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

Atlantica Sustainable Infrastructure plc

Valuace

Růst

Zdraví

Cena

$ 21.99

0.00 (0.00%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	1,160.1	1,099.9	1,102.0	1,211.7	1,013.3	1,011.5	1,043.8	1,029.5	971.8	790.9	362.7	210.9	107.2
Cost of Revenues	264.7	203.6	219.4	265.5	146.6	151.6	10.6	0.0	26.9	23.2	39.2	24.7	5.8
Gross Profit	895.4	896.3	882.7	946.3	866.7	859.9	1,033.2	1,029.5	944.9	767.6	323.5	186.2	101.4

Revenue	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Total Revenues	347.5	328.3	242.9	241.3	304.0	312.1	242.5	243.6	303.1	307.8
Cost of Revenues	0.0	-3.1	53.9	213.9	120.0	47.7	49.3	53.9	51.8	57.4
Gross Profit	347.5	331.4	189.1	27.4	184.0	264.4	193.2	189.8	251.4	250.5

Operating Income	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
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
Selling General & Admin Expenses	23.6	190.2	80.2	78.8	54.5	32.2	15.1	18.9	14.7	5.8	29.7	26.9	11.8
Depreciation & Amortization	460.4	418.3	507.2	470.3	457.0	321.2	362.7	311.0	332.9	261.3	125.5	46.9	20.2
Total Operating Expenses	468.3	554.2	824.3	857.9	640.2	511.0	545.3	533.4	542.4	423.1	150.2	74.6	33.6
Operating Income	284.8	342.0	277.7	353.9	373.1	500.4	487.9	458.0	402.4	344.5	173.3	111.6	67.7

Operating Income	TTM	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
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	23.6	26.5	51.8	45.8	21.5	40.8	46.6
Depreciation & Amortization	115.4	103.2	109.0	132.9	59.1	103.4	103.8	106.9	157.5	126.1
Total Operating Expenses	217.6	48.5	152.0	50.3	189.6	149.0	142.6	184.9	190.8	156.6
Operating Income	130.0	133.0	44.7	-22.9	114.3	118.5	58.6	58.7	64.7	95.8

Net Income	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	18.6	24.7	5.6	2.8	7.1	4.1	36.4	1.0	3.3	3.5	4.1	0.6	0.7
Interest Expense	366.9	375.9	333.3	361.3	378.4	408.0	425.0	463.7	408.0	333.9	179.6	95.8	58.2
Other Expense	-313.3	-304.8	-289.5	-328.6	-331.3	-394.9	6.8	1.3	-2.9	11.7	-19.4	-28.4	-6.0
IBT	44.8	37.2	-11.8	25.3	41.8	105.6	97.9	15.0	3.3	-174.4	-24.9	-13.6	4.2
Income Tax Expense	18.1	0.8	-9.7	36.2	24.9	31.0	42.7	119.8	1.7	23.8	4.4	-11.8	4.0
Net Income	30.0	43.4	-2.1	-10.9	16.9	62.1	41.6	-111.8	-4.9	-209.0	-31.6	-3.4	1.3

Net Income	TTM	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Interest Income	4.9	0.0	6.2	7.5	6.8	10.0	0.4	2.2	0.4	0.3
Interest Expense	100.6	83.5	93.3	89.5	80.1	89.6	83.3	89.0	70.9	69.5
Other Expense	-88.1	-78.8	-72.7	-73.7	-82.5	-74.3	-74.2	-85.2	-66.8	-65.2
IBT	41.9	54.2	-28.0	-23.2	31.9	44.3	-15.6	-26.6	-2.1	30.6
Income Tax Expense	25.0	26.6	-22.6	-10.8	13.8	7.5	-9.7	-22.7	6.9	10.0
Net Income	16.6	21.4	-5.4	-2.7	21.4	35.7	-6.0	-3.9	-9.0	16.1

Per Share Data	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$-0.02	$0.37	$-0.02	$-0.10	$0.17	$0.61	$0.42	$-1.12	$-0.05	$-2.25	$-0.40	$-0.04	$0.02
EPS Diluted	$-0.02	$0.37	$-0.02	$-0.10	$0.16	$0.61	$0.42	$-1.12	$-0.05	$-2.25	$-0.40	$-0.04	$0.02
Shares Outstanding	116.2	116.2	114.7	111.0	101.9	101.9	100.2	100.2	100.2	92.8	80.0	0.0	0.0
Diluted Shares Outstanding	120.1	116.2	118.5	114.5	103.4	101.1	100.2	100.2	100.2	92.8	80.0	79.0	80.0

Per Share Data	TTM	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
EPS	$0.00	$0.00	$0.00	$-0.02	$0.18	$0.31	$-0.05	$-0.03	$-0.08	$0.14
EPS Diluted	$0.00	$0.00	$0.00	$-0.02	$0.18	$0.30	$-0.05	$-0.03	$-0.08	$0.14
Shares Outstanding	116.2	116.2	116.2	116.2	116.2	116.2	116.1	116.1	112.7	112.7
Diluted Shares Outstanding	120.1	120.1	119.8	119.7	119.7	118.6	116.1	119.4	116.9	116.9

Current Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Cash And Equivalents	355.5	448.3	601.0	622.7	868.5	562.8	631.5	669.4	594.8	514.7	354.2	357.7	97.5	40.2
Short Term Investments	190.5	188.9	195.9	207.4	200.1	218.6	240.8	210.1	228.0	221.4	229.4	266.4	127.6	0.0
Total Cash & ST Investments	546.1	460.2	796.9	830.1	1,068.6	781.4	872.4	879.5	822.8	736.1	583.6	357.7	97.5	40.2
Accounts Receivable	335.3	273.8	200.3	307.1	331.7	317.6	236.4	244.4	207.6	197.3	129.7	364.0	233.7	226.5
Inventory	35.0	29.9	34.5	29.7	24.0	20.3	18.9	17.9	15.4	14.9	22.1	5.2	127.6	0.0
Other Current Assets	3.7	218.3	219.4	428,721.0	443,164.0	536.1	5.5	6.4	10.3	364.0	0.0	-266.4	-127.6	0.0
Total Current Assets	920.1	982.2	1,031.7	1,166.9	1,424.3	1,119.2	1,127.7	1,141.9	1,045.9	948.3	735.3	726.9	331.2	266.7

Current Assets	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Cash And Equivalents	434.6	355.5	452.1	448.3	594.6	486.8	602.9	601.0	781.6	668.2
Short Term Investments	196.4	190.5	180.6	188.9	173.5	166.3	179.5	195.9	184.4	178.8
Total Cash & ST Investments	631.0	546.1	632.7	637.2	768.1	653.1	782.3	796.9	966.0	847.0
Accounts Receivable	298.1	314.5	277.3	273.8	225.1	268.4	252.8	200.3	207.3	272.0
Inventory	38.1	35.0	31.2	29.9	27.7	39.7	35.2	34.5	31.9	33.0
Other Current Assets	69.5	24.5	304.7	41.4	65.3	15.8	16.3	219.4	29.1	26.9
Total Current Assets	1,036.7	920.1	1,036.6	982.2	1,083.1	981.0	1,092.9	1,031.7	1,234.2	1,178.9

Long-Term Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Property, Plant & Equipment	7,065.1	0.0	-585,924.0	-8,585,025.0	-8,514,076.0	-8,540.6	8,549.2	9,084.3	8,924.3	9,300.9	6,725.2	4,418.1	2,058.9	0.0
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
Intangible Assets	7,065.1	7,204.3	7,483.3	8,021.6	8,155.4	8,161.1	8,549.2	9,084.3	8,924.3	9,300.9	6,725.2	4,418.1	2,058.9	1,546.8
Long-Term Investments	373.1	230.3	436.3	391.2	206.4	231.5	106.1	101.0	124.8	150.0	5.7	387.3	734.1	180.2
Other Long-Term Assets	-7,065.1	136.6	585,924.0	8,585,025.0	8,514,076.0	8,540.6	-8,549.2	-9,084.3	-8,924.3	-9,300.9	-6,351.6	-4,389.3	-2,045.3	9.4
Total Long-Term Assets	7,616.2	7,732.2	8,069.2	8,585.0	8,514.1	8,540.6	8,791.3	9,350.4	9,251.9	9,642.2	7,228.7	4,887.1	2,866.9	1,780.5
Total Assets	8,536.3	8,714.3	9,100.9	9,751.9	9,938.4	9,659.8	9,919.0	10,492.3	10,297.8	10,590.5	7,964.0	5,613.9	3,198.1	2,047.2

Long-Term Assets	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Net Property, Plant & Equipment	1,106.9	-68.9	1,069.8	-7,204.3	867.0	843.4	849.2	-585,924.0	0.0	0.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	5,246.7	7,065.1	6,043.6	7,204.3	7,185.4	5,734.1	7,432.7	7,483.3	7,338.4	7,645.0
Long-Term Investments	921.3	373.1	237.5	366.9	441.3	1,013.3	270.7	436.3	284.1	291.5
Other Long-Term Assets	103.3	0.0	138.3	7,204.3	-867.0	168.5	-703.3	585,924.0	170.9	119.8
Total Long-Term Assets	7,553.8	7,616.2	7,672.4	7,732.2	7,778.6	7,916.6	8,012.8	8,069.2	7,912.1	8,192.2
Total Assets	8,590.4	8,536.3	8,709.0	8,714.3	8,861.6	8,897.6	9,105.7	9,100.9	9,146.3	9,371.1

Current Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Accounts Payable	169.2	77.3	140.2	113.9	92.6	128.1	192.0	155.1	160.5	104.4	54.1	101.4	111.8	166.2
Short-Term Debt	467.1	421.4	343.2	676.4	336.0	811.1	533.4	315.2	993.1	1,899.4	333.4	52.3	48.9	78.7
Other Current Liabilities	118.3	47.5	24.4	33.6	54.3	33.6	7.5	23.6	15.3	82.7	169.8	116.5	71.2	0.6
Current Liabilities	683.2	607.8	519.0	824.4	483.3	973.4	739.1	500.4	1,175.1	2,092.8	581.0	274.9	236.0	245.5

Current Liabilities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Accounts Payable	77.0	50.9	85.1	77.3	76.8	82.8	88.7	140.2	87.1	106.3
Short-Term Debt	597.3	467.1	478.1	421.4	440.2	350.0	380.8	343.2	392.8	373.5
Other Current Liabilities	102.8	118.3	44.8	47.5	54.4	61.1	44.6	24.4	83.8	89.2
Current Liabilities	829.0	683.2	670.2	607.8	619.0	532.5	546.2	519.0	569.9	569.7

Long-Term Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Long-Term Debt	4,888.9	5,065.1	5,227.0	5,382.9	5,895.3	4,765.0	5,241.8	5,803.1	5,005.5	4,235.8	3,868.0	2,842.3	1,320.0	1,003.2
Capital Leases	84.2	82.4	63.1	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	288.4	271.3	296.5	308.9	260.9	249.0	211.0	186.6	95.0	79.7	60.8	21.8	15.4	4.7
Total Liabilities	7,038.7	7,125.5	7,311.9	8,003.3	8,197.5	7,945.0	8,162.9	8,596.9	8,338.7	8,567.0	6,124.4	4,326.8	2,058.3	1,463.3

Long-Term Liabilities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Long-Term Debt	4,939.1	4,973.1	5,081.4	5,065.1	5,099.3	5,209.2	5,363.5	5,227.0	5,184.7	5,362.0
Capital Leases	83.5	84.2	84.7	82.4	80.8	69.8	70.3	63.1	0.0	0.0
Def. Tax Liability	299.1	288.4	270.8	271.3	288.0	279.9	283.7	296.5	293.8	296.6
Total Liabilities	7,145.6	7,038.7	7,170.2	6,272.7	7,168.8	7,189.8	7,395.9	7,311.9	7,341.0	7,574.2

Total Common Equity	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Common Stock	11.6	11.6	11.6	11.2	10.7	10.2	10.0	10.0	10.0	10.0	8.0	0.0	0.0	0.0
Retained Earnings	-333.6	-351.5	-397.5	-398.7	-373.5	-385.5	-449.3	-477.2	-365.4	-356.5	-2.0	0.0	0.0	0.0
Comprehensive Income	803.4	1,026.8	999.2	1,057.8	878.5	1,883.8	2,056.6	2,226.1	2,188.1	2,229.1	1,745.6	-27.6	-100.8	-81.8
Total Common Equity	1,345.7	1,423.5	1,599.9	1,542.4	1,527.4	1,508.5	1,617.4	1,758.9	1,832.7	1,882.6	1,751.6	1,217.9	1,081.2	536.0

Total Common Equity	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Common Stock	11.6	11.6	11.6	11.6	11.6	11.6	11.6	11.6	11.6	11.5
Retained Earnings	-316.0	-333.6	-356.0	-351.5	-349.6	-371.7	-407.7	-397.5	-402.5	-390.3
Comprehensive Income	1,060.1	1,131.0	984.3	1,026.8	1,110.6	1,152.7	936.0	999.2	1,003.4	1,023.9
Total Common Equity	1,292.4	1,345.7	1,376.4	1,423.5	1,509.2	1,529.3	1,526.5	1,599.9	1,599.1	1,604.4

Other		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Debt		5,356.0	5,486.5	5,570.3	6,059.3	6,231.3	5,576.1	5,775.2	6,118.3	5,998.7	6,135.2	4,201.5	2,894.7	1,368.9	1,081.9
Book Value		1,497.6	1,588.8	1,789.0	1,748.6	1,740.9	1,714.9	1,756.1	1,895.5	1,959.1	2,023.5	1,839.6	1,287.2	1,139.8	583.9

Other		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Total Debt		152.4	151.9	162.4	165.3	183.6	178.5	183.4	189.2	206.3	192.5
Book Value		1,292.4	1,345.7	1,376.4	1,423.5	1,509.2	1,529.3	1,526.5	1,599.9	1,599.1	1,604.4

Cash Flow From Operating Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	31.5	43.4	-2.1	-10.9	16.9	74.6	55.3	-104.9	1.7	-198.2	-29.3	-1.9	0.1
Depreciation & Amortization	400.2	415.4	473.6	439.4	408.6	310.8	362.7	311.0	332.9	261.3	125.5	46.9	20.2
Stock-Based Compensation	0.0	0.0	0.0	-817.9	-720.7	-641.2	-738.9	-780.3	-668.6	-595.3	-146.5	-54.1	-40.2
Change Working Capital	-161.7	-95.8	78.8	-3.1	-33.2	-113.4	-18.3	-8.8	2.0	73.1	-68.0	9.2	66.6
Change In Accounts Receivable	-107.2	-107.2	0.0	48.5	-0.8	-71.5	5.6	-23.8	-15.0	14.8	-6.0	10.6	0.0
Change In Accounts Payable	-0.4	-0.4	-6.2	-25.8	-9.8	-36.5	-4.9	22.5	11.4	10.0	-117.2	-45.1	16.3
Change In Inventories	-6.3	-6.3	-7.0	5.2	-4.6	-1.3	-2.0	-2.5	-0.7	-1.2	0.4	-5.2	0.0
Other Non-cash Items	475.0	58.7	45.7	861.9	741.8	701.8	697.7	848.8	664.8	734.8	157.5	48.9	-2.8
Cash from Operations	406.8	422.4	586.3	505.6	438.2	363.6	401.0	385.6	334.4	299.5	43.6	37.4	48.0

Cash Flow From Operating Activities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Net Income	16.9	21.4	-5.4	-2.7	18.1	36.8	-6.0	-3.9	-9.0	20.6
Depreciation & Amortization	0.0	0.0	105.0	132.9	59.1	103.4	103.8	99.6	156.3	116.9
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	-7.0	13.1	-41.1	20.3	-9.8	-13.1	-93.3	31.0	50.1	16.7
Change In Accounts Receivable	0.0	0.0	0.0	-107.2	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	-0.4	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	-6.3	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	160.1	41.8	138.8	-90.8	127.8	-30.2	37.2	-56.1	54.2	-27.4
Cash from Operations	0.0	0.0	0.0	59.7	195.2	97.0	41.7	70.6	251.6	126.8

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-127.8	-56.3	-36.8	-24.7	-1.4	0.0	0.0	0.0	-6.0	-106.0	-57.0	-401.7	-518.5
Acquisitions	-80.0	-24.8	-50.5	-362.4	2.5	-142.9	-66.2	33.1	-16.8	-834.0	-266.9	-240.6	-554.3
Investments	-127.0	-56.3	0.0	0.0	0.0	0.0	0.0	0.0	-6.0	-106.0	-57.0	-401.7	-518.5
Sales of Investment	23.0	0.0	0.0	0.0	0.0	0.0	68.0	30.1	6.0	106.0	57.0	401.7	518.5
Other Investing Activities	92.2	85.7	29.9	36.0	-7.0	24.7	-16.7	8.2	-3.6	10.1	-21.3	-52.3	-25.9
Cash from Investing	-151.6	-51.6	-57.4	-351.2	-5.9	-118.2	-14.9	71.4	-26.4	-929.9	-345.2	-694.6	-1,098.7

Cash Flow From Investing Activities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Capital Expenditure	-44.8	-75.7	-24.0	-3.2	-24.9	-6.7	-7.0	-6.4	-8.3	-27.4
Acquisitions	-0.4	-3.1	-62.8	-11.6	-2.5	-12.7	-2.5	-5.0	-3.6	-3.0
Investments	0.0	-72.4	-21.6	-22.7	-4.6	-19.4	-9.5	0.0	0.0	0.0
Sales of Investment	0.0	38.7	1.2	-22.5	5.7	11.2	5.6	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	27.5	18.0	10.5	14.3	2.0	-5.4	12.5
Cash from Investing	0.0	0.0	0.0	-32.5	-8.2	-17.2	0.9	-9.4	-17.3	-17.8

Cash Flow From Financing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-303.6	-273.0	-506.9	-794.4	-1,123.7	-603.1	-386.0	-613.2	-182.6	-175.4	-1,665.4	-667.8	-61.6
Debt Issued	100.5	189.2	17.9	622.3	1,778.9	404.0	42.9	732.9	46.1	2,109.1	2,972.3	2,193.5	348.6
Issuance of Common Stock	0.0	0.0	113.1	189.5	162.2	30.0	0.0	0.0	0.0	664.1	681.9	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	443.6	1,282.6	358.8	0.0	0.0	0.0	-351.6	1,350.7	0.0	0.0
Dividends Paid	-206.8	-206.8	-203.1	-190.6	-168.7	-159.0	-143.0	-99.5	-35.5	-137.2	-23.7	0.0	0.0
Other Financing Activities	-16.5	-11.6	61.9	-28.1	-289.8	63.1	123.8	296.4	-8.0	810.9	-39.0	1,582.7	1,168.9
Cash from Financing	-387.1	-491.4	-535.0	-380.2	-137.3	-310.2	-405.2	-416.3	-226.1	810.9	304.4	914.9	1,107.3

Cash Flow From Financing Activities	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Debt Repaid	0.0	0.0	0.0	-124.1	0.0	-141.0	15.6	-251.0	-60.8	-143.0
Debt Issued	180.4	-203.4	73.0	151.8	-100.5	26.2	119.3	243.8	-97.3	-214.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	27.0	34.6
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	-51.7	-51.7	-51.7	-51.7	-51.6	-51.5	-50.3
Other Financing Activities	0.0	0.0	0.0	-5.7	-22.8	-0.7	-6.0	30.9	-10.4	0.1
Cash from Financing	0.0	0.0	0.0	-181.4	-74.5	-193.4	-42.1	-271.9	-95.7	-158.6

Cash position		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		-131.3	-152.7	-21.7	-245.8	305.7	-68.7	-37.8	74.6	80.1	160.6	-3.5	260.2	57.3
Closing Cash Balance		355.5	448.3	601.0	622.7	868.5	562.8	631.5	669.4	594.8	514.7	354.2	357.7	97.5

Cash position		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Net Change in Cash		79.0	-96.6	3.8	-146.3	107.8	-116.0	1.9	-180.6	113.3	-70.8
Closing Cash Balance		434.6	355.5	452.1	448.3	594.6	486.8	602.9	601.0	781.6	668.2

Free Cash Flow		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		279.1	303.8	549.5	498.6	435.2	363.6	401.0	385.6	334.4	299.5	43.6	37.4	48.0
Real Free Cash Flow		279.1	303.8	549.5	1,316.5	1,155.9	1,004.8	1,139.9	1,166.0	1,003.1	894.8	190.1	91.5	88.2

Free Cash Flow		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Free Cash Flow		125.2	10.7	41.6	56.5	170.3	90.2	34.7	64.2	243.3	108.3
Real Free Cash Flow		125.2	10.7	41.6	56.5	170.3	90.2	34.7	64.2	243.3	108.3