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 PNC Financial Services Group, Inc.

PNC

Valuace

Růst

Zdraví

Cena

$ 210.40

+8.14 (3.79%)

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	33.99	31.34	33.69	21.51	21.11	19.14	16.90	17.83	17.13	16.33	15.16	15.23	15.38	16.01	15.51	14.33	15.02
Cost of Revenues	11.67	8.88	13.68	0.00	2.39	2.35	2.00	2.04	1.92	1.93	1.84	1.77	1.69	1.60	1.56	1.40	1.40
Gross Profit	22.32	22.46	20.01	21.51	18.73	16.78	14.90	15.78	15.21	14.40	13.33	13.46	13.68	14.42	13.95	12.93	13.62

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	8.72	8.79	8.38	8.10	8.53	8.84	7.94	8.38	5.37	5.23
Cost of Revenues	2.79	3.05	2.97	2.87	3.12	3.65	3.52	3.39	0.00	0.00
Gross Profit	5.93	5.75	5.41	5.23	5.41	5.19	4.42	4.99	5.37	5.23

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	7.78	7.60	7.46	5.91	5.95	5.76	5.47	5.09	5.08	4.86	4.99	4.90	4.22	4.17
Depreciation & Amortization	0.09	0.09	0.26	1.04	0.65	1.77	1.50	1.32	1.13	1.12	1.19	1.09	0.99	1.15	1.16	1.14	1.06
Total Operating Expenses	13.83	13.97	12.77	21.51	0.36	-12.20	-8.96	-11.40	-7.89	0.24	0.25	0.25	0.25	0.25	0.28	0.25	0.27
Operating Income	8.49	8.49	7.24	10.58	9.52	6.94	7.94	6.43	9.24	14.15	13.08	13.21	13.43	14.17	13.67	12.68	13.51

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	2.06	1.87
Depreciation & Amortization	0.00	0.00	0.00	0.09	0.16	0.02	0.04	0.04	0.04	0.05
Total Operating Expenses	3.60	3.46	3.38	3.39	3.51	3.33	2.60	3.33	5.37	5.23
Operating Income	2.33	2.29	2.02	1.85	1.91	1.86	1.82	1.66	2.46	2.65

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	25.31	25.31	26.38	24.31	15.44	11.13	11.31	13.76	12.58	10.81	9.65	9.32	9.43	10.01	10.73	10.19	11.15
Interest Expense	10.90	10.90	12.89	10.39	2.42	0.49	1.36	3.80	2.86	1.71	1.26	1.05	0.91	0.86	1.09	1.49	1.92
Other Expense	0.00	0.00	0.00	-3.84	-2.04	0.05	-4.51	0.05	-2.82	-14.10	-13.00	-13.17	-13.41	-14.16	-13.68	-12.66	-13.53
IBT	8.49	8.49	7.24	6.74	7.47	6.99	3.43	6.48	6.43	5.49	5.25	5.51	5.61	5.57	3.94	4.07	4.06
Income Tax Expense	1.49	1.49	1.29	1.09	1.36	1.26	0.43	1.06	1.08	0.10	1.27	1.36	1.41	1.34	0.94	1.00	1.04
Net Income	6.94	6.94	5.89	5.58	6.04	5.67	3.00	5.37	5.30	5.34	3.90	4.11	4.18	4.22	3.01	3.06	3.41

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	6.38	6.53	6.27	6.13	6.49	6.82	6.57	6.50	6.50	6.20
Interest Expense	2.65	2.88	2.72	2.65	2.97	3.41	3.27	3.24	3.10	2.79
Other Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.41	-0.79
IBT	2.33	2.29	2.02	1.85	1.91	1.86	1.82	1.66	1.06	1.86
Income Tax Expense	0.30	0.47	0.38	0.35	0.28	0.36	0.34	0.31	0.17	0.29
Net Income	2.02	1.81	1.63	1.48	1.61	1.49	1.46	1.33	0.86	1.55

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	$12.78	$13.43	$12.71	$7.03	$11.43	$11.35	$10.49	$7.42	$7.52	$7.44	$7.48	$5.36	$5.70	$5.80
EPS Diluted	$0.00	$0.00	$0.00	$12.78	$13.43	$12.70	$7.03	$11.39	$11.28	$10.36	$7.30	$7.39	$7.30	$7.39	$5.30	$5.64	$5.74
Shares Outstanding	0.39	0.39	0.40	0.40	0.43	0.43	0.43	0.45	0.47	0.48	0.49	0.51	0.53	0.53	0.53	0.52	0.52
Diluted Shares Outstanding	0.39	0.39	0.40	0.40	0.43	0.43	0.43	0.45	0.47	0.49	0.50	0.52	0.54	0.53	0.53	0.53	0.52

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	$1.85	$3.60
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.85	$3.60
Shares Outstanding	0.39	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40
Diluted Shares Outstanding	0.39	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	39.28	46.25	50.73	34.36	82.25	92.19	28.47	16.50	33.84	30.59	34.61	36.14	16.18	9.20	5.27	4.91
Short Term Investments	12.07	9.39	10.74	44.16	131.54	87.36	69.16	63.39	57.62	60.10	55.76	44.24	48.61	51.05	48.57	57.31
Total Cash & ST Investments	-38.84	55.64	61.46	146.38	213.79	179.55	97.64	17.85	91.68	90.81	90.37	80.37	64.79	60.26	53.84	62.22
Accounts Receivable	6.48	6.70	6.46	6.40	6.04	6.41	7.16	7.31	7.93	7.58	7.47	7.69	7.58	7.25	6.42	6.39
Inventory	32.36	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
Other Current Assets	43.69	0.00	-19.22	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
Total Current Assets	43.69	62.33	48.71	146.38	219.83	185.96	104.79	25.11	62.87	64.98	74.59	60.18	64.34	66.63	64.74	67.56

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	38.87	30.39	38.40	46.25	41.19	39.28	59.55	50.73	46.78	44.45
Short Term Investments	68.30	9.23	10.15	9.39	11.70	12.07	11.47	10.74	5.50	3.91
Total Cash & ST Investments	107.17	39.63	48.55	55.64	52.88	51.35	71.02	61.46	52.28	48.36
Accounts Receivable	0.00	6.84	6.66	6.70	6.66	6.48	6.39	6.46	6.38	6.30
Inventory	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Current Assets	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-19.22	35.09	37.88
Total Current Assets	107.17	46.47	55.21	62.33	59.54	57.83	77.40	48.71	93.76	92.54

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	0.00	0.00	0.00	0.00	1.92	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Goodwill	10.93	10.93	10.93	10.99	10.92	9.23	9.23	9.22	9.17	9.10	9.10	9.10	9.07	9.07	8.29	8.15
Intangible Assets	3.74	3.71	3.69	3.42	1.82	1.24	1.64	1.98	1.83	1.76	1.97	1.84	2.22	1.80	1.86	2.60
Long-Term Investments	43.72	446.08	0.00	147.77	141.14	94.85	100.56	95.60	87.52	86.68	82.84	68.90	74.03	74.38	73.28	75.31
Other Long-Term Assets	454.44	36.98	0.00	-11.86	-155.80	-105.33	-111.44	-106.80	-89.36	-88.43	-73.84	-58.18	-63.37	-63.50	-63.15	-66.09
Total Long-Term Assets	512.83	497.71	14.62	150.32	155.80	105.33	111.44	106.80	9.17	9.10	20.07	21.68	21.95	21.75	20.28	19.97
Total Assets	556.52	560.04	561.58	557.26	558.45	466.68	410.30	382.32	380.77	366.38	358.49	345.07	320.30	305.11	271.21	264.28

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	10.26	0.00	0.00
Goodwill	10.96	10.93	10.93	10.93	10.93	10.93	10.93	10.93	10.99	10.99
Intangible Assets	3.63	3.47	3.56	3.71	3.50	3.74	3.76	3.69	4.01	3.46
Long-Term Investments	406.44	459.68	445.95	446.08	452.59	446.92	436.72	140.88	140.43	143.68
Other Long-Term Assets	40.57	38.56	39.06	36.98	38.32	37.10	37.35	-159.89	-155.43	-158.12
Total Long-Term Assets	461.60	512.64	499.51	497.71	505.34	498.69	488.76	10.93	155.43	158.12
Total Assets	568.77	559.11	554.72	560.04	564.88	556.52	566.16	561.58	557.33	558.21

Current Liabilities	TTM	2024	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Short-Term Debt	30.08	0.00	0.32	0.29	0.30	0.30	0.01	5.00	5.00	8.45	11.79	12.90
Other Current Liabilities	283.87	426.74	-0.32	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Liabilities	313.95	426.74	0.32	0.29	0.30	0.30	0.01	5.00	5.00	8.45	11.79	12.90

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Short-Term Debt	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Current Liabilities	432.75	426.70	422.92	426.74	423.97	416.39	425.62	0.00	0.00	0.00
Current Liabilities	432.75	426.70	422.92	426.74	423.97	416.39	425.62	101.29	312.46	306.91

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	42.41	61.67	72.74	58.71	30.78	37.20	60.26	57.42	59.09	52.71	52.74	48.26	36.82	29.13	33.72	35.34
Capital Leases	0.00	0.00	1.34	0.00	2.22	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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	503.84	505.57	510.44	511.45	30.78	37.20	360.95	334.55	333.18	319.45	312.51	299.00	276.20	263.34	233.96	231.45

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	62.34	60.42	60.72	61.67	68.07	71.39	72.71	72.74	66.17	65.38
Capital Leases	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.34	0.00	0.00
Def. Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.93	0.00	0.00
Total Liabilities	509.73	501.45	498.27	505.57	509.15	503.84	514.79	72.74	66.17	65.38

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	2.72	2.72	2.72	2.71	2.71	2.71	2.71	2.71	2.71	2.71	2.71	2.71	2.70	2.69	2.68	2.68
Retained Earnings	57.65	59.28	56.29	53.57	50.23	46.85	42.22	38.92	35.48	31.67	29.04	26.20	23.33	20.27	18.25	15.86
Comprehensive Income	-7.45	-6.57	-7.71	-10.17	0.41	2.77	0.80	-0.73	-0.15	-0.19	0.13	0.50	0.44	0.83	-0.11	-0.43
Total Common Equity	52.64	54.43	51.11	45.77	55.70	54.01	49.31	47.73	47.51	45.77	44.71	44.55	42.41	39.00	34.05	30.24

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	2.72	2.72	2.72	2.72	2.72	2.72	2.72	2.72	2.72	2.72
Retained Earnings	62.01	60.95	60.05	59.28	58.41	57.65	56.91	56.29	56.17	55.35
Comprehensive Income	-4.08	-4.68	-5.24	-6.57	-5.09	-7.45	-8.04	-7.71	-10.26	-9.53
Total Common Equity	58.99	57.61	56.41	54.43	55.69	52.64	51.34	51.11	49.45	49.32

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		72.49	61.67	72.74	58.71	30.78	37.20	60.26	57.42	59.09	52.71	52.76	53.26	41.82	37.58	33.72	35.34
Book Value		52.68	54.47	51.14	45.81	527.66	429.48	49.34	47.77	47.59	46.93	45.98	46.07	44.10	41.77	37.25	32.84

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.05	0.05	0.05	0.04	0.04	0.04	0.03	0.04	0.03	0.03
Book Value		58.99	57.61	56.41	54.43	55.69	52.64	51.34	51.11	49.45	49.32

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	5.23	6.89	5.95	5.65	6.11	5.73	7.56	5.42	5.35	5.39	3.99	4.14	4.21	4.23	3.00	3.07	3.40
Depreciation & Amortization	0.17	0.00	0.26	0.22	0.65	1.77	1.50	1.32	1.13	1.12	1.19	1.09	0.99	1.15	1.16	1.14	1.06
Stock-Based Compensation	-0.28	0.00	0.00	0.00	0.00	-0.84	-3.04	0.24	-0.12	-0.29	-0.05	-0.39	-0.40	0.00	0.37	0.79	1.31
Change Working Capital	0.81	0.83	-0.59	2.26	0.65	0.58	0.20	0.43	1.32	-0.47	-1.92	0.65	1.03	-0.86	1.74	0.32	-1.50
Change In Accounts Receivable	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
Change In Accounts Payable	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
Change In Inventories	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
Other Non-cash Items	1.89	1.73	2.29	2.24	1.32	-0.19	0.68	-0.34	0.03	0.35	0.10	-0.40	-0.52	-0.16	-0.01	-0.13	-0.47
Cash from Operations	7.59	0.00	0.00	10.11	9.08	7.21	4.66	7.36	7.84	5.70	3.64	5.50	5.56	5.56	6.83	6.04	4.81

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	2.01	1.82	1.64	1.50	1.63	1.51	1.48	1.34	0.88	1.57
Depreciation & Amortization	0.00	0.10	0.08	0.09	0.16	0.02	0.04	0.04	0.04	0.05
Stock-Based Compensation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.28	0.00
Change Working Capital	-0.10	0.23	-0.78	-2.44	-1.20	1.51	-0.78	-0.12	3.32	-2.10
Change In Accounts Receivable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Accounts Payable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Non-cash Items	0.38	0.51	0.54	0.39	1.15	0.32	0.28	0.54	1.03	0.51
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.86	0.12

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	0.00	0.00	0.00	0.00	0.00	39.78	-63.49	-21.95	0.00	-12.45	0.00	0.00	-29.54	0.00	-16.31	-8.93	6.82
Acquisitions	0.00	0.00	0.00	0.00	0.00	-10.51	14.23	0.08	0.00	-1.34	0.00	0.00	-0.06	0.00	-4.13	0.43	2.20
Investments	-19.99	-26.05	-32.11	-5.66	-41.01	-85.58	-45.41	-25.49	-26.79	-19.21	-23.80	-31.26	-8.49	-20.30	-18.64	-27.16	-37.95
Sales of Investment	18.63	25.27	26.59	13.96	22.58	57.15	44.81	23.08	19.34	19.33	17.73	16.68	13.33	20.13	21.73	29.47	34.70
Other Investing Activities	-7.37	0.00	0.00	-14.67	5.00	-3.63	-1.26	-0.71	3.48	-1.34	-1.37	-1.67	-0.14	-18.76	0.10	-0.36	-0.05
Cash from Investing	-9.38	0.00	0.00	-6.38	-13.43	-2.80	-51.12	-24.99	-3.97	-15.02	-7.44	-16.26	-24.89	-18.94	-17.26	-6.55	5.73

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Acquisitions	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	-4.60	-4.28	-8.90	-4.13	-5.58	-9.35	-15.29	-1.89	-1.11	-1.69
Sales of Investment	8.12	5.59	5.17	6.39	8.60	6.79	7.27	3.94	2.84	4.00
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-6.39	-11.56
Cash from Investing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-4.67	-9.25

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-3.16	0.00	0.00	13.61	-8.06	-10.50	-31.59	-29.97	-17.93	-12.39	-8.35	-13.29	-20.95	-31.50	-35.74	-15.17	-12.40
Debt Issued	10.27	61.67	-11.06	27.64	35.99	4.09	8.52	32.81	16.27	18.77	8.30	12.79	32.39	35.74	39.60	13.55	47.74
Issuance of Common Stock	0.07	0.00	0.00	0.07	0.07	0.07	0.07	0.09	0.07	0.13	0.15	0.14	0.25	0.24	0.16	0.07	3.49
Repurchase of Common Stock	-1.40	-1.34	-1.19	-1.65	-5.23	-1.08	-2.10	-3.58	-2.88	-2.45	-2.06	-2.65	-1.18	-0.17	-0.22	-0.07	-7.78
Dividends Paid	-2.89	0.00	0.00	-2.88	-2.69	-2.29	-2.21	-2.13	-1.84	-1.50	-1.27	-1.26	-1.23	-1.15	-1.00	-0.66	-0.35
Other Financing Activities	6.82	0.00	0.00	-14.49	19.30	10.37	84.25	52.67	19.07	25.89	16.15	27.53	42.76	44.78	48.34	17.15	5.51
Cash from Financing	-8.92	0.00	0.00	-3.85	3.38	-3.43	48.42	17.08	-3.51	9.69	4.62	10.47	19.65	12.20	11.55	1.32	-11.53

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5.25	1.75
Debt Issued	62.34	1.92	-0.30	-0.95	-6.40	-3.32	-1.32	-0.03	11.82	2.53
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.03
Repurchase of Common Stock	-0.41	-0.33	-0.34	-0.26	-0.72	-0.13	-0.11	-0.22	-1.05	-0.01
Dividends Paid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.74	-0.73
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-2.04	-3.73
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.42	-2.69

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		33.09	-6.54	-4.47	-0.12	-0.96	0.99	1.96	-0.55	0.36	0.37	0.81	-0.30	0.32	-1.18	1.12	0.81	-0.99
Closing Cash Balance		39.28	39.71	46.25	6.92	7.04	8.00	7.02	5.06	5.61	5.25	4.88	4.07	4.36	4.04	5.22	4.11	3.30

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		0.00	8.48	-8.01	-7.85	5.07	1.91	-10.46	-0.99	1.62	-0.89
Closing Cash Balance		0.00	38.87	30.39	38.40	46.25	41.19	39.28	5.93	6.92	5.30

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		7.59	9.45	7.88	10.11	9.08	46.99	-58.83	-14.58	7.84	-6.75	3.64	5.50	-23.98	5.56	-9.49	-2.89	11.63
Real Free Cash Flow		7.87	9.45	7.88	10.11	9.08	47.84	-55.78	-14.83	7.96	-6.47	3.69	5.89	-23.58	5.56	-9.86	-3.69	10.32

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		2.28	2.66	1.48	-0.51	1.80	3.29	1.04	1.76	4.86	0.12
Real Free Cash Flow		2.28	2.66	1.48	-0.51	1.80	3.29	1.04	1.76	5.14	0.12