Audacy Inc
OTC:AUDAQ
Cash Flow Statement
Cash Flow Statement
Audacy Inc
| Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
22
|
47
|
47
|
45
|
45
|
16
|
17
|
(114)
|
(107)
|
(96)
|
(83)
|
59
|
63
|
69
|
72
|
75
|
79
|
78
|
76
|
80
|
80
|
82
|
78
|
70
|
63
|
57
|
48
|
40
|
10
|
8
|
(8)
|
(3)
|
(86)
|
(96)
|
(517)
|
(517)
|
(462)
|
(448)
|
5
|
4
|
61
|
53
|
46
|
43
|
78
|
75
|
69
|
67
|
14
|
14
|
11
|
12
|
25
|
24
|
26
|
28
|
26
|
26
|
27
|
25
|
24
|
26
|
29
|
34
|
38
|
41
|
38
|
24
|
20
|
13
|
234
|
229
|
225
|
258
|
(361)
|
(344)
|
(321)
|
(320)
|
(420)
|
(432)
|
(512)
|
(567)
|
(242)
|
(255)
|
(200)
|
(187)
|
(4)
|
7
|
5
|
(131)
|
(141)
|
(166)
|
(291)
|
(384)
|
(1 137)
|
(1 103)
|
|
| Depreciation & Amortization |
40
|
38
|
43
|
52
|
44
|
45
|
46
|
38
|
30
|
23
|
15
|
15
|
15
|
14
|
15
|
15
|
15
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
17
|
19
|
20
|
21
|
20
|
19
|
17
|
17
|
17
|
16
|
15
|
14
|
13
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
16
|
21
|
29
|
37
|
44
|
47
|
47
|
48
|
45
|
47
|
48
|
50
|
50
|
49
|
51
|
51
|
52
|
54
|
55
|
61
|
66
|
70
|
72
|
72
|
74
|
78
|
|
| Change in Deffered Taxes |
17
|
37
|
33
|
32
|
32
|
15
|
16
|
20
|
22
|
26
|
32
|
30
|
35
|
40
|
43
|
45
|
44
|
41
|
39
|
40
|
37
|
37
|
37
|
38
|
38
|
37
|
36
|
38
|
19
|
21
|
10
|
5
|
(44)
|
(34)
|
(233)
|
(237)
|
(180)
|
(200)
|
1
|
1
|
10
|
16
|
23
|
22
|
(14)
|
(12)
|
(15)
|
(17)
|
8
|
7
|
13
|
15
|
27
|
24
|
22
|
23
|
21
|
21
|
20
|
19
|
18
|
18
|
18
|
19
|
22
|
25
|
15
|
2
|
(2)
|
(6)
|
(264)
|
(257)
|
(258)
|
(301)
|
(62)
|
(59)
|
(64)
|
(18)
|
5
|
14
|
(1)
|
(10)
|
(76)
|
(83)
|
(69)
|
(54)
|
14
|
10
|
12
|
(32)
|
(43)
|
(47)
|
(92)
|
(142)
|
(349)
|
(346)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
7
|
10
|
17
|
8
|
15
|
14
|
10
|
10
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
5
|
5
|
5
|
6
|
5
|
4
|
3
|
4
|
3
|
3
|
3
|
1
|
4
|
4
|
4
|
6
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
10
|
12
|
14
|
16
|
15
|
15
|
14
|
14
|
16
|
14
|
13
|
12
|
9
|
10
|
10
|
13
|
13
|
13
|
11
|
7
|
8
|
4
|
5
|
5
|
2
|
0
|
|
| Other Non-Cash Items |
4
|
(37)
|
(29)
|
(27)
|
(26)
|
19
|
15
|
152
|
158
|
158
|
155
|
15
|
14
|
11
|
8
|
9
|
4
|
6
|
8
|
2
|
2
|
(0)
|
(1)
|
4
|
6
|
9
|
11
|
13
|
59
|
57
|
96
|
90
|
226
|
225
|
837
|
835
|
713
|
712
|
61
|
68
|
8
|
11
|
12
|
14
|
15
|
14
|
16
|
15
|
35
|
36
|
35
|
35
|
12
|
12
|
11
|
11
|
13
|
13
|
12
|
12
|
11
|
10
|
10
|
10
|
10
|
11
|
22
|
36
|
38
|
37
|
37
|
28
|
62
|
58
|
510
|
505
|
476
|
482
|
567
|
567
|
573
|
587
|
296
|
307
|
295
|
280
|
26
|
14
|
5
|
167
|
132
|
127
|
253
|
361
|
1 293
|
1 262
|
|
| Cash Taxes Paid |
10
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
3
|
4
|
10
|
12
|
12
|
13
|
12
|
12
|
13
|
10
|
6
|
3
|
0
|
0
|
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
|
1
|
2
|
2
|
21
|
20
|
54
|
56
|
50
|
54
|
39
|
39
|
26
|
25
|
3
|
1
|
1
|
(2)
|
(0)
|
(15)
|
(15)
|
(15)
|
(15)
|
1
|
2
|
2
|
2
|
2
|
|
| Cash Interest Paid |
31
|
35
|
45
|
42
|
37
|
38
|
34
|
32
|
29
|
34
|
30
|
35
|
31
|
25
|
22
|
19
|
19
|
19
|
20
|
22
|
25
|
27
|
29
|
31
|
35
|
39
|
43
|
45
|
46
|
48
|
50
|
51
|
51
|
47
|
45
|
39
|
37
|
33
|
32
|
29
|
28
|
27
|
27
|
25
|
24
|
21
|
18
|
21
|
35
|
34
|
49
|
46
|
45
|
46
|
41
|
40
|
37
|
36
|
36
|
35
|
35
|
35
|
35
|
35
|
36
|
35
|
35
|
39
|
30
|
33
|
25
|
34
|
49
|
81
|
97
|
99
|
107
|
82
|
101
|
92
|
98
|
92
|
86
|
95
|
79
|
97
|
83
|
88
|
89
|
92
|
103
|
112
|
122
|
101
|
71
|
41
|
|
| Change in Working Capital |
(34)
|
(31)
|
(24)
|
(5)
|
(8)
|
(6)
|
(9)
|
(13)
|
(11)
|
(18)
|
(14)
|
(9)
|
(4)
|
(7)
|
(7)
|
(8)
|
(12)
|
(10)
|
(7)
|
(11)
|
(9)
|
(6)
|
6
|
(3)
|
0
|
0
|
(10)
|
(10)
|
(8)
|
(20)
|
(20)
|
(8)
|
1
|
17
|
22
|
29
|
15
|
8
|
(10)
|
(12)
|
(10)
|
(4)
|
(4)
|
1
|
0
|
2
|
5
|
8
|
1
|
2
|
(0)
|
(2)
|
(1)
|
1
|
(5)
|
(5)
|
(1)
|
(2)
|
(1)
|
(0)
|
(4)
|
(2)
|
(1)
|
(2)
|
(10)
|
(13)
|
(13)
|
(19)
|
(3)
|
(7)
|
6
|
68
|
(10)
|
44
|
(29)
|
(46)
|
(14)
|
(79)
|
(65)
|
(61)
|
50
|
50
|
58
|
42
|
(49)
|
(41)
|
(29)
|
(55)
|
(47)
|
(70)
|
(13)
|
(21)
|
(10)
|
30
|
55
|
37
|
|
| Cash from Operating Activities |
42
N/A
|
55
+32%
|
70
+26%
|
89
+27%
|
88
0%
|
88
-1%
|
85
-3%
|
83
-2%
|
93
+11%
|
93
+1%
|
104
+12%
|
110
+6%
|
122
+11%
|
127
+4%
|
130
+2%
|
135
+3%
|
131
-3%
|
131
+0%
|
132
+1%
|
126
-4%
|
126
0%
|
128
+1%
|
137
+7%
|
125
-9%
|
124
-1%
|
120
-3%
|
102
-15%
|
96
-5%
|
96
0%
|
82
-15%
|
94
+14%
|
103
+10%
|
117
+13%
|
133
+14%
|
131
-1%
|
129
-2%
|
103
-20%
|
89
-14%
|
74
-17%
|
77
+5%
|
83
+7%
|
90
+8%
|
90
+1%
|
92
+2%
|
91
-2%
|
90
-1%
|
86
-5%
|
83
-3%
|
70
-16%
|
70
+1%
|
70
-1%
|
71
+2%
|
73
+3%
|
70
-5%
|
63
-9%
|
65
+2%
|
67
+3%
|
65
-3%
|
65
+0%
|
64
-3%
|
57
-11%
|
60
+6%
|
65
+8%
|
69
+7%
|
70
+0%
|
73
+5%
|
72
-1%
|
54
-25%
|
62
+15%
|
46
-26%
|
29
-37%
|
89
+207%
|
50
-44%
|
97
+95%
|
102
+5%
|
102
0%
|
125
+23%
|
114
-9%
|
132
+16%
|
135
+2%
|
159
+18%
|
110
-31%
|
85
-22%
|
61
-28%
|
29
-52%
|
49
+68%
|
59
+22%
|
31
-48%
|
31
0%
|
(6)
N/A
|
1
N/A
|
(37)
N/A
|
(68)
-83%
|
(63)
+8%
|
(65)
-4%
|
(71)
-9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(729)
|
(811)
|
(110)
|
(104)
|
(98)
|
(12)
|
(10)
|
(28)
|
(117)
|
(245)
|
(245)
|
(283)
|
(221)
|
(95)
|
(137)
|
(80)
|
(78)
|
(150)
|
(108)
|
(109)
|
(85)
|
(12)
|
(58)
|
(60)
|
(59)
|
(60)
|
(44)
|
(43)
|
(45)
|
(42)
|
(278)
|
(277)
|
(276)
|
(276)
|
(9)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(12)
|
(13)
|
(14)
|
(15)
|
(6)
|
(29)
|
(29)
|
(29)
|
(29)
|
(5)
|
(5)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(89)
|
(91)
|
(90)
|
(88)
|
(7)
|
(7)
|
(33)
|
(36)
|
(40)
|
(45)
|
(26)
|
(49)
|
(106)
|
(113)
|
(125)
|
(120)
|
(95)
|
(118)
|
(109)
|
(93)
|
(61)
|
(63)
|
(75)
|
(81)
|
(95)
|
(131)
|
(123)
|
(143)
|
(154)
|
(86)
|
(85)
|
(64)
|
(43)
|
(48)
|
(42)
|
|
| Other Items |
(15)
|
40
|
46
|
43
|
50
|
(8)
|
(8)
|
(31)
|
(48)
|
(31)
|
(30)
|
2
|
40
|
25
|
32
|
25
|
1
|
7
|
1
|
7
|
11
|
7
|
19
|
16
|
13
|
7
|
(1)
|
(2)
|
(0)
|
6
|
4
|
28
|
30
|
41
|
41
|
17
|
13
|
2
|
0
|
0
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
(1)
|
3
|
6
|
6
|
8
|
4
|
0
|
(9)
|
63
|
62
|
62
|
323
|
255
|
278
|
279
|
30
|
28
|
5
|
15
|
12
|
11
|
0
|
2
|
2
|
6
|
9
|
8
|
24
|
59
|
73
|
88
|
73
|
43
|
66
|
|
| Cash from Investing Activities |
(744)
N/A
|
(771)
-4%
|
(65)
+92%
|
(61)
+6%
|
(48)
+20%
|
(20)
+59%
|
(18)
+9%
|
(59)
-229%
|
(165)
-180%
|
(276)
-67%
|
(275)
+0%
|
(281)
-2%
|
(181)
+36%
|
(70)
+61%
|
(105)
-51%
|
(55)
+48%
|
(77)
-39%
|
(144)
-87%
|
(108)
+25%
|
(102)
+6%
|
(74)
+28%
|
(5)
+93%
|
(39)
-688%
|
(44)
-14%
|
(45)
-3%
|
(52)
-15%
|
(45)
+14%
|
(45)
N/A
|
(45)
+1%
|
(36)
+20%
|
(274)
-661%
|
(250)
+9%
|
(246)
+2%
|
(236)
+4%
|
32
N/A
|
10
-68%
|
8
-23%
|
(3)
N/A
|
(2)
+19%
|
(2)
-10%
|
(3)
-13%
|
(3)
-8%
|
(4)
-54%
|
(13)
-205%
|
(14)
-5%
|
(15)
-9%
|
(14)
+4%
|
(6)
+62%
|
(30)
-442%
|
(29)
+2%
|
(29)
-1%
|
(30)
-1%
|
(5)
+82%
|
(5)
N/A
|
(5)
+15%
|
(6)
-24%
|
(8)
-33%
|
(9)
-21%
|
(7)
+23%
|
(7)
-3%
|
(7)
+10%
|
(87)
-1 221%
|
(92)
-5%
|
(87)
+5%
|
(82)
+6%
|
(1)
+99%
|
1
N/A
|
(29)
N/A
|
(36)
-22%
|
(49)
-36%
|
17
N/A
|
37
+111%
|
14
-62%
|
217
+1 475%
|
142
-35%
|
153
+8%
|
159
+4%
|
(65)
N/A
|
(91)
-39%
|
(104)
-15%
|
(79)
+24%
|
(49)
+38%
|
(52)
-6%
|
(65)
-25%
|
(80)
-23%
|
(94)
-17%
|
(125)
-34%
|
(115)
+8%
|
(135)
-18%
|
(131)
+3%
|
(27)
+79%
|
(12)
+56%
|
24
N/A
|
30
+23%
|
(5)
N/A
|
25
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
278
|
278
|
2
|
2
|
3
|
3
|
3
|
202
|
207
|
208
|
209
|
10
|
5
|
5
|
7
|
8
|
(43)
|
(94)
|
(113)
|
(203)
|
(159)
|
(109)
|
(188)
|
(176)
|
(189)
|
(189)
|
(100)
|
(32)
|
(51)
|
(59)
|
(54)
|
(45)
|
(21)
|
(13)
|
(14)
|
(15)
|
(1)
|
(2)
|
(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
|
1
|
1
|
1
|
1
|
(38)
|
(58)
|
(57)
|
(57)
|
(29)
|
(8)
|
(8)
|
(27)
|
(17)
|
(17)
|
(18)
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Net Issuance of Debt |
436
|
451
|
(5)
|
(27)
|
(41)
|
(72)
|
(73)
|
30
|
39
|
38
|
48
|
(53)
|
(116)
|
(109)
|
(109)
|
(111)
|
(11)
|
97
|
89
|
167
|
109
|
(12)
|
94
|
111
|
146
|
168
|
99
|
40
|
61
|
74
|
298
|
248
|
192
|
145
|
(132)
|
(111)
|
(93)
|
(66)
|
(64)
|
(74)
|
(86)
|
(96)
|
(86)
|
(78)
|
(76)
|
(71)
|
(48)
|
(46)
|
(14)
|
(19)
|
(33)
|
(43)
|
(66)
|
(62)
|
(53)
|
(57)
|
(56)
|
(44)
|
(38)
|
(14)
|
(12)
|
23
|
7
|
(11)
|
(14)
|
(62)
|
(9)
|
(6)
|
1
|
36
|
31
|
25
|
99
|
82
|
(1)
|
(160)
|
(228)
|
(199)
|
(155)
|
140
|
130
|
(63)
|
(18)
|
(110)
|
(89)
|
102
|
121
|
76
|
106
|
113
|
72
|
95
|
84
|
54
|
40
|
69
|
|
| 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
|
(15)
|
(30)
|
(45)
|
(60)
|
(60)
|
(60)
|
(59)
|
(58)
|
(57)
|
(46)
|
(36)
|
(22)
|
(7)
|
(4)
|
0
|
0
|
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)
|
(4)
|
(7)
|
(11)
|
(14)
|
(14)
|
(22)
|
(32)
|
(41)
|
(50)
|
(51)
|
(50)
|
(50)
|
(50)
|
(40)
|
(30)
|
(21)
|
(8)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Other |
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(6)
|
(6)
|
(5)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(8)
|
(8)
|
(8)
|
(3)
|
(4)
|
(4)
|
(24)
|
(22)
|
(21)
|
(21)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(16)
|
(17)
|
(17)
|
(17)
|
(20)
|
(22)
|
(24)
|
(24)
|
(6)
|
(4)
|
(8)
|
(8)
|
(12)
|
(12)
|
(6)
|
(6)
|
(2)
|
(24)
|
(24)
|
(27)
|
(28)
|
(6)
|
(5)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
705
N/A
|
720
+2%
|
(3)
N/A
|
(26)
-811%
|
(38)
-48%
|
(69)
-82%
|
(70)
-2%
|
228
N/A
|
242
+6%
|
240
-1%
|
253
+5%
|
(43)
N/A
|
(112)
-157%
|
(104)
+7%
|
(102)
+1%
|
(103)
-1%
|
(54)
+48%
|
(1)
+98%
|
(28)
-2 660%
|
(41)
-47%
|
(54)
-32%
|
(121)
-126%
|
(94)
+23%
|
(80)
+15%
|
(74)
+8%
|
(66)
+10%
|
(62)
+7%
|
(53)
+14%
|
(55)
-4%
|
(50)
+10%
|
181
N/A
|
140
-22%
|
124
-12%
|
95
-23%
|
(169)
N/A
|
(134)
+21%
|
(99)
+26%
|
(68)
+31%
|
(65)
+4%
|
(82)
-25%
|
(94)
-15%
|
(104)
-10%
|
(93)
+10%
|
(81)
+14%
|
(79)
+1%
|
(74)
+7%
|
(71)
+4%
|
(68)
+5%
|
(35)
+48%
|
(40)
-12%
|
(35)
+11%
|
(46)
-31%
|
(68)
-49%
|
(64)
+6%
|
(56)
+14%
|
(60)
-7%
|
(58)
+2%
|
(46)
+21%
|
(39)
+16%
|
(16)
+60%
|
(14)
+13%
|
21
N/A
|
5
-78%
|
(14)
N/A
|
(20)
-41%
|
(71)
-256%
|
(35)
+51%
|
(35)
+0%
|
(29)
+16%
|
(2)
+92%
|
(59)
-2 363%
|
(96)
-62%
|
(32)
+66%
|
(49)
-53%
|
(86)
-74%
|
(222)
-159%
|
(293)
-32%
|
(274)
+7%
|
(214)
+22%
|
91
N/A
|
98
+8%
|
(74)
N/A
|
(23)
+69%
|
(134)
-483%
|
(113)
+16%
|
75
N/A
|
94
+25%
|
70
-25%
|
101
+43%
|
110
+9%
|
71
-36%
|
95
+35%
|
84
-12%
|
54
-36%
|
40
-26%
|
69
+72%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
4
+70%
|
2
-49%
|
3
+30%
|
2
-19%
|
(1)
N/A
|
(3)
-189%
|
252
N/A
|
169
-33%
|
58
-66%
|
82
+41%
|
(214)
N/A
|
(170)
+21%
|
(46)
+73%
|
(77)
-67%
|
(24)
+69%
|
(0)
+100%
|
(14)
-13 900%
|
(4)
+71%
|
(16)
-298%
|
(1)
+93%
|
2
N/A
|
4
+115%
|
1
-79%
|
4
+378%
|
1
-70%
|
(5)
N/A
|
(2)
+63%
|
(4)
-105%
|
(4)
-3%
|
0
N/A
|
(7)
N/A
|
(6)
+13%
|
(8)
-41%
|
(7)
+19%
|
5
N/A
|
12
+148%
|
18
+47%
|
6
-65%
|
(7)
N/A
|
(14)
-109%
|
(17)
-23%
|
(7)
+58%
|
(1)
+81%
|
(2)
-85%
|
1
N/A
|
(0)
N/A
|
10
N/A
|
5
-52%
|
2
-62%
|
5
+194%
|
(5)
N/A
|
(0)
+91%
|
(0)
+50%
|
3
N/A
|
(1)
N/A
|
1
N/A
|
9
+1 243%
|
19
+105%
|
41
+111%
|
37
-10%
|
(7)
N/A
|
(22)
-228%
|
(32)
-43%
|
(33)
-2%
|
1
N/A
|
38
+4 600%
|
(10)
N/A
|
(3)
+75%
|
(5)
-88%
|
(13)
-170%
|
30
N/A
|
31
+4%
|
265
+749%
|
158
-40%
|
34
-79%
|
(10)
N/A
|
(225)
-2 268%
|
(172)
+24%
|
121
N/A
|
178
+47%
|
(13)
N/A
|
11
N/A
|
(138)
N/A
|
(164)
-19%
|
30
N/A
|
29
-6%
|
(14)
N/A
|
(4)
+71%
|
(26)
-560%
|
44
N/A
|
46
+4%
|
40
-13%
|
21
-48%
|
(30)
N/A
|
22
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(687)
N/A
|
(756)
-10%
|
(41)
+95%
|
(15)
+63%
|
(10)
+36%
|
76
N/A
|
75
0%
|
56
-26%
|
(25)
N/A
|
(152)
-519%
|
(141)
+7%
|
(172)
-22%
|
(98)
+43%
|
32
N/A
|
(7)
N/A
|
55
N/A
|
52
-5%
|
(20)
N/A
|
23
N/A
|
18
-23%
|
42
+132%
|
116
+180%
|
79
-32%
|
65
-17%
|
65
-1%
|
60
-7%
|
58
-4%
|
53
-8%
|
52
-3%
|
40
-22%
|
(184)
N/A
|
(174)
+5%
|
(159)
+9%
|
(144)
+10%
|
122
N/A
|
122
+0%
|
98
-20%
|
85
-14%
|
71
-16%
|
75
+5%
|
80
+7%
|
87
+9%
|
88
+1%
|
81
-8%
|
78
-3%
|
76
-2%
|
71
-7%
|
77
+9%
|
40
-48%
|
42
+3%
|
41
-2%
|
42
+3%
|
68
+62%
|
64
-5%
|
59
-8%
|
60
+1%
|
60
+1%
|
57
-5%
|
57
+0%
|
55
-4%
|
48
-12%
|
(29)
N/A
|
(26)
+10%
|
(20)
+21%
|
(18)
+10%
|
66
N/A
|
65
-2%
|
21
-67%
|
26
+24%
|
7
-74%
|
(16)
N/A
|
64
N/A
|
1
-98%
|
(9)
N/A
|
(11)
-22%
|
(23)
-107%
|
5
N/A
|
18
+254%
|
14
-23%
|
26
+80%
|
65
+155%
|
49
-25%
|
23
-54%
|
(14)
N/A
|
(52)
-263%
|
(46)
+11%
|
(72)
-55%
|
(93)
-29%
|
(113)
-22%
|
(160)
-42%
|
(85)
+47%
|
(122)
-43%
|
(132)
-8%
|
(106)
+20%
|
(113)
-7%
|
(113)
+1%
|
|