11 88 0 Solutions AG
LSE:0NXT
Cash Flow Statement
Cash Flow Statement
11 88 0 Solutions AG
| 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 | Sep-2019 | Dec-2019 | Mar-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 |
(38)
|
(34)
|
(28)
|
(22)
|
(37)
|
(34)
|
(29)
|
(23)
|
7
|
13
|
24
|
26
|
26
|
35
|
32
|
34
|
33
|
22
|
5
|
5
|
11
|
21
|
38
|
43
|
43
|
41
|
45
|
41
|
35
|
36
|
24
|
26
|
26
|
21
|
22
|
16
|
6
|
4
|
1
|
(2)
|
5
|
3
|
0
|
42
|
74
|
74
|
72
|
30
|
(3)
|
(5)
|
(5)
|
0
|
(9)
|
(8)
|
(8)
|
(17)
|
(11)
|
(11)
|
(11)
|
(11)
|
(15)
|
(14)
|
(14)
|
(15)
|
(10)
|
(9)
|
0
|
(3)
|
(3)
|
(4)
|
0
|
(2)
|
(3)
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
9
|
21
|
22
|
23
|
35
|
33
|
32
|
32
|
10
|
10
|
10
|
8
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
10
|
11
|
12
|
15
|
12
|
12
|
11
|
9
|
11
|
19
|
19
|
17
|
17
|
8
|
8
|
8
|
7
|
11
|
11
|
11
|
11
|
8
|
8
|
8
|
9
|
0
|
10
|
9
|
9
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
0
|
2
|
5
|
0
|
4
|
6
|
7
|
9
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
6
|
(3)
|
5
|
4
|
8
|
9
|
7
|
7
|
1
|
2
|
(7)
|
(6)
|
(6)
|
(8)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(3)
|
(9)
|
(9)
|
(2)
|
(1)
|
6
|
7
|
2
|
1
|
(2)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(9)
|
(23)
|
(18)
|
(16)
|
(11)
|
3
|
3
|
2
|
5
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
5
|
5
|
5
|
4
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
2
|
1
|
1
|
1
|
0
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
4
|
6
|
6
|
4
|
4
|
5
|
6
|
7
|
7
|
4
|
3
|
3
|
4
|
4
|
8
|
8
|
9
|
16
|
14
|
14
|
12
|
4
|
4
|
4
|
5
|
6
|
4
|
4
|
2
|
9
|
16
|
16
|
20
|
11
|
5
|
4
|
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
|
|
| Cash Interest Paid |
2
|
0
|
0
|
0
|
3
|
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
|
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
|
|
| Change in Working Capital |
7
|
0
|
(10)
|
(9)
|
(7)
|
(2)
|
3
|
1
|
7
|
9
|
11
|
12
|
5
|
1
|
(2)
|
(1)
|
(7)
|
(11)
|
(11)
|
(21)
|
(20)
|
(19)
|
(15)
|
3
|
11
|
9
|
8
|
1
|
(12)
|
(15)
|
(13)
|
(17)
|
(14)
|
(11)
|
(17)
|
(14)
|
(4)
|
(3)
|
(2)
|
(3)
|
(11)
|
(10)
|
(9)
|
(7)
|
(20)
|
(31)
|
(29)
|
(35)
|
(13)
|
(6)
|
(7)
|
(11)
|
0
|
(2)
|
(3)
|
4
|
(4)
|
(2)
|
(2)
|
(4)
|
(2)
|
(1)
|
(0)
|
2
|
2
|
1
|
(1)
|
(2)
|
1
|
0
|
(0)
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
(16)
N/A
|
(15)
+6%
|
(10)
+33%
|
(4)
+60%
|
(2)
+58%
|
6
N/A
|
13
+108%
|
17
+34%
|
26
+49%
|
34
+31%
|
37
+11%
|
40
+7%
|
32
-19%
|
34
+5%
|
35
+4%
|
36
+2%
|
30
-18%
|
15
-49%
|
(1)
N/A
|
(11)
-648%
|
(6)
+42%
|
6
N/A
|
27
+368%
|
50
+84%
|
61
+20%
|
55
-9%
|
52
-5%
|
43
-17%
|
32
-26%
|
31
-3%
|
31
+1%
|
27
-13%
|
25
-10%
|
22
-11%
|
11
-50%
|
9
-15%
|
17
+79%
|
15
-8%
|
15
-1%
|
11
-27%
|
1
-88%
|
1
-58%
|
0
-77%
|
33
+25 254%
|
42
+26%
|
36
-14%
|
37
+4%
|
(5)
N/A
|
(6)
-8%
|
(1)
+91%
|
(2)
-302%
|
4
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-178%
|
(4)
-111%
|
(3)
+20%
|
(4)
-27%
|
(5)
-31%
|
(5)
+8%
|
(4)
+10%
|
(3)
+15%
|
(3)
+19%
|
(3)
+11%
|
(3)
-21%
|
(1)
+58%
|
(0)
+75%
|
1
N/A
|
0
N/A
|
2
N/A
|
4
+83%
|
0
N/A
|
2
N/A
|
2
0%
|
4
+45%
|
5
+35%
|
3
-40%
|
4
+46%
|
5
+11%
|
3
-32%
|
4
+10%
|
(0)
N/A
|
(2)
-524%
|
(1)
+53%
|
(1)
-56%
|
2
N/A
|
3
+63%
|
2
-21%
|
2
+13%
|
3
+26%
|
2
-38%
|
1
-46%
|
1
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(17)
|
(13)
|
(9)
|
(6)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(7)
|
(7)
|
(10)
|
(7)
|
(8)
|
(9)
|
(7)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(6)
|
(6)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(5)
|
(8)
|
(7)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
1
|
2
|
3
|
3
|
4
|
2
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(6)
|
(3)
|
(3)
|
(10)
|
(6)
|
(7)
|
(7)
|
2
|
2
|
1
|
(3)
|
(28)
|
(27)
|
(29)
|
(24)
|
0
|
(0)
|
(0)
|
2
|
5
|
5
|
4
|
(40)
|
(34)
|
0
|
0
|
44
|
35
|
0
|
0
|
24
|
(29)
|
(25)
|
(55)
|
(53)
|
(2)
|
(7)
|
0
|
29
|
30
|
32
|
4
|
5
|
8
|
7
|
7
|
6
|
5
|
5
|
5
|
6
|
3
|
2
|
1
|
0
|
(3)
|
(2)
|
0
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(17)
N/A
|
(16)
+7%
|
(10)
+37%
|
(7)
+31%
|
(2)
+73%
|
(2)
+1%
|
(2)
+15%
|
(2)
-42%
|
(2)
+17%
|
(2)
-10%
|
(1)
+28%
|
(2)
-16%
|
(3)
-94%
|
(8)
-130%
|
(9)
-23%
|
(13)
-42%
|
(13)
+1%
|
(10)
+22%
|
(19)
-81%
|
(16)
+17%
|
(14)
+12%
|
(13)
+8%
|
(5)
+62%
|
(4)
+20%
|
(4)
-11%
|
(8)
-92%
|
(31)
-283%
|
(31)
+3%
|
(34)
-11%
|
(31)
+9%
|
(6)
+81%
|
(7)
-15%
|
(5)
+21%
|
(2)
+54%
|
1
N/A
|
1
+14%
|
(0)
N/A
|
(44)
-73 717%
|
(39)
+13%
|
(4)
+90%
|
(3)
+31%
|
42
N/A
|
32
-24%
|
(2)
N/A
|
(5)
-98%
|
16
N/A
|
(36)
N/A
|
(33)
+9%
|
(63)
-89%
|
(59)
+6%
|
(7)
+88%
|
(10)
-49%
|
0
N/A
|
27
N/A
|
28
+3%
|
30
+8%
|
0
-99%
|
1
+289%
|
4
+189%
|
3
-23%
|
4
+34%
|
3
-26%
|
3
-14%
|
3
-2%
|
2
-13%
|
4
+47%
|
2
-56%
|
1
-58%
|
(1)
N/A
|
0
N/A
|
(3)
N/A
|
(3)
+4%
|
0
N/A
|
(2)
N/A
|
(4)
-56%
|
(5)
-33%
|
(6)
-20%
|
(4)
+24%
|
(4)
+5%
|
(3)
+18%
|
(3)
+3%
|
(3)
-2%
|
0
N/A
|
1
+265%
|
1
+129%
|
3
+100%
|
0
-97%
|
0
-49%
|
0
-90%
|
(0)
N/A
|
(1)
-52%
|
(1)
-18%
|
(1)
-44%
|
(1)
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(15)
|
(15)
|
(15)
|
(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
|
3
|
3
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
23
|
26
|
18
|
11
|
3
|
(8)
|
(13)
|
(18)
|
(22)
|
(26)
|
(21)
|
(14)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
(14)
|
(14)
|
0
|
(16)
|
(2)
|
(32)
|
0
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
4
|
2
|
(0)
|
(0)
|
3
|
2
|
5
|
5
|
4
|
4
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
9
|
24
|
(0)
|
(0)
|
(10)
|
(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
|
1
|
1
|
1
|
|
| Cash from Financing Activities |
27
N/A
|
28
+3%
|
18
-36%
|
11
-38%
|
5
-52%
|
(6)
N/A
|
(8)
-37%
|
(13)
-71%
|
(18)
-36%
|
(21)
-19%
|
(20)
+5%
|
(14)
+32%
|
(4)
+67%
|
1
N/A
|
1
+26%
|
1
-1%
|
1
+19%
|
1
-14%
|
(12)
N/A
|
(12)
N/A
|
(13)
-1%
|
(12)
+4%
|
(12)
-1%
|
(9)
+28%
|
(8)
+7%
|
(8)
-1%
|
(9)
-11%
|
(13)
-38%
|
(11)
+9%
|
(12)
-10%
|
(13)
-2%
|
(13)
-1%
|
(13)
+0%
|
(14)
-9%
|
(14)
+1%
|
(14)
+2%
|
(28)
-104%
|
(28)
-1%
|
(23)
+19%
|
(23)
-1%
|
(8)
+64%
|
(8)
-1%
|
(6)
+28%
|
2
N/A
|
17
+637%
|
(7)
N/A
|
(0)
+96%
|
(24)
-8 364%
|
(15)
+37%
|
(15)
0%
|
(17)
-12%
|
(2)
+89%
|
0
N/A
|
(32)
N/A
|
(30)
+5%
|
(30)
N/A
|
(0)
+100%
|
(0)
+9%
|
(0)
N/A
|
(0)
-50%
|
(0)
-13%
|
(0)
+12%
|
(0)
N/A
|
(0)
-533%
|
(0)
-4%
|
(0)
-46%
|
(0)
N/A
|
(0)
+63%
|
0
N/A
|
0
N/A
|
3
N/A
|
2
-32%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-759%
|
(1)
-90%
|
(2)
-90%
|
(2)
-5%
|
(2)
-2%
|
(1)
+55%
|
(1)
+2%
|
0
N/A
|
0
+4%
|
(1)
N/A
|
(1)
-9%
|
(2)
-113%
|
(2)
+2%
|
(2)
+2%
|
(1)
+23%
|
(2)
-31%
|
(1)
+33%
|
(1)
+34%
|
(1)
-7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(2)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(5)
+12%
|
(2)
+62%
|
0
N/A
|
2
+722%
|
1
-42%
|
3
+208%
|
2
-42%
|
6
+204%
|
10
+74%
|
16
+53%
|
25
+56%
|
24
-1%
|
27
+11%
|
27
0%
|
24
-12%
|
18
-26%
|
6
-67%
|
(33)
N/A
|
(39)
-20%
|
(33)
+16%
|
(19)
+42%
|
10
N/A
|
38
+265%
|
48
+28%
|
38
-20%
|
12
-70%
|
0
-100%
|
(13)
N/A
|
(12)
+9%
|
13
N/A
|
8
-39%
|
6
-16%
|
6
-14%
|
(2)
N/A
|
(3)
-72%
|
(11)
-287%
|
(57)
-411%
|
(46)
+19%
|
(16)
+65%
|
(10)
+39%
|
34
N/A
|
26
-23%
|
33
+26%
|
54
+64%
|
45
-17%
|
0
-99%
|
(62)
N/A
|
(83)
-34%
|
(74)
+11%
|
(26)
+66%
|
(8)
+67%
|
0
N/A
|
(4)
N/A
|
(3)
+38%
|
(2)
+39%
|
(3)
-108%
|
(2)
+55%
|
0
N/A
|
(2)
N/A
|
(0)
+92%
|
(1)
-490%
|
(1)
+18%
|
(0)
+67%
|
(0)
-26%
|
0
N/A
|
0
-96%
|
0
+2 190%
|
0
+24%
|
0
N/A
|
2
N/A
|
3
+52%
|
0
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-41%
|
(2)
-8%
|
(3)
-76%
|
(2)
+47%
|
(0)
+71%
|
(1)
-94%
|
(1)
+29%
|
0
N/A
|
(1)
N/A
|
(0)
+70%
|
0
N/A
|
0
-93%
|
1
+3 497%
|
1
-54%
|
1
+63%
|
1
+6%
|
0
-83%
|
(1)
N/A
|
(1)
-36%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(34)
N/A
|
(33)
+5%
|
(23)
+30%
|
(13)
+41%
|
(7)
+45%
|
3
N/A
|
10
+282%
|
13
+37%
|
23
+71%
|
31
+35%
|
36
+14%
|
38
+8%
|
29
-24%
|
27
-9%
|
28
+6%
|
29
+2%
|
20
-31%
|
8
-59%
|
(10)
N/A
|
(20)
-108%
|
(14)
+33%
|
(0)
+98%
|
20
N/A
|
44
+116%
|
55
+25%
|
50
-10%
|
48
-3%
|
40
-18%
|
27
-32%
|
25
-9%
|
25
+2%
|
21
-17%
|
20
-6%
|
18
-8%
|
7
-60%
|
6
-20%
|
13
+126%
|
11
-12%
|
11
-4%
|
7
-38%
|
(1)
N/A
|
(1)
N/A
|
(2)
-56%
|
31
N/A
|
37
+21%
|
28
-24%
|
30
+7%
|
(14)
N/A
|
(13)
+4%
|
(6)
+53%
|
(7)
-20%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-89%
|
(3)
-56%
|
(7)
-110%
|
(6)
+10%
|
(7)
-21%
|
(9)
-16%
|
(7)
+15%
|
(7)
+6%
|
(6)
+15%
|
(5)
+15%
|
(5)
+6%
|
(5)
-6%
|
(3)
+39%
|
(2)
+30%
|
(0)
+83%
|
0
N/A
|
3
N/A
|
3
+31%
|
0
N/A
|
2
N/A
|
2
-8%
|
3
+54%
|
4
+42%
|
2
-39%
|
4
+49%
|
4
+13%
|
3
-38%
|
3
+12%
|
(1)
N/A
|
(2)
-210%
|
(1)
+43%
|
(2)
-32%
|
1
N/A
|
2
+74%
|
2
-26%
|
2
+17%
|
3
+22%
|
1
-50%
|
0
-90%
|
(0)
N/A
|
|