Capstone Holding Corp
F:J7W
Cash Flow Statement
Cash Flow Statement
Capstone Holding Corp
| Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | 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 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Dec-2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
1
|
3
|
3
|
3
|
1
|
(3)
|
(18)
|
(18)
|
(27)
|
(28)
|
(17)
|
(17)
|
(7)
|
(4)
|
0
|
0
|
1
|
2
|
(5)
|
(31)
|
(32)
|
(47)
|
(40)
|
(13)
|
(12)
|
4
|
5
|
6
|
4
|
4
|
3
|
72
|
69
|
64
|
34
|
(42)
|
(44)
|
(46)
|
(25)
|
(27)
|
(38)
|
(38)
|
(36)
|
(32)
|
(18)
|
(14)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
2
|
3
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
6
|
5
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
2
|
0
|
0
|
2
|
(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
|
|
| 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
|
3
|
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
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
13
|
13
|
25
|
21
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
3
|
26
|
0
|
41
|
33
|
15
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
(72)
|
(72)
|
(72)
|
(48)
|
24
|
24
|
24
|
(0)
|
(0)
|
9
|
10
|
11
|
11
|
2
|
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
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes 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)
|
1
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
1
|
0
|
0
|
0
|
(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
|
|
| Change in Working Capital |
(4)
|
(6)
|
(8)
|
(9)
|
(11)
|
(10)
|
(7)
|
(6)
|
(6)
|
(10)
|
(9)
|
(1)
|
1
|
5
|
2
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
4
|
8
|
12
|
7
|
5
|
0
|
(4)
|
(1)
|
(0)
|
1
|
2
|
(2)
|
(4)
|
(5)
|
(5)
|
(1)
|
(0)
|
1
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Operating Activities |
(5)
N/A
|
(5)
-5%
|
(5)
+3%
|
(5)
-9%
|
(7)
-31%
|
(6)
+9%
|
(5)
+13%
|
(5)
+11%
|
(5)
+1%
|
(6)
-15%
|
(9)
-63%
|
(11)
-26%
|
(10)
+12%
|
(8)
+20%
|
(4)
+49%
|
2
N/A
|
5
+149%
|
6
+27%
|
8
+27%
|
4
-43%
|
2
-65%
|
2
+63%
|
5
+94%
|
6
+30%
|
10
+60%
|
9
-13%
|
6
-32%
|
6
+8%
|
5
-16%
|
5
-5%
|
5
-2%
|
5
+8%
|
1
-86%
|
(5)
N/A
|
(10)
-121%
|
(16)
-57%
|
(19)
-20%
|
(21)
-9%
|
(22)
-6%
|
(25)
-15%
|
(27)
-5%
|
(27)
-3%
|
(27)
+2%
|
(22)
+17%
|
(19)
+16%
|
(15)
+23%
|
(12)
+15%
|
(11)
+11%
|
(9)
+15%
|
(10)
-2%
|
(9)
+4%
|
(10)
-13%
|
(11)
-9%
|
(13)
-12%
|
(13)
+1%
|
(12)
+3%
|
(13)
-5%
|
(11)
+17%
|
(11)
-3%
|
(11)
-4%
|
(11)
+7%
|
(11)
-4%
|
(10)
+7%
|
(10)
+8%
|
(11)
-11%
|
(9)
+20%
|
(7)
+18%
|
(6)
+13%
|
(3)
+44%
|
(4)
-10%
|
(4)
-17%
|
(4)
+4%
|
(4)
+6%
|
(4)
+6%
|
(4)
-6%
|
(4)
-4%
|
(4)
-1%
|
(4)
+4%
|
(3)
+20%
|
(2)
+22%
|
(2)
+13%
|
(2)
+15%
|
(1)
+26%
|
(1)
-8%
|
(1)
+13%
|
(1)
+6%
|
(1)
-2%
|
(2)
-30%
|
(2)
0%
|
(2)
-17%
|
(0)
+84%
|
0
N/A
|
0
-41%
|
0
+259%
|
(2)
N/A
|
(2)
+18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(4)
|
(10)
|
(12)
|
(13)
|
(11)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Other Items |
(9)
|
(11)
|
(23)
|
(62)
|
(51)
|
(49)
|
(36)
|
7
|
6
|
6
|
8
|
(2)
|
(2)
|
2
|
(1)
|
6
|
6
|
1
|
1
|
1
|
1
|
2
|
(0)
|
0
|
3
|
(3)
|
(6)
|
(9)
|
(13)
|
(9)
|
(3)
|
(4)
|
70
|
55
|
50
|
40
|
(30)
|
(18)
|
(3)
|
13
|
24
|
34
|
24
|
23
|
(4)
|
(8)
|
(11)
|
(7)
|
12
|
(4)
|
3
|
1
|
15
|
28
|
20
|
20
|
3
|
4
|
5
|
8
|
22
|
19
|
21
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(9)
N/A
|
(11)
-24%
|
(27)
-133%
|
(72)
-170%
|
(63)
+12%
|
(62)
+3%
|
(47)
+23%
|
1
N/A
|
0
-82%
|
(2)
N/A
|
0
N/A
|
(9)
N/A
|
(8)
+15%
|
(2)
+80%
|
(4)
-137%
|
2
N/A
|
1
-58%
|
(3)
N/A
|
(3)
-4%
|
(2)
+11%
|
(1)
+67%
|
0
N/A
|
(2)
N/A
|
(1)
+54%
|
3
N/A
|
(3)
N/A
|
(7)
-97%
|
(9)
-29%
|
(14)
-54%
|
(10)
+28%
|
(3)
+71%
|
(4)
-38%
|
70
N/A
|
55
-21%
|
49
-10%
|
40
-20%
|
(30)
N/A
|
(18)
+41%
|
(3)
+83%
|
12
N/A
|
23
+94%
|
34
+46%
|
24
-29%
|
23
-4%
|
(5)
N/A
|
(8)
-85%
|
(12)
-41%
|
(8)
+35%
|
12
N/A
|
(4)
N/A
|
3
N/A
|
0
-86%
|
15
+3 063%
|
28
+93%
|
20
-28%
|
20
0%
|
3
-87%
|
4
+67%
|
5
+25%
|
8
+50%
|
22
+174%
|
19
-17%
|
21
+12%
|
15
-26%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-81%
|
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
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
20
|
18
|
93
|
93
|
75
|
75
|
0
|
0
|
1
|
1
|
1
|
15
|
14
|
15
|
15
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
3
|
6
|
6
|
7
|
5
|
1
|
1
|
0
|
0
|
5
|
5
|
7
|
6
|
1
|
1
|
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
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
|
| Cash from Financing Activities |
20
N/A
|
17
-12%
|
93
+435%
|
93
0%
|
75
-19%
|
74
0%
|
(1)
N/A
|
(1)
-13%
|
(1)
+18%
|
(2)
-122%
|
0
N/A
|
12
+3 065%
|
12
-1%
|
12
+2%
|
10
-13%
|
(1)
N/A
|
(1)
+1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-89%
|
(0)
N/A
|
0
N/A
|
0
+13%
|
0
-35%
|
0
+5%
|
(0)
N/A
|
(0)
-70%
|
0
N/A
|
0
+169%
|
0
+9%
|
1
+100%
|
3
+230%
|
6
+141%
|
6
+1%
|
7
+15%
|
5
-25%
|
1
-72%
|
1
-3%
|
0
-93%
|
0
+190%
|
5
+1 690%
|
5
-1%
|
7
+28%
|
6
-4%
|
1
-77%
|
1
+1%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-406%
|
(1)
-19%
|
(1)
-2%
|
(1)
+16%
|
(0)
+79%
|
(0)
+89%
|
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
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
1
N/A
|
2
+95%
|
1
-51%
|
1
+0%
|
1
N/A
|
2
+126%
|
2
-1%
|
2
+0%
|
2
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+692%
|
|
| 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 |
6
N/A
|
1
-85%
|
61
+7 337%
|
15
-75%
|
5
-69%
|
7
+42%
|
(54)
N/A
|
(5)
+91%
|
(6)
-14%
|
(10)
-81%
|
(8)
+20%
|
(9)
-6%
|
(6)
+31%
|
2
N/A
|
3
+13%
|
2
-6%
|
4
+76%
|
3
-22%
|
5
+44%
|
2
-57%
|
1
-65%
|
3
+279%
|
3
+21%
|
6
+71%
|
13
+122%
|
5
-58%
|
(1)
N/A
|
(3)
-144%
|
(8)
-201%
|
(4)
+46%
|
2
N/A
|
2
-11%
|
73
+3 283%
|
56
-23%
|
45
-19%
|
31
-32%
|
(44)
N/A
|
(37)
+16%
|
(24)
+36%
|
(13)
+44%
|
(3)
+75%
|
11
N/A
|
2
-80%
|
7
+218%
|
(17)
N/A
|
(22)
-26%
|
(23)
-5%
|
(19)
+18%
|
3
N/A
|
(14)
N/A
|
(7)
+50%
|
(11)
-59%
|
2
N/A
|
15
+577%
|
7
-49%
|
8
+6%
|
(10)
N/A
|
(6)
+38%
|
(6)
+12%
|
(3)
+40%
|
12
N/A
|
7
-36%
|
10
+42%
|
6
-44%
|
(11)
N/A
|
(9)
+20%
|
(7)
+20%
|
(6)
+8%
|
(4)
+43%
|
(4)
-10%
|
(5)
-20%
|
(4)
+11%
|
(4)
+6%
|
(4)
+6%
|
(4)
-6%
|
(4)
-4%
|
(4)
-1%
|
(4)
+4%
|
(3)
+20%
|
(2)
+22%
|
(1)
+53%
|
(1)
+29%
|
(0)
+59%
|
1
N/A
|
(0)
N/A
|
(0)
+27%
|
(0)
-9%
|
1
N/A
|
1
-2%
|
0
-45%
|
2
+480%
|
0
-95%
|
0
-35%
|
0
+335%
|
(2)
N/A
|
(1)
+35%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
-8%
|
(9)
-69%
|
(15)
-73%
|
(19)
-23%
|
(19)
-1%
|
(17)
+12%
|
(11)
+35%
|
(11)
+4%
|
(14)
-29%
|
(17)
-22%
|
(18)
-9%
|
(15)
+16%
|
(12)
+24%
|
(7)
+39%
|
(2)
+72%
|
(0)
+87%
|
2
N/A
|
4
+129%
|
1
-68%
|
(0)
N/A
|
1
N/A
|
3
+293%
|
5
+52%
|
9
+76%
|
8
-11%
|
5
-33%
|
6
+11%
|
5
-17%
|
5
-5%
|
5
-2%
|
5
+8%
|
0
-94%
|
(5)
N/A
|
(10)
-111%
|
(16)
-55%
|
(19)
-18%
|
(21)
-9%
|
(23)
-9%
|
(26)
-15%
|
(27)
-5%
|
(28)
-3%
|
(27)
+3%
|
(23)
+17%
|
(19)
+14%
|
(15)
+23%
|
(13)
+14%
|
(11)
+10%
|
(10)
+17%
|
(10)
-2%
|
(9)
+4%
|
(11)
-13%
|
(12)
-9%
|
(13)
-11%
|
(13)
+1%
|
(12)
+3%
|
(13)
-5%
|
(11)
+16%
|
(11)
-3%
|
(12)
-4%
|
(11)
+7%
|
(11)
-4%
|
(10)
+7%
|
(10)
+8%
|
(11)
-11%
|
(9)
+20%
|
(7)
+18%
|
(6)
+7%
|
(4)
+42%
|
(4)
-9%
|
(5)
-15%
|
(4)
+11%
|
(4)
+6%
|
(4)
+6%
|
(4)
-6%
|
(4)
-4%
|
(4)
-1%
|
(4)
+4%
|
(3)
+20%
|
(2)
+22%
|
(2)
+13%
|
(2)
+15%
|
(1)
+26%
|
(1)
-8%
|
(1)
+13%
|
(1)
+6%
|
(1)
-2%
|
(2)
-30%
|
(2)
0%
|
(2)
-17%
|
(0)
+84%
|
0
N/A
|
0
-41%
|
0
+259%
|
(2)
N/A
|
(2)
+18%
|
|