American Tower Corp
NYSE:AMT
Cash Flow Statement
Cash Flow Statement
American Tower 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 |
(1 035)
|
(1 032)
|
(1 261)
|
(1 164)
|
(626)
|
(638)
|
(343)
|
(329)
|
(280)
|
(232)
|
(234)
|
(255)
|
(240)
|
(211)
|
(173)
|
(181)
|
(151)
|
(107)
|
(82)
|
27
|
52
|
24
|
80
|
57
|
77
|
256
|
256
|
347
|
364
|
262
|
269
|
247
|
285
|
328
|
354
|
374
|
369
|
382
|
269
|
382
|
500
|
421
|
672
|
594
|
545
|
595
|
526
|
482
|
515
|
652
|
696
|
803
|
805
|
741
|
632
|
672
|
758
|
793
|
959
|
970
|
996
|
1 193
|
1 263
|
1 225
|
1 198
|
1 124
|
1 167
|
1 265
|
1 392
|
1 512
|
1 640
|
1 917
|
1 928
|
1 942
|
1 899
|
1 692
|
1 925
|
2 225
|
2 488
|
2 568
|
2 618
|
2 761
|
2 855
|
1 697
|
1 309
|
880
|
637
|
1 367
|
1 974
|
2 421
|
1 063
|
2 280
|
1 857
|
1 329
|
3 022
|
2 629
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
328
|
0
|
0
|
0
|
330
|
0
|
0
|
0
|
329
|
0
|
0
|
0
|
411
|
0
|
0
|
0
|
528
|
130
|
262
|
393
|
523
|
490
|
458
|
431
|
405
|
408
|
411
|
412
|
415
|
426
|
434
|
443
|
461
|
481
|
509
|
536
|
556
|
574
|
607
|
609
|
644
|
680
|
693
|
734
|
800
|
860
|
921
|
985
|
1 004
|
1 022
|
1 104
|
1 197
|
1 285
|
1 363
|
1 433
|
1 490
|
1 526
|
1 605
|
1 604
|
1 638
|
1 716
|
1 741
|
1 794
|
1 811
|
2 111
|
2 101
|
2 101
|
2 095
|
1 778
|
1 814
|
1 820
|
1 851
|
1 882
|
1 933
|
2 032
|
2 170
|
2 333
|
2 626
|
2 898
|
3 184
|
3 355
|
3 333
|
3 272
|
3 136
|
3 087
|
2 842
|
2 639
|
2 389
|
2 125
|
2 068
|
2 017
|
2 027
|
2 042
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
157
|
0
|
0
|
0
|
188
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(303)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(237)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
56
|
68
|
83
|
55
|
54
|
56
|
54
|
55
|
63
|
62
|
62
|
61
|
50
|
50
|
51
|
53
|
51
|
50
|
49
|
47
|
48
|
50
|
51
|
52
|
60
|
63
|
65
|
68
|
72
|
73
|
77
|
80
|
85
|
91
|
91
|
91
|
89
|
87
|
88
|
90
|
98
|
102
|
106
|
109
|
115
|
114
|
133
|
138
|
137
|
134
|
114
|
111
|
117
|
122
|
123
|
121
|
111
|
116
|
120
|
120
|
138
|
149
|
160
|
169
|
178
|
185
|
189
|
196
|
195
|
192
|
199
|
204
|
192
|
193
|
185
|
174
|
|
| Other Non-Cash Items |
1 083
|
1 073
|
1 287
|
985
|
710
|
763
|
504
|
262
|
495
|
466
|
489
|
272
|
513
|
502
|
513
|
192
|
650
|
695
|
720
|
79
|
495
|
423
|
261
|
106
|
138
|
(4)
|
49
|
(30)
|
76
|
191
|
207
|
87
|
229
|
222
|
234
|
88
|
105
|
112
|
227
|
234
|
210
|
305
|
87
|
153
|
217
|
215
|
287
|
365
|
346
|
257
|
246
|
169
|
239
|
284
|
329
|
353
|
294
|
248
|
248
|
285
|
290
|
249
|
245
|
423
|
516
|
629
|
579
|
690
|
471
|
585
|
795
|
346
|
230
|
97
|
(5)
|
765
|
565
|
361
|
117
|
(141)
|
(294)
|
(584)
|
(898)
|
500
|
977
|
1 538
|
2 046
|
1 265
|
987
|
860
|
2 421
|
1 220
|
1 601
|
2 070
|
431
|
961
|
|
| Cash Taxes Paid |
4
|
2
|
(1)
|
2
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
4
|
8
|
13
|
16
|
19
|
22
|
23
|
24
|
26
|
24
|
28
|
27
|
(29)
|
(22)
|
(22)
|
(22)
|
35
|
31
|
32
|
40
|
40
|
41
|
32
|
30
|
36
|
42
|
53
|
62
|
54
|
40
|
38
|
34
|
69
|
84
|
74
|
64
|
52
|
57
|
0
|
100
|
69
|
84
|
99
|
147
|
157
|
162
|
178
|
99
|
96
|
100
|
106
|
112
|
137
|
138
|
121
|
124
|
164
|
176
|
197
|
200
|
148
|
146
|
137
|
123
|
146
|
117
|
141
|
181
|
225
|
319
|
344
|
349
|
322
|
285
|
272
|
275
|
307
|
311
|
355
|
334
|
351
|
317
|
303
|
298
|
329
|
|
| Cash Interest Paid |
276
|
259
|
263
|
252
|
255
|
248
|
235
|
223
|
207
|
205
|
198
|
210
|
172
|
196
|
168
|
183
|
181
|
192
|
189
|
203
|
208
|
230
|
236
|
236
|
243
|
237
|
234
|
249
|
241
|
242
|
240
|
243
|
239
|
233
|
226
|
219
|
234
|
231
|
271
|
274
|
301
|
324
|
344
|
366
|
384
|
376
|
384
|
397
|
457
|
486
|
553
|
548
|
593
|
569
|
582
|
578
|
557
|
576
|
622
|
645
|
699
|
708
|
713
|
712
|
710
|
743
|
769
|
790
|
810
|
827
|
770
|
750
|
763
|
726
|
772
|
762
|
739
|
756
|
696
|
791
|
856
|
932
|
1 067
|
1 089
|
1 174
|
1 240
|
1 291
|
1 260
|
1 313
|
1 382
|
1 422
|
1 424
|
1 352
|
1 305
|
1 313
|
1 287
|
|
| Change in Working Capital |
(6)
|
32
|
59
|
40
|
36
|
(1)
|
(12)
|
(21)
|
(34)
|
(23)
|
(29)
|
(33)
|
4
|
(15)
|
(12)
|
(14)
|
(43)
|
(63)
|
(26)
|
(32)
|
(36)
|
1
|
(25)
|
(14)
|
(1)
|
(40)
|
(21)
|
(42)
|
(51)
|
(40)
|
(51)
|
(63)
|
(50)
|
(35)
|
(65)
|
(90)
|
(93)
|
(128)
|
(124)
|
(63)
|
(0)
|
37
|
64
|
(6)
|
(65)
|
(97)
|
(134)
|
(18)
|
(9)
|
87
|
127
|
157
|
101
|
(32)
|
(51)
|
(152)
|
(186)
|
(23)
|
(87)
|
(106)
|
(102)
|
(209)
|
(313)
|
(352)
|
(330)
|
(277)
|
(196)
|
(14)
|
(223)
|
(360)
|
(507)
|
(233)
|
(204)
|
(139)
|
(3)
|
(435)
|
(249)
|
(481)
|
498
|
102
|
(518)
|
(679)
|
(1 910)
|
(1 619)
|
(1 280)
|
(1 055)
|
(818)
|
(814)
|
(685)
|
(673)
|
(457)
|
(387)
|
(277)
|
(223)
|
(296)
|
(167)
|
|
| Cash from Operating Activities |
42
N/A
|
73
+72%
|
84
+16%
|
105
+25%
|
120
+14%
|
123
+3%
|
150
+22%
|
156
+4%
|
181
+16%
|
211
+17%
|
226
+7%
|
217
-4%
|
278
+28%
|
276
0%
|
328
+19%
|
397
+21%
|
456
+15%
|
525
+15%
|
612
+17%
|
621
+1%
|
640
+3%
|
710
+11%
|
709
0%
|
693
-2%
|
704
+2%
|
670
-5%
|
715
+7%
|
773
+8%
|
797
+3%
|
823
+3%
|
836
+2%
|
842
+1%
|
890
+6%
|
949
+7%
|
967
+2%
|
1 021
+6%
|
1 051
+3%
|
1 064
+1%
|
1 096
+3%
|
1 166
+6%
|
1 284
+10%
|
1 369
+7%
|
1 432
+5%
|
1 414
-1%
|
1 406
-1%
|
1 436
+2%
|
1 442
+0%
|
1 599
+11%
|
1 682
+5%
|
1 887
+12%
|
2 024
+7%
|
2 135
+5%
|
2 168
+2%
|
2 099
-3%
|
2 109
+0%
|
2 167
+3%
|
2 237
+3%
|
2 458
+10%
|
2 618
+7%
|
2 702
+3%
|
2 816
+4%
|
2 863
+2%
|
2 860
0%
|
2 926
+2%
|
3 039
+4%
|
3 185
+5%
|
3 274
+3%
|
3 748
+14%
|
3 742
0%
|
3 838
+3%
|
4 022
+5%
|
3 753
-7%
|
3 768
+0%
|
3 720
-1%
|
3 743
+1%
|
3 881
+4%
|
4 174
+8%
|
4 137
-1%
|
5 273
+27%
|
4 820
-9%
|
4 391
-9%
|
4 354
-1%
|
3 190
-27%
|
3 696
+16%
|
4 103
+11%
|
4 397
+7%
|
4 766
+8%
|
4 722
-1%
|
4 936
+5%
|
5 065
+3%
|
5 233
+3%
|
5 291
+1%
|
5 302
+0%
|
5 245
-1%
|
5 236
0%
|
5 464
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(503)
|
(380)
|
(266)
|
(180)
|
(116)
|
(82)
|
(71)
|
(62)
|
(54)
|
(48)
|
(44)
|
(42)
|
(47)
|
(60)
|
(73)
|
(89)
|
(101)
|
(109)
|
(120)
|
(127)
|
(130)
|
(138)
|
(143)
|
(154)
|
(168)
|
(184)
|
(213)
|
(243)
|
(248)
|
(260)
|
(261)
|
(250)
|
(256)
|
(269)
|
(296)
|
(347)
|
(390)
|
(451)
|
(515)
|
(523)
|
(546)
|
(513)
|
(503)
|
(568)
|
(571)
|
(622)
|
(639)
|
(725)
|
(815)
|
(910)
|
(1 000)
|
(974)
|
(920)
|
(819)
|
(769)
|
(729)
|
(724)
|
(737)
|
(686)
|
(683)
|
(696)
|
(735)
|
(762)
|
(804)
|
(834)
|
(857)
|
(859)
|
(913)
|
(936)
|
(953)
|
(1 027)
|
(991)
|
(985)
|
(952)
|
(936)
|
(1 032)
|
(1 142)
|
(1 210)
|
(1 280)
|
(1 377)
|
(1 438)
|
(1 530)
|
(1 675)
|
(1 874)
|
(1 949)
|
(2 000)
|
(1 932)
|
(1 798)
|
(1 733)
|
(1 637)
|
(1 671)
|
(1 590)
|
(1 524)
|
(1 504)
|
(1 545)
|
(1 680)
|
|
| Other Items |
(631)
|
(235)
|
(133)
|
65
|
116
|
114
|
52
|
(164)
|
(202)
|
(202)
|
9
|
167
|
155
|
159
|
29
|
8
|
17
|
5
|
(22)
|
(2)
|
(4)
|
(15)
|
(6)
|
(32)
|
(55)
|
(39)
|
(48)
|
(31)
|
(6)
|
(98)
|
(167)
|
(293)
|
(390)
|
(349)
|
(762)
|
(954)
|
(1 435)
|
(1 621)
|
(1 486)
|
(2 268)
|
(1 861)
|
(1 988)
|
(1 902)
|
(1 990)
|
(2 073)
|
(1 771)
|
(1 703)
|
(4 449)
|
(4 273)
|
(4 498)
|
(4 318)
|
(975)
|
(5 988)
|
(6 373)
|
(7 281)
|
(7 013)
|
(1 954)
|
(2 469)
|
(1 638)
|
(1 420)
|
(2 141)
|
(1 039)
|
(1 064)
|
(1 997)
|
(2 327)
|
(2 572)
|
(2 487)
|
(1 836)
|
(857)
|
(545)
|
(1 068)
|
(2 996)
|
(2 933)
|
(3 084)
|
(2 622)
|
(3 753)
|
(3 828)
|
(12 442)
|
(13 059)
|
(19 316)
|
(19 329)
|
(10 560)
|
(9 999)
|
(482)
|
(170)
|
(168)
|
(83)
|
103
|
(122)
|
133
|
1 913
|
2 001
|
2 021
|
1 599
|
(208)
|
(179)
|
|
| Cash from Investing Activities |
(1 133)
N/A
|
(615)
+46%
|
(399)
+35%
|
(115)
+71%
|
(0)
+100%
|
33
N/A
|
(18)
N/A
|
(226)
-1 129%
|
(256)
-13%
|
(249)
+3%
|
(35)
+86%
|
125
N/A
|
107
-14%
|
99
-8%
|
(44)
N/A
|
(81)
-83%
|
(85)
-5%
|
(104)
-23%
|
(142)
-37%
|
(129)
+9%
|
(134)
-4%
|
(152)
-14%
|
(149)
+2%
|
(186)
-25%
|
(223)
-20%
|
(224)
0%
|
(260)
-16%
|
(275)
-6%
|
(255)
+7%
|
(358)
-40%
|
(428)
-20%
|
(543)
-27%
|
(645)
-19%
|
(618)
+4%
|
(1 058)
-71%
|
(1 301)
-23%
|
(1 825)
-40%
|
(2 071)
-14%
|
(2 001)
+3%
|
(2 791)
-39%
|
(2 408)
+14%
|
(2 500)
-4%
|
(2 405)
+4%
|
(2 558)
-6%
|
(2 644)
-3%
|
(2 393)
+9%
|
(2 343)
+2%
|
(5 173)
-121%
|
(5 088)
+2%
|
(5 408)
-6%
|
(5 318)
+2%
|
(1 950)
+63%
|
(6 908)
-254%
|
(7 192)
-4%
|
(8 050)
-12%
|
(7 742)
+4%
|
(2 678)
+65%
|
(3 206)
-20%
|
(2 324)
+28%
|
(2 102)
+10%
|
(2 837)
-35%
|
(1 773)
+37%
|
(1 827)
-3%
|
(2 801)
-53%
|
(3 161)
-13%
|
(3 429)
-8%
|
(3 346)
+2%
|
(2 750)
+18%
|
(1 792)
+35%
|
(1 497)
+16%
|
(2 095)
-40%
|
(3 988)
-90%
|
(3 918)
+2%
|
(4 036)
-3%
|
(3 557)
+12%
|
(4 785)
-35%
|
(4 970)
-4%
|
(13 651)
-175%
|
(14 339)
-5%
|
(20 692)
-44%
|
(20 767)
0%
|
(12 090)
+42%
|
(11 674)
+3%
|
(2 355)
+80%
|
(2 119)
+10%
|
(2 168)
-2%
|
(2 015)
+7%
|
(1 696)
+16%
|
(1 855)
-9%
|
(1 504)
+19%
|
241
N/A
|
411
+70%
|
497
+21%
|
95
-81%
|
(1 752)
N/A
|
(1 860)
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
2
|
1
|
0
|
3
|
126
|
127
|
131
|
134
|
25
|
41
|
44
|
43
|
63
|
(4)
|
(158)
|
(268)
|
(300)
|
(266)
|
(572)
|
(823)
|
(1 158)
|
(1 519)
|
(1 238)
|
(964)
|
(932)
|
(632)
|
(456)
|
(425)
|
(229)
|
(147)
|
(163)
|
(208)
|
(222)
|
(292)
|
(398)
|
(373)
|
(394)
|
(352)
|
(239)
|
(140)
|
5
|
(7)
|
(9)
|
(82)
|
(145)
|
(100)
|
(79)
|
569
|
644
|
586
|
4 356
|
3 768
|
3 763
|
3 829
|
60
|
94
|
98
|
93
|
(32)
|
(527)
|
(548)
|
(647)
|
(516)
|
(146)
|
(210)
|
(134)
|
(127)
|
(19)
|
86
|
86
|
30
|
8
|
20
|
42
|
73
|
2 452
|
2 438
|
2 459
|
2 465
|
2 382
|
2 349
|
2 305
|
2 299
|
4
|
5
|
22
|
34
|
36
|
48
|
46
|
52
|
53
|
43
|
(323)
|
|
| Net Issuance of Debt |
56
|
68
|
50
|
12
|
145
|
93
|
62
|
(1 072)
|
(302)
|
(330)
|
(397)
|
(1 303)
|
(317)
|
(339)
|
(354)
|
(406)
|
(240)
|
(137)
|
(60)
|
(54)
|
33
|
425
|
515
|
813
|
878
|
473
|
473
|
248
|
97
|
141
|
(5)
|
(31)
|
(16)
|
(138)
|
458
|
1 215
|
1 175
|
1 383
|
1 036
|
1 450
|
1 514
|
1 562
|
1 433
|
1 494
|
(279)
|
(441)
|
3 286
|
2 273
|
3 864
|
3 280
|
(488)
|
(210)
|
1 094
|
1 218
|
2 071
|
1 703
|
426
|
1 762
|
866
|
589
|
1 009
|
415
|
452
|
1 474
|
1 835
|
1 365
|
1 567
|
460
|
12
|
(15)
|
257
|
2 680
|
2 968
|
3 775
|
2 780
|
4 152
|
3 783
|
9 658
|
8 394
|
13 713
|
14 011
|
5 337
|
5 116
|
(4 113)
|
(6 051)
|
(3 654)
|
(1 566)
|
(1 283)
|
745
|
309
|
(1 947)
|
(1 919)
|
(2 435)
|
(2 335)
|
(353)
|
(372)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(138)
|
0
|
(221)
|
(308)
|
(356)
|
0
|
(376)
|
(395)
|
(435)
|
(435)
|
(459)
|
(495)
|
(421)
|
(580)
|
(654)
|
(724)
|
(796)
|
(872)
|
(915)
|
(954)
|
(993)
|
(1 034)
|
(1 082)
|
(1 123)
|
(1 164)
|
(1 210)
|
(1 250)
|
(1 296)
|
(1 342)
|
(1 396)
|
(1 463)
|
(1 531)
|
(1 603)
|
(1 681)
|
(1 762)
|
(1 843)
|
(1 928)
|
(2 018)
|
(2 091)
|
(2 181)
|
(2 271)
|
(2 367)
|
(2 455)
|
(2 543)
|
(2 630)
|
(2 723)
|
(2 812)
|
(2 878)
|
(2 949)
|
(3 018)
|
(3 047)
|
(3 073)
|
(3 075)
|
(3 041)
|
(3 080)
|
(3 119)
|
(3 157)
|
|
| Other |
69
|
63
|
52
|
88
|
(194)
|
(173)
|
(318)
|
993
|
243
|
324
|
242
|
1 031
|
(87)
|
(191)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(3)
|
(7)
|
(37)
|
(42)
|
(49)
|
(47)
|
(17)
|
(12)
|
(4)
|
(1)
|
(10)
|
(10)
|
(16)
|
(17)
|
(7)
|
(13)
|
(13)
|
(7)
|
18
|
73
|
126
|
114
|
112
|
64
|
39
|
1 821
|
1 805
|
1 808
|
1 787
|
(11)
|
(19)
|
(92)
|
(90)
|
(91)
|
773
|
850
|
856
|
849
|
(12)
|
(27)
|
212
|
481
|
473
|
479
|
224
|
438
|
398
|
405
|
409
|
(565)
|
(546)
|
(561)
|
(642)
|
(752)
|
(759)
|
(781)
|
(1 051)
|
(496)
|
(710)
|
2 366
|
2 524
|
2 545
|
2 819
|
2 258
|
3 015
|
4 289
|
4 220
|
1 695
|
1 113
|
(237)
|
(239)
|
(388)
|
(505)
|
(482)
|
(422)
|
(244)
|
(356)
|
|
| Cash from Financing Activities |
129
N/A
|
131
+2%
|
104
-21%
|
101
-2%
|
(48)
N/A
|
(78)
-62%
|
(130)
-68%
|
48
N/A
|
72
+51%
|
128
+78%
|
(130)
N/A
|
(231)
-78%
|
(361)
-56%
|
(488)
-35%
|
(301)
+38%
|
(420)
-39%
|
(409)
+3%
|
(416)
-2%
|
(372)
+11%
|
(323)
+13%
|
(545)
-69%
|
(435)
+20%
|
(685)
-57%
|
(755)
-10%
|
(407)
+46%
|
(507)
-25%
|
(471)
+7%
|
(388)
+18%
|
(360)
+7%
|
(294)
+18%
|
(245)
+17%
|
(195)
+20%
|
(195)
0%
|
(353)
-81%
|
223
N/A
|
910
+307%
|
770
-15%
|
1 028
+33%
|
715
-30%
|
1 086
+52%
|
1 251
+15%
|
1 314
+5%
|
1 194
-9%
|
1 170
-2%
|
1 178
+1%
|
905
-23%
|
4 553
+403%
|
3 526
-23%
|
3 338
-5%
|
3 371
+1%
|
(431)
N/A
|
(135)
+69%
|
4 778
N/A
|
5 105
+7%
|
5 960
+17%
|
5 593
-6%
|
463
-92%
|
929
+101%
|
(17)
N/A
|
(99)
-497%
|
425
N/A
|
(720)
N/A
|
(740)
-3%
|
(113)
+85%
|
546
N/A
|
366
-33%
|
467
+27%
|
(608)
N/A
|
(2 075)
-242%
|
(2 044)
+2%
|
(1 748)
+14%
|
522
N/A
|
566
+9%
|
1 262
+123%
|
177
-86%
|
1 215
+587%
|
1 341
+10%
|
9 309
+594%
|
11 018
+18%
|
16 425
+49%
|
16 654
+1%
|
8 082
-51%
|
7 181
-11%
|
(1 423)
N/A
|
(2 185)
-54%
|
(2 242)
-3%
|
(2 744)
-22%
|
(3 097)
-13%
|
(2 475)
+20%
|
(2 942)
-19%
|
(5 360)
-82%
|
(5 452)
-2%
|
(5 906)
-8%
|
(5 785)
+2%
|
(3 673)
+37%
|
(4 209)
-15%
|
|
| 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
|
1
|
9
|
6
|
13
|
9
|
(4)
|
(15)
|
(19)
|
(33)
|
(16)
|
12
|
30
|
19
|
5
|
(26)
|
(40)
|
(15)
|
(20)
|
(31)
|
(49)
|
(20)
|
(26)
|
(29)
|
(9)
|
(46)
|
(35)
|
(27)
|
(24)
|
(9)
|
(11)
|
7
|
(4)
|
(64)
|
(57)
|
(41)
|
(53)
|
18
|
(24)
|
(14)
|
(115)
|
(126)
|
(81)
|
(29)
|
48
|
100
|
17
|
(70)
|
0
|
(144)
|
(147)
|
(120)
|
(145)
|
(41)
|
(25)
|
23
|
(14)
|
(149)
|
(64)
|
(234)
|
(170)
|
36
|
9
|
101
|
|
| Net Change in Cash |
(962)
N/A
|
(411)
+57%
|
(211)
+49%
|
91
N/A
|
72
-21%
|
78
+9%
|
1
-98%
|
(22)
N/A
|
(3)
+88%
|
90
N/A
|
61
-33%
|
110
+81%
|
24
-78%
|
(112)
N/A
|
(18)
+84%
|
(103)
-482%
|
(37)
+64%
|
5
N/A
|
98
+1 929%
|
169
+72%
|
(38)
N/A
|
123
N/A
|
(124)
N/A
|
(248)
-99%
|
74
N/A
|
(61)
N/A
|
(17)
+73%
|
110
N/A
|
181
+65%
|
172
-5%
|
163
-5%
|
104
-36%
|
50
-52%
|
(21)
N/A
|
142
N/A
|
637
+348%
|
10
-98%
|
30
+198%
|
(194)
N/A
|
(554)
-185%
|
108
N/A
|
149
+38%
|
205
+37%
|
38
-81%
|
(30)
N/A
|
(33)
-13%
|
3 658
N/A
|
(75)
N/A
|
(108)
-44%
|
(165)
-53%
|
(3 745)
-2 163%
|
20
N/A
|
(10)
N/A
|
(8)
+18%
|
(8)
+1%
|
(11)
-32%
|
13
N/A
|
136
+945%
|
243
+79%
|
474
+95%
|
380
-20%
|
361
-5%
|
282
-22%
|
18
-93%
|
421
+2 186%
|
57
-86%
|
339
+496%
|
350
+3%
|
(179)
N/A
|
316
N/A
|
155
-51%
|
273
+76%
|
301
+10%
|
820
+173%
|
282
-66%
|
283
+1%
|
593
+109%
|
(105)
N/A
|
1 969
N/A
|
482
-76%
|
278
-42%
|
202
-27%
|
(1 450)
N/A
|
(203)
+86%
|
(346)
-71%
|
(54)
+84%
|
(18)
+66%
|
(47)
-163%
|
591
N/A
|
469
-21%
|
51
-89%
|
15
-71%
|
(278)
N/A
|
(409)
-47%
|
(181)
+56%
|
(503)
-177%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(460)
N/A
|
(307)
+33%
|
(182)
+41%
|
(75)
+59%
|
4
N/A
|
41
+898%
|
79
+92%
|
95
+19%
|
127
+34%
|
164
+28%
|
181
+11%
|
175
-4%
|
230
+32%
|
216
-6%
|
255
+18%
|
309
+21%
|
355
+15%
|
416
+17%
|
492
+18%
|
494
+0%
|
510
+3%
|
573
+12%
|
566
-1%
|
538
-5%
|
536
0%
|
486
-9%
|
503
+4%
|
530
+5%
|
548
+3%
|
563
+3%
|
576
+2%
|
592
+3%
|
634
+7%
|
680
+7%
|
671
-1%
|
674
+0%
|
662
-2%
|
613
-7%
|
581
-5%
|
643
+11%
|
738
+15%
|
857
+16%
|
930
+9%
|
846
-9%
|
835
-1%
|
814
-3%
|
803
-1%
|
875
+9%
|
867
-1%
|
977
+13%
|
1 025
+5%
|
1 160
+13%
|
1 248
+8%
|
1 279
+2%
|
1 340
+5%
|
1 438
+7%
|
1 513
+5%
|
1 721
+14%
|
1 932
+12%
|
2 019
+5%
|
2 120
+5%
|
2 129
+0%
|
2 098
-1%
|
2 122
+1%
|
2 205
+4%
|
2 328
+6%
|
2 415
+4%
|
2 835
+17%
|
2 806
-1%
|
2 886
+3%
|
2 995
+4%
|
2 761
-8%
|
2 783
+1%
|
2 768
-1%
|
2 807
+1%
|
2 850
+2%
|
3 032
+6%
|
2 928
-3%
|
3 994
+36%
|
3 443
-14%
|
2 953
-14%
|
2 824
-4%
|
1 515
-46%
|
1 823
+20%
|
2 154
+18%
|
2 397
+11%
|
2 834
+18%
|
2 924
+3%
|
3 203
+10%
|
3 427
+7%
|
3 562
+4%
|
3 701
+4%
|
3 778
+2%
|
3 741
-1%
|
3 691
-1%
|
3 784
+3%
|
|