AMN Healthcare Services Inc
NYSE:AMN
Cash Flow Statement
Cash Flow Statement
AMN Healthcare Services 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 |
(4)
|
6
|
18
|
29
|
52
|
54
|
52
|
47
|
38
|
30
|
23
|
18
|
17
|
17
|
17
|
20
|
22
|
27
|
29
|
32
|
35
|
35
|
37
|
38
|
36
|
37
|
36
|
36
|
34
|
(96)
|
(100)
|
(112)
|
(122)
|
0
|
(4)
|
(53)
|
(52)
|
(51)
|
(50)
|
(25)
|
(26)
|
(24)
|
(25)
|
8
|
17
|
20
|
29
|
32
|
33
|
33
|
32
|
32
|
33
|
38
|
47
|
72
|
82
|
96
|
106
|
100
|
106
|
112
|
117
|
118
|
133
|
143
|
148
|
147
|
142
|
133
|
127
|
122
|
114
|
93
|
86
|
89
|
71
|
128
|
173
|
221
|
327
|
403
|
460
|
479
|
444
|
382
|
319
|
280
|
211
|
144
|
99
|
53
|
(147)
|
(165)
|
(298)
|
(276)
|
|
| Depreciation & Amortization |
8
|
7
|
6
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
8
|
9
|
10
|
10
|
10
|
11
|
11
|
12
|
13
|
13
|
14
|
14
|
15
|
14
|
14
|
14
|
14
|
13
|
14
|
15
|
16
|
17
|
17
|
16
|
16
|
15
|
15
|
14
|
14
|
14
|
13
|
14
|
14
|
15
|
16
|
16
|
17
|
19
|
20
|
21
|
23
|
25
|
27
|
30
|
31
|
31
|
32
|
32
|
33
|
35
|
38
|
41
|
45
|
47
|
53
|
59
|
67
|
77
|
87
|
94
|
98
|
101
|
100
|
104
|
112
|
119
|
127
|
137
|
144
|
149
|
156
|
161
|
167
|
173
|
175
|
174
|
169
|
164
|
161
|
|
| Change in Deffered Taxes |
(9)
|
(6)
|
(4)
|
(2)
|
7
|
8
|
10
|
10
|
6
|
6
|
5
|
9
|
4
|
4
|
4
|
3
|
19
|
24
|
24
|
28
|
9
|
5
|
1
|
(1)
|
1
|
0
|
1
|
(4)
|
(3)
|
(53)
|
(54)
|
(55)
|
(52)
|
(3)
|
(1)
|
(7)
|
(11)
|
(9)
|
(9)
|
(2)
|
(2)
|
0
|
(1)
|
3
|
7
|
5
|
7
|
5
|
3
|
4
|
1
|
3
|
12
|
15
|
19
|
28
|
13
|
6
|
6
|
(8)
|
(9)
|
(13)
|
(18)
|
(16)
|
6
|
5
|
7
|
13
|
(1)
|
(5)
|
(4)
|
(2)
|
1
|
11
|
1
|
(13)
|
(22)
|
(20)
|
(13)
|
(8)
|
(16)
|
0
|
(12)
|
(17)
|
(25)
|
(50)
|
(44)
|
(11)
|
(13)
|
(14)
|
0
|
(27)
|
(51)
|
(49)
|
(82)
|
(62)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
11
|
13
|
8
|
10
|
11
|
11
|
9
|
10
|
10
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
10
|
11
|
12
|
13
|
11
|
11
|
11
|
10
|
10
|
10
|
11
|
10
|
11
|
13
|
14
|
15
|
16
|
16
|
19
|
20
|
20
|
25
|
24
|
23
|
25
|
27
|
30
|
32
|
30
|
29
|
25
|
21
|
18
|
15
|
17
|
22
|
23
|
25
|
27
|
29
|
|
| Other Non-Cash Items |
46
|
42
|
36
|
31
|
4
|
4
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
5
|
7
|
10
|
13
|
1
|
(2)
|
(3)
|
(2)
|
7
|
10
|
10
|
12
|
11
|
187
|
188
|
185
|
194
|
19
|
18
|
69
|
66
|
67
|
69
|
49
|
55
|
54
|
64
|
33
|
25
|
24
|
9
|
8
|
8
|
7
|
14
|
15
|
14
|
13
|
9
|
9
|
11
|
16
|
18
|
19
|
23
|
27
|
27
|
27
|
23
|
21
|
22
|
19
|
13
|
14
|
13
|
22
|
33
|
40
|
50
|
41
|
47
|
45
|
31
|
31
|
34
|
39
|
59
|
70
|
98
|
118
|
107
|
100
|
64
|
33
|
36
|
34
|
259
|
264
|
392
|
354
|
|
| Cash Taxes Paid |
14
|
13
|
17
|
16
|
17
|
19
|
21
|
23
|
17
|
15
|
12
|
9
|
8
|
9
|
5
|
7
|
6
|
7
|
6
|
(0)
|
(8)
|
(9)
|
(10)
|
1
|
14
|
20
|
32
|
33
|
33
|
28
|
15
|
11
|
6
|
5
|
5
|
1
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
2
|
7
|
11
|
16
|
19
|
0
|
19
|
17
|
18
|
18
|
16
|
26
|
33
|
35
|
60
|
65
|
73
|
74
|
85
|
87
|
74
|
74
|
43
|
29
|
31
|
32
|
44
|
42
|
38
|
34
|
10
|
36
|
46
|
52
|
90
|
89
|
106
|
111
|
183
|
198
|
214
|
209
|
103
|
60
|
78
|
77
|
86
|
89
|
28
|
26
|
22
|
15
|
|
| Cash Interest Paid |
10
|
8
|
6
|
3
|
0
|
0
|
0
|
0
|
2
|
4
|
6
|
8
|
7
|
7
|
6
|
6
|
7
|
9
|
11
|
14
|
14
|
13
|
13
|
12
|
12
|
11
|
11
|
10
|
10
|
9
|
8
|
7
|
7
|
8
|
8
|
14
|
16
|
19
|
22
|
20
|
20
|
20
|
19
|
15
|
14
|
12
|
10
|
7
|
7
|
7
|
6
|
7
|
5
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
8
|
6
|
13
|
10
|
18
|
18
|
19
|
20
|
21
|
23
|
23
|
25
|
24
|
24
|
25
|
23
|
23
|
21
|
29
|
28
|
38
|
38
|
38
|
38
|
38
|
38
|
41
|
44
|
48
|
55
|
58
|
61
|
61
|
56
|
52
|
47
|
|
| Change in Working Capital |
(38)
|
(44)
|
(42)
|
(22)
|
(11)
|
4
|
19
|
10
|
14
|
5
|
3
|
7
|
9
|
22
|
14
|
(4)
|
(8)
|
(20)
|
(12)
|
(21)
|
(2)
|
5
|
(0)
|
17
|
24
|
20
|
15
|
17
|
7
|
32
|
61
|
76
|
65
|
43
|
16
|
(14)
|
(11)
|
(22)
|
(29)
|
(21)
|
(24)
|
(22)
|
(11)
|
(10)
|
(4)
|
(16)
|
(13)
|
2
|
3
|
6
|
(12)
|
(25)
|
(48)
|
(48)
|
(39)
|
(67)
|
(70)
|
(57)
|
(77)
|
(53)
|
(15)
|
(15)
|
(10)
|
(12)
|
(33)
|
(26)
|
4
|
10
|
32
|
16
|
(16)
|
10
|
19
|
30
|
74
|
92
|
67
|
(6)
|
48
|
(76)
|
(144)
|
(87)
|
(108)
|
(42)
|
(1)
|
(98)
|
(62)
|
3
|
(50)
|
81
|
4
|
(29)
|
86
|
113
|
135
|
90
|
|
| Cash from Operating Activities |
3
N/A
|
5
+78%
|
12
+154%
|
40
+229%
|
57
+42%
|
74
+29%
|
87
+19%
|
73
-16%
|
65
-11%
|
49
-25%
|
39
-20%
|
42
+6%
|
39
-7%
|
50
+29%
|
44
-12%
|
26
-40%
|
44
+67%
|
45
+2%
|
60
+33%
|
62
+3%
|
55
-12%
|
54
-1%
|
46
-15%
|
63
+37%
|
80
+27%
|
79
0%
|
75
-6%
|
75
+0%
|
64
-15%
|
84
+32%
|
109
+29%
|
107
-2%
|
99
-8%
|
73
-26%
|
43
-41%
|
9
-80%
|
8
-7%
|
2
-75%
|
(2)
N/A
|
18
N/A
|
19
+9%
|
23
+21%
|
42
+80%
|
49
+16%
|
58
+20%
|
47
-20%
|
45
-3%
|
59
+32%
|
60
+1%
|
63
+5%
|
50
-21%
|
40
-21%
|
28
-30%
|
36
+28%
|
54
+53%
|
61
+12%
|
56
-7%
|
83
+47%
|
78
-6%
|
86
+10%
|
134
+57%
|
141
+6%
|
147
+4%
|
149
+1%
|
161
+8%
|
176
+9%
|
216
+23%
|
226
+5%
|
227
+0%
|
204
-10%
|
166
-18%
|
205
+23%
|
225
+10%
|
240
+7%
|
288
+20%
|
296
+3%
|
257
-13%
|
245
-5%
|
339
+39%
|
267
-21%
|
305
+14%
|
467
+53%
|
520
+11%
|
616
+19%
|
654
+6%
|
497
-24%
|
470
-5%
|
529
+12%
|
372
-30%
|
410
+10%
|
312
-24%
|
206
-34%
|
320
+55%
|
332
+4%
|
311
-6%
|
267
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(5)
|
(6)
|
(7)
|
(5)
|
(8)
|
(11)
|
(13)
|
(14)
|
(12)
|
(9)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(8)
|
(9)
|
(13)
|
(14)
|
(17)
|
(19)
|
(20)
|
(24)
|
(26)
|
(27)
|
(27)
|
(25)
|
(24)
|
(22)
|
(21)
|
(21)
|
(22)
|
(27)
|
(27)
|
(32)
|
(34)
|
(36)
|
(38)
|
(36)
|
(37)
|
(37)
|
(44)
|
(41)
|
(39)
|
(39)
|
(36)
|
(41)
|
(49)
|
(54)
|
(56)
|
(62)
|
(71)
|
(81)
|
(85)
|
(93)
|
(98)
|
(105)
|
(106)
|
(107)
|
(96)
|
(81)
|
(73)
|
(55)
|
(44)
|
|
| Other Items |
(29)
|
(25)
|
(19)
|
(21)
|
7
|
3
|
10
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(112)
|
(148)
|
(147)
|
(147)
|
(36)
|
0
|
(6)
|
(6)
|
(6)
|
(36)
|
(39)
|
(39)
|
(40)
|
(9)
|
(0)
|
(3)
|
(26)
|
(26)
|
(24)
|
(24)
|
(3)
|
(3)
|
(1)
|
2
|
3
|
11
|
9
|
8
|
7
|
(2)
|
(2)
|
(0)
|
(40)
|
(39)
|
(35)
|
(37)
|
(9)
|
(89)
|
(94)
|
(98)
|
(89)
|
(178)
|
(229)
|
(228)
|
(236)
|
(75)
|
(23)
|
(19)
|
(9)
|
(5)
|
(222)
|
(248)
|
(243)
|
(268)
|
(246)
|
(224)
|
(255)
|
(704)
|
(524)
|
(527)
|
(499)
|
(8)
|
(38)
|
(40)
|
(54)
|
(78)
|
(107)
|
(105)
|
(90)
|
(95)
|
(17)
|
(13)
|
(307)
|
(295)
|
(295)
|
(293)
|
1
|
(12)
|
(28)
|
42
|
|
| Cash from Investing Activities |
(35)
N/A
|
(31)
+12%
|
(25)
+18%
|
(28)
-10%
|
2
N/A
|
(5)
N/A
|
(2)
+68%
|
(2)
-25%
|
(14)
-600%
|
(12)
+13%
|
(9)
+30%
|
(6)
+31%
|
(5)
+14%
|
(4)
+14%
|
(5)
-14%
|
(5)
+8%
|
(115)
-2 407%
|
(152)
-32%
|
(153)
-1%
|
(155)
-1%
|
(46)
+70%
|
(10)
+77%
|
(15)
-50%
|
(15)
+3%
|
(15)
+3%
|
(46)
-214%
|
(49)
-7%
|
(49)
N/A
|
(48)
+2%
|
(16)
+67%
|
(6)
+62%
|
(8)
-34%
|
(29)
-256%
|
(29)
+2%
|
(27)
+6%
|
(27)
+1%
|
(7)
+75%
|
(8)
-15%
|
(6)
+19%
|
(4)
+43%
|
(2)
+44%
|
7
N/A
|
4
-44%
|
3
-25%
|
2
-47%
|
(8)
N/A
|
(11)
-27%
|
(8)
+21%
|
(49)
-486%
|
(51)
-4%
|
(49)
+4%
|
(54)
-10%
|
(28)
+47%
|
(109)
-286%
|
(117)
-8%
|
(124)
-5%
|
(116)
+6%
|
(205)
-77%
|
(254)
-24%
|
(252)
+1%
|
(258)
-3%
|
(96)
+63%
|
(44)
+54%
|
(40)
+8%
|
(35)
+12%
|
(32)
+10%
|
(255)
-704%
|
(283)
-11%
|
(279)
+1%
|
(306)
-10%
|
(281)
+8%
|
(261)
+7%
|
(292)
-12%
|
(748)
-156%
|
(564)
+25%
|
(567)
0%
|
(538)
+5%
|
(43)
+92%
|
(79)
-81%
|
(89)
-13%
|
(107)
-21%
|
(133)
-24%
|
(170)
-27%
|
(177)
-4%
|
(171)
+3%
|
(180)
-5%
|
(110)
+39%
|
(111)
-1%
|
(412)
-270%
|
(401)
+3%
|
(401)
+0%
|
(389)
+3%
|
(80)
+79%
|
(85)
-6%
|
(83)
+2%
|
(2)
+98%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
177
|
0
|
180
|
181
|
(33)
|
0
|
(36)
|
(40)
|
(219)
|
0
|
38
|
40
|
2
|
3
|
2
|
2
|
2
|
5
|
(37)
|
(19)
|
(11)
|
(40)
|
0
|
(37)
|
(16)
|
0
|
(25)
|
(28)
|
(25)
|
0
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
5
|
5
|
4
|
4
|
1
|
0
|
0
|
(13)
|
0
|
(14)
|
(20)
|
(20)
|
0
|
(41)
|
(66)
|
(67)
|
(85)
|
(65)
|
(33)
|
(19)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(231)
|
(405)
|
(405)
|
(577)
|
(524)
|
(600)
|
(600)
|
(425)
|
(250)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(129)
|
(127)
|
(138)
|
(137)
|
(1)
|
0
|
(1)
|
1
|
137
|
133
|
125
|
100
|
(36)
|
(45)
|
(40)
|
(18)
|
89
|
107
|
115
|
99
|
(22)
|
(42)
|
(49)
|
(44)
|
(38)
|
(19)
|
(13)
|
1
|
3
|
(34)
|
(64)
|
(82)
|
(46)
|
(16)
|
9
|
8
|
111
|
112
|
114
|
125
|
(13)
|
(27)
|
(32)
|
(47)
|
(53)
|
(36)
|
(38)
|
(23)
|
(1)
|
(2)
|
(1)
|
(4)
|
2
|
78
|
71
|
68
|
57
|
139
|
187
|
172
|
150
|
(8)
|
(70)
|
(61)
|
(44)
|
(43)
|
137
|
150
|
120
|
150
|
191
|
145
|
180
|
625
|
302
|
294
|
241
|
(201)
|
(130)
|
(70)
|
(22)
|
(55)
|
0
|
0
|
0
|
140
|
190
|
95
|
460
|
285
|
155
|
190
|
(250)
|
(275)
|
(275)
|
(285)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(67)
|
(36)
|
(35)
|
(5)
|
(192)
|
(223)
|
(223)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(4)
|
5
|
2
|
9
|
38
|
31
|
35
|
3
|
0
|
3
|
4
|
(1)
|
0
|
(1)
|
(2)
|
(8)
|
(8)
|
(7)
|
(11)
|
(138)
|
(138)
|
(139)
|
(136)
|
(3)
|
(3)
|
(7)
|
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(10)
|
(17)
|
(19)
|
(19)
|
(13)
|
(17)
|
(16)
|
(16)
|
(16)
|
(11)
|
(18)
|
(20)
|
(25)
|
(33)
|
(26)
|
(27)
|
(29)
|
(19)
|
(19)
|
(16)
|
(10)
|
(11)
|
(11)
|
(15)
|
(15)
|
(15)
|
(18)
|
(25)
|
(24)
|
(19)
|
(15)
|
(6)
|
(9)
|
(7)
|
(7)
|
(8)
|
|
| Cash from Financing Activities |
47
N/A
|
49
+5%
|
41
-17%
|
42
+4%
|
(34)
N/A
|
(65)
-92%
|
(73)
-12%
|
(74)
-2%
|
(87)
-17%
|
(59)
+32%
|
(61)
-3%
|
(83)
-37%
|
(35)
+58%
|
(42)
-22%
|
(38)
+9%
|
(16)
+57%
|
87
N/A
|
107
+23%
|
83
-22%
|
82
-2%
|
(24)
N/A
|
(44)
-85%
|
(18)
+59%
|
(45)
-154%
|
(51)
-12%
|
(36)
+30%
|
(35)
+2%
|
(24)
+31%
|
(22)
+8%
|
(59)
-165%
|
(87)
-47%
|
(84)
+4%
|
(54)
+36%
|
(24)
+55%
|
2
N/A
|
(3)
N/A
|
(26)
-956%
|
(27)
-1%
|
(25)
+7%
|
(11)
+54%
|
(15)
-34%
|
(29)
-92%
|
(39)
-31%
|
(53)
-36%
|
(58)
-11%
|
(41)
+29%
|
(39)
+5%
|
(23)
+41%
|
(1)
+96%
|
(5)
-350%
|
(6)
-29%
|
(8)
-34%
|
(2)
+73%
|
76
N/A
|
72
-5%
|
67
-6%
|
56
-16%
|
134
+138%
|
183
+36%
|
167
-8%
|
126
-25%
|
(39)
N/A
|
(102)
-164%
|
(100)
+2%
|
(77)
+23%
|
(80)
-4%
|
80
N/A
|
68
-15%
|
38
-45%
|
54
+45%
|
108
+99%
|
92
-15%
|
137
+48%
|
591
+333%
|
276
-53%
|
267
-3%
|
212
-21%
|
(220)
N/A
|
(148)
+33%
|
(86)
+42%
|
(35)
+60%
|
(297)
-752%
|
(416)
-40%
|
(419)
-1%
|
(592)
-41%
|
(399)
+33%
|
(428)
-7%
|
(529)
-24%
|
11
N/A
|
16
+52%
|
139
+757%
|
184
+32%
|
(259)
N/A
|
(282)
-9%
|
(282)
0%
|
(293)
-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)
|
(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
|
|
| Net Change in Cash |
15
N/A
|
24
+56%
|
28
+19%
|
55
+96%
|
25
-55%
|
3
-86%
|
13
+279%
|
(3)
N/A
|
(36)
-1 168%
|
(22)
+39%
|
(30)
-36%
|
(47)
-58%
|
(1)
+98%
|
4
N/A
|
1
-75%
|
6
+511%
|
15
+176%
|
(0)
N/A
|
(10)
-9 900%
|
(11)
-13%
|
(15)
-30%
|
(0)
+99%
|
13
N/A
|
3
-79%
|
14
+422%
|
(2)
N/A
|
(9)
-279%
|
2
N/A
|
(7)
N/A
|
9
N/A
|
15
+68%
|
15
-2%
|
16
+7%
|
20
+26%
|
18
-9%
|
(21)
N/A
|
(25)
-22%
|
(33)
-29%
|
(33)
-3%
|
3
N/A
|
2
-26%
|
1
-50%
|
8
+650%
|
(1)
N/A
|
2
N/A
|
(3)
N/A
|
(5)
-61%
|
28
N/A
|
10
-65%
|
7
-26%
|
(5)
N/A
|
(22)
-331%
|
(3)
+89%
|
2
N/A
|
9
+275%
|
5
-48%
|
(4)
N/A
|
11
N/A
|
7
-43%
|
1
-80%
|
2
+62%
|
7
+238%
|
2
-72%
|
9
+360%
|
48
+420%
|
63
+33%
|
41
-35%
|
12
-71%
|
(15)
N/A
|
(48)
-230%
|
(7)
+86%
|
36
N/A
|
70
+94%
|
83
+20%
|
(0)
N/A
|
(4)
-4 100%
|
(70)
-1 567%
|
(19)
+73%
|
112
N/A
|
92
-18%
|
163
+77%
|
35
-78%
|
(66)
N/A
|
20
N/A
|
(109)
N/A
|
(82)
+25%
|
(68)
+17%
|
(112)
-66%
|
(30)
+74%
|
25
N/A
|
50
+101%
|
1
-98%
|
(19)
N/A
|
(35)
-82%
|
(54)
-56%
|
(28)
+49%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(1)
+79%
|
6
N/A
|
33
+419%
|
52
+55%
|
66
+28%
|
76
+16%
|
60
-21%
|
51
-15%
|
37
-28%
|
31
-17%
|
36
+17%
|
34
-6%
|
46
+35%
|
40
-13%
|
22
-44%
|
40
+82%
|
41
+1%
|
54
+32%
|
54
+1%
|
45
-18%
|
43
-3%
|
36
-17%
|
53
+48%
|
70
+32%
|
70
-1%
|
65
-6%
|
65
+0%
|
55
-16%
|
77
+40%
|
103
+33%
|
102
-1%
|
95
-7%
|
70
-27%
|
40
-42%
|
6
-86%
|
4
-32%
|
(3)
N/A
|
(8)
-141%
|
12
N/A
|
15
+20%
|
19
+32%
|
38
+94%
|
44
+16%
|
53
+21%
|
40
-25%
|
37
-9%
|
51
+41%
|
51
0%
|
51
-1%
|
36
-28%
|
23
-37%
|
9
-62%
|
16
+84%
|
31
+94%
|
35
+14%
|
29
-16%
|
56
+90%
|
53
-5%
|
62
+18%
|
112
+81%
|
121
+8%
|
127
+5%
|
128
+1%
|
134
+5%
|
149
+11%
|
183
+23%
|
192
+5%
|
191
-1%
|
165
-13%
|
131
-21%
|
168
+28%
|
188
+12%
|
196
+4%
|
247
+26%
|
256
+4%
|
218
-15%
|
209
-4%
|
298
+43%
|
218
-27%
|
252
+15%
|
411
+63%
|
457
+11%
|
545
+19%
|
573
+5%
|
412
-28%
|
377
-8%
|
430
+14%
|
267
-38%
|
304
+14%
|
205
-33%
|
110
-46%
|
240
+117%
|
259
+8%
|
255
-1%
|
223
-13%
|
|