LTC Properties Inc
NYSE:LTC
Cash Flow Statement
Cash Flow Statement
LTC Properties Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
25
|
26
|
32
|
30
|
22
|
21
|
24
|
30
|
32
|
35
|
36
|
48
|
50
|
51
|
53
|
75
|
77
|
78
|
79
|
48
|
48
|
49
|
48
|
47
|
46
|
45
|
43
|
43
|
43
|
43
|
44
|
44
|
45
|
45
|
46
|
48
|
48
|
49
|
49
|
50
|
51
|
51
|
51
|
51
|
51
|
56
|
58
|
62
|
67
|
67
|
73
|
74
|
74
|
76
|
73
|
75
|
80
|
82
|
85
|
87
|
90
|
88
|
87
|
86
|
130
|
144
|
155
|
155
|
107
|
99
|
81
|
124
|
106
|
91
|
96
|
46
|
62
|
61
|
56
|
57
|
93
|
95
|
101
|
120
|
72
|
81
|
91
|
83
|
96
|
104
|
95
|
92
|
89
|
40
|
124
|
|
| Depreciation & Amortization |
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
13
|
13
|
14
|
13
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
17
|
18
|
19
|
20
|
20
|
21
|
22
|
22
|
23
|
24
|
24
|
25
|
25
|
25
|
25
|
26
|
26
|
27
|
28
|
29
|
31
|
33
|
35
|
36
|
37
|
37
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
38
|
38
|
38
|
38
|
38
|
37
|
37
|
37
|
37
|
37
|
37
|
36
|
36
|
36
|
36
|
36
|
38
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
9
|
9
|
|
| Other Non-Cash Items |
32
|
5
|
5
|
(2)
|
(1)
|
7
|
7
|
5
|
2
|
2
|
1
|
4
|
(2)
|
(2)
|
(2)
|
(4)
|
(30)
|
(30)
|
(32)
|
(36)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
2
|
(1)
|
1
|
1
|
(1)
|
3
|
(3)
|
(4)
|
(4)
|
(7)
|
(3)
|
(3)
|
(5)
|
(6)
|
(9)
|
(9)
|
(10)
|
(8)
|
(6)
|
(7)
|
(50)
|
(66)
|
(73)
|
(69)
|
(22)
|
(12)
|
6
|
(38)
|
(19)
|
(4)
|
(10)
|
36
|
12
|
3
|
1
|
(0)
|
(33)
|
(30)
|
(29)
|
(44)
|
7
|
3
|
(8)
|
5
|
(7)
|
(6)
|
6
|
10
|
10
|
58
|
(23)
|
|
| Cash Interest Paid |
21
|
21
|
20
|
20
|
19
|
19
|
18
|
17
|
15
|
14
|
13
|
12
|
11
|
9
|
9
|
8
|
8
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
4
|
5
|
6
|
7
|
7
|
8
|
10
|
10
|
12
|
11
|
12
|
12
|
13
|
14
|
14
|
14
|
15
|
16
|
18
|
21
|
23
|
25
|
25
|
27
|
27
|
28
|
29
|
29
|
30
|
30
|
29
|
29
|
29
|
29
|
31
|
30
|
30
|
29
|
28
|
28
|
27
|
27
|
27
|
27
|
28
|
29
|
33
|
38
|
41
|
47
|
46
|
45
|
43
|
40
|
38
|
35
|
31
|
33
|
|
| Change in Working Capital |
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(3)
|
(1)
|
(1)
|
0
|
2
|
1
|
1
|
2
|
(0)
|
(1)
|
0
|
0
|
0
|
3
|
2
|
0
|
1
|
0
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
3
|
3
|
2
|
3
|
1
|
4
|
2
|
2
|
1
|
(0)
|
(2)
|
(2)
|
(0)
|
2
|
0
|
1
|
0
|
(7)
|
(8)
|
(15)
|
(16)
|
(14)
|
(11)
|
(4)
|
(3)
|
(4)
|
(3)
|
(1)
|
(4)
|
(4)
|
(6)
|
(10)
|
(7)
|
(9)
|
(7)
|
(4)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(3)
|
(8)
|
(12)
|
(9)
|
(16)
|
(17)
|
(10)
|
(17)
|
(12)
|
(5)
|
(9)
|
(2)
|
(2)
|
|
| Cash from Operating Activities |
45
N/A
|
43
-3%
|
44
+3%
|
43
-3%
|
41
-4%
|
40
-3%
|
37
-6%
|
38
+0%
|
43
+14%
|
46
+8%
|
49
+7%
|
52
+6%
|
59
+14%
|
60
+2%
|
62
+2%
|
64
+4%
|
58
-9%
|
58
+0%
|
59
+1%
|
58
-2%
|
57
-1%
|
59
+3%
|
60
+1%
|
59
-2%
|
59
+1%
|
58
-2%
|
56
-3%
|
56
N/A
|
57
+0%
|
57
+1%
|
59
+4%
|
60
+3%
|
61
+2%
|
63
+2%
|
63
+1%
|
65
+3%
|
66
+1%
|
68
+3%
|
69
+1%
|
71
+3%
|
72
+2%
|
73
+2%
|
76
+5%
|
77
+1%
|
78
+1%
|
79
+2%
|
80
+1%
|
87
+8%
|
89
+3%
|
93
+4%
|
96
+3%
|
96
+0%
|
94
-2%
|
95
+1%
|
97
+3%
|
102
+5%
|
104
+2%
|
109
+5%
|
111
+2%
|
106
-5%
|
107
+1%
|
102
-5%
|
102
N/A
|
105
+3%
|
106
+0%
|
114
+7%
|
113
-1%
|
116
+3%
|
121
+5%
|
122
+1%
|
122
+0%
|
123
+0%
|
120
-2%
|
116
-3%
|
118
+1%
|
116
-2%
|
114
-2%
|
109
-4%
|
100
-8%
|
91
-9%
|
89
-3%
|
91
+3%
|
94
+4%
|
106
+12%
|
105
-1%
|
104
-1%
|
112
+8%
|
104
-7%
|
107
+3%
|
116
+8%
|
117
+1%
|
125
+7%
|
134
+7%
|
127
-5%
|
131
+4%
|
136
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(33)
|
0
|
(28)
|
(35)
|
(17)
|
0
|
(21)
|
(15)
|
(8)
|
0
|
(7)
|
(6)
|
(6)
|
0
|
(3)
|
(4)
|
(3)
|
0
|
(34)
|
(56)
|
(57)
|
(100)
|
(137)
|
(114)
|
(127)
|
(103)
|
(68)
|
(70)
|
(118)
|
(178)
|
(165)
|
(171)
|
(118)
|
(50)
|
(57)
|
(63)
|
(62)
|
(60)
|
(69)
|
(60)
|
(215)
|
(240)
|
(250)
|
(310)
|
(163)
|
(124)
|
(96)
|
(92)
|
(81)
|
(108)
|
(113)
|
(88)
|
(105)
|
(79)
|
(93)
|
(63)
|
(66)
|
(82)
|
(78)
|
(79)
|
(57)
|
(37)
|
(19)
|
(12)
|
(11)
|
(6)
|
(6)
|
(59)
|
(58)
|
(61)
|
(62)
|
(53)
|
(53)
|
(53)
|
(52)
|
(10)
|
(15)
|
(14)
|
(14)
|
(13)
|
(279)
|
(362)
|
|
| Other Items |
42
|
48
|
25
|
21
|
16
|
5
|
6
|
24
|
30
|
39
|
41
|
10
|
9
|
(2)
|
(24)
|
(50)
|
43
|
50
|
73
|
60
|
13
|
40
|
35
|
27
|
30
|
0
|
1
|
5
|
12
|
13
|
11
|
(9)
|
7
|
7
|
4
|
13
|
13
|
14
|
16
|
6
|
6
|
12
|
11
|
19
|
18
|
11
|
20
|
(115)
|
(117)
|
(112)
|
(126)
|
31
|
3
|
(45)
|
(41)
|
(87)
|
(62)
|
(26)
|
(22)
|
(16)
|
(6)
|
14
|
7
|
16
|
1
|
53
|
65
|
75
|
80
|
6
|
8
|
3
|
79
|
106
|
87
|
81
|
7
|
24
|
31
|
(64)
|
(95)
|
(86)
|
(150)
|
(59)
|
(154)
|
(208)
|
(150)
|
(121)
|
31
|
22
|
75
|
105
|
95
|
78
|
12
|
92
|
|
| Cash from Investing Activities |
39
N/A
|
46
+16%
|
23
-51%
|
19
-15%
|
15
-20%
|
3
-82%
|
4
+56%
|
21
+393%
|
24
+14%
|
33
+39%
|
36
+9%
|
3
-92%
|
3
-4%
|
(8)
N/A
|
(57)
-627%
|
(50)
+11%
|
15
N/A
|
15
-3%
|
57
+288%
|
60
+5%
|
(8)
N/A
|
26
N/A
|
27
+4%
|
27
-1%
|
23
-12%
|
(6)
N/A
|
(5)
+18%
|
5
N/A
|
9
+80%
|
9
+1%
|
8
-11%
|
(9)
N/A
|
(27)
-199%
|
(50)
-82%
|
(53)
-6%
|
(87)
-66%
|
(123)
-41%
|
(99)
+19%
|
(111)
-12%
|
(97)
+12%
|
(63)
+35%
|
(58)
+7%
|
(107)
-84%
|
(159)
-49%
|
(148)
+7%
|
(160)
-8%
|
(98)
+38%
|
(165)
-68%
|
(174)
-5%
|
(176)
-1%
|
(189)
-7%
|
(29)
+85%
|
(66)
-127%
|
(105)
-59%
|
(256)
-143%
|
(327)
-28%
|
(312)
+5%
|
(336)
-8%
|
(184)
+45%
|
(140)
+24%
|
(101)
+28%
|
(78)
+23%
|
(73)
+7%
|
(92)
-26%
|
(112)
-22%
|
(36)
+68%
|
(41)
-14%
|
(4)
+91%
|
(13)
-253%
|
(57)
-350%
|
(58)
-2%
|
(79)
-36%
|
1
N/A
|
27
+2 345%
|
30
+12%
|
44
+46%
|
(12)
N/A
|
12
N/A
|
20
+66%
|
(70)
N/A
|
(101)
-45%
|
(145)
-44%
|
(208)
-43%
|
(120)
+42%
|
(217)
-81%
|
(262)
-21%
|
(204)
+22%
|
(175)
+14%
|
(22)
+88%
|
11
N/A
|
60
+421%
|
91
+52%
|
81
-11%
|
65
-20%
|
(267)
N/A
|
(270)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(37)
|
(36)
|
(2)
|
(4)
|
(6)
|
47
|
49
|
22
|
23
|
32
|
159
|
183
|
183
|
154
|
29
|
0
|
31
|
(2)
|
(2)
|
(2)
|
0
|
(17)
|
(19)
|
(33)
|
(33)
|
(16)
|
(14)
|
(2)
|
(2)
|
(2)
|
(1)
|
10
|
10
|
8
|
9
|
103
|
103
|
16
|
15
|
(88)
|
(88)
|
2
|
2
|
7
|
178
|
177
|
177
|
172
|
0
|
0
|
26
|
0
|
26
|
26
|
0
|
15
|
71
|
79
|
79
|
79
|
23
|
15
|
15
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
(18)
|
(18)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
34
|
39
|
68
|
70
|
36
|
31
|
54
|
56
|
63
|
118
|
82
|
86
|
85
|
76
|
101
|
|
| Net Issuance of Debt |
(24)
|
(28)
|
9
|
(33)
|
(24)
|
(25)
|
(76)
|
(70)
|
(62)
|
(70)
|
(48)
|
(180)
|
(188)
|
(175)
|
(148)
|
3
|
(14)
|
(14)
|
(19)
|
(38)
|
(21)
|
(21)
|
(13)
|
(2)
|
(2)
|
(16)
|
(16)
|
(16)
|
(16)
|
(12)
|
(25)
|
(11)
|
4
|
19
|
42
|
66
|
13
|
79
|
78
|
68
|
122
|
47
|
92
|
145
|
130
|
17
|
(36)
|
(25)
|
(11)
|
107
|
115
|
3
|
20
|
63
|
215
|
291
|
295
|
250
|
72
|
37
|
(10)
|
36
|
49
|
58
|
89
|
9
|
33
|
(23)
|
(12)
|
23
|
13
|
48
|
14
|
14
|
(20)
|
(44)
|
(30)
|
(71)
|
(3)
|
74
|
104
|
118
|
133
|
46
|
139
|
218
|
162
|
123
|
(41)
|
(93)
|
(171)
|
(207)
|
(178)
|
(165)
|
159
|
159
|
|
| Cash Paid for Dividends |
(17)
|
(19)
|
(21)
|
(23)
|
(22)
|
(23)
|
(24)
|
(27)
|
(32)
|
(33)
|
(36)
|
(39)
|
(40)
|
(41)
|
(43)
|
(46)
|
(48)
|
(52)
|
(53)
|
(51)
|
(51)
|
(52)
|
(52)
|
(52)
|
(52)
|
(52)
|
(52)
|
(52)
|
(52)
|
(51)
|
(51)
|
(51)
|
(51)
|
(52)
|
(53)
|
(54)
|
(54)
|
(57)
|
(56)
|
(57)
|
(58)
|
(55)
|
(56)
|
(58)
|
(59)
|
(61)
|
(63)
|
(67)
|
(71)
|
(73)
|
(74)
|
(74)
|
(75)
|
(75)
|
(76)
|
(77)
|
(78)
|
(80)
|
(82)
|
(85)
|
(87)
|
(89)
|
(90)
|
(90)
|
(90)
|
(90)
|
(90)
|
(90)
|
(91)
|
(91)
|
(91)
|
(91)
|
(91)
|
(91)
|
(91)
|
(90)
|
(90)
|
(90)
|
(91)
|
(91)
|
(90)
|
(90)
|
(91)
|
(92)
|
(93)
|
(94)
|
(94)
|
(95)
|
(96)
|
(97)
|
(99)
|
(101)
|
(103)
|
(105)
|
(106)
|
(107)
|
|
| Other |
(1)
|
0
|
(0)
|
(2)
|
(1)
|
(0)
|
0
|
(1)
|
1
|
0
|
1
|
(9)
|
(9)
|
(9)
|
(10)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(92)
|
(3)
|
(3)
|
(5)
|
85
|
(4)
|
(4)
|
(2)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
1
|
2
|
0
|
3
|
(1)
|
(2)
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(5)
|
(7)
|
(7)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(6)
|
(6)
|
(11)
|
(13)
|
|
| Cash from Financing Activities |
(83)
N/A
|
(84)
-1%
|
(47)
+44%
|
(61)
-28%
|
(51)
+16%
|
(54)
-6%
|
(53)
+2%
|
(48)
+9%
|
(71)
-47%
|
(79)
-11%
|
(51)
+35%
|
(69)
-34%
|
(53)
+23%
|
(41)
+22%
|
(46)
-11%
|
(15)
+68%
|
(31)
-115%
|
(36)
-14%
|
(74)
-107%
|
(91)
-23%
|
(74)
+19%
|
(73)
+1%
|
(83)
-14%
|
(72)
+13%
|
(88)
-21%
|
(101)
-16%
|
(84)
+17%
|
(83)
+2%
|
(70)
+16%
|
(66)
+6%
|
(78)
-19%
|
(64)
+19%
|
(37)
+42%
|
(22)
+41%
|
(3)
+84%
|
20
N/A
|
62
+206%
|
33
-47%
|
35
+7%
|
24
-31%
|
(29)
N/A
|
(11)
+63%
|
34
N/A
|
85
+151%
|
77
-9%
|
133
+74%
|
70
-47%
|
77
+10%
|
82
+7%
|
27
-67%
|
40
+47%
|
(48)
N/A
|
(32)
+34%
|
10
N/A
|
163
+1 463%
|
212
+31%
|
228
+8%
|
237
+4%
|
65
-73%
|
29
-55%
|
(21)
N/A
|
(32)
-52%
|
(29)
+11%
|
(16)
+44%
|
1
N/A
|
(81)
N/A
|
(53)
+34%
|
(112)
-111%
|
(103)
+8%
|
(66)
+36%
|
(80)
-22%
|
(44)
+45%
|
(99)
-124%
|
(98)
+0%
|
(131)
-33%
|
(157)
-19%
|
(124)
+21%
|
(166)
-33%
|
(97)
+41%
|
(24)
+75%
|
9
N/A
|
55
+526%
|
75
+36%
|
20
-74%
|
113
+476%
|
159
+40%
|
97
-39%
|
80
-17%
|
(82)
N/A
|
(128)
-55%
|
(153)
-20%
|
(227)
-48%
|
(201)
+12%
|
(190)
+5%
|
118
N/A
|
139
+17%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
5
+456%
|
20
+294%
|
2
-91%
|
6
+229%
|
(11)
N/A
|
(11)
N/A
|
10
N/A
|
(5)
N/A
|
(1)
+90%
|
33
N/A
|
(14)
N/A
|
9
N/A
|
11
+23%
|
(41)
N/A
|
(1)
+98%
|
42
N/A
|
37
-11%
|
42
+12%
|
26
-37%
|
(24)
N/A
|
12
N/A
|
3
-73%
|
13
+288%
|
(5)
N/A
|
(50)
-890%
|
(33)
+33%
|
(22)
+35%
|
(4)
+80%
|
0
N/A
|
(11)
N/A
|
(12)
-11%
|
(3)
+80%
|
(9)
-248%
|
8
N/A
|
(2)
N/A
|
4
N/A
|
1
-76%
|
(7)
N/A
|
(2)
+67%
|
(20)
-738%
|
4
N/A
|
3
-21%
|
3
-10%
|
7
+132%
|
53
+717%
|
52
-2%
|
(1)
N/A
|
(2)
-340%
|
(55)
-2 414%
|
(53)
+4%
|
19
N/A
|
(4)
N/A
|
0
N/A
|
4
N/A
|
(12)
N/A
|
21
N/A
|
10
-53%
|
(8)
N/A
|
(5)
+38%
|
(16)
-210%
|
(9)
+45%
|
0
N/A
|
(3)
N/A
|
(5)
-79%
|
(3)
+48%
|
19
N/A
|
(1)
N/A
|
5
N/A
|
(1)
N/A
|
(17)
-1 079%
|
(1)
+97%
|
22
N/A
|
45
+103%
|
17
-63%
|
4
-79%
|
(23)
N/A
|
(45)
-96%
|
23
N/A
|
(3)
N/A
|
(4)
-50%
|
1
N/A
|
(39)
N/A
|
5
N/A
|
1
-75%
|
1
-46%
|
5
+571%
|
10
+111%
|
3
-65%
|
(1)
N/A
|
24
N/A
|
(11)
N/A
|
14
N/A
|
1
-90%
|
(17)
N/A
|
5
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
42
N/A
|
42
-2%
|
43
+3%
|
42
-3%
|
40
-3%
|
38
-6%
|
36
-6%
|
34
-4%
|
36
+5%
|
40
+12%
|
43
+9%
|
45
+5%
|
53
+17%
|
55
+3%
|
29
-48%
|
64
+123%
|
30
-53%
|
23
-24%
|
42
+85%
|
58
+36%
|
37
-37%
|
45
+22%
|
52
+16%
|
59
+13%
|
52
-11%
|
52
-1%
|
50
-3%
|
56
+12%
|
53
-6%
|
53
+0%
|
56
+5%
|
60
+8%
|
27
-55%
|
6
-77%
|
7
+5%
|
(35)
N/A
|
(71)
-102%
|
(46)
+35%
|
(58)
-27%
|
(33)
+43%
|
3
N/A
|
3
-24%
|
(42)
N/A
|
(101)
-140%
|
(88)
+13%
|
(91)
-4%
|
(38)
+59%
|
38
N/A
|
32
-14%
|
30
-8%
|
33
+11%
|
36
+9%
|
25
-31%
|
34
+38%
|
(118)
N/A
|
(138)
-17%
|
(146)
-6%
|
(201)
-38%
|
(51)
+75%
|
(18)
+64%
|
12
N/A
|
10
-11%
|
22
+110%
|
(3)
N/A
|
(7)
-152%
|
25
N/A
|
7
-71%
|
37
+401%
|
28
-24%
|
59
+113%
|
56
-5%
|
41
-27%
|
41
+2%
|
38
-9%
|
61
+61%
|
79
+30%
|
95
+20%
|
97
+2%
|
89
-8%
|
85
-5%
|
82
-3%
|
32
-61%
|
36
+14%
|
45
+23%
|
43
-5%
|
51
+19%
|
59
+16%
|
51
-13%
|
55
+8%
|
105
+92%
|
103
-3%
|
111
+8%
|
120
+8%
|
114
-5%
|
(147)
N/A
|
(226)
-53%
|
|