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

Earthstone Energy, Inc.

ESTE

Valuace

100

Růst

100

Zdraví

Cena

$ 21.17

+0.10 (0.47%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	1,753.9	1,695.2	419.6	144.5	191.3	165.4	108.1	42.3	47.8	48.0	11.4	11.7	8.2	7.3
Cost of Revenues	730.5	655.4	182.1	135.0	109.8	76.2	62.6	43.2	50.1	31.2	6.5	4.5	3.5	3.0
Gross Profit	1,023.4	1,039.8	237.5	9.6	81.5	89.2	45.4	-0.9	-2.3	16.7	4.8	7.2	4.7	4.3

Revenue	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Total Revenues	475.8	370.0	413.1	495.0	531.5	472.6	196.2	144.0	110.4	89.7
Cost of Revenues	41.2	229.4	231.9	228.0	206.9	151.2	69.3	51.6	47.3	43.0
Gross Profit	434.6	140.6	181.3	266.9	324.6	321.4	126.9	92.4	63.1	46.7

Operating Income	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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	97.7	74.2	41.9	28.2	27.6	28.2	27.1	12.7	10.3	7.9	2.6	2.1	1.5	1.8
Depreciation & Amortization	457.3	297.0	111.3	96.4	67.0	47.6	36.9	25.9	31.2	18.4	2.0	1.1	1.2	1.2
Total Operating Expenses	330.5	79.3	43.3	29.3	28.5	29.0	27.5	18.3	10.4	8.0	2.8	3.4	2.8	3.2
Operating Income	629.3	966.1	190.1	-84.6	55.1	44.1	-49.9	-46.0	-149.2	-10.6	2.0	3.9	1.8	1.1

Operating Income	TTM	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
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	26.5	20.0	17.6	33.6	14.2	14.1	12.3	16.7	7.7	9.2
Depreciation & Amortization	123.1	110.0	114.1	110.1	78.0	66.3	45.1	28.9	27.1	26.0
Total Operating Expenses	250.6	26.7	18.7	34.5	17.2	14.8	12.8	16.9	8.3	9.5
Operating Income	185.3	162.1	159.2	122.7	320.4	307.0	103.3	73.6	54.9	37.1

Net Income	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.0	0.1
Interest Expense	103.1	66.8	10.8	5.2	6.6	2.9	2.7	1.3	0.7	0.6	0.0	0.0	0.0	0.0
Other Expense	-90.0	-191.1	-126.7	-10.2	-51.9	40.3	-76.4	-33.5	-129.6	-14.9	0.0	0.1	0.0	0.1
IBT	539.3	775.0	63.4	-29.5	3.2	97.7	-61.1	-54.0	-143.1	-6.7	2.1	3.9	1.8	1.2
Income Tax Expense	60.5	124.4	1.9	-0.1	1.7	2.5	-16.4	0.5	-26.4	22.1	0.3	0.7	0.2	0.1
Net Income	454.4	650.6	61.5	-29.4	1.6	42.3	-12.5	-54.5	-116.7	-28.8	1.8	3.3	1.6	1.0

Net Income	TTM	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	34.2	22.1	22.9	23.9	21.0	16.6	5.3	3.1	3.1	2.4
Other Expense	-79.2	-61.6	-54.4	105.2	39.4	-66.3	-156.8	-1.1	-32.5	-51.1
IBT	106.1	100.5	104.8	227.9	359.8	240.7	-53.4	71.3	19.3	-16.3
Income Tax Expense	-18.9	18.1	18.6	42.7	60.5	22.7	-1.5	2.2	0.5	-0.5
Net Income	125.0	58.0	86.2	185.2	299.3	218.0	-51.9	39.8	10.4	-8.9

Per Share Data	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$4.29	$7.36	$1.30	$-0.98	$0.05	$1.50	$-0.53	$-2.92	$-8.43	$-3.11	$1.03	$1.92	$0.94	$0.60
EPS Diluted	$4.21	$6.75	$1.23	$-0.98	$0.05	$1.50	$-0.53	$-2.92	$-8.43	$-3.11	$1.03	$1.92	$0.94	$0.60
Shares Outstanding	106.3	88.3	47.2	29.9	29.0	28.2	23.6	18.7	13.8	9.3	1.7	1.7	1.7	1.7
Diluted Shares Outstanding	108.3	96.3	50.0	29.9	29.4	28.2	23.6	18.7	13.8	9.3	1.7	1.7	1.7	1.7

Per Share Data	TTM	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
EPS	$1.18	$0.55	$0.81	$1.75	$2.84	$2.78	$-0.82	$0.76	$0.21	$-0.20
EPS Diluted	$1.15	$0.54	$0.80	$1.72	$2.74	$2.13	$-0.82	$0.72	$0.20	$-0.20
Shares Outstanding	106.3	106.2	106.0	105.8	105.3	78.3	63.4	52.4	49.2	44.1
Diluted Shares Outstanding	108.3	107.3	107.5	107.9	109.3	102.4	63.4	55.4	52.7	44.1

Current Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	16.6	-6.4	4.0	1.5	13.8	0.4	23.0	10.2	23.3	100.4	2.2	6.8	4.1	4.9
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	16.6	-6.4	4.0	1.5	13.8	0.4	23.0	10.2	23.3	100.4	2.2	6.8	4.1	4.9
Accounts Receivable	209.9	196.1	53.5	24.2	35.7	17.8	22.8	16.7	18.5	23.4	3.4	2.5	2.0	1.4
Inventory	1.5	37.7	-53.5	-24.2	-35.7	0.0	1.2	0.0	0.5	1.6	0.4	0.0	0.0	0.0
Other Current Assets	40.3	18.9	57.4	33.2	46.4	45.3	0.2	0.4	3.7	3.6	0.0	0.7	0.5	0.7
Total Current Assets	268.4	246.3	61.4	34.7	60.3	63.6	47.1	27.3	45.9	129.0	6.4	10.0	6.6	7.1

Current Assets	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Cash And Equivalents	16.6	49.5	-6.4	-6.4	-4.2	-2.6	0.5	4.0	0.4	0.5
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	16.6	49.5	-6.4	-6.4	-4.2	-2.6	0.5	4.0	0.4	0.5
Accounts Receivable	0.0	0.0	0.0	196.1	217.3	252.5	110.2	53.5	48.1	39.9
Inventory	1.5	-135.6	20.8	37.7	4.2	2.6	0.0	0.0	0.0	0.0
Other Current Assets	251.8	162.4	200.3	18.9	34.0	17.0	6.3	3.9	1.6	2.2
Total Current Assets	268.4	211.9	200.3	246.3	251.3	269.4	116.9	61.4	50.2	42.6

Long-Term Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	4,858.8	3,666.7	1,460.9	968.8	1,045.3	900.4	768.5	270.9	200.3	298.1	28.2	16.2	14.2	12.3
Goodwill	0.0	0.0	0.0	0.0	17.6	17.6	17.6	17.6	17.5	23.0	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	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	19.4	24.4	34.0	1.7	2.3	22.8	1.2	0.7	1.2	1.3	0.1	0.0	0.0	0.0
Total Long-Term Assets	4,878.2	3,691.1	1,495.0	970.5	1,065.3	940.8	787.3	289.2	219.0	322.4	28.3	16.2	14.2	12.3
Total Assets	5,146.6	3,937.4	1,556.4	1,005.3	1,125.5	1,004.3	834.4	316.5	264.9	451.4	34.7	26.2	20.8	19.4

Long-Term Assets	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Net Property, Plant & Equipment	4,858.8	3,813.9	3,765.7	3,666.7	3,619.2	2,964.6	2,139.6	1,460.9	1,364.7	1,223.5
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	19.4	94.6	17.5	24.4	21.7	56.9	64.7	34.0	10.1	11.5
Total Long-Term Assets	4,878.2	3,908.5	3,783.2	3,691.1	3,641.0	3,021.5	2,204.3	1,495.0	1,374.8	1,235.1
Total Assets	5,146.6	4,120.4	3,983.5	3,937.4	3,892.3	3,291.0	2,321.3	1,556.4	1,425.0	1,277.7

Current Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	62.0	91.8	31.4	6.2	25.3	26.5	33.5	11.9	11.6	28.8	1.6	0.8	0.5	0.2
Short-Term Debt	2.3	1.6	0.7	0.8	0.8	48.5	14.4	1.6	6.1	16.9	0.0	0.0	0.0	0.0
Other Current Liabilities	74.1	282.8	50.2	4.0	62.6	3.7	16.4	20.8	15.4	21.4	4.0	2.6	1.2	1.8
Current Liabilities	576.0	376.3	150.6	55.5	100.2	81.9	68.9	38.8	48.6	88.5	5.6	3.4	1.7	2.0

Current Liabilities	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Accounts Payable	62.0	46.2	40.1	91.8	75.2	80.4	69.7	31.4	33.6	25.6
Short-Term Debt	2.3	18.3	1.8	1.6	1.7	0.9	0.7	0.7	0.7	0.8
Other Current Liabilities	481.5	299.4	332.0	282.8	313.3	351.3	315.1	50.2	69.5	58.8
Current Liabilities	576.0	382.7	385.0	376.3	390.2	432.5	385.6	150.6	155.2	131.3

Long-Term Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,726.9	1,058.6	321.3	116.8	172.6	78.8	25.0	12.7	11.2	11.2	4.0	0.0	0.0	0.0
Capital Leases	7.1	6.4	2.0	2.7	3.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	193.3	138.3	15.7	14.5	15.2	13.5	10.5	15.8	0.0	29.3	3.0	2.7	2.3	2.2
Total Liabilities	2,564.7	1,613.4	510.1	189.7	289.8	177.8	108.7	75.1	65.1	134.9	14.4	7.9	5.8	5.9

Long-Term Liabilities	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Long-Term Debt	1,726.9	1,026.2	996.5	1,058.6	1,177.1	934.5	626.0	321.3	279.6	242.9
Capital Leases	7.1	23.0	6.4	6.4	4.2	2.6	2.5	2.0	2.1	2.3
Def. Tax Liability	193.3	174.6	156.9	138.3	93.3	36.3	14.4	15.7	13.8	13.3
Total Liabilities	2,564.7	1,628.6	1,575.7	1,613.4	1,717.8	1,471.6	1,079.0	510.1	475.1	410.0

Total Common Equity	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	472.7	292.7	-159.8	-195.3	-181.7	-182.5	-224.8	-212.3	-157.8	-41.1	-2.5	-4.3	-7.6	-9.2
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	-129.7	-120.1	-147.0	-120.9	0.0	-28.1	-26.2	0.0	-24.0
Total Common Equity	1,821.4	1,639.3	558.5	344.9	345.6	334.6	279.2	241.5	199.9	316.5	20.3	18.3	15.1	13.5

Total Common Equity	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	472.7	411.3	353.3	292.7	163.1	-48.4	-193.3	-159.8	-199.5	-210.0
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	1,821.4	1,757.1	1,697.4	1,639.3	1,545.3	1,278.0	773.9	558.5	491.3	416.9

Other		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,729.2	1,060.3	322.0	117.7	173.4	78.8	25.0	14.3	11.2	11.2	4.0	0.0	0.0	0.0
Book Value		2,581.9	2,324.0	1,046.3	815.5	835.8	826.5	725.7	241.5	199.9	316.5	20.3	18.3	15.1	13.5

Other		3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Total Debt		760.5	734.7	710.4	684.7	629.2	541.3	468.4	487.8	458.6	450.8
Book Value		1,821.4	1,757.1	1,697.4	1,639.3	1,545.3	1,278.0	773.9	558.5	491.3	416.9

Cash Flow From Operating Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	441.0	650.6	61.5	-29.4	1.6	95.2	-44.7	-54.5	-116.7	-28.8	1.8	3.3	1.6	1.0
Depreciation & Amortization	645.6	301.8	222.3	100.8	111.2	47.6	36.9	25.9	31.2	18.4	2.0	1.1	1.2	1.2
Stock-Based Compensation	47.2	35.4	21.0	10.1	8.6	7.1	6.6	3.3	136.3	0.2	0.2	0.1	0.1	0.1
Change Working Capital	27.8	-13.8	-1.5	-5.7	-13.0	23.0	-3.0	-13.5	-35.5	47.9	-0.5	0.2	-0.2	0.2
Change In Accounts Receivable	84.7	-168.3	-19.1	11.9	-18.0	-8.2	0.4	3.8	9.2	-5.3	-0.9	-0.5	-0.6	0.4
Change In Accounts Payable	-67.1	68.7	9.3	0.5	-10.4	1.1	-0.3	-9.2	-30.9	28.4	0.5	0.7	0.2	0.0
Change In Inventories	-15.3	0.0	6.0	-8.5	7.1	31.5	-3.2	2.7	-8.0	6.9	0.0	-0.7	-0.2	0.0
Other Non-cash Items	-184.0	-77.7	-74.2	56.5	16.1	-73.0	71.6	40.0	0.7	16.0	0.2	0.2	-0.1	0.2
Cash from Operations	1,077.6	1,018.9	230.9	131.5	126.2	102.4	51.0	1.7	-10.4	75.8	3.9	5.3	2.6	2.7

Cash Flow From Operating Activities	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Net Income	87.2	82.4	86.2	185.2	299.3	218.0	-51.9	69.1	18.8	-15.8
Depreciation & Amortization	123.1	110.0	110.8	301.8	90.9	66.5	34.3	28.9	27.1	26.0
Stock-Based Compensation	14.5	7.8	4.6	20.3	10.1	2.7	2.3	10.4	2.9	4.4
Change Working Capital	17.8	7.2	8.6	-5.8	40.0	-27.0	-21.0	3.2	-7.7	4.4
Change In Accounts Receivable	0.2	28.3	35.0	21.2	-5.2	-135.6	-48.7	-6.8	-8.1	1.2
Change In Accounts Payable	18.7	-9.0	-53.0	-23.7	21.0	49.7	21.8	3.2	-2.3	3.0
Change In Inventories	0.0	-15.3	0.0	0.0	0.0	0.0	0.0	2.6	1.8	3.4
Other Non-cash Items	23.9	-6.7	29.5	-230.7	-131.9	-27.3	120.6	-30.1	12.4	36.7
Cash from Operations	285.1	218.4	258.3	315.7	365.5	254.7	83.0	83.6	53.9	55.1

Cash Flow From Investing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-1,620.4	-2,017.8	-427.2	-88.2	-204.8	-182.7	-121.0	-28.5	-70.1	-103.2	-12.4	-7.9	-3.4	-1.6
Acquisitions	-2,448.3	-1,523.8	0.0	0.0	0.0	0.0	0.0	-31.3	0.0	-4.2	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	2,529.0	1,573.4	1.0	0.4	4.2	6.0	34.7	0.0	3.5	0.0	0.0	5.4	0.0	0.0
Cash from Investing	-1,539.7	-1,968.2	-426.2	-87.8	-200.6	-176.8	-86.3	-59.9	-66.6	-107.4	-12.4	-2.5	-3.4	-1.6

Cash Flow From Investing Activities	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Capital Expenditure	-1,014.0	-251.1	-182.6	-172.7	-628.0	-836.3	-380.7	-120.8	-90.0	-72.6
Acquisitions	-848.4	-75.3	-0.7	-1,523.8	-483.0	-711.1	-324.2	0.0	-52.6	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	849.7	129.6	2.6	1,547.2	509.1	711.1	324.2	0.0	53.4	0.2
Cash from Investing	-1,012.7	-196.9	-180.8	-149.3	-601.9	-836.3	-380.7	-120.8	-89.2	-72.4

Cash Flow From Financing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-4,157.7	-3,146.5	-539.2	-191.2	-143.9	-103.0	-74.3	-38.5	0.0	-10.8	0.0	0.0	0.0	0.0
Debt Issued	4,708.1	3,884.9	743.5	135.5	238.5	156.8	85.0	41.7	11.2	18.0	4.0	0.0	0.0	0.0
Issuance of Common Stock	279.3	279.3	76.6	0.0	0.0	0.0	39.4	47.1	0.0	106.9	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-52.7	-49.8	-4.1	-0.8	-1.1	-1.5	-0.7	0.0	0.0	0.0	0.0	-0.1	-0.1	-0.2
Dividends Paid	0.0	0.0	-76.6	0.0	0.0	0.0	-85.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	4,409.7	3,862.3	741.2	136.0	232.8	156.3	168.6	36.5	-0.1	10.6	4.0	0.0	0.0	0.0
Cash from Financing	478.7	945.3	197.9	-56.0	87.8	51.8	48.1	45.1	-0.1	106.7	4.0	-0.1	-0.1	-0.2

Cash Flow From Financing Activities	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Debt Repaid	0.0	0.0	0.0	-869.1	-880.8	-1,118.3	-278.3	-198.7	-106.8	-165.1
Debt Issued	684.6	46.3	-62.0	750.7	1,124.2	1,426.9	583.0	240.2	143.5	182.8
Issuance of Common Stock	0.0	0.0	0.0	279.3	53.6	279.3	249.5	76.6	61.8	0.0
Repurchase of Common Stock	-1.0	-0.8	-6.3	-44.6	-0.6	-0.7	-3.9	-0.7	-0.6	-0.7
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-249.5	-163.8	-81.8	0.0
Other Financing Activities	694.7	28.0	-77.6	468.0	1,064.2	1,420.9	576.3	327.5	162.7	182.1
Cash from Financing	694.7	28.0	-77.6	-166.4	236.4	581.2	294.2	40.8	35.3	16.3

Cash position		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		235.4	0.0	2.5	-12.3	13.4	-22.6	12.8	-13.1	-77.2	75.0	-4.6	2.7	-0.9	0.8
Closing Cash Balance		16.6	4.0	4.0	1.5	13.8	0.4	23.0	10.2	23.3	100.4	2.2	6.8	4.1	4.9

Cash position		3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Net Change in Cash		-32.9	268.4	0.0	0.0	0.0	-0.5	-3.5	3.6	0.0	-1.0
Closing Cash Balance		16.6	49.5	0.0	0.0	0.0	0.0	0.5	4.0	0.4	0.5

Free Cash Flow		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-542.8	-998.9	-196.3	43.3	-78.5	-80.3	-70.1	-26.8	-80.6	-27.4	-8.6	-2.6	-0.7	1.0
Real Free Cash Flow		-590.1	-1,034.3	-217.4	33.2	-87.2	-87.4	-76.7	-30.1	-216.9	-27.6	-8.7	-2.7	-0.8	1.0

Free Cash Flow		3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Free Cash Flow		-728.8	-32.7	75.7	143.0	-262.6	-581.6	-297.7	-37.3	-36.1	-17.5
Real Free Cash Flow		-743.4	-40.5	71.1	122.7	-272.7	-584.3	-300.0	-47.6	-39.0	-21.9