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

Coca-Cola FEMSA, S.A.B. de C.V.

KOF

Valuace

Růst

Zdraví

Cena

$ 99.70

-1.90 (-1.88%)

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	292.7	291.7	279.8	245.1	226.7	194.8	183.6	194.5	182.3	203.8	177.7	152.4	147.3	156.0	147.7	124.7	103.5
Cost of Revenues	159.1	158.6	151.1	134.2	126.4	106.2	100.8	107.0	98.4	112.1	98.1	80.3	78.9	83.1	79.1	67.5	55.5
Gross Profit	133.6	133.2	128.7	110.9	100.3	88.6	82.8	87.5	83.9	91.7	79.7	72.0	68.4	72.9	68.6	57.2	47.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	77.8	71.9	72.9	70.2	75.9	69.6	69.5	63.8	63.7	62.9
Cost of Revenues	41.4	39.5	39.9	38.3	40.1	37.5	37.5	35.4	34.3	34.0
Gross Profit	36.3	32.4	33.0	31.8	35.8	32.1	32.0	28.4	29.4	28.8

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	0.0	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	76.1	69.0	60.7	56.4	60.5	57.9	64.9	55.5	48.3	46.9	51.3	46.4	37.1	30.8
Depreciation & Amortization	3.2	12.6	12.1	10.5	10.4	9.8	10.0	10.6	10.0	11.7	8.7	7.1	6.9	7.1	5.7	4.6	4.0
Total Operating Expenses	90.6	90.2	90.2	110.9	69.7	61.3	57.2	61.9	59.0	65.4	55.8	49.4	47.4	51.7	46.7	37.1	30.8
Operating Income	43.0	42.9	38.6	34.3	22.7	18.3	13.5	14.9	24.7	26.2	23.9	22.6	20.7	21.5	22.0	20.2	17.1

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	0.0	20.0
Depreciation & Amortization	3.2	0.0	0.0	0.0	0.0	1.1	0.0	0.0	0.0	0.6
Total Operating Expenses	22.6	22.1	23.3	22.6	25.1	22.5	22.2	19.8	19.6	20.5
Operating Income	13.7	10.3	9.8	9.2	10.7	9.6	9.7	8.6	9.8	8.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.8	0.0	0.2	3.2	2.4	0.9	1.0	1.2	1.0	0.9	0.7	0.4	0.4	0.7	0.4	0.6	0.3
Interest Expense	5.9	0.0	0.3	4.5	6.5	6.2	7.9	6.9	7.6	8.8	7.5	6.3	5.5	3.3	2.0	1.7	1.7
Other Expense	-5.3	-5.2	-2.3	-5.6	3.5	4.7	2.3	3.3	-1.5	-25.5	-2.7	-1.8	-1.0	-1.0	-0.3	3.3	-1.3
IBT	37.7	37.7	36.3	28.8	26.2	22.9	15.8	18.3	17.0	-7.1	14.5	14.9	14.8	17.5	20.2	16.8	14.6
Income Tax Expense	12.7	12.7	11.8	8.8	6.5	6.6	5.4	5.6	5.3	4.6	3.9	4.6	3.9	5.7	6.3	5.6	4.3
Net Income	23.9	23.8	23.7	19.5	19.0	15.7	10.3	12.1	13.9	-12.8	10.1	10.2	10.5	11.5	13.3	10.6	9.8

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	0.6	0.6	0.6	0.9	0.9	0.7	0.6	0.6	0.7
Interest Expense	0.0	1.9	2.1	1.9	-0.2	1.9	1.8	1.8	-0.4	1.7
Other Expense	-1.5	-1.5	-1.2	-1.1	0.5	-0.8	-1.0	-1.1	-1.8	-0.7
IBT	12.2	8.8	8.5	8.2	11.2	8.9	8.8	7.5	8.0	7.8
Income Tax Expense	4.3	2.7	3.0	2.7	3.7	2.7	3.0	2.3	2.7	2.3
Net Income	7.5	5.9	5.3	5.1	7.3	5.9	5.6	5.0	5.3	5.4

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	$9.30	$11.30	$9.30	$6.10	$57.60	$66.21	$-61.21	$48.60	$49.40	$50.90	$56.10	$66.20	$55.58	$53.07
EPS Diluted	$0.00	$0.00	$0.00	$9.30	$11.30	$9.30	$6.10	$57.60	$66.21	$-61.21	$48.60	$49.40	$50.90	$56.10	$66.20	$55.58	$53.07
Shares Outstanding	0.2	0.2	0.2	2.1	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Diluted Shares Outstanding	0.2	0.2	0.2	2.1	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2

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	$2.53	$2.56
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.53	$2.56
Shares Outstanding	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	2.1	2.1
Diluted Shares Outstanding	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	2.1	2.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	38.6	32.8	31.1	40.3	47.2	43.5	20.5	23.7	18.8	10.5	16.0	13.0	15.3	23.2	12.3	12.5
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.0
Total Cash & ST Investments	38.6	32.8	31.1	40.3	47.2	43.5	20.5	23.7	18.8	10.5	16.0	13.0	15.3	23.2	12.7	12.5
Accounts Receivable	21.2	25.4	23.2	16.3	13.0	11.5	15.5	14.8	17.6	15.0	9.6	10.3	10.0	12.0	8.6	6.4
Inventory	12.4	14.1	11.9	11.9	12.0	9.7	10.5	10.1	11.4	10.7	8.1	7.8	9.1	8.1	7.6	5.1
Other Current Assets	2.5	2.9	1.6	10.7	8.1	7.7	10.3	8.9	8.0	9.2	8.5	7.0	8.8	37.8	15.9	14.9
Total Current Assets	74.8	75.1	67.7	79.2	80.4	72.4	56.8	57.5	55.7	45.5	42.2	38.1	43.2	45.9	32.1	26.4

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	37.1	30.5	32.8	41.5	-2.9	-2.5	31.1	38.5	-2.4	41.4
Short Term Investments	0.0	0.0	0.0	0.0	41.2	37.5	0.0	2.4	33.4	0.0
Total Cash & ST Investments	37.1	30.5	32.8	41.5	38.3	35.0	31.1	38.5	30.9	41.4
Accounts Receivable	15.9	16.8	25.4	16.6	16.8	15.9	23.2	14.3	13.8	19.2
Inventory	15.0	15.0	14.1	14.0	12.4	12.2	11.9	11.6	12.1	13.8
Other Current Assets	10.5	10.6	2.9	8.7	7.3	7.5	1.6	8.3	8.9	4.4
Total Current Assets	78.5	73.0	75.1	80.7	74.8	70.6	67.7	72.8	65.7	78.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	86.5	102.4	81.1	73.3	63.7	60.7	62.6	61.9	75.8	65.3	50.5	50.5	51.8	42.5	41.5	32.1
Goodwill	22.0	22.0	22.3	23.3	22.9	23.4	25.8	23.7	26.2	33.6	21.0	23.6	19.9	7.0	4.5	0.0
Intangible Assets	78.3	79.9	78.8	79.9	79.3	80.5	86.2	93.1	98.0	90.4	69.7	73.4	79.1	60.0	66.2	51.2
Long-Term Investments	12.9	10.2	9.2	8.5	7.5	7.6	9.8	10.5	12.5	22.4	17.9	17.3	16.9	5.4	3.7	2.1
Other Long-Term Assets	5.3	12.2	6.5	6.0	9.5	7.2	6.2	8.6	9.4	16.2	4.8	6.4	4.4	3.7	3.3	1.9
Total Long-Term Assets	213.3	232.9	205.8	198.8	191.2	190.6	201.0	206.3	230.0	233.8	168.0	174.2	173.4	120.2	119.5	87.6
Total Assets	288.0	308.0	273.5	278.0	271.6	263.1	257.8	263.8	285.7	279.3	210.2	212.4	216.7	166.1	151.6	114.1

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	105.3	106.4	102.4	94.3	86.5	81.8	81.1	76.1	73.3	72.0
Goodwill	0.0	0.0	22.0	0.0	0.0	0.0	22.3	22.5	0.0	20.8
Intangible Assets	15.9	16.8	79.9	16.6	16.8	15.9	78.8	78.7	0.0	80.6
Long-Term Investments	10.7	10.5	10.2	10.1	9.5	9.3	9.2	8.7	8.4	9.1
Other Long-Term Assets	16.2	17.9	12.2	18.9	17.0	16.4	6.5	5.9	14.8	5.1
Total Long-Term Assets	235.3	239.0	232.9	227.2	213.3	207.5	205.8	201.9	197.6	196.4
Total Assets	313.9	312.1	308.0	307.9	288.0	278.1	273.5	274.6	263.3	275.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	24.2	33.8	27.4	26.8	22.7	17.2	19.8	19.7	20.0	21.5	15.5	14.2	16.2	14.2	3.7	3.7
Short-Term Debt	1.4	4.2	0.9	9.0	3.1	5.6	12.0	11.6	12.2	3.1	3.5	1.2	3.6	5.1	5.5	1.8
Other Current Liabilities	30.3	18.6	16.4	22.1	20.4	20.1	19.2	7.0	23.5	15.3	11.5	13.0	12.6	29.6	7.7	15.8
Current Liabilities	65.8	67.2	54.9	58.0	46.2	42.8	51.0	45.5	55.6	39.9	30.5	28.4	32.4	29.6	25.1	17.6

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	29.3	29.2	33.8	31.0	25.7	24.6	27.4	24.5	22.9	23.4
Short-Term Debt	4.6	4.6	4.2	3.4	2.1	1.6	0.9	0.6	1.6	8.4
Other Current Liabilities	36.5	26.4	18.6	36.5	38.0	41.0	16.4	23.9	30.5	21.6
Current Liabilities	70.4	60.2	67.2	70.9	65.8	67.3	54.9	58.9	55.0	68.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	67.9	74.2	66.8	71.8	84.2	83.2	59.4	70.2	71.2	85.9	63.3	64.8	56.9	24.8	17.0	15.5
Capital Leases	2.1	3.2	2.5	2.1	1.5	1.3	1.4	0.0	0.0	0.0	0.5	0.8	1.0	0.2	0.0	0.0
Def. Tax Liability	3.7	4.3	4.7	2.8	2.7	2.5	3.8	2.9	1.7	1.2	1.1	1.1	0.9	1.0	3.5	1.9
Total Liabilities	153.1	157.4	139.8	146.1	144.0	140.6	128.2	132.0	145.0	150.0	101.5	102.2	99.5	61.3	50.8	40.2

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	79.9	73.0	74.2	71.5	72.2	67.9	66.8	67.7	69.0	67.9
Capital Leases	3.0	3.3	3.2	3.0	2.9	2.5	2.5	2.2	2.4	1.7
Def. Tax Liability	0.0	0.0	4.3	0.0	0.0	0.0	4.7	3.0	0.0	3.0
Total Liabilities	169.1	152.3	157.4	160.1	153.1	152.2	139.8	143.8	139.6	154.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.9	2.1	2.1	2.1	2.1	2.1	2.1	2.1	2.1	2.0	2.0	2.0	2.0	2.0	0.0	3.1
Retained Earnings	93.8	107.0	96.0	88.7	81.0	75.9	75.8	71.3	61.8	81.6	78.5	74.6	70.1	64.5	60.2	53.9
Comprehensive Income	-13.3	-8.6	-14.3	-8.7	-5.0	-4.9	1.2	7.6	13.6	-2.5	-17.2	-12.4	-0.5	1.6	4.4	1.0
Total Common Equity	128.1	143.4	127.0	125.4	121.6	116.9	122.9	124.9	122.6	122.1	104.7	105.7	113.1	101.6	97.7	71.3

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	0.0	0.0	2.1	0.0	0.0	0.0	2.1	2.1	0.0	0.9
Retained Earnings	0.0	0.0	107.0	0.0	0.0	0.0	96.0	90.7	0.0	80.4
Comprehensive Income	0.0	0.0	-8.6	0.0	0.0	0.0	-14.3	-14.1	0.0	-13.5
Total Common Equity	136.9	151.7	143.4	140.3	128.1	119.2	127.0	124.2	117.2	114.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		71.4	78.4	67.7	80.8	87.3	88.8	71.4	81.8	83.4	88.9	66.7	66.0	60.5	29.9	22.6	17.4
Book Value		134.9	150.5	133.7	131.9	127.6	122.5	129.7	131.8	140.7	129.2	108.7	110.1	117.2	104.8	100.8	73.9

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		7.8	8.0	7.1	7.5	6.8	6.7	6.7	6.6	6.5	6.4
Book Value		136.9	151.7	143.4	140.3	128.1	119.2	127.0	124.2	117.2	114.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	21.4	23.8	36.3	29.0	26.2	22.9	15.8	18.3	18.3	-7.1	14.5	14.9	14.8	17.5	20.0	10.6	14.6
Depreciation & Amortization	13.1	0.0	12.1	10.5	10.4	9.8	10.0	10.6	10.0	11.7	8.7	7.1	6.9	7.1	5.7	4.6	4.0
Stock-Based Compensation	-3.8	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 Working Capital	0.0	-13.1	-3.2	2.6	-1.1	1.6	5.2	2.4	-1.8	-1.3	3.7	-2.1	0.0	-1.8	1.4	-3.2	-6.0
Change In Accounts Receivable	-4.9	-6.2	-2.3	-1.6	-3.4	-2.0	3.0	-1.9	-2.1	-3.5	-2.7	-1.0	-0.8	-1.1	-1.5	-1.6	-1.1
Change In Accounts Payable	6.8	-7.1	5.1	3.7	3.4	4.4	-1.0	5.7	1.7	3.7	11.2	3.3	5.0	2.9	5.2	-0.3	0.6
Change In Inventories	-0.7	-0.6	-2.2	-0.8	-0.2	-2.3	0.2	-1.1	-1.4	-0.5	-2.1	-1.8	-0.6	-0.6	-0.7	-1.8	0.0
Other Non-cash Items	29.1	15.3	-2.8	0.2	0.0	-1.7	39.3	0.0	3.1	29.9	5.6	3.2	2.6	-0.8	-3.4	3.3	1.8
Cash from Operations	43.6	0.0	0.0	42.3	35.5	32.7	70.3	31.3	29.5	33.2	32.4	23.2	24.4	22.1	23.7	15.3	14.3

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	0.4	5.8	0.3	0.3	0.4	0.3	0.3	0.3	5.4	5.4
Depreciation & Amortization	0.0	4.1	0.2	0.2	0.2	0.2	0.2	0.2	3.5	3.4
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	-4.1
Change Working Capital	-7.1	0.4	-0.1	-0.2	-0.4	0.1	0.1	0.0	-3.3	4.1
Change In Accounts Receivable	-5.8	-1.9	0.0	0.1	-0.1	0.0	0.0	0.0	-3.6	-0.4
Change In Accounts Payable	-2.9	1.1	-0.1	-0.2	0.0	0.2	0.1	0.0	1.8	2.5
Change In Inventories	-0.5	0.8	0.0	0.0	0.0	-0.1	0.0	0.0	-0.5	0.4
Other Non-cash Items	12.6	0.9	0.0	-0.1	0.2	0.0	-0.1	0.1	11.4	5.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.3	13.6

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-23.2	-23.9	-20.6	-17.7	-10.0	-9.9	-11.7	-11.3	-14.8	-12.7	-11.5	-11.5	-11.9	-10.0	-8.3	-8.2
Acquisitions	0.2	-0.8	-1.3	-2.4	0.0	0.0	0.0	2.0	3.9	-13.2	0.0	0.0	-28.8	-1.1	-4.3	0.0
Investments	-1.0	0.0	0.0	-0.6	0.0	-1.6	-0.6	-0.4	-0.9	-2.1	0.0	-0.1	-9.0	-0.5	-0.9	-8.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4	-2.5	2.4	0.0	0.0	-0.4	0.3	-0.6	0.0
Other Investing Activities	-1.3	0.0	1.8	1.1	0.4	-9.5	1.6	-0.9	3.5	-1.3	0.6	0.4	0.5	0.3	0.0	8.2
Cash from Investing	-25.3	0.0	-20.1	-19.6	-9.5	-21.0	-10.7	-9.3	-10.9	-26.9	-10.9	-11.1	-49.5	-11.0	-14.1	-8.0

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-5.8	-0.2	-0.3	-0.5	-0.3	-0.3	-0.2	-8.7	-5.3
Acquisitions	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Investments	-0.2	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	-0.3
Sales of Investment	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	-0.2	-0.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.2	-6.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-0.7	0.0	0.0	-8.9	-9.1	-14.8	-45.8	-21.0	-16.0	-13.1	-4.9	-9.1	-6.5	-37.0	-8.7	-2.8	-8.3
Debt Issued	4.0	78.4	10.7	-4.1	2.6	13.3	63.2	10.5	14.4	7.6	27.1	9.8	12.1	67.5	16.0	8.0	25.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.1	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	0.0	0.0	0.0	7.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-9.3	0.0	0.0	-12.3	-11.5	-10.6	-10.3	-7.4	-7.0	-7.0	-7.0	-6.4	-6.0	-6.0	-5.7	-4.4	-2.6
Other Financing Activities	-0.6	0.0	0.0	-5.1	-0.3	5.2	56.9	5.6	8.7	-2.7	2.2	6.9	1.2	66.5	14.5	4.9	8.9
Cash from Financing	-11.2	0.0	0.0	-26.4	-20.8	-20.3	0.8	-22.8	-14.3	-10.8	-9.7	-8.6	-11.4	23.5	0.1	-2.2	-2.0

Cash Flow From Financing Activities	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
Debt Issued	84.5	6.9	-0.8	3.5	0.6	4.8	1.8	-0.7	0.2
Issuance of Common Stock	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	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.1	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.6	-2.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.5	-1.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		7.3	-0.6	1.7	-9.2	-7.0	3.8	23.0	-3.2	5.0	8.3	-5.5	3.0	-2.3	-7.9	11.4	-0.2	2.6
Closing Cash Balance		38.3	28.1	32.8	31.1	40.3	47.2	43.5	20.5	23.7	18.8	10.5	16.0	13.0	15.3	23.2	12.3	12.5

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		-6.6	-1.0	0.5	-1.8	-0.5	0.0	0.0	0.0	-7.4	7.5
Closing Cash Balance		28.1	35.5	2.0	1.5	1.6	2.1	2.1	2.1	31.4	38.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		20.4	5.7	16.7	21.7	17.8	22.7	60.4	19.5	18.3	18.4	19.8	11.7	12.9	10.2	13.7	7.0	6.2
Real Free Cash Flow		24.2	5.7	16.7	21.7	17.8	22.7	60.4	19.5	18.3	18.4	19.8	11.7	12.9	10.2	13.7	7.0	6.2

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		-1.0	6.0	0.1	-0.1	-0.1	0.3	0.3	0.3	0.6	8.3
Real Free Cash Flow		-1.0	6.0	0.1	-0.1	-0.1	0.3	0.3	0.3	0.3	12.4