12.0	11.9	6.9	8.6	13.1	32.1	37.3	64.0	82.6	91.5
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	12.0	11.9	6.9	8.6	13.1	32.1	37.3	64.0	82.6	91.5
Accounts Receivable	24.1	30.2	29.2	21.8	20.8	33.8	44.8	26.3	56.6	41.0
Inventory	39.1	41.3	39.8	38.4	37.2	37.8	37.2	43.3	43.7	47.9
Other Current Assets	41.6	30.0	18.5	43.2	25.0	34.1	18.2	23.4	25.1	27.2
Total Current Assets	116.8	113.4	94.4	112.0	96.1	137.8	137.5	157.0	208.0	207.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2,773.9	2,953.0	2,656.0	2,513.8	1,815.8	1,852.6	1,912.2	805.3	726.5	606.9	523.9	436.0	388.1	337.2	323.3	304.8
Goodwill	742.5	742.6	742.5	744.5	272.6	272.6	272.6	272.6	272.6	272.6	272.7	272.6	272.4	272.3	272.3	272.6
Intangible Assets	178.2	178.2	178.2	178.2	79.0	79.0	79.0	79.0	79.0	79.8	81.2	82.6	84.0	85.4	79.0	79.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	-29.8	-27.3	-25.1	-24.1	-17.8	-46.9	-47.1	0.0	0.0	0.0	0.0
Other Long-Term Assets	36.0	37.5	34.2	-0.5	-10.0	23.9	19.7	18.4	16.3	15.4	16.6	16.1	17.9	19.9	31.2	31.4
Total Long-Term Assets	3,737.8	3,921.4	3,616.9	3,467.3	2,200.2	2,234.0	2,291.2	1,182.1	1,102.1	977.1	894.5	807.4	762.4	714.9	705.8	687.9
Total Assets	3,833.9	4,015.8	3,754.4	3,761.0	2,345.8	2,352.8	2,370.1	1,273.2	1,197.0	1,052.7	1,004.5	950.7	861.8	813.6	786.1	764.5

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	3,008.1	2,981.3	2,953.0	2,863.5	2,773.9	2,685.7	2,656.0	2,590.7	2,574.4	2,537.9
Goodwill	742.5	742.5	742.6	742.5	742.5	742.5	742.5	742.5	742.5	742.1
Intangible Assets	178.2	178.2	178.2	178.2	178.2	178.2	178.2	178.2	178.2	178.2
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	-926.8	-40.2	0.0	-109.8	0.0
Other Long-Term Assets	38.4	38.0	37.5	37.6	36.0	961.8	74.4	23.9	26.3	-0.4
Total Long-Term Assets	3,976.6	3,951.3	3,921.4	3,829.1	3,737.8	3,647.5	3,616.9	3,540.8	3,521.4	3,486.8
Total Assets	4,093.4	4,064.7	4,015.8	3,941.1	3,833.9	3,785.3	3,754.4	3,697.8	3,729.4	3,694.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	84.1	134.4	118.6	84.7	62.5	36.4	65.4	60.4	54.6	55.3	42.8	35.0	36.1	23.9	24.0	18.7
Short-Term Debt	73.7	84.8	72.4	72.6	45.4	46.5	60.6	15.0	15.0	7.5	7.5	429.0	1.5	1.5	1.5	1.5
Other Current Liabilities	107.2	84.4	242.6	141.3	95.3	97.6	74.2	111.6	93.6	76.8	74.2	-363.2	56.7	51.8	46.9	48.0
Current Liabilities	408.2	433.9	435.6	438.0	311.5	271.6	290.9	244.4	207.8	177.8	156.6	126.1	113.0	92.9	86.6	81.9

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	59.2	109.9	134.4	90.3	84.1	109.4	118.6	69.6	69.6	64.0
Short-Term Debt	89.0	92.3	84.8	80.1	73.7	69.2	72.4	79.6	78.1	70.8
Other Current Liabilities	200.2	69.9	84.4	319.0	250.4	77.7	101.1	109.8	116.3	248.9
Current Liabilities	350.0	431.4	433.9	391.0	408.2	424.1	435.6	419.3	422.5	409.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2,881.9	3,054.2	2,926.2	2,790.5	1,708.9	1,864.2	1,854.7	378.5	351.2	256.6	330.8	429.0	484.2	469.6	457.0	346.4
Capital Leases	1,654.2	1,652.9	1,621.6	1,567.8	1,277.5	1,267.8	1,222.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	85.7	73.0	89.8	66.2	12.0	13.7	19.1	14.6	10.2	14.5	35.3	27.8	23.7	24.9	30.3	24.7
Total Liabilities	3,549.5	3,870.0	3,503.2	3,350.5	2,070.3	2,199.6	2,200.5	885.4	775.4	613.3	658.2	692.0	711.3	666.2	648.6	524.7

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	3,456.3	3,119.8	3,054.2	3,038.3	2,881.9	2,924.8	2,926.2	2,865.1	2,865.5	2,804.2
Capital Leases	1,538.5	1,635.6	1,652.9	1,593.5	1,654.2	1,552.0	1,642.2	1,654.2	1,586.8	1,583.1
Def. Tax Liability	75.7	59.4	73.0	83.6	85.7	90.9	89.8	73.7	83.5	78.3
Total Liabilities	3,927.2	3,917.9	3,870.0	3,714.5	3,549.5	3,492.8	3,503.2	3,486.2	3,415.0	3,334.5

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	0.6	0.6	0.6	0.4	0.4	0.4	0.4	0.4	0.4	0.0	0.0	0.0	0.0
Retained Earnings	680.9	657.5	599.2	472.3	335.1	226.5	433.5	354.0	248.3	144.3	66.1	6.4	-1.2	-3.4	-12.1	-5.2
Comprehensive Income	-1.0	-1.6	-0.9	-0.9	-3.6	-9.1	-8.4	-0.7	-0.2	-0.7	-1.0	-0.6	-0.2	0.3	0.2	0.2
Total Common Equity	284.4	145.8	251.2	410.5	275.5	153.2	169.7	387.8	421.6	439.5	346.3	258.7	150.4	147.4	137.5	239.8

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	690.6	679.2	657.5	648.2	680.9	640.6	599.2	563.1	568.3	542.4
Comprehensive Income	-1.1	-1.2	-1.6	-1.0	-1.0	-1.0	-0.9	-1.1	-0.8	-0.9
Total Common Equity	166.2	146.8	145.8	226.6	284.4	292.5	251.2	211.6	314.4	359.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,955.6	3,139.0	2,998.6	2,863.1	1,754.4	1,864.2	1,854.7	378.5	351.2	256.6	330.8	429.0	485.7	471.1	458.5	347.9
Book Value		284.4	145.8	251.2	410.5	275.5	153.2	169.7	387.8	421.6	439.5	346.3	258.7	150.4	147.4	137.5	239.8

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		166.2	146.8	145.8	226.6	284.4	292.5	251.2	211.6	314.4	359.9

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	112.7	58.3	126.9	137.1	108.6	-207.0	100.3	117.2	120.9	90.8	59.6	7.6	2.2	8.8	-7.0	-7.3
Depreciation & Amortization	230.8	238.2	208.5	169.3	138.3	138.8	132.5	118.3	102.8	88.3	78.7	70.9	66.3	63.5	54.3	50.0
Stock-Based Compensation	10.4	4.6	16.0	20.0	12.5	7.0	6.9	7.4	8.9	5.8	4.1	2.2	1.2	1.1	1.0	2.5
Change Working Capital	4.0	-28.7	-40.5	73.2	11.8	-6.4	40.0	87.1	37.4	55.7	44.2	36.9	18.6	4.5	15.4	-3.4
Change In Accounts Receivable	-9.3	15.5	2.5	0.0	0.0	-8.6	41.9	36.7	9.5	37.1	16.5	14.4	8.7	-2.1	5.3	-4.1
Change In Accounts Payable	2.3	-11.9	-1.3	1.2	14.3	-9.6	2.0	11.1	-4.1	0.8	3.4	8.7	-1.8	-0.1	5.3	-2.7
Change In Inventories	6.4	-2.6	8.1	-0.2	-16.5	10.7	-7.2	0.2	-5.7	-2.3	-1.1	-3.1	-0.5	0.0	-0.6	-1.2
Other Non-cash Items	149.5	60.9	36.1	17.2	19.7	21.7	2.9	2.2	3.5	-16.3	-7.5	-29.3	22.4	18.5	13.0	-1.8
Cash from Operations	378.6	0.0	364.2	444.5	283.1	-49.2	288.9	337.6	264.7	231.3	187.0	86.7	109.9	82.8	72.8	36.5

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	-9.4	9.7	21.7	9.3	-32.7	40.3	41.4	36.2	-5.2	25.9
Depreciation & Amortization	14.1	246.3	63.2	64.0	53.9	57.5	62.8	58.6	51.9	49.1
Stock-Based Compensation	0.0	9.1	3.0	-4.5	2.8	2.3	4.0	0.6	3.5	5.2
Change Working Capital	28.4	-72.6	20.6	32.4	-56.5	1.6	-6.2	-21.6	30.2	-0.2
Change In Accounts Receivable	-10.3	-8.5	-1.0	15.2	0.0	13.0	1.3	-18.5	3.2	-13.3
Change In Accounts Payable	34.4	-38.2	14.8	20.1	-12.1	-21.7	1.8	21.7	0.5	1.0
Change In Inventories	-0.8	2.2	-1.5	-1.5	0.0	0.6	-0.6	6.0	0.4	4.2
Other Non-cash Items	24.9	-158.5	2.1	21.2	27.5	6.4	130.2	7.8	5.1	19.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	97.2	70.8	103.8

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-425.5	-530.2	-330.2	-234.2	-92.2	-83.0	-228.1	-216.3	-219.9	-180.6	-162.9	-129.7	-105.9	-78.7	-72.9	-35.2
Acquisitions	0.9	0.4	0.0	-818.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0	-330.8
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
Other Investing Activities	0.9	0.0	1.1	1.3	0.7	1.1	0.8	12.5	3.3	21.1	1.4	0.1	0.2	0.2	2.4	250.3
Cash from Investing	-424.4	0.0	-329.1	-1,051.6	-91.5	-82.0	-227.3	-203.8	-216.6	-159.5	-161.5	-129.6	-105.7	-78.5	-70.5	-115.7

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Capital Expenditure	-78.6	-89.2	-154.6	-169.9	-131.2	-116.1	-113.0	-122.6	-73.8	-82.6
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.7	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	0.7	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-121.9	-73.8	-82.6

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-186.6	0.0	131.4	-16.1	-253.0	-770.3	-152.0	-238.0	-406.5	-170.5	-559.8	-544.4	-1.5	-1.9	-1.5	-240.5
Debt Issued	276.7	140.4	266.9	1,124.9	143.2	779.7	1,628.3	265.2	501.1	96.4	461.5	487.7	16.1	14.4	112.1	588.4
Issuance of Common Stock	10.9	0.0	0.0	8.7	0.0	182.2	0.0	0.0	1.6	1.4	1.1	100.7	0.1	0.0	1.1	0.0
Repurchase of Common Stock	-162.3	-173.6	-303.1	-33.5	-9.5	-0.9	-297.9	-149.8	-151.9	-28.8	0.0	0.0	0.0	0.0	-98.5	-0.5
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-4.9	-15.7	-11.6	-510.3	-101.4	0.0	0.0	0.0	0.0	-100.0	0.0
Other Financing Activities	67.8	0.0	-7.7	803.8	84.8	712.3	407.1	268.4	1,017.8	222.0	487.8	519.4	-0.8	0.0	195.9	337.9
Cash from Financing	-23.7	0.0	-179.4	762.8	-177.6	118.4	-58.6	-131.0	-49.3	-77.3	-70.8	75.7	-2.2	-1.9	-3.0	96.9

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.1	0.0	47.4
Debt Issued	1,545.5	-1,666.6	73.1	20.6	162.8	114.4	-157.4	58.2	79.0	108.7
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	-1.7	0.0	-23.9	0.0	-28.0	-50.2	-11.5	-0.6	-100.0	-75.0
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	-5.5	84.4	-2.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.0	-15.6	-30.1

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-69.5	-30.4	-144.3	155.7	14.0	-12.8	3.1	2.8	-1.3	-5.4	-45.4	32.8	2.0	2.4	-0.7	17.7
Closing Cash Balance		13.1	6.9	37.3	181.6	25.9	11.9	24.7	21.6	18.8	20.1	25.5	70.9	38.1	36.1	33.7	49.3

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		1.6	0.1	5.0	-1.7	-4.5	-19.0	-5.2	-26.7	-18.6	-8.9
Closing Cash Balance		13.6	12.0	11.9	6.9	8.6	13.1	32.1	37.3	64.0	82.6

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-46.9	-217.9	34.0	210.2	190.9	-132.2	60.9	121.3	44.8	50.8	24.1	-43.0	4.0	4.1	-0.2	1.3
Real Free Cash Flow		-57.3	-222.5	18.0	190.3	178.5	-139.2	54.0	113.9	35.9	44.9	20.0	-45.2	2.8	3.0	-1.2	-1.2

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		-20.6	-55.2	-58.8	-61.0	-138.4	-14.3	-4.2	-25.4	-3.0	21.2
Real Free Cash Flow		-20.6	-64.3	-61.8	-56.5	-141.2	-16.6	-8.2	-26.0	-6.5	16.0