Novanta Inc
NASDAQ:NOVT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Novanta Inc
NASDAQ:NOVT
|
US |
|
Metatron Inc
OTC:MRNJ
|
US |
|
A
|
AE Fuels Corp
OTC:NRGFF
|
CA |
|
A
|
Aino Health AB (publ)
STO:AINO
|
SE |
Cash Flow Statement
Cash Flow Statement
Novanta Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Apr-2004 | Jul-2004 | Oct-2004 | Dec-2004 | Apr-2005 | Jul-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 | Apr-2009 | Jul-2009 | Oct-2009 | Dec-2009 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-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 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-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 | Apr-2020 | Jul-2020 | Oct-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(26)
|
(41)
|
(38)
|
(28)
|
(23)
|
(15)
|
(9)
|
(2)
|
8
|
24
|
35
|
42
|
33
|
24
|
14
|
10
|
15
|
18
|
21
|
8
|
6
|
3
|
4
|
15
|
12
|
9
|
(13)
|
(204)
|
(221)
|
(231)
|
(229)
|
(71)
|
(49)
|
(44)
|
(31)
|
(1)
|
(0)
|
15
|
24
|
29
|
24
|
19
|
8
|
20
|
20
|
15
|
19
|
7
|
6
|
8
|
11
|
(24)
|
(22)
|
(3)
|
(1)
|
36
|
34
|
20
|
20
|
22
|
54
|
60
|
60
|
62
|
41
|
43
|
49
|
51
|
51
|
49
|
43
|
41
|
40
|
42
|
41
|
45
|
44
|
44
|
49
|
50
|
58
|
64
|
73
|
74
|
74
|
77
|
76
|
73
|
69
|
62
|
60
|
64
|
71
|
61
|
53
|
54
|
|
| Depreciation & Amortization |
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
12
|
12
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
14
|
15
|
14
|
15
|
14
|
13
|
15
|
19
|
20
|
22
|
21
|
17
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
15
|
15
|
15
|
14
|
13
|
14
|
16
|
17
|
20
|
19
|
20
|
22
|
24
|
24
|
22
|
20
|
19
|
20
|
20
|
20
|
20
|
22
|
24
|
28
|
31
|
33
|
35
|
36
|
37
|
37
|
37
|
38
|
38
|
39
|
39
|
39
|
38
|
39
|
39
|
41
|
43
|
48
|
52
|
54
|
53
|
51
|
49
|
47
|
47
|
48
|
50
|
53
|
56
|
56
|
58
|
59
|
62
|
|
| Change in Deffered Taxes |
7
|
6
|
(1)
|
4
|
4
|
2
|
3
|
0
|
(2)
|
(6)
|
(13)
|
(15)
|
(13)
|
(11)
|
(6)
|
(3)
|
(4)
|
(8)
|
(5)
|
7
|
10
|
14
|
15
|
1
|
1
|
1
|
(2)
|
(34)
|
(33)
|
(34)
|
(34)
|
1
|
1
|
2
|
2
|
6
|
6
|
5
|
6
|
0
|
0
|
0
|
(1)
|
(17)
|
(18)
|
(17)
|
(15)
|
4
|
3
|
2
|
0
|
(7)
|
(5)
|
(5)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(2)
|
(4)
|
(4)
|
(5)
|
(3)
|
(1)
|
(1)
|
(3)
|
(6)
|
(6)
|
(7)
|
(6)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(2)
|
(4)
|
(4)
|
(8)
|
(13)
|
(15)
|
(19)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(16)
|
(15)
|
(13)
|
(10)
|
(9)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
10
|
9
|
10
|
13
|
18
|
23
|
27
|
26
|
27
|
26
|
26
|
26
|
23
|
23
|
23
|
24
|
24
|
26
|
25
|
26
|
26
|
23
|
24
|
26
|
26
|
30
|
|
| Other Non-Cash Items |
9
|
10
|
9
|
3
|
3
|
2
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
1
|
(0)
|
8
|
10
|
8
|
28
|
237
|
236
|
239
|
222
|
34
|
34
|
34
|
34
|
7
|
7
|
9
|
10
|
12
|
13
|
13
|
12
|
11
|
9
|
10
|
5
|
3
|
6
|
8
|
11
|
53
|
52
|
28
|
28
|
(13)
|
(10)
|
12
|
10
|
9
|
(19)
|
(19)
|
(13)
|
(13)
|
13
|
12
|
9
|
11
|
11
|
13
|
14
|
16
|
17
|
20
|
25
|
22
|
26
|
25
|
26
|
32
|
30
|
31
|
28
|
27
|
30
|
30
|
35
|
37
|
38
|
41
|
39
|
36
|
29
|
27
|
27
|
32
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
11
|
12
|
18
|
0
|
12
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(10)
|
(11)
|
(11)
|
(9)
|
0
|
3
|
3
|
2
|
0
|
1
|
1
|
1
|
3
|
4
|
4
|
5
|
2
|
3
|
3
|
4
|
6
|
7
|
8
|
8
|
11
|
12
|
15
|
16
|
13
|
13
|
16
|
21
|
21
|
23
|
23
|
18
|
20
|
19
|
16
|
18
|
14
|
11
|
7
|
1
|
6
|
8
|
12
|
15
|
10
|
10
|
13
|
17
|
20
|
22
|
32
|
32
|
36
|
33
|
22
|
26
|
20
|
24
|
28
|
33
|
39
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
12
|
12
|
23
|
23
|
12
|
12
|
23
|
26
|
29
|
33
|
13
|
13
|
9
|
7
|
4
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
6
|
7
|
8
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
7
|
7
|
6
|
5
|
5
|
5
|
6
|
8
|
9
|
12
|
14
|
18
|
22
|
25
|
25
|
27
|
29
|
31
|
33
|
30
|
28
|
25
|
23
|
|
| Change in Working Capital |
3
|
27
|
24
|
22
|
14
|
5
|
11
|
13
|
11
|
10
|
6
|
(5)
|
(6)
|
(20)
|
(14)
|
(16)
|
(15)
|
6
|
3
|
7
|
11
|
3
|
(5)
|
(1)
|
(4)
|
21
|
41
|
34
|
31
|
7
|
(11)
|
(8)
|
1
|
3
|
(25)
|
(32)
|
(42)
|
(46)
|
(21)
|
(11)
|
(4)
|
(1)
|
3
|
3
|
(1)
|
4
|
15
|
15
|
12
|
14
|
5
|
(3)
|
(2)
|
(5)
|
(12)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
(7)
|
(16)
|
(14)
|
(15)
|
(15)
|
(1)
|
(3)
|
(17)
|
(23)
|
(39)
|
(27)
|
(16)
|
(1)
|
29
|
40
|
42
|
34
|
0
|
(27)
|
(44)
|
(55)
|
(59)
|
(45)
|
(48)
|
(47)
|
(19)
|
(21)
|
2
|
19
|
(2)
|
19
|
16
|
(2)
|
(12)
|
(75)
|
|
| Cash from Operating Activities |
5
N/A
|
13
+189%
|
6
-59%
|
12
+113%
|
9
-24%
|
4
-55%
|
18
+338%
|
22
+25%
|
29
+34%
|
41
+40%
|
41
+1%
|
35
-14%
|
28
-22%
|
7
-75%
|
9
+26%
|
5
-44%
|
9
+92%
|
29
+205%
|
35
+21%
|
35
+2%
|
40
+13%
|
35
-13%
|
27
-22%
|
37
+38%
|
32
-14%
|
52
+61%
|
69
+33%
|
52
-25%
|
34
-35%
|
2
-94%
|
(32)
N/A
|
(26)
+18%
|
4
N/A
|
10
+125%
|
(4)
N/A
|
(5)
-9%
|
(14)
-200%
|
(1)
+91%
|
34
N/A
|
45
+33%
|
49
+8%
|
46
-5%
|
36
-22%
|
28
-21%
|
24
-16%
|
27
+14%
|
41
+52%
|
49
+19%
|
46
-6%
|
52
+12%
|
49
-6%
|
42
-13%
|
47
+11%
|
37
-21%
|
34
-8%
|
33
-2%
|
36
+7%
|
43
+19%
|
43
N/A
|
48
+12%
|
52
+9%
|
54
+2%
|
54
+2%
|
63
+17%
|
71
+12%
|
74
+5%
|
90
+21%
|
90
0%
|
75
-17%
|
70
-6%
|
50
-29%
|
63
+27%
|
76
+19%
|
94
+24%
|
129
+37%
|
140
+9%
|
146
+4%
|
141
-4%
|
112
-20%
|
95
-16%
|
83
-13%
|
78
-6%
|
79
+1%
|
91
+15%
|
90
-1%
|
92
+2%
|
122
+33%
|
120
-1%
|
143
+19%
|
158
+10%
|
136
-14%
|
159
+17%
|
157
-1%
|
131
-17%
|
117
-11%
|
64
-45%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(21)
|
(21)
|
(22)
|
(21)
|
(3)
|
(2)
|
(12)
|
(12)
|
(13)
|
(13)
|
(4)
|
(5)
|
(6)
|
(7)
|
(1)
|
(1)
|
0
|
1
|
(5)
|
(6)
|
(17)
|
(17)
|
(18)
|
(15)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(12)
|
(12)
|
(10)
|
(12)
|
(9)
|
(10)
|
(13)
|
(16)
|
(16)
|
(16)
|
(15)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(12)
|
(15)
|
(18)
|
(20)
|
(23)
|
(24)
|
(21)
|
(20)
|
(17)
|
(14)
|
(18)
|
(20)
|
(23)
|
(24)
|
(21)
|
(17)
|
(15)
|
(13)
|
(14)
|
(16)
|
|
| Other Items |
22
|
13
|
(18)
|
(21)
|
5
|
18
|
15
|
(20)
|
(14)
|
(73)
|
(50)
|
(11)
|
(37)
|
16
|
24
|
(11)
|
4
|
27
|
16
|
34
|
24
|
(2)
|
(2)
|
(3)
|
(3)
|
3
|
(355)
|
(334)
|
(333)
|
(323)
|
36
|
21
|
23
|
19
|
18
|
11
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
(76)
|
(65)
|
(64)
|
(68)
|
(78)
|
(92)
|
(82)
|
(84)
|
(5)
|
28
|
16
|
4
|
23
|
(18)
|
(13)
|
(0)
|
(41)
|
(31)
|
(168)
|
(168)
|
(133)
|
(161)
|
(29)
|
(29)
|
(29)
|
(31)
|
(53)
|
(53)
|
(56)
|
(27)
|
(3)
|
(3)
|
(2)
|
(2)
|
(287)
|
(287)
|
(285)
|
(285)
|
(22)
|
(23)
|
(22)
|
(22)
|
0
|
0
|
(191)
|
(191)
|
(191)
|
(191)
|
6
|
(57)
|
(59)
|
(59)
|
|
| Cash from Investing Activities |
16
N/A
|
7
-56%
|
(22)
N/A
|
(24)
-8%
|
2
N/A
|
(3)
N/A
|
(6)
-117%
|
(42)
-562%
|
(35)
+16%
|
(75)
-115%
|
(53)
+30%
|
(23)
+57%
|
(49)
-118%
|
3
N/A
|
11
+296%
|
(15)
N/A
|
(1)
+95%
|
20
N/A
|
9
-54%
|
33
+255%
|
23
-31%
|
(2)
N/A
|
(1)
+37%
|
(8)
-533%
|
(9)
-24%
|
(14)
-51%
|
(372)
-2 523%
|
(351)
+6%
|
(348)
+1%
|
(325)
+6%
|
33
N/A
|
20
-41%
|
21
+9%
|
17
-22%
|
16
-5%
|
9
-45%
|
6
-37%
|
(3)
N/A
|
(3)
-6%
|
(4)
-24%
|
(4)
-5%
|
(5)
-11%
|
(5)
-4%
|
3
N/A
|
(80)
N/A
|
(68)
+15%
|
(66)
+2%
|
(73)
-10%
|
(83)
-13%
|
(97)
-17%
|
(88)
+9%
|
(90)
-2%
|
(11)
+88%
|
23
N/A
|
10
-55%
|
(2)
N/A
|
16
N/A
|
(26)
N/A
|
(22)
+18%
|
(13)
+40%
|
(53)
-309%
|
(42)
+21%
|
(180)
-332%
|
(177)
+2%
|
(144)
+19%
|
(174)
-21%
|
(45)
+74%
|
(46)
-2%
|
(45)
+1%
|
(45)
-1%
|
(64)
-42%
|
(64)
+1%
|
(67)
-4%
|
(37)
+45%
|
(13)
+66%
|
(13)
-6%
|
(14)
-3%
|
(17)
-23%
|
(306)
-1 729%
|
(307)
0%
|
(308)
0%
|
(309)
0%
|
(43)
+86%
|
(43)
+1%
|
(39)
+8%
|
(37)
+6%
|
(18)
+51%
|
(20)
-11%
|
(214)
-975%
|
(216)
-1%
|
(212)
+2%
|
(208)
+2%
|
(9)
+96%
|
(71)
-661%
|
(73)
-3%
|
(74)
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
3
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
0
|
(2)
|
(12)
|
(11)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
65
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(2)
|
(4)
|
(6)
|
0
|
(7)
|
(9)
|
(10)
|
(16)
|
(12)
|
(9)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(20)
|
575
|
|
| Net Issuance of Debt |
(4)
|
(4)
|
(3)
|
(9)
|
(12)
|
(12)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
210
|
210
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(75)
|
(75)
|
(75)
|
(35)
|
(40)
|
(53)
|
(56)
|
(26)
|
(18)
|
48
|
42
|
31
|
22
|
34
|
40
|
43
|
44
|
(14)
|
(18)
|
(12)
|
(18)
|
(28)
|
(27)
|
(27)
|
(16)
|
26
|
25
|
160
|
150
|
105
|
125
|
15
|
(19)
|
(19)
|
(20)
|
(19)
|
16
|
20
|
6
|
(44)
|
(35)
|
(44)
|
(44)
|
246
|
239
|
237
|
238
|
24
|
11
|
7
|
(7)
|
(103)
|
(87)
|
91
|
75
|
97
|
67
|
(125)
|
(32)
|
(11)
|
(283)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
5
|
1
|
1
|
1
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
(6)
|
(7)
|
(7)
|
(7)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(5)
|
(5)
|
(6)
|
(8)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(35)
|
(35)
|
(38)
|
(38)
|
(8)
|
(10)
|
(13)
|
(20)
|
(21)
|
(44)
|
(53)
|
(47)
|
(59)
|
(34)
|
(26)
|
(26)
|
(60)
|
(61)
|
(61)
|
(59)
|
(13)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(14)
|
(15)
|
(16)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(3)
+4%
|
(2)
+26%
|
(8)
-310%
|
(11)
-39%
|
(12)
-2%
|
(9)
+22%
|
1
N/A
|
1
+38%
|
2
+109%
|
2
N/A
|
4
+65%
|
4
-3%
|
3
-27%
|
3
-4%
|
1
-69%
|
6
+625%
|
2
-69%
|
2
-17%
|
2
+40%
|
(0)
N/A
|
6
N/A
|
6
-8%
|
1
-86%
|
(5)
N/A
|
(11)
-124%
|
193
N/A
|
197
+2%
|
200
+2%
|
203
+2%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(12)
-2 200%
|
(12)
-1%
|
(12)
N/A
|
(11)
+4%
|
(35)
-216%
|
(43)
-23%
|
(56)
-29%
|
(59)
-5%
|
(29)
+50%
|
(21)
+28%
|
44
N/A
|
38
-13%
|
27
-29%
|
19
-31%
|
30
+60%
|
36
+20%
|
39
+10%
|
40
+2%
|
(16)
N/A
|
(21)
-30%
|
(16)
+25%
|
(22)
-37%
|
(32)
-47%
|
(34)
-8%
|
(34)
-1%
|
(23)
+32%
|
16
N/A
|
18
+15%
|
153
+750%
|
143
-6%
|
100
-31%
|
118
+18%
|
(24)
N/A
|
(60)
-150%
|
(63)
-4%
|
(66)
-5%
|
(36)
+46%
|
(4)
+89%
|
(9)
-138%
|
(26)
-181%
|
(74)
-182%
|
(84)
-15%
|
(97)
-15%
|
(91)
+6%
|
187
N/A
|
205
+9%
|
212
+3%
|
201
-5%
|
(46)
N/A
|
(60)
-30%
|
(63)
-5%
|
(66)
-3%
|
(116)
-78%
|
(98)
+16%
|
81
N/A
|
64
-20%
|
88
+36%
|
57
-35%
|
(139)
N/A
|
(52)
+62%
|
(47)
+10%
|
276
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
1
|
(0)
|
1
|
1
|
1
|
3
|
(1)
|
(1)
|
(0)
|
(2)
|
2
|
0
|
(2)
|
(2)
|
(4)
|
(2)
|
0
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
4
|
6
|
5
|
1
|
(1)
|
(4)
|
(2)
|
(1)
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
(1)
|
1
|
1
|
(2)
|
(1)
|
(1)
|
0
|
2
|
2
|
(0)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
(3)
|
(2)
|
(4)
|
(3)
|
(1)
|
0
|
3
|
4
|
0
|
(1)
|
(2)
|
(4)
|
(0)
|
(0)
|
1
|
(0)
|
0
|
2
|
3
|
5
|
4
|
2
|
(0)
|
(1)
|
(4)
|
(8)
|
(5)
|
(3)
|
1
|
4
|
3
|
1
|
1
|
6
|
2
|
4
|
3
|
(1)
|
1
|
|
| Net Change in Cash |
16
N/A
|
18
+12%
|
(19)
N/A
|
(19)
-3%
|
1
N/A
|
(10)
N/A
|
5
N/A
|
(20)
N/A
|
(6)
+72%
|
(33)
-493%
|
(11)
+67%
|
18
N/A
|
(18)
N/A
|
11
N/A
|
21
+92%
|
(13)
N/A
|
12
N/A
|
51
+327%
|
47
-9%
|
69
+48%
|
61
-12%
|
37
-39%
|
31
-16%
|
34
+11%
|
23
-32%
|
31
+33%
|
(110)
N/A
|
(103)
+6%
|
(117)
-13%
|
(122)
-4%
|
1
N/A
|
(6)
N/A
|
26
N/A
|
26
0%
|
1
-98%
|
(7)
N/A
|
(19)
-185%
|
(13)
+29%
|
(3)
+75%
|
(2)
+42%
|
(11)
-468%
|
(18)
-68%
|
2
N/A
|
11
+400%
|
(14)
N/A
|
(4)
+74%
|
1
N/A
|
(5)
N/A
|
(5)
+6%
|
(7)
-60%
|
(0)
+99%
|
(10)
-9 700%
|
16
N/A
|
36
+131%
|
27
-27%
|
9
-67%
|
21
+131%
|
(21)
N/A
|
(15)
+25%
|
8
N/A
|
12
+48%
|
29
+138%
|
27
-4%
|
32
+17%
|
31
-3%
|
18
-41%
|
20
+8%
|
(18)
N/A
|
(37)
-105%
|
(41)
-11%
|
(51)
-22%
|
(3)
+94%
|
(0)
+87%
|
31
N/A
|
45
+45%
|
46
+2%
|
40
-14%
|
36
-9%
|
(4)
N/A
|
(8)
-77%
|
(15)
-93%
|
(33)
-127%
|
(18)
+47%
|
(17)
+3%
|
(16)
+6%
|
(9)
+43%
|
(9)
+7%
|
5
N/A
|
11
+121%
|
7
-34%
|
17
+133%
|
9
-46%
|
13
+40%
|
11
-9%
|
(3)
N/A
|
267
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
8
N/A
|
1
-82%
|
9
+521%
|
6
-32%
|
(17)
N/A
|
(4)
+77%
|
0
N/A
|
8
+3 850%
|
38
+382%
|
39
+2%
|
24
-39%
|
16
-35%
|
(6)
N/A
|
(4)
+25%
|
1
N/A
|
5
+400%
|
22
+396%
|
28
+25%
|
34
+23%
|
39
+13%
|
35
-10%
|
28
-20%
|
33
+18%
|
26
-21%
|
34
+33%
|
52
+51%
|
34
-35%
|
19
-44%
|
(0)
N/A
|
(34)
-16 900%
|
(27)
+20%
|
3
N/A
|
8
+182%
|
(7)
N/A
|
(7)
-12%
|
(17)
-134%
|
(5)
+74%
|
31
N/A
|
41
+34%
|
44
+8%
|
41
-7%
|
31
-25%
|
25
-19%
|
20
-19%
|
24
+19%
|
39
+60%
|
44
+15%
|
42
-6%
|
46
+11%
|
43
-8%
|
37
-14%
|
42
+12%
|
32
-23%
|
28
-11%
|
28
-2%
|
29
+3%
|
34
+18%
|
34
+1%
|
35
+4%
|
40
+14%
|
43
+7%
|
43
-2%
|
54
+28%
|
61
+12%
|
61
+0%
|
74
+22%
|
73
-1%
|
59
-20%
|
56
-6%
|
38
-31%
|
53
+37%
|
65
+24%
|
84
+30%
|
119
+42%
|
130
+9%
|
134
+3%
|
126
-6%
|
94
-25%
|
75
-21%
|
60
-20%
|
55
-9%
|
58
+7%
|
71
+22%
|
73
+2%
|
77
+6%
|
104
+34%
|
100
-4%
|
120
+20%
|
133
+11%
|
115
-14%
|
141
+23%
|
142
+1%
|
118
-17%
|
103
-13%
|
48
-53%
|
|