Realty Income Corp
NYSE:O
Cash Flow Statement
Cash Flow Statement
Realty Income 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 |
68
|
67
|
72
|
77
|
79
|
78
|
81
|
79
|
86
|
93
|
99
|
104
|
103
|
102
|
100
|
98
|
99
|
101
|
102
|
106
|
111
|
122
|
133
|
140
|
140
|
134
|
130
|
131
|
132
|
132
|
132
|
130
|
131
|
131
|
130
|
128
|
131
|
137
|
145
|
154
|
157
|
160
|
164
|
161
|
159
|
193
|
206
|
221
|
246
|
231
|
237
|
258
|
272
|
282
|
286
|
280
|
285
|
288
|
297
|
307
|
316
|
335
|
340
|
351
|
319
|
314
|
329
|
340
|
365
|
393
|
391
|
393
|
437
|
473
|
486
|
408
|
397
|
346
|
362
|
474
|
361
|
464
|
564
|
649
|
872
|
899
|
872
|
885
|
877
|
785
|
849
|
886
|
867
|
985
|
923
|
969
|
|
| Depreciation & Amortization |
28
|
28
|
29
|
29
|
29
|
30
|
31
|
31
|
32
|
34
|
36
|
38
|
40
|
41
|
42
|
43
|
46
|
49
|
52
|
56
|
59
|
63
|
67
|
72
|
76
|
80
|
84
|
88
|
89
|
90
|
90
|
90
|
90
|
90
|
91
|
93
|
92
|
95
|
100
|
108
|
117
|
125
|
131
|
136
|
148
|
180
|
219
|
263
|
307
|
330
|
349
|
363
|
375
|
383
|
391
|
400
|
409
|
419
|
428
|
438
|
450
|
463
|
476
|
490
|
499
|
509
|
520
|
529
|
540
|
546
|
563
|
575
|
594
|
621
|
639
|
659
|
677
|
690
|
710
|
740
|
898
|
1 124
|
1 345
|
1 565
|
1 670
|
1 718
|
1 781
|
1 857
|
1 895
|
2 025
|
2 158
|
2 265
|
2 396
|
2 424
|
2 466
|
2 495
|
|
| Change in Deffered Taxes |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
4
|
8
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
0
|
4
|
3
|
3
|
0
|
5
|
3
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
0
|
0
|
0
|
8
|
11
|
13
|
16
|
10
|
11
|
12
|
16
|
21
|
20
|
19
|
14
|
12
|
12
|
12
|
12
|
10
|
10
|
12
|
12
|
12
|
12
|
13
|
13
|
14
|
15
|
15
|
16
|
27
|
26
|
26
|
25
|
14
|
16
|
17
|
17
|
17
|
15
|
14
|
16
|
42
|
43
|
45
|
46
|
22
|
23
|
24
|
25
|
26
|
54
|
54
|
54
|
57
|
29
|
30
|
32
|
|
| Other Non-Cash Items |
(6)
|
(11)
|
(5)
|
12
|
15
|
18
|
8
|
(21)
|
(52)
|
(38)
|
(16)
|
7
|
35
|
18
|
(13)
|
(36)
|
(41)
|
(39)
|
(26)
|
5
|
(92)
|
(82)
|
(31)
|
(40)
|
80
|
90
|
46
|
50
|
24
|
8
|
(1)
|
(1)
|
1
|
1
|
2
|
1
|
3
|
4
|
5
|
5
|
12
|
12
|
11
|
16
|
11
|
(27)
|
(27)
|
(32)
|
(44)
|
(10)
|
(10)
|
(22)
|
(36)
|
(40)
|
(37)
|
(21)
|
(5)
|
5
|
6
|
6
|
4
|
(5)
|
(2)
|
(6)
|
32
|
47
|
41
|
44
|
25
|
13
|
24
|
37
|
22
|
6
|
16
|
91
|
102
|
163
|
145
|
63
|
99
|
26
|
(29)
|
(77)
|
56
|
56
|
112
|
152
|
13
|
110
|
177
|
178
|
276
|
287
|
280
|
326
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
3
|
6
|
6
|
7
|
5
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
84
|
128
|
133
|
180
|
103
|
108
|
109
|
(101)
|
114
|
120
|
137
|
363
|
168
|
192
|
195
|
212
|
211
|
218
|
222
|
229
|
233
|
231
|
224
|
223
|
218
|
208
|
220
|
226
|
244
|
241
|
248
|
42
|
256
|
268
|
279
|
474
|
4
|
(77)
|
(129)
|
(206)
|
13
|
14
|
18
|
15
|
20
|
29
|
40
|
52
|
45
|
35
|
23
|
14
|
12
|
31
|
32
|
31
|
32
|
66
|
65
|
70
|
|
| Cash Interest Paid |
25
|
23
|
21
|
22
|
21
|
22
|
21
|
23
|
33
|
35
|
38
|
38
|
31
|
32
|
32
|
35
|
36
|
46
|
46
|
56
|
52
|
59
|
55
|
57
|
57
|
73
|
73
|
91
|
90
|
90
|
88
|
85
|
83
|
82
|
83
|
83
|
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
|
275
|
359
|
425
|
500
|
286
|
296
|
276
|
290
|
355
|
379
|
446
|
490
|
502
|
530
|
596
|
639
|
692
|
775
|
765
|
923
|
970
|
1 012
|
1 024
|
1 049
|
|
| Change in Working Capital |
1
|
1
|
3
|
4
|
2
|
2
|
3
|
1
|
7
|
6
|
2
|
6
|
0
|
1
|
3
|
2
|
5
|
3
|
8
|
0
|
9
|
(1)
|
6
|
6
|
22
|
8
|
14
|
6
|
1
|
4
|
3
|
2
|
5
|
5
|
8
|
12
|
18
|
12
|
19
|
19
|
14
|
11
|
12
|
(5)
|
9
|
(13)
|
(6)
|
12
|
10
|
25
|
20
|
14
|
17
|
8
|
11
|
1
|
5
|
(0)
|
1
|
49
|
29
|
83
|
86
|
26
|
26
|
7
|
2
|
13
|
12
|
(12)
|
(25)
|
24
|
15
|
21
|
(47)
|
(57)
|
(60)
|
(82)
|
(35)
|
(1)
|
(35)
|
(45)
|
118
|
148
|
(35)
|
109
|
9
|
(67)
|
174
|
87
|
69
|
34
|
31
|
(116)
|
(11)
|
(35)
|
|
| Cash from Operating Activities |
90
N/A
|
85
-5%
|
98
+15%
|
122
+24%
|
125
+3%
|
129
+3%
|
123
-5%
|
90
-26%
|
74
-18%
|
95
+29%
|
121
+27%
|
155
+28%
|
178
+15%
|
161
-9%
|
132
-18%
|
107
-19%
|
110
+3%
|
113
+3%
|
137
+22%
|
167
+22%
|
87
-48%
|
103
+18%
|
174
+70%
|
178
+2%
|
318
+79%
|
312
-2%
|
275
-12%
|
274
-1%
|
246
-10%
|
234
-5%
|
224
-4%
|
221
-1%
|
227
+3%
|
228
+0%
|
230
+1%
|
235
+2%
|
243
+4%
|
248
+2%
|
270
+9%
|
286
+6%
|
299
+5%
|
308
+3%
|
318
+3%
|
308
-3%
|
326
+6%
|
332
+2%
|
392
+18%
|
464
+18%
|
519
+12%
|
577
+11%
|
596
+3%
|
613
+3%
|
628
+2%
|
631
+1%
|
651
+3%
|
661
+2%
|
694
+5%
|
712
+3%
|
733
+3%
|
800
+9%
|
800
+0%
|
877
+10%
|
900
+3%
|
861
-4%
|
876
+2%
|
876
+0%
|
891
+2%
|
926
+4%
|
941
+2%
|
939
0%
|
953
+1%
|
1 029
+8%
|
1 069
+4%
|
1 122
+5%
|
1 094
-3%
|
1 101
+1%
|
1 116
+1%
|
1 117
+0%
|
1 182
+6%
|
1 276
+8%
|
1 322
+4%
|
1 569
+19%
|
1 998
+27%
|
2 285
+14%
|
2 564
+12%
|
2 782
+8%
|
2 773
0%
|
2 829
+2%
|
2 959
+5%
|
3 006
+2%
|
3 253
+8%
|
3 362
+3%
|
3 573
+6%
|
3 582
+0%
|
3 662
+2%
|
3 763
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(132)
|
(133)
|
(205)
|
(207)
|
(134)
|
(157)
|
(112)
|
(110)
|
(281)
|
(357)
|
(339)
|
(347)
|
(195)
|
(163)
|
(207)
|
(384)
|
(427)
|
(440)
|
(438)
|
(325)
|
(655)
|
(628)
|
(607)
|
(787)
|
(507)
|
(628)
|
(595)
|
(321)
|
(195)
|
(16)
|
(12)
|
(18)
|
(61)
|
(88)
|
(349)
|
(351)
|
(717)
|
(839)
|
(730)
|
(1 178)
|
(957)
|
(816)
|
(876)
|
(846)
|
(1 022)
|
(1 115)
|
(1 552)
|
(1 659)
|
(1 438)
|
(1 942)
|
(1 588)
|
(1 227)
|
(1 234)
|
(833)
|
(1 259)
|
(1 221)
|
(1 278)
|
(1 388)
|
(973)
|
(1 244)
|
(1 812)
|
(1 877)
|
(1 896)
|
(1 756)
|
(1 429)
|
(1 558)
|
(1 570)
|
(1 912)
|
(1 795)
|
(1 808)
|
(2 564)
|
(2 370)
|
(3 596)
|
(3 552)
|
(2 617)
|
(2 857)
|
(2 292)
|
(2 843)
|
(3 761)
|
(4 716)
|
(6 332)
|
(6 843)
|
(7 422)
|
(7 657)
|
(8 982)
|
(9 132)
|
(10 502)
|
(10 685)
|
(8 122)
|
(6 979)
|
(4 351)
|
(3 070)
|
(3 384)
|
(4 045)
|
(4 703)
|
(4 856)
|
|
| Other Items |
40
|
26
|
27
|
25
|
20
|
19
|
20
|
16
|
21
|
24
|
24
|
29
|
35
|
29
|
30
|
23
|
22
|
24
|
21
|
24
|
10
|
8
|
7
|
5
|
9
|
10
|
7
|
13
|
25
|
25
|
30
|
26
|
16
|
15
|
15
|
15
|
19
|
14
|
13
|
19
|
22
|
27
|
32
|
42
|
14
|
27
|
58
|
65
|
106
|
106
|
68
|
52
|
59
|
88
|
96
|
105
|
66
|
45
|
44
|
53
|
112
|
105
|
125
|
115
|
174
|
176
|
187
|
203
|
155
|
163
|
140
|
128
|
94
|
197
|
(113)
|
214
|
259
|
169
|
506
|
193
|
(106)
|
(19)
|
89
|
293
|
595
|
485
|
389
|
188
|
(1 233)
|
(1 087)
|
(1 392)
|
(1 217)
|
41
|
(222)
|
(76)
|
(465)
|
|
| Cash from Investing Activities |
(93)
N/A
|
(107)
-16%
|
(178)
-66%
|
(182)
-2%
|
(115)
+37%
|
(138)
-20%
|
(91)
+34%
|
(94)
-3%
|
(260)
-176%
|
(333)
-28%
|
(315)
+5%
|
(318)
-1%
|
(161)
+49%
|
(134)
+17%
|
(177)
-32%
|
(361)
-104%
|
(405)
-12%
|
(416)
-3%
|
(417)
0%
|
(301)
+28%
|
(645)
-114%
|
(620)
+4%
|
(600)
+3%
|
(783)
-31%
|
(499)
+36%
|
(618)
-24%
|
(588)
+5%
|
(308)
+48%
|
(170)
+45%
|
9
N/A
|
18
+98%
|
9
-51%
|
(46)
N/A
|
(73)
-59%
|
(334)
-358%
|
(337)
-1%
|
(697)
-107%
|
(825)
-18%
|
(717)
+13%
|
(1 159)
-62%
|
(935)
+19%
|
(788)
+16%
|
(844)
-7%
|
(804)
+5%
|
(1 008)
-25%
|
(1 088)
-8%
|
(1 494)
-37%
|
(1 594)
-7%
|
(1 332)
+16%
|
(1 836)
-38%
|
(1 520)
+17%
|
(1 175)
+23%
|
(1 175)
+0%
|
(746)
+37%
|
(1 163)
-56%
|
(1 116)
+4%
|
(1 213)
-9%
|
(1 344)
-11%
|
(928)
+31%
|
(1 191)
-28%
|
(1 701)
-43%
|
(1 771)
-4%
|
(1 771)
+0%
|
(1 641)
+7%
|
(1 255)
+24%
|
(1 382)
-10%
|
(1 383)
0%
|
(1 708)
-23%
|
(1 640)
+4%
|
(1 645)
0%
|
(2 424)
-47%
|
(2 242)
+8%
|
(3 502)
-56%
|
(3 355)
+4%
|
(2 730)
+19%
|
(2 644)
+3%
|
(2 032)
+23%
|
(2 675)
-32%
|
(3 255)
-22%
|
(4 524)
-39%
|
(6 438)
-42%
|
(6 862)
-7%
|
(7 333)
-7%
|
(7 364)
0%
|
(8 387)
-14%
|
(8 647)
-3%
|
(10 113)
-17%
|
(10 496)
-4%
|
(9 355)
+11%
|
(8 066)
+14%
|
(5 742)
+29%
|
(4 288)
+25%
|
(3 343)
+22%
|
(4 268)
-28%
|
(4 779)
-12%
|
(5 321)
-11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
165
|
167
|
166
|
160
|
60
|
58
|
58
|
58
|
112
|
112
|
139
|
105
|
89
|
89
|
61
|
96
|
93
|
93
|
93
|
93
|
617
|
215
|
215
|
215
|
1
|
0
|
0
|
75
|
74
|
0
|
0
|
(0)
|
0
|
0
|
0
|
197
|
433
|
718
|
718
|
725
|
489
|
76
|
472
|
268
|
268
|
1 151
|
755
|
755
|
1 134
|
378
|
907
|
907
|
309
|
302
|
50
|
50
|
787
|
794
|
901
|
892
|
375
|
1 080
|
287
|
296
|
296
|
0
|
0
|
0
|
(3)
|
(23)
|
822
|
821
|
824
|
1 573
|
728
|
729
|
729
|
670
|
669
|
1 263
|
1 263
|
1 250
|
2 307
|
2 404
|
4 556
|
4 696
|
5 820
|
6 002
|
5 439
|
5 187
|
3 006
|
2 227
|
1 570
|
1 652
|
2 274
|
2 495
|
|
| Net Issuance of Debt |
(89)
|
(73)
|
86
|
5
|
24
|
50
|
(5)
|
92
|
163
|
156
|
96
|
96
|
(3)
|
67
|
152
|
242
|
383
|
204
|
201
|
146
|
25
|
174
|
90
|
544
|
544
|
499
|
534
|
(0)
|
(100)
|
(120)
|
(120)
|
(120)
|
(15)
|
40
|
273
|
246
|
242
|
206
|
123
|
246
|
387
|
543
|
172
|
501
|
709
|
(72)
|
732
|
810
|
105
|
1 340
|
418
|
81
|
608
|
94
|
715
|
496
|
(83)
|
72
|
(368)
|
(13)
|
977
|
316
|
1 038
|
533
|
158
|
1 052
|
437
|
878
|
392
|
423
|
539
|
275
|
1 258
|
416
|
697
|
1 242
|
873
|
910
|
1 168
|
787
|
841
|
1 746
|
1 350
|
1 981
|
2 947
|
3 010
|
3 446
|
3 739
|
3 187
|
2 657
|
2 132
|
1 354
|
1 176
|
1 498
|
2 121
|
2 005
|
|
| Cash Paid for Dividends |
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
|
(66)
|
(135)
|
(205)
|
(276)
|
(305)
|
(353)
|
(401)
|
(451)
|
(480)
|
(494)
|
(509)
|
(518)
|
(527)
|
(534)
|
(542)
|
(560)
|
(581)
|
(601)
|
(621)
|
(638)
|
(652)
|
(667)
|
(680)
|
(695)
|
(712)
|
(727)
|
(744)
|
(762)
|
(781)
|
(802)
|
(826)
|
(852)
|
(881)
|
(913)
|
(939)
|
(964)
|
(991)
|
(1 014)
|
(1 045)
|
(1 169)
|
(1 347)
|
(1 529)
|
(1 714)
|
(1 813)
|
(1 872)
|
(1 942)
|
(2 026)
|
(2 112)
|
(2 254)
|
(2 417)
|
(2 564)
|
(2 699)
|
(2 772)
|
(2 821)
|
(2 869)
|
|
| Other |
(75)
|
(71)
|
(152)
|
(108)
|
(88)
|
(99)
|
(101)
|
(149)
|
(94)
|
(28)
|
(31)
|
(35)
|
(106)
|
(178)
|
(181)
|
(90)
|
(118)
|
(0)
|
(5)
|
6
|
(139)
|
130
|
119
|
(1)
|
(182)
|
(185)
|
(191)
|
(194)
|
(197)
|
(200)
|
(200)
|
(202)
|
(202)
|
(204)
|
(205)
|
(205)
|
(213)
|
(219)
|
(239)
|
(248)
|
(254)
|
(196)
|
(133)
|
(71)
|
(18)
|
(20)
|
(15)
|
(27)
|
31
|
30
|
79
|
90
|
141
|
244
|
291
|
443
|
380
|
312
|
233
|
124
|
152
|
166
|
204
|
600
|
616
|
567
|
804
|
655
|
1 080
|
1 083
|
908
|
1 188
|
1 263
|
1 252
|
1 226
|
998
|
1 054
|
1 018
|
1 380
|
2 051
|
3 642
|
3 679
|
3 218
|
2 209
|
49
|
33
|
31
|
31
|
(77)
|
(86)
|
(75)
|
(107)
|
(68)
|
(41)
|
(107)
|
(77)
|
|
| Cash from Financing Activities |
1
N/A
|
24
+1 641%
|
100
+322%
|
57
-43%
|
(4)
N/A
|
9
N/A
|
(48)
N/A
|
1
N/A
|
182
+16 731%
|
240
+32%
|
204
-15%
|
166
-19%
|
(20)
N/A
|
(22)
-8%
|
32
N/A
|
248
+668%
|
359
+45%
|
297
-17%
|
289
-3%
|
245
-15%
|
503
+105%
|
519
+3%
|
423
-18%
|
758
+79%
|
363
-52%
|
314
-14%
|
343
+9%
|
(120)
N/A
|
(223)
-86%
|
(246)
-10%
|
(245)
+0%
|
(322)
-31%
|
(218)
+32%
|
(164)
+25%
|
68
N/A
|
238
+248%
|
462
+94%
|
705
+53%
|
602
-15%
|
723
+20%
|
622
-14%
|
356
-43%
|
376
+6%
|
493
+31%
|
683
+39%
|
755
+11%
|
1 119
+48%
|
1 138
+2%
|
818
-28%
|
1 269
+55%
|
910
-28%
|
569
-38%
|
541
-5%
|
112
-79%
|
522
+365%
|
445
-15%
|
523
+17%
|
596
+14%
|
165
-72%
|
381
+132%
|
866
+127%
|
910
+5%
|
863
-5%
|
750
-13%
|
375
-50%
|
499
+33%
|
515
+3%
|
789
+53%
|
708
-10%
|
702
-1%
|
1 467
+109%
|
1 458
-1%
|
2 493
+71%
|
2 360
-5%
|
1 738
-26%
|
2 030
+17%
|
1 692
-17%
|
1 607
-5%
|
2 204
+37%
|
3 055
+39%
|
4 577
+50%
|
5 328
+16%
|
5 346
+0%
|
4 879
-9%
|
5 738
+18%
|
5 867
+2%
|
7 355
+25%
|
7 746
+5%
|
6 437
-17%
|
5 505
-14%
|
2 646
-52%
|
909
-66%
|
(21)
N/A
|
336
N/A
|
1 468
+336%
|
1 554
+6%
|
|
| 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
|
(1)
|
(1)
|
(10)
|
(13)
|
(11)
|
(8)
|
4
|
7
|
6
|
(1)
|
20
|
14
|
(4)
|
(58)
|
(21)
|
(1)
|
26
|
64
|
24
|
8
|
2
|
33
|
(6)
|
3
|
19
|
(1)
|
|
| Net Change in Cash |
(1)
N/A
|
2
N/A
|
20
+1 054%
|
(3)
N/A
|
6
N/A
|
(0)
N/A
|
(17)
-13 225%
|
(3)
+84%
|
(4)
-52%
|
2
N/A
|
10
+431%
|
3
-73%
|
(3)
N/A
|
6
N/A
|
(13)
N/A
|
(6)
+52%
|
64
N/A
|
(7)
N/A
|
9
N/A
|
111
+1 163%
|
(55)
N/A
|
1
N/A
|
(2)
N/A
|
153
N/A
|
183
+19%
|
8
-96%
|
30
+283%
|
(154)
N/A
|
(146)
+5%
|
(3)
+98%
|
(4)
-22%
|
(93)
-2 506%
|
(37)
+60%
|
(10)
+74%
|
(35)
-264%
|
136
N/A
|
8
-94%
|
129
+1 600%
|
155
+20%
|
(150)
N/A
|
(13)
+91%
|
(125)
-826%
|
(150)
-20%
|
(3)
+98%
|
1
N/A
|
(1)
N/A
|
17
N/A
|
7
-57%
|
5
-30%
|
10
+99%
|
(14)
N/A
|
7
N/A
|
(6)
N/A
|
(2)
+70%
|
10
N/A
|
(10)
N/A
|
4
N/A
|
(36)
N/A
|
(31)
+15%
|
(10)
+69%
|
(35)
-262%
|
15
N/A
|
(8)
N/A
|
(30)
-276%
|
(4)
+88%
|
(7)
-106%
|
22
N/A
|
6
-72%
|
9
+42%
|
(4)
N/A
|
(5)
-16%
|
244
N/A
|
50
-79%
|
115
+130%
|
90
-21%
|
480
+431%
|
780
+63%
|
56
-93%
|
137
+143%
|
(193)
N/A
|
(518)
-169%
|
50
N/A
|
7
-87%
|
(257)
N/A
|
(105)
+59%
|
1
N/A
|
41
+4 402%
|
142
+244%
|
65
-54%
|
453
+594%
|
158
-65%
|
17
-89%
|
203
+1 081%
|
(346)
N/A
|
369
N/A
|
(5)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(42)
N/A
|
(48)
-13%
|
(107)
-124%
|
(85)
+20%
|
(10)
+89%
|
(28)
-189%
|
11
N/A
|
(20)
N/A
|
(207)
-936%
|
(262)
-27%
|
(218)
+17%
|
(192)
+12%
|
(17)
+91%
|
(2)
+91%
|
(76)
-4 788%
|
(277)
-267%
|
(317)
-14%
|
(328)
-3%
|
(301)
+8%
|
(158)
+48%
|
(568)
-259%
|
(525)
+8%
|
(432)
+18%
|
(609)
-41%
|
(189)
+69%
|
(316)
-67%
|
(320)
-1%
|
(47)
+85%
|
52
N/A
|
218
+322%
|
212
-3%
|
203
-4%
|
165
-19%
|
140
-15%
|
(119)
N/A
|
(117)
+1%
|
(473)
-305%
|
(590)
-25%
|
(460)
+22%
|
(892)
-94%
|
(658)
+26%
|
(508)
+23%
|
(558)
-10%
|
(538)
+4%
|
(696)
-29%
|
(783)
-12%
|
(1 160)
-48%
|
(1 196)
-3%
|
(919)
+23%
|
(1 365)
-48%
|
(992)
+27%
|
(613)
+38%
|
(607)
+1%
|
(202)
+67%
|
(609)
-202%
|
(561)
+8%
|
(585)
-4%
|
(676)
-16%
|
(239)
+65%
|
(444)
-85%
|
(1 012)
-128%
|
(1 000)
+1%
|
(996)
+0%
|
(895)
+10%
|
(553)
+38%
|
(681)
-23%
|
(679)
+0%
|
(986)
-45%
|
(854)
+13%
|
(869)
-2%
|
(1 611)
-85%
|
(1 342)
+17%
|
(2 527)
-88%
|
(2 430)
+4%
|
(1 523)
+37%
|
(1 756)
-15%
|
(1 176)
+33%
|
(1 727)
-47%
|
(2 579)
-49%
|
(3 440)
-33%
|
(5 010)
-46%
|
(5 274)
-5%
|
(5 424)
-3%
|
(5 372)
+1%
|
(6 418)
-19%
|
(6 350)
+1%
|
(7 729)
-22%
|
(7 856)
-2%
|
(5 164)
+34%
|
(3 973)
+23%
|
(1 098)
+72%
|
292
N/A
|
189
-35%
|
(463)
N/A
|
(1 041)
-125%
|
(1 092)
-5%
|
|