COM:NORFOLKSOUTHERN
Norfolk Southern Corporation
- Stock
Last Close
264.26
22/11 21:00
Market Cap
48.53B
Beta: -
Volume Today
1.31M
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Mar '14 | Jun '14 | Sep '14 | Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | Sep '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net income | 513M - | 368M 28.27% | 562M 52.72% | 559M 0.53% | 511M 8.59% | 310M 39.33% | 433M 39.68% | 452M 4.39% | 361M 20.13% | 387M 7.20% | 405M 4.65% | 460M 13.58% | 416M 9.57% | 433M 4.09% | 497M 14.78% | 506M 1.81% | 3.97B 684.19% | 552M 86.09% | 710M 28.62% | 702M 1.13% | 702M 0% | 677M 3.56% | 722M 6.65% | 657M 9.00% | 666M 1.37% | 381M 42.79% | 392M 2.89% | 569M 45.15% | 671M 17.93% | 673M 0.30% | 819M 21.69% | 753M 8.06% | 760M 0.93% | 703M 7.50% | 819M 16.50% | 958M 16.97% | 790M 17.54% | 466M 41.01% | 356M 23.61% | 478M 34.27% | 527M 10.25% | 53M 89.94% | 736M 1,288.68% | 1.10B 49.32% | |
depreciation and amortization | 235M - | 238M 1.28% | 240M 0.84% | 237M 1.25% | 241M 1.69% | 246M 2.07% | 248M 0.81% | 276M 11.29% | 289M 4.71% | 253M 12.46% | 258M 1.98% | 259M 0.39% | 260M 0.39% | 260M 0% | 265M 1.92% | 266M 0.38% | 268M 0.75% | 272M 1.49% | 274M 0.74% | 276M 0.73% | 282M 2.17% | 283M 0.35% | 284M 0.35% | 287M 1.06% | 285M 0.70% | 292M 2.46% | 282M 3.42% | 293M 3.90% | 287M 2.05% | 292M 1.74% | 294M 0.68% | 297M 1.02% | 298M 0.34% | 302M 1.34% | 304M 0.66% | 306M 0.66% | 309M 0.98% | 321M 3.88% | 321M 0% | 326M 1.56% | 330M 1.23% | 337M 2.12% | 335M 0.59% | 339M 1.19% | |
deferred income tax | 47M - | -8M 117.02% | 25M 412.50% | 4M 84% | 273M 6,725% | 12M 95.60% | 23M 91.67% | 21M 8.70% | 264M 1,157.14% | 44M 83.33% | 57M 29.55% | 76M 33.33% | 50M 34.21% | 56M 12% | 58M 3.57% | 105M 81.03% | -3.08B 3,031.43% | 45M 101.46% | 44M 2.22% | 49M 11.36% | 35M 28.57% | 57M 62.86% | 76M 33.33% | 92M 21.05% | 105M 14.13% | 11M 89.52% | 45M 309.09% | 22M 51.11% | 64M 190.91% | 52M 18.75% | 55M 5.77% | 51M 7.27% | 26M 49.02% | 48M 84.62% | 63M 31.25% | -88M 239.68% | 60M 168.18% | -15M 125% | -20M 33.33% | -18M 10% | 4M 122.22% | -26M 750% | 31M 219.23% | 136M 338.71% | |
stock based compensation | -4M - | -2M 50% | -1M 50% | -10M 900% | -5M - | -13M 160% | -2M 84.62% | -10M 400% | -2M 80% | -5M 150% | -31M 520% | -8M 74.19% | -9M 12.50% | -11M 22.22% | -42M 281.82% | -30M 28.57% | -8M 73.33% | -6M 25% | -12M 100% | -145M 1,108.33% | -18M 87.59% | 11M 161.11% | 3M 72.73% | -38M 1,366.67% | 377M 1,092.11% | -3M 100.80% | 96M 3,300% | -25M 126.04% | -8M 68% | -67M 737.50% | -5M 92.54% | -6M 20% | 13M - | 4M 69.23% | 11M 175% | -21M 290.91% | 715M 3,504.76% | -694M 197.06% | 700M - | ||||||
change in working capital | -109M - | 1M 100.92% | 47M 4,600% | 152M 223.40% | -451M 396.71% | 70M 115.52% | 170M 142.86% | 14M 91.76% | -171M 1,321.43% | 225M 231.58% | -149M 166.22% | 181M 221.48% | 48M 73.48% | 142M 195.83% | -45M 131.69% | 89M 297.78% | -128M 243.82% | -24M 81.25% | 47M 295.83% | 48M 2.13% | 51M 6.25% | -75M 247.06% | 21M 128% | -3M 114.29% | -82M 2,633.33% | -62M 24.39% | 177M 385.48% | 77M 56.50% | -61M 179.22% | 52M 185.25% | 27M 48.08% | 156M 477.78% | -88M 156.41% | -36M 59.09% | -160M 344.44% | 294M 283.75% | -299M 201.70% | 461M 254.18% | 73M 84.16% | -74M 201.37% | -92M 24.32% | -43M - | 52M 220.93% | ||
accounts receivables | 59M - | -85M 244.07% | -13M 84.71% | 19M 246.15% | 48M 152.63% | 23M 52.08% | -23M 200% | -48M 108.70% | 157M 427.08% | -15M 109.55% | -2M 86.67% | 25M 1,350% | 15M 40% | -53M 453.33% | 41M 177.36% | -47M 214.63% | 18M 138.30% | -26M 244.44% | -66M 153.85% | -10M 84.85% | 32M 420% | -39M 221.88% | 9M 123.08% | 64M 611.11% | 53M 17.19% | 32M 39.62% | 66M 106.25% | -62M 193.94% | 35M 156.45% | -95M 371.43% | -1M 98.95% | -6M 500% | -31M 416.67% | -94M 203.23% | -136M 44.68% | 56M 141.18% | 3M 94.64% | -22M 833.33% | 79M 459.09% | -122M 254.43% | 63M 151.64% | -51M 180.95% | 8M 115.69% | -113M 1,512.50% | |
inventory | 1M - | -17M 1,800% | -11M 35.29% | 2M 118.18% | 13M 550% | -32M 346.15% | -9M 71.88% | -11M 22.22% | 17M 254.55% | -44M 358.82% | 9M 120.45% | 5M 44.44% | 72M 1,340% | -24M 133.33% | -8M 66.67% | 44M 650% | 23M 47.73% | -23M 200% | -15M 34.78% | -7M 53.33% | 60M 957.14% | -21M 135% | -28M 33.33% | -10M 64.29% | 22M 320% | -21M 195.45% | 8M 138.10% | 10M 25% | 26M 160% | -20M 176.92% | -5M 75% | 11M 320% | 17M 54.55% | -46M 370.59% | -25M 45.65% | 13M 152% | 23M 76.92% | -9M 139.13% | -10M 11.11% | -31M 210% | 39M 225.81% | -38M - | 20M 152.63% | ||
accounts payables | 2M - | ||||||||||||||||||||||||||||||||||||||||||||
other working capital | -169M - | 103M 160.95% | 71M 31.07% | 131M 84.51% | -512M 490.84% | 79M 115.43% | 202M 155.70% | 73M 63.86% | -345M 572.60% | 284M 182.32% | -156M 154.93% | 151M 196.79% | -39M 125.83% | 219M 661.54% | -78M 135.62% | 92M 217.95% | -169M 283.70% | 25M 114.79% | 128M 412% | 65M 49.22% | -41M 163.08% | -15M 63.41% | 40M 366.67% | -57M 242.50% | -157M 175.44% | -73M 53.50% | 103M 241.10% | 129M 25.24% | -122M 194.57% | 167M 236.89% | 33M 80.24% | 151M 357.58% | -74M 149.01% | 104M 240.54% | 1M 99.04% | 225M 22,400% | -325M 244.44% | 492M 251.38% | 4M 99.19% | 79M 1,875% | -196M 348.10% | -13M - | 145M 1,215.38% | ||
other non cash items | -8M - | -9M 12.50% | -24M 166.67% | -33M 37.50% | -68M 106.06% | -28M 58.82% | 7M 125% | -55M 885.71% | -35M 36.36% | -28M 20% | -13M 53.57% | -65M 400% | -44M 32.31% | -36M 18.18% | -34M 5.56% | -35M 2.94% | -212M 505.71% | -21M 90.09% | -59M 180.95% | -5M 91.53% | -83M 1,560% | -43M 48.19% | -43M 0% | 9M 120.93% | -41M 555.56% | -44M 7.32% | -90M 104.55% | -48M 46.67% | -66M 37.50% | -46M 30.30% | -46M 0% | -36M 21.74% | -48M 33.33% | -23M 52.08% | -9M 60.87% | -70M 677.78% | -66M 5.71% | -71M 7.58% | -36M 49.30% | -767M 2,030.56% | 598M 177.97% | 677M - | -400M 159.08% | ||
net cash provided by operating activities | 674M - | 588M 12.76% | 849M 44.39% | 909M 7.07% | 506M 44.33% | 605M 19.57% | 868M 43.47% | 706M 18.66% | 698M 1.13% | 879M 25.93% | 553M 37.09% | 880M 59.13% | 722M 17.95% | 846M 17.17% | 730M 13.71% | 889M 21.78% | 788M 11.36% | 816M 3.55% | 1.01B 23.77% | 1.06B 4.75% | 842M 20.42% | 881M 4.63% | 1.07B 21.57% | 1.04B 2.43% | 895M 14.35% | 955M 6.70% | 803M 15.92% | 1.01B 25.65% | 870M 13.78% | 1.01B 16.67% | 1.08B 6.60% | 1.22B 12.38% | 942M 22.53% | 994M 5.52% | 1.02B 2.31% | 1.41B 38.94% | 798M 43.52% | 1.17B 46.99% | 673M 42.63% | 660M 1.93% | 673M 1.97% | 839M 24.67% | 1.04B 23.48% | 1.23B 18.34% | |
investments in property plant and equipment | -501M - | -381M 23.95% | -428M 12.34% | -570M 33.18% | -739M 29.65% | -392M 46.96% | -494M 26.02% | -891M 80.36% | -608M 31.76% | -398M 34.54% | -534M 34.17% | -372M 30.34% | -583M 56.72% | -438M 24.87% | -445M 1.60% | -432M 2.92% | -408M 5.56% | -383M 6.13% | -453M 18.28% | -490M 8.17% | -625M 27.55% | -467M 25.28% | -512M 9.64% | -515M 0.59% | -525M 1.94% | -366M 30.29% | -369M 0.82% | -318M 13.82% | -441M 38.68% | -265M 39.91% | -362M 36.60% | -398M 9.94% | -445M 11.81% | -389M 12.58% | -448M 15.17% | -445M 0.67% | -666M 49.66% | -428M 35.74% | -520M 21.50% | -548M 5.38% | -853M 55.66% | -569M - | -581M 2.11% | ||
acquisitions net | -5M - | 104M - | 25M 75.96% | 104M - | 93M - | 70M 24.73% | 20M 71.43% | 41M 105% | 1M 97.56% | 2.47B 247,200% | 38M - | 457M 1,102.63% | |||||||||||||||||||||||||||||||||
purchases of investments | -101M - | -3M 97.03% | -1M - | -100M 9,900% | -3M 97% | -2M - | 5M 350% | -23M 560% | -96M - | -4M 95.83% | -2M 50% | -2M 0% | -3M - | -2M 33.33% | -2M 0% | -6M - | -35M 483.33% | -52M 48.57% | -24M 53.85% | -11M 54.17% | -25M 127.27% | -38M 52% | 7M 118.42% | 42M 500% | -5M - | -1M 80% | -6M 500% | -1M 83.33% | -4M 300% | -20M 400% | -6M 70% | -114M 1,800% | -4M 96.49% | -205M - | -112M 45.37% | ||||||||||
sales maturities of investments | 42M - | 108M 157.14% | 13M 87.96% | -61M 569.23% | 46M 175.41% | 1M 97.83% | 4M 300% | 27M 575% | 208M 670.37% | 1M 99.52% | 2M 100% | 3M 50% | 42M 1,300% | 1M 97.62% | 2M 100% | 5M 150% | 39M 680% | 1M 97.44% | 5M 400% | 90M 1,700% | 3M 96.67% | -104M - | -25M 75.96% | -104M - | 26M 125% | 11M 57.69% | 11M 0% | 51M 363.64% | 19M 62.75% | 11M 42.11% | 7M 36.36% | 57M 714.29% | 17M 70.18% | 135M 694.12% | 8M 94.07% | 45M 462.50% | 324M 620% | 13M 95.99% | 12M 7.69% | ||||||
other investing activites | 35M - | 22M 37.14% | 22M 0% | 25M 13.64% | 45M 80% | 16M 64.44% | 16M 0% | 11M 31.25% | 20M 81.82% | 12M 40% | 28M 133.33% | 47M 67.86% | 43M 8.51% | 35M 18.60% | 25M 28.57% | 77M 208% | 65M 15.58% | 13M 80% | 35M 169.23% | 45M 28.57% | 111M 146.67% | 152M 36.94% | 62M 59.21% | 68M 9.68% | 95M 39.71% | 158M 66.32% | 100M 36.71% | 33M 67% | 42M 27.27% | 37M 11.90% | 24M 35.14% | 69M 187.50% | 24M 65.22% | 36M 50% | 64M 77.78% | 20M - | -2.45B - | -2.17B 11.47% | |||||||
net cash used for investing activites | -525M - | -254M 51.62% | -393M 54.72% | -607M 54.45% | -748M 23.23% | -378M 49.47% | -474M 25.40% | -855M 80.38% | -380M 55.56% | -408M 7.37% | -504M 23.53% | -418M 17.06% | -502M 20.10% | -404M 19.52% | -420M 3.96% | -350M 16.67% | -307M 12.29% | -371M 20.85% | -415M 11.86% | -355M 14.46% | -517M 45.63% | -350M 32.30% | -502M 43.43% | -471M 6.18% | -441M 6.37% | -233M 47.17% | -307M 31.76% | -278M 9.45% | -357M 28.42% | -202M 43.42% | -327M 61.88% | -318M 2.75% | -375M 17.92% | -335M 10.67% | -379M 13.13% | -346M 8.71% | -543M 56.94% | -391M 27.99% | -350M 10.49% | -653M 86.57% | -788M 20.67% | -1.84B 134.01% | -723M 60.79% | -224M 69.02% | |
debt repayment | -2M - | -100M 4,900% | -113M 13% | -432M 282.30% | -645M 49.31% | -101M 84.34% | -1M 99.01% | -102M - | -600M 488.24% | -600M - | -100M 83.33% | -550M 450% | -52M - | -100M 92.31% | -650M 550% | -750M - | -750M - | -438M - | -14M 96.80% | -11M - | -56M 409.09% | -84M 50% | -1M 98.81% | -491M 49,000% | -8M 98.37% | -1M 87.50% | -549M 54,800% | -1M 99.82% | -2M 100% | -800M 39,900% | -2M 99.75% | -131M 6,450% | -401M 206.11% | -2M - | -401M 19,950% | ||||||||||
common stock issued | 39M - | 62M 58.97% | 20M 67.74% | 37M 85% | 11M 70.27% | 21M 90.91% | 7M 66.67% | 2M 71.43% | 13M 550% | 32M - | 24M 25% | 34M 41.67% | 8M 76.47% | 33M 312.50% | 14M 57.58% | 23M - | 2M 91.30% | 2M 0% | 16M 700% | 3M 81.25% | 6M 100% | 14M 133.33% | 12M 14.29% | 27M 125% | 16M 40.74% | 90M 462.50% | 2M - | 9M 350% | 14M - | -532M - | -5M - | 15M 400% | |||||||||||||
common stock repurchased | -63M - | -50M 20.63% | -50M 0% | -66M 32% | -152M 130.30% | -415M 173.03% | -350M 15.66% | -232M 33.71% | -78M 66.38% | -207M 165.38% | -193M 6.76% | -203M 5.18% | -200M 1.48% | -200M 0% | -202M 1% | -310M 53.47% | -300M 3.23% | -301M 0.33% | -399M 32.56% | -1.60B 301.00% | -481M 69.94% | -500M 3.95% | -550M 10% | -500M 9.09% | -549M 9.80% | -466M 15.12% | -203M 56.44% | -291M 43.35% | -479M 64.60% | -597M 24.63% | -928M 55.44% | -935M 0.75% | -930M 0.53% | -618M 33.55% | -850M 37.54% | -821M 3.41% | -825M 0.49% | -173M 79.03% | -139M 19.65% | -200M 43.88% | -110M 45% | 1M - | 5M 400% | ||
dividends paid | -161M - | -167M 3.73% | -168M 0.60% | -176M 4.76% | -176M 0% | -181M 2.84% | -179M 1.10% | -177M 1.12% | -176M 0.56% | -176M 0% | -174M 1.14% | -173M 0.57% | -172M 0.58% | -177M 2.91% | -177M 0% | -175M 1.13% | -174M 0.57% | -205M 17.82% | -203M 0.98% | -219M 7.88% | -217M 0.91% | -230M 5.99% | -228M 0.87% | -247M 8.33% | -244M 1.21% | -242M 0.82% | -240M 0.83% | -240M 0% | -238M 0.83% | -249M 4.62% | -247M 0.80% | -268M 8.50% | -264M 1.49% | -297M 12.50% | -294M 1.01% | -290M 1.36% | -286M 1.38% | -307M 7.34% | -308M 0.33% | -305M 0.97% | -305M 0% | -305M - | -305M 0% | ||
other financing activites | 497M - | 100M - | 745M 645% | 494M - | 100M 79.76% | 693M 593% | 595M - | 700M - | 298M - | -5M 101.68% | -3M 40% | 543M 18,200% | 15M 97.24% | 1.48B 9,766.67% | 750M 49.32% | 250M 66.67% | 804M 221.60% | 350M 56.47% | 811M 131.71% | 14M 98.27% | 470M 3,257.14% | -90M - | 1.09B 1,314.44% | 589M 46.11% | 989M - | 743M 24.87% | -14M 101.88% | 100M 814.29% | 594M 494.00% | 130M 78.11% | 1.58B 1,114.62% | 1.52B 3.42% | 394M 74.16% | ||||||||||||
net cash used provided by financing activities | 310M - | -255M 182.26% | -311M 21.96% | -537M 72.67% | -217M 59.59% | -676M 211.52% | -29M 95.71% | -307M 958.62% | 350M 214.01% | -983M 380.86% | 228M 123.19% | -344M 250.88% | -248M 27.91% | -443M 78.63% | -623M 40.63% | -457M 26.65% | -515M 12.69% | -63M 87.77% | -1.24B 1,863.49% | -316M 74.45% | -696M 120.25% | -478M 31.32% | -708M 48.12% | -394M 44.35% | -414M 5.08% | -694M 67.63% | 39M 105.62% | -515M 1,420.51% | -757M 46.99% | -930M 22.85% | -83M 91.08% | -1.10B 1,228.92% | -1.19B 8.16% | 73M 106.12% | -950M 1,401.37% | -1.11B 17.05% | -1.01B 8.90% | -686M 32.28% | -319M 53.50% | 943M 395.61% | 177M 81.23% | 89M 49.72% | -306M 443.82% | -686M 124.18% | |
effect of forex changes on cash | 91M - | -91M 200% | |||||||||||||||||||||||||||||||||||||||||||
net change in cash | 459M - | 79M 82.79% | 145M 83.54% | -235M 262.07% | -459M 95.32% | -449M 2.18% | 365M 181.29% | -456M 224.93% | 668M 246.49% | -512M 176.65% | 277M 154.10% | 118M 57.40% | -28M 123.73% | -1M 96.43% | -313M 31,200% | 82M 126.20% | -34M 141.46% | 382M 1,223.53% | -642M 268.06% | 387M 160.28% | -371M 195.87% | 53M 114.29% | -139M 362.26% | 180M 229.50% | 40M 77.78% | 28M 30% | 535M 1,810.71% | 216M 59.63% | -244M 212.96% | -117M 52.05% | 672M 674.36% | -205M 130.51% | -626M 205.37% | 732M 216.93% | -312M 142.62% | -45M 85.58% | -758M 1,584.44% | 96M 112.66% | 4M 95.83% | 950M 23,650% | 62M 93.47% | -916M 1,577.42% | 7M 100.76% | 316M 4,414.29% | |
cash at beginning of period | 984M - | 1.44B 46.65% | 1.52B 5.47% | 1.67B 9.53% | 1.43B 14.10% | 973M 32.05% | 524M 46.15% | 889M 69.66% | 433M 51.29% | 1.10B 154.27% | 589M 46.50% | 866M 47.03% | 984M 13.63% | 956M 2.85% | 955M 0.10% | 642M 32.77% | 724M 12.77% | 690M 4.70% | 1.07B 55.36% | 430M 59.89% | 817M 90% | 446M 45.41% | 499M 11.88% | 360M 27.86% | 540M 50% | 580M 7.41% | 608M 4.83% | 1.14B 87.99% | 1.36B 18.90% | 1.11B 17.95% | 998M 10.49% | 1.67B 67.33% | 1.47B 12.28% | 839M 42.73% | 1.57B 87.25% | 1.26B 19.86% | 1.21B 3.57% | 456M 62.44% | 552M 21.05% | 556M 0.72% | 1.51B 170.86% | 1.57B 4.12% | 652M 58.42% | 659M 1.07% | |
cash at end of period | 1.44B - | 1.52B 5.47% | 1.67B 9.53% | 1.43B 14.10% | 973M 32.05% | 524M 46.15% | 889M 69.66% | 433M 51.29% | 1.10B 154.27% | 589M 46.50% | 866M 47.03% | 984M 13.63% | 956M 2.85% | 955M 0.10% | 642M 32.77% | 724M 12.77% | 690M 4.70% | 1.07B 55.36% | 430M 59.89% | 817M 90% | 446M 45.41% | 499M 11.88% | 360M 27.86% | 540M 50% | 580M 7.41% | 608M 4.83% | 1.14B 87.99% | 1.36B 18.90% | 1.11B 17.95% | 998M 10.49% | 1.67B 67.33% | 1.47B 12.28% | 839M 42.73% | 1.57B 87.25% | 1.26B 19.86% | 1.21B 3.57% | 456M 62.44% | 552M 21.05% | 556M 0.72% | 1.51B 170.86% | 1.57B 4.12% | 652M 58.42% | 659M 1.07% | 975M 47.95% | |
operating cash flow | 674M - | 588M 12.76% | 849M 44.39% | 909M 7.07% | 506M 44.33% | 605M 19.57% | 868M 43.47% | 706M 18.66% | 698M 1.13% | 879M 25.93% | 553M 37.09% | 880M 59.13% | 722M 17.95% | 846M 17.17% | 730M 13.71% | 889M 21.78% | 788M 11.36% | 816M 3.55% | 1.01B 23.77% | 1.06B 4.75% | 842M 20.42% | 881M 4.63% | 1.07B 21.57% | 1.04B 2.43% | 895M 14.35% | 955M 6.70% | 803M 15.92% | 1.01B 25.65% | 870M 13.78% | 1.01B 16.67% | 1.08B 6.60% | 1.22B 12.38% | 942M 22.53% | 994M 5.52% | 1.02B 2.31% | 1.41B 38.94% | 798M 43.52% | 1.17B 46.99% | 673M 42.63% | 660M 1.93% | 673M 1.97% | 839M 24.67% | 1.04B 23.48% | 1.23B 18.34% | |
capital expenditure | -501M - | -381M 23.95% | -428M 12.34% | -570M 33.18% | -739M 29.65% | -392M 46.96% | -494M 26.02% | -891M 80.36% | -608M 31.76% | -398M 34.54% | -534M 34.17% | -372M 30.34% | -583M 56.72% | -438M 24.87% | -445M 1.60% | -432M 2.92% | -408M 5.56% | -383M 6.13% | -453M 18.28% | -490M 8.17% | -625M 27.55% | -467M 25.28% | -512M 9.64% | -515M 0.59% | -525M 1.94% | -366M 30.29% | -369M 0.82% | -318M 13.82% | -441M 38.68% | -265M 39.91% | -362M 36.60% | -398M 9.94% | -445M 11.81% | -389M 12.58% | -448M 15.17% | -445M 0.67% | -666M 49.66% | -428M 35.74% | -520M 21.50% | -548M 5.38% | -853M 55.66% | -569M - | -581M 2.11% | ||
free cash flow | 173M - | 207M 19.65% | 421M 103.38% | 339M 19.48% | -233M 168.73% | 213M 191.42% | 374M 75.59% | -185M 149.47% | 90M 148.65% | 481M 434.44% | 19M 96.05% | 508M 2,573.68% | 139M 72.64% | 408M 193.53% | 285M 30.15% | 457M 60.35% | 380M 16.85% | 433M 13.95% | 557M 28.64% | 568M 1.97% | 217M 61.80% | 414M 90.78% | 559M 35.02% | 530M 5.19% | 370M 30.19% | 589M 59.19% | 434M 26.32% | 691M 59.22% | 429M 37.92% | 750M 74.83% | 720M 4% | 818M 13.61% | 497M 39.24% | 605M 21.73% | 569M 5.95% | 968M 70.12% | 132M 86.36% | 745M 464.39% | 153M 79.46% | 112M 26.80% | -180M 260.71% | 839M 566.11% | 467M 44.34% | 645M 38.12% |
All numbers in (except ratios and percentages)