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

Kweichow Moutai Co., Ltd.

600519.SS

Valuace

Růst

Zdraví

Cena

¥ 1459.44

-6.00 (-0.43%)

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	174.8	174.1	147.7	127.6	109.5	98.0	88.9	77.2	61.1	40.3	33.5	32.3	31.1	26.5	18.4	11.6
Cost of Revenues	14.8	13.8	12.0	10.2	9.2	8.3	7.6	6.7	6.1	3.5	2.6	2.4	2.2	2.0	1.6	1.1
Gross Profit	159.9	160.4	135.7	117.4	100.3	89.7	81.3	70.5	55.0	36.7	30.9	29.9	28.8	24.4	16.9	10.6

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	39.8	39.7	44.3	51.0	39.7	30.7	39.3	39.0	34.3	31.6
Cost of Revenues	3.5	3.7	4.1	3.6	3.5	3.6	3.6	3.5	2.9	2.9
Gross Profit	36.4	35.9	40.2	47.5	36.2	27.1	35.7	35.5	31.4	28.7

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	0.4	0.1	0.1	0.1	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	14.4	7.3	6.7	5.6	6.0	4.8	5.0	3.5	2.9	3.0	3.1	2.2	1.4	1.2
Depreciation & Amortization	0.5	2.1	1.9	1.5	1.4	1.2	1.3	1.2	1.1	0.9	0.8	0.8	0.6	0.4	0.3	0.3
Total Operating Expenses	35.2	40.7	32.2	30.9	26.5	23.3	22.2	19.2	16.1	12.5	8.8	7.9	7.5	6.0	4.9	3.6
Operating Income	124.7	119.7	103.7	87.9	74.8	66.6	59.0	51.3	38.9	24.3	22.2	22.1	21.8	18.8	12.3	7.2

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	0.1	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.4	5.1	0.9
Depreciation & Amortization	0.0	0.0	0.0	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Total Operating Expenses	9.8	10.2	3.4	11.8	9.7	3.1	3.0	5.4	8.6	8.0
Operating Income	26.6	25.7	36.7	35.7	26.4	24.0	32.6	30.1	23.3	21.2

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.0	1.5	1.9	-1.5	0.9	0.3	0.0	0.0	0.1	0.1	0.1	0.1	0.4	0.4	0.4	0.2
Interest Expense	0.0	0.0	0.2	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.2
Other Expense	0.3	-0.1	0.0	-0.2	-0.2	-0.4	-0.3	-0.5	-0.1	-0.3	-0.1	-0.1	0.1	0.3	0.4	0.2
IBT	125.0	119.6	103.7	87.7	74.5	66.2	58.8	50.8	38.7	24.0	22.0	21.9	21.4	18.7	12.3	7.2
Income Tax Expense	31.8	30.3	26.1	22.3	18.8	16.7	14.8	13.0	9.7	6.0	5.5	5.6	5.5	4.7	3.1	1.8
Net Income	90.0	86.2	74.7	62.7	52.5	46.7	41.2	35.2	27.1	16.7	15.5	15.3	15.1	13.3	8.8	5.1

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	0.2	0.2	0.3	0.3	0.3	0.4	0.5	3.4	0.5	1.4
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	0.1	0.0	0.3	-0.1	0.0	0.4	0.5	-0.1	0.0	0.0
IBT	26.6	25.7	37.0	35.6	26.5	24.4	33.2	30.4	23.3	21.2
Income Tax Expense	6.7	6.5	9.3	9.3	6.6	6.1	8.3	7.7	5.8	5.4
Net Income	19.2	18.6	26.8	25.4	19.1	17.6	24.1	21.9	16.9	15.2

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	¥0.00	¥0.00	¥59.49	¥49.93	¥41.76	¥37.17	¥32.80	¥28.02	¥21.56	¥13.31	¥12.34	¥12.22	¥12.05	¥10.60	¥6.98	¥4.02
EPS Diluted	¥0.00	¥0.00	¥59.49	¥49.93	¥41.76	¥37.17	¥32.80	¥28.02	¥21.56	¥13.31	¥12.34	¥12.22	¥12.05	¥10.60	¥6.98	¥4.02
Shares Outstanding	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3
Diluted Shares Outstanding	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3

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	$17.40	$13.45	$12.09
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$17.40	$13.45	$12.09
Shares Outstanding	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3
Diluted Shares Outstanding	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	56.8	59.3	69.1	58.3	51.8	36.1	13.3	112.1	87.9	66.9	36.8	27.7	25.2	22.1	18.3	12.9
Short Term Investments	3.8	1.5	0.4	0.0	-3.6	118.2	117.4	0.0	-0.2	0.4	-0.2	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	60.7	60.8	69.5	58.3	51.8	36.1	13.3	112.1	87.9	66.9	36.8	27.7	25.2	22.1	18.3	12.9
Accounts Receivable	123.6	136.6	0.1	117.2	135.5	120.7	120.5	2.1	2.3	2.5	10.2	5.0	5.0	4.6	2.4	1.9
Inventory	47.8	54.3	46.4	38.8	33.4	28.9	25.3	23.5	22.1	20.6	18.0	15.0	11.8	9.7	7.2	5.6
Other Current Assets	0.2	0.0	109.3	2.3	0.1	0.0	0.0	0.1	0.0	0.2	0.0	-0.1	-0.1	-0.1	0.0	-0.1
Total Current Assets	232.3	251.7	225.2	216.6	220.8	185.7	159.0	137.9	112.2	90.2	65.0	47.6	41.9	36.2	27.8	20.3

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	51.6	52.2	59.3	60.1	56.8	74.2	69.1	70.6	70.5	72.5
Short Term Investments	0.7	1.7	1.5	0.4	3.8	3.8	0.4	3.5	0.2	0.0
Total Cash & ST Investments	52.4	53.9	60.8	60.4	60.7	78.0	69.5	74.2	70.7	72.5
Accounts Receivable	138.1	157.7	136.6	129.7	123.6	112.4	109.2	95.8	85.9	105.5
Inventory	55.0	54.8	54.3	48.2	47.8	46.9	46.4	41.0	40.9	40.1
Other Current Assets	0.1	0.1	0.0	0.1	0.2	0.1	0.1	7.5	5.6	0.2
Total Current Assets	245.5	266.5	251.7	238.4	232.3	237.4	225.2	218.5	203.0	218.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	22.8	24.4	22.4	22.4	20.2	18.7	17.7	17.2	17.3	17.2	16.3	13.8	9.0	7.2	5.7	4.5
Goodwill	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
Intangible Assets	8.9	8.9	8.8	7.3	6.2	4.8	4.7	3.5	3.5	3.5	3.6	3.6	3.6	0.9	0.8	0.5
Long-Term Investments	10.0	7.9	0.0	0.0	3.7	-118.2	-117.1	0.0	0.2	-0.4	0.2	0.1	0.1	0.0	0.0	0.0
Other Long-Term Assets	0.3	0.3	11.7	4.7	2.1	121.3	117.6	0.2	0.0	0.6	0.0	0.0	0.1	0.1	0.1	0.1
Total Long-Term Assets	47.0	47.2	47.5	37.8	34.4	27.7	24.0	22.0	22.4	22.8	21.3	18.3	13.5	8.8	7.1	5.3
Total Assets	279.2	298.9	272.7	254.4	255.2	213.4	183.0	159.8	134.6	112.9	86.3	65.9	55.5	45.0	34.9	25.6

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	24.8	24.6	24.4	23.4	22.7	22.7	22.4	22.2	22.3	22.3
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	8.9	8.9	8.9	8.8	8.9	8.7	8.8	8.7	8.7	8.6
Long-Term Investments	7.2	6.9	7.9	9.8	10.0	11.9	0.0	0.0	0.0	0.0
Other Long-Term Assets	0.2	0.3	0.3	0.4	0.3	0.3	11.7	7.9	3.6	5.8
Total Long-Term Assets	46.8	45.9	47.2	48.4	47.0	48.1	47.5	43.6	38.6	40.2
Total Assets	292.3	312.4	298.9	286.8	279.2	285.5	272.7	262.1	241.6	258.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	3.3	3.5	3.1	2.4	2.0	1.3	1.5	1.2	1.0	1.0	0.9	0.7	0.3	0.3	0.2	0.2
Short-Term Debt	23.6	23.2	0.0	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0
Other Current Liabilities	13.9	12.5	28.8	46.5	1.5	44.3	39.6	41.3	37.6	36.0	19.2	1.5	11.0	9.2	9.3	6.8
Current Liabilities	50.8	56.5	48.7	49.1	57.9	45.7	41.1	42.4	38.6	37.0	20.1	10.5	11.3	9.5	9.5	7.0

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	3.0	3.7	3.5	2.7	3.3	4.0	3.1	2.2	2.0	2.6
Short-Term Debt	20.7	15.1	23.2	12.5	23.6	8.4	0.0	0.0	0.1	0.1
Other Current Liabilities	7.5	8.5	12.5	7.3	12.0	7.6	43.0	28.6	23.7	21.8
Current Liabilities	42.8	43.9	56.5	38.7	50.8	36.6	48.7	36.7	32.0	31.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	0.3	0.3	0.3	0.3	0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	0.3	0.3	0.3	0.3	0.3	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	0.1	0.1	0.1	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	51.2	56.9	49.0	49.4	58.2	45.7	41.2	42.4	38.6	37.0	20.1	10.6	11.3	9.5	9.5	7.0

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	0.2	0.2	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Capital Leases	0.2	0.2	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Def. Tax Liability	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.2
Total Liabilities	43.1	44.2	56.9	39.1	51.2	37.0	49.0	37.1	32.4	31.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.1	1.0	1.0	1.0	0.9
Retained Earnings	173.8	182.8	173.0	161.3	160.7	137.6	115.9	96.0	80.0	62.7	54.9	45.6	36.0	28.7	19.9	13.9
Comprehensive Income	42.2	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	0.0	0.0
Total Common Equity	218.6	233.1	215.7	197.5	189.5	161.3	136.0	112.8	91.5	72.9	63.9	53.4	42.6	34.1	25.0	18.4

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	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3
Retained Earnings	191.7	209.6	182.8	192.9	173.8	197.0	173.0	180.1	163.2	182.1
Comprehensive Income	49.6	49.1	0.0	43.5	42.2	0.0	0.0	0.0	0.0	0.0
Total Common Equity	238.6	258.4	233.1	237.7	218.6	239.7	215.7	217.8	200.9	218.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		23.9	23.5	0.3	0.4	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0
Book Value		228.0	242.0	223.7	205.0	197.0	167.7	141.9	117.4	96.0	75.9	66.2	55.3	44.1	35.5	25.4	18.5

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		10.5	9.8	8.9	10.0	9.5	8.8	8.0	7.2	8.3	8.2
Book Value		238.6	258.4	233.1	237.7	218.6	239.7	215.7	217.8	200.9	218.3

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	80.4	89.3	74.7	65.4	55.7	49.5	44.0	37.8	29.0	17.9	16.5	16.3	16.0	14.0	9.3	5.3
Depreciation & Amortization	0.5	2.1	1.9	1.7	1.6	1.3	1.2	1.2	1.1	0.9	0.8	0.8	0.6	0.4	0.3	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	-21.5	1.9	-11.7	-30.3	6.7	0.8	0.0	2.4	-8.0	18.6	0.1	-4.5	-3.9	-2.5	0.6	0.6
Change In Accounts Receivable	-15.9	1.8	-3.5	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
Change In Accounts Payable	0.0	8.1	-0.6	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	-5.6	-7.9	-7.6	-5.4	-4.5	-3.6	-1.8	-1.4	-1.4	-2.6	-3.0	-3.1	-2.2	-2.5	-1.6	-1.4
Other Non-cash Items	3.8	-0.9	1.7	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0
Cash from Operations	72.9	0.0	66.7	36.7	64.0	51.7	45.2	41.4	22.2	37.5	17.4	12.6	12.7	11.9	10.1	6.2

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	19.2	18.6	0.0	25.4	19.1	17.6	24.1	21.9	16.9	15.2
Depreciation & Amortization	0.0	0.6	0.0	2.1	-1.0	1.0	0.0	0.5	-1.0	0.5
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	-21.3	0.0	-6.1	9.3	-9.3	0.0	-11.1	-10.4	10.4
Change In Accounts Receivable	0.0	-20.7	0.0	1.8	7.9	-7.9	0.0	-3.5	-12.4	12.4
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	-0.6	0.0	-7.9	1.3	-1.3	0.0	-7.6	2.0	-2.0
Other Non-cash Items	5.9	6.5	8.8	26.7	-19.6	18.1	-14.9	-5.7	14.1	-0.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	16.6	19.6	25.1

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-2.7	-4.7	-2.6	-5.3	-3.4	-2.1	-3.1	-1.6	-1.1	-1.0	-2.1	-4.4	-5.4	-4.2	-2.2	-1.7
Acquisitions	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
Investments	-17.6	-5.7	-14.8	-0.2	-2.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1
Sales of Investment	8.2	8.6	7.7	0.0	0.0	0.3	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	-0.2	0.1	0.0	0.1	0.0
Cash from Investing	-12.2	0.0	-9.9	-5.5	-5.6	-1.8	-3.2	-1.6	-1.1	-1.1	-2.0	-4.6	-5.3	-4.2	-2.1	-1.8

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	-0.7	-0.7	-0.9	-1.8	-1.3	-0.7	-0.8	-0.7	-0.5	-0.5
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-16.2	-0.1	0.0	-1.7	0.0	-4.0	0.0	-6.3	-7.3	-0.2
Sales of Investment	11.8	1.1	0.3	2.4	3.6	2.6	0.0	5.5	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.4	-7.8	-0.7

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	0.0	0.0	0.0	0.0
Debt Issued	23.5	23.3	-0.2	0.0	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0
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	0.0	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
Dividends Paid	-24.0	0.0	-56.6	-54.8	-24.2	-21.4	-18.3	-13.8	-8.5	-7.8	-5.0	-4.5	-6.8	-4.3	-2.7	-1.3
Other Financing Activities	30.4	0.0	-2.3	-2.7	-2.3	-2.7	-1.0	-2.6	-0.4	-0.5	-0.5	-0.5	-0.6	0.4	0.0	0.0
Cash from Financing	-65.1	0.0	-58.9	-57.4	-26.6	-24.1	-19.3	-16.4	-8.9	-8.3	-5.6	-5.0	-7.4	-3.9	-2.7	-1.3

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	0.0	0.0	0.0
Debt Issued	20.9	5.5	-8.1	10.8	-11.1	15.2	8.4	-0.1	0.0	0.0
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	5.2	-5.2	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	-24.0	0.0	-32.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	-2.1	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-24.2	-2.1	-32.6

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-4.2	19.6	-2.0	-26.3	31.9	25.7	22.8	23.3	12.1	28.0	9.8	3.0	-0.1	3.8	5.4	3.1
Closing Cash Balance		56.8	170.0	150.4	152.4	178.6	146.7	121.0	98.2	74.9	62.8	34.8	25.0	22.0	22.1	18.3	12.9

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		0.1	-0.6	6.6	14.8	9.9	-17.4	5.1	-1.6	9.7	-8.1
Closing Cash Balance		51.8	51.6	176.5	170.0	155.2	56.8	74.2	69.1	159.3	149.7

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		70.1	87.8	64.0	31.4	60.6	49.6	42.1	39.8	21.0	36.4	15.4	8.2	7.2	7.7	8.0	4.5
Real Free Cash Flow		70.1	87.8	64.0	31.4	60.6	49.6	42.1	39.8	21.0	36.4	15.4	8.2	7.2	7.7	8.0	4.5

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		24.4	3.6	7.9	46.2	6.5	26.7	8.4	15.9	19.1	24.6
Real Free Cash Flow		24.4	3.6	7.9	46.2	6.5	26.7	8.4	15.9	19.1	24.6