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

Macatawa Bank Corporation

MCBC

Valuace

Růst

Zdraví

Cena

$ 14.82

-0.13 (-0.87%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	123.2	132.3	13.7	79.8	85.5	83.2	77.1	69.4	66.6	61.9	57.6	57.4	63.1	61.2	68.6
Cost of Revenues	4.7	113.8	0.0	0.0	0.0	0.0	1.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	118.5	18.4	13.7	79.8	85.5	83.2	75.9	69.4	66.6	61.9	57.6	57.4	63.1	61.2	68.6

Revenue	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Revenues	33.7	34.3	29.8	25.4	26.8	13.7	24.3	19.6	17.3	18.2
Cost of Revenues	4.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4
Gross Profit	29.1	34.3	29.8	25.4	26.8	13.7	24.3	19.6	17.3	17.8

Operating Income	TTM	2023	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	0.0
Selling General & Admin Expenses	16.5	31.2	28.3	26.0	25.9	24.9	25.7	25.3	25.6	25.8	24.4	24.5	25.2	37.8	39.0
Depreciation & Amortization	2.4	2.1	1.6	2.7	2.6	2.2	2.6	2.3	2.8	3.0	3.1	3.1	3.0	3.1	3.0
Total Operating Expenses	8.5	14.6	0.8	-44.0	-48.7	-43.8	-34.2	-36.6	-39.5	-38.1	-37.0	-36.3	-36.4	-40.9	-59.7
Operating Income	-7.5	53.7	47.8	35.7	36.8	39.4	41.8	32.8	27.1	23.7	20.6	21.2	26.7	20.3	8.9

Operating Income	TTM	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
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	0.0	8.7	0.2	7.5	8.3	4.6	8.1	7.8	7.7	6.2
Depreciation & Amortization	0.5	1.8	0.0	0.1	0.2	0.1	0.3	0.5	0.7	0.9
Total Operating Expenses	4.2	3.8	0.2	0.2	0.2	0.6	0.2	0.2	-9.4	-23.2
Operating Income	12.1	-46.6	14.2	12.8	19.6	17.7	13.6	8.7	7.9	8.1

Net Income	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	90.5	113.8	74.9	58.6	67.2	75.9	69.0	57.7	52.5	49.4	47.0	48.6	57.3	60.8	76.0
Interest Expense	22.0	0.6	4.8	2.6	5.7	12.5	9.4	5.7	5.0	5.3	5.6	7.3	9.8	14.5	25.4
Other Expense	57.4	-1.3	-4.8	0.0	0.0	0.0	-9.4	-5.7	-5.0	-5.3	-5.6	-7.3	-9.8	-14.5	-25.4
IBT	50.9	53.7	43.1	35.7	36.8	39.4	32.4	27.0	22.2	18.4	15.0	13.8	16.9	5.8	-16.6
Income Tax Expense	9.9	10.5	8.3	6.7	6.6	7.5	6.0	10.7	6.2	5.6	4.6	4.3	-18.6	-8.6	1.3
Net Income	41.0	43.2	34.7	29.0	30.2	32.0	26.4	16.3	16.0	12.8	10.5	9.5	35.5	5.8	-17.9

Net Income	TTM	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Interest Income	29.1	29.6	4.6	27.1	27.3	25.5	20.9	15.4	13.1	13.3
Interest Expense	8.4	0.2	7.5	6.0	4.7	2.6	1.1	0.6	0.5	0.5
Other Expense	-0.3	58.4	-0.3	-0.3	-0.3	-2.6	-1.1	-0.6	-0.5	-0.5
IBT	12.1	11.8	14.2	12.8	15.0	15.1	12.5	8.1	7.4	7.6
Income Tax Expense	2.3	2.3	2.8	2.5	3.0	3.0	2.5	1.5	1.4	1.4
Net Income	9.8	9.5	11.4	10.3	12.0	12.1	10.0	6.6	6.0	6.2

Per Share Data	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.91	$1.26	$1.01	$0.85	$0.88	$0.94	$0.78	$0.48	$0.47	$0.38	$0.31	$-0.29	$1.31	$0.26	$-1.01
EPS Diluted	$0.91	$1.26	$1.01	$0.85	$0.88	$0.94	$0.78	$0.48	$0.47	$0.38	$0.31	$-0.29	$1.31	$0.26	$-1.01
Shares Outstanding	34.4	34.4	34.2	34.2	34.1	34.1	34.0	33.9	33.9	33.9	33.8	27.2	27.1	22.7	17.7
Diluted Shares Outstanding	34.4	34.4	34.2	34.2	34.1	34.1	34.0	34.0	33.9	33.9	33.8	27.2	27.1	22.7	17.7

Per Share Data	TTM	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
EPS	$0.00	$0.28	$0.33	$0.30	$0.35	$0.35	$0.29	$0.19	$0.18	$0.18
EPS Diluted	$0.00	$0.28	$0.33	$0.30	$0.35	$0.35	$0.29	$0.19	$0.18	$0.18
Shares Outstanding	34.4	34.3	34.3	34.3	34.3	34.3	34.3	34.3	34.3	34.2
Diluted Shares Outstanding	34.4	34.3	34.3	34.3	34.3	34.3	34.3	34.3	34.3	34.2

Current Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	27.1	32.3	51.2	23.7	31.5	31.9	40.5	34.9	27.7	49.1	51.5	63.7	33.6	31.0	21.3
Short Term Investments	491.2	508.8	499.3	416.1	236.8	225.2	227.0	220.7	184.4	166.8	161.9	139.7	123.5	212.1	214.9
Total Cash & ST Investments	358.5	483.3	755.2	439.7	268.3	257.2	267.5	255.7	212.1	215.9	213.4	203.4	157.1	31.0	21.3
Accounts Receivable	10.3	9.0	7.6	4.1	5.6	4.9	5.3	4.7	4.1	3.6	3.4	3.2	3.4	3.6	3.8
Inventory	-368.7	-492.3	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	368.7	459.3	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 Current Assets	368.7	459.3	762.8	443.8	273.9	262.1	272.8	112.9	116.8	185.1	132.9	191.9	220.5	246.6	240.0

Current Assets	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Cash And Equivalents	27.1	32.3	40.7	40.3	29.4	51.2	33.2	38.4	32.0	23.7
Short Term Investments	491.2	508.8	503.3	512.8	526.0	499.3	453.7	435.6	346.1	416.1
Total Cash & ST Investments	358.5	483.3	510.5	383.9	420.7	755.2	486.9	474.0	378.1	439.7
Accounts Receivable	10.3	9.0	10.0	7.5	8.8	7.6	7.2	5.1	4.9	4.1
Inventory	-368.7	-492.3	-520.4	-391.4	-429.5	0.0	0.0	0.0	0.0	0.0
Other Current Assets	368.7	459.3	520.4	391.4	429.5	0.0	0.0	286.2	0.0	0.0
Total Current Assets	368.7	459.3	520.4	391.4	429.5	762.8	494.1	765.3	383.0	443.8

Long-Term Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	39.0	39.4	40.3	41.8	43.3	43.4	44.9	46.6	50.0	51.5	52.9	53.6	53.6	55.4	57.0
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	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	0.0
Long-Term Investments	15.8	15.1	848.0	553.1	316.3	308.0	297.3	306.5	253.8	218.7	193.5	158.9	127.8	55.0	9.2
Other Long-Term Assets	67.3	66.5	-848.0	-594.8	-359.6	-351.4	-342.2	-353.2	-303.8	-218.7	-193.5	-212.5	-181.4	-55.0	-9.2
Total Long-Term Assets	2,249.1	2,292.2	50.0	594.8	359.6	351.4	342.2	353.2	303.8	60.3	65.2	212.5	181.4	55.4	57.0
Total Assets	2,617.8	2,751.5	2,906.9	2,928.8	2,642.0	2,070.1	1,975.1	1,890.2	1,741.0	1,729.6	1,583.8	1,517.4	1,560.7	1,507.7	1,578.3

Long-Term Assets	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Property, Plant & Equipment	39.0	39.4	39.4	39.8	40.2	40.3	40.7	41.1	41.4	41.8
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	10.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	15.8	15.1	833.3	853.2	874.3	848.0	803.2	788.3	600.7	553.1
Other Long-Term Assets	67.3	66.5	-833.3	-853.2	-874.3	-848.0	-10.2	-788.3	-642.1	-594.8
Total Long-Term Assets	2,249.1	2,292.2	49.6	49.4	48.7	50.0	843.9	47.6	642.1	594.8
Total Assets	2,617.8	2,751.5	2,759.7	2,630.3	2,637.2	2,906.9	2,835.0	2,781.2	2,929.9	2,928.8

Current Liabilities	TTM	2023
Accounts Payable	0.0	0.0
Short-Term Debt	20.0	30.4
Other Current Liabilities	614.3	1,282.7
Current Liabilities	634.3	1,313.1

Current Liabilities	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	20.0	30.4	30.0	30.0	0.0
Other Current Liabilities	-8.1	1,282.7	-22.6	-21.2	0.0
Current Liabilities	634.3	1,313.1	683.1	1,306.9	1,299.6

Long-Term Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	20.0	30.0	30.0	85.0	90.6	80.6	101.2	133.4	125.4	137.4	129.3	131.2	134.7	191.5	228.2
Capital Leases	0.0	0.4	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
Def. Tax Liability	2.9	2.8	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 Liabilities	2,324.8	2,464.4	2,659.9	85.0	90.6	80.6	1,784.3	1,717.2	1,578.8	1,577.7	1,441.3	1,384.9	1,430.2	1,413.2	1,510.4

Long-Term Liabilities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Long-Term Debt	639.5	30.0	2,482.5	2,357.6	30.0	30.0	30.0	30.0	85.0	85.0
Capital Leases	0.0	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	2.9	2.8	2.7	2.5	2.3	0.0	0.0	0.0	0.0	0.0
Total Liabilities	2,324.8	2,464.4	30.0	30.0	30.0	2,659.9	2,598.5	2,538.1	2,684.3	2,674.7

Total Common Equity	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	220.4	220.3	219.6	219.1	218.5	218.1	217.8	217.1	216.7	216.5	216.5	216.3	187.7	187.7	167.3
Retained Earnings	96.5	89.8	59.0	35.2	17.1	-2.2	-24.7	-42.8	-53.0	-64.9	-74.0	-81.8	-91.3	-126.8	-132.7
Comprehensive Income	-23.9	-22.9	-31.6	-0.3	4.2	1.5	-2.3	-1.3	-1.5	0.3	0.1	-2.0	1.0	0.4	0.0
Total Common Equity	293.0	287.1	247.0	254.0	239.8	217.5	190.9	173.0	162.2	152.0	142.5	132.5	130.5	94.4	67.8

Total Common Equity	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Common Stock	220.4	220.3	220.1	219.9	219.7	219.6	219.6	219.5	219.3	219.1
Retained Earnings	96.5	89.8	83.3	74.7	67.1	59.0	49.6	42.3	38.5	35.2
Comprehensive Income	-23.9	-22.9	-33.6	-30.8	-26.3	-31.6	-32.7	-18.7	-12.2	-0.3
Total Common Equity	293.0	287.1	269.9	263.8	260.6	247.0	236.6	243.1	245.6	254.0

Other		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		20.0	30.8	30.0	85.0	90.6	80.6	101.2	133.4	125.4	137.4	129.3	131.2	134.7	191.5	228.2
Book Value		293.0	287.1	247.0	2,843.8	2,551.4	1,989.5	190.9	173.0	162.2	152.0	142.5	132.5	130.5	94.4	67.8

Other		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		293.0	287.1	269.9	263.8	260.6	247.0	236.6	243.1	245.6	254.0

Cash Flow From Operating Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	41.0	43.2	34.7	29.0	30.2	32.0	26.4	16.3	16.0	12.8	10.5	9.5	35.5	5.8	-17.9
Depreciation & Amortization	2.4	2.1	1.6	2.7	2.6	2.2	2.6	2.3	2.8	3.0	3.1	3.1	3.0	3.1	3.0
Stock-Based Compensation	0.8	0.8	0.7	0.7	0.5	0.4	0.5	0.5	0.5	0.5	0.3	0.2	0.0	0.1	0.1
Change Working Capital	-1.4	-0.6	-2.1	1.5	-2.0	-0.8	-0.7	0.3	-1.7	1.1	6.1	0.6	3.3	-1.1	23.2
Change In Accounts Receivable	-3.2	-1.7	-6.1	3.6	-7.8	-2.0	-1.8	0.1	-1.6	-1.3	1.6	0.1	2.1	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	0.0	0.0	0.0	0.0	22.5
Change In Inventories	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	0.0
Other Non-cash Items	-1.0	-2.6	-0.9	1.0	0.0	-4.3	0.3	-1.5	-1.5	-3.1	-3.5	7.0	-9.4	4.2	8.3
Cash from Operations	41.2	43.5	34.8	35.9	30.6	29.7	29.6	22.8	16.9	14.0	16.6	16.3	13.5	12.2	33.5

Cash Flow From Operating Activities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Income	9.8	9.5	11.4	10.3	12.0	12.1	10.0	6.6	6.0	6.2
Depreciation & Amortization	0.5	1.8	0.0	0.1	0.2	0.1	0.3	0.5	0.7	0.9
Stock-Based Compensation	0.2	0.3	0.2	0.2	0.2	0.2	0.1	0.2	0.2	0.2
Change Working Capital	-0.1	2.6	-3.2	-0.7	0.7	1.9	-2.1	-1.9	0.0	-0.8
Change In Accounts Receivable	-1.8	1.0	-2.6	0.1	-0.2	-0.5	-3.5	-2.5	0.5	-0.4
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	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	0.8	-1.7	-0.4	0.2	-0.4	0.2	0.7	-0.5	-1.2	0.2
Cash from Operations	0.0	12.8	8.2	10.1	12.7	14.7	9.1	4.9	6.2	7.2

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-0.8	-0.4	-0.8	-1.0	-2.3	-1.0	-1.3	-1.2	-1.2	-1.2	-1.8	-2.4	-0.7	-1.0	-0.6
Acquisitions	0.0	-162.9	0.0	320.9	-46.5	21.1	-85.8	-36.9	-62.0	-80.4	-74.5	-17.3	8.7	118.3	234.7
Investments	-13.2	-38.9	-452.1	-347.1	-168.2	-78.9	-42.0	-104.6	-122.9	-96.4	-69.1	-62.3	-119.2	-73.2	-19.0
Sales of Investment	100.1	62.0	117.3	105.5	153.2	83.2	49.0	52.5	84.8	71.4	37.1	24.5	48.5	27.8	138.5
Other Investing Activities	-85.8	2.7	-66.8	-8.9	0.2	0.7	2.9	7.0	-4.1	11.2	12.5	16.5	18.7	0.7	2.6
Cash from Investing	-35.2	-137.5	-402.5	69.4	-63.6	25.1	-77.2	-83.2	-105.3	-95.3	-95.8	-41.0	-44.0	72.5	356.2

Cash Flow From Investing Activities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Capital Expenditure	-0.9	0.3	-0.2	0.0	-0.5	-0.2	-0.1	-0.2	-0.2	-0.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	27.7
Investments	-2.4	-5.2	-3.1	-2.5	-28.0	-59.5	-68.9	-223.0	-100.7	-202.3
Sales of Investment	49.6	12.1	20.0	18.4	8.8	16.7	33.9	23.1	43.6	27.0
Other Investing Activities	0.0	-47.0	-19.7	-50.6	-40.5	-39.0	-26.5	-10.0	8.7	0.3
Cash from Investing	0.0	-39.8	-2.9	-34.8	-60.2	-82.1	-61.6	-210.2	-48.6	-147.3

Cash Flow From Financing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-10.0	0.0	-80.0	-30.6	0.0	-30.6	-52.1	-32.1	-22.0	-1.9	-1.9	-3.5	-57.1	-46.7	-212.7
Debt Issued	60.0	0.8	25.0	25.0	10.0	10.0	20.0	40.0	10.0	10.0	0.0	0.0	0.3	10.0	440.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	86.7	118.3	0.1	23.2	139.2	0.0	-36.5	0.0	19.3	0.0
Repurchase of Common Stock	-0.1	-0.1	-0.2	-0.1	-0.1	-0.1	-0.1	-0.2	-0.3	-0.2	-0.1	0.0	0.0	0.0	0.0
Dividends Paid	-11.6	-11.3	-10.9	-10.9	-10.9	-9.5	-8.5	-6.1	-4.0	-3.7	-2.7	-4.7	0.0	0.0	0.0
Other Financing Activities	-56.5	-199.6	62.2	304.4	555.3	-0.1	-0.1	170.3	-0.1	-0.1	56.4	0.0	71.0	-50.3	-19.7
Cash from Financing	-68.3	-210.8	-28.9	262.7	544.3	46.3	57.4	132.0	-3.2	133.3	51.8	-44.8	13.9	-77.7	-232.4

Cash Flow From Financing Activities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-55.0	-25.0	0.0
Debt Issued	-10.8	0.8	30.0	30.0	30.0	30.0	30.0	0.0	110.0	85.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.3	1.3	0.0
Repurchase of Common Stock	0.0	-0.1	0.0	0.0	0.0	-0.2	0.0	0.0	0.0	-0.1
Dividends Paid	0.0	-3.1	-2.7	-2.7	-2.7	-2.7	-2.7	-2.7	-2.7	-2.7
Other Financing Activities	0.0	-30.0	124.0	-9.4	-284.3	58.9	61.6	-89.1	28.0	24.8
Cash from Financing	0.0	-33.1	121.3	-12.1	-287.0	56.0	58.9	-145.4	1.6	22.0

Cash position		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-62.3	-304.8	-396.6	368.1	511.3	101.2	9.8	71.6	-91.7	52.0	-27.4	-69.5	-16.7	6.9	157.4
Closing Cash Balance		358.5	450.4	755.2	1,151.8	783.7	272.5	171.3	161.5	89.8	181.5	129.5	156.9	226.4	243.0	236.1

Cash position		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Change in Cash		-91.9	-60.1	126.5	-36.8	-334.4	-11.4	6.4	-350.7	-40.8	-118.2
Closing Cash Balance		358.5	450.4	510.5	383.9	420.7	755.2	766.6	760.2	1,110.9	1,151.8

Free Cash Flow		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		40.3	43.1	34.0	34.9	28.3	28.7	28.4	21.6	15.7	12.8	14.9	13.9	12.8	11.1	32.9
Real Free Cash Flow		39.5	42.3	33.3	34.2	27.8	28.3	27.9	21.1	15.2	12.4	14.5	13.7	12.8	11.1	32.8

Free Cash Flow		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Free Cash Flow		9.2	13.0	8.0	10.1	12.2	14.5	9.0	4.6	5.9	7.1
Real Free Cash Flow		9.0	12.7	7.8	9.9	12.1	14.3	8.8	4.4	5.7	6.9