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

Summit Financial Group, Inc.

SMMF

Valuace

100

Růst

Zdraví

Cena

$ 25.70

-0.66 (-2.50%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	233.2	263.3	144.2	127.5	113.3	94.5	85.7	80.7	61.5	57.9	52.8	49.5	52.0	48.0	48.4
Cost of Revenues	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
Gross Profit	233.2	263.3	144.2	127.5	113.3	94.5	85.7	80.7	61.5	57.9	52.8	49.5	52.0	48.0	48.4

Revenue	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Revenues	70.6	72.3	45.6	44.8	37.9	38.5	38.3	34.0	33.4	34.1
Cost of Revenues	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	70.6	72.3	45.6	44.8	37.9	38.5	38.3	34.0	33.4	34.1

Operating Income	TTM	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
Selling General & Admin Expenses	38.6	49.9	42.6	36.5	33.7	29.9	29.0	26.1	20.4	18.9	18.0	18.2	17.6	18.3	18.5
Depreciation & Amortization	6.1	7.2	1.4	1.6	1.7	1.7	1.7	1.4	0.2	1.3	1.1	1.2	1.3	1.8	1.9
Total Operating Expenses	-44.4	27.0	1.6	-70.1	-74.6	-54.9	-25.0	1.4	1.5	1.6	1.4	1.2	1.2	1.2	1.0
Operating Income	79.1	-3.8	97.1	57.4	38.8	39.6	60.7	41.8	41.6	35.9	31.3	29.2	31.0	36.3	34.6

Operating Income	TTM	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
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	12.5	12.9	13.2	11.3	11.2	10.8	10.4	10.3	9.5
Depreciation & Amortization	2.0	2.0	1.0	1.0	0.3	0.4	0.4	0.4	0.4	0.4
Total Operating Expenses	6.6	7.8	-24.4	-34.4	0.4	1.1	0.4	0.5	-14.2	1.6
Operating Income	23.8	23.7	21.1	10.4	34.0	32.4	26.6	20.7	19.2	18.3

Net Income	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	197.2	242.5	158.7	122.4	115.0	107.1	95.4	84.5	64.1	58.9	57.6	57.3	63.9	71.0	79.7
Interest Expense	52.4	12.8	29.8	12.5	19.5	30.0	25.6	18.4	15.1	12.9	15.2	18.5	24.1	31.2	39.5
Other Expense	-37.0	-8.8	-29.8	0.0	0.0	0.0	-25.6	-20.3	-16.3	-12.9	-15.2	-18.5	-24.1	-31.2	-39.5
IBT	74.8	70.4	67.3	57.4	38.8	39.6	35.1	21.6	25.3	23.0	16.0	10.8	6.9	5.1	-4.9
Income Tax Expense	16.6	15.2	14.1	11.7	7.4	7.7	7.0	9.7	8.0	6.9	4.7	2.7	1.2	1.0	-3.0
Net Income	58.2	55.2	53.2	45.7	31.3	31.9	28.1	11.9	17.3	16.1	11.4	8.1	5.7	4.1	-2.0

Net Income	TTM	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Interest Income	5.1	66.5	64.7	60.9	50.5	47.8	42.5	35.6	32.9	31.8
Interest Expense	4.2	4.3	23.4	20.6	16.3	13.5	8.3	4.6	3.3	3.0
Other Expense	-1.8	-2.5	-11.5	-21.2	-19.8	-13.5	-8.3	-5.5	-4.3	-3.0
IBT	22.0	21.2	21.1	10.4	17.7	18.9	18.3	15.2	15.0	15.4
Income Tax Expense	5.0	4.6	4.8	2.2	3.6	3.8	3.9	3.2	3.3	2.8
Net Income	17.0	16.6	16.3	8.2	14.1	15.1	14.4	12.0	11.7	12.6

Per Share Data	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$2.76	$3.82	$4.11	$3.49	$2.42	$2.55	$2.27	$1.00	$1.62	$1.56	$1.28	$0.90	$0.60	$0.46	$-0.24
EPS Diluted	$2.74	$3.81	$4.10	$3.47	$2.41	$2.53	$2.26	$1.00	$1.61	$1.50	$1.07	$0.77	$0.55	$0.45	$-0.24
Shares Outstanding	14.7	14.2	12.9	12.9	12.9	12.5	12.4	11.9	10.7	10.3	8.3	8.1	8.1	8.1	8.1
Diluted Shares Outstanding	14.8	14.2	13.0	13.0	13.0	12.6	12.4	11.9	10.7	10.7	10.6	10.5	10.5	9.1	8.1

Per Share Data	TTM	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
EPS	$0.00	$1.12	$1.10	$0.54	$1.09	$1.16	$1.11	$0.94	$0.92	$0.96
EPS Diluted	$0.00	$1.11	$1.09	$0.54	$1.08	$1.16	$1.11	$0.94	$0.91	$0.95
Shares Outstanding	14.7	14.7	14.7	14.7	12.8	12.8	12.8	12.8	12.7	12.9
Diluted Shares Outstanding	14.8	14.7	14.7	14.7	12.8	12.8	12.8	12.8	12.8	13.0

Current Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	23.7	52.2	44.7	78.5	99.8	61.9	59.5	52.6	46.6	9.5	12.5	11.8	14.8	32.7	50.3
Short Term Investments	490.3	502.8	405.2	401.1	286.1	276.4	293.1	328.7	266.5	280.8	282.8	288.8	281.5	286.6	271.7
Total Cash & ST Investments	23.7	-21.8	449.9	479.6	385.9	338.2	352.7	381.4	313.2	290.3	295.3	300.6	296.3	32.7	50.3
Accounts Receivable	20.2	20.0	15.9	10.6	12.0	8.4	8.7	8.3	6.2	5.5	5.8	5.7	5.6	5.8	5.9
Inventory	-43.9	1.8	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 Current Assets	79.3	-470.5	0.0	0.0	0.0	0.0	1,466.0	1,339.2	1,122.4	877.8	825.6	754.8	759.5	1,075.2	1,095.5
Total Current Assets	79.3	76.0	465.8	490.1	397.9	346.7	1,827.4	1,728.9	1,441.8	1,173.6	1,126.8	1,061.1	1,061.5	1,113.6	1,151.7

Current Assets	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Cash And Equivalents	23.7	52.2	59.6	63.2	70.8	44.7	45.7	49.6	61.3	78.5
Short Term Investments	0.0	502.8	511.4	512.0	431.9	405.2	384.0	368.0	374.9	401.1
Total Cash & ST Investments	23.7	-21.8	571.0	575.3	502.7	449.9	429.6	417.7	436.1	479.6
Accounts Receivable	20.2	20.0	19.8	18.2	16.3	15.9	13.2	11.8	11.0	10.6
Inventory	-43.9	1.8	-103.6	-104.4	-108.5	0.0	0.0	0.0	0.0	0.0
Other Current Assets	79.3	-470.5	36.4	39.9	54.3	0.0	0.0	0.0	0.0	0.0
Total Current Assets	79.3	76.0	571.0	575.3	502.7	465.8	442.9	429.4	447.1	490.1

Long-Term Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	62.3	71.7	54.0	56.4	52.5	44.2	37.6	34.2	23.7	21.6	20.1	20.6	21.1	22.1	23.1
Goodwill	56.0	56.0	55.3	55.3	45.5	12.7	15.3	15.3	11.0	6.2	6.2	6.2	6.2	0.0	0.0
Intangible Assets	17.4	18.4	6.9	8.2	9.6	10.4	10.6	12.2	2.7	1.3	1.5	1.8	2.1	8.7	9.0
Long-Term Investments	90.6	94.0	546.9	530.7	386.0	276.4	293.3	328.7	266.5	280.8	282.8	288.8	281.5	305.7	294.7
Other Long-Term Assets	125.8	118.0	-546.9	-650.6	-493.7	-343.5	16.5	14.9	12.9	8.9	6.2	7.8	14.7	8.7	9.0
Total Long-Term Assets	4,563.6	4,558.4	116.1	650.6	493.7	343.5	373.2	405.4	316.9	318.8	316.8	325.2	325.6	336.5	326.8
Total Assets	4,642.9	4,634.3	3,916.7	3,576.7	3,106.4	2,403.5	2,200.6	2,134.2	1,758.6	1,492.4	1,443.6	1,386.2	1,387.1	1,450.1	1,478.5

Long-Term Assets	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Property, Plant & Equipment	62.3	71.7	62.7	61.0	54.5	54.0	54.6	55.0	55.7	56.4
Goodwill	56.0	56.0	56.0	56.0	55.3	55.3	55.3	55.3	55.3	55.3
Intangible Assets	17.4	18.4	75.4	20.4	6.5	6.9	7.2	7.5	7.9	8.2
Long-Term Investments	90.6	94.0	656.9	654.1	570.2	546.9	519.0	503.4	504.0	530.7
Other Long-Term Assets	125.8	118.0	-795.1	-791.5	-686.5	-546.9	4.8	0.0	0.0	0.0
Total Long-Term Assets	4,563.6	4,558.4	795.1	791.5	686.5	116.1	641.0	621.3	622.9	650.6
Total Assets	4,642.9	4,634.3	4,604.2	4,552.3	3,977.4	3,916.7	3,887.3	3,762.8	3,643.7	3,576.7

Current Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	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
Short-Term Debt	262.4	304.3	226.0	140.1	140.1	199.3	309.1	250.5	224.5	171.4	123.6	62.8	4.0	16.0	1.6
Other Current Liabilities	605.5	3,162.5	0.0	-140.1	-140.1	-199.3	-5.1	-3.5	-3.5	-3.4	-2.7	-9.0	-1.0	0.0	0.0
Current Liabilities	867.9	3,466.8	226.0	140.1	140.1	199.3	304.0	247.0	221.0	168.0	121.0	53.8	3.0	16.0	1.6

Current Liabilities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	262.4	304.3	258.1	232.2	140.0	226.0	273.1	291.4	140.1	140.1
Other Current Liabilities	0.0	3,162.5	0.0	0.0	0.2	0.0	-273.1	-0.1	-0.1	-0.1
Current Liabilities	867.9	3,466.8	258.1	232.2	140.2	226.0	273.1	291.3	140.0	140.0

Long-Term Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	124.1	124.0	123.5	123.2	49.7	20.3	20.3	65.3	66.3	95.2	113.9	199.9	239.7	306.6	340.5
Capital Leases	0.0	7.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	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 Liabilities	4,188.6	4,194.1	3,562.2	3,249.2	2,824.8	2,155.7	1,980.8	1,932.7	1,603.3	1,348.7	1,311.9	1,275.2	1,278.5	1,347.6	1,388.6

Long-Term Liabilities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Long-Term Debt	124.1	124.0	123.9	123.8	123.7	123.5	123.4	123.3	123.3	123.2
Capital Leases	0.0	7.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	4,188.6	4,194.1	4,187.8	4,139.1	3,607.9	3,562.2	3,545.6	3,428.9	3,313.2	3,249.2

Total Common Equity	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	130.2	130.0	90.7	312.6	95.0	80.1	80.4	81.1	46.8	45.7	32.7	24.7	24.5	24.5	24.5
Retained Earnings	316.4	302.8	260.4	217.8	181.6	165.9	141.4	119.8	113.4	100.4	87.7	77.1	69.8	64.9	61.2
Comprehensive Income	-7.2	-7.5	-11.5	5.5	5.4	2.5	-1.0	1.7	-3.3	-0.5	2.1	0.0	4.9	3.8	0.6
Total Common Equity	454.3	440.2	354.5	327.5	281.6	247.8	219.8	201.5	155.4	143.7	131.6	111.1	108.6	102.6	89.8

Total Common Equity	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Common Stock	130.2	130.0	130.5	130.2	90.9	90.7	90.3	319.0	315.5	312.6
Retained Earnings	316.4	302.8	289.6	276.8	271.7	260.4	248.1	236.4	226.9	217.8
Comprehensive Income	-7.2	-7.5	-18.6	-8.7	-8.0	-11.5	-11.7	-7.5	-1.1	5.5
Total Common Equity	454.3	440.2	416.5	413.2	369.5	354.5	341.7	333.9	330.5	327.5

Other		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		386.5	435.9	349.5	263.3	189.8	219.7	329.4	315.8	290.7	266.6	237.5	262.7	243.6	322.6	342.1
Book Value		454.3	440.2	354.5	327.5	281.6	247.8	219.8	201.5	155.4	143.7	131.6	111.1	108.6	102.6	89.8

Other		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		454.3	440.2	416.5	413.2	369.5	354.5	341.7	333.9	330.5	327.5

Cash Flow From Operating Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	58.2	55.2	53.2	45.7	31.3	31.9	28.1	11.9	17.3	16.1	11.4	8.1	5.7	4.1	-2.0
Depreciation & Amortization	8.0	7.2	5.0	5.2	4.9	4.3	3.8	3.3	1.5	1.3	1.1	1.2	1.3	1.8	1.9
Stock-Based Compensation	0.7	0.7	0.6	0.6	0.5	0.6	0.4	0.4	0.2	0.2	0.0	0.0	0.0	0.0	19.2
Change Working Capital	4.4	3.5	-1.6	2.0	0.1	5.3	2.7	0.1	1.7	-0.1	1.3	3.3	-3.7	-1.7	3.0
Change In Accounts Receivable	-2.5	-2.6	-5.3	1.6	-2.0	0.7	-0.4	-1.1	-0.3	0.3	-0.2	0.0	0.2	0.0	0.0
Change In Accounts Payable	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
Change In Inventories	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 Non-cash Items	8.4	7.3	10.4	8.1	12.1	-1.3	3.9	4.6	2.9	6.1	10.9	13.8	18.9	17.5	3.4
Cash from Operations	75.9	73.7	67.9	61.8	44.7	40.9	38.5	24.4	23.2	23.6	25.6	28.2	21.7	18.2	21.1

Cash Flow From Operating Activities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Income	17.0	16.6	16.3	8.2	14.1	15.1	14.4	12.0	11.7	12.6
Depreciation & Amortization	2.0	2.0	2.0	2.0	1.2	1.2	1.3	1.3	1.3	1.3
Stock-Based Compensation	0.2	0.1	0.2	0.2	0.2	0.2	0.1	0.2	0.2	0.2
Change Working Capital	1.1	0.7	4.7	-2.1	0.3	-0.9	3.3	-2.7	-1.3	-0.1
Change In Accounts Receivable	-0.2	-0.2	-1.6	-0.4	-0.4	-2.6	-1.5	-0.7	-0.4	-0.1
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	2.9	-0.4	-0.4	6.3	1.8	2.3	2.1	3.7	2.3	3.3
Cash from Operations	0.0	18.8	23.0	14.7	17.2	17.6	21.0	14.5	14.8	17.5

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-6.4	-7.1	-1.3	-4.5	-8.6	-9.2	-5.5	-6.2	-1.9	-2.6	-0.5	-0.7	-0.3	-0.4	-0.4
Acquisitions	-122.7	13.8	0.0	95.7	175.0	27.7	-92.1	39.1	31.4	-63.4	-88.0	-16.2	11.9	24.6	6.8
Investments	-116.0	-155.2	-202.3	-247.6	-181.4	-108.6	-120.3	-166.8	-117.8	-123.7	-115.3	-140.7	-141.3	-216.1	-168.4
Sales of Investment	210.3	227.1	127.4	106.0	170.4	188.6	145.2	203.4	125.6	117.4	124.9	119.2	145.1	205.7	173.4
Other Investing Activities	-85.2	-234.6	-328.6	-291.3	-307.9	-176.1	1.1	-55.5	-166.0	13.2	14.6	12.2	14.1	2.1	71.6
Cash from Investing	-128.7	-156.1	-404.8	-341.7	-152.5	-77.6	-71.7	14.0	-128.6	-59.0	-64.3	-26.2	29.5	15.9	83.0

Cash Flow From Investing Activities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Capital Expenditure	-0.7	-1.6	-2.7	-1.4	-1.4	-0.2	-0.6	-0.2	-0.3	-0.9
Acquisitions	0.4	-0.7	-45.7	-76.6	0.0	0.0	0.0	0.0	0.0	-95.7
Investments	-27.4	-18.5	-41.6	-28.5	-66.6	-47.8	-65.4	-66.6	-22.5	-56.6
Sales of Investment	35.9	73.6	20.9	79.9	52.3	25.1	27.6	49.4	25.3	57.8
Other Investing Activities	0.0	-81.2	0.2	0.4	-16.9	-7.7	-98.5	-125.0	-97.4	-108.2
Cash from Investing	0.0	-28.4	-68.9	-26.2	-32.6	-30.6	-136.9	-142.5	-94.9	-203.5

Cash Flow From Financing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-45.8	0.0	0.0	0.0	-83.5	0.0	-45.0	-0.9	-28.9	-18.7	-86.0	-43.3	-67.0	-20.3	-125.5
Debt Issued	168.4	86.3	86.3	73.5	53.6	-109.7	58.6	26.0	53.1	47.8	60.9	62.3	-12.0	0.8	467.6
Issuance of Common Stock	0.1	0.0	0.2	15.2	0.2	0.2	0.2	0.0	0.1	4.7	7.8	0.0	0.0	5.8	0.0
Repurchase of Common Stock	0.0	0.0	0.0	-6.7	-1.4	-10.4	-1.7	0.0	0.0	-1.1	0.0	0.0	0.0	-5.8	0.0
Dividends Paid	-13.5	-12.8	-10.6	-9.6	-8.8	-7.4	-6.5	-5.2	-4.3	-3.5	-0.8	-0.8	-0.7	-0.3	-0.3
Other Financing Activities	55.7	102.1	313.6	259.7	239.2	56.6	93.1	-26.2	175.6	50.9	118.4	39.0	-1.4	-13.8	19.6
Cash from Financing	37.0	89.2	303.1	258.6	145.7	39.0	40.1	-32.3	142.5	32.3	39.5	-5.0	-69.1	-34.4	-106.2

Cash Flow From Financing Activities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	-49.4	53.9	26.0	92.1	-85.7	-47.0	-18.2	151.4	0.1	73.4
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.1	0.1
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.7
Dividends Paid	0.0	-3.5	-3.5	-3.2	-2.8	-2.8	-2.8	-2.5	-2.5	-2.5
Other Financing Activities	0.0	5.1	45.6	7.1	44.3	14.8	114.7	118.8	65.3	62.5
Cash from Financing	0.0	1.6	42.2	4.0	41.5	12.1	111.9	116.3	62.8	53.4

Cash position		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-15.2	7.5	-33.7	-21.3	37.9	2.3	6.9	6.0	37.1	-3.0	0.7	-3.0	-17.9	-0.3	-2.2
Closing Cash Balance		55.7	52.2	44.7	78.5	99.8	61.9	59.5	52.6	46.6	9.5	12.5	11.8	14.8	4.4	4.7

Cash position		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Change in Cash		3.4	-7.3	-3.7	-7.6	26.1	-0.9	-4.0	-11.7	-17.2	-132.7
Closing Cash Balance		55.7	52.2	59.6	63.2	70.8	44.7	45.7	49.6	61.3	78.5

Free Cash Flow		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		69.4	66.5	66.6	57.3	36.0	31.7	33.0	18.2	21.4	21.1	25.1	27.5	21.4	17.8	20.7
Real Free Cash Flow		68.7	65.8	66.0	56.7	35.5	31.1	32.6	17.8	21.2	20.9	25.1	27.5	21.4	17.8	1.5

Free Cash Flow		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Free Cash Flow		18.7	17.2	20.3	13.3	15.8	17.3	20.4	14.3	14.5	16.6
Real Free Cash Flow		18.5	17.1	20.1	13.1	15.6	17.2	20.3	14.2	14.3	16.4