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

Wolverine World Wide, Inc.

WWW

Valuace

Růst

Zdraví

Cena

$ 16.32

-0.05 (-0.26%)

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	1,874.3	1,874.3	1,755.0	2,242.9	2,684.8	2,414.9	1,791.1	2,273.7	2,239.2	2,350.0	2,494.6	2,691.6	2,761.1	2,691.1	1,640.8	1,409.1	1,248.5
Cost of Revenues	987.6	987.6	973.5	1,370.4	1,614.4	1,385.0	1,055.5	1,349.9	1,317.9	1,435.6	1,534.7	1,639.9	1,674.8	1,626.6	1,012.7	852.3	755.9
Gross Profit	886.7	886.7	781.5	872.5	1,070.4	1,029.9	735.6	923.8	921.3	914.4	959.9	1,051.7	1,086.3	1,064.5	628.2	556.8	492.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	517.5	470.3	474.2	412.3	494.7	440.2	425.2	394.9	526.7	527.7
Cost of Revenues	272.8	247.1	250.2	217.5	277.0	241.0	242.0	213.5	333.7	312.3
Gross Profit	244.7	223.2	224.0	194.8	217.7	199.2	183.2	181.4	193.0	215.4

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	856.2	906.4	817.8	639.4	669.3	654.1	713.7	758.0	816.0	815.2	830.7	481.9	386.5	347.5
Depreciation & Amortization	25.9	25.9	26.2	24.5	34.6	29.5	32.8	37.6	31.5	37.2	43.5	48.7	53.3	56.2	27.7	15.9	16.2
Total Operating Expenses	736.5	736.5	680.5	940.7	940.1	874.2	650.5	752.8	669.4	749.0	758.0	816.0	815.2	830.7	481.9	386.5	347.5
Operating Income	150.2	150.2	101.0	-68.2	133.1	155.7	87.2	171.0	251.9	23.9	159.9	201.1	229.9	192.3	113.7	108.7	169.2

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	245.4	203.3
Depreciation & Amortization	13.4	0.0	6.4	6.1	6.8	6.1	6.2	7.1	26.4	11.5
Total Operating Expenses	194.5	183.6	183.3	175.1	177.9	164.0	154.1	184.5	263.0	203.3
Operating Income	50.2	39.6	40.7	19.7	39.8	35.2	29.1	-3.1	-186.9	27.3

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	0.0	0.0	0.0	0.6	0.4	0.2
Interest Expense	32.8	32.8	42.7	63.5	47.3	37.4	43.6	30.0	24.5	32.1	34.8	38.2	45.4	52.0	14.0	1.4	0.4
Other Expense	-28.7	-28.7	-39.4	-66.0	-386.0	-75.4	-271.3	-25.1	-22.6	-143.9	-56.6	-32.9	-44.2	-54.1	-38.1	-0.3	-1.5
IBT	121.5	121.5	61.6	-134.2	-252.9	80.3	-184.1	145.9	227.4	-10.6	110.5	164.6	181.5	127.7	94.2	168.9	143.2
Income Tax Expense	20.5	20.5	10.1	-95.0	-63.8	13.3	-45.5	17.0	27.1	-9.9	23.0	41.4	47.6	26.7	13.4	45.6	38.8
Net Income	95.8	95.8	47.9	-39.6	-189.1	68.6	-138.6	128.5	200.1	0.3	87.7	122.8	133.1	100.4	80.7	123.3	104.5

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	0.0
Interest Expense	8.2	8.1	8.5	8.0	9.2	9.6	11.9	12.0	16.1	15.5
Other Expense	-8.6	-6.5	-7.1	-6.5	-11.3	-5.8	-11.1	-11.2	-15.4	-17.9
IBT	41.6	33.1	33.6	13.2	28.5	29.4	18.0	-14.3	-202.3	9.4
Income Tax Expense	8.1	6.8	4.6	1.0	3.2	5.1	2.4	-0.6	-111.7	0.4
Net Income	32.8	25.1	26.8	11.1	24.6	23.6	14.2	-14.5	-91.2	8.6

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	$-0.51	$-2.40	$0.83	$-1.69	$1.58	$2.18	$0.00	$0.90	$1.19	$1.31	$1.00	$0.82	$1.28	$1.07
EPS Diluted	$0.00	$0.00	$0.00	$-0.51	$-2.37	$0.81	$-1.69	$1.44	$2.11	$0.00	$0.89	$1.19	$1.30	$0.99	$0.82	$1.24	$1.06
Shares Outstanding	81.7	81.7	80.0	79.4	78.8	82.0	82.1	81.1	91.7	96.1	97.1	98.5	101.8	100.7	98.7	96.3	98.0
Diluted Shares Outstanding	81.7	81.7	80.3	79.4	79.7	84.7	82.1	87.2	95.0	96.1	97.1	100.0	101.8	100.7	98.7	97.5	99.0

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	$-1.15	$0.11
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-1.15	$0.11
Shares Outstanding	81.7	81.7	81.1	80.7	80.5	80.0	80.0	79.8	79.6	79.5
Diluted Shares Outstanding	81.7	81.7	81.1	80.8	80.5	80.0	80.0	79.8	79.6	79.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	148.3	152.1	179.0	131.5	161.7	347.4	180.6	143.1	481.0	369.8	194.1	223.8	214.2	171.4	140.0	150.4
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	148.3	152.1	179.0	131.5	161.7	347.4	180.6	143.1	481.0	369.8	194.1	223.8	214.2	171.4	140.0	150.4
Accounts Receivable	272.2	209.4	230.8	241.7	319.6	268.3	331.2	361.2	271.3	263.3	298.9	312.7	398.1	353.6	220.0	196.5
Inventory	297.1	240.6	373.6	745.2	365.5	243.1	348.2	317.6	276.7	348.7	466.6	414.0	428.2	466.2	234.8	208.7
Other Current Assets	73.2	86.4	241.7	79.0	56.9	45.4	107.1	45.8	45.3	49.6	54.2	91.7	77.5	83.7	37.3	20.9
Total Current Assets	790.8	688.5	1,025.1	1,265.3	903.7	904.2	967.1	867.7	1,074.3	1,031.4	1,013.8	1,042.2	1,118.0	1,074.9	632.0	576.4

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	133.9	141.0	106.5	152.1	140.2	148.3	169.7	179.0	160.4	176.5
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	133.9	141.0	106.5	152.1	140.2	148.3	169.7	179.0	160.4	176.5
Accounts Receivable	210.8	255.4	239.2	209.4	244.4	272.2	231.2	230.8	272.0	241.5
Inventory	292.5	316.0	270.7	240.6	285.5	297.1	354.3	373.6	563.8	647.9
Other Current Assets	79.6	88.8	76.0	86.4	92.2	73.2	70.7	241.7	101.0	175.3
Total Current Assets	716.8	801.2	692.4	688.5	762.3	790.8	825.9	1,025.1	1,097.2	1,163.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	193.8	191.8	214.5	310.9	267.2	267.1	301.8	130.9	136.7	146.1	131.6	136.8	151.9	149.7	78.5	74.4
Goodwill	425.8	424.6	427.1	485.0	556.6	824.7	1,043.4	1,028.9	1,034.3	1,102.8	1,114.5	1,129.3	1,135.8	1,139.7	38.9	39.0
Intangible Assets	206.5	204.5	209.0	341.4	792.7	455.3	682.3	676.4	681.5	762.3	782.7	802.6	817.2	833.3	17.4	16.5
Long-Term Investments	0.8	0.2	1.8	0.0	-1.8	-3.2	-2.9	-3.1	-4.3	-2.3	-3.7	-2.8	-3.4	-0.9	-98.6	-93.1
Other Long-Term Assets	62.2	65.5	68.9	133.0	140.8	141.4	167.7	155.6	153.7	151.4	184.7	196.2	216.5	250.1	138.7	132.0
Total Long-Term Assets	1,005.5	980.3	1,037.7	1,227.4	1,682.7	1,233.2	1,512.9	1,315.4	1,324.7	1,400.3	1,430.8	1,462.3	1,504.2	1,539.5	217.2	206.4
Total Assets	1,796.3	1,668.8	2,062.8	2,492.7	2,586.4	2,137.4	2,480.0	2,183.1	2,399.0	2,431.7	2,444.6	2,504.5	2,622.2	2,614.4	849.2	782.8

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	185.6	196.9	196.8	191.8	196.7	193.8	205.5	214.5	275.2	289.7
Goodwill	430.7	432.6	427.1	424.6	430.5	425.8	426.0	427.1	465.4	469.7
Intangible Assets	209.7	213.1	206.8	204.5	179.3	206.5	207.2	209.0	294.4	338.3
Long-Term Investments	0.0	0.0	0.1	0.2	0.5	0.0	0.0	1.8	-26.3	-25.1
Other Long-Term Assets	163.8	67.5	67.3	65.5	96.3	63.0	72.1	68.9	156.5	154.8
Total Long-Term Assets	989.8	1,007.3	992.1	980.3	996.4	1,005.5	1,027.1	1,037.7	1,134.1	1,193.4
Total Assets	1,706.6	1,808.5	1,684.5	1,668.8	1,758.7	1,796.3	1,853.0	2,062.8	2,231.3	2,357.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	181.6	200.9	206.0	272.2	222.1	185.0	202.1	340.6	324.3	293.3	336.4	294.0	276.0	288.6	57.1	64.1
Short-Term Debt	267.6	113.7	349.7	474.1	273.3	44.0	406.6	132.5	38.0	40.4	16.9	46.7	53.3	30.8	0.5	0.5
Other Current Liabilities	249.0	218.5	313.7	339.5	264.2	177.0	178.7	178.7	138.3	162.0	142.5	136.7	144.6	140.8	0.3	1.3
Current Liabilities	665.6	533.1	869.4	1,110.3	759.6	406.0	787.4	473.1	362.3	333.7	353.3	340.7	329.3	319.3	149.7	148.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	149.0	228.6	174.6	200.9	230.4	181.6	202.3	206.0	197.2	252.2
Short-Term Debt	164.9	181.3	179.1	113.7	168.3	267.6	311.5	349.7	418.7	434.2
Other Current Liabilities	219.9	236.9	197.4	218.5	219.9	216.4	216.5	313.7	235.8	277.8
Current Liabilities	533.8	646.8	551.1	533.1	618.6	665.6	730.3	869.4	851.7	964.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	579.7	684.0	738.2	876.6	850.0	842.8	573.1	438.0	744.6	780.3	803.1	854.1	1,096.7	1,219.3	1,219.3	0.5
Capital Leases	119.8	149.7	167.1	192.7	156.5	164.3	181.3	181.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	27.8	29.0	26.9	35.3	118.9	35.5	99.0	107.9	84.2	161.0	178.6	217.0	253.9	240.5	240.5	0.0
Total Liabilities	1,525.9	1,352.3	1,762.8	2,153.7	1,942.0	1,564.4	1,701.6	1,191.5	1,443.8	1,457.6	1,474.9	1,566.5	1,780.8	1,970.7	274.0	238.9

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	657.2	679.2	681.0	684.0	690.5	699.5	708.5	738.2	857.6	865.2
Capital Leases	145.7	152.0	149.3	149.7	156.0	152.4	163.1	167.1	180.0	185.9
Def. Tax Liability	0.0	28.6	28.3	29.0	27.8	27.8	27.4	26.9	34.0	33.9
Total Liabilities	1,315.6	1,451.5	1,363.7	1,352.3	1,462.0	1,525.9	1,592.9	1,762.8	1,868.6	1,990.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	113.4	113.7	113.0	112.2	111.6	110.4	108.3	107.6	106.4	105.6	103.9	102.3	100.8	66.5	65.0	64.0
Retained Earnings	817.9	849.5	834.8	907.2	1,128.2	1,093.3	1,263.3	1,169.7	992.2	1,015.1	950.8	852.2	743.1	946.8	889.8	789.7
Comprehensive Income	-149.9	-147.8	-142.2	-132.9	-98.9	-130.6	-102.1	-88.3	-75.2	-81.1	-56.1	-49.5	-9.2	-87.5	-71.0	-41.1
Total Common Equity	262.1	307.3	278.6	339.0	644.4	573.0	778.4	991.6	955.2	974.1	969.7	938.0	841.4	642.6	575.2	543.9

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	115.3	114.6	114.4	113.7	113.5	113.4	113.3	113.0	112.9	112.9
Retained Earnings	893.9	870.7	851.9	849.5	833.0	817.9	812.0	834.8	934.5	933.8
Comprehensive Income	-144.2	-137.0	-145.3	-147.8	-144.1	-149.9	-147.9	-142.2	-144.5	-135.5
Total Common Equity	376.7	344.0	310.6	307.3	288.1	262.1	252.5	278.6	362.7	366.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		967.1	797.7	1,087.9	1,350.7	1,123.3	886.8	979.7	570.5	782.6	820.7	820.0	900.8	1,150.0	1,250.0	0.5	1.0
Book Value		270.4	316.5	300.0	339.0	644.4	573.0	778.4	991.6	955.2	974.1	969.7	938.0	841.4	643.7	575.2	543.9

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		14.3	13.0	10.2	9.2	8.6	8.3	7.6	21.4	20.3	20.1
Book Value		376.7	344.0	310.6	307.3	288.1	262.1	252.5	278.6	362.7	366.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-82.7	95.8	51.5	-39.2	-189.1	67.0	-138.6	128.9	200.3	-0.7	87.5	123.2	133.9	101.0	80.8	80.8	104.5
Depreciation & Amortization	43.7	25.9	26.2	35.1	34.6	33.2	32.8	32.7	31.5	37.2	43.5	48.7	53.3	56.2	27.7	15.9	16.2
Stock-Based Compensation	17.2	24.4	19.1	15.2	33.4	38.1	28.9	24.5	31.2	25.4	22.8	18.7	25.1	24.8	5.1	10.8	10.2
Change Working Capital	139.3	8.8	82.6	168.0	-274.4	-88.4	187.9	2.7	-137.9	113.3	98.0	1.7	86.9	-2.5	-23.6	-69.9	-78.9
Change In Accounts Receivable	-11.9	54.2	16.7	2.8	84.5	-49.2	64.8	30.7	-95.0	-2.7	32.3	5.8	76.5	-41.3	15.1	-24.8	-32.5
Change In Accounts Payable	-65.7	-30.0	-3.4	-65.6	62.6	23.0	-18.9	-6.9	40.6	11.2	-50.4	52.9	16.2	-26.5	5.9	-7.1	21.7
Change In Inventories	258.6	-20.9	127.1	286.5	-428.9	-77.2	107.2	-23.8	-44.5	45.4	110.0	-68.8	2.9	35.1	-29.3	-28.1	-51.2
Other Non-cash Items	69.7	-26.8	-20.7	38.5	322.3	51.6	255.0	42.8	-49.7	103.3	50.3	49.9	34.5	50.6	6.0	33.5	15.5
Cash from Operations	65.4	0.0	0.0	121.8	-178.9	86.8	309.1	222.6	97.5	202.7	296.3	215.5	314.6	202.3	91.6	78.8	66.2

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	31.7	25.1	26.8	12.2	25.3	24.3	15.6	-13.7	-90.6	9.0
Depreciation & Amortization	19.8	0.0	0.0	6.1	6.8	6.1	6.2	7.1	8.8	9.2
Stock-Based Compensation	18.7	0.0	0.0	5.7	4.1	5.2	5.7	4.1	3.4	4.0
Change Working Capital	97.4	-4.2	7.7	-100.9	50.8	35.7	24.1	-28.0	158.2	-15.0
Change In Accounts Receivable	38.0	0.0	-11.4	-26.6	27.5	3.1	-11.3	-2.6	27.9	-25.9
Change In Accounts Payable	-22.1	0.0	51.3	-29.2	-25.7	45.5	-19.5	-3.7	9.1	-51.6
Change In Inventories	68.3	0.0	-42.5	-25.8	39.9	14.8	56.6	15.8	108.0	78.2
Other Non-cash Items	-29.2	11.8	10.1	-6.8	-2.5	12.7	-24.2	-6.7	129.2	-45.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	114.8	-38.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-8.5	-14.5	-20.2	-14.6	-36.5	-17.6	-10.3	-34.4	-21.7	-32.4	-55.3	-46.4	-30.0	-41.7	-14.9	-19.4	-16.4
Acquisitions	199.5	0.0	102.4	188.9	-2.8	-417.4	-9.0	-23.6	2.2	36.5	7.3	7.3	-1.1	-2.5	-1,228.8	-1,228.8	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	3.5	0.0	0.0	-2.7	93.9	-2.3	25.4	-3.5	-2.7	-5.1	9.6	-10.9	-3.7	-0.5	-2.3	1,225.6	-0.7
Cash from Investing	194.5	0.0	0.0	171.6	54.6	-437.3	6.1	-61.5	-22.2	-1.0	-38.4	-50.0	-34.8	-44.7	-1,246.1	-22.6	-17.0

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	-0.6	-2.9	-3.4	-7.6	-8.0	-4.1	-3.0	-5.1	3.9	-4.3
Acquisitions	0.0	0.0	0.0	0.0	0.0	9.9	0.0	92.5	52.9	54.1
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	-1.4	-0.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	55.4	49.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-488.0	0.0	0.0	-238.3	-750.0	-1,165.0	-1,081.5	-7.5	-538.2	-37.5	-393.8	-530.9	-249.8	-875.0	-25.5	-10.5	-0.5
Debt Issued	155.7	797.7	-290.2	-24.5	977.4	1,401.5	988.6	416.7	326.1	-0.6	394.5	450.1	0.6	775.0	1,275.0	10.0	1.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	1.4	1,427.1	1,018.8	247.2	339.7	13.3	405.6	455.6	89.4	775.0	1,264.0	14.1	13.6
Repurchase of Common Stock	-1.8	-14.5	0.0	0.0	-81.3	-39.6	-21.0	-319.2	-174.7	-51.5	-52.7	-92.6	-92.6	-0.8	-14.1	-67.4	-52.2
Dividends Paid	-32.4	0.0	0.0	-32.6	-32.8	-33.5	-33.6	-33.6	-28.6	-23.0	-23.5	-24.4	-24.0	-23.7	-23.6	-22.7	-21.4
Other Financing Activities	222.3	0.0	0.0	24.5	969.8	-19.7	-36.7	-11.5	-2.7	0.7	-15.1	5.0	6.6	11.7	-17.3	24.2	3.0
Cash from Financing	-298.1	0.0	0.0	-246.3	107.1	169.3	-154.0	-124.6	-404.5	-98.0	-79.5	-187.3	-270.4	-112.8	1,183.4	-62.3	-57.5

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	-175.8	-17.5
Debt Issued	822.1	-38.4	0.4	62.4	-61.1	-108.3	-52.9	-67.9	-12.6	-5.6
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	-14.5	0.0	0.0	0.0	0.0	-0.3	0.0	0.0	0.0	-0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.1	-8.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	29.1	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-154.8	-25.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-26.2	54.2	-32.5	49.1	-26.2	-185.7	166.8	37.5	-337.9	111.2	175.7	-29.7	9.6	42.8	31.4	-10.4	-10.0
Closing Cash Balance		148.3	206.3	152.1	184.6	135.5	161.7	347.4	180.6	143.1	481.0	369.8	194.1	223.8	214.2	171.4	140.0	150.4

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		72.4	-7.1	34.5	-45.6	11.9	-8.1	-21.4	-14.9	19.9	-15.4
Closing Cash Balance		206.3	133.9	141.0	106.5	152.1	140.2	148.3	169.7	184.6	164.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		56.9	121.6	159.9	107.2	-215.4	69.2	298.8	188.2	75.8	170.3	241.0	169.1	284.6	160.6	76.7	59.4	49.9
Real Free Cash Flow		39.7	97.2	140.8	92.0	-248.8	31.1	269.9	163.7	44.6	144.9	218.2	150.4	259.5	135.8	71.6	48.6	39.7

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		145.6	30.1	41.2	-91.4	74.4	104.1	23.7	-42.3	118.7	-43.2
Real Free Cash Flow		126.9	30.1	41.2	-97.1	70.3	98.9	18.0	-46.4	115.3	-47.2