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

Trip.com Group Limited

TCOM

Valuace

100

Růst

Zdraví

Cena

$ 49.79

+0.47 (0.77%)

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	62.20	60.71	53.29	44.51	20.04	20.02	18.32	35.67	30.97	26.78	19.23	10.90	7.35	5.39	4.16	3.50	2.88
Cost of Revenues	12.08	11.79	9.99	8.12	4.51	4.60	4.03	7.37	6.32	4.68	4.73	3.04	2.10	1.39	1.04	0.81	0.63
Gross Profit	50.12	48.92	43.30	36.39	15.53	15.43	14.29	28.29	24.64	22.10	14.50	7.85	5.25	4.00	3.12	2.69	2.26

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	15.19	18.34	14.84	13.83	12.74	15.87	12.77	11.91	10.33	13.74
Cost of Revenues	3.20	3.36	2.82	2.71	2.64	2.80	2.31	2.24	2.01	2.47
Gross Profit	11.99	14.98	12.03	11.13	10.10	13.07	10.46	9.67	8.32	11.27

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	12.12	8.34	8.99	7.67	10.67	9.62	8.26	7.69	3.30	2.32	1.25	0.91	0.60	0.45
Selling General & Admin Expenses	0.00	0.00	0.00	12.95	7.10	7.84	8.04	12.58	12.42	10.92	8.38	4.18	3.08	1.92	1.55	1.03	0.75
Depreciation & Amortization	0.85	0.82	0.85	0.81	1.29	1.41	1.57	1.45	0.98	0.88	0.72	0.32	0.18	0.12	0.10	0.09	0.01
Total Operating Expenses	34.38	33.57	29.13	25.07	15.44	16.84	15.71	23.25	22.04	19.18	16.07	7.47	5.40	3.16	2.47	1.63	1.20
Operating Income	15.74	15.34	14.18	11.32	2.86	-0.32	-1.08	9.31	2.61	2.93	-1.57	0.38	-0.15	0.84	0.65	1.07	1.05

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	2.92	3.58
Selling General & Admin Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.20	3.79
Depreciation & Amortization	0.21	0.21	0.21	0.21	0.21	0.20	0.21	0.21	0.20	0.22
Total Operating Expenses	9.49	9.41	7.92	7.56	7.80	8.07	6.91	6.35	5.51	7.36
Operating Income	2.50	5.57	4.10	3.56	2.30	5.01	3.56	3.32	2.20	3.91

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	2.59	2.53	2.34	2.09	2.05	2.13	2.19	2.09	1.90	0.99	0.57	0.45	0.30	0.20	0.17	0.11	0.04
Interest Expense	0.85	0.83	1.74	2.07	1.51	1.57	1.72	1.68	1.51	1.29	0.73	0.30	0.16	0.06	0.17	0.11	0.04
Other Expense	23.39	22.79	5.65	-0.64	-0.22	-0.15	-0.15	-0.23	-1.08	0.88	-0.03	2.48	0.14	0.16	0.13	0.12	0.10
IBT	39.13	38.13	19.83	10.68	2.64	-0.47	-1.23	9.09	1.92	3.51	-1.76	3.01	0.14	1.14	0.95	1.29	1.19
Income Tax Expense	5.80	5.66	2.60	1.75	0.68	0.27	0.36	1.74	0.79	1.28	0.48	0.47	0.13	0.29	0.29	0.26	0.21
Net Income	33.23	32.39	17.07	9.92	1.95	-0.74	-1.58	7.01	1.11	2.14	-1.43	2.51	0.24	1.00	0.71	1.08	1.05

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	0.67	0.68	0.61	0.64	0.52	0.60	0.63	0.59	0.59	0.54
Interest Expense	0.11	0.18	0.27	0.29	0.32	0.40	0.51	0.50	0.50	0.53
Other Expense	2.54	17.69	1.78	1.39	0.42	2.54	1.03	1.67	-0.81	1.18
IBT	5.04	23.26	5.88	4.95	2.72	7.54	4.58	4.99	1.39	4.47
Income Tax Expense	0.82	3.34	1.00	0.64	0.53	0.72	0.69	0.66	0.40	0.45
Net Income	4.22	19.89	4.85	4.28	2.16	6.77	3.83	4.31	1.30	4.62

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	$14.78	$3.08	$-1.17	$-2.63	$12.35	$2.03	$4.04	$-3.02	$8.29	$0.89	$3.79	$2.61	$3.74	$3.70
EPS Diluted	$0.00	$0.00	$0.00	$14.78	$3.08	$-1.17	$-2.63	$11.50	$1.96	$3.82	$-3.02	$7.11	$0.79	$3.33	$2.49	$3.54	$3.49
Shares Outstanding	0.66	0.66	0.65	0.67	0.63	0.63	0.60	0.57	0.55	0.53	0.47	0.30	0.27	0.26	0.27	0.29	0.28
Diluted Shares Outstanding	0.70	0.70	0.69	0.67	0.63	0.63	0.60	0.64	0.57	0.57	0.47	0.38	0.31	0.30	0.29	0.30	0.30

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	$1.99	$7.05
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.94	$6.84
Shares Outstanding	0.66	0.66	0.66	0.66	0.70	0.69	0.66	0.65	0.67	0.65
Diluted Shares Outstanding	0.70	0.70	0.70	0.70	0.70	0.69	0.69	0.68	0.67	0.67

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	51.55	48.44	41.59	18.49	21.20	19.42	19.92	21.53	18.24	18.43	19.22	5.30	7.14	3.42	3.50	2.15
Short Term Investments	38.22	28.48	17.75	25.55	29.57	24.82	23.06	36.75	28.13	14.11	8.24	6.44	3.64	1.41	1.29	1.18
Total Cash & ST Investments	89.77	76.91	59.34	44.03	50.76	44.24	42.98	58.28	46.37	32.55	27.45	11.74	10.77	4.83	4.79	3.33
Accounts Receivable	12.91	12.46	14.08	5.49	4.65	4.12	7.66	5.67	4.56	4.62	3.15	1.83	1.52	0.98	0.79	0.62
Inventory	0.00	0.00	0.00	0.00	0.00	0.00	1.82	4.24	1.75	1.74	2.29	1.03	0.84	0.83	0.00	0.00
Other Current Assets	18.86	22.75	15.31	11.92	10.70	9.66	15.49	11.20	6.55	6.99	7.71	2.48	1.24	1.00	0.81	0.61
Total Current Assets	121.54	112.12	88.73	61.44	66.11	58.01	67.96	79.39	59.23	45.91	40.60	17.08	14.37	7.64	6.40	4.57

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	58.31	56.36	48.44	41.98	51.55	44.77	41.59	37.76	36.84	30.58
Short Term Investments	21.71	21.74	28.48	34.32	38.22	25.51	17.75	24.08	18.53	17.39
Total Cash & ST Investments	80.02	78.10	79.57	76.30	89.77	67.69	59.34	61.84	55.38	47.96
Accounts Receivable	14.41	13.36	12.46	13.84	12.91	15.15	18.96	12.85	10.69	9.26
Inventory	0.00	0.00	0.00	0.00	0.00	0.00	9.48	0.00	0.00	0.00
Other Current Assets	22.09	20.83	20.09	24.46	18.86	17.19	15.31	18.93	17.03	15.17
Total Current Assets	116.52	112.29	112.12	114.60	121.54	100.03	88.73	93.61	83.09	72.39

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	5.82	5.90	5.86	6.02	6.31	6.77	7.34	5.87	5.62	5.59	5.56	5.22	1.41	1.12	0.68	0.65
Goodwill	59.38	60.91	59.37	59.34	59.35	59.35	58.31	58.03	56.25	56.02	45.69	1.89	0.97	0.82	0.80	0.76
Intangible Assets	12.55	12.84	12.64	12.83	13.05	13.34	13.26	13.82	13.85	14.02	11.11	0.77	0.46	0.43	0.42	0.40
Long-Term Investments	45.39	47.19	49.34	50.18	44.96	47.94	51.28	26.87	25.57	20.53	13.87	5.32	2.86	1.44	1.31	1.73
Other Long-Term Assets	0.54	0.27	3.19	0.57	0.40	0.44	1.05	1.00	1.08	1.96	1.61	0.31	0.56	0.21	0.16	0.00
Total Long-Term Assets	126.28	130.46	130.41	130.26	125.75	129.24	132.21	106.44	102.82	98.50	78.24	14.21	6.45	4.03	3.36	3.55
Total Assets	247.82	242.58	219.14	191.69	191.86	187.25	200.17	185.83	162.05	144.41	118.84	31.29	20.82	11.67	9.76	8.12

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	6.16	5.81	5.90	5.79	5.82	5.73	5.86	5.82	5.91	5.90
Goodwill	61.88	61.15	60.91	60.93	59.38	59.38	59.37	59.37	59.38	59.34
Intangible Assets	12.97	12.81	12.84	12.90	12.55	12.60	12.64	12.69	12.74	12.78
Long-Term Investments	51.12	51.83	47.19	46.75	45.39	47.67	49.34	53.47	54.76	56.72
Other Long-Term Assets	0.51	0.47	0.27	0.55	3.14	0.62	0.61	0.64	0.62	0.60
Total Long-Term Assets	135.92	135.47	130.46	129.70	126.28	128.48	130.41	133.90	135.12	136.75
Total Assets	252.44	247.76	242.58	244.30	247.82	228.51	219.14	227.51	218.22	209.13

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	19.19	16.58	16.46	7.57	6.02	4.51	12.29	11.71	7.46	7.28	5.94	2.30	1.64	1.02	0.76	0.60
Short-Term Debt	39.53	19.63	26.00	28.47	39.87	33.67	30.52	35.40	16.32	6.89	12.71	3.56	0.77	0.45	0.22	0.00
Other Current Liabilities	16.84	17.66	27.92	12.72	12.80	12.59	14.70	12.20	10.52	7.94	9.06	2.91	1.50	1.02	0.49	1.29
Current Liabilities	92.12	74.01	72.41	57.04	66.22	58.37	69.18	68.78	42.16	30.30	33.67	12.71	6.37	3.91	2.57	1.88

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	19.51	16.98	16.58	17.60	19.19	17.74	16.76	18.17	14.73	11.29
Short-Term Debt	28.20	22.58	19.63	26.61	39.53	38.63	26.00	30.81	32.41	39.23
Other Current Liabilities	20.05	19.86	17.66	19.02	33.40	14.61	18.35	30.78	28.53	24.03
Current Liabilities	87.45	76.78	74.01	80.44	92.12	86.81	72.41	79.76	75.68	74.55

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	20.58	20.70	19.58	17.92	11.49	23.34	20.29	24.15	29.22	34.65	18.35	8.07	5.66	1.12	0.00	0.00
Capital Leases	0.55	0.76	0.62	0.53	0.40	0.62	0.75	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Def. Tax Liability	3.48	0.00	0.00	3.49	3.53	3.57	3.59	3.84	3.85	3.61	3.05	0.13	0.06	0.05	0.05	0.05
Total Liabilities	116.43	99.10	96.13	78.67	81.40	85.68	94.47	97.10	75.58	68.89	55.16	20.91	12.09	5.08	2.62	1.93

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	11.48	20.18	20.70	19.67	20.58	9.16	19.58	20.15	20.18	13.95
Capital Leases	0.54	0.52	0.76	0.54	0.55	0.47	0.62	0.47	0.48	0.50
Def. Tax Liability	3.64	3.49	0.00	3.80	3.48	3.61	3.83	3.64	3.65	3.49
Total Liabilities	102.96	100.78	99.10	104.17	116.43	99.90	96.13	103.90	99.82	92.25

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Retained Earnings	0.00	45.25	28.81	20.14	18.82	19.47	22.80	15.94	8.70	6.70	8.20	5.73	5.50	4.52	3.81	2.73
Comprehensive Income	0.00	0.74	-0.33	-0.94	-0.87	-0.97	-0.87	-1.00	6.76	1.25	0.73	0.58	0.49	0.04	-0.17	0.20
Total Common Equity	130.50	142.55	122.18	112.28	109.68	100.35	103.44	86.72	84.69	71.54	44.55	9.53	8.53	6.49	7.04	6.10

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	147.65	145.15	0.01	138.41	130.50	0.01	0.01	122.82	117.65	116.15
Retained Earnings	0.00	0.00	45.25	0.00	0.00	35.19	28.81	0.00	0.00	0.00
Comprehensive Income	0.79	0.83	0.74	0.73	0.00	-2.29	-0.33	0.00	0.00	0.00
Total Common Equity	148.44	145.99	142.55	139.14	130.50	127.77	122.18	122.82	117.65	116.15

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		60.11	40.32	45.57	46.39	51.36	57.00	50.80	59.55	45.54	41.54	31.06	11.63	6.43	1.57	0.00	0.00
Book Value		131.39	143.48	123.01	113.02	110.46	101.57	105.70	88.73	86.47	75.52	63.68	10.38	8.73	6.58	7.15	6.19

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		1.04	1.00	0.93	0.98	0.89	0.84	0.82	0.79	0.75	0.74
Book Value		148.44	145.99	142.55	139.14	130.50	127.77	122.18	122.82	117.65	116.15

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	7.14	17.23	10.00	1.37	-0.65	-3.27	7.00	1.10	2.16	-1.64	2.40	0.09	0.91	0.69	1.08	1.05
Depreciation & Amortization	0.10	1.11	1.05	1.29	1.41	1.57	1.45	0.98	0.88	0.72	0.32	0.18	0.12	0.10	0.09	0.01
Stock-Based Compensation	1.91	2.04	1.83	1.19	1.68	1.87	1.71	1.71	1.83	3.56	0.64	0.50	0.44	0.43	0.34	0.24
Change Working Capital	-0.14	3.32	9.26	-0.80	0.18	-6.93	0.28	2.12	2.20	3.41	1.70	1.42	1.07	0.53	0.39	0.26
Change In Accounts Receivable	-0.15	-0.92	-6.03	-0.70	-0.47	3.19	-2.04	-0.70	-0.03	-1.33	-1.00	-0.26	-0.49	-0.19	-0.17	-0.18
Change In Accounts Payable	0.19	-0.20	8.98	1.31	1.51	-7.76	0.54	3.69	0.17	1.25	2.10	0.59	0.54	0.26	0.17	0.19
Change In Inventories	0.00	0.00	0.00	0.00	-0.80	1.71	-0.43	-2.15	2.36	1.14	-1.07	-0.34	0.00	0.17	0.40	0.27
Other Non-cash Items	-8.09	-3.57	0.62	-0.70	0.19	3.43	-2.94	1.84	0.17	-0.80	-2.09	-0.14	-0.05	-0.08	-0.05	0.00
Cash from Operations	0.46	0.00	22.00	2.64	2.48	-3.82	7.33	7.12	7.07	5.27	3.05	1.96	2.45	1.65	1.85	1.55

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	19.89	4.85	4.28	2.16	6.77	3.83	0.60	1.30	4.62	0.63
Depreciation & Amortization	0.00	0.00	0.00	0.00	0.00	0.00	0.04	0.00	0.03	0.03
Stock-Based Compensation	0.56	0.57	0.48	0.46	0.46	0.67	0.45	0.45	0.51	0.50
Change Working Capital	0.00	0.00	0.00	0.00	0.00	0.00	-1.03	0.00	0.00	0.00
Change In Accounts Receivable	0.00	0.00	0.00	0.00	0.00	0.00	-0.15	0.00	0.00	0.00
Change In Accounts Payable	0.00	0.00	0.00	0.00	0.00	0.00	0.19	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	-20.45	-5.41	-4.76	-2.62	-7.22	-4.51	2.42	-1.75	-5.12	-1.13
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.06	0.06

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-0.43	-0.59	-0.61	-0.50	-0.57	-0.53	-0.83	-0.71	-0.49	-0.69	-0.66	-4.80	-0.65	-0.54	-0.22	-0.17
Acquisitions	0.00	1.22	0.00	-0.01	-0.04	-1.28	-0.20	0.00	1.13	-8.91	2.61	-0.09	-0.10	-0.01	-0.03	-0.64
Investments	-0.93	-70.01	-9.15	-12.26	-6.82	-9.77	-0.82	-13.20	-15.48	-11.34	-6.55	-4.88	-3.36	-0.12	-0.10	-1.53
Sales of Investment	0.37	64.98	16.60	13.46	4.50	7.62	0.72	0.72	-0.02	0.38	0.06	-0.01	0.02	0.00	-0.01	0.00
Other Investing Activities	0.38	0.00	-0.92	0.44	-1.22	0.14	-1.28	-0.89	-0.37	0.74	0.11	0.41	0.01	-0.56	0.02	-0.10
Cash from Investing	-0.61	0.00	5.92	1.14	-4.15	-3.82	-2.41	-14.08	-15.23	-19.83	-4.43	-9.37	-4.09	-1.24	-0.34	-2.44

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		0.00	0.00	0.00	0.00	0.00	0.00	-0.43	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		0.00	0.00	0.00	0.00	0.00	0.00	-0.93	0.00	0.00	0.00
Sales of Investment		0.00	0.00	0.00	0.00	0.00	0.00	0.37	0.00	0.00	0.00
Other Investing Activities		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash from Investing		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-0.23	0.00	-1.07	-11.72	-10.42	-13.80	-16.88	-3.30	0.00	-3.85	0.00	0.00	0.00	0.00	0.00	0.00
Debt Issued	-5.17	-5.25	0.25	6.74	4.78	20.00	8.14	17.31	4.00	14.33	19.44	5.19	4.86	1.57	0.00	0.00
Issuance of Common Stock	0.10	0.00	0.00	0.00	7.98	0.00	0.00	0.00	0.00	10.65	0.00	0.00	0.00	0.00	0.00	1.56
Repurchase of Common Stock	0.00	-2.17	-1.62	0.00	0.00	0.00	0.00	-1.20	0.00	0.00	-0.92	-0.45	0.00	-1.73	-0.16	0.00
Dividends Paid	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 Financing Activities	0.00	0.00	0.14	5.00	6.35	19.83	7.63	16.42	8.02	5.49	16.15	5.87	5.32	1.22	0.04	0.06
Cash from Financing	0.33	0.00	-2.55	-6.72	3.92	6.03	-9.26	11.93	8.02	12.29	15.23	5.42	5.32	-0.52	-0.11	1.63

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Debt Issued	39.68	-3.07	2.43	-5.95	-13.83	12.33	2.21	-5.38	-1.64	-0.59
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Repurchase of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividends Paid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		0.71	7.11	25.50	-2.71	1.78	-2.33	-4.03	5.78	-0.19	-0.78	13.91	-1.84	3.72	-0.08	1.35	0.72
Closing Cash Balance		6.19	51.09	43.98	18.49	21.20	19.42	21.75	25.77	18.24	18.43	19.22	5.30	7.14	3.42	3.50	2.15

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		0.00	0.00	0.00	0.00	0.00	0.00	0.79	0.00	0.10	0.62
Closing Cash Balance		0.00	0.00	0.00	0.00	0.00	0.00	44.77	0.00	5.17	5.07

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		0.03	19.03	21.40	2.14	1.90	-4.36	6.50	6.41	6.57	4.58	2.39	-2.84	1.80	1.11	1.63	1.38
Real Free Cash Flow		-1.88	16.99	19.56	0.96	0.22	-6.23	4.79	4.70	4.74	1.02	1.75	-3.34	1.36	0.68	1.29	1.14

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		0.00	0.00	0.00	0.00	0.00	0.00	2.03	0.00	0.06	0.06
Real Free Cash Flow		-0.56	-0.57	-0.48	-0.46	-0.46	-0.67	1.58	-0.45	-0.45	-0.44