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

Braemar Hotels & Resorts Inc.

BHR

Valuace

Růst

Zdraví

Cena

$ 2.37

-0.16 (-5.25%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Revenues	704.0	704.0	728.4	739.3	669.6	427.5	227.0	487.6	431.4	414.1	405.9	349.5	307.3	233.5	221.2	192.0
Cost of Revenues	711.6	711.6	574.7	570.9	494.5	335.1	229.6	364.7	312.2	302.1	294.3	250.5	215.7	158.2	149.0	128.2
Gross Profit	-7.6	-8.0	153.7	168.5	175.1	92.4	-2.6	122.9	119.2	112.0	111.6	99.1	91.6	75.3	72.2	63.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	165.6	143.6	179.1	215.8	173.3	148.4	187.6	219.1	177.5	159.8
Cost of Revenues	315.2	127.7	132.9	135.7	142.7	132.3	138.4	153.4	159.5	133.9
Gross Profit	-149.6	15.8	46.1	80.1	30.6	16.1	49.2	65.7	18.0	25.9

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
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
Selling General & Admin Expenses	0.0	0.0	0.0	13.5	28.7	18.3	14.1	12.8	10.7	8.1	18.1	8.7	5.3	11.5	10.8	9.6
Depreciation & Amortization	93.0	92.6	99.2	93.7	78.4	73.8	54.6	70.1	57.4	52.3	45.9	43.8	40.7	30.9	29.3	29.6
Total Operating Expenses	49.9	-51.3	24.9	106.8	106.8	92.0	87.4	83.0	68.1	60.4	64.0	52.6	46.0	42.4	40.4	39.4
Operating Income	43.1	43.1	128.8	61.7	68.4	-2.0	-79.9	22.5	65.8	38.8	47.1	46.0	43.8	19.4	31.8	24.4

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	4.3	2.5
Depreciation & Amortization	22.8	23.3	23.5	23.5	23.6	25.2	24.8	25.5	25.5	22.7
Total Operating Expenses	-7.7	-14.0	28.3	43.4	26.8	-54.3	37.0	23.2	15.4	25.2
Operating Income	-41.4	29.8	17.9	36.7	3.8	70.3	12.2	42.5	2.7	0.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Interest Income	6.2	6.2	7.1	6.4	2.7	0.0	0.2	1.1	1.6	0.7	0.2	0.0	0.0	0.0	0.0	0.0
Interest Expense	95.9	88.4	108.1	94.2	49.7	28.7	41.7	50.2	45.4	34.0	37.7	35.3	37.2	32.3	31.2	31.8
Other Expense	-69.5	-69.5	-108.1	-89.6	-45.0	-29.6	-49.2	-19.6	2.0	14.5	19.0	-13.1	-2.0	-15.6	-31.2	9.7
IBT	-26.4	-26.4	20.6	-27.9	23.4	-31.6	-129.1	3.0	5.0	27.8	25.9	-4.4	4.6	-15.6	0.6	2.3
Income Tax Expense	2.0	2.0	0.8	2.7	4.0	1.3	-4.4	1.8	2.4	-0.5	1.6	0.3	1.1	2.3	4.4	2.6
Net Income	-22.3	-22.3	-1.7	-27.0	17.8	-32.9	-124.7	1.2	1.3	23.0	19.3	-6.7	1.9	-11.8	-4.5	0.6

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	1.3	1.5	1.5	1.9	2.6	2.7	1.1	0.8	1.0	1.0
Interest Expense	20.5	25.2	25.4	24.8	26.4	27.9	27.3	26.5	24.4	23.3
Other Expense	5.9	-25.7	-25.1	-24.6	-25.2	-31.4	-26.1	-25.5	-25.7	-24.5
IBT	-35.5	4.1	-7.2	12.1	-21.4	39.0	-13.9	16.9	-19.9	-23.8
Income Tax Expense	1.5	-0.6	-0.3	1.5	0.4	-0.9	-0.1	1.5	1.6	-1.2
Net Income	-33.6	5.7	-5.5	11.0	-18.7	12.6	-11.6	15.9	-19.2	-22.0

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
EPS	$0.00	$0.00	$0.00	$-1.13	$-0.15	$-0.62	$-3.67	$0.04	$0.04	$0.52	$0.57	$-0.26	$0.08	$-0.73	$-0.28	$0.04
EPS Diluted	$0.00	$0.00	$0.00	$-1.13	$-0.15	$-0.62	$-3.67	$0.04	$0.04	$0.51	$0.55	$-0.26	$0.07	$-0.73	$-0.28	$0.04
Shares Outstanding	68.2	67.6	66.5	66.0	69.7	52.7	34.0	32.3	31.9	30.5	26.6	25.9	24.5	16.0	16.1	16.1
Diluted Shares Outstanding	73.3	67.6	66.5	66.0	69.7	52.7	34.0	32.3	31.9	34.7	31.2	25.9	33.3	16.0	16.1	16.1

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	$-0.29	$-0.33
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.29	$-0.33
Shares Outstanding	68.2	68.2	67.0	66.7	66.5	66.5	66.5	66.5	65.8	65.8
Diluted Shares Outstanding	73.3	68.2	67.0	66.7	66.5	66.5	66.5	66.5	65.8	65.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	166.9	135.5	85.6	261.5	216.0	78.6	72.0	182.6	137.5	126.8	105.0	171.4	143.8	20.3
Short Term Investments	0.0	0.0	2.8	2,325.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	166.9	135.8	85.6	261.5	216.0	78.6	72.0	182.6	137.5	126.8	105.0	171.4	143.8	20.3
Accounts Receivable	49.9	31.8	56.9	79.0	52.9	26.8	36.2	17.7	36.2	37.0	32.6	26.5	33.6	30.1
Inventory	4.6	4.7	5.0	5.2	3.1	2.6	2.8	1.9	1.4	1.5	1.5	0.7	0.3	0.3
Other Current Assets	-216.8	85.9	90.8	-2,263.9	51.7	38.9	63.4	80.3	51.5	41.5	36.3	32.1	4.1	18.3
Total Current Assets	351.3	258.1	241.2	407.0	323.8	146.9	174.4	282.4	226.6	206.8	175.3	230.7	185.2	69.0

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	116.3	80.2	81.7	135.5	168.7	114.6	137.1	166.5	149.5	128.0
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.8	4.9	6.3
Total Cash & ST Investments	116.3	80.5	81.7	135.8	168.7	114.6	137.1	166.5	149.5	128.0
Accounts Receivable	64.7	32.7	73.8	31.8	58.2	49.9	64.8	56.9	52.2	48.6
Inventory	4.6	4.7	4.7	4.7	4.6	4.6	4.7	5.0	4.9	5.1
Other Current Assets	70.1	93.8	64.6	85.9	54.3	182.2	93.6	9.9	76.3	87.9
Total Current Assets	255.7	211.7	224.7	258.1	285.7	351.3	300.1	238.4	278.0	263.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	34.3	1,813.5	78.4	79.4	80.5	81.3	82.6	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0
Intangible Assets	3.3	3.1	3.5	3.9	4.3	4.6	5.0	27.7	22.5	22.8	23.2	2.5	2.6	2.7
Long-Term Investments	1.5	41.7	1.7	1.7	1.7	1.7	1.9	11.9	18.1	8.4	58.7	0.0	765.3	0.0
Other Long-Term Assets	146.5	19.6	1,902.0	1,905.7	23.6	14.9	13.0	1,314.5	1,156.5	1,019.0	1,095.5	996.2	8.6	775.5
Total Long-Term Assets	1,860.4	1,878.0	1,985.6	1,990.7	1,555.7	1,527.1	1,584.5	1,354.1	1,197.2	1,050.2	1,177.4	998.8	776.5	778.2
Total Assets	2,211.7	2,136.1	2,226.8	2,397.7	1,879.5	1,674.0	1,758.9	1,636.5	1,423.8	1,257.0	1,352.8	1,229.5	961.7	847.3

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	34.4	1,811.9	34.7	1,813.5	34.2	34.3	78.1	78.4	78.7	78.9
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	2.9	3.0	3.1	0.0	0.0	0.0	3.5	3.6	3.7
Long-Term Investments	17.4	17.3	42.5	41.7	43.0	1.5	1.6	4.5	1.7	1.7
Other Long-Term Assets	1,699.0	20.4	1,793.0	19.6	1,811.5	1,821.2	1,898.1	27.8	18.5	17.1
Total Long-Term Assets	1,753.6	1,852.5	1,873.3	1,878.0	1,891.9	1,860.4	1,981.3	1,988.4	1,989.7	1,998.1
Total Assets	2,009.3	2,064.2	2,098.0	2,136.1	2,177.7	2,211.7	2,281.4	2,226.8	2,267.6	2,261.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	129.7	84.9	100.5	134.0	96.3	61.8	94.9	64.1	56.8	44.8	43.6	29.3	16.6	18.1
Short-Term Debt	120.0	294.4	0.0	60.7	0.0	42.5	502.5	0.0	200.1	566.1	80.0	0.0	0.0	0.0
Other Current Liabilities	72.6	74.8	65.7	-40.4	4.3	-35.6	-487.3	14.4	11.6	13.6	11.5	5.8	14.3	0.6
Current Liabilities	255.7	454.0	166.1	154.3	100.6	68.7	110.1	78.5	68.4	58.4	55.1	35.1	30.9	18.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	150.1	131.1	136.1	84.9	144.9	129.7	144.2	149.9	144.1	135.1
Short-Term Debt	5.4	135.0	43.4	294.4	0.0	0.0	0.0	3.4	401.5	844.2
Other Current Liabilities	13.3	13.9	16.3	74.8	16.3	126.0	15.7	12.9	10.6	-348.5
Current Liabilities	168.8	280.1	195.8	454.0	161.2	255.7	160.0	162.7	154.6	150.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	1,008.4	935.6	1,222.8	1,394.8	1,233.6	1,191.5	1,119.6	985.9	821.0	764.6	835.6	765.2	622.5	570.8
Capital Leases	19.1	20.0	60.4	60.7	60.9	60.9	61.1	0.0	0.0	0.0	0.0	0.0	0.6	0.0
Def. Tax Liability	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 Liabilities	1,427.0	1,413.9	1,408.3	1,571.7	1,355.7	1,278.2	1,247.2	1,093.4	894.5	828.1	895.7	805.5	658.6	594.9

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	1,179.3	1,095.9	1,179.2	935.6	1,227.2	1,147.5	1,283.6	1,219.4	837.7	716.0
Capital Leases	20.0	20.0	20.0	20.0	19.1	19.1	60.3	60.4	60.5	60.5
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	1,782.4	1,402.9	1,402.3	1,413.9	1,872.4	1,907.8	1,950.8	1,408.3	1,416.4	1,369.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	0.7	0.7	0.7	0.7	0.7	0.4	0.3	0.3	0.3	0.3	0.3	0.3	0.2	0.0
Retained Earnings	-437.3	-477.8	-412.2	-324.7	-309.2	-266.0	-150.6	-115.4	-88.8	-93.3	-99.8	-96.4	-101.1	-32.5
Comprehensive Income	0.0	-0.7	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	763.1	695.6	795.1	801.8	504.3	383.2	476.2	503.6	487.4	374.8	401.1	278.9	146.0	239.9

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7
Retained Earnings	-515.8	-502.4	-482.6	-477.8	-442.2	-437.3	-412.0	-412.2	-377.7	-341.2
Comprehensive Income	0.0	-0.1	0.1	-0.7	-0.7	0.0	0.0	-0.7	-65.4	0.0
Total Common Equity	211.9	646.7	672.7	695.6	276.9	282.3	307.3	795.1	831.3	869.7

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		1,147.5	1,230.0	1,222.8	1,394.8	1,233.6	1,191.5	1,119.6	985.9	821.0	764.6	835.6	765.2	622.5	570.8
Book Value		784.7	722.2	818.5	826.0	523.9	395.8	511.7	543.1	529.3	428.9	457.1	424.0	303.1	252.4

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		15.0	14.7	23.0	26.6	28.4	21.6	23.3	23.5	19.9	22.5
Book Value		211.9	646.7	672.7	695.6	276.9	282.3	307.3	795.1	831.3	869.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Income	-37.4	-28.4	19.8	-27.0	19.3	-32.9	-124.7	1.2	2.6	28.3	24.3	-4.7	3.5	-17.9	-3.8	-0.4
Depreciation & Amortization	98.4	93.0	99.2	93.7	78.6	74.3	74.2	70.8	57.6	52.4	46.0	43.7	40.5	30.6	29.3	29.6
Stock-Based Compensation	6.3	-0.4	2.6	9.2	11.3	10.2	7.9	7.9	7.0	-1.3	4.2	3.8	2.4	0.3	0.0	0.0
Change Working Capital	10.8	-10.4	20.9	6.9	5.4	11.1	-3.4	-1.4	0.0	13.0	-2.3	6.2	6.4	17.6	1.1	-5.9
Change In Accounts Receivable	-2.3	-7.4	6.3	11.3	-9.1	-11.0	4.1	-5.8	5.2	6.9	-5.6	1.9	-3.4	0.2	0.5	-2.6
Change In Accounts Payable	1.8	0.0	0.0	0.0	1.7	36.0	-10.5	13.4	-8.2	0.8	3.3	5.4	4.4	-1.9	-1.6	1.6
Change In Inventories	-6.7	0.0	0.0	0.0	0.0	-36.0	10.5	-2.2	-1.1	0.4	1.8	-0.4	0.2	0.8	1.7	0.4
Other Non-cash Items	113.9	-14.1	-75.6	0.5	-5.2	1.5	-3.4	-13.0	4.3	-22.5	-16.2	-38.6	1.8	2.7	1.3	-8.0
Cash from Operations	82.9	0.0	0.0	84.7	109.5	64.0	-50.3	66.3	70.7	70.6	57.1	9.4	54.9	34.1	27.9	15.4

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	-36.3	4.7	-6.8	10.7	-21.8	12.6	-13.8	15.5	-19.2	-22.6
Depreciation & Amortization	22.8	23.3	23.5	23.5	23.6	25.1	24.8	25.5	25.5	22.8
Stock-Based Compensation	-0.4	0.1	0.0	0.0	-0.1	0.0	1.1	1.1	2.4	1.6
Change Working Capital	5.5	3.0	3.2	-22.1	2.0	15.3	10.9	-7.3	1.0	6.2
Change In Accounts Receivable	0.0	-1.8	5.1	-9.3	-0.4	0.0	6.8	-2.2	-3.8	-3.2
Change In Accounts Payable	-0.6	0.0	-7.4	0.0	0.0	14.7	0.0	0.0	-0.7	10.4
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.8	-10.4
Other Non-cash Items	15.6	-36.8	3.3	3.1	3.0	-53.0	1.0	1.2	0.8	3.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.7	11.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Capital Expenditure	-80.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-197.2	-188.1	59.3	-163.4	-193.1	-28.4	-11.9	-10.3
Acquisitions	5.4	0.0	-0.1	-0.2	-0.3	-0.2	0.0	0.3	-2.0	-248.2	0.0	-16.6	-172.1	0.0	0.0	0.0
Investments	-0.1	0.0	-42.3	0.0	0.0	0.0	0.0	0.0	0.0	248.2	0.0	-105.9	0.0	0.0	0.0	0.0
Sales of Investment	-36.4	40.7	0.0	0.0	0.0	0.0	0.0	0.6	0.0	2.3	43.5	106.1	0.0	0.0	0.0	0.0
Other Investing Activities	0.7	0.0	0.0	-76.8	-401.9	-41.4	-16.5	-227.3	32.4	11.9	-2.5	-3.4	152.5	0.0	0.0	0.0
Cash from Investing	-74.2	0.0	0.0	-77.1	-402.2	-41.7	-16.5	-226.4	-166.8	-173.9	100.3	-183.3	-212.8	-28.4	-11.9	-10.3

Cash Flow From Investing Activities	4-2025	3-2024	4-2023	3-2023
Capital Expenditure	0.0	-15.6	-21.5	-19.4
Acquisitions	0.0	3.0	5.5	-0.1
Investments	0.0	-48.1	0.0	-0.1
Sales of Investment	-6.8	155.6	-55.8	19.5
Other Investing Activities	0.0	0.0	0.0	0.1
Cash from Investing	0.0	0.0	-16.0	-19.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Debt Repaid	-449.6	0.0	0.0	-163.7	-68.5	-84.2	-47.8	-257.1	-400.6	-464.2	-73.3	-77.0	-8.2	-148.6	-7.2	-4.7
Debt Issued	400.6	1,230.0	7.2	-8.3	229.7	126.3	119.7	390.8	565.5	520.6	2.3	147.4	150.9	200.3	578.0	4.7
Issuance of Common Stock	235.9	0.0	0.0	97.9	278.6	102.5	13.3	330.1	38.0	66.4	4.2	3.1	143.9	177.7	0.0	0.0
Repurchase of Common Stock	-20.3	-77.6	-0.4	-36.3	-7.9	-0.4	-0.3	-0.4	-0.3	-0.4	-39.2	-8.9	-15.4	22.1	0.0	0.0
Dividends Paid	-52.7	0.0	0.0	-52.6	-20.8	-9.1	-16.2	-33.4	-30.3	-27.1	-16.9	-11.8	-6.4	-85.7	-24.1	-22.0
Other Financing Activities	143.4	0.0	0.0	-2.1	163.6	119.2	100.6	-7.2	562.5	549.3	-10.5	202.1	71.7	152.2	19.2	23.6
Cash from Financing	-19.1	0.0	0.0	-156.8	345.1	128.0	49.6	32.1	169.2	124.0	-135.6	107.5	185.6	117.7	-12.0	-3.1

Cash Flow From Financing Activities	4-2025	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	-163.7	42.1
Debt Issued	1,184.7	-46.2	8.2	-7.3	2.8	79.6	-136.0	60.8	147.3	84.8
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	-17.6	-0.7	-0.1	-0.1	0.0	-25.3	-0.4	0.0	-5.1	-3.9
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.1	-13.3
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	151.3	-1.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-36.0	23.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Change in Cash		-24.5	-18.2	18.6	-149.2	52.3	150.2	-17.2	-128.1	73.1	20.7	21.8	-66.4	27.7	123.5	3.9	2.0
Closing Cash Balance		166.9	166.8	185.1	166.5	315.7	263.4	113.2	130.4	258.5	185.3	126.8	105.0	171.4	143.8	20.3	16.5

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		2.9	28.3	-0.5	-48.8	-32.1	50.2	-38.4	52.9	-40.3	15.4
Closing Cash Balance		166.8	164.0	135.7	136.2	185.1	217.1	181.1	219.4	166.5	206.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Free Cash Flow		2.8	-37.1	66.8	84.6	109.5	64.0	-50.3	66.3	-126.5	-117.5	116.4	-154.0	-138.3	5.7	15.9	5.1
Real Free Cash Flow		-3.5	-36.7	64.2	75.4	98.2	53.8	-58.2	58.3	-133.5	-116.2	112.2	-157.9	-140.6	5.4	15.9	5.1

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		-7.0	-5.8	38.4	15.1	6.7	-15.6	24.1	36.0	-9.8	-8.4
Real Free Cash Flow		-6.5	-5.8	38.4	15.2	6.7	-15.6	23.0	34.9	-12.2	-10.0