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

Wuliangye Yibin Co.,Ltd.

000858.SZ

Valuace

Růst

Zdraví

Cena

¥ 104.39

-0.61 (-0.58%)

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	82.20	89.18	83.27	73.97	66.21	57.32	50.12	40.03	30.19	24.54	21.66	21.01	24.72	27.20	20.35	15.54
Cost of Revenues	20.16	20.46	20.16	18.18	16.32	14.81	12.80	10.49	8.45	7.31	6.67	5.77	6.61	8.02	6.90	4.86
Gross Profit	62.05	68.72	63.11	55.79	49.89	42.51	37.32	29.54	21.74	17.23	14.99	15.24	18.11	19.19	13.46	10.68

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	8.17	15.83	36.94	21.26	17.27	15.82	34.83	17.23	17.03	14.37
Cost of Revenues	3.05	4.01	8.22	4.88	4.11	3.95	7.51	5.07	4.53	3.84
Gross Profit	5.12	11.82	28.72	16.38	13.15	11.86	27.32	12.17	12.50	10.53

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	0.32	0.24	0.18	0.13	0.13	0.08	0.08	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses	0.00	0.00	11.10	9.90	9.37	7.83	7.28	5.77	5.55	6.49	5.28	5.94	5.15	3.78	2.68	2.37
Depreciation & Amortization	0.48	0.63	0.91	0.89	0.84	-1.09	0.30	0.50	0.49	0.53	0.58	0.63	0.65	0.67	0.71	0.73
Total Operating Expenses	23.69	24.52	21.11	20.71	19.15	16.25	14.59	12.01	9.32	8.78	7.48	7.87	7.49	6.27	5.42	4.76
Operating Income	38.36	44.20	42.00	37.17	32.55	27.83	24.25	18.72	13.37	9.24	8.25	8.03	11.43	13.70	8.50	6.09

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	0.11	0.07	0.06
Selling General & Admin Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.48	2.56	2.86
Depreciation & Amortization	0.00	0.16	0.16	0.16	0.11	0.15	0.13	0.25	0.25	0.24
Total Operating Expenses	3.19	5.52	8.27	6.70	5.03	4.93	7.87	2.59	5.10	4.94
Operating Income	1.93	6.30	20.45	9.69	8.13	6.93	19.45	9.57	7.97	6.24

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	2.78	2.88	2.49	2.08	1.80	1.52	1.42	1.08	0.90	0.77	0.75	0.66	0.82	0.78	0.47	0.19
Interest Expense	0.04	0.04	0.02	0.05	0.07	0.00	0.00	0.01	0.02	0.03	0.01	0.01	0.00	0.00	0.00	0.00
Other Expense	0.75	-0.04	-0.09	-0.07	-0.10	-0.15	-0.14	1.07	0.97	0.89	0.78	0.65	0.63	0.83	0.47	0.15
IBT	39.12	44.16	41.91	37.10	32.45	27.68	24.11	18.61	13.39	9.34	8.29	8.02	11.25	13.74	8.50	6.07
Income Tax Expense	9.65	10.97	10.39	9.13	7.94	6.77	5.88	4.57	3.31	2.28	1.88	1.96	2.92	3.40	2.11	1.51
Net Income	28.43	31.85	30.21	26.69	23.38	19.95	17.40	13.38	9.67	6.78	6.18	5.83	7.97	9.93	6.16	4.40

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	0.78	0.61	0.67	0.72	0.73	0.70	0.73	4.31	0.56	1.88
Interest Expense	0.00	0.01	0.01	0.02	0.01	0.01	0.01	0.00	0.00	0.01
Other Expense	0.79	-0.01	-0.01	-0.01	-0.03	0.00	0.00	-0.03	0.37	-0.02
IBT	2.72	6.29	20.43	9.68	8.09	6.93	19.46	10.25	7.96	6.25
Income Tax Expense	0.64	1.52	5.06	2.43	1.98	1.74	4.82	2.60	1.91	1.56
Net Income	2.02	4.63	14.86	6.92	5.87	5.01	14.05	7.38	5.80	4.49

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	¥0.00	¥0.00	¥7.78	¥6.88	¥6.02	¥5.14	¥4.48	¥3.47	¥2.55	¥1.79	¥1.63	¥1.54	¥2.10	¥2.62	¥1.62	¥1.16
EPS Diluted	¥0.00	¥0.00	¥7.78	¥6.88	¥6.02	¥5.14	¥4.48	¥3.47	¥2.55	¥1.79	¥1.63	¥1.54	¥2.10	¥2.62	¥1.62	¥1.16
Shares Outstanding	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.85	3.80	3.80	3.80	3.80	3.80	3.80	3.80	3.80
Diluted Shares Outstanding	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.85	3.80	3.80	3.80	3.80	3.80	3.80	3.80	3.80

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	$1.90	$1.49	$1.16
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.90	$1.49	$1.16
Shares Outstanding	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88
Diluted Shares Outstanding	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	128.71	127.40	115.46	92.36	82.34	68.21	63.24	48.96	40.59	34.67	26.37	22.38	25.76	27.85	21.55	14.13
Short Term Investments	0.00	0.00	0.00	0.00	-0.16	-0.12	-0.09	-0.11	-0.13	-0.13	-0.09	0.00	-0.09	0.02	0.02	0.02
Total Cash & ST Investments	128.71	127.40	115.46	92.36	82.34	68.21	63.24	48.96	40.59	34.67	26.37	22.38	25.76	27.86	21.57	14.16
Accounts Receivable	19.72	19.66	14.13	0.00	0.00	0.00	19.74	17.39	12.15	10.60	9.54	8.05	4.32	3.40	2.65	2.74
Inventory	16.85	18.23	17.39	15.98	14.02	13.23	13.68	11.80	10.56	9.26	8.70	8.09	6.89	6.68	5.54	4.51
Other Current Assets	0.16	0.49	0.38	0.00	0.00	0.00	-0.03	-0.03	-0.02	-0.02	-0.02	-0.02	-0.02	-0.03	-0.04	-0.04
Total Current Assets	165.44	165.78	147.18	137.57	122.14	102.36	96.63	78.11	63.28	54.50	44.60	38.50	36.94	37.92	29.71	21.37

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	148.32	138.55	127.40	125.11	128.71	115.83	115.46	98.15	92.56	101.13
Short Term Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.16	-0.15	0.00
Total Cash & ST Investments	148.32	138.55	127.40	125.11	128.71	115.83	115.46	98.15	92.56	101.13
Accounts Receivable	4.02	19.55	19.66	7.80	19.72	28.35	14.13	20.59	25.67	26.81
Inventory	17.75	17.04	18.23	17.54	16.85	16.29	17.39	15.63	16.10	16.07
Other Current Assets	0.42	0.32	0.49	0.19	0.16	0.17	0.38	0.23	0.37	0.49
Total Current Assets	170.50	175.46	165.78	150.64	165.44	160.63	147.18	134.60	134.54	144.22

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	13.18	13.86	11.15	9.47	8.95	7.35	6.92	5.61	5.57	5.73	5.90	6.06	6.13	6.35	6.70	6.89
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	2.65	2.67	2.06	0.52	0.56	0.43	0.41	0.41	0.40	0.40	0.41	0.42	0.29	0.29	0.30	0.30
Long-Term Investments	2.03	2.08	2.02	0.00	2.07	1.97	1.11	1.03	1.00	0.92	0.99	0.00	0.21	0.10	0.11	0.01
Other Long-Term Assets	0.20	0.46	0.78	3.12	0.22	0.29	0.17	0.05	0.00	0.00	0.00	0.92	-0.02	0.09	0.07	0.09
Total Long-Term Assets	20.55	22.47	18.25	15.15	13.48	11.54	9.77	7.98	7.64	7.67	7.95	7.91	7.19	7.33	7.19	7.30
Total Assets	185.98	188.25	165.43	152.71	135.62	113.89	106.40	86.09	70.92	62.17	52.55	46.41	44.13	45.25	36.91	28.67

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	14.26	14.23	13.86	13.41	13.18	12.49	11.15	10.36	9.87	9.69
Goodwill	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible Assets	2.72	2.75	2.67	2.66	2.65	2.04	2.06	0.56	0.54	0.56
Long-Term Investments	2.17	2.12	2.08	2.03	2.03	2.02	2.02	2.14	2.13	1.99
Other Long-Term Assets	0.60	0.33	0.46	0.42	0.20	1.00	0.78	2.29	1.68	1.83
Total Long-Term Assets	22.91	22.52	22.47	21.06	20.55	19.98	18.25	17.21	16.04	16.20
Total Assets	193.42	197.98	188.25	171.70	185.98	180.61	165.43	151.80	150.57	160.42

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	8.95	9.49	9.60	8.13	6.28	4.15	3.68	3.57	3.77	2.50	1.26	0.73	0.64	0.73	0.23	0.21
Short-Term Debt	0.94	0.83	0.00	0.38	0.36	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Current Liabilities	32.73	33.42	20.15	27.25	1.70	21.73	26.36	17.14	12.20	11.19	6.70	5.19	6.41	12.94	13.17	10.08
Current Liabilities	50.80	51.03	32.68	35.76	33.62	25.88	30.03	20.71	15.97	13.69	7.97	5.92	7.04	13.67	13.41	10.29

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	10.18	10.52	9.49	9.91	9.52	9.56	9.60	8.34	8.68	8.66
Short-Term Debt	0.80	0.86	0.83	0.78	0.94	0.97	0.00	0.00	0.00	0.00
Other Current Liabilities	33.16	25.94	33.42	16.48	30.49	9.06	20.15	14.62	13.04	14.56
Current Liabilities	48.68	45.49	51.03	31.59	50.80	32.44	32.68	26.88	30.47	30.29

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	0.65	0.39	0.12	0.02	0.36	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Capital Leases	0.65	0.39	0.12	0.02	0.36	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	0.24	0.19	0.03	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 Liabilities	51.69	51.86	33.08	36.03	34.23	26.13	30.30	20.97	16.25	13.97	8.20	6.08	7.11	13.73	13.46	10.31

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	0.22	0.31	0.39	0.55	0.65	0.69	0.12	0.01	0.01	0.02
Capital Leases	0.22	0.31	0.39	0.55	0.65	0.69	0.12	0.01	0.01	0.02
Def. Tax Liability	0.14	0.17	0.19	0.22	0.24	0.25	0.03	0.03	0.05	0.07
Total Liabilities	49.28	46.22	51.86	32.60	51.69	33.63	32.83	27.16	30.78	30.63

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.80	3.80	3.80	3.80	3.80	3.80	3.80	3.80
Retained Earnings	90.34	87.66	89.41	79.03	68.64	59.44	51.63	43.80	37.68	32.98	30.41	27.61	25.66	22.05	15.00	10.59
Comprehensive Income	33.59	39.06	33.59	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	130.49	133.29	129.56	114.03	99.07	85.71	74.29	63.49	53.33	47.08	43.33	39.43	36.09	31.16	23.12	18.10

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	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88	3.88
Retained Earnings	94.85	102.52	87.66	96.21	90.34	103.45	89.41	87.18	81.39	91.57
Comprehensive Income	0.00	0.00	39.06	36.27	33.59	36.27	33.59	31.12	28.43	31.12
Total Common Equity	140.48	148.15	133.29	136.36	130.49	143.60	129.56	122.18	116.38	126.57

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1.59	1.22	0.12	0.39	0.72	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book Value		134.30	136.39	132.35	116.68	101.39	87.76	76.10	65.12	54.67	48.21	44.35	40.33	37.02	31.52	23.45	18.37

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		3.65	3.62	3.11	2.74	3.56	3.38	2.79	2.46	3.41	3.22
Book Value		140.48	148.15	133.29	136.36	130.49	143.60	129.56	122.18	116.38	126.57

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	32.23	33.19	31.52	27.97	24.51	20.91	18.23	14.04	10.09	7.06	6.41	6.06	8.32	10.34	6.39	4.56
Depreciation & Amortization	0.40	1.22	0.91	0.89	0.86	0.46	0.44	0.50	0.49	0.53	0.58	0.63	0.65	0.67	0.71	0.73
Stock-Based Compensation	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
Change Working Capital	10.59	0.54	12.90	-4.48	1.35	-6.64	4.48	-2.18	-0.80	4.09	-0.33	-5.93	-7.55	-2.29	2.37	2.36
Change In Accounts Receivable	11.88	-6.53	14.31	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	7.91	-3.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories	-1.29	-0.84	-1.41	-1.96	-0.79	0.44	-1.89	-1.23	-1.30	-0.55	-0.63	-1.18	-0.21	-1.14	-1.03	-1.05
Other Non-cash Items	14.91	-1.01	-3.59	0.05	0.06	-0.03	-0.04	-0.05	-0.01	0.02	0.03	0.04	0.04	0.03	0.06	0.05
Cash from Operations	43.88	0.00	41.74	24.43	26.77	14.70	23.11	12.32	9.77	11.70	6.69	0.79	1.46	8.75	9.53	7.70

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	2.02	4.63	0.00	6.92	0.00	5.01	14.05	7.38	5.80	4.49
Depreciation & Amortization	0.00	0.62	0.00	0.00	0.00	0.56	0.28	0.25	-0.41	0.24
Stock-Based Compensation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change Working Capital	0.00	15.38	0.00	-7.37	6.02	-6.02	0.00	12.90	-2.32	2.32
Change In Accounts Receivable	0.00	14.89	0.00	-6.53	6.57	-6.57	0.00	14.31	-2.43	2.43
Change In Accounts Payable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories	0.00	0.49	0.00	-0.84	-0.54	0.54	0.00	-1.41	0.11	-0.11
Other Non-cash Items	-4.91	-5.35	15.85	4.59	10.34	13.38	-13.81	12.23	8.01	-5.26
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	19.35	11.08	1.79

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-2.70	-2.67	-2.96	-1.78	-1.54	-0.99	-1.70	-0.38	-0.22	-0.31	-0.40	-0.41	-0.34	-0.36	-0.54	-0.46
Acquisitions	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.07	0.35	0.00	0.01	0.00
Investments	0.00	0.00	0.00	-0.01	-0.01	-0.73	-0.01	0.00	0.00	-0.01	0.00	-0.73	0.00	0.00	-0.10	0.00
Sales of Investment	0.00	0.01	0.02	0.02	0.04	0.00	0.00	0.04	0.00	0.14	0.00	0.44	0.02	0.01	0.00	0.00
Other Investing Activities	0.03	0.00	0.00	0.05	0.01	0.01	0.09	0.01	0.02	0.01	0.00	-0.41	-0.34	0.00	0.02	0.00
Cash from Investing	-2.67	0.00	-2.93	-1.72	-1.50	-1.72	-1.62	-0.33	-0.20	-0.16	-0.39	-1.19	-0.32	-0.34	-0.61	-0.46

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	-0.54	-0.52	-0.43	-1.05	-0.53	-0.55	-0.53	-0.51	-1.10	-0.24
Acquisitions	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	-0.04	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Sales of Investment	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.00
Cash from Investing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.51	-1.07	-0.24

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	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
Debt Issued	1.38	1.10	-0.28	-0.32	0.72	0.00	0.00	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	-17.72	0.00	-14.68	-11.73	-10.01	-8.54	-6.60	-5.05	-3.42	-3.04	-2.28	-2.66	-3.04	-1.90	-1.22	-0.49
Other Financing Activities	12.66	0.00	-1.62	-1.37	-1.25	-0.67	-0.65	1.43	-0.22	-0.16	-0.08	-0.33	-0.18	-0.22	-0.28	-0.16
Cash from Financing	-5.65	0.00	-16.30	-13.11	-11.27	-9.21	-7.25	-3.62	-3.64	-3.19	-2.35	-2.99	-3.22	-2.11	-1.50	-0.65

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	0.00	0.00
Debt Issued	0.22	-0.96	0.78	-0.16	-1.03	-0.07	0.80	0.76	-0.11	-0.10
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	-14.68	-3.04	-10.59
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.12	-1.28	-0.11
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.17	-4.32	-10.70

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		36.23	11.68	22.51	9.61	14.01	3.76	14.24	8.37	5.93	8.34	3.94	-3.38	-2.08	6.29	7.42	6.59
Closing Cash Balance		128.71	124.77	113.10	90.58	80.98	66.97	63.20	48.96	40.59	34.67	26.32	22.38	25.76	27.85	21.55	14.13

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		-12.01	9.08	10.79	2.97	-3.49	12.89	0.37	17.31	5.66	-9.14
Closing Cash Balance		136.31	144.64	135.56	124.77	121.81	128.71	115.83	115.46	95.42	89.76

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		41.18	31.27	38.79	22.65	25.24	13.70	21.41	11.94	9.55	11.39	6.30	0.38	1.12	8.39	9.00	7.24
Real Free Cash Flow		41.18	31.27	38.79	22.65	25.24	13.70	21.41	11.94	9.55	11.39	6.30	0.38	1.12	8.39	9.00	7.24

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		-3.43	14.77	15.42	3.10	-0.53	12.37	-0.02	18.84	9.98	1.55
Real Free Cash Flow		-3.43	14.77	15.42	3.10	-0.53	12.37	-0.02	18.84	9.98	1.55