Bitdeer Technologies Group
BTDR
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|---|
| Total Revenues | 620.3 | 620.3 | 349.8 | 368.6 | 333.3 | |
| Cost of Revenues | 559.3 | 559.3 | 283.4 | 290.7 | 250.1 | |
| Gross Profit | 61.0 | 61.0 | 66.4 | 77.8 | 83.3 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 224.8 | 169.7 | 155.6 | 70.1 | 69.0 | 62.0 | 99.2 | 119.5 | 114.8 | 87.3 | |
| Cost of Revenues | 214.3 | 128.9 | 142.8 | 73.4 | 63.9 | 59.3 | 74.8 | 85.4 | 87.8 | 66.2 | |
| Gross Profit | 10.6 | 40.8 | 12.8 | -3.2 | 5.1 | 2.8 | 24.4 | 34.1 | 27.0 | 21.1 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 29.5 | 35.4 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 74.7 | 105.1 | |
| Depreciation & Amortization | 82.5 | 124.1 | 81.1 | 72.9 | 66.4 | |
| Total Operating Expenses | -310.7 | -98.7 | 656.1 | 130.1 | 140.5 | |
| Operating Income | 371.7 | 159.7 | -589.7 | -52.2 | -60.6 |
| 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 | 8.3 | 8.5 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.1 | 18.8 | ||
| Depreciation & Amortization | 41.2 | 41.2 | 0.0 | 0.0 | 25.1 | 0.0 | 0.0 | 0.0 | 17.2 | 19.7 | ||
| Total Operating Expenses | -98.8 | 60.5 | 147.1 | -419.5 | 526.0 | 56.4 | 40.1 | 33.6 | 24.8 | 26.5 | ||
| Operating Income | 109.4 | -19.7 | -134.2 | 416.2 | -520.9 | -53.6 | -15.7 | 0.5 | 3.7 | -4.5 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|---|
| Interest Income | 0.0 | 0.0 | 7.6 | 8.0 | 4.3 | |
| Interest Expense | 88.9 | 88.9 | 17.9 | 5.4 | 5.2 | |
| Other Expense | -300.9 | -88.9 | -11.9 | 1.3 | -6.2 | |
| IBT | 70.8 | 70.8 | -601.6 | -51.0 | -64.8 | |
| Income Tax Expense | 5.2 | 5.2 | -2.4 | 5.7 | -4.4 | |
| Net Income | 65.6 | 65.6 | -599.2 | -56.7 | -60.4 |
| 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 | 0.2 | 0.0 | 1.2 | ||
| Interest Expense | 36.4 | 29.4 | 13.7 | 9.3 | 10.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Other Expense | -36.4 | -241.4 | -13.7 | -9.3 | -11.8 | -0.2 | 0.0 | 0.2 | 1.2 | 1.2 | ||
| IBT | 72.9 | -261.1 | -147.9 | 406.9 | -532.7 | -53.8 | -15.7 | 0.7 | 4.9 | -3.3 | ||
| Income Tax Expense | 2.4 | 5.6 | -0.2 | -2.6 | -0.8 | -3.7 | 2.0 | 0.0 | 10.0 | -1.5 | ||
| Net Income | 70.5 | -266.7 | -147.7 | 409.5 | -531.9 | -50.1 | -17.7 | 0.6 | -5.0 | -1.8 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-0.51 | $-0.54 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-0.51 | $-0.54 | |
| Shares Outstanding | 96.6 | 45.9 | 137.4 | 110.5 | 111.3 | |
| Diluted Shares Outstanding | 268.1 | 234.3 | 137.4 | 110.5 | 111.3 |
| 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 | $-0.05 | $-0.02 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.05 | $-0.02 | ||
| Shares Outstanding | 96.6 | 208.6 | 194.0 | 190.2 | 165.4 | 143.8 | 126.5 | 114.8 | 111.1 | 111.3 | ||
| Diluted Shares Outstanding | 268.1 | 208.6 | 194.0 | 228.6 | 165.4 | 143.8 | 126.5 | 117.0 | 111.1 | 111.3 |
| Current Assets | TTM | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|
| Cash And Equivalents | 213.0 | 476.3 | 144.7 | 231.4 | |
| Short Term Investments | 0.0 | 42.5 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 213.0 | 518.8 | 144.7 | 231.4 | |
| Accounts Receivable | 25.6 | 25.1 | 20.9 | 18.7 | |
| Inventory | 0.0 | 64.9 | 0.0 | 0.0 | |
| Other Current Assets | 151.0 | 17.4 | 99.1 | 0.0 | |
| Total Current Assets | 389.6 | 626.2 | 264.7 | 321.1 |
| 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 | 196.3 | 299.8 | 215.6 | 476.3 | 291.3 | 203.9 | 128.0 | 144.7 | 134.5 | 130.2 | |
| Short Term Investments | 88.3 | 173.9 | 166.6 | 82.1 | 0.0 | 0.0 | 0.0 | 54.3 | 36.5 | 63.9 | |
| Total Cash & ST Investments | 284.6 | 473.7 | 382.2 | 558.3 | 291.3 | 203.9 | 128.0 | 144.7 | 134.5 | 130.2 | |
| Accounts Receivable | 193.0 | 28.3 | 26.1 | 25.1 | 24.7 | 28.7 | 28.7 | 20.9 | 13.7 | 15.7 | |
| Inventory | 231.5 | 208.8 | 153.7 | 64.9 | 68.6 | 8.2 | 0.0 | -37.8 | 167.3 | 9.5 | |
| Other Current Assets | 579.5 | 404.6 | 347.2 | 301.1 | 9.1 | 119.7 | 163.0 | 99.1 | 9.5 | 0.0 | |
| Total Current Assets | 1,288.6 | 1,115.3 | 909.2 | 949.4 | 393.8 | 360.5 | 319.7 | 264.7 | 157.8 | 285.1 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 264.2 | 388.0 | 213.5 | 226.4 | |
| Goodwill | 14.5 | 35.8 | 0.0 | 0.0 | |
| Intangible Assets | 27.0 | 83.2 | 4.8 | 0.3 | |
| Long-Term Investments | 73.9 | 38.0 | 72.1 | 61.0 | |
| Other Long-Term Assets | 55.1 | 57.2 | 137.6 | 37.7 | |
| Total Long-Term Assets | 438.1 | 608.4 | 429.0 | 330.3 | |
| Total Assets | 827.7 | 1,557.9 | 639.4 | 651.4 |
| 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 | 899.7 | 652.2 | 479.1 | 388.0 | 339.1 | 319.3 | 233.2 | 277.0 | 284.9 | 246.4 | |
| Goodwill | 35.8 | 35.8 | 35.8 | 35.8 | 35.8 | 14.5 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Intangible Assets | 99.1 | 83.2 | 78.3 | 83.2 | 89.4 | 27.0 | 4.7 | 4.8 | 4.9 | 5.1 | |
| Long-Term Investments | 40.8 | 35.1 | 4.5 | 38.0 | 41.6 | 41.7 | 73.8 | 37.8 | 36.5 | 33.5 | |
| Other Long-Term Assets | 64.8 | 110.8 | 83.1 | 57.2 | 141.5 | 61.2 | 58.5 | 54.2 | 133.9 | 44.7 | |
| Total Long-Term Assets | 1,148.5 | 925.8 | 689.4 | 608.4 | 652.7 | 467.2 | 371.3 | 374.7 | 463.8 | 333.9 | |
| Total Assets | 2,437.1 | 2,041.1 | 1,598.6 | 1,557.9 | 1,046.4 | 827.7 | 691.0 | 639.4 | 621.6 | 619.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|
| Accounts Payable | 36.2 | 31.5 | 32.5 | 15.8 | |
| Short-Term Debt | 6.6 | 213.6 | 5.3 | 0.0 | |
| Other Current Liabilities | 36.9 | 852.3 | 22.3 | 23.1 | |
| Current Liabilities | 199.6 | 1,100.1 | 207.7 | 221.2 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 78.0 | 76.2 | 50.7 | 31.5 | 36.9 | 36.2 | 25.3 | 32.5 | 25.0 | 16.5 | |
| Short-Term Debt | 570.3 | 457.7 | 294.3 | 213.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 726.3 | 488.5 | 302.7 | 852.3 | 41.0 | 37.0 | 40.7 | 22.2 | -148.4 | -90.3 | |
| Current Liabilities | 1,435.7 | 1,082.0 | 711.1 | 1,100.1 | 192.3 | 199.6 | 201.3 | 212.4 | 205.1 | 202.7 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|
| Long-Term Debt | 37.8 | 72.7 | 87.5 | 100.2 | |
| Capital Leases | 79.4 | 78.1 | 70.2 | 70.4 | |
| Def. Tax Liability | 6.2 | 16.6 | 1.6 | 11.6 | |
| Total Liabilities | 348.3 | 1,281.3 | 306.8 | 333.1 |
| 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 | 345.7 | 168.1 | 6.9 | 72.7 | 171.4 | 117.2 | 97.8 | 92.8 | 93.6 | 70.7 | |
| Capital Leases | 91.7 | 92.6 | 85.7 | 78.1 | 78.7 | 79.4 | 75.1 | 70.2 | 71.1 | 70.7 | |
| Def. Tax Liability | 14.3 | 14.8 | 15.7 | 16.6 | 17.6 | 6.2 | 0.5 | 1.6 | 4.2 | 7.2 | |
| Total Liabilities | 1,863.3 | 1,334.3 | 804.0 | 1,281.3 | 525.7 | 348.3 | 299.6 | 306.8 | 302.8 | 310.5 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -67.0 | -649.0 | -49.9 | 6.8 | |
| Comprehensive Income | 546.4 | 1,086.5 | 385.0 | 311.5 | |
| Total Common Equity | 479.4 | 276.6 | 332.6 | 318.3 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -653.9 | -387.3 | -239.5 | -649.0 | -117.1 | -67.0 | -49.2 | -49.9 | -44.8 | -43.0 | |
| Comprehensive Income | 1,518.4 | 1,384.6 | 1,215.2 | 1,086.5 | 638.8 | 546.4 | 440.6 | 385.0 | 363.8 | 351.5 | |
| Total Common Equity | 573.8 | 706.8 | 794.6 | 276.6 | 520.7 | 479.4 | 391.4 | 332.6 | 318.8 | 308.5 |
| Other | TTM | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|
| Total Debt | 117.2 | 286.3 | 92.8 | 100.2 | |
| Book Value | 479.4 | 276.6 | 332.6 | 318.3 |
| 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 | 573.8 | 706.8 | 794.6 | 276.6 | 520.7 | 479.4 | 391.4 | 332.6 | 318.8 | 308.5 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|---|
| Net Income | -6.2 | 65.6 | -599.2 | -56.7 | -60.4 | |
| Depreciation & Amortization | 19.7 | 0.0 | 81.1 | 75.5 | 66.4 | |
| Stock-Based Compensation | 23.6 | 0.0 | 34.0 | 45.5 | 90.6 | |
| Change Working Capital | 0.0 | 0.0 | -320.4 | -37.2 | -40.7 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 6.4 | 0.3 | -5.4 | |
| Change In Accounts Payable | 0.0 | 0.0 | -11.3 | 13.6 | -6.0 | |
| Change In Inventories | 0.0 | 0.0 | -81.2 | 0.0 | -19.0 | |
| Other Non-cash Items | -85.9 | -1,804.3 | 182.4 | -306.6 | -319.7 | |
| Cash from Operations | -34.8 | 0.0 | 0.0 | -273.7 | -268.0 |
| 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 | 70.5 | 0.0 | 0.0 | 0.0 | -531.9 | 0.0 | -17.7 | 0.6 | -5.0 | -1.8 | |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 25.1 | 0.0 | 0.0 | 0.0 | 0.0 | 19.7 | |
| Stock-Based Compensation | 0.0 | 0.0 | 0.0 | 0.0 | 8.7 | 0.0 | 8.1 | 0.0 | 11.3 | 12.3 | |
| Change Working Capital | 0.0 | 0.0 | 0.0 | 0.0 | -310.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 12.4 | 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 | 0.0 | 0.0 | 0.0 | -81.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | -670.1 | -520.3 | -334.9 | -284.0 | 483.5 | -90.7 | -64.5 | -0.6 | -6.3 | -10.5 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 39.3 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|---|
| Capital Expenditure | -17.5 | -267.7 | -127.2 | -126.3 | -349.2 | |
| Acquisitions | -6.3 | 0.0 | -6.1 | 0.0 | -16.8 | |
| Investments | -1.5 | 0.0 | -2.8 | -4.4 | -61.6 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 31.1 | 1.2 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 299.5 | 274.2 | |
| Cash from Investing | 54.3 | 0.0 | 0.0 | 199.9 | 133.8 |
| 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 | -50.7 | -59.7 | -111.5 | -67.6 | -48.4 | -30.1 | -17.5 | 0.0 | 0.0 | 0.0 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | -6.3 | 0.0 | 0.0 | 0.0 | |
| Investments | 0.0 | -2.1 | -1.2 | -0.1 | 0.0 | 0.0 | -1.5 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 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 | |
|---|---|---|---|---|---|---|
| Debt Repaid | -1.2 | 0.0 | 0.0 | -12.2 | -3.9 | |
| Debt Issued | 17.8 | 286.3 | 193.4 | 4.8 | 104.1 | |
| Issuance of Common Stock | 106.1 | 0.0 | 0.0 | 9.5 | 0.0 | |
| Repurchase of Common Stock | 0.0 | -65.0 | -0.6 | -2.6 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | -0.3 | 0.0 | 0.0 | -8.2 | 0.0 | |
| Cash from Financing | 105.1 | 0.0 | 0.0 | -13.5 | -3.9 |
| 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 | 0.0 | 0.0 | |
| Debt Issued | 916.0 | 290.2 | 324.5 | 14.9 | 114.8 | 54.2 | 19.4 | 5.0 | -0.8 | -7.0 | |
| 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 | -35.0 | 0.0 | -9.0 | -21.0 | 0.0 | -0.6 | 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 | |
|---|---|---|---|---|---|---|
| Net Change in Cash | 89.8 | -326.9 | 331.5 | -86.6 | -140.7 | |
| Closing Cash Balance | 203.9 | 149.4 | 476.3 | 144.7 | 231.4 |
| 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 | -46.9 | -103.5 | 84.2 | -260.6 | 185.0 | 87.4 | 85.4 | 0.0 | 0.0 | 4.4 | |
| Closing Cash Balance | 149.4 | 196.3 | 299.8 | 215.6 | 476.3 | 291.3 | 203.9 | 0.0 | 0.0 | 144.1 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|---|
| Free Cash Flow | -52.3 | -2,006.4 | -749.3 | -400.1 | -617.2 | |
| Real Free Cash Flow | -75.9 | -2,006.4 | -783.3 | -445.6 | -707.9 |
| 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 | -650.3 | -580.0 | -446.4 | -351.6 | -373.4 | -120.9 | -91.6 | 0.0 | 0.0 | 39.3 | |
| Real Free Cash Flow | -650.3 | -580.0 | -446.4 | -351.6 | -382.1 | -120.9 | -99.7 | 0.0 | -11.3 | 27.0 |
