Alliant Energy Corp
NASDAQ:LNT
Cash Flow Statement
Cash Flow Statement
Alliant Energy Corp
| 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 |
172
|
173
|
142
|
117
|
107
|
97
|
123
|
181
|
184
|
218
|
173
|
151
|
146
|
114
|
68
|
99
|
(8)
|
(12)
|
92
|
59
|
316
|
381
|
384
|
425
|
444
|
453
|
470
|
463
|
307
|
311
|
280
|
127
|
130
|
101
|
119
|
313
|
306
|
338
|
341
|
313
|
322
|
281
|
296
|
324
|
336
|
377
|
375
|
380
|
376
|
407
|
403
|
399
|
393
|
382
|
388
|
414
|
388
|
388
|
405
|
353
|
382
|
386
|
396
|
436
|
468
|
488
|
494
|
531
|
522
|
527
|
521
|
541
|
567
|
612
|
652
|
672
|
624
|
625
|
635
|
645
|
674
|
692
|
705
|
674
|
686
|
657
|
658
|
689
|
703
|
698
|
625
|
661
|
690
|
745
|
832
|
818
|
|
| Depreciation & Amortization |
294
|
285
|
270
|
256
|
278
|
280
|
286
|
291
|
287
|
292
|
290
|
293
|
317
|
314
|
321
|
322
|
329
|
316
|
299
|
283
|
261
|
260
|
262
|
263
|
263
|
258
|
254
|
247
|
242
|
245
|
250
|
262
|
276
|
285
|
284
|
290
|
292
|
296
|
313
|
319
|
324
|
329
|
327
|
329
|
333
|
342
|
354
|
362
|
371
|
374
|
377
|
382
|
388
|
393
|
397
|
400
|
401
|
404
|
405
|
410
|
412
|
416
|
429
|
446
|
462
|
475
|
487
|
496
|
507
|
523
|
539
|
554
|
567
|
577
|
586
|
598
|
615
|
633
|
646
|
655
|
657
|
659
|
660
|
664
|
671
|
671
|
672
|
673
|
676
|
699
|
719
|
744
|
772
|
794
|
816
|
832
|
|
| Change in Deffered Taxes |
(20)
|
(22)
|
(28)
|
(22)
|
13
|
43
|
65
|
65
|
13
|
16
|
15
|
31
|
53
|
42
|
(6)
|
(38)
|
(271)
|
(274)
|
(181)
|
(156)
|
250
|
261
|
205
|
220
|
58
|
65
|
34
|
47
|
148
|
179
|
233
|
269
|
213
|
181
|
182
|
254
|
246
|
271
|
243
|
175
|
159
|
163
|
196
|
207
|
231
|
208
|
232
|
222
|
210
|
224
|
215
|
206
|
194
|
187
|
196
|
205
|
209
|
202
|
210
|
182
|
187
|
220
|
205
|
242
|
221
|
183
|
138
|
113
|
123
|
127
|
150
|
126
|
109
|
115
|
108
|
106
|
105
|
107
|
103
|
101
|
115
|
119
|
110
|
17
|
17
|
0
|
(5)
|
0
|
98
|
0
|
137
|
217
|
142
|
91
|
89
|
(1)
|
|
| 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
|
10
|
10
|
11
|
12
|
3
|
4
|
4
|
3
|
3
|
4
|
5
|
6
|
8
|
7
|
9
|
6
|
10
|
10
|
9
|
9
|
7
|
8
|
8
|
12
|
12
|
12
|
14
|
11
|
15
|
15
|
15
|
14
|
11
|
13
|
18
|
22
|
18
|
16
|
10
|
11
|
15
|
15
|
19
|
18
|
17
|
18
|
17
|
20
|
26
|
24
|
23
|
15
|
16
|
11
|
11
|
15
|
14
|
15
|
16
|
15
|
13
|
12
|
12
|
13
|
12
|
13
|
13
|
12
|
12
|
12
|
12
|
15
|
|
| Other Non-Cash Items |
40
|
39
|
90
|
103
|
124
|
131
|
77
|
42
|
67
|
42
|
127
|
176
|
170
|
216
|
322
|
322
|
514
|
542
|
344
|
363
|
(95)
|
(237)
|
(193)
|
(256)
|
(160)
|
(160)
|
(164)
|
(176)
|
12
|
(6)
|
(8)
|
179
|
205
|
190
|
186
|
10
|
92
|
99
|
107
|
109
|
62
|
68
|
67
|
67
|
35
|
32
|
28
|
9
|
8
|
13
|
17
|
34
|
29
|
0
|
8
|
(8)
|
1
|
0
|
(32)
|
45
|
29
|
0
|
35
|
(21)
|
(12)
|
(27)
|
(12)
|
(38)
|
(44)
|
(39)
|
(38)
|
(40)
|
(46)
|
(30)
|
(29)
|
(33)
|
(2)
|
(3)
|
0
|
22
|
17
|
7
|
(1)
|
2
|
(18)
|
(18)
|
(20)
|
(48)
|
(39)
|
(51)
|
35
|
50
|
38
|
57
|
(19)
|
(11)
|
|
| Cash Taxes Paid |
71
|
67
|
24
|
21
|
32
|
27
|
55
|
56
|
16
|
39
|
11
|
1
|
33
|
23
|
28
|
42
|
82
|
90
|
125
|
147
|
90
|
75
|
93
|
77
|
152
|
160
|
222
|
188
|
131
|
123
|
(24)
|
(57)
|
(141)
|
(145)
|
(126)
|
(71)
|
(116)
|
(118)
|
(113)
|
(113)
|
(11)
|
(8)
|
(9)
|
(9)
|
(20)
|
(18)
|
(29)
|
(29)
|
(10)
|
(16)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
0
|
0
|
0
|
4
|
8
|
10
|
12
|
17
|
13
|
11
|
9
|
5
|
5
|
5
|
12
|
(3)
|
(1)
|
(21)
|
(27)
|
(13)
|
(26)
|
(5)
|
0
|
(9)
|
2
|
3
|
0
|
6
|
9
|
6
|
0
|
(1)
|
5
|
88
|
90
|
2
|
(76)
|
(197)
|
(199)
|
(199)
|
(147)
|
|
| Cash Interest Paid |
180
|
174
|
174
|
162
|
184
|
190
|
192
|
208
|
197
|
199
|
186
|
61
|
177
|
181
|
180
|
307
|
186
|
194
|
186
|
167
|
163
|
144
|
137
|
132
|
115
|
122
|
124
|
133
|
130
|
128
|
132
|
134
|
142
|
148
|
151
|
153
|
166
|
158
|
163
|
159
|
158
|
156
|
155
|
154
|
155
|
160
|
165
|
168
|
172
|
170
|
176
|
175
|
181
|
180
|
184
|
183
|
185
|
189
|
187
|
192
|
192
|
200
|
202
|
210
|
213
|
215
|
227
|
226
|
248
|
256
|
260
|
271
|
268
|
270
|
273
|
270
|
274
|
268
|
273
|
274
|
272
|
275
|
281
|
295
|
311
|
342
|
344
|
371
|
378
|
382
|
406
|
424
|
434
|
476
|
466
|
481
|
|
| Change in Working Capital |
(54)
|
(55)
|
(1)
|
(122)
|
19
|
11
|
(51)
|
(215)
|
(112)
|
(193)
|
(169)
|
(84)
|
(187)
|
(96)
|
(57)
|
(23)
|
1
|
(146)
|
(134)
|
(148)
|
(329)
|
(151)
|
(177)
|
(216)
|
3
|
(85)
|
(27)
|
64
|
(371)
|
(215)
|
(236)
|
(324)
|
(167)
|
(178)
|
(76)
|
(103)
|
49
|
53
|
(31)
|
(14)
|
(164)
|
(184)
|
(311)
|
(237)
|
(93)
|
(134)
|
(64)
|
(91)
|
(234)
|
(191)
|
(256)
|
(169)
|
(113)
|
(65)
|
(28)
|
(188)
|
(128)
|
(210)
|
(124)
|
(161)
|
(616)
|
(767)
|
(1 055)
|
(913)
|
(617)
|
(99)
|
23
|
(127)
|
(581)
|
(585)
|
(641)
|
(587)
|
(538)
|
(634)
|
(615)
|
(755)
|
(841)
|
(876)
|
(995)
|
(881)
|
(881)
|
(789)
|
(799)
|
(767)
|
(870)
|
(871)
|
(808)
|
(715)
|
(571)
|
(458)
|
(374)
|
(514)
|
(475)
|
(578)
|
(621)
|
(484)
|
|
| Cash from Operating Activities |
433
N/A
|
419
-3%
|
471
+12%
|
331
-30%
|
541
+63%
|
562
+4%
|
500
-11%
|
365
-27%
|
439
+20%
|
375
-15%
|
437
+16%
|
567
+30%
|
498
-12%
|
591
+19%
|
648
+10%
|
682
+5%
|
565
-17%
|
427
-25%
|
420
-2%
|
400
-5%
|
403
+1%
|
514
+27%
|
481
-6%
|
436
-9%
|
608
+39%
|
532
-13%
|
567
+7%
|
645
+14%
|
338
-48%
|
514
+52%
|
518
+1%
|
513
-1%
|
657
+28%
|
579
-12%
|
696
+20%
|
762
+9%
|
985
+29%
|
1 057
+7%
|
973
-8%
|
902
-7%
|
703
-22%
|
656
-7%
|
575
-12%
|
690
+20%
|
841
+22%
|
825
-2%
|
925
+12%
|
884
-4%
|
731
-17%
|
826
+13%
|
756
-8%
|
852
+13%
|
892
+5%
|
913
+2%
|
961
+5%
|
823
-14%
|
871
+6%
|
785
-10%
|
864
+10%
|
830
-4%
|
393
-53%
|
284
-28%
|
10
-96%
|
190
+1 746%
|
522
+174%
|
1 021
+96%
|
1 130
+11%
|
974
-14%
|
528
-46%
|
553
+5%
|
530
-4%
|
595
+12%
|
660
+11%
|
640
-3%
|
703
+10%
|
587
-16%
|
501
-15%
|
486
-3%
|
388
-20%
|
542
+40%
|
582
+7%
|
688
+18%
|
675
-2%
|
590
-13%
|
486
-18%
|
423
-13%
|
497
+17%
|
623
+25%
|
867
+39%
|
986
+14%
|
1 118
+13%
|
1 158
+4%
|
1 167
+1%
|
1 109
-5%
|
1 097
-1%
|
1 154
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(713)
|
(678)
|
(656)
|
(542)
|
(648)
|
(778)
|
(822)
|
(820)
|
(816)
|
(663)
|
(630)
|
(617)
|
(633)
|
(618)
|
(601)
|
(563)
|
(457)
|
(420)
|
(360)
|
(358)
|
(368)
|
(391)
|
(435)
|
(458)
|
(516)
|
(546)
|
(715)
|
(782)
|
(842)
|
(1 023)
|
(1 011)
|
(1 124)
|
(1 150)
|
(1 059)
|
(937)
|
(837)
|
(833)
|
(840)
|
(787)
|
(726)
|
(608)
|
(501)
|
(517)
|
(541)
|
(1 026)
|
(1 057)
|
(1 120)
|
(1 137)
|
(732)
|
(737)
|
(723)
|
(795)
|
(839)
|
(906)
|
(943)
|
(930)
|
(964)
|
(958)
|
(1 018)
|
(1 028)
|
(1 131)
|
(1 180)
|
(1 206)
|
(1 280)
|
(1 282)
|
(1 348)
|
(1 416)
|
(1 470)
|
(1 568)
|
(1 607)
|
(1 521)
|
(1 492)
|
(1 538)
|
(1 442)
|
(1 470)
|
(1 470)
|
(1 293)
|
(1 229)
|
(1 135)
|
(1 130)
|
(1 070)
|
(1 163)
|
(1 194)
|
(1 171)
|
(1 392)
|
(1 502)
|
(1 600)
|
(1 720)
|
(1 854)
|
(1 792)
|
(1 843)
|
(1 810)
|
(2 249)
|
(2 156)
|
(2 247)
|
(2 420)
|
|
| Other Items |
58
|
69
|
(31)
|
7
|
23
|
15
|
278
|
279
|
547
|
549
|
285
|
247
|
(1)
|
(3)
|
41
|
194
|
141
|
672
|
715
|
598
|
834
|
370
|
339
|
314
|
845
|
804
|
739
|
743
|
(24)
|
(39)
|
(20)
|
(17)
|
1
|
(11)
|
(20)
|
(35)
|
(33)
|
(28)
|
(25)
|
(41)
|
(44)
|
(53)
|
(116)
|
(123)
|
(130)
|
(84)
|
(36)
|
(14)
|
(23)
|
(74)
|
(79)
|
(87)
|
(79)
|
(86)
|
(77)
|
40
|
44
|
70
|
69
|
(50)
|
411
|
592
|
735
|
693
|
248
|
(213)
|
(347)
|
(203)
|
502
|
328
|
365
|
380
|
251
|
340
|
397
|
364
|
342
|
420
|
386
|
406
|
342
|
250
|
286
|
296
|
459
|
529
|
555
|
434
|
453
|
301
|
391
|
421
|
702
|
558
|
339
|
208
|
|
| Cash from Investing Activities |
(655)
N/A
|
(609)
+7%
|
(687)
-13%
|
(535)
+22%
|
(626)
-17%
|
(763)
-22%
|
(544)
+29%
|
(542)
+1%
|
(269)
+50%
|
(114)
+58%
|
(344)
-202%
|
(370)
-8%
|
(635)
-71%
|
(621)
+2%
|
(560)
+10%
|
(369)
+34%
|
(316)
+14%
|
252
N/A
|
355
+41%
|
240
-32%
|
466
+94%
|
(21)
N/A
|
(97)
-353%
|
(143)
-48%
|
329
N/A
|
258
-22%
|
23
-91%
|
(38)
N/A
|
(866)
-2 173%
|
(1 061)
-23%
|
(1 031)
+3%
|
(1 141)
-11%
|
(1 149)
-1%
|
(1 070)
+7%
|
(956)
+11%
|
(872)
+9%
|
(867)
+1%
|
(868)
0%
|
(812)
+6%
|
(766)
+6%
|
(652)
+15%
|
(554)
+15%
|
(633)
-14%
|
(663)
-5%
|
(1 156)
-74%
|
(1 140)
+1%
|
(1 156)
-1%
|
(1 151)
+0%
|
(755)
+34%
|
(812)
-8%
|
(802)
+1%
|
(882)
-10%
|
(918)
-4%
|
(992)
-8%
|
(1 019)
-3%
|
(890)
+13%
|
(919)
-3%
|
(888)
+3%
|
(950)
-7%
|
(1 078)
-14%
|
(720)
+33%
|
(587)
+18%
|
(471)
+20%
|
(588)
-25%
|
(1 033)
-76%
|
(1 561)
-51%
|
(1 762)
-13%
|
(1 673)
+5%
|
(1 067)
+36%
|
(1 279)
-20%
|
(1 156)
+10%
|
(1 112)
+4%
|
(1 287)
-16%
|
(1 102)
+14%
|
(1 073)
+3%
|
(1 105)
-3%
|
(951)
+14%
|
(809)
+15%
|
(749)
+7%
|
(724)
+3%
|
(728)
-1%
|
(913)
-25%
|
(908)
+1%
|
(875)
+4%
|
(933)
-7%
|
(973)
-4%
|
(1 045)
-7%
|
(1 286)
-23%
|
(1 401)
-9%
|
(1 491)
-6%
|
(1 452)
+3%
|
(1 389)
+4%
|
(1 547)
-11%
|
(1 598)
-3%
|
(1 908)
-19%
|
(2 212)
-16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
289
|
302
|
317
|
266
|
144
|
137
|
129
|
533
|
384
|
385
|
422
|
116
|
115
|
115
|
77
|
30
|
29
|
30
|
30
|
(52)
|
(56)
|
(184)
|
(271)
|
(262)
|
(263)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
0
|
200
|
200
|
200
|
200
|
0
|
0
|
0
|
0
|
122
|
140
|
145
|
151
|
35
|
26
|
26
|
27
|
0
|
150
|
149
|
150
|
156
|
112
|
198
|
197
|
245
|
157
|
191
|
390
|
564
|
565
|
446
|
247
|
27
|
27
|
28
|
(172)
|
0
|
0
|
0
|
25
|
0
|
101
|
226
|
246
|
0
|
182
|
63
|
23
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
111
|
104
|
215
|
304
|
96
|
227
|
(27)
|
(321)
|
(221)
|
(415)
|
(317)
|
(136)
|
151
|
28
|
119
|
(173)
|
(192)
|
(676)
|
(816)
|
(541)
|
(600)
|
(103)
|
9
|
102
|
(41)
|
40
|
112
|
(146)
|
321
|
393
|
376
|
624
|
526
|
554
|
384
|
272
|
50
|
(21)
|
(7)
|
21
|
55
|
49
|
212
|
173
|
548
|
580
|
449
|
491
|
262
|
193
|
280
|
254
|
316
|
275
|
227
|
326
|
86
|
240
|
273
|
426
|
571
|
576
|
607
|
473
|
717
|
720
|
844
|
1 056
|
670
|
797
|
977
|
657
|
590
|
334
|
238
|
466
|
645
|
659
|
543
|
387
|
718
|
882
|
806
|
1 222
|
832
|
1 051
|
914
|
718
|
780
|
606
|
709
|
1 330
|
887
|
951
|
1 542
|
1 232
|
|
| Cash Paid for Dividends |
(158)
|
(164)
|
(169)
|
(175)
|
(181)
|
(159)
|
(137)
|
(119)
|
(101)
|
(106)
|
(111)
|
(111)
|
(114)
|
(117)
|
(119)
|
(122)
|
(122)
|
(125)
|
(128)
|
(132)
|
(134)
|
(138)
|
(140)
|
(141)
|
(162)
|
(168)
|
(176)
|
(183)
|
(173)
|
(176)
|
(179)
|
(181)
|
(184)
|
(186)
|
(189)
|
(191)
|
(193)
|
(197)
|
(200)
|
(202)
|
(205)
|
(207)
|
(209)
|
(212)
|
(215)
|
(217)
|
(218)
|
(219)
|
(220)
|
(223)
|
(227)
|
(232)
|
(236)
|
(238)
|
(241)
|
(244)
|
(247)
|
(253)
|
(258)
|
(262)
|
(267)
|
(272)
|
(276)
|
(282)
|
(288)
|
(294)
|
(300)
|
(306)
|
(312)
|
(318)
|
(325)
|
(331)
|
(338)
|
(347)
|
(358)
|
(366)
|
(377)
|
(386)
|
(392)
|
(400)
|
(403)
|
(408)
|
(415)
|
(421)
|
(428)
|
(434)
|
(439)
|
(447)
|
(456)
|
(466)
|
(476)
|
(484)
|
(492)
|
(499)
|
(507)
|
(514)
|
|
| Other |
(80)
|
(100)
|
(165)
|
(207)
|
18
|
12
|
95
|
124
|
(73)
|
(15)
|
8
|
17
|
7
|
(29)
|
(43)
|
(44)
|
(14)
|
(10)
|
(12)
|
13
|
(30)
|
(20)
|
(8)
|
(14)
|
8
|
4
|
(18)
|
(8)
|
(18)
|
(18)
|
(12)
|
(18)
|
(22)
|
(20)
|
(11)
|
(11)
|
9
|
14
|
(48)
|
(46)
|
(8)
|
(39)
|
9
|
8
|
(9)
|
(225)
|
(219)
|
(228)
|
(230)
|
(23)
|
(2)
|
1
|
(7)
|
3
|
(29)
|
(32)
|
7
|
(11)
|
(3)
|
3
|
(2)
|
(16)
|
(19)
|
(18)
|
(45)
|
(29)
|
(25)
|
(18)
|
(24)
|
(7)
|
(21)
|
(47)
|
(23)
|
(48)
|
(41)
|
(34)
|
(27)
|
(17)
|
(11)
|
(3)
|
(13)
|
(16)
|
33
|
1
|
2
|
(2)
|
(34)
|
28
|
3
|
(7)
|
(2)
|
(57)
|
(20)
|
4
|
1
|
8
|
|
| Cash from Financing Activities |
161
N/A
|
143
-11%
|
198
+39%
|
187
-5%
|
77
-59%
|
217
+181%
|
59
-73%
|
216
+267%
|
(10)
N/A
|
(151)
-1 379%
|
3
N/A
|
(115)
N/A
|
159
N/A
|
(2)
N/A
|
33
N/A
|
(308)
N/A
|
(298)
+3%
|
(781)
-162%
|
(926)
-19%
|
(712)
+23%
|
(819)
-15%
|
(444)
+46%
|
(411)
+7%
|
(315)
+23%
|
(457)
-45%
|
(267)
+42%
|
(142)
+47%
|
(336)
-137%
|
129
N/A
|
198
+53%
|
185
-7%
|
425
+129%
|
320
-25%
|
348
+9%
|
185
-47%
|
70
-62%
|
(134)
N/A
|
(204)
-51%
|
(255)
-25%
|
(227)
+11%
|
(199)
+13%
|
(198)
+0%
|
11
N/A
|
(32)
N/A
|
324
N/A
|
338
+4%
|
211
-37%
|
244
+15%
|
12
-95%
|
(53)
N/A
|
50
N/A
|
23
-53%
|
73
+213%
|
162
+122%
|
97
-40%
|
196
+102%
|
(3)
N/A
|
11
N/A
|
38
+250%
|
194
+416%
|
329
+70%
|
309
-6%
|
461
+49%
|
323
-30%
|
533
+65%
|
553
+4%
|
631
+14%
|
930
+47%
|
531
-43%
|
717
+35%
|
788
+10%
|
469
-40%
|
619
+32%
|
503
-19%
|
405
-20%
|
512
+27%
|
488
-5%
|
283
-42%
|
167
-41%
|
12
-93%
|
130
+983%
|
278
+114%
|
237
-15%
|
608
+157%
|
431
-29%
|
640
+48%
|
542
-15%
|
525
-3%
|
573
+9%
|
379
-34%
|
413
+9%
|
852
+106%
|
398
-53%
|
479
+20%
|
1 047
+119%
|
731
-30%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(60)
N/A
|
(47)
+22%
|
(18)
+62%
|
(16)
+8%
|
(7)
+56%
|
16
N/A
|
14
-10%
|
40
+174%
|
160
+304%
|
110
-31%
|
95
-14%
|
82
-14%
|
23
-72%
|
(31)
N/A
|
122
N/A
|
4
-97%
|
(49)
N/A
|
(102)
-110%
|
(151)
-48%
|
(72)
+53%
|
50
N/A
|
49
-2%
|
(26)
N/A
|
(23)
+15%
|
480
N/A
|
522
+9%
|
449
-14%
|
271
-40%
|
(399)
N/A
|
(349)
+13%
|
(328)
+6%
|
(203)
+38%
|
(172)
+15%
|
(144)
+16%
|
(75)
+48%
|
(40)
+47%
|
(16)
+60%
|
(14)
+12%
|
(94)
-567%
|
(91)
+3%
|
(148)
-62%
|
(95)
+36%
|
(46)
+51%
|
(5)
+90%
|
10
N/A
|
23
+130%
|
(19)
N/A
|
(23)
-21%
|
(11)
+51%
|
(39)
-241%
|
5
N/A
|
(7)
N/A
|
47
N/A
|
83
+76%
|
39
-54%
|
128
+232%
|
(51)
N/A
|
(93)
-82%
|
(48)
+48%
|
(55)
-13%
|
2
N/A
|
5
+153%
|
0
-94%
|
(75)
N/A
|
21
N/A
|
12
-42%
|
(1)
N/A
|
232
N/A
|
(8)
N/A
|
(10)
-24%
|
162
N/A
|
(48)
N/A
|
(8)
+84%
|
41
N/A
|
35
-14%
|
(6)
N/A
|
38
N/A
|
(41)
N/A
|
(194)
-374%
|
(170)
+12%
|
(16)
+91%
|
53
N/A
|
4
-92%
|
323
+7 975%
|
(16)
N/A
|
90
N/A
|
(6)
N/A
|
(138)
-2 200%
|
39
N/A
|
(126)
N/A
|
79
N/A
|
621
+686%
|
18
-97%
|
(10)
N/A
|
236
N/A
|
(327)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(280)
N/A
|
(258)
+8%
|
(185)
+28%
|
(211)
-14%
|
(107)
+49%
|
(216)
-102%
|
(323)
-49%
|
(456)
-41%
|
(377)
+17%
|
(288)
+24%
|
(193)
+33%
|
(50)
+74%
|
(135)
-170%
|
(27)
+80%
|
47
N/A
|
119
+151%
|
108
-9%
|
7
-94%
|
59
+800%
|
42
-29%
|
36
-16%
|
123
+246%
|
46
-63%
|
(22)
N/A
|
92
N/A
|
(15)
N/A
|
(149)
-910%
|
(137)
+8%
|
(504)
-269%
|
(508)
-1%
|
(493)
+3%
|
(610)
-24%
|
(493)
+19%
|
(481)
+2%
|
(240)
+50%
|
(75)
+69%
|
152
N/A
|
217
+43%
|
186
-14%
|
176
-5%
|
95
-46%
|
156
+64%
|
58
-63%
|
150
+159%
|
(184)
N/A
|
(232)
-26%
|
(195)
+16%
|
(253)
-30%
|
(1)
+100%
|
89
N/A
|
33
-63%
|
57
+72%
|
53
-8%
|
7
-87%
|
18
+168%
|
(107)
N/A
|
(92)
+14%
|
(173)
-87%
|
(155)
+11%
|
(198)
-28%
|
(738)
-272%
|
(896)
-21%
|
(1 196)
-33%
|
(1 090)
+9%
|
(760)
+30%
|
(327)
+57%
|
(286)
+13%
|
(495)
-73%
|
(1 041)
-110%
|
(1 055)
-1%
|
(991)
+6%
|
(897)
+9%
|
(878)
+2%
|
(803)
+9%
|
(767)
+4%
|
(882)
-15%
|
(792)
+10%
|
(743)
+6%
|
(747)
0%
|
(588)
+21%
|
(488)
+17%
|
(475)
+3%
|
(519)
-9%
|
(581)
-12%
|
(906)
-56%
|
(1 079)
-19%
|
(1 103)
-2%
|
(1 097)
+1%
|
(987)
+10%
|
(806)
+18%
|
(725)
+10%
|
(652)
+10%
|
(1 082)
-66%
|
(1 047)
+3%
|
(1 150)
-10%
|
(1 266)
-10%
|
|