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

CK Asset Holdings Limited

1113.HK

Valuace

Růst

Zdraví

Cena

$ 45.58

-0.06 (-0.14%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (HKD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	104.4	59.8	45.5	47.2	56.3	62.1	59.8	82.4	50.4	57.5	69.3	57.3	24.0	17.0	19.2
Cost of Revenues	56.3	2.2	21.6	22.1	26.7	27.2	25.5	44.3	22.8	26.5	38.3	32.6	13.0	8.0	9.8
Gross Profit	48.2	57.6	23.9	25.1	29.7	34.9	34.4	38.1	27.6	31.0	31.0	24.7	11.1	9.0	9.3

Revenue	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
Total Revenues	33.5	25.4	23.5	22.0	23.0	25.6	15.5	15.5	15.5	15.5
Cost of Revenues	21.9	12.8	11.9	9.7	11.8	12.2	6.8	6.8	6.8	6.8
Gross Profit	11.7	12.6	11.6	12.3	11.2	13.4	8.7	8.7	8.7	8.7

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	10.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.9	0.8	1.0
Depreciation & Amortization	4.1	2.2	1.9	1.9	2.0	3.5	3.4	2.2	1.8	1.6	0.8	0.5	0.3	0.3	0.3
Total Operating Expenses	22.6	45.1	13.8	10.7	12.5	10.9	11.2	7.5	6.2	5.9	5.3	3.7	1.8	1.8	2.0
Operating Income	25.5	12.6	11.7	14.4	24.4	28.9	27.7	36.6	49.3	38.6	25.8	24.0	18.9	15.9	18.3

Operating Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
R&D Expenses	0.0	0.0	0.0	0.0	0.8	0.9	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	5.6	5.1	0.0	0.0	0.0	0.0
Depreciation & Amortization	1.1	1.1	1.0	0.9	1.0	1.0	0.5	0.5	0.5	0.5
Total Operating Expenses	5.5	5.8	5.9	5.5	4.0	2.2	-0.9	-0.9	-0.9	-0.9
Operating Income	6.2	6.8	5.7	6.8	5.3	8.0	7.8	7.8	7.8	7.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	2.4	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	0.9	1.9	2.0	1.6	1.2	1.2	1.7	1.3	1.1	1.2	0.6	0.5	0.8	0.8	0.7
Other Expense	3.7	2.0	3.2	5.9	-1.7	1.2	-2.5	0.9	-0.1	-0.5	1.4	0.2	0.0	0.0	0.0
IBT	29.2	14.6	14.8	20.3	22.7	30.1	25.2	37.5	49.2	38.1	27.2	24.2	18.9	15.9	18.3
Income Tax Expense	4.5	3.4	1.1	2.8	2.9	8.5	7.4	7.5	7.5	7.2	7.4	6.3	1.6	1.4	1.3
Net Income	24.8	11.1	13.9	17.6	22.0	21.5	16.8	29.7	40.7	30.1	19.4	17.1	17.1	14.2	16.9

Net Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
Interest Income	0.5	0.5	0.7	0.8	0.8	0.9	0.0	0.0	0.0	0.0
Interest Expense	0.9	0.0	0.0	0.0	1.3	1.0	0.3	0.3	0.3	0.3
Other Expense	-0.2	1.7	-0.1	2.4	2.7	4.4	-0.3	-0.3	-0.3	-0.3
IBT	6.0	8.4	5.6	9.2	6.9	11.0	7.5	7.5	7.5	7.5
Income Tax Expense	1.4	2.0	0.5	0.6	0.9	1.9	2.1	2.1	2.1	2.1
Net Income	4.7	6.3	5.2	8.6	7.0	10.3	5.4	5.4	5.4	5.4

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	$4.86	$5.98	$5.77	$4.42	$7.89	$11.00	$8.07	$5.05	$4.43	$4.42	$3.67	$4.39
EPS Diluted	$0.00	$0.00	$0.00	$4.86	$5.98	$5.77	$4.42	$7.89	$11.00	$8.07	$5.05	$4.43	$4.42	$3.67	$4.39
Shares Outstanding	3.5	3.5	3.5	3.6	3.6	3.7	3.7	3.7	3.7	3.7	3.8	3.9	3.9	3.9	3.9
Diluted Shares Outstanding	3.5	3.5	3.5	3.6	3.6	3.7	3.7	3.7	3.7	3.7	3.8	3.9	3.9	3.9	3.9

Per Share Data	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
EPS	$0.00	$0.00	$0.00	$0.00	$1.98	$2.88	$1.46	$1.46	$1.46	$1.46
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$1.98	$2.88	$1.46	$1.46	$1.46	$1.46
Shares Outstanding	3.5	3.5	3.5	3.5	3.5	3.6	3.7	3.7	3.7	3.7
Diluted Shares Outstanding	3.5	3.5	3.5	3.6	3.5	3.6	3.7	3.7	3.7	3.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	31.8	36.1	42.5	61.2	63.4	59.5	59.4	56.7	54.9	62.6	45.9	10.4	10.1	12.9
Short Term Investments	1.0	0.0	1.0	0.0	-138.1	-135.9	-126.7	0.0	1.5	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	32.8	36.1	42.5	61.2	63.4	59.5	59.4	56.7	56.4	62.6	45.9	10.4	10.1	12.9
Accounts Receivable	3.6	4.3	0.0	0.0	0.0	0.0	0.0	0.0	3.5	0.0	0.0	0.0	0.0	0.0
Inventory	0.0	129.8	130.1	136.4	127.5	121.7	121.9	143.4	135.6	137.5	153.3	73.3	79.8	80.1
Other Current Assets	-36.4	5.8	9.9	0.0	0.0	0.0	0.0	20.8	1.5	12.7	12.3	3.0	2.8	3.5
Total Current Assets	0.0	175.9	182.5	209.9	234.1	192.7	190.5	220.9	197.0	212.8	211.5	86.6	92.7	96.5

Current Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Cash And Equivalents	33.0	36.1	31.4	41.4	43.8	61.2	59.8	63.4	15.8	43.9
Short Term Investments	0.0	0.0	1.0	1.0	0.0	0.0	0.0	-138.1	-20.2	-130.0
Total Cash & ST Investments	33.0	36.1	32.4	42.5	43.8	61.2	59.8	63.4	15.8	43.9
Accounts Receivable	10.8	4.3	8.3	5.2	9.2	0.0	0.0	0.0	0.0	0.0
Inventory	131.8	129.8	131.2	130.1	134.7	136.4	122.5	127.5	31.9	134.0
Other Current Assets	0.0	5.8	2.3	4.7	3.1	0.0	12.5	43.3	10.8	11.4
Total Current Assets	175.5	175.9	174.2	182.5	190.5	209.9	194.8	234.1	58.5	189.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	72.8	220.9	73.0	70.3	76.4	95.1	97.5	23.0	21.1	19.0	3.9	0.1	0.1	0.1
Goodwill	0.0	2.5	2.6	4.3	4.6	6.7	6.5	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
Long-Term Investments	0.0	90.5	99.5	0.0	238.0	222.2	210.0	0.0	77.9	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	-72.8	11.9	148.6	227.8	0.7	0.9	0.9	228.9	154.7	163.1	154.2	96.4	89.5	91.3
Total Long-Term Assets	84.7	325.9	326.4	304.9	322.6	328.0	317.5	255.0	256.4	184.0	160.3	96.6	89.6	91.4
Total Assets	504.5	501.8	508.9	514.8	556.7	520.7	508.1	475.9	453.3	396.8	371.8	183.2	182.3	187.9

Long-Term Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Net Property, Plant & Equipment	76.0	220.9	223.0	73.0	73.2	70.3	70.7	76.4	19.1	94.5
Goodwill	2.8	2.5	2.6	2.6	4.5	4.3	4.2	4.6	1.2	6.7
Intangible Assets	0.0	0.0	0.0	0.0	4.5	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	101.0	90.5	92.9	99.5	101.6	0.0	0.0	238.0	22.0	233.8
Other Long-Term Assets	160.2	11.9	11.8	148.6	12.9	227.8	225.1	0.7	37.7	7.5
Total Long-Term Assets	340.0	325.9	330.2	326.4	300.6	304.9	302.9	322.6	80.6	346.1
Total Assets	515.6	501.8	504.5	508.9	504.0	514.8	497.7	556.7	139.2	535.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	0.0	3.7	4.2	14.2	5.2	4.6	5.5	5.0	4.9	5.9	5.1	1.6	1.1	2.6
Short-Term Debt	14.9	11.4	18.1	2.7	29.2	23.6	7.2	1.8	14.3	4.4	5.8	0.3	0.0	0.3
Other Current Liabilities	-14.9	26.2	29.5	38.1	44.1	42.7	37.1	47.6	4.0	17.4	14.8	6.0	90.5	7.0
Current Liabilities	14.9	41.3	51.8	55.0	78.5	70.8	49.8	54.4	73.4	43.8	36.6	82.8	91.6	105.1

Current Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Accounts Payable	18.3	3.7	19.2	4.2	25.8	14.2	0.0	5.2	1.3	0.0
Short-Term Debt	11.0	11.4	14.9	18.1	9.2	2.7	5.2	29.2	0.0	23.7
Other Current Liabilities	13.5	26.2	8.7	29.5	11.4	38.1	40.2	44.5	18.3	45.9
Current Liabilities	42.8	41.3	42.7	51.8	46.4	55.0	45.3	78.5	19.6	69.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	49.2	46.2	42.6	51.4	73.8	62.0	79.9	67.7	57.7	65.8	55.2	0.4	0.6	0.3
Capital Leases	5.4	4.9	5.9	5.6	6.5	7.6	7.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	14.5	13.8	14.0	13.9	16.0	14.9	13.8	12.5	11.7	10.8	10.1	1.0	1.0	0.8
Total Liabilities	112.1	101.6	109.4	121.1	170.4	153.5	146.8	134.9	144.2	120.6	102.1	84.1	93.2	106.2

Long-Term Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Long-Term Debt	48.4	46.2	46.6	50.6	53.6	51.4	45.9	73.8	16.9	75.4
Capital Leases	5.0	4.9	5.4	5.6	5.6	5.6	5.2	6.5	0.0	5.9
Def. Tax Liability	14.8	13.8	14.5	14.0	13.8	13.9	15.0	16.0	4.0	17.0
Total Liabilities	108.8	101.6	104.1	117.4	114.6	121.1	106.9	170.4	42.6	166.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	3.5	3.5	3.5	3.6	3.6	3.7	3.7	3.7	3.7	3.8	3.9	0.1	0.1	0.1
Retained Earnings	151.7	155.4	149.3	209.0	0.0	0.0	0.0	0.0	0.0	88.4	0.0	89.9	78.4	71.7
Comprehensive Income	-1.2	-4.2	0.0	0.0	0.0	0.0	0.0	-5.0	-4.1	-3.2	-3.0	-0.9	-0.8	-0.8
Total Common Equity	387.0	395.6	385.8	387.6	379.2	360.8	355.9	335.2	303.2	270.2	263.1	96.3	86.1	78.6

Total Common Equity	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Common Stock	3.5	3.5	3.5	3.5	3.6	3.6	242.3	3.6	0.9	242.6
Retained Earnings	226.0	155.4	220.7	149.3	143.7	209.0	0.0	0.0	0.0	0.0
Comprehensive Income	-60.3	-4.2	-62.3	-1.5	1.0	0.0	0.0	0.0	-4.0	0.0
Total Common Equity	402.2	395.6	394.9	385.8	383.4	387.6	384.0	379.2	96.6	362.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		69.4	57.6	60.7	54.1	103.0	85.5	87.1	69.5	72.0	70.2	61.0	0.6	0.6	0.6
Book Value		392.4	400.2	399.4	393.7	386.3	367.2	361.2	341.0	309.2	276.3	269.7	99.1	89.2	81.7

Other		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Total Debt		4.7	4.6	5.4	5.7	6.0	6.1	6.8	7.1	0.0	6.9
Book Value		402.2	395.6	394.9	385.8	383.4	387.6	384.0	379.2	96.6	362.5

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	33.6	14.8	17.3	24.9	30.5	25.2	37.5	49.2	38.1	27.2	24.2	18.9	15.9	18.3
Depreciation & Amortization	3.7	1.9	1.9	2.0	3.5	3.4	2.2	1.8	1.6	0.8	0.5	0.3	0.3	0.3
Stock-Based Compensation	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 Working Capital	0.1	0.0	-14.6	-7.5	0.8	2.3	9.2	-13.0	27.1	22.0	7.1	6.8	-0.1	-7.7
Change In Accounts Receivable	0.0	1.0	-0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	-3.5	-15.5	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	-1.5	-0.2	-0.2	-14.3	-5.3	3.7	21.0	-9.8	6.9	10.4	14.2	7.0	0.8	-10.7
Other Non-cash Items	-22.9	-4.9	-3.6	-13.0	-9.4	-6.7	-7.0	-24.0	-17.2	-11.0	-13.9	-18.1	-12.3	-14.3
Cash from Operations	8.9	0.0	1.0	6.6	25.4	24.3	41.9	14.0	49.6	39.0	17.9	8.0	3.8	-3.4

Cash Flow From Operating Activities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Net Income	6.3	5.2	8.7	7.0	10.3	7.6	7.6	7.6	7.6	6.3
Depreciation & Amortization	1.1	0.0	0.9	1.0	1.0	0.9	0.9	0.9	0.9	0.9
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	0.0	0.7	0.0	-0.1	0.0	0.2	0.2	0.2	0.2	0.6
Change In Accounts Receivable	0.0	0.5	0.0	0.0	0.0	0.0	0.0	0.0	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
Change In Inventories	0.0	-0.2	0.0	-0.2	0.0	-1.3	-1.3	-1.3	-1.3	0.9
Other Non-cash Items	-3.1	4.5	-8.2	-1.4	-13.0	-2.4	-2.4	-2.4	-2.4	-1.7
Cash from Operations	0.0	0.0	0.0	4.7	-3.6	6.3	6.3	6.3	6.3	6.1

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-3.2	-2.3	-2.4	-2.5	-3.2	-1.3	-4.2	-5.0	-3.7	-7.7	-0.4	-0.3	-0.2	-0.1
Acquisitions	2.3	-1.8	-4.6	2.6	0.7	-0.1	-25.6	-1.9	-57.2	-1.4	8.5	3.2	1.4	1.3
Investments	-5.7	-0.7	-0.1	-0.4	-1.6	-0.1	0.0	-10.5	8.5	-0.1	-0.1	0.0	0.0	-0.1
Sales of Investment	1.0	0.0	0.9	5.5	0.1	0.3	1.8	0.7	0.1	3.2	0.2	0.0	0.0	1.1
Other Investing Activities	-3.8	0.0	2.1	42.2	0.2	-6.0	13.2	16.0	-2.9	-6.8	0.6	0.0	5.6	0.8
Cash from Investing	-12.0	0.0	-4.0	47.5	-3.8	-7.3	-14.8	-0.8	-55.1	-12.8	8.8	2.9	6.9	3.0

Cash Flow From Investing Activities	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Capital Expenditure	0.0	-2.4	0.0	-0.8	-0.8	-0.8	-0.8	-0.3
Acquisitions	0.0	2.3	0.0	0.0	-0.7	-0.7	-0.7	-3.8
Investments	-1.4	-3.3	-0.6	-0.4	-0.4	-0.4	-0.4	0.0
Sales of Investment	0.0	0.9	0.0	0.0	0.0	0.0	0.0	0.1
Other Investing Activities	0.0	-5.5	0.9	0.2	0.9	0.9	0.9	2.1
Cash from Investing	0.0	-8.1	0.3	-0.9	-0.9	-0.9	-0.9	-2.0

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-11.6	0.0	1.5	-71.3	-33.3	-15.3	-13.5	-21.2	-55.1	-14.1	-19.4	-9.2	-12.0	-0.4
Debt Issued	289.7	-3.1	8.1	22.4	50.7	13.8	31.0	18.7	56.9	23.3	79.8	9.2	12.0	1.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	40.9	0.0	0.0	17.2	53.7	13.9	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-8.4	-1.6	-2.0	-2.5	-19.5	0.0	0.0	-0.2	-7.0	-1.8	0.0	0.0	0.0	0.0
Dividends Paid	-15.6	0.0	-8.2	-8.1	-6.9	-7.1	-7.2	-6.5	-5.8	-5.5	-32.5	0.0	0.0	0.0
Other Financing Activities	12.9	0.0	-3.3	23.4	1.0	3.0	-2.1	-1.1	11.2	-0.1	60.2	-1.4	-1.5	4.3
Cash from Financing	-31.4	0.0	-12.0	-58.5	-17.8	-19.4	-22.7	-11.8	-3.0	-7.6	8.3	-10.6	-13.5	3.9

Cash Flow From Financing Activities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Debt Repaid	0.0	0.0	0.0	0.0	-0.1	-8.3	-8.3	-8.3	-8.3	-3.8
Debt Issued	59.4	57.6	61.5	68.6	63.0	85.6	-65.0	81.7	-51.5	68.0
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	0.0	0.0	-1.5	-0.7	-1.3	-4.9	-4.9	-4.9	-4.9	0.0
Dividends Paid	0.0	0.0	0.0	-1.5	-6.6	-1.7	-1.7	-1.7	-1.7	-1.8
Other Financing Activities	0.0	0.0	0.0	2.6	-1.5	14.9	14.9	14.9	14.9	5.6
Cash from Financing	0.0	0.0	0.0	0.3	-9.5	-14.7	-14.7	-14.7	-14.7	-7.1

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		-24.5	-6.8	-15.7	-5.9	4.4	-1.2	4.0	1.0	-7.2	17.0	34.2	0.3	-2.8	3.5
Closing Cash Balance		31.8	34.2	41.0	56.7	62.6	58.2	59.4	55.4	54.4	61.5	44.5	10.4	10.1	12.9

Cash position		2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Net Change in Cash		31.1	2.9	-9.6	-2.4	-13.6	1.1	1.1	1.1	1.1	-0.3
Closing Cash Balance		31.1	34.2	31.4	41.4	43.8	15.6	15.6	15.6	15.6	14.6

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		5.7	9.6	-1.4	4.1	22.2	23.0	37.7	8.9	45.9	31.3	17.5	7.7	3.6	-3.5
Real Free Cash Flow		5.7	9.6	-1.4	4.1	22.2	23.0	37.7	8.9	45.9	31.3	17.5	7.7	3.6	-3.5

Free Cash Flow		2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Free Cash Flow		4.3	8.1	1.5	2.3	-3.6	5.5	5.5	5.5	5.5	5.7
Real Free Cash Flow		4.3	8.1	1.5	2.3	-3.6	5.5	5.5	5.5	5.5	5.7