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

Heritage-Crystal Clean, Inc

HCCI

Valuace

Růst

Zdraví

Cena

$ 45.51

+0.04 (0.09%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	799.0	709.3	515.3	406.0	444.4	410.2	366.0	347.6	350.0	339.1	283.1	252.5	152.9	112.1
Cost of Revenues	576.3	496.4	352.8	321.6	349.6	323.2	276.1	267.5	280.7	290.6	234.6	213.6	124.0	30.8
Gross Profit	222.6	212.9	162.5	84.3	94.8	87.0	89.9	80.1	69.3	48.4	48.5	38.9	28.9	81.3

Revenue	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Total Revenues	192.2	193.5	241.1	172.2	156.6	139.4	169.5	123.2	117.3	105.4
Cost of Revenues	146.4	140.1	175.8	114.1	104.8	101.8	118.2	79.5	78.3	76.8
Gross Profit	45.8	53.4	65.3	58.1	51.9	37.6	51.3	43.7	39.0	28.6

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	80.1	70.8	57.0	47.1	50.2	47.7	47.4	49.8	45.3	45.6	30.3	26.2	20.7	18.7
Depreciation & Amortization	46.4	35.7	23.5	24.6	18.2	16.2	18.0	18.0	17.2	12.9	9.5	8.1	5.7	4.6
Total Operating Expenses	113.0	94.5	79.5	66.3	82.0	65.5	54.4	69.2	61.2	58.1	40.0	34.3	26.4	75.6
Operating Income	109.7	118.4	83.0	18.0	12.9	21.5	35.4	10.9	4.2	-9.7	8.5	4.6	2.5	5.6

Operating Income	TTM	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
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	20.4	17.7	24.9	17.1	15.0	13.7	18.5	13.3	13.0	12.2
Depreciation & Amortization	11.8	12.2	14.2	8.3	6.8	6.5	8.4	5.8	5.6	3.8
Total Operating Expenses	31.9	29.4	26.6	25.0	22.8	20.0	26.5	18.8	18.3	15.9
Operating Income	13.9	24.0	38.7	33.1	29.1	17.6	24.8	24.9	20.6	12.7

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	0.0	0.0	0.0	0.0
Interest Expense	6.5	3.2	0.9	1.3	0.9	1.1	1.1	2.1	1.9	0.7	0.4	0.6	0.0	0.0
Other Expense	-6.5	-3.2	-0.9	-1.3	-0.9	-1.1	10.9	-1.4	-4.0	0.4	-0.2	0.0	0.0	0.0
IBT	103.2	115.2	82.1	16.8	12.0	20.5	34.3	8.8	2.3	-10.3	8.1	4.0	2.5	5.6
Income Tax Expense	27.2	30.4	21.1	4.8	3.2	5.5	5.9	2.8	0.9	-3.5	3.4	1.7	1.0	2.4
Net Income	76.0	84.8	60.9	11.9	8.4	14.7	28.1	5.8	1.3	-7.0	4.5	2.3	1.5	3.3

Net Income	TTM	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	1.9	1.8	1.9	0.9	0.3	0.2	0.2	0.2	0.2	0.3
Other Expense	-1.9	-1.8	-1.9	-0.9	-0.3	-0.2	-0.2	-0.2	5.7	5.4
IBT	12.0	22.2	36.8	32.2	28.8	17.3	24.5	24.7	20.4	12.4
Income Tax Expense	3.3	5.6	9.3	9.0	7.7	4.5	6.4	6.1	5.3	3.2
Net Income	8.6	16.6	27.6	23.2	21.1	12.9	18.1	18.5	15.1	9.2

Per Share Data	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$3.21	$3.60	$2.60	$0.51	$0.36	$0.64	$1.24	$0.26	$0.06	$-0.38	$0.25	$0.13	$0.10	$0.26
EPS Diluted	$3.20	$3.58	$2.59	$0.51	$0.36	$0.63	$1.23	$0.26	$0.06	$-0.38	$0.24	$0.13	$0.10	$0.26
Shares Outstanding	23.7	23.5	23.4	23.3	23.2	23.0	22.7	22.3	22.1	18.6	18.2	16.9	14.3	12.6
Diluted Shares Outstanding	23.9	23.7	23.6	23.5	23.4	23.3	22.9	22.5	22.4	18.6	18.6	17.4	14.7	12.7

Per Share Data	TTM	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
EPS	$0.36	$0.70	$1.17	$0.98	$0.90	$0.55	$0.77	$0.79	$0.65	$0.39
EPS Diluted	$0.36	$0.70	$1.16	$0.98	$0.89	$0.54	$0.77	$0.79	$0.64	$0.39
Shares Outstanding	23.7	23.6	23.6	23.6	23.5	23.5	23.5	23.4	23.4	23.4
Diluted Shares Outstanding	23.9	23.9	23.7	23.7	23.6	23.6	23.6	23.6	23.6	23.5

Current Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	33.1	22.1	56.3	67.6	60.7	43.6	41.9	36.6	23.6	21.6	22.6	47.8	2.2	21.8
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	33.1	22.1	56.3	67.6	60.7	43.6	41.9	36.6	23.6	21.6	22.6	47.8	2.2	21.8
Accounts Receivable	104.7	114.4	62.5	48.5	55.6	51.7	45.5	47.5	41.6	49.9	31.2	24.0	18.1	13.5
Inventory	47.0	40.7	29.5	25.0	29.4	33.1	21.6	18.6	24.8	30.8	27.3	27.2	21.3	11.6
Other Current Assets	14.7	13.0	6.8	8.0	7.1	6.8	5.9	6.1	6.2	11.8	3.6	2.8	2.0	2.2
Total Current Assets	199.5	191.3	156.2	151.5	152.8	135.2	114.9	108.8	96.2	116.5	85.8	102.9	44.5	49.8

Current Assets	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Cash And Equivalents	33.1	35.3	22.1	25.7	73.8	71.1	56.3	75.3	67.3	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	33.1	35.3	22.1	25.7	73.8	71.1	56.3	75.3	67.3	46.7
Accounts Receivable	104.7	113.1	114.4	118.7	80.3	70.0	62.5	60.3	59.4	52.6
Inventory	47.0	47.3	40.7	42.5	36.2	30.2	29.5	27.9	26.0	25.5
Other Current Assets	14.7	10.8	13.0	15.0	4.4	6.0	6.8	9.0	5.1	5.6
Total Current Assets	199.5	206.5	191.3	203.1	195.8	178.4	156.2	173.6	158.8	132.8

Long-Term Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	388.8	373.1	274.3	255.1	268.7	163.8	151.4	154.2	154.5	159.2	104.5	90.2	83.1	37.1
Goodwill	112.2	112.2	49.7	35.5	33.0	34.1	31.6	31.5	27.3	19.3	9.7	1.8	1.8	0.0
Intangible Assets	97.1	102.3	45.9	19.6	16.9	14.7	16.7	19.8	22.2	24.8	16.1	4.6	4.5	2.7
Long-Term Investments	-60.8	15.2	-31.1	-23.1	-24.2	-23.8	-23.3	-23.0	-23.2	-22.0	-9.2	-18.7	0.0	0.0
Other Long-Term Assets	15.2	-57.2	0.7	1.9	7.1	9.3	13.8	17.7	20.4	19.5	8.2	17.9	0.3	-0.7
Total Long-Term Assets	613.3	602.9	370.6	310.2	318.6	212.6	199.7	205.5	204.1	203.3	130.2	96.5	107.9	39.8
Total Assets	812.8	794.2	526.9	461.7	471.3	347.8	314.7	314.3	300.3	319.8	216.0	199.4	152.4	89.6

Long-Term Assets	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Net Property, Plant & Equipment	388.8	377.3	373.1	376.5	285.8	288.0	274.3	261.8	256.9	254.8
Goodwill	112.2	112.2	112.2	133.1	49.7	49.7	49.7	48.2	35.5	35.5
Intangible Assets	97.1	99.7	102.3	43.4	44.6	44.7	45.9	20.5	17.8	18.5
Long-Term Investments	-60.8	0.0	15.2	3.0	3.0	-31.5	0.0	-27.3	-29.8	-24.5
Other Long-Term Assets	15.2	-45.1	0.0	29.0	-31.5	0.7	0.7	0.7	0.8	0.7
Total Long-Term Assets	613.3	604.5	602.9	556.0	383.7	383.0	370.6	331.3	311.0	309.5
Total Assets	812.8	811.0	794.2	759.0	579.5	561.4	526.9	504.8	469.8	442.3

Current Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	52.6	55.1	36.2	29.7	38.1	32.6	25.6	31.0	25.1	32.5	18.3	16.5	21.3	10.1
Short-Term Debt	28.5	27.3	20.1	19.2	20.4	6.1	0.0	6.9	6.7	5.3	2.9	1.8	1.1	0.0
Other Current Liabilities	23.1	30.9	26.9	22.2	29.7	11.1	14.9	3.2	3.6	6.0	6.9	5.1	5.5	4.3
Current Liabilities	107.5	115.8	85.3	73.0	90.4	50.0	40.4	54.2	43.5	53.0	29.4	24.4	30.0	14.4

Current Liabilities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Accounts Payable	52.6	54.5	55.1	56.8	45.0	43.1	36.2	32.3	32.2	31.0
Short-Term Debt	28.5	33.3	27.3	126.0	22.6	21.6	20.1	21.8	20.8	19.0
Other Current Liabilities	19.9	19.9	30.9	42.4	27.3	32.0	26.9	33.8	22.6	20.6
Current Liabilities	107.5	118.1	115.8	227.8	97.6	99.2	85.3	90.2	77.9	72.9

Long-Term Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	187.9	190.1	65.0	90.0	98.1	29.0	28.7	56.5	64.2	73.9	18.1	19.1	20.8	0.0
Capital Leases	131.9	128.0	85.2	79.5	89.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	60.8	57.2	31.1	21.2	17.2	14.5	9.6	5.3	2.7	5.5	9.2	6.1	23.1	1.7
Total Liabilities	356.9	364.0	184.8	184.2	205.7	93.6	78.7	116.0	110.4	132.4	56.7	50.0	73.9	16.0

Long-Term Liabilities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Long-Term Debt	187.9	186.0	190.1	94.0	70.4	72.2	65.0	59.9	57.9	57.6
Capital Leases	131.9	129.9	128.0	120.7	93.0	93.8	85.2	81.7	78.7	76.6
Def. Tax Liability	60.8	60.3	57.2	34.5	32.1	31.5	31.1	27.3	29.8	24.5
Total Liabilities	356.9	365.0	364.0	357.1	202.2	205.0	184.8	182.3	165.8	155.0

Total Common Equity	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.1	0.1
Retained Earnings	247.1	221.8	137.1	76.1	64.2	55.8	41.4	12.2	6.4	5.1	12.1	7.6	5.3	3.9
Comprehensive Income	-0.3	-0.4	-0.2	0.0	0.0	-108.4	-95.7	0.0	-67.6	-54.4	-44.2	-35.8	-29.0	-24.1
Total Common Equity	455.9	430.2	342.1	277.5	265.0	253.6	235.2	197.5	189.2	186.5	158.4	149.4	78.6	73.5

Total Common Equity	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Common Stock	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	247.1	238.4	221.8	194.3	171.1	149.9	137.1	118.9	100.4	85.3
Comprehensive Income	-0.3	-0.4	-0.4	-0.2	-0.2	-0.1	-0.2	-0.1	-141.3	-139.6
Total Common Equity	455.9	446.0	430.2	401.9	377.3	356.5	342.1	322.6	304.0	287.3

Other		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		216.4	217.4	85.2	109.1	118.5	29.0	28.7	63.5	70.9	79.2	21.0	20.9	21.9	0.0
Book Value		455.9	430.2	342.1	277.5	265.6	254.2	235.9	198.3	189.8	187.4	159.3	149.4	78.6	73.5

Other		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		455.9	446.0	430.2	401.9	377.3	356.5	342.1	322.6	304.0	287.3

Cash Flow From Operating Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	76.0	84.8	60.9	11.9	8.7	15.0	28.4	6.0	1.4	-6.9	4.6	2.3	1.5	3.3
Depreciation & Amortization	46.4	35.7	23.5	24.6	18.2	16.2	18.0	18.0	17.2	12.9	9.5	8.1	5.7	4.6
Stock-Based Compensation	4.7	5.0	5.7	3.2	4.0	4.4	3.0	1.9	0.9	0.6	1.4	1.1	1.1	0.6
Change Working Capital	-30.4	-34.8	-10.7	4.0	6.5	-11.4	-7.7	6.7	-5.1	3.8	-3.9	-11.3	-6.6	-2.2
Change In Accounts Receivable	-2.1	-28.8	-14.4	5.9	-5.1	-5.9	1.6	-6.3	3.5	3.8	-7.8	-7.4	-4.0	-2.3
Change In Accounts Payable	0.1	11.6	5.5	-6.6	3.9	6.0	-4.9	7.9	-7.6	1.6	0.2	2.9	6.0	2.0
Change In Inventories	-10.8	-11.2	-4.5	4.4	4.0	-11.2	-3.1	4.6	-3.4	-1.7	1.7	-6.0	-9.3	-1.8
Other Non-cash Items	-8.8	-7.8	1.6	-3.5	13.2	0.9	-1.7	2.9	13.8	7.8	0.5	1.2	0.6	0.8
Cash from Operations	100.3	92.6	91.0	44.8	53.3	30.1	45.3	38.1	28.9	14.7	15.4	2.6	4.9	7.9

Cash Flow From Operating Activities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Net Income	8.6	16.6	27.6	23.2	21.1	12.9	18.1	18.5	15.1	9.2
Depreciation & Amortization	11.8	12.2	14.2	8.3	6.8	6.5	8.4	5.8	5.6	3.8
Stock-Based Compensation	1.2	1.3	0.8	1.4	1.3	1.5	1.8	1.0	1.7	1.2
Change Working Capital	-2.7	-7.0	-4.7	-16.0	-17.2	3.1	-4.9	-1.4	-2.3	-2.2
Change In Accounts Receivable	6.7	1.7	2.2	-12.8	-10.5	-7.7	-1.5	-1.4	-6.9	-4.6
Change In Accounts Payable	-1.3	-2.1	-3.5	7.0	1.9	6.2	3.2	0.1	0.8	1.3
Change In Inventories	0.3	-6.6	1.7	-6.2	-6.0	-0.7	-1.7	-1.8	-0.4	-0.6
Other Non-cash Items	1.7	-0.5	-11.1	1.0	2.1	0.2	0.7	0.4	-0.3	0.9
Cash from Operations	21.2	25.7	34.2	19.2	14.6	24.6	27.9	21.8	25.1	16.2

Cash Flow From Investing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-58.7	-47.7	-24.1	-23.7	-31.3	-22.8	-14.4	-15.9	-19.7	-20.4	-18.4	-23.2	-43.4	-13.0
Acquisitions	-156.9	-159.9	-45.5	-10.0	-3.5	-4.8	0.0	-3.4	0.0	-86.9	-21.2	0.0	-2.3	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	1.8	0.3	1.8	1.2	0.0	0.1	4.4	0.4	1.2	0.1	0.0	0.1	0.0	0.0
Cash from Investing	-213.7	-207.3	-67.9	-32.5	-34.8	-27.5	-10.0	-18.9	-18.5	-107.1	-39.6	-23.1	-45.6	-13.0

Cash Flow From Investing Activities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Capital Expenditure	-17.0	-9.9	-23.5	-8.2	-6.8	-9.1	-12.0	-1.1	-5.5	-5.4
Acquisitions	0.0	0.0	1.0	-157.9	0.0	0.0	-34.2	-11.4	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	0.3	1.3	0.1	0.1	-2.9	-9.1	0.2	0.1	1.4	0.1
Cash from Investing	-16.7	-8.7	-22.4	-166.0	-9.7	-9.1	-46.1	-12.4	-4.1	-5.3

Cash Flow From Financing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-11.7	-4.7	-32.2	-1.3	0.0	0.0	-68.2	-6.7	-8.3	-35.5	-2.0	-29.2	0.0	0.0
Debt Issued	135.1	136.9	8.3	-8.0	89.4	0.3	33.5	-0.7	0.0	93.7	2.1	28.2	21.9	0.0
Issuance of Common Stock	0.6	0.5	0.5	0.5	0.5	0.4	0.4	0.4	0.5	33.8	0.4	65.9	0.3	25.7
Repurchase of Common Stock	-2.1	-1.4	-1.9	-1.1	-1.4	-1.0	-0.4	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	-39.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	88.1	86.0	-0.8	-3.5	-0.4	-0.2	77.6	0.1	-0.5	93.1	0.6	29.3	20.9	0.0
Cash from Financing	72.8	80.4	-34.5	-5.4	-1.3	-0.8	-30.0	-6.2	-8.3	91.4	-0.9	66.0	21.1	25.7

Cash Flow From Financing Activities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Debt Repaid	0.0	0.0	-1.7	-1.3	-0.9	-0.8	-0.6	-0.6	-0.5	-30.4
Debt Issued	-2.9	1.9	-0.9	128.3	0.1	9.4	4.1	3.7	2.6	-2.1
Issuance of Common Stock	0.2	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Repurchase of Common Stock	0.0	-2.1	0.0	0.0	-1.4	0.0	-0.3	-0.9	0.0	-0.7
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-26.8	-32.4	0.0	0.0
Other Financing Activities	-6.8	-3.7	-13.9	99.9	0.0	0.0	26.8	32.4	0.0	-0.8
Cash from Financing	-6.8	-3.7	-15.5	98.7	-2.2	-0.6	-0.9	-1.4	-0.4	-31.8

Cash position		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-40.7	-34.2	-11.3	6.9	17.1	1.7	5.3	13.0	2.1	-1.1	-25.1	45.6	-19.6	20.7
Closing Cash Balance		33.1	22.1	56.3	67.6	60.7	43.6	41.9	36.6	23.6	21.6	22.6	47.8	2.2	21.8

Cash position		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Net Change in Cash		-2.2	13.3	-3.7	-48.0	2.7	14.8	-19.0	8.0	20.6	-20.9
Closing Cash Balance		33.1	35.3	22.1	25.7	73.8	71.1	56.3	75.3	67.3	46.7

Free Cash Flow		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		41.6	44.9	67.0	21.1	22.0	7.3	30.9	22.2	9.1	-5.7	-3.0	-20.5	-38.5	-5.1
Real Free Cash Flow		36.9	39.9	61.3	17.9	18.0	2.9	27.9	20.3	8.2	-6.3	-4.4	-21.6	-39.5	-5.7

Free Cash Flow		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Free Cash Flow		4.2	15.7	10.7	11.0	7.8	15.4	15.9	20.7	19.6	10.8
Real Free Cash Flow		3.0	14.5	9.8	9.6	6.5	14.0	14.1	19.6	18.0	9.6