Fox Corporation logo FOXA - Fox Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY 0
BUY 23
HOLD 25
SELL 0
STRONG
SELL 0
| PRICE TARGET: $73.00 DETAILS
HIGH: $80.00
LOW: $64.00
MEDIAN: $73.00
CONSENSUS: $73.00
UPSIDE: 14.10%
Annual Quarterly
Metric 2026 Q3 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1
Revenue
Revenue 3,994 5,182 3,738 3,287 4,371 5,078 3,564 3,092 3,447 4,234 3,207 3,032 4,084 4,605 3,192 3,033 3,455 4,441 3,045 2,890 3,215 4,087 2,717 2,418 3,440 3,778 2,667 2,513 2,752 3,583 2,541 2,394 2,463 3,108 2,188
Cost of Revenue 2,494 3,995 2,182 1,861 3,060 3,873 2,109 (5,638) 2,148 3,490 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
Gross Profit 1,500 1,187 1,556 1,426 1,311 1,205 1,455 8,730 1,299 744 3,207 3,032 4,084 4,605 3,192 3,033 3,455 4,441 3,045 2,890 3,215 4,087 2,717 2,418 3,440 3,778 2,667 2,513 2,752 3,583 2,541 2,394 2,463 3,108 2,188
Operating Expenses
R&D Expenses 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
SG&A Expenses 546 595 589 590 551 525 502 539 510 495 480 523 528 550 448 552 485 468 415 540 437 442 388 494 464 431 352 455 336 329 299 315 325 359 263
Other Expenses 153 0 0 0 0 0 0 7,520 0 0 1,958 1,881 2,833 3,631 1,755 1,814 2,256 3,760 1,650 1,722 1,963 3,416 1,236 1,281 2,118 3,148 1,518 1,418 1,718 2,869 1,534 1,496 1,487 2,388 1,305
Operating Expenses 699 595 589 590 551 525 502 8,059 510 495 2,438 2,404 3,361 4,181 2,203 2,366 2,741 4,228 2,065 2,262 2,400 3,858 1,624 1,775 2,582 3,579 1,870 1,873 2,054 3,198 1,833 1,811 1,812 2,747 1,568
Operating Income
Operating Income 801 592 967 836 760 680 953 671 789 249 769 628 723 424 989 667 714 213 980 628 815 229 1,093 643 858 199 797 640 698 385 708 583 651 361 620
Interest Expense 66 98 100 90 94 117 102 96 99 119 91 87 86 89 87 92 92 98 97 99 98 97 98 100 89 90 90 91 81 15 16 23 7 6 7
Interest Income 0 22 50 48 39 37 52 49 44 47 49 52 31 29 19 0 1 1 0 1 0 0 0 2 8 8 17 22 19 0 0 0 0 0 0
Profitability
EBITDA 403 542 997 1,151 663 729 1,306 645 1,158 347 748 695 141 629 1,031 638 574 96 1,128 540 954 471 1,645 394 291 566 840 807 845 97 890 661 704 360 659
EBIT 302 442 899 1,049 568 632 1,215 547 1,060 250 652 592 35 526 932 539 482 3 1,049 456 876 401 1,577 300 234 509 790 747 787 46 847 616 661 318 618
Income Before Tax 236 322 799 959 474 515 1,113 451 961 131 561 505 (51) 437 845 447 390 (95) 952 357 778 304 1,479 200 145 419 700 656 706 31 831 593 654 312 611
Income Tax Expense 61 75 190 240 120 127 281 131 257 16 146 136 (1) 116 232 139 100 (22) 244 85 196 74 362 55 55 105 187 191 167 7 216 113 188 (570) 211
Net Income 166 229 599 717 346 373 827 319 666 109 407 375 (54) 313 605 306 283 (85) 701 253 567 224 1,106 122 78 300 499 454 529 8 604 471 457 869 390
Per Share Data
EPS (Basic) 0.39 0.53 1.34 1.57 0.76 0.82 1.79 0.68 1.41 0.23 0.82 0.74 -0.10 0.58 1.10 0.55 0.50 -0.15 1.22 0.43 0.96 0.38 1.83 0.20 0.13 0.49 0.80 0.73 0.85 0.01 0.97 0.76 0.74 1.40 0.63
EPS (Diluted) 0.38 0.52 1.32 1.57 0.75 0.81 1.78 0.68 1.40 0.23 0.82 0.74 -0.10 0.58 1.10 0.55 0.50 -0.15 1.21 0.43 0.96 0.37 1.83 0.20 0.13 0.48 0.80 0.73 0.85 0.01 0.97 0.76 0.74 1.40 0.63
Shares Outstanding 424 433 447 457 453 457 461 478 474 482 494 506 521 541 550 557 563 569 575 579 589 595 603 607 608 617 622 621 621 620.6 620 620 620 620 620
Metric 2026 Q3 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q1
Current Assets
Cash & Cash Equivalents 3,601 2,017 4,368 5,351 4,815 3,322 4,052 4,319 3,791 4,122 3,829 4,272 4,146 4,058 4,950 5,200 4,634 4,255 5,411 5,886 5,765 4,502 5,061 4,645 3,196 1,991 3,340 3,234 2,818 1,951 2,756 2,500 (19)
Short-Term Investments 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 38
Net Receivables 2,948 3,557 2,810 2,472 3,252 3,492 2,687 2,364 2,481 3,001 2,420 2,177 2,741 3,004 2,268 2,128 2,338 2,952 2,192 2,029 2,153 2,776 1,997 1,888 2,453 2,733 2,108 1,967 1,949 2,438 1,912 1,833 0
Inventory 652 828 509 432 455 1,171 795 626 660 1,038 751 543 487 1,300 1,020 791 786 1,148 1,135 729 685 1,020 1,271 856 971 1,544 1,463 1,129 1,074 1,422 1,420 1,180 0
Other Current Assets 337 324 282 174 227 252 259 192 246 340 239 265 349 209 257 162 158 159 137 105 91 142 134 97 124 130 138 148 123 66 67 67 0
Total Current Assets 7,538 6,726 7,969 8,429 8,749 8,237 7,793 7,501 7,178 8,501 7,239 7,257 7,723 8,571 8,495 8,281 7,916 8,514 8,875 8,749 8,694 8,440 8,463 7,486 6,744 6,398 7,049 6,478 5,964 5,877 6,155 5,580 19
Non-Current Assets
Property, Plant & Equipment 1,782 2,576 1,705 2,519 2,519 2,543 2,574 2,600 2,567 2,590 2,614 2,655 2,640 2,649 2,134 2,159 2,100 2,126 2,140 2,177 2,100 2,080 2,044 2,037 1,917 1,863 1,874 1,313 1,286 1,150 1,164 1,169 0
Goodwill 3,647 3,638 3,637 3,639 3,639 3,543 3,547 3,544 3,544 3,559 3,557 3,559 3,557 3,556 3,550 3,554 3,560 3,565 3,532 3,435 3,403 3,408 3,409 3,409 3,089 2,991 2,707 2,691 2,691 2,747 2,747 2,747 0
Intangible Assets 2,943 2,951 2,960 2,969 3,030 3,020 3,030 3,038 3,048 3,061 3,072 3,084 3,097 3,114 3,135 3,157 3,176 3,198 3,155 3,154 3,156 3,170 3,183 3,198 3,084 2,911 2,848 2,851 2,855 2,859 2,862 2,866 0
Long-Term Investments 0 1,489 1,635 1,621 1,362 1,517 1,355 1,129 1,250 838 877 1,034 954 772 649 578 648 831 998 899 1,037 1,006 755 618 347 1,228 905 1,114 714 289 558 275 0
Other Non-Current Assets 3,269 1,470 2,229 1,297 1,356 1,433 1,467 1,282 1,189 1,232 1,248 1,187 1,226 1,181 1,127 1,016 997 969 808 690 664 687 680 644 670 661 666 411 462 544 592 484 (19)
Total Non-Current Assets 14,245 14,745 14,797 14,766 14,618 14,785 14,745 14,471 14,539 14,345 14,410 14,609 14,673 14,555 13,929 13,904 14,100 14,364 14,286 14,177 14,213 14,314 14,034 14,264 13,493 14,052 13,485 13,031 11,693 7,589 7,923 7,541 (19)
Total Assets 21,783 21,471 22,766 23,195 23,367 23,022 22,538 21,972 21,717 22,846 21,649 21,866 22,396 23,126 22,424 22,185 22,016 22,878 23,161 22,926 22,907 22,754 22,497 21,750 20,237 20,450 20,534 19,509 17,657 13,466 14,078 13,121 0
Current Liabilities
Account Payables 2,603 2,416 768 0 1,317 983 686 683 754 984 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 42 41 41 600 600 600 599 73 1,250 1,250 1,249 1,249 0 0 0 0 750 750 749 749 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Revenue 0 318 378 299 253 236 328 180 168 167 254 160 186 148 282 209 165 163 212 196 214 276 242 152 149 158 217 169 103 129 134 147 0
Other Current Liabilities 0 (360) 1,274 1,487 387 434 501 408 1,222 312 354 469 392 385 422 302 221 231 284 229 237 185 271 240 200 149 141 194 192 114 128 149 0
Total Current Liabilities 2,603 2,416 2,461 2,897 3,567 3,297 3,005 2,952 2,217 3,707 3,589 3,763 4,402 2,543 2,362 2,296 2,121 2,870 2,869 3,002 2,985 2,213 2,012 1,906 1,780 1,816 1,890 1,712 1,297 1,241 1,328 1,759 0
Non-Current Liabilities
Long-Term Debt 6,605 7,453 6,603 6,602 6,601 6,600 6,599 6,598 7,196 7,195 5,962 5,961 5,961 7,208 7,207 7,206 7,205 7,204 7,203 7,202 7,201 7,949 7,947 7,946 6,754 6,753 6,752 6,751 6,750 0 0 0 0
Deferred Tax Liabilities 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 1,106 1,146 1,071 0
Other Non-Current Liabilities 1,499 (369) 502 519 478 462 495 487 509 480 512 559 648 603 690 715 915 936 934 927 999 1,056 990 1,030 881 883 895 899 863 607 467 422 0
Total Non-Current Liabilities 8,104 7,933 7,913 7,943 7,934 7,914 7,955 7,964 8,575 8,571 7,381 7,445 7,539 8,711 8,284 8,326 8,502 8,546 8,560 8,538 8,613 9,418 9,369 9,428 8,066 8,065 8,107 7,650 7,613 1,713 1,613 1,493 0
Total Liabilities 10,707 10,349 10,374 10,840 11,501 11,211 10,960 10,916 10,792 12,278 10,970 11,208 11,941 11,254 10,646 10,622 10,623 11,416 11,429 11,540 11,598 11,631 11,381 11,334 9,846 9,881 9,997 9,362 8,910 2,954 2,941 3,252 0
Stockholders' Equity
Common Stock 4 4 4 4 4 4 4 4 5 5 5 5 5 5 5 6 6 6 6 6 6 6 6 6 6 6 7 7 7 10,596 11,106 9,513 0
Retained Earnings 3,837 3,783 4,771 4,479 3,999 3,949 3,734 3,139 2,926 2,514 2,539 2,269 2,032 2,985 2,795 2,461 2,300 2,308 2,409 1,982 1,912 1,657 1,525 674 589 775 696 357 101 0 0 0 0
Accumulated Other Comprehensive Income (124) (123) (124) (124) (105) (108) (103) (107) (145) (146) (151) (149) (213) (219) (228) (226) (301) (304) (312) (318) (392) (401) (408) (417) (291) (296) (304) (308) (214) (202) (61) 81 6,093
Total Stockholders' Equity 10,969 10,928 12,208 11,962 11,526 11,495 11,276 10,714 10,554 10,252 10,384 10,378 10,185 11,607 11,521 11,339 11,200 11,275 11,430 11,123 11,081 10,917 10,791 10,094 10,114 10,334 10,320 9,947 8,600 10,394 11,045 9,594 6,247
Total Liabilities & Equity 21,783 21,471 22,766 23,195 23,367 23,022 22,538 21,972 21,717 22,846 21,649 21,866 22,396 23,126 22,424 22,185 22,016 22,878 23,161 22,926 22,907 22,754 22,497 21,750 20,237 20,450 20,534 19,509 17,657 13,466 14,078 13,121 6,247
Debt Metrics
Total Debt 6,605 8,344 7,452 7,465 8,107 8,122 8,136 8,152 8,139 9,410 8,189 8,207 8,217 8,217 7,701 7,718 7,694 8,465 8,471 8,452 8,453 8,454 8,483 8,520 7,319 7,324 7,357 6,751 6,750 0 0 0 0
Net Debt 3,004 6,327 3,084 2,114 3,292 4,800 4,084 3,833 4,348 5,288 4,360 3,935 4,071 4,159 2,751 2,518 3,060 4,210 3,060 2,566 2,688 3,952 3,422 3,875 4,123 5,333 4,017 3,517 3,932 (1,951) (2,756) (2,500) 19
Metric 2026 Q3 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1
Operating Activities
Net Income 175 229 609 719 354 388 832 320 704 115 415 369 (50) 321 613 308 290 (73) 708 272 582 230 1,117 145 90 314 513 465 539 24 615 480 466 882 400
Depreciation & Amortization 101 100 98 102 95 97 91 98 98 97 96 103 106 103 99 99 92 93 79 84 78 70 68 94 57 57 50 60 58 51 43 45 43 42 41
Stock-Based Compensation 30 0 28 38 29 34 34 21 21 24 24 19 23 25 7 27 28 32 15 35 37 44 31 36 36 38 27 31 29 9 10 15 22 19 13
Change in Working Capital 1,029 (1,230) (1,073) 819 1,368 (1,025) (696) 232 753 (804) (751) 638 684 (959) (633) 214 907 (927) (877) 198 880 (238) (861) 685 772 (651) (586) 356 781 (619) (354) 68 292 (708) (239)
Other Non-Cash Items 551 222 118 (164) 149 102 (206) 177 (223) 50 170 (723) 723 (69) 80 138 238 215 (64) 178 (55) (166) (479) 32 637 (297) 33 (76) (84) 339 (139) (36) (20) 94 1
Operating Cash Flow 1,902 (669) (130) 1,513 2,015 (362) 158 899 1,476 (536) 1 493 1,568 (531) 270 933 1,607 (685) 29 773 1,629 (30) 267 1,020 1,601 (458) 202 900 1,588 (211) 247 532 820 (300) 265
Investing Activities
Capital Expenditure (135) 104 (104) (119) (74) (74) (64) (112) (83) (79) (71) (120) (84) (79) (74) (116) (70) (68) (53) (151) (91) (125) (117) (167) (82) (71) (39) (88) (59) (46) (42) (67) (36) (83) (29)
Acquisitions (8) 0 0 (97) 0 0 0 0 0 0 0 (25) 0 0 25 1 (14) (154) 7 (51) 93 1 (1) (450) (351) (260) 0 0 0 0 0 0 0 0 354
Purchases of Investments (25) (8) (135) (79) 0 0 0 (4) (93) (6) 0 1 (5) (19) (31) 0 0 1 (29) 0 0 (55) (31) (103) 0 0 0 (238) 0 0 (100) 0 0 0 0
Sales/Maturities of Investments 0 0 0 0 0 0 0 0 0 0 0 25 0 0 (25) 111 0 (82) (29) 0 0 0 0 349 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities 18 (234) (16) 165 (93) (88) (14) (12) (5) 0 13 (1) (8) (5) (13) (123) (6) 82 29 3 (2) (1) 0 (332) 385 22 (1) 0 (1) 2 (65) (2) (6) (1) (2)
Investing Cash Flow (150) (138) (255) (130) (167) (162) (78) (128) (181) (85) (58) (120) (97) (103) (118) (127) (90) (221) (75) (199) 0 (180) (149) (703) (48) (309) (40) (326) (60) (44) (207) (69) (42) (84) 323
Financing Activities
Net Debt Issuance 0 0 0 (600) 0 0 0 0 (1,250) 1,232 0 0 0 0 0 0 0 0 0 0 0 0 0 1,191 0 0 0 0 0 0 0 0 0 0 0
Stock Repurchased (100) (1,550) (250) (250) (250) (250) (250) (250) (250) (250) (250) (250) (1,250) (250) (250) (252) (251) (247) (250) (288) (297) (149) (267) 0 (179) (421) 0 0 0 0 0 0 0 0 0
Dividends Paid (128) (9) (138) (10) (133) (3) (131) (9) (130) (7) (135) (8) (136) (8) (147) (12) (145) 0 (150) (148) (6) (161) (15) (14) (152) (155) (14) (176) (6,490) (9) (13) (12) (28) (27) (10)
Other Financing Activities 60 15 (210) 13 28 47 34 16 4 (61) (1) 11 3 0 (5) 24 (742) (3) (29) (17) (63) (39) 580 (45) (17) (6) (42) 18 (650) (541) 229 268 975 454 (584)
Financing Cash Flow (168) (1,544) (598) (847) (355) (206) (347) (243) (1,626) 914 (386) (247) (1,383) (258) (402) (240) (1,138) (250) (429) (453) (366) (349) 298 1,132 (348) (582) (56) (158) (661) (550) 216 256 947 427 (594)
Cash Position
Net Change in Cash 1,584 (2,351) (983) 536 1,493 (730) (267) 528 (331) 293 (443) 126 88 (892) (250) 566 379 (1,156) (475) 121 1,263 (559) 416 1,449 1,205 (1,349) 106 416 867 (805) 256 719 1,725 43 (6)
Cash at Beginning 2,017 4,368 5,351 4,815 3,322 4,052 4,319 3,791 4,122 3,829 4,272 4,146 4,058 4,950 5,200 4,634 4,255 5,411 5,886 5,765 4,502 5,061 4,645 3,196 1,991 3,340 3,234 2,818 1,951 2,756 2,500 1,781 56 13 19
Cash at End 3,601 2,017 4,368 5,351 4,815 3,322 4,052 4,319 3,791 4,122 3,829 4,272 4,146 4,058 4,950 5,200 4,634 4,255 5,411 5,886 5,765 4,502 5,061 4,645 3,196 1,991 3,340 3,234 2,818 1,951 2,756 2,500 1,781 56 13
Free Cash Flow 1,767 (565) (234) 1,394 1,941 (436) 94 787 1,393 (615) (70) 373 1,484 (610) 196 817 1,537 (753) (24) 622 1,538 (155) 150 853 1,519 (529) 163 812 1,529 (257) 205 465 784 (383) 236
Key Metrics 2026 Q3 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1
Income Statement
Revenue 3,994 5,182 3,738 3,287 4,371 5,078 3,564 3,092 3,447 4,234 3,207 3,032 4,084 4,605 3,192 3,033 3,455 4,441 3,045 2,890 3,215 4,087 2,717 2,418 3,440 3,778 2,667 2,513 2,752 3,583 2,541 2,394 2,463 3,108 2,188
Gross Profit 1,500 1,187 1,556 1,426 1,311 1,205 1,455 8,730 1,299 744 3,207 3,032 4,084 4,605 3,192 3,033 3,455 4,441 3,045 2,890 3,215 4,087 2,717 2,418 3,440 3,778 2,667 2,513 2,752 3,583 2,541 2,394 2,463 3,108 2,188
Operating Income 801 592 967 836 760 680 953 671 789 249 769 628 723 424 989 667 714 213 980 628 815 229 1,093 643 858 199 797 640 698 385 708 583 651 361 620
Net Income 166 229 599 717 346 373 827 319 666 109 407 375 (54) 313 605 306 283 (85) 701 253 567 224 1,106 122 78 300 499 454 529 8 604 471 457 869 390
EPS (Diluted) 0.38 0.52 1.32 1.57 0.75 0.81 1.78 0.68 1.40 0.23 0.82 0.74 -0.10 0.58 1.10 0.55 0.50 -0.15 1.21 0.43 0.96 0.37 1.83 0.20 0.13 0.48 0.80 0.73 0.85 0.01 0.97 0.76 0.74 1.40 0.63
Balance Sheet
Cash & Equivalents 3,601 2,017 4,368 5,351 4,815 3,322 4,052 4,319 3,791 4,122 3,829 4,272 4,146 4,058 4,950 5,200 4,634 4,255 5,411 5,886 5,765 4,502 5,061 4,645 3,196 1,991 3,340 3,234 2,818 1,951 2,756 2,500 (19)
Total Assets 21,783 21,471 22,766 23,195 23,367 23,022 22,538 21,972 21,717 22,846 21,649 21,866 22,396 23,126 22,424 22,185 22,016 22,878 23,161 22,926 22,907 22,754 22,497 21,750 20,237 20,450 20,534 19,509 17,657 13,466 14,078 13,121 0
Total Debt 6,605 8,344 7,452 7,465 8,107 8,122 8,136 8,152 8,139 9,410 8,189 8,207 8,217 8,217 7,701 7,718 7,694 8,465 8,471 8,452 8,453 8,454 8,483 8,520 7,319 7,324 7,357 6,751 6,750 0 0 0 0
Stockholders' Equity 10,969 10,928 12,208 11,962 11,526 11,495 11,276 10,714 10,554 10,252 10,384 10,378 10,185 11,607 11,521 11,339 11,200 11,275 11,430 11,123 11,081 10,917 10,791 10,094 10,114 10,334 10,320 9,947 8,600 10,394 11,045 9,594 6,247
Cash Flow
Operating Cash Flow 1,902 (669) (130) 1,513 2,015 (362) 158 899 1,476 (536) 1 493 1,568 (531) 270 933 1,607 (685) 29 773 1,629 (30) 267 1,020 1,601 (458) 202 900 1,588 (211) 247 532 820 (300) 265
Capital Expenditure (135) 104 (104) (119) (74) (74) (64) (112) (83) (79) (71) (120) (84) (79) (74) (116) (70) (68) (53) (151) (91) (125) (117) (167) (82) (71) (39) (88) (59) (46) (42) (67) (36) (83) (29)
Free Cash Flow 1,767 (565) (234) 1,394 1,941 (436) 94 787 1,393 (615) (70) 373 1,484 (610) 196 817 1,537 (753) (24) 622 1,538 (155) 150 853 1,519 (529) 163 812 1,529 (257) 205 465 784 (383) 236