Income Statement

1 Year	50%
3 Years	19%
5 Years	12%

2.3B

Gross Proft

1 Year	73%
3 Years	27%
5 Years	17%

974M

Operating Income

1 Year	108%
3 Years	46%
5 Years	23%

677M

Net Income

1 Year	107%
3 Years	59%
5 Years	32%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Revenue
Revenue	11 557 +17%	9 838 +4%	9 417 +6%	8 856 +15%	7 717 +8%	7 132 +5%	6 792 +0%	6 788 -5%	7 147 -1%	7 210 +2%	7 101 +1%	7 016 +1%	6 936 +1%	6 874 +2%	6 761 +2%	6 606 +1%	6 514 +1%	6 457 +0%	6 452 -1%	6 533 +0%	6 529 +0%	6 528 +0%	6 502 -1%	6 535 -1%	6 597 +0%	6 588 +2%	6 451 +3%	6 240 +3%	6 054 +3%	5 868 +2%	5 739 +2%	5 623 +3%	5 464 +2%	5 334 +3%	5 179 +4%	4 980 +4%	4 797 +3%	4 642 +3%	4 513 +5%	4 298 N/A

Gross Profit
Cost of Revenue	(9 245)	(7 936)	(7 685)	(7 268)	(6 384)	(5 908)	(5 639)	(5 679)	(5 985)	(6 041)	(5 951)	(5 882)	(5 819)	(5 771)	(5 672)	(5 534)	(5 453)	(5 401)	(5 400)	(5 476)	(5 471)	(5 469)	(5 447)	(5 474)	(5 532)	(5 528)	(5 406)	(5 223)	(5 060)	(4 901)	(4 794)	(4 698)	(4 565)	(4 459)	(4 331)	(4 163)	(4 010)	(3 877)	(3 763)	(3 581)
Gross Profit	2 312 +22%	1 902 +10%	1 732 +9%	1 588 +19%	1 334 +9%	1 223 +6%	1 153 +4%	1 110 -4%	1 162 -1%	1 169 +2%	1 149 +1%	1 134 +2%	1 117 +1%	1 103 +1%	1 090 +2%	1 072 +1%	1 061 +1%	1 056 +0%	1 052 -1%	1 058 0%	1 058 0%	1 059 +0%	1 055 -1%	1 062 0%	1 065 +0%	1 061 +2%	1 045 +3%	1 017 +2%	994 +3%	967 +2%	945 +2%	925 +3%	899 +3%	876 +3%	848 +4%	817 +4%	787 +3%	765 +2%	750 +5%	717 N/A

Operating Income
Operating Expenses	(1 337)	(1 116)	(1 047)	(985)	(865)	(830)	(807)	(801)	(850)	(837)	(822)	(809)	(801)	(788)	(776)	(770)	(773)	(763)	(713)	(717)	(711)	(761)	(767)	(733)	(733)	(744)	(726)	(705)	(694)	(684)	(668)	(660)	(647)	(635)	(625)	(602)	(590)	(579)	(572)	(566)
Selling, General & Administrative	(1 290)	(1 074)	(1 007)	(945)	(827)	(782)	(760)	(755)	(804)	(800)	(786)	(773)	(763)	(756)	(744)	(738)	(733)	(730)	(733)	(736)	(732)	(733)	(733)	(736)	(727)	(714)	(697)	(677)	(667)	(658)	(649)	(639)	(628)	(616)	(600)	(580)	(566)	(556)	(550)	(534)
Depreciation & Amortization	(51)	(42)	(40)	(39)	(39)	(39)	(39)	(38)	(37)	(36)	(35)	(35)	(34)	(34)	(33)	(33)	(32)	(32)	(32)	(31)	(31)	(31)	(31)	(30)	(30)	(30)	(29)	(28)	(27)	(26)	(26)	(25)	(25)	(24)	(24)	(23)	(23)	(23)	(23)	(22)
Other Operating Expenses	3	0	(1)	(2)	1	(9)	(9)	(9)	(9)	(1)	(1)	(1)	(5)	2	1	1	(7)	(1)	51	50	52	2	(4)	33	24	0	0	(0)	(0)	0	6	5	6	5	(2)	1	(1)	(0)	1	(10)
Operating Income	974 +24%	786 +15%	685 +14%	603 +29%	469 +19%	394 +14%	346 +12%	309 -1%	312 -6%	332 +2%	327 +0%	326 +3%	316 +0%	315 +1%	314 +4%	302 +5%	289 -1%	293 -14%	339 0%	340 -2%	347 +16%	298 +4%	287 -12%	328 -1%	332 +5%	317 -1%	319 +2%	312 +4%	299 +6%	283 +2%	277 +4%	266 +5%	252 +5%	240 +8%	223 +4%	215 +9%	197 +6%	186 +4%	178 +18%	151 N/A

Pre-Tax Income
Interest Income Expense	(125)	(102)	(68)	(68)	(67)	(74)	(78)	(85)	(93)	(93)	(94)	(93)	(90)	(86)	(83)	(81)	(79)	(79)	(78)	(77)	(76)	(76)	(74)	(71)	(67)	(63)	(60)	(57)	(55)	(53)	(52)	(53)	(53)	(54)	(54)	(53)	(53)	(53)	(52)	(54)
Non-Reccuring Items	43	13	17	34	32	19	8	(17)	(5)	5	8	8	0	(4)	(6)	(6)	0	(5)	0	0	0	46	14	0	0	19	(32)	(56)	(54)	(47)	(16)	(20)	(21)	(21)	(14)	(7)	0	0	(0)	(0)
Pre-Tax Income	892 +28%	698 +10%	634 +11%	569 +31%	433 +28%	338 +23%	276 +33%	207 -3%	214 -12%	244 +1%	241 +0%	240 +7%	225 +0%	225 0%	225 +4%	216 +3%	209 +0%	209 -20%	262 -1%	263 -3%	271 +1%	268 +18%	227 -12%	257 -3%	265 -3%	273 +20%	227 +15%	198 +4%	190 +4%	183 -12%	209 +8%	193 +8%	178 +8%	165 +7%	155 +1%	154 +7%	144 +8%	133 +6%	125 +30%	96 N/A

Net Income
Tax Provision	(215)	(165)	(153)	(139)	(106)	(84)	(67)	(49)	(51)	(60)	(60)	(59)	(56)	(56)	(47)	(52)	(56)	(62)	(98)	(98)	(101)	(101)	(85)	(97)	(101)	(104)	(87)	(77)	(74)	(71)	(81)	(75)	(69)	(64)	(59)	(58)	(54)	(50)	(48)	(37)
Income from Continuing Operations	677	532	481	430	328	254	209	158	163	184	181	181	169	169	179	164	153	147	164	165	170	167	141	160	165	169	140	121	116	112	127	118	109	101	97	96	90	83	77	59
Net Income (Common)	677 +27%	532 +11%	481 +12%	430 +31%	328 +29%	254 +22%	209 +32%	158 -3%	163 -12%	184 +2%	181 +0%	181 +7%	169 +0%	168 -1%	170 +9%	157 +8%	145 +4%	139 -15%	164 -1%	165 -3%	170 +2%	167 +18%	141 -12%	160 -3%	164 -3%	169 +21%	140 +15%	121 +4%	116 +4%	112 -12%	127 +8%	117 +8%	108 -1%	109 +4%	105 +2%	103 +6%	97 +19%	81 +2%	80 +1%	79 N/A

Balance Sheet

Assets

1 Year	118%
3 Years	44%
5 Years	28%

5.9B

Liabilities

1 Year	112%
3 Years	38%
5 Years	23%

2.1B

Equity

1 Year	134%
3 Years	65%
5 Years	50%

Currency: USD

	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012	Mar-2012
Assets
Cash & Cash Equivalents	179	331	102	28	1	4	613	389	4	2	10	11	8	7	3	5	5	3	3	3	3	4	2	4	3	4	2	1	3	11	7	6	5	1	67	0	6	6	9	4
Cash Equivalents	179	331	102	28	1	4	613	389	4	2	10	11	8	7	3	5	5	3	3	3	3	4	2	4	3	4	2	1	3	11	7	6	5	1	67	0	6	6	9	4
Short-Term Investments	11	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Receivables	230	107	113	137	156	126	88	89	136	113	117	115	130	114	112	110	129	109	113	115	138	112	110	99	120	104	100	98	107	88	96	88	96	77	82	78	94	77	78	78
Accounts Receivables	230	107	113	137	156	126	88	89	136	113	117	115	130	114	112	110	129	109	113	115	138	112	110	99	120	104	100	98	107	88	96	88	96	77	82	78	94	77	78	78
Other Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inventory	718	414	560	770	875	829	636	1 060	985	1 030	1 101	1 168	1 068	963	967	913	826	844	930	969	895	892	990	998	917	888	929	871	886	785	793	772	768	735	713	704	649	588	595	584
Other Current Assets	791	300	357	383	374	339	254	216	478	304	302	335	347	292	304	299	343	266	272	262	296	329	279	269	292	287	315	315	280	208	228	229	240	198	210	202	237	194	174	186
Total Current Assets	1 929	1 151	1 133	1 318	1 406	1 298	1 592	1 753	1 603	1 448	1 530	1 629	1 553	1 376	1 386	1 327	1 302	1 221	1 318	1 349	1 332	1 337	1 380	1 369	1 331	1 282	1 345	1 284	1 275	1 091	1 124	1 096	1 109	1 011	1 072	984	986	865	855	852
PP&E Net	2 251	1 413	1 391	1 261	1 274	1 232	1 013	987	975	1 021	998	989	886	878	872	855	834	823	822	824	815	800	804	777	773	762	765	726	742	700	678	656	652	634	579	566	566	520	528	519
Intangible Assets	1 336	425	425	425	425	102	113	113	122	66	66	66	66	70	70	60	50	55	55	55	49	49	49	49	49	0	0	0	49	0	0	0	0	0	0	0	0	0	0	0
Long-Term Investments	124	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Long-Term Assets	91	14	13	15	10	10	10	10	10	10	8	9	9	13	12	12	10	11	11	12	12	13	10	11	11	70	71	64	12	72	73	73	74	78	77	79	81	87	89	93
Other Assets	2 272	570	563	563	562	889	207	207	202	272	213	213	181	181	181	176	161	161	161	161	128	128	130	130	130	130	131	103	104	62	62	58	55	53	28	28	28	19	19	19
Total Assets	8 003 +124%	3 571 +1%	3 525 -2%	3 582 -3%	3 676 +4%	3 531 +20%	2 934 -4%	3 069 +5%	2 911 +3%	2 817 +0%	2 814 -3%	2 905 +8%	2 695 +7%	2 516 0%	2 521 +4%	2 429 +3%	2 357 +4%	2 270 -4%	2 367 -1%	2 400 +3%	2 336 +0%	2 327 -2%	2 372 +2%	2 336 +2%	2 294 +2%	2 243 -3%	2 312 +6%	2 178 0%	2 182 +13%	1 926 -1%	1 936 +3%	1 883 0%	1 889 +6%	1 776 +1%	1 755 +6%	1 658 0%	1 661 +11%	1 490 0%	1 490 +1%	1 483 N/A

Liabilities
Accrued Liabilities	26	18	18	25	25	27	16	17	17	21	21	18	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short-Term Debt	565	138	242	527	702	696	526	849	788	861	919	1 035	966	831	873	795	732	688	821	812	782	770	884	814	712	838	845	778	767	557	611	574	610	570	498	524	557	464	510	486
Current Portion of Long-Term Debt	63	43	43	36	37	50	51	47	32	38	38	39	39	13	13	13	13	14	14	14	14	14	15	15	14	14	13	11	27	14	11	11	11	9	5	5	5	3	17	18
Other Current Liabilities	202	0	5	6	9	23	0	2	101	0	0	18	0	0	0	0	0	0	0	0	0	45	5	5	0	30	30	27	0	0	0	0	0	0	0	0	9	9	0	3
Total Current Liabilities	1 598	659	759	1 049	1 223	1 213	893	1 182	1 247	1 235	1 273	1 417	1 303	1 136	1 169	1 101	1 058	980	1 103	1 153	1 105	1 100	1 174	1 114	1 008	1 147	1 157	1 089	1 040	787	848	810	834	773	702	738	780	655	710	703
Long-Term Debt	3 520	1 328	1 335	1 158	1 165	1 174	1 182	1 118	907	868	871	875	867	852	856	859	863	901	905	909	913	916	928	932	940	748	758	680	670	592	538	540	543	511	581	472	461	432	399	415
Deferred Income Tax	466	35	35	36	35	25	25	25	26	20	21	21	22	17	17	16	13	9	9	9	9	19	14	12	2	5	4	5	4	0	0	0	0	0	0	0	0	0	0	0
Other Liabilities	303	248	248	342	348	307	121	84	85	93	93	88	31	30	29	29	29	32	32	30	30	36	37	35	30	30	25	25	23	22	21	21	21	20	19	18	17	18	18	17
Total Liabilities	5 887 +159%	2 270 -4%	2 377 -8%	2 584 -7%	2 771 +2%	2 719 +22%	2 221 -8%	2 408 +6%	2 265 +2%	2 217 -2%	2 258 -6%	2 400 +8%	2 222 +9%	2 035 -2%	2 070 +3%	2 005 +2%	1 963 +2%	1 923 -6%	2 049 -3%	2 102 +2%	2 056 -1%	2 071 -4%	2 153 +3%	2 094 +6%	1 980 +3%	1 929 -1%	1 944 +8%	1 799 +4%	1 737 +24%	1 402 0%	1 407 +3%	1 371 -2%	1 398 +7%	1 305 +0%	1 302 +6%	1 229 -2%	1 259 +14%	1 105 -2%	1 127 -1%	1 135 N/A

Equity
Common Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	1 881	1 741	1 594	1 442	1 349	1 260	1 164	1 114	1 095	1 051	1 009	958	923	887	843	800	750	708	677	645	612	544	512	475	444	403	352	311	275	263	231	195	164	137	114	87	54	32	11	10
Additional Paid In Capital	1 279	608	604	600	596	592	590	586	583	581	578	576	573	572	569	567	564	560	556	553	549	547	544	541	537	535	532	529	523	521	518	515	511	509	506	504	499	498	490	488
Treasury Stock	0	0	0	1 043	1 034	1 034	1 034	1 034	1 029	1 029	1 028	1 028	1 023	981	964	944	919	919	914	899	880	829	829	769	664	619	515	460	352	260	220	199	184	174	166	161	149	142	135	127
Other Equity	1	4	6	1	6	7	7	6	3	4	3	1	1	3	2	1	1	2	2	2	2	6	7	6	4	5	2	2	2	1	1	0	0	0	0	1	2	2	3	4
Total Equity	2 116 +63%	1 301 +13%	1 148 +15%	998 +10%	906 +12%	812 +14%	713 +8%	661 +2%	646 +8%	600 +8%	556 +10%	505 +7%	473 -2%	481 +7%	451 +6%	424 +8%	394 +14%	347 +9%	318 +7%	298 +7%	280 +9%	256 +16%	220 -9%	242 -23%	315 N/A	315 -14%	368 -3%	379 -15%	445 -15%	524 -1%	529 +3%	512 +4%	491 +4%	471 +4%	454 +6%	429 +7%	403 +5%	385 +6%	363 +4%	348 N/A

Total Liabilities & Equity	8 003 +124%	3 571 +1%	3 525 -2%	3 582 -3%	3 676 +4%	3 531 +20%	2 934 -4%	3 069 +5%	2 911 +3%	2 817 +0%	2 814 -3%	2 905 +8%	2 695 +7%	2 516 0%	2 521 +4%	2 429 +3%	2 357 +4%	2 270 -4%	2 367 -1%	2 400 +3%	2 336 +0%	2 327 -2%	2 372 +2%	2 336 +2%	2 294 +2%	2 243 -3%	2 312 +6%	2 178 0%	2 182 +13%	1 926 -1%	1 936 +3%	1 883 0%	1 889 +6%	1 776 +1%	1 755 +6%	1 658 0%	1 661 +11%	1 490 0%	1 490 +1%	1 483 N/A

Shares Outstanding
Common Shares Outstanding	23.1M	19.3M	19.3M	19.3M	19.3M	19.3M	19.3M	19.3M	19.3M	19.3M	19.4M	19.4M	19.3M	20.1M	20.4M	20.6M	20.8M	20.8M	20.9M	21.2M	21.3M	22.2M	22.2M	23.2M	24.8M	25.4M	26.6M	27.3M	28.5M	29.8M	30.3M	30.7M	30.8M	31M	31.1M	31.2M	31.3M	31.6M	31.4M	31.6M

Cash Flow Statement

1.2B

Operating Cash Flow

1 Year	78%
3 Years	387%
5 Years	52%

-299.1M

Capital Expenditures

1 Year	-513%
3 Years	-69%
5 Years	-22%

865M

Free Cash Flow

1 Year	43%
3 Years	N/A
5 Years	95%

Currency: USD

	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012	Mar-2012
Operating Cash Flow
Net Income	532	481	430	328	254	209	158	163	184	181	181	169	168	170	157	145	139	164	165	170	167	141	160	164	169	140	121	116	112	127	117	108	109	105	103	97	82	81	73	66
Depreciation & Amortization	42	40	39	39	39	39	38	37	36	35	35	34	34	33	33	32	32	32	31	31	31	31	30	30	30	29	28	27	26	26	25	25	24	24	23	23	23	23	23	23
Change in Deffered Taxes	31	0	0	10	10	0	0	6	5	5	0	0	5	3	3	0	3	(0)	4	5	6	15	12	13	10	15	16	15	17	12	13	14	16	10	10	12	13	16	17	18
Other Non-Cash Items	50	52	33	32	39	45	74	63	56	48	40	47	40	43	44	45	45	(6)	(6)	(7)	(5)	31	8	5	(2)	37	58	57	55	21	29	34	21	19	10	5	20	2	3	3
Cash Taxes Paid	114	108	122	49	49	39	22	48	48	124	95	40	40	(40)	(27)	(0)	103	80	80	80	80	73	73	73	73	60	51	55	56	100	88	60	60	17	23	33	33	32	31	16
Cash Interest Paid	92	67	30	40	63	85	77	99	91	92	90	87	83	80	78	77	76	75	75	74	74	69	68	62	61	59	56	54	53	50	55	48	52	47	46	47	46	55	48	50
Change in Working Capital	509	403	174	328	312	329	469	144	68	(17)	(119)	(216)	(237)	(120)	(59)	(22)	47	45	(4)	(4)	(57)	(51)	(69)	(87)	(47)	(151)	(130)	(107)	(126)	(51)	(78)	(85)	(119)	(121)	(124)	(114)	(158)	(357)	(307)	(277)
Cash from Operating Activities	1 164 +18%	986 +44%	685 -7%	736 +13%	653 +4%	627 -16%	744 +80%	412 +18%	350 +39%	251 +78%	142 +258%	40 +291%	10 -92%	130 -27%	177 -13%	204 -23%	266 +14%	234 +23%	191 -2%	195 +37%	142 -14%	166 +18%	140 +12%	125 -22%	160 +127%	71 -24%	93 -15%	110 +30%	84 -37%	134 +26%	107 +10%	97 +91%	51 +34%	38 +72%	22 -8%	24 N/A	(21) +91%	(235) -22%	(192) -15%	(168) N/A

Investing Cash Flow
Capital Expenditures	(299)	(293)	(278)	(54)	(49)	(59)	(72)	(75)	(72)	(62)	(53)	(50)	(62)	(75)	(72)	(69)	(54)	(56)	(72)	(100)	(112)	(123)	(111)	(109)	(102)	(75)	(90)	(76)	(79)	(85)	(99)	(105)	(98)	(112)	(88)	(80)	(87)	(56)	(58)	(61)
Other Items	(3 618)	42	(808)	(816)	(772)	(781)	(27)	19	(156)	(161)	(70)	(162)	(87)	(87)	(84)	(38)	(74)	40	36	36	117	51	105	40	40	(141)	(195)	(147)	(152)	(22)	(84)	(66)	(28)	(58)	5	8	(26)	17	16	28
Cash from Investing Activities	(3 917) -1 459%	(251) +77%	(1 086) -25%	(870) -6%	(821) +2%	(840) -746%	(99) -79%	(55) +76%	(228) -2%	(223) -82%	(123) +42%	(212) -42%	(150) +8%	(163) -5%	(155) -45%	(107) +17%	(128) -719%	(16) +56%	(35) +45%	(64) N/A	5 N/A	(72) -1 055%	(6) +91%	(69) -11%	(62) +71%	(216) +24%	(285) -28%	(223) +3%	(231) -116%	(107) +42%	(183) -7%	(171) -36%	(126) +26%	(171) -103%	(84) -16%	(72) +36%	(114) -193%	(39) +9%	(43) -31%	(33) N/A

Financing Cash Flow
Net Issuance of Common Stock	657	(10)	(10)	(10)	(5)	(5)	(9)	(13)	(21)	(69)	(82)	(98)	(110)	(62)	(50)	(45)	(40)	(90)	(85)	(130)	(216)	(210)	(314)	(309)	(312)	(360)	(295)	(261)	(168)	(85)	(53)	(38)	(34)	(32)	(29)	(32)	(21)	(26)	(35)	(40)
Net Issuance of Debt	2 301	(396)	(99)	(215)	169	216	(34)	32	(104)	40	72	278	255	99	28	(50)	(98)	(130)	(68)	(1)	72	123	185	260	216	502	487	375	317	66	71	122	113	165	146	71	146	294	255	236
Other	(26)	(2)	(2)	(2)	3	4	2	2	(2)	(4)	0	0	(2)	0	0	0	0	(0)	(3)	0	(3)	(8)	(5)	0	(2)	(5)	(5)	(6)	(5)	2	(1)	(4)	(5)	(4)	2	5	5	3	1	1
Cash from Financing Activities	2 931 N/A	(408) -270%	(110) +51%	(227) N/A	166 -23%	215 N/A	(41) N/A	21 N/A	(127) -280%	(33) -188%	(12) N/A	179 +25%	143 +286%	37 N/A	(22) +77%	(95) +30%	(137) +38%	(220) -42%	(155) -16%	(133) +9%	(147) -55%	(95) +29%	(134) -152%	(53) +46%	(98) N/A	138 -26%	187 +73%	108 -25%	144 N/A	(18) N/A	16 -80%	80 +9%	74 -42%	128 +7%	120 +173%	44 -66%	129 -52%	271 +23%	220 +12%	197 N/A

Change in Cash
Net Change in Cash	178 -46%	327 N/A	(511) -42%	(361) -17 081%	(2) N/A	2 -100%	604 +60%	378 N/A	(5) +4%	(5) N/A	7 +16%	6 +69%	4 -10%	4 N/A	(0) N/A	2 +31%	1 N/A	(1) N/A	1 N/A	(1) N/A	1 N/A	(0) -100%	(0) N/A	3 N/A	(0) +99%	(7) -41%	(5) -2%	(5) -100%	(3) N/A	10 N/A	(60) N/A	6 N/A	(1) +83%	(5) N/A	58 N/A	(4) +19%	(5) -126%	(2) +84%	(15) -303%	(4) N/A

Free Cash Flow
Free Cash Flow	865 +25%	693 +70%	408 -40%	682 +13%	604 +6%	569 -15%	672 +99%	338 +21%	278 +47%	190 +114%	89 N/A	(10) +80%	(52) N/A	54 -49%	106 -22%	135 -37%	213 +19%	179 +50%	119 +25%	95 +211%	31 -30%	44 +50%	29 +76%	17 -72%	58 N/A	(5) N/A	3 -91%	34 +576%	5 -90%	49 +533%	8 N/A	(8) +83%	(47) +37%	(75) -12%	(67) -19%	(56) +48%	(108) +63%	(291) -16%	(251) -10%	(228) N/A

Price	141.66 USD
Intrinsic Value	124.26 USD

Price	2 359.5 USD
Intrinsic Value	2 327.38 USD

Price	170.16 USD
Intrinsic Value	238.33 USD

Price	267.7 USD
Intrinsic Value	217.26 USD

Price	190.85 USD
Intrinsic Value	206.91 USD

Asbury Automotive Group Inc (NYSE:ABG)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks