CVS Health Corp
F:CVS
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
50.27
72.73
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
CVS Health Corp
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
699
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
92
|
114
|
167
|
199
|
165
|
180
|
165
|
164
|
150
|
149
|
140
|
138
|
135
|
135
|
134
|
132
|
132
|
130
|
134
|
136
|
141
|
142
|
152
|
161
|
165
|
174
|
176
|
219
|
230
|
243
|
249
|
221
|
222
|
220
|
223
|
229
|
234
|
234
|
236
|
233
|
280
|
339
|
396
|
463
|
453
|
435
|
406
|
386
|
400
|
391
|
453
|
458
|
484
|
486
|
488
|
479
|
447
|
461
|
518
|
567
|
588
|
622
|
551
|
530
|
540
|
529
|
532
|
537
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(569)
|
(609)
|
(870)
|
(1 012)
|
(591)
|
(649)
|
(761)
|
(812)
|
(832)
|
(789)
|
(1 079)
|
(1 512)
|
(1 781)
|
(1 740)
|
(1 852)
|
(1 696)
|
(1 787)
|
(2 062)
|
(2 324)
|
(2 317)
|
(2 339)
|
(2 257)
|
(2 250)
|
(2 335)
|
(2 224)
|
(2 186)
|
(2 113)
|
(2 111)
|
(2 406)
|
(2 265)
|
(2 205)
|
0
|
(2 282)
|
(3 294)
|
(3 812)
|
(4 495)
|
(3 211)
|
(3 165)
|
(3 164)
|
(3 319)
|
(2 931)
|
(2 925)
|
(3 075)
|
(2 915)
|
(3 274)
|
(3 371)
|
(3 409)
|
(3 163)
|
(3 060)
|
(2 956)
|
(2 832)
|
(2 906)
|
(2 909)
|
(2 905)
|
(2 726)
|
(2 780)
|
(2 383)
|
(2 383)
|
(2 508)
|
(2 677)
|
(2 717)
|
(2 729)
|
(1 471)
|
(2 877)
|
(2 929)
|
(2 908)
|
(4 251)
|
(2 961)
|
(3 195)
|
(3 247)
|
(3 530)
|
(3 868)
|
(4 116)
|
(4 095)
|
(4 008)
|
(3 662)
|
(3 524)
|
(3 512)
|
(2 474)
|
(2 337)
|
(1 703)
|
(1 778)
|
(1 837)
|
(1 442)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(70)
|
(117)
|
(136)
|
(183)
|
(136)
|
(134)
|
(155)
|
(188)
|
(228)
|
(293)
|
(345)
|
(385)
|
(468)
|
(483)
|
(534)
|
(531)
|
(574)
|
(572)
|
(591)
|
(600)
|
(542)
|
(574)
|
(542)
|
(571)
|
(583)
|
(578)
|
(597)
|
(598)
|
(647)
|
(625)
|
(630)
|
0
|
(581)
|
(838)
|
(848)
|
(950)
|
(534)
|
(534)
|
(598)
|
(623)
|
(647)
|
(630)
|
(627)
|
(612)
|
(629)
|
(920)
|
(933)
|
(1 160)
|
(1 140)
|
(1 090)
|
(1 064)
|
(1 055)
|
(1 072)
|
(1 289)
|
(1 093)
|
(1 962)
|
(2 803)
|
(3 381)
|
(3 745)
|
(3 719)
|
(2 954)
|
(2 959)
|
(2 859)
|
(2 796)
|
(2 904)
|
(2 652)
|
(2 760)
|
(2 482)
|
(2 469)
|
(2 375)
|
(2 356)
|
(2 310)
|
(2 239)
|
(2 230)
|
(2 220)
|
(2 352)
|
(2 418)
|
(2 688)
|
(2 679)
|
(2 760)
|
(2 909)
|
(2 878)
|
(3 001)
|
(3 047)
|
|
| Change in Working Capital |
681
|
824
|
902
|
1 002
|
1 205
|
1 339
|
1 202
|
1 239
|
969
|
1 108
|
1 183
|
931
|
(6 523)
|
(8 990)
|
(11 163)
|
(13 257)
|
(8 180)
|
(8 241)
|
(8 509)
|
(8 863)
|
(9 049)
|
(9 346)
|
(9 072)
|
(8 071)
|
(10 735)
|
(11 216)
|
(12 231)
|
(13 785)
|
(11 812)
|
(12 741)
|
(13 031)
|
(13 699)
|
(13 116)
|
(13 119)
|
(13 096)
|
(12 802)
|
(13 774)
|
(13 200)
|
(12 794)
|
(13 520)
|
(13 631)
|
(14 040)
|
(14 617)
|
1 398
|
(13 639)
|
(13 777)
|
(13 956)
|
(29 334)
|
(14 287)
|
(14 592)
|
(14 618)
|
(14 788)
|
(15 329)
|
(15 295)
|
(15 474)
|
(15 298)
|
(14 141)
|
(12 911)
|
(13 225)
|
(13 922)
|
(15 458)
|
(16 346)
|
(15 438)
|
(15 667)
|
(18 137)
|
(18 541)
|
(19 424)
|
(18 821)
|
(23 647)
|
(39 530)
|
(55 347)
|
(71 215)
|
(80 219)
|
(82 399)
|
(81 018)
|
(82 536)
|
(83 993)
|
(85 213)
|
(88 968)
|
(90 432)
|
(94 507)
|
(96 389)
|
(97 595)
|
(99 759)
|
(101 364)
|
(105 267)
|
(110 518)
|
(114 411)
|
(117 248)
|
(122 123)
|
(132 025)
|
(138 728)
|
(146 550)
|
(149 056)
|
(150 282)
|
(153 131)
|
|
| Cash from Operating Activities |
681
N/A
|
824
+21%
|
902
+10%
|
1 002
+11%
|
1 205
+20%
|
1 339
+11%
|
1 202
-10%
|
1 239
+3%
|
969
-22%
|
1 108
+14%
|
1 183
+7%
|
931
-21%
|
914
-2%
|
635
-31%
|
956
+51%
|
1 047
+10%
|
1 612
+54%
|
1 741
+8%
|
1 735
0%
|
1 754
+1%
|
1 742
-1%
|
2 278
+31%
|
2 446
+7%
|
2 622
+7%
|
3 230
+23%
|
3 263
+1%
|
3 195
-2%
|
3 535
+11%
|
3 947
+12%
|
3 978
+1%
|
3 878
-2%
|
3 999
+3%
|
4 035
+1%
|
4 324
+7%
|
4 424
+2%
|
4 808
+9%
|
4 779
-1%
|
5 585
+17%
|
6 140
+10%
|
6 810
+11%
|
5 856
-14%
|
6 776
+16%
|
6 800
+0%
|
5 761
-15%
|
6 671
+16%
|
5 525
-17%
|
5 196
-6%
|
5 976
+15%
|
5 783
-3%
|
6 315
+9%
|
6 310
0%
|
6 252
-1%
|
8 137
+30%
|
7 949
-2%
|
8 089
+2%
|
8 264
+2%
|
8 412
+2%
|
8 867
+5%
|
9 477
+7%
|
11 591
+22%
|
10 141
-13%
|
11 235
+11%
|
11 587
+3%
|
10 264
-11%
|
8 007
-22%
|
6 829
-15%
|
7 764
+14%
|
6 250
-20%
|
8 865
+42%
|
8 458
-5%
|
10 862
+28%
|
12 693
+17%
|
12 848
+1%
|
14 205
+11%
|
15 986
+13%
|
14 932
-7%
|
15 865
+6%
|
15 452
-3%
|
14 180
-8%
|
17 827
+26%
|
18 265
+2%
|
18 936
+4%
|
18 532
-2%
|
22 134
+19%
|
16 177
-27%
|
20 052
+24%
|
20 517
+2%
|
14 110
-31%
|
13 426
-5%
|
10 891
-19%
|
8 072
-26%
|
4 611
-43%
|
9 107
+98%
|
8 760
-4%
|
7 568
-14%
|
9 109
+20%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(714)
|
(966)
|
(1 028)
|
(1 045)
|
(1 109)
|
(907)
|
(925)
|
(1 064)
|
(1 122)
|
(1 141)
|
(1 179)
|
(1 174)
|
(1 348)
|
(1 465)
|
(1 615)
|
(1 676)
|
(1 495)
|
(1 466)
|
(1 427)
|
(1 471)
|
(1 769)
|
(1 797)
|
(1 884)
|
(1 886)
|
(1 805)
|
(1 894)
|
(1 983)
|
(2 056)
|
(2 180)
|
(2 246)
|
(2 316)
|
(2 449)
|
(2 548)
|
(2 483)
|
(2 323)
|
(2 175)
|
(2 005)
|
(1 913)
|
(1 849)
|
(1 794)
|
(1 872)
|
(1 939)
|
(1 980)
|
(2 018)
|
(2 030)
|
(1 972)
|
(2 016)
|
(2 046)
|
(1 984)
|
(2 054)
|
(2 071)
|
(2 090)
|
(2 136)
|
(2 167)
|
(2 187)
|
(2 190)
|
(2 367)
|
(2 546)
|
(2 527)
|
(2 484)
|
(2 224)
|
(2 083)
|
(2 010)
|
(2 029)
|
(1 918)
|
(1 943)
|
(1 942)
|
(1 958)
|
(2 037)
|
(2 271)
|
(2 414)
|
(2 475)
|
(2 457)
|
(2 483)
|
(2 358)
|
(2 291)
|
(2 437)
|
(2 524)
|
(2 562)
|
(2 636)
|
(2 520)
|
(2 742)
|
(2 664)
|
(2 636)
|
(2 727)
|
(2 660)
|
(2 843)
|
(2 808)
|
(3 031)
|
(2 752)
|
(2 799)
|
(2 924)
|
(2 781)
|
(2 819)
|
(2 788)
|
(2 816)
|
|
| Other Items |
177
|
376
|
381
|
372
|
373
|
204
|
221
|
270
|
368
|
397
|
377
|
(1 980)
|
(1 816)
|
(1 803)
|
(1 708)
|
689
|
584
|
576
|
(3 478)
|
(3 835)
|
(2 824)
|
(4 766)
|
(770)
|
(456)
|
(1 276)
|
729
|
744
|
753
|
(2 401)
|
(2 434)
|
(2 010)
|
(1 904)
|
1 479
|
1 462
|
982
|
763
|
365
|
371
|
(977)
|
(1 021)
|
(538)
|
(615)
|
551
|
988
|
181
|
(1)
|
159
|
(242)
|
149
|
(1 774)
|
(1 856)
|
(1 657)
|
(1 909)
|
138
|
237
|
(9 321)
|
(11 053)
|
(10 963)
|
(11 034)
|
(1 588)
|
(246)
|
(291)
|
(363)
|
(356)
|
(959)
|
(528)
|
(553)
|
(738)
|
(41 248)
|
(41 774)
|
(41 920)
|
(42 054)
|
(882)
|
(1 562)
|
(2 110)
|
(2 718)
|
(3 097)
|
(3 280)
|
(3 016)
|
(2 419)
|
(2 741)
|
(2 645)
|
(3 746)
|
(3 732)
|
(2 320)
|
(8 908)
|
(16 957)
|
(16 958)
|
(17 858)
|
(11 717)
|
(2 933)
|
(5 384)
|
(4 832)
|
(3 462)
|
(2 892)
|
(1 604)
|
|
| Cash from Investing Activities |
(537)
N/A
|
(589)
-10%
|
(647)
-10%
|
(673)
-4%
|
(736)
-9%
|
(703)
+5%
|
(705)
0%
|
(794)
-13%
|
(754)
+5%
|
(744)
+1%
|
(803)
-8%
|
(3 154)
-293%
|
(3 163)
0%
|
(3 268)
-3%
|
(3 323)
-2%
|
(987)
+70%
|
(912)
+8%
|
(890)
+2%
|
(4 904)
-451%
|
(5 306)
-8%
|
(4 593)
+13%
|
(6 563)
-43%
|
(2 654)
+60%
|
(2 342)
+12%
|
(3 082)
-32%
|
(1 165)
+62%
|
(1 239)
-6%
|
(1 303)
-5%
|
(4 581)
-252%
|
(4 680)
-2%
|
(4 326)
+8%
|
(4 353)
-1%
|
(1 069)
+75%
|
(1 020)
+5%
|
(1 341)
-31%
|
(1 412)
-5%
|
(1 640)
-16%
|
(1 542)
+6%
|
(2 826)
-83%
|
(2 815)
+0%
|
(2 410)
+14%
|
(2 554)
-6%
|
(1 429)
+44%
|
(1 030)
+28%
|
(1 849)
-80%
|
(1 973)
-7%
|
(1 857)
+6%
|
(2 288)
-23%
|
(1 835)
+20%
|
(3 828)
-109%
|
(3 927)
-3%
|
(3 747)
+5%
|
(4 045)
-8%
|
(2 029)
+50%
|
(1 950)
+4%
|
(11 511)
-490%
|
(13 420)
-17%
|
(13 509)
-1%
|
(13 561)
0%
|
(4 072)
+70%
|
(2 470)
+39%
|
(2 374)
+4%
|
(2 373)
+0%
|
(2 385)
-1%
|
(2 877)
-21%
|
(2 471)
+14%
|
(2 495)
-1%
|
(2 696)
-8%
|
(43 285)
-1 506%
|
(44 045)
-2%
|
(44 334)
-1%
|
(44 529)
0%
|
(3 339)
+93%
|
(4 045)
-21%
|
(4 468)
-10%
|
(5 009)
-12%
|
(5 534)
-10%
|
(5 804)
-5%
|
(5 578)
+4%
|
(5 055)
+9%
|
(5 261)
-4%
|
(5 387)
-2%
|
(6 410)
-19%
|
(6 368)
+1%
|
(5 047)
+21%
|
(11 568)
-129%
|
(19 800)
-71%
|
(19 766)
+0%
|
(20 889)
-6%
|
(14 469)
+31%
|
(5 732)
+60%
|
(8 308)
-45%
|
(7 613)
+8%
|
(6 281)
+17%
|
(5 680)
+10%
|
(4 420)
+22%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(82)
|
(90)
|
(96)
|
35
|
34
|
31
|
31
|
30
|
38
|
50
|
89
|
111
|
130
|
210
|
195
|
201
|
178
|
136
|
131
|
162
|
188
|
183
|
(2 531)
|
(2 482)
|
(4 818)
|
(4 705)
|
(1 927)
|
(2 013)
|
305
|
190
|
140
|
(1 288)
|
(2 227)
|
(3 072)
|
(3 673)
|
(2 254)
|
(1 215)
|
(785)
|
(567)
|
(2 098)
|
(2 570)
|
(2 742)
|
(3 343)
|
(3 682)
|
(3 494)
|
(3 205)
|
(2 453)
|
(2 011)
|
(3 476)
|
(3 880)
|
(4 772)
|
(4 058)
|
(3 580)
|
(4 814)
|
(4 568)
|
(4 751)
|
(4 702)
|
(4 783)
|
(5 746)
|
(4 831)
|
(4 165)
|
(5 703)
|
(4 170)
|
(4 489)
|
(4 032)
|
(425)
|
(130)
|
229
|
242
|
236
|
223
|
211
|
210
|
263
|
265
|
276
|
264
|
322
|
428
|
455
|
549
|
(1 366)
|
(1 433)
|
(1 381)
|
(2 949)
|
(3 168)
|
(3 193)
|
(3 230)
|
(1 735)
|
(2 637)
|
(2 635)
|
(2 645)
|
(2 662)
|
306
|
325
|
327
|
|
| Net Issuance of Debt |
(58)
|
114
|
6
|
(448)
|
66
|
(368)
|
(189)
|
141
|
(6)
|
(301)
|
(301)
|
1 856
|
1 788
|
2 218
|
2 089
|
(119)
|
(626)
|
(800)
|
3 275
|
3 524
|
2 779
|
4 535
|
3 174
|
2 741
|
5 421
|
2 965
|
17
|
604
|
954
|
1 071
|
1 343
|
1 913
|
(582)
|
244
|
913
|
(828)
|
(1 127)
|
(1 627)
|
(1 043)
|
(541)
|
(209)
|
(710)
|
(1 674)
|
(734)
|
(539)
|
(127)
|
(625)
|
(434)
|
3 274
|
3 664
|
3 923
|
2 322
|
(932)
|
(1 117)
|
(638)
|
11 121
|
11 218
|
0
|
11 586
|
(1 397)
|
(614)
|
(720)
|
(2 009)
|
(988)
|
(598)
|
37 607
|
38 275
|
37 000
|
38 265
|
1 569
|
(2 008)
|
(2 111)
|
(5 320)
|
(3 530)
|
(216)
|
(3 352)
|
(5 673)
|
(11 663)
|
(14 026)
|
(9 935)
|
(9 267)
|
(6 484)
|
(5 373)
|
(6 626)
|
(4 211)
|
1 392
|
7 429
|
8 148
|
7 932
|
4 844
|
2 543
|
3 621
|
5 059
|
956
|
496
|
694
|
|
| Cash Paid for Dividends |
(105)
|
(105)
|
(105)
|
(105)
|
(105)
|
(105)
|
(105)
|
(105)
|
(105)
|
(109)
|
(112)
|
(116)
|
(120)
|
(123)
|
(126)
|
(129)
|
(132)
|
(134)
|
(136)
|
(139)
|
(141)
|
(150)
|
(210)
|
(266)
|
(322)
|
(368)
|
(362)
|
(372)
|
(383)
|
(407)
|
(432)
|
(443)
|
(439)
|
(451)
|
(459)
|
(468)
|
(479)
|
(528)
|
(579)
|
(627)
|
(674)
|
(714)
|
(753)
|
(793)
|
(829)
|
(895)
|
(962)
|
(1 031)
|
(1 097)
|
(1 145)
|
(1 191)
|
(1 239)
|
(1 288)
|
(1 362)
|
(1 435)
|
(1 502)
|
(1 576)
|
(1 647)
|
(1 711)
|
(1 775)
|
(1 840)
|
(1 886)
|
(1 939)
|
(1 995)
|
(2 049)
|
(2 041)
|
(2 039)
|
(2 038)
|
(2 038)
|
(2 179)
|
(2 326)
|
(2 462)
|
(2 603)
|
(2 606)
|
(2 612)
|
(2 631)
|
(2 624)
|
(2 628)
|
(2 615)
|
(2 609)
|
(2 625)
|
(2 691)
|
(2 781)
|
(2 848)
|
(2 907)
|
(2 964)
|
(3 019)
|
(3 072)
|
(3 132)
|
(3 193)
|
(3 256)
|
(3 314)
|
(3 373)
|
(3 373)
|
(3 381)
|
(3 390)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
18
|
32
|
43
|
40
|
55
|
60
|
98
|
117
|
120
|
104
|
53
|
27
|
6
|
20
|
16
|
26
|
19
|
2
|
23
|
12
|
(4)
|
(1)
|
(7)
|
(7)
|
(6)
|
4
|
2
|
15
|
54
|
55
|
62
|
86
|
93
|
103
|
106
|
128
|
138
|
147
|
66
|
(48)
|
(145)
|
(207)
|
(142)
|
(98)
|
(89)
|
(70)
|
(72)
|
381
|
398
|
406
|
350
|
(131)
|
(132)
|
(156)
|
59
|
78
|
48
|
43
|
337
|
413
|
262
|
371
|
(13)
|
(280)
|
(322)
|
(388)
|
(449)
|
(400)
|
(270)
|
(378)
|
(382)
|
(284)
|
(299)
|
(200)
|
(159)
|
(129)
|
(123)
|
(108)
|
|
| Cash from Financing Activities |
(245)
N/A
|
(81)
+67%
|
(195)
-142%
|
(518)
-165%
|
(5)
+99%
|
(442)
-8 910%
|
(263)
+40%
|
65
N/A
|
(73)
N/A
|
(360)
-396%
|
(324)
+10%
|
1 850
N/A
|
1 798
-3%
|
2 306
+28%
|
2 158
-6%
|
(47)
N/A
|
(579)
-1 143%
|
(788)
-36%
|
3 288
N/A
|
3 579
+9%
|
2 868
-20%
|
4 608
+61%
|
488
-89%
|
53
-89%
|
378
+620%
|
(1 991)
N/A
|
(2 152)
-8%
|
(1 677)
+22%
|
929
N/A
|
881
-5%
|
1 057
+20%
|
202
-81%
|
(3 232)
N/A
|
(3 254)
-1%
|
(3 201)
+2%
|
(3 548)
-11%
|
(2 798)
+21%
|
(2 928)
-5%
|
(2 193)
+25%
|
(3 267)
-49%
|
(3 460)
-6%
|
(4 173)
-21%
|
(5 776)
-38%
|
(5 205)
+10%
|
(4 860)
+7%
|
(4 212)
+13%
|
(3 986)
+5%
|
(3 421)
+14%
|
(1 237)
+64%
|
(1 275)
-3%
|
(1 947)
-53%
|
(2 872)
-48%
|
(5 694)
-98%
|
(7 165)
-26%
|
(6 503)
+9%
|
5 015
N/A
|
5 006
0%
|
4 925
-2%
|
3 984
-19%
|
(8 210)
N/A
|
(6 761)
+18%
|
(8 407)
-24%
|
(8 207)
+2%
|
(7 542)
+8%
|
(6 751)
+10%
|
35 522
N/A
|
36 504
+3%
|
35 597
-2%
|
36 819
+3%
|
(505)
N/A
|
(4 243)
-740%
|
(4 518)
-6%
|
(7 654)
-69%
|
(5 795)
+24%
|
(2 515)
+57%
|
(5 664)
-125%
|
(7 696)
-36%
|
(13 556)
-76%
|
(15 951)
-18%
|
(11 718)
+27%
|
(11 356)
+3%
|
(10 821)
+5%
|
(9 909)
+8%
|
(11 243)
-13%
|
(10 516)
+6%
|
(5 140)
+51%
|
947
N/A
|
1 468
+55%
|
2 683
+83%
|
(1 270)
N/A
|
(3 647)
-187%
|
(2 538)
+30%
|
(1 135)
+55%
|
(2 240)
-97%
|
(2 683)
-20%
|
(2 477)
+8%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
5
|
3
|
0
|
2
|
(6)
|
(6)
|
(3)
|
(4)
|
(10)
|
(20)
|
(22)
|
(17)
|
(10)
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(101)
N/A
|
154
N/A
|
60
-61%
|
(189)
N/A
|
464
N/A
|
195
-58%
|
234
+20%
|
510
+118%
|
143
-72%
|
3
-98%
|
56
+1 550%
|
(373)
N/A
|
(451)
-21%
|
(328)
+27%
|
(209)
+36%
|
14
N/A
|
121
+778%
|
63
-48%
|
118
+87%
|
26
-78%
|
17
-34%
|
324
+1 771%
|
280
-13%
|
333
+19%
|
526
+58%
|
108
-80%
|
(197)
N/A
|
555
N/A
|
296
-47%
|
179
-39%
|
610
+240%
|
(152)
N/A
|
(266)
-75%
|
50
N/A
|
(118)
N/A
|
(151)
-28%
|
341
N/A
|
1 115
+227%
|
1 121
+1%
|
728
-35%
|
(14)
N/A
|
49
N/A
|
(405)
N/A
|
(474)
-17%
|
(38)
+92%
|
(660)
-1 637%
|
(649)
+2%
|
272
N/A
|
2 714
+898%
|
1 212
-55%
|
438
-64%
|
(373)
N/A
|
(1 608)
-331%
|
(1 248)
+22%
|
(368)
+71%
|
1 758
N/A
|
(22)
N/A
|
261
N/A
|
(117)
N/A
|
(701)
-499%
|
912
N/A
|
455
-50%
|
1 007
+121%
|
337
-67%
|
(1 620)
N/A
|
39 881
N/A
|
41 774
+5%
|
39 152
-6%
|
2 395
-94%
|
(36 092)
N/A
|
(37 715)
-4%
|
(36 354)
+4%
|
1 855
N/A
|
4 365
+135%
|
9 003
+106%
|
4 259
-53%
|
2 635
-38%
|
(3 908)
N/A
|
(7 349)
-88%
|
1 054
N/A
|
1 648
+56%
|
2 728
+66%
|
2 213
-19%
|
4 523
+104%
|
614
-86%
|
3 344
+445%
|
1 664
-50%
|
(4 188)
N/A
|
(4 780)
-14%
|
(4 848)
-1%
|
(1 307)
+73%
|
(6 235)
-377%
|
359
N/A
|
239
-33%
|
(795)
N/A
|
2 212
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(33)
N/A
|
(142)
-330%
|
(126)
+11%
|
(43)
+66%
|
96
N/A
|
432
+350%
|
276
-36%
|
174
-37%
|
(153)
N/A
|
(34)
+78%
|
4
N/A
|
(243)
N/A
|
(434)
-79%
|
(831)
-92%
|
(659)
+21%
|
(629)
+5%
|
117
N/A
|
275
+136%
|
308
+12%
|
283
-8%
|
(27)
N/A
|
481
N/A
|
562
+17%
|
736
+31%
|
1 424
+93%
|
1 369
-4%
|
1 212
-11%
|
1 480
+22%
|
1 767
+19%
|
1 732
-2%
|
1 562
-10%
|
1 550
-1%
|
1 487
-4%
|
1 841
+24%
|
2 101
+14%
|
2 634
+25%
|
2 774
+5%
|
3 672
+32%
|
4 291
+17%
|
5 016
+17%
|
3 984
-21%
|
4 837
+21%
|
4 820
0%
|
3 743
-22%
|
4 641
+24%
|
3 553
-23%
|
3 180
-10%
|
3 930
+24%
|
3 799
-3%
|
4 261
+12%
|
4 239
-1%
|
4 162
-2%
|
6 001
+44%
|
5 782
-4%
|
5 902
+2%
|
6 074
+3%
|
6 045
0%
|
6 321
+5%
|
6 950
+10%
|
9 107
+31%
|
7 917
-13%
|
9 152
+16%
|
9 577
+5%
|
8 235
-14%
|
6 089
-26%
|
4 886
-20%
|
5 822
+19%
|
4 292
-26%
|
6 828
+59%
|
6 187
-9%
|
8 448
+37%
|
10 218
+21%
|
10 391
+2%
|
11 722
+13%
|
13 628
+16%
|
12 641
-7%
|
13 428
+6%
|
12 928
-4%
|
11 618
-10%
|
15 191
+31%
|
15 745
+4%
|
16 194
+3%
|
15 868
-2%
|
19 498
+23%
|
13 450
-31%
|
17 392
+29%
|
17 674
+2%
|
11 302
-36%
|
10 395
-8%
|
8 139
-22%
|
5 273
-35%
|
1 687
-68%
|
6 326
+275%
|
5 941
-6%
|
4 780
-20%
|
6 293
+32%
|
|