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

China Resources Land Limited

1109.HK

Valuace

100

Růst

Zdraví

Cena

$ 29.16

-0.68 (-2.32%)

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	575.9	278.8	251.1	207.1	212.1	179.6	147.7	121.2	99.1	97.9	86.6	70.7	55.8	35.7	29.0	21.9
Cost of Revenues	442.0	218.5	188.0	152.8	154.9	124.2	91.7	68.6	59.2	64.9	59.5	49.0	40.1	22.3	17.5	13.3
Gross Profit	133.9	60.3	63.2	54.3	57.2	55.4	56.0	52.6	39.9	33.0	27.0	21.6	15.7	13.4	11.5	8.7

Revenue	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Revenues	104.0	192.6	86.2	193.1	82.9	75.9	74.0	42.7	45.0	84.9
Cost of Revenues	79.0	151.8	66.6	144.5	61.4	56.3	54.9	31.2	32.9	64.0
Gross Profit	25.0	40.8	19.5	48.6	21.5	19.6	19.1	11.5	12.1	20.9

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	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	0.0	0.0
Selling General & Admin Expenses	9.9	0.0	14.0	11.3	12.0	10.4	10.8	8.3	6.8	5.7	5.3	4.1	3.1	3.0	3.0	1.5
Depreciation & Amortization	48.5	1.5	1.3	1.3	1.3	0.9	0.8	0.6	0.5	0.4	0.4	0.4	0.3	0.3	0.3	0.2
Total Operating Expenses	28.7	13.7	13.8	11.1	11.7	10.3	10.8	8.3	6.8	5.6	5.3	4.1	3.0	2.9	-0.7	-1.4
Operating Income	105.0	46.6	49.3	56.0	61.6	61.2	62.1	53.2	39.8	35.5	27.4	22.0	19.3	14.4	12.2	10.2

Operating Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021
R&D Expenses	0.0	0.0	0.0	1.7	1.7	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	9.9	5.3	4.0	3.9	2.5	2.6	4.3
Depreciation & Amortization	0.6	0.8	0.8	46.4	23.9	-0.2	-0.2	-0.3	-0.3	-0.3
Total Operating Expenses	5.2	8.7	5.0	9.8	5.6	0.4	0.4	-0.1	-0.1	0.3
Operating Income	19.5	32.1	14.5	38.8	15.9	16.1	15.7	9.6	10.1	17.1

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	4.1	3.0	3.1	2.3	2.6	2.2	2.2	2.0	1.2	1.2	0.8	0.5	0.3	0.2	0.0	0.0
Interest Expense	9.1	3.0	1.6	1.5	1.2	1.1	1.1	1.6	1.3	1.1	1.0	0.6	0.4	0.4	0.6	0.3
Other Expense	23.2	11.6	17.1	-0.5	-1.2	-1.0	-1.1	-1.5	-1.3	-1.1	-0.2	-0.5	-0.4	-0.3	-0.6	-0.3
IBT	128.2	58.2	66.4	55.5	60.4	60.2	61.0	51.7	38.5	34.4	27.2	21.4	19.0	14.1	11.6	9.9
Income Tax Expense	56.2	24.5	29.1	23.1	23.0	26.1	26.6	24.4	17.3	14.2	11.0	8.6	7.1	5.1	5.0	3.6
Net Income	57.4	25.6	31.4	28.1	32.4	30.0	29.0	24.5	19.2	17.5	14.7	11.8	11.5	8.5	6.5	5.1

Net Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Interest Income	1.2	1.3	1.7	0.0	1.7	0.2	0.2	0.2	0.2	0.6
Interest Expense	0.0	3.0	0.0	6.1	5.7	-2.9	-2.8	-0.8	-0.8	-3.1
Other Expense	4.0	5.3	6.3	7.6	7.9	4.1	4.0	2.0	2.1	4.7
IBT	23.5	37.4	20.8	46.4	23.9	20.2	19.7	11.6	12.2	21.8
Income Tax Expense	7.7	15.7	8.8	23.9	7.9	9.1	8.8	4.2	4.4	8.4
Net Income	12.8	14.5	11.1	19.0	15.5	11.1	10.9	7.4	7.8	13.4

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$2.67	$0.00	$4.40	$3.94	$4.54	$4.18	$4.13	$3.54	$2.84	$2.52	$2.19	$1.85	$1.97	$1.46	$1.20	$1.02
EPS Diluted	$2.67	$0.00	$4.40	$3.94	$4.54	$4.18	$4.13	$3.54	$2.84	$2.52	$2.19	$1.85	$1.97	$1.46	$1.20	$1.02
Shares Outstanding	7.1	7.1	7.1	7.1	7.1	7.1	7.0	6.9	6.9	6.9	6.8	6.5	5.8	5.8	5.5	5.0
Diluted Shares Outstanding	7.1	7.1	7.1	7.1	7.1	7.1	7.0	6.9	6.9	6.9	6.8	6.5	5.8	5.8	5.5	5.1

Per Share Data	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021
EPS	$0.00	$0.00	$0.00	$2.67	$2.18	$1.56	$1.52	$1.04	$1.10	$1.88
EPS Diluted	$0.00	$0.00	$0.00	$2.67	$2.18	$1.56	$1.52	$1.04	$1.10	$1.88
Shares Outstanding	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1
Diluted Shares Outstanding	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	112.7	131.3	112.7	95.5	106.8	89.5	61.7	69.2	52.4	40.5	37.4	30.7	21.5	17.0	12.4	10.2
Short Term Investments	7.1	5.7	7.1	1.1	1.2	4.8	0.9	1.6	0.0	0.0	0.0	0.0	0.3	0.0	0.0	-0.1
Total Cash & ST Investments	119.7	137.0	119.7	96.6	108.0	94.2	62.5	70.8	52.4	40.5	37.4	30.7	21.8	17.0	12.4	10.2
Accounts Receivable	7.0	77.5	0.0	115.8	99.4	92.4	87.7	77.0	45.8	33.7	0.0	16.5	11.9	9.4	0.0	21.5
Inventory	524.7	441.2	524.7	496.0	403.0	377.1	356.2	305.6	224.4	175.9	158.2	134.4	117.6	110.4	79.5	52.8
Other Current Assets	150.2	54.6	139.9	4.9	4.9	10.3	13.7	8.5	11.4	16.8	37.7	10.0	11.6	3.4	18.7	-3.2
Total Current Assets	784.4	710.4	784.4	713.3	615.3	574.1	520.1	461.9	333.9	266.8	233.4	191.6	162.9	140.2	110.7	81.3

Current Assets	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021
Cash And Equivalents	131.3	116.6	112.7	139.5	95.5	105.4	114.6	141.5	106.8	128.9
Short Term Investments	5.7	5.7	7.1	4.1	1.1	1.2	1.3	1.6	1.2	1.5
Total Cash & ST Investments	137.0	122.3	119.7	143.6	96.6	106.6	115.8	143.1	108.0	130.4
Accounts Receivable	77.5	84.7	0.0	104.6	115.8	0.0	112.6	0.0	99.4	0.0
Inventory	441.2	539.3	524.7	573.1	496.0	547.2	425.8	526.0	403.0	486.5
Other Current Assets	54.6	56.3	139.9	158.1	4.9	0.0	14.2	0.0	4.9	0.0
Total Current Assets	710.4	802.7	784.4	821.0	713.3	787.0	668.4	825.8	615.3	742.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	9.5	9.6	9.5	10.5	10.6	9.2	11.4	6.9	4.2	3.9	3.4	2.8	2.7	2.9	3.3	2.8
Goodwill	1.9	1.8	1.9	1.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	5.4	5.0	5.4	5.8	4.7	4.6	0.4	3.6	2.7	2.0	1.8	1.6	1.4	1.3	0.0	0.0
Long-Term Investments	95.6	0.0	95.6	78.4	64.5	49.9	41.1	30.5	0.0	0.0	0.0	0.0	2.1	0.0	0.0	0.9
Other Long-Term Assets	280.4	396.4	280.4	259.9	243.5	221.0	180.4	145.5	134.4	106.2	86.9	67.8	50.7	39.1	31.6	21.6
Total Long-Term Assets	406.8	418.0	406.8	368.0	334.5	295.0	242.0	193.8	146.2	115.6	92.6	72.5	57.3	43.6	35.5	25.7
Total Assets	1,191.2	1,128.4	1,191.2	1,081.3	949.8	869.0	762.1	655.7	480.1	382.4	325.9	264.1	220.2	183.8	146.2	107.1

Long-Term Assets	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021
Net Property, Plant & Equipment	9.6	20.8	9.5	21.9	10.5	32.6	21.8	35.2	10.6	33.5
Goodwill	1.8	1.9	1.9	2.0	1.8	2.0	1.9	2.3	0.0	0.0
Intangible Assets	5.0	1.4	5.4	3.5	5.8	1.6	1.6	2.0	4.7	0.1
Long-Term Investments	0.0	0.0	95.6	87.1	78.4	87.7	71.7	90.1	64.5	79.3
Other Long-Term Assets	396.4	376.8	280.4	258.4	259.9	-123.9	234.7	-129.6	243.5	-112.9
Total Long-Term Assets	418.0	413.7	406.8	385.5	368.0	123.9	342.6	129.6	334.5	112.9
Total Assets	1,128.4	1,216.4	1,191.2	1,301.6	1,081.3	0.0	1,011.0	0.0	949.8	0.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	84.2	68.2	84.2	99.9	91.6	87.3	70.8	53.8	41.9	37.3	31.1	25.9	19.2	12.9	12.3	7.7
Short-Term Debt	65.9	70.3	65.9	62.2	55.6	35.7	21.6	22.1	25.6	10.7	11.8	15.5	12.7	4.3	17.9	7.3
Other Current Liabilities	417.1	333.9	398.7	365.1	317.4	320.8	298.7	192.3	172.2	134.8	110.1	75.9	71.1	62.5	27.5	22.3
Current Liabilities	584.2	503.4	584.2	527.3	464.6	443.9	391.1	347.9	239.7	182.8	153.0	117.4	103.0	79.7	57.6	37.3

Current Liabilities	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021
Accounts Payable	68.2	68.9	84.2	79.0	99.9	110.2	88.0	108.7	91.6	110.6
Short-Term Debt	70.3	64.9	65.9	59.3	62.2	0.0	58.8	0.0	55.6	0.0
Other Current Liabilities	333.9	453.1	398.7	462.8	365.1	471.5	345.9	499.9	317.4	450.3
Current Liabilities	503.4	586.9	584.2	622.9	527.3	581.7	492.6	608.6	464.6	560.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	173.5	196.0	173.5	162.0	130.2	134.7	115.1	110.1	79.9	60.7	51.9	52.2	38.0	38.3	31.3	24.9
Capital Leases	7.1	6.5	7.1	7.1	5.8	5.4	2.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	34.5	27.9	34.5	31.8	29.2	24.5	19.4	15.2	12.3	11.1	9.4	7.7	6.1	4.2	3.4	2.6
Total Liabilities	807.0	731.7	807.0	739.6	657.7	612.8	528.6	475.0	336.0	257.8	215.6	178.5	147.0	122.2	92.4	65.0

Long-Term Liabilities	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021
Long-Term Debt	196.0	186.1	173.5	171.4	162.0	191.7	159.3	212.5	130.2	191.7
Capital Leases	6.5	7.0	7.1	6.5	7.1	0.0	6.2	0.0	5.8	0.0
Def. Tax Liability	27.9	34.0	34.5	38.2	31.8	0.0	32.3	0.0	29.2	0.0
Total Liabilities	731.7	821.3	807.0	924.6	739.6	816.0	703.3	868.9	657.7	794.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.6	0.6	0.6	0.5	0.5	0.5	0.5	0.5
Retained Earnings	182.4	195.5	182.4	166.6	0.0	0.0	0.0	0.0	0.0	71.1	56.3	42.2	32.2	29.2	16.2	11.9
Comprehensive Income	290.6	0.0	0.0	0.0	0.0	0.0	0.0	-2.3	-1.9	-1.7	-1.4	-1.1	-0.9	-0.8	-0.7	0.7
Total Common Equity	264.9	272.5	264.9	244.0	226.5	203.5	183.6	143.4	119.6	104.3	110.4	77.2	66.3	55.6	48.8	42.1

Total Common Equity	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021
Common Stock	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.8	0.7	0.8
Retained Earnings	195.5	183.6	182.4	184.5	166.6	183.8	0.0	190.4	0.0	184.3
Comprehensive Income	0.0	0.0	0.0	12.2	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	272.5	266.5	264.9	260.5	244.0	184.5	228.1	191.3	226.5	185.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		239.3	266.3	239.3	224.2	185.8	170.4	136.7	132.2	105.5	71.4	63.8	67.8	50.7	42.6	49.1	32.2
Book Value		384.1	396.7	384.1	341.7	292.1	256.2	233.5	180.7	144.1	124.6	110.4	85.7	73.1	61.6	53.7	42.1

Other		4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021
Total Debt		124.2	128.7	119.3	116.6	97.7	0.0	79.6	0.0	65.5	0.0
Book Value		272.5	266.5	264.9	260.5	244.0	184.5	228.1	191.3	226.5	185.1

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	54.1	58.2	66.4	55.5	60.4	60.2	61.0	51.7	38.5	34.4	27.2	21.4	19.0	14.1	11.6	9.9
Depreciation & Amortization	2.1	1.5	1.3	1.3	1.3	0.9	0.8	0.6	0.5	0.4	0.4	0.4	0.3	0.3	0.3	0.2
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	0.1	0.2
Change Working Capital	-60.3	12.5	11.6	-23.8	-23.7	-6.8	4.1	5.9	-11.5	-0.7	21.0	-5.4	5.8	5.9	-11.6	-14.8
Change In Accounts Receivable	0.4	1.3	-3.7	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	0.0	-10.2	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	-61.0	84.2	-4.0	-50.6	-15.7	-21.3	-38.1	-73.7	-43.6	-7.0	-8.8	-13.2	-6.1	-27.4	-20.5	-14.4
Other Non-cash Items	41.2	-25.7	-32.0	-31.9	-30.9	-31.9	-33.2	-31.0	-17.9	-20.2	-13.5	-10.3	-10.9	-7.0	0.4	0.0
Cash from Operations	43.0	0.0	47.4	1.2	7.0	22.3	32.7	27.2	9.5	13.9	35.1	6.0	14.2	13.2	-4.1	-9.2

Cash Flow From Operating Activities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Income	13.0	47.1	11.1	19.0	15.5	9.9	9.6	6.2	6.5	11.8
Depreciation & Amortization	0.9	0.8	0.8	0.6	0.9	0.3	0.3	0.4	0.4	0.4
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	-24.6	14.0	-1.5	-8.7	0.0	-26.1	-25.5	0.0	0.0	-12.5
Change In Accounts Receivable	-3.2	4.0	-2.7	-4.6	0.0	2.5	2.5	0.0	0.0	-3.1
Change In Accounts Payable	-9.7	13.7	-13.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	-7.2	90.0	-5.9	-4.4	0.0	-28.6	-27.9	0.0	0.0	-9.4
Other Non-cash Items	-12.9	-11.3	-14.4	-2.1	19.9	15.7	15.3	-5.7	-6.0	13.2
Cash from Operations	0.0	0.0	0.0	8.8	34.6	-0.2	-0.2	0.9	1.0	13.0

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-26.8	-0.9	-1.3	-1.9	-2.2	-2.9	-3.2	-2.2	-1.2	-1.6	-0.7	-1.4	-1.0	-1.2	-2.5	-0.3
Acquisitions	15.7	-0.4	-5.4	-4.4	-6.0	-11.0	-17.2	-9.4	-6.8	-1.2	-5.2	-1.4	-0.2	-0.4	-0.8	0.0
Investments	-44.5	-12.4	-15.3	-6.6	-20.6	-4.9	-0.9	-2.5	0.0	0.0	-0.4	-7.7	-0.3	-2.8	-0.3	-0.9
Sales of Investment	19.6	9.2	11.9	6.8	21.8	0.8	1.7	-30.2	0.0	0.0	0.0	0.3	0.2	0.2	0.0	0.0
Other Investing Activities	-28.1	0.0	-29.3	-33.2	-20.7	-14.8	-23.3	-0.8	-16.7	-5.2	-17.1	-0.6	-8.6	0.0	-3.9	-2.1
Cash from Investing	-64.2	0.0	-39.3	-39.3	-27.8	-32.8	-42.9	-45.1	-24.7	-8.0	-23.4	-10.8	-9.9	-4.3	-7.4	-3.4

Cash Flow From Investing Activities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Capital Expenditure	-0.3	-0.4	-0.5	-25.3	-0.7	-0.4	-0.4	-0.7	-0.7	-0.7
Acquisitions	-0.6	-7.2	6.8	11.4	4.3	0.0	0.0	0.0	0.0	0.0
Investments	0.0	26.5	-38.8	-24.6	-20.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	-19.2	28.4	12.8	6.8	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	-0.4	-5.5	-14.2	-13.9	-7.2	-7.6	-11.6
Cash from Investing	0.0	0.0	0.0	-26.1	-9.2	-14.7	-14.3	-7.9	-8.3	-12.3

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-17.7	0.0	16.4	-108.2	-71.6	-58.2	-70.8	-41.1	-25.4	-29.8	-44.6	-20.2	-10.5	-28.9	-13.1	-6.3
Debt Issued	563.3	27.0	31.5	146.7	86.9	91.9	75.3	67.8	59.5	37.5	40.6	37.3	18.6	22.3	30.0	38.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	6.1	0.0	0.0	0.0	8.5	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	62.1	0.0	0.0	0.0	31.5	0.0	0.0	0.0	0.0	13.8
Dividends Paid	-23.2	0.0	-10.6	-10.4	-8.9	-7.8	-7.7	-5.8	-4.1	-3.6	-2.9	-2.1	-1.6	-1.1	-1.4	-1.2
Other Financing Activities	24.1	0.0	3.2	144.7	120.7	102.3	12.4	80.9	56.8	29.7	-0.1	36.0	12.6	25.2	27.7	-4.7
Cash from Financing	17.6	0.0	9.0	26.1	40.2	36.3	2.1	34.0	27.3	-3.7	-7.6	13.6	0.5	-4.7	13.3	1.7

Cash Flow From Financing Activities	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	266.3	251.0	239.3	300.2	224.2	-218.1	218.1	-185.8	185.8
Issuance of Common Stock	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
Dividends Paid	0.0	0.0	-11.6	0.0	-5.9	-5.7	0.0	0.0	-5.5
Other Financing Activities	0.0	0.0	10.6	10.9	9.8	9.5	11.2	11.9	13.1
Cash from Financing	0.0	0.0	-1.0	10.9	3.9	3.8	11.2	11.9	7.6

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-4.8	18.6	17.1	-11.2	19.2	25.4	-7.6	16.8	14.6	-0.5	1.4	8.7	5.0	4.3	2.3	-6.7
Closing Cash Balance		125.9	131.3	112.7	95.5	106.8	87.5	61.7	69.2	52.4	40.5	37.4	30.7	21.5	17.0	12.4	10.2

Cash position		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Change in Cash		-10.0	4.2	0.0	-13.6	30.1	-10.8	-10.5	4.6	4.8	8.3
Closing Cash Balance		131.7	131.3	127.1	125.9	139.5	-10.8	-10.5	4.6	4.8	8.3

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		16.2	45.6	46.1	-0.7	4.8	19.4	29.5	25.0	8.3	12.3	34.4	4.6	13.2	12.0	-6.6	-9.5
Real Free Cash Flow		16.2	45.6	46.1	-0.7	4.8	19.4	29.5	25.0	8.3	12.3	34.4	4.6	13.2	12.0	-6.7	-9.7

Free Cash Flow		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Free Cash Flow		-21.0	50.1	-4.5	-16.4	33.9	-0.7	-0.6	0.3	0.3	12.3
Real Free Cash Flow		-21.0	50.1	-4.5	-16.4	33.9	-0.7	-0.6	0.3	0.3	12.3