Annaly Capital Management Inc
NYSE:NLY
Cash Flow Statement
Cash Flow Statement
Annaly Capital Management 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 |
137
|
177
|
208
|
220
|
218
|
217
|
188
|
180
|
188
|
194
|
232
|
249
|
249
|
232
|
188
|
(9)
|
(79)
|
(117)
|
(97)
|
94
|
172
|
249
|
315
|
415
|
591
|
813
|
1 007
|
346
|
453
|
742
|
725
|
1 961
|
1 892
|
1 077
|
778
|
1 267
|
1 686
|
2 025
|
1 117
|
344
|
546
|
334
|
1 480
|
1 736
|
1 704
|
3 433
|
3 402
|
3 730
|
2 657
|
683
|
845
|
(842)
|
(1 115)
|
121
|
(862)
|
466
|
74
|
(1 105)
|
254
|
1 433
|
2 741
|
3 035
|
2 671
|
1 569
|
2 457
|
3 038
|
3 056
|
54
|
(2 123)
|
(4 496)
|
(5 628)
|
(2 163)
|
(4 954)
|
(2 321)
|
(558)
|
(890)
|
4 501
|
3 350
|
2 856
|
2 396
|
2 669
|
3 827
|
3 031
|
1 726
|
(1 137)
|
(1 839)
|
(2 134)
|
(1 638)
|
(334)
|
(504)
|
147
|
1 012
|
677
|
746
|
1 507
|
2 052
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
4
|
3
|
4
|
5
|
3
|
3
|
3
|
1
|
4
|
8
|
13
|
17
|
20
|
23
|
29
|
33
|
42
|
24
|
26
|
27
|
28
|
27
|
26
|
70
|
72
|
73
|
76
|
32
|
32
|
33
|
32
|
36
|
41
|
41
|
42
|
34
|
25
|
22
|
18
|
20
|
21
|
21
|
22
|
24
|
25
|
27
|
29
|
29
|
30
|
33
|
33
|
33
|
34
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
5
|
6
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
7
|
7
|
7
|
7
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
1
|
6
|
9
|
11
|
14
|
11
|
9
|
17
|
20
|
22
|
0
|
15
|
17
|
18
|
19
|
22
|
25
|
28
|
0
|
27
|
29
|
26
|
|
| Other Non-Cash Items |
47
|
59
|
75
|
87
|
110
|
131
|
169
|
177
|
181
|
195
|
172
|
174
|
166
|
144
|
148
|
288
|
305
|
315
|
242
|
113
|
35
|
4
|
34
|
30
|
27
|
37
|
66
|
853
|
1 726
|
4 030
|
8 259
|
9 000
|
9 625
|
11 956
|
8 219
|
9 596
|
12 386
|
4 954
|
7 047
|
2 123
|
1 889
|
3 363
|
4 134
|
5 859
|
(2 990)
|
(7 218)
|
(10 003)
|
(16 759)
|
(7 510)
|
(14)
|
(2 081)
|
6 949
|
(2 093)
|
(4 497)
|
(1 482)
|
(4 136)
|
1 195
|
3 902
|
617
|
(60)
|
3 951
|
2 055
|
3 943
|
(93)
|
774
|
675
|
796
|
2 437
|
2 453
|
2 904
|
2 778
|
1 088
|
2 495
|
1 597
|
1 342
|
1 263
|
(1 070)
|
82
|
201
|
651
|
697
|
128
|
2 029
|
3 844
|
4 833
|
5 468
|
6 131
|
2 658
|
3 188
|
2 726
|
(1 374)
|
1 673
|
398
|
(74)
|
803
|
(1 420)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
8
|
10
|
12
|
12
|
11
|
10
|
7
|
7
|
8
|
8
|
10
|
8
|
14
|
21
|
19
|
27
|
30
|
30
|
42
|
39
|
39
|
41
|
37
|
54
|
46
|
53
|
61
|
60
|
64
|
64
|
53
|
34
|
30
|
13
|
10
|
10
|
9
|
10
|
8
|
7
|
5
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
1
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
4
|
5
|
6
|
5
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
1
|
1
|
(1)
|
|
| Cash Interest Paid |
168
|
174
|
174
|
191
|
199
|
202
|
202
|
182
|
183
|
189
|
208
|
249
|
321
|
402
|
486
|
576
|
637
|
737
|
839
|
999
|
1 207
|
1 412
|
1 636
|
1 753
|
1 991
|
2 008
|
1 976
|
1 947
|
1 790
|
1 663
|
1 531
|
1 406
|
1 218
|
1 154
|
1 130
|
1 137
|
0
|
819
|
647
|
1 332
|
1 466
|
1 353
|
1 411
|
1 488
|
1 538
|
1 591
|
1 581
|
657
|
591
|
571
|
511
|
496
|
503
|
447
|
576
|
428
|
430
|
1 666
|
418
|
625
|
721
|
(377)
|
878
|
988
|
1 086
|
1 274
|
1 453
|
1 727
|
2 040
|
2 265
|
2 610
|
2 903
|
2 845
|
3 124
|
1 911
|
1 167
|
707
|
(148)
|
346
|
269
|
210
|
256
|
497
|
867
|
1 739
|
2 476
|
3 084
|
3 552
|
3 537
|
3 577
|
3 785
|
3 832
|
3 718
|
3 696
|
3 489
|
3 446
|
|
| Change in Working Capital |
(22)
|
(17)
|
(6)
|
(4)
|
(5)
|
(10)
|
(17)
|
(3)
|
(16)
|
(14)
|
(7)
|
(5)
|
2
|
(4)
|
(3)
|
2
|
7
|
(8)
|
34
|
13
|
11
|
45
|
11
|
79
|
28
|
(5)
|
12
|
(94)
|
(76)
|
(62)
|
(136)
|
(146)
|
(37)
|
(97)
|
(36)
|
(2)
|
(76)
|
74
|
26
|
(49)
|
21
|
29
|
43
|
41
|
45
|
29
|
57
|
134
|
141
|
16
|
33
|
17
|
(13)
|
30
|
14
|
7
|
(27)
|
(19)
|
(71)
|
166
|
41
|
(17)
|
110
|
128
|
(71)
|
71
|
3
|
59
|
(56)
|
161
|
22
|
(156)
|
146
|
(161)
|
36
|
113
|
142
|
(36)
|
(9)
|
5
|
654
|
250
|
953
|
(218)
|
(1 392)
|
(878)
|
(1 831)
|
1 323
|
2 204
|
2 174
|
2 079
|
595
|
349
|
456
|
514
|
27
|
|
| Cash from Operating Activities |
162
N/A
|
221
+36%
|
278
+26%
|
302
+9%
|
322
+7%
|
336
+4%
|
339
+1%
|
355
+5%
|
354
0%
|
375
+6%
|
398
+6%
|
417
+5%
|
418
+0%
|
373
-11%
|
332
-11%
|
282
-15%
|
233
-17%
|
190
-18%
|
182
-4%
|
222
+22%
|
220
-1%
|
299
+36%
|
361
+21%
|
525
+45%
|
647
+23%
|
849
+31%
|
1 088
+28%
|
1 110
+2%
|
2 109
+90%
|
4 713
+123%
|
8 851
+88%
|
10 818
+22%
|
11 481
+6%
|
12 939
+13%
|
8 963
-31%
|
10 863
+21%
|
13 998
+29%
|
7 054
-50%
|
8 193
+16%
|
2 420
-70%
|
2 458
+2%
|
3 729
+52%
|
5 659
+52%
|
7 640
+35%
|
(1 236)
N/A
|
(3 752)
-204%
|
(6 539)
-74%
|
(12 893)
-97%
|
(4 711)
+63%
|
687
N/A
|
(1 202)
N/A
|
6 128
N/A
|
(3 214)
N/A
|
(4 334)
-35%
|
(2 314)
+47%
|
(3 643)
-57%
|
1 266
N/A
|
2 808
+122%
|
833
-70%
|
1 581
+90%
|
6 767
+328%
|
5 103
-25%
|
6 753
+32%
|
1 632
-76%
|
3 187
+95%
|
3 809
+20%
|
3 925
+3%
|
2 622
-33%
|
347
-87%
|
(1 354)
N/A
|
(2 796)
-106%
|
(1 200)
+57%
|
(2 281)
-90%
|
(854)
+63%
|
855
N/A
|
528
-38%
|
3 616
+585%
|
3 439
-5%
|
3 083
-10%
|
3 077
0%
|
4 041
+31%
|
4 223
+5%
|
6 033
+43%
|
5 372
-11%
|
2 324
-57%
|
2 773
+19%
|
2 190
-21%
|
2 367
+8%
|
5 084
+115%
|
4 424
-13%
|
880
-80%
|
3 311
+276%
|
1 457
-56%
|
1 160
-20%
|
2 857
+146%
|
693
-76%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(230)
|
(564)
|
(985)
|
(1 111)
|
(927)
|
(628)
|
(247)
|
(183)
|
(256)
|
(390)
|
(4)
|
(121)
|
(12)
|
14
|
(2 093)
|
(416)
|
(435)
|
(513)
|
(516)
|
(458)
|
(696)
|
(1 072)
|
(1 074)
|
(1 251)
|
(1 153)
|
(736)
|
(1 299)
|
(1 031)
|
(862)
|
(687)
|
(7)
|
(7)
|
(107)
|
(419)
|
(475)
|
(895)
|
(1 058)
|
(924)
|
(1 009)
|
(624)
|
(538)
|
(541)
|
(397)
|
(877)
|
(820)
|
(699)
|
(863)
|
(735)
|
(652)
|
(872)
|
(883)
|
|
| Other Items |
(6 020)
|
(5 321)
|
(4 773)
|
(4 274)
|
(1 982)
|
(3 276)
|
(1 697)
|
(1 204)
|
(5 247)
|
(3 887)
|
(5 086)
|
(6 457)
|
(3 112)
|
(2 152)
|
(1 678)
|
2 998
|
2 677
|
(4 627)
|
(8 944)
|
(15 039)
|
(20 520)
|
(15 263)
|
(17 037)
|
(21 464)
|
(19 961)
|
(19 830)
|
(13 610)
|
(2 272)
|
638
|
251
|
(4 326)
|
(7 338)
|
(5 763)
|
(7 057)
|
(8 234)
|
(13 846)
|
(30 374)
|
(26 772)
|
(29 441)
|
(25 116)
|
(15 833)
|
(20 298)
|
(15 491)
|
(18 693)
|
(3 729)
|
12 686
|
28 974
|
38 533
|
29 909
|
12 623
|
82
|
(7 556)
|
3 924
|
11 469
|
12 803
|
12 149
|
1 658
|
20
|
551
|
31
|
1 552
|
1 109
|
(9 182)
|
(14 150)
|
(17 689)
|
(15 691)
|
(8 587)
|
166
|
(6 615)
|
(23 844)
|
(19 518)
|
(19 343)
|
22 398
|
41 658
|
40 012
|
40 359
|
8 696
|
4 809
|
6 913
|
5 375
|
1 722
|
1 137
|
(9 514)
|
(13 518)
|
(13 353)
|
(16 187)
|
(14 611)
|
(8 019)
|
(6 625)
|
(7 654)
|
(6 832)
|
(14 122)
|
(12 421)
|
(15 676)
|
(22 848)
|
(26 480)
|
|
| Cash from Investing Activities |
(6 020)
N/A
|
(5 321)
+12%
|
(4 773)
+10%
|
(4 274)
+10%
|
(1 982)
+54%
|
(3 276)
-65%
|
(1 697)
+48%
|
(1 204)
+29%
|
(5 247)
-336%
|
(3 887)
+26%
|
(5 086)
-31%
|
(6 457)
-27%
|
(3 112)
+52%
|
(2 152)
+31%
|
(1 678)
+22%
|
2 998
N/A
|
2 677
-11%
|
(4 627)
N/A
|
(8 944)
-93%
|
(15 039)
-68%
|
(20 520)
-36%
|
(15 263)
+26%
|
(17 037)
-12%
|
(21 464)
-26%
|
(19 961)
+7%
|
(19 830)
+1%
|
(13 610)
+31%
|
(2 272)
+83%
|
638
N/A
|
251
-61%
|
(4 326)
N/A
|
(7 338)
-70%
|
(5 763)
+21%
|
(7 057)
-22%
|
(8 234)
-17%
|
(13 846)
-68%
|
(30 374)
-119%
|
(26 772)
+12%
|
(29 441)
-10%
|
(25 120)
+15%
|
(15 833)
+37%
|
(20 298)
-28%
|
(15 491)
+24%
|
(18 693)
-21%
|
(3 729)
+80%
|
12 456
N/A
|
28 410
+128%
|
37 548
+32%
|
28 798
-23%
|
11 696
-59%
|
(546)
N/A
|
(7 803)
-1 329%
|
3 742
N/A
|
11 213
+200%
|
12 412
+11%
|
12 145
-2%
|
1 536
-87%
|
8
-99%
|
566
+6 975%
|
(2 062)
N/A
|
1 136
N/A
|
674
-41%
|
(9 695)
N/A
|
(14 666)
-51%
|
(18 147)
-24%
|
(16 386)
+10%
|
(9 659)
+41%
|
(908)
+91%
|
(7 866)
-766%
|
(24 998)
-218%
|
(20 255)
+19%
|
(20 642)
-2%
|
21 366
N/A
|
40 796
+91%
|
39 326
-4%
|
40 352
+3%
|
8 690
-78%
|
4 702
-46%
|
6 494
+38%
|
4 899
-25%
|
826
-83%
|
78
-91%
|
(10 439)
N/A
|
(14 527)
-39%
|
(13 977)
+4%
|
(16 725)
-20%
|
(15 152)
+9%
|
(8 416)
+44%
|
(7 501)
+11%
|
(8 475)
-13%
|
(7 532)
+11%
|
(14 985)
-99%
|
(13 155)
+12%
|
(16 329)
-24%
|
(23 720)
-45%
|
(27 363)
-15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
725
|
476
|
477
|
379
|
28
|
376
|
377
|
191
|
571
|
310
|
326
|
581
|
195
|
479
|
477
|
41
|
40
|
580
|
1 039
|
1 047
|
1 785
|
1 317
|
1 663
|
2 684
|
3 155
|
4 143
|
3 344
|
2 316
|
1 108
|
25
|
142
|
147
|
263
|
264
|
1 172
|
1 331
|
4 159
|
4 616
|
5 979
|
5 816
|
2 873
|
2 710
|
745
|
491
|
349
|
56
|
(390)
|
(136)
|
5
|
3
|
3
|
2
|
2
|
2
|
2
|
(112)
|
(215)
|
(215)
|
(215)
|
(100)
|
3
|
3
|
1 319
|
2 162
|
2 161
|
2 210
|
1 963
|
1 120
|
2 440
|
2 804
|
1 445
|
1 375
|
55
|
(501)
|
(243)
|
(630)
|
0
|
(67)
|
13
|
552
|
558
|
1 088
|
2 710
|
2 636
|
3 193
|
2 243
|
589
|
674
|
111
|
122
|
1 254
|
1 558
|
2 054
|
2 804
|
2 743
|
2 911
|
|
| Net Issuance of Debt |
5 222
|
4 704
|
4 288
|
3 795
|
1 852
|
2 977
|
1 391
|
849
|
4 496
|
3 179
|
4 377
|
5 695
|
2 750
|
1 910
|
1 459
|
(3 132)
|
(2 809)
|
4 004
|
7 863
|
13 938
|
18 718
|
13 838
|
15 239
|
18 533
|
17 976
|
16 746
|
10 936
|
628
|
(3 259)
|
(3 943)
|
(2 843)
|
(1 762)
|
(4 697)
|
(5 666)
|
(1 775)
|
2 029
|
13 256
|
16 899
|
20 334
|
19 636
|
13 266
|
16 609
|
10 107
|
12 334
|
7 590
|
(7 031)
|
(20 825)
|
(22 942)
|
(23 533)
|
(10 429)
|
3 038
|
3 943
|
1 544
|
(5 328)
|
(7 633)
|
(6 638)
|
32
|
468
|
836
|
1 577
|
(8 211)
|
(6 490)
|
1 396
|
11 395
|
14 371
|
12 259
|
5 758
|
(261)
|
7 208
|
26 075
|
23 756
|
22 283
|
(16 174)
|
(38 439)
|
(38 968)
|
(39 389)
|
(11 965)
|
(6 745)
|
(8 427)
|
(7 064)
|
(4 238)
|
(4 551)
|
3 490
|
8 204
|
10 860
|
13 675
|
13 722
|
6 753
|
3 659
|
5 771
|
7 227
|
11 707
|
11 392
|
14 510
|
20 465
|
26 262
|
|
| Cash Paid for Dividends |
(88)
|
(133)
|
(172)
|
(202)
|
(223)
|
(222)
|
(222)
|
(192)
|
(180)
|
(190)
|
(193)
|
(230)
|
(249)
|
(247)
|
(234)
|
(190)
|
(142)
|
(102)
|
(80)
|
(96)
|
(124)
|
(163)
|
(208)
|
(264)
|
(362)
|
(534)
|
(766)
|
(975)
|
(1 108)
|
(1 155)
|
(1 184)
|
(1 269)
|
(1 413)
|
(1 505)
|
(1 559)
|
(1 599)
|
(1 588)
|
(1 722)
|
(1 882)
|
(2 041)
|
(2 190)
|
(2 228)
|
(2 228)
|
(2 150)
|
(2 043)
|
(1 928)
|
(1 798)
|
(1 641)
|
(1 493)
|
(1 369)
|
(1 257)
|
(1 209)
|
(1 209)
|
(1 210)
|
(1 209)
|
(1 209)
|
(1 206)
|
(1 198)
|
(1 230)
|
(1 221)
|
(1 251)
|
(1 285)
|
(1 279)
|
(1 353)
|
(1 406)
|
(1 456)
|
(1 772)
|
(1 541)
|
(1 586)
|
(1 673)
|
(1 430)
|
(1 689)
|
(1 655)
|
(1 582)
|
(1 526)
|
(1 476)
|
(1 418)
|
(1 359)
|
(1 359)
|
(1 360)
|
(1 373)
|
(1 387)
|
(1 423)
|
(1 519)
|
(1 615)
|
(1 624)
|
(1 601)
|
(1 518)
|
(1 436)
|
(1 441)
|
(1 451)
|
(1 494)
|
(1 545)
|
(1 641)
|
(1 761)
|
(1 882)
|
|
| Other |
1
|
54
|
(99)
|
0
|
3
|
(192)
|
(186)
|
0
|
4
|
216
|
182
|
0
|
1
|
(364)
|
(362)
|
0
|
0
|
5
|
5
|
16
|
16
|
11
|
7
|
(2)
|
(4)
|
(4)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
7
|
19
|
126
|
129
|
118
|
(201)
|
(515)
|
(917)
|
(921)
|
(645)
|
(4)
|
(40)
|
(37)
|
(7)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(6)
|
(7)
|
(13)
|
(11)
|
(9)
|
1
|
7
|
4
|
14
|
(1)
|
(6)
|
19
|
24
|
50
|
68
|
53
|
39
|
27
|
(25)
|
(44)
|
(50)
|
(60)
|
(22)
|
(35)
|
(32)
|
(48)
|
(71)
|
|
| Cash from Financing Activities |
5 858
N/A
|
5 101
-13%
|
4 495
-12%
|
3 972
-12%
|
1 660
-58%
|
2 939
+77%
|
1 359
-54%
|
849
-38%
|
4 893
+476%
|
3 516
-28%
|
4 693
+33%
|
6 046
+29%
|
2 697
-55%
|
1 779
-34%
|
1 340
-25%
|
(3 281)
N/A
|
(2 910)
+11%
|
4 488
N/A
|
8 828
+97%
|
14 905
+69%
|
20 395
+37%
|
15 002
-26%
|
16 700
+11%
|
20 951
+25%
|
20 766
-1%
|
20 352
-2%
|
13 516
-34%
|
1 968
-85%
|
(3 259)
N/A
|
(5 074)
-56%
|
(3 885)
+23%
|
(2 884)
+26%
|
(5 848)
-103%
|
(6 906)
-18%
|
(2 161)
+69%
|
1 761
N/A
|
15 827
+799%
|
19 792
+25%
|
24 431
+23%
|
23 411
-4%
|
13 950
-40%
|
17 092
+23%
|
8 623
-50%
|
10 675
+24%
|
5 896
-45%
|
(8 903)
N/A
|
(23 013)
-158%
|
(24 719)
-7%
|
(25 026)
-1%
|
(11 789)
+53%
|
1 803
N/A
|
2 863
+59%
|
468
-84%
|
(6 415)
N/A
|
(9 040)
-41%
|
(8 474)
+6%
|
(2 306)
+73%
|
(1 866)
+19%
|
(1 254)
+33%
|
252
N/A
|
(9 500)
N/A
|
(7 810)
+18%
|
1 428
N/A
|
12 201
+754%
|
15 125
+24%
|
13 011
-14%
|
5 949
-54%
|
(684)
N/A
|
8 058
N/A
|
27 200
+238%
|
23 763
-13%
|
21 956
-8%
|
(17 785)
N/A
|
(40 532)
-128%
|
(40 736)
-1%
|
(41 487)
-2%
|
(14 007)
+66%
|
(8 155)
+42%
|
(9 771)
-20%
|
(7 878)
+19%
|
(5 034)
+36%
|
(4 827)
+4%
|
4 826
N/A
|
9 389
+95%
|
12 490
+33%
|
14 334
+15%
|
12 737
-11%
|
5 884
-54%
|
2 289
-61%
|
4 401
+92%
|
6 970
+58%
|
11 750
+69%
|
11 867
+1%
|
15 640
+32%
|
21 399
+37%
|
27 220
+27%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
5
+25%
|
6
+20%
|
3
-50%
|
0
N/A
|
(6)
N/A
|
(1)
+83%
|
0
N/A
|
51
N/A
|
66
+29%
|
88
+33%
|
95
+8%
|
38
-60%
|
24
-37%
|
12
-50%
|
1 452
+12 000%
|
1 371
-6%
|
994
-27%
|
806
-19%
|
(512)
N/A
|
(110)
+79%
|
640
N/A
|
596
-7%
|
(130)
N/A
|
(1 024)
-688%
|
(1 432)
-40%
|
(1 222)
+15%
|
(549)
+55%
|
74
N/A
|
3 183
+4 201%
|
711
-78%
|
575
-19%
|
523
-9%
|
(1 209)
N/A
|
(378)
+69%
|
931
N/A
|
(199)
N/A
|
(1 142)
-474%
|
(64)
+94%
|
(939)
-1 367%
|
594
N/A
|
55
-91%
|
1 188
+2 060%
|
996
-16%
|
464
-53%
|
1 058
+128%
|
28
-97%
|
496
+1 671%
|
950
+92%
|
145
-85%
|
(229)
N/A
|
(1 597)
-597%
|
(2 033)
-27%
|
(1 514)
+26%
|
(833)
+45%
|
165
N/A
|
434
+163%
|
215
-50%
|
1 030
+379%
|
539
-48%
|
848
+57%
|
712
-16%
|
114
-84%
|
1 300
+1 040%
|
(590)
N/A
|
(555)
+6%
|
(607)
-9%
|
(1 701)
-180%
|
(14)
+99%
|
(194)
-1 286%
|
98
N/A
|
(167)
N/A
|
(526)
-215%
|
420
N/A
|
234
-44%
|
837
+258%
|
382
-54%
|
(225)
N/A
|
(165)
+27%
|
(128)
+22%
|
350
N/A
|
318
-9%
|
76
-76%
|
168
+122%
|
472
+181%
|
537
+14%
|
550
+2%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
162
N/A
|
221
+36%
|
278
+26%
|
302
+9%
|
322
+7%
|
336
+4%
|
339
+1%
|
355
+5%
|
354
0%
|
375
+6%
|
398
+6%
|
417
+5%
|
418
+0%
|
373
-11%
|
332
-11%
|
282
-15%
|
233
-17%
|
190
-18%
|
182
-4%
|
222
+22%
|
220
-1%
|
299
+36%
|
361
+21%
|
525
+45%
|
647
+23%
|
849
+31%
|
1 088
+28%
|
1 110
+2%
|
2 109
+90%
|
4 713
+123%
|
8 851
+88%
|
10 818
+22%
|
11 481
+6%
|
12 939
+13%
|
8 963
-31%
|
10 863
+21%
|
13 998
+29%
|
7 054
-50%
|
8 193
+16%
|
2 416
-71%
|
2 458
+2%
|
3 729
+52%
|
5 659
+52%
|
7 640
+35%
|
(1 236)
N/A
|
(3 982)
-222%
|
(7 103)
-78%
|
(13 878)
-95%
|
(5 822)
+58%
|
(240)
+96%
|
(1 830)
-663%
|
5 881
N/A
|
(3 397)
N/A
|
(4 590)
-35%
|
(2 704)
+41%
|
(3 647)
-35%
|
1 145
N/A
|
2 796
+144%
|
847
-70%
|
(512)
N/A
|
6 351
N/A
|
4 668
-26%
|
6 240
+34%
|
1 116
-82%
|
2 729
+145%
|
3 113
+14%
|
2 853
-8%
|
1 548
-46%
|
(904)
N/A
|
(2 507)
-177%
|
(3 532)
-41%
|
(2 499)
+29%
|
(3 312)
-33%
|
(1 716)
+48%
|
168
N/A
|
521
+210%
|
3 609
+593%
|
3 332
-8%
|
2 664
-20%
|
2 602
-2%
|
3 146
+21%
|
3 165
+1%
|
5 109
+61%
|
4 363
-15%
|
1 700
-61%
|
2 235
+31%
|
1 649
-26%
|
1 970
+19%
|
4 208
+114%
|
3 604
-14%
|
181
-95%
|
2 448
+1 251%
|
722
-71%
|
508
-30%
|
1 985
+291%
|
(190)
N/A
|
|