1. United States of America Stocks

  2. •

    Financial Services

  3. •

    Banks - Regional
WesBanco, Inc.

WesBanco, Inc.

WSBCP
WesBanco, Inc.US flagNASDAQ Global Select
24.99
USD
+0.01
- -
2.92BMarket Cap

Income Statement (USD)

APIChatGPT
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
2024 Y
As of date
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
12/31/2024
Sales/Revenue/Turnover
223
226
229
250
258
307
331
375
442
510
599
582
586
595
600
+ Sales & Services Revenue
223
226
229
250
258
307
331
375
442
510
599
582
586
595
600
- Cost of Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cost of Goods & Services
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Gross Profit
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Selling, General & Admin
84
84
89
98
98
114
122
137
153
180
209
208
222
247
248
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
-84
-84
-89
-98
-98
-114
-122
-137
-153
-180
-209
-208
-222
-247
-248
Operating Income (Loss)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Non-Operating (Income) Loss
-40
-54
-63
-85
-94
-109
-118
-148
-175
-193
-145
-302
-236
-194
-185
+ Interest Expense, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Interest Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Op (Income) Loss
-40
-54
-63
-85
-94
-109
-118
-148
-175
-193
-145
-302
-236
-194
-185
Pretax Income
40
54
63
85
94
109
118
148
175
193
145
302
236
194
185
- Income Tax Expense (Benefit)
4
10
14
21
24
28
31
54
31
34
23
60
44
35
34
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
36
44
50
64
70
81
87
94
143
159
122
242
192
159
152
- Net Extraordinary Losses (Gains)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Discontinued Operations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) Incl. MI
36
44
50
64
70
81
87
94
143
159
122
242
192
159
152
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
36
44
50
64
70
81
87
94
143
159
122
242
192
159
152
- Preferred Dividends
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
3
10
10
10
10
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
36
44
50
64
70
81
87
94
143
159
119
232
182
149
141
EBIT
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
EBITDA
7
6
6
7
7
8
9
10
10
12
14
13
13
14
15
EBITDA Margin (%)
3.07
2.76
2.64
2.79
2.87
2.65
2.8
2.79
2.37
2.27
2.36
2.3
2.23
2.43
2.55
EBITA
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Gross Margin (%)
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
Operating Margin (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Profit Margin (%)
15.97
19.36
21.6
25.52
27.17
26.31
26.21
25.22
32.39
31.17
20.36
41.59
32.79
26.74
25.24
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
7
6
6
7
7
8
9
10
10
12
14
13
13
14
15
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)

APIChatGPT
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
2024 Y
As of date
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
12/31/2024
Total Current Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash, Cash Equivalents & STI
79
1,157
1,147
1,030
1,011
1,490
1,369
1,379
2,283
2,628
2,884
4,265
2,938
2,790
781
+ Cash & Cash Equivalents
79
140
126
96
94
87
128
118
169
235
905
1,251
408
595
568
+ ST Investments
- -
1,016
1,021
934
917
1,403
1,241
1,262
2,114
2,394
1,978
3,013
2,529
2,194
213
+ Accounts & Notes Receiv
21
19
19
19
18
26
28
30
39
44
67
61
69
77
78
+ Accounts Receivable, Net
21
19
19
19
18
26
28
30
39
44
67
61
69
77
78
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
-100
-1,176
-1,166
-1,049
-1,030
-1,516
-1,398
-1,409
-2,322
-2,672
-2,950
-4,326
-3,006
-2,867
-859
+ 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
- -
82
89
93
93
112
133
131
167
261
249
229
221
234
219
+ Property, Plant & Equip
- -
192
203
213
200
226
252
259
300
448
450
437
434
452
443
- Accumulated Depreciation
- -
110
114
120
107
114
118
128
133
187
200
208
213
218
224
+ LT Investments & Receivables
1,426
1,609
1,624
1,533
1,511
2,422
2,316
2,285
3,147
3,258
2,722
4,031
3,789
3,406
3,412
+ LT Investments
1,426
1,609
1,624
1,533
1,511
2,422
2,316
2,285
3,147
3,258
2,722
4,031
3,789
3,406
3,412
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
-1,426
-1,691
-1,713
-1,626
-1,604
-2,535
-2,450
-2,416
-3,314
-3,519
-2,971
-4,260
-4,010
-3,640
-3,631
+ Total Intangible Assets
286
283
324
321
320
491
593
589
919
1,149
1,163
1,152
1,141
1,132
1,124
+ Goodwill
- -
274
313
312
312
481
574
574
862
1,069
1,097
1,097
1,097
1,097
1,097
+ Other Intangible Assets
286
9
12
9
7
10
19
15
57
80
66
55
45
36
27
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
-1,712
-1,975
-2,037
-1,947
-1,924
-3,026
-3,043
-3,005
-4,233
-4,668
-4,135
-5,412
-5,151
-4,772
-4,755
Total Assets
5,361
5,536
6,079
6,145
6,297
8,470
9,791
9,816
12,459
15,720
16,426
16,927
16,932
17,712
18,684
+ Payables & Accruals
7
5
4
2
2
2
2
3
5
8
4
2
5
11
14
+ Accounts Payable
7
5
4
2
2
2
2
3
5
8
4
2
5
11
14
+ Accrued Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Debt
187
3
- -
- -
- -
- -
- -
- -
291
282
242
142
135
106
192
+ ST Borrowings
187
3
- -
- -
- -
- -
- -
- -
291
282
242
142
135
106
192
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Liabilities
-194
-8
-4
-2
-2
-2
-2
-3
-295
-290
-246
-144
-140
-117
-206
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
-194
-8
-4
-2
-2
-2
-2
-3
-295
-290
-246
-144
-140
-117
-206
Total Current Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Debt
360
274
225
146
329
1,148
1,133
1,113
1,244
1,615
741
317
986
1,629
1,279
+ LT Borrowings
360
274
225
146
329
1,148
1,133
1,113
1,244
1,615
741
317
986
1,629
1,279
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Liabilities
-360
-274
-225
-146
-329
-1,148
-1,133
-1,113
-1,244
-1,615
-741
-317
-986
-1,629
-1,279
+ Accrued Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
-360
-274
-225
-146
-329
-1,148
-1,133
-1,113
-1,244
-1,615
-741
-317
-986
-1,629
-1,279
Total Noncurrent Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Liabilities
4,755
4,902
5,365
5,398
5,508
7,348
8,449
8,421
10,480
13,126
13,669
14,234
14,505
15,179
15,894
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
144
144
144
144
144
+ Share Capital & APIC
247
247
303
306
306
597
772
776
1,280
1,779
1,777
1,777
1,778
1,778
1,967
+ Common Stock
55
55
61
61
61
80
92
92
114
142
142
142
142
142
157
+ Additional Paid in Capital
192
192
242
245
245
516
681
685
1,167
1,637
1,635
1,636
1,636
1,636
1,810
- Treasury Stock
1
- -
- -
6
2
3
- -
- -
- -
9
26
200
309
303
292
+ Retained Earnings
362
389
419
460
505
550
597
651
738
825
832
978
1,078
1,143
1,192
+ Other Equity
- -
-2
-8
-14
-20
-22
-28
-33
-39
- -
30
-7
-264
-229
-221
Equity Before Minority Interest
607
634
714
747
788
1,122
1,341
1,395
1,979
2,594
2,757
2,693
2,427
2,533
2,790
+ Minority/Non Controlling Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
607
634
714
747
788
1,122
1,341
1,395
1,979
2,594
2,757
2,693
2,427
2,533
2,790
Total Liabilities & Equity
5,361
5,536
6,079
6,145
6,297
8,470
9,791
9,816
12,459
15,720
16,426
16,927
16,932
17,712
18,684
Shares Outstanding
27
27
29
29
29
38
44
44
55
68
67
62
59
59
67
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Debt
468
137
99
50
235
1,061
1,004
995
1,365
1,663
78
-793
713
1,140
903
Net Debt to Equity
77.1
21.63
13.92
6.71
29.85
94.58
74.87
71.31
69
64.11
2.82
-29.43
29.38
44.99
32.37
Tangible Common Equity Ratio
6.33
6.68
6.77
7.3
7.84
7.91
8.13
8.74
9.19
9.92
9.49
8.86
7.22
7.58
8.67
Current Ratio
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash Conversion Cycle
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

Cash Flow Statement (USD)

APIChatGPT
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
2024 Y
As of date
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
12/31/2024
+ Net Income
36
44
50
64
70
81
87
94
143
159
122
242
192
159
152
+ Depreciation & Amortization
7
6
6
7
7
8
9
10
10
12
14
13
13
14
15
+ Non-Cash Items
49
45
10
23
14
17
11
35
27
-9
-55
64
29
24
28
+ Stock-Based Compensation
- -
- -
- -
- -
- -
2
2
3
4
5
6
6
6
8
8
+ Deferred Income Taxes
-3
1
- -
7
9
11
11
27
7
8
-11
19
4
-4
-3
+ Asset Impairment Charge
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Cash Adj
52
44
10
17
5
5
-2
5
15
-23
-50
39
18
20
24
+ Chg in Non-Cash Work Cap
13
14
11
18
4
-17
16
2
11
2
-21
16
-30
-28
16
+ (Inc) Dec in Accts Receiv
20
5
5
26
10
-4
13
5
20
-33
-30
61
-63
-30
4
+ (Inc) Dec in Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Prepaid Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
-4
12
10
-4
-2
-8
7
3
-1
42
16
-35
44
13
21
+ Inc (Dec) in Other
-3
-4
-4
-5
-5
-5
-5
-6
-7
-6
-7
-9
-11
-11
-10
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
104
109
77
111
95
88
123
142
192
163
60
336
204
169
211
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-3
-3
-6
-9
-7
-10
-2
-6
-5
-12
-8
-9
-8
-23
-10
+ Acq of Fixed Prod Assets
-3
-3
-6
-9
-7
-10
-2
-6
-5
-12
-8
-9
-8
-23
-10
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
- -
- -
- -
-4
2
-3
-1
1
1
-10
-24
-180
-116
-4
191
+ Increase in Capital Stock
- -
- -
- -
3
2
- -
2
1
2
- -
- -
- -
- -
- -
191
+ Decrease in Capital Stock
- -
- -
- -
-6
- -
-3
-3
- -
- -
-10
-25
-180
-116
-4
- -
+ Net Change in LT Investment
-173
-180
204
54
32
113
366
19
-501
117
561
-1,393
-111
414
2
+ Dec in LT Investment
624
585
718
337
279
1,030
673
337
431
732
1,229
948
693
419
385
+ Inc in LT Investment
-797
-765
-513
-282
-247
-917
-307
-319
-932
-615
-669
-2,341
-803
-4
-383
+ Net Cash From Acq & Div
- -
- -
- -
- -
- -
- -
5
- -
279
60
- -
- -
- -
- -
- -
+ Cash from Divestitures
- -
- -
- -
- -
- -
- -
5
- -
279
60
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
131
5
-143
-210
-197
-314
-174
-90
175
-61
-495
1,073
-949
-927
-1,022
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-44
-178
55
-164
-173
-210
195
-77
-52
104
58
-328
-1,068
-535
-1,030
+ Dividends Paid
-15
-16
-18
-22
-25
-33
-38
-45
-54
-67
-88
-97
-91
-92
-98
+ Net Cash From Debt
-242
-85
-116
-79
184
390
-94
-21
33
67
-907
-526
661
610
-353
+ Cash From Debt
24
- -
- -
- -
201
942
140
680
640
1,035
475
- -
798
1,605
1,175
+ Repayments of Debt
-267
-85
-116
-79
-17
-551
-234
-701
-607
-968
-1,382
-526
-136
-995
-1,528
+ Other Financing Activities
194
232
-13
127
-84
-240
-143
-10
-69
-192
1,572
1,140
-433
39
1,051
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
-64
130
-147
23
77
115
-276
-75
-88
-202
553
338
21
553
792
Effect of Foreign Exchange Rates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Changes in Cash
-4
61
-15
-30
-2
-7
41
-11
52
66
671
346
-843
187
-27
EBITDA
7
6
6
7
7
8
9
10
10
12
14
13
13
14
15
EBITDA Margin (%)
3.07
2.76
2.64
2.79
2.87
2.65
2.8
2.79
2.37
2.27
2.36
2.3
2.23
2.43
2.55
Free Cash Flow
101
106
71
103
87
79
121
136
187
151
52
328
196
147
201
Net Cash Paid for Acquisitions
- -
- -
- -
- -
- -
- -
-5
- -
-279
-60
- -
- -
- -
- -
- -
Free Cash Flow to Firm
101
106
71
103
87
79
121
136
187
151
52
328
196
147
201
Free Cash Flow to Equity
-141
21
-45
24
271
469
27
115
220
219
-713
-208
847
747
-162
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Price/Free Cash Flow
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash Flow to Net Income
2.92
2.48
1.55
1.74
1.35
1.09
1.42
1.5
1.34
1.03
0.49
1.39
1.06
1.06
1.39
Capital Expenditures
-3
-3
-6
-9
-7
-10
-2
-6
-5
-12
-8
-9
-8
-23
-10