Inovio Pharmaceuticals Inc
NASDAQ:INO
Cash Flow Statement
Cash Flow Statement
Inovio Pharmaceuticals Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(9)
|
(11)
|
(17)
|
(17)
|
(16)
|
(15)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(13)
|
(11)
|
(10)
|
(11)
|
(10)
|
(13)
|
(13)
|
(20)
|
(21)
|
(24)
|
(23)
|
(20)
|
(19)
|
(18)
|
(18)
|
(13)
|
(16)
|
(15)
|
(21)
|
(22)
|
(25)
|
(20)
|
(20)
|
(27)
|
(51)
|
(66)
|
(68)
|
(68)
|
(44)
|
(36)
|
(36)
|
(31)
|
(19)
|
(29)
|
(27)
|
(39)
|
(65)
|
(74)
|
(89)
|
(80)
|
(93)
|
(88)
|
(97)
|
(95)
|
(86)
|
(97)
|
(94)
|
(117)
|
(115)
|
(121)
|
(124)
|
(224)
|
(181)
|
(167)
|
(189)
|
(142)
|
(221)
|
(304)
|
(328)
|
(355)
|
(332)
|
(280)
|
(241)
|
(168)
|
(165)
|
(135)
|
(125)
|
(122)
|
(113)
|
(107)
|
(96)
|
(88)
|
(108)
|
(85)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| 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)
|
(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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
9
|
10
|
13
|
13
|
13
|
13
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
14
|
16
|
21
|
23
|
25
|
26
|
24
|
27
|
25
|
23
|
19
|
13
|
12
|
11
|
10
|
8
|
8
|
7
|
5
|
5
|
4
|
0
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(0)
|
(0)
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
1
|
4
|
4
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
9
|
10
|
13
|
12
|
6
|
2
|
(0)
|
0
|
(5)
|
(4)
|
(5)
|
0
|
(0)
|
2
|
(3)
|
(4)
|
3
|
35
|
47
|
48
|
45
|
13
|
3
|
5
|
(6)
|
(4)
|
4
|
(5)
|
5
|
7
|
9
|
21
|
22
|
28
|
22
|
16
|
17
|
10
|
13
|
16
|
17
|
15
|
22
|
25
|
121
|
69
|
57
|
61
|
(34)
|
26
|
34
|
38
|
46
|
44
|
40
|
26
|
17
|
22
|
18
|
19
|
16
|
4
|
4
|
(1)
|
(0)
|
24
|
4
|
|
| 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
|
0
|
0
|
3
|
3
|
3
|
5
|
5
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
2
|
3
|
3
|
(0)
|
(0)
|
(1)
|
(2)
|
0
|
(1)
|
3
|
3
|
4
|
5
|
(1)
|
0
|
0
|
(1)
|
(0)
|
1
|
(3)
|
(5)
|
(4)
|
(6)
|
(2)
|
4
|
4
|
2
|
1
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
1
|
(0)
|
(7)
|
1
|
2
|
3
|
9
|
1
|
(7)
|
(2)
|
7
|
11
|
14
|
11
|
2
|
(1)
|
3
|
(12)
|
(3)
|
(1)
|
17
|
11
|
2
|
5
|
(21)
|
(3)
|
(6)
|
(4)
|
4
|
5
|
(32)
|
(71)
|
(81)
|
(84)
|
(37)
|
50
|
62
|
108
|
66
|
20
|
21
|
(24)
|
5
|
(10)
|
(13)
|
(9)
|
(4)
|
(3)
|
(7)
|
(8)
|
(6)
|
(9)
|
|
| Cash from Operating Activities |
(7)
N/A
|
(6)
+12%
|
(5)
+10%
|
(5)
+5%
|
(3)
+48%
|
(2)
+15%
|
(3)
-12%
|
(3)
-9%
|
(5)
-97%
|
(5)
+5%
|
(6)
-17%
|
(7)
-13%
|
(9)
-31%
|
(13)
-42%
|
(12)
+4%
|
(12)
-1%
|
(12)
+6%
|
(10)
+14%
|
(11)
-15%
|
(7)
+38%
|
(8)
-15%
|
(9)
-6%
|
(9)
0%
|
(12)
-34%
|
(10)
+13%
|
(10)
+5%
|
(10)
-1%
|
(11)
-16%
|
(11)
+1%
|
(13)
-18%
|
(14)
-9%
|
(14)
+1%
|
(16)
-16%
|
(15)
+10%
|
(11)
+25%
|
(12)
-8%
|
(13)
-8%
|
(14)
-9%
|
(19)
-32%
|
(20)
-6%
|
(20)
+0%
|
(21)
-4%
|
(21)
-4%
|
(22)
-5%
|
(22)
+1%
|
(22)
0%
|
(22)
+1%
|
(15)
+29%
|
(16)
-3%
|
(19)
-17%
|
(21)
-13%
|
(30)
-43%
|
(36)
-22%
|
(37)
-2%
|
(14)
+63%
|
(12)
+9%
|
(16)
-30%
|
(20)
-26%
|
(54)
-167%
|
(63)
-15%
|
(62)
+1%
|
(65)
-6%
|
(64)
+2%
|
(63)
+1%
|
(61)
+4%
|
(63)
-4%
|
(70)
-12%
|
(74)
-5%
|
(93)
-27%
|
(98)
-5%
|
(101)
-3%
|
(98)
+3%
|
(91)
+7%
|
(94)
-4%
|
(140)
-49%
|
(178)
-27%
|
(205)
-15%
|
(257)
-25%
|
(229)
+11%
|
(216)
+6%
|
(225)
-4%
|
(197)
+12%
|
(218)
-11%
|
(216)
+1%
|
(191)
+12%
|
(173)
+10%
|
(134)
+22%
|
(124)
+7%
|
(116)
+6%
|
(112)
+3%
|
(110)
+2%
|
(104)
+6%
|
(102)
+2%
|
(95)
+7%
|
(89)
+6%
|
(89)
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(9)
|
(10)
|
(11)
|
(6)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
3
|
(2)
|
(1)
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(12)
|
(9)
|
(6)
|
(15)
|
(1)
|
(15)
|
(16)
|
(2)
|
(4)
|
10
|
8
|
4
|
3
|
2
|
2
|
2
|
(6)
|
4
|
9
|
12
|
18
|
4
|
(1)
|
(11)
|
(10)
|
(8)
|
(4)
|
6
|
6
|
2
|
(2)
|
(9)
|
(8)
|
(6)
|
(16)
|
(34)
|
(37)
|
(63)
|
(55)
|
(52)
|
(50)
|
(21)
|
(10)
|
20
|
39
|
37
|
(23)
|
(18)
|
(9)
|
(13)
|
52
|
45
|
(32)
|
(5)
|
(11)
|
(8)
|
(11)
|
(75)
|
(44)
|
(57)
|
(281)
|
(188)
|
(171)
|
(174)
|
122
|
62
|
51
|
111
|
109
|
172
|
122
|
88
|
114
|
70
|
90
|
105
|
59
|
54
|
49
|
14
|
|
| Cash from Investing Activities |
2
N/A
|
(2)
N/A
|
(1)
+47%
|
(0)
+69%
|
(0)
+14%
|
2
N/A
|
1
-61%
|
(0)
N/A
|
(0)
-24%
|
(0)
-7%
|
(0)
-7%
|
(0)
+9%
|
(3)
-573%
|
(3)
0%
|
(3)
-1%
|
(3)
-3%
|
(13)
-308%
|
(10)
+22%
|
(6)
+34%
|
(16)
-149%
|
(2)
+86%
|
(16)
-633%
|
(17)
-5%
|
(3)
+83%
|
(4)
-47%
|
10
N/A
|
7
-26%
|
3
-60%
|
2
-16%
|
1
-53%
|
1
+19%
|
1
+5%
|
(7)
N/A
|
4
N/A
|
9
+160%
|
11
+25%
|
18
+56%
|
4
-77%
|
(2)
N/A
|
(11)
-619%
|
(10)
+8%
|
(8)
+23%
|
(4)
+45%
|
5
N/A
|
6
+15%
|
2
-73%
|
(2)
N/A
|
(9)
-359%
|
(9)
+8%
|
(7)
+16%
|
(17)
-141%
|
(36)
-107%
|
(39)
-9%
|
(65)
-68%
|
(57)
+13%
|
(55)
+4%
|
(53)
+4%
|
(26)
+51%
|
(15)
+43%
|
16
N/A
|
35
+114%
|
31
-12%
|
(32)
N/A
|
(28)
+14%
|
(19)
+31%
|
(19)
+2%
|
50
N/A
|
42
-15%
|
(34)
N/A
|
(6)
+82%
|
(12)
-100%
|
(9)
+26%
|
(12)
-27%
|
(75)
-555%
|
(45)
+41%
|
(59)
-32%
|
(282)
-380%
|
(189)
+33%
|
(173)
+9%
|
(175)
-2%
|
121
N/A
|
60
-50%
|
49
-19%
|
110
+123%
|
107
-2%
|
171
+60%
|
121
-29%
|
87
-28%
|
114
+30%
|
69
-39%
|
89
+28%
|
104
+17%
|
59
-44%
|
54
-7%
|
49
-9%
|
14
-71%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
6
|
6
|
4
|
4
|
(0)
|
7
|
16
|
17
|
27
|
19
|
11
|
10
|
0
|
0
|
15
|
15
|
15
|
15
|
9
|
14
|
31
|
30
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
29
|
29
|
1
|
2
|
27
|
27
|
26
|
28
|
4
|
4
|
5
|
5
|
25
|
25
|
52
|
53
|
103
|
104
|
76
|
72
|
3
|
84
|
86
|
85
|
85
|
5
|
7
|
8
|
9
|
30
|
97
|
96
|
94
|
73
|
17
|
31
|
32
|
30
|
17
|
8
|
219
|
344
|
341
|
463
|
412
|
290
|
291
|
211
|
79
|
119
|
123
|
82
|
53
|
13
|
10
|
5
|
10
|
41
|
41
|
68
|
64
|
31
|
55
|
53
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
2
|
12
|
12
|
12
|
10
|
(0)
|
(0)
|
(11)
|
(12)
|
(12)
|
(12)
|
(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
|
76
|
76
|
93
|
97
|
22
|
22
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
(16)
|
0
|
(0)
|
(0)
|
0
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
3
|
(0)
|
(0)
|
(1)
|
(1)
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
6
+287%
|
6
+0%
|
5
-21%
|
4
-7%
|
0
-97%
|
8
+5 195%
|
16
+99%
|
17
+8%
|
27
+58%
|
19
-29%
|
12
-38%
|
11
-10%
|
0
-96%
|
0
-9%
|
15
+3 357%
|
15
-1%
|
15
+1%
|
15
+1%
|
14
-4%
|
14
+1%
|
31
+113%
|
31
0%
|
16
-47%
|
16
-1%
|
0
-100%
|
2
+29 317%
|
12
+589%
|
12
0%
|
12
+0%
|
39
+221%
|
29
-27%
|
29
0%
|
18
-39%
|
(12)
N/A
|
(10)
+16%
|
15
N/A
|
26
+75%
|
26
+2%
|
28
+7%
|
4
-87%
|
4
0%
|
5
+33%
|
5
+8%
|
25
+367%
|
25
+0%
|
52
+110%
|
53
+1%
|
103
+96%
|
104
+1%
|
76
-27%
|
72
-4%
|
3
-96%
|
84
+3 173%
|
85
+1%
|
84
-1%
|
84
+0%
|
4
-95%
|
7
+60%
|
8
+10%
|
9
+10%
|
30
+253%
|
97
+221%
|
96
-1%
|
94
-1%
|
73
-23%
|
17
-77%
|
31
+88%
|
110
+256%
|
109
-1%
|
110
+1%
|
105
-4%
|
240
+128%
|
365
+52%
|
348
-5%
|
465
+34%
|
413
-11%
|
290
-30%
|
291
+0%
|
211
-27%
|
79
-63%
|
119
+50%
|
123
+4%
|
82
-33%
|
53
-35%
|
13
-76%
|
10
-24%
|
5
-49%
|
(6)
N/A
|
25
N/A
|
24
-3%
|
51
+116%
|
64
+24%
|
30
-52%
|
55
+82%
|
53
-4%
|
|
| 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
|
0
|
0
|
0
|
|
| Net Change in Cash |
(3)
N/A
|
(3)
+13%
|
(1)
+67%
|
(1)
-11%
|
1
N/A
|
(1)
N/A
|
6
N/A
|
13
+110%
|
11
-12%
|
21
+90%
|
12
-41%
|
4
-64%
|
(1)
N/A
|
(15)
-1 048%
|
(15)
+3%
|
(1)
+95%
|
(10)
-1 223%
|
(5)
+47%
|
(3)
+40%
|
(9)
-191%
|
4
N/A
|
6
+44%
|
5
-13%
|
2
-63%
|
2
+1%
|
0
-84%
|
(1)
N/A
|
4
N/A
|
3
-11%
|
0
-95%
|
26
+14 603%
|
16
-38%
|
6
-63%
|
7
+11%
|
(13)
N/A
|
(10)
+21%
|
19
N/A
|
16
-20%
|
6
-62%
|
(3)
N/A
|
(26)
-884%
|
(25)
+5%
|
(21)
+16%
|
(12)
+43%
|
9
N/A
|
4
-51%
|
28
+547%
|
28
-1%
|
79
+180%
|
78
-1%
|
38
-52%
|
7
-82%
|
(73)
N/A
|
(18)
+75%
|
15
N/A
|
17
+15%
|
15
-9%
|
(42)
N/A
|
(62)
-49%
|
(38)
+38%
|
(19)
+51%
|
(5)
+75%
|
0
N/A
|
5
+16 749%
|
15
+214%
|
(9)
N/A
|
(4)
+56%
|
(0)
+98%
|
(17)
-17 889%
|
5
N/A
|
(4)
N/A
|
(1)
+58%
|
138
N/A
|
196
+42%
|
163
-17%
|
229
+40%
|
(75)
N/A
|
(157)
-109%
|
(111)
+29%
|
(180)
-62%
|
(25)
+86%
|
(18)
+28%
|
(46)
-158%
|
(25)
+46%
|
(31)
-24%
|
12
N/A
|
(3)
N/A
|
(32)
-906%
|
(9)
+73%
|
(18)
-113%
|
3
N/A
|
52
+1 931%
|
20
-61%
|
(10)
N/A
|
15
N/A
|
(22)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(6)
+12%
|
(6)
+11%
|
(6)
+2%
|
(3)
+46%
|
(3)
+12%
|
(3)
-9%
|
(3)
-6%
|
(6)
-89%
|
(6)
+4%
|
(6)
-16%
|
(7)
-12%
|
(10)
-32%
|
(13)
-39%
|
(13)
+3%
|
(13)
-2%
|
(12)
+7%
|
(11)
+12%
|
(12)
-14%
|
(8)
+31%
|
(10)
-14%
|
(10)
-3%
|
(10)
+0%
|
(12)
-23%
|
(10)
+14%
|
(10)
+4%
|
(10)
-2%
|
(12)
-15%
|
(12)
+1%
|
(13)
-16%
|
(14)
-7%
|
(14)
+1%
|
(16)
-15%
|
(15)
+9%
|
(11)
+24%
|
(12)
-8%
|
(13)
-8%
|
(14)
-7%
|
(19)
-31%
|
(20)
-6%
|
(20)
+0%
|
(21)
-5%
|
(22)
-4%
|
(23)
-4%
|
(22)
+2%
|
(22)
0%
|
(22)
+1%
|
(16)
+29%
|
(16)
-4%
|
(20)
-21%
|
(22)
-13%
|
(31)
-42%
|
(38)
-22%
|
(39)
-2%
|
(16)
+59%
|
(15)
+4%
|
(19)
-25%
|
(25)
-33%
|
(59)
-133%
|
(66)
-12%
|
(66)
+1%
|
(72)
-9%
|
(74)
-2%
|
(74)
+0%
|
(71)
+3%
|
(69)
+3%
|
(73)
-6%
|
(76)
-4%
|
(95)
-26%
|
(100)
-5%
|
(103)
-3%
|
(99)
+4%
|
(91)
+8%
|
(94)
-3%
|
(141)
-49%
|
(179)
-27%
|
(207)
-15%
|
(258)
-25%
|
(231)
+11%
|
(217)
+6%
|
(226)
-4%
|
(198)
+12%
|
(219)
-11%
|
(217)
+1%
|
(192)
+11%
|
(173)
+10%
|
(135)
+22%
|
(125)
+8%
|
(117)
+7%
|
(113)
+3%
|
(111)
+2%
|
(105)
+6%
|
(103)
+2%
|
(95)
+8%
|
(89)
+6%
|
(89)
+1%
|
|