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

Smith & Wesson Brands, Inc.

SWBI

Valuace

Růst

Zdraví

Cena

$ 14.48

-0.32 (-2.90%)

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	486.2	474.7	535.8	479.2	864.1	1,059.2	678.4	638.3	606.9	903.2	722.9	551.9	626.6	587.5	412.0	392.3	406.2
Cost of Revenues	357.7	347.5	377.7	324.7	489.6	610.2	443.7	412.0	411.1	527.9	429.1	356.9	367.5	369.1	284.0	276.4	274.8
Gross Profit	128.6	127.2	158.1	154.5	374.6	449.0	234.7	226.2	195.8	375.3	293.8	194.9	259.1	218.4	128.0	115.9	131.4

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	135.7	124.7	85.1	140.8	115.9	129.7	88.3	159.1	137.5	125.0
Cost of Revenues	100.1	94.3	63.0	100.2	87.9	95.1	64.1	102.5	97.4	93.2
Gross Profit	35.6	30.3	22.1	40.5	27.9	34.5	24.2	56.7	40.1	31.8

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	7.6	7.3	7.5	12.4	12.9	11.4	10.2	10.0	6.9	5.6	4.8	4.5	5.3	4.3
Selling General & Admin Expenses	0.0	0.0	0.0	98.6	115.6	121.9	172.5	164.9	157.3	165.1	125.2	98.4	102.5	80.8	78.5	100.6	84.8
Depreciation & Amortization	31.7	31.8	32.6	31.3	32.9	33.8	54.1	53.9	52.1	50.2	41.2	30.9	21.7	16.7	16.7	14.9	13.6
Total Operating Expenses	106.3	103.3	113.3	106.1	122.9	129.4	184.9	177.8	168.7	175.3	135.2	105.3	108.1	85.6	83.1	105.8	89.1
Operating Income	22.3	23.9	44.8	48.4	251.7	319.6	49.9	38.1	27.0	199.9	158.6	89.6	151.0	132.8	44.9	-80.4	42.3

Operating Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	0.0	0.0
Depreciation & Amortization	7.2	8.0	8.4	8.0	7.6	8.2	8.0	8.2	7.0	8.1
Total Operating Expenses	29.1	26.2	25.1	25.9	23.8	27.6	26.1	31.4	28.0	28.0
Operating Income	6.5	4.1	-3.0	14.6	4.1	7.0	-1.9	25.3	12.1	3.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.2	0.0	0.0	0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.4	0.1	0.8	1.5	0.3	0.4
Interest Expense	6.0	4.6	2.1	0.3	2.1	3.9	11.2	30.1	-11.2	-8.6	13.7	11.3	12.3	5.8	7.5	5.7	4.8
Other Expense	-4.1	-4.6	4.6	-0.2	0.7	-1.7	-109.9	-10.4	1.7	-0.1	0.0	0.0	-2.2	0.0	0.1	-87.2	9.5
IBT	18.2	19.2	49.4	48.2	252.4	318.0	-59.9	28.7	17.6	191.3	145.1	78.7	136.7	127.9	39.0	-82.5	47.4
Income Tax Expense	6.2	5.8	9.8	11.4	57.9	74.4	1.3	10.3	-2.5	63.5	51.1	28.9	48.1	46.5	12.6	0.2	14.8
Net Income	12.0	13.4	39.6	36.9	194.5	252.0	-61.2	18.4	20.1	127.9	94.0	49.6	89.3	78.7	16.1	-82.8	32.5

Net Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Interest Income	0.6	0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	2.1	2.0	1.2	0.7	1.7	1.4	0.7	0.6	1.0	0.6
Other Expense	-1.2	-1.1	-1.1	-0.8	-1.7	-1.4	-0.7	6.0	-1.0	-0.5
IBT	5.4	3.0	-4.1	13.9	2.4	5.5	-2.6	31.3	10.3	3.3
Income Tax Expense	1.6	1.1	-0.7	4.2	0.7	1.4	-0.5	5.2	2.4	0.8
Net Income	3.8	1.9	-3.4	9.7	1.7	4.1	-2.1	26.1	7.9	2.5

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	$0.80	$4.12	$4.62	$-1.11	$0.34	$0.37	$2.29	$1.72	$0.92	$1.52	$1.21	$0.25	$-1.37	$0.56
EPS Diluted	$0.00	$0.00	$0.00	$0.80	$4.08	$4.55	$-1.10	$0.33	$0.37	$2.25	$1.68	$0.90	$1.49	$1.18	$0.25	$-1.37	$0.53
Shares Outstanding	44.4	44.0	45.8	45.8	47.2	54.6	55.0	54.5	54.1	55.9	54.8	54.0	58.7	65.2	64.8	60.6	58.2
Diluted Shares Outstanding	44.8	44.4	46.2	46.2	47.7	55.4	55.7	55.2	54.8	56.9	56.0	55.2	60.1	66.6	67.3	60.6	65.5

Per Share Data	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	44.4	44.4	44.3	44.0	44.0	44.5	45.3	45.5	45.6	46.0
Diluted Shares Outstanding	44.8	44.7	44.3	44.4	44.4	44.9	45.3	46.0	46.0	46.4

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	60.8	25.2	60.8	53.6	120.7	113.0	125.4	41.0	48.9	61.5	191.3	42.2	68.9	97.1	53.4	58.3	39.9
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	0.0	0.0
Total Cash & ST Investments	60.8	25.2	60.8	53.6	120.7	113.0	125.4	41.0	48.9	61.5	191.3	42.2	68.9	97.1	53.4	58.3	39.9
Accounts Receivable	61.6	55.9	61.6	56.3	64.6	68.4	95.0	87.4	61.3	119.1	59.9	55.3	60.5	49.2	48.3	69.3	78.6
Inventory	160.5	189.8	160.5	177.1	136.7	78.5	164.2	163.8	153.4	131.7	77.8	76.9	86.7	63.0	55.3	51.7	50.7
Other Current Assets	5.0	6.3	5.0	4.9	5.6	8.4	8.8	6.5	6.9	6.1	4.3	6.3	6.0	4.8	4.1	10.2	4.1
Total Current Assets	287.9	277.3	287.9	291.9	327.6	268.3	395.9	298.7	270.4	318.4	333.2	197.1	239.2	229.6	190.7	203.6	184.8

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	18.0	25.2	26.7	39.1	35.5	60.8	47.4	44.2	55.5	53.6
Short Term Investments	3.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	21.2	25.2	26.7	39.1	35.5	60.8	47.4	44.2	55.5	53.6
Accounts Receivable	42.2	55.9	65.1	60.8	50.9	61.6	66.3	64.5	29.2	56.3
Inventory	203.1	189.8	198.9	196.0	189.8	160.5	153.5	163.3	170.8	177.1
Other Current Assets	9.0	6.3	8.0	10.1	9.0	5.0	9.0	9.9	8.7	4.9
Total Current Assets	275.5	277.3	298.7	306.1	285.3	287.9	276.2	281.8	264.2	291.9

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	254.0	242.6	254.0	210.3	135.6	141.6	157.4	183.3	159.1	149.7	135.4	133.8	120.4	86.4	60.5	62.4	58.7
Goodwill	19.0	19.0	19.0	19.0	19.0	19.0	83.6	182.3	191.3	169.0	76.4	75.4	15.2	0.0	0.0	0.0	83.9
Intangible Assets	2.6	2.4	2.6	3.6	3.6	4.4	73.8	91.8	112.8	141.3	62.9	73.8	3.4	4.0	4.5	8.7	16.2
Long-Term Investments	2.9	0.0	0.0	0.7	0.0	-0.9	-2.4	-9.8	-12.9	-25.6	-12.2	-16.4	0.0	-12.1	-12.8	-14.1	-11.5
Other Long-Term Assets	4.4	8.0	7.3	7.7	10.4	13.1	18.3	10.7	11.5	9.6	11.6	14.9	18.5	7.1	5.9	6.8	5.7
Total Long-Term Assets	305.3	282.3	290.1	249.4	169.9	178.1	333.1	468.1	474.7	469.6	286.3	297.9	142.3	97.4	71.0	77.9	164.5
Total Assets	593.2	559.6	578.0	541.3	497.5	446.4	729.0	766.8	745.1	788.0	619.5	495.0	381.5	327.0	261.7	281.4	349.3

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	239.4	242.6	243.4	244.5	248.8	254.0	257.8	253.3	234.6	210.3
Goodwill	19.0	19.0	19.0	19.0	19.0	19.0	19.0	19.0	19.0	19.0
Intangible Assets	2.4	2.4	2.5	2.5	2.5	2.6	2.7	2.8	3.5	3.6
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	2.9	0.0	0.0	0.0	0.7
Other Long-Term Assets	8.1	8.0	7.9	8.1	8.4	4.4	6.9	7.9	8.3	7.7
Total Long-Term Assets	279.1	282.3	280.2	281.4	286.0	305.3	294.4	291.1	273.5	249.4
Total Assets	554.6	559.6	578.9	587.4	571.3	593.2	570.6	573.0	537.7	541.3

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	41.8	26.9	41.8	36.8	30.0	57.3	39.2	35.6	33.6	53.4	45.5	32.4	37.7	31.2	28.6	40.1	29.3
Short-Term Debt	2.5	3.9	2.5	2.7	2.7	2.4	3.7	6.3	6.3	6.3	6.3	0.0	0.5	0.4	0.4	30.0	0.0
Other Current Liabilities	25.5	30.0	46.5	45.9	56.3	63.0	72.4	57.2	60.3	90.5	69.3	48.7	54.4	50.9	54.2	52.2	67.7
Current Liabilities	96.7	66.6	96.7	87.2	88.9	125.7	130.0	111.3	100.7	151.2	122.6	81.0	92.5	82.6	83.3	122.3	97.0

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	21.2	26.9	25.2	31.6	29.5	41.8	36.1	44.5	36.3	36.8
Short-Term Debt	3.9	3.9	1.9	2.1	2.3	2.5	2.0	2.2	2.5	2.7
Other Current Liabilities	9.7	30.0	30.6	38.0	44.4	46.5	47.8	38.7	44.4	45.9
Current Liabilities	52.9	66.6	64.0	77.2	80.5	96.7	86.1	90.9	85.8	87.2

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	39.9	112.8	75.9	62.6	37.6	38.8	199.0	194.8	180.3	210.7	166.6	175.0	100.0	43.6	50.0	50.0	80.0
Capital Leases	36.0	35.6	37.9	37.0	37.6	38.8	39.9	45.4	0.4	1.0	1.5	0.0	0.5	0.4	0.4	0.0	0.0
Def. Tax Liability	15.2	0.0	0.0	11.2	0.0	0.9	0.0	9.8	12.9	25.6	12.2	33.9	11.4	7.9	4.5	5.3	3.3
Total Liabilities	195.0	187.2	179.8	156.7	137.0	180.0	341.8	322.3	322.9	394.9	311.7	300.6	214.7	145.7	148.8	186.4	188.8

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	127.4	112.8	143.2	133.6	104.9	75.9	101.3	101.7	62.1	62.6
Capital Leases	35.2	35.6	36.1	36.6	37.3	36.0	36.4	38.4	36.6	37.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	15.2	0.0	0.0	0.0	11.2
Total Liabilities	190.3	187.2	214.8	218.4	193.3	195.0	194.1	199.5	154.9	156.7

Total Common Equity	TTM	2025	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	0.1
Retained Earnings	540.7	532.6	540.7	523.2	504.6	325.2	341.7	402.9	389.1	369.2	241.3	147.4	97.7	8.4	-70.3	-84.5	-1.7
Comprehensive Income	0.1	0.0	0.1	0.1	0.1	0.1	0.1	0.6	1.7	0.4	-0.7	0.1	0.1	0.1	0.1	0.1	0.1
Total Common Equity	398.2	372.5	398.2	384.6	360.5	266.4	387.1	444.4	422.1	393.2	307.8	194.4	166.8	181.3	112.8	95.1	160.6

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	523.4	532.6	526.9	531.0	532.6	540.7	520.1	517.7	520.8	523.2
Comprehensive Income	0.0	0.0	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Total Common Equity	364.4	372.5	364.1	369.1	378.0	398.2	376.4	373.5	382.7	384.6

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		78.4	114.7	78.4	61.8	40.3	38.8	199.0	201.1	186.6	217.0	172.9	175.0	100.0	44.0	50.0	80.0	80.0
Book Value		398.2	372.5	398.2	384.6	360.5	266.4	387.1	444.4	422.1	393.2	307.8	194.4	166.8	181.3	112.8	95.1	160.6

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		364.4	372.5	364.1	369.1	378.0	398.2	376.4	373.5	382.7	384.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	39.6	13.4	39.6	36.9	194.5	243.6	-61.2	18.4	20.1	127.9	94.0	49.6	89.3	78.7	16.1	-82.8	32.5
Depreciation & Amortization	32.5	31.8	32.6	31.4	30.1	31.6	54.1	53.9	52.1	50.2	41.2	30.9	21.7	16.7	16.7	14.9	13.6
Stock-Based Compensation	5.7	7.6	5.7	5.1	4.5	4.7	2.9	8.0	7.8	8.6	6.5	5.8	8.2	4.1	2.5	1.7	3.3
Change Working Capital	33.7	-52.8	33.7	-49.7	-90.6	37.5	10.4	-31.0	-9.3	-56.9	30.6	25.8	-27.5	-6.5	-1.3	17.6	-23.8
Change In Accounts Receivable	-3.9	3.2	-3.9	7.6	4.1	-5.8	-8.6	-29.0	51.4	-40.7	-2.3	11.0	-9.6	1.5	7.8	7.3	-14.9
Change In Accounts Payable	18.3	-14.8	18.3	-8.6	-27.0	25.5	3.7	3.4	-21.0	1.2	13.0	-7.3	6.5	2.6	-8.5	10.9	3.7
Change In Inventories	16.6	-29.3	16.6	-40.5	-58.2	25.3	-0.4	-10.5	-17.0	-22.2	-0.8	25.7	-23.7	-7.7	-7.9	-1.0	-5.0
Other Non-cash Items	47.5	-4.3	-5.6	-0.1	1.4	-2.5	100.8	10.9	-0.3	1.6	0.8	0.4	-0.1	1.0	5.4	88.3	-9.5
Cash from Operations	106.7	0.0	0.0	16.7	137.8	315.3	95.0	57.5	61.6	123.6	168.6	114.8	90.2	98.1	37.9	39.3	23.1

Cash Flow From Operating Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Income	3.8	1.9	-3.4	9.7	1.7	4.1	-2.1	26.1	7.9	2.5
Depreciation & Amortization	7.2	8.0	8.4	8.0	7.6	8.2	8.0	8.2	7.0	8.1
Stock-Based Compensation	2.4	2.1	1.9	1.9	2.0	1.9	1.9	1.4	1.5	1.5
Change Working Capital	7.8	15.3	-14.5	24.7	0.0	38.6	-38.6	13.4	8.9	-15.6
Change In Accounts Receivable	-5.0	-4.5	14.6	1.6	-4.7	-4.9	11.3	1.6	-0.9	-31.6
Change In Accounts Payable	2.1	3.4	-6.4	2.0	-6.6	1.6	-11.7	7.1	-3.5	16.5
Change In Inventories	7.9	20.0	-13.3	9.1	-2.9	-6.2	-29.3	-7.0	9.8	7.5
Other Non-cash Items	-0.7	-0.7	-0.5	-0.5	-21.0	-60.2	-0.1	9.8	10.1	0.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-90.9	-21.6	-90.8	-89.9	-24.3	-22.7	-14.7	-34.5	-19.1	-35.5	-30.9	-28.6	-62.8	-41.5	-14.6	-20.9	-17.7
Acquisitions	3.0	0.0	0.0	0.1	0.0	0.0	0.0	-1.8	-23.1	-211.1	-1.2	-159.2	0.0	7.5	0.5	0.0	-21.1
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	9.2	0.0	0.0	-0.2	0.1	-0.7	0.8	1.4	0.0	2.8	0.1	1.8	0.2	1.1	0.2	0.1	0.0
Cash from Investing	-81.5	0.0	0.0	-89.8	-24.1	-23.4	-14.0	-34.8	-42.2	-243.7	-32.0	-186.1	-62.6	-32.9	-13.9	-20.9	-38.8

Cash Flow From Investing Activities	3-2026	2-2026	1-2026	4-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Capital Expenditure	0.0	0.0	0.0	-7.3	4.7	-4.7	-5.6	-18.2	-35.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.1	2.8	0.0
Investments	-0.1	-1.4	-3.2	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
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-36.4	0.0	0.0	23.7	-1.1	-186.0	-225.5	-82.0	-181.9	-56.9	-105.3	-100.6	-45.7	-8.8	-31.5	-51.4	-23.4
Debt Issued	53.0	36.4	16.6	45.2	2.6	25.7	223.4	96.6	151.6	101.0	103.2	175.6	101.7	2.8	1.5	131.4	103.4
Issuance of Common Stock	2.3	0.0	0.0	1.5	0.0	28.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	35.0
Repurchase of Common Stock	-11.0	-25.5	-10.2	-1.1	-90.0	-110.0	0.0	0.0	0.0	-50.1	0.0	-30.0	-115.9	-20.0	0.0	0.0	0.0
Dividends Paid	-22.0	0.0	0.0	-18.3	-15.0	-8.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	49.2	0.0	0.0	0.5	0.1	-27.7	228.9	51.6	149.8	97.3	117.8	175.2	102.4	7.4	6.0	51.4	4.1
Cash from Financing	-18.0	0.0	0.0	5.9	-106.0	-303.9	3.4	-30.5	-32.2	-9.6	12.5	44.6	-59.2	-21.4	-25.6	0.0	15.7

Cash Flow From Financing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	0.0	129.4	14.6	-30.4	9.5	28.5	28.8	-24.9	0.0	41.9
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	0.8	0.7	-0.8	27.1	-2.8	-9.8	-12.9	-1.1	-0.9	-8.2
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	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		7.3	-35.6	7.3	-67.2	7.7	-12.0	84.4	-7.8	-12.7	-129.7	149.1	-26.6	-31.6	43.8	-1.6	18.4	0.0
Closing Cash Balance		60.8	25.2	60.8	53.6	120.7	113.0	125.4	41.0	48.9	61.5	191.3	42.2	68.9	100.5	56.7	58.3	39.9

Cash position		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Change in Cash		-4.0	4.5	-7.3	-1.5	-12.4	3.6	-25.3	13.5	3.2	-11.3
Closing Cash Balance		18.4	22.4	18.0	25.2	26.7	39.1	35.5	60.8	47.4	44.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		15.8	-29.0	15.8	-73.2	113.6	292.7	80.2	23.0	42.6	88.1	137.6	86.2	27.4	56.6	23.3	18.4	5.4
Real Free Cash Flow		10.1	-36.6	10.1	-78.3	109.0	287.9	77.3	15.0	34.8	79.5	131.2	80.4	19.2	52.5	20.8	16.7	2.1

Free Cash Flow		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Free Cash Flow		16.8	31.6	-12.4	33.5	-16.2	-2.7	-35.5	38.0	7.1	-37.9
Real Free Cash Flow		14.4	29.5	-14.3	31.6	-18.2	-4.5	-37.4	36.6	5.6	-39.4