Evans Bancorp, Inc.

EVBN

EVBNEvans Bancorp, Inc. US flag

New York Stock Exchange Arca

39.53

USD

+2.64

- -

220.08MMarket Cap

Income Statement (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Sales/Revenue/Turnover	37	38	41	41	41	46	44	52	61	70	76	92	92	94	69
+ Sales & Services Revenue	37	38	41	41	41	46	44	52	61	70	76	92	92	94	69
- Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Selling, General & Admin	17	18	20	20	21	24	26	29	33	35	35	41	41	40	33
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	-17	-18	-20	-20	-21	-24	-26	-29	-33	-35	-35	-41	-41	-40	-33
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Non-Operating (Income) Loss	-7	-9	-12	-10	-9	-12	-10	-16	-19	-22	-13	-32	-30	-35	-14
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-7	-9	-12	-10	-9	-12	-10	-16	-19	-22	-13	-32	-30	-35	-14
Pretax Income	7	9	12	10	9	12	10	16	19	22	13	32	30	35	14
- Income Tax Expense (Benefit)	2	3	4	2	1	4	2	5	2	5	2	8	7	10	2
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	5	6	8	8	8	8	8	10	16	17	11	24	22	25	12
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	5	6	8	8	8	8	8	10	16	17	11	24	22	25	12
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	5	6	8	8	8	8	8	10	16	17	11	24	22	25	12
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	5	6	8	8	8	8	8	10	16	17	11	24	22	25	12
EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA	2	2	2	2	2	2	2	2	2	2	1	1	2	2	1
EBITDA Margin (%)	5	5.2	5.23	4.93	3.8	3.32	3.5	3.38	2.97	2.93	1.58	1.38	1.79	1.66	1.79
EBITA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	13.04	15.91	20.03	19.4	19.79	17.23	18.64	20.08	26.66	24.3	14.77	26.24	24.28	26.05	17.27
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	0.38	0.4	0.68	0.26	0.65	0.72	0.76	0.8	0.91	1.03	1.11	1.19	1.28	1.32	- -
Depreciation Expense	2	2	2	2	2	2	2	2	2	2	1	1	2	2	1
Basic Weighted Avg Shares	4	4	4	4	4	4	4	5	5	5	5	5	5	5	- -
Basic EPS, GAAP	1.34	1.49	1.95	1.87	1.95	1.84	1.92	2.19	3.37	3.45	2.08	4.39	4.12	4.49	- -
Basic EPS from Cont Ops	1.34	1.49	1.95	1.87	1.95	1.84	1.92	2.19	3.37	3.45	2.08	4.39	4.12	4.49	- -
Diluted Weighted Avg Shares	4	4	4	4	4	4	4	5	5	5	5	6	6	5	- -
Diluted EPS, GAAP	1.34	1.49	1.95	1.85	1.92	1.82	1.9	2.16	3.32	3.45	2.08	4.37	4.04	4.48	- -
Diluted EPS from Cont Ops	1.34	1.49	1.95	1.85	1.92	1.82	1.9	2.16	3.32	3.45	2.08	4.37	4.04	4.48	- -

Balance Sheet (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Total Current Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	14	115	183	142	106	120	108	165	172	167	260	551	387	299	209
+ Cash & Cash Equivalents	14	15	90	42	11	23	13	21	40	39	98	245	23	23	43
+ ST Investments	- -	100	92	100	96	97	95	144	132	128	162	306	364	276	166
+ Accounts & Notes Receiv	- -	3	2	2	2	3	6	12	9	9	14	- -	- -	- -	- -
+ Accounts Receivable, Net	- -	3	2	2	2	3	4	7	8	7	13	- -	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	2	5	2	2	1	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	-14	-117	-185	-144	-109	-122	-115	-177	-181	-175	-274	-551	-387	-299	-209
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip, Net	11	10	11	11	10	11	11	11	10	17	25	23	21	19	18
+ Property, Plant & Equip	23	24	26	25	25	27	28	29	30	38	45	33	33	32	32
- Accumulated Depreciation	12	13	14	14	15	16	17	18	19	21	20	10	12	13	14
+ LT Investments & Receivables	93	104	96	102	97	99	98	151	135	132	167	309	371	278	263
+ LT Investments	93	104	96	102	97	99	98	151	135	132	167	309	371	278	263
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	-104	-114	-107	-113	-107	-110	-109	-161	-146	-149	-191	-332	-393	-297	-281
+ Total Intangible Assets	9	9	9	9	9	9	9	9	14	13	15	14	14	2	2
+ Goodwill	8	8	8	8	8	8	8	9	13	11	13	13	13	2	2
+ Other Intangible Assets	1	1	1	1	1	1	1	1	1	3	2	2	1	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	-113	-123	-116	-122	-116	-118	-118	-171	-159	-162	-206	-346	-407	-299	-283
Total Assets	672	741	810	833	847	939	1,101	1,296	1,388	1,460	2,044	2,211	2,179	2,109	2,187
+ Payables & Accruals	- -	4	3	5	3	3	4	6	6	8	7	- -	- -	- -	- -
+ Accounts Payable	- -	4	3	5	3	3	4	4	6	6	7	- -	- -	- -	- -
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	- -	- -
+ ST Debt	14	3	10	9	14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Borrowings	14	3	10	9	14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	-14	-7	-13	-14	-17	-3	-4	-6	-6	-8	-7	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	-14	-7	-13	-14	-17	-3	-4	-6	-6	-8	-7	- -	- -	- -	- -
Total Current Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Debt	33	30	20	11	25	21	40	100	21	25	81	69	229	180	115
+ LT Borrowings	33	30	20	11	25	21	40	100	21	21	76	64	224	176	111
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	6	5	5	4	4
+ Other LT Liabilities	-33	-30	-20	-11	-25	-21	-40	-100	-21	-25	-81	-69	-229	-180	-115
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	9	10	7	8	8	8	7	8	8	9	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	-33	-39	-30	-18	-33	-29	-48	-107	-29	-34	-91	-69	-229	-180	-115
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Liabilities	608	672	735	753	761	848	1,004	1,177	1,257	1,312	1,875	2,027	2,025	1,930	2,004
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	43	43	44	45	45	45	47	62	64	66	79	82	84	86	86
+ Common Stock	2	2	2	2	2	2	2	2	2	2	3	3	3	3	3
+ Additional Paid in Capital	41	41	42	43	43	43	44	59	61	63	76	79	81	83	83
- Treasury Stock	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	4	4	2
+ Retained Earnings	21	25	31	37	43	48	53	60	73	85	91	108	123	139	143
+ Other Equity	- -	- -	- -	-1	-2	-2	-2	-3	-5	-3	-1	-6	-49	-42	-44
Equity Before Minority Interest	63	69	75	81	86	91	97	118	132	148	169	184	154	178	183
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	63	69	75	81	86	91	97	118	132	148	169	184	154	178	183
Total Liabilities & Equity	672	741	810	833	847	939	1,101	1,296	1,388	1,460	2,044	2,211	2,179	2,109	2,187
Shares Outstanding	4	4	4	4	4	4	4	5	5	5	5	5	5	5	6
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	6	5	5	4	4
Net Debt	33	19	-60	-22	28	-1	26	78	-19	-18	-22	-181	201	153	69
Net Debt to Equity	52.77	27.04	-80.38	-26.79	32.44	-1.41	27.33	66.12	-14.12	-11.81	-13.05	-98.39	130.54	85.76	37.44
Tangible Common Equity Ratio	8.12	8.17	8.23	8.73	9.21	8.88	8.04	8.49	8.59	9.35	7.59	7.72	6.47	8.37	8.29
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

+ Net Income	5	6	8	8	8	8	8	10	16	17	11	24	22	25	12
+ Depreciation & Amortization	2	2	2	2	2	2	2	2	2	2	1	1	2	2	1
+ Non-Cash Items	- -	2	3	4	2	2	3	6	8	- -	3	1	4	-15	2
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	1	1	1
+ Deferred Income Taxes	-1	- -	1	- -	-1	1	-2	- -	4	-1	-4	1	- -	-1	-2
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	1	2	3	4	3	- -	4	5	4	- -	6	-1	3	-15	2
+ Chg in Non-Cash Work Cap	3	1	-1	-1	-1	-3	-1	-5	-1	2	-8	-6	-2	5	-18
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Other	3	1	-1	-1	-1	-3	-1	-5	-1	2	-8	-6	-2	5	-18
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	10	11	13	13	11	8	12	13	25	21	8	21	26	16	-3
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-3	-1	-2	-1	-1	-2	-1	- -	-1	-5	-6	-1	-1	-1	- -
+ Acq of Fixed Prod Assets	-3	-1	-2	-1	-1	-2	-1	- -	-1	-5	-6	-1	-1	-1	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	14	- -	- -	- -	-1	- -	- -	15	1	1	1	1	-3	1	1
+ Increase in Capital Stock	14	- -	- -	- -	1	1	1	15	1	1	1	1	1	1	1
+ Decrease in Capital Stock	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	-4	- -	- -
+ Net Change in LT Investment	-15	-11	8	-10	4	-3	-3	-59	15	4	-12	-153	-129	103	12
+ Dec in LT Investment	75	23	44	18	22	27	26	14	67	57	85	43	22	104	19
+ Inc in LT Investment	-90	-34	-36	-28	-18	-31	-29	-73	-52	-54	-97	-196	-151	-1	-7
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	-5	- -	-6	-1	- -	34	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	-5	- -	-6	-1	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-38	-59	-3	-68	-48	-77	-168	-126	-91	-69	-189	132	-107	-48	-63
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-55	-70	3	-80	-45	-82	-173	-187	-83	-70	-213	-23	-237	89	-51
+ Dividends Paid	-1	-2	-3	-1	-3	-3	-3	-4	-4	-5	-6	-7	-7	-7	-7
+ Net Cash From Debt	-11	-10	- -	-9	-9	10	- -	- -	-84	-1	4	-1	-13	-13	34
+ Cash From Debt	- -	- -	- -	- -	- -	10	- -	- -	- -	- -	21	- -	- -	- -	40
+ Repayments of Debt	-11	-10	- -	-9	-9	- -	- -	- -	-84	-1	-16	-1	-13	-13	-6
+ Other Financing Activities	45	72	63	28	15	79	155	170	164	52	265	156	11	-85	46
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	46	61	61	18	3	86	152	181	76	48	264	149	-12	-105	73
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	1	1	76	-49	-31	12	-10	8	19	-1	59	147	-222	- -	19
EBITDA	2	2	2	2	2	2	2	2	2	2	1	1	2	2	1
EBITDA Margin (%)	5	5.2	5.23	4.93	3.8	3.32	3.5	3.38	2.97	2.93	1.58	1.38	1.79	1.66	1.79
Free Cash Flow	7	10	11	12	10	6	10	13	24	16	2	19	25	15	-3
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	5	- -	6	1	- -	-34	- -
Free Cash Flow to Firm	7	10	11	12	10	6	10	13	24	16	2	19	25	15	-3
Free Cash Flow to Equity	-4	- -	11	3	1	16	10	13	-60	16	6	19	13	2	31
Free Cash Flow per Basic Share	1.89	2.46	2.54	2.77	2.48	1.46	2.35	2.72	4.95	3.33	0.36	3.55	4.67	2.78	- -
Price/Free Cash Flow	2.69	2.82	3.08	4.34	6.5	8.31	8.16	11.48	4.91	6.36	9.47	9.19	6.97	10.22	- -
Cash Flow to Net Income	1.99	1.77	1.55	1.67	1.35	1.03	1.4	1.29	1.54	1.24	0.69	0.85	1.18	0.64	-0.23
Capital Expenditures	-3	-1	-2	-1	-1	-2	-1	- -	-1	-5	-6	-1	-1	-1	- -