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 North West Company Inc.

NWC.TO

Valuace

Růst

Zdraví

Cena

C$ 54.53

+0.09 (0.18%)

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	2,597.5	2,576.3	2,471.7	2,471.7	2,352.8	2,248.8	2,359.2	2,094.4	2,013.5	1,953.7	1,844.1	1,796.0	1,624.4	1,543.1	1,513.6	1,495.1	1,448.1
Cost of Revenues	1,741.9	1,708.0	1,662.3	1,767.5	1,604.8	1,511.0	1,584.7	1,430.0	1,372.9	1,367.7	1,302.6	1,273.4	1,160.2	1,088.1	1,068.9	1,067.2	1,322.8
Gross Profit	855.7	868.3	809.4	704.1	747.9	737.8	774.6	664.4	640.5	586.1	541.5	522.6	464.2	455.1	444.7	428.0	125.3

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	634.3	647.0	641.4	674.9	637.5	646.5	617.5	643.1	616.9	618.1
Cost of Revenues	447.4	427.0	427.4	440.1	423.3	426.7	446.0	455.9	411.6	413.7
Gross Profit	187.0	219.9	214.0	234.8	214.1	219.8	171.5	187.3	205.4	204.4

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	508.8	567.6	517.3	565.2	534.0	510.6	472.1	423.4	415.3	366.8	355.0	347.6	338.7	0.0
Depreciation & Amortization	119.6	115.6	105.3	105.3	98.4	91.0	92.1	89.2	59.4	55.7	48.4	44.0	40.4	38.3	37.1	36.6	35.5
Total Operating Expenses	640.7	658.8	613.5	613.5	567.6	517.3	565.2	534.0	510.6	472.1	423.4	415.3	366.8	355.0	347.6	338.7	35.5
Operating Income	214.9	209.5	195.9	195.9	180.3	220.4	209.3	130.4	129.9	114.0	118.1	107.3	97.5	100.1	97.1	89.3	89.8

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	30.2	30.0	29.7	29.7	29.3	28.5	28.1	27.4	27.2	25.4
Total Operating Expenses	128.3	164.8	173.7	174.1	160.0	164.9	131.7	135.6	149.6	149.8
Operating Income	58.7	55.2	40.3	60.7	54.1	54.9	39.8	51.7	55.7	54.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.1	0.4	0.8	0.8	1.0	1.1	0.7	19.9	18.5	0.0	0.1	0.1	0.2	0.3	0.3	0.0	0.0
Interest Expense	17.6	18.7	19.8	19.8	15.9	14.2	17.5	20.9	14.0	10.2	7.3	6.3	6.7	8.1	9.9	6.0	5.9
Other Expense	-17.5	-18.3	-19.1	-19.1	-14.1	6.1	-14.7	-1.8	1.6	-10.1	-7.2	-6.2	-0.2	0.0	0.0	-6.0	-5.9
IBT	197.5	191.2	176.8	176.8	165.5	207.4	192.5	109.4	115.9	103.8	110.9	101.1	90.8	92.3	91.3	83.3	83.9
Income Tax Expense	48.3	48.0	42.6	42.6	39.6	49.9	49.0	23.1	25.3	34.1	33.8	31.3	27.9	28.0	26.2	25.3	7.3
Net Income	143.1	137.3	129.4	129.4	122.2	154.8	139.9	82.7	86.7	67.2	77.1	69.8	62.9	64.3	65.1	58.0	76.6

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	0.1	0.1	0.1	0.2	0.1	0.1	0.2	0.3
Interest Expense	4.6	4.3	3.9	4.8	5.0	4.5	4.5	5.0	5.2	4.9
Other Expense	-4.6	-4.3	-3.9	-4.7	-4.9	-4.3	-4.3	-4.9	-5.1	-4.6
IBT	54.2	50.8	36.4	56.0	49.2	50.5	35.5	46.8	50.7	50.1
Income Tax Expense	13.1	13.2	8.7	13.2	12.8	13.6	8.3	10.8	12.7	12.0
Net Income	40.1	36.1	25.8	41.1	35.4	35.3	25.5	34.5	37.2	36.8

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$2.71	C$2.55	C$3.21	C$2.87	C$1.70	C$1.78	C$1.38	C$1.59	C$1.44	C$1.30	C$1.33	C$1.35	C$1.20	C$1.45
EPS Diluted	C$0.00	C$0.00	C$0.00	C$2.67	C$2.51	C$3.16	C$2.82	C$1.68	C$1.77	C$1.36	C$1.57	C$1.43	C$1.29	C$1.32	C$1.34	C$1.19	C$1.44
Shares Outstanding	47.8	47.8	47.7	47.7	47.9	48.3	48.8	48.8	48.7	48.7	48.5	48.5	48.4	48.4	48.4	48.4	48.2
Diluted Shares Outstanding	48.7	48.6	48.4	48.4	48.6	49.0	49.5	49.4	49.1	49.3	49.0	48.8	48.7	48.7	48.6	48.5	48.5

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	47.8	47.9	47.9	47.8	47.8	48.4	47.7	47.7	47.7	47.8
Diluted Shares Outstanding	48.7	48.8	48.8	48.5	48.5	48.5	48.4	48.6	48.4	48.5

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	87.0	67.4	53.4	53.4	58.8	49.4	71.5	28.2	38.4	25.2	30.2	37.2	29.1	22.4	38.7	27.0	31.2
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	87.0	67.4	53.4	53.4	58.8	49.4	71.5	28.2	38.4	25.2	30.2	37.2	29.1	22.4	38.7	27.0	31.2
Accounts Receivable	104.3	119.0	83.6	121.6	113.8	99.2	91.4	111.0	90.3	80.8	78.9	79.4	72.5	70.5	70.0	76.5	74.7
Inventory	328.3	342.4	313.4	313.4	293.8	248.0	227.0	248.0	236.3	222.1	213.2	211.7	204.8	198.9	187.2	186.1	177.0
Other Current Assets	26.9	21.5	52.5	14.5	8.4	6.7	6.9	12.4	11.7	7.0	5.5	7.2	9.4	7.3	8.0	6.2	6.4
Total Current Assets	546.5	550.3	502.9	502.9	474.8	403.4	396.9	399.6	376.8	335.0	327.9	335.6	315.8	299.1	303.9	295.8	289.3

Current Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Cash And Equivalents	68.5	74.3	67.4	67.0	87.0	81.6	53.4	72.9	75.0	78.9
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	68.5	74.3	67.4	67.0	87.0	81.6	53.4	72.9	75.0	78.9
Accounts Receivable	111.7	109.8	119.0	116.4	76.6	68.6	121.6	116.9	123.3	116.7
Inventory	373.9	343.6	342.4	357.7	328.3	324.3	313.4	345.7	326.8	304.2
Other Current Assets	27.5	18.9	21.5	23.5	54.6	61.8	14.5	12.6	16.3	18.4
Total Current Assets	581.7	546.5	550.3	564.5	546.5	536.3	502.9	548.1	541.4	518.2

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	780.4	838.0	759.2	759.2	708.9	655.3	639.6	682.9	514.9	470.0	358.1	345.9	311.7	286.9	274.0	270.4	256.5
Goodwill	51.7	53.7	50.5	50.5	50.4	48.5	48.3	49.6	45.2	41.2	37.8	37.3	33.7	29.4	26.2	26.3	26.2
Intangible Assets	27.3	28.2	29.8	29.8	30.7	34.1	36.2	41.6	39.2	37.6	35.4	32.6	22.5	21.5	20.1	14.6	17.1
Long-Term Investments	4.9	17.1	16.9	21.5	16.2	14.5	12.5	12.3	10.4	9.3	0.0	0.0	9.5	8.2	8.6	0.0	7.3
Other Long-Term Assets	31.8	21.2	36.7	15.3	34.1	41.8	50.6	1.3	3.5	3.3	13.8	13.4	3.1	5.8	5.7	12.4	1.2
Total Long-Term Assets	915.6	977.2	893.1	893.1	862.0	815.9	794.3	815.9	646.1	595.9	477.9	458.2	408.5	371.4	347.5	331.1	331.2
Total Assets	1,462.1	1,527.5	1,396.0	1,396.0	1,336.9	1,219.3	1,191.2	1,215.5	1,022.9	930.9	805.8	793.8	724.3	670.5	651.4	626.9	620.5

Long-Term Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Property, Plant & Equipment	829.9	824.1	838.0	794.3	780.4	765.7	759.2	744.7	716.5	703.8
Goodwill	51.8	51.7	53.7	52.0	51.7	51.4	50.5	51.8	49.9	50.9
Intangible Assets	27.3	27.1	28.2	25.7	27.3	28.1	29.8	29.4	29.7	31.3
Long-Term Investments	0.0	0.0	17.1	0.0	4.9	4.7	21.5	4.4	4.3	26.5
Other Long-Term Assets	36.0	32.2	21.2	33.5	31.8	33.6	15.3	32.1	22.3	22.8
Total Long-Term Assets	971.9	959.3	977.2	926.5	915.6	902.5	893.1	882.1	844.0	858.4
Total Assets	1,553.6	1,505.9	1,527.5	1,491.1	1,462.1	1,438.8	1,396.0	1,430.2	1,385.4	1,376.6

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	219.0	250.2	225.0	222.3	225.5	221.3	205.2	173.1	175.7	170.2	146.6	152.1	142.8	129.0	130.5	122.3	116.8
Short-Term Debt	20.9	41.7	19.7	19.7	18.9	64.3	106.8	21.0	0.9	0.0	0.0	0.0	6.3	77.8	40.4	0.6	68.3
Other Current Liabilities	6.1	-20.8	3.3	6.0	27.9	80.8	117.4	32.1	37.0	1.0	5.6	3.4	1.2	2.9	19.3	5.0	0.3
Current Liabilities	245.9	274.9	250.7	250.7	248.6	294.5	315.1	194.1	176.9	171.2	152.2	155.5	150.2	209.7	190.2	128.0	185.4

Current Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Accounts Payable	255.3	235.3	250.2	235.7	217.3	215.8	222.3	223.7	219.3	201.8
Short-Term Debt	19.9	20.4	20.8	20.0	20.9	21.5	19.7	18.9	18.9	19.0
Other Current Liabilities	0.0	0.0	0.0	0.0	1.7	7.7	6.0	8.6	6.6	7.6
Current Liabilities	282.2	265.3	274.9	261.0	245.9	250.4	250.7	256.0	249.3	232.1

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	423.7	401.3	385.8	385.8	383.6	285.4	295.2	529.0	365.9	313.5	229.3	225.5	195.1	105.1	122.9	175.3	124.3
Capital Leases	124.8	126.4	123.9	123.9	112.5	114.1	120.6	139.1	0.0	0.0	0.0	0.0	0.1	0.1	0.3	0.0	0.0
Def. Tax Liability	12.1	13.0	0.0	13.4	14.3	14.5	12.5	8.8	9.0	6.5	2.7	2.6	2.4	2.0	2.0	2.4	0.0
Total Liabilities	721.1	732.8	690.2	690.2	689.0	639.1	685.9	788.6	601.8	548.8	438.0	436.2	395.0	348.1	355.1	343.2	318.0

Long-Term Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Long-Term Debt	418.5	399.5	401.3	420.0	423.7	415.8	385.8	425.8	427.6	435.1
Capital Leases	123.0	126.1	126.4	119.9	124.8	106.8	104.5	120.5	119.7	112.4
Def. Tax Liability	12.5	12.2	13.0	12.5	12.1	12.9	13.4	13.5	13.4	13.9
Total Liabilities	756.8	722.5	732.8	734.9	721.1	715.5	690.2	733.0	728.4	720.6

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	179.2	179.8	178.0	178.0	176.1	173.1	174.2	173.7	173.7	172.6	168.3	167.9	167.5	166.1	165.4	0.0	0.0
Retained Earnings	490.2	529.9	464.6	464.6	407.2	355.7	282.1	211.3	211.2	181.8	176.0	156.7	140.5	145.8	128.2	116.0	132.0
Comprehensive Income	41.8	56.5	32.8	32.8	32.9	22.4	21.6	20.3	20.1	12.9	20.9	30.4	18.5	7.1	-0.8	-0.6	3.2
Total Common Equity	716.0	772.0	684.7	684.7	629.2	563.6	491.3	413.9	408.5	370.0	367.8	357.6	329.3	322.4	296.3	283.7	302.5

Total Common Equity	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Common Stock	179.9	180.4	179.8	179.6	179.2	178.8	178.4	177.2	177.2	177.6
Retained Earnings	549.5	533.7	529.9	506.4	490.2	473.5	464.6	449.3	424.1	409.9
Comprehensive Income	41.2	40.8	56.5	43.8	41.8	39.2	32.8	41.5	29.2	35.7
Total Common Equity	776.0	759.7	772.0	736.1	716.0	700.0	684.7	677.0	638.5	635.7

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		444.6	422.2	405.5	405.5	402.5	349.7	402.0	550.1	366.8	313.5	229.3	225.5	201.4	182.9	163.4	175.9	192.6
Book Value		741.0	794.7	705.8	705.8	647.9	580.2	505.2	427.0	421.1	382.2	367.8	357.6	329.3	322.4	296.3	283.7	302.5

Other		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Debt		20.8	23.6	22.7	20.1	25.0	23.2	21.1	20.2	18.5	20.2
Book Value		776.0	759.7	772.0	736.1	716.0	700.0	684.7	677.0	638.5	635.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	135.0	143.3	134.3	129.4	125.8	157.5	143.6	86.3	90.6	69.7	77.1	69.8	62.9	64.3	65.1	58.0	76.6
Depreciation & Amortization	111.3	115.6	105.3	105.3	98.4	91.0	92.1	89.2	59.4	55.7	48.4	44.0	40.4	38.3	37.1	36.6	35.5
Stock-Based Compensation	-2.1	-1.8	13.2	13.2	2.5	0.1	5.0	5.1	2.0	0.3	0.2	0.4	0.4	0.6	0.5	0.0	0.0
Change Working Capital	-9.7	-14.3	-23.2	-23.2	-50.9	-2.6	59.0	-28.7	-20.8	2.3	-10.8	5.9	9.2	-10.4	10.8	-6.4	-2.2
Change In Accounts Receivable	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
Change In Accounts Payable	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
Change In Inventories	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 Non-cash Items	59.4	-30.1	-41.6	4.0	-32.6	-71.7	-9.9	-14.0	-29.5	-20.6	-22.6	-18.4	-24.7	-40.7	-10.7	26.5	0.1
Cash from Operations	251.5	0.0	0.0	230.4	182.8	224.1	338.7	161.1	127.1	141.4	126.0	133.0	116.0	80.0	129.0	114.7	110.9

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	41.1	37.6	27.7	42.8	36.4	36.9	25.5	34.5	38.0	38.0
Depreciation & Amortization	30.2	30.0	29.7	29.7	29.3	28.5	28.1	27.4	27.2	25.4
Stock-Based Compensation	-1.2	0.4	-0.3	-0.2	1.8	-3.3	-0.1	0.2	1.0	-4.7
Change Working Capital	-17.5	-18.6	-7.9	30.7	-15.6	-23.5	-5.9	19.8	-0.1	-5.0
Change In Accounts Receivable	-0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	-14.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	-6.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	-17.7	-18.6	-0.7	-7.9	-9.0	-4.1	53.2	3.6	-7.6	-6.5
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	-134.8	-140.2	-123.4	-123.4	-117.1	-94.1	-75.2	-121.6	-103.2	-122.0	-77.7	-76.0	-52.3	-43.2	-51.1	-45.6	-37.1
Acquisitions	0.8	0.0	0.0	0.7	0.0	0.0	0.0	0.0	-0.4	-51.2	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	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	27.8	0.0	0.0	15.0	10.3	18.2	8.3	17.3	22.8	7.4	0.1	0.2	2.0	0.8	2.4	0.4	1.1
Cash from Investing	-119.0	0.0	0.0	-107.7	-106.8	-75.9	-66.9	-104.3	-80.8	-165.9	-77.7	-75.8	-50.3	-42.4	-48.8	-45.1	-36.0

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	-33.3	-30.8	-20.5	-49.2	-38.8	-35.0	-17.5	-41.7	-38.7	-29.8
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.4	0.2
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	-71.4	0.0	0.0	-29.8	-22.3	-103.4	-233.9	-21.8	0.0	0.0	0.0	0.0	-76.0	0.0	-12.3	-17.0	-8.7
Debt Issued	69.4	16.7	405.5	32.8	75.2	51.1	85.9	205.1	53.2	84.3	3.8	24.1	94.5	19.5	-0.3	0.3	201.3
Issuance of Common Stock	0.9	0.0	0.0	2.0	1.9	0.8	0.9	0.0	0.0	0.0	0.2	0.1	0.3	0.1	0.1	0.0	6.4
Repurchase of Common Stock	0.0	0.0	-5.0	-5.0	-7.8	-28.1	-6.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-74.5	0.0	0.0	-73.5	-71.8	-70.4	-67.3	-64.4	-62.3	-62.3	-60.2	-58.2	-56.2	-54.2	-50.3	-50.8	-68.7
Other Financing Activities	-52.1	0.0	0.0	-21.9	31.8	30.8	79.2	18.9	28.6	82.2	5.5	7.9	72.9	0.1	-6.0	-5.9	0.0
Cash from Financing	-122.6	0.0	0.0	-128.3	-68.3	-170.2	-227.1	-67.2	-33.8	19.9	-54.4	-50.2	-59.0	-54.0	-68.5	-73.8	-71.0

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	438.4	18.4	-2.2	-17.8	-4.6	7.3	31.8	-39.2	-1.8	-7.6
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	-5.0	-4.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-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	0.0
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		12.0	14.0	-5.5	-5.5	9.4	-22.1	43.3	-10.3	13.3	-5.1	-7.0	8.1	6.8	-16.3	11.7	-4.2	4.0
Closing Cash Balance		87.0	67.4	53.4	53.4	58.8	49.4	71.5	28.2	38.4	25.2	30.2	37.2	29.1	22.4	38.7	27.0	31.2

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		14.5	-5.8	6.9	0.4	-20.0	5.4	28.2	-19.5	-2.2	-3.9
Closing Cash Balance		83.0	68.5	74.3	67.4	67.0	87.0	81.6	53.4	72.9	75.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		116.7	114.3	107.0	107.0	65.7	130.1	263.5	39.5	23.9	19.4	48.3	57.0	63.7	36.8	77.9	69.1	73.8
Real Free Cash Flow		118.8	116.1	93.8	93.8	63.3	130.0	258.5	34.4	21.9	19.1	48.1	56.6	63.3	36.2	77.4	69.1	73.8

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		14.5	10.3	34.5	55.6	16.4	11.3	27.3	45.7	32.5	29.5
Real Free Cash Flow		15.8	9.9	34.9	55.9	14.6	14.5	27.4	45.4	31.5	34.2