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

Sinopharm Group Co. Ltd.

1099.HK

Valuace

Růst

Zdraví

Cena

$ 20.50

-0.34 (-1.65%)

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	1,154.9	560.3	584.5	596.6	552.1	521.1	456.4	425.3	344.5	277.0	258.1	227.0	200.1	166.9	135.8	102.2	69.2
Cost of Revenues	1,069.1	520.1	540.3	548.1	504.7	477.0	416.1	387.7	313.3	254.6	237.7	208.5	183.8	153.5	124.8	93.9	63.4
Gross Profit	85.8	40.2	44.3	48.5	47.4	44.1	40.3	37.5	31.2	22.4	20.4	18.6	16.3	13.4	10.9	8.4	5.8

Revenue	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	4-2022	3-2022
Total Revenues	284.3	286.0	289.8	294.7	0.0	295.6	145.0	301.0	145.8	144.9
Cost of Revenues	263.6	265.3	267.5	272.8	0.0	270.4	0.0	277.7	0.0	0.0
Gross Profit	20.7	20.8	22.3	21.9	0.0	25.2	145.0	23.3	145.8	144.9

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	0.0	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	0.0	0.0	0.0	26.1	24.9	23.2	21.2	19.5	15.9	11.6	10.7	9.7	8.7	7.6	6.3	4.9	3.5
Depreciation & Amortization	6.6	4.2	2.4	4.4	8.2	7.2	7.1	6.7	2.7	1.5	1.1	1.0	0.8	0.7	0.6	0.5	0.3
Total Operating Expenses	53.4	23.9	28.1	28.3	24.2	22.6	20.5	19.0	15.5	11.2	10.5	9.4	8.5	7.3	6.1	4.7	3.4
Operating Income	32.4	16.2	16.2	22.3	20.6	19.7	17.8	16.1	15.4	11.9	10.2	9.2	7.9	6.1	4.9	3.6	2.4

Operating Income	TTM	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	4-2022	3-2022
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	13.1	5.7	13.7	7.8	5.7
Depreciation & Amortization	2.0	2.2	1.2	1.1	0.0	1.0	0.8	1.1	0.5	1.4
Total Operating Expenses	11.7	13.6	14.3	13.7	0.0	13.7	417.6	13.1	-366.0	379.0
Operating Income	9.1	7.1	8.0	8.2	0.0	12.5	3.5	9.8	8.0	3.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.2	0.5	0.6	0.7	0.5	0.6	0.7	0.5	0.5	1.0	0.6	0.3	0.2	0.2	0.1	0.1	0.1
Interest Expense	3.8	2.4	2.7	3.0	3.5	3.8	3.4	3.4	4.2	2.6	2.0	2.1	2.2	1.7	1.3	0.9	0.3
Other Expense	-3.7	-1.8	-2.2	-2.8	-2.0	-2.7	-2.2	-2.4	-3.2	-1.7	-1.3	-1.8	-1.9	-1.5	-0.8	-0.5	0.0
IBT	28.7	14.4	14.0	19.5	18.6	17.0	15.6	13.8	12.2	10.2	8.9	7.4	5.9	4.6	4.0	3.1	2.4
Income Tax Expense	7.5	3.9	3.6	4.5	4.2	3.9	3.5	3.1	2.8	2.3	2.0	1.7	1.4	1.0	0.9	0.7	0.6
Net Income	14.1	7.0	7.0	9.1	14.3	13.1	12.1	10.6	9.4	7.9	4.6	3.8	2.9	2.3	2.0	1.6	1.2

Net Income	TTM	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	4-2022	3-2022
Interest Income	0.2	0.0	0.0	0.0	0.0	0.9	0.0	1.3	0.0	0.0
Interest Expense	1.2	0.5	1.1	1.0	0.0	0.0	0.4	0.0	1.3	0.4
Other Expense	-1.6	0.1	-1.6	-0.6	0.0	-1.8	0.7	-1.0	-2.0	1.1
IBT	7.5	7.2	6.4	7.6	0.0	10.6	4.2	8.9	6.0	4.6
Income Tax Expense	2.1	1.9	1.9	1.7	0.0	2.5	1.0	2.0	1.4	1.0
Net Income	3.6	3.5	3.3	3.7	0.0	4.9	2.0	4.1	2.7	2.2

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	$2.90	$4.60	$4.20	$3.89	$3.57	$3.17	$2.65	$1.68	$1.36	$1.11	$0.89	$0.82	$0.66	$0.53
EPS Diluted	$0.00	$0.00	$0.00	$2.90	$4.60	$4.20	$3.89	$3.57	$3.16	$2.65	$1.68	$1.36	$1.11	$0.89	$0.82	$0.66	$0.53
Shares Outstanding	3.1	3.1	3.1	3.1	3.1	3.1	3.1	3.0	3.0	3.0	2.8	2.8	2.6	2.5	2.4	2.4	2.3
Diluted Shares Outstanding	3.1	3.1	3.1	3.1	3.1	3.1	3.1	3.0	3.0	3.0	2.8	2.8	2.6	2.5	2.4	2.4	2.3

Per Share Data	TTM	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	4-2022	3-2022
EPS	$0.00	$0.00	$0.00	$0.00	$0.46	$1.59	$0.00	$1.32	$0.85	$0.70
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.46	$1.59	$0.00	$1.32	$0.85	$0.70
Shares Outstanding	3.1	3.1	3.1	3.1	3.1	3.1	0.0	3.1	3.1	3.1
Diluted Shares Outstanding	3.1	3.1	3.1	3.1	3.1	3.1	0.0	3.1	3.1	3.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	63.8	54.3	63.8	55.2	43.5	50.2	39.2	40.3	29.0	25.6	19.9	15.2	14.0	9.7	13.1	7.5
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	63.8	54.3	63.8	55.2	43.5	50.2	39.2	40.3	29.2	25.6	19.9	15.2	14.0	9.7	13.1	7.5
Accounts Receivable	185.8	206.7	178.1	0.0	0.0	0.0	0.0	0.0	0.0	75.2	73.3	70.6	56.0	41.1	29.7	19.1
Inventory	60.0	62.4	60.0	60.9	51.5	47.1	42.6	35.4	26.8	25.8	22.3	20.3	16.7	13.6	12.2	7.5
Other Current Assets	1.2	24.1	34.9	0.0	0.0	0.0	0.0	0.0	0.0	6.2	1.2	4.2	3.0	1.6	1.2	0.7
Total Current Assets	336.8	347.4	336.8	319.4	290.9	267.6	230.0	204.7	144.8	132.8	116.8	110.3	89.7	66.0	56.2	34.9

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	47.2	54.3	43.3	63.8	34.4	55.2	32.1	43.5	34.4	50.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	47.2	54.3	43.3	63.8	34.4	55.2	32.1	43.5	34.4	50.2
Accounts Receivable	244.1	206.7	242.4	178.1	241.5	0.0	0.0	0.0	0.0	0.0
Inventory	65.5	62.4	68.8	60.0	66.9	60.9	57.0	51.5	50.8	47.1
Other Current Assets	17.1	24.1	27.8	34.9	29.4	0.0	236.1	195.9	0.0	0.0
Total Current Assets	373.9	347.4	382.4	336.8	372.2	319.4	325.3	290.9	300.0	267.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	18.0	19.6	19.9	17.8	17.6	17.1	16.3	12.7	9.1	8.1	9.1	8.5	7.6	6.4	4.4	3.3
Goodwill	7.2	4.2	7.2	7.2	7.2	7.3	5.7	4.9	4.1	3.8	4.0	3.7	3.5	3.4	0.0	0.0
Intangible Assets	4.9	4.7	2.8	4.9	5.0	5.3	5.1	2.6	2.5	2.4	2.7	2.6	2.1	2.2	5.6	2.3
Long-Term Investments	10.6	10.9	10.6	9.8	9.2	8.4	7.9	7.0	5.5	4.1	1.5	1.4	1.0	1.0	0.7	0.5
Other Long-Term Assets	4.0	1.5	6.1	3.7	3.7	4.0	3.5	2.8	2.5	5.7	3.6	1.5	1.1	0.6	0.4	0.8
Total Long-Term Assets	46.6	45.4	46.6	45.4	44.5	43.6	39.9	31.1	24.7	25.0	21.5	18.4	15.7	13.8	11.4	7.2
Total Assets	383.4	392.8	383.4	364.8	335.4	311.2	269.9	235.8	169.5	157.7	138.3	128.7	105.5	79.8	67.6	42.0

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	15.9	19.6	20.1	19.9	19.7	17.8	19.4	17.6	18.9	17.1
Goodwill	6.2	4.2	0.0	7.2	0.0	7.2	0.0	7.2	0.0	7.3
Intangible Assets	4.0	4.7	10.1	2.8	10.1	4.9	0.0	5.0	0.0	5.3
Long-Term Investments	10.5	10.9	10.6	10.6	10.1	9.8	9.6	9.2	8.7	8.4
Other Long-Term Assets	9.6	1.5	6.4	6.1	3.5	3.7	3.6	3.7	4.0	4.0
Total Long-Term Assets	46.3	45.4	47.2	46.6	45.5	45.4	44.9	44.5	44.4	43.6
Total Assets	420.2	392.8	429.6	383.4	417.7	364.8	370.2	335.4	344.3	311.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	154.7	156.9	154.7	144.6	132.9	116.7	108.9	87.7	69.2	68.8	60.1	55.3	45.0	35.1	27.1	19.8
Short-Term Debt	56.5	64.5	56.5	54.6	56.7	56.4	43.7	50.1	30.2	22.4	28.2	25.2	21.0	10.9	8.7	3.3
Other Current Liabilities	7.5	29.0	27.2	35.7	8.1	8.0	8.4	22.3	11.5	1.1	0.9	0.8	0.4	0.3	4.6	2.6
Current Liabilities	241.5	250.4	241.5	235.0	219.3	204.0	178.4	160.1	110.9	99.7	94.7	86.0	70.8	50.1	40.3	25.8

Current Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Accounts Payable	152.7	156.9	155.8	154.7	156.6	144.6	131.3	132.9	121.3	116.7
Short-Term Debt	85.9	64.5	81.4	56.5	76.3	54.6	78.2	56.7	73.2	56.4
Other Current Liabilities	41.2	29.0	46.0	27.2	47.1	35.7	39.5	29.7	37.8	30.9
Current Liabilities	279.8	250.4	283.2	241.5	281.3	235.0	249.0	219.3	232.3	204.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	17.3	11.9	17.3	15.0	11.7	12.2	11.5	5.0	5.5	11.1	0.6	4.2	4.1	5.2	5.2	0.1
Capital Leases	5.2	5.0	5.2	4.8	4.8	4.6	4.3	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.8	0.0	0.0	0.9	1.0	1.1	1.1	0.9	0.7	0.6	0.7	0.6	0.6	0.6	0.5	0.3
Total Liabilities	263.1	266.1	263.1	254.7	235.8	221.3	192.9	167.5	118.3	113.2	97.6	92.4	76.8	57.1	47.2	27.3

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	7.4	11.9	19.6	17.3	18.5	15.0	13.7	11.7	13.6	12.2
Capital Leases	2.9	5.0	5.4	5.2	4.9	4.8	4.9	4.8	4.6	4.6
Def. Tax Liability	0.0	0.0	0.0	0.0	0.9	0.9	1.0	1.0	1.1	1.1
Total Liabilities	290.7	266.1	307.2	263.1	304.6	254.7	267.4	235.8	251.2	221.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	3.1	3.1	3.1	3.1	3.1	3.1	3.0	3.0	2.8	2.8	2.8	2.8	2.6	2.4	2.4	2.3
Retained Earnings	49.4	53.7	49.4	0.0	0.0	0.0	0.0	0.0	0.0	13.4	10.0	0.0	5.3	0.0	0.0	0.0
Comprehensive Income	-4.4	22.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.4	-3.5	-2.8	-2.3	-1.7	-1.2	-0.9
Total Common Equity	74.6	78.9	74.6	68.1	61.9	56.4	47.4	42.8	35.3	31.8	30.1	27.4	21.8	17.1	15.7	11.7

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	3.1	3.1	3.1	3.1	3.1	3.1	3.1	3.1	3.1	3.1
Retained Earnings	56.8	53.7	50.4	49.4	0.0	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	0.0	22.0	22.0	0.0	66.5	0.0	0.0	0.0	0.0	0.0
Total Common Equity	80.4	78.9	75.5	74.6	69.6	68.1	63.2	61.9	57.8	56.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		73.8	76.4	73.8	69.6	68.4	68.5	55.1	55.1	35.7	33.5	28.8	29.5	25.1	16.1	13.8	3.4
Book Value		120.3	126.7	120.3	110.1	99.7	89.9	76.9	68.3	51.3	44.5	40.7	36.3	28.6	22.7	20.4	14.7

Other		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Total Debt		49.1	47.8	46.9	45.7	43.5	42.0	39.5	37.8	35.4	33.6
Book Value		80.4	78.9	75.5	74.6	69.6	68.1	63.2	61.9	57.8	56.4

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	9.1	14.0	19.5	18.6	17.0	15.6	13.8	12.2	10.2	8.9	7.4	5.9	4.6	4.0	3.1	2.4
Depreciation & Amortization	4.2	4.7	4.4	4.2	3.9	3.6	3.1	1.4	1.0	1.1	1.0	0.8	0.7	0.6	0.5	0.3
Stock-Based Compensation	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 Working Capital	-10.7	-13.2	-3.9	-2.1	-12.1	-8.7	0.5	-10.7	-8.8	-0.1	5.0	-2.0	-1.1	-0.6	-2.3	-1.0
Change In Accounts Receivable	-14.8	-17.4	-14.8	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	0.5	-2.0	0.5	-9.5	-4.3	-3.7	-6.1	-4.9	-0.7	-3.6	-1.7	-3.3	-2.7	-1.0	-3.0	-1.6
Other Non-cash Items	14.6	6.1	-2.9	0.3	0.5	3.2	3.3	0.7	-0.7	2.0	0.2	0.8	0.7	0.1	-0.2	-0.5
Cash from Operations	73.2	0.0	17.2	21.0	9.3	11.2	18.8	3.7	1.7	9.3	13.6	5.6	4.9	4.0	1.0	1.2

Cash Flow From Operating Activities	2-2025	4-2024	2-2024	4-2023	3-2023	2-2023	4-2022	3-2022	2-2019	1-2019
Net Income	3.5	3.3	3.7	4.9	0.0	4.1	0.0	0.0	1.6	1.6
Depreciation & Amortization	2.2	2.4	2.3	0.0	0.0	2.1	0.0	0.0	0.8	0.8
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	0.0	61.4	-61.4	61.2	0.0	-71.9	0.0	0.0	0.1	0.1
Change In Accounts Receivable	0.0	57.9	-57.9	56.7	0.0	-71.6	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	8.9	-8.9	6.5	0.0	-6.1	0.0	0.0	-1.5	-1.5
Other Non-cash Items	-39.8	-14.6	14.3	-5.7	0.0	22.4	0.0	0.0	2.2	2.2
Cash from Operations	0.0	0.0	0.0	60.5	3.7	-43.3	52.4	2.9	4.7	4.7

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-3.1	-2.5	-2.0	-2.4	-2.3	-2.1	-2.5	-3.4	-1.9	-1.4	-1.3	-1.9	-1.3	-1.5	-1.1	-1.5
Acquisitions	-0.3	0.0	0.0	-0.3	-0.5	-2.4	-1.2	-0.3	-0.7	-0.4	-0.4	-1.5	-1.0	-1.0	-1.9	-3.0
Investments	0.4	0.0	0.0	-0.1	-0.1	0.0	-0.1	-0.5	-0.3	0.0	0.0	0.0	-0.1	-0.1	0.0	0.0
Sales of Investment	-0.1	0.0	0.1	0.2	0.3	0.0	0.1	0.1	0.0	0.0	0.1	-0.3	0.0	0.0	0.0	0.1
Other Investing Activities	-1.3	0.0	1.0	-0.9	1.3	2.3	-3.0	-1.7	0.4	0.2	-0.1	-0.7	-1.7	0.4	0.2	2.6
Cash from Investing	-3.5	0.0	-0.9	-3.6	-1.3	-2.2	-6.8	-5.9	-2.5	-1.6	-1.6	-4.4	-4.1	-2.2	-2.8	-1.8

Cash Flow From Investing Activities	2-2025	4-2024	2-2024	4-2023	3-2023	2-2023	4-2022	3-2022	2-2019	1-2019
Capital Expenditure	-0.7	-1.4	-1.0	-0.7	-0.5	-0.7	-0.9	-0.5	0.0	0.0
Acquisitions	0.0	0.1	-0.1	0.0	-0.1	0.0	-0.2	0.1	0.0	0.0
Investments	0.0	0.0	0.0	0.1	0.2	0.0	0.1	-0.3	0.0	0.0
Sales of Investment	0.0	0.0	0.0	-0.2	0.1	0.0	-0.1	0.1	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	-1.4	-0.9	1.9	-1.4	-0.7	0.0	0.0
Cash from Investing	0.0	0.0	0.0	-2.1	-1.2	1.2	-2.6	-1.4	-0.9	-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	-106.0	0.0	2.5	-101.7	-104.7	-96.8	-91.3	-66.8	-39.1	-40.3	-47.0	-39.0	-31.4	-25.0	-13.2	-3.7
Debt Issued	439.1	2.6	6.7	102.9	104.5	110.2	91.3	86.2	41.3	44.9	46.3	43.3	40.5	27.2	23.6	7.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	3.6	0.1	0.0	-0.1	0.0	0.0	4.4	3.2	0.0	3.3	0.1
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	96.8	78.9	0.0	0.0	0.0	0.0	35.2	32.1	0.0	18.3	4.4
Dividends Paid	-2.6	0.0	-2.6	-2.3	-2.2	-1.9	-1.8	-1.6	-1.4	-1.1	-0.9	-0.7	-0.6	-0.5	-0.4	0.0
Other Financing Activities	30.0	0.0	-7.6	98.4	92.2	0.3	1.1	78.7	44.9	39.4	40.5	0.1	0.2	20.2	-0.7	-0.3
Cash from Financing	-31.1	0.0	-7.6	-5.7	-14.7	2.0	-13.1	10.3	4.3	-2.0	-7.3	0.0	3.4	-5.2	7.4	0.5

Cash Flow From Financing Activities	2-2025	4-2024	2-2024	4-2023	3-2023	2-2023	4-2022	3-2022	2-2019	1-2019
Debt Repaid	0.0	0.0	0.0	-25.2	0.0	0.0	-31.4	-35.6	-22.8	-22.8
Debt Issued	93.3	76.4	101.1	99.0	94.8	94.8	101.0	127.5	96.6	77.9
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	-2.6	0.0	0.0	0.0	0.0	-0.4	-0.4
Other Financing Activities	0.0	0.0	0.0	2.4	22.0	21.3	8.0	30.8	23.3	23.3
Cash from Financing	0.0	0.0	0.0	-25.3	-3.6	21.3	-23.4	-4.8	-23.0	-23.0

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		35.0	-9.5	8.6	11.7	-6.6	11.0	-1.1	8.1	3.4	5.6	4.7	1.2	4.2	-3.4	5.6	-0.1
Closing Cash Balance		63.8	54.3	63.8	55.2	43.5	50.2	39.2	40.3	29.0	25.6	19.9	15.2	14.0	9.7	13.1	7.5

Cash position		2-2025	4-2024	2-2024	4-2023	3-2023	2-2023	4-2022	3-2022	2-2019	1-2019
Net Change in Cash		35.2	-43.3	43.3	30.5	-1.1	-20.8	26.4	-3.3	-0.3	-0.3
Closing Cash Balance		35.2	54.3	43.3	63.8	33.3	34.4	55.2	28.8	9.8	9.8

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		70.1	9.6	14.8	18.5	7.1	9.1	16.2	0.2	-0.2	7.9	12.3	3.7	3.6	2.5	-0.1	-0.3
Real Free Cash Flow		70.1	9.6	14.8	18.5	7.1	9.1	16.2	0.2	-0.3	7.9	12.3	3.7	3.6	2.5	-0.1	-0.3

Free Cash Flow		2-2025	4-2024	2-2024	4-2023	3-2023	2-2023	4-2022	3-2022	2-2019	1-2019
Free Cash Flow		-34.8	51.1	-42.0	55.9	3.2	-44.0	51.4	2.3	4.7	4.7
Real Free Cash Flow		-34.8	51.1	-42.0	55.9	3.2	-44.0	51.4	2.3	4.7	4.7