Heritage Global Inc
NASDAQ:HGBL
Cash Flow Statement
Cash Flow Statement
Heritage Global 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 |
(45)
|
(43)
|
(47)
|
(31)
|
(28)
|
(38)
|
(36)
|
(37)
|
(31)
|
(17)
|
(20)
|
(13)
|
(23)
|
(30)
|
(30)
|
(30)
|
(18)
|
(9)
|
(4)
|
(8)
|
(12)
|
(14)
|
(11)
|
(10)
|
(1)
|
2
|
2
|
7
|
6
|
4
|
3
|
(1)
|
(1)
|
(0)
|
2
|
2
|
6
|
6
|
8
|
8
|
31
|
31
|
27
|
25
|
(2)
|
(3)
|
(3)
|
(2)
|
(6)
|
(31)
|
(31)
|
(31)
|
(27)
|
(2)
|
(2)
|
(5)
|
(10)
|
(10)
|
(8)
|
(5)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
1
|
3
|
3
|
4
|
3
|
3
|
4
|
4
|
3
|
4
|
4
|
10
|
11
|
9
|
8
|
3
|
3
|
5
|
6
|
15
|
18
|
18
|
18
|
12
|
11
|
11
|
10
|
5
|
4
|
4
|
3
|
|
| Depreciation & Amortization |
10
|
11
|
11
|
9
|
8
|
8
|
7
|
7
|
0
|
(0)
|
(0)
|
(6)
|
0
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(27)
|
(26)
|
(27)
|
(27)
|
(1)
|
(2)
|
(2)
|
(1)
|
3
|
28
|
28
|
28
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(0)
|
0
|
1
|
2
|
(5)
|
(4)
|
(5)
|
(5)
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
|
| 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
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
13
|
16
|
19
|
12
|
15
|
16
|
14
|
16
|
26
|
25
|
25
|
16
|
14
|
15
|
14
|
13
|
3
|
(1)
|
(1)
|
5
|
11
|
12
|
10
|
9
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
1
|
5
|
9
|
9
|
8
|
5
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(2)
|
1
|
1
|
(3)
|
(5)
|
(6)
|
(6)
|
(2)
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
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
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
1
|
2
|
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
|
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 |
(8)
|
(11)
|
(0)
|
(3)
|
(1)
|
12
|
8
|
12
|
(1)
|
(17)
|
(11)
|
(9)
|
(0)
|
6
|
4
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
0
|
(0)
|
(5)
|
(7)
|
(7)
|
(8)
|
(1)
|
(0)
|
(0)
|
(2)
|
1
|
(1)
|
(0)
|
7
|
(0)
|
2
|
(5)
|
(9)
|
(3)
|
(3)
|
5
|
4
|
0
|
2
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
1
|
4
|
3
|
6
|
4
|
(0)
|
(1)
|
(4)
|
(0)
|
(1)
|
3
|
2
|
2
|
1
|
(2)
|
1
|
(3)
|
(0)
|
6
|
(1)
|
2
|
(1)
|
(7)
|
2
|
(0)
|
0
|
1
|
4
|
0
|
3
|
(1)
|
(6)
|
3
|
4
|
0
|
1
|
(4)
|
(9)
|
|
| Cash from Operating Activities |
(29)
N/A
|
(28)
+5%
|
(18)
+37%
|
(13)
+26%
|
(5)
+63%
|
(3)
+41%
|
(7)
-132%
|
(1)
+78%
|
(7)
-380%
|
(9)
-20%
|
(7)
+20%
|
(11)
-65%
|
(9)
+24%
|
(11)
-27%
|
(14)
-29%
|
(17)
-17%
|
(15)
+10%
|
(11)
+26%
|
(6)
+44%
|
(3)
+57%
|
(2)
+5%
|
(2)
+32%
|
(1)
+17%
|
(1)
+15%
|
(1)
-7%
|
2
N/A
|
3
+39%
|
8
+201%
|
6
-25%
|
2
-57%
|
(3)
N/A
|
(8)
-198%
|
(8)
+3%
|
(8)
-4%
|
1
N/A
|
3
+178%
|
5
+69%
|
2
-53%
|
7
+239%
|
5
-27%
|
4
-23%
|
13
+220%
|
1
-93%
|
2
+154%
|
(5)
N/A
|
(10)
-115%
|
(5)
+53%
|
(6)
-20%
|
2
N/A
|
1
-38%
|
(2)
N/A
|
0
N/A
|
1
+265%
|
1
+55%
|
0
-72%
|
(1)
N/A
|
(1)
-65%
|
(2)
-131%
|
0
N/A
|
4
+1 800%
|
4
-2%
|
7
+77%
|
5
-27%
|
2
-65%
|
1
-34%
|
(1)
N/A
|
4
N/A
|
4
-15%
|
7
+101%
|
5
-28%
|
4
-24%
|
4
+1%
|
1
-81%
|
3
+281%
|
(1)
N/A
|
3
N/A
|
9
+259%
|
3
-62%
|
6
+65%
|
2
-61%
|
(3)
N/A
|
6
N/A
|
3
-56%
|
4
+46%
|
6
+59%
|
12
+90%
|
12
-3%
|
16
+37%
|
13
-21%
|
6
-56%
|
14
+145%
|
14
-3%
|
8
-43%
|
9
+12%
|
5
-48%
|
(1)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(8)
|
(8)
|
(8)
|
|
| Other Items |
(13)
|
(14)
|
(1)
|
0
|
(8)
|
(7)
|
(7)
|
(8)
|
(2)
|
(0)
|
2
|
1
|
3
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
5
|
2
|
3
|
(2)
|
(9)
|
(8)
|
(6)
|
1
|
(7)
|
(13)
|
(17)
|
(26)
|
(16)
|
(7)
|
(2)
|
8
|
11
|
7
|
4
|
1
|
|
| Cash from Investing Activities |
(15)
N/A
|
(16)
-4%
|
(3)
+83%
|
(2)
+39%
|
(9)
-446%
|
(9)
N/A
|
(10)
-4%
|
(10)
-4%
|
(2)
+82%
|
0
N/A
|
3
+2 182%
|
2
-4%
|
3
+18%
|
1
-54%
|
(0)
N/A
|
(0)
+51%
|
(0)
+32%
|
(0)
+69%
|
(0)
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+25%
|
1
N/A
|
1
-18%
|
0
-98%
|
1
+6 500%
|
1
N/A
|
(2)
N/A
|
(2)
-1%
|
(2)
-31%
|
(2)
+10%
|
0
N/A
|
0
-4%
|
0
+91%
|
0
-57%
|
0
+16%
|
0
+9%
|
(0)
N/A
|
(2)
-1 043%
|
(2)
+7%
|
(2)
0%
|
(2)
+4%
|
1
N/A
|
1
+7%
|
1
+1%
|
1
-6%
|
0
-86%
|
(1)
N/A
|
(1)
-1%
|
(1)
-66%
|
1
N/A
|
2
+219%
|
2
+0%
|
3
+31%
|
1
-80%
|
0
-93%
|
0
-25%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
-33%
|
(0)
-150%
|
(0)
-20%
|
(0)
+8%
|
(3)
-2 491%
|
(3)
+2%
|
(3)
-7%
|
(3)
-5%
|
(1)
+63%
|
(1)
+51%
|
(0)
+23%
|
(0)
+61%
|
5
N/A
|
2
-48%
|
3
+38%
|
(3)
N/A
|
(10)
-203%
|
(10)
+6%
|
(7)
+25%
|
1
N/A
|
(8)
N/A
|
(13)
-77%
|
(18)
-33%
|
(26)
-47%
|
(16)
+39%
|
(7)
+56%
|
(2)
+66%
|
8
N/A
|
11
+44%
|
(1)
N/A
|
(3)
-345%
|
(7)
-115%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
|
| Net Issuance of Debt |
47
|
46
|
22
|
17
|
13
|
11
|
14
|
11
|
8
|
7
|
6
|
16
|
17
|
23
|
23
|
17
|
12
|
6
|
3
|
1
|
1
|
1
|
1
|
0
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
4
|
4
|
6
|
7
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
(2)
|
(7)
|
(2)
|
(2)
|
5
|
5
|
5
|
4
|
(4)
|
0
|
(1)
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
4
|
3
|
3
|
(0)
|
0
|
2
|
5
|
8
|
3
|
2
|
(2)
|
(9)
|
(7)
|
(1)
|
(1)
|
5
|
|
| Other |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
(0)
|
(7)
|
(12)
|
(13)
|
(9)
|
(0)
|
3
|
5
|
3
|
1
|
2
|
1
|
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
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
47
N/A
|
46
-4%
|
22
-51%
|
17
-23%
|
13
-24%
|
12
-12%
|
14
+25%
|
11
-24%
|
9
-22%
|
8
-8%
|
6
-25%
|
9
+44%
|
6
-31%
|
10
+64%
|
14
+49%
|
17
+18%
|
15
-9%
|
11
-28%
|
6
-44%
|
3
-59%
|
2
-16%
|
2
-25%
|
1
-13%
|
1
-53%
|
1
+3%
|
(2)
N/A
|
(2)
-12%
|
(2)
+9%
|
(2)
-14%
|
(0)
+94%
|
4
N/A
|
4
+16%
|
6
+37%
|
7
+16%
|
0
-94%
|
(2)
N/A
|
(2)
-26%
|
(1)
+78%
|
(2)
-251%
|
1
N/A
|
0
-83%
|
(7)
N/A
|
(2)
+79%
|
(2)
-18%
|
5
N/A
|
5
+12%
|
5
+1%
|
4
-32%
|
(4)
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
1
+125%
|
(1)
N/A
|
(2)
-249%
|
(3)
-69%
|
(3)
+18%
|
(1)
+59%
|
(1)
+16%
|
(3)
-260%
|
(4)
-22%
|
(4)
-6%
|
(4)
-4%
|
(2)
+52%
|
(2)
+27%
|
(1)
+4%
|
(2)
-39%
|
(3)
-61%
|
(2)
+26%
|
(2)
+4%
|
(2)
+10%
|
(0)
+84%
|
(1)
-247%
|
(1)
-1%
|
(0)
+70%
|
(0)
-36%
|
7
N/A
|
7
0%
|
6
-9%
|
9
+35%
|
3
-64%
|
3
-17%
|
3
+18%
|
(1)
N/A
|
0
N/A
|
2
+1 938%
|
5
+183%
|
8
+63%
|
2
-67%
|
1
-57%
|
(2)
N/A
|
(10)
-372%
|
(9)
+11%
|
(5)
+48%
|
(6)
-27%
|
1
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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
3
N/A
|
2
-36%
|
2
+28%
|
3
+24%
|
(1)
N/A
|
(1)
+44%
|
(2)
-202%
|
(1)
+68%
|
(0)
+34%
|
(1)
-59%
|
2
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-220%
|
0
N/A
|
0
+211%
|
0
-79%
|
0
N/A
|
(0)
N/A
|
(0)
-371%
|
(0)
+76%
|
(0)
+88%
|
(0)
N/A
|
0
N/A
|
0
+667%
|
1
+72%
|
6
+596%
|
4
-27%
|
3
-26%
|
(1)
N/A
|
(5)
-810%
|
(4)
+26%
|
(3)
+23%
|
2
N/A
|
1
-42%
|
3
+163%
|
2
-30%
|
6
+211%
|
7
+24%
|
4
-40%
|
4
-14%
|
(3)
N/A
|
(2)
+36%
|
(2)
-28%
|
(4)
-86%
|
1
N/A
|
(2)
N/A
|
(1)
+27%
|
2
N/A
|
(3)
N/A
|
(0)
+95%
|
0
N/A
|
1
+140%
|
0
-64%
|
(2)
N/A
|
(1)
+51%
|
(2)
-190%
|
(1)
+73%
|
1
N/A
|
(0)
N/A
|
3
N/A
|
1
-78%
|
(0)
N/A
|
(0)
-11%
|
(2)
-433%
|
2
N/A
|
0
-88%
|
2
+731%
|
0
-89%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
2
N/A
|
21
+993%
|
13
-38%
|
15
+20%
|
7
-51%
|
(10)
N/A
|
(1)
+92%
|
(1)
-92%
|
4
N/A
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-81%
|
(0)
+80%
|
(0)
+59%
|
10
N/A
|
11
+15%
|
9
-14%
|
3
-66%
|
(5)
N/A
|
(7)
-51%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(31)
N/A
|
(30)
+3%
|
(20)
+35%
|
(15)
+25%
|
(7)
+56%
|
(5)
+29%
|
(9)
-88%
|
(4)
+60%
|
(7)
-105%
|
(8)
-13%
|
(6)
+26%
|
(11)
-88%
|
(9)
+24%
|
(11)
-30%
|
(14)
-27%
|
(17)
-16%
|
(15)
+10%
|
(11)
+26%
|
(6)
+44%
|
(3)
+57%
|
(2)
+5%
|
(2)
+32%
|
(1)
+17%
|
(1)
+15%
|
(1)
-7%
|
2
N/A
|
3
+39%
|
8
+201%
|
6
-25%
|
2
-57%
|
(3)
N/A
|
(8)
-198%
|
(8)
+3%
|
(8)
-4%
|
1
N/A
|
3
+178%
|
5
+69%
|
2
-53%
|
7
+239%
|
5
-27%
|
4
-23%
|
13
+220%
|
1
-93%
|
2
+153%
|
(5)
N/A
|
(10)
-114%
|
(5)
+52%
|
(6)
-20%
|
2
N/A
|
1
-38%
|
(2)
N/A
|
0
N/A
|
0
+206%
|
1
+96%
|
0
-84%
|
(1)
N/A
|
(1)
-35%
|
(2)
-128%
|
0
N/A
|
4
+3 142%
|
4
-2%
|
7
+81%
|
5
-27%
|
2
-65%
|
1
-35%
|
(1)
N/A
|
4
N/A
|
4
-15%
|
7
+105%
|
5
-27%
|
4
-24%
|
4
+0%
|
1
-84%
|
3
+331%
|
(1)
N/A
|
2
N/A
|
9
+267%
|
3
-63%
|
6
+65%
|
1
-86%
|
(4)
N/A
|
5
N/A
|
1
-72%
|
4
+196%
|
6
+58%
|
12
+92%
|
12
-3%
|
16
+39%
|
13
-21%
|
6
-56%
|
14
+151%
|
14
-3%
|
8
-44%
|
1
-85%
|
(3)
N/A
|
(9)
-185%
|
|