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

PrimeEnergy Resources Corporation

PNRG

Valuace

Růst

Zdraví

Cena

$ 232.85

-2.00 (-1.17%)

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	196.1	233.9	123.1	125.1	79.6	58.4	104.8	118.1	89.3	56.8	79.1	144.6	125.1	121.0	120.4	116.8
Cost of Revenues	146.2	146.2	81.7	77.0	65.7	60.2	85.1	87.2	78.9	70.3	84.4	91.0	86.7	80.7	54.1	49.3
Gross Profit	49.9	87.7	41.4	48.1	13.9	-1.8	19.8	30.9	10.4	-13.5	-5.3	53.6	38.4	40.3	66.3	67.5

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	44.7	41.8	49.4	60.2	66.7	64.6	42.4	34.9	35.4	29.6
Cost of Revenues	29.2	34.1	35.2	47.7	37.0	36.1	25.4	22.8	21.4	20.0
Gross Profit	15.5	7.7	14.2	12.5	29.6	28.6	17.0	12.1	13.9	9.6

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	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	15.6	20.2	10.4	15.0	15.6	13.6	9.6	7.8	12.3	14.5	16.7	15.9	14.9	13.5
Depreciation & Amortization	86.6	77.2	31.7	28.1	26.3	28.2	36.2	37.7	36.1	30.2	31.6	25.9	21.9	23.3	48.4	45.7
Total Operating Expenses	16.9	18.9	15.6	20.2	10.4	15.0	15.6	13.6	9.6	7.8	12.3	12.7	16.7	15.9	63.3	59.3
Operating Income	32.9	68.8	25.1	28.1	3.5	-16.8	4.1	21.0	42.0	11.0	-16.2	47.0	24.5	25.1	11.2	11.3

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	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.6	2.7	2.3
Depreciation & Amortization	14.3	20.9	20.5	30.9	18.4	17.5	10.5	8.3	9.1	7.7
Total Operating Expenses	3.0	3.0	2.9	8.0	3.9	3.9	3.1	7.6	2.9	2.5
Operating Income	12.5	4.7	11.3	4.5	25.7	24.7	14.0	4.6	13.1	13.2

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.3	0.2	0.4	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.4	0.6
Interest Expense	2.5	1.5	0.5	0.9	2.0	1.9	3.6	3.4	2.3	3.5	3.6	4.0	4.2	3.6	3.7	6.7
Other Expense	0.0	2.4	9.2	30.9	1.2	13.9	0.9	3.7	41.3	32.4	1.4	6.1	2.8	0.7	6.7	3.1
IBT	32.9	71.2	34.2	59.0	4.6	-2.9	5.1	17.6	39.7	7.5	-19.8	43.0	20.3	21.6	8.0	5.3
Income Tax Expense	7.7	15.8	6.1	10.3	2.5	-0.5	1.4	3.0	-7.8	2.1	-6.6	13.8	6.8	6.9	1.3	1.0
Net Income	25.2	55.4	28.1	48.7	2.1	-2.4	3.5	14.5	42.0	3.4	-12.8	27.0	12.3	15.1	4.8	2.8

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	0.2	0.1	0.0	0.0	0.0	0.1	0.1	0.1	0.1
Interest Expense	0.5	0.7	0.6	0.7	0.4	0.2	0.2	0.1	0.1	0.1
Other Expense	0.8	-0.5	0.1	-0.4	2.4	0.0	0.4	1.7	0.0	-0.1
IBT	13.3	4.2	11.4	4.1	28.1	24.7	14.3	6.2	13.1	13.1
Income Tax Expense	2.7	1.0	2.2	1.8	6.0	4.9	3.0	0.3	2.4	3.0
Net Income	10.6	3.2	9.1	2.3	22.1	19.7	11.3	5.9	10.7	10.1

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$15.19	$24.91	$1.05	$-1.18	$1.72	$6.95	$18.99	$1.50	$-5.53	$11.45	$5.04	$5.74	$1.75	$0.94
EPS Diluted	$0.00	$0.00	$10.77	$17.95	$0.76	$-1.18	$1.25	$5.11	$14.18	$1.13	$-5.53	$8.68	$3.86	$4.48	$1.38	$0.75
Shares Outstanding	1.6	1.8	1.8	2.0	2.0	2.0	2.0	2.1	2.2	2.3	2.3	2.4	2.4	2.6	2.7	2.9
Diluted Shares Outstanding	2.4	2.5	2.6	2.7	2.7	2.0	2.8	2.8	3.0	3.0	2.3	3.1	3.2	3.4	3.5	3.7

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	$3.23	$5.84	$5.35
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.23	$4.13	$3.82
Shares Outstanding	1.6	1.7	1.7	1.8	1.7	1.8	1.8	1.8	1.8	1.9
Diluted Shares Outstanding	2.4	2.4	2.5	2.5	2.5	2.5	2.6	1.8	2.6	2.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	2.0	2.5	11.1	26.5	10.3	1.0	1.0	6.3	8.4	6.6	9.8	9.2	9.5	8.6	8.7	32.8
Short Term Investments	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
Total Cash & ST Investments	2.0	2.5	11.1	26.5	10.3	1.0	1.0	6.3	8.4	6.6	9.8	9.2	9.5	8.6	8.7	32.8
Accounts Receivable	45.5	24.3	20.3	12.5	14.2	7.2	14.4	15.0	17.0	7.4	9.5	12.3	17.7	13.2	16.5	12.9
Inventory	0.0	0.0	0.0	33.0	0.7	0.6	0.9	2.3	0.8	4.0	4.7	21.7	3.6	7.6	12.6	0.7
Other Current Assets	1.4	1.4	0.4	0.0	0.0	0.1	0.1	0.1	0.5	0.2	0.2	0.6	1.8	1.1	1.7	3.0
Total Current Assets	48.9	28.3	31.8	72.2	25.3	8.9	16.4	23.7	26.6	18.1	24.2	43.8	32.7	30.5	39.5	57.8

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	2.4	2.1	2.5	1.6	2.0	1.8	11.1	19.8	5.1	13.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	2.4	2.1	2.5	1.6	2.0	1.8	11.1	19.8	5.1	13.7
Accounts Receivable	28.9	24.4	24.3	34.3	45.5	29.5	20.3	17.4	27.0	11.5
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	5.3	16.1
Other Current Assets	2.0	1.4	1.4	1.1	1.4	0.8	0.4	0.5	0.0	16.2
Total Current Assets	33.2	28.0	28.3	37.0	48.9	32.1	31.8	37.6	37.4	41.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	285.0	295.8	256.1	174.0	184.7	191.1	212.1	230.4	220.0	196.4	202.0	220.3	208.4	196.9	144.7	149.8
Goodwill	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
Intangible Assets	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
Long-Term Investments	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
Other Long-Term Assets	-51.4	0.5	0.7	-39.0	-37.8	-35.8	-35.1	-31.9	-24.8	-37.3	0.1	-37.4	-30.1	-23.4	-17.3	-15.9
Total Long-Term Assets	285.9	296.4	256.8	175.0	185.6	191.6	213.0	231.3	220.1	196.6	202.6	221.1	210.2	197.6	145.3	150.4
Total Assets	334.8	324.6	288.6	247.1	210.9	200.5	229.4	255.1	246.8	214.7	226.8	264.9	242.9	228.1	184.8	208.2

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	295.8	310.0	295.8	307.9	285.0	299.7	256.1	215.6	206.3	197.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	13.9	1.4	0.5	0.7	0.9	-54.4	0.7	-42.9	-42.4	-39.4
Total Long-Term Assets	309.8	311.4	296.4	308.6	285.9	300.8	257.7	216.0	206.4	197.9
Total Assets	343.0	339.3	324.6	345.6	334.8	332.9	289.5	253.6	243.8	239.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	14.1	16.3	15.4	11.5	7.3	5.2	6.4	9.3	24.5	11.9	12.0	15.5	15.3	19.3	29.5	34.4
Short-Term Debt	0.5	0.1	0.0	3.9	1.6	0.5	8.2	0.7	2.4	2.9	3.1	2.9	1.9	2.1	12.9	0.0
Other Current Liabilities	60.7	23.7	48.5	-14.4	14.4	0.7	0.8	20.2	20.2	12.3	7.6	19.5	12.4	8.7	2.0	13.3
Current Liabilities	80.5	49.7	64.8	41.0	21.7	14.1	15.6	30.5	47.2	27.2	23.0	38.7	30.5	30.4	53.5	47.7

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	3.6	14.4	16.3	42.2	19.5	11.6	15.4	11.9	17.0	15.9
Short-Term Debt	0.6	4.0	0.1	0.6	0.9	1.3	0.0	0.0	0.5	0.6
Other Current Liabilities	51.1	29.1	23.7	25.2	54.9	74.0	48.5	26.8	21.7	18.4
Current Liabilities	55.3	57.5	49.7	68.0	80.5	88.5	64.8	41.7	39.7	44.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	0.8	4.0	0.0	11.0	36.0	38.3	53.5	65.5	48.5	66.3	92.6	98.5	120.0	122.0	69.8	73.1
Capital Leases	4.3	4.3	0.0	0.0	1.5	0.8	0.7	0.6	0.6	0.7	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	52.3	53.4	0.0	40.0	38.7	36.4	35.9	32.8	25.0	37.5	37.9	38.2	32.0	24.2	17.9	16.4
Total Liabilities	148.5	121.7	127.6	106.8	111.8	102.5	126.0	149.0	144.3	148.8	163.9	186.6	189.8	183.9	149.1	175.1

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	12.0	6.7	4.0	3.9	0.0	4.1	0.0	0.0	0.0	0.0
Capital Leases	0.8	3.3	4.3	4.5	4.3	3.7	0.0	1.0	1.2	2.0
Def. Tax Liability	56.5	55.4	53.4	55.3	52.3	55.5	48.1	43.3	42.5	40.4
Total Liabilities	137.8	134.4	121.7	141.8	148.5	163.5	128.5	97.6	97.3	100.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	236.7	261.1	205.7	177.6	128.9	126.8	129.1	125.6	138.3	96.3	92.9	105.7	78.6	66.3	51.3	46.5
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-0.1	0.0	-369.3	0.0
Total Common Equity	186.3	202.9	161.0	140.4	99.1	97.1	100.1	102.0	95.3	58.5	55.7	69.6	45.4	37.3	27.0	23.9

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	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Retained Earnings	273.4	270.2	261.1	258.8	236.7	217.0	205.7	199.8	189.1	179.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	205.2	205.0	202.9	203.8	186.3	169.4	161.0	156.0	146.5	139.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		0.5	4.1	0.3	11.0	36.0	38.8	53.5	66.2	50.8	69.3	95.6	101.4	121.9	122.0	69.8	73.1
Book Value		186.3	202.9	161.0	140.4	99.1	98.0	103.4	106.0	102.4	65.9	62.9	78.3	53.1	44.2	35.8	33.1

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		205.2	205.0	202.9	203.8	186.3	169.4	161.0	156.0	146.5	139.0

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	47.7	55.4	28.1	48.7	2.1	-2.4	3.7	14.7	47.4	5.4	-13.2	29.1	13.4	14.8	4.8	2.8
Depreciation & Amortization	45.3	76.5	31.7	28.1	26.3	28.2	36.2	37.7	36.1	30.2	31.6	25.9	21.9	23.3	48.4	0.0
Stock-Based Compensation	0.0	0.0	0.0	0.0	3.4	0.0	0.0	0.0	0.0	-32.4	-1.4	-23.7	-2.2	-0.7	0.3	0.0
Change Working Capital	26.6	-19.2	51.8	-8.4	-4.0	5.8	-13.9	-12.2	10.9	4.1	-6.3	13.4	-4.5	-1.1	-13.8	15.4
Change In Accounts Receivable	-19.0	-3.8	-8.1	2.1	-7.0	7.1	0.6	2.0	-9.6	2.1	2.8	5.4	-4.5	3.3	-3.8	1.1
Change In Accounts Payable	2.5	0.9	4.0	4.2	2.1	-1.4	-2.9	-15.1	12.7	-0.4	-3.5	0.5	-0.7	-9.5	-3.8	12.5
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.0	0.1	0.0	0.3	1.2
Other Non-cash Items	99.0	-3.0	-9.8	-36.4	-1.7	-15.6	-1.8	-9.0	-41.8	3.6	16.9	-1.8	0.0	-3.5	0.9	44.1
Cash from Operations	126.0	0.0	109.0	33.1	28.6	16.4	27.2	39.1	40.1	11.0	21.2	56.2	35.7	39.7	41.3	62.2

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	10.6	3.2	9.1	2.3	22.1	19.7	11.3	5.9	10.7	10.1
Depreciation & Amortization	14.3	20.9	20.4	30.9	0.0	17.5	10.5	8.3	9.1	7.7
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	27.0	-33.6	7.1	-7.0	-1.1	-24.6	13.5	20.9	16.8	-9.1
Change In Accounts Receivable	9.8	-4.5	-0.1	10.2	12.2	-16.0	-9.2	-3.3	9.4	-15.6
Change In Accounts Payable	19.3	-6.6	-1.9	-25.8	22.7	7.9	-3.8	3.5	-5.1	1.1
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	0.0	0.0	-0.4	-0.3	15.6	-0.2	-0.4	15.6	7.0	1.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	38.3	35.3	4.8

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-123.1	-113.8	-16.0	-20.7	-10.5	-18.0	-47.1	-59.4	-20.8	-14.6	-38.8	-33.9	-86.3	-40.0	-15.2
Acquisitions	2.3	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
Investments	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
Sales of Investment	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
Other Investing Activities	2.1	8.1	31.4	1.5	10.9	4.6	3.2	46.2	35.2	1.9	6.8	3.7	0.9	1.9	1.9
Cash from Investing	-120.9	-105.7	15.5	-19.2	0.3	-13.5	-43.8	-13.1	14.4	-12.6	-31.9	-30.3	-85.4	-38.1	-13.3

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	-39.3	6.0	-34.7	-20.8	-42.0	-2.3	-54.1	-46.7	-20.1	-16.9
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.6	1.0	6.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	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	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.6	1.0	6.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-46.1	-19.1	-10.8

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-11.8	0.0	-11.3	-36.0	-10.2	-22.0	-37.7	-42.0	-82.6	-39.9	-33.5	-77.9	-68.9	-59.9	-105.0	-94.9
Debt Issued	9.4	3.8	0.6	11.0	7.5	7.2	25.0	57.5	64.2	13.5	27.7	57.4	68.8	112.1	101.7	168.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-7.8	-13.4	-7.5	-7.4	-0.1	-0.7	-5.5	-8.0	-5.7	-1.1	-1.9	-3.3	-4.1	-5.0	-2.2	-3.5
Dividends Paid	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	-1.8	0.0
Other Financing Activities	14.7	0.0	0.0	11.0	10.3	6.0	24.2	52.7	59.6	12.4	27.3	56.6	68.5	110.5	81.6	70.5
Cash from Financing	-8.1	0.0	-18.8	-32.4	0.0	-16.7	-19.0	2.7	-28.7	-28.6	-8.0	-24.6	-4.5	45.7	-27.4	-27.9

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	0.0	-0.3	-4.0
Debt Issued	12.8	2.0	6.7	-0.3	4.0	-4.9	5.1	-1.7	-0.6	2.7
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	-2.0	-2.9	-7.1	10.2	-4.5	-2.9	-2.8	-0.9	-1.2	-2.6
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.0	-1.5	-2.6

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-3.0	-8.5	-15.5	16.2	9.4	0.0	-5.3	-2.1	-1.7	-3.2	0.5	-0.3	0.9	-0.1	-24.1	21.0
Closing Cash Balance		2.0	2.5	11.1	26.5	10.3	1.0	1.0	6.3	8.4	6.6	9.8	9.2	9.5	8.6	8.7	32.8

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		1.3	0.3	-0.5	1.0	-0.4	0.3	-9.3	-8.7	14.7	-8.7
Closing Cash Balance		3.7	2.4	2.1	2.5	1.6	2.0	1.8	11.1	19.8	5.1

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		2.8	-3.3	-4.8	17.2	7.9	5.9	9.2	-8.0	-19.3	-9.8	6.7	17.4	1.8	-46.6	1.4	47.0
Real Free Cash Flow		2.8	-3.3	-4.8	17.2	4.5	5.9	9.2	-8.0	-19.3	22.5	8.1	41.1	3.9	-45.9	1.1	47.0

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		15.4	-2.3	3.5	3.1	-2.4	6.9	-10.9	-8.4	15.2	-12.1
Real Free Cash Flow		15.4	-2.3	3.5	3.1	-2.4	6.9	-10.9	-8.4	15.2	-12.1