SBA Communications Corp
NASDAQ:SBAC
Cash Flow Statement
Cash Flow Statement
SBA Communications 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 |
(126)
|
(267)
|
(291)
|
(249)
|
(267)
|
(137)
|
(157)
|
(169)
|
(175)
|
(193)
|
(152)
|
(160)
|
(147)
|
(118)
|
(117)
|
(104)
|
(95)
|
(82)
|
(132)
|
(142)
|
(133)
|
(141)
|
(80)
|
(73)
|
(92)
|
(94)
|
(106)
|
(116)
|
(67)
|
(66)
|
(69)
|
(92)
|
(141)
|
(161)
|
(215)
|
(199)
|
(194)
|
(191)
|
(137)
|
(136)
|
(127)
|
(115)
|
(139)
|
(158)
|
(181)
|
(181)
|
(164)
|
(89)
|
(56)
|
(32)
|
(6)
|
(44)
|
(24)
|
(105)
|
(67)
|
(206)
|
(176)
|
(43)
|
(39)
|
102
|
76
|
60
|
37
|
101
|
104
|
98
|
31
|
(2)
|
48
|
42
|
131
|
137
|
147
|
(7)
|
(16)
|
(15)
|
24
|
140
|
270
|
295
|
238
|
438
|
354
|
406
|
460
|
372
|
505
|
491
|
497
|
551
|
509
|
679
|
749
|
783
|
849
|
863
|
|
| Depreciation & Amortization |
66
|
77
|
75
|
77
|
96
|
91
|
96
|
95
|
94
|
95
|
97
|
99
|
91
|
89
|
88
|
87
|
87
|
87
|
98
|
115
|
133
|
152
|
161
|
165
|
169
|
176
|
184
|
194
|
211
|
228
|
243
|
255
|
259
|
262
|
267
|
272
|
279
|
286
|
294
|
302
|
309
|
316
|
334
|
357
|
409
|
452
|
499
|
531
|
533
|
552
|
572
|
598
|
627
|
655
|
656
|
661
|
660
|
648
|
645
|
641
|
638
|
637
|
637
|
639
|
643
|
650
|
660
|
665
|
672
|
678
|
680
|
687
|
697
|
709
|
716
|
721
|
722
|
723
|
720
|
711
|
700
|
691
|
692
|
694
|
708
|
716
|
721
|
728
|
716
|
611
|
493
|
376
|
270
|
258
|
264
|
277
|
|
| Change in Deffered Taxes |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
1
|
1
|
(0)
|
(1)
|
(3)
|
(7)
|
(4)
|
(5)
|
(5)
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(28)
|
0
|
(24)
|
8
|
6
|
0
|
(70)
|
(87)
|
(93)
|
(63)
|
(18)
|
29
|
27
|
(9)
|
53
|
0
|
10
|
33
|
35
|
10
|
16
|
5
|
(23)
|
(8)
|
23
|
(13)
|
14
|
62
|
65
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
4
|
5
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
14
|
15
|
16
|
16
|
17
|
18
|
19
|
21
|
23
|
25
|
27
|
27
|
29
|
30
|
30
|
32
|
33
|
34
|
36
|
37
|
38
|
39
|
40
|
42
|
42
|
55
|
69
|
71
|
73
|
66
|
60
|
65
|
69
|
73
|
76
|
76
|
84
|
89
|
91
|
99
|
100
|
101
|
96
|
92
|
88
|
83
|
84
|
79
|
74
|
69
|
72
|
74
|
|
| Other Non-Cash Items |
78
|
202
|
236
|
193
|
186
|
61
|
58
|
59
|
62
|
80
|
51
|
70
|
80
|
59
|
64
|
62
|
59
|
56
|
99
|
98
|
78
|
75
|
20
|
18
|
45
|
52
|
63
|
75
|
21
|
18
|
18
|
33
|
79
|
91
|
145
|
134
|
135
|
138
|
90
|
92
|
92
|
92
|
119
|
146
|
150
|
154
|
137
|
79
|
82
|
60
|
61
|
106
|
97
|
194
|
163
|
306
|
274
|
144
|
141
|
15
|
62
|
99
|
146
|
97
|
101
|
116
|
198
|
243
|
178
|
188
|
91
|
103
|
130
|
375
|
412
|
435
|
395
|
255
|
127
|
157
|
296
|
97
|
276
|
251
|
199
|
293
|
198
|
222
|
262
|
351
|
492
|
395
|
473
|
384
|
256
|
253
|
|
| Cash Taxes Paid |
2
|
3
|
3
|
1
|
2
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
7
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
7
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
12
|
13
|
15
|
14
|
17
|
20
|
22
|
25
|
22
|
20
|
22
|
22
|
19
|
21
|
20
|
21
|
27
|
26
|
26
|
25
|
24
|
24
|
32
|
34
|
34
|
34
|
26
|
26
|
27
|
31
|
42
|
42
|
48
|
49
|
|
| Cash Interest Paid |
26
|
50
|
52
|
54
|
58
|
61
|
63
|
76
|
85
|
85
|
86
|
63
|
64
|
42
|
52
|
39
|
41
|
42
|
52
|
74
|
82
|
98
|
96
|
93
|
94
|
94
|
95
|
95
|
103
|
104
|
109
|
105
|
101
|
125
|
126
|
152
|
154
|
151
|
151
|
152
|
161
|
166
|
179
|
173
|
183
|
194
|
207
|
234
|
244
|
253
|
256
|
275
|
278
|
301
|
306
|
315
|
322
|
328
|
334
|
339
|
338
|
343
|
328
|
332
|
320
|
321
|
343
|
351
|
377
|
385
|
390
|
390
|
387
|
388
|
383
|
378
|
352
|
356
|
330
|
352
|
360
|
349
|
358
|
339
|
379
|
398
|
412
|
427
|
397
|
391
|
388
|
385
|
395
|
406
|
414
|
451
|
|
| Change in Working Capital |
11
|
(0)
|
(8)
|
(27)
|
3
|
31
|
36
|
34
|
(11)
|
(5)
|
(16)
|
(4)
|
(9)
|
(3)
|
(19)
|
(8)
|
(1)
|
(11)
|
(9)
|
(20)
|
(4)
|
(1)
|
1
|
8
|
0
|
(3)
|
8
|
22
|
8
|
8
|
9
|
13
|
27
|
18
|
17
|
(10)
|
(17)
|
(15)
|
(20)
|
(12)
|
(24)
|
(30)
|
(38)
|
(43)
|
(35)
|
(53)
|
(50)
|
(72)
|
(55)
|
(12)
|
(18)
|
(15)
|
(26)
|
(52)
|
(38)
|
(39)
|
(36)
|
(59)
|
(45)
|
(42)
|
(36)
|
(28)
|
(29)
|
(32)
|
(30)
|
(38)
|
(28)
|
(27)
|
(47)
|
(16)
|
(46)
|
(30)
|
(5)
|
23
|
77
|
106
|
49
|
33
|
27
|
(55)
|
(35)
|
(81)
|
(105)
|
(65)
|
(113)
|
(111)
|
(14)
|
(56)
|
64
|
38
|
(20)
|
(16)
|
(143)
|
(126)
|
(176)
|
(160)
|
|
| Cash from Operating Activities |
29
N/A
|
12
-58%
|
12
N/A
|
(6)
N/A
|
18
N/A
|
46
+161%
|
33
-29%
|
18
-46%
|
(30)
N/A
|
(23)
+24%
|
(20)
+9%
|
5
N/A
|
14
+209%
|
28
+95%
|
17
-39%
|
36
+113%
|
50
+38%
|
49
-2%
|
57
+17%
|
52
-9%
|
74
+42%
|
85
+15%
|
102
+20%
|
118
+16%
|
123
+5%
|
131
+7%
|
150
+14%
|
175
+17%
|
174
-1%
|
188
+8%
|
201
+7%
|
209
+4%
|
223
+6%
|
211
-5%
|
213
+1%
|
196
-8%
|
201
+3%
|
217
+8%
|
226
+4%
|
245
+8%
|
249
+2%
|
262
+5%
|
276
+5%
|
303
+10%
|
343
+13%
|
371
+8%
|
421
+13%
|
446
+6%
|
498
+11%
|
564
+13%
|
604
+7%
|
640
+6%
|
674
+5%
|
693
+3%
|
715
+3%
|
724
+1%
|
723
0%
|
689
-5%
|
702
+2%
|
716
+2%
|
743
+4%
|
770
+4%
|
792
+3%
|
807
+2%
|
819
+1%
|
825
+1%
|
839
+2%
|
851
+1%
|
851
0%
|
895
+5%
|
892
0%
|
932
+4%
|
970
+4%
|
1 025
+6%
|
1 096
+7%
|
1 148
+5%
|
1 126
-2%
|
1 134
+1%
|
1 172
+3%
|
1 134
-3%
|
1 190
+5%
|
1 197
+1%
|
1 216
+2%
|
1 296
+7%
|
1 286
-1%
|
1 304
+1%
|
1 419
+9%
|
1 400
-1%
|
1 544
+10%
|
1 528
-1%
|
1 466
-4%
|
1 457
-1%
|
1 335
-8%
|
1 342
+1%
|
1 284
-4%
|
1 297
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(308)
|
(179)
|
(34)
|
43
|
(86)
|
(63)
|
(42)
|
(34)
|
(15)
|
(11)
|
(9)
|
(8)
|
(7)
|
(8)
|
(11)
|
(16)
|
(20)
|
(22)
|
(25)
|
(26)
|
(29)
|
(29)
|
(30)
|
(30)
|
(28)
|
(30)
|
(31)
|
(35)
|
(36)
|
(35)
|
(41)
|
(44)
|
(47)
|
(51)
|
(53)
|
(61)
|
(67)
|
(75)
|
(95)
|
(115)
|
(127)
|
(132)
|
(120)
|
(105)
|
(113)
|
(125)
|
(135)
|
(142)
|
(169)
|
(165)
|
(171)
|
(197)
|
(211)
|
(247)
|
(258)
|
(242)
|
(209)
|
(177)
|
(161)
|
(151)
|
(140)
|
(140)
|
(139)
|
(142)
|
(147)
|
(142)
|
(146)
|
(146)
|
(150)
|
(155)
|
(154)
|
(156)
|
(154)
|
(157)
|
(148)
|
(138)
|
(129)
|
(114)
|
(117)
|
(124)
|
(134)
|
(147)
|
(169)
|
(192)
|
(214)
|
(226)
|
(236)
|
(240)
|
(237)
|
(245)
|
(232)
|
(235)
|
(228)
|
(216)
|
(222)
|
(218)
|
|
| Other Items |
(247)
|
(264)
|
(265)
|
(259)
|
(16)
|
(2)
|
108
|
149
|
171
|
173
|
69
|
21
|
9
|
(2)
|
(12)
|
(34)
|
(80)
|
(75)
|
(727)
|
(735)
|
(709)
|
(757)
|
(244)
|
(288)
|
(274)
|
(232)
|
(343)
|
(305)
|
(544)
|
(532)
|
(305)
|
(296)
|
(182)
|
(245)
|
(299)
|
(330)
|
(358)
|
(386)
|
(380)
|
(367)
|
(381)
|
(343)
|
(1 169)
|
(1 061)
|
(2 162)
|
(2 319)
|
(1 464)
|
(1 617)
|
(648)
|
(1 349)
|
(1 348)
|
(1 335)
|
(1 553)
|
(697)
|
(917)
|
(925)
|
(528)
|
(571)
|
(369)
|
(320)
|
(288)
|
(241)
|
(229)
|
(277)
|
(458)
|
(530)
|
(660)
|
(689)
|
(469)
|
(397)
|
(350)
|
(357)
|
(793)
|
(837)
|
(957)
|
(747)
|
(318)
|
(1 277)
|
(1 100)
|
(1 247)
|
(1 290)
|
(456)
|
(555)
|
(545)
|
(1 179)
|
(1 059)
|
(930)
|
(924)
|
(232)
|
(161)
|
(184)
|
(351)
|
(581)
|
(269)
|
(723)
|
(532)
|
|
| Cash from Investing Activities |
(555)
N/A
|
(443)
+20%
|
(298)
+33%
|
(216)
+28%
|
(103)
+52%
|
(65)
+37%
|
66
N/A
|
116
+75%
|
156
+35%
|
162
+4%
|
59
-64%
|
14
-77%
|
1
-91%
|
(10)
N/A
|
(23)
-127%
|
(50)
-119%
|
(99)
-100%
|
(97)
+3%
|
(752)
-677%
|
(761)
-1%
|
(738)
+3%
|
(786)
-6%
|
(274)
+65%
|
(317)
-16%
|
(302)
+5%
|
(263)
+13%
|
(374)
-43%
|
(339)
+9%
|
(581)
-71%
|
(568)
+2%
|
(346)
+39%
|
(340)
+2%
|
(229)
+33%
|
(296)
-29%
|
(351)
-19%
|
(390)
-11%
|
(425)
-9%
|
(461)
-8%
|
(475)
-3%
|
(483)
-2%
|
(508)
-5%
|
(475)
+6%
|
(1 288)
-171%
|
(1 166)
+10%
|
(2 275)
-95%
|
(2 444)
-7%
|
(1 600)
+35%
|
(1 759)
-10%
|
(817)
+54%
|
(1 514)
-85%
|
(1 519)
0%
|
(1 532)
-1%
|
(1 764)
-15%
|
(944)
+46%
|
(1 174)
-24%
|
(1 167)
+1%
|
(737)
+37%
|
(748)
-1%
|
(530)
+29%
|
(471)
+11%
|
(428)
+9%
|
(380)
+11%
|
(367)
+3%
|
(419)
-14%
|
(605)
-44%
|
(672)
-11%
|
(807)
-20%
|
(835)
-3%
|
(618)
+26%
|
(552)
+11%
|
(504)
+9%
|
(513)
-2%
|
(947)
-85%
|
(994)
-5%
|
(1 106)
-11%
|
(886)
+20%
|
(446)
+50%
|
(1 391)
-212%
|
(1 217)
+12%
|
(1 371)
-13%
|
(1 423)
-4%
|
(603)
+58%
|
(724)
-20%
|
(737)
-2%
|
(1 394)
-89%
|
(1 285)
+8%
|
(1 166)
+9%
|
(1 164)
+0%
|
(468)
+60%
|
(407)
+13%
|
(416)
-2%
|
(587)
-41%
|
(809)
-38%
|
(486)
+40%
|
(945)
-95%
|
(750)
+21%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
79
|
80
|
232
|
233
|
158
|
157
|
11
|
(80)
|
(79)
|
(78)
|
(56)
|
7
|
(113)
|
(113)
|
(57)
|
(114)
|
(47)
|
(46)
|
54
|
(50)
|
1 126
|
1 130
|
(91)
|
(158)
|
(1 357)
|
(1 436)
|
(209)
|
151
|
232
|
312
|
315
|
30
|
0
|
(22)
|
(98)
|
(102)
|
(357)
|
(668)
|
(885)
|
(1 020)
|
(910)
|
(833)
|
(601)
|
(516)
|
(450)
|
(252)
|
(546)
|
(500)
|
(540)
|
(867)
|
(855)
|
(889)
|
(1 056)
|
(785)
|
(796)
|
(694)
|
(457)
|
(497)
|
(351)
|
(579)
|
(510)
|
(525)
|
(805)
|
(799)
|
(781)
|
(697)
|
(496)
|
(759)
|
(766)
|
(674)
|
(393)
|
39
|
37
|
(28)
|
(56)
|
(157)
|
(254)
|
(196)
|
(164)
|
(39)
|
(67)
|
(221)
|
|
| Net Issuance of Debt |
522
|
211
|
166
|
195
|
132
|
34
|
(101)
|
(141)
|
(178)
|
(168)
|
(46)
|
(33)
|
44
|
(20)
|
(74)
|
(65)
|
(596)
|
(542)
|
181
|
169
|
(445)
|
(180)
|
(835)
|
(836)
|
264
|
39
|
399
|
625
|
629
|
596
|
328
|
692
|
676
|
579
|
487
|
(1 082)
|
1 232
|
1 390
|
1 688
|
2 666
|
470
|
511
|
609
|
1 781
|
1 861
|
1 703
|
1 353
|
207
|
1 091
|
2 025
|
2 077
|
2 591
|
2 154
|
1 281
|
1 471
|
1 162
|
664
|
577
|
304
|
587
|
249
|
119
|
119
|
(115)
|
511
|
693
|
975
|
724
|
592
|
310
|
(29)
|
89
|
374
|
813
|
862
|
850
|
722
|
1 436
|
1 317
|
1 096
|
1 174
|
565
|
528
|
493
|
570
|
195
|
120
|
160
|
(540)
|
(473)
|
(329)
|
(215)
|
1 240
|
48
|
208
|
363
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
(83)
|
(136)
|
(188)
|
(198)
|
(208)
|
(219)
|
(230)
|
(242)
|
(254)
|
(267)
|
(280)
|
(293)
|
(307)
|
(324)
|
(340)
|
(355)
|
(370)
|
(384)
|
(397)
|
(411)
|
(424)
|
(438)
|
(452)
|
(466)
|
|
| Other |
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(8)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
390
|
398
|
397
|
400
|
1 099
|
1 120
|
1 122
|
1 117
|
(5)
|
(8)
|
48
|
48
|
(156)
|
(140)
|
(169)
|
(668)
|
(641)
|
(415)
|
(1 420)
|
58
|
(1 014)
|
(1 012)
|
(32)
|
(1 010)
|
(19)
|
(18)
|
(20)
|
32
|
(59)
|
(66)
|
(74)
|
(126)
|
(782)
|
(786)
|
(903)
|
(783)
|
(273)
|
(261)
|
(131)
|
(246)
|
13
|
13
|
4
|
(4)
|
8
|
14
|
33
|
42
|
49
|
48
|
37
|
53
|
55
|
43
|
46
|
25
|
(2)
|
(46)
|
(14)
|
(196)
|
(178)
|
(143)
|
(177)
|
(4)
|
(85)
|
(53)
|
(64)
|
(62)
|
(5)
|
(55)
|
(52)
|
(52)
|
(51)
|
(34)
|
(30)
|
(24)
|
(6)
|
(15)
|
(16)
|
(16)
|
|
| Cash from Financing Activities |
525
N/A
|
212
-60%
|
167
-22%
|
194
+16%
|
132
-32%
|
34
-74%
|
(108)
N/A
|
(140)
-30%
|
(179)
-27%
|
(169)
+6%
|
(39)
+77%
|
(33)
+17%
|
46
N/A
|
(18)
N/A
|
5
N/A
|
16
+216%
|
26
+63%
|
89
+244%
|
736
+729%
|
726
-1%
|
665
-8%
|
860
+29%
|
208
-76%
|
203
-2%
|
203
+0%
|
39
-81%
|
334
+759%
|
560
+68%
|
415
-26%
|
342
-18%
|
112
-67%
|
(23)
N/A
|
89
N/A
|
114
+28%
|
192
+68%
|
106
-45%
|
127
+20%
|
221
+74%
|
298
+35%
|
220
-26%
|
242
+10%
|
644
+166%
|
821
+28%
|
2 125
+159%
|
2 116
0%
|
1 666
-21%
|
1 279
-23%
|
59
-95%
|
211
+259%
|
1 137
+439%
|
817
-28%
|
1 140
+40%
|
995
-13%
|
(0)
N/A
|
430
N/A
|
83
-81%
|
76
-9%
|
74
-2%
|
(142)
N/A
|
331
N/A
|
(289)
N/A
|
(368)
-27%
|
(388)
-6%
|
(940)
-142%
|
(295)
+69%
|
(148)
+50%
|
(44)
+70%
|
(8)
+81%
|
(149)
-1 711%
|
(341)
-129%
|
(440)
-29%
|
(425)
+3%
|
(62)
+85%
|
52
N/A
|
150
+186%
|
(69)
N/A
|
(469)
-580%
|
276
N/A
|
129
-53%
|
154
+20%
|
339
+120%
|
(514)
N/A
|
(582)
-13%
|
(535)
+8%
|
(136)
+75%
|
(144)
-7%
|
(234)
-62%
|
(275)
-17%
|
(1 017)
-270%
|
(1 048)
-3%
|
(1 010)
+4%
|
(845)
+16%
|
646
N/A
|
(445)
N/A
|
(327)
+27%
|
(341)
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
3
|
2
|
3
|
(2)
|
14
|
16
|
13
|
14
|
(6)
|
(7)
|
(15)
|
(13)
|
(5)
|
4
|
14
|
14
|
11
|
(2)
|
3
|
(1)
|
(5)
|
(10)
|
(18)
|
(10)
|
(23)
|
2
|
2
|
2
|
2
|
(16)
|
(16)
|
(9)
|
(6)
|
4
|
1
|
(13)
|
14
|
2
|
2
|
(3)
|
(19)
|
(14)
|
(9)
|
3
|
(2)
|
(12)
|
(6)
|
(22)
|
(11)
|
6
|
7
|
|
| Net Change in Cash |
(1)
N/A
|
(218)
-21 700%
|
(120)
+45%
|
(28)
+77%
|
47
N/A
|
16
-67%
|
(9)
N/A
|
(7)
+24%
|
(53)
-644%
|
(29)
+45%
|
(0)
+99%
|
(14)
-4 633%
|
61
N/A
|
(0)
N/A
|
(1)
-250%
|
2
N/A
|
(24)
N/A
|
41
N/A
|
40
-1%
|
17
-58%
|
0
-99%
|
159
+159 300%
|
36
-77%
|
3
-92%
|
24
+731%
|
(93)
N/A
|
110
N/A
|
396
+261%
|
9
-98%
|
(37)
N/A
|
(33)
+11%
|
(153)
-363%
|
83
N/A
|
29
-65%
|
54
+89%
|
(89)
N/A
|
(97)
-10%
|
(23)
+76%
|
50
N/A
|
(18)
N/A
|
(17)
+6%
|
430
N/A
|
(191)
N/A
|
1 262
N/A
|
186
-85%
|
(403)
N/A
|
103
N/A
|
(1 252)
N/A
|
(111)
+91%
|
201
N/A
|
(82)
N/A
|
261
N/A
|
(81)
N/A
|
(258)
-221%
|
(36)
+86%
|
(375)
-953%
|
49
N/A
|
11
-78%
|
34
+218%
|
589
+1 618%
|
39
-93%
|
34
-14%
|
35
+3%
|
(549)
N/A
|
(82)
+85%
|
(1)
+99%
|
(21)
-3 400%
|
(9)
+56%
|
74
N/A
|
(21)
N/A
|
(50)
-138%
|
(5)
+91%
|
(37)
-711%
|
86
N/A
|
125
+46%
|
177
+42%
|
202
+14%
|
12
-94%
|
87
+602%
|
(82)
N/A
|
93
N/A
|
94
+2%
|
(88)
N/A
|
26
N/A
|
(246)
N/A
|
(143)
+42%
|
5
N/A
|
(48)
N/A
|
62
N/A
|
71
+15%
|
28
-61%
|
19
-30%
|
1 150
+5 824%
|
400
-65%
|
17
-96%
|
214
+1 131%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(279)
N/A
|
(167)
+40%
|
(22)
+87%
|
37
N/A
|
(69)
N/A
|
(17)
+76%
|
(9)
+44%
|
(16)
-72%
|
(45)
-181%
|
(34)
+25%
|
(30)
+11%
|
(3)
+90%
|
7
N/A
|
19
+177%
|
6
-69%
|
20
+237%
|
30
+50%
|
27
-11%
|
32
+19%
|
26
-18%
|
45
+70%
|
56
+25%
|
72
+29%
|
88
+22%
|
95
+8%
|
101
+6%
|
118
+18%
|
140
+18%
|
138
-2%
|
153
+11%
|
160
+5%
|
166
+4%
|
176
+6%
|
159
-9%
|
161
+1%
|
135
-16%
|
135
0%
|
142
+6%
|
131
-8%
|
129
-1%
|
122
-6%
|
130
+7%
|
157
+20%
|
198
+26%
|
230
+16%
|
247
+7%
|
286
+16%
|
304
+6%
|
329
+8%
|
399
+21%
|
433
+9%
|
443
+2%
|
463
+4%
|
445
-4%
|
457
+3%
|
481
+5%
|
514
+7%
|
513
0%
|
541
+6%
|
565
+4%
|
603
+7%
|
631
+5%
|
653
+4%
|
665
+2%
|
672
+1%
|
682
+2%
|
693
+2%
|
705
+2%
|
701
-1%
|
740
+6%
|
738
0%
|
775
+5%
|
816
+5%
|
868
+6%
|
948
+9%
|
1 010
+7%
|
997
-1%
|
1 020
+2%
|
1 055
+3%
|
1 011
-4%
|
1 056
+4%
|
1 050
-1%
|
1 047
0%
|
1 104
+5%
|
1 071
-3%
|
1 079
+1%
|
1 183
+10%
|
1 160
-2%
|
1 308
+13%
|
1 282
-2%
|
1 234
-4%
|
1 222
-1%
|
1 107
-9%
|
1 125
+2%
|
1 062
-6%
|
1 080
+2%
|
|