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

Bankwell Financial Group, Inc.

BWFG

Valuace

Růst

Zdraví

Cena

$ 49.40

-0.32 (-0.67%)

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	207.7	207.7	195.7	98.4	97.8	73.5	57.7	59.0	60.2	59.0	51.8	46.3	34.7	28.7	21.6	18.9
Cost of Revenues	100.4	100.4	131.3	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	107.3	107.3	64.4	98.4	97.8	73.5	57.7	59.0	60.2	59.0	51.8	46.3	34.7	28.7	21.6	18.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	54.0	53.1	50.7	50.0	48.8	49.3	48.4	49.2	50.5	23.5
Cost of Revenues	24.3	25.0	24.3	26.9	32.1	33.8	34.6	30.8	0.0	0.0
Gross Profit	29.7	28.1	26.4	23.1	16.7	15.6	13.7	18.4	50.5	23.5

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	31.2	25.6	23.7	27.2	23.4	24.4	21.4	19.7	19.9	16.6	14.5	11.7	10.5
Depreciation & Amortization	4.1	4.1	3.8	3.6	3.4	3.6	3.3	0.1	0.1	0.1	0.2	0.2	0.1	0.7	0.6	0.5
Total Operating Expenses	58.8	58.8	51.1	42.1	0.4	-39.7	-50.4	-36.1	-15.3	1.2	0.9	1.0	0.7	-18.6	-16.5	-12.8
Operating Income	48.5	48.5	13.3	48.0	71.2	33.9	7.3	22.9	44.9	43.4	31.8	23.3	11.8	10.1	5.1	6.1

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	7.9	7.6
Depreciation & Amortization	1.1	1.0	1.0	1.0	1.0	0.9	0.9	0.9	0.9	0.9
Total Operating Expenses	15.5	14.6	14.5	14.1	12.6	12.9	12.2	13.3	4.5	-10.6
Operating Income	14.2	13.5	11.8	9.0	4.1	2.7	1.5	5.1	46.0	12.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Interest Income	198.3	198.3	192.0	188.5	117.9	81.4	77.5	82.9	80.1	71.2	61.0	50.8	35.6	28.1	24.4	20.6
Interest Expense	99.4	99.4	108.7	94.0	23.2	13.5	22.7	29.2	23.7	16.8	11.9	8.0	3.9	2.8	3.2	2.9
Other Expense	0.0	0.0	0.0	0.0	-23.2	0.0	0.0	0.0	-23.7	-18.2	-13.5	-9.5	-5.0	-2.8	-3.2	-2.9
IBT	48.5	48.5	13.3	48.0	48.0	33.9	7.3	22.9	21.2	25.1	18.3	13.9	6.7	7.3	1.9	3.2
Income Tax Expense	13.3	13.3	3.6	11.4	10.6	7.3	1.4	4.7	3.7	11.3	6.0	4.8	2.2	2.2	0.7	1.0
Net Income	35.2	35.2	9.8	36.7	37.4	26.6	5.9	18.2	17.4	13.8	12.4	9.0	4.6	5.2	1.2	2.2

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	50.6	50.6	48.6	48.5	47.8	48.2	47.7	48.3	49.4	48.3
Interest Expense	23.7	24.6	24.7	26.4	27.6	27.5	26.5	27.1	1.8	25.6
Other Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	65.9	-2.2
IBT	14.2	13.5	11.8	9.0	4.1	2.7	1.5	5.1	11.5	12.9
Income Tax Expense	5.1	3.4	2.7	2.1	1.1	0.8	0.4	1.3	2.9	3.1
Net Income	9.1	10.1	9.1	6.9	3.0	1.9	1.1	3.8	8.5	9.8

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	$4.71	$4.84	$3.38	$0.75	$2.32	$2.26	$1.80	$1.64	$1.23	$0.78	$0.75	$0.39	$0.72
EPS Diluted	$0.00	$0.00	$0.00	$4.67	$4.79	$3.36	$0.75	$2.31	$2.24	$1.78	$1.62	$1.21	$0.78	$0.75	$0.38	$0.71
Shares Outstanding	7.8	7.8	7.7	7.6	7.6	7.7	7.7	7.8	7.7	7.6	7.4	7.1	5.6	6.6	2.8	2.8
Diluted Shares Outstanding	7.9	7.8	7.7	7.6	7.6	7.8	7.7	7.8	7.8	7.7	7.5	7.1	5.6	6.6	2.9	2.8

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	$1.09	$1.25
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.09	$1.25
Shares Outstanding	7.8	7.8	7.7	7.7	7.7	7.7	7.7	7.7	7.6	7.6
Diluted Shares Outstanding	7.9	7.8	7.8	7.7	7.7	7.7	7.7	7.7	7.7	7.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	234.3	293.6	267.5	344.9	291.6	405.3	78.1	75.4	70.5	96.0	49.6	48.6	82.0	28.9
Short Term Investments	107.6	31.7	2.1	103.7	90.2	88.6	82.4	95.2	92.2	87.8	40.6	65.0	28.6	41.1
Total Cash & ST Investments	251.4	325.3	269.2	448.6	381.8	493.9	160.5	168.6	162.7	183.8	90.1	113.6	110.6	70.0
Accounts Receivable	14.7	14.5	0.0	13.1	7.5	6.6	6.0	6.4	5.9	5.0	4.1	3.3	2.4	2.1
Inventory	-2,397.1	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
Other Current Assets	266.1	0.0	0.0	0.0	0.0	0.0	0.0	1,559.5	1,493.0	1,314.6	1,170.9	890.8	616.7	0.0
Total Current Assets	266.1	339.8	269.2	461.7	389.3	500.5	166.4	1,734.4	1,661.7	1,503.4	1,265.2	1,007.7	729.7	72.1

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	289.6	314.0	292.0	293.6	275.8	234.3	245.0	267.5	257.0	207.3
Short Term Investments	19.9	2.2	21.8	31.7	108.9	107.6	108.4	109.7	97.9	99.9
Total Cash & ST Investments	309.5	316.2	313.8	325.3	384.7	341.9	353.5	-267.5	354.9	307.3
Accounts Receivable	15.6	2,650.5	15.4	14.5	14.7	14.7	15.1	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	252.7	-273.7	-276.3
Other Current Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	284.0	0.0	0.0
Total Current Assets	325.1	2,966.7	329.2	339.8	399.4	356.6	368.6	284.0	370.5	321.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	25.6	23.9	27.0	27.2	25.6	21.8	28.5	19.8	18.2	17.8	11.2	11.9	7.1	2.5
Goodwill	2.6	2.6	2.6	2.6	2.6	2.6	2.6	2.6	2.6	2.6	2.6	2.6	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.1	0.2	0.3	0.4	0.5	0.7	0.8	0.5	0.0
Long-Term Investments	15.6	2,792.7	14.5	121.6	108.4	106.9	100.9	116.6	113.8	104.6	50.8	76.5	42.4	46.4
Other Long-Term Assets	2,820.5	99.8	2,894.4	-7.4	-7.6	-11.3	-5.8	-4.3	-4.9	-9.1	-8.3	-7.2	0.0	-48.9
Total Long-Term Assets	2,875.6	2,928.7	2,938.5	151.4	136.6	131.3	132.2	139.2	134.9	125.5	65.2	91.8	50.0	48.9
Total Assets	3,141.7	3,268.5	3,215.5	3,252.4	2,456.3	2,253.7	1,882.2	1,873.7	1,796.6	1,628.9	1,330.4	1,099.5	779.6	610.0

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	22.4	23.0	23.0	23.9	24.8	25.6	26.2	27.0	26.9	27.7
Goodwill	2.6	2.6	2.6	2.6	2.6	2.6	2.6	2.6	2.6	2.6
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.9	0.0	0.0
Long-Term Investments	2,790.1	2,744.5	2,723.5	2,792.7	2,626.4	2,645.0	2,662.4	14.5	115.8	117.8
Other Long-Term Assets	94.7	-2,744.5	96.1	99.8	98.6	100.6	86.4	2,878.0	-9.4	-10.0
Total Long-Term Assets	2,918.8	35.3	2,854.7	2,928.7	2,761.7	2,785.1	2,786.7	2,938.5	145.3	148.1
Total Assets	3,244.0	3,236.6	3,183.9	3,268.5	3,161.1	3,141.7	3,155.3	3,222.6	3,249.8	3,252.7

Current Liabilities	TTM	2024	2022
Accounts Payable	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	0.0
Other Current Liabilities	1,886.5	2,787.6	0.0
Current Liabilities	1,886.5	2,787.6	7.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	2,757.4	2,759.3	2,750.4	2,787.6	2,688.2	2,662.4	2,673.5	0.0	0.0	0.0
Current Liabilities	2,757.4	2,759.3	2,750.4	2,787.6	2,688.2	2,662.4	2,673.5	2,410.9	1,746.1	2,002.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	159.3	159.5	159.2	159.0	84.4	200.3	175.2	185.2	224.1	185.1	145.0	129.0	44.0	91.0
Capital Leases	0.0	0.0	11.5	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	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	2,874.7	2,998.0	2,949.7	3,014.0	84.4	200.3	175.2	1,699.5	1,635.6	1,483.0	1,198.6	970.3	710.1	558.5

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	144.6	144.6	109.5	159.5	159.4	159.3	159.3	170.7	159.1	159.1
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.5	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.1	0.0	0.0
Total Liabilities	2,951.2	2,953.3	2,908.7	2,998.0	2,893.2	2,874.7	2,887.2	2,956.8	159.1	159.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	118.0	119.1	118.2	115.0	118.1	121.3	120.6	120.5	118.3	115.4	112.6	107.3	52.1	38.1
Retained Earnings	150.9	152.7	149.2	123.6	92.4	70.8	69.3	54.7	41.3	29.7	19.0	10.4	6.0	0.9
Comprehensive Income	-2.0	-1.2	-1.7	-0.2	-8.6	-15.6	-7.5	-1.0	1.4	0.9	0.2	0.5	0.4	1.5
Total Common Equity	267.0	270.5	265.8	238.5	202.0	176.6	182.4	174.2	161.0	145.9	131.8	129.2	69.5	51.5

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	119.4	118.7	118.4	119.1	118.4	118.0	118.4	118.2	117.2	116.5
Retained Earnings	174.0	165.5	158.0	152.7	151.3	150.9	151.4	149.2	142.2	134.0
Comprehensive Income	-0.6	-0.9	-1.2	-1.2	-1.8	-2.0	-1.7	-1.7	-1.5	-1.7
Total Common Equity	292.8	283.3	275.2	270.5	267.9	267.0	268.0	265.8	257.9	248.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		159.3	159.5	159.2	159.0	84.4	200.3	175.2	185.2	224.1	185.1	145.0	129.0	44.0	91.0
Book Value		267.0	270.5	265.8	238.5	2,371.8	2,053.5	1,707.0	174.2	161.0	145.9	131.8	129.2	69.5	51.5

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		292.8	283.3	275.2	270.5	267.9	267.0	268.0	265.8	257.9	248.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Income	22.8	35.2	9.8	36.7	37.4	26.6	5.9	18.2	17.4	13.8	12.4	9.0	4.6	5.2	1.2	2.2
Depreciation & Amortization	3.7	0.2	3.8	3.6	3.4	3.6	3.3	3.4	1.7	1.5	1.7	1.7	1.2	0.7	0.6	0.5
Stock-Based Compensation	3.4	2.3	3.0	3.1	2.4	1.8	1.8	1.0	1.3	0.9	1.2	1.0	0.6	0.3	0.6	0.3
Change Working Capital	-6.9	-6.6	-7.3	-7.8	37.7	3.8	-17.7	-13.5	-3.2	0.6	-1.2	0.2	1.5	-1.3	3.4	0.7
Change In Accounts Receivable	-0.5	-2.1	0.3	0.0	-5.6	-0.9	-0.6	0.4	-0.5	-1.0	-0.9	-0.7	-0.6	-0.2	0.2	-0.7
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
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
Other Non-cash Items	13.5	-3.9	21.1	-3.4	3.8	-2.9	8.8	-2.8	1.5	-0.2	4.8	3.3	1.9	-1.5	3.1	3.2
Cash from Operations	29.7	0.0	0.0	31.9	82.7	34.6	-1.5	6.6	20.0	20.6	17.8	14.2	9.2	2.9	8.2	6.5

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	9.1	10.1	9.1	6.9	3.0	1.9	1.1	3.8	8.3	9.8
Depreciation & Amortization	-2.9	1.0	1.0	1.0	1.0	0.9	0.9	0.9	0.9	0.9
Stock-Based Compensation	0.8	0.7	0.7	0.2	0.7	0.6	0.6	1.1	1.1	0.6
Change Working Capital	-9.4	-1.3	-1.0	-4.2	6.1	-11.9	-1.4	-0.1	-9.2	2.8
Change In Accounts Receivable	-1.1	-0.3	0.7	-0.9	0.2	0.0	0.4	-0.2	0.8	-1.4
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	9.2	-0.2	-3.0	-0.2	4.2	5.9	8.0	3.1	-1.2	-2.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	12.7

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Capital Expenditure	-0.8	-0.6	-2.0	-5.0	0.0	0.0	-0.6	-3.4	-1.9	-8.4	-0.9	-2.0	-0.9	-0.7	-0.1
Acquisitions	16.7	0.0	0.0	0.0	0.0	0.0	-1.6	-67.9	-177.0	-218.6	0.0	2.5	30.9	-162.0	-80.7
Investments	-22.5	-31.2	-9.9	-37.2	-33.6	-20.7	-12.3	-26.4	-75.3	-117.3	0.0	-53.8	-7.6	-7.0	-69.0
Sales of Investment	4.8	15.1	0.0	12.7	30.4	17.0	31.5	22.0	65.8	61.7	25.1	28.5	11.4	56.6	33.4
Other Investing Activities	58.9	0.0	-36.4	-781.6	-266.8	-18.2	1.8	1.1	-6.1	-9.4	-218.8	-213.9	-85.5	-1.0	-0.1
Cash from Investing	94.3	0.0	-48.3	-811.2	-270.0	-21.9	18.7	-74.6	-194.5	-292.1	-194.6	-238.7	-51.7	-114.2	-116.6

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	-0.6	-0.4	-0.4	-0.1	0.0	-0.1	-0.4	-0.1	-0.2	-0.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	17.9	-1.2
Investments	-10.0	-0.7	-10.0	0.0	-11.9	-6.7	-12.7	0.0	-9.8	-0.1
Sales of Investment	-23.1	15.6	4.1	11.3	11.3	1.5	1.2	1.2	1.1	1.3
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	53.6	5.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	44.6	5.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Debt Repaid	0.0	0.0	0.0	0.0	0.0	-150.5	0.0	0.0	0.0	0.0	0.0	-9.0	-7.0	0.0	0.0	0.0
Debt Issued	0.2	159.5	0.2	0.2	74.5	34.7	25.1	-9.9	-38.9	39.1	40.1	25.0	92.0	-47.0	91.0	0.0
Issuance of Common Stock	-0.2	0.0	0.0	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.2	3.8	44.7	13.2	0.0	0.0
Repurchase of Common Stock	-1.9	-1.3	-2.1	0.0	-5.5	-5.1	-1.0	-1.0	0.0	0.0	0.0	-11.0	0.0	0.0	0.0	-5.0
Dividends Paid	-6.3	0.0	0.0	-6.2	-6.2	-5.0	-4.4	-4.1	-3.8	-2.1	-1.7	-0.5	-0.1	-0.1	-0.1	-0.2
Other Financing Activities	-115.3	0.0	0.0	-63.9	751.2	331.2	360.4	-20.3	65.8	150.4	283.5	237.1	158.5	88.8	128.0	83.0
Cash from Financing	-134.7	0.0	0.0	-70.1	739.5	170.6	355.0	-25.4	62.0	148.3	282.1	220.4	196.1	101.8	127.9	77.7

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	0.0	0.0
Debt Issued	144.6	0.1	35.1	-49.9	0.1	0.1	0.1	-13.6	13.7	0.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	0.0
Repurchase of Common Stock	-3.6	0.0	-0.4	-0.9	0.0	-0.2	-1.0	-0.9	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.6	-1.6
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-31.9	-20.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-33.4	-21.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Change in Cash		-10.7	9.9	38.4	-86.5	11.0	-64.9	331.5	-0.1	7.4	-25.6	7.8	40.0	-33.5	53.1	21.8	-32.4
Closing Cash Balance		251.4	21.7	307.5	269.2	355.7	344.7	409.6	78.1	78.1	70.7	96.4	88.6	48.6	82.0	28.9	7.1

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		-70.4	-27.1	17.5	-2.6	16.2	40.0	3.8	-21.5	11.1	-4.0
Closing Cash Balance		224.9	295.4	322.5	304.9	307.5	291.3	251.4	247.6	269.2	258.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Free Cash Flow		28.9	26.1	29.3	29.9	77.7	34.6	-1.5	6.0	16.6	18.7	9.4	13.3	7.1	2.0	7.5	6.4
Real Free Cash Flow		25.5	23.8	26.3	26.8	75.3	32.7	-3.3	5.0	15.3	17.8	8.2	12.3	6.6	1.7	6.9	6.1

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		-24.8	9.9	6.1	3.8	14.3	-0.7	6.8	8.9	-0.4	12.6
Real Free Cash Flow		-25.6	9.3	5.4	3.6	13.6	-1.3	6.2	7.9	-1.5	11.9