Star Equity Holdings Inc
NASDAQ:STRR
Cash Flow Statement
Cash Flow Statement
Star Equity Holdings Inc
| 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 |
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(4)
|
(7)
|
(10)
|
(11)
|
(10)
|
(9)
|
(6)
|
(3)
|
(2)
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(5)
|
(3)
|
(3)
|
1
|
(1)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(2)
|
0
|
3
|
4
|
2
|
2
|
3
|
4
|
22
|
22
|
33
|
32
|
13
|
14
|
1
|
(3)
|
(12)
|
(36)
|
(30)
|
(27)
|
(20)
|
1
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
2
|
1
|
1
|
(3)
|
(12)
|
(12)
|
(12)
|
(5)
|
(1)
|
26
|
25
|
25
|
22
|
(7)
|
(6)
|
(10)
|
(9)
|
(2)
|
(7)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
5
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
6
|
8
|
10
|
10
|
10
|
10
|
11
|
11
|
10
|
10
|
9
|
8
|
8
|
8
|
8
|
9
|
9
|
10
|
9
|
8
|
6
|
5
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
2
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(19)
|
(30)
|
(30)
|
(12)
|
(12)
|
0
|
0
|
6
|
28
|
27
|
27
|
21
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
2
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
6
|
6
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
5
|
5
|
(2)
|
(2)
|
(5)
|
(5)
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
0
|
(7)
|
(10)
|
(9)
|
(3)
|
4
|
9
|
9
|
4
|
3
|
(28)
|
(28)
|
2
|
(29)
|
1
|
(0)
|
1
|
2
|
1
|
1
|
|
| 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
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
1
|
1
|
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
|
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
|
1
|
1
|
1
|
0
|
|
| Change in Working Capital |
(2)
|
1
|
4
|
1
|
1
|
(2)
|
(4)
|
0
|
4
|
5
|
5
|
2
|
0
|
(4)
|
(2)
|
(1)
|
(0)
|
1
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
2
|
3
|
1
|
(2)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
1
|
(2)
|
(1)
|
(1)
|
(5)
|
(2)
|
(6)
|
(6)
|
(9)
|
(11)
|
(11)
|
(8)
|
(4)
|
(2)
|
4
|
0
|
(6)
|
(2)
|
(7)
|
(2)
|
(4)
|
(1)
|
(3)
|
(3)
|
(1)
|
(0)
|
3
|
1
|
|
| Cash from Operating Activities |
0
N/A
|
3
+1 950%
|
8
+142%
|
6
-30%
|
6
+8%
|
2
-69%
|
(3)
N/A
|
(2)
+45%
|
0
N/A
|
0
+100%
|
2
+1 014%
|
1
-75%
|
0
-63%
|
(1)
N/A
|
1
N/A
|
4
+242%
|
5
+15%
|
5
0%
|
3
-37%
|
2
-39%
|
2
+31%
|
4
+85%
|
6
+35%
|
6
+5%
|
5
-23%
|
5
-5%
|
1
-75%
|
(0)
N/A
|
0
N/A
|
2
+587%
|
2
+41%
|
4
+79%
|
1
-76%
|
(1)
N/A
|
(2)
-141%
|
(3)
-74%
|
(1)
+60%
|
(1)
-9%
|
(2)
-27%
|
1
N/A
|
2
+62%
|
2
-28%
|
5
+216%
|
4
-13%
|
4
-2%
|
6
+45%
|
5
-14%
|
4
-19%
|
4
-13%
|
4
+17%
|
5
+21%
|
8
+44%
|
11
+43%
|
12
+11%
|
11
-12%
|
8
-23%
|
6
-25%
|
5
-25%
|
6
+23%
|
4
-25%
|
5
+21%
|
2
-52%
|
2
-2%
|
2
-13%
|
1
-64%
|
3
+366%
|
0
-86%
|
(1)
N/A
|
(5)
-694%
|
(8)
-51%
|
(13)
-62%
|
(11)
+13%
|
(6)
+43%
|
(5)
+24%
|
5
N/A
|
2
-62%
|
(4)
N/A
|
2
N/A
|
(7)
N/A
|
(3)
+62%
|
0
N/A
|
(6)
N/A
|
(5)
+16%
|
(5)
+8%
|
(3)
+42%
|
(1)
+57%
|
3
N/A
|
(1)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(8)
|
(7)
|
(7)
|
(6)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
(30)
|
(44)
|
(43)
|
(38)
|
(8)
|
10
|
12
|
6
|
(3)
|
(1)
|
(0)
|
1
|
10
|
9
|
11
|
7
|
6
|
2
|
(2)
|
1
|
(2)
|
(3)
|
(4)
|
0
|
9
|
8
|
8
|
(7)
|
(13)
|
3
|
4
|
12
|
12
|
(2)
|
(5)
|
(0)
|
2
|
1
|
(2)
|
(3)
|
(4)
|
(4)
|
3
|
3
|
2
|
4
|
(23)
|
(22)
|
(21)
|
(23)
|
3
|
3
|
2
|
1
|
7
|
7
|
9
|
11
|
3
|
4
|
3
|
1
|
1
|
0
|
0
|
0
|
19
|
18
|
18
|
19
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
19
|
20
|
(2)
|
17
|
(3)
|
(2)
|
1
|
2
|
(0)
|
7
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-47%
|
(4)
-21%
|
(33)
-849%
|
(49)
-46%
|
(48)
+2%
|
(42)
+11%
|
(12)
+71%
|
7
N/A
|
9
+29%
|
3
-73%
|
(6)
N/A
|
(6)
+9%
|
(6)
+4%
|
(6)
-11%
|
1
N/A
|
0
-71%
|
1
+321%
|
(1)
N/A
|
(1)
+45%
|
(4)
-445%
|
(4)
-27%
|
(1)
+73%
|
(3)
-133%
|
(4)
-34%
|
(5)
-43%
|
(1)
+75%
|
8
N/A
|
7
-14%
|
7
-2%
|
(8)
N/A
|
(14)
-82%
|
3
N/A
|
3
+10%
|
11
+313%
|
11
+0%
|
(3)
N/A
|
(6)
-137%
|
(1)
+78%
|
1
N/A
|
1
-11%
|
(3)
N/A
|
(4)
-29%
|
(6)
-58%
|
(5)
+8%
|
2
N/A
|
2
-14%
|
1
-59%
|
2
+228%
|
(25)
N/A
|
(25)
-2%
|
(25)
+2%
|
(29)
-17%
|
(2)
+92%
|
(1)
+35%
|
(2)
-49%
|
(1)
+34%
|
5
N/A
|
4
-6%
|
6
+27%
|
9
+52%
|
1
-88%
|
(4)
N/A
|
(4)
0%
|
(6)
-56%
|
(5)
+15%
|
0
N/A
|
(1)
N/A
|
(1)
-129%
|
17
N/A
|
17
-1%
|
17
+0%
|
18
+5%
|
(2)
N/A
|
(4)
-96%
|
(5)
-38%
|
(5)
-2%
|
(4)
+21%
|
19
N/A
|
19
+4%
|
(2)
N/A
|
16
N/A
|
(3)
N/A
|
(2)
+28%
|
1
N/A
|
2
+64%
|
(0)
N/A
|
6
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
59
|
59
|
59
|
59
|
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)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
8
|
5
|
5
|
6
|
1
|
1
|
1
|
13
|
13
|
13
|
13
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(0)
|
(3)
|
|
| Net Issuance of Debt |
3
|
3
|
(10)
|
(10)
|
(12)
|
(13)
|
(3)
|
(3)
|
(3)
|
(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)
|
(1)
|
22
|
15
|
13
|
11
|
(12)
|
(9)
|
(6)
|
(3)
|
(9)
|
(6)
|
(6)
|
(11)
|
(1)
|
2
|
(0)
|
3
|
0
|
1
|
(1)
|
3
|
(3)
|
(7)
|
(4)
|
(8)
|
(1)
|
(2)
|
(3)
|
(2)
|
(6)
|
(3)
|
(3)
|
(1)
|
2
|
11
|
8
|
6
|
9
|
2
|
1
|
|
| 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
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(4)
|
(5)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Other |
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)
|
(4)
|
(3)
|
(4)
|
(4)
|
0
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
3
+0%
|
49
+1 853%
|
49
+0%
|
46
-6%
|
45
-3%
|
(4)
N/A
|
(3)
+13%
|
(3)
+25%
|
(1)
+77%
|
(1)
-53%
|
(1)
+6%
|
(1)
+14%
|
(1)
+29%
|
(0)
+24%
|
(0)
+26%
|
(0)
+31%
|
(0)
-40%
|
(0)
+18%
|
(0)
+13%
|
(0)
-15%
|
(0)
+35%
|
(0)
-147%
|
(1)
-130%
|
(1)
-19%
|
(1)
-2%
|
(1)
+27%
|
(0)
+67%
|
(0)
+84%
|
(0)
-50%
|
(0)
+67%
|
0
N/A
|
0
+43%
|
0
-20%
|
(0)
N/A
|
(1)
-218%
|
(1)
-4%
|
(1)
+12%
|
(3)
-397%
|
(3)
+7%
|
(4)
-27%
|
(5)
-30%
|
(3)
+41%
|
(4)
-29%
|
(4)
-5%
|
(4)
+3%
|
(4)
+4%
|
(4)
-6%
|
(4)
-7%
|
14
N/A
|
9
-39%
|
6
-32%
|
5
-20%
|
(15)
N/A
|
(14)
+10%
|
(10)
+25%
|
(8)
+21%
|
(13)
-65%
|
(11)
+20%
|
(10)
+3%
|
(14)
-38%
|
(4)
+73%
|
1
N/A
|
2
+250%
|
6
+170%
|
2
-60%
|
8
+252%
|
4
-49%
|
8
+99%
|
3
-65%
|
(7)
N/A
|
(4)
+41%
|
(10)
-149%
|
9
N/A
|
8
-12%
|
7
-8%
|
9
+26%
|
(8)
N/A
|
(5)
+32%
|
(5)
+6%
|
(2)
+50%
|
0
N/A
|
(2)
N/A
|
(2)
-19%
|
(3)
-56%
|
(3)
+19%
|
(1)
+78%
|
(3)
-394%
|
|
| 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
|
(1)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
3
+317%
|
54
+1 762%
|
21
-60%
|
4
-83%
|
(1)
N/A
|
(49)
-5 641%
|
(17)
+65%
|
5
N/A
|
9
+83%
|
4
-55%
|
(7)
N/A
|
(6)
+5%
|
(7)
-19%
|
(5)
+29%
|
5
N/A
|
5
-3%
|
6
+21%
|
2
-73%
|
1
-38%
|
(1)
N/A
|
(0)
+82%
|
4
N/A
|
3
-41%
|
0
-98%
|
(2)
N/A
|
(1)
+50%
|
7
N/A
|
7
-5%
|
8
+17%
|
(5)
N/A
|
(10)
-82%
|
4
N/A
|
2
-38%
|
10
+338%
|
8
-16%
|
(5)
N/A
|
(8)
-82%
|
(6)
+26%
|
(1)
+88%
|
(1)
-7%
|
(6)
-678%
|
(1)
+77%
|
(5)
-251%
|
(5)
+3%
|
4
N/A
|
3
-23%
|
1
-66%
|
2
+63%
|
(7)
N/A
|
(12)
-74%
|
(12)
+1%
|
(14)
-18%
|
(5)
+61%
|
(5)
+16%
|
(4)
+6%
|
(3)
+19%
|
(4)
-13%
|
(0)
+88%
|
(0)
+31%
|
(0)
-24%
|
(0)
+22%
|
(1)
-128%
|
0
N/A
|
1
+34%
|
1
+29%
|
9
+1 039%
|
3
-68%
|
1
-50%
|
12
+747%
|
(3)
N/A
|
2
N/A
|
1
-15%
|
2
+46%
|
9
+317%
|
4
-56%
|
(0)
N/A
|
(10)
-96 200%
|
7
N/A
|
12
+77%
|
(4)
N/A
|
10
N/A
|
(10)
N/A
|
(9)
+13%
|
(6)
+39%
|
(2)
+58%
|
2
N/A
|
2
-10%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
0
N/A
|
4
+1 122%
|
2
-63%
|
2
+6%
|
(3)
N/A
|
(7)
-167%
|
(6)
+22%
|
(3)
+46%
|
(3)
+6%
|
(1)
+69%
|
(3)
-269%
|
(4)
-41%
|
(7)
-49%
|
(5)
+19%
|
(4)
+20%
|
(4)
+10%
|
(5)
-16%
|
(5)
-10%
|
(4)
+11%
|
(3)
+40%
|
2
N/A
|
4
+131%
|
5
+25%
|
4
-28%
|
3
-11%
|
(0)
N/A
|
(2)
-290%
|
(1)
+35%
|
0
N/A
|
1
+289%
|
3
+132%
|
0
-92%
|
(1)
N/A
|
(2)
-56%
|
(4)
-64%
|
(2)
+45%
|
(2)
-5%
|
(3)
-20%
|
1
N/A
|
1
+116%
|
0
-68%
|
4
+751%
|
3
-23%
|
3
-3%
|
5
+75%
|
4
-26%
|
3
-24%
|
2
-23%
|
2
-8%
|
2
-16%
|
3
+90%
|
5
+38%
|
6
+37%
|
7
+3%
|
4
-34%
|
4
-18%
|
2
-34%
|
3
+27%
|
1
-56%
|
3
+121%
|
0
-97%
|
(5)
N/A
|
(5)
+17%
|
(6)
-31%
|
(3)
+49%
|
0
N/A
|
(2)
N/A
|
(7)
-313%
|
(10)
-44%
|
(15)
-49%
|
(13)
+12%
|
(7)
+44%
|
(6)
+23%
|
3
N/A
|
0
-89%
|
(5)
N/A
|
1
N/A
|
(7)
N/A
|
(3)
+58%
|
0
N/A
|
(7)
N/A
|
(6)
+18%
|
(5)
+14%
|
(3)
+43%
|
(1)
+65%
|
3
N/A
|
(2)
N/A
|
|