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

Andrew Peller Limited

ADW-A.TO

Valuace

Růst

Zdraví

Cena

C$ 5.12

-0.02 (-0.37%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (CAD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	389.0	389.6	385.9	385.9	382.1	373.9	393.0	382.3	381.8	363.9	342.6	334.3	315.7	297.8	289.1	276.9	265.4
Cost of Revenues	227.9	234.0	245.6	245.6	250.0	244.1	246.7	226.1	230.5	220.5	218.0	217.4	205.6	194.8	184.5	174.5	161.8
Gross Profit	161.2	155.6	140.3	140.3	132.1	129.9	146.4	156.2	151.3	143.4	124.6	116.9	110.1	103.0	104.7	102.4	103.7

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	108.8	105.5	99.2	75.5	105.4	109.2	99.5	85.0	100.2	100.2
Cost of Revenues	66.2	63.1	60.0	38.5	65.8	65.7	61.3	52.1	68.1	61.5
Gross Profit	42.6	42.4	39.2	37.0	39.6	43.5	38.2	32.9	32.1	38.7

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	109.8	103.9	99.8	93.5	104.7	106.1	97.5	86.0	82.0	79.7	74.3	76.3	74.6	71.7
Depreciation & Amortization	24.2	23.7	22.8	22.8	12.7	21.4	18.2	17.8	12.8	11.7	9.9	9.7	8.6	8.3	8.1	7.9	8.2
Total Operating Expenses	114.7	116.4	121.8	121.8	117.3	112.6	101.8	112.9	111.8	102.8	89.9	86.1	83.3	77.7	79.6	77.6	79.9
Operating Income	46.4	39.2	18.4	18.4	15.5	17.8	45.2	45.4	45.5	40.6	34.7	27.6	22.1	18.6	19.1	24.8	23.8

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	6.1	5.9	6.1	6.1	5.9	3.1	5.9	5.9	5.9	5.6
Total Operating Expenses	29.1	27.0	29.2	29.5	27.0	28.3	25.3	38.7	24.7	29.2
Operating Income	13.6	15.4	10.0	7.5	12.6	12.1	12.9	-5.3	7.4	9.6

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	0.0	0.0	0.0
Interest Expense	13.2	16.2	17.0	17.0	16.6	9.3	8.1	8.1	6.9	5.3	3.1	3.6	4.8	5.4	5.1	5.4	6.7
Other Expense	-14.4	-21.6	-21.3	-21.3	-2.5	9.2	1.0	-2.8	-2.1	5.8	2.6	-1.2	-0.5	-0.6	1.0	-0.9	-0.6
IBT	32.1	17.6	-2.9	-2.9	-4.2	17.1	37.5	32.5	30.5	41.1	34.2	26.1	21.5	19.2	21.0	18.5	16.3
Income Tax Expense	11.4	6.5	0.0	0.0	-0.9	4.6	9.7	9.0	8.5	10.9	7.9	6.9	5.7	5.2	6.2	5.5	5.3
Net Income	20.7	11.1	-2.9	-2.9	-3.4	12.5	27.8	23.5	22.0	30.1	26.4	19.2	15.8	14.0	14.8	13.0	11.0

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	3.1	3.1	3.9	3.1	4.2	4.3	4.6	4.0	4.8	3.9
Other Expense	-2.6	-3.0	-4.4	-4.4	-5.3	-6.7	-11.0	-3.8	-7.7	-2.0
IBT	10.9	12.4	5.6	3.1	7.3	5.3	1.9	-9.1	-0.3	7.5
Income Tax Expense	3.0	3.5	1.1	3.8	-0.3	0.8	2.3	-2.2	0.1	2.1
Net Income	7.9	8.9	4.6	-0.7	7.7	4.6	-0.4	-6.9	-0.4	5.4

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	C$0.00	C$0.00	C$0.00	C$-0.08	C$-0.10	C$0.29	C$0.65	C$0.55	C$0.61	C$0.87	C$0.64	C$0.46	C$0.36	C$0.34	C$0.35	C$0.31	C$0.25
EPS Diluted	C$0.00	C$0.00	C$0.00	C$-0.08	C$-0.10	C$0.29	C$0.65	C$0.55	C$0.61	C$0.87	C$0.64	C$0.46	C$0.36	C$0.34	C$0.35	C$0.31	C$0.25
Shares Outstanding	44.0	37.0	42.2	36.9	35.0	35.2	35.5	35.8	36.0	34.5	42.6	42.9	42.9	42.9	42.9	42.9	44.6
Diluted Shares Outstanding	44.0	37.0	42.2	36.9	35.0	35.2	35.5	35.8	36.0	34.5	42.6	42.9	42.9	42.9	42.9	42.9	44.6

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	44.0	42.6	41.4	42.3	42.7	41.5	43.4	36.9	36.9	41.5
Diluted Shares Outstanding	44.0	42.6	45.5	42.3	45.2	41.5	43.4	36.9	36.9	41.5

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	4.9	0.0	0.0	0.0	-14.7	1.3	2.7	-17.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	0.0
Total Cash & ST Investments	4.9	0.0	0.0	0.0	-14.7	1.3	2.7	-17.8	2.9	2.7	1.7	0.6	1.1	0.3	0.6	1.3	0.0
Accounts Receivable	37.9	46.8	33.4	33.4	29.6	29.9	34.9	35.3	29.8	31.4	27.0	28.2	25.6	22.9	25.8	24.9	23.4
Inventory	177.6	171.7	193.0	193.0	212.1	199.1	181.5	172.7	162.3	162.1	130.5	120.9	118.9	121.8	116.9	110.3	96.1
Other Current Assets	3.6	5.3	4.0	4.0	4.5	5.9	4.9	2.0	1.7	1.9	1.4	1.2	1.1	1.1	0.9	0.9	0.8
Total Current Assets	224.0	223.8	230.4	230.4	246.2	236.2	225.3	214.1	196.7	198.0	160.6	150.9	146.8	146.1	144.2	137.4	120.3

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	0.0	0.0	7.9	0.0	4.9	-18.0	2.9	3.5	-14.0	-18.0
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	0.0	0.0	7.9	0.0	4.9	-18.0	2.9	3.5	-14.0	-18.0
Accounts Receivable	41.6	46.8	34.0	49.0	37.9	33.4	24.3	50.4	33.5	33.4
Inventory	156.2	171.7	167.9	163.6	177.6	193.0	193.3	181.9	197.0	193.0
Other Current Assets	7.1	5.3	6.2	4.0	3.6	7.7	3.5	5.4	4.6	7.7
Total Current Assets	204.9	223.8	215.9	216.7	224.0	230.4	224.0	241.2	235.1	230.4

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	228.1	227.0	227.1	227.1	223.9	224.2	223.9	221.1	199.7	188.2	118.8	108.9	91.0	90.2	88.8	84.5	94.2
Goodwill	53.6	53.6	53.6	53.6	53.6	53.6	53.6	53.6	53.6	53.6	37.5	37.5	37.5	37.5	37.5	37.5	38.1
Intangible Assets	39.9	37.4	40.5	40.5	43.1	44.0	39.7	25.1	16.9	17.7	10.6	11.0	12.3	13.2	12.6	13.6	14.2
Long-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
Other Long-Term Assets	1.7	1.6	1.6	1.6	-320.6	-321.9	-317.2	-299.8	-270.3	0.2	0.0	0.0	14.0	14.1	13.4	12.6	0.0
Total Long-Term Assets	323.3	319.6	322.8	322.8	320.6	321.9	317.2	299.8	270.3	259.8	166.9	157.4	154.7	154.9	152.3	148.1	146.4
Total Assets	547.3	543.4	553.2	553.2	566.7	558.1	542.5	513.9	467.0	457.8	327.5	308.3	301.5	301.0	296.5	285.6	266.7

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	224.3	227.0	230.5	232.5	228.1	227.1	226.5	228.9	222.2	227.1
Goodwill	53.6	53.6	53.6	53.6	53.6	53.6	53.6	53.6	53.6	53.6
Intangible Assets	36.8	37.4	38.8	39.4	39.9	40.5	41.0	41.7	42.4	40.5
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	1.7	1.6	1.8	1.8	1.7	1.6	0.0	0.1	-318.2	1.6
Total Long-Term Assets	316.4	319.6	324.7	327.2	323.3	322.8	321.1	324.3	318.2	322.8
Total Assets	521.3	543.4	540.6	543.9	547.3	553.2	545.1	565.4	553.3	553.2

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	48.3	26.2	22.6	22.6	27.0	29.7	24.8	34.3	35.4	22.2	23.7	25.2	26.2	28.7	24.1	28.5	33.9
Short-Term Debt	0.0	6.3	5.6	5.6	9.5	4.1	3.8	72.7	47.9	55.5	41.0	37.8	36.7	61.8	66.5	62.9	54.1
Other Current Liabilities	12.0	28.8	26.6	26.6	21.8	19.2	24.7	22.5	15.2	15.5	16.5	15.5	14.4	10.7	11.5	1.3	1.9
Current Liabilities	60.2	65.8	58.7	58.7	59.9	54.4	54.6	130.5	99.4	93.6	81.7	79.2	77.8	101.6	102.5	102.5	92.0

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	42.7	26.2	52.0	59.5	48.3	22.6	37.0	49.5	42.0	22.6
Short-Term Debt	13.6	6.3	5.0	12.7	6.6	5.6	5.8	6.0	5.3	5.6
Other Current Liabilities	4.1	28.8	3.4	3.2	5.4	31.4	2.6	2.6	2.8	31.4
Current Liabilities	64.0	65.8	68.1	78.9	60.2	58.7	45.5	58.1	50.1	58.7

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	218.5	196.9	220.9	220.9	218.3	204.3	188.5	110.3	106.9	116.3	46.7	48.2	52.3	38.3	41.5	41.5	42.7
Capital Leases	17.7	20.8	18.0	18.0	14.7	16.3	17.8	17.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	33.4	29.1	29.1	33.7	32.4	29.8	22.0	20.3	22.5	15.8	15.6	16.0	15.8	13.8	11.9	11.9
Total Liabilities	308.4	299.7	311.8	311.8	313.1	292.7	276.9	268.4	232.3	237.5	150.2	150.6	154.1	163.0	167.1	165.0	152.0

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	174.9	196.9	197.4	194.4	218.5	220.9	213.2	218.7	217.7	220.9
Capital Leases	19.5	20.8	19.2	20.3	17.7	18.0	17.7	18.5	14.0	18.0
Def. Tax Liability	32.8	33.4	24.6	25.4	0.0	29.1	32.2	33.5	32.7	29.1
Total Liabilities	275.0	299.7	293.7	302.7	308.4	311.8	294.1	311.3	302.7	311.8

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	28.8	29.5	28.8	28.8	28.0	27.3	27.0	26.0	26.3	26.1	7.0	7.0	7.0	7.0	7.0	0.0	0.0
Retained Earnings	203.8	206.9	206.8	206.8	220.0	233.7	236.8	218.3	209.8	196.7	174.2	154.6	140.3	131.0	122.4	113.5	107.6
Comprehensive Income	-0.7	-1.1	-0.7	-0.7	-1.0	-1.4	-3.2	-3.6	-4.1	-4.2	-3.8	-3.8	-91.4	-87.7	-79.4	-73.4	-80.4
Total Common Equity	238.8	243.8	241.4	241.4	253.6	265.4	265.6	245.5	234.8	220.2	177.3	157.7	147.4	138.0	129.4	120.6	114.7

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	29.4	29.5	29.4	28.8	28.8	28.8	28.8	28.5	28.4	28.8
Retained Earnings	208.8	206.9	210.4	205.6	203.8	206.8	216.3	219.3	216.5	206.8
Comprehensive Income	-1.0	-1.1	-0.8	-0.7	-0.7	-0.7	-1.2	-0.7	-0.9	-0.7
Total Common Equity	246.3	243.8	246.8	241.2	238.8	241.4	251.0	254.2	250.6	241.4

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		218.5	203.2	226.5	226.5	227.8	208.3	192.4	183.1	154.8	171.7	87.7	86.0	89.0	100.1	108.0	104.3	96.8
Book Value		238.8	243.8	241.4	241.4	253.6	265.4	265.6	245.5	234.8	220.2	177.3	157.7	147.4	138.0	129.4	120.6	114.7

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		246.3	243.8	246.8	241.2	238.8	241.4	251.0	254.2	250.6	241.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-2.3	11.1	-2.9	-2.9	-3.4	12.5	27.8	23.5	22.0	30.1	26.4	19.2	15.8	14.0	14.8	13.0	11.0
Depreciation & Amortization	23.3	23.7	22.8	22.8	19.1	21.4	18.2	17.8	12.8	11.7	9.9	9.7	8.6	8.3	8.1	7.9	8.2
Stock-Based Compensation	0.2	2.6	0.6	0.6	1.5	1.4	0.9	1.9	1.2	1.7	-13.9	-8.9	-7.8	-9.2	-12.6	0.0	0.6
Change Working Capital	15.6	13.3	10.5	10.5	-14.5	-16.4	-7.6	-12.2	15.1	-15.9	-7.7	-8.3	-1.2	1.6	-10.1	-13.2	1.3
Change In Accounts Receivable	-4.2	-11.5	-8.1	-8.1	2.1	1.5	5.2	-4.0	1.6	-3.0	1.3	-2.6	-2.9	2.8	-1.5	-0.5	-0.5
Change In Accounts Payable	0.0	5.4	-0.3	-0.3	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
Change In Inventories	3.0	21.0	18.0	18.0	-20.7	-17.5	-8.8	-10.5	-0.2	-7.6	-9.6	-1.9	2.9	-4.9	-5.7	-15.7	-6.4
Other Non-cash Items	5.7	2.9	7.1	7.1	11.9	-7.9	-7.9	-8.3	-10.6	-16.8	3.0	3.2	4.8	5.0	6.8	-0.6	-0.1
Cash from Operations	39.7	0.0	0.0	38.1	13.8	15.6	41.1	31.5	49.0	21.7	25.6	21.8	25.8	25.0	13.3	7.0	23.0

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	7.9	8.9	4.6	-0.7	7.7	4.6	-0.4	-6.9	-0.4	5.4
Depreciation & Amortization	6.1	5.9	6.1	6.1	5.9	5.9	5.9	5.9	5.9	5.6
Stock-Based Compensation	0.7	0.0	0.7	0.7	0.8	0.0	0.4	-0.4	0.2	0.4
Change Working Capital	-24.4	14.7	6.7	1.9	-12.9	12.6	11.6	11.1	-11.5	4.4
Change In Accounts Receivable	16.1	-14.9	0.2	-10.9	15.1	-11.2	-4.5	-9.9	22.6	-16.9
Change In Accounts Payable	0.0	12.3	-10.6	0.0	-7.3	10.0	0.9	0.0	0.0	0.0
Change In Inventories	-23.4	14.8	17.9	10.4	-18.9	14.8	15.1	11.0	-23.1	15.1
Other Non-cash Items	10.2	-11.3	0.1	-11.1	17.6	3.7	-2.2	-6.4	15.9	-1.9
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	-17.9	-15.8	-14.4	-14.4	-20.3	-22.9	-36.5	-23.3	-23.4	-20.4	-20.7	-10.4	-8.8	-11.2	-12.9	-8.7	-8.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-77.4	0.0	0.0	0.0	0.0	1.0	-0.6	-0.8
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	-0.2	0.0	0.0	-0.4	0.0	8.8	0.0	0.0	0.0	0.0	0.2	0.0	0.0	0.0	0.5	0.0	1.4
Cash from Investing	-17.4	0.0	0.0	-14.8	-20.3	-14.1	-36.5	-23.3	-23.4	-97.8	-20.5	-10.4	-8.8	-11.2	-11.4	-9.2	-7.5

Cash Flow From Investing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Capital Expenditure	-4.3	-5.3	-3.2	-2.9	-2.8	-5.7	-4.9	-4.5	-2.8	-5.7
Acquisitions	0.0	1.3	1.9	0.0	0.0	0.0	0.0	0.0	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
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	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	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	-20.4	0.0	0.0	-11.7	-43.3	-43.1	-68.6	-12.8	-17.2	-5.0	-4.2	-4.1	-25.6	-12.5	-5.8	-50.9	-5.5
Debt Issued	15.9	-23.3	226.5	10.5	62.7	59.1	77.9	41.0	0.3	89.0	5.9	1.1	14.5	4.6	9.6	58.5	102.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	56.0	0.0	19.0	0.1	0.0	0.0	1.2	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-0.7	0.0	0.0	0.0	-5.2	0.0	-6.2	17.1	0.0	0.0	-2.3	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-10.4	0.0	0.0	-10.4	-10.4	-10.2	-9.2	-9.2	-8.6	-7.4	-6.6	-6.2	-5.8	-5.4	-5.0	-4.9	-4.8
Other Financing Activities	1.5	0.0	0.0	-1.2	58.9	-0.4	76.0	0.9	-17.1	88.4	5.7	-0.1	14.4	4.1	8.9	58.1	-5.2
Cash from Financing	-17.3	0.0	0.0	-23.3	5.3	-2.9	-1.8	-8.2	-25.7	76.1	-5.1	-11.4	-17.0	-13.9	-1.9	2.2	-15.5

Cash Flow From Financing Activities	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
Debt Issued	188.5	-14.7	0.7	-4.7	-17.9	-1.5	7.5	-5.7	1.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-0.1	-0.2	-0.3	-0.2	0.0	0.0	0.0	0.0
Dividends Paid	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
Cash from Financing	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		4.9	0.0	0.0	0.0	-1.3	-1.4	2.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Closing Cash Balance		4.9	0.0	0.0	0.0	0.0	1.3	2.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

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		8.6	2.8	0.0	-7.9	7.9	-4.9	4.9	-2.9	-0.6	3.5
Closing Cash Balance		11.4	2.8	0.0	0.0	7.9	0.0	4.9	0.0	2.9	3.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		21.8	42.6	22.3	22.3	-6.6	-7.3	4.6	8.2	25.7	1.4	4.9	11.4	17.0	13.8	0.4	-1.7	14.9
Real Free Cash Flow		21.6	40.0	21.8	21.8	-8.1	-8.7	3.6	6.4	24.4	-0.3	18.8	20.3	24.8	23.0	12.9	-1.7	14.4

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		-1.2	13.7	15.6	-2.8	15.6	20.2	10.4	-6.3	7.3	10.3
Real Free Cash Flow		-1.9	13.7	14.9	-3.5	14.8	20.2	10.1	-5.9	7.1	9.9