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 Life Insurance Company Limited

601628.SS

Valuace

Růst

Zdraví

Cena

¥ 37.02

0.00 (0.00%)

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	492.0	608.9	512.2	734.8	804.0	824.5	805.0	729.5	627.4	643.4	540.8	507.4	440.8	417.9	371.5	370.9	385.8
Cost of Revenues	0.4	0.0	1.8	-94.4	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
Gross Profit	491.6	608.9	510.4	829.3	804.0	824.5	805.0	729.5	627.4	643.4	540.8	507.4	440.8	417.9	371.5	370.9	385.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	154.9	159.7	71.7	105.7	59.0	116.1	67.5	116.9	126.9	531.6
Cost of Revenues	0.0	0.0	0.0	0.4	0.0	0.0	0.0	0.4	0.0	0.0
Gross Profit	154.9	159.7	71.7	105.3	59.0	116.1	67.5	116.4	126.9	531.6

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	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	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	41.1	39.9	40.8	37.7	40.3	37.5	36.0	31.9	27.5	25.4	24.8	23.3	21.5	20.3
Depreciation & Amortization	0.0	4.9	5.0	4.8	5.3	5.3	5.2	4.4	2.6	2.2	2.1	2.0	2.1	2.0	1.9	1.9	1.8
Total Operating Expenses	312.7	427.3	395.2	722.6	-776.5	-785.5	-760.9	-678.6	-609.9	-601.7	-516.9	-461.5	-400.4	-391.6	-360.5	-349.7	-346.6
Operating Income	179.1	181.6	115.2	12.2	27.5	39.0	44.1	50.9	17.5	41.7	23.8	45.9	40.4	26.3	11.0	21.2	39.2

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	0.0	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	0.0	0.0	0.0	0.0	0.0	0.0	11.5	9.4
Depreciation & Amortization	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.1	1.1
Total Operating Expenses	178.0	0.1	61.9	72.7	67.3	40.3	46.3	89.7	-125.6	-566.5
Operating Income	-23.1	159.8	9.8	32.6	-8.3	75.8	21.2	26.8	1.3	-34.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	29.8	0.0	116.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	3.1	4.2	0.0	0.0	4.9	5.6	3.7	4.3	4.1	4.6	4.8	4.3	4.7	4.0	2.6	0.9	0.0
Other Expense	2.6	0.0	0.0	-0.4	-3.4	11.5	10.4	8.9	8.1	7.5	6.5	5.1	4.2	4.3	3.3	3.1	3.0
IBT	181.6	181.6	115.2	11.9	24.0	50.5	54.5	59.8	13.9	41.7	23.8	45.9	40.4	29.5	11.0	20.5	41.0
Income Tax Expense	25.1	25.1	6.3	-10.8	-9.5	-1.9	3.1	0.8	2.0	8.9	4.3	10.7	7.9	4.4	-0.3	2.0	7.2
Net Income	154.1	154.1	106.9	21.1	32.1	50.9	50.3	58.3	11.4	32.3	19.1	34.7	32.2	24.8	11.1	18.3	33.6

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	0.0	0.0	0.0	29.8	0.0	0.0	0.0	28.5	0.0	0.0
Interest Expense	1.2	0.9	0.9	0.0	-110.0	112.0	0.8	89.3	0.0	0.0
Other Expense	0.0	2.6	0.0	0.0	-0.1	-0.1	-0.1	0.0	-0.1	-1.0
IBT	-23.1	162.3	9.8	32.6	-8.4	75.8	21.1	26.8	5.9	-31.6
Income Tax Expense	-9.9	34.5	-2.9	3.3	-11.5	8.9	3.1	5.8	0.6	-12.0
Net Income	-13.7	126.9	12.1	28.8	2.4	66.2	17.6	20.6	4.9	-19.9

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	¥0.75	¥1.14	¥1.80	¥1.77	¥2.05	¥0.40	¥1.13	¥0.66	¥1.22	¥1.14	¥0.88	¥0.39	¥0.65	¥1.19
EPS Diluted	¥0.00	¥0.00	¥0.00	¥0.75	¥1.14	¥1.80	¥1.77	¥2.05	¥0.40	¥1.13	¥0.66	¥1.22	¥1.14	¥0.88	¥0.39	¥0.65	¥1.19
Shares Outstanding	28.3	28.3	28.3	28.1	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3
Diluted Shares Outstanding	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3

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	$0.17	$-0.71
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.17	$-0.71
Shares Outstanding	28.3	28.3	28.3	28.2	28.3	28.3	28.3	28.3	28.3	28.3
Diluted Shares Outstanding	28.3	28.3	28.3	28.2	28.3	28.3	28.3	28.3	28.3	28.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	74.4	86.5	149.6	127.6	60.4	56.6	53.3	50.8	48.6	67.0	76.1	47.0	21.3	68.7	56.0	47.9
Short Term Investments	2,060.7	0.0	2,263.0	1,738.1	1,429.3	1,215.6	1,059.0	870.5	810.7	766.4	770.5	607.5	491.5	504.3	544.5	441.6
Total Cash & ST Investments	90.4	86.5	2,412.6	1,865.7	1,489.7	1,272.2	1,112.3	921.3	859.3	833.5	846.6	654.6	512.9	573.0	600.5	489.4
Accounts Receivable	0.0	0.0	0.0	19.7	20.4	24.4	21.7	26.1	30.7	15.6	24.3	11.2	18.7	15.9	8.3	7.3
Inventory	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
Other Current Assets	2,161.7	2,073.4	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 Current Assets	2,161.7	2,159.9	2,412.6	1,885.4	1,510.1	1,296.6	1,133.9	947.5	890.1	849.0	870.9	665.7	531.6	588.9	608.7	496.7

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	120.9	101.8	86.5	76.5	74.4	257.9	149.6	158.6	195.2	-1.5
Short Term Investments	0.0	0.0	0.0	0.0	2,060.7	0.0	2,263.0	2,043.8	2,687.2	2,013.7
Total Cash & ST Investments	120.9	101.8	86.5	76.5	90.4	257.9	2,412.6	2,202.4	2,882.5	2,013.7
Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	133.2	0.0	121.9
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-314.5	-596.8	-345.0
Other Current Assets	-120.9	-101.8	2,073.4	2,432.3	2,071.3	1,866.4	0.0	0.0	0.0	343.6
Total Current Assets	0.0	0.0	2,159.9	2,508.8	2,161.7	2,124.3	2,412.6	2,335.7	2,882.5	2,134.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	54.8	55.2	54.8	56.4	56.9	55.8	55.3	47.3	42.7	30.4	27.0	25.3	23.4	21.8	20.2	18.9
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	8.3	8.3	8.4	8.1	8.0	8.1	7.8	7.9	6.2	5.9	6.0	6.1	6.2	6.3	0.0	0.0
Long-Term Investments	274.9	6,037.6	4,481.0	3,797.3	3,427.8	2,806.1	2,352.3	2,017.6	1,826.1	1,690.0	1,459.8	1,222.3	1,063.5	1,015.4	1,393.8	1,266.6
Other Long-Term Assets	3,703.3	628.4	4,408.3	-30.4	-3,492.7	-2,870.0	-2,415.4	-2,072.8	-1,875.0	-1,726.3	-1,492.7	-1,253.7	-1,093.1	-1,043.5	-1,414.0	-1,285.5
Total Long-Term Assets	4,128.8	6,769.5	8,987.5	3,853.7	3,492.7	2,870.0	2,415.4	2,072.8	1,875.0	1,726.3	1,492.7	1,253.7	1,093.1	1,043.5	1,414.0	1,285.5
Total Assets	6,290.5	6,769.5	5,888.5	5,252.0	4,891.1	4,252.4	3,726.7	3,254.4	2,897.6	2,697.0	2,448.3	2,246.6	1,972.9	1,890.8	1,583.9	1,410.6

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	54.3	54.9	55.2	54.4	54.8	54.3	54.8	54.6	55.3	55.1
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	8.1	8.2	8.3	8.2	8.3	8.3	8.4	8.3	8.4	8.4
Long-Term Investments	6,521.8	6,238.4	6,037.6	282.8	274.9	266.4	4,481.0	4,293.0	4,671.6	4,128.1
Other Long-Term Assets	-6,630.7	-6,340.5	628.4	3,617.9	3,703.3	3,566.7	-4,574.4	-33.9	-34.7	-19.6
Total Long-Term Assets	0.0	0.0	6,769.5	3,972.8	4,128.8	3,920.6	4,574.4	4,355.9	4,726.9	4,191.7
Total Assets	7,292.4	6,976.4	6,769.5	6,481.6	6,290.5	6,044.9	5,888.5	5,759.4	5,507.2	5,462.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	1.1	0.0	67.3	60.8	56.8	62.1	58.4	54.7	50.5	42.8	32.7	25.6	24.8	19.3	12.0	8.3
Short-Term Debt	112.1	0.1	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
Other Current Liabilities	30.8	514.4	-68.4	-60.8	-56.8	-62.1	-58.4	-54.7	-50.5	-42.8	-32.7	-25.6	-24.8	-19.3	-12.0	-8.3
Current Liabilities	146.8	516.1	260.9	60.8	56.8	62.1	58.4	54.7	50.5	42.8	32.7	25.6	24.8	19.3	12.0	8.3

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	5,241.5	67.3	68.1	69.0	66.0
Short-Term Debt	209.8	0.1	0.1	0.0	112.1	166.4	0.0	0.0	0.0	0.0
Other Current Liabilities	-211.5	-1.8	514.4	27.6	30.8	-0.3	-68.4	-69.1	-69.2	-67.6
Current Liabilities	0.0	0.0	516.1	28.9	146.8	5,411.7	67.3	72.3	69.0	73.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	12.7	49.2	49.0	49.3	55.9	57.2	58.1	20.2	18.8	54.2	70.6	70.6	68.0	68.0	69.8	70.2
Capital Leases	1.3	1.3	1.3	1.6	2.2	2.7	3.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	67.9	0.1	0.0	0.3	7.5	15.3	10.3	0.0	4.9	7.8	17.0	19.4	4.9	7.9	1.5	11.8
Total Liabilities	5,786.4	6,248.3	5,418.4	4,806.9	4,404.4	3,795.5	3,317.4	2,931.1	2,572.3	2,389.3	2,122.1	1,959.2	1,750.4	1,675.4	1,390.5	1,200.1

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	37.0	42.8	49.2	48.9	14.0	14.1	49.0	48.9	10.4	49.1
Capital Leases	1.4	1.4	1.3	1.3	1.3	1.2	1.3	1.3	1.4	1.5
Def. Tax Liability	1.1	0.5	0.1	0.0	67.9	-5,270.0	1.5	0.6	1.3	0.7
Total Liabilities	6,756.8	6,431.8	6,248.3	5,903.9	5,786.4	5,554.2	5,418.4	5,307.9	48.3	4,992.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3
Retained Earnings	307.9	362.4	201.3	201.7	201.3	183.9	170.5	133.0	139.2	122.6	123.1	109.9	95.2	72.8	79.9	180.4
Comprehensive Income	157.7	65.2	176.7	206.2	249.1	237.9	197.2	149.3	145.7	145.0	163.4	145.9	96.9	112.3	0.0	0.0
Total Common Equity	493.8	509.7	460.1	436.2	478.6	450.1	403.8	318.4	320.9	303.6	322.5	284.1	220.3	213.4	191.5	208.7

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	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3	28.3
Retained Earnings	392.1	391.3	362.4	375.1	307.9	303.7	201.3	200.0	296.4	219.6
Comprehensive Income	103.3	113.0	65.2	163.4	157.7	148.4	176.7	213.6	153.3	213.1
Total Common Equity	523.6	532.5	509.7	566.7	493.8	480.4	460.1	441.9	477.9	461.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		126.1	49.3	49.0	49.3	55.9	57.2	58.1	20.2	18.8	54.2	70.6	70.6	68.0	68.0	69.8	70.2
Book Value		504.1	521.2	470.0	445.1	486.7	456.9	409.3	323.3	325.3	307.6	326.2	287.3	222.6	215.4	193.4	210.5

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		12.0	12.0	11.6	10.9	10.3	10.3	9.9	9.6	9.6	9.3
Book Value		523.6	532.5	509.7	566.7	493.8	480.4	460.1	441.9	477.9	461.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	43.2	154.1	108.9	22.6	24.0	50.5	54.5	59.8	13.9	41.7	23.8	45.9	40.4	29.5	11.0	18.3	33.6
Depreciation & Amortization	4.6	4.9	5.0	4.6	5.3	5.3	5.2	4.4	2.6	2.2	2.1	2.0	2.1	2.0	1.9	1.9	1.8
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	0.0
Change Working Capital	103.8	13.1	-16.0	94.1	43.2	1.1	21.6	58.7	40.9	116.3	49.7	-29.2	37.3	22.9	-14.6	-18.1	2.2
Change In Accounts Receivable	31.7	0.0	0.0	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	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 In Inventories	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	0.0
Other Non-cash Items	360.0	484.0	280.8	266.9	279.5	229.5	222.7	163.2	90.1	40.8	13.5	-37.6	-1.6	14.0	133.9	131.9	141.0
Cash from Operations	508.2	0.0	0.0	388.2	352.0	286.4	304.0	286.0	147.6	201.0	89.1	-18.8	78.2	68.3	132.2	134.0	178.6

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	-13.7	126.9	0.0	0.0	0.0	0.0	0.0	0.0	4.9	0.1
Depreciation & Amortization	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.1	1.1
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	0.0	0.0	0.0	564.1	0.0	0.0	0.0	105.7	-1.9
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.5	28.2
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	132.6	16.7	107.9	192.5	-531.9	66.0	96.8	183.8	-62.9	90.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	48.8	90.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-111.5	-3.1	-4.0	-4.2	-3.1	-5.5	-7.5	-11.4	-19.5	-9.6	-5.3	-8.4	-5.0	-3.7	-5.3	-4.9	-4.8
Acquisitions	-36.4	43.6	-5.1	-34.0	-1.0	-6.5	-12.8	-22.0	-34.9	-37.3	-65.2	3.1	-5.7	-2.4	-1.3	4.9	-9.9
Investments	-2,305.6	-3,340.2	-2,750.9	-1,791.6	-1,339.3	-1,155.6	-932.2	-1,049.9	-629.5	-1,016.8	-710.6	-576.1	-428.4	-346.4	-298.9	-248.3	-342.3
Sales of Investment	1,922.6	2,560.3	2,413.5	1,395.1	991.8	619.6	543.8	695.7	437.4	679.7	569.0	453.8	329.3	267.7	162.1	155.8	179.6
Other Investing Activities	-18.3	0.0	0.0	6.6	186.6	154.3	115.8	140.1	8.3	210.3	107.4	194.6	40.5	24.5	-60.4	-41.1	41.6
Cash from Investing	-543.6	0.0	0.0	-428.1	-165.0	-393.7	-292.8	-247.5	-238.4	-173.7	-104.7	67.0	-69.3	-60.2	-203.8	-133.6	-135.9

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	-1.5	0.1	0.3	-2.0	-1.5	0.0	-0.9	-1.7	-2.2	-106.8
Acquisitions	49.0	-1.3	-2.6	-1.8	-0.2	-0.5	-3.3	-1.0	-23.0	-9.1
Investments	-837.8	-1,100.0	-624.5	-777.9	-619.4	-752.5	-809.3	-569.7	-389.7	-531.3
Sales of Investment	586.6	959.7	508.3	576.6	584.0	644.4	617.6	567.5	294.5	519.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.0	-17.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-115.5	-145.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-140.8	0.0	0.0	-1.7	-9.6	-1.5	-8.0	-1.7	0.0	-38.0	-30.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	218.5	49.3	0.3	1.3	3.1	0.2	7.1	39.7	1.4	2.6	13.5	0.0	2.6	0.0	-1.8	-0.4	70.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	8.0	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	-9.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-22.8	0.0	0.0	-22.2	-18.4	-18.1	-20.8	-4.9	-11.7	-7.2	-12.3	-11.5	-8.5	-4.0	-6.5	-11.3	-19.8
Other Financing Activities	92.4	0.0	0.0	84.1	-92.1	130.7	22.2	-29.4	104.7	-0.4	48.5	-7.9	25.2	-52.1	91.6	19.3	-10.9
Cash from Financing	-70.5	0.0	0.0	60.3	-120.1	111.1	-7.8	-36.1	93.0	-45.6	6.3	-19.4	16.7	-56.1	85.1	8.0	-30.7

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	37.0	-5.9	-6.4	0.3	-77.1	-54.5	131.6	35.1	-34.4
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	0.0	0.0	0.0	0.0	0.0	-2.1	-15.2
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	59.6	33.4
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	57.6	18.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-137.5	-53.7	-62.6	20.5	67.1	3.8	3.3	2.5	2.2	-18.5	-9.1	29.1	25.7	-48.1	13.5	8.1	11.7
Closing Cash Balance		74.4	20.0	85.5	148.1	127.6	60.4	56.6	53.3	50.8	48.6	67.0	76.1	47.0	21.3	69.5	56.0	47.9

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		-83.6	80.2	18.8	15.3	10.6	-13.8	-165.5	106.2	-9.1	-37.5
Closing Cash Balance		20.0	103.5	119.6	100.9	85.5	74.9	88.7	254.2	148.1	157.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		396.7	653.0	374.8	384.1	348.9	281.0	296.6	274.6	128.0	191.4	83.8	-27.2	73.2	64.6	126.9	129.1	173.8
Real Free Cash Flow		396.7	653.0	374.8	384.1	348.9	281.0	296.6	274.6	128.0	191.4	83.8	-27.2	73.2	64.6	126.9	129.1	173.8

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		117.3	143.7	108.2	190.5	30.7	66.1	95.9	182.1	46.6	-16.8
Real Free Cash Flow		117.3	143.7	108.2	190.5	30.7	66.1	95.9	182.1	46.6	-16.8