Ammo Inc
NASDAQ:POWW
Cash Flow Statement
Cash Flow Statement
Ammo Inc
| 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 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(11)
|
(10)
|
8
|
8
|
8
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(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)
|
(4)
|
(4)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(12)
|
(14)
|
(16)
|
(18)
|
(15)
|
(14)
|
(13)
|
(12)
|
(8)
|
5
|
21
|
32
|
33
|
27
|
12
|
(1)
|
(5)
|
(9)
|
(16)
|
(13)
|
(16)
|
(22)
|
(34)
|
(59)
|
(131)
|
(130)
|
(109)
|
(80)
|
|
| 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
|
1
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
7
|
11
|
14
|
17
|
18
|
18
|
18
|
18
|
18
|
18
|
19
|
19
|
19
|
19
|
19
|
14
|
12
|
11
|
10
|
|
| 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
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
(2)
|
(3)
|
(4)
|
(6)
|
(8)
|
(14)
|
40
|
43
|
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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
8
|
6
|
6
|
6
|
5
|
5
|
5
|
3
|
3
|
4
|
5
|
5
|
4
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
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
|
0
|
0
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
5
|
5
|
5
|
6
|
2
|
3
|
3
|
4
|
6
|
5
|
6
|
7
|
9
|
10
|
10
|
11
|
6
|
6
|
6
|
5
|
6
|
5
|
16
|
23
|
30
|
30
|
17
|
9
|
|
| Cash Taxes Paid |
1
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Change in Working Capital |
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
3
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
(1)
|
(1)
|
0
|
1
|
3
|
3
|
1
|
(1)
|
(5)
|
(17)
|
(21)
|
(56)
|
(67)
|
(58)
|
(58)
|
(15)
|
(5)
|
15
|
28
|
29
|
38
|
27
|
23
|
12
|
27
|
37
|
27
|
29
|
7
|
|
| Cash from Operating Activities |
(5)
N/A
|
(6)
-1%
|
(6)
-5%
|
(5)
+7%
|
(2)
+72%
|
(2)
-14%
|
(1)
+25%
|
(2)
-44%
|
(1)
+53%
|
(1)
-33%
|
(1)
+23%
|
0
N/A
|
0
-75%
|
1
+4 200%
|
1
+23%
|
1
-2%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(0)
+98%
|
(0)
-50%
|
(0)
N/A
|
(0)
N/A
|
(0)
-167%
|
(0)
N/A
|
(0)
-13%
|
(0)
N/A
|
(0)
+78%
|
(0)
N/A
|
(0)
+50%
|
(0)
N/A
|
(0)
-100%
|
(0)
+50%
|
(0)
-100%
|
(0)
-50%
|
(0)
+33%
|
(0)
-50%
|
(0)
+33%
|
(0)
+50%
|
(0)
-100%
|
(0)
+50%
|
(0)
-100%
|
(0)
-50%
|
(0)
+33%
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
(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)
-3 850%
|
(2)
-120%
|
(2)
-18%
|
(3)
-60%
|
(5)
-46%
|
(3)
+30%
|
(5)
-43%
|
(5)
-9%
|
(7)
-40%
|
(7)
+0%
|
(7)
+7%
|
(5)
+23%
|
(5)
-3%
|
(5)
0%
|
(6)
-14%
|
(8)
-23%
|
(14)
-92%
|
(4)
+72%
|
(18)
-346%
|
(13)
+28%
|
3
N/A
|
(1)
N/A
|
28
N/A
|
25
-10%
|
36
+43%
|
43
+22%
|
36
-17%
|
45
+26%
|
33
-28%
|
19
-42%
|
5
-76%
|
(4)
N/A
|
(10)
-135%
|
(18)
-75%
|
(5)
+71%
|
(1)
+86%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(5)
|
(7)
|
(9)
|
(10)
|
(16)
|
(19)
|
(23)
|
(14)
|
(6)
|
(13)
|
(9)
|
(15)
|
(18)
|
(8)
|
(8)
|
(8)
|
(7)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(7)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(50)
|
(50)
|
(50)
|
0
|
(8)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
41
|
41
|
41
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-61%
|
(1)
-32%
|
(1)
-15%
|
(1)
-63%
|
(1)
+10%
|
(1)
+17%
|
(1)
+11%
|
(0)
+91%
|
(0)
+14%
|
0
N/A
|
(0)
N/A
|
(0)
-32%
|
(0)
-4%
|
0
N/A
|
0
+1 700%
|
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
|
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)
-900%
|
(1)
-143%
|
(1)
+4%
|
(2)
-90%
|
(2)
-6%
|
(10)
-407%
|
(9)
+3%
|
(9)
+7%
|
(8)
+6%
|
(0)
+94%
|
(1)
-48%
|
(2)
-240%
|
(5)
-99%
|
(7)
-62%
|
(59)
-695%
|
(61)
-3%
|
(66)
-9%
|
(70)
-5%
|
(23)
+67%
|
(22)
+2%
|
(17)
+24%
|
(13)
+26%
|
(9)
+31%
|
(7)
+21%
|
(8)
-12%
|
(8)
-6%
|
(8)
-1%
|
(8)
-1%
|
(7)
+21%
|
(5)
+16%
|
38
N/A
|
39
+3%
|
40
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
7
|
7
|
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
|
1
|
3
|
3
|
6
|
14
|
9
|
11
|
8
|
16
|
12
|
10
|
10
|
2
|
1
|
3
|
26
|
151
|
187
|
184
|
161
|
36
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(6)
|
(7)
|
(5)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
(0)
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
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
|
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)
|
(0)
|
2
|
1
|
(0)
|
(0)
|
(2)
|
1
|
5
|
8
|
8
|
3
|
(55)
|
(58)
|
(58)
|
(55)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| 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)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
(3)
|
(15)
|
(19)
|
(17)
|
(14)
|
(7)
|
(3)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
0
|
1
|
2
|
|
| Cash from Financing Activities |
7
N/A
|
8
+9%
|
8
+1%
|
3
-60%
|
1
-59%
|
1
-53%
|
0
-20%
|
1
+186%
|
1
-34%
|
1
-2%
|
1
+16%
|
0
-95%
|
0
+220%
|
(1)
N/A
|
(1)
-163%
|
(1)
-4%
|
1
N/A
|
1
N/A
|
1
N/A
|
0
-98%
|
0
+50%
|
0
N/A
|
0
N/A
|
0
+167%
|
0
N/A
|
0
+13%
|
0
N/A
|
0
-78%
|
0
N/A
|
0
-50%
|
0
N/A
|
0
+100%
|
0
-50%
|
0
+100%
|
0
+50%
|
0
-33%
|
0
+50%
|
0
-33%
|
0
-50%
|
0
+100%
|
0
-50%
|
0
+100%
|
0
+50%
|
0
-33%
|
0
+50%
|
0
-33%
|
0
-50%
|
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
+4 450%
|
2
+99%
|
2
+18%
|
4
+109%
|
10
+125%
|
8
-23%
|
10
+24%
|
9
-9%
|
15
+67%
|
10
-32%
|
9
-8%
|
7
-20%
|
5
-38%
|
7
+44%
|
11
+74%
|
31
+173%
|
139
+350%
|
113
-19%
|
108
-4%
|
87
-19%
|
(28)
N/A
|
(6)
+80%
|
(8)
-44%
|
(8)
+6%
|
(7)
+14%
|
(9)
-30%
|
(10)
-12%
|
(11)
-12%
|
(9)
+20%
|
(8)
+5%
|
(12)
-51%
|
(12)
+4%
|
(10)
+18%
|
(8)
+21%
|
(2)
+74%
|
(1)
+40%
|
|
| 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 |
1
N/A
|
2
+26%
|
1
-19%
|
(3)
N/A
|
(1)
+51%
|
(2)
-54%
|
(2)
+22%
|
(1)
+25%
|
(0)
+97%
|
(0)
-750%
|
0
N/A
|
(0)
N/A
|
(0)
-17%
|
0
N/A
|
(0)
N/A
|
(0)
+90%
|
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
|
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
-63%
|
0
+33%
|
1
+1 850%
|
4
+450%
|
3
-20%
|
3
-11%
|
2
-45%
|
(2)
N/A
|
(7)
-198%
|
(6)
+5%
|
(6)
+4%
|
(1)
+78%
|
0
N/A
|
3
+504%
|
19
+551%
|
117
+522%
|
50
-57%
|
30
-41%
|
8
-72%
|
(95)
N/A
|
(29)
+69%
|
(3)
+90%
|
0
N/A
|
16
+9 524%
|
26
+60%
|
20
-25%
|
27
+38%
|
16
-41%
|
3
-83%
|
(16)
N/A
|
(23)
-42%
|
(25)
-11%
|
13
N/A
|
32
+155%
|
38
+18%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(6)
-4%
|
(6)
-8%
|
(6)
+4%
|
(3)
+55%
|
(3)
-3%
|
(2)
+23%
|
(3)
-21%
|
(1)
+62%
|
(1)
-31%
|
(1)
+19%
|
(0)
+96%
|
(0)
-75%
|
1
N/A
|
1
+30%
|
1
+2%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(0)
+98%
|
(0)
-50%
|
(0)
N/A
|
(0)
N/A
|
(0)
-167%
|
(0)
N/A
|
(0)
-13%
|
(0)
N/A
|
(0)
+78%
|
(0)
N/A
|
(0)
+50%
|
(0)
N/A
|
(0)
-100%
|
(0)
+50%
|
(0)
-100%
|
(0)
-50%
|
(0)
+33%
|
(0)
-50%
|
(0)
+33%
|
(0)
+50%
|
(0)
-100%
|
(0)
+50%
|
(0)
-100%
|
(0)
-50%
|
(0)
+33%
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
(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)
-4 050%
|
(2)
-114%
|
(2)
-17%
|
(4)
-76%
|
(6)
-57%
|
(4)
+26%
|
(6)
-47%
|
(7)
-9%
|
(10)
-44%
|
(9)
+3%
|
(9)
+10%
|
(6)
+25%
|
(6)
+10%
|
(6)
-4%
|
(8)
-40%
|
(12)
-43%
|
(22)
-81%
|
(13)
+42%
|
(28)
-124%
|
(29)
-1%
|
(16)
+43%
|
(23)
-43%
|
14
N/A
|
18
+35%
|
23
+24%
|
35
+51%
|
21
-40%
|
27
+31%
|
25
-10%
|
11
-56%
|
(4)
N/A
|
(11)
-196%
|
(14)
-25%
|
(21)
-52%
|
(7)
+65%
|
(2)
+68%
|
|