Caseys General Stores Inc
NASDAQ:CASY
Cash Flow Statement
Cash Flow Statement
Caseys General Stores Inc
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
29
|
29
|
28
|
29
|
36
|
40
|
42
|
44
|
41
|
38
|
40
|
35
|
37
|
43
|
49
|
60
|
60
|
63
|
58
|
53
|
57
|
62
|
75
|
85
|
87
|
85
|
84
|
83
|
85
|
86
|
101
|
107
|
111
|
117
|
110
|
98
|
94
|
95
|
97
|
113
|
116
|
115
|
114
|
110
|
108
|
104
|
119
|
125
|
122
|
127
|
123
|
134
|
160
|
181
|
192
|
221
|
220
|
226
|
232
|
210
|
195
|
178
|
167
|
159
|
329
|
318
|
331
|
349
|
198
|
204
|
220
|
235
|
227
|
264
|
299
|
329
|
333
|
313
|
312
|
296
|
322
|
340
|
374
|
414
|
450
|
447
|
463
|
484
|
471
|
502
|
513
|
535
|
535
|
547
|
582
|
607
|
|
| Depreciation & Amortization |
44
|
45
|
46
|
46
|
47
|
47
|
48
|
48
|
49
|
48
|
49
|
49
|
49
|
52
|
53
|
54
|
56
|
57
|
59
|
60
|
62
|
64
|
65
|
67
|
68
|
68
|
69
|
69
|
69
|
70
|
70
|
71
|
72
|
74
|
75
|
77
|
79
|
82
|
86
|
89
|
93
|
97
|
100
|
104
|
108
|
112
|
116
|
121
|
126
|
131
|
137
|
142
|
150
|
156
|
159
|
164
|
167
|
171
|
177
|
184
|
192
|
198
|
204
|
210
|
216
|
221
|
227
|
235
|
239
|
244
|
245
|
247
|
249
|
251
|
257
|
259
|
261
|
265
|
275
|
285
|
296
|
304
|
304
|
308
|
310
|
313
|
320
|
327
|
338
|
350
|
361
|
372
|
389
|
404
|
418
|
433
|
|
| Change in Deffered Taxes |
6
|
12
|
13
|
13
|
14
|
11
|
12
|
13
|
13
|
12
|
13
|
13
|
9
|
3
|
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
1
|
(0)
|
(1)
|
(3)
|
(2)
|
0
|
5
|
7
|
8
|
16
|
21
|
26
|
25
|
18
|
10
|
20
|
41
|
61
|
72
|
71
|
66
|
53
|
48
|
47
|
37
|
32
|
29
|
20
|
13
|
17
|
19
|
13
|
35
|
45
|
39
|
37
|
59
|
56
|
69
|
79
|
41
|
45
|
49
|
47
|
(98)
|
(98)
|
(105)
|
(86)
|
56
|
45
|
53
|
43
|
46
|
50
|
43
|
34
|
24
|
4
|
28
|
47
|
48
|
83
|
74
|
50
|
50
|
23
|
14
|
37
|
47
|
53
|
44
|
26
|
56
|
60
|
100
|
119
|
|
| 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
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
8
|
7
|
7
|
8
|
7
|
7
|
8
|
9
|
9
|
11
|
18
|
19
|
20
|
19
|
19
|
14
|
14
|
16
|
14
|
17
|
20
|
18
|
18
|
23
|
26
|
32
|
34
|
35
|
39
|
38
|
46
|
46
|
43
|
47
|
41
|
41
|
42
|
41
|
42
|
46
|
48
|
48
|
52
|
55
|
|
| Other Non-Cash Items |
0
|
1
|
2
|
3
|
3
|
2
|
1
|
0
|
1
|
1
|
2
|
3
|
10
|
6
|
5
|
4
|
(3)
|
3
|
4
|
4
|
5
|
6
|
6
|
6
|
7
|
4
|
6
|
6
|
5
|
5
|
2
|
3
|
2
|
2
|
3
|
13
|
13
|
14
|
14
|
4
|
5
|
4
|
5
|
6
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
8
|
9
|
8
|
10
|
10
|
10
|
13
|
21
|
22
|
23
|
21
|
22
|
17
|
15
|
18
|
15
|
19
|
22
|
22
|
21
|
27
|
32
|
43
|
43
|
43
|
46
|
39
|
49
|
54
|
52
|
56
|
48
|
52
|
53
|
61
|
68
|
69
|
78
|
74
|
82
|
88
|
|
| Cash Taxes Paid |
11
|
11
|
3
|
2
|
6
|
7
|
15
|
15
|
15
|
14
|
15
|
18
|
12
|
11
|
10
|
16
|
0
|
33
|
50
|
52
|
61
|
31
|
32
|
36
|
40
|
48
|
49
|
46
|
41
|
34
|
33
|
39
|
43
|
49
|
49
|
39
|
38
|
26
|
(10)
|
(19)
|
(18)
|
(18)
|
14
|
22
|
(20)
|
18
|
22
|
36
|
85
|
50
|
49
|
51
|
43
|
64
|
75
|
84
|
73
|
60
|
59
|
43
|
56
|
53
|
44
|
41
|
30
|
24
|
24
|
(25)
|
(22)
|
(11)
|
(18)
|
26
|
21
|
9
|
16
|
31
|
47
|
81
|
81
|
64
|
60
|
50
|
50
|
52
|
79
|
90
|
90
|
109
|
106
|
105
|
105
|
151
|
117
|
90
|
100
|
72
|
|
| Cash Interest Paid |
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
11
|
11
|
0
|
11
|
16
|
16
|
20
|
12
|
12
|
15
|
14
|
15
|
15
|
14
|
14
|
13
|
13
|
12
|
12
|
12
|
11
|
11
|
21
|
35
|
33
|
47
|
36
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
38
|
37
|
41
|
41
|
41
|
41
|
41
|
41
|
40
|
40
|
41
|
40
|
42
|
41
|
42
|
43
|
45
|
49
|
49
|
52
|
54
|
56
|
58
|
59
|
57
|
54
|
54
|
54
|
54
|
49
|
50
|
47
|
50
|
55
|
55
|
55
|
58
|
57
|
59
|
63
|
62
|
63
|
65
|
66
|
73
|
87
|
102
|
118
|
|
| Change in Working Capital |
2
|
(5)
|
7
|
8
|
2
|
3
|
0
|
4
|
11
|
(2)
|
11
|
11
|
(2)
|
30
|
41
|
18
|
19
|
27
|
(16)
|
(10)
|
4
|
(17)
|
16
|
31
|
24
|
20
|
13
|
(19)
|
(6)
|
(5)
|
(10)
|
21
|
19
|
3
|
46
|
43
|
6
|
10
|
53
|
8
|
23
|
26
|
(29)
|
(2)
|
5
|
32
|
47
|
40
|
35
|
32
|
6
|
18
|
(7)
|
(46)
|
(65)
|
(22)
|
(3)
|
12
|
40
|
(21)
|
1
|
26
|
(26)
|
23
|
(30)
|
(42)
|
(23)
|
(32)
|
(7)
|
19
|
26
|
(5)
|
9
|
(82)
|
58
|
97
|
118
|
179
|
36
|
36
|
(33)
|
23
|
23
|
(7)
|
26
|
43
|
(10)
|
(23)
|
(59)
|
(73)
|
(42)
|
(39)
|
(12)
|
7
|
(1)
|
11
|
|
| Cash from Operating Activities |
81
N/A
|
82
+2%
|
96
+16%
|
99
+4%
|
101
+2%
|
103
+1%
|
103
+0%
|
110
+7%
|
115
+5%
|
98
-15%
|
114
+16%
|
111
-3%
|
103
-7%
|
132
+28%
|
146
+11%
|
133
-9%
|
127
-4%
|
148
+17%
|
103
-30%
|
106
+2%
|
129
+22%
|
114
-11%
|
161
+41%
|
186
+15%
|
183
-2%
|
177
-3%
|
177
0%
|
146
-17%
|
161
+10%
|
171
+6%
|
184
+8%
|
227
+24%
|
229
+1%
|
214
-7%
|
243
+14%
|
251
+3%
|
232
-7%
|
261
+12%
|
321
+23%
|
285
-11%
|
303
+6%
|
295
-3%
|
239
-19%
|
265
+11%
|
265
+0%
|
286
+8%
|
318
+11%
|
313
-2%
|
303
-3%
|
314
+4%
|
292
-7%
|
312
+7%
|
343
+10%
|
342
0%
|
331
-3%
|
409
+24%
|
451
+10%
|
472
+5%
|
528
+12%
|
462
-13%
|
439
-5%
|
459
+5%
|
415
-10%
|
461
+11%
|
439
-5%
|
420
-4%
|
453
+8%
|
483
+7%
|
502
+4%
|
531
+6%
|
559
+5%
|
538
-4%
|
553
+3%
|
504
-9%
|
678
+34%
|
745
+10%
|
768
+3%
|
804
+5%
|
694
-14%
|
708
+2%
|
678
-4%
|
789
+16%
|
823
+4%
|
819
0%
|
889
+8%
|
882
-1%
|
835
-5%
|
878
+5%
|
850
-3%
|
893
+5%
|
945
+6%
|
963
+2%
|
1 045
+9%
|
1 091
+4%
|
1 182
+8%
|
1 258
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(90)
|
(98)
|
(86)
|
(78)
|
(73)
|
(63)
|
(63)
|
(69)
|
(71)
|
(73)
|
(71)
|
(72)
|
(82)
|
(95)
|
(106)
|
(114)
|
(112)
|
(100)
|
(96)
|
(89)
|
(84)
|
(91)
|
(91)
|
(90)
|
(93)
|
(83)
|
(85)
|
(97)
|
(112)
|
(136)
|
(142)
|
(145)
|
(138)
|
(129)
|
(138)
|
(146)
|
(183)
|
(215)
|
(223)
|
(241)
|
(244)
|
(241)
|
(265)
|
(287)
|
(297)
|
(305)
|
(306)
|
(308)
|
(307)
|
(309)
|
(325)
|
(341)
|
(358)
|
(361)
|
(372)
|
(375)
|
(381)
|
(393)
|
(375)
|
(387)
|
(406)
|
(433)
|
(443)
|
(479)
|
(534)
|
(577)
|
(583)
|
(527)
|
(462)
|
(395)
|
(399)
|
(439)
|
(447)
|
(439)
|
(383)
|
(356)
|
(338)
|
(441)
|
(441)
|
(406)
|
(406)
|
(327)
|
(364)
|
(380)
|
(400)
|
(477)
|
(463)
|
(475)
|
(501)
|
(522)
|
(554)
|
(557)
|
(522)
|
(506)
|
(516)
|
(576)
|
|
| Other Items |
29
|
19
|
14
|
7
|
2
|
1
|
3
|
4
|
3
|
4
|
3
|
2
|
3
|
3
|
7
|
10
|
5
|
5
|
1
|
(67)
|
(63)
|
(63)
|
(62)
|
3
|
4
|
(6)
|
(10)
|
(13)
|
(16)
|
(9)
|
(6)
|
(6)
|
(28)
|
(44)
|
(43)
|
(67)
|
(117)
|
(111)
|
(142)
|
(122)
|
(48)
|
(37)
|
(6)
|
(2)
|
(24)
|
(26)
|
(28)
|
(48)
|
(28)
|
(28)
|
(57)
|
(37)
|
(39)
|
(38)
|
(7)
|
(3)
|
(4)
|
(2)
|
(5)
|
(9)
|
(12)
|
(21)
|
(21)
|
(38)
|
(33)
|
(32)
|
(29)
|
(11)
|
(27)
|
(63)
|
(67)
|
(67)
|
(55)
|
(28)
|
(23)
|
(22)
|
(20)
|
(3)
|
(604)
|
(610)
|
(839)
|
(832)
|
(228)
|
(220)
|
6
|
(69)
|
(80)
|
(207)
|
(345)
|
(303)
|
(307)
|
(207)
|
(1 224)
|
(1 220)
|
(1 201)
|
(1 249)
|
|
| Cash from Investing Activities |
(61)
N/A
|
(79)
-29%
|
(71)
+10%
|
(71)
+0%
|
(72)
0%
|
(61)
+14%
|
(61)
+1%
|
(66)
-8%
|
(68)
-3%
|
(69)
-1%
|
(69)
+1%
|
(71)
-3%
|
(80)
-13%
|
(92)
-15%
|
(99)
-8%
|
(105)
-5%
|
(106)
-2%
|
(95)
+11%
|
(95)
+1%
|
(156)
-65%
|
(146)
+6%
|
(154)
-5%
|
(153)
+0%
|
(87)
+43%
|
(89)
-3%
|
(88)
+1%
|
(95)
-7%
|
(110)
-16%
|
(128)
-17%
|
(145)
-13%
|
(147)
-1%
|
(152)
-3%
|
(166)
-10%
|
(173)
-4%
|
(181)
-5%
|
(213)
-17%
|
(300)
-41%
|
(326)
-9%
|
(364)
-12%
|
(363)
+0%
|
(291)
+20%
|
(278)
+5%
|
(271)
+3%
|
(289)
-7%
|
(321)
-11%
|
(331)
-3%
|
(334)
-1%
|
(356)
-7%
|
(334)
+6%
|
(337)
-1%
|
(382)
-13%
|
(378)
+1%
|
(397)
-5%
|
(399)
-1%
|
(379)
+5%
|
(378)
+0%
|
(385)
-2%
|
(395)
-3%
|
(380)
+4%
|
(395)
-4%
|
(418)
-6%
|
(455)
-9%
|
(464)
-2%
|
(517)
-11%
|
(567)
-10%
|
(609)
-7%
|
(613)
-1%
|
(538)
+12%
|
(489)
+9%
|
(458)
+6%
|
(466)
-2%
|
(505)
-8%
|
(503)
+1%
|
(467)
+7%
|
(406)
+13%
|
(377)
+7%
|
(358)
+5%
|
(444)
-24%
|
(1 045)
-135%
|
(1 016)
+3%
|
(1 245)
-23%
|
(1 158)
+7%
|
(592)
+49%
|
(600)
-1%
|
(394)
+34%
|
(545)
-38%
|
(543)
+0%
|
(682)
-26%
|
(846)
-24%
|
(825)
+2%
|
(861)
-4%
|
(764)
+11%
|
(1 746)
-128%
|
(1 727)
+1%
|
(1 717)
+1%
|
(1 825)
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
3
|
4
|
3
|
3
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
(498)
|
(498)
|
(497)
|
(497)
|
2
|
2
|
3
|
5
|
5
|
6
|
5
|
2
|
4
|
3
|
3
|
7
|
9
|
11
|
15
|
13
|
9
|
8
|
4
|
4
|
3
|
2
|
(46)
|
(125)
|
(180)
|
(191)
|
(213)
|
(173)
|
(118)
|
(106)
|
(35)
|
4
|
4
|
4
|
3
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(59)
|
(90)
|
(105)
|
(75)
|
(46)
|
(16)
|
(1)
|
(32)
|
(63)
|
|
| Net Issuance of Debt |
(20)
|
(4)
|
(13)
|
(10)
|
(12)
|
(15)
|
(10)
|
(11)
|
(14)
|
(21)
|
(32)
|
(32)
|
(28)
|
(29)
|
(29)
|
(27)
|
(24)
|
(20)
|
(13)
|
36
|
34
|
77
|
71
|
22
|
15
|
(31)
|
(31)
|
(33)
|
(26)
|
(21)
|
(23)
|
(21)
|
(23)
|
(19)
|
(19)
|
500
|
507
|
500
|
513
|
(5)
|
(11)
|
(2)
|
(1)
|
(6)
|
53
|
48
|
139
|
137
|
128
|
125
|
34
|
42
|
10
|
(1)
|
(1)
|
(8)
|
(24)
|
(15)
|
35
|
85
|
82
|
86
|
185
|
385
|
384
|
423
|
262
|
(16)
|
35
|
19
|
6
|
8
|
9
|
28
|
(68)
|
46
|
(5)
|
(42)
|
374
|
289
|
435
|
262
|
(50)
|
(46)
|
(198)
|
(41)
|
(55)
|
(59)
|
(66)
|
(54)
|
(53)
|
1 047
|
1 034
|
861
|
848
|
(265)
|
|
| Cash Paid for Dividends |
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(34)
|
(35)
|
(36)
|
(37)
|
(38)
|
(38)
|
(38)
|
(39)
|
(39)
|
(40)
|
(41)
|
(41)
|
(42)
|
(44)
|
(45)
|
(46)
|
(47)
|
(47)
|
(47)
|
(48)
|
(49)
|
(50)
|
(51)
|
(51)
|
(52)
|
(53)
|
(55)
|
(56)
|
(57)
|
(59)
|
(61)
|
(63)
|
(65)
|
(67)
|
(70)
|
(72)
|
(75)
|
(78)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
(11)
|
(11)
|
(11)
|
(11)
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
3
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(9)
|
(8)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(9)
|
(9)
|
(8)
|
(7)
|
(9)
|
(7)
|
(14)
|
(14)
|
(23)
|
(25)
|
(19)
|
(19)
|
(17)
|
(17)
|
(16)
|
(20)
|
(23)
|
(23)
|
(22)
|
(19)
|
(25)
|
(31)
|
(31)
|
(31)
|
(52)
|
(47)
|
|
| Cash from Financing Activities |
(23)
N/A
|
(7)
+67%
|
(16)
-120%
|
(13)
+18%
|
(16)
-22%
|
(20)
-21%
|
(13)
+33%
|
(15)
-11%
|
(17)
-14%
|
(24)
-43%
|
(39)
-63%
|
(38)
+1%
|
(41)
-6%
|
(37)
+9%
|
(35)
+5%
|
(33)
+5%
|
(26)
+23%
|
(27)
-5%
|
(20)
+25%
|
28
N/A
|
26
-6%
|
71
+172%
|
64
-9%
|
15
-77%
|
7
-55%
|
(42)
N/A
|
(43)
-2%
|
(45)
-5%
|
(38)
+15%
|
(35)
+10%
|
(37)
-8%
|
(36)
+4%
|
(38)
-6%
|
(35)
+8%
|
(35)
+1%
|
(27)
+21%
|
(21)
+23%
|
(28)
-32%
|
(15)
+46%
|
(24)
-59%
|
(30)
-24%
|
(20)
+32%
|
(17)
+18%
|
(23)
-34%
|
36
N/A
|
30
-16%
|
117
+286%
|
117
0%
|
107
-8%
|
103
-4%
|
16
-85%
|
24
+54%
|
(5)
N/A
|
(16)
-225%
|
(22)
-40%
|
(36)
-66%
|
(56)
-55%
|
(50)
+10%
|
(5)
+90%
|
45
N/A
|
41
-9%
|
(4)
N/A
|
18
N/A
|
163
+791%
|
151
-7%
|
167
+10%
|
46
-73%
|
(178)
N/A
|
(118)
+34%
|
(63)
+46%
|
(42)
+34%
|
(40)
+3%
|
(41)
-1%
|
(23)
+44%
|
(122)
-439%
|
(7)
+94%
|
(64)
-847%
|
(102)
-58%
|
304
N/A
|
215
-29%
|
366
+70%
|
192
-48%
|
(118)
N/A
|
(116)
+2%
|
(269)
-131%
|
(117)
+56%
|
(165)
-41%
|
(200)
-22%
|
(239)
-19%
|
(240)
0%
|
(218)
+9%
|
903
N/A
|
917
+2%
|
756
-18%
|
688
-9%
|
(453)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(3)
N/A
|
(4)
-32%
|
8
N/A
|
15
+80%
|
14
-8%
|
22
+58%
|
29
+33%
|
29
+1%
|
30
+4%
|
5
-83%
|
7
+28%
|
2
-75%
|
(17)
N/A
|
3
N/A
|
12
+278%
|
(5)
N/A
|
(5)
-6%
|
26
N/A
|
(12)
N/A
|
(22)
-95%
|
9
N/A
|
32
+259%
|
72
+127%
|
114
+58%
|
100
-12%
|
48
-53%
|
40
-17%
|
(8)
N/A
|
(6)
+33%
|
(9)
-62%
|
(1)
+92%
|
40
N/A
|
25
-37%
|
6
-76%
|
27
+355%
|
10
-63%
|
(88)
N/A
|
(92)
-4%
|
(59)
+36%
|
(102)
-73%
|
(18)
+82%
|
(4)
+80%
|
(49)
-1 272%
|
(47)
+5%
|
(20)
+58%
|
(15)
+26%
|
101
N/A
|
74
-27%
|
76
+2%
|
80
+6%
|
(74)
N/A
|
(42)
+44%
|
(59)
-40%
|
(73)
-25%
|
(70)
+4%
|
(6)
+92%
|
10
N/A
|
27
+172%
|
143
+425%
|
112
-21%
|
62
-45%
|
1
-98%
|
(30)
N/A
|
107
N/A
|
23
-78%
|
(23)
N/A
|
(114)
-397%
|
(233)
-104%
|
(105)
+55%
|
10
N/A
|
52
+441%
|
(8)
N/A
|
9
N/A
|
15
+61%
|
150
+899%
|
361
+141%
|
345
-4%
|
258
-25%
|
(47)
N/A
|
(93)
-96%
|
(202)
-117%
|
(178)
+12%
|
113
N/A
|
103
-9%
|
226
+120%
|
220
-3%
|
127
-42%
|
(5)
N/A
|
(235)
-4 824%
|
(172)
+27%
|
(134)
+22%
|
1 102
N/A
|
217
-80%
|
120
-45%
|
153
+27%
|
(1 020)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(15)
-57%
|
10
N/A
|
22
+108%
|
28
+31%
|
40
+41%
|
39
-1%
|
40
+2%
|
44
+9%
|
25
-42%
|
43
+70%
|
38
-11%
|
21
-45%
|
37
+74%
|
40
+10%
|
19
-53%
|
15
-19%
|
48
+218%
|
7
-85%
|
17
+124%
|
45
+173%
|
24
-48%
|
70
+197%
|
96
+37%
|
90
-6%
|
95
+6%
|
92
-3%
|
50
-46%
|
49
-1%
|
34
-30%
|
42
+23%
|
82
+95%
|
91
+11%
|
85
-7%
|
106
+24%
|
104
-1%
|
49
-53%
|
47
-5%
|
98
+109%
|
44
-55%
|
59
+36%
|
54
-9%
|
(27)
N/A
|
(22)
+17%
|
(32)
-46%
|
(19)
+41%
|
12
N/A
|
5
-59%
|
(4)
N/A
|
6
N/A
|
(33)
N/A
|
(29)
+10%
|
(15)
+49%
|
(19)
-28%
|
(41)
-117%
|
34
N/A
|
70
+108%
|
80
+14%
|
153
+93%
|
76
-51%
|
33
-56%
|
26
-22%
|
(28)
N/A
|
(18)
+35%
|
(95)
-433%
|
(158)
-66%
|
(131)
+17%
|
(45)
+66%
|
39
N/A
|
136
+245%
|
161
+18%
|
99
-38%
|
105
+6%
|
65
-38%
|
295
+352%
|
389
+32%
|
430
+10%
|
363
-16%
|
252
-30%
|
302
+19%
|
271
-10%
|
462
+70%
|
460
-1%
|
439
-4%
|
489
+11%
|
405
-17%
|
372
-8%
|
402
+8%
|
349
-13%
|
371
+6%
|
392
+6%
|
406
+4%
|
524
+29%
|
585
+12%
|
666
+14%
|
682
+2%
|
|