Newtek Business Services Corp
NASDAQ:NEWT
Cash Flow Statement
Cash Flow Statement
Newtek Business Services 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 |
1
|
0
|
(2)
|
4
|
8
|
10
|
13
|
17
|
10
|
6
|
5
|
0
|
11
|
9
|
12
|
5
|
8
|
8
|
2
|
3
|
(2)
|
(2)
|
(2)
|
(5)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(9)
|
(8)
|
(5)
|
(1)
|
(1)
|
1
|
0
|
1
|
2
|
1
|
2
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
1
|
9
|
13
|
15
|
36
|
31
|
32
|
37
|
27
|
28
|
29
|
27
|
39
|
41
|
42
|
46
|
36
|
37
|
38
|
36
|
41
|
25
|
42
|
31
|
34
|
71
|
63
|
80
|
84
|
64
|
60
|
55
|
32
|
34
|
28
|
26
|
47
|
45
|
49
|
51
|
51
|
51
|
53
|
59
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
7
|
8
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
0
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
1
|
0
|
(2)
|
2
|
3
|
4
|
6
|
9
|
7
|
5
|
4
|
1
|
7
|
6
|
7
|
5
|
7
|
7
|
4
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
5
|
5
|
4
|
2
|
(0)
|
2
|
2
|
3
|
3
|
1
|
0
|
2
|
2
|
3
|
1
|
(1)
|
(1)
|
(1)
|
3
|
1
|
4
|
1
|
2
|
2
|
(1)
|
7
|
1
|
4
|
(3)
|
(5)
|
3
|
1
|
16
|
10
|
11
|
5
|
2
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
2
|
2
|
2
|
(1)
|
3
|
2
|
3
|
6
|
3
|
5
|
5
|
5
|
4
|
3
|
4
|
4
|
|
| Other Non-Cash Items |
(8)
|
(8)
|
(5)
|
(15)
|
(21)
|
(24)
|
(30)
|
(36)
|
(14)
|
(22)
|
(19)
|
(10)
|
14
|
(23)
|
(26)
|
(19)
|
22
|
(24)
|
(14)
|
(14)
|
24
|
(6)
|
(6)
|
(4)
|
39
|
5
|
4
|
4
|
19
|
5
|
4
|
3
|
22
|
0
|
0
|
0
|
25
|
1
|
5
|
5
|
109
|
7
|
5
|
5
|
88
|
3
|
4
|
4
|
5
|
6
|
(1)
|
111
|
(34)
|
(52)
|
(63)
|
(204)
|
(30)
|
(31)
|
(40)
|
(42)
|
(257)
|
(243)
|
(232)
|
(202)
|
(34)
|
(36)
|
(19)
|
(34)
|
(13)
|
(11)
|
(14)
|
(12)
|
(31)
|
(18)
|
2
|
26
|
31
|
7
|
21
|
(7)
|
20
|
55
|
24
|
48
|
50
|
9
|
(1)
|
(11)
|
(39)
|
(7)
|
72
|
92
|
93
|
76
|
(12)
|
(52)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
3
|
7
|
7
|
7
|
5
|
11
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
9
|
24
|
42
|
60
|
79
|
85
|
88
|
92
|
|
| Change in Working Capital |
0
|
2
|
1
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(17)
|
(4)
|
(5)
|
(4)
|
(39)
|
(12)
|
(11)
|
(8)
|
(47)
|
10
|
9
|
9
|
(26)
|
2
|
3
|
2
|
(31)
|
3
|
(4)
|
(6)
|
(22)
|
(0)
|
5
|
3
|
(21)
|
(8)
|
(8)
|
(9)
|
(33)
|
(5)
|
(7)
|
(4)
|
(102)
|
(9)
|
1
|
(8)
|
(98)
|
(11)
|
(12)
|
(16)
|
(9)
|
0
|
2
|
(99)
|
(5)
|
(15)
|
4
|
114
|
(45)
|
(22)
|
(32)
|
(41)
|
213
|
169
|
131
|
115
|
(80)
|
(80)
|
(58)
|
(67)
|
(98)
|
(96)
|
(114)
|
(96)
|
(103)
|
(50)
|
(35)
|
(23)
|
(46)
|
(58)
|
(16)
|
16
|
35
|
(9)
|
(133)
|
(241)
|
(152)
|
(230)
|
(235)
|
(45)
|
(121)
|
(80)
|
(70)
|
(242)
|
(310)
|
(315)
|
(427)
|
(531)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(5)
+9%
|
(7)
-40%
|
(9)
-27%
|
(10)
-5%
|
(10)
-4%
|
(10)
+4%
|
(9)
+12%
|
(13)
-52%
|
(14)
-5%
|
(13)
+4%
|
(11)
+15%
|
(6)
+50%
|
(17)
-202%
|
(14)
+16%
|
(12)
+15%
|
(6)
+52%
|
7
N/A
|
6
-19%
|
7
+21%
|
2
-72%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(2)
-18%
|
(2)
+5%
|
(9)
-395%
|
(10)
-4%
|
(10)
+3%
|
(1)
+95%
|
6
N/A
|
6
N/A
|
3
-48%
|
(4)
N/A
|
(4)
N/A
|
(4)
-3%
|
(2)
+41%
|
2
N/A
|
3
+9%
|
6
+132%
|
11
+97%
|
2
-82%
|
11
+455%
|
3
-76%
|
(4)
N/A
|
(0)
+93%
|
(1)
-133%
|
(4)
-443%
|
5
N/A
|
15
+206%
|
10
-32%
|
23
+117%
|
(39)
N/A
|
(57)
-47%
|
(47)
+18%
|
(76)
-62%
|
(38)
+50%
|
(19)
+51%
|
(36)
-93%
|
(40)
-10%
|
(11)
+73%
|
(41)
-279%
|
(69)
-67%
|
(60)
+14%
|
(73)
-23%
|
(72)
+1%
|
(32)
+55%
|
(51)
-57%
|
(74)
-45%
|
(70)
+5%
|
(88)
-25%
|
(70)
+20%
|
(89)
-27%
|
(43)
+52%
|
9
N/A
|
33
+288%
|
18
-46%
|
24
+33%
|
69
+194%
|
93
+34%
|
141
+51%
|
112
-20%
|
(47)
N/A
|
(138)
-197%
|
(62)
+55%
|
(185)
-197%
|
(202)
-9%
|
(29)
+86%
|
(114)
-292%
|
(37)
+68%
|
55
N/A
|
(81)
N/A
|
(154)
-90%
|
(177)
-14%
|
(379)
-115%
|
(521)
-37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
1
|
1
|
1
|
(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
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(2)
|
1
|
8
|
7
|
10
|
6
|
5
|
6
|
10
|
7
|
22
|
12
|
(3)
|
0
|
(20)
|
(9)
|
(14)
|
(1)
|
7
|
13
|
24
|
12
|
17
|
9
|
8
|
6
|
(3)
|
(1)
|
2
|
1
|
5
|
4
|
5
|
3
|
(1)
|
(3)
|
(4)
|
(4)
|
(6)
|
(10)
|
(16)
|
(18)
|
(20)
|
(21)
|
(19)
|
(23)
|
(25)
|
(28)
|
(34)
|
(37)
|
(36)
|
(35)
|
0
|
(15)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(72)
|
(123)
|
(172)
|
(192)
|
(197)
|
(172)
|
(209)
|
(244)
|
(235)
|
(280)
|
|
| Cash from Investing Activities |
(2)
N/A
|
1
N/A
|
7
+564%
|
6
-12%
|
9
+45%
|
6
-35%
|
4
-27%
|
6
+36%
|
9
+53%
|
7
-29%
|
21
+228%
|
11
-47%
|
(5)
N/A
|
(3)
+46%
|
(23)
-796%
|
(13)
+43%
|
(19)
-42%
|
(5)
+74%
|
0
N/A
|
6
+6 300%
|
18
+188%
|
7
-64%
|
13
+103%
|
3
-78%
|
2
-38%
|
(1)
N/A
|
(10)
-967%
|
(5)
+45%
|
(2)
+72%
|
(2)
-33%
|
3
N/A
|
2
-27%
|
3
+79%
|
1
-79%
|
(3)
N/A
|
(5)
-41%
|
(6)
-40%
|
(6)
+10%
|
(8)
-33%
|
(11)
-47%
|
(18)
-59%
|
(20)
-11%
|
(21)
-8%
|
(23)
-9%
|
(23)
+3%
|
(26)
-17%
|
(28)
-6%
|
(31)
-11%
|
(36)
-16%
|
(39)
-7%
|
(38)
+1%
|
(37)
+3%
|
0
N/A
|
10
N/A
|
16
+66%
|
25
+53%
|
0
-99%
|
0
-33%
|
0
-50%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+25%
|
(1)
-100%
|
(1)
N/A
|
(1)
N/A
|
(1)
+17%
|
(0)
+60%
|
(0)
+50%
|
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
|
0
N/A
|
(24)
N/A
|
(73)
-203%
|
(123)
-70%
|
(172)
-40%
|
(192)
-12%
|
(197)
-3%
|
(172)
+13%
|
(209)
-21%
|
(244)
-17%
|
(235)
+4%
|
(280)
-19%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
3
|
2
|
4
|
4
|
3
|
5
|
4
|
3
|
24
|
23
|
0
|
20
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
35
|
34
|
34
|
34
|
(1)
|
37
|
40
|
45
|
57
|
20
|
20
|
16
|
5
|
8
|
6
|
11
|
34
|
37
|
37
|
40
|
26
|
28
|
27
|
18
|
50
|
41
|
41
|
42
|
2
|
22
|
22
|
21
|
20
|
0
|
14
|
14
|
14
|
14
|
(0)
|
53
|
|
| Net Issuance of Debt |
4
|
(1)
|
9
|
5
|
9
|
8
|
(4)
|
(2)
|
(1)
|
14
|
(2)
|
(9)
|
(6)
|
(5)
|
30
|
32
|
20
|
4
|
(19)
|
(20)
|
(17)
|
(14)
|
(15)
|
(5)
|
(3)
|
(6)
|
9
|
6
|
3
|
(1)
|
(7)
|
(10)
|
(10)
|
(3)
|
(3)
|
1
|
11
|
10
|
11
|
14
|
11
|
18
|
22
|
26
|
23
|
30
|
20
|
25
|
39
|
19
|
25
|
13
|
28
|
32
|
8
|
57
|
12
|
18
|
62
|
35
|
41
|
42
|
33
|
32
|
39
|
71
|
57
|
83
|
116
|
102
|
119
|
96
|
102
|
92
|
16
|
(5)
|
18
|
17
|
65
|
108
|
22
|
(1)
|
63
|
52
|
67
|
147
|
95
|
13
|
24
|
(21)
|
(31)
|
26
|
73
|
122
|
186
|
270
|
|
| 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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(24)
|
(35)
|
(36)
|
(38)
|
(27)
|
(23)
|
(25)
|
(26)
|
(28)
|
(29)
|
(30)
|
(31)
|
(32)
|
(33)
|
(33)
|
(36)
|
(41)
|
(42)
|
(34)
|
(47)
|
(43)
|
(45)
|
(60)
|
(57)
|
(70)
|
(75)
|
(77)
|
(72)
|
(65)
|
(49)
|
(36)
|
(26)
|
(14)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
|
| Other |
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(3)
|
(3)
|
1
|
4
|
(3)
|
(4)
|
(0)
|
(1)
|
6
|
5
|
(0)
|
2
|
1
|
1
|
2
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(5)
|
(2)
|
(2)
|
(2)
|
(4)
|
1
|
1
|
0
|
7
|
(5)
|
(0)
|
(1)
|
(9)
|
2
|
(2)
|
(2)
|
(6)
|
(8)
|
1
|
(20)
|
1
|
(3)
|
(27)
|
8
|
(4)
|
(4)
|
25
|
16
|
3
|
1
|
(13)
|
(17)
|
(4)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(1)
|
(6)
|
(6)
|
(6)
|
(7)
|
(3)
|
(3)
|
(5)
|
(3)
|
99
|
302
|
286
|
315
|
260
|
151
|
201
|
494
|
437
|
457
|
525
|
|
| Cash from Financing Activities |
4
N/A
|
1
-84%
|
10
+1 371%
|
7
-34%
|
11
+56%
|
12
+10%
|
0
-99%
|
1
+1 300%
|
3
+86%
|
14
+427%
|
(2)
N/A
|
12
N/A
|
18
+48%
|
20
+11%
|
47
+134%
|
28
-39%
|
19
-33%
|
2
-88%
|
(14)
N/A
|
(15)
-13%
|
(18)
-15%
|
(12)
+32%
|
(14)
-14%
|
(3)
+76%
|
(1)
+66%
|
(7)
-527%
|
8
N/A
|
5
-39%
|
3
-46%
|
(1)
N/A
|
(7)
-518%
|
(10)
-50%
|
(11)
-6%
|
(5)
+58%
|
(4)
+11%
|
0
N/A
|
6
+6 200%
|
8
+30%
|
9
+11%
|
12
+30%
|
7
-39%
|
19
+165%
|
21
+12%
|
25
+17%
|
30
+20%
|
23
-22%
|
20
-16%
|
24
+23%
|
29
+21%
|
22
-27%
|
23
+6%
|
11
-52%
|
52
+368%
|
53
+3%
|
35
-34%
|
58
+64%
|
24
-58%
|
14
-44%
|
33
+147%
|
40
+19%
|
9
-77%
|
52
+480%
|
73
+39%
|
67
-8%
|
71
+6%
|
63
-11%
|
34
-46%
|
51
+51%
|
85
+67%
|
75
-12%
|
90
+20%
|
68
-25%
|
91
+34%
|
83
-9%
|
15
-82%
|
(14)
N/A
|
1
N/A
|
(6)
N/A
|
26
N/A
|
64
+147%
|
(6)
N/A
|
(37)
-569%
|
24
N/A
|
17
-28%
|
1
-93%
|
218
+18 067%
|
383
+76%
|
294
-23%
|
345
+17%
|
220
-36%
|
115
-48%
|
222
+93%
|
561
+153%
|
552
-2%
|
622
+13%
|
826
+33%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(4)
N/A
|
(4)
N/A
|
10
N/A
|
4
-63%
|
10
+163%
|
7
-26%
|
(5)
N/A
|
(1)
+76%
|
(1)
-8%
|
6
N/A
|
6
-5%
|
12
+102%
|
8
-38%
|
0
-95%
|
9
+2 175%
|
3
-67%
|
(6)
N/A
|
4
N/A
|
(8)
N/A
|
(2)
+74%
|
3
N/A
|
(6)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+35%
|
(10)
-646%
|
(11)
-14%
|
(10)
+7%
|
(8)
+18%
|
(4)
+57%
|
2
N/A
|
(2)
N/A
|
(4)
-87%
|
(7)
-72%
|
(11)
-46%
|
(8)
+25%
|
(2)
+73%
|
5
N/A
|
4
-17%
|
6
+60%
|
1
-88%
|
1
+75%
|
11
+700%
|
5
-60%
|
3
-33%
|
(3)
N/A
|
(9)
-173%
|
(11)
-18%
|
(2)
+84%
|
(2)
-6%
|
(5)
-172%
|
(3)
+31%
|
13
N/A
|
6
-53%
|
5
-24%
|
7
+40%
|
(14)
N/A
|
(5)
+63%
|
(3)
+43%
|
(0)
+86%
|
(2)
-475%
|
11
N/A
|
3
-70%
|
7
+119%
|
(2)
N/A
|
(9)
-309%
|
1
N/A
|
(0)
N/A
|
11
N/A
|
4
-60%
|
1
-67%
|
(2)
N/A
|
2
N/A
|
41
+2 156%
|
24
-41%
|
19
-21%
|
18
-2%
|
18
-4%
|
95
+440%
|
157
+65%
|
135
-14%
|
75
-44%
|
(23)
N/A
|
(121)
-438%
|
(61)
+49%
|
9
N/A
|
108
+1 127%
|
142
+31%
|
58
-59%
|
(9)
N/A
|
(28)
-207%
|
(32)
-15%
|
197
N/A
|
131
-34%
|
7
-95%
|
25
+260%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(6)
+7%
|
(8)
-40%
|
(10)
-26%
|
(10)
-5%
|
(11)
-3%
|
(10)
+4%
|
(9)
+10%
|
(14)
-48%
|
(14)
-7%
|
(14)
+4%
|
(12)
+12%
|
(7)
+40%
|
(20)
-172%
|
(18)
+9%
|
(16)
+8%
|
(11)
+34%
|
3
N/A
|
(1)
N/A
|
0
N/A
|
(4)
N/A
|
(7)
-76%
|
(3)
+58%
|
(7)
-170%
|
(8)
-15%
|
(8)
N/A
|
(16)
-90%
|
(14)
+13%
|
(13)
+7%
|
(4)
+73%
|
4
N/A
|
4
+8%
|
1
-67%
|
(5)
N/A
|
(5)
N/A
|
(6)
-4%
|
(4)
+23%
|
0
N/A
|
1
+100%
|
4
+583%
|
10
+141%
|
1
-95%
|
10
+1 800%
|
1
-91%
|
(8)
N/A
|
(4)
+52%
|
(4)
-14%
|
(7)
-71%
|
3
N/A
|
13
+343%
|
9
-35%
|
21
+141%
|
(39)
N/A
|
(57)
-45%
|
(46)
+18%
|
(75)
-63%
|
(38)
+49%
|
(19)
+50%
|
(37)
-93%
|
(40)
-10%
|
(11)
+72%
|
(42)
-269%
|
(70)
-67%
|
(60)
+14%
|
(73)
-22%
|
(73)
+1%
|
(33)
+55%
|
(51)
-57%
|
(74)
-45%
|
(71)
+5%
|
(88)
-25%
|
(70)
+21%
|
(89)
-27%
|
(43)
+52%
|
9
N/A
|
33
+288%
|
18
-46%
|
24
+33%
|
69
+194%
|
93
+34%
|
141
+51%
|
112
-20%
|
(47)
N/A
|
(138)
-197%
|
(62)
+55%
|
(186)
-197%
|
(202)
-9%
|
(30)
+85%
|
(115)
-289%
|
(37)
+68%
|
54
N/A
|
(82)
N/A
|
(155)
-89%
|
(177)
-14%
|
(380)
-115%
|
(521)
-37%
|
|