Chemed Corp
NYSE:CHE
Cash Flow Statement
Cash Flow Statement
Chemed 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 |
(12)
|
(12)
|
(9)
|
(1)
|
(3)
|
(4)
|
(5)
|
(10)
|
(3)
|
(14)
|
(9)
|
(1)
|
28
|
43
|
43
|
47
|
36
|
40
|
44
|
37
|
51
|
55
|
51
|
62
|
62
|
61
|
70
|
67
|
67
|
71
|
70
|
74
|
74
|
74
|
75
|
77
|
82
|
81
|
82
|
83
|
86
|
88
|
89
|
88
|
89
|
91
|
85
|
81
|
77
|
76
|
85
|
92
|
99
|
103
|
106
|
110
|
110
|
111
|
109
|
107
|
109
|
114
|
67
|
76
|
98
|
113
|
190
|
206
|
206
|
205
|
201
|
209
|
220
|
231
|
263
|
271
|
320
|
329
|
303
|
308
|
269
|
267
|
277
|
262
|
250
|
240
|
226
|
245
|
273
|
283
|
301
|
302
|
302
|
309
|
290
|
279
|
|
| Depreciation & Amortization |
21
|
19
|
17
|
16
|
11
|
10
|
10
|
9
|
10
|
10
|
12
|
13
|
18
|
20
|
20
|
21
|
21
|
21
|
22
|
22
|
22
|
23
|
24
|
24
|
25
|
26
|
27
|
27
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
29
|
29
|
30
|
30
|
29
|
30
|
30
|
30
|
30
|
31
|
31
|
32
|
32
|
32
|
33
|
33
|
33
|
31
|
31
|
32
|
32
|
34
|
34
|
33
|
33
|
35
|
35
|
35
|
35
|
36
|
36
|
37
|
38
|
39
|
40
|
40
|
41
|
45
|
49
|
53
|
56
|
57
|
57
|
59
|
59
|
59
|
60
|
59
|
59
|
59
|
59
|
59
|
60
|
61
|
62
|
62
|
63
|
63
|
63
|
64
|
64
|
|
| Change in Deffered Taxes |
(6)
|
(7)
|
(7)
|
(4)
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
(1)
|
5
|
4
|
3
|
5
|
(5)
|
(5)
|
2
|
(1)
|
7
|
8
|
3
|
3
|
7
|
5
|
5
|
4
|
(3)
|
(3)
|
(1)
|
(0)
|
5
|
4
|
2
|
2
|
(2)
|
0
|
0
|
(0)
|
7
|
0
|
2
|
2
|
(3)
|
(4)
|
(4)
|
(8)
|
(7)
|
1
|
5
|
10
|
7
|
(3)
|
(2)
|
(1)
|
6
|
5
|
5
|
4
|
(7)
|
(5)
|
(37)
|
(37)
|
2
|
2
|
40
|
37
|
5
|
5
|
0
|
0
|
(3)
|
3
|
13
|
27
|
38
|
35
|
25
|
13
|
(16)
|
(19)
|
(19)
|
(5)
|
(3)
|
(2)
|
(3)
|
(22)
|
(8)
|
(10)
|
(9)
|
(2)
|
(4)
|
(13)
|
(15)
|
(18)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
5
|
7
|
6
|
6
|
7
|
8
|
10
|
13
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
10
|
9
|
9
|
8
|
7
|
8
|
9
|
9
|
8
|
9
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
14
|
15
|
16
|
17
|
17
|
18
|
19
|
21
|
21
|
23
|
24
|
25
|
26
|
26
|
27
|
28
|
29
|
30
|
31
|
31
|
32
|
32
|
32
|
32
|
32
|
|
| Other Non-Cash Items |
30
|
25
|
23
|
20
|
20
|
18
|
17
|
15
|
14
|
29
|
34
|
40
|
15
|
8
|
9
|
8
|
16
|
13
|
10
|
17
|
22
|
27
|
34
|
25
|
27
|
25
|
18
|
27
|
22
|
25
|
29
|
25
|
29
|
28
|
29
|
29
|
25
|
28
|
25
|
25
|
24
|
19
|
25
|
23
|
24
|
27
|
23
|
26
|
25
|
26
|
25
|
21
|
23
|
20
|
20
|
18
|
15
|
17
|
21
|
25
|
23
|
26
|
116
|
119
|
39
|
37
|
(57)
|
(61)
|
20
|
25
|
28
|
29
|
30
|
26
|
65
|
76
|
30
|
22
|
(18)
|
(27)
|
22
|
32
|
33
|
34
|
38
|
40
|
42
|
46
|
43
|
51
|
47
|
46
|
47
|
40
|
43
|
42
|
|
| Cash Taxes Paid |
6
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
|
| Cash Interest Paid |
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
6
|
11
|
3
|
1
|
3
|
0
|
2
|
2
|
(19)
|
7
|
2
|
27
|
26
|
3
|
10
|
12
|
47
|
9
|
1
|
(4)
|
(12)
|
(6)
|
35
|
(21)
|
(13)
|
(9)
|
(26)
|
(2)
|
(23)
|
(12)
|
(23)
|
25
|
10
|
3
|
1
|
(48)
|
(11)
|
(19)
|
(1)
|
27
|
(8)
|
32
|
0
|
(8)
|
(16)
|
26
|
60
|
24
|
(3)
|
(36)
|
(90)
|
(49)
|
(17)
|
(21)
|
14
|
7
|
(0)
|
8
|
19
|
(25)
|
27
|
(19)
|
5
|
(13)
|
(29)
|
(27)
|
(17)
|
18
|
21
|
6
|
15
|
9
|
8
|
76
|
35
|
46
|
64
|
(27)
|
(21)
|
(26)
|
(37)
|
(16)
|
(77)
|
(34)
|
(67)
|
21
|
(6)
|
(38)
|
(32)
|
(103)
|
(47)
|
10
|
(33)
|
44
|
53
|
|
| Cash from Operating Activities |
34
N/A
|
31
-10%
|
35
+14%
|
34
-4%
|
30
-13%
|
28
-5%
|
23
-20%
|
18
-23%
|
24
+36%
|
6
-76%
|
45
+700%
|
53
+19%
|
93
+74%
|
102
+10%
|
78
-24%
|
90
+16%
|
80
-11%
|
117
+46%
|
86
-26%
|
77
-11%
|
99
+29%
|
101
+2%
|
105
+5%
|
148
+41%
|
100
-33%
|
104
+5%
|
111
+7%
|
99
-11%
|
112
+13%
|
98
-13%
|
113
+16%
|
103
-9%
|
161
+56%
|
143
-11%
|
138
-4%
|
138
+0%
|
86
-38%
|
127
+47%
|
117
-8%
|
136
+16%
|
174
+28%
|
136
-22%
|
178
+31%
|
144
-19%
|
132
-8%
|
130
-2%
|
162
+25%
|
190
+18%
|
151
-21%
|
131
-13%
|
111
-15%
|
66
-41%
|
110
+67%
|
135
+22%
|
135
+0%
|
172
+28%
|
172
-1%
|
166
-3%
|
175
+5%
|
187
+7%
|
135
-28%
|
197
+45%
|
162
-18%
|
198
+22%
|
163
-18%
|
159
-2%
|
183
+15%
|
202
+10%
|
287
+42%
|
296
+3%
|
275
-7%
|
294
+7%
|
301
+2%
|
317
+5%
|
470
+48%
|
466
-1%
|
489
+5%
|
507
+4%
|
344
-32%
|
332
-3%
|
309
-7%
|
303
-2%
|
334
+10%
|
273
-18%
|
310
+13%
|
269
-13%
|
345
+28%
|
322
-7%
|
330
+3%
|
354
+7%
|
300
-15%
|
361
+21%
|
417
+16%
|
366
-12%
|
427
+17%
|
420
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(15)
|
(14)
|
(13)
|
(13)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(13)
|
(15)
|
(18)
|
(23)
|
(22)
|
(24)
|
(26)
|
(23)
|
(23)
|
(23)
|
(22)
|
(24)
|
(27)
|
(26)
|
(27)
|
(25)
|
(21)
|
(20)
|
(26)
|
(26)
|
(26)
|
(28)
|
(22)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(29)
|
(30)
|
(30)
|
(35)
|
(33)
|
(33)
|
(35)
|
(29)
|
(29)
|
(28)
|
(29)
|
(32)
|
(37)
|
(42)
|
(44)
|
(44)
|
(43)
|
(42)
|
(44)
|
(47)
|
(45)
|
(44)
|
(40)
|
(37)
|
(48)
|
(60)
|
(64)
|
(68)
|
(60)
|
(51)
|
(53)
|
(54)
|
(57)
|
(56)
|
(53)
|
(59)
|
(57)
|
(56)
|
(59)
|
(57)
|
(60)
|
(61)
|
(59)
|
(54)
|
(51)
|
(53)
|
(57)
|
(62)
|
(65)
|
(63)
|
(57)
|
(52)
|
(47)
|
(49)
|
(50)
|
(51)
|
(55)
|
(59)
|
|
| Other Items |
(5)
|
(3)
|
(3)
|
(1)
|
50
|
52
|
51
|
76
|
3
|
(316)
|
(318)
|
(348)
|
(335)
|
(26)
|
(28)
|
(26)
|
(16)
|
(13)
|
(9)
|
(9)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
6
|
7
|
8
|
(3)
|
(13)
|
(12)
|
(11)
|
(1)
|
(1)
|
(1)
|
(1)
|
(10)
|
(10)
|
(15)
|
(14)
|
(5)
|
(5)
|
(1)
|
(5)
|
(5)
|
(5)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
1
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(3)
|
(5)
|
(4)
|
(15)
|
(52)
|
(51)
|
(51)
|
(178)
|
(138)
|
(139)
|
(141)
|
(3)
|
(3)
|
(1)
|
1
|
1
|
1
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
(2)
|
(5)
|
(4)
|
(11)
|
(93)
|
(95)
|
(94)
|
(88)
|
(5)
|
3
|
|
| Cash from Investing Activities |
(19)
N/A
|
(17)
+12%
|
(16)
+8%
|
(14)
+10%
|
41
N/A
|
44
+8%
|
44
-1%
|
68
+54%
|
(8)
N/A
|
(326)
-4 074%
|
(331)
-2%
|
(363)
-10%
|
(353)
+3%
|
(49)
+86%
|
(50)
-2%
|
(50)
0%
|
(42)
+17%
|
(36)
+13%
|
(33)
+10%
|
(31)
+5%
|
(28)
+11%
|
(29)
-3%
|
(32)
-11%
|
(32)
-2%
|
(32)
+1%
|
(19)
+40%
|
(14)
+25%
|
(12)
+17%
|
(29)
-140%
|
(38)
-34%
|
(38)
+2%
|
(39)
-3%
|
(23)
+41%
|
(24)
-7%
|
(26)
-7%
|
(27)
-2%
|
(36)
-34%
|
(36)
-2%
|
(43)
-18%
|
(44)
-3%
|
(34)
+23%
|
(40)
-17%
|
(34)
+14%
|
(38)
-11%
|
(41)
-7%
|
(34)
+17%
|
(35)
-2%
|
(30)
+14%
|
(31)
-5%
|
(34)
-10%
|
(37)
-8%
|
(42)
-13%
|
(44)
-3%
|
(43)
+0%
|
(49)
-13%
|
(48)
+2%
|
(50)
-5%
|
(53)
-6%
|
(45)
+16%
|
(44)
+3%
|
(40)
+9%
|
(38)
+6%
|
(49)
-29%
|
(61)
-25%
|
(68)
-11%
|
(72)
-7%
|
(64)
+11%
|
(66)
-2%
|
(105)
-60%
|
(105)
N/A
|
(108)
-3%
|
(234)
-116%
|
(191)
+18%
|
(198)
-4%
|
(198)
+0%
|
(59)
+70%
|
(62)
-5%
|
(58)
+7%
|
(60)
-3%
|
(60)
0%
|
(58)
+3%
|
(54)
+6%
|
(50)
+8%
|
(54)
-8%
|
(59)
-10%
|
(62)
-5%
|
(67)
-8%
|
(68)
-2%
|
(61)
+11%
|
(63)
-4%
|
(140)
-122%
|
(143)
-2%
|
(144)
-1%
|
(138)
+4%
|
(60)
+56%
|
(56)
+7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
100
|
96
|
97
|
99
|
3
|
11
|
11
|
12
|
11
|
7
|
6
|
4
|
2
|
2
|
2
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
4
|
5
|
6
|
10
|
10
|
8
|
5
|
4
|
11
|
12
|
22
|
3
|
(75)
|
17
|
(13)
|
(19)
|
17
|
(89)
|
(64)
|
(68)
|
(37)
|
(44)
|
(98)
|
(113)
|
(116)
|
(94)
|
(93)
|
(78)
|
(79)
|
(68)
|
(91)
|
(57)
|
(83)
|
(127)
|
(92)
|
(118)
|
(76)
|
(58)
|
(112)
|
(106)
|
(125)
|
(125)
|
(64)
|
(173)
|
(322)
|
(540)
|
(530)
|
(454)
|
(312)
|
(70)
|
(24)
|
35
|
45
|
34
|
8
|
(61)
|
(98)
|
(305)
|
(314)
|
(298)
|
(433)
|
|
| Net Issuance of Debt |
(11)
|
(6)
|
(13)
|
(18)
|
(35)
|
(40)
|
(30)
|
(25)
|
(1)
|
228
|
202
|
201
|
199
|
(85)
|
(60)
|
(58)
|
(50)
|
(41)
|
(66)
|
(70)
|
(82)
|
(46)
|
109
|
69
|
19
|
17
|
(107)
|
(75)
|
(11)
|
(19)
|
(33)
|
(24)
|
(20)
|
(10)
|
(3)
|
2
|
(1)
|
(8)
|
(7)
|
2
|
(1)
|
8
|
8
|
(6)
|
2
|
(2)
|
(11)
|
(6)
|
(11)
|
(8)
|
(27)
|
8
|
(30)
|
(18)
|
3
|
(50)
|
(57)
|
(9)
|
(12)
|
(25)
|
17
|
(14)
|
(19)
|
(39)
|
(1)
|
4
|
(15)
|
47
|
(14)
|
(51)
|
(18)
|
6
|
(3)
|
60
|
(100)
|
(136)
|
(100)
|
(160)
|
0
|
3
|
197
|
125
|
130
|
115
|
(99)
|
(104)
|
(130)
|
(102)
|
(82)
|
(8)
|
0
|
(16)
|
(16)
|
(13)
|
0
|
1
|
|
| Cash Paid for Dividends |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(26)
|
(27)
|
(28)
|
(30)
|
(31)
|
|
| Other |
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(0)
|
(3)
|
(11)
|
1
|
(7)
|
(1)
|
(9)
|
(6)
|
0
|
(8)
|
(14)
|
(37)
|
(178)
|
(170)
|
(107)
|
(99)
|
9
|
(16)
|
(68)
|
(53)
|
(23)
|
1
|
(2)
|
(2)
|
(10)
|
(11)
|
(106)
|
(129)
|
(122)
|
(207)
|
(147)
|
(122)
|
(134)
|
(49)
|
(61)
|
(64)
|
(53)
|
(52)
|
(96)
|
(95)
|
(98)
|
(99)
|
(4)
|
(6)
|
(1)
|
(2)
|
(4)
|
(3)
|
(4)
|
(3)
|
(1)
|
(4)
|
(4)
|
(4)
|
(13)
|
(15)
|
(31)
|
(33)
|
(30)
|
(34)
|
(21)
|
(29)
|
(28)
|
(26)
|
(29)
|
(21)
|
(25)
|
(22)
|
(18)
|
(15)
|
(15)
|
(13)
|
(21)
|
(21)
|
(18)
|
(17)
|
(9)
|
(8)
|
(9)
|
(12)
|
(11)
|
(13)
|
(11)
|
(11)
|
(12)
|
(10)
|
|
| Cash from Financing Activities |
(17)
N/A
|
(14)
+18%
|
(20)
-49%
|
(25)
-25%
|
(42)
-63%
|
(44)
-5%
|
(33)
+25%
|
(28)
+16%
|
(3)
+90%
|
320
N/A
|
293
-8%
|
288
-2%
|
281
-2%
|
(88)
N/A
|
(62)
+29%
|
(54)
+13%
|
(53)
+3%
|
(43)
+17%
|
(65)
-49%
|
(78)
-20%
|
(99)
-27%
|
(88)
+11%
|
(73)
+17%
|
(105)
-43%
|
(92)
+12%
|
(86)
+7%
|
(103)
-20%
|
(97)
+6%
|
(85)
+13%
|
(77)
+9%
|
(61)
+21%
|
(29)
+52%
|
(29)
+1%
|
(19)
+36%
|
(20)
-4%
|
(16)
+17%
|
(113)
-596%
|
(143)
-27%
|
(132)
+8%
|
(208)
-57%
|
(152)
+27%
|
(122)
+20%
|
(135)
-11%
|
(58)
+57%
|
(60)
-3%
|
(57)
+5%
|
(74)
-30%
|
(147)
-98%
|
(105)
+29%
|
(130)
-24%
|
(159)
-22%
|
(89)
+44%
|
(137)
-55%
|
(102)
+25%
|
(81)
+21%
|
(104)
-29%
|
(121)
-16%
|
(126)
-4%
|
(146)
-15%
|
(160)
-10%
|
(95)
+41%
|
(128)
-34%
|
(117)
+8%
|
(140)
-19%
|
(99)
+29%
|
(120)
-21%
|
(120)
0%
|
(88)
+27%
|
(188)
-115%
|
(195)
-4%
|
(176)
+10%
|
(119)
+33%
|
(109)
+8%
|
(99)
+10%
|
(255)
-159%
|
(304)
-19%
|
(271)
+11%
|
(268)
+1%
|
(212)
+21%
|
(356)
-68%
|
(381)
-7%
|
(441)
-16%
|
(367)
+17%
|
(240)
+34%
|
(209)
+13%
|
(167)
+20%
|
(127)
+24%
|
(88)
+31%
|
(80)
+9%
|
(36)
+55%
|
(97)
-168%
|
(153)
-58%
|
(359)
-135%
|
(367)
-2%
|
(340)
+7%
|
(472)
-39%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(5)
-1 250%
|
29
N/A
|
29
-1%
|
34
+17%
|
57
+71%
|
13
-77%
|
(1)
N/A
|
7
N/A
|
(21)
N/A
|
21
N/A
|
(34)
N/A
|
(34)
+1%
|
(14)
+60%
|
(14)
-4%
|
37
N/A
|
(11)
N/A
|
(32)
-189%
|
(28)
+13%
|
(15)
+45%
|
1
N/A
|
11
+1 514%
|
(24)
N/A
|
(1)
+98%
|
(6)
-1 080%
|
(10)
-68%
|
(1)
+87%
|
(18)
-1 269%
|
15
N/A
|
35
+133%
|
109
+209%
|
100
-8%
|
93
-8%
|
96
+3%
|
(63)
N/A
|
(52)
+16%
|
(58)
-11%
|
(116)
-99%
|
(12)
+90%
|
(26)
-114%
|
9
N/A
|
48
+431%
|
32
-34%
|
39
+23%
|
53
+37%
|
14
-73%
|
15
+6%
|
(33)
N/A
|
(85)
-155%
|
(65)
+24%
|
(70)
-9%
|
(11)
+84%
|
5
N/A
|
20
+317%
|
1
-97%
|
(13)
N/A
|
(15)
-16%
|
(17)
-13%
|
1
N/A
|
32
+5 200%
|
(4)
N/A
|
(3)
+32%
|
(4)
-68%
|
(33)
-693%
|
(1)
+97%
|
49
N/A
|
(6)
N/A
|
(5)
+22%
|
(9)
-90%
|
(59)
-529%
|
1
N/A
|
20
+1 567%
|
17
-16%
|
104
+513%
|
157
+51%
|
181
+16%
|
72
-60%
|
(84)
N/A
|
(130)
-54%
|
(192)
-48%
|
(82)
+57%
|
(21)
+75%
|
41
N/A
|
40
-3%
|
150
+277%
|
165
+10%
|
190
+15%
|
255
+34%
|
63
-75%
|
65
+4%
|
(86)
N/A
|
(139)
-63%
|
27
N/A
|
(109)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
17
-14%
|
22
+30%
|
21
-5%
|
21
+0%
|
20
-5%
|
15
-25%
|
10
-37%
|
13
+40%
|
(4)
N/A
|
32
N/A
|
38
+21%
|
75
+94%
|
79
+6%
|
55
-30%
|
66
+20%
|
54
-18%
|
93
+72%
|
63
-33%
|
54
-14%
|
77
+42%
|
77
+0%
|
79
+2%
|
122
+55%
|
73
-40%
|
80
+9%
|
90
+13%
|
79
-12%
|
86
+8%
|
72
-16%
|
88
+22%
|
76
-14%
|
139
+84%
|
120
-14%
|
113
-6%
|
112
0%
|
60
-46%
|
100
+66%
|
88
-12%
|
106
+20%
|
145
+37%
|
101
-30%
|
145
+44%
|
111
-23%
|
97
-13%
|
101
+4%
|
133
+32%
|
163
+23%
|
122
-25%
|
99
-19%
|
75
-25%
|
24
-68%
|
67
+180%
|
90
+36%
|
92
+2%
|
130
+42%
|
127
-2%
|
119
-6%
|
130
+9%
|
143
+10%
|
96
-33%
|
160
+67%
|
114
-28%
|
138
+20%
|
98
-29%
|
91
-7%
|
123
+35%
|
151
+23%
|
234
+55%
|
241
+3%
|
218
-10%
|
238
+9%
|
248
+4%
|
258
+4%
|
413
+60%
|
410
-1%
|
431
+5%
|
450
+5%
|
283
-37%
|
271
-4%
|
250
-8%
|
249
0%
|
284
+14%
|
220
-22%
|
253
+15%
|
208
-18%
|
280
+35%
|
259
-8%
|
273
+6%
|
302
+11%
|
253
-16%
|
313
+24%
|
368
+18%
|
315
-14%
|
371
+18%
|
360
-3%
|
|