1. United States of America Stocks

  2. •

    Real Estate

  3. •

    REIT - Industrial
Public Storage

Public Storage

PSA-PF
Public StorageUS flagNew York Stock Exchange
20.12
USD
-0.12
- -
3.53BMarket Cap

Income Statement (USD)

APIChat
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
Sales/Revenue/Turnover
1,736
1,843
1,965
2,177
2,382
2,561
2,669
2,760
2,855
2,915
3,416
4,182
4,518
4,696
4,824
+ Sales & Services Revenue
1,736
1,843
1,965
2,177
2,382
2,561
2,669
2,760
2,855
2,915
3,416
4,182
4,518
4,696
4,824
- Cost of Revenue
561
556
560
613
636
669
708
757
813
867
921
1,053
1,148
1,258
1,310
+ Cost of Goods & Services
561
556
560
613
636
669
708
757
813
867
921
1,053
1,148
1,258
1,310
Gross Profit
1,175
1,287
1,405
1,564
1,746
1,891
1,961
2,002
2,042
2,048
2,495
3,129
3,370
3,438
3,514
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
410
415
454
509
514
517
537
588
575
636
789
960
1,051
1,236
1,254
+ Selling, General & Admin
43
46
52
56
73
70
70
94
62
64
76
72
81
107
102
+ Research & Development
4
6
10
11
10
10
8
5
7
11
8
18
- -
- -
- -
+ Other Operating Expense
364
363
392
442
431
437
459
489
506
562
705
871
970
1,130
1,152
Operating Income (Loss)
765
872
951
1,055
1,232
1,374
1,423
1,414
1,467
1,411
1,706
2,169
2,319
2,201
2,260
- Non-Operating (Income) Loss
-68
-58
-106
-95
-86
-86
-25
-303
-59
50
-266
-2,211
148
112
471
+ Interest Expense, Net
-8
-2
-28
-11
-16
-11
-6
8
19
34
78
96
116
243
268
+ Interest Expense
24
20
6
7
1
4
13
33
46
56
91
136
201
287
304
- Interest Income
32
22
34
18
17
15
19
25
27
22
12
41
86
45
37
+ Other Non-Op (Income) Loss
-60
-56
-79
-84
-70
-75
-19
-311
-78
16
-345
-2,307
33
-131
203
Pretax Income
833
930
1,058
1,150
1,318
1,460
1,448
1,717
1,526
1,361
1,972
4,381
2,171
2,089
1,790
- Income Tax Expense (Benefit)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
12
14
11
5
-7
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
833
930
1,058
1,150
1,318
1,460
1,448
1,717
1,526
1,361
1,960
4,366
2,160
2,084
1,797
- Net Extraordinary Losses (Gains)
22
-5
10
12
13
14
12
12
10
8
13
34
24
25
25
+ Discontinued Operations
3
13
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
19
-18
10
12
13
14
12
12
10
8
13
34
24
25
25
Income (Loss) Incl. MI
811
935
1,047
1,138
1,305
1,447
1,436
1,705
1,515
1,353
1,947
4,332
2,137
2,060
1,772
- Minority Interest
-13
-4
-5
-6
-6
-7
-6
-6
-5
-4
-6
-17
-12
-12
-13
Net Income, GAAP
824
939
1,052
1,144
1,311
1,454
1,442
1,711
1,521
1,357
1,953
4,349
2,148
2,072
1,784
- Preferred Dividends
260
267
204
233
254
265
266
216
243
255
215
194
195
195
195
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
563
672
848
912
1,057
1,188
1,176
1,495
1,278
1,102
1,738
4,155
1,954
1,877
1,590
EBIT
765
872
951
1,055
1,232
1,374
1,423
1,414
1,467
1,411
1,706
2,169
2,319
2,201
2,260
EBITDA
1,124
1,230
1,339
1,493
1,658
1,808
1,878
1,898
1,980
1,964
2,419
3,058
3,289
3,331
3,412
EBITDA Margin (%)
64.72
66.76
68.12
68.55
69.61
70.6
70.36
68.77
69.34
67.39
70.83
73.11
72.81
70.94
70.73
EBITA
765
872
951
1,055
1,232
1,374
1,423
1,414
1,467
1,411
1,706
2,169
2,319
2,201
2,260
Gross Margin (%)
67.71
69.83
71.51
71.83
73.32
73.87
73.47
72.56
71.52
70.24
73.05
74.82
74.59
73.21
72.85
Operating Margin (%)
44.07
47.33
48.4
48.47
51.73
53.68
53.33
51.24
51.38
48.41
49.94
51.87
51.33
46.88
46.86
Profit Margin (%)
47.46
50.98
53.56
52.55
55.06
56.77
54.05
62
53.26
46.56
57.18
103.99
47.55
44.13
36.99
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
359
358
387
437
426
433
455
484
513
553
713
888
970
1,130
1,152
Basic Weighted Avg Shares
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Basic EPS from Cont Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Diluted Weighted Avg Shares
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Diluted EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Diluted EPS from Cont Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

Balance Sheet (USD)

APIChat
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
Total Current Assets
542
428
447
188
104
184
433
361
410
258
735
775
370
457
460
+ Cash, Cash Equivalents & STI
139
17
19
188
104
184
433
361
410
258
735
775
370
447
318
+ Cash & Cash Equivalents
139
17
19
188
104
184
433
361
410
258
735
775
370
447
318
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
403
411
428
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
10
142
+ Accounts Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
10
142
+ Loans Receivable, Net
403
411
428
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
8,391
8,365
9,429
9,631
9,674
9,947
10,300
10,567
10,956
11,559
16,646
16,777
19,439
19,298
19,748
+ Property, Plant & Equip, Net
7,379
36
52
105
219
230
264
285
142
188
272
373
345
308
194
+ Property, Plant & Equip
10,778
36
52
105
219
230
264
285
142
188
272
373
345
308
194
- Accumulated Depreciation
3,398
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Investments & Receivables
715
735
856
814
809
689
724
784
768
773
829
276
390
382
389
+ LT Investments
715
735
856
814
809
689
724
784
768
773
829
276
390
382
389
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
297
7,594
8,520
8,713
8,645
9,027
9,311
9,498
10,046
10,598
15,545
16,128
18,704
18,607
19,165
+ Total Intangible Assets
210
209
247
229
211
213
215
210
206
205
303
233
387
282
252
+ Goodwill
175
175
175
175
175
175
175
175
175
166
166
166
166
166
166
+ Other Intangible Assets
35
35
72
54
37
38
40
35
31
39
137
67
221
116
86
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
87
7,384
8,274
8,484
8,434
8,814
9,096
9,288
9,840
10,393
15,242
15,896
18,316
18,325
18,914
Total Assets
8,933
8,793
9,876
9,819
9,778
10,130
10,733
10,928
11,365
11,817
17,381
17,552
19,809
19,755
20,209
+ Payables & Accruals
211
202
218
247
262
298
337
371
383
395
482
515
599
588
613
+ Accounts Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accrued Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
211
202
218
247
262
298
337
371
383
395
482
515
599
588
613
+ ST Debt
- -
133
50
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Borrowings
- -
133
50
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Current Liabilities
211
335
268
247
262
298
337
371
383
395
482
515
599
588
613
+ LT Debt
398
336
789
64
319
391
1,431
1,412
1,902
2,545
7,475
6,871
9,103
9,353
10,254
+ LT Borrowings
398
336
789
64
319
391
1,431
1,412
1,902
2,545
7,475
6,871
9,103
9,353
10,254
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
300
- -
- -
- -
- -
- -
+ Accrued Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
300
- -
- -
- -
- -
- -
Total Noncurrent Liabilities
398
336
789
64
319
391
1,431
1,412
1,902
2,845
7,475
6,871
9,103
9,353
10,254
Total Liabilities
609
671
1,057
312
581
689
1,769
1,784
2,286
3,240
7,957
7,386
9,702
9,941
10,867
+ Preferred Equity and Hybrid Capital
3,111
2,838
3,562
4,325
4,055
4,368
4,025
4,025
4,065
3,792
4,100
4,350
4,350
4,350
4,350
+ Share Capital & APIC
5,460
5,537
5,548
5,579
5,619
5,627
5,666
5,736
5,728
5,725
5,839
5,914
5,998
6,134
6,165
+ Common Stock
17
17
17
17
17
17
17
17
17
17
18
18
18
18
18
+ Additional Paid in Capital
5,443
5,520
5,531
5,562
5,602
5,610
5,648
5,718
5,711
5,707
5,822
5,896
5,981
6,116
6,148
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
-260
-279
-318
-375
-435
-488
-676
-577
-666
-915
-550
-110
-268
-699
-1,219
+ Other Equity
-23
-1
- -
-48
-69
-95
-75
-64
-65
-43
-54
-80
-67
-72
-48
Equity Before Minority Interest
8,288
8,094
8,792
9,481
9,171
9,412
8,940
9,119
9,063
8,559
9,335
10,073
10,013
9,713
9,248
+ Minority/Non Controlling Interest
35
29
27
26
27
30
24
25
17
18
88
93
94
101
94
Total Equity
8,323
8,123
8,819
9,507
9,198
9,442
8,964
9,145
9,080
8,577
9,424
10,167
10,107
9,814
9,342
Total Liabilities & Equity
8,933
8,793
9,876
9,819
9,778
10,130
10,733
10,928
11,365
11,817
17,381
17,552
19,809
19,755
20,209
Shares Outstanding
170
171
172
172
173
173
174
174
174
175
175
175
176
175
176
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Debt
259
452
820
-123
215
207
998
1,051
1,493
2,287
6,741
6,096
8,733
8,906
9,936
Net Debt to Equity
3.12
5.56
9.3
-1.3
2.33
2.19
11.13
11.49
16.44
26.67
71.53
59.96
86.41
90.75
106.36
Tangible Common Equity Ratio
57.35
59.13
52.02
51.65
51.54
49.02
44.92
45.81
43.09
39.44
29.4
32.24
27.65
26.61
23.75
Current Ratio
2.57
1.28
1.67
0.76
0.4
0.62
1.29
0.97
1.07
0.65
1.52
1.51
0.62
0.78
0.75
Cash Conversion Cycle
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

Cash Flow Statement (USD)

APIChat
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
+ Net Income
836
943
1,058
1,150
1,318
1,460
1,448
1,717
1,526
1,361
1,960
4,366
2,160
2,084
1,797
+ Depreciation & Amortization
359
358
387
437
426
433
455
484
513
553
713
888
970
1,130
1,152
+ Non-Cash Items
8
-15
-15
16
5
52
70
-137
29
128
-142
-2,128
98
-56
236
+ Stock-Based Compensation
- -
- -
- -
30
33
37
38
70
26
33
60
57
42
45
40
+ Deferred Income Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Asset Impairment Charge
2
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
4
+ Other Non-Cash Adj
6
-15
-15
-13
-28
14
32
-207
3
95
-202
-2,185
56
-101
192
+ Chg in Non-Cash Work Cap
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
13
-9
19
-30
2
+ (Inc) Dec in Accts Receiv
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Prepaid Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
57
21
35
15
26
+ Inc (Dec) in Other
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-44
-30
-16
-45
-25
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
1,203
1,286
1,430
1,604
1,748
1,945
1,973
2,064
2,068
2,043
2,544
3,117
3,247
3,128
3,186
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-19
-11
-91
-142
-228
-270
-338
-339
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed Prod Assets
-19
-11
-91
-142
-228
-270
-338
-339
- -
- -
- -
- -
- -
- -
- -
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
26
124
21
26
14
10
28
- -
21
2
96
35
53
-92
9
+ Increase in Capital Stock
26
124
21
38
30
26
42
13
34
13
96
35
53
108
9
+ Decrease in Capital Stock
- -
- -
- -
-11
-16
-15
-14
-12
-12
-11
- -
- -
- -
-200
- -
+ Net Change in LT Investment
102
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Dec in LT Investment
102
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Acq & Div
-1
- -
-105
- -
- -
- -
- -
- -
- -
- -
- -
2,636
-2,178
- -
- -
+ Cash from Divestitures
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
2,636
- -
- -
- -
+ Cash for Acq of Subs
-1
- -
-105
- -
- -
- -
- -
- -
- -
- -
- -
- -
-2,178
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
-163
-280
-1,217
-57
-228
-429
-399
-177
-897
-1,118
-5,564
-1,516
-1,360
-1,003
-1,685
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-81
-290
-1,412
-198
-456
-699
-737
-516
-897
-1,118
-5,564
1,120
-3,539
-1,003
-1,685
+ Dividends Paid
-846
-959
-1,091
-1,201
-1,371
-1,506
-1,630
-1,613
-1,609
-1,606
-1,589
-3,908
-2,305
-2,302
-2,303
+ Net Cash From Debt
-349
72
365
-795
247
77
990
-2
495
543
5,037
-513
2,173
343
705
+ Cash From Debt
- -
133
700
- -
264
114
992
- -
497
545
5,039
- -
2,181
1,151
1,356
+ Repayments of Debt
-349
-61
-335
-795
-17
-36
-2
-2
-2
-2
-2
-513
-8
-809
-652
+ Other Financing Activities
-270
-355
689
732
-281
270
-381
-5
-28
-15
-46
193
-34
-27
-42
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
-1,439
-1,117
-16
-1,237
-1,391
-1,149
-992
-1,620
-1,121
-1,076
3,498
-4,193
-113
-2,079
-1,631
Effect of Foreign Exchange Rates
-1
- -
- -
- -
- -
- -
- -
- -
- -
- -
1
- -
- -
- -
- -
Net Changes in Cash
-316
-122
2
168
-99
97
244
-72
50
-151
478
44
-405
47
-129
EBITDA
1,124
1,230
1,339
1,493
1,658
1,808
1,878
1,898
1,980
1,964
2,419
3,058
3,289
3,331
3,412
EBITDA Margin (%)
64.72
66.76
68.12
68.55
69.61
70.6
70.36
68.77
69.34
67.39
70.83
73.11
72.81
70.94
70.73
Free Cash Flow
1,184
1,275
1,340
1,462
1,520
1,675
1,634
1,725
2,068
2,043
2,544
3,117
3,247
3,128
3,186
Net Cash Paid for Acquisitions
1
- -
105
- -
- -
- -
- -
- -
- -
- -
- -
-2,636
2,178
- -
- -
Free Cash Flow to Firm
1,209
1,295
1,346
1,469
1,520
1,680
1,647
1,757
2,113
2,099
2,634
3,253
3,447
3,415
- -
Free Cash Flow to Equity
290
806
2,226
1,197
1,243
1,800
2,016
1,507
2,360
2,058
7,672
2,659
5,225
3,276
3,697
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Price/Free Cash Flow
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash Flow to Net Income
1.46
1.37
1.36
1.4
1.33
1.34
1.37
1.21
1.36
1.51
1.3
0.72
1.51
1.51
1.79
Capital Expenditures
-19
-11
-91
-142
-228
-270
-338
-339
- -
- -
- -
- -
- -
- -
- -