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 Merchants Securities Co., Ltd.

600999.SS

Valuace

Růst

Zdraví

Cena

¥ 15.76

-0.04 (-0.24%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (CNY)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	27.16	24.90	20.86	18.28	17.56	27.83	23.24	17.83	10.40	12.51	11.07	24.74	10.66	5.80	4.40	4.95	6.12
Cost of Revenues	3.50	0.00	0.00	3.79	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
Gross Profit	23.66	24.90	20.86	14.49	17.56	27.83	23.24	17.83	10.40	12.51	11.07	24.74	10.66	5.80	4.40	4.95	6.12

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	6.63	8.56	7.25	4.72	6.68	4.45	5.28	4.28	4.92	3.70
Cost of Revenues	0.00	1.70	1.80	0.00	0.00	0.00	0.00	0.00	2.88	2.35
Gross Profit	6.63	6.86	5.45	4.72	6.68	4.45	5.28	4.28	2.05	1.35

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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	0.00
Selling General & Admin Expenses	0.00	0.00	0.00	2.32	8.65	11.07	9.67	7.54	5.67	6.11	4.83	9.82	4.78	3.07	2.55	2.39	2.29
Depreciation & Amortization	0.00	0.00	0.00	0.58	0.54	0.52	0.48	0.44	0.14	0.13	0.09	0.09	0.08	0.08	0.09	0.09	0.09
Total Operating Expenses	10.07	10.91	9.63	10.51	10.14	15.24	12.82	9.82	5.76	6.21	5.24	11.49	5.37	3.43	2.80	2.66	2.58
Operating Income	13.59	13.99	11.23	0.00	17.85	13.69	11.30	8.74	11.77	7.09	6.44	13.61	4.94	3.78	2.46	2.96	4.34

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	2.31	1.91
Depreciation & Amortization	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.19	0.19
Total Operating Expenses	2.62	2.96	2.26	2.23	3.02	-3.11	2.58	2.00	2.55	2.37
Operating Income	4.01	3.90	3.19	2.49	3.66	7.56	2.70	2.27	2.37	1.70

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	4.53	0.00	10.02	10.98	10.67	11.34	9.72	8.29	8.19	1.80	0.90	2.62	1.91	1.97	1.15	1.08	0.91
Interest Expense	3.90	0.00	8.89	9.52	9.33	9.65	7.12	6.39	6.34	0.00	0.00	0.00	0.00	1.14	0.59	0.39	0.42
Other Expense	0.43	0.04	-0.01	9.28	-9.32	0.01	0.01	0.03	-6.32	0.02	0.01	0.02	0.03	-1.13	-0.59	-0.39	-0.42
IBT	14.03	14.03	11.22	9.28	8.53	13.70	11.31	8.77	5.45	7.11	6.45	13.63	4.97	2.65	1.88	2.56	3.92
Income Tax Expense	1.10	0.00	0.83	0.53	0.45	2.05	1.81	1.46	1.00	1.30	1.04	2.71	1.09	0.41	0.23	0.56	0.69
Net Income	12.30	12.30	10.39	8.76	8.07	11.65	9.49	7.28	4.42	5.79	5.40	10.91	3.85	2.23	1.65	2.01	3.23

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	0.00	0.00	2.22	2.31	2.68	2.31	2.43	2.60	2.83	2.73
Interest Expense	0.00	0.00	1.80	2.11	2.23	2.09	2.09	2.48	2.68	2.35
Other Expense	0.04	0.40	0.00	0.00	0.00	-4.97	0.00	0.00	-0.09	2.73
IBT	4.05	4.29	3.19	2.49	3.66	2.59	2.70	2.27	2.37	1.70
Income Tax Expense	0.00	0.61	0.31	0.19	0.42	0.19	0.11	0.11	0.02	0.03
Net Income	3.43	3.69	2.88	2.31	3.24	2.40	2.59	2.16	2.36	1.67

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	¥0.94	¥0.86	¥1.25	¥1.06	¥0.82	¥0.45	¥0.65	¥0.75	¥1.56	¥0.60	¥0.40	¥0.29	¥0.36	¥0.57
EPS Diluted	¥0.00	¥0.00	¥0.00	¥0.94	¥0.86	¥1.25	¥1.06	¥0.82	¥0.45	¥0.65	¥0.75	¥1.56	¥0.60	¥0.40	¥0.29	¥0.36	¥0.57
Shares Outstanding	8.70	8.70	9.19	8.71	9.39	9.32	8.95	8.88	9.88	8.94	7.16	7.00	6.45	5.61	5.67	5.63	5.64
Diluted Shares Outstanding	8.70	8.70	9.19	8.70	9.39	9.32	8.95	8.88	9.88	8.94	7.16	7.00	6.45	5.61	5.67	5.63	5.64

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	$0.27	$0.19
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.27	$0.19
Shares Outstanding	8.70	8.70	8.70	9.23	9.19	8.70	8.70	8.70	8.70	8.70
Diluted Shares Outstanding	8.70	8.70	8.70	9.23	9.19	8.70	8.70	8.70	8.70	8.70

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	16.87	286.24	244.33	230.94	225.64	196.19	134.40	105.64	74.47	72.94	84.41	71.03	25.30	34.13	36.35	66.19
Short Term Investments	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	-42.73
Total Cash & ST Investments	16.87	286.24	244.33	230.94	225.64	196.19	134.40	105.64	74.47	72.94	84.41	71.03	25.30	34.13	36.35	23.46
Accounts Receivable	86.77	0.68	0.66	0.96	1.06	1.00	0.76	0.71	2.83	2.15	4.21	2.47	1.93	0.05	0.03	0.01
Inventory	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
Other Current Assets	-103.64	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
Total Current Assets	0.00	286.92	244.99	231.90	226.70	197.19	135.17	106.35	77.30	75.08	88.62	73.50	27.23	34.18	36.38	23.47

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	262.34	249.31	286.24	246.57	207.86	207.42	244.33	225.08	232.99	236.75
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	262.34	249.31	286.24	246.57	207.86	207.42	244.33	225.08	232.99	236.75
Accounts Receivable	0.82	0.59	0.68	0.43	0.59	0.55	0.66	83.07	89.51	0.79
Inventory	0.00	0.00	0.00	0.00	0.00	0.00	106.84	95.21	104.56	99.88
Other Current Assets	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Current Assets	263.17	249.90	286.92	247.00	208.45	207.97	244.99	225.91	233.86	237.54

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2.58	2.40	2.73	2.72	2.73	2.75	2.73	1.63	1.83	1.78	1.52	1.30	1.09	0.94	0.91	0.91
Goodwill	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Intangible Assets	0.75	1.00	0.70	0.43	0.43	0.43	0.44	0.45	0.02	0.02	0.02	0.02	0.02	0.01	0.01	0.02
Long-Term Investments	381.46	-248.11	386.36	319.26	321.31	238.60	203.47	159.77	114.86	79.36	104.48	55.47	26.92	33.76	26.76	27.40
Other Long-Term Assets	-382.22	678.35	-389.80	-322.42	-324.48	-241.79	-206.65	-161.86	-116.72	-81.18	-106.04	-56.80	-28.04	-34.72	-27.70	-28.34
Total Long-Term Assets	7.70	434.24	1,068.09	322.42	324.48	241.79	206.65	161.86	116.72	81.18	106.04	56.80	28.04	34.72	27.70	28.34
Total Assets	642.95	721.16	695.85	611.66	597.22	499.73	381.77	304.93	285.64	243.06	291.66	193.41	83.16	75.54	68.86	95.36

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	2.34	2.33	2.40	2.50	2.58	2.65	2.73	2.67	2.71	2.74
Goodwill	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Intangible Assets	0.99	0.99	1.00	0.77	0.75	0.70	0.70	0.54	0.48	0.43
Long-Term Investments	-249.34	-255.02	-248.11	-241.09	-235.56	-241.42	386.36	352.80	344.41	320.46
Other Long-Term Assets	655.28	662.17	678.35	656.44	661.60	671.94	-1.58	-1.86	-1.68	-1.74
Total Long-Term Assets	409.69	411.39	434.24	419.76	430.68	434.61	389.80	356.01	347.61	323.64
Total Assets	672.86	661.29	721.16	666.76	639.13	642.58	695.85	624.02	627.55	600.54

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	33.50	25.03	38.08	25.11	29.04	14.76	4.94	2.24	4.13	6.41	9.45	7.10	1.05	0.03	0.01	0.02
Short-Term Debt	251.92	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 Current Liabilities	-251.92	204.44	5.53	-25.11	-29.04	-14.76	-4.94	-2.24	-4.13	-6.41	-9.45	-7.10	-1.05	-0.03	-0.01	-0.02
Current Liabilities	251.92	230.28	44.09	25.11	29.04	14.76	4.94	2.24	4.13	6.41	9.45	7.10	1.05	0.03	0.01	0.02

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	27.48	22.42	25.03	33.45	33.50	34.08	38.08	37.01	35.40	34.12
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	172.97	173.63	204.44	182.49	148.31	155.13	-38.51	-37.86	-36.02	-34.68
Current Liabilities	201.03	196.68	230.28	216.46	182.24	189.62	38.08	37.01	35.40	34.12

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	77.54	196.54	0.91	183.59	187.54	145.42	111.87	94.75	103.80	77.37	88.38	32.09	20.36	0.90	0.71	0.53
Capital Leases	0.85	0.00	0.91	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
Def. Tax Liability	4.34	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
Total Liabilities	533.32	590.91	573.82	496.42	484.63	393.90	296.64	224.14	206.31	183.14	243.22	151.81	55.97	49.77	44.19	71.38

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	165.42	178.78	196.54	155.95	169.83	171.16	0.00	0.00	0.00	0.00
Capital Leases	0.00	0.00	0.00	0.00	0.00	0.00	0.91	1.25	0.92	1.27
Def. Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00	0.56	0.56	0.59	0.47
Total Liabilities	541.39	529.63	590.91	540.71	514.60	518.20	573.82	504.38	509.31	482.99

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	8.70	8.70	8.70	8.70	8.70	8.70	6.70	6.70	6.70	6.70	5.81	5.81	4.66	4.66	4.66	3.59
Retained Earnings	35.36	38.35	33.49	28.78	27.73	22.92	19.26	17.15	16.99	14.36	12.66	9.27	7.43	6.47	6.03	5.65
Comprehensive Income	25.05	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
Total Common Equity	109.45	130.18	121.96	115.16	112.50	105.74	85.05	80.72	79.23	59.83	48.35	41.54	27.16	25.77	24.67	23.98

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	8.70	8.70	8.70	8.70	8.70	8.70	8.70	8.70	8.70	8.70
Retained Earnings	39.35	40.54	38.35	36.83	35.36	35.59	33.49	32.99	31.32	31.05
Comprehensive Income	0.00	0.00	0.00	0.00	0.00	0.00	24.42	62.87	22.79	62.72
Total Common Equity	131.40	131.58	130.18	125.97	124.45	124.30	121.96	119.55	118.16	117.47

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		330.32	196.54	215.43	183.59	187.54	145.42	111.87	94.75	103.80	77.37	88.38	32.09	20.36	0.90	0.71	0.53
Book Value		109.63	130.25	122.04	115.24	112.59	105.82	85.13	80.79	79.33	59.92	48.43	41.60	27.18	25.77	24.67	23.98

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.08	0.07	0.07	0.08	0.08	0.08	0.08	0.08	0.09	0.08
Book Value		131.40	131.58	130.18	125.97	124.45	124.30	121.96	119.55	118.16	117.47

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	8.76	12.30	10.39	8.19	8.08	11.66	9.50	7.31	4.45	5.80	5.42	10.93	3.88	2.24	1.65	2.01	3.23
Depreciation & Amortization	0.33	0.00	0.69	0.77	0.54	0.52	0.48	0.44	0.14	0.13	0.09	0.09	0.08	0.08	0.09	0.09	0.09
Stock-Based Compensation	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	0.00
Change Working Capital	-27.76	0.00	45.32	17.75	47.27	-55.40	-19.65	3.36	26.77	-49.54	-32.89	-33.19	15.45	-21.35	-4.70	-27.74	-3.62
Change In Accounts Receivable	-27.76	0.00	25.40	-39.60	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 Accounts Payable	0.00	0.00	0.00	57.35	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	0.00	0.00
Other Non-cash Items	46.88	-12.30	-1.68	0.40	6.62	2.03	-0.14	-1.12	2.81	1.06	3.43	3.87	0.20	0.61	-0.21	0.08	-0.47
Cash from Operations	27.58	0.00	0.00	27.10	62.50	-41.19	-9.81	9.99	34.17	-42.55	-23.94	-18.31	19.61	-18.43	-3.18	-25.57	-0.78

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	3.43	3.69	0.00	0.00	0.00	0.00	0.00	0.00	2.34	1.67
Depreciation & Amortization	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.19	-0.28
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	0.00	0.00	40.11	0.00	0.00	0.00	0.00	0.00	-39.60	11.84
Change In Accounts Receivable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-39.60	11.84
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	-3.43	-15.09	-7.13	-37.21	-21.67	58.96	10.80	6.64	51.56	-19.60
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	14.50	-6.37

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-0.62	-0.76	-0.61	-0.56	-0.41	-0.37	-0.24	-0.46	-0.27	-0.44	-0.40	-0.36	-0.28	-0.16	-0.20	-0.15
Acquisitions	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	20.56	0.00	0.00	0.00	0.00	0.00
Investments	-38.32	-17.05	-25.84	-20.67	0.00	0.00	-3.98	-19.71	-8.30	-0.95	-20.56	0.00	-0.32	-0.19	-0.42	-0.19
Sales of Investment	2.89	3.54	2.35	2.10	14.22	2.89	2.42	1.90	0.93	11.15	0.12	0.07	0.18	0.15	0.35	0.46
Other Investing Activities	0.00	0.00	-2.35	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
Cash from Investing	-38.06	0.00	-26.45	-19.13	13.81	2.52	-1.80	-18.27	-7.63	9.77	-0.29	-0.29	-0.42	-0.20	-0.27	0.12

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-0.11	-0.09	-0.02	-0.45	-0.15	-0.09	-0.07	-0.37	-0.09
Acquisitions	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	-0.02	-3.50	-1.07	-1.45	-11.03	-24.21	-1.64
Sales of Investment	-3.67	-1.84	15.58	0.78	0.75	1.35	0.66	0.55	0.33
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash from Investing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-24.03	-1.39

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-153.28	0.00	0.00	16.28	-85.60	-132.74	-123.49	-98.30	-92.85	-70.86	-29.73	-47.51	-30.91	-22.90	-10.60	0.00	-4.00
Debt Issued	313.90	196.54	-18.88	48.12	81.65	174.85	157.04	115.42	83.80	97.29	18.72	103.80	42.64	42.35	10.79	0.18	4.53
Issuance 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	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	0.00	0.00
Dividends Paid	-8.51	0.00	0.00	-8.17	-11.23	-9.46	-7.72	-6.99	-7.41	-5.14	-6.60	-5.76	-1.83	-0.91	-0.81	-1.08	-1.91
Other Financing Activities	91.65	0.00	0.00	-0.41	75.82	177.92	168.53	110.05	79.18	112.66	30.06	104.22	50.13	39.52	12.68	0.21	0.21
Cash from Financing	-7.79	0.00	0.00	7.70	-21.01	35.72	37.32	4.76	-21.08	36.66	-6.28	50.95	17.40	15.70	1.27	-0.87	-5.70

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	28.14	3.53
Debt Issued	165.42	-13.37	-17.76	40.59	-13.87	-1.34	-44.26	77.83	-0.42
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	-1.61	-3.33
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.92	-0.11
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	27.45	0.09

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		12.70	-19.19	30.37	10.99	23.55	8.04	29.35	13.17	-4.75	-14.20	-19.72	32.79	36.73	-3.28	-2.11	-26.93	-6.53
Closing Cash Balance		16.87	0.00	176.64	146.27	135.28	111.74	103.69	74.34	61.17	65.92	80.12	99.85	67.06	30.32	33.61	35.72	62.64

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		-18.54	0.45	17.59	-42.53	18.63	40.15	2.11	-30.53	17.80	-7.85
Closing Cash Balance		0.00	18.54	151.70	134.11	176.64	158.01	117.85	115.74	146.27	128.47

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		26.96	0.00	53.96	26.50	61.94	-41.61	-10.18	9.75	33.70	-42.82	-24.38	-18.71	19.25	-18.71	-3.34	-25.76	-0.93
Real Free Cash Flow		26.96	0.00	53.96	26.50	61.94	-41.61	-10.18	9.75	33.70	-42.82	-24.38	-18.71	19.25	-18.71	-3.34	-25.76	-0.93

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		0.00	-11.52	32.90	-37.23	-22.12	58.80	10.71	6.58	14.13	-6.46
Real Free Cash Flow		0.00	-11.52	32.90	-37.23	-22.12	58.80	10.71	6.58	14.13	-6.46