WEC Energy Group Inc
NYSE:WEC
Cash Flow Statement
Cash Flow Statement
WEC Energy Group 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 |
127
|
126
|
131
|
167
|
263
|
267
|
246
|
244
|
243
|
232
|
286
|
306
|
306
|
329
|
311
|
309
|
325
|
325
|
330
|
316
|
312
|
306
|
318
|
336
|
358
|
358
|
353
|
359
|
377
|
383
|
364
|
382
|
371
|
396
|
449
|
457
|
498
|
519
|
536
|
526
|
527
|
537
|
564
|
546
|
551
|
551
|
532
|
577
|
608
|
622
|
611
|
588
|
577
|
524
|
582
|
640
|
791
|
892
|
925
|
940
|
951
|
968
|
967
|
1 205
|
1 238
|
1 270
|
1 288
|
1 061
|
1 091
|
1 095
|
1 096
|
1 135
|
1 167
|
1 173
|
1 206
|
1 201
|
1 259
|
1 293
|
1 314
|
1 299
|
1 356
|
1 368
|
1 381
|
1 410
|
1 349
|
1 352
|
1 365
|
1 332
|
1 447
|
1 367
|
1 290
|
1 524
|
1 627
|
1 660
|
1 692
|
1 556
|
|
| Depreciation & Amortization |
369
|
362
|
359
|
338
|
335
|
337
|
337
|
360
|
362
|
359
|
355
|
353
|
353
|
350
|
350
|
350
|
347
|
343
|
339
|
337
|
339
|
341
|
345
|
338
|
333
|
332
|
329
|
330
|
335
|
343
|
348
|
347
|
331
|
327
|
317
|
317
|
330
|
329
|
329
|
336
|
343
|
351
|
366
|
372
|
379
|
386
|
391
|
400
|
406
|
409
|
416
|
419
|
423
|
430
|
497
|
584
|
668
|
753
|
774
|
763
|
765
|
769
|
775
|
799
|
813
|
822
|
833
|
846
|
864
|
887
|
908
|
926
|
939
|
952
|
963
|
976
|
998
|
1 022
|
1 049
|
1 074
|
1 091
|
1 104
|
1 113
|
1 123
|
1 150
|
1 184
|
1 224
|
1 264
|
1 292
|
1 315
|
1 335
|
1 355
|
1 381
|
1 413
|
1 446
|
1 479
|
|
| Change in Deffered Taxes |
(112)
|
(109)
|
(93)
|
(32)
|
61
|
57
|
83
|
65
|
101
|
59
|
(173)
|
(30)
|
(92)
|
(59)
|
154
|
(69)
|
(66)
|
(75)
|
(103)
|
(83)
|
(106)
|
(107)
|
(112)
|
(36)
|
47
|
207
|
273
|
378
|
352
|
235
|
309
|
234
|
237
|
216
|
96
|
131
|
198
|
261
|
348
|
457
|
446
|
448
|
471
|
302
|
277
|
304
|
273
|
304
|
373
|
349
|
343
|
313
|
308
|
247
|
275
|
419
|
527
|
604
|
638
|
494
|
429
|
461
|
499
|
272
|
139
|
29
|
(138)
|
297
|
298
|
362
|
322
|
163
|
238
|
210
|
257
|
209
|
247
|
230
|
215
|
151
|
125
|
150
|
181
|
280
|
233
|
230
|
248
|
219
|
347
|
428
|
432
|
529
|
400
|
428
|
457
|
369
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
5
|
9
|
13
|
19
|
12
|
13
|
16
|
23
|
25
|
23
|
25
|
26
|
17
|
24
|
28
|
35
|
53
|
47
|
43
|
29
|
40
|
0
|
0
|
22
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
126
|
134
|
146
|
84
|
(19)
|
(28)
|
(4)
|
(8)
|
43
|
43
|
(35)
|
62
|
(41)
|
(30)
|
31
|
70
|
68
|
71
|
75
|
101
|
103
|
180
|
100
|
124
|
68
|
(155)
|
(203)
|
(346)
|
(602)
|
(466)
|
(362)
|
(331)
|
(43)
|
(61)
|
(86)
|
(108)
|
(211)
|
(187)
|
(290)
|
(274)
|
(151)
|
(148)
|
(110)
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(109)
|
(100)
|
(127)
|
(121)
|
(50)
|
(63)
|
(53)
|
(75)
|
(150)
|
(159)
|
(150)
|
(125)
|
(11)
|
(4)
|
(10)
|
(96)
|
(104)
|
(109)
|
(108)
|
(69)
|
(66)
|
(78)
|
(69)
|
(142)
|
(152)
|
(141)
|
(150)
|
(91)
|
(89)
|
(92)
|
(112)
|
(241)
|
(242)
|
(238)
|
(219)
|
125
|
124
|
121
|
121
|
(82)
|
(71)
|
(65)
|
(69)
|
87
|
|
| Cash Taxes Paid |
114
|
113
|
118
|
90
|
137
|
114
|
106
|
92
|
70
|
49
|
0
|
100
|
0
|
200
|
198
|
48
|
55
|
(7)
|
89
|
154
|
167
|
250
|
166
|
292
|
271
|
151
|
143
|
2
|
3
|
3
|
2
|
(28)
|
(14)
|
88
|
132
|
167
|
128
|
1
|
(58)
|
(109)
|
(69)
|
(39)
|
(153)
|
(107)
|
(120)
|
(136)
|
(38)
|
(40)
|
(32)
|
(14)
|
21
|
22
|
16
|
7
|
2
|
9
|
5
|
14
|
19
|
40
|
30
|
23
|
21
|
5
|
14
|
62
|
68
|
16
|
17
|
(16)
|
(24)
|
(25)
|
(36)
|
(50)
|
(13)
|
28
|
37
|
66
|
34
|
34
|
37
|
43
|
52
|
52
|
53
|
31
|
16
|
(59)
|
(143)
|
(248)
|
(289)
|
(264)
|
(181)
|
(225)
|
(270)
|
0
|
|
| Cash Interest Paid |
205
|
227
|
232
|
234
|
231
|
225
|
211
|
225
|
220
|
232
|
0
|
193
|
0
|
291
|
300
|
162
|
177
|
158
|
158
|
183
|
178
|
182
|
178
|
191
|
186
|
189
|
189
|
144
|
154
|
133
|
119
|
152
|
150
|
174
|
183
|
198
|
198
|
222
|
235
|
234
|
248
|
227
|
234
|
241
|
236
|
251
|
250
|
250
|
250
|
245
|
247
|
241
|
240
|
236
|
248
|
330
|
350
|
422
|
440
|
412
|
428
|
412
|
409
|
414
|
426
|
420
|
434
|
442
|
439
|
474
|
481
|
486
|
505
|
490
|
500
|
493
|
484
|
480
|
471
|
474
|
465
|
469
|
474
|
485
|
524
|
563
|
607
|
653
|
705
|
718
|
754
|
786
|
760
|
837
|
808
|
0
|
|
| Change in Working Capital |
293
|
238
|
236
|
105
|
(54)
|
(55)
|
(170)
|
(132)
|
(99)
|
(32)
|
210
|
(92)
|
59
|
(50)
|
(268)
|
(81)
|
(131)
|
60
|
83
|
59
|
106
|
(115)
|
3
|
(229)
|
(292)
|
(92)
|
(210)
|
16
|
(49)
|
(102)
|
(132)
|
(3)
|
17
|
(56)
|
73
|
14
|
84
|
114
|
62
|
(52)
|
(222)
|
(234)
|
(132)
|
54
|
56
|
106
|
36
|
(51)
|
(101)
|
(110)
|
(154)
|
(123)
|
(56)
|
92
|
11
|
(228)
|
(276)
|
(384)
|
(343)
|
(18)
|
127
|
107
|
38
|
(71)
|
79
|
209
|
368
|
338
|
140
|
(11)
|
61
|
190
|
23
|
177
|
98
|
(48)
|
(452)
|
(361)
|
(175)
|
(400)
|
231
|
39
|
(478)
|
(510)
|
(710)
|
(476)
|
(80)
|
78
|
(124)
|
(65)
|
(68)
|
(114)
|
173
|
(109)
|
11
|
(110)
|
|
| Cash from Operating Activities |
803
N/A
|
750
-7%
|
779
+4%
|
661
-15%
|
587
-11%
|
579
-1%
|
493
-15%
|
530
+8%
|
650
+23%
|
661
+2%
|
642
-3%
|
599
-7%
|
584
-3%
|
540
-8%
|
577
+7%
|
579
+0%
|
542
-6%
|
725
+34%
|
723
0%
|
730
+1%
|
753
+3%
|
605
-20%
|
654
+8%
|
532
-19%
|
513
-4%
|
651
+27%
|
543
-17%
|
736
+36%
|
413
-44%
|
394
-5%
|
527
+34%
|
629
+19%
|
912
+45%
|
822
-10%
|
849
+3%
|
810
-5%
|
898
+11%
|
1 035
+15%
|
984
-5%
|
993
+1%
|
943
-5%
|
954
+1%
|
1 158
+21%
|
1 174
+1%
|
1 164
-1%
|
1 247
+7%
|
1 232
-1%
|
1 231
0%
|
1 286
+4%
|
1 271
-1%
|
1 215
-4%
|
1 198
-1%
|
1 143
-5%
|
1 192
+4%
|
1 238
+4%
|
1 294
+5%
|
1 660
+28%
|
1 802
+9%
|
1 941
+8%
|
2 104
+8%
|
2 123
+1%
|
2 147
+1%
|
2 128
-1%
|
2 079
-2%
|
2 258
+9%
|
2 325
+3%
|
2 341
+1%
|
2 446
+4%
|
2 287
-6%
|
2 223
-3%
|
2 278
+2%
|
2 346
+3%
|
2 300
-2%
|
2 434
+6%
|
2 455
+1%
|
2 196
-11%
|
1 901
-13%
|
2 043
+7%
|
2 253
+10%
|
2 033
-10%
|
2 714
+34%
|
2 569
-5%
|
2 086
-19%
|
2 061
-1%
|
1 780
-14%
|
2 052
+15%
|
2 540
+24%
|
3 018
+19%
|
3 086
+2%
|
3 165
+3%
|
3 110
-2%
|
3 212
+3%
|
3 511
+9%
|
3 327
-5%
|
3 537
+6%
|
3 379
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(661)
|
(672)
|
(637)
|
(542)
|
(566)
|
(593)
|
(643)
|
(649)
|
(647)
|
(597)
|
(570)
|
(637)
|
(671)
|
(703)
|
(724)
|
(745)
|
(791)
|
(844)
|
(906)
|
(929)
|
(1 004)
|
(1 080)
|
(1 107)
|
(1 210)
|
(1 268)
|
(1 280)
|
(1 257)
|
(1 134)
|
(957)
|
(855)
|
(798)
|
(815)
|
(838)
|
(830)
|
(807)
|
(798)
|
(739)
|
(766)
|
(865)
|
(831)
|
(838)
|
(798)
|
(696)
|
(707)
|
(698)
|
(700)
|
(727)
|
(687)
|
(683)
|
(686)
|
(703)
|
(736)
|
(760)
|
(787)
|
(1 015)
|
(1 266)
|
(1 425)
|
(1 528)
|
(1 475)
|
(1 424)
|
(1 441)
|
(1 595)
|
(1 733)
|
(1 960)
|
(2 069)
|
(2 085)
|
(2 141)
|
(2 116)
|
(2 035)
|
(2 055)
|
(2 137)
|
(2 261)
|
(2 398)
|
(2 443)
|
(2 368)
|
(2 239)
|
(2 213)
|
(2 212)
|
(2 248)
|
(2 253)
|
(2 166)
|
(2 272)
|
(2 326)
|
(2 334)
|
(2 450)
|
(2 618)
|
(2 602)
|
(2 732)
|
(2 677)
|
(2 656)
|
(2 796)
|
(2 881)
|
(3 138)
|
(3 175)
|
(3 944)
|
(4 398)
|
|
| Other Items |
189
|
2
|
(37)
|
159
|
123
|
140
|
195
|
53
|
89
|
106
|
921
|
879
|
885
|
876
|
28
|
46
|
41
|
29
|
28
|
(11)
|
(25)
|
(55)
|
431
|
667
|
759
|
799
|
419
|
228
|
179
|
179
|
98
|
79
|
74
|
124
|
137
|
165
|
132
|
41
|
(9)
|
(62)
|
(41)
|
(40)
|
(38)
|
(23)
|
(46)
|
(53)
|
(56)
|
(58)
|
(57)
|
(37)
|
(27)
|
(21)
|
(14)
|
(1 336)
|
(1 309)
|
(1 251)
|
(1 125)
|
241
|
211
|
70
|
(58)
|
(346)
|
(346)
|
(295)
|
(287)
|
(130)
|
(268)
|
(269)
|
(520)
|
(399)
|
(262)
|
(234)
|
47
|
8
|
45
|
(568)
|
(672)
|
(664)
|
(684)
|
(59)
|
57
|
97
|
(283)
|
(308)
|
(1 122)
|
(1 188)
|
(826)
|
(826)
|
(49)
|
(52)
|
(44)
|
(921)
|
(1 330)
|
(1 350)
|
(1 376)
|
(477)
|
|
| Cash from Investing Activities |
(472)
N/A
|
(671)
-42%
|
(674)
-1%
|
(383)
+43%
|
(443)
-16%
|
(453)
-2%
|
(449)
+1%
|
(596)
-33%
|
(557)
+7%
|
(491)
+12%
|
351
N/A
|
243
-31%
|
214
-12%
|
173
-19%
|
(696)
N/A
|
(699)
0%
|
(750)
-7%
|
(816)
-9%
|
(878)
-8%
|
(940)
-7%
|
(1 030)
-10%
|
(1 135)
-10%
|
(676)
+40%
|
(543)
+20%
|
(510)
+6%
|
(481)
+6%
|
(838)
-74%
|
(906)
-8%
|
(778)
+14%
|
(677)
+13%
|
(701)
-4%
|
(736)
-5%
|
(764)
-4%
|
(707)
+8%
|
(670)
+5%
|
(634)
+5%
|
(607)
+4%
|
(726)
-20%
|
(874)
-20%
|
(893)
-2%
|
(879)
+2%
|
(838)
+5%
|
(734)
+12%
|
(730)
+1%
|
(745)
-2%
|
(754)
-1%
|
(783)
-4%
|
(746)
+5%
|
(740)
+1%
|
(722)
+2%
|
(730)
-1%
|
(757)
-4%
|
(774)
-2%
|
(2 123)
-174%
|
(2 324)
-9%
|
(2 518)
-8%
|
(2 550)
-1%
|
(1 287)
+50%
|
(1 263)
+2%
|
(1 354)
-7%
|
(1 499)
-11%
|
(1 941)
-30%
|
(2 078)
-7%
|
(2 254)
-8%
|
(2 357)
-5%
|
(2 215)
+6%
|
(2 408)
-9%
|
(2 384)
+1%
|
(2 555)
-7%
|
(2 454)
+4%
|
(2 399)
+2%
|
(2 495)
-4%
|
(2 351)
+6%
|
(2 435)
-4%
|
(2 324)
+5%
|
(2 807)
-21%
|
(2 885)
-3%
|
(2 875)
+0%
|
(2 932)
-2%
|
(2 312)
+21%
|
(2 109)
+9%
|
(2 175)
-3%
|
(2 609)
-20%
|
(2 642)
-1%
|
(3 572)
-35%
|
(3 806)
-7%
|
(3 428)
+10%
|
(3 558)
-4%
|
(2 727)
+23%
|
(2 708)
+1%
|
(2 840)
-5%
|
(3 803)
-34%
|
(4 468)
-18%
|
(4 525)
-1%
|
(5 320)
-18%
|
(4 875)
+8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(69)
|
(60)
|
(36)
|
0
|
17
|
38
|
46
|
56
|
33
|
(17)
|
(57)
|
(82)
|
(74)
|
(53)
|
(31)
|
(28)
|
(22)
|
(11)
|
(11)
|
(21)
|
(34)
|
(40)
|
(37)
|
(32)
|
(17)
|
(14)
|
(17)
|
(11)
|
(11)
|
(8)
|
(10)
|
(13)
|
(22)
|
(34)
|
(57)
|
(66)
|
(66)
|
(62)
|
(114)
|
(140)
|
(144)
|
(156)
|
(99)
|
(103)
|
(126)
|
(160)
|
(189)
|
(175)
|
(173)
|
(120)
|
(82)
|
(73)
|
(51)
|
(53)
|
(60)
|
(97)
|
(121)
|
(137)
|
(123)
|
(66)
|
(43)
|
(31)
|
(36)
|
(41)
|
(40)
|
(31)
|
(34)
|
(43)
|
(68)
|
(85)
|
(87)
|
(73)
|
(59)
|
(47)
|
(34)
|
(55)
|
(36)
|
(33)
|
(31)
|
(17)
|
(24)
|
(36)
|
(43)
|
(36)
|
(30)
|
(17)
|
(8)
|
(10)
|
17
|
37
|
59
|
184
|
300
|
566
|
906
|
800
|
|
| Net Issuance of Debt |
(184)
|
64
|
1
|
(190)
|
(69)
|
(66)
|
17
|
121
|
(13)
|
(57)
|
(810)
|
(654)
|
(623)
|
(559)
|
234
|
292
|
356
|
207
|
265
|
300
|
400
|
701
|
652
|
148
|
136
|
(46)
|
(41)
|
317
|
508
|
423
|
322
|
263
|
36
|
89
|
52
|
71
|
189
|
(43)
|
232
|
265
|
106
|
297
|
(64)
|
(44)
|
(10)
|
(43)
|
45
|
(3)
|
(41)
|
(73)
|
9
|
6
|
66
|
1 527
|
1 492
|
1 783
|
1 509
|
42
|
72
|
(141)
|
(5)
|
378
|
535
|
865
|
810
|
599
|
798
|
782
|
1 081
|
1 094
|
993
|
926
|
866
|
843
|
733
|
1 553
|
1 959
|
1 805
|
1 680
|
1 244
|
392
|
601
|
1 544
|
1 657
|
2 799
|
2 791
|
1 918
|
1 538
|
654
|
749
|
992
|
1 420
|
1 816
|
1 541
|
1 810
|
1 923
|
|
| Cash Paid for Dividends |
(93)
|
(93)
|
(92)
|
(92)
|
(93)
|
(93)
|
(93)
|
(94)
|
(94)
|
(96)
|
(97)
|
(98)
|
(100)
|
(101)
|
(102)
|
(103)
|
(104)
|
(105)
|
(106)
|
(108)
|
(110)
|
(112)
|
(115)
|
(117)
|
(119)
|
(122)
|
(124)
|
(126)
|
(134)
|
(142)
|
(150)
|
(158)
|
(165)
|
(172)
|
(180)
|
(187)
|
(201)
|
(215)
|
(229)
|
(242)
|
(250)
|
(259)
|
(267)
|
(276)
|
(285)
|
(294)
|
(311)
|
(329)
|
(339)
|
(349)
|
(351)
|
(352)
|
(359)
|
(367)
|
(399)
|
(455)
|
(516)
|
(577)
|
(613)
|
(625)
|
(633)
|
(641)
|
(649)
|
(657)
|
(667)
|
(677)
|
(687)
|
(697)
|
(709)
|
(721)
|
(733)
|
(745)
|
(758)
|
(771)
|
(785)
|
(798)
|
(812)
|
(827)
|
(841)
|
(855)
|
(871)
|
(886)
|
(902)
|
(918)
|
(934)
|
(951)
|
(968)
|
(984)
|
(1 002)
|
(1 019)
|
(1 037)
|
(1 056)
|
(1 076)
|
(1 098)
|
(1 122)
|
(1 148)
|
|
| Other |
(11)
|
(12)
|
0
|
0
|
(5)
|
(21)
|
(23)
|
(24)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
0
|
(2)
|
(1)
|
2
|
7
|
1
|
(0)
|
1
|
(3)
|
2
|
1
|
(4)
|
(4)
|
(3)
|
(1)
|
3
|
(1)
|
1
|
7
|
9
|
11
|
11
|
4
|
5
|
6
|
4
|
3
|
1
|
8
|
11
|
12
|
12
|
10
|
5
|
9
|
14
|
13
|
4
|
(13)
|
(19)
|
(13)
|
(24)
|
(11)
|
(14)
|
(24)
|
(4)
|
(5)
|
(7)
|
(6)
|
(8)
|
(8)
|
(15)
|
(19)
|
(18)
|
(26)
|
(22)
|
(21)
|
(52)
|
(50)
|
(98)
|
(102)
|
(76)
|
(80)
|
(77)
|
(74)
|
(69)
|
(68)
|
(27)
|
(34)
|
(33)
|
(29)
|
(20)
|
(40)
|
(61)
|
(64)
|
(80)
|
(55)
|
(46)
|
(54)
|
(50)
|
|
| Cash from Financing Activities |
(357)
N/A
|
(101)
+72%
|
(140)
-39%
|
(282)
-101%
|
(150)
+47%
|
(142)
+5%
|
(52)
+63%
|
59
N/A
|
(94)
N/A
|
(173)
-85%
|
(965)
-459%
|
(834)
+14%
|
(797)
+4%
|
(714)
+11%
|
101
N/A
|
158
+57%
|
227
+44%
|
88
-61%
|
146
+65%
|
173
+18%
|
263
+52%
|
548
+108%
|
500
-9%
|
1
-100%
|
(4)
N/A
|
(180)
-5 040%
|
(181)
-1%
|
175
N/A
|
358
+105%
|
269
-25%
|
161
-40%
|
96
-40%
|
(152)
N/A
|
(116)
+24%
|
(177)
-52%
|
(173)
+3%
|
(67)
+61%
|
(310)
-362%
|
(107)
+66%
|
(111)
-4%
|
(282)
-154%
|
(113)
+60%
|
(427)
-276%
|
(423)
+1%
|
(413)
+2%
|
(485)
-18%
|
(443)
+9%
|
(495)
-12%
|
(543)
-10%
|
(536)
+1%
|
(415)
+23%
|
(405)
+2%
|
(331)
+18%
|
1 112
N/A
|
1 020
-8%
|
1 212
+19%
|
860
-29%
|
(697)
N/A
|
(675)
+3%
|
(846)
-25%
|
(704)
+17%
|
(298)
+58%
|
(155)
+48%
|
161
N/A
|
97
-40%
|
(117)
N/A
|
69
N/A
|
26
-62%
|
285
+981%
|
269
-6%
|
147
-45%
|
86
-42%
|
28
-68%
|
(28)
N/A
|
(136)
-396%
|
601
N/A
|
1 008
+68%
|
870
-14%
|
727
-16%
|
294
-60%
|
(576)
N/A
|
(389)
+32%
|
530
N/A
|
676
+28%
|
1 801
+166%
|
1 789
-1%
|
914
-49%
|
523
-43%
|
(371)
N/A
|
(295)
+21%
|
(51)
+83%
|
468
N/A
|
985
+111%
|
964
-2%
|
1 540
+60%
|
1 524
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(27)
N/A
|
(22)
+19%
|
(36)
-66%
|
(4)
+89%
|
(6)
-44%
|
(16)
-193%
|
(8)
+49%
|
(7)
+17%
|
(1)
+86%
|
(3)
-160%
|
28
N/A
|
8
-73%
|
1
-91%
|
(1)
N/A
|
(18)
-2 138%
|
38
N/A
|
19
-51%
|
(3)
N/A
|
(9)
-244%
|
(36)
-321%
|
(13)
+64%
|
19
N/A
|
479
+2 474%
|
(10)
N/A
|
0
N/A
|
(10)
N/A
|
(477)
-4 620%
|
5
N/A
|
(7)
N/A
|
(14)
-96%
|
(13)
+9%
|
(12)
+11%
|
(4)
+63%
|
(1)
+69%
|
2
N/A
|
4
+187%
|
224
+5 107%
|
0
-100%
|
4
+3 800%
|
(10)
N/A
|
(218)
-1 995%
|
3
N/A
|
(2)
N/A
|
22
N/A
|
7
-69%
|
8
+20%
|
6
-30%
|
(10)
N/A
|
3
N/A
|
12
+328%
|
70
+466%
|
36
-49%
|
38
+5%
|
181
+381%
|
(67)
N/A
|
(12)
+82%
|
(31)
-152%
|
(182)
-498%
|
3
N/A
|
(96)
N/A
|
(80)
+16%
|
(93)
-16%
|
(106)
-14%
|
(14)
+87%
|
(2)
+88%
|
(6)
-271%
|
2
N/A
|
88
+5 047%
|
17
-80%
|
39
+122%
|
26
-32%
|
(64)
N/A
|
(23)
+63%
|
(28)
-21%
|
(5)
+81%
|
(10)
-80%
|
24
N/A
|
37
+56%
|
48
+29%
|
15
-69%
|
30
+101%
|
5
-83%
|
7
+31%
|
95
+1 293%
|
8
-91%
|
35
+319%
|
25
-28%
|
(17)
N/A
|
(12)
+30%
|
163
N/A
|
220
+35%
|
(123)
N/A
|
27
N/A
|
(234)
N/A
|
(243)
-4%
|
29
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
142
N/A
|
78
-45%
|
141
+82%
|
119
-16%
|
21
-82%
|
(14)
N/A
|
(150)
-974%
|
(119)
+21%
|
3
N/A
|
64
+1 900%
|
72
+13%
|
(38)
N/A
|
(87)
-131%
|
(163)
-88%
|
(147)
+10%
|
(166)
-13%
|
(249)
-50%
|
(120)
+52%
|
(183)
-53%
|
(199)
-9%
|
(251)
-26%
|
(475)
-89%
|
(453)
+5%
|
(678)
-50%
|
(755)
-11%
|
(629)
+17%
|
(714)
-14%
|
(398)
+44%
|
(544)
-37%
|
(462)
+15%
|
(271)
+41%
|
(186)
+32%
|
75
N/A
|
(9)
N/A
|
42
N/A
|
12
-71%
|
159
+1 200%
|
269
+70%
|
120
-56%
|
163
+36%
|
105
-35%
|
156
+48%
|
462
+197%
|
467
+1%
|
465
0%
|
546
+17%
|
505
-8%
|
544
+8%
|
603
+11%
|
585
-3%
|
513
-12%
|
462
-10%
|
383
-17%
|
405
+6%
|
223
-45%
|
27
-88%
|
235
+756%
|
273
+17%
|
467
+71%
|
680
+46%
|
681
+0%
|
552
-19%
|
395
-28%
|
119
-70%
|
189
+58%
|
240
+27%
|
200
-17%
|
330
+65%
|
252
-23%
|
168
-33%
|
141
-16%
|
85
-40%
|
(98)
N/A
|
(9)
+91%
|
87
N/A
|
(43)
N/A
|
(313)
-630%
|
(169)
+46%
|
5
N/A
|
(220)
N/A
|
549
N/A
|
298
-46%
|
(240)
N/A
|
(273)
-14%
|
(670)
-145%
|
(566)
+16%
|
(62)
+89%
|
286
N/A
|
409
+43%
|
509
+25%
|
314
-38%
|
331
+5%
|
373
+13%
|
152
-59%
|
(407)
N/A
|
(1 019)
-150%
|
|