Commercial Vehicle Group Inc
NASDAQ:CVGI
Cash Flow Statement
Cash Flow Statement
Commercial Vehicle Group Inc
| 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 |
4
|
11
|
9
|
13
|
17
|
23
|
38
|
43
|
49
|
52
|
53
|
59
|
58
|
48
|
32
|
11
|
(3)
|
(6)
|
(2)
|
(2)
|
(207)
|
(227)
|
(252)
|
(266)
|
(82)
|
(61)
|
(38)
|
(21)
|
6
|
9
|
6
|
12
|
19
|
27
|
43
|
66
|
50
|
33
|
19
|
(19)
|
(12)
|
(8)
|
(4)
|
4
|
8
|
12
|
12
|
14
|
7
|
6
|
6
|
4
|
7
|
5
|
2
|
6
|
(2)
|
8
|
21
|
28
|
45
|
46
|
38
|
32
|
16
|
(20)
|
(37)
|
(40)
|
(37)
|
(4)
|
14
|
17
|
24
|
19
|
17
|
13
|
(22)
|
(17)
|
(10)
|
(6)
|
49
|
44
|
32
|
34
|
(28)
|
(35)
|
(38)
|
(55)
|
|
| Depreciation & Amortization |
8
|
8
|
8
|
8
|
8
|
8
|
9
|
11
|
12
|
13
|
13
|
14
|
15
|
15
|
15
|
16
|
16
|
17
|
18
|
19
|
19
|
19
|
18
|
18
|
17
|
16
|
14
|
13
|
12
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
14
|
15
|
16
|
20
|
21
|
21
|
21
|
19
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
16
|
16
|
16
|
15
|
15
|
15
|
15
|
16
|
15
|
15
|
15
|
15
|
16
|
16
|
18
|
18
|
18
|
18
|
19
|
19
|
19
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
16
|
16
|
15
|
|
| Change in Deffered Taxes |
1
|
4
|
4
|
1
|
1
|
1
|
3
|
6
|
7
|
6
|
7
|
4
|
9
|
9
|
8
|
13
|
10
|
6
|
6
|
4
|
(1)
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(30)
|
(31)
|
(32)
|
0
|
(6)
|
(0)
|
(0)
|
0
|
8
|
3
|
5
|
8
|
7
|
8
|
7
|
5
|
0
|
(3)
|
(5)
|
(5)
|
(2)
|
8
|
11
|
16
|
17
|
6
|
6
|
2
|
(1)
|
2
|
(9)
|
(12)
|
(14)
|
(12)
|
(3)
|
1
|
4
|
2
|
1
|
(1)
|
(2)
|
12
|
11
|
14
|
14
|
(21)
|
(21)
|
(21)
|
(25)
|
24
|
24
|
24
|
28
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
0
|
3
|
5
|
5
|
6
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
3
|
4
|
3
|
4
|
5
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
7
|
(1)
|
9
|
12
|
11
|
11
|
1
|
0
|
(1)
|
2
|
(2)
|
(5)
|
(6)
|
(3)
|
1
|
7
|
14
|
15
|
13
|
9
|
220
|
213
|
223
|
225
|
44
|
48
|
41
|
38
|
2
|
2
|
12
|
14
|
19
|
19
|
11
|
10
|
7
|
7
|
7
|
9
|
8
|
9
|
9
|
8
|
10
|
10
|
9
|
9
|
10
|
11
|
11
|
11
|
10
|
7
|
7
|
7
|
8
|
9
|
9
|
10
|
11
|
14
|
11
|
9
|
13
|
42
|
44
|
46
|
40
|
10
|
18
|
16
|
16
|
15
|
11
|
11
|
20
|
22
|
16
|
15
|
7
|
3
|
4
|
(20)
|
(21)
|
(21)
|
(21)
|
3
|
|
| Cash Taxes Paid |
0
|
(0)
|
3
|
4
|
3
|
4
|
11
|
18
|
25
|
24
|
26
|
27
|
29
|
23
|
13
|
5
|
(11)
|
(5)
|
(10)
|
(10)
|
(3)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(21)
|
(21)
|
(21)
|
(21)
|
1
|
1
|
1
|
2
|
4
|
4
|
5
|
5
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
4
|
3
|
3
|
4
|
3
|
3
|
5
|
6
|
7
|
9
|
7
|
5
|
4
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
2
|
6
|
9
|
11
|
11
|
9
|
8
|
8
|
7
|
7
|
5
|
|
| Cash Interest Paid |
9
|
8
|
7
|
9
|
8
|
8
|
9
|
7
|
6
|
11
|
9
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
13
|
12
|
12
|
10
|
11
|
13
|
16
|
12
|
21
|
13
|
19
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
19
|
19
|
19
|
19
|
20
|
23
|
19
|
22
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
12
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
3
|
7
|
10
|
13
|
13
|
12
|
12
|
12
|
12
|
11
|
12
|
|
| Change in Working Capital |
(10)
|
(2)
|
(1)
|
(5)
|
(3)
|
(5)
|
(15)
|
(20)
|
(23)
|
(48)
|
(38)
|
(32)
|
(40)
|
(22)
|
(6)
|
(3)
|
11
|
9
|
(22)
|
(6)
|
(21)
|
10
|
47
|
36
|
39
|
2
|
4
|
(14)
|
(3)
|
(8)
|
(45)
|
(34)
|
(41)
|
(32)
|
(37)
|
(25)
|
(16)
|
(9)
|
9
|
12
|
4
|
1
|
(8)
|
(21)
|
(30)
|
(21)
|
(14)
|
0
|
12
|
5
|
27
|
20
|
19
|
12
|
(12)
|
(30)
|
(27)
|
(53)
|
(54)
|
(46)
|
(36)
|
(26)
|
(16)
|
(5)
|
(9)
|
24
|
36
|
28
|
25
|
(14)
|
(63)
|
(73)
|
(90)
|
(89)
|
(54)
|
(15)
|
40
|
56
|
46
|
25
|
(15)
|
(8)
|
4
|
(7)
|
(26)
|
(1)
|
10
|
15
|
|
| Cash from Operating Activities |
10
N/A
|
20
+88%
|
29
+46%
|
28
-1%
|
34
+20%
|
38
+12%
|
37
-4%
|
39
+8%
|
44
+12%
|
25
-43%
|
33
+32%
|
41
+24%
|
37
-10%
|
47
+26%
|
50
+8%
|
44
-13%
|
48
+8%
|
43
-10%
|
13
-70%
|
24
+84%
|
10
-59%
|
17
+78%
|
39
+126%
|
17
-57%
|
18
+9%
|
5
-74%
|
20
+326%
|
16
-22%
|
18
+13%
|
15
-17%
|
(14)
N/A
|
5
N/A
|
8
+71%
|
26
+236%
|
28
+9%
|
34
+19%
|
24
-29%
|
16
-35%
|
20
+28%
|
16
-20%
|
19
+21%
|
23
+21%
|
18
-23%
|
17
-3%
|
10
-45%
|
24
+154%
|
33
+38%
|
48
+43%
|
55
+16%
|
46
-16%
|
66
+42%
|
53
-19%
|
49
-7%
|
35
-29%
|
8
-77%
|
(3)
N/A
|
2
N/A
|
(10)
N/A
|
7
N/A
|
25
+250%
|
41
+67%
|
55
+34%
|
49
-11%
|
49
+1%
|
37
-26%
|
53
+44%
|
49
-9%
|
39
-20%
|
34
-12%
|
9
-75%
|
(11)
N/A
|
(17)
-58%
|
(30)
-73%
|
(36)
-20%
|
(10)
+73%
|
25
N/A
|
69
+177%
|
90
+31%
|
85
-6%
|
65
-23%
|
38
-41%
|
36
-6%
|
37
+3%
|
1
-96%
|
(33)
N/A
|
(16)
+52%
|
(10)
+39%
|
6
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(5)
|
(5)
|
(6)
|
(9)
|
(11)
|
(12)
|
(14)
|
(16)
|
(18)
|
(19)
|
(22)
|
(19)
|
(18)
|
(17)
|
(16)
|
(17)
|
(18)
|
(17)
|
(17)
|
(12)
|
(10)
|
(8)
|
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
(10)
|
(12)
|
(18)
|
(19)
|
(21)
|
(21)
|
(18)
|
(20)
|
(17)
|
(17)
|
(18)
|
(14)
|
(13)
|
(12)
|
(10)
|
(12)
|
(14)
|
(15)
|
(16)
|
(14)
|
(15)
|
(14)
|
(13)
|
(12)
|
(11)
|
(14)
|
(14)
|
(14)
|
(13)
|
(11)
|
(11)
|
(13)
|
(14)
|
(18)
|
(22)
|
(23)
|
(24)
|
(22)
|
(16)
|
(11)
|
(7)
|
(5)
|
(10)
|
(13)
|
(18)
|
(20)
|
(19)
|
(19)
|
(20)
|
(19)
|
(20)
|
(22)
|
(20)
|
(21)
|
(22)
|
(19)
|
(19)
|
(17)
|
(13)
|
(11)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(106)
|
(163)
|
(176)
|
(173)
|
(66)
|
(8)
|
4
|
(8)
|
(8)
|
(10)
|
(11)
|
(36)
|
(34)
|
(33)
|
(31)
|
2
|
(1)
|
(2)
|
(4)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(8)
|
(9)
|
(12)
|
(11)
|
(3)
|
(3)
|
(1)
|
(25)
|
(25)
|
(25)
|
(25)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
3
|
3
|
2
|
2
|
0
|
0
|
0
|
(34)
|
(34)
|
(34)
|
(34)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
3
|
3
|
27
|
49
|
46
|
46
|
22
|
|
| Cash from Investing Activities |
(6)
N/A
|
(5)
+10%
|
(5)
+6%
|
(6)
-19%
|
(9)
-49%
|
(117)
-1 217%
|
(175)
-50%
|
(190)
-8%
|
(189)
+1%
|
(84)
+55%
|
(27)
+67%
|
(18)
+36%
|
(28)
-57%
|
(26)
+6%
|
(27)
-4%
|
(26)
+4%
|
(53)
-104%
|
(52)
+3%
|
(51)
+2%
|
(47)
+7%
|
(10)
+79%
|
(11)
-10%
|
(10)
+6%
|
(10)
+1%
|
(8)
+25%
|
(6)
+22%
|
(6)
+8%
|
(6)
-13%
|
(10)
-58%
|
(21)
-109%
|
(27)
-29%
|
(31)
-15%
|
(32)
-6%
|
(24)
+27%
|
(21)
+12%
|
(20)
+2%
|
(43)
-110%
|
(42)
+1%
|
(43)
-2%
|
(39)
+9%
|
(13)
+67%
|
(12)
+8%
|
(9)
+24%
|
(12)
-28%
|
(12)
-6%
|
(14)
-10%
|
(15)
-12%
|
(13)
+12%
|
(15)
-9%
|
(13)
+7%
|
(13)
+6%
|
(9)
+26%
|
(9)
+6%
|
(12)
-30%
|
(11)
+1%
|
(14)
-22%
|
(11)
+23%
|
(8)
+24%
|
(8)
-4%
|
(11)
-25%
|
(14)
-34%
|
(18)
-27%
|
(22)
-21%
|
(57)
-162%
|
(58)
-2%
|
(56)
+4%
|
(50)
+11%
|
(11)
+78%
|
(6)
+40%
|
(5)
+27%
|
(9)
-92%
|
(12)
-39%
|
(18)
-42%
|
(19)
-11%
|
(19)
+1%
|
(19)
+3%
|
(20)
-5%
|
(19)
+1%
|
(20)
-4%
|
(22)
-10%
|
(20)
+12%
|
(18)
+7%
|
(19)
-2%
|
8
N/A
|
31
+269%
|
29
-6%
|
34
+16%
|
11
-67%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
47
|
47
|
47
|
47
|
45
|
46
|
46
|
47
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
25
|
26
|
26
|
25
|
(1)
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(14)
|
(21)
|
(51)
|
(76)
|
35
|
96
|
116
|
138
|
38
|
(42)
|
(29)
|
(31)
|
(31)
|
(14)
|
(2)
|
(2)
|
(0)
|
21
|
(2)
|
5
|
5
|
(18)
|
4
|
(2)
|
(2)
|
10
|
0
|
0
|
0
|
79
|
79
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(66)
|
(67)
|
(61)
|
(4)
|
(4)
|
(4)
|
(16)
|
(9)
|
(7)
|
(9)
|
11
|
11
|
(10)
|
(14)
|
(23)
|
6
|
21
|
43
|
66
|
21
|
5
|
(43)
|
(63)
|
(49)
|
(35)
|
(11)
|
(6)
|
(15)
|
(21)
|
(6)
|
(38)
|
(13)
|
(10)
|
|
| Other |
0
|
0
|
(1)
|
0
|
0
|
(3)
|
(2)
|
(3)
|
4
|
4
|
4
|
4
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(3)
|
(3)
|
0
|
0
|
3
|
3
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(12)
|
(12)
|
(11)
|
(11)
|
(1)
|
(1)
|
(6)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(6)
|
(6)
|
(1)
|
(1)
|
(7)
|
(7)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(14)
-399%
|
(22)
-60%
|
(4)
+82%
|
(28)
-605%
|
79
N/A
|
141
+78%
|
158
+12%
|
189
+19%
|
88
-53%
|
10
-89%
|
(23)
N/A
|
(28)
-24%
|
(28)
-2%
|
(12)
+57%
|
(0)
+97%
|
(2)
-603%
|
(1)
+65%
|
21
N/A
|
(3)
N/A
|
5
N/A
|
2
-54%
|
(21)
N/A
|
0
N/A
|
(6)
N/A
|
22
N/A
|
35
+61%
|
26
-26%
|
25
-4%
|
(1)
N/A
|
71
N/A
|
70
0%
|
71
+1%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+18%
|
0
N/A
|
(3)
N/A
|
(3)
-2%
|
1
N/A
|
(1)
N/A
|
2
N/A
|
2
N/A
|
(16)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(70)
-9 737%
|
(71)
-2%
|
(73)
-2%
|
(66)
+9%
|
(6)
+91%
|
(6)
+3%
|
(6)
-2%
|
(18)
-201%
|
(10)
+42%
|
(9)
+9%
|
(10)
-9%
|
9
N/A
|
6
-29%
|
(15)
N/A
|
(19)
-32%
|
(28)
-43%
|
(7)
+75%
|
8
N/A
|
31
+287%
|
54
+74%
|
17
-68%
|
2
-89%
|
(50)
N/A
|
(66)
-32%
|
(51)
+23%
|
(37)
+28%
|
(13)
+65%
|
(11)
+14%
|
(20)
-85%
|
(26)
-29%
|
(7)
+73%
|
(39)
-453%
|
(20)
+50%
|
(17)
+14%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
(2)
|
1
|
0
|
0
|
(0)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
1
|
1
|
(4)
|
(7)
|
(11)
|
(10)
|
(4)
|
(3)
|
(0)
|
(3)
|
(2)
|
1
|
(0)
|
2
|
(3)
|
(1)
|
(1)
|
(3)
|
2
|
0
|
2
|
1
|
(0)
|
(1)
|
(3)
|
(1)
|
(2)
|
(0)
|
(3)
|
(2)
|
(2)
|
(3)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
1
|
3
|
4
|
0
|
(1)
|
(2)
|
(3)
|
(1)
|
(2)
|
(0)
|
(3)
|
(2)
|
1
|
2
|
4
|
4
|
2
|
1
|
1
|
(1)
|
(3)
|
(2)
|
(2)
|
0
|
1
|
0
|
(1)
|
(1)
|
1
|
(2)
|
(0)
|
2
|
1
|
|
| Net Change in Cash |
2
N/A
|
1
-58%
|
0
-71%
|
17
+7 152%
|
(2)
N/A
|
0
N/A
|
3
+489%
|
8
+190%
|
39
+423%
|
25
-36%
|
11
-54%
|
(3)
N/A
|
(21)
-520%
|
(10)
+53%
|
9
N/A
|
16
+78%
|
(10)
N/A
|
(9)
+8%
|
(16)
-72%
|
(30)
-91%
|
(3)
+92%
|
(2)
+14%
|
(3)
-14%
|
2
N/A
|
2
-3%
|
20
+807%
|
46
+132%
|
34
-27%
|
33
-2%
|
(7)
N/A
|
32
N/A
|
42
+31%
|
45
+9%
|
72
+60%
|
3
-95%
|
14
+318%
|
(20)
N/A
|
(26)
-31%
|
(23)
+11%
|
(24)
-8%
|
4
N/A
|
9
+101%
|
5
-38%
|
1
-82%
|
(3)
N/A
|
7
N/A
|
18
+154%
|
34
+86%
|
22
-35%
|
17
-25%
|
36
+116%
|
27
-25%
|
38
+41%
|
21
-44%
|
(73)
N/A
|
(87)
-19%
|
(78)
+10%
|
(81)
-4%
|
(7)
+91%
|
7
N/A
|
19
+156%
|
16
-12%
|
16
-4%
|
(19)
N/A
|
(31)
-67%
|
4
N/A
|
3
-22%
|
15
+419%
|
11
-26%
|
(20)
N/A
|
(22)
-13%
|
(20)
+11%
|
(16)
+22%
|
0
N/A
|
(12)
N/A
|
5
N/A
|
(3)
N/A
|
3
N/A
|
14
+324%
|
8
-46%
|
6
-21%
|
5
-12%
|
(3)
N/A
|
(15)
-398%
|
(11)
+27%
|
(27)
-137%
|
6
N/A
|
0
-93%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
14
+219%
|
24
+66%
|
22
-5%
|
25
+13%
|
27
+8%
|
24
-11%
|
25
+3%
|
28
+12%
|
8
-73%
|
14
+90%
|
20
+36%
|
18
-10%
|
29
+64%
|
33
+15%
|
29
-14%
|
31
+7%
|
25
-17%
|
(4)
N/A
|
7
N/A
|
(2)
N/A
|
7
N/A
|
31
+328%
|
11
-65%
|
13
+17%
|
0
-100%
|
15
+36 725%
|
9
-39%
|
7
-17%
|
2
-71%
|
(32)
N/A
|
(14)
+56%
|
(14)
+6%
|
5
N/A
|
11
+118%
|
14
+27%
|
7
-51%
|
(1)
N/A
|
2
N/A
|
2
-15%
|
7
+249%
|
11
+75%
|
8
-30%
|
5
-38%
|
(4)
N/A
|
9
N/A
|
17
+87%
|
33
+91%
|
41
+23%
|
33
-20%
|
53
+62%
|
41
-22%
|
38
-8%
|
21
-45%
|
(6)
N/A
|
(17)
-174%
|
(11)
+35%
|
(21)
-88%
|
(4)
+82%
|
12
N/A
|
27
+131%
|
37
+38%
|
27
-27%
|
26
-2%
|
13
-52%
|
31
+145%
|
33
+5%
|
28
-16%
|
27
-2%
|
3
-88%
|
(21)
N/A
|
(30)
-45%
|
(47)
-59%
|
(55)
-17%
|
(29)
+48%
|
6
N/A
|
49
+707%
|
71
+44%
|
65
-9%
|
43
-34%
|
19
-57%
|
14
-22%
|
15
+5%
|
(18)
N/A
|
(52)
-195%
|
(33)
+36%
|
(22)
+33%
|
(5)
+76%
|
|