RioCan Real Estate Investment Trust
F:R7G
Cash Flow Statement
Cash Flow Statement
RioCan Real Estate Investment Trust
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
160
|
168
|
169
|
172
|
175
|
176
|
173
|
182
|
178
|
175
|
171
|
158
|
141
|
131
|
131
|
133
|
150
|
156
|
158
|
164
|
162
|
17
|
11
|
32
|
25
|
176
|
181
|
145
|
146
|
128
|
116
|
114
|
143
|
245
|
275
|
1 509
|
1 801
|
1 790
|
1 902
|
884
|
881
|
1 175
|
1 131
|
1 359
|
1 174
|
916
|
920
|
713
|
721
|
726
|
757
|
664
|
582
|
509
|
492
|
142
|
200
|
385
|
327
|
683
|
699
|
583
|
677
|
708
|
682
|
639
|
587
|
527
|
585
|
726
|
775
|
776
|
684
|
80
|
20
|
(65)
|
(61)
|
435
|
455
|
598
|
652
|
585
|
451
|
237
|
195
|
228
|
152
|
39
|
49
|
60
|
230
|
473
|
261
|
284
|
67
|
69
|
|
| Depreciation & Amortization |
21
|
24
|
29
|
32
|
34
|
36
|
37
|
37
|
50
|
61
|
74
|
89
|
94
|
103
|
108
|
113
|
116
|
116
|
120
|
124
|
128
|
136
|
138
|
140
|
144
|
145
|
151
|
157
|
159
|
164
|
166
|
167
|
0
|
85
|
44
|
2
|
0
|
2
|
2
|
1
|
0
|
1
|
1
|
2
|
0
|
2
|
3
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
5
|
5
|
4
|
5
|
4
|
5
|
5
|
5
|
10
|
9
|
9
|
9
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
157
|
144
|
0
|
13
|
7
|
(1)
|
(1)
|
(8)
|
(7)
|
(4)
|
22
|
84
|
108
|
(898)
|
(923)
|
(983)
|
(1 009)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
232
|
215
|
0
|
0
|
(235)
|
(216)
|
(2)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
2
|
2
|
2
|
1
|
(0)
|
1
|
12
|
11
|
11
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
5
|
6
|
5
|
5
|
4
|
4
|
3
|
2
|
5
|
4
|
5
|
6
|
7
|
6
|
5
|
5
|
4
|
5
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
6
|
3
|
7
|
12
|
11
|
15
|
11
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
|
| Other Non-Cash Items |
(5)
|
(10)
|
(9)
|
17
|
(7)
|
(3)
|
6
|
(7)
|
2
|
8
|
3
|
0
|
(10)
|
8
|
(31)
|
20
|
14
|
8
|
47
|
18
|
5
|
(30)
|
(47)
|
(40)
|
(27)
|
37
|
43
|
54
|
42
|
17
|
18
|
(2)
|
2
|
(119)
|
(92)
|
(257)
|
(552)
|
(459)
|
(567)
|
(516)
|
(444)
|
(727)
|
(686)
|
(921)
|
(752)
|
(481)
|
(499)
|
(262)
|
(277)
|
(280)
|
(234)
|
(162)
|
(83)
|
(6)
|
17
|
237
|
198
|
51
|
81
|
(211)
|
(169)
|
(102)
|
(181)
|
(202)
|
(173)
|
(139)
|
(99)
|
(49)
|
(114)
|
(244)
|
(279)
|
(270)
|
(166)
|
409
|
460
|
524
|
496
|
15
|
(17)
|
(138)
|
(169)
|
(82)
|
88
|
291
|
348
|
308
|
350
|
453
|
415
|
389
|
218
|
(25)
|
212
|
199
|
426
|
430
|
|
| Cash Interest Paid |
91
|
93
|
105
|
111
|
123
|
130
|
135
|
136
|
140
|
142
|
143
|
145
|
151
|
149
|
152
|
151
|
148
|
148
|
154
|
155
|
163
|
167
|
170
|
174
|
180
|
182
|
185
|
189
|
189
|
192
|
195
|
206
|
210
|
220
|
0
|
229
|
381
|
382
|
456
|
288
|
257
|
266
|
263
|
263
|
265
|
257
|
254
|
256
|
245
|
247
|
236
|
265
|
269
|
281
|
285
|
264
|
263
|
263
|
247
|
229
|
212
|
196
|
193
|
199
|
198
|
204
|
203
|
211
|
212
|
215
|
232
|
211
|
219
|
211
|
211
|
221
|
223
|
222
|
219
|
214
|
212
|
210
|
205
|
221
|
226
|
233
|
242
|
236
|
232
|
256
|
259
|
273
|
291
|
287
|
299
|
303
|
|
| Change in Working Capital |
(21)
|
(14)
|
5
|
(16)
|
(10)
|
(4)
|
(26)
|
(15)
|
(12)
|
(13)
|
(10)
|
8
|
27
|
9
|
44
|
(3)
|
(7)
|
(4)
|
(37)
|
(19)
|
(19)
|
(19)
|
(17)
|
(4)
|
125
|
122
|
132
|
(17)
|
(6)
|
(7)
|
(8)
|
(3)
|
(6)
|
(1)
|
(7)
|
(15)
|
(13)
|
(14)
|
(13)
|
(14)
|
(8)
|
(2)
|
(62)
|
(18)
|
(53)
|
(72)
|
25
|
(45)
|
(24)
|
1
|
(40)
|
(5)
|
27
|
(7)
|
(43)
|
(1)
|
44
|
100
|
173
|
183
|
(59)
|
(109)
|
(162)
|
(162)
|
(61)
|
(63)
|
(60)
|
(77)
|
(74)
|
(95)
|
25
|
57
|
82
|
150
|
54
|
78
|
66
|
74
|
51
|
26
|
24
|
0
|
(38)
|
(26)
|
(56)
|
(93)
|
(71)
|
(109)
|
(79)
|
(91)
|
(82)
|
(71)
|
(113)
|
3
|
(27)
|
(67)
|
|
| Cash from Operating Activities |
155
N/A
|
169
+9%
|
194
+15%
|
205
+5%
|
192
-6%
|
204
+7%
|
190
-7%
|
198
+4%
|
219
+11%
|
231
+5%
|
238
+3%
|
256
+8%
|
252
-2%
|
251
0%
|
252
+0%
|
261
+4%
|
273
+4%
|
276
+1%
|
288
+4%
|
287
0%
|
277
-4%
|
254
-8%
|
241
-5%
|
272
+13%
|
267
-2%
|
336
+26%
|
357
+6%
|
339
-5%
|
339
+0%
|
294
-13%
|
285
-3%
|
273
-4%
|
288
+5%
|
293
+2%
|
327
+11%
|
341
+4%
|
315
-8%
|
336
+7%
|
315
-6%
|
356
+13%
|
431
+21%
|
447
+4%
|
384
-14%
|
422
+10%
|
371
-12%
|
365
-2%
|
449
+23%
|
408
-9%
|
423
+4%
|
450
+6%
|
487
+8%
|
502
+3%
|
530
+6%
|
503
-5%
|
470
-6%
|
615
+31%
|
662
+8%
|
540
-18%
|
585
+8%
|
425
-27%
|
259
-39%
|
375
+45%
|
337
-10%
|
354
+5%
|
458
+29%
|
444
-3%
|
435
-2%
|
404
-7%
|
400
-1%
|
394
-2%
|
527
+34%
|
569
+8%
|
606
+7%
|
644
+6%
|
540
-16%
|
553
+2%
|
516
-7%
|
540
+5%
|
503
-7%
|
490
-3%
|
511
+4%
|
507
-1%
|
505
0%
|
506
+0%
|
491
-3%
|
448
-9%
|
433
-3%
|
386
-11%
|
388
+1%
|
360
-7%
|
368
+2%
|
378
+3%
|
361
-4%
|
488
+35%
|
467
-4%
|
434
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(46)
|
(52)
|
(75)
|
(82)
|
(79)
|
(77)
|
(73)
|
(81)
|
(95)
|
(96)
|
(89)
|
(114)
|
(104)
|
(132)
|
(137)
|
(213)
|
(230)
|
(226)
|
(230)
|
(151)
|
(152)
|
(144)
|
(142)
|
(146)
|
(152)
|
(165)
|
(178)
|
(169)
|
(146)
|
(121)
|
(114)
|
(93)
|
(103)
|
(123)
|
(115)
|
(163)
|
(167)
|
(162)
|
(156)
|
(122)
|
(116)
|
(122)
|
0
|
0
|
(81)
|
(75)
|
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
|
0
|
0
|
0
|
0
|
|
| Other Items |
(120)
|
(87)
|
(200)
|
(230)
|
(181)
|
(227)
|
(132)
|
(121)
|
(121)
|
(123)
|
(122)
|
(230)
|
(367)
|
(356)
|
(363)
|
(233)
|
(208)
|
(174)
|
(193)
|
(225)
|
(277)
|
(324)
|
(313)
|
(332)
|
(162)
|
(198)
|
(200)
|
(173)
|
(245)
|
(201)
|
(164)
|
(411)
|
(490)
|
(481)
|
(851)
|
(763)
|
(651)
|
(741)
|
(635)
|
(896)
|
(940)
|
(935)
|
(1 053)
|
(833)
|
(742)
|
(658)
|
(485)
|
(278)
|
(326)
|
(439)
|
(396)
|
(520)
|
(584)
|
(536)
|
(382)
|
(804)
|
(748)
|
1 168
|
690
|
1 194
|
1 212
|
(550)
|
(90)
|
86
|
96
|
260
|
510
|
543
|
593
|
159
|
(386)
|
(580)
|
(812)
|
(685)
|
(469)
|
(469)
|
(388)
|
(291)
|
(169)
|
94
|
129
|
6
|
(2)
|
(80)
|
(55)
|
(31)
|
(156)
|
(200)
|
(270)
|
(305)
|
(245)
|
(361)
|
(321)
|
(287)
|
(161)
|
41
|
|
| Cash from Investing Activities |
(166)
N/A
|
(138)
+16%
|
(275)
-99%
|
(312)
-13%
|
(259)
+17%
|
(304)
-17%
|
(205)
+33%
|
(202)
+1%
|
(216)
-7%
|
(219)
-1%
|
(211)
+3%
|
(343)
-63%
|
(471)
-37%
|
(488)
-4%
|
(500)
-2%
|
(447)
+11%
|
(438)
+2%
|
(400)
+9%
|
(423)
-6%
|
(376)
+11%
|
(429)
-14%
|
(467)
-9%
|
(455)
+3%
|
(478)
-5%
|
(315)
+34%
|
(363)
-15%
|
(377)
-4%
|
(342)
+9%
|
(391)
-14%
|
(322)
+18%
|
(278)
+14%
|
(504)
-81%
|
(592)
-17%
|
(603)
-2%
|
(966)
-60%
|
(926)
+4%
|
(818)
+12%
|
(903)
-10%
|
(791)
+12%
|
(1 018)
-29%
|
(1 056)
-4%
|
(1 057)
0%
|
(1 090)
-3%
|
(833)
+24%
|
(758)
+9%
|
(668)
+12%
|
(485)
+27%
|
(278)
+43%
|
(288)
-4%
|
(364)
-26%
|
(396)
-9%
|
(520)
-31%
|
(584)
-12%
|
(536)
+8%
|
(382)
+29%
|
(804)
-111%
|
(748)
+7%
|
1 168
N/A
|
690
-41%
|
1 194
+73%
|
1 212
+2%
|
(550)
N/A
|
(90)
+84%
|
86
N/A
|
96
+11%
|
260
+171%
|
510
+96%
|
543
+7%
|
593
+9%
|
159
-73%
|
(386)
N/A
|
(580)
-50%
|
(812)
-40%
|
(685)
+16%
|
(469)
+32%
|
(469)
0%
|
(388)
+17%
|
(291)
+25%
|
(169)
+42%
|
94
N/A
|
129
+37%
|
6
-95%
|
(2)
N/A
|
(80)
-3 377%
|
(55)
+30%
|
(31)
+45%
|
(156)
-409%
|
(200)
-28%
|
(270)
-35%
|
(305)
-13%
|
(245)
+19%
|
(361)
-47%
|
(321)
+11%
|
(287)
+11%
|
(161)
+44%
|
41
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
57
|
164
|
138
|
135
|
123
|
158
|
171
|
243
|
258
|
120
|
110
|
68
|
202
|
212
|
222
|
204
|
71
|
68
|
67
|
69
|
229
|
237
|
239
|
242
|
83
|
225
|
225
|
220
|
210
|
202
|
200
|
308
|
311
|
170
|
312
|
344
|
473
|
494
|
485
|
626
|
520
|
735
|
801
|
539
|
531
|
312
|
104
|
97
|
102
|
113
|
144
|
171
|
186
|
183
|
80
|
24
|
(6)
|
(154)
|
(87)
|
(86)
|
(105)
|
(147)
|
(147)
|
(248)
|
(387)
|
(364)
|
(500)
|
(458)
|
(341)
|
(199)
|
(64)
|
214
|
231
|
215
|
216
|
(6)
|
(4)
|
(4)
|
(4)
|
(182)
|
(182)
|
(311)
|
(312)
|
(209)
|
(212)
|
(84)
|
(83)
|
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(69)
|
(111)
|
(110)
|
(135)
|
|
| Net Issuance of Debt |
84
|
152
|
213
|
137
|
105
|
20
|
10
|
132
|
93
|
101
|
171
|
126
|
207
|
294
|
215
|
215
|
320
|
257
|
298
|
300
|
187
|
177
|
297
|
316
|
182
|
141
|
(29)
|
(34)
|
123
|
372
|
299
|
374
|
418
|
236
|
479
|
525
|
361
|
463
|
348
|
392
|
466
|
365
|
422
|
502
|
447
|
365
|
383
|
102
|
149
|
274
|
251
|
192
|
218
|
215
|
49
|
516
|
363
|
(1 271)
|
(785)
|
(1 155)
|
(931)
|
740
|
333
|
263
|
305
|
125
|
84
|
(33)
|
(223)
|
83
|
336
|
259
|
457
|
306
|
122
|
525
|
302
|
167
|
68
|
(246)
|
(148)
|
79
|
68
|
101
|
100
|
163
|
113
|
183
|
168
|
80
|
216
|
392
|
378
|
268
|
195
|
(45)
|
|
| Cash Paid for Dividends |
(156)
|
(160)
|
(165)
|
(170)
|
(174)
|
(179)
|
(184)
|
(190)
|
(198)
|
(205)
|
(210)
|
(217)
|
(228)
|
(235)
|
(243)
|
(249)
|
(249)
|
(252)
|
(254)
|
(256)
|
(260)
|
(265)
|
(270)
|
(275)
|
(280)
|
(284)
|
(289)
|
(295)
|
(301)
|
(305)
|
(311)
|
(316)
|
(323)
|
(330)
|
(334)
|
(339)
|
(346)
|
(354)
|
(362)
|
(371)
|
(380)
|
(390)
|
(401)
|
(413)
|
(421)
|
(429)
|
(435)
|
(439)
|
(443)
|
(443)
|
(446)
|
(325)
|
(328)
|
(334)
|
(230)
|
(323)
|
(290)
|
(280)
|
(380)
|
(406)
|
(434)
|
(439)
|
(438)
|
(439)
|
(445)
|
(448)
|
(452)
|
(452)
|
(447)
|
(442)
|
(440)
|
(443)
|
(448)
|
(452)
|
(456)
|
(458)
|
(432)
|
(394)
|
(356)
|
(317)
|
(304)
|
(307)
|
(308)
|
(309)
|
(312)
|
(314)
|
(318)
|
(321)
|
(325)
|
(327)
|
(330)
|
(332)
|
(334)
|
(337)
|
(339)
|
(341)
|
|
| Other |
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(53)
|
(53)
|
0
|
(53)
|
(0)
|
(1)
|
(2)
|
15
|
16
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(73)
|
(71)
|
(70)
|
(79)
|
(26)
|
(29)
|
(28)
|
(17)
|
(2)
|
1
|
1
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
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
|
|
| Cash from Financing Activities |
(16)
N/A
|
156
N/A
|
184
+18%
|
100
-45%
|
52
-48%
|
(3)
N/A
|
(56)
-1 597%
|
131
N/A
|
101
-23%
|
(36)
N/A
|
70
N/A
|
(24)
N/A
|
179
N/A
|
287
+60%
|
210
-27%
|
187
-11%
|
159
-15%
|
73
-54%
|
110
+51%
|
113
+3%
|
157
+38%
|
150
-4%
|
267
+78%
|
283
+6%
|
(15)
N/A
|
81
N/A
|
(93)
N/A
|
(110)
-18%
|
33
N/A
|
270
+717%
|
187
-31%
|
367
+96%
|
406
+11%
|
76
-81%
|
457
+503%
|
530
+16%
|
488
-8%
|
603
+24%
|
471
-22%
|
647
+37%
|
604
-7%
|
706
+17%
|
816
+16%
|
555
-32%
|
486
-12%
|
178
-63%
|
(27)
N/A
|
(266)
-885%
|
(221)
+17%
|
(84)
+62%
|
(68)
+19%
|
36
N/A
|
77
+115%
|
66
-14%
|
(99)
N/A
|
217
N/A
|
67
-69%
|
(1 706)
N/A
|
(1 253)
+27%
|
(1 648)
-32%
|
(1 471)
+11%
|
154
N/A
|
(252)
N/A
|
(424)
-68%
|
(527)
-24%
|
(687)
-30%
|
(869)
-26%
|
(943)
-9%
|
(1 011)
-7%
|
(558)
+45%
|
(168)
+70%
|
30
N/A
|
241
+708%
|
68
-72%
|
(119)
N/A
|
62
N/A
|
(134)
N/A
|
(231)
-72%
|
(292)
-26%
|
(745)
-156%
|
(634)
+15%
|
(539)
+15%
|
(552)
-2%
|
(418)
+24%
|
(424)
-1%
|
(235)
+45%
|
(288)
-22%
|
(147)
+49%
|
(170)
-15%
|
(259)
-53%
|
(126)
+51%
|
48
N/A
|
(25)
N/A
|
(180)
-609%
|
(254)
-41%
|
(520)
-105%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(26)
N/A
|
186
N/A
|
103
-45%
|
(7)
N/A
|
(16)
-125%
|
(103)
-535%
|
(71)
+31%
|
127
N/A
|
104
-18%
|
(24)
N/A
|
96
N/A
|
(111)
N/A
|
(40)
+64%
|
50
N/A
|
(38)
N/A
|
1
N/A
|
(6)
N/A
|
(51)
-788%
|
(25)
+52%
|
24
N/A
|
4
-82%
|
(64)
N/A
|
53
N/A
|
78
+47%
|
(63)
N/A
|
55
N/A
|
(114)
N/A
|
(113)
+1%
|
(19)
+83%
|
242
N/A
|
194
-20%
|
136
-30%
|
101
-25%
|
(234)
N/A
|
(182)
+22%
|
(55)
+70%
|
(15)
+73%
|
36
N/A
|
(5)
N/A
|
(15)
-200%
|
(21)
-40%
|
96
N/A
|
110
+15%
|
144
+31%
|
99
-31%
|
(125)
N/A
|
(63)
+50%
|
(136)
-116%
|
(86)
+37%
|
2
N/A
|
23
+900%
|
17
-26%
|
23
+33%
|
33
+43%
|
(11)
N/A
|
27
N/A
|
(19)
N/A
|
1
N/A
|
22
+1 486%
|
(29)
N/A
|
1
N/A
|
(21)
N/A
|
(5)
+78%
|
16
N/A
|
26
+65%
|
17
-36%
|
76
+354%
|
4
-94%
|
(18)
N/A
|
(5)
+70%
|
(27)
-408%
|
19
N/A
|
35
+87%
|
27
-23%
|
(47)
N/A
|
145
N/A
|
(5)
N/A
|
18
N/A
|
43
+138%
|
(161)
N/A
|
6
N/A
|
(27)
N/A
|
(49)
-86%
|
8
N/A
|
12
+41%
|
182
+1 424%
|
(10)
N/A
|
38
N/A
|
(52)
N/A
|
(203)
-287%
|
(3)
+98%
|
66
N/A
|
15
-78%
|
22
+45%
|
53
+144%
|
(45)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
110
N/A
|
117
+7%
|
119
+2%
|
123
+3%
|
113
-8%
|
127
+13%
|
117
-9%
|
117
+0%
|
124
+6%
|
135
+9%
|
148
+10%
|
142
-4%
|
148
+4%
|
119
-20%
|
115
-4%
|
48
-58%
|
43
-10%
|
50
+16%
|
58
+17%
|
136
+133%
|
125
-8%
|
110
-12%
|
99
-10%
|
127
+27%
|
115
-9%
|
171
+49%
|
179
+5%
|
169
-6%
|
192
+14%
|
173
-10%
|
171
-1%
|
180
+5%
|
185
+3%
|
171
-8%
|
212
+24%
|
178
-16%
|
148
-17%
|
174
+18%
|
159
-9%
|
234
+47%
|
315
+35%
|
325
+3%
|
384
+18%
|
422
+10%
|
290
-31%
|
290
N/A
|
449
+55%
|
408
-9%
|
423
+4%
|
450
+6%
|
487
+8%
|
502
+3%
|
530
+6%
|
503
-5%
|
470
-6%
|
615
+31%
|
662
+8%
|
540
-18%
|
585
+8%
|
425
-27%
|
259
-39%
|
375
+45%
|
337
-10%
|
354
+5%
|
458
+29%
|
444
-3%
|
435
-2%
|
404
-7%
|
400
-1%
|
394
-2%
|
527
+34%
|
569
+8%
|
606
+7%
|
644
+6%
|
540
-16%
|
553
+2%
|
516
-7%
|
540
+5%
|
503
-7%
|
490
-3%
|
511
+4%
|
507
-1%
|
505
0%
|
506
+0%
|
491
-3%
|
448
-9%
|
433
-3%
|
386
-11%
|
388
+1%
|
360
-7%
|
368
+2%
|
378
+3%
|
361
-4%
|
488
+35%
|
467
-4%
|
434
-7%
|
|