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

SAIC Motor Corporation Limited

600104.SS

Valuace

Růst

Zdraví

Cena

¥ 14.82

+0.26 (1.73%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (CNY)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	666.1	627.6	744.7	744.1	779.8	742.1	843.3	902.2	870.6	758.6	672.8	630.9	565.8	481.0	434.8	313.4
Cost of Revenues	595.5	557.1	654.9	656.3	691.4	650.0	730.6	773.9	745.2	652.4	588.2	550.1	491.7	401.2	352.2	252.2
Gross Profit	70.6	70.5	89.8	87.8	88.5	92.2	112.7	128.3	125.4	106.2	84.6	80.8	74.1	79.8	82.6	61.2

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	169.4	158.7	140.9	197.1	145.8	141.6	143.1	219.8	196.8	180.6
Cost of Revenues	152.2	143.4	126.9	173.1	129.2	127.5	128.2	195.3	172.5	160.0
Gross Profit	17.2	15.4	14.0	24.1	16.6	14.2	14.9	24.5	24.3	20.7

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	19.4	18.0	19.8	13.5	13.4	15.4	11.1	9.4	8.4	6.9	5.9	5.3	5.7	3.4
Selling General & Admin Expenses	0.0	0.0	39.8	42.5	41.5	48.1	67.4	73.0	69.5	55.0	42.8	45.1	39.9	33.4	29.6	26.1
Depreciation & Amortization	13.0	17.2	20.9	23.0	17.0	16.3	17.1	10.8	8.5	7.4	5.8	4.6	4.7	6.4	7.5	6.1
Total Operating Expenses	62.4	60.1	63.9	75.5	75.0	76.5	95.4	104.5	98.3	85.5	67.8	64.1	56.5	53.7	53.0	40.7
Operating Income	8.2	10.4	25.9	26.0	41.4	35.6	40.3	53.7	54.1	48.4	43.6	40.3	40.2	39.3	41.7	27.0

Operating Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.6	4.3	4.1
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	19.1	23.2	2.8
Depreciation & Amortization	0.0	4.4	4.3	4.3	4.0	3.9	4.2	5.6	5.6	4.9
Total Operating Expenses	19.0	9.9	9.1	24.5	14.4	8.7	11.7	28.1	18.9	16.3
Operating Income	-1.7	5.5	4.9	-0.4	2.2	5.5	3.2	-3.6	8.2	8.0

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	6.8	4.7	2.9	2.8	2.4	2.3	2.0	1.6	1.4	1.1	1.1	0.9	0.9	0.9	0.7	0.3
Interest Expense	3.6	4.3	3.4	2.8	2.1	2.2	2.0	1.9	1.4	0.7	0.8	0.6	0.7	0.8	0.8	0.5
Other Expense	7.6	0.1	0.0	2.0	0.1	0.3	0.6	32.2	28.5	30.8	29.7	26.1	24.0	14.1	12.5	6.4
IBT	15.8	10.5	26.0	28.1	41.6	35.9	41.0	54.3	54.3	50.5	45.8	42.7	41.5	40.2	42.0	26.7
Income Tax Expense	6.4	4.7	5.9	5.2	7.6	6.7	5.7	5.9	7.1	6.5	5.7	4.4	5.9	6.6	7.0	3.9
Net Income	2.9	1.7	14.1	22.8	33.9	29.2	35.3	36.0	34.4	32.0	29.8	28.0	24.8	20.8	20.2	13.7

Net Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Interest Income	2.2	1.4	1.2	2.1	1.4	2.3	2.5	4.9	0.8	2.1
Interest Expense	0.8	1.1	1.0	0.8	1.1	0.2	0.0	1.0	0.8	0.8
Other Expense	7.5	0.1	0.1	0.0	0.0	-0.1	0.2	-0.2	0.0	0.0
IBT	5.8	5.6	5.0	-0.5	2.2	5.4	3.4	0.6	8.2	8.0
Income Tax Expense	2.1	1.2	0.9	2.1	1.2	0.8	0.5	0.7	1.7	1.9
Net Income	2.1	3.0	3.0	-5.2	0.3	3.9	2.7	2.7	4.3	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	¥1.23	¥1.98	¥2.93	¥2.50	¥3.02	¥3.08	¥2.96	¥2.90	¥2.70	¥2.54	¥2.25	¥1.88	¥1.83	¥1.59
EPS Diluted	¥0.00	¥0.00	¥1.23	¥1.98	¥2.93	¥2.50	¥3.02	¥3.08	¥2.96	¥2.90	¥2.70	¥2.54	¥2.25	¥1.88	¥1.83	¥1.59
Shares Outstanding	11.4	11.4	11.5	11.5	11.6	11.7	11.7	11.7	11.6	11.0	11.0	11.0	11.0	11.0	11.0	10.3
Diluted Shares Outstanding	11.4	11.4	11.5	11.5	11.6	11.7	11.7	11.7	11.6	11.0	11.0	11.0	11.0	11.0	11.0	10.3

Per Share Data	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.24	$0.38	$0.37
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.24	$0.38	$0.37
Shares Outstanding	11.4	11.4	11.4	11.4	11.4	11.4	11.5	11.5	11.5	11.5
Diluted Shares Outstanding	11.4	11.4	11.4	11.4	11.4	11.4	11.5	11.5	11.5	11.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	159.7	198.0	143.6	155.2	138.5	142.6	127.8	123.8	121.6	105.9	72.7	87.9	89.1	60.8	72.2	61.3
Short Term Investments	99.5	62.3	46.7	45.2	53.9	54.8	49.8	26.6	4.8	1.6	1.2	0.2	0.0	0.0	0.8	0.8
Total Cash & ST Investments	259.3	260.3	245.8	200.4	192.4	197.4	177.6	150.3	126.4	107.5	73.9	88.1	89.1	60.9	72.9	62.1
Accounts Receivable	211.3	112.4	94.2	123.8	107.3	119.8	116.2	96.6	106.2	91.1	86.1	77.3	84.2	70.3	66.5	45.3
Inventory	96.4	77.3	98.6	88.5	56.6	69.4	54.4	58.9	50.0	37.0	37.2	38.8	30.9	25.0	29.3	18.2
Other Current Assets	39.7	152.2	181.1	169.4	188.6	179.6	163.0	147.5	107.3	95.3	72.7	32.8	27.9	33.0	22.5	19.9
Total Current Assets	606.6	602.1	619.6	582.2	545.0	566.2	511.2	453.4	389.9	330.9	269.9	237.0	232.2	189.2	191.2	145.5

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	191.0	193.8	198.0	167.3	159.7	143.9	143.6	136.6	139.1	149.8
Short Term Investments	55.8	43.4	62.3	60.7	99.5	47.9	102.1	57.3	53.0	27.3
Total Cash & ST Investments	246.9	237.2	260.3	228.0	259.3	191.9	245.8	194.0	192.1	177.1
Accounts Receivable	117.1	108.5	112.4	142.2	110.9	102.4	94.2	94.0	83.6	65.6
Inventory	75.9	73.9	77.3	86.9	96.4	91.4	98.6	94.3	92.7	92.9
Other Current Assets	136.0	156.8	152.2	130.4	39.7	199.5	181.1	192.0	188.0	222.9
Total Current Assets	575.8	576.4	602.1	587.5	606.6	585.2	619.6	574.3	556.4	558.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	107.2	107.3	108.1	105.6	101.6	96.1	99.2	90.0	74.7	60.3	50.5	42.4	38.1	32.8	45.5	33.2
Goodwill	1.2	1.2	1.2	1.2	1.3	1.5	1.5	1.5	0.7	0.7	0.5	0.1	0.1	0.1	0.6	0.5
Intangible Assets	24.1	23.8	24.4	22.2	19.6	18.5	16.9	14.5	11.7	10.8	8.4	6.5	5.7	6.2	8.8	6.8
Long-Term Investments	193.1	56.4	131.3	78.1	38.1	32.5	36.2	67.6	127.1	111.6	123.3	99.7	70.6	66.3	44.5	29.9
Other Long-Term Assets	10.6	136.4	91.3	172.2	183.5	174.0	154.5	127.8	94.4	55.4	42.0	15.4	15.3	14.0	19.8	6.6
Total Long-Term Assets	369.0	355.0	387.0	407.9	371.9	353.2	338.2	329.4	333.6	259.7	241.7	177.8	141.5	128.0	127.4	83.3
Total Assets	975.6	957.1	1,006.7	990.1	916.9	919.4	849.3	782.8	723.5	590.6	511.6	414.9	373.6	317.2	318.6	228.8

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	106.5	105.5	107.3	108.1	107.2	108.8	108.1	108.0	107.1	106.4
Goodwill	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2
Intangible Assets	24.9	24.2	23.8	24.5	24.1	24.2	24.4	22.8	23.1	22.3
Long-Term Investments	180.7	80.5	56.4	68.9	193.1	75.3	208.9	65.4	68.9	97.7
Other Long-Term Assets	6.2	109.2	136.4	134.7	10.6	134.7	13.7	153.4	157.7	134.6
Total Long-Term Assets	349.8	350.9	355.0	367.8	369.0	374.4	389.9	378.1	385.3	389.7
Total Assets	925.7	927.3	957.1	955.3	975.6	959.6	1,009.5	952.3	941.7	948.1

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	170.9	241.1	178.7	244.3	199.1	205.0	170.0	154.8	137.7	116.5	106.3	71.6	65.5	50.9	78.2	53.8
Short-Term Debt	242.3	79.7	94.0	141.4	109.1	117.4	102.7	83.6	67.9	44.9	33.3	12.3	11.2	17.9	15.7	13.9
Other Current Liabilities	74.1	186.0	271.9	158.3	2.0	0.4	12.1	165.3	27.3	22.9	18.5	27.6	28.6	22.4	18.3	14.0
Current Liabilities	510.2	511.9	547.4	544.0	480.5	510.9	462.8	414.3	391.0	297.5	257.7	199.9	186.3	156.4	162.5	132.3

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	230.6	226.3	241.1	166.4	258.5	176.4	264.7	252.0	235.4	232.5
Short-Term Debt	63.3	88.4	79.7	83.9	108.4	136.1	114.4	74.7	144.8	87.0
Other Current Liabilities	190.4	166.3	186.0	231.0	141.3	160.4	165.5	162.3	119.2	153.0
Current Liabilities	487.7	485.5	511.9	486.3	510.2	495.4	547.4	493.1	484.5	501.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	61.2	52.7	73.5	60.4	54.7	47.1	35.3	32.5	14.0	18.4	9.6	4.7	6.3	0.9	7.6	8.0
Capital Leases	11.3	11.9	10.7	10.7	8.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	5.6	3.5	3.1	3.4	4.9	4.2	3.1	2.3	3.1	2.2	2.8	2.2	1.0	1.0	1.1	0.5
Total Liabilities	617.4	610.4	663.7	653.8	588.2	609.4	548.5	498.0	451.4	355.5	300.7	229.9	211.9	172.2	185.5	147.1

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	36.2	43.2	52.7	74.8	72.6	73.5	73.5	71.3	72.5	58.5
Capital Leases	12.7	11.9	11.9	11.8	11.3	11.2	10.7	11.1	11.4	12.5
Def. Tax Liability	4.5	4.0	3.5	3.8	5.6	3.1	5.9	3.5	3.7	3.6
Total Liabilities	569.2	572.9	610.4	605.0	617.4	610.7	654.7	609.1	604.0	608.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	11.6	11.6	11.7	11.7	11.7	11.7	11.7	11.7	11.7	11.0	11.0	11.0	11.0	11.0	11.0	9.2
Retained Earnings	169.9	164.9	167.5	156.9	148.8	135.0	125.3	115.1	104.7	96.8	86.4	76.1	66.5	52.0	39.2	19.1
Comprehensive Income	55.9	61.1	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
Total Common Equity	286.6	287.8	286.3	279.2	273.8	260.1	249.7	234.4	225.3	191.9	175.1	157.7	137.8	122.3	102.4	66.2

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	11.6	11.6	11.6	11.6	11.6	11.6	11.7	11.7	11.7	11.7
Retained Earnings	169.9	167.9	164.9	170.1	169.9	170.2	167.5	164.8	160.3	159.7
Comprehensive Income	63.5	115.1	0.0	0.0	55.9	109.4	57.3	113.2	59.3	113.8
Total Common Equity	295.3	292.0	287.8	292.7	286.6	289.3	286.3	285.9	281.9	281.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		314.9	132.3	167.6	201.8	163.7	164.5	138.0	116.1	81.9	63.3	42.9	17.1	17.5	18.9	23.3	22.0
Book Value		358.2	346.7	342.9	336.3	328.8	310.0	300.8	284.7	272.1	235.1	210.9	185.0	161.7	145.0	133.1	81.7

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		61.1	62.3	58.9	57.6	59.9	59.5	56.6	57.4	55.7	58.6
Book Value		295.3	292.0	287.8	292.7	286.6	289.3	286.3	285.9	281.9	281.4

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	13.6	1.7	20.1	22.8	33.9	29.2	35.3	48.4	47.1	44.0	40.1	38.3	35.6	33.5	35.0	22.8
Depreciation & Amortization	7.2	20.5	19.2	17.3	16.9	13.5	12.6	10.8	8.5	7.4	5.8	4.6	4.7	6.4	7.5	6.1
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	24.8	37.2	10.5	-22.5	-5.8	7.1	31.1	-23.1	-7.0	-13.4	4.4	2.6	1.6	-4.0	-13.5	3.4
Change In Accounts Receivable	27.4	73.2	22.2	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 Accounts Payable	-21.3	-57.2	-5.0	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	-8.0	20.6	-12.1	-36.6	16.3	-17.0	5.8	-11.7	-13.7	0.5	2.2	-10.6	-7.4	-3.9	-5.5	-6.3
Other Non-cash Items	36.8	9.9	12.1	-8.1	-23.4	-12.3	-32.8	-27.1	-24.2	-26.6	-24.3	-22.2	-21.3	-16.3	-8.7	-7.4
Cash from Operations	66.5	0.0	59.7	9.5	21.6	37.5	46.3	9.0	24.3	11.4	26.0	23.3	20.6	19.6	20.2	25.0

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	2.1	0.0	3.0	0.3	3.9	2.7	2.7	4.3	4.3
Depreciation & Amortization	0.0	0.0	0.0	0.0	5.3	5.3	5.6	-9.0	4.9
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	0.0	0.4	0.0	0.0	-11.7	0.0	15.5	9.3	-9.3
Change In Accounts Receivable	0.0	6.0	0.0	0.0	-11.5	0.0	22.2	5.2	-5.2
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-21.3	21.3
Change In Inventories	0.0	1.4	0.0	0.0	2.2	0.0	-12.1	4.1	-4.1
Other Non-cash Items	13.0	16.6	1.0	1.3	29.1	-6.2	4.3	9.6	16.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	28.1	14.2	16.8

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-17.2	-20.8	-19.4	-22.9	-18.7	-15.1	-26.9	-32.0	-25.4	-17.3	-15.4	-14.3	-15.7	-16.0	-16.2	-7.2
Acquisitions	6.9	1.8	0.7	0.0	1.3	0.3	-1.6	-1.6	-0.4	-0.5	-2.2	0.0	-0.7	-9.0	-0.2	4.4
Investments	-191.8	-151.4	-225.0	-402.6	-490.4	-486.9	-506.0	-252.7	-224.3	-293.0	-51.5	-28.7	-19.4	-21.8	-23.7	-51.7
Sales of Investment	164.3	164.3	201.7	415.9	502.8	493.2	493.4	294.5	237.4	334.0	51.0	36.0	53.8	28.2	33.0	45.8
Other Investing Activities	1.3	0.0	-17.4	2.9	3.5	1.4	1.9	1.7	1.8	3.2	4.4	1.8	4.6	1.6	2.0	1.7
Cash from Investing	-39.4	0.0	-59.4	-6.8	-1.5	-7.1	-39.3	9.8	-10.9	26.4	-13.7	-5.3	22.7	-17.0	-5.0	-6.9

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Capital Expenditure	-3.6	-3.5	-3.1	-11.7	-2.9	-2.4	-3.9	-6.8	-4.2	-4.7
Acquisitions	0.5	0.1	0.0	1.8	0.0	3.4	3.1	0.3	0.0	-0.1
Investments	-54.5	-97.3	-100.7	143.0	-90.3	-85.7	-118.3	82.3	-70.1	-124.5
Sales of Investment	54.4	101.9	99.7	-149.4	102.6	88.9	118.8	-108.0	64.6	110.6
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8	-0.7	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-30.4	-10.3	-18.6

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-46.7	0.0	7.8	-61.5	-55.5	-61.5	-47.6	-41.2	-19.1	-12.5	-13.5	-11.5	-18.7	-11.7	-14.6	-4.2
Debt Issued	185.9	-35.2	-26.5	99.6	54.8	88.0	69.4	75.5	37.7	32.8	39.3	11.1	17.3	7.2	16.0	26.2
Issuance of Common Stock	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
Repurchase of Common Stock	0.0	-0.7	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
Dividends Paid	-9.7	0.0	-6.9	-10.5	-9.3	-12.4	-16.7	-23.1	-20.7	-15.5	-14.9	-13.8	-7.0	-3.8	-2.4	-0.6
Other Financing Activities	13.0	0.0	-11.1	81.2	48.6	58.0	61.1	45.2	39.3	21.9	6.0	5.1	10.0	0.2	0.8	12.3
Cash from Financing	-6.7	0.0	-10.3	9.1	-16.2	-15.9	-3.1	-19.1	-0.5	-6.1	-22.4	-20.2	-15.7	-15.3	-16.1	7.5

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.4	-0.2	-5.6
Debt Issued	99.5	-32.0	-0.8	-26.4	-156.1	113.2	-127.6	171.7	-3.5	-2.6
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	0.0	0.0	0.0	0.0	-3.9	-3.9	-3.9
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.9	-3.4	0.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.9	-7.4	-9.2

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		22.4	56.2	-9.3	12.7	3.1	14.0	3.6	-0.7	12.8	32.0	-10.0	-2.2	27.5	-12.7	-1.0	25.5
Closing Cash Balance		159.7	186.6	130.3	139.6	126.9	123.8	109.8	106.2	106.9	94.1	62.1	72.1	74.3	46.8	59.5	51.4

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		-0.2	-2.2	-2.3	29.5	9.1	15.8	3.7	7.0	-4.1	-10.0
Closing Cash Balance		190.9	182.1	184.3	186.6	157.0	159.7	134.0	143.6	124.1	128.2

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		49.3	48.5	22.9	-13.4	2.9	22.4	19.3	-23.0	-1.1	-5.9	10.6	9.0	4.9	3.6	4.0	17.8
Real Free Cash Flow		49.3	48.5	22.9	-13.4	2.9	22.4	19.3	-23.0	-1.1	-5.9	10.6	9.0	4.9	3.6	4.0	17.8

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		11.4	13.6	0.9	38.9	-1.3	25.3	-7.4	21.3	10.0	12.1
Real Free Cash Flow		11.4	13.6	0.9	38.9	-1.3	25.3	-7.4	21.3	10.0	12.1