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

Xenia Hotels & Resorts, Inc.

XHR

Valuace

Růst

Zdraví

Cena

$ 14.83

-0.20 (-1.35%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	1,078.5	1,078.5	1,039.0	1,025.4	997.6	616.2	369.8	1,149.1	1,058.2	945.3	950.2	976.1	926.7	651.9	466.9
Cost of Revenues	1,062.7	1,062.7	786.7	757.3	719.5	488.1	404.5	827.4	742.4	653.4	644.0	665.2	643.5	458.3	332.2
Gross Profit	15.8	15.8	252.3	268.2	278.2	128.1	-34.7	321.6	315.8	291.9	306.1	311.0	283.2	193.6	134.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	265.6	236.4	287.6	288.9	261.8	236.8	272.9	267.5	253.4	232.0
Cost of Revenues	426.1	223.1	203.4	210.1	199.9	189.6	200.0	197.3	223.0	89.5
Gross Profit	-160.5	13.4	84.2	78.8	62.0	47.2	72.9	70.2	30.4	142.5

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
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	0.0	0.0	0.0	37.2	34.3	30.8	30.4	30.7	30.5	31.6	32.0	25.6	40.4	26.2	19.8
Depreciation & Amortization	130.7	130.7	128.7	132.0	135.6	129.4	205.5	180.3	157.8	153.0	152.4	148.0	177.7	154.9	155.8
Total Operating Expenses	-91.5	-91.2	165.5	170.6	168.0	160.2	176.9	185.9	188.3	184.5	184.4	173.6	182.2	130.4	109.4
Operating Income	107.5	107.0	86.8	97.6	111.4	-34.4	-241.7	111.5	131.8	103.5	111.5	104.1	94.5	11.7	24.5

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	8.8	9.6
Depreciation & Amortization	32.3	32.6	32.6	33.2	33.1	31.8	31.8	32.0	31.7	33.1
Total Operating Expenses	-187.0	8.6	44.0	43.0	40.6	39.7	42.5	42.6	9.6	78.2
Operating Income	26.7	4.7	40.2	35.9	21.4	7.6	30.3	27.6	20.9	8.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest 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
Interest Expense	86.0	86.0	80.9	85.0	82.7	81.3	62.0	48.6	51.4	46.3	48.1	50.8	57.4	52.8	45.1
Other Expense	-39.2	-38.7	-73.7	-76.3	-51.6	-111.5	58.9	-48.9	128.4	47.6	18.2	8.8	-3.1	-52.6	-4.3
IBT	68.3	68.3	13.1	21.3	59.8	-145.9	-182.8	62.6	204.5	108.6	91.8	95.4	40.5	-42.2	-24.1
Income Tax Expense	1.4	1.4	-3.7	1.4	2.2	0.7	-15.9	5.4	6.0	7.8	5.1	6.3	5.9	3.6	3.7
Net Income	63.1	63.1	16.1	19.1	55.9	-146.6	-166.9	55.4	193.7	98.9	85.9	88.8	109.8	-51.5	-46.1

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	20.5
Interest Expense	21.2	21.8	21.9	21.1	20.1	20.1	20.2	20.4	19.5	20.5
Other Expense	-20.6	-19.9	19.7	-18.5	-21.9	-15.6	-18.3	-17.9	-17.0	-18.5
IBT	6.2	-15.2	59.9	17.4	-0.5	-8.0	12.0	9.7	3.9	-10.5
Income Tax Expense	-0.2	-0.7	1.4	0.9	0.3	-0.6	-4.1	0.7	-3.9	1.6
Net Income	6.1	-13.7	55.2	15.6	-0.6	-7.1	15.3	8.5	7.6	-8.5

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$0.00	$0.00	$0.00	$0.17	$0.49	$-1.29	$-1.47	$0.49	$1.76	$0.92	$0.79	$0.79	$0.98	$-0.46	$-0.41
EPS Diluted	$0.00	$0.00	$0.00	$0.17	$0.49	$-1.29	$-1.47	$0.49	$1.75	$0.92	$0.79	$0.79	$0.98	$-0.46	$-0.41
Shares Outstanding	93.4	96.7	101.8	108.2	113.5	113.8	113.5	112.6	110.1	106.8	108.0	112.0	111.7	111.7	111.7
Diluted Shares Outstanding	93.9	97.2	102.3	108.4	113.5	113.8	113.5	112.9	110.4	107.0	108.1	112.1	111.7	111.7	111.7

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	$0.07	$-0.08
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.07	$-0.08
Shares Outstanding	93.4	95.2	101.6	101.6	101.6	101.9	102.0	102.0	104.8	107.0
Diluted Shares Outstanding	93.9	95.2	101.6	101.6	101.6	101.9	102.3	102.4	105.0	107.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Cash And Equivalents	205.1	78.2	164.7	305.1	517.4	389.8	110.8	91.4	71.9	216.1	122.2	163.1	89.2
Short Term Investments	3.2	0.0	0.0	2,601.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	205.1	78.2	164.7	305.1	517.4	389.8	110.8	91.4	71.9	216.1	122.2	163.1	89.2
Accounts Receivable	34.7	25.8	32.4	37.6	28.5	9.0	36.5	34.8	35.9	23.0	24.4	26.5	23.4
Inventory	-3.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	58.5	0.0	77.3	0.0	87.8
Other Current Assets	-239.8	65.4	58.3	0.0	0.0	0.0	0.0	0.0	152.7	0.0	35.5	0.0	946.9
Total Current Assets	267.8	169.3	255.5	403.5	617.4	437.8	231.5	196.4	318.9	310.0	259.3	276.9	1,147.3

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	188.2	172.6	112.6	78.2	161.5	143.6	140.1	223.1	219.2	255.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.5	6.0	5.4
Total Cash & ST Investments	188.2	172.6	112.6	78.2	161.5	143.6	140.1	223.1	219.2	255.3
Accounts Receivable	30.4	35.6	34.1	25.8	32.0	34.7	41.3	32.4	39.2	33.2
Inventory	0.0	0.0	0.0	0.0	0.0	-3.2	-3.7	-2.5	-6.0	-5.4
Other Current Assets	80.7	0.0	0.0	65.4	63.2	92.7	60.5	0.0	56.9	61.0
Total Current Assets	299.3	208.2	146.6	169.3	256.6	267.8	238.3	255.5	315.3	349.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Property, Plant & Equipment	17.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2,511.6
Goodwill	0.0	4.9	4.9	4.9	4.9	4.9	25.0	34.4	39.8	42.1	42.1	42.1	42.1
Intangible Assets	4.9	0.0	0.0	0.2	0.6	1.6	29.0	61.5	68.0	76.9	18.4	22.4	14.3
Long-Term Investments	-77.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.7
Other Long-Term Assets	2,689.5	2,652.1	0.0	2,671.5	2,464.5	2,635.4	3,002.5	2,910.8	2,727.2	2,471.8	2,683.9	2,612.0	33.7
Total Long-Term Assets	2,638.9	2,662.3	4.9	2,676.6	2,469.9	2,641.9	3,031.5	2,973.7	2,796.4	2,550.3	2,746.7	2,678.9	2,609.4
Total Assets	2,906.7	2,831.6	2,902.2	3,080.1	3,087.3	3,079.6	3,263.0	3,170.1	3,115.3	2,860.3	3,005.9	2,955.8	3,756.7

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	0.0	0.0	0.0	2,607.6	0.0	2,588.8	17.6	17.8	18.0	18.3
Goodwill	0.0	0.0	0.0	4.9	0.0	0.0	0.0	4.9	0.0	0.0
Intangible Assets	0.0	4.9	4.9	0.0	4.9	4.9	4.9	0.0	4.9	5.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.5	6.0	5.4
Other Long-Term Assets	2,558.9	0.0	0.0	44.4	0.0	40.2	45.3	26.5	2,642.5	2,648.1
Total Long-Term Assets	2,569.0	10.0	10.2	2,662.3	10.1	2,638.9	2,663.6	2,646.7	2,647.4	2,653.1
Total Assets	2,868.4	2,875.1	2,889.5	2,831.6	2,904.5	2,906.7	2,901.9	2,902.2	2,962.7	3,002.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Accounts Payable	106.0	102.9	102.4	107.1	0.0	62.7	88.2	85.0	77.0	72.0	85.8	88.4	73.4
Short-Term Debt	1.7	4.4	3.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	1.0	8.1	12.9	11.5	86.4	0.2	31.8	31.6	29.9	29.9	54.3	0.0	546.0
Current Liabilities	119.7	115.5	118.7	118.6	86.4	62.9	120.0	116.5	106.9	101.8	140.2	88.4	619.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	119.2	96.7	111.0	102.9	116.6	106.0	106.5	102.4	107.4	99.8
Short-Term Debt	0.0	2.3	4.7	4.4	0.9	1.7	2.5	54.2	0.8	1.6
Other Current Liabilities	14.0	11.7	17.7	8.1	11.8	11.9	10.0	-37.9	11.4	12.2
Current Liabilities	133.2	110.7	133.4	115.5	129.2	119.7	119.0	113.2	118.2	110.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Long-Term Debt	1,393.6	1,334.7	1,410.4	1,429.1	1,494.2	1,374.5	1,293.1	1,155.1	1,322.6	1,077.1	1,094.5	1,295.0	1,280.2
Capital Leases	18.3	17.7	18.8	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
Total Liabilities	1,586.7	1,551.3	1,584.7	1,620.0	1,649.2	1,512.7	1,487.8	1,317.4	1,470.2	1,208.8	1,262.6	1,434.8	1,938.4

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	1,423.2	1,423.7	1,424.0	1,334.7	1,413.5	1,413.6	1,413.6	1,408.2	1,413.0	1,416.4
Capital Leases	0.0	14.1	14.3	17.7	18.0	18.3	18.5	18.8	19.1	19.4
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	1,643.7	1,613.1	1,641.2	1,551.3	1,606.2	1,586.7	1,589.8	1,584.7	1,591.8	1,590.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Common Stock	1.0	1.0	1.0	1.1	1.1	1.1	1.1	1.1	1.1	1.1	1.1	0.0	0.0
Retained Earnings	-647.7	-679.8	-647.2	-623.2	-656.5	-513.0	-318.4	-249.7	-321.0	-302.0	-269.0	-264.2	-374.0
Comprehensive Income	3.1	0.9	2.4	0.0	-4.1	-14.4	-4.6	12.7	10.7	5.0	1.5	0.0	0.0
Total Common Equity	1,285.7	1,243.1	1,291.0	1,441.2	1,431.0	1,554.1	1,739.0	1,823.9	1,614.9	1,629.6	1,727.4	1,517.3	1,816.6

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	0.9	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.1	1.1
Retained Earnings	-663.6	-636.5	-678.2	-679.8	-667.0	-647.7	-650.7	-647.2	-644.3	-625.1
Comprehensive Income	0.2	0.3	0.4	0.9	0.7	3.1	3.5	2.4	5.8	5.2
Total Common Equity	1,177.3	1,216.2	1,209.4	1,243.1	1,262.7	1,285.7	1,282.5	1,291.0	1,343.3	1,386.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Debt		1,413.6	1,334.7	1,413.7	1,429.1	1,494.2	1,374.5	1,293.1	1,155.1	1,322.6	1,077.1	1,094.5	1,295.0	1,280.2
Book Value		1,320.0	1,280.3	1,317.5	1,460.0	1,438.1	1,566.9	1,775.2	1,852.7	1,645.1	1,651.6	1,743.4	1,520.9	1,818.3

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		47.3	45.8	38.9	37.2	35.6	34.3	29.6	26.5	27.7	25.3
Book Value		1,177.3	1,216.2	1,209.4	1,243.1	1,262.7	1,285.7	1,282.5	1,291.0	1,343.3	1,386.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	22.3	63.1	16.9	19.1	57.6	-146.6	-166.9	57.2	198.5	100.8	86.7	88.6	109.8	-51.5	-40.5
Depreciation & Amortization	128.5	130.7	128.7	132.0	132.1	128.3	143.9	152.3	158.1	153.4	152.9	148.1	177.7	154.9	155.8
Stock-Based Compensation	15.2	13.1	13.7	13.2	11.4	11.6	10.9	9.4	9.2	9.9	9.0	6.1	0.0	0.0	0.0
Change Working Capital	7.7	2.7	3.1	28.7	11.1	10.1	-13.2	-3.2	8.7	-4.7	-11.7	-21.9	-42.2	24.8	13.3
Change In Accounts Receivable	-1.6	-1.2	6.7	5.1	-8.9	-19.7	27.4	-1.8	4.1	-1.9	1.5	-0.3	1.0	-6.8	-6.8
Change In Accounts Payable	2.1	-4.1	0.0	-6.4	22.5	24.1	-23.3	2.4	1.3	-11.0	-8.8	-6.4	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.4	0.0	8.0	-9.3	-19.3	0.0	0.0	0.0
Other Non-cash Items	208.0	-33.0	1.4	5.0	-23.0	7.0	10.4	5.5	2.6	2.8	3.8	9.4	-63.7	52.4	4.3
Cash from Operations	179.3	0.0	0.0	198.1	187.1	40.8	-77.7	246.6	254.2	212.8	225.6	193.2	181.6	180.6	133.0

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	6.4	-14.5	58.6	16.5	-0.8	-6.0	16.1	9.0	7.5	-8.9
Depreciation & Amortization	32.3	32.6	32.6	33.2	33.1	31.8	31.8	31.9	31.7	33.0
Stock-Based Compensation	2.6	3.3	4.6	2.6	2.5	2.5	4.7	3.9	3.3	3.3
Change Working Capital	-21.1	42.8	-21.0	2.0	-5.6	25.4	3.7	-20.4	16.0	8.5
Change In Accounts Receivable	3.4	5.2	1.0	-10.8	6.2	2.8	6.5	-8.9	6.8	-6.0
Change In Accounts Payable	-24.8	0.0	-17.4	15.8	0.0	9.3	-0.5	0.0	-5.9	6.0
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	1.2	0.0	-38.5	0.5	1.3	-2.6	0.9	0.4	67.4	1.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	60.1	37.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-156.2	-86.6	-140.6	-120.9	-70.4	-31.8	-69.2	-93.0	-108.2	-86.4	-58.8	-53.8	-59.7	-62.3	-92.8
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	128.9	65.1	451.9	-185.8	101.1	-3.0	2.4	6.3
Investments	0.0	-25.4	0.0	0.0	-328.5	0.0	0.0	-190.0	-354.1	-605.5	-116.0	-245.3	0.0	0.0	0.0
Sales of Investment	0.0	61.5	0.0	0.0	27.3	4.8	226.8	61.1	289.0	153.6	243.0	90.4	0.0	0.0	0.0
Other Investing Activities	1.6	0.0	0.0	2.2	106.2	2.8	96.6	-129.9	58.4	-401.2	223.5	-109.1	890.2	-965.6	-184.5
Cash from Investing	-154.5	0.0	0.0	-118.8	-265.4	-24.2	254.2	-222.9	-49.8	-487.6	105.8	-216.7	827.5	-1,025.6	-271.0

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	-15.9	-19.9	-18.5	-32.4	-24.4	-46.9	-35.8	-33.4	-51.4	-35.5
Acquisitions	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	-25.4	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	-61.5	0.0	0.0	0.0	0.0	27.5	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	0.0	0.2	0.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-51.2	-35.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-8.5	0.0	0.0	-37.7	-69.6	-375.8	-690.1	-108.5	-485.6	-213.7	-294.5	-436.1	-660.9	-209.7	-153.2
Debt Issued	22.3	1,334.7	-79.0	22.3	4.4	495.6	771.5	246.4	318.1	459.1	277.1	235.6	675.8	1,489.9	153.2
Issuance of Common Stock	-30.6	0.0	0.0	0.0	0.0	500.0	840.5	0.0	135.0	460.0	247.0	366.8	0.0	0.0	0.0
Repurchase of Common Stock	-80.4	-120.4	-16.5	-134.1	-28.2	-4.1	-10.9	0.0	-0.8	-4.1	-74.0	-37.1	0.0	0.0	0.0
Dividends Paid	-44.8	0.0	0.0	-44.6	-11.7	-0.1	-63.2	-125.9	-121.7	-118.4	-115.1	-67.7	0.0	0.0	0.0
Other Financing Activities	-2.4	0.0	0.0	-5.7	-0.6	-11.1	-19.0	244.0	300.0	-5.7	-0.9	156.7	-274.3	1,078.9	312.2
Cash from Financing	-136.0	0.0	0.0	-222.1	-110.1	108.9	57.4	9.7	-173.2	118.1	-237.6	-17.4	-935.2	869.1	159.0

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	-0.8	-6.0
Debt Issued	1,423.2	-0.5	-0.4	89.3	-78.8	-0.1	-0.1	-0.1	19.9	1.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-36.6	-12.3	-35.7	-36.1	-7.6	-1.9	0.0	-7.0	-49.0	-25.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.8	-11.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.4	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-62.0	-42.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		-111.2	79.5	-79.5	-142.8	-188.3	125.4	233.8	33.3	31.2	-156.6	93.9	-40.9	73.9	24.2	21.0
Closing Cash Balance		205.1	223.1	143.6	223.1	365.9	554.2	428.8	194.9	161.6	130.4	216.1	122.2	163.1	89.2	65.0

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		-45.9	18.0	68.9	38.5	-81.0	19.5	8.1	-26.1	-53.0	-40.2
Closing Cash Balance		223.1	269.0	251.0	182.1	143.6	224.6	205.1	197.0	223.1	276.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		23.2	89.9	23.2	77.2	116.8	8.9	-147.0	153.5	146.0	126.4	166.8	139.4	121.9	118.3	40.2
Real Free Cash Flow		8.0	76.8	9.5	64.0	105.3	-2.7	-157.9	144.2	136.8	116.5	157.9	133.3	121.9	118.3	40.2

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		5.5	44.2	17.8	22.4	6.2	4.3	21.4	-8.7	8.7	1.8
Real Free Cash Flow		2.9	40.9	13.2	19.8	3.6	1.8	16.7	-12.6	5.4	-1.5