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

Papa John's International, Inc.

PZZA

Valuace

Růst

Zdraví

Cena

$ 34.99

-1.74 (-4.59%)

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	2,053.8	2,053.8	2,059.4	2,135.7	2,102.1	2,068.4	1,813.2	1,619.2	1,573.3	1,783.4	1,713.6	1,637.4	1,598.1	1,439.0	1,342.7	1,217.9	1,126.4
Cost of Revenues	1,569.9	1,460.5	1,478.4	1,478.6	1,711.6	1,639.1	1,469.0	1,328.7	1,219.7	1,428.8	1,354.5	1,019.0	1,012.6	860.0	837.7	941.1	864.5
Gross Profit	483.9	593.3	581.0	657.1	390.5	429.3	344.2	290.5	353.6	354.5	359.1	618.4	585.5	579.0	505.0	276.7	261.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	498.2	508.2	529.2	518.3	530.8	506.8	507.9	513.9	571.3	522.8
Cost of Revenues	421.1	410.6	371.7	366.5	423.6	355.2	363.0	367.7	472.8	422.4
Gross Profit	77.0	97.6	157.5	151.8	107.2	151.6	144.9	146.3	98.5	100.4

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	200.5	217.4	212.3	204.2	223.5	192.6	158.2	163.8	380.9	356.9	236.6	229.2	157.0	148.4
Depreciation & Amortization	92.2	92.2	69.4	64.1	64.1	48.8	49.7	42.5	46.4	43.7	41.0	40.3	40.0	35.1	32.8	32.7	32.4
Total Operating Expenses	401.8	504.2	424.3	509.9	269.4	261.1	253.9	270.7	323.0	201.9	204.8	482.1	467.9	472.5	405.2	189.7	175.2
Operating Income	82.0	89.1	156.7	147.1	109.0	168.2	90.3	24.5	30.4	151.0	164.5	136.3	117.6	106.5	99.8	87.0	86.7

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	55.9	52.2
Depreciation & Amortization	30.2	24.9	18.8	18.3	16.9	17.3	17.6	17.7	17.3	16.4
Total Operating Expenses	59.6	81.4	133.0	127.8	77.7	86.4	116.6	112.5	55.9	68.6
Operating Income	17.4	16.2	24.5	24.0	29.5	65.2	28.2	33.7	42.6	31.9

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	0.8	0.0	0.6	0.8	0.0	0.0
Interest Expense	102.0	40.8	42.6	43.5	25.3	19.2	17.0	20.6	25.3	10.7	6.6	4.9	3.4	0.4	1.4	0.7	5.3
Other Expense	-33.6	-40.8	-42.6	-43.5	-25.3	-17.3	-14.9	-19.5	0.5	-1.7	11.1	-12.3	0.7	0.6	0.8	0.8	0.9
IBT	48.4	48.4	114.1	103.7	83.8	150.9	75.4	5.0	5.9	140.3	158.8	119.1	114.3	106.1	98.4	86.3	82.3
Income Tax Expense	16.3	16.3	29.9	20.9	14.4	26.0	14.7	-0.6	2.6	33.8	49.7	37.2	36.6	33.1	32.4	26.9	26.9
Net Income	30.5	30.5	83.5	82.1	67.8	120.0	57.9	4.9	1.6	103.7	103.4	75.7	73.3	69.0	61.7	55.7	51.9

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	0.0	11.4
Interest Expense	71.4	9.9	10.6	10.1	10.0	10.6	10.9	11.1	12.0	11.4
Other Expense	-3.0	-9.9	-10.6	-10.1	-10.0	-10.6	-10.9	-11.1	-11.8	-11.4
IBT	14.4	6.2	13.9	13.9	19.5	54.6	17.3	22.7	30.8	20.5
Income Tax Expense	5.7	1.8	4.2	4.5	4.6	12.8	4.8	7.7	4.3	4.5
Net Income	7.1	4.7	9.5	9.2	14.8	41.8	12.2	14.6	26.1	15.9

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	$2.49	$1.90	$0.12	$1.29	$-0.24	$0.05	$2.86	$2.76	$1.91	$1.78	$1.58	$1.31	$1.09	$1.00
EPS Diluted	$0.00	$0.00	$0.00	$2.48	$1.89	$0.12	$1.28	$-0.24	$0.05	$2.83	$2.74	$1.89	$1.75	$1.55	$1.29	$1.08	$1.00
Shares Outstanding	32.9	32.9	32.7	32.9	35.5	35.0	32.4	31.6	32.1	36.1	37.3	39.5	41.0	43.4	46.9	50.1	52.7
Diluted Shares Outstanding	32.9	32.9	32.8	33.2	35.7	35.3	32.7	31.6	32.3	36.5	37.6	40.0	41.7	44.2	47.8	50.6	52.9

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	$0.80	$0.49
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.79	$0.48
Shares Outstanding	32.9	32.9	32.8	32.8	32.8	32.7	32.7	32.6	32.6	32.6
Diluted Shares Outstanding	32.9	33.0	33.0	32.9	33.0	32.9	32.9	32.9	32.8	32.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	24.3	38.0	40.6	47.4	70.6	130.2	27.9	19.5	22.3	15.6	21.0	20.1	13.7	16.4	17.2	46.2
Short Term Investments	0.4	0.0	0.1	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	24.3	38.0	40.6	47.4	70.6	130.2	27.9	19.5	22.3	15.6	21.0	20.1	13.7	16.4	17.2	46.2
Accounts Receivable	100.8	108.8	112.0	118.2	103.1	102.7	92.7	89.4	72.9	65.5	71.4	71.7	56.8	49.2	32.4	25.4
Inventory	37.7	35.2	36.1	41.4	35.0	30.3	27.5	27.2	30.6	25.1	21.6	27.4	23.0	22.2	20.1	17.4
Other Current Assets	63.0	48.6	42.3	44.1	46.3	43.2	33.4	5.7	9.5	9.0	8.9	9.8	9.2	7.8	3.5	3.4
Total Current Assets	225.7	230.6	231.0	251.0	255.0	306.4	181.5	171.7	170.0	145.6	152.6	156.0	125.0	118.6	93.4	112.4

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	39.0	33.3	44.0	38.0	17.6	24.3	27.8	40.6	37.5	43.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.7	0.0
Total Cash & ST Investments	39.0	33.3	44.0	38.0	17.6	24.3	27.8	40.6	37.5	43.8
Accounts Receivable	111.9	111.3	107.7	108.8	109.9	100.8	102.2	112.0	116.0	101.2
Inventory	35.8	37.5	37.2	35.2	36.5	37.7	38.1	36.1	37.7	37.5
Other Current Assets	84.2	56.7	53.2	48.6	51.9	63.0	57.9	42.3	55.4	59.5
Total Current Assets	270.8	238.8	242.1	230.6	215.9	225.7	225.9	231.0	246.6	242.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	448.8	486.5	478.7	447.2	421.0	365.8	369.4	226.9	234.3	230.5	214.0	219.5	212.1	196.7	185.1	186.6
Goodwill	75.5	75.5	76.2	70.6	80.6	80.8	80.3	84.5	86.9	85.5	79.7	82.0	79.4	79.0	75.1	74.7
Intangible Assets	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
Long-Term Investments	9.9	0.0	12.2	0.0	35.5	36.5	33.0	23.3	15.6	10.1	11.1	12.8	5.2	2.3	25.3	1.6
Other Long-Term Assets	78.4	96.4	76.8	93.5	88.4	72.4	64.6	63.8	48.2	40.1	35.1	38.6	34.5	31.6	3.9	23.3
Total Long-Term Assets	612.7	658.3	644.0	613.2	630.7	566.4	549.2	399.2	385.6	367.0	342.3	356.8	339.3	319.8	297.0	303.6
Total Assets	838.4	889.0	875.0	864.2	885.7	872.8	730.7	570.9	555.6	512.6	494.9	512.8	464.3	438.4	390.4	415.9

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	459.6	488.0	491.9	486.5	483.2	448.8	457.9	478.7	468.9	470.4
Goodwill	67.5	76.9	75.9	75.5	76.5	75.5	76.0	76.2	76.0	76.6
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	3.2	0.0	0.0	0.0	0.0	0.0	0.0	12.3	15.0	15.8
Other Long-Term Assets	83.0	86.8	88.1	96.4	85.3	88.3	87.3	69.2	86.1	84.7
Total Long-Term Assets	613.3	651.7	656.0	658.3	645.0	612.7	621.2	723.2	631.0	631.6
Total Assets	884.1	890.4	898.1	889.0	860.9	838.4	847.2	954.2	877.6	873.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	63.7	61.8	74.9	62.3	28.1	37.4	29.1	29.9	32.0	42.7	43.5	38.8	35.7	32.6	33.0	31.6
Short-Term Debt	35.1	33.0	108.1	30.3	27.5	47.1	45.0	20.0	20.0	74.1	76.6	55.1	54.3	64.6	0.0	0.0
Other Current Liabilities	117.5	155.6	158.2	151.3	210.1	184.8	128.2	112.3	76.6	7.9	10.1	10.4	6.3	5.2	46.8	59.1
Current Liabilities	275.2	278.0	304.6	265.2	287.4	288.9	207.9	164.6	132.9	128.0	132.9	106.8	97.9	103.6	79.7	90.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	70.4	74.6	68.9	61.8	62.8	63.7	61.0	74.9	68.0	55.4
Short-Term Debt	37.9	37.1	36.3	33.0	38.6	35.1	35.0	33.1	50.2	85.3
Other Current Liabilities	158.8	161.8	149.1	155.6	139.3	149.7	143.4	178.6	153.8	93.5
Current Liabilities	310.8	292.7	282.9	278.0	270.5	275.2	282.6	304.6	301.3	296.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	758.9	938.1	932.6	777.0	658.0	466.5	480.2	601.1	446.6	299.8	256.0	230.5	157.9	88.3	51.5	99.0
Capital Leases	167.0	229.5	208.3	210.2	204.8	165.3	157.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	167.0	0.0	0.0	0.0	0.3	0.9	2.6	7.9	12.5	10.0	4.6	22.2	14.7	10.7	9.1	0.0
Total Liabilities	1,283.6	1,302.3	1,317.8	1,133.7	1,052.7	1,139.7	1,047.4	873.1	661.5	502.8	452.7	414.1	326.1	256.9	172.2	208.7

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	912.2	929.6	948.0	938.1	921.4	925.8	928.8	932.6	949.0	954.5
Capital Leases	0.0	240.4	242.3	229.5	233.0	199.6	200.7	175.2	215.3	220.6
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	79.2	0.0	0.0
Total Liabilities	1,307.5	1,306.3	1,314.0	1,302.3	1,275.6	1,283.6	1,292.6	1,397.0	1,336.6	1,338.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.5	0.5	0.5	0.5	0.5	0.5	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	215.8	241.7	219.0	195.9	183.2	219.2	205.7	244.1	292.3	219.3	143.8	92.9	41.3	356.5	298.8	243.2
Comprehensive Income	-7.4	-8.5	-7.8	-10.1	-10.0	-14.2	-10.2	-3.1	-2.1	-5.9	-1.8	0.7	2.5	1.8	1.8	0.8
Total Common Equity	-461.7	-429.5	-459.1	-286.4	-172.5	-266.9	-316.7	-302.1	-106.0	9.8	42.2	98.7	138.2	181.5	218.2	198.7

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	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Retained Earnings	219.0	229.9	235.8	241.7	242.3	215.8	218.6	219.0	208.1	207.5
Comprehensive Income	-6.7	-6.0	-7.5	-8.5	-6.6	-7.4	-7.6	-7.8	-7.9	-7.3
Total Common Equity	-439.3	-432.0	-431.9	-429.5	-430.9	-461.7	-461.9	-459.1	-475.2	-481.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		960.9	971.1	965.7	807.3	685.5	513.6	525.2	621.1	466.6	299.8	256.0	230.5	157.9	88.3	51.5	99.0
Book Value		-445.2	-413.3	-442.8	-269.4	-167.0	-266.9	-316.7	-302.1	-106.0	9.8	42.2	98.7	138.2	181.5	218.2	207.2

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		15.9	16.1	16.0	16.2	16.3	16.5	16.4	16.3	16.2	16.6
Book Value		-439.3	-432.0	-431.9	-429.5	-430.9	-461.7	-461.9	-459.1	-475.2	-481.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	68.9	32.1	84.2	82.1	69.3	125.0	60.6	5.7	3.2	106.5	109.1	82.0	77.7	73.0	66.0	59.4	51.9
Depreciation & Amortization	68.9	92.2	69.4	64.1	52.0	48.8	49.7	47.3	46.4	43.7	41.0	40.3	40.0	35.1	32.8	32.7	32.4
Stock-Based Compensation	12.0	15.0	9.6	17.9	18.4	16.9	16.3	15.3	9.9	10.4	10.1	9.4	8.7	7.4	6.9	6.7	6.1
Change Working Capital	-26.8	-16.9	-34.4	28.8	-58.4	-9.5	71.6	-10.2	0.8	-31.2	-21.3	29.0	-14.7	-24.7	-6.3	-12.2	-7.2
Change In Accounts Receivable	-4.0	-11.5	-0.5	-1.8	-29.2	4.0	-22.4	-5.3	1.4	-7.4	1.6	-9.2	-5.7	-11.1	-18.0	-4.3	-5.0
Change In Accounts Payable	20.2	-0.6	-10.0	23.4	-8.4	-9.3	8.2	2.0	-1.7	-8.7	-0.9	4.8	3.2	3.0	-0.3	1.4	4.6
Change In Inventories	-0.4	0.0	0.9	5.4	-7.5	-4.7	-2.7	-0.3	3.1	-5.5	-3.6	5.0	-2.8	-0.9	-1.9	-2.7	-1.8
Other Non-cash Items	101.5	-3.2	-19.2	6.2	33.7	-0.3	-2.5	7.5	10.7	5.1	-6.5	5.9	-3.7	-0.1	2.9	4.6	1.3
Cash from Operations	141.3	0.0	0.0	193.1	117.8	184.7	186.4	61.7	72.8	135.0	144.1	160.3	122.6	101.4	104.4	101.0	89.1

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	8.7	4.4	9.7	9.3	14.8	41.8	12.2	14.6	26.1	16.0
Depreciation & Amortization	30.2	24.9	18.8	18.3	16.9	17.3	17.6	17.7	17.3	16.4
Stock-Based Compensation	7.5	0.0	3.8	3.7	0.0	0.0	0.0	0.0	4.7	4.7
Change Working Capital	-6.0	1.7	-3.4	-9.3	20.3	-9.6	-15.1	-29.9	23.4	-5.2
Change In Accounts Receivable	-0.6	-5.2	-6.4	0.8	-1.2	-8.7	0.0	9.7	2.2	-15.9
Change In Accounts Payable	-8.8	-4.5	7.4	5.2	2.3	-1.0	3.0	-14.4	8.1	23.4
Change In Inventories	1.6	0.4	-0.1	-1.9	1.1	1.5	0.2	-2.0	1.6	-0.2
Other Non-cash Items	-25.5	8.1	6.1	8.1	5.7	-36.6	12.9	9.1	4.1	1.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	66.1	33.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-71.0	-64.7	-72.5	-76.6	-78.4	-68.6	-35.7	-37.7	-42.0	-52.6	-55.6	-39.0	-48.7	-50.8	-42.6	-29.3	-31.1
Acquisitions	-0.7	0.0	-0.1	-5.6	-1.2	-0.7	5.4	13.5	7.7	0.0	3.5	-0.9	-4.4	-1.0	-5.3	0.0	1.4
Investments	-0.1	0.0	0.0	0.0	0.0	0.0	-16.6	0.0	0.0	0.0	0.0	0.0	0.0	-6.1	-4.9	-3.7	-3.2
Sales of Investment	3.2	0.0	0.0	0.0	13.6	0.0	11.2	0.0	0.0	0.0	0.0	0.0	0.0	7.1	3.6	0.1	4.2
Other Investing Activities	5.3	0.0	0.0	7.1	3.2	5.7	-5.4	-8.4	-4.5	-3.9	5.8	0.9	-2.0	1.3	0.0	5.4	0.0
Cash from Investing	-63.2	0.0	0.0	-75.1	-62.8	-63.5	-41.1	-32.6	-38.8	-56.5	-46.3	-39.0	-55.0	-49.4	-49.1	-27.5	-28.7

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	-13.9	-20.5	-18.1	-12.2	-25.6	-17.8	-16.1	-13.1	-25.7	-16.1
Acquisitions	-0.8	0.8	0.0	0.0	-0.1	47.5	1.5	0.0	3.4	-5.6
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	3.0	-2.9
Sales of Investment	-1.2	1.2	-4.7	4.7	1.0	1.4	0.9	0.9	-1.1	2.5
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.9	0.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-17.5	-21.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-35.0	0.0	0.0	150.2	0.0	-340.0	-20.0	-255.0	-20.0	-5.0	0.0	0.0	0.0	-69.6	-36.8	-47.5	0.0
Debt Issued	-9.0	971.1	5.4	308.6	121.8	511.9	8.3	159.1	174.6	171.7	43.8	25.5	72.6	139.3	73.5	0.0	99.0
Issuance of Common Stock	-1.1	0.0	0.0	0.0	4.0	492.0	30.6	252.5	177.7	180.7	0.0	0.0	0.0	146.1	0.0	0.0	0.0
Repurchase of Common Stock	207.0	0.0	-2.1	-210.3	-125.0	-261.1	-2.7	-252.5	-158.0	-209.6	-122.4	-119.8	-117.4	-118.6	-106.1	-65.3	-46.9
Dividends Paid	-60.2	0.0	0.0	-58.5	-54.8	-46.8	-43.0	-38.6	-29.0	-30.7	-27.9	-24.8	-21.7	-10.8	0.0	0.0	0.0
Other Financing Activities	-216.6	0.0	0.0	1.0	99.5	-24.6	-8.4	259.0	-7.3	-7.4	47.4	24.5	78.2	-1.9	84.9	10.2	7.2
Cash from Financing	-96.9	0.0	0.0	-124.1	-76.2	-180.5	-43.5	-34.6	-36.7	-72.1	-102.8	-120.1	-60.9	-54.7	-57.9	-102.6	-39.7

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	0.0	-0.7
Debt Issued	950.2	-16.5	-17.6	13.1	11.1	-0.9	-3.0	-1.9	-33.5	-4.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	1.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	-2.1	0.0	0.0	0.0	210.5	-0.2
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-14.8	-15.2
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-30.1	-1.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-44.9	-17.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-19.5	-1.0	-2.6	-6.8	-23.2	-59.6	102.3	-5.3	-2.9	6.8	-5.4	0.9	6.5	-2.7	-2.5	-29.0	20.8
Closing Cash Balance		24.3	37.0	38.0	40.6	47.4	70.6	130.2	27.9	19.5	22.3	15.6	21.0	20.1	13.7	16.4	17.2	46.2

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		-2.0	5.7	-10.7	6.1	20.4	-6.8	-3.5	-12.8	3.1	-6.3
Closing Cash Balance		37.0	39.0	33.3	44.0	38.0	17.6	24.3	27.8	40.6	37.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		70.3	61.3	34.1	116.4	39.4	116.1	150.8	24.0	30.8	82.4	88.5	121.3	74.0	50.6	61.8	71.7	58.0
Real Free Cash Flow		58.3	46.3	24.6	98.5	21.0	99.2	134.5	8.7	20.8	72.0	78.4	111.9	65.3	43.2	54.8	65.0	51.9

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		5.9	18.9	17.4	19.1	25.2	-3.8	13.9	-1.1	40.4	17.1
Real Free Cash Flow		-1.6	18.9	13.6	15.4	25.2	-3.8	13.9	-1.1	35.7	12.3