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

Luzhou Laojiao Co.,Ltd.

000568.SZ

Valuace

Růst

Zdraví

Cena

¥ 106.26

-0.69 (-0.60%)

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	30.02	31.20	30.23	25.12	20.64	16.65	15.82	13.06	10.39	8.30	6.90	5.35	10.43	11.56	8.43	5.37
Cost of Revenues	4.06	3.89	3.54	3.37	2.95	2.82	3.07	2.93	2.92	3.12	3.49	2.80	4.49	3.97	2.85	1.64
Gross Profit	25.96	27.31	26.70	21.75	17.69	13.83	12.75	10.12	7.48	5.18	3.41	2.55	5.94	7.59	5.58	3.73

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	6.67	7.10	9.35	6.89	7.40	7.72	9.19	6.44	7.35	6.98
Cost of Revenues	0.86	0.86	1.26	1.08	0.88	0.86	1.07	1.03	0.83	0.79
Gross Profit	5.82	6.24	8.09	5.82	6.52	6.85	8.12	5.41	6.52	6.19

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.00	0.00	0.23	0.21	0.14	0.09	0.07	0.06	0.05	0.04	0.03	0.06	0.08	0.07	0.05	0.04
Selling General & Admin Expenses	0.00	0.00	4.56	4.01	3.99	3.42	4.47	3.62	2.63	1.70	1.00	0.72	0.75	0.88	0.61	0.49
Depreciation & Amortization	0.58	0.76	0.68	0.87	0.63	0.47	0.26	0.21	0.21	0.16	0.16	0.15	0.14	0.13	0.11	0.09
Total Operating Expenses	9.00	9.10	8.85	8.30	7.61	6.21	7.02	5.76	4.29	2.93	1.83	1.39	1.52	1.91	1.59	1.15
Operating Income	16.96	18.21	17.84	13.85	10.59	7.96	6.12	4.68	3.43	2.54	1.93	1.19	4.68	6.09	4.03	2.92

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.10	0.07	0.04
Selling General & Admin Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.83	1.54	0.77
Depreciation & Amortization	0.00	0.19	0.19	0.19	0.17	0.19	0.17	0.17	0.17	0.17
Total Operating Expenses	1.82	1.95	1.94	3.30	1.75	2.05	2.01	1.93	1.99	1.74
Operating Income	4.00	4.29	6.16	2.52	4.77	4.80	6.11	3.48	4.64	4.57

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.70	0.80	0.86	0.51	0.42	0.33	0.34	0.28	0.15	0.08	0.06	0.09	0.17	0.05	0.01	0.01
Interest Expense	0.06	0.31	0.49	0.23	0.20	0.19	0.14	0.06	0.03	0.02	0.00	0.00	0.01	0.01	0.01	0.02
Other Expense	0.15	0.00	-0.04	0.01	-0.04	-0.02	-0.02	-0.02	0.01	0.27	0.39	0.06	0.25	0.48	0.05	0.34
IBT	17.11	18.21	17.81	13.85	10.55	7.94	6.10	4.66	3.43	2.53	1.97	1.22	4.68	6.15	4.04	2.92
Income Tax Expense	4.43	4.71	4.52	3.44	2.61	1.98	1.46	1.15	0.83	0.58	0.42	0.24	1.14	1.61	0.99	0.64
Net Income	12.64	13.47	13.25	10.37	7.96	6.01	4.64	3.49	2.56	1.93	1.47	0.88	3.44	4.39	2.91	2.21

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	0.16	0.18	0.18	0.18	0.23	0.18	0.22	1.49	0.24	0.55
Interest Expense	0.03	0.04	0.05	-0.06	0.10	0.12	0.15	0.11	0.12	0.14
Other Expense	0.18	-0.01	-0.03	0.01	-0.01	0.00	0.00	-0.06	0.01	-0.01
IBT	4.18	4.28	6.13	2.53	4.76	4.80	6.12	3.63	4.66	4.58
Income Tax Expense	1.07	1.21	1.52	0.63	1.20	1.33	1.54	0.95	1.18	1.18
Net Income	3.10	3.07	4.59	1.88	3.57	3.45	4.57	2.68	3.48	3.38

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	¥0.00	¥0.00	¥9.02	¥7.09	¥5.43	¥4.10	¥3.17	¥2.38	¥1.80	¥1.40	¥1.05	¥0.63	¥2.46	¥3.14	¥2.08	¥1.58
EPS Diluted	¥0.00	¥0.00	¥9.02	¥7.09	¥5.43	¥4.10	¥3.17	¥2.38	¥1.80	¥1.40	¥1.05	¥0.63	¥2.46	¥3.14	¥2.08	¥1.58
Shares Outstanding	1.47	1.47	1.47	1.47	1.47	1.46	1.46	1.46	1.42	1.40	1.40	1.40	1.40	1.40	1.40	1.40
Diluted Shares Outstanding	1.47	1.47	1.47	1.47	1.47	1.46	1.46	1.46	1.42	1.40	1.40	1.40	1.40	1.40	1.40	1.40

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	$1.83	$2.37	$2.31
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.83	$2.37	$2.31
Shares Outstanding	1.47	1.47	1.47	1.47	1.47	1.47	1.46	1.46	1.46	1.46
Diluted Shares Outstanding	1.47	1.47	1.47	1.47	1.47	1.48	1.46	1.46	1.46	1.46

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	36.10	33.58	25.95	17.76	13.51	11.62	9.75	9.37	8.45	4.77	3.54	4.71	5.35	6.94	3.15	1.08
Short Term Investments	0.00	1.69	1.43	1.07	0.71	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.00	0.00
Total Cash & ST Investments	36.10	35.27	27.38	18.83	14.22	11.62	9.75	9.37	8.45	4.77	3.54	4.71	5.35	6.94	3.15	1.08
Accounts Receivable	4.26	1.83	5.96	4.73	4.97	3.41	2.72	2.70	2.93	2.28	2.60	1.92	3.09	2.91	3.59	2.05
Inventory	12.35	13.39	11.62	9.84	7.28	4.70	3.64	3.23	2.81	2.49	2.86	2.83	2.41	2.91	2.13	1.49
Other Current Assets	0.18	0.36	0.60	0.15	0.11	0.16	0.20	0.19	0.07	0.15	0.37	0.46	-0.02	-0.01	-0.02	-0.03
Total Current Assets	52.90	50.86	45.36	33.55	26.58	19.89	16.31	15.49	14.27	9.68	9.37	9.92	10.83	12.75	8.85	4.59

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	35.45	33.23	33.58	30.32	36.10	32.14	25.95	26.77	30.34	24.90
Short Term Investments	1.61	1.39	1.69	1.80	0.00	1.28	1.43	1.11	0.20	0.99
Total Cash & ST Investments	37.06	34.62	35.27	32.11	36.10	33.42	27.38	27.88	30.54	25.90
Accounts Receivable	1.47	1.22	1.83	4.57	4.26	5.38	5.96	4.98	2.92	4.31
Inventory	13.78	13.28	13.39	12.30	12.35	11.83	11.62	11.01	10.79	10.15
Other Current Assets	0.27	0.28	0.36	0.21	0.35	0.37	0.40	0.27	0.18	0.38
Total Current Assets	52.59	49.40	50.86	49.19	52.90	50.99	45.36	44.13	44.44	40.73

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	10.58	9.97	10.71	9.71	9.40	8.90	8.78	4.03	2.70	1.36	1.29	1.37	1.36	1.18	1.07	0.97
Goodwill	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible Assets	3.38	3.42	3.40	3.08	2.61	2.66	0.33	0.23	0.23	0.24	0.24	0.25	0.26	0.28	0.33	0.35
Long-Term Investments	3.06	1.51	3.11	2.73	2.28	2.83	2.58	0.00	0.00	2.03	1.90	1.28	1.11	0.00	0.00	0.00
Other Long-Term Assets	0.06	2.15	0.04	1.31	1.36	0.01	0.24	2.41	2.15	0.00	0.00	0.01	0.01	1.05	2.00	1.98
Total Long-Term Assets	17.34	17.48	17.94	17.83	16.64	15.12	12.61	7.11	5.49	3.99	3.81	3.25	2.90	2.82	3.63	3.44
Total Assets	70.24	68.33	63.29	51.39	43.21	35.01	28.92	22.60	19.76	13.67	13.18	13.17	13.73	15.57	12.48	8.03

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	10.01	9.96	9.97	10.09	10.58	10.25	10.71	10.32	9.86	9.77
Goodwill	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible Assets	3.45	3.47	3.42	3.35	3.38	3.40	3.40	3.04	3.06	3.08
Long-Term Investments	3.32	1.84	1.51	1.32	3.06	3.15	3.15	2.04	2.97	2.71
Other Long-Term Assets	0.59	1.86	2.15	2.26	0.06	0.36	0.00	1.36	0.54	1.23
Total Long-Term Assets	17.60	17.38	17.48	17.31	17.34	17.63	17.94	17.27	17.08	17.61
Total Assets	70.19	66.78	68.33	66.50	70.24	68.63	63.29	61.41	61.52	58.34

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	2.16	1.84	2.36	2.31	2.42	2.73	1.87	1.29	0.74	0.49	0.32	0.36	0.84	1.06	0.95	0.29
Short-Term Debt	0.39	3.27	0.07	0.08	0.09	0.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Current Liabilities	0.30	5.93	6.64	8.26	0.46	0.22	4.92	4.12	3.63	1.98	2.39	2.97	2.22	4.71	4.29	2.16
Current Liabilities	17.13	14.28	10.07	10.65	10.95	7.75	6.79	5.42	4.37	2.46	2.71	3.33	3.06	5.77	5.24	2.46

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	1.41	1.53	1.84	1.96	2.16	2.26	2.36	2.39	2.16	2.26
Short-Term Debt	0.00	4.78	0.00	0.00	0.00	1.54	0.00	0.10	0.00	0.06
Other Current Liabilities	17.09	4.48	9.20	7.06	-0.13	1.54	4.04	2.10	8.26	3.62
Current Liabilities	20.52	12.99	14.28	10.97	17.13	10.08	10.07	9.43	13.62	8.10

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	11.02	6.30	11.52	6.20	4.03	3.99	2.49	0.00	0.66	0.00	0.00	0.00	-0.05	0.00	0.00	0.00
Capital Leases	0.03	0.02	0.02	0.03	0.04	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Def. Tax Liability	0.12	0.16	0.14	0.17	0.07	0.06	0.06	0.04	0.06	0.06	0.07	0.00	0.00	0.00	0.00	0.00
Total Liabilities	28.29	20.83	21.76	17.06	15.07	11.83	9.37	5.48	4.44	2.55	2.82	3.38	3.10	5.80	5.25	2.46

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	2.75	3.25	6.30	9.81	11.02	12.02	11.52	13.03	12.54	12.04
Capital Leases	0.02	0.02	0.02	0.03	0.03	0.03	0.02	0.03	0.03	0.03
Def. Tax Liability	0.16	0.15	0.16	0.12	0.12	0.13	0.14	0.09	0.09	0.13
Total Liabilities	23.51	16.48	20.83	20.92	28.29	22.25	21.73	22.58	26.28	20.30

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	1.47	1.47	1.47	1.47	1.46	1.46	1.46	1.46	1.46	1.40	1.40	1.40	1.40	1.40	1.39	1.39
Retained Earnings	33.89	39.34	33.82	26.77	21.19	16.24	12.56	10.18	8.53	7.40	6.59	6.24	7.12	6.21	3.96	2.74
Comprehensive Income	2.17	0.08	0.06	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	41.79	47.39	41.39	34.21	28.04	23.07	19.41	16.96	15.17	11.03	10.28	9.71	10.57	9.70	7.17	5.52

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	1.47	1.47	1.47	1.47	1.47	1.47	1.47	1.47	1.47	1.47
Retained Earnings	38.25	41.93	39.34	37.46	33.89	38.39	33.82	31.14	27.66	30.48
Comprehensive Income	0.00	6.94	0.00	6.85	2.17	6.75	2.52	6.67	2.37	6.61
Total Common Equity	46.54	50.17	47.39	45.43	41.79	46.23	41.39	38.66	35.09	37.91

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		11.41	6.30	11.52	6.29	4.12	4.06	2.49	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book Value		41.95	47.51	41.53	34.33	28.14	23.18	19.55	17.12	15.31	11.12	10.36	9.79	10.64	9.77	7.22	5.56

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.14	0.14	0.12	0.15	0.16	0.14	0.14	0.16	0.16	0.13
Book Value		46.54	50.17	47.39	45.43	41.79	46.23	41.39	38.66	35.09	37.91

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	14.18	13.50	13.29	10.41	7.94	5.96	4.64	3.51	2.60	1.95	1.55	0.98	3.54	4.54	3.06	2.28
Depreciation & Amortization	0.22	0.78	0.68	0.64	0.56	0.31	0.17	0.16	0.17	0.16	0.16	0.15	0.14	0.13	0.11	0.09
Stock-Based Compensation	0.18	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change Working Capital	-4.13	4.50	-3.84	-2.81	-0.64	-1.21	0.07	0.65	1.02	0.71	-1.27	0.12	-2.36	0.52	0.84	-0.68
Change In Accounts Receivable	-3.30	4.17	-1.51	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Accounts Payable	0.00	2.10	-0.56	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories	-0.83	-1.77	-1.78	-2.56	-2.58	-1.05	-0.41	-0.42	-0.30	0.37	-0.03	-0.41	0.50	-0.78	-0.65	-0.29
Other Non-cash Items	-0.52	0.40	0.53	0.01	-0.16	-0.14	-0.04	-0.02	-0.10	-0.19	-0.29	0.06	-0.09	-0.42	-0.03	-0.34
Cash from Operations	11.80	0.00	10.65	8.26	7.70	4.92	4.84	4.30	3.69	2.63	0.15	1.31	1.23	4.78	3.97	1.35

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	3.10	0.00	0.00	3.57	3.45	4.57	2.68	3.48	3.38
Depreciation & Amortization	0.00	0.00	0.00	0.00	0.19	0.19	0.17	-0.33	0.17
Stock-Based Compensation	0.00	0.00	0.00	0.00	0.10	0.00	0.38	-0.20	0.20
Change Working Capital	0.00	0.09	0.00	0.00	1.20	0.00	-3.29	-0.84	0.84
Change In Accounts Receivable	0.00	0.48	0.00	0.00	1.93	0.00	-1.51	-1.79	1.79
Change In Accounts Payable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories	0.00	-0.39	0.00	0.00	-0.73	0.00	-1.78	0.95	-0.95
Other Non-cash Items	0.69	2.67	3.31	0.69	-1.08	-0.20	-2.36	1.43	0.93
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.15	3.40	4.14

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-1.27	-1.19	-1.50	-1.04	-1.98	-2.14	-4.61	-1.47	-1.42	-0.24	-0.08	-0.16	-0.29	0.00	-0.18	-0.26
Acquisitions	0.96	0.00	0.07	0.00	0.00	2.16	4.64	1.47	-0.01	0.00	0.00	0.00	0.03	0.00	0.18	0.00
Investments	-2.17	-2.47	-1.70	-3.08	-0.74	-0.08	-0.01	-0.02	0.00	-0.01	-0.04	0.00	0.00	-0.18	-0.05	0.00
Sales of Investment	3.90	2.27	1.81	2.18	0.04	0.03	0.03	0.02	0.02	0.01	0.00	0.00	0.02	1.30	0.14	0.03
Other Investing Activities	-0.74	0.00	0.05	0.07	0.00	-2.14	-4.61	-1.47	0.01	0.00	0.01	0.02	0.01	0.06	-0.18	0.00
Cash from Investing	0.53	0.00	-1.27	-1.87	-2.68	-2.17	-4.55	-1.47	-1.40	-0.24	-0.11	-0.14	-0.24	1.18	-0.09	-0.22

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	-0.40	-0.35	-0.39	-0.58	-0.27	-0.17	-0.17	-0.62	-0.30	-0.36
Acquisitions	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.06	0.89	0.01
Investments	-0.71	-0.20	-0.30	0.00	-1.80	0.00	-0.67	-0.60	-0.90	-0.20
Sales of Investment	1.61	0.61	0.61	0.13	0.02	1.29	0.80	1.79	0.01	1.40
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.89	0.00
Cash from Investing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.63	-1.19	0.85

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-4.51	0.00	5.33	-2.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Debt Issued	3.30	-5.22	10.56	4.67	0.06	1.57	2.49	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Repurchase of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividends Paid	-12.70	0.00	-6.53	-4.91	-3.17	-2.42	-2.39	-1.91	-1.39	-1.17	-1.21	-1.75	-2.53	-1.97	-1.39	-1.06
Other Financing Activities	6.47	0.00	-0.02	5.34	-0.01	1.50	2.48	-0.01	2.71	0.01	0.02	-0.07	-0.04	-0.20	-0.42	0.07
Cash from Financing	-6.65	0.00	-1.22	-2.08	-3.18	-0.92	0.09	-1.92	1.33	-1.17	-1.19	-1.82	-2.58	-2.17	-1.81	-0.99

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.49	0.50
Debt Issued	2.75	-0.50	-3.05	-3.50	-1.60	-2.15	1.40	-0.96	1.00	1.02
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Repurchase of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividends Paid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-6.22	-6.30	-0.06
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.53	0.00	0.00
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.61	-5.81	0.44

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		5.71	7.47	8.16	4.33	1.83	1.82	0.39	0.92	3.62	1.22	-1.15	-0.66	-1.59	3.79	2.07	0.14
Closing Cash Balance		36.00	33.37	25.89	17.73	13.40	11.57	9.75	9.37	8.45	4.77	3.54	4.69	5.35	6.94	3.15	1.08

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		-3.71	2.17	-0.38	3.22	-5.85	3.93	6.18	-0.81	-3.59	5.44
Closing Cash Balance		31.74	35.15	32.99	33.37	30.15	36.00	32.14	25.95	26.72	30.31

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		10.54	17.99	9.15	7.23	5.72	2.77	0.24	2.83	2.28	2.39	0.07	1.14	0.93	4.78	3.79	1.09
Real Free Cash Flow		10.35	17.99	9.15	7.23	5.72	2.77	0.24	2.83	2.28	2.39	0.07	1.14	0.93	4.78	3.79	1.09

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		3.39	2.41	2.92	6.14	3.97	3.70	4.21	-0.47	3.10	3.78
Real Free Cash Flow		3.39	2.41	2.92	6.14	3.97	3.60	4.21	-0.85	3.30	3.58