Cineverse Corp
NASDAQ:CNVS
Cash Flow Statement
Cash Flow Statement
Cineverse Corp
| 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 |
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(16)
|
(16)
|
(17)
|
(17)
|
(14)
|
(19)
|
(26)
|
(30)
|
(34)
|
(36)
|
(36)
|
(33)
|
(30)
|
(39)
|
(37)
|
(40)
|
(35)
|
(24)
|
(30)
|
(30)
|
(39)
|
(37)
|
(29)
|
(29)
|
(18)
|
(25)
|
(23)
|
(17)
|
(19)
|
(10)
|
(21)
|
(28)
|
(30)
|
(39)
|
(26)
|
(30)
|
(32)
|
(24)
|
(32)
|
(33)
|
(49)
|
(48)
|
(43)
|
(36)
|
(13)
|
(12)
|
(15)
|
(16)
|
(23)
|
(28)
|
(19)
|
(17)
|
(13)
|
(10)
|
(16)
|
(18)
|
(18)
|
(17)
|
(15)
|
(30)
|
(53)
|
(61)
|
(63)
|
(38)
|
(11)
|
(2)
|
2
|
(9)
|
(14)
|
(9)
|
(10)
|
(7)
|
(2)
|
(10)
|
(21)
|
(21)
|
(22)
|
(12)
|
4
|
3
|
(1)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
4
|
6
|
6
|
8
|
13
|
18
|
23
|
28
|
32
|
34
|
36
|
37
|
37
|
37
|
36
|
36
|
37
|
37
|
37
|
37
|
37
|
38
|
39
|
40
|
40
|
40
|
39
|
38
|
39
|
39
|
40
|
40
|
41
|
42
|
43
|
44
|
44
|
43
|
43
|
43
|
43
|
43
|
42
|
41
|
37
|
33
|
29
|
25
|
21
|
18
|
16
|
14
|
14
|
14
|
13
|
12
|
10
|
9
|
9
|
8
|
8
|
7
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| 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
|
(5)
|
(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
|
(1)
|
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
|
2
|
3
|
3
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
5
|
5
|
7
|
3
|
4
|
0
|
(2)
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
7
|
7
|
7
|
7
|
4
|
5
|
8
|
10
|
10
|
11
|
13
|
12
|
11
|
22
|
19
|
20
|
13
|
1
|
7
|
9
|
20
|
20
|
16
|
17
|
14
|
20
|
21
|
20
|
20
|
13
|
20
|
19
|
17
|
23
|
14
|
14
|
18
|
11
|
16
|
17
|
32
|
32
|
27
|
25
|
6
|
6
|
10
|
11
|
14
|
18
|
11
|
10
|
7
|
4
|
7
|
7
|
6
|
5
|
5
|
20
|
40
|
47
|
50
|
32
|
12
|
5
|
6
|
10
|
13
|
11
|
9
|
8
|
3
|
8
|
18
|
19
|
18
|
15
|
(1)
|
(4)
|
(2)
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
5
|
9
|
14
|
17
|
19
|
20
|
25
|
21
|
20
|
22
|
14
|
28
|
31
|
30
|
34
|
25
|
24
|
24
|
21
|
22
|
20
|
20
|
21
|
17
|
18
|
19
|
17
|
19
|
17
|
16
|
17
|
16
|
24
|
26
|
22
|
23
|
15
|
13
|
17
|
16
|
16
|
15
|
15
|
13
|
14
|
13
|
12
|
12
|
9
|
8
|
7
|
6
|
5
|
3
|
4
|
4
|
4
|
5
|
3
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
1
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
1
|
(1)
|
(1)
|
(4)
|
(15)
|
(16)
|
(20)
|
(18)
|
(13)
|
(16)
|
(12)
|
(6)
|
(2)
|
6
|
16
|
11
|
11
|
5
|
(4)
|
(7)
|
(3)
|
(2)
|
5
|
8
|
1
|
9
|
2
|
(3)
|
3
|
(3)
|
(4)
|
6
|
4
|
4
|
10
|
5
|
(5)
|
(3)
|
(18)
|
(18)
|
(15)
|
(14)
|
(2)
|
(1)
|
1
|
4
|
3
|
5
|
22
|
11
|
12
|
14
|
(5)
|
6
|
6
|
7
|
14
|
11
|
8
|
1
|
(4)
|
(9)
|
(14)
|
(13)
|
(4)
|
(6)
|
(7)
|
(4)
|
(13)
|
(13)
|
(12)
|
(15)
|
(14)
|
(12)
|
(12)
|
(11)
|
(7)
|
(3)
|
10
|
1
|
(3)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-1%
|
(1)
-32%
|
(0)
+75%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-77%
|
(4)
-29%
|
(4)
+13%
|
(6)
-76%
|
(5)
+15%
|
(8)
-49%
|
(17)
-106%
|
(15)
+11%
|
(19)
-27%
|
(15)
+24%
|
(8)
+47%
|
(9)
-9%
|
(0)
+95%
|
8
N/A
|
17
+96%
|
26
+57%
|
34
+30%
|
27
-20%
|
25
-7%
|
19
-27%
|
10
-47%
|
10
-2%
|
14
+43%
|
19
+34%
|
30
+60%
|
35
+18%
|
37
+4%
|
45
+21%
|
40
-10%
|
35
-13%
|
37
+8%
|
34
-9%
|
29
-14%
|
37
+26%
|
31
-16%
|
29
-7%
|
40
+37%
|
32
-18%
|
25
-22%
|
27
+9%
|
9
-66%
|
9
-3%
|
11
+27%
|
13
+13%
|
26
+100%
|
30
+18%
|
35
+15%
|
35
+1%
|
32
-10%
|
30
-7%
|
38
+30%
|
21
-45%
|
22
+6%
|
23
+3%
|
4
-85%
|
15
+318%
|
11
-24%
|
10
-12%
|
13
+36%
|
10
-24%
|
8
-23%
|
0
N/A
|
(9)
N/A
|
(14)
-63%
|
(20)
-40%
|
(13)
+37%
|
2
N/A
|
2
-28%
|
5
+221%
|
0
-99%
|
(11)
N/A
|
(8)
+28%
|
(9)
-13%
|
(11)
-23%
|
(9)
+20%
|
(10)
-17%
|
(11)
-4%
|
(9)
+15%
|
(7)
+25%
|
4
N/A
|
17
+373%
|
5
-74%
|
(2)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(8)
|
(8)
|
(18)
|
(40)
|
(67)
|
(89)
|
(120)
|
(127)
|
(109)
|
(108)
|
(77)
|
(60)
|
(49)
|
(30)
|
(24)
|
(17)
|
(20)
|
(18)
|
(15)
|
(11)
|
(8)
|
(34)
|
(44)
|
(46)
|
(52)
|
(29)
|
(19)
|
(18)
|
(10)
|
(7)
|
(10)
|
(8)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
(0)
|
(3)
|
(3)
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(33)
|
(36)
|
(11)
|
(36)
|
(16)
|
(19)
|
(52)
|
(31)
|
(20)
|
(14)
|
(5)
|
0
|
(11)
|
(11)
|
(28)
|
(27)
|
(4)
|
(6)
|
13
|
13
|
3
|
6
|
6
|
3
|
1
|
6
|
5
|
6
|
5
|
(1)
|
(1)
|
(49)
|
(49)
|
(49)
|
(46)
|
2
|
4
|
4
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(5)
|
(5)
|
(12)
|
(11)
|
(7)
|
(7)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
+3%
|
(3)
-9%
|
(3)
-5%
|
(4)
-23%
|
(4)
-4%
|
(5)
-36%
|
(3)
+31%
|
(6)
-70%
|
(6)
-4%
|
(11)
-83%
|
(11)
+1%
|
(51)
-355%
|
(77)
-51%
|
(78)
-1%
|
(125)
-61%
|
(135)
-8%
|
(145)
-8%
|
(160)
-10%
|
(140)
+13%
|
(97)
+31%
|
(73)
+24%
|
(54)
+26%
|
(30)
+45%
|
(34)
-15%
|
(27)
+20%
|
(48)
-76%
|
(45)
+7%
|
(19)
+57%
|
(17)
+14%
|
5
N/A
|
(21)
N/A
|
(41)
-93%
|
(40)
+3%
|
(46)
-15%
|
(27)
+42%
|
(17)
+35%
|
(12)
+33%
|
(5)
+54%
|
(0)
+91%
|
(4)
-785%
|
(9)
-104%
|
(7)
+17%
|
(54)
-651%
|
(52)
+4%
|
(52)
+0%
|
(49)
+6%
|
(1)
+98%
|
1
N/A
|
2
+67%
|
(1)
N/A
|
(0)
+94%
|
(1)
-3 375%
|
(2)
-9%
|
(1)
+22%
|
(1)
-18%
|
(0)
+65%
|
(1)
-16%
|
(1)
-4%
|
(1)
-8%
|
(1)
-45%
|
(1)
+3%
|
(1)
-60%
|
(2)
-10%
|
(2)
-25%
|
(2)
-3%
|
(1)
+45%
|
(1)
-5%
|
(1)
-7%
|
(0)
+61%
|
(0)
+6%
|
(1)
-113%
|
(2)
-74%
|
(3)
-76%
|
(7)
-143%
|
(7)
+9%
|
(12)
-86%
|
(12)
+6%
|
(8)
+33%
|
(8)
+1%
|
(1)
+84%
|
(1)
-17%
|
(2)
-3%
|
(1)
+13%
|
(1)
+60%
|
(1)
-29%
|
(1)
-21%
|
(1)
+15%
|
(1)
+10%
|
(0)
+64%
|
(1)
-195%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
2
|
5
|
5
|
9
|
9
|
5
|
5
|
1
|
21
|
21
|
90
|
90
|
71
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
2
|
0
|
0
|
1
|
0
|
1
|
2
|
8
|
0
|
7
|
25
|
18
|
18
|
11
|
0
|
6
|
21
|
51
|
0
|
45
|
30
|
0
|
(14)
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
0
|
0
|
(0)
|
0
|
0
|
6
|
6
|
6
|
13
|
18
|
36
|
43
|
35
|
25
|
19
|
12
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
6
|
|
| Net Issuance of Debt |
1
|
2
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
7
|
6
|
6
|
5
|
(2)
|
(2)
|
34
|
120
|
152
|
188
|
204
|
133
|
101
|
65
|
10
|
(11)
|
(17)
|
(18)
|
11
|
9
|
9
|
15
|
(13)
|
15
|
18
|
9
|
10
|
(17)
|
(22)
|
(32)
|
(40)
|
(43)
|
(34)
|
(28)
|
(31)
|
14
|
3
|
(3)
|
(5)
|
(54)
|
(41)
|
0
|
4
|
16
|
1
|
(42)
|
(40)
|
(50)
|
(50)
|
(40)
|
(47)
|
(47)
|
(43)
|
(41)
|
(23)
|
(13)
|
(9)
|
(9)
|
(20)
|
(17)
|
(16)
|
(13)
|
(5)
|
(9)
|
(18)
|
(22)
|
(25)
|
(21)
|
(10)
|
(4)
|
3
|
4
|
4
|
5
|
1
|
(0)
|
1
|
2
|
2
|
(1)
|
(7)
|
(4)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(6)
|
(6)
|
(9)
|
(5)
|
(5)
|
(6)
|
(1)
|
(2)
|
5
|
(0)
|
(1)
|
(1)
|
(8)
|
(7)
|
(6)
|
(6)
|
(8)
|
(5)
|
(5)
|
1
|
8
|
(1)
|
(4)
|
(12)
|
(18)
|
(5)
|
(2)
|
2
|
7
|
6
|
7
|
5
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
3
N/A
|
4
+29%
|
3
-23%
|
5
+37%
|
5
+3%
|
8
+68%
|
7
-9%
|
4
-38%
|
12
+163%
|
7
-41%
|
26
+285%
|
26
0%
|
88
+237%
|
88
+0%
|
102
+16%
|
186
+82%
|
147
-21%
|
183
+24%
|
199
+9%
|
129
-35%
|
98
-24%
|
62
-37%
|
9
-86%
|
(9)
N/A
|
(13)
-41%
|
(16)
-21%
|
9
N/A
|
5
-44%
|
3
-46%
|
6
+135%
|
(17)
N/A
|
10
N/A
|
13
+27%
|
8
-35%
|
15
+88%
|
(10)
N/A
|
(16)
-49%
|
(15)
+3%
|
(30)
-98%
|
(33)
-11%
|
(30)
+11%
|
(34)
-16%
|
(32)
+7%
|
27
N/A
|
49
+85%
|
43
-13%
|
41
-4%
|
(16)
N/A
|
(42)
-164%
|
(18)
+56%
|
(21)
-16%
|
(16)
+25%
|
(18)
-10%
|
(43)
-147%
|
(38)
+12%
|
(43)
-13%
|
(44)
-3%
|
(34)
+24%
|
(42)
-26%
|
(20)
+53%
|
(16)
+20%
|
(14)
+12%
|
4
N/A
|
(13)
N/A
|
(9)
+30%
|
(9)
-3%
|
(14)
-51%
|
(12)
+19%
|
(10)
+13%
|
1
N/A
|
12
+1 792%
|
27
+123%
|
24
-10%
|
13
-48%
|
0
-97%
|
(2)
N/A
|
3
N/A
|
9
+229%
|
16
+79%
|
4
-74%
|
4
+2%
|
13
+211%
|
9
-29%
|
8
-10%
|
9
+11%
|
2
-83%
|
1
-7%
|
(2)
N/A
|
(8)
-229%
|
(6)
+21%
|
2
N/A
|
|
| 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)
|
|
| Net Change in Cash |
(0)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
1
+1%
|
4
+179%
|
2
-45%
|
(1)
N/A
|
2
N/A
|
(4)
N/A
|
11
N/A
|
9
-24%
|
32
+271%
|
3
-89%
|
7
+114%
|
45
+507%
|
(7)
N/A
|
23
N/A
|
31
+35%
|
(20)
N/A
|
0
N/A
|
(3)
N/A
|
(29)
-858%
|
(13)
+55%
|
(14)
-5%
|
(16)
-19%
|
(14)
+16%
|
(21)
-51%
|
(7)
+68%
|
(1)
+91%
|
2
N/A
|
7
+240%
|
2
-78%
|
4
+114%
|
6
+81%
|
8
+18%
|
7
-6%
|
8
+14%
|
2
-70%
|
1
-71%
|
(4)
N/A
|
(6)
-34%
|
(8)
-34%
|
2
N/A
|
37
+2 256%
|
23
-37%
|
17
-25%
|
11
-38%
|
(31)
N/A
|
(7)
+76%
|
(11)
-44%
|
(3)
+69%
|
6
N/A
|
(15)
N/A
|
(5)
+69%
|
(9)
-106%
|
(13)
-37%
|
(5)
+64%
|
(5)
-3%
|
0
N/A
|
5
+1 282%
|
8
+49%
|
6
-25%
|
(0)
N/A
|
(0)
+11%
|
(2)
-1 988%
|
(2)
-22%
|
(3)
-31%
|
(4)
-35%
|
0
N/A
|
3
+1 793%
|
12
+313%
|
3
-78%
|
(3)
N/A
|
(5)
-65%
|
(7)
-44%
|
(5)
+32%
|
(3)
+41%
|
(3)
-5%
|
(11)
-285%
|
(6)
+48%
|
1
N/A
|
(1)
N/A
|
(3)
-207%
|
(2)
+39%
|
(8)
-312%
|
(6)
+24%
|
1
N/A
|
9
+1 513%
|
(2)
N/A
|
(0)
+95%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
+2%
|
(4)
-8%
|
(1)
+83%
|
(0)
+66%
|
(1)
-457%
|
(2)
-89%
|
(4)
-98%
|
(6)
-32%
|
(7)
-21%
|
(12)
-65%
|
(14)
-21%
|
(24)
-67%
|
(49)
-107%
|
(84)
-72%
|
(104)
-25%
|
(139)
-33%
|
(142)
-2%
|
(116)
+18%
|
(117)
0%
|
(77)
+34%
|
(51)
+34%
|
(32)
+37%
|
(4)
+88%
|
10
N/A
|
10
+2%
|
5
-49%
|
1
-86%
|
(5)
N/A
|
(1)
+73%
|
6
N/A
|
(16)
N/A
|
(14)
+12%
|
(10)
+26%
|
(15)
-46%
|
15
N/A
|
21
+42%
|
17
-21%
|
28
+63%
|
27
-1%
|
20
-28%
|
29
+49%
|
25
-15%
|
23
-6%
|
36
+54%
|
29
-20%
|
22
-24%
|
25
+12%
|
7
-72%
|
7
-1%
|
9
+39%
|
11
+18%
|
24
+119%
|
29
+21%
|
34
+17%
|
35
+2%
|
31
-10%
|
29
-7%
|
38
+30%
|
21
-46%
|
21
+4%
|
22
+3%
|
2
-91%
|
13
+533%
|
9
-30%
|
8
-15%
|
12
+57%
|
9
-27%
|
7
-27%
|
(1)
N/A
|
(10)
-842%
|
(16)
-60%
|
(23)
-39%
|
(15)
+33%
|
(0)
+97%
|
(0)
+35%
|
4
N/A
|
(1)
N/A
|
(12)
-1 604%
|
(9)
+26%
|
(10)
-18%
|
(12)
-22%
|
(10)
+17%
|
(12)
-14%
|
(12)
+0%
|
(10)
+10%
|
(8)
+20%
|
2
N/A
|
16
+656%
|
4
-75%
|
(3)
N/A
|
|