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

Codorus Valley Bancorp, Inc.

CVLY

Valuace

Růst

Zdraví

Cena

$ 24.04

+1.14 (4.98%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	114.7	129.7	1.6	78.5	76.4	77.9	77.2	71.1	63.6	56.9	50.5	46.1	44.2	40.4	38.4
Cost of Revenues	0.0	-0.1	0.0	0.0	0.0	0.0	1.3	1.1	1.1	0.9	0.8	0.8	0.7	0.0	0.0
Gross Profit	114.7	129.8	1.6	78.5	76.4	77.9	75.9	70.0	62.5	56.0	49.7	45.3	43.5	40.4	38.4

Revenue	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Revenues	34.0	34.2	23.0	23.5	24.1	0.5	0.4	0.4	0.4	20.1
Cost of Revenues	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5
Gross Profit	34.0	34.2	23.0	23.5	24.1	0.5	0.4	0.4	0.4	19.6

Operating Income	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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
Selling General & Admin Expenses	49.5	40.3	37.8	39.5	36.4	36.2	35.2	31.6	29.2	25.9	22.2	19.8	18.6	16.8	16.9
Depreciation & Amortization	2.0	2.4	3.2	3.2	3.4	3.6	2.4	2.4	2.3	2.3	1.8	1.5	1.6	1.4	1.4
Total Operating Expenses	-21.9	18.4	1.9	-59.9	-65.9	-54.2	-34.8	1.6	1.5	1.3	1.3	-22.2	0.9	0.8	0.7
Operating Income	51.5	35.4	35.0	18.6	10.5	23.7	41.1	32.8	27.6	24.1	24.5	23.1	23.0	20.8	20.5

Operating Income	TTM	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
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	29.4	10.0	10.1	10.6	6.9	10.9	10.1	9.9	10.5
Depreciation & Amortization	0.6	0.6	0.4	0.3	0.5	0.8	0.8	0.8	0.8	0.8
Total Operating Expenses	4.2	4.4	-15.6	-15.0	0.3	1.5	0.5	0.4	5.1	1.8
Operating Income	5.8	29.7	7.4	8.6	14.2	14.1	11.5	4.0	5.5	5.2

Net Income	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	116.8	113.3	84.7	71.7	75.7	85.3	80.3	70.4	62.2	56.0	50.4	47.0	46.5	45.4	44.0
Interest Expense	40.8	2.3	9.4	9.6	15.3	21.4	16.4	10.9	8.6	8.2	8.0	8.6	10.5	12.4	13.2
Other Expense	-2.2	-3.6	-9.4	0.0	0.0	0.0	-16.4	-10.9	-8.6	-8.2	-8.0	-8.6	-10.5	-12.4	-13.2
IBT	28.3	31.8	25.6	18.6	10.5	23.7	24.7	21.9	19.0	15.9	16.4	14.5	12.5	8.4	7.3
Income Tax Expense	6.1	6.9	5.6	3.9	2.0	5.0	5.2	9.9	5.9	4.8	4.7	3.9	3.1	1.6	1.1
Net Income	22.2	25.0	20.1	14.7	8.4	18.6	19.5	12.0	13.1	11.1	11.8	10.6	9.4	6.8	6.2

Net Income	TTM	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Interest Income	29.8	30.0	29.0	27.9	26.3	25.4	22.7	19.3	17.3	17.5
Interest Expense	12.2	10.8	9.7	8.1	5.7	3.9	2.3	1.5	1.6	1.9
Other Expense	-0.4	-1.8	0.0	0.0	-0.3	-3.9	-2.3	-1.5	-1.6	-1.9
IBT	5.4	6.9	7.4	8.6	9.0	10.1	9.2	2.5	3.9	3.3
Income Tax Expense	1.2	1.4	1.5	1.9	2.0	2.2	2.1	0.5	0.8	0.6
Net Income	4.3	5.5	5.9	6.6	7.0	7.9	7.2	2.0	3.1	2.7

Per Share Data	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$1.88	$2.60	$2.11	$1.51	$0.86	$1.89	$1.98	$1.22	$1.35	$1.45	$1.62	$1.62	$1.44	$0.87	$0.87
EPS Diluted	$1.87	$2.59	$2.10	$1.50	$0.86	$1.88	$1.96	$1.21	$1.34	$1.44	$1.59	$1.59	$1.43	$0.86	$0.86
Shares Outstanding	9.6	9.6	9.5	9.7	9.8	9.9	9.9	9.8	9.7	7.6	7.2	6.4	6.2	6.1	6.0
Diluted Shares Outstanding	9.7	9.6	9.5	9.8	9.8	9.9	10.0	9.9	9.8	7.7	7.3	6.5	6.3	6.2	6.1

Per Share Data	TTM	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
EPS	$0.00	$0.57	$0.62	$0.69	$0.73	$0.83	$0.75	$0.20	$0.32	$0.28
EPS Diluted	$0.00	$0.57	$0.61	$0.69	$0.73	$0.83	$0.75	$0.20	$0.32	$0.28
Shares Outstanding	9.6	9.6	9.6	9.6	9.6	9.6	9.5	9.5	9.5	9.5
Diluted Shares Outstanding	9.7	9.6	9.6	9.6	9.6	9.6	9.6	9.6	9.5	9.5

Current Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	26.7	33.7	120.4	545.5	335.8	131.6	96.8	79.5	74.0	57.5	31.1	15.1	49.8	32.2	40.3
Short Term Investments	339.5	349.8	345.5	254.3	185.0	159.7	149.6	158.6	194.7	213.5	213.2	228.7	234.1	233.9	222.5
Total Cash & ST Investments	26.7	-10.9	465.9	799.8	520.8	291.3	246.4	238.1	268.8	271.0	244.3	243.8	283.8	32.2	40.3
Accounts Receivable	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
Inventory	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 Current Assets	35.4	0.0	0.0	0.0	0.0	0.0	1,384.5	1,285.8	1,121.2	945.0	0.0	0.0	0.0	0.0	0.0
Total Current Assets	35.4	42.1	465.9	799.8	520.8	291.3	1,630.9	1,523.9	1,390.0	1,216.0	230.6	230.7	268.9	253.5	254.8

Current Assets	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Cash And Equivalents	26.7	33.7	51.3	89.6	103.3	120.4	222.8	284.0	439.2	545.5
Short Term Investments	0.0	349.8	335.7	342.7	349.9	345.5	343.3	329.0	302.4	254.3
Total Cash & ST Investments	26.7	-10.9	387.0	432.3	453.1	465.9	566.0	613.0	741.6	799.8
Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-21.8	0.0	0.0
Total Current Assets	35.4	42.1	387.0	432.3	453.1	465.9	566.0	591.2	741.6	799.8

Long-Term Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	21.7	22.3	24.2	23.7	27.6	29.0	24.7	24.4	24.6	24.6	18.5	14.6	11.5	10.9	10.8
Goodwill	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.2	0.2	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
Long-Term Investments	15.4	15.5	346.4	255.6	187.6	164.2	155.5	164.9	201.7	218.5	217.0	233.5	236.9	233.9	222.5
Other Long-Term Assets	92.2	2,096.4	-1.0	-281.5	-217.5	-195.5	-5.9	-6.3	-6.9	-5.0	-217.0	-233.5	-236.9	-233.9	-222.5
Total Long-Term Assets	2,173.1	2,155.2	372.0	281.5	217.5	195.5	176.6	185.3	221.6	240.4	18.5	14.6	11.5	10.9	10.8
Total Assets	2,208.6	2,197.2	2,195.1	2,418.6	2,162.2	1,886.5	1,807.5	1,709.2	1,611.6	1,456.3	1,213.8	1,150.6	1,059.7	1,012.1	957.3

Long-Term Assets	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Property, Plant & Equipment	21.7	22.3	22.2	22.4	24.2	24.2	24.3	24.9	25.4	23.7
Goodwill	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3
Intangible Assets	0.2	0.2	0.2	0.2	0.3	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	15.4	15.5	335.7	342.7	349.9	346.4	344.2	330.0	303.7	255.6
Other Long-Term Assets	92.2	2,096.4	-360.1	-367.4	-376.4	-1.0	-1.0	-1.0	-1.3	-1.3
Total Long-Term Assets	2,173.1	2,155.2	360.1	367.4	376.4	372.0	369.9	356.3	330.0	280.2
Total Assets	2,208.6	2,197.2	2,190.6	2,215.7	2,198.7	2,195.1	2,258.4	2,288.7	2,359.7	2,418.6

Current Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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
Short-Term Debt	30.9	0.0	11.6	12.6	11.1	7.9	7.0	20.5	33.0	74.5	42.2	15.8	19.4	10.3	6.8
Other Current Liabilities	1,294.6	0.0	0.0	0.0	0.0	-7.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Current Liabilities	1,325.5	1,350.2	11.6	12.6	11.1	7.9	7.0	20.5	33.0	74.5	42.2	15.8	19.4	10.3	6.8

Current Liabilities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
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	39.1	83.3	61.4	11.6	13.3	17.8	14.5	10.8
Other Current Liabilities	0.0	0.0	2.7	2.9	3.1	0.0	0.0	0.0	0.0	0.0
Current Liabilities	1,325.5	1,350.2	39.1	83.3	61.4	11.6	13.3	17.8	14.5	10.8

Long-Term Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	41.2	41.2	57.1	64.8	88.3	92.7	122.3	150.8	181.9	194.8	132.6	110.9	50.2	46.6	62.0
Capital Leases	3.3	3.3	3.2	1.8	2.5	3.2	0.0	0.0	0.0	0.0	0.1	0.2	0.3	0.0	0.0
Def. Tax Liability	0.0	2.4	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	2,007.6	1,997.6	2,017.8	64.8	88.3	1,695.4	1,628.7	1,545.0	1,456.6	1,297.2	1,095.4	1,043.0	958.4	918.9	880.8

Long-Term Liabilities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Long-Term Debt	41.2	41.2	45.1	45.2	45.4	57.1	58.9	60.1	66.8	64.8
Capital Leases	3.3	3.3	2.7	2.9	3.1	3.2	3.4	3.6	3.7	1.8
Def. Tax Liability	0.0	2.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	2,007.6	1,997.6	2,007.2	2,029.8	2,013.8	2,017.8	2,090.1	2,113.4	2,176.0	2,223.1

Total Common Equity	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	24.7	24.7	24.7	24.7	24.6	24.4	23.6	22.3	21.1	19.9	14.6	12.0	11.2	10.5	10.3
Retained Earnings	71.2	68.6	52.1	37.8	28.4	25.0	22.8	22.9	28.9	28.5	26.5	23.1	18.9	14.6	10.8
Comprehensive Income	-32.9	-31.1	-34.8	-0.2	3.6	1.3	-2.2	-1.0	-1.1	1.4	2.7	2.2	5.7	5.9	2.1
Total Common Equity	201.0	199.6	177.3	195.5	198.0	191.2	178.7	164.2	155.0	159.1	118.4	107.6	101.3	93.2	76.5

Total Common Equity	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Common Stock	24.7	24.7	24.7	24.7	24.7	24.7	24.7	24.7	24.7	24.7
Retained Earnings	71.2	68.6	64.8	60.5	55.5	52.1	45.6	39.9	39.4	37.8
Comprehensive Income	-32.9	-31.1	-42.9	-35.7	-30.9	-34.8	-36.5	-23.5	-14.0	-0.2
Total Common Equity	201.0	199.6	183.4	185.9	184.9	177.3	168.3	175.3	183.7	195.5

Other		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		75.4	101.8	57.1	64.8	88.3	92.7	122.3	150.8	181.9	194.8	132.6	110.9	50.2	56.9	68.8
Book Value		201.0	199.6	177.3	2,353.7	2,073.9	191.2	178.7	164.2	155.0	159.1	118.4	107.6	101.3	93.2	76.5

Other		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		201.0	199.6	183.4	185.9	184.9	177.3	168.3	175.3	183.7	195.5

Cash Flow From Operating Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	22.2	25.0	20.1	14.7	8.4	18.6	19.5	12.0	13.1	11.1	11.8	10.6	9.4	6.8	6.2
Depreciation & Amortization	2.2	2.4	3.2	3.2	3.4	3.6	2.4	2.4	2.3	2.3	1.8	1.5	1.6	1.4	1.4
Stock-Based Compensation	1.5	1.3	1.0	0.8	0.5	0.7	0.7	0.8	0.5	0.4	0.3	0.3	0.3	0.2	0.2
Change Working Capital	-0.3	-3.7	0.0	2.5	-5.7	0.8	-0.4	-3.9	2.2	-2.4	-0.2	0.7	-0.6	1.7	1.4
Change In Accounts Receivable	-2.1	-1.4	-2.1	3.8	-3.3	0.5	-0.6	-0.5	-0.4	-0.3	-0.1	0.0	0.1	-0.1	0.0
Change In Accounts Payable	0.8	0.8	0.3	-0.3	-0.3	0.0	0.2	0.2	0.0	0.0	0.1	-0.1	-0.1	-0.2	-0.1
Change In Inventories	0.0	-1.7	0.0	0.4	-1.0	1.5	0.9	-2.6	3.6	-1.4	0.5	1.5	0.1	0.0	0.0
Other Non-cash Items	-0.9	-1.6	9.0	6.7	6.5	-6.5	-1.2	2.2	1.3	2.6	1.7	5.0	5.4	8.7	1.9
Cash from Operations	23.0	22.7	34.0	27.8	11.9	16.6	21.0	16.7	18.5	14.0	15.3	17.6	16.5	17.8	9.8

Cash Flow From Operating Activities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Income	4.3	5.5	5.9	6.6	7.0	7.9	7.2	2.0	3.1	2.7
Depreciation & Amortization	0.6	0.6	0.6	0.3	0.5	0.8	0.8	0.8	0.8	0.8
Stock-Based Compensation	0.7	0.3	0.3	0.3	0.5	0.2	0.2	0.2	0.3	0.2
Change Working Capital	0.6	-1.5	0.6	0.0	-3.8	-3.4	4.8	0.2	-1.6	-3.0
Change In Accounts Receivable	-0.4	-1.1	-0.5	-0.1	0.3	-1.2	-0.5	-0.3	-0.1	-0.1
Change In Accounts Payable	0.6	-0.2	0.5	-0.1	0.6	-0.1	0.5	-0.4	0.3	-0.4
Change In Inventories	0.0	-1.5	1.0	0.6	0.0	0.0	0.0	0.0	0.0	-2.1
Other Non-cash Items	1.3	-1.3	-0.5	-0.4	1.2	-0.1	-0.5	3.2	6.4	2.1
Cash from Operations	0.0	3.6	7.1	6.8	4.7	6.1	12.5	6.4	9.0	2.8

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-6.5	-7.1	-1.8	-2.0	-2.3	-3.1	-2.8	-2.2	-2.3	-6.0	-5.6	-4.7	-2.0	-1.4	-0.9
Acquisitions	-19.3	1.9	0.0	20.9	-49.8	-18.5	-86.3	-127.5	-147.5	21.1	-61.9	-123.2	-44.7	0.0	-6.8
Investments	-37.8	-45.9	-182.9	-278.1	-197.1	-124.5	-22.7	-13.5	-47.7	-57.1	-37.7	-63.2	-63.1	-61.2	-92.8
Sales of Investment	34.6	36.0	46.0	204.4	175.6	119.8	30.0	50.2	60.0	69.7	54.5	60.1	62.4	54.1	43.2
Other Investing Activities	-57.8	-63.8	-105.9	-6.6	1.1	-6.5	0.2	-3.6	-6.2	-126.7	1.9	-5.1	10.0	-62.6	6.9
Cash from Investing	-88.6	-79.0	-244.6	-61.4	-72.5	-32.7	-81.5	-96.6	-143.7	-99.0	-48.9	-136.0	-37.5	-71.2	-50.4

Cash Flow From Investing Activities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Capital Expenditure	-0.1	-5.6	-0.5	-0.3	-0.8	-0.7	-0.3	-0.4	-0.5	-0.6
Acquisitions	0.0	1.2	-20.5	0.0	0.7	0.0	0.0	0.0	0.0	-4.4
Investments	-0.7	-15.4	-11.3	-10.3	-14.2	-12.2	-44.0	-48.8	-78.0	-42.6
Sales of Investment	8.6	7.0	8.8	10.3	12.4	12.3	12.6	8.9	12.2	11.9
Other Investing Activities	0.0	8.1	0.3	-34.1	-14.4	-34.6	-14.1	-57.4	0.2	-1.3
Cash from Investing	0.0	-4.8	-23.2	-34.4	-16.3	-35.1	-45.8	-97.7	-66.0	-36.9

Cash Flow From Financing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-110.5	0.0	-10.0	-25.0	-35.0	-35.0	-45.0	-15.0	-35.0	-5.1	-0.1	-0.3	-15.8	-30.4	-23.9
Debt Issued	79.1	44.6	2.3	1.6	30.5	5.4	16.5	-16.1	22.1	67.3	21.8	61.0	9.1	18.5	92.7
Issuance of Common Stock	1.1	1.0	2.4	1.1	0.8	0.9	1.1	0.8	0.9	33.6	14.0	1.2	0.6	0.5	0.3
Repurchase of Common Stock	-0.8	-0.6	-1.3	-9.9	-0.1	-5.0	127.3	104.2	-12.0	86.0	-13.0	85.0	56.0	-17.0	0.0
Dividends Paid	-6.4	-6.3	-5.7	-5.3	-5.1	-6.0	-5.5	-4.6	-4.2	-3.1	-2.8	-2.3	-2.3	-2.5	-1.8
Other Financing Activities	63.4	-24.1	-199.8	282.3	304.1	96.1	0.0	0.0	192.1	0.0	51.5	0.1	0.0	91.8	83.2
Cash from Financing	-11.0	-30.5	-214.4	243.3	264.7	50.9	77.9	85.4	141.8	111.4	49.6	83.7	38.5	42.3	57.6

Cash Flow From Financing Activities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Debt Repaid	0.0	0.0	0.0	0.0	0.0	-10.0	0.0	-10.0	0.0	0.0
Debt Issued	-26.4	17.6	-44.4	21.8	49.6	8.2	-1.2	3.3	2.0	-1.7
Issuance of Common Stock	0.0	0.4	0.2	0.4	0.5	1.8	0.1	-0.6	1.1	0.5
Repurchase of Common Stock	-0.5	-0.2	0.0	-0.1	-0.3	-1.2	0.0	0.9	-1.0	-3.7
Dividends Paid	0.0	-1.6	-1.6	-1.5	-1.5	-1.4	-1.4	-1.4	-1.4	-1.4
Other Financing Activities	0.0	-14.8	-20.5	15.5	-4.0	-62.5	-26.6	-52.8	-47.9	92.8
Cash from Financing	0.0	-16.4	-22.2	14.0	-5.5	-73.4	-27.9	-63.9	-49.2	88.2

Cash position		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-76.6	-86.7	-425.1	209.7	204.2	34.8	17.3	5.5	16.5	26.4	16.0	-34.7	17.6	-11.1	17.1
Closing Cash Balance		26.7	33.7	120.4	545.5	335.8	131.6	96.8	79.5	74.0	57.5	31.1	15.1	49.8	32.2	43.3

Cash position		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Change in Cash		-7.0	-17.6	-38.3	-13.6	-17.2	-102.4	-61.2	-155.2	-106.3	54.1
Closing Cash Balance		26.7	33.7	51.3	89.6	103.3	120.4	222.8	284.0	439.2	545.5

Free Cash Flow		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		16.5	15.6	32.1	25.8	9.7	13.5	18.2	14.5	16.2	8.0	9.7	13.0	14.5	16.4	8.9
Real Free Cash Flow		15.0	14.3	31.1	25.0	9.1	12.9	17.5	13.8	15.6	7.7	9.4	12.7	14.2	16.2	8.8

Free Cash Flow		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Free Cash Flow		5.4	-2.0	6.6	6.5	3.9	5.4	12.2	6.0	8.5	2.3
Real Free Cash Flow		4.8	-2.3	6.3	6.3	3.5	5.2	12.0	5.8	8.2	2.0