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

NWPX Infrastructure, Inc.

NWPX

Valuace

Růst

Zdraví

Cena

$ 80.00

-0.16 (-0.23%)

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	526.0	526.0	492.5	444.4	457.7	333.3	285.9	279.3	172.1	132.8	156.3	236.6	403.3	475.6	524.5	511.7	386.8
Cost of Revenues	422.4	422.4	397.1	366.7	371.8	289.1	235.4	232.1	160.1	127.0	159.5	249.2	362.7	423.1	468.3	452.5	353.8
Gross Profit	103.6	103.6	95.4	77.6	85.9	44.3	50.5	47.2	12.1	5.8	-3.2	-12.6	40.6	52.5	56.2	59.1	33.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	125.6	151.1	133.2	116.1	119.6	130.2	129.5	113.2	110.3	118.7
Cost of Revenues	98.9	118.9	107.8	96.8	97.2	103.2	103.7	93.1	90.9	99.4
Gross Profit	26.8	32.2	25.4	19.4	22.4	27.0	25.8	20.1	19.4	19.3

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	43.8	41.0	28.2	25.0	18.5	16.7	14.1	17.2	22.3	24.3	24.2	28.6	26.3	28.0
Depreciation & Amortization	15.0	19.4	19.1	15.8	17.1	13.6	14.6	12.7	9.3	6.6	10.0	9.6	14.1	13.3	16.3	14.5	7.0
Total Operating Expenses	52.8	52.8	47.2	43.8	41.0	28.2	25.0	18.5	16.7	14.1	17.2	22.3	24.3	24.2	28.6	26.3	28.0
Operating Income	50.9	50.9	48.2	33.9	27.8	2.7	12.0	20.4	-3.0	-9.2	-13.5	-40.2	0.2	0.7	27.6	32.8	5.0

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	10.7	10.2
Depreciation & Amortization	4.9	5.2	4.9	0.0	-0.1	5.2	4.7	4.4	4.0	4.0
Total Operating Expenses	13.7	13.1	12.1	13.8	11.9	11.6	12.2	11.4	10.7	10.2
Operating Income	13.0	19.0	13.2	5.6	10.5	15.4	13.6	8.7	8.7	9.1

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	0.3	0.0	0.0	0.2	0.5	0.5	0.2	0.1	0.9
Interest Expense	7.4	2.6	5.7	4.9	3.6	1.2	0.9	0.5	0.6	0.5	0.5	1.4	2.3	4.0	5.6	9.3	7.9
Other Expense	-4.4	-4.4	-5.9	-4.6	13.5	12.4	13.6	12.2	21.9	-0.7	6.9	-5.2	-16.0	-27.8	-0.3	-1.3	0.4
IBT	46.5	46.5	42.4	29.3	41.4	15.2	25.6	32.6	17.1	-9.5	-14.0	-41.3	-1.5	-3.0	21.8	22.3	-1.6
Income Tax Expense	11.1	11.1	8.2	8.2	10.2	3.6	6.6	4.7	-3.3	-1.1	-4.8	-12.0	4.7	-2.1	5.5	9.6	-0.1
Net Income	35.4	35.4	34.2	21.1	31.1	11.5	19.1	27.9	20.3	-10.2	-9.3	-29.4	-17.9	-0.9	16.2	12.7	-1.4

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	1.2
Interest Expense	2.4	3.6	0.8	0.6	0.9	1.5	1.8	1.5	1.3	1.2
Other Expense	-2.2	-0.8	-0.7	-0.6	-0.8	-1.5	-2.1	-1.5	-0.6	-1.2
IBT	10.8	18.2	12.5	4.9	9.7	13.9	11.6	7.2	8.0	7.8
Income Tax Expense	1.9	4.7	3.4	1.0	-0.4	3.7	2.9	2.0	2.5	2.0
Net Income	8.9	13.5	9.1	4.0	10.1	10.3	8.6	5.2	5.4	5.8

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	$2.11	$3.14	$1.17	$1.95	$2.86	$2.09	$-1.06	$-0.97	$-3.07	$-1.88	$-0.10	$1.73	$1.36	$-0.15
EPS Diluted	$0.00	$0.00	$0.00	$2.09	$3.11	$1.16	$1.93	$2.85	$2.09	$-1.06	$-0.97	$-3.07	$-1.88	$-0.10	$1.72	$1.35	$-0.15
Shares Outstanding	9.6	9.8	9.9	10.0	9.9	9.9	9.8	9.7	9.7	9.6	9.6	9.6	9.5	9.4	9.4	9.3	9.3
Diluted Shares Outstanding	9.8	9.9	10.1	10.1	10.0	9.9	9.9	9.8	9.7	9.6	9.6	9.6	9.5	9.5	9.4	9.4	9.3

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	$0.54	$0.58
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.54	$0.58
Shares Outstanding	9.6	9.8	9.9	9.9	9.9	9.9	9.9	9.9	10.0	10.0
Diluted Shares Outstanding	9.8	10.0	10.0	10.1	10.1	10.1	10.0	10.0	10.1	10.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	4.5	5.0	4.1	3.7	3.0	37.9	31.0	6.7	43.6	21.8	10.3	0.5	0.6	0.0	0.2	0.1
Short Term Investments	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	0.0	0.0
Total Cash & ST Investments	4.5	5.0	4.1	3.7	3.0	37.9	31.0	6.7	43.6	21.8	10.3	0.5	0.6	0.0	0.2	0.1
Accounts Receivable	210.4	170.4	168.2	193.3	159.8	119.7	129.2	108.7	73.5	69.2	70.2	104.2	124.0	114.8	69.9	81.8
Inventory	87.7	79.8	91.2	71.0	59.7	29.2	30.7	39.4	17.1	19.0	29.5	72.8	110.4	113.5	107.2	80.9
Other Current Assets	5.3	7.3	9.0	10.7	5.7	5.2	4.2	4.8	6.6	2.1	5.3	17.8	2.4	7.7	38.0	45.5
Total Current Assets	307.9	262.5	272.5	278.7	228.2	192.0	195.0	159.5	140.8	112.2	115.3	195.2	243.6	236.1	226.9	216.7

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	2.7	2.0	5.3	5.0	5.7	4.5	4.3	4.1	4.1	4.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.7	0.7
Total Cash & ST Investments	2.7	2.0	5.3	5.0	5.7	4.5	4.3	4.1	4.1	4.2
Accounts Receivable	195.0	181.2	165.1	170.4	200.5	210.4	188.1	168.2	172.4	185.8
Inventory	74.5	76.5	80.7	79.8	85.0	87.7	96.5	91.2	83.1	84.6
Other Current Assets	2.7	4.3	6.2	7.3	2.5	5.3	7.8	9.0	6.6	4.9
Total Current Assets	274.9	264.0	257.3	262.5	293.7	307.9	296.7	272.5	266.2	279.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	232.8	238.2	232.1	226.3	219.8	141.0	99.6	103.4	78.8	118.1	131.8	132.6	143.1	152.5	152.8	171.8
Goodwill	55.5	55.5	55.5	55.5	53.7	23.0	0.0	0.0	0.0	0.0	0.0	5.3	25.8	20.5	20.5	21.5
Intangible Assets	29.1	27.0	31.1	35.3	39.4	10.5	1.4	1.6	1.9	2.4	2.9	3.4	4.0	0.0	0.0	0.0
Long-Term Investments	-11.2	0.0	0.3	0.0	-11.0	-12.5	-4.3	-1.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	6.4	6.4	6.0	-5.9	6.6	6.6	14.1	8.4	8.9	8.9	9.3	15.3	17.1	13.3	13.1	25.3
Total Long-Term Assets	323.8	327.2	325.4	322.6	319.5	181.1	115.2	111.8	89.6	129.4	144.1	156.6	189.9	186.3	186.5	218.5
Total Assets	631.7	589.7	597.9	601.3	547.7	373.0	310.2	271.4	230.3	241.6	259.4	351.9	433.5	422.4	413.4	435.2

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	244.3	241.7	237.1	238.2	233.4	232.8	232.3	232.1	229.4	228.6
Goodwill	55.5	55.5	55.5	55.5	55.5	55.5	55.5	55.5	55.5	55.5
Intangible Assets	24.0	25.0	26.0	27.0	28.1	29.1	30.1	31.1	32.1	33.2
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	-10.9	0.0	-11.6	-11.8
Other Long-Term Assets	6.5	6.4	6.3	6.4	6.5	-4.8	6.7	6.3	5.8	6.0
Total Long-Term Assets	330.3	328.6	325.0	327.2	323.5	323.8	324.6	325.4	322.9	323.3
Total Assets	605.2	592.6	582.2	589.7	617.2	631.7	621.3	597.9	589.1	602.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	24.5	27.8	31.1	27.0	32.3	13.0	15.5	19.8	7.5	5.3	4.7	15.5	21.7	21.0	20.2	28.5
Short-Term Debt	15.9	9.7	17.4	15.5	4.7	9.9	2.1	0.4	0.3	0.3	0.3	2.2	7.9	9.0	9.1	6.8
Other Current Liabilities	23.2	26.4	26.2	31.0	24.5	16.8	11.7	7.5	13.1	21.9	31.9	18.1	20.6	64.4	27.0	26.3
Current Liabilities	100.7	75.1	96.2	90.8	64.1	45.9	41.6	31.5	17.0	18.6	21.6	29.6	48.2	68.7	56.3	61.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	28.1	30.8	24.7	27.8	20.4	24.5	26.4	31.1	31.2	26.7
Short-Term Debt	7.8	8.0	8.0	9.7	15.9	15.9	15.8	17.4	20.6	20.5
Other Current Liabilities	40.6	23.7	22.0	26.4	26.7	23.2	22.5	47.2	14.0	16.1
Current Liabilities	76.4	66.8	64.1	75.1	91.8	100.7	83.3	96.2	87.9	95.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	75.9	127.0	145.5	173.2	180.5	33.8	0.0	12.3	0.7	0.6	0.7	45.8	94.2	63.1	86.4	93.5
Capital Leases	82.9	90.7	91.0	94.2	98.4	30.1	2.1	1.3	1.1	0.9	1.1	2.4	7.9	12.5	15.7	8.8
Def. Tax Liability	11.2	8.3	10.9	11.4	11.0	12.5	4.3	0.1	0.9	1.3	5.1	14.0	11.8	15.3	20.6	25.7
Total Liabilities	280.6	215.7	257.5	283.1	264.3	103.4	62.1	52.8	30.1	32.3	41.8	106.2	171.6	163.0	173.1	189.6

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	124.3	127.3	120.8	127.0	142.5	158.8	174.1	145.5	144.6	157.9
Capital Leases	92.2	91.7	89.6	90.7	86.9	82.9	84.2	91.0	91.4	92.7
Def. Tax Liability	8.4	8.8	9.0	8.3	10.9	11.2	10.9	10.9	11.6	11.8
Total Liabilities	218.9	213.1	203.8	215.7	254.8	280.6	278.7	257.5	254.0	274.1

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	226.0	246.3	212.1	191.1	159.9	148.4	129.3	101.2	81.8	91.9	101.2	130.6	148.5	149.4	133.1	140.5
Comprehensive Income	-0.9	-0.8	-1.0	-0.8	-1.7	-1.9	-1.8	-1.5	-1.4	-1.5	-1.5	-1.8	-1.3	-2.3	-2.3	-2.5
Total Common Equity	351.2	374.0	340.4	318.3	283.4	269.6	248.2	218.6	200.3	209.2	217.6	245.6	261.9	259.4	240.3	245.6

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	272.9	259.4	250.3	246.3	236.2	226.0	217.4	212.1	206.7	200.9
Comprehensive Income	-0.9	-1.0	-0.9	-0.8	-1.2	-0.9	-0.9	-1.0	-1.0	-0.9
Total Common Equity	386.4	379.5	378.5	374.0	362.4	351.2	342.6	340.4	335.1	328.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		174.7	136.7	162.9	188.6	185.2	43.7	2.1	12.7	1.1	0.9	1.1	48.0	102.2	72.1	95.5	100.3
Book Value		351.2	374.0	340.4	318.3	283.4	269.6	248.2	218.6	200.3	209.2	217.6	245.6	261.9	259.4	240.3	245.6

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		386.4	379.5	378.5	374.0	362.4	351.2	342.6	340.4	335.1	328.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	25.1	35.4	34.2	21.1	31.1	11.5	19.1	27.9	20.3	-8.4	-9.3	-29.4	-17.9	-0.9	16.2	12.7	-1.4
Depreciation & Amortization	17.2	19.4	19.1	15.8	17.1	13.6	14.6	12.7	9.3	6.6	10.0	9.6	14.1	13.3	16.3	14.5	7.0
Stock-Based Compensation	4.0	5.6	5.1	3.7	3.7	3.2	3.1	1.7	0.3	1.2	1.8	1.8	2.9	3.1	3.0	1.5	0.8
Change Working Capital	-23.9	-6.5	0.7	12.0	-34.6	-34.5	15.7	-2.8	-22.1	-5.7	12.6	70.7	4.7	-14.7	10.4	-25.7	-42.8
Change In Accounts Receivable	-22.0	-2.4	-13.1	29.0	-19.3	0.4	1.6	-6.1	2.2	-4.1	2.1	26.8	8.0	-24.2	28.3	-5.7	0.0
Change In Accounts Payable	-1.6	-6.0	-3.4	4.7	-5.8	16.8	-3.5	-4.7	6.6	2.1	0.9	-9.9	-5.3	1.4	-0.3	-8.9	1.2
Change In Inventories	-3.2	5.5	11.5	-20.2	-11.4	-17.7	7.2	8.6	-13.6	1.5	10.5	43.7	6.0	8.3	-5.6	-29.8	-4.2
Other Non-cash Items	50.8	9.1	0.7	1.1	-0.3	0.2	0.7	-0.8	-22.4	-0.9	-8.9	6.0	28.2	27.4	2.6	3.2	3.3
Cash from Operations	22.2	0.0	0.0	53.5	17.5	-5.8	56.1	42.9	-18.4	-7.5	1.5	55.2	35.0	20.1	44.5	12.3	-22.2

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	8.9	13.5	9.1	4.0	10.1	10.3	8.6	5.2	5.4	5.8
Depreciation & Amortization	4.9	5.2	4.9	4.4	4.8	5.2	4.7	4.4	4.0	4.0
Stock-Based Compensation	1.6	1.2	1.6	1.1	1.2	1.2	1.6	1.0	0.6	0.7
Change Working Capital	13.5	-0.8	-12.0	-7.2	24.4	6.3	6.8	-36.8	-0.4	6.5
Change In Accounts Receivable	26.2	-10.3	-21.5	3.2	12.2	1.7	-3.9	-23.0	8.5	-3.5
Change In Accounts Payable	-5.3	-1.3	3.5	-3.0	7.1	-4.2	-1.5	-4.8	-0.3	5.0
Change In Inventories	0.2	2.0	4.2	-0.9	5.2	2.8	8.7	-5.3	-8.1	1.5
Other Non-cash Items	3.0	2.1	2.3	1.8	0.2	0.2	0.2	0.2	-0.2	0.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.0	16.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-20.5	-20.2	-20.8	-18.3	-23.2	-13.3	-14.3	-8.6	-3.8	-2.9	-2.3	-8.5	-14.3	-28.4	-16.8	-16.3	-18.6
Acquisitions	0.0	0.0	0.0	-2.7	0.0	-87.2	-48.7	0.0	-37.2	0.0	0.0	4.3	29.8	-15.7	0.0	13.7	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	0.6
Other Investing Activities	0.7	0.0	0.0	0.7	0.1	0.3	1.6	2.2	13.1	32.7	13.9	7.3	0.0	-4.1	-2.5	3.5	-1.7
Cash from Investing	-19.8	0.0	0.0	-20.4	-23.1	-100.2	-61.4	-6.4	-27.9	29.8	11.7	3.1	15.5	-48.3	-19.3	0.9	-19.7

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	-5.2	-7.8	-3.5	-3.7	-4.2	-6.0	-6.1	-4.6	-5.0	-4.8
Acquisitions	0.0	0.0	0.0	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	0.6	0.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.5	-4.8

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-105.3	0.0	0.0	-30.0	-181.3	-49.7	-43.9	-53.6	-18.8	-0.3	-0.4	-127.0	-280.5	-191.3	-142.6	-143.8	-138.5
Debt Issued	106.5	136.7	-26.2	4.3	184.7	191.2	85.6	43.0	30.5	0.5	0.3	80.1	226.3	221.4	119.1	138.9	238.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.1	0.0
Repurchase of Common Stock	-5.1	-18.4	-4.4	-0.7	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
Dividends Paid	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 Financing Activities	38.4	0.0	0.0	-2.0	187.5	120.7	56.2	41.5	28.2	-0.1	-1.3	78.5	229.9	219.9	117.2	130.5	180.4
Cash from Financing	-2.0	0.0	0.0	-32.7	6.2	71.0	12.3	-12.1	9.3	-0.5	-1.7	-48.5	-50.6	28.7	-25.3	-13.1	41.9

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	-3.6	-12.2
Debt Issued	132.0	-3.3	6.5	-7.9	-21.7	-16.3	-15.2	27.0	6.3	-1.0
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	-2.7	-8.2	-7.5	-0.6	0.0	0.0	-0.6	-3.9	-0.7	0.0
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	-1.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.6	-12.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		0.4	-2.7	0.9	0.4	0.7	-34.9	6.9	24.3	-37.0	21.8	11.5	9.8	-0.1	0.5	-0.1	0.1	0.0
Closing Cash Balance		4.5	2.3	5.0	4.1	3.7	3.0	37.9	31.0	6.7	43.6	21.8	10.3	0.5	0.6	0.0	0.2	0.1

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		-0.4	0.6	-3.3	0.3	-0.7	1.2	0.3	0.2	0.0	-0.1
Closing Cash Balance		2.3	2.7	2.0	5.3	5.0	5.7	4.5	4.3	4.1	4.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		1.7	47.1	34.3	35.2	-5.6	-19.1	41.7	34.3	-22.2	-10.4	-0.8	46.7	20.8	-8.4	27.7	-4.1	-40.8
Real Free Cash Flow		-2.4	41.5	29.2	31.5	-9.3	-22.3	38.7	32.6	-22.5	-11.6	-2.6	44.9	17.8	-11.4	24.7	-5.5	-41.6

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		30.8	13.2	1.9	1.2	31.9	16.8	16.2	-30.7	4.0	12.1
Real Free Cash Flow		29.2	11.9	0.4	0.0	30.7	15.6	14.6	-31.7	3.4	11.4