Service Properties Trust
NASDAQ:SVC
Cash Flow Statement
Cash Flow Statement
Service Properties 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 |
132
|
135
|
139
|
141
|
142
|
142
|
137
|
133
|
238
|
235
|
236
|
235
|
127
|
126
|
118
|
118
|
130
|
136
|
149
|
155
|
169
|
177
|
196
|
309
|
323
|
333
|
264
|
148
|
124
|
132
|
198
|
213
|
193
|
173
|
145
|
147
|
21
|
34
|
62
|
59
|
190
|
180
|
166
|
164
|
152
|
137
|
144
|
127
|
133
|
143
|
152
|
174
|
197
|
201
|
230
|
242
|
166
|
177
|
150
|
140
|
223
|
208
|
213
|
247
|
215
|
258
|
295
|
326
|
186
|
331
|
243
|
166
|
260
|
0
|
(46)
|
(188)
|
(311)
|
(473)
|
(527)
|
(484)
|
(545)
|
(469)
|
(367)
|
(300)
|
(132)
|
13
|
(9)
|
(21)
|
(33)
|
(137)
|
(200)
|
(242)
|
(276)
|
(314)
|
(278)
|
(278)
|
|
| Depreciation & Amortization |
91
|
93
|
95
|
96
|
97
|
98
|
99
|
101
|
105
|
108
|
112
|
114
|
115
|
117
|
120
|
126
|
132
|
136
|
140
|
142
|
144
|
159
|
178
|
199
|
218
|
228
|
232
|
235
|
239
|
243
|
244
|
245
|
246
|
245
|
244
|
241
|
238
|
234
|
231
|
230
|
228
|
233
|
240
|
249
|
261
|
272
|
281
|
291
|
299
|
305
|
311
|
314
|
316
|
317
|
318
|
323
|
330
|
338
|
346
|
352
|
357
|
364
|
370
|
378
|
387
|
393
|
397
|
400
|
403
|
403
|
402
|
405
|
428
|
457
|
485
|
504
|
499
|
495
|
490
|
492
|
486
|
466
|
445
|
422
|
401
|
397
|
391
|
384
|
384
|
377
|
378
|
373
|
372
|
368
|
347
|
333
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
16
|
16
|
14
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(24)
|
(25)
|
(25)
|
(23)
|
(22)
|
(19)
|
(19)
|
(21)
|
(132)
|
(136)
|
(138)
|
(139)
|
(30)
|
(31)
|
(24)
|
(26)
|
(25)
|
(29)
|
(40)
|
(44)
|
(47)
|
(53)
|
(60)
|
(162)
|
(161)
|
(163)
|
(88)
|
18
|
19
|
0
|
(82)
|
(102)
|
(109)
|
(94)
|
(64)
|
(54)
|
88
|
76
|
57
|
66
|
(68)
|
(58)
|
(40)
|
(49)
|
(49)
|
(40)
|
(46)
|
(26)
|
(17)
|
(13)
|
(16)
|
(21)
|
(43)
|
(36)
|
(59)
|
(66)
|
(26)
|
(35)
|
(12)
|
(12)
|
27
|
(45)
|
(0)
|
5
|
20
|
(5)
|
(51)
|
(88)
|
18
|
(142)
|
(58)
|
2
|
(74)
|
92
|
(43)
|
(62)
|
(106)
|
(62)
|
(9)
|
(28)
|
67
|
69
|
56
|
58
|
(6)
|
(104)
|
(70)
|
(53)
|
(66)
|
26
|
68
|
81
|
89
|
122
|
91
|
88
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
6
|
6
|
6
|
6
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
3
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
2
|
2
|
2
|
4
|
3
|
3
|
4
|
3
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
3
|
3
|
4
|
4
|
3
|
(4)
|
|
| Cash Interest Paid |
39
|
39
|
39
|
38
|
36
|
36
|
30
|
38
|
35
|
45
|
45
|
48
|
48
|
48
|
49
|
57
|
57
|
72
|
50
|
70
|
78
|
77
|
108
|
117
|
119
|
140
|
141
|
141
|
142
|
140
|
139
|
131
|
128
|
132
|
130
|
136
|
136
|
130
|
130
|
127
|
127
|
128
|
131
|
129
|
131
|
131
|
130
|
132
|
139
|
138
|
144
|
140
|
139
|
136
|
136
|
137
|
139
|
144
|
137
|
156
|
146
|
151
|
156
|
159
|
173
|
173
|
174
|
181
|
174
|
191
|
192
|
188
|
191
|
193
|
239
|
246
|
281
|
301
|
310
|
328
|
344
|
348
|
354
|
340
|
334
|
324
|
306
|
308
|
314
|
305
|
347
|
301
|
366
|
330
|
367
|
375
|
|
| Change in Working Capital |
6
|
(1)
|
(2)
|
(1)
|
(7)
|
4
|
0
|
0
|
8
|
7
|
10
|
2
|
11
|
(6)
|
11
|
22
|
6
|
12
|
19
|
14
|
5
|
14
|
3
|
(16)
|
8
|
(30)
|
(16)
|
(3)
|
(7)
|
(1)
|
(12)
|
(13)
|
(10)
|
(1)
|
6
|
(3)
|
(6)
|
(5)
|
(9)
|
(4)
|
4
|
3
|
2
|
7
|
0
|
(21)
|
(24)
|
(27)
|
(17)
|
(3)
|
(3)
|
(7)
|
(8)
|
(3)
|
7
|
11
|
61
|
(7)
|
26
|
35
|
(0)
|
19
|
10
|
(15)
|
7
|
(20)
|
(40)
|
(48)
|
(9)
|
0
|
(12)
|
55
|
4
|
122
|
15
|
(18)
|
(58)
|
(97)
|
16
|
(6)
|
44
|
37
|
(2)
|
18
|
(18)
|
(38)
|
201
|
189
|
201
|
208
|
(46)
|
23
|
(43)
|
5
|
(22)
|
(13)
|
|
| Cash from Operating Activities |
205
N/A
|
203
-1%
|
207
+2%
|
212
+3%
|
210
-1%
|
224
+7%
|
217
-3%
|
214
-1%
|
219
+3%
|
214
-2%
|
220
+2%
|
213
-3%
|
223
+5%
|
206
-7%
|
224
+9%
|
240
+7%
|
242
+1%
|
255
+5%
|
268
+5%
|
268
0%
|
272
+1%
|
297
+9%
|
317
+7%
|
330
+4%
|
388
+18%
|
368
-5%
|
393
+7%
|
397
+1%
|
375
-5%
|
375
0%
|
348
-7%
|
342
-2%
|
320
-7%
|
323
+1%
|
331
+2%
|
331
+0%
|
341
+3%
|
339
-1%
|
341
+1%
|
351
+3%
|
355
+1%
|
360
+1%
|
369
+3%
|
371
+1%
|
364
-2%
|
348
-4%
|
355
+2%
|
364
+3%
|
391
+7%
|
425
+9%
|
436
+3%
|
453
+4%
|
462
+2%
|
479
+4%
|
497
+4%
|
510
+3%
|
531
+4%
|
473
-11%
|
510
+8%
|
516
+1%
|
607
+18%
|
546
-10%
|
592
+8%
|
615
+4%
|
629
+2%
|
626
0%
|
601
-4%
|
590
-2%
|
597
+1%
|
591
-1%
|
574
-3%
|
626
+9%
|
618
-1%
|
671
+9%
|
427
-36%
|
251
-41%
|
38
-85%
|
(122)
N/A
|
(32)
+73%
|
(27)
+17%
|
50
N/A
|
101
+102%
|
130
+30%
|
196
+50%
|
243
+24%
|
268
+10%
|
512
+92%
|
498
-3%
|
486
-3%
|
472
-3%
|
200
-58%
|
233
+16%
|
139
-40%
|
179
+28%
|
135
-25%
|
127
-6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(186)
|
(131)
|
(174)
|
(144)
|
(148)
|
(162)
|
(26)
|
(282)
|
(389)
|
(376)
|
(370)
|
(117)
|
(10)
|
(419)
|
(447)
|
(452)
|
(489)
|
(315)
|
(366)
|
(413)
|
(393)
|
(2 096)
|
(2 652)
|
(2 654)
|
(2 694)
|
(819)
|
(228)
|
(205)
|
(161)
|
(144)
|
(53)
|
(80)
|
(73)
|
(34)
|
(71)
|
(68)
|
(105)
|
(101)
|
(137)
|
(100)
|
(133)
|
(353)
|
(358)
|
(489)
|
(713)
|
(551)
|
(733)
|
(753)
|
(562)
|
(539)
|
(436)
|
(328)
|
(291)
|
(334)
|
(507)
|
(632)
|
(638)
|
(730)
|
(550)
|
(409)
|
(451)
|
(464)
|
(589)
|
(808)
|
(726)
|
(566)
|
(464)
|
(247)
|
(311)
|
(444)
|
(365)
|
(2 834)
|
(2 864)
|
(2 743)
|
(2 704)
|
(195)
|
(76)
|
(67)
|
(73)
|
(87)
|
(103)
|
(100)
|
(94)
|
(102)
|
(106)
|
(108)
|
(295)
|
(319)
|
(367)
|
(414)
|
(280)
|
(307)
|
(304)
|
(289)
|
(269)
|
(227)
|
|
| Other Items |
7
|
1
|
8
|
7
|
6
|
0
|
(1)
|
16
|
17
|
0
|
25
|
8
|
8
|
18
|
10
|
13
|
3
|
(18)
|
(35)
|
(10)
|
0
|
11
|
(15)
|
189
|
189
|
197
|
219
|
14
|
16
|
8
|
(32)
|
(3)
|
(5)
|
(5)
|
39
|
(0)
|
(17)
|
(17)
|
(13)
|
21
|
38
|
0
|
10
|
34
|
(16)
|
0
|
(6)
|
(51)
|
(8)
|
2
|
29
|
(3)
|
10
|
(1)
|
(13)
|
(11)
|
(16)
|
0
|
0
|
(1)
|
(69)
|
0
|
(40)
|
(41)
|
(69)
|
(103)
|
(71)
|
(100)
|
(117)
|
178
|
138
|
227
|
734
|
441
|
499
|
423
|
24
|
16
|
31
|
47
|
1
|
106
|
457
|
485
|
504
|
581
|
397
|
371
|
337
|
196
|
4
|
46
|
81
|
99
|
95
|
308
|
|
| Cash from Investing Activities |
(179)
N/A
|
(130)
+27%
|
(166)
-27%
|
(137)
+17%
|
(142)
-4%
|
(156)
-10%
|
(27)
+83%
|
(266)
-883%
|
(372)
-40%
|
(360)
+3%
|
(346)
+4%
|
(109)
+68%
|
(3)
+98%
|
(401)
-15 944%
|
(437)
-9%
|
(439)
0%
|
(485)
-11%
|
(333)
+31%
|
(401)
-20%
|
(423)
-5%
|
(393)
+7%
|
(2 085)
-430%
|
(2 667)
-28%
|
(2 465)
+8%
|
(2 504)
-2%
|
(622)
+75%
|
(9)
+98%
|
(192)
-1 938%
|
(145)
+24%
|
(136)
+7%
|
(85)
+38%
|
(83)
+2%
|
(78)
+5%
|
(39)
+50%
|
(32)
+18%
|
(68)
-113%
|
(122)
-79%
|
(119)
+3%
|
(150)
-26%
|
(79)
+47%
|
(94)
-20%
|
(315)
-234%
|
(348)
-11%
|
(455)
-31%
|
(729)
-60%
|
(567)
+22%
|
(739)
-30%
|
(803)
-9%
|
(570)
+29%
|
(537)
+6%
|
(408)
+24%
|
(331)
+19%
|
(281)
+15%
|
(334)
-19%
|
(520)
-55%
|
(642)
-24%
|
(654)
-2%
|
(746)
-14%
|
(551)
+26%
|
(410)
+26%
|
(520)
-27%
|
(464)
+11%
|
(629)
-36%
|
(849)
-35%
|
(795)
+6%
|
(668)
+16%
|
(535)
+20%
|
(347)
+35%
|
(428)
-23%
|
(266)
+38%
|
(227)
+15%
|
(2 607)
-1 048%
|
(2 130)
+18%
|
(2 302)
-8%
|
(2 205)
+4%
|
228
N/A
|
(52)
N/A
|
(51)
+2%
|
(42)
+17%
|
(40)
+6%
|
(101)
-155%
|
6
N/A
|
363
+5 575%
|
383
+5%
|
397
+4%
|
473
+19%
|
102
-78%
|
51
-50%
|
(30)
N/A
|
(219)
-639%
|
(276)
-26%
|
(261)
+6%
|
(223)
+15%
|
(190)
+15%
|
(174)
+8%
|
80
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
159
|
0
|
0
|
0
|
83
|
83
|
83
|
83
|
0
|
193
|
118
|
118
|
118
|
(75)
|
199
|
199
|
199
|
199
|
0
|
96
|
642
|
1 293
|
1 292
|
1 196
|
650
|
0
|
0
|
0
|
0
|
0
|
192
|
373
|
373
|
0
|
181
|
0
|
0
|
0
|
0
|
0
|
0
|
194
|
194
|
44
|
44
|
244
|
244
|
226
|
488
|
0
|
0
|
262
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
371
|
371
|
81
|
81
|
(291)
|
(291)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
0
|
(27)
|
(14)
|
92
|
9
|
34
|
91
|
168
|
348
|
130
|
37
|
(24)
|
(129)
|
466
|
229
|
227
|
262
|
107
|
359
|
279
|
239
|
882
|
1 447
|
1 345
|
1 379
|
577
|
(60)
|
120
|
88
|
63
|
(215)
|
(413)
|
(402)
|
(465)
|
(340)
|
(113)
|
(92)
|
(68)
|
62
|
(11)
|
2
|
158
|
76
|
319
|
605
|
114
|
595
|
493
|
(20)
|
336
|
(3)
|
(68)
|
128
|
153
|
343
|
439
|
447
|
604
|
376
|
(141)
|
(111)
|
190
|
336
|
898
|
838
|
388
|
276
|
117
|
169
|
55
|
(32)
|
2 341
|
1 894
|
2 010
|
2 081
|
(266)
|
146
|
987
|
967
|
920
|
922
|
0
|
(700)
|
(1 405)
|
(1 500)
|
(1 423)
|
(724)
|
(19)
|
(114)
|
(191)
|
(189)
|
(189)
|
150
|
95
|
143
|
186
|
|
| Cash Paid for Dividends |
(171)
|
(176)
|
(181)
|
(185)
|
(186)
|
(187)
|
(190)
|
(192)
|
(194)
|
(196)
|
(197)
|
(198)
|
(200)
|
(201)
|
(201)
|
(205)
|
(209)
|
(213)
|
(217)
|
(218)
|
(221)
|
(355)
|
(379)
|
(402)
|
(425)
|
(317)
|
(318)
|
(319)
|
(319)
|
(319)
|
(247)
|
(175)
|
(102)
|
(86)
|
(141)
|
(197)
|
(252)
|
(252)
|
(252)
|
(252)
|
(252)
|
(256)
|
(259)
|
(262)
|
(265)
|
(264)
|
(272)
|
(277)
|
(283)
|
(294)
|
(299)
|
(306)
|
(313)
|
(314)
|
(316)
|
(318)
|
(321)
|
(323)
|
(325)
|
(327)
|
(335)
|
(344)
|
(347)
|
(350)
|
(347)
|
(342)
|
(344)
|
(345)
|
(347)
|
(349)
|
(350)
|
(352)
|
(354)
|
(355)
|
(268)
|
(181)
|
(94)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(38)
|
(69)
|
(101)
|
(132)
|
(132)
|
(132)
|
(133)
|
(133)
|
(101)
|
(70)
|
(38)
|
(7)
|
|
| Other |
(0)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(7)
|
(7)
|
(7)
|
(5)
|
(2)
|
(3)
|
(3)
|
(17)
|
(16)
|
(17)
|
(18)
|
(4)
|
(3)
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(7)
|
(7)
|
(9)
|
(9)
|
(6)
|
(7)
|
(4)
|
(7)
|
(3)
|
(3)
|
(9)
|
(6)
|
(7)
|
(7)
|
(1)
|
(1)
|
0
|
(1)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(8)
|
(7)
|
(16)
|
(16)
|
(12)
|
(9)
|
0
|
(22)
|
(22)
|
0
|
(37)
|
(16)
|
(27)
|
(27)
|
(18)
|
(18)
|
(7)
|
(7)
|
(3)
|
(3)
|
(4)
|
(24)
|
(39)
|
(39)
|
(57)
|
(38)
|
(23)
|
(23)
|
(5)
|
(7)
|
(8)
|
(7)
|
|
| Cash from Financing Activities |
(12)
N/A
|
(49)
-314%
|
(41)
+16%
|
(99)
-143%
|
(100)
0%
|
(72)
+28%
|
(18)
+75%
|
57
N/A
|
151
+168%
|
126
-16%
|
(43)
N/A
|
(105)
-146%
|
(211)
-102%
|
188
N/A
|
220
+17%
|
215
-2%
|
246
+14%
|
89
-64%
|
140
+58%
|
153
+10%
|
657
+329%
|
1 803
+175%
|
2 344
+30%
|
2 121
-10%
|
1 586
-25%
|
256
-84%
|
(381)
N/A
|
(200)
+48%
|
(231)
-16%
|
(257)
-11%
|
(269)
-5%
|
(217)
+19%
|
(134)
+38%
|
(179)
-34%
|
(303)
-69%
|
(310)
-2%
|
(345)
-11%
|
(321)
+7%
|
(192)
+40%
|
(270)
-41%
|
(257)
+5%
|
87
N/A
|
1
-99%
|
94
+11 663%
|
377
+300%
|
89
-76%
|
560
+529%
|
439
-22%
|
182
-59%
|
128
-30%
|
(214)
N/A
|
(119)
+44%
|
(192)
-60%
|
(163)
+15%
|
26
N/A
|
120
+366%
|
125
+4%
|
273
+119%
|
43
-84%
|
(104)
N/A
|
(81)
+22%
|
(78)
+4%
|
65
N/A
|
252
+289%
|
193
-23%
|
38
-80%
|
(84)
N/A
|
(245)
-191%
|
(191)
+22%
|
(303)
-59%
|
(383)
-26%
|
1 966
N/A
|
1 518
-23%
|
1 632
+8%
|
1 775
+9%
|
(463)
N/A
|
24
N/A
|
953
+3 805%
|
941
-1%
|
895
-5%
|
907
+1%
|
(14)
N/A
|
(710)
-5 009%
|
(1 415)
-99%
|
(1 542)
-9%
|
(1 517)
+2%
|
(864)
+43%
|
(192)
+78%
|
(304)
-58%
|
(362)
-19%
|
(345)
+5%
|
(345)
+0%
|
43
N/A
|
18
-57%
|
96
+421%
|
171
+78%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
14
N/A
|
24
+65%
|
1
-98%
|
(24)
N/A
|
(32)
-30%
|
(4)
+86%
|
171
N/A
|
4
-98%
|
(1)
N/A
|
(19)
-1 989%
|
(169)
-798%
|
(1)
+99%
|
9
N/A
|
(7)
N/A
|
7
N/A
|
16
+123%
|
3
-83%
|
11
+304%
|
7
-36%
|
(2)
N/A
|
535
N/A
|
15
-97%
|
(5)
N/A
|
(14)
-160%
|
(530)
-3 825%
|
2
N/A
|
2
+19%
|
6
+205%
|
(1)
N/A
|
(18)
-1 670%
|
(6)
+66%
|
43
N/A
|
108
+154%
|
105
-3%
|
(4)
N/A
|
(47)
-1 206%
|
(126)
-167%
|
(101)
+20%
|
(1)
+99%
|
2
N/A
|
3
+127%
|
132
+3 785%
|
21
-84%
|
11
-50%
|
12
+10%
|
(130)
N/A
|
176
N/A
|
(0)
N/A
|
3
N/A
|
16
+536%
|
(185)
N/A
|
2
N/A
|
(11)
N/A
|
(18)
-71%
|
3
N/A
|
(12)
N/A
|
2
N/A
|
0
-84%
|
2
+567%
|
2
+15%
|
6
+178%
|
4
-38%
|
28
+590%
|
18
-37%
|
26
+50%
|
(4)
N/A
|
(19)
-365%
|
(2)
+88%
|
(21)
-873%
|
23
N/A
|
(36)
N/A
|
(15)
+59%
|
5
N/A
|
1
-81%
|
(4)
N/A
|
16
N/A
|
10
-34%
|
780
+7 545%
|
867
+11%
|
828
-4%
|
856
+3%
|
93
-89%
|
(217)
N/A
|
(836)
-286%
|
(902)
-8%
|
(777)
+14%
|
(250)
+68%
|
358
N/A
|
152
-57%
|
(109)
N/A
|
(421)
-288%
|
(373)
+11%
|
(40)
+89%
|
7
N/A
|
57
+736%
|
378
+569%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
72
+266%
|
34
-53%
|
68
+102%
|
62
-9%
|
62
0%
|
191
+209%
|
(68)
N/A
|
(169)
-147%
|
(162)
+4%
|
(151)
+7%
|
96
N/A
|
213
+122%
|
(212)
N/A
|
(223)
-5%
|
(212)
+5%
|
(246)
-16%
|
(60)
+76%
|
(98)
-64%
|
(145)
-48%
|
(122)
+16%
|
(1 799)
-1 378%
|
(2 335)
-30%
|
(2 324)
+0%
|
(2 305)
+1%
|
(451)
+80%
|
164
N/A
|
192
+17%
|
214
+12%
|
231
+8%
|
295
+28%
|
263
-11%
|
247
-6%
|
290
+17%
|
260
-10%
|
263
+1%
|
237
-10%
|
238
+0%
|
204
-14%
|
251
+23%
|
223
-11%
|
7
-97%
|
11
+57%
|
(118)
N/A
|
(349)
-197%
|
(203)
+42%
|
(378)
-86%
|
(388)
-3%
|
(171)
+56%
|
(114)
+33%
|
0
N/A
|
125
+124 600%
|
171
+37%
|
145
-15%
|
(10)
N/A
|
(122)
-1 092%
|
(107)
+12%
|
(257)
-140%
|
(40)
+84%
|
107
N/A
|
157
+46%
|
82
-48%
|
3
-97%
|
(193)
N/A
|
(97)
+50%
|
60
N/A
|
137
+127%
|
342
+151%
|
286
-16%
|
147
-49%
|
209
+42%
|
(2 208)
N/A
|
(2 246)
-2%
|
(2 072)
+8%
|
(2 278)
-10%
|
56
N/A
|
(39)
N/A
|
(189)
-390%
|
(106)
+44%
|
(113)
-7%
|
(53)
+53%
|
1
N/A
|
37
+4 463%
|
94
+157%
|
137
+46%
|
159
+16%
|
218
+37%
|
179
-18%
|
119
-33%
|
58
-51%
|
(80)
N/A
|
(74)
+7%
|
(164)
-122%
|
(110)
+33%
|
(135)
-22%
|
(101)
+25%
|
|