LVLT - Level 3 Communications, Inc.
Price:
--
--
| Metric | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 1,629 | 1,641 | 1,626 | 1,647 | 2,053 | 2,062 | 2,061 | 2,053 | 1,914 | 1,629 | 1,625 | 1,609 | 1,602 | 1,569 | 1,565 | 1,577 | 1,614 | 1,590 | 1,586 | 1,586 | 1,525 | 947 | 932 | 929 | 921 | 912 | 1,647.8 | 0 | 924 | 916 | 1,922 | 0 | 1,049 | 1,070 | 2,182 | 0 | 0 | 1,061 | 2,108 | 0 | 0 | 2,532 | 1,530 | 1,267 | 0 | 0 | 1,920 | 0 | 0 | 840 | 918 | 899 |
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,834 | 607 | 613 | 614 | 618 | 608 | 616 | 629 | 655 | 642 | 648 | 657 | 608 | 360 | 366 | 372 | 365 | 368 | 710.8 | 0 | 376 | 387 | 802 | 0 | 430 | 444 | 935 | 0 | 0 | 454 | 920 | 0 | 0 | 1,193 | 1,026 | 817 | 0 | 0 | 1,159 | 0 | 0 | 487 | 591 | 543 |
| Gross Profit | 0 | 0 | 0 | 0 | 2,053 | 2,062 | 2,061 | 2,053 | 80 | 1,022 | 1,012 | 995 | 984 | 961 | 949 | 948 | 959 | 948 | 938 | 929 | 917 | 587 | 566 | 557 | 556 | 544 | 937.0 | 0 | 548 | 529 | 1,120 | 0 | 619 | 626 | 1,247 | 0 | 0 | 607 | 1,188 | 0 | 0 | 1,339 | 504 | 450 | 0 | 0 | 761 | 0 | 0 | 353 | 327 | 356 |
| 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 | (49.8) | 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 | 321 | 311 | 297 | 251 | 509 | 423 | 382 | 537 | 470 | 404 | 376 | 402 | 355 | 447 | 457 | 380 | 565 | 619 | 610 | 622 | 395 | 375 | 357 | 357 | 347 | 345 | 625.3 | 0 | 354 | 325 | 659 | 0 | 301 | 387 | 816 | 1 | 3 | 415 | 866 | 2 | 6 | 893 | 326 | 313 | 4 | 3 | 441 | 2 | 7 | 234 | 243 | 235 |
| Other Expenses | 1,376 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (78.9) | (132) | 0 | 0 | 0 | (132) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 1,697 | 311 | 297 | 256 | 509 | 423 | 382 | 537 | 470 | 404 | 376 | 402 | 355 | 447 | 457 | 380 | 565 | 619 | 610 | 622 | 395 | 375 | 357 | 357 | 347 | 345 | 496.6 | (132) | 354 | 325 | 659 | (132) | 301 | 387 | 816 | 1 | 3 | 415 | 866 | 2 | 6 | 893 | 326 | 313 | 4 | 3 | 441 | 2 | 7 | 234 | 243 | 235 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | (68) | 40 | 36 | 81 | 338 | 327 | 350 | 316 | 231 | 262 | 256 | 264 | 219 | 152 | 140 | 155 | 188 | 138 | 133 | 116 | 46 | 8 | 2 | (205) | 503 | (499) | 63 | (132) | (43) | (26) | 136 | (132) | 82 | 159 | (209) | (1) | (3) | (174) | (847) | (2) | (6) | (100) | 4 | (58) | (4) | (3) | (260) | (2) | (7) | (51) | (93) | (60) |
| Interest Expense | 1,351 | 182 | 203 | 215 | 152 | 145 | 165 | 180 | 195 | 159 | 149 | 151 | 148 | 165 | 167 | 169 | 175 | 188 | 181 | 189 | 221 | 178 | 160 | 157 | 148 | 144 | 294 | 55 | 150 | 147 | 243 | 55 | 134 | 133 | 227 | 40 | 202 | 138 | 220 | 83 | 432 | 481 | 170 | 150 | 390 | 102 | 172 | 81 | 405 | 120 | 118 | 127 |
| Interest Income | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,502 | 75 | 238 | 472 | 6,964 | 463 | 464 | 602 | 623 | 449 | 407 | 463 | 376 | 370 | 362 | 308 | 328 | 232 | 329 | 262 | 264 | 199 | 203 | 196 | 329 | 211 | (721.6) | 148 | 207 | 204 | 335 | 145 | (531) | 246 | 424 | 99 | (687) | 215 | 484 | (564) | 418 | (24) | (34) | (18) | (91) | 94 | 147 | 175 | 642 | (407) | 410 | (21) |
| EBIT | 1,156 | (273) | (104) | 134 | 286 | 162 | 170 | 307 | 158 | 252 | 212 | 270 | 161 | 158 | 168 | 91 | 132 | 35 | 141 | 51 | (8) | (23) | 9 | 0 | 99 | (18) | 20 | 0 | (35) | (21) | 111 | 0 | 180 | 13 | 198 | (141) | (912) | (40) | 20 | (564) | (312) | (74) | (28) | (18) | (248) | (69) | (13) | 4 | (53) | (51) | 56 | (19) |
| Income Before Tax | (195) | (455) | (307) | (81) | 134 | 17 | 5 | 127 | (37) | 93 | 63 | 119 | 13 | (7) | 1 | (78) | (43) | (153) | (40) | (138) | (229) | (201) | (151) | (205) | (49) | (162) | (274) | (132) | (185) | (168) | (132) | (132) | 46 | (120) | (29) | (181) | (1,114) | (178) | (200) | (647) | (744) | (555) | (198) | (168) | (638) | (171) | (185) | (77) | (458) | (171) | (62) | (146) |
| Income Tax Expense | (37) | (119) | (81) | (21) | (3,189) | 16 | 18 | 5 | (103) | 8 | 12 | 7 | (1) | 14 | 11 | 0 | 13 | 13 | 8 | 0 | 5 | 6 | 3 | 0 | (1) | 1 | 2.4 | 0 | (3) | 2 | 2 | 0 | 2 | 0 | 4 | 0 | 0 | 2 | 2 | 0 | 0 | 2 | 3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1 | 1 |
| Net Income | (158) | (336) | (226) | (60) | 3,323 | 1 | (13) | 122 | 66 | 85 | 51 | 112 | 14 | (21) | (24) | (78) | (56) | (166) | (62) | (138) | (163) | (207) | (181) | (205) | (48) | (163) | (275) | (132) | (182) | (170) | (134) | (132) | 44 | (120) | (33) | (181) | (1,114) | (174) | (202) | (647) | (744) | (507) | (201) | (168) | (638) | (171) | (188) | (77) | (458) | (171) | (63) | (147) |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | -0.44 | – | – | – | 9.40 | 0.00 | -0.04 | 0.35 | 0.26 | 0.36 | 0.22 | 0.48 | 0.06 | -0.09 | -0.10 | -0.33 | -0.24 | -0.77 | -0.29 | -0.66 | -0.17 | -0.22 | -0.11 | -0.12 | -0.03 | -0.10 | -0.17 | -0.08 | -0.11 | -0.10 | -0.08 | -0.08 | 0.03 | -0.08 | -0.02 | -0.12 | -0.74 | -0.12 | -0.14 | -0.43 | -0.87 | -0.59 | -0.23 | -0.20 | -0.76 | -0.25 | -0.27 | -0.11 | -0.67 | -0.25 | -0.09 | -0.22 |
| EPS (Diluted) | -0.44 | – | – | – | 9.27 | 0.00 | -0.04 | 0.35 | 0.26 | 0.35 | 0.21 | 0.47 | 0.06 | -0.09 | -0.10 | -0.33 | -0.24 | -0.77 | -0.29 | -0.66 | -0.17 | -0.22 | -0.11 | -0.12 | -0.03 | -0.10 | -0.17 | -0.08 | -0.11 | -0.10 | -0.08 | -0.08 | 0.03 | -0.08 | -0.02 | -0.12 | -0.74 | -0.12 | -0.14 | -0.43 | -0.87 | -0.59 | -0.23 | -0.20 | -0.76 | -0.25 | -0.27 | -0.11 | -0.67 | -0.25 | -0.09 | -0.22 |
| Shares Outstanding | 362.4 | 362.4 | 362.4 | 362.4 | 353.4 | 352.4 | 350.7 | 346.9 | 254.4 | 237.1 | 236.5 | 235.6 | 235.6 | 235.6 | 235.6 | 235.6 | 235.6 | 214.5 | 213.1 | 209.8 | 951.2 | 951.2 | 1,692.6 | 1,681.2 | 1,660.2 | 1,657.3 | 1,653.7 | 1,653.7 | 1,630.3 | 1,630.3 | 1,662.5 | 1,662.5 | 1,551.2 | 1,551.2 | 1,547.3 | 1,547.3 | 1,504.4 | 1,504.4 | 1,489.5 | 1,489.5 | 859.3 | 859.3 | 858.1 | 840 | 840 | 697.4 | 697.4 | 697.4 | 684 | 684 | 677.4 | 668.2 |
| Metric | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||
| Cash & Cash Equivalents | 380 | 2,181 | 927 | 940 | 442 | 639 | 836 | 630 | 672 | 18 | 547 | 1,161 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 221 | 0 |
| Net Receivables | 767 | 666 | 625 | 527 | 312 | 304 | 323 | 374 | 401 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 2,971 | 2,956 | 2,954 | 2,944 | 102 | 98 | 100 | 113 | 99 | 10,350 | 650 | 586 |
| Total Current Assets | 4,118 | 5,803 | 4,506 | 4,411 | 856 | 1,041 | 1,259 | 1,117 | 1,172 | 10,421 | 1,418 | 1,747 |
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment | 9,030 | 8,318 | 7,924 | 7,652 | 5,376 | 5,518 | 5,687 | 5,939 | 6,012 | 6,709 | 5,466 | 5,598 |
| Goodwill | 0 | 0 | 0 | 0 | 1,425 | 1,427 | 1,429 | 1,432 | 1,431 | 1,322 | 0 | 0 |
| Intangible Assets | 2,943 | 3,094 | 3,255 | 3,411 | 419 | 443 | 467 | 512 | 535 | 794 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 221 | 0 |
| Other Non-Current Assets | 1,562 | 1,260 | 1,283 | 1,315 | 220 | 0 | 0 | 0 | 0 | (15,525) | 463 | 445 |
| Total Non-Current Assets | 13,535 | 12,672 | 12,462 | 12,378 | 7,440 | 7,388 | 7,583 | 7,883 | 7,978 | (6,647) | 6,150 | 6,043 |
| Total Assets | 17,653 | 18,475 | 16,968 | 16,789 | 8,296 | 8,429 | 8,842 | 9,000 | 9,150 | 3,774 | 7,568 | 7,790 |
| Current Liabilities | ||||||||||||
| Account Payables | 803 | 532 | 508 | 371 | 355 | 345 | 364 | 336 | 357 | 395 | 549 | 510 |
| Short-Term Debt | 277 | 297 | 311 | 310 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 756 | 718 | 592 | 551 | 148 | 151 | 162 | 163 | 169 | 150 | 164 | 154 |
| Other Current Liabilities | 804 | 520 | 484 | 619 | 252 | 445 | 993 | 441 | 771 | (495) | 549 | 535 |
| Total Current Liabilities | 2,640 | 2,067 | 1,895 | 1,851 | 796 | 941 | 1,519 | 940 | 1,297 | 50 | 1,262 | 1,199 |
| Non-Current Liabilities | ||||||||||||
| Long-Term Debt | 10,344 | 10,534 | 10,504 | 10,291 | 6,223 | 213 | 705 | 178 | 500 | 25 | 141 | 103 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 6,441 | 6,287 | 4,657 | 4,508 | 545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 16,785 | 16,821 | 15,161 | 14,799 | 7,485 | 213 | 705 | 178 | 500 | 25 | 141 | 103 |
| Total Liabilities | 19,425 | 18,888 | 17,056 | 16,650 | 8,281 | 8,441 | 8,571 | 8,413 | 8,533 | 3,774 | (1,121) | (1,096) |
| Stockholders' Equity | ||||||||||||
| Common Stock | 0 | 0 | 0 | 0 | 17 | 17 | 16 | 16 | 16 | 15 | 7 | 7 |
| Retained Earnings | 0 | 0 | 0 | 0 | (11,464) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | (14) | (13) | (24) | (23) | (122) | (60) | (5) | (23) | (101) | 153 | (116) | (119) |
| Total Stockholders' Equity | (1,772) | (413) | (88) | 139 | 15 | 221 | 491 | 822 | 855 | 3,774 | (14) | 31 |
| Total Liabilities & Equity | 17,653 | 18,475 | 16,968 | 16,789 | 8,296 | 8,429 | 8,842 | 9,000 | 9,150 | 3,774 | 7,568 | 7,790 |
| Debt Metrics | ||||||||||||
| Total Debt | 10,621 | 10,831 | 10,815 | 10,601 | 6,264 | 6,424 | 6,460 | 6,346 | 6,433 | 9,399 | 5,149 | 5,379 |
| Net Debt | 10,241 | 8,650 | 9,888 | 9,661 | 5,822 | 5,785 | 5,624 | 5,716 | 5,761 | 9,381 | 4,602 | 4,218 |
| Metric | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q2 | 2004 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Net Income | (158) | (163) | (399) | (60) | (171) | (188) | (77) | (63) | (147) |
| Depreciation & Amortization | 346 | 426 | 264 | 338 | 163 | 166 | 171 | 356 | 0 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 0 | (195) | 195 | 0 | 208 | 9,602 | (8,968) | (392) | 33 |
| Other Non-Cash Items | 574 | 1,789 | 866 | 546 | (167) | (9,601) | 8,797 | 80 | 114 |
| Operating Cash Flow | 679 | 1,796 | 787 | 804 | 47 | (11) | (66) | 0 | 0 |
| Investing Activities | |||||||||
| Capital Expenditure | (1,026) | (232) | (725) | (311) | (7) | (1) | (1) | (34) | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | (648) | 0 | (410) | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 29 | 100 | 50 | 0 | 0 |
| Other Investing Activities | 2 | (232) | 234 | 5 | (90) | (89) | (60) | (25) | 0 |
| Investing Cash Flow | (1,024) | (464) | (491) | (306) | (68) | (638) | (11) | (469) | 0 |
| Financing Activities | |||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (1,456) | (497) | 109 | (157) | 0 | 25 | (25) | (75) | (1) |
| Financing Cash Flow | (1,456) | (497) | 109 | (157) | 0 | 25 | (25) | (75) | (1) |
| Cash Position | |||||||||
| Net Change in Cash | (1,801) | 1,254 | 669 | 341 | (21) | 2 | (1) | (614) | (1) |
| Cash at Beginning | 2,183 | 929 | 260 | 602 | 0 | 336 | 337 | 1,161 | 1,162 |
| Cash at End | 382 | 2,183 | 929 | 943 | (21) | 338 | 336 | 547 | 1,161 |
| Free Cash Flow | (347) | 1,564 | 62 | 493 | 40 | (12) | (67) | (34) | 0 |
| Key Metrics | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 1,629 | 1,641 | 1,626 | 1,647 | 2,053 | 2,062 | 2,061 | 2,053 | 1,914 | 1,629 | 1,625 | 1,609 | 1,602 | 1,569 | 1,565 | 1,577 | 1,614 | 1,590 | 1,586 | 1,586 | 1,525 | 947 | 932 | 929 | 921 | 912 | 1,647.8 | 0 | 924 | 916 | 1,922 | 0 | 1,049 | 1,070 | 2,182 | 0 | 0 | 1,061 | 2,108 | 0 | 0 | 2,532 | 1,530 | 1,267 | 0 | 0 | 1,920 | 0 | 0 | 840 | 918 | 899 |
| Gross Profit | 0 | 0 | 0 | 0 | 2,053 | 2,062 | 2,061 | 2,053 | 80 | 1,022 | 1,012 | 995 | 984 | 961 | 949 | 948 | 959 | 948 | 938 | 929 | 917 | 587 | 566 | 557 | 556 | 544 | 937.0 | 0 | 548 | 529 | 1,120 | 0 | 619 | 626 | 1,247 | 0 | 0 | 607 | 1,188 | 0 | 0 | 1,339 | 504 | 450 | 0 | 0 | 761 | 0 | 0 | 353 | 327 | 356 |
| Operating Income | (68) | 40 | 36 | 81 | 338 | 327 | 350 | 316 | 231 | 262 | 256 | 264 | 219 | 152 | 140 | 155 | 188 | 138 | 133 | 116 | 46 | 8 | 2 | (205) | 503 | (499) | 63 | (132) | (43) | (26) | 136 | (132) | 82 | 159 | (209) | (1) | (3) | (174) | (847) | (2) | (6) | (100) | 4 | (58) | (4) | (3) | (260) | (2) | (7) | (51) | (93) | (60) |
| Net Income | (158) | (336) | (226) | (60) | 3,323 | 1 | (13) | 122 | 66 | 85 | 51 | 112 | 14 | (21) | (24) | (78) | (56) | (166) | (62) | (138) | (163) | (207) | (181) | (205) | (48) | (163) | (275) | (132) | (182) | (170) | (134) | (132) | 44 | (120) | (33) | (181) | (1,114) | (174) | (202) | (647) | (744) | (507) | (201) | (168) | (638) | (171) | (188) | (77) | (458) | (171) | (63) | (147) |
| EPS (Diluted) | -0.44 | – | – | – | 9.27 | 0.00 | -0.04 | 0.35 | 0.26 | 0.35 | 0.21 | 0.47 | 0.06 | -0.09 | -0.10 | -0.33 | -0.24 | -0.77 | -0.29 | -0.66 | -0.17 | -0.22 | -0.11 | -0.12 | -0.03 | -0.10 | -0.17 | -0.08 | -0.11 | -0.10 | -0.08 | -0.08 | 0.03 | -0.08 | -0.02 | -0.12 | -0.74 | -0.12 | -0.14 | -0.43 | -0.87 | -0.59 | -0.23 | -0.20 | -0.76 | -0.25 | -0.27 | -0.11 | -0.67 | -0.25 | -0.09 | -0.22 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 380 | 2,181 | 927 | 940 | 442 | 639 | 836 | 630 | 672 | 18 | 547 | 1,161 | ||||||||||||||||||||||||||||||||||||||||
| Total Assets | 17,653 | 18,475 | 16,968 | 16,789 | 8,296 | 8,429 | 8,842 | 9,000 | 9,150 | 3,774 | 7,568 | 7,790 | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10,621 | 10,831 | 10,815 | 10,601 | 6,264 | 6,424 | 6,460 | 6,346 | 6,433 | 9,399 | 5,149 | 5,379 | ||||||||||||||||||||||||||||||||||||||||
| Stockholders' Equity | (1,772) | (413) | (88) | 139 | 15 | 221 | 491 | 822 | 855 | 3,774 | (14) | 31 | ||||||||||||||||||||||||||||||||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 679 | 1,796 | 787 | 804 | 47 | (11) | (66) | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (1,026) | (232) | (725) | (311) | (7) | (1) | (1) | (34) | 0 | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (347) | 1,564 | 62 | 493 | 40 | (12) | (67) | (34) | 0 | |||||||||||||||||||||||||||||||||||||||||||