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

Holly Energy Partners, L.P.

HEP

Valuace

Růst

Zdraví

Cena

$ 20.45

-0.16 (-0.78%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	583.9	547.5	494.5	497.8	532.8	506.2	454.4	402.0	358.9	332.5	305.2	292.6	213.5	182.1
Cost of Revenues	317.0	309.7	264.3	247.3	258.7	244.9	216.9	194.4	166.2	167.0	164.9	146.7	62.2	52.9
Gross Profit	267.0	237.8	230.2	250.6	274.1	261.3	237.5	207.6	192.7	165.6	140.3	145.9	151.3	129.2

Revenue	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Total Revenues	158.4	139.8	143.3	142.5	149.0	135.8	120.2	118.5	122.6	126.2
Cost of Revenues	82.8	79.0	76.8	78.3	85.7	80.9	64.8	66.2	64.6	67.1
Gross Profit	75.6	60.7	66.5	64.2	63.3	54.9	55.4	52.3	58.0	59.2

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	22.4	17.0	12.6	10.0	10.3	11.0	14.3	12.5	12.6	10.8	11.7	7.6	6.6	7.7
Depreciation & Amortization	145.8	91.1	53.4	99.6	96.7	98.5	79.3	70.4	62.9	62.2	65.4	57.5	33.2	30.7
Total Operating Expenses	22.4	17.0	12.6	10.0	10.3	11.0	14.3	12.5	12.6	10.8	11.7	7.6	39.7	38.4
Operating Income	244.6	220.8	206.5	158.3	177.8	250.3	223.2	195.1	180.2	154.8	128.6	138.3	111.6	90.7

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	7.9	5.5	4.6	4.3	3.8	4.7	4.3	3.0	3.8	2.8
Depreciation & Amortization	58.4	25.9	24.3	37.2	25.2	29.8	16.3	21.9	21.8	25.0
Total Operating Expenses	7.9	5.5	4.6	4.3	3.8	4.7	4.3	3.0	3.8	2.8
Operating Income	67.6	55.2	61.9	59.9	42.2	50.2	51.1	49.3	54.1	56.3

Net Income	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	91.2	91.4	29.9	10.6	5.5	2.1	0.5	0.4	0.5	0.0	0.2	0.0	0.0	0.0
Interest Expense	105.3	82.6	53.8	59.4	76.8	71.9	58.4	52.6	37.4	36.1	46.2	45.2	36.0	34.0
Other Expense	4.9	9.3	19.4	21.1	55.3	5.9	37.0	14.9	5.3	-4.6	4.7	0.4	2.6	2.4
IBT	249.6	230.0	225.9	179.4	233.1	186.4	202.2	157.9	148.6	114.0	86.4	91.5	78.2	59.2
Income Tax Expense	0.0	0.1	0.0	0.2	0.0	0.0	0.2	0.3	0.2	0.2	0.3	0.4	0.2	0.3
Net Income	239.3	216.8	214.9	170.5	224.9	178.8	195.0	147.6	137.2	105.5	79.4	90.0	78.0	58.9

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	20.3	20.4	20.4	30.2	24.2	24.3	12.6	9.9	6.8	6.6
Interest Expense	27.3	26.4	26.0	25.6	23.0	20.3	13.6	13.2	13.4	13.9
Other Expense	-2.7	-2.4	-1.5	11.6	2.8	9.5	2.7	3.7	3.8	8.9
IBT	64.9	52.8	60.3	71.5	45.0	59.7	53.8	49.8	51.3	57.9
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Income	63.0	50.2	57.5	68.5	42.0	56.8	49.6	45.6	49.2	55.7

Per Share Data	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$1.89	$2.06	$2.03	$1.61	$2.13	$1.70	$2.28	$1.69	$1.60	$1.20	$0.88	$1.29	$1.38	$1.33
EPS Diluted	$1.89	$2.06	$2.03	$1.61	$2.13	$1.70	$2.28	$1.69	$1.60	$1.20	$0.88	$1.29	$1.38	$1.33
Shares Outstanding	126.4	105.4	105.4	105.4	105.4	104.9	70.3	59.9	58.7	58.7	58.2	55.7	45.7	44.2
Diluted Shares Outstanding	126.4	105.4	105.4	105.4	105.4	104.9	70.3	59.9	58.7	58.7	58.2	55.7	45.7	44.2

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	$0.50	$0.40	$0.45	$0.54	$0.33	$0.45	$0.49	$0.43	$0.46	$0.53
EPS Diluted	$0.50	$0.40	$0.45	$0.54	$0.33	$0.45	$0.49	$0.43	$0.46	$0.53
Shares Outstanding	126.4	126.4	126.4	126.4	126.4	126.4	109.6	105.4	105.4	105.4
Diluted Shares Outstanding	126.4	126.4	126.4	126.4	126.4	126.4	109.6	105.4	105.4	105.4

Current Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	11.2	10.9	14.4	22.0	13.3	3.0	7.8	3.7	15.0	2.8	6.4	5.2	3.3	0.4
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	11.2	10.9	14.4	22.0	13.3	3.0	7.8	3.7	15.0	2.8	6.4	5.2	3.3	0.4
Accounts Receivable	106.9	79.8	68.9	62.5	68.4	59.1	64.3	50.4	41.1	40.1	34.7	38.7	34.1	22.5
Inventory	-217.5	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 Current Assets	110.6	12.4	11.0	9.5	7.6	4.3	2.3	2.9	5.1	4.4	3.9	3.6	2.6	0.8
Total Current Assets	11.2	103.1	94.3	94.0	89.4	66.5	74.4	57.0	61.1	47.3	45.0	47.6	40.0	23.7

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	11.2	7.8	7.1	10.9	15.6	14.9	15.0	14.4	12.8	19.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.6	3.7	0.0
Total Cash & ST Investments	11.2	7.8	7.1	10.9	15.6	14.9	15.0	14.4	12.8	19.6
Accounts Receivable	106.9	84.3	86.7	79.8	87.6	72.6	59.5	68.9	53.6	61.1
Inventory	-217.5	-96.3	-185.4	0.0	-97.4	-84.5	0.0	0.0	0.0	0.0
Other Current Assets	221.2	11.9	197.3	12.4	9.8	12.0	11.7	11.0	8.2	9.3
Total Current Assets	11.2	7.8	7.1	103.1	15.6	14.9	86.2	94.3	74.6	89.9

Long-Term Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,364.6	1,391.2	1,331.3	1,453.7	1,470.4	1,538.7	1,569.5	1,328.4	1,049.9	980.5	957.8	960.5	536.4	435.0
Goodwill	342.8	342.8	223.7	234.7	270.3	270.3	266.7	256.5	256.5	256.5	256.5	256.5	256.5	49.1
Intangible Assets	51.7	59.3	73.3	87.3	101.3	115.3	129.5	66.9	73.8	80.7	87.7	94.6	101.5	108.5
Long-Term Investments	267.3	810.3	425.7	286.9	255.0	83.8	85.3	165.6	79.4	24.5	24.7	25.0	25.3	25.4
Other Long-Term Assets	559.2	40.8	17.6	11.1	12.9	27.9	28.8	9.9	13.7	12.1	10.8	9.9	7.2	1.6
Total Long-Term Assets	2,585.6	2,644.4	2,071.6	2,073.6	2,109.9	2,036.1	2,079.7	1,827.3	1,473.3	1,354.2	1,337.5	1,346.5	927.0	619.6
Total Assets	2,707.4	2,747.5	2,165.9	2,167.6	2,199.2	2,102.5	2,154.1	1,884.2	1,534.5	1,401.6	1,382.5	1,394.1	967.0	643.3

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	1,364.6	1,376.5	1,388.0	1,391.2	1,419.7	1,429.0	1,443.6	1,331.3	1,337.5	1,433.0
Goodwill	342.8	342.8	342.8	342.8	322.0	314.4	307.4	223.7	223.7	223.7
Intangible Assets	51.7	53.9	56.2	59.3	62.8	66.3	69.8	73.3	76.8	80.3
Long-Term Investments	267.3	788.1	274.1	810.3	805.6	822.8	835.7	425.7	423.1	329.0
Other Long-Term Assets	559.2	17.6	566.2	40.8	139.4	127.7	34.6	17.6	16.9	16.9
Total Long-Term Assets	2,585.6	2,697.6	2,627.3	2,644.4	2,749.4	2,760.2	2,691.0	2,071.6	2,078.0	2,082.9
Total Assets	2,707.4	2,705.4	2,733.1	2,747.5	2,765.0	2,775.0	2,777.3	2,165.9	2,152.6	2,172.8

Current Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	28.1	42.5	40.3	46.4	34.6	30.7	22.3	26.9	22.6	17.9	22.9	12.0	11.4	10.2
Short-Term Debt	5.4	5.4	4.4	4.6	4.4	1.8	17.9	23.5	10.5	9.3	12.8	12.9	10.5	9.5
Other Current Liabilities	51.6	25.9	17.6	17.4	19.3	16.8	5.7	3.2	3.8	4.6	1.8	1.9	1.8	1.3
Current Liabilities	106.3	85.8	76.9	79.7	68.6	57.9	55.5	64.7	48.9	44.2	51.6	35.8	27.7	31.4

Current Liabilities	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Accounts Payable	28.1	35.8	28.1	42.5	44.3	37.8	42.6	40.3	40.1	40.6
Short-Term Debt	5.4	5.6	5.5	5.4	5.1	4.8	4.8	4.4	4.5	4.6
Other Current Liabilities	51.6	21.1	20.6	25.9	31.1	27.8	15.4	17.6	16.2	18.9
Current Liabilities	106.3	90.2	76.6	85.8	92.4	84.1	77.4	76.9	71.5	74.5

Long-Term Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,468.5	1,620.6	1,399.7	1,476.1	1,535.0	1,418.9	1,507.3	1,243.9	1,008.8	867.6	807.6	864.7	605.9	491.6
Capital Leases	67.3	69.6	71.1	75.1	77.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	-106.5	0.0	56.5	52.9	49.4	46.2	43.1	40.3	33.9	26.8	20.1	13.9	0.0	0.0
Total Liabilities	2,707.4	2,747.5	1,722.9	1,788.3	1,711.5	1,675.1	1,760.2	1,506.0	1,245.8	986.1	915.6	941.3	637.6	533.9

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	1,468.5	1,495.4	1,540.4	1,620.6	1,593.8	1,608.5	1,700.3	1,399.7	1,401.0	1,431.3
Capital Leases	67.3	68.1	68.7	69.6	69.9	69.7	70.8	71.1	72.2	73.3
Def. Tax Liability	-106.5	-49.1	0.0	0.0	0.0	0.0	0.0	56.5	55.6	54.6
Total Liabilities	2,707.4	1,828.4	2,733.1	2,747.5	2,765.0	1,937.3	1,955.7	1,722.9	2,152.6	2,172.8

Total Common Equity	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	896.1	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	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
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	-531.1	-453.8	0.1	0.2	0.0	-0.1	-4.3	-6.5	-10.0
Total Common Equity	964.3	857.1	443.0	379.3	381.1	427.4	394.0	378.2	288.7	320.4	369.4	352.7	329.4	109.4

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	896.1	877.0	870.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	364.4	86.2	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	964.3	945.6	939.7	857.1	904.5	907.2	821.6	443.0	581.2	567.8

Other		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,468.5	1,625.9	1,404.1	1,480.7	1,539.3	1,418.9	1,507.3	1,243.9	1,008.8	867.6	807.6	864.7	605.9	491.6
Book Value		0.0	0.0	443.0	379.3	487.8	427.4	394.0	378.2	288.7	415.4	466.9	452.9	329.4	109.4

Other		3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021
Total Debt		68.3	68.6	69.0	69.8	69.4	69.4	71.7	147.5	143.2	142.6
Book Value		964.3	945.6	939.7	857.1	904.5	907.2	821.6	443.0	581.2	567.8

Cash Flow From Operating Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	247.6	229.9	225.9	179.2	233.1	186.4	201.9	157.6	148.3	113.8	86.1	91.1	78.0	58.9
Depreciation & Amortization	99.6	99.1	93.8	99.6	96.7	98.5	79.3	70.4	62.9	62.2	65.4	57.5	33.2	30.7
Stock-Based Compensation	1.5	1.8	2.6	2.2	2.5	3.2	2.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-23.8	-4.3	-13.1	2.2	0.2	6.3	-25.0	10.9	13.3	-2.2	26.1	-1.0	-17.2	10.1
Change In Accounts Receivable	-11.9	-7.9	-6.4	5.9	-9.3	5.2	-9.0	-9.8	-0.4	-5.4	4.0	-4.1	-11.6	-3.7
Change In Accounts Payable	-8.8	4.9	-5.5	3.6	8.3	6.2	-10.7	-0.4	4.4	-0.8	7.2	-10.8	0.6	2.5
Change In Inventories	1.3	0.0	-0.1	-3.2	1.3	-6.9	-4.1	14.0	0.1	-2.2	-0.4	2.7	0.1	9.1
Other Non-cash Items	5.5	4.5	4.2	4.6	0.1	1.2	-33.6	3.9	8.5	12.9	5.5	13.8	-0.8	3.6
Cash from Operations	351.1	331.0	294.1	315.6	297.1	295.2	238.5	242.7	233.0	186.6	183.1	161.4	93.1	103.2

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	63.0	52.8	60.3	71.5	44.9	59.7	53.8	49.8	51.3	57.8
Depreciation & Amortization	24.4	25.9	24.7	24.7	25.2	27.0	22.2	21.9	21.8	25.0
Stock-Based Compensation	0.4	0.4	0.4	0.4	0.3	0.6	0.6	0.7	0.6	0.5
Change Working Capital	-16.3	11.8	-15.1	-4.3	-7.4	-6.0	13.4	-19.8	3.3	-0.2
Change In Accounts Receivable	-16.3	2.4	-6.9	8.9	-15.1	-11.8	10.1	-15.9	6.1	0.4
Change In Accounts Payable	0.0	5.8	-11.1	-3.5	6.1	-2.2	4.5	-5.2	-0.2	-0.7
Change In Inventories	0.0	1.3	0.0	0.0	0.0	9.8	-1.3	-1.3	-1.1	6.3
Other Non-cash Items	3.4	2.2	-0.4	0.3	23.0	-0.6	-18.2	0.7	1.6	1.6
Cash from Operations	90.8	97.9	69.8	92.6	86.0	80.7	71.8	53.3	78.7	80.0

Cash Flow From Investing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-29.7	-39.0	-90.0	-59.3	-30.1	-47.3	-44.8	-103.8	-67.0	-80.0	-52.1	-42.9	-39.3	-60.6
Acquisitions	326.0	-329.0	0.0	-2.4	-17.9	-6.8	-245.4	-42.6	-82.5	0.3	0.3	0.0	0.0	0.0
Investments	-10.5	-13.0	0.0	0.0	0.0	0.0	0.0	0.0	-55.0	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	55.2	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-318.7	10.9	11.5	2.0	1.7	1.8	4.0	3.4	1.3	0.0	2.7	0.0	0.0	0.0
Cash from Investing	-32.9	-370.0	-78.5	-59.8	-46.3	-52.3	-286.3	-143.0	-148.1	-79.7	-49.1	-42.9	-39.3	-60.6

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	-5.7	-8.7	-7.6	-7.8	-7.9	-9.1	-14.1	-11.4	-19.2	-26.2
Acquisitions	0.0	-3.0	0.0	329.0	-7.6	0.0	-321.4	0.0	0.0	0.0
Investments	0.0	0.0	-2.5	-8.0	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	-3.9	7.2	0.9	-322.8	-6.9	4.9	1.7	0.6	0.4	7.3
Cash from Investing	-9.6	-4.5	-9.3	-9.6	-22.4	-4.2	-333.8	-10.8	-18.8	-18.9

Cash Flow From Financing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-241.8	-685.7	-557.5	-836.6	-325.5	-426.0	-819.8	-713.0	-832.9	-590.5	-368.6	-626.2	-154.1	-113.0
Debt Issued	116.5	907.5	481.0	778.0	445.9	337.6	1,083.1	948.2	974.1	650.4	311.6	885.0	268.3	604.6
Issuance of Common Stock	13.0	0.0	480.5	758.5	365.5	114.8	52.1	125.9	973.9	642.3	73.4	881.8	75.8	213.5
Repurchase of Common Stock	-1.8	-2.4	-2.5	-1.0	-1.9	-0.6	-0.6	-3.5	-3.6	-3.6	-5.6	-4.9	-1.6	-2.7
Dividends Paid	-177.3	-170.0	-149.4	-174.4	-273.2	-265.0	-234.6	-510.8	-231.1	-154.7	-139.5	-383.7	-91.5	-84.4
Other Financing Activities	85.4	893.6	5.8	6.4	-5.5	329.2	1,054.7	990.4	20.9	-4.0	307.4	13.4	120.5	-58.1
Cash from Financing	-322.5	35.5	-223.2	-247.2	-240.6	-247.6	51.9	-111.1	-72.7	-110.5	-132.9	-119.7	-50.9	-44.6

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	-89.0	-65.9	-471.4	-59.4	-271.4	-99.9	-94.8
Debt Issued	-26.9	-44.9	-85.5	121.2	51.3	374.7	360.4	270.0	69.6	68.0
Issuance of Common Stock	0.0	13.0	0.0	0.0	0.0	450.0	360.0	270.0	0.0	68.0
Repurchase of Common Stock	0.0	0.0	0.0	-1.8	-0.5	0.0	-0.1	-2.5	0.0	0.0
Dividends Paid	-44.3	-44.3	-44.3	-44.3	-44.3	-44.3	-37.0	-37.0	-37.0	-37.0
Other Financing Activities	-33.5	-48.4	-20.1	47.6	47.8	439.1	359.0	-0.1	70.3	2.5
Cash from Financing	-77.8	-92.7	-64.4	-87.6	-62.9	-76.6	262.6	-41.0	-66.6	-61.3

Cash position		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-4.3	-3.5	-7.6	8.7	10.2	-4.7	4.1	-11.4	12.2	-3.5	1.1	-1.1	2.9	-2.1
Closing Cash Balance		11.2	10.9	14.4	22.0	13.3	3.0	7.8	3.7	15.0	2.8	6.4	5.2	3.3	0.4

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		3.4	0.7	-3.8	-4.6	0.7	-0.1	0.6	1.6	-6.7	-0.2
Closing Cash Balance		11.2	7.8	7.1	10.9	15.6	14.9	15.0	14.4	12.8	19.6

Free Cash Flow		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		321.3	292.1	204.1	256.3	266.9	247.9	193.7	138.9	166.0	106.7	131.0	118.6	53.8	42.5
Real Free Cash Flow		319.9	290.2	201.5	254.2	264.4	244.7	191.2	138.9	166.0	106.7	131.0	118.6	53.8	42.5

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		85.1	89.3	62.2	84.8	78.1	71.6	57.7	41.9	59.4	53.8
Real Free Cash Flow		84.7	88.9	61.8	84.4	77.8	71.0	57.0	41.2	58.8	53.3