Petmed Express Inc
NASDAQ:PETS
Cash Flow Statement
Cash Flow Statement
Petmed Express Inc
| Jun-2001 | Sep-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(2)
|
(1)
|
1
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
7
|
8
|
10
|
11
|
11
|
12
|
13
|
14
|
14
|
14
|
16
|
17
|
19
|
20
|
20
|
22
|
22
|
23
|
24
|
25
|
26
|
26
|
25
|
24
|
23
|
21
|
18
|
17
|
17
|
17
|
16
|
16
|
17
|
17
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
18
|
20
|
20
|
21
|
21
|
22
|
22
|
24
|
27
|
30
|
35
|
37
|
41
|
43
|
41
|
38
|
31
|
26
|
25
|
26
|
28
|
30
|
31
|
31
|
27
|
25
|
22
|
21
|
19
|
16
|
11
|
0
|
(3)
|
(6)
|
(8)
|
(7)
|
(3)
|
(0)
|
0
|
(6)
|
|
| Depreciation & Amortization |
(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
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
|
| Change in Deffered Taxes |
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
|
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
|
1
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
1
|
(0)
|
0
|
5
|
|
| 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
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
(3)
|
(4)
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
(3)
|
(4)
|
(5)
|
(5)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
2
|
6
|
7
|
12
|
14
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
12
|
16
|
20
|
19
|
18
|
15
|
15
|
14
|
13
|
13
|
11
|
9
|
9
|
10
|
9
|
9
|
10
|
10
|
8
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
9
|
6
|
18
|
0
|
21
|
23
|
11
|
0
|
7
|
6
|
7
|
0
|
9
|
9
|
10
|
0
|
9
|
9
|
6
|
0
|
6
|
4
|
4
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Cash Interest 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
|
|
| Change in Working Capital |
1
|
(0)
|
0
|
(1)
|
(3)
|
(1)
|
(4)
|
(2)
|
(3)
|
(3)
|
(8)
|
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
3
|
3
|
6
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
(1)
|
(4)
|
(9)
|
(3)
|
(6)
|
1
|
0
|
(11)
|
10
|
(6)
|
(1)
|
(1)
|
(3)
|
1
|
4
|
5
|
(10)
|
(1)
|
(8)
|
0
|
6
|
1
|
9
|
(7)
|
(2)
|
1
|
(11)
|
(7)
|
(12)
|
(8)
|
4
|
10
|
6
|
0
|
3
|
(2)
|
(1)
|
10
|
4
|
18
|
16
|
1
|
11
|
(5)
|
0
|
(8)
|
(13)
|
2
|
(13)
|
10
|
4
|
8
|
(6)
|
1
|
2
|
3
|
17
|
(6)
|
(0)
|
(10)
|
(2)
|
(1)
|
6
|
19
|
16
|
17
|
3
|
(3)
|
(7)
|
1
|
2
|
4
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-15%
|
(1)
+52%
|
0
N/A
|
1
+48%
|
2
+192%
|
(0)
N/A
|
1
N/A
|
1
+29%
|
3
+117%
|
(1)
N/A
|
1
N/A
|
3
+162%
|
5
+69%
|
8
+58%
|
8
+8%
|
15
+74%
|
14
-1%
|
18
+27%
|
10
-44%
|
12
+19%
|
13
+3%
|
12
-6%
|
17
+40%
|
16
-3%
|
14
-11%
|
11
-21%
|
19
+71%
|
17
-15%
|
25
+53%
|
25
+0%
|
15
-41%
|
38
+151%
|
22
-40%
|
28
+25%
|
28
-1%
|
25
-10%
|
28
+14%
|
30
+7%
|
30
0%
|
12
-60%
|
20
+61%
|
12
-37%
|
20
+65%
|
26
+26%
|
20
-22%
|
29
+43%
|
13
-53%
|
19
+46%
|
22
+13%
|
9
-58%
|
14
+48%
|
8
-41%
|
13
+61%
|
25
+99%
|
32
+26%
|
29
-11%
|
22
-21%
|
25
+12%
|
21
-16%
|
23
+11%
|
35
+49%
|
30
-14%
|
47
+57%
|
48
+2%
|
38
-21%
|
51
+34%
|
37
-26%
|
46
+22%
|
39
-13%
|
34
-13%
|
45
+32%
|
23
-49%
|
42
+82%
|
35
-17%
|
39
+12%
|
28
-29%
|
37
+33%
|
39
+6%
|
40
+3%
|
51
+27%
|
26
-49%
|
28
+9%
|
19
-34%
|
25
+37%
|
23
-11%
|
27
+19%
|
28
+4%
|
22
-21%
|
22
+2%
|
7
-69%
|
4
-38%
|
(5)
N/A
|
3
N/A
|
5
+42%
|
5
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(20)
|
(23)
|
(26)
|
(30)
|
(11)
|
(8)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
| Other Items |
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
(12)
|
(12)
|
(11)
|
(22)
|
(27)
|
(26)
|
(16)
|
(12)
|
(6)
|
(7)
|
10
|
29
|
7
|
14
|
15
|
2
|
26
|
19
|
2
|
(8)
|
(10)
|
(10)
|
(10)
|
7
|
10
|
11
|
12
|
5
|
(2)
|
(4)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
16
|
16
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(36)
|
(36)
|
(36)
|
(36)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
2
N/A
|
2
-18%
|
2
-8%
|
1
-7%
|
(1)
N/A
|
(1)
-61%
|
(1)
+4%
|
(1)
+15%
|
(1)
+9%
|
(0)
+59%
|
(0)
N/A
|
(1)
-80%
|
(1)
+19%
|
(1)
-3%
|
(1)
+10%
|
(12)
-2 038%
|
(12)
+1%
|
(12)
+0%
|
(12)
-2%
|
(12)
+2%
|
(23)
-91%
|
(28)
-23%
|
(28)
+0%
|
(17)
+37%
|
(13)
+24%
|
(7)
+43%
|
(7)
+2%
|
9
N/A
|
28
+208%
|
6
-79%
|
11
+88%
|
11
-1%
|
(2)
N/A
|
22
N/A
|
16
-25%
|
1
-93%
|
(9)
N/A
|
(11)
-24%
|
(11)
+0%
|
(11)
0%
|
7
N/A
|
9
+30%
|
10
+12%
|
12
+16%
|
4
-67%
|
(3)
N/A
|
(4)
-39%
|
(6)
-35%
|
(6)
+3%
|
(1)
+90%
|
(0)
+60%
|
(0)
+41%
|
(0)
N/A
|
(0)
-262%
|
(0)
-2%
|
(1)
-106%
|
(1)
-10%
|
(1)
+28%
|
(1)
+3%
|
(4)
-483%
|
(7)
-55%
|
(10)
-46%
|
(14)
-39%
|
(11)
+25%
|
(8)
+24%
|
(5)
+37%
|
(1)
+74%
|
(1)
+46%
|
(1)
-39%
|
(1)
+18%
|
(1)
+19%
|
(1)
+5%
|
(1)
+19%
|
(1)
-18%
|
(2)
-229%
|
(2)
-19%
|
(2)
+2%
|
(3)
-36%
|
(2)
+24%
|
(2)
-4%
|
(3)
-14%
|
(2)
+20%
|
(2)
+16%
|
(2)
+5%
|
(7)
-314%
|
(8)
-12%
|
(9)
-8%
|
(10)
-16%
|
(41)
-302%
|
(41)
+1%
|
(41)
-1%
|
(41)
+2%
|
(4)
+89%
|
(5)
-6%
|
(4)
+14%
|
(5)
-29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
0
|
(2)
|
(9)
|
(8)
|
(10)
|
(12)
|
(17)
|
(16)
|
(15)
|
(11)
|
1
|
0
|
(4)
|
(5)
|
(12)
|
(25)
|
(31)
|
(31)
|
(24)
|
(10)
|
(5)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
1
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
(2)
|
(5)
|
(7)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(32)
|
(32)
|
(32)
|
(32)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(19)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(19)
|
(12)
|
(6)
|
(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
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
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 |
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-112%
|
0
N/A
|
0
+117%
|
1
+392%
|
0
-71%
|
1
+173%
|
1
+29%
|
2
+24%
|
2
+20%
|
1
-30%
|
2
+33%
|
1
-64%
|
1
+88%
|
1
-11%
|
0
-56%
|
1
+50%
|
1
+42%
|
1
+29%
|
1
-7%
|
1
-16%
|
1
-34%
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(9)
-340%
|
(8)
+6%
|
(10)
-21%
|
(12)
-20%
|
(16)
-41%
|
(15)
+7%
|
(17)
-13%
|
(15)
+12%
|
(6)
+62%
|
(9)
-52%
|
(13)
-50%
|
(15)
-13%
|
(23)
-54%
|
(37)
-60%
|
(42)
-15%
|
(42)
+1%
|
(35)
+16%
|
(22)
+38%
|
(17)
+22%
|
(36)
-114%
|
(36)
+0%
|
(36)
+0%
|
(33)
+10%
|
(13)
+60%
|
(13)
-2%
|
(14)
-3%
|
(14)
+0%
|
(14)
-1%
|
(14)
N/A
|
(14)
-2%
|
(14)
-1%
|
(14)
-2%
|
(15)
-1%
|
(15)
-2%
|
(15)
-1%
|
(15)
-2%
|
(16)
-2%
|
(16)
-1%
|
(16)
-2%
|
(16)
-1%
|
(17)
-7%
|
(19)
-6%
|
(20)
-8%
|
(21)
-7%
|
(22)
-2%
|
(34)
-54%
|
(34)
+0%
|
(34)
+0%
|
(33)
+1%
|
(22)
+34%
|
(22)
-1%
|
(22)
-1%
|
(23)
-1%
|
(23)
-2%
|
(24)
-2%
|
(24)
-2%
|
(24)
-2%
|
(24)
0%
|
(24)
0%
|
(24)
0%
|
(25)
0%
|
(25)
0%
|
(25)
0%
|
(19)
+25%
|
(12)
+33%
|
(6)
+48%
|
(0)
+97%
|
(0)
+8%
|
(0)
+7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
-33%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
1
+425%
|
4
+186%
|
(0)
N/A
|
2
N/A
|
4
+60%
|
6
+66%
|
8
+28%
|
(2)
N/A
|
4
N/A
|
3
-19%
|
7
+132%
|
(1)
N/A
|
(9)
-1 645%
|
(14)
-55%
|
(15)
-7%
|
(0)
+100%
|
2
N/A
|
7
+273%
|
2
-72%
|
20
+873%
|
37
+83%
|
22
-41%
|
25
+16%
|
10
-61%
|
21
+112%
|
27
+30%
|
29
+8%
|
23
-22%
|
7
-68%
|
4
-42%
|
5
+8%
|
(3)
N/A
|
(17)
-402%
|
(13)
+24%
|
(19)
-44%
|
(3)
+85%
|
8
N/A
|
(0)
N/A
|
(12)
-11 850%
|
(29)
-140%
|
(22)
+22%
|
(11)
+50%
|
(4)
+63%
|
0
N/A
|
(6)
N/A
|
(1)
+77%
|
11
N/A
|
17
+55%
|
14
-22%
|
8
-44%
|
10
+32%
|
2
-80%
|
2
-19%
|
10
+496%
|
1
-92%
|
21
+2 675%
|
24
+15%
|
17
-32%
|
33
+100%
|
19
-42%
|
26
+36%
|
19
-28%
|
12
-35%
|
23
+86%
|
(11)
N/A
|
8
N/A
|
(1)
N/A
|
3
N/A
|
3
+6%
|
11
+235%
|
14
+23%
|
15
+6%
|
25
+67%
|
0
-99%
|
2
+995%
|
(8)
N/A
|
(6)
+17%
|
(10)
-58%
|
(6)
+35%
|
(7)
-8%
|
(44)
-527%
|
(43)
+2%
|
(53)
-23%
|
(49)
+8%
|
(16)
+68%
|
(1)
+91%
|
1
N/A
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-17%
|
(1)
+39%
|
(0)
+94%
|
(0)
-75%
|
1
N/A
|
(2)
N/A
|
(0)
+91%
|
0
N/A
|
2
+854%
|
(2)
N/A
|
0
N/A
|
2
+524%
|
4
+86%
|
7
+67%
|
8
+14%
|
14
+77%
|
14
-1%
|
18
+26%
|
10
-47%
|
11
+19%
|
12
+2%
|
11
-9%
|
16
+48%
|
15
-3%
|
13
-11%
|
11
-20%
|
19
+76%
|
16
-15%
|
25
+54%
|
23
-7%
|
11
-51%
|
34
+200%
|
19
-45%
|
26
+39%
|
27
+3%
|
24
-10%
|
27
+14%
|
30
+7%
|
29
0%
|
12
-61%
|
19
+64%
|
12
-39%
|
20
+70%
|
25
+26%
|
19
-23%
|
28
+45%
|
13
-55%
|
19
+49%
|
22
+14%
|
9
-58%
|
13
+50%
|
8
-42%
|
12
+57%
|
25
+102%
|
31
+25%
|
28
-11%
|
22
-21%
|
24
+12%
|
1
-96%
|
1
-21%
|
9
+1 132%
|
0
-97%
|
37
+15 150%
|
40
+9%
|
33
-18%
|
49
+51%
|
37
-26%
|
45
+21%
|
39
-13%
|
34
-13%
|
45
+32%
|
23
-49%
|
41
+83%
|
33
-21%
|
37
+12%
|
25
-31%
|
34
+33%
|
37
+9%
|
38
+3%
|
48
+28%
|
24
-51%
|
26
+11%
|
17
-37%
|
23
+38%
|
19
-16%
|
23
+18%
|
23
-2%
|
17
-27%
|
17
+5%
|
2
-90%
|
(0)
N/A
|
(9)
-4 438%
|
(1)
+90%
|
1
N/A
|
(0)
N/A
|
|