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

National Instruments Corporation

NATI

Valuace

Růst

Zdraví

Cena

$ 59.99

+0.01 (0.02%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	1,729.8	1,657.0	1,469.7	1,286.7	1,353.2	1,359.1	1,289.4	1,228.2	1,225.5	1,243.9	1,172.6	1,143.7	1,024.2	873.2
Cost of Revenues	539.2	534.7	421.0	371.1	336.9	333.7	328.3	313.1	317.0	318.1	305.2	280.3	241.0	200.1
Gross Profit	1,190.6	1,122.3	1,048.7	915.6	1,016.3	1,025.4	961.1	915.1	908.5	925.7	867.3	863.4	783.2	673.1

Revenue	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Total Revenues	416.8	436.8	448.3	427.9	395.5	385.3	420.6	367.2	346.7	335.2
Cost of Revenues	118.5	132.7	144.3	143.7	127.5	119.2	123.6	102.7	99.2	95.4
Gross Profit	298.3	304.1	304.0	284.2	268.0	266.0	297.0	264.4	247.5	239.8

Operating Income	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	334.4	331.7	336.0	280.4	272.5	261.1	231.8	235.7	225.1	227.4	234.8	223.0	199.1	158.1
Selling General & Admin Expenses	651.3	632.1	594.6	595.4	596.2	591.5	583.5	559.6	546.2	553.1	535.2	516.7	471.4	386.7
Depreciation & Amortization	90.5	90.7	99.4	-72.7	73.5	70.7	72.7	73.4	74.1	70.2	68.0	58.7	49.9	37.9
Total Operating Expenses	985.7	963.8	930.6	875.8	868.6	852.5	815.3	795.3	771.3	780.5	770.0	739.7	670.5	544.8
Operating Income	171.3	124.8	118.2	39.8	122.7	172.9	145.8	119.7	137.2	145.2	98.6	116.9	112.7	128.3

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	83.8	86.6	81.1	82.9	85.6	82.2	92.3	82.2	81.4	80.1
Selling General & Admin Expenses	173.6	160.6	162.5	154.6	161.7	153.3	154.8	148.1	141.5	150.1
Depreciation & Amortization	23.3	22.2	21.9	23.1	24.2	24.1	26.0	23.4	26.2	23.9
Total Operating Expenses	257.4	247.2	243.6	237.4	247.3	235.5	247.1	230.3	222.9	230.2
Operating Income	40.9	56.9	60.3	13.2	-3.4	30.5	49.9	34.2	24.5	9.5

Net Income	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.1	0.5	0.4	3.9	8.1	5.9	2.3	1.1	1.4	1.1	0.7	0.7	1.3	1.4
Interest Expense	30.9	16.6	3.8	1.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	39.0	47.1	-14.6	159.0	57.8	-2.3	-0.7	-6.2	-7.3	-2.3	-0.8	-9.6	-2.9	-1.6
IBT	210.4	171.9	103.6	198.8	180.5	176.5	147.4	114.6	131.3	144.0	97.2	114.8	111.1	128.1
Income Tax Expense	31.0	32.2	14.3	55.1	18.4	21.4	95.0	31.9	36.0	17.7	16.7	24.7	17.1	19.0
Net Income	179.4	139.6	89.3	143.7	162.2	155.1	52.4	82.7	95.3	126.3	80.5	90.1	94.1	109.1

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	0.4	0.3	0.2	0.1	0.1	0.0	0.0	0.1	0.1	0.2
Interest Expense	9.7	8.3	7.9	4.9	2.5	1.3	1.2	0.7	1.2	0.7
Other Expense	-8.5	-3.0	-11.6	62.1	20.7	0.0	-4.7	-1.8	-3.0	-5.1
IBT	32.4	53.9	48.8	75.3	17.3	30.6	45.2	32.4	21.6	4.5
Income Tax Expense	1.9	7.0	8.7	13.4	4.8	5.3	4.8	5.2	4.3	0.0
Net Income	30.5	46.9	40.1	61.9	12.4	25.2	40.3	27.2	17.3	4.5

Per Share Data	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$1.37	$1.05	$0.68	$1.10	$1.23	$1.17	$0.40	$0.64	$0.74	$0.99	$0.65	$0.74	$0.79	$0.93
EPS Diluted	$1.35	$1.04	$0.67	$1.09	$1.22	$1.16	$0.40	$0.64	$0.74	$0.99	$0.64	$0.73	$0.78	$0.92
Shares Outstanding	132.4	131.7	132.3	131.1	131.7	132.0	130.3	128.5	128.0	127.0	124.6	122.0	119.8	117.0
Diluted Shares Outstanding	134.2	132.5	133.6	131.8	132.7	133.3	131.4	129.0	128.7	127.8	125.6	123.0	121.2	118.6

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	$0.23	$0.36	$0.31	$0.47	$0.09	$0.19	$0.31	$0.20	$0.13	$0.03
EPS Diluted	$0.23	$0.35	$0.30	$0.47	$0.09	$0.19	$0.30	$0.20	$0.13	$0.03
Shares Outstanding	132.4	131.3	130.8	132.0	132.0	132.1	132.2	133.0	132.5	131.5
Diluted Shares Outstanding	134.2	133.2	131.7	132.6	132.7	133.2	133.2	133.7	133.5	132.7

Current Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	139.2	139.8	211.1	260.2	194.6	259.4	290.2	285.3	251.1	274.0	230.3	162.0	142.6	219.4
Short Term Investments	0.0	0.0	0.0	59.9	238.0	271.4	121.9	73.1	81.8	197.2	163.1	173.2	223.5	131.2
Total Cash & ST Investments	139.2	139.8	211.1	320.2	432.6	530.8	412.1	358.4	332.9	471.2	393.4	335.2	366.1	350.7
Accounts Receivable	389.9	445.3	341.3	266.9	248.9	243.0	248.8	228.7	216.2	202.3	180.7	187.1	157.1	127.2
Inventory	401.6	388.2	289.2	194.0	200.4	194.1	184.6	193.6	185.2	173.1	172.1	170.0	132.0	117.8
Other Current Assets	123.9	115.7	90.2	68.5	65.5	54.3	48.6	54.0	65.4	70.1	49.0	48.0	64.4	55.1
Total Current Assets	1,054.7	1,088.9	931.8	849.5	947.4	1,022.2	894.1	834.6	799.7	947.8	828.6	767.7	719.5	650.7

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	139.2	137.7	139.8	149.0	110.9	142.9	211.1	230.7	250.4	266.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	14.1	32.2
Total Cash & ST Investments	139.2	137.7	139.8	149.0	110.9	142.9	211.1	230.7	264.5	298.9
Accounts Receivable	389.9	415.7	445.3	380.8	356.1	312.9	341.3	279.2	258.6	241.1
Inventory	401.6	401.1	388.2	373.5	343.6	307.9	289.2	236.7	211.0	197.2
Other Current Assets	123.9	117.7	115.7	144.1	122.4	109.8	90.2	89.2	80.1	75.7
Total Current Assets	1,054.7	1,072.2	1,088.9	1,047.5	932.9	873.5	931.8	835.8	814.3	812.8

Long-Term Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	352.0	324.6	312.3	322.1	314.1	245.2	249.7	260.5	257.9	264.1	260.6	249.7	190.1	160.4
Goodwill	638.5	615.7	583.6	467.5	262.2	264.5	266.8	253.2	257.7	144.3	146.5	147.3	130.7	70.3
Intangible Assets	192.9	200.9	212.5	172.7	84.1	110.8	123.3	108.7	108.2	78.3	82.3	93.9	83.9	52.8
Long-Term Investments	-6.0	0.0	-14.2	-25.3	-14.1	-25.5	-33.6	-45.4	-44.7	-31.2	-33.4	-27.5	-26.3	-18.8
Other Long-Term Assets	124.9	126.8	74.7	79.7	44.1	28.5	32.6	39.6	30.3	21.0	25.6	26.2	30.0	25.5
Total Long-Term Assets	1,308.3	1,269.6	1,183.1	1,042.0	704.5	649.0	672.3	661.9	654.1	507.7	515.0	517.1	434.7	309.0
Total Assets	2,363.0	2,358.5	2,115.0	1,891.5	1,651.9	1,671.2	1,566.4	1,496.6	1,453.9	1,455.5	1,343.6	1,284.8	1,154.3	959.7

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	352.0	344.9	324.6	314.0	322.6	314.9	312.3	305.4	308.6	313.8
Goodwill	638.5	630.9	615.7	593.1	603.8	592.1	583.6	480.5	483.1	462.6
Intangible Assets	192.9	208.2	200.9	219.7	237.1	216.3	212.5	136.9	149.1	159.6
Long-Term Investments	-6.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	124.9	123.0	128.5	57.4	54.9	74.7	74.7	79.9	76.9	77.1
Total Long-Term Assets	1,308.3	1,311.7	1,269.6	1,198.1	1,234.9	1,198.0	1,183.1	1,002.6	1,017.7	1,013.1
Total Assets	2,363.0	2,383.9	2,358.5	2,245.5	2,167.9	2,071.5	2,115.0	1,838.4	1,832.0	1,826.0

Current Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	60.5	54.6	83.2	51.1	52.2	48.4	49.7	48.8	51.0	58.6	56.6	65.1	41.1	33.5
Short-Term Debt	41.6	38.8	13.1	20.8	13.4	81.4	75.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	164.0	292.2	211.0	177.8	109.1	26.7	23.8	95.7	77.0	83.1	72.6	89.2	91.7	61.1
Current Liabilities	424.4	522.9	445.2	381.9	306.1	283.7	269.3	260.1	240.2	247.7	225.4	245.0	222.9	166.3

Current Liabilities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Accounts Payable	60.5	50.4	54.6	96.8	91.2	81.8	83.2	63.6	56.5	54.7
Short-Term Debt	41.6	40.5	38.8	38.3	14.8	13.3	13.1	12.4	13.4	19.8
Other Current Liabilities	108.4	220.1	292.2	174.2	146.3	160.2	211.0	156.6	135.1	136.3
Current Liabilities	424.4	520.0	522.9	427.6	374.4	389.9	445.2	353.3	331.0	339.4

Long-Term Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	600.9	547.2	330.5	127.9	40.7	74.5	81.5	25.0	37.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	53.1	44.4	43.6	51.7	54.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	6.0	1.7	14.2	25.3	14.1	25.5	33.6	45.4	44.7	47.4	44.6	47.6	43.2	29.5
Total Liabilities	1,145.5	1,202.4	891.3	666.6	475.5	432.9	438.4	382.3	372.1	338.0	320.5	345.6	302.3	215.1

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	600.9	527.1	547.2	574.8	509.5	357.6	330.5	129.2	129.5	122.6
Capital Leases	53.1	52.1	44.4	45.3	49.3	45.8	43.6	41.6	42.9	46.4
Def. Tax Liability	6.0	4.7	1.7	13.7	16.6	11.6	14.2	26.0	28.4	25.1
Total Liabilities	1,145.5	1,189.5	1,202.4	1,122.0	999.3	864.0	891.3	611.9	596.4	604.5

Total Common Equity	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.2	1.2	0.8
Retained Earnings	-11.3	-14.7	112.9	211.1	242.5	356.4	313.2	376.2	400.8	465.0	414.9	404.2	382.5	336.4
Comprehensive Income	-24.5	-37.9	-20.1	-20.8	-21.1	-16.9	-16.5	-34.6	-38.1	-11.7	2.6	0.8	-3.5	-0.7
Total Common Equity	1,217.5	1,156.1	1,223.7	1,224.9	1,176.4	1,238.4	1,128.0	1,114.2	1,081.7	1,117.5	1,023.1	939.1	852.0	744.5

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	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3
Retained Earnings	-11.3	-4.6	-14.7	-18.1	21.5	76.3	112.9	132.4	161.5	180.1
Comprehensive Income	-24.5	-34.3	-37.9	-43.0	-27.5	-22.5	-20.1	-17.2	-14.8	-18.9
Total Common Equity	1,217.5	1,194.3	1,156.1	1,123.5	1,168.5	1,207.4	1,223.7	1,226.5	1,235.7	1,221.5

Other		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		642.5	586.1	343.6	148.7	54.1	0.0	0.0	25.0	37.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,217.5	1,156.1	1,223.7	1,224.9	1,176.4	1,238.4	1,128.0	1,114.2	1,081.7	1,117.5	1,023.1	939.1	852.0	744.5

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		1,217.5	1,194.3	1,156.1	1,123.5	1,168.5	1,207.4	1,223.7	1,226.5	1,235.7	1,221.5

Cash Flow From Operating Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	179.4	139.6	89.3	143.7	162.2	155.1	52.4	82.7	95.3	126.3	80.5	90.1	94.1	109.1
Depreciation & Amortization	90.5	90.7	99.4	87.1	73.5	70.7	72.7	73.4	74.1	70.2	68.0	58.7	49.9	37.9
Stock-Based Compensation	68.2	78.6	74.6	58.4	51.4	37.6	29.1	25.8	24.6	25.8	29.0	27.8	23.2	18.8
Change Working Capital	-66.4	-160.9	-110.0	44.3	-23.2	23.0	76.0	18.2	-39.6	-31.8	-1.2	-43.8	16.4	-24.3
Change In Accounts Receivable	-116.5	-116.5	-75.5	-17.3	-7.2	8.4	-15.3	-12.4	-11.8	-21.6	6.8	-26.0	-22.0	-22.9
Change In Accounts Payable	-14.4	-14.4	31.3	0.0	4.0	-4.0	1.6	-2.2	-9.0	2.0	-8.6	23.4	5.6	9.6
Change In Inventories	-92.0	-92.0	-90.5	7.6	-6.8	-10.6	10.2	-8.4	-8.4	-0.9	-1.6	-36.2	-11.8	-30.9
Other Non-cash Items	-38.9	-33.5	5.7	-159.8	-26.8	0.0	0.0	1.1	-1.0	-1.2	-2.4	-2.2	-5.2	-0.1
Cash from Operations	162.7	43.0	143.2	180.8	224.4	274.6	224.4	195.8	162.7	195.1	169.5	132.5	169.9	145.1

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	30.5	46.9	40.1	61.9	12.4	25.2	40.3	27.2	17.3	4.5
Depreciation & Amortization	23.3	22.2	21.9	23.1	24.2	21.6	26.0	23.4	26.2	23.9
Stock-Based Compensation	14.8	15.6	17.8	20.0	20.7	20.1	18.5	18.9	20.0	17.2
Change Working Capital	-96.1	20.7	44.0	-35.1	-103.4	-66.6	-14.5	-32.1	-47.2	-16.1
Change In Accounts Receivable	0.0	0.0	-116.5	0.0	0.0	0.0	-75.5	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	-14.4	0.0	0.0	0.0	31.3	0.0	0.0	0.0
Change In Inventories	0.0	0.0	-92.0	0.0	0.0	0.0	-90.5	0.0	0.0	0.0
Other Non-cash Items	-0.8	-4.8	0.6	-34.0	0.5	-1.2	0.6	-0.3	1.2	4.2
Cash from Operations	-23.8	98.7	51.9	36.0	-41.1	-3.8	57.2	33.7	22.5	29.8

Cash Flow From Investing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-65.2	-52.1	-45.2	-55.1	-71.1	-54.3	-74.3	-78.6	-68.2	-73.6	-67.9	-102.7	-71.9	-48.3
Acquisitions	18.4	-31.3	-238.5	-344.7	-13.7	-5.5	30.3	-0.5	-125.7	47.8	47.8	-25.5	-73.6	-4.2
Investments	0.0	0.0	45.2	-206.3	-185.3	-313.7	-87.7	-39.1	-29.6	-123.8	-70.4	-188.1	-257.4	-126.7
Sales of Investment	0.0	0.0	60.3	384.7	219.6	163.5	39.6	47.8	145.0	89.8	80.4	238.4	166.1	82.7
Other Investing Activities	0.0	0.0	-45.2	160.3	32.5	0.0	-30.3	0.0	0.0	-47.8	-47.8	0.0	0.0	0.0
Cash from Investing	-46.7	-83.5	-223.4	-61.3	-17.9	-210.0	-122.4	-70.5	-78.5	-107.6	-57.8	-77.8	-236.8	-96.5

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	-14.7	-25.5	-9.4	-15.6	-15.5	-11.6	-15.5	-10.1	-9.9	-9.7
Acquisitions	-0.3	-22.7	41.5	0.0	-55.3	-17.5	-203.0	-3.2	-20.8	-11.5
Investments	0.0	0.0	0.0	0.0	0.0	0.0	254.3	10.1	9.9	8.5
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.6	14.0	18.0	27.7
Other Investing Activities	0.0	0.0	-41.0	41.0	0.0	-11.6	-254.3	-10.1	-9.9	-8.5
Cash from Investing	-15.1	-48.2	-8.9	25.4	-70.8	-29.2	-217.9	0.8	-12.7	6.4

Cash Flow From Financing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-596.8	-524.3	-98.8	-91.3	0.0	0.0	-25.0	-27.0	-17.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	714.9	766.7	293.7	185.9	54.1	0.0	0.0	15.0	54.0	0.0	0.0	0.0	0.0	0.0
Issuance of Common Stock	31.3	31.8	32.5	31.9	33.2	31.6	29.1	28.9	27.8	31.3	39.3	30.9	32.9	51.9
Repurchase of Common Stock	-55.6	-151.8	-55.0	-48.7	-171.3	0.0	0.0	-5.6	-75.3	0.0	0.0	0.0	0.0	-41.9
Dividends Paid	-147.8	-147.8	-143.1	-136.5	-131.9	-121.5	-109.6	-102.9	-97.6	-76.3	-69.8	-68.4	-48.0	-40.6
Other Financing Activities	681.3	765.7	298.0	188.1	-0.8	-0.9	-0.8	15.4	55.0	1.2	-12.9	2.2	5.2	0.1
Cash from Financing	-87.4	-26.4	33.7	-56.5	-270.8	-90.8	-106.3	-91.2	-107.1	-43.8	-43.4	-35.3	-9.9	-30.5

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	-26.3	-498.0	0.0	0.0	-98.8	0.0	-97.5	-1.3
Debt Issued	74.9	-18.5	-0.8	586.8	153.5	27.2	300.8	-1.3	98.0	-5.1
Issuance of Common Stock	8.4	9.0	6.4	7.6	8.6	9.2	7.1	8.2	8.7	8.6
Repurchase of Common Stock	0.0	26.3	0.0	-81.8	-38.5	-31.5	-30.0	-25.0	0.0	1.3
Dividends Paid	-37.2	-36.8	-36.7	-37.1	-37.1	-37.0	-35.7	-36.0	-35.9	-35.5
Other Financing Activities	79.1	-17.3	0.0	590.7	150.0	25.0	298.8	0.0	98.0	-1.3
Cash from Financing	41.9	-54.1	-56.6	-18.7	83.0	-34.2	141.4	-52.8	-26.7	-28.2

Cash position		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		28.4	-71.3	-49.1	65.6	-64.8	-30.8	4.9	34.2	-22.9	43.8	68.3	19.4	-76.8	18.0
Closing Cash Balance		139.2	139.8	211.1	260.2	194.6	259.4	290.2	285.3	251.1	274.0	230.3	162.0	142.6	219.4

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		1.6	-2.1	-9.2	38.1	-32.0	-68.2	-19.6	-19.7	-16.3	6.5
Closing Cash Balance		139.2	137.7	139.8	149.0	110.9	142.9	211.1	230.7	250.4	266.7

Free Cash Flow		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		97.6	-9.2	98.0	125.6	153.3	220.3	150.1	117.2	94.6	121.5	101.7	29.8	98.0	96.8
Real Free Cash Flow		29.4	-87.8	23.4	67.2	101.8	182.7	121.0	91.4	70.0	95.8	72.7	2.0	74.8	78.0

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		-38.6	73.2	42.5	20.4	-56.6	-15.5	41.7	23.7	12.6	20.1
Real Free Cash Flow		-53.4	57.7	24.7	0.4	-77.3	-35.6	23.2	4.8	-7.5	2.9