Urban One Inc
NASDAQ:UONEK
Cash Flow Statement
Cash Flow Statement
Urban One 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 |
(55)
|
(69)
|
(41)
|
(18)
|
7
|
43
|
45
|
49
|
54
|
56
|
58
|
58
|
60
|
60
|
63
|
58
|
49
|
42
|
30
|
26
|
(7)
|
(9)
|
(26)
|
(29)
|
(392)
|
(411)
|
(414)
|
(685)
|
(299)
|
(339)
|
(319)
|
(37)
|
(49)
|
5
|
(0)
|
(14)
|
(27)
|
(86)
|
13
|
3
|
13
|
2
|
(53)
|
(56)
|
(54)
|
9
|
(46)
|
(45)
|
(44)
|
(51)
|
(48)
|
(48)
|
(43)
|
(34)
|
(42)
|
(51)
|
(66)
|
(58)
|
(37)
|
(20)
|
1
|
2
|
(5)
|
(13)
|
113
|
92
|
115
|
146
|
142
|
158
|
141
|
127
|
2
|
(15)
|
(20)
|
(41)
|
(7)
|
17
|
34
|
61
|
41
|
57
|
56
|
45
|
40
|
21
|
75
|
18
|
5
|
15
|
(101)
|
(79)
|
(104)
|
(124)
|
(157)
|
(128)
|
|
| Depreciation & Amortization |
130
|
103
|
76
|
49
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
16
|
14
|
13
|
16
|
17
|
17
|
17
|
14
|
13
|
14
|
14
|
15
|
15
|
16
|
18
|
19
|
21
|
21
|
21
|
21
|
21
|
20
|
19
|
17
|
17
|
32
|
50
|
69
|
85
|
88
|
87
|
96
|
97
|
97
|
102
|
98
|
101
|
100
|
97
|
94
|
93
|
91
|
89
|
89
|
89
|
87
|
86
|
87
|
84
|
85
|
86
|
79
|
79
|
78
|
75
|
77
|
78
|
74
|
69
|
66
|
56
|
53
|
53
|
48
|
49
|
50
|
51
|
58
|
61
|
61
|
61
|
58
|
61
|
62
|
63
|
62
|
62
|
66
|
68
|
59
|
55
|
51
|
52
|
|
| Change in Deffered Taxes |
(25)
|
(18)
|
(3)
|
11
|
25
|
28
|
30
|
32
|
32
|
33
|
34
|
35
|
38
|
39
|
35
|
34
|
26
|
21
|
20
|
17
|
2
|
1
|
(13)
|
(13)
|
(28)
|
(19)
|
(3)
|
(70)
|
(50)
|
(53)
|
(61)
|
(3)
|
2
|
(4)
|
(5)
|
1
|
1
|
47
|
86
|
79
|
64
|
85
|
(3)
|
10
|
35
|
(24)
|
29
|
28
|
27
|
29
|
33
|
35
|
34
|
34
|
36
|
31
|
15
|
8
|
(4)
|
(4)
|
9
|
7
|
9
|
(1)
|
(124)
|
(111)
|
(127)
|
(129)
|
(139)
|
(149)
|
(130)
|
(120)
|
10
|
(15)
|
(17)
|
(20)
|
(35)
|
(13)
|
(7)
|
(0)
|
13
|
18
|
15
|
12
|
15
|
8
|
27
|
7
|
5
|
9
|
(32)
|
(17)
|
8
|
21
|
18
|
19
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
7
|
0
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
5
|
6
|
5
|
4
|
4
|
5
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
3
|
5
|
6
|
7
|
6
|
5
|
4
|
3
|
4
|
5
|
5
|
5
|
4
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
6
|
7
|
10
|
12
|
9
|
10
|
8
|
7
|
6
|
6
|
5
|
5
|
4
|
|
| Other Non-Cash Items |
8
|
43
|
34
|
35
|
35
|
5
|
5
|
5
|
6
|
8
|
10
|
11
|
11
|
9
|
11
|
15
|
19
|
21
|
22
|
17
|
67
|
65
|
89
|
81
|
449
|
457
|
424
|
766
|
361
|
399
|
402
|
65
|
65
|
19
|
24
|
23
|
36
|
47
|
(96)
|
(87)
|
(85)
|
(91)
|
56
|
51
|
19
|
13
|
16
|
19
|
20
|
25
|
15
|
11
|
12
|
8
|
16
|
32
|
58
|
58
|
51
|
36
|
7
|
7
|
10
|
26
|
28
|
35
|
30
|
14
|
31
|
24
|
29
|
30
|
34
|
91
|
91
|
122
|
110
|
64
|
63
|
34
|
31
|
22
|
27
|
47
|
47
|
63
|
(17)
|
50
|
61
|
35
|
175
|
125
|
126
|
129
|
165
|
120
|
|
| Cash Taxes Paid |
(2)
|
(2)
|
(2)
|
(3)
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
5
|
6
|
5
|
7
|
6
|
6
|
6
|
9
|
8
|
8
|
8
|
4
|
4
|
4
|
4
|
2
|
2
|
(3)
|
(3)
|
(2)
|
(2)
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
3
|
4
|
3
|
2
|
1
|
0
|
0
|
|
| Cash Interest Paid |
38
|
52
|
48
|
62
|
62
|
53
|
48
|
44
|
40
|
39
|
39
|
38
|
38
|
39
|
40
|
54
|
54
|
63
|
67
|
66
|
71
|
72
|
73
|
73
|
71
|
71
|
66
|
62
|
69
|
57
|
56
|
46
|
37
|
35
|
33
|
32
|
(49)
|
(52)
|
(39)
|
(37)
|
56
|
61
|
62
|
68
|
73
|
79
|
84
|
84
|
84
|
84
|
74
|
79
|
69
|
73
|
39
|
63
|
70
|
65
|
107
|
77
|
77
|
76
|
76
|
76
|
77
|
76
|
77
|
74
|
82
|
77
|
83
|
77
|
73
|
74
|
72
|
69
|
69
|
69
|
47
|
69
|
46
|
63
|
63
|
62
|
62
|
59
|
58
|
55
|
55
|
54
|
55
|
51
|
51
|
46
|
45
|
41
|
|
| Change in Working Capital |
2
|
(16)
|
(2)
|
(10)
|
(13)
|
(3)
|
0
|
(3)
|
0
|
(2)
|
(6)
|
(1)
|
(2)
|
(8)
|
(4)
|
(12)
|
(8)
|
(6)
|
(3)
|
1
|
2
|
4
|
(1)
|
(4)
|
(0)
|
(10)
|
4
|
(11)
|
(18)
|
(5)
|
(14)
|
(1)
|
7
|
0
|
1
|
11
|
(10)
|
2
|
(24)
|
(27)
|
(29)
|
(45)
|
(38)
|
(48)
|
(50)
|
(61)
|
(63)
|
(64)
|
(65)
|
(65)
|
(42)
|
(50)
|
(43)
|
(47)
|
(44)
|
(47)
|
(54)
|
(45)
|
(71)
|
(53)
|
(56)
|
(65)
|
(52)
|
(66)
|
(67)
|
(42)
|
(46)
|
(53)
|
(61)
|
(67)
|
(69)
|
(50)
|
(54)
|
(54)
|
(43)
|
(41)
|
(44)
|
(50)
|
(48)
|
(99)
|
(62)
|
(77)
|
(87)
|
(67)
|
(93)
|
(84)
|
(82)
|
(82)
|
(68)
|
(76)
|
(80)
|
(74)
|
(52)
|
(40)
|
(35)
|
(19)
|
|
| Cash from Operating Activities |
60
N/A
|
42
-30%
|
65
+53%
|
66
+2%
|
71
+8%
|
91
+28%
|
98
+8%
|
101
+3%
|
110
+9%
|
113
+3%
|
114
+1%
|
121
+6%
|
124
+3%
|
116
-6%
|
119
+3%
|
108
-9%
|
102
-6%
|
94
-7%
|
86
-9%
|
79
-8%
|
78
-2%
|
75
-3%
|
64
-15%
|
50
-22%
|
44
-11%
|
32
-28%
|
27
-15%
|
18
-33%
|
14
-25%
|
22
+62%
|
29
+28%
|
45
+57%
|
45
+1%
|
41
-9%
|
39
-5%
|
40
+2%
|
18
-56%
|
27
+49%
|
11
-60%
|
17
+63%
|
32
+82%
|
36
+15%
|
50
+37%
|
44
-11%
|
45
+2%
|
33
-28%
|
32
-2%
|
39
+21%
|
37
-4%
|
38
+4%
|
57
+50%
|
45
-22%
|
54
+20%
|
53
-1%
|
57
+6%
|
54
-5%
|
42
-22%
|
52
+23%
|
26
-50%
|
46
+78%
|
48
+4%
|
35
-27%
|
48
+35%
|
33
-30%
|
28
-15%
|
53
+87%
|
50
-5%
|
53
+5%
|
50
-5%
|
45
-11%
|
45
+0%
|
57
+28%
|
59
+3%
|
64
+10%
|
64
-1%
|
72
+13%
|
74
+3%
|
66
-10%
|
92
+39%
|
46
-50%
|
80
+75%
|
81
+1%
|
72
-12%
|
98
+36%
|
67
-32%
|
69
+2%
|
66
-4%
|
56
-14%
|
65
+15%
|
45
-30%
|
27
-41%
|
23
-13%
|
37
+62%
|
42
+12%
|
42
+0%
|
44
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(10)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(11)
|
(11)
|
(11)
|
(14)
|
(16)
|
(19)
|
(21)
|
(15)
|
(14)
|
(12)
|
(12)
|
(14)
|
(13)
|
(12)
|
(9)
|
(10)
|
(12)
|
(11)
|
(13)
|
(13)
|
(11)
|
(11)
|
(8)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(11)
|
(13)
|
(14)
|
(13)
|
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(11)
|
(11)
|
(12)
|
(12)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
|
| Other Items |
(138)
|
(142)
|
(190)
|
(54)
|
(94)
|
(102)
|
(45)
|
(71)
|
(32)
|
(52)
|
(60)
|
(98)
|
(141)
|
(127)
|
(123)
|
(56)
|
(14)
|
(2)
|
(32)
|
(56)
|
(33)
|
(33)
|
(15)
|
109
|
88
|
90
|
183
|
81
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
65
|
65
|
69
|
5
|
6
|
4
|
4
|
2
|
1
|
3
|
(8)
|
(7)
|
(7)
|
(9)
|
1
|
(214)
|
(214)
|
(212)
|
(216)
|
(2)
|
(2)
|
(37)
|
(35)
|
(12)
|
(10)
|
25
|
0
|
2
|
8
|
8
|
0
|
0
|
14
|
14
|
13
|
13
|
(1)
|
0
|
1
|
9
|
9
|
8
|
0
|
0
|
(22)
|
(22)
|
(41)
|
96
|
86
|
103
|
125
|
(11)
|
21
|
6
|
3
|
1
|
1
|
|
| Cash from Investing Activities |
(147)
N/A
|
(151)
-3%
|
(201)
-33%
|
(67)
+67%
|
(105)
-58%
|
(114)
-9%
|
(58)
+50%
|
(83)
-45%
|
(44)
+47%
|
(63)
-41%
|
(71)
-12%
|
(109)
-55%
|
(156)
-42%
|
(143)
+8%
|
(142)
+1%
|
(77)
+46%
|
(28)
+63%
|
(16)
+45%
|
(44)
-182%
|
(68)
-55%
|
(46)
+32%
|
(46)
+0%
|
(26)
+43%
|
100
N/A
|
79
-21%
|
78
-1%
|
172
+120%
|
68
-60%
|
66
-3%
|
70
+6%
|
(12)
N/A
|
(9)
+26%
|
(5)
+42%
|
(5)
+2%
|
(5)
+4%
|
(5)
-7%
|
(5)
+4%
|
(5)
-15%
|
59
N/A
|
59
-1%
|
56
-5%
|
58
+4%
|
(8)
N/A
|
(8)
-5%
|
(8)
-1%
|
(8)
-1%
|
(10)
-17%
|
(9)
+8%
|
(6)
+30%
|
(16)
-164%
|
(14)
+13%
|
(14)
+4%
|
(15)
-12%
|
(6)
+60%
|
(220)
-3 513%
|
(221)
0%
|
(219)
+1%
|
(222)
-1%
|
(7)
+97%
|
(7)
-1%
|
(42)
-470%
|
(41)
+4%
|
(23)
+42%
|
(21)
+11%
|
13
N/A
|
13
+5%
|
(4)
N/A
|
1
N/A
|
3
+129%
|
3
+6%
|
3
-6%
|
9
+166%
|
8
-1%
|
7
-14%
|
7
+3%
|
(5)
N/A
|
(3)
+31%
|
(2)
+32%
|
5
N/A
|
4
-21%
|
2
-59%
|
1
-47%
|
(8)
N/A
|
(29)
-281%
|
(29)
+2%
|
(49)
-69%
|
89
N/A
|
78
-12%
|
95
+23%
|
117
+23%
|
(18)
N/A
|
14
N/A
|
(2)
N/A
|
(5)
-180%
|
(6)
-21%
|
(7)
-31%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
200
|
200
|
200
|
200
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
(309)
|
(323)
|
(350)
|
(387)
|
(77)
|
(63)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(9)
|
(12)
|
(19)
|
(19)
|
(14)
|
(20)
|
(13)
|
(10)
|
(9)
|
0
|
0
|
(8)
|
(9)
|
(10)
|
0
|
(2)
|
(1)
|
0
|
(2)
|
(4)
|
(6)
|
(6)
|
(4)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
13
|
13
|
25
|
47
|
33
|
33
|
21
|
(25)
|
(26)
|
(27)
|
(28)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(8)
|
(8)
|
(7)
|
(5)
|
|
| Net Issuance of Debt |
126
|
139
|
(0)
|
(130)
|
(130)
|
(143)
|
(26)
|
(39)
|
(53)
|
(53)
|
(53)
|
(3)
|
23
|
349
|
362
|
340
|
328
|
(181)
|
(169)
|
(174)
|
(15)
|
(15)
|
(27)
|
(139)
|
(125)
|
(127)
|
(198)
|
(22)
|
(65)
|
(59)
|
9
|
(79)
|
(22)
|
(30)
|
(19)
|
(8)
|
(1)
|
28
|
20
|
22
|
21
|
(5)
|
(8)
|
(7)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
3
|
2
|
1
|
2
|
(5)
|
329
|
329
|
329
|
329
|
(21)
|
(21)
|
(21)
|
(21)
|
3
|
(17)
|
(36)
|
(47)
|
(66)
|
(52)
|
(55)
|
(66)
|
(50)
|
(62)
|
(42)
|
(5)
|
(12)
|
(8)
|
(37)
|
(82)
|
(69)
|
(56)
|
(23)
|
0
|
(23)
|
(46)
|
(67)
|
(89)
|
(67)
|
(44)
|
(22)
|
(73)
|
(100)
|
(111)
|
(122)
|
(69)
|
(74)
|
(66)
|
|
| Cash Paid for Dividends |
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(22)
|
(17)
|
(12)
|
(7)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(8)
|
(8)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
6
|
3
|
3
|
1
|
191
|
195
|
192
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(14)
|
(47)
|
(5)
|
(2)
|
5
|
41
|
(2)
|
(4)
|
(8)
|
(12)
|
(23)
|
(25)
|
(73)
|
(78)
|
(72)
|
(70)
|
(20)
|
(13)
|
(10)
|
(14)
|
(16)
|
(20)
|
(22)
|
(22)
|
(24)
|
(26)
|
(29)
|
(27)
|
(163)
|
(156)
|
(150)
|
(145)
|
(3)
|
(2)
|
(2)
|
(2)
|
(11)
|
(11)
|
(9)
|
(9)
|
(2)
|
(3)
|
(12)
|
(12)
|
(11)
|
(11)
|
(2)
|
(2)
|
(1)
|
(1)
|
(6)
|
(17)
|
(17)
|
(18)
|
(14)
|
(2)
|
(4)
|
(3)
|
(2)
|
(4)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
98
N/A
|
111
+13%
|
178
+60%
|
48
-73%
|
48
N/A
|
34
-28%
|
(47)
N/A
|
(60)
-27%
|
(73)
-21%
|
(72)
+1%
|
(72)
0%
|
(22)
+69%
|
4
N/A
|
24
+479%
|
24
-1%
|
(20)
N/A
|
(65)
-230%
|
(67)
-4%
|
(39)
+41%
|
(19)
+53%
|
(18)
+4%
|
(21)
-16%
|
(30)
-44%
|
(144)
-381%
|
(131)
+10%
|
(134)
-2%
|
(214)
-60%
|
(78)
+64%
|
(82)
-6%
|
(80)
+3%
|
(6)
+93%
|
(52)
-814%
|
(43)
+18%
|
(47)
-9%
|
(36)
+23%
|
(29)
+20%
|
(24)
+17%
|
3
N/A
|
(61)
N/A
|
(65)
-6%
|
(61)
+6%
|
(85)
-39%
|
(30)
+65%
|
(21)
+29%
|
(16)
+24%
|
(22)
-37%
|
(25)
-14%
|
(30)
-21%
|
(32)
-4%
|
(23)
+28%
|
(24)
-4%
|
(25)
-4%
|
(28)
-13%
|
(32)
-16%
|
164
N/A
|
171
+4%
|
177
+3%
|
182
+3%
|
(25)
N/A
|
(26)
-4%
|
(27)
-3%
|
(27)
-1%
|
(13)
+51%
|
(32)
-142%
|
(50)
-56%
|
(63)
-26%
|
(75)
-19%
|
(61)
+19%
|
(75)
-24%
|
(86)
-14%
|
(69)
+19%
|
(80)
-15%
|
(49)
+38%
|
(12)
+77%
|
(16)
-40%
|
4
N/A
|
(30)
N/A
|
(73)
-142%
|
(38)
+48%
|
(41)
-8%
|
(4)
+91%
|
27
N/A
|
(51)
N/A
|
(75)
-47%
|
(95)
-27%
|
(121)
-27%
|
(72)
+40%
|
(50)
+31%
|
(28)
+43%
|
(78)
-177%
|
(107)
-37%
|
(118)
-10%
|
(132)
-11%
|
(78)
+41%
|
(83)
-7%
|
(72)
+13%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
11
N/A
|
2
-81%
|
41
+1 871%
|
47
+14%
|
13
-72%
|
11
-20%
|
(7)
N/A
|
(43)
-517%
|
(8)
+82%
|
(22)
-196%
|
(29)
-31%
|
(11)
+63%
|
(28)
-156%
|
(3)
+89%
|
1
N/A
|
12
+908%
|
9
-28%
|
12
+36%
|
3
-79%
|
(8)
N/A
|
13
N/A
|
8
-40%
|
7
-9%
|
5
-36%
|
(8)
N/A
|
(24)
-194%
|
(15)
+36%
|
9
N/A
|
(2)
N/A
|
13
N/A
|
11
-9%
|
(16)
N/A
|
(2)
+85%
|
(10)
-333%
|
(1)
+88%
|
7
N/A
|
(11)
N/A
|
24
N/A
|
9
-63%
|
12
+32%
|
27
+130%
|
10
-62%
|
13
+27%
|
15
+20%
|
21
+38%
|
3
-88%
|
(3)
N/A
|
(0)
+84%
|
(1)
-50%
|
(1)
N/A
|
20
N/A
|
7
-66%
|
11
+63%
|
15
+37%
|
0
-97%
|
4
+925%
|
(0)
N/A
|
12
N/A
|
(6)
N/A
|
13
N/A
|
(21)
N/A
|
(32)
-55%
|
11
N/A
|
(19)
N/A
|
(9)
+54%
|
3
N/A
|
(29)
N/A
|
(7)
+76%
|
(22)
-224%
|
(38)
-71%
|
(22)
+43%
|
(14)
+34%
|
18
N/A
|
60
+238%
|
55
-8%
|
71
+29%
|
40
-43%
|
(9)
N/A
|
60
N/A
|
9
-84%
|
78
+743%
|
109
+39%
|
13
-88%
|
(6)
N/A
|
(57)
-802%
|
(101)
-78%
|
82
N/A
|
84
+3%
|
132
+56%
|
84
-36%
|
(99)
N/A
|
(81)
+18%
|
(96)
-19%
|
(40)
+58%
|
(46)
-15%
|
(36)
+23%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
51
N/A
|
33
-36%
|
53
+63%
|
54
+1%
|
60
+12%
|
79
+31%
|
86
+9%
|
88
+3%
|
97
+10%
|
102
+5%
|
103
+2%
|
109
+6%
|
109
N/A
|
100
-9%
|
100
0%
|
88
-12%
|
87
-1%
|
81
-7%
|
74
-9%
|
67
-10%
|
64
-4%
|
62
-3%
|
52
-16%
|
41
-21%
|
34
-16%
|
20
-41%
|
16
-19%
|
6
-66%
|
0
-93%
|
11
+2 725%
|
18
+57%
|
37
+110%
|
41
+9%
|
37
-10%
|
35
-5%
|
35
+2%
|
13
-63%
|
21
+62%
|
5
-78%
|
11
+132%
|
22
+104%
|
26
+16%
|
38
+45%
|
31
-18%
|
33
+6%
|
21
-36%
|
20
-3%
|
29
+40%
|
28
-2%
|
30
+6%
|
51
+71%
|
38
-24%
|
48
+26%
|
46
-4%
|
50
+8%
|
47
-7%
|
35
-26%
|
46
+33%
|
21
-55%
|
41
+98%
|
43
+5%
|
30
-31%
|
36
+22%
|
23
-38%
|
16
-30%
|
41
+159%
|
44
+8%
|
46
+4%
|
45
-2%
|
40
-12%
|
40
0%
|
52
+31%
|
53
+3%
|
58
+9%
|
58
-1%
|
68
+17%
|
70
+4%
|
63
-10%
|
89
+40%
|
41
-54%
|
74
+80%
|
74
+1%
|
64
-14%
|
91
+41%
|
60
-33%
|
62
+2%
|
59
-5%
|
48
-18%
|
57
+18%
|
38
-34%
|
19
-50%
|
16
-13%
|
30
+84%
|
34
+13%
|
35
+3%
|
35
+1%
|
|