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

Midea Group Co., Ltd.

000333.SZ

Valuace

Růst

Zdraví

Cena

¥ 76.84

+0.31 (0.40%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (CNY)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	451.8	407.0	372.0	345.7	343.4	285.7	279.4	261.8	241.9	160.3	139.9	142.7	121.3	102.7	134.1	103.8
Cost of Revenues	335.5	299.6	273.5	260.6	264.6	213.0	198.0	188.4	180.7	116.1	103.2	106.1	93.0	79.5	108.4	85.2
Gross Profit	116.3	107.4	98.5	85.1	78.7	72.8	81.3	73.5	61.2	44.2	36.7	36.6	28.2	23.1	25.7	18.7

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	112.4	123.3	127.9	88.2	101.7	111.1	106.0	80.8	94.6	101.2
Cost of Revenues	82.3	91.9	95.3	66.0	75.2	81.3	77.9	57.6	68.6	74.2
Gross Profit	30.1	31.4	32.6	22.3	26.5	29.8	28.1	23.2	26.0	27.0

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	14.6	12.6	12.0	10.1	9.6	8.4	7.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	48.4	40.3	38.9	36.8	44.1	40.7	41.5	27.3	22.2	22.2	19.2	15.3	16.8	12.6
Depreciation & Amortization	3.8	7.8	7.3	3.3	2.6	2.5	2.2	0.9	0.2	2.3	1.6	2.5	2.4	2.2	1.8	0.0
Total Operating Expenses	71.2	68.6	59.9	52.6	51.2	47.0	54.3	49.3	41.6	28.8	23.7	23.4	19.8	15.8	17.6	13.0
Operating Income	45.1	38.8	40.3	34.8	33.3	31.5	29.7	25.6	21.6	17.4	14.9	13.5	9.3	7.0	7.5	5.5

Operating Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.6	3.4	3.3
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.7	11.9	11.6
Depreciation & Amortization	0.0	1.8	0.0	2.0	2.0	1.9	1.9	2.0	2.0	1.7
Total Operating Expenses	18.5	15.3	20.3	17.1	17.2	18.2	17.2	18.5	14.9	15.1
Operating Income	11.6	16.1	12.2	5.2	9.2	11.6	10.8	4.7	11.7	12.5

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	9.9	7.2	7.0	5.8	5.2	3.7	3.8	2.2	1.1	1.0	0.6	0.3	0.8	0.5	0.1	0.0
Interest Expense	2.4	2.5	2.8	1.8	1.4	1.3	0.9	0.7	1.0	0.4	0.2	0.2	0.7	1.1	0.0	0.8
Other Expense	9.0	7.9	0.0	0.2	0.4	0.2	0.2	1.6	2.3	3.5	3.1	0.8	1.5	0.4	0.1	2.1
IBT	54.2	46.7	40.3	35.0	33.7	31.7	29.9	25.8	21.9	18.9	16.1	14.0	10.0	7.7	8.2	7.8
Income Tax Expense	8.9	7.9	6.5	5.1	4.7	4.2	4.7	4.1	3.2	3.1	2.4	2.3	1.7	1.6	1.6	1.4
Net Income	44.7	38.5	33.7	29.6	28.6	27.2	24.2	20.2	17.3	14.7	12.7	10.5	5.3	3.3	3.4	3.7

Net Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Interest Income	2.8	2.3	2.5	2.2	1.8	2.0	1.8	1.8	0.7	4.8
Interest Expense	0.6	0.7	0.4	0.7	0.6	0.5	0.5	0.5	0.8	1.0
Other Expense	2.9	0.1	2.9	3.1	3.7	3.1	-0.1	-0.1	0.0	0.0
IBT	14.5	16.2	15.1	8.3	12.9	14.7	10.7	6.4	11.7	12.5
Income Tax Expense	2.5	2.3	2.4	1.7	1.9	2.6	1.7	1.0	1.9	2.1
Net Income	11.9	13.6	12.4	6.8	10.9	11.8	9.0	6.0	9.5	10.2

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	¥0.00	¥0.00	¥4.93	¥4.34	¥4.17	¥3.93	¥3.60	¥3.08	¥2.66	¥2.29	¥2.00	¥1.66	¥1.15	¥0.87	¥0.75	¥0.80
EPS Diluted	¥0.00	¥0.00	¥4.92	¥4.33	¥4.14	¥3.90	¥3.58	¥3.05	¥2.63	¥2.28	¥1.99	¥1.66	¥1.15	¥0.87	¥0.75	¥0.80
Shares Outstanding	7.6	7.1	6.8	6.8	6.9	6.9	6.7	6.6	6.5	6.4	6.4	6.3	4.6	3.7	4.6	4.6
Diluted Shares Outstanding	7.6	7.1	6.8	6.8	6.9	7.0	6.8	6.6	6.6	6.4	6.4	6.3	4.6	3.7	4.6	4.6

Per Share Data	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.87	$1.39	$1.49
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.87	$1.39	$1.48
Shares Outstanding	7.6	7.7	7.6	7.6	7.6	7.0	6.9	6.9	6.8	6.8
Diluted Shares Outstanding	7.6	7.7	7.6	7.6	7.6	7.1	6.9	6.9	6.8	6.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	101.9	140.4	81.7	55.3	71.9	81.2	70.9	27.9	48.3	27.2	17.0	9.6	18.2	14.3	15.7	9.4
Short Term Investments	56.2	6.9	65.7	3.3	5.9	28.2	1.1	-1.6	-1.6	-1.2	-0.9	0.0	0.8	0.2	0.2	0.2
Total Cash & ST Investments	158.1	147.3	142.0	58.6	77.8	109.5	72.0	27.9	48.3	27.2	17.0	9.6	19.0	14.5	15.9	9.6
Accounts Receivable	94.8	65.7	42.1	58.3	51.5	51.6	36.2	37.4	33.1	24.0	25.5	29.3	25.6	25.2	25.7	19.4
Inventory	44.4	63.3	50.7	46.0	45.9	31.1	32.4	29.6	29.4	15.6	10.4	15.0	15.2	13.4	16.3	19.7
Other Current Assets	4.4	112.6	48.9	98.2	73.7	49.5	75.9	87.8	59.0	53.8	40.4	32.5	5.6	2.5	2.1	0.4
Total Current Assets	301.8	389.1	281.3	261.1	248.9	241.7	216.5	182.7	169.8	120.6	93.4	86.4	65.3	55.6	60.0	49.2

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	89.6	161.3	140.4	160.9	101.9	96.0	81.7	68.1	71.7	59.0
Short Term Investments	161.7	2.5	6.9	7.0	56.2	2.0	65.7	11.0	8.2	7.9
Total Cash & ST Investments	251.3	163.8	147.3	167.9	158.1	97.9	147.4	79.1	79.9	66.9
Accounts Receivable	99.3	92.6	65.7	75.6	53.4	84.1	78.8	45.7	85.9	81.6
Inventory	53.7	52.7	63.3	42.8	44.4	45.0	50.7	33.4	33.7	33.4
Other Current Assets	13.9	110.8	112.6	75.8	57.8	64.6	46.6	115.1	70.4	92.3
Total Current Assets	418.2	419.9	389.1	362.0	301.8	291.7	281.3	273.3	280.3	274.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	39.2	41.7	38.7	32.3	27.8	23.7	22.9	24.5	23.5	21.6	19.7	20.2	20.2	21.9	20.5	13.3
Goodwill	30.0	29.6	30.9	28.5	27.9	29.6	28.2	29.1	28.9	5.7	2.4	2.9	2.9	3.5	3.3	2.4
Intangible Assets	17.6	17.0	18.5	16.9	17.2	15.4	15.5	16.2	15.2	6.9	3.4	3.4	3.3	3.7	3.2	2.3
Long-Term Investments	100.8	3.2	98.2	23.7	11.8	-0.5	3.5	6.2	6.1	8.6	7.1	0.0	1.0	1.5	1.6	1.6
Other Long-Term Assets	3.5	109.8	5.7	49.8	46.2	43.3	9.7	0.6	0.6	4.2	0.7	3.5	1.6	0.9	1.0	1.2
Total Long-Term Assets	204.8	215.3	204.7	161.5	139.1	118.7	85.5	81.0	78.3	50.0	35.5	33.9	31.6	32.2	30.3	21.8
Total Assets	506.6	604.4	486.0	422.6	387.9	360.4	302.0	263.7	248.1	170.6	128.8	120.3	96.9	87.7	90.3	71.0

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	48.0	45.5	41.7	40.4	39.2	38.7	38.7	37.5	36.4	32.7
Goodwill	34.7	31.9	29.6	30.7	30.0	30.2	30.9	30.0	30.9	28.7
Intangible Assets	21.9	20.1	17.0	17.7	17.6	17.9	18.5	18.4	19.0	16.7
Long-Term Investments	95.8	11.1	3.2	3.0	100.8	21.5	100.7	9.5	12.0	14.4
Other Long-Term Assets	4.2	91.6	109.8	99.3	3.5	84.5	3.2	83.4	71.7	63.3
Total Long-Term Assets	219.9	214.9	215.3	205.2	204.8	206.3	204.7	191.8	182.4	166.9
Total Assets	638.0	634.8	604.4	567.2	506.6	498.0	486.0	465.0	462.7	441.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	85.0	77.6	76.0	89.8	98.7	82.2	66.4	60.2	60.4	43.8	34.5	32.8	23.8	25.0	28.3	25.2
Short-Term Debt	52.1	31.0	-18.5	12.4	34.5	16.3	7.2	8.1	2.7	3.2	4.6	6.7	10.6	9.0	6.6	5.4
Other Current Liabilities	104.6	237.1	107.9	104.1	48.2	49.9	55.3	58.0	43.7	34.8	27.7	26.8	17.6	11.8	15.5	9.8
Current Liabilities	276.4	351.8	251.2	206.3	222.9	184.2	144.3	130.2	119.1	89.2	72.0	73.1	56.6	50.8	52.3	42.3

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	103.1	97.0	77.6	85.0	108.2	101.0	94.2	60.3	57.8	57.2
Short-Term Debt	110.4	111.3	31.0	91.7	-5.9	-19.3	23.3	16.0	40.4	12.0
Other Current Liabilities	130.5	119.8	237.1	165.0	102.0	90.3	88.5	96.2	117.3	84.3
Current Liabilities	382.6	369.6	351.8	322.0	276.4	254.0	251.2	243.8	251.5	222.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	43.1	15.6	51.4	55.4	21.3	42.8	41.3	32.1	37.5	7.1	0.1	0.2	0.9	3.5	7.8	5.9
Capital Leases	1.9	1.8	2.0	1.5	1.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	4.9	4.9	5.1	4.6	5.0	5.2	4.6	4.4	4.0	1.8	0.0	0.0	0.1	0.1	0.0	0.1
Total Liabilities	330.3	376.7	311.7	270.6	253.1	236.1	194.5	171.2	165.2	101.6	72.8	74.6	57.9	54.6	60.2	48.4

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	14.3	12.8	15.6	15.6	45.0	51.2	51.4	43.9	44.1	48.4
Capital Leases	0.0	0.0	1.8	1.9	1.9	1.9	2.0	2.0	1.8	1.5
Def. Tax Liability	6.2	6.0	4.9	5.1	4.9	4.8	5.1	5.0	5.1	4.7
Total Liabilities	406.4	393.2	376.7	346.9	330.3	314.1	310.0	296.8	304.5	279.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	7.0	7.7	7.0	7.0	7.0	7.0	7.0	6.7	6.6	6.5	4.3	4.2	1.7	1.0	1.0	1.0
Retained Earnings	136.2	153.6	136.3	119.7	103.0	87.1	72.7	58.8	47.6	38.1	29.5	21.8	15.3	10.5	9.0	7.7
Comprehensive Income	14.6	-0.5	15.1	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 Common Equity	164.8	216.8	162.9	142.9	124.9	117.5	101.7	83.1	73.7	61.1	49.2	39.5	32.8	14.3	12.5	11.0

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	7.7	7.7	7.7	7.6	7.0	7.0	7.0	7.0	7.0	7.0
Retained Earnings	152.7	165.9	153.6	146.8	136.2	145.3	136.3	130.2	120.7	127.7
Comprehensive Income	15.8	0.0	-0.5	0.0	14.6	27.9	15.1	32.4	15.2	32.5
Total Common Equity	216.1	229.8	216.8	208.9	164.8	172.5	162.9	156.2	146.4	152.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		97.1	46.6	60.2	67.8	55.8	59.1	48.5	40.2	40.3	10.3	4.7	6.9	11.4	12.6	14.4	11.2
Book Value		176.3	227.7	174.3	151.9	134.8	124.2	107.5	92.5	82.9	69.0	56.0	45.7	39.1	33.2	30.1	22.5

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		13.3	11.8	10.9	11.4	11.5	11.4	11.4	12.0	11.9	9.1
Book Value		216.1	229.8	216.8	208.9	164.8	172.5	162.9	156.2	146.4	152.4

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	36.3	38.5	33.7	29.8	29.0	27.5	25.3	21.7	18.6	15.9	13.6	11.6	8.3	6.1	6.6	3.7
Depreciation & Amortization	2.6	7.8	7.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.5	2.4	2.2	1.8	0.0
Stock-Based Compensation	0.7	1.2	0.0	0.0	0.0	0.0	0.8	0.9	0.8	0.5	0.4	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-9.8	18.7	18.2	-0.6	2.8	0.8	10.6	1.4	1.1	8.3	12.1	11.2	4.4	-2.9	-4.3	0.0
Change In Accounts Receivable	4.2	-14.3	-9.7	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
Change In Accounts Payable	0.0	0.0	29.7	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
Change In Inventories	-14.0	-15.8	0.2	-0.4	-15.2	-1.8	-2.7	-0.1	-7.7	-3.7	4.7	0.1	-1.9	3.0	-2.7	0.0
Other Non-cash Items	29.2	-5.7	-1.3	5.5	3.3	1.3	1.9	3.9	3.9	2.0	0.7	-0.5	-5.1	2.6	-0.1	-3.7
Cash from Operations	64.8	0.0	57.9	34.7	35.1	29.6	38.6	27.9	24.4	26.7	26.8	24.8	10.1	8.1	4.1	4.7

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	11.9	13.6	12.4	6.8	11.0	11.8	9.0	6.0	9.5	10.2
Depreciation & Amortization	0.0	2.1	0.0	0.0	0.0	3.8	1.9	2.0	-3.3	1.7
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.8	0.0	1.2	-0.6	0.6
Change Working Capital	0.0	-3.2	0.0	-30.1	9.5	-9.5	0.0	-9.5	-0.3	0.3
Change In Accounts Receivable	0.0	-16.9	0.0	-14.3	16.2	-16.2	0.0	-9.7	13.9	-13.9
Change In Accounts Payable	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	13.7	0.0	-15.8	-6.7	6.7	0.0	0.2	-14.2	14.2
Other Non-cash Items	11.2	11.1	1.9	23.6	6.3	12.6	3.0	6.2	6.3	14.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.2	15.0	20.5

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-7.3	-7.8	-6.3	-7.4	-6.8	-4.7	-3.5	-5.6	-3.2	-2.3	-3.1	-2.7	-2.1	-2.8	-6.8	-6.1
Acquisitions	0.7	1.1	0.4	-0.9	-1.8	-1.0	-0.2	-0.3	-25.9	-2.6	-0.3	0.0	0.2	-2.0	-2.9	0.0
Investments	-140.2	-198.0	-147.0	-108.1	-105.3	-176.6	-108.5	-80.7	-95.0	-90.9	-59.3	-28.8	0.0	2.9	6.9	-1.4
Sales of Investment	118.9	116.9	121.4	102.4	127.3	146.7	88.9	67.8	87.9	75.9	44.2	1.3	1.0	0.7	0.6	1.4
Other Investing Activities	-0.3	0.0	-5.1	0.6	0.3	0.3	0.1	0.2	1.4	0.2	0.6	1.3	0.4	-2.8	-6.8	0.0
Cash from Investing	-28.0	0.0	-36.5	-13.5	13.6	-35.3	-23.1	-18.6	-34.7	-19.8	-18.0	-28.9	-0.5	-4.0	-8.9	-5.9

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Capital Expenditure	-3.5	-1.3	-1.9	-2.8	-1.3	-2.3	-1.5	-2.2	-1.3	-1.2
Acquisitions	0.2	1.3	-4.3	0.4	0.2	0.3	0.1	0.3	0.0	0.1
Investments	-52.3	-9.6	-47.0	-38.0	-81.9	-34.8	-43.4	-25.8	-36.3	-31.9
Sales of Investment	63.6	41.8	28.5	41.7	13.0	21.2	37.8	28.9	31.1	30.8
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.3	-6.6	-1.9

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-28.5	0.0	0.8	-44.9	-24.2	-39.4	-8.6	-3.4	-36.1	-29.0	-29.4	-40.7	-33.6	-27.5	-21.8	-10.4
Debt Issued	40.4	-13.6	-6.8	56.9	20.9	50.0	16.9	3.3	66.1	34.6	27.2	36.1	32.5	25.6	25.0	21.6
Issuance of Common Stock	-1.6	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
Repurchase of Common Stock	-0.3	0.0	-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
Dividends Paid	-39.5	0.0	-19.3	-13.5	-12.5	-12.4	-9.4	-8.5	-7.1	-5.5	-4.4	-3.5	-0.7	-1.4	-2.2	-1.3
Other Financing Activities	5.1	0.0	0.9	47.5	5.5	51.0	14.8	-1.5	62.8	34.6	24.8	36.8	28.9	24.0	34.2	15.8
Cash from Financing	-32.4	0.0	-17.9	-10.9	-31.2	-0.8	-3.3	-13.4	19.7	0.2	-8.9	-7.4	-5.4	-4.9	10.3	4.1

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.4	-6.0	1.0
Debt Issued	124.7	0.6	77.5	3.1	-53.6	5.7	-5.1	24.9	-2.3	9.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.6	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-17.1	-0.7	-17.7
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.0	-0.3	1.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.5	-7.0	-15.5

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		35.4	-4.8	8.8	10.6	17.0	-6.9	12.5	-3.9	9.3	7.3	-0.1	-11.5	4.2	-0.8	5.4	2.9
Closing Cash Balance		101.9	55.1	59.9	51.1	40.6	23.5	30.4	18.0	21.8	12.5	5.2	5.3	16.8	12.5	5.4	9.4

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		0.2	-71.7	-1.5	5.8	-2.2	-11.2	2.8	13.6	1.5	3.3
Closing Cash Balance		89.8	89.6	53.7	55.1	49.3	51.5	62.7	81.7	49.1	47.6

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		57.6	52.7	51.6	27.3	28.3	24.9	35.1	22.2	21.2	24.4	23.6	22.1	7.9	5.3	-2.7	-1.3
Real Free Cash Flow		56.9	51.5	51.6	27.3	28.3	24.9	34.3	21.3	20.4	23.8	23.3	22.1	7.9	5.3	-2.7	-1.3

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		19.5	22.3	12.5	-2.6	25.5	17.3	12.4	12.0	13.7	19.3
Real Free Cash Flow		19.5	22.3	12.5	-2.6	25.5	16.5	12.4	10.8	14.2	18.7