1. United States of America Stocks

  2. •

    Real Estate

  3. •

    REIT - Residential
Apartment Income REIT Corp.

Apartment Income REIT Corp.

AIRC
Apartment Income REIT Corp.US flagNew York Stock Exchange
39.08
USD
-0.01
- -
5.67BMarket Cap

Income Statement (USD)

APIChatGPT
2009 Y
2010 Y
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
As of date
12/31/2009
12/31/2010
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
Sales/Revenue/Turnover
1,131
959
914
959
974
984
981
996
1,005
840
771
720
741
774
820
+ Sales & Services Revenue
1,131
959
914
959
974
984
981
996
1,005
840
771
720
741
774
820
- Cost of Revenue
523
430
387
386
380
381
362
355
355
286
261
249
268
261
276
+ Cost of Goods & Services
523
430
387
386
380
381
362
355
355
286
261
249
268
261
276
Gross Profit
609
529
528
572
594
603
619
641
651
555
509
471
473
512
544
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
484
426
392
387
345
341
363
394
421
378
384
441
338
376
368
+ Selling, General & Admin
57
53
51
50
46
44
46
47
44
50
50
46
19
25
25
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
428
373
342
337
299
297
317
347
377
329
334
395
320
351
343
Operating Income (Loss)
124
103
135
185
249
262
256
247
230
176
126
29
134
137
176
- Non-Operating (Income) Loss
343
280
277
205
216
215
192
-218
-86
-506
-363
48
-340
-837
-516
+ Interest Expense, Net
303
267
263
216
219
214
193
189
186
170
135
135
71
66
121
+ Interest Expense
313
277
272
229
237
221
200
196
195
180
144
147
129
116
130
- Interest Income
9
10
10
13
18
7
7
8
8
9
9
12
59
50
8
+ Other Non-Op (Income) Loss
40
13
15
-11
-3
1
- -
-406
-273
-677
-498
-86
-410
-904
-637
Pretax Income
-219
-178
-142
-20
33
47
64
464
316
682
489
-19
474
974
692
- Income Tax Expense (Benefit)
-17
-17
-6
-1
-2
-20
-28
-19
-31
-13
- -
95
-5
4
2
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
-202
-161
-136
-19
35
67
91
483
347
696
489
-115
479
970
689
- Net Extraordinary Losses (Gains)
-118
-107
-80
-88
-142
-195
-134
106
63
80
48
-10
63
131
108
+ Discontinued Operations
157
71
78
214
203
- -
- -
- -
- -
21
19
11
- -
- -
- -
+ Extraord. & Accounting Changes
-275
-178
-158
-302
-345
-195
-134
106
63
59
29
-21
63
131
108
Income (Loss) Incl. MI
-84
-54
-56
70
177
262
225
378
284
616
440
-105
416
839
581
- Minority Interest
-19
18
1
-63
-31
-47
-23
-53
-31
-50
-34
-1
-32
-66
-54
Net Income, GAAP
-64
-72
-57
132
207
309
249
430
316
666
474
-104
448
904
635
- Preferred Dividends
51
54
46
50
3
8
12
12
9
9
7
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
-115
-125
-103
83
204
301
237
418
307
658
467
-104
447
904
635
EBIT
124
103
135
185
249
262
256
247
230
176
126
29
134
137
176
EBITDA
620
466
459
510
541
545
563
580
596
506
443
350
454
488
519
EBITDA Margin (%)
54.79
48.61
50.15
53.25
55.53
55.36
57.32
58.23
59.28
60.17
57.49
48.68
61.3
63.01
63.25
EBITA
124
103
135
185
249
262
256
247
230
176
126
29
134
137
176
Gross Margin (%)
53.8
55.14
57.72
59.69
60.98
61.3
63.1
64.36
64.73
66
66.1
65.39
63.81
66.23
66.36
Operating Margin (%)
10.98
10.71
14.8
19.33
25.57
26.65
26.11
24.78
22.86
20.96
16.32
4.08
18.14
17.65
21.48
Profit Margin (%)
-5.68
-7.48
-6.24
13.82
21.28
31.42
25.34
43.22
31.41
79.29
61.52
-14.47
60.42
116.89
77.45
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
1.65
1.1
1.15
1.34
1.26
1.39
1.61
1.77
1.91
2.02
2.05
2.49
1.75
1.8
1.8
Depreciation Expense
496
363
323
325
292
283
306
333
366
329
317
321
320
351
343
Basic Weighted Avg Shares
90
91
93
105
114
114
122
122
122
122
119
122
154
154
148
Basic EPS, GAAP
-1.28
-1.38
-1.1
0.78
1.8
2.64
1.95
3.42
2.51
5.39
3.91
-0.85
2.9
5.87
4.29
Basic EPS from Cont Ops
-2.25
-1.76
-1.46
-0.18
0.3
0.59
0.75
3.96
2.83
5.7
4.09
-0.94
3.11
6.3
4.66
Diluted Weighted Avg Shares
90
91
93
105
114
114
122
122
123
122
120
122
155
157
150
Diluted EPS, GAAP
-1.28
-1.38
-1.1
0.78
1.79
2.63
1.94
3.42
2.5
5.38
3.9
-0.85
2.9
5.77
4.23
Diluted EPS from Cont Ops
-2.25
-1.76
-1.46
-0.18
0.3
0.59
0.75
3.95
2.83
5.69
4.09
-0.94
3.1
6.19
4.59

Balance Sheet (USD)

APIChatGPT
2009 Y
2010 Y
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
As of date
12/31/2009
12/31/2010
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
Total Current Assets
383
360
903
779
332
306
265
181
203
196
1,223
608
814
371
187
+ Cash, Cash Equivalents & STI
81
111
91
84
56
29
51
61
77
37
136
44
67
96
91
+ Cash & Cash Equivalents
81
111
91
84
56
29
51
61
77
37
136
44
67
96
91
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
84
50
158
260
149
158
97
13
17
56
23
534
575
70
70
+ Accounts Receivable, Net
60
50
46
157
149
158
97
13
17
16
19
21
- -
- -
- -
+ Notes Receivable, Net
- -
- -
111
103
3
- -
- -
- -
- -
39
5
534
534
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
24
- -
- -
- -
-3
- -
- -
- -
- -
- -
- -
-21
41
70
70
+ Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
219
199
655
435
127
119
117
107
109
104
1,064
29
172
206
26
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
7,523
7,018
5,969
5,622
5,747
5,791
5,854
6,052
5,876
5,994
5,686
5,622
5,626
6,181
5,948
+ Property, Plant & Equip, Net
6,711
6,154
6,029
- -
- -
- -
- -
- -
- -
18
88
- -
520
126
115
+ Property, Plant & Equip
9,251
8,813
8,894
- -
- -
- -
- -
- -
- -
18
88
- -
520
126
115
- Accumulated Depreciation
2,540
2,659
2,865
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Investments & Receivables
105
59
48
78
75
77
81
89
95
96
375
307
338
201
336
+ LT Investments
105
59
48
78
75
77
81
89
95
96
375
307
338
201
336
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
706
805
-108
5,544
5,672
5,714
5,773
5,963
5,781
5,879
5,224
5,314
4,769
5,854
5,497
+ Total Intangible Assets
- -
- -
86
50
50
49
45
39
39
43
38
32
32
32
32
+ Goodwill
- -
- -
54
54
- -
- -
- -
- -
- -
- -
32
32
32
32
32
+ Other Intangible Assets
- -
- -
32
-4
50
49
45
39
39
43
6
- -
- -
- -
- -
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
706
805
-194
5,494
5,622
5,664
5,728
5,924
5,742
5,836
5,186
5,282
4,736
5,822
5,465
Total Assets
7,906
7,379
6,872
6,401
6,079
6,097
6,119
6,233
6,079
6,190
6,909
6,229
6,440
6,552
6,135
+ Payables & Accruals
316
324
315
344
331
321
354
282
233
226
270
599
593
385
235
+ Accounts Payable
30
27
33
31
43
42
36
37
- -
- -
- -
- -
- -
- -
- -
+ Accrued Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
286
297
282
314
288
279
317
245
233
226
270
599
593
385
235
+ ST Debt
- -
- -
- -
- -
50
112
27
18
67
160
275
266
304
462
115
+ ST Borrowings
- -
- -
- -
- -
50
112
27
18
67
160
275
266
304
462
115
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Liabilities
179
150
417
281
- -
29
- -
- -
- -
23
663
- -
86
- -
- -
+ Deferred Revenue
179
150
140
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
182
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
-182
- -
277
281
- -
29
- -
- -
- -
23
663
- -
86
- -
- -
Total Current Liabilities
495
475
732
626
381
462
381
299
300
410
1,209
864
983
847
350
+ LT Debt
5,479
5,182
4,773
4,413
4,338
4,023
3,822
3,867
4,022
3,915
3,738
3,977
3,439
3,180
3,095
+ LT Borrowings
5,479
5,182
4,773
4,413
4,338
4,023
3,822
3,867
4,022
3,915
3,738
3,977
3,439
3,180
3,095
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Liabilities
397
416
139
128
108
82
64
18
- -
- -
- -
- -
- -
129
62
+ Accrued Liabilities
- -
- -
139
128
108
82
64
18
12
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
397
416
- -
- -
- -
- -
- -
- -
-12
- -
- -
- -
- -
129
62
Total Noncurrent Liabilities
5,877
5,597
4,912
4,541
4,446
4,105
3,886
3,885
4,022
3,915
3,738
3,977
3,439
3,309
3,158
Total Liabilities
6,372
6,072
5,644
5,166
4,827
4,567
4,267
4,185
4,322
4,325
4,947
4,842
4,422
4,155
3,507
+ Preferred Equity and Hybrid Capital
660
658
657
68
68
186
159
125
125
125
- -
2
2
2
2
+ Share Capital & APIC
3,074
3,071
3,100
3,714
3,703
3,698
4,066
4,053
3,902
3,517
3,499
3,434
3,765
3,438
3,286
+ Common Stock
1
1
1
1
1
1
2
2
2
1
1
1
2
1
1
+ Additional Paid in Capital
3,073
3,070
3,098
3,713
3,701
3,696
4,065
4,052
3,900
3,516
3,498
3,432
3,763
3,437
3,285
- Treasury Stock
1
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
-2,492
-2,681
-2,841
-2,863
-2,799
-2,650
-2,597
-2,385
-2,367
-1,948
-1,722
-2,132
-1,954
-1,327
-959
+ Other Equity
-1
-2
-7
-4
-5
-6
-6
1
4
5
4
3
- -
44
22
Equity Before Minority Interest
1,240
1,046
908
915
967
1,228
1,622
1,794
1,663
1,699
1,781
1,307
1,813
2,156
2,352
+ Minority/Non Controlling Interest
295
261
320
320
285
302
229
254
94
166
182
81
206
240
276
Total Equity
1,535
1,307
1,228
1,235
1,253
1,530
1,852
2,048
1,757
1,865
1,963
1,388
2,019
2,396
2,628
Total Liabilities & Equity
7,906
7,379
6,872
6,401
6,079
6,097
6,119
6,233
6,079
6,190
6,909
6,229
6,440
6,552
6,135
Shares Outstanding
91
92
95
114
114
115
122
123
123
117
120
149
157
149
145
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Debt
5,398
5,070
4,682
4,329
4,332
4,106
3,798
3,823
4,012
4,039
3,876
4,199
3,676
3,546
3,119
Net Debt to Equity
351.74
388
381.23
350.52
345.85
268.37
205.11
186.67
228.31
216.57
197.51
302.61
182.11
147.96
118.7
Tangible Common Equity Ratio
11.06
8.8
7.14
17.58
18.82
21.4
27.12
30.42
26.38
27.6
28.01
21.84
30.96
36.23
42.49
Current Ratio
0.77
0.76
1.23
1.25
0.87
0.66
0.7
0.61
0.68
0.48
1.01
0.7
0.83
0.44
0.53
Cash Conversion Cycle
-8.62
-3.37
-9.08
8.74
21.82
16.29
8.22
-17.23
-13.42
7.26
8.3
10.18
5.29
- -
- -

Cash Flow Statement (USD)

APIChatGPT
2009 Y
2010 Y
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
As of date
12/31/2009
12/31/2010
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
+ Net Income
-45
-164
-139
-11
52
356
272
483
347
717
508
-103
479
970
689
+ Depreciation & Amortization
496
363
323
325
292
283
306
333
366
329
317
321
320
351
343
+ Non-Cash Items
-173
11
20
-2
-10
-296
-197
-412
-290
-673
-488
39
-429
-902
-635
+ Stock-Based Compensation
7
7
5
5
6
6
7
8
8
9
8
8
7
7
9
+ Deferred Income Taxes
- -
-17
-6
-1
-2
-20
-28
-19
-31
-13
- -
95
-5
4
2
+ Asset Impairment Charge
2
- -
- -
6
- -
2
- -
- -
36
- -
- -
47
- -
- -
- -
+ Other Non-Cash Adj
-182
21
21
-12
-14
-284
-176
-401
-303
-668
-496
-112
-431
-913
-647
+ Chg in Non-Cash Work Cap
-44
-26
-18
-36
-24
-21
-22
-27
-31
-26
-23
-45
-37
1
-26
+ (Inc) Dec in Accts Receiv
27
26
8
31
5
9
1
-22
-16
-28
-26
-58
-20
28
5
+ (Inc) Dec in Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Prepaid Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
-90
-70
-26
-67
-29
-30
-22
-5
-15
2
3
13
-18
-27
-32
+ Inc (Dec) in Other
19
18
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Disc Ops
- -
74
72
42
16
- -
- -
- -
- -
50
60
66
- -
- -
- -
Cash from Operating Activities
234
258
259
317
326
321
360
377
392
396
374
277
333
421
370
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
876
219
327
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
876
219
327
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
- -
- -
-65
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed Prod Assets
- -
- -
-65
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
- -
14
72
594
- -
- -
367
- -
- -
-374
-21
-10
342
-317
-124
+ Increase in Capital Stock
- -
14
72
594
- -
- -
367
- -
- -
- -
- -
- -
342
- -
- -
+ Decrease in Capital Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
-374
-21
-10
- -
-317
-124
+ Net Change in LT Investment
5
6
-38
- -
- -
- -
- -
- -
- -
- -
-278
- -
101
- -
- -
+ Dec in LT Investment
5
6
13
- -
- -
- -
- -
- -
- -
- -
- -
- -
101
- -
- -
+ Inc in LT Investment
- -
- -
-52
- -
- -
- -
- -
- -
- -
- -
-278
- -
- -
- -
- -
+ Net Cash From Acq & Div
18
10
2
23
-11
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash from Divestitures
25
20
17
31
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
-7
-9
-15
-8
-11
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
-269
-148
-185
88
76
14
-171
-99
13
122
72
-350
377
650
-313
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
-38
-135
-112
- -
- -
- -
Cash from Investing Activities
630
86
40
112
65
14
-171
-99
13
122
-205
-350
478
650
-313
+ Dividends Paid
-148
-100
-107
-141
-143
-159
-195
-216
-234
-246
-245
-305
-270
-278
-266
+ Net Cash From Debt
-756
269
-1,084
- -
-422
-452
-85
-9
299
120
250
221
-692
-345
561
+ Cash From Debt
788
449
- -
- -
50
62
- -
- -
299
1,228
712
994
1,150
454
1,006
+ Repayments of Debt
-1,544
-180
-1,084
- -
-472
-514
-85
-9
- -
-1,108
-462
-773
-1,842
-800
-445
+ Other Financing Activities
-179
-497
800
-889
145
249
-253
-59
-459
-88
-49
68
-172
77
-412
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
-1,082
-314
-320
-435
-419
-362
-167
-284
-394
-588
-64
-26
-792
-862
-241
Effect of Foreign Exchange Rates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Changes in Cash
-218
30
-20
-7
-29
-27
22
-7
11
-70
105
-99
19
209
-184
EBITDA
620
466
459
510
541
545
563
580
596
506
443
350
454
488
519
EBITDA Margin (%)
54.79
48.61
50.15
53.25
55.53
55.36
57.32
58.23
59.28
60.17
57.49
48.68
61.3
63.01
63.25
Free Cash Flow
234
258
194
317
326
321
360
377
392
396
374
277
333
421
370
Net Cash Paid for Acquisitions
-18
-10
-2
-23
11
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow to Firm
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
519
- -
- -
537
500
Free Cash Flow to Equity
267
689
-609
-322
-99
-20
236
321
682
508
492
499
-360
75
932
Free Cash Flow per Basic Share
2.61
2.83
2.07
3.01
2.86
2.82
2.96
3.08
3.2
3.25
3.14
2.26
2.16
2.73
2.5
Price/Free Cash Flow
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
14.69
22.77
11.94
13.88
Cash Flow to Net Income
-3.64
-3.59
-4.53
2.39
1.57
1.04
1.45
0.87
1.24
0.59
0.79
-2.66
0.74
0.46
0.58
Capital Expenditures
- -
- -
-65
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -