Charles & Colvard Ltd
NASDAQ:CTHR
Cash Flow Statement
Cash Flow Statement
Charles & Colvard Ltd
| Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(7)
|
(7)
|
(5)
|
(3)
|
(2)
|
1
|
1
|
2
|
2
|
9
|
9
|
9
|
9
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
6
|
5
|
6
|
6
|
6
|
5
|
4
|
2
|
(0)
|
(1)
|
(3)
|
(6)
|
(6)
|
(7)
|
(7)
|
(4)
|
(3)
|
(2)
|
(0)
|
1
|
2
|
1
|
1
|
0
|
2
|
1
|
2
|
2
|
4
|
5
|
4
|
3
|
(1)
|
(3)
|
(8)
|
(10)
|
(13)
|
(13)
|
(9)
|
(7)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
3
|
2
|
2
|
2
|
(5)
|
(6)
|
(5)
|
(4)
|
3
|
13
|
13
|
11
|
11
|
2
|
1
|
(2)
|
(10)
|
(20)
|
(21)
|
(23)
|
(18)
|
(14)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
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
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
(0)
|
6
|
6
|
6
|
6
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(7)
|
(6)
|
(6)
|
(6)
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
4
|
4
|
4
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
5
|
3
|
3
|
3
|
(0)
|
3
|
3
|
2
|
2
|
(0)
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
2
|
7
|
7
|
6
|
6
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
6
|
6
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
1
|
|
| 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
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(13)
|
(4)
|
(1)
|
1
|
2
|
(1)
|
2
|
1
|
0
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(2)
|
(4)
|
(3)
|
(3)
|
(9)
|
(10)
|
(11)
|
(8)
|
(10)
|
(9)
|
(7)
|
(9)
|
(4)
|
(0)
|
2
|
4
|
7
|
7
|
2
|
1
|
(1)
|
(2)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(6)
|
(11)
|
(10)
|
(5)
|
(1)
|
8
|
9
|
9
|
10
|
8
|
13
|
10
|
8
|
6
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(0)
|
(1)
|
(0)
|
2
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(1)
|
(1)
|
3
|
5
|
5
|
5
|
5
|
|
| Cash from Operating Activities |
(18)
N/A
|
(10)
+47%
|
(5)
+52%
|
(2)
+64%
|
0
N/A
|
0
+344%
|
3
+655%
|
3
-16%
|
3
+8%
|
3
+18%
|
1
-80%
|
1
+41%
|
0
-49%
|
(1)
N/A
|
1
N/A
|
0
-61%
|
(0)
N/A
|
1
N/A
|
0
-31%
|
5
+1 301%
|
6
+25%
|
8
+26%
|
7
-14%
|
1
-86%
|
(1)
N/A
|
(2)
-93%
|
(0)
+90%
|
(3)
-1 739%
|
(5)
-57%
|
(5)
+9%
|
(8)
-63%
|
(5)
+44%
|
(1)
+67%
|
(1)
+37%
|
1
N/A
|
3
+216%
|
3
-1%
|
2
-37%
|
2
+13%
|
1
-54%
|
1
+43%
|
1
+5%
|
1
+0%
|
2
+51%
|
2
+10%
|
3
+40%
|
3
-3%
|
3
+4%
|
4
+7%
|
3
-25%
|
3
+17%
|
(1)
N/A
|
(4)
-372%
|
(9)
-110%
|
(10)
-10%
|
(5)
+49%
|
(3)
+41%
|
2
N/A
|
3
+66%
|
2
-56%
|
3
+70%
|
2
-39%
|
6
+299%
|
6
-6%
|
4
-26%
|
2
-49%
|
(4)
N/A
|
(4)
+2%
|
(4)
0%
|
(3)
+40%
|
(2)
+23%
|
(3)
-36%
|
(1)
+45%
|
(0)
+97%
|
2
N/A
|
1
-45%
|
1
-27%
|
1
+9%
|
(2)
N/A
|
0
N/A
|
1
+233%
|
3
+249%
|
6
+124%
|
6
0%
|
5
-23%
|
4
-16%
|
3
-30%
|
1
-80%
|
(1)
N/A
|
(3)
-171%
|
(4)
-67%
|
(4)
+11%
|
(3)
+26%
|
(5)
-66%
|
(6)
-28%
|
(7)
-21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
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
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(4)
|
(1)
|
4
|
2
|
(1)
|
(3)
|
(3)
|
2
|
4
|
3
|
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
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+77%
|
(0)
+38%
|
0
N/A
|
0
-67%
|
0
N/A
|
0
-16%
|
(0)
N/A
|
(0)
-1%
|
(0)
-39%
|
(0)
-39%
|
(0)
+30%
|
(0)
-7%
|
(0)
+26%
|
(0)
-3%
|
(0)
-16%
|
(0)
-52%
|
(0)
-17%
|
(1)
-95%
|
(1)
-16%
|
(1)
+8%
|
(1)
+6%
|
(0)
+57%
|
(0)
+22%
|
(0)
+5%
|
(0)
-49%
|
(0)
-5%
|
(0)
+7%
|
(0)
-13%
|
(0)
+28%
|
(0)
-10%
|
(0)
+3%
|
(0)
-17%
|
(0)
-3%
|
(0)
+27%
|
(0)
+24%
|
(0)
+56%
|
(0)
-24%
|
(5)
-5 007%
|
(5)
0%
|
(4)
+14%
|
(1)
+70%
|
3
N/A
|
1
-80%
|
(2)
N/A
|
(4)
-131%
|
(4)
-2%
|
1
N/A
|
2
+176%
|
2
-9%
|
2
+12%
|
(0)
N/A
|
(0)
-455%
|
(0)
-43%
|
(0)
+15%
|
(1)
-224%
|
(1)
+39%
|
(1)
+13%
|
(1)
-15%
|
0
N/A
|
0
-2%
|
(0)
N/A
|
(0)
+96%
|
(0)
-14%
|
(0)
-1 065%
|
(0)
+78%
|
(1)
-905%
|
(1)
+9%
|
(0)
+51%
|
(0)
-4%
|
(0)
+44%
|
(0)
-34%
|
(0)
-12%
|
(0)
-50%
|
(0)
+7%
|
(0)
-35%
|
(0)
+20%
|
(0)
-30%
|
(0)
-13%
|
(1)
-8%
|
(1)
+0%
|
(0)
+16%
|
(1)
-54%
|
(1)
-6%
|
(1)
-39%
|
(1)
-24%
|
(1)
-11%
|
(2)
-11%
|
(2)
-2%
|
(1)
+12%
|
(1)
+15%
|
(1)
-7%
|
(1)
+16%
|
(1)
-8%
|
(1)
+4%
|
(1)
+8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
6
|
6
|
6
|
6
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(4)
|
(4)
|
(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
|
9
|
10
|
10
|
10
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
2
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
6
+2 011%
|
6
-3%
|
6
0%
|
6
-1%
|
(0)
N/A
|
(0)
N/A
|
(0)
-313%
|
(0)
+26%
|
(1)
-171%
|
(1)
-62%
|
(1)
+26%
|
(1)
+7%
|
(0)
+63%
|
0
N/A
|
1
+231%
|
1
+119%
|
1
+6%
|
2
+66%
|
1
-41%
|
1
-12%
|
1
+1%
|
(4)
N/A
|
(3)
+13%
|
(5)
-50%
|
(5)
+1%
|
(2)
+55%
|
(2)
-3%
|
(2)
+35%
|
(2)
-11%
|
(0)
+79%
|
(0)
N/A
|
(0)
+47%
|
(0)
N/A
|
(0)
-59%
|
(0)
N/A
|
(0)
+99%
|
0
N/A
|
0
+54 480%
|
0
+5%
|
0
-33%
|
0
+8%
|
0
-75%
|
(0)
N/A
|
(0)
-12%
|
(0)
+28%
|
(0)
+4%
|
0
N/A
|
0
+15%
|
0
-62%
|
0
-15%
|
0
+369%
|
0
+78%
|
0
-2%
|
0
-1%
|
0
-54%
|
0
N/A
|
0
N/A
|
0
+188%
|
0
N/A
|
0
N/A
|
0
-35%
|
0
-98%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9
+396 522%
|
10
+10%
|
10
N/A
|
10
N/A
|
2
-81%
|
1
-49%
|
1
+12%
|
2
+83%
|
1
-45%
|
1
+24%
|
2
+13%
|
1
-52%
|
1
-1%
|
0
-98%
|
(0)
N/A
|
(0)
-38%
|
(0)
-18%
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+360%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(18)
N/A
|
(9)
+48%
|
2
N/A
|
4
+175%
|
6
+38%
|
6
+4%
|
3
-50%
|
3
-22%
|
3
-1%
|
3
+21%
|
(0)
N/A
|
(0)
+5%
|
(0)
-125%
|
(2)
-303%
|
1
N/A
|
0
-37%
|
0
-87%
|
1
+2 956%
|
1
-32%
|
6
+588%
|
7
+8%
|
8
+23%
|
7
-9%
|
(3)
N/A
|
(5)
-43%
|
(7)
-59%
|
(6)
+22%
|
(6)
-7%
|
(8)
-34%
|
(7)
+17%
|
(10)
-49%
|
(5)
+49%
|
(2)
+58%
|
(1)
+33%
|
1
N/A
|
3
+381%
|
3
+3%
|
2
-32%
|
(3)
N/A
|
(4)
-31%
|
(3)
+30%
|
0
N/A
|
5
+1 470%
|
3
-42%
|
0
-87%
|
(1)
N/A
|
(1)
-10%
|
4
N/A
|
6
+52%
|
5
-18%
|
6
+13%
|
(1)
N/A
|
(4)
-377%
|
(9)
-107%
|
(10)
-9%
|
(6)
+42%
|
(4)
+40%
|
1
N/A
|
3
+92%
|
2
-31%
|
3
+55%
|
1
-57%
|
6
+401%
|
6
-8%
|
4
-30%
|
2
-47%
|
(5)
N/A
|
(5)
+3%
|
(5)
+6%
|
(3)
+38%
|
(2)
+25%
|
(3)
-36%
|
(2)
+41%
|
(0)
+77%
|
1
N/A
|
10
+614%
|
10
+8%
|
10
0%
|
7
-30%
|
2
-78%
|
1
-22%
|
4
+180%
|
8
+120%
|
7
-12%
|
5
-22%
|
4
-16%
|
2
-50%
|
(0)
N/A
|
(3)
-850%
|
(4)
-69%
|
(6)
-39%
|
(6)
+6%
|
(4)
+30%
|
(6)
-50%
|
(7)
-13%
|
(6)
+9%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(10)
+47%
|
(5)
+52%
|
(2)
+63%
|
0
N/A
|
0
+715%
|
3
+743%
|
3
-20%
|
3
+7%
|
3
+17%
|
0
-89%
|
1
+107%
|
0
-63%
|
(1)
N/A
|
1
N/A
|
0
-78%
|
(0)
N/A
|
0
N/A
|
0
-73%
|
5
+11 408%
|
6
+28%
|
8
+28%
|
6
-15%
|
1
-90%
|
(1)
N/A
|
(2)
-78%
|
(0)
+77%
|
(4)
-674%
|
(6)
-54%
|
(5)
+11%
|
(8)
-62%
|
(5)
+43%
|
(2)
+63%
|
(1)
+26%
|
1
N/A
|
3
+298%
|
3
+3%
|
2
-38%
|
2
+11%
|
1
-60%
|
1
+51%
|
1
-3%
|
1
-18%
|
1
+47%
|
1
-2%
|
2
+43%
|
2
-9%
|
2
+15%
|
2
+14%
|
2
-27%
|
2
+42%
|
(2)
N/A
|
(5)
-214%
|
(10)
-87%
|
(11)
-9%
|
(7)
+38%
|
(4)
+38%
|
1
N/A
|
3
+89%
|
2
-36%
|
3
+61%
|
1
-60%
|
6
+427%
|
5
-6%
|
4
-33%
|
2
-52%
|
(5)
N/A
|
(5)
+3%
|
(5)
+6%
|
(3)
+38%
|
(2)
+25%
|
(3)
-36%
|
(2)
+41%
|
(0)
+77%
|
1
N/A
|
0
-63%
|
0
-33%
|
0
-12%
|
(3)
N/A
|
(0)
+90%
|
0
N/A
|
2
+725%
|
6
+147%
|
6
-1%
|
4
-30%
|
3
-25%
|
2
-52%
|
(1)
N/A
|
(3)
-158%
|
(4)
-57%
|
(6)
-39%
|
(5)
+7%
|
(4)
+23%
|
(6)
-50%
|
(7)
-22%
|
(8)
-16%
|
|