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

International Seaways, Inc.

INSW

Valuace

Růst

Zdraví

Cena

$ 72.36

+0.59 (1.06%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Revenues	843.3	843.3	951.6	1,071.8	864.7	272.5	421.6	366.2	270.4	290.1	398.3	497.6	517.0	585.4
Cost of Revenues	445.5	486.7	473.5	444.2	394.1	310.4	252.5	282.6	279.6	276.9	272.5	284.2	449.7	583.2
Gross Profit	397.8	356.6	478.2	627.5	470.5	-37.8	169.2	83.5	-9.2	13.2	125.8	213.4	67.3	2.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	267.9	196.4	195.6	183.4	194.6	225.2	257.4	274.4	250.7	47.2
Cost of Revenues	122.5	76.9	125.2	120.9	125.6	85.0	116.9	107.7	116.3	81.6
Gross Profit	145.4	119.5	70.4	62.5	69.0	140.2	140.5	166.7	134.4	-34.4

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	47.5	46.4	33.3	29.0	26.8	24.3	25.3	40.7	41.6	56.0	69.8
Depreciation & Amortization	163.6	163.6	149.4	129.0	94.2	86.7	74.3	75.0	72.4	78.9	79.9	81.7	84.9	108.7
Total Operating Expenses	40.3	50.2	22.9	12.1	46.4	33.2	29.0	28.0	24.3	25.3	40.7	41.6	56.0	69.8
Operating Income	357.5	306.4	455.2	615.4	443.4	-55.1	131.5	66.4	-25.1	-59.3	22.8	221.9	42.5	-415.4

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	12.4	12.3
Depreciation & Amortization	41.4	41.2	41.3	39.7	39.5	39.3	36.5	34.2	33.7	33.4
Total Operating Expenses	13.0	11.8	12.2	3.3	24.0	39.2	-14.2	12.3	12.4	45.9
Operating Income	132.3	107.7	58.3	59.2	45.0	101.0	154.8	154.4	122.0	114.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Interest Income	1.6	7.6	9.9	14.0	3.7	0.1	0.6	2.8	1.3	0.7	0.0	0.0	0.0	0.0
Interest Expense	114.2	39.5	49.7	65.8	57.7	36.8	36.7	66.3	60.2	40.4	39.5	43.0	56.3	0.4
Other Expense	-48.6	2.5	-39.6	-55.1	-55.4	-77.9	-137.0	-67.2	4.7	-53.5	-63.5	44.4	-73.4	-651.5
IBT	308.9	308.9	415.6	560.3	388.0	-133.0	-5.5	-0.8	-89.0	-106.0	-17.8	173.3	-118.4	-719.6
Income Tax Expense	-0.4	-0.4	-1.1	3.9	0.1	1.6	0.0	0.0	-0.1	0.0	0.4	0.1	0.7	4.2
Net Income	309.3	309.3	416.7	556.4	387.9	-134.7	-5.5	-0.8	-88.9	-106.1	-18.2	173.2	-119.1	-723.8

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	1.0	0.6	3.4	1.9	2.2	2.4	0.0	6.5
Interest Expense	11.2	80.2	10.8	12.0	5.4	14.4	14.6	15.3	11.5	114.8
Other Expense	-5.2	-37.2	3.4	-9.6	-10.3	-9.3	-10.1	-9.9	-11.7	-16.2
IBT	127.1	70.5	61.6	49.6	34.7	91.7	144.7	144.5	135.6	98.0
Income Tax Expense	-0.4	0.0	0.0	0.0	-1.1	0.0	0.0	0.0	3.4	-0.1
Net Income	127.5	70.5	61.6	49.6	35.8	91.7	144.7	144.5	132.1	97.9

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
EPS	$0.00	$0.00	$0.00	$11.35	$7.85	$-3.51	$-0.19	$-0.03	$-3.05	$-3.64	$-0.62	$5.94	$-4.08	$-24.82
EPS Diluted	$0.00	$0.00	$0.00	$11.25	$7.77	$-3.51	$-0.19	$-0.03	$-3.05	$-3.64	$-0.62	$5.94	$-4.08	$-24.82
Shares Outstanding	49.3	49.3	49.3	49.0	49.4	38.4	28.4	29.2	29.1	29.2	29.2	29.2	29.2	29.2
Diluted Shares Outstanding	49.6	49.6	49.7	49.4	49.8	38.4	28.4	29.2	29.1	29.2	29.2	29.2	29.2	29.2

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	$2.70	$2.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.68	$1.99
Shares Outstanding	49.3	49.3	49.3	49.3	49.2	49.5	49.4	49.0	48.9	48.9
Diluted Shares Outstanding	49.6	49.6	49.5	49.5	49.5	49.9	49.7	49.4	49.3	49.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash And Equivalents	176.1	157.5	126.8	243.7	97.9	199.4	89.7	58.3	60.0	92.0	308.9	178.2
Short Term Investments	4.5	0.0	60.0	80.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	176.1	157.5	186.8	323.7	97.9	199.4	89.7	58.3	60.0	92.0	308.9	178.2
Accounts Receivable	239.9	199.3	261.5	302.4	112.7	47.8	87.8	99.9	62.6	72.2	79.4	94.4
Inventory	1.9	1.9	1.3	0.5	2.1	3.6	3.9	3.1	3.3	1.3	3.4	6.4
Other Current Assets	16.8	17.7	15.4	9.0	11.8	6.0	6.0	5.9	5.9	5.4	5.1	6.2
Total Current Assets	434.6	376.3	465.0	642.6	224.5	256.8	187.3	167.6	131.8	170.9	396.7	285.2

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	412.6	148.8	132.8	157.5	103.3	176.1	139.5	126.8	139.0	116.0
Short Term Investments	0.0	0.0	0.0	0.0	50.0	0.0	75.0	60.0	75.0	120.0
Total Cash & ST Investments	413.6	148.8	132.8	157.5	153.3	176.1	214.5	186.8	214.0	236.0
Accounts Receivable	155.0	169.9	176.1	199.3	206.8	239.9	254.8	261.5	231.1	253.9
Inventory	0.6	0.5	0.6	1.9	0.4	1.9	0.6	1.3	1.1	0.6
Other Current Assets	22.8	13.1	17.2	17.7	11.8	16.8	20.1	15.4	27.6	69.1
Total Current Assets	592.0	332.4	326.6	376.3	372.3	434.6	490.1	465.0	473.9	559.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Property, Plant & Equipment	2,108.4	2,108.5	1,946.5	1,856.8	1,875.3	1,129.8	1,326.2	1,330.8	1,104.7	1,100.1	1,240.4	1,316.5
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
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
Long-Term Investments	1.9	0.8	1.2	36.4	180.3	141.9	153.3	268.3	378.9	358.7	344.9	331.4
Other Long-Term Assets	129.7	150.8	109.2	79.5	66.6	58.0	86.6	81.9	49.1	32.9	47.9	102.0
Total Long-Term Assets	2,240.1	2,260.1	2,056.8	1,972.7	2,122.3	1,329.7	1,566.2	1,681.0	1,532.7	1,491.6	1,633.2	1,750.0
Total Assets	2,674.7	2,636.4	2,521.8	2,615.3	2,346.8	1,586.5	1,753.5	1,848.6	1,664.5	1,662.5	2,030.0	2,035.2

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	2,134.4	2,036.7	2,072.6	2,108.5	2,082.0	2,108.4	1,919.9	1,946.5	1,970.5	1,983.9
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	1.2	4.5	4.5
Other Long-Term Assets	63.1	154.1	143.2	151.6	133.5	131.6	141.5	109.2	112.1	107.6
Total Long-Term Assets	2,197.6	2,190.8	2,215.8	2,260.1	2,215.6	2,240.1	2,061.4	2,056.8	2,087.1	2,096.0
Total Assets	2,789.6	2,523.2	2,542.4	2,636.4	2,587.8	2,674.7	2,551.4	2,521.8	2,561.0	2,655.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Accounts Payable	52.1	5.8	6.6	51.1	45.0	2.6	27.6	23.0	22.8	38.2	3.4	2.5
Short-Term Debt	59.6	64.7	147.9	206.3	187.1	70.4	83.3	51.6	24.1	6.2	6.3	6.3
Other Current Liabilities	52.1	52.6	34.9	-3.0	2.2	32.9	3.3	0.3	-0.6	-6.0	37.5	25.3
Current Liabilities	111.7	130.9	195.6	257.4	234.6	108.9	114.5	75.3	47.2	45.1	48.4	37.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	49.6	0.0	0.0	5.8	0.0	0.0	0.0	6.6	42.9	47.0
Short-Term Debt	288.1	295.3	62.2	64.7	57.5	59.6	137.7	147.9	154.3	200.7
Other Current Liabilities	0.0	55.0	56.2	52.6	45.8	52.1	42.0	34.9	-9.8	-0.5
Current Liabilities	337.7	350.3	118.4	130.9	103.3	111.7	179.8	195.6	187.3	247.3

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Long-Term Debt	663.1	647.1	606.9	868.3	938.8	484.6	608.7	759.1	528.9	433.5	588.9	595.1
Capital Leases	7.0	23.3	21.9	51.2	20.9	19.1	30.9	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
Total Liabilities	787.2	780.3	805.1	1,127.6	1,176.4	614.5	731.2	838.7	578.8	483.0	646.2	644.2

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	515.7	266.4	551.7	647.1	607.5	670.0	573.5	606.9	721.0	785.8
Capital Leases	519.3	282.6	19.0	23.3	14.4	17.0	19.4	11.6	23.8	8.0
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	855.8	623.4	673.5	780.3	713.2	787.2	756.5	805.1	910.9	1,035.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Common Stock	1,524.4	1,504.8	1,491.0	1,502.2	1,591.4	1,280.5	1,313.2	1,309.3	1,306.6	29.8	29.8	29.8
Retained Earnings	364.5	359.1	226.8	-21.4	-409.3	-275.8	-270.3	-269.5	-180.5	-74.5	92.6	0.9
Comprehensive Income	-1.4	-7.9	-1.1	7.0	-12.4	-32.6	-20.6	-29.9	-40.4	-52.3	-64.1	-74.4
Total Common Equity	1,887.4	1,856.0	1,716.8	1,487.8	1,133.7	972.0	1,022.3	1,009.9	1,085.7	1,179.5	1,383.8	1,390.9

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	1,505.5	1,503.7	1,503.5	1,504.8	1,501.5	1,524.4	1,488.5	1,491.0	1,489.0	1,487.2
Retained Earnings	438.8	406.2	374.2	359.1	382.4	364.5	306.7	226.8	155.9	127.4
Comprehensive Income	-10.4	-10.1	-8.8	-7.9	-9.2	-1.4	-0.3	-1.1	5.2	5.8
Total Common Equity	1,933.8	1,899.8	1,868.8	1,856.0	1,874.6	1,887.4	1,794.9	1,716.8	1,650.1	1,620.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Debt		729.6	711.7	744.5	1,074.6	1,125.9	554.9	692.0	810.7	552.9	439.7	595.2	601.4
Book Value		1,887.4	1,856.0	1,716.8	1,487.8	1,170.3	972.0	1,022.3	1,009.9	1,085.7	1,179.5	1,383.8	1,390.9

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		1,933.8	1,899.8	1,868.8	1,856.0	1,874.6	1,887.4	1,794.9	1,716.8	1,650.1	1,620.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Income	519.3	309.3	416.7	556.4	387.9	-134.7	-5.5	-0.8	-88.9	-106.1	-18.2	173.2	-119.1	-723.8
Depreciation & Amortization	137.7	163.6	149.4	129.0	110.4	86.7	74.3	75.7	72.4	78.9	79.9	81.7	84.9	108.7
Stock-Based Compensation	8.3	8.7	0.0	8.5	6.7	10.5	5.6	4.3	3.2	3.8	2.8	2.8	0.6	1.0
Change Working Capital	18.4	16.3	62.3	54.6	-167.0	-21.8	41.2	11.2	-44.5	-10.1	-1.4	22.1	27.5	71.1
Change In Accounts Receivable	18.0	7.6	61.6	42.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	-31.6	0.0	-0.9	8.7	13.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	1.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.6
Other Non-cash Items	131.5	-117.8	-81.3	-60.2	-50.3	0.3	-2.7	-5.4	10.0	-7.8	-4.0	-13.9	-247.2	641.2
Cash from Operations	598.3	0.0	0.0	688.4	287.8	-76.2	216.1	87.5	-12.5	-3.9	116.8	222.7	-253.3	101.7

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	127.5	70.5	61.6	49.6	35.8	91.7	144.7	144.5	132.1	97.9
Depreciation & Amortization	41.4	42.2	42.3	39.7	39.5	39.3	37.5	35.2	33.7	33.4
Stock-Based Compensation	2.9	2.0	1.8	1.9	3.3	2.1	1.9	1.7	2.6	2.0
Change Working Capital	-1.2	-3.6	16.2	3.9	20.0	31.6	24.6	-9.8	-12.5	20.2
Change In Accounts Receivable	-22.9	-4.8	10.1	25.2	5.6	32.0	19.9	4.2	-27.3	21.3
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-12.5	-19.1
Change In Inventories	0.0	1.2	6.0	0.0	0.0	0.0	4.7	-14.0	12.5	-2.1
Other Non-cash Items	-24.5	-32.8	-36.2	-25.2	-4.9	-35.6	-40.8	-15.1	66.8	-6.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	125.5	148.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Capital Expenditure	-221.7	-341.9	-280.2	-206.6	-116.7	-79.0	-50.6	-37.2	-150.0	-173.8	-2.9	-1.0	-21.5	-35.3
Acquisitions	98.6	246.3	71.9	0.0	140.3	46.5	2.3	125.1	3.7	-0.7	-1.0	0.0	0.0	0.0
Investments	-139.4	-50.7	-126.7	-238.6	-105.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	255.0	0.0	185.0	255.0	25.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	134.2	0.0	0.0	66.0	99.2	165.8	80.6	20.0	270.1	48.5	27.5	115.1	37.8	1.8
Cash from Investing	-12.1	0.0	0.0	-124.3	42.8	133.3	32.4	107.9	123.7	-126.0	23.6	114.2	16.4	-33.5

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	-83.3	-87.7	-18.1	-83.3	-67.7	-13.8	-176.6	-27.1	-13.4	-4.6
Acquisitions	0.0	0.0	0.0	115.3	0.0	0.0	0.0	0.0	46.0	4.6
Investments	0.0	0.0	0.0	0.0	-0.2	-50.8	0.0	0.0	-27.3	-36.3
Sales of Investment	0.0	0.0	0.0	0.0	50.0	0.0	0.0	0.0	40.0	80.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	58.7	-4.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	45.3	39.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Debt Repaid	-179.7	0.0	0.0	-348.3	-838.0	-625.0	-504.7	-160.0	-133.7	-513.4	-155.2	-6.3	-317.4	-12.7
Debt Issued	-76.7	711.7	-32.8	18.2	786.7	1,195.9	367.6	41.4	391.4	626.7	-0.3	0.2	918.8	12.7
Issuance of Common Stock	0.1	0.0	0.0	0.0	0.0	530.8	363.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-7.9	0.0	-25.0	-13.9	-20.0	-16.7	-30.0	0.0	0.0	-3.2	0.0	0.0	0.0	0.0
Dividends Paid	-282.2	0.0	0.0	-308.2	-69.8	-40.9	-6.8	0.0	0.0	0.0	-202.0	-200.0	0.0	0.0
Other Financing Activities	-88.4	0.0	0.0	-10.7	742.0	-22.1	-4.6	-2.8	69.5	614.6	0.0	0.0	558.6	12.2
Cash from Financing	-526.1	0.0	0.0	-681.1	-185.8	-173.8	-183.1	-162.8	-64.2	98.0	-357.2	-206.3	241.2	-0.6

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	-120.6	-91.8
Debt Issued	803.8	242.1	-52.2	-97.9	46.8	-64.7	18.5	-33.4	-0.4	-28.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Repurchase of Common Stock	0.0	-0.2	-1.6	0.0	0.0	-25.0	-2.9	-4.1	-0.7	-0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-61.2	-69.4
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	-3.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-183.0	-164.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Change in Cash		60.1	-40.6	30.7	-117.0	144.8	-116.7	65.4	32.6	47.0	-32.0	-216.9	130.6	4.3	67.6
Closing Cash Balance		176.1	116.9	157.5	126.8	243.7	98.9	215.7	150.2	117.6	60.0	92.0	308.9	178.2	173.9

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		-295.6	263.8	16.0	-24.7	54.2	-72.8	36.6	12.7	-12.2	23.0
Closing Cash Balance		116.9	412.6	148.8	132.8	157.5	103.3	176.1	139.5	126.8	139.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Free Cash Flow		376.7	38.1	262.0	481.8	171.1	-155.2	165.6	50.3	-162.5	-177.8	113.9	221.8	-274.7	66.4
Real Free Cash Flow		368.4	29.4	262.0	473.3	164.4	-165.7	160.0	46.0	-165.7	-181.6	111.0	219.0	-275.3	65.4

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		-6.7	-9.4	67.7	-13.4	25.9	115.3	-8.6	129.3	112.1	143.9
Real Free Cash Flow		-9.6	-11.4	65.9	-15.3	22.6	113.2	-10.6	127.6	109.5	141.8