Tenet Healthcare Corp
NYSE:THC
Cash Flow Statement
Cash Flow Statement
Tenet Healthcare Corp
| Feb-2002 | May-2002 | Aug-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 |
598
|
697
|
0
|
401
|
480
|
186
|
(122)
|
(1 564)
|
(1 663)
|
(1 891)
|
(1 660)
|
(2 806)
|
(2 691)
|
(2 301)
|
(2 625)
|
(724)
|
(650)
|
(1 015)
|
(703)
|
(803)
|
(798)
|
(430)
|
(400)
|
(84)
|
(189)
|
(174)
|
(12)
|
32
|
245
|
246
|
142
|
197
|
109
|
158
|
1 099
|
1 152
|
1 139
|
1 167
|
242
|
94
|
79
|
(4)
|
13
|
133
|
(17)
|
(40)
|
(36)
|
(104)
|
(37)
|
(1)
|
(19)
|
76
|
168
|
147
|
157
|
78
|
36
|
103
|
155
|
176
|
178
|
171
|
(198)
|
(320)
|
(165)
|
(89)
|
265
|
466
|
340
|
344
|
127
|
154
|
248
|
305
|
351
|
768
|
831
|
919
|
1 603
|
1 476
|
1 534
|
1 456
|
1 146
|
1 001
|
1 017
|
1 131
|
1 129
|
1 311
|
3 349
|
3 533
|
3 948
|
4 064
|
2 352
|
2 397
|
2 295
|
2 367
|
|
| Depreciation & Amortization |
390
|
455
|
0
|
219
|
381
|
414
|
504
|
380
|
378
|
375
|
383
|
334
|
335
|
304
|
298
|
327
|
313
|
331
|
319
|
316
|
323
|
322
|
325
|
336
|
337
|
349
|
360
|
371
|
378
|
382
|
385
|
386
|
384
|
384
|
388
|
394
|
400
|
400
|
399
|
398
|
397
|
404
|
414
|
430
|
444
|
461
|
470
|
545
|
624
|
712
|
800
|
849
|
863
|
851
|
829
|
797
|
802
|
820
|
840
|
850
|
859
|
866
|
880
|
870
|
853
|
825
|
810
|
802
|
806
|
826
|
827
|
850
|
845
|
837
|
847
|
857
|
878
|
893
|
887
|
855
|
834
|
829
|
829
|
841
|
855
|
852
|
867
|
870
|
861
|
856
|
841
|
818
|
816
|
816
|
825
|
863
|
|
| Change in Deffered Taxes |
(231)
|
44
|
0
|
(284)
|
(3)
|
(368)
|
(552)
|
(681)
|
(663)
|
(776)
|
(580)
|
641
|
599
|
782
|
773
|
(62)
|
(45)
|
(109)
|
(29)
|
(68)
|
(69)
|
18
|
(68)
|
2
|
25
|
17
|
15
|
(14)
|
(32)
|
(19)
|
(8)
|
20
|
22
|
21
|
(981)
|
(952)
|
(922)
|
(873)
|
134
|
81
|
84
|
27
|
37
|
92
|
(1)
|
(21)
|
(26)
|
(67)
|
(15)
|
2
|
(29)
|
30
|
45
|
10
|
42
|
42
|
61
|
106
|
84
|
41
|
0
|
(77)
|
(136)
|
200
|
270
|
389
|
455
|
150
|
99
|
84
|
97
|
137
|
39
|
46
|
(166)
|
(128)
|
(25)
|
(31)
|
301
|
250
|
289
|
334
|
275
|
209
|
154
|
114
|
76
|
52
|
6
|
(78)
|
(52)
|
(103)
|
(61)
|
1
|
(23)
|
9
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
52
|
11
|
22
|
34
|
50
|
0
|
0
|
26
|
40
|
50
|
59
|
57
|
33
|
30
|
27
|
24
|
23
|
23
|
23
|
23
|
22
|
22
|
21
|
21
|
24
|
25
|
29
|
31
|
32
|
35
|
34
|
34
|
36
|
37
|
43
|
51
|
51
|
54
|
58
|
60
|
69
|
70
|
71
|
70
|
68
|
65
|
62
|
61
|
59
|
55
|
50
|
49
|
46
|
48
|
49
|
46
|
42
|
44
|
46
|
46
|
44
|
45
|
47
|
49
|
56
|
58
|
60
|
60
|
56
|
54
|
55
|
57
|
66
|
69
|
69
|
70
|
67
|
71
|
72
|
94
|
0
|
|
| Other Non-Cash Items |
2 286
|
1 527
|
1 736
|
1 108
|
1 740
|
2 260
|
2 077
|
3 213
|
3 078
|
3 294
|
3 066
|
3 013
|
2 899
|
2 231
|
2 391
|
1 268
|
931
|
1 061
|
786
|
1 053
|
1 151
|
982
|
1 011
|
700
|
693
|
682
|
541
|
553
|
457
|
471
|
540
|
569
|
692
|
713
|
816
|
778
|
817
|
825
|
760
|
909
|
867
|
945
|
995
|
858
|
1 078
|
1 193
|
1 213
|
1 354
|
1 343
|
1 320
|
1 381
|
1 390
|
1 376
|
1 543
|
1 659
|
1 747
|
1 780
|
1 747
|
1 719
|
1 197
|
1 206
|
1 096
|
1 434
|
1 955
|
1 480
|
1 129
|
421
|
5
|
122
|
113
|
361
|
386
|
334
|
322
|
345
|
318
|
365
|
377
|
(269)
|
(276)
|
(321)
|
(212)
|
98
|
175
|
177
|
57
|
155
|
70
|
(2 399)
|
(2 447)
|
(2 853)
|
(2 868)
|
(393)
|
(295)
|
88
|
161
|
|
| Cash Taxes Paid |
588
|
268
|
247
|
307
|
269
|
621
|
664
|
351
|
161
|
90
|
70
|
46
|
(516)
|
(542)
|
(536)
|
(530)
|
10
|
8
|
27
|
215
|
214
|
380
|
355
|
(162)
|
(165)
|
(333)
|
(327)
|
4
|
5
|
29
|
(14)
|
43
|
60
|
55
|
24
|
(34)
|
(27)
|
(88)
|
(9)
|
10
|
(12)
|
41
|
28
|
13
|
8
|
10
|
9
|
6
|
10
|
17
|
6
|
8
|
8
|
(3)
|
9
|
7
|
12
|
28
|
34
|
33
|
28
|
48
|
54
|
56
|
54
|
33
|
26
|
25
|
35
|
17
|
19
|
12
|
0
|
4
|
4
|
12
|
13
|
41
|
56
|
92
|
102
|
198
|
186
|
161
|
153
|
179
|
225
|
243
|
248
|
325
|
339
|
1 271
|
1 273
|
1 273
|
1 292
|
450
|
|
| Cash Interest Paid |
239
|
389
|
282
|
175
|
391
|
278
|
251
|
235
|
267
|
269
|
267
|
260
|
301
|
284
|
369
|
357
|
386
|
385
|
377
|
376
|
377
|
0
|
502
|
395
|
520
|
589
|
402
|
391
|
415
|
437
|
410
|
439
|
402
|
400
|
412
|
402
|
387
|
383
|
344
|
347
|
352
|
346
|
380
|
376
|
399
|
421
|
383
|
426
|
406
|
560
|
618
|
726
|
738
|
751
|
758
|
859
|
874
|
941
|
936
|
932
|
930
|
933
|
953
|
939
|
978
|
972
|
974
|
976
|
965
|
959
|
1 029
|
946
|
960
|
927
|
998
|
962
|
980
|
983
|
869
|
937
|
913
|
867
|
874
|
848
|
859
|
877
|
836
|
882
|
867
|
896
|
848
|
851
|
788
|
791
|
795
|
865
|
|
| Change in Working Capital |
(894)
|
(408)
|
0
|
(318)
|
(202)
|
(783)
|
(757)
|
(510)
|
(575)
|
(662)
|
(883)
|
(1 264)
|
(649)
|
(483)
|
(442)
|
(46)
|
(623)
|
(846)
|
(736)
|
(960)
|
(902)
|
(582)
|
(675)
|
(628)
|
(519)
|
(689)
|
(651)
|
(734)
|
(713)
|
(698)
|
(708)
|
(747)
|
(798)
|
(846)
|
(884)
|
(900)
|
(942)
|
(1 040)
|
(1 036)
|
(985)
|
(970)
|
(850)
|
(949)
|
(920)
|
(901)
|
(1 073)
|
(1 031)
|
(1 139)
|
(1 313)
|
(1 325)
|
(1 410)
|
(1 658)
|
(1 803)
|
(1 758)
|
(1 633)
|
(1 638)
|
(1 449)
|
(1 521)
|
(1 756)
|
(1 706)
|
(1 656)
|
(1 679)
|
(1 564)
|
(1 505)
|
(1 311)
|
(994)
|
(661)
|
(374)
|
(421)
|
(485)
|
(449)
|
(294)
|
(114)
|
1 797
|
2 104
|
1 592
|
1 763
|
(340)
|
(865)
|
(737)
|
(1 074)
|
(1 271)
|
(1 329)
|
(1 143)
|
(899)
|
(371)
|
(256)
|
71
|
694
|
796
|
1 318
|
136
|
(438)
|
(454)
|
(707)
|
140
|
|
| Cash from Operating Activities |
2 149
N/A
|
2 315
+8%
|
2 524
+9%
|
1 126
-55%
|
2 396
+113%
|
1 709
-29%
|
1 150
-33%
|
838
-27%
|
555
-34%
|
340
-39%
|
326
-4%
|
(82)
N/A
|
493
N/A
|
533
+8%
|
395
-26%
|
763
+93%
|
(74)
N/A
|
(578)
-681%
|
(363)
+37%
|
(462)
-27%
|
(295)
+36%
|
310
N/A
|
193
-38%
|
326
+69%
|
347
+6%
|
185
-47%
|
253
+37%
|
208
-18%
|
335
+61%
|
382
+14%
|
351
-8%
|
425
+21%
|
409
-4%
|
430
+5%
|
438
+2%
|
472
+8%
|
492
+4%
|
479
-3%
|
499
+4%
|
497
0%
|
457
-8%
|
522
+14%
|
510
-2%
|
593
+16%
|
603
+2%
|
520
-14%
|
590
+13%
|
589
0%
|
602
+2%
|
708
+18%
|
723
+2%
|
687
-5%
|
649
-6%
|
793
+22%
|
1 054
+33%
|
1 026
-3%
|
1 230
+20%
|
1 255
+2%
|
1 042
-17%
|
558
-46%
|
597
+7%
|
377
-37%
|
416
+10%
|
1 200
+188%
|
1 127
-6%
|
1 260
+12%
|
1 290
+2%
|
1 049
-19%
|
946
-10%
|
882
-7%
|
963
+9%
|
1 233
+28%
|
1 352
+10%
|
3 307
+145%
|
3 481
+5%
|
3 407
-2%
|
3 812
+12%
|
1 818
-52%
|
1 657
-9%
|
1 568
-5%
|
1 262
-20%
|
1 136
-10%
|
1 019
-10%
|
1 083
+6%
|
1 304
+20%
|
1 783
+37%
|
1 971
+11%
|
2 374
+20%
|
2 511
+6%
|
2 660
+6%
|
3 202
+20%
|
2 047
-36%
|
2 276
+11%
|
2 465
+8%
|
2 478
+1%
|
3 540
+43%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(847)
|
(688)
|
(674)
|
(393)
|
(617)
|
(734)
|
(664)
|
(693)
|
(623)
|
(591)
|
(577)
|
(510)
|
(498)
|
(480)
|
(493)
|
(517)
|
(516)
|
(521)
|
(527)
|
(580)
|
(595)
|
(611)
|
(644)
|
(675)
|
(751)
|
(719)
|
(665)
|
(527)
|
(442)
|
(411)
|
(393)
|
(455)
|
(437)
|
(443)
|
(459)
|
(463)
|
(496)
|
(500)
|
(490)
|
(467)
|
(487)
|
(521)
|
(531)
|
(506)
|
(503)
|
(511)
|
(546)
|
(691)
|
(839)
|
(958)
|
(1 027)
|
(933)
|
(836)
|
(769)
|
(765)
|
(842)
|
(866)
|
(896)
|
(890)
|
(875)
|
(865)
|
(810)
|
(753)
|
(707)
|
(652)
|
(627)
|
(619)
|
(617)
|
(666)
|
(685)
|
(705)
|
(670)
|
(660)
|
(622)
|
(552)
|
(540)
|
(479)
|
(495)
|
(520)
|
(658)
|
(692)
|
(722)
|
(776)
|
(762)
|
(842)
|
(822)
|
(833)
|
(751)
|
(756)
|
(769)
|
(809)
|
(931)
|
(864)
|
(912)
|
(976)
|
(1 010)
|
|
| Other Items |
22
|
(539)
|
(214)
|
4
|
(674)
|
(150)
|
(188)
|
360
|
567
|
746
|
875
|
498
|
520
|
365
|
275
|
125
|
68
|
73
|
220
|
201
|
247
|
157
|
64
|
155
|
117
|
229
|
265
|
253
|
503
|
498
|
377
|
330
|
70
|
42
|
8
|
43
|
15
|
(25)
|
17
|
(36)
|
(23)
|
1
|
6
|
(156)
|
(127)
|
(163)
|
(279)
|
(1 473)
|
(1 512)
|
(1 522)
|
(1 542)
|
(389)
|
(382)
|
(962)
|
(915)
|
(475)
|
56
|
618
|
695
|
445
|
(74)
|
18
|
700
|
728
|
1 235
|
1 181
|
533
|
502
|
39
|
42
|
44
|
51
|
(24)
|
17
|
(47)
|
(1 068)
|
(1 070)
|
(1 019)
|
120
|
(56)
|
63
|
3
|
(1 242)
|
(46)
|
(192)
|
(253)
|
(109)
|
(218)
|
3 401
|
3 401
|
4 277
|
4 360
|
778
|
706
|
(282)
|
(265)
|
|
| Cash from Investing Activities |
(825)
N/A
|
(1 227)
-49%
|
(888)
+28%
|
(389)
+56%
|
(1 291)
-232%
|
(884)
+32%
|
(852)
+4%
|
(333)
+61%
|
(56)
+83%
|
155
N/A
|
298
+92%
|
(12)
N/A
|
22
N/A
|
(115)
N/A
|
(218)
-90%
|
(392)
-80%
|
(448)
-14%
|
(448)
N/A
|
(307)
+31%
|
(379)
-23%
|
(348)
+8%
|
(454)
-30%
|
(580)
-28%
|
(520)
+10%
|
(634)
-22%
|
(490)
+23%
|
(400)
+18%
|
(274)
+32%
|
61
N/A
|
87
+43%
|
(16)
N/A
|
(125)
-681%
|
(367)
-194%
|
(401)
-9%
|
(451)
-12%
|
(420)
+7%
|
(481)
-15%
|
(525)
-9%
|
(473)
+10%
|
(503)
-6%
|
(510)
-1%
|
(520)
-2%
|
(525)
-1%
|
(662)
-26%
|
(630)
+5%
|
(674)
-7%
|
(825)
-22%
|
(2 164)
-162%
|
(2 351)
-9%
|
(2 480)
-5%
|
(2 569)
-4%
|
(1 322)
+49%
|
(1 218)
+8%
|
(1 731)
-42%
|
(1 680)
+3%
|
(1 317)
+22%
|
(810)
+38%
|
(278)
+66%
|
(195)
+30%
|
(430)
-121%
|
(939)
-118%
|
(792)
+16%
|
(53)
+93%
|
21
N/A
|
583
+2 676%
|
554
-5%
|
(86)
N/A
|
(115)
-34%
|
(627)
-445%
|
(643)
-3%
|
(661)
-3%
|
(619)
+6%
|
(684)
-11%
|
(605)
+12%
|
(599)
+1%
|
(1 608)
-168%
|
(1 549)
+4%
|
(1 514)
+2%
|
(400)
+74%
|
(714)
-79%
|
(629)
+12%
|
(719)
-14%
|
(2 018)
-181%
|
(808)
+60%
|
(1 034)
-28%
|
(1 075)
-4%
|
(942)
+12%
|
(969)
-3%
|
2 645
N/A
|
2 632
0%
|
3 468
+32%
|
3 429
-1%
|
(86)
N/A
|
(206)
-140%
|
(1 258)
-511%
|
(1 275)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(299)
|
(421)
|
(499)
|
(457)
|
(405)
|
(648)
|
(548)
|
(203)
|
(91)
|
5
|
5
|
2
|
8
|
9
|
13
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
334
|
334
|
0
|
334
|
0
|
0
|
0
|
(72)
|
(196)
|
(371)
|
(398)
|
(616)
|
(491)
|
(407)
|
(468)
|
(264)
|
(372)
|
(378)
|
(287)
|
(196)
|
(77)
|
26
|
27
|
24
|
18
|
(25)
|
0
|
(31)
|
(36)
|
4
|
6
|
4
|
5
|
7
|
14
|
18
|
17
|
16
|
8
|
5
|
5
|
12
|
13
|
14
|
21
|
23
|
28
|
27
|
0
|
0
|
0
|
0
|
0
|
(250)
|
(300)
|
(340)
|
(340)
|
(200)
|
(428)
|
(658)
|
(782)
|
(672)
|
(742)
|
(1 219)
|
(1 188)
|
(1 386)
|
|
| Net Issuance of Debt |
(702)
|
(641)
|
(1 106)
|
(106)
|
(642)
|
16
|
448
|
102
|
(40)
|
471
|
464
|
382
|
721
|
229
|
229
|
335
|
0
|
(4)
|
(3)
|
(20)
|
0
|
(19)
|
(38)
|
(22)
|
(23)
|
(23)
|
(2)
|
(1)
|
(1)
|
(16)
|
(400)
|
(406)
|
(411)
|
(401)
|
(291)
|
(285)
|
(280)
|
(276)
|
(4)
|
137
|
337
|
484
|
452
|
764
|
536
|
392
|
583
|
1 779
|
2 149
|
2 441
|
2 197
|
740
|
898
|
1 180
|
1 279
|
889
|
353
|
(262)
|
(306)
|
606
|
560
|
490
|
403
|
(344)
|
(345)
|
(299)
|
(256)
|
(289)
|
(128)
|
(104)
|
(157)
|
(412)
|
(30)
|
633
|
250
|
525
|
(471)
|
(1 161)
|
(1 816)
|
(349)
|
(689)
|
(477)
|
655
|
(828)
|
16
|
(172)
|
(172)
|
(172)
|
(2 278)
|
(2 268)
|
(2 258)
|
(2 220)
|
(112)
|
(96)
|
(93)
|
(96)
|
|
| 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
|
(6)
|
(12)
|
(18)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(19)
|
(14)
|
(8)
|
(2)
|
(1)
|
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
|
|
| Other |
(238)
|
(50)
|
(55)
|
(2)
|
(65)
|
(10)
|
(21)
|
5
|
4
|
1
|
11
|
(255)
|
(254)
|
(255)
|
(262)
|
13
|
11
|
13
|
13
|
272
|
272
|
270
|
271
|
4
|
4
|
5
|
6
|
2
|
(21)
|
(47)
|
(50)
|
(45)
|
(22)
|
3
|
(11)
|
(28)
|
(29)
|
(29)
|
(15)
|
(28)
|
(25)
|
(28)
|
(29)
|
(23)
|
(42)
|
36
|
24
|
(77)
|
(67)
|
(157)
|
(156)
|
(51)
|
(312)
|
(373)
|
(421)
|
(410)
|
(198)
|
(327)
|
(306)
|
(378)
|
(380)
|
(260)
|
(991)
|
(989)
|
(977)
|
(1 605)
|
(894)
|
(861)
|
(921)
|
(294)
|
(336)
|
(363)
|
(290)
|
(84)
|
(167)
|
(163)
|
(292)
|
(490)
|
(459)
|
(587)
|
(673)
|
(774)
|
(740)
|
(703)
|
(625)
|
(613)
|
(671)
|
(663)
|
(735)
|
(420)
|
(590)
|
(793)
|
(818)
|
(1 199)
|
(1 058)
|
(919)
|
|
| Cash from Financing Activities |
(1 239)
N/A
|
(1 112)
+10%
|
(1 660)
-49%
|
(565)
+66%
|
(1 112)
-97%
|
(642)
+42%
|
(121)
+81%
|
(96)
+21%
|
(127)
-32%
|
477
N/A
|
480
+1%
|
129
-73%
|
475
+268%
|
(17)
N/A
|
(20)
-18%
|
348
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
252
N/A
|
252
N/A
|
251
0%
|
233
-7%
|
(18)
N/A
|
(19)
-6%
|
(18)
+5%
|
4
N/A
|
1
-75%
|
(22)
N/A
|
(63)
-186%
|
(116)
-84%
|
(117)
-1%
|
(105)
+10%
|
(76)
+28%
|
(320)
-321%
|
(337)
-5%
|
(333)
+1%
|
(401)
-20%
|
(239)
+40%
|
(286)
-20%
|
(110)
+62%
|
(184)
-67%
|
(87)
+53%
|
320
N/A
|
18
-94%
|
162
+800%
|
234
+44%
|
1 324
+466%
|
1 795
+36%
|
2 088
+16%
|
1 964
-6%
|
715
-64%
|
613
-14%
|
831
+36%
|
876
+5%
|
454
-48%
|
123
-73%
|
(620)
N/A
|
(648)
-5%
|
232
N/A
|
186
-20%
|
234
+26%
|
(583)
N/A
|
(1 326)
-127%
|
(1 308)
+1%
|
(1 886)
-44%
|
(1 133)
+40%
|
(1 134)
0%
|
(1 041)
+8%
|
(393)
+62%
|
(488)
-24%
|
(763)
-56%
|
(307)
+60%
|
563
N/A
|
104
-82%
|
385
+270%
|
(735)
N/A
|
(1 624)
-121%
|
(2 265)
-39%
|
(936)
+59%
|
(1 369)
-46%
|
(1 260)
+8%
|
(85)
+93%
|
(1 781)
-1 995%
|
(909)
+49%
|
(1 125)
-24%
|
(1 183)
-5%
|
(1 035)
+13%
|
(3 441)
-232%
|
(3 346)
+3%
|
(3 630)
-8%
|
(3 685)
-2%
|
(1 672)
+55%
|
(2 514)
-50%
|
(2 339)
+7%
|
(2 401)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
85
N/A
|
(24)
N/A
|
(24)
N/A
|
172
N/A
|
(7)
N/A
|
183
N/A
|
177
-3%
|
409
+131%
|
372
-9%
|
972
+161%
|
1 104
+14%
|
35
-97%
|
990
+2 729%
|
401
-59%
|
157
-61%
|
719
+358%
|
(522)
N/A
|
(1 026)
-97%
|
(671)
+35%
|
(589)
+12%
|
(391)
+34%
|
107
N/A
|
(154)
N/A
|
(212)
-38%
|
(306)
-44%
|
(323)
-6%
|
(143)
+56%
|
(65)
+55%
|
374
N/A
|
406
+9%
|
219
-46%
|
183
-16%
|
(63)
N/A
|
(47)
+25%
|
(333)
-609%
|
(285)
+14%
|
(322)
-13%
|
(447)
-39%
|
(213)
+52%
|
(292)
-37%
|
(163)
+44%
|
(182)
-12%
|
(102)
+44%
|
251
N/A
|
(9)
N/A
|
8
N/A
|
(1)
N/A
|
(251)
-25 000%
|
46
N/A
|
316
+587%
|
118
-63%
|
80
-32%
|
44
-45%
|
(107)
N/A
|
250
N/A
|
163
-35%
|
543
+233%
|
357
-34%
|
199
-44%
|
360
+81%
|
(156)
N/A
|
(181)
-16%
|
(220)
-22%
|
(105)
+52%
|
402
N/A
|
(72)
N/A
|
71
N/A
|
(200)
N/A
|
(722)
-261%
|
(154)
+79%
|
(186)
-21%
|
(149)
+20%
|
361
N/A
|
3 265
+804%
|
2 986
-9%
|
2 184
-27%
|
1 528
-30%
|
(1 320)
N/A
|
(1 008)
+24%
|
(82)
+92%
|
(736)
-798%
|
(843)
-15%
|
(1 084)
-29%
|
(1 506)
-39%
|
(639)
+58%
|
(417)
+35%
|
(154)
+63%
|
370
N/A
|
1 715
+364%
|
1 946
+13%
|
3 040
+56%
|
1 791
-41%
|
518
-71%
|
(255)
N/A
|
(1 119)
-339%
|
(136)
+88%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 302
N/A
|
1 627
+25%
|
1 850
+14%
|
733
-60%
|
1 779
+143%
|
975
-45%
|
486
-50%
|
145
-70%
|
(68)
N/A
|
(251)
-269%
|
(251)
N/A
|
(592)
-136%
|
(5)
+99%
|
53
N/A
|
(98)
N/A
|
246
N/A
|
(590)
N/A
|
(1 099)
-86%
|
(890)
+19%
|
(1 042)
-17%
|
(890)
+15%
|
(301)
+66%
|
(451)
-50%
|
(349)
+23%
|
(404)
-16%
|
(534)
-32%
|
(412)
+23%
|
(319)
+23%
|
(107)
+66%
|
(29)
+73%
|
(42)
-45%
|
(30)
+29%
|
(28)
+7%
|
(13)
+54%
|
(21)
-62%
|
9
N/A
|
(4)
N/A
|
(21)
-425%
|
9
N/A
|
30
+233%
|
(30)
N/A
|
1
N/A
|
(21)
N/A
|
87
N/A
|
100
+15%
|
9
-91%
|
44
+389%
|
(102)
N/A
|
(237)
-132%
|
(250)
-5%
|
(304)
-22%
|
(246)
+19%
|
(187)
+24%
|
24
N/A
|
289
+1 104%
|
184
-36%
|
364
+98%
|
359
-1%
|
152
-58%
|
(317)
N/A
|
(268)
+15%
|
(433)
-62%
|
(337)
+22%
|
493
N/A
|
475
-4%
|
633
+33%
|
671
+6%
|
432
-36%
|
280
-35%
|
197
-30%
|
258
+31%
|
563
+118%
|
692
+23%
|
2 685
+288%
|
2 929
+9%
|
2 867
-2%
|
3 333
+16%
|
1 323
-60%
|
1 137
-14%
|
910
-20%
|
570
-37%
|
414
-27%
|
243
-41%
|
321
+32%
|
462
+44%
|
961
+108%
|
1 138
+18%
|
1 623
+43%
|
1 755
+8%
|
1 891
+8%
|
2 393
+27%
|
1 116
-53%
|
1 412
+27%
|
1 553
+10%
|
1 502
-3%
|
2 530
+68%
|
|