Diversified Healthcare Trust
NASDAQ:DHC
Cash Flow Statement
Cash Flow Statement
Diversified Healthcare Trust
| 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 |
17
|
26
|
34
|
41
|
50
|
51
|
50
|
47
|
46
|
47
|
51
|
54
|
57
|
57
|
58
|
60
|
64
|
61
|
58
|
60
|
66
|
73
|
81
|
86
|
85
|
91
|
92
|
101
|
107
|
115
|
124
|
110
|
110
|
108
|
102
|
115
|
117
|
118
|
145
|
147
|
151
|
152
|
134
|
130
|
136
|
139
|
111
|
124
|
151
|
155
|
187
|
186
|
159
|
160
|
159
|
160
|
124
|
116
|
118
|
108
|
141
|
142
|
121
|
128
|
152
|
357
|
465
|
476
|
292
|
87
|
(74)
|
(150)
|
(83)
|
(103)
|
(92)
|
(170)
|
(134)
|
(212)
|
(220)
|
(202)
|
180
|
487
|
410
|
416
|
(16)
|
(309)
|
(272)
|
(256)
|
(294)
|
(327)
|
(352)
|
(385)
|
(370)
|
(293)
|
(287)
|
(352)
|
|
| Depreciation & Amortization |
19
|
22
|
25
|
28
|
32
|
33
|
34
|
35
|
36
|
37
|
38
|
38
|
39
|
40
|
42
|
43
|
44
|
44
|
44
|
44
|
44
|
45
|
46
|
47
|
47
|
49
|
52
|
56
|
61
|
66
|
70
|
74
|
79
|
83
|
86
|
89
|
90
|
95
|
99
|
105
|
113
|
120
|
129
|
136
|
142
|
146
|
150
|
152
|
154
|
154
|
162
|
174
|
185
|
201
|
217
|
237
|
258
|
275
|
284
|
287
|
288
|
290
|
288
|
282
|
277
|
274
|
277
|
282
|
286
|
288
|
290
|
291
|
289
|
285
|
280
|
274
|
270
|
268
|
267
|
268
|
271
|
262
|
253
|
244
|
239
|
247
|
257
|
264
|
284
|
289
|
289
|
291
|
285
|
283
|
281
|
277
|
|
| Other Non-Cash Items |
1
|
(0)
|
0
|
(2)
|
(2)
|
(0)
|
1
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
2
|
(2)
|
(1)
|
7
|
6
|
10
|
11
|
4
|
4
|
6
|
3
|
6
|
6
|
10
|
11
|
8
|
21
|
19
|
19
|
23
|
11
|
6
|
3
|
(25)
|
(26)
|
(26)
|
(21)
|
(1)
|
4
|
2
|
1
|
36
|
33
|
11
|
11
|
(26)
|
(30)
|
(7)
|
(10)
|
(10)
|
(14)
|
23
|
26
|
27
|
32
|
(6)
|
(12)
|
1
|
(4)
|
(52)
|
(260)
|
(375)
|
(405)
|
(189)
|
4
|
158
|
219
|
111
|
124
|
93
|
119
|
36
|
53
|
9
|
(29)
|
(449)
|
(781)
|
(717)
|
(728)
|
(274)
|
45
|
23
|
21
|
43
|
86
|
129
|
174
|
189
|
88
|
87
|
104
|
|
| Cash Taxes Paid |
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash Interest Paid |
6
|
5
|
5
|
17
|
18
|
28
|
28
|
25
|
31
|
31
|
37
|
38
|
40
|
40
|
42
|
44
|
44
|
47
|
45
|
47
|
47
|
44
|
43
|
39
|
37
|
35
|
37
|
37
|
38
|
40
|
39
|
43
|
51
|
59
|
69
|
73
|
76
|
76
|
77
|
85
|
86
|
95
|
110
|
103
|
118
|
111
|
113
|
115
|
112
|
110
|
110
|
110
|
125
|
126
|
139
|
142
|
148
|
147
|
155
|
157
|
160
|
166
|
166
|
164
|
160
|
158
|
155
|
166
|
165
|
175
|
178
|
182
|
177
|
178
|
167
|
158
|
196
|
189
|
229
|
246
|
236
|
246
|
233
|
227
|
201
|
205
|
183
|
184
|
187
|
175
|
160
|
152
|
132
|
168
|
163
|
221
|
|
| Change in Working Capital |
(20)
|
(10)
|
(1)
|
(1)
|
20
|
4
|
(4)
|
6
|
(5)
|
4
|
9
|
4
|
(2)
|
(3)
|
(3)
|
2
|
(1)
|
2
|
(7)
|
(4)
|
(4)
|
(8)
|
(10)
|
(6)
|
(2)
|
(0)
|
11
|
10
|
7
|
8
|
7
|
6
|
2
|
(1)
|
(3)
|
(4)
|
1
|
11
|
20
|
(6)
|
15
|
11
|
7
|
56
|
4
|
(2)
|
(9)
|
(16)
|
(10)
|
4
|
12
|
10
|
14
|
16
|
24
|
8
|
1
|
6
|
(24)
|
0
|
3
|
(2)
|
13
|
12
|
42
|
18
|
20
|
18
|
3
|
(28)
|
(34)
|
(59)
|
(51)
|
(25)
|
(30)
|
6
|
(13)
|
28
|
19
|
(52)
|
(65)
|
(73)
|
(67)
|
(20)
|
10
|
(10)
|
16
|
(14)
|
(23)
|
(15)
|
(14)
|
7
|
8
|
2
|
8
|
(11)
|
|
| Cash from Operating Activities |
17
N/A
|
37
+113%
|
58
+57%
|
66
+14%
|
99
+49%
|
88
-12%
|
80
-8%
|
90
+12%
|
80
-12%
|
91
+14%
|
98
+8%
|
97
-2%
|
95
-1%
|
96
+0%
|
98
+3%
|
105
+7%
|
104
-1%
|
105
+1%
|
101
-3%
|
105
+4%
|
117
+11%
|
121
+4%
|
121
0%
|
131
+8%
|
136
+4%
|
143
+5%
|
161
+12%
|
172
+7%
|
185
+7%
|
199
+8%
|
209
+5%
|
211
+1%
|
209
-1%
|
209
0%
|
208
0%
|
210
+1%
|
214
+2%
|
227
+6%
|
239
+5%
|
220
-8%
|
254
+15%
|
262
+3%
|
269
+3%
|
325
+21%
|
283
-13%
|
285
+0%
|
288
+1%
|
293
+2%
|
307
+5%
|
323
+5%
|
335
+4%
|
340
+2%
|
351
+3%
|
366
+4%
|
388
+6%
|
390
+0%
|
406
+4%
|
423
+4%
|
405
-4%
|
427
+5%
|
427
0%
|
418
-2%
|
422
+1%
|
419
-1%
|
419
+0%
|
389
-7%
|
387
-1%
|
371
-4%
|
393
+6%
|
350
-11%
|
340
-3%
|
303
-11%
|
266
-12%
|
281
+6%
|
251
-11%
|
229
-9%
|
159
-31%
|
137
-14%
|
75
-45%
|
(14)
N/A
|
(63)
-362%
|
(105)
-66%
|
(122)
-16%
|
(87)
+29%
|
(40)
+54%
|
(27)
+33%
|
23
N/A
|
14
-38%
|
10
-27%
|
33
+215%
|
52
+56%
|
87
+68%
|
112
+29%
|
80
-28%
|
89
+11%
|
19
-79%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(553)
|
(552)
|
(553)
|
(623)
|
(132)
|
(138)
|
(159)
|
(179)
|
(143)
|
(144)
|
(126)
|
(138)
|
(117)
|
(137)
|
(138)
|
(98)
|
(99)
|
(77)
|
(141)
|
(120)
|
(125)
|
(126)
|
(74)
|
(110)
|
(390)
|
(479)
|
(766)
|
(863)
|
(606)
|
(572)
|
(598)
|
(548)
|
(522)
|
(484)
|
(192)
|
(466)
|
(608)
|
(758)
|
(934)
|
(836)
|
(721)
|
(657)
|
(586)
|
(367)
|
(411)
|
(322)
|
(267)
|
(246)
|
(236)
|
(1 328)
|
(1 260)
|
(1 291)
|
(1 745)
|
(1 249)
|
(1 279)
|
(1 205)
|
(731)
|
(302)
|
(278)
|
(327)
|
(324)
|
(163)
|
(190)
|
(277)
|
(368)
|
(375)
|
(348)
|
(233)
|
(144)
|
(199)
|
(213)
|
(273)
|
(271)
|
(212)
|
(219)
|
(188)
|
(189)
|
(197)
|
(194)
|
(228)
|
(239)
|
(261)
|
(366)
|
(374)
|
(379)
|
(366)
|
(279)
|
(235)
|
(221)
|
(215)
|
(202)
|
(202)
|
(195)
|
(188)
|
(181)
|
|
| Other Items |
(24)
|
0
|
0
|
0
|
1
|
(5)
|
(5)
|
(4)
|
1
|
7
|
13
|
12
|
6
|
0
|
(19)
|
5
|
13
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
0
|
19
|
(11)
|
(9)
|
(9)
|
(7)
|
3
|
1
|
0
|
26
|
(14)
|
(4)
|
0
|
9
|
49
|
39
|
0
|
0
|
3
|
93
|
95
|
110
|
108
|
27
|
24
|
1
|
1
|
(8)
|
(8)
|
10
|
29
|
34
|
33
|
25
|
5
|
55
|
271
|
388
|
388
|
332
|
119
|
34
|
149
|
359
|
373
|
392
|
289
|
148
|
140
|
184
|
172
|
470
|
1 106
|
1 012
|
1 115
|
762
|
122
|
135
|
32
|
33
|
17
|
7
|
29
|
15
|
358
|
367
|
391
|
|
| Cash from Investing Activities |
(26)
N/A
|
(578)
-2 138%
|
(577)
+0%
|
(576)
+0%
|
(622)
-8%
|
(137)
+78%
|
(143)
-4%
|
(163)
-14%
|
(179)
-9%
|
(136)
+24%
|
(132)
+3%
|
(114)
+14%
|
(132)
-16%
|
(111)
+16%
|
(156)
-41%
|
(134)
+14%
|
(85)
+37%
|
(87)
-2%
|
(45)
+48%
|
(133)
-196%
|
(114)
+15%
|
(118)
-4%
|
(120)
-2%
|
(67)
+44%
|
(110)
-64%
|
(390)
-253%
|
(479)
-23%
|
(745)
-55%
|
(842)
-13%
|
(585)
+30%
|
(552)
+6%
|
(609)
-10%
|
(557)
+9%
|
(531)
+5%
|
(491)
+8%
|
(189)
+62%
|
(465)
-146%
|
(606)
-31%
|
(732)
-21%
|
(948)
-30%
|
(841)
+11%
|
(726)
+14%
|
(648)
+11%
|
(537)
+17%
|
(328)
+39%
|
(372)
-13%
|
(321)
+14%
|
(265)
+18%
|
(153)
+42%
|
(141)
+8%
|
(1 218)
-763%
|
(1 152)
+5%
|
(1 264)
-10%
|
(1 720)
-36%
|
(1 248)
+27%
|
(1 278)
-2%
|
(1 213)
+5%
|
(738)
+39%
|
(292)
+60%
|
(249)
+15%
|
(293)
-18%
|
(291)
+1%
|
(139)
+52%
|
(185)
-33%
|
(221)
-20%
|
(97)
+56%
|
13
N/A
|
39
+213%
|
99
+152%
|
(25)
N/A
|
(164)
-571%
|
(64)
+61%
|
86
N/A
|
103
+19%
|
180
+75%
|
70
-61%
|
(40)
N/A
|
(49)
-22%
|
(13)
+73%
|
(21)
-58%
|
243
N/A
|
866
+257%
|
751
-13%
|
749
0%
|
388
-48%
|
(257)
N/A
|
(230)
+10%
|
(247)
-7%
|
(202)
+18%
|
(204)
-1%
|
(207)
-2%
|
(172)
+17%
|
(187)
-9%
|
163
N/A
|
179
+10%
|
210
+18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
214
|
409
|
409
|
367
|
195
|
0
|
0
|
0
|
0
|
86
|
86
|
86
|
180
|
94
|
94
|
0
|
58
|
58
|
58
|
58
|
121
|
273
|
273
|
273
|
260
|
238
|
632
|
632
|
523
|
490
|
97
|
224
|
224
|
127
|
127
|
0
|
282
|
0
|
282
|
530
|
432
|
0
|
432
|
472
|
287
|
549
|
549
|
262
|
262
|
(0)
|
323
|
323
|
323
|
983
|
659
|
659
|
659
|
0
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
183
|
172
|
182
|
221
|
56
|
136
|
129
|
140
|
170
|
25
|
21
|
5
|
(66)
|
3
|
50
|
23
|
25
|
14
|
(26)
|
61
|
(38)
|
(162)
|
(164)
|
(226)
|
(136)
|
113
|
(14)
|
78
|
242
|
51
|
232
|
417
|
312
|
384
|
367
|
100
|
159
|
305
|
425
|
439
|
404
|
286
|
186
|
3
|
49
|
(169)
|
(208)
|
30
|
(126)
|
109
|
907
|
826
|
893
|
738
|
504
|
557
|
519
|
658
|
243
|
184
|
244
|
(15)
|
(144)
|
(99)
|
(45)
|
132
|
102
|
100
|
(73)
|
68
|
82
|
(53)
|
(148)
|
(188)
|
(261)
|
(160)
|
(8)
|
1 038
|
790
|
789
|
789
|
(403)
|
(614)
|
(629)
|
(639)
|
(789)
|
(292)
|
(277)
|
(217)
|
33
|
107
|
107
|
(3)
|
(102)
|
(339)
|
(214)
|
|
| Cash Paid for Dividends |
(37)
|
(43)
|
(53)
|
(62)
|
(67)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(74)
|
(76)
|
(78)
|
(82)
|
(84)
|
(86)
|
(88)
|
(89)
|
(90)
|
(92)
|
(93)
|
(97)
|
(102)
|
(107)
|
(113)
|
(117)
|
(122)
|
(134)
|
(144)
|
(154)
|
(162)
|
(166)
|
(172)
|
(177)
|
(181)
|
(184)
|
(185)
|
(191)
|
(198)
|
(209)
|
(224)
|
(233)
|
(242)
|
(253)
|
(260)
|
(267)
|
(278)
|
(284)
|
(289)
|
(293)
|
(294)
|
(300)
|
(306)
|
(312)
|
(330)
|
(343)
|
(356)
|
(370)
|
(370)
|
(370)
|
(371)
|
(371)
|
(371)
|
(371)
|
(371)
|
(371)
|
(371)
|
(371)
|
(371)
|
(371)
|
(314)
|
(257)
|
(200)
|
(143)
|
(109)
|
(76)
|
(43)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
|
| Other |
(7)
|
(7)
|
(10)
|
(9)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(12)
|
(12)
|
(12)
|
(11)
|
(2)
|
(5)
|
(6)
|
(13)
|
(13)
|
(14)
|
(12)
|
(5)
|
(16)
|
(13)
|
(13)
|
(13)
|
(4)
|
(3)
|
(3)
|
(11)
|
(8)
|
(8)
|
(10)
|
(2)
|
(4)
|
(4)
|
(11)
|
(12)
|
(12)
|
(13)
|
252
|
243
|
234
|
230
|
(36)
|
(32)
|
(26)
|
(26)
|
(21)
|
(22)
|
(21)
|
(22)
|
(23)
|
(28)
|
(28)
|
(28)
|
(32)
|
(27)
|
(32)
|
(33)
|
(26)
|
(44)
|
(34)
|
(27)
|
(26)
|
(2)
|
(2)
|
(23)
|
(26)
|
(28)
|
(29)
|
(9)
|
(33)
|
(40)
|
(55)
|
|
| Cash from Financing Activities |
353
N/A
|
531
+51%
|
529
0%
|
516
-2%
|
179
-65%
|
60
-67%
|
53
-11%
|
64
+21%
|
94
+47%
|
35
-63%
|
33
-5%
|
15
-53%
|
37
+139%
|
15
-58%
|
61
+296%
|
28
-55%
|
(8)
N/A
|
(21)
-158%
|
(61)
-196%
|
27
N/A
|
(12)
N/A
|
13
N/A
|
5
-63%
|
(61)
N/A
|
12
N/A
|
234
+1 789%
|
496
+112%
|
576
+16%
|
620
+7%
|
386
-38%
|
163
-58%
|
463
+184%
|
352
-24%
|
322
-8%
|
303
-6%
|
(85)
N/A
|
251
N/A
|
389
+55%
|
496
+27%
|
746
+50%
|
599
-20%
|
474
-21%
|
371
-22%
|
206
-45%
|
63
-69%
|
101
+59%
|
50
-50%
|
3
-93%
|
(157)
N/A
|
(188)
-20%
|
925
N/A
|
841
-9%
|
902
+7%
|
1 399
+55%
|
832
-41%
|
868
+4%
|
818
-6%
|
277
-66%
|
(140)
N/A
|
(199)
-43%
|
(140)
+30%
|
(135)
+4%
|
(272)
-102%
|
(236)
+13%
|
(186)
+21%
|
(275)
-48%
|
(301)
-10%
|
(297)
+1%
|
(469)
-58%
|
(324)
+31%
|
(253)
+22%
|
(331)
-31%
|
(370)
-12%
|
(353)
+5%
|
(399)
-13%
|
(265)
+34%
|
(80)
+70%
|
997
N/A
|
753
-24%
|
748
-1%
|
747
0%
|
(439)
N/A
|
(668)
-52%
|
(673)
-1%
|
(676)
0%
|
(825)
-22%
|
(304)
+63%
|
(289)
+5%
|
(250)
+14%
|
(3)
+99%
|
69
N/A
|
68
-2%
|
(22)
N/A
|
(145)
-549%
|
(389)
-169%
|
(280)
+28%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
344
N/A
|
(9)
N/A
|
10
N/A
|
6
-39%
|
(343)
N/A
|
10
N/A
|
(10)
N/A
|
(9)
+9%
|
(5)
+45%
|
(11)
-106%
|
(1)
+94%
|
(2)
-217%
|
(0)
+95%
|
(0)
N/A
|
2
N/A
|
(1)
N/A
|
11
N/A
|
(2)
N/A
|
(4)
-91%
|
(0)
+95%
|
(9)
-4 500%
|
16
N/A
|
6
-62%
|
2
-66%
|
38
+1 714%
|
(12)
N/A
|
177
N/A
|
4
-98%
|
(38)
N/A
|
0
N/A
|
(181)
N/A
|
65
N/A
|
5
-93%
|
0
N/A
|
20
N/A
|
(64)
N/A
|
0
N/A
|
9
+3 000%
|
3
-71%
|
18
+574%
|
13
-31%
|
10
-18%
|
(8)
N/A
|
(6)
+24%
|
19
N/A
|
14
-27%
|
17
+23%
|
31
+85%
|
(3)
N/A
|
(6)
-94%
|
42
N/A
|
29
-32%
|
(12)
N/A
|
45
N/A
|
(27)
N/A
|
(19)
+29%
|
10
N/A
|
(39)
N/A
|
(27)
+31%
|
(21)
+22%
|
(6)
+71%
|
(8)
-29%
|
12
N/A
|
(2)
N/A
|
12
N/A
|
18
+51%
|
98
+453%
|
113
+15%
|
23
-80%
|
2
-93%
|
(78)
N/A
|
(93)
-18%
|
(18)
+81%
|
30
N/A
|
33
+7%
|
35
+7%
|
39
+11%
|
1 085
+2 710%
|
814
-25%
|
713
-12%
|
926
+30%
|
322
-65%
|
(40)
N/A
|
(11)
+73%
|
(329)
-2 991%
|
(1 109)
-238%
|
(511)
+54%
|
(522)
-2%
|
(441)
+15%
|
(175)
+60%
|
(87)
+50%
|
(18)
+80%
|
(97)
-448%
|
98
N/A
|
(122)
N/A
|
(52)
+57%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
15
N/A
|
(516)
N/A
|
(494)
+4%
|
(486)
+1%
|
(523)
-8%
|
(44)
+92%
|
(58)
-31%
|
(69)
-19%
|
(100)
-45%
|
(52)
+48%
|
(46)
+12%
|
(29)
+37%
|
(43)
-46%
|
(21)
+50%
|
(39)
-82%
|
(33)
+14%
|
7
N/A
|
6
-15%
|
25
+330%
|
(36)
N/A
|
(4)
+89%
|
(4)
+5%
|
(6)
-53%
|
57
N/A
|
26
-55%
|
(246)
N/A
|
(319)
-29%
|
(594)
-87%
|
(678)
-14%
|
(407)
+40%
|
(363)
+11%
|
(387)
-7%
|
(338)
+13%
|
(313)
+7%
|
(275)
+12%
|
19
N/A
|
(252)
N/A
|
(381)
-51%
|
(519)
-36%
|
(713)
-37%
|
(582)
+18%
|
(459)
+21%
|
(388)
+16%
|
(261)
+33%
|
(84)
+68%
|
(126)
-51%
|
(34)
+73%
|
25
N/A
|
61
+141%
|
87
+42%
|
(993)
N/A
|
(920)
+7%
|
(940)
-2%
|
(1 378)
-47%
|
(861)
+38%
|
(889)
-3%
|
(800)
+10%
|
(308)
+62%
|
103
N/A
|
150
+45%
|
100
-33%
|
94
-6%
|
259
+176%
|
229
-11%
|
143
-38%
|
22
-85%
|
12
-44%
|
23
+89%
|
160
+603%
|
207
+29%
|
141
-32%
|
90
-37%
|
(7)
N/A
|
10
N/A
|
39
+286%
|
10
-73%
|
(30)
N/A
|
(52)
-74%
|
(122)
-138%
|
(207)
-69%
|
(291)
-40%
|
(345)
-19%
|
(383)
-11%
|
(453)
-18%
|
(415)
+8%
|
(406)
+2%
|
(343)
+16%
|
(264)
+23%
|
(225)
+15%
|
(188)
+16%
|
(163)
+13%
|
(115)
+30%
|
(89)
+22%
|
(114)
-28%
|
(99)
+14%
|
(162)
-65%
|
|