Avalonbay Communities Inc
NYSE:AVB
Cash Flow Statement
Cash Flow Statement
Avalonbay Communities 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 |
238
|
227
|
169
|
174
|
170
|
209
|
238
|
272
|
259
|
218
|
206
|
208
|
252
|
274
|
328
|
311
|
352
|
362
|
305
|
267
|
202
|
186
|
273
|
360
|
362
|
438
|
542
|
411
|
409
|
299
|
124
|
154
|
180
|
214
|
180
|
174
|
132
|
124
|
145
|
441
|
469
|
582
|
624
|
424
|
442
|
321
|
223
|
353
|
419
|
555
|
807
|
697
|
764
|
764
|
729
|
742
|
772
|
797
|
947
|
1 034
|
1 032
|
1 000
|
881
|
877
|
783
|
872
|
826
|
974
|
1 003
|
917
|
1 004
|
786
|
784
|
786
|
654
|
828
|
802
|
1 079
|
1 010
|
1 004
|
1 124
|
815
|
1 231
|
1 136
|
1 021
|
1 250
|
928
|
928
|
955
|
841
|
1 042
|
1 082
|
1 145
|
1 161
|
1 173
|
1 057
|
|
| Depreciation & Amortization |
121
|
122
|
123
|
131
|
135
|
139
|
143
|
139
|
141
|
142
|
142
|
153
|
156
|
157
|
160
|
157
|
156
|
157
|
158
|
149
|
151
|
150
|
151
|
158
|
162
|
169
|
175
|
184
|
188
|
191
|
197
|
205
|
210
|
217
|
220
|
221
|
224
|
227
|
232
|
239
|
241
|
246
|
242
|
256
|
304
|
434
|
530
|
560
|
557
|
472
|
431
|
443
|
453
|
461
|
470
|
478
|
488
|
502
|
514
|
531
|
545
|
554
|
567
|
584
|
603
|
618
|
629
|
631
|
634
|
640
|
649
|
662
|
677
|
691
|
701
|
707
|
713
|
721
|
739
|
759
|
777
|
792
|
805
|
815
|
818
|
819
|
814
|
817
|
825
|
831
|
842
|
847
|
852
|
877
|
896
|
913
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
6
|
6
|
9
|
14
|
8
|
12
|
0
|
17
|
8
|
7
|
11
|
11
|
11
|
9
|
0
|
6
|
0
|
0
|
0
|
7
|
9
|
12
|
16
|
9
|
9
|
8
|
9
|
15
|
17
|
18
|
17
|
14
|
14
|
16
|
16
|
15
|
15
|
16
|
15
|
15
|
16
|
16
|
17
|
18
|
18
|
18
|
20
|
20
|
22
|
24
|
25
|
26
|
25
|
24
|
23
|
22
|
22
|
23
|
25
|
26
|
27
|
30
|
32
|
34
|
35
|
31
|
29
|
27
|
25
|
26
|
26
|
25
|
25
|
26
|
26
|
26
|
|
| Other Non-Cash Items |
(37)
|
(34)
|
9
|
(18)
|
(32)
|
(87)
|
(126)
|
(158)
|
(150)
|
(107)
|
(87)
|
(109)
|
(148)
|
(164)
|
(216)
|
(189)
|
(222)
|
(227)
|
(160)
|
(87)
|
(6)
|
29
|
(42)
|
(119)
|
(120)
|
(196)
|
(302)
|
(189)
|
(195)
|
(99)
|
55
|
8
|
(39)
|
(84)
|
(57)
|
(46)
|
4
|
23
|
21
|
(247)
|
(247)
|
(340)
|
(348)
|
(139)
|
(211)
|
(151)
|
(71)
|
(165)
|
(139)
|
(169)
|
(372)
|
(257)
|
(288)
|
(262)
|
(201)
|
(187)
|
(190)
|
(203)
|
(340)
|
(419)
|
(432)
|
(394)
|
(260)
|
(240)
|
(143)
|
(224)
|
(176)
|
(325)
|
(335)
|
(245)
|
(340)
|
(115)
|
(122)
|
(144)
|
(51)
|
(290)
|
(328)
|
(647)
|
(591)
|
(570)
|
(663)
|
(307)
|
(680)
|
(540)
|
(386)
|
(573)
|
(219)
|
(203)
|
(209)
|
(91)
|
(286)
|
(328)
|
(377)
|
(407)
|
(430)
|
(313)
|
|
| Cash Interest Paid |
97
|
99
|
107
|
109
|
113
|
121
|
123
|
131
|
128
|
128
|
121
|
125
|
122
|
126
|
123
|
122
|
116
|
111
|
109
|
103
|
105
|
97
|
98
|
99
|
99
|
105
|
107
|
110
|
107
|
114
|
122
|
169
|
185
|
189
|
193
|
157
|
155
|
155
|
161
|
157
|
152
|
143
|
129
|
119
|
122
|
133
|
155
|
179
|
189
|
198
|
197
|
192
|
197
|
189
|
186
|
189
|
175
|
188
|
177
|
194
|
183
|
206
|
181
|
208
|
207
|
200
|
214
|
202
|
193
|
195
|
186
|
188
|
199
|
202
|
207
|
197
|
197
|
195
|
191
|
204
|
203
|
209
|
221
|
212
|
210
|
200
|
198
|
188
|
191
|
196
|
192
|
213
|
216
|
241
|
241
|
237
|
|
| Change in Working Capital |
1
|
(14)
|
(1)
|
21
|
23
|
23
|
(2)
|
(12)
|
(15)
|
(8)
|
10
|
24
|
33
|
18
|
21
|
29
|
27
|
55
|
40
|
23
|
30
|
3
|
14
|
56
|
(28)
|
(18)
|
14
|
(19)
|
55
|
46
|
16
|
10
|
4
|
12
|
(5)
|
(16)
|
(24)
|
(8)
|
(5)
|
(4)
|
(1)
|
(42)
|
(8)
|
0
|
(18)
|
(18)
|
(46)
|
(23)
|
26
|
9
|
30
|
4
|
(26)
|
5
|
42
|
24
|
28
|
22
|
3
|
14
|
15
|
6
|
28
|
36
|
36
|
40
|
24
|
20
|
44
|
1
|
23
|
(11)
|
(37)
|
(20)
|
(35)
|
(26)
|
21
|
6
|
10
|
10
|
(21)
|
(26)
|
17
|
10
|
21
|
28
|
33
|
18
|
6
|
29
|
27
|
7
|
(9)
|
(22)
|
(38)
|
14
|
|
| Cash from Operating Activities |
323
N/A
|
301
-7%
|
300
0%
|
308
+3%
|
297
-4%
|
285
-4%
|
252
-11%
|
240
-5%
|
235
-2%
|
246
+4%
|
271
+10%
|
276
+2%
|
293
+6%
|
285
-3%
|
292
+3%
|
306
+5%
|
312
+2%
|
346
+11%
|
343
-1%
|
352
+2%
|
377
+7%
|
368
-2%
|
396
+8%
|
455
+15%
|
375
-17%
|
393
+5%
|
428
+9%
|
386
-10%
|
457
+18%
|
437
-5%
|
392
-10%
|
377
-4%
|
355
-6%
|
359
+1%
|
338
-6%
|
332
-2%
|
336
+1%
|
366
+9%
|
393
+7%
|
429
+9%
|
462
+7%
|
446
-3%
|
510
+14%
|
541
+6%
|
517
-4%
|
586
+13%
|
636
+9%
|
724
+14%
|
863
+19%
|
867
+0%
|
896
+3%
|
887
-1%
|
903
+2%
|
969
+7%
|
1 040
+7%
|
1 057
+2%
|
1 098
+4%
|
1 118
+2%
|
1 123
+0%
|
1 160
+3%
|
1 159
0%
|
1 166
+1%
|
1 217
+4%
|
1 256
+3%
|
1 279
+2%
|
1 306
+2%
|
1 303
0%
|
1 301
0%
|
1 347
+4%
|
1 314
-2%
|
1 335
+2%
|
1 322
-1%
|
1 302
-2%
|
1 313
+1%
|
1 269
-3%
|
1 220
-4%
|
1 208
-1%
|
1 159
-4%
|
1 169
+1%
|
1 203
+3%
|
1 217
+1%
|
1 275
+5%
|
1 372
+8%
|
1 422
+4%
|
1 474
+4%
|
1 525
+3%
|
1 555
+2%
|
1 560
+0%
|
1 577
+1%
|
1 610
+2%
|
1 625
+1%
|
1 608
-1%
|
1 611
+0%
|
1 609
0%
|
1 599
-1%
|
1 671
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(521)
|
(621)
|
(590)
|
(545)
|
(511)
|
(405)
|
(389)
|
(369)
|
(331)
|
(372)
|
(406)
|
(498)
|
(582)
|
(560)
|
(496)
|
(459)
|
(441)
|
(509)
|
(637)
|
(832)
|
(1 005)
|
(1 094)
|
(1 193)
|
(1 142)
|
(1 060)
|
(987)
|
(918)
|
(902)
|
(842)
|
(793)
|
(716)
|
(572)
|
(543)
|
(498)
|
(463)
|
(447)
|
(443)
|
(536)
|
(633)
|
(691)
|
(783)
|
(794)
|
(900)
|
(782)
|
(1 750)
|
(1 898)
|
(1 925)
|
(1 312)
|
(628)
|
(540)
|
(538)
|
(1 295)
|
(1 592)
|
(1 639)
|
(1 705)
|
(1 625)
|
(1 489)
|
(1 494)
|
(1 626)
|
(1 667)
|
(1 092)
|
(1 013)
|
(981)
|
(1 054)
|
(1 102)
|
(1 173)
|
(1 046)
|
(1 566)
|
(1 637)
|
(1 687)
|
(1 730)
|
(1 613)
|
(1 513)
|
(1 298)
|
(1 102)
|
(981)
|
(920)
|
(1 035)
|
(1 296)
|
(1 580)
|
(1 711)
|
(1 725)
|
(1 866)
|
(1 633)
|
(1 537)
|
(1 519)
|
(1 277)
|
(1 315)
|
(1 297)
|
(1 369)
|
(1 516)
|
(1 614)
|
(1 841)
|
(2 069)
|
(2 183)
|
(2 157)
|
|
| Other Items |
228
|
220
|
127
|
109
|
115
|
254
|
319
|
403
|
355
|
263
|
249
|
246
|
412
|
434
|
456
|
440
|
479
|
474
|
419
|
321
|
124
|
82
|
212
|
333
|
379
|
528
|
605
|
636
|
603
|
453
|
312
|
239
|
303
|
406
|
281
|
148
|
56
|
(22)
|
43
|
248
|
298
|
452
|
443
|
159
|
643
|
583
|
589
|
131
|
(128)
|
(68)
|
55
|
478
|
557
|
439
|
398
|
426
|
347
|
276
|
546
|
635
|
204
|
434
|
185
|
89
|
53
|
145
|
210
|
969
|
1 047
|
817
|
872
|
420
|
496
|
509
|
344
|
802
|
721
|
1 130
|
1 123
|
956
|
1 152
|
655
|
1 209
|
1 072
|
800
|
1 017
|
483
|
386
|
370
|
274
|
488
|
617
|
682
|
713
|
943
|
764
|
|
| Cash from Investing Activities |
(293)
N/A
|
(401)
-37%
|
(463)
-16%
|
(436)
+6%
|
(397)
+9%
|
(152)
+62%
|
(70)
+54%
|
34
N/A
|
24
-29%
|
(109)
N/A
|
(158)
-45%
|
(252)
-59%
|
(169)
+33%
|
(126)
+26%
|
(40)
+69%
|
(20)
+50%
|
38
N/A
|
(35)
N/A
|
(218)
-520%
|
(511)
-135%
|
(882)
-72%
|
(1 012)
-15%
|
(981)
+3%
|
(809)
+18%
|
(681)
+16%
|
(460)
+33%
|
(313)
+32%
|
(266)
+15%
|
(239)
+10%
|
(340)
-42%
|
(404)
-19%
|
(334)
+18%
|
(240)
+28%
|
(92)
+62%
|
(182)
-99%
|
(299)
-64%
|
(388)
-30%
|
(558)
-44%
|
(590)
-6%
|
(443)
+25%
|
(485)
-9%
|
(343)
+29%
|
(456)
-33%
|
(623)
-37%
|
(1 107)
-78%
|
(1 315)
-19%
|
(1 336)
-2%
|
(1 181)
+12%
|
(756)
+36%
|
(608)
+20%
|
(483)
+21%
|
(817)
-69%
|
(1 035)
-27%
|
(1 200)
-16%
|
(1 307)
-9%
|
(1 200)
+8%
|
(1 142)
+5%
|
(1 218)
-7%
|
(1 080)
+11%
|
(1 032)
+4%
|
(888)
+14%
|
(579)
+35%
|
(796)
-38%
|
(965)
-21%
|
(1 049)
-9%
|
(1 028)
+2%
|
(836)
+19%
|
(597)
+29%
|
(591)
+1%
|
(870)
-47%
|
(858)
+1%
|
(1 194)
-39%
|
(1 017)
+15%
|
(789)
+22%
|
(758)
+4%
|
(179)
+76%
|
(199)
-11%
|
95
N/A
|
(174)
N/A
|
(624)
-259%
|
(558)
+11%
|
(1 070)
-92%
|
(657)
+39%
|
(560)
+15%
|
(738)
-32%
|
(502)
+32%
|
(795)
-58%
|
(929)
-17%
|
(927)
+0%
|
(1 095)
-18%
|
(1 029)
+6%
|
(997)
+3%
|
(1 159)
-16%
|
(1 356)
-17%
|
(1 239)
+9%
|
(1 392)
-12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(172)
|
(59)
|
(155)
|
(85)
|
(124)
|
(216)
|
(93)
|
25
|
72
|
165
|
123
|
54
|
47
|
47
|
47
|
37
|
43
|
31
|
28
|
27
|
627
|
628
|
508
|
363
|
(290)
|
(293)
|
(177)
|
(135)
|
(94)
|
(95)
|
3
|
109
|
193
|
415
|
329
|
381
|
448
|
339
|
1 097
|
1 050
|
909
|
961
|
339
|
2 430
|
2 422
|
2 225
|
2 073
|
(31)
|
(27)
|
209
|
334
|
340
|
336
|
225
|
666
|
676
|
676
|
594
|
28
|
14
|
69
|
110
|
109
|
109
|
52
|
0
|
1
|
51
|
207
|
256
|
257
|
408
|
253
|
205
|
65
|
(181)
|
(181)
|
(181)
|
(39)
|
31
|
31
|
31
|
26
|
19
|
17
|
510
|
510
|
495
|
497
|
6
|
10
|
11
|
11
|
10
|
(145)
|
(401)
|
|
| Net Issuance of Debt |
287
|
351
|
303
|
355
|
491
|
314
|
61
|
(94)
|
(149)
|
(101)
|
95
|
142
|
38
|
14
|
(113)
|
(101)
|
(122)
|
(108)
|
264
|
384
|
433
|
408
|
211
|
286
|
801
|
523
|
390
|
350
|
(14)
|
500
|
780
|
183
|
25
|
(228)
|
(512)
|
91
|
88
|
87
|
(112)
|
(390)
|
(591)
|
(641)
|
7
|
209
|
(1 167)
|
(1 181)
|
(1 374)
|
(1 375)
|
478
|
426
|
167
|
420
|
220
|
278
|
126
|
22
|
(43)
|
354
|
425
|
450
|
452
|
69
|
287
|
272
|
563
|
578
|
402
|
80
|
(192)
|
153
|
201
|
253
|
1 044
|
272
|
197
|
262
|
(556)
|
(105)
|
200
|
527
|
455
|
455
|
233
|
205
|
55
|
54
|
(77)
|
(397)
|
(147)
|
251
|
368
|
89
|
314
|
279
|
346
|
1 250
|
|
| Cash Paid for Dividends |
(205)
|
(204)
|
(206)
|
(208)
|
(210)
|
(207)
|
(203)
|
(202)
|
(203)
|
(205)
|
(208)
|
(209)
|
(210)
|
(212)
|
(214)
|
(215)
|
(217)
|
(223)
|
(229)
|
(235)
|
(241)
|
(251)
|
(260)
|
(269)
|
(277)
|
(278)
|
(278)
|
(279)
|
(280)
|
(280)
|
(281)
|
(284)
|
(288)
|
(290)
|
(295)
|
(298)
|
(302)
|
(306)
|
(309)
|
(318)
|
(327)
|
(341)
|
(356)
|
(366)
|
(392)
|
(438)
|
(482)
|
(526)
|
(554)
|
(565)
|
(579)
|
(594)
|
(608)
|
(623)
|
(637)
|
(655)
|
(673)
|
(693)
|
(712)
|
(727)
|
(741)
|
(751)
|
(762)
|
(773)
|
(784)
|
(791)
|
(798)
|
(805)
|
(813)
|
(821)
|
(831)
|
(840)
|
(850)
|
(862)
|
(873)
|
(883)
|
(892)
|
(891)
|
(889)
|
(888)
|
(889)
|
(889)
|
(889)
|
(890)
|
(890)
|
(899)
|
(911)
|
(923)
|
(936)
|
(947)
|
(954)
|
(962)
|
(969)
|
(976)
|
(985)
|
(992)
|
|
| Other |
5
|
7
|
24
|
6
|
(12)
|
(13)
|
56
|
(9)
|
(28)
|
(15)
|
(97)
|
(16)
|
5
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(5)
|
(13)
|
(14)
|
(16)
|
(22)
|
(14)
|
(15)
|
(16)
|
(10)
|
(12)
|
(10)
|
(14)
|
(15)
|
(13)
|
(13)
|
(7)
|
(4)
|
(7)
|
(13)
|
(12)
|
(16)
|
(15)
|
(9)
|
(12)
|
(68)
|
(74)
|
(74)
|
(124)
|
(68)
|
(63)
|
(66)
|
(13)
|
(8)
|
(8)
|
(6)
|
(9)
|
(9)
|
(9)
|
(14)
|
(37)
|
(38)
|
(40)
|
(27)
|
(20)
|
(19)
|
(27)
|
(27)
|
(8)
|
(8)
|
(15)
|
(35)
|
(50)
|
(52)
|
(39)
|
(59)
|
(54)
|
(52)
|
(52)
|
(17)
|
(7)
|
(15)
|
(18)
|
(29)
|
(29)
|
(33)
|
(6)
|
0
|
(2)
|
11
|
(9)
|
(15)
|
(7)
|
(8)
|
(13)
|
(12)
|
(35)
|
(47)
|
(49)
|
|
| Cash from Financing Activities |
(85)
N/A
|
95
N/A
|
(35)
N/A
|
68
N/A
|
145
+113%
|
(121)
N/A
|
(179)
-48%
|
(280)
-56%
|
(307)
-10%
|
(156)
+49%
|
(86)
+45%
|
(30)
+66%
|
(120)
-307%
|
(158)
-32%
|
(284)
-80%
|
(282)
+1%
|
(298)
-6%
|
(302)
-1%
|
59
N/A
|
162
+177%
|
806
+396%
|
769
-5%
|
437
-43%
|
366
-16%
|
219
-40%
|
(64)
N/A
|
(75)
-18%
|
(75)
0%
|
(398)
-430%
|
111
N/A
|
487
+340%
|
(4)
N/A
|
(83)
-1 830%
|
(110)
-33%
|
(482)
-337%
|
168
N/A
|
220
+31%
|
108
-51%
|
659
+510%
|
326
-51%
|
(18)
N/A
|
(33)
-81%
|
(78)
-137%
|
2 199
N/A
|
789
-64%
|
482
-39%
|
149
-69%
|
(1 995)
N/A
|
(169)
+92%
|
56
N/A
|
(86)
N/A
|
158
N/A
|
(58)
N/A
|
(130)
-124%
|
146
N/A
|
34
-77%
|
(55)
N/A
|
217
N/A
|
(296)
N/A
|
(303)
-2%
|
(247)
+19%
|
(592)
-139%
|
(385)
+35%
|
(419)
-9%
|
(195)
+54%
|
(221)
-13%
|
(402)
-82%
|
(689)
-71%
|
(833)
-21%
|
(463)
+44%
|
(424)
+9%
|
(218)
+49%
|
388
N/A
|
(438)
N/A
|
(663)
-51%
|
(854)
-29%
|
(1 648)
-93%
|
(1 183)
+28%
|
(742)
+37%
|
(349)
+53%
|
(431)
-23%
|
(432)
0%
|
(664)
-54%
|
(671)
-1%
|
(818)
-22%
|
(336)
+59%
|
(468)
-39%
|
(834)
-78%
|
(602)
+28%
|
(697)
-16%
|
(584)
+16%
|
(875)
-50%
|
(656)
+25%
|
(722)
-10%
|
(831)
-15%
|
(193)
+77%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(55)
N/A
|
(5)
+91%
|
(198)
-4 027%
|
(60)
+70%
|
45
N/A
|
12
-73%
|
4
-71%
|
(6)
N/A
|
(48)
-707%
|
(19)
+60%
|
27
N/A
|
(6)
N/A
|
3
N/A
|
0
-87%
|
(31)
N/A
|
4
N/A
|
52
+1 166%
|
9
-82%
|
185
+1 863%
|
3
-99%
|
301
+11 465%
|
125
-58%
|
(148)
N/A
|
12
N/A
|
(87)
N/A
|
(130)
-51%
|
40
N/A
|
45
+11%
|
(180)
N/A
|
208
N/A
|
475
+129%
|
39
-92%
|
32
-18%
|
157
+393%
|
(327)
N/A
|
201
N/A
|
168
-16%
|
(84)
N/A
|
462
N/A
|
313
-32%
|
(41)
N/A
|
70
N/A
|
(25)
N/A
|
2 117
N/A
|
199
-91%
|
(247)
N/A
|
(551)
-123%
|
(2 452)
-345%
|
(62)
+97%
|
315
N/A
|
327
+4%
|
228
-30%
|
(190)
N/A
|
(361)
-90%
|
(122)
+66%
|
(109)
+10%
|
(99)
+10%
|
117
N/A
|
(253)
N/A
|
(175)
+31%
|
24
N/A
|
(4)
N/A
|
36
N/A
|
(128)
N/A
|
35
N/A
|
57
+64%
|
65
+14%
|
16
-75%
|
(76)
N/A
|
(20)
+74%
|
53
N/A
|
(90)
N/A
|
673
N/A
|
86
-87%
|
(152)
N/A
|
186
N/A
|
(639)
N/A
|
71
N/A
|
253
+255%
|
230
-9%
|
228
-1%
|
(227)
N/A
|
51
N/A
|
190
+271%
|
(81)
N/A
|
687
N/A
|
293
-57%
|
(203)
N/A
|
48
N/A
|
(182)
N/A
|
12
N/A
|
(264)
N/A
|
(204)
+23%
|
(470)
-130%
|
(471)
0%
|
86
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(199)
N/A
|
(320)
-61%
|
(290)
+9%
|
(237)
+18%
|
(215)
+10%
|
(121)
+44%
|
(137)
-14%
|
(130)
+5%
|
(96)
+26%
|
(126)
-32%
|
(136)
-8%
|
(222)
-64%
|
(289)
-30%
|
(276)
+5%
|
(203)
+26%
|
(153)
+25%
|
(128)
+16%
|
(162)
-27%
|
(294)
-81%
|
(481)
-64%
|
(628)
-31%
|
(726)
-15%
|
(798)
-10%
|
(687)
+14%
|
(685)
+0%
|
(594)
+13%
|
(490)
+18%
|
(516)
-5%
|
(384)
+26%
|
(356)
+7%
|
(324)
+9%
|
(196)
+40%
|
(188)
+4%
|
(139)
+26%
|
(125)
+10%
|
(115)
+8%
|
(107)
+7%
|
(170)
-59%
|
(240)
-41%
|
(262)
-9%
|
(321)
-23%
|
(348)
-9%
|
(390)
-12%
|
(241)
+38%
|
(1 233)
-411%
|
(1 313)
-6%
|
(1 289)
+2%
|
(588)
+54%
|
235
N/A
|
327
+39%
|
358
+10%
|
(408)
N/A
|
(689)
-69%
|
(670)
+3%
|
(666)
+1%
|
(568)
+15%
|
(391)
+31%
|
(376)
+4%
|
(503)
-34%
|
(507)
-1%
|
67
N/A
|
153
+130%
|
236
+54%
|
202
-14%
|
177
-13%
|
133
-25%
|
257
+93%
|
(264)
N/A
|
(290)
-10%
|
(373)
-29%
|
(395)
-6%
|
(292)
+26%
|
(211)
+28%
|
15
N/A
|
167
+1 014%
|
239
+43%
|
288
+21%
|
124
-57%
|
(127)
N/A
|
(377)
-196%
|
(494)
-31%
|
(450)
+9%
|
(494)
-10%
|
(211)
+57%
|
(63)
+70%
|
6
N/A
|
278
+4 533%
|
245
-12%
|
279
+14%
|
241
-14%
|
109
-55%
|
(6)
N/A
|
(230)
-3 952%
|
(460)
-100%
|
(583)
-27%
|
(485)
+17%
|
|