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

Hilton Grand Vacations Inc.

HGV

Valuace

Růst

Zdraví

Cena

$ 40.27

-1.48 (-3.07%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Revenues	5,047.0	5,047.0	4,981.0	3,978.0	3,835.0	2,335.0	894.0	1,838.0	1,999.0	1,711.0	1,583.0	1,475.0	1,317.0	1,224.0
Cost of Revenues	2,186.0	2,186.0	2,146.0	2,501.0	2,560.0	1,480.0	742.0	1,260.0	1,314.0	1,154.0	1,064.0	1,001.0	884.0	833.0
Gross Profit	2,861.0	2,861.0	2,835.0	1,477.0	1,275.0	855.0	152.0	578.0	685.0	557.0	519.0	474.0	433.0	391.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,333.0	1,300.0	1,266.0	1,148.0	1,284.0	1,306.0	1,235.0	1,156.0	1,019.0	1,018.0
Cost of Revenues	145.0	543.0	958.0	540.0	937.0	-685.0	995.0	899.0	433.0	154.0
Gross Profit	1,188.0	757.0	308.0	608.0	347.0	1,991.0	240.0	257.0	586.0	864.0

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
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
Selling General & Admin Expenses	0.0	0.0	0.0	828.0	336.0	231.0	143.0	212.0	215.0	191.0	172.0	131.0	102.0	126.0
Depreciation & Amortization	273.0	273.0	268.0	213.0	244.0	126.0	45.0	51.0	36.0	29.0	24.0	22.0	18.0	16.0
Total Operating Expenses	2,300.0	2,300.0	2,138.0	1,229.0	580.0	357.0	188.0	263.0	251.0	220.0	196.0	153.0	120.0	142.0
Operating Income	561.0	561.0	697.0	684.0	707.0	482.0	-28.0	316.0	434.0	337.0	323.0	321.0	313.0	249.0

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	411.0	210.0
Depreciation & Amortization	80.0	67.0	59.0	67.0	70.0	68.0	68.0	62.0	57.0	53.0
Total Operating Expenses	1,000.0	611.0	169.0	520.0	169.0	1,791.0	98.0	80.0	411.0	684.0
Operating Income	188.0	146.0	139.0	88.0	178.0	200.0	142.0	177.0	175.0	180.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	117.0	0.0	112.0
Interest Expense	781.0	311.0	329.0	178.0	142.0	105.0	43.0	43.0	30.0	27.0	29.0	29.0	36.0	48.0
Other Expense	-386.0	-386.0	-561.0	-235.0	-226.0	-213.0	-252.0	-43.0	-1.0	1.0	-1.0	-29.0	3.0	17.0
IBT	175.0	175.0	136.0	449.0	481.0	269.0	-280.0	273.0	403.0	311.0	293.0	292.0	280.0	218.0
Income Tax Expense	46.0	76.0	76.0	136.0	129.0	93.0	-79.0	57.0	105.0	-16.0	125.0	118.0	113.0	90.0
Net Income	116.0	81.0	47.0	313.0	352.0	176.0	-201.0	216.0	298.0	327.0	168.0	174.0	167.0	128.0

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	45.0
Interest Expense	546.0	79.0	79.0	77.0	79.0	84.0	87.0	79.0	45.0	45.0
Other Expense	-95.0	-101.0	-96.0	-94.0	-129.0	-107.0	-135.0	-190.0	-67.0	-44.0
IBT	93.0	45.0	43.0	-6.0	49.0	93.0	7.0	-13.0	108.0	136.0
Income Tax Expense	40.0	-15.0	15.0	6.0	23.0	61.0	3.0	-11.0	40.0	-44.0
Net Income	48.0	60.0	25.0	-17.0	20.0	154.0	2.0	-4.0	68.0	92.0

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
EPS	$0.00	$0.00	$0.00	$2.80	$2.98	$1.77	$-2.36	$2.43	$3.07	$3.30	$1.70	$1.76	$1.69	$1.29
EPS Diluted	$0.00	$0.00	$0.00	$2.80	$2.93	$1.75	$-2.36	$2.42	$3.04	$3.28	$1.70	$1.76	$1.69	$1.29
Shares Outstanding	95.5	89.9	101.9	111.8	118.0	100.0	85.0	89.0	97.0	99.0	99.0	99.0	99.0	99.0
Diluted Shares Outstanding	95.5	91.5	103.1	111.6	120.0	101.0	85.0	89.0	98.0	100.0	99.0	99.0	99.0	99.0

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	$0.63	$0.84
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.62	$0.83
Shares Outstanding	95.5	95.5	95.5	95.5	100.0	101.0	103.4	105.1	107.9	109.5
Diluted Shares Outstanding	95.5	95.5	95.5	95.5	100.0	102.0	104.3	105.1	110.0	110.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash And Equivalents	601.0	328.0	589.0	223.0	432.0	428.0	67.0	108.0	246.0	48.0	4.0	2.0
Short Term Investments	0.0	0.0	0.0	72.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	601.0	328.0	589.0	223.0	432.0	428.0	67.0	108.0	246.0	48.0	4.0	2.0
Accounts Receivable	3,500.0	3,350.0	2,620.0	2,278.0	2,049.0	1,093.0	1,330.0	1,273.0	1,183.0	1,148.0	1,065.0	1,011.0
Inventory	1,929.0	2,244.0	1,400.0	1,159.0	1,240.0	702.0	558.0	527.0	509.0	513.0	412.0	370.0
Other Current Assets	3,249.0	534.0	385.0	332.0	304.0	139.0	85.0	90.0	51.0	103.0	75.0	62.0
Total Current Assets	6,030.0	6,456.0	5,015.0	3,992.0	4,025.0	2,362.0	2,040.0	1,980.0	1,989.0	1,812.0	1,556.0	1,445.0

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	215.0	269.0	259.0	328.0	297.0	328.0	355.0	885.0	227.0	252.0
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	42.0	61.0	57.0
Total Cash & ST Investments	215.0	269.0	259.0	328.0	297.0	328.0	355.0	885.0	227.0	252.0
Accounts Receivable	3,499.0	3,423.0	3,361.0	3,350.0	3,409.0	3,500.0	3,545.0	343.0	2,262.0	2,263.0
Inventory	2,454.0	2,406.0	2,299.0	2,244.0	2,243.0	1,929.0	1,805.0	1,400.0	1,308.0	1,280.0
Other Current Assets	328.0	323.0	311.0	534.0	244.0	273.0	323.0	2,683.0	308.0	336.0
Total Current Assets	6,496.0	6,421.0	6,230.0	6,456.0	6,193.0	6,030.0	6,028.0	4,905.0	4,105.0	4,131.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Property, Plant & Equipment	986.0	876.0	819.0	874.0	826.0	553.0	838.0	559.0	238.0	256.0	51.0	47.0
Goodwill	1,933.0	1,985.0	1,418.0	1,416.0	1,377.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	1,887.0	1,787.0	1,158.0	1,277.0	1,441.0	81.0	89.0	81.0	72.0	70.0	74.0	80.0
Long-Term Investments	141.0	73.0	71.0	72.0	59.0	51.0	44.0	38.0	41.0	0.0	0.0	0.0
Other Long-Term Assets	-482.0	253.0	152.0	-286.0	273.0	-50.0	-191.0	-159.0	-205.0	42.0	43.0	49.0
Total Long-Term Assets	5,437.0	4,986.0	3,627.0	4,012.0	3,983.0	772.0	1,039.0	773.0	395.0	368.0	168.0	176.0
Total Assets	11,467.0	11,442.0	8,685.0	8,004.0	8,008.0	3,134.0	3,079.0	2,753.0	2,384.0	2,180.0	1,724.0	1,621.0

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	928.0	905.0	946.0	876.0	738.0	986.0	1,038.0	819.0	851.0	870.0
Goodwill	1,985.0	1,985.0	1,985.0	1,985.0	1,960.0	1,933.0	1,943.0	1,418.0	1,416.0	1,416.0
Intangible Assets	1,726.0	1,760.0	1,800.0	1,787.0	1,794.0	1,887.0	1,927.0	1,158.0	1,186.0	1,213.0
Long-Term Investments	79.0	74.0	72.0	73.0	73.0	78.0	78.0	134.0	74.0	72.0
Other Long-Term Assets	466.0	593.0	756.0	253.0	396.0	553.0	650.0	242.0	-280.0	-209.0
Total Long-Term Assets	5,184.0	5,317.0	5,559.0	4,986.0	4,961.0	5,437.0	5,636.0	3,780.0	3,904.0	4,020.0
Total Assets	11,680.0	11,738.0	11,789.0	11,442.0	11,154.0	11,467.0	11,664.0	8,685.0	8,009.0	8,151.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Accounts Payable	1,159.0	180.0	144.0	1,007.0	63.0	20.0	24.0	51.0	45.0	31.0	13.0	25.0
Short-Term Debt	-321.0	0.0	0.0	92.0	0.0	0.0	0.0	217.0	242.0	154.0	107.0	68.0
Other Current Liabilities	224.0	652.0	772.0	-92.0	610.0	232.0	274.0	56.0	52.0	46.0	44.0	44.0
Current Liabilities	1,383.0	1,325.0	1,142.0	1,197.0	1,022.0	631.0	599.0	520.0	552.0	440.0	363.0	334.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	1,067.0	1,216.0	1,340.0	180.0	1,057.0	1,159.0	1,176.0	144.0	942.0	1,043.0
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	40.0	83.0	137.0
Other Current Liabilities	0.0	0.0	0.0	652.0	0.0	0.0	0.0	-345.0	-1,210.0	-1,365.0
Current Liabilities	1,702.0	1,767.0	1,860.0	1,325.0	1,270.0	1,480.0	1,558.0	1,151.0	1,356.0	1,481.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Long-Term Debt	6,610.0	7,019.0	4,573.0	3,847.0	4,328.0	1,992.0	1,651.0	1,363.0	1,065.0	1,184.0	1,136.0	1,344.0
Capital Leases	101.0	100.0	78.0	94.0	87.0	67.0	76.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	972.0	925.0	631.0	659.0	670.0	137.0	259.0	254.0	249.0	389.0	287.0	272.0
Total Liabilities	9,387.0	9,547.0	6,570.0	5,853.0	6,020.0	2,760.0	2,509.0	2,137.0	1,866.0	2,013.0	1,830.0	1,994.0

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	7,282.0	7,168.0	7,033.0	7,019.0	6,706.0	6,711.0	6,781.0	4,573.0	3,765.0	3,770.0
Capital Leases	91.0	95.0	99.0	100.0	103.0	101.0	103.0	58.0	80.0	83.0
Def. Tax Liability	927.0	928.0	929.0	925.0	967.0	972.0	980.0	631.0	657.0	658.0
Total Liabilities	10,139.0	10,098.0	10,058.0	9,547.0	9,167.0	9,387.0	9,500.0	6,570.0	5,861.0	6,046.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Common Stock	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	0.0	0.0
Retained Earnings	456.0	352.0	593.0	529.0	357.0	181.0	390.0	441.0	355.0	28.0	0.0	0.0
Comprehensive Income	5.0	0.0	17.0	39.0	0.0	0.0	0.0	-83.0	-65.0	-56.0	-44.0	-38.0
Total Common Equity	1,918.0	1,752.0	2,115.0	2,151.0	1,988.0	374.0	570.0	616.0	518.0	167.0	-106.0	-373.0

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	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0
Retained Earnings	88.0	167.0	238.0	352.0	414.0	456.0	521.0	593.0	588.0	539.0
Comprehensive Income	-12.0	-5.0	-7.0	0.0	2.0	5.0	15.0	17.0	24.0	24.0
Total Common Equity	1,385.0	1,489.0	1,583.0	1,752.0	1,845.0	1,918.0	2,004.0	2,115.0	2,148.0	2,105.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Debt		6,711.0	7,019.0	4,593.0	3,847.0	4,328.0	1,992.0	1,651.0	1,363.0	1,065.0	1,184.0	1,136.0	1,344.0
Book Value		2,080.0	1,895.0	2,115.0	2,151.0	1,988.0	374.0	570.0	616.0	518.0	167.0	-106.0	-373.0

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		156.0	151.0	148.0	143.0	142.0	162.0	160.0	0.0	0.0	0.0
Book Value		1,385.0	1,489.0	1,583.0	1,752.0	1,845.0	1,918.0	2,004.0	2,115.0	2,148.0	2,105.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Income	158.0	53.0	60.0	313.0	352.0	176.0	-201.0	216.0	298.0	327.0	168.0	174.0	167.0	128.0
Depreciation & Amortization	240.0	346.0	268.0	213.0	244.0	126.0	45.0	51.0	36.0	29.0	24.0	22.0	18.0	16.0
Stock-Based Compensation	41.0	64.0	47.0	40.0	46.0	48.0	15.0	22.0	16.0	15.0	49.0	39.0	37.0	7.0
Change Working Capital	-541.0	-600.0	-508.0	-401.0	-50.0	-375.0	83.0	-63.0	-310.0	51.0	-111.0	-131.0	-42.0	-5.0
Change In Accounts Receivable	-416.0	57.0	-339.0	-305.0	-401.0	-216.0	163.0	-131.0	-159.0	-91.0	-128.0	-94.0	-78.0	-73.0
Change In Accounts Payable	-63.0	-105.0	21.0	-86.0	294.0	-48.0	-56.0	-17.0	-24.0	95.0	28.0	18.0	-6.0	22.0
Change In Inventories	-57.0	-120.0	-84.0	-93.0	100.0	15.0	-91.0	-4.0	16.0	47.0	7.0	-38.0	51.0	17.0
Other Non-cash Items	1,049.0	493.0	471.0	170.0	193.0	135.0	260.0	-84.0	-219.0	63.0	5.0	7.0	-4.0	17.0
Cash from Operations	469.0	0.0	0.0	312.0	747.0	168.0	79.0	145.0	-159.0	356.0	158.0	131.0	213.0	196.0

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	53.0	30.0	25.0	-12.0	30.0	32.0	2.0	-4.0	68.0	92.0
Depreciation & Amortization	96.0	87.0	59.0	67.0	70.0	68.0	68.0	62.0	57.0	53.0
Stock-Based Compensation	10.0	19.0	0.0	12.0	9.0	11.0	18.0	9.0	2.0	12.0
Change Working Capital	-78.0	-236.0	-159.0	-75.0	-73.0	-154.0	-93.0	-160.0	-175.0	-96.0
Change In Accounts Receivable	-24.0	230.0	-194.0	-153.0	84.0	-80.0	-127.0	-54.0	-165.0	-70.0
Change In Accounts Payable	0.0	0.0	0.0	223.0	68.0	-102.0	-33.0	0.0	-11.0	-107.0
Change In Inventories	-37.0	-95.0	-30.0	-33.0	-40.0	-7.0	-6.0	-25.0	-56.0	30.0
Other Non-cash Items	148.0	134.0	136.0	40.0	69.0	134.0	118.0	93.0	335.0	-13.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	264.0	92.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Capital Expenditure	-87.0	-146.0	0.0	-75.0	-97.0	-39.0	-31.0	-63.0	-63.0	-47.0	-34.0	-18.0	-17.0	-17.0
Acquisitions	-1,518.0	0.0	-1,444.0	-74.0	0.0	-1,592.0	-2.0	-2.0	1.0	-40.0	0.0	0.0	0.0	0.0
Investments	-1.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-40.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	47.0	0.0	0.0	0.0	0.0
Other Investing Activities	-31.0	0.0	0.0	-9.0	0.0	0.0	0.0	0.0	0.0	-7.0	0.0	0.0	6.0	0.0
Cash from Investing	-1,615.0	0.0	0.0	-158.0	-97.0	-1,631.0	-33.0	-65.0	-62.0	-87.0	-34.0	-18.0	-11.0	-17.0

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	-42.0	-38.0	-34.0	-32.0	-57.0	-32.0	-18.0	-19.0	-28.0	-22.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	10.0	-1,454.0	-74.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.0	-13.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-111.0	-22.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Debt Repaid	-2,357.0	0.0	0.0	559.0	-1,303.0	-1,513.0	-640.0	-666.0	-893.0	-469.0	-110.0	-212.0	-503.0	-945.0
Debt Issued	5,161.0	7,019.0	2,426.0	1,305.0	822.0	3,849.0	981.0	954.0	1,191.0	350.0	158.0	4.0	1,847.0	945.0
Issuance of Common Stock	18.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-361.0	-600.0	-432.0	-368.0	-272.0	0.0	-10.0	-283.0	-183.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-13.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1,190.0	0.0	0.0	-2.0	0.0	0.0
Other Financing Activities	1,377.0	0.0	0.0	6.0	793.0	3,149.0	978.0	841.0	2,367.0	346.0	30.0	103.0	301.0	767.0
Cash from Financing	1,436.0	0.0	0.0	183.0	-782.0	1,636.0	328.0	-108.0	104.0	-123.0	-80.0	-111.0	-202.0	-178.0

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	551.0	-51.0
Debt Issued	7,282.0	114.0	135.0	14.0	313.0	-5.0	-70.0	2,188.0	1,296.0	-8.0
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	-150.0	-150.0	-150.0	-150.0	-125.0	-108.0	-100.0	-99.0	-100.0	-62.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.0	-5.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	453.0	-118.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Change in Cash		13.0	-195.0	-119.0	330.0	-140.0	169.0	374.0	-28.0	-117.0	146.0	44.0	2.0	0.0	1.0
Closing Cash Balance		601.0	571.0	766.0	885.0	555.0	695.0	526.0	152.0	180.0	297.0	48.0	4.0	2.0	2.0

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		28.0	-49.0	22.0	-196.0	225.0	-60.0	-77.0	-207.0	350.0	-53.0
Closing Cash Balance		571.0	543.0	592.0	570.0	766.0	541.0	601.0	678.0	885.0	535.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Free Cash Flow		382.0	230.0	183.0	237.0	650.0	129.0	48.0	82.0	-222.0	309.0	124.0	113.0	196.0	179.0
Real Free Cash Flow		341.0	166.0	136.0	197.0	604.0	81.0	33.0	60.0	-238.0	294.0	75.0	74.0	159.0	172.0

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		147.0	13.0	46.0	6.0	48.0	59.0	95.0	-19.0	236.0	70.0
Real Free Cash Flow		137.0	-6.0	46.0	-6.0	39.0	48.0	77.0	-28.0	234.0	58.0