Cogent Communications Holdings Inc
NASDAQ:CCOI
Cash Flow Statement
Cash Flow Statement
Cogent Communications Holdings Inc
| Sep-2001 | 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 | 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 |
(53)
|
(67)
|
(72)
|
(81)
|
(89)
|
(92)
|
(72)
|
(70)
|
152
|
141
|
115
|
115
|
(104)
|
(90)
|
(81)
|
(74)
|
(68)
|
(68)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
8
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
4
|
57
|
56
|
58
|
54
|
1
|
(1)
|
(1)
|
2
|
5
|
10
|
13
|
14
|
15
|
16
|
16
|
16
|
6
|
9
|
11
|
15
|
29
|
31
|
32
|
37
|
38
|
38
|
39
|
20
|
6
|
16
|
5
|
23
|
48
|
30
|
44
|
23
|
5
|
10
|
1 123
|
1 074
|
1 273
|
1 202
|
46
|
39
|
(204)
|
(191)
|
(216)
|
(195)
|
|
| Depreciation & Amortization |
6
|
14
|
20
|
26
|
32
|
37
|
41
|
45
|
48
|
50
|
52
|
55
|
56
|
57
|
56
|
55
|
54
|
56
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
60
|
15
|
31
|
46
|
63
|
63
|
64
|
64
|
66
|
83
|
69
|
70
|
70
|
70
|
70
|
71
|
71
|
72
|
73
|
75
|
76
|
76
|
77
|
76
|
77
|
79
|
80
|
81
|
82
|
81
|
81
|
80
|
79
|
79
|
81
|
84
|
86
|
88
|
89
|
89
|
90
|
91
|
91
|
92
|
95
|
124
|
188
|
232
|
278
|
299
|
299
|
298
|
303
|
304
|
279
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
1
|
3
|
3
|
2
|
(50)
|
(49)
|
(49)
|
(49)
|
3
|
3
|
4
|
5
|
8
|
9
|
12
|
12
|
9
|
10
|
10
|
11
|
25
|
24
|
23
|
22
|
11
|
11
|
11
|
13
|
12
|
12
|
12
|
5
|
0
|
2
|
(0)
|
10
|
18
|
14
|
18
|
11
|
17
|
18
|
(14)
|
(52)
|
(70)
|
(104)
|
(86)
|
(73)
|
(52)
|
(37)
|
(44)
|
(31)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
2
|
4
|
7
|
10
|
14
|
16
|
17
|
18
|
16
|
15
|
12
|
9
|
6
|
5
|
6
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
8
|
10
|
9
|
9
|
8
|
10
|
9
|
10
|
11
|
12
|
12
|
12
|
11
|
10
|
10
|
11
|
11
|
12
|
12
|
13
|
14
|
16
|
17
|
18
|
17
|
18
|
18
|
18
|
20
|
21
|
23
|
24
|
26
|
27
|
27
|
27
|
26
|
25
|
24
|
24
|
25
|
25
|
27
|
27
|
27
|
25
|
25
|
26
|
27
|
28
|
29
|
|
| Other Non-Cash Items |
0
|
3
|
1
|
5
|
8
|
(5)
|
(25)
|
(27)
|
(244)
|
(220)
|
(195)
|
(193)
|
24
|
7
|
5
|
5
|
4
|
10
|
8
|
10
|
9
|
12
|
21
|
26
|
36
|
13
|
47
|
50
|
57
|
4
|
56
|
54
|
51
|
13
|
59
|
62
|
66
|
12
|
10
|
14
|
11
|
11
|
65
|
49
|
37
|
13
|
15
|
15
|
14
|
11
|
11
|
4
|
1
|
2
|
4
|
5
|
5
|
4
|
1
|
3
|
5
|
5
|
8
|
9
|
10
|
13
|
16
|
17
|
18
|
18
|
18
|
13
|
18
|
16
|
18
|
44
|
60
|
51
|
67
|
38
|
4
|
9
|
(19)
|
(6)
|
7
|
14
|
(1 027)
|
(1 094)
|
(1 344)
|
(1 409)
|
(408)
|
(331)
|
(83)
|
(20)
|
31
|
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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Cash Interest Paid |
8
|
9
|
8
|
13
|
13
|
12
|
13
|
6
|
5
|
5
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
26
|
0
|
0
|
35
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
|
| Change in Working Capital |
9
|
3
|
2
|
4
|
7
|
19
|
9
|
9
|
7
|
2
|
3
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(7)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
(3)
|
(1)
|
(6)
|
6
|
3
|
0
|
(3)
|
(6)
|
4
|
7
|
(2)
|
7
|
(4)
|
(2)
|
(5)
|
(0)
|
(1)
|
(6)
|
4
|
(3)
|
(2)
|
2
|
(5)
|
(4)
|
(6)
|
(10)
|
(5)
|
(10)
|
(1)
|
(1)
|
1
|
3
|
1
|
(1)
|
(10)
|
4
|
(2)
|
12
|
11
|
30
|
33
|
55
|
53
|
24
|
2
|
(14)
|
(74)
|
33
|
45
|
(6)
|
32
|
(46)
|
(89)
|
(59)
|
|
| Cash from Operating Activities |
(38)
N/A
|
(47)
-24%
|
(49)
-5%
|
(47)
+5%
|
(43)
+7%
|
(42)
+4%
|
(47)
-13%
|
(43)
+7%
|
(38)
+12%
|
(27)
+28%
|
(24)
+12%
|
(26)
-9%
|
(26)
+2%
|
(26)
-2%
|
(21)
+19%
|
(17)
+21%
|
(11)
+36%
|
(9)
+16%
|
(4)
+55%
|
2
N/A
|
2
-17%
|
5
+165%
|
21
+287%
|
26
+26%
|
36
+38%
|
49
+36%
|
47
-4%
|
50
+8%
|
57
+13%
|
54
-5%
|
56
+2%
|
54
-2%
|
51
-6%
|
57
+11%
|
59
+4%
|
62
+4%
|
66
+7%
|
72
+9%
|
70
-3%
|
74
+6%
|
71
-4%
|
76
+8%
|
75
-1%
|
75
+1%
|
75
-1%
|
80
+7%
|
82
+3%
|
85
+3%
|
82
-4%
|
78
-5%
|
106
+37%
|
84
-20%
|
73
-14%
|
81
+11%
|
72
-10%
|
80
+10%
|
84
+5%
|
93
+11%
|
97
+4%
|
96
-1%
|
108
+12%
|
104
-4%
|
108
+4%
|
114
+5%
|
112
-2%
|
118
+6%
|
122
+3%
|
125
+2%
|
134
+7%
|
132
-1%
|
142
+7%
|
143
+1%
|
149
+4%
|
149
0%
|
149
+0%
|
149
0%
|
140
-6%
|
159
+13%
|
157
-1%
|
172
+9%
|
170
-1%
|
173
+1%
|
167
-3%
|
173
+4%
|
174
+0%
|
160
-8%
|
208
+30%
|
102
-51%
|
17
-83%
|
1
-96%
|
(104)
N/A
|
(72)
+31%
|
(9)
+88%
|
8
N/A
|
(13)
N/A
|
10
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(117)
|
(118)
|
(112)
|
(99)
|
(103)
|
(75)
|
(84)
|
(68)
|
(49)
|
(24)
|
(13)
|
(11)
|
(10)
|
(10)
|
(12)
|
(15)
|
(16)
|
(17)
|
(19)
|
(21)
|
(23)
|
(22)
|
(25)
|
(27)
|
(30)
|
(30)
|
(33)
|
(32)
|
(33)
|
(34)
|
(35)
|
(40)
|
(47)
|
(50)
|
(49)
|
(49)
|
(49)
|
(53)
|
(54)
|
(54)
|
(47)
|
(46)
|
(45)
|
(43)
|
(45)
|
(44)
|
(48)
|
(49)
|
(49)
|
(48)
|
(64)
|
(57)
|
(60)
|
(57)
|
(52)
|
(44)
|
(36)
|
(38)
|
(41)
|
(43)
|
(45)
|
(42)
|
(40)
|
(42)
|
(46)
|
(49)
|
(48)
|
(50)
|
(50)
|
(48)
|
(48)
|
(48)
|
(47)
|
(47)
|
(49)
|
(50)
|
(56)
|
(59)
|
(62)
|
(71)
|
(70)
|
(73)
|
(73)
|
(75)
|
(79)
|
(84)
|
(104)
|
(106)
|
(130)
|
(147)
|
(159)
|
(193)
|
(195)
|
(212)
|
(220)
|
(197)
|
|
| Other Items |
(12)
|
(14)
|
52
|
43
|
55
|
55
|
(1)
|
11
|
3
|
(1)
|
10
|
6
|
15
|
7
|
(1)
|
(1)
|
(2)
|
3
|
4
|
4
|
5
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
103
|
206
|
298
|
358
|
295
|
216
|
150
|
100
|
100
|
|
| Cash from Investing Activities |
(128)
N/A
|
(132)
-3%
|
(61)
+54%
|
(56)
+8%
|
(48)
+14%
|
(20)
+59%
|
(85)
-331%
|
(57)
+33%
|
(46)
+19%
|
(25)
+45%
|
(4)
+85%
|
(5)
-18%
|
5
N/A
|
(3)
N/A
|
(13)
-381%
|
(15)
-18%
|
(18)
-18%
|
(14)
+22%
|
(15)
-8%
|
(17)
-13%
|
(19)
-9%
|
(20)
-4%
|
(23)
-18%
|
(26)
-13%
|
(30)
-13%
|
(31)
-4%
|
(33)
-7%
|
(31)
+6%
|
(32)
-2%
|
(33)
-2%
|
(34)
-6%
|
(40)
-15%
|
(47)
-18%
|
(49)
-6%
|
(49)
+1%
|
(49)
+1%
|
(48)
+1%
|
(52)
-9%
|
(54)
-3%
|
(54)
N/A
|
(47)
+13%
|
(46)
+3%
|
(45)
+1%
|
(43)
+6%
|
(44)
-4%
|
(44)
+0%
|
(48)
-9%
|
(49)
-2%
|
(49)
+0%
|
(48)
+1%
|
(64)
-33%
|
(57)
+11%
|
(60)
-5%
|
(57)
+5%
|
(52)
+9%
|
(44)
+17%
|
(36)
+18%
|
(38)
-6%
|
(41)
-9%
|
(43)
-5%
|
(45)
-5%
|
(42)
+6%
|
(40)
+5%
|
(42)
-5%
|
(46)
-8%
|
(49)
-6%
|
(48)
+0%
|
(50)
-2%
|
(50)
-1%
|
(48)
+3%
|
(48)
+1%
|
(48)
N/A
|
(47)
+2%
|
(47)
+1%
|
(49)
-5%
|
(50)
-2%
|
(56)
-12%
|
(59)
-4%
|
(62)
-6%
|
(71)
-14%
|
(70)
+1%
|
(73)
-4%
|
(73)
N/A
|
(75)
-3%
|
(79)
-6%
|
(84)
-6%
|
(89)
-6%
|
(3)
+97%
|
77
N/A
|
151
+97%
|
199
+32%
|
103
-48%
|
21
-79%
|
(63)
N/A
|
(120)
-91%
|
(97)
+19%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
61
|
61
|
61
|
61
|
0
|
0
|
0
|
41
|
41
|
0
|
41
|
0
|
0
|
0
|
64
|
64
|
64
|
0
|
37
|
37
|
37
|
37
|
(49)
|
(51)
|
(59)
|
(77)
|
(55)
|
(66)
|
(59)
|
(42)
|
(14)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(4)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(13)
|
(31)
|
(47)
|
(58)
|
(52)
|
(53)
|
(50)
|
(39)
|
(31)
|
(11)
|
(1)
|
(3)
|
(3)
|
(5)
|
(3)
|
(1)
|
(1)
|
2
|
2
|
(5)
|
(5)
|
(5)
|
(5)
|
2
|
2
|
2
|
1
|
(3)
|
(4)
|
(3)
|
(3)
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(7)
|
(7)
|
(6)
|
(6)
|
(9)
|
(15)
|
|
| Net Issuance of Debt |
77
|
95
|
95
|
62
|
66
|
52
|
47
|
35
|
3
|
(20)
|
(24)
|
(25)
|
(5)
|
(7)
|
8
|
(27)
|
(27)
|
(24)
|
(41)
|
(7)
|
(7)
|
(10)
|
(7)
|
177
|
176
|
175
|
170
|
(17)
|
(30)
|
(67)
|
(64)
|
(68)
|
(60)
|
(23)
|
(24)
|
(20)
|
(21)
|
(19)
|
153
|
153
|
155
|
155
|
(20)
|
(17)
|
(16)
|
(17)
|
(15)
|
59
|
59
|
60
|
159
|
86
|
86
|
83
|
(24)
|
(23)
|
(24)
|
(23)
|
(38)
|
(35)
|
91
|
92
|
112
|
110
|
(15)
|
(15)
|
(18)
|
51
|
50
|
49
|
203
|
133
|
133
|
130
|
27
|
19
|
17
|
(103)
|
2
|
8
|
8
|
129
|
45
|
42
|
24
|
21
|
(52)
|
(83)
|
(77)
|
(91)
|
273
|
310
|
301
|
316
|
214
|
210
|
|
| 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
|
(5)
|
(10)
|
(15)
|
(23)
|
(35)
|
(48)
|
(56)
|
(57)
|
(54)
|
(52)
|
(63)
|
(65)
|
(66)
|
(67)
|
(64)
|
(66)
|
(68)
|
(71)
|
(74)
|
(78)
|
(82)
|
(86)
|
(89)
|
(93)
|
(98)
|
(102)
|
(106)
|
(109)
|
(113)
|
(117)
|
(121)
|
(125)
|
(129)
|
(135)
|
(140)
|
(145)
|
(150)
|
(156)
|
(160)
|
(166)
|
(170)
|
(174)
|
(177)
|
(179)
|
(182)
|
(137)
|
(185)
|
(187)
|
(189)
|
(238)
|
(194)
|
(196)
|
|
| Other |
8
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
24
|
41
|
20
|
20
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
85
N/A
|
162
+90%
|
162
0%
|
129
-20%
|
133
+3%
|
52
-61%
|
47
-10%
|
35
-24%
|
43
+23%
|
21
-53%
|
38
+85%
|
38
-1%
|
19
-51%
|
35
+86%
|
28
-19%
|
58
+105%
|
56
-3%
|
40
-29%
|
23
-42%
|
30
+30%
|
30
-1%
|
27
-9%
|
30
+11%
|
128
+325%
|
125
-2%
|
116
-7%
|
93
-20%
|
(72)
N/A
|
(96)
-33%
|
(126)
-31%
|
(106)
+16%
|
(82)
+23%
|
(62)
+24%
|
(24)
+62%
|
(24)
-1%
|
(20)
+17%
|
(21)
-6%
|
(19)
+10%
|
154
N/A
|
153
-1%
|
153
0%
|
153
N/A
|
(22)
N/A
|
(21)
+6%
|
(22)
-6%
|
(27)
-25%
|
(30)
-12%
|
37
N/A
|
25
-33%
|
(1)
N/A
|
73
N/A
|
(18)
N/A
|
(27)
-45%
|
(21)
+21%
|
(140)
-563%
|
(137)
+2%
|
(129)
+6%
|
(120)
+7%
|
(125)
-4%
|
(112)
+10%
|
8
N/A
|
7
-16%
|
33
+364%
|
28
-13%
|
(97)
N/A
|
(101)
-4%
|
(106)
-5%
|
(40)
+62%
|
(53)
-31%
|
(58)
-10%
|
92
N/A
|
19
-80%
|
22
+18%
|
15
-31%
|
(92)
N/A
|
(104)
-13%
|
(116)
-11%
|
(241)
-108%
|
(142)
+41%
|
(140)
+1%
|
(141)
0%
|
(25)
+83%
|
(114)
-363%
|
(123)
-8%
|
(145)
-18%
|
(152)
-5%
|
(228)
-50%
|
(261)
-15%
|
(258)
+1%
|
(227)
+12%
|
81
N/A
|
116
+43%
|
106
-9%
|
72
-32%
|
11
-85%
|
(1)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
(1)
|
(0)
|
0
|
1
|
2
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
1
|
0
|
0
|
1
|
(2)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
2
|
4
|
4
|
1
|
(1)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
3
|
4
|
4
|
3
|
1
|
(2)
|
(2)
|
(5)
|
(7)
|
(3)
|
(2)
|
3
|
4
|
2
|
4
|
6
|
3
|
(5)
|
2
|
3
|
(2)
|
|
| Net Change in Cash |
(81)
N/A
|
(17)
+79%
|
52
N/A
|
26
-49%
|
41
+57%
|
(10)
N/A
|
(85)
-780%
|
(65)
+24%
|
(41)
+37%
|
(31)
+23%
|
11
N/A
|
7
-36%
|
(2)
N/A
|
6
N/A
|
(6)
N/A
|
26
N/A
|
27
+6%
|
16
-41%
|
3
-80%
|
16
+384%
|
13
-15%
|
13
-4%
|
28
+117%
|
128
+364%
|
131
+3%
|
134
+2%
|
106
-21%
|
(53)
N/A
|
(71)
-35%
|
(106)
-48%
|
(87)
+17%
|
(69)
+21%
|
(58)
+16%
|
(15)
+73%
|
(12)
+21%
|
(8)
+38%
|
(3)
+57%
|
0
N/A
|
170
+42 500%
|
175
+3%
|
176
+1%
|
182
+3%
|
7
-96%
|
10
+49%
|
8
-22%
|
9
+14%
|
3
-69%
|
73
+2 496%
|
58
-21%
|
29
-50%
|
115
+301%
|
7
-94%
|
(17)
N/A
|
(4)
+79%
|
(125)
-3 383%
|
(105)
+17%
|
(84)
+19%
|
(64)
+24%
|
(70)
-9%
|
(59)
+15%
|
71
N/A
|
67
-5%
|
102
+51%
|
103
+1%
|
(27)
N/A
|
(27)
+0%
|
(32)
-18%
|
34
N/A
|
29
-14%
|
23
-21%
|
185
+701%
|
112
-40%
|
123
+10%
|
116
-6%
|
8
-93%
|
(3)
N/A
|
(28)
-840%
|
(137)
-387%
|
(43)
+69%
|
(38)
+11%
|
(43)
-11%
|
74
N/A
|
(24)
N/A
|
(31)
-30%
|
(53)
-69%
|
(77)
-47%
|
(106)
-37%
|
(158)
-49%
|
(162)
-3%
|
(71)
+56%
|
182
N/A
|
150
-18%
|
114
-24%
|
21
-82%
|
(120)
N/A
|
(90)
+25%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(154)
N/A
|
(165)
-7%
|
(161)
+2%
|
(145)
+10%
|
(146)
-1%
|
(117)
+20%
|
(131)
-12%
|
(112)
+15%
|
(87)
+22%
|
(51)
+41%
|
(37)
+27%
|
(37)
+2%
|
(36)
+2%
|
(37)
-1%
|
(33)
+9%
|
(32)
+5%
|
(27)
+15%
|
(26)
+1%
|
(23)
+12%
|
(19)
+19%
|
(21)
-14%
|
(16)
+23%
|
(4)
+75%
|
(1)
+75%
|
6
N/A
|
18
+208%
|
14
-24%
|
18
+32%
|
24
+33%
|
21
-14%
|
20
-3%
|
15
-28%
|
4
-70%
|
7
+68%
|
10
+39%
|
13
+23%
|
17
+35%
|
19
+9%
|
15
-18%
|
19
+25%
|
23
+21%
|
30
+28%
|
30
-1%
|
33
+10%
|
30
-7%
|
36
+17%
|
34
-5%
|
36
+6%
|
33
-8%
|
29
-11%
|
42
+42%
|
27
-34%
|
13
-52%
|
24
+81%
|
20
-14%
|
36
+79%
|
48
+34%
|
55
+15%
|
56
+1%
|
53
-4%
|
63
+18%
|
62
-2%
|
68
+11%
|
72
+5%
|
66
-8%
|
70
+6%
|
73
+5%
|
75
+2%
|
84
+12%
|
84
N/A
|
94
+12%
|
95
+2%
|
102
+7%
|
102
+0%
|
101
-2%
|
99
-2%
|
84
-15%
|
100
+19%
|
96
-5%
|
101
+6%
|
100
-1%
|
100
0%
|
95
-5%
|
99
+4%
|
95
-4%
|
76
-20%
|
104
+37%
|
(3)
N/A
|
(112)
-3 303%
|
(147)
-31%
|
(263)
-79%
|
(264)
-1%
|
(204)
+23%
|
(204)
0%
|
(233)
-14%
|
(187)
+20%
|
|