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

Fosun International Limited

0656.HK

Valuace

Růst

Zdraví

Cena

$ 4.28

-0.10 (-2.36%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (HKD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	380.6	192.1	198.2	175.4	161.3	136.6	143.0	109.4	88.0	74.0	78.8	61.7	51.0	51.8	56.8	44.6
Cost of Revenues	279.5	140.5	147.4	118.0	105.6	86.1	89.0	67.7	55.9	48.1	61.1	47.1	40.7	42.4	46.2	35.3
Gross Profit	101.1	51.6	50.8	57.4	55.7	50.6	54.0	41.6	32.2	25.9	17.7	14.6	10.4	9.3	10.6	9.4

Revenue	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Total Revenues	87.3	94.3	97.8	101.1	97.1	35.7	35.7	35.7	35.7	27.3
Cost of Revenues	62.7	69.2	71.3	76.2	71.2	22.3	22.3	22.3	22.3	16.9
Gross Profit	24.6	25.1	26.5	24.9	25.9	13.5	13.5	13.5	13.5	10.4

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	4.9	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	0.0
Selling General & Admin Expenses	25.2	0.0	49.3	53.6	50.5	43.2	44.0	36.0	26.6	23.4	16.4	11.3	6.6	5.8	5.0	3.5
Depreciation & Amortization	15.4	7.4	10.6	9.0	7.9	7.5	6.7	3.8	2.7	3.2	3.7	2.3	1.7	1.7	2.2	1.9
Total Operating Expenses	91.5	49.8	50.8	52.8	49.5	42.4	43.4	35.4	26.3	23.1	16.0	11.1	6.1	5.5	2.9	0.1
Operating Income	0.4	1.8	2.4	17.5	17.8	14.5	22.6	15.8	11.7	6.8	27.1	17.1	4.0	7.8	7.7	9.3

Operating Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
R&D Expenses	0.0	0.0	0.0	4.9	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	25.2	24.1	11.0	11.0	11.0	11.0	9.0
Depreciation & Amortization	3.7	3.9	3.6	4.2	3.2	1.7	1.7	1.7	1.7	1.0
Total Operating Expenses	21.3	27.1	22.8	20.4	15.2	10.9	10.9	10.9	10.9	8.9
Operating Income	3.3	-2.0	3.8	-4.7	-0.1	8.0	8.0	8.0	8.0	6.3

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	3.7	5.0	2.4	3.1	3.2	3.4	3.5	0.8	0.7	0.5	0.9	0.6	0.6	0.5	0.0	0.0
Interest Expense	11.2	12.7	12.1	10.5	9.5	9.5	9.9	6.9	5.1	4.4	4.5	3.7	2.7	2.7	2.5	1.6
Other Expense	4.7	-1.4	5.4	-4.9	6.9	2.5	4.9	6.2	11.2	9.4	13.9	4.2	3.3	1.1	-0.8	-0.6
IBT	5.1	0.3	7.9	12.5	24.7	17.0	27.5	22.0	23.0	16.3	16.2	12.7	9.8	6.3	6.9	8.7
Income Tax Expense	3.9	2.6	2.5	7.9	7.6	5.9	7.3	5.0	6.2	3.6	5.2	3.1	1.9	1.3	1.8	2.5
Net Income	-3.7	-4.3	1.4	4.6	17.1	11.1	20.2	13.4	13.2	10.3	8.0	6.9	5.5	3.7	3.4	4.2

Net Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Interest Income	0.0	0.0	0.0	3.7	3.7	0.0	0.0	0.0	0.0	0.0
Interest Expense	3.5	3.9	3.9	0.0	0.0	2.5	2.5	2.5	2.5	1.7
Other Expense	0.6	-1.3	-0.1	5.5	7.1	-1.1	-1.1	-1.1	-1.1	-0.8
IBT	3.9	-3.3	3.6	0.9	7.0	6.9	6.9	6.9	6.9	5.5
Income Tax Expense	1.2	1.4	1.1	0.1	2.4	1.8	1.8	1.8	1.8	1.2
Net Income	0.7	-5.1	0.7	0.0	1.4	5.0	5.0	5.0	5.0	4.3

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$0.17	$0.56	$2.05	$1.31	$2.36	$1.57	$1.53	$1.19	$1.06	$1.02	$0.86	$0.58	$0.53	$0.66
EPS Diluted	$0.00	$0.00	$0.17	$0.56	$2.04	$1.31	$2.36	$1.56	$1.53	$1.19	$1.05	$0.99	$0.86	$0.58	$0.53	$0.66
Shares Outstanding	8.1	8.1	8.2	8.3	8.3	8.5	8.5	8.6	8.6	8.6	7.6	6.7	6.4	6.4	6.4	6.4
Diluted Shares Outstanding	8.1	8.1	8.2	8.3	8.4	8.5	8.5	8.6	8.6	8.6	7.8	7.1	6.5	6.4	6.4	6.4

Per Share Data	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
EPS	$0.00	$0.00	$0.00	$0.00	$0.17	$0.59	$0.59	$0.59	$0.59	$0.50
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.17	$0.59	$0.59	$0.59	$0.59	$0.50
Shares Outstanding	8.1	8.1	8.1	8.2	8.2	8.5	8.5	8.5	8.5	8.6
Diluted Shares Outstanding	8.1	8.1	8.1	8.2	8.2	8.5	8.5	8.5	8.5	8.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	80.3	89.7	80.3	100.1	91.3	98.7	86.6	105.9	81.7	51.8	46.6	40.2	16.4	22.1	16.8	21.3
Short Term Investments	3.7	43.4	82.4	59.6	70.2	68.3	64.3	59.1	42.8	31.4	32.2	32.8	13.5	10.7	7.4	6.5
Total Cash & ST Investments	80.3	133.1	152.6	159.6	161.4	166.9	150.9	165.0	124.4	83.2	78.8	73.0	29.9	32.7	24.2	27.8
Accounts Receivable	43.7	54.7	43.7	112.0	98.9	74.3	68.5	59.7	51.9	103.5	28.4	23.4	-4.8	-12.6	14.8	13.2
Inventory	89.6	70.2	89.6	97.3	75.1	66.4	54.3	48.8	31.0	33.2	32.1	37.3	35.6	38.3	7.1	6.9
Other Current Assets	6.8	65.6	54.5	7.3	7.4	5.8	6.0	3.3	2.2	1.5	3.5	0.6	20.3	27.3	22.8	9.9
Total Current Assets	284.6	323.6	341.2	376.2	342.8	313.4	279.7	276.8	209.5	221.3	142.7	134.3	81.0	85.7	68.9	57.8

Current Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Cash And Equivalents	111.5	89.7	109.6	80.3	114.7	100.1	117.1	91.3	105.4	98.7
Short Term Investments	0.0	43.4	0.0	3.7	0.1	59.6	70.7	70.2	72.0	68.3
Total Cash & ST Investments	111.5	133.1	109.6	80.3	171.9	159.6	187.9	161.4	177.4	166.9
Accounts Receivable	41.4	54.7	60.7	0.0	55.7	112.0	99.0	98.9	69.8	74.3
Inventory	67.2	70.2	87.2	89.6	101.5	97.3	83.3	75.1	69.8	66.4
Other Current Assets	37.3	65.6	97.3	114.7	53.6	7.3	8.6	7.4	6.4	5.8
Total Current Assets	257.5	323.6	354.8	284.6	382.7	376.2	378.8	342.8	323.3	313.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	82.9	81.4	82.9	75.4	77.1	81.6	79.3	53.8	52.3	33.9	38.1	55.1	43.5	34.9	21.5	20.6
Goodwill	29.5	25.9	29.5	27.4	24.8	24.5	20.3	19.1	15.2	9.9	10.7	6.8	3.1	1.7	1.7	0.4
Intangible Assets	36.8	37.3	32.9	34.3	27.2	26.2	23.3	19.1	10.9	6.0	9.2	2.2	1.9	1.2	1.7	1.0
Long-Term Investments	185.4	195.7	185.4	134.6	176.7	170.5	172.2	146.5	152.8	139.7	112.0	66.5	23.4	18.7	19.7	17.2
Other Long-Term Assets	179.3	124.7	136.4	166.3	150.9	145.1	135.0	117.2	89.3	71.2	87.6	55.5	27.6	17.6	22.5	20.5
Total Long-Term Assets	523.8	473.0	467.2	446.9	463.6	454.2	435.9	362.0	324.3	265.4	262.6	190.5	102.1	76.5	68.6	60.6
Total Assets	808.4	796.5	808.4	823.1	806.4	767.7	715.7	638.9	533.8	486.8	405.3	324.8	183.1	162.2	137.5	118.4

Long-Term Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Net Property, Plant & Equipment	84.4	81.4	79.5	82.9	73.8	75.4	73.6	77.1	78.6	81.6
Goodwill	26.8	25.9	29.3	29.5	28.6	27.4	25.9	24.8	24.3	24.5
Intangible Assets	38.6	37.3	36.5	36.8	35.9	34.3	31.7	27.2	25.7	26.2
Long-Term Investments	188.4	195.7	187.5	185.4	182.2	134.6	163.1	176.7	172.0	170.5
Other Long-Term Assets	140.0	124.7	134.3	179.3	-8.4	166.3	168.1	150.9	148.5	145.1
Total Long-Term Assets	478.2	473.0	467.1	523.8	320.5	446.9	470.9	463.6	455.5	454.2
Total Assets	735.7	796.5	821.9	808.4	834.9	823.1	849.7	806.4	778.9	767.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	26.4	23.0	26.4	36.2	30.9	29.7	25.1	22.6	17.3	12.7	14.2	21.0	14.9	15.6	11.3	8.6
Short-Term Debt	2.7	117.4	99.3	110.2	110.2	96.6	87.1	69.3	59.2	44.6	49.0	46.6	31.7	27.0	23.7	22.1
Other Current Liabilities	2.6	175.8	69.9	226.0	196.6	3.1	156.2	1.7	1.5	1.4	1.4	1.6	1.6	18.8	19.2	17.5
Current Liabilities	296.0	329.0	210.1	372.4	337.8	295.6	268.4	233.6	193.4	178.2	131.0	121.8	76.8	70.0	54.3	48.2

Current Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Accounts Payable	21.7	23.0	25.2	26.4	25.8	36.2	32.4	30.9	28.2	29.7
Short-Term Debt	114.4	117.4	9.4	2.7	15.1	110.2	135.2	110.2	97.4	96.6
Other Current Liabilities	116.2	175.8	92.9	252.5	296.4	226.0	207.8	196.6	179.9	3.1
Current Liabilities	252.2	329.0	127.5	296.0	161.0	372.4	375.4	337.8	305.5	295.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	230.9	124.5	134.8	136.2	147.6	154.3	137.9	122.7	93.9	84.8	68.2	51.2	40.2	30.2	30.5	22.0
Capital Leases	20.5	20.2	20.5	17.9	14.6	14.4	14.4	0.0	0.3	0.2	0.2	0.3	0.1	0.1	0.2	0.2
Def. Tax Liability	21.9	19.6	0.0	22.8	16.8	16.7	15.7	15.1	10.3	8.8	8.8	6.6	3.8	3.2	2.9	2.5
Total Liabilities	599.8	599.0	599.8	623.5	603.2	574.6	534.8	478.4	397.4	363.9	307.2	249.1	121.8	105.0	89.1	73.4

Long-Term Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Long-Term Debt	107.7	124.5	217.7	230.9	219.4	136.2	140.2	147.6	148.0	154.3
Capital Leases	0.0	20.2	0.0	20.5	0.0	17.9	0.0	14.6	0.0	14.4
Def. Tax Liability	0.0	19.6	0.0	21.9	22.9	22.8	19.1	16.8	16.4	16.7
Total Liabilities	538.4	599.0	612.7	599.8	629.5	623.5	651.2	603.2	585.9	574.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	37.3	37.4	37.3	37.1	36.9	36.8	36.7	36.7	36.5	36.2	36.0	0.0	0.6	0.6	0.6	0.6
Retained Earnings	68.9	82.9	68.9	0.0	0.0	0.0	0.0	0.0	0.0	41.0	33.9	27.2	21.5	17.0	0.0	0.0
Comprehensive Income	0.3	-1.9	0.0	0.0	0.0	0.0	0.0	-9.3	-7.4	-7.3	-5.6	-15.2	-14.1	-12.8	-10.6	-8.8
Total Common Equity	124.9	118.1	124.9	121.5	131.1	127.8	122.6	108.5	101.0	92.4	75.3	49.4	39.6	35.2	31.8	29.9

Total Common Equity	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Common Stock	37.4	37.4	37.4	37.3	37.1	37.1	37.1	36.9	36.9	36.8
Retained Earnings	0.0	82.9	88.0	68.9	90.7	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	80.9	-1.9	-0.3	0.3	-2.5	0.0	0.0	0.0	0.0	-10.7
Total Common Equity	118.1	118.1	124.8	124.9	125.2	121.5	126.8	131.1	127.7	127.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		233.6	241.9	233.6	246.4	257.9	250.9	225.0	192.0	153.2	129.4	117.2	97.8	72.0	57.3	54.2	44.1
Book Value		208.6	197.5	208.6	199.6	203.2	193.1	180.9	160.4	136.4	122.9	98.2	75.7	61.3	57.2	48.5	45.0

Other		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Total Debt		79.2	79.4	84.4	83.6	80.1	78.1	71.7	72.1	65.3	65.3
Book Value		118.1	118.1	124.8	124.9	125.2	121.5	126.8	131.1	127.7	127.8

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	8.8	0.3	1.4	12.5	24.7	17.0	27.5	22.0	23.0	16.3	16.2	12.7	9.8	6.3	6.9	8.7
Depreciation & Amortization	14.0	10.7	10.6	9.0	7.9	7.5	6.7	3.8	2.7	3.2	3.7	2.3	1.7	1.7	2.2	1.9
Stock-Based Compensation	0.5	0.2	0.3	0.3	0.5	0.3	0.5	0.4	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-0.1	13.1	2.7	-8.3	-13.8	1.5	-5.6	5.6	27.0	11.2	-1.8	0.8	-1.9	5.6	-10.6	0.5
Change In Accounts Receivable	0.3	-4.2	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
Change In Accounts Payable	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
Change In Inventories	12.3	10.8	11.5	-2.4	-5.2	-6.9	1.6	-7.2	-6.2	4.0	2.0	-5.5	-7.0	-4.7	-0.4	-1.1
Other Non-cash Items	-9.5	2.5	-5.1	-11.7	6.7	4.1	9.9	-0.3	4.0	-18.6	-21.6	-13.0	-9.4	-6.0	-3.9	-4.9
Cash from Operations	13.7	0.0	9.8	1.8	-3.3	8.9	7.8	13.3	30.5	12.0	-3.4	2.8	0.2	7.5	-5.4	6.1

Cash Flow From Operating Activities	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Net Income	0.7	-5.1	0.7	0.0	1.4	3.7	3.7	3.7	3.7	3.4
Depreciation & Amortization	0.0	0.0	5.2	6.0	4.7	1.7	1.7	1.7	1.7	1.0
Stock-Based Compensation	0.0	0.2	0.0	0.2	0.0	0.1	0.1	0.1	0.1	0.1
Change Working Capital	0.0	19.2	0.0	2.7	0.0	-1.4	-1.4	-1.4	-1.4	1.4
Change In Accounts Receivable	0.0	4.1	0.0	0.3	0.0	0.0	0.0	0.0	0.0	0.0
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	10.8	0.0	11.5	0.0	0.4	0.4	0.4	0.4	-1.8
Other Non-cash Items	-0.7	1.9	4.7	-14.3	9.0	-2.1	-2.1	-2.1	-2.1	-2.5
Cash from Operations	0.0	0.0	0.0	-5.3	15.2	2.0	2.0	2.0	2.0	3.3

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-12.3	-9.5	-11.5	-9.0	-9.2	-8.7	-11.6	-8.0	-5.1	-4.4	-4.9	-6.5	-4.7	-3.3	-4.5
Acquisitions	0.2	12.5	17.0	3.0	-3.9	-1.9	-4.5	6.0	-3.9	-2.4	-22.7	-10.0	-3.2	-1.5	-5.9
Investments	-69.6	-164.3	-146.0	-168.3	-118.2	-139.3	-142.6	-201.7	-66.1	-47.3	-26.4	-11.5	-2.9	-6.8	-4.9
Sales of Investment	67.1	165.1	167.9	167.4	123.3	134.1	139.2	183.8	54.2	45.9	35.5	8.3	3.0	4.7	3.0
Other Investing Activities	32.2	13.8	8.2	6.2	8.6	3.3	7.6	3.5	3.2	-12.4	3.2	-0.2	0.9	2.8	-1.0
Cash from Investing	13.0	17.6	35.6	-0.6	0.6	-12.4	-11.9	-16.5	-17.8	-20.5	-15.4	-19.9	-6.8	-4.1	-13.3

Cash Flow From Investing Activities	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Capital Expenditure	-4.5	-4.9	-4.7	-1.4	-1.4	-1.4	-1.4	-0.7
Acquisitions	0.0	1.4	-1.2	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	-34.8	-34.8	-34.8	-34.8	-35.7
Sales of Investment	0.0	0.0	0.0	33.5	33.5	33.5	33.5	34.8
Other Investing Activities	0.0	2.7	24.2	2.6	2.6	2.6	2.6	1.6
Cash from Investing	0.0	-0.8	18.4	-2.3	-2.3	-2.3	-2.3	-0.9

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-64.3	0.0	-14.3	-128.7	-127.3	-108.8	-110.6	-107.5	-86.1	-64.7	-71.0	-42.4	-38.7	-43.2	-53.1	-22.8
Debt Issued	922.8	8.3	1.5	117.2	134.3	134.7	143.6	146.3	109.8	76.9	90.4	68.2	53.4	46.2	63.2	66.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	110.5	105.3	124.0	100.6	70.4	16.8	3.9	0.0	5.1	2.4	1.6
Repurchase of Common Stock	-0.3	-0.2	-0.2	-0.5	-1.1	-1.1	-0.1	-0.7	-0.4	-0.2	91.1	64.9	0.0	37.5	59.9	34.6
Dividends Paid	-1.1	0.0	0.0	-3.5	-0.9	-1.5	-2.2	-1.0	-1.2	-2.4	-0.5	-2.2	-0.2	-0.2	-0.5	-1.2
Other Financing Activities	26.0	0.0	-25.1	94.6	125.7	3.1	2.9	6.5	2.9	2.9	0.1	1.8	52.0	5.3	-2.2	0.2
Cash from Financing	-94.7	0.0	-39.7	-38.1	-3.7	2.3	-4.8	21.3	15.9	6.0	36.5	26.0	13.1	4.6	6.5	12.4

Cash Flow From Financing Activities	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Debt Repaid	0.0	0.0	0.0	0.0	-9.0	-27.6	-27.6	-27.6	-27.6	-26.9
Debt Issued	222.1	241.9	227.2	233.6	243.4	222.9	222.9	219.6	219.6	191.9
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	0.0	0.0	-0.1	-0.1	-0.1	0.0	0.0	0.0	0.0	-0.2
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-0.6	-0.6	-0.6	-0.6	-0.2
Other Financing Activities	0.0	0.0	0.0	-18.3	-12.1	28.2	28.2	28.2	28.2	27.3
Cash from Financing	0.0	0.0	0.0	-18.5	-21.2	-27.5	-27.5	-27.5	-27.5	-25.7

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		93.1	12.5	-12.3	-0.8	-7.5	11.8	-9.4	22.8	29.9	0.1	12.5	13.4	-6.7	5.3	-2.9	5.2
Closing Cash Balance		97.8	85.7	73.2	85.5	86.3	93.8	82.0	91.3	68.6	38.7	38.4	25.9	12.5	19.2	13.9	16.8

Cash position		2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Net Change in Cash		0.0	-90.3	90.3	0.0	97.8	-2.3	-2.3	-2.3	-2.3	5.7
Closing Cash Balance		0.0	0.0	90.3	97.8	97.8	20.5	20.5	20.5	20.5	22.8

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		1.5	15.6	-3.3	-9.8	-12.2	-0.3	-0.8	1.7	22.5	6.9	-7.8	-2.1	-6.4	2.8	-8.7	1.6
Real Free Cash Flow		1.0	15.4	-3.6	-10.0	-12.8	-0.6	-1.3	1.3	22.4	6.9	-7.8	-2.1	-6.4	2.8	-8.7	1.6

Free Cash Flow		2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Free Cash Flow		0.0	13.2	6.2	-10.2	10.5	0.6	0.6	0.6	0.6	2.6
Real Free Cash Flow		0.0	13.0	6.1	-10.4	10.4	0.5	0.5	0.5	0.5	2.5