TFIN
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Total Revenues | | 497.8 | 516.1 | 487.6 | 473.1 | 484.6 |
|---|
| Cost of Revenues | | 61.9 | 82.8 | 90.5 | 0.0 | 0.0 |
|---|
| Gross Profit | | 435.9 | 433.1 | 397.1 | 473.1 | 484.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 140.4 | 109.3 | 128.6 | 119.5 | 121.1 | 125.4 | 124.2 | 116.9 | 105.4 | 104.7 |
|---|
| Cost of Revenues | | 18.6 | 4.3 | 19.8 | 19.2 | 22.0 | 23.4 | 23.3 | 21.8 | 0.0 | 0.0 |
|---|
| Gross Profit | | 121.8 | 105.0 | 108.8 | 100.2 | 99.1 | 101.9 | 100.9 | 95.1 | 105.4 | 104.7 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 220.0 | 210.6 |
|---|
| Depreciation & Amortization | | 14.9 | 14.9 | 33.3 | 25.3 | 11.9 |
|---|
| Total Operating Expenses | | 402.9 | 400.1 | 376.6 | 417.5 | -328.8 |
|---|
| Operating Income | | 33.0 | 33.0 | 20.5 | 52.8 | 155.8 |
| 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 | 53.4 | 53.4 |
|---|
| Depreciation & Amortization | | -4.7 | 1.0 | 10.2 | 8.3 | 8.6 | 9.0 | 8.2 | 7.5 | 6.3 | 6.5 |
|---|
| Total Operating Expenses | | 98.1 | 103.7 | 100.8 | 100.2 | 93.3 | 95.6 | 97.3 | 90.4 | 168.3 | 17.7 |
|---|
| Operating Income | | 23.7 | 1.3 | 7.9 | 0.1 | 5.8 | 6.3 | 3.6 | 4.8 | 8.8 | 17.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Interest Income | | 0.0 | 430.5 | 422.5 | 422.4 | 419.2 |
|---|
| Interest Expense | | 0.0 | 79.9 | 72.1 | 54.3 | 18.7 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -18.7 |
|---|
| IBT | | 33.0 | 33.0 | 20.5 | 52.8 | 137.0 |
|---|
| Income Tax Expense | | 7.6 | 7.6 | 4.4 | 11.7 | 34.7 |
|---|
| Net Income | | 25.4 | 25.4 | 16.1 | 41.1 | 102.3 |
| 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 | | -320.4 | 108.9 | 109.2 | 102.3 | 105.5 | 108.1 | 107.0 | 101.9 | 108.7 | 107.5 |
|---|
| Interest Expense | | -59.5 | 21.1 | 20.5 | 17.9 | 17.7 | 19.4 | 19.1 | 15.9 | 16.8 | 16.2 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 0.0 |
|---|
| IBT | | 23.7 | 1.3 | 7.9 | 0.1 | 5.8 | 6.3 | 3.6 | 4.8 | 8.8 | 17.7 |
|---|
| Income Tax Expense | | 4.5 | -0.4 | 3.5 | 0.1 | 2.0 | 0.9 | 0.8 | 0.6 | 3.1 | 4.9 |
|---|
| Net Income | | 19.2 | 1.7 | 4.4 | 0.0 | 3.8 | 5.3 | 2.7 | 4.2 | 9.6 | 12.8 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| EPS | | $0.00 | $0.00 | $0.00 | $1.63 | $4.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.61 | $3.96 |
|---|
| Shares Outstanding | | 23.8 | 23.6 | 23.3 | 23.2 | 24.4 |
|---|
| Diluted Shares Outstanding | | 24.0 | 23.8 | 23.8 | 23.6 | 25.0 |
| 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 | $0.38 | $0.52 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.37 | $0.51 |
|---|
| Shares Outstanding | | 23.8 | 23.8 | 23.6 | 23.4 | 23.3 | 23.3 | 23.3 | 23.2 | 23.2 | 23.2 |
|---|
| Diluted Shares Outstanding | | 24.0 | 23.9 | 23.8 | 23.4 | 23.8 | 23.7 | 23.7 | 23.7 | 23.5 | 23.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 |
| Cash And Equivalents | | 500.7 | 330.1 | 286.6 | 408.2 |
|---|
| Short Term Investments | | 339.7 | 86.8 | 299.6 | 254.5 |
|---|
| Total Cash & ST Investments | | 500.7 | 416.9 | 392.7 | 662.7 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 538.2 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 538.2 | 416.9 | 392.7 | 662.7 |
| 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 | | 147.2 | 282.3 | 502.9 | 330.1 | 489.3 | 500.7 | 417.0 | 286.6 | 337.6 | 417.4 |
|---|
| Short Term Investments | | 97.6 | 102.1 | 105.2 | 86.8 | 403.2 | 339.7 | 320.1 | 299.6 | 292.3 | 303.8 |
|---|
| Total Cash & ST Investments | | 244.8 | 384.5 | 608.2 | 416.9 | 892.5 | 840.3 | 737.1 | 586.3 | 377.0 | 721.2 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 244.8 | 384.5 | 608.2 | 416.9 | 892.5 | 840.3 | 737.1 | 586.3 | 377.0 | 721.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 |
| Net Property, Plant & Equipment | | 159.6 | 160.7 | 113.5 | 103.3 |
|---|
| Goodwill | | 233.7 | 241.9 | 233.7 | 233.7 |
|---|
| Intangible Assets | | 51.5 | 54.2 | 23.6 | 32.1 |
|---|
| Long-Term Investments | | 518.2 | 4,808.5 | 307.1 | 263.8 |
|---|
| Other Long-Term Assets | | 4,275.5 | 253.1 | 8.8 | -16.5 |
|---|
| Total Long-Term Assets | | 5,245.2 | 5,532.1 | 686.7 | 632.9 |
|---|
| Total Assets | | 5,783.3 | 5,949.0 | 5,347.3 | 5,333.8 |
| 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 | | 141.1 | 149.1 | 150.2 | 160.7 | 156.5 | 159.6 | 162.5 | 113.5 | 113.1 | 114.7 |
|---|
| Goodwill | | 353.9 | 353.9 | 241.9 | 241.9 | 233.7 | 233.7 | 233.7 | 233.7 | 233.7 | 233.7 |
|---|
| Intangible Assets | | 97.2 | 98.3 | 54.8 | 54.2 | 51.8 | 51.5 | 50.3 | 23.6 | 26.4 | 29.2 |
|---|
| Long-Term Investments | | 5,250.0 | 5,217.0 | 4,945.9 | 4,808.5 | 4,298.5 | 4,257.1 | 4,168.1 | 307.1 | 299.9 | 311.6 |
|---|
| Other Long-Term Assets | | 270.1 | 289.0 | 255.4 | 253.1 | 222.5 | 234.5 | 215.8 | -307.1 | -299.9 | -7.3 |
|---|
| Total Long-Term Assets | | 6,112.4 | 6,110.3 | 5,660.2 | 5,532.1 | 4,973.6 | 4,943.0 | 4,838.4 | 379.6 | 382.8 | 689.2 |
|---|
| Total Assets | | 6,357.1 | 6,494.7 | 6,268.4 | 5,949.0 | 5,866.0 | 5,783.3 | 5,575.5 | 5,347.3 | 5,599.8 | 5,652.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 3,817.2 | 4,820.8 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 3,817.2 | 4,820.8 | 0.0 | 0.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 4,955.2 | 5,186.1 | 4,976.8 | 4,820.8 | 4,706.7 | 4,392.0 | 4,451.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 4,955.2 | 5,186.1 | 4,976.8 | 4,820.8 | 4,706.7 | 4,392.0 | 4,451.0 | 1,638.5 | 3,697.3 | 3,962.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 |
| Long-Term Debt | | 431.0 | 142.0 | 405.4 | 179.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 25.9 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 4,909.1 | 5,058.1 | 4,482.9 | 4,444.8 |
| 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 | | 392.7 | 292.4 | 317.2 | 142.0 | 181.3 | 431.0 | 180.7 | 405.4 | 180.0 | 429.7 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.9 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 32.5 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 5,437.8 | 5,582.4 | 5,374.5 | 5,058.1 | 4,980.3 | 4,909.1 | 4,703.2 | 405.4 | 180.0 | 429.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 |
| Common Stock | | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 541.6 | 549.2 | 536.3 | 498.5 |
|---|
| Comprehensive Income | | -3.4 | -3.1 | -2.9 | -6.9 |
|---|
| Total Common Equity | | 874.2 | 890.9 | 864.4 | 889.0 |
| 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 | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 553.0 | 552.0 | 548.4 | 549.2 | 546.2 | 541.6 | 539.7 | 536.3 | 527.5 | 515.5 |
|---|
| Comprehensive Income | | -1.9 | -2.6 | -3.4 | -3.1 | -1.8 | -3.4 | -3.1 | -2.9 | -4.6 | -5.0 |
|---|
| Total Common Equity | | 919.3 | 912.4 | 893.9 | 890.9 | 885.8 | 874.2 | 872.3 | 864.4 | 850.4 | 833.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 |
| Total Debt | | 431.0 | 142.0 | 405.4 | 179.0 |
|---|
| Book Value | | 874.2 | 890.9 | 864.4 | 889.0 |
| 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 | | 919.3 | 912.4 | 893.9 | 890.9 | 885.8 | 874.2 | 872.3 | 864.4 | 850.4 | 833.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Net Income | | 29.3 | 25.4 | 16.1 | 41.1 | 102.3 |
|---|
| Depreciation & Amortization | | 28.6 | 37.3 | 33.3 | 25.3 | 25.2 |
|---|
| Stock-Based Compensation | | 14.1 | 14.0 | 14.5 | 13.2 | 21.2 |
|---|
| Change Working Capital | | -47.7 | -2.8 | -15.6 | -49.0 | -41.2 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 30.1 | -13.1 | 15.0 | 6.1 | -31.2 |
|---|
| Cash from Operations | | 34.6 | 0.0 | 0.0 | 43.2 | 74.5 |
| 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 | | 19.2 | 1.7 | 4.4 | 0.0 | 3.8 | 5.3 | 2.7 | 4.2 | 9.6 | 12.8 |
|---|
| Depreciation & Amortization | | 9.2 | 11.6 | 10.2 | 8.3 | 8.6 | 9.0 | 8.2 | 7.5 | 6.3 | 6.5 |
|---|
| Stock-Based Compensation | | 3.7 | 4.0 | 3.4 | 2.8 | 3.4 | 4.0 | 3.4 | 3.6 | 3.3 | 3.7 |
|---|
| Change Working Capital | | 13.7 | 9.3 | -7.9 | -18.0 | 19.3 | 2.6 | -5.0 | -32.4 | 1.6 | -11.0 |
|---|
| 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 | | 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 | | -8.0 | -6.8 | -3.4 | 2.1 | 4.4 | 4.7 | 0.4 | 5.6 | 4.1 | -0.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.2 | 9.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Capital Expenditure | | -62.7 | -16.4 | -62.8 | 0.0 | -10.9 |
|---|
| Acquisitions | | -18.5 | -137.4 | -10.0 | 0.0 | 85.9 |
|---|
| Investments | | -85.8 | -105.0 | -204.8 | -72.0 | -140.8 |
|---|
| Sales of Investment | | 65.6 | 124.7 | 124.9 | 0.0 | 67.2 |
|---|
| Other Investing Activities | | 145.8 | 0.0 | 0.0 | -40.7 | 671.0 |
|---|
| Cash from Investing | | -45.7 | 0.0 | 0.0 | -112.7 | 672.4 |
| 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 | | -7.2 | -2.0 | -2.3 | -5.0 | -8.2 | -0.8 | -1.0 | -52.7 | -4.0 | -2.0 |
|---|
| Acquisitions | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 73.1 | -52.6 |
|---|
| Investments | | 0.0 | 21.7 | -41.7 | -85.0 | -39.3 | -82.2 | -50.2 | -33.1 | -2.6 | 0.0 |
|---|
| Sales of Investment | | 14.1 | 28.3 | 66.0 | 54.4 | 55.2 | 26.3 | 30.7 | 12.8 | 9.8 | 12.2 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 132.6 | 10.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 209.0 | -32.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Debt Repaid | | -950.0 | 0.0 | 0.0 | 225.0 | -177.1 |
|---|
| Debt Issued | | 951.3 | 142.0 | -263.4 | 451.5 | 356.1 |
|---|
| Issuance of Common Stock | | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 329.3 | -2.2 | -3.3 | -81.6 | -76.7 |
|---|
| Dividends Paid | | -3.2 | 0.0 | 0.0 | -3.2 | -3.2 |
|---|
| Other Financing Activities | | 241.0 | 0.0 | 0.0 | -192.2 | -464.8 |
|---|
| Cash from Financing | | 94.3 | 0.0 | 0.0 | -52.1 | -721.9 |
| 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 | 225.0 | 0.0 |
|---|
| Debt Issued | | 392.7 | 100.2 | -24.8 | 175.2 | -39.3 | -249.7 | 250.3 | -224.7 | 450.4 | -249.6 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.8 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | -2.1 | -0.1 | 0.0 | 0.0 | -3.2 | -0.1 | 83.5 | 249.2 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | -0.8 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -509.4 | -55.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -285.2 | -56.4 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Net Change in Cash | | 83.3 | -81.6 | 43.5 | -121.5 | 25.0 |
|---|
| Closing Cash Balance | | 500.7 | 248.5 | 330.1 | 286.6 | 408.2 |
| 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 | | 101.2 | -182.9 | -220.6 | 172.8 | -159.2 | -11.4 | 83.6 | 130.4 | -50.9 | -79.8 |
|---|
| Closing Cash Balance | | 248.5 | 147.2 | 282.3 | 502.9 | 330.1 | 489.3 | 500.7 | 417.0 | 286.6 | 337.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 |
| Free Cash Flow | | -28.1 | 50.6 | -28.6 | 16.2 | 63.6 |
|---|
| Real Free Cash Flow | | -42.2 | 36.6 | -43.1 | 3.0 | 42.4 |
| 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 | | 24.8 | 22.4 | 6.9 | -8.0 | 7.3 | 20.4 | 10.1 | -71.6 | 21.3 | 7.0 |
|---|
| Real Free Cash Flow | | 21.0 | 18.5 | 3.4 | -10.8 | 3.9 | 16.4 | 6.6 | -75.2 | 17.9 | 3.2 |