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

Plymouth Industrial REIT, Inc.

PLYM

Valuace

Růst

Zdraví

Cena

$ 21.98

0.00 (0.00%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	191.5	198.4	199.8	183.5	140.6	109.9	75.3	49.2	24.8	19.7	19.3	2.7	0.0	0.0
Cost of Revenues	58.1	61.7	62.5	56.6	47.6	38.2	27.2	17.4	8.2	5.9	5.8	0.6	1,033.5	828.4
Gross Profit	133.4	136.6	137.3	126.9	93.0	71.7	48.1	31.8	16.6	13.7	13.5	2.1	-1,033.5	-828.4

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	51.2	47.2	45.6	47.6	51.9	48.7	50.2	50.8	49.8	49.9
Cost of Revenues	15.5	13.7	14.7	14.1	17.4	13.6	16.6	15.1	15.8	15.7
Gross Profit	35.7	33.5	30.9	33.4	34.5	35.1	33.6	35.6	34.0	34.2

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
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	14.9	15.9	12.9	10.4	7.5	6.0	5.2	3.7	4.7	3.3	2.9	2.1
Depreciation & Amortization	83.0	84.5	92.9	95.3	70.6	54.9	37.4	25.5	14.0	11.3	11.8	1.6	0.6	0.1
Total Operating Expenses	100.4	100.5	137.3	111.3	83.6	66.8	44.9	32.8	19.2	15.4	16.8	4.9	2.9	2.1
Operating Income	33.1	36.1	29.5	15.5	8.6	4.9	3.2	-1.1	-2.7	-1.5	-5.4	-5.5	-3.5	-2.2

Operating Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
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	4.3	3.3	3.8
Depreciation & Amortization	23.4	19.8	19.1	20.7	20.7	21.1	22.1	22.8	22.9	23.4
Total Operating Expenses	27.2	24.7	23.5	24.9	24.6	25.2	25.7	27.1	26.2	27.3
Operating Income	8.4	8.8	7.4	8.5	9.9	9.9	7.9	6.7	7.8	7.6

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	1.3	1.6	-2.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	31.2	37.2	36.1	32.2	20.0	17.5	14.9	14.3	11.6	40.7	44.7	13.3	0.0	0.0
Other Expense	69.2	108.7	-15.7	-32.6	-23.8	-19.4	-15.1	-4.4	0.1	3.1	0.2	-2.3	-0.6	-0.1
IBT	102.3	144.9	13.8	-17.1	-15.3	-14.5	-11.9	-21.2	-14.0	-39.3	-48.7	-18.4	-3.5	-2.2
Income Tax Expense	2.2	2.5	0.0	0.2	18.9	18.9	13.4	-2.5	-5.3	-2.3	44.9	13.8	-0.6	-0.1
Net Income	92.8	139.3	13.7	-17.3	-34.1	-33.3	-25.4	-18.7	-8.7	-37.0	-48.7	-18.4	-3.5	-2.2

Net Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Interest Income	0.0	0.0	0.0	1.3	0.0	0.3	0.1	9.7	0.1	9.6
Interest Expense	9.4	7.5	6.8	7.5	10.4	9.7	9.7	0.0	9.5	9.6
Other Expense	-60.9	-13.6	-0.4	144.1	-25.3	-8.6	-1.6	0.8	2.6	-9.6
IBT	-52.5	-4.9	7.0	152.6	-15.3	1.3	6.3	9.4	10.4	-2.6
Income Tax Expense	0.0	-0.3	0.0	2.5	0.0	0.0	0.0	8.0	-7.5	3.6
Net Income	-54.4	-6.1	5.9	147.4	-15.6	1.3	6.2	9.3	10.3	-2.6

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$0.00	$0.00	$0.20	$-0.43	$-1.10	$-1.81	$-2.98	$-3.88	$-4.05	$-10.20	$-13.42	$-5.08	$-0.96	$-0.60
EPS Diluted	$0.00	$0.00	$0.20	$-0.43	$-1.10	$-1.81	$-2.98	$-3.88	$-4.05	$-10.20	$-13.42	$-5.08	$-0.96	$-0.60
Shares Outstanding	44.2	45.0	43.6	39.8	30.9	18.4	8.5	4.8	2.2	3.6	3.6	3.6	3.6	3.6
Diluted Shares Outstanding	44.2	45.1	43.6	39.8	30.9	18.4	8.5	4.8	2.2	3.6	3.6	3.6	3.6	3.6

Per Share Data	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.20	$0.17	$-0.06
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.20	$0.17	$-0.06
Shares Outstanding	44.2	44.9	45.1	45.0	45.0	45.0	44.9	44.9	44.1	42.6
Diluted Shares Outstanding	44.2	44.9	45.1	45.1	45.0	45.0	45.0	44.9	44.1	42.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Cash And Equivalents	36.1	17.5	14.5	11.0	43.4	15.7	10.5	15.0	19.2	0.9	0.7	5.0	0.3	0.2	0.2
Short Term Investments	25.3	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	0.0
Total Cash & ST Investments	36.1	17.5	14.5	11.0	43.4	15.7	10.5	15.0	19.2	0.9	0.7	5.0	0.3	0.2	0.2
Accounts Receivable	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
Inventory	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 Current Assets	-36.1	26.1	11.7	0.0	0.0	0.0	0.0	9.6	6.2	9.3	0.8	0.7	0.0	0.0	0.0
Total Current Assets	36.1	43.6	47.9	31.2	43.4	32.1	22.4	15.0	19.2	10.2	1.5	5.7	0.3	0.2	0.2

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	15.8	11.4	19.1	17.5	21.4	23.5	16.8	14.5	12.0	19.0
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	21.7	34.1	31.2
Total Cash & ST Investments	15.8	11.4	19.1	17.5	21.4	23.5	16.8	14.5	12.0	19.0
Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	26.1	26.1	24.4	26.1	211.7	12.6	10.4	11.7	18.2	19.5
Total Current Assets	42.0	37.5	43.5	43.6	233.1	36.1	27.2	26.2	30.3	38.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Property, Plant & Equipment	4.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	278.4	123.1	129.7	137.1	0.0	0.0	0.0
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	42.4	41.7	51.5	70.7	75.9	66.1	57.1	37.9	27.6	10.5	14.8	19.4	0.0	0.0	0.0
Long-Term Investments	21.4	62.4	0.0	0.0	5.8	6.7	0.0	0.0	0.0	0.0	3.0	3.7	4.8	1.6	0.0
Other Long-Term Assets	60.1	1,220.7	0.0	1,419.4	1,145.7	815.4	606.0	417.3	4.8	2.0	1.1	1.7	0.1	0.0	0.0
Total Long-Term Assets	1,385.7	1,324.8	51.5	1,490.1	1,227.4	888.2	663.1	455.2	310.8	135.5	148.6	163.8	4.9	1.7	0.0
Total Assets	1,421.8	1,368.4	1,441.9	1,521.3	1,270.8	920.3	685.5	470.2	330.0	145.7	150.1	169.5	5.2	1.8	0.2

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.8	5.1	5.3
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	52.6	54.5	44.7	41.7	44.5	42.4	46.4	51.5	56.3	60.3
Long-Term Investments	39.7	47.1	54.3	62.4	0.0	0.0	0.0	21.7	34.1	31.2
Other Long-Term Assets	1,436.2	1,444.7	1,263.7	1,220.7	1,218.8	1,343.2	1,361.5	1,364.2	1,389.9	1,401.8
Total Long-Term Assets	1,528.5	1,546.3	1,362.7	1,324.8	1,263.3	1,385.7	1,407.9	1,415.7	1,446.2	1,462.1
Total Assets	1,570.5	1,583.7	1,406.3	1,368.4	1,496.4	1,421.8	1,435.1	1,441.9	1,476.5	1,500.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	67.5	83.8	67.7	72.6	66.9	49.3	36.3	22.0	16.0	5.4	4.3	4.1	0.2	0.0
Short-Term Debt	0.1	20.0	19.6	77.5	38.0	90.0	78.9	28.2	20.8	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	0.0	0.0	1.4	0.0	-38.0	0.0	0.0	-28.2	1.4	0.2	8.1	1.7	0.1	0.4
Current Liabilities	85.6	103.8	88.7	150.1	66.9	139.3	115.2	22.0	17.4	5.6	12.3	5.8	0.2	0.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	90.5	82.8	78.7	83.8	83.4	67.5	68.0	73.9	75.1	70.5
Short-Term Debt	221.9	214.2	84.5	20.0	196.4	18.1	155.4	155.4	0.0	0.0
Other Current Liabilities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-140.6	122.5	-5.6
Current Liabilities	312.4	297.0	163.2	103.8	279.8	85.6	223.4	229.3	140.1	158.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	866.6	626.0	849.5	839.1	690.1	430.4	318.6	317.2	245.6	145.3	196.8	173.6	0.0	0.0
Capital Leases	15.0	2.3	2.3	2.2	2.2	2.2	0.0	0.0	0.0	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	0.0	0.0
Total Liabilities	941.5	781.3	953.7	998.1	767.3	581.1	442.1	346.2	269.8	183.3	211.1	181.9	0.2	0.4

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	624.3	624.9	625.5	626.0	627.5	850.8	716.1	717.1	892.8	923.6
Capital Leases	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3
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	1,017.5	962.2	827.3	781.3	1,054.8	941.5	945.3	953.7	974.5	1,001.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Common Stock	0.5	0.5	0.5	0.4	0.4	0.3	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-175.1	-43.3	-182.6	-194.2	-177.3	-162.3	-148.4	-138.0	-119.2	-110.5	-73.5	-24.9	-6.2	-2.2	0.0
Comprehensive Income	25.0	17.5	20.2	29.7	0.0	0.0	0.0	-121.1	-48.9	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	475.2	579.5	483.0	517.8	498.7	334.4	236.7	109.5	53.0	-98.0	-61.0	-12.4	5.0	1.4	0.2

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	0.4	0.4	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.4
Retained Earnings	-97.9	-43.5	-37.4	-43.3	-190.7	-175.1	-176.4	-182.6	-191.9	-200.1
Comprehensive Income	8.0	10.1	13.0	17.5	12.0	25.0	25.9	20.2	33.7	30.8
Total Common Equity	470.1	539.6	571.0	579.5	436.5	475.2	484.6	483.0	496.6	494.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Debt		879.5	646.0	872.5	916.6	690.1	520.4	397.5	317.2	245.6	145.3	196.8	173.6	0.0	0.0	0.0
Book Value		480.3	587.1	488.2	523.2	503.5	339.2	243.4	123.9	60.1	-37.6	-61.0	-12.4	5.0	1.4	0.2

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		82.9	82.0	7.9	7.6	5.2	5.1	5.3	5.2	5.4	5.1
Book Value		470.1	539.6	571.0	579.5	436.5	475.2	484.6	483.0	496.6	494.3

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	27.3	142.4	13.8	-17.1	-15.3	-14.5	-11.9	-21.2	-14.0	-39.3	-48.7	-18.4	-3.5	-2.2
Depreciation & Amortization	88.3	84.5	90.7	92.2	68.5	54.4	35.9	25.5	13.6	11.3	11.8	1.6	0.0	0.0
Stock-Based Compensation	3.7	4.2	3.0	2.6	1.6	1.4	1.2	0.8	0.4	0.0	0.0	0.0	0.2	0.1
Change Working Capital	-11.4	8.4	-3.2	-4.5	0.5	0.5	2.6	4.3	5.6	-2.1	7.2	2.4	-0.2	0.4
Change In Accounts Receivable	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
Change In Accounts Payable	-0.9	15.6	6.2	2.1	9.9	12.3	10.4	5.7	8.8	0.2	0.9	1.3	0.2	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	0.0	0.0	0.0	0.0
Other Non-cash Items	46.7	-143.5	-22.3	-1.0	-2.1	-0.5	-0.3	1.1	2.2	30.3	25.3	9.1	0.6	0.1
Cash from Operations	78.9	0.0	81.9	72.2	57.9	41.7	27.7	14.9	7.6	0.2	-4.4	-5.3	-2.9	-1.6

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	-52.5	-4.5	7.0	150.1	-15.3	1.3	6.3	9.4	10.4	-2.6
Depreciation & Amortization	23.4	19.5	19.1	20.7	20.7	21.1	22.1	22.4	22.5	22.7
Stock-Based Compensation	0.0	1.3	1.1	1.1	1.1	1.1	0.9	0.8	0.8	0.7
Change Working Capital	-0.6	0.4	-5.5	22.0	-4.2	-4.3	-5.0	-3.8	1.8	0.2
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	7.7	1.3	-6.0	15.8	6.9	-1.4	-5.8	1.8	4.4	2.3
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	49.7	6.6	-6.1	-151.8	15.3	0.6	-7.6	0.4	0.4	-0.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.6	23.8	20.9

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-25.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-170.8	-0.9	-0.4	-154.2	0.0	0.0
Acquisitions	0.0	-4.5	0.0	0.0	0.0	-6.7	0.0	0.0	0.2	5.6	1.7	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	-6.7	0.0	0.0	-1.5	0.9	-1.8	0.0	-3.9	0.0
Sales of Investment	43.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	6.1	1.7	0.0	0.0	0.0
Other Investing Activities	6.4	0.0	-0.1	-252.4	-356.1	-245.7	-200.5	-141.9	-2.0	-13.3	0.5	1.5	0.1	-1.7
Cash from Investing	17.6	0.0	-0.1	-252.4	-356.1	-259.1	-200.5	-141.9	-173.9	-1.6	1.6	-152.8	-3.8	-1.7

Cash Flow From Investing Activities	3-2025	4-2023	3-2023	2-2023
Capital Expenditure	-6.4	-8.2	-8.0	-9.6
Acquisitions	0.0	0.0	0.0	0.0
Investments	-0.5	0.0	0.0	0.0
Sales of Investment	0.0	16.4	18.2	0.0
Other Investing Activities	0.0	0.0	10.2	-9.6
Cash from Investing	0.0	8.2	10.2	-9.6

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-195.2	0.0	-45.4	-194.7	-208.4	-206.6	-155.4	-191.6	-12.5	-114.4	0.0	-2.0	0.0	0.0
Debt Issued	151.1	-226.5	1.3	421.2	378.2	329.5	235.7	263.1	112.8	63.0	23.2	175.6	0.0	0.0
Issuance of Common Stock	48.0	0.0	49.5	58.2	212.0	135.2	153.5	17.8	52.6	0.0	0.0	1.1	7.0	3.3
Repurchase of Common Stock	-49.2	-0.5	-48.9	-16.7	0.0	-0.4	204.2	-5.1	162.6	0.0	0.0	167.2	0.0	0.0
Dividends Paid	-42.1	0.0	-41.9	-40.0	-31.5	-25.7	-19.9	-11.1	-1.8	0.0	0.0	-0.2	0.0	0.0
Other Financing Activities	139.3	0.0	-0.1	361.2	337.3	324.6	-2.2	312.7	-22.6	116.1	-1.5	-3.3	-0.2	0.0
Cash from Financing	-98.9	0.0	-86.8	168.0	309.5	227.0	180.2	122.9	178.3	1.7	-1.5	162.8	6.8	3.3

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-20.5	-31.2	-1.9
Debt Issued	7.1	129.1	64.0	-177.9	-45.0	-2.6	-1.1	0.3	0.4	0.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	48.3	1.2
Repurchase of Common Stock	-3.7	0.0	0.0	-0.5	0.0	0.0	0.0	0.0	-48.8	0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.3	-10.5	-10.7
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-30.9	-42.2	-11.3

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		-2.4	17.4	-5.0	-12.2	11.3	9.7	7.4	-4.2	12.0	0.2	-4.3	4.7	0.1	0.0
Closing Cash Balance		36.1	43.6	26.2	31.2	43.4	32.1	22.4	15.0	12.9	0.9	0.7	5.0	0.3	0.2

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		4.5	-6.0	-0.1	10.1	-2.6	8.9	1.0	-4.1	-8.2	0.1
Closing Cash Balance		42.0	37.5	43.5	43.6	33.6	36.1	27.2	26.2	30.3	38.5

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		53.3	96.1	81.9	72.2	57.9	41.7	27.7	14.9	-163.2	-0.6	-4.8	-159.5	-2.9	-1.6
Real Free Cash Flow		49.6	91.9	78.9	69.6	56.4	40.3	26.5	14.1	-163.6	-0.6	-4.8	-159.5	-3.1	-1.7

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		13.6	23.4	15.6	42.0	17.6	19.9	16.6	10.4	15.7	11.3
Real Free Cash Flow		13.6	22.0	14.5	40.9	16.5	18.8	15.7	9.6	14.9	10.6