Income Statement

1 Year	15%
3 Years	3%
5 Years	5%

510M

Gross Proft

1 Year	20%
3 Years	2%
5 Years	5%

190M

Operating Income

1 Year	61%
3 Years	1%
5 Years	4%

101M

Net Income

1 Year	1 225%
3 Years	-6%
5 Years	3%

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	983 +4%	942 +4%	903 +3%	877 +3%	854 -2%	871 -3%	893 -3%	918 -3%	950 +1%	943 +1%	933 +2%	919 +2%	903 +2%	881 +2%	863 +2%	846 +3%	824 +3%	796 +3%	773 +0%	772 -1%	779 -1%	786 +0%	785 +2%	769 +1%	761 +1%	753 +1%	748 0%	749 +1%	743 +1%	734 +2%	718 +3%	694 +3%	676 +3%	656 +5%	622 +8%	577 +10%	523 +12%	466 +17%	398 +5%	381 N/A

Gross Profit
Cost of Revenue	(473)	(460)	(451)	(438)	(427)	(427)	(431)	(437)	(442)	(440)	(433)	(427)	(421)	(415)	(406)	(397)	(386)	(372)	(370)	(370)	(371)	(374)	(373)	(369)	(368)	(367)	(366)	(367)	(364)	(360)	(353)	(341)	(334)	(323)	(307)	(278)	(251)	(226)	(199)	(190)
Gross Profit	510 +6%	482 +7%	452 +3%	439 +3%	427 -4%	443 -4%	463 -4%	482 -5%	508 +1%	503 +1%	501 +2%	492 +2%	482 +4%	465 +2%	457 +2%	449 +3%	438 +3%	424 +5%	404 +0%	403 -1%	408 -1%	412 +0%	411 +3%	400 +2%	393 +2%	387 +1%	382 0%	382 +1%	379 +1%	374 +3%	365 +3%	353 +3%	342 +3%	333 +6%	315 +5%	299 +10%	273 +14%	239 +20%	199 +4%	191 N/A

Operating Income
Operating Expenses	(320)	(320)	(315)	(312)	(309)	(303)	(304)	(305)	(305)	(306)	(305)	(303)	(300)	(295)	(291)	(287)	(294)	(266)	(252)	(240)	(252)	(234)	(236)	(236)	(233)	(230)	(226)	(223)	(219)	(216)	(211)	(206)	(204)	(201)	(195)	(180)	(156)	(133)	(110)	(100)
Selling, General & Administrative	(40)	(42)	(41)	(40)	(39)	(36)	(36)	(35)	(33)	(31)	(30)	(30)	(35)	(35)	(33)	(35)	(31)	(31)	(31)	(28)	(24)	(23)	(22)	(22)	(21)	(21)	(20)	(20)	(19)	(19)	(19)	(18)	(17)	(17)	(20)	(23)	(23)	(23)	(20)	(15)
Depreciation & Amortization	(278)	(276)	(274)	(272)	(270)	(268)	(269)	(270)	(272)	(275)	(275)	(273)	(267)	(263)	(260)	(255)	(247)	(235)	(221)	(212)	(210)	(211)	(214)	(214)	(212)	(209)	(206)	(203)	(200)	(198)	(193)	(188)	(187)	(185)	(175)	(157)	(133)	(111)	(90)	(85)
Other Operating Expenses	(2)	(2)	0	0	0	0	0	0	0	0	0	0	3	3	3	3	(15)	0	0	0	(18)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	190 +17%	163 +19%	137 +8%	127 +8%	118 -16%	140 -12%	158 -11%	177 -13%	203 +3%	197 +1%	195 +3%	189 +4%	182 +7%	170 +3%	166 +2%	162 +13%	144 -9%	158 +4%	151 -7%	163 +4%	157 -12%	178 +2%	175 +7%	164 +3%	160 +2%	157 +1%	156 -2%	159 -1%	160 +1%	158 +3%	153 +4%	147 +7%	138 +5%	131 +9%	121 +1%	119 +2%	116 +10%	106 +19%	89 -3%	92 N/A

Pre-Tax Income
Interest Income Expense	123	62	1	(59)	(117)	(115)	(115)	(114)	(114)	(113)	(110)	(107)	(104)	(100)	(97)	(90)	(80)	(71)	(64)	(65)	(70)	(80)	(88)	(90)	(91)	(89)	(89)	(92)	(93)	(92)	(89)	(85)	(83)	(80)	(75)	(69)	(62)	(57)	(52)	(52)
Non-Reccuring Items	(6)	(6)	(3)	(2)	0	43	29	50	50	4	26	5	47	50	42	42	0	(15)	(33)	(33)	0	(18)	0	0	(1)	(2)	(2)	(4)	(3)	(3)	(2)	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	3	3	4	21	17	22	26	53	53	48	44	(0)	(0)	0	0	0	0	0	0	0	0	0
Total Other Income	(199)	(137)	(71)	(36)	4	4	0	0	0	0	1	0	0	1	1	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	(3)	(2)	(2)	(2)	0	0	(0)
Pre-Tax Income	109 +33%	82 +27%	65 +111%	31 +514%	5 -93%	71 -2%	73 -36%	113 -18%	139 +57%	88 -21%	112 +25%	89 -30%	127 +4%	122 +9%	111 -2%	113 +80%	63 -12%	71 +24%	57 -16%	68 -24%	90 -12%	102 -3%	105 +8%	97 +3%	94 -21%	119 +1%	118 +7%	110 +2%	108 +72%	63 +1%	62 -1%	62 +14%	55 +12%	49 +13%	43 -9%	47 -9%	52 +5%	50 +34%	37 -6%	39 N/A

Net Income
Tax Provision	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(3)	(3)	7	6	8	8	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)
Income from Continuing Operations	109	82	65	30	4	70	71	112	137	87	111	89	124	119	118	120	71	79	56	67	89	101	104	96	93	118	117	109	107	61	61	61	54	48	42	47	51	49	36	39
Income to Minority Interest	8	4	3	3	4	3	2	1	(1)	(2)	(3)	(3)	(3)	(2)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	(3)	(3)	(4)	(4)	(2)	(2)
Net Income (Common)	101 +31%	77 +26%	61 +102%	30 +299%	8 -90%	73 +0%	73 -35%	113 -17%	136 +60%	85 -21%	108 +26%	85 -29%	121 +3%	117 +8%	109 -1%	110 +80%	61 -12%	69 +25%	55 -16%	66 -24%	88 -12%	99 -3%	102 +8%	94 +3%	92 -21%	116 +1%	115 +7%	107 +2%	105 +66%	63 -1%	64 -45%	117 +5%	111 +7%	105 +4%	101 +86%	54 -7%	58 +3%	57 +16%	49 -2%	50 N/A

Balance Sheet

7.5B

Assets

1 Year	0%
3 Years	1%
5 Years	5%

4.4B

Liabilities

1 Year	-1%
3 Years	4%
5 Years	12%

3.1B

Equity

1 Year	1%
3 Years	-3%
5 Years	-2%

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
Assets
Cash & Cash Equivalents	88	120	42	30	41	54	44	31	177	55	56	52	46	71	51	53	56	41	16	26	34	22	32	207	387	17	45	9	18	25	19	64	31	39	25	26	15	22	18	18
Cash Equivalents	88	120	42	30	41	54	44	31	177	55	56	52	46	71	51	53	56	41	16	26	34	22	32	207	387	17	45	9	18	25	19	64	31	39	25	26	15	22	18	18
Total Receivables	20	14	22	10	14	11	22	9	12	14	27	9	14	9	45	8	10	9	16	7	8	8	17	7	7	19	24	8	8	10	15	9	8	9	17	8	7	14	10	4
Accounts Receivables	20	14	22	10	14	11	22	9	12	14	27	9	14	9	45	8	10	9	16	7	8	8	17	7	7	19	24	8	8	10	15	9	8	9	17	8	7	14	10	4
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
PP&E Net	7 157	7 199	7 232	7 237	7 238	7 249	7 234	7 191	7 171	7 231	7 299	6 754	6 694	6 661	6 601	6 512	6 625	6 532	6 345	5 888	5 651	5 538	5 931	5 809	5 663	5 668	5 629	5 489	5 523	5 534	5 452	5 382	5 324	5 287	5 089	5 039	4 984	4 929	4 025	3 075
PP&E Gross	7 157	7 199	7 232	7 237	7 238	7 249	7 234	7 191	7 171	7 231	7 299	6 754	6 694	6 661	6 601	6 512	6 625	6 532	6 345	5 888	5 651	5 538	5 931	5 809	5 663	5 668	5 629	5 489	5 523	5 534	5 452	5 382	5 324	5 287	5 089	5 039	4 984	4 929	4 025	3 075
Accumulated Depreciation	2 090	2 020	1 965	1 897	1 830	1 763	1 707	1 641	1 577	1 537	1 407	1 351	1 287	1 316	1 267	1 204	1 175	1 113	1 097	1 039	987	859	816	878	827	777	741	694	709	675	658	615	570	526	486	448	417	397	362	340
Other Long-Term Assets	17	14	20	27	24	20	24	30	32	27	30	37	34	35	40	35	29	24	26	28	24	25	30	35	40	34	36	41	34	32	31	35	36	36	38	39	39	37	51	40
Other Assets	214	227	232	234	202	198	257	253	228	234	257	531	537	263	310	298	289	291	284	275	271	272	269	257	270	270	291	264	237	234	236	230	222	228	151	180	116	118	111	104
Total Assets	7 496 -1%	7 575 +0%	7 549 +0%	7 538 +0%	7 519 0%	7 531 -1%	7 582 +1%	7 515 -1%	7 620 +1%	7 560 -1%	7 669 +4%	7 383 +1%	7 325 +4%	7 039 0%	7 046 +2%	6 905 -1%	7 007 +2%	6 897 +3%	6 687 +7%	6 225 +4%	5 988 +2%	5 866 -7%	6 279 -1%	6 315 -1%	6 368 +6%	6 006 0%	6 026 +4%	5 810 0%	5 820 0%	5 835 +1%	5 754 +1%	5 721 +2%	5 621 +0%	5 598 +5%	5 320 +1%	5 292 +3%	5 160 +1%	5 119 +21%	4 215 +30%	3 241 N/A

Liabilities
Accrued Liabilities	499	497	494	496	491	487	484	483	478	473	470	285	283	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	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
Long-Term Debt	3 510	3 510	3 717	3 727	3 673	3 593	3 591	3 507	3 540	3 398	3 364	3 241	3 109	3 028	2 974	2 827	3 134	3 025	2 766	2 360	2 208	2 125	2 484	2 591	2 623	2 948	2 921	2 733	2 725	2 973	2 924	2 911	2 791	2 744	2 434	2 450	2 291	2 221	1 829	1 627
Minority Interest	184	184	64	65	66	67	64	59	60	148	208	247	251	250	250	201	151	146	126	69	69	61	68	78	78	71	71	66	72	60	57	59	59	54	55	81	86	86	85	72
Other Liabilities	152	174	191	145	163	185	203	161	179	157	212	162	185	191	239	196	213	188	215	179	174	158	200	165	155	145	167	116	123	122	155	114	113	110	136	96	104	107	114	76
Total Liabilities	4 402 -1%	4 457 -2%	4 566 +1%	4 503 +1%	4 452 +1%	4 417 0%	4 429 +3%	4 282 -1%	4 310 +1%	4 265 -2%	4 339 +8%	4 003 +3%	3 887 +9%	3 558 +0%	3 549 +8%	3 291 -7%	3 550 +4%	3 412 +7%	3 187 +19%	2 671 +7%	2 500 +3%	2 421 -14%	2 829 -2%	2 895 0%	2 905 -10%	3 236 0%	3 240 +9%	2 983 +0%	2 971 -8%	3 225 +0%	3 210 +2%	3 143 +4%	3 012 +1%	2 973 +11%	2 689 +0%	2 677 +6%	2 526 +2%	2 471 +18%	2 086 +15%	1 813 N/A

Equity
Common Stock	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Retained Earnings	1 587	1 560	1 535	1 457	1 383	1 333	1 292	1 208	1 129	1 145	1 104	1 060	1 005	971	955	890	872	838	816	755	693	670	640	594	557	551	534	490	461	488	475	429	402	392	382	392	362	348	336	305
Additional Paid In Capital	4 693	4 694	4 538	4 515	4 473	4 472	4 473	4 469	4 468	4 459	4 456	4 460	4 456	4 458	4 456	4 508	4 333	4 327	4 321	4 312	4 184	4 119	4 096	4 021	4 026	3 326	3 327	3 323	3 316	3 103	3 023	3 013	3 012	3 018	3 014	3 007	3 001	3 002	2 471	1 737
Treasury Stock	4	4	5	5	4	4	4	4	4	4	4	3	3	3	3	3	3	3	3	2	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Equity	10	15	17	19	20	23	25	27	27	17	19	19	10	4	2	2	2	3	3	3	4	4	6	7	7	6	8	7	8	6	5	7	2	1	2	1	6	7	8	5
Total Equity	3 094 -1%	3 117 +5%	2 983 -2%	3 036 -1%	3 067 -2%	3 114 -1%	3 153 -2%	3 233 -2%	3 310 +0%	3 295 -1%	3 330 -1%	3 380 -2%	3 439 -1%	3 481 0%	3 497 -3%	3 614 +5%	3 457 -1%	3 485 0%	3 500 -2%	3 554 +2%	3 488 +1%	3 445 0%	3 450 +1%	3 420 -1%	3 462 +25%	2 770 -1%	2 786 -1%	2 827 -1%	2 848 +9%	2 610 +3%	2 544 -1%	2 579 -1%	2 609 -1%	2 625 0%	2 631 +1%	2 615 -1%	2 634 -1%	2 648 +24%	2 128 +49%	1 428 N/A

Total Liabilities & Equity	7 496 -1%	7 575 +0%	7 549 +0%	7 538 +0%	7 519 0%	7 531 -1%	7 582 +1%	7 515 -1%	7 620 +1%	7 560 -1%	7 669 +4%	7 383 +1%	7 325 +4%	7 039 0%	7 046 +2%	6 905 -1%	7 007 +2%	6 897 +3%	6 687 +7%	6 225 +4%	5 988 +2%	5 866 -7%	6 279 -1%	6 315 -1%	6 368 +6%	6 006 0%	6 026 +4%	5 810 0%	5 820 0%	5 835 +1%	5 754 +1%	5 721 +2%	5 621 +0%	5 598 +5%	5 320 +1%	5 292 +3%	5 160 +1%	5 119 +21%	4 215 +30%	3 241 N/A

Shares Outstanding
Common Shares Outstanding	139M	139M	139M	138M	138M	137M	137M	137M	137M	137M	137M	137M	137M	137M	137M	137M	137M	136M	136M	136M	134M	132M	132M	130M	130M	112M	112M	112M	112M	107M	105M	105M	105M	105M	105M	105M	105M	105M	92M	74.7M

Cash Flow Statement

358M

Operating Cash Flow

1 Year	16%
3 Years	1%
5 Years	3%

339M

Capital Expenditures

1 Year	N/A
3 Years	N/A
5 Years	N/A

698M

Free Cash Flow

1 Year	N/A
3 Years	N/A
5 Years	N/A

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
Operating Cash Flow
Net Income	60	33	33	8	4	70	71	112	138	87	111	89	124	119	109	111	62	70	56	67	89	101	104	96	93	118	117	109	107	64	65	119	114	107	104	57	62	60	51	52
Depreciation & Amortization	278	276	274	272	270	268	269	270	272	275	275	273	267	263	260	255	248	235	221	212	210	211	214	214	212	209	205	203	200	198	194	190	189	188	179	162	139	117	100	94
Other Non-Cash Items	26	27	22	20	17	(29)	(12)	(34)	(48)	(2)	(27)	(7)	(35)	(38)	(28)	(29)	27	27	40	39	21	2	(13)	(17)	(21)	(49)	(49)	(44)	(41)	0	(2)	(58)	(61)	(57)	(56)	(1)	4	4	8	8
Cash Taxes Paid	1	1	2	2	2	2	3	3	3	3	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	0	0
Cash Interest Paid	118	119	120	113	115	109	119	119	126	115	114	104	105	102	92	89	76	72	72	76	76	93	85	92	99	89	111	106	110	113	107	108	100	100	88	82	75	67	63	66
Change in Working Capital	88	1	15	119	19	42	14	17	19	10	24	1	(8)	32	(1)	21	24	(14)	(7)	(32)	(10)	(6)	26	(8)	(31)	(14)	(38)	9	8	(2)	14	5	10	9	11	(0)	(2)	15	3	2
Cash from Operating Activities	358 +7%	335 +2%	327 +6%	309 0%	310 -12%	351 +3%	341 -7%	365 -4%	381 +3%	370 -3%	383 +8%	356 +2%	349 -7%	377 +11%	340 -5%	357 -1%	361 +13%	319 +2%	311 +8%	288 -7%	310 +1%	308 -7%	331 +16%	285 +12%	254 -4%	264 +12%	235 -15%	277 +1%	273 +5%	260 -4%	271 +6%	255 +2%	251 +2%	247 +3%	239 +9%	218 +8%	203 +4%	195 +21%	162 +4%	155 N/A

Investing Cash Flow
Capital Expenditures	339	241	118	(73)	(368)	(398)	(426)	(464)	(508)	(527)	(530)	(536)	(555)	(576)	(664)	(827)	(990)	(997)	(954)	(779)	(651)	(596)	(539)	(508)	(515)	(664)	(705)	(690)	(590)	(446)	(546)	(637)	(640)	(630)	(929)	(1 396)	(1 458)	(1 493)	(1 218)	(654)
Other Items	5	2	50	60	46	191	248	236	256	111	3	5	240	241	239	237	0	19	519	512	0	564	65	111	269	425	430	397	239	16	44	180	124	120	126	(17)	49	46	(10)	(20)
Cash from Investing Activities	334 +39%	239 +47%	163 N/A	(13) +96%	(322) -55%	(207) -16%	(179) +22%	(228) +9%	(251) +40%	(416) +21%	(527) +1%	(531) -68%	(316) +6%	(336) +21%	(425) +28%	(591) +39%	(971) +1%	(978) -125%	(435) -63%	(268) -70%	(158) -398%	(32) +93%	(475) -20%	(396) -61%	(246) -3%	(240) +13%	(274) +6%	(293) +16%	(351) +18%	(429) +15%	(503) -10%	(457) +11%	(515) -1%	(510) +36%	(803) +43%	(1 413) 0%	(1 409) +3%	(1 448) -18%	(1 228) -82%	(674) N/A

Financing Cash Flow
Net Issuance of Common Stock	0	60	60	38	0	0	0	0	0	0	0	0	0	0	0	1	127	191	204	266	140	816	799	736	736	213	300	306	306	89	6	0	0	0	553	0	0	1 392	914	200
Net Issuance of Debt	3	81	125	219	137	205	237	302	468	403	460	457	14	43	191	373	834	807	226	(205)	(394)	(805)	(416)	(184)	(140)	(52)	(49)	(167)	(62)	238	394	412	445	444	202	98	69	49	291	397
Cash Paid for Dividends	394	263	132	0	(261)	(261)	(261)	(260)	(260)	(259)	(257)	(255)	(254)	(251)	(248)	(245)	(241)	(237)	(232)	(227)	(223)	(219)	(208)	(198)	(188)	(179)	(174)	(169)	(164)	(159)	(156)	(154)	(152)	(150)	(147)	(140)	(128)	(118)	(106)	(99)
Other	264	249	17	20	(8)	(95)	(157)	(207)	(208)	(124)	(64)	(24)	202	209	190	137	(85)	(85)	(89)	(32)	(29)	(63)	(44)	(45)	(47)	(15)	(12)	(10)	(16)	(13)	(18)	(18)	(13)	(14)	(37)	(71)	(68)	(72)	(43)	(10)
Cash from Financing Activities	103 +196%	35 N/A	(31) -125%	(14) +89%	(132) +13%	(151) +16%	(180) -9%	(165) -54 833%	(0) N/A	21 -85%	139 -22%	177 N/A	(37) N/A	1 -99%	133 -50%	267 -58%	636 -6%	677 +522%	109 N/A	(198) +61%	(506) -87%	(271) N/A	131 -58%	309 -15%	362 N/A	(33) N/A	65 N/A	(39) N/A	64 -59%	156 -31%	226 -6%	241 -14%	281 +0%	281 -51%	571 -53%	1 203 +1%	1 189 -5%	1 252 +19%	1 056 +116%	488 N/A

Change in Cash
Net Change in Cash	795 +30%	609 +33%	459 +62%	283 N/A	(144) -1 842%	(7) +58%	(18) +36%	(28) N/A	129 N/A	(25) -434%	(5) N/A	1 N/A	(4) N/A	42 -13%	48 +44%	34 +32%	25 +43%	18 N/A	(15) +92%	(178) +50%	(354) N/A	5 N/A	(13) N/A	198 -46%	370 N/A	(8) N/A	26 N/A	(56) -312%	(14) +1%	(14) -132%	(6) N/A	39 +140%	16 -6%	17 +140%	7 -9%	8 N/A	(18) -1 670%	(1) +91%	(11) +66%	(31) N/A

Free Cash Flow
Free Cash Flow	698 +21%	576 +29%	445 +88%	237 N/A	(58) -24%	(47) +45%	(85) +13%	(99) +23%	(127) +19%	(156) -7%	(146) +19%	(180) +13%	(206) -3%	(200) +38%	(324) +31%	(470) +25%	(629) +7%	(678) -5%	(643) -31%	(492) -44%	(341) -19%	(288) -38%	(209) +6%	(223) +15%	(261) +35%	(401) +15%	(470) -14%	(414) -31%	(317) -70%	(186) +33%	(275) +28%	(382) +2%	(389) -1%	(383) +45%	(691) +41%	(1 178) +6%	(1 256) +3%	(1 298) -23%	(1 056) -112%	(499) 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

American Campus Communities Inc (NYSE:ACC)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks