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

Riley Exploration Permian, Inc.

REPX

Valuace

100

Růst

100

Zdraví

Cena

$ 35.78

-0.54 (-1.93%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	392.0	392.0	410.2	375.0	321.7	151.0	4.9	5.9	5.3	4.7	6.2	13.8	15.7	20.6	17.1	13.2
Cost of Revenues	182.5	210.1	176.2	154.2	84.3	57.1	4.1	4.4	4.9	4.6	6.9	9.0	8.4	10.6	6.2	6.0
Gross Profit	209.5	181.9	234.0	220.9	237.4	93.9	0.8	1.5	0.4	0.1	-0.7	4.8	7.3	10.0	10.9	7.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	97.3	106.9	85.4	102.5	102.7	102.3	105.4	99.7	99.8	108.3
Cost of Revenues	58.7	35.2	44.6	44.1	46.6	46.3	24.7	42.1	44.9	43.0
Gross Profit	38.6	71.7	40.8	58.3	56.1	56.1	80.7	57.6	54.9	65.3

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	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	0.0	33.4	21.9	20.8	1.3	1.2	1.2	1.4	2.1	2.7	2.1	2.6	2.3	2.3
Depreciation & Amortization	93.4	93.2	74.9	65.1	32.1	29.7	0.7	0.8	0.9	1.1	2.7	3.0	2.9	3.4	2.7	2.6
Total Operating Expenses	74.1	40.6	80.3	33.4	24.0	30.3	1.3	1.2	1.2	1.4	2.1	2.7	2.1	2.6	5.0	4.9
Operating Income	135.3	141.3	153.7	187.5	203.5	59.9	-0.5	0.2	-0.8	-4.1	-17.3	-0.7	5.2	7.4	5.9	-2.7

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	12.5	6.6
Depreciation & Amortization	27.3	27.4	19.6	19.1	18.9	20.7	17.5	17.8	18.7	18.7
Total Operating Expenses	10.4	42.8	12.1	8.8	24.0	38.6	26.4	7.0	12.5	6.9
Operating Income	28.2	28.9	28.8	49.5	32.0	17.5	54.3	50.6	42.4	58.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.7	0.7	0.9	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
Interest Expense	32.0	32.0	35.2	28.9	-0.2	4.5	0.0	0.0	0.1	0.1	0.1	0.1	0.4	0.7	0.6	0.7
Other Expense	73.6	67.7	-36.7	-41.4	-61.5	-93.7	0.1	0.2	0.0	-2.8	-14.5	-2.8	0.1	-0.1	-0.4	-4.5
IBT	209.0	209.0	117.0	146.1	150.9	-33.9	-0.5	0.4	-0.8	-4.2	-17.4	-0.8	5.0	6.6	4.8	-2.8
Income Tax Expense	48.1	48.1	28.1	34.5	32.8	13.0	0.0	0.0	-0.2	2.8	7.4	0.0	2.0	2.3	0.2	-1.1
Net Income	160.8	160.8	88.9	111.6	118.0	-46.9	-0.4	1.6	-0.6	-4.2	-24.7	-0.8	2.8	-0.1	4.7	-1.7

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	0.2	0.2	0.1	0.1	0.2	-0.7	8.7	0.2	0.0	0.0
Interest Expense	8.1	9.8	7.3	6.8	7.8	8.1	0.0	8.4	9.1	9.6
Other Expense	82.5	-7.7	11.4	-12.6	-16.6	15.2	-10.1	-26.0	7.0	-35.5
IBT	110.8	21.2	40.2	36.9	15.5	32.7	44.2	24.6	49.4	12.6
Income Tax Expense	25.4	4.8	9.7	8.2	4.6	7.0	10.7	5.8	11.4	3.9
Net Income	85.4	16.3	30.5	28.6	10.9	25.7	33.5	18.8	38.0	8.6

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$0.00	$5.66	$0.00	$-2.93	$-0.49	$1.77	$-0.68	$-8.27	$-48.76	$-1.55	$5.64	$-0.13	$9.60	$-3.47
EPS Diluted	$0.00	$0.00	$0.00	$5.58	$0.00	$-2.93	$-0.49	$1.77	$-0.68	$-8.27	$-48.76	$-1.55	$5.64	$-0.13	$9.60	$-3.45
Shares Outstanding	21.1	21.1	20.7	19.7	19.7	16.0	0.9	0.9	0.8	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Diluted Shares Outstanding	21.2	21.2	20.9	20.0	19.7	16.0	0.9	0.9	0.8	0.5	0.5	0.5	0.5	0.5	0.5	0.5

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	$1.92	$0.44
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.89	$0.43
Shares Outstanding	21.1	21.2	21.1	21.1	21.1	21.0	20.9	19.9	19.8	19.7
Diluted Shares Outstanding	21.2	21.3	21.2	21.1	21.2	21.2	21.1	20.0	20.1	20.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	10.9	13.1	15.3	13.3	17.1	3.1	3.1	0.2	0.1	0.0	0.0	0.1	0.0	0.1	0.1
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
Total Cash & ST Investments	10.9	13.1	15.3	13.3	17.1	3.1	3.1	0.2	0.1	0.0	0.0	0.1	0.0	0.1	0.1
Accounts Receivable	42.1	44.4	35.1	25.6	17.9	0.6	0.5	0.6	0.5	0.4	0.9	1.5	1.7	1.8	2.5
Inventory	5.7	5.7	6.2	8.9	0.0	0.4	0.5	0.5	0.6	0.5	0.8	1.3	1.4	0.8	0.6
Other Current Assets	3.2	4.9	6.6	3.2	1.7	0.0	0.2	0.2	0.4	0.4	0.3	0.3	0.2	0.1	0.0
Total Current Assets	61.9	68.1	63.3	51.0	36.7	4.3	4.3	1.5	1.6	1.4	2.1	3.2	3.3	3.1	3.5

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	16.5	14.0	8.9	13.1	13.3	10.9	6.6	15.3	10.4	6.7
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	16.5	14.0	8.9	13.1	13.3	10.9	6.6	15.3	10.4	6.7
Accounts Receivable	41.1	35.3	37.5	44.4	41.0	42.1	38.6	35.1	45.3	32.6
Inventory	8.9	3.7	4.3	5.7	6.7	5.7	6.4	6.2	8.6	9.6
Other Current Assets	12.9	14.0	3.1	4.9	14.2	3.2	7.3	6.6	2.2	2.3
Total Current Assets	79.4	67.0	53.8	68.1	75.3	61.9	58.8	63.3	67.2	55.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	911.6	892.7	869.4	460.1	349.0	4.6	5.0	6.4	6.9	10.6	27.2	28.8	29.5	32.6	25.9
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
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
Long-Term Investments	21.4	22.8	7.9	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	8.1	9.9	5.1	4.2	2.5	0.1	0.1	0.0	0.0	0.0	0.4	0.5	2.0	0.2	0.2
Total Long-Term Assets	941.1	925.4	882.5	464.3	351.5	4.6	5.1	6.6	6.9	10.6	34.9	36.5	40.9	42.9	36.2
Total Assets	1,003.0	993.5	945.7	515.3	388.2	8.9	9.5	8.1	8.5	12.0	37.0	39.7	44.2	46.0	39.7

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	1,052.4	915.7	904.2	892.7	892.9	911.6	878.6	869.4	874.6	863.5
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	39.0	28.8	28.9	22.8	22.0	20.8	11.4	7.9	5.6	5.6
Other Long-Term Assets	20.6	22.1	8.0	9.9	7.6	8.7	7.5	5.1	5.8	7.7
Total Long-Term Assets	1,112.0	966.6	941.1	925.4	922.5	941.1	897.5	882.5	886.0	876.8
Total Assets	1,191.3	1,033.6	994.9	993.5	997.9	1,003.0	956.4	945.7	953.2	931.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	12.6	13.9	3.9	4.3	12.2	0.3	0.1	0.2	0.3	0.2	0.5	0.4	0.6	1.5	1.5
Short-Term Debt	20.0	27.7	21.0	4.6	2.4	0.1	0.1	0.0	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Other Current Liabilities	32.1	75.8	29.7	18.7	42.6	0.2	0.4	0.4	0.4	1.1	1.5	1.2	0.9	0.7	1.3
Current Liabilities	97.6	122.8	94.3	76.3	83.6	0.6	0.5	0.6	0.8	1.4	2.0	1.6	1.7	2.3	3.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	12.2	9.2	18.1	13.9	14.2	12.6	12.0	3.9	13.0	5.4
Short-Term Debt	20.0	24.3	25.1	27.7	26.5	25.3	26.0	21.0	25.3	26.7
Other Current Liabilities	42.3	63.4	77.2	75.8	62.7	57.2	60.5	29.7	52.0	1.3
Current Liabilities	127.3	104.8	121.8	122.8	107.2	97.6	99.8	94.3	107.3	88.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	302.7	249.5	336.0	56.0	60.0	0.0	0.1	0.0	2.4	1.0	0.8	3.4	10.2	11.7	9.6
Capital Leases	1.1	7.7	6.0	4.6	2.4	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	78.4	76.5	73.3	45.8	11.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	513.9	482.9	524.1	181.8	166.5	2.6	2.7	2.9	5.3	4.5	4.9	6.8	14.0	15.9	14.5

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	347.0	255.2	229.3	249.5	268.6	302.7	321.8	336.0	365.1	374.3
Capital Leases	0.0	4.3	5.1	7.7	6.5	5.3	6.0	6.0	5.3	6.7
Def. Tax Liability	85.9	79.6	74.7	76.5	82.1	78.4	75.2	73.3	63.4	59.5
Total Liabilities	624.8	476.7	462.6	482.9	490.5	513.9	521.8	524.1	564.5	545.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.1	0.1	0.1
Retained Earnings	179.7	200.4	142.5	58.8	-49.2	-52.0	-51.5	-53.1	-52.5	-48.3	-23.6	-22.8	-25.6	-25.6	-30.2
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	489.0	510.6	421.6	333.4	221.7	6.3	6.8	5.2	3.3	7.5	32.2	32.9	30.1	30.1	25.2

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	250.9	243.0	220.8	200.4	197.2	179.7	153.9	142.5	111.9	110.0
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	566.5	556.9	532.4	510.6	507.4	489.0	434.6	421.6	388.8	386.9

Other		TTM	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		322.7	277.2	356.9	56.0	60.0	0.1	0.1	0.1	2.5	1.0	0.9	3.5	10.3	11.8	9.7
Book Value		489.0	510.6	421.6	333.4	221.7	6.3	6.8	5.2	3.3	7.5	32.2	32.9	30.1	30.1	25.2

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		566.5	556.9	532.4	510.6	507.4	489.0	434.6	421.6	388.8	386.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	99.0	160.8	88.9	111.6	118.0	-46.9	-0.4	0.4	-0.6	-4.2	-24.7	-0.8	3.0	4.2	4.7	-1.7
Depreciation & Amortization	72.6	93.2	74.9	65.1	17.7	108.3	0.7	0.8	0.9	1.1	2.7	3.0	2.9	3.4	2.7	2.6
Stock-Based Compensation	9.5	9.1	0.0	7.0	3.9	6.8	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.2	0.1
Change Working Capital	-6.8	20.6	18.9	1.1	1.5	4.3	-0.1	-0.1	-0.1	-0.9	0.6	1.5	0.3	-1.1	0.3	-0.4
Change In Accounts Receivable	-9.5	12.4	-9.3	-9.6	-7.5	-7.7	0.0	0.1	-0.1	0.0	0.4	0.6	0.3	-0.1	-0.1	-0.4
Change In Accounts Payable	-0.5	-3.7	9.9	3.2	3.0	7.4	0.1	-0.1	-0.1	-0.5	-0.1	0.1	0.1	0.1	-0.1	0.8
Change In Inventories	1.6	0.3	1.5	-0.5	0.0	4.6	-0.1	0.0	0.2	-0.2	0.2	0.5	0.0	-0.6	-0.3	0.0
Other Non-cash Items	150.2	-82.5	60.4	138.9	0.7	0.7	0.7	0.9	0.1	4.0	14.6	2.8	-0.2	0.2	0.5	4.5
Cash from Operations	226.2	0.0	0.0	207.2	170.3	86.1	0.2	1.3	0.2	-1.0	0.5	6.6	7.9	9.0	8.5	4.0

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	85.4	16.3	30.5	28.6	10.9	25.7	33.5	18.8	38.0	8.6
Depreciation & Amortization	27.3	27.2	19.6	19.1	18.9	20.7	17.5	17.8	18.7	18.7
Stock-Based Compensation	2.4	2.7	2.7	1.4	0.0	0.0	0.0	0.0	3.4	1.1
Change Working Capital	29.4	9.3	-12.9	-5.2	15.4	11.6	-5.9	-2.2	11.5	-10.1
Change In Accounts Receivable	0.3	3.0	2.2	6.9	-3.4	1.0	-3.5	-3.5	10.2	-12.7
Change In Accounts Payable	1.6	4.9	-6.8	-3.5	8.1	4.5	-2.5	-0.2	-3.5	5.6
Change In Inventories	2.0	0.2	-0.6	-1.4	2.6	-1.6	0.6	-0.2	1.6	-0.4
Other Non-cash Items	-81.5	1.8	-11.0	8.3	26.6	10.5	3.4	19.9	16.8	30.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	65.8	52.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-125.1	-126.3	-129.9	-141.3	-128.3	-60.5	-0.4	-1.0	-0.2	-0.4	-0.6	-4.0	-2.3	-8.6	-9.2	-3.8
Acquisitions	323.0	0.0	0.0	-324.7	0.0	0.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-17.4	-15.8	-17.9	-3.6	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	-1.7	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	-340.3	0.0	0.0	-3.6	0.0	3.9	0.2	2.7	0.0	0.0	0.0	0.0	1.5	1.0	-1.2	0.0
Cash from Investing	-139.8	0.0	0.0	-469.6	-128.3	-55.7	-0.2	1.6	-0.2	-0.4	-0.5	-4.0	-0.8	-7.6	-10.4	-3.8

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	-50.6	-29.1	-30.9	-19.2	-33.3	-24.2	-37.4	-35.1	-21.1	-31.5
Acquisitions	120.3	-126.3	0.0	0.0	0.0	0.0	0.0	0.0	328.3	0.4
Investments	-1.0	0.0	-14.2	-6.3	-1.3	-1.5	-7.6	-7.5	-2.3	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.7	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-330.8	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-21.1	-31.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-76.2	0.0	0.0	0.0	-31.0	-46.5	-0.1	-0.1	-2.9	-2.4	-4.2	-10.3	-13.6	-20.1	-0.2	-0.5
Debt Issued	-2.0	277.2	-79.8	300.9	27.0	106.4	0.1	0.3	0.5	3.8	4.4	7.7	6.7	18.7	2.3	10.2
Issuance of Common Stock	25.4	0.0	0.0	0.0	-15.0	50.0	0.0	0.0	2.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-2.4	-3.2	0.0	-2.5	-1.0	-0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-29.1	0.0	0.0	-27.7	-25.1	-19.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	24.3	0.0	0.0	-2.5	-1.9	1.9	0.0	0.1	0.3	3.8	4.3	7.7	6.6	18.6	2.0	0.0
Cash from Financing	-82.3	0.0	0.0	264.4	-74.1	-14.9	-0.1	0.0	0.1	1.4	0.1	-2.6	-7.0	-1.5	1.8	-0.6

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	367.0	87.6	25.0	-22.7	-17.9	-32.9	-19.8	-9.2	-33.4	-10.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.1
Repurchase of Common Stock	-1.8	-1.0	-0.3	-0.1	1.1	-0.9	-0.1	-0.1	-1.0	-1.2
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.5	-6.8
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-39.8	-17.9

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		4.2	4.8	-2.2	2.0	5.0	15.4	-0.1	2.9	0.1	0.0	0.0	0.0	0.0	0.0	-0.1	-0.3
Closing Cash Balance		10.9	17.9	13.1	15.3	13.3	17.1	3.1	3.1	0.2	0.1	0.0	0.0	0.1	0.0	0.1	0.1

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		1.4	2.4	5.2	-4.3	-0.2	2.4	4.3	-8.8	5.0	3.6
Closing Cash Balance		17.9	16.5	14.0	8.9	13.1	13.3	10.9	6.6	15.3	10.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		101.2	86.2	116.3	65.9	42.0	25.6	-0.2	0.3	0.0	-1.5	-0.1	2.6	5.6	0.4	-0.7	0.3
Real Free Cash Flow		91.7	77.1	116.3	58.9	38.1	18.8	-0.2	0.3	0.0	-1.5	-0.1	2.5	5.5	0.4	-0.8	0.2

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		14.2	34.6	2.8	31.2	33.1	48.0	14.2	21.1	44.8	21.2
Real Free Cash Flow		11.8	31.9	0.1	29.9	33.1	48.0	14.2	21.1	41.4	20.0