Sonoco Products Company

SON

SONSonoco Products Company US flag

New York Stock Exchange

48.50

USD

-0.67

- -

4.80BMarket Cap

Income Statement (USD)

API Chat

	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
Sales/Revenue/Turnover	4,499	4,814	4,862	5,017	4,964	4,783	5,037	5,391	5,374	5,237	5,590	5,859	5,441	5,305	7,519
+ Sales & Services Revenue	4,499	4,814	4,862	5,017	4,964	4,783	5,037	5,391	5,374	5,237	5,590	5,859	5,441	5,305	7,519
- Cost of Revenue	3,742	3,974	4,000	4,109	4,035	3,837	4,078	4,350	4,316	4,191	4,529	4,634	4,239	4,166	5,944
+ Cost of Goods & Services	3,742	3,974	4,000	4,109	4,035	3,837	4,078	4,350	4,316	4,191	4,529	4,634	4,239	4,166	5,944
Gross Profit	757	840	862	908	929	946	959	1,041	1,058	1,046	1,062	1,225	1,203	1,139	1,574
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	397	464	487	507	496	503	508	563	531	528	558	610	645	724	862
+ Selling, General & Admin	397	464	487	507	496	503	508	563	531	528	558	610	645	724	862
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	359	376	374	401	433	443	451	478	527	518	504	616	558	415	712
- Non-Operating (Income) Loss	75	93	82	75	105	2	136	99	146	262	665	156	69	352	-53
+ Interest Expense, Net	38	60	57	52	55	52	53	58	62	72	59	96	125	145	213
+ Interest Expense	42	64	60	55	57	54	57	63	67	75	64	101	135	173	233
- Interest Income	4	4	3	3	2	3	4	5	5	3	5	5	10	28	21
+ Other Non-Op (Income) Loss	37	33	25	23	51	-50	84	41	85	190	605	59	-56	207	-266
Pretax Income	284	283	293	326	328	441	315	379	381	256	-161	460	489	63	765
- Income Tax Expense (Benefit)	78	100	94	109	88	165	147	75	93	53	-67	96	120	6	184
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	218	195	211	227	251	288	177	315	293	207	-83	378	380	68	591
- Net Extraordinary Losses (Gains)	1	- -	3	2	1	3	4	2	2	- -	6	-87	-94	-96	-412
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	89	96	96	412
+ Extraord. & Accounting Changes	1	- -	3	2	1	3	4	2	2	- -	6	-176	-191	-193	-824
Income (Loss) Incl. MI	217	195	209	225	250	285	173	312	291	208	-88	466	474	164	1,003
- Minority Interest	-1	- -	-1	-1	- -	-1	-2	-1	-1	- -	-3	-1	-1	- -	- -
Net Income, GAAP	218	195	210	226	250	286	175	314	292	207	-85	466	475	164	1,003
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	218	195	210	226	250	286	175	314	292	207	-85	466	475	164	1,003
EBIT	359	376	374	401	433	443	451	478	527	518	504	616	558	415	712
EBITDA	539	576	572	600	646	648	668	714	766	779	749	925	899	790	1,232
EBITDA Margin (%)	11.98	11.97	11.77	11.95	13.02	13.56	13.27	13.24	14.26	14.88	13.4	15.78	16.52	14.9	16.38
EBITA	359	376	374	401	433	443	451	478	527	518	504	616	558	415	712
Gross Margin (%)	16.82	17.44	17.72	18.1	18.72	19.78	19.03	19.31	19.68	19.98	19	20.91	22.1	21.47	20.94
Operating Margin (%)	7.99	7.81	7.7	7.99	8.73	9.27	8.95	8.86	9.81	9.89	9.01	10.51	10.26	7.83	9.47
Profit Margin (%)	4.83	4.06	4.32	4.5	5.04	5.99	3.48	5.82	5.43	3.96	-1.53	7.96	8.73	3.09	13.34
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	1.15	1.19	1.22	1.28	1.37	1.48	1.54	1.62	1.7	1.72	1.83	1.92	2.02	2.07	2.11
Depreciation Expense	180	200	198	199	213	205	218	236	239	261	245	309	341	375	519
Basic Weighted Avg Shares	100	101	103	101	101	99	99	100	100	100	97	98	98	98	99
Basic EPS, GAAP	2.17	1.94	2.05	2.25	2.48	2.89	1.76	3.14	2.91	2.07	-0.88	4.78	4.85	1.67	10.17
Basic EPS from Cont Ops	2.18	1.94	2.06	2.25	2.48	2.9	1.78	3.15	2.92	2.06	-0.85	3.88	3.88	0.69	5.99
Diluted Weighted Avg Shares	102	103	103	103	102	102	101	101	101	101	100	99	99	99	100
Diluted EPS, GAAP	2.13	1.9	2.03	2.19	2.44	2.81	1.74	3.1	2.88	2.05	-0.86	4.72	4.8	1.65	10.07
Diluted EPS from Cont Ops	2.13	1.91	2.04	2.2	2.45	2.83	1.76	3.12	2.89	2.05	-0.83	3.83	3.84	0.68	5.94

Balance Sheet (USD)

API Chat

	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
Total Current Assets	1,312	1,500	1,380	1,374	1,307	1,349	1,564	1,519	1,521	1,831	1,659	2,361	2,050	3,179	2,646
+ Cash, Cash Equivalents & STI	176	373	218	161	182	257	255	120	145	565	171	227	139	431	378
+ Cash & Cash Equivalents	176	373	218	161	182	257	255	120	145	565	171	227	139	431	378
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	650	656	653	692	675	669	790	849	812	762	852	962	744	1,083	1,022
+ Accounts Receivable, Net	607	620	614	654	628	625	725	737	698	659	756	863	686	908	843
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	43	36	39	39	47	44	65	112	114	104	96	99	58	176	179
+ Inventories	395	383	410	420	385	373	474	494	504	451	562	1,096	604	1,016	1,121
+ Raw Materials	237	224	253	269	246	245	278	320	332	284	362	642	365	522	589
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	135	161
+ Finished Goods	158	159	157	151	140	127	196	174	172	167	200	454	238	359	370
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	91	87	100	100	65	50	45	56	60	53	74	76	564	648	125
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	2,681	2,676	2,595	2,820	2,706	2,574	2,994	3,064	3,605	3,447	3,415	4,692	5,142	9,329	8,516
+ Property, Plant & Equip, Net	974	995	982	1,108	1,071	1,019	1,128	1,192	1,543	1,498	1,524	1,991	1,896	3,026	3,105
+ Property, Plant & Equip	3,127	3,256	3,365	3,524	3,477	3,314	3,605	3,783	4,194	4,305	4,348	4,847	4,480	5,653	5,982
- Accumulated Depreciation	2,153	2,261	2,384	2,416	2,406	2,296	2,477	2,591	2,651	2,807	2,825	2,856	2,583	2,627	2,877
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	1,707	1,681	1,613	1,712	1,635	1,556	1,866	1,872	2,062	1,949	1,891	2,700	3,245	6,303	5,411
+ Total Intangible Assets	1,409	1,387	1,343	1,459	1,386	1,317	1,573	1,661	1,818	1,711	1,603	2,417	2,025	5,112	5,195
+ Goodwill	1,105	1,111	1,099	1,178	1,140	1,092	1,242	1,309	1,429	1,389	1,325	1,675	1,298	2,526	2,512
+ Other Intangible Assets	305	277	244	281	245	225	331	352	388	322	278	742	727	2,587	2,683
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	298	294	270	253	250	239	293	211	245	238	288	283	1,221	1,190	216
Total Assets	3,993	4,176	3,975	4,194	4,014	3,923	4,558	4,583	5,126	5,277	5,073	7,053	7,192	12,508	11,162
+ Payables & Accruals	790	771	847	860	809	771	841	887	916	1,056	1,114	1,241	878	1,742	1,991
+ Accounts Payable	437	427	497	517	508	478	548	556	538	537	721	819	538	1,130	1,084
+ Accrued Taxes	6	6	9	9	7	19	9	9	11	7	12	17	11	7	129
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	348	338	341	334	294	274	283	323	367	511	381	406	329	604	778
+ ST Debt	54	274	35	52	113	32	159	195	488	456	412	502	39	2,055	538
+ ST Borrowings	54	274	35	52	113	32	159	195	488	456	412	502	39	2,055	538
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	248	242	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	248	242	- -
Total Current Liabilities	844	1,044	882	912	923	803	1,000	1,083	1,404	1,512	1,526	1,744	1,165	4,038	2,529
+ LT Debt	1,233	1,099	946	1,201	1,015	1,021	1,288	1,190	1,447	1,506	1,433	2,971	3,191	5,244	4,052
+ LT Borrowings	1,233	1,099	946	1,201	1,015	1,021	1,288	1,190	1,193	1,244	1,199	2,720	2,998	4,985	3,789
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	254	262	234	251	193	259	263
+ Other LT Liabilities	491	529	440	577	543	545	540	539	459	349	265	265	404	939	950
+ Accrued Liabilities	16	16	128	91	73	60	74	64	76	86	70	107	94	583	557
+ Pension Liabilities	420	462	264	444	433	447	355	374	305	172	158	120	143	181	178
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	54	52	49	42	37	38	110	100	78	91	36	38	168	175	215
Total Noncurrent Liabilities	1,724	1,629	1,387	1,778	1,558	1,566	1,828	1,728	1,906	1,855	1,698	3,236	3,595	6,183	5,002
Total Liabilities	2,567	2,673	2,268	2,690	2,481	2,368	2,828	2,811	3,311	3,367	3,224	4,980	4,760	10,222	7,531
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	435	453	464	404	412	328	337	312	318	321	127	148	166	190	199
+ Common Stock	7	7	7	7	7	7	7	7	7	7	7	7	7	7	7
+ Additional Paid in Capital	427	445	457	397	404	321	330	305	311	314	120	141	159	183	192
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	1,437	1,512	1,597	1,693	1,804	1,943	2,036	2,188	2,302	2,335	2,070	2,348	2,624	2,584	3,378
+ Other Equity	-460	-476	-370	-609	-703	-738	-666	-741	-817	-757	-359	-430	-366	-503	37
Equity Before Minority Interest	1,412	1,489	1,691	1,488	1,513	1,532	1,707	1,759	1,803	1,900	1,837	2,066	2,424	2,272	3,614
+ Minority/Non Controlling Interest	14	14	15	16	20	22	23	13	13	11	12	7	7	15	18
Total Equity	1,425	1,503	1,706	1,504	1,533	1,555	1,730	1,772	1,816	1,911	1,850	2,073	2,432	2,286	3,632
Total Liabilities & Equity	3,993	4,176	3,975	4,194	4,014	3,923	4,558	4,583	5,126	5,277	5,073	7,053	7,192	12,508	11,162
Shares Outstanding	100	101	102	101	101	99	99	100	100	100	97	98	98	98	99
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	254	262	234	251	193	259	263
Net Debt	1,111	1,000	764	1,092	946	796	1,192	1,265	1,536	1,135	1,440	2,995	2,898	6,609	3,949
Net Debt to Equity	77.95	66.52	44.78	72.61	61.71	51.17	68.92	71.36	84.6	59.43	77.84	144.48	119.17	289.08	108.72
Tangible Common Equity Ratio	0.62	4.16	13.79	1.64	5.61	9.11	5.26	3.8	-0.06	5.59	7.11	-7.42	7.88	-38.21	-26.2
Current Ratio	1.55	1.44	1.56	1.51	1.42	1.68	1.56	1.4	1.08	1.21	1.09	1.35	1.76	0.79	1.05
Cash Conversion Cycle	40.22	42.48	40.62	38.05	36.79	36.84	42.03	44	44.79	41.45	37.5	61.29	59.03	59.28	41.28

Cash Flow Statement (USD)

API Chat

	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
+ Net Income	218	195	211	227	251	288	177	315	293	207	-83	467	476	164	1,003
+ Depreciation & Amortization	180	200	198	199	213	205	218	236	239	261	245	309	341	375	519
+ Non-Cash Items	-66	5	75	36	11	-67	-18	26	-131	143	312	5	-79	122	-982
+ Stock-Based Compensation	12	9	11	17	9	19	13	11	14	11	23	31	28	30	18
+ Deferred Income Taxes	17	23	47	43	- -	5	-21	-9	17	1	-159	-10	-12	-56	-23
+ Asset Impairment Charge	13	8	8	8	24	7	20	6	25	100	-4	21	26	17	13
+ Other Non-Cash Adj	-108	-35	9	-32	-23	-99	-31	19	-187	31	453	-38	-121	131	-990
+ Chg in Non-Cash Work Cap	-87	3	54	-44	-22	-27	-29	13	25	94	-176	-272	145	173	149
+ (Inc) Dec in Accts Receiv	-52	1	- -	-36	-15	-45	-44	38	60	18	-150	-2	25	18	98
+ (Inc) Dec in Inventories	3	17	-33	6	-3	-12	-16	-6	3	12	-130	-353	343	-13	-81
+ (Inc) Dec in Prepaid Assets	-3	1	-2	-13	-7	5	- -	-5	4	5	-13	34	1	-19	42
+ Inc (Dec) in Accts Payable	-19	-27	86	17	11	16	60	-4	-42	9	130	33	-177	112	38
+ Inc (Dec) in Other	-16	11	2	-18	-7	8	-29	-10	- -	51	-13	18	-47	75	51
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	245	404	538	418	453	399	348	590	426	706	299	509	883	834	690
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-173	-215	-172	-177	-192	-187	-189	-193	-196	-194	-256	-329	-363	-393	-344
+ Acq of Fixed Prod Assets	-173	-215	-172	-177	-192	-187	-189	-193	-196	-194	-256	-329	-363	-393	-344
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	-28	6	-11	-82	-7	-107	-6	-15	-10	-8	-218	-5	-11	-9	-11
+ Increase in Capital Stock	21	10	16	5	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	-49	-4	-27	-88	-8	-107	-6	-15	-10	-8	-218	-5	-11	-9	-11
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34	- -
+ Net Cash From Acq & Div	-567	- -	-8	-338	-20	-88	-382	-277	-298	54	70	-1,422	-337	-3,703	2,493
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	2	- -	- -	103	92	5	36	91	2,493
+ Cash for Acq of Subs	-567	-1	-8	-338	-20	-89	-384	-277	-298	-49	-22	-1,427	-373	-3,794	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	32	11	8	33	272	6	26	15	14	20	10	80	16	47
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-729	-183	-169	-507	-180	-3	-565	-444	-479	-126	-166	-1,741	-619	-4,106	2,196
+ Dividends Paid	-115	-120	-125	-129	-138	-146	-153	-161	-170	-173	-179	-187	-197	-203	-208
+ Net Cash From Debt	661	-39	-236	245	-115	-65	231	-54	137	236	-456	1,868	-150	3,910	-2,764
+ Cash From Debt	678	8	58	295	68	241	449	227	277	1,122	172	2,153	963	4,061	67
+ Repayments of Debt	-17	-47	-294	-50	-183	-306	-217	-281	-140	-886	-628	-286	-1,113	-152	-2,831
+ Other Financing Activities	-10	126	-142	5	3	3	132	-43	120	-218	339	-382	6	-29	-4
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	507	-27	-515	39	-256	-316	203	-274	77	-163	-514	1,294	-352	3,668	-2,987
Effect of Foreign Exchange Rates	-6	4	-9	-6	5	-5	11	-7	1	3	-13	-5	13	-106	36
Net Changes in Cash	24	193	-146	-50	17	80	-13	-128	24	416	-381	62	-88	397	-101
EBITDA	539	576	572	600	646	648	668	714	766	779	749	925	899	790	1,232
EBITDA Margin (%)	11.98	11.97	11.77	11.95	13.02	13.56	13.27	13.24	14.26	14.88	13.4	15.78	16.52	14.9	16.38
Free Cash Flow	72	189	366	241	261	212	159	397	230	511	43	180	520	441	346
Net Cash Paid for Acquisitions	567	- -	8	338	20	88	382	277	298	-54	-70	1,422	337	3,703	-2,493
Free Cash Flow to Firm	102	230	406	278	302	246	190	448	280	571	- -	260	622	598	523
Free Cash Flow to Equity	744	150	129	486	146	147	391	343	367	747	-413	2,048	369	4,350	-2,418
Free Cash Flow per Basic Share	0.72	1.87	3.56	2.39	2.58	2.14	1.6	3.98	2.29	5.09	0.44	1.85	5.31	4.48	3.51
Price/Free Cash Flow	8.04	4.93	6.06	7.58	6.49	9.16	9.98	6.86	10.04	6.66	10.4	7.15	4.43	3.95	4.2
Cash Flow to Net Income	1.13	2.07	2.56	1.85	1.81	1.39	1.99	1.88	1.46	3.4	-3.49	1.09	1.86	5.09	0.69
Capital Expenditures	-173	-215	-172	-177	-192	-187	-189	-193	-196	-194	-256	-329	-363	-393	-344