1. United States of America Stocks

  2. •

    Real Estate

  3. •

    REIT - Residential
Essex Property Trust, Inc.

Essex Property Trust, Inc.

ESS
Essex Property Trust, Inc.US flagNew York Stock Exchange
273.71
USD
-0.69
- -
17.59BMarket 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
467
535
611
971
1,194
1,294
1,364
1,400
1,460
1,496
1,441
1,607
1,669
1,774
1,887
+ Sales & Services Revenue
467
535
611
971
1,194
1,294
1,364
1,400
1,460
1,496
1,441
1,607
1,669
1,774
1,887
- Cost of Revenue
162
172
197
313
364
169
176
184
189
212
217
508
531
567
608
+ Cost of Goods & Services
162
172
197
313
364
169
176
184
189
212
217
508
531
567
608
Gross Profit
305
363
413
658
831
1,125
1,187
1,216
1,271
1,284
1,224
1,099
1,138
1,208
1,279
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1
- -
- -
- Operating Expenses
182
194
219
401
494
482
510
533
538
591
588
586
612
679
677
+ Selling, General & Admin
21
25
27
41
40
41
41
53
54
65
52
57
63
99
72
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
161
169
192
361
453
442
469
480
484
525
536
529
548
580
605
Operating Income (Loss)
123
169
194
257
337
642
677
683
733
693
636
513
525
529
602
- Non-Operating (Income) Loss
76
42
53
122
89
-20
-10
37
26
-171
-144
80
95
-283
-101
+ Interest Expense, Net
75
98
105
153
186
192
198
197
171
180
104
224
167
155
238
+ Interest Expense
92
112
117
165
205
220
223
220
217
221
203
224
213
236
258
- Interest Income
17
14
12
12
19
27
25
23
46
41
99
- -
46
81
20
+ Other Non-Op (Income) Loss
2
-56
-52
-30
-97
-213
-208
-161
-145
-351
-249
-144
-72
-437
-339
Pretax Income
47
128
141
134
248
662
687
646
707
864
781
433
431
811
703
- Income Tax Expense (Benefit)
- -
- -
- -
- -
- -
4
- -
- -
1
2
16
-10
- -
- -
- -
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
47
128
141
134
248
658
687
646
706
863
781
433
431
811
703
- Net Extraordinary Losses (Gains)
10
17
- -
25
32
267
279
280
292
324
319
49
50
140
66
+ Discontinued Operations
11
12
31
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
- -
5
-31
25
32
267
279
280
292
324
319
49
50
140
66
Income (Loss) Incl. MI
37
111
141
110
216
392
408
367
414
538
461
384
381
672
637
- Minority Interest
-10
-14
-16
-12
-16
-23
-25
-23
-25
-30
-27
-25
-25
-70
-33
Net Income, GAAP
47
125
156
122
232
415
433
390
439
569
489
408
406
742
670
- Preferred Dividends
5
5
5
5
5
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
42
120
151
117
227
414
433
390
439
569
489
408
406
742
670
EBIT
123
169
194
257
337
642
677
683
733
693
636
513
525
529
602
EBITDA
287
340
388
618
791
1,084
1,146
1,163
1,217
1,219
1,156
1,052
1,074
1,109
1,209
EBITDA Margin (%)
61.43
63.52
63.49
63.6
66.21
83.77
84.03
83.07
83.32
81.48
80.28
65.5
64.33
62.48
64.08
EBITA
123
169
194
257
337
642
677
683
733
693
636
513
525
529
602
Gross Margin (%)
65.32
67.83
67.68
67.81
69.57
86.92
87.06
86.88
87.04
85.85
84.97
68.39
68.17
68.06
67.78
Operating Margin (%)
26.34
31.62
31.8
26.46
28.25
49.64
49.65
48.79
50.19
46.35
44.18
31.94
31.47
29.78
31.89
Profit Margin (%)
10.07
23.41
25.6
12.58
19.43
32.07
31.75
27.87
30.08
38.03
33.91
25.41
24.31
41.79
35.48
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
4.26
4.46
4.85
4.61
5.66
6.28
7.13
7.33
7.71
8.19
8.35
8.7
9.14
9.66
10.16
Depreciation Expense
164
171
194
361
453
442
469
480
484
525
520
539
548
580
608
Basic Weighted Avg Shares
33
35
37
57
65
65
66
66
66
65
65
65
64
64
64
Basic EPS, GAAP
1.3
3.42
4.05
2.07
3.5
6.32
6.58
5.91
6.67
8.69
7.51
6.27
6.32
11.55
10.4
Basic EPS from Cont Ops
1.44
3.64
3.78
2.38
3.83
10.05
10.44
9.79
10.72
13.18
12
6.65
6.7
12.63
10.92
Diluted Weighted Avg Shares
33
37
37
57
65
66
66
66
66
66
65
65
64
64
64
Diluted EPS, GAAP
1.3
3.21
4.04
2.06
3.49
6.31
6.57
5.9
6.66
8.68
7.51
6.27
6.32
11.54
10.4
Diluted EPS from Cont Ops
1.44
3.42
3.77
2.37
3.82
10.03
10.43
9.78
10.7
13.16
11.99
6.65
6.7
12.63
10.91

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
194
222
237
294
307
452
352
433
360
485
592
258
663
352
325
+ Cash, Cash Equivalents & STI
87
111
109
143
167
204
235
344
214
221
240
146
480
137
174
+ Cash & Cash Equivalents
13
19
18
26
30
65
45
134
70
74
48
33
392
67
76
+ ST Investments
74
93
90
117
137
139
190
210
144
148
192
113
88
70
98
+ Accounts & Notes Receiv
66
66
68
25
19
41
101
72
134
195
341
103
175
207
142
+ Accounts Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
6
25
16
12
9
9
10
+ Notes Receivable, Net
62
62
64
11
6
41
84
59
120
155
311
72
141
109
113
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
5
4
4
14
13
- -
17
13
8
15
14
19
25
89
18
+ Inventories
- -
- -
- -
56
27
102
- -
- -
- -
58
- -
- -
- -
- -
- -
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
- -
- -
- -
56
27
102
- -
- -
- -
58
- -
- -
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
40
44
60
70
93
105
17
17
11
10
10
9
9
9
9
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
3,843
4,625
4,950
11,233
11,702
11,765
12,144
11,951
12,346
12,451
12,406
12,114
11,699
12,575
12,834
+ Property, Plant & Equip, Net
3,437
- -
- -
- -
- -
- -
- -
- -
75
72
69
67
64
52
51
+ Property, Plant & Equip
4,357
- -
- -
- -
- -
- -
- -
- -
75
72
69
67
64
52
51
- Accumulated Depreciation
920
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Investments & Receivables
383
571
677
1,042
1,036
1,161
1,156
1,300
1,335
1,018
1,178
1,127
1,062
935
631
+ LT Investments
383
571
677
1,042
1,036
1,161
1,156
1,300
1,335
1,018
1,178
1,127
1,062
935
631
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
23
4,054
4,273
10,190
10,666
10,604
10,988
10,651
10,936
11,361
11,160
10,920
10,573
11,588
12,152
+ Total Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Goodwill
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
23
4,054
4,273
10,190
10,666
10,604
10,988
10,651
10,936
11,361
11,160
10,920
10,573
11,588
12,152
Total Assets
4,037
4,847
5,187
11,527
12,008
12,217
12,496
12,384
12,705
12,936
12,998
12,373
12,361
12,927
13,159
+ Payables & Accruals
94
115
126
254
273
284
301
315
342
326
353
338
353
393
420
+ Accounts Payable
48
65
67
135
131
138
128
127
158
153
181
165
176
213
221
+ Accrued Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
46
50
59
119
141
146
173
188
184
173
172
172
176
180
198
+ ST Debt
150
141
219
243
15
125
179
- -
55
- -
341
52
- -
138
- -
+ ST Borrowings
150
141
219
243
15
125
179
- -
55
- -
341
52
- -
138
- -
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
30
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
30
- -
- -
- -
- -
- -
Total Current Liabilities
244
256
345
497
288
409
480
315
397
356
694
390
353
530
420
+ LT Debt
2,211
2,678
2,814
4,838
5,304
5,438
5,510
5,606
5,831
6,326
6,017
5,975
6,271
6,516
6,852
+ LT Borrowings
2,211
2,678
2,814
4,838
5,304
5,438
5,510
5,606
5,754
6,252
5,946
5,906
6,206
6,464
6,800
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
77
74
71
69
65
52
51
+ Other LT Liabilities
24
29
25
32
35
33
70
33
37
39
76
86
112
129
151
+ Accrued Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
24
29
25
32
35
33
70
33
37
39
76
86
112
129
151
Total Noncurrent Liabilities
2,234
2,706
2,839
4,870
5,338
5,471
5,580
5,639
5,867
6,365
6,092
6,061
6,382
6,646
7,002
Total Liabilities
2,479
2,963
3,184
5,367
5,626
5,880
6,060
5,954
6,264
6,721
6,787
6,451
6,735
7,176
7,422
+ Preferred Equity and Hybrid Capital
78
78
78
74
74
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
1,845
2,205
2,346
6,651
7,003
7,030
7,130
7,093
7,122
6,876
6,916
6,750
6,657
6,668
6,684
+ Common Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Additional Paid in Capital
1,845
2,205
2,346
6,651
7,003
7,030
7,130
7,093
7,122
6,876
6,916
6,750
6,657
6,668
6,684
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
-408
-444
-474
-651
-797
-805
-834
-813
-888
-861
-917
-1,080
-1,268
-1,156
-1,148
+ Other Equity
-73
-69
-60
-51
-42
-32
-18
-13
-14
-15
-6
46
34
25
6
Equity Before Minority Interest
1,442
1,769
1,889
6,023
6,238
6,192
6,277
6,267
6,220
6,000
5,994
5,716
5,423
5,537
5,541
+ Minority/Non Controlling Interest
116
115
114
137
145
145
159
162
220
215
218
206
203
214
196
Total Equity
1,558
1,884
2,003
6,159
6,382
6,337
6,436
6,429
6,441
6,215
6,211
5,922
5,626
5,751
5,737
Total Liabilities & Equity
4,037
4,847
5,187
11,527
12,008
12,217
12,496
12,384
12,705
12,936
12,998
12,373
12,361
12,927
13,159
Shares Outstanding
34
36
37
64
65
66
66
66
66
65
65
65
64
64
64
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
77
74
71
69
65
52
51
Net Debt
2,348
2,800
3,015
5,055
5,289
5,498
5,645
5,471
5,739
6,178
6,239
5,925
5,814
6,535
6,724
Net Debt to Equity
150.7
148.59
150.56
82.07
82.87
86.77
87.7
85.1
89.1
99.4
100.45
100.04
103.34
113.62
117.21
Tangible Common Equity Ratio
36.66
37.27
37.1
52.8
52.54
51.87
51.51
51.92
50.69
48.05
47.79
47.86
45.51
44.49
43.6
Current Ratio
0.79
0.87
0.69
0.59
1.07
1.11
0.73
1.37
0.91
1.36
0.85
0.66
1.88
0.66
0.77
Cash Conversion Cycle
-114.93
-119.97
-122.11
-67.24
-103.86
-62.49
-545.42
-253.03
-274.19
-156.71
-329.8
-121.24
-115.07
-123.38
-128.41

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
58
140
172
134
248
438
458
414
464
599
516
433
431
811
703
+ Depreciation & Amortization
164
171
194
361
453
442
469
480
484
525
520
539
548
580
608
+ Non-Cash Items
-9
-47
-59
-43
-77
-168
-141
-67
-68
-308
-164
6
3
-379
-239
+ Stock-Based Compensation
3
4
5
9
6
10
9
7
7
8
7
7
8
7
10
+ Deferred Income Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Asset Impairment Charge
- -
- -
- -
- -
- -
- -
- -
- -
7
2
- -
- -
- -
- -
- -
+ Other Non-Cash Adj
-12
-51
-64
-52
-83
-178
-150
-74
-82
-318
-171
-1
-5
-386
-248
+ Chg in Non-Cash Work Cap
4
5
-1
42
-7
5
-17
- -
39
-13
33
-2
-2
55
3
+ (Inc) Dec in Accts Receiv
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Prepaid Assets
-1
-9
-2
16
- -
3
-3
-1
7
-4
5
5
-10
32
-2
+ Inc (Dec) in Accts Payable
4
12
- -
24
-9
2
-13
- -
30
-10
22
-17
5
25
7
+ Inc (Dec) in Other
2
2
- -
2
2
- -
- -
1
2
1
6
10
3
-2
-2
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
217
267
305
493
618
717
770
827
919
803
905
976
980
1,068
1,074
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
23
28
65
141
319
239
132
348
23
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
23
28
65
141
319
239
132
348
23
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-198
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed Prod Assets
-198
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
324
358
138
531
332
-1
89
-52
16
-270
-10
-190
-96
- -
- -
+ Increase in Capital Stock
324
358
138
531
332
- -
89
- -
73
- -
- -
- -
- -
- -
- -
+ Decrease in Capital Stock
- -
- -
- -
- -
- -
-1
- -
-52
-57
-270
-10
-190
-96
- -
- -
+ Net Change in LT Investment
25
-12
8
-12
-5
12
-32
-6
101
30
-7
53
44
26
-24
+ Dec in LT Investment
33
62
24
9
9
30
35
32
148
113
17
71
64
27
1
+ Inc in LT Investment
-8
-74
-16
-21
-14
-19
-68
-38
-46
-83
-24
-18
-21
-1
-26
+ Net Cash From Acq & Div
-263
-345
-163
-788
-212
-184
-293
-162
-402
-114
-306
-163
-37
-34
-34
+ Cash from Divestitures
- -
- -
- -
14
32
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
-263
-345
-163
-802
-244
-184
-293
-162
-402
-114
-306
-163
-37
-34
-34
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
-13
-483
-364
-489
-827
-480
-374
-239
-250
-333
-84
256
-151
-965
-494
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-426
-812
-454
-1,147
-726
-413
-568
-60
-528
-417
-397
146
-145
-973
-552
+ Dividends Paid
-139
-156
-181
-261
-367
-411
-469
-484
-508
-536
-543
-566
-587
-620
-654
+ Net Cash From Debt
80
375
218
279
149
247
91
-111
74
482
33
-643
191
290
202
+ Cash From Debt
1,515
1,746
969
2,093
1,346
1,265
1,580
1,042
2,985
2,491
1,796
2,753
2,286
2,222
9,084
+ Repayments of Debt
-1,435
-1,371
-751
-1,814
-1,197
-1,018
-1,489
-1,152
-2,911
-2,010
-1,763
-3,396
-2,095
-1,933
-8,882
+ Other Financing Activities
-57
-26
-27
-30
-6
-91
-21
-29
-43
-59
-14
261
14
-89
-59
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
208
550
149
521
107
-256
-311
-676
-462
-383
-533
-1,138
-477
-420
-512
Effect of Foreign Exchange Rates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Changes in Cash
-1
6
- -
-133
- -
47
-109
90
-70
3
-25
-16
358
-324
10
EBITDA
287
340
388
618
791
1,084
1,146
1,163
1,217
1,219
1,156
1,052
1,074
1,109
1,209
EBITDA Margin (%)
61.43
63.52
63.49
63.6
66.21
83.77
84.03
83.07
83.32
81.48
80.28
65.5
64.33
62.48
64.08
Free Cash Flow
18
267
305
493
618
717
770
827
919
803
905
976
980
1,068
1,074
Net Cash Paid for Acquisitions
263
345
163
788
212
184
293
162
402
114
306
163
37
34
34
Free Cash Flow to Firm
110
379
422
658
823
935
993
1,047
1,136
1,023
1,104
- -
1,193
1,304
1,333
Free Cash Flow to Equity
169
664
583
904
1,080
1,128
992
1,064
1,016
1,285
939
333
1,171
1,358
1,276
Free Cash Flow per Basic Share
0.56
7.64
8.19
8.72
9.53
10.95
11.69
12.52
13.96
12.27
13.92
14.99
15.25
16.63
16.69
Price/Free Cash Flow
11.05
20.49
17.57
23.74
25.2
21.27
20.67
19.61
21.59
19.38
25.33
14.14
16.26
17.17
15.68
Cash Flow to Net Income
4.6
2.14
1.95
4.04
2.66
1.73
1.78
2.12
2.09
1.41
1.85
2.39
2.41
1.44
1.6
Capital Expenditures
-198
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -