Innovative Solutions and Support Inc
NASDAQ:ISSC
Cash Flow Statement
Cash Flow Statement
Innovative Solutions and Support 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 |
7
|
6
|
6
|
5
|
4
|
5
|
4
|
6
|
7
|
8
|
10
|
12
|
17
|
20
|
22
|
19
|
12
|
5
|
(1)
|
(3)
|
(4)
|
(6)
|
(6)
|
(9)
|
(12)
|
(17)
|
(20)
|
(8)
|
(2)
|
6
|
12
|
5
|
2
|
(0)
|
0
|
1
|
2
|
3
|
2
|
1
|
0
|
(0)
|
0
|
3
|
4
|
4
|
5
|
2
|
3
|
2
|
2
|
0
|
(0)
|
(1)
|
(5)
|
(6)
|
(7)
|
(5)
|
(1)
|
2
|
1
|
5
|
5
|
5
|
5
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
0
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
5
|
5
|
6
|
7
|
5
|
6
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
11
|
12
|
16
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
1
|
(1)
|
(1)
|
(2)
|
2
|
3
|
3
|
4
|
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
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Other Non-Cash Items |
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
10
|
10
|
10
|
7
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
5
|
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
|
(1)
|
(1)
|
(0)
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
7
|
13
|
16
|
9
|
8
|
2
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
6
|
6
|
6
|
1
|
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)
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
3
|
4
|
5
|
|
| 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
|
1
|
1
|
2
|
2
|
2
|
|
| Change in Working Capital |
(6)
|
(2)
|
4
|
6
|
8
|
4
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
3
|
2
|
0
|
(2)
|
(6)
|
(8)
|
0
|
1
|
(0)
|
0
|
(3)
|
(3)
|
(3)
|
(4)
|
1
|
(1)
|
0
|
(3)
|
(6)
|
(4)
|
(2)
|
4
|
1
|
2
|
4
|
2
|
3
|
2
|
0
|
0
|
0
|
(1)
|
(0)
|
(3)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
(7)
|
(5)
|
(5)
|
(1)
|
1
|
3
|
5
|
2
|
2
|
0
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(4)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(7)
|
(10)
|
(5)
|
(7)
|
|
| Cash from Operating Activities |
2
N/A
|
6
+140%
|
13
+134%
|
13
+4%
|
15
+10%
|
10
-31%
|
5
-51%
|
6
+23%
|
8
+25%
|
9
+24%
|
12
+23%
|
16
+40%
|
20
+27%
|
22
+8%
|
23
+4%
|
16
-30%
|
8
-48%
|
9
+6%
|
2
-76%
|
(2)
N/A
|
(2)
-26%
|
(7)
-256%
|
(7)
-2%
|
(11)
-42%
|
(15)
-43%
|
(13)
+14%
|
(14)
-10%
|
4
N/A
|
8
+95%
|
12
+45%
|
16
+38%
|
5
-67%
|
8
+42%
|
3
-63%
|
3
+18%
|
6
+68%
|
6
+1%
|
7
+24%
|
5
-31%
|
2
-53%
|
2
-19%
|
2
+2%
|
0
-76%
|
1
+207%
|
(1)
N/A
|
(2)
-137%
|
(0)
+88%
|
(2)
-760%
|
(1)
+67%
|
(1)
+1%
|
(2)
-211%
|
(1)
+67%
|
(1)
-72%
|
1
N/A
|
2
+112%
|
1
-23%
|
2
+56%
|
2
-25%
|
2
+32%
|
4
+64%
|
3
-17%
|
8
+157%
|
8
+9%
|
6
-26%
|
7
+10%
|
(0)
N/A
|
(2)
-2 980%
|
(2)
-13%
|
(2)
-5%
|
0
N/A
|
2
+514%
|
2
+19%
|
2
-11%
|
1
-23%
|
0
-66%
|
2
+347%
|
4
+88%
|
4
+3%
|
5
+26%
|
5
-14%
|
4
-3%
|
6
+29%
|
7
+26%
|
6
-16%
|
6
+5%
|
5
-24%
|
1
-87%
|
2
+244%
|
4
+114%
|
4
-4%
|
7
+51%
|
6
-11%
|
3
-41%
|
5
+32%
|
11
+139%
|
13
+23%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(4)
|
(3)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(5)
|
(6)
|
(10)
|
(7)
|
|
| Other Items |
4
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(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
|
3
|
0
|
0
|
(33)
|
(36)
|
(34)
|
(34)
|
2
|
(12)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+18%
|
1
N/A
|
(3)
N/A
|
(0)
+83%
|
(0)
+93%
|
0
N/A
|
(0)
N/A
|
(0)
-131%
|
(1)
-59%
|
(1)
-15%
|
(1)
-16%
|
(1)
+20%
|
(0)
+22%
|
(1)
-12%
|
(1)
+4%
|
(1)
-45%
|
(1)
-1%
|
(1)
-8%
|
(1)
+17%
|
(0)
+46%
|
(1)
-66%
|
(3)
-398%
|
(4)
-24%
|
(4)
-3%
|
(4)
+2%
|
(1)
+66%
|
(1)
+58%
|
(0)
+14%
|
(0)
+39%
|
(0)
+7%
|
(0)
-18%
|
(0)
-3%
|
(0)
+9%
|
(0)
+19%
|
(0)
+24%
|
(0)
+37%
|
(0)
-8%
|
(0)
-77%
|
(0)
-13%
|
(0)
-35%
|
(0)
+17%
|
(0)
+24%
|
(0)
N/A
|
(0)
+32%
|
(0)
-73%
|
(1)
-135%
|
(1)
+3%
|
(1)
-51%
|
(1)
-9%
|
(1)
+32%
|
(1)
-9%
|
(0)
+43%
|
(0)
+15%
|
(0)
+40%
|
(0)
+43%
|
(0)
-33%
|
(0)
+81%
|
(0)
-800%
|
(0)
-30%
|
(0)
+6%
|
(0)
-9%
|
(0)
+39%
|
(0)
+32%
|
(0)
-20%
|
(0)
-11%
|
(3)
-1 180%
|
(3)
+0%
|
(3)
+2%
|
(2)
+1%
|
(0)
+96%
|
(0)
+11%
|
(0)
+25%
|
(0)
+33%
|
(0)
-75%
|
(0)
-71%
|
(0)
-42%
|
(0)
-129%
|
(0)
+5%
|
(0)
+8%
|
(0)
-3%
|
(0)
+66%
|
(0)
-50%
|
3
N/A
|
3
+2%
|
3
-2%
|
(33)
N/A
|
(36)
-9%
|
(34)
+6%
|
(34)
0%
|
2
N/A
|
(17)
N/A
|
(19)
-14%
|
(21)
-7%
|
(24)
-17%
|
(7)
+73%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(9)
|
(8)
|
(7)
|
(3)
|
2
|
2
|
2
|
2
|
2
|
2
|
(12)
|
(18)
|
(18)
|
(18)
|
(4)
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
11
|
11
|
(10)
|
9
|
16
|
17
|
13
|
(4)
|
|
| 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
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(25)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
(20)
|
(20)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
-343%
|
(1)
-326%
|
(1)
+6%
|
(1)
+36%
|
(2)
-194%
|
(5)
-127%
|
(9)
-78%
|
(8)
+11%
|
(7)
+21%
|
(3)
+58%
|
2
N/A
|
2
-6%
|
2
-3%
|
2
+35%
|
2
-16%
|
2
-5%
|
(12)
N/A
|
(18)
-47%
|
(18)
0%
|
(18)
+1%
|
(4)
+79%
|
1
N/A
|
1
-12%
|
0
-47%
|
0
-85%
|
(0)
N/A
|
(18)
-59 033%
|
(18)
0%
|
(18)
0%
|
(18)
N/A
|
(4)
+75%
|
(4)
N/A
|
(4)
+2%
|
(4)
+0%
|
(0)
+99%
|
(0)
N/A
|
(0)
+33%
|
(0)
N/A
|
(0)
-675%
|
(1)
-113%
|
(1)
-32%
|
(1)
-15%
|
(1)
+19%
|
(25)
-2 951%
|
(24)
+1%
|
(24)
+1%
|
(24)
+2%
|
0
N/A
|
1
+55%
|
1
+2%
|
0
-59%
|
0
-96%
|
(0)
N/A
|
(0)
-9%
|
(0)
+8%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-414%
|
(1)
N/A
|
(1)
N/A
|
(1)
+24%
|
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
|
(21)
-2 787%
|
(21)
0%
|
(20)
+0%
|
(20)
+4%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+1 400%
|
1
+137%
|
1
N/A
|
21
+2 814%
|
20
-4%
|
11
-47%
|
11
+0%
|
(10)
N/A
|
9
N/A
|
16
+86%
|
17
+5%
|
13
-20%
|
(5)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
4
+562%
|
12
+223%
|
9
-23%
|
13
+41%
|
8
-42%
|
(0)
N/A
|
(3)
-1 136%
|
(1)
+68%
|
2
N/A
|
8
+269%
|
17
+112%
|
21
+26%
|
23
+8%
|
25
+6%
|
17
-30%
|
9
-46%
|
(4)
N/A
|
(17)
-304%
|
(20)
-22%
|
(20)
+1%
|
(12)
+42%
|
(10)
+15%
|
(14)
-41%
|
(19)
-36%
|
(17)
+10%
|
(16)
+7%
|
(14)
+10%
|
(10)
+29%
|
(6)
+38%
|
(2)
+72%
|
1
N/A
|
3
+415%
|
(2)
N/A
|
(1)
+31%
|
5
N/A
|
5
+2%
|
7
+25%
|
5
-33%
|
2
-62%
|
1
-51%
|
1
-13%
|
(1)
N/A
|
0
N/A
|
(26)
N/A
|
(27)
-4%
|
(25)
+6%
|
(27)
-6%
|
(1)
+95%
|
(1)
+13%
|
(2)
-110%
|
(1)
+47%
|
(2)
-38%
|
0
N/A
|
1
+372%
|
1
-23%
|
2
+94%
|
2
-20%
|
2
+7%
|
2
+41%
|
2
-24%
|
6
+243%
|
7
+15%
|
6
-21%
|
7
+10%
|
(0)
N/A
|
(4)
-1 540%
|
(4)
-5%
|
(4)
-1%
|
(2)
+49%
|
2
N/A
|
2
+20%
|
2
-10%
|
1
-23%
|
0
-70%
|
1
+216%
|
(17)
N/A
|
(17)
-1%
|
(16)
+7%
|
(16)
0%
|
4
N/A
|
6
+37%
|
7
+25%
|
9
+27%
|
10
+8%
|
8
-16%
|
(12)
N/A
|
(14)
-18%
|
(19)
-34%
|
(19)
-1%
|
(2)
+89%
|
(3)
-25%
|
0
N/A
|
1
+375%
|
0
-88%
|
2
+2 570%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
0
N/A
|
9
N/A
|
10
+16%
|
14
+36%
|
10
-29%
|
5
-51%
|
6
+18%
|
7
+22%
|
9
+22%
|
11
+24%
|
15
+41%
|
20
+29%
|
22
+9%
|
22
+3%
|
15
-31%
|
8
-50%
|
8
+6%
|
2
-81%
|
(2)
N/A
|
(2)
-17%
|
(8)
-225%
|
(8)
-2%
|
(12)
-46%
|
(17)
-39%
|
(14)
+13%
|
(16)
-8%
|
4
N/A
|
8
+112%
|
12
+51%
|
16
+39%
|
5
-69%
|
7
+45%
|
3
-65%
|
3
+23%
|
5
+76%
|
6
+2%
|
7
+24%
|
5
-33%
|
2
-56%
|
2
-26%
|
2
+7%
|
0
-86%
|
1
+404%
|
(1)
N/A
|
(2)
-128%
|
(1)
+64%
|
(3)
-217%
|
(2)
+41%
|
(2)
-4%
|
(3)
-69%
|
(1)
+50%
|
(2)
-15%
|
1
N/A
|
2
+210%
|
1
-22%
|
2
+63%
|
2
-22%
|
2
+23%
|
3
+70%
|
3
-19%
|
7
+177%
|
8
+11%
|
6
-26%
|
7
+10%
|
(0)
N/A
|
(4)
-1 540%
|
(4)
-5%
|
(4)
-1%
|
(2)
+49%
|
2
N/A
|
2
+20%
|
2
-10%
|
1
-23%
|
0
-70%
|
2
+393%
|
4
+90%
|
4
-2%
|
5
+29%
|
4
-15%
|
4
-4%
|
6
+38%
|
7
+25%
|
6
-16%
|
6
+6%
|
5
-25%
|
0
-91%
|
2
+309%
|
4
+125%
|
4
-7%
|
6
+55%
|
1
-85%
|
(2)
N/A
|
(2)
-22%
|
1
N/A
|
7
+671%
|
|