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

Red Robin Gourmet Burgers, Inc.

RRGB

Valuace

Růst

Zdraví

Cena

$ 3.16

-0.05 (-1.18%)

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	1,210.2	1,210.2	1,248.6	1,303.0	1,266.6	1,162.1	868.7	1,315.0	1,338.6	1,380.9	1,296.4	1,257.6	1,146.1	1,017.2	977.1	914.9	864.3
Cost of Revenues	886.3	387.8	395.8	1,110.3	845.9	767.3	630.8	872.0	883.9	908.5	844.9	808.2	746.6	659.4	636.7	720.6	695.7
Gross Profit	324.0	822.4	852.8	192.8	420.7	394.8	237.9	443.0	454.7	472.4	451.6	449.4	399.5	357.8	340.4	194.3	168.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	269.0	265.1	283.7	392.4	285.2	274.6	300.2	388.5	309.0	277.6
Cost of Revenues	186.7	185.9	250.4	263.3	200.2	246.4	207.9	270.6	278.1	192.4
Gross Profit	82.4	79.2	33.3	129.1	85.0	28.3	92.2	117.9	30.9	85.2

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	4.1	4.1
Selling General & Admin Expenses	0.0	0.0	0.0	124.1	136.6	122.7	106.8	156.0	146.5	150.0	136.9	143.1	132.2	124.3	110.8	103.1	93.0
Depreciation & Amortization	51.1	51.1	57.7	66.2	76.2	83.4	87.6	91.8	95.4	92.5	86.7	77.4	64.6	58.2	55.5	55.3	56.7
Total Operating Expenses	321.2	819.6	905.9	188.2	438.1	415.4	359.1	434.6	426.0	426.4	405.6	381.8	346.0	312.5	295.2	161.9	152.7
Operating Income	2.8	2.8	-53.1	4.5	-56.4	-36.7	-275.1	-13.1	-10.5	39.0	11.6	67.0	44.7	43.8	45.2	28.0	9.7

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	34.8	28.0
Depreciation & Amortization	12.1	12.0	11.6	15.4	12.8	13.3	13.4	18.2	13.9	14.7
Total Operating Expenses	86.3	91.3	23.5	120.0	118.5	41.2	96.8	120.1	34.8	93.0
Operating Income	-4.0	-12.1	9.8	9.1	-33.5	-12.9	-4.6	-2.1	-3.9	-1.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.3	0.0	0.7	1.1	0.0	0.7	1.8	1.1	-0.2	0.9	0.5	-0.1	0.2	0.1	0.2	0.1	0.1
Interest Expense	26.0	26.0	25.3	26.6	20.6	13.5	8.4	9.1	10.9	10.0	6.8	3.8	2.8	2.6	5.7	5.9	5.1
Other Expense	-25.8	-25.8	-24.6	-25.5	-20.6	-13.5	-8.4	-9.1	-39.1	-6.9	-34.4	-0.6	-8.8	-1.5	-2.7	-4.4	-6.1
IBT	-23.0	-23.0	-77.6	-20.9	-77.1	-50.2	-283.6	-22.2	-21.4	29.0	4.8	63.2	41.9	41.2	36.9	22.1	4.7
Income Tax Expense	0.3	0.3	-0.1	0.3	0.7	-0.2	-7.5	-14.3	-15.0	-1.0	-6.9	15.5	9.3	9.0	8.5	1.5	-2.6
Net Income	-23.3	-23.3	-77.5	-21.2	-77.8	-50.0	-276.1	-7.9	-6.4	30.0	11.7	47.7	32.6	32.2	28.3	20.6	7.3

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	0.3	0.0	0.2	0.1	0.3	0.0	5.9
Interest Expense	6.0	6.0	5.9	8.1	6.3	6.3	5.1	7.5	5.9	5.9
Other Expense	-6.0	-6.0	-5.9	-7.8	-6.3	-6.1	-5.0	-7.2	-5.9	-5.9
IBT	-10.0	-18.1	3.9	1.2	-39.8	-19.0	-9.5	-9.3	-13.9	-7.9
Income Tax Expense	0.1	0.3	-0.1	0.0	-0.1	-0.1	0.0	0.2	-0.1	0.3
Net Income	-10.1	-18.4	4.0	1.2	-39.7	-18.9	-9.5	-9.5	-13.7	-8.2

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	$-1.34	$-4.91	$-3.19	$-19.29	$-0.61	$-0.49	$2.33	$0.88	$3.40	$2.29	$2.27	$1.97	$1.36	$0.47
EPS Diluted	$0.00	$0.00	$0.00	$-1.34	$-4.91	$-3.19	$-19.29	$-0.61	$-0.49	$2.31	$0.87	$3.36	$2.25	$2.22	$1.93	$1.34	$0.46
Shares Outstanding	18.0	17.8	15.7	15.8	15.8	15.7	14.3	13.0	13.0	12.9	13.3	14.0	14.2	14.2	14.4	15.1	15.5
Diluted Shares Outstanding	18.0	17.8	15.7	15.8	15.8	15.7	14.3	13.0	13.0	13.0	13.5	14.2	14.4	14.5	14.7	15.4	15.7

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	$-0.87	$-0.52
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.87	$-0.52
Shares Outstanding	18.0	17.9	17.8	17.5	16.0	15.8	15.7	15.6	15.8	15.8
Diluted Shares Outstanding	18.0	17.9	18.9	18.3	16.0	15.8	15.7	15.6	15.8	15.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	31.1	30.7	23.6	48.8	22.8	16.1	30.0	18.6	17.7	11.7	22.7	22.4	17.1	22.4	35.0	17.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Total Cash & ST Investments	31.1	30.7	23.6	48.8	22.8	16.1	30.0	18.6	17.7	11.7	22.7	22.4	17.1	22.4	35.0	17.9
Accounts Receivable	12.6	19.7	21.6	22.0	37.2	33.2	22.4	25.0	26.5	24.2	27.8	23.7	22.8	17.2	16.2	10.8
Inventory	27.3	26.7	26.8	26.4	25.2	23.8	26.4	27.4	29.6	29.9	28.2	25.9	22.0	18.4	18.0	16.0
Other Current Assets	13.9	22.4	19.7	12.9	17.0	13.8	26.6	27.6	31.0	27.0	18.1	23.2	15.8	13.4	10.0	7.5
Total Current Assets	84.9	99.4	91.8	119.6	102.2	86.9	105.5	98.5	104.8	92.8	96.7	99.9	80.6	74.5	80.6	53.6

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	21.7	24.4	24.2	30.7	22.0	23.1	30.6	31.6	48.6	44.0
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	21.7	24.4	24.2	30.7	22.0	23.1	30.6	31.6	48.6	44.0
Accounts Receivable	12.6	12.7	13.1	19.7	11.3	12.6	13.9	21.6	12.3	13.2
Inventory	26.2	26.3	27.0	26.7	27.5	27.3	27.1	26.8	27.0	26.9
Other Current Assets	19.5	21.3	21.9	22.4	18.7	21.9	21.6	31.1	25.2	25.6
Total Current Assets	79.9	84.7	86.2	99.4	79.4	84.9	93.3	91.8	113.1	109.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	576.0	512.8	629.1	679.9	787.2	852.6	944.3	565.1	638.2	656.4	603.7	496.3	444.7	413.3	402.4	414.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	96.4	95.8	97.0	95.9	82.0	84.1	62.5	62.5	61.8	61.8
Intangible Assets	15.1	11.1	15.5	17.7	21.3	24.7	30.0	34.6	38.3	42.3	39.6	42.5	36.8	37.2	39.0	43.1
Long-Term Investments	0.0	1.8	2.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.7	-3.0	-3.0	0.0	-1.3
Other Long-Term Assets	13.2	16.2	3.5	14.9	18.4	10.5	61.5	49.8	32.4	31.1	18.0	13.1	9.9	9.6	9.2	6.8
Total Long-Term Assets	604.3	541.9	650.2	712.6	826.8	887.8	1,132.1	745.4	805.8	825.7	743.2	636.0	554.0	522.6	512.3	525.6
Total Assets	689.1	641.3	741.9	832.1	929.0	974.7	1,237.6	843.9	910.6	918.5	840.0	735.9	634.6	597.1	593.0	579.3

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	473.5	480.3	496.9	512.8	562.4	576.0	595.5	629.1	636.3	658.7
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	9.6	10.0	10.5	11.1	13.7	15.1	15.6	15.5	17.1	17.9
Long-Term Investments	0.0	0.0	0.0	1.8	0.0	0.0	2.0	2.1	2.1	3.0
Other Long-Term Assets	11.2	11.9	12.7	16.2	13.9	13.2	10.8	3.5	10.8	12.0
Total Long-Term Assets	494.3	502.3	520.0	541.9	590.0	604.3	623.8	762.2	664.3	688.7
Total Assets	574.2	586.9	606.2	641.3	669.4	689.1	717.1	854.0	777.3	798.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	31.7	29.8	27.7	39.3	32.5	20.2	33.0	39.0	35.3	13.7	23.4	28.5	19.1	14.2	14.8	12.8
Short-Term Debt	51.9	51.1	44.8	50.8	58.5	65.0	42.7	62.9	58.6	66.3	94.8	79.3	0.8	0.8	10.1	19.6
Other Current Liabilities	89.3	68.4	62.9	83.2	78.0	67.3	64.6	13.9	10.5	10.7	11.1	10.8	84.2	59.1	57.4	50.7
Current Liabilities	189.7	189.6	186.3	216.6	223.3	202.6	194.6	171.1	160.3	141.0	177.7	163.7	139.9	102.3	106.5	97.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	30.1	28.5	33.0	29.8	29.6	31.7	31.3	27.7	30.0	25.9
Short-Term Debt	50.4	51.1	51.6	51.1	51.4	51.9	51.9	44.8	101.4	52.1
Other Current Liabilities	90.8	89.3	100.9	68.4	98.7	106.0	114.4	62.9	44.3	145.8
Current Liabilities	185.6	185.0	185.5	189.6	179.7	189.7	197.6	186.3	204.4	204.3

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	162.3	534.0	573.8	596.3	602.4	626.2	672.3	202.8	276.6	347.2	210.3	147.3	87.9	134.2	146.8	138.9
Capital Leases	364.1	396.7	428.2	440.6	484.0	520.5	508.1	9.4	10.2	10.8	7.4	7.9	9.3	0.0	0.8	0.0
Def. Tax Liability	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 Liabilities	725.7	725.6	762.4	826.8	852.0	854.0	877.1	461.1	523.2	570.5	465.7	376.1	287.2	290.2	298.3	278.6

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	476.2	472.1	501.1	534.0	543.1	536.0	548.5	566.0	571.6	579.5
Capital Leases	354.3	360.1	387.9	396.7	413.8	425.6	438.4	391.2	439.7	440.6
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	112.1	0.0	0.0
Total Liabilities	670.3	665.6	686.6	725.6	722.8	725.7	746.2	874.4	786.1	795.4

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-94.4	-153.0	-75.4	-50.6	27.2	77.2	353.3	376.3	382.8	352.7	341.0	293.3	260.8	228.5	200.2	179.6
Comprehensive Income	0.0	-0.1	0.0	0.0	0.0	0.0	-4.4	-4.8	-3.6	-5.0	-5.4	-1.9	0.0	0.0	-0.3	-0.2
Total Common Equity	-36.5	-84.3	-20.4	5.4	77.0	120.7	360.5	382.8	387.4	348.1	374.3	359.8	347.4	306.9	294.7	300.7

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-166.1	-147.7	-151.7	-153.0	-113.2	-94.4	-84.9	-75.4	-61.7	-53.5
Comprehensive Income	-0.1	-0.1	-0.1	-0.1	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	-96.1	-78.6	-80.4	-84.3	-53.3	-36.5	-29.1	-20.4	-8.7	3.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		578.3	585.1	618.5	647.1	660.9	691.2	715.0	202.8	276.6	347.2	210.3	147.3	88.7	135.0	156.9	158.5
Book Value		-36.5	-84.3	-20.4	5.4	77.0	120.7	360.5	382.8	387.4	348.1	374.3	359.8	347.4	306.9	294.7	300.7

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		-96.1	-78.6	-80.4	-84.3	-53.3	-36.5	-29.1	-20.4	-8.7	3.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-40.8	-23.3	-77.5	-21.2	-77.8	-50.0	-276.1	-7.9	-6.4	30.0	11.7	47.7	32.6	32.2	28.3	20.6	7.3
Depreciation & Amortization	60.2	51.1	57.7	66.2	76.2	83.4	87.6	91.8	95.4	92.5	86.7	77.4	64.6	58.2	55.5	55.3	56.7
Stock-Based Compensation	6.3	1.5	7.0	6.9	6.3	6.6	4.3	3.3	4.0	4.8	4.5	4.7	4.2	3.8	3.8	3.3	4.1
Change Working Capital	-13.1	8.3	-7.9	-22.0	15.8	2.1	31.2	-15.1	19.0	31.8	-21.0	12.5	17.0	21.1	1.8	10.6	1.6
Change In Accounts Receivable	0.6	0.2	1.9	0.4	0.0	-4.9	5.6	2.8	2.9	-5.1	-3.5	4.3	-1.3	-2.3	-0.6	-7.8	-1.1
Change In Accounts Payable	14.4	7.7	3.4	-9.8	11.7	7.8	4.9	-15.5	5.7	21.6	-22.4	1.5	12.1	17.6	-0.7	3.0	0.0
Change In Inventories	-0.5	0.1	-0.2	-0.3	-1.8	-1.9	2.2	15.5	5.9	0.4	-1.2	-2.4	-1.9	-3.6	-0.3	-2.0	-1.5
Other Non-cash Items	23.9	-0.6	27.8	-31.0	14.9	-1.9	121.7	-4.6	32.9	3.9	28.9	-4.0	7.3	-0.1	3.1	3.7	3.0
Cash from Operations	-5.1	0.0	0.0	-1.2	35.5	47.3	20.2	57.9	126.3	156.6	99.0	140.9	123.6	113.5	94.4	95.7	70.6

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	-10.1	-18.4	4.0	1.2	-39.7	-18.9	-9.5	-9.5	-13.7	-8.2
Depreciation & Amortization	12.1	12.0	11.6	15.4	12.8	13.3	13.4	18.2	13.9	14.7
Stock-Based Compensation	0.2	1.4	-2.5	2.4	1.8	2.1	1.9	1.2	1.8	1.5
Change Working Capital	8.4	0.7	-1.2	0.4	-2.1	-9.1	-11.7	15.0	-19.1	2.7
Change In Accounts Receivable	-6.7	0.2	0.2	6.6	-8.4	1.3	1.3	7.6	-9.3	0.9
Change In Accounts Payable	-2.2	0.0	2.0	5.1	-4.5	-8.2	3.0	13.2	-15.3	13.5
Change In Inventories	0.0	0.1	0.6	-0.5	0.5	-0.2	-0.1	-0.4	0.1	-0.2
Other Non-cash Items	0.4	0.8	-1.9	0.1	32.4	0.1	6.4	-11.1	-1.1	-11.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-18.5	-0.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-37.5	-30.8	-26.0	-49.4	-38.2	-42.3	-22.1	-57.3	-50.3	-83.5	-163.8	-166.3	-107.7	-78.9	-60.0	-44.1	-35.0
Acquisitions	55.2	6.2	0.0	-3.5	0.0	0.0	0.0	0.0	0.0	0.0	-40.0	-2.5	-47.5	0.0	-3.2	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	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	55.3	0.0	0.0	61.2	8.6	0.0	0.7	0.3	0.4	0.2	4.4	-0.3	-0.1	0.6	-0.1	0.7	-0.1
Cash from Investing	17.7	0.0	0.0	8.2	-29.6	-42.2	-21.4	-57.0	-49.8	-83.3	-199.4	-169.1	-155.3	-78.2	-63.3	-43.4	-35.1

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	-5.7	-6.6	-6.5	-12.0	-6.6	-5.6	-5.6	-8.2	-12.4	-11.3
Acquisitions	0.1	0.0	0.0	0.0	0.0	0.0	0.0	23.4	1.6	30.4
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	1.6	30.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.8	19.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-30.7	0.0	0.0	-25.8	-266.5	-188.8	-247.5	-261.1	-289.2	-257.2	-233.6	-352.6	-171.8	-188.8	-147.0	-190.0	-231.9
Debt Issued	-22.6	585.1	-33.4	-2.8	252.7	158.6	223.6	773.3	215.5	186.6	370.5	415.6	230.4	142.5	125.1	188.4	390.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	28.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.8
Repurchase of Common Stock	5.0	-0.5	0.0	-10.0	0.0	0.0	-1.6	-3.5	-1.5	0.0	-46.1	-40.0	-26.9	-5.0	-24.3	-33.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-211.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-12.1	0.0	0.0	2.0	296.1	190.4	420.4	274.2	216.4	189.3	369.1	421.3	235.8	153.2	127.7	187.8	193.2
Cash from Financing	-37.7	0.0	0.0	-33.7	29.5	1.6	-11.7	9.7	-74.3	-67.9	89.3	28.8	37.1	-40.6	-43.7	-35.2	-37.9

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	-8.6
Debt Issued	526.6	3.4	-29.5	-32.4	-9.4	6.6	-12.5	-18.1	-4.1	-0.3
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	-0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.0	-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	0.0	-0.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-25.1	-9.9	7.8	-26.6	35.5	6.6	-13.9	11.5	0.9	6.0	-11.0	0.3	5.3	-5.3	-12.6	17.1	-2.4
Closing Cash Balance		31.1	29.5	39.4	31.6	58.2	22.8	16.1	30.0	18.6	17.7	11.7	22.7	22.4	17.1	22.4	35.0	17.9

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		-1.3	-2.7	0.3	-6.1	9.1	-0.8	-7.4	7.0	-29.3	4.6
Closing Cash Balance		29.5	30.9	33.5	33.3	39.4	30.3	31.1	38.6	31.6	60.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-42.6	6.2	-19.0	-50.6	-2.6	5.0	-1.9	0.6	76.0	73.1	-64.8	-25.4	15.9	34.7	34.4	51.6	35.7
Real Free Cash Flow		-48.9	4.8	-25.9	-57.5	-8.9	-1.6	-6.2	-2.7	72.0	68.3	-69.4	-30.1	11.7	30.8	30.6	48.3	31.5

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		5.3	-10.1	3.4	7.6	-1.4	-18.0	-5.1	5.5	-30.9	-12.1
Real Free Cash Flow		5.1	-11.4	5.9	5.2	-3.2	-20.1	-7.0	4.3	-32.6	-13.6