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

The Progressive Corporation

PGR

Valuace

Růst

Zdraví

Cena

$ 194.79

-1.15 (-0.57%)

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	87.65	87.64	75.34	62.08	49.59	47.68	42.64	39.00	31.95	26.82	23.42	20.83	19.38	18.16	16.79	15.51	14.96
Cost of Revenues	64.42	61.81	54.44	0.01	0.00	0.00	0.01	0.01	0.01	0.00	0.00	0.01	0.00	0.00	0.00	0.00	0.00
Gross Profit	23.23	25.83	20.90	62.07	49.59	47.68	42.63	38.99	31.95	26.81	23.41	20.83	19.37	18.15	16.78	15.50	14.96

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	22.74	22.51	22.00	20.40	20.27	19.71	18.13	17.24	16.88	15.55
Cost of Revenues	16.08	18.97	15.12	14.26	14.44	13.90	13.90	12.20	0.01	0.00
Gross Profit	6.66	3.55	6.88	6.14	5.83	5.81	4.22	5.03	16.88	15.55

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses	0.00	0.00	0.00	-5.17	0.00	0.00	0.00	0.18	0.13	0.11	0.09	0.08	0.05	0.04	0.04	0.02	0.02
Depreciation & Amortization	0.31	0.31	0.28	0.30	0.34	0.34	0.33	0.31	0.26	0.24	0.20	0.15	0.10	0.10	0.09	0.09	0.13
Total Operating Expenses	9.00	11.61	10.19	56.91	-48.42	-43.47	-35.69	-34.04	28.49	24.41	21.72	18.71	17.30	16.28	15.59	14.12	13.48
Operating Income	14.22	14.22	10.71	5.17	1.17	4.21	6.95	4.96	3.32	2.29	1.59	2.01	2.02	1.84	1.44	1.62	1.70

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation & Amortization	0.08	0.08	0.08	0.07	0.08	0.07	0.07	0.07	0.08	0.07
Total Operating Expenses	2.98	0.22	2.90	2.91	2.86	2.87	2.36	2.09	14.38	14.14
Operating Income	3.68	3.32	3.98	3.24	2.97	2.94	1.86	2.94	2.50	1.41

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest Expense	0.28	0.28	0.28	0.27	0.24	0.22	0.22	0.19	0.17	0.15	0.14	0.14	0.12	0.12	0.12	0.13	0.13
Other Expense	0.00	0.00	0.00	-0.27	-0.24	0.69	0.23	0.20	0.16	0.13	0.10	0.09	0.06	0.04	0.04	0.02	0.03
IBT	14.22	14.22	10.71	4.90	0.92	4.21	7.17	5.16	3.16	2.14	1.47	1.91	1.91	1.72	1.32	1.49	1.57
Income Tax Expense	2.92	2.92	2.23	1.00	0.20	0.86	1.47	1.18	0.54	0.54	0.41	0.61	0.63	0.55	0.42	0.47	0.50
Net Income	11.31	11.31	8.48	3.90	0.72	3.35	5.70	3.97	2.62	1.59	1.03	1.27	1.28	1.17	0.90	1.02	1.07

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest Expense	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.07
Other Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00
IBT	3.68	3.32	3.98	3.24	2.97	2.94	1.86	2.94	2.50	1.41
Income Tax Expense	0.73	0.71	0.81	0.67	0.61	0.61	0.40	0.61	0.52	0.29
Net Income	2.95	2.62	3.18	2.57	2.36	2.33	1.46	2.33	1.99	1.12

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	$6.61	$1.19	$5.69	$9.71	$6.75	$4.49	$2.74	$1.77	$2.16	$2.17	$1.95	$1.50	$1.61	$1.62
EPS Diluted	$0.00	$0.00	$0.00	$6.58	$1.18	$5.66	$9.66	$6.72	$4.46	$2.72	$1.76	$2.15	$2.15	$1.93	$1.48	$1.59	$1.61
Shares Outstanding	0.59	0.59	0.59	0.58	0.58	0.58	0.58	0.58	0.58	0.58	0.58	0.59	0.59	0.60	0.60	0.63	0.66
Diluted Shares Outstanding	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.60	0.61	0.64	0.66

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	$3.38	$1.90
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.37	$1.89
Shares Outstanding	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.58
Diluted Shares Outstanding	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	0.10	0.14	0.08	0.20	0.19	0.08	0.23	0.07	0.27	0.21	0.22	0.11	0.08	0.18	0.16	0.16
Short Term Investments	8.26	75.95	11.36	49.51	44.82	42.03	34.91	29.91	23.07	19.82	17.50	15.70	14.81	13.76	1.55	1.09
Total Cash & ST Investments	8.35	76.09	11.46	49.51	44.82	42.03	34.91	29.91	23.07	19.82	17.50	15.70	14.81	13.76	1.55	1.25
Accounts Receivable	19.43	19.13	0.00	16.25	14.38	12.18	10.89	6.50	5.42	4.51	3.99	3.54	3.31	3.18	2.93	2.74
Inventory	-8.39	0.00	0.00	0.00	0.00	0.00	0.00	0.07	0.27	0.21	0.22	0.11	0.08	0.18	0.36	0.00
Other Current Assets	23.47	-71.90	0.00	0.00	0.00	0.00	0.00	-28.11	-20.20	-16.24	-15.33	-13.55	-1.27	-1.99	10.00	0.00
Total Current Assets	23.47	23.32	0.08	65.97	59.20	54.21	45.80	8.36	8.56	8.29	6.38	5.79	16.93	15.14	14.84	3.99

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	0.17	0.13	0.20	0.14	0.14	0.09	0.15	0.10	0.14	0.18
Short Term Investments	10.18	10.65	11.08	75.95	8.61	8.26	8.41	11.36	11.18	10.19
Total Cash & ST Investments	10.36	10.78	11.28	76.09	8.75	8.35	8.57	62.25	11.32	10.37
Accounts Receivable	20.63	20.60	21.26	19.13	20.02	19.43	19.20	0.00	17.74	0.00
Inventory	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-79.31	-29.06	-28.16
Other Current Assets	0.22	69.54	64.18	-71.90	-12.72	-12.40	-12.07	0.25	0.24	0.24
Total Current Assets	31.20	100.92	96.71	23.32	16.04	15.38	15.69	23.85	24.11	22.99

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	0.71	0.79	1.05	1.03	1.14	1.11	1.21	1.13	1.12	1.18	1.04	0.96	0.96	0.93	0.91	0.93
Goodwill	0.00	0.23	0.23	0.23	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.00	0.00	0.00	0.00	0.00
Intangible Assets	1.94	1.96	0.00	0.09	0.12	0.17	0.23	0.29	0.37	0.43	0.49	0.00	0.00	0.00	0.00	0.00
Long-Term Investments	72.36	80.25	0.00	53.55	51.51	47.53	39.25	33.57	27.27	23.48	20.94	19.02	18.05	16.48	15.96	15.52
Other Long-Term Assets	-6.76	-0.80	59.19	0.00	0.00	-0.09	-0.07	2.70	0.86	-0.51	0.43	0.01	-11.53	-9.85	-9.87	0.71
Total Long-Term Assets	69.25	82.43	60.47	54.90	53.22	49.26	41.15	38.21	30.14	25.13	23.44	19.99	7.48	7.56	7.00	17.16
Total Assets	92.72	105.75	88.69	75.47	71.13	64.10	54.90	46.58	38.70	33.43	29.82	25.79	24.41	22.69	21.84	21.15

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	0.79	0.82	0.85	0.79	0.69	0.71	0.76	1.05	0.92	0.99
Goodwill	0.00	0.00	0.00	0.23	0.00	0.00	0.00	0.23	0.23	0.23
Intangible Assets	2.16	2.11	2.07	1.96	2.03	1.94	1.82	1.69	0.30	0.31
Long-Term Investments	94.51	77.96	83.66	80.25	79.40	72.36	69.04	66.00	61.87	59.27
Other Long-Term Assets	-7.13	-80.07	-85.73	-0.80	-80.83	-73.29	-69.82	-8.72	-8.70	-7.80
Total Long-Term Assets	90.34	0.82	0.85	82.43	1.29	1.71	1.79	60.47	55.98	54.19
Total Assets	121.54	115.48	111.41	105.75	105.20	97.89	94.13	84.33	80.09	77.19

Current Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.00	0.00	5.53	6.01	4.96	5.96	5.05	2.83	2.50	2.07	1.89	1.79	1.86	0.00	0.00
Short-Term Debt	0.00	0.00	0.00	0.00	0.00	0.50	4.40	0.00	0.00	0.00	0.00	0.00	0.15	0.00	0.00
Other Current Liabilities	31.73	-0.31	0.00	-6.01	-4.96	-6.46	21.90	23.31	19.83	17.75	14.80	14.57	12.62	13.60	13.14
Current Liabilities	31.73	0.00	5.53	6.01	4.96	6.46	31.35	26.14	22.32	19.82	16.69	16.36	14.63	13.60	13.14

Current Liabilities	4-2023	3-2023	2-2023
Accounts Payable	0.00	0.00	0.00
Short-Term Debt	0.00	0.00	0.00
Other Current Liabilities	-0.31	-0.25	27.24
Current Liabilities	29.61	28.49	27.28

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	6.89	6.89	6.89	6.39	4.90	5.40	4.41	4.40	3.31	3.15	2.71	2.16	1.86	2.06	2.44	1.96
Capital Leases	0.00	0.00	0.18	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Def. Tax Liability	0.00	0.00	0.00	0.00	0.15	0.31	0.13	0.00	0.14	0.11	0.11	0.10	0.03	0.00	0.00	0.00
Total Liabilities	69.38	80.15	68.41	59.57	52.90	47.06	41.22	35.75	29.42	25.47	22.53	18.86	18.22	16.69	16.04	15.10

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	6.90	6.90	6.89	6.89	6.89	6.89	6.89	7.07	6.89	6.89
Capital Leases	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.18	0.00	0.00
Def. Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.98	0.00	0.00
Total Liabilities	86.09	82.88	82.46	80.15	78.04	74.55	72.32	64.05	62.69	60.47

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.59	0.59	0.59	0.58	0.58	0.59	0.58	0.58	0.58	0.58	0.58	0.59	0.60	0.60	0.61	0.66
Retained Earnings	22.41	24.28	18.80	15.72	15.34	13.35	10.68	8.39	6.03	5.14	4.69	4.13	3.50	3.45	3.50	3.60
Comprehensive Income	-1.72	-1.42	-1.62	-2.80	0.04	0.93	0.34	-0.12	1.28	0.93	0.80	1.02	0.95	0.87	0.69	0.78
Total Common Equity	23.34	25.59	20.28	15.89	18.23	17.04	13.67	10.82	9.28	7.96	7.29	6.93	6.19	6.01	5.81	6.05

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	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59
Retained Earnings	32.44	29.92	26.73	24.28	24.63	22.41	21.02	18.80	17.38	16.35
Comprehensive Income	0.19	-0.10	-0.52	-1.42	-0.15	-1.72	-1.82	-1.62	-3.04	-2.65
Total Common Equity	35.45	32.60	28.95	25.59	27.16	23.34	21.81	20.28	17.40	16.71

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		6.89	6.89	6.89	6.39	4.90	5.40	4.41	4.40	3.31	3.15	2.71	2.16	1.86	2.06	2.44	1.96
Book Value		23.34	25.59	20.28	15.89	18.23	17.04	13.67	10.82	9.28	7.96	7.29	6.93	6.19	6.01	5.81	6.05

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book Value		35.45	32.60	28.95	25.59	27.16	23.34	21.81	20.28	17.40	16.71

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	6.90	11.31	8.48	3.90	0.72	3.35	5.70	3.98	2.62	1.60	1.06	1.30	1.28	1.17	0.90	1.02	1.07
Depreciation & Amortization	0.29	0.31	0.28	0.30	0.34	0.34	0.33	0.31	0.26	0.24	0.20	0.15	0.10	0.10	0.09	0.09	0.13
Stock-Based Compensation	0.13	0.00	0.12	0.12	0.12	0.10	0.09	0.09	0.08	0.10	0.09	0.07	0.05	0.06	0.06	0.00	0.00
Change Working Capital	6.17	6.63	6.51	6.60	3.56	5.36	2.30	2.87	2.85	1.78	1.32	0.79	0.43	0.74	0.74	0.20	0.35
Change In Accounts Receivable	-1.64	0.00	-2.08	0.00	-1.87	-1.66	-1.29	-1.69	-1.50	-1.30	-0.91	-0.62	-0.37	-0.32	-0.34	-0.19	-0.28
Change In Accounts Payable	-0.75	0.00	1.24	0.01	0.20	0.40	0.33	0.61	0.75	0.40	0.31	0.04	0.09	0.17	0.12	0.00	0.01
Change In Inventories	-1.92	0.00	0.00	0.00	0.00	6.67	3.29	3.99	3.82	2.99	2.08	1.54	0.62	0.86	0.95	0.36	0.59
Other Non-cash Items	0.57	-0.70	-0.28	-0.28	2.11	-1.38	-1.52	-0.98	0.48	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.01
Cash from Operations	13.36	0.00	0.00	10.64	6.85	7.76	6.91	6.26	6.28	3.76	2.70	2.29	1.73	1.90	1.69	1.50	1.68

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	2.95	2.62	3.18	2.57	2.36	2.33	1.46	2.33	1.99	1.12
Depreciation & Amortization	-0.24	0.08	0.08	0.07	0.08	0.07	0.07	0.07	0.08	0.07
Stock-Based Compensation	-0.05	0.04	0.03	0.02	0.04	0.04	0.03	0.02	0.03	0.04
Change Working Capital	0.38	2.78	1.18	2.30	0.48	2.46	1.59	1.98	0.58	2.02
Change In Accounts Receivable	0.00	-0.02	0.66	-2.13	0.88	-0.59	-0.23	-2.14	0.69	0.05
Change In Accounts Payable	0.00	1.53	0.22	0.33	-0.36	0.54	0.60	0.46	-0.75	0.00
Change In Inventories	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.92	0.00
Other Non-cash Items	0.13	-0.32	-0.42	0.19	0.06	-0.29	0.11	-0.17	-0.05	0.36
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.44	3.42

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-0.24	-0.35	-0.29	-0.25	-0.29	-0.24	-0.22	-0.36	-0.27	-0.16	-0.22	-0.13	-0.11	-0.14	-0.13	-0.08	-0.06
Acquisitions	0.06	0.08	0.00	0.00	0.00	-0.31	0.02	0.05	-0.30	-0.02	0.01	-0.77	0.01	0.00	0.00	0.00	0.00
Investments	-38.04	-59.09	-47.95	-25.86	-28.54	-34.02	-36.38	-29.15	-21.69	-14.84	-12.04	-9.96	-9.21	-7.42	-6.10	-7.08	-5.07
Sales of Investment	26.30	44.76	34.23	15.24	21.02	31.34	30.38	25.11	14.90	11.63	9.73	8.93	8.51	6.05	6.00	6.41	4.64
Other Investing Activities	-0.17	0.00	0.00	0.04	-0.14	0.11	0.08	0.01	0.02	-0.02	0.06	0.00	-0.03	0.15	-0.04	0.00	0.01
Cash from Investing	-12.09	0.00	0.00	-10.84	-7.96	-3.12	-6.12	-4.34	-7.33	-3.41	-2.46	-1.92	-0.84	-1.36	-0.26	-0.74	-0.49

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	-0.12	-0.07	-0.10	-0.06	-0.11	-0.06	-0.07	-0.05	-0.08	-0.04
Acquisitions	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01
Investments	-23.21	-8.01	-8.50	-19.37	-12.00	-11.38	-11.25	-13.32	-6.88	-6.59
Sales of Investment	20.55	2.79	4.51	16.91	9.50	6.60	7.95	10.18	4.82	3.35
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.21	-0.08
Cash from Investing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-2.35	-3.35

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-1.00	0.00	0.00	0.50	0.00	-0.52	0.00	0.00	-0.04	-0.68	-0.04	-0.04	-0.05	-0.21	-0.38	-0.02	-0.21
Debt Issued	1.00	6.89	0.00	1.00	1.49	0.02	0.99	0.00	1.14	0.84	0.48	0.58	0.35	0.01	0.00	0.50	2.17
Issuance of Common Stock	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.38	0.34	0.00	0.00	0.51	0.03
Repurchase of Common Stock	-0.15	-0.17	-0.63	-0.14	-0.10	-0.22	-0.11	-0.09	-0.08	-0.06	-0.19	-0.21	-0.27	-0.27	-0.17	-1.00	-0.26
Dividends Paid	-0.70	0.00	0.00	-0.28	-0.26	-3.77	-1.58	-1.67	-0.67	-0.40	-0.52	-0.40	-0.89	-0.18	-0.85	-0.26	-0.76
Other Financing Activities	-0.68	0.00	0.00	0.00	1.49	0.00	0.75	-0.01	1.63	0.84	0.01	0.02	0.01	0.01	0.01	0.01	0.01
Cash from Financing	-1.35	0.00	0.00	0.08	1.13	-4.52	-0.94	-1.77	0.85	-0.30	-0.25	-0.25	-0.86	-0.65	-1.40	-0.76	-1.20

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Debt Issued	6.90	0.00	0.00	0.00	0.00	0.00	-0.18	0.18	0.00
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Repurchase of Common Stock	-0.06	-0.04	-0.01	-0.05	-0.09	-0.01	-0.04	-0.06	-0.04
Dividends Paid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.07	-0.07
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.13	-0.11

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-0.08	-0.02	0.05	-0.12	0.02	0.13	-0.15	0.15	-0.20	0.05	-0.01	0.12	0.03	-0.10	0.02	0.00	0.00
Closing Cash Balance		0.10	0.14	0.15	0.10	0.22	0.20	0.08	0.23	0.08	0.28	0.21	0.22	0.11	0.08	0.18	0.16	0.16

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		-0.05	0.05	-0.07	0.05	0.01	0.05	-0.07	0.07	-0.04	-0.04
Closing Cash Balance		0.14	0.19	0.14	0.21	0.15	0.15	0.10	0.17	0.10	0.14

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		13.12	17.20	14.83	10.39	6.56	7.52	6.68	5.90	6.02	3.60	2.49	2.16	1.62	1.76	1.56	1.42	1.61
Real Free Cash Flow		13.00	17.20	14.71	10.27	6.43	7.42	6.59	5.81	5.94	3.51	2.40	2.10	1.57	1.69	1.50	1.42	1.61

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		3.05	5.13	3.94	5.08	2.90	4.55	3.20	4.19	2.36	3.38
Real Free Cash Flow		3.10	5.09	3.91	5.07	2.86	4.52	3.17	4.17	2.32	3.34