Oruka Therapeutics Inc
NASDAQ:ORKA
Cash Flow Statement
Cash Flow Statement
Oruka Therapeutics 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 |
(36)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(52)
|
(67)
|
(84)
|
(103)
|
(72)
|
(77)
|
(78)
|
(87)
|
(131)
|
(126)
|
(78)
|
(66)
|
(12)
|
(1)
|
(34)
|
(26)
|
(19)
|
(6)
|
(10)
|
(8)
|
(9)
|
(22)
|
(15)
|
(13)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(19)
|
(19)
|
(18)
|
(17)
|
(13)
|
(11)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(10)
|
(13)
|
(16)
|
(19)
|
(19)
|
(18)
|
(17)
|
(14)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(59)
|
(84)
|
(103)
|
(125)
|
(102)
|
|
| Depreciation & Amortization |
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
5
|
5
|
6
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
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
|
0
|
0
|
9
|
15
|
19
|
24
|
25
|
|
| Other Non-Cash Items |
27
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
2
|
2
|
3
|
2
|
6
|
9
|
13
|
37
|
33
|
34
|
33
|
13
|
10
|
5
|
2
|
1
|
(24)
|
(24)
|
(23)
|
(20)
|
5
|
5
|
4
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
11
|
14
|
17
|
21
|
19
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(18)
|
(26)
|
(27)
|
(27)
|
(24)
|
(33)
|
(39)
|
(41)
|
(2)
|
(43)
|
(42)
|
(43)
|
(7)
|
6
|
22
|
33
|
8
|
40
|
35
|
31
|
54
|
18
|
(29)
|
(17)
|
(49)
|
(44)
|
4
|
(3)
|
0
|
(2)
|
(5)
|
(14)
|
(13)
|
(11)
|
(8)
|
(2)
|
(0)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
2
|
1
|
2
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
7
|
12
|
8
|
6
|
(2)
|
|
| Cash from Operating Activities |
(22)
N/A
|
(26)
-16%
|
(27)
-5%
|
(27)
+2%
|
(31)
-16%
|
(33)
-7%
|
(39)
-18%
|
(41)
-5%
|
(45)
-10%
|
(43)
+4%
|
(42)
+3%
|
(43)
-2%
|
(50)
-17%
|
(54)
-7%
|
(55)
-2%
|
(61)
-10%
|
(59)
+2%
|
(29)
+52%
|
(31)
-9%
|
(39)
-27%
|
(37)
+6%
|
(72)
-95%
|
(70)
+3%
|
(47)
+32%
|
(46)
+3%
|
(33)
+29%
|
(23)
+30%
|
(26)
-14%
|
(18)
+30%
|
(32)
-73%
|
(39)
-22%
|
(45)
-15%
|
(42)
+6%
|
(27)
+34%
|
(19)
+32%
|
(10)
+46%
|
(8)
+18%
|
(7)
+14%
|
(7)
-1%
|
(7)
+5%
|
(7)
-1%
|
(7)
+4%
|
(6)
+17%
|
(5)
+16%
|
(4)
+12%
|
(3)
+22%
|
(3)
0%
|
(4)
-28%
|
(5)
-29%
|
(8)
-55%
|
(9)
-9%
|
(9)
-4%
|
(9)
0%
|
(9)
+6%
|
(9)
-7%
|
(10)
-3%
|
(11)
-8%
|
(11)
-7%
|
(12)
-10%
|
(14)
-11%
|
(15)
-9%
|
(15)
-3%
|
(17)
-9%
|
(17)
-1%
|
(17)
-2%
|
(16)
+7%
|
(14)
+17%
|
(11)
+18%
|
(8)
+26%
|
(7)
+18%
|
(6)
+16%
|
(5)
+12%
|
(5)
+4%
|
(5)
-3%
|
(5)
+3%
|
(6)
-23%
|
(8)
-31%
|
(11)
-46%
|
(14)
-24%
|
(17)
-21%
|
(19)
-12%
|
(18)
+5%
|
(17)
+6%
|
(14)
+14%
|
(11)
+24%
|
(8)
+25%
|
(6)
+23%
|
(5)
+13%
|
(5)
+8%
|
(5)
+1%
|
(7)
-39%
|
(40)
-482%
|
(58)
-44%
|
(77)
-33%
|
(98)
-27%
|
(84)
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13)
|
(11)
|
(10)
|
(7)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
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 Items |
0
|
0
|
0
|
0
|
0
|
33
|
43
|
45
|
29
|
3
|
(55)
|
(64)
|
(13)
|
(26)
|
17
|
27
|
1
|
6
|
(1)
|
(12)
|
(60)
|
(33)
|
(34)
|
(17)
|
21
|
(3)
|
7
|
0
|
(1)
|
35
|
40
|
45
|
46
|
10
|
5
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(17)
|
(20)
|
(16)
|
(8)
|
10
|
11
|
13
|
13
|
7
|
8
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(330)
|
(287)
|
(282)
|
(405)
|
|
| Cash from Investing Activities |
(13)
N/A
|
(11)
+14%
|
(10)
+10%
|
(7)
+29%
|
(2)
+71%
|
32
N/A
|
43
+33%
|
45
+5%
|
28
-37%
|
3
-90%
|
(55)
N/A
|
(65)
-18%
|
(14)
+79%
|
(27)
-99%
|
16
N/A
|
25
+55%
|
(1)
N/A
|
3
N/A
|
(4)
N/A
|
(16)
-288%
|
(62)
-296%
|
(35)
+43%
|
(36)
-2%
|
(18)
+50%
|
21
N/A
|
(4)
N/A
|
7
N/A
|
(1)
N/A
|
(3)
-148%
|
34
N/A
|
39
+16%
|
45
+15%
|
46
+2%
|
10
-79%
|
5
-46%
|
0
-100%
|
0
+1 250%
|
0
N/A
|
2
+741%
|
2
N/A
|
2
-11%
|
2
N/A
|
0
-100%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(0)
N/A
|
(0)
+33%
|
(0)
N/A
|
(0)
+50%
|
(0)
-100%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
(5)
-52 000%
|
(17)
-226%
|
(20)
-15%
|
(16)
+16%
|
(8)
+50%
|
10
N/A
|
11
+17%
|
13
+14%
|
13
+0%
|
7
-47%
|
8
+14%
|
3
-61%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(0)
-7%
|
(0)
-44%
|
(0)
+7%
|
(0)
+19%
|
(0)
+34%
|
(0)
+61%
|
(0)
+78%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(330)
-192 957%
|
(287)
+13%
|
(282)
+2%
|
(405)
-43%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
22
|
6
|
36
|
(5)
|
15
|
12
|
1
|
1
|
28
|
97
|
98
|
99
|
72
|
70
|
70
|
70
|
84
|
129
|
130
|
132
|
130
|
17
|
16
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
3
|
3
|
5
|
5
|
2
|
3
|
2
|
3
|
23
|
22
|
22
|
29
|
9
|
9
|
9
|
0
|
37
|
37
|
37
|
0
|
0
|
0
|
0
|
0
|
2
|
7
|
7
|
10
|
8
|
4
|
4
|
3
|
7
|
7
|
7
|
4
|
7
|
50
|
51
|
75
|
69
|
25
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
3
|
0
|
|
| Net Issuance of Debt |
18
|
18
|
2
|
21
|
8
|
8
|
5
|
5
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(8)
|
(8)
|
(8)
|
(8)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
4
|
13
|
12
|
12
|
5
|
(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
|
25
|
25
|
0
|
25
|
0
|
|
| Other |
5
|
0
|
0
|
5
|
1
|
0
|
(0)
|
(0)
|
1
|
0
|
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)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
422
|
422
|
0
|
422
|
169
|
|
| Cash from Financing Activities |
44
N/A
|
28
-36%
|
42
+50%
|
21
-50%
|
23
+7%
|
20
-14%
|
5
-75%
|
6
+13%
|
28
+389%
|
96
+248%
|
96
0%
|
96
0%
|
67
-30%
|
67
-1%
|
67
+0%
|
67
0%
|
81
+21%
|
125
+54%
|
122
-2%
|
124
+1%
|
122
-2%
|
8
-93%
|
11
+35%
|
8
-28%
|
(3)
N/A
|
(2)
+27%
|
(2)
+38%
|
4
N/A
|
13
+232%
|
12
-4%
|
12
-4%
|
5
-59%
|
(4)
N/A
|
(3)
+13%
|
4
N/A
|
7
+68%
|
7
0%
|
7
N/A
|
2
-66%
|
2
-2%
|
4
+58%
|
4
-2%
|
1
-67%
|
2
+58%
|
1
-46%
|
3
+137%
|
20
+713%
|
20
-4%
|
19
-3%
|
26
+35%
|
8
-69%
|
8
N/A
|
8
0%
|
(0)
N/A
|
34
N/A
|
34
0%
|
34
0%
|
34
+0%
|
(0)
N/A
|
(0)
+77%
|
0
N/A
|
0
N/A
|
2
+1 618%
|
6
+209%
|
6
+0%
|
9
+57%
|
7
-22%
|
3
-55%
|
3
-4%
|
3
-15%
|
6
+127%
|
7
+10%
|
7
0%
|
4
-45%
|
6
+63%
|
47
+708%
|
48
+2%
|
72
+48%
|
66
-8%
|
24
-64%
|
23
-4%
|
0
-100%
|
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
|
450
+3 214 650%
|
450
0%
|
0
N/A
|
450
N/A
|
169
-62%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
10
N/A
|
(8)
N/A
|
5
N/A
|
(12)
N/A
|
(10)
+18%
|
19
N/A
|
9
-54%
|
10
+10%
|
11
+14%
|
55
+407%
|
(1)
N/A
|
(12)
-828%
|
4
N/A
|
(14)
N/A
|
29
N/A
|
32
+10%
|
21
-34%
|
99
+373%
|
87
-12%
|
68
-21%
|
23
-67%
|
(99)
N/A
|
(94)
+5%
|
(57)
+40%
|
(28)
+50%
|
(39)
-38%
|
(17)
+56%
|
(23)
-36%
|
(8)
+65%
|
14
N/A
|
12
-15%
|
5
-57%
|
0
-100%
|
(21)
N/A
|
(9)
+57%
|
(3)
+70%
|
(1)
+73%
|
0
N/A
|
(2)
N/A
|
(2)
+12%
|
(1)
+50%
|
(1)
+20%
|
(4)
-398%
|
(3)
+38%
|
(3)
-13%
|
(1)
+77%
|
17
N/A
|
16
-10%
|
14
-11%
|
18
+28%
|
(1)
N/A
|
(1)
-39%
|
(1)
-2%
|
(9)
-540%
|
25
N/A
|
24
-2%
|
23
-3%
|
18
-25%
|
(30)
N/A
|
(33)
-12%
|
(31)
+6%
|
(24)
+25%
|
(5)
+78%
|
0
N/A
|
1
+2 520%
|
6
+353%
|
1
-91%
|
(0)
N/A
|
(2)
-2 886%
|
(4)
-96%
|
0
N/A
|
2
+382%
|
2
+11%
|
(1)
N/A
|
1
N/A
|
41
+3 738%
|
41
-2%
|
60
+48%
|
52
-13%
|
7
-86%
|
4
-41%
|
(18)
N/A
|
(17)
+6%
|
(14)
+14%
|
(11)
+24%
|
(8)
+25%
|
(6)
+23%
|
(5)
+13%
|
(5)
+8%
|
(5)
+1%
|
(7)
-39%
|
410
N/A
|
62
-85%
|
85
+38%
|
70
-18%
|
(320)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(35)
N/A
|
(37)
-5%
|
(37)
-1%
|
(34)
+9%
|
(33)
+2%
|
(34)
-4%
|
(40)
-16%
|
(41)
-4%
|
(45)
-10%
|
(44)
+4%
|
(43)
+3%
|
(43)
-2%
|
(51)
-17%
|
(54)
-7%
|
(55)
-2%
|
(62)
-12%
|
(62)
+0%
|
(32)
+49%
|
(34)
-9%
|
(43)
-24%
|
(40)
+8%
|
(74)
-89%
|
(71)
+4%
|
(48)
+33%
|
(46)
+4%
|
(33)
+29%
|
(23)
+30%
|
(28)
-20%
|
(20)
+28%
|
(32)
-61%
|
(39)
-22%
|
(45)
-16%
|
(42)
+7%
|
(28)
+34%
|
(19)
+32%
|
(10)
+46%
|
(8)
+18%
|
(7)
+14%
|
(7)
-1%
|
(7)
+5%
|
(7)
-2%
|
(7)
+4%
|
(6)
+17%
|
(5)
+16%
|
(4)
+13%
|
(3)
+22%
|
(3)
-1%
|
(4)
-28%
|
(5)
-29%
|
(8)
-55%
|
(9)
-9%
|
(9)
-4%
|
(9)
0%
|
(9)
+6%
|
(9)
-7%
|
(10)
-3%
|
(11)
-7%
|
(11)
-7%
|
(12)
-10%
|
(14)
-11%
|
(15)
-9%
|
(15)
-3%
|
(17)
-9%
|
(17)
-1%
|
(17)
-2%
|
(16)
+7%
|
(14)
+17%
|
(11)
+18%
|
(8)
+26%
|
(7)
+18%
|
(6)
+16%
|
(5)
+12%
|
(5)
+4%
|
(5)
-3%
|
(5)
+3%
|
(6)
-23%
|
(8)
-31%
|
(11)
-46%
|
(14)
-24%
|
(17)
-21%
|
(19)
-12%
|
(18)
+5%
|
(17)
+6%
|
(14)
+14%
|
(11)
+24%
|
(8)
+25%
|
(6)
+23%
|
(5)
+13%
|
(5)
+8%
|
(5)
+1%
|
(7)
-39%
|
(40)
-484%
|
(58)
-44%
|
(77)
-33%
|
(98)
-27%
|
(85)
+14%
|
|