Soluna Holdings Inc
NASDAQ:SLNH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Soluna Holdings Inc
NASDAQ:SLNH
|
US |
|
gumi Inc
TSE:3903
|
JP |
|
Gudang Garam Tbk PT
IDX:GGRM
|
ID |
|
IVF Hartmann Holding AG
SIX:VBSN
|
CH |
|
F
|
Formosan Rubber Group Inc
TWSE:2107
|
TW |
|
L
|
Leedarson IoT Technology Inc
SSE:605365
|
CN |
|
Stamford Land Corporation Ltd
SGX:H07
|
SG |
|
Owens & Minor Inc
NYSE:OMI
|
US |
|
Goodheart-Willcox Company Inc
OTC:GWOX
|
US |
|
Pan African Resources PLC
LSE:PAF
|
UK |
|
11 88 0 Solutions AG
XETRA:TGT
|
DE |
|
Shanghai Hi-Road Food Technology Co Ltd
SZSE:300915
|
CN |
|
Kurniamitra Duta Sentosa Tbk PT
IDX:KMDS
|
ID |
Cash Flow Statement
Cash Flow Statement
Soluna Holdings 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)
|
2
|
(14)
|
(16)
|
(7)
|
(2)
|
4
|
9
|
(1)
|
(1)
|
(2)
|
(6)
|
(4)
|
(10)
|
(11)
|
(10)
|
(15)
|
(12)
|
(13)
|
(15)
|
(14)
|
(13)
|
(13)
|
(11)
|
(10)
|
(10)
|
(11)
|
(13)
|
(13)
|
(11)
|
(8)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
2
|
1
|
1
|
(0)
|
(2)
|
(1)
|
(1)
|
1
|
4
|
3
|
3
|
3
|
1
|
1
|
0
|
(0)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
2
|
(1)
|
(2)
|
(4)
|
(6)
|
(6)
|
(15)
|
(20)
|
(76)
|
(99)
|
(97)
|
(100)
|
(50)
|
(28)
|
(23)
|
(23)
|
(25)
|
(58)
|
(63)
|
(62)
|
(79)
|
|
| Depreciation & Amortization |
2
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
18
|
26
|
28
|
25
|
20
|
15
|
13
|
14
|
15
|
16
|
16
|
16
|
16
|
16
|
|
| Change in Deffered Taxes |
(7)
|
1
|
(4)
|
(2)
|
(5)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(5)
|
(4)
|
(5)
|
(2)
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
0
|
1
|
3
|
0
|
3
|
4
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
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
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
2
|
4
|
1
|
1
|
4
|
5
|
6
|
7
|
8
|
|
| Other Non-Cash Items |
7
|
(9)
|
12
|
11
|
5
|
(3)
|
(7)
|
(13)
|
(7)
|
(8)
|
(8)
|
(2)
|
(6)
|
(1)
|
(2)
|
(4)
|
(0)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
5
|
5
|
9
|
6
|
50
|
66
|
64
|
70
|
27
|
10
|
13
|
16
|
14
|
45
|
43
|
38
|
52
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
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
|
0
|
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
|
|
| Change in Working Capital |
(0)
|
1
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
2
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(0)
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(1)
|
0
|
(1)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
1
|
(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
|
(4)
|
(1)
|
3
|
3
|
9
|
4
|
0
|
0
|
1
|
3
|
2
|
1
|
(9)
|
(5)
|
(5)
|
(2)
|
8
|
9
|
|
| Cash from Operating Activities |
(8)
N/A
|
(5)
+34%
|
(6)
-15%
|
(7)
-20%
|
(6)
+10%
|
(6)
+12%
|
(5)
+6%
|
(6)
-20%
|
(8)
-24%
|
(8)
-10%
|
(10)
-14%
|
(10)
-4%
|
(12)
-20%
|
(13)
-11%
|
(14)
-6%
|
(13)
+6%
|
(13)
+5%
|
(12)
+4%
|
(12)
+1%
|
(12)
-1%
|
(13)
-5%
|
(14)
-10%
|
(13)
+4%
|
(13)
-1%
|
(12)
+13%
|
(10)
+14%
|
(10)
-4%
|
(9)
+10%
|
(10)
-9%
|
(9)
+16%
|
(6)
+30%
|
(3)
+44%
|
(2)
+37%
|
(1)
+43%
|
(1)
+35%
|
(2)
-181%
|
(2)
+34%
|
(1)
+12%
|
(0)
+66%
|
0
N/A
|
0
-72%
|
1
+814%
|
(0)
N/A
|
(1)
-242%
|
(2)
-23%
|
(1)
+25%
|
(1)
+45%
|
1
N/A
|
1
+92%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+25%
|
1
-21%
|
(0)
N/A
|
(1)
-2 760%
|
(1)
+18%
|
(1)
+27%
|
0
N/A
|
1
+373%
|
0
-33%
|
0
-11%
|
(0)
N/A
|
0
N/A
|
1
+139%
|
1
+41%
|
1
+11%
|
2
+49%
|
1
-28%
|
1
-3%
|
1
+4%
|
0
-80%
|
0
-24%
|
0
-91%
|
1
+6 950%
|
2
+35%
|
3
+35%
|
(3)
N/A
|
(2)
+22%
|
6
N/A
|
7
+18%
|
13
+94%
|
4
-72%
|
(6)
N/A
|
(10)
-76%
|
(12)
-16%
|
(5)
+54%
|
(3)
+45%
|
4
N/A
|
(3)
N/A
|
(2)
+24%
|
(5)
-154%
|
(9)
-79%
|
(3)
+68%
|
(5)
-79%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(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)
|
(1)
|
(1)
|
(2)
|
(18)
|
(47)
|
(73)
|
(99)
|
(92)
|
(64)
|
(39)
|
(14)
|
(14)
|
(13)
|
(12)
|
(10)
|
(4)
|
(9)
|
(13)
|
(21)
|
(22)
|
|
| Other Items |
39
|
35
|
10
|
8
|
11
|
10
|
9
|
15
|
12
|
13
|
10
|
4
|
4
|
1
|
2
|
3
|
2
|
4
|
6
|
5
|
6
|
4
|
1
|
2
|
5
|
0
|
7
|
7
|
3
|
0
|
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
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(10)
|
(13)
|
1
|
8
|
18
|
21
|
0
|
3
|
2
|
2
|
7
|
(4)
|
(4)
|
(3)
|
2
|
(1)
|
|
| Cash from Investing Activities |
38
N/A
|
34
-10%
|
9
-73%
|
7
-20%
|
10
+40%
|
9
-9%
|
8
-10%
|
14
+63%
|
11
-23%
|
11
+7%
|
9
-24%
|
2
-73%
|
3
+14%
|
(1)
N/A
|
1
N/A
|
1
+153%
|
1
-27%
|
3
+179%
|
5
+84%
|
4
-15%
|
5
+9%
|
3
-34%
|
(0)
N/A
|
1
N/A
|
5
+378%
|
5
-1%
|
6
+33%
|
7
+6%
|
3
-57%
|
3
+3%
|
2
-46%
|
0
-93%
|
(0)
N/A
|
(0)
-100%
|
(0)
-100%
|
(0)
N/A
|
(0)
-25%
|
(0)
N/A
|
(0)
-160%
|
(0)
-15%
|
(0)
-7%
|
(0)
+6%
|
0
N/A
|
0
+233%
|
0
+30%
|
0
-31%
|
0
-78%
|
(0)
N/A
|
(0)
-100%
|
(0)
+33%
|
(0)
-50%
|
(0)
N/A
|
0
N/A
|
0
-33%
|
0
+50%
|
0
+67%
|
(0)
N/A
|
(0)
-175%
|
(0)
+18%
|
(0)
-22%
|
(0)
-27%
|
(0)
+57%
|
(0)
-17%
|
(0)
-14%
|
(0)
-38%
|
(0)
-18%
|
(0)
-31%
|
(0)
+18%
|
(0)
+36%
|
(0)
N/A
|
(0)
+56%
|
(0)
-50%
|
(0)
-33%
|
(1)
-925%
|
(1)
-41%
|
(1)
N/A
|
(2)
-60%
|
(1)
+25%
|
(2)
-50%
|
(18)
-776%
|
(57)
-211%
|
(85)
-48%
|
(98)
-15%
|
(84)
+14%
|
(46)
+45%
|
(18)
+61%
|
(14)
+24%
|
(12)
+14%
|
(10)
+12%
|
(11)
-4%
|
(3)
+72%
|
(8)
-165%
|
(13)
-67%
|
(16)
-21%
|
(19)
-21%
|
(24)
-22%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
10
|
18
|
18
|
16
|
8
|
0
|
1
|
1
|
1
|
12
|
12
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
38
|
50
|
52
|
45
|
30
|
20
|
19
|
8
|
4
|
1
|
1
|
3
|
2
|
2
|
2
|
2
|
37
|
|
| Net Issuance of Debt |
(28)
|
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
|
2
|
2
|
2
|
3
|
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
|
16
|
0
|
0
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
2
|
(1)
|
11
|
12
|
12
|
17
|
4
|
17
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
11
|
11
|
2
|
1
|
(8)
|
(8)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
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
|
(2)
|
(4)
|
(6)
|
12
|
19
|
24
|
31
|
20
|
29
|
27
|
19
|
13
|
(7)
|
(2)
|
4
|
9
|
18
|
23
|
|
| Cash from Financing Activities |
(27)
N/A
|
(21)
+23%
|
(9)
+56%
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
-2%
|
0
N/A
|
2
+2 267%
|
11
+430%
|
13
+18%
|
12
-6%
|
20
+56%
|
10
-47%
|
8
-18%
|
8
-2%
|
0
-97%
|
1
+114%
|
1
+75%
|
1
+17%
|
11
+822%
|
11
-2%
|
10
-6%
|
10
-2%
|
0
-99%
|
0
N/A
|
0
-33%
|
2
+3 650%
|
2
N/A
|
2
+33%
|
3
+28%
|
1
-53%
|
1
+7%
|
1
+12%
|
1
-15%
|
2
+32%
|
2
+15%
|
1
-24%
|
1
-5%
|
1
-34%
|
1
-28%
|
0
-31%
|
0
-58%
|
0
-53%
|
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
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
3
N/A
|
3
+1%
|
3
+2%
|
3
N/A
|
0
-93%
|
0
-11%
|
0
-29%
|
0
N/A
|
0
-67%
|
(3)
N/A
|
(3)
0%
|
(3)
N/A
|
(3)
-1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+75%
|
16
+11 271%
|
34
+112%
|
59
+76%
|
79
+32%
|
77
-2%
|
65
-16%
|
43
-34%
|
30
-29%
|
31
+2%
|
26
-16%
|
22
-16%
|
13
-40%
|
8
-40%
|
12
+53%
|
18
+52%
|
28
+54%
|
25
-12%
|
77
+210%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
3
N/A
|
8
+156%
|
(6)
N/A
|
1
N/A
|
3
+515%
|
3
-5%
|
2
-22%
|
8
+224%
|
5
-34%
|
14
+181%
|
12
-13%
|
5
-61%
|
10
+110%
|
(4)
N/A
|
(5)
-27%
|
(4)
+29%
|
(11)
-216%
|
(9)
+23%
|
(6)
+32%
|
(7)
-12%
|
3
N/A
|
0
-93%
|
(3)
N/A
|
(2)
+33%
|
(7)
-208%
|
(5)
+23%
|
(4)
+21%
|
(1)
+68%
|
(6)
-344%
|
(4)
+37%
|
(2)
+48%
|
(2)
-7%
|
(1)
+58%
|
0
N/A
|
0
+95%
|
(1)
N/A
|
0
N/A
|
0
-85%
|
1
+1 460%
|
1
+28%
|
1
-44%
|
1
+68%
|
(0)
N/A
|
(1)
-643%
|
(1)
-33%
|
(1)
+24%
|
(1)
+43%
|
0
N/A
|
1
+94%
|
(0)
N/A
|
(0)
+63%
|
(0)
-43%
|
1
N/A
|
1
+19%
|
1
-19%
|
(0)
N/A
|
(1)
-14 600%
|
(1)
+12%
|
(1)
+26%
|
(0)
+99%
|
3
N/A
|
3
-2%
|
3
+0%
|
2
-14%
|
0
-82%
|
1
+105%
|
1
+29%
|
1
+14%
|
2
+48%
|
(2)
N/A
|
(2)
N/A
|
(2)
+1%
|
(3)
-60%
|
(1)
+82%
|
(1)
-90%
|
0
N/A
|
0
-52%
|
1
+983%
|
11
+726%
|
13
+20%
|
8
-41%
|
0
-99%
|
(7)
N/A
|
(15)
-97%
|
(8)
+43%
|
2
N/A
|
6
+154%
|
9
+60%
|
9
-5%
|
6
-26%
|
2
-64%
|
2
-5%
|
0
-96%
|
3
+3 451%
|
3
-13%
|
48
+1 725%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(6)
+31%
|
(6)
-4%
|
(7)
-13%
|
(7)
+7%
|
(6)
+10%
|
(6)
+2%
|
(7)
-20%
|
(9)
-22%
|
(10)
-12%
|
(11)
-12%
|
(11)
-4%
|
(14)
-21%
|
(15)
-8%
|
(16)
-4%
|
(15)
+6%
|
(14)
+7%
|
(13)
+3%
|
(13)
+1%
|
(13)
-2%
|
(14)
-7%
|
(15)
-7%
|
(15)
+4%
|
(14)
+1%
|
(12)
+16%
|
(11)
+13%
|
(11)
-3%
|
(10)
+10%
|
(11)
-8%
|
(9)
+16%
|
(6)
+31%
|
(3)
+44%
|
(2)
+36%
|
(1)
+42%
|
(1)
+33%
|
(2)
-173%
|
(2)
+33%
|
(1)
+12%
|
(1)
+58%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-193%
|
(2)
-19%
|
(1)
+22%
|
(1)
+44%
|
0
N/A
|
1
+102%
|
(0)
N/A
|
(0)
+67%
|
(0)
-43%
|
1
N/A
|
1
+23%
|
1
-23%
|
(0)
N/A
|
(1)
-1 046%
|
(1)
+14%
|
(1)
+27%
|
0
N/A
|
0
N/A
|
0
-24%
|
0
-17%
|
(0)
N/A
|
0
N/A
|
1
+192%
|
1
+42%
|
1
+15%
|
2
+59%
|
1
-29%
|
1
+1%
|
1
+2%
|
0
-85%
|
0
-29%
|
(0)
N/A
|
1
N/A
|
1
+9%
|
1
+34%
|
(5)
N/A
|
(21)
-320%
|
(42)
-104%
|
(66)
-58%
|
(86)
-30%
|
(88)
-2%
|
(70)
+21%
|
(49)
+29%
|
(26)
+48%
|
(20)
+23%
|
(16)
+20%
|
(9)
+46%
|
(13)
-50%
|
(6)
+52%
|
(14)
-135%
|
(22)
-51%
|
(24)
-12%
|
(28)
-14%
|
|