Quest Diagnostics Inc
NYSE:DGX
Cash Flow Statement
Cash Flow Statement
Quest Diagnostics 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 |
193
|
255
|
291
|
322
|
344
|
377
|
410
|
437
|
465
|
471
|
481
|
499
|
515
|
537
|
542
|
546
|
559
|
542
|
568
|
586
|
548
|
557
|
495
|
366
|
407
|
435
|
456
|
613
|
642
|
671
|
754
|
766
|
762
|
767
|
773
|
757
|
539
|
507
|
481
|
506
|
721
|
736
|
725
|
592
|
567
|
555
|
798
|
883
|
850
|
818
|
543
|
592
|
551
|
538
|
753
|
753
|
798
|
878
|
729
|
696
|
756
|
754
|
724
|
824
|
838
|
864
|
916
|
788
|
775
|
781
|
780
|
906
|
836
|
790
|
1 155
|
1 499
|
1 883
|
2 340
|
2 276
|
2 080
|
1 963
|
1 563
|
1 312
|
1 015
|
859
|
858
|
819
|
908
|
899
|
890
|
890
|
921
|
948
|
1 004
|
1 026
|
1 046
|
|
| Depreciation & Amortization |
144
|
141
|
136
|
131
|
138
|
143
|
148
|
154
|
158
|
163
|
167
|
169
|
170
|
170
|
171
|
176
|
183
|
189
|
195
|
197
|
199
|
204
|
219
|
238
|
253
|
265
|
267
|
265
|
264
|
262
|
260
|
257
|
255
|
253
|
253
|
254
|
254
|
264
|
273
|
281
|
290
|
289
|
287
|
287
|
285
|
285
|
282
|
283
|
288
|
297
|
307
|
314
|
317
|
311
|
309
|
304
|
288
|
274
|
260
|
249
|
249
|
254
|
260
|
270
|
282
|
293
|
301
|
309
|
319
|
323
|
328
|
329
|
330
|
338
|
345
|
361
|
377
|
388
|
400
|
408
|
413
|
420
|
427
|
437
|
438
|
443
|
446
|
439
|
448
|
453
|
467
|
493
|
517
|
543
|
560
|
570
|
|
| Change in Deffered Taxes |
7
|
16
|
12
|
90
|
96
|
79
|
89
|
34
|
35
|
38
|
49
|
53
|
25
|
32
|
10
|
1
|
5
|
(29)
|
(29)
|
(46)
|
(44)
|
2
|
(1)
|
(2)
|
5
|
(15)
|
(27)
|
1
|
16
|
64
|
81
|
83
|
74
|
22
|
20
|
(19)
|
(61)
|
(6)
|
(11)
|
29
|
52
|
8
|
25
|
7
|
22
|
7
|
3
|
19
|
9
|
4
|
1
|
23
|
47
|
44
|
182
|
112
|
106
|
113
|
(7)
|
37
|
40
|
120
|
108
|
9
|
22
|
(31)
|
(29)
|
73
|
52
|
47
|
36
|
15
|
26
|
25
|
12
|
85
|
54
|
(27)
|
(14)
|
(57)
|
(83)
|
12
|
75
|
1
|
40
|
5
|
(83)
|
(49)
|
(63)
|
(69)
|
(31)
|
13
|
38
|
57
|
152
|
105
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
72
|
87
|
102
|
57
|
62
|
62
|
60
|
71
|
62
|
67
|
74
|
75
|
73
|
70
|
67
|
54
|
62
|
61
|
60
|
72
|
73
|
71
|
64
|
50
|
35
|
33
|
31
|
28
|
35
|
36
|
42
|
51
|
51
|
53
|
52
|
52
|
58
|
61
|
65
|
69
|
68
|
70
|
71
|
79
|
81
|
76
|
78
|
61
|
59
|
59
|
52
|
56
|
53
|
55
|
75
|
97
|
101
|
105
|
94
|
79
|
79
|
77
|
74
|
77
|
83
|
80
|
80
|
77
|
75
|
79
|
80
|
88
|
88
|
89
|
90
|
88
|
|
| Other Non-Cash Items |
346
|
329
|
310
|
255
|
288
|
261
|
272
|
261
|
301
|
310
|
319
|
305
|
313
|
307
|
310
|
305
|
318
|
362
|
365
|
362
|
370
|
344
|
405
|
590
|
607
|
611
|
636
|
481
|
470
|
489
|
421
|
420
|
425
|
402
|
392
|
368
|
602
|
598
|
588
|
592
|
358
|
351
|
404
|
448
|
417
|
417
|
(82)
|
(144)
|
(125)
|
(120)
|
329
|
335
|
346
|
344
|
11
|
21
|
30
|
(65)
|
303
|
53
|
(32)
|
(8)
|
(108)
|
81
|
82
|
100
|
89
|
79
|
61
|
31
|
26
|
(42)
|
(26)
|
1
|
(30)
|
38
|
37
|
(281)
|
(282)
|
(285)
|
(281)
|
58
|
107
|
146
|
150
|
115
|
123
|
119
|
127
|
140
|
131
|
108
|
96
|
118
|
128
|
115
|
|
| Cash Taxes Paid |
26
|
45
|
86
|
84
|
90
|
146
|
151
|
212
|
208
|
224
|
205
|
209
|
212
|
246
|
280
|
315
|
317
|
348
|
376
|
381
|
382
|
339
|
337
|
316
|
331
|
369
|
362
|
359
|
366
|
334
|
365
|
363
|
338
|
392
|
404
|
422
|
426
|
333
|
230
|
285
|
285
|
380
|
445
|
305
|
379
|
308
|
0
|
568
|
698
|
706
|
0
|
327
|
475
|
436
|
576
|
319
|
304
|
331
|
332
|
361
|
365
|
353
|
276
|
243
|
237
|
171
|
136
|
84
|
85
|
126
|
162
|
202
|
217
|
139
|
222
|
360
|
349
|
675
|
714
|
709
|
725
|
556
|
374
|
283
|
293
|
235
|
329
|
317
|
287
|
301
|
263
|
256
|
257
|
248
|
189
|
169
|
|
| Cash Interest Paid |
61
|
38
|
54
|
56
|
61
|
58
|
59
|
59
|
54
|
53
|
52
|
52
|
52
|
51
|
52
|
50
|
50
|
73
|
75
|
102
|
101
|
134
|
137
|
158
|
196
|
178
|
202
|
189
|
178
|
167
|
157
|
146
|
135
|
126
|
146
|
140
|
160
|
156
|
150
|
162
|
157
|
171
|
163
|
163
|
165
|
165
|
0
|
167
|
251
|
249
|
0
|
170
|
254
|
269
|
321
|
172
|
171
|
148
|
137
|
148
|
141
|
150
|
136
|
159
|
162
|
168
|
169
|
174
|
153
|
179
|
209
|
192
|
212
|
204
|
179
|
201
|
185
|
176
|
176
|
159
|
159
|
159
|
158
|
156
|
156
|
158
|
143
|
134
|
146
|
159
|
204
|
262
|
250
|
302
|
262
|
280
|
|
| Change in Working Capital |
(212)
|
(208)
|
(235)
|
(203)
|
(263)
|
(253)
|
(272)
|
(223)
|
(244)
|
(228)
|
(219)
|
(226)
|
(199)
|
(195)
|
(222)
|
(177)
|
(109)
|
(172)
|
(149)
|
(148)
|
(210)
|
(285)
|
(239)
|
(266)
|
(338)
|
(278)
|
(277)
|
(296)
|
(214)
|
(530)
|
(515)
|
(529)
|
(551)
|
(262)
|
(300)
|
(242)
|
(295)
|
(473)
|
(434)
|
(512)
|
(524)
|
(296)
|
(297)
|
(164)
|
(244)
|
(234)
|
(179)
|
(372)
|
(307)
|
(238)
|
(335)
|
(326)
|
(355)
|
(326)
|
(403)
|
(369)
|
(300)
|
(252)
|
(248)
|
81
|
146
|
22
|
219
|
(9)
|
(65)
|
(38)
|
(49)
|
(49)
|
88
|
111
|
20
|
35
|
49
|
95
|
330
|
22
|
138
|
174
|
(87)
|
87
|
(30)
|
(129)
|
(56)
|
119
|
(155)
|
(47)
|
(226)
|
(145)
|
(79)
|
(166)
|
(60)
|
(201)
|
(105)
|
(44)
|
19
|
50
|
|
| Cash from Operating Activities |
478
N/A
|
532
+11%
|
514
-3%
|
596
+16%
|
602
+1%
|
606
+1%
|
647
+7%
|
663
+2%
|
715
+8%
|
753
+5%
|
798
+6%
|
799
+0%
|
824
+3%
|
851
+3%
|
812
-5%
|
852
+5%
|
956
+12%
|
892
-7%
|
949
+6%
|
952
+0%
|
863
-9%
|
821
-5%
|
878
+7%
|
927
+6%
|
933
+1%
|
1 018
+9%
|
1 056
+4%
|
1 063
+1%
|
1 178
+11%
|
955
-19%
|
1 000
+5%
|
997
0%
|
964
-3%
|
1 182
+23%
|
1 139
-4%
|
1 118
-2%
|
1 039
-7%
|
890
-14%
|
897
+1%
|
896
0%
|
896
+0%
|
1 088
+21%
|
1 145
+5%
|
1 170
+2%
|
1 046
-11%
|
1 030
-2%
|
822
-20%
|
669
-19%
|
715
+7%
|
761
+6%
|
845
+11%
|
938
+11%
|
906
-3%
|
911
+1%
|
852
-6%
|
821
-4%
|
922
+12%
|
948
+3%
|
1 037
+9%
|
1 116
+8%
|
1 159
+4%
|
1 142
-1%
|
1 203
+5%
|
1 175
-2%
|
1 159
-1%
|
1 188
+3%
|
1 228
+3%
|
1 200
-2%
|
1 295
+8%
|
1 293
0%
|
1 190
-8%
|
1 243
+4%
|
1 215
-2%
|
1 249
+3%
|
1 812
+45%
|
2 005
+11%
|
2 489
+24%
|
2 594
+4%
|
2 293
-12%
|
2 233
-3%
|
1 982
-11%
|
1 924
-3%
|
1 865
-3%
|
1 718
-8%
|
1 332
-22%
|
1 374
+3%
|
1 079
-21%
|
1 272
+18%
|
1 332
+5%
|
1 248
-6%
|
1 397
+12%
|
1 334
-5%
|
1 494
+12%
|
1 678
+12%
|
1 885
+12%
|
1 886
+0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(147)
|
(154)
|
(157)
|
(155)
|
(151)
|
(148)
|
(159)
|
(175)
|
(182)
|
(190)
|
(187)
|
(176)
|
(186)
|
(209)
|
(220)
|
(224)
|
(211)
|
(189)
|
(180)
|
(193)
|
(191)
|
(195)
|
(203)
|
(219)
|
(226)
|
(225)
|
(216)
|
(213)
|
(205)
|
(194)
|
(190)
|
(167)
|
(167)
|
(180)
|
(186)
|
(205)
|
(205)
|
(195)
|
(187)
|
(162)
|
(153)
|
(160)
|
(166)
|
(182)
|
(201)
|
(210)
|
(215)
|
(231)
|
(250)
|
(243)
|
(295)
|
(308)
|
(296)
|
(308)
|
(258)
|
(263)
|
(254)
|
(250)
|
(259)
|
(293)
|
(288)
|
(296)
|
(298)
|
(252)
|
(283)
|
(296)
|
(314)
|
(383)
|
(357)
|
(364)
|
(379)
|
(400)
|
(436)
|
(433)
|
(428)
|
(418)
|
(421)
|
(423)
|
(421)
|
(403)
|
(380)
|
(372)
|
(401)
|
(404)
|
(468)
|
(496)
|
(483)
|
(408)
|
(385)
|
(373)
|
(374)
|
(425)
|
(438)
|
(454)
|
(492)
|
(527)
|
|
| Other Items |
(92)
|
(430)
|
(427)
|
(322)
|
(570)
|
(242)
|
(241)
|
(242)
|
(4)
|
5
|
2
|
2
|
(17)
|
(43)
|
(63)
|
(856)
|
(822)
|
(800)
|
(1 013)
|
(221)
|
(541)
|
(1 719)
|
(1 511)
|
(1 540)
|
(1 205)
|
(28)
|
(9)
|
14
|
(18)
|
(30)
|
(33)
|
(29)
|
(30)
|
(14)
|
(9)
|
(11)
|
(10)
|
(937)
|
(1 092)
|
(1 082)
|
(1 133)
|
(206)
|
(50)
|
(35)
|
(73)
|
104
|
606
|
559
|
82
|
(251)
|
(744)
|
(717)
|
(148)
|
1
|
(70)
|
(99)
|
(243)
|
38
|
89
|
166
|
304
|
(75)
|
(248)
|
(578)
|
(704)
|
(647)
|
(507)
|
(418)
|
(350)
|
(309)
|
(278)
|
(11)
|
(71)
|
(187)
|
(276)
|
(354)
|
(238)
|
406
|
501
|
424
|
325
|
(202)
|
(195)
|
(139)
|
(64)
|
(636)
|
(638)
|
(653)
|
(731)
|
(261)
|
(1 786)
|
(2 123)
|
(2 012)
|
(1 920)
|
(450)
|
(104)
|
|
| Cash from Investing Activities |
(239)
N/A
|
(584)
-145%
|
(584)
+0%
|
(477)
+18%
|
(721)
-51%
|
(390)
+46%
|
(399)
-2%
|
(417)
-5%
|
(186)
+55%
|
(185)
+0%
|
(185)
0%
|
(174)
+6%
|
(203)
-17%
|
(252)
-24%
|
(283)
-12%
|
(1 080)
-282%
|
(1 033)
+4%
|
(989)
+4%
|
(1 192)
-21%
|
(414)
+65%
|
(732)
-77%
|
(1 914)
-161%
|
(1 713)
+10%
|
(1 759)
-3%
|
(1 431)
+19%
|
(253)
+82%
|
(226)
+11%
|
(199)
+12%
|
(223)
-12%
|
(224)
0%
|
(223)
+1%
|
(196)
+12%
|
(197)
-1%
|
(194)
+2%
|
(196)
-1%
|
(217)
-11%
|
(215)
+1%
|
(1 133)
-427%
|
(1 279)
-13%
|
(1 243)
+3%
|
(1 286)
-3%
|
(366)
+72%
|
(216)
+41%
|
(217)
0%
|
(274)
-26%
|
(106)
+61%
|
391
N/A
|
328
-16%
|
(168)
N/A
|
(494)
-194%
|
(1 039)
-110%
|
(1 025)
+1%
|
(444)
+57%
|
(307)
+31%
|
(328)
-7%
|
(362)
-10%
|
(497)
-37%
|
(212)
+57%
|
(170)
+20%
|
(127)
+25%
|
16
N/A
|
(371)
N/A
|
(546)
-47%
|
(830)
-52%
|
(987)
-19%
|
(943)
+4%
|
(821)
+13%
|
(801)
+2%
|
(707)
+12%
|
(673)
+5%
|
(657)
+2%
|
(411)
+37%
|
(507)
-23%
|
(620)
-22%
|
(704)
-14%
|
(772)
-10%
|
(659)
+15%
|
(17)
+97%
|
80
N/A
|
21
-74%
|
(55)
N/A
|
(574)
-944%
|
(596)
-4%
|
(543)
+9%
|
(532)
+2%
|
(1 132)
-113%
|
(1 121)
+1%
|
(1 061)
+5%
|
(1 116)
-5%
|
(634)
+43%
|
(2 160)
-241%
|
(2 548)
-18%
|
(2 450)
+4%
|
(2 374)
+3%
|
(942)
+60%
|
(631)
+33%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
31
|
37
|
31
|
27
|
20
|
4
|
(105)
|
(228)
|
(241)
|
(431)
|
(419)
|
(626)
|
(642)
|
(449)
|
(433)
|
(292)
|
(330)
|
(445)
|
(370)
|
(370)
|
(392)
|
(267)
|
(262)
|
(65)
|
29
|
25
|
40
|
(224)
|
(470)
|
(468)
|
(555)
|
(413)
|
(404)
|
(566)
|
(819)
|
(702)
|
(1 252)
|
(1 054)
|
(773)
|
(798)
|
(3)
|
(70)
|
(23)
|
(38)
|
(100)
|
(478)
|
(928)
|
(899)
|
(872)
|
(477)
|
(30)
|
(54)
|
(109)
|
(121)
|
(143)
|
(164)
|
(197)
|
(422)
|
(425)
|
(517)
|
(513)
|
(368)
|
(365)
|
(335)
|
(247)
|
(111)
|
(165)
|
(223)
|
(240)
|
(281)
|
(223)
|
(234)
|
(196)
|
(155)
|
(110)
|
(136)
|
(534)
|
(2 020)
|
(2 007)
|
(2 070)
|
(2 040)
|
(733)
|
(1 119)
|
(1 285)
|
(897)
|
(733)
|
(374)
|
(203)
|
(216)
|
(222)
|
(211)
|
(78)
|
(61)
|
(64)
|
(219)
|
(371)
|
|
| Net Issuance of Debt |
(203)
|
(52)
|
(72)
|
(159)
|
22
|
(206)
|
(148)
|
58
|
(123)
|
(38)
|
(20)
|
(1)
|
(1)
|
(1)
|
(1)
|
636
|
577
|
563
|
582
|
(43)
|
339
|
1 436
|
1 265
|
1 024
|
587
|
(665)
|
(641)
|
(445)
|
(330)
|
(162)
|
(157)
|
15
|
15
|
15
|
137
|
(170)
|
1 073
|
1 157
|
996
|
979
|
(365)
|
(560)
|
(691)
|
(654)
|
(508)
|
(277)
|
(114)
|
(4)
|
542
|
412
|
450
|
371
|
730
|
(200)
|
(137)
|
(84)
|
(821)
|
57
|
84
|
141
|
(73)
|
(11)
|
(11)
|
23
|
128
|
(7)
|
(7)
|
124
|
358
|
193
|
195
|
832
|
(306)
|
544
|
543
|
(805)
|
(5)
|
(554)
|
(554)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
318
|
276
|
748
|
748
|
128
|
2 015
|
1 543
|
1 158
|
1 243
|
(602)
|
(602)
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(31)
|
(46)
|
(61)
|
(61)
|
(64)
|
(67)
|
(70)
|
(73)
|
(74)
|
(76)
|
(77)
|
(79)
|
(78)
|
(78)
|
(77)
|
(77)
|
(78)
|
(78)
|
(78)
|
(78)
|
(77)
|
(76)
|
(75)
|
(74)
|
(74)
|
(73)
|
(71)
|
(70)
|
(68)
|
(66)
|
(65)
|
(75)
|
(86)
|
(97)
|
(108)
|
(129)
|
(149)
|
(168)
|
(185)
|
(180)
|
(181)
|
(183)
|
(187)
|
(192)
|
(199)
|
(206)
|
(212)
|
(219)
|
(220)
|
(222)
|
(223)
|
(230)
|
(236)
|
(241)
|
(247)
|
(246)
|
(252)
|
(259)
|
(266)
|
(277)
|
(280)
|
(283)
|
(286)
|
(285)
|
(289)
|
(293)
|
(297)
|
(301)
|
(307)
|
(307)
|
(309)
|
(308)
|
(305)
|
(307)
|
(305)
|
(305)
|
(307)
|
(309)
|
(314)
|
(319)
|
(323)
|
(327)
|
(331)
|
(336)
|
(342)
|
(347)
|
(353)
|
|
| Other |
(39)
|
(17)
|
(16)
|
(13)
|
(16)
|
(16)
|
(18)
|
(18)
|
(15)
|
(19)
|
(18)
|
(19)
|
(21)
|
(20)
|
(20)
|
(28)
|
(27)
|
(1)
|
2
|
10
|
4
|
(26)
|
(30)
|
(32)
|
(30)
|
(26)
|
(28)
|
(32)
|
(43)
|
(49)
|
(30)
|
(49)
|
(45)
|
(35)
|
(66)
|
(44)
|
(45)
|
(56)
|
(34)
|
(53)
|
(17)
|
(16)
|
(36)
|
(22)
|
(48)
|
(47)
|
(37)
|
(18)
|
(27)
|
(25)
|
(31)
|
(38)
|
(61)
|
(78)
|
(85)
|
(58)
|
(34)
|
(18)
|
(21)
|
(139)
|
(120)
|
(125)
|
(96)
|
(33)
|
(50)
|
(57)
|
(63)
|
(36)
|
(89)
|
(111)
|
(51)
|
(87)
|
(43)
|
(14)
|
(77)
|
(29)
|
(102)
|
(124)
|
(123)
|
(159)
|
(95)
|
(80)
|
(129)
|
(140)
|
(134)
|
(184)
|
(108)
|
(71)
|
(130)
|
(52)
|
(93)
|
(50)
|
(85)
|
(91)
|
(103)
|
(62)
|
|
| Cash from Financing Activities |
(211)
N/A
|
(32)
+85%
|
(56)
-73%
|
(145)
-160%
|
26
N/A
|
(218)
N/A
|
(271)
-24%
|
(188)
+31%
|
(395)
-110%
|
(518)
-31%
|
(502)
+3%
|
(707)
-41%
|
(725)
-3%
|
(533)
+26%
|
(520)
+3%
|
247
N/A
|
147
-41%
|
43
-71%
|
138
+221%
|
(480)
N/A
|
(129)
+73%
|
1 065
N/A
|
895
-16%
|
850
-5%
|
509
-40%
|
(744)
N/A
|
(708)
+5%
|
(778)
-10%
|
(921)
-18%
|
(756)
+18%
|
(817)
-8%
|
(521)
+36%
|
(508)
+3%
|
(660)
-30%
|
(821)
-24%
|
(987)
-20%
|
(294)
+70%
|
(21)
+93%
|
123
N/A
|
64
-48%
|
(459)
N/A
|
(732)
-59%
|
(847)
-16%
|
(822)
+3%
|
(784)
+5%
|
(950)
-21%
|
(1 247)
-31%
|
(1 106)
+11%
|
(537)
+51%
|
(271)
+50%
|
206
N/A
|
92
-55%
|
368
+300%
|
(598)
N/A
|
(571)
+5%
|
(518)
+9%
|
(1 271)
-145%
|
(603)
+53%
|
(584)
+3%
|
(738)
-26%
|
(936)
-27%
|
(740)
+21%
|
(713)
+4%
|
(592)
+17%
|
(415)
+30%
|
(427)
-3%
|
(494)
-16%
|
(401)
+19%
|
(248)
+38%
|
(479)
-93%
|
(362)
+24%
|
225
N/A
|
(830)
N/A
|
86
N/A
|
63
-27%
|
(1 267)
N/A
|
(942)
+26%
|
(3 005)
-219%
|
(2 991)
+0%
|
(2 540)
+15%
|
(2 445)
+4%
|
(1 120)
+54%
|
(1 556)
-39%
|
(1 732)
-11%
|
(1 337)
+23%
|
(906)
+32%
|
(515)
+43%
|
160
N/A
|
83
-48%
|
(469)
N/A
|
1 384
N/A
|
1 084
-22%
|
676
-38%
|
746
+10%
|
(1 271)
N/A
|
(1 388)
-9%
|
|
| 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
|
(7)
|
(6)
|
(2)
|
(4)
|
4
|
|
| Net Change in Cash |
29
N/A
|
(84)
N/A
|
(125)
-48%
|
(26)
+80%
|
(94)
-268%
|
(2)
+98%
|
(23)
-1 235%
|
58
N/A
|
134
+131%
|
50
-63%
|
110
+121%
|
(82)
N/A
|
(104)
-27%
|
66
N/A
|
9
-86%
|
19
+104%
|
70
+274%
|
(54)
N/A
|
(105)
-96%
|
58
N/A
|
2
-97%
|
(28)
N/A
|
60
N/A
|
18
-70%
|
11
-36%
|
21
+85%
|
122
+478%
|
86
-29%
|
34
-60%
|
(24)
N/A
|
(40)
-64%
|
280
N/A
|
259
-8%
|
329
+27%
|
122
-63%
|
(85)
N/A
|
531
N/A
|
(264)
N/A
|
(259)
+2%
|
(284)
-10%
|
(849)
-198%
|
(10)
+99%
|
81
N/A
|
131
+61%
|
(12)
N/A
|
(26)
-120%
|
(34)
-31%
|
(109)
-219%
|
10
N/A
|
(4)
N/A
|
12
N/A
|
5
-58%
|
830
+16 500%
|
6
-99%
|
(47)
N/A
|
(59)
-26%
|
(846)
-1 334%
|
133
N/A
|
283
+113%
|
251
-11%
|
239
-5%
|
31
-87%
|
(56)
N/A
|
(247)
-341%
|
(243)
+2%
|
(182)
+25%
|
(87)
+52%
|
(2)
+98%
|
340
N/A
|
141
-59%
|
171
+21%
|
1 057
+518%
|
(122)
N/A
|
715
N/A
|
1 171
+64%
|
(34)
N/A
|
888
N/A
|
(428)
N/A
|
(618)
-44%
|
(286)
+54%
|
(518)
-81%
|
230
N/A
|
(287)
N/A
|
(557)
-94%
|
(537)
+4%
|
(664)
-24%
|
(557)
+16%
|
371
N/A
|
299
-19%
|
145
-52%
|
621
+328%
|
(137)
N/A
|
(286)
-109%
|
48
N/A
|
(332)
N/A
|
(129)
+61%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
331
N/A
|
378
+14%
|
357
-6%
|
441
+24%
|
450
+2%
|
459
+2%
|
489
+7%
|
488
0%
|
533
+9%
|
564
+6%
|
611
+8%
|
623
+2%
|
638
+2%
|
642
+1%
|
592
-8%
|
627
+6%
|
745
+19%
|
704
-6%
|
770
+9%
|
759
-1%
|
672
-11%
|
627
-7%
|
675
+8%
|
708
+5%
|
707
0%
|
793
+12%
|
839
+6%
|
850
+1%
|
973
+14%
|
762
-22%
|
811
+6%
|
831
+2%
|
797
-4%
|
1 003
+26%
|
953
-5%
|
913
-4%
|
835
-9%
|
695
-17%
|
710
+2%
|
734
+3%
|
744
+1%
|
927
+25%
|
979
+6%
|
988
+1%
|
845
-14%
|
820
-3%
|
607
-26%
|
438
-28%
|
465
+6%
|
518
+11%
|
550
+6%
|
630
+15%
|
610
-3%
|
603
-1%
|
594
-1%
|
558
-6%
|
668
+20%
|
698
+4%
|
778
+11%
|
823
+6%
|
871
+6%
|
846
-3%
|
905
+7%
|
923
+2%
|
876
-5%
|
892
+2%
|
914
+2%
|
817
-11%
|
938
+15%
|
929
-1%
|
811
-13%
|
843
+4%
|
779
-8%
|
816
+5%
|
1 384
+70%
|
1 587
+15%
|
2 068
+30%
|
2 171
+5%
|
1 872
-14%
|
1 830
-2%
|
1 602
-12%
|
1 552
-3%
|
1 464
-6%
|
1 314
-10%
|
864
-34%
|
878
+2%
|
596
-32%
|
864
+45%
|
947
+10%
|
875
-8%
|
1 023
+17%
|
909
-11%
|
1 056
+16%
|
1 224
+16%
|
1 393
+14%
|
1 359
-2%
|
|