Federal Home Loan Mortgage Corp
OTC:FMCC
Cash Flow Statement
Cash Flow Statement
Federal Home Loan Mortgage Corp
| Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2 223
|
0
|
2 397
|
2 478
|
0
|
0
|
0
|
0
|
4 147
|
0
|
0
|
0
|
(133)
|
596
|
(642)
|
(3 094)
|
(3 118)
|
(4 666)
|
(28 723)
|
(50 119)
|
(59 942)
|
(58 822)
|
(38 936)
|
(21 554)
|
(18 268)
|
(23 282)
|
(20 384)
|
(14 026)
|
(6 661)
|
(4 087)
|
(5 998)
|
(5 266)
|
(5 365)
|
(206)
|
7 144
|
10 982
|
14 986
|
16 954
|
44 512
|
48 668
|
48 107
|
44 481
|
16 076
|
7 690
|
4 194
|
0
|
0
|
6 376
|
0
|
0
|
0
|
7 815
|
0
|
0
|
0
|
5 625
|
0
|
0
|
0
|
9 235
|
0
|
0
|
0
|
7 214
|
0
|
0
|
0
|
7 326
|
0
|
0
|
0
|
12 109
|
0
|
0
|
0
|
9 327
|
0
|
0
|
0
|
10 538
|
0
|
0
|
0
|
11 858
|
0
|
0
|
|
| Change in Deffered Taxes |
344
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(606)
|
0
|
0
|
0
|
(819)
|
(1 230)
|
(462)
|
(3 943)
|
(4 006)
|
(4 341)
|
2 478
|
5 507
|
6 275
|
6 649
|
(1 035)
|
(670)
|
(643)
|
(452)
|
(681)
|
(670)
|
(648)
|
(387)
|
(122)
|
(117)
|
(106)
|
(233)
|
(118)
|
3
|
15
|
23
|
(23 991)
|
(23 422)
|
(21 632)
|
(20 919)
|
3 932
|
2 284
|
553
|
0
|
0
|
1 655
|
0
|
0
|
0
|
2 787
|
0
|
0
|
0
|
7 773
|
0
|
0
|
0
|
1 391
|
0
|
0
|
0
|
817
|
0
|
0
|
0
|
(590)
|
0
|
0
|
0
|
473
|
0
|
0
|
0
|
528
|
0
|
0
|
0
|
1 762
|
0
|
0
|
0
|
255
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
2
|
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
|
|
| Other Non-Cash Items |
9 461
|
0
|
10 671
|
16 826
|
0
|
0
|
0
|
0
|
8 730
|
0
|
0
|
0
|
(741)
|
3 653
|
4 187
|
(3 096)
|
(12 183)
|
(2 095)
|
16 419
|
52 760
|
75 808
|
67 326
|
58 510
|
39 993
|
36 657
|
39 100
|
36 006
|
29 461
|
22 914
|
20 187
|
21 847
|
18 936
|
21 913
|
16 623
|
7 705
|
4 188
|
(4 781)
|
(7 845)
|
(11 515)
|
(8 778)
|
(7 998)
|
(5 321)
|
(1 499)
|
2 130
|
2 152
|
0
|
0
|
(3 782)
|
0
|
0
|
0
|
(4 165)
|
0
|
0
|
0
|
(5 970)
|
0
|
0
|
0
|
(4 182)
|
0
|
0
|
0
|
(2 365)
|
0
|
0
|
0
|
(2 291)
|
0
|
0
|
0
|
(6 521)
|
0
|
0
|
0
|
(2 186)
|
0
|
0
|
0
|
(1 898)
|
0
|
0
|
0
|
(1 231)
|
0
|
0
|
|
| Cash Taxes Paid |
1 249
|
0
|
0
|
0
|
977
|
0
|
0
|
0
|
957
|
0
|
0
|
0
|
198
|
607
|
663
|
927
|
1 375
|
1 374
|
1 494
|
1 230
|
569
|
161
|
(15)
|
(472)
|
(655)
|
(648)
|
(648)
|
(848)
|
(651)
|
(658)
|
(658)
|
(1)
|
(108)
|
(108)
|
(58)
|
(18)
|
(662)
|
90
|
40
|
3 701
|
0
|
0
|
760
|
760
|
1 218
|
1 619
|
910
|
1 095
|
1 210
|
1 573
|
2 019
|
2 324
|
1 751
|
1 474
|
1 377
|
1 872
|
1 872
|
3 510
|
3 110
|
2 125
|
2 125
|
306
|
306
|
306
|
306
|
340
|
740
|
1 690
|
1 690
|
3 940
|
4 074
|
3 204
|
3 204
|
2 114
|
2 580
|
2 500
|
2 500
|
1 700
|
700
|
900
|
900
|
2 450
|
2 850
|
2 750
|
2 750
|
2 000
|
|
| Cash Interest Paid |
19 193
|
0
|
0
|
0
|
22 693
|
0
|
0
|
0
|
28 505
|
0
|
0
|
0
|
10 567
|
18 502
|
28 821
|
37 918
|
37 211
|
37 436
|
36 520
|
35 813
|
34 049
|
31 687
|
28 771
|
25 169
|
41 884
|
59 419
|
77 656
|
95 468
|
92 542
|
90 179
|
86 843
|
84 370
|
82 176
|
80 026
|
77 495
|
75 328
|
72 491
|
70 631
|
67 885
|
65 614
|
63 973
|
62 222
|
61 792
|
62 257
|
61 754
|
61 718
|
61 399
|
61 120
|
61 254
|
61 477
|
61 680
|
60 862
|
61 071
|
61 998
|
62 310
|
63 574
|
64 233
|
63 940
|
64 642
|
65 721
|
66 781
|
68 100
|
69 526
|
70 918
|
71 514
|
71 689
|
71 243
|
70 073
|
69 484
|
68 888
|
68 714
|
69 093
|
69 716
|
71 079
|
72 898
|
75 441
|
78 251
|
81 212
|
84 349
|
87 610
|
91 024
|
94 058
|
97 450
|
100 136
|
103 264
|
106 381
|
|
| Change in Working Capital |
(13 499)
|
(2 406)
|
(7 526)
|
(2 171)
|
14 627
|
17 686
|
24 016
|
27 863
|
5 503
|
9 190
|
6 039
|
17 749
|
(6 918)
|
(10 496)
|
(13 580)
|
2 783
|
4 492
|
(2 833)
|
(5 290)
|
(18 646)
|
(31 036)
|
(23 211)
|
(18 562)
|
(16 481)
|
(9 687)
|
(5 557)
|
(6 129)
|
(4 904)
|
(2 633)
|
(3 762)
|
(5 009)
|
(3 233)
|
(8 932)
|
(7 092)
|
(7 636)
|
(6 707)
|
(5 272)
|
(4 684)
|
(1 681)
|
2 064
|
1 184
|
3 562
|
1 103
|
(3 219)
|
(5 738)
|
(9 215)
|
(8 674)
|
(5 183)
|
(4 744)
|
2 233
|
5 313
|
(2 042)
|
8 464
|
551
|
4 099
|
(3 204)
|
8 884
|
7 419
|
2 362
|
(5 770)
|
305
|
2 790
|
1 183
|
6 531
|
10 714
|
7 015
|
15 028
|
(3 538)
|
8 498
|
16 549
|
11 990
|
10 292
|
9 720
|
8 066
|
11 228
|
4 256
|
11 611
|
9 148
|
5 464
|
(2 787)
|
7 074
|
6 430
|
9 410
|
(4 255)
|
7 305
|
14 521
|
|
| Cash from Operating Activities |
(1 471)
N/A
|
9 522
N/A
|
5 886
-38%
|
17 477
+197%
|
14 627
-16%
|
17 686
+21%
|
19 234
+9%
|
20 412
+6%
|
17 774
-13%
|
9 190
-48%
|
6 039
-34%
|
17 749
+194%
|
(8 611)
N/A
|
(7 477)
+13%
|
(10 497)
-40%
|
(7 350)
+30%
|
(14 815)
-102%
|
(13 935)
+6%
|
(15 116)
-8%
|
(10 498)
+31%
|
(8 895)
+15%
|
(8 058)
+9%
|
(23)
+100%
|
1 288
N/A
|
8 059
+526%
|
9 809
+22%
|
8 812
-10%
|
9 861
+12%
|
12 972
+32%
|
11 951
-8%
|
10 718
-10%
|
10 320
-4%
|
7 510
-27%
|
9 092
+21%
|
7 095
-22%
|
8 466
+19%
|
4 948
-42%
|
4 448
-10%
|
7 325
+65%
|
18 532
+153%
|
19 661
+6%
|
21 803
+11%
|
19 612
-10%
|
8 885
-55%
|
1 161
-87%
|
(5 409)
N/A
|
(7 872)
-46%
|
(934)
+88%
|
(1 513)
-62%
|
6 482
N/A
|
9 562
+48%
|
4 395
-54%
|
8 464
+93%
|
551
-93%
|
4 099
+644%
|
4 224
+3%
|
8 884
+110%
|
7 419
-16%
|
2 362
-68%
|
674
-71%
|
305
-55%
|
2 790
+815%
|
1 183
-58%
|
12 197
+931%
|
10 714
-12%
|
7 015
-35%
|
15 028
+114%
|
907
-94%
|
8 498
+837%
|
16 549
+95%
|
11 990
-28%
|
16 353
+36%
|
9 720
-41%
|
8 066
-17%
|
11 228
+39%
|
11 925
+6%
|
11 611
-3%
|
9 148
-21%
|
5 464
-40%
|
7 615
+39%
|
7 074
-7%
|
6 430
-9%
|
9 410
+46%
|
6 627
-30%
|
7 305
+10%
|
14 521
+99%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other Items |
(59 827)
|
(80 848)
|
(64 578)
|
(72 461)
|
(72 441)
|
(86 628)
|
(121 427)
|
(132 359)
|
(142 010)
|
(140 887)
|
(91 895)
|
(86 768)
|
41 912
|
42 977
|
72 446
|
9 547
|
4 001
|
(40 841)
|
(9 205)
|
(71 071)
|
(142 512)
|
(40 656)
|
(61 706)
|
47 563
|
192 831
|
208 032
|
279 444
|
386 600
|
421 295
|
433 591
|
403 901
|
373 688
|
379 402
|
424 602
|
467 468
|
494 397
|
532 603
|
502 527
|
459 105
|
391 251
|
335 711
|
270 956
|
251 589
|
205 268
|
171 266
|
202 024
|
186 500
|
178 946
|
186 284
|
141 106
|
120 517
|
164 546
|
134 333
|
157 802
|
177 720
|
144 556
|
168 839
|
142 160
|
110 493
|
119 648
|
65 255
|
55 766
|
66 435
|
48 152
|
74 767
|
30 693
|
(13 426)
|
(83 355)
|
(68 611)
|
(122 392)
|
(59 702)
|
24 250
|
(16 207)
|
74 818
|
29 590
|
11 398
|
15 183
|
16 116
|
40 528
|
44 253
|
50 865
|
61 337
|
39 796
|
9 624
|
7 187
|
(11 789)
|
|
| Cash from Investing Activities |
(59 827)
N/A
|
(80 848)
-35%
|
(64 578)
+20%
|
(72 461)
-12%
|
(72 441)
+0%
|
(86 628)
-20%
|
(121 427)
-40%
|
(132 359)
-9%
|
(142 010)
-7%
|
(140 887)
+1%
|
(91 895)
+35%
|
(86 768)
+6%
|
41 912
N/A
|
42 977
+3%
|
72 446
+69%
|
9 547
-87%
|
4 001
-58%
|
(40 841)
N/A
|
(9 205)
+77%
|
(71 071)
-672%
|
(142 512)
-101%
|
(40 656)
+71%
|
(61 706)
-52%
|
47 563
N/A
|
192 831
+305%
|
208 032
+8%
|
279 444
+34%
|
386 600
+38%
|
421 295
+9%
|
433 591
+3%
|
403 901
-7%
|
373 688
-7%
|
379 402
+2%
|
424 602
+12%
|
467 468
+10%
|
494 397
+6%
|
532 603
+8%
|
502 527
-6%
|
459 105
-9%
|
391 251
-15%
|
335 711
-14%
|
270 956
-19%
|
251 589
-7%
|
205 268
-18%
|
171 266
-17%
|
202 024
+18%
|
186 500
-8%
|
178 946
-4%
|
186 284
+4%
|
141 106
-24%
|
120 517
-15%
|
164 546
+37%
|
134 333
-18%
|
157 802
+17%
|
177 720
+13%
|
144 556
-19%
|
168 839
+17%
|
142 160
-16%
|
110 493
-22%
|
119 648
+8%
|
65 255
-45%
|
55 766
-15%
|
66 435
+19%
|
48 152
-28%
|
74 767
+55%
|
30 693
-59%
|
(13 426)
N/A
|
(83 355)
-521%
|
(68 611)
+18%
|
(122 392)
-78%
|
(59 702)
+51%
|
24 250
N/A
|
(16 207)
N/A
|
74 818
N/A
|
29 590
-60%
|
11 398
-61%
|
15 183
+33%
|
16 116
+6%
|
40 528
+151%
|
44 253
+9%
|
50 865
+15%
|
61 337
+21%
|
39 796
-35%
|
9 624
-76%
|
7 187
-25%
|
(11 789)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
315
|
465
|
221
|
(30)
|
(221)
|
0
|
1 106
|
1 089
|
1 432
|
0
|
352
|
352
|
478
|
973
|
1 963
|
6 578
|
6 395
|
5 900
|
4 910
|
13 800
|
44 600
|
50 700
|
50 700
|
36 900
|
6 100
|
10 600
|
12 300
|
12 400
|
12 900
|
2 300
|
2 079
|
7 971
|
7 617
|
7 636
|
6 157
|
165
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
312
|
312
|
312
|
312
|
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
|
|
| Net Issuance of Debt |
64 132
|
69 317
|
58 391
|
53 883
|
53 911
|
69 681
|
102 222
|
111 893
|
124 718
|
133 239
|
88 936
|
76 251
|
(40 764)
|
(40 014)
|
(66 116)
|
(8 944)
|
5 568
|
82 432
|
58 452
|
106 351
|
153 834
|
3 315
|
19 837
|
(61 947)
|
(199 994)
|
(219 996)
|
(322 623)
|
(430 669)
|
(462 158)
|
(473 583)
|
(419 946)
|
(394 005)
|
(413 524)
|
(432 721)
|
(484 009)
|
(515 712)
|
(507 142)
|
(495 865)
|
(445 709)
|
(359 417)
|
(320 288)
|
(252 231)
|
(217 276)
|
(194 889)
|
(162 598)
|
(189 537)
|
(181 518)
|
(177 830)
|
(182 615)
|
(139 250)
|
(128 460)
|
(161 860)
|
(143 249)
|
(159 939)
|
(173 415)
|
(150 241)
|
(175 460)
|
(150 031)
|
(118 159)
|
(119 025)
|
(62 314)
|
(54 541)
|
(60 162)
|
(59 161)
|
(65 577)
|
(33 413)
|
(2 145)
|
101 194
|
136 790
|
109 418
|
49 121
|
(54 338)
|
(83 961)
|
(88 794)
|
(44 600)
|
(27 200)
|
(31 533)
|
(24 957)
|
(46 278)
|
(52 064)
|
(60 138)
|
(67 740)
|
(49 694)
|
(16 727)
|
(13 224)
|
(3 990)
|
|
| Cash Paid for Dividends |
(570)
|
(593)
|
(616)
|
(637)
|
(654)
|
(659)
|
(706)
|
(738)
|
(772)
|
(817)
|
(818)
|
(833)
|
211
|
(212)
|
(644)
|
(1 553)
|
(1 551)
|
(1 524)
|
(1 086)
|
(1 008)
|
(932)
|
(1 685)
|
(2 985)
|
(4 105)
|
(5 027)
|
(5 171)
|
(5 438)
|
(5 749)
|
(6 062)
|
(6 386)
|
(6 443)
|
(6 495)
|
(6 697)
|
(6 889)
|
(7 080)
|
(7 233)
|
(11 253)
|
(16 415)
|
(18 963)
|
(47 591)
|
(52 199)
|
(49 727)
|
(47 260)
|
(19 610)
|
(10 026)
|
(6 273)
|
(8 296)
|
(5 510)
|
(6 399)
|
(5 653)
|
(2 673)
|
(4 983)
|
(7 718)
|
(9 952)
|
(11 005)
|
(10 945)
|
(6 470)
|
(4 236)
|
(3 835)
|
(4 145)
|
(5 622)
|
(7 287)
|
(5 702)
|
(3 142)
|
(1 665)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
721
|
26
|
62
|
0
|
(649)
|
9
|
(156)
|
(191)
|
(1 406)
|
(1 892)
|
(1 063)
|
(1 254)
|
(287)
|
(2)
|
(822)
|
(687)
|
(507)
|
(383)
|
(342)
|
(278)
|
(259)
|
(195)
|
(114)
|
(94)
|
(62)
|
(55)
|
(49)
|
(37)
|
(26)
|
(22)
|
(12)
|
0
|
(10)
|
(9)
|
(7)
|
0
|
(6)
|
(6)
|
(7)
|
0
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(53)
|
(84)
|
(130)
|
(154)
|
(117)
|
(91)
|
(46)
|
(22)
|
(9)
|
(5)
|
(4)
|
(5)
|
(4)
|
(5)
|
87
|
86
|
(50)
|
(51)
|
(145)
|
(143)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
|
| Cash from Financing Activities |
63 877
N/A
|
69 189
+8%
|
57 996
-16%
|
53 216
-8%
|
53 036
0%
|
69 519
+31%
|
102 648
+48%
|
112 306
+9%
|
125 378
+12%
|
133 143
+6%
|
88 417
-34%
|
75 552
-15%
|
(40 266)
N/A
|
(40 659)
-1%
|
(66 689)
-64%
|
(4 982)
+93%
|
9 158
N/A
|
86 521
+845%
|
62 274
-28%
|
118 321
+90%
|
196 815
+66%
|
51 823
-74%
|
67 169
+30%
|
(29 494)
N/A
|
(199 199)
-575%
|
(214 826)
-8%
|
(315 956)
-47%
|
(424 132)
-34%
|
(455 414)
-7%
|
(477 731)
-5%
|
(424 365)
+11%
|
(392 578)
+7%
|
(412 641)
-5%
|
(432 000)
-5%
|
(484 954)
-12%
|
(522 792)
-8%
|
(518 387)
+1%
|
(512 290)
+1%
|
(464 681)
+9%
|
(407 015)
+12%
|
(372 494)
+8%
|
(301 964)
+19%
|
(264 542)
+12%
|
(214 506)
+19%
|
(172 631)
+20%
|
(195 816)
-13%
|
(189 819)
+3%
|
(183 345)
+3%
|
(189 020)
-3%
|
(144 909)
+23%
|
(131 139)
+10%
|
(166 849)
-27%
|
(150 972)
+10%
|
(169 896)
-13%
|
(184 425)
-9%
|
(161 189)
+13%
|
(181 622)
-13%
|
(153 957)
+15%
|
(121 684)
+21%
|
(122 860)
-1%
|
(67 938)
+45%
|
(61 881)
+9%
|
(65 948)
-7%
|
(62 433)
+5%
|
(67 396)
-8%
|
(33 530)
+50%
|
(2 236)
+93%
|
101 148
N/A
|
136 768
+35%
|
109 409
-20%
|
49 116
-55%
|
(54 342)
N/A
|
(83 966)
-55%
|
(88 798)
-6%
|
(44 605)
+50%
|
(27 113)
+39%
|
(31 447)
-16%
|
(25 007)
+20%
|
(46 329)
-85%
|
(52 209)
-13%
|
(60 281)
-15%
|
(67 749)
-12%
|
(49 703)
+27%
|
(16 736)
+66%
|
(13 233)
+21%
|
(3 997)
+70%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2 579
N/A
|
(2 137)
N/A
|
(696)
+67%
|
(1 768)
-154%
|
(4 778)
-170%
|
577
N/A
|
455
-21%
|
359
-21%
|
1 142
+218%
|
1 446
+27%
|
2 561
+77%
|
6 533
+155%
|
(6 965)
N/A
|
(5 159)
+26%
|
(4 740)
+8%
|
(2 785)
+41%
|
(1 656)
+41%
|
31 745
N/A
|
37 953
+20%
|
36 752
-3%
|
45 408
+24%
|
3 109
-93%
|
5 440
+75%
|
19 357
+256%
|
1 691
-91%
|
3 015
+78%
|
(27 700)
N/A
|
(27 671)
+0%
|
(21 147)
+24%
|
(32 189)
-52%
|
(9 746)
+70%
|
(8 570)
+12%
|
(25 729)
-200%
|
1 694
N/A
|
(10 391)
N/A
|
(19 929)
-92%
|
19 164
N/A
|
(5 315)
N/A
|
1 749
N/A
|
2 768
+58%
|
(17 122)
N/A
|
(9 205)
+46%
|
6 659
N/A
|
(353)
N/A
|
(204)
+42%
|
799
N/A
|
(11 191)
N/A
|
(5 333)
+52%
|
(4 249)
+20%
|
2 679
N/A
|
(1 060)
N/A
|
2 092
N/A
|
(8 175)
N/A
|
(11 543)
-41%
|
(2 606)
+77%
|
(12 409)
-376%
|
(3 899)
+69%
|
(4 378)
-12%
|
(8 829)
-102%
|
(2 538)
+71%
|
(2 378)
+6%
|
(3 325)
-40%
|
1 670
N/A
|
(2 084)
N/A
|
18 085
N/A
|
4 178
-77%
|
(634)
N/A
|
18 700
N/A
|
76 655
+310%
|
3 566
-95%
|
1 404
-61%
|
(13 739)
N/A
|
(90 453)
-558%
|
(5 914)
+93%
|
(3 787)
+36%
|
(3 790)
0%
|
(4 653)
-23%
|
257
N/A
|
(337)
N/A
|
(341)
-1%
|
(2 342)
-587%
|
18
N/A
|
(497)
N/A
|
(485)
+2%
|
1 259
N/A
|
(1 265)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 471)
N/A
|
9 522
N/A
|
5 886
-38%
|
17 477
+197%
|
14 627
-16%
|
17 686
+21%
|
19 234
+9%
|
20 412
+6%
|
17 774
-13%
|
9 190
-48%
|
6 039
-34%
|
17 749
+194%
|
(8 611)
N/A
|
(7 477)
+13%
|
(10 497)
-40%
|
(7 350)
+30%
|
(14 815)
-102%
|
(13 935)
+6%
|
(15 116)
-8%
|
(10 498)
+31%
|
(8 895)
+15%
|
(8 058)
+9%
|
(23)
+100%
|
1 288
N/A
|
8 059
+526%
|
9 809
+22%
|
8 812
-10%
|
9 861
+12%
|
12 972
+32%
|
11 951
-8%
|
10 718
-10%
|
10 320
-4%
|
7 510
-27%
|
9 092
+21%
|
7 095
-22%
|
8 466
+19%
|
4 948
-42%
|
4 448
-10%
|
7 325
+65%
|
18 532
+153%
|
19 661
+6%
|
21 803
+11%
|
19 612
-10%
|
8 885
-55%
|
1 161
-87%
|
(5 409)
N/A
|
(7 872)
-46%
|
(934)
+88%
|
(1 513)
-62%
|
6 482
N/A
|
9 562
+48%
|
4 395
-54%
|
8 464
+93%
|
551
-93%
|
4 099
+644%
|
4 224
+3%
|
8 884
+110%
|
7 419
-16%
|
2 362
-68%
|
674
-71%
|
305
-55%
|
2 790
+815%
|
1 183
-58%
|
12 197
+931%
|
10 714
-12%
|
7 015
-35%
|
15 028
+114%
|
907
-94%
|
8 498
+837%
|
16 549
+95%
|
11 990
-28%
|
16 353
+36%
|
9 720
-41%
|
8 066
-17%
|
11 228
+39%
|
11 925
+6%
|
11 611
-3%
|
9 148
-21%
|
5 464
-40%
|
7 615
+39%
|
7 074
-7%
|
6 430
-9%
|
9 410
+46%
|
6 627
-30%
|
7 305
+10%
|
14 521
+99%
|
|