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

Boot Barn Holdings, Inc.

BOOT

Valuace

Růst

100

Zdraví

Cena

$ 147.47

+5.29 (2.82%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Revenues	2,168.9	1,911.1	1,667.0	1,657.6	1,488.3	893.5	845.6	776.9	677.9	629.8	569.0	402.7	345.9	233.2
Cost of Revenues	1,337.7	1,194.1	1,052.6	1,047.0	913.2	598.6	569.1	525.4	470.0	439.9	395.8	267.9	232.7	160.6
Gross Profit	831.2	717.0	614.4	610.6	575.1	294.9	276.5	251.4	207.9	189.9	173.2	134.8	113.2	72.6

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	705.6	505.4	504.1	453.7	608.2	425.8	423.4	388.5	520.4	374.5
Cost of Revenues	424.4	321.2	306.8	285.2	369.3	272.9	266.6	249.0	321.3	240.5
Gross Profit	281.2	184.1	197.2	168.6	238.9	152.9	156.7	139.4	199.1	133.9

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
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
Selling General & Admin Expenses	0.0	0.0	0.0	378.8	316.7	208.6	202.8	187.1	161.7	152.1	142.1	99.3	92.0	62.6
Depreciation & Amortization	73.7	62.5	49.6	83.8	27.4	58.7	52.4	18.9	17.1	16.7	14.0	9.2	8.1	5.6
Total Operating Expenses	539.6	477.7	416.2	378.8	316.7	208.6	202.8	187.1	161.7	152.1	142.1	99.3	92.0	62.6
Operating Income	291.6	239.4	198.2	231.8	258.3	86.3	73.7	64.3	46.3	37.8	30.2	35.4	20.5	8.9

Operating Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
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	0.0	0.0
Depreciation & Amortization	20.1	19.5	17.5	16.7	16.3	15.3	14.3	13.7	13.2	12.0
Total Operating Expenses	166.5	127.7	126.5	118.9	139.4	112.9	106.5	101.2	124.0	95.3
Operating Income	114.8	56.4	70.7	49.7	99.5	40.0	50.2	38.2	75.1	38.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Interest Income	0.0	0.0	0.0	5.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	1.5	1.5	2.2	5.9	5.8	9.4	13.3	16.3	15.1	14.7	12.9	13.3	11.6	7.4
Other Expense	1.3	0.8	-0.8	-5.9	-5.7	-9.1	-13.4	0.0	-15.1	-14.7	-0.9	0.1	-0.6	-1.1
IBT	292.9	240.1	197.4	225.9	252.6	77.3	60.3	48.0	31.2	23.1	17.3	22.2	9.0	1.5
Income Tax Expense	73.9	59.2	50.4	55.3	60.1	17.9	12.4	9.0	2.3	8.9	7.4	8.5	3.3	0.8
Net Income	219.0	180.9	147.0	170.6	192.5	59.4	47.9	39.0	28.9	14.2	9.9	13.7	5.4	0.6

Net Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.4	0.4	0.3	0.3	0.4	0.4	0.4	0.2	0.5	0.5
Other Expense	0.0	0.5	0.6	0.3	-0.3	0.6	0.2	0.6	-0.2	-0.5
IBT	114.8	56.9	71.3	49.9	99.2	40.5	50.5	38.9	75.0	38.1
Income Tax Expense	28.9	14.7	17.9	12.4	24.1	11.1	11.6	9.4	19.4	10.4
Net Income	85.8	42.2	53.4	37.5	75.1	29.4	38.9	29.4	55.6	27.7

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
EPS	$0.00	$0.00	$0.00	$5.72	$6.51	$2.05	$1.68	$1.39	$1.08	$0.54	$0.38	$0.56	$0.23	$0.03
EPS Diluted	$0.00	$0.00	$0.00	$5.62	$6.33	$2.01	$1.64	$1.35	$1.05	$0.53	$0.37	$0.54	$0.23	$0.03
Shares Outstanding	30.5	30.5	30.2	29.8	29.6	28.9	28.6	28.1	26.7	26.5	26.2	22.1	24.9	24.9
Diluted Shares Outstanding	30.7	30.8	30.6	30.4	30.4	29.5	29.2	28.8	27.5	26.9	27.0	22.9	24.9	24.9

Per Share Data	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	30.5	30.5	30.6	30.5	30.6	30.5	30.4	30.3	30.3	30.1
Diluted Shares Outstanding	30.7	30.8	30.8	30.8	30.9	30.9	30.8	30.7	30.6	30.6

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Cash And Equivalents	75.8	69.8	75.8	18.2	20.7	73.1	69.6	16.6	9.0	8.0	7.2	1.4	1.1	1.2
Short Term Investments	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 Cash & ST Investments	75.8	69.8	75.8	18.2	20.7	73.1	69.6	16.6	9.0	8.0	7.2	1.4	1.1	1.2
Accounts Receivable	20.2	18.7	20.2	13.1	9.7	12.8	12.1	8.1	4.4	4.4	4.1	3.9	2.2	1.1
Inventory	599.1	747.2	599.1	589.5	474.3	275.8	288.7	240.7	211.5	189.1	176.3	129.3	102.7	68.0
Other Current Assets	32.8	28.3	34.5	48.3	6.7	2.9	2.0	4.7	4.3	2.0	1.2	1.0	0.8	0.5
Total Current Assets	727.9	864.0	729.6	669.2	541.8	374.5	384.7	277.3	241.1	224.3	203.2	145.4	114.7	75.6

Current Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Cash And Equivalents	64.7	95.3	69.8	152.9	37.4	83.4	75.8	107.2	38.7	17.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	64.7	95.3	69.8	152.9	37.4	83.4	75.8	107.2	38.7	17.1
Accounts Receivable	10.1	8.5	18.7	10.2	7.9	7.9	20.2	10.4	9.3	11.8
Inventory	855.1	774.1	747.2	690.3	713.0	627.1	599.1	563.4	585.6	566.3
Other Current Assets	37.3	29.1	28.3	45.9	48.9	37.6	34.5	54.2	39.0	36.8
Total Current Assets	967.3	907.0	864.0	899.4	807.1	756.0	729.6	735.1	672.6	632.0

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Property, Plant & Equipment	714.2	891.5	714.2	583.8	396.4	297.3	279.8	98.7	89.2	82.7	76.1	30.1	21.5	10.7
Goodwill	197.5	197.5	197.5	197.5	197.5	197.5	197.5	195.9	193.1	193.1	193.1	93.1	93.1	78.0
Intangible Assets	58.7	58.7	58.7	60.8	60.8	60.9	61.0	62.8	63.4	64.5	64.9	57.1	59.7	58.0
Long-Term Investments	0.0	0.0	0.0	-101.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	7.3	6.3	5.6	6.2	3.3	3.5	1.7	1.4	1.1	1.0	2.1	1.0	2.9	1.9
Total Long-Term Assets	1,108.1	1,154.1	975.9	848.2	658.0	559.1	540.1	358.7	346.8	341.3	336.1	181.3	177.2	148.7
Total Assets	1,836.0	2,018.0	1,705.6	1,517.4	1,199.9	933.6	924.7	636.1	587.9	565.6	539.3	326.7	291.9	224.3

Long-Term Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Property, Plant & Equipment	1,025.9	922.2	891.5	851.2	797.3	756.5	714.2	674.8	642.5	610.4
Goodwill	197.5	197.5	197.5	197.5	197.5	197.5	197.5	197.5	197.5	197.5
Intangible Assets	59.0	58.7	58.7	58.7	58.7	58.7	58.7	60.7	60.7	60.7
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	6.9	8.4	6.3	6.3	6.2	5.8	5.6	5.3	4.9	5.8
Total Long-Term Assets	1,289.2	1,186.8	1,154.1	1,113.6	1,059.7	1,018.5	975.9	938.4	905.6	874.4
Total Assets	2,256.5	2,093.8	2,018.0	2,013.0	1,866.8	1,774.5	1,705.6	1,673.5	1,578.2	1,506.5

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Accounts Payable	132.9	134.5	132.9	134.2	131.4	104.6	95.3	105.0	90.0	77.5	66.6	44.6	36.0	22.5
Short-Term Debt	63.5	72.9	63.5	117.6	71.7	39.4	164.7	0.6	21.0	34.3	49.9	17.9	29.7	21.0
Other Current Liabilities	90.1	99.3	76.6	80.5	114.9	63.2	41.5	36.2	30.5	27.9	28.8	19.7	17.0	12.0
Current Liabilities	312.8	353.3	312.8	374.8	336.5	221.7	312.6	151.9	151.0	147.8	152.3	86.6	86.4	58.1

Current Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Accounts Payable	175.4	141.4	134.5	129.3	153.6	134.0	132.9	131.7	139.8	108.2
Short-Term Debt	76.9	76.8	72.9	70.3	70.5	67.8	63.5	59.2	56.2	80.9
Other Current Liabilities	160.1	133.7	99.3	209.5	134.3	121.4	76.6	152.7	132.9	124.0
Current Liabilities	412.4	358.7	353.3	409.1	358.4	323.1	312.8	343.6	328.8	313.1

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Long-Term Debt	403.3	490.2	403.3	330.1	234.6	291.6	270.0	181.0	190.5	199.3	200.9	72.5	98.5	67.5
Capital Leases	403.3	563.0	466.8	381.7	277.7	221.2	195.7	6.7	7.3	7.8	8.3	0.0	0.1	0.1
Def. Tax Liability	172.5	39.3	42.0	33.3	26.9	22.0	19.8	17.2	13.0	21.0	12.3	21.1	20.0	19.5
Total Liabilities	892.4	887.0	761.9	740.9	600.2	538.7	603.0	371.9	373.3	385.7	377.8	184.3	207.3	146.7

Long-Term Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Long-Term Debt	591.1	520.3	490.2	471.1	446.1	423.4	403.3	375.3	357.5	342.5
Capital Leases	668.0	597.1	563.0	541.5	516.6	491.1	466.8	434.6	413.7	397.1
Def. Tax Liability	42.6	38.6	39.3	37.8	0.0	0.0	42.0	0.0	0.0	0.0
Total Liabilities	1,051.3	922.4	887.0	922.4	850.1	792.6	761.9	762.6	725.8	692.8

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Common Stock	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
Retained Earnings	723.0	904.0	723.0	576.0	405.5	213.0	153.6	105.7	66.7	37.8	23.6	13.7	1.7	-3.7
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-71.7	-53.9	-38.5	-24.9	0.0	-7.5	-3.2
Total Common Equity	943.6	1,131.1	943.6	776.5	599.7	394.9	321.7	264.2	214.6	179.9	161.5	142.4	80.5	73.8

Total Common Equity	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	999.6	957.4	904.0	866.4	791.4	761.9	723.0	693.6	638.0	610.3
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	1,205.2	1,171.4	1,131.1	1,090.6	1,016.7	981.8	943.6	910.9	852.4	813.7

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Debt		466.8	563.0	466.8	447.7	306.3	331.0	434.6	181.0	211.5	233.7	250.7	90.4	128.2	88.5
Book Value		943.6	1,131.1	943.6	776.5	599.7	394.9	321.7	264.2	214.6	179.9	161.5	142.4	84.6	77.6

Other		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,205.2	1,171.4	1,131.1	1,090.6	1,016.7	981.8	943.6	910.9	852.4	813.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Income	147.0	180.9	147.0	170.6	192.5	59.4	47.9	39.0	28.9	14.2	9.9	13.7	5.7	0.7
Depreciation & Amortization	64.4	62.5	49.6	35.9	27.4	58.4	52.5	18.9	17.1	16.7	14.0	9.2	8.1	5.6
Stock-Based Compensation	12.9	11.0	12.9	9.7	9.5	7.2	4.9	2.9	2.2	3.0	2.9	2.0	1.3	0.8
Change Working Capital	-40.1	-171.5	-40.1	-182.0	-186.4	27.2	-84.0	-3.7	-9.8	-1.6	6.6	-17.9	-5.6	-4.2
Change In Accounts Receivable	3.3	-0.2	3.3	-2.7	5.2	8.1	5.7	-3.7	0.0	-0.2	1.5	-1.7	-0.7	-0.2
Change In Accounts Payable	0.4	0.2	0.4	-2.6	25.5	12.4	-13.8	14.2	13.1	10.5	6.8	7.4	3.2	4.9
Change In Inventories	-9.6	-148.1	-9.6	-115.2	-198.5	13.0	-45.6	-27.7	-24.6	-12.8	-16.1	-26.6	-14.1	-4.8
Other Non-cash Items	140.2	67.4	57.9	48.3	41.1	1.7	1.4	2.0	3.9	2.6	-1.5	3.0	5.1	9.7
Cash from Operations	236.1	0.0	0.0	88.9	88.9	155.9	25.3	63.3	44.2	41.2	32.9	11.5	12.8	11.9

Cash Flow From Operating Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Income	85.8	42.2	53.4	37.5	75.1	29.4	38.9	29.4	55.6	27.7
Depreciation & Amortization	20.1	19.5	17.5	16.7	16.3	15.3	14.3	13.7	13.2	12.0
Stock-Based Compensation	4.5	4.3	3.7	2.8	-2.7	5.1	5.8	2.5	2.6	2.9
Change Working Capital	77.8	-62.7	-18.3	-119.5	54.9	-73.2	-33.7	-69.0	5.6	16.3
Change In Accounts Receivable	-4.1	-1.6	1.8	0.0	-2.3	0.0	2.1	0.4	-0.1	1.6
Change In Accounts Payable	-26.1	30.9	10.1	3.6	-23.1	17.9	1.8	-2.2	-4.5	31.9
Change In Inventories	49.6	-81.0	-26.9	-56.9	22.7	-85.9	-28.0	-35.7	22.2	-19.3
Other Non-cash Items	20.4	18.4	18.3	17.9	17.1	16.4	16.0	16.8	14.3	13.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Capital Expenditure	-118.8	-148.3	-118.8	-124.5	-60.4	-28.4	-37.2	-27.5	-24.4	-22.3	-36.1	-14.1	-11.6	-3.8
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	-3.7	-4.4	0.0	-1.3	-146.5	0.0	-15.7	-41.9
Investments	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
Sales of Investment	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 Investing Activities	0.0	0.0	0.0	-124.5	0.0	0.0	0.7	0.2	0.9	0.0	0.0	0.0	0.0	0.1
Cash from Investing	-118.8	0.0	0.0	-124.5	-60.4	-28.4	-40.2	-31.8	-23.6	-23.6	-182.7	-14.1	-27.3	-45.7

Cash Flow From Investing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Capital Expenditure	-61.7	-43.2	-31.5	-39.9	-43.0	-38.3	-27.1	-27.5	-26.6	-34.8
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Debt Repaid	-0.9	0.0	0.0	36.7	-112.3	-130.6	-65.6	-10.6	-10.4	-2.4	-77.9	-130.3	-70.1	-1.5
Debt Issued	19.9	96.3	19.0	178.1	87.5	26.9	319.2	-19.9	-11.7	-14.6	238.2	92.5	109.8	90.0
Issuance of Common Stock	9.7	0.0	0.0	1.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	82.2	0.0	2.0
Repurchase of Common Stock	-2.5	0.0	0.0	-4.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	93.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-41.3	0.0	0.0
Other Financing Activities	-56.0	0.0	0.0	-3.5	31.4	6.7	133.4	-13.3	-9.2	-14.3	233.4	-0.7	84.5	33.8
Cash from Financing	-59.6	0.0	0.0	33.2	-80.9	-123.9	67.8	-23.9	-19.7	-16.7	155.5	2.9	14.4	34.4

Cash Flow From Financing Activities	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	668.0	70.8	34.1	21.6	24.8	25.5	24.4	32.2	20.9	-9.7
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	-12.5	-12.5	-12.5	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	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Change in Cash		57.7	-6.1	57.7	-2.5	-52.5	3.6	52.9	7.6	1.0	0.8	5.7	0.3	-0.1	0.6
Closing Cash Balance		75.8	69.8	75.8	18.2	20.7	73.1	69.6	16.6	9.0	8.0	7.2	1.4	1.1	1.2

Cash position		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Net Change in Cash		135.3	-30.6	25.5	-83.1	115.5	-46.0	7.5	-31.3	68.5	21.6
Closing Cash Balance		200.1	64.7	95.3	69.8	152.9	37.4	83.4	75.8	107.2	38.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Free Cash Flow		117.3	-0.8	117.3	-35.6	28.4	127.5	-11.9	35.7	19.8	18.9	-3.2	-2.6	1.2	8.1
Real Free Cash Flow		104.4	-11.7	104.4	-45.4	18.9	120.3	-16.8	32.9	17.5	15.8	-6.1	-4.6	-0.1	7.3

Free Cash Flow		3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Free Cash Flow		148.0	-17.8	42.4	-83.1	114.2	-46.1	14.2	-31.9	68.4	39.9
Real Free Cash Flow		143.4	-22.1	38.7	-85.9	116.9	-51.2	8.5	-34.4	65.8	37.0