Northwest Biotherapeutics Inc
OTC:NWBO
Cash Flow Statement
Cash Flow Statement
Northwest Biotherapeutics Inc
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(12)
|
(11)
|
(12)
|
(14)
|
(15)
|
(13)
|
(11)
|
(9)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(9)
|
(10)
|
(12)
|
(12)
|
(10)
|
(11)
|
(2)
|
(1)
|
(1)
|
1
|
(14)
|
(16)
|
(21)
|
(25)
|
(23)
|
(25)
|
(22)
|
(21)
|
(19)
|
(28)
|
(27)
|
(28)
|
(33)
|
(24)
|
(27)
|
(30)
|
(34)
|
(28)
|
(33)
|
(35)
|
(32)
|
(49)
|
(67)
|
(72)
|
(73)
|
(79)
|
(66)
|
(97)
|
(112)
|
(110)
|
(136)
|
(136)
|
(177)
|
(133)
|
(115)
|
(74)
|
(22)
|
(74)
|
(80)
|
(87)
|
(83)
|
(77)
|
(73)
|
(82)
|
(93)
|
(57)
|
(36)
|
(35)
|
(14)
|
(33)
|
(21)
|
3
|
(55)
|
(243)
|
(530)
|
(537)
|
(474)
|
(234)
|
179
|
169
|
135
|
57
|
(105)
|
(101)
|
(86)
|
(72)
|
(63)
|
(70)
|
(74)
|
(74)
|
(84)
|
(85)
|
(82)
|
|
| Depreciation & Amortization |
0
|
0
|
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
|
0
|
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| 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
|
3
|
4
|
5
|
5
|
3
|
2
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
7
|
8
|
8
|
9
|
4
|
4
|
3
|
3
|
3
|
2
|
1
|
9
|
11
|
19
|
21
|
20
|
27
|
31
|
3
|
1
|
(10)
|
(23)
|
0
|
(4)
|
(2)
|
(2)
|
1
|
1
|
12
|
14
|
14
|
14
|
3
|
2
|
2
|
2
|
1
|
40
|
52
|
62
|
65
|
28
|
16
|
6
|
9
|
11
|
12
|
13
|
7
|
5
|
4
|
5
|
6
|
5
|
3
|
2
|
2
|
|
| Other Non-Cash Items |
3
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
2
|
3
|
4
|
4
|
3
|
6
|
(3)
|
(4)
|
(5)
|
(8)
|
6
|
6
|
9
|
10
|
6
|
5
|
3
|
3
|
3
|
14
|
15
|
18
|
23
|
15
|
16
|
17
|
19
|
10
|
16
|
16
|
9
|
20
|
29
|
26
|
25
|
28
|
14
|
44
|
45
|
40
|
57
|
55
|
91
|
46
|
30
|
(10)
|
(54)
|
3
|
5
|
15
|
21
|
18
|
28
|
42
|
49
|
17
|
(1)
|
(2)
|
(17)
|
4
|
(7)
|
(32)
|
25
|
212
|
498
|
503
|
439
|
196
|
(220)
|
(213)
|
(189)
|
(116)
|
44
|
42
|
33
|
20
|
11
|
14
|
13
|
16
|
15
|
16
|
19
|
|
| 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
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
2
|
3
|
4
|
4
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
(0)
|
(1)
|
(1)
|
1
|
(3)
|
(2)
|
(3)
|
(4)
|
3
|
3
|
7
|
9
|
7
|
8
|
5
|
3
|
2
|
5
|
7
|
7
|
8
|
2
|
2
|
5
|
10
|
16
|
19
|
18
|
20
|
14
|
13
|
16
|
19
|
24
|
20
|
15
|
13
|
5
|
4
|
9
|
6
|
19
|
21
|
21
|
23
|
8
|
10
|
6
|
3
|
1
|
(4)
|
(8)
|
(12)
|
(4)
|
(0)
|
4
|
3
|
(0)
|
(4)
|
(3)
|
1
|
3
|
6
|
7
|
3
|
7
|
7
|
4
|
5
|
(4)
|
(0)
|
(1)
|
3
|
10
|
13
|
17
|
|
| Cash from Operating Activities |
(9)
N/A
|
(9)
-4%
|
(10)
-17%
|
(12)
-12%
|
(13)
-9%
|
(13)
-3%
|
(11)
+15%
|
(9)
+17%
|
(7)
+29%
|
(5)
+28%
|
(3)
+30%
|
(3)
+23%
|
(4)
-61%
|
(4)
-8%
|
(6)
-28%
|
(6)
-10%
|
(5)
+23%
|
(4)
+12%
|
(3)
+21%
|
(5)
-40%
|
(6)
-23%
|
(7)
-22%
|
(8)
-10%
|
(7)
+10%
|
(12)
-79%
|
(15)
-19%
|
(18)
-26%
|
(22)
-18%
|
(17)
+23%
|
(16)
+7%
|
(12)
+24%
|
(7)
+38%
|
(7)
+5%
|
(5)
+33%
|
(5)
-14%
|
(6)
-15%
|
(7)
-13%
|
(6)
+8%
|
(6)
+7%
|
(8)
-32%
|
(10)
-32%
|
(15)
-43%
|
(17)
-14%
|
(18)
-8%
|
(19)
-6%
|
(23)
-19%
|
(26)
-16%
|
(30)
-13%
|
(31)
-6%
|
(38)
-20%
|
(41)
-9%
|
(50)
-21%
|
(51)
-1%
|
(55)
-8%
|
(62)
-13%
|
(72)
-16%
|
(75)
-5%
|
(80)
-6%
|
(80)
0%
|
(67)
+16%
|
(65)
+3%
|
(56)
+14%
|
(50)
+10%
|
(40)
+21%
|
(36)
+10%
|
(37)
-2%
|
(29)
+21%
|
(37)
-27%
|
(35)
+5%
|
(35)
+2%
|
(40)
-14%
|
(38)
+5%
|
(40)
-6%
|
(32)
+20%
|
(30)
+7%
|
(26)
+11%
|
(28)
-6%
|
(32)
-15%
|
(38)
-18%
|
(38)
-1%
|
(37)
+3%
|
(38)
-3%
|
(38)
+1%
|
(46)
-21%
|
(55)
-20%
|
(53)
+4%
|
(51)
+3%
|
(48)
+7%
|
(46)
+5%
|
(54)
-18%
|
(55)
-2%
|
(59)
-9%
|
(54)
+10%
|
(57)
-6%
|
(54)
+5%
|
(45)
+18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(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
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(22)
|
(34)
|
(35)
|
(36)
|
(15)
|
(7)
|
(8)
|
(9)
|
(8)
|
(5)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(7)
|
(7)
|
(7)
|
(8)
|
(6)
|
(6)
|
(5)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
3
|
3
|
4
|
3
|
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
|
(5)
|
0
|
0
|
(3)
|
2
|
(3)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-5%
|
(1)
-39%
|
(1)
-56%
|
(1)
-4%
|
1
N/A
|
3
+385%
|
3
+11%
|
4
+28%
|
3
-31%
|
1
-69%
|
1
+16%
|
0
-79%
|
0
-16%
|
0
N/A
|
0
-19%
|
0
-8%
|
0
-58%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
N/A
|
(0)
-600%
|
(0)
-79%
|
(0)
+4%
|
(0)
-63%
|
(0)
+33%
|
(0)
+42%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-67%
|
(0)
N/A
|
(0)
-60%
|
(0)
+38%
|
(0)
+40%
|
0
N/A
|
0
N/A
|
(5)
N/A
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(20)
-499%
|
(36)
-78%
|
(37)
-3%
|
(35)
+7%
|
(15)
+56%
|
(7)
+56%
|
(8)
-23%
|
(9)
-9%
|
(8)
+17%
|
(5)
+34%
|
(2)
+59%
|
(0)
+79%
|
0
N/A
|
0
+425%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
45
N/A
|
45
0%
|
45
0%
|
45
0%
|
(0)
N/A
|
(0)
+28%
|
(1)
-454%
|
(5)
-263%
|
(8)
-56%
|
(8)
-2%
|
(9)
-3%
|
(7)
+13%
|
(6)
+20%
|
(6)
+3%
|
(5)
+19%
|
(2)
+51%
|
(3)
-26%
|
(4)
-44%
|
(5)
-20%
|
(5)
-3%
|
(3)
+34%
|
(2)
+32%
|
(2)
+31%
|
(1)
+16%
|
(1)
+25%
|
(1)
+14%
|
(1)
+25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
15
|
30
|
28
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
26
|
26
|
26
|
26
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
3
|
6
|
6
|
6
|
5
|
1
|
2
|
14
|
14
|
24
|
36
|
54
|
57
|
66
|
58
|
63
|
64
|
88
|
82
|
89
|
95
|
57
|
64
|
34
|
32
|
29
|
26
|
27
|
24
|
28
|
23
|
11
|
7
|
3
|
5
|
9
|
14
|
22
|
31
|
41
|
36
|
29
|
26
|
24
|
31
|
39
|
42
|
39
|
35
|
27
|
20
|
15
|
17
|
21
|
23
|
24
|
24
|
24
|
|
| Net Issuance of Debt |
(1)
|
(5)
|
(5)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
3
|
4
|
4
|
5
|
4
|
3
|
3
|
2
|
1
|
2
|
3
|
4
|
3
|
(2)
|
(3)
|
(1)
|
1
|
8
|
9
|
5
|
6
|
3
|
3
|
3
|
3
|
3
|
4
|
8
|
6
|
9
|
10
|
11
|
16
|
16
|
13
|
8
|
3
|
(0)
|
(1)
|
(0)
|
16
|
24
|
30
|
30
|
14
|
5
|
0
|
(0)
|
(0)
|
6
|
7
|
10
|
10
|
9
|
9
|
11
|
13
|
(3)
|
(2)
|
(7)
|
(11)
|
1
|
(1)
|
4
|
11
|
12
|
21
|
19
|
13
|
24
|
10
|
8
|
12
|
0
|
13
|
16
|
22
|
33
|
30
|
39
|
31
|
33
|
32
|
27
|
|
| 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
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
5
|
0
|
2
|
26
|
26
|
0
|
26
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(4)
|
(3)
|
(5)
|
(5)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
2
|
(1)
|
(0)
|
(0)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
3
|
3
|
7
|
7
|
5
|
5
|
1
|
1
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
13
N/A
|
24
+81%
|
22
-8%
|
12
-44%
|
13
+3%
|
0
-99%
|
(0)
N/A
|
(0)
-77%
|
(1)
-36%
|
(0)
+72%
|
0
N/A
|
1
+942%
|
3
+168%
|
4
+27%
|
5
+26%
|
6
+8%
|
5
-17%
|
4
-12%
|
6
+46%
|
7
+13%
|
6
-14%
|
7
+14%
|
5
-32%
|
30
+535%
|
29
-4%
|
22
-22%
|
21
-5%
|
(2)
N/A
|
0
N/A
|
8
+4 694%
|
10
+22%
|
6
-37%
|
7
+15%
|
5
-35%
|
5
+4%
|
6
+28%
|
7
+11%
|
7
-6%
|
7
+7%
|
15
+106%
|
12
-18%
|
15
+22%
|
16
+8%
|
12
-25%
|
18
+49%
|
30
+72%
|
27
-12%
|
31
+17%
|
39
+24%
|
49
+26%
|
53
+9%
|
60
+13%
|
70
+15%
|
86
+23%
|
90
+5%
|
116
+29%
|
95
-19%
|
94
-1%
|
95
+1%
|
55
-42%
|
62
+12%
|
38
-38%
|
37
-3%
|
37
0%
|
37
+1%
|
34
-9%
|
33
-4%
|
39
+18%
|
33
-15%
|
8
-76%
|
5
-36%
|
(5)
N/A
|
(6)
-25%
|
10
N/A
|
13
+31%
|
26
+101%
|
42
+60%
|
53
+25%
|
56
+7%
|
48
-15%
|
40
-16%
|
48
+19%
|
41
-14%
|
47
+14%
|
54
+16%
|
42
-23%
|
51
+21%
|
49
-3%
|
50
+2%
|
53
+6%
|
52
-1%
|
61
+16%
|
55
-9%
|
57
+3%
|
56
-1%
|
52
-8%
|
|
| 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)
|
1
|
(0)
|
(0)
|
0
|
2
|
4
|
6
|
5
|
0
|
(2)
|
(5)
|
(6)
|
(1)
|
1
|
3
|
5
|
2
|
3
|
0
|
1
|
1
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
1
|
2
|
5
|
9
|
6
|
4
|
0
|
(2)
|
(1)
|
1
|
2
|
(3)
|
1
|
(1)
|
(5)
|
|
| Net Change in Cash |
4
N/A
|
15
+242%
|
11
-26%
|
(0)
N/A
|
(1)
-217%
|
(12)
-1 208%
|
(9)
+30%
|
(7)
+23%
|
(3)
+50%
|
(2)
+32%
|
(2)
-4%
|
(0)
+84%
|
(1)
-49%
|
(0)
+98%
|
(0)
-1 100%
|
(0)
-100%
|
0
N/A
|
0
-39%
|
3
+2 536%
|
2
-18%
|
0
-85%
|
(0)
N/A
|
(3)
-7 200%
|
23
N/A
|
16
-29%
|
8
-53%
|
3
-66%
|
(24)
N/A
|
(17)
+30%
|
(8)
+53%
|
(2)
+74%
|
(1)
+43%
|
0
N/A
|
0
-50%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+1 000%
|
7
+561%
|
2
-76%
|
(0)
N/A
|
(1)
-650%
|
(6)
-499%
|
(2)
+75%
|
7
N/A
|
0
-95%
|
2
+359%
|
3
+77%
|
11
+304%
|
12
+6%
|
7
-42%
|
(1)
N/A
|
(5)
-250%
|
(9)
-77%
|
10
N/A
|
4
-61%
|
7
+76%
|
7
-3%
|
(19)
N/A
|
(7)
+65%
|
(16)
-147%
|
(10)
+36%
|
(3)
+70%
|
(0)
+87%
|
(7)
-1 549%
|
(2)
+70%
|
2
N/A
|
(1)
N/A
|
22
N/A
|
16
-27%
|
5
-68%
|
2
-66%
|
(22)
N/A
|
(16)
+29%
|
(1)
+95%
|
7
N/A
|
10
+32%
|
7
-30%
|
(2)
N/A
|
(5)
-147%
|
5
N/A
|
(1)
N/A
|
1
N/A
|
6
+421%
|
(8)
N/A
|
(1)
+91%
|
(3)
-347%
|
(3)
+2%
|
(5)
-45%
|
(4)
+23%
|
1
N/A
|
(3)
N/A
|
0
N/A
|
0
+514%
|
1
+377%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(9)
-4%
|
(11)
-17%
|
(13)
-14%
|
(14)
-8%
|
(14)
0%
|
(12)
+16%
|
(9)
+19%
|
(7)
+29%
|
(5)
+27%
|
(3)
+30%
|
(3)
+25%
|
(4)
-58%
|
(4)
-10%
|
(6)
-28%
|
(6)
-10%
|
(5)
+23%
|
(4)
+12%
|
(3)
+21%
|
(5)
-40%
|
(6)
-22%
|
(7)
-22%
|
(8)
-10%
|
(7)
+10%
|
(12)
-79%
|
(15)
-19%
|
(19)
-27%
|
(22)
-19%
|
(17)
+23%
|
(16)
+6%
|
(12)
+25%
|
(8)
+38%
|
(7)
+5%
|
(5)
+34%
|
(5)
-14%
|
(6)
-16%
|
(7)
-13%
|
(6)
+8%
|
(6)
+7%
|
(8)
-31%
|
(10)
-32%
|
(15)
-43%
|
(17)
-14%
|
(18)
-8%
|
(19)
-6%
|
(23)
-19%
|
(26)
-15%
|
(30)
-13%
|
(31)
-6%
|
(38)
-20%
|
(41)
-9%
|
(50)
-21%
|
(73)
-46%
|
(88)
-21%
|
(96)
-9%
|
(108)
-11%
|
(90)
+16%
|
(86)
+4%
|
(88)
-2%
|
(76)
+14%
|
(72)
+5%
|
(61)
+16%
|
(53)
+13%
|
(40)
+23%
|
(36)
+11%
|
(37)
-2%
|
(29)
+21%
|
(37)
-27%
|
(35)
+5%
|
(35)
+1%
|
(40)
-15%
|
(38)
+5%
|
(41)
-6%
|
(32)
+20%
|
(30)
+7%
|
(28)
+7%
|
(32)
-14%
|
(39)
-23%
|
(45)
-15%
|
(45)
-2%
|
(45)
+1%
|
(44)
+1%
|
(44)
+1%
|
(51)
-16%
|
(57)
-13%
|
(56)
+3%
|
(55)
+1%
|
(53)
+4%
|
(51)
+4%
|
(57)
-13%
|
(57)
0%
|
(61)
-7%
|
(55)
+10%
|
(58)
-5%
|
(55)
+5%
|
(45)
+18%
|
|