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

British American Tobacco p.l.c.

BTI

Valuace

Růst

Zdraví

Cena

$ 58.28

+0.14 (0.24%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	51.48	25.61	25.87	27.28	27.66	25.68	25.78	25.88	24.49	20.29	14.75	13.10	13.97	15.26	15.19	15.40	14.88
Cost of Revenues	8.66	4.23	4.44	4.64	4.55	4.38	4.14	4.44	4.55	5.03	3.73	3.03	3.03	3.24	3.31	3.43	3.71
Gross Profit	42.82	21.38	21.43	22.64	23.10	21.30	21.64	21.44	19.94	15.26	11.02	10.07	10.94	12.02	11.88	11.97	11.18

Revenue	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Total Revenues	13.54	12.07	13.53	12.34	6.17	13.84	6.92	13.44	6.72	8.94
Cost of Revenues	2.25	1.98	2.27	2.16	1.08	4.08	1.32	4.12	1.12	1.60
Gross Profit	11.30	10.09	11.26	10.18	5.09	9.76	5.60	9.33	5.60	7.33

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	0.18	0.14	0.14	0.12	0.13	0.11	0.08	0.05	0.06	0.07	0.09	0.09	0.08	0.08
Selling General & Admin Expenses	0.00	0.00	0.00	1.18	1.19	1.27	0.03	0.03	0.03	0.05	0.01	0.01	0.01	0.01	0.02	0.00	0.00
Depreciation & Amortization	5.19	2.00	3.10	24.00	2.19	1.53	1.96	2.22	1.04	0.90	0.61	0.43	0.52	0.48	0.48	0.82	0.90
Total Operating Expenses	30.08	11.39	18.56	38.39	7.82	11.07	11.67	12.42	10.63	8.78	6.36	5.51	6.40	6.49	6.47	10.42	10.20
Operating Income	12.73	10.00	2.74	-15.75	10.52	10.23	9.96	9.02	9.31	6.48	4.66	4.56	4.55	5.53	5.41	4.72	4.32

Operating Income	TTM	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
R&D Expenses	0.00	0.00	0.00	0.00	0.08	0.11	0.11	0.10	0.10	0.10
Selling General & Admin Expenses	0.00	0.00	0.00	0.00	0.69	3.52	1.23	3.49	0.69	1.54
Depreciation & Amortization	0.97	1.12	1.48	1.62	0.81	0.38	0.08	0.48	0.24	0.58
Total Operating Expenses	6.37	5.02	12.78	5.92	1.90	3.33	16.35	3.25	2.54	-3.06
Operating Income	4.93	5.07	-1.52	4.26	2.13	6.43	3.35	6.08	2.97	4.04

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.48	0.00	0.00	0.17	0.09	0.04	0.05	0.21	0.10	0.10	0.04	0.65	0.07	0.07	0.05	0.08	0.06
Interest Expense	3.27	1.82	1.10	1.89	1.66	1.52	1.80	1.81	1.48	1.20	0.68	0.58	0.48	0.53	0.51	0.57	0.58
Other Expense	0.66	-0.14	0.80	-1.31	-1.20	-1.07	-1.29	-1.10	-2.14	30.18	1.22	1.36	-0.29	0.03	-0.08	0.21	0.07
IBT	13.40	9.86	3.54	-17.06	9.32	9.16	8.67	7.91	8.35	29.59	6.25	5.86	4.85	5.80	5.65	4.93	4.39
Income Tax Expense	2.45	2.09	0.36	-2.87	2.48	2.19	2.11	2.06	2.14	-8.11	1.41	1.33	1.46	1.60	1.53	1.56	1.25
Net Income	10.83	7.76	3.07	-14.37	6.67	6.80	6.40	5.70	6.03	37.53	4.65	4.29	3.12	3.90	3.84	3.10	2.88

Net Income	TTM	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Interest Income	0.00	0.00	0.24	0.24	0.39	0.10	0.43	0.09	0.41	0.00
Interest Expense	0.00	0.76	0.70	1.80	0.00	1.03	0.00	0.90	0.00	-0.49
Other Expense	-0.64	0.51	-0.54	1.34	0.67	-17.62	-0.34	-3.42	-0.32	-0.26
IBT	4.29	5.57	-2.06	5.60	2.80	-22.66	-11.18	5.01	2.65	3.79
Income Tax Expense	1.09	1.01	-0.68	1.04	0.52	-4.14	2.07	1.27	0.63	0.82
Net Income	3.25	4.51	-1.42	4.49	2.24	-18.35	-9.17	3.94	1.97	2.97

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	$-6.49	$3.55	$2.97	$2.80	$2.50	$2.64	$18.36	$2.50	$2.31	$1.67	$2.05	$1.98	$1.57	$1.45
EPS Diluted	$0.00	$0.00	$0.00	$-6.47	$3.53	$2.96	$2.79	$2.49	$2.63	$18.30	$2.49	$2.30	$1.67	$2.05	$1.97	$1.56	$1.44
Shares Outstanding	2.24	2.19	2.21	2.22	2.27	2.29	2.29	2.28	2.29	2.04	1.86	1.86	1.86	1.90	1.94	1.97	1.98
Diluted Shares Outstanding	2.19	2.20	2.23	2.23	2.27	2.30	2.30	2.29	2.29	2.05	1.87	1.86	1.87	1.91	1.95	1.98	1.99

Per Share Data	TTM	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
EPS	$0.00	$0.00	$0.00	$0.00	$1.00	$-8.23	$-4.12	$1.77	$0.88	$1.31
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$1.00	$-8.23	$-4.12	$1.76	$0.88	$1.31
Shares Outstanding	2.24	2.22	2.20	2.23	2.23	2.23	2.23	2.23	2.24	2.26
Diluted Shares Outstanding	2.19	2.21	2.20	2.23	2.23	2.23	2.23	2.24	2.24	2.26

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	5.93	5.30	2.36	3.45	2.81	3.14	2.53	2.60	3.29	2.20	1.96	1.82	2.11	2.08	2.19	2.33
Short Term Investments	0.70	0.51	0.60	0.58	0.46	0.24	0.12	0.18	0.07	0.02	0.04	0.05	0.05	0.03	0.06	0.06
Total Cash & ST Investments	6.63	5.81	5.26	4.03	3.27	3.38	2.65	2.78	3.36	2.22	2.00	1.87	2.16	2.11	2.25	2.39
Accounts Receivable	3.64	2.86	2.89	5.71	0.00	0.00	0.00	-10.12	-0.07	0.00	0.00	0.00	0.00	2.92	2.62	2.59
Inventory	5.33	4.62	4.94	5.67	5.28	6.00	6.09	6.03	5.86	5.79	4.25	4.13	4.04	4.03	3.50	3.61
Other Current Assets	0.27	1.01	1.10	0.01	0.00	0.00	0.00	13.97	4.81	0.00	0.00	0.00	0.00	0.13	0.13	0.07
Total Current Assets	15.87	14.29	14.19	15.41	12.81	13.61	13.27	12.66	13.97	12.36	9.81	9.13	9.52	9.19	8.50	8.66

Current Assets	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Cash And Equivalents	4.40	5.30	5.93	5.93	2.36	4.66	3.68	3.68	3.45	3.85
Short Term Investments	0.49	0.51	0.70	0.70	0.60	0.60	0.45	0.45	0.58	0.65
Total Cash & ST Investments	4.89	5.81	6.63	6.63	2.96	5.26	4.13	4.13	4.03	4.49
Accounts Receivable	3.58	2.86	3.64	3.64	2.89	2.89	4.22	4.22	5.71	0.00
Inventory	5.09	4.62	5.33	5.33	4.94	4.94	5.63	5.63	5.67	6.33
Other Current Assets	0.31	1.01	0.27	0.27	1.10	1.10	1.11	1.11	0.01	0.00
Total Current Assets	13.88	14.29	15.87	15.87	14.19	14.19	15.09	15.09	15.41	17.21

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	4.43	4.38	4.58	4.87	4.95	5.06	5.52	5.17	4.88	3.66	3.02	3.00	3.16	3.20	3.05	3.12
Goodwill	0.00	41.13	41.09	47.96	43.19	43.32	44.32	46.16	44.15	11.02	9.32	9.84	10.25	10.79	0.00	0.00
Intangible Assets	94.70	53.15	54.47	81.12	72.43	72.02	74.47	77.85	73.64	1.09	1.11	0.96	0.96	0.92	11.99	12.46
Long-Term Investments	2.06	2.05	2.09	2.59	1.54	1.58	1.75	2.26	2.19	11.77	10.29	3.80	3.87	3.85	2.60	2.64
Other Long-Term Assets	1.36	1.33	2.30	0.92	1.83	1.57	1.25	1.90	1.90	-0.57	-2.37	-0.88	-1.11	-0.94	0.65	0.58
Total Long-Term Assets	103.50	104.61	104.53	138.14	124.56	124.08	127.73	133.69	127.07	27.41	21.70	17.04	17.36	18.14	18.62	19.20
Total Assets	119.37	118.90	118.72	153.55	137.37	137.69	141.01	146.34	141.04	39.77	31.52	26.17	26.88	27.33	27.12	27.86

Long-Term Assets	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Net Property, Plant & Equipment	4.16	4.38	4.43	4.43	4.58	4.58	4.52	4.52	4.87	5.44
Goodwill	0.00	41.13	0.00	0.00	41.09	41.09	0.00	0.00	47.96	53.55
Intangible Assets	86.22	53.15	94.70	94.70	54.47	54.47	122.13	122.13	81.12	90.59
Long-Term Investments	2.69	2.05	2.06	2.06	1.49	2.09	1.72	2.17	2.59	2.39
Other Long-Term Assets	0.84	1.33	1.36	2.31	1.99	2.30	1.89	2.16	0.92	-151.96
Total Long-Term Assets	96.35	104.61	103.50	103.50	104.53	104.53	130.98	130.98	138.14	151.96
Total Assets	110.23	118.90	119.37	119.37	118.72	118.72	146.07	146.07	153.55	0.00

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	9.02	9.55	1.71	10.45	9.58	9.69	9.73	10.63	8.85	7.34	5.94	5.52	5.74	5.83	5.17	5.34
Short-Term Debt	7.32	4.31	4.32	4.41	3.99	4.04	7.56	4.23	5.42	3.01	2.20	2.48	1.98	1.64	1.77	1.33
Other Current Liabilities	0.53	3.20	8.65	16.68	1.58	1.74	1.53	16.28	17.97	13.03	11.72	12.48	12.63	-0.10	0.91	0.98
Current Liabilities	18.04	18.74	15.67	17.85	15.14	15.48	18.82	16.33	15.54	11.86	9.01	8.77	8.44	8.14	7.85	7.65

Current Liabilities	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Accounts Payable	8.24	9.55	9.02	9.02	1.71	1.71	9.22	9.22	10.45	4.53
Short-Term Debt	3.30	4.31	7.32	7.32	4.32	4.32	5.03	5.03	4.41	0.00
Other Current Liabilities	4.45	3.20	0.53	1.71	8.65	9.64	1.04	1.95	16.68	15.41
Current Liabilities	16.00	18.74	18.04	18.04	15.67	15.67	16.19	16.19	17.85	19.94

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	33.07	32.64	35.41	38.73	35.67	39.93	37.80	43.28	44.03	16.49	14.81	9.78	9.72	9.08	8.51	8.92
Capital Leases	0.54	0.59	0.50	0.52	0.45	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	11.88	11.68	0.00	18.43	16.46	16.31	17.05	17.78	17.13	0.65	0.56	0.50	0.51	0.50	0.56	0.51
Total Liabilities	64.90	68.90	65.78	77.84	69.96	74.74	76.85	80.65	80.01	31.37	26.48	20.35	19.95	19.55	18.65	18.31

Long-Term Liabilities	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Long-Term Debt	31.90	32.64	33.07	33.07	35.59	35.59	37.14	37.14	38.73	42.83
Capital Leases	0.00	0.59	0.54	0.54	0.50	0.50	0.00	0.00	0.52	0.00
Def. Tax Liability	10.43	11.68	11.88	0.00	12.19	0.00	17.39	0.00	18.43	0.00
Total Liabilities	63.05	68.90	64.90	64.90	65.78	65.78	73.44	73.44	77.84	86.92

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.59	0.59	0.61	0.61	0.61	0.61	0.61	0.61	0.61	0.51	0.51	0.51	0.51	0.51	0.51	0.51
Retained Earnings	26.03	26.02	31.63	44.08	44.21	42.04	40.23	38.56	36.98	3.33	1.75	1.58	2.40	2.25	2.64	3.19
Comprehensive Income	0.84	27.33	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	54.11	49.64	52.57	75.37	67.10	62.67	63.90	65.44	60.80	8.18	4.89	5.51	6.63	7.47	8.17	9.21

Total Common Equity	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Common Stock	0.58	0.59	0.59	0.59	0.61	0.61	0.61	0.61	0.61	0.69
Retained Earnings	22.99	26.02	26.03	26.03	31.63	31.63	45.59	45.59	44.08	57.17
Comprehensive Income	23.30	27.33	0.84	0.84	0.23	27.31	26.09	-0.54	0.00	0.00
Total Common Equity	46.87	49.64	54.11	54.11	52.57	52.57	72.30	72.30	75.37	57.86

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		40.39	36.95	39.73	43.14	39.66	43.97	45.37	47.51	49.45	19.50	17.00	12.26	11.70	10.72	10.28	10.25
Book Value		54.47	50.00	52.93	75.71	67.40	62.96	64.16	65.69	61.03	8.41	5.03	5.81	6.94	7.78	8.47	9.55

Other		2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022
Total Debt		0.30	0.35	0.36	0.36	0.37	0.37	0.33	0.33	0.34	0.00
Book Value		46.87	49.64	54.11	54.11	52.57	52.57	72.30	72.30	75.37	57.86

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-13.83	7.77	3.18	-14.19	6.85	6.97	9.96	9.02	9.31	6.48	4.66	4.56	4.55	5.53	5.41	4.72	4.32
Depreciation & Amortization	1.87	2.55	3.10	24.00	1.31	1.08	1.45	1.51	1.04	0.90	0.61	0.43	0.52	0.48	0.48	0.82	0.90
Stock-Based Compensation	0.00	0.00	0.00	0.00	0.10	0.00	0.00	0.00	0.16	0.16	0.10	0.09	0.12	0.12	0.15	0.00	0.00
Change Working Capital	-0.90	-3.44	5.78	-0.47	0.10	-0.06	0.11	0.31	1.59	-1.35	-0.37	-0.49	-0.48	-0.56	-0.49	0.14	0.11
Change In Accounts Receivable	-0.33	-0.30	-0.27	-0.49	-0.05	0.00	0.00	0.00	0.64	-0.99	0.11	-0.75	-0.06	-0.41	-0.53	0.00	0.00
Change In Accounts Payable	0.33	0.00	0.00	0.35	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	0.02	0.11	0.04	0.27	-0.25	0.43	-0.14	-0.37	-0.19	1.41	-0.64	-0.52	-0.41	-0.39	-0.76	-0.05	-0.28
Other Non-cash Items	23.37	-0.53	-1.93	1.37	2.20	1.73	-1.74	-1.85	-1.25	0.09	-0.66	-0.05	0.05	-0.05	0.04	-1.74	-1.38
Cash from Operations	10.50	0.00	0.00	10.71	10.39	9.72	9.79	9.00	10.30	5.35	4.61	4.72	3.72	4.44	4.43	3.94	3.94

Cash Flow From Operating Activities	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Net Income	3.25	4.51	-1.42	4.49	2.25	-9.16	-9.16	1.98	1.98	2.91
Depreciation & Amortization	0.97	1.12	0.61	0.81	0.81	0.12	0.12	0.24	0.24	0.58
Stock-Based Compensation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.05
Change Working Capital	-1.45	-1.99	3.89	-2.06	-1.03	0.58	0.58	-1.13	-1.13	0.07
Change In Accounts Receivable	-0.29	0.00	0.00	-0.27	-0.13	-0.03	-0.03	-0.21	-0.21	-0.05
Change In Accounts Payable	0.00	0.00	-0.64	0.00	0.00	0.01	0.00	0.35	0.00	0.00
Change In Inventories	0.81	-0.70	0.64	-0.61	-0.30	0.31	0.31	-0.18	-0.18	0.12
Other Non-cash Items	0.65	-1.33	-0.58	-0.08	-0.44	12.13	12.13	0.60	0.60	0.85
Cash from Operations	0.00	0.00	0.00	0.00	1.58	3.67	3.67	1.69	1.69	4.34

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-0.47	-0.55	-0.49	-0.46	-0.66	-0.75	-0.76	-0.82	-0.94	-0.98	-0.67	-0.60	-0.69	-0.72	-0.80	-0.62	-0.58
Acquisitions	0.22	1.03	1.53	0.12	-0.04	-0.23	0.04	-0.09	-0.02	-17.73	-0.03	-3.51	0.09	0.17	0.25	-0.22	0.01
Investments	-0.22	-0.05	-0.22	-0.45	-0.26	-0.37	-0.34	-0.19	-0.32	-0.17	-0.11	-0.10	-0.03	-0.03	-0.27	0.00	0.00
Sales of Investment	1.54	0.85	0.30	0.41	0.13	0.14	0.18	0.34	0.17	0.16	0.02	0.05	0.03	-0.30	0.02	0.00	0.00
Other Investing Activities	1.56	0.00	0.00	0.09	0.12	0.06	0.09	0.11	0.09	0.18	0.16	0.17	0.13	0.54	0.40	0.13	0.12
Cash from Investing	1.10	0.00	0.00	-0.30	-0.71	-1.14	-0.78	-0.64	-1.02	-18.54	-0.64	-3.99	-0.47	-0.34	-0.40	-0.71	-0.45

Cash Flow From Investing Activities	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Capital Expenditure	-0.45	-0.10	-0.37	-0.12	-0.06	-0.18	-0.18	-0.06	-0.06	-0.26
Acquisitions	0.00	0.00	0.00	0.00	0.00	0.19	0.00	-0.02	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	-0.02	0.00	-0.43	0.00	0.01
Sales of Investment	0.00	0.00	0.30	0.00	0.00	-0.14	0.00	0.54	0.00	0.00
Other Investing Activities	0.00	0.00	0.00	0.00	0.77	0.01	0.01	0.08	0.08	-0.05
Cash from Investing	0.00	0.00	0.00	0.00	0.72	-0.17	-0.17	0.02	0.02	-0.30

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-3.51	0.00	0.00	-1.80	-3.04	-4.84	-10.63	-5.64	-5.60	-20.83	-3.84	-2.03	-1.30	-1.42	-1.82	-1.30	-1.58
Debt Issued	42.11	36.95	-2.78	-1.61	6.53	0.53	9.24	3.50	3.66	50.78	6.33	6.77	1.86	2.40	2.26	1.33	11.83
Issuance of Common Stock	0.00	0.00	0.00	0.00	1.29	0.85	7.76	2.30	0.41	39.66	2.69	0.00	0.01	0.00	0.01	0.01	0.01
Repurchase of Common Stock	-0.46	-1.15	-0.79	-0.11	-2.09	-0.08	-0.02	-0.12	-0.14	-0.21	-0.06	-0.05	-0.85	-1.58	-1.38	-0.88	-0.07
Dividends Paid	-7.80	0.00	0.00	-5.06	-4.92	-4.90	-4.75	-4.60	-4.35	-3.47	-2.91	-2.77	-2.71	-2.61	-2.54	-2.36	-2.09
Other Financing Activities	-3.95	0.00	0.00	-2.35	-0.11	0.23	-0.26	-0.54	0.04	-0.40	-0.10	4.62	1.39	1.64	1.78	1.07	0.45
Cash from Financing	-9.65	0.00	0.00	-9.31	-8.88	-8.75	-7.90	-8.59	-9.63	14.76	-4.23	-0.22	-3.47	-3.97	-3.95	-3.47	-3.28

Cash Flow From Financing Activities	4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Debt Repaid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.49
Debt Issued	0.00	35.21	36.95	40.39	0.66	-0.06	-2.38	42.17	-0.97	43.62
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.94
Repurchase of Common Stock	-0.67	-0.51	0.13	-0.92	-0.23	0.00	0.00	-0.06	-0.06	-0.46
Dividends Paid	0.00	0.00	0.00	0.00	-1.30	-2.58	-1.32	-2.48	-1.24	-1.47
Other Financing Activities	0.00	0.00	0.00	0.00	-0.15	-1.83	-1.83	-0.22	-0.22	-2.45
Cash from Financing	0.00	0.00	0.00	0.00	-1.68	-3.15	-3.15	-1.51	-1.51	-3.92

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-0.43	-1.32	0.59	1.18	0.87	-0.43	0.85	-0.29	-0.49	1.17	-0.08	0.24	-0.28	-0.06	-0.10	-0.24	0.20
Closing Cash Balance		5.93	3.79	5.10	4.52	3.34	2.46	2.89	2.04	2.33	2.82	1.65	1.73	1.49	1.78	1.84	1.94	2.18

Cash position		4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Net Change in Cash		-0.66	4.16	-0.83	5.69	0.59	0.98	-3.27	0.24	0.11	0.15
Closing Cash Balance		3.82	4.16	5.10	5.69	0.59	4.66	0.30	3.68	0.11	0.15

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		10.04	5.79	9.52	10.25	9.74	8.97	9.03	8.18	9.35	4.37	3.94	4.12	3.02	3.72	3.62	3.32	3.36
Real Free Cash Flow		10.04	5.79	9.52	10.25	9.64	8.97	9.03	8.18	9.20	4.21	3.83	4.03	2.91	3.59	3.48	3.32	3.36

Free Cash Flow		4-2025	2-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Free Cash Flow		3.59	2.21	6.47	3.05	1.52	3.49	3.49	1.63	1.63	4.08
Real Free Cash Flow		3.59	2.21	6.47	3.05	1.52	3.49	3.49	1.63	1.63	4.03