1. United States of America Stocks

  2. •

    Technology

  3. •

    Information Technology Services
Unisys Corporation

Unisys Corporation

USY1.DE
Unisys CorporationDE flagDeutsche Börse
10.34
EUR
- -
- -
700.57MMarket Cap

Income Statement (USD)

APIChat
2009 Y
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
Sales/Revenue/Turnover
4,386
4,020
3,854
3,706
3,456
3,356
3,015
2,821
2,742
2,251
2,223
2,026
2,054
1,980
2,015
+ Sales & Services Revenue
4,386
4,020
3,854
3,706
3,456
3,356
3,015
2,821
2,742
2,251
2,223
2,026
2,054
1,980
2,015
- Cost of Revenue
3,273
2,948
2,867
2,733
2,608
2,579
2,474
2,203
2,194
1,667
1,689
1,543
1,482
1,450
1,464
+ Cost of Goods & Services
3,273
2,948
2,867
2,733
2,608
2,579
2,474
2,203
2,194
1,667
1,689
1,543
1,482
1,450
1,464
Gross Profit
1,113
1,072
987
974
848
778
541
617
548
584
534
483
572
530
551
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
783
696
662
654
629
623
596
488
451
372
409
425
447
510
481
+ Selling, General & Admin
681
617
586
573
559
554
520
441
412
340
365
369
390
453
450
+ Research & Development
102
79
76
82
70
69
76
47
39
32
31
27
28
24
24
+ Other Operating Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
13
29
29
32
7
Operating Income (Loss)
330
376
325
319
220
155
-55
129
97
212
125
58
125
20
70
- Non-Operating (Income) Loss
112
153
119
65
- -
9
4
109
169
141
186
330
586
82
418
+ Interest Expense, Net
95
102
63
28
10
9
12
27
53
64
62
29
35
32
31
+ Interest Expense
95
102
63
28
10
9
12
27
53
64
62
29
35
32
31
- Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Op (Income) Loss
17
51
56
38
-10
- -
-8
81
116
77
124
301
551
50
387
Pretax Income
218
223
206
254
219
146
-59
20
-72
71
-61
-272
-462
-63
-348
- Income Tax Expense (Benefit)
42
59
65
97
99
86
44
57
-6
46
28
45
-12
42
79
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
172
164
141
157
120
59
-103
-37
-67
25
-88
-317
-450
-105
-427
- Net Extraordinary Losses (Gains)
-13
-67
14
22
23
25
13
22
-3
-47
-67
-1,067
-3
2
7
+ Discontinued Operations
17
77
- -
- -
- -
- -
- -
- -
- -
54
75
1,068
- -
- -
- -
+ Extraord. & Accounting Changes
-30
-144
14
22
23
25
13
22
-3
-101
-142
-2,136
-3
2
7
Income (Loss) Incl. MI
186
231
127
134
97
34
-117
-59
-64
72
-21
750
-447
-107
-434
- Minority Interest
-4
-5
-7
-11
-12
-13
-7
-11
1
-3
-4
- -
1
-1
-4
Net Income, GAAP
189
236
134
146
108
47
-110
-48
-65
76
-17
751
-448
-106
-431
- Preferred Dividends
- -
- -
14
16
16
3
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
189
236
120
129
92
44
-110
-48
-65
76
-17
751
-448
-106
-431
EBIT
330
376
325
319
220
155
-55
129
97
212
125
58
125
20
70
EBITDA
682
626
457
436
326
265
69
233
200
309
209
153
298
203
209
EBITDA Margin (%)
15.56
15.58
11.85
11.76
9.42
7.91
2.3
8.26
7.29
13.74
9.4
7.56
14.52
10.27
10.38
EBITA
330
376
325
319
220
155
-55
129
97
212
125
58
125
20
70
Gross Margin (%)
25.38
26.66
25.61
26.27
24.55
23.17
17.94
21.89
19.98
25.96
24.02
23.84
27.84
26.75
27.35
Operating Margin (%)
7.52
9.35
8.42
8.61
6.35
4.62
-1.83
4.58
3.54
9.42
5.64
2.86
6.07
1
3.49
Profit Margin (%)
4.32
5.87
3.48
3.93
3.14
1.39
-3.64
-1.69
-2.38
3.35
-0.77
37.05
-21.83
-5.35
-21.37
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
0.28
0.37
0.37
0.08
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
352
251
132
117
106
110
124
104
103
97
84
95
173
184
139
Basic Weighted Avg Shares
39
43
43
44
44
49
50
50
50
51
56
63
66
- -
- -
Basic EPS, GAAP
4.82
5.55
2.79
2.95
2.1
0.89
-2.2
-0.95
-1.3
1.48
-0.31
11.93
-6.75
- -
- -
Basic EPS from Cont Ops
4.39
3.86
3.27
3.57
2.74
1.2
-2.07
-0.73
-1.32
0.49
-1.58
-5.04
-6.77
- -
- -
Diluted Weighted Avg Shares
40
43
49
51
44
50
50
50
50
73
56
63
66
- -
- -
Diluted EPS, GAAP
4.75
5.45
2.44
2.53
2.08
0.89
-2.2
-0.95
-1.3
1.03
-0.31
11.93
-6.75
- -
- -
Diluted EPS from Cont Ops
4.32
3.79
2.85
3.06
2.71
1.2
-2.07
-0.73
-1.32
0.34
-1.58
-5.04
-6.77
- -
- -

Balance Sheet (USD)

APIChat
2009 Y
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
Total Current Assets
1,773
1,875
1,603
1,512
1,541
1,317
1,112
1,027
1,390
1,301
1,221
1,506
1,133
930
971
+ Cash, Cash Equivalents & STI
648
828
715
656
640
494
365
371
734
605
539
898
553
392
388
+ Cash & Cash Equivalents
648
828
715
656
640
494
365
371
734
605
539
898
553
392
388
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
767
790
673
670
683
619
582
506
503
539
456
505
494
431
466
+ Accounts Receivable, Net
767
790
673
670
683
619
582
506
503
509
418
460
452
402
454
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
30
38
44
42
29
12
+ Inventories
100
89
65
50
55
47
44
29
26
27
16
13
8
15
15
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
43
44
27
21
22
24
23
15
12
13
10
- -
- -
- -
- -
+ Finished Goods
58
45
38
29
33
22
21
14
14
14
11
- -
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-4
13
8
15
15
+ Other ST Assets
258
168
151
137
163
157
121
122
126
130
210
89
79
92
102
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
1,184
1,146
1,009
908
969
1,031
1,018
994
1,153
1,156
1,283
1,202
1,286
1,135
994
+ Property, Plant & Equip, Net
226
220
191
176
175
169
154
145
142
121
187
190
149
118
100
+ Property, Plant & Equip
1,366
1,339
1,257
1,262
1,096
1,059
877
887
899
800
855
806
531
453
432
- Accumulated Depreciation
1,140
1,119
1,066
1,086
921
891
723
741
756
679
668
616
382
335
332
+ LT Investments & Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
958
926
818
732
794
863
865
849
1,010
1,035
1,095
1,012
1,137
1,017
895
+ Total Intangible Assets
350
342
322
316
318
328
316
316
319
340
297
302
526
505
496
+ Goodwill
198
198
192
192
189
184
177
179
181
178
110
109
315
287
287
+ Other Intangible Assets
152
144
130
124
129
144
138
137
138
162
187
194
211
218
209
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
608
584
495
415
477
535
549
533
691
695
798
710
611
512
398
Total Assets
2,957
3,021
2,612
2,420
2,510
2,349
2,130
2,022
2,542
2,458
2,504
2,708
2,420
2,066
1,965
+ Payables & Accruals
858
751
638
614
597
625
528
519
615
604
473
526
434
395
410
+ Accounts Payable
292
261
242
229
247
262
219
189
242
269
204
223
180
161
131
+ Accrued Taxes
- -
113
79
96
103
112
55
61
55
64
47
74
64
64
59
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
566
377
318
289
247
250
254
269
318
272
222
229
189
169
220
+ ST Debt
66
1
1
- -
- -
2
77
106
11
10
48
140
54
43
32
+ ST Borrowings
66
1
1
- -
- -
2
77
106
11
10
14
103
18
17
13
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
34
37
35
26
19
+ Other ST Liabilities
526
585
477
416
428
371
356
357
346
309
406
269
265
212
209
+ Deferred Revenue
439
556
448
390
402
348
335
337
328
294
246
257
253
201
199
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
87
29
29
27
25
23
21
19
18
15
160
12
12
12
10
Total Current Liabilities
1,450
1,337
1,116
1,030
1,025
998
961
982
972
923
927
935
752
650
651
+ LT Debt
846
823
359
210
210
222
234
194
634
643
622
590
557
525
517
+ LT Borrowings
846
823
359
210
210
222
234
194
634
643
566
527
511
496
491
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
56
62
46
30
26
+ Other LT Liabilities
1,932
1,795
2,448
2,769
1,939
2,581
2,314
2,493
2,263
2,191
2,183
1,495
1,174
868
936
+ Accrued Liabilities
149
149
120
123
123
120
123
118
159
157
147
138
151
122
104
+ Pension Liabilities
1,641
1,509
2,224
2,554
1,697
2,370
2,111
2,293
2,004
1,956
1,960
1,286
976
715
788
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
143
136
104
92
119
92
79
83
100
77
76
71
47
31
44
Total Noncurrent Liabilities
2,778
2,618
2,807
2,979
2,149
2,803
2,548
2,687
2,897
2,834
2,805
2,085
1,731
1,393
1,453
Total Liabilities
4,229
3,955
3,923
4,009
3,174
3,801
3,509
3,669
3,869
3,757
3,732
3,020
2,484
2,044
2,104
+ Preferred Equity and Hybrid Capital
- -
- -
250
250
250
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
4,197
4,208
4,218
4,224
4,228
4,489
4,501
4,516
4,527
4,540
4,644
4,658
4,712
4,732
4,751
+ Common Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1
1
1
1
1
+ Additional Paid in Capital
4,196
4,207
4,217
4,223
4,228
4,488
4,501
4,515
4,526
4,540
4,643
4,657
4,711
4,732
4,750
- Treasury Stock
45
46
48
49
62
100
100
100
103
105
110
114
152
156
156
+ Retained Earnings
-2,407
-2,171
-2,037
-1,891
-1,782
-1,736
-1,846
-1,893
-1,963
-1,694
-1,711
-960
-1,409
-1,515
-1,946
+ Other Equity
-3,014
-2,928
-3,701
-4,134
-3,333
-4,113
-3,945
-4,153
-3,816
-4,085
-4,089
-3,940
-3,264
-3,076
-2,800
Equity Before Minority Interest
-1,268
-937
-1,318
-1,600
-700
-1,460
-1,390
-1,631
-1,355
-1,344
-1,265
-357
-114
-15
-152
+ Minority/Non Controlling Interest
-3
4
7
12
37
8
11
-16
28
44
37
45
49
36
13
Total Equity
-1,272
-934
-1,311
-1,589
-664
-1,452
-1,379
-1,647
-1,326
-1,300
-1,228
-312
-64
22
-138
Total Liabilities & Equity
2,957
3,021
2,612
2,420
2,510
2,349
2,130
2,022
2,542
2,458
2,504
2,708
2,420
2,066
1,965
Shares Outstanding
42
43
43
44
44
50
50
50
50
51
62
63
67
68
68
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
90
100
82
56
45
Net Debt
264
-4
-355
-445
-430
-270
-55
-71
-89
48
41
-269
-24
121
116
Net Debt to Equity
-20.77
0.46
27.09
28.03
64.74
18.61
3.97
4.29
6.72
-3.68
-3.31
86.06
36.49
556.42
-84.18
Tangible Common Equity Ratio
-62.21
-47.61
-82.23
-102.42
-56.17
-88.11
-93.41
-115.06
-74.02
-77.42
-69.13
-25.54
-31.19
-30.93
-43.2
Current Ratio
1.22
1.4
1.44
1.47
1.5
1.32
1.16
1.05
1.43
1.41
1.32
1.61
1.51
1.43
1.49
Cash Conversion Cycle
41.3
48.06
46.8
42.23
45.61
41.86
43.78
42.34
35.87
32.05
29.36
31.97
33.76
38.87
45.02

Cash Flow Statement (USD)

APIChat
2009 Y
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
+ Net Income
176
164
141
157
120
59
-103
-37
-67
79
-13
751
-450
-105
-427
+ Depreciation & Amortization
352
251
132
117
106
110
124
104
103
97
84
95
173
184
139
+ Non-Cash Items
-50
53
124
8
22
-25
48
27
57
40
109
-1,513
461
28
389
+ Stock-Based Compensation
1
9
14
14
12
10
9
10
11
13
13
14
19
20
17
+ Deferred Income Taxes
-88
-34
- -
- -
- -
- -
- -
3
3
8
4
-13
-59
-8
24
+ Asset Impairment Charge
- -
10
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Cash Adj
37
68
108
-7
9
-35
39
15
42
19
91
-1,514
502
17
348
+ Chg in Non-Cash Work Cap
-81
-131
-80
-20
-60
-24
-64
124
74
-142
-55
-15
-52
-94
-27
+ (Inc) Dec in Accts Receiv
62
-32
92
-11
-64
-14
-12
87
6
-50
-8
-75
47
16
4
+ (Inc) Dec in Inventories
14
12
22
14
-6
6
-4
15
4
-6
6
3
6
-8
- -
+ (Inc) Dec in Prepaid Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
-71
56
-197
-81
2
14
-60
8
49
-62
-114
3
-149
-104
-21
+ Inc (Dec) in Other
-86
-168
3
58
8
-30
12
14
15
-24
61
53
44
2
-10
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
397
337
317
261
187
121
6
218
166
74
124
-681
132
13
74
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
19
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
19
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-104
-120
-94
-96
-112
-127
-112
-96
-90
-116
-111
-100
-82
-77
-46
+ Acq of Fixed Prod Assets
-46
-64
-42
-40
-47
-53
-50
-32
-26
-36
-38
-28
-27
-31
- -
+ Acq of Intangible Assets
-58
-56
-52
-56
-64
-74
-62
-63
-64
-81
-73
-72
-54
-46
-46
+ Cash (Repurchase) of Equity
- -
- -
- -
- -
-12
-36
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Increase in Capital Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Decrease in Capital Stock
- -
- -
- -
- -
-12
-36
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Change in LT Investment
1
1
3
1
-10
14
25
-34
25
-14
3
9
-20
-44
11
+ Dec in LT Investment
404
417
691
4,108
5,316
5,654
3,832
4,456
4,717
3,708
3,569
3,388
4,148
3,336
2,752
+ Inc in LT Investment
-403
-416
-688
-4,107
-5,326
-5,640
-3,806
-4,490
-4,692
-3,722
-3,566
-3,379
-4,168
-3,380
-2,740
+ Net Cash From Acq & Div
-2
117
-16
- -
- -
- -
- -
- -
- -
- -
- -
1,163
-239
- -
-1
+ Cash from Divestitures
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,163
- -
- -
- -
+ Cash for Acq of Subs
-2
117
-16
- -
- -
- -
- -
- -
- -
- -
- -
- -
-239
- -
-1
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
-167
-60
10
-32
-41
-82
-95
-52
-87
-74
-50
-31
-19
-10
-34
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-271
-62
-96
-127
-163
-195
-181
-182
-152
-185
-158
1,042
-360
-131
-70
+ Dividends Paid
- -
- -
-12
-16
-16
-4
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Debt
-30
-93
-556
-184
- -
- -
21
84
345
-2
-41
19
-102
-18
-17
+ Cash From Debt
- -
- -
- -
205
- -
- -
32
214
453
- -
30
497
2
- -
- -
+ Repayments of Debt
-30
-93
-556
-389
- -
- -
-10
-130
-108
-2
-71
-478
-103
-18
-17
+ Other Financing Activities
-16
1
248
-4
5
3
68
-101
-16
-2
3
-14
-4
-4
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
-46
-92
-319
-204
-23
-37
90
-17
330
-5
-38
5
-106
-22
-17
Effect of Foreign Exchange Rates
24
-3
-15
10
-18
-35
-48
-15
19
-24
- -
-11
-13
-18
7
Net Changes in Cash
79
184
-98
-70
2
-111
-86
19
344
-116
-72
366
-333
-140
-13
EBITDA
682
626
457
436
326
265
69
233
200
309
209
153
298
203
209
EBITDA Margin (%)
15.56
15.58
11.85
11.76
9.42
7.91
2.3
8.26
7.29
13.74
9.4
7.56
14.52
10.27
10.38
Free Cash Flow
293
217
223
165
76
-6
-106
122
76
-42
13
-781
51
-65
28
Net Cash Paid for Acquisitions
2
-117
16
- -
- -
- -
- -
- -
- -
- -
- -
-1,163
239
- -
1
Free Cash Flow to Firm
370
292
267
182
81
-2
- -
73
- -
-20
- -
- -
- -
- -
- -
Free Cash Flow to Equity
321
180
-44
21
124
-184
-22
269
486
55
45
-690
4
-36
57
Free Cash Flow per Basic Share
7.47
5.1
5.18
3.76
1.73
-0.11
-2.12
2.45
1.51
-0.83
0.23
-12.41
0.76
- -
- -
Price/Free Cash Flow
0.07
2.4
2.99
3.63
3.92
4.65
8.91
3.21
4.52
8.46
5.11
-2.13
6.46
- -
- -
Cash Flow to Net Income
2.1
1.43
2.37
1.79
1.73
2.6
-0.05
-4.57
-2.55
0.98
-7.2
-0.91
-0.3
-0.12
-0.17
Capital Expenditures
-104
-120
-94
-96
-112
-127
-112
-96
-90
-116
-111
-100
-82
-77
-46