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

Sapiens International Corporation N.V.

SPNS

Valuace

Růst

Zdraví

Cena

$ 43.45

43.45 (0.00%)

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	564.3	542.4	514.6	474.7	461.0	382.9	325.7	289.7	269.2	216.2	185.6	157.5	135.4	113.9	69.9	52.2
Cost of Revenues	314.3	298.1	295.0	274.6	273.2	226.9	182.7	180.1	175.7	130.4	111.2	99.1	85.0	66.5	40.1	29.9
Gross Profit	250.0	244.2	219.6	200.2	187.8	156.0	143.0	109.6	93.5	85.8	74.4	58.4	50.4	47.5	29.9	22.3

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	152.3	141.6	136.1	134.3	137.0	136.8	134.2	130.9	130.7	128.3
Cost of Revenues	85.0	79.7	75.4	74.2	76.7	76.7	76.7	74.9	74.8	73.6
Gross Profit	67.3	61.9	60.7	60.1	60.3	60.1	57.6	55.9	56.0	54.7

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	69.3	58.7	54.0	41.4	43.0	34.4	32.0	16.5	10.2	11.4	11.8	10.2	5.0	3.3
Selling General & Admin Expenses	0.0	0.0	72.0	75.0	76.3	69.6	47.8	52.1	60.6	44.5	39.9	32.1	26.7	25.2	18.1	12.3
Depreciation & Amortization	16.0	13.9	15.7	22.2	28.7	23.4	19.1	19.9	15.9	10.0	9.6	8.7	7.9	7.4	7.8	6.6
Total Operating Expenses	172.6	152.9	140.7	133.7	130.4	111.0	90.8	86.5	92.5	60.9	50.1	43.4	38.5	35.4	23.1	15.6
Operating Income	77.5	91.4	78.9	66.5	57.5	45.0	52.2	23.0	1.0	24.8	24.4	14.9	11.9	12.0	5.6	6.7

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	16.1	16.0	15.7
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	19.8	19.7	19.3
Depreciation & Amortization	1.9	6.1	4.9	3.1	0.5	4.7	5.7	5.7	3.6	3.9
Total Operating Expenses	49.5	45.1	39.5	38.4	38.6	38.2	37.0	35.9	35.7	35.0
Operating Income	17.8	16.8	21.2	21.7	21.7	21.9	20.5	20.1	20.3	19.6

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	3.7	5.5	2.9	0.0	0.9	0.4	0.4	0.2	0.5	0.8	0.7	0.4	0.2	0.2	0.2	0.1
Interest Expense	0.0	0.4	0.3	1.4	3.8	3.8	3.0	3.2	1.7	0.6	0.3	0.1	0.2	0.2	0.2	0.4
Other Expense	3.7	-1.6	-1.8	-0.9	-0.2	-3.8	-2.8	-0.9	-1.8	0.3	-0.2	-0.1	0.5	0.2	-1.0	-0.2
IBT	81.2	89.8	77.1	65.6	57.3	41.2	49.4	19.1	-2.0	25.4	24.5	15.0	12.4	12.2	5.7	6.3
Income Tax Expense	16.5	17.5	14.3	12.6	10.0	7.0	10.3	5.1	-2.6	5.8	4.2	0.5	0.8	0.4	-0.2	0.2
Net Income	64.3	72.2	62.4	52.6	47.2	33.8	38.9	13.8	0.4	19.3	20.0	14.5	11.6	11.8	5.9	6.2

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	0.2	1.3	1.3	0.9	0.9	1.1	1.1	0.0	0.0	0.6
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.6	0.6
Other Expense	0.2	1.3	1.3	0.9	0.9	1.1	1.1	0.6	-0.6	-0.6
IBT	18.0	18.1	22.5	22.6	22.7	23.0	21.6	20.6	19.7	19.1
Income Tax Expense	3.6	3.7	4.5	4.7	4.3	4.4	4.1	3.6	3.7	3.6
Net Income	14.3	14.2	17.9	17.9	18.3	18.6	17.4	17.0	15.9	15.4

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$1.13	$0.96	$0.86	$0.67	$0.53	$0.28	$0.01	$0.40	$0.42	$0.31	$0.29	$0.29	$0.21	$0.28
EPS Diluted	$0.00	$0.00	$1.12	$0.95	$0.85	$0.65	$0.52	$0.28	$0.01	$0.40	$0.41	$0.30	$0.27	$0.28	$0.19	$0.28
Shares Outstanding	57.2	55.8	55.4	54.8	54.8	51.2	50.0	49.8	49.2	48.9	48.1	47.2	40.0	40.0	28.5	21.6
Diluted Shares Outstanding	56.4	56.2	55.7	55.6	55.6	52.2	50.7	50.1	49.9	49.8	49.3	48.6	42.3	41.7	30.8	22.2

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	$0.30	$0.29	$0.28
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.30	$0.28	$0.28
Shares Outstanding	57.2	55.9	55.9	55.9	55.9	55.8	55.7	55.7	55.4	55.2
Diluted Shares Outstanding	56.4	56.1	56.0	56.2	56.3	56.2	56.0	55.9	55.8	55.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	122.6	163.7	126.7	160.3	190.2	152.6	66.3	64.6	71.5	60.9	54.4	47.4	70.3	29.1	21.9	16.2
Short Term Investments	63.8	52.5	75.4	20.0	20.0	30.0	22.9	0.0	0.0	18.2	8.8	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	186.4	216.2	202.1	180.3	210.2	182.6	89.2	64.6	71.5	79.1	63.1	47.4	70.3	29.1	21.9	16.2
Accounts Receivable	102.1	99.6	90.3	105.0	90.1	84.8	58.0	65.4	59.5	41.1	35.2	32.5	27.8	18.1	14.5	5.5
Inventory	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 Current Assets	20.3	19.4	22.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.3	2.4	3.3	3.5	3.0
Total Current Assets	308.8	335.1	314.9	285.3	300.3	267.4	147.2	130.0	131.0	120.2	98.3	82.2	100.5	50.4	39.9	24.7

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	82.2	64.5	143.4	163.7	146.2	122.6	116.7	126.7	97.1	89.4
Short Term Investments	0.0	10.0	62.5	52.5	39.8	63.8	79.2	75.4	75.4	90.0
Total Cash & ST Investments	82.2	74.5	205.9	216.2	186.0	186.4	195.9	202.1	172.5	179.4
Accounts Receivable	138.2	165.3	121.5	99.6	109.7	102.1	103.7	90.3	98.8	89.3
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-19.1	0.0
Other Current Assets	31.4	0.0	0.0	19.4	25.8	20.3	19.7	22.5	19.1	14.5
Total Current Assets	251.8	239.8	327.4	335.1	321.4	308.8	319.4	314.9	290.4	283.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	32.6	31.4	36.2	45.7	58.1	71.4	66.1	8.5	10.7	9.8	5.7	4.8	5.3	2.2	1.8	1.2
Goodwill	0.0	251.5	256.3	252.2	261.1	264.3	170.7	166.1	158.6	73.6	70.0	67.7	72.4	68.1	66.7	9.6
Intangible Assets	307.2	50.9	61.0	67.4	82.1	99.3	58.0	65.3	65.2	28.4	27.5	27.1	30.0	29.2	31.6	13.8
Long-Term Investments	0.0	0.0	4.0	0.0	2.8	4.7	2.3	1.7	1.9	17.2	30.9	33.1	11.8	9.7	-100.1	-25.3
Other Long-Term Assets	18.9	9.6	6.1	6.7	7.3	5.3	5.3	4.3	3.7	6.4	7.0	13.3	2.1	2.3	115.8	29.2
Total Long-Term Assets	358.7	356.6	374.7	381.4	414.6	446.8	305.2	248.9	240.3	137.7	143.9	146.6	122.0	112.2	117.6	30.3
Total Assets	667.5	691.7	689.6	666.8	715.0	714.2	452.4	378.9	371.3	257.9	242.3	228.8	222.5	162.6	157.5	55.1

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	31.5	34.0	31.0	31.4	31.9	32.6	33.5	36.2	34.8	36.7
Goodwill	0.0	0.0	0.0	251.5	0.0	0.0	0.0	256.3	0.0	0.0
Intangible Assets	430.9	439.2	329.8	50.9	310.5	307.2	311.2	61.0	305.2	312.5
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.0	0.0	0.0
Other Long-Term Assets	29.6	26.7	25.8	9.6	19.4	18.9	19.7	6.1	19.8	20.6
Total Long-Term Assets	491.9	499.8	386.6	356.6	361.9	358.7	364.4	374.7	359.8	369.8
Total Assets	743.7	739.6	714.0	691.7	683.3	667.5	683.8	689.6	650.2	653.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	11.3	8.4	6.3	9.4	5.0	5.4	5.1	6.1	7.0	6.6	4.7	3.0	6.5	4.4	3.2	1.7
Short-Term Debt	25.5	26.2	26.4	28.9	30.6	29.7	18.2	9.9	-0.3	0.0	0.0	0.0	0.0	0.0	-0.7	0.0
Other Current Liabilities	74.1	77.4	106.5	77.0	76.5	75.1	60.6	47.0	46.6	32.0	32.0	25.2	21.2	20.0	19.7	11.6
Current Liabilities	142.8	149.6	149.1	146.0	151.7	144.8	104.9	81.8	69.8	47.7	47.0	37.4	37.7	31.7	31.8	19.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	13.2	11.6	8.5	8.4	8.2	11.3	9.8	6.3	8.5	8.5
Short-Term Debt	26.2	27.1	27.1	26.2	25.7	25.5	25.9	26.4	26.7	27.3
Other Current Liabilities	126.6	91.3	117.2	77.4	113.4	74.1	138.1	106.5	73.3	68.6
Current Liabilities	166.0	174.7	194.9	149.6	147.3	142.8	173.8	149.1	139.6	140.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	19.8	37.5	60.6	87.7	117.7	147.4	102.2	68.6	78.3	0.0	0.0	0.0	0.0	0.0	11.0	1.1
Capital Leases	17.8	24.2	27.7	37.5	49.6	58.7	51.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	8.5	6.9	10.8	11.4	15.4	16.0	5.1	11.7	9.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	207.8	212.1	239.7	263.9	306.3	330.5	226.9	176.4	170.4	63.5	60.5	52.6	52.1	44.1	42.8	21.0

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	17.4	18.3	16.1	37.5	37.3	37.6	38.5	60.6	60.5	61.5
Capital Leases	23.7	25.6	23.4	24.2	23.4	23.5	24.9	21.1	27.9	29.5
Def. Tax Liability	0.0	13.7	9.8	6.9	0.0	8.5	0.0	10.8	10.7	12.2
Total Liabilities	216.5	227.5	239.6	212.1	212.0	207.8	240.3	239.7	230.4	234.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	459.7	0.8	0.8	0.8	0.8	0.8	0.7	0.7	0.7	0.7	0.7	0.7	0.6	0.5	0.5	0.3
Retained Earnings	0.0	160.2	119.9	85.6	71.6	44.6	17.9	2.7	-12.9	-13.3	-32.6	-52.6	-67.1	-78.7	-90.5	-96.4
Comprehensive Income	0.0	-26.9	-17.3	-21.1	2.8	11.0	-2.4	-7.8	0.5	-11.2	-11.7	-10.3	1.1	-4.9	-6.3	-0.7
Total Common Equity	459.7	479.6	447.3	402.9	408.7	383.7	225.5	202.5	200.9	194.4	181.8	176.2	170.4	118.4	114.7	34.1

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	513.5	0.0	0.0	0.8	471.3	459.7	443.5	0.8	419.7	418.7
Retained Earnings	0.0	0.0	0.0	160.2	0.0	0.0	0.0	119.9	0.0	0.0
Comprehensive Income	0.0	0.0	0.0	-26.9	0.0	0.0	0.0	-17.3	0.0	0.0
Total Common Equity	513.5	498.3	460.6	479.6	471.3	459.7	443.5	447.3	417.4	416.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		63.1	63.7	87.0	116.6	148.4	177.2	120.5	78.5	78.3	14.8	13.1	15.2	15.0	12.4	11.0	1.1
Book Value		459.7	479.6	449.9	402.9	408.7	383.7	225.5	202.5	200.9	194.4	181.8	176.2	170.4	118.4	114.7	34.1

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		13.7	13.8	13.7	0.0	0.0	0.0	0.0	2.7	0.1	0.1
Book Value		513.5	498.3	460.6	479.6	471.3	459.7	443.5	447.3	417.4	416.3

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	69.0	72.3	62.4	52.9	47.3	34.2	26.5	14.0	0.6	19.6	20.3	14.6	11.6	11.8	6.0	6.2
Depreciation & Amortization	17.9	20.1	21.4	22.2	28.7	23.4	19.1	19.9	15.9	10.0	9.6	8.7	7.9	7.4	7.8	6.6
Stock-Based Compensation	3.3	3.0	3.6	4.0	4.8	4.0	1.4	1.9	2.3	2.0	1.3	1.1	0.9	0.7	0.8	0.7
Change Working Capital	-24.2	-13.2	-8.8	-35.5	-1.7	-3.8	19.0	-8.1	-10.5	-5.0	9.6	-2.6	-3.1	-1.2	-6.1	-1.4
Change In Accounts Receivable	-11.4	-12.5	4.0	-21.9	0.0	0.0	10.5	-7.6	-5.3	-5.4	1.9	-6.6	-6.7	-1.6	-3.3	0.3
Change In Accounts Payable	1.9	2.1	-3.6	4.6	-0.5	-1.3	-1.5	-1.9	-1.4	1.1	1.5	-3.3	1.9	1.7	-1.3	0.2
Change In Inventories	-1.3	0.0	0.0	0.0	0.0	0.0	13.4	0.5	3.8	-1.1	2.9	8.6	-1.5	0.5	0.0	0.0
Other Non-cash Items	28.9	0.1	0.7	10.2	0.1	0.1	0.2	0.2	0.7	-0.3	-0.2	-0.1	0.0	0.1	0.1	-0.1
Cash from Operations	67.9	0.0	79.4	43.8	80.5	58.3	66.2	27.7	8.7	26.0	40.4	21.6	17.3	18.8	8.4	12.1

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	14.3	14.4	18.0	17.9	18.3	18.6	17.5	17.0	16.0	15.5
Depreciation & Amortization	6.8	6.1	4.9	4.6	5.1	4.7	5.7	5.7	5.0	5.3
Stock-Based Compensation	0.9	0.8	0.8	0.7	0.6	0.8	0.8	0.7	1.0	1.1
Change Working Capital	-2.4	-19.5	1.6	18.9	-11.0	-7.3	-5.4	14.7	-18.1	-7.4
Change In Accounts Receivable	-8.0	-8.0	-5.1	8.1	-7.9	2.0	-14.7	12.2	-11.0	4.4
Change In Accounts Payable	0.0	1.9	-0.4	0.1	-2.5	0.0	3.5	-2.9	0.4	6.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.3	-4.4
Other Non-cash Items	-9.0	0.0	0.0	0.0	0.0	-8.3	0.0	1.7	0.0	0.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	37.1	4.0	14.6

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-8.9	-2.9	-2.6	-9.1	-11.8	-11.2	-17.1	-7.1	-8.2	-10.2	-8.8	-7.6	-9.5	-4.8	-5.2	-6.0
Acquisitions	-12.4	-0.4	-8.1	-3.5	0.8	-95.9	-1.6	-18.5	-103.1	-4.4	-2.9	-2.1	0.0	0.0	2.7	-1.4
Investments	14.7	-138.5	0.0	0.0	8.1	-30.4	-24.0	0.0	5.6	-9.0	-7.7	-34.9	0.0	0.0	0.0	0.0
Sales of Investment	13.7	162.1	0.0	0.0	10.0	-8.6	18.1	0.0	35.4	13.9	1.5	1.5	0.0	0.0	0.0	0.0
Other Investing Activities	7.0	0.0	-62.1	0.1	-7.0	31.5	-17.2	0.0	-5.6	1.4	-0.9	0.2	-0.2	-0.1	0.0	-0.1
Cash from Investing	5.5	0.0	-72.8	-12.4	0.1	-114.6	-41.9	-25.6	-75.9	-8.3	-18.9	-42.8	-9.7	-4.9	-2.5	-7.5

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	-0.5	-1.0	-0.4	-0.6	-1.2	-0.7	-0.5	-1.9	-2.3	-2.5
Acquisitions	-0.5	-89.9	-16.3	0.0	0.0	-0.4	0.0	-7.9	0.0	0.0
Investments	0.0	10.1	-10.1	0.0	0.0	0.0	-3.3	0.1	14.6	-25.0
Sales of Investment	0.0	42.6	0.0	125.8	0.0	0.0	0.0	1.7	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.7	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.7	12.3	-27.5

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-20.3	0.0	-19.8	-19.8	-19.8	-29.9	-9.9	-0.2	-0.1	-0.8	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	-5.4	-23.3	-9.7	-12.0	-9.0	86.6	51.9	0.4	63.5	2.6	-2.1	0.2	2.6	1.4	9.9	1.1
Issuance of Common Stock	4.7	0.0	4.8	0.0	0.0	108.7	0.0	0.0	0.0	0.0	0.0	0.0	37.8	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	85.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.0	0.0	0.0
Dividends Paid	-29.3	0.0	-28.1	-38.6	-20.3	-7.0	-11.0	-10.0	-9.9	-9.8	-7.2	0.0	-5.8	0.0	0.0	0.0
Other Financing Activities	0.5	0.0	4.6	0.0	0.1	-13.9	0.3	0.8	80.1	-0.6	-7.0	1.5	1.5	1.0	0.1	0.0
Cash from Financing	-44.7	0.0	-43.3	-58.4	-40.0	143.3	-20.7	-9.4	70.1	-11.2	-14.2	1.5	33.5	-6.0	0.1	0.0

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	0.0	0.0
Debt Issued	-1.8	2.2	-20.5	0.8	-0.1	-1.3	-22.6	-0.2	-1.6	-2.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.6	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-13.7	-13.6
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	4.8	-0.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-9.6	-13.8

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		33.2	37.0	-33.6	-30.0	37.7	86.3	1.7	-6.8	10.6	6.6	7.0	-22.9	41.3	7.6	5.3	5.0
Closing Cash Balance		122.6	163.7	126.7	160.3	190.2	152.6	66.3	64.6	71.5	60.9	54.4	47.4	70.3	29.1	21.5	16.2

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		17.7	-78.8	-20.3	17.5	23.5	6.0	-10.0	29.7	7.6	-27.2
Closing Cash Balance		82.2	64.5	143.4	163.7	146.2	122.6	116.7	126.7	97.1	89.4

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		59.1	72.2	70.2	34.7	68.7	47.0	49.0	20.6	0.6	15.8	31.6	14.0	7.8	14.0	3.2	6.1
Real Free Cash Flow		55.8	69.3	66.5	30.8	63.9	43.0	47.6	18.7	-1.7	13.9	30.2	12.9	6.8	13.3	2.4	5.3

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		10.2	-0.9	23.0	39.8	10.1	7.9	16.3	35.3	1.6	12.1
Real Free Cash Flow		9.3	-1.8	22.2	39.1	9.4	7.1	15.5	34.6	0.6	11.1