Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
156.27 USD | +0.18% | +1.50% | -0.47% |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 766M | -703M | -222M | 455M | 220M | |||||
Depreciation & Amortization - CF | 339M | 314M | 289M | 251M | 261M | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 47M | 27M | 48M | 210M | 178M | |||||
Depreciation & Amortization, Total | 386M | 341M | 337M | 461M | 439M | |||||
(Gain) Loss From Sale Of Asset | -723M | 36M | -414M | -263M | -18M | |||||
(Gain) Loss on Sale of Investments - (CF) | -18M | 13M | -14M | 55M | -36M | |||||
Asset Writedown & Restructuring Costs | -8M | 62M | 8M | 38M | 30M | |||||
Provision for Credit Losses | - | - | - | - | - | |||||
(Income) Loss On Equity Investments - (CF) | 23M | 73M | -28M | 11M | 10M | |||||
Stock-Based Compensation (CF) | 35M | 28M | 59M | 61M | 75M | |||||
Other Operating Activities, Total | -57M | -57M | 201M | -311M | -123M | |||||
Change In Accounts Receivable | -29M | 133M | -85M | -209M | - | |||||
Change In Inventories | 1M | - | - | - | - | |||||
Change In Accounts Payable | 26M | -249M | 87M | 96M | -29M | |||||
Change in Unearned Revenues | - | 73M | 213M | 491M | 492M | |||||
Change In Income Taxes | 10M | -241M | 255M | 2M | -24M | |||||
Change in Other Net Operating Assets | -16M | -120M | -82M | -213M | -236M | |||||
Cash from Operations | 396M | -611M | 315M | 674M | 800M | |||||
Capital Expenditure | -369M | -122M | -111M | -201M | -198M | |||||
Cash Acquisitions | -18M | - | -2.92B | -174M | -175M | |||||
Divestitures | 813M | 83M | 3M | 625M | - | |||||
Sale (Purchase) of Real Estate properties | 127M | 2M | 755M | - | -10M | |||||
Sale (Purchase) of Intangible assets | 21M | - | - | - | - | |||||
Investment in Marketable and Equity Securities, Total | -20M | -60M | 69M | 46M | -36M | |||||
Net (Increase) Decrease in Loans Originated / Sold - Investing | 28M | -32M | -14M | -8M | -42M | |||||
Other Investing Activities, Total | 3M | -607M | 442M | 128M | 96M | |||||
Cash from Investing | 585M | -736M | -1.77B | 416M | -365M | |||||
Long-Term Debt Issued, Total | 400M | 2.05B | 1.96B | - | 600M | |||||
Total Debt Issued | 400M | 2.05B | 1.96B | - | 600M | |||||
Long-Term Debt Repaid, Total | -409M | -406M | -1.22B | -711M | -660M | |||||
Total Debt Repaid | -409M | -406M | -1.22B | -711M | -660M | |||||
Issuance of Common Stock | - | - | 600M | - | - | |||||
Repurchase of Common Stock | -421M | -69M | - | -369M | -453M | |||||
Common Dividends Paid | -80M | -20M | - | - | -47M | |||||
Common & Preferred Stock Dividends Paid | -80M | -20M | - | - | -47M | |||||
Other Financing Activities, Total | -31M | -30M | -54M | -26M | -18M | |||||
Cash from Financing | -541M | 1.52B | 1.29B | -1.11B | -578M | |||||
Foreign Exchange Rate Adjustments | 1M | -4M | -3M | 18M | -2M | |||||
Miscellaneous Cash Flow Adjustments | - | - | - | - | -3M | |||||
Net Change in Cash | 441M | 174M | -172M | 2M | -148M | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 79M | 105M | 145M | 138M | 115M | |||||
Cash Income Tax Paid (Refund) | 175M | 63M | -210M | 101M | 153M | |||||
Levered Free Cash Flow | 79.38M | -512M | 1.33B | 663M | 481M | |||||
Unlevered Free Cash Flow | 126M | -432M | 1.43B | 757M | 572M | |||||
Change In Net Working Capital | 93M | 284M | -1.3B | -175M | -65M | |||||
Net Debt Issued / Repaid | -9M | 1.64B | 742M | -711M | -60M |