Evotec SE
OTC:EVOTF
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Evotec SE
| 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 | Sep-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 | 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 |
(84)
|
(117)
|
(151)
|
(148)
|
(113)
|
(84)
|
(54)
|
(132)
|
(131)
|
(126)
|
(121)
|
(14)
|
(15)
|
(18)
|
(22)
|
(84)
|
(77)
|
(94)
|
(96)
|
(34)
|
(37)
|
(19)
|
(20)
|
(36)
|
(14)
|
(21)
|
(23)
|
(11)
|
(28)
|
(28)
|
(20)
|
(78)
|
(86)
|
(83)
|
(83)
|
(46)
|
(25)
|
(15)
|
(11)
|
3
|
4
|
4
|
12
|
7
|
5
|
8
|
5
|
3
|
2
|
(4)
|
(10)
|
(25)
|
(27)
|
(25)
|
(29)
|
(7)
|
(4)
|
11
|
12
|
17
|
16
|
6
|
17
|
27
|
35
|
28
|
(4)
|
11
|
40
|
84
|
94
|
77
|
61
|
37
|
41
|
34
|
13
|
6
|
42
|
112
|
247
|
216
|
90
|
2
|
(180)
|
(176)
|
(103)
|
(95)
|
(84)
|
(105)
|
(171)
|
(171)
|
(196)
|
(207)
|
(156)
|
(159)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
150
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
2
|
0
|
0
|
9
|
2
|
5
|
7
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
92
|
0
|
0
|
93
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
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
|
0
|
1
|
1
|
2
|
4
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
10
|
0
|
0
|
10
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
21
|
0
|
3
|
5
|
7
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
7
|
1
|
1
|
2
|
29
|
1
|
1
|
9
|
14
|
15
|
17
|
0
|
(9)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
(165)
|
0
|
0
|
0
|
211
|
0
|
0
|
50
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
19
|
0
|
0
|
13
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
|
| Cash Interest Paid |
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
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
13
|
13
|
17
|
18
|
6
|
7
|
6
|
6
|
|
| Change in Working Capital |
76
|
107
|
141
|
(3)
|
107
|
81
|
48
|
1
|
130
|
128
|
131
|
2
|
21
|
23
|
23
|
(5)
|
68
|
86
|
89
|
0
|
25
|
2
|
0
|
10
|
5
|
11
|
5
|
2
|
(10)
|
(12)
|
(14)
|
(0)
|
43
|
49
|
51
|
(3)
|
16
|
8
|
11
|
(5)
|
1
|
6
|
0
|
(2)
|
(1)
|
(4)
|
(4)
|
2
|
14
|
10
|
9
|
(7)
|
18
|
17
|
17
|
(19)
|
(11)
|
(14)
|
(1)
|
3
|
(32)
|
(20)
|
(28)
|
19
|
39
|
36
|
12
|
64
|
85
|
67
|
45
|
(3)
|
(33)
|
(75)
|
41
|
12
|
48
|
(49)
|
(22)
|
(19)
|
(162)
|
(1)
|
94
|
320
|
477
|
87
|
60
|
77
|
(23)
|
93
|
114
|
137
|
8
|
242
|
267
|
160
|
|
| Cash from Operating Activities |
(8)
N/A
|
(10)
-31%
|
(9)
+9%
|
(3)
+73%
|
(7)
-160%
|
(3)
+60%
|
(5)
-100%
|
(1)
+81%
|
(1)
+40%
|
2
N/A
|
10
+550%
|
8
-25%
|
5
-31%
|
5
-4%
|
1
-88%
|
(5)
N/A
|
2
N/A
|
1
-26%
|
3
+136%
|
2
-42%
|
(11)
N/A
|
(14)
-27%
|
(15)
-6%
|
(9)
+39%
|
(9)
-1%
|
(14)
-47%
|
(23)
-69%
|
(32)
-37%
|
(38)
-19%
|
(40)
-4%
|
(34)
+13%
|
(41)
-20%
|
(44)
-6%
|
(34)
+23%
|
(32)
+4%
|
(22)
+32%
|
(9)
+58%
|
(8)
+18%
|
0
N/A
|
1
N/A
|
5
+489%
|
10
+81%
|
12
+22%
|
10
-14%
|
6
-39%
|
3
-50%
|
1
-58%
|
12
+823%
|
17
+40%
|
12
-30%
|
8
-34%
|
7
-13%
|
2
-78%
|
2
+27%
|
6
+216%
|
(4)
N/A
|
9
N/A
|
23
+167%
|
19
-17%
|
16
-18%
|
(2)
N/A
|
(6)
-224%
|
5
N/A
|
67
+1 247%
|
74
+9%
|
64
-13%
|
8
-88%
|
75
+860%
|
125
+66%
|
156
+25%
|
139
-11%
|
74
-47%
|
29
-61%
|
42
+46%
|
82
+95%
|
46
-44%
|
62
+34%
|
45
-28%
|
20
-55%
|
93
+363%
|
86
-7%
|
122
+42%
|
183
+50%
|
322
+75%
|
297
-8%
|
206
-31%
|
(43)
N/A
|
(18)
+57%
|
36
N/A
|
(12)
N/A
|
(57)
-382%
|
(35)
+39%
|
18
N/A
|
35
+90%
|
112
+223%
|
1
-99%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(14)
|
(16)
|
(18)
|
(17)
|
(13)
|
(12)
|
(7)
|
(7)
|
(8)
|
(10)
|
(14)
|
(13)
|
(10)
|
(6)
|
(2)
|
(5)
|
(7)
|
(8)
|
(8)
|
(2)
|
1
|
2
|
(3)
|
(5)
|
(7)
|
(8)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(8)
|
(10)
|
(12)
|
(10)
|
(10)
|
(9)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(7)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(11)
|
(10)
|
(12)
|
(16)
|
(3)
|
(12)
|
(9)
|
(28)
|
(28)
|
(28)
|
(28)
|
(32)
|
(42)
|
(46)
|
(66)
|
(99)
|
(119)
|
(143)
|
(144)
|
(119)
|
(126)
|
(128)
|
(176)
|
(181)
|
(204)
|
(174)
|
(216)
|
(255)
|
(191)
|
(173)
|
(132)
|
(115)
|
(99)
|
(92)
|
|
| Other Items |
42
|
40
|
41
|
7
|
14
|
17
|
12
|
10
|
3
|
(3)
|
(4)
|
(2)
|
(3)
|
(1)
|
(0)
|
(3)
|
(3)
|
16
|
16
|
17
|
17
|
(1)
|
(0)
|
22
|
13
|
16
|
20
|
26
|
35
|
66
|
61
|
65
|
64
|
31
|
31
|
0
|
(9)
|
2
|
(15)
|
(7)
|
18
|
(12)
|
6
|
(7)
|
(29)
|
(3)
|
13
|
16
|
26
|
18
|
(23)
|
(26)
|
(31)
|
(26)
|
6
|
8
|
4
|
(1)
|
(16)
|
(12)
|
8
|
19
|
28
|
4
|
(81)
|
(271)
|
69
|
71
|
250
|
(11)
|
(0)
|
7
|
(52)
|
(55)
|
(61)
|
(99)
|
(45)
|
(56)
|
(69)
|
(55)
|
(75)
|
(125)
|
(168)
|
(227)
|
(356)
|
(231)
|
24
|
206
|
203
|
211
|
87
|
59
|
61
|
53
|
47
|
58
|
|
| Cash from Investing Activities |
32
N/A
|
26
-21%
|
25
-4%
|
(10)
N/A
|
(4)
+64%
|
4
N/A
|
0
-97%
|
2
+2 100%
|
(3)
N/A
|
(11)
-230%
|
(14)
-29%
|
(16)
-16%
|
(16)
+5%
|
(11)
+31%
|
(6)
+42%
|
(4)
+34%
|
(8)
-93%
|
9
N/A
|
8
-14%
|
9
+11%
|
15
+69%
|
(1)
N/A
|
2
N/A
|
19
+1 113%
|
8
-58%
|
9
+15%
|
12
+26%
|
21
+81%
|
30
+42%
|
63
+108%
|
58
-7%
|
61
+5%
|
61
0%
|
28
-53%
|
28
-1%
|
(2)
N/A
|
(11)
-424%
|
(1)
+93%
|
(17)
-2 063%
|
(10)
+43%
|
15
N/A
|
(17)
N/A
|
(0)
+98%
|
(15)
-3 675%
|
(40)
-162%
|
(15)
+62%
|
2
N/A
|
6
+176%
|
17
+193%
|
12
-29%
|
(29)
N/A
|
(32)
-10%
|
(36)
-13%
|
(31)
+12%
|
2
N/A
|
3
+42%
|
(3)
N/A
|
(10)
-223%
|
(26)
-167%
|
(23)
+10%
|
(2)
+92%
|
10
N/A
|
17
+75%
|
(6)
N/A
|
(94)
-1 465%
|
(287)
-207%
|
65
N/A
|
59
-9%
|
242
+307%
|
(39)
N/A
|
(28)
+29%
|
(20)
+28%
|
(80)
-297%
|
(87)
-8%
|
(104)
-20%
|
(145)
-40%
|
(111)
+24%
|
(155)
-40%
|
(188)
-21%
|
(198)
-5%
|
(219)
-10%
|
(244)
-11%
|
(293)
-20%
|
(354)
-21%
|
(532)
-50%
|
(413)
+22%
|
(180)
+56%
|
32
N/A
|
(13)
N/A
|
(44)
-233%
|
(104)
-136%
|
(114)
-10%
|
(71)
+38%
|
(62)
+13%
|
(53)
+15%
|
(34)
+36%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
36
|
29
|
29
|
29
|
19
|
19
|
19
|
19
|
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
|
31
|
32
|
33
|
33
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
91
|
92
|
(90)
|
(90)
|
(92)
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
252
|
252
|
252
|
252
|
404
|
404
|
404
|
403
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
5
|
4
|
6
|
7
|
5
|
4
|
3
|
2
|
1
|
(2)
|
(3)
|
(3)
|
(5)
|
(2)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(5)
|
0
|
1
|
1
|
2
|
(2)
|
(2)
|
(3)
|
(3)
|
1
|
2
|
3
|
3
|
(4)
|
(3)
|
(4)
|
(4)
|
4
|
6
|
6
|
7
|
2
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
3
|
4
|
4
|
4
|
2
|
2
|
1
|
0
|
(4)
|
(8)
|
(20)
|
(40)
|
118
|
14
|
(13)
|
(173)
|
(79)
|
(62)
|
173
|
159
|
209
|
195
|
(2)
|
18
|
(5)
|
16
|
(1)
|
(18)
|
(6)
|
(29)
|
(64)
|
(48)
|
(53)
|
4
|
52
|
85
|
78
|
(47)
|
(97)
|
(152)
|
(110)
|
(6)
|
(10)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(0)
|
(13)
|
(13)
|
(17)
|
(18)
|
(10)
|
(11)
|
(10)
|
(11)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
5
+2 500%
|
4
-21%
|
6
+54%
|
7
+16%
|
7
+1%
|
7
-3%
|
6
-19%
|
5
-7%
|
8
+48%
|
5
-35%
|
4
-15%
|
33
+650%
|
24
-28%
|
26
+10%
|
25
-6%
|
16
-35%
|
16
N/A
|
16
+1%
|
16
-2%
|
(5)
N/A
|
(5)
+4%
|
(1)
+81%
|
(1)
-30%
|
(2)
-62%
|
(2)
+24%
|
(4)
-169%
|
(4)
+9%
|
(4)
+5%
|
(3)
+22%
|
2
N/A
|
2
+40%
|
4
+67%
|
4
+3%
|
(3)
N/A
|
(3)
+15%
|
(3)
-10%
|
(4)
-19%
|
2
N/A
|
4
+90%
|
5
+15%
|
6
+24%
|
3
-54%
|
(3)
N/A
|
(2)
+4%
|
27
N/A
|
32
+17%
|
32
0%
|
34
+6%
|
4
-87%
|
3
-30%
|
4
+26%
|
2
-46%
|
2
-10%
|
2
+31%
|
2
-32%
|
(2)
N/A
|
(7)
-196%
|
(20)
-177%
|
50
N/A
|
211
+320%
|
(77)
N/A
|
(103)
-35%
|
(265)
-157%
|
(78)
+71%
|
(60)
+23%
|
175
N/A
|
162
-8%
|
211
+31%
|
197
-7%
|
(0)
N/A
|
19
N/A
|
246
+1 175%
|
268
+9%
|
251
-6%
|
234
-7%
|
398
+70%
|
375
-6%
|
340
-9%
|
355
+4%
|
(58)
N/A
|
4
N/A
|
52
+1 240%
|
72
+39%
|
66
-8%
|
(63)
N/A
|
(114)
-80%
|
(161)
-42%
|
(120)
+26%
|
(16)
+87%
|
(21)
-31%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
0
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(9)
|
(9)
|
(11)
|
(9)
|
2
|
5
|
5
|
2
|
0
|
1
|
(0)
|
1
|
1
|
(2)
|
1
|
0
|
(1)
|
(1)
|
0
|
(0)
|
1
|
(1)
|
(2)
|
0
|
(1)
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
(3)
|
(3)
|
(2)
|
(2)
|
7
|
(0)
|
(1)
|
(6)
|
3
|
3
|
2
|
4
|
1
|
(1)
|
1
|
(4)
|
10
|
16
|
13
|
17
|
(0)
|
(7)
|
7
|
11
|
(19)
|
(18)
|
(30)
|
1
|
3
|
(14)
|
(5)
|
10
|
4
|
3
|
1
|
|
| Net Change in Cash |
24
N/A
|
15
-37%
|
16
+3%
|
(14)
N/A
|
(11)
+21%
|
0
N/A
|
(2)
N/A
|
3
N/A
|
(1)
N/A
|
(5)
-513%
|
0
N/A
|
(3)
N/A
|
(5)
-81%
|
(1)
+89%
|
2
N/A
|
(4)
N/A
|
(1)
+71%
|
45
N/A
|
37
-18%
|
38
+3%
|
29
-25%
|
1
-98%
|
2
+267%
|
27
+1 109%
|
15
-45%
|
(10)
N/A
|
(18)
-76%
|
(20)
-13%
|
(18)
+12%
|
10
N/A
|
14
+30%
|
17
+26%
|
18
+5%
|
(4)
N/A
|
(5)
-10%
|
(22)
-393%
|
(18)
+21%
|
(5)
+71%
|
(12)
-141%
|
(12)
+3%
|
15
N/A
|
(10)
N/A
|
8
N/A
|
(3)
N/A
|
(30)
-785%
|
(7)
+76%
|
9
N/A
|
21
+138%
|
31
+44%
|
20
-36%
|
6
-68%
|
7
+3%
|
(1)
N/A
|
6
N/A
|
13
+139%
|
3
-77%
|
10
+213%
|
17
+75%
|
(4)
N/A
|
(4)
-3%
|
(0)
+98%
|
(1)
-800%
|
12
N/A
|
39
+243%
|
29
-28%
|
(6)
N/A
|
(3)
+40%
|
31
N/A
|
95
+213%
|
42
-56%
|
54
+29%
|
231
+325%
|
114
-50%
|
168
+47%
|
174
+3%
|
(98)
N/A
|
(34)
+66%
|
146
N/A
|
116
-20%
|
158
+36%
|
118
-26%
|
277
+136%
|
259
-6%
|
315
+22%
|
131
-59%
|
(284)
N/A
|
(237)
+17%
|
35
N/A
|
96
+170%
|
13
-86%
|
(238)
N/A
|
(268)
-13%
|
(205)
+24%
|
(143)
+30%
|
46
N/A
|
(52)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(24)
-36%
|
(26)
-7%
|
(20)
+22%
|
(24)
-18%
|
(16)
+33%
|
(17)
-9%
|
(8)
+52%
|
(7)
+12%
|
(7)
+10%
|
0
N/A
|
(6)
N/A
|
(8)
-20%
|
(5)
+35%
|
(5)
-4%
|
(6)
-21%
|
(3)
+59%
|
(5)
-96%
|
(4)
+18%
|
(6)
-36%
|
(13)
-128%
|
(14)
-4%
|
(13)
+4%
|
(12)
+9%
|
(14)
-20%
|
(21)
-44%
|
(31)
-51%
|
(36)
-17%
|
(42)
-17%
|
(43)
-1%
|
(37)
+12%
|
(45)
-20%
|
(46)
-3%
|
(36)
+22%
|
(35)
+3%
|
(24)
+31%
|
(12)
+52%
|
(11)
+8%
|
(2)
+78%
|
(2)
+38%
|
3
N/A
|
5
+100%
|
5
-2%
|
2
-61%
|
(4)
N/A
|
(9)
-124%
|
(9)
-6%
|
2
N/A
|
8
+333%
|
6
-21%
|
2
-73%
|
2
-12%
|
(3)
N/A
|
(3)
+6%
|
2
N/A
|
(9)
N/A
|
2
N/A
|
14
+689%
|
10
-32%
|
4
-57%
|
(12)
N/A
|
(15)
-30%
|
(6)
+57%
|
57
N/A
|
61
+7%
|
48
-21%
|
5
-90%
|
63
+1 249%
|
116
+83%
|
128
+11%
|
111
-13%
|
46
-58%
|
1
-98%
|
10
+1 009%
|
40
+289%
|
0
-100%
|
(4)
N/A
|
(54)
-1 157%
|
(99)
-82%
|
(50)
+49%
|
(58)
-16%
|
3
N/A
|
58
+1 656%
|
194
+235%
|
121
-38%
|
24
-80%
|
(247)
N/A
|
(192)
+22%
|
(180)
+7%
|
(267)
-49%
|
(247)
+7%
|
(208)
+16%
|
(114)
+45%
|
(80)
+30%
|
12
N/A
|
(91)
N/A
|
|