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

MTR Corporation Limited

0066.HK

Valuace

Růst

Zdraví

Cena

$ 32.62

+0.44 (1.42%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (HKD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	115.5	55.5	60.0	57.0	47.8	47.2	42.5	54.5	53.9	55.4	45.2	41.7	40.2	38.7	35.7	33.4	29.5
Cost of Revenues	85.3	43.7	46.3	40.1	44.2	43.1	41.4	42.6	38.6	39.1	30.7	28.2	26.8	26.4	24.8	14.0	11.8
Gross Profit	30.2	11.8	13.7	16.9	3.7	4.1	1.2	11.9	15.3	16.4	14.5	13.5	13.3	12.3	10.9	19.4	17.7

Revenue	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
Total Revenues	28.1	27.4	30.7	29.3	29.4	27.6	11.8	11.8	11.8	11.8
Cost of Revenues	26.9	18.1	20.8	19.4	24.2	23.2	10.8	10.8	10.8	10.8
Gross Profit	1.2	9.3	9.9	9.8	5.2	4.4	1.0	1.0	1.0	1.0

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	0.4	0.3	0.3	0.3	0.3	0.3	0.3	0.4	0.3	0.5	0.5	0.3	0.1	0.2
Selling General & Admin Expenses	0.0	0.0	0.0	0.9	0.9	0.8	0.9	1.2	0.8	0.6	0.7	0.6	0.6	0.5	0.5	2.0	1.9
Depreciation & Amortization	12.5	6.4	6.1	-4.1	1.5	0.0	0.0	0.0	5.0	4.9	4.1	3.8	3.5	3.4	3.2	3.2	3.1
Total Operating Expenses	3.7	3.8	2.0	1.2	1.5	1.6	1.6	4.3	3.6	3.1	3.0	2.7	2.7	2.2	1.7	10.5	9.9
Operating Income	26.5	8.0	11.8	15.7	12.9	13.3	-2.4	15.4	14.2	14.3	11.7	13.5	14.7	11.2	12.2	13.2	11.8

Operating Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
R&D Expenses	0.0	0.0	0.0	0.0	0.2	0.2	0.1	0.1	0.1	0.1
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.9	0.3	0.2	0.2	0.2	0.2
Depreciation & Amortization	3.3	3.1	3.2	2.9	3.1	3.0	2.7	2.7	2.7	2.7
Total Operating Expenses	2.0	0.4	0.8	0.5	1.5	1.2	-0.4	-0.4	-0.4	-0.4
Operating Income	-0.8	8.9	9.1	9.3	3.7	3.1	0.6	0.6	0.6	0.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	2.0	0.0	1.2	0.8	0.4	0.3	0.4	0.5	0.4	0.3	0.2	0.2	0.2	0.2	0.3	0.0	0.0
Interest Expense	3.8	1.0	2.4	1.9	1.4	1.4	1.4	1.4	1.4	1.3	0.8	0.9	0.9	1.1	1.3	0.9	1.2
Other Expense	12.0	10.9	7.8	-6.0	-1.1	-1.4	-1.2	-1.4	4.3	5.9	3.3	1.9	3.6	3.9	3.3	4.5	3.0
IBT	37.8	18.9	19.5	9.7	11.7	11.9	-3.5	14.0	18.5	20.2	12.4	15.4	18.3	15.0	15.6	17.7	14.8
Income Tax Expense	6.8	3.4	3.5	1.6	1.6	2.3	1.3	1.9	2.3	3.3	2.1	2.2	2.5	1.8	1.9	2.8	2.6
Net Income	29.8	14.0	15.8	7.8	9.8	9.6	-4.8	11.9	16.0	16.8	10.3	13.0	15.6	13.0	13.5	14.7	12.1

Net Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
Interest Income	0.0	0.8	0.6	0.6	0.0	0.4	0.0	0.0	0.0	0.0
Interest Expense	0.0	1.4	1.3	1.2	0.2	1.8	0.3	0.3	0.3	0.3
Other Expense	10.2	0.7	3.2	-2.0	1.0	1.8	2.4	2.4	2.4	2.4
IBT	9.4	9.6	11.6	7.3	4.1	4.3	3.0	3.0	3.0	3.0
Income Tax Expense	1.6	1.7	2.3	1.1	0.9	0.6	0.6	0.6	0.6	0.6
Net Income	6.3	7.7	9.7	6.0	3.6	4.2	2.4	2.4	2.4	2.4

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	$1.26	$1.59	$1.55	$-0.78	$1.94	$2.64	$2.83	$1.74	$2.22	$2.69	$2.25	$2.31	$2.69	$2.10
EPS Diluted	$0.00	$0.00	$0.00	$1.25	$1.59	$1.54	$-0.78	$1.94	$2.64	$2.82	$1.74	$2.22	$2.68	$2.24	$2.31	$2.69	$2.10
Shares Outstanding	6.2	6.2	6.2	6.2	6.2	6.2	6.2	6.1	6.1	5.9	5.9	5.8	5.8	5.8	5.8	5.8	5.8
Diluted Shares Outstanding	6.2	6.2	6.2	6.2	6.2	6.2	6.2	6.2	6.1	6.0	5.9	5.9	5.8	5.8	5.8	5.8	5.8

Per Share Data	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
EPS	$0.00	$0.00	$0.00	$0.00	$0.58	$0.67	$0.39	$0.39	$0.39	$0.39
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.58	$0.67	$0.39	$0.39	$0.39	$0.39
Shares Outstanding	6.2	6.2	6.2	6.2	6.2	6.2	6.2	6.2	6.2	6.2
Diluted Shares Outstanding	6.2	6.2	6.2	6.2	6.2	6.2	6.2	6.2	6.2	6.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	31.3	27.9	15.6	16.1	21.0	20.9	21.2	18.0	18.4	20.3	12.3	18.9	17.3	18.7	16.1	13.3
Short Term Investments	0.0	0.0	7.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-61.4	0.0	0.0	0.0
Total Cash & ST Investments	31.3	27.9	22.4	16.1	21.0	20.9	21.2	18.0	18.4	20.3	12.3	18.9	17.3	18.7	16.1	13.3
Accounts Receivable	5.7	22.0	13.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.8	0.0	7.6	3.7	4.4
Inventory	5.4	4.8	3.8	2.3	2.1	2.0	1.8	1.7	1.5	1.5	1.4	1.4	1.3	1.2	1.1	1.1
Other Current Assets	15.1	0.0	0.8	0.0	0.0	0.0	0.0	13.0	11.0	8.0	7.9	16.8	5.4	0.7	0.7	0.8
Total Current Assets	57.5	54.7	40.2	39.6	42.9	43.5	38.5	32.7	30.9	29.8	21.6	26.2	24.0	28.2	21.6	19.8

Current Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Cash And Equivalents	56.8	27.9	24.7	15.6	18.8	16.1	26.4	21.0	5.2	29.8
Short Term Investments	0.0	0.0	6.6	7.1	5.2	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	56.8	27.9	31.3	22.6	24.0	16.1	26.4	21.0	5.2	29.8
Accounts Receivable	18.4	22.0	20.6	13.3	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	3.0	4.8	5.4	3.8	4.5	2.3	2.3	2.1	0.5	2.1
Other Current Assets	2.0	0.0	0.0	5.0	0.0	0.0	17.5	19.8	5.0	17.6
Total Current Assets	80.3	54.7	57.2	40.2	47.2	39.6	46.2	42.9	10.7	49.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	153.8	160.9	149.7	143.6	112.7	113.9	114.7	117.6	117.7	121.1	116.6	102.0	99.1	94.0	116.1	107.9
Goodwill	0.0	0.0	0.0	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	37.1	39.7	36.7	35.5	34.7	32.9	31.3	30.5	29.8	28.3	27.8	26.7	25.6	24.5	0.0	0.0
Long-Term Investments	13.9	15.0	13.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	67.1	0.0	0.0	5.3
Other Long-Term Assets	98.1	97.2	105.6	107.7	101.0	99.7	104.6	93.7	85.2	78.1	75.0	72.2	0.0	60.2	60.1	48.7
Total Long-Term Assets	303.5	312.8	306.3	287.5	249.2	247.1	250.7	242.0	232.9	227.6	219.5	200.9	191.9	178.8	176.3	161.9
Total Assets	361.0	367.5	346.4	327.1	292.1	290.6	289.2	274.7	263.8	257.3	241.1	227.2	215.8	206.9	197.9	181.7

Long-Term Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Net Property, Plant & Equipment	166.1	160.9	153.8	149.7	145.2	143.6	111.9	112.7	28.2	112.7
Goodwill	0.0	0.0	0.0	0.0	0.1	0.1	0.1	0.1	0.0	0.1
Intangible Assets	40.1	39.7	37.1	36.7	35.8	35.5	34.0	34.7	8.7	33.1
Long-Term Investments	20.3	15.0	13.9	118.1	110.9	0.0	0.0	0.0	3.1	0.0
Other Long-Term Assets	95.4	97.2	98.3	1.1	2.0	107.7	99.4	101.0	22.2	99.8
Total Long-Term Assets	322.3	312.8	303.8	306.3	294.5	287.5	246.1	249.2	62.3	246.1
Total Assets	402.6	367.5	361.0	346.4	341.7	327.1	292.3	292.1	73.0	295.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	16.5	18.0	16.8	19.6	18.6	19.4	14.5	12.6	18.7	20.9	16.9	11.4	9.7	10.4	16.4	15.5
Short-Term Debt	1.0	1.0	2.1	1.6	1.7	3.4	3.4	4.4	0.3	1.4	1.6	0.5	0.0	0.4	0.0	0.3
Other Current Liabilities	1.9	1.9	57.3	53.7	24.3	18.9	21.9	14.5	10.7	31.9	1.0	1.1	1.0	0.9	2.7	0.4
Current Liabilities	22.6	23.8	80.9	74.8	44.6	41.7	39.7	31.5	29.7	41.2	24.2	17.3	14.2	15.0	19.1	18.1

Current Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Accounts Payable	17.6	18.0	16.5	16.8	15.9	19.6	15.4	18.6	4.7	13.5
Short-Term Debt	0.0	1.0	1.0	1.9	3.4	1.6	1.9	1.7	0.0	2.8
Other Current Liabilities	46.7	54.0	6.0	70.7	64.6	53.7	31.9	24.3	6.5	35.1
Current Liabilities	68.5	23.8	28.7	87.5	86.3	74.8	49.3	44.6	11.1	51.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	69.5	76.7	57.9	46.4	42.2	47.1	36.2	35.9	41.9	38.7	19.3	20.1	24.6	23.4	23.3	20.9
Capital Leases	0.0	1.1	0.7	1.1	1.0	1.2	1.2	0.5	0.5	0.5	0.5	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	15.3	16.2	15.2	14.7	14.4	14.1	13.7	13.0	12.8	12.1	11.2	11.0	10.3	9.9	15.1	13.9
Total Liabilities	182.1	181.4	167.6	147.2	112.0	113.6	102.4	94.1	97.3	107.8	70.9	63.7	63.1	62.4	68.8	64.4

Long-Term Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Long-Term Debt	92.3	76.7	69.5	57.8	61.6	46.4	37.5	42.2	10.3	43.9
Capital Leases	0.0	1.1	0.0	0.5	0.0	1.1	0.0	1.0	0.0	0.0
Def. Tax Liability	15.9	16.2	15.3	15.2	14.7	14.7	14.4	14.4	3.6	14.1
Total Liabilities	191.4	181.4	182.1	167.6	164.1	147.2	114.4	112.0	28.0	121.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	61.1	61.3	61.1	60.5	60.2	59.7	58.8	58.0	52.3	47.9	46.3	45.3	44.4	44.3	5.8	5.8
Retained Earnings	0.0	123.5	115.7	116.2	0.0	0.0	0.0	0.0	0.0	99.4	121.1	114.9	105.0	97.2	82.5	71.8
Comprehensive Income	117.3	1.2	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	1.6
Total Common Equity	178.4	185.6	178.3	179.3	179.7	176.8	186.6	180.4	166.3	149.5	170.1	163.3	152.6	144.3	128.9	117.2

Total Common Equity	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Common Stock	61.3	61.3	61.1	61.1	60.5	60.5	60.2	60.2	15.0	59.7
Retained Earnings	125.6	123.5	116.2	115.7	114.9	116.2	0.0	0.0	0.0	0.0
Comprehensive Income	0.0	-2.5	-2.4	-2.0	-1.9	0.0	0.0	0.0	-17.1	0.0
Total Common Equity	210.6	185.6	178.4	178.3	177.1	179.3	177.4	179.7	45.0	173.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		70.5	77.7	59.6	48.0	43.9	50.5	39.6	40.4	42.2	40.0	20.9	20.6	24.6	23.7	23.3	21.2
Book Value		179.0	186.1	178.9	179.9	180.0	177.0	186.8	180.6	166.4	149.6	170.2	163.5	152.7	144.5	129.0	117.3

Other		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Total Debt		0.7	0.5	0.6	0.5	0.5	0.6	0.5	0.3	0.0	0.3
Book Value		210.6	185.6	178.4	178.3	177.1	179.3	177.4	179.7	45.0	173.3

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	15.8	15.8	7.8	7.9	8.0	5.2	15.4	18.8	17.7	17.3	16.1	15.4	14.4	13.1	14.7	12.1
Depreciation & Amortization	9.0	6.1	6.1	0.0	0.0	0.0	0.0	5.0	4.9	4.1	3.8	3.5	3.4	3.2	3.2	3.1
Stock-Based Compensation	0.1	0.0	0.1	0.0	0.0	0.0	0.0	0.1	0.1	0.1	0.1	0.0	0.1	0.1	0.1	0.1
Change Working Capital	-1.9	1.4	-2.0	-0.5	0.1	-4.2	-0.1	-6.0	4.3	1.7	0.1	1.0	0.9	1.6	0.3	0.9
Change In Accounts Receivable	-1.7	0.6	-1.7	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	0.9	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	-0.3	0.0	-0.3	-0.2	-0.2	-0.1	-0.2	-0.2	0.0	-0.1	0.0	-0.1	-0.1	-0.1	-0.1	0.0
Other Non-cash Items	-1.8	-4.8	-0.8	-0.5	-0.7	-0.3	1.8	-2.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	10.9
Cash from Operations	21.2	0.0	11.2	6.8	7.5	0.8	17.0	11.0	19.6	17.1	14.8	16.0	14.8	13.5	11.0	10.9

Cash Flow From Operating Activities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Net Income	7.7	9.7	6.0	3.6	4.2	2.0	2.0	2.0	2.0	1.3
Depreciation & Amortization	3.1	3.2	2.9	3.1	3.0	0.0	0.0	0.0	0.0	0.0
Stock-Based Compensation	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-2.0	1.0	-0.4	-0.4	-1.6	0.0	0.0	0.0	0.0	-1.0
Change In Accounts Receivable	0.5	0.9	-0.9	-0.3	-1.4	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	-1.4	0.0	0.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	-0.5	0.1	-0.1	0.0	-0.2	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	-3.0	-3.8	-1.0	0.9	-1.7	-0.2	-0.2	-0.2	-0.2	-0.1
Cash from Operations	0.0	0.0	0.0	7.3	3.9	1.9	1.9	1.9	1.9	0.2

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-21.9	-19.4	-12.3	-10.8	-7.8	-9.2	-6.1	-7.7	-9.3	-12.7	-22.4	-13.1	-14.1	-11.9	-10.0	-12.3
Acquisitions	0.0	0.0	0.0	-0.4	0.0	-0.2	-1.4	2.4	3.0	4.2	8.2	8.9	-1.0	2.8	2.1	0.1
Investments	-0.3	-1.9	0.0	0.0	-1.1	0.0	0.0	-0.1	-0.2	-0.1	-0.2	-0.2	-0.2	-0.3	-0.2	-3.8
Sales of Investment	0.0	0.0	0.2	0.5	10.4	0.0	0.0	0.2	0.1	0.1	0.4	0.1	0.1	2.8	1.1	0.2
Other Investing Activities	8.1	0.0	4.4	8.8	4.5	8.8	-0.8	-6.5	7.2	-8.6	-4.0	5.4	6.7	-1.0	-2.1	7.2
Cash from Investing	-14.0	0.0	-7.7	-2.0	6.0	-0.7	-8.3	-11.7	0.9	-17.1	-18.0	1.1	-8.5	-7.5	-9.1	-8.7

Cash Flow From Investing Activities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Capital Expenditure	-8.6	-11.7	-7.7	-7.1	-5.2	-1.9	-1.9	-1.9	-1.9	-2.3
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	-0.4	0.0	0.0	-0.3	-0.3	-0.3	-0.3	0.0
Sales of Investment	0.0	0.0	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.5	4.1	5.6	5.6	5.6	5.6	4.5
Cash from Investing	0.0	0.0	0.0	-6.6	-1.1	3.4	3.4	3.4	3.4	2.2

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-22.2	0.0	11.9	-36.7	-22.9	-16.5	-13.2	-38.5	-23.9	-22.3	-8.5	-15.4	-4.3	-6.4	-1.1	-5.4
Debt Issued	258.9	18.1	23.5	40.8	16.3	27.4	12.4	36.7	26.1	41.4	8.8	11.3	5.2	6.8	3.2	26.6
Issuance of Common Stock	0.0	0.0	0.0	-0.1	0.0	0.0	0.0	-0.1	0.3	0.7	0.4	0.4	0.1	0.2	0.0	0.1
Repurchase of Common Stock	-0.1	-0.2	-0.1	0.0	15.4	-0.1	-0.1	-0.2	24.4	-0.1	-0.2	10.7	4.3	5.9	0.9	7.3
Dividends Paid	-9.4	0.0	-7.6	-8.6	-7.2	-6.8	-6.6	-1.3	-15.4	-18.5	-5.7	-4.9	-4.6	-4.4	-3.8	-1.8
Other Financing Activities	11.1	0.0	-2.3	40.8	0.2	26.2	10.8	36.3	0.3	41.2	8.1	0.2	0.3	0.3	1.7	-5.8
Cash from Financing	4.8	0.0	1.9	-4.6	-14.5	2.8	-9.1	-3.8	-14.2	1.1	-5.9	-9.0	-4.2	-4.4	-2.3	-5.6

Cash Flow From Financing Activities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Debt Repaid	0.0	0.0	0.0	0.0	5.8	-5.7	-5.7	-5.7	-5.7	-4.1
Debt Issued	92.3	77.7	70.5	69.7	69.3	38.7	-30.0	41.5	-33.8	42.0
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	-0.1	0.0	-0.2	0.0	-0.1	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	-7.6	0.0	-1.8	-1.8	-1.8	-1.8	-1.7
Other Financing Activities	0.0	0.0	0.0	4.6	-0.8	7.5	7.5	7.5	7.5	5.8
Cash from Financing	0.0	0.0	0.0	-3.0	4.8	-7.5	-7.5	-7.5	-7.5	-5.7

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		20.7	6.3	5.3	-0.5	-1.1	3.5	-0.5	-5.1	6.9	0.8	-9.2	8.2	2.1	1.7	-0.3	-3.4
Closing Cash Balance		31.3	21.8	15.6	10.2	10.8	11.9	8.3	8.9	13.9	7.0	6.2	15.4	7.2	5.1	3.4	3.7

Cash position		2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Net Change in Cash		56.8	-2.8	9.1	-3.2	8.6	-0.3	-0.3	-0.3	-0.3	0.9
Closing Cash Balance		56.8	21.8	24.7	15.6	18.8	2.7	2.7	2.7	2.7	3.0

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-0.6	-0.9	-1.1	-4.1	-0.3	-8.5	11.0	3.2	10.3	4.4	-7.6	2.9	0.7	1.7	1.0	-1.4
Real Free Cash Flow		-0.7	-0.9	-1.3	-4.1	-0.3	-8.5	11.0	3.1	10.2	4.3	-7.7	2.9	0.6	1.6	0.9	-1.5

Free Cash Flow		2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Free Cash Flow		-2.2	-1.4	0.6	0.2	-1.3	-0.1	-0.1	-0.1	-0.1	-2.1
Real Free Cash Flow		-2.2	-1.4	0.6	0.1	-1.3	-0.1	-0.1	-0.1	-0.1	-2.1