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

Bayer CropScience Limited

BAYERCROP.NS

Valuace

Růst

Zdraví

Cena

Rp 4743.50

-12.40 (-0.28%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (INR)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	56.22	54.73	51.06	51.03	51.40	45.77	41.43	35.19	26.02	26.11	27.18	36.44	36.15	31.46	26.26	22.04	20.39
Cost of Revenues	34.00	34.14	29.26	29.26	28.16	26.77	24.59	19.22	14.87	16.02	16.47	24.89	24.15	20.92	17.46	14.57	13.74
Gross Profit	22.22	20.59	21.81	21.78	23.24	18.99	16.84	15.97	11.15	10.10	10.71	11.55	12.00	10.54	8.80	7.47	6.65

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	11.06	15.53	19.15	10.48	10.57	17.38	16.31	7.95	9.55	16.17
Cost of Revenues	6.29	10.22	11.71	5.80	6.58	11.92	9.85	3.91	5.28	10.09
Gross Profit	4.78	5.32	7.44	4.68	3.99	5.46	6.47	4.04	4.27	6.08

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	0.69	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	4.76	5.51	5.33	4.11	3.91	3.48	2.89	2.82	3.04	2.84	2.86	2.43	2.15	0.00
Depreciation & Amortization	0.47	0.36	0.39	0.74	0.80	0.65	0.74	0.65	0.34	0.33	0.29	0.25	0.25	0.65	0.46	0.45	0.33
Total Operating Expenses	13.07	8.25	7.59	7.59	14.79	11.39	9.41	9.29	7.55	6.21	6.67	7.47	6.93	6.86	5.39	5.12	5.54
Operating Income	9.15	12.34	14.22	14.19	9.09	7.99	7.86	7.20	3.89	4.15	4.55	4.70	5.81	4.44	3.92	2.60	2.12

Operating Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	0.00	0.00
Depreciation & Amortization	0.15	0.14	0.09	0.09	0.10	0.18	0.10	0.10	0.10	0.21
Total Operating Expenses	3.75	3.41	1.04	4.86	1.23	1.16	1.00	4.51	1.14	1.01
Operating Income	1.02	1.91	6.40	-0.18	2.76	4.30	5.47	-0.47	3.13	5.07

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.00	0.46	0.48	0.48	0.34	0.25	0.31	0.25	0.14	0.17	0.40	0.46	0.54	0.66	0.38	0.13	0.00
Interest Expense	0.20	0.17	0.20	0.20	0.22	0.13	0.13	0.14	0.10	0.11	0.07	0.07	0.05	0.05	0.04	0.02	0.09
Other Expense	-0.98	-5.27	-4.81	-4.78	0.82	0.47	0.09	-1.37	-0.22	-0.11	-0.07	-0.07	-0.07	-0.04	11.71	-0.55	-0.13
IBT	8.16	7.07	9.41	9.41	9.90	8.47	7.95	5.83	3.66	4.04	4.48	4.63	5.74	4.41	15.63	2.04	1.99
Income Tax Expense	1.46	1.39	2.01	2.01	2.32	2.02	3.01	1.09	1.29	1.04	1.57	1.62	1.91	1.51	4.02	0.65	0.67
Net Income	6.70	5.68	7.41	7.41	7.58	6.45	4.93	4.75	2.38	3.00	2.91	3.01	3.83	2.90	11.62	1.39	1.32

Net Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Interest Income	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest Expense	0.05	0.04	0.05	0.06	0.04	0.03	0.04	0.05	0.03	0.04
Other Expense	0.11	0.09	-3.05	1.86	-2.42	-2.40	-2.31	1.52	-1.88	-2.02
IBT	1.13	2.00	3.35	1.68	0.34	1.90	3.16	1.05	1.24	3.06
Income Tax Expense	0.17	0.48	0.57	0.25	-0.01	0.54	0.62	0.09	0.31	0.83
Net Income	0.96	1.53	2.79	1.43	0.34	1.36	2.54	0.96	0.93	2.23

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	Rp0.00	Rp0.00	Rp0.00	Rp164.77	Rp168.71	Rp143.58	Rp109.72	Rp105.58	Rp55.30	Rp86.16	Rp82.31	Rp87.34	Rp104.59	Rp75.14	Rp294.11	Rp35.19	Rp33.30
EPS Diluted	Rp0.00	Rp0.00	Rp0.00	Rp164.77	Rp168.71	Rp143.58	Rp109.72	Rp105.58	Rp55.30	Rp86.16	Rp82.31	Rp87.34	Rp104.59	Rp75.14	Rp294.11	Rp35.19	Rp33.30
Shares Outstanding	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Diluted Shares Outstanding	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04

Per Share Data	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Diluted Shares Outstanding	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	11.64	8.94	11.57	11.57	8.61	7.81	12.05	10.67	3.27	4.17	8.38	7.62	11.30	4.86	9.73	4.29	2.76
Short Term Investments	0.54	0.35	0.54	0.54	0.58	0.39	0.52	0.41	0.00	0.00	0.50	0.36	0.25	0.00	0.00	0.00	0.00
Total Cash & ST Investments	12.18	9.29	12.11	12.11	9.19	8.19	12.57	11.08	3.27	4.17	8.88	7.99	11.55	4.86	9.73	4.29	2.76
Accounts Receivable	9.60	9.57	9.66	9.60	9.76	11.82	9.41	8.97	8.41	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Inventory	15.45	23.62	15.45	15.45	18.07	15.12	13.25	9.64	8.78	7.40	7.68	6.58	5.65	5.50	5.00	5.00	4.37
Other Current Assets	1.82	2.23	1.84	1.90	1.95	0.62	0.22	0.47	0.44	9.20	7.18	5.74	6.50	8.18	5.18	5.71	3.94
Total Current Assets	39.06	44.72	39.06	39.06	38.96	35.76	35.44	30.14	20.91	20.76	23.74	20.31	23.70	18.53	19.91	15.00	11.08

Current Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Cash And Equivalents	6.58	0.00	8.94	0.00	9.17	12.11	11.64	-5.54	5.05	-9.02
Short Term Investments	0.59	0.00	0.35	0.00	0.63	0.00	0.54	11.08	1.08	18.04
Total Cash & ST Investments	7.16	9.21	9.29	9.80	9.80	12.11	12.18	5.54	6.13	9.02
Accounts Receivable	17.66	0.00	9.57	0.00	19.61	0.00	9.66	0.00	19.88	0.00
Inventory	16.61	0.00	23.62	0.00	13.40	0.00	15.45	0.00	15.77	0.00
Other Current Assets	2.56	-9.21	2.23	-9.80	3.06	0.00	1.76	0.00	3.32	0.00
Total Current Assets	44.00	0.00	44.72	0.00	45.87	12.11	39.06	5.54	44.50	9.02

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	3.83	4.27	3.85	3.83	4.31	4.50	4.01	4.40	2.93	3.01	3.06	3.22	3.21	4.43	3.43	2.53	3.56
Goodwill	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
Intangible Assets	1.25	1.36	1.25	1.25	1.15	0.89	0.70	0.54	0.42	0.39	0.29	0.03	0.01	0.02	0.03	0.04	0.04
Long-Term Investments	0.32	0.29	0.32	0.32	-0.53	-0.48	-0.37	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Long-Term Assets	1.51	1.71	1.81	1.51	2.36	2.79	2.44	3.00	4.71	1.18	1.16	0.76	0.72	0.76	0.78	0.73	0.87
Total Long-Term Assets	6.92	7.74	6.92	6.92	7.82	7.77	6.95	8.21	8.11	4.59	4.51	4.08	4.04	5.34	4.24	3.40	4.66
Total Assets	45.97	52.46	45.97	45.97	46.79	43.53	42.39	38.36	29.02	25.35	28.25	24.38	27.74	23.87	24.15	18.41	15.74

Long-Term Assets	2-2026	4-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Property, Plant & Equipment	4.21	4.27	3.61	0.00	3.83	0.00	4.07	0.00
Goodwill	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible Assets	1.48	1.36	1.32	0.00	1.25	0.00	1.17	0.00
Long-Term Investments	0.29	0.29	0.31	0.00	0.32	0.00	-0.99	0.00
Other Long-Term Assets	1.82	1.71	0.86	-12.11	1.51	-5.54	0.28	-9.02
Total Long-Term Assets	7.91	7.74	6.84	-12.11	6.92	-5.54	7.63	-9.02
Total Assets	51.91	52.46	52.71	0.00	45.97	0.00	52.14	0.00

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	6.05	10.98	10.98	6.05	8.73	8.20	8.30	4.75	4.99	2.84	2.87	2.45	2.68	2.92	1.97	2.61	3.98
Short-Term Debt	0.26	0.44	0.52	0.26	0.37	0.35	0.12	0.31	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Current Liabilities	9.64	10.82	11.85	6.79	8.67	8.05	0.53	0.95	4.05	3.78	3.96	3.71	4.10	3.03	2.39	7.52	3.81
Current Liabilities	15.97	22.24	15.97	15.97	17.78	16.59	15.71	11.39	9.04	6.62	6.83	6.17	6.78	5.95	4.36	10.12	7.79

Current Liabilities	2-2026	4-2025	2-2025	4-2024	2-2024
Accounts Payable	5.43	10.98	8.58	6.05	5.97
Short-Term Debt	0.45	0.87	0.37	0.52	0.47
Other Current Liabilities	12.88	10.38	11.47	6.53	10.56
Current Liabilities	19.17	22.24	20.63	15.97	19.44

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	0.21	0.62	0.21	0.21	0.36	0.52	0.14	0.14	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.09
Capital Leases	0.21	1.05	0.47	0.47	0.74	0.86	0.26	0.44	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Def. Tax Liability	0.04	0.00	0.04	0.04	0.00	0.00	0.00	0.00	0.00	0.10	0.84	0.00	0.00	0.00	0.02	0.00	0.14
Total Liabilities	17.48	23.96	17.48	17.48	19.67	18.29	16.89	12.63	10.18	7.57	7.69	6.82	7.41	6.45	4.84	10.48	9.01

Long-Term Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Long-Term Debt	0.57	0.00	0.62	0.00	0.15	0.00	0.21	0.00	0.17
Capital Leases	1.02	0.00	1.05	0.00	0.33	0.00	0.21	0.00	0.64
Def. Tax Liability	0.00	0.00	0.00	0.00	0.05	0.00	0.04	0.00	0.05
Total Liabilities	20.68	-28.50	23.96	-30.82	21.88	-28.49	17.48	-31.31	20.82

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.34	0.34	0.35	0.35	0.37	0.37	0.40	0.40	0.39
Retained Earnings	23.07	23.08	23.07	23.07	21.70	20.47	21.22	21.90	14.68	13.52	16.59	13.59	16.66	14.13	16.31	6.09	6.33
Comprehensive Income	3.58	3.58	3.58	3.58	0.00	0.00	0.00	0.00	-0.98	-0.75	-0.47	-1.10	-0.94	-2.35	-1.81	-2.04	-1.87
Total Common Equity	28.49	28.50	28.49	28.49	27.12	25.24	25.50	25.73	18.83	17.78	20.57	17.56	20.33	17.42	19.31	7.93	6.73

Total Common Equity	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Common Stock	0.45	0.00	0.45	0.00	0.45	0.00	0.45	0.00	0.45	0.00
Retained Earnings	0.00	0.00	23.08	0.00	0.00	0.00	23.07	0.00	0.00	0.00
Comprehensive Income	0.00	28.50	3.58	30.82	30.37	28.49	3.58	31.31	30.87	27.12
Total Common Equity	31.24	28.50	28.50	30.82	30.82	28.49	28.49	31.31	31.31	27.12

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		0.47	1.05	0.47	0.47	0.74	0.86	0.26	0.45	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.09
Book Value		28.49	28.50	28.49	28.49	27.12	25.24	25.50	25.73	18.83	17.78	20.57	17.56	20.33	17.42	19.31	7.93	6.73

Other		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Debt		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book Value		31.24	28.50	28.50	30.82	30.82	28.49	28.49	31.31	31.31	27.12

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	6.66	5.68	7.41	7.41	9.90	8.47	7.95	5.83	3.66	4.04	4.48	4.63	5.74	4.41	15.63	2.04	1.99
Depreciation & Amortization	0.27	0.85	0.74	0.74	0.80	0.65	0.74	0.65	0.34	0.33	0.29	0.25	0.25	0.65	0.46	0.45	0.33
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	0.00	-3.55	0.34	0.34	-1.41	-4.06	-0.07	0.28	1.21	-2.25	-1.51	-0.75	-1.67	0.03	-1.20	-0.64	-0.62
Change In Accounts Receivable	0.00	-0.62	0.13	0.13	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	4.93	-2.68	-2.68	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	-8.21	2.07	2.07	-3.58	-2.36	-3.96	1.64	-1.51	0.11	-1.17	-0.97	-0.37	-0.57	-0.06	-0.69	-0.97
Other Non-cash Items	-6.66	0.03	1.03	1.03	-3.19	-2.90	-1.74	-0.11	-1.20	-0.91	-1.69	-2.16	-2.32	-2.27	-13.51	-0.79	-0.46
Cash from Operations	0.54	0.00	0.00	9.52	6.09	2.16	6.87	6.66	4.02	1.21	1.57	1.96	2.00	2.82	1.38	1.07	1.24

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	4.31	2.79	1.43	0.34	1.36	2.54	0.96	0.93	2.23	3.29
Depreciation & Amortization	0.42	0.00	0.00	0.00	0.00	0.00	0.00	0.15	0.12	0.31
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	-0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Accounts Receivable	-8.36	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	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories	6.96	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Non-cash Items	-5.07	-2.79	-1.43	-0.34	-1.36	-2.54	-0.96	-0.78	-2.23	-3.29
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Cash Flow From Investing Activities	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-0.41	-0.46	-0.46	-0.77	-0.55	-0.42	-0.41	-0.45	-0.44	-0.55	-0.30	-0.52	-1.62	-1.74	-0.58	-0.74
Acquisitions	0.30	0.06	0.06	1.11	0.61	0.00	0.00	-3.96	0.00	-0.99	-0.71	1.21	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-3.96	0.00	-0.99	-0.71	-0.25	0.00	0.00	0.00	0.00
Sales of Investment	0.37	0.02	0.02	0.00	0.00	0.00	0.00	4.20	0.50	0.86	0.61	0.00	0.00	0.00	0.00	0.00
Other Investing Activities	0.00	0.00	0.08	0.50	0.58	0.49	0.12	0.04	0.32	1.58	1.34	4.41	-1.28	6.01	1.47	2.67
Cash from Investing	0.00	0.00	-0.30	0.83	0.64	0.07	-0.29	-4.12	0.38	-0.08	0.22	4.85	-2.90	4.27	0.89	1.93

Cash Flow From Investing Activities		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure		-0.33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Acquisitions		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Sales of Investment		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Investing Activities		0.00	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	0.00	0.00	0.00

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.00	0.00	0.00	0.00	0.00	0.00	-0.14	-0.48	-23.90	-9.64	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Debt Issued	0.94	0.58	0.47	-0.26	-0.13	0.60	-0.05	0.93	23.90	9.64	0.00	0.00	0.00	0.00	0.00	-1.09	1.09
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	9.59	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	-5.05	0.00	-5.06	0.00	-4.55	0.00	0.00	0.00
Dividends Paid	0.00	0.00	0.00	-6.07	-5.61	-6.73	-5.16	-1.02	-0.62	-0.60	-0.60	-0.62	-0.35	-0.20	-0.17	-0.16	-0.16
Other Financing Activities	0.00	0.00	0.00	-0.50	-0.52	-0.31	-0.26	0.01	23.72	-0.12	-0.13	-0.17	-0.07	-0.05	-0.05	-1.13	-0.16
Cash from Financing	0.00	0.00	0.00	-6.56	-6.13	-7.03	-5.56	-1.48	-0.79	-5.81	-0.73	-5.86	-0.42	-4.80	-0.21	-1.29	-0.32

Cash Flow From Financing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Debt Issued	1.02	-1.05	1.05	-0.33	0.33	-0.47	0.47	-0.64	0.64	-0.47
Issuance of Common Stock	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
Dividends Paid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		0.54	-2.70	2.96	2.96	0.79	-4.24	1.38	4.89	-0.90	-4.21	0.76	-3.67	6.44	-4.88	5.44	0.67	2.85
Closing Cash Balance		0.00	8.94	11.64	11.64	8.60	7.81	12.05	10.67	3.27	4.17	8.38	7.62	11.30	4.86	9.73	4.29	3.63

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		6.58	0.00	0.00	0.00	0.00	0.00	0.00	0.30	0.23	0.63
Closing Cash Balance		6.58	0.00	0.00	0.00	0.00	0.00	11.64	5.42	5.11	9.31

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		0.54	2.59	9.06	9.06	5.32	1.60	6.45	6.25	3.57	0.78	1.02	1.66	1.49	1.20	-0.36	0.48	0.50
Real Free Cash Flow		0.54	2.59	9.06	9.06	5.32	1.60	6.45	6.25	3.57	0.78	1.02	1.66	1.49	1.20	-0.36	0.48	0.50

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		-0.68	0.00	0.00	0.00	0.00	0.00	0.00	0.30	0.23	0.63
Real Free Cash Flow		-0.68	0.00	0.00	0.00	0.00	0.00	0.00	0.30	0.23	0.63