1. United States of America Stocks

  2. •

    Consumer Cyclical

  3. •

    Specialty Retail
Wayfair Inc.

Wayfair Inc.

W
Wayfair Inc.US flagNew York Stock Exchange
89.31
USD
-2.17
- -
11.79BMarket Cap

Income Statement (USD)

APIChatGPT
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
12/31/2012
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
601
916
1,319
2,250
3,380
4,721
6,779
9,127
14,145
13,708
12,218
12,003
11,851
12,457
+ Sales & Services Revenue
601
916
1,319
2,250
3,380
4,721
6,779
9,127
14,145
13,708
12,218
12,003
11,851
12,457
- Cost of Revenue
456
692
1,008
1,709
2,573
3,602
5,192
6,980
10,033
9,813
8,802
8,336
8,277
8,692
+ Cost of Goods & Services
456
692
1,008
1,709
2,573
3,602
5,192
6,980
10,033
9,813
8,802
8,336
8,277
8,692
Gross Profit
145
224
311
541
808
1,119
1,587
2,147
4,112
3,895
3,416
3,667
3,574
3,765
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
167
240
459
622
1,004
1,354
2,060
3,077
3,752
3,977
4,730
4,401
3,919
3,672
+ Selling, General & Admin
141
204
403
541
876
1,185
1,800
2,720
3,242
3,393
4,098
3,844
3,449
3,201
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
26
36
56
81
128
170
260
357
510
584
632
557
470
471
Operating Income (Loss)
-21
-16
-148
-81
-196
-235
-473
-930
360
-82
-1,314
-734
-345
93
- Non-Operating (Income) Loss
- -
-1
- -
-4
-2
9
29
52
155
48
5
-5
137
397
+ Interest Expense, Net
- -
- -
- -
- -
- -
- -
29
55
146
32
27
17
29
119
+ Interest Expense
- -
- -
- -
- -
- -
- -
29
55
146
32
27
17
29
119
- Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Op (Income) Loss
- -
-1
- -
-4
-2
9
- -
-3
9
16
-22
-22
108
278
Pretax Income
-21
-15
-148
-77
-194
-244
-502
-982
205
-130
-1,319
-729
-482
-304
- Income Tax Expense (Benefit)
- -
- -
- -
- -
1
- -
2
3
20
1
12
9
10
9
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
-21
-16
-148
-77
-194
-245
-504
-985
185
-131
-1,331
-738
-492
-313
- Net Extraordinary Losses (Gains)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Discontinued Operations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) Incl. MI
-21
-16
-148
-77
-194
-245
-504
-985
185
-131
-1,331
-738
-492
-313
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
-21
-16
-148
-77
-194
-245
-504
-985
185
-131
-1,331
-738
-492
-313
- Preferred Dividends
12
25
2
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
-33
-41
-150
-77
-194
-245
-504
-985
185
-131
-1,331
-738
-492
-313
EBIT
-21
-16
-148
-81
-196
-235
-473
-930
360
-82
-1,314
-734
-345
93
EBITDA
-12
-3
-126
-49
-141
-148
-350
-738
646
240
-943
-317
42
398
EBITDA Margin (%)
-2.01
-0.32
-9.54
-2.17
-4.16
-3.14
-5.16
-8.09
4.57
1.75
-7.72
-2.64
0.35
3.19
EBITA
-21
-16
-148
-81
-196
-235
-473
-930
360
-82
-1,314
-734
-345
93
Gross Margin (%)
24.15
24.48
23.59
24.03
23.9
23.7
23.41
23.52
29.07
28.41
27.96
30.55
30.16
30.22
Operating Margin (%)
-3.56
-1.75
-11.2
-3.62
-5.8
-4.99
-6.98
-10.19
2.55
-0.6
-10.75
-6.12
-2.91
0.75
Profit Margin (%)
-3.5
-1.7
-11.23
-3.44
-5.75
-5.18
-7.44
-10.79
1.31
-0.96
-10.89
-6.15
-4.15
-2.51
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
0.78
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
9
13
22
32
56
87
124
192
286
322
371
417
387
305
Basic Weighted Avg Shares
70
70
51
84
85
87
89
92
96
104
106
114
123
128
Basic EPS, GAAP
-0.47
-0.58
-2.97
-0.92
-2.29
-2.81
-5.63
-10.68
1.93
-1.26
-12.56
-6.47
-4
-2.45
Basic EPS from Cont Ops
-0.3
-0.22
-2.92
-0.92
-2.29
-2.81
-5.63
-10.68
1.93
-1.26
-12.56
-6.47
-4
-2.45
Diluted Weighted Avg Shares
70
70
51
84
85
87
89
92
99
104
106
114
123
128
Diluted EPS, GAAP
-0.47
-0.58
-2.97
-0.92
-2.29
-2.81
-5.63
-10.68
1.86
-1.26
-12.56
-6.47
-4
-2.45
Diluted EPS from Cont Ops
-0.3
-0.22
-2.92
-0.92
-2.29
-2.81
-5.63
-10.68
1.86
-1.26
-12.56
-6.47
-4
-2.45

Balance Sheet (USD)

APIChatGPT
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
12/31/2012
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
140
163
487
492
477
817
1,256
1,377
3,046
3,012
1,933
1,855
1,877
2,001
+ Cash, Cash Equivalents & STI
101
115
416
386
349
620
964
987
2,592
2,399
1,278
1,351
1,372
1,542
+ Cash & Cash Equivalents
78
65
356
334
280
559
849
583
2,130
1,706
1,050
1,322
1,316
1,476
+ ST Investments
23
50
60
52
69
61
114
404
462
693
228
29
56
66
+ Accounts & Notes Receiv
16
8
19
35
54
81
100
148
172
296
341
234
290
240
+ Accounts Receivable, Net
16
8
6
10
19
38
51
100
110
226
272
140
155
132
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
- -
13
25
35
43
50
48
62
70
69
94
135
108
+ Inventories
8
15
20
20
19
28
46
62
52
69
90
75
76
71
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
- -
- -
- -
- -
- -
- -
- -
- -
- -
69
90
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
8
15
20
20
19
28
46
62
52
- -
- -
75
76
71
+ Other ST Assets
16
25
32
52
56
88
146
180
230
248
224
195
139
148
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
23
33
69
202
285
397
635
1,576
1,524
1,558
1,647
1,619
1,582
1,439
+ Property, Plant & Equip, Net
18
22
61
112
239
361
607
1,388
1,492
1,523
1,613
1,568
1,528
1,378
+ Property, Plant & Equip
39
52
104
176
350
545
897
1,844
2,195
2,490
2,841
3,051
3,228
3,142
- Accumulated Depreciation
20
30
43
64
110
184
290
456
703
967
1,228
1,483
1,700
1,764
+ LT Investments & Receivables
- -
- -
- -
80
31
22
7
156
- -
8
11
14
15
20
+ LT Investments
- -
- -
- -
80
31
22
7
156
- -
8
11
14
15
20
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
5
11
8
10
14
14
21
32
32
27
23
37
39
41
+ Total Intangible Assets
4
9
6
4
4
3
3
19
17
16
15
14
13
11
+ Goodwill
3
5
4
2
2
2
2
- -
- -
- -
- -
- -
- -
- -
+ Other Intangible Assets
1
4
3
2
2
1
- -
18
17
16
15
14
13
11
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
1
2
2
6
10
11
19
13
15
11
8
23
26
30
Total Assets
164
196
556
695
762
1,213
1,891
2,953
4,570
4,570
3,580
3,474
3,459
3,440
+ Payables & Accruals
75
114
175
303
425
541
821
1,101
1,458
1,488
1,481
1,521
1,520
1,455
+ Accounts Payable
67
102
148
271
379
440
650
908
1,157
1,166
1,204
1,234
1,246
1,202
+ Accrued Taxes
- -
- -
- -
6
16
36
50
62
105
61
62
65
70
75
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
9
12
27
27
30
65
121
131
196
261
215
222
204
178
+ ST Debt
- -
- -
- -
- -
- -
- -
- -
91
97
110
125
250
410
229
+ ST Borrowings
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
117
236
39
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
91
97
110
125
133
174
190
+ Other ST Liabilities
23
31
58
94
132
199
318
419
611
619
466
412
440
445
+ Deferred Revenue
12
13
27
51
66
94
148
168
293
299
214
195
212
265
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
10
18
31
43
66
104
170
252
318
320
252
217
228
180
Total Current Liabilities
98
145
233
397
557
740
1,139
1,612
2,166
2,217
2,072
2,183
2,370
2,129
+ LT Debt
- -
- -
4
27
69
453
982
2,279
3,529
3,944
4,030
3,954
3,811
4,068
+ LT Borrowings
- -
- -
- -
- -
- -
333
739
1,456
2,659
3,052
3,137
3,092
2,882
3,233
+ LT Finance Leases
- -
- -
4
27
69
120
243
823
870
892
893
862
929
835
+ Other LT Liabilities
- -
1
13
28
56
69
100
7
67
28
28
44
33
25
+ Accrued Liabilities
- -
- -
13
25
55
60
100
- -
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
- -
1
1
3
1
9
1
7
67
28
28
44
33
25
Total Noncurrent Liabilities
- -
1
17
55
125
522
1,082
2,286
3,596
3,972
4,058
3,998
3,844
4,093
Total Liabilities
99
146
250
452
682
1,262
2,222
3,897
5,762
6,189
6,130
6,181
6,214
6,222
+ Preferred Equity and Hybrid Capital
216
241
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
- -
- -
364
378
409
537
754
1,123
699
337
737
1,316
1,751
2,073
+ Common Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Additional Paid in Capital
- -
- -
364
378
409
537
754
1,123
699
337
737
1,316
1,751
2,073
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
-151
-191
-58
-136
-330
-583
-1,083
-2,065
-1,886
-1,949
-3,280
-4,018
-4,510
-4,823
+ Other Equity
- -
- -
- -
- -
- -
-2
-2
-1
-5
-7
-7
-5
4
-32
Equity Before Minority Interest
65
50
306
243
79
-48
-331
-944
-1,192
-1,619
-2,550
-2,707
-2,755
-2,782
+ Minority/Non Controlling Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
65
50
306
243
79
-48
-331
-944
-1,192
-1,619
-2,550
-2,707
-2,755
-2,782
Total Liabilities & Equity
164
196
556
695
762
1,213
1,891
2,953
4,570
4,570
3,580
3,474
3,459
3,440
Shares Outstanding
83
83
83
84
86
88
91
94
100
105
109
118
125
130
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
4
27
69
120
243
914
967
1,002
1,018
995
1,103
1,025
Net Debt
-78
-65
-356
-334
-280
-226
-111
873
529
1,346
2,087
1,887
1,802
1,796
Net Debt to Equity
-119.77
-130.56
-116.47
-137.78
-352.51
467.74
33.43
-92.51
-44.38
-83.14
-81.84
-69.71
-65.41
-64.56
Tangible Common Equity Ratio
-97.25
-106.97
54.47
34.57
9.92
-4.25
-17.65
-32.82
-26.55
-35.9
-71.95
-78.64
-80.33
-81.45
Current Ratio
1.43
1.12
2.09
1.24
0.86
1.1
1.1
0.85
1.41
1.36
0.93
0.85
0.79
0.94
Cash Conversion Cycle
- -
-33.37
-36.88
-39.19
-41.87
-36.86
-33.2
-34.83
-32.83
-36.4
-38.29
-43.59
-46.8
-44.14

Cash Flow Statement (USD)

APIChatGPT
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
12/31/2012
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
-21
-16
-148
-77
-194
-245
-504
-985
185
-131
-1,331
-738
-492
-313
+ Depreciation & Amortization
9
13
22
32
56
87
124
192
286
322
371
417
387
305
+ Non-Cash Items
- -
- -
61
31
50
75
150
287
423
369
505
524
411
591
+ Stock-Based Compensation
- -
- -
61
31
49
68
128
227
276
344
513
605
395
335
+ Deferred Income Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Asset Impairment Charge
- -
- -
- -
- -
- -
- -
- -
- -
- -
12
39
14
37
23
+ Other Non-Cash Adj
- -
- -
1
- -
- -
7
23
60
147
13
-47
-95
-21
233
+ Chg in Non-Cash Work Cap
16
37
69
149
152
116
315
309
523
-150
-219
146
11
-49
+ (Inc) Dec in Accts Receiv
-8
8
2
-4
-9
-18
-13
-49
-15
-118
-48
132
-35
29
+ (Inc) Dec in Inventories
-2
-7
-5
- -
1
-9
-18
-15
10
-17
-21
16
-2
6
+ (Inc) Dec in Prepaid Assets
-2
-9
-20
-30
-16
-39
-65
-32
-61
-28
27
16
10
11
+ Inc (Dec) in Accts Payable
26
41
60
136
126
104
386
393
532
13
-177
-18
38
-95
+ Inc (Dec) in Other
3
4
33
47
50
79
26
12
57
- -
- -
- -
- -
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
4
34
4
135
63
34
85
-197
1,417
410
-674
349
317
534
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-15
-16
-46
-62
-128
-147
-222
-401
-335
-280
-458
-351
-234
-205
+ Acq of Fixed Prod Assets
-8
-7
-32
-45
-97
-100
-159
-272
-186
-101
-186
-148
-73
-70
+ Acq of Intangible Assets
-7
-9
-14
-18
-31
-46
-63
-129
-149
-179
-272
-203
-161
-135
+ Cash (Repurchase) of Equity
1
- -
254
- -
- -
- -
- -
- -
-380
-300
-75
- -
- -
- -
+ Increase in Capital Stock
1
- -
283
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Decrease in Capital Stock
- -
- -
-29
- -
- -
- -
- -
- -
-380
-300
-75
- -
- -
- -
+ Net Change in LT Investment
-8
-27
-10
-74
32
17
-38
-439
99
-240
459
197
-28
-14
+ Dec in LT Investment
58
66
125
134
120
71
61
115
580
749
889
233
39
101
+ Inc in LT Investment
-66
-93
-135
-207
-88
-55
-99
-554
-481
-989
-430
-36
-67
-115
+ Net Cash From Acq & Div
- -
-4
- -
3
2
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash from Divestitures
- -
- -
- -
3
2
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
- -
-4
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
- -
- -
1
-5
-1
- -
- -
-15
- -
5
- -
2
- -
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-23
-47
-55
-138
-96
-130
-260
-855
-236
-515
1
-152
-262
-219
+ Dividends Paid
- -
- -
-40
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Debt
- -
- -
- -
- -
- -
420
562
935
988
- -
171
678
669
1,226
+ Cash From Debt
- -
- -
- -
- -
- -
420
562
935
2,228
- -
678
678
786
1,383
+ Repayments of Debt
- -
- -
- -
- -
- -
- -
- -
- -
-1,240
- -
-507
- -
-117
-157
+ Other Financing Activities
44
- -
127
-19
-21
-45
-95
-148
-255
-3
-80
-601
-738
-1,355
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
45
- -
341
-19
-21
375
467
787
353
-303
16
77
-69
-129
Effect of Foreign Exchange Rates
- -
- -
1
- -
- -
1
-2
-2
13
-16
1
2
8
-30
Net Changes in Cash
26
-13
290
-21
-54
278
292
-265
1,534
-408
-657
274
-14
186
EBITDA
-12
-3
-126
-49
-141
-148
-350
-738
646
240
-943
-317
42
398
EBITDA Margin (%)
-2.01
-0.32
-9.54
-2.17
-4.16
-3.14
-5.16
-8.09
4.57
1.75
-7.72
-2.64
0.35
3.19
Free Cash Flow
-11
19
-42
73
-65
-113
-137
-598
1,082
130
-1,132
-2
83
329
Net Cash Paid for Acquisitions
- -
4
- -
-3
-2
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow to Firm
- -
- -
- -
- -
- -
- -
- -
- -
1,214
- -
- -
- -
- -
- -
Free Cash Flow to Equity
- -
28
-271
90
-34
354
488
466
2,219
309
-689
879
913
1,690
Free Cash Flow per Basic Share
-0.16
0.26
-0.83
0.87
-0.77
-1.3
-1.53
-6.49
11.29
1.25
-10.68
-0.02
0.67
2.57
Price/Free Cash Flow
- -
- -
20.06
20.21
15.6
38.68
26.27
40.84
12.8
28.63
-16.14
10.05
9.89
17.39
Cash Flow to Net Income
-0.19
-2.22
-0.03
-1.74
-0.32
-0.14
-0.17
0.2
7.66
-3.13
0.51
-0.47
-0.64
-1.71
Capital Expenditures
-15
-16
-46
-62
-128
-147
-222
-401
-335
-280
-458
-351
-234
-205