Dominari Holdings Inc
F:BP2A
Cash Flow Statement
Cash Flow Statement
Dominari Holdings Inc
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
4
|
2
|
(0)
|
5
|
(1)
|
(1)
|
(0)
|
(7)
|
(4)
|
(4)
|
(5)
|
(5)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(6)
|
(4)
|
(3)
|
0
|
(1)
|
(1)
|
(0)
|
(4)
|
(7)
|
(6)
|
(15)
|
(18)
|
(22)
|
(33)
|
(29)
|
(31)
|
(27)
|
(55)
|
(53)
|
(51)
|
(47)
|
(9)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(3)
|
(4)
|
(2)
|
(5)
|
2
|
2
|
2
|
0
|
(4)
|
(11)
|
(13)
|
(12)
|
(12)
|
(8)
|
(7)
|
(5)
|
(7)
|
(7)
|
(10)
|
(17)
|
(22)
|
(22)
|
(26)
|
(23)
|
(23)
|
(25)
|
(22)
|
(23)
|
(15)
|
(42)
|
(18)
|
112
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
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
|
3
|
5
|
7
|
10
|
10
|
10
|
8
|
6
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
10
|
13
|
20
|
15
|
13
|
9
|
2
|
1
|
0
|
0
|
1
|
0
|
1
|
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
|
4
|
1
|
3
|
3
|
1
|
3
|
2
|
8
|
54
|
54
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
2
|
1
|
5
|
5
|
5
|
(5)
|
(5)
|
(6)
|
(6)
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(3)
|
(3)
|
(0)
|
3
|
2
|
10
|
13
|
14
|
21
|
15
|
14
|
10
|
40
|
39
|
41
|
39
|
3
|
1
|
1
|
3
|
3
|
3
|
(0)
|
(0)
|
(2)
|
0
|
(6)
|
(6)
|
(5)
|
(3)
|
1
|
8
|
9
|
8
|
8
|
4
|
3
|
0
|
1
|
(2)
|
2
|
6
|
12
|
12
|
12
|
8
|
6
|
9
|
11
|
13
|
7
|
32
|
15
|
(112)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest 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
|
2
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(1)
|
1
|
2
|
(0)
|
1
|
(0)
|
1
|
0
|
(2)
|
(0)
|
(1)
|
0
|
2
|
1
|
1
|
(0)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(1)
|
4
|
4
|
3
|
3
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(5)
|
(4)
|
(5)
|
(11)
|
(4)
|
(7)
|
(7)
|
5
|
(4)
|
(7)
|
|
| Cash from Operating Activities |
2
N/A
|
1
-76%
|
2
+188%
|
1
-38%
|
(2)
N/A
|
(0)
+88%
|
(1)
-437%
|
(1)
+31%
|
(1)
+3%
|
(2)
-263%
|
(0)
+90%
|
(0)
-44%
|
(0)
-8%
|
2
N/A
|
1
-57%
|
0
-71%
|
(1)
N/A
|
(1)
-104%
|
0
N/A
|
0
-79%
|
6
+6 689%
|
4
-28%
|
3
-41%
|
(0)
N/A
|
(9)
-1 861%
|
(8)
+2%
|
(10)
-18%
|
(8)
+16%
|
(6)
+23%
|
(6)
+8%
|
(6)
-1%
|
(6)
-4%
|
(8)
-26%
|
(9)
-16%
|
(9)
-1%
|
(9)
-1%
|
(9)
+7%
|
(8)
+14%
|
(7)
+13%
|
(5)
+20%
|
(4)
+17%
|
(4)
+9%
|
(4)
+10%
|
(4)
N/A
|
(4)
-7%
|
(4)
+3%
|
(4)
-9%
|
(5)
-28%
|
(5)
-2%
|
(6)
-9%
|
(7)
-15%
|
(6)
+3%
|
(10)
-49%
|
(9)
+2%
|
(9)
+7%
|
(8)
+3%
|
(5)
+45%
|
(5)
-4%
|
(0)
+93%
|
0
N/A
|
0
N/A
|
1
+957%
|
(4)
N/A
|
(3)
+5%
|
(3)
+4%
|
(4)
-7%
|
(3)
+9%
|
(3)
+6%
|
(3)
+9%
|
(3)
+7%
|
(3)
-2%
|
(3)
-3%
|
(3)
-13%
|
(4)
-18%
|
(4)
-6%
|
(4)
-15%
|
(4)
+8%
|
(4)
+10%
|
(4)
-19%
|
(5)
-17%
|
(7)
-32%
|
(9)
-42%
|
(10)
-4%
|
(11)
-10%
|
(11)
+2%
|
(11)
-1%
|
(19)
-73%
|
(19)
-4%
|
(22)
-15%
|
(27)
-21%
|
(16)
+42%
|
(17)
-7%
|
(15)
+9%
|
(5)
+65%
|
(7)
-33%
|
(7)
-3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(4)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
(2)
|
13
|
14
|
10
|
11
|
(3)
|
0
|
5
|
5
|
4
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
3
|
3
|
0
|
1
|
(5)
|
(6)
|
(3)
|
(4)
|
2
|
1
|
1
|
(1)
|
(2)
|
0
|
(0)
|
3
|
2
|
2
|
2
|
(16)
|
(25)
|
(26)
|
(23)
|
(79)
|
(68)
|
(67)
|
(8)
|
53
|
46
|
46
|
(13)
|
(21)
|
(12)
|
(7)
|
(7)
|
19
|
18
|
16
|
16
|
3
|
2
|
5
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+6%
|
(1)
+34%
|
(1)
-16%
|
(1)
-11%
|
(1)
-14%
|
(1)
-11%
|
(1)
+19%
|
(5)
-377%
|
(7)
-38%
|
(7)
+1%
|
(8)
-14%
|
(4)
+49%
|
(2)
+48%
|
(1)
+31%
|
(1)
+62%
|
(1)
-22%
|
(1)
-32%
|
0
N/A
|
0
-9%
|
1
+37%
|
1
-12%
|
(2)
N/A
|
13
N/A
|
14
+5%
|
10
-28%
|
11
+9%
|
(3)
N/A
|
0
N/A
|
4
+43 700%
|
5
+3%
|
4
-11%
|
2
-62%
|
2
+9%
|
1
-11%
|
1
-33%
|
0
-62%
|
0
N/A
|
0
-66%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
-3%
|
(0)
N/A
|
(0)
N/A
|
(1)
-200%
|
(1)
+2%
|
1
N/A
|
3
+323%
|
3
-1%
|
0
-95%
|
1
+946%
|
(5)
N/A
|
(6)
-27%
|
(3)
+52%
|
(4)
-32%
|
2
N/A
|
1
-30%
|
1
+1%
|
(1)
N/A
|
(2)
-51%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
2
-25%
|
2
-28%
|
1
-20%
|
(17)
N/A
|
(27)
-54%
|
(27)
-2%
|
(25)
+8%
|
(80)
-219%
|
(69)
+13%
|
(68)
+1%
|
(9)
+87%
|
53
N/A
|
46
-12%
|
45
-2%
|
(15)
N/A
|
(23)
-59%
|
(14)
+40%
|
(9)
+36%
|
(7)
+20%
|
19
N/A
|
18
-8%
|
16
-12%
|
16
+4%
|
3
-80%
|
2
-40%
|
5
+149%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
4
|
4
|
4
|
4
|
0
|
0
|
1
|
0
|
4
|
4
|
3
|
3
|
(0)
|
(0)
|
(0)
|
0
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
5
|
7
|
7
|
7
|
4
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
7
|
11
|
10
|
22
|
0
|
13
|
14
|
4
|
0
|
6
|
6
|
3
|
0
|
2
|
2
|
2
|
5
|
5
|
3
|
3
|
0
|
1
|
1
|
2
|
21
|
33
|
32
|
32
|
91
|
78
|
78
|
78
|
19
|
17
|
16
|
15
|
(5)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
14
|
16
|
18
|
|
| Net Issuance of Debt |
(0)
|
0
|
(1)
|
(0)
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
2
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(12)
|
|
| Other |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(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
|
(14)
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
|
| Cash from Financing Activities |
(0)
N/A
|
5
N/A
|
3
-34%
|
4
+28%
|
5
+18%
|
1
-74%
|
(2)
N/A
|
(2)
-39%
|
1
N/A
|
5
+305%
|
8
+49%
|
8
+3%
|
4
-55%
|
(1)
N/A
|
(1)
+48%
|
(0)
+67%
|
0
N/A
|
3
+784%
|
1
-60%
|
1
+1%
|
1
-22%
|
(1)
N/A
|
1
N/A
|
1
-10%
|
1
+5%
|
(0)
N/A
|
(0)
+82%
|
0
N/A
|
(0)
N/A
|
(0)
-67%
|
(0)
-60%
|
0
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
5
-18%
|
7
+52%
|
7
N/A
|
7
N/A
|
4
-50%
|
2
-40%
|
2
0%
|
2
0%
|
3
+55%
|
2
-31%
|
3
+22%
|
3
+18%
|
3
-3%
|
7
+120%
|
11
+55%
|
10
-6%
|
8
-21%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
4
+882%
|
0
N/A
|
6
N/A
|
6
+15%
|
3
-54%
|
0
N/A
|
2
N/A
|
2
-2%
|
2
N/A
|
5
+130%
|
5
+0%
|
3
-44%
|
3
N/A
|
0
N/A
|
1
N/A
|
1
+66%
|
2
+40%
|
21
+1 021%
|
33
+58%
|
32
-2%
|
32
-2%
|
91
+188%
|
78
-14%
|
78
N/A
|
78
+0%
|
19
-75%
|
(5)
N/A
|
(6)
-14%
|
(7)
-17%
|
(27)
-277%
|
(3)
+91%
|
(2)
+30%
|
(1)
+47%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
9
+36%
|
4
-50%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
4
+291%
|
4
-1%
|
4
+3%
|
2
-49%
|
(0)
N/A
|
(4)
-2 453%
|
(4)
-1%
|
(4)
-14%
|
(4)
+3%
|
0
N/A
|
(0)
N/A
|
(1)
-142%
|
(2)
-102%
|
(1)
+18%
|
(1)
+59%
|
(1)
-50%
|
1
N/A
|
2
+58%
|
2
-17%
|
8
+316%
|
4
-45%
|
2
-64%
|
13
+786%
|
6
-56%
|
1
-80%
|
1
-32%
|
(11)
N/A
|
(6)
+43%
|
(2)
+75%
|
(2)
+4%
|
(2)
-43%
|
(0)
+83%
|
(2)
-297%
|
(2)
-20%
|
(2)
-34%
|
(3)
-42%
|
0
N/A
|
1
+233%
|
2
+117%
|
(1)
N/A
|
(2)
-164%
|
(1)
+21%
|
(1)
-1%
|
(0)
+70%
|
(1)
-226%
|
(1)
+13%
|
(1)
+6%
|
(1)
-22%
|
1
N/A
|
4
+290%
|
3
-27%
|
(2)
N/A
|
(4)
-89%
|
(7)
-61%
|
(5)
+24%
|
(1)
+88%
|
0
N/A
|
0
-18%
|
0
-52%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-273%
|
(0)
+77%
|
(0)
-38%
|
0
N/A
|
0
+3%
|
0
-46%
|
0
-62%
|
(0)
N/A
|
2
N/A
|
1
-74%
|
3
+338%
|
8
+194%
|
5
-37%
|
5
+3%
|
63
+1 150%
|
63
0%
|
31
-50%
|
29
-8%
|
(32)
N/A
|
(61)
-89%
|
(35)
+42%
|
(30)
+14%
|
(30)
-1%
|
(8)
+75%
|
2
N/A
|
(1)
N/A
|
1
N/A
|
4
+250%
|
4
-16%
|
2
-46%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(1)
N/A
|
1
N/A
|
0
-85%
|
(3)
N/A
|
(1)
+47%
|
(2)
-71%
|
(2)
+25%
|
(3)
-69%
|
(7)
-126%
|
(4)
+45%
|
(5)
-29%
|
(4)
+23%
|
0
N/A
|
(1)
N/A
|
(1)
+28%
|
(2)
-80%
|
(3)
-40%
|
(0)
+88%
|
(0)
-48%
|
6
N/A
|
5
-20%
|
3
-47%
|
(0)
N/A
|
(9)
-1 824%
|
(9)
+2%
|
(10)
-20%
|
(9)
+16%
|
(7)
+23%
|
(6)
+8%
|
(6)
+2%
|
(6)
-4%
|
(8)
-26%
|
(9)
-16%
|
(9)
-1%
|
(9)
-1%
|
(9)
+7%
|
(8)
+14%
|
(7)
+13%
|
(5)
+20%
|
(4)
+17%
|
(4)
+9%
|
(4)
+10%
|
(4)
N/A
|
(4)
-7%
|
(4)
+3%
|
(4)
-9%
|
(5)
-28%
|
(5)
-2%
|
(6)
-9%
|
(7)
-15%
|
(6)
+3%
|
(10)
-49%
|
(9)
+2%
|
(9)
+7%
|
(8)
+3%
|
(5)
+45%
|
(5)
-4%
|
(0)
+93%
|
0
N/A
|
0
N/A
|
1
+957%
|
(4)
N/A
|
(3)
+5%
|
(3)
+4%
|
(4)
-7%
|
(3)
+8%
|
(3)
+5%
|
(3)
+9%
|
(3)
+6%
|
(3)
N/A
|
(3)
-3%
|
(3)
-27%
|
(5)
-46%
|
(5)
-7%
|
(6)
-12%
|
(5)
+7%
|
(5)
+17%
|
(5)
-14%
|
(6)
-13%
|
(7)
-22%
|
(10)
-32%
|
(10)
-3%
|
(11)
-15%
|
(12)
-10%
|
(13)
-4%
|
(21)
-61%
|
(21)
-1%
|
(23)
-8%
|
(27)
-19%
|
(16)
+42%
|
(17)
-7%
|
(15)
+9%
|
(5)
+65%
|
(7)
-33%
|
(7)
-3%
|
|