Vornado Realty Trust
NYSE:VNO
Cash Flow Statement
Cash Flow Statement
Vornado Realty Trust
| 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 |
259
|
263
|
251
|
233
|
273
|
290
|
302
|
461
|
451
|
526
|
558
|
593
|
710
|
729
|
660
|
540
|
489
|
471
|
560
|
560
|
578
|
581
|
583
|
608
|
891
|
871
|
783
|
411
|
118
|
(68)
|
44
|
129
|
205
|
322
|
283
|
708
|
921
|
975
|
925
|
740
|
575
|
502
|
700
|
695
|
703
|
827
|
695
|
565
|
374
|
357
|
394
|
1 009
|
1 036
|
1 086
|
1 152
|
859
|
643
|
696
|
561
|
982
|
1 147
|
1 026
|
915
|
264
|
191
|
148
|
378
|
423
|
635
|
3 127
|
3 271
|
3 334
|
3 017
|
203
|
(92)
|
(462)
|
(330)
|
(36)
|
(33)
|
208
|
234
|
226
|
174
|
(383)
|
(425)
|
(431)
|
(392)
|
33
|
15
|
(7)
|
(86)
|
20
|
126
|
899
|
938
|
937
|
|
| Depreciation & Amortization |
137
|
151
|
180
|
193
|
199
|
207
|
198
|
211
|
226
|
232
|
240
|
239
|
277
|
303
|
326
|
333
|
360
|
380
|
397
|
389
|
432
|
462
|
503
|
463
|
590
|
588
|
591
|
481
|
557
|
563
|
553
|
487
|
563
|
561
|
565
|
490
|
553
|
550
|
552
|
518
|
589
|
593
|
585
|
504
|
562
|
562
|
558
|
509
|
567
|
561
|
567
|
537
|
561
|
568
|
580
|
566
|
586
|
593
|
592
|
595
|
591
|
586
|
557
|
530
|
499
|
474
|
476
|
473
|
481
|
480
|
461
|
439
|
413
|
392
|
403
|
418
|
421
|
418
|
412
|
433
|
455
|
485
|
520
|
526
|
517
|
505
|
482
|
458
|
459
|
462
|
467
|
469
|
477
|
481
|
482
|
481
|
|
| 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
|
(90)
|
(90)
|
(90)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
10
|
14
|
0
|
13
|
18
|
17
|
21
|
17
|
13
|
13
|
12
|
12
|
4
|
4
|
|
| Stock-Based Compensation |
7
|
14
|
21
|
28
|
21
|
14
|
7
|
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
|
29
|
35
|
44
|
52
|
31
|
31
|
32
|
34
|
35
|
38
|
38
|
38
|
37
|
40
|
38
|
36
|
40
|
34
|
35
|
34
|
34
|
61
|
60
|
60
|
33
|
33
|
33
|
33
|
32
|
50
|
53
|
54
|
54
|
48
|
45
|
46
|
49
|
44
|
43
|
42
|
38
|
30
|
30
|
28
|
29
|
28
|
34
|
40
|
43
|
39
|
36
|
33
|
30
|
29
|
27
|
26
|
25
|
|
| Other Non-Cash Items |
30
|
63
|
81
|
111
|
130
|
106
|
111
|
(111)
|
(84)
|
(147)
|
(165)
|
(186)
|
(282)
|
(294)
|
(226)
|
(112)
|
(65)
|
(73)
|
(171)
|
(230)
|
(233)
|
(258)
|
(288)
|
(252)
|
(563)
|
(512)
|
(443)
|
(80)
|
225
|
364
|
257
|
134
|
78
|
1
|
84
|
(322)
|
(537)
|
(560)
|
(506)
|
(368)
|
(184)
|
(136)
|
(375)
|
(288)
|
4
|
(161)
|
72
|
(26)
|
25
|
234
|
204
|
(411)
|
(395)
|
(521)
|
(696)
|
(466)
|
(335)
|
(456)
|
(313)
|
(721)
|
(856)
|
(750)
|
(586)
|
51
|
113
|
157
|
(114)
|
(163)
|
(419)
|
(2 943)
|
(3 123)
|
(3 202)
|
(2 858)
|
(70)
|
166
|
484
|
340
|
49
|
109
|
(96)
|
(146)
|
(163)
|
(165)
|
369
|
414
|
446
|
407
|
(7)
|
(3)
|
(13)
|
66
|
(51)
|
(148)
|
(37)
|
(83)
|
(97)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
8
|
9
|
10
|
12
|
31
|
37
|
37
|
37
|
17
|
22
|
21
|
22
|
23
|
22
|
22
|
22
|
20
|
24
|
25
|
26
|
29
|
26
|
26
|
27
|
35
|
22
|
21
|
20
|
10
|
9
|
8
|
11
|
11
|
12
|
13
|
12
|
10
|
8
|
8
|
7
|
8
|
10
|
9
|
8
|
7
|
7
|
7
|
8
|
62
|
62
|
69
|
87
|
49
|
60
|
57
|
40
|
27
|
15
|
13
|
13
|
9
|
9
|
7
|
7
|
8
|
8
|
8
|
8
|
10
|
10
|
10
|
10
|
8
|
8
|
8
|
7
|
7
|
5
|
|
| Cash Interest Paid |
177
|
189
|
209
|
247
|
241
|
260
|
255
|
246
|
245
|
235
|
180
|
254
|
275
|
296
|
383
|
349
|
370
|
409
|
429
|
454
|
488
|
527
|
590
|
654
|
666
|
681
|
660
|
658
|
655
|
663
|
657
|
632
|
621
|
582
|
580
|
549
|
536
|
535
|
528
|
531
|
540
|
438
|
510
|
492
|
491
|
564
|
475
|
465
|
449
|
444
|
432
|
444
|
435
|
408
|
383
|
377
|
377
|
380
|
396
|
369
|
365
|
363
|
350
|
339
|
336
|
319
|
327
|
312
|
313
|
321
|
294
|
284
|
252
|
226
|
221
|
210
|
207
|
196
|
183
|
189
|
185
|
203
|
221
|
252
|
291
|
309
|
388
|
381
|
366
|
369
|
312
|
323
|
336
|
338
|
320
|
313
|
|
| Change in Working Capital |
(28)
|
(35)
|
(38)
|
28
|
(12)
|
(21)
|
33
|
(25)
|
(13)
|
(40)
|
(43)
|
35
|
(47)
|
(31)
|
(54)
|
2
|
36
|
24
|
(39)
|
105
|
(61)
|
(20)
|
27
|
(122)
|
(15)
|
(31)
|
(9)
|
5
|
(76)
|
(58)
|
(137)
|
(115)
|
(48)
|
(53)
|
(147)
|
(105)
|
(259)
|
(466)
|
(228)
|
(188)
|
(167)
|
(252)
|
(263)
|
(85)
|
(336)
|
(223)
|
(221)
|
(7)
|
22
|
(56)
|
(32)
|
0
|
(134)
|
(124)
|
(149)
|
(197)
|
(54)
|
(26)
|
(39)
|
139
|
143
|
130
|
198
|
(20)
|
(14)
|
(29)
|
(89)
|
57
|
(109)
|
178
|
90
|
92
|
79
|
112
|
(21)
|
(16)
|
166
|
198
|
224
|
218
|
166
|
166
|
305
|
272
|
200
|
210
|
161
|
147
|
95
|
41
|
84
|
86
|
91
|
36
|
(22)
|
(66)
|
|
| Cash from Operating Activities |
398
N/A
|
442
+11%
|
474
+7%
|
565
+19%
|
590
+4%
|
582
-1%
|
643
+10%
|
536
-17%
|
573
+7%
|
566
-1%
|
589
+4%
|
681
+16%
|
658
-3%
|
707
+8%
|
706
0%
|
763
+8%
|
819
+7%
|
801
-2%
|
747
-7%
|
825
+10%
|
716
-13%
|
765
+7%
|
825
+8%
|
697
-15%
|
838
+20%
|
851
+2%
|
858
+1%
|
818
-5%
|
766
-6%
|
744
-3%
|
660
-11%
|
634
-4%
|
752
+19%
|
787
+5%
|
739
-6%
|
771
+4%
|
679
-12%
|
499
-27%
|
743
+49%
|
703
-5%
|
814
+16%
|
706
-13%
|
646
-8%
|
825
+28%
|
933
+13%
|
1 006
+8%
|
1 104
+10%
|
1 041
-6%
|
935
-10%
|
1 044
+12%
|
1 080
+3%
|
1 135
+5%
|
1 021
-10%
|
872
-15%
|
750
-14%
|
672
-10%
|
749
+11%
|
806
+8%
|
801
-1%
|
995
+24%
|
1 025
+3%
|
993
-3%
|
1 084
+9%
|
860
-21%
|
824
-4%
|
785
-5%
|
687
-13%
|
803
+17%
|
601
-25%
|
854
+42%
|
713
-17%
|
663
-7%
|
650
-2%
|
637
-2%
|
456
-28%
|
424
-7%
|
597
+41%
|
629
+5%
|
711
+13%
|
762
+7%
|
709
-7%
|
720
+2%
|
844
+17%
|
799
-5%
|
720
-10%
|
743
+3%
|
676
-9%
|
648
-4%
|
588
-9%
|
500
-15%
|
543
+9%
|
538
-1%
|
558
+4%
|
1 391
+149%
|
1 318
-5%
|
1 258
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(68)
|
(90)
|
(97)
|
(211)
|
(122)
|
(132)
|
(136)
|
(460)
|
(403)
|
(389)
|
(503)
|
(544)
|
(330)
|
(523)
|
(835)
|
(1 134)
|
(1 138)
|
(1 049)
|
(969)
|
(1 831)
|
(2 325)
|
(3 924)
|
(3 765)
|
(3 375)
|
(2 155)
|
(484)
|
(326)
|
(849)
|
(234)
|
(205)
|
(202)
|
(682)
|
(208)
|
(201)
|
(170)
|
(475)
|
(318)
|
(336)
|
(329)
|
(350)
|
(291)
|
(285)
|
(464)
|
(1 036)
|
(1 064)
|
(1 173)
|
(1 113)
|
(923)
|
(974)
|
(999)
|
(1 165)
|
(1 035)
|
(1 083)
|
(1 426)
|
(1 335)
|
(1 336)
|
(1 349)
|
(1 155)
|
(1 179)
|
(1 085)
|
(1 047)
|
(889)
|
(800)
|
(658)
|
(676)
|
(670)
|
(1 101)
|
(1 228)
|
(1 242)
|
(1 286)
|
(931)
|
(952)
|
(972)
|
(944)
|
(873)
|
(759)
|
(567)
|
(714)
|
(882)
|
(862)
|
(1 076)
|
(993)
|
(857)
|
(901)
|
(854)
|
(834)
|
(841)
|
(798)
|
(731)
|
(625)
|
(538)
|
(466)
|
(422)
|
(472)
|
(678)
|
(710)
|
|
| Other Items |
(27)
|
(6)
|
55
|
122
|
73
|
121
|
(74)
|
323
|
351
|
266
|
159
|
177
|
(109)
|
(222)
|
(745)
|
(617)
|
(772)
|
(854)
|
(68)
|
(86)
|
(733)
|
(646)
|
(447)
|
307
|
390
|
618
|
185
|
396
|
(396)
|
(503)
|
(191)
|
440
|
152
|
385
|
56
|
(45)
|
(149)
|
(368)
|
(244)
|
185
|
238
|
268
|
335
|
394
|
777
|
1 431
|
1 457
|
1 645
|
1 251
|
584
|
669
|
460
|
576
|
443
|
477
|
603
|
231
|
456
|
241
|
192
|
232
|
186
|
538
|
452
|
436
|
460
|
297
|
350
|
958
|
2 776
|
2 934
|
3 416
|
2 933
|
1 170
|
1 232
|
671
|
522
|
567
|
278
|
330
|
(195)
|
(72)
|
(132)
|
(6)
|
867
|
795
|
850
|
669
|
348
|
37
|
(143)
|
(132)
|
229
|
707
|
777
|
825
|
|
| Cash from Investing Activities |
(95)
N/A
|
(96)
-1%
|
(42)
+56%
|
(89)
-114%
|
(49)
+45%
|
(11)
+78%
|
(210)
-1 805%
|
(137)
+35%
|
(51)
+62%
|
(124)
-140%
|
(345)
-179%
|
(368)
-7%
|
(439)
-19%
|
(745)
-70%
|
(1 579)
-112%
|
(1 751)
-11%
|
(1 910)
-9%
|
(1 903)
+0%
|
(1 037)
+46%
|
(1 917)
-85%
|
(3 057)
-60%
|
(4 570)
-49%
|
(4 213)
+8%
|
(3 068)
+27%
|
(1 764)
+42%
|
134
N/A
|
(141)
N/A
|
(453)
-222%
|
(629)
-39%
|
(708)
-12%
|
(392)
+45%
|
(242)
+38%
|
(57)
+77%
|
185
N/A
|
(113)
N/A
|
(520)
-359%
|
(467)
+10%
|
(705)
-51%
|
(573)
+19%
|
(165)
+71%
|
(53)
+68%
|
(17)
+68%
|
(129)
-651%
|
(642)
-398%
|
(287)
+55%
|
258
N/A
|
344
+34%
|
722
+110%
|
277
-62%
|
(415)
N/A
|
(495)
-19%
|
(575)
-16%
|
(507)
+12%
|
(983)
-94%
|
(858)
+13%
|
(732)
+15%
|
(1 117)
-53%
|
(699)
+37%
|
(938)
-34%
|
(893)
+5%
|
(815)
+9%
|
(704)
+14%
|
(261)
+63%
|
(206)
+21%
|
(240)
-16%
|
(210)
+13%
|
(804)
-284%
|
(878)
-9%
|
(284)
+68%
|
1 491
N/A
|
2 003
+34%
|
2 463
+23%
|
1 961
-20%
|
226
-88%
|
358
+59%
|
(88)
N/A
|
(45)
+49%
|
(147)
-227%
|
(604)
-310%
|
(532)
+12%
|
(1 270)
-139%
|
(1 065)
+16%
|
(989)
+7%
|
(907)
+8%
|
13
N/A
|
(39)
N/A
|
9
N/A
|
(129)
N/A
|
(383)
-197%
|
(588)
-54%
|
(682)
-16%
|
(597)
+12%
|
(193)
+68%
|
235
N/A
|
98
-58%
|
116
+18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
506
|
516
|
461
|
58
|
(7)
|
2
|
30
|
162
|
69
|
93
|
156
|
460
|
366
|
459
|
928
|
492
|
682
|
581
|
(16)
|
1 081
|
1 080
|
1 043
|
1 077
|
35
|
44
|
42
|
52
|
29
|
19
|
727
|
718
|
688
|
0
|
(13)
|
(12)
|
(52)
|
43
|
257
|
280
|
236
|
0
|
24
|
58
|
60
|
89
|
355
|
297
|
(1)
|
(28)
|
(287)
|
(284)
|
19
|
25
|
20
|
17
|
9
|
3
|
2
|
(241)
|
(238)
|
(232)
|
(233)
|
26
|
339
|
(136)
|
(137)
|
(151)
|
(476)
|
(17)
|
(17)
|
(17)
|
(3)
|
10
|
10
|
10
|
297
|
292
|
292
|
583
|
(10)
|
(9)
|
(9)
|
(301)
|
1
|
1
|
(23)
|
(29)
|
(29)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(51)
|
|
| Net Issuance of Debt |
(344)
|
131
|
(310)
|
(107)
|
(70)
|
(598)
|
(178)
|
59
|
63
|
48
|
238
|
37
|
628
|
740
|
697
|
896
|
746
|
917
|
1 229
|
3 571
|
5 328
|
4 788
|
4 393
|
2 086
|
308
|
713
|
678
|
728
|
593
|
183
|
560
|
(1 648)
|
(1 729)
|
(1 821)
|
(1 720)
|
477
|
82
|
421
|
(146)
|
(327)
|
(327)
|
(257)
|
(142)
|
845
|
75
|
(90)
|
(109)
|
(1 318)
|
79
|
984
|
1 303
|
1 116
|
642
|
170
|
83
|
1 517
|
1 603
|
1 672
|
1 590
|
509
|
527
|
429
|
152
|
421
|
466
|
248
|
417
|
(85)
|
(231)
|
(1 403)
|
(1 307)
|
(1 172)
|
(416)
|
833
|
322
|
384
|
(274)
|
382
|
784
|
1 664
|
1 667
|
728
|
728
|
(222)
|
(327)
|
(127)
|
(125)
|
(148)
|
(38)
|
(53)
|
(49)
|
(22)
|
(477)
|
(1 160)
|
(1 067)
|
(1 068)
|
|
| Cash Paid for Dividends |
(288)
|
(310)
|
(326)
|
(338)
|
(312)
|
(317)
|
(322)
|
(349)
|
(379)
|
(391)
|
(402)
|
(401)
|
(400)
|
(416)
|
(431)
|
(583)
|
(602)
|
(621)
|
(641)
|
(595)
|
(611)
|
(626)
|
(642)
|
(582)
|
(591)
|
(600)
|
(610)
|
(619)
|
(540)
|
(469)
|
(398)
|
(320)
|
(378)
|
(430)
|
(480)
|
(530)
|
(538)
|
(546)
|
(558)
|
(570)
|
(576)
|
(581)
|
(584)
|
(773)
|
(787)
|
(797)
|
(807)
|
(629)
|
(627)
|
(628)
|
(629)
|
(629)
|
(610)
|
(592)
|
(574)
|
(555)
|
(557)
|
(557)
|
(560)
|
(556)
|
(567)
|
(579)
|
(566)
|
(561)
|
(547)
|
(530)
|
(532)
|
(535)
|
(537)
|
(542)
|
(548)
|
(554)
|
(927)
|
(939)
|
(915)
|
(892)
|
(499)
|
(465)
|
(469)
|
(472)
|
(471)
|
(470)
|
(470)
|
(469)
|
(439)
|
(337)
|
(236)
|
(191)
|
(119)
|
(119)
|
(119)
|
(203)
|
(203)
|
(203)
|
(203)
|
(203)
|
|
| Other |
(118)
|
(119)
|
(131)
|
(146)
|
(146)
|
(169)
|
(154)
|
(158)
|
(160)
|
(140)
|
(148)
|
(131)
|
(130)
|
(129)
|
(139)
|
(122)
|
(130)
|
(124)
|
(290)
|
(1 026)
|
(1 151)
|
(1 151)
|
(993)
|
(248)
|
(177)
|
(171)
|
(143)
|
(131)
|
(124)
|
(120)
|
(116)
|
(103)
|
(137)
|
(124)
|
(128)
|
9
|
31
|
14
|
(7)
|
39
|
(85)
|
4
|
31
|
39
|
(52)
|
(421)
|
(423)
|
(192)
|
(66)
|
(108)
|
(164)
|
(452)
|
(659)
|
(343)
|
(313)
|
(352)
|
(152)
|
(189)
|
(162)
|
(161)
|
(137)
|
(87)
|
(513)
|
(537)
|
(531)
|
(503)
|
(81)
|
(28)
|
(42)
|
(518)
|
(518)
|
(507)
|
(521)
|
20
|
14
|
(2)
|
17
|
(237)
|
(227)
|
(1 212)
|
(1 239)
|
(1 105)
|
(1 103)
|
(112)
|
(76)
|
(22)
|
(10)
|
89
|
96
|
71
|
74
|
(27)
|
(27)
|
(16)
|
(23)
|
(24)
|
|
| Cash from Financing Activities |
(244)
N/A
|
218
N/A
|
(306)
N/A
|
(533)
-74%
|
(536)
0%
|
(1 082)
-102%
|
(624)
+42%
|
(286)
+54%
|
(408)
-42%
|
(390)
+4%
|
(156)
+60%
|
(35)
+77%
|
464
N/A
|
654
+41%
|
1 056
+61%
|
684
-35%
|
696
+2%
|
754
+8%
|
282
-63%
|
3 031
+974%
|
4 647
+53%
|
4 054
-13%
|
3 835
-5%
|
1 292
-66%
|
(417)
N/A
|
(17)
+96%
|
(22)
-33%
|
8
N/A
|
(52)
N/A
|
320
N/A
|
764
+138%
|
(1 383)
N/A
|
(1 532)
-11%
|
(2 387)
-56%
|
(2 339)
+2%
|
(95)
+96%
|
(383)
-301%
|
145
N/A
|
(431)
N/A
|
(622)
-44%
|
(764)
-23%
|
(809)
-6%
|
(637)
+21%
|
171
N/A
|
(675)
N/A
|
(953)
-41%
|
(1 042)
-9%
|
(2 140)
-105%
|
(641)
+70%
|
(39)
+94%
|
227
N/A
|
54
-76%
|
(603)
N/A
|
(745)
-24%
|
(788)
-6%
|
619
N/A
|
897
+45%
|
928
+4%
|
627
-32%
|
(446)
N/A
|
(410)
+8%
|
(470)
-15%
|
(902)
-92%
|
(338)
+62%
|
(749)
-121%
|
(921)
-23%
|
(348)
+62%
|
(1 123)
-223%
|
(826)
+26%
|
(2 480)
-200%
|
(2 390)
+4%
|
(2 236)
+6%
|
(1 853)
+17%
|
(77)
+96%
|
(569)
-643%
|
(213)
+63%
|
(464)
-117%
|
(28)
+94%
|
671
N/A
|
(29)
N/A
|
(53)
-78%
|
(856)
-1 529%
|
(1 145)
-34%
|
(801)
+30%
|
(841)
-5%
|
(509)
+39%
|
(399)
+22%
|
(279)
+30%
|
(90)
+68%
|
(107)
-19%
|
(95)
+11%
|
(252)
-167%
|
(707)
-180%
|
(1 379)
-95%
|
(1 294)
+6%
|
(1 346)
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
59
N/A
|
564
+853%
|
127
-78%
|
(57)
N/A
|
6
N/A
|
(511)
N/A
|
(191)
+63%
|
112
N/A
|
114
+1%
|
52
-54%
|
88
+69%
|
279
+216%
|
683
+145%
|
617
-10%
|
182
-70%
|
(305)
N/A
|
(395)
-29%
|
(348)
+12%
|
(8)
+98%
|
1 939
N/A
|
2 305
+19%
|
249
-89%
|
447
+80%
|
(1 079)
N/A
|
(1 344)
-25%
|
969
N/A
|
695
-28%
|
372
-46%
|
84
-77%
|
356
+322%
|
1 031
+189%
|
(991)
N/A
|
(837)
+16%
|
(1 416)
-69%
|
(1 714)
-21%
|
155
N/A
|
(171)
N/A
|
(61)
+64%
|
(261)
-330%
|
(84)
+68%
|
(4)
+95%
|
(120)
-2 903%
|
(119)
+1%
|
354
N/A
|
(29)
N/A
|
310
N/A
|
406
+31%
|
(377)
N/A
|
571
N/A
|
590
+3%
|
811
+38%
|
615
-24%
|
(89)
N/A
|
(855)
-859%
|
(895)
-5%
|
559
N/A
|
529
-5%
|
1 036
+96%
|
490
-53%
|
(344)
N/A
|
(200)
+42%
|
(181)
+9%
|
(79)
+56%
|
316
N/A
|
(165)
N/A
|
(346)
-110%
|
(466)
-35%
|
(1 198)
-157%
|
(509)
+58%
|
(135)
+73%
|
326
N/A
|
890
+173%
|
758
-15%
|
786
+4%
|
245
-69%
|
123
-50%
|
88
-28%
|
454
+414%
|
778
+71%
|
200
-74%
|
(614)
N/A
|
(1 201)
-95%
|
(1 291)
-8%
|
(909)
+30%
|
(107)
+88%
|
196
N/A
|
285
+46%
|
240
-16%
|
115
-52%
|
(195)
N/A
|
(233)
-20%
|
(312)
-34%
|
(342)
-10%
|
246
N/A
|
123
-50%
|
28
-77%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
330
N/A
|
352
+7%
|
377
+7%
|
354
-6%
|
469
+32%
|
450
-4%
|
508
+13%
|
75
-85%
|
170
+126%
|
176
+4%
|
85
-52%
|
138
+61%
|
328
+138%
|
184
-44%
|
(129)
N/A
|
(372)
-188%
|
(319)
+14%
|
(248)
+22%
|
(222)
+10%
|
(1 006)
-353%
|
(1 609)
-60%
|
(3 159)
-96%
|
(2 940)
+7%
|
(2 678)
+9%
|
(1 317)
+51%
|
367
N/A
|
532
+45%
|
(31)
N/A
|
532
N/A
|
539
+1%
|
458
-15%
|
(48)
N/A
|
544
N/A
|
586
+8%
|
569
-3%
|
296
-48%
|
361
+22%
|
163
-55%
|
414
+155%
|
353
-15%
|
522
+48%
|
421
-19%
|
182
-57%
|
(211)
N/A
|
(131)
+38%
|
(167)
-28%
|
(9)
+95%
|
118
N/A
|
(39)
N/A
|
44
N/A
|
(85)
N/A
|
101
N/A
|
(63)
N/A
|
(553)
-784%
|
(585)
-6%
|
(664)
-13%
|
(600)
+10%
|
(349)
+42%
|
(378)
-9%
|
(90)
+76%
|
(22)
+76%
|
103
N/A
|
285
+175%
|
202
-29%
|
148
-27%
|
115
-22%
|
(415)
N/A
|
(425)
-2%
|
(640)
-51%
|
(432)
+33%
|
(218)
+49%
|
(290)
-33%
|
(323)
-11%
|
(307)
+5%
|
(418)
-36%
|
(335)
+20%
|
30
N/A
|
(85)
N/A
|
(171)
-102%
|
(101)
+41%
|
(367)
-265%
|
(273)
+26%
|
(14)
+95%
|
(102)
-635%
|
(134)
-32%
|
(91)
+32%
|
(165)
-82%
|
(150)
+10%
|
(143)
+4%
|
(126)
+12%
|
4
N/A
|
72
+1 556%
|
136
+89%
|
918
+574%
|
640
-30%
|
549
-14%
|
|