Duke Realty (DRE) FCF US GAAP (year values)

2017 2018 2019 2020 2021   LTM ? CAGR 5 years ?
FCF, bln rub ? -534.5 136.3 295.7 182.8 642.4   658.6  
Changes by years, y/y, % -291% -126% +117% -38% +252%     +18.1%

Duke Realty. FCF, bln rub

Created with Highcharts 6.0.6-65.6-65.63.33.3-59.4-59.4-3.3-3.3-0.6-0.62.52.55.55.5-294.5-294.545.245.2-42.8-42.8-103.0-103.0-266.2-266.2167.5167.5109.9109.9343.7343.7327.5327.5444.1444.1133.9133.957.757.7-16.9-16.9-160.2-160.26.66.670.870.815.415.4-319.9-319.962.162.1-366.4-366.4-9.8-9.8319.3319.3350.5350.5279.5279.5-534.5-534.5136.3136.3295.7295.7182.8182.8642.4642.4658.6658.6198619871988198919901991199219931994199519961997199819992000200120022003200420052006200720082009201020112012201320142015201620172018201920202021LTM-750-500-2500250500750smart-lab.ru

Duke Realty. FCF, changes, %

Created with Highcharts 6.0.6-105.0-105.0-1900.0-1900.0-94.4-94.4-81.8-81.8-516.7-516.7120.0120.0-5454.5-5454.5-115.3-115.3-194.8-194.8140.7140.7158.4158.4-162.9-162.9-34.4-34.4212.8212.8-4.7-4.735.635.6-69.9-69.9-56.9-56.9-129.2-129.2850.5850.5-104.1-104.1971.0971.0-78.2-78.2-2177.9-2177.9-119.4-119.4-689.8-689.8-97.3-97.3-3345.2-3345.29.89.8-20.3-20.3-291.2-291.2-125.5-125.5116.9116.9-38.2-38.2251.5251.52.52.519871988198919901991199219931994199519961997199819992000200120022003200420052006200720082009201020112012201320142015201620172018201920202021LTM-6k-5k-4k-3k-2k-1k01k2ksmart-lab.ru

Duke Realty. FCF, sum by quarters, bln rub

Created with Highcharts 6.0.60.40.40.80.80.30.31.21.2-296.4-296.423.623.6-105.0-105.0-76.3-76.3-234.3-234.3274.9274.960.260.277.677.643.143.118.818.835.235.287.387.337.837.8102.7102.726.826.8163.0163.09.09.0-403.6-403.6197.3197.3678.9678.9118.1118.1123.5123.5101.2101.2102.8102.887.687.6112.8112.8101.8101.8-170.7-170.7148.3148.30.60.60.00.00.90.90.70.750.850.821.421.4-5.4-5.4-23.6-23.6107.8107.8277.8277.8160.4160.4101.7101.7100.7100.76.76.7-109.2-109.253.653.6-62.6-62.624.224.287.587.526.626.650.850.8-59.7-59.7-129.7-129.7119.4119.4117.0117.0102.6102.6156.0156.0129.1129.1141.0141.0146.3146.3177.8177.8182.2182.21.11.11.71.70.60.61.41.4-31.3-31.356.856.850.450.4-2.5-2.5-160.9-160.9-90.6-90.649.349.3120.9120.9129.2129.274.874.820.420.4-138.7-138.7605.2605.2-20.5-20.5-167.2-167.238.238.265.765.7-26.4-26.4-86.7-86.7124.8124.8144.9144.9133.0133.0124.7124.7121.5121.5117.5117.5143.2143.2146.6146.6161.8161.8185.8185.80.90.90.50.52.82.80.70.72.12.1-16.0-16.0-71.7-71.7-5.8-5.8-54.3-54.3-137.5-137.556.556.561.961.9195.3195.317.217.259.359.330.430.4-805.5-805.5-23.9-23.9-12.5-12.5-58.5-58.5-32.7-32.7-49.0-49.0-163.4-163.473.473.459.159.142.742.766.766.7109.9109.9113.2113.2114.6114.6114.6114.6150.1150.1142.3142.34 quarter3 quarter2 quarter1 quarter1989199019911992199319941995199619971998199920002001200220032004200520062007200820092010201120122013201420152016201720182019202020212022-1000-50005001000smart-lab.ru

Duke Realty (DRE) FCF US GAAP (quarter values)

2021Q2 2021Q3 2021Q4 2022Q1 2022Q2   LTM ?
FCF, bln rub ? 161.8 182.2 148.3 142.3 185.8   658.6
Changes by years, y/y, % +10% +2% -187% -5% +15%    
Changes by quarters, q/q, % +8% +13% -19% -4% +31%    

Duke Realty. FCF, bln rub

Created with Highcharts 6.0.60.40.40.90.91.11.10.60.60.80.80.50.51.71.70.00.00.30.32.82.80.60.60.90.91.21.20.70.71.41.40.70.7-296.4-296.42.12.1-31.3-31.350.850.823.623.6-16.0-16.056.856.821.421.4-105.0-105.0-71.7-71.750.450.4-5.4-5.4-76.3-76.3-5.8-5.8-2.5-2.5-23.6-23.6-234.3-234.3-54.3-54.3-160.9-160.9107.8107.8274.9274.9-137.5-137.5-90.6-90.6277.8277.860.260.256.556.549.349.3160.4160.477.677.661.961.9120.9120.9101.7101.743.143.1195.3195.3129.2129.2100.7100.718.818.817.217.274.874.86.76.735.235.259.359.320.420.4-109.2-109.287.387.330.430.4-138.7-138.753.653.637.837.8-805.5-805.5605.2605.2-62.6-62.6102.7102.7-23.9-23.9-20.5-20.524.224.226.826.8-12.5-12.5-167.2-167.287.587.5163.0163.0-58.5-58.538.238.226.626.69.09.0-32.7-32.765.765.750.850.8-403.6-403.6-49.0-49.0-26.4-26.4-59.7-59.7197.3197.3-163.4-163.4-86.7-86.7-129.7-129.7678.9678.973.473.4124.8124.8119.4119.4118.1118.159.159.1144.9144.9117.0117.0123.5123.542.742.7133.0133.0102.6102.6101.2101.266.766.7124.7124.7156.0156.0102.8102.8109.9109.9121.5121.5129.1129.187.687.6113.2113.2117.5117.5141.0141.0112.8112.8114.6114.6143.2143.2146.3146.3101.8101.8114.6114.6146.6146.6177.8177.8-170.7-170.7150.1150.1161.8161.8182.2182.2148.3148.3142.3142.3185.8185.81989Q41990Q31991Q21992Q11992Q41993Q31994Q21995Q11995Q41996Q31997Q21998Q11998Q41999Q32000Q22001Q12001Q42002Q32003Q22004Q12004Q42005Q32006Q22007Q12007Q42008Q32009Q22010Q12010Q42011Q32012Q22013Q12013Q42014Q32015Q22016Q12016Q42017Q32018Q22019Q12019Q42020Q32021Q22022Q1-1000-750-500-25002505007501000smart-lab.ru

Duke Realty. FCF, changes, y/y, %

Created with Highcharts 6.0.6100.0100.0-44.4-44.454.554.5-100.0-100.0-62.5-62.5460.0460.0-64.7-64.7300.0300.0-75.0-75.0133.3133.3-22.2-22.2-24800.0-24800.0200.0200.0-2335.7-2335.77157.17157.1-107.9-107.9-861.9-861.9-281.5-281.5-57.9-57.9-545.8-545.8348.1348.1-11.3-11.3-125.2-125.2-27.3-27.3-91.9-91.9-105.0-105.0337.0337.0207.1207.1836.2836.26336.06336.0-556.8-556.8-217.3-217.3153.2153.2-43.7-43.7157.7157.7-78.1-78.1-141.1-141.1-154.4-154.4-42.3-42.329.029.09.69.6145.1145.1-36.6-36.6-44.5-44.5215.7215.76.96.9-1.0-1.0-56.4-56.4-91.2-91.2-42.1-42.1-93.4-93.487.787.7245.6245.6-72.7-72.7-1736.6-1736.6147.7147.7-48.8-48.8-779.7-779.7-149.1-149.1-56.7-56.7-2750.2-2750.2-536.4-536.4-216.7-216.7171.5171.5-97.0-97.0-103.4-103.4-138.7-138.7-73.8-73.8-47.7-47.7715.5715.5261.8261.8507.0507.0367.0367.0-122.9-122.9-69.6-69.6-94.5-94.5-44.0-44.071.771.791.091.0-4572.6-4572.649.849.8-140.2-140.2-217.6-217.6-148.9-148.9233.2233.2228.1228.1117.1117.1244.1244.1-145.0-145.0-243.9-243.9-192.1-192.1-82.6-82.6-19.5-19.516.116.1-2.1-2.14.64.6-27.8-27.8-8.2-8.2-12.3-12.3-18.1-18.156.356.3-6.3-6.352.152.11.61.664.864.8-2.5-2.5-17.3-17.3-14.7-14.72.92.9-3.3-3.39.39.328.728.71.21.221.921.93.73.7-9.7-9.7-0.0-0.02.42.421.521.5-267.7-267.731.131.110.410.42.52.5-186.9-186.9-5.2-5.214.814.81990Q41991Q31992Q21993Q11993Q41994Q31995Q21996Q11996Q41997Q31998Q21999Q11999Q42000Q32001Q22002Q12002Q42003Q32004Q22005Q12005Q42006Q32007Q22008Q12008Q42009Q32010Q22011Q12011Q42012Q32013Q22014Q12014Q42015Q32016Q22017Q12017Q42018Q32019Q22020Q12020Q42021Q32022Q2-30k-20k-10k010ksmart-lab.ru

Duke Realty. FCF, changes, q/q, %

Created with Highcharts 6.0.6125.0125.022.222.2-45.5-45.533.333.3-37.5-37.5240.0240.0-100.0-100.0833.3833.3-78.6-78.650.050.033.333.3-41.7-41.7100.0100.0-50.0-50.0-42442.9-42442.9-100.7-100.7-1590.5-1590.5-262.3-262.3-53.6-53.6-167.9-167.9-455.0-455.0-62.3-62.3-590.6-590.6-31.7-31.7-170.3-170.3-110.7-110.71313.21313.2-92.4-92.4-56.9-56.9844.0844.0892.9892.9-76.8-76.8196.3196.3-167.0-167.0155.0155.0-150.0-150.0-34.1-34.1-406.6-406.6-78.3-78.3-6.2-6.2-12.7-12.7225.2225.2-51.6-51.6-20.3-20.395.395.3-15.8-15.8-57.7-57.7353.6353.6-33.8-33.8-22.1-22.1-81.4-81.4-8.6-8.6335.9335.9-91.1-91.1427.9427.968.368.3-65.6-65.6-635.4-635.4-179.9-179.9-65.2-65.2-556.3-556.3-138.7-138.7-29.5-29.5-2230.0-2230.0-175.1-175.1-110.3-110.3-264.1-264.1-123.3-123.3-14.3-14.3-218.0-218.011.011.0-146.6-146.61235.51235.5-152.3-152.386.386.3-135.9-135.9-165.4-165.4-30.4-30.4-66.1-66.1-462.7-462.7-300.6-300.6-22.6-22.6-894.4-894.4-87.9-87.9-46.1-46.1126.1126.1-430.3-430.3-182.8-182.8-46.9-46.949.649.6-623.4-623.4-89.2-89.269.969.9-4.3-4.3-1.1-1.1-49.9-49.9145.0145.0-19.3-19.35.65.6-65.4-65.4211.6211.6-22.9-22.9-1.4-1.4-34.1-34.186.986.925.125.1-34.1-34.17.07.010.510.56.26.2-32.1-32.129.229.23.83.820.120.1-20.0-20.01.61.625.025.02.12.1-30.4-30.412.512.528.028.021.321.3-196.0-196.0-187.9-187.97.87.812.612.6-18.6-18.6-4.0-4.030.530.51990Q11990Q41991Q31992Q21993Q11993Q41994Q31995Q21996Q11996Q41997Q31998Q21999Q11999Q42000Q32001Q22002Q12002Q42003Q32004Q22005Q12005Q42006Q32007Q22008Q12008Q42009Q32010Q22011Q12011Q42012Q32013Q22014Q12014Q42015Q32016Q22017Q12017Q42018Q32019Q22020Q12020Q42021Q32022Q2-50k-40k-30k-20k-10k010ksmart-lab.ru