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

Black Stone Minerals, L.P.

BSM

Valuace

Růst

Zdraví

Cena

$ 14.58

-0.06 (-0.42%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Revenues	395.0	422.3	439.4	501.1	663.6	359.3	342.8	487.8	609.6	429.7	260.8	392.9	548.3	463.6
Cost of Revenues	98.5	106.1	104.5	80.9	126.4	123.9	139.5	187.8	205.4	179.3	156.7	161.6	184.8	166.4
Gross Profit	296.5	316.3	335.0	420.2	537.2	235.4	203.2	300.0	404.1	250.4	104.1	231.3	363.5	297.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	95.2	77.9	106.7	115.3	104.3	103.2	115.2	116.8	81.9	109.8
Cost of Revenues	29.8	26.1	21.2	21.5	23.9	26.0	27.4	27.1	30.7	31.4
Gross Profit	65.4	51.8	85.5	93.8	80.4	77.1	87.8	89.7	51.2	78.4

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	51.5	53.7	48.7	43.0	63.4	76.7	77.6	73.1	77.2	62.8	59.5
Depreciation & Amortization	37.9	38.3	45.2	46.7	0.3	61.0	82.0	109.6	122.7	114.5	102.5	104.3	112.0	102.4
Total Operating Expenses	66.2	55.5	61.8	51.5	54.7	50.9	44.1	64.9	85.8	79.2	74.7	82.4	63.8	60.3
Operating Income	230.3	260.8	273.1	423.6	482.5	123.8	77.2	126.2	318.4	172.1	27.5	-95.9	181.7	179.8

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	12.5	14.4
Depreciation & Amortization	9.0	10.2	9.2	9.5	11.3	11.3	11.4	11.6	12.0	12.6
Total Operating Expenses	14.1	12.3	-36.8	76.6	32.9	-16.0	19.3	25.7	12.5	16.4
Operating Income	51.3	39.5	122.3	17.2	47.5	93.1	68.5	64.0	38.7	62.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Interest Income	0.2	0.2	1.7	1.9	0.1	0.0	0.0	0.2	0.2	0.0	0.7	0.1	0.0	0.1
Interest Expense	8.9	8.9	3.1	2.8	6.3	5.6	10.4	21.4	20.8	15.7	7.5	6.4	13.5	11.3
Other Expense	69.6	39.1	-1.8	-1.0	-6.0	58.2	44.6	88.1	-2.2	1.6	-2.4	-243.8	-117.0	-56.7
IBT	299.9	299.9	271.3	422.5	476.5	182.0	121.8	214.4	295.6	157.2	20.2	-101.3	169.2	169.0
Income Tax Expense	0.0	0.0	0.0	0.0	6.0	-55.1	-71.5	-87.7	-2.1	-98.2	-95.3	-97.8	13.3	169.0
Net Income	299.9	299.9	271.3	422.5	476.5	182.0	193.3	302.0	295.5	157.2	20.2	-100.5	170.4	0.0

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	0.1	0.1	0.1	0.1	0.2	0.3	0.5	0.7	0.8	0.5
Interest Expense	2.8	2.4	2.3	1.4	1.1	0.7	0.6	0.6	0.7	0.6
Other Expense	20.9	52.2	-2.3	-1.2	-1.2	-0.4	-0.2	0.0	0.0	0.0
IBT	72.2	91.7	120.0	15.9	46.3	92.7	68.3	63.9	147.6	62.1
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	32.6	-11.6
Net Income	72.2	91.7	120.0	15.9	46.3	92.7	68.3	63.9	147.6	62.1

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
EPS	$0.00	$0.00	$0.00	$1.91	$2.18	$0.77	$0.94	$1.47	$1.46	$1.01	$0.26	$-0.53	$0.81	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$1.78	$2.12	$0.77	$0.93	$1.47	$1.36	$1.01	$0.26	$-0.53	$0.81	$0.00
Shares Outstanding	211.9	211.7	210.7	210.0	209.4	208.2	206.7	206.0	202.2	192.5	191.2	191.2	190.3	190.3
Diluted Shares Outstanding	212.1	211.7	210.8	225.1	224.4	208.3	206.8	206.1	217.6	192.5	191.8	191.2	190.3	190.3

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	$0.67	$0.27
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.65	$0.27
Shares Outstanding	211.9	211.6	211.7	211.3	210.7	210.7	210.7	210.7	210.0	210.0
Diluted Shares Outstanding	212.1	211.6	226.8	211.3	211.1	210.7	210.7	210.7	225.5	210.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Cash And Equivalents	26.7	2.5	70.3	4.3	8.9	1.8	8.1	5.4	5.6	9.8	13.2	14.8	30.1
Short Term Investments	80.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	26.7	2.5	70.3	4.3	8.9	1.8	8.1	5.4	5.6	9.8	13.2	14.8	30.1
Accounts Receivable	73.8	71.1	82.3	135.7	97.1	61.9	78.2	113.1	80.7	68.2	41.2	74.1	91.1
Inventory	0.0	0.0	0.0	31.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	14.0	4.9	40.6	1.9	2.0	2.8	16.0	39.0	1.3	1.0	49.1	48.5	4.5
Total Current Assets	114.5	78.5	193.1	173.4	108.0	66.5	102.3	157.5	87.6	79.0	103.6	137.4	125.8

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	6.2	2.5	2.4	2.5	21.0	26.7	40.5	70.3	56.0	46.7
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	6.2	2.5	2.4	2.5	21.0	26.7	40.5	70.3	56.0	46.7
Accounts Receivable	64.4	80.0	77.9	71.1	68.1	73.8	72.4	82.3	87.7	72.4
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	110.9	21.2	50.3
Other Current Assets	14.6	10.8	7.9	4.9	20.2	14.0	33.3	40.6	23.2	52.9
Total Current Assets	85.2	93.4	88.3	78.5	109.3	114.5	146.2	193.1	167.0	171.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Property, Plant & Equipment	1,095.3	1,134.0	1,065.5	1,088.2	1,133.3	1,172.1	1,434.2	1,575.9	1,481.3	1,044.7	938.6	1,186.8	1,315.0
Goodwill	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
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
Long-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
Other Long-Term Assets	7.1	6.3	8.3	9.5	6.6	5.3	8.7	16.7	7.5	5.2	19.2	2.5	3.6
Total Long-Term Assets	1,102.4	1,140.4	1,073.8	1,097.7	1,139.9	1,177.5	1,442.9	1,592.6	1,488.8	1,049.8	957.8	1,189.4	1,318.7
Total Assets	1,216.9	1,218.9	1,266.9	1,271.1	1,247.9	1,244.0	1,545.2	1,750.1	1,576.5	1,128.8	1,061.4	1,326.8	1,444.4

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	1,176.6	1,165.8	1,141.9	1,134.0	1,096.3	1,095.3	1,077.9	1,065.5	1,059.4	1,069.2
Goodwill	0.0	0.0	0.0	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
Long-Term Investments	0.6	0.4	0.0	0.0	0.6	0.0	0.1	0.4	0.0	1.2
Other Long-Term Assets	8.0	8.3	8.6	6.3	6.7	7.1	7.5	7.9	7.6	8.0
Total Long-Term Assets	1,185.2	1,174.5	1,150.6	1,140.4	1,103.6	1,102.4	1,085.5	1,073.8	1,067.0	1,078.4
Total Assets	1,270.4	1,267.9	1,238.8	1,218.9	1,212.8	1,216.9	1,231.7	1,266.9	1,234.0	1,250.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Accounts Payable	5.6	5.9	6.3	6.8	5.9	3.4	5.3	4.1	2.5	4.1	5.0	29.4	30.7
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	50.4	-3.3	0.0	0.0
Other Current Liabilities	21.4	18.0	13.2	24.0	71.2	36.5	24.5	60.6	57.3	16.2	58.0	69.2	67.1
Current Liabilities	27.1	30.4	25.8	30.7	77.1	39.9	29.8	64.8	59.7	71.3	63.0	98.6	97.8

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	2.6	6.9	4.8	5.9	3.7	5.6	5.8	6.3	4.5	5.6
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	16.9	22.1	60.5	18.0	15.7	21.4	21.5	13.2	29.3	11.2
Current Liabilities	19.5	29.0	65.3	30.4	19.5	27.1	27.4	25.8	33.8	16.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Long-Term Debt	0.0	25.0	0.0	10.0	89.0	121.0	394.0	410.0	388.0	316.0	66.0	394.0	451.0
Capital Leases	0.0	2.0	2.5	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	56.4	89.5	49.5	61.3	184.3	185.0	448.4	547.5	485.9	403.2	150.8	512.4	566.6

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	95.0	99.0	63.0	25.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	0.0	0.0	0.0	2.0	0.0	0.0	0.0	2.5	4.4	4.6
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	145.2	165.3	173.9	89.5	44.5	56.4	55.9	49.5	60.6	37.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Common Stock	860.0	829.0	918.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-1,735.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	875.3	0.0	0.0	0.0	0.0	0.0	0.0	-1,876.7	-1,781.3	-1,667.3	-1,558.5	-1,204.9	-976.3
Total Common Equity	1,160.5	1,129.4	918.2	911.5	765.3	760.6	798.4	1,202.6	768.1	671.6	831.5	814.4	877.8

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	824.7	802.1	764.5	829.0	867.8	860.0	875.3	918.2	875.0	914.9
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	1,125.2	1,102.6	1,065.0	1,129.4	1,168.3	1,160.5	1,175.8	1,217.3	875.0	914.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Debt		0.0	25.0	1.8	10.0	89.0	121.0	394.0	410.0	388.0	316.0	66.0	394.0	451.0
Book Value		1,160.5	1,129.4	1,217.3	1,209.8	1,063.6	1,059.0	1,096.8	1,202.6	1,090.5	725.7	910.7	814.4	877.8

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,125.2	1,102.6	1,065.0	1,129.4	1,168.3	1,160.5	1,175.8	1,217.3	875.0	914.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Income	342.0	299.9	271.3	422.5	476.5	182.0	121.8	214.4	295.6	157.2	20.2	-101.3	169.2	169.0
Depreciation & Amortization	48.3	36.9	46.5	0.0	47.8	61.0	82.0	109.6	122.7	114.5	102.5	104.3	0.0	0.0
Stock-Based Compensation	10.8	9.6	8.6	10.8	17.4	12.2	3.7	20.5	30.1	33.0	43.1	18.0	11.3	6.8
Change Working Capital	-2.5	-2.1	11.5	48.8	-36.5	-32.5	10.1	33.7	-19.8	-11.9	-53.8	44.2	23.1	-23.4
Change In Accounts Receivable	-1.9	5.5	11.2	53.1	-39.5	-34.9	16.5	35.0	-31.5	-6.1	-29.8	33.6	17.2	-15.0
Change In Accounts Payable	0.3	-0.3	1.0	-3.8	3.0	2.7	-5.9	-1.2	11.5	-3.6	-23.0	11.2	8.0	-7.1
Change In Inventories	-6.3	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.3	-0.2	-0.2	0.1	0.5	-1.2
Other Non-cash Items	20.7	-34.1	51.2	39.1	-80.2	95.2	146.2	29.6	-28.3	16.9	46.2	65.1	192.5	168.4
Cash from Operations	455.7	0.0	0.0	521.3	425.0	256.9	281.8	412.7	385.4	281.9	196.7	284.7	396.1	320.8

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	72.2	91.7	120.0	15.9	46.3	92.7	68.3	63.9	147.6	62.1
Depreciation & Amortization	-9.6	10.2	9.2	0.0	10.9	11.3	11.7	12.2	12.0	12.6
Stock-Based Compensation	2.4	2.2	2.0	3.1	1.8	2.2	2.2	2.4	2.4	3.8
Change Working Capital	0.2	15.7	-1.6	-16.3	2.2	7.6	0.5	0.8	9.2	-13.0
Change In Accounts Receivable	-1.2	15.7	-2.1	-6.9	-3.0	5.7	-1.4	9.9	4.9	-15.3
Change In Accounts Payable	5.6	-2.6	1.8	-5.1	6.2	0.8	2.5	-8.5	4.6	1.6
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.6	-1.6
Other Non-cash Items	-0.1	-19.8	-49.1	62.1	29.7	-20.5	17.6	25.1	-135.6	63.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	134.1	116.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Capital Expenditure	-41.2	-11.8	-4.2	-19.8	-12.6	-14.6	-4.8	-111.3	-297.3	-484.5	-221.7	-116.7	-120.6	-195.7
Acquisitions	-27.6	-118.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	-37.8	0.0	0.0	0.1	11.3	0.3	156.1	62.7	133.5	30.3	0.2	25.7	19.5	0.1
Cash from Investing	-68.8	0.0	0.0	-19.7	-1.2	-14.3	151.2	-48.6	-163.8	-454.2	-221.5	-91.0	-101.1	-195.6

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	-0.1	0.0	-29.6	-13.5	-48.0	-15.3	0.0	-24.0	-14.8	-2.4
Acquisitions	-54.7	-20.7	0.0	0.0	0.0	0.0	-27.7	0.1	-0.1	0.1
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	-15.0	0.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-14.8	-2.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Debt Repaid	-80.0	0.0	0.0	-10.0	-418.0	-244.0	-433.0	-350.5	-351.5	-220.5	-99.0	-328.0	-57.0	-46.1
Debt Issued	76.5	25.0	23.2	1.8	339.0	212.0	160.0	334.5	373.5	292.5	349.0	0.0	0.0	497.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	212.0	0.0	0.0	40.5	325.9	349.0	399.1	0.0	191.6
Repurchase of Common Stock	1.0	-3.8	-4.4	-5.5	-3.0	-2.0	-5.0	-17.0	-12.7	-27.9	-45.9	-43.8	-5.2	-118.1
Dividends Paid	-402.3	0.0	0.0	-419.8	-343.4	-197.9	-161.3	-328.4	-268.5	-198.6	-182.3	-221.0	-240.7	-241.4
Other Financing Activities	-0.1	0.0	0.0	-0.2	336.1	-3.6	160.0	334.5	370.3	289.3	-0.4	-1.6	-7.5	71.7
Cash from Financing	-406.9	0.0	0.0	-435.5	-428.3	-235.5	-439.4	-361.4	-221.8	168.3	21.4	-195.3	-310.3	-142.3

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	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	0.0
Debt Issued	95.0	-4.0	36.0	38.0	25.0	0.0	-1.8	-1.4	-0.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-0.5	0.0	-3.3	0.0	-0.1	-4.4	5.5	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-105.0	-105.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-105.1	-105.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Change in Cash		-20.0	-1.0	-67.8	66.0	-4.6	7.1	-6.3	2.7	-0.2	-4.1	-3.5	-1.6	-15.3	-17.2
Closing Cash Balance		26.7	1.5	2.5	70.3	4.3	8.9	1.8	8.1	5.4	5.6	9.8	13.2	14.8	30.1

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		-4.7	3.6	0.1	-0.1	-18.4	-5.7	-13.8	-29.8	14.3	9.4
Closing Cash Balance		1.5	6.2	2.5	2.4	2.5	21.0	26.7	40.5	70.3	56.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Free Cash Flow		414.4	298.4	384.8	501.4	412.4	242.2	277.0	301.4	88.0	-202.7	-25.1	168.0	275.5	125.1
Real Free Cash Flow		403.7	288.8	376.3	490.6	395.0	230.0	273.3	280.9	57.9	-235.7	-68.2	150.0	264.2	118.3

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		10.3	99.7	50.9	51.4	42.9	78.0	100.4	80.4	119.3	114.3
Real Free Cash Flow		7.9	97.5	48.9	48.3	41.1	75.8	98.2	78.0	116.9	110.5