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

The Boston Beer Company, Inc.

SAM

Valuace

Růst

Zdraví

Cena

$ 234.72

-9.27 (-4.29%)

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	2,087.3	2,087.3	2,012.9	2,008.6	2,090.3	2,057.6	1,736.4	1,249.8	995.6	863.0	906.4	959.9	903.0	739.1	580.2	513.0	463.8
Cost of Revenues	1,134.7	1,134.7	1,119.2	1,156.3	1,228.3	1,259.8	922.0	635.7	483.4	413.1	446.8	458.3	438.0	354.1	265.0	228.4	207.5
Gross Profit	952.6	952.6	893.7	852.4	862.0	797.8	814.5	614.2	512.2	449.9	459.7	501.6	465.0	384.9	315.2	284.6	256.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	507.9	537.5	587.9	453.9	402.3	605.5	579.1	426.1	393.7	601.6
Cost of Revenues	340.3	264.4	295.4	234.6	241.6	325.2	312.6	239.7	245.8	327.0
Gross Profit	167.7	273.1	292.5	219.3	160.7	280.2	266.5	186.3	147.9	274.6

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	730.5	735.9	740.6	565.8	468.3	395.7	331.8	322.2	345.2	316.7	270.3	219.5	200.7	174.8
Depreciation & Amortization	116.4	90.4	94.0	88.1	81.4	72.1	74.6	58.1	52.0	51.3	49.6	42.9	35.1	25.9	20.2	18.8	17.4
Total Operating Expenses	807.7	807.7	817.8	752.4	735.9	740.6	565.8	468.3	395.7	331.8	322.2	345.2	316.7	270.3	219.5	200.7	174.8
Operating Income	144.9	144.9	76.0	100.0	161.3	106.4	244.2	144.9	115.9	115.7	137.7	156.2	146.6	113.1	95.6	103.7	81.2

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	172.3	194.8
Depreciation & Amortization	48.6	22.5	22.4	22.8	23.1	23.9	23.6	23.4	21.5	23.0
Total Operating Expenses	202.1	209.7	210.4	185.5	216.7	234.4	195.6	171.0	172.3	194.8
Operating Income	-34.4	63.5	82.1	33.8	-56.0	45.8	70.8	15.4	-24.4	61.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	7.3	0.0	13.2	0.0	0.0	0.0	0.0	0.6	1.3	0.5	0.2	0.1	0.0	0.0	0.0	0.1	0.1
Interest Expense	0.0	0.0	0.0	0.0	2.6	0.0	0.0	0.0	1.3	0.5	0.2	0.1	0.0	0.0	0.0	0.1	0.1
Other Expense	8.6	8.6	11.6	9.6	-69.9	-99.4	0.0	-0.5	-1.5	-2.5	-0.5	-1.5	-2.8	-2.2	-0.2	19.6	-0.4
IBT	153.5	153.5	87.6	109.6	91.4	6.9	244.2	144.4	116.3	116.1	137.1	155.0	145.6	112.5	95.5	103.5	81.1
Income Tax Expense	45.0	45.0	27.9	33.3	24.2	-7.6	52.3	34.3	23.6	17.1	49.8	56.6	54.9	42.1	36.1	37.4	31.0
Net Income	108.5	108.5	59.7	76.3	67.3	14.6	192.0	110.0	92.7	99.0	87.3	98.4	90.7	70.4	59.5	66.1	50.1

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	2.7	2.3	2.3	3.2	3.6	2.9	3.5	4.0	3.5
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	3.8	0.7	2.0	2.1	2.4	3.3	2.5	3.5	3.7	2.6
IBT	-30.6	64.2	84.1	35.8	-53.6	49.1	73.3	18.8	-22.2	64.1
Income Tax Expense	-8.1	18.0	23.6	11.4	-14.9	15.6	21.0	6.2	-4.1	18.8
Net Income	-22.5	46.2	60.4	24.4	-38.8	33.5	52.3	12.6	-18.1	45.3

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	$6.23	$5.46	$1.19	$15.73	$9.26	$7.97	$8.18	$6.93	$7.46	$6.96	$5.47	$4.60	$5.08	$3.67
EPS Diluted	$0.00	$0.00	$0.00	$6.22	$5.45	$1.17	$15.53	$9.16	$7.90	$8.09	$6.79	$7.25	$6.69	$5.18	$4.39	$4.81	$3.52
Shares Outstanding	10.6	10.6	11.8	12.2	12.3	12.3	12.2	11.9	11.6	12.0	12.5	13.1	13.0	12.8	12.9	13.0	13.7
Diluted Shares Outstanding	10.6	10.6	11.8	12.3	12.3	12.4	12.3	11.9	11.7	12.2	12.8	13.5	13.5	13.5	13.4	13.7	14.2

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	$-1.49	$3.70
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-1.49	$3.70
Shares Outstanding	10.6	10.9	11.1	11.3	11.5	11.7	11.9	12.1	12.2	12.2
Diluted Shares Outstanding	10.6	10.8	11.1	11.3	11.5	11.7	11.9	12.1	12.2	12.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	219.3	211.8	298.5	180.6	26.9	163.3	36.7	108.4	65.6	91.0	94.2	76.4	49.5	74.5	49.5	49.0
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	219.3	211.8	298.5	180.6	26.9	163.3	36.7	108.4	65.6	91.0	94.2	76.4	49.5	74.5	49.5	49.0
Accounts Receivable	126.6	68.1	68.7	66.8	108.4	88.8	63.9	39.8	41.4	41.6	53.9	58.2	42.0	34.5	23.2	20.0
Inventory	152.3	117.2	115.8	148.5	153.9	130.9	106.0	70.2	50.7	52.5	56.5	51.3	56.4	44.4	34.1	26.6
Other Current Assets	28.0	20.2	20.5	27.5	21.5	30.2	12.1	13.1	10.7	8.7	12.1	12.9	10.6	0.2	0.4	16.4
Total Current Assets	526.2	417.3	503.5	423.3	350.1	413.2	218.6	231.6	168.3	201.2	223.6	207.5	164.3	162.3	125.7	112.0

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	250.5	212.4	152.5	211.8	255.6	219.3	205.4	298.5	310.8	207.8
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	250.5	212.4	152.5	211.8	255.6	219.3	205.4	298.5	310.8	207.8
Accounts Receivable	84.3	92.9	87.8	68.1	94.1	126.6	73.2	68.7	88.0	118.8
Inventory	101.7	134.4	145.3	117.2	160.3	152.3	146.8	115.8	148.4	155.7
Other Current Assets	25.3	26.8	28.8	20.2	25.7	28.0	27.5	20.5	32.2	34.8
Total Current Assets	461.8	466.5	414.3	417.3	535.7	526.2	452.9	503.5	579.4	517.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	658.6	644.1	678.1	711.7	717.6	681.6	594.8	389.8	384.3	408.4	409.9	381.6	266.6	189.9	143.6	142.9
Goodwill	112.5	112.5	112.5	112.5	112.5	112.5	112.5	3.7	3.7	3.7	3.7	3.7	3.7	2.5	1.4	1.4
Intangible Assets	59.5	16.4	59.6	76.3	103.7	103.9	104.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	18.9	16.7	0.0	0.0	0.0	-92.7	-75.0	-49.2	-34.8	-7.4	-7.0	-8.7	-5.7	-5.4	-4.4	-3.6
Other Long-Term Assets	-26.2	42.9	76.2	0.4	107.6	67.6	23.8	14.8	13.3	10.0	8.2	12.4	9.6	4.7	1.8	2.3
Total Long-Term Assets	909.2	832.7	926.5	997.5	1,041.4	965.7	835.4	408.3	401.3	422.1	421.8	397.7	279.8	197.1	146.8	146.5
Total Assets	1,435.4	1,250.0	1,430.0	1,420.8	1,391.6	1,378.8	1,054.1	639.9	569.6	623.3	645.4	605.2	444.1	359.5	272.5	258.5

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	612.5	627.3	642.6	644.1	648.8	658.6	668.8	678.1	684.8	696.2
Goodwill	112.5	112.5	112.5	112.5	112.5	112.5	112.5	112.5	112.5	112.5
Intangible Assets	15.2	15.6	16.0	16.4	16.9	59.5	59.6	59.6	59.7	76.2
Long-Term Investments	11.0	10.9	16.8	0.0	16.6	18.9	18.7	0.0	0.0	-48.6
Other Long-Term Assets	33.6	35.4	38.0	59.7	51.5	59.7	-14.1	76.2	80.5	43.8
Total Long-Term Assets	784.8	801.7	825.9	832.7	846.3	909.2	931.3	956.2	937.5	975.5
Total Assets	1,246.6	1,268.2	1,240.2	1,250.0	1,382.0	1,435.4	1,384.2	1,459.7	1,516.9	1,492.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	115.0	87.3	87.2	84.2	85.9	121.6	76.4	47.1	38.1	40.6	42.7	35.6	34.4	28.3	18.8	19.4
Short-Term Debt	7.5	7.6	20.4	8.9	7.6	8.2	5.2	0.0	0.0	0.1	0.1	0.1	0.1	0.1	0.0	0.0
Other Current Liabilities	127.2	118.0	111.3	104.3	158.3	116.0	92.1	68.8	58.1	55.5	64.4	68.5	61.1	56.4	45.9	52.8
Current Liabilities	269.9	231.6	223.3	204.3	259.9	259.4	180.6	120.5	101.8	101.5	111.2	110.2	104.4	88.9	67.0	72.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	102.2	112.7	110.1	87.3	102.9	115.0	98.1	87.2	114.7	120.8
Short-Term Debt	12.6	12.3	12.1	5.7	6.6	7.5	8.4	10.4	9.0	17.9
Other Current Liabilities	121.0	120.0	101.4	119.9	136.8	127.2	105.0	111.3	141.0	124.1
Current Liabilities	252.6	264.9	241.2	231.6	263.6	269.9	211.4	223.3	264.8	262.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	33.0	31.1	36.2	45.3	53.8	59.2	53.9	0.0	0.0	0.4	0.5	0.5	0.6	0.6	0.0	0.0
Capital Leases	33.0	35.9	45.3	54.1	61.5	67.4	59.1	0.0	0.0	0.4	0.5	0.5	0.6	0.0	0.0	0.0
Def. Tax Liability	85.9	65.8	0.0	96.6	87.5	92.7	75.0	49.2	34.8	64.6	56.0	50.7	32.4	20.5	17.3	17.1
Total Liabilities	394.9	333.8	352.1	352.2	408.2	421.9	318.4	179.5	146.1	176.7	184.2	169.0	142.0	114.4	87.7	92.9

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	28.3	31.5	34.7	30.2	31.6	33.0	34.3	36.2	38.5	40.8
Capital Leases	40.9	0.0	0.0	35.9	0.0	33.0	34.3	37.6	47.5	49.7
Def. Tax Liability	50.3	55.3	63.2	65.8	66.4	85.9	85.7	115.4	86.2	95.4
Total Liabilities	335.6	355.9	343.2	333.8	367.8	394.9	337.5	381.8	396.1	405.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	372.6	240.3	421.6	439.1	371.9	357.4	165.4	55.7	52.1	97.6	171.9	212.2	129.3	88.5	47.1	43.9
Comprehensive Income	-0.3	-0.7	-0.1	-0.2	-0.2	-0.3	-1.7	-1.2	-1.3	-1.1	-1.0	-1.1	-0.4	-0.9	-0.8	-0.4
Total Common Equity	1,040.5	916.2	1,077.9	1,068.5	983.4	957.0	735.6	460.3	423.5	446.6	461.2	436.1	302.1	245.1	184.7	165.6

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	220.8	225.1	215.1	240.3	342.5	372.6	383.9	421.6	470.0	441.0
Comprehensive Income	-0.5	-0.3	-0.5	-0.7	-0.2	-0.3	-0.2	-0.1	-0.2	-0.1
Total Common Equity	911.0	912.3	897.0	916.2	1,014.2	1,040.5	1,046.7	1,077.9	1,120.8	1,087.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		40.5	38.8	45.3	54.1	61.5	67.4	59.1	0.0	0.0	0.5	0.5	0.6	0.6	0.6	0.0	0.0
Book Value		1,040.5	916.2	1,077.9	1,068.5	983.4	957.0	735.6	460.3	423.5	446.6	461.2	436.1	302.1	245.1	184.7	165.6

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		911.0	912.3	897.0	916.2	1,014.2	1,040.5	1,046.7	1,077.9	1,120.8	1,087.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	92.1	108.5	59.7	76.3	67.3	14.6	192.0	110.0	92.7	99.0	87.3	98.4	90.7	70.4	59.5	66.1	50.1
Depreciation & Amortization	91.5	94.0	94.0	88.1	81.4	72.1	65.7	56.3	52.0	51.3	49.6	42.9	35.1	25.9	20.2	18.8	17.4
Stock-Based Compensation	19.7	21.8	19.0	17.0	14.0	18.6	15.3	12.3	10.0	6.3	6.1	6.7	6.9	7.3	6.5	6.2	3.1
Change Working Capital	29.5	47.0	38.9	64.9	-9.7	-69.9	-48.8	-13.8	-6.3	-1.4	15.3	28.1	8.3	-12.0	14.7	-13.2	-4.6
Change In Accounts Receivable	-8.8	4.4	5.5	-10.3	-2.0	23.1	-24.0	-12.3	-1.6	2.9	2.5	-2.3	5.2	-10.5	-8.3	-3.2	-2.1
Change In Accounts Payable	-6.6	5.2	2.6	2.8	-2.2	-27.4	40.8	21.4	6.4	0.2	-1.8	6.0	0.9	3.2	8.0	-0.6	-5.8
Change In Inventories	9.3	23.4	6.9	31.5	0.1	-26.0	-24.5	-24.9	-21.3	-1.7	0.4	-5.2	5.1	-12.0	-10.3	-7.5	-1.1
Other Non-cash Items	197.6	-0.1	57.3	29.7	37.9	26.1	11.7	6.0	0.7	3.2	-12.4	-14.4	-15.2	-3.2	-7.6	-4.6	-2.7
Cash from Operations	255.1	0.0	0.0	265.2	199.9	56.3	253.4	178.2	163.4	136.0	154.2	168.7	141.2	100.0	95.3	72.8	67.8

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	-22.5	46.2	60.4	24.4	-38.8	33.5	52.3	12.6	-18.1	45.3
Depreciation & Amortization	48.6	22.5	0.0	22.8	23.1	23.9	23.6	23.4	21.5	23.0
Stock-Based Compensation	12.4	3.5	0.0	5.9	4.3	3.7	3.9	7.1	4.7	4.0
Change Working Capital	15.1	30.4	39.0	-37.5	48.8	29.8	10.7	-50.3	21.6	47.5
Change In Accounts Receivable	27.2	8.5	-5.0	-26.4	32.9	31.4	-52.4	-6.3	20.9	29.1
Change In Accounts Payable	-10.8	-9.4	2.4	23.0	-15.5	-11.4	18.1	11.4	-28.6	-7.5
Change In Inventories	9.6	31.2	9.4	-26.8	47.1	-8.6	-2.2	-29.3	27.7	13.2
Other Non-cash Items	-28.2	4.2	35.0	-11.1	5.2	44.5	5.3	2.3	3.6	20.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	32.8	131.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-65.4	-54.6	-76.3	-64.1	-90.6	-147.9	-140.0	-93.2	-55.5	-33.0	-49.9	-74.2	-151.8	-100.7	-66.0	-19.6	-13.6
Acquisitions	1.5	0.0	0.0	0.0	0.0	0.0	0.0	-165.5	0.0	0.0	0.0	-0.1	-0.1	-2.8	-1.7	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	0.0	0.0	0.0	-1.4	-1.0	-0.9	-0.8	0.0	0.0
Sales of Investment	0.5	2.5	0.0	0.0	7.9	0.0	15.3	1.2	0.9	0.0	0.7	1.4	1.0	1.0	0.8	0.6	0.6
Other Investing Activities	-18.5	0.0	0.0	1.7	-5.9	1.3	-14.4	-0.1	-0.7	0.1	3.2	0.1	0.1	0.1	0.4	-0.6	-0.5
Cash from Investing	-83.8	0.0	0.0	-62.4	-88.5	-146.6	-139.1	-258.8	-55.3	-32.9	-46.0	-74.2	-151.8	-103.3	-67.3	-19.6	-13.6

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	-17.8	-12.6	-14.2	-9.9	-23.5	-16.7	-20.4	-15.7	-15.3	-14.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.5
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	2.5	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	1.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-15.3	-12.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-3.0	0.0	0.0	-1.6	-31.7	-1.6	-101.3	-97.4	-0.1	-0.1	-0.1	-0.1	-0.1	-0.8	0.0	0.0	0.0
Debt Issued	-6.2	38.8	-6.5	-7.3	24.3	-4.4	109.6	156.5	0.1	-0.4	0.0	0.0	0.0	0.8	0.6	0.0	0.0
Issuance of Common Stock	4.4	0.0	0.0	0.0	7.9	0.0	0.0	1.2	0.9	0.8	0.7	1.4	0.8	1.0	0.8	0.0	0.0
Repurchase of Common Stock	-159.9	-204.9	-238.6	-92.9	0.0	0.0	0.0	0.0	-88.3	-144.6	-164.7	-135.7	-7.9	-29.6	-18.0	-62.8	-68.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-40.1	-42.3	-27.3	-2.5	0.0	0.0	0.0
Other Financing Activities	1.7	0.0	0.0	9.6	26.5	-5.1	113.6	105.1	22.1	15.4	92.8	100.0	71.9	10.4	14.2	10.1	7.2
Cash from Financing	-159.8	0.0	0.0	-84.8	2.8	-6.6	12.3	8.9	-65.3	-128.5	-111.3	-76.7	37.5	-21.6	-3.0	-52.7	-60.8

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	-1.6	-0.4
Debt Issued	40.9	-3.0	-3.0	10.9	-2.3	-2.3	-2.2	-5.3	2.1	-1.8
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	-52.4	-50.8	-52.2	-49.4	-62.7	-63.0	-63.0	-50.0	-30.4	-16.6
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	2.2	1.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-29.7	-15.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		11.5	11.6	-86.7	117.9	114.2	-97.0	126.6	-71.7	42.8	-25.4	-3.2	17.8	26.9	-24.9	25.0	0.5	-6.5
Closing Cash Balance		219.3	223.4	211.8	298.5	180.6	66.3	163.3	36.7	108.4	65.6	91.0	94.2	76.4	49.5	74.5	49.5	49.0

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		-27.1	38.0	60.0	-59.4	-43.8	36.3	13.9	-93.0	-12.3	103.0
Closing Cash Balance		223.4	250.5	212.4	152.5	211.8	255.6	219.3	205.4	298.5	310.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		189.8	215.6	172.6	201.1	109.4	-91.6	113.4	85.0	107.9	103.0	104.3	94.5	-10.6	-0.7	29.3	53.2	54.2
Real Free Cash Flow		170.0	193.8	153.7	184.1	95.4	-110.2	98.1	72.7	97.9	96.7	98.1	87.8	-17.4	-8.0	22.8	47.0	51.1

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		22.1	89.2	112.3	-8.0	18.4	99.2	75.6	-20.6	17.4	117.3
Real Free Cash Flow		9.7	85.8	112.3	-13.9	14.1	95.5	71.8	-27.7	12.8	113.2