CSX Corp
NASDAQ:CSX
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.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
CSX Corp
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Apr-2005 | Jul-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 | Apr-2011 | Jul-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 |
298
|
325
|
352
|
424
|
498
|
490
|
260
|
246
|
177
|
169
|
395
|
339
|
888
|
934
|
975
|
1 145
|
811
|
1 036
|
1 200
|
1 310
|
1 305
|
1 239
|
1 318
|
1 336
|
1 447
|
1 508
|
1 483
|
1 355
|
1 250
|
1 169
|
1 077
|
1 143
|
1 203
|
1 312
|
1 436
|
1 563
|
1 652
|
1 745
|
1 795
|
1 854
|
1 908
|
1 914
|
1 905
|
1 863
|
1 873
|
1 885
|
1 904
|
1 864
|
1 803
|
1 808
|
1 843
|
1 927
|
1 971
|
1 995
|
1 993
|
1 968
|
1 882
|
1 774
|
1 722
|
1 714
|
1 720
|
1 785
|
1 789
|
5 471
|
5 804
|
6 171
|
6 606
|
3 309
|
3 448
|
3 441
|
3 403
|
3 331
|
3 267
|
2 896
|
2 776
|
2 765
|
2 701
|
3 375
|
3 607
|
3 781
|
3 934
|
3 939
|
4 082
|
4 166
|
4 294
|
4 087
|
3 804
|
3 668
|
3 574
|
3 553
|
3 619
|
3 470
|
3 223
|
3 102
|
2 902
|
2 889
|
|
| Depreciation & Amortization |
620
|
622
|
630
|
649
|
654
|
659
|
654
|
643
|
650
|
653
|
672
|
730
|
772
|
816
|
839
|
833
|
836
|
845
|
861
|
867
|
880
|
885
|
885
|
890
|
890
|
898
|
910
|
914
|
913
|
909
|
903
|
903
|
908
|
910
|
918
|
947
|
961
|
978
|
997
|
976
|
990
|
1 007
|
1 024
|
1 059
|
1 072
|
1 085
|
1 094
|
1 104
|
1 117
|
1 128
|
1 142
|
1 151
|
1 163
|
1 175
|
1 186
|
1 208
|
1 226
|
1 246
|
1 265
|
1 301
|
1 308
|
1 316
|
1 326
|
1 315
|
1 318
|
1 320
|
1 323
|
1 331
|
1 338
|
1 346
|
1 350
|
1 349
|
1 363
|
1 370
|
1 380
|
1 383
|
1 384
|
1 388
|
1 407
|
1 420
|
1 435
|
1 456
|
1 467
|
1 500
|
1 533
|
1 570
|
1 595
|
1 607
|
1 624
|
1 628
|
1 641
|
1 658
|
1 673
|
1 690
|
1 698
|
1 680
|
|
| Change in Deffered Taxes |
213
|
215
|
223
|
172
|
170
|
220
|
92
|
119
|
117
|
88
|
212
|
240
|
232
|
122
|
(7)
|
(46)
|
(28)
|
11
|
132
|
42
|
30
|
87
|
150
|
272
|
347
|
422
|
474
|
428
|
418
|
436
|
398
|
430
|
398
|
300
|
243
|
474
|
564
|
675
|
821
|
609
|
667
|
629
|
579
|
592
|
479
|
464
|
365
|
300
|
217
|
214
|
161
|
298
|
305
|
245
|
290
|
456
|
530
|
588
|
686
|
405
|
384
|
352
|
254
|
(3 233)
|
(3 238)
|
(3 247)
|
(3 246)
|
279
|
276
|
278
|
317
|
273
|
250
|
237
|
204
|
180
|
192
|
185
|
172
|
167
|
164
|
207
|
183
|
117
|
115
|
81
|
89
|
126
|
102
|
70
|
48
|
12
|
14
|
(3)
|
136
|
194
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
0
|
0
|
11
|
45
|
26
|
42
|
45
|
73
|
72
|
66
|
76
|
38
|
0
|
27
|
12
|
17
|
40
|
46
|
50
|
62
|
51
|
53
|
47
|
30
|
0
|
11
|
10
|
14
|
0
|
12
|
13
|
14
|
19
|
28
|
30
|
33
|
41
|
40
|
33
|
12
|
12
|
9
|
16
|
37
|
67
|
104
|
114
|
89
|
64
|
32
|
26
|
51
|
51
|
56
|
56
|
74
|
85
|
56
|
51
|
29
|
37
|
76
|
81
|
107
|
111
|
97
|
92
|
74
|
51
|
55
|
62
|
60
|
63
|
59
|
60
|
40
|
38
|
40
|
38
|
0
|
|
| Other Non-Cash Items |
39
|
27
|
84
|
(65)
|
(148)
|
(136)
|
209
|
197
|
292
|
268
|
(153)
|
(36)
|
(583)
|
(844)
|
(387)
|
(540)
|
47
|
157
|
(300)
|
(171)
|
(128)
|
82
|
39
|
(233)
|
(316)
|
(426)
|
(292)
|
83
|
(11)
|
(81)
|
(184)
|
(441)
|
(218)
|
(83)
|
66
|
80
|
(122)
|
(79)
|
(125)
|
(35)
|
(405)
|
(437)
|
(498)
|
(505)
|
(261)
|
(297)
|
(240)
|
(105)
|
(28)
|
20
|
(8)
|
3
|
39
|
52
|
54
|
(68)
|
(123)
|
(141)
|
(146)
|
(448)
|
(256)
|
(270)
|
(261)
|
(116)
|
(342)
|
(419)
|
(480)
|
(286)
|
(283)
|
(259)
|
(268)
|
(220)
|
(178)
|
(124)
|
(43)
|
(35)
|
(20)
|
(376)
|
(432)
|
(454)
|
(474)
|
(254)
|
(259)
|
(255)
|
(271)
|
(87)
|
21
|
(41)
|
(18)
|
(58)
|
(125)
|
33
|
45
|
2
|
182
|
164
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
44
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
798
|
0
|
0
|
0
|
531
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
276
|
0
|
0
|
0
|
201
|
0
|
0
|
0
|
421
|
0
|
0
|
0
|
359
|
0
|
0
|
0
|
506
|
0
|
0
|
0
|
824
|
0
|
0
|
0
|
741
|
0
|
0
|
0
|
768
|
0
|
0
|
0
|
580
|
0
|
0
|
0
|
911
|
0
|
0
|
0
|
814
|
0
|
0
|
0
|
691
|
0
|
0
|
0
|
664
|
0
|
0
|
0
|
931
|
0
|
0
|
0
|
1 167
|
0
|
0
|
0
|
630
|
0
|
0
|
0
|
1 076
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
448
|
0
|
0
|
0
|
406
|
0
|
0
|
0
|
414
|
0
|
0
|
0
|
444
|
0
|
0
|
0
|
387
|
0
|
0
|
0
|
411
|
0
|
0
|
0
|
509
|
0
|
0
|
0
|
560
|
0
|
0
|
0
|
564
|
0
|
0
|
0
|
574
|
0
|
0
|
0
|
592
|
0
|
0
|
0
|
595
|
0
|
0
|
0
|
575
|
0
|
0
|
0
|
566
|
0
|
0
|
0
|
606
|
0
|
0
|
0
|
555
|
0
|
0
|
0
|
614
|
0
|
0
|
0
|
717
|
0
|
0
|
0
|
750
|
0
|
0
|
0
|
718
|
0
|
0
|
0
|
729
|
0
|
0
|
0
|
806
|
0
|
0
|
0
|
850
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(183)
|
(116)
|
(208)
|
(53)
|
(163)
|
(652)
|
(377)
|
(401)
|
(272)
|
180
|
139
|
173
|
242
|
228
|
(61)
|
(282)
|
(420)
|
(414)
|
(194)
|
10
|
123
|
(14)
|
117
|
(81)
|
(47)
|
50
|
(18)
|
113
|
38
|
88
|
97
|
5
|
47
|
52
|
65
|
197
|
(46)
|
107
|
81
|
87
|
280
|
82
|
200
|
(63)
|
70
|
97
|
18
|
104
|
26
|
(37)
|
(68)
|
(36)
|
(44)
|
13
|
30
|
(194)
|
(81)
|
(87)
|
(181)
|
69
|
174
|
(168)
|
306
|
35
|
(147)
|
90
|
(186)
|
8
|
69
|
93
|
170
|
117
|
153
|
388
|
(76)
|
(30)
|
60
|
(94)
|
200
|
185
|
107
|
(118)
|
62
|
91
|
(100)
|
(89)
|
(120)
|
154
|
65
|
21
|
165
|
74
|
463
|
173
|
(303)
|
(314)
|
|
| Cash from Operating Activities |
987
N/A
|
1 073
+9%
|
1 081
+1%
|
1 127
+4%
|
1 011
-10%
|
581
-43%
|
838
+44%
|
804
-4%
|
964
+20%
|
1 358
+41%
|
1 265
-7%
|
1 446
+14%
|
1 551
+7%
|
1 256
-19%
|
1 359
+8%
|
1 110
-18%
|
1 246
+12%
|
1 635
+31%
|
1 699
+4%
|
2 058
+21%
|
2 210
+7%
|
2 279
+3%
|
2 509
+10%
|
2 184
-13%
|
2 321
+6%
|
2 452
+6%
|
2 557
+4%
|
2 893
+13%
|
2 608
-10%
|
2 521
-3%
|
2 291
-9%
|
2 040
-11%
|
2 338
+15%
|
2 491
+7%
|
2 728
+10%
|
3 261
+20%
|
3 009
-8%
|
3 426
+14%
|
3 569
+4%
|
3 491
-2%
|
3 440
-1%
|
3 195
-7%
|
3 210
+0%
|
2 946
-8%
|
3 233
+10%
|
3 234
+0%
|
3 141
-3%
|
3 267
+4%
|
3 135
-4%
|
3 133
0%
|
3 070
-2%
|
3 343
+9%
|
3 434
+3%
|
3 480
+1%
|
3 553
+2%
|
3 370
-5%
|
3 434
+2%
|
3 380
-2%
|
3 346
-1%
|
3 041
-9%
|
3 330
+10%
|
3 015
-9%
|
3 414
+13%
|
3 472
+2%
|
3 395
-2%
|
3 915
+15%
|
4 017
+3%
|
4 641
+16%
|
4 848
+4%
|
4 899
+1%
|
4 972
+1%
|
4 850
-2%
|
4 855
+0%
|
4 767
-2%
|
4 241
-11%
|
4 263
+1%
|
4 317
+1%
|
4 478
+4%
|
4 954
+11%
|
5 099
+3%
|
5 166
+1%
|
5 230
+1%
|
5 535
+6%
|
5 619
+2%
|
5 571
-1%
|
5 562
0%
|
5 389
-3%
|
5 514
+2%
|
5 347
-3%
|
5 214
-2%
|
5 348
+3%
|
5 247
-2%
|
5 418
+3%
|
4 964
-8%
|
4 615
-7%
|
4 613
0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(909)
|
(941)
|
(1 045)
|
(1 080)
|
(1 068)
|
(1 128)
|
(1 094)
|
(1 059)
|
(1 173)
|
(1 064)
|
(1 036)
|
(1 030)
|
(933)
|
(927)
|
(1 022)
|
(1 136)
|
(1 336)
|
(1 634)
|
(1 614)
|
(1 639)
|
(1 700)
|
(1 584)
|
(1 630)
|
(1 773)
|
(1 791)
|
(1 861)
|
(1 886)
|
(1 719)
|
(1 582)
|
(1 464)
|
(1 442)
|
(1 427)
|
(1 449)
|
(1 457)
|
(1 499)
|
(1 840)
|
(1 888)
|
(2 100)
|
(2 173)
|
(2 297)
|
(2 387)
|
(2 573)
|
(2 691)
|
(2 341)
|
(2 363)
|
(2 203)
|
(2 198)
|
(2 313)
|
(2 297)
|
(2 184)
|
(2 183)
|
(2 449)
|
(2 572)
|
(2 781)
|
(2 801)
|
(2 562)
|
(2 389)
|
(2 340)
|
(2 243)
|
(2 398)
|
(2 414)
|
(2 287)
|
(2 270)
|
(2 040)
|
(1 967)
|
(1 908)
|
(1 818)
|
(1 745)
|
(1 730)
|
(1 691)
|
(1 696)
|
(1 657)
|
(1 685)
|
(1 689)
|
(1 675)
|
(1 626)
|
(1 551)
|
(1 579)
|
(1 637)
|
(1 791)
|
(1 816)
|
(1 848)
|
(2 008)
|
(2 133)
|
(2 245)
|
(2 319)
|
(2 267)
|
(2 257)
|
(2 338)
|
(2 326)
|
(2 377)
|
(2 529)
|
(2 724)
|
(2 958)
|
(3 063)
|
(2 902)
|
|
| Other Items |
(122)
|
(36)
|
67
|
305
|
655
|
497
|
161
|
252
|
(86)
|
(54)
|
(41)
|
(210)
|
157
|
1 006
|
1 141
|
1 100
|
837
|
53
|
237
|
29
|
108
|
29
|
(259)
|
80
|
311
|
277
|
480
|
291
|
71
|
86
|
60
|
54
|
35
|
73
|
44
|
69
|
65
|
17
|
63
|
(290)
|
88
|
188
|
180
|
64
|
(102)
|
(266)
|
3
|
86
|
108
|
228
|
(421)
|
266
|
116
|
(326)
|
287
|
(330)
|
38
|
541
|
409
|
600
|
289
|
3
|
286
|
545
|
442
|
625
|
(185)
|
61
|
(508)
|
(494)
|
(130)
|
(445)
|
597
|
840
|
1 109
|
977
|
461
|
406
|
(282)
|
(86)
|
(132)
|
(521)
|
(50)
|
2
|
2
|
262
|
274
|
30
|
87
|
(4)
|
(66)
|
(76)
|
(24)
|
(53)
|
35
|
51
|
|
| Cash from Investing Activities |
(1 031)
N/A
|
(977)
+5%
|
(978)
0%
|
(775)
+21%
|
(413)
+47%
|
(631)
-53%
|
(933)
-48%
|
(807)
+14%
|
(1 259)
-56%
|
(1 118)
+11%
|
(1 077)
+4%
|
(1 240)
-15%
|
(776)
+37%
|
79
N/A
|
119
+51%
|
(36)
N/A
|
(499)
-1 286%
|
(1 581)
-217%
|
(1 377)
+13%
|
(1 610)
-17%
|
(1 592)
+1%
|
(1 555)
+2%
|
(1 889)
-21%
|
(1 693)
+10%
|
(1 480)
+13%
|
(1 584)
-7%
|
(1 406)
+11%
|
(1 428)
-2%
|
(1 511)
-6%
|
(1 378)
+9%
|
(1 382)
0%
|
(1 373)
+1%
|
(1 414)
-3%
|
(1 384)
+2%
|
(1 455)
-5%
|
(1 771)
-22%
|
(1 823)
-3%
|
(2 083)
-14%
|
(2 110)
-1%
|
(2 587)
-23%
|
(2 299)
+11%
|
(2 385)
-4%
|
(2 511)
-5%
|
(2 277)
+9%
|
(2 465)
-8%
|
(2 469)
0%
|
(2 195)
+11%
|
(2 227)
-1%
|
(2 189)
+2%
|
(1 956)
+11%
|
(2 604)
-33%
|
(2 183)
+16%
|
(2 456)
-13%
|
(3 107)
-27%
|
(2 514)
+19%
|
(2 892)
-15%
|
(2 351)
+19%
|
(1 799)
+23%
|
(1 834)
-2%
|
(1 798)
+2%
|
(2 125)
-18%
|
(2 284)
-7%
|
(1 984)
+13%
|
(1 495)
+25%
|
(1 525)
-2%
|
(1 283)
+16%
|
(2 003)
-56%
|
(1 684)
+16%
|
(2 238)
-33%
|
(2 185)
+2%
|
(1 826)
+16%
|
(2 102)
-15%
|
(1 088)
+48%
|
(849)
+22%
|
(566)
+33%
|
(649)
-15%
|
(1 090)
-68%
|
(1 173)
-8%
|
(1 919)
-64%
|
(1 877)
+2%
|
(1 948)
-4%
|
(2 369)
-22%
|
(2 058)
+13%
|
(2 131)
-4%
|
(2 243)
-5%
|
(2 057)
+8%
|
(1 993)
+3%
|
(2 227)
-12%
|
(2 251)
-1%
|
(2 330)
-4%
|
(2 443)
-5%
|
(2 605)
-7%
|
(2 748)
-5%
|
(3 011)
-10%
|
(3 028)
-1%
|
(2 851)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
8
|
(13)
|
0
|
(16)
|
(30)
|
(26)
|
0
|
(18)
|
(7)
|
18
|
0
|
57
|
70
|
44
|
98
|
194
|
157
|
(85)
|
(146)
|
(346)
|
(820)
|
(1 428)
|
(2 021)
|
(2 201)
|
(1 807)
|
(1 796)
|
(1 487)
|
(1 422)
|
(1 129)
|
(272)
|
34
|
(11)
|
(785)
|
(1 087)
|
(1 410)
|
(1 468)
|
(1 107)
|
(1 845)
|
(1 535)
|
(1 546)
|
(1 321)
|
(487)
|
(720)
|
(422)
|
(516)
|
(446)
|
(344)
|
(477)
|
(515)
|
(517)
|
(517)
|
(517)
|
(544)
|
(675)
|
(804)
|
(926)
|
(1 035)
|
(1 036)
|
(1 056)
|
(1 065)
|
(1 298)
|
(2 041)
|
(1 970)
|
(2 548)
|
(3 113)
|
(3 123)
|
(4 671)
|
(4 631)
|
(4 427)
|
(4 522)
|
(3 373)
|
(3 154)
|
(2 333)
|
(1 270)
|
(867)
|
(841)
|
(1 503)
|
(2 519)
|
(2 886)
|
(3 351)
|
(4 149)
|
(4 280)
|
(4 731)
|
(4 782)
|
(4 146)
|
(3 922)
|
(3 482)
|
(2 662)
|
(2 362)
|
(1 793)
|
(2 237)
|
(2 741)
|
(2 599)
|
(2 309)
|
(1 396)
|
|
| Net Issuance of Debt |
174
|
77
|
(29)
|
(271)
|
(470)
|
96
|
479
|
278
|
464
|
237
|
(321)
|
66
|
(287)
|
(1 603)
|
(1 370)
|
(1 277)
|
(1 160)
|
(71)
|
17
|
(68)
|
(30)
|
335
|
1 231
|
1 590
|
2 579
|
2 090
|
1 085
|
709
|
222
|
301
|
319
|
177
|
(314)
|
(311)
|
(316)
|
687
|
180
|
788
|
795
|
595
|
1 006
|
410
|
409
|
592
|
292
|
292
|
(6)
|
(280)
|
(76)
|
(69)
|
567
|
67
|
276
|
701
|
371
|
971
|
0
|
581
|
580
|
781
|
0
|
1 318
|
1 318
|
517
|
2 517
|
1 980
|
1 980
|
2 981
|
1 981
|
1 981
|
2 982
|
1 482
|
982
|
755
|
(245)
|
255
|
(605)
|
(378)
|
(390)
|
(426)
|
(72)
|
(159)
|
1 786
|
1 814
|
1 678
|
1 761
|
442
|
447
|
587
|
589
|
(9)
|
(8)
|
592
|
593
|
586
|
287
|
|
| Cash Paid for Dividends |
(128)
|
(86)
|
(87)
|
(86)
|
(86)
|
(86)
|
(86)
|
(86)
|
(86)
|
(86)
|
(85)
|
(86)
|
(87)
|
(87)
|
(87)
|
(93)
|
(100)
|
(106)
|
(129)
|
(145)
|
(169)
|
(194)
|
(214)
|
(231)
|
(239)
|
(259)
|
(283)
|
(308)
|
(333)
|
(350)
|
(345)
|
(345)
|
(352)
|
(353)
|
(361)
|
(372)
|
(375)
|
(416)
|
(451)
|
(480)
|
(509)
|
(522)
|
(541)
|
(558)
|
(576)
|
(584)
|
(591)
|
(600)
|
(608)
|
(615)
|
(622)
|
(629)
|
(636)
|
(654)
|
(671)
|
(686)
|
(701)
|
(694)
|
(687)
|
(680)
|
(673)
|
(686)
|
(697)
|
(708)
|
(736)
|
(742)
|
(748)
|
(751)
|
(752)
|
(755)
|
(758)
|
(763)
|
(769)
|
(775)
|
(785)
|
(797)
|
(809)
|
(822)
|
(831)
|
(839)
|
(844)
|
(847)
|
(851)
|
(852)
|
(860)
|
(867)
|
(873)
|
(882)
|
(891)
|
(902)
|
(916)
|
(930)
|
(940)
|
(950)
|
(960)
|
(972)
|
|
| Other |
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
(78)
|
0
|
(255)
|
(266)
|
(173)
|
(310)
|
(133)
|
(113)
|
(132)
|
18
|
11
|
(14)
|
7
|
1
|
13
|
33
|
18
|
16
|
15
|
(5)
|
(8)
|
(15)
|
(19)
|
(6)
|
(4)
|
(15)
|
(11)
|
(2)
|
0
|
(257)
|
(305)
|
(307)
|
(313)
|
(49)
|
(11)
|
(22)
|
(18)
|
(53)
|
(57)
|
(51)
|
(59)
|
0
|
20
|
10
|
6
|
(19)
|
(27)
|
2
|
(34)
|
(12)
|
(7)
|
(14)
|
39
|
30
|
32
|
0
|
0
|
(9)
|
4
|
31
|
50
|
87
|
73
|
97
|
113
|
75
|
152
|
64
|
56
|
|
| Cash from Financing Activities |
64
N/A
|
13
-80%
|
(115)
N/A
|
(362)
-215%
|
(579)
-60%
|
(27)
+95%
|
360
N/A
|
172
-52%
|
366
+113%
|
150
-59%
|
(382)
N/A
|
20
N/A
|
(295)
N/A
|
(1 598)
-442%
|
(1 391)
+13%
|
(1 287)
+7%
|
(1 081)
+16%
|
(35)
+97%
|
(212)
-506%
|
(296)
-40%
|
(482)
-63%
|
(616)
-28%
|
(348)
+44%
|
(584)
-68%
|
217
N/A
|
102
-53%
|
(916)
N/A
|
(1 164)
-27%
|
(1 611)
-38%
|
(1 433)
+11%
|
(564)
+61%
|
(307)
+46%
|
(987)
-221%
|
(1 582)
-60%
|
(1 877)
-19%
|
(1 227)
+35%
|
(1 645)
-34%
|
(724)
+56%
|
(1 515)
-109%
|
(1 413)
+7%
|
(1 048)
+26%
|
(1 420)
-35%
|
(586)
+59%
|
(668)
-14%
|
(690)
-3%
|
(793)
-15%
|
(1 048)
-32%
|
(1 232)
-18%
|
(1 176)
+5%
|
(1 218)
-4%
|
(578)
+53%
|
(1 083)
-87%
|
(892)
+18%
|
(508)
+43%
|
(977)
-92%
|
(519)
+47%
|
(913)
-76%
|
(1 453)
-59%
|
(1 450)
+0%
|
(1 268)
+13%
|
(1 006)
+21%
|
(677)
+33%
|
(1 442)
-113%
|
(2 179)
-51%
|
(820)
+62%
|
(1 932)
-136%
|
(1 942)
-1%
|
(2 500)
-29%
|
(3 402)
-36%
|
(3 181)
+6%
|
(2 288)
+28%
|
(2 648)
-16%
|
(2 960)
-12%
|
(2 380)
+20%
|
(2 298)
+3%
|
(1 443)
+37%
|
(2 267)
-57%
|
(2 710)
-20%
|
(3 754)
-39%
|
(4 112)
-10%
|
(4 237)
-3%
|
(5 123)
-21%
|
(3 345)
+35%
|
(3 769)
-13%
|
(3 973)
-5%
|
(3 248)
+18%
|
(4 322)
-33%
|
(3 867)
+11%
|
(2 879)
+26%
|
(2 602)
+10%
|
(2 621)
-1%
|
(3 062)
-17%
|
(3 014)
+2%
|
(2 804)
+7%
|
(2 619)
+7%
|
(2 025)
+23%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
20
N/A
|
109
+445%
|
(12)
N/A
|
(10)
+17%
|
19
N/A
|
(77)
N/A
|
265
N/A
|
169
-36%
|
71
-58%
|
390
+449%
|
(194)
N/A
|
226
N/A
|
480
+112%
|
(263)
N/A
|
87
N/A
|
(213)
N/A
|
(334)
-57%
|
19
N/A
|
110
+479%
|
152
+38%
|
136
-11%
|
108
-21%
|
272
+152%
|
(93)
N/A
|
1 058
N/A
|
970
-8%
|
235
-76%
|
301
+28%
|
(514)
N/A
|
(290)
+44%
|
345
N/A
|
360
+4%
|
(63)
N/A
|
(475)
-654%
|
(604)
-27%
|
263
N/A
|
(459)
N/A
|
619
N/A
|
(56)
N/A
|
(509)
-809%
|
93
N/A
|
(610)
N/A
|
113
N/A
|
1
-99%
|
78
+7 700%
|
(28)
N/A
|
(102)
-264%
|
(192)
-88%
|
(230)
-20%
|
(41)
+82%
|
(112)
-173%
|
77
N/A
|
86
+12%
|
(135)
N/A
|
62
N/A
|
(41)
N/A
|
170
N/A
|
128
-25%
|
62
-52%
|
(25)
N/A
|
199
N/A
|
54
-73%
|
(12)
N/A
|
(202)
-1 583%
|
1 050
N/A
|
700
-33%
|
72
-90%
|
457
+535%
|
(792)
N/A
|
(467)
+41%
|
858
N/A
|
100
-88%
|
807
+707%
|
1 538
+91%
|
1 377
-10%
|
2 171
+58%
|
960
-56%
|
595
-38%
|
(719)
N/A
|
(890)
-24%
|
(1 019)
-14%
|
(2 262)
-122%
|
132
N/A
|
(281)
N/A
|
(645)
-130%
|
257
N/A
|
(926)
N/A
|
(580)
+37%
|
217
N/A
|
282
+30%
|
284
+1%
|
(420)
N/A
|
(344)
+18%
|
(851)
-147%
|
(1 032)
-21%
|
(263)
+75%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
78
N/A
|
132
+69%
|
36
-73%
|
47
+31%
|
(57)
N/A
|
(547)
-860%
|
(256)
+53%
|
(255)
+0%
|
(209)
+18%
|
294
N/A
|
229
-22%
|
416
+82%
|
618
+49%
|
329
-47%
|
337
+2%
|
(26)
N/A
|
(90)
-246%
|
1
N/A
|
85
+8 400%
|
419
+393%
|
510
+22%
|
695
+36%
|
879
+26%
|
411
-53%
|
530
+29%
|
591
+12%
|
671
+14%
|
1 174
+75%
|
1 026
-13%
|
1 057
+3%
|
849
-20%
|
613
-28%
|
889
+45%
|
1 034
+16%
|
1 229
+19%
|
1 421
+16%
|
1 121
-21%
|
1 326
+18%
|
1 396
+5%
|
1 194
-14%
|
1 053
-12%
|
622
-41%
|
519
-17%
|
605
+17%
|
870
+44%
|
1 031
+19%
|
943
-9%
|
954
+1%
|
838
-12%
|
949
+13%
|
887
-7%
|
894
+1%
|
862
-4%
|
699
-19%
|
752
+8%
|
808
+7%
|
1 045
+29%
|
1 040
0%
|
1 103
+6%
|
643
-42%
|
916
+42%
|
728
-21%
|
1 144
+57%
|
1 432
+25%
|
1 428
0%
|
2 007
+41%
|
2 199
+10%
|
2 896
+32%
|
3 118
+8%
|
3 208
+3%
|
3 276
+2%
|
3 193
-3%
|
3 170
-1%
|
3 078
-3%
|
2 566
-17%
|
2 637
+3%
|
2 766
+5%
|
2 899
+5%
|
3 317
+14%
|
3 308
0%
|
3 350
+1%
|
3 382
+1%
|
3 527
+4%
|
3 486
-1%
|
3 326
-5%
|
3 243
-2%
|
3 122
-4%
|
3 257
+4%
|
3 009
-8%
|
2 888
-4%
|
2 971
+3%
|
2 718
-9%
|
2 694
-1%
|
2 006
-26%
|
1 552
-23%
|
1 711
+10%
|
|