Kirkland's Inc
NASDAQ:KIRK
Cash Flow Statement
Cash Flow Statement
Kirkland's Inc
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
5
|
6
|
8
|
16
|
17
|
17
|
18
|
18
|
18
|
14
|
9
|
7
|
4
|
1
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(5)
|
(8)
|
(16)
|
(26)
|
(21)
|
(13)
|
(4)
|
9
|
15
|
20
|
28
|
35
|
38
|
37
|
34
|
26
|
23
|
19
|
18
|
19
|
18
|
16
|
15
|
14
|
14
|
15
|
16
|
15
|
15
|
14
|
15
|
18
|
18
|
17
|
16
|
17
|
15
|
14
|
13
|
11
|
9
|
8
|
7
|
5
|
6
|
3
|
2
|
4
|
(4)
|
(15)
|
(34)
|
(53)
|
(52)
|
(44)
|
(9)
|
17
|
26
|
36
|
31
|
22
|
12
|
(14)
|
(28)
|
(45)
|
(49)
|
(43)
|
(42)
|
(28)
|
(24)
|
(20)
|
(21)
|
(23)
|
(26)
|
|
| Depreciation & Amortization |
6
|
7
|
7
|
7
|
8
|
8
|
8
|
10
|
9
|
10
|
11
|
11
|
12
|
12
|
13
|
14
|
15
|
16
|
17
|
17
|
18
|
19
|
19
|
20
|
20
|
20
|
20
|
19
|
19
|
18
|
17
|
16
|
15
|
14
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
13
|
13
|
13
|
14
|
15
|
16
|
16
|
16
|
17
|
18
|
19
|
20
|
20
|
21
|
22
|
23
|
24
|
25
|
25
|
26
|
26
|
26
|
27
|
28
|
29
|
29
|
29
|
30
|
29
|
29
|
28
|
27
|
25
|
24
|
23
|
22
|
22
|
21
|
20
|
20
|
19
|
18
|
17
|
15
|
14
|
13
|
12
|
11
|
11
|
10
|
10
|
9
|
|
| Change in Deffered Taxes |
1
|
1
|
1
|
1
|
(1)
|
0
|
(1)
|
(1)
|
2
|
2
|
1
|
1
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(3)
|
1
|
2
|
1
|
3
|
0
|
0
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(3)
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
(3)
|
(8)
|
0
|
0
|
5
|
9
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
14
|
15
|
17
|
15
|
5
|
4
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(3)
|
(4)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
4
|
(3)
|
0
|
4
|
8
|
10
|
9
|
8
|
7
|
8
|
7
|
5
|
4
|
4
|
6
|
6
|
6
|
5
|
4
|
6
|
(1)
|
1
|
(3)
|
(7)
|
(2)
|
(6)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(3)
|
2
|
7
|
22
|
24
|
27
|
23
|
11
|
8
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
3
|
3
|
2
|
5
|
5
|
6
|
|
| Cash Taxes Paid |
1
|
1
|
3
|
4
|
5
|
11
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
7
|
6
|
19
|
18
|
16
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
3
|
0
|
0
|
0
|
5
|
0
|
|
| Change in Working Capital |
14
|
18
|
5
|
2
|
(6)
|
(10)
|
(4)
|
6
|
6
|
4
|
10
|
9
|
10
|
11
|
13
|
13
|
9
|
12
|
15
|
9
|
16
|
8
|
(0)
|
0
|
2
|
19
|
21
|
12
|
13
|
6
|
12
|
11
|
10
|
9
|
(3)
|
2
|
(9)
|
3
|
(2)
|
(3)
|
(0)
|
(5)
|
5
|
(2)
|
(6)
|
4
|
(4)
|
(2)
|
6
|
(3)
|
(3)
|
(1)
|
2
|
0
|
(3)
|
(3)
|
(5)
|
(3)
|
13
|
22
|
20
|
24
|
16
|
(1)
|
20
|
11
|
2
|
15
|
(5)
|
(8)
|
5
|
(21)
|
(5)
|
(31)
|
9
|
29
|
26
|
35
|
(22)
|
(29)
|
(76)
|
(84)
|
(57)
|
(42)
|
6
|
40
|
33
|
22
|
(2)
|
(3)
|
(6)
|
(6)
|
(11)
|
3
|
|
| Cash from Operating Activities |
38
N/A
|
46
+22%
|
36
-22%
|
34
-5%
|
21
-37%
|
18
-17%
|
22
+26%
|
34
+53%
|
36
+5%
|
34
-5%
|
37
+8%
|
30
-19%
|
30
+1%
|
29
-5%
|
27
-6%
|
30
+9%
|
20
-32%
|
22
+10%
|
25
+13%
|
19
-24%
|
29
+54%
|
15
-49%
|
8
-48%
|
1
-89%
|
(5)
N/A
|
18
N/A
|
23
+27%
|
24
+2%
|
30
+24%
|
26
-11%
|
36
+39%
|
43
+19%
|
50
+15%
|
53
+6%
|
41
-22%
|
41
+0%
|
37
-11%
|
39
+6%
|
33
-15%
|
35
+6%
|
42
+19%
|
37
-11%
|
45
+22%
|
36
-19%
|
32
-11%
|
44
+35%
|
37
-16%
|
39
+5%
|
39
+1%
|
31
-21%
|
33
+6%
|
36
+10%
|
44
+24%
|
44
-2%
|
39
-11%
|
40
+4%
|
33
-18%
|
36
+10%
|
49
+33%
|
54
+11%
|
52
-4%
|
51
-3%
|
45
-10%
|
27
-39%
|
45
+64%
|
36
-21%
|
24
-33%
|
37
+52%
|
22
-39%
|
11
-50%
|
13
+20%
|
(19)
N/A
|
(8)
+57%
|
(27)
-223%
|
26
N/A
|
69
+163%
|
79
+14%
|
91
+16%
|
38
-59%
|
25
-32%
|
(31)
N/A
|
(49)
-61%
|
(49)
+2%
|
(50)
-3%
|
(18)
+64%
|
11
N/A
|
9
-12%
|
(3)
N/A
|
(14)
-451%
|
(13)
+8%
|
(12)
+8%
|
(11)
+12%
|
(19)
-78%
|
(9)
+55%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(5)
|
(7)
|
(11)
|
(13)
|
(14)
|
(24)
|
(23)
|
(26)
|
(32)
|
(29)
|
(30)
|
(28)
|
(25)
|
(24)
|
(24)
|
(24)
|
(23)
|
(22)
|
(20)
|
(19)
|
(19)
|
(16)
|
(15)
|
(12)
|
(9)
|
(5)
|
(3)
|
(4)
|
(6)
|
(9)
|
(10)
|
(11)
|
(15)
|
(20)
|
(23)
|
(23)
|
(25)
|
(26)
|
(27)
|
(28)
|
(30)
|
(30)
|
(31)
|
(30)
|
(23)
|
(19)
|
(18)
|
(23)
|
(26)
|
(29)
|
(30)
|
(25)
|
(26)
|
(31)
|
(35)
|
(41)
|
(44)
|
(37)
|
(32)
|
(29)
|
(26)
|
(28)
|
(28)
|
(34)
|
(33)
|
(30)
|
(29)
|
(22)
|
(19)
|
(17)
|
(16)
|
(14)
|
(13)
|
(11)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| Other Items |
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
|
1
|
1
|
4
|
4
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(5)
N/A
|
(5)
-8%
|
(5)
-7%
|
(7)
-30%
|
(11)
-58%
|
(13)
-15%
|
(14)
-12%
|
(24)
-68%
|
(23)
+5%
|
(26)
-13%
|
(32)
-23%
|
(29)
+10%
|
(30)
-5%
|
(27)
+10%
|
(24)
+11%
|
(23)
+3%
|
(23)
-2%
|
(24)
-3%
|
(23)
+4%
|
(22)
+7%
|
(19)
+10%
|
(19)
+1%
|
(18)
+4%
|
(16)
+13%
|
(15)
+8%
|
(12)
+22%
|
(8)
+29%
|
(1)
+83%
|
1
N/A
|
(1)
N/A
|
(3)
-215%
|
(9)
-209%
|
(10)
-20%
|
(11)
-5%
|
(15)
-36%
|
(20)
-37%
|
(23)
-12%
|
(23)
-1%
|
(25)
-10%
|
(26)
-3%
|
(27)
-3%
|
(28)
-4%
|
(30)
-7%
|
(30)
-3%
|
(31)
-3%
|
(30)
+6%
|
(23)
+21%
|
(19)
+17%
|
(18)
+8%
|
(23)
-26%
|
(26)
-15%
|
(29)
-12%
|
(30)
-2%
|
(25)
+14%
|
(26)
-1%
|
(31)
-22%
|
(35)
-12%
|
(41)
-17%
|
(44)
-7%
|
(37)
+15%
|
(32)
+14%
|
(29)
+10%
|
(26)
+9%
|
(28)
-5%
|
(28)
-2%
|
(34)
-19%
|
(33)
+3%
|
(30)
+9%
|
(29)
+4%
|
(22)
+25%
|
(19)
+12%
|
(17)
+13%
|
(16)
+5%
|
(14)
+10%
|
(13)
+10%
|
(10)
+18%
|
(8)
+18%
|
(8)
+9%
|
(6)
+16%
|
(6)
+4%
|
(7)
-14%
|
(8)
-12%
|
(9)
-10%
|
(9)
-2%
|
(8)
+9%
|
(6)
+20%
|
(5)
+18%
|
(4)
+18%
|
(5)
-7%
|
(5)
+1%
|
(4)
+22%
|
(3)
+14%
|
(2)
+24%
|
(2)
+9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
33
|
33
|
33
|
33
|
1
|
2
|
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
|
1
|
1
|
1
|
(7)
|
0
|
(26)
|
(40)
|
(32)
|
0
|
4
|
17
|
17
|
0
|
0
|
(1)
|
(4)
|
0
|
(1)
|
(1)
|
(2)
|
(25)
|
(23)
|
(22)
|
(19)
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(4)
|
(10)
|
(15)
|
(15)
|
(15)
|
(9)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(13)
|
(30)
|
(37)
|
(42)
|
(30)
|
(14)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
|
| Net Issuance of Debt |
(29)
|
(29)
|
(64)
|
(66)
|
(67)
|
(55)
|
(12)
|
(12)
|
0
|
(11)
|
(1)
|
3
|
0
|
0
|
(8)
|
(13)
|
0
|
0
|
(2)
|
2
|
0
|
1
|
12
|
15
|
0
|
(1)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
40
|
0
|
(25)
|
0
|
(40)
|
0
|
0
|
0
|
35
|
55
|
60
|
15
|
(2)
|
(9)
|
2
|
19
|
16
|
17
|
3
|
9
|
(10)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(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
|
1
|
(0)
|
(24)
|
(0)
|
(1)
|
(0)
|
(17)
|
(17)
|
(16)
|
(16)
|
(0)
|
0
|
(1)
|
(1)
|
(5)
|
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
12
|
13
|
12
|
|
| Cash from Financing Activities |
(30)
N/A
|
(30)
-1%
|
(32)
-5%
|
(34)
-8%
|
(36)
-5%
|
(24)
+33%
|
(12)
+51%
|
(10)
+15%
|
0
N/A
|
(11)
N/A
|
(2)
+79%
|
2
N/A
|
0
-90%
|
0
+76%
|
(8)
N/A
|
(12)
-50%
|
0
N/A
|
0
+26%
|
(2)
N/A
|
3
N/A
|
0
-86%
|
2
+346%
|
13
+704%
|
15
+20%
|
0
-99%
|
(1)
N/A
|
(13)
-847%
|
(21)
-61%
|
0
N/A
|
0
+20%
|
0
+50%
|
0
+22%
|
0
+9%
|
0
+13%
|
1
+119%
|
1
+2%
|
1
+18%
|
1
N/A
|
2
+115%
|
(8)
N/A
|
(23)
-204%
|
(26)
-14%
|
(41)
-55%
|
(32)
+22%
|
(16)
+49%
|
(13)
+20%
|
1
N/A
|
1
+77%
|
(0)
N/A
|
(0)
N/A
|
(2)
-17 900%
|
(5)
-173%
|
(5)
+3%
|
(7)
-52%
|
(33)
-350%
|
(33)
-2%
|
(53)
-58%
|
(51)
+4%
|
(24)
+52%
|
(21)
+15%
|
(0)
+99%
|
0
N/A
|
0
+167%
|
(0)
N/A
|
(0)
-433%
|
(3)
-619%
|
(4)
-29%
|
(11)
-142%
|
(16)
-46%
|
(15)
+4%
|
(15)
+1%
|
16
N/A
|
(4)
N/A
|
38
N/A
|
(1)
N/A
|
(25)
-4 509%
|
0
N/A
|
(41)
N/A
|
(13)
+68%
|
(30)
-123%
|
(37)
-25%
|
(10)
+75%
|
22
N/A
|
44
+96%
|
6
-85%
|
(3)
N/A
|
(10)
-275%
|
1
N/A
|
18
+1 113%
|
15
-17%
|
15
+5%
|
15
-4%
|
22
+45%
|
11
-51%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
10
+265%
|
(1)
N/A
|
(7)
-422%
|
(26)
-247%
|
(19)
+26%
|
(4)
+81%
|
0
N/A
|
13
+5 630%
|
(2)
N/A
|
3
N/A
|
3
N/A
|
0
-84%
|
2
+367%
|
(5)
N/A
|
(6)
-20%
|
(3)
+49%
|
(2)
+48%
|
(0)
+95%
|
(0)
-14%
|
10
N/A
|
(3)
N/A
|
2
N/A
|
(0)
N/A
|
(20)
-32 467%
|
5
N/A
|
2
-58%
|
2
-24%
|
31
+1 701%
|
25
-17%
|
34
+33%
|
35
+4%
|
40
+14%
|
42
+6%
|
27
-36%
|
22
-20%
|
15
-32%
|
17
+13%
|
9
-44%
|
2
-84%
|
(8)
N/A
|
(17)
-111%
|
(25)
-49%
|
(26)
-2%
|
(15)
+41%
|
1
N/A
|
14
+1 346%
|
20
+46%
|
21
+5%
|
8
-61%
|
5
-40%
|
2
-60%
|
10
+407%
|
11
+9%
|
(19)
N/A
|
(24)
-26%
|
(55)
-126%
|
(55)
-1%
|
(20)
+65%
|
(4)
+79%
|
20
N/A
|
22
+10%
|
19
-11%
|
(0)
N/A
|
16
N/A
|
(2)
N/A
|
(13)
-760%
|
(4)
+70%
|
(22)
-450%
|
(26)
-16%
|
(21)
+20%
|
(20)
+5%
|
(28)
-42%
|
(2)
+91%
|
13
N/A
|
33
+155%
|
70
+113%
|
42
-40%
|
18
-58%
|
(11)
N/A
|
(75)
-603%
|
(67)
+11%
|
(35)
+48%
|
(15)
+56%
|
(20)
-30%
|
2
N/A
|
(5)
N/A
|
(5)
-1%
|
(1)
+75%
|
(3)
-137%
|
(0)
+87%
|
1
N/A
|
0
-98%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
33
N/A
|
41
+24%
|
30
-25%
|
27
-11%
|
10
-62%
|
5
-52%
|
8
+62%
|
10
+25%
|
13
+30%
|
9
-35%
|
5
-38%
|
1
-74%
|
0
-78%
|
1
+339%
|
3
+98%
|
6
+116%
|
(4)
N/A
|
(2)
+49%
|
2
N/A
|
(3)
N/A
|
10
N/A
|
(4)
N/A
|
(11)
-154%
|
(15)
-44%
|
(20)
-30%
|
6
N/A
|
14
+144%
|
19
+31%
|
27
+44%
|
22
-17%
|
31
+37%
|
35
+13%
|
40
+14%
|
42
+6%
|
27
-37%
|
21
-20%
|
14
-34%
|
16
+13%
|
8
-51%
|
9
+15%
|
15
+67%
|
9
-38%
|
15
+65%
|
6
-62%
|
1
-83%
|
14
+1 335%
|
13
-6%
|
19
+45%
|
21
+10%
|
8
-61%
|
7
-19%
|
7
+2%
|
15
+115%
|
18
+23%
|
13
-28%
|
9
-32%
|
(2)
N/A
|
(5)
-139%
|
5
N/A
|
16
+261%
|
20
+20%
|
22
+9%
|
19
-12%
|
(0)
N/A
|
17
N/A
|
2
-89%
|
(9)
N/A
|
7
N/A
|
(6)
N/A
|
(11)
-63%
|
(6)
+46%
|
(36)
-534%
|
(24)
+33%
|
(41)
-71%
|
13
N/A
|
58
+337%
|
70
+20%
|
83
+19%
|
31
-63%
|
19
-38%
|
(38)
N/A
|
(57)
-51%
|
(57)
0%
|
(59)
-3%
|
(26)
+56%
|
4
N/A
|
4
-3%
|
(7)
N/A
|
(19)
-171%
|
(18)
+6%
|
(16)
+11%
|
(14)
+13%
|
(22)
-55%
|
(11)
+50%
|
|