Potlatchdeltic Corp
F:P4C
Cash Flow Statement
Cash Flow Statement
Potlatchdeltic Corp
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(79)
|
(215)
|
(226)
|
(232)
|
(234)
|
(77)
|
(50)
|
(15)
|
51
|
82
|
125
|
313
|
271
|
253
|
212
|
13
|
33
|
95
|
89
|
104
|
139
|
44
|
75
|
91
|
56
|
97
|
84
|
68
|
53
|
67
|
50
|
70
|
77
|
54
|
62
|
34
|
40
|
47
|
44
|
51
|
40
|
38
|
34
|
27
|
43
|
53
|
67
|
71
|
71
|
76
|
73
|
84
|
90
|
75
|
60
|
48
|
32
|
26
|
(6)
|
0
|
11
|
28
|
83
|
89
|
87
|
84
|
106
|
133
|
123
|
115
|
86
|
46
|
56
|
32
|
18
|
78
|
167
|
315
|
500
|
485
|
424
|
457
|
389
|
369
|
334
|
186
|
88
|
66
|
62
|
46
|
37
|
17
|
22
|
48
|
42
|
64
|
|
| Depreciation & Amortization |
115
|
118
|
118
|
117
|
98
|
94
|
92
|
77
|
89
|
85
|
81
|
90
|
81
|
77
|
75
|
74
|
78
|
79
|
79
|
77
|
23
|
22
|
21
|
21
|
27
|
15
|
2
|
(9)
|
30
|
29
|
29
|
35
|
35
|
35
|
38
|
32
|
31
|
33
|
31
|
30
|
29
|
26
|
26
|
26
|
26
|
27
|
27
|
27
|
27
|
26
|
26
|
26
|
27
|
29
|
31
|
36
|
38
|
38
|
39
|
36
|
34
|
32
|
31
|
30
|
30
|
36
|
51
|
62
|
73
|
77
|
72
|
72
|
72
|
75
|
76
|
77
|
78
|
77
|
77
|
77
|
77
|
79
|
82
|
88
|
98
|
111
|
118
|
121
|
121
|
120
|
122
|
117
|
113
|
108
|
105
|
106
|
|
| Change in Deffered Taxes |
(83)
|
(179)
|
(169)
|
(177)
|
(9)
|
76
|
93
|
113
|
(19)
|
(18)
|
(17)
|
(29)
|
32
|
35
|
29
|
32
|
0
|
(52)
|
(50)
|
(72)
|
(80)
|
(27)
|
(30)
|
(13)
|
(16)
|
(15)
|
(15)
|
(20)
|
(18)
|
(27)
|
(28)
|
(28)
|
(21)
|
(8)
|
(1)
|
6
|
5
|
3
|
2
|
4
|
4
|
4
|
7
|
7
|
16
|
15
|
9
|
4
|
(3)
|
(3)
|
(2)
|
1
|
(2)
|
(2)
|
(4)
|
(6)
|
(6)
|
(6)
|
(11)
|
(2)
|
2
|
3
|
10
|
(0)
|
15
|
15
|
17
|
30
|
12
|
(3)
|
(8)
|
(19)
|
(11)
|
(7)
|
(8)
|
(9)
|
(15)
|
(1)
|
(0)
|
3
|
0
|
(4)
|
(3)
|
(5)
|
(5)
|
(3)
|
(5)
|
(8)
|
(9)
|
(14)
|
(16)
|
(17)
|
(13)
|
(9)
|
(8)
|
(6)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
7
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
4
|
4
|
4
|
6
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
18
|
19
|
19
|
18
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
11
|
12
|
|
| Other Non-Cash Items |
63
|
278
|
757
|
754
|
638
|
427
|
(77)
|
(90)
|
43
|
36
|
78
|
368
|
234
|
237
|
197
|
(93)
|
9
|
12
|
16
|
21
|
85
|
116
|
94
|
91
|
101
|
80
|
105
|
103
|
(9)
|
(18)
|
(24)
|
(26)
|
10
|
3
|
6
|
29
|
50
|
58
|
58
|
38
|
14
|
9
|
5
|
8
|
16
|
18
|
18
|
19
|
13
|
13
|
14
|
12
|
13
|
11
|
6
|
15
|
15
|
17
|
77
|
73
|
70
|
74
|
21
|
19
|
23
|
24
|
28
|
33
|
40
|
32
|
34
|
34
|
34
|
90
|
89
|
92
|
99
|
57
|
62
|
60
|
55
|
70
|
58
|
44
|
42
|
22
|
11
|
10
|
15
|
15
|
86
|
109
|
112
|
120
|
76
|
90
|
|
| Cash Taxes Paid |
0
|
1
|
(16)
|
(16)
|
(16)
|
(16)
|
(12)
|
(12)
|
(13)
|
(13)
|
(0)
|
2
|
66
|
66
|
74
|
79
|
17
|
17
|
9
|
(0)
|
(2)
|
11
|
(2)
|
22
|
25
|
7
|
20
|
(4)
|
(10)
|
(7)
|
(7)
|
(7)
|
(1)
|
1
|
2
|
3
|
0
|
(2)
|
(7)
|
(7)
|
(6)
|
(5)
|
(0)
|
0
|
0
|
0
|
12
|
16
|
20
|
20
|
15
|
17
|
18
|
18
|
13
|
7
|
2
|
3
|
2
|
(2)
|
8
|
7
|
11
|
24
|
16
|
16
|
21
|
12
|
11
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
| Cash Interest Paid |
66
|
76
|
71
|
80
|
65
|
57
|
47
|
47
|
46
|
46
|
48
|
47
|
58
|
47
|
48
|
37
|
29
|
29
|
29
|
29
|
29
|
29
|
30
|
29
|
31
|
32
|
33
|
34
|
34
|
33
|
33
|
33
|
26
|
24
|
23
|
22
|
26
|
27
|
26
|
26
|
25
|
25
|
25
|
24
|
24
|
24
|
24
|
23
|
22
|
21
|
21
|
21
|
21
|
22
|
24
|
28
|
30
|
30
|
30
|
31
|
28
|
29
|
26
|
26
|
26
|
28
|
29
|
32
|
35
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
|
| Change in Working Capital |
53
|
80
|
37
|
7
|
(45)
|
(52)
|
(3)
|
13
|
(1)
|
15
|
2
|
9
|
(186)
|
(199)
|
(247)
|
(269)
|
(54)
|
(23)
|
26
|
31
|
15
|
14
|
(10)
|
(22)
|
(22)
|
(44)
|
(51)
|
(38)
|
(21)
|
(6)
|
(7)
|
8
|
11
|
(1)
|
3
|
(13)
|
2
|
(4)
|
1
|
(6)
|
(10)
|
(17)
|
(20)
|
(20)
|
(20)
|
(7)
|
(13)
|
(8)
|
(18)
|
(10)
|
6
|
1
|
4
|
3
|
(14)
|
(14)
|
(5)
|
3
|
4
|
(14)
|
(15)
|
(21)
|
(10)
|
19
|
8
|
(3)
|
(23)
|
(76)
|
(69)
|
(58)
|
(33)
|
3
|
(11)
|
(21)
|
(15)
|
(15)
|
6
|
9
|
(50)
|
(28)
|
(51)
|
(37)
|
15
|
13
|
23
|
(16)
|
(22)
|
(38)
|
(30)
|
(31)
|
(29)
|
(40)
|
(46)
|
(46)
|
(53)
|
(53)
|
|
| Cash from Operating Activities |
68
N/A
|
81
+19%
|
516
+535%
|
470
-9%
|
447
-5%
|
468
+5%
|
56
-88%
|
98
+75%
|
162
+65%
|
201
+24%
|
269
+34%
|
751
+180%
|
432
-42%
|
403
-7%
|
265
-34%
|
(242)
N/A
|
67
N/A
|
111
+66%
|
160
+44%
|
162
+1%
|
182
+13%
|
168
-8%
|
150
-10%
|
169
+12%
|
146
-13%
|
132
-10%
|
125
-5%
|
105
-16%
|
35
-66%
|
46
+31%
|
20
-57%
|
59
+197%
|
112
+90%
|
83
-26%
|
107
+30%
|
88
-18%
|
129
+47%
|
138
+7%
|
136
-2%
|
118
-13%
|
77
-34%
|
59
-24%
|
52
-12%
|
48
-6%
|
80
+66%
|
106
+33%
|
109
+3%
|
112
+3%
|
90
-19%
|
102
+13%
|
117
+14%
|
123
+5%
|
131
+7%
|
116
-12%
|
80
-31%
|
79
-1%
|
74
-6%
|
79
+6%
|
103
+31%
|
93
-9%
|
102
+9%
|
115
+13%
|
136
+18%
|
157
+16%
|
163
+4%
|
156
-4%
|
179
+15%
|
182
+2%
|
179
-2%
|
163
-9%
|
151
-7%
|
136
-10%
|
139
+2%
|
168
+21%
|
160
-5%
|
225
+41%
|
335
+49%
|
457
+36%
|
589
+29%
|
598
+2%
|
505
-16%
|
565
+12%
|
542
-4%
|
510
-6%
|
492
-4%
|
301
-39%
|
190
-37%
|
151
-21%
|
159
+6%
|
136
-15%
|
199
+47%
|
185
-7%
|
188
+2%
|
221
+18%
|
162
-27%
|
201
+24%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(43)
|
(36)
|
(32)
|
(43)
|
(49)
|
(57)
|
(65)
|
(71)
|
(76)
|
(74)
|
(70)
|
(52)
|
(49)
|
(63)
|
(95)
|
(104)
|
(95)
|
(82)
|
(52)
|
(39)
|
(23)
|
(75)
|
(84)
|
(229)
|
(232)
|
(213)
|
(197)
|
(49)
|
(64)
|
(21)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(29)
|
(31)
|
(33)
|
(34)
|
(24)
|
(23)
|
(26)
|
(24)
|
(24)
|
(28)
|
(30)
|
(35)
|
(33)
|
(28)
|
(23)
|
(20)
|
(19)
|
(22)
|
(22)
|
(26)
|
(28)
|
(28)
|
(35)
|
(38)
|
(47)
|
(49)
|
(53)
|
(55)
|
(57)
|
(58)
|
(51)
|
(45)
|
(39)
|
(41)
|
(45)
|
(50)
|
(55)
|
(61)
|
(77)
|
(73)
|
(75)
|
(68)
|
(50)
|
(64)
|
(120)
|
(122)
|
(138)
|
(146)
|
(89)
|
(95)
|
(76)
|
(57)
|
|
| Other Items |
(133)
|
(12)
|
(90)
|
87
|
99
|
(25)
|
140
|
22
|
(31)
|
(71)
|
(176)
|
(734)
|
51
|
97
|
262
|
811
|
37
|
89
|
23
|
24
|
(0)
|
(50)
|
15
|
14
|
48
|
53
|
15
|
24
|
17
|
21
|
16
|
5
|
(31)
|
(32)
|
(29)
|
(63)
|
(31)
|
(34)
|
(35)
|
(11)
|
21
|
48
|
47
|
42
|
21
|
(10)
|
(4)
|
(4)
|
12
|
(10)
|
(28)
|
(34)
|
(383)
|
(360)
|
(336)
|
(325)
|
(1)
|
(9)
|
85
|
92
|
113
|
112
|
(1)
|
(20)
|
(22)
|
(18)
|
(15)
|
4
|
(1)
|
56
|
54
|
57
|
61
|
(1)
|
1
|
(1)
|
(3)
|
(1)
|
(3)
|
10
|
(4)
|
(4)
|
(46)
|
(87)
|
(73)
|
(67)
|
(19)
|
16
|
24
|
(5)
|
(2)
|
(4)
|
(3)
|
27
|
27
|
2
|
|
| Cash from Investing Activities |
(176)
N/A
|
(48)
+73%
|
(122)
-156%
|
43
N/A
|
50
+15%
|
(83)
N/A
|
75
N/A
|
(49)
N/A
|
(107)
-119%
|
(145)
-35%
|
(245)
-70%
|
(786)
-221%
|
2
N/A
|
34
+1 510%
|
168
+396%
|
707
+322%
|
(58)
N/A
|
7
N/A
|
(29)
N/A
|
(15)
+49%
|
(23)
-53%
|
(125)
-446%
|
(69)
+45%
|
(215)
-213%
|
(184)
+15%
|
(159)
+13%
|
(182)
-14%
|
(25)
+86%
|
(47)
-90%
|
1
N/A
|
(3)
N/A
|
(11)
-331%
|
(47)
-317%
|
(48)
-2%
|
(45)
+6%
|
(77)
-73%
|
(46)
+41%
|
(49)
-8%
|
(51)
-3%
|
(27)
+47%
|
5
N/A
|
31
+580%
|
31
0%
|
26
-16%
|
(9)
N/A
|
(40)
-367%
|
(36)
+9%
|
(38)
-5%
|
(12)
+69%
|
(33)
-173%
|
(54)
-63%
|
(58)
-8%
|
(407)
-605%
|
(388)
+5%
|
(366)
+6%
|
(359)
+2%
|
(34)
+91%
|
(37)
-10%
|
61
N/A
|
72
+18%
|
93
+29%
|
90
-4%
|
(23)
N/A
|
(46)
-100%
|
(50)
-9%
|
(46)
+7%
|
(50)
-7%
|
(34)
+32%
|
(48)
-41%
|
7
N/A
|
2
-70%
|
1
-33%
|
5
+221%
|
(59)
N/A
|
(51)
+14%
|
(46)
+9%
|
(42)
+8%
|
(43)
-1%
|
(48)
-12%
|
(41)
+15%
|
(59)
-46%
|
(65)
-10%
|
(122)
-89%
|
(160)
-31%
|
(148)
+8%
|
(135)
+8%
|
(70)
+49%
|
(47)
+32%
|
(95)
-102%
|
(127)
-34%
|
(141)
-10%
|
(150)
-7%
|
(92)
+39%
|
(68)
+26%
|
(49)
+28%
|
(55)
-12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(4)
|
0
|
8
|
8
|
8
|
7
|
6
|
6
|
7
|
25
|
26
|
32
|
(18)
|
(36)
|
(34)
|
(38)
|
14
|
16
|
15
|
12
|
9
|
8
|
6
|
10
|
10
|
7
|
10
|
6
|
4
|
4
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(25)
|
(25)
|
(25)
|
(27)
|
(15)
|
(15)
|
(15)
|
(3)
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(55)
|
0
|
(51)
|
(61)
|
(25)
|
(25)
|
(49)
|
(41)
|
(35)
|
(39)
|
(71)
|
(68)
|
|
| Net Issuance of Debt |
157
|
18
|
(385)
|
(509)
|
(482)
|
(378)
|
(127)
|
(45)
|
(55)
|
(87)
|
(45)
|
8
|
(288)
|
(317)
|
(314)
|
(336)
|
(8)
|
(8)
|
(12)
|
(12)
|
(5)
|
20
|
(15)
|
109
|
105
|
99
|
126
|
(6)
|
11
|
(47)
|
(12)
|
(44)
|
19
|
51
|
25
|
79
|
2
|
(2)
|
(1)
|
(8)
|
(5)
|
(18)
|
(21)
|
(20)
|
(9)
|
(21)
|
(24)
|
(24)
|
(38)
|
(11)
|
(4)
|
(4)
|
310
|
309
|
324
|
312
|
8
|
1
|
(55)
|
(41)
|
(50)
|
(40)
|
(5)
|
(5)
|
(11)
|
(31)
|
(26)
|
(26)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(9)
|
(9)
|
(32)
|
(26)
|
(23)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(33)
|
(25)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(92)
|
(92)
|
(92)
|
(92)
|
(18)
|
(121)
|
(136)
|
(151)
|
(165)
|
(76)
|
(76)
|
(76)
|
(78)
|
(79)
|
(80)
|
(81)
|
(81)
|
(81)
|
(81)
|
(81)
|
(81)
|
(81)
|
(81)
|
(82)
|
(82)
|
(82)
|
(82)
|
(82)
|
(74)
|
(66)
|
(58)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(52)
|
(54)
|
(55)
|
(57)
|
(58)
|
(59)
|
(60)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(62)
|
(72)
|
(82)
|
(92)
|
(147)
|
(149)
|
(151)
|
(152)
|
(108)
|
(108)
|
(108)
|
(107)
|
(108)
|
(109)
|
(109)
|
(110)
|
(388)
|
(391)
|
(394)
|
(402)
|
(208)
|
(214)
|
(219)
|
(219)
|
(144)
|
(143)
|
(143)
|
(143)
|
(142)
|
(142)
|
(141)
|
(140)
|
|
| Other |
(16)
|
(20)
|
(4)
|
7
|
(5)
|
5
|
17
|
15
|
8
|
19
|
7
|
7
|
(35)
|
6
|
7
|
4
|
(0)
|
(1)
|
(0)
|
(1)
|
4
|
3
|
5
|
5
|
2
|
0
|
0
|
(3)
|
70
|
73
|
71
|
74
|
(4)
|
(6)
|
(6)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(5)
|
(5)
|
(4)
|
(5)
|
(2)
|
(1)
|
(2)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(7)
|
(8)
|
(9)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
|
| Cash from Financing Activities |
104
N/A
|
(26)
N/A
|
(398)
-1 418%
|
(512)
-29%
|
(495)
+3%
|
(383)
+23%
|
(122)
+68%
|
(42)
+66%
|
(57)
-36%
|
(61)
-7%
|
(29)
+52%
|
29
N/A
|
(433)
N/A
|
(440)
-2%
|
(434)
+1%
|
(463)
-7%
|
(11)
+98%
|
(114)
-920%
|
(134)
-17%
|
(151)
-13%
|
(158)
-4%
|
(44)
+72%
|
(80)
-82%
|
47
N/A
|
39
-18%
|
28
-28%
|
57
+104%
|
(84)
N/A
|
4
N/A
|
(52)
N/A
|
(22)
+58%
|
(50)
-131%
|
(65)
-29%
|
(34)
+48%
|
(59)
-75%
|
(7)
+89%
|
(80)
-1 125%
|
(85)
-6%
|
(83)
+2%
|
(90)
-9%
|
(80)
+12%
|
(84)
-6%
|
(81)
+4%
|
(71)
+12%
|
(62)
+13%
|
(74)
-18%
|
(75)
-2%
|
(77)
-2%
|
(90)
-17%
|
(64)
+28%
|
(61)
+6%
|
(63)
-4%
|
250
N/A
|
248
-1%
|
262
+6%
|
249
-5%
|
(57)
N/A
|
(62)
-10%
|
(127)
-104%
|
(113)
+11%
|
(121)
-7%
|
(111)
+8%
|
(68)
+39%
|
(67)
+1%
|
(75)
-11%
|
(109)
-45%
|
(114)
-5%
|
(123)
-9%
|
(172)
-39%
|
(164)
+5%
|
(181)
-10%
|
(183)
-1%
|
(139)
+24%
|
(136)
+2%
|
(124)
+9%
|
(124)
0%
|
(125)
-1%
|
(114)
+9%
|
(112)
+2%
|
(114)
-2%
|
(401)
-251%
|
(408)
-2%
|
(415)
-2%
|
(448)
-8%
|
(296)
+34%
|
(298)
-1%
|
(300)
-1%
|
(284)
+5%
|
(172)
+40%
|
(171)
+0%
|
(195)
-14%
|
(188)
+4%
|
(182)
+3%
|
(186)
-2%
|
(217)
-17%
|
(214)
+2%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(3)
N/A
|
8
N/A
|
(3)
N/A
|
2
N/A
|
2
-12%
|
3
+93%
|
10
+234%
|
7
-24%
|
(2)
N/A
|
(5)
-156%
|
(6)
-30%
|
(7)
-13%
|
2
N/A
|
(3)
N/A
|
(1)
+53%
|
3
N/A
|
(3)
N/A
|
3
N/A
|
(3)
N/A
|
(5)
-74%
|
2
N/A
|
(2)
N/A
|
1
N/A
|
1
-11%
|
1
+50%
|
0
-83%
|
(0)
N/A
|
(4)
-2 050%
|
(8)
-91%
|
(5)
+35%
|
(5)
+15%
|
(3)
+44%
|
1
N/A
|
1
+100%
|
3
+183%
|
4
+15%
|
4
+3%
|
4
+3%
|
2
-59%
|
1
-53%
|
2
+175%
|
5
+141%
|
1
-77%
|
3
+133%
|
9
+229%
|
(8)
N/A
|
(2)
+71%
|
(3)
-36%
|
(11)
-277%
|
5
N/A
|
3
-43%
|
2
-20%
|
(25)
N/A
|
(24)
+2%
|
(25)
0%
|
(31)
-27%
|
(16)
+48%
|
(21)
-28%
|
37
N/A
|
52
+40%
|
75
+43%
|
94
+26%
|
45
-52%
|
44
-2%
|
38
-14%
|
1
-98%
|
15
+1 825%
|
25
+60%
|
(41)
N/A
|
6
N/A
|
(28)
N/A
|
(46)
-64%
|
5
N/A
|
(27)
N/A
|
(15)
+43%
|
54
N/A
|
168
+210%
|
301
+79%
|
429
+43%
|
443
+3%
|
44
-90%
|
93
+108%
|
4
-96%
|
(98)
N/A
|
49
N/A
|
(132)
N/A
|
(179)
-35%
|
(181)
-1%
|
(108)
+40%
|
(163)
-51%
|
(136)
+16%
|
(153)
-12%
|
(86)
+44%
|
(33)
+62%
|
(104)
-220%
|
(67)
+35%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
26
N/A
|
46
+78%
|
484
+960%
|
427
-12%
|
398
-7%
|
411
+3%
|
(9)
N/A
|
27
N/A
|
86
+222%
|
127
+48%
|
199
+57%
|
698
+251%
|
383
-45%
|
340
-11%
|
170
-50%
|
(346)
N/A
|
(28)
+92%
|
29
N/A
|
108
+273%
|
122
+14%
|
160
+30%
|
92
-42%
|
66
-28%
|
(60)
N/A
|
(86)
-42%
|
(81)
+5%
|
(72)
+11%
|
55
N/A
|
(29)
N/A
|
26
N/A
|
2
-94%
|
42
+2 707%
|
96
+129%
|
67
-31%
|
92
+37%
|
73
-20%
|
114
+56%
|
122
+7%
|
119
-2%
|
102
-15%
|
61
-41%
|
42
-31%
|
35
-16%
|
32
-10%
|
51
+61%
|
76
+49%
|
76
+1%
|
78
+2%
|
67
-15%
|
80
+20%
|
92
+15%
|
99
+8%
|
107
+8%
|
88
-18%
|
50
-43%
|
44
-11%
|
41
-7%
|
50
+21%
|
80
+59%
|
73
-8%
|
83
+13%
|
93
+12%
|
114
+23%
|
131
+15%
|
135
+2%
|
127
-5%
|
144
+13%
|
144
0%
|
132
-8%
|
114
-13%
|
99
-14%
|
81
-18%
|
82
+2%
|
110
+34%
|
108
-2%
|
180
+66%
|
296
+65%
|
416
+40%
|
544
+31%
|
547
+1%
|
450
-18%
|
504
+12%
|
465
-8%
|
437
-6%
|
417
-5%
|
233
-44%
|
140
-40%
|
87
-38%
|
39
-55%
|
14
-65%
|
61
+345%
|
39
-37%
|
100
+158%
|
126
+26%
|
86
-32%
|
144
+68%
|
|