CBIZ Inc
NYSE:CBZ
Cash Flow Statement
Cash Flow Statement
CBIZ 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 |
(71)
|
(70)
|
(76)
|
(77)
|
4
|
6
|
12
|
15
|
17
|
16
|
17
|
16
|
13
|
14
|
15
|
19
|
23
|
24
|
27
|
24
|
27
|
31
|
32
|
33
|
35
|
32
|
32
|
30
|
32
|
32
|
33
|
31
|
29
|
28
|
28
|
25
|
26
|
28
|
28
|
28
|
29
|
28
|
29
|
31
|
31
|
34
|
91
|
86
|
85
|
82
|
27
|
30
|
32
|
32
|
35
|
34
|
37
|
38
|
39
|
40
|
43
|
46
|
45
|
50
|
61
|
64
|
67
|
62
|
63
|
67
|
71
|
71
|
70
|
75
|
77
|
78
|
92
|
79
|
80
|
71
|
79
|
101
|
107
|
105
|
120
|
116
|
122
|
121
|
125
|
118
|
119
|
41
|
87
|
109
|
104
|
115
|
|
| Depreciation & Amortization |
5
|
10
|
15
|
20
|
20
|
19
|
18
|
17
|
16
|
16
|
16
|
16
|
16
|
15
|
15
|
14
|
14
|
14
|
15
|
14
|
14
|
13
|
12
|
13
|
14
|
14
|
15
|
15
|
16
|
17
|
19
|
21
|
21
|
21
|
21
|
20
|
20
|
20
|
20
|
15
|
21
|
19
|
18
|
16
|
16
|
17
|
18
|
18
|
18
|
18
|
19
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
22
|
22
|
23
|
23
|
23
|
23
|
23
|
24
|
23
|
24
|
24
|
23
|
23
|
22
|
22
|
23
|
23
|
23
|
24
|
24
|
26
|
27
|
29
|
31
|
32
|
33
|
33
|
34
|
35
|
36
|
37
|
37
|
38
|
48
|
63
|
79
|
94
|
98
|
|
| Change in Deffered Taxes |
(3)
|
(3)
|
6
|
3
|
6
|
1
|
(2)
|
2
|
2
|
6
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
2
|
(1)
|
(4)
|
(4)
|
(6)
|
(2)
|
(0)
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(5)
|
(5)
|
(2)
|
(6)
|
(0)
|
1
|
(1)
|
(2)
|
(4)
|
(0)
|
(0)
|
(0)
|
3
|
1
|
2
|
2
|
2
|
(1)
|
2
|
4
|
4
|
5
|
5
|
4
|
3
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
10
|
0
|
11
|
8
|
(1)
|
3
|
3
|
8
|
9
|
9
|
9
|
8
|
14
|
14
|
14
|
15
|
11
|
11
|
10
|
9
|
(9)
|
(6)
|
5
|
(5)
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
6
|
7
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
7
|
7
|
7
|
8
|
6
|
7
|
7
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
11
|
12
|
12
|
15
|
15
|
15
|
15
|
12
|
12
|
11
|
11
|
10
|
14
|
17
|
21
|
26
|
26
|
|
| Other Non-Cash Items |
81
|
85
|
89
|
95
|
15
|
16
|
8
|
8
|
7
|
6
|
12
|
11
|
14
|
14
|
14
|
13
|
10
|
7
|
8
|
4
|
2
|
0
|
(4)
|
(5)
|
(3)
|
1
|
6
|
10
|
14
|
15
|
16
|
18
|
16
|
16
|
17
|
17
|
14
|
14
|
12
|
18
|
11
|
15
|
15
|
19
|
23
|
17
|
(37)
|
(88)
|
(91)
|
(89)
|
(36)
|
11
|
10
|
12
|
9
|
13
|
13
|
11
|
12
|
8
|
9
|
8
|
6
|
6
|
6
|
9
|
12
|
9
|
8
|
7
|
8
|
7
|
9
|
8
|
7
|
11
|
9
|
2
|
2
|
11
|
14
|
24
|
24
|
16
|
16
|
16
|
15
|
14
|
13
|
12
|
14
|
20
|
24
|
31
|
37
|
46
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
24
|
|
| Cash Interest Paid |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
105
|
|
| Change in Working Capital |
33
|
28
|
18
|
1
|
(3)
|
(3)
|
(1)
|
(3)
|
(13)
|
(17)
|
(21)
|
(18)
|
(14)
|
(7)
|
4
|
11
|
(6)
|
(4)
|
(12)
|
(12)
|
(4)
|
(12)
|
(12)
|
(10)
|
(11)
|
(3)
|
(12)
|
(15)
|
(30)
|
(25)
|
(19)
|
(20)
|
(5)
|
(9)
|
(7)
|
(6)
|
(4)
|
(6)
|
(5)
|
(0)
|
(4)
|
(1)
|
(4)
|
(10)
|
(14)
|
(22)
|
(45)
|
(17)
|
(23)
|
(25)
|
(1)
|
(19)
|
(23)
|
(23)
|
(16)
|
(22)
|
(20)
|
(8)
|
(21)
|
(1)
|
(3)
|
(6)
|
(3)
|
(6)
|
(25)
|
(7)
|
(4)
|
5
|
0
|
(18)
|
(16)
|
(11)
|
(7)
|
17
|
16
|
35
|
23
|
49
|
29
|
13
|
(36)
|
(71)
|
(60)
|
(42)
|
(51)
|
(52)
|
(64)
|
(29)
|
(51)
|
(29)
|
(16)
|
23
|
(68)
|
(100)
|
(126)
|
(72)
|
|
| Cash from Operating Activities |
46
N/A
|
50
+10%
|
53
+5%
|
42
-20%
|
42
N/A
|
39
-7%
|
35
-10%
|
39
+10%
|
29
-25%
|
28
-4%
|
20
-27%
|
21
+2%
|
22
+7%
|
30
+36%
|
44
+44%
|
54
+24%
|
38
-30%
|
40
+6%
|
36
-10%
|
28
-22%
|
38
+34%
|
32
-17%
|
31
-3%
|
30
-1%
|
31
+4%
|
40
+28%
|
35
-13%
|
39
+11%
|
33
-16%
|
41
+25%
|
49
+21%
|
50
+1%
|
60
+20%
|
54
-9%
|
57
+6%
|
53
-7%
|
57
+8%
|
51
-12%
|
49
-2%
|
58
+18%
|
51
-13%
|
61
+20%
|
58
-4%
|
54
-8%
|
53
-1%
|
42
-20%
|
27
-36%
|
(2)
N/A
|
(11)
-607%
|
(10)
+4%
|
11
N/A
|
44
+310%
|
41
-7%
|
43
+5%
|
47
+9%
|
47
+1%
|
55
+15%
|
65
+20%
|
57
-14%
|
74
+31%
|
75
+1%
|
73
-3%
|
74
+2%
|
77
+4%
|
70
-9%
|
94
+35%
|
102
+9%
|
105
+3%
|
101
-4%
|
84
-17%
|
91
+9%
|
98
+8%
|
104
+6%
|
134
+28%
|
131
-3%
|
147
+12%
|
151
+3%
|
158
+5%
|
146
-7%
|
131
-10%
|
95
-28%
|
93
-2%
|
110
+18%
|
126
+14%
|
133
+5%
|
127
-4%
|
123
-3%
|
154
+24%
|
134
-13%
|
148
+10%
|
164
+11%
|
124
-25%
|
99
-20%
|
124
+25%
|
104
-16%
|
192
+84%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13)
|
(13)
|
(12)
|
(8)
|
(8)
|
(7)
|
(8)
|
(10)
|
(11)
|
(9)
|
(9)
|
(7)
|
(5)
|
(6)
|
(5)
|
(6)
|
(9)
|
(8)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(10)
|
(9)
|
(9)
|
(7)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(8)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(9)
|
(10)
|
(12)
|
(13)
|
(11)
|
(13)
|
(15)
|
(18)
|
(16)
|
(15)
|
(14)
|
(11)
|
(12)
|
(13)
|
(12)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(17)
|
(22)
|
(23)
|
(25)
|
(18)
|
(14)
|
(13)
|
(13)
|
(19)
|
(18)
|
(17)
|
|
| Other Items |
13
|
5
|
6
|
5
|
1
|
3
|
3
|
6
|
7
|
4
|
3
|
(3)
|
(10)
|
(11)
|
(11)
|
(9)
|
(16)
|
(12)
|
(14)
|
(13)
|
(5)
|
(5)
|
7
|
(22)
|
(31)
|
(38)
|
(51)
|
(91)
|
(76)
|
(76)
|
(86)
|
(4)
|
(30)
|
(2)
|
(12)
|
(27)
|
(42)
|
(55)
|
(21)
|
(52)
|
(25)
|
(17)
|
(37)
|
(102)
|
(78)
|
(74)
|
147
|
181
|
193
|
186
|
(43)
|
(59)
|
(30)
|
(35)
|
(15)
|
0
|
(32)
|
(93)
|
(28)
|
(6)
|
(14)
|
23
|
(32)
|
(37)
|
(105)
|
(101)
|
(119)
|
(33)
|
(20)
|
(11)
|
(18)
|
(14)
|
(3)
|
8
|
1
|
(35)
|
(40)
|
(90)
|
(99)
|
(73)
|
(155)
|
(122)
|
(98)
|
(91)
|
(52)
|
(58)
|
(59)
|
(56)
|
(38)
|
(29)
|
(14)
|
(1 116)
|
(1 093)
|
(1 089)
|
(1 103)
|
1
|
|
| Cash from Investing Activities |
0
N/A
|
(8)
N/A
|
(5)
+35%
|
(3)
+41%
|
(7)
-130%
|
(4)
+43%
|
(5)
-33%
|
(5)
+12%
|
(4)
+15%
|
(5)
-28%
|
(6)
-16%
|
(9)
-57%
|
(15)
-59%
|
(17)
-15%
|
(16)
+5%
|
(16)
+1%
|
(24)
-54%
|
(21)
+14%
|
(22)
-8%
|
(22)
+2%
|
(13)
+42%
|
(13)
-1%
|
(0)
+99%
|
(30)
-29 800%
|
(38)
-27%
|
(45)
-18%
|
(59)
-30%
|
(100)
-72%
|
(85)
+15%
|
(85)
+1%
|
(94)
-11%
|
(8)
+92%
|
(33)
-323%
|
(5)
+86%
|
(14)
-220%
|
(30)
-109%
|
(45)
-48%
|
(57)
-29%
|
(26)
+55%
|
(56)
-117%
|
(29)
+48%
|
(21)
+26%
|
(39)
-83%
|
(104)
-168%
|
(82)
+22%
|
(78)
+5%
|
142
N/A
|
175
+23%
|
187
+7%
|
180
-3%
|
(48)
N/A
|
(64)
-33%
|
(36)
+44%
|
(42)
-18%
|
(23)
+47%
|
(7)
+69%
|
(38)
-445%
|
(97)
-157%
|
(32)
+67%
|
(10)
+69%
|
(19)
-95%
|
14
N/A
|
(42)
N/A
|
(49)
-17%
|
(117)
-141%
|
(112)
+5%
|
(132)
-18%
|
(48)
+64%
|
(38)
+21%
|
(27)
+27%
|
(33)
-20%
|
(28)
+16%
|
(14)
+51%
|
(4)
+71%
|
(13)
-213%
|
(46)
-271%
|
(51)
-9%
|
(99)
-96%
|
(108)
-8%
|
(82)
+24%
|
(164)
-100%
|
(132)
+20%
|
(107)
+19%
|
(99)
+7%
|
(63)
+36%
|
(75)
-18%
|
(80)
-7%
|
(79)
+1%
|
(62)
+22%
|
(47)
+24%
|
(28)
+41%
|
(1 129)
-3 981%
|
(1 106)
+2%
|
(1 108)
0%
|
(1 121)
-1%
|
(16)
+99%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
0
|
0
|
1
|
1
|
0
|
(33)
|
(33)
|
(32)
|
(72)
|
(44)
|
(49)
|
(50)
|
(17)
|
(16)
|
(13)
|
(9)
|
(58)
|
(59)
|
(69)
|
(88)
|
(39)
|
(38)
|
(33)
|
(38)
|
(41)
|
(40)
|
(37)
|
(24)
|
(14)
|
(16)
|
(12)
|
(5)
|
(12)
|
(85)
|
(85)
|
(85)
|
(78)
|
(7)
|
(9)
|
(10)
|
(13)
|
(7)
|
(6)
|
(5)
|
(2)
|
(26)
|
(13)
|
(10)
|
(17)
|
1
|
(17)
|
(22)
|
(26)
|
(34)
|
(26)
|
(28)
|
(16)
|
1
|
(1)
|
4
|
3
|
(2)
|
(12)
|
(10)
|
(12)
|
(10)
|
(11)
|
(23)
|
(30)
|
(27)
|
(17)
|
(35)
|
(26)
|
(28)
|
(52)
|
(52)
|
(83)
|
(101)
|
(93)
|
(66)
|
(65)
|
(73)
|
(113)
|
(127)
|
(127)
|
(104)
|
(57)
|
(40)
|
(12)
|
(7)
|
0
|
0
|
(71)
|
(128)
|
(160)
|
|
| Net Issuance of Debt |
(53)
|
(46)
|
(45)
|
(38)
|
(33)
|
(34)
|
(3)
|
(4)
|
7
|
47
|
29
|
40
|
43
|
3
|
(9)
|
(23)
|
(7)
|
49
|
55
|
67
|
67
|
9
|
11
|
30
|
45
|
50
|
48
|
93
|
73
|
54
|
54
|
(15)
|
(11)
|
(2)
|
73
|
79
|
63
|
65
|
1
|
(13)
|
6
|
0
|
(14)
|
64
|
45
|
55
|
(106)
|
(161)
|
(134)
|
(126)
|
37
|
27
|
25
|
25
|
24
|
9
|
(3)
|
9
|
(5)
|
(15)
|
(23)
|
(26)
|
(15)
|
(13)
|
2
|
(30)
|
(39)
|
(45)
|
(35)
|
(23)
|
(9)
|
(31)
|
200
|
(40)
|
(51)
|
2
|
(222)
|
43
|
80
|
47
|
137
|
101
|
79
|
108
|
103
|
145
|
124
|
47
|
34
|
(30)
|
(58)
|
1 088
|
1 090
|
1 171
|
1 228
|
51
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
0
|
(0)
|
(15)
|
(15)
|
(44)
|
(32)
|
(23)
|
6
|
21
|
(18)
|
20
|
(15)
|
(24)
|
1
|
(9)
|
(14)
|
(19)
|
(34)
|
(0)
|
(28)
|
(25)
|
(3)
|
10
|
(12)
|
(1)
|
(13)
|
(24)
|
15
|
45
|
(23)
|
(2)
|
(36)
|
(65)
|
(10)
|
(21)
|
(21)
|
(28)
|
(21)
|
(53)
|
(21)
|
(23)
|
(27)
|
(7)
|
(22)
|
(18)
|
(13)
|
(27)
|
(14)
|
(8)
|
40
|
(23)
|
34
|
29
|
(70)
|
(13)
|
(102)
|
(105)
|
(62)
|
(67)
|
(61)
|
(69)
|
(79)
|
(52)
|
(70)
|
(85)
|
(55)
|
(36)
|
|
| Cash from Financing Activities |
(53)
N/A
|
(46)
+14%
|
(44)
+4%
|
(37)
+16%
|
(33)
+13%
|
(34)
-4%
|
(36)
-5%
|
(37)
-4%
|
(25)
+31%
|
(25)
+1%
|
(15)
+40%
|
(10)
+32%
|
(8)
+24%
|
(14)
-85%
|
(26)
-83%
|
(35)
-33%
|
(14)
+59%
|
(10)
+32%
|
(4)
+59%
|
(2)
+43%
|
(21)
-791%
|
(27)
-30%
|
(24)
+9%
|
(1)
+95%
|
10
N/A
|
11
+8%
|
10
-9%
|
57
+492%
|
49
-14%
|
40
-18%
|
38
-4%
|
(42)
N/A
|
(31)
+27%
|
(57)
-87%
|
(44)
+24%
|
(30)
+32%
|
(16)
+46%
|
7
N/A
|
(24)
N/A
|
(2)
+93%
|
(19)
-1 012%
|
(37)
-95%
|
(20)
+47%
|
50
N/A
|
26
-49%
|
34
+33%
|
(166)
N/A
|
(174)
-5%
|
(172)
+1%
|
(167)
+3%
|
34
N/A
|
20
-41%
|
(9)
N/A
|
(2)
+74%
|
(23)
-891%
|
(41)
-78%
|
(16)
+62%
|
38
N/A
|
(26)
N/A
|
(18)
+29%
|
(55)
-199%
|
(87)
-58%
|
(27)
+69%
|
(46)
-67%
|
(29)
+36%
|
(70)
-139%
|
(69)
+1%
|
(109)
-58%
|
(79)
+28%
|
(76)
+4%
|
(63)
+17%
|
(55)
+14%
|
143
N/A
|
(83)
N/A
|
(92)
-11%
|
(77)
+17%
|
(287)
-275%
|
(49)
+83%
|
19
N/A
|
(69)
N/A
|
104
N/A
|
65
-38%
|
(65)
N/A
|
(17)
+73%
|
(126)
-628%
|
(87)
+31%
|
(42)
+52%
|
(77)
-84%
|
(68)
+12%
|
(111)
-64%
|
(144)
-30%
|
1 036
N/A
|
1 020
-2%
|
1 014
-1%
|
1 046
+3%
|
(146)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(8)
N/A
|
(4)
+49%
|
3
N/A
|
2
-41%
|
3
+45%
|
2
-48%
|
(5)
N/A
|
(3)
+51%
|
(0)
+96%
|
(2)
-2 100%
|
(1)
+77%
|
2
N/A
|
0
N/A
|
(1)
N/A
|
2
N/A
|
4
+140%
|
(0)
N/A
|
10
N/A
|
10
N/A
|
4
-60%
|
5
+20%
|
(8)
N/A
|
6
N/A
|
(1)
N/A
|
3
N/A
|
6
+84%
|
(14)
N/A
|
(5)
+66%
|
(4)
+21%
|
(4)
N/A
|
(6)
-66%
|
(0)
+97%
|
(4)
-1 900%
|
(8)
-93%
|
(1)
+90%
|
(7)
-713%
|
(3)
+52%
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+233%
|
3
-7%
|
0
N/A
|
(1)
N/A
|
(3)
-329%
|
(2)
+40%
|
3
N/A
|
(0)
N/A
|
4
N/A
|
3
-33%
|
(3)
N/A
|
0
N/A
|
(4)
N/A
|
(2)
+60%
|
2
N/A
|
(0)
N/A
|
1
N/A
|
6
+350%
|
(1)
N/A
|
46
N/A
|
1
-98%
|
(0)
N/A
|
5
N/A
|
(17)
N/A
|
(77)
-343%
|
(88)
-14%
|
(98)
-12%
|
(52)
+47%
|
(16)
+70%
|
(20)
-25%
|
(5)
+76%
|
16
N/A
|
234
+1 363%
|
47
-80%
|
26
-45%
|
24
-8%
|
(187)
N/A
|
10
N/A
|
57
+494%
|
(20)
N/A
|
36
N/A
|
27
-25%
|
(61)
N/A
|
10
N/A
|
(57)
N/A
|
(35)
+39%
|
1
N/A
|
(3)
N/A
|
4
N/A
|
(10)
N/A
|
(7)
+26%
|
30
N/A
|
13
-55%
|
30
+125%
|
29
-5%
|
31
+8%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
33
N/A
|
37
+12%
|
41
+12%
|
34
-17%
|
34
N/A
|
32
-6%
|
27
-16%
|
29
+5%
|
18
-36%
|
19
+2%
|
12
-38%
|
14
+24%
|
18
+24%
|
25
+39%
|
39
+57%
|
48
+24%
|
30
-39%
|
32
+8%
|
28
-13%
|
20
-29%
|
31
+56%
|
24
-21%
|
23
-5%
|
22
-3%
|
24
+8%
|
33
+38%
|
27
-19%
|
29
+7%
|
24
-19%
|
32
+35%
|
42
+31%
|
46
+10%
|
56
+23%
|
51
-9%
|
55
+6%
|
51
-7%
|
55
+9%
|
48
-12%
|
45
-7%
|
54
+21%
|
47
-14%
|
57
+22%
|
56
-1%
|
52
-8%
|
49
-4%
|
38
-24%
|
22
-42%
|
(8)
N/A
|
(17)
-118%
|
(16)
+5%
|
5
N/A
|
39
+667%
|
35
-12%
|
35
+2%
|
40
+13%
|
40
+1%
|
49
+23%
|
62
+25%
|
53
-15%
|
70
+33%
|
70
0%
|
64
-9%
|
64
0%
|
65
+2%
|
57
-12%
|
83
+46%
|
90
+8%
|
91
+1%
|
83
-8%
|
68
-19%
|
76
+13%
|
84
+11%
|
93
+11%
|
122
+30%
|
118
-4%
|
135
+15%
|
141
+4%
|
148
+5%
|
137
-7%
|
122
-11%
|
86
-29%
|
84
-3%
|
102
+21%
|
118
+16%
|
121
+3%
|
111
-9%
|
102
-8%
|
130
+28%
|
110
-16%
|
130
+18%
|
151
+16%
|
111
-27%
|
86
-22%
|
105
+22%
|
86
-18%
|
176
+104%
|
|