Advanced Emissions Solutions Inc
NASDAQ:ARQ
Cash Flow Statement
Cash Flow Statement
Advanced Emissions Solutions Inc
| 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 |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(4)
|
(4)
|
(6)
|
(11)
|
(9)
|
(11)
|
(13)
|
(14)
|
(31)
|
(70)
|
(60)
|
(59)
|
(23)
|
17
|
9
|
10
|
(13)
|
(13)
|
(15)
|
(9)
|
(16)
|
(14)
|
(10)
|
(16)
|
1
|
(4)
|
(18)
|
(23)
|
(30)
|
(20)
|
1
|
19
|
98
|
102
|
101
|
97
|
28
|
27
|
36
|
35
|
35
|
42
|
35
|
33
|
36
|
19
|
(13)
|
(12)
|
(20)
|
(5)
|
36
|
55
|
60
|
44
|
27
|
0
|
(9)
|
(13)
|
(19)
|
(19)
|
(12)
|
(8)
|
(4)
|
(0)
|
(5)
|
(1)
|
(2)
|
(4)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
1
|
6
|
6
|
6
|
2
|
1
|
(0)
|
(1)
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
3
|
3
|
5
|
7
|
8
|
9
|
8
|
9
|
8
|
9
|
9
|
8
|
7
|
7
|
7
|
6
|
7
|
8
|
9
|
11
|
10
|
9
|
9
|
9
|
9
|
10
|
11
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
7
|
9
|
(0)
|
3
|
(10)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
(56)
|
(53)
|
(50)
|
23
|
19
|
14
|
13
|
5
|
3
|
11
|
14
|
9
|
10
|
15
|
9
|
3
|
6
|
(1)
|
2
|
11
|
8
|
4
|
2
|
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
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
5
|
5
|
5
|
8
|
7
|
7
|
7
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
5
|
4
|
5
|
2
|
6
|
11
|
15
|
20
|
20
|
(4)
|
(8)
|
(10)
|
(16)
|
(0)
|
3
|
4
|
11
|
(12)
|
(19)
|
(31)
|
(40)
|
(34)
|
(28)
|
(19)
|
(12)
|
3
|
(6)
|
(18)
|
(32)
|
(43)
|
(48)
|
(46)
|
(47)
|
(51)
|
(50)
|
(55)
|
(53)
|
(51)
|
(61)
|
(65)
|
(67)
|
(62)
|
(47)
|
(8)
|
(4)
|
1
|
(10)
|
(52)
|
(69)
|
(70)
|
(52)
|
(31)
|
(6)
|
2
|
(1)
|
1
|
1
|
2
|
5
|
5
|
5
|
7
|
6
|
7
|
7
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
5
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
(1)
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
5
|
5
|
6
|
9
|
6
|
6
|
5
|
4
|
4
|
3
|
4
|
3
|
4
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
1
|
1
|
2
|
1
|
(1)
|
(2)
|
(2)
|
4
|
8
|
12
|
26
|
20
|
24
|
60
|
48
|
20
|
28
|
(19)
|
(30)
|
9
|
(4)
|
25
|
25
|
19
|
16
|
(3)
|
1
|
(10)
|
(12)
|
(12)
|
(3)
|
7
|
(3)
|
2
|
(8)
|
(18)
|
(13)
|
(18)
|
(18)
|
(13)
|
(13)
|
(5)
|
(4)
|
(3)
|
0
|
19
|
40
|
56
|
72
|
70
|
52
|
48
|
62
|
63
|
57
|
48
|
17
|
(0)
|
3
|
(1)
|
(5)
|
(18)
|
(19)
|
(19)
|
(16)
|
(5)
|
(8)
|
(4)
|
0
|
(10)
|
(7)
|
(8)
|
|
| Cash from Operating Activities |
1
N/A
|
1
+15%
|
0
-56%
|
0
-50%
|
(0)
N/A
|
1
N/A
|
1
-33%
|
1
+43%
|
0
-57%
|
0
+36%
|
1
+102%
|
1
+22%
|
2
+56%
|
2
-17%
|
2
+40%
|
2
-17%
|
1
-34%
|
1
-9%
|
1
-19%
|
2
+88%
|
1
-37%
|
2
+65%
|
1
-46%
|
(4)
N/A
|
(6)
-29%
|
(5)
+4%
|
(6)
-10%
|
(2)
+73%
|
(0)
+73%
|
9
N/A
|
4
-49%
|
12
+169%
|
15
+27%
|
9
-42%
|
(14)
N/A
|
(8)
+45%
|
(19)
-142%
|
(27)
-42%
|
8
N/A
|
(16)
N/A
|
21
N/A
|
20
-4%
|
27
+32%
|
(10)
N/A
|
(36)
-250%
|
(41)
-15%
|
(67)
-64%
|
(43)
+37%
|
(42)
+0%
|
(37)
+12%
|
(25)
+32%
|
(28)
-11%
|
(22)
+23%
|
(23)
-6%
|
(30)
-29%
|
(18)
+39%
|
(19)
-5%
|
(16)
+19%
|
(12)
+24%
|
(12)
+1%
|
(9)
+25%
|
(9)
-3%
|
(7)
+23%
|
(10)
-42%
|
6
N/A
|
24
+303%
|
42
+74%
|
62
+48%
|
59
-4%
|
56
-6%
|
50
-11%
|
54
+9%
|
63
+16%
|
48
-23%
|
44
-9%
|
26
-41%
|
6
-76%
|
10
+57%
|
2
-83%
|
(6)
N/A
|
(26)
-327%
|
(29)
-12%
|
(28)
+5%
|
(17)
+40%
|
2
N/A
|
2
+32%
|
10
+369%
|
10
+7%
|
4
-60%
|
8
+84%
|
5
-31%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(8)
|
(7)
|
(7)
|
(18)
|
(17)
|
0
|
(17)
|
(7)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(12)
|
(34)
|
(39)
|
(36)
|
(31)
|
(4)
|
(6)
|
(6)
|
(4)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(5)
|
(9)
|
(13)
|
(13)
|
(13)
|
(10)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(10)
|
(12)
|
(18)
|
(22)
|
(30)
|
(36)
|
(47)
|
(54)
|
(85)
|
(79)
|
(62)
|
(51)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(6)
|
(6)
|
(7)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(2)
|
3
|
1
|
(1)
|
9
|
4
|
(17)
|
(15)
|
(26)
|
(26)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
2
|
1
|
(0)
|
(3)
|
1
|
(4)
|
(4)
|
0
|
13
|
17
|
27
|
30
|
33
|
26
|
21
|
15
|
3
|
9
|
19
|
30
|
40
|
51
|
46
|
47
|
49
|
47
|
51
|
48
|
(16)
|
(28)
|
(41)
|
(50)
|
(1)
|
0
|
0
|
0
|
0
|
6
|
26
|
46
|
52
|
47
|
31
|
11
|
5
|
5
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-16%
|
(0)
-28%
|
(0)
+5%
|
(0)
-26%
|
(0)
+2%
|
(7)
-1 572%
|
(7)
+8%
|
(6)
+3%
|
(7)
-2%
|
(0)
+100%
|
(2)
-21 200%
|
(2)
+24%
|
(2)
+2%
|
(2)
-8%
|
(1)
+52%
|
(2)
-138%
|
(4)
-91%
|
(3)
+8%
|
(5)
-35%
|
(6)
-37%
|
(9)
-35%
|
(8)
+3%
|
(13)
-53%
|
(34)
-171%
|
(32)
+7%
|
(32)
-1%
|
(26)
+20%
|
(2)
+93%
|
(3)
-71%
|
(3)
+6%
|
(3)
-2%
|
(4)
-14%
|
(3)
+7%
|
(10)
-216%
|
(32)
-210%
|
(38)
-17%
|
(36)
+5%
|
(35)
+4%
|
(3)
+90%
|
(10)
-193%
|
(10)
-3%
|
(4)
+58%
|
11
N/A
|
15
+38%
|
26
+69%
|
30
+13%
|
31
+6%
|
25
-22%
|
20
-19%
|
14
-28%
|
2
-85%
|
8
+273%
|
19
+123%
|
30
+62%
|
40
+32%
|
51
+28%
|
45
-11%
|
46
+3%
|
48
+4%
|
46
-4%
|
51
+10%
|
48
-6%
|
(17)
N/A
|
(30)
-79%
|
(46)
-56%
|
(58)
-26%
|
(13)
+77%
|
(13)
+2%
|
(13)
0%
|
(10)
+25%
|
(7)
+23%
|
(1)
+89%
|
18
N/A
|
37
+110%
|
44
+20%
|
39
-12%
|
25
-35%
|
3
-86%
|
(5)
N/A
|
(7)
-53%
|
(16)
-132%
|
(20)
-22%
|
(29)
-43%
|
(35)
-24%
|
(47)
-33%
|
(53)
-14%
|
(85)
-60%
|
(79)
+7%
|
(62)
+22%
|
(51)
+18%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
8
|
8
|
8
|
8
|
0
|
13
|
13
|
13
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
35
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
31
|
32
|
32
|
30
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(14)
|
(14)
|
(17)
|
(19)
|
(13)
|
(15)
|
(26)
|
(25)
|
(20)
|
(18)
|
(6)
|
(6)
|
(4)
|
(4)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
15
|
15
|
16
|
16
|
0
|
16
|
41
|
41
|
42
|
26
|
(0)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(0)
|
(0)
|
(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
|
1
|
4
|
8
|
15
|
16
|
13
|
2
|
0
|
(18)
|
(18)
|
(10)
|
(0)
|
3
|
3
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
10
|
7
|
(4)
|
(4)
|
(15)
|
(11)
|
1
|
1
|
0
|
0
|
0
|
0
|
68
|
62
|
51
|
43
|
(31)
|
(31)
|
(24)
|
(22)
|
(22)
|
(26)
|
(30)
|
(23)
|
(17)
|
(7)
|
(1)
|
(1)
|
(1)
|
7
|
7
|
7
|
7
|
(2)
|
(2)
|
(2)
|
2
|
5
|
7
|
5
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(16)
|
(21)
|
(26)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(18)
|
(18)
|
(14)
|
(10)
|
(5)
|
(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
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
25
|
51
|
25
|
25
|
1
|
(25)
|
(1)
|
(0)
|
(2)
|
(5)
|
24
|
23
|
22
|
24
|
(3)
|
(2)
|
(0)
|
0
|
(3)
|
(15)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
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
|
(1)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
-14%
|
1
N/A
|
1
+11%
|
1
+8%
|
1
-10%
|
7
+1 075%
|
7
+1%
|
7
+4%
|
7
+0%
|
0
-95%
|
13
+3 467%
|
13
-2%
|
13
+0%
|
13
0%
|
1
-91%
|
1
-3%
|
1
+11%
|
1
+6%
|
0
-75%
|
0
N/A
|
0
-53%
|
6
+4 220%
|
32
+390%
|
58
+83%
|
32
-45%
|
25
-20%
|
1
-97%
|
(24)
N/A
|
0
N/A
|
1
+96%
|
(0)
N/A
|
(4)
-1 047%
|
29
N/A
|
31
+9%
|
71
+128%
|
76
+6%
|
45
-40%
|
35
-24%
|
0
N/A
|
(18)
N/A
|
(21)
-19%
|
(26)
-20%
|
29
N/A
|
32
+11%
|
35
+9%
|
46
+30%
|
(2)
N/A
|
(3)
-75%
|
(3)
-13%
|
(2)
+37%
|
10
N/A
|
7
-27%
|
(4)
N/A
|
(4)
+1%
|
(16)
-289%
|
(12)
+22%
|
(14)
-13%
|
(24)
-76%
|
(33)
-36%
|
(40)
-21%
|
(39)
+2%
|
(36)
+8%
|
20
N/A
|
15
-25%
|
10
-30%
|
5
-55%
|
(56)
N/A
|
(55)
+1%
|
(42)
+25%
|
(35)
+16%
|
(28)
+21%
|
(27)
+3%
|
(30)
-12%
|
(24)
+21%
|
(18)
+26%
|
(8)
+56%
|
(1)
+82%
|
(1)
-4%
|
(2)
-16%
|
22
N/A
|
22
0%
|
23
+4%
|
23
0%
|
(1)
N/A
|
14
N/A
|
40
+174%
|
43
+8%
|
46
+7%
|
32
-29%
|
4
-89%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
+33%
|
1
+1 275%
|
0
-18%
|
0
-71%
|
1
+692%
|
0
-57%
|
1
+202%
|
1
N/A
|
1
N/A
|
1
+1%
|
12
+790%
|
13
+8%
|
13
-2%
|
13
+4%
|
2
-84%
|
0
-85%
|
(1)
N/A
|
(1)
+12%
|
(3)
-107%
|
(5)
-88%
|
(7)
-34%
|
(1)
+87%
|
15
N/A
|
18
+23%
|
(6)
N/A
|
(13)
-126%
|
(27)
-109%
|
(26)
+2%
|
6
N/A
|
2
-61%
|
8
+273%
|
7
-12%
|
34
+371%
|
7
-81%
|
31
+374%
|
19
-39%
|
(18)
N/A
|
8
N/A
|
(20)
N/A
|
(6)
+68%
|
(11)
-70%
|
(3)
+74%
|
30
N/A
|
12
-59%
|
21
+68%
|
9
-58%
|
(13)
N/A
|
(20)
-61%
|
(21)
0%
|
(13)
+37%
|
(16)
-24%
|
(6)
+61%
|
(9)
-41%
|
(4)
+55%
|
6
N/A
|
20
+230%
|
16
-19%
|
10
-35%
|
4
-64%
|
(2)
N/A
|
3
N/A
|
5
+82%
|
(7)
N/A
|
(9)
-28%
|
(12)
-32%
|
(12)
+0%
|
(7)
+43%
|
(9)
-30%
|
1
N/A
|
5
+271%
|
19
+288%
|
35
+86%
|
36
+2%
|
57
+60%
|
53
-7%
|
38
-29%
|
34
-11%
|
4
-89%
|
(12)
N/A
|
(11)
+13%
|
(23)
-117%
|
(25)
-5%
|
(22)
+9%
|
(35)
-57%
|
(30)
+13%
|
(4)
+87%
|
(32)
-710%
|
(29)
+8%
|
(22)
+25%
|
(42)
-92%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
1
+15%
|
(0)
N/A
|
(0)
-1 800%
|
(1)
-195%
|
0
N/A
|
0
-10%
|
1
+68%
|
0
-37%
|
1
+46%
|
1
+60%
|
1
-8%
|
1
+56%
|
1
-34%
|
1
+68%
|
0
-73%
|
(0)
N/A
|
(0)
-42%
|
(1)
-174%
|
(6)
-544%
|
(6)
-8%
|
(6)
+11%
|
(17)
-192%
|
(21)
-28%
|
(6)
+74%
|
(23)
-301%
|
(13)
+44%
|
(2)
+85%
|
(1)
+58%
|
6
N/A
|
2
-70%
|
9
+421%
|
11
+25%
|
4
-68%
|
(27)
N/A
|
(42)
-57%
|
(58)
-39%
|
(63)
-9%
|
(23)
+63%
|
(20)
+13%
|
16
N/A
|
15
-6%
|
22
+53%
|
(12)
N/A
|
(38)
-204%
|
(42)
-13%
|
(67)
-60%
|
(44)
+35%
|
(44)
+1%
|
(38)
+12%
|
(26)
+32%
|
(29)
-10%
|
(22)
+22%
|
(23)
-5%
|
(30)
-29%
|
(19)
+39%
|
(20)
-5%
|
(16)
+18%
|
(12)
+23%
|
(12)
+1%
|
(9)
+25%
|
(9)
-2%
|
(7)
+22%
|
(10)
-42%
|
4
N/A
|
19
+366%
|
33
+71%
|
50
+50%
|
47
-6%
|
43
-8%
|
40
-7%
|
47
+17%
|
55
+19%
|
40
-28%
|
35
-12%
|
18
-48%
|
(1)
N/A
|
4
N/A
|
(6)
N/A
|
(16)
-169%
|
(37)
-141%
|
(47)
-25%
|
(49)
-5%
|
(47)
+5%
|
(35)
+26%
|
(45)
-31%
|
(44)
+3%
|
(75)
-70%
|
(75)
-1%
|
(55)
+28%
|
(46)
+16%
|
|