eGain Corp
NASDAQ:EGAN
Cash Flow Statement
Cash Flow Statement
eGain 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 |
(88)
|
(81)
|
(116)
|
(94)
|
(82)
|
(65)
|
(11)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(9)
|
(8)
|
(5)
|
(4)
|
(2)
|
0
|
(1)
|
2
|
3
|
3
|
2
|
(0)
|
4
|
4
|
5
|
8
|
4
|
2
|
1
|
(4)
|
(7)
|
(6)
|
(4)
|
1
|
2
|
(0)
|
(2)
|
(5)
|
(5)
|
(9)
|
(11)
|
(12)
|
(14)
|
(10)
|
(11)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
2
|
3
|
4
|
5
|
5
|
5
|
7
|
8
|
8
|
7
|
7
|
5
|
3
|
1
|
(2)
|
(3)
|
(2)
|
(2)
|
2
|
5
|
7
|
9
|
8
|
6
|
4
|
3
|
32
|
34
|
|
| Depreciation & Amortization |
45
|
45
|
43
|
34
|
24
|
15
|
6
|
5
|
4
|
3
|
2
|
2
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
|
| 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
|
(1)
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
7
|
9
|
11
|
11
|
9
|
8
|
6
|
5
|
5
|
4
|
5
|
4
|
3
|
3
|
2
|
2
|
|
| Other Non-Cash Items |
2
|
1
|
40
|
38
|
37
|
37
|
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
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
10
|
12
|
14
|
14
|
12
|
11
|
9
|
8
|
8
|
7
|
7
|
5
|
5
|
4
|
5
|
6
|
|
| 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
|
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
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| Cash Interest Paid |
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
|
1
|
1
|
1
|
2
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
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
|
|
| Change in Working Capital |
(9)
|
(2)
|
5
|
0
|
5
|
3
|
(1)
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
(0)
|
1
|
4
|
1
|
4
|
4
|
4
|
4
|
3
|
1
|
0
|
(1)
|
(2)
|
1
|
0
|
1
|
3
|
3
|
2
|
(4)
|
3
|
0
|
(3)
|
6
|
(4)
|
(2)
|
2
|
2
|
12
|
8
|
5
|
5
|
(4)
|
(5)
|
(5)
|
(14)
|
(12)
|
(6)
|
(7)
|
(4)
|
(4)
|
(1)
|
2
|
10
|
4
|
4
|
6
|
8
|
14
|
8
|
3
|
0
|
(3)
|
(1)
|
(1)
|
(3)
|
1
|
(3)
|
1
|
4
|
(2)
|
(2)
|
2
|
3
|
0
|
2
|
(4)
|
(10)
|
1
|
2
|
(7)
|
(1)
|
(2)
|
(3)
|
(3)
|
(8)
|
(7)
|
(5)
|
(5)
|
1
|
|
| Cash from Operating Activities |
(50)
N/A
|
(37)
+26%
|
(27)
+25%
|
(22)
+20%
|
(15)
+32%
|
(11)
+27%
|
(6)
+46%
|
(0)
+92%
|
(1)
-133%
|
(1)
-3%
|
(2)
-99%
|
(2)
+11%
|
(0)
+78%
|
(1)
-73%
|
(1)
-39%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
3
+105%
|
0
-98%
|
1
+2 150%
|
(1)
N/A
|
(3)
-436%
|
(3)
-23%
|
(4)
-6%
|
(3)
+21%
|
(3)
+4%
|
(2)
+30%
|
(1)
+58%
|
1
N/A
|
4
+261%
|
6
+49%
|
6
+3%
|
6
+2%
|
3
-57%
|
1
-42%
|
8
+468%
|
6
-29%
|
7
+17%
|
12
+73%
|
0
-97%
|
1
+320%
|
1
-21%
|
(3)
N/A
|
10
N/A
|
8
-15%
|
10
+22%
|
12
+15%
|
1
-89%
|
(2)
N/A
|
(5)
-207%
|
(13)
-179%
|
(14)
-6%
|
(9)
+34%
|
(11)
-16%
|
(10)
+4%
|
(6)
+42%
|
(4)
+32%
|
2
N/A
|
10
+428%
|
4
-62%
|
4
-2%
|
5
+48%
|
9
+64%
|
15
+71%
|
12
-20%
|
7
-46%
|
4
-39%
|
2
-43%
|
6
+174%
|
7
+11%
|
6
-9%
|
11
+70%
|
7
-31%
|
14
+89%
|
17
+21%
|
12
-30%
|
11
-11%
|
14
+31%
|
15
+10%
|
13
-18%
|
15
+17%
|
8
-45%
|
2
-79%
|
12
+580%
|
11
-2%
|
5
-59%
|
12
+160%
|
12
+2%
|
13
+7%
|
12
-5%
|
5
-58%
|
4
-24%
|
4
+12%
|
5
+18%
|
15
+180%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
(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
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
(3)
|
2
|
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
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+19%
|
(2)
-2%
|
(2)
+22%
|
(1)
+51%
|
(1)
+8%
|
0
N/A
|
0
-11%
|
(0)
N/A
|
(0)
-800%
|
(0)
-100%
|
(0)
-22%
|
(0)
-45%
|
(0)
-50%
|
(1)
-29%
|
(1)
-5%
|
(1)
N/A
|
(1)
-15%
|
(1)
-12%
|
(1)
+6%
|
(1)
-24%
|
(1)
+22%
|
(1)
+5%
|
(1)
-13%
|
(1)
+22%
|
(1)
+10%
|
(1)
+7%
|
(1)
N/A
|
(0)
+19%
|
(0)
+7%
|
(0)
+33%
|
(0)
+7%
|
(0)
-32%
|
(0)
-39%
|
(1)
-13%
|
(1)
-15%
|
(1)
-102%
|
(1)
-6%
|
(1)
-8%
|
(1)
+23%
|
(1)
+29%
|
(1)
-40%
|
(1)
-16%
|
(1)
-20%
|
(2)
-2%
|
(2)
-1%
|
(2)
-62%
|
(3)
-18%
|
(3)
-3%
|
(3)
+4%
|
(2)
+38%
|
(5)
-190%
|
(4)
+19%
|
(4)
+14%
|
(3)
+4%
|
1
N/A
|
0
-64%
|
0
-60%
|
0
-56%
|
(1)
N/A
|
(0)
+18%
|
(1)
-20%
|
(0)
+9%
|
(0)
+2%
|
(0)
+25%
|
(0)
+53%
|
(0)
+18%
|
(0)
-79%
|
(0)
N/A
|
(0)
-24%
|
(0)
-29%
|
(0)
+18%
|
(0)
N/A
|
(0)
-42%
|
(1)
-9%
|
(1)
-2%
|
(1)
-35%
|
(1)
+26%
|
(0)
+23%
|
(0)
-13%
|
(0)
+20%
|
(1)
-64%
|
(1)
-7%
|
(1)
+2%
|
(1)
-3%
|
(0)
+52%
|
(0)
+6%
|
(0)
+31%
|
(0)
+33%
|
(0)
-62%
|
(0)
+10%
|
(0)
-40%
|
(0)
-12%
|
(0)
-29%
|
(1)
-41%
|
(1)
-20%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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)
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
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
|
22
|
23
|
23
|
24
|
3
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
3
|
3
|
3
|
1
|
(4)
|
(5)
|
(7)
|
(12)
|
(15)
|
(19)
|
(19)
|
(19)
|
(14)
|
(11)
|
|
| Net Issuance of Debt |
2
|
0
|
(4)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
0
|
4
|
3
|
4
|
3
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
3
|
2
|
3
|
2
|
1
|
1
|
(0)
|
1
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
7
|
13
|
14
|
14
|
11
|
6
|
2
|
2
|
(6)
|
(3)
|
0
|
(6)
|
(7)
|
(14)
|
(12)
|
(7)
|
(4)
|
(3)
|
(8)
|
(9)
|
(6)
|
(5)
|
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
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(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
|
|
| Cash from Financing Activities |
3
N/A
|
1
-64%
|
(3)
N/A
|
(4)
-11%
|
(1)
+62%
|
(1)
+54%
|
0
N/A
|
0
+29%
|
1
+6%
|
4
+612%
|
3
-10%
|
4
+18%
|
3
-31%
|
1
-71%
|
1
+47%
|
1
-6%
|
1
-8%
|
(0)
N/A
|
0
N/A
|
0
-67%
|
0
+925%
|
1
+144%
|
3
+169%
|
2
-10%
|
3
+31%
|
2
-42%
|
1
-55%
|
1
+42%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(3)
-3 120%
|
(3)
-2%
|
(3)
-2%
|
(3)
-1%
|
(0)
+88%
|
(1)
-55%
|
1
N/A
|
1
+6%
|
0
-96%
|
(0)
N/A
|
(2)
-21 600%
|
(2)
-10%
|
(1)
+46%
|
(1)
+11%
|
(1)
+17%
|
(1)
+1%
|
(4)
-326%
|
(4)
-7%
|
(5)
-10%
|
(1)
+76%
|
9
N/A
|
14
+61%
|
15
+3%
|
14
-6%
|
11
-22%
|
6
-40%
|
2
-74%
|
2
+5%
|
(7)
N/A
|
(3)
+58%
|
0
N/A
|
(6)
N/A
|
(7)
-19%
|
(14)
-96%
|
(12)
+16%
|
(6)
+52%
|
(3)
+51%
|
(1)
+53%
|
14
N/A
|
14
-4%
|
17
+23%
|
19
+10%
|
3
-86%
|
1
-47%
|
2
+28%
|
2
+13%
|
2
+2%
|
2
+13%
|
2
-3%
|
2
-4%
|
4
+60%
|
3
-5%
|
3
-11%
|
3
+10%
|
1
-77%
|
(4)
N/A
|
(5)
-13%
|
(7)
-57%
|
(12)
-60%
|
(15)
-33%
|
(19)
-26%
|
(19)
0%
|
(19)
+2%
|
(14)
+24%
|
(11)
+22%
|
|
| 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
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
0
|
(0)
|
2
|
(1)
|
1
|
3
|
1
|
|
| Net Change in Cash |
(49)
N/A
|
(37)
+25%
|
(33)
+12%
|
(27)
+17%
|
(17)
+37%
|
(13)
+26%
|
(5)
+57%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
1
-67%
|
2
+100%
|
2
+18%
|
(1)
N/A
|
(1)
-5%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
2
+325%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-1 700%
|
(2)
-126%
|
(1)
+39%
|
(1)
-51%
|
(2)
-61%
|
(1)
+46%
|
(1)
+8%
|
2
N/A
|
4
+135%
|
2
-35%
|
2
-11%
|
2
-5%
|
(2)
N/A
|
0
N/A
|
6
+3 756%
|
6
-8%
|
7
+17%
|
11
+58%
|
(1)
N/A
|
(2)
-249%
|
(3)
-18%
|
(5)
-103%
|
7
N/A
|
6
-23%
|
6
+12%
|
4
-31%
|
(6)
N/A
|
(9)
-42%
|
(7)
+18%
|
(10)
-28%
|
(4)
+56%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
1
-30%
|
(2)
N/A
|
3
N/A
|
2
-30%
|
(0)
N/A
|
3
N/A
|
(1)
N/A
|
1
N/A
|
1
-16%
|
1
-43%
|
1
+45%
|
1
-6%
|
0
-48%
|
20
+4 581%
|
20
+1%
|
23
+12%
|
29
+28%
|
10
-67%
|
15
+54%
|
19
+27%
|
14
-26%
|
13
-8%
|
17
+30%
|
17
+4%
|
14
-18%
|
17
+20%
|
9
-48%
|
1
-88%
|
12
+1 017%
|
11
-13%
|
1
-91%
|
8
+714%
|
6
-28%
|
2
-72%
|
(3)
N/A
|
(13)
-295%
|
(16)
-29%
|
(14)
+13%
|
(7)
+50%
|
4
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(52)
N/A
|
(38)
+26%
|
(29)
+23%
|
(24)
+20%
|
(16)
+32%
|
(12)
+25%
|
(6)
+50%
|
(1)
+90%
|
(1)
-110%
|
(1)
-7%
|
(3)
-83%
|
(2)
+8%
|
(1)
+65%
|
(1)
-60%
|
(2)
-31%
|
0
N/A
|
(2)
N/A
|
1
N/A
|
2
+203%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-176%
|
(4)
-21%
|
(4)
-1%
|
(3)
+19%
|
(3)
+4%
|
(2)
+25%
|
(1)
+49%
|
1
N/A
|
3
+462%
|
5
+53%
|
5
+2%
|
5
N/A
|
2
-63%
|
1
-58%
|
8
+800%
|
5
-32%
|
6
+18%
|
11
+77%
|
(1)
N/A
|
(0)
+63%
|
(1)
-124%
|
(4)
-383%
|
8
N/A
|
7
-18%
|
8
+14%
|
9
+13%
|
(2)
N/A
|
(4)
-154%
|
(6)
-46%
|
(14)
-121%
|
(15)
-4%
|
(10)
+34%
|
(11)
-16%
|
(11)
+4%
|
(6)
+40%
|
(5)
+28%
|
1
N/A
|
9
+609%
|
3
-65%
|
3
-5%
|
5
+57%
|
8
+71%
|
15
+77%
|
12
-19%
|
6
-47%
|
4
-42%
|
2
-46%
|
6
+192%
|
7
+10%
|
6
-8%
|
10
+74%
|
7
-34%
|
14
+95%
|
17
+22%
|
11
-32%
|
10
-10%
|
13
+33%
|
15
+10%
|
12
-18%
|
14
+15%
|
7
-47%
|
1
-85%
|
11
+907%
|
11
+1%
|
4
-61%
|
12
+172%
|
12
+3%
|
13
+6%
|
12
-5%
|
5
-59%
|
4
-26%
|
4
+10%
|
5
+16%
|
14
+199%
|
|