Aurinia Pharmaceuticals Inc
NASDAQ:AUPH
Cash Flow Statement
Cash Flow Statement
Aurinia Pharmaceuticals 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 |
(8)
|
(8)
|
(2)
|
2
|
(0)
|
(2)
|
(3)
|
(10)
|
(14)
|
(13)
|
(17)
|
(19)
|
(21)
|
(25)
|
(28)
|
(28)
|
(28)
|
(26)
|
(25)
|
(25)
|
(23)
|
(25)
|
(29)
|
(29)
|
(31)
|
(30)
|
(26)
|
(23)
|
(18)
|
(16)
|
(12)
|
(10)
|
(8)
|
(5)
|
(5)
|
(7)
|
(6)
|
(8)
|
(2)
|
4
|
(2)
|
0
|
(7)
|
(11)
|
(10)
|
(10)
|
(9)
|
(6)
|
(3)
|
(7)
|
(17)
|
(15)
|
(19)
|
(23)
|
(13)
|
(21)
|
(19)
|
(14)
|
(17)
|
(19)
|
(23)
|
(71)
|
(70)
|
(76)
|
(71)
|
(34)
|
(48)
|
(53)
|
(64)
|
(61)
|
(61)
|
(62)
|
(88)
|
(137)
|
(148)
|
(171)
|
(103)
|
(127)
|
(148)
|
(156)
|
(181)
|
(168)
|
(157)
|
(115)
|
(108)
|
(97)
|
(73)
|
(77)
|
(78)
|
(63)
|
(50)
|
(23)
|
6
|
40
|
61
|
78
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
1
|
2
|
3
|
3
|
3
|
2
|
7
|
12
|
16
|
20
|
20
|
19
|
19
|
19
|
19
|
|
| 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
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
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
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
3
|
4
|
4
|
5
|
6
|
7
|
7
|
6
|
6
|
7
|
7
|
9
|
12
|
14
|
17
|
22
|
25
|
28
|
31
|
30
|
33
|
34
|
32
|
35
|
37
|
40
|
45
|
42
|
38
|
34
|
32
|
22
|
19
|
17
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
3
|
3
|
4
|
3
|
1
|
2
|
2
|
3
|
3
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
7
|
0
|
(5)
|
0
|
(5)
|
1
|
4
|
(0)
|
(0)
|
(0)
|
1
|
0
|
2
|
8
|
1
|
3
|
6
|
(5)
|
1
|
(2)
|
(7)
|
(3)
|
(0)
|
2
|
44
|
39
|
37
|
29
|
(9)
|
2
|
7
|
17
|
12
|
9
|
1
|
22
|
61
|
64
|
71
|
27
|
28
|
31
|
48
|
42
|
45
|
49
|
37
|
33
|
31
|
26
|
26
|
39
|
29
|
28
|
29
|
14
|
14
|
21
|
16
|
|
| 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
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
2
|
(2)
|
(2)
|
0
|
(1)
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
2
|
1
|
4
|
3
|
(0)
|
(0)
|
(2)
|
(3)
|
(0)
|
2
|
4
|
4
|
5
|
3
|
2
|
4
|
5
|
2
|
3
|
(3)
|
(4)
|
(2)
|
(3)
|
2
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
3
|
5
|
6
|
6
|
1
|
(2)
|
(3)
|
(4)
|
(2)
|
0
|
2
|
2
|
1
|
0
|
(2)
|
(2)
|
1
|
2
|
(3)
|
1
|
(0)
|
(4)
|
0
|
(3)
|
(6)
|
(3)
|
(1)
|
8
|
2
|
2
|
1
|
0
|
5
|
(4)
|
(2)
|
(23)
|
(22)
|
(31)
|
(36)
|
(41)
|
(7)
|
(2)
|
5
|
7
|
(6)
|
(3)
|
1
|
2
|
5
|
(9)
|
(9)
|
7
|
|
| Cash from Operating Activities |
(7)
N/A
|
(7)
+12%
|
(3)
+48%
|
0
N/A
|
(1)
N/A
|
(1)
-28%
|
2
N/A
|
(5)
N/A
|
(5)
-2%
|
(5)
-15%
|
(14)
-160%
|
(16)
-13%
|
(19)
-16%
|
(22)
-20%
|
(24)
-6%
|
(22)
+9%
|
(20)
+6%
|
(20)
+1%
|
(19)
+7%
|
(21)
-11%
|
(22)
-4%
|
(21)
+3%
|
(23)
-8%
|
(26)
-14%
|
(26)
-1%
|
(30)
-16%
|
(28)
+7%
|
(23)
+19%
|
(20)
+13%
|
(13)
+35%
|
(13)
+1%
|
(11)
+11%
|
(10)
+16%
|
(8)
+20%
|
(5)
+38%
|
(5)
-10%
|
(4)
+14%
|
(1)
+88%
|
(1)
-102%
|
(1)
+28%
|
(1)
-84%
|
(6)
-311%
|
(7)
-23%
|
(7)
+2%
|
(7)
+6%
|
(5)
+25%
|
(3)
+49%
|
(3)
-16%
|
(5)
-58%
|
(10)
-111%
|
(14)
-39%
|
(16)
-19%
|
(17)
-5%
|
(16)
+8%
|
(15)
+3%
|
(16)
-8%
|
(18)
-9%
|
(19)
-7%
|
(20)
-7%
|
(19)
+5%
|
(19)
+3%
|
(23)
-24%
|
(32)
-39%
|
(37)
-14%
|
(41)
-13%
|
(46)
-11%
|
(44)
+4%
|
(47)
-6%
|
(52)
-10%
|
(50)
+2%
|
(51)
-2%
|
(52)
-1%
|
(64)
-23%
|
(73)
-15%
|
(82)
-12%
|
(98)
-20%
|
(70)
+29%
|
(101)
-44%
|
(117)
-16%
|
(129)
-10%
|
(158)
-23%
|
(151)
+4%
|
(141)
+7%
|
(116)
+18%
|
(80)
+31%
|
(64)
+19%
|
(39)
+39%
|
(37)
+5%
|
(33)
+10%
|
(20)
+39%
|
(2)
+92%
|
29
N/A
|
44
+55%
|
64
+45%
|
93
+44%
|
120
+30%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
(1)
|
(5)
|
(7)
|
(8)
|
(8)
|
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
4
|
4
|
4
|
5
|
(18)
|
(18)
|
(18)
|
(16)
|
(11)
|
(14)
|
(5)
|
(7)
|
2
|
10
|
4
|
4
|
8
|
8
|
10
|
19
|
21
|
18
|
15
|
11
|
9
|
7
|
5
|
3
|
0
|
(4)
|
0
|
0
|
0
|
5
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
3
|
7
|
7
|
10
|
4
|
(7)
|
(92)
|
(8)
|
(25)
|
(8)
|
71
|
0
|
24
|
18
|
24
|
8
|
(8)
|
(32)
|
(172)
|
(151)
|
(205)
|
(183)
|
(76)
|
(102)
|
(89)
|
(45)
|
(63)
|
(60)
|
18
|
(33)
|
(3)
|
(6)
|
18
|
(15)
|
(6)
|
40
|
21
|
47
|
43
|
|
| Cash from Investing Activities |
3
N/A
|
1
-60%
|
1
-14%
|
1
-2%
|
(23)
N/A
|
(22)
+2%
|
(22)
+1%
|
(19)
+12%
|
(13)
+30%
|
(15)
-15%
|
(7)
+58%
|
(8)
-30%
|
1
N/A
|
9
+846%
|
3
-67%
|
4
+28%
|
7
+94%
|
7
+2%
|
9
+21%
|
17
+99%
|
20
+13%
|
17
-14%
|
14
-14%
|
10
-30%
|
9
-16%
|
6
-24%
|
4
-34%
|
3
-36%
|
(0)
N/A
|
(4)
-924%
|
(0)
+95%
|
(0)
-14%
|
(0)
+33%
|
5
N/A
|
2
-70%
|
2
+4%
|
2
+4%
|
(1)
N/A
|
(1)
-2%
|
(1)
+1%
|
(1)
-5%
|
(1)
+18%
|
(0)
+90%
|
(0)
+20%
|
(0)
+63%
|
1
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
-150%
|
(0)
N/A
|
(10)
-9 980%
|
(10)
N/A
|
(10)
0%
|
(10)
+0%
|
(0)
+100%
|
(0)
+50%
|
3
N/A
|
7
+138%
|
7
-1%
|
10
+44%
|
4
-60%
|
(7)
N/A
|
(92)
-1 200%
|
(8)
+91%
|
(25)
-212%
|
(8)
+68%
|
71
N/A
|
(0)
N/A
|
24
N/A
|
18
-25%
|
24
+34%
|
8
-67%
|
(8)
N/A
|
(33)
-299%
|
(177)
-439%
|
(158)
+11%
|
(213)
-35%
|
(191)
+10%
|
(79)
+58%
|
(104)
-31%
|
(90)
+14%
|
(46)
+49%
|
(63)
-38%
|
(61)
+4%
|
17
N/A
|
(34)
N/A
|
(3)
+90%
|
(7)
-93%
|
18
N/A
|
(15)
N/A
|
(6)
+59%
|
39
N/A
|
21
-46%
|
46
+120%
|
43
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
31
|
34
|
41
|
22
|
12
|
9
|
9
|
23
|
23
|
23
|
14
|
0
|
0
|
0
|
0
|
15
|
16
|
16
|
16
|
0
|
0
|
32
|
33
|
34
|
35
|
3
|
2
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
7
|
6
|
58
|
58
|
53
|
49
|
(2)
|
(2)
|
(2)
|
1
|
0
|
7
|
15
|
2
|
12
|
169
|
162
|
175
|
165
|
5
|
3
|
4
|
36
|
33
|
48
|
244
|
215
|
216
|
390
|
194
|
196
|
197
|
17
|
221
|
216
|
217
|
207
|
2
|
4
|
3
|
5
|
5
|
(9)
|
(15)
|
(16)
|
(37)
|
(71)
|
(107)
|
(115)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
4
|
4
|
4
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
12
|
12
|
12
|
2
|
(14)
|
(14)
|
(14)
|
0
|
0
|
4
|
5
|
5
|
5
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(10)
|
(13)
|
(16)
|
(16)
|
(12)
|
(12)
|
(12)
|
(13)
|
|
| 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
|
5
|
5
|
5
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(2)
|
4
|
4
|
4
|
0
|
0
|
(0)
|
(1)
|
41
|
203
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
31
N/A
|
34
+8%
|
41
+22%
|
22
-46%
|
12
-46%
|
9
-29%
|
9
+3%
|
23
+155%
|
23
+1%
|
23
+1%
|
14
-41%
|
4
-73%
|
5
+21%
|
4
-8%
|
4
+0%
|
15
+261%
|
15
-3%
|
15
+1%
|
14
-2%
|
(1)
N/A
|
(1)
-105%
|
30
N/A
|
31
+3%
|
32
+3%
|
33
+3%
|
1
-96%
|
14
+920%
|
13
-6%
|
12
-9%
|
2
-80%
|
(9)
N/A
|
(9)
+0%
|
(9)
+4%
|
1
N/A
|
(0)
N/A
|
4
N/A
|
5
+4%
|
7
+53%
|
7
N/A
|
2
-66%
|
2
+0%
|
(0)
N/A
|
(0)
-100%
|
(0)
-17%
|
1
N/A
|
1
N/A
|
2
+123%
|
7
+351%
|
6
-10%
|
53
+734%
|
52
-2%
|
47
-10%
|
48
+1%
|
1
-97%
|
2
+27%
|
1
-23%
|
1
-39%
|
0
-44%
|
7
+1 326%
|
14
+110%
|
43
+203%
|
215
+404%
|
210
-2%
|
204
-3%
|
175
-14%
|
3
-98%
|
5
+58%
|
3
-26%
|
4
+16%
|
36
+789%
|
33
-8%
|
48
+45%
|
244
+413%
|
215
-12%
|
216
+0%
|
390
+81%
|
194
-50%
|
196
+1%
|
197
+0%
|
17
-92%
|
221
+1 229%
|
216
-2%
|
217
+0%
|
207
-4%
|
2
-99%
|
4
+51%
|
3
-5%
|
1
-67%
|
(5)
N/A
|
(22)
-325%
|
(31)
-43%
|
(32)
-1%
|
(49)
-55%
|
(83)
-70%
|
(119)
-43%
|
(127)
-7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
1
|
3
|
3
|
3
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
26
N/A
|
28
+7%
|
39
+37%
|
23
-39%
|
(11)
N/A
|
(15)
-31%
|
(11)
+26%
|
(2)
+83%
|
3
N/A
|
1
-67%
|
(8)
N/A
|
(22)
-177%
|
(14)
+36%
|
(10)
+26%
|
(17)
-70%
|
(3)
+80%
|
1
N/A
|
2
+40%
|
4
+149%
|
(4)
N/A
|
(3)
+19%
|
26
N/A
|
23
-12%
|
16
-29%
|
15
-7%
|
(23)
N/A
|
(11)
+54%
|
(7)
+36%
|
(6)
+11%
|
(11)
-92%
|
(20)
-72%
|
(19)
+4%
|
(18)
+2%
|
(2)
+89%
|
(4)
-83%
|
1
N/A
|
2
+129%
|
5
+215%
|
4
-12%
|
0
-89%
|
(0)
N/A
|
(7)
-2 097%
|
(7)
-6%
|
(7)
-5%
|
(6)
+20%
|
(3)
+43%
|
(1)
+71%
|
4
N/A
|
2
-61%
|
43
+2 538%
|
39
-11%
|
21
-46%
|
21
-1%
|
(24)
N/A
|
(23)
+4%
|
(15)
+36%
|
(17)
-13%
|
(16)
+8%
|
(7)
+57%
|
2
N/A
|
34
+1 837%
|
196
+477%
|
171
-13%
|
75
-56%
|
126
+68%
|
(68)
N/A
|
(47)
+30%
|
27
N/A
|
(48)
N/A
|
9
N/A
|
(1)
N/A
|
20
N/A
|
188
+857%
|
134
-29%
|
101
-25%
|
114
+13%
|
(34)
N/A
|
(118)
-249%
|
(111)
+6%
|
(191)
-72%
|
(40)
+79%
|
(24)
+41%
|
30
N/A
|
28
-5%
|
(138)
N/A
|
(44)
+68%
|
(70)
-61%
|
(40)
+43%
|
(45)
-14%
|
(25)
+46%
|
(48)
-97%
|
(9)
+81%
|
35
N/A
|
2
-94%
|
20
+895%
|
36
+84%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(9)
-8%
|
(6)
+32%
|
(4)
+40%
|
(6)
-54%
|
(5)
+11%
|
(1)
+72%
|
(8)
-454%
|
(7)
+9%
|
(7)
-2%
|
(16)
-118%
|
(17)
-10%
|
(20)
-15%
|
(24)
-18%
|
(25)
-5%
|
(22)
+11%
|
(21)
+5%
|
(21)
+0%
|
(20)
+6%
|
(22)
-12%
|
(23)
-4%
|
(22)
+3%
|
(24)
-7%
|
(27)
-13%
|
(27)
-1%
|
(31)
-15%
|
(29)
+7%
|
(23)
+19%
|
(20)
+14%
|
(13)
+34%
|
(13)
+2%
|
(12)
+10%
|
(10)
+16%
|
(8)
+19%
|
(5)
+38%
|
(5)
-8%
|
(5)
+15%
|
(2)
+63%
|
(2)
-33%
|
(2)
+13%
|
(3)
-36%
|
(6)
-127%
|
(7)
-22%
|
(7)
+2%
|
(7)
+7%
|
(5)
+24%
|
(3)
+48%
|
(3)
-17%
|
(5)
-56%
|
(10)
-109%
|
(14)
-39%
|
(16)
-18%
|
(17)
-5%
|
(16)
+8%
|
(15)
+3%
|
(16)
-8%
|
(18)
-9%
|
(19)
-7%
|
(20)
-7%
|
(19)
+5%
|
(19)
+3%
|
(23)
-24%
|
(32)
-39%
|
(37)
-13%
|
(41)
-13%
|
(46)
-11%
|
(44)
+4%
|
(47)
-6%
|
(52)
-10%
|
(50)
+2%
|
(51)
-2%
|
(52)
-1%
|
(64)
-23%
|
(73)
-15%
|
(82)
-12%
|
(104)
-26%
|
(77)
+25%
|
(109)
-41%
|
(125)
-15%
|
(132)
-6%
|
(159)
-20%
|
(151)
+5%
|
(141)
+7%
|
(116)
+18%
|
(80)
+31%
|
(65)
+18%
|
(40)
+38%
|
(38)
+5%
|
(34)
+10%
|
(21)
+40%
|
(2)
+91%
|
28
N/A
|
44
+56%
|
64
+45%
|
92
+44%
|
120
+30%
|
|