Federal Agricultural Mortgage Corp
NYSE:AGM
Cash Flow Statement
Cash Flow Statement
Federal Agricultural Mortgage Corp
| 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 |
21
|
24
|
25
|
23
|
25
|
27
|
25
|
41
|
41
|
34
|
40
|
41
|
50
|
47
|
58
|
49
|
48
|
62
|
36
|
32
|
21
|
26
|
24
|
7
|
(6)
|
(2)
|
(100)
|
(150)
|
(105)
|
(98)
|
30
|
100
|
76
|
54
|
44
|
53
|
64
|
67
|
38
|
39
|
43
|
33
|
73
|
69
|
63
|
95
|
95
|
98
|
82
|
76
|
75
|
70
|
82
|
79
|
70
|
74
|
69
|
59
|
67
|
77
|
86
|
91
|
93
|
84
|
88
|
97
|
105
|
108
|
108
|
112
|
100
|
110
|
97
|
99
|
106
|
109
|
129
|
125
|
130
|
132
|
147
|
162
|
171
|
178
|
177
|
179
|
196
|
200
|
207
|
207
|
198
|
207
|
203
|
211
|
216
|
207
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
3
|
6
|
(1)
|
13
|
23
|
16
|
24
|
2
|
(6)
|
(2)
|
(6)
|
(17)
|
(25)
|
(18)
|
(23)
|
(40)
|
(16)
|
0
|
45
|
36
|
23
|
(5)
|
(37)
|
(1)
|
5
|
3
|
(22)
|
(19)
|
(20)
|
(23)
|
(0)
|
(2)
|
(5)
|
12
|
10
|
7
|
(1)
|
(21)
|
(20)
|
(7)
|
(2)
|
16
|
12
|
4
|
4
|
(4)
|
1
|
4
|
7
|
8
|
7
|
3
|
2
|
(1)
|
3
|
3
|
6
|
11
|
1
|
1
|
(5)
|
(7)
|
(3)
|
(2)
|
2
|
(0)
|
(1)
|
(2)
|
(1)
|
2
|
14
|
12
|
23
|
19
|
7
|
7
|
(3)
|
0
|
(3)
|
(1)
|
(2)
|
(5)
|
(3)
|
(61)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
5
|
4
|
4
|
4
|
5
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
8
|
9
|
8
|
8
|
8
|
8
|
8
|
|
| Other Non-Cash Items |
87
|
86
|
75
|
102
|
100
|
88
|
87
|
(68)
|
(60)
|
(100)
|
(122)
|
(53)
|
(89)
|
(43)
|
(88)
|
(52)
|
(32)
|
(44)
|
51
|
67
|
85
|
84
|
84
|
113
|
139
|
120
|
212
|
263
|
151
|
100
|
(119)
|
(171)
|
(247)
|
(336)
|
(356)
|
(651)
|
(614)
|
(486)
|
(346)
|
(60)
|
(88)
|
(87)
|
(145)
|
(134)
|
(100)
|
(89)
|
(65)
|
(8)
|
14
|
36
|
36
|
36
|
20
|
3
|
15
|
9
|
17
|
39
|
34
|
23
|
19
|
2
|
3
|
17
|
35
|
58
|
74
|
9
|
(77)
|
(222)
|
(353)
|
(174)
|
(480)
|
(367)
|
(193)
|
(216)
|
460
|
358
|
346
|
224
|
152
|
502
|
658
|
716
|
427
|
327
|
391
|
125
|
295
|
200
|
(266)
|
261
|
48
|
(42)
|
131
|
(88)
|
|
| Cash Taxes Paid |
8
|
9
|
12
|
13
|
13
|
14
|
14
|
11
|
11
|
10
|
9
|
9
|
10
|
10
|
9
|
11
|
10
|
8
|
10
|
11
|
11
|
13
|
11
|
8
|
24
|
22
|
25
|
30
|
14
|
19
|
16
|
12
|
13
|
14
|
14
|
15
|
15
|
15
|
23
|
27
|
26
|
29
|
23
|
22
|
0
|
21
|
22
|
23
|
23
|
22
|
19
|
13
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
74
|
76
|
58
|
64
|
62
|
65
|
64
|
61
|
61
|
62
|
62
|
71
|
74
|
73
|
77
|
75
|
84
|
82
|
88
|
80
|
82
|
89
|
109
|
120
|
132
|
128
|
114
|
104
|
87
|
89
|
75
|
80
|
76
|
76
|
79
|
78
|
86
|
90
|
99
|
101
|
109
|
107
|
113
|
113
|
112
|
112
|
112
|
115
|
118
|
121
|
138
|
172
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
161
|
0
|
0
|
0
|
269
|
0
|
0
|
0
|
366
|
0
|
0
|
0
|
283
|
0
|
0
|
0
|
199
|
0
|
0
|
0
|
269
|
0
|
0
|
0
|
583
|
0
|
0
|
0
|
820
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(3)
|
(21)
|
(53)
|
(7)
|
16
|
(12)
|
30
|
0
|
(33)
|
11
|
1
|
1
|
32
|
16
|
26
|
(16)
|
12
|
(3)
|
(23)
|
15
|
(11)
|
16
|
16
|
6
|
(16)
|
(1)
|
(8)
|
(91)
|
(45)
|
(24)
|
22
|
109
|
105
|
56
|
43
|
60
|
87
|
104
|
115
|
67
|
161
|
117
|
174
|
101
|
145
|
195
|
198
|
218
|
169
|
1 818
|
1 766
|
56
|
52
|
(1 598)
|
(1 607)
|
97
|
60
|
16
|
38
|
109
|
150
|
164
|
146
|
71
|
66
|
93
|
88
|
80
|
65
|
37
|
61
|
44
|
19
|
49
|
(18)
|
15
|
43
|
36
|
89
|
83
|
11
|
(8)
|
(134)
|
(97)
|
(26)
|
(61)
|
52
|
44
|
50
|
78
|
150
|
145
|
80
|
62
|
1
|
22
|
|
| Cash from Operating Activities |
104
N/A
|
87
-16%
|
45
-48%
|
115
+154%
|
137
+19%
|
100
-27%
|
139
+39%
|
(20)
N/A
|
(45)
-130%
|
(48)
-6%
|
(74)
-55%
|
(3)
+96%
|
(4)
-41%
|
27
N/A
|
(6)
N/A
|
(6)
-7%
|
50
N/A
|
31
-39%
|
89
+188%
|
116
+30%
|
89
-24%
|
125
+41%
|
117
-6%
|
108
-8%
|
93
-14%
|
99
+6%
|
80
-18%
|
(19)
N/A
|
(15)
+19%
|
(21)
-39%
|
(23)
-6%
|
73
N/A
|
(44)
N/A
|
(231)
-419%
|
(305)
-32%
|
(539)
-76%
|
(458)
+15%
|
(311)
+32%
|
(215)
+31%
|
27
N/A
|
97
+260%
|
40
-58%
|
102
+153%
|
33
-67%
|
103
+208%
|
213
+108%
|
238
+11%
|
314
+32%
|
265
-16%
|
1 909
+621%
|
1 857
-3%
|
155
-92%
|
151
-2%
|
(1 500)
N/A
|
(1 510)
-1%
|
184
N/A
|
149
-19%
|
110
-26%
|
140
+27%
|
213
+52%
|
262
+23%
|
264
+1%
|
249
-6%
|
175
-30%
|
190
+9%
|
247
+30%
|
270
+9%
|
200
-26%
|
101
-50%
|
(63)
N/A
|
(190)
-203%
|
(20)
+90%
|
(369)
-1 771%
|
(226)
+39%
|
(107)
+53%
|
(95)
+12%
|
634
N/A
|
518
-18%
|
564
+9%
|
436
-23%
|
308
-29%
|
657
+113%
|
710
+8%
|
809
+14%
|
601
-26%
|
463
-23%
|
646
+39%
|
376
-42%
|
549
+46%
|
486
-11%
|
78
-84%
|
613
+682%
|
329
-46%
|
226
-32%
|
344
+53%
|
80
-77%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
0
|
0
|
|
| Other Items |
(363)
|
(766)
|
(555)
|
(490)
|
(517)
|
(51)
|
(208)
|
(107)
|
(26)
|
193
|
501
|
302
|
225
|
100
|
(483)
|
(387)
|
(578)
|
(708)
|
(207)
|
(147)
|
(315)
|
(391)
|
(693)
|
(706)
|
(765)
|
(612)
|
247
|
87
|
844
|
432
|
(690)
|
(640)
|
(1 042)
|
(470)
|
(936)
|
(1 636)
|
(1 936)
|
(2 515)
|
(2 488)
|
(2 005)
|
(2 113)
|
(1 935)
|
(1 475)
|
(1 329)
|
(756)
|
(1 162)
|
(943)
|
(995)
|
(1 151)
|
(1 949)
|
(1 404)
|
(84)
|
(411)
|
1 152
|
754
|
(1 251)
|
(832)
|
(1 094)
|
(1 813)
|
(593)
|
(854)
|
(1 848)
|
(1 441)
|
(1 843)
|
(1 981)
|
(1 024)
|
(305)
|
(592)
|
(1 188)
|
(1 724)
|
(2 415)
|
(2 385)
|
(1 831)
|
(2 236)
|
(1 872)
|
(1 736)
|
(1 245)
|
(354)
|
(937)
|
(1 096)
|
(1 878)
|
(2 308)
|
(2 395)
|
(3 043)
|
(2 788)
|
(1 903)
|
(2 273)
|
(1 955)
|
(2 018)
|
(2 302)
|
(1 569)
|
(1 677)
|
(1 499)
|
(2 431)
|
(2 694)
|
(3 813)
|
|
| Cash from Investing Activities |
(363)
N/A
|
(766)
-111%
|
(555)
+28%
|
(490)
+12%
|
(517)
-6%
|
(51)
+90%
|
(207)
-305%
|
(107)
+48%
|
(26)
+76%
|
193
N/A
|
501
+160%
|
302
-40%
|
225
-26%
|
100
-55%
|
(483)
N/A
|
(387)
+20%
|
(578)
-49%
|
(708)
-22%
|
(207)
+71%
|
(147)
+29%
|
(315)
-115%
|
(391)
-24%
|
(693)
-77%
|
(706)
-2%
|
(765)
-8%
|
(612)
+20%
|
247
N/A
|
87
-65%
|
844
+869%
|
432
-49%
|
(690)
N/A
|
(640)
+7%
|
(1 042)
-63%
|
(470)
+55%
|
(936)
-99%
|
(1 636)
-75%
|
(1 936)
-18%
|
(2 515)
-30%
|
(2 488)
+1%
|
(2 005)
+19%
|
(2 113)
-5%
|
(1 935)
+8%
|
(1 475)
+24%
|
(1 329)
+10%
|
(756)
+43%
|
(1 162)
-54%
|
(943)
+19%
|
(995)
-6%
|
(1 151)
-16%
|
(1 949)
-69%
|
(1 404)
+28%
|
(84)
+94%
|
(411)
-391%
|
1 152
N/A
|
754
-35%
|
(1 251)
N/A
|
(832)
+33%
|
(1 094)
-31%
|
(1 813)
-66%
|
(593)
+67%
|
(854)
-44%
|
(1 848)
-116%
|
(1 441)
+22%
|
(1 843)
-28%
|
(1 981)
-7%
|
(1 024)
+48%
|
(305)
+70%
|
(592)
-94%
|
(1 188)
-101%
|
(1 724)
-45%
|
(2 415)
-40%
|
(2 385)
+1%
|
(1 831)
+23%
|
(2 236)
-22%
|
(1 872)
+16%
|
(1 736)
+7%
|
(1 245)
+28%
|
(354)
+72%
|
(937)
-165%
|
(1 096)
-17%
|
(1 878)
-71%
|
(2 308)
-23%
|
(2 395)
-4%
|
(3 043)
-27%
|
(2 788)
+8%
|
(1 903)
+32%
|
(2 273)
-19%
|
(1 955)
+14%
|
(2 020)
-3%
|
(2 307)
-14%
|
(1 575)
+32%
|
(1 682)
-7%
|
(1 503)
+11%
|
(2 431)
-62%
|
(2 694)
-11%
|
(3 813)
-42%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
8
|
42
|
41
|
37
|
36
|
2
|
2
|
7
|
7
|
5
|
4
|
(5)
|
(11)
|
(16)
|
(19)
|
(16)
|
(10)
|
(12)
|
(16)
|
(17)
|
(26)
|
(17)
|
(9)
|
(21)
|
(13)
|
(11)
|
(9)
|
123
|
135
|
152
|
166
|
48
|
135
|
115
|
98
|
98
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
5
|
5
|
3
|
74
|
147
|
147
|
147
|
(171)
|
(242)
|
(244)
|
(253)
|
(18)
|
(19)
|
(17)
|
(9)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
22
|
22
|
77
|
133
|
133
|
133
|
178
|
121
|
121
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(75)
|
(75)
|
(75)
|
97
|
97
|
|
| Net Issuance of Debt |
405
|
649
|
490
|
631
|
570
|
100
|
95
|
22
|
(283)
|
(191)
|
(443)
|
(484)
|
(119)
|
(297)
|
451
|
444
|
534
|
654
|
507
|
471
|
660
|
512
|
357
|
(151)
|
74
|
670
|
(835)
|
(7)
|
(869)
|
(899)
|
788
|
914
|
1 112
|
576
|
1 352
|
2 184
|
2 782
|
3 297
|
3 102
|
2 092
|
2 238
|
1 905
|
1 445
|
1 288
|
595
|
870
|
510
|
671
|
816
|
(337)
|
(584)
|
438
|
1 164
|
1 925
|
1 920
|
1 191
|
897
|
1 109
|
512
|
(529)
|
(797)
|
167
|
1 275
|
1 735
|
2 003
|
925
|
143
|
555
|
1 011
|
1 773
|
2 779
|
2 607
|
3 080
|
2 863
|
2 218
|
2 178
|
313
|
(284)
|
300
|
476
|
1 391
|
1 800
|
1 724
|
2 256
|
2 233
|
1 479
|
1 617
|
1 685
|
1 435
|
1 956
|
1 720
|
1 371
|
1 645
|
2 480
|
2 403
|
3 637
|
|
| Cash Paid for Dividends |
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(11)
|
(14)
|
(17)
|
(19)
|
(17)
|
(14)
|
(10)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(14)
|
(17)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(31)
|
(33)
|
(36)
|
(38)
|
(39)
|
(41)
|
(43)
|
(44)
|
(45)
|
(46)
|
(48)
|
(51)
|
(53)
|
(56)
|
(58)
|
(61)
|
(64)
|
(66)
|
(67)
|
(68)
|
(70)
|
(72)
|
(73)
|
(75)
|
(78)
|
(81)
|
(85)
|
(86)
|
(86)
|
(86)
|
(86)
|
(89)
|
|
| Other |
0
|
0
|
0
|
(5)
|
(6)
|
(8)
|
(7)
|
0
|
(2)
|
1
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(15)
|
(20)
|
(26)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(28)
|
(28)
|
(28)
|
(28)
|
(16)
|
(10)
|
(5)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(6)
|
(5)
|
|
| Cash from Financing Activities |
408
N/A
|
685
+68%
|
525
-23%
|
661
+26%
|
598
-10%
|
93
-84%
|
89
-5%
|
27
-70%
|
(278)
N/A
|
(185)
+34%
|
(441)
-139%
|
(493)
-12%
|
(133)
+73%
|
(319)
-139%
|
426
N/A
|
422
-1%
|
517
+23%
|
636
+23%
|
485
-24%
|
449
-7%
|
629
+40%
|
489
-22%
|
344
-30%
|
(178)
N/A
|
55
N/A
|
653
+1 081%
|
(849)
N/A
|
109
N/A
|
(745)
N/A
|
(761)
-2%
|
937
N/A
|
943
+1%
|
1 220
+29%
|
663
-46%
|
1 420
+114%
|
2 250
+58%
|
2 756
+22%
|
3 270
+19%
|
3 075
-6%
|
2 065
-33%
|
2 212
+7%
|
1 879
-15%
|
1 418
-25%
|
1 264
-11%
|
572
-55%
|
847
+48%
|
487
-42%
|
645
+32%
|
860
+33%
|
(227)
N/A
|
(476)
-110%
|
543
N/A
|
949
+75%
|
1 648
+74%
|
1 645
0%
|
913
-45%
|
857
-6%
|
1 066
+24%
|
470
-56%
|
(564)
N/A
|
(824)
-46%
|
139
N/A
|
1 245
+798%
|
1 704
+37%
|
1 970
+16%
|
888
-55%
|
105
-88%
|
515
+392%
|
970
+88%
|
1 753
+81%
|
2 757
+57%
|
2 583
-6%
|
3 055
+18%
|
2 892
-5%
|
2 302
-20%
|
2 260
-2%
|
392
-83%
|
(164)
N/A
|
361
N/A
|
535
+48%
|
1 447
+171%
|
1 733
+20%
|
1 655
-4%
|
2 186
+32%
|
2 161
-1%
|
1 405
-35%
|
1 541
+10%
|
1 607
+4%
|
1 352
-16%
|
1 870
+38%
|
1 556
-17%
|
1 205
-23%
|
1 476
+23%
|
2 313
+57%
|
2 408
+4%
|
3 640
+51%
|
|
| 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
|
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 Change in Cash |
148
N/A
|
6
-96%
|
15
+159%
|
286
+1 807%
|
217
-24%
|
141
-35%
|
20
-86%
|
(100)
N/A
|
(350)
-249%
|
(39)
+89%
|
(14)
+65%
|
(193)
-1 321%
|
88
N/A
|
(191)
N/A
|
(62)
+67%
|
28
N/A
|
(10)
N/A
|
(41)
-299%
|
367
N/A
|
419
+14%
|
403
-4%
|
223
-45%
|
(232)
N/A
|
(776)
-234%
|
(617)
+21%
|
140
N/A
|
(522)
N/A
|
177
N/A
|
84
-53%
|
(350)
N/A
|
224
N/A
|
376
+68%
|
134
-64%
|
(38)
N/A
|
178
N/A
|
75
-58%
|
361
+380%
|
443
+23%
|
372
-16%
|
87
-77%
|
196
+124%
|
(16)
N/A
|
45
N/A
|
(32)
N/A
|
(82)
-159%
|
(102)
-25%
|
(218)
-115%
|
(36)
+83%
|
(27)
+26%
|
(267)
-899%
|
(24)
+91%
|
614
N/A
|
690
+12%
|
1 299
+88%
|
889
-32%
|
(153)
N/A
|
173
N/A
|
82
-53%
|
(1 203)
N/A
|
(945)
+21%
|
(1 416)
-50%
|
(1 445)
-2%
|
53
N/A
|
37
-31%
|
180
+388%
|
111
-38%
|
69
-37%
|
123
+78%
|
(117)
N/A
|
(34)
+71%
|
152
N/A
|
179
+18%
|
855
+378%
|
431
-50%
|
323
-25%
|
430
+33%
|
(219)
N/A
|
1
N/A
|
(12)
N/A
|
(125)
-979%
|
(123)
+2%
|
81
N/A
|
(31)
N/A
|
(48)
-55%
|
(26)
+47%
|
(35)
-38%
|
(86)
-144%
|
28
N/A
|
(119)
N/A
|
49
N/A
|
60
+23%
|
135
+126%
|
303
+124%
|
107
-65%
|
59
-45%
|
(93)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
104
N/A
|
87
-16%
|
45
-48%
|
115
+155%
|
137
+19%
|
100
-27%
|
139
+39%
|
(20)
N/A
|
(45)
-130%
|
(48)
-6%
|
(74)
-55%
|
(3)
+96%
|
(4)
-41%
|
27
N/A
|
(6)
N/A
|
(6)
-7%
|
50
N/A
|
31
-39%
|
89
+188%
|
116
+30%
|
89
-24%
|
125
+41%
|
117
-6%
|
108
-8%
|
93
-14%
|
99
+6%
|
80
-18%
|
(19)
N/A
|
(15)
+19%
|
(21)
-39%
|
(23)
-6%
|
73
N/A
|
(44)
N/A
|
(231)
-419%
|
(305)
-32%
|
(539)
-76%
|
(458)
+15%
|
(311)
+32%
|
(215)
+31%
|
27
N/A
|
97
+260%
|
40
-58%
|
102
+153%
|
33
-67%
|
103
+208%
|
213
+108%
|
238
+11%
|
314
+32%
|
265
-16%
|
1 909
+621%
|
1 857
-3%
|
155
-92%
|
151
-2%
|
(1 500)
N/A
|
(1 510)
-1%
|
184
N/A
|
149
-19%
|
110
-26%
|
140
+27%
|
213
+52%
|
262
+23%
|
264
+1%
|
249
-6%
|
175
-30%
|
190
+9%
|
247
+30%
|
270
+9%
|
200
-26%
|
101
-50%
|
(63)
N/A
|
(190)
-203%
|
(20)
+90%
|
(369)
-1 771%
|
(226)
+39%
|
(107)
+53%
|
(95)
+12%
|
634
N/A
|
518
-18%
|
564
+9%
|
436
-23%
|
308
-29%
|
657
+113%
|
710
+8%
|
809
+14%
|
601
-26%
|
463
-23%
|
646
+39%
|
376
-42%
|
547
+46%
|
480
-12%
|
73
-85%
|
607
+732%
|
326
-46%
|
226
-31%
|
344
+53%
|
80
-77%
|
|