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

The Shanghai Commercial & Savings Bank, Ltd.

5876.TW

Valuace

Růst

Zdraví

Cena

$ 39.25

-0.15 (-0.38%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (TWD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Revenues	92.33	92.33	97.95	39.43	44.13	37.93	37.64	40.76	36.99	34.53	32.30	31.24	27.71	26.92	24.49	0.00
Cost of Revenues	52.35	52.35	46.79	-52.10	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Gross Profit	39.99	39.99	51.15	91.53	44.13	37.93	37.64	40.76	36.99	34.53	32.30	31.24	27.71	26.92	24.49	0.00

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	22.98	20.77	23.99	24.59	23.49	26.62	23.28	23.99	22.77	13.02
Cost of Revenues	22.66	8.56	10.15	10.97	11.13	13.02	10.72	11.92	0.00	0.00
Gross Profit	0.33	12.21	13.83	13.62	12.36	13.60	12.56	12.07	22.77	13.02

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
R&D Expenses	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
Selling General & Admin Expenses	0.00	0.00	0.00	18.20	4.68	3.79	3.88	4.26	4.88	4.24	4.32	4.14	3.63	3.29	3.07	0.00
Depreciation & Amortization	1.60	1.60	1.95	1.88	1.76	1.66	1.71	1.80	0.83	0.92	0.92	0.82	0.74	0.73	0.56	0.00
Total Operating Expenses	21.75	21.75	34.22	48.92	17.03	14.79	14.61	15.41	13.50	12.72	12.55	11.94	9.37	10.13	9.31	0.00
Operating Income	18.23	18.23	16.93	21.23	35.87	17.72	17.20	19.57	33.17	27.52	25.66	27.08	25.73	23.05	21.49	0.00

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.28	1.38
Depreciation & Amortization	0.12	0.45	0.51	0.52	0.50	0.52	0.44	0.49	0.48	0.47
Total Operating Expenses	-1.90	6.31	10.75	6.60	9.50	7.32	11.48	5.37	1.67	4.79
Operating Income	2.23	5.90	3.08	7.03	2.86	6.28	1.08	6.71	0.83	6.34

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Interest Income	79.33	79.33	85.50	80.87	50.04	35.52	41.99	50.91	42.03	34.52	31.77	32.61	31.83	27.43	25.10	0.00
Interest Expense	38.83	38.83	46.79	41.72	16.80	9.05	15.60	20.97	14.88	10.55	9.81	11.50	11.23	9.78	9.17	0.00
Other Expense	0.00	0.00	0.00	0.00	-12.64	4.42	4.35	5.06	-10.23	-6.31	-6.45	-8.20	-8.08	-6.88	-6.50	0.00
IBT	18.23	18.23	16.93	21.23	23.23	22.14	21.55	24.63	22.94	21.21	19.22	18.87	17.65	16.17	14.98	0.00
Income Tax Expense	1.60	1.60	2.49	3.80	4.14	3.47	3.74	4.91	4.58	4.59	4.11	3.68	3.60	3.13	2.81	0.00
Net Income	14.96	14.83	13.48	14.66	14.94	14.26	13.46	19.72	13.71	12.39	11.75	11.90	10.91	10.14	9.51	0.00

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	23.01	16.70	19.06	20.55	21.10	23.30	19.80	21.31	21.57	21.53
Interest Expense	9.14	8.56	10.15	10.97	11.13	13.02	10.72	11.92	0.70	11.07
Other Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-12.04	0.00
IBT	2.23	5.90	3.08	7.03	2.86	6.28	1.08	6.71	-0.94	7.54
Income Tax Expense	-0.03	0.58	-0.08	1.13	-0.20	0.93	0.32	1.44	-0.09	1.43
Net Income	2.55	4.61	3.14	4.67	2.93	4.75	1.47	4.33	-0.02	4.91

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
EPS	$0.00	$0.00	$0.00	$3.02	$3.34	$3.19	$2.97	$4.65	$3.32	$2.94	$2.79	$2.82	$2.59	$2.41	$2.32	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$3.02	$3.34	$3.19	$2.97	$4.65	$3.32	$2.94	$2.79	$2.82	$2.59	$2.41	$2.31	$0.00
Shares Outstanding	5.53	5.53	4.85	4.85	4.47	4.47	4.53	4.24	4.13	4.21	4.21	4.21	4.21	4.21	4.11	4.05
Diluted Shares Outstanding	5.53	5.53	4.85	4.85	4.47	4.47	4.53	4.24	4.13	4.21	4.21	4.21	4.21	4.21	4.11	4.05

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.01
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.01
Shares Outstanding	5.53	4.85	4.83	4.85	4.85	4.85	4.85	4.85	4.85	4.85
Diluted Shares Outstanding	5.53	4.85	4.83	4.85	4.85	4.85	4.85	4.85	4.85	4.85

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Cash And Equivalents	462.55	470.77	442.54	400.31	281.95	289.37	296.88	251.57	294.25	311.15	292.25	292.22	279.68	311.82	240.65
Short Term Investments	-528.38	0.00	-385.08	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 Cash & ST Investments	-65.83	470.77	57.46	400.31	281.95	289.37	296.88	251.57	294.25	311.15	292.25	292.22	279.68	311.82	240.65
Accounts Receivable	24.24	24.75	0.00	18.99	15.22	18.54	17.80	16.99	16.71	15.33	15.12	19.38	15.25	16.26	17.82
Inventory	41.58	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
Other Current Assets	506.00	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
Total Current Assets	506.00	495.52	57.46	419.30	297.16	307.91	314.68	268.56	310.96	326.47	307.37	311.61	294.94	328.08	258.47

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	422.34	478.88	470.77	460.36	462.55	450.15	442.54	437.64	422.48	405.32
Short Term Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Cash & ST Investments	422.34	478.88	470.77	460.36	462.55	450.15	442.54	437.64	422.48	405.32
Accounts Receivable	31.14	26.34	24.75	27.78	24.24	20.47	0.00	0.00	0.00	0.00
Inventory	0.00	0.00	0.00	0.00	0.00	0.00	-464.98	-469.52	-449.89	-429.78
Other Current Assets	0.00	0.00	0.00	0.00	0.00	0.00	480.45	0.00	0.00	0.00
Total Current Assets	453.48	505.22	495.52	488.14	486.80	470.62	480.45	457.93	443.55	423.73

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Property, Plant & Equipment	25.96	26.05	24.83	23.78	22.41	22.83	23.56	21.55	21.29	22.28	23.91	23.26	21.72	19.98	18.20
Goodwill	0.10	0.00	0.09	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	2.24	2.19	2.03	1.93	1.67	1.66	1.81	1.84	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Investments	5.52	1,223.61	667.93	624.61	690.40	632.76	611.05	559.86	465.29	437.98	426.64	340.10	336.37	326.79	338.32
Other Long-Term Assets	1,905.87	743.75	1,670.96	-650.32	-714.47	-657.25	-636.41	-583.24	-486.59	-460.26	-450.55	-363.36	-358.09	-346.77	-356.52
Total Long-Term Assets	1,944.30	2,000.55	2,365.84	650.32	714.47	657.25	636.41	583.24	486.59	460.26	450.55	363.36	358.09	346.77	356.52
Total Assets	2,450.30	2,496.06	2,423.30	2,325.36	2,139.63	2,113.74	2,075.56	1,892.41	1,733.50	1,646.81	1,624.87	1,542.22	1,435.95	1,339.47	1,263.91

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	25.04	26.13	26.05	25.64	25.96	25.67	24.83	25.06	24.53	23.92
Goodwill	0.00	0.00	0.00	0.00	0.00	0.00	0.09	0.10	0.09	0.09
Intangible Assets	1.93	2.21	2.19	2.21	2.24	2.26	2.13	2.06	1.94	1.93
Long-Term Investments	1,151.88	1,213.80	1,223.61	1,224.69	1,230.63	1,238.96	6.36	682.00	677.94	652.46
Other Long-Term Assets	725.65	731.50	743.75	703.43	699.97	684.42	1,905.14	-4.04	-4.14	-4.03
Total Long-Term Assets	1,909.62	1,978.22	2,000.55	1,959.28	1,963.50	1,955.08	1,942.84	709.13	704.41	678.31
Total Assets	2,363.10	2,483.45	2,496.06	2,447.42	2,450.30	2,425.70	2,423.30	2,466.68	2,424.58	2,353.38

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018
Accounts Payable	10.69	36.43	7.42	33.07	29.43	31.91	27.23	30.11
Short-Term Debt	44.55	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Current Liabilities	991.83	2,089.86	975.01	-33.07	-29.43	-31.91	-27.23	-30.11
Current Liabilities	1,047.71	2,127.25	984.68	33.07	29.43	31.91	27.23	30.11

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	44.91	40.96	36.43	42.06	49.82	36.13	5.17	37.36	40.94	35.37
Short-Term Debt	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Current Liabilities	1,967.68	2,058.83	2,089.86	2,046.07	2,036.81	2,026.84	-8.00	-38.89	-42.34	-37.59
Current Liabilities	2,014.48	2,101.28	2,127.25	2,090.13	2,088.98	2,064.85	1,045.83	37.36	40.94	35.37

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Long-Term Debt	65.18	61.47	0.00	67.17	83.96	84.51	75.67	64.79	52.52	38.15	38.15	38.03	33.10	35.19	15.30
Capital Leases	1.54	0.00	1.47	0.00	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	10.65	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
Total Liabilities	2,197.72	2,229.18	2,179.70	2,099.71	1,930.39	1,908.64	1,871.33	1,714.39	1,570.47	1,483.79	1,468.97	1,396.89	1,303.77	1,215.74	1,145.42

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	59.16	61.57	61.47	58.24	65.60	68.57	0.00	0.00	0.00	0.00
Capital Leases	0.00	0.00	0.00	0.00	0.00	0.00	1.47	1.47	1.44	1.48
Def. Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00	10.82	11.62	11.00	10.68
Total Liabilities	2,111.66	2,207.64	2,229.18	2,187.74	2,197.72	2,168.56	2,179.70	2,222.00	2,191.78	2,120.08

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Common Stock	48.62	48.62	48.62	48.62	44.82	44.82	44.82	41.02	40.79	40.79	39.99	38.09	37.16	37.16	35.39
Retained Earnings	32.01	39.83	29.07	28.54	27.59	24.91	25.57	23.50	21.07	18.47	17.17	16.20	14.91	14.47	14.74
Comprehensive Income	80.57	0.00	0.52	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	187.23	197.93	183.32	169.78	157.80	155.10	153.57	131.16	122.41	120.23	115.24	107.82	98.92	93.16	88.73

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	48.62	48.62	48.62	48.62	48.62	48.62	48.62	48.62	48.62	48.62
Retained Earnings	30.57	44.45	39.83	36.99	31.92	33.63	29.07	29.07	24.26	32.93
Comprehensive Income	0.00	0.00	0.00	0.00	0.00	0.00	79.60	77.78	75.00	68.39
Total Common Equity	187.31	203.80	197.93	193.48	187.23	192.74	183.32	181.59	173.98	176.05

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Debt		111.28	61.47	123.56	67.17	83.96	84.51	75.67	64.79	52.52	38.15	38.15	38.03	33.10	35.19	15.30
Book Value		252.58	266.89	243.60	225.64	209.24	205.10	204.23	178.02	163.03	163.02	155.90	145.33	132.18	123.73	118.49

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		64.13	72.00	68.96	66.20	65.35	64.41	60.28	63.09	58.81	57.24
Book Value		187.31	203.80	197.93	193.48	187.23	192.74	183.32	181.59	173.98	176.05

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	13.32	14.83	16.93	14.66	23.23	22.14	21.55	24.63	22.94	21.21	19.22	18.87	17.65	16.17	14.98
Depreciation & Amortization	1.87	0.00	1.95	1.88	1.76	1.66	1.71	1.80	0.83	0.92	0.92	0.82	0.74	0.73	0.56
Stock-Based Compensation	0.00	0.00	0.00	0.00	0.36	0.00	0.00	0.36	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change Working Capital	-1.79	4.80	-2.66	-17.96	67.58	-28.43	-22.69	6.49	-49.12	5.68	-45.41	-19.85	-1.58	-89.12	63.85
Change In Accounts Receivable	0.00	0.00	-2.65	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	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 In Inventories	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
Other Non-cash Items	15.31	9.21	7.32	102.75	-1.13	-2.07	-4.19	-30.03	-3.98	-1.40	-3.04	-3.82	-3.10	-4.03	-1.39
Cash from Operations	26.89	0.00	0.00	101.34	91.81	-6.70	-3.61	31.45	-29.34	26.41	-28.31	-3.98	13.71	-76.24	78.01

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	2.52	5.90	3.08	7.03	2.86	6.28	1.08	6.71	-0.02	7.54
Depreciation & Amortization	0.52	0.45	0.51	0.52	0.50	0.52	0.44	0.49	0.48	0.48
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	20.75	-34.70	1.53	-40.77	-48.24	21.67	9.82	14.09	-3.81	0.09
Change In Accounts Receivable	2.20	8.57	-9.08	-2.32	4.65	-4.63	-2.18	-0.49	0.00	0.00
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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Non-cash Items	1.64	48.24	2.02	0.47	1.56	-1.35	3.89	3.23	2.96	1.41
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.39	9.51

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-2.08	-1.18	-1.40	-1.81	-1.52	-1.01	-0.75	-0.84	-0.49	-0.72	-0.70	-1.99	-1.04	-1.90	-2.19
Acquisitions	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.69	0.00	0.00	-2.90	0.00	0.00	0.00
Investments	13.89	-0.66	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.30	0.00	0.00	0.00
Sales of Investment	9.88	21.53	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.20	0.00	0.00	0.00
Other Investing Activities	32.62	0.00	0.00	-0.95	-1.62	-3.65	-1.96	0.04	-0.80	1.08	-0.79	-0.19	-0.23	1.34	-1.77
Cash from Investing	43.38	0.00	0.00	-2.76	-3.14	-4.66	-2.72	-0.80	-2.98	0.36	-1.49	-4.58	-1.27	-0.56	-3.97

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-0.14	-0.07	-0.38	-0.26	-0.31	-0.29	-0.27	-0.54	-0.61	-0.49
Acquisitions	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	9.98	3.99
Sales of Investment	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-3.99
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	32.79	-0.15
Cash from Investing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	42.15	-0.64

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-24.07	0.00	0.00	12.64	-40.15	-6.84	0.00	-10.30	0.00	-3.00	0.00	-5.00	-5.00	-3.88	-12.96
Debt Issued	56.69	61.47	-62.09	69.03	23.36	6.28	8.84	21.18	12.27	17.37	38.15	5.12	9.92	1.79	32.85
Issuance of Common Stock	0.00	0.00	0.00	0.00	14.06	0.00	0.00	13.68	0.76	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
Dividends Paid	-8.74	0.00	0.00	-8.74	-8.06	0.00	-9.18	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Financing Activities	-23.75	0.00	0.00	65.70	2.49	9.89	6.52	9.29	5.51	10.14	-7.97	-2.24	-0.77	-6.98	13.12
Cash from Financing	-13.33	0.00	0.00	69.60	-31.66	3.06	-2.66	12.67	6.27	7.14	-7.97	-7.24	-5.77	-10.85	0.17

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-2.38	-0.51
Debt Issued	59.16	-2.41	0.10	3.23	-7.36	-2.97	-54.99	47.14	0.65
Issuance of Common Stock	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
Dividends Paid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-8.74
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.41	-0.22
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-8.13	-9.47

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		73.95	0.00	13.01	101.69	69.75	-13.79	-12.58	41.59	-24.37	27.95	-39.37	-8.31	18.54	-84.20	72.70
Closing Cash Balance		394.89	0.00	369.41	356.40	251.80	182.05	195.84	208.42	166.84	191.21	163.26	202.64	210.95	192.41	276.61

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		32.69	-18.57	-28.03	-28.47	-33.28	7.80	15.09	23.40	25.35	10.11
Closing Cash Balance		327.04	294.34	312.91	340.94	369.41	402.69	394.89	379.80	356.40	331.06

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		24.81	27.99	21.78	99.06	90.29	-7.71	-4.37	30.61	-29.83	25.69	-29.02	-5.97	12.66	-78.15	75.82
Real Free Cash Flow		24.81	27.99	21.78	99.06	89.93	-7.71	-4.37	30.25	-29.83	25.69	-29.02	-5.97	12.66	-78.15	75.82

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		25.21	19.81	6.74	-33.12	-43.70	26.71	14.90	23.87	-1.01	9.02
Real Free Cash Flow		25.21	19.81	6.74	-33.12	-43.70	26.71	14.90	23.87	-1.01	9.02