Heartland Express Inc
NASDAQ:HTLD
Cash Flow Statement
Cash Flow Statement
Heartland Express Inc
| 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 |
38
|
38
|
40
|
42
|
43
|
44
|
46
|
49
|
57
|
59
|
62
|
65
|
62
|
64
|
66
|
67
|
72
|
77
|
84
|
89
|
87
|
90
|
85
|
79
|
76
|
68
|
66
|
67
|
70
|
69
|
70
|
66
|
57
|
55
|
54
|
57
|
62
|
65
|
71
|
68
|
70
|
72
|
67
|
64
|
62
|
65
|
66
|
69
|
71
|
65
|
72
|
79
|
85
|
88
|
85
|
78
|
73
|
70
|
63
|
60
|
56
|
56
|
54
|
50
|
75
|
75
|
78
|
89
|
73
|
77
|
81
|
83
|
73
|
69
|
66
|
66
|
71
|
71
|
73
|
77
|
79
|
82
|
139
|
139
|
134
|
129
|
60
|
25
|
15
|
(13)
|
(24)
|
(23)
|
(30)
|
(28)
|
(36)
|
(35)
|
|
| Depreciation & Amortization |
18
|
17
|
17
|
19
|
20
|
22
|
24
|
26
|
27
|
28
|
28
|
28
|
30
|
31
|
34
|
36
|
38
|
40
|
42
|
45
|
47
|
49
|
50
|
50
|
49
|
47
|
46
|
45
|
46
|
48
|
50
|
54
|
59
|
63
|
65
|
65
|
62
|
59
|
57
|
57
|
58
|
60
|
60
|
59
|
58
|
59
|
62
|
63
|
70
|
79
|
89
|
102
|
110
|
111
|
111
|
112
|
112
|
111
|
110
|
109
|
106
|
103
|
100
|
101
|
104
|
107
|
109
|
106
|
101
|
98
|
96
|
96
|
101
|
105
|
110
|
112
|
110
|
111
|
109
|
107
|
104
|
101
|
99
|
108
|
133
|
158
|
182
|
199
|
199
|
197
|
195
|
189
|
182
|
177
|
172
|
166
|
|
| Change in Deffered Taxes |
3
|
3
|
2
|
4
|
5
|
6
|
8
|
6
|
10
|
7
|
4
|
8
|
4
|
3
|
4
|
(3)
|
(3)
|
(1)
|
3
|
6
|
5
|
7
|
5
|
3
|
1
|
(3)
|
(5)
|
(2)
|
2
|
2
|
8
|
13
|
15
|
12
|
5
|
(3)
|
(8)
|
(1)
|
8
|
12
|
15
|
8
|
1
|
(8)
|
(6)
|
1
|
3
|
9
|
10
|
11
|
16
|
20
|
39
|
34
|
27
|
19
|
9
|
3
|
5
|
8
|
(5)
|
2
|
2
|
4
|
(27)
|
(22)
|
(24)
|
(22)
|
3
|
0
|
3
|
(0)
|
5
|
10
|
10
|
9
|
8
|
(3)
|
(7)
|
(10)
|
(6)
|
(4)
|
(13)
|
5
|
2
|
(5)
|
2
|
(12)
|
(18)
|
(19)
|
(20)
|
(31)
|
(30)
|
(29)
|
(28)
|
(22)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(8)
|
(11)
|
(20)
|
(23)
|
(18)
|
(20)
|
(15)
|
(11)
|
(10)
|
(5)
|
(1)
|
(3)
|
(10)
|
(11)
|
(15)
|
(20)
|
(20)
|
(19)
|
(16)
|
(16)
|
(13)
|
(17)
|
(26)
|
(25)
|
(32)
|
(31)
|
(23)
|
(17)
|
(13)
|
(20)
|
(26)
|
(29)
|
(32)
|
(23)
|
(28)
|
(35)
|
(32)
|
(41)
|
(36)
|
(32)
|
(34)
|
(25)
|
(20)
|
(14)
|
(8)
|
(14)
|
(15)
|
(21)
|
(26)
|
(23)
|
(22)
|
(22)
|
(24)
|
(25)
|
(27)
|
(32)
|
(29)
|
(25)
|
(21)
|
(14)
|
(13)
|
(18)
|
(22)
|
(32)
|
(36)
|
(37)
|
(111)
|
(102)
|
(95)
|
(98)
|
(23)
|
(17)
|
(38)
|
(31)
|
(24)
|
(24)
|
(5)
|
(7)
|
(9)
|
(15)
|
|
| Cash Taxes Paid |
14
|
14
|
17
|
18
|
17
|
14
|
12
|
14
|
19
|
23
|
34
|
34
|
31
|
31
|
34
|
37
|
42
|
41
|
42
|
42
|
41
|
42
|
41
|
42
|
42
|
42
|
41
|
40
|
37
|
37
|
32
|
24
|
19
|
18
|
22
|
31
|
41
|
41
|
33
|
28
|
24
|
25
|
38
|
43
|
(43)
|
(44)
|
(50)
|
(48)
|
38
|
38
|
27
|
20
|
24
|
24
|
28
|
35
|
25
|
24
|
37
|
30
|
36
|
35
|
26
|
28
|
22
|
22
|
10
|
5
|
13
|
13
|
18
|
21
|
19
|
19
|
12
|
11
|
14
|
11
|
31
|
36
|
39
|
41
|
49
|
45
|
44
|
44
|
41
|
40
|
30
|
30
|
10
|
11
|
16
|
15
|
17
|
13
|
|
| Cash Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
13
|
18
|
22
|
22
|
22
|
21
|
20
|
18
|
16
|
13
|
13
|
|
| Change in Working Capital |
3
|
10
|
4
|
(4)
|
(1)
|
(3)
|
6
|
15
|
4
|
8
|
1
|
(5)
|
8
|
12
|
6
|
6
|
5
|
6
|
3
|
3
|
6
|
(4)
|
4
|
6
|
5
|
10
|
3
|
9
|
13
|
14
|
10
|
(1)
|
(10)
|
(13)
|
(4)
|
(1)
|
(4)
|
(13)
|
(17)
|
(15)
|
(12)
|
(4)
|
(4)
|
(4)
|
1
|
(2)
|
4
|
(4)
|
(7)
|
(17)
|
(10)
|
1
|
(29)
|
4
|
9
|
10
|
31
|
31
|
8
|
5
|
7
|
(16)
|
(12)
|
(21)
|
(16)
|
(27)
|
(12)
|
(10)
|
(6)
|
1
|
(5)
|
1
|
(3)
|
(9)
|
(6)
|
(3)
|
2
|
13
|
5
|
(0)
|
(18)
|
(17)
|
6
|
(9)
|
21
|
38
|
13
|
12
|
8
|
(4)
|
13
|
37
|
28
|
27
|
21
|
19
|
|
| Cash from Operating Activities |
61
N/A
|
68
+11%
|
64
-6%
|
60
-5%
|
68
+13%
|
70
+4%
|
85
+21%
|
97
+14%
|
97
+1%
|
102
+5%
|
95
-7%
|
96
+1%
|
104
+8%
|
111
+7%
|
110
-1%
|
103
-6%
|
105
+1%
|
112
+6%
|
111
0%
|
120
+8%
|
128
+7%
|
122
-5%
|
128
+5%
|
126
-1%
|
120
-4%
|
118
-2%
|
109
-7%
|
116
+7%
|
122
+5%
|
123
+1%
|
123
+0%
|
112
-9%
|
101
-9%
|
98
-3%
|
104
+5%
|
102
-1%
|
99
-4%
|
94
-5%
|
93
-1%
|
98
+6%
|
99
+2%
|
104
+5%
|
101
-3%
|
95
-6%
|
102
+8%
|
102
+0%
|
109
+6%
|
108
-1%
|
111
+3%
|
115
+3%
|
139
+21%
|
167
+20%
|
173
+3%
|
196
+14%
|
196
0%
|
186
-5%
|
191
+2%
|
191
+0%
|
167
-13%
|
168
+1%
|
156
-7%
|
132
-15%
|
129
-3%
|
113
-12%
|
110
-3%
|
110
+0%
|
128
+17%
|
141
+10%
|
147
+4%
|
150
+2%
|
149
-1%
|
147
-1%
|
146
-1%
|
151
+3%
|
159
+5%
|
170
+7%
|
179
+5%
|
174
-3%
|
158
-9%
|
142
-10%
|
123
-13%
|
126
+2%
|
119
-5%
|
140
+18%
|
195
+39%
|
224
+15%
|
234
+4%
|
207
-12%
|
165
-20%
|
130
-21%
|
139
+7%
|
147
+6%
|
144
-2%
|
139
-4%
|
120
-14%
|
112
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(29)
|
(30)
|
(25)
|
(36)
|
(59)
|
(75)
|
(82)
|
(71)
|
(47)
|
(29)
|
(27)
|
(39)
|
(44)
|
(41)
|
(49)
|
(40)
|
(49)
|
(52)
|
(50)
|
(68)
|
(76)
|
(78)
|
(77)
|
(70)
|
(44)
|
(37)
|
(22)
|
(7)
|
(36)
|
(38)
|
(61)
|
(82)
|
(79)
|
(77)
|
(54)
|
0
|
(15)
|
(38)
|
(75)
|
(106)
|
(126)
|
(107)
|
(80)
|
(60)
|
(67)
|
(101)
|
(130)
|
(133)
|
(135)
|
(119)
|
(130)
|
(165)
|
(205)
|
(189)
|
(197)
|
(196)
|
(217)
|
(215)
|
(195)
|
(176)
|
(86)
|
(101)
|
(94)
|
(121)
|
(184)
|
(199)
|
(221)
|
(207)
|
(169)
|
(172)
|
(149)
|
(162)
|
(164)
|
(172)
|
(180)
|
(207)
|
(204)
|
(172)
|
(169)
|
(134)
|
(133)
|
(145)
|
(136)
|
(131)
|
(161)
|
(181)
|
(218)
|
(246)
|
(209)
|
(171)
|
(116)
|
(58)
|
(110)
|
(128)
|
(152)
|
(180)
|
|
| Other Items |
(39)
|
(39)
|
(54)
|
(31)
|
(0)
|
4
|
21
|
(20)
|
(25)
|
(75)
|
(76)
|
(60)
|
(92)
|
(74)
|
(42)
|
(38)
|
(24)
|
(27)
|
(54)
|
(24)
|
(40)
|
(28)
|
164
|
150
|
146
|
158
|
(33)
|
(29)
|
9
|
25
|
33
|
23
|
26
|
27
|
29
|
62
|
83
|
100
|
116
|
106
|
109
|
93
|
104
|
86
|
61
|
70
|
65
|
78
|
2
|
(14)
|
(22)
|
(10)
|
90
|
97
|
116
|
113
|
150
|
141
|
124
|
108
|
57
|
79
|
76
|
11
|
61
|
66
|
80
|
156
|
132
|
119
|
106
|
50
|
31
|
20
|
11
|
78
|
93
|
116
|
130
|
140
|
130
|
118
|
82
|
(498)
|
(503)
|
(487)
|
(436)
|
122
|
141
|
118
|
79
|
73
|
63
|
68
|
90
|
108
|
|
| Cash from Investing Activities |
(69)
N/A
|
(70)
-1%
|
(79)
-13%
|
(67)
+15%
|
(59)
+12%
|
(71)
-21%
|
(61)
+14%
|
(90)
-49%
|
(72)
+20%
|
(104)
-43%
|
(103)
+1%
|
(99)
+4%
|
(136)
-38%
|
(115)
+16%
|
(90)
+21%
|
(78)
+14%
|
(73)
+7%
|
(78)
-8%
|
(104)
-33%
|
(92)
+12%
|
(116)
-26%
|
(107)
+8%
|
87
N/A
|
80
-8%
|
103
+28%
|
121
+18%
|
(56)
N/A
|
(35)
+37%
|
(27)
+23%
|
(13)
+52%
|
(28)
-112%
|
(60)
-116%
|
(53)
+11%
|
(50)
+5%
|
(25)
+50%
|
33
N/A
|
68
+104%
|
62
-9%
|
41
-35%
|
0
-99%
|
(17)
N/A
|
(13)
+21%
|
25
N/A
|
26
+4%
|
(6)
N/A
|
(31)
-417%
|
(65)
-110%
|
(55)
+16%
|
(134)
-144%
|
(133)
+1%
|
(153)
-15%
|
(174)
-14%
|
(116)
+34%
|
(92)
+20%
|
(81)
+12%
|
(83)
-3%
|
(67)
+19%
|
(74)
-10%
|
(71)
+4%
|
(67)
+6%
|
(29)
+57%
|
(22)
+24%
|
(18)
+18%
|
(110)
-517%
|
(124)
-12%
|
(133)
-8%
|
(141)
-6%
|
(51)
+64%
|
(38)
+25%
|
(53)
-40%
|
(43)
+18%
|
(112)
-158%
|
(133)
-19%
|
(152)
-14%
|
(169)
-11%
|
(129)
+24%
|
(111)
+14%
|
(56)
+50%
|
(39)
+31%
|
6
N/A
|
(3)
N/A
|
(27)
-919%
|
(54)
-103%
|
(629)
-1 072%
|
(663)
-5%
|
(668)
-1%
|
(654)
+2%
|
(124)
+81%
|
(68)
+45%
|
(53)
+22%
|
(37)
+31%
|
15
N/A
|
(47)
N/A
|
(60)
-29%
|
(61)
-2%
|
(72)
-18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(22)
|
(22)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(19)
|
(19)
|
(30)
|
(30)
|
(11)
|
(36)
|
(71)
|
(71)
|
(71)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(56)
|
0
|
(59)
|
(42)
|
(24)
|
0
|
(21)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
(74)
|
(89)
|
(89)
|
(58)
|
(15)
|
0
|
0
|
0
|
0
|
(1)
|
(21)
|
(25)
|
(25)
|
(24)
|
(4)
|
0
|
0
|
(12)
|
(12)
|
(12)
|
(26)
|
(28)
|
(28)
|
(45)
|
(32)
|
(17)
|
(17)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(9)
|
(10)
|
|
| Net Issuance of Debt |
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
|
(73)
|
(86)
|
(105)
|
(127)
|
(50)
|
(62)
|
(43)
|
(21)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(93)
|
0
|
0
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
418
|
366
|
319
|
302
|
(122)
|
(114)
|
(103)
|
(113)
|
(138)
|
(100)
|
(65)
|
(44)
|
(22)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(206)
|
(204)
|
(204)
|
(204)
|
(6)
|
(8)
|
(10)
|
(8)
|
(8)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(98)
|
0
|
(98)
|
(98)
|
(7)
|
0
|
(7)
|
(7)
|
(92)
|
0
|
(92)
|
(92)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(7)
|
(9)
|
(7)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(46)
|
(44)
|
(44)
|
(46)
|
(6)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
| Other |
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
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-100%
|
(3)
-50%
|
(4)
-33%
|
(5)
-13%
|
(5)
-11%
|
(26)
-422%
|
(28)
-9%
|
(28)
N/A
|
(28)
N/A
|
(8)
+73%
|
(9)
-15%
|
(9)
-4%
|
(10)
-5%
|
(209)
-2 009%
|
(224)
-7%
|
(224)
0%
|
(234)
-5%
|
(36)
+85%
|
(18)
+49%
|
(46)
-150%
|
(79)
-71%
|
(79)
+0%
|
(79)
+0%
|
(53)
+33%
|
(7)
+86%
|
(7)
N/A
|
(7)
N/A
|
(98)
-1 260%
|
(98)
N/A
|
(98)
N/A
|
(127)
-30%
|
(64)
+50%
|
(64)
N/A
|
(67)
-5%
|
(49)
+26%
|
(116)
-137%
|
(116)
N/A
|
(113)
+3%
|
(102)
+10%
|
(80)
+21%
|
(93)
-16%
|
(112)
-21%
|
(134)
-20%
|
(57)
+57%
|
(69)
-20%
|
(52)
+25%
|
(62)
-21%
|
(107)
-72%
|
(99)
+8%
|
(97)
+2%
|
(65)
+34%
|
(21)
+67%
|
(7)
+69%
|
(7)
-1%
|
(30)
-343%
|
(30)
0%
|
(32)
-5%
|
(51)
-62%
|
(32)
+38%
|
(32)
N/A
|
(31)
+4%
|
(10)
+69%
|
(47)
-394%
|
(100)
-114%
|
(113)
-12%
|
(114)
-1%
|
(73)
+36%
|
(33)
+55%
|
(35)
-8%
|
(35)
+0%
|
(50)
-42%
|
(78)
-57%
|
(61)
+21%
|
(63)
-2%
|
372
N/A
|
359
-3%
|
312
-13%
|
296
-5%
|
(129)
N/A
|
(121)
+6%
|
(110)
+9%
|
(127)
-15%
|
(152)
-20%
|
(113)
+26%
|
(79)
+30%
|
(60)
+25%
|
(39)
+35%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(7)
N/A
|
(1)
+82%
|
(15)
-1 069%
|
(7)
+57%
|
9
N/A
|
(1)
N/A
|
24
N/A
|
6
-75%
|
24
+290%
|
(4)
N/A
|
(10)
-171%
|
(7)
+35%
|
(37)
-452%
|
(9)
+76%
|
(7)
+20%
|
(3)
+59%
|
4
N/A
|
5
+32%
|
(1)
N/A
|
19
N/A
|
3
-84%
|
5
+74%
|
6
+9%
|
(18)
N/A
|
(1)
+97%
|
4
N/A
|
17
+291%
|
63
+263%
|
49
-22%
|
31
-37%
|
17
-45%
|
(27)
N/A
|
(4)
+84%
|
41
N/A
|
72
+74%
|
129
+79%
|
69
-47%
|
58
-16%
|
35
-39%
|
(29)
N/A
|
19
N/A
|
27
+43%
|
59
+122%
|
72
+21%
|
(20)
N/A
|
(45)
-125%
|
(69)
-54%
|
(49)
+30%
|
(102)
-111%
|
(111)
-8%
|
(126)
-13%
|
(141)
-12%
|
(0)
+100%
|
35
N/A
|
64
+80%
|
41
-36%
|
16
-61%
|
18
+10%
|
(2)
N/A
|
36
N/A
|
106
+192%
|
104
-2%
|
104
+0%
|
(28)
N/A
|
(44)
-60%
|
(55)
-24%
|
(64)
-16%
|
59
N/A
|
77
+31%
|
67
-13%
|
96
+43%
|
(12)
N/A
|
(87)
-648%
|
(114)
-31%
|
(125)
-9%
|
(32)
+75%
|
35
N/A
|
83
+136%
|
84
+1%
|
98
+17%
|
43
-56%
|
38
-12%
|
3
-93%
|
(117)
N/A
|
(109)
+7%
|
(132)
-21%
|
(125)
+5%
|
(46)
+63%
|
(23)
+49%
|
(33)
-43%
|
(24)
+27%
|
11
N/A
|
(15)
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
32
N/A
|
38
+18%
|
39
+2%
|
25
-37%
|
9
-62%
|
(4)
N/A
|
3
N/A
|
26
+653%
|
50
+95%
|
73
+47%
|
69
-7%
|
57
-17%
|
60
+5%
|
70
+18%
|
61
-13%
|
64
+5%
|
56
-13%
|
60
+8%
|
61
+2%
|
52
-14%
|
52
0%
|
44
-16%
|
51
+16%
|
56
+11%
|
77
+37%
|
81
+5%
|
86
+7%
|
109
+27%
|
86
-21%
|
84
-2%
|
62
-26%
|
29
-53%
|
22
-25%
|
22
-2%
|
50
+132%
|
102
+105%
|
84
-18%
|
56
-34%
|
17
-69%
|
(8)
N/A
|
(27)
-228%
|
(3)
+88%
|
21
N/A
|
34
+60%
|
35
+3%
|
1
-96%
|
(21)
N/A
|
(25)
-19%
|
(24)
+5%
|
(4)
+84%
|
9
N/A
|
3
-71%
|
(33)
N/A
|
8
N/A
|
(1)
N/A
|
(9)
-667%
|
(27)
-191%
|
(24)
+9%
|
(28)
-16%
|
(8)
+72%
|
70
N/A
|
31
-55%
|
35
+12%
|
(8)
N/A
|
(75)
-810%
|
(89)
-19%
|
(92)
-4%
|
(66)
+29%
|
(23)
+65%
|
(21)
+6%
|
(0)
+98%
|
(15)
-3 650%
|
(17)
-16%
|
(21)
-21%
|
(22)
-3%
|
(37)
-72%
|
(25)
+32%
|
2
N/A
|
(11)
N/A
|
8
N/A
|
(9)
N/A
|
(19)
-109%
|
(17)
+14%
|
9
N/A
|
34
+275%
|
43
+26%
|
16
-64%
|
(39)
N/A
|
(43)
-11%
|
(41)
+5%
|
23
N/A
|
89
+287%
|
35
-61%
|
11
-69%
|
(31)
N/A
|
(68)
-117%
|
|