1. United States of America Stocks

  2. •

    Energy

  3. •

    Oil & Gas Midstream
Delek Logistics Partners, LP

Delek Logistics Partners, LP

DKL
Delek Logistics Partners, LPUS flagNew York Stock Exchange
53.02
USD
-0.79
- -
2.82BMarket Cap

Income Statement (USD)

MCPAPIChat
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Sales/Revenue/Turnover
744
1,023
907
841
590
448
538
658
584
563
701
1,036
1,020
941
1,013
+ Sales & Services Revenue
744
1,023
907
841
590
448
538
658
584
563
701
1,036
1,020
941
1,013
- Cost of Revenue
726
1,010
861
752
501
358
435
511
435
359
487
790
741
702
802
+ Cost of Goods & Services
726
1,010
861
752
501
358
435
511
435
359
487
790
741
702
802
Gross Profit
18
12
46
90
89
90
103
147
149
205
214
247
280
239
212
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
6
10
8
11
11
13
15
21
24
25
24
37
26
36
30
+ Selling, General & Admin
6
10
8
11
11
10
12
17
21
23
21
34
25
36
29
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
- -
- -
- -
- -
- -
2
3
4
3
2
2
3
1
- -
1
Operating Income (Loss)
12
3
39
79
77
78
88
126
126
180
190
210
254
203
182
- Non-Operating (Income) Loss
2
3
5
9
11
15
19
35
28
20
25
50
126
60
5
+ Interest Expense, Net
2
3
5
9
11
14
24
41
47
43
50
82
143
103
67
+ Interest Expense
2
3
5
9
11
14
24
41
47
43
50
82
143
151
179
- Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
48
113
+ Other Non-Op (Income) Loss
- -
- -
- -
- -
1
1
-5
-6
-19
-23
-25
-32
-17
-44
-62
Pretax Income
10
- -
34
70
66
63
69
91
98
159
165
159
127
143
177
- Income Tax Expense (Benefit)
5
-14
1
- -
- -
- -
- -
1
1
- -
- -
- -
1
- -
- -
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
4
14
33
70
66
63
69
90
97
159
165
159
126
143
176
- Net Extraordinary Losses (Gains)
4
5
-14
-2
-1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Discontinued Operations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
4
5
-14
-2
-1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) Incl. MI
- -
8
48
72
67
63
69
90
97
159
165
159
126
143
176
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
- -
8
48
72
67
63
69
90
97
159
165
159
126
143
176
- Preferred Dividends
- -
- -
1
2
5
12
18
26
33
19
- -
- -
- -
1
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
- -
8
47
70
62
51
51
65
64
141
165
159
126
142
176
EBIT
12
3
39
79
77
78
88
126
126
180
190
210
254
203
182
EBITDA
18
14
53
94
97
98
110
158
160
223
240
280
353
303
307
EBITDA Margin (%)
2.37
1.36
5.8
11.17
16.46
21.97
20.46
23.99
27.35
39.53
34.3
27
34.63
32.26
30.34
EBITA
12
3
39
79
77
78
88
126
126
180
190
210
254
203
182
Gross Margin (%)
2.43
1.21
5.12
10.64
15.05
20.13
19.16
22.3
25.6
36.34
30.57
23.8
27.41
25.36
20.89
Operating Margin (%)
1.55
0.25
4.29
9.38
13.12
17.33
16.39
19.12
21.54
31.91
27.17
20.23
24.87
21.56
17.95
Profit Margin (%)
- -
0.82
5.27
8.56
11.34
14.02
12.9
13.71
16.57
28.27
23.52
15.35
12.37
15.17
17.41
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
4.86
5.36
5.78
4.73
2.5
2.81
7.09
3.36
4.67
3.72
3.93
4.13
4.31
4.45
Depreciation Expense
6
11
14
15
20
21
22
32
34
43
50
70
100
101
126
Basic Weighted Avg Shares
24
24
24
24
24
24
24
24
24
34
43
43
44
47
54
Basic EPS, GAAP
- -
0.34
1.95
2.88
2.55
2.08
2.09
2.65
2.61
4.18
3.79
3.66
2.9
2.99
3.3
Basic EPS from Cont Ops
0.17
0.58
1.39
2.9
2.73
2.59
2.85
3.7
3.96
4.74
3.79
3.66
2.9
3.01
3.3
Diluted Weighted Avg Shares
24
24
24
24
24
24
24
24
24
34
43
44
44
47
54
Diluted EPS, GAAP
- -
0.34
1.94
2.87
2.53
2.08
2.09
2.65
2.61
4.18
3.79
3.66
2.89
2.99
3.3
Diluted EPS from Cont Ops
0.17
0.58
1.38
2.88
2.72
2.58
2.85
3.7
3.96
4.74
3.79
3.66
2.89
3.01
3.3

Balance Sheet (USD)

MCPAPIChat
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Total Current Assets
48
66
48
41
47
32
50
33
34
29
23
65
76
146
401
+ Cash, Cash Equivalents & STI
- -
23
1
2
- -
- -
5
5
6
4
4
8
4
5
11
+ Cash & Cash Equivalents
- -
23
1
2
- -
- -
5
5
6
4
4
8
4
5
11
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
28
28
29
28
35
22
24
22
13
22
15
53
70
111
368
+ Accounts Receivable, Net
23
28
29
28
35
19
23
22
13
22
15
53
70
88
331
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
6
- -
- -
- -
- -
3
1
- -
- -
- -
- -
- -
- -
23
36
+ Inventories
19
14
18
10
10
9
21
5
13
3
2
1
2
5
18
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
19
14
18
10
10
9
21
5
13
3
2
1
2
5
18
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
1
- -
- -
1
2
1
1
1
2
- -
1
2
1
24
4
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
151
218
254
290
328
384
393
592
711
927
912
1,614
1,566
1,896
2,378
+ Property, Plant & Equip, Net
134
191
225
255
254
251
255
313
299
489
470
949
955
1,082
1,463
+ Property, Plant & Equip
145
216
264
308
326
342
367
453
465
716
737
1,265
1,340
1,393
1,867
- Accumulated Depreciation
11
25
40
53
72
91
112
140
166
227
266
317
384
311
404
+ LT Investments & Receivables
- -
- -
- -
- -
41
101
106
105
247
254
250
257
241
317
340
+ LT Investments
- -
- -
- -
- -
41
101
106
105
247
254
250
257
241
317
340
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
18
27
29
36
34
31
32
175
165
184
192
408
369
497
575
+ Total Intangible Assets
18
23
24
28
28
27
28
150
159
172
166
392
355
294
383
+ Goodwill
7
10
12
12
12
12
12
12
12
12
12
27
12
12
12
+ Other Intangible Assets
10
12
12
17
15
14
16
138
147
160
154
365
343
281
370
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
- -
4
5
7
6
5
3
24
6
12
26
16
14
203
192
Total Assets
200
283
301
331
375
416
444
625
744
956
935
1,679
1,642
2,042
2,779
+ Payables & Accruals
34
40
38
27
19
20
31
37
34
20
90
83
54
83
345
+ Accounts Payable
26
32
28
19
11
11
19
22
21
7
73
63
26
41
293
+ Accrued Taxes
4
5
6
5
5
5
5
4
4
5
5
8
10
7
17
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
3
4
5
3
3
4
7
10
8
8
12
12
17
35
36
+ ST Debt
30
- -
- -
- -
- -
- -
- -
- -
1
9
7
23
37
5
11
+ ST Borrowings
30
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
15
30
- -
- -
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
1
9
7
8
7
5
11
+ Other ST Liabilities
- -
- -
2
3
2
1
1
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
- -
- -
2
3
2
1
1
- -
- -
- -
- -
- -
- -
- -
- -
Total Current Liabilities
64
40
40
30
21
21
32
37
35
28
97
106
91
89
356
+ LT Debt
- -
90
165
252
352
393
423
700
835
1,008
913
1,659
1,682
1,882
2,368
+ LT Borrowings
- -
90
165
252
352
393
423
700
833
992
899
1,647
1,674
1,875
2,344
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
2
15
14
12
8
7
24
+ Other LT Liabilities
28
13
10
9
14
16
18
22
25
29
29
25
31
35
48
+ Accrued Liabilities
19
- -
- -
- -
- -
- -
- -
- -
- -
1
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
9
13
9
9
14
16
18
22
25
28
29
25
31
35
48
Total Noncurrent Liabilities
28
103
174
261
366
408
441
723
860
1,036
942
1,684
1,714
1,917
2,417
Total Liabilities
92
143
214
292
386
429
473
759
896
1,065
1,039
1,790
1,804
2,006
2,773
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Common Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Additional Paid in Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Equity Before Minority Interest
108
140
87
40
-11
-13
-29
-135
-151
-108
-104
-111
-162
36
6
+ Minority/Non Controlling Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
108
140
87
40
-11
-13
-29
-135
-151
-108
-104
-111
-162
36
6
Total Liabilities & Equity
200
283
301
331
375
416
444
625
744
956
935
1,679
1,642
2,042
2,779
Shares Outstanding
24
24
24
24
24
24
24
24
24
43
43
44
44
51
54
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
4
24
21
20
15
12
35
Net Debt
30
67
164
250
352
393
418
696
828
988
895
1,654
1,700
1,870
2,334
Net Debt to Equity
28.1
47.53
187.93
628.16
-3,191.14
-2,954.99
-1,430.19
-516.16
-547.62
-912.32
-860.36
-1,493.76
-1,050.25
5,263.49
38,166.96
Tangible Common Equity Ratio
49.48
44.98
22.78
3.83
-11.13
-10.26
-13.8
-60.15
-52.92
-35.79
-35.12
-39.03
-40.18
-14.77
-15.71
Current Ratio
0.76
1.63
1.2
1.35
2.27
1.55
1.59
0.89
0.96
1.04
0.24
0.61
0.84
1.64
1.12
Cash Conversion Cycle
3.81
4.38
5.58
7.81
16.37
20.84
14.54
6.61
0.53
4.64
-18.05
-18.48
0.81
15.07
5.88

Cash Flow Statement (USD)

MCPAPIChat
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
+ Net Income
4
14
33
70
66
63
69
90
97
159
165
159
126
143
176
+ Depreciation & Amortization
6
11
14
15
20
21
22
32
34
43
50
70
100
101
126
+ Non-Cash Items
-4
-19
-1
-1
2
2
-1
4
-1
11
9
12
29
12
-23
+ Stock-Based Compensation
- -
- -
- -
- -
- -
1
1
1
- -
- -
- -
- -
- -
- -
- -
+ Deferred Income Taxes
-4
-19
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Asset Impairment Charge
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
15
- -
- -
+ Other Non-Cash Adj
- -
- -
-1
-1
2
2
-2
3
-1
10
9
12
14
12
-23
+ Chg in Non-Cash Work Cap
-16
11
-10
1
-20
15
1
27
1
-20
51
-49
-29
-49
-42
+ (Inc) Dec in Accts Receiv
-15
11
-10
3
-7
16
-4
1
8
-2
- -
-9
22
-7
-43
+ (Inc) Dec in Inventories
-11
5
-3
8
-1
2
-12
15
-8
11
- -
2
- -
-1
-5
+ (Inc) Dec in Prepaid Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
9
-4
7
-7
-14
4
11
-2
-5
-13
-2
19
-21
9
243
+ Inc (Dec) in Other
- -
- -
-4
-2
2
-7
5
12
5
-15
53
-61
-30
-50
-236
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
-10
17
37
85
68
101
91
153
130
193
275
192
225
206
237
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
- -
1
- -
- -
1
- -
- -
- -
- -
2
10
4
+ Disp of Fixed Prod Assets
- -
- -
- -
- -
1
- -
- -
1
- -
- -
- -
- -
2
10
4
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-7
-31
-26
-9
-20
-11
-21
-157
-9
-13
-24
-147
-100
-132
-280
+ Acq of Fixed Prod Assets
-7
-31
-26
-9
-20
-11
-18
-13
-9
-13
-23
-141
-96
-129
-268
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
-3
-144
- -
- -
-1
-6
-4
-3
-12
+ Cash (Repurchase) of Equity
- -
180
- -
- -
- -
- -
- -
- -
- -
- -
- -
3
- -
298
-10
+ Increase in Capital Stock
- -
180
- -
- -
- -
- -
- -
- -
- -
- -
- -
3
- -
298
- -
+ Decrease in Capital Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-10
+ Net Change in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Dec in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Acq & Div
- -
-23
-11
-23
-37
-62
-4
- -
-139
-12
-1
-626
- -
-267
-183
+ Cash from Divestitures
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
- -
-23
-11
-23
-37
-62
-4
- -
-139
-12
-1
-626
- -
-267
-183
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
- -
- -
- -
- -
- -
- -
-6
-71
1
-98
9
2
9
4
16
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-7
-54
-36
-32
-57
-73
-30
-228
-147
-123
-16
-770
-90
-385
-444
+ Dividends Paid
- -
-117
-129
-140
-115
-61
-68
-173
-82
-157
-162
-171
-180
-205
-238
+ Net Cash From Debt
3
119
150
174
200
82
-177
554
263
316
-579
761
41
183
471
+ Cash From Debt
395
704
413
1,000
793
630
802
1,470
1,129
1,199
1,082
2,051
432
2,387
1,998
+ Repayments of Debt
-392
-584
-263
-826
-593
-548
-980
-916
-866
-883
-1,661
-1,290
-391
-2,204
-1,526
+ Other Financing Activities
15
-122
-43
-87
-98
-49
189
-306
-163
-231
482
-11
-1
-96
-11
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
17
60
-23
-52
-13
-28
-57
75
18
-71
-259
582
-140
180
213
Effect of Foreign Exchange Rates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Changes in Cash
- -
23
-23
1
-2
- -
5
- -
1
-1
- -
4
-4
2
6
EBITDA
18
14
53
94
97
98
110
158
160
223
240
280
353
303
307
EBITDA Margin (%)
2.37
1.36
5.8
11.17
16.46
21.97
20.46
23.99
27.35
39.53
34.3
27
34.63
32.26
30.34
Free Cash Flow
-17
-14
11
76
48
89
70
-4
121
180
251
45
125
75
-43
Net Cash Paid for Acquisitions
- -
23
11
23
37
62
4
- -
139
12
1
626
- -
267
183
Free Cash Flow to Firm
-16
- -
15
85
- -
103
- -
37
168
223
301
128
267
225
136
Free Cash Flow to Equity
-15
106
160
248
244
159
-123
669
352
478
-327
812
172
269
444
Free Cash Flow per Basic Share
-0.72
-0.57
0.46
3.15
1.98
3.68
2.89
-0.17
4.97
5.35
5.78
1.05
2.87
1.57
-0.81
Price/Free Cash Flow
- -
11.52
12.29
9.16
9.88
6.21
6.9
2.3
5.6
5.21
6.21
5.81
5.78
5.93
4.62
Cash Flow to Net Income
- -
2.03
0.76
1.18
1.02
1.6
1.31
1.7
1.35
1.21
1.67
1.21
1.78
1.45
1.34
Capital Expenditures
-7
-31
-26
-9
-20
-11
-21
-157
-9
-13
-24
-147
-100
-132
-280