NRP - Natural Resource Partners L.P.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Revenue | 202.3 | 245.0 | 293.7 | 328.1 | 194.2 | 129.0 | 210.3 | 202.8 | 333.7 | 330.9 | 438.9 | 358.3 | 323.9 | 379.1 | 377.7 | 301.4 | 256.1 | 291.7 | 215.0 | 170.7 | 159.1 | 121.4 | 85.5 | 13.9 | 26.0 |
| Cost of Revenue | 38.1 | 0 | 32.3 | 22.5 | 19.1 | 9.2 | 14.9 | 21.7 | 36.0 | 46.3 | 100.8 | 126.9 | 67.1 | 62.0 | 3.1 | 1.5 | 2.4 | 65.8 | 1.3 | 1.6 | 3.4 | 2.0 | 1.3 | 0.4 | 0 |
| Gross Profit | 164.3 | 245.0 | 261.3 | 305.6 | 175.2 | 119.8 | 195.4 | 181.1 | 297.7 | 284.6 | 338.1 | 231.4 | 256.8 | 317.1 | 374.6 | 299.9 | 253.7 | 225.9 | 213.6 | 169.1 | 155.7 | 119.4 | 84.2 | 13.5 | 26.0 |
| Operating Expenses | |||||||||||||||||||||||||
| 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 |
| SG&A Expenses | 24.1 | 25.2 | 26.1 | 21.9 | 17.4 | 14.3 | 16.7 | 16.5 | 18.5 | 20.6 | 12.3 | 10.5 | 14.7 | 29.7 | 29.6 | 31.8 | 24.7 | 15.3 | 20.3 | 15.5 | 12.3 | 11.5 | 8.9 | 1.1 | 3.0 |
| Other Expenses | 0.8 | 20.7 | (57.3) | 34.9 | 10.0 | 149.4 | 127.4 | 29.5 | 136.5 | 130.5 | 172.0 | 19.7 | 14.8 | 15.7 | 79.6 | 72.1 | 13.4 | 13.6 | 65.0 | 37.8 | 41.9 | 37.8 | 31.2 | 5.8 | 2.8 |
| Operating Expenses | 24.9 | 45.8 | (31.2) | 56.8 | 27.4 | 163.7 | 144.1 | 46.0 | 155.0 | 151.1 | 184.3 | 57.7 | 54.0 | 47.4 | 109.2 | 103.8 | 99.7 | 28.9 | 85.3 | 53.3 | 54.2 | 49.3 | 40.1 | 6.9 | 5.8 |
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 139.4 | 199.2 | 292.5 | 248.8 | 147.8 | (43.9) | 51.3 | 192.5 | 184.0 | 185.7 | (477.9) | 188.9 | 236.2 | 267.2 | 104.1 | 196.1 | 154.0 | 197.0 | 128.3 | 115.8 | 101.5 | 70.1 | 44.1 | 6.6 | 20.2 |
| Interest Expense | 8.0 | 15.6 | 14.1 | 26.3 | 38.9 | 41.0 | 47.5 | 70.2 | 82.9 | 90.6 | 89.8 | 80.2 | 64.4 | 54.0 | 49.2 | 41.6 | 40.1 | 28.4 | 28.7 | 16.4 | 11.0 | 10.3 | 6.8 | 0.2 | 4.0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.2 | 1.4 | 2.9 | 2.7 | 1.4 | 0.3 | 0.2 | 0 | 0.3 |
| Profitability | |||||||||||||||||||||||||
| EBITDA | 159.3 | 214.7 | 311.0 | 317.3 | 166.9 | (34.7) | 37.0 | 214.2 | 187.9 | 232.8 | (109.2) | 269.1 | 309.0 | 325.5 | 169.3 | 253.1 | 214.0 | 262.6 | 182.6 | 148.2 | 135.2 | 100.3 | 44.1 | 11.1 | 21.5 |
| EBIT | 144.4 | 199.2 | 292.5 | 294.8 | 147.8 | (43.9) | 22.0 | 192.5 | 164.5 | 186.6 | (170.4) | 189.0 | 236.5 | 267.3 | 104.2 | 196.1 | 154.2 | 198.4 | 131.2 | 118.5 | 102.9 | 69.3 | 44.1 | 6.6 | 20.2 |
| Income Before Tax | 136.4 | 183.6 | 278.4 | 268.5 | 108.9 | (84.8) | (25.4) | 122.4 | 89.2 | 95.2 | (571.7) | 108.8 | 172.1 | 213.4 | 55.0 | 0.0 | 114.1 | 170.0 | 0 | 0 | 0 | 69.0 | 36.9 | 6.8 | 0 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.3 | 123.9 | 129.0 | 143.7 | 0 | 0 | 0 | 0 | (154.5) | 0 | 1.4 | 25.8 | 13.7 | 9.6 | 11.1 | 0 | 0.2 | 5.6 |
| Net Income | 133.6 | 183.6 | 274.4 | 268.5 | 108.9 | (84.8) | (24.5) | 139.5 | 88.7 | 96.9 | (571.7) | 108.8 | 172.1 | 213.4 | 53.0 | 154.5 | 114.1 | 170.0 | 102.5 | 102.1 | 91.8 | 59.0 | 36.9 | 6.4 | 14.5 |
| Per Share Data | |||||||||||||||||||||||||
| EPS (Basic) | 10.18 | 11.69 | 16.68 | 18.72 | 8.65 | -9.20 | -4.35 | 9.16 | 5.06 | 7.78 | -46.75 | 9.40 | 15.40 | 19.70 | 5.00 | 15.40 | 11.70 | 19.50 | 11.10 | 17.40 | 16.95 | 11.45 | 7.95 | 1.40 | 3.20 |
| EPS (Diluted) | 10.04 | 11.35 | 13.08 | 13.39 | 6.78 | -9.20 | -4.35 | 8.79 | 3.96 | 7.78 | -46.75 | 9.40 | 15.40 | 19.70 | 5.00 | 15.40 | 11.70 | 19.50 | 11.10 | 17.40 | 16.95 | 11.45 | 7.95 | 1.40 | 3.20 |
| Shares Outstanding | 13.3 | 13.0 | 12.6 | 12.5 | 12.3 | 12.3 | 12.3 | 15.2 | 12.2 | 12.2 | 12.2 | 11.3 | 11.0 | 10.6 | 10.6 | 8.2 | 6.8 | 6.5 | 6.5 | 5.1 | 2.9 | 2.7 | 2.3 | 2.3 | 4.5 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||
| Cash & Cash Equivalents | 30.1 | 30.4 | 12.0 | 39.1 | 135.5 | 99.8 | 98.3 | 101.8 | 27.0 | 40.4 | 82.6 | 89.9 | 42.1 | 24.3 | 7.8 | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 28.7 | 31.5 | 41.2 | 42.7 | 25.3 | 15.6 | 31.0 | 34.5 | 24.2 | 49.9 | 31.5 | 33.2 | 15.1 | 11.0 | 9.0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.6 | 6.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 2.1 | 2.0 | 2.1 | 1.8 | 2.0 | 1.8 | 2.9 | 105.2 | 28.9 | 1.0 | 0.9 | 0.9 | 0.8 | 2.6 | 0.5 | 0 |
| Total Current Assets | 60.9 | 63.9 | 55.3 | 83.6 | 162.8 | 117.2 | 132.1 | 242.5 | 91.4 | 105.4 | 115.0 | 124.1 | 58.0 | 36.5 | 17.3 | 0 |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment | 0 | 407.8 | 422.8 | 439.8 | 465.2 | 487.9 | 632.6 | 767.1 | 803.8 | 982.9 | 1,239.9 | 1,071.2 | 537.6 | 492.2 | 374.2 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 11.9 | 12.9 | 13.7 | 14.7 | 16.1 | 17.5 | 17.7 | 42.5 | 46.8 | 53.0 | 165.2 | 102.8 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 270.6 | 257.4 | 276.5 | 306.5 | 307.4 | 295.8 | 263.1 | 247.1 | 245.4 | 255.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 404.9 | 30.9 | 29.6 | 32.5 | 2.3 | 3.6 | 40.5 | (1,056.7) | (1,096.0) | (1,291.8) | 3.5 | 3.2 | 4.4 | 3.0 | 1.2 | 0 |
| Total Non-Current Assets | 687.5 | 709.0 | 742.6 | 793.5 | 791.0 | 804.7 | 953.8 | 1,056.7 | 1,096.0 | 1,291.8 | 1,408.5 | 1,177.2 | 542.0 | 495.2 | 375.4 | 0 |
| Total Assets | 748.4 | 772.9 | 797.9 | 877.1 | 953.8 | 921.9 | 1,085.9 | 1,341.6 | 1,389.2 | 1,444.7 | 1,523.6 | 1,301.3 | 599.9 | 531.7 | 392.7 | 68.1 |
| Current Liabilities | ||||||||||||||||
| Account Payables | 1.2 | 0.9 | 0.9 | 2.0 | 2.0 | 1.4 | 1.2 | 2.4 | 1.5 | 7.2 | 1.1 | 1.2 | 0.7 | 0.7 | 0.7 | 0 |
| Short-Term Debt | 14.2 | 14.2 | 30.8 | 39.1 | 39.1 | 39.1 | 45.8 | 115.2 | 79.7 | 140.0 | 32.2 | 17.2 | 9.3 | 9.3 | 0 | 0 |
| Deferred Revenue | 6.7 | 4.3 | 0 | 0 | 11.8 | 11.5 | 0 | 3.5 | 100.6 | 44.9 | 67.0 | 40.8 | 15.8 | 15.1 | 0 | 0 |
| Other Current Liabilities | 11.0 | 0 | 4.6 | 6.3 | 11.5 | 9.4 | 4.7 | 0.9 | 11.8 | 0.4 | 0 | 3.2 | 3.5 | 4.0 | 2.4 | 0 |
| Total Current Liabilities | 33.0 | 31.9 | 49.8 | 60.2 | 64.4 | 61.4 | 62.7 | 148.7 | 120.5 | 189.2 | 57.4 | 34.2 | 15.3 | 14.7 | 3.3 | 0 |
| Non-Current Liabilities | ||||||||||||||||
| Long-Term Debt | 18.9 | 127.9 | 124.3 | 129.2 | 394.4 | 432.4 | 470.4 | 557.6 | 729.6 | 990.2 | 626.6 | 478.8 | 156.3 | 192.7 | 57.5 | 47.7 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (50.2) | (103.8) | (121.1) | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 5.9 | 6.2 | 41.2 | 42.2 | 5.0 | 5.1 | 48.7 | 1.1 | 3.2 | 4.6 | 7.4 | 4.2 | 19.1 | 16.1 | 13.3 | (55.6) |
| Total Non-Current Liabilities | 82.9 | 189.9 | 169.8 | 174.9 | 449.5 | 487.6 | 522.6 | 557.6 | 729.6 | 990.2 | 701.0 | 523.8 | 175.4 | 208.8 | 70.8 | 55.6 |
| Total Liabilities | 115.8 | 221.8 | 219.6 | 235.1 | 513.9 | 549.0 | 585.3 | 756.5 | 953.9 | 1,300.5 | 758.4 | 558.0 | 190.7 | 223.5 | 74.1 | 55.6 |
| Stockholders' Equity | ||||||||||||||||
| Common Stock | 625.2 | 543.2 | 503.1 | 404.8 | 203.1 | 136.9 | 271.5 | 355.1 | 199.9 | 152.3 | 0 | 0 | 401.1 | 302.6 | 148.6 | 0 |
| Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (164.6) | (608.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | (4.0) | (1.7) | 20.0 | 66.7 | 51.2 | 67.1 | 64.2 | (3.5) | (3.3) | (1.7) | (0.6) | (0.6) | 8.1 | 5.6 | 170.0 | 0 |
| Total Stockholders' Equity | 621.2 | 541.6 | 570.2 | 636.1 | 438.1 | 372.4 | 500.3 | 355.1 | 199.9 | 152.3 | 839.6 | 788.3 | 409.2 | 308.2 | 318.6 | 12.4 |
| Total Liabilities & Equity | 748.4 | 772.9 | 797.9 | 877.1 | 953.8 | 921.9 | 1,085.9 | 1,341.6 | 1,389.2 | 1,444.7 | 758.4 | 558.0 | 599.9 | 531.7 | 392.7 | 68.1 |
| Debt Metrics | ||||||||||||||||
| Total Debt | 33.1 | 142.1 | 159.4 | 171.8 | 433.5 | 471.5 | 519.7 | 672.8 | 809.3 | 1,126.3 | 658.8 | 496.1 | 165.7 | 202 | 57.5 | 47.7 |
| Net Debt | 2.9 | 111.6 | 147.4 | 132.7 | 298.0 | 371.7 | 421.4 | 570.9 | 782.4 | 1,085.9 | 576.2 | 406.1 | 123.5 | 177.7 | 49.7 | 47.7 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Net Income | 136.4 | 183.6 | 278.4 | 268.5 | 108.9 | (84.8) | (25.4) | 122.4 | 89.2 | 95.2 | 91.8 | 59.0 | 36.9 | 6.4 | 14.5 |
| Depreciation & Amortization | 15.0 | 15.5 | 18.5 | 22.5 | 19.1 | 9.2 | 14.9 | 21.7 | 36.0 | 43.1 | 33.7 | 31.0 | 25.4 | 4.5 | 0 |
| Stock-Based Compensation | 11.1 | 11.3 | 10.9 | 5.8 | 4.0 | 3.6 | 2.4 | 1.4 | 0.0 | 1.2 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 3.1 | 19.4 | (6.1) | (32.3) | (9.3) | 15.5 | (21.5) | 13.7 | (20.7) | (44.5) | (4.2) | (0.3) | 2.2 | (4.2) | 0 |
| Other Non-Cash Items | 0.3 | 18.6 | 9.2 | 2.4 | 18.2 | 145.8 | 181.8 | 51.4 | 22.6 | 14.1 | 0.3 | 1.2 | 0.1 | 0 | (1.5) |
| Operating Cash Flow | 165.9 | 248.5 | 311.0 | 266.8 | 121.8 | 89.3 | 137.3 | 188.9 | 127.1 | 108.0 | 121.7 | 90.8 | 64.5 | 6.7 | 13.1 |
| Investing Activities | |||||||||||||||
| Capital Expenditure | 0 | 0 | (0.0) | (0.1) | 0 | 0 | (0.0) | 0 | (7.3) | (5.4) | (105.7) | (77.7) | (142.5) | (57.4) | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0.2 | (1) | 6.5 | 2.4 | 1.2 | 62.4 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 4.8 | 7.5 | 5.4 | 2.8 | 2.2 | 2.7 | 1.1 | 190.6 | 10.8 | 172.2 | (105.7) | (0.2) | 0.0 | 0 | 2.7 |
| Investing Cash Flow | 4.8 | 7.5 | 5.4 | 2.7 | 2.4 | 1.7 | 7.6 | 190.6 | 3.5 | 166.8 | (105.7) | (77.7) | (142.5) | (57.4) | 2.7 |
| Financing Activities | |||||||||||||||
| Net Debt Issuance | (109.1) | (13.2) | (13.6) | (269.4) | (39.4) | (46.2) | (163.1) | (140.7) | (311.6) | (178.4) | 65.7 | (36.4) | 144.5 | 11.0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (8.8) | 0 | 0 | 0 | (100.1) | 0 | 0 | 0 |
| Dividends Paid | (56.4) | (78.5) | (92.0) | (64.6) | (38.2) | (39.4) | (63.1) | (52.3) | (30.9) | (22.5) | 0 | (60.4) | (1) | 0 | 0 |
| Other Financing Activities | (5.4) | (74.2) | (59.6) | (12.6) | (10.9) | 0 | (26.4) | (62.6) | (40.4) | (85.3) | (76.0) | 1.2 | (50.0) | 0.5 | (15.4) |
| Financing Cash Flow | (170.9) | (237.5) | (343.5) | (366.0) | (88.5) | (89.4) | (252.7) | (203.3) | (141.2) | (286.2) | (10.4) | 4.7 | 94.5 | 58.5 | (15.4) |
| Cash Position | |||||||||||||||
| Net Change in Cash | (0.3) | 18.5 | (27.1) | (96.4) | 35.7 | 1.5 | (107.8) | 176.2 | (10.5) | (11.4) | 5.6 | 17.8 | 16.6 | 7.8 | (15.4) |
| Cash at Beginning | 30.4 | 12.0 | 39.1 | 135.5 | 99.8 | 98.3 | 206.0 | 29.8 | 40.4 | 51.8 | 42.1 | 24.3 | 7.8 | 0.0 | 0 |
| Cash at End | 30.1 | 30.4 | 12.0 | 39.1 | 135.5 | 99.8 | 98.3 | 206.0 | 29.8 | 40.4 | 47.7 | 42.1 | 24.3 | 7.8 | (15.4) |
| Free Cash Flow | 165.9 | 248.5 | 311.0 | 266.7 | 121.8 | 89.3 | 137.3 | 188.9 | 119.8 | 102.6 | 16.0 | 13.1 | (78.0) | (50.7) | 13.1 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||
| Revenue | 202.3 | 245.0 | 293.7 | 328.1 | 194.2 | 129.0 | 210.3 | 202.8 | 333.7 | 330.9 | 438.9 | 358.3 | 323.9 | 379.1 | 377.7 | 301.4 | 256.1 | 291.7 | 215.0 | 170.7 | 159.1 | 121.4 | 85.5 | 13.9 | 26.0 |
| Gross Profit | 164.3 | 245.0 | 261.3 | 305.6 | 175.2 | 119.8 | 195.4 | 181.1 | 297.7 | 284.6 | 338.1 | 231.4 | 256.8 | 317.1 | 374.6 | 299.9 | 253.7 | 225.9 | 213.6 | 169.1 | 155.7 | 119.4 | 84.2 | 13.5 | 26.0 |
| Operating Income | 139.4 | 199.2 | 292.5 | 248.8 | 147.8 | (43.9) | 51.3 | 192.5 | 184.0 | 185.7 | (477.9) | 188.9 | 236.2 | 267.2 | 104.1 | 196.1 | 154.0 | 197.0 | 128.3 | 115.8 | 101.5 | 70.1 | 44.1 | 6.6 | 20.2 |
| Net Income | 133.6 | 183.6 | 274.4 | 268.5 | 108.9 | (84.8) | (24.5) | 139.5 | 88.7 | 96.9 | (571.7) | 108.8 | 172.1 | 213.4 | 53.0 | 154.5 | 114.1 | 170.0 | 102.5 | 102.1 | 91.8 | 59.0 | 36.9 | 6.4 | 14.5 |
| EPS (Diluted) | 10.04 | 11.35 | 13.08 | 13.39 | 6.78 | -9.20 | -4.35 | 8.79 | 3.96 | 7.78 | -46.75 | 9.40 | 15.40 | 19.70 | 5.00 | 15.40 | 11.70 | 19.50 | 11.10 | 17.40 | 16.95 | 11.45 | 7.95 | 1.40 | 3.20 |
| Balance Sheet | |||||||||||||||||||||||||
| Cash & Equivalents | 30.1 | 30.4 | 12.0 | 39.1 | 135.5 | 99.8 | 98.3 | 101.8 | 27.0 | 40.4 | 82.6 | 89.9 | 42.1 | 24.3 | 7.8 | 0 | |||||||||
| Total Assets | 748.4 | 772.9 | 797.9 | 877.1 | 953.8 | 921.9 | 1,085.9 | 1,341.6 | 1,389.2 | 1,444.7 | 1,523.6 | 1,301.3 | 599.9 | 531.7 | 392.7 | 68.1 | |||||||||
| Total Debt | 33.1 | 142.1 | 159.4 | 171.8 | 433.5 | 471.5 | 519.7 | 672.8 | 809.3 | 1,126.3 | 658.8 | 496.1 | 165.7 | 202 | 57.5 | 47.7 | |||||||||
| Stockholders' Equity | 621.2 | 541.6 | 570.2 | 636.1 | 438.1 | 372.4 | 500.3 | 355.1 | 199.9 | 152.3 | 839.6 | 788.3 | 409.2 | 308.2 | 318.6 | 12.4 | |||||||||
| Cash Flow | |||||||||||||||||||||||||
| Operating Cash Flow | 165.9 | 248.5 | 311.0 | 266.8 | 121.8 | 89.3 | 137.3 | 188.9 | 127.1 | 108.0 | 121.7 | 90.8 | 64.5 | 6.7 | 13.1 | ||||||||||
| Capital Expenditure | 0 | 0 | (0.0) | (0.1) | 0 | 0 | (0.0) | 0 | (7.3) | (5.4) | (105.7) | (77.7) | (142.5) | (57.4) | 0 | ||||||||||
| Free Cash Flow | 165.9 | 248.5 | 311.0 | 266.7 | 121.8 | 89.3 | 137.3 | 188.9 | 119.8 | 102.6 | 16.0 | 13.1 | (78.0) | (50.7) | 13.1 | ||||||||||