Income Statement

1 Year	12%
3 Years	8%
5 Years	9%

Gross Proft

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

1.2B

Operating Income

1 Year	8%
3 Years	4%
5 Years	6%

-116.5M

Net Income

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
Revenue
Revenue	2 210 +6%	2 088 +5%	1 980 +2%	1 949 -1%	1 979 -2%	2 015 -3%	2 075 -2%	2 112 +2%	2 062 +2%	2 017 +5%	1 918 +4%	1 838 +4%	1 765 +5%	1 680 +3%	1 628 +5%	1 554 +1%	1 538 +1%	1 517 +2%	1 489 +1%	1 467 +2%	1 436 +1%	1 419 +3%	1 375 +3%	1 333 +4%	1 288 +5%	1 223 +3%	1 182 +5%	1 131 +4%	1 082 +3%	1 050 +4%	1 007 +5%	961 +5%	913 +6%	859 +7%	806 +5%	765 +7%	715 +9%	656 +13%	581 +17%	498 N/A

Operating Income
Operating Expenses	(1 059)	(1 034)	(981)	(940)	(914)	(894)	(893)	(895)	(875)	(847)	(806)	(764)	(727)	(697)	(674)	(645)	(632)	(620)	(605)	(590)	(572)	(553)	(538)	(526)	(510)	(492)	(478)	(462)	(448)	(435)	(419)	(402)	(389)	(373)	(355)	(340)	(323)	(305)	(279)	(252)
Selling, General & Administrative	(150)	(152)	(127)	(116)	(113)	(113)	(128)	(140)	(143)	(144)	(138)	(129)	(122)	(115)	(115)	(109)	(112)	(111)	(108)	(108)	(104)	(100)	(98)	(97)	(94)	(94)	(96)	(96)	(98)	(98)	(98)	(95)	(94)	(93)	(89)	(88)	(87)	(88)	(86)	(85)
Depreciation & Amortization	(909)	(883)	(854)	(825)	(801)	(781)	(766)	(755)	(732)	(703)	(669)	(634)	(605)	(582)	(559)	(537)	(521)	(508)	(497)	(482)	(468)	(453)	(440)	(429)	(415)	(398)	(382)	(366)	(350)	(337)	(321)	(307)	(294)	(280)	(266)	(252)	(236)	(216)	(194)	(166)
Operating Income	1 152 +9%	1 054 +5%	999 -1%	1 009 -5%	1 065 -5%	1 122 -5%	1 182 -3%	1 218 +3%	1 187 +1%	1 170 +5%	1 112 +4%	1 075 +4%	1 037 +6%	983 +3%	954 +5%	909 +0%	905 +1%	897 +1%	884 +1%	877 +1%	864 0%	866 +3%	837 +4%	807 +4%	778 +6%	731 +4%	704 +5%	669 +5%	635 +3%	615 +5%	589 +5%	559 +7%	524 +8%	486 +8%	451 +6%	425 +8%	392 +12%	351 +17%	301 +23%	246 N/A

Pre-Tax Income
Interest Income Expense	(513)	(513)	(509)	(500)	(487)	(475)	(466)	(462)	(454)	(434)	(411)	(388)	(364)	(343)	(320)	(300)	(288)	(288)	(291)	(293)	(294)	(286)	(281)	(276)	(271)	(266)	(256)	(244)	(233)	(221)	(211)	(203)	(198)	(192)	(187)	(179)	(168)	(147)	(120)	(94)
Non-Reccuring Items	(802)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(72)	(72)	(72)	(72)	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	(164) N/A	541 +10%	490 -4%	509 -12%	579 -11%	647 -10%	715 -5%	756 +3%	732 0%	736 +5%	701 +2%	687 +2%	674 +5%	640 +1%	634 +4%	609 -1%	617 +1%	610 +3%	593 +2%	584 +2%	570 -2%	580 +4%	556 +5%	531 +5%	507 +29%	393 +5%	376 +7%	353 +7%	330 -16%	395 +5%	377 +6%	356 +9%	327 +11%	294 +11%	264 +7%	247 +10%	224 +10%	204 +12%	181 +19%	153 N/A

Net Income
Tax Provision	48	(104)	(94)	(100)	(115)	(130)	(145)	(150)	(146)	(149)	(141)	(136)	(136)	(129)	(144)	(167)	(189)	(207)	(211)	(208)	(203)	(205)	(197)	(188)	(180)	(139)	(133)	(124)	(116)	(139)	(132)	(125)	(115)	(103)	(93)	(87)	(79)	(72)	(65)	(54)
Income from Continuing Operations	(116)	437	396	409	463	516	570	606	586	587	561	551	538	511	490	442	428	402	382	376	367	375	359	343	327	253	243	228	214	256	245	231	212	190	171	160	145	132	117	98
Net Income (Common)	(116) N/A	437 +10%	396 -3%	409 -12%	463 -10%	516 -9%	570 -6%	606 +3%	586 0%	587 +5%	561 +2%	551 +2%	538 +5%	511 -39%	844 +6%	796 +2%	782 +3%	756 +98%	382 +2%	376 +2%	367 -2%	375 +4%	359 +5%	343 +5%	327 +29%	253 +4%	243 +6%	228 +7%	214 -16%	256 +5%	245 +6%	231 +9%	212 +11%	190 +11%	171 +7%	160 +10%	145 +10%	132 +13%	117 +19%	98 N/A

Balance Sheet

26.9B

Assets

1 Year	7%
3 Years	12%
5 Years	13%

20.5B

Liabilities

1 Year	9%
3 Years	14%
5 Years	13%

6.4B

Equity

1 Year	-1%
3 Years	7%
5 Years	13%

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	1 491	1 087	1 874	1 210	1 328	1 734	1 239	926	733	317	292	264	286	300	229	260	252	292	226	240	156	275	227	173	163	157	120	163	210	283	211	244	256	270	222	234	218	230	440	389
Cash Equivalents	1 491	1 087	1 874	1 210	1 328	1 734	1 239	926	733	317	292	264	286	300	229	260	252	292	226	240	156	275	227	173	163	157	120	163	210	283	211	244	256	270	222	234	218	230	440	389
PP&E Net	22 284	22 899	22 111	21 531	20 774	20 380	19 516	19 108	19 222	18 704	18 911	17 752	16 285	15 707	15 148	14 864	13 589	13 280	12 673	12 743	12 623	12 042	11 875	11 698	11 240	10 813	10 419	10 069	9 474	8 954	8 899	8 329	7 747	7 613	7 240	6 983	6 571	6 252	5 872	5 653
PP&E Gross	22 284	22 899	22 111	21 531	20 774	20 380	19 516	19 108	19 222	18 704	18 911	17 752	16 285	15 707	15 148	14 864	13 589	13 280	12 673	12 743	12 623	12 042	11 875	11 698	11 240	10 813	10 419	10 069	9 474	8 954	8 899	8 329	7 747	7 613	7 240	6 983	6 571	6 252	5 872	5 653
Accumulated Depreciation	4 268	4 203	4 000	3 775	3 558	3 349	3 155	2 960	2 754	2 582	2 690	2 555	2 383	2 278	2 161	2 099	1 956	1 820	1 725	1 644	1 657	1 556	1 490	1 398	1 311	1 213	1 115	1 013	969	879	829	754	693	621	551	480	411	347	286	228
Other Long-Term Assets	21	22	20	23	24	24	24	16	21	21	45	24	13	23	20	22	19	16	19	22	18	16	17	24	16	17	11	9	17	7	97	100	167	178	174	169	191	181	188	187
Other Assets	3 078	2 961	3 010	2 991	3 063	3 077	2 826	2 944	2 707	2 667	2 362	2 444	2 595	2 452	2 170	2 110	2 084	2 026	1 983	1 857	1 680	1 643	1 562	1 445	1 364	1 368	1 362	1 425	1 444	1 447	1 339	1 378	1 384	1 272	1 173	1 053	976	691	665	580
Total Assets	26 875 0%	26 969 0%	27 015 +5%	25 756 +2%	25 189 0%	25 215 +7%	23 605 +3%	22 994 +1%	22 682 +4%	21 709 +0%	21 610 +5%	20 484 +7%	19 179 +4%	18 482 +5%	17 567 +2%	17 255 +8%	15 945 +2%	15 614 +5%	14 902 +0%	14 861 +3%	14 477 +4%	13 976 +2%	13 681 +3%	13 340 +4%	12 783 +3%	12 355 +4%	11 912 +2%	11 666 +5%	11 145 +4%	10 691 +1%	10 546 +5%	10 052 +5%	9 553 +2%	9 333 +6%	8 808 +4%	8 440 +6%	7 956 +8%	7 354 +3%	7 165 +5%	6 808 N/A

Liabilities
Accrued Liabilities	544	612	543	532	451	492	401	498	491	516	420	454	367	382	310	329	281	309	232	274	223	257	235	227	192	216	169	362	250	191	161	171	146	131	124	113	104	90	95	82
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
Other Current Liabilities	1 120	1 174	1 152	1 090	1 076	1 073	1 055	1 037	1 123	1 097	1 091	1 036	971	991	963	933	894	856	850	851	874	856	886	868	865	853	802	764	744	698	680	640	593	570	540	502	454	412	380	351
Long-Term Debt	17 825	17 022	17 617	16 540	16 167	16 518	15 180	14 639	14 415	13 579	13 752	12 859	11 870	11 539	11 094	10 962	9 887	9 699	9 237	9 303	9 103	8 714	8 555	8 390	8 018	7 712	7 498	7 220	6 955	6 631	6 647	6 284	5 943	5 853	5 466	5 226	4 861	4 385	4 296	4 047
Deferred Income Tax	880	1 013	981	955	935	916	851	818	782	749	750	712	681	644	612	580	548	518	824	769	715	667	615	564	514	462	419	376	334	323	294	260	227	193	164	138	114	93	71	51
Other Liabilities	136	139	139	136	133	143	140	132	135	144	135	124	117	120	109	112	107	105	102	105	103	99	101	95	90	91	85	82	77	76	69	66	61	62	54	50	47	41	37	37
Total Liabilities	20 505 +3%	19 960 -2%	20 431 +6%	19 254 +3%	18 761 -2%	19 143 +9%	17 627 +3%	17 124 +1%	16 946 +5%	16 086 0%	16 148 +6%	15 184 +8%	14 005 +2%	13 675 +4%	13 088 +1%	12 918 +10%	11 718 +2%	11 487 +2%	11 246 -1%	11 303 +3%	11 018 +4%	10 593 +2%	10 393 +2%	10 145 +5%	9 679 +4%	9 335 +4%	8 972 +2%	8 804 +5%	8 360 +6%	7 919 +1%	7 850 +6%	7 420 +6%	6 970 +2%	6 809 +7%	6 347 +5%	6 029 +8%	5 581 +11%	5 021 +3%	4 880 +7%	4 567 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	3 109	3 610	3 489	3 407	3 340	3 278	3 189	3 089	2 962	2 846	2 702	2 565	2 455	2 332	2 208	2 071	1 967	1 866	1 406	1 314	1 221	1 143	1 054	966	879	792	716	643	571	556	490	430	371	313	257	211	171	133	93	56
Additional Paid In Capital	3 259	3 399	3 096	3 095	3 088	2 793	2 788	2 782	2 776	2 778	2 759	2 734	2 717	2 474	2 270	2 265	2 259	2 260	2 249	2 243	2 237	2 238	2 233	2 229	2 224	2 227	2 223	2 218	2 213	2 215	2 205	2 201	2 211	2 210	2 203	2 199	2 204	2 199	2 191	2 184
Other Equity	0	2	2	1	1	0	1	2	3	1	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 Equity	6 370 -9%	7 009 +6%	6 584 +1%	6 502 +1%	6 428 +6%	6 072 +2%	5 977 +2%	5 870 +2%	5 736 +2%	5 624 +3%	5 462 +3%	5 300 +2%	5 174 +8%	4 807 +7%	4 479 +3%	4 338 +3%	4 227 +2%	4 127 +13%	3 656 +3%	3 558 +3%	3 459 +2%	3 382 +3%	3 288 +3%	3 196 +3%	3 104 +3%	3 020 +3%	2 939 +3%	2 862 +3%	2 785 +0%	2 772 +3%	2 695 +2%	2 632 +2%	2 584 +2%	2 523 +3%	2 461 +2%	2 411 +2%	2 375 +2%	2 333 +2%	2 286 +2%	2 241 N/A

Total Liabilities & Equity	26 875 0%	26 969 0%	27 015 +5%	25 756 +2%	25 189 0%	25 215 +7%	23 605 +3%	22 994 +1%	22 682 +4%	21 709 +0%	21 610 +5%	20 484 +7%	19 179 +4%	18 482 +5%	17 567 +2%	17 255 +8%	15 945 +2%	15 614 +5%	14 902 +0%	14 861 +3%	14 477 +4%	13 976 +2%	13 681 +3%	13 340 +4%	12 783 +3%	12 355 +4%	11 912 +2%	11 666 +5%	11 145 +4%	10 691 +1%	10 546 +5%	10 052 +5%	9 553 +2%	9 333 +6%	8 808 +4%	8 440 +6%	7 956 +8%	7 354 +3%	7 165 +5%	6 808 N/A

Shares Outstanding
Common Shares Outstanding	111M	114M	114M	114M	114M	114M	114M	114M	114M	113M	113M	112M	111M	111M	104M	104M	104M	104M	103M	103M	103M	103M	103M	103M	103M	103M	103M	103M	103M	102M	102M	102M	102M	102M	102M	102M	101M	101M	101M	101M
Preferred Shares Outstanding	10.6M	10.6M	10.3M	10.3M	10M	10M	10M	10M	10M	10M	10M	10M	10M	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

Cash Flow Statement

1.4B

Operating Cash Flow

1 Year	28%
3 Years	3%
5 Years	7%

-2.7B

Capital Expenditures

1 Year	-63%
3 Years	5%
5 Years	-4%

-1.3B

Free Cash Flow

1 Year	-129%
3 Years	12%
5 Years	-1%

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	(116)	437	396	409	463	516	570	606	586	587	561	551	538	511	844	796	782	756	382	376	367	375	359	343	327	253	243	228	214	256	245	231	212	190	171	160	145	132	117	98
Depreciation & Amortization	909	883	854	825	801	781	766	755	732	703	669	635	605	582	559	537	521	508	497	482	468	453	440	429	415	398	383	367	350	337	321	307	294	280	266	252	236	216	194	166
Change in Deffered Taxes	(55)	97	130	137	152	167	96	92	89	92	131	136	135	129	(210)	(188)	(165)	(147)	211	208	203	205	196	188	179	139	132	123	114	137	132	125	114	103	93	87	79	72	65	54
Other Non-Cash Items	807	78	115	114	88	78	40	7	26	8	29	31	25	40	12	24	2	(6)	15	12	9	(11)	(5)	(37)	(72)	14	(10)	21	60	(20)	5	15	27	43	47	47	50	49	47	46
Cash Taxes Paid	8	6	3	30	29	30	37	16	19	17	10	3	0	4	6	6	6	6	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Interest Paid	510	509	506	483	486	450	456	461	446	442	412	394	374	332	327	292	307	302	322	302	298	294	285	289	284	260	262	236	231	211	209	198	201	189	186	169	138	125	86	72
Change in Working Capital	(148)	(117)	(193)	(260)	(414)	(451)	(333)	(254)	(67)	2	(34)	(30)	(36)	(8)	(27)	(19)	(53)	(52)	(95)	(65)	(35)	(2)	25	20	9	36	38	55	61	59	30	47	26	38	34	13	41	22	52	56
Cash from Operating Activities	1 397 +1%	1 377 +6%	1 302 +6%	1 225 +12%	1 091 +0%	1 090 -4%	1 139 -5%	1 205 -12%	1 365 -2%	1 393 +3%	1 356 +3%	1 322 +4%	1 269 +1%	1 254 +6%	1 178 +2%	1 150 +6%	1 087 +3%	1 060 +5%	1 010 0%	1 013 +0%	1 012 -1%	1 020 +1%	1 015 +8%	943 +10%	858 +2%	840 +7%	784 -1%	794 -1%	798 +4%	769 +5%	733 +1%	724 +8%	673 +3%	654 +7%	611 +9%	559 +1%	551 +12%	491 +4%	474 +13%	420 N/A

Investing Cash Flow
Capital Expenditures	(2 738)	(2 736)	(2 721)	(2 355)	(1 676)	(1 793)	(1 617)	(2 455)	(3 681)	(3 955)	(3 980)	(3 395)	(3 219)	(2 800)	(2 789)	(2 466)	(1 918)	(2 150)	(1 962)	(2 097)	(2 263)	(2 126)	(2 023)	(2 097)	(2 266)	(2 308)	(2 320)	(2 438)	(2 136)	(1 808)	(1 794)	(1 533)	(1 321)	(1 455)	(1 287)	(1 421)	(1 840)	(1 974)	(2 595)	(2 727)
Other Items	(428)	(359)	(606)	(671)	(728)	(735)	(17)	45	59	111	(577)	(423)	(579)	(585)	(334)	(402)	45	6	143	98	25	120	(46)	(81)	207	156	399	423	18	3	(287)	(386)	(508)	(731)	(817)	(579)	(566)	(371)	(239)	(442)
Cash from Investing Activities	(3 166) -2%	(3 095) +7%	(3 327) -10%	(3 026) -26%	(2 405) +5%	(2 527) -55%	(1 634) +32%	(2 410) +33%	(3 622) +6%	(3 844) +16%	(4 557) -19%	(3 818) -1%	(3 798) -12%	(3 385) -8%	(3 123) -9%	(2 868) -53%	(1 873) +13%	(2 144) -18%	(1 820) +9%	(1 999) +11%	(2 238) -12%	(2 006) +3%	(2 069) +5%	(2 179) -6%	(2 060) +4%	(2 153) -12%	(1 922) +5%	(2 015) +5%	(2 118) -17%	(1 806) +13%	(2 081) -8%	(1 919) -5%	(1 828) +16%	(2 186) -4%	(2 104) -5%	(2 000) +17%	(2 406) -3%	(2 345) +17%	(2 834) +11%	(3 169) N/A

Financing Cash Flow
Net Issuance of Common Stock	192	587	293	299	302	7	18	38	46	287	275	254	245	5	11	12	11	9	2	2	1	0	0	0	0	0	0	0	1	1	1	1	0	0	0	0	0	0	(0)	(1)
Net Issuance of Debt	1 616	461	2 385	1 838	1 694	2 912	1 408	1 768	2 534	2 007	2 834	2 076	2 160	2 018	1 837	1 636	763	961	656	886	1 057	974	1 030	1 144	1 036	1 055	915	999	1 078	847	1 167	1 050	1 075	1 465	1 155	1 165	1 180	1 746	2 470	2 640
Cash Paid for Dividends	(111)	(101)	(95)	(90)	(85)	(84)	(81)	(79)	(76)	(70)	(62)	(54)	(46)	(42)	(39)	(36)	(34)	(31)	(28)	(26)	(23)	(21)	(20)	(19)	(17)	(16)	(15)	(14)	(13)	(12)	(12)	(11)	(8)	(8)	(5)	(3)	(3)	0	0	0
Other	231	122	73	45	2	22	77	132	208	242	243	227	197	164	139	132	143	162	182	191	185	150	151	120	136	148	146	156	208	214	182	165	126	114	125	124	93	57	51	53
Cash from Financing Activities	1 928 +80%	1 068 -60%	2 657 +27%	2 092 +9%	1 913 -33%	2 857 +101%	1 421 -24%	1 859 -31%	2 712 +10%	2 467 -25%	3 289 +31%	2 503 -2%	2 556 +19%	2 145 +10%	1 948 +12%	1 744 +97%	884 -20%	1 102 +36%	811 -23%	1 052 -14%	1 220 +11%	1 103 -5%	1 161 -7%	1 246 +8%	1 154 -3%	1 187 +13%	1 046 -8%	1 140 -10%	1 274 +21%	1 049 -22%	1 337 +11%	1 205 +1%	1 193 -24%	1 572 +23%	1 275 -1%	1 287 +1%	1 270 -30%	1 802 -28%	2 521 -6%	2 692 N/A

Change in Cash
Net Change in Cash	160 N/A	(649) N/A	632 +117%	291 -51%	599 -58%	1 420 +53%	926 +42%	654 +44%	455 +2 915%	15 -83%	88 +1 151%	7 -74%	27 +80%	15 +332%	3 -87%	25 -74%	98 +460%	17 +770%	2 -97%	66 N/A	(5) N/A	118 +10%	107 +1 005%	10 N/A	(47) +62%	(126) -39%	(91) -12%	(81) -77%	(46) N/A	13 N/A	(11) N/A	10 -74%	39 -4%	40 N/A	(218) -41%	(154) +74%	(586) -1 033%	(52) N/A	160 N/A	(56) N/A

Free Cash Flow
Free Cash Flow	(1 341) +1%	(1 359) +4%	(1 419) -26%	(1 130) -93%	(586) +17%	(702) -47%	(478) +62%	(1 250) +46%	(2 316) +10%	(2 562) +2%	(2 625) -27%	(2 072) -6%	(1 951) -26%	(1 546) +4%	(1 611) -22%	(1 316) -58%	(832) +24%	(1 090) -14%	(952) +12%	(1 084) +13%	(1 251) -13%	(1 105) -10%	(1 009) +13%	(1 155) +18%	(1 408) +4%	(1 469) +4%	(1 536) +7%	(1 645) -23%	(1 337) -29%	(1 039) +2%	(1 062) -31%	(809) -25%	(647) +19%	(801) -19%	(675) +22%	(862) +33%	(1 290) +13%	(1 483) +30%	(2 121) +8%	(2 306) N/A

Price	141.66 USD
Intrinsic Value	125.96 USD

Price	2 316.67 USD
Intrinsic Value	2 343.31 USD

Price	169.49 USD
Intrinsic Value	238.52 USD

Price	264.89 USD
Intrinsic Value	222.2 USD

Price	189.14 USD
Intrinsic Value	207.5 USD

Air Lease Corp (NYSE:AL)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks