Cryo-Cell International Inc
AMEX:CCEL
Cash Flow Statement
Cash Flow Statement
Cryo-Cell International Inc
| Nov-2001 | Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
(0)
|
(2)
|
(5)
|
(7)
|
(8)
|
(7)
|
(8)
|
(6)
|
(4)
|
(2)
|
3
|
3
|
2
|
1
|
1
|
1
|
(0)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
2
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
(2)
|
(2)
|
(4)
|
(7)
|
(6)
|
(6)
|
(4)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
8
|
8
|
8
|
8
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
2
|
2
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
2
|
2
|
2
|
1
|
3
|
3
|
2
|
3
|
(10)
|
(10)
|
(9)
|
(9)
|
0
|
0
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Change in Deffered Taxes |
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
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
2
|
2
|
(1)
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
4
|
4
|
4
|
3
|
4
|
2
|
2
|
2
|
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
|
1
|
2
|
3
|
4
|
4
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
7
|
6
|
6
|
7
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
1
|
3
|
2
|
2
|
1
|
(0)
|
2
|
1
|
2
|
3
|
2
|
2
|
2
|
2
|
18
|
18
|
18
|
17
|
2
|
2
|
2
|
3
|
|
| Cash Taxes Paid |
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
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
1
|
2
|
0
|
0
|
2
|
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
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(1)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
1
|
0
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
2
|
4
|
2
|
3
|
2
|
1
|
2
|
3
|
4
|
2
|
4
|
4
|
5
|
6
|
5
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
4
|
4
|
5
|
4
|
5
|
4
|
3
|
|
| Cash from Operating Activities |
1
N/A
|
2
+32%
|
2
+36%
|
1
-45%
|
0
-84%
|
(1)
N/A
|
(1)
-64%
|
(2)
-32%
|
(2)
+3%
|
(1)
+46%
|
1
N/A
|
3
+325%
|
5
+74%
|
5
+8%
|
4
-17%
|
4
-7%
|
3
-17%
|
3
+4%
|
3
-8%
|
2
-39%
|
1
-52%
|
(1)
N/A
|
(2)
-100%
|
(3)
-36%
|
(3)
-21%
|
(2)
+34%
|
(1)
+46%
|
(0)
+88%
|
1
N/A
|
2
+189%
|
2
+39%
|
4
+47%
|
4
+3%
|
3
-30%
|
3
-4%
|
2
-12%
|
2
+5%
|
3
+13%
|
2
-22%
|
1
-46%
|
1
-25%
|
1
-10%
|
0
-80%
|
0
+167%
|
0
-10%
|
1
+97%
|
2
+165%
|
1
-38%
|
1
-29%
|
0
-76%
|
0
-55%
|
1
+1 333%
|
2
+21%
|
2
+28%
|
3
+52%
|
3
+3%
|
5
+56%
|
5
-5%
|
4
-6%
|
4
+1%
|
5
+13%
|
5
+7%
|
6
+13%
|
6
+2%
|
6
-7%
|
7
+22%
|
5
-28%
|
7
+30%
|
5
-19%
|
5
+3%
|
6
+9%
|
6
0%
|
6
+6%
|
7
+12%
|
7
+4%
|
7
-9%
|
8
+27%
|
9
+1%
|
9
+8%
|
9
+0%
|
8
-14%
|
7
-15%
|
7
+6%
|
8
+9%
|
9
+10%
|
9
+2%
|
9
+0%
|
8
-9%
|
9
+11%
|
7
-22%
|
7
-3%
|
7
+7%
|
6
-16%
|
7
+22%
|
6
-15%
|
6
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(12)
|
(12)
|
(12)
|
(13)
|
(5)
|
(7)
|
(7)
|
(7)
|
(4)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
0
|
(1)
|
1
|
(3)
|
0
|
(3)
|
(3)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(10)
|
(5)
|
(5)
|
(3)
|
1
|
1
|
1
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-7%
|
(2)
-27%
|
(0)
+90%
|
(4)
-2 382%
|
(4)
+3%
|
(4)
+8%
|
(3)
+16%
|
2
N/A
|
2
+3%
|
2
-2%
|
1
-53%
|
(2)
N/A
|
(2)
-8%
|
(2)
+5%
|
(1)
+37%
|
(0)
+94%
|
0
N/A
|
(1)
N/A
|
(1)
-24%
|
(1)
-43%
|
(2)
-47%
|
(1)
+50%
|
(1)
-1%
|
(1)
+40%
|
(0)
+54%
|
(0)
-19%
|
(0)
+19%
|
(0)
-37%
|
(0)
-5%
|
(0)
+16%
|
(0)
-3%
|
(0)
-24%
|
(1)
-35%
|
(1)
-23%
|
(1)
-22%
|
(1)
+12%
|
(1)
-1%
|
(1)
+7%
|
(3)
-306%
|
(3)
+5%
|
(2)
+39%
|
(2)
+9%
|
1
N/A
|
1
+5%
|
(0)
N/A
|
(0)
-433%
|
1
N/A
|
1
+24%
|
1
-3%
|
2
+66%
|
1
-60%
|
0
-46%
|
0
+25%
|
(0)
N/A
|
(1)
-61%
|
(1)
-36%
|
(1)
-24%
|
(1)
+11%
|
(1)
+32%
|
(0)
+32%
|
(0)
+86%
|
0
N/A
|
0
-64%
|
0
+133%
|
(1)
N/A
|
(1)
-6%
|
(11)
-1 942%
|
(11)
0%
|
(11)
+4%
|
(11)
-3%
|
(1)
+95%
|
(1)
-20%
|
(1)
+6%
|
(0)
+49%
|
0
N/A
|
0
+194%
|
0
-43%
|
(5)
N/A
|
(7)
-40%
|
(7)
-5%
|
(13)
-85%
|
(8)
+39%
|
(17)
-124%
|
(15)
+13%
|
(10)
+32%
|
(12)
-16%
|
(4)
+65%
|
(8)
-92%
|
(7)
+11%
|
(8)
-16%
|
(6)
+32%
|
(5)
+15%
|
(5)
+1%
|
(4)
+26%
|
(2)
+50%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
(2)
|
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
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(11)
|
(11)
|
(10)
|
(11)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
1
|
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
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
6
|
6
|
5
|
5
|
(3)
|
(3)
|
(3)
|
(3)
|
7
|
6
|
5
|
5
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
6
|
9
|
10
|
10
|
3
|
(1)
|
0
|
2
|
(1)
|
2
|
2
|
2
|
1
|
|
| Cash Paid for Dividends |
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
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(5)
|
|
| Other |
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
|
(2)
|
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
|
|
| Cash from Financing Activities |
3
N/A
|
3
+5%
|
3
+1%
|
(1)
N/A
|
0
N/A
|
0
-66%
|
(0)
N/A
|
0
N/A
|
0
+1 200%
|
0
+42%
|
0
-54%
|
0
-53%
|
(0)
N/A
|
(0)
+64%
|
0
N/A
|
0
+8%
|
0
-15%
|
0
-55%
|
0
+40%
|
0
+14%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
+300%
|
(3)
N/A
|
(4)
-32%
|
(4)
-14%
|
(5)
-11%
|
(2)
+57%
|
(2)
+24%
|
(1)
+33%
|
(1)
+34%
|
(1)
-28%
|
(1)
-54%
|
(2)
-61%
|
(3)
-14%
|
(2)
+16%
|
(2)
N/A
|
(3)
-52%
|
(3)
+2%
|
(4)
-14%
|
(3)
+19%
|
(5)
-53%
|
(5)
-15%
|
(5)
-2%
|
(6)
-11%
|
(4)
+40%
|
(3)
+15%
|
(3)
+2%
|
(3)
+10%
|
7
N/A
|
6
-18%
|
5
-5%
|
5
-5%
|
(5)
N/A
|
(5)
-1%
|
(5)
+1%
|
(5)
N/A
|
(6)
-19%
|
(5)
+17%
|
(6)
-17%
|
(5)
+15%
|
(3)
+39%
|
(3)
-1%
|
(3)
+0%
|
(5)
-48%
|
5
N/A
|
0
-97%
|
1
+540%
|
2
+75%
|
(6)
N/A
|
(2)
+66%
|
(1)
+63%
|
1
N/A
|
(2)
N/A
|
(1)
+47%
|
(3)
-158%
|
(3)
-20%
|
(4)
-49%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
3
+15%
|
4
+8%
|
0
-95%
|
(4)
N/A
|
(5)
-32%
|
(5)
-8%
|
(5)
+6%
|
1
N/A
|
1
+184%
|
3
+90%
|
4
+34%
|
2
-38%
|
3
+11%
|
2
-22%
|
3
+28%
|
3
+29%
|
4
+19%
|
2
-40%
|
1
-59%
|
(1)
N/A
|
(3)
-465%
|
(3)
+2%
|
(4)
-24%
|
(4)
-4%
|
(3)
+37%
|
(2)
+38%
|
(0)
+73%
|
0
N/A
|
1
+548%
|
2
+57%
|
3
+54%
|
3
+0%
|
2
-39%
|
2
-11%
|
1
-27%
|
2
+17%
|
2
+19%
|
1
-29%
|
(2)
N/A
|
(2)
-2%
|
(4)
-97%
|
(5)
-34%
|
(3)
+42%
|
(4)
-15%
|
(1)
+60%
|
0
N/A
|
1
+1 011%
|
1
+25%
|
0
-69%
|
1
+31%
|
(0)
N/A
|
(1)
-148%
|
0
N/A
|
1
+70%
|
(1)
N/A
|
1
N/A
|
0
-97%
|
1
+1 867%
|
(1)
N/A
|
(1)
+7%
|
(0)
+88%
|
0
N/A
|
3
+1 295%
|
3
+5%
|
3
+26%
|
2
-48%
|
2
+30%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+68%
|
1
+167%
|
2
+46%
|
1
-61%
|
4
+397%
|
3
-25%
|
(0)
N/A
|
(0)
+14%
|
(2)
-416%
|
(9)
-335%
|
(5)
+44%
|
(5)
+7%
|
(7)
-37%
|
(1)
+88%
|
(2)
-118%
|
(2)
-39%
|
(1)
+45%
|
(1)
+13%
|
(1)
+42%
|
(0)
+41%
|
0
N/A
|
(0)
N/A
|
(0)
-1 282%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
+44%
|
1
+59%
|
0
-91%
|
(1)
N/A
|
(2)
-94%
|
(2)
-9%
|
(2)
-7%
|
(2)
+12%
|
(1)
+34%
|
0
N/A
|
2
+628%
|
2
+32%
|
3
+15%
|
2
-39%
|
2
+6%
|
3
+39%
|
3
+11%
|
3
-10%
|
1
-48%
|
(0)
N/A
|
(2)
-2 813%
|
(3)
-36%
|
(4)
-23%
|
(4)
-4%
|
(3)
+37%
|
(1)
+43%
|
(0)
+78%
|
0
N/A
|
1
+348%
|
2
+46%
|
3
+44%
|
3
N/A
|
2
-35%
|
2
-13%
|
1
-17%
|
2
+16%
|
2
+5%
|
1
-30%
|
0
-73%
|
0
-32%
|
0
+35%
|
(0)
N/A
|
0
N/A
|
0
-23%
|
1
+165%
|
2
+202%
|
1
-44%
|
0
-53%
|
(0)
N/A
|
(0)
-20%
|
1
N/A
|
1
+34%
|
2
+30%
|
3
+58%
|
3
+3%
|
5
+57%
|
5
-5%
|
4
-11%
|
4
+1%
|
5
+15%
|
5
+8%
|
6
+19%
|
6
+2%
|
6
-8%
|
6
+14%
|
5
-30%
|
6
+32%
|
5
-21%
|
5
+12%
|
5
+3%
|
5
+1%
|
6
+4%
|
6
+14%
|
7
+9%
|
6
-8%
|
8
+29%
|
8
+0%
|
9
+9%
|
8
-17%
|
6
-20%
|
4
-29%
|
4
+3%
|
(5)
N/A
|
(4)
+23%
|
(3)
+11%
|
(4)
-35%
|
3
N/A
|
2
-28%
|
(0)
N/A
|
(1)
-24 295%
|
3
N/A
|
4
+17%
|
5
+47%
|
6
+12%
|
6
+4%
|
|