Saga Communications Inc
NASDAQ:SGA
Cash Flow Statement
Cash Flow Statement
Saga Communications 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 |
9
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
9
|
0
|
4
|
7
|
10
|
8
|
6
|
5
|
3
|
3
|
2
|
0
|
|
| Depreciation & Amortization |
10
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
2
|
4
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Change in Deffered Taxes |
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
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
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(0)
|
24
|
24
|
27
|
1
|
27
|
25
|
25
|
1
|
28
|
30
|
29
|
1
|
30
|
28
|
27
|
4
|
24
|
29
|
27
|
1
|
29
|
27
|
27
|
2
|
27
|
27
|
28
|
117
|
26
|
27
|
26
|
19
|
28
|
26
|
26
|
(1)
|
(2)
|
(2)
|
(1)
|
3
|
6
|
6
|
5
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
1
|
1
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Cash Taxes Paid |
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Interest Paid |
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
9
|
12
|
21
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
0
|
(3)
|
1
|
1
|
1
|
3
|
0
|
(2)
|
1
|
(2)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
28
|
25
|
26
|
2
|
24
|
21
|
15
|
2
|
12
|
13
|
18
|
1
|
19
|
17
|
20
|
(1)
|
17
|
8
|
5
|
(1)
|
(3)
|
2
|
0
|
3
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
21
N/A
|
24
+14%
|
24
-1%
|
27
+12%
|
25
-5%
|
27
+4%
|
25
-5%
|
25
0%
|
27
+9%
|
28
+1%
|
30
+7%
|
29
-1%
|
30
+3%
|
30
-1%
|
28
-7%
|
27
-3%
|
27
-1%
|
24
-9%
|
29
+19%
|
27
-5%
|
30
+9%
|
29
-3%
|
27
-6%
|
27
0%
|
27
-1%
|
27
-1%
|
27
+3%
|
28
+2%
|
25
-10%
|
26
+4%
|
27
+4%
|
26
-6%
|
25
-2%
|
28
+9%
|
26
-5%
|
26
-1%
|
28
+6%
|
26
-5%
|
26
+1%
|
28
+6%
|
27
-2%
|
30
+11%
|
30
+1%
|
29
-4%
|
31
+6%
|
30
-3%
|
27
-9%
|
29
+6%
|
27
-8%
|
27
+0%
|
27
+2%
|
28
+3%
|
25
-10%
|
25
-1%
|
26
+5%
|
24
-10%
|
29
+20%
|
28
-1%
|
29
+1%
|
30
+6%
|
29
-3%
|
28
-6%
|
30
+8%
|
27
-9%
|
5
-80%
|
4
-20%
|
5
+25%
|
5
-9%
|
26
+426%
|
28
+8%
|
25
-8%
|
26
+5%
|
25
-4%
|
24
-5%
|
21
-14%
|
15
-30%
|
12
-17%
|
12
+2%
|
13
+5%
|
18
+37%
|
19
+7%
|
19
0%
|
17
-9%
|
20
+13%
|
17
-12%
|
17
-3%
|
16
-5%
|
17
+5%
|
15
-8%
|
14
-7%
|
14
+0%
|
12
-19%
|
14
+19%
|
11
-18%
|
11
-4%
|
9
-16%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(9)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(10)
|
(14)
|
(13)
|
(14)
|
(12)
|
(11)
|
(8)
|
(8)
|
(8)
|
(13)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Other Items |
(18)
|
(5)
|
(10)
|
(13)
|
(23)
|
(34)
|
(25)
|
(26)
|
(24)
|
(19)
|
(29)
|
(24)
|
(13)
|
(33)
|
(35)
|
(33)
|
(30)
|
(9)
|
2
|
(3)
|
(2)
|
(7)
|
(7)
|
(7)
|
(10)
|
(18)
|
(18)
|
(14)
|
(11)
|
(0)
|
0
|
0
|
0
|
4
|
1
|
2
|
2
|
(1)
|
1
|
2
|
1
|
1
|
1
|
0
|
(0)
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(1)
|
1
|
2
|
2
|
(9)
|
(14)
|
(26)
|
(26)
|
(14)
|
(12)
|
0
|
(2)
|
43
|
44
|
44
|
47
|
(0)
|
(9)
|
(10)
|
(10)
|
(10)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
0
|
(10)
|
(10)
|
(9)
|
(8)
|
2
|
2
|
2
|
3
|
(1)
|
(1)
|
(3)
|
(5)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(29)
N/A
|
(14)
+53%
|
(19)
-38%
|
(22)
-17%
|
(32)
-49%
|
(41)
-28%
|
(33)
+20%
|
(34)
-4%
|
(33)
+5%
|
(27)
+18%
|
(37)
-38%
|
(34)
+8%
|
(26)
+24%
|
(46)
-77%
|
(49)
-6%
|
(45)
+8%
|
(41)
+10%
|
(18)
+57%
|
(6)
+69%
|
(11)
-101%
|
(15)
-37%
|
(18)
-17%
|
(17)
+5%
|
(17)
-2%
|
(20)
-17%
|
(28)
-36%
|
(27)
+3%
|
(23)
+15%
|
(18)
+22%
|
(6)
+65%
|
(6)
+7%
|
(5)
+15%
|
(4)
+17%
|
(0)
+95%
|
(2)
-973%
|
(2)
-3%
|
(2)
+32%
|
(6)
-240%
|
(4)
+35%
|
(3)
+14%
|
(4)
-30%
|
(4)
-1%
|
(4)
+2%
|
(5)
-26%
|
(5)
+3%
|
(2)
+59%
|
(2)
0%
|
(1)
+55%
|
(2)
-95%
|
(6)
-209%
|
(6)
-5%
|
(6)
-9%
|
(5)
+27%
|
(4)
+25%
|
(3)
+14%
|
(15)
-408%
|
(17)
-12%
|
(30)
-73%
|
(30)
-2%
|
(17)
+43%
|
(16)
+7%
|
(4)
+75%
|
(7)
-74%
|
39
N/A
|
38
-3%
|
38
+1%
|
41
+8%
|
(6)
N/A
|
(15)
-154%
|
(15)
-4%
|
(16)
-3%
|
(16)
N/A
|
(6)
+61%
|
(6)
+12%
|
(2)
+59%
|
(1)
+45%
|
(1)
+52%
|
(0)
+100%
|
(2)
-104 000%
|
(3)
-22%
|
(3)
-32%
|
(4)
-16%
|
(16)
-307%
|
(16)
-1%
|
(15)
+6%
|
(15)
+2%
|
(3)
+78%
|
(3)
+11%
|
(2)
+15%
|
(1)
+60%
|
(5)
-439%
|
(5)
+4%
|
(7)
-28%
|
(8)
-23%
|
(4)
+54%
|
(4)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(6)
|
(8)
|
(10)
|
(13)
|
(10)
|
(7)
|
(5)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(0)
|
(1)
|
(3)
|
(12)
|
(19)
|
(18)
|
(16)
|
(7)
|
(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)
|
(1)
|
(1)
|
0
|
(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
|
|
| Net Issuance of Debt |
11
|
(0)
|
(0)
|
(0)
|
(0)
|
8
|
4
|
15
|
15
|
6
|
11
|
(0)
|
(0)
|
20
|
35
|
35
|
28
|
1
|
(19)
|
(19)
|
(15)
|
(10)
|
(7)
|
(7)
|
(4)
|
3
|
5
|
5
|
6
|
(1)
|
(1)
|
(4)
|
(14)
|
(17)
|
(20)
|
(25)
|
(25)
|
(24)
|
(25)
|
(29)
|
(27)
|
(31)
|
(30)
|
(18)
|
(10)
|
(3)
|
(8)
|
(8)
|
(13)
|
0
|
(5)
|
(10)
|
(10)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
(15)
|
(5)
|
(10)
|
(15)
|
(10)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
(12)
|
(13)
|
(6)
|
0
|
(7)
|
(9)
|
(8)
|
0
|
(10)
|
(6)
|
(5)
|
(14)
|
(12)
|
(14)
|
(12)
|
(9)
|
(7)
|
(7)
|
(9)
|
(5)
|
(7)
|
(6)
|
(4)
|
(2)
|
0
|
(1)
|
(2)
|
(6)
|
(8)
|
(7)
|
(20)
|
(30)
|
(30)
|
(30)
|
(20)
|
(20)
|
(22)
|
(22)
|
(23)
|
(10)
|
(6)
|
(8)
|
|
| Other |
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
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
|
|
| Cash from Financing Activities |
11
N/A
|
(0)
N/A
|
1
N/A
|
1
+54%
|
1
-24%
|
9
+807%
|
4
-57%
|
14
+268%
|
11
-22%
|
2
-79%
|
6
+147%
|
(7)
N/A
|
(7)
+3%
|
11
N/A
|
23
+110%
|
25
+9%
|
20
-17%
|
(4)
N/A
|
(20)
-469%
|
(22)
-6%
|
(19)
+13%
|
(14)
+26%
|
(10)
+31%
|
(8)
+13%
|
(4)
+52%
|
1
N/A
|
1
+15%
|
(7)
N/A
|
(14)
-87%
|
(20)
-44%
|
(18)
+8%
|
(12)
+33%
|
(15)
-25%
|
(19)
-23%
|
(21)
-13%
|
(27)
-24%
|
(27)
N/A
|
(24)
+9%
|
(26)
-7%
|
(31)
-18%
|
(28)
+7%
|
(32)
-13%
|
(30)
+5%
|
(18)
+42%
|
(17)
+3%
|
(9)
+46%
|
(15)
-59%
|
(15)
+1%
|
(23)
-58%
|
(23)
N/A
|
(15)
+35%
|
(21)
-42%
|
(20)
+4%
|
(20)
0%
|
(22)
-7%
|
(18)
+20%
|
(8)
+56%
|
(8)
+0%
|
(8)
-3%
|
(9)
-18%
|
(8)
+10%
|
0
N/A
|
(10)
N/A
|
(7)
+30%
|
(17)
-128%
|
(25)
-51%
|
(24)
+5%
|
(31)
-32%
|
(19)
+39%
|
(21)
-9%
|
(24)
-14%
|
(18)
+23%
|
(20)
-9%
|
(11)
+42%
|
(8)
+29%
|
(6)
+25%
|
(4)
+32%
|
(2)
+44%
|
(0)
+83%
|
(1)
-228%
|
(12)
-817%
|
(16)
-32%
|
(19)
-13%
|
(18)
+5%
|
(20)
-14%
|
(30)
-49%
|
(31)
-3%
|
(31)
+0%
|
(20)
+35%
|
(20)
-2%
|
(18)
+13%
|
(18)
0%
|
(18)
-1%
|
(5)
+70%
|
(7)
-24%
|
(8)
-24%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
11
+236%
|
6
-43%
|
6
+4%
|
(6)
N/A
|
(6)
+1%
|
(4)
+32%
|
5
N/A
|
6
+15%
|
3
-49%
|
(2)
N/A
|
(12)
-503%
|
(3)
+78%
|
(6)
-114%
|
1
N/A
|
6
+388%
|
6
-3%
|
3
-51%
|
3
-5%
|
(5)
N/A
|
(4)
+20%
|
(3)
+30%
|
0
N/A
|
1
+209%
|
3
+83%
|
0
-96%
|
2
+1 582%
|
(2)
N/A
|
(6)
-169%
|
0
N/A
|
4
+1 045%
|
9
+144%
|
6
-32%
|
8
+42%
|
2
-72%
|
(3)
N/A
|
(1)
+78%
|
(4)
-424%
|
(3)
+13%
|
(6)
-87%
|
(5)
+13%
|
(6)
-16%
|
(4)
+33%
|
7
N/A
|
9
+36%
|
19
+108%
|
10
-44%
|
13
+27%
|
2
-87%
|
(2)
N/A
|
7
N/A
|
1
-91%
|
0
-52%
|
1
+325%
|
1
+24%
|
(9)
N/A
|
4
N/A
|
(9)
N/A
|
(10)
-5%
|
4
N/A
|
5
+27%
|
15
+204%
|
12
-18%
|
58
+369%
|
26
-55%
|
17
-35%
|
23
+32%
|
(32)
N/A
|
(8)
+74%
|
(9)
-4%
|
(14)
-67%
|
(8)
+46%
|
(1)
+91%
|
7
N/A
|
10
+46%
|
7
-31%
|
7
+2%
|
10
+37%
|
10
+5%
|
14
+33%
|
3
-75%
|
(1)
N/A
|
(17)
-1 363%
|
(14)
+18%
|
(18)
-29%
|
(28)
-55%
|
(18)
+35%
|
(17)
+7%
|
(7)
+57%
|
(7)
+2%
|
(9)
-23%
|
(11)
-30%
|
(11)
+5%
|
(2)
+79%
|
0
N/A
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
15
+39%
|
16
+1%
|
18
+14%
|
16
-7%
|
19
+14%
|
17
-10%
|
17
+1%
|
19
+10%
|
19
+4%
|
21
+10%
|
19
-10%
|
16
-14%
|
17
+3%
|
13
-21%
|
15
+12%
|
16
+4%
|
16
+3%
|
21
+30%
|
19
-9%
|
16
-14%
|
18
+9%
|
17
-6%
|
17
+3%
|
17
-3%
|
17
+2%
|
19
+9%
|
19
+3%
|
18
-5%
|
20
+11%
|
21
+6%
|
21
-4%
|
21
+4%
|
24
+12%
|
22
-5%
|
22
-3%
|
23
+7%
|
22
-7%
|
22
+1%
|
23
+4%
|
22
-4%
|
25
+13%
|
25
+1%
|
24
-4%
|
26
+8%
|
25
-4%
|
22
-10%
|
25
+9%
|
22
-12%
|
21
-1%
|
22
+2%
|
23
+4%
|
20
-12%
|
20
+1%
|
22
+7%
|
18
-18%
|
25
+42%
|
25
-2%
|
25
+0%
|
27
+9%
|
25
-6%
|
23
-9%
|
25
+8%
|
22
-11%
|
(1)
N/A
|
(2)
-131%
|
(0)
+82%
|
(1)
-168%
|
20
N/A
|
22
+11%
|
19
-13%
|
20
+6%
|
20
-3%
|
19
-5%
|
17
-9%
|
12
-31%
|
10
-16%
|
11
+8%
|
11
+0%
|
15
+39%
|
15
+3%
|
15
-3%
|
11
-24%
|
14
+21%
|
11
-18%
|
10
-8%
|
11
+5%
|
12
+12%
|
11
-8%
|
10
-7%
|
10
-2%
|
7
-26%
|
10
+34%
|
8
-21%
|
8
-4%
|
6
-22%
|
|