Chesapeake Utilities Corp
NYSE:CPK
Cash Flow Statement
Cash Flow Statement
Chesapeake Utilities 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 |
4
|
4
|
4
|
4
|
7
|
8
|
8
|
9
|
9
|
8
|
9
|
9
|
10
|
10
|
10
|
11
|
10
|
11
|
11
|
11
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
15
|
14
|
14
|
16
|
21
|
24
|
25
|
26
|
26
|
26
|
27
|
28
|
25
|
26
|
27
|
29
|
33
|
32
|
33
|
33
|
36
|
36
|
36
|
36
|
40
|
41
|
43
|
41
|
40
|
42
|
41
|
45
|
43
|
42
|
44
|
58
|
66
|
66
|
65
|
57
|
58
|
60
|
60
|
65
|
65
|
68
|
72
|
72
|
77
|
80
|
83
|
83
|
86
|
89
|
86
|
90
|
89
|
88
|
88
|
87
|
97
|
99
|
107
|
119
|
123
|
129
|
131
|
140
|
|
| Depreciation & Amortization |
7
|
8
|
8
|
8
|
8
|
7
|
6
|
8
|
8
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
12
|
14
|
16
|
19
|
19
|
18
|
19
|
19
|
20
|
21
|
22
|
23
|
23
|
23
|
23
|
23
|
24
|
25
|
26
|
26
|
26
|
27
|
27
|
28
|
30
|
31
|
31
|
31
|
32
|
34
|
35
|
36
|
37
|
38
|
38
|
40
|
41
|
42
|
44
|
45
|
46
|
47
|
48
|
55
|
58
|
61
|
64
|
62
|
63
|
64
|
66
|
68
|
69
|
69
|
69
|
70
|
66
|
65
|
66
|
65
|
66
|
71
|
75
|
82
|
92
|
|
| Change in Deffered Taxes |
(2)
|
0
|
(1)
|
0
|
4
|
2
|
4
|
2
|
1
|
2
|
2
|
5
|
4
|
2
|
1
|
2
|
1
|
0
|
0
|
(0)
|
1
|
4
|
4
|
2
|
3
|
2
|
6
|
11
|
10
|
12
|
11
|
10
|
11
|
11
|
14
|
13
|
22
|
22
|
18
|
18
|
14
|
14
|
16
|
14
|
11
|
11
|
12
|
15
|
13
|
9
|
5
|
22
|
22
|
21
|
21
|
21
|
25
|
28
|
34
|
31
|
35
|
37
|
49
|
11
|
10
|
7
|
(7)
|
21
|
18
|
21
|
19
|
25
|
27
|
29
|
38
|
25
|
25
|
25
|
21
|
27
|
28
|
25
|
25
|
24
|
19
|
18
|
16
|
3
|
13
|
22
|
26
|
36
|
41
|
33
|
49
|
29
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
3
|
3
|
2
|
2
|
3
|
4
|
5
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
7
|
8
|
7
|
9
|
9
|
8
|
9
|
8
|
8
|
9
|
|
| Other Non-Cash Items |
6
|
7
|
6
|
8
|
5
|
6
|
7
|
5
|
5
|
5
|
4
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
5
|
5
|
4
|
4
|
2
|
4
|
5
|
6
|
7
|
5
|
5
|
4
|
4
|
6
|
6
|
5
|
6
|
5
|
6
|
7
|
8
|
8
|
7
|
7
|
7
|
9
|
8
|
9
|
9
|
8
|
9
|
10
|
10
|
12
|
12
|
11
|
12
|
13
|
14
|
9
|
14
|
17
|
17
|
21
|
18
|
13
|
12
|
13
|
2
|
1
|
1
|
(1)
|
7
|
7
|
5
|
6
|
6
|
6
|
8
|
8
|
11
|
14
|
14
|
15
|
17
|
16
|
19
|
18
|
18
|
20
|
19
|
19
|
12
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(16)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
73
|
|
| Change in Working Capital |
7
|
2
|
5
|
5
|
0
|
(3)
|
(5)
|
(2)
|
4
|
5
|
3
|
(4)
|
(4)
|
(2)
|
(0)
|
(9)
|
(6)
|
(8)
|
(9)
|
8
|
2
|
(1)
|
2
|
(3)
|
(14)
|
(14)
|
(14)
|
(8)
|
14
|
25
|
22
|
2
|
10
|
(0)
|
(9)
|
(1)
|
(23)
|
(9)
|
(10)
|
0
|
7
|
4
|
11
|
(6)
|
(7)
|
(13)
|
(6)
|
(6)
|
2
|
(1)
|
(4)
|
(15)
|
(1)
|
3
|
6
|
3
|
(21)
|
(11)
|
(20)
|
(16)
|
(5)
|
(4)
|
(21)
|
(9)
|
(13)
|
(6)
|
21
|
(19)
|
(40)
|
(54)
|
(44)
|
(35)
|
(19)
|
(26)
|
(49)
|
(2)
|
10
|
27
|
24
|
(28)
|
(45)
|
(48)
|
(54)
|
(34)
|
(20)
|
(5)
|
17
|
30
|
28
|
16
|
22
|
1
|
(28)
|
(45)
|
(61)
|
(40)
|
|
| Cash from Operating Activities |
21
N/A
|
21
-2%
|
23
+10%
|
25
+9%
|
24
-3%
|
20
-17%
|
21
+5%
|
23
+10%
|
26
+15%
|
29
+8%
|
26
-9%
|
22
-16%
|
21
-5%
|
22
+6%
|
22
+1%
|
14
-39%
|
17
+28%
|
15
-14%
|
14
-7%
|
30
+119%
|
27
-10%
|
28
+2%
|
31
+10%
|
26
-16%
|
16
-38%
|
15
-8%
|
19
+32%
|
29
+47%
|
52
+84%
|
66
+25%
|
63
-5%
|
46
-27%
|
61
+34%
|
56
-8%
|
53
-5%
|
61
+15%
|
49
-20%
|
64
+31%
|
59
-8%
|
71
+20%
|
71
+0%
|
72
+1%
|
82
+15%
|
67
-19%
|
67
+1%
|
60
-11%
|
69
+15%
|
73
+6%
|
84
+15%
|
77
-8%
|
72
-8%
|
79
+11%
|
96
+21%
|
101
+6%
|
108
+7%
|
105
-3%
|
87
-17%
|
102
+18%
|
97
-5%
|
104
+8%
|
120
+15%
|
123
+2%
|
117
-5%
|
110
-6%
|
117
+6%
|
122
+5%
|
140
+14%
|
117
-16%
|
91
-22%
|
84
-8%
|
93
+12%
|
103
+10%
|
121
+18%
|
120
-1%
|
115
-4%
|
159
+38%
|
181
+14%
|
201
+12%
|
196
-3%
|
151
-23%
|
139
-7%
|
140
+1%
|
134
-5%
|
159
+19%
|
171
+8%
|
184
+7%
|
206
+12%
|
203
-1%
|
219
+8%
|
222
+1%
|
238
+7%
|
239
+1%
|
227
-5%
|
211
-7%
|
220
+4%
|
234
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(26)
|
(23)
|
(18)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(13)
|
(14)
|
(16)
|
(16)
|
(17)
|
(21)
|
(24)
|
(33)
|
(37)
|
(39)
|
(42)
|
(49)
|
(50)
|
(48)
|
(43)
|
(31)
|
(27)
|
(31)
|
(32)
|
(31)
|
(31)
|
(27)
|
(27)
|
(27)
|
(29)
|
(28)
|
(33)
|
(46)
|
(48)
|
(53)
|
(53)
|
(47)
|
(53)
|
(60)
|
(65)
|
(73)
|
(75)
|
(80)
|
(90)
|
(97)
|
(99)
|
(99)
|
(98)
|
(97)
|
(104)
|
(112)
|
(125)
|
(144)
|
(156)
|
(159)
|
(156)
|
(170)
|
(174)
|
(186)
|
(190)
|
(175)
|
(196)
|
(214)
|
(217)
|
(240)
|
(221)
|
(204)
|
(208)
|
(185)
|
(177)
|
(177)
|
(169)
|
(166)
|
(182)
|
(187)
|
(190)
|
(187)
|
(165)
|
(147)
|
(137)
|
(128)
|
(141)
|
(153)
|
(168)
|
(189)
|
(222)
|
(256)
|
(311)
|
(355)
|
(394)
|
(411)
|
(418)
|
(449)
|
|
| Other Items |
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
3
|
6
|
6
|
5
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
4
|
3
|
3
|
1
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
(2)
|
(19)
|
(17)
|
(18)
|
(15)
|
2
|
(0)
|
11
|
11
|
(11)
|
(11)
|
(21)
|
(21)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(11)
|
(12)
|
(12)
|
(12)
|
(0)
|
(17)
|
(17)
|
(17)
|
(17)
|
(2)
|
2
|
1
|
(14)
|
(16)
|
(20)
|
(18)
|
(3)
|
(36)
|
(36)
|
(35)
|
(35)
|
(8)
|
(8)
|
(8)
|
(7)
|
(923)
|
(923)
|
(922)
|
(921)
|
5
|
7
|
4
|
6
|
13
|
|
| Cash from Investing Activities |
(27)
N/A
|
(25)
+10%
|
(19)
+22%
|
(14)
+27%
|
(13)
+9%
|
(12)
+6%
|
(10)
+16%
|
(6)
+42%
|
(7)
-19%
|
(9)
-29%
|
(13)
-46%
|
(16)
-18%
|
(16)
-6%
|
(20)
-21%
|
(23)
-17%
|
(33)
-43%
|
(37)
-11%
|
(39)
-7%
|
(42)
-7%
|
(49)
-17%
|
(50)
-3%
|
(48)
+4%
|
(43)
+10%
|
(31)
+28%
|
(27)
+12%
|
(31)
-13%
|
(33)
-5%
|
(31)
+4%
|
(31)
+1%
|
(28)
+10%
|
(27)
+3%
|
(23)
+13%
|
(26)
-12%
|
(26)
+2%
|
(32)
-27%
|
(49)
-51%
|
(50)
-3%
|
(56)
-11%
|
(53)
+5%
|
(48)
+10%
|
(52)
-10%
|
(59)
-12%
|
(64)
-8%
|
(71)
-11%
|
(77)
-8%
|
(99)
-29%
|
(107)
-8%
|
(115)
-7%
|
(115)
+0%
|
(96)
+16%
|
(98)
-1%
|
(87)
+11%
|
(93)
-8%
|
(122)
-31%
|
(136)
-11%
|
(165)
-21%
|
(177)
-8%
|
(159)
+10%
|
(156)
+2%
|
(170)
-9%
|
(174)
-3%
|
(186)
-6%
|
(202)
-9%
|
(187)
+7%
|
(208)
-11%
|
(225)
-8%
|
(217)
+4%
|
(257)
-19%
|
(237)
+8%
|
(221)
+7%
|
(226)
-2%
|
(187)
+17%
|
(175)
+6%
|
(176)
-1%
|
(183)
-4%
|
(182)
+1%
|
(202)
-11%
|
(206)
-2%
|
(193)
+6%
|
(223)
-16%
|
(201)
+10%
|
(183)
+9%
|
(172)
+6%
|
(136)
+21%
|
(149)
-9%
|
(161)
-8%
|
(175)
-9%
|
(1 111)
-535%
|
(1 145)
-3%
|
(1 178)
-3%
|
(1 232)
-5%
|
(350)
+72%
|
(387)
-11%
|
(407)
-5%
|
(412)
-1%
|
(436)
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
58
|
58
|
58
|
58
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
20
|
84
|
86
|
88
|
71
|
16
|
17
|
15
|
13
|
5
|
1
|
0
|
0
|
366
|
366
|
369
|
423
|
73
|
92
|
131
|
92
|
123
|
|
| Net Issuance of Debt |
8
|
5
|
(0)
|
(5)
|
(5)
|
(2)
|
(6)
|
(11)
|
(5)
|
(6)
|
(7)
|
(3)
|
(3)
|
(3)
|
6
|
26
|
20
|
28
|
36
|
7
|
11
|
6
|
(2)
|
11
|
17
|
26
|
23
|
10
|
(13)
|
(32)
|
(30)
|
(14)
|
(21)
|
(14)
|
(9)
|
(3)
|
4
|
(4)
|
6
|
(9)
|
(6)
|
0
|
(5)
|
18
|
24
|
54
|
52
|
56
|
48
|
34
|
41
|
23
|
23
|
35
|
44
|
74
|
95
|
76
|
18
|
27
|
17
|
23
|
106
|
99
|
113
|
127
|
103
|
164
|
173
|
165
|
156
|
111
|
76
|
79
|
75
|
(36)
|
(33)
|
(51)
|
(39)
|
91
|
80
|
62
|
59
|
12
|
13
|
17
|
9
|
583
|
601
|
638
|
622
|
97
|
125
|
118
|
160
|
135
|
|
| Cash Paid for Dividends |
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(32)
|
(32)
|
(33)
|
(34)
|
(35)
|
(36)
|
(38)
|
(39)
|
(40)
|
(43)
|
(47)
|
(50)
|
(54)
|
(56)
|
(57)
|
(59)
|
(61)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
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
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
4
N/A
|
1
-70%
|
(4)
N/A
|
(10)
-140%
|
(10)
-2%
|
(7)
+27%
|
(11)
-47%
|
(16)
-55%
|
(10)
+39%
|
(12)
-16%
|
(13)
-16%
|
(8)
+40%
|
(9)
-11%
|
(9)
+3%
|
1
N/A
|
20
+3 300%
|
15
-26%
|
23
+52%
|
30
+30%
|
21
-31%
|
25
+18%
|
19
-24%
|
11
-41%
|
4
-67%
|
10
+173%
|
19
+84%
|
15
-20%
|
2
-89%
|
(21)
N/A
|
(40)
-87%
|
(38)
+5%
|
(21)
+43%
|
(29)
-33%
|
(23)
+20%
|
(19)
+18%
|
(13)
+28%
|
(7)
+49%
|
(16)
-129%
|
(7)
+56%
|
(22)
-223%
|
(19)
+15%
|
(13)
+32%
|
(18)
-42%
|
5
N/A
|
10
+113%
|
40
+296%
|
38
-4%
|
42
+10%
|
33
-22%
|
19
-41%
|
27
+39%
|
9
-68%
|
9
+8%
|
21
+126%
|
29
+41%
|
58
+98%
|
78
+34%
|
58
-25%
|
57
-2%
|
67
+17%
|
57
-15%
|
62
+9%
|
87
+40%
|
78
-10%
|
91
+16%
|
105
+15%
|
80
-24%
|
140
+76%
|
148
+6%
|
140
-5%
|
130
-7%
|
85
-35%
|
49
-42%
|
52
+6%
|
67
+28%
|
19
-71%
|
23
+20%
|
6
-75%
|
0
-97%
|
74
+41 239%
|
62
-17%
|
42
-32%
|
35
-16%
|
(21)
N/A
|
(24)
-15%
|
(23)
+7%
|
(32)
-40%
|
907
N/A
|
923
+2%
|
959
+4%
|
994
+4%
|
114
-89%
|
160
+41%
|
191
+19%
|
192
+1%
|
196
+2%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
(3)
-13%
|
(0)
+85%
|
1
N/A
|
2
+25%
|
1
-47%
|
0
-63%
|
1
+133%
|
9
+1 243%
|
8
-15%
|
(0)
N/A
|
(2)
-275%
|
(5)
-200%
|
(6)
-42%
|
(0)
+97%
|
1
N/A
|
(4)
N/A
|
(2)
+65%
|
2
N/A
|
2
+18%
|
2
-25%
|
(2)
N/A
|
(1)
+7%
|
(2)
-36%
|
(1)
+26%
|
2
N/A
|
2
-30%
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(2)
-13%
|
1
N/A
|
7
+467%
|
8
+12%
|
2
-74%
|
(1)
N/A
|
(8)
-575%
|
(7)
+9%
|
(1)
+85%
|
1
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+133%
|
1
-14%
|
1
-17%
|
(0)
N/A
|
(0)
+67%
|
2
N/A
|
0
-90%
|
1
+150%
|
1
+140%
|
11
+850%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(13)
-653%
|
1
N/A
|
(2)
N/A
|
1
N/A
|
2
+85%
|
(1)
N/A
|
2
N/A
|
1
-22%
|
0
-86%
|
2
+950%
|
3
+33%
|
1
-79%
|
2
+250%
|
3
+38%
|
(2)
N/A
|
1
N/A
|
(4)
N/A
|
(4)
+8%
|
(1)
+65%
|
(4)
-169%
|
2
N/A
|
1
-12%
|
3
+104%
|
1
-49%
|
(0)
N/A
|
(1)
-111%
|
(3)
-313%
|
1
N/A
|
(2)
N/A
|
(0)
+99%
|
(1)
-3 941%
|
(1)
-89%
|
(3)
-106%
|
2
N/A
|
(0)
N/A
|
3
N/A
|
0
-90%
|
(5)
N/A
|
0
N/A
|
(6)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(2)
+48%
|
5
N/A
|
10
+100%
|
11
+4%
|
6
-40%
|
8
+20%
|
11
+45%
|
14
+23%
|
15
+7%
|
10
-33%
|
6
-43%
|
4
-36%
|
2
-58%
|
(2)
N/A
|
(20)
-994%
|
(20)
+1%
|
(24)
-25%
|
(28)
-15%
|
(19)
+34%
|
(23)
-23%
|
(20)
+12%
|
(13)
+38%
|
(6)
+55%
|
(11)
-104%
|
(16)
-40%
|
(13)
+21%
|
(2)
+82%
|
22
N/A
|
38
+75%
|
36
-7%
|
19
-47%
|
33
+70%
|
28
-15%
|
20
-28%
|
16
-22%
|
1
-93%
|
11
+900%
|
6
-43%
|
24
+283%
|
18
-25%
|
12
-36%
|
18
+53%
|
(6)
N/A
|
(7)
-18%
|
(20)
-170%
|
(22)
-9%
|
(24)
-13%
|
(16)
+36%
|
(21)
-38%
|
(26)
-22%
|
(18)
+31%
|
(9)
+52%
|
(11)
-23%
|
(17)
-62%
|
(39)
-126%
|
(69)
-78%
|
(57)
+18%
|
(59)
-4%
|
(66)
-11%
|
(54)
+17%
|
(63)
-16%
|
(74)
-17%
|
(65)
+11%
|
(79)
-22%
|
(91)
-15%
|
(77)
+16%
|
(123)
-60%
|
(129)
-5%
|
(120)
+7%
|
(115)
+4%
|
(82)
+29%
|
(55)
+32%
|
(57)
-3%
|
(54)
+6%
|
(7)
+88%
|
(2)
+73%
|
14
N/A
|
5
-61%
|
(36)
N/A
|
(26)
+30%
|
(7)
+71%
|
(3)
+59%
|
31
N/A
|
31
+0%
|
31
0%
|
38
+25%
|
15
-61%
|
(3)
N/A
|
(34)
-1 217%
|
(73)
-111%
|
(116)
-59%
|
(166)
-44%
|
(200)
-20%
|
(198)
+1%
|
(215)
-9%
|
|