1. United States of America Stocks

  2. •

    Financial Services

  3. •

    Banks - Regional
First Commonwealth Financial Corporation

First Commonwealth Financial Corporation

FCF
First Commonwealth Financial CorporationUS flagNew York Stock Exchange
20.49
USD
+0.02
- -
2.08BMarket Cap

Income Statement (USD)

APIChatGPT
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
2024 Y
2025 Y
As of date
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
12/31/2024
12/31/2025
Sales/Revenue/Turnover
248
254
245
245
250
264
309
341
355
363
385
411
482
478
523
+ Sales & Services Revenue
248
254
245
245
250
264
309
341
355
363
385
411
482
478
523
- Cost of Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cost of Goods & Services
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Gross Profit
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Selling, General & Admin
104
109
103
103
105
103
122
122
128
130
127
134
155
161
177
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
-104
-109
-103
-103
-105
-103
-122
-122
-128
-130
-127
-134
-155
-161
-177
Operating Income (Loss)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Non-Operating (Income) Loss
-15
-57
-57
-62
-71
-85
-104
-133
-131
-90
-173
-160
-198
-178
-191
+ Interest Expense, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Interest Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Op (Income) Loss
-15
-57
-57
-62
-71
-85
-104
-133
-131
-90
-173
-160
-198
-178
-191
Pretax Income
15
57
57
62
71
85
104
133
131
90
173
160
198
178
191
- Income Tax Expense (Benefit)
- -
15
15
18
21
26
49
25
26
17
35
32
40
36
39
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
15
42
41
44
50
60
55
107
105
73
138
128
157
143
152
- Net Extraordinary Losses (Gains)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Discontinued Operations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) Incl. MI
15
42
41
44
50
60
55
107
105
73
138
128
157
143
152
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
15
42
41
44
50
60
55
107
105
73
138
128
157
143
152
- Preferred Dividends
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
15
42
41
44
50
60
55
107
105
73
138
128
157
143
152
EBIT
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
EBITDA
9
8
11
14
8
7
9
8
10
12
11
11
4
6
7
EBITDA Margin (%)
3.65
3.11
4.53
5.61
3.06
2.7
2.91
2.36
2.92
3.21
2.97
2.57
0.85
1.19
1.27
EBITA
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Gross Margin (%)
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
Operating Margin (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Profit Margin (%)
6.17
16.49
16.94
18.18
20.07
22.6
17.85
31.54
29.64
20.25
35.88
31.19
32.57
29.82
29.13
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
0.12
0.19
0.23
0.29
0.28
0.28
0.31
0.35
0.4
0.45
0.46
0.48
0.5
0.52
0.54
Depreciation Expense
9
8
11
14
8
7
9
8
10
12
11
11
4
6
7
Basic Weighted Avg Shares
105
100
95
92
89
89
97
100
98
96
94
93
102
102
103
Basic EPS, GAAP
0.15
0.42
0.44
0.48
0.56
0.67
0.57
1.08
1.07
0.76
1.47
1.37
1.54
1.4
1.48
Basic EPS from Cont Ops
0.15
0.42
0.44
0.48
0.56
0.67
0.57
1.08
1.07
0.76
1.47
1.37
1.54
1.4
1.48
Diluted Weighted Avg Shares
105
104
97
93
89
89
97
100
99
98
96
93
102
102
104
Diluted EPS, GAAP
0.15
0.4
0.43
0.48
0.56
0.67
0.57
1.08
1.07
0.75
1.44
1.37
1.54
1.39
1.47
Diluted EPS from Cont Ops
0.15
0.4
0.43
0.48
0.56
0.67
0.57
1.08
1.07
0.75
1.44
1.37
1.54
1.39
1.47

Balance Sheet (USD)

APIChatGPT
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
2024 Y
2025 Y
As of date
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
12/31/2024
12/31/2025
Total Current Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash, Cash Equivalents & STI
1,221
1,274
1,396
1,384
956
894
839
1,008
1,024
1,188
1,437
917
1,168
1,281
1,143
+ Cash & Cash Equivalents
78
103
77
75
69
116
107
99
122
357
395
154
147
133
180
+ ST Investments
1,143
1,171
1,318
1,310
887
779
731
909
902
831
1,041
763
1,021
1,148
962
+ Accounts & Notes Receiv
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
-1,221
-1,274
-1,396
-1,384
-956
-894
-839
-1,008
-1,024
-1,188
-1,437
-917
-1,168
-1,281
-1,143
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Property, Plant & Equip, Net
67
69
68
65
63
68
81
80
137
126
121
115
121
116
114
+ Property, Plant & Equip
221
228
235
198
198
207
224
228
294
291
291
295
312
302
306
- Accumulated Depreciation
155
159
167
133
134
140
142
148
157
166
170
180
191
186
192
+ LT Investments & Receivables
1,183
1,200
1,354
1,354
1,334
1,188
1,183
1,335
1,256
1,205
1,596
1,250
1,491
1,584
1,572
+ LT Investments
1,183
1,200
1,354
1,354
1,334
1,188
1,183
1,335
1,256
1,205
1,596
1,250
1,491
1,584
1,572
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
-1,249
-1,269
-1,422
-1,419
-1,397
-1,255
-1,265
-1,416
-1,393
-1,331
-1,716
-1,365
-1,612
-1,700
-1,686
+ Total Intangible Assets
164
162
161
163
166
198
270
287
320
317
315
313
387
383
400
+ Goodwill
160
160
160
161
164
186
255
274
303
303
303
303
364
364
378
+ Other Intangible Assets
4
2
1
2
1
12
15
13
16
13
11
9
23
20
22
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
-1,413
-1,431
-1,583
-1,582
-1,563
-1,454
-1,535
-1,703
-1,713
-1,648
-2,031
-1,678
-1,998
-2,084
-2,086
Total Assets
5,841
5,995
6,215
6,360
6,567
6,684
7,309
7,828
8,309
9,068
9,545
9,806
11,459
11,585
12,343
+ Payables & Accruals
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accrued Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Debt
84
178
478
945
1,400
748
568
565
136
- -
- -
285
563
55
125
+ ST Borrowings
84
178
478
945
1,400
748
568
565
136
- -
- -
285
563
55
125
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Liabilities
-84
-178
-478
-945
-1,400
-748
-568
-565
-136
- -
- -
-285
-563
-55
-125
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
-84
-178
-478
-945
-1,400
-748
-568
-565
-136
- -
- -
-285
-563
-55
-125
Total Current Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Debt
207
280
217
162
81
81
88
185
234
233
182
181
187
263
262
+ LT Borrowings
207
280
217
162
81
81
80
178
227
227
176
176
182
259
258
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
8
7
7
6
6
5
5
4
4
+ Other LT Liabilities
-207
-280
-217
-162
-81
-81
-88
-185
-234
-233
-182
-181
-187
-263
-262
+ Accrued Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
-207
-280
-217
-162
-81
-81
-88
-185
-234
-233
-182
-181
-187
-263
-262
Total Noncurrent Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Liabilities
5,083
5,249
5,503
5,644
5,847
5,934
6,420
6,853
7,253
7,999
8,436
8,754
10,145
10,180
10,789
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
471
471
471
471
472
472
584
606
608
609
610
611
754
755
802
+ Common Stock
106
106
106
106
106
106
114
114
114
114
114
114
124
124
127
+ Additional Paid in Capital
366
365
365
366
366
366
470
492
494
495
496
497
630
631
676
- Treasury Stock
7
42
73
104
128
128
127
131
135
154
183
196
209
218
251
+ Retained Earnings
294
316
335
353
378
413
437
511
577
597
691
775
881
971
1,068
+ Other Equity
2
1
-21
-4
-2
-7
-6
-11
6
17
-9
-138
-112
-103
-65
Equity Before Minority Interest
759
746
712
716
720
750
888
975
1,056
1,069
1,109
1,052
1,314
1,405
1,554
+ Minority/Non Controlling Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
759
746
712
716
720
750
888
975
1,056
1,069
1,109
1,052
1,314
1,405
1,554
Total Liabilities & Equity
5,841
5,995
6,215
6,360
6,567
6,684
7,309
7,828
8,309
9,068
9,545
9,806
11,459
11,585
12,343
Shares Outstanding
105
100
95
92
89
89
97
99
98
96
94
93
102
102
103
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
8
7
7
6
6
5
5
4
4
Net Debt
213
355
617
1,032
1,412
713
541
644
242
-130
-219
307
598
180
203
Net Debt to Equity
28.07
47.63
86.72
144.12
196.24
95.11
60.86
66.01
22.9
-12.14
-19.74
29.14
45.49
12.83
13.04
Tangible Common Equity Ratio
10.48
10.01
9.09
8.92
8.65
8.5
8.78
9.13
9.21
8.59
8.61
7.79
8.38
9.12
9.66
Current Ratio
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash Conversion Cycle
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

Cash Flow Statement (USD)

APIChatGPT
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
2024 Y
2025 Y
As of date
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
12/31/2024
12/31/2025
+ Net Income
15
42
41
44
50
60
55
107
105
73
138
128
157
143
152
+ Depreciation & Amortization
9
8
11
14
8
7
9
8
10
12
11
11
4
6
7
+ Non-Cash Items
60
16
25
22
15
24
24
24
-10
33
-1
23
-2
-22
30
+ Stock-Based Compensation
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Income Taxes
-1
3
13
5
13
6
21
3
2
-8
1
-2
7
3
3
+ Asset Impairment Charge
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Cash Adj
61
14
12
17
3
18
3
20
-12
41
-2
25
-9
-26
26
+ Chg in Non-Cash Work Cap
- -
13
8
2
- -
-1
- -
-4
2
-13
16
-10
-8
4
-1
+ (Inc) Dec in Accts Receiv
1
3
1
1
- -
-1
-1
-3
- -
-11
6
-7
-9
3
- -
+ (Inc) Dec in Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Prepaid Assets
5
5
9
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
-7
5
-2
1
- -
-1
2
-2
1
-2
10
-3
- -
- -
-1
+ Inc (Dec) in Other
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
84
79
86
82
73
89
88
135
108
106
165
151
151
129
188
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-8
-10
-10
-11
-5
-7
-12
-10
-17
-8
-11
-11
-22
-16
-16
+ Acq of Fixed Prod Assets
-8
-10
-10
-11
-5
-7
-12
-10
-17
-8
-11
-11
-22
-16
-16
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
- -
-35
-33
-31
-25
-1
-1
-26
-6
-21
-31
-15
-15
-12
-36
+ Increase in Capital Stock
- -
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Decrease in Capital Stock
- -
-36
-33
-31
-25
-1
-1
-26
-6
-21
-31
-16
-15
-13
-36
+ Net Change in LT Investment
-167
-31
-183
36
66
104
90
-148
106
94
-483
225
-165
-116
80
+ Dec in LT Investment
557
575
357
376
471
278
343
204
245
591
555
225
174
377
435
+ Inc in LT Investment
-724
-605
-540
-340
-405
-174
-253
-353
-139
-497
-1,039
- -
-339
-493
-355
+ Net Cash From Acq & Div
- -
- -
- -
- -
- -
- -
- -
- -
332
- -
- -
- -
- -
- -
- -
+ Cash from Divestitures
- -
- -
- -
- -
- -
- -
- -
- -
332
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
95
-131
-115
-189
-203
397
-131
-190
-298
-570
-71
-803
-388
10
-452
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-80
-171
-307
-164
-142
494
-53
-348
123
-483
-565
-589
-574
-122
-388
+ Dividends Paid
-13
-19
-22
-26
-25
-25
-31
-35
-39
-43
-44
-45
-51
-53
-55
+ Net Cash From Debt
5
75
-65
-55
-80
-1
-1
74
49
-1
-51
-1
-1
76
-22
+ Cash From Debt
30
100
- -
5
- -
- -
- -
98
50
- -
- -
- -
- -
127
- -
+ Repayments of Debt
-25
-25
-65
-60
-80
-1
-1
-24
-1
-1
-51
-1
-1
-51
-22
+ Other Financing Activities
12
97
316
191
195
-511
-11
191
-211
677
565
257
483
-32
360
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
4
117
196
79
65
-537
-44
204
-208
612
439
196
416
-21
248
Effect of Foreign Exchange Rates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Changes in Cash
9
25
-26
-3
-5
46
-8
-8
23
235
39
-241
-7
-14
47
EBITDA
9
8
11
14
8
7
9
8
10
12
11
11
4
6
7
EBITDA Margin (%)
3.65
3.11
4.53
5.61
3.06
2.7
2.91
2.36
2.92
3.21
2.97
2.57
0.85
1.19
1.27
Free Cash Flow
76
69
76
71
68
82
77
126
90
98
154
140
129
114
171
Net Cash Paid for Acquisitions
- -
- -
- -
- -
- -
- -
- -
- -
-332
- -
- -
- -
- -
- -
- -
Free Cash Flow to Firm
- -
69
76
71
68
82
77
126
90
98
154
140
129
114
171
Free Cash Flow to Equity
81
143
11
16
-12
81
76
200
139
97
103
139
127
190
150
Free Cash Flow per Basic Share
0.72
0.69
0.8
0.78
0.76
0.92
0.79
1.26
0.92
1.02
1.64
1.5
1.26
1.12
1.67
Price/Free Cash Flow
5.96
7.97
8.97
9.22
10.44
13.04
13.97
8.3
11.44
9.44
8.78
8.03
9.12
11.93
8.57
Cash Flow to Net Income
5.51
1.88
2.07
1.85
1.45
1.5
1.6
1.26
1.02
1.44
1.19
1.18
0.96
0.91
1.23
Capital Expenditures
-8
-10
-10
-11
-5
-7
-12
-10
-17
-8
-11
-11
-22
-16
-16