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

Magic Software Enterprises Ltd.

MGIC

Valuace

Růst

Zdraví

Cena

$ 17.38

-0.10 (-0.36%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	603.2	552.5	535.1	566.8	480.3	371.2	325.6	284.4	258.0	201.6	176.0	164.3	145.0	126.4	113.3	88.6
Cost of Revenues	434.0	394.7	382.1	411.4	347.3	261.6	223.5	195.6	175.2	133.3	113.2	99.7	85.9	73.4	67.3	51.4
Gross Profit	169.2	157.2	153.0	155.4	133.0	109.6	102.1	88.8	82.8	68.4	62.8	64.6	59.1	53.0	46.1	37.1

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	161.7	151.6	147.3	142.6	143.0	136.3	130.7	125.5	129.5	137.6
Cost of Revenues	117.4	109.3	106.7	100.6	103.3	97.4	94.0	88.6	92.6	97.3
Gross Profit	44.2	42.4	40.6	42.0	39.7	38.8	36.7	37.0	36.8	40.3

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	10.3	10.1	9.0	8.8	8.2	5.7	6.9	5.8	4.9	4.8	3.7	2.9	2.0	2.1
Selling General & Admin Expenses	0.0	0.0	85.3	83.9	70.3	59.1	60.2	51.4	49.6	40.8	36.5	37.5	36.2	33.6	29.3	25.7
Depreciation & Amortization	21.4	20.8	20.6	15.4	17.2	15.0	14.0	12.6	13.6	11.6	9.9	8.7	8.4	7.4	5.0	4.5
Total Operating Expenses	104.6	96.6	95.9	94.0	79.3	67.9	68.5	57.1	56.5	46.7	41.4	42.3	39.9	36.6	31.4	27.8
Operating Income	65.2	61.2	57.1	61.4	51.2	40.6	33.7	31.7	26.0	20.9	21.4	20.7	19.1	16.4	14.7	9.3

Operating Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.7	2.7	2.4
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	21.4	20.3	22.4
Depreciation & Amortization	4.9	5.7	5.3	5.5	5.3	5.2	4.9	5.1	5.5	4.9
Total Operating Expenses	27.1	26.7	24.9	25.9	24.6	23.8	22.0	24.1	23.0	24.9
Operating Income	17.1	15.6	15.7	16.7	15.1	15.0	14.4	12.8	13.3	15.4

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	3.2	4.9	1.4	0.0	0.1	0.2	0.3	0.3	0.2	0.2	0.1	0.0	0.0	0.0	0.0
Interest Expense	5.5	6.7	9.2	3.7	3.2	0.9	0.4	1.0	1.2	0.5	-0.1	0.3	0.6	0.0	-0.4	0.2
Other Expense	-5.9	-6.6	-4.7	-3.7	-6.0	-3.2	-1.2	0.9	-0.3	-0.8	0.0	-1.6	0.0	0.1	0.1	0.2
IBT	59.4	54.6	52.4	57.7	45.3	37.4	32.5	31.8	24.2	20.7	20.8	18.9	18.4	16.6	15.1	9.3
Income Tax Expense	12.0	11.3	9.9	11.2	10.4	7.3	6.9	7.1	6.3	3.9	3.7	2.3	1.6	0.1	-0.2	-0.1
Net Income	40.0	36.9	37.0	40.7	29.3	25.2	20.3	19.9	15.4	14.2	16.2	15.4	15.9	16.2	15.0	9.4

Net Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2
Interest Expense	1.7	0.7	1.1	2.0	1.4	1.2	1.8	1.9	1.6	0.2
Other Expense	-1.7	-0.9	-1.2	-2.1	-1.5	-1.2	-1.6	-2.0	-1.7	-0.3
IBT	15.4	14.8	14.6	14.7	13.6	13.8	12.8	11.1	11.6	15.1
Income Tax Expense	3.5	3.3	2.9	2.3	3.3	3.0	2.7	1.7	2.9	2.5
Net Income	9.9	10.1	9.5	10.6	8.4	9.1	8.8	8.5	7.1	11.3

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$0.75	$0.79	$0.61	$0.49	$0.26	$0.43	$0.35	$0.27	$0.37	$0.36	$0.43	$0.44	$0.41	$0.29
EPS Diluted	$0.00	$0.00	$0.75	$0.79	$0.61	$0.49	$0.26	$0.42	$0.35	$0.27	$0.36	$0.36	$0.43	$0.44	$0.41	$0.29
Shares Outstanding	49.1	49.2	49.4	49.1	49.1	49.0	48.9	46.7	44.4	44.3	44.2	43.3	36.8	36.5	36.3	32.1
Diluted Shares Outstanding	49.1	49.1	49.1	49.1	49.1	49.0	49.0	46.8	44.6	44.5	44.5	43.3	37.3	37.1	37.0	32.7

Per Share Data	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.17	$0.15	$0.23
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.17	$0.15	$0.23
Shares Outstanding	49.1	49.1	49.1	49.1	49.1	49.1	49.1	49.1	49.1	49.1
Diluted Shares Outstanding	49.1	49.1	49.1	49.1	49.1	49.1	49.1	49.1	49.1	49.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	107.6	112.8	105.9	83.1	88.1	88.1	81.9	87.1	75.9	75.3	62.2	72.5	35.1	37.6	28.7	43.7
Short Term Investments	0.7	7.6	0.8	3.9	6.7	1.5	13.6	26.8	14.9	12.5	14.5	11.9	0.9	1.2	3.4	2.9
Total Cash & ST Investments	108.4	120.4	106.7	87.0	94.8	89.7	95.5	113.9	90.8	87.8	76.7	84.4	36.0	38.8	32.1	46.5
Accounts Receivable	132.8	149.8	139.6	164.0	152.0	121.6	109.5	97.3	90.8	70.9	60.1	43.8	37.2	34.9	24.9	21.6
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.7	-0.7	0.0	-2.7	-1.9	-4.2	-2.4	3.3	-4.1
Other Current Assets	20.4	6.0	10.4	0.0	0.0	0.0	0.0	3.7	0.7	0.0	2.7	1.9	4.2	2.4	3.1	4.1
Total Current Assets	261.6	276.2	256.6	251.0	246.8	211.2	205.1	211.3	181.6	158.7	136.8	128.3	73.2	73.7	63.4	68.1

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	90.0	104.6	112.8	98.9	107.6	125.8	105.9	105.7	104.6	102.5
Short Term Investments	0.0	0.4	7.6	0.7	0.7	0.0	0.8	1.3	1.4	3.9
Total Cash & ST Investments	90.0	105.0	120.4	99.7	108.4	125.9	106.7	107.0	106.0	106.4
Accounts Receivable	175.8	144.1	149.8	143.1	132.8	126.3	139.6	121.3	134.3	149.3
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.6	-18.8	-14.7
Other Current Assets	0.0	21.1	6.0	19.1	20.4	21.6	5.6	13.6	18.8	14.7
Total Current Assets	265.8	270.2	276.2	261.9	261.6	273.7	256.6	242.0	259.0	270.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	32.5	32.2	33.7	36.5	30.2	30.5	18.6	3.1	3.5	3.1	2.3	2.0	1.8	1.9	2.0	1.8
Goodwill	0.0	172.5	166.1	158.7	146.8	135.7	117.7	95.0	98.2	91.0	63.3	55.5	55.3	44.3	38.5	24.6
Intangible Assets	0.0	45.3	50.7	52.1	51.4	53.4	51.1	41.5	51.0	56.2	33.6	32.5	32.5	29.7	25.8	14.7
Long-Term Investments	7.8	0.0	8.6	0.0	0.0	0.0	0.0	0.0	2.0	1.7	0.0	2.4	2.1	-0.3	0.0	0.0
Other Long-Term Assets	0.0	9.3	0.0	8.1	8.8	10.2	9.9	9.6	3.2	2.6	1.5	1.4	0.4	0.4	4.3	1.8
Total Long-Term Assets	265.4	264.1	265.8	260.0	245.3	232.1	202.4	151.1	160.9	158.3	103.1	95.5	92.5	78.5	70.0	42.9
Total Assets	527.0	540.3	522.4	511.0	492.0	443.3	407.5	362.3	342.4	317.0	240.0	223.8	165.7	152.2	133.4	111.0

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	33.8	31.7	32.2	32.0	32.5	31.9	33.7	31.0	32.5	34.5
Goodwill	0.0	0.0	172.5	0.0	0.0	0.0	166.1	0.0	0.0	0.0
Intangible Assets	175.8	218.1	45.3	218.6	217.8	212.3	50.7	212.0	226.6	205.7
Long-Term Investments	10.2	0.0	0.0	0.0	7.8	7.7	8.6	10.1	6.4	6.4
Other Long-Term Assets	0.0	8.8	9.3	8.3	0.0	0.0	0.0	0.0	0.0	0.0
Total Long-Term Assets	275.9	263.9	264.1	264.4	265.4	262.8	265.8	260.2	270.7	250.6
Total Assets	541.7	534.1	540.3	526.3	527.0	536.5	522.4	502.2	529.8	521.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	29.6	28.8	28.4	27.6	24.7	14.3	11.0	14.0	12.1	8.4	6.0	3.9	4.1	4.7	3.5	2.9
Short-Term Debt	30.3	28.0	33.3	25.2	19.0	14.9	10.9	8.7	9.9	1.2	0.0	2.9	1.1	0.0	0.0	0.0
Other Current Liabilities	76.9	92.5	66.4	68.9	51.8	46.8	36.3	25.8	31.6	26.8	18.9	17.0	20.0	21.1	18.1	14.2
Current Liabilities	157.8	170.3	141.7	132.6	106.3	84.8	66.9	53.0	59.2	40.6	29.5	27.1	28.5	30.0	25.6	18.6

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	25.4	30.1	28.8	27.8	29.6	27.1	28.4	24.3	25.7	28.6
Short-Term Debt	33.1	28.7	28.0	31.4	30.3	42.7	33.3	34.7	35.2	30.7
Other Current Liabilities	83.1	119.8	92.5	70.7	66.9	69.9	66.4	67.7	72.8	95.7
Current Liabilities	165.3	178.5	170.3	149.1	157.8	161.6	141.7	137.5	147.9	172.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	39.0	58.1	75.4	54.6	43.1	34.5	26.7	19.4	27.8	34.2	3.3	0.5	2.3	0.0	0.0	0.0
Capital Leases	22.5	26.9	27.5	28.7	24.9	24.5	15.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	11.0	7.8	11.6	10.3	18.1	13.6	11.5	10.3	11.3	12.8	4.0	2.4	2.2	0.7	0.0	0.0
Total Liabilities	232.9	239.3	231.5	205.7	185.9	149.3	120.9	86.7	103.0	94.4	41.1	33.0	35.2	32.0	28.1	22.2

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	64.9	53.4	58.1	61.0	61.5	61.7	75.4	78.2	80.5	64.5
Capital Leases	27.9	25.8	26.9	26.6	26.9	20.1	23.1	25.0	26.1	27.8
Def. Tax Liability	7.8	7.9	7.8	8.9	11.0	14.6	11.6	12.7	10.7	12.4
Total Liabilities	239.4	241.1	239.3	221.7	232.9	240.0	231.5	232.4	242.1	252.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.0	1.0	1.0	1.0	0.8	0.8	0.8	0.8
Retained Earnings	0.0	107.8	92.5	86.3	43.2	39.7	28.4	30.5	25.7	19.8	15.7	7.3	0.4	-7.7	-20.2	-35.3
Comprehensive Income	0.0	-12.1	-10.3	-6.6	9.3	7.8	-0.3	-6.1	0.1	-7.4	-6.7	-5.3	-0.2	-0.6	0.0	0.4
Total Common Equity	268.9	277.2	266.0	263.7	265.2	260.4	247.8	244.0	210.3	194.7	191.0	184.9	127.1	117.8	104.8	88.9

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	269.4	1.2	279.4	0.0	272.3	1.2	250.0	262.4	255.1
Retained Earnings	0.0	0.0	107.8	0.0	0.0	0.0	92.5	0.0	0.0	0.0
Comprehensive Income	0.0	0.0	-12.1	0.0	0.0	0.0	-10.3	0.0	0.0	0.0
Total Common Equity	278.8	269.4	277.2	279.4	268.9	272.3	266.0	250.0	262.4	255.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		91.8	86.2	108.7	79.8	62.1	49.4	37.6	28.0	37.7	35.4	3.3	3.3	3.3	0.0	0.0	0.0
Book Value		294.1	301.1	290.9	305.3	306.1	294.0	286.6	275.6	239.4	222.6	198.9	190.8	130.5	120.3	105.3	88.9

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		23.5	23.6	23.9	25.1	25.1	24.2	25.0	19.8	25.2	13.9
Book Value		278.8	269.4	277.2	279.4	268.9	272.3	266.0	250.0	262.4	255.1

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	35.0	36.9	37.0	46.5	34.9	30.1	25.6	24.8	17.9	16.7	17.1	16.6	16.9	16.5	15.0	9.4
Depreciation & Amortization	20.7	20.8	20.6	15.5	14.7	13.9	14.0	12.6	13.6	11.6	9.9	8.7	8.4	7.4	5.0	4.5
Stock-Based Compensation	4.1	1.6	3.8	2.1	1.0	1.7	0.1	0.2	0.1	0.2	0.2	1.6	0.3	0.5	0.6	0.3
Change Working Capital	14.1	4.3	10.3	-4.9	-10.1	8.3	6.1	-13.7	-5.8	-0.8	-7.8	-8.7	-3.3	-1.4	-5.7	2.1
Change In Accounts Receivable	1.3	-4.6	18.4	-6.1	-24.9	-0.5	16.1	-15.8	-17.6	-2.6	-10.4	-9.4	0.1	0.2	-7.2	0.2
Change In Accounts Payable	4.0	0.0	0.9	0.2	8.7	1.9	-5.3	2.2	3.5	1.4	1.9	-0.3	-0.7	0.8	0.4	-1.3
Change In Inventories	4.5	0.0	0.0	0.0	6.7	8.2	-7.7	2.2	4.3	1.6	-0.2	-0.3	-1.6	-2.3	1.1	3.2
Other Non-cash Items	30.2	11.3	0.6	-3.8	0.5	-0.1	1.9	-0.3	1.8	1.2	0.2	-1.1	-0.7	1.6	-0.2	-0.1
Cash from Operations	67.0	0.0	69.0	49.5	40.5	52.3	45.9	24.1	26.5	28.0	19.6	18.2	22.3	22.9	15.2	14.4

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	11.8	9.9	9.5	10.6	8.4	9.0	8.8	8.5	8.7	12.7
Depreciation & Amortization	4.9	5.7	5.3	5.4	5.3	5.2	4.9	5.1	5.5	4.9
Stock-Based Compensation	0.1	0.1	-0.1	-0.1	0.5	0.3	0.9	2.0	0.6	0.6
Change Working Capital	1.3	-1.6	-4.6	5.8	5.5	-4.3	6.1	-4.9	7.4	8.8
Change In Accounts Receivable	-5.3	0.7	-4.7	4.2	0.0	-3.6	3.7	-5.6	6.9	23.1
Change In Accounts Payable	8.4	0.0	0.0	0.0	0.0	0.0	0.0	3.0	-1.0	-2.7
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.5	-8.5
Other Non-cash Items	0.2	-7.8	4.8	4.0	-12.0	3.4	7.0	8.1	0.8	0.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.1	22.9	23.9

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-4.8	-1.5	-1.6	-7.7	-4.6	-6.1	-5.5	-4.5	-5.2	-5.0	-5.0	-5.3	-5.2	-5.5	-5.7	-0.6
Acquisitions	-9.2	-19.3	-25.6	-21.7	-8.4	-16.5	-22.6	-4.3	-6.9	-31.4	-9.2	-9.4	-16.6	-7.5	-23.5	-10.1
Investments	-2.0	0.0	-1.7	2.3	-5.4	3.3	-0.7	-17.8	-5.8	-9.4	-5.2	-12.0	0.0	-1.4	-24.2	-2.8
Sales of Investment	1.8	0.0	4.1	2.0	3.2	13.0	13.4	4.0	4.2	11.1	2.7	0.6	0.0	3.9	23.5	16.3
Other Investing Activities	-1.2	0.0	-2.8	-2.3	-3.2	-3.3	0.0	0.0	1.2	-1.2	0.0	-0.1	0.1	0.0	0.0	-3.2
Cash from Investing	-14.6	0.0	-27.6	-27.3	-18.5	-9.6	-15.4	-22.7	-12.4	-36.0	-16.6	-26.1	-21.7	-10.4	-29.8	-0.4

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Capital Expenditure	-0.5	-0.3	-0.5	-0.5	-0.4	-0.3	-0.3	-1.6	-1.1	-0.9
Acquisitions	0.0	-1.8	-3.6	0.1	-1.9	-17.2	-0.2	1.2	-0.1	-22.8
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	0.0	-0.3
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	-0.9	2.8
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.5	1.2	0.9
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.5	-0.9	-20.2

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-27.4	0.0	22.8	-14.3	-14.5	-9.4	-13.6	-7.6	-2.2	0.0	-2.9	-2.9	-0.1	0.0	0.0	-0.7
Debt Issued	3.5	-22.6	51.7	32.0	27.2	21.2	23.1	-2.1	4.5	32.1	2.8	2.9	3.4	0.0	0.0	0.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.1	34.6	0.0	0.0	0.0	54.7	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.9	0.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-15.4	0.0	-30.8	-24.8	-21.8	-12.5	-15.0	-13.5	-9.4	-7.8	-7.8	-8.7	-7.8	-3.7	0.0	-16.0
Other Financing Activities	-3.5	0.0	-9.3	20.8	15.0	-17.8	-9.4	-2.7	-2.8	30.0	-1.3	3.2	4.6	0.2	-0.5	21.6
Cash from Financing	-49.5	0.0	-17.3	-18.4	-21.3	-39.6	-37.0	11.6	-14.4	22.2	-11.9	46.3	-3.3	-3.4	-0.5	4.9

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.1	-3.1	21.0
Debt Issued	98.0	15.8	-4.0	-6.2	0.6	-12.7	-2.5	4.2	0.3	41.5
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	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-15.3	-14.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	-1.2	-6.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.9	-20.4	-0.1

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		3.0	6.8	22.9	-5.0	0.0	6.2	-5.2	11.1	0.6	13.1	-10.3	37.4	-2.6	9.0	-15.0	19.3
Closing Cash Balance		107.6	112.8	105.9	83.1	88.1	88.1	81.9	87.1	75.9	75.3	62.2	72.5	35.1	37.7	28.7	43.7

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		13.3	-14.6	-8.2	13.8	-8.7	-18.2	19.9	0.2	1.1	2.1
Closing Cash Balance		103.3	90.0	104.6	112.8	98.9	107.6	125.8	105.9	105.7	104.6

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		62.3	73.3	64.2	41.9	35.9	46.2	40.4	19.5	21.3	22.9	14.7	12.9	17.1	17.5	9.5	13.8
Real Free Cash Flow		58.2	71.7	60.4	39.8	34.9	44.6	40.4	19.3	21.2	22.8	14.4	11.4	16.7	17.0	8.9	13.5

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		18.9	6.1	14.4	25.2	7.4	13.4	27.4	1.6	21.7	23.0
Real Free Cash Flow		18.8	6.0	14.4	25.3	6.8	13.1	26.5	-0.4	21.1	22.4