Consumer Portfolio Services Inc
NASDAQ:CPSS
Cash Flow Statement
Cash Flow Statement
Consumer Portfolio Services 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 |
0
|
17
|
17
|
18
|
20
|
10
|
12
|
8
|
0
|
(7)
|
(10)
|
(9)
|
(16)
|
(15)
|
(14)
|
(11)
|
3
|
5
|
8
|
10
|
40
|
41
|
42
|
41
|
14
|
13
|
11
|
1
|
(26)
|
(29)
|
(36)
|
(34)
|
(57)
|
(65)
|
(65)
|
(65)
|
(33)
|
(30)
|
(29)
|
(30)
|
(15)
|
(10)
|
(2)
|
5
|
69
|
73
|
76
|
79
|
21
|
24
|
26
|
28
|
30
|
31
|
33
|
34
|
35
|
34
|
32
|
31
|
29
|
27
|
24
|
21
|
4
|
2
|
1
|
(0)
|
15
|
14
|
12
|
11
|
5
|
15
|
16
|
18
|
22
|
16
|
23
|
33
|
48
|
63
|
79
|
91
|
86
|
79
|
67
|
52
|
45
|
36
|
27
|
21
|
19
|
19
|
19
|
19
|
|
| 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
|
0
|
0
|
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
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(0)
|
1
|
13
|
11
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
0
|
(55)
|
(51)
|
16
|
22
|
18
|
20
|
16
|
14
|
9
|
3
|
5
|
3
|
2
|
1
|
(5)
|
(6)
|
(5)
|
(4)
|
10
|
11
|
14
|
19
|
13
|
14
|
14
|
13
|
4
|
(6)
|
18
|
20
|
22
|
31
|
6
|
6
|
9
|
9
|
10
|
11
|
9
|
9
|
10
|
9
|
6
|
6
|
5
|
4
|
3
|
3
|
2
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
|
| Other Non-Cash Items |
(28)
|
(15)
|
(10)
|
(24)
|
(18)
|
(26)
|
(18)
|
35
|
70
|
85
|
101
|
87
|
112
|
116
|
125
|
137
|
81
|
78
|
72
|
66
|
101
|
108
|
121
|
132
|
148
|
157
|
159
|
169
|
175
|
159
|
147
|
119
|
101
|
96
|
83
|
75
|
36
|
27
|
22
|
22
|
24
|
24
|
26
|
24
|
30
|
39
|
46
|
57
|
68
|
77
|
88
|
96
|
103
|
114
|
126
|
139
|
146
|
159
|
170
|
180
|
190
|
194
|
199
|
202
|
203
|
197
|
188
|
180
|
174
|
175
|
176
|
178
|
186
|
187
|
192
|
193
|
189
|
184
|
168
|
156
|
134
|
114
|
99
|
90
|
104
|
124
|
145
|
164
|
172
|
178
|
189
|
199
|
212
|
228
|
239
|
254
|
|
| Cash Taxes Paid |
0
|
(6)
|
(6)
|
(6)
|
(16)
|
(12)
|
(12)
|
(7)
|
4
|
6
|
7
|
0
|
0
|
0
|
1
|
6
|
9
|
10
|
14
|
15
|
10
|
12
|
8
|
7
|
7
|
5
|
5
|
1
|
(1)
|
(1)
|
(13)
|
(14)
|
(12)
|
(20)
|
0
|
(15)
|
(9)
|
(9)
|
0
|
(2)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
7
|
7
|
6
|
13
|
14
|
14
|
16
|
9
|
17
|
33
|
31
|
32
|
22
|
9
|
9
|
13
|
10
|
0
|
0
|
(10)
|
(10)
|
(5)
|
(6)
|
(20)
|
(20)
|
(24)
|
(24)
|
(3)
|
3
|
14
|
14
|
16
|
19
|
16
|
16
|
16
|
7
|
4
|
4
|
8
|
9
|
12
|
12
|
8
|
9
|
|
| Cash Interest Paid |
11
|
11
|
15
|
17
|
19
|
20
|
18
|
18
|
19
|
20
|
23
|
25
|
28
|
32
|
37
|
40
|
46
|
51
|
61
|
73
|
82
|
93
|
101
|
111
|
122
|
130
|
135
|
133
|
126
|
119
|
110
|
104
|
98
|
94
|
0
|
101
|
74
|
91
|
0
|
80
|
70
|
92
|
113
|
87
|
76
|
70
|
58
|
54
|
51
|
46
|
48
|
42
|
46
|
46
|
46
|
47
|
50
|
54
|
60
|
53
|
71
|
75
|
79
|
97
|
83
|
85
|
87
|
89
|
92
|
96
|
98
|
101
|
102
|
102
|
101
|
98
|
94
|
88
|
81
|
75
|
70
|
65
|
64
|
67
|
77
|
92
|
109
|
123
|
135
|
148
|
156
|
166
|
178
|
187
|
202
|
211
|
|
| Change in Working Capital |
33
|
35
|
66
|
117
|
130
|
141
|
116
|
51
|
28
|
23
|
(6)
|
(41)
|
(87)
|
(130)
|
(115)
|
(99)
|
(8)
|
(31)
|
(35)
|
(6)
|
(2)
|
53
|
55
|
41
|
(5)
|
(6)
|
3
|
(2)
|
(31)
|
(22)
|
(17)
|
3
|
11
|
16
|
8
|
6
|
21
|
10
|
2
|
(5)
|
1
|
(3)
|
(6)
|
(7)
|
(4)
|
0
|
(1)
|
4
|
(6)
|
(8)
|
(6)
|
(15)
|
(14)
|
(10)
|
(11)
|
(2)
|
1
|
3
|
8
|
(4)
|
(18)
|
(18)
|
(21)
|
(14)
|
(2)
|
6
|
(2)
|
6
|
13
|
8
|
24
|
25
|
20
|
25
|
6
|
6
|
5
|
7
|
23
|
16
|
6
|
14
|
16
|
6
|
15
|
(1)
|
(7)
|
7
|
13
|
4
|
(8)
|
(4)
|
(1)
|
4
|
5
|
6
|
|
| Cash from Operating Activities |
6
N/A
|
37
+553%
|
74
+99%
|
114
+53%
|
147
+29%
|
137
-7%
|
124
-10%
|
100
-19%
|
99
-1%
|
104
+5%
|
86
-17%
|
45
-47%
|
10
-78%
|
(29)
N/A
|
(2)
+92%
|
28
N/A
|
69
+151%
|
45
-35%
|
38
-16%
|
64
+71%
|
92
+44%
|
156
+69%
|
171
+9%
|
167
-2%
|
153
-8%
|
160
+4%
|
170
+6%
|
164
-3%
|
125
-24%
|
115
-8%
|
101
-13%
|
94
-6%
|
75
-21%
|
68
-9%
|
45
-33%
|
37
-18%
|
43
+16%
|
26
-40%
|
14
-46%
|
7
-54%
|
11
+66%
|
12
+9%
|
18
+56%
|
23
+25%
|
35
+52%
|
52
+47%
|
67
+29%
|
90
+35%
|
99
+11%
|
115
+15%
|
126
+10%
|
129
+2%
|
136
+5%
|
149
+10%
|
157
+5%
|
173
+10%
|
188
+9%
|
198
+6%
|
212
+7%
|
209
-2%
|
196
-6%
|
198
+1%
|
198
0%
|
206
+4%
|
216
+5%
|
217
+0%
|
202
-7%
|
206
+2%
|
216
+5%
|
212
-2%
|
227
+7%
|
228
+0%
|
217
-5%
|
222
+3%
|
234
+5%
|
237
+2%
|
239
+1%
|
240
+1%
|
222
-8%
|
211
-5%
|
198
-6%
|
201
+1%
|
206
+2%
|
200
-3%
|
216
+8%
|
213
-1%
|
217
+2%
|
233
+7%
|
238
+2%
|
226
-5%
|
213
-5%
|
222
+4%
|
234
+5%
|
255
+9%
|
266
+4%
|
281
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
(29)
|
(29)
|
(29)
|
(30)
|
0
|
(10)
|
(101)
|
(179)
|
(231)
|
(337)
|
(318)
|
(313)
|
(341)
|
(310)
|
(374)
|
(444)
|
(518)
|
(592)
|
(591)
|
(603)
|
(680)
|
(742)
|
(785)
|
(664)
|
(435)
|
(136)
|
325
|
658
|
779
|
817
|
639
|
445
|
418
|
373
|
323
|
273
|
215
|
167
|
(83)
|
(155)
|
(162)
|
(217)
|
(48)
|
(91)
|
(235)
|
(291)
|
(385)
|
(409)
|
(391)
|
(405)
|
(472)
|
(540)
|
(552)
|
(602)
|
(570)
|
(440)
|
(503)
|
(491)
|
(413)
|
(443)
|
(350)
|
(265)
|
(232)
|
(210)
|
(181)
|
(169)
|
(188)
|
(241)
|
(255)
|
(264)
|
(261)
|
(229)
|
(227)
|
(108)
|
(5)
|
93
|
178
|
101
|
(2)
|
(113)
|
(277)
|
(525)
|
(630)
|
(712)
|
(694)
|
(507)
|
(423)
|
(359)
|
(346)
|
(484)
|
(619)
|
(769)
|
(854)
|
(811)
|
(725)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(30)
-5 920%
|
(30)
+1%
|
(30)
+1%
|
(30)
-1%
|
(0)
+99%
|
(10)
-5 100%
|
(101)
-872%
|
(179)
-77%
|
(231)
-29%
|
(338)
-46%
|
(319)
+5%
|
(314)
+2%
|
(342)
-9%
|
(311)
+9%
|
(374)
-20%
|
(444)
-19%
|
(518)
-17%
|
(592)
-14%
|
(592)
+0%
|
(604)
-2%
|
(681)
-13%
|
(742)
-9%
|
(785)
-6%
|
(665)
+15%
|
(436)
+35%
|
(136)
+69%
|
325
N/A
|
658
+102%
|
778
+18%
|
816
+5%
|
638
-22%
|
444
-30%
|
418
-6%
|
373
-11%
|
322
-14%
|
273
-15%
|
214
-21%
|
167
-22%
|
(83)
N/A
|
(155)
-86%
|
(162)
-5%
|
(217)
-34%
|
(48)
+78%
|
(92)
-89%
|
(235)
-157%
|
(292)
-24%
|
(385)
-32%
|
(410)
-6%
|
(391)
+4%
|
(406)
-4%
|
(473)
-17%
|
(541)
-14%
|
(553)
-2%
|
(603)
-9%
|
(571)
+5%
|
(441)
+23%
|
(504)
-14%
|
(492)
+2%
|
(414)
+16%
|
(445)
-7%
|
(352)
+21%
|
(266)
+24%
|
(233)
+12%
|
(211)
+9%
|
(181)
+14%
|
(170)
+6%
|
(189)
-11%
|
(242)
-28%
|
(256)
-6%
|
(265)
-3%
|
(262)
+1%
|
(229)
+13%
|
(228)
+0%
|
(109)
+52%
|
(6)
+94%
|
93
N/A
|
178
+91%
|
101
-43%
|
(3)
N/A
|
(115)
-4 338%
|
(279)
-142%
|
(527)
-89%
|
(632)
-20%
|
(714)
-13%
|
(696)
+3%
|
(509)
+27%
|
(423)
+17%
|
(360)
+15%
|
(347)
+3%
|
(484)
-40%
|
(621)
-28%
|
(770)
-24%
|
(855)
-11%
|
(813)
+5%
|
(725)
+11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(11)
|
(11)
|
(12)
|
(12)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
3
|
3
|
4
|
5
|
4
|
3
|
2
|
1
|
(1)
|
(4)
|
(7)
|
(10)
|
(11)
|
(10)
|
(9)
|
(8)
|
(12)
|
(11)
|
(10)
|
(10)
|
(6)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(20)
|
(27)
|
(39)
|
(45)
|
(31)
|
(23)
|
(14)
|
(7)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(5)
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
(20)
|
3
|
(28)
|
(60)
|
(86)
|
(111)
|
(94)
|
6
|
84
|
134
|
239
|
265
|
291
|
342
|
318
|
351
|
385
|
497
|
561
|
542
|
521
|
524
|
589
|
646
|
541
|
304
|
(3)
|
(473)
|
(772)
|
(883)
|
(915)
|
(732)
|
(525)
|
(478)
|
(420)
|
(363)
|
(307)
|
(250)
|
(174)
|
80
|
146
|
160
|
202
|
35
|
66
|
191
|
238
|
313
|
325
|
282
|
280
|
339
|
406
|
415
|
459
|
416
|
268
|
318
|
295
|
215
|
262
|
168
|
85
|
49
|
12
|
(0)
|
(7)
|
(8)
|
44
|
61
|
47
|
61
|
33
|
11
|
(106)
|
(148)
|
(322)
|
(385)
|
(263)
|
(239)
|
(23)
|
132
|
340
|
488
|
527
|
500
|
302
|
175
|
96
|
115
|
402
|
558
|
570
|
655
|
454
|
329
|
|
| Other |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(13)
|
(15)
|
(12)
|
(9)
|
(9)
|
(6)
|
(6)
|
(5)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(9)
|
(9)
|
(9)
|
(10)
|
(8)
|
(8)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(10)
|
(9)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(12)
|
(11)
|
(10)
|
(8)
|
(8)
|
(8)
|
(13)
|
(16)
|
(16)
|
(18)
|
(13)
|
(11)
|
|
| Cash from Financing Activities |
(22)
N/A
|
1
N/A
|
(30)
N/A
|
(62)
-105%
|
(87)
-40%
|
(113)
-30%
|
(97)
+14%
|
3
N/A
|
80
+2 768%
|
129
+61%
|
234
+81%
|
258
+10%
|
285
+11%
|
337
+18%
|
314
-7%
|
347
+11%
|
378
+9%
|
489
+29%
|
551
+13%
|
531
-4%
|
508
-4%
|
509
+0%
|
573
+13%
|
620
+8%
|
519
-16%
|
284
-45%
|
(25)
N/A
|
(483)
-1 831%
|
(781)
-62%
|
(891)
-14%
|
(917)
-3%
|
(735)
+20%
|
(528)
+28%
|
(483)
+8%
|
(426)
+12%
|
(368)
+14%
|
(312)
+15%
|
(254)
+19%
|
(178)
+30%
|
75
N/A
|
138
+84%
|
152
+10%
|
192
+27%
|
27
-86%
|
59
+124%
|
187
+214%
|
234
+25%
|
309
+32%
|
319
+3%
|
277
-13%
|
275
-1%
|
333
+21%
|
401
+20%
|
409
+2%
|
450
+10%
|
406
-10%
|
255
-37%
|
301
+18%
|
277
-8%
|
196
-29%
|
243
+24%
|
149
-38%
|
68
-54%
|
30
-56%
|
(7)
N/A
|
(18)
-157%
|
(24)
-31%
|
(23)
+3%
|
31
N/A
|
47
+48%
|
35
-25%
|
51
+45%
|
23
-54%
|
4
-85%
|
(113)
N/A
|
(156)
-38%
|
(329)
-110%
|
(392)
-19%
|
(271)
+31%
|
(247)
+9%
|
(50)
+80%
|
95
N/A
|
291
+205%
|
431
+48%
|
484
+12%
|
466
-4%
|
279
-40%
|
159
-43%
|
84
-47%
|
103
+23%
|
382
+270%
|
536
+40%
|
548
+2%
|
633
+16%
|
440
-30%
|
316
-28%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(17)
N/A
|
8
N/A
|
14
+73%
|
22
+56%
|
30
+37%
|
25
-19%
|
16
-33%
|
2
-89%
|
0
-83%
|
2
+400%
|
(18)
N/A
|
(16)
+12%
|
(19)
-17%
|
(33)
-76%
|
1
N/A
|
1
+40%
|
3
+386%
|
16
+365%
|
(4)
N/A
|
4
N/A
|
(4)
N/A
|
(15)
-325%
|
1
N/A
|
2
+14%
|
7
+313%
|
8
+23%
|
8
+4%
|
6
-26%
|
1
-81%
|
2
+92%
|
(0)
N/A
|
(3)
-600%
|
(10)
-243%
|
2
N/A
|
(8)
N/A
|
(9)
-11%
|
4
N/A
|
(14)
N/A
|
3
N/A
|
(2)
N/A
|
(6)
-210%
|
1
N/A
|
(6)
N/A
|
1
N/A
|
3
+164%
|
3
+10%
|
8
+159%
|
14
+65%
|
9
-34%
|
1
-91%
|
(4)
N/A
|
(11)
-162%
|
(4)
+61%
|
6
N/A
|
4
-27%
|
8
+93%
|
2
-81%
|
(4)
N/A
|
(3)
+31%
|
(9)
-248%
|
(5)
+43%
|
(4)
+22%
|
0
N/A
|
3
+2 800%
|
(2)
N/A
|
18
N/A
|
9
-50%
|
(6)
N/A
|
5
N/A
|
2
-63%
|
(2)
N/A
|
16
N/A
|
11
-34%
|
(2)
N/A
|
12
N/A
|
75
+551%
|
3
-96%
|
27
+703%
|
52
+97%
|
(39)
N/A
|
32
N/A
|
18
-46%
|
(31)
N/A
|
(1)
+96%
|
(14)
-1 155%
|
(17)
-25%
|
(13)
+24%
|
(31)
-133%
|
(37)
-22%
|
(18)
+52%
|
111
N/A
|
137
+24%
|
12
-91%
|
33
+172%
|
(106)
N/A
|
(128)
-20%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
36
+643%
|
74
+102%
|
113
+54%
|
147
+30%
|
137
-7%
|
123
-10%
|
100
-19%
|
99
-1%
|
103
+4%
|
85
-18%
|
44
-48%
|
9
-81%
|
(30)
N/A
|
(3)
+89%
|
27
N/A
|
69
+157%
|
45
-35%
|
37
-17%
|
64
+72%
|
92
+44%
|
156
+70%
|
170
+9%
|
167
-2%
|
152
-9%
|
159
+4%
|
169
+6%
|
164
-3%
|
125
-24%
|
114
-8%
|
100
-13%
|
94
-6%
|
74
-21%
|
67
-9%
|
45
-34%
|
37
-18%
|
43
+17%
|
26
-40%
|
14
-46%
|
6
-55%
|
10
+68%
|
11
+10%
|
18
+57%
|
23
+26%
|
35
+53%
|
51
+48%
|
66
+30%
|
90
+35%
|
99
+11%
|
114
+15%
|
125
+10%
|
128
+2%
|
135
+5%
|
148
+10%
|
156
+5%
|
172
+10%
|
186
+9%
|
197
+6%
|
211
+7%
|
208
-2%
|
195
-6%
|
197
+1%
|
197
0%
|
205
+4%
|
215
+5%
|
216
+0%
|
201
-7%
|
205
+2%
|
215
+5%
|
210
-2%
|
226
+8%
|
227
+0%
|
216
-5%
|
222
+3%
|
233
+5%
|
237
+2%
|
239
+1%
|
240
+1%
|
222
-8%
|
211
-5%
|
196
-7%
|
199
+2%
|
204
+2%
|
198
-3%
|
214
+8%
|
211
-1%
|
216
+2%
|
233
+8%
|
237
+2%
|
225
-5%
|
213
-5%
|
221
+4%
|
233
+5%
|
254
+9%
|
266
+4%
|
281
+6%
|
|