Black Hills Corp
NYSE:BKH
Cash Flow Statement
Cash Flow Statement
Black Hills 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 |
88
|
70
|
49
|
50
|
61
|
61
|
64
|
69
|
62
|
58
|
53
|
47
|
61
|
67
|
71
|
30
|
33
|
44
|
34
|
87
|
81
|
87
|
108
|
96
|
99
|
84
|
81
|
228
|
105
|
115
|
117
|
(50)
|
82
|
87
|
53
|
68
|
69
|
64
|
81
|
58
|
50
|
53
|
31
|
76
|
102
|
95
|
139
|
128
|
117
|
123
|
113
|
117
|
131
|
116
|
54
|
17
|
(32)
|
(26)
|
17
|
41
|
83
|
123
|
147
|
165
|
191
|
248
|
247
|
237
|
273
|
244
|
236
|
231
|
213
|
203
|
210
|
235
|
243
|
246
|
250
|
257
|
251
|
272
|
279
|
269
|
271
|
267
|
258
|
269
|
276
|
290
|
288
|
266
|
284
|
289
|
293
|
292
|
|
| Depreciation & Amortization |
48
|
52
|
58
|
57
|
64
|
67
|
69
|
76
|
67
|
70
|
64
|
63
|
74
|
72
|
77
|
81
|
88
|
89
|
91
|
93
|
68
|
70
|
59
|
54
|
72
|
68
|
78
|
89
|
107
|
121
|
130
|
129
|
121
|
116
|
117
|
117
|
127
|
130
|
132
|
135
|
136
|
142
|
151
|
160
|
146
|
151
|
145
|
139
|
137
|
138
|
139
|
139
|
145
|
149
|
153
|
154
|
127
|
132
|
139
|
150
|
176
|
178
|
177
|
176
|
188
|
190
|
192
|
194
|
196
|
199
|
202
|
205
|
209
|
215
|
220
|
224
|
225
|
225
|
227
|
230
|
236
|
239
|
245
|
250
|
251
|
252
|
253
|
254
|
257
|
261
|
263
|
267
|
270
|
273
|
277
|
279
|
|
| Change in Deffered Taxes |
16
|
18
|
20
|
46
|
34
|
37
|
39
|
(39)
|
(5)
|
(4)
|
(4)
|
57
|
28
|
30
|
27
|
(10)
|
(9)
|
(9)
|
(6)
|
41
|
33
|
42
|
30
|
11
|
31
|
26
|
38
|
98
|
2
|
(12)
|
(13)
|
(69)
|
46
|
55
|
40
|
73
|
17
|
40
|
53
|
6
|
34
|
26
|
15
|
41
|
52
|
42
|
65
|
66
|
65
|
71
|
65
|
59
|
70
|
59
|
28
|
1
|
75
|
93
|
114
|
134
|
83
|
91
|
103
|
110
|
81
|
14
|
7
|
1
|
(24)
|
21
|
19
|
15
|
38
|
40
|
43
|
42
|
38
|
16
|
12
|
15
|
7
|
22
|
21
|
18
|
26
|
26
|
21
|
26
|
25
|
27
|
53
|
49
|
52
|
69
|
53
|
53
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
6
|
5
|
6
|
7
|
8
|
10
|
12
|
11
|
13
|
13
|
13
|
10
|
9
|
8
|
6
|
5
|
4
|
6
|
8
|
10
|
11
|
10
|
10
|
9
|
8
|
7
|
6
|
8
|
12
|
13
|
14
|
13
|
12
|
9
|
6
|
6
|
5
|
8
|
9
|
10
|
10
|
10
|
8
|
9
|
9
|
7
|
9
|
6
|
7
|
8
|
8
|
11
|
11
|
11
|
11
|
10
|
|
| Other Non-Cash Items |
3
|
3
|
7
|
1
|
(5)
|
(3)
|
(10)
|
106
|
123
|
122
|
128
|
23
|
11
|
20
|
23
|
66
|
72
|
36
|
36
|
(14)
|
35
|
32
|
23
|
36
|
33
|
47
|
38
|
(150)
|
50
|
4
|
(10)
|
178
|
(39)
|
(46)
|
9
|
8
|
19
|
26
|
15
|
52
|
60
|
77
|
106
|
44
|
40
|
46
|
(4)
|
16
|
21
|
24
|
29
|
36
|
41
|
64
|
160
|
217
|
285
|
268
|
202
|
124
|
64
|
53
|
30
|
61
|
58
|
61
|
67
|
56
|
42
|
43
|
41
|
58
|
69
|
67
|
64
|
49
|
44
|
46
|
47
|
32
|
33
|
32
|
9
|
19
|
19
|
11
|
27
|
26
|
31
|
35
|
36
|
42
|
28
|
31
|
34
|
32
|
|
| Cash Taxes Paid |
40
|
35
|
6
|
6
|
(31)
|
(32)
|
(29)
|
(26)
|
59
|
40
|
37
|
34
|
(22)
|
(4)
|
(5)
|
(1)
|
13
|
17
|
27
|
23
|
(3)
|
0
|
(8)
|
(8)
|
14
|
9
|
9
|
10
|
33
|
7
|
7
|
7
|
(17)
|
7
|
7
|
7
|
(9)
|
(9)
|
1
|
(22)
|
(10)
|
(8)
|
(20)
|
2
|
3
|
6
|
8
|
8
|
5
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(2)
|
13
|
13
|
13
|
15
|
0
|
2
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(3)
|
(3)
|
(2)
|
2
|
3
|
1
|
4
|
1
|
1
|
0
|
0
|
(1)
|
0
|
(16)
|
(16)
|
(14)
|
(30)
|
(14)
|
(13)
|
|
| Cash Interest Paid |
40
|
37
|
40
|
42
|
41
|
48
|
48
|
57
|
52
|
47
|
52
|
40
|
50
|
52
|
48
|
46
|
48
|
47
|
48
|
52
|
49
|
47
|
43
|
44
|
45
|
43
|
43
|
44
|
56
|
59
|
79
|
77
|
69
|
69
|
54
|
82
|
102
|
103
|
124
|
100
|
103
|
108
|
109
|
112
|
117
|
113
|
105
|
104
|
108
|
107
|
99
|
97
|
69
|
69
|
72
|
73
|
79
|
83
|
89
|
112
|
114
|
135
|
131
|
133
|
132
|
133
|
134
|
134
|
138
|
132
|
139
|
133
|
132
|
123
|
132
|
120
|
137
|
136
|
141
|
142
|
143
|
145
|
144
|
148
|
153
|
157
|
155
|
163
|
157
|
163
|
171
|
171
|
174
|
190
|
186
|
197
|
|
| Change in Working Capital |
10
|
(18)
|
(30)
|
(25)
|
59
|
46
|
77
|
127
|
(76)
|
(22)
|
(97)
|
(173)
|
(37)
|
(27)
|
21
|
27
|
(10)
|
(22)
|
(14)
|
9
|
44
|
48
|
20
|
95
|
21
|
(7)
|
(22)
|
(134)
|
(119)
|
65
|
126
|
149
|
62
|
(52)
|
(50)
|
(140)
|
(84)
|
(90)
|
(96)
|
(22)
|
(55)
|
(90)
|
(85)
|
(35)
|
(23)
|
(4)
|
(7)
|
(50)
|
(17)
|
(42)
|
(44)
|
(39)
|
(71)
|
(19)
|
1
|
55
|
(30)
|
(60)
|
(78)
|
(182)
|
(84)
|
(111)
|
(97)
|
(80)
|
(90)
|
(61)
|
(37)
|
(0)
|
3
|
(11)
|
(30)
|
(12)
|
(24)
|
(4)
|
(12)
|
(12)
|
(7)
|
(570)
|
(554)
|
(557)
|
(592)
|
21
|
74
|
19
|
18
|
93
|
190
|
273
|
355
|
236
|
164
|
131
|
85
|
52
|
15
|
3
|
|
| Cash from Operating Activities |
164
N/A
|
124
-24%
|
105
-16%
|
128
+23%
|
213
+66%
|
208
-2%
|
239
+15%
|
339
+42%
|
171
-50%
|
224
+31%
|
144
-36%
|
17
-88%
|
137
+697%
|
161
+18%
|
219
+36%
|
193
-12%
|
175
-9%
|
138
-21%
|
141
+2%
|
215
+52%
|
260
+21%
|
280
+7%
|
239
-15%
|
292
+22%
|
256
-12%
|
217
-15%
|
213
-2%
|
131
-38%
|
146
+11%
|
292
+101%
|
351
+20%
|
336
-4%
|
271
-20%
|
159
-41%
|
168
+6%
|
125
-25%
|
148
+18%
|
170
+15%
|
186
+9%
|
229
+23%
|
224
-2%
|
209
-7%
|
218
+5%
|
287
+31%
|
317
+10%
|
330
+4%
|
338
+2%
|
299
-11%
|
325
+9%
|
314
-3%
|
301
-4%
|
312
+4%
|
315
+1%
|
369
+17%
|
396
+7%
|
442
+12%
|
424
-4%
|
406
-4%
|
393
-3%
|
268
-32%
|
321
+20%
|
334
+4%
|
361
+8%
|
431
+19%
|
428
-1%
|
451
+5%
|
476
+5%
|
488
+2%
|
489
+0%
|
495
+1%
|
468
-5%
|
496
+6%
|
506
+2%
|
522
+3%
|
525
+1%
|
539
+3%
|
542
+1%
|
(36)
N/A
|
(17)
+52%
|
(22)
-29%
|
(65)
-188%
|
586
N/A
|
628
+7%
|
575
-8%
|
585
+2%
|
649
+11%
|
748
+15%
|
847
+13%
|
944
+12%
|
849
-10%
|
803
-5%
|
754
-6%
|
719
-5%
|
714
-1%
|
672
-6%
|
659
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(374)
|
(403)
|
(248)
|
(57)
|
(232)
|
(200)
|
(169)
|
(135)
|
(83)
|
(71)
|
(70)
|
(64)
|
(83)
|
(96)
|
(112)
|
(110)
|
(136)
|
(200)
|
(223)
|
(203)
|
(301)
|
(250)
|
(248)
|
(291)
|
(205)
|
(223)
|
(235)
|
(281)
|
(329)
|
(344)
|
(366)
|
(355)
|
(347)
|
(357)
|
(354)
|
(426)
|
(472)
|
(513)
|
(525)
|
(475)
|
(441)
|
(387)
|
(366)
|
(376)
|
(349)
|
(345)
|
(348)
|
(327)
|
(355)
|
(374)
|
(385)
|
(406)
|
(399)
|
(432)
|
(428)
|
(458)
|
(266)
|
(233)
|
(260)
|
(251)
|
(455)
|
(438)
|
(409)
|
(360)
|
(326)
|
(330)
|
(328)
|
(365)
|
(458)
|
(532)
|
(619)
|
(772)
|
(818)
|
(846)
|
(849)
|
(762)
|
(767)
|
(742)
|
(739)
|
(729)
|
(678)
|
(668)
|
(652)
|
(646)
|
(604)
|
(587)
|
(572)
|
(560)
|
(556)
|
(613)
|
(636)
|
(664)
|
(744)
|
(721)
|
(774)
|
(764)
|
|
| Other Items |
(212)
|
(240)
|
(223)
|
(229)
|
(76)
|
(58)
|
(62)
|
122
|
160
|
169
|
171
|
(8)
|
(10)
|
(82)
|
22
|
21
|
27
|
140
|
35
|
(43)
|
32
|
(9)
|
(26)
|
51
|
(59)
|
(84)
|
(84)
|
(181)
|
(128)
|
(44)
|
(1)
|
104
|
77
|
20
|
(2)
|
53
|
83
|
80
|
73
|
13
|
(6)
|
103
|
107
|
354
|
360
|
252
|
250
|
3
|
6
|
1
|
1
|
23
|
(3)
|
0
|
(0)
|
(30)
|
(210)
|
(1 342)
|
(1 334)
|
(1 328)
|
(1 134)
|
(4)
|
(18)
|
(26)
|
9
|
8
|
11
|
22
|
(8)
|
(6)
|
(1)
|
(5)
|
2
|
2
|
0
|
9
|
6
|
7
|
17
|
13
|
13
|
12
|
6
|
(0)
|
1
|
19
|
15
|
19
|
19
|
1
|
4
|
(1)
|
(2)
|
(3)
|
(8)
|
(7)
|
|
| Cash from Investing Activities |
(586)
N/A
|
(642)
-10%
|
(471)
+27%
|
(286)
+39%
|
(309)
-8%
|
(258)
+16%
|
(232)
+10%
|
(13)
+94%
|
78
N/A
|
98
+26%
|
101
+4%
|
(72)
N/A
|
(93)
-29%
|
(178)
-91%
|
(90)
+50%
|
(89)
+1%
|
(110)
-23%
|
(60)
+46%
|
(189)
-216%
|
(247)
-31%
|
(269)
-9%
|
(259)
+3%
|
(274)
-6%
|
(240)
+13%
|
(265)
-10%
|
(307)
-16%
|
(319)
-4%
|
(462)
-45%
|
(457)
+1%
|
(388)
+15%
|
(367)
+5%
|
(251)
+32%
|
(270)
-8%
|
(337)
-25%
|
(356)
-6%
|
(372)
-5%
|
(389)
-5%
|
(433)
-11%
|
(451)
-4%
|
(462)
-2%
|
(447)
+3%
|
(284)
+37%
|
(259)
+9%
|
(22)
+92%
|
11
N/A
|
(93)
N/A
|
(97)
-4%
|
(324)
-233%
|
(349)
-8%
|
(373)
-7%
|
(384)
-3%
|
(383)
+0%
|
(401)
-5%
|
(432)
-8%
|
(428)
+1%
|
(488)
-14%
|
(476)
+2%
|
(1 575)
-231%
|
(1 594)
-1%
|
(1 579)
+1%
|
(1 589)
-1%
|
(442)
+72%
|
(428)
+3%
|
(386)
+10%
|
(317)
+18%
|
(321)
-1%
|
(317)
+1%
|
(343)
-8%
|
(466)
-36%
|
(537)
-15%
|
(620)
-15%
|
(777)
-25%
|
(816)
-5%
|
(844)
-3%
|
(849)
-1%
|
(753)
+11%
|
(762)
-1%
|
(735)
+4%
|
(722)
+2%
|
(716)
+1%
|
(664)
+7%
|
(656)
+1%
|
(646)
+2%
|
(646)
0%
|
(604)
+7%
|
(568)
+6%
|
(558)
+2%
|
(541)
+3%
|
(537)
+1%
|
(612)
-14%
|
(632)
-3%
|
(665)
-5%
|
(746)
-12%
|
(724)
+3%
|
(782)
-8%
|
(770)
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
169
|
172
|
8
|
6
|
5
|
2
|
120
|
121
|
121
|
123
|
4
|
4
|
4
|
1
|
7
|
13
|
12
|
13
|
8
|
3
|
3
|
149
|
150
|
150
|
151
|
6
|
5
|
4
|
3
|
2
|
2
|
2
|
5
|
6
|
6
|
6
|
3
|
2
|
2
|
2
|
123
|
123
|
123
|
125
|
5
|
5
|
6
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
539
|
546
|
595
|
644
|
122
|
116
|
67
|
18
|
4
|
3
|
3
|
2
|
301
|
320
|
372
|
401
|
101
|
181
|
129
|
99
|
99
|
0
|
40
|
63
|
119
|
123
|
99
|
76
|
90
|
114
|
125
|
177
|
118
|
122
|
137
|
193
|
181
|
196
|
173
|
219
|
|
| Net Issuance of Debt |
286
|
352
|
405
|
200
|
179
|
88
|
(59)
|
(195)
|
(228)
|
(269)
|
(176)
|
(98)
|
(112)
|
(67)
|
(134)
|
(98)
|
(63)
|
(63)
|
70
|
70
|
86
|
(61)
|
(34)
|
(78)
|
(34)
|
152
|
170
|
531
|
537
|
277
|
234
|
(31)
|
2
|
251
|
192
|
231
|
225
|
235
|
348
|
305
|
188
|
30
|
(70)
|
(148)
|
(308)
|
(220)
|
(184)
|
(146)
|
160
|
211
|
216
|
219
|
140
|
150
|
146
|
119
|
27
|
684
|
502
|
562
|
623
|
(109)
|
50
|
45
|
9
|
8
|
(42)
|
(18)
|
(180)
|
(154)
|
(74)
|
27
|
358
|
346
|
389
|
281
|
276
|
891
|
826
|
838
|
778
|
119
|
98
|
169
|
115
|
9
|
15
|
299
|
(261)
|
(75)
|
375
|
(658)
|
(16)
|
(90)
|
(476)
|
109
|
|
| Cash Paid for Dividends |
(29)
|
(30)
|
(31)
|
(31)
|
(31)
|
(32)
|
(33)
|
(35)
|
(37)
|
(39)
|
(40)
|
(40)
|
(41)
|
(41)
|
(41)
|
(42)
|
(42)
|
(43)
|
(43)
|
(44)
|
(44)
|
(44)
|
(46)
|
(48)
|
(50)
|
(52)
|
(53)
|
(53)
|
(54)
|
(54)
|
(55)
|
(55)
|
(55)
|
(56)
|
(56)
|
(56)
|
(57)
|
(57)
|
(58)
|
(57)
|
(59)
|
(61)
|
(62)
|
(65)
|
(65)
|
(66)
|
(67)
|
(67)
|
(68)
|
(68)
|
(69)
|
(69)
|
(70)
|
(70)
|
(71)
|
(72)
|
(73)
|
(76)
|
(80)
|
(83)
|
(88)
|
(90)
|
(92)
|
(94)
|
(97)
|
(98)
|
(100)
|
(102)
|
(107)
|
(112)
|
(117)
|
(122)
|
(125)
|
(127)
|
(130)
|
(133)
|
(135)
|
(138)
|
(140)
|
(142)
|
(145)
|
(148)
|
(151)
|
(154)
|
(157)
|
(160)
|
(163)
|
(166)
|
(168)
|
(171)
|
(174)
|
(179)
|
(182)
|
(187)
|
(191)
|
(193)
|
|
| Other |
0
|
1
|
2
|
2
|
(8)
|
0
|
(15)
|
(16)
|
(9)
|
0
|
(2)
|
(2)
|
(4)
|
(1)
|
(4)
|
(4)
|
(2)
|
(4)
|
(2)
|
(3)
|
(34)
|
(35)
|
(41)
|
(43)
|
(15)
|
(18)
|
(14)
|
(79)
|
(87)
|
(83)
|
(84)
|
(17)
|
(8)
|
(9)
|
(13)
|
(13)
|
(10)
|
(10)
|
(3)
|
(1)
|
(2)
|
(5)
|
1
|
(4)
|
(3)
|
0
|
(6)
|
0
|
(79)
|
(82)
|
(83)
|
(84)
|
17
|
18
|
19
|
14
|
(9)
|
(10)
|
210
|
194
|
184
|
175
|
(48)
|
(31)
|
(25)
|
(21)
|
(22)
|
(30)
|
(31)
|
(30)
|
(31)
|
(21)
|
(35)
|
(34)
|
(38)
|
(39)
|
(23)
|
(22)
|
(16)
|
(17)
|
(20)
|
(20)
|
(18)
|
(17)
|
(17)
|
(21)
|
(24)
|
(32)
|
(31)
|
(28)
|
(36)
|
(27)
|
(26)
|
(24)
|
(13)
|
(13)
|
|
| Cash from Financing Activities |
427
N/A
|
494
+16%
|
384
-22%
|
177
-54%
|
144
-19%
|
50
-65%
|
12
-76%
|
(126)
N/A
|
(153)
-21%
|
(195)
-28%
|
(212)
-9%
|
(136)
+36%
|
(152)
-12%
|
(107)
+30%
|
(173)
-61%
|
(131)
+24%
|
(96)
+27%
|
(96)
0%
|
34
N/A
|
27
-21%
|
12
-56%
|
8
-31%
|
28
+249%
|
(19)
N/A
|
52
N/A
|
88
+70%
|
107
+22%
|
403
+275%
|
399
-1%
|
141
-65%
|
98
-31%
|
(101)
N/A
|
(56)
+44%
|
192
N/A
|
130
-32%
|
168
+30%
|
161
-4%
|
171
+6%
|
290
+69%
|
250
-14%
|
250
N/A
|
87
-65%
|
(8)
N/A
|
(93)
-1 087%
|
(371)
-301%
|
(281)
+24%
|
(250)
+11%
|
(209)
+16%
|
17
N/A
|
65
+282%
|
67
+4%
|
69
+3%
|
91
+31%
|
101
+11%
|
97
-5%
|
64
-33%
|
484
+653%
|
1 144
+136%
|
1 227
+7%
|
1 316
+7%
|
841
-36%
|
93
-89%
|
(22)
N/A
|
(63)
-183%
|
(109)
-73%
|
(110)
-1%
|
(161)
-47%
|
(148)
+9%
|
(17)
+88%
|
24
N/A
|
150
+518%
|
285
+89%
|
300
+5%
|
365
+22%
|
349
-4%
|
208
-40%
|
217
+4%
|
731
+237%
|
709
-3%
|
742
+5%
|
732
-1%
|
74
-90%
|
28
-62%
|
74
+166%
|
32
-56%
|
(58)
N/A
|
(47)
+20%
|
278
N/A
|
(342)
N/A
|
(152)
+55%
|
302
N/A
|
(671)
N/A
|
(43)
+94%
|
(105)
-145%
|
(506)
-382%
|
121
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
5
N/A
|
(24)
N/A
|
17
N/A
|
20
+16%
|
49
+144%
|
1
-99%
|
19
+2 600%
|
200
+959%
|
96
-52%
|
127
+32%
|
33
-74%
|
(191)
N/A
|
(108)
+43%
|
(124)
-14%
|
(44)
+65%
|
(27)
+38%
|
(30)
-12%
|
(18)
+41%
|
(14)
+22%
|
(5)
+64%
|
3
N/A
|
28
+758%
|
(7)
N/A
|
33
N/A
|
44
+32%
|
(2)
N/A
|
1
N/A
|
71
+10 071%
|
87
+22%
|
45
-48%
|
81
+80%
|
(15)
N/A
|
(56)
-273%
|
15
N/A
|
(58)
N/A
|
(79)
-35%
|
(80)
-2%
|
(92)
-14%
|
24
N/A
|
16
-34%
|
26
+66%
|
12
-54%
|
(48)
N/A
|
173
N/A
|
(43)
N/A
|
(44)
-1%
|
(9)
+79%
|
(234)
-2 411%
|
(8)
+97%
|
5
N/A
|
(16)
N/A
|
(2)
+89%
|
5
N/A
|
38
+611%
|
65
+71%
|
19
-71%
|
432
+2 209%
|
(25)
N/A
|
26
N/A
|
5
-81%
|
(427)
N/A
|
(15)
+97%
|
(89)
-511%
|
(18)
+80%
|
3
N/A
|
20
+712%
|
(2)
N/A
|
(3)
-22%
|
6
N/A
|
(18)
N/A
|
(2)
+92%
|
4
N/A
|
(11)
N/A
|
42
N/A
|
26
-40%
|
(6)
N/A
|
(3)
+47%
|
(40)
-1 286%
|
(30)
+25%
|
4
N/A
|
3
-16%
|
4
+13%
|
10
+174%
|
2
-77%
|
13
+500%
|
24
+80%
|
143
+505%
|
584
+307%
|
66
-89%
|
85
+28%
|
473
+459%
|
(581)
N/A
|
(70)
+88%
|
(116)
-66%
|
(616)
-433%
|
10
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(210)
N/A
|
(279)
-33%
|
(143)
+49%
|
71
N/A
|
(19)
N/A
|
8
N/A
|
69
+724%
|
205
+196%
|
89
-57%
|
153
+73%
|
74
-51%
|
(47)
N/A
|
54
N/A
|
66
+21%
|
107
+63%
|
83
-23%
|
39
-53%
|
(62)
N/A
|
(82)
-33%
|
12
N/A
|
(41)
N/A
|
30
N/A
|
(9)
N/A
|
1
N/A
|
51
+4 545%
|
(6)
N/A
|
(22)
-286%
|
(151)
-572%
|
(183)
-22%
|
(52)
+72%
|
(15)
+71%
|
(18)
-21%
|
(76)
-319%
|
(198)
-159%
|
(186)
+6%
|
(300)
-61%
|
(325)
-8%
|
(342)
-6%
|
(339)
+1%
|
(246)
+27%
|
(217)
+12%
|
(178)
+18%
|
(148)
+17%
|
(89)
+40%
|
(32)
+64%
|
(15)
+53%
|
(10)
+36%
|
(28)
-187%
|
(30)
-7%
|
(61)
-102%
|
(84)
-38%
|
(94)
-12%
|
(83)
+11%
|
(64)
+23%
|
(32)
+50%
|
(16)
+51%
|
158
N/A
|
173
+10%
|
133
-23%
|
17
-87%
|
(135)
N/A
|
(103)
+23%
|
(49)
+53%
|
71
N/A
|
102
+44%
|
122
+19%
|
148
+21%
|
122
-17%
|
31
-74%
|
(37)
N/A
|
(151)
-309%
|
(276)
-83%
|
(313)
-13%
|
(325)
-4%
|
(324)
+0%
|
(223)
+31%
|
(226)
-1%
|
(778)
-245%
|
(756)
+3%
|
(752)
+1%
|
(742)
+1%
|
(82)
+89%
|
(24)
+71%
|
(72)
-195%
|
(20)
+73%
|
63
N/A
|
176
+180%
|
287
+63%
|
389
+36%
|
236
-39%
|
167
-29%
|
90
-46%
|
(25)
N/A
|
(7)
+71%
|
(102)
-1 315%
|
(105)
-3%
|
|