Cerus Corp
NASDAQ:CERS
Cash Flow Statement
Cash Flow Statement
Cerus Corp
| 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 |
(49)
|
(52)
|
(51)
|
(55)
|
(57)
|
(61)
|
(66)
|
(64)
|
(58)
|
(50)
|
(45)
|
(36)
|
(31)
|
(1)
|
8
|
12
|
13
|
(9)
|
(12)
|
(12)
|
(5)
|
(11)
|
(24)
|
(31)
|
(45)
|
(44)
|
(35)
|
(35)
|
(29)
|
(31)
|
(28)
|
(25)
|
(24)
|
(22)
|
(21)
|
(19)
|
(17)
|
(17)
|
(18)
|
(12)
|
(17)
|
(21)
|
(16)
|
(22)
|
(16)
|
(17)
|
(22)
|
(39)
|
(43)
|
(33)
|
(34)
|
(24)
|
(39)
|
(48)
|
(56)
|
(61)
|
(56)
|
(63)
|
(65)
|
(64)
|
(63)
|
(65)
|
(64)
|
(63)
|
(61)
|
(56)
|
(52)
|
(53)
|
(58)
|
(62)
|
(67)
|
(71)
|
(71)
|
(69)
|
(66)
|
(62)
|
(60)
|
(61)
|
(61)
|
(60)
|
(54)
|
(49)
|
(42)
|
(38)
|
(43)
|
(46)
|
(51)
|
(50)
|
(38)
|
(32)
|
(24)
|
(20)
|
(21)
|
(19)
|
(19)
|
(16)
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
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
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
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
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
12
|
12
|
13
|
14
|
16
|
17
|
18
|
20
|
21
|
22
|
24
|
25
|
24
|
24
|
24
|
24
|
24
|
23
|
20
|
20
|
20
|
22
|
23
|
24
|
24
|
23
|
|
| Other Non-Cash Items |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
1
|
2
|
2
|
(7)
|
(8)
|
2
|
1
|
12
|
12
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
2
|
2
|
2
|
(4)
|
1
|
5
|
1
|
6
|
1
|
1
|
4
|
18
|
18
|
4
|
2
|
(11)
|
(2)
|
1
|
5
|
6
|
(0)
|
7
|
8
|
9
|
8
|
8
|
8
|
8
|
10
|
11
|
10
|
11
|
12
|
12
|
12
|
14
|
15
|
16
|
18
|
18
|
20
|
21
|
22
|
24
|
27
|
29
|
29
|
29
|
30
|
28
|
28
|
27
|
24
|
25
|
25
|
26
|
25
|
27
|
27
|
26
|
|
| 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
|
0
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
|
| Change in Working Capital |
3
|
2
|
(2)
|
0
|
(1)
|
(2)
|
2
|
(2)
|
(4)
|
(4)
|
1
|
1
|
16
|
14
|
6
|
5
|
(7)
|
(4)
|
(5)
|
(9)
|
(3)
|
(10)
|
(5)
|
4
|
(5)
|
(3)
|
(5)
|
(10)
|
(8)
|
(3)
|
0
|
4
|
6
|
4
|
3
|
1
|
0
|
0
|
(2)
|
(4)
|
(1)
|
1
|
1
|
3
|
1
|
(3)
|
(2)
|
(2)
|
(3)
|
(0)
|
(1)
|
(3)
|
(0)
|
(0)
|
(2)
|
2
|
3
|
6
|
7
|
0
|
(1)
|
(2)
|
(2)
|
1
|
(4)
|
(3)
|
(1)
|
6
|
13
|
5
|
5
|
(10)
|
(12)
|
(13)
|
(12)
|
(0)
|
(4)
|
(2)
|
(3)
|
(8)
|
(9)
|
(20)
|
(19)
|
(19)
|
(16)
|
3
|
(1)
|
(10)
|
(32)
|
(28)
|
(26)
|
(17)
|
5
|
(1)
|
(4)
|
(8)
|
|
| Cash from Operating Activities |
(44)
N/A
|
(47)
-8%
|
(51)
-9%
|
(52)
-2%
|
(56)
-6%
|
(59)
-7%
|
(61)
-3%
|
(63)
-3%
|
(59)
+7%
|
(51)
+13%
|
(41)
+20%
|
(32)
+22%
|
(13)
+60%
|
(7)
+46%
|
(6)
+9%
|
(5)
+19%
|
(15)
-195%
|
(12)
+21%
|
(14)
-21%
|
(18)
-27%
|
(15)
+19%
|
(27)
-85%
|
(26)
+4%
|
(25)
+4%
|
(37)
-50%
|
(34)
+9%
|
(37)
-8%
|
(41)
-11%
|
(34)
+17%
|
(31)
+10%
|
(25)
+17%
|
(18)
+30%
|
(15)
+18%
|
(13)
+9%
|
(13)
+1%
|
(13)
+1%
|
(14)
-10%
|
(13)
+6%
|
(17)
-27%
|
(19)
-9%
|
(16)
+16%
|
(14)
+7%
|
(14)
+4%
|
(12)
+13%
|
(14)
-15%
|
(18)
-32%
|
(19)
-2%
|
(23)
-23%
|
(27)
-16%
|
(28)
-6%
|
(32)
-14%
|
(38)
-18%
|
(40)
-6%
|
(46)
-15%
|
(51)
-11%
|
(51)
0%
|
(51)
0%
|
(48)
+5%
|
(48)
+0%
|
(53)
-9%
|
(54)
-2%
|
(57)
-6%
|
(55)
+3%
|
(52)
+6%
|
(52)
-1%
|
(46)
+12%
|
(42)
+9%
|
(34)
+19%
|
(31)
+9%
|
(43)
-38%
|
(47)
-9%
|
(64)
-37%
|
(66)
-2%
|
(63)
+4%
|
(59)
+8%
|
(41)
+29%
|
(41)
+2%
|
(39)
+4%
|
(39)
-1%
|
(41)
-4%
|
(34)
+16%
|
(37)
-10%
|
(30)
+21%
|
(25)
+15%
|
(26)
-2%
|
(13)
+51%
|
(21)
-68%
|
(30)
-40%
|
(43)
-45%
|
(33)
+24%
|
(23)
+29%
|
(9)
+62%
|
11
N/A
|
9
-25%
|
6
-33%
|
4
-38%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(4)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(8)
|
(9)
|
(9)
|
(6)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
|
| Other Items |
(41)
|
(49)
|
(58)
|
(1)
|
17
|
18
|
24
|
(31)
|
(45)
|
(33)
|
(44)
|
(13)
|
29
|
21
|
38
|
38
|
16
|
22
|
29
|
18
|
(7)
|
(10)
|
(22)
|
(4)
|
10
|
16
|
25
|
17
|
25
|
16
|
11
|
10
|
10
|
6
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(29)
|
(29)
|
(25)
|
(22)
|
3
|
(1)
|
(71)
|
(56)
|
(25)
|
2
|
23
|
(1)
|
(15)
|
(19)
|
32
|
49
|
24
|
1
|
(50)
|
(68)
|
(55)
|
(43)
|
18
|
24
|
35
|
37
|
(29)
|
(29)
|
(46)
|
(48)
|
23
|
34
|
61
|
14
|
1
|
(15)
|
(38)
|
10
|
2
|
10
|
14
|
13
|
16
|
6
|
9
|
(5)
|
(9)
|
(2)
|
(9)
|
|
| Cash from Investing Activities |
(42)
N/A
|
(52)
-25%
|
(63)
-20%
|
(7)
+90%
|
12
N/A
|
16
+33%
|
23
+42%
|
(31)
N/A
|
(45)
-46%
|
(33)
+27%
|
(44)
-35%
|
(13)
+70%
|
29
N/A
|
20
-30%
|
37
+87%
|
37
-1%
|
15
-58%
|
21
+36%
|
27
+31%
|
17
-39%
|
(8)
N/A
|
(11)
-42%
|
(22)
-98%
|
(5)
+78%
|
9
N/A
|
15
+60%
|
24
+60%
|
16
-32%
|
23
+46%
|
15
-36%
|
11
-30%
|
10
-7%
|
9
-5%
|
6
-36%
|
2
-62%
|
0
-91%
|
(0)
N/A
|
(0)
-429%
|
(0)
+95%
|
1
N/A
|
1
-2%
|
1
+7%
|
1
+2%
|
0
-25%
|
0
-54%
|
(0)
N/A
|
(0)
-950%
|
(30)
-13 995%
|
(29)
+1%
|
(26)
+10%
|
(24)
+10%
|
1
N/A
|
(3)
N/A
|
(72)
-2 184%
|
(57)
+21%
|
(25)
+55%
|
2
N/A
|
22
+1 349%
|
(2)
N/A
|
(16)
-852%
|
(20)
-28%
|
31
N/A
|
49
+57%
|
24
-51%
|
0
-98%
|
(50)
N/A
|
(69)
-37%
|
(56)
+19%
|
(44)
+21%
|
14
N/A
|
17
+17%
|
26
+57%
|
28
+8%
|
(35)
N/A
|
(32)
+8%
|
(48)
-48%
|
(50)
-4%
|
22
N/A
|
33
+52%
|
61
+81%
|
13
-79%
|
(0)
N/A
|
(15)
-19 163%
|
(39)
-154%
|
8
N/A
|
(2)
N/A
|
6
N/A
|
8
+30%
|
9
+11%
|
12
+36%
|
2
-81%
|
7
+223%
|
(8)
N/A
|
(11)
-32%
|
(5)
+56%
|
(12)
-154%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
78
|
78
|
2
|
2
|
2
|
1
|
55
|
55
|
55
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
44
|
44
|
44
|
68
|
25
|
25
|
25
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
12
|
12
|
12
|
12
|
0
|
20
|
19
|
19
|
19
|
9
|
19
|
20
|
20
|
15
|
57
|
56
|
55
|
63
|
13
|
18
|
29
|
30
|
105
|
104
|
95
|
88
|
19
|
23
|
31
|
25
|
18
|
21
|
22
|
33
|
91
|
95
|
98
|
93
|
35
|
27
|
27
|
30
|
98
|
101
|
93
|
88
|
20
|
11
|
9
|
12
|
13
|
13
|
11
|
4
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
50
|
50
|
50
|
50
|
(0)
|
(0)
|
(0)
|
(0)
|
(35)
|
(35)
|
(35)
|
(35)
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
5
|
5
|
5
|
6
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
0
|
(0)
|
(5)
|
(5)
|
(4)
|
(4)
|
8
|
6
|
6
|
6
|
10
|
10
|
10
|
10
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
10
|
10
|
12
|
12
|
(0)
|
(0)
|
8
|
13
|
13
|
13
|
5
|
0
|
(0)
|
4
|
20
|
19
|
20
|
21
|
5
|
6
|
5
|
0
|
2
|
2
|
9
|
10
|
3
|
12
|
5
|
4
|
10
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Cash from Financing Activities |
78
N/A
|
78
+0%
|
2
-97%
|
2
-20%
|
2
-16%
|
51
+3 196%
|
105
+106%
|
105
+0%
|
105
0%
|
55
-48%
|
0
-99%
|
0
-59%
|
0
+31%
|
(34)
N/A
|
(34)
+0%
|
(34)
+0%
|
(34)
+1%
|
39
N/A
|
39
0%
|
39
0%
|
63
+62%
|
25
-61%
|
25
+0%
|
25
+1%
|
1
-94%
|
2
+31%
|
2
+30%
|
2
-13%
|
1
-38%
|
1
-50%
|
0
-89%
|
12
+17 257%
|
12
+0%
|
17
+40%
|
17
+0%
|
5
-70%
|
26
+403%
|
21
-21%
|
20
-2%
|
21
+4%
|
12
-44%
|
22
+87%
|
23
+5%
|
24
+3%
|
15
-37%
|
56
+276%
|
50
-10%
|
50
0%
|
59
+17%
|
9
-84%
|
26
+186%
|
35
+33%
|
36
+5%
|
112
+206%
|
114
+2%
|
105
-8%
|
98
-7%
|
29
-70%
|
23
-23%
|
30
+34%
|
25
-19%
|
16
-36%
|
19
+20%
|
32
+69%
|
43
+35%
|
103
+139%
|
107
+4%
|
98
-9%
|
93
-5%
|
43
-54%
|
40
-8%
|
40
+2%
|
43
+8%
|
103
+137%
|
102
-1%
|
93
-9%
|
92
-1%
|
41
-56%
|
30
-26%
|
30
+1%
|
34
+13%
|
19
-44%
|
19
+0%
|
16
-18%
|
4
-74%
|
4
-9%
|
3
-10%
|
10
+190%
|
11
+7%
|
4
-61%
|
13
+210%
|
5
-58%
|
5
-8%
|
10
+111%
|
2
-83%
|
2
+15%
|
|
| 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
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
(7)
N/A
|
(21)
-189%
|
(112)
-426%
|
(57)
+49%
|
(42)
+26%
|
7
N/A
|
66
+798%
|
11
-84%
|
1
-93%
|
(30)
N/A
|
(85)
-187%
|
(45)
+47%
|
16
N/A
|
(21)
N/A
|
(3)
+85%
|
(3)
+23%
|
(33)
-1 215%
|
48
N/A
|
52
+8%
|
37
-28%
|
41
+8%
|
(14)
N/A
|
(23)
-72%
|
(5)
+80%
|
(27)
-482%
|
(17)
+35%
|
(11)
+38%
|
(23)
-108%
|
(9)
+59%
|
(15)
-58%
|
(15)
+1%
|
4
N/A
|
7
+68%
|
10
+41%
|
6
-35%
|
(8)
N/A
|
12
N/A
|
7
-42%
|
3
-55%
|
3
-5%
|
(3)
N/A
|
8
N/A
|
10
+21%
|
12
+25%
|
1
-90%
|
38
+3 043%
|
32
-16%
|
(2)
N/A
|
3
N/A
|
(45)
N/A
|
(30)
+34%
|
(2)
+93%
|
(7)
-224%
|
(6)
+7%
|
6
N/A
|
28
+338%
|
48
+70%
|
3
-94%
|
(27)
N/A
|
(38)
-39%
|
(49)
-29%
|
(10)
+79%
|
12
N/A
|
4
-69%
|
(9)
N/A
|
6
N/A
|
(4)
N/A
|
8
N/A
|
18
+126%
|
14
-21%
|
9
-34%
|
2
-78%
|
6
+188%
|
4
-25%
|
11
+154%
|
4
-61%
|
1
-66%
|
24
+1 501%
|
25
+4%
|
50
+103%
|
12
-76%
|
(19)
N/A
|
(27)
-39%
|
(50)
-85%
|
(14)
+73%
|
(11)
+20%
|
(12)
-8%
|
(12)
+2%
|
(24)
-105%
|
(17)
+29%
|
(8)
+52%
|
4
N/A
|
8
+98%
|
8
+4%
|
3
-64%
|
(6)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(45)
N/A
|
(51)
-13%
|
(56)
-10%
|
(58)
-3%
|
(61)
-5%
|
(62)
-2%
|
(62)
0%
|
(63)
-2%
|
(59)
+7%
|
(52)
+13%
|
(41)
+20%
|
(32)
+22%
|
(13)
+59%
|
(8)
+44%
|
(7)
+8%
|
(6)
+13%
|
(16)
-164%
|
(13)
+20%
|
(15)
-22%
|
(19)
-24%
|
(16)
+17%
|
(28)
-78%
|
(27)
+6%
|
(26)
+4%
|
(38)
-49%
|
(35)
+8%
|
(38)
-9%
|
(42)
-10%
|
(35)
+16%
|
(32)
+11%
|
(26)
+18%
|
(18)
+29%
|
(15)
+20%
|
(13)
+9%
|
(14)
-4%
|
(15)
-5%
|
(16)
-8%
|
(15)
+5%
|
(18)
-19%
|
(19)
-4%
|
(16)
+16%
|
(15)
+8%
|
(14)
+4%
|
(12)
+13%
|
(14)
-14%
|
(18)
-32%
|
(19)
-2%
|
(23)
-24%
|
(27)
-17%
|
(30)
-8%
|
(34)
-15%
|
(40)
-18%
|
(42)
-5%
|
(47)
-12%
|
(52)
-10%
|
(52)
+0%
|
(52)
0%
|
(49)
+5%
|
(49)
+1%
|
(53)
-9%
|
(54)
-2%
|
(58)
-6%
|
(56)
+3%
|
(52)
+6%
|
(53)
0%
|
(46)
+12%
|
(42)
+9%
|
(35)
+18%
|
(32)
+7%
|
(48)
-47%
|
(55)
-15%
|
(73)
-34%
|
(75)
-2%
|
(70)
+7%
|
(62)
+11%
|
(43)
+30%
|
(42)
+2%
|
(40)
+5%
|
(40)
+0%
|
(41)
-3%
|
(35)
+16%
|
(38)
-10%
|
(30)
+20%
|
(26)
+14%
|
(28)
-5%
|
(16)
+42%
|
(25)
-56%
|
(36)
-42%
|
(48)
-34%
|
(37)
+23%
|
(27)
+27%
|
(11)
+61%
|
9
N/A
|
7
-21%
|
3
-49%
|
0
-95%
|
|