Ligand Pharmaceuticals Inc
NASDAQ:LGND
Cash Flow Statement
Cash Flow Statement
Ligand Pharmaceuticals 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 |
(43)
|
(38)
|
(40)
|
(39)
|
(52)
|
(66)
|
(66)
|
(70)
|
(97)
|
(98)
|
(108)
|
(116)
|
(45)
|
(42)
|
(29)
|
(16)
|
(36)
|
(160)
|
(167)
|
(176)
|
(32)
|
385
|
401
|
417
|
282
|
4
|
(3)
|
(23)
|
(98)
|
(99)
|
(95)
|
(75)
|
(2)
|
0
|
2
|
(12)
|
(10)
|
2
|
2
|
10
|
10
|
1
|
(1)
|
3
|
(1)
|
(0)
|
9
|
11
|
11
|
12
|
7
|
6
|
11
|
9
|
29
|
228
|
227
|
234
|
206
|
8
|
(2)
|
(3)
|
9
|
17
|
13
|
53
|
120
|
179
|
143
|
764
|
677
|
594
|
629
|
(61)
|
(25)
|
(16)
|
(3)
|
39
|
48
|
68
|
57
|
24
|
(8)
|
(21)
|
(33)
|
24
|
27
|
17
|
52
|
96
|
42
|
45
|
(4)
|
(133)
|
(76)
|
49
|
|
| Depreciation & Amortization |
7
|
7
|
6
|
6
|
9
|
9
|
11
|
5
|
14
|
14
|
14
|
22
|
14
|
15
|
16
|
17
|
18
|
18
|
18
|
17
|
15
|
12
|
8
|
5
|
3
|
2
|
1
|
1
|
1
|
2
|
3
|
3
|
5
|
5
|
4
|
4
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
7
|
9
|
11
|
12
|
12
|
11
|
12
|
12
|
12
|
16
|
15
|
17
|
18
|
16
|
18
|
17
|
18
|
18
|
26
|
35
|
43
|
51
|
51
|
52
|
53
|
54
|
52
|
47
|
44
|
39
|
37
|
36
|
36
|
36
|
35
|
35
|
35
|
34
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(14)
|
(13)
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(191)
|
(192)
|
(188)
|
(192)
|
(0)
|
11
|
8
|
14
|
17
|
45
|
53
|
74
|
82
|
30
|
82
|
53
|
43
|
75
|
2
|
10
|
(2)
|
(19)
|
(21)
|
(20)
|
(8)
|
(9)
|
(12)
|
(12)
|
(26)
|
21
|
46
|
32
|
53
|
12
|
22
|
12
|
2
|
(16)
|
(44)
|
(24)
|
(1)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
11
|
11
|
12
|
8
|
3
|
2
|
2
|
4
|
3
|
4
|
5
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
10
|
11
|
12
|
13
|
12
|
12
|
14
|
15
|
17
|
19
|
21
|
21
|
21
|
25
|
23
|
24
|
24
|
21
|
22
|
23
|
24
|
25
|
25
|
26
|
27
|
31
|
33
|
36
|
38
|
39
|
39
|
39
|
42
|
60
|
57
|
55
|
49
|
26
|
27
|
31
|
39
|
41
|
42
|
41
|
40
|
|
| Other Non-Cash Items |
15
|
17
|
17
|
15
|
3
|
6
|
5
|
13
|
12
|
8
|
8
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
0
|
137
|
141
|
147
|
(39)
|
(481)
|
(496)
|
(506)
|
(327)
|
(26)
|
(12)
|
7
|
78
|
78
|
71
|
37
|
(18)
|
(16)
|
(15)
|
17
|
6
|
9
|
12
|
3
|
5
|
1
|
3
|
(1)
|
1
|
6
|
1
|
5
|
7
|
8
|
14
|
18
|
18
|
20
|
3
|
0
|
4
|
7
|
40
|
45
|
53
|
54
|
46
|
47
|
36
|
46
|
15
|
(39)
|
48
|
(794)
|
(746)
|
(672)
|
(748)
|
122
|
82
|
75
|
61
|
22
|
23
|
6
|
31
|
43
|
67
|
76
|
33
|
(21)
|
(29)
|
(21)
|
(16)
|
(86)
|
(5)
|
2
|
62
|
189
|
112
|
(40)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
6
|
8
|
7
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
94
|
104
|
104
|
34
|
12
|
2
|
0
|
6
|
4
|
4
|
4
|
0
|
7
|
12
|
0
|
0
|
5
|
9
|
0
|
15
|
26
|
19
|
19
|
18
|
7
|
|
| Cash Interest Paid |
5
|
5
|
6
|
4
|
4
|
2
|
5
|
5
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
11
|
11
|
10
|
10
|
6
|
6
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
4
|
3
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
7
|
(6)
|
(1)
|
14
|
14
|
29
|
32
|
71
|
82
|
77
|
82
|
41
|
39
|
29
|
28
|
27
|
(4)
|
1
|
(31)
|
(83)
|
(80)
|
(100)
|
(89)
|
(55)
|
(41)
|
(23)
|
(21)
|
(1)
|
(16)
|
(7)
|
9
|
(18)
|
(14)
|
(22)
|
(36)
|
(25)
|
(9)
|
(18)
|
(10)
|
(6)
|
(9)
|
(1)
|
(0)
|
(2)
|
(4)
|
(1)
|
(6)
|
(1)
|
(2)
|
(6)
|
(5)
|
(11)
|
(6)
|
(3)
|
(1)
|
(0)
|
(10)
|
(13)
|
(6)
|
(13)
|
(1)
|
(6)
|
(13)
|
(16)
|
(33)
|
(32)
|
(44)
|
(42)
|
109
|
42
|
29
|
(4)
|
(137)
|
(57)
|
(28)
|
(10)
|
(27)
|
(50)
|
(66)
|
(52)
|
13
|
11
|
30
|
66
|
23
|
34
|
8
|
(34)
|
(34)
|
(36)
|
(8)
|
19
|
6
|
5
|
(10)
|
|
| Cash from Operating Activities |
(20)
N/A
|
(8)
+62%
|
(22)
-199%
|
(19)
+15%
|
(27)
-41%
|
(37)
-36%
|
(21)
+42%
|
(20)
+5%
|
0
N/A
|
5
+1 667%
|
(10)
N/A
|
(14)
-45%
|
6
N/A
|
8
+36%
|
12
+48%
|
26
+118%
|
8
-67%
|
(9)
N/A
|
(8)
+17%
|
(42)
-465%
|
(139)
-227%
|
(164)
-18%
|
(187)
-14%
|
(173)
+7%
|
(98)
+43%
|
(62)
+37%
|
(36)
+41%
|
(36)
+2%
|
(21)
+42%
|
(35)
-71%
|
(28)
+20%
|
(26)
+7%
|
(34)
-29%
|
(26)
+24%
|
(31)
-20%
|
(27)
+12%
|
(27)
N/A
|
(10)
+62%
|
(16)
-56%
|
(10)
+41%
|
(1)
+87%
|
(3)
-108%
|
5
N/A
|
5
+4%
|
0
-96%
|
3
+1 250%
|
10
+281%
|
11
+6%
|
21
+90%
|
21
+2%
|
18
-14%
|
22
+22%
|
21
-8%
|
26
+24%
|
32
+23%
|
38
+22%
|
42
+9%
|
47
+13%
|
48
+1%
|
56
+17%
|
61
+9%
|
69
+14%
|
74
+7%
|
78
+6%
|
89
+13%
|
130
+47%
|
188
+45%
|
193
+2%
|
194
+1%
|
179
-8%
|
44
-75%
|
11
-76%
|
(29)
N/A
|
(58)
-97%
|
28
N/A
|
47
+68%
|
55
+17%
|
49
-11%
|
44
-8%
|
52
+17%
|
79
+52%
|
120
+52%
|
112
-7%
|
112
+0%
|
138
+23%
|
120
-13%
|
108
-10%
|
95
-12%
|
50
-48%
|
35
-30%
|
48
+37%
|
77
+61%
|
97
+27%
|
53
-46%
|
53
+0%
|
32
-39%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(3)
|
(8)
|
(110)
|
(112)
|
(112)
|
(107)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(24)
|
(36)
|
(36)
|
(36)
|
(15)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(5)
|
(4)
|
(4)
|
(19)
|
(20)
|
(20)
|
(19)
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
0
|
(11)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
(9)
|
(11)
|
(9)
|
(14)
|
(16)
|
(18)
|
(18)
|
(15)
|
(9)
|
(16)
|
(64)
|
(62)
|
(62)
|
(52)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Other Items |
(2)
|
1
|
(0)
|
10
|
(15)
|
(11)
|
(10)
|
(11)
|
(7)
|
0
|
(16)
|
(11)
|
23
|
(4)
|
12
|
14
|
2
|
24
|
19
|
4
|
199
|
522
|
530
|
523
|
344
|
12
|
(20)
|
(14)
|
(24)
|
(14)
|
8
|
24
|
25
|
25
|
31
|
26
|
15
|
(13)
|
(13)
|
(22)
|
(25)
|
2
|
2
|
(0)
|
2
|
(2)
|
(2)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(72)
|
(98)
|
(109)
|
(185)
|
(81)
|
(48)
|
(115)
|
(70)
|
(72)
|
(130)
|
(77)
|
(85)
|
(706)
|
(733)
|
(412)
|
(284)
|
568
|
816
|
470
|
683
|
391
|
553
|
236
|
(7)
|
44
|
(305)
|
39
|
93
|
113
|
153
|
182
|
76
|
39
|
7
|
53
|
36
|
(26)
|
(63)
|
(142)
|
(133)
|
(89)
|
(397)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(2)
+55%
|
(3)
-63%
|
1
N/A
|
(124)
N/A
|
(124)
+0%
|
(121)
+2%
|
(118)
+3%
|
(14)
+88%
|
(3)
+77%
|
(21)
-524%
|
(15)
+28%
|
20
N/A
|
(28)
N/A
|
(24)
+13%
|
(22)
+10%
|
(34)
-55%
|
9
N/A
|
17
+92%
|
2
-87%
|
197
+8 850%
|
520
+164%
|
529
+2%
|
523
-1%
|
344
-34%
|
12
-97%
|
(21)
N/A
|
(15)
+29%
|
(24)
-67%
|
(15)
+40%
|
7
N/A
|
24
+239%
|
25
+5%
|
25
N/A
|
30
+23%
|
26
-16%
|
15
-43%
|
(13)
N/A
|
(13)
-6%
|
(22)
-63%
|
(25)
-15%
|
2
N/A
|
1
-35%
|
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(6)
-135%
|
(4)
+34%
|
(5)
-25%
|
(6)
-20%
|
(2)
+72%
|
(1)
+24%
|
(2)
-54%
|
(4)
-90%
|
(77)
-1 916%
|
(103)
-35%
|
(113)
-10%
|
(190)
-68%
|
(99)
+48%
|
(68)
+32%
|
(134)
-98%
|
(89)
+34%
|
(73)
+18%
|
(130)
-77%
|
(79)
+39%
|
(87)
-10%
|
(708)
-713%
|
(735)
-4%
|
(423)
+42%
|
(295)
+30%
|
558
N/A
|
805
+44%
|
467
-42%
|
681
+46%
|
388
-43%
|
551
+42%
|
232
-58%
|
(12)
N/A
|
34
N/A
|
(316)
N/A
|
31
N/A
|
79
+160%
|
98
+23%
|
135
+38%
|
164
+21%
|
60
-63%
|
30
-50%
|
(9)
N/A
|
(12)
-34%
|
(26)
-122%
|
(89)
-242%
|
(115)
-30%
|
(144)
-25%
|
(135)
+6%
|
(90)
+33%
|
(398)
-340%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
29
|
8
|
73
|
72
|
71
|
53
|
(14)
|
34
|
34
|
52
|
53
|
6
|
7
|
5
|
3
|
1
|
1
|
1
|
2
|
2
|
9
|
12
|
(14)
|
(24)
|
(35)
|
(40)
|
(16)
|
(6)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
3
|
6
|
7
|
7
|
6
|
3
|
6
|
6
|
(22)
|
(52)
|
(54)
|
(50)
|
(22)
|
8
|
8
|
5
|
6
|
3
|
2
|
3
|
2
|
3
|
9
|
49
|
55
|
(43)
|
(200)
|
(279)
|
(467)
|
(450)
|
(374)
|
(335)
|
(153)
|
(75)
|
24
|
24
|
25
|
15
|
(11)
|
(11)
|
(12)
|
3
|
6
|
15
|
17
|
22
|
34
|
35
|
87
|
103
|
92
|
90
|
113
|
|
| Net Issuance of Debt |
12
|
2
|
(48)
|
(47)
|
153
|
150
|
200
|
199
|
1
|
0
|
1
|
2
|
4
|
1
|
1
|
(1)
|
2
|
2
|
1
|
2
|
39
|
38
|
38
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
30
|
30
|
30
|
13
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
245
|
245
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
750
|
802
|
532
|
0
|
(218)
|
(257)
|
(27)
|
(231)
|
(232)
|
(248)
|
(232)
|
(141)
|
(190)
|
(188)
|
(165)
|
(216)
|
(226)
|
(261)
|
(261)
|
(98)
|
(115)
|
(77)
|
(77)
|
(77)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
460
|
|
| 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
|
(253)
|
(253)
|
(253)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(5)
|
(3)
|
(2)
|
(2)
|
(53)
|
(50)
|
(45)
|
(46)
|
(3)
|
0
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(15)
|
(52)
|
(52)
|
(51)
|
(40)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(14)
|
(16)
|
(20)
|
(13)
|
(14)
|
(67)
|
(63)
|
(60)
|
(56)
|
0
|
0
|
0
|
0
|
(1)
|
(8)
|
(3)
|
(5)
|
(4)
|
(10)
|
(12)
|
(189)
|
(189)
|
(161)
|
(160)
|
19
|
(24)
|
(7)
|
(8)
|
(8)
|
34
|
(4)
|
(6)
|
(7)
|
(7)
|
12
|
10
|
11
|
7
|
(18)
|
(15)
|
(15)
|
(11)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(11)
|
(5)
|
(133)
|
|
| Cash from Financing Activities |
36
N/A
|
7
-81%
|
22
+235%
|
23
+5%
|
171
+638%
|
153
-10%
|
140
-9%
|
186
+33%
|
32
-83%
|
52
+63%
|
50
-5%
|
4
-92%
|
8
+108%
|
5
-38%
|
3
-39%
|
(0)
N/A
|
(0)
+33%
|
(1)
-400%
|
(1)
+50%
|
1
N/A
|
33
+5 450%
|
(2)
N/A
|
(280)
-13 224%
|
(290)
-4%
|
(328)
-13%
|
(294)
+10%
|
(18)
+94%
|
(7)
+58%
|
(3)
+59%
|
(5)
-50%
|
(4)
+7%
|
(4)
+5%
|
(4)
+8%
|
(0)
+97%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
25
N/A
|
30
+20%
|
30
+0%
|
30
+1%
|
4
-86%
|
(1)
N/A
|
1
N/A
|
4
+388%
|
(5)
N/A
|
(7)
-49%
|
(11)
-51%
|
(17)
-56%
|
(7)
+56%
|
(8)
-11%
|
156
N/A
|
130
-17%
|
131
+1%
|
139
+6%
|
(22)
N/A
|
8
N/A
|
8
-4%
|
5
-38%
|
5
+2%
|
(5)
N/A
|
(1)
+86%
|
(2)
-214%
|
(2)
-9%
|
(8)
-213%
|
(3)
+65%
|
611
N/A
|
669
+9%
|
329
-51%
|
173
-47%
|
(478)
N/A
|
(749)
-56%
|
(485)
+35%
|
(612)
-26%
|
(574)
+6%
|
(367)
+36%
|
(311)
+15%
|
(123)
+60%
|
(173)
-41%
|
(169)
+2%
|
(138)
+19%
|
(217)
-57%
|
(226)
-4%
|
(267)
-18%
|
(276)
-4%
|
(106)
+61%
|
(115)
-8%
|
(71)
+38%
|
(60)
+15%
|
(47)
+21%
|
31
N/A
|
82
+169%
|
97
+18%
|
80
-17%
|
85
+6%
|
440
+416%
|
|
| 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
|
(1)
|
(0)
|
2
|
1
|
|
| Net Change in Cash |
12
N/A
|
(3)
N/A
|
(3)
-21%
|
5
N/A
|
20
+272%
|
(7)
N/A
|
(3)
+63%
|
48
N/A
|
18
-62%
|
54
+198%
|
19
-64%
|
(25)
N/A
|
33
N/A
|
(15)
N/A
|
(9)
+37%
|
4
N/A
|
(26)
N/A
|
(1)
+96%
|
9
N/A
|
(40)
N/A
|
92
N/A
|
354
+286%
|
62
-83%
|
60
-4%
|
(82)
N/A
|
(345)
-322%
|
(75)
+78%
|
(58)
+23%
|
(48)
+17%
|
(55)
-14%
|
(26)
+53%
|
(7)
+74%
|
(13)
-92%
|
(1)
+93%
|
(0)
+78%
|
(1)
-600%
|
(13)
-814%
|
2
N/A
|
0
-94%
|
(2)
N/A
|
4
N/A
|
4
+3%
|
5
+42%
|
5
-9%
|
5
+10%
|
(5)
N/A
|
(3)
+39%
|
(4)
-32%
|
(1)
+78%
|
8
N/A
|
9
+8%
|
177
+1 986%
|
149
-16%
|
153
+3%
|
94
-39%
|
(87)
N/A
|
(63)
+28%
|
(135)
-114%
|
(47)
+65%
|
(7)
+84%
|
(79)
-978%
|
(21)
+74%
|
(1)
+94%
|
(54)
-4 038%
|
2
N/A
|
41
+2 032%
|
91
+126%
|
127
+38%
|
99
-22%
|
56
-43%
|
123
+118%
|
67
-45%
|
(48)
N/A
|
11
N/A
|
(159)
N/A
|
231
N/A
|
(24)
N/A
|
(86)
-253%
|
(94)
-9%
|
(434)
-362%
|
(29)
+93%
|
(17)
+39%
|
(17)
+2%
|
(19)
-15%
|
26
N/A
|
74
+189%
|
23
-68%
|
16
-33%
|
(22)
N/A
|
(38)
-74%
|
(11)
+73%
|
44
N/A
|
49
+13%
|
(2)
N/A
|
50
N/A
|
76
+52%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(22)
N/A
|
(10)
+54%
|
(25)
-150%
|
(28)
-9%
|
(136)
-396%
|
(149)
-9%
|
(133)
+11%
|
(127)
+4%
|
(7)
+95%
|
2
N/A
|
(14)
N/A
|
(19)
-31%
|
2
N/A
|
(16)
N/A
|
(25)
-55%
|
(11)
+57%
|
(27)
-157%
|
(24)
+13%
|
(9)
+61%
|
(44)
-387%
|
(140)
-217%
|
(166)
-18%
|
(188)
-14%
|
(174)
+8%
|
(98)
+43%
|
(62)
+36%
|
(37)
+41%
|
(36)
+2%
|
(21)
+42%
|
(36)
-70%
|
(29)
+20%
|
(27)
+7%
|
(34)
-28%
|
(26)
+24%
|
(31)
-19%
|
(27)
+12%
|
(27)
N/A
|
(10)
+62%
|
(16)
-56%
|
(10)
+40%
|
(1)
+86%
|
(3)
-100%
|
4
N/A
|
4
N/A
|
(0)
N/A
|
2
N/A
|
6
+200%
|
7
+13%
|
17
+137%
|
17
+3%
|
18
+5%
|
22
+23%
|
20
-12%
|
25
+26%
|
27
+8%
|
33
+26%
|
38
+13%
|
43
+14%
|
29
-33%
|
36
+25%
|
41
+14%
|
50
+21%
|
73
+47%
|
78
+7%
|
86
+10%
|
128
+48%
|
186
+45%
|
193
+4%
|
183
-5%
|
179
-3%
|
44
-75%
|
11
-76%
|
(32)
N/A
|
(58)
-81%
|
28
N/A
|
47
+68%
|
50
+7%
|
49
-3%
|
35
-28%
|
41
+16%
|
70
+72%
|
106
+52%
|
96
-10%
|
94
-2%
|
120
+28%
|
104
-13%
|
99
-5%
|
79
-20%
|
(15)
N/A
|
(27)
-86%
|
(14)
+47%
|
25
N/A
|
95
+284%
|
51
-47%
|
51
+0%
|
31
-40%
|
|