Adtalem Global Education Inc
NYSE:ATGE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Adtalem Global Education Inc
NYSE:ATGE
|
US |
Cash Flow Statement
Cash Flow Statement
Adtalem Global Education 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 |
65
|
67
|
64
|
69
|
65
|
61
|
60
|
53
|
55
|
52
|
44
|
33
|
28
|
18
|
21
|
27
|
32
|
43
|
59
|
65
|
72
|
76
|
82
|
102
|
117
|
126
|
134
|
141
|
153
|
166
|
186
|
215
|
245
|
280
|
299
|
315
|
327
|
331
|
315
|
235
|
210
|
142
|
117
|
159
|
149
|
109
|
70
|
67
|
65
|
135
|
162
|
157
|
148
|
141
|
126
|
32
|
37
|
(3)
|
17
|
82
|
70
|
123
|
111
|
16
|
15
|
34
|
12
|
110
|
109
|
96
|
120
|
107
|
220
|
(86)
|
(80)
|
(63)
|
(189)
|
76
|
(1)
|
(7)
|
319
|
311
|
378
|
384
|
79
|
93
|
102
|
118
|
110
|
137
|
172
|
208
|
232
|
237
|
253
|
253
|
|
| Depreciation & Amortization |
33
|
34
|
35
|
37
|
37
|
40
|
44
|
48
|
53
|
56
|
56
|
56
|
56
|
58
|
56
|
54
|
52
|
48
|
47
|
46
|
45
|
44
|
43
|
42
|
41
|
40
|
40
|
43
|
46
|
50
|
57
|
60
|
62
|
62
|
61
|
61
|
62
|
61
|
66
|
72
|
78
|
85
|
87
|
88
|
89
|
93
|
93
|
92
|
91
|
90
|
89
|
88
|
89
|
91
|
90
|
90
|
88
|
86
|
86
|
75
|
70
|
57
|
50
|
52
|
50
|
53
|
51
|
51
|
50
|
52
|
51
|
50
|
48
|
46
|
47
|
46
|
47
|
48
|
67
|
94
|
120
|
142
|
141
|
129
|
115
|
103
|
94
|
87
|
83
|
75
|
67
|
60
|
54
|
52
|
52
|
53
|
|
| Change in Deffered Taxes |
(4)
|
3
|
2
|
8
|
8
|
9
|
9
|
4
|
4
|
4
|
5
|
(3)
|
4
|
(9)
|
(10)
|
(4)
|
(15)
|
(1)
|
(4)
|
(2)
|
1
|
5
|
2
|
3
|
0
|
3
|
9
|
6
|
10
|
0
|
2
|
(0)
|
(5)
|
(10)
|
(10)
|
(11)
|
12
|
25
|
34
|
25
|
3
|
(9)
|
(13)
|
(5)
|
(6)
|
(8)
|
(14)
|
(8)
|
(7)
|
(18)
|
(20)
|
(23)
|
(13)
|
4
|
6
|
(10)
|
(14)
|
(42)
|
(38)
|
(14)
|
(29)
|
4
|
2
|
(7)
|
9
|
(11)
|
(4)
|
12
|
10
|
21
|
16
|
0
|
(1)
|
(5)
|
(3)
|
(7)
|
(10)
|
2
|
(14)
|
(7)
|
8
|
(1)
|
13
|
9
|
(6)
|
(5)
|
(6)
|
(5)
|
(8)
|
11
|
25
|
35
|
36
|
18
|
56
|
53
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
4
|
1
|
3
|
4
|
5
|
6
|
5
|
5
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
12
|
13
|
13
|
14
|
14
|
15
|
16
|
19
|
19
|
18
|
18
|
15
|
16
|
17
|
17
|
18
|
17
|
17
|
17
|
17
|
18
|
18
|
18
|
22
|
22
|
21
|
22
|
17
|
16
|
16
|
15
|
15
|
14
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
13
|
12
|
13
|
13
|
19
|
20
|
21
|
23
|
19
|
17
|
15
|
14
|
16
|
20
|
23
|
26
|
28
|
33
|
38
|
42
|
40
|
42
|
|
| Other Non-Cash Items |
34
|
34
|
35
|
35
|
35
|
35
|
35
|
34
|
34
|
43
|
45
|
49
|
54
|
57
|
58
|
59
|
63
|
51
|
34
|
36
|
32
|
36
|
62
|
61
|
63
|
62
|
61
|
67
|
75
|
84
|
91
|
94
|
98
|
98
|
103
|
106
|
105
|
101
|
95
|
171
|
174
|
204
|
206
|
130
|
125
|
175
|
184
|
183
|
187
|
130
|
120
|
125
|
122
|
110
|
119
|
218
|
212
|
259
|
253
|
125
|
148
|
89
|
103
|
152
|
149
|
181
|
195
|
161
|
122
|
83
|
65
|
84
|
(6)
|
262
|
249
|
222
|
336
|
74
|
114
|
132
|
(224)
|
(358)
|
(384)
|
(387)
|
(42)
|
105
|
100
|
101
|
115
|
126
|
118
|
126
|
144
|
145
|
145
|
148
|
|
| Cash Taxes Paid |
44
|
43
|
41
|
33
|
22
|
17
|
26
|
25
|
24
|
23
|
14
|
1
|
5
|
8
|
14
|
22
|
18
|
24
|
17
|
27
|
27
|
18
|
24
|
34
|
41
|
58
|
45
|
44
|
51
|
61
|
68
|
91
|
120
|
131
|
136
|
173
|
156
|
153
|
150
|
109
|
84
|
81
|
78
|
38
|
0
|
29
|
33
|
37
|
42
|
28
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
33
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
0
|
1
|
2
|
5
|
6
|
7
|
7
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
7
|
5
|
3
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
47
|
0
|
0
|
|
| Change in Working Capital |
3
|
(24)
|
(11)
|
(24)
|
(11)
|
(45)
|
(39)
|
(55)
|
(35)
|
(21)
|
(49)
|
(13)
|
(65)
|
(37)
|
(48)
|
(59)
|
(31)
|
(51)
|
(9)
|
(16)
|
(30)
|
(36)
|
(33)
|
(44)
|
(15)
|
(31)
|
(28)
|
(52)
|
(3)
|
(50)
|
(5)
|
9
|
43
|
(39)
|
(42)
|
(73)
|
(110)
|
(110)
|
(112)
|
(150)
|
(187)
|
(145)
|
(141)
|
(133)
|
(152)
|
(108)
|
(94)
|
(139)
|
(94)
|
(71)
|
(87)
|
(102)
|
(135)
|
(140)
|
(162)
|
(143)
|
(110)
|
(72)
|
(103)
|
(72)
|
(78)
|
(42)
|
(43)
|
27
|
22
|
(18)
|
(27)
|
(122)
|
(106)
|
(46)
|
(77)
|
(73)
|
(80)
|
(110)
|
(72)
|
(14)
|
(38)
|
(7)
|
(12)
|
(82)
|
(124)
|
(83)
|
(87)
|
(84)
|
(38)
|
(93)
|
(79)
|
(47)
|
9
|
(53)
|
(97)
|
(156)
|
(147)
|
(115)
|
(127)
|
(79)
|
|
| Cash from Operating Activities |
131
N/A
|
114
-13%
|
125
+10%
|
124
0%
|
135
+9%
|
100
-26%
|
110
+10%
|
85
-23%
|
110
+30%
|
134
+21%
|
101
-25%
|
122
+21%
|
77
-37%
|
87
+13%
|
77
-12%
|
76
-1%
|
100
+31%
|
91
-9%
|
127
+39%
|
128
+1%
|
120
-6%
|
125
+5%
|
155
+24%
|
163
+5%
|
206
+27%
|
199
-4%
|
215
+8%
|
205
-5%
|
281
+37%
|
250
-11%
|
330
+32%
|
378
+15%
|
443
+17%
|
392
-12%
|
410
+5%
|
398
-3%
|
395
-1%
|
408
+3%
|
399
-2%
|
353
-11%
|
278
-21%
|
277
0%
|
255
-8%
|
238
-7%
|
205
-14%
|
262
+28%
|
239
-9%
|
194
-19%
|
242
+25%
|
266
+10%
|
266
0%
|
245
-8%
|
212
-13%
|
206
-3%
|
179
-13%
|
187
+5%
|
213
+14%
|
228
+7%
|
214
-6%
|
197
-8%
|
182
-8%
|
231
+27%
|
222
-4%
|
239
+8%
|
244
+2%
|
239
-2%
|
227
-5%
|
212
-6%
|
184
-13%
|
205
+11%
|
174
-15%
|
168
-4%
|
182
+8%
|
108
-41%
|
140
+30%
|
185
+32%
|
146
-21%
|
192
+31%
|
153
-20%
|
130
-15%
|
99
-23%
|
11
-89%
|
61
+475%
|
51
-17%
|
108
+114%
|
203
+87%
|
211
+4%
|
254
+20%
|
309
+21%
|
296
-4%
|
285
-4%
|
273
-4%
|
319
+17%
|
338
+6%
|
379
+12%
|
428
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(94)
|
(86)
|
(41)
|
(44)
|
(43)
|
(44)
|
(42)
|
(40)
|
(39)
|
(43)
|
(41)
|
(48)
|
(47)
|
(43)
|
(42)
|
(32)
|
(29)
|
(25)
|
(29)
|
(31)
|
(37)
|
(39)
|
(49)
|
(50)
|
(49)
|
(63)
|
(55)
|
(60)
|
(76)
|
(74)
|
(90)
|
(110)
|
(125)
|
(131)
|
(128)
|
(123)
|
(121)
|
(133)
|
(143)
|
(142)
|
(134)
|
(125)
|
(117)
|
(110)
|
(111)
|
(112)
|
(108)
|
(98)
|
(81)
|
(79)
|
(78)
|
(89)
|
(96)
|
(89)
|
(90)
|
(87)
|
(75)
|
(69)
|
(58)
|
(47)
|
(48)
|
(43)
|
(43)
|
(55)
|
(63)
|
(67)
|
(70)
|
(70)
|
(67)
|
(65)
|
(60)
|
(50)
|
(46)
|
(44)
|
(48)
|
(48)
|
(47)
|
(49)
|
(42)
|
(39)
|
(36)
|
(31)
|
(29)
|
(26)
|
(28)
|
(37)
|
(47)
|
(58)
|
(70)
|
(49)
|
(44)
|
(40)
|
(28)
|
(50)
|
(56)
|
(60)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(296)
|
(295)
|
(297)
|
(297)
|
(2)
|
(3)
|
(0)
|
(5)
|
(5)
|
(7)
|
(5)
|
(1)
|
(1)
|
36
|
34
|
37
|
37
|
(32)
|
(129)
|
(36)
|
(37)
|
(289)
|
(193)
|
(288)
|
(315)
|
(29)
|
(29)
|
(29)
|
45
|
59
|
59
|
59
|
7
|
(235)
|
(228)
|
(252)
|
(255)
|
(57)
|
(66)
|
(42)
|
(41)
|
(16)
|
(12)
|
(12)
|
(5)
|
1
|
(5)
|
(68)
|
(67)
|
(70)
|
(237)
|
(149)
|
(146)
|
(474)
|
(305)
|
(331)
|
(337)
|
(8)
|
2
|
(3)
|
(5)
|
(8)
|
(40)
|
(35)
|
(149)
|
(139)
|
(116)
|
(117)
|
427
|
422
|
423
|
424
|
(8)
|
(1 490)
|
(1 498)
|
(527)
|
(521)
|
960
|
967
|
48
|
50
|
51
|
53
|
0
|
1
|
2
|
2
|
2
|
8
|
8
|
3
|
|
| Cash from Investing Activities |
(94)
N/A
|
(86)
+9%
|
(41)
+53%
|
(44)
-7%
|
(43)
+0%
|
(340)
-683%
|
(336)
+1%
|
(337)
0%
|
(336)
+0%
|
(44)
+87%
|
(44)
+2%
|
(49)
-11%
|
(52)
-7%
|
(48)
+8%
|
(49)
-2%
|
(37)
+23%
|
(29)
+21%
|
(26)
+12%
|
8
N/A
|
4
-53%
|
0
-97%
|
(2)
N/A
|
(81)
-4 179%
|
(180)
-121%
|
(85)
+53%
|
(100)
-18%
|
(345)
-244%
|
(253)
+27%
|
(364)
-44%
|
(389)
-7%
|
(119)
+69%
|
(139)
-17%
|
(154)
-10%
|
(86)
+44%
|
(69)
+20%
|
(64)
+6%
|
(62)
+4%
|
(126)
-103%
|
(378)
-200%
|
(370)
+2%
|
(385)
-4%
|
(380)
+1%
|
(174)
+54%
|
(175)
-1%
|
(153)
+13%
|
(153)
+0%
|
(125)
+18%
|
(110)
+12%
|
(93)
+16%
|
(84)
+9%
|
(78)
+8%
|
(94)
-21%
|
(164)
-75%
|
(156)
+5%
|
(161)
-3%
|
(324)
-102%
|
(224)
+31%
|
(215)
+4%
|
(532)
-147%
|
(352)
+34%
|
(379)
-8%
|
(380)
0%
|
(51)
+87%
|
(54)
-5%
|
(66)
-22%
|
(72)
-8%
|
(78)
-9%
|
(111)
-42%
|
(102)
+8%
|
(214)
-109%
|
(199)
+7%
|
(166)
+17%
|
(163)
+2%
|
383
N/A
|
374
-2%
|
375
+0%
|
377
+1%
|
(57)
N/A
|
(1 531)
-2 601%
|
(1 538)
0%
|
(563)
+63%
|
(552)
+2%
|
931
N/A
|
940
+1%
|
20
-98%
|
13
-36%
|
4
-67%
|
(5)
N/A
|
(70)
-1 440%
|
(48)
+31%
|
(42)
+11%
|
(38)
+11%
|
(26)
+31%
|
(42)
-60%
|
(48)
-15%
|
(57)
-18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
2
|
3
|
(0)
|
3
|
(1)
|
(6)
|
1
|
(3)
|
(5)
|
(20)
|
(33)
|
(36)
|
(29)
|
(28)
|
(53)
|
(90)
|
(116)
|
(122)
|
(128)
|
(136)
|
(139)
|
(150)
|
(133)
|
(99)
|
(79)
|
(47)
|
(22)
|
(6)
|
5
|
12
|
12
|
2
|
(7)
|
(16)
|
(25)
|
(26)
|
(27)
|
(31)
|
(25)
|
(18)
|
(17)
|
(20)
|
(67)
|
(101)
|
(99)
|
(112)
|
(113)
|
(128)
|
(184)
|
(235)
|
(226)
|
(235)
|
(210)
|
(133)
|
(94)
|
(80)
|
(79)
|
(98)
|
(91)
|
(45)
|
(129)
|
(111)
|
(117)
|
(117)
|
(42)
|
(120)
|
(211)
|
(266)
|
(312)
|
(244)
|
(178)
|
(163)
|
(145)
|
(202)
|
(185)
|
(310)
|
|
| Net Issuance of Debt |
14
|
0
|
(40)
|
(25)
|
(14)
|
290
|
263
|
240
|
230
|
(40)
|
(63)
|
(50)
|
(35)
|
(25)
|
(25)
|
(30)
|
(50)
|
(100)
|
(90)
|
(110)
|
(145)
|
(125)
|
(85)
|
(52)
|
(2)
|
(2)
|
164
|
155
|
135
|
125
|
(61)
|
(110)
|
(90)
|
(125)
|
(105)
|
(45)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(6)
|
(6)
|
(10)
|
(9)
|
(11)
|
(11)
|
(9)
|
(6)
|
(5)
|
(5)
|
(6)
|
(12)
|
118
|
214
|
111
|
120
|
(3)
|
(69)
|
(12)
|
164
|
159
|
129
|
175
|
105
|
35
|
121
|
157
|
(108)
|
(38)
|
(123)
|
642
|
797
|
1 357
|
1 358
|
162
|
(230)
|
(890)
|
(940)
|
(543)
|
(151)
|
(50)
|
0
|
(50)
|
(50)
|
(50)
|
(50)
|
(100)
|
(100)
|
(100)
|
(150)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(20)
|
(31)
|
(21)
|
(32)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(23)
|
(23)
|
(11)
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
4
|
4
|
5
|
5
|
(9)
|
(10)
|
(10)
|
(10)
|
4
|
3
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
1
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(14)
|
(16)
|
(17)
|
(17)
|
(7)
|
(8)
|
(8)
|
(10)
|
(15)
|
(13)
|
(13)
|
(28)
|
(22)
|
(70)
|
(69)
|
(84)
|
(84)
|
(36)
|
(49)
|
(17)
|
(18)
|
(20)
|
(7)
|
(7)
|
(8)
|
(13)
|
(13)
|
(14)
|
(14)
|
(46)
|
(48)
|
|
| Cash from Financing Activities |
15
N/A
|
1
-93%
|
(39)
N/A
|
(24)
+38%
|
(14)
+43%
|
290
N/A
|
264
-9%
|
241
-9%
|
232
-4%
|
(37)
N/A
|
(60)
-63%
|
(47)
+21%
|
(34)
+29%
|
(23)
+30%
|
(23)
+1%
|
(28)
-19%
|
(46)
-69%
|
(96)
-106%
|
(85)
+11%
|
(104)
-22%
|
(146)
-41%
|
(124)
+15%
|
(91)
+26%
|
(54)
+41%
|
(7)
+88%
|
(11)
-69%
|
160
N/A
|
148
-8%
|
125
-16%
|
86
-31%
|
(115)
N/A
|
(167)
-46%
|
(142)
+15%
|
(162)
-14%
|
(169)
-4%
|
(146)
+13%
|
(175)
-20%
|
(140)
+20%
|
(147)
-5%
|
(155)
-5%
|
(159)
-3%
|
(168)
-6%
|
(153)
+9%
|
(130)
+15%
|
(100)
+23%
|
(83)
+17%
|
(49)
+40%
|
(34)
+31%
|
(27)
+22%
|
(19)
+28%
|
(22)
-13%
|
(32)
-47%
|
(42)
-33%
|
(49)
-16%
|
(56)
-16%
|
(58)
-3%
|
(56)
+3%
|
(66)
-16%
|
68
N/A
|
170
+152%
|
68
-60%
|
86
+27%
|
(85)
N/A
|
(175)
-106%
|
(115)
+34%
|
37
N/A
|
30
-18%
|
(15)
N/A
|
(26)
-66%
|
(138)
-439%
|
(199)
-45%
|
(122)
+39%
|
(63)
+49%
|
(256)
-307%
|
(144)
+44%
|
(216)
-50%
|
535
N/A
|
676
+26%
|
1 196
+77%
|
1 244
+4%
|
(51)
N/A
|
(424)
-725%
|
(1 042)
-146%
|
(1 106)
-6%
|
(602)
+46%
|
(289)
+52%
|
(281)
+3%
|
(273)
+3%
|
(369)
-35%
|
(302)
+18%
|
(241)
+20%
|
(226)
+6%
|
(259)
-14%
|
(316)
-22%
|
(331)
-5%
|
(507)
-53%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
1
|
2
|
4
|
4
|
2
|
0
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(1)
|
(0)
|
(4)
|
2
|
(7)
|
(5)
|
5
|
2
|
10
|
7
|
(1)
|
(0)
|
(2)
|
(2)
|
(12)
|
(15)
|
(10)
|
(11)
|
3
|
(3)
|
(1)
|
(25)
|
(34)
|
(27)
|
(30)
|
(5)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
52
N/A
|
29
-44%
|
45
+57%
|
57
+26%
|
78
+38%
|
51
-35%
|
38
-26%
|
(11)
N/A
|
6
N/A
|
53
+738%
|
(3)
N/A
|
26
N/A
|
(9)
N/A
|
16
N/A
|
5
-70%
|
11
+138%
|
24
+114%
|
(31)
N/A
|
49
N/A
|
28
-44%
|
(27)
N/A
|
(1)
+95%
|
(19)
-1 236%
|
(72)
-287%
|
114
N/A
|
88
-23%
|
33
-63%
|
105
+217%
|
45
-57%
|
(52)
N/A
|
96
N/A
|
69
-28%
|
145
+110%
|
143
-2%
|
172
+21%
|
187
+9%
|
157
-16%
|
139
-11%
|
(128)
N/A
|
(174)
-35%
|
(267)
-54%
|
(273)
-2%
|
(75)
+72%
|
(70)
+8%
|
(52)
+26%
|
23
N/A
|
61
+165%
|
46
-25%
|
119
+159%
|
161
+36%
|
165
+2%
|
118
-28%
|
6
-95%
|
(3)
N/A
|
(37)
-1 211%
|
(202)
-450%
|
(72)
+64%
|
(48)
+33%
|
(249)
-414%
|
26
N/A
|
(123)
N/A
|
(64)
+48%
|
86
N/A
|
9
-90%
|
62
+625%
|
193
+214%
|
164
-15%
|
76
-54%
|
45
-40%
|
(144)
N/A
|
(227)
-58%
|
(121)
+47%
|
(69)
+43%
|
201
N/A
|
343
+71%
|
314
-9%
|
1 053
+235%
|
813
-23%
|
(182)
N/A
|
(164)
+10%
|
(514)
-214%
|
(966)
-88%
|
(50)
+95%
|
(115)
-129%
|
(474)
-312%
|
(73)
+85%
|
(66)
+10%
|
(24)
+63%
|
(130)
-443%
|
(54)
+59%
|
2
N/A
|
9
+282%
|
34
+262%
|
(20)
N/A
|
(1)
+97%
|
(137)
-19 810%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
37
N/A
|
28
-26%
|
84
+205%
|
81
-4%
|
91
+13%
|
56
-38%
|
69
+22%
|
45
-35%
|
71
+59%
|
91
+28%
|
60
-34%
|
74
+23%
|
30
-60%
|
44
+48%
|
35
-20%
|
44
+26%
|
72
+62%
|
66
-8%
|
98
+50%
|
97
-1%
|
83
-15%
|
87
+4%
|
106
+23%
|
113
+6%
|
158
+40%
|
136
-14%
|
160
+18%
|
145
-9%
|
205
+41%
|
176
-14%
|
240
+37%
|
268
+11%
|
318
+19%
|
261
-18%
|
283
+9%
|
275
-3%
|
275
0%
|
275
+0%
|
255
-7%
|
212
-17%
|
144
-32%
|
152
+5%
|
138
-9%
|
129
-7%
|
94
-27%
|
150
+60%
|
130
-13%
|
96
-26%
|
161
+67%
|
186
+16%
|
187
+0%
|
156
-17%
|
116
-26%
|
117
+1%
|
88
-24%
|
101
+14%
|
138
+37%
|
159
+15%
|
156
-2%
|
149
-4%
|
134
-11%
|
188
+41%
|
179
-5%
|
184
+3%
|
181
-2%
|
173
-5%
|
157
-9%
|
142
-10%
|
117
-17%
|
140
+19%
|
114
-18%
|
119
+4%
|
136
+15%
|
64
-53%
|
92
+45%
|
137
+49%
|
99
-27%
|
144
+44%
|
112
-22%
|
91
-19%
|
63
-30%
|
(20)
N/A
|
32
N/A
|
25
-22%
|
80
+226%
|
166
+106%
|
165
-1%
|
196
+19%
|
239
+21%
|
247
+3%
|
241
-2%
|
234
-3%
|
291
+24%
|
288
-1%
|
323
+12%
|
368
+14%
|
|