Ballard Power Systems Inc
NASDAQ:BLDP
Cash Flow Statement
Cash Flow Statement
Ballard Power Systems 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 |
(96)
|
(132)
|
(127)
|
(146)
|
(148)
|
(120)
|
(132)
|
(124)
|
(125)
|
(140)
|
(137)
|
(158)
|
(175)
|
(171)
|
(170)
|
(126)
|
(87)
|
(72)
|
(60)
|
(69)
|
(181)
|
(178)
|
(172)
|
(170)
|
(57)
|
38
|
36
|
36
|
31
|
(69)
|
(54)
|
(50)
|
(3)
|
8
|
(6)
|
(1)
|
(35)
|
(39)
|
(37)
|
(38)
|
(36)
|
(33)
|
(31)
|
(33)
|
(44)
|
(44)
|
(42)
|
(38)
|
(22)
|
(17)
|
(16)
|
(14)
|
(29)
|
(19)
|
(22)
|
(23)
|
(7)
|
(24)
|
(22)
|
(22)
|
(22)
|
(14)
|
(9)
|
(6)
|
(8)
|
(11)
|
(14)
|
(19)
|
(27)
|
(34)
|
(37)
|
(40)
|
(39)
|
(41)
|
(45)
|
(47)
|
(51)
|
(56)
|
(66)
|
(85)
|
(114)
|
(137)
|
(171)
|
(183)
|
(173)
|
(167)
|
(141)
|
(161)
|
(178)
|
(185)
|
(186)
|
(329)
|
(324)
|
(304)
|
(297)
|
(120)
|
|
| Depreciation & Amortization |
15
|
26
|
36
|
45
|
51
|
51
|
51
|
53
|
54
|
54
|
54
|
50
|
45
|
40
|
35
|
33
|
29
|
28
|
26
|
24
|
23
|
21
|
20
|
18
|
18
|
16
|
13
|
11
|
8
|
8
|
8
|
8
|
10
|
9
|
9
|
8
|
9
|
8
|
9
|
9
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
8
|
8
|
7
|
8
|
8
|
8
|
9
|
8
|
10
|
11
|
12
|
14
|
13
|
13
|
13
|
12
|
14
|
14
|
14
|
15
|
12
|
9
|
7
|
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)
|
(1)
|
(0)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
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
|
2
|
2
|
3
|
3
|
4
|
3
|
4
|
4
|
3
|
3
|
1
|
0
|
3
|
3
|
5
|
3
|
4
|
4
|
4
|
6
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
3
|
6
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
8
|
8
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
7
|
4
|
11
|
6
|
8
|
9
|
5
|
6
|
6
|
5
|
|
| Other Non-Cash Items |
13
|
5
|
(3)
|
(4)
|
(13)
|
4
|
16
|
18
|
18
|
20
|
5
|
31
|
48
|
46
|
49
|
8
|
(2)
|
(13)
|
(4)
|
9
|
128
|
122
|
120
|
124
|
21
|
(72)
|
(71)
|
(73)
|
(75)
|
25
|
11
|
6
|
(42)
|
(44)
|
(33)
|
(38)
|
(6)
|
(3)
|
(4)
|
2
|
4
|
4
|
3
|
3
|
16
|
15
|
17
|
18
|
4
|
2
|
2
|
1
|
8
|
(6)
|
(6)
|
(6)
|
(17)
|
(2)
|
(2)
|
(1)
|
5
|
4
|
4
|
3
|
5
|
6
|
6
|
6
|
8
|
11
|
14
|
20
|
17
|
17
|
18
|
15
|
18
|
19
|
21
|
25
|
27
|
34
|
45
|
43
|
42
|
32
|
17
|
50
|
77
|
87
|
86
|
212
|
199
|
184
|
184
|
23
|
|
| Cash Taxes Paid |
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
14
|
(0)
|
(12)
|
(23)
|
(16)
|
(19)
|
(1)
|
6
|
10
|
14
|
5
|
6
|
4
|
10
|
5
|
(4)
|
(17)
|
(7)
|
(4)
|
7
|
(12)
|
(12)
|
(10)
|
(11)
|
(14)
|
(6)
|
(5)
|
(3)
|
9
|
10
|
(3)
|
(0)
|
8
|
(6)
|
1
|
1
|
3
|
4
|
1
|
(8)
|
(7)
|
(11)
|
(9)
|
0
|
(6)
|
2
|
6
|
(3)
|
(5)
|
(7)
|
(7)
|
(6)
|
(5)
|
(0)
|
1
|
2
|
(6)
|
(6)
|
(7)
|
(4)
|
9
|
7
|
7
|
(3)
|
(12)
|
(15)
|
(30)
|
(25)
|
(17)
|
(18)
|
0
|
(4)
|
(0)
|
2
|
(11)
|
(8)
|
(17)
|
(19)
|
(15)
|
(4)
|
(3)
|
(14)
|
(13)
|
(14)
|
(10)
|
(2)
|
(2)
|
(6)
|
(17)
|
(4)
|
(9)
|
1
|
5
|
(2)
|
8
|
1
|
|
| Cash from Operating Activities |
(55)
N/A
|
(101)
-85%
|
(107)
-6%
|
(128)
-20%
|
(127)
+1%
|
(84)
+34%
|
(66)
+22%
|
(48)
+27%
|
(43)
+11%
|
(51)
-20%
|
(73)
-42%
|
(71)
+3%
|
(78)
-10%
|
(75)
+4%
|
(81)
-8%
|
(88)
-9%
|
(77)
+13%
|
(64)
+17%
|
(42)
+33%
|
(28)
+33%
|
(43)
-51%
|
(47)
-10%
|
(43)
+9%
|
(39)
+9%
|
(32)
+19%
|
(25)
+22%
|
(27)
-9%
|
(28)
-6%
|
(26)
+8%
|
(27)
-2%
|
(38)
-40%
|
(36)
+4%
|
(27)
+25%
|
(33)
-21%
|
(29)
+10%
|
(30)
-1%
|
(29)
+1%
|
(29)
+0%
|
(31)
-5%
|
(35)
-15%
|
(33)
+6%
|
(34)
-3%
|
(32)
+7%
|
(24)
+25%
|
(28)
-19%
|
(20)
+29%
|
(14)
+33%
|
(17)
-26%
|
(17)
-2%
|
(17)
+2%
|
(15)
+10%
|
(13)
+13%
|
(21)
-55%
|
(19)
+6%
|
(22)
-12%
|
(23)
-6%
|
(25)
-10%
|
(27)
-8%
|
(26)
+5%
|
(22)
+14%
|
(4)
+83%
|
0
N/A
|
6
+1 194%
|
(1)
N/A
|
(10)
-830%
|
(14)
-42%
|
(33)
-135%
|
(33)
N/A
|
(32)
+3%
|
(35)
-10%
|
(16)
+53%
|
(18)
-11%
|
(14)
+22%
|
(14)
+2%
|
(30)
-119%
|
(32)
-6%
|
(43)
-33%
|
(49)
-13%
|
(51)
-6%
|
(56)
-10%
|
(80)
-43%
|
(106)
-32%
|
(128)
-20%
|
(142)
-11%
|
(132)
+7%
|
(127)
+4%
|
(116)
+9%
|
(107)
+7%
|
(105)
+3%
|
(88)
+16%
|
(95)
-8%
|
(102)
-7%
|
(108)
-6%
|
(113)
-4%
|
(98)
+13%
|
(92)
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(20)
|
(20)
|
(23)
|
(20)
|
(16)
|
(11)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(7)
|
(8)
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(5)
|
(6)
|
(6)
|
(5)
|
(13)
|
(10)
|
(11)
|
(13)
|
(10)
|
(14)
|
(15)
|
(16)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(15)
|
(21)
|
(25)
|
(34)
|
(42)
|
(48)
|
(49)
|
(41)
|
(37)
|
(24)
|
(29)
|
(28)
|
(23)
|
(23)
|
(12)
|
|
| Other Items |
(17)
|
(96)
|
(62)
|
81
|
143
|
137
|
107
|
75
|
88
|
35
|
(50)
|
8
|
(5)
|
(15)
|
33
|
34
|
(8)
|
(2)
|
44
|
(15)
|
(42)
|
12
|
(6)
|
(14)
|
26
|
8
|
30
|
33
|
(2)
|
21
|
1
|
11
|
26
|
44
|
62
|
55
|
42
|
30
|
20
|
26
|
0
|
4
|
(1)
|
(2)
|
14
|
15
|
22
|
22
|
21
|
9
|
0
|
0
|
0
|
29
|
29
|
29
|
27
|
7
|
10
|
10
|
12
|
3
|
(1)
|
(4)
|
(0)
|
0
|
1
|
4
|
(13)
|
(28)
|
(28)
|
(26)
|
(19)
|
(11)
|
(17)
|
(26)
|
(24)
|
(20)
|
(19)
|
(13)
|
(71)
|
(77)
|
(90)
|
(98)
|
(41)
|
(32)
|
(19)
|
(15)
|
(13)
|
(14)
|
(14)
|
(12)
|
(9)
|
(7)
|
(8)
|
(5)
|
|
| Cash from Investing Activities |
(35)
N/A
|
(116)
-231%
|
(82)
+29%
|
58
N/A
|
122
+110%
|
121
-1%
|
96
-21%
|
69
-28%
|
82
+19%
|
29
-64%
|
(56)
N/A
|
2
N/A
|
(12)
N/A
|
(22)
-82%
|
26
N/A
|
26
+3%
|
(15)
N/A
|
(9)
+38%
|
36
N/A
|
(23)
N/A
|
(51)
-117%
|
4
N/A
|
(14)
N/A
|
(21)
-47%
|
20
N/A
|
1
-95%
|
24
+2 276%
|
29
+18%
|
(6)
N/A
|
16
N/A
|
(6)
N/A
|
3
N/A
|
20
+526%
|
39
+100%
|
58
+49%
|
52
-12%
|
38
-26%
|
26
-32%
|
15
-41%
|
21
+40%
|
(4)
N/A
|
0
N/A
|
(3)
N/A
|
(3)
-1%
|
13
N/A
|
14
+6%
|
21
+55%
|
21
+0%
|
21
-3%
|
9
-59%
|
(4)
N/A
|
(4)
-9%
|
(4)
-9%
|
25
N/A
|
27
+8%
|
26
-2%
|
23
-12%
|
3
-89%
|
6
+107%
|
5
-8%
|
5
+3%
|
(5)
N/A
|
(9)
-97%
|
(9)
N/A
|
(6)
+31%
|
(6)
+11%
|
(4)
+30%
|
(9)
-116%
|
(23)
-165%
|
(39)
-67%
|
(41)
-5%
|
(36)
+11%
|
(33)
+9%
|
(26)
+20%
|
(33)
-26%
|
(40)
-21%
|
(36)
+9%
|
(33)
+9%
|
(31)
+6%
|
(26)
+16%
|
(86)
-229%
|
(93)
-8%
|
(111)
-20%
|
(123)
-11%
|
(76)
+39%
|
(74)
+2%
|
(68)
+9%
|
(63)
+6%
|
(54)
+15%
|
(51)
+6%
|
(38)
+26%
|
(41)
-8%
|
(37)
+11%
|
(30)
+19%
|
(30)
-2%
|
(17)
+43%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
47
|
47
|
45
|
44
|
101
|
96
|
96
|
97
|
2
|
1
|
0
|
0
|
1
|
46
|
46
|
52
|
51
|
6
|
6
|
6
|
6
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
2
|
18
|
19
|
21
|
19
|
2
|
1
|
14
|
19
|
19
|
18
|
34
|
29
|
29
|
31
|
4
|
6
|
6
|
4
|
5
|
187
|
186
|
186
|
186
|
5
|
59
|
72
|
283
|
699
|
1 174
|
1 160
|
948
|
530
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
4
|
8
|
5
|
10
|
6
|
2
|
5
|
(0)
|
(2)
|
(6)
|
(5)
|
(5)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other |
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
34
|
34
|
34
|
(3)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
7
|
7
|
12
|
20
|
13
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
3
|
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
|
1
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
50
N/A
|
47
-6%
|
44
-5%
|
44
-1%
|
101
+129%
|
96
-5%
|
96
+0%
|
97
+0%
|
1
-98%
|
1
-21%
|
0
-67%
|
0
-82%
|
1
+1 657%
|
46
+3 650%
|
46
0%
|
53
+15%
|
52
-3%
|
7
-87%
|
7
+0%
|
6
-16%
|
6
+3%
|
0
N/A
|
6
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
37
N/A
|
34
-7%
|
34
-1%
|
34
0%
|
(3)
N/A
|
(1)
+72%
|
(1)
+12%
|
(0)
+90%
|
(0)
-333%
|
0
N/A
|
4
+982%
|
8
+80%
|
5
-33%
|
10
+89%
|
6
-39%
|
2
-66%
|
5
+134%
|
8
+67%
|
6
-19%
|
6
-4%
|
17
+181%
|
27
+58%
|
29
+10%
|
29
0%
|
19
-37%
|
1
-96%
|
(0)
N/A
|
13
N/A
|
18
+39%
|
21
+16%
|
21
-2%
|
36
+73%
|
31
-14%
|
28
-10%
|
30
+8%
|
3
-89%
|
5
+47%
|
6
+10%
|
4
-31%
|
4
+8%
|
186
+4 407%
|
185
0%
|
185
0%
|
184
0%
|
3
-99%
|
57
+2 099%
|
70
+24%
|
280
+301%
|
697
+148%
|
1 171
+68%
|
1 158
-1%
|
945
-18%
|
527
-44%
|
(2)
N/A
|
(2)
-23%
|
(2)
-1%
|
(2)
-17%
|
(3)
-19%
|
(3)
-11%
|
(3)
-7%
|
(4)
-8%
|
(4)
+3%
|
(3)
+3%
|
(3)
+0%
|
(2)
+56%
|
(2)
+0%
|
(2)
+0%
|
(1)
+8%
|
|
| 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)
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(0)
|
1
|
1
|
|
| Net Change in Cash |
(41)
N/A
|
(171)
-321%
|
(145)
+15%
|
(26)
+82%
|
96
N/A
|
133
+38%
|
127
-5%
|
117
-7%
|
41
-65%
|
(21)
N/A
|
(128)
-515%
|
(69)
+46%
|
(89)
-29%
|
(52)
+42%
|
(10)
+81%
|
(9)
+7%
|
(40)
-344%
|
(66)
-65%
|
1
N/A
|
(46)
N/A
|
(88)
-91%
|
(37)
+58%
|
(51)
-38%
|
(60)
-17%
|
(12)
+80%
|
(24)
-97%
|
(3)
+89%
|
0
N/A
|
5
+3 858%
|
23
+391%
|
(10)
N/A
|
1
N/A
|
(11)
N/A
|
6
N/A
|
28
+390%
|
22
-22%
|
9
-61%
|
(3)
N/A
|
(11)
-301%
|
(6)
+45%
|
(32)
-422%
|
(24)
+24%
|
(28)
-18%
|
(25)
+14%
|
(11)
+57%
|
1
N/A
|
14
+883%
|
10
-28%
|
21
+104%
|
18
-11%
|
11
-42%
|
12
+16%
|
(7)
N/A
|
6
N/A
|
5
-20%
|
16
+239%
|
16
0%
|
(3)
N/A
|
0
N/A
|
19
+27 029%
|
33
+72%
|
24
-27%
|
27
+13%
|
(8)
N/A
|
(12)
-53%
|
(15)
-25%
|
(33)
-113%
|
(37)
-12%
|
132
N/A
|
112
-15%
|
128
+14%
|
130
+1%
|
(44)
N/A
|
17
N/A
|
7
-61%
|
208
+3 072%
|
616
+195%
|
1 087
+77%
|
1 073
-1%
|
861
-20%
|
360
-58%
|
(201)
N/A
|
(240)
-20%
|
(267)
-11%
|
(210)
+21%
|
(204)
+3%
|
(188)
+8%
|
(174)
+7%
|
(163)
+7%
|
(143)
+12%
|
(137)
+4%
|
(146)
-6%
|
(147)
-1%
|
(144)
+2%
|
(128)
+11%
|
(109)
+15%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(73)
N/A
|
(121)
-66%
|
(127)
-5%
|
(151)
-19%
|
(147)
+3%
|
(100)
+32%
|
(76)
+24%
|
(54)
+30%
|
(49)
+9%
|
(57)
-16%
|
(78)
-37%
|
(77)
+1%
|
(86)
-11%
|
(83)
+3%
|
(89)
-8%
|
(96)
-7%
|
(83)
+13%
|
(71)
+15%
|
(50)
+29%
|
(37)
+27%
|
(51)
-41%
|
(55)
-8%
|
(51)
+8%
|
(46)
+9%
|
(38)
+18%
|
(31)
+18%
|
(33)
-4%
|
(33)
-2%
|
(30)
+10%
|
(31)
-6%
|
(44)
-41%
|
(44)
+1%
|
(34)
+23%
|
(38)
-12%
|
(33)
+13%
|
(33)
0%
|
(33)
+0%
|
(33)
0%
|
(35)
-7%
|
(40)
-12%
|
(37)
+6%
|
(38)
-1%
|
(34)
+11%
|
(25)
+26%
|
(29)
-18%
|
(21)
+28%
|
(14)
+32%
|
(18)
-24%
|
(18)
-1%
|
(18)
+2%
|
(19)
-7%
|
(17)
+9%
|
(25)
-44%
|
(24)
+4%
|
(24)
-1%
|
(26)
-8%
|
(29)
-12%
|
(32)
-8%
|
(31)
+4%
|
(27)
+11%
|
(11)
+61%
|
(7)
+35%
|
(2)
+72%
|
(6)
-210%
|
(16)
-164%
|
(20)
-21%
|
(38)
-91%
|
(45)
-21%
|
(42)
+9%
|
(46)
-10%
|
(29)
+37%
|
(29)
+2%
|
(28)
+1%
|
(29)
-4%
|
(46)
-58%
|
(46)
N/A
|
(56)
-20%
|
(62)
-10%
|
(64)
-4%
|
(69)
-8%
|
(95)
-37%
|
(122)
-28%
|
(149)
-22%
|
(167)
-12%
|
(167)
+0%
|
(169)
-1%
|
(164)
+3%
|
(156)
+5%
|
(146)
+7%
|
(125)
+14%
|
(120)
+4%
|
(131)
-9%
|
(136)
-4%
|
(135)
+0%
|
(120)
+11%
|
(104)
+13%
|
|