TG Therapeutics Inc
NASDAQ:TGTX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
TG Therapeutics Inc
NASDAQ:TGTX
|
US |
|
A
|
Anhui Wantong Technology Co Ltd
SZSE:002331
|
CN |
Cash Flow Statement
Cash Flow Statement
TG Therapeutics Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(19)
|
(18)
|
(19)
|
(20)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(13)
|
(12)
|
(11)
|
(8)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(0)
|
0
|
1
|
6
|
0
|
0
|
(1)
|
(22)
|
(21)
|
(23)
|
(26)
|
(12)
|
(16)
|
(18)
|
(20)
|
(24)
|
(30)
|
(43)
|
(56)
|
(63)
|
(68)
|
(64)
|
(63)
|
(62)
|
(61)
|
(72)
|
(78)
|
(92)
|
(105)
|
(111)
|
(118)
|
(132)
|
(148)
|
(150)
|
(173)
|
(167)
|
(159)
|
(187)
|
(173)
|
(189)
|
(206)
|
(231)
|
(279)
|
(319)
|
(345)
|
(343)
|
(348)
|
(326)
|
(288)
|
(239)
|
(198)
|
(169)
|
(176)
|
(26)
|
13
|
41
|
96
|
(14)
|
23
|
39
|
60
|
447
|
447
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(367)
|
(348)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
5
|
6
|
5
|
8
|
14
|
17
|
21
|
22
|
21
|
18
|
16
|
12
|
7
|
9
|
8
|
12
|
12
|
14
|
16
|
17
|
20
|
15
|
13
|
7
|
5
|
7
|
11
|
21
|
26
|
52
|
80
|
86
|
95
|
80
|
61
|
47
|
30
|
22
|
19
|
24
|
37
|
40
|
38
|
40
|
37
|
40
|
43
|
48
|
55
|
61
|
65
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
3
|
3
|
2
|
3
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
(1)
|
(2)
|
(3)
|
(8)
|
(1)
|
(0)
|
0
|
21
|
18
|
19
|
20
|
5
|
6
|
6
|
6
|
8
|
16
|
23
|
26
|
27
|
25
|
18
|
16
|
13
|
8
|
10
|
8
|
12
|
12
|
14
|
16
|
17
|
24
|
19
|
17
|
12
|
6
|
9
|
15
|
26
|
31
|
56
|
84
|
88
|
97
|
84
|
64
|
50
|
33
|
26
|
23
|
28
|
42
|
43
|
40
|
41
|
37
|
43
|
45
|
51
|
58
|
60
|
64
|
|
| 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
|
1
|
0
|
6
|
8
|
8
|
|
| 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
|
1
|
2
|
3
|
5
|
4
|
5
|
4
|
3
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
9
|
10
|
14
|
18
|
22
|
26
|
25
|
24
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
1
|
0
|
1
|
1
|
2
|
6
|
4
|
(0)
|
(4)
|
(5)
|
(5)
|
(0)
|
(1)
|
(1)
|
2
|
(3)
|
0
|
5
|
9
|
13
|
11
|
8
|
9
|
15
|
17
|
14
|
28
|
21
|
17
|
42
|
25
|
2
|
5
|
(18)
|
(20)
|
(3)
|
(3)
|
(2)
|
(12)
|
(7)
|
(16)
|
(27)
|
(1)
|
(27)
|
(27)
|
(59)
|
(84)
|
(62)
|
(65)
|
(56)
|
(109)
|
(152)
|
(178)
|
(211)
|
(188)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-38%
|
(1)
-40%
|
(2)
-29%
|
(3)
-81%
|
(4)
-21%
|
(4)
-7%
|
(5)
-20%
|
(6)
-5%
|
(6)
+0%
|
(6)
-9%
|
(6)
+0%
|
(6)
-1%
|
(7)
-8%
|
(8)
-15%
|
(8)
-9%
|
(8)
+8%
|
(8)
-5%
|
(10)
-18%
|
(10)
-7%
|
(10)
0%
|
(10)
+7%
|
(7)
+26%
|
(5)
+30%
|
(4)
+9%
|
(4)
+18%
|
(2)
+42%
|
(2)
+23%
|
(1)
+36%
|
(1)
+4%
|
(1)
-47%
|
(2)
-18%
|
(2)
-12%
|
(1)
+41%
|
(1)
+17%
|
(1)
+40%
|
(0)
+85%
|
(1)
-1 241%
|
(1)
-25%
|
(4)
-205%
|
(5)
-18%
|
(7)
-26%
|
(9)
-31%
|
(7)
+21%
|
(11)
-59%
|
(17)
-57%
|
(18)
-6%
|
(25)
-39%
|
(35)
-42%
|
(36)
-2%
|
(44)
-24%
|
(47)
-6%
|
(45)
+5%
|
(52)
-17%
|
(53)
-1%
|
(57)
-8%
|
(62)
-7%
|
(67)
-9%
|
(81)
-21%
|
(89)
-10%
|
(94)
-5%
|
(100)
-6%
|
(107)
-7%
|
(117)
-10%
|
(129)
-10%
|
(134)
-4%
|
(136)
-1%
|
(136)
0%
|
(133)
+2%
|
(162)
-22%
|
(170)
-5%
|
(193)
-14%
|
(215)
-11%
|
(234)
-9%
|
(250)
-7%
|
(261)
-4%
|
(296)
-13%
|
(283)
+4%
|
(272)
+4%
|
(239)
+12%
|
(176)
+26%
|
(167)
+5%
|
(160)
+4%
|
(42)
+74%
|
(31)
+25%
|
20
N/A
|
68
+234%
|
(28)
N/A
|
(41)
-44%
|
(61)
-51%
|
(59)
+3%
|
(70)
-19%
|
(25)
+65%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
1
|
0
|
(4)
|
(3)
|
(1)
|
(1)
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(14)
|
(14)
|
(18)
|
(14)
|
(36)
|
(36)
|
(25)
|
(30)
|
2
|
18
|
27
|
35
|
38
|
31
|
(8)
|
(12)
|
(12)
|
(27)
|
1
|
(2)
|
(7)
|
(0)
|
(1)
|
2
|
13
|
28
|
(24)
|
(26)
|
(40)
|
(55)
|
0
|
(43)
|
(30)
|
(33)
|
(20)
|
17
|
38
|
10
|
(51)
|
(54)
|
(82)
|
(62)
|
(1)
|
(5)
|
(10)
|
45
|
14
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+3%
|
1
+251%
|
0
-48%
|
(4)
N/A
|
(3)
+21%
|
(2)
+52%
|
(1)
+36%
|
3
N/A
|
3
-10%
|
1
-69%
|
0
-51%
|
1
+105%
|
0
-51%
|
0
+0%
|
0
+1%
|
(0)
N/A
|
(0)
-89%
|
(0)
-35%
|
(0)
+61%
|
(0)
N/A
|
0
N/A
|
0
+180%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
-1%
|
1
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-13%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-21%
|
(0)
-94%
|
(5)
-149 161%
|
(5)
0%
|
(14)
-187%
|
(14)
+0%
|
(18)
-30%
|
(15)
+21%
|
(36)
-151%
|
(36)
+0%
|
(25)
+32%
|
(30)
-23%
|
2
N/A
|
18
+758%
|
27
+51%
|
34
+30%
|
38
+10%
|
31
-18%
|
(8)
N/A
|
(12)
-51%
|
(12)
+5%
|
(27)
-129%
|
1
N/A
|
(2)
N/A
|
(7)
-294%
|
(0)
+93%
|
(1)
-48%
|
2
N/A
|
13
+576%
|
28
+119%
|
(25)
N/A
|
(26)
-8%
|
(40)
-52%
|
(56)
-39%
|
(0)
+99%
|
(43)
-12 999%
|
(31)
+30%
|
(33)
-8%
|
(20)
+39%
|
17
N/A
|
38
+115%
|
10
-72%
|
(51)
N/A
|
(54)
-6%
|
(82)
-53%
|
(62)
+25%
|
(1)
+98%
|
(5)
-355%
|
(10)
-122%
|
45
N/A
|
14
-69%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
2
|
10
|
12
|
12
|
12
|
3
|
0
|
0
|
12
|
12
|
12
|
12
|
0
|
(0)
|
8
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
10
|
22
|
22
|
22
|
12
|
1
|
2
|
40
|
40
|
57
|
56
|
43
|
69
|
87
|
104
|
96
|
69
|
34
|
19
|
4
|
5
|
92
|
92
|
120
|
134
|
99
|
147
|
124
|
114
|
89
|
65
|
81
|
175
|
147
|
360
|
375
|
680
|
680
|
439
|
404
|
2
|
2
|
3
|
3
|
1
|
1
|
48
|
48
|
48
|
47
|
1
|
(2)
|
(8)
|
(14)
|
(21)
|
(97)
|
(90)
|
|
| Net Issuance of Debt |
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
30
|
30
|
30
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(15)
|
40
|
39
|
46
|
54
|
(1)
|
25
|
25
|
25
|
25
|
0
|
0
|
137
|
137
|
0
|
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
|
2
|
3
|
3
|
3
|
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
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
2
-16%
|
2
-10%
|
2
-2%
|
9
+386%
|
12
+38%
|
12
0%
|
12
+0%
|
3
-73%
|
0
-100%
|
(0)
N/A
|
12
N/A
|
12
+0%
|
12
-1%
|
12
+3%
|
0
-100%
|
(0)
N/A
|
8
N/A
|
8
+0%
|
8
0%
|
8
N/A
|
2
-75%
|
3
+45%
|
3
+2%
|
4
+34%
|
3
-30%
|
2
-33%
|
2
-4%
|
1
-44%
|
2
+133%
|
2
-1%
|
2
-4%
|
2
-13%
|
(0)
N/A
|
(0)
+49%
|
(0)
+82%
|
10
N/A
|
22
+124%
|
22
-1%
|
22
0%
|
12
-45%
|
1
-93%
|
2
+106%
|
40
+2 313%
|
40
+0%
|
56
+42%
|
56
-1%
|
42
-25%
|
69
+64%
|
87
+26%
|
104
+20%
|
95
-8%
|
69
-28%
|
33
-51%
|
19
-42%
|
4
-81%
|
5
+39%
|
92
+1 732%
|
92
+0%
|
120
+31%
|
134
+11%
|
99
-26%
|
147
+49%
|
124
-16%
|
114
-8%
|
118
+4%
|
94
-20%
|
111
+17%
|
204
+85%
|
147
-28%
|
360
+144%
|
375
+4%
|
680
+81%
|
680
0%
|
431
-37%
|
389
-10%
|
41
-89%
|
41
-2%
|
48
+18%
|
56
+16%
|
(0)
N/A
|
26
N/A
|
73
+183%
|
73
+0%
|
73
0%
|
47
-35%
|
1
-99%
|
135
+23 723%
|
129
-5%
|
122
-5%
|
116
-5%
|
(97)
N/A
|
(90)
+7%
|
|
| 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
|
|
| Net Change in Cash |
2
N/A
|
1
-42%
|
0
-62%
|
0
-74%
|
6
+5 649%
|
8
+48%
|
8
+1%
|
7
-14%
|
(7)
N/A
|
(9)
-38%
|
(8)
+11%
|
4
N/A
|
9
+100%
|
8
-10%
|
5
-35%
|
(8)
N/A
|
(7)
+15%
|
0
N/A
|
(1)
N/A
|
(2)
-50%
|
(2)
-26%
|
(8)
-218%
|
(4)
+44%
|
(2)
+53%
|
(1)
+73%
|
(1)
-66%
|
(0)
+69%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
1
-28%
|
1
-27%
|
0
-51%
|
(1)
N/A
|
(1)
+23%
|
(1)
+45%
|
10
N/A
|
21
+113%
|
20
-2%
|
17
-15%
|
7
-61%
|
(6)
N/A
|
(7)
-21%
|
33
N/A
|
24
-27%
|
34
+43%
|
24
-31%
|
3
-87%
|
15
+401%
|
36
+139%
|
23
-36%
|
12
-47%
|
(1)
N/A
|
(50)
-7 490%
|
(32)
+36%
|
(36)
-14%
|
(30)
+17%
|
59
N/A
|
49
-17%
|
63
+28%
|
32
-49%
|
(13)
N/A
|
29
N/A
|
(20)
N/A
|
(14)
+31%
|
(18)
-27%
|
(48)
-171%
|
(26)
+46%
|
71
N/A
|
(12)
N/A
|
203
N/A
|
209
+3%
|
441
+110%
|
419
-5%
|
141
-66%
|
72
-49%
|
(255)
N/A
|
(286)
-12%
|
(255)
+11%
|
(217)
+15%
|
(197)
+9%
|
(124)
+37%
|
(50)
+60%
|
41
N/A
|
(9)
N/A
|
14
N/A
|
(14)
N/A
|
45
N/A
|
87
+94%
|
57
-35%
|
46
-18%
|
(122)
N/A
|
(101)
+17%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-38%
|
(1)
-40%
|
(2)
-29%
|
(3)
-81%
|
(4)
-22%
|
(5)
-8%
|
(6)
-22%
|
(6)
-5%
|
(6)
+0%
|
(6)
-8%
|
(6)
+1%
|
(6)
-1%
|
(7)
-8%
|
(8)
-15%
|
(8)
-9%
|
(8)
+8%
|
(8)
-5%
|
(10)
-17%
|
(10)
-6%
|
(10)
+0%
|
(10)
+7%
|
(7)
+26%
|
(5)
+30%
|
(4)
+9%
|
(4)
+18%
|
(2)
+42%
|
(2)
+23%
|
(1)
+36%
|
(1)
+4%
|
(1)
-47%
|
(2)
-18%
|
(2)
-12%
|
(1)
+41%
|
(1)
+17%
|
(1)
+40%
|
(0)
+85%
|
(1)
-1 241%
|
(1)
-25%
|
(4)
-204%
|
(5)
-18%
|
(7)
-26%
|
(9)
-31%
|
(7)
+21%
|
(11)
-59%
|
(17)
-57%
|
(18)
-6%
|
(25)
-39%
|
(35)
-42%
|
(36)
-2%
|
(44)
-24%
|
(47)
-6%
|
(45)
+5%
|
(53)
-18%
|
(53)
-1%
|
(58)
-8%
|
(62)
-7%
|
(67)
-9%
|
(81)
-21%
|
(89)
-10%
|
(94)
-5%
|
(100)
-6%
|
(107)
-7%
|
(117)
-10%
|
(129)
-10%
|
(134)
-4%
|
(136)
-1%
|
(136)
0%
|
(133)
+2%
|
(162)
-22%
|
(170)
-5%
|
(193)
-14%
|
(215)
-11%
|
(234)
-9%
|
(251)
-7%
|
(261)
-4%
|
(296)
-13%
|
(283)
+4%
|
(272)
+4%
|
(239)
+12%
|
(176)
+26%
|
(167)
+5%
|
(160)
+4%
|
(42)
+74%
|
(31)
+25%
|
20
N/A
|
68
+234%
|
(28)
N/A
|
(41)
-44%
|
(61)
-51%
|
(59)
+3%
|
(70)
-19%
|
(25)
+64%
|
|