Assertio Holdings Inc
NASDAQ:ASRT
Cash Flow Statement
Cash Flow Statement
Assertio 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 |
(18)
|
(20)
|
(22)
|
(26)
|
(14)
|
(14)
|
(14)
|
(13)
|
(30)
|
(30)
|
(31)
|
(31)
|
(27)
|
(27)
|
(26)
|
(27)
|
(25)
|
(26)
|
(29)
|
(34)
|
(40)
|
(43)
|
(42)
|
15
|
49
|
53
|
65
|
21
|
(15)
|
(18)
|
(31)
|
(30)
|
(22)
|
(16)
|
(2)
|
(1)
|
4
|
107
|
97
|
86
|
71
|
(37)
|
(47)
|
(40)
|
(30)
|
(27)
|
(10)
|
(2)
|
43
|
67
|
79
|
79
|
132
|
102
|
68
|
50
|
(76)
|
(85)
|
(74)
|
(75)
|
(89)
|
(95)
|
(111)
|
(114)
|
(103)
|
(42)
|
(36)
|
28
|
37
|
(11)
|
(4)
|
(49)
|
(217)
|
(162)
|
(183)
|
(196)
|
(28)
|
(65)
|
(44)
|
(30)
|
(1)
|
3
|
25
|
26
|
110
|
97
|
98
|
(186)
|
(332)
|
(333)
|
(345)
|
(68)
|
(22)
|
(31)
|
(43)
|
(29)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
5
|
5
|
6
|
8
|
10
|
11
|
12
|
12
|
36
|
61
|
86
|
110
|
111
|
111
|
109
|
108
|
107
|
105
|
106
|
106
|
107
|
107
|
106
|
106
|
104
|
103
|
103
|
85
|
65
|
45
|
26
|
25
|
27
|
29
|
29
|
31
|
32
|
32
|
33
|
31
|
30
|
32
|
28
|
27
|
27
|
24
|
26
|
30
|
33
|
31
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(103)
|
(89)
|
(79)
|
(72)
|
87
|
68
|
52
|
43
|
(41)
|
(45)
|
(46)
|
(49)
|
24
|
30
|
0
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
(82)
|
(82)
|
(33)
|
76
|
78
|
78
|
29
|
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
|
3
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
8
|
9
|
10
|
11
|
12
|
14
|
15
|
16
|
17
|
17
|
17
|
16
|
14
|
13
|
12
|
14
|
13
|
13
|
13
|
10
|
11
|
11
|
10
|
11
|
9
|
11
|
10
|
7
|
6
|
4
|
4
|
5
|
6
|
8
|
9
|
9
|
9
|
9
|
8
|
7
|
7
|
5
|
5
|
5
|
5
|
|
| Other Non-Cash Items |
4
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
5
|
6
|
(6)
|
(43)
|
(70)
|
(85)
|
(215)
|
(175)
|
(144)
|
(125)
|
54
|
53
|
61
|
66
|
44
|
38
|
39
|
35
|
41
|
45
|
41
|
44
|
36
|
39
|
39
|
24
|
205
|
135
|
145
|
155
|
(20)
|
41
|
23
|
20
|
9
|
11
|
11
|
17
|
29
|
49
|
49
|
266
|
277
|
257
|
258
|
36
|
17
|
16
|
24
|
25
|
|
| Cash Taxes Paid |
0
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
59
|
58
|
58
|
4
|
3
|
4
|
4
|
14
|
14
|
14
|
14
|
0
|
0
|
0
|
5
|
7
|
7
|
7
|
2
|
4
|
5
|
4
|
5
|
1
|
1
|
1
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(7)
|
2
|
4
|
(3)
|
4
|
4
|
3
|
9
|
2
|
1
|
(1)
|
(1)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
24
|
40
|
56
|
71
|
69
|
71
|
68
|
66
|
63
|
56
|
53
|
50
|
50
|
48
|
47
|
45
|
42
|
38
|
35
|
27
|
18
|
18
|
7
|
12
|
11
|
10
|
10
|
10
|
13
|
8
|
10
|
6
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Change in Working Capital |
1
|
2
|
1
|
4
|
5
|
4
|
2
|
(1)
|
(5)
|
(4)
|
(1)
|
(0)
|
1
|
1
|
1
|
56
|
52
|
54
|
51
|
(1)
|
8
|
9
|
7
|
(29)
|
(38)
|
(39)
|
(37)
|
6
|
15
|
37
|
36
|
31
|
20
|
(8)
|
(6)
|
(11)
|
(9)
|
(22)
|
(16)
|
(16)
|
(17)
|
(1)
|
(8)
|
(7)
|
(10)
|
(7)
|
(10)
|
(5)
|
69
|
7
|
16
|
7
|
(72)
|
(1)
|
27
|
61
|
130
|
97
|
66
|
35
|
(17)
|
22
|
27
|
8
|
18
|
(90)
|
(102)
|
(95)
|
(107)
|
(7)
|
(4)
|
26
|
(1)
|
(20)
|
(31)
|
(62)
|
(44)
|
(46)
|
(30)
|
(23)
|
(31)
|
(8)
|
(18)
|
(19)
|
(13)
|
(22)
|
(16)
|
(8)
|
0
|
5
|
5
|
0
|
5
|
(8)
|
5
|
(13)
|
|
| Cash from Operating Activities |
(12)
N/A
|
(14)
-14%
|
(16)
-13%
|
(18)
-14%
|
(4)
+76%
|
(8)
-70%
|
(11)
-41%
|
(12)
-10%
|
(33)
-184%
|
(33)
+2%
|
(29)
+10%
|
(29)
+3%
|
(23)
+18%
|
(24)
-1%
|
(24)
N/A
|
31
N/A
|
29
-6%
|
30
+2%
|
26
-13%
|
(32)
N/A
|
(28)
+13%
|
(30)
-8%
|
(31)
-4%
|
(11)
+64%
|
15
N/A
|
17
+14%
|
32
+90%
|
31
-4%
|
3
-89%
|
22
+553%
|
9
-61%
|
5
-44%
|
2
-63%
|
(21)
N/A
|
(5)
+74%
|
(10)
-92%
|
(2)
+76%
|
87
N/A
|
83
-4%
|
73
-12%
|
58
-21%
|
(34)
N/A
|
(49)
-47%
|
(40)
+19%
|
(31)
+23%
|
(24)
+21%
|
(10)
+60%
|
5
N/A
|
10
+109%
|
(51)
N/A
|
(45)
+11%
|
(60)
-33%
|
(56)
+6%
|
7
N/A
|
40
+474%
|
89
+125%
|
152
+71%
|
130
-15%
|
118
-9%
|
88
-25%
|
71
-19%
|
103
+45%
|
98
-5%
|
76
-22%
|
62
-18%
|
19
-69%
|
10
-47%
|
84
+732%
|
73
-14%
|
127
+75%
|
135
+7%
|
98
-27%
|
91
-8%
|
38
-58%
|
(3)
N/A
|
(52)
-1 421%
|
(66)
-27%
|
(45)
+32%
|
(24)
+47%
|
(5)
+81%
|
6
N/A
|
37
+575%
|
51
+37%
|
56
+10%
|
79
+40%
|
74
-6%
|
78
+6%
|
71
-9%
|
50
-30%
|
34
-31%
|
23
-32%
|
21
-11%
|
26
+28%
|
6
-77%
|
18
+195%
|
13
-27%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(7)
|
(7)
|
(8)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(4)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
(16)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Items |
(0)
|
(3)
|
1
|
1
|
(12)
|
(14)
|
(16)
|
(15)
|
(16)
|
(14)
|
(15)
|
(10)
|
7
|
3
|
13
|
(22)
|
(34)
|
(24)
|
(25)
|
11
|
33
|
26
|
15
|
(3)
|
(36)
|
(31)
|
4
|
(35)
|
(5)
|
(33)
|
(54)
|
0
|
5
|
20
|
21
|
15
|
1
|
(10)
|
(73)
|
(78)
|
(62)
|
(15)
|
25
|
47
|
40
|
11
|
47
|
35
|
(36)
|
(21)
|
(37)
|
(42)
|
(47)
|
(498)
|
(1 066)
|
(1 104)
|
(1 106)
|
(573)
|
(28)
|
(5)
|
48
|
5
|
28
|
41
|
59
|
7
|
4
|
3
|
(2)
|
(3)
|
(10)
|
0
|
0
|
449
|
520
|
513
|
513
|
0
|
0
|
0
|
(19)
|
(19)
|
(35)
|
(35)
|
(27)
|
(27)
|
(11)
|
(6)
|
4
|
0
|
(39)
|
(50)
|
(49)
|
(52)
|
(16)
|
(13)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(4)
-135%
|
1
N/A
|
1
+14%
|
(12)
N/A
|
(15)
-17%
|
(16)
-10%
|
(16)
+2%
|
(17)
-6%
|
(15)
+11%
|
(18)
-21%
|
(13)
+31%
|
4
N/A
|
0
-95%
|
11
+5 400%
|
(23)
N/A
|
(35)
-53%
|
(25)
+28%
|
(25)
-2%
|
10
N/A
|
32
+209%
|
25
-20%
|
15
-43%
|
(3)
N/A
|
(36)
-959%
|
(31)
+13%
|
4
N/A
|
(36)
N/A
|
(5)
+86%
|
(33)
-547%
|
(54)
-63%
|
(0)
+100%
|
4
N/A
|
20
+380%
|
21
+5%
|
15
-28%
|
1
-97%
|
(10)
N/A
|
(74)
-629%
|
(79)
-7%
|
(62)
+21%
|
(15)
+76%
|
25
N/A
|
45
+84%
|
33
-26%
|
3
-90%
|
39
+1 044%
|
29
-25%
|
(38)
N/A
|
(23)
+41%
|
(39)
-72%
|
(43)
-12%
|
(47)
-9%
|
(498)
-953%
|
(1 067)
-114%
|
(1 105)
-4%
|
(1 108)
0%
|
(575)
+48%
|
(31)
+95%
|
(9)
+72%
|
46
N/A
|
2
-95%
|
27
+1 167%
|
40
+51%
|
58
+44%
|
7
-88%
|
3
-58%
|
(1)
N/A
|
(7)
-610%
|
(9)
-20%
|
(16)
-82%
|
(3)
+81%
|
(2)
+50%
|
448
N/A
|
519
+16%
|
513
-1%
|
513
N/A
|
64
-88%
|
0
N/A
|
0
N/A
|
(19)
N/A
|
(19)
-2%
|
(35)
-85%
|
(35)
-1%
|
(43)
-21%
|
(42)
+1%
|
(27)
+36%
|
(23)
+17%
|
3
N/A
|
3
+3%
|
(39)
N/A
|
(50)
-28%
|
(49)
+3%
|
(52)
-6%
|
(16)
+69%
|
(13)
+20%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
20
|
8
|
21
|
21
|
12
|
31
|
20
|
59
|
59
|
40
|
40
|
0
|
21
|
22
|
22
|
22
|
3
|
4
|
3
|
3
|
1
|
21
|
21
|
21
|
21
|
0
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
4
|
8
|
8
|
8
|
6
|
2
|
2
|
3
|
3
|
2
|
3
|
4
|
6
|
8
|
9
|
10
|
11
|
11
|
11
|
10
|
9
|
9
|
9
|
10
|
11
|
12
|
11
|
9
|
7
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
45
|
45
|
0
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
4
|
3
|
2
|
3
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
9
|
9
|
9
|
4
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
345
|
345
|
0
|
907
|
562
|
562
|
0
|
(100)
|
(100)
|
(100)
|
0
|
(100)
|
(100)
|
(110)
|
0
|
(68)
|
(68)
|
(83)
|
(108)
|
(105)
|
(155)
|
(150)
|
(485)
|
(520)
|
(480)
|
(464)
|
(105)
|
(20)
|
(10)
|
(10)
|
0
|
(17)
|
(10)
|
(1)
|
(12)
|
(1)
|
(8)
|
(12)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
240
|
241
|
242
|
232
|
(8)
|
(7)
|
(7)
|
5
|
(4)
|
3
|
(2)
|
(6)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(5)
|
(4)
|
(1)
|
(4)
|
(4)
|
(8)
|
(8)
|
(5)
|
(5)
|
(1)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(8)
|
(8)
|
(12)
|
(14)
|
(19)
|
(33)
|
(29)
|
(33)
|
(25)
|
(9)
|
(9)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
15
N/A
|
23
+51%
|
11
-52%
|
22
+96%
|
23
+6%
|
14
-39%
|
33
+133%
|
22
-35%
|
58
+172%
|
59
+0%
|
40
-32%
|
39
-2%
|
0
-100%
|
21
+21 000%
|
12
-45%
|
12
+3%
|
13
+5%
|
(7)
N/A
|
4
N/A
|
3
-9%
|
3
-9%
|
1
-52%
|
21
+1 429%
|
21
0%
|
21
-1%
|
21
-1%
|
4
-81%
|
10
+146%
|
10
-1%
|
9
-7%
|
4
-50%
|
(1)
N/A
|
(1)
-18%
|
(1)
+8%
|
(1)
N/A
|
(2)
-67%
|
(2)
-20%
|
(1)
+79%
|
4
N/A
|
5
+16%
|
6
+20%
|
5
-13%
|
2
-62%
|
2
+20%
|
3
+13%
|
3
-4%
|
2
-8%
|
3
+29%
|
244
+7 768%
|
247
+1%
|
250
+1%
|
585
+134%
|
347
-41%
|
349
+0%
|
911
+161%
|
577
-37%
|
568
-2%
|
573
+1%
|
(93)
N/A
|
(97)
-4%
|
(100)
-4%
|
(100)
+1%
|
(99)
+1%
|
(99)
N/A
|
(111)
-12%
|
(112)
-1%
|
(69)
+39%
|
(69)
+0%
|
(81)
-18%
|
(110)
-35%
|
(109)
+1%
|
(163)
-50%
|
(158)
+3%
|
(490)
-210%
|
(525)
-7%
|
(481)
+8%
|
(469)
+2%
|
(64)
+86%
|
19
N/A
|
29
+53%
|
29
+2%
|
(18)
N/A
|
(18)
+1%
|
(15)
+19%
|
(8)
+46%
|
(24)
-213%
|
(33)
-36%
|
(36)
-9%
|
(44)
-22%
|
(25)
+43%
|
(9)
+64%
|
(9)
0%
|
(0)
+96%
|
(0)
+27%
|
(0)
+2%
|
(0)
+1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
5
+300%
|
(4)
N/A
|
5
N/A
|
7
+44%
|
(8)
N/A
|
6
N/A
|
(6)
N/A
|
9
N/A
|
11
+28%
|
(8)
N/A
|
(2)
+76%
|
(19)
-961%
|
(2)
+88%
|
(1)
+59%
|
20
N/A
|
7
-67%
|
(2)
N/A
|
4
N/A
|
(18)
N/A
|
7
N/A
|
(3)
N/A
|
5
N/A
|
7
+45%
|
(0)
N/A
|
6
N/A
|
39
+516%
|
5
-88%
|
8
+70%
|
(2)
N/A
|
(41)
-1 945%
|
4
N/A
|
5
+31%
|
(2)
N/A
|
14
N/A
|
3
-82%
|
(4)
N/A
|
76
N/A
|
14
-82%
|
(0)
N/A
|
2
N/A
|
(44)
N/A
|
(23)
+48%
|
8
N/A
|
5
-33%
|
(18)
N/A
|
32
N/A
|
37
+17%
|
216
+485%
|
174
-20%
|
166
-4%
|
483
+190%
|
244
-49%
|
(143)
N/A
|
(117)
+18%
|
(439)
-275%
|
(388)
+12%
|
129
N/A
|
(6)
N/A
|
(17)
-167%
|
17
N/A
|
6
-64%
|
25
+331%
|
17
-33%
|
9
-46%
|
(86)
N/A
|
(56)
+35%
|
14
N/A
|
(16)
N/A
|
8
N/A
|
11
+38%
|
(68)
N/A
|
(69)
-2%
|
(4)
+94%
|
(9)
-134%
|
(19)
-118%
|
(21)
-10%
|
(45)
-110%
|
(5)
+89%
|
24
N/A
|
16
-33%
|
0
-98%
|
(2)
N/A
|
6
N/A
|
28
+361%
|
7
-75%
|
18
+151%
|
12
-33%
|
9
-29%
|
12
+44%
|
(25)
N/A
|
(39)
-55%
|
(23)
+41%
|
(46)
-102%
|
1
N/A
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(15)
-9%
|
(17)
-11%
|
(19)
-14%
|
(5)
+74%
|
(8)
-67%
|
(11)
-35%
|
(13)
-14%
|
(34)
-172%
|
(34)
+1%
|
(32)
+6%
|
(31)
+3%
|
(26)
+16%
|
(26)
+0%
|
(25)
+3%
|
29
N/A
|
28
-4%
|
29
+3%
|
25
-13%
|
(33)
N/A
|
(29)
+13%
|
(31)
-7%
|
(32)
-4%
|
(11)
+64%
|
15
N/A
|
17
+14%
|
32
+92%
|
30
-5%
|
3
-90%
|
22
+603%
|
8
-62%
|
4
-50%
|
1
-71%
|
(21)
N/A
|
(6)
+73%
|
(10)
-78%
|
(3)
+75%
|
87
N/A
|
83
-4%
|
73
-12%
|
57
-21%
|
(34)
N/A
|
(50)
-46%
|
(42)
+16%
|
(38)
+10%
|
(32)
+16%
|
(18)
+45%
|
(2)
+91%
|
8
N/A
|
(53)
N/A
|
(46)
+12%
|
(61)
-32%
|
(57)
+8%
|
7
N/A
|
39
+478%
|
88
+128%
|
151
+71%
|
129
-14%
|
115
-11%
|
85
-26%
|
68
-20%
|
100
+46%
|
97
-3%
|
75
-22%
|
62
-18%
|
19
-69%
|
9
-52%
|
80
+778%
|
67
-16%
|
121
+81%
|
130
+7%
|
95
-27%
|
89
-7%
|
37
-59%
|
(4)
N/A
|
(52)
-1 102%
|
(66)
-27%
|
(45)
+32%
|
(24)
+47%
|
(5)
+81%
|
5
N/A
|
37
+587%
|
51
+37%
|
56
+10%
|
63
+13%
|
58
-8%
|
62
+6%
|
54
-12%
|
49
-10%
|
33
-31%
|
23
-31%
|
20
-11%
|
26
+29%
|
6
-77%
|
18
+195%
|
13
-27%
|
|