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

Summit Midstream Partners, LP

SMLP

Valuace

Růst

Zdraví

Cena

$ 38.05

+1.34 (3.65%)

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	465.3	458.9	369.6	400.6	383.5	443.5	506.7	488.7	402.4	371.3	330.7	242.8	165.5	103.6	31.7
Cost of Revenues	334.4	336.0	195.9	201.0	154.8	173.6	311.6	266.6	235.0	214.9	217.4	91.9	87.0	0.0	3.9
Gross Profit	130.9	122.9	173.7	199.6	228.7	269.9	195.0	222.1	167.4	156.4	113.3	150.9	78.5	103.6	27.8

Revenue	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Revenues	118.9	127.3	121.2	97.9	112.5	85.7	88.7	99.1	96.1	99.2
Cost of Revenues	83.1	92.0	84.0	75.3	84.7	42.3	43.9	56.9	52.7	74.3
Gross Profit	35.8	35.3	37.1	22.6	27.8	43.4	44.8	42.1	43.4	24.9

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	32.1	42.1	51.9	59.8	76.4	55.9	52.9	54.8	53.7	37.3	34.7	27.3	23.4	20.6	10.0
Depreciation & Amortization	123.3	125.0	120.0	120.0	119.1	111.4	106.8	115.5	112.2	96.2	83.0	61.9	35.3	11.4	4.1
Total Operating Expenses	49.4	46.3	136.1	134.0	162.5	153.5	52.9	54.8	53.7	37.3	34.7	87.3	23.4	61.9	19.5
Operating Income	85.7	80.8	-82.3	-55.1	-52.8	7.4	142.1	167.4	113.6	119.1	78.6	63.6	55.2	41.7	8.3

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	10.2	11.1	10.8	10.0	18.2	10.1	10.5	13.2	10.2
Depreciation & Amortization	28.1	32.0	30.8	32.4	30.8	29.9	29.1	30.3	30.7	31.4
Total Operating Expenses	14.8	10.8	11.4	12.4	11.7	41.1	31.9	32.7	30.3	10.2
Operating Income	21.0	28.7	25.8	10.2	16.1	-27.6	-16.3	9.4	13.2	5.0

Net Income	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	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
Interest Expense	144.4	140.8	102.5	66.2	78.9	74.4	60.5	68.1	63.8	48.6	40.2	19.2	12.8	3.1	0.0
Other Expense	11.5	-29.6	-58.9	26.9	230.5	-38.2	-28.3	-10.6	-57.6	-258.0	-59.0	-0.1	0.0	0.0	0.0
IBT	69.4	-72.5	-141.3	-28.2	177.7	-30.8	53.3	88.6	-7.8	-187.5	-20.5	44.4	42.4	38.6	8.3
Income Tax Expense	-6.4	0.3	0.3	-0.3	-0.1	1.2	0.0	0.3	0.1	-0.7	0.6	0.7	0.7	0.7	0.1
Net Income	108.1	-38.9	-141.6	-27.8	189.1	-32.0	42.2	86.1	-38.2	-192.2	-24.0	43.6	17.6	38.0	8.1

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	37.8	36.8	34.6	35.2	34.2	28.5	24.9	24.9	24.2	21.2
Other Expense	129.3	-54.9	-32.0	-31.0	-35.4	-0.2	2.7	-105.3	-17.2	-11.0
IBT	122.5	-26.1	-6.3	-20.7	-19.3	-27.8	-13.6	-95.9	-4.0	-17.4
Income Tax Expense	0.2	0.5	0.1	-7.2	-0.3	0.0	-0.1	0.3	0.1	0.0
Net Income	132.9	-15.1	3.9	-13.5	-14.2	-27.8	-13.5	-96.2	-4.0	-16.2

Per Share Data	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$-3.04	$-3.77	$-14.09	$-4.13	$73.22	$-10.59	$8.63	$14.85	$-8.39	$-45.31	$-6.23	$12.90	$5.25	$1.46	$0.31
EPS Diluted	$-3.04	$-3.77	$-14.09	$-4.13	$71.19	$-10.59	$8.60	$14.70	$-8.39	$-45.31	$-6.23	$12.90	$5.25	$1.46	$0.31
Shares Outstanding	10.4	10.3	10.0	6.7	3.6	3.0	4.9	4.8	4.6	4.2	3.8	3.4	3.3	26.0	26.0
Diluted Shares Outstanding	11.0	10.3	10.0	6.7	3.7	3.0	4.9	4.9	4.6	4.2	3.8	3.4	3.3	26.0	26.0

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	$-1.46	$-0.27	$-1.31	$-1.39	$-2.74	$-1.33	$-9.46	$-0.42	$-2.26
EPS Diluted	$0.00	$-1.46	$-0.27	$-1.31	$-1.39	$-2.74	$-1.33	$-9.46	$-0.41	$-2.26
Shares Outstanding	10.4	10.4	10.4	10.4	10.2	10.2	10.2	10.2	9.7	7.2
Diluted Shares Outstanding	11.0	10.4	10.4	10.4	10.2	10.2	10.2	10.2	9.9	7.2

Current Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Cash And Equivalents	348.0	16.6	11.8	7.3	15.5	32.3	4.3	1.4	7.4	19.4	26.4	18.8	7.9	15.5
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	348.0	16.6	11.8	7.3	15.5	32.3	4.3	1.4	7.4	19.4	26.4	18.8	7.9	15.5
Accounts Receivable	66.6	76.3	75.3	62.1	61.9	102.1	97.9	72.3	97.4	84.0	83.6	54.3	34.3	27.5
Inventory	0.0	0.0	1.7	12.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	5.9	5.5	8.7	5.7	4.6	5.0	4.0	4.3	4.3	3.2	3.3	3.1	2.2	2.0
Total Current Assets	420.6	98.4	97.5	87.4	82.1	139.5	106.3	78.1	109.1	106.6	113.3	76.1	44.4	44.9

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	348.0	16.6	17.1	13.6	22.6	11.8	10.5	12.4	8.6	7.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	348.0	16.6	17.1	13.6	22.6	11.8	10.5	12.4	8.6	7.3
Accounts Receivable	66.6	76.3	78.9	60.4	62.9	75.3	57.6	59.4	59.2	62.1
Inventory	0.0	0.0	1.8	1.3	0.7	1.7	3.5	3.3	3.9	12.2
Other Current Assets	5.9	5.5	3.2	7.5	8.0	8.7	4.8	3.7	4.8	5.7
Total Current Assets	420.6	98.4	101.0	82.8	94.2	97.5	76.4	78.8	76.5	87.4

Long-Term Assets	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Property, Plant & Equipment	1,447.4	1,711.3	1,718.8	1,726.1	1,817.5	1,882.3	1,963.7	1,795.1	1,853.7	1,463.8	1,235.7	980.3	682.0	638.2
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	16.2	16.2	16.2	16.2	61.7	115.9	45.5	45.5
Intangible Assets	147.3	175.6	198.7	172.9	199.6	232.3	273.4	301.3	421.5	438.1	466.9	453.0	285.5	296.7
Long-Term Investments	286.7	498.3	506.7	523.2	392.7	309.7	649.3	690.5	707.4	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	18.6	10.5	38.3	12.9	7.9	9.7	11.7	13.6	7.3	15.8	17.3	14.6	6.1	5.0
Total Long-Term Assets	1,900.0	2,395.8	2,462.4	2,435.1	2,417.7	2,434.0	2,914.3	2,816.7	3,006.1	1,933.9	1,781.5	1,563.8	1,019.1	985.4
Total Assets	2,320.6	2,494.2	2,560.0	2,522.5	2,499.8	2,573.5	3,020.6	2,894.8	3,115.2	2,040.5	1,894.9	1,639.9	1,063.5	1,030.3

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	1,447.4	1,711.3	1,695.5	1,704.0	1,712.5	1,718.8	1,477.1	1,531.5	1,706.1	1,726.1
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	147.3	175.6	182.2	188.4	193.8	198.7	144.0	156.9	167.6	172.9
Long-Term Investments	286.7	498.3	491.7	498.4	504.7	506.7	514.0	519.6	525.4	523.2
Other Long-Term Assets	18.6	10.5	39.1	39.5	40.3	38.3	28.3	23.6	19.1	12.9
Total Long-Term Assets	1,900.0	2,395.8	2,408.5	2,430.1	2,451.2	2,462.4	2,163.3	2,231.5	2,418.3	2,435.1
Total Assets	2,320.6	2,494.2	2,509.5	2,512.9	2,545.4	2,560.0	2,239.7	2,310.3	2,494.8	2,522.5

Current Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Accounts Payable	18.1	22.7	14.1	10.5	11.9	24.4	38.4	16.4	16.3	19.0	12.9	18.1	15.8	23.9
Short-Term Debt	29.1	22.2	10.5	54.7	41.2	34.3	47.5	37.4	-13.4	28.5	30.3	19.6	5.5	0.0
Other Current Liabilities	103.5	88.3	84.3	3.7	5.4	11.9	12.6	11.3	11.5	11.5	11.9	9.1	4.3	5.0
Current Liabilities	159.5	134.0	117.9	79.2	68.4	84.1	110.1	69.0	71.7	59.6	57.5	48.3	26.5	28.8

Current Liabilities	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Accounts Payable	18.1	22.7	15.5	15.0	22.0	14.1	9.4	8.4	13.5	10.5
Short-Term Debt	35.8	22.2	20.9	19.7	18.4	10.5	9.0	7.5	6.1	54.7
Other Current Liabilities	100.2	88.3	93.6	63.9	86.2	84.3	69.5	61.4	65.0	3.7
Current Liabilities	159.5	134.0	142.6	110.0	132.1	117.9	97.1	87.0	94.6	79.2

Long-Term Liabilities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Long-Term Debt	1,127.3	1,463.7	1,479.9	1,355.1	1,347.3	1,470.3	1,257.7	1,051.2	1,240.3	944.0	808.0	586.0	199.2	349.9
Capital Leases	0.0	8.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	199.2	147.0
Def. Tax Liability	-28.8	8.6	0.0	108.9	91.2	208.8	387.1	365.2	568.4	0.0	0.0	0.0	0.0	0.0
Total Liabilities	1,345.2	1,651.0	1,795.1	1,618.1	1,576.9	1,809.9	1,799.3	1,505.1	1,945.5	1,056.3	928.0	670.8	244.3	389.4

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	1,127.3	1,463.7	1,440.8	1,475.2	1,465.6	1,479.9	1,165.2	1,232.5	1,315.5	1,355.1
Capital Leases	0.0	8.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	-28.8	8.6	124.3	122.4	0.0	0.0	0.0	0.0	0.0	108.9
Total Liabilities	1,345.2	1,651.0	1,773.5	1,778.6	1,795.7	1,795.1	1,447.9	1,507.9	1,597.7	1,618.1

Total Common Equity	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Common Stock	748.5	621.7	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	-143.4	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	0.0	-387.1	-309.4	-259.3	-176.9	-117.0	-63.9	-33.5	-12.2
Total Common Equity	975.4	843.2	883.4	1,010.7	1,012.5	791.0	-387.1	1,389.7	1,169.7	984.2	966.9	-217.8	41.3	640.8

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	748.5	621.7	642.2	643.6	661.7	0.0	0.0	0.0	0.0	0.0
Retained Earnings	0.0	0.0	0.0	0.0	0.0	-143.4	0.0	-91.8	0.0	-19.9
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	975.4	843.2	858.6	854.9	868.4	883.4	907.0	916.0	1,009.2	1,010.7

Other		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Debt		1,156.4	1,483.5	1,490.4	1,355.1	1,347.3	1,470.3	1,257.7	1,051.2	1,240.3	944.0	808.0	586.0	199.2	349.9
Book Value		975.4	843.2	764.8	904.4	922.9	763.5	1,221.2	1,389.7	1,169.7	984.2	966.9	969.1	819.2	640.8

Other		1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Debt		126.8	124.7	122.6	120.6	118.7	0.0	0.0	0.0	0.0	0.0
Book Value		975.4	843.2	858.6	854.9	868.4	883.4	907.0	916.0	1,009.2	1,010.7

Cash Flow From Operating Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	108.1	-38.9	-123.5	-19.9	189.1	-369.8	42.4	86.1	-38.2	-186.8	-21.2	43.6	41.7	38.0	8.2
Depreciation & Amortization	121.5	125.0	120.0	120.0	119.1	111.4	106.8	114.9	112.7	97.0	83.9	61.9	35.5	11.4	4.1
Stock-Based Compensation	7.4	6.6	3.8	4.7	8.1	8.2	8.3	8.0	8.0	6.3	4.7	3.0	1.9	3.4	0.0
Change Working Capital	-25.2	-19.7	-13.5	5.9	50.0	-23.3	-8.1	-28.9	11.0	-11.7	18.7	15.1	3.5	-15.7	-2.7
Change In Accounts Receivable	-12.8	-3.4	0.3	-0.2	35.4	-4.3	-21.5	25.1	-7.8	5.2	-15.6	-15.1	-6.0	-17.2	-8.9
Change In Accounts Payable	-5.0	4.5	2.2	-0.1	-4.1	-0.1	0.1	-3.2	2.0	-2.8	-1.0	-2.0	-2.2	2.5	4.2
Change In Inventories	0.0	0.0	0.0	5.6	0.1	-11.8	11.7	-6.3	4.0	0.8	7.1	13.4	1.5	0.8	1.8
Other Non-cash Items	25.7	-36.2	111.6	8.1	9.9	5.5	25.3	-195.9	59.8	3.3	1.6	2.2	6.9	40.0	0.0
Cash from Operations	120.8	126.9	98.7	165.1	198.6	182.3	227.9	237.8	230.5	166.0	147.9	126.0	89.5	39.9	9.6

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	132.9	-15.1	3.9	-13.5	-14.2	-23.9	-7.8	-91.8	0.0	-16.2
Depreciation & Amortization	28.1	32.0	31.0	30.4	30.1	29.9	29.1	30.3	30.7	31.4
Stock-Based Compensation	2.8	1.4	1.4	1.8	1.9	0.8	0.7	0.6	1.7	0.9
Change Working Capital	14.7	-26.4	13.2	-26.6	20.1	-17.5	4.9	-13.4	12.5	-0.8
Change In Accounts Receivable	3.0	0.4	-18.5	2.4	12.4	1.6	1.7	-5.9	2.9	6.4
Change In Accounts Payable	-3.5	3.0	1.4	-6.0	6.0	-2.0	5.4	-5.6	4.5	-0.3
Change In Inventories	0.0	-8.1	30.5	-22.4	0.0	0.0	0.0	0.0	0.0	6.5
Other Non-cash Items	-75.3	86.3	9.6	5.2	12.0	62.6	9.7	88.1	-48.8	2.2
Cash from Operations	0.0	16.1	59.1	1.9	49.7	1.9	36.6	14.1	46.0	37.4

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-68.9	-68.9	-30.5	-25.0	-43.1	-182.3	-200.6	-124.2	-502.2	-406.7	-444.2	-491.9	-76.7	-78.2	-153.7
Acquisitions	292.6	0.3	-201.0	-148.7	-99.9	-18.3	-15.9	-26.3	-31.6	-288.6	-315.9	-410.0	0.0	-589.5	0.0
Investments	3.5	-3.5	0.0	0.0	0.0	0.0	0.0	-25.5	-31.6	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	329.2	0.0	0.0	0.0	0.0	0.0	0.0	25.5	-111.1	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.2	-2.6	4.9	8.0	2.5	109.7	0.2	1.8	142.3	288.9	316.2	410.6	0.0	0.0	0.0
Cash from Investing	556.4	-74.8	-226.6	-165.7	-140.6	-90.9	-216.3	-148.7	-534.1	-406.4	-443.9	-491.3	-76.7	-667.7	-153.7

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	-16.4	-19.0	-17.7	-15.7	-16.4	-9.5	-6.2	-6.1	-8.7	-13.3
Acquisitions	292.3	0.1	0.0	0.1	-3.5	-304.8	36.7	75.5	-8.4	-46.6
Investments	0.0	3.5	0.0	0.0	-3.5	0.0	0.0	0.0	0.0	0.0
Sales of Investment	332.7	-3.5	0.0	0.0	3.5	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.1	0.1	-0.1	-2.6	0.3	0.0	2.8	1.9	0.0
Cash from Investing	0.0	-18.9	-17.6	-15.7	-22.5	-314.0	30.6	72.2	-15.3	-59.8

Cash Flow From Financing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-391.5	-27.7	-234.6	-1,124.0	-303.7	-158.0	-84.0	-934.5	-204.3	-51.0	-315.3	-294.2	-370.0	0.0	0.0
Debt Issued	70.5	20.8	369.9	1,131.8	180.7	370.6	290.5	745.4	500.6	187.0	537.3	681.0	219.3	349.9	0.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	48.7	27.4	0.0	310.3	125.2	222.0	197.8	100.0	263.1	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	-66.8	369.0	0.0	748.0	523.0	191.7	541.5	-12.0	213.0	0.0	0.0
Dividends Paid	-9.8	-6.5	-3.3	0.0	-284.3	-145.1	-209.2	-181.5	-167.5	-152.1	-122.2	-90.2	-123.1	0.0	0.0
Other Financing Activities	47.1	-14.8	359.7	1,128.7	526.7	-156.7	284.5	-37.5	12.8	22.7	0.2	672.6	-3.3	633.8	114.1
Cash from Financing	-352.5	-49.0	121.8	4.7	-79.4	-63.5	-8.7	-95.1	289.3	233.4	302.0	376.2	-20.4	633.8	114.1

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	-26.6	-15.5	-26.2	-67.2	-106.1	-35.1	-992.0
Debt Issued	-327.1	28.4	-33.2	37.5	2.5	342.4	1.4	24.6	1.6	1,029.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	-4.9	-1.6	-1.6	-1.6	-1.6	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	2.1	-35.8	33.5	-0.2	339.5	-1.7	23.1	-2.7	1,027.8
Cash from Financing	0.0	0.5	-37.5	5.3	-17.4	311.6	-68.9	-83.1	-37.8	35.8

Cash position		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		324.8	3.1	-6.0	4.0	-21.4	28.0	2.9	-6.0	-14.4	-7.1	6.1	10.9	-7.6	6.0	-30.0
Closing Cash Balance		348.0	16.6	13.5	19.6	15.5	32.3	4.3	1.4	7.4	19.4	26.4	18.8	7.9	15.5	9.4

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		331.4	-2.3	4.0	-8.4	9.8	-0.4	-1.7	3.2	-7.1	13.3
Closing Cash Balance		348.0	16.6	18.9	14.9	23.3	13.5	14.0	15.7	12.5	19.6

Free Cash Flow		TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		52.0	58.0	68.3	140.1	155.5	0.0	27.3	113.6	-271.7	-240.8	-296.3	-366.0	12.8	-38.3	-144.2
Real Free Cash Flow		44.6	51.4	64.5	135.3	147.4	-8.1	19.0	105.7	-279.6	-247.0	-301.0	-369.0	10.9	-41.7	-144.2

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		27.2	-2.9	41.4	-13.8	33.3	-7.6	30.5	8.0	37.3	24.1
Real Free Cash Flow		24.4	-4.3	40.0	-15.6	31.3	-8.4	29.8	7.4	35.7	23.3