Daxor Corp
NASDAQ:DXR
Cash Flow Statement
Cash Flow Statement
Daxor Corp
| Dec-1994 | Mar-1995 | Jun-1995 | Sep-1995 | 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 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
2
|
5
|
7
|
11
|
15
|
14
|
19
|
15
|
6
|
11
|
7
|
6
|
7
|
1
|
1
|
5
|
4
|
3
|
(3)
|
(7)
|
(7)
|
1
|
(1)
|
(8)
|
(4)
|
(1)
|
(5)
|
(9)
|
(3)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(4)
|
(2)
|
0
|
5
|
4
|
5
|
4
|
0
|
2
|
1
|
2
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
0
|
0
|
0
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(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)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(3)
|
(6)
|
(8)
|
(11)
|
(15)
|
(19)
|
(19)
|
(26)
|
(23)
|
(13)
|
(18)
|
(12)
|
(10)
|
(12)
|
(6)
|
(8)
|
(12)
|
(10)
|
(9)
|
2
|
8
|
7
|
5
|
6
|
3
|
9
|
3
|
20
|
29
|
11
|
0
|
(5)
|
(1)
|
(0)
|
(0)
|
(0)
|
3
|
9
|
(1)
|
(6)
|
(8)
|
(6)
|
(6)
|
(7)
|
(4)
|
(3)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
3
|
3
|
3
|
3
|
1
|
1
|
2
|
2
|
4
|
4
|
4
|
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
|
|
| 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 |
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
0
|
2
|
1
|
2
|
2
|
(0)
|
(2)
|
0
|
1
|
1
|
2
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(1)
|
2
|
1
|
1
|
1
|
(3)
|
(2)
|
1
|
(0)
|
0
|
2
|
2
|
(0)
|
(1)
|
0
|
(3)
|
(0)
|
3
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Operating Activities |
1
N/A
|
1
-45%
|
1
+118%
|
1
-50%
|
0
-45%
|
1
+91%
|
(0)
N/A
|
(1)
-57%
|
0
N/A
|
0
-58%
|
0
+225%
|
1
+100%
|
0
-17%
|
(0)
N/A
|
(0)
-126%
|
(1)
-37%
|
(1)
-41%
|
(1)
+40%
|
(1)
-2%
|
(1)
N/A
|
(0)
+8%
|
(0)
+68%
|
(0)
+47%
|
(0)
-163%
|
(0)
+48%
|
(0)
-73%
|
(0)
+53%
|
0
N/A
|
0
+69%
|
0
-27%
|
0
-6%
|
0
-33%
|
(0)
N/A
|
(1)
-167%
|
(1)
-48%
|
(1)
-27%
|
(1)
+30%
|
(1)
+5%
|
(1)
-36%
|
(1)
-21%
|
(1)
-24%
|
(2)
-17%
|
4
N/A
|
4
-8%
|
(3)
N/A
|
(3)
-12%
|
(9)
-213%
|
(10)
-1%
|
(3)
+64%
|
(3)
-1%
|
(3)
+3%
|
(3)
+6%
|
(3)
+1%
|
(5)
-45%
|
(4)
+1%
|
(4)
+3%
|
(4)
+7%
|
(5)
-18%
|
(5)
+1%
|
(5)
+1%
|
(5)
-13%
|
(4)
+20%
|
(4)
-1%
|
(5)
-17%
|
(6)
-15%
|
(8)
-34%
|
(8)
-4%
|
(7)
+8%
|
(7)
+12%
|
(7)
-9%
|
4
N/A
|
3
-37%
|
(9)
N/A
|
2
N/A
|
(0)
N/A
|
10
N/A
|
19
+81%
|
10
-45%
|
2
-84%
|
(5)
N/A
|
(1)
+78%
|
0
N/A
|
(1)
N/A
|
(1)
+5%
|
3
N/A
|
2
-45%
|
(2)
N/A
|
(2)
+0%
|
(3)
-13%
|
(2)
+30%
|
(1)
+60%
|
(3)
-309%
|
(4)
-16%
|
(2)
+54%
|
0
N/A
|
1
+5 296%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(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
|
|
| Other Items |
0
|
1
|
2
|
3
|
3
|
4
|
3
|
2
|
1
|
(1)
|
2
|
1
|
1
|
1
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
1
|
1
|
(7)
|
(4)
|
0
|
3
|
11
|
10
|
10
|
11
|
11
|
16
|
16
|
11
|
14
|
12
|
(3)
|
(7)
|
(6)
|
6
|
28
|
36
|
32
|
14
|
10
|
8
|
6
|
3
|
(11)
|
0
|
0
|
0
|
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 |
(0)
N/A
|
1
N/A
|
2
+231%
|
3
+48%
|
3
+5%
|
4
+29%
|
3
-31%
|
2
-33%
|
1
-44%
|
(1)
N/A
|
2
N/A
|
1
-23%
|
1
+9%
|
1
-5%
|
(1)
N/A
|
(0)
+53%
|
(0)
+60%
|
1
N/A
|
1
+19%
|
1
-15%
|
1
+17%
|
1
-29%
|
1
-20%
|
1
+1%
|
0
-44%
|
0
-2%
|
0
-45%
|
(0)
N/A
|
0
N/A
|
0
+100%
|
0
+29%
|
0
-61%
|
0
+5%
|
0
+25%
|
1
+124%
|
1
+102%
|
(0)
N/A
|
(0)
-282%
|
0
N/A
|
0
N/A
|
1
+286%
|
1
-19%
|
(8)
N/A
|
(5)
+40%
|
(0)
+97%
|
2
N/A
|
11
+400%
|
10
-10%
|
10
+2%
|
10
-2%
|
9
-5%
|
15
+59%
|
15
0%
|
10
-29%
|
14
+30%
|
12
-14%
|
(4)
N/A
|
(9)
-126%
|
(8)
+9%
|
4
N/A
|
26
+512%
|
34
+35%
|
31
-9%
|
13
-59%
|
9
-28%
|
7
-22%
|
6
-14%
|
3
-50%
|
(11)
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
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
2
|
4
|
0
|
0
|
0
|
2
|
6
|
4
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(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
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
3
|
1
|
(1)
|
(2)
|
(4)
|
(6)
|
(5)
|
(11)
|
(10)
|
(2)
|
(6)
|
1
|
17
|
21
|
21
|
4
|
(16)
|
(24)
|
(21)
|
(2)
|
1
|
5
|
6
|
8
|
19
|
19
|
(3)
|
(1)
|
10
|
(1)
|
1
|
(9)
|
(18)
|
2
|
(1)
|
(6)
|
2
|
0
|
0
|
0
|
(3)
|
(3)
|
(1)
|
1
|
3
|
1
|
(2)
|
(3)
|
(0)
|
2
|
(0)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(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
|
(1)
|
(6)
|
0
|
(7)
|
(7)
|
(6)
|
0
|
(6)
|
(6)
|
(4)
|
0
|
(4)
|
(3)
|
(1)
|
(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
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
+2%
|
(3)
-181%
|
(4)
-10%
|
(4)
+3%
|
(5)
-28%
|
(2)
+48%
|
(1)
+46%
|
(1)
+13%
|
1
N/A
|
(2)
N/A
|
(2)
+5%
|
(2)
-1%
|
(1)
+45%
|
1
N/A
|
1
-25%
|
1
-7%
|
(1)
N/A
|
(1)
-44%
|
(1)
+26%
|
(1)
-27%
|
(1)
+3%
|
(1)
+18%
|
(1)
+17%
|
(0)
+32%
|
(0)
+31%
|
(0)
+48%
|
(0)
+31%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-10%
|
(0)
-24%
|
0
N/A
|
(0)
N/A
|
(0)
+17%
|
1
N/A
|
1
+36%
|
1
-19%
|
1
+3%
|
1
-40%
|
1
+66%
|
3
+246%
|
3
-17%
|
3
+9%
|
1
-70%
|
(1)
N/A
|
(2)
-69%
|
(4)
-65%
|
(6)
-65%
|
(6)
+6%
|
(12)
-98%
|
(12)
-6%
|
(5)
+61%
|
(9)
-87%
|
(3)
+63%
|
8
N/A
|
13
+48%
|
13
+3%
|
(4)
N/A
|
(23)
-542%
|
(30)
-34%
|
(27)
+10%
|
(8)
+71%
|
(4)
+51%
|
0
N/A
|
2
+394%
|
4
+164%
|
18
+329%
|
18
+3%
|
(4)
N/A
|
(3)
+37%
|
9
N/A
|
(2)
N/A
|
0
N/A
|
(10)
N/A
|
(19)
-81%
|
(10)
+45%
|
(2)
+84%
|
5
N/A
|
1
-78%
|
(0)
N/A
|
0
N/A
|
0
-26%
|
(3)
N/A
|
(2)
+45%
|
3
N/A
|
3
+0%
|
3
-7%
|
1
-55%
|
0
-95%
|
3
+5 150%
|
4
+16%
|
2
-54%
|
(0)
N/A
|
(1)
-5 296%
|
|
| 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 |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+60%
|
(0)
-150%
|
0
N/A
|
0
-41%
|
0
-60%
|
0
+200%
|
(0)
N/A
|
(0)
+10%
|
(0)
+22%
|
(0)
+14%
|
0
N/A
|
0
+25%
|
0
+20%
|
0
-67%
|
(0)
N/A
|
(0)
-350%
|
(0)
+33%
|
(0)
+83%
|
(0)
-200%
|
0
N/A
|
(0)
N/A
|
(0)
-500%
|
(0)
+33%
|
0
N/A
|
0
N/A
|
0
+1 267%
|
0
-41%
|
0
+42%
|
(0)
N/A
|
(0)
-950%
|
(0)
+36%
|
(0)
-22%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+33%
|
2
N/A
|
0
-96%
|
0
-88%
|
0
N/A
|
(2)
N/A
|
3
N/A
|
0
-99%
|
0
-50%
|
(0)
N/A
|
(1)
-800%
|
1
N/A
|
(0)
N/A
|
4
N/A
|
1
-87%
|
(1)
N/A
|
0
N/A
|
(4)
N/A
|
(2)
+43%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+36%
|
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
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+2%
|
0
-86%
|
(1)
N/A
|
(1)
-13%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
-46%
|
1
+125%
|
1
-54%
|
0
-49%
|
1
+111%
|
(0)
N/A
|
(1)
-65%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+178%
|
0
-14%
|
(0)
N/A
|
(0)
-126%
|
(1)
-49%
|
(1)
-47%
|
(1)
+34%
|
(1)
-3%
|
(1)
+6%
|
(1)
+12%
|
(0)
+62%
|
(0)
+40%
|
(0)
-100%
|
(0)
+50%
|
(0)
-67%
|
(0)
+50%
|
0
N/A
|
0
+75%
|
0
-33%
|
0
-21%
|
0
-55%
|
(0)
N/A
|
(1)
-109%
|
(1)
-38%
|
(1)
-23%
|
(1)
+28%
|
(1)
+6%
|
(1)
-32%
|
(1)
-18%
|
(2)
-29%
|
(2)
-15%
|
4
N/A
|
4
-11%
|
(3)
N/A
|
(3)
-13%
|
(10)
-190%
|
(10)
-1%
|
(4)
+62%
|
(5)
-22%
|
(5)
+1%
|
(4)
+3%
|
(5)
-7%
|
(5)
-13%
|
(5)
+3%
|
(5)
+3%
|
(5)
+8%
|
(6)
-34%
|
(7)
-6%
|
(7)
-3%
|
(7)
-7%
|
(5)
+26%
|
(5)
+7%
|
(5)
-8%
|
(6)
-9%
|
(8)
-31%
|
(8)
-3%
|
(8)
+8%
|
(7)
+12%
|
(7)
-7%
|
4
N/A
|
3
-37%
|
(9)
N/A
|
2
N/A
|
(0)
N/A
|
10
N/A
|
19
+81%
|
10
-45%
|
2
-84%
|
(5)
N/A
|
(1)
+78%
|
0
N/A
|
(1)
N/A
|
(1)
+5%
|
3
N/A
|
2
-45%
|
(2)
N/A
|
(2)
+0%
|
(3)
-13%
|
(2)
+30%
|
(1)
+60%
|
(3)
-309%
|
(4)
-16%
|
(2)
+54%
|
0
N/A
|
1
+5 296%
|
|