bf/NYSE:SON_icon.jpeg

COM:SONOCO

Sonoco Products Company

  • Stock

Last Close

49.97

21/11 21:00

Market Cap

4.81B

Beta: -

Volume Today

759.27K

Avg: -

Preview

Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page

Subscribe NowHelp
Dec '13
Mar '14
Jun '14
Sep '14
Dec '14
Mar '15
Jun '15
Sep '15
Dec '15
Apr '16
Jul '16
Oct '16
Dec '16
Apr '17
Jul '17
Oct '17
Dec '17
Apr '18
Jul '18
Sep '18
Dec '18
Mar '19
Jun '19
Sep '19
Dec '19
Mar '20
Jun '20
Sep '20
Dec '20
Apr '21
Jul '21
Oct '21
Dec '21
Apr '22
Jul '22
Oct '22
Dec '22
Apr '23
Jul '23
Oct '23
Dec '23
Mar '24
Jun '24
Sep '24
net income
56.13M
-
52.23M
6.96%
61.61M
17.97%
71.73M
16.43%
54.52M
24.00%
87.83M
61.10%
64.63M
26.41%
43.99M
31.93%
56.31M
28.00%
60.19M
6.89%
56.72M
5.77%
65.98M
16.33%
105.00M
59.14%
54.33M
48.25%
43.66M
19.65%
73.41M
68.16%
6.05M
91.76%
74.92M
1,138.43%
89.64M
19.65%
72.82M
18.77%
77.35M
6.22%
73.77M
4.63%
81.29M
10.19%
92.28M
13.53%
45.33M
50.88%
80.24M
77.00%
54.99M
31.46%
83.30M
51.48%
-11.28M
113.55%
72.29M
740.72%
-334.24M
562.34%
111.56M
133.38%
67.68M
39.33%
115.61M
70.81%
131.77M
13.98%
122.50M
7.03%
97.10M
20.73%
148.26M
52.69%
114.75M
22.60%
131.06M
14.21%
81.24M
38.01%
65.18M
19.77%
90.81M
39.33%
51.45M
43.35%
depreciation and amortization
33.65M
-
47.18M
40.20%
41.63M
11.76%
42.73M
2.65%
34.13M
20.13%
51.88M
51.99%
67.38M
29.88%
73.87M
9.64%
64.92M
12.12%
53.57M
17.48%
55.75M
4.07%
56.52M
1.38%
48.06M
14.97%
49.01M
1.98%
101.22M
106.54%
52.37M
48.26%
46.39M
11.42%
58.07M
25.17%
56.52M
2.66%
66.49M
17.62%
80.84M
21.59%
58.61M
27.49%
-166.96M
384.84%
53.94M
132.31%
119.22M
121.03%
60.82M
48.98%
62.59M
2.91%
94.07M
50.30%
158.78M
68.78%
61.60M
61.20%
630.08M
922.88%
63.05M
89.99%
52.77M
16.30%
70.60M
33.79%
75.35M
6.73%
85.14M
13.00%
308.82M
262.71%
82.14M
73.40%
-7.48M
109.10%
9.97M
233.28%
91.60M
819.04%
90.56M
1.14%
89.49M
1.18%
90.65M
1.30%
deferred income tax
19.29M
-
4.05M
79.00%
3.56M
12.09%
12.80M
259.43%
21.70M
69.47%
7.54M
65.23%
-13.52M
279.19%
1.78M
113.17%
4.06M
127.98%
1.34M
66.98%
3.56M
165.90%
460K
87.09%
-118K
125.65%
463K
492.37%
-9.95M
2,249.03%
7.36M
173.98%
-18.43M
350.33%
-1.67M
90.94%
5.59M
435.23%
2.17M
61.20%
-15.52M
814.74%
-1.09M
92.96%
39.05M
3,675.55%
-5.58M
114.30%
-15.41M
176.05%
6.93M
144.98%
12.72M
83.47%
-9.64M
175.79%
-9.44M
2.07%
-6.93M
26.56%
-147.31M
2,024.75%
-10.34M
92.98%
5.75M
155.57%
4.61M
19.70%
8.04M
74.38%
-14.40M
279.04%
-8.13M
43.54%
1.59M
119.53%
-159K
110.01%
-15.88M
9,887.42%
2.24M
114.12%
-4.87M
317.17%
-6.73M
38.28%
11.60M
272.32%
stock based compensation
3.81M
-
5.56M
45.78%
3.69M
33.72%
2.54M
30.96%
5.31M
108.73%
3.88M
26.97%
475K
87.75%
430K
9.47%
4.47M
940.47%
4.84M
8.18%
4.83M
0.31%
4.61M
4.41%
5.01M
8.67%
3.03M
39.62%
2.66M
12.23%
3.35M
25.98%
4.46M
33.29%
3.05M
31.66%
3.07M
0.85%
3.32M
8.00%
1.29M
61.20%
4.56M
254.04%
4.31M
5.57%
2.93M
31.86%
2.53M
13.63%
597K
76.44%
1.34M
124.29%
4.62M
244.66%
4.06M
12.11%
6.37M
57.10%
4.83M
24.25%
6.19M
28.30%
5.22M
15.78%
10.69M
104.93%
8.38M
21.64%
6.39M
23.73%
5.86M
8.33%
7.57M
29.32%
7.64M
0.85%
5.91M
22.57%
6.66M
12.58%
-14.98M
-
change in working capital
48.88M
-
-58.60M
219.89%
-30.09M
48.66%
505K
101.68%
54.56M
10,703.37%
-71.79M
231.58%
11.23M
115.64%
-20.08M
278.82%
60.79M
402.73%
-70.36M
215.74%
6.03M
108.57%
-8.78M
245.54%
22.66M
358.17%
-5.07M
122.38%
-73.56M
1,350.79%
18.06M
124.55%
4.95M
72.59%
-11.38M
329.88%
-30.78M
170.52%
13.12M
142.63%
56.70M
332.12%
-36.68M
164.69%
-18.21M
50.35%
25.46M
239.79%
77.06M
202.68%
-58.13M
175.44%
58.72M
201.02%
-23.82M
140.56%
62.72M
363.34%
-15.84M
125.25%
-177.56M
1,021.16%
-54.29M
69.42%
-60.80M
11.99%
-167.08M
174.81%
-52.29M
68.70%
-54.89M
4.96%
-34.76M
36.68%
-67.87M
95.28%
72.11M
206.24%
100.87M
39.89%
106.77M
5.85%
1.92M
98.20%
-77.00M
4,101.92%
75.07M
197.50%
accounts receivables
78.17M
-
-68.14M
187.18%
-15.98M
76.54%
-18.73M
17.20%
50.53M
369.71%
-37.04M
173.30%
3.95M
110.68%
-37.71M
1,053.72%
55.40M
246.90%
-41.62M
175.14%
1.27M
103.04%
-28.83M
2,377.41%
24.52M
185.03%
-10.00M
140.80%
-45.14M
351.27%
-15.77M
65.06%
27.14M
272.07%
-19.35M
171.30%
-25.69M
32.77%
-13.15M
48.79%
96.38M
832.65%
-40.04M
141.54%
-6.16M
84.63%
12.62M
304.99%
93.19M
638.60%
-64.87M
169.61%
51.35M
179.16%
-28.59M
155.67%
59.95M
309.74%
-44.31M
173.90%
-60.62M
36.81%
-37.77M
37.69%
-7.06M
81.32%
-129.67M
1,737.73%
-44.39M
65.76%
30.84M
169.48%
140.75M
356.36%
-33.48M
123.79%
16.23M
148.47%
-67.09M
513.33%
109.28M
262.89%
-43.33M
139.66%
-59.16M
36.53%
102.50M
273.25%
inventory
-19.72M
-
-3.19M
83.85%
-7.48M
134.88%
11.68M
256.18%
6.40M
45.26%
-6.07M
194.84%
-11.95M
97.07%
6.04M
150.51%
9.41M
55.93%
-11.22M
219.15%
-4.78M
57.39%
4.71M
198.51%
-226K
104.80%
-9.75M
4,215.04%
-3.04M
68.80%
-2.17M
28.69%
-1.10M
49.22%
-17.81M
1,516.52%
1.07M
106.02%
7.80M
627.21%
2.79M
64.27%
-20.63M
839.99%
3.81M
118.45%
16.18M
325.17%
3.27M
79.77%
-12.19M
472.17%
-19.80M
62.49%
42.60M
315.19%
1.50M
96.47%
-36.68M
2,538.96%
-25.04M
31.73%
-33.34M
33.14%
-35.05M
5.13%
-116.17M
231.41%
-116.56M
0.34%
-54.88M
52.92%
-65.87M
20.03%
13.55M
120.57%
135.33M
898.80%
128.51M
5.04%
65.32M
49.17%
18.41M
71.82%
-3.04M
116.52%
-15.37M
405.29%
accounts payables
-9.31M
-
12.72M
236.60%
8.32M
34.63%
7.62M
8.36%
-3.02M
139.61%
4.09M
235.51%
10.82M
164.53%
11.67M
7.82%
-14.23M
221.97%
-17.21M
20.95%
9.54M
155.45%
15.35M
60.80%
-2.13M
113.87%
14.68M
790.04%
-2.80M
119.07%
17.44M
722.75%
-25.09M
243.92%
10.27M
140.91%
6.45M
37.19%
28.32M
339.17%
-49.42M
274.49%
14.76M
129.87%
-17.61M
219.25%
-4.34M
75.34%
-18.20M
319.26%
6.82M
137.47%
11.02M
61.64%
-2.14M
119.38%
5.78M
370.55%
51.04M
783.18%
70.02M
37.18%
42.14M
39.81%
9.24M
78.08%
60.36M
553.42%
87.96M
45.74%
-34.50M
139.22%
-86.59M
151.01%
-71.55M
17.37%
-59.16M
17.32%
5.00M
108.45%
-23.13M
562.49%
32.23M
-
-57.93M
279.73%
other working capital
-256K
-
4K
101.56%
-14.94M
373,550%
-66K
99.56%
650K
1,084.85%
-32.77M
5,142.31%
8.41M
125.65%
-76K
100.90%
10.21M
13,532.89%
-303K
102.97%
494K
-
-22.58M
-
18.56M
182.23%
4.01M
78.39%
15.51M
286.69%
-12.62M
181.34%
-9.85M
21.96%
6.95M
170.60%
9.22M
32.62%
1.74M
81.11%
1M
42.59%
-1.21M
220.60%
12.10M
1,103.40%
16.15M
33.43%
-35.70M
321.11%
-4.52M
87.34%
14.11M
412.30%
-161.91M
1,247.26%
-25.31M
84.37%
-27.93M
10.34%
18.40M
165.88%
20.70M
12.53%
3.64M
82.40%
-23.05M
732.44%
23.62M
202.48%
-20.29M
185.91%
34.45M
269.76%
-44.70M
229.76%
-47.02M
-
54.09M
215.03%
other non cash items
-45.02M
-
-4.95M
89.00%
-20.33M
310.64%
27.92M
237.32%
-19.70M
170.55%
-21.85M
10.94%
-17.44M
20.18%
45.06M
358.37%
-45.01M
199.90%
16.80M
137.33%
-7.22M
143.00%
43.83M
706.70%
-130.60M
397.94%
-34.36M
73.69%
-27.14M
21.00%
23.28M
185.76%
23.82M
2.35%
-3.23M
113.55%
7.43M
330.11%
42.35M
470.13%
-62.28M
247.06%
-6.85M
89.00%
8.29M
221.09%
29.71M
258.29%
-41.69M
240.34%
-2.75M
93.42%
2.97M
208.20%
59.92M
1,917.68%
11.29M
81.16%
21.22M
87.93%
-12.56M
159.21%
1.96M
115.59%
7.98M
307.50%
-33.37M
517.98%
12.16M
136.44%
-7.15M
158.84%
-181.90M
2,442.69%
-73.69M
59.49%
63.72M
186.48%
36.37M
42.93%
-22.48M
161.80%
189.69M
944.02%
221.63M
16.84%
-51.64M
123.30%
net cash provided by operating activities
116.74M
-
45.46M
61.06%
60.07M
32.12%
158.24M
163.43%
150.52M
4.88%
57.49M
61.81%
112.75M
96.13%
145.06M
28.65%
145.54M
0.33%
66.39M
54.39%
119.66M
80.25%
162.63M
35.91%
50.00M
69.25%
67.40M
34.79%
36.88M
45.27%
177.83M
382.13%
67.25M
62.18%
119.77M
78.09%
131.48M
9.78%
200.27M
52.31%
138.38M
30.90%
92.32M
33.29%
-52.24M
156.58%
198.74M
480.45%
187.03M
5.89%
87.71M
53.10%
193.33M
120.42%
208.45M
7.82%
216.12M
3.68%
138.72M
35.82%
-36.76M
126.50%
118.13M
421.32%
78.59M
33.47%
1.06M
98.65%
183.41M
17,202.36%
137.59M
24.98%
186.99M
35.91%
98.00M
47.59%
250.58M
155.69%
268.29M
7.07%
266.04M
0.84%
166.24M
37.52%
109.25M
34.28%
162.15M
48.41%
investments in property plant and equipment
-26.95M
-
-35.42M
31.40%
-46.88M
32.36%
-46.54M
0.73%
-40.48M
13.01%
-39.35M
2.79%
-45.46M
15.52%
-53.85M
18.46%
-60.95M
13.19%
-53.09M
12.90%
-50.52M
4.84%
-40.33M
20.18%
-42.67M
5.81%
-48.97M
14.77%
-47.87M
2.25%
-44.15M
7.78%
-42.65M
3.40%
-36.01M
15.57%
-46.68M
29.64%
-29.29M
37.26%
-56.31M
92.26%
-41.66M
26.01%
-59.11M
41.87%
-43.35M
26.66%
-37.20M
14.20%
-30.66M
17.56%
-40.91M
33.41%
-36.85M
9.91%
-75.24M
104.14%
-39.31M
47.74%
-53.21M
35.35%
-53.53M
0.60%
-96.80M
80.83%
-67.32M
30.45%
-76.80M
14.07%
-86.61M
12.78%
-88.42M
2.08%
-12.00M
86.43%
-77.84M
548.89%
-20.45M
73.73%
-27.86M
36.27%
-86.36M
209.92%
-93.24M
7.97%
-87.22M
6.45%
acquisitions net
-277K
-
22K
107.94%
-10.96M
49,936.36%
-4.66M
57.52%
-323.17M
6,837.91%
29.11M
109.01%
-15.70M
153.93%
-1.75M
88.86%
116K
106.64%
46K
60.34%
-863K
1,976.09%
-20.48M
2,272.54%
204.52M
1,098.87%
-221.42M
208.26%
3.93M
101.77%
-165.87M
4,322.73%
-367K
99.78%
148K
140.33%
-141.31M
95,576.35%
-9.69M
93.14%
-126.18M
1,202.19%
-455K
99.64%
151K
133.19%
-110.55M
73,314.57%
-187.37M
69.48%
-3.97M
97.88%
184K
104.63%
-45.48M
24,814.67%
105.91M
332.91%
-2.35M
102.22%
86.07M
3,757.93%
4.70M
94.54%
-19.05M
505.75%
-1.35B
6,977.72%
14.82M
101.10%
-3.94M
126.55%
-89.32M
2,169.78%
13.84M
115.49%
448K
96.76%
-296.05M
66,183.48%
-129.90M
56.12%
-452K
99.65%
78.92M
17,560.18%
-82.21M
204.17%
purchases of investments
-11.30M
-
-10M
-
10M
200%
sales maturities of investments
11.30M
-
9.07M
-
-9.07M
200%
other investing activites
-22K
-
4.66M
-
1.75M
-
-116K
106.64%
-46K
60.34%
-148K
-
-151K
-
-448K
-
-67.42M
14,949.55%
-4.62M
93.14%
5.18M
212.01%
371K
92.84%
-371K
200%
net cash used for investing activites
-27.23M
-
-35.42M
30.06%
-57.84M
63.32%
-46.54M
19.55%
-363.65M
681.40%
-10.25M
97.18%
-61.16M
496.90%
-53.85M
11.95%
-60.95M
13.19%
-53.09M
12.90%
-51.39M
3.22%
-60.80M
18.33%
161.85M
366.18%
-270.39M
267.07%
-43.94M
83.75%
-210.02M
377.92%
-43.01M
79.52%
-36.01M
16.29%
-187.99M
422.06%
-38.98M
79.27%
-182.49M
368.19%
-42.12M
76.92%
-59.11M
40.34%
-153.91M
160.37%
-224.57M
45.91%
-34.63M
84.58%
-40.73M
17.59%
-82.33M
102.16%
30.68M
137.26%
-41.67M
235.82%
32.86M
178.86%
-48.83M
248.61%
-115.85M
137.23%
-1.42B
1,122.18%
-61.98M
95.62%
-90.55M
46.10%
-177.73M
96.28%
1.84M
101.04%
-77.84M
4,323.60%
-383.92M
393.21%
-162.39M
57.70%
-86.81M
46.54%
-14.88M
82.86%
-168.87M
1,035.13%
debt repayment
-122.29M
-
-10.46M
91.45%
-12.95M
23.79%
-6.86M
47.06%
-19.36M
182.34%
-12.80M
33.86%
-10.77M
15.85%
-81.81M
659.43%
-77.51M
5.26%
-10.99M
85.82%
-237.82M
2,063.41%
-20.20M
91.51%
-26.50M
31.19%
-17.64M
33.45%
-16.82M
4.61%
-161.74M
861.35%
-21.12M
86.94%
-19.66M
6.91%
-73.90M
275.86%
-64.35M
12.93%
-123.35M
91.70%
-34.65M
71.91%
-46.37M
33.83%
-28.67M
38.18%
-29.89M
4.27%
-7.83M
73.79%
-512.14M
6,438.20%
-159.00M
68.95%
-207.09M
30.25%
-6.42M
96.90%
-106.45M
1,559.10%
-129.59M
21.74%
-135.38M
4.47%
-60.12M
55.59%
-8.97M
85.07%
-19.41M
116.31%
-214.96M
1,007.22%
-84.16M
60.85%
-12.15M
85.56%
-782.20M
6,338.41%
-234.40M
70.03%
-1.77M
99.24%
-69.47M
3,816.01%
-71.24M
2.55%
common stock issued
2.34M
-
1.87M
20.15%
641K
65.67%
-26K
104.06%
2.89M
11,219.23%
1.17M
59.70%
145K
87.55%
-3K
102.07%
17K
666.67%
559K
3,188.24%
73K
86.94%
26.85M
36,682.19%
6.67M
75.16%
214.09M
3,109.81%
57.96M
72.93%
267.73M
361.93%
31.55M
88.22%
41.08M
30.21%
73.50M
78.90%
1.28M
98.25%
160.87M
12,428.43%
65.17M
59.49%
185.69M
184.94%
41.49M
77.65%
134.30M
223.67%
-45.90M
134.18%
1.14B
2,576.05%
3.85M
99.66%
-246.53M
6,496.60%
18.26M
107.41%
-18.26M
200%
-198.91M
989.35%
3.41M
101.71%
12.15M
-
782.20M
6,338.41%
234.40M
70.03%
common stock repurchased
-18.40M
-
-8.63M
53.08%
-18.47M
113.87%
-17.91M
3.02%
-37.41M
108.87%
-7.59M
79.71%
-137K
98.20%
-1K
99.27%
-139K
13,800%
-15.32M
10,920.14%
-22.61M
47.62%
-21.01M
7.08%
-41.06M
95.40%
-5.54M
86.51%
-345K
93.77%
-58K
83.19%
-393K
577.59%
-4.09M
940.20%
-470K
88.50%
-2.43M
416.81%
-7.57M
211.82%
-7.39M
2.36%
-1.16M
84.38%
-147K
87.27%
-911K
519.73%
-3.94M
332.27%
-12K
99.70%
-3.38M
28,108.33%
-1.15M
66.09%
-5.05M
339.98%
-154.52M
2,959.20%
-83K
99.95%
-58.43M
70,298.80%
-3.41M
94.16%
-574K
83.17%
-72K
87.46%
-491K
581.94%
-10.58M
2,053.97%
-26K
99.75%
-3K
88.46%
-12K
300%
-9.14M
76,058.33%
-23K
99.75%
9.16M
39,934.78%
dividends paid
-31.63M
-
-31.73M
0.30%
-32.63M
2.85%
-32.09M
1.64%
-32.35M
0.79%
-32.26M
0.26%
-35.12M
8.84%
-35.32M
0.59%
-35.33M
0.02%
-35.40M
0.19%
-37.28M
5.33%
-37.14M
0.38%
-36.54M
1.61%
-36.84M
0.81%
-38.76M
5.22%
-38.76M
0%
-38.77M
0.01%
-38.83M
0.15%
-40.97M
5.52%
-40.85M
0.30%
-40.78M
0.16%
-41.14M
0.87%
-43.02M
4.59%
-43.01M
0.03%
-43.08M
0.17%
-43.30M
0.51%
-43.03M
0.63%
-43.11M
0.18%
-43.18M
0.16%
-45.14M
4.54%
-45.26M
0.26%
-44.25M
2.24%
-43.97M
0.62%
-43.75M
0.52%
-47.78M
9.21%
-47.76M
0.03%
-47.80M
0.08%
-47.73M
0.15%
-49.96M
4.67%
-49.79M
0.34%
-49.94M
0.30%
-50.14M
0.41%
-51.17M
2.04%
-51.09M
0.15%
other financing activites
22.22M
-
12.29M
44.69%
63.15M
413.87%
-11.39M
118.04%
225.43M
2,078.49%
20.55M
90.88%
26.11M
27.01%
17.08M
34.58%
10.99M
35.63%
13.23M
20.33%
187.07M
1,314.17%
2.62M
98.60%
-6.67M
354.97%
2.74M
141.11%
-1.55M
156.42%
-695K
55.07%
7.02M
1,109.78%
-5.51M
178.46%
-243K
95.59%
-667K
174.49%
-32.87M
4,827.44%
-11.21M
65.90%
-5.70M
49.10%
4.09M
171.76%
2.62M
36.04%
21.07M
704.97%
-1.63M
107.71%
575K
135.38%
12.41M
2,057.57%
-13.21M
206.46%
-6.90M
47.74%
198.91M
2,981.43%
287.46M
44.52%
1.53B
432.30%
-33.06M
102.16%
36.61M
210.75%
288.61M
688.26%
21.62M
92.51%
-13.70M
163.36%
103.77M
857.49%
-179.37M
272.86%
-41.18M
77.04%
5.34M
112.96%
289.55M
5,323.23%
net cash used provided by financing activities
-147.77M
-
-36.66M
75.19%
-256K
99.30%
-68.28M
26,571.48%
139.21M
303.88%
-30.94M
122.22%
-19.78M
36.08%
-100.06M
405.98%
-101.97M
1.91%
-47.92M
53.01%
-110.58M
130.76%
-48.89M
55.79%
-104.10M
112.94%
156.82M
250.64%
478K
99.70%
66.47M
13,806.07%
-21.71M
132.67%
-27.00M
24.35%
-42.09M
55.87%
-107.01M
154.24%
-43.71M
59.15%
-29.22M
33.15%
89.43M
406.05%
-26.24M
129.34%
63.03M
340.26%
-79.90M
226.76%
579.68M
825.49%
-201.06M
134.69%
-485.54M
141.49%
-51.56M
89.38%
-331.39M
542.75%
-173.92M
47.52%
53.09M
130.52%
1.42B
2,580.36%
-90.39M
106.35%
-30.64M
66.10%
25.36M
182.76%
-120.85M
576.62%
-63.68M
47.30%
53.98M
184.76%
-229.32M
524.85%
-61.06M
73.38%
-115.32M
88.87%
176.38M
252.95%
effect of forex changes on cash
-3.22M
-
-1.33M
58.74%
2.13M
260.81%
-5.26M
346.39%
-1.89M
64.00%
17.57M
1,028.26%
-5.05M
128.76%
-13.75M
172.04%
4.38M
131.88%
-3.46M
179.05%
2.52M
172.63%
-1.36M
154.25%
-2.74M
100.44%
4.40M
260.86%
3.14M
28.65%
5.32M
69.39%
-2.09M
139.27%
3.03M
245.05%
-8.66M
385.97%
1.21M
113.94%
-2.21M
283.11%
412K
118.63%
593K
43.93%
-3.18M
635.75%
3.11M
197.99%
-12.82M
511.98%
3.33M
125.94%
3.11M
6.61%
9.54M
206.92%
-7.25M
176.00%
2.66M
136.69%
-6.24M
334.75%
-2.27M
63.68%
2.63M
215.97%
-37.67M
1,533.02%
-7.65M
79.69%
5.89M
177.03%
5.36M
9.14%
508K
90.52%
375K
26.18%
10.48M
2,694.40%
-1.56M
114.85%
9.47M
-
net change in cash
-70.01M
-
-26.16M
62.63%
8.37M
132.01%
31.78M
279.51%
-70.39M
321.51%
39.64M
156.31%
16.97M
57.18%
-24.35M
243.49%
-10.99M
54.87%
-30.10M
173.87%
-44.59M
48.16%
51.57M
215.66%
97.91M
89.84%
-44.44M
145.39%
-5.20M
88.30%
40.32M
875.48%
7.00M
82.63%
50.34M
618.70%
-107.56M
313.67%
52.73M
149.03%
-130.03M
346.59%
3.94M
103.03%
-28.03M
811.68%
19.56M
169.77%
29.43M
50.48%
-21.95M
174.58%
733.94M
3,443.98%
-74.59M
110.16%
-217.83M
192.03%
22.68M
110.41%
-324.00M
1,528.33%
-103.52M
68.05%
10.97M
110.59%
-19.44M
277.28%
23.46M
220.67%
7.24M
69.13%
45.20M
524.14%
-17.79M
139.35%
109.56M
715.98%
-61.28M
155.93%
-106.00M
72.99%
20.28M
119.13%
-31.98M
257.72%
1.79B
5,698.50%
cash at beginning of period
287.58M
-
217.57M
24.34%
191.41M
12.02%
199.78M
4.37%
231.56M
15.91%
161.17M
30.40%
200.80M
24.59%
217.78M
8.45%
193.42M
11.18%
182.43M
5.68%
152.34M
16.50%
107.75M
29.27%
159.32M
47.86%
257.23M
61.45%
212.79M
17.28%
207.59M
2.44%
247.91M
19.42%
254.91M
2.83%
305.25M
19.75%
197.69M
35.24%
250.42M
26.67%
120.39M
51.93%
124.33M
3.27%
96.30M
22.55%
115.85M
20.31%
145.28M
25.40%
123.33M
15.11%
857.27M
595.08%
782.68M
8.70%
564.85M
27.83%
587.53M
4.02%
263.53M
55.15%
160.01M
39.28%
170.98M
6.85%
151.54M
11.37%
175.00M
15.48%
182.24M
4.14%
227.44M
24.80%
209.65M
7.82%
319.22M
52.26%
257.94M
19.20%
151.94M
41.10%
172.21M
13.35%
140.23M
18.57%
cash at end of period
217.57M
-
191.41M
12.02%
199.78M
4.37%
231.56M
15.91%
161.17M
30.40%
200.80M
24.59%
217.78M
8.45%
193.42M
11.18%
182.43M
5.68%
152.34M
16.50%
107.75M
29.27%
159.32M
47.86%
257.23M
61.45%
212.79M
17.28%
207.59M
2.44%
247.91M
19.42%
254.91M
2.83%
305.25M
19.75%
197.69M
35.24%
250.42M
26.67%
120.39M
51.93%
124.33M
3.27%
96.30M
22.55%
115.85M
20.31%
145.28M
25.40%
123.33M
15.11%
857.27M
595.08%
782.68M
8.70%
564.85M
27.83%
587.53M
4.02%
263.53M
55.15%
160.01M
39.28%
170.98M
6.85%
151.54M
11.37%
175.00M
15.48%
182.24M
4.14%
227.44M
24.80%
209.65M
7.82%
319.22M
52.26%
257.94M
19.20%
151.94M
41.10%
172.21M
13.35%
140.23M
18.57%
1.93B
1,276.73%
operating cash flow
116.74M
-
45.46M
61.06%
60.07M
32.12%
158.24M
163.43%
150.52M
4.88%
57.49M
61.81%
112.75M
96.13%
145.06M
28.65%
145.54M
0.33%
66.39M
54.39%
119.66M
80.25%
162.63M
35.91%
50.00M
69.25%
67.40M
34.79%
36.88M
45.27%
177.83M
382.13%
67.25M
62.18%
119.77M
78.09%
131.48M
9.78%
200.27M
52.31%
138.38M
30.90%
92.32M
33.29%
-52.24M
156.58%
198.74M
480.45%
187.03M
5.89%
87.71M
53.10%
193.33M
120.42%
208.45M
7.82%
216.12M
3.68%
138.72M
35.82%
-36.76M
126.50%
118.13M
421.32%
78.59M
33.47%
1.06M
98.65%
183.41M
17,202.36%
137.59M
24.98%
186.99M
35.91%
98.00M
47.59%
250.58M
155.69%
268.29M
7.07%
266.04M
0.84%
166.24M
37.52%
109.25M
34.28%
162.15M
48.41%
capital expenditure
-26.95M
-
-35.42M
31.40%
-46.88M
32.36%
-46.54M
0.73%
-40.48M
13.01%
-39.35M
2.79%
-45.46M
15.52%
-53.85M
18.46%
-60.95M
13.19%
-53.09M
12.90%
-50.52M
4.84%
-40.33M
20.18%
-42.67M
5.81%
-48.97M
14.77%
-47.87M
2.25%
-44.15M
7.78%
-42.65M
3.40%
-36.01M
15.57%
-46.68M
29.64%
-29.29M
37.26%
-56.31M
92.26%
-41.66M
26.01%
-59.11M
41.87%
-43.35M
26.66%
-37.20M
14.20%
-30.66M
17.56%
-40.91M
33.41%
-36.85M
9.91%
-75.24M
104.14%
-39.31M
47.74%
-53.21M
35.35%
-53.53M
0.60%
-96.80M
80.83%
-67.32M
30.45%
-76.80M
14.07%
-86.61M
12.78%
-88.42M
2.08%
-12.00M
86.43%
-77.84M
548.89%
-20.45M
73.73%
-27.86M
36.27%
-86.36M
209.92%
-93.24M
7.97%
-87.22M
6.45%
free cash flow
89.79M
-
10.05M
88.81%
13.19M
31.28%
111.70M
746.97%
110.03M
1.49%
18.14M
83.52%
67.29M
271.06%
91.21M
35.54%
84.58M
7.26%
13.29M
84.28%
69.14M
420.08%
122.30M
76.89%
7.33M
94.01%
18.42M
151.38%
-10.99M
159.64%
133.68M
1,316.58%
24.60M
81.60%
83.76M
240.45%
84.80M
1.25%
170.98M
101.62%
82.07M
52.00%
50.66M
38.28%
-111.35M
319.82%
155.39M
239.55%
149.84M
3.57%
57.05M
61.93%
152.43M
167.18%
171.60M
12.58%
140.88M
17.90%
99.40M
29.45%
-89.97M
190.52%
64.59M
171.79%
-18.20M
128.18%
-66.26M
264.03%
106.61M
260.89%
50.98M
52.18%
98.58M
93.38%
86.01M
12.75%
172.74M
100.85%
247.85M
43.48%
238.18M
3.90%
79.88M
66.46%
16.02M
79.95%
74.92M
367.76%

All numbers in (except ratios and percentages)