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

Coromandel International Limited

COROMANDEL.NS

Valuace

Růst

Zdraví

Cena

Rp 1918.70

-50.40 (-2.17%)

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	304.6	240.9	220.6	220.6	151.2	123.2	108.4	98.6	100.8	82.4	75.3	114.6	112.4	99.9	89.7	97.9	77.2
Cost of Revenues	237.8	179.8	165.8	165.8	236.7	143.6	98.0	91.4	94.4	76.3	71.9	87.9	86.9	75.4	68.7	76.4	65.8
Gross Profit	66.8	61.0	54.8	54.8	-85.5	-20.4	10.4	7.2	6.4	6.1	3.3	26.7	25.6	24.4	21.0	21.5	11.3

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	87.8	96.5	70.4	49.9	69.4	74.3	47.3	39.1	54.6	69.9
Cost of Revenues	71.8	77.3	52.4	36.4	53.0	55.7	34.8	29.2	43.2	51.2
Gross Profit	16.0	19.2	18.0	13.5	16.4	18.7	12.5	9.9	11.4	18.7

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	0.0	0.1	0.2	0.2	0.1	0.2	0.1	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	12.0	11.8	10.7	9.2	9.1	10.5	9.8	8.4	8.4	7.0	6.2	5.0	4.7	0.0
Depreciation & Amortization	3.7	2.4	1.9	2.3	1.8	1.7	1.7	1.6	1.1	1.0	1.0	1.1	1.0	1.0	0.7	0.6	0.6
Total Operating Expenses	32.6	8.4	7.3	-27.7	-114.6	-41.2	-8.6	-9.9	-8.5	-6.0	-6.8	17.5	16.2	14.6	11.7	9.4	0.6
Operating Income	34.2	52.6	47.5	47.5	29.1	20.5	18.6	17.0	14.8	12.1	10.1	9.1	9.4	9.8	9.2	12.1	10.7

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	0.0	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	0.0	0.0
Depreciation & Amortization	1.5	1.0	0.6	0.6	0.5	0.7	0.5	0.5	0.4	0.5
Total Operating Expenses	9.5	8.8	6.1	8.3	5.8	5.6	4.7	7.3	4.9	4.8
Operating Income	6.5	10.4	12.0	5.3	10.6	13.1	7.8	2.6	6.5	13.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	2.4	1.9	1.9	1.6	1.0	0.4	0.4	0.4	0.5	0.5	0.5	0.5	0.5	0.6	0.5	0.0
Interest Expense	3.2	2.6	1.9	1.9	1.8	0.7	1.0	2.3	2.4	1.7	2.2	2.1	2.0	2.3	2.1	1.2	0.9
Other Expense	-3.0	-25.3	-25.6	-25.6	-2.1	0.0	-0.8	-3.2	-3.9	-2.0	-3.0	-3.8	-3.5	-4.6	-3.6	-3.0	-0.9
IBT	31.2	27.3	21.9	21.9	27.0	20.5	17.9	13.8	10.9	10.1	7.1	5.4	5.9	5.2	5.6	9.1	9.9
Income Tax Expense	7.6	6.7	5.5	5.5	6.9	5.2	4.6	3.1	3.7	3.5	2.4	1.7	1.9	1.5	1.2	2.8	2.9
Net Income	24.0	20.7	16.4	16.4	20.1	15.3	13.3	10.7	7.2	6.6	4.8	3.6	4.0	3.6	4.3	6.4	6.9

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.8	1.0	0.7	0.7	0.7	0.7	0.6	0.6	0.4	0.5
Other Expense	0.0	0.1	-5.2	2.0	-3.8	-4.2	-3.6	-0.4	-3.4	-3.9
IBT	6.5	10.6	6.8	7.3	6.8	8.9	4.2	2.2	3.1	10.0
Income Tax Expense	1.6	2.7	1.8	1.5	1.8	2.3	1.1	0.6	0.8	2.4
Net Income	5.1	8.1	5.1	5.8	5.1	6.6	3.1	1.6	2.3	7.6

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	Rp55.81	Rp68.51	Rp52.09	Rp45.34	Rp35.40	Rp24.64	Rp22.72	Rp16.36	Rp12.27	Rp13.80	Rp12.46	Rp15.27	Rp22.64	Rp24.66
EPS Diluted	Rp0.00	Rp0.00	Rp0.00	Rp55.75	Rp68.38	Rp51.98	Rp45.22	Rp35.31	Rp24.60	Rp22.64	Rp16.34	Rp12.25	Rp13.77	Rp12.44	Rp15.23	Rp22.51	Rp24.44
Shares Outstanding	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Diluted Shares Outstanding	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3

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	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Diluted Shares Outstanding	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	-17.5	2.5	11.2	11.2	13.9	7.1	6.9	0.5	1.3	4.4	1.5	1.8	2.2	4.1	3.8	9.6	9.6
Short Term Investments	35.0	41.4	6.2	6.2	0.0	10.2	0.7	0.0	0.0	0.0	0.4	0.0	0.0	0.0	0.0	0.0	11.2
Total Cash & ST Investments	17.5	44.0	35.6	17.5	13.9	17.3	6.9	0.5	1.3	4.4	1.8	1.8	2.2	4.1	3.8	9.6	20.8
Accounts Receivable	0.0	12.3	13.9	13.9	40.1	24.2	30.4	48.5	50.1	48.9	48.8	0.0	0.0	0.0	0.0	0.0	2.1
Inventory	0.0	47.7	46.1	46.1	44.2	36.6	26.0	27.0	32.4	22.3	17.2	23.5	22.6	17.5	14.8	19.2	15.1
Other Current Assets	0.0	28.3	25.6	43.7	4.2	5.2	1.9	1.9	3.7	5.1	0.4	45.3	40.4	32.1	40.2	30.5	4.3
Total Current Assets	17.5	132.3	121.2	121.2	102.4	83.4	65.2	77.9	87.5	80.7	68.4	70.6	65.1	53.8	58.7	59.3	42.3

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	13.6	0.0	2.5	0.0	29.9	-17.5	28.6	-34.9	12.2	-13.9
Short Term Investments	29.0	0.0	41.4	0.0	7.1	35.0	6.2	69.8	5.7	27.9
Total Cash & ST Investments	42.6	43.8	44.0	37.0	37.0	17.5	34.8	34.9	34.9	13.9
Accounts Receivable	57.8	0.0	12.3	0.0	36.3	0.0	13.9	0.0	26.9	0.0
Inventory	55.7	0.0	47.7	0.0	37.8	0.0	46.1	0.0	33.7	0.0
Other Current Assets	13.7	-43.8	28.3	-37.0	10.5	0.0	26.4	0.0	11.3	0.0
Total Current Assets	169.9	0.0	132.3	0.0	121.6	17.5	121.2	34.9	106.9	13.9

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	0.0	35.1	30.1	30.1	25.7	22.0	20.8	20.7	14.8	13.3	13.3	13.8	14.0	14.4	17.9	14.6	11.4
Goodwill	0.0	2.8	2.8	2.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.5	4.7	3.5	0.0
Intangible Assets	0.0	7.4	0.7	0.7	0.3	0.3	0.2	0.2	0.6	0.6	0.5	0.2	0.2	0.2	0.2	0.2	0.0
Long-Term Investments	0.0	9.5	3.1	3.1	2.9	2.4	2.1	2.1	2.0	2.2	3.5	3.9	3.5	3.4	1.6	1.5	-9.5
Other Long-Term Assets	-17.5	2.0	0.5	0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	0.7	0.8	1.0	0.7	11.2
Total Long-Term Assets	-17.5	57.0	37.3	37.3	39.9	29.4	23.7	23.5	18.2	16.6	18.1	18.3	18.5	22.3	25.4	20.4	13.2
Total Assets	0.0	189.3	158.5	158.5	142.3	112.8	89.0	101.5	105.7	97.3	86.5	88.9	83.6	76.0	84.1	79.7	55.5

Long-Term Assets	2-2026	4-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Property, Plant & Equipment	47.3	35.1	32.4	0.0	29.9	29.9	29.5	0.0
Goodwill	6.7	2.8	2.8	0.0	2.8	2.8	2.8	0.0
Intangible Assets	11.1	7.4	0.7	0.0	0.7	0.7	0.7	0.0
Long-Term Investments	9.9	9.5	10.9	0.0	3.1	0.0	-21.0	0.0
Other Long-Term Assets	2.0	2.0	1.3	-17.5	0.7	-32.6	0.8	-13.9
Total Long-Term Assets	77.5	57.0	48.2	-17.5	37.3	-34.9	37.0	-13.9
Total Assets	247.4	189.3	169.7	0.0	158.5	158.5	143.9	0.0

Current Liabilities	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	60.3	53.6	53.6	53.1	39.1	29.2	33.5	37.6	20.9	20.1	34.7	17.6	13.0	14.0	8.6	15.7
Short-Term Debt	1.8	0.8	0.8	0.3	0.2	0.2	16.4	29.5	27.3	22.2	22.4	22.3	15.8	18.5	23.6	0.0
Other Current Liabilities	7.8	4.2	4.2	1.5	1.9	0.1	0.1	0.2	0.2	0.3	2.7	2.8	2.4	1.9	1.5	2.7
Current Liabilities	69.9	58.6	58.6	58.6	44.7	33.0	53.7	70.8	64.5	55.8	62.3	58.6	48.0	47.8	48.4	18.4

Current Liabilities	2-2026	4-2025	2-2025	4-2024	3-2024	2-2024
Accounts Payable	94.1	60.3	55.3	52.9	53.6	42.1
Short-Term Debt	7.8	1.8	1.1	0.8	0.5	0.4
Other Current Liabilities	9.5	7.8	4.4	4.9	4.5	1.0
Current Liabilities	111.3	69.9	61.3	58.6	58.6	47.9

Long-Term Liabilities	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	6.0	4.1	4.1	3.6	3.7	3.6	3.8	0.1	0.1	0.1	0.3	0.7	2.7	11.0	5.9	16.6
Capital Leases	5.5	4.4	4.4	3.9	3.9	3.8	3.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.8	0.8	0.8	0.6	0.7	0.6	0.6	1.1	1.3	1.5	1.7	1.9	1.9	1.9	0.7	0.9
Total Liabilities	77.0	64.0	64.0	63.3	49.3	37.5	58.3	72.2	66.0	57.5	64.7	61.6	53.0	61.1	55.5	35.9

Long-Term Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Long-Term Debt	6.9	0.0	6.0	0.0	4.8	0.0	4.1	4.1	4.0
Capital Leases	0.0	0.0	5.5	0.0	5.1	0.0	4.1	4.4	4.3
Def. Tax Liability	1.6	0.0	0.8	0.0	0.8	0.0	0.8	0.0	0.7
Total Liabilities	120.5	-112.2	77.0	-102.3	67.4	-94.5	64.0	64.0	53.0

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Retained Earnings	0.0	84.4	68.0	68.0	52.8	36.2	24.4	16.5	10.1	7.8	7.0	5.2	6.0	6.5	5.0	4.9	17.3
Comprehensive Income	94.2	24.1	23.9	0.0	0.0	0.0	0.0	-13.4	-12.2	-11.2	-10.6	-10.1	-9.1	-8.1	-7.3	-6.7	-5.5
Total Common Equity	94.5	110.9	94.2	94.2	79.1	63.6	51.5	43.2	33.6	31.3	28.9	24.2	22.0	22.8	22.0	24.0	19.6

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	0.3	0.0	0.3	0.0	0.3	0.0	0.3	0.3	0.3	0.0
Retained Earnings	0.0	0.0	84.4	0.0	0.0	0.0	68.0	0.0	0.0	0.0
Comprehensive Income	0.0	110.9	24.1	101.6	101.3	94.2	23.9	90.6	90.3	79.1
Total Common Equity	121.8	112.2	110.9	102.3	101.6	94.5	94.2	90.9	90.6	79.1

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		0.0	7.8	4.9	4.9	3.9	3.9	3.8	20.2	29.5	27.3	22.2	22.7	23.0	18.5	29.5	29.4	16.6
Book Value		0.0	112.2	94.5	94.5	79.1	63.6	51.5	43.2	33.6	31.3	28.9	24.2	22.0	23.1	23.0	24.2	19.6

Other		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Debt		5.0	0.0	1.3	0.0	0.8	0.0	0.3	0.3	0.3	0.0
Book Value		121.8	112.2	110.9	102.3	101.6	94.5	94.2	90.9	90.6	79.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	14.6	20.7	16.4	16.4	27.0	20.5	17.9	13.8	10.9	10.1	7.1	5.4	5.9	5.2	5.6	9.1	9.9
Depreciation & Amortization	1.8	2.9	2.3	2.3	1.8	1.7	1.7	1.6	1.1	1.0	1.0	1.1	1.0	1.0	0.7	0.6	0.6
Stock-Based Compensation	0.1	0.1	0.1	0.1	0.1	0.0	0.0	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-13.4	4.5	-3.6	-3.6	-16.5	3.7	26.9	3.1	-4.6	-7.3	1.9	-3.6	-7.5	6.7	2.5	-7.4	1.2
Change In Accounts Receivable	-1.9	1.6	2.0	2.0	-3.3	2.9	11.7	0.8	-2.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	7.3	0.5	0.5	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	-12.4	-1.4	-1.9	-1.9	-7.5	-10.6	1.1	5.4	-9.8	-5.0	6.2	-0.9	-5.1	-2.8	5.5	-3.4	-5.9
Other Non-cash Items	-14.7	-3.6	-0.9	-0.9	0.3	-0.3	0.6	2.0	2.1	1.2	1.8	1.4	1.4	1.8	1.0	-1.4	-2.6
Cash from Operations	2.8	0.0	0.0	14.3	5.9	20.8	41.5	18.6	5.3	2.6	9.2	4.2	0.9	14.6	9.9	0.9	9.1

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	13.1	5.1	5.8	5.1	6.6	3.1	2.5	5.3	7.4	4.9
Depreciation & Amortization	2.2	0.0	0.0	0.0	0.0	0.0	0.6	0.6	0.5	0.5
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0
Change Working Capital	-26.0	0.0	0.0	0.0	0.0	0.0	-6.7	-6.7	0.0	0.0
Change In Accounts Receivable	-4.0	0.0	0.0	0.0	0.0	0.0	-1.0	-1.0	0.0	0.0
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	-4.5	0.0	0.0	0.0	0.0	0.0	-6.2	-6.2	0.0	0.0
Other Non-cash Items	30.4	-5.1	-5.8	-5.1	-6.6	-3.1	4.4	1.7	-6.9	-4.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-1.6	-8.5	-5.3	-5.3	-6.1	-2.8	-2.0	-2.6	-2.7	-1.2	-0.9	-1.1	-0.9	-1.1	-2.6	-2.4	-2.5
Acquisitions	0.0	-0.2	-2.2	-2.2	-1.6	0.0	-0.1	0.0	-3.3	0.7	0.0	0.3	-1.2	-0.1	-0.4	0.8	0.0
Investments	0.0	-45.6	-68.6	-68.6	-0.5	0.0	-10.5	-2.7	-0.9	-4.3	-1.2	-3.2	-8.7	-27.7	-56.0	-72.4	-51.7
Sales of Investment	0.0	29.1	61.9	61.9	4.2	0.0	0.0	2.7	0.8	4.1	1.2	3.2	8.7	26.9	53.7	68.7	51.7
Other Investing Activities	-0.2	0.0	0.0	0.9	10.2	-13.4	0.0	0.4	0.2	1.1	0.1	0.2	0.0	1.6	-1.1	-2.7	0.1
Cash from Investing	-1.8	0.0	0.0	-13.3	6.4	-16.2	-12.6	-2.2	-6.0	0.4	-0.8	-0.6	-2.2	-0.5	-6.4	-8.0	-2.4

Cash Flow From Investing Activities	2-2026	4-2024	3-2024
Capital Expenditure	-7.1	-0.8	-0.8
Acquisitions	-8.1	0.0	0.0
Investments	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0
Cash from Investing	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.0	0.0	0.0	0.5	0.0	0.0	-16.2	0.0	0.0	0.0	-5.0	-1.8	-1.9	-9.4	-7.1	-0.1	-5.6
Debt Issued	0.0	2.9	4.9	1.5	0.0	0.1	-0.1	-9.4	2.3	5.1	4.5	1.5	6.3	-1.6	7.1	12.9	22.2
Issuance of Common Stock	0.0	0.0	0.0	0.2	0.2	0.0	0.1	0.1	0.0	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Repurchase of Common Stock	-0.2	-0.2	-0.2	-0.2	0.0	0.0	16.1	0.0	0.0	0.0	0.0	0.0	3.4	-0.1	0.0	0.0	0.0
Dividends Paid	-0.1	0.0	0.0	-1.9	-3.5	-3.5	-5.3	-1.2	-2.3	-2.8	-1.4	-0.9	-1.6	-1.5	-1.7	-2.3	-1.9
Other Financing Activities	-0.6	0.0	0.0	-2.2	-2.1	-0.9	-17.4	-16.1	-0.2	2.6	-2.3	-1.3	-0.6	-2.5	-0.6	9.4	0.8
Cash from Financing	-0.9	0.0	0.0	-3.6	-5.4	-4.4	-22.6	-17.2	-2.4	0.0	-8.6	-4.0	-0.6	-13.4	-9.3	7.0	-6.7

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	14.7	-7.8	7.8	-5.8	5.8	-4.9	0.3	0.3	4.4	-4.9
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	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-0.1	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		1.9	-8.7	-2.7	-2.7	6.9	0.1	6.4	-0.8	-3.1	3.0	-0.3	-0.4	-1.9	0.4	-5.8	0.1	0.0
Closing Cash Balance		0.0	2.5	11.2	11.2	13.9	7.1	6.9	0.5	1.3	4.4	1.5	1.8	2.2	4.1	3.8	9.6	9.6

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		3.5	0.0	0.0	0.0	0.0	0.0	-0.5	1.3	1.1	1.0
Closing Cash Balance		3.5	0.0	0.0	0.0	0.0	0.0	11.2	30.5	29.2	15.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		1.3	16.1	9.0	9.0	-0.1	18.0	39.6	16.1	2.5	1.3	8.2	3.1	-0.1	13.5	7.2	-1.5	6.6
Real Free Cash Flow		1.2	16.0	8.9	8.9	-0.2	18.0	39.5	16.0	2.5	1.2	8.2	3.1	-0.1	13.5	7.2	-1.5	6.6

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		12.6	0.0	0.0	0.0	0.0	0.0	0.1	0.1	1.1	1.0
Real Free Cash Flow		12.6	0.0	0.0	0.0	0.0	0.0	0.0	0.1	1.1	1.0