OGE Energy Corp
NYSE:OGE
Cash Flow Statement
Cash Flow Statement
OGE Energy 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 |
109
|
113
|
115
|
91
|
97
|
101
|
101
|
125
|
136
|
142
|
135
|
142
|
133
|
130
|
145
|
161
|
184
|
206
|
221
|
226
|
219
|
224
|
229
|
245
|
243
|
239
|
253
|
237
|
240
|
253
|
249
|
261
|
269
|
276
|
302
|
300
|
305
|
336
|
354
|
364
|
381
|
374
|
385
|
385
|
366
|
357
|
380
|
394
|
415
|
423
|
395
|
396
|
390
|
376
|
300
|
271
|
253
|
237
|
310
|
338
|
349
|
382
|
382
|
619
|
638
|
644
|
666
|
426
|
418
|
407
|
453
|
434
|
(105)
|
(120)
|
(193)
|
(174)
|
371
|
398
|
473
|
737
|
964
|
924
|
935
|
666
|
425
|
440
|
419
|
417
|
397
|
411
|
388
|
442
|
486
|
491
|
503
|
471
|
|
| Depreciation & Amortization |
173
|
174
|
180
|
183
|
184
|
181
|
179
|
174
|
173
|
174
|
172
|
172
|
171
|
170
|
176
|
183
|
183
|
185
|
183
|
181
|
185
|
188
|
191
|
195
|
197
|
202
|
207
|
218
|
229
|
242
|
255
|
263
|
270
|
277
|
284
|
291
|
295
|
299
|
302
|
308
|
320
|
336
|
355
|
375
|
381
|
365
|
335
|
299
|
273
|
267
|
273
|
281
|
290
|
298
|
304
|
308
|
311
|
314
|
319
|
323
|
300
|
294
|
289
|
284
|
307
|
313
|
317
|
322
|
325
|
329
|
342
|
355
|
367
|
380
|
386
|
391
|
396
|
401
|
409
|
416
|
425
|
433
|
447
|
461
|
475
|
487
|
497
|
507
|
515
|
526
|
538
|
540
|
548
|
553
|
556
|
560
|
|
| Change in Deffered Taxes |
46
|
46
|
27
|
33
|
10
|
7
|
104
|
114
|
114
|
117
|
50
|
51
|
63
|
75
|
54
|
22
|
15
|
13
|
17
|
32
|
32
|
35
|
58
|
16
|
26
|
40
|
99
|
123
|
128
|
135
|
122
|
270
|
267
|
269
|
284
|
146
|
143
|
155
|
146
|
166
|
172
|
169
|
151
|
144
|
141
|
131
|
119
|
126
|
133
|
136
|
162
|
177
|
168
|
165
|
98
|
103
|
100
|
107
|
175
|
154
|
164
|
170
|
172
|
(50)
|
(63)
|
(99)
|
(138)
|
79
|
71
|
57
|
40
|
28
|
(227)
|
(197)
|
(166)
|
(135)
|
129
|
108
|
75
|
126
|
165
|
77
|
(91)
|
(154)
|
(201)
|
(119)
|
30
|
12
|
13
|
18
|
24
|
16
|
14
|
9
|
9
|
60
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
1
|
2
|
3
|
4
|
4
|
5
|
4
|
4
|
3
|
4
|
3
|
4
|
5
|
4
|
7
|
7
|
5
|
6
|
6
|
8
|
(2)
|
(2)
|
(3)
|
(3)
|
1
|
0
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
6
|
7
|
7
|
8
|
9
|
8
|
7
|
5
|
5
|
6
|
6
|
9
|
10
|
10
|
14
|
13
|
14
|
14
|
15
|
14
|
13
|
12
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
12
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
13
|
14
|
|
| Other Non-Cash Items |
46
|
43
|
16
|
78
|
40
|
42
|
30
|
(1)
|
6
|
12
|
29
|
41
|
33
|
32
|
(22)
|
(25)
|
(11)
|
(40)
|
(28)
|
(74)
|
(23)
|
(15)
|
13
|
(5)
|
(60)
|
(60)
|
(13)
|
113
|
75
|
67
|
10
|
(72)
|
(36)
|
(6)
|
3
|
9
|
3
|
(3)
|
5
|
5
|
(18)
|
(12)
|
(14)
|
(13)
|
(5)
|
(27)
|
(61)
|
(69)
|
(76)
|
(52)
|
(34)
|
(36)
|
(9)
|
(8)
|
67
|
78
|
77
|
68
|
0
|
(9)
|
(15)
|
(18)
|
(26)
|
(31)
|
(30)
|
(27)
|
(18)
|
(22)
|
(12)
|
(7)
|
(2)
|
21
|
796
|
790
|
792
|
765
|
(50)
|
(60)
|
(86)
|
(438)
|
(685)
|
(630)
|
(647)
|
(279)
|
1
|
(42)
|
(4)
|
(106)
|
(6)
|
(8)
|
(11)
|
(55)
|
(19)
|
(49)
|
(59)
|
(80)
|
|
| Cash Taxes Paid |
3
|
0
|
0
|
28
|
31
|
0
|
0
|
(33)
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
123
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
276
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
75
|
|
| Cash Interest Paid |
71
|
0
|
0
|
110
|
142
|
0
|
0
|
93
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
126
|
0
|
0
|
0
|
145
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
161
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
140
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
152
|
0
|
0
|
0
|
153
|
0
|
0
|
0
|
156
|
0
|
0
|
0
|
164
|
0
|
0
|
0
|
202
|
0
|
0
|
0
|
251
|
0
|
0
|
0
|
269
|
|
| Change in Working Capital |
42
|
41
|
(33)
|
(84)
|
(32)
|
(72)
|
(118)
|
(77)
|
1
|
(14)
|
46
|
(14)
|
(120)
|
(84)
|
(73)
|
54
|
81
|
155
|
181
|
184
|
125
|
47
|
(60)
|
(123)
|
(221)
|
(300)
|
(284)
|
(67)
|
30
|
150
|
272
|
(67)
|
(60)
|
(7)
|
(91)
|
36
|
(4)
|
(99)
|
(82)
|
(9)
|
22
|
2
|
107
|
156
|
103
|
18
|
(54)
|
(126)
|
(157)
|
(48)
|
(57)
|
(97)
|
(1)
|
14
|
96
|
107
|
60
|
1
|
(118)
|
(161)
|
(136)
|
(152)
|
(135)
|
(37)
|
9
|
110
|
207
|
148
|
11
|
(60)
|
(175)
|
(156)
|
(74)
|
(37)
|
(30)
|
(135)
|
(1 177)
|
(1 165)
|
(1 178)
|
(1 155)
|
(182)
|
(342)
|
305
|
150
|
233
|
527
|
(18)
|
403
|
249
|
164
|
129
|
(129)
|
(282)
|
(172)
|
(127)
|
127
|
|
| Cash from Operating Activities |
416
N/A
|
417
+0%
|
305
-27%
|
301
-1%
|
299
-1%
|
258
-14%
|
296
+15%
|
335
+13%
|
430
+28%
|
431
+0%
|
432
+0%
|
392
-9%
|
281
-28%
|
324
+15%
|
281
-13%
|
395
+41%
|
451
+14%
|
517
+15%
|
574
+11%
|
550
-4%
|
538
-2%
|
479
-11%
|
431
-10%
|
329
-24%
|
186
-43%
|
120
-35%
|
262
+118%
|
625
+138%
|
703
+13%
|
846
+20%
|
906
+7%
|
655
-28%
|
709
+8%
|
809
+14%
|
782
-3%
|
783
+0%
|
743
-5%
|
688
-7%
|
724
+5%
|
834
+15%
|
878
+5%
|
869
-1%
|
983
+13%
|
1 046
+6%
|
985
-6%
|
845
-14%
|
719
-15%
|
623
-13%
|
587
-6%
|
725
+23%
|
739
+2%
|
722
-2%
|
838
+16%
|
846
+1%
|
864
+2%
|
867
+0%
|
801
-8%
|
727
-9%
|
685
-6%
|
645
-6%
|
662
+3%
|
676
+2%
|
681
+1%
|
785
+15%
|
861
+10%
|
941
+9%
|
1 033
+10%
|
951
-8%
|
813
-15%
|
726
-11%
|
657
-9%
|
682
+4%
|
757
+11%
|
816
+8%
|
789
-3%
|
713
-10%
|
(331)
N/A
|
(318)
+4%
|
(307)
+4%
|
(313)
-2%
|
686
N/A
|
463
-33%
|
949
+105%
|
843
-11%
|
932
+11%
|
1 292
+39%
|
924
-28%
|
1 232
+33%
|
1 168
-5%
|
1 112
-5%
|
1 067
-4%
|
813
-24%
|
746
-8%
|
831
+11%
|
882
+6%
|
1 137
+29%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(237)
|
(240)
|
(229)
|
(235)
|
(195)
|
(172)
|
(186)
|
(181)
|
(189)
|
(212)
|
(398)
|
(429)
|
(449)
|
(450)
|
(280)
|
(297)
|
(308)
|
(398)
|
(424)
|
(487)
|
(522)
|
(477)
|
(525)
|
(558)
|
(564)
|
(602)
|
(1 100)
|
(1 185)
|
(1 306)
|
(1 396)
|
(946)
|
(848)
|
(735)
|
(653)
|
(763)
|
(880)
|
(940)
|
(1 155)
|
(1 196)
|
(1 270)
|
(1 387)
|
(1 257)
|
(1 156)
|
(1 151)
|
(1 165)
|
(1 157)
|
(1 131)
|
(991)
|
(837)
|
(723)
|
(655)
|
(569)
|
(506)
|
(499)
|
(507)
|
(548)
|
(617)
|
(651)
|
(640)
|
(660)
|
(702)
|
(820)
|
(856)
|
(824)
|
(742)
|
(607)
|
(575)
|
(574)
|
(589)
|
(614)
|
(636)
|
(636)
|
(610)
|
(602)
|
(579)
|
(651)
|
(682)
|
(723)
|
(771)
|
(779)
|
(840)
|
(876)
|
(929)
|
(1 051)
|
(1 117)
|
(1 181)
|
(1 240)
|
(1 178)
|
(1 119)
|
(1 148)
|
(1 093)
|
(1 091)
|
(1 114)
|
(1 064)
|
(1 049)
|
(1 054)
|
|
| Other Items |
(14)
|
(15)
|
9
|
53
|
103
|
104
|
95
|
56
|
12
|
14
|
12
|
7
|
3
|
0
|
5
|
152
|
153
|
154
|
163
|
96
|
96
|
96
|
79
|
1
|
1
|
1
|
1
|
0
|
2
|
19
|
1
|
39
|
42
|
26
|
44
|
34
|
42
|
68
|
84
|
(125)
|
(122)
|
(133)
|
(224)
|
(42)
|
(22)
|
(40)
|
35
|
34
|
(2)
|
1
|
10
|
10
|
10
|
12
|
39
|
48
|
54
|
71
|
35
|
40
|
33
|
15
|
16
|
2
|
2
|
8
|
0
|
(2)
|
(3)
|
(13)
|
(9)
|
11
|
14
|
13
|
14
|
(4)
|
(7)
|
(6)
|
(8)
|
29
|
30
|
657
|
1 099
|
1 064
|
1 062
|
437
|
(3)
|
(94)
|
(109)
|
(131)
|
(148)
|
(70)
|
(68)
|
(67)
|
(67)
|
(72)
|
|
| Cash from Investing Activities |
(251)
N/A
|
(254)
-1%
|
(220)
+14%
|
(182)
+17%
|
(91)
+50%
|
(68)
+25%
|
(91)
-33%
|
(125)
-38%
|
(177)
-42%
|
(197)
-11%
|
(386)
-96%
|
(422)
-9%
|
(447)
-6%
|
(449)
-1%
|
(276)
+39%
|
(145)
+47%
|
(154)
-7%
|
(244)
-58%
|
(261)
-7%
|
(391)
-50%
|
(426)
-9%
|
(382)
+10%
|
(446)
-17%
|
(556)
-25%
|
(563)
-1%
|
(602)
-7%
|
(1 099)
-83%
|
(1 184)
-8%
|
(1 304)
-10%
|
(1 378)
-6%
|
(945)
+31%
|
(809)
+14%
|
(693)
+14%
|
(627)
+10%
|
(719)
-15%
|
(846)
-18%
|
(898)
-6%
|
(1 087)
-21%
|
(1 112)
-2%
|
(1 396)
-25%
|
(1 509)
-8%
|
(1 390)
+8%
|
(1 380)
+1%
|
(1 193)
+14%
|
(1 187)
+0%
|
(1 198)
-1%
|
(1 095)
+9%
|
(957)
+13%
|
(839)
+12%
|
(722)
+14%
|
(645)
+11%
|
(559)
+13%
|
(496)
+11%
|
(488)
+2%
|
(468)
+4%
|
(500)
-7%
|
(563)
-12%
|
(580)
-3%
|
(605)
-4%
|
(620)
-3%
|
(669)
-8%
|
(805)
-20%
|
(840)
-4%
|
(822)
+2%
|
(740)
+10%
|
(599)
+19%
|
(575)
+4%
|
(576)
0%
|
(592)
-3%
|
(627)
-6%
|
(645)
-3%
|
(625)
+3%
|
(596)
+5%
|
(589)
+1%
|
(564)
+4%
|
(655)
-16%
|
(689)
-5%
|
(729)
-6%
|
(780)
-7%
|
(749)
+4%
|
(811)
-8%
|
(219)
+73%
|
171
N/A
|
13
-92%
|
(54)
N/A
|
(744)
-1 267%
|
(1 243)
-67%
|
(1 272)
-2%
|
(1 228)
+3%
|
(1 279)
-4%
|
(1 241)
+3%
|
(1 161)
+6%
|
(1 181)
-2%
|
(1 131)
+4%
|
(1 117)
+1%
|
(1 127)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
3
|
3
|
7
|
18
|
146
|
171
|
172
|
161
|
43
|
63
|
63
|
66
|
61
|
15
|
11
|
13
|
10
|
15
|
20
|
16
|
12
|
8
|
1
|
9
|
19
|
36
|
92
|
98
|
93
|
80
|
28
|
21
|
18
|
17
|
16
|
15
|
14
|
9
|
8
|
8
|
9
|
11
|
10
|
11
|
11
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
10
|
6
|
2
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(10)
|
(27)
|
(27)
|
(32)
|
(22)
|
(8)
|
(8)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
5
|
8
|
11
|
13
|
5
|
5
|
197
|
|
| Net Issuance of Debt |
(74)
|
(65)
|
15
|
(14)
|
(98)
|
(97)
|
(238)
|
(102)
|
(214)
|
(286)
|
(6)
|
(98)
|
123
|
187
|
83
|
(129)
|
(168)
|
(167)
|
(202)
|
(33)
|
0
|
7
|
117
|
293
|
460
|
592
|
1 145
|
814
|
780
|
773
|
(126)
|
91
|
(50)
|
(272)
|
64
|
(48)
|
27
|
280
|
276
|
503
|
648
|
536
|
417
|
254
|
318
|
229
|
239
|
256
|
165
|
154
|
71
|
7
|
(166)
|
(179)
|
(169)
|
(98)
|
(33)
|
69
|
103
|
126
|
238
|
365
|
400
|
299
|
136
|
(83)
|
(101)
|
(23)
|
68
|
199
|
215
|
158
|
305
|
165
|
128
|
280
|
1 200
|
1 309
|
1 383
|
1 390
|
451
|
89
|
(335)
|
(438)
|
(238)
|
(219)
|
200
|
287
|
99
|
499
|
511
|
676
|
785
|
635
|
561
|
135
|
|
| Cash Paid for Dividends |
(104)
|
(104)
|
(102)
|
(100)
|
(98)
|
(95)
|
(96)
|
(99)
|
(102)
|
(107)
|
(112)
|
(115)
|
(115)
|
(116)
|
(117)
|
(120)
|
(120)
|
(120)
|
(121)
|
(121)
|
(122)
|
(123)
|
(124)
|
(125)
|
(126)
|
(126)
|
(127)
|
(128)
|
(130)
|
(132)
|
(134)
|
(136)
|
(138)
|
(139)
|
(140)
|
(141)
|
(143)
|
(144)
|
(145)
|
(147)
|
(149)
|
(151)
|
(153)
|
(155)
|
(157)
|
(160)
|
(163)
|
(166)
|
(169)
|
(172)
|
(176)
|
(184)
|
(189)
|
(194)
|
(200)
|
(205)
|
(210)
|
(215)
|
(220)
|
(225)
|
(231)
|
(236)
|
(242)
|
(248)
|
(254)
|
(260)
|
(266)
|
(272)
|
(281)
|
(288)
|
(295)
|
(299)
|
(303)
|
(307)
|
(312)
|
(315)
|
(317)
|
(320)
|
(323)
|
(325)
|
(326)
|
(327)
|
(329)
|
(329)
|
(331)
|
(331)
|
(332)
|
(333)
|
(336)
|
(337)
|
(338)
|
(339)
|
(339)
|
(340)
|
(341)
|
(342)
|
|
| Other |
1
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
2
|
0
|
0
|
0
|
(21)
|
(21)
|
(22)
|
(20)
|
(0)
|
(1)
|
1
|
0
|
1
|
3
|
7
|
11
|
13
|
11
|
7
|
4
|
2
|
2
|
0
|
3
|
3
|
3
|
0
|
1
|
180
|
253
|
247
|
240
|
199
|
121
|
125
|
129
|
34
|
37
|
271
|
279
|
234
|
237
|
3
|
(2)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(10)
|
(10)
|
(10)
|
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
|
|
| Cash from Financing Activities |
(175)
N/A
|
(168)
+4%
|
(85)
+50%
|
(112)
-32%
|
(192)
-72%
|
(177)
+8%
|
(191)
-8%
|
(27)
+86%
|
(142)
-426%
|
(230)
-62%
|
(72)
+69%
|
(171)
-136%
|
50
N/A
|
114
+129%
|
7
-94%
|
(235)
N/A
|
(277)
-18%
|
(274)
+1%
|
(312)
-14%
|
(137)
+56%
|
(99)
+28%
|
(93)
+6%
|
16
N/A
|
189
+1 051%
|
348
+84%
|
481
+38%
|
1 040
+116%
|
725
-30%
|
745
+3%
|
740
-1%
|
(164)
N/A
|
38
N/A
|
(156)
N/A
|
(387)
-147%
|
(57)
+85%
|
8
N/A
|
153
+1 862%
|
398
+160%
|
385
-3%
|
564
+46%
|
629
+11%
|
518
-18%
|
402
-22%
|
144
-64%
|
208
+44%
|
351
+69%
|
366
+4%
|
339
-7%
|
247
-27%
|
(1)
N/A
|
(94)
-13 271%
|
(164)
-75%
|
(343)
-109%
|
(360)
-5%
|
(353)
+2%
|
(297)
+16%
|
(240)
+19%
|
(147)
+39%
|
(124)
+16%
|
(99)
+20%
|
7
N/A
|
129
+1 743%
|
159
+23%
|
52
-68%
|
(119)
N/A
|
(343)
-189%
|
(367)
-7%
|
(295)
+20%
|
(223)
+24%
|
(99)
+56%
|
(90)
+9%
|
(151)
-69%
|
(15)
+90%
|
(159)
-968%
|
(206)
-29%
|
(57)
+72%
|
874
N/A
|
980
+12%
|
1 056
+8%
|
1 061
+1%
|
125
-88%
|
(239)
N/A
|
(665)
-178%
|
(768)
-16%
|
(571)
+26%
|
(553)
+3%
|
(135)
+76%
|
(48)
+64%
|
(242)
-404%
|
167
N/A
|
181
+8%
|
349
+92%
|
458
+31%
|
300
-35%
|
225
-25%
|
(11)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(9)
N/A
|
(5)
+45%
|
0
N/A
|
7
+6 800%
|
15
+120%
|
13
-16%
|
14
+11%
|
183
+1 189%
|
111
-40%
|
4
-96%
|
(27)
N/A
|
(201)
-657%
|
(116)
+42%
|
(11)
+90%
|
12
N/A
|
15
+23%
|
19
+25%
|
(0)
N/A
|
1
N/A
|
22
+4 200%
|
13
-39%
|
4
-69%
|
1
-66%
|
(39)
N/A
|
(30)
+24%
|
(1)
+98%
|
203
N/A
|
166
-18%
|
144
-13%
|
209
+45%
|
(203)
N/A
|
(116)
+43%
|
(141)
-21%
|
(205)
-46%
|
6
N/A
|
(56)
N/A
|
(2)
+97%
|
(2)
-29%
|
(3)
-32%
|
2
N/A
|
(2)
N/A
|
(3)
-42%
|
5
N/A
|
(3)
N/A
|
6
N/A
|
(2)
N/A
|
(10)
-500%
|
5
N/A
|
(5)
N/A
|
2
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+31%
|
(2)
-144%
|
43
N/A
|
70
+61%
|
(2)
N/A
|
0
N/A
|
(43)
N/A
|
(75)
-73%
|
0
N/A
|
0
N/A
|
0
N/A
|
14
N/A
|
2
-84%
|
0
N/A
|
91
N/A
|
80
-12%
|
(2)
N/A
|
0
N/A
|
(78)
N/A
|
(94)
-22%
|
146
N/A
|
68
-54%
|
19
-72%
|
1
-94%
|
(146)
N/A
|
(68)
+54%
|
(31)
+55%
|
(1)
+96%
|
0
N/A
|
5
N/A
|
455
+9 180%
|
88
-81%
|
307
+248%
|
(5)
N/A
|
(453)
-9 757%
|
(88)
+81%
|
(303)
-244%
|
(0)
+100%
|
7
N/A
|
0
-94%
|
23
+5 550%
|
0
-98%
|
(10)
N/A
|
(0)
+96%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
179
N/A
|
178
-1%
|
76
-57%
|
66
-13%
|
104
+58%
|
86
-18%
|
110
+28%
|
154
+40%
|
241
+56%
|
220
-9%
|
34
-84%
|
(37)
N/A
|
(169)
-356%
|
(126)
+25%
|
1
N/A
|
98
+16 183%
|
143
+47%
|
120
-17%
|
150
+26%
|
63
-58%
|
17
-74%
|
2
-91%
|
(94)
N/A
|
(229)
-144%
|
(378)
-65%
|
(482)
-27%
|
(838)
-74%
|
(560)
+33%
|
(603)
-8%
|
(550)
+9%
|
(40)
+93%
|
(193)
-384%
|
(26)
+87%
|
156
N/A
|
19
-88%
|
(97)
N/A
|
(197)
-102%
|
(468)
-137%
|
(472)
-1%
|
(437)
+7%
|
(509)
-17%
|
(388)
+24%
|
(173)
+56%
|
(105)
+39%
|
(180)
-72%
|
(313)
-74%
|
(411)
-32%
|
(367)
+11%
|
(250)
+32%
|
2
N/A
|
83
+4 289%
|
152
+83%
|
332
+118%
|
346
+4%
|
357
+3%
|
319
-11%
|
184
-42%
|
76
-59%
|
45
-40%
|
(16)
N/A
|
(40)
-159%
|
(144)
-259%
|
(175)
-21%
|
(40)
+77%
|
119
N/A
|
335
+181%
|
457
+37%
|
378
-17%
|
224
-41%
|
111
-50%
|
21
-81%
|
46
+118%
|
147
+219%
|
214
+46%
|
210
-2%
|
62
-70%
|
(1 013)
N/A
|
(1 042)
-3%
|
(1 078)
-4%
|
(1 092)
-1%
|
(154)
+86%
|
(413)
-168%
|
20
N/A
|
(208)
N/A
|
(185)
+11%
|
111
N/A
|
(316)
N/A
|
54
N/A
|
48
-11%
|
(36)
N/A
|
(26)
+28%
|
(278)
-957%
|
(368)
-32%
|
(233)
+37%
|
(167)
+28%
|
83
N/A
|
|