SigmaTron International Inc
NASDAQ:SGMA
Cash Flow Statement
Cash Flow Statement
SigmaTron International Inc
| Apr-2001 | Jul-2001 | Oct-2001 | Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
0
|
1
|
2
|
2
|
3
|
4
|
6
|
6
|
7
|
7
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
(6)
|
(7)
|
(6)
|
(6)
|
2
|
1
|
(0)
|
1
|
2
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
0
|
0
|
1
|
2
|
2
|
2
|
(3)
|
(4)
|
(6)
|
(6)
|
(1)
|
0
|
1
|
2
|
0
|
(1)
|
(1)
|
(0)
|
2
|
11
|
14
|
11
|
18
|
13
|
9
|
(12)
|
14
|
11
|
12
|
36
|
(2)
|
(6)
|
(16)
|
(12)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
5
|
5
|
5
|
5
|
4
|
5
|
5
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(6)
|
3
|
3
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
4
|
5
|
5
|
5
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
7
|
7
|
7
|
7
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
4
|
(2)
|
(3)
|
2
|
(3)
|
2
|
3
|
21
|
(41)
|
(40)
|
(41)
|
(65)
|
1
|
1
|
6
|
(3)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
2
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
(0)
|
0
|
(1)
|
0
|
1
|
1
|
2
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
4
|
5
|
5
|
3
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
|
| Cash Interest Paid |
2
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
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
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
8
|
10
|
10
|
11
|
10
|
10
|
10
|
10
|
|
| Change in Working Capital |
0
|
1
|
3
|
2
|
10
|
8
|
12
|
10
|
3
|
4
|
(1)
|
(3)
|
(2)
|
(5)
|
(5)
|
(4)
|
(8)
|
(6)
|
(5)
|
(8)
|
(4)
|
(4)
|
(8)
|
(6)
|
(9)
|
(10)
|
(5)
|
(4)
|
(3)
|
(2)
|
(4)
|
(2)
|
4
|
6
|
12
|
11
|
2
|
(5)
|
(16)
|
(14)
|
(7)
|
(7)
|
0
|
4
|
4
|
3
|
7
|
(2)
|
(1)
|
5
|
(1)
|
(3)
|
(6)
|
(8)
|
(7)
|
(8)
|
(9)
|
(4)
|
(0)
|
2
|
4
|
(3)
|
(5)
|
(1)
|
(7)
|
(5)
|
(9)
|
(16)
|
(12)
|
(14)
|
(11)
|
(7)
|
(8)
|
(2)
|
5
|
8
|
7
|
(0)
|
0
|
(3)
|
(1)
|
1
|
(21)
|
(23)
|
(43)
|
(62)
|
(53)
|
(62)
|
3
|
30
|
45
|
56
|
25
|
28
|
25
|
30
|
|
| Cash from Operating Activities |
1
N/A
|
1
+89%
|
5
+251%
|
6
+17%
|
14
+135%
|
14
-2%
|
18
+30%
|
16
-11%
|
12
-28%
|
13
+14%
|
9
-32%
|
13
+38%
|
9
-26%
|
7
-30%
|
6
-12%
|
3
-55%
|
1
-49%
|
2
+19%
|
3
+83%
|
(1)
N/A
|
2
N/A
|
3
+40%
|
(2)
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-16%
|
2
N/A
|
3
+27%
|
4
+56%
|
5
+20%
|
4
-16%
|
6
+37%
|
10
+76%
|
11
+11%
|
16
+43%
|
17
+5%
|
8
-52%
|
2
-69%
|
(8)
N/A
|
(8)
+4%
|
(0)
+98%
|
(1)
-326%
|
6
N/A
|
10
+68%
|
10
-3%
|
9
-7%
|
13
+44%
|
4
-67%
|
4
-13%
|
11
+190%
|
6
-45%
|
4
-38%
|
2
-47%
|
(1)
N/A
|
(1)
-27%
|
(1)
-14%
|
(3)
-101%
|
3
N/A
|
8
+135%
|
10
+37%
|
13
+27%
|
6
-56%
|
2
-59%
|
5
+117%
|
(0)
N/A
|
2
N/A
|
(2)
N/A
|
(8)
-443%
|
(5)
+44%
|
(9)
-81%
|
(6)
+32%
|
(2)
+64%
|
(2)
+23%
|
6
N/A
|
14
+132%
|
18
+31%
|
15
-14%
|
6
-60%
|
8
+22%
|
5
-38%
|
8
+72%
|
15
+83%
|
(6)
N/A
|
(4)
+30%
|
(20)
-372%
|
(40)
-97%
|
(33)
+16%
|
(46)
-37%
|
(21)
+55%
|
5
N/A
|
19
+256%
|
30
+59%
|
28
-8%
|
23
-18%
|
25
+10%
|
25
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
1
|
(6)
|
(9)
|
(9)
|
(10)
|
(6)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(5)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(11)
|
(11)
|
(10)
|
(8)
|
(6)
|
(4)
|
(4)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(5)
|
(5)
|
(7)
|
(5)
|
(5)
|
(7)
|
(5)
|
(7)
|
(5)
|
(2)
|
(2)
|
(1)
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
(1)
|
(2)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(16)
|
(15)
|
(15)
|
(15)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(5)
|
(3)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
2
|
0
|
0
|
10
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+7%
|
(1)
+54%
|
(0)
+85%
|
(1)
-880%
|
(1)
-4%
|
(4)
-272%
|
(2)
+45%
|
(2)
+20%
|
(2)
-7%
|
1
N/A
|
(6)
N/A
|
(9)
-65%
|
(9)
-3%
|
(11)
-15%
|
(7)
+36%
|
(5)
+26%
|
(19)
-277%
|
(19)
+3%
|
(20)
-5%
|
(21)
-8%
|
(7)
+67%
|
(7)
-4%
|
(5)
+31%
|
(2)
+55%
|
(2)
+12%
|
(1)
+38%
|
(2)
-58%
|
(2)
-20%
|
(2)
+5%
|
(2)
+25%
|
(2)
+1%
|
(1)
+53%
|
(1)
-55%
|
(1)
-11%
|
(2)
-24%
|
(1)
+21%
|
(3)
-116%
|
(3)
-16%
|
(3)
0%
|
(5)
-46%
|
(4)
+23%
|
(3)
+15%
|
(3)
+4%
|
(2)
+25%
|
(1)
+65%
|
(2)
-115%
|
(4)
-136%
|
(6)
-44%
|
(11)
-88%
|
(11)
-2%
|
(10)
+11%
|
(8)
+18%
|
(6)
+34%
|
(4)
+21%
|
(4)
+11%
|
(5)
-23%
|
(3)
+39%
|
(4)
-21%
|
(3)
+6%
|
(3)
+8%
|
(4)
-36%
|
(4)
+6%
|
(4)
-12%
|
(4)
+19%
|
(6)
-74%
|
(5)
+21%
|
(4)
+24%
|
(4)
-1%
|
(1)
+83%
|
(2)
-227%
|
(2)
+4%
|
(2)
-22%
|
(2)
+1%
|
(1)
+39%
|
(3)
-103%
|
(5)
-88%
|
(7)
-26%
|
(10)
-45%
|
(10)
0%
|
(10)
-3%
|
(13)
-26%
|
(12)
+5%
|
(14)
-14%
|
(10)
+30%
|
(5)
+45%
|
(3)
+45%
|
(1)
+67%
|
(5)
-453%
|
(6)
-5%
|
(5)
+2%
|
(5)
+1%
|
0
N/A
|
1
+386%
|
(0)
N/A
|
9
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
4
|
4
|
3
|
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
|
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
(0)
|
(5)
|
(6)
|
(13)
|
(13)
|
(14)
|
(14)
|
(10)
|
(12)
|
(11)
|
(5)
|
0
|
3
|
2
|
(1)
|
(1)
|
14
|
16
|
21
|
22
|
6
|
11
|
5
|
4
|
5
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(3)
|
(9)
|
(10)
|
(14)
|
(14)
|
(6)
|
1
|
10
|
9
|
5
|
3
|
(3)
|
(5)
|
(7)
|
(6)
|
(7)
|
(1)
|
2
|
(2)
|
3
|
4
|
5
|
4
|
(1)
|
4
|
4
|
(1)
|
(2)
|
(7)
|
(9)
|
(0)
|
1
|
(1)
|
2
|
1
|
5
|
11
|
7
|
9
|
7
|
4
|
4
|
(4)
|
(10)
|
(16)
|
(4)
|
2
|
4
|
8
|
(1)
|
(1)
|
15
|
18
|
29
|
47
|
38
|
47
|
26
|
(1)
|
(12)
|
(22)
|
(26)
|
(19)
|
(20)
|
(31)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(3)
|
(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)
|
2
|
2
|
2
|
4
|
(0)
|
1
|
1
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
1
N/A
|
(0)
N/A
|
(5)
-4 989%
|
(6)
-31%
|
(13)
-117%
|
(13)
+0%
|
(14)
-11%
|
(14)
+2%
|
(10)
+30%
|
(11)
-9%
|
(4)
+63%
|
(0)
+93%
|
5
N/A
|
6
+38%
|
(0)
N/A
|
(2)
-738%
|
(1)
+43%
|
14
N/A
|
16
+15%
|
22
+36%
|
22
+0%
|
6
-71%
|
11
+73%
|
5
-56%
|
4
-15%
|
5
+20%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-227%
|
(2)
-5%
|
(3)
-22%
|
(9)
-216%
|
(10)
-1%
|
(14)
-43%
|
(14)
-3%
|
(6)
+54%
|
1
N/A
|
10
+972%
|
9
-14%
|
5
-40%
|
4
-32%
|
(2)
N/A
|
(5)
-114%
|
(7)
-36%
|
(6)
+13%
|
(7)
-18%
|
(1)
+88%
|
2
N/A
|
(2)
N/A
|
3
N/A
|
6
+107%
|
7
+19%
|
6
-15%
|
3
-54%
|
4
+33%
|
5
+38%
|
0
-96%
|
(2)
N/A
|
(6)
-240%
|
(9)
-49%
|
(0)
+96%
|
0
N/A
|
(1)
N/A
|
3
N/A
|
2
-38%
|
6
+224%
|
12
+110%
|
7
-42%
|
9
+35%
|
7
-21%
|
4
-50%
|
3
-7%
|
(4)
N/A
|
(10)
-172%
|
(16)
-53%
|
(4)
+73%
|
2
N/A
|
4
+96%
|
7
+84%
|
(1)
N/A
|
(2)
-40%
|
16
N/A
|
19
+18%
|
29
+59%
|
47
+58%
|
36
-22%
|
45
+24%
|
24
-46%
|
(2)
N/A
|
(12)
-504%
|
(22)
-81%
|
(26)
-19%
|
(20)
+26%
|
(24)
-23%
|
(35)
-47%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-97%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+929%
|
6
+689%
|
7
+19%
|
5
-30%
|
3
-28%
|
(5)
N/A
|
(6)
-18%
|
(5)
+23%
|
(4)
+28%
|
1
N/A
|
2
+256%
|
3
+67%
|
2
-31%
|
2
-11%
|
0
-91%
|
(1)
N/A
|
0
N/A
|
1
+138%
|
1
+80%
|
1
+18%
|
0
-63%
|
0
-90%
|
1
+2 600%
|
(0)
N/A
|
1
N/A
|
1
+124%
|
1
+2%
|
0
-76%
|
1
+93%
|
(1)
N/A
|
(2)
-87%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
2
+343%
|
1
-73%
|
2
+309%
|
4
+90%
|
(1)
N/A
|
(0)
+90%
|
(3)
-3 700%
|
(3)
+5%
|
(0)
+84%
|
1
N/A
|
(0)
N/A
|
(3)
-703%
|
(2)
+43%
|
(3)
-60%
|
0
N/A
|
2
+389%
|
1
-47%
|
1
+19%
|
1
-16%
|
(1)
N/A
|
(0)
+68%
|
(1)
-108%
|
(2)
-163%
|
(1)
+60%
|
(1)
+38%
|
(2)
-222%
|
(0)
+91%
|
(1)
-350%
|
(1)
+28%
|
(1)
-37%
|
(0)
+58%
|
2
N/A
|
(1)
N/A
|
6
N/A
|
1
-77%
|
1
+10%
|
2
+21%
|
(3)
N/A
|
0
N/A
|
(3)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(2)
-5 467%
|
(2)
N/A
|
(2)
-33%
|
1
N/A
|
3
+96%
|
2
-43%
|
4
+128%
|
1
-80%
|
(2)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
0
N/A
|
5
+5 625%
|
6
+31%
|
13
+122%
|
13
-3%
|
14
+11%
|
14
-2%
|
10
-29%
|
12
+15%
|
10
-16%
|
7
-27%
|
0
-98%
|
(3)
N/A
|
(4)
-32%
|
(3)
+20%
|
(2)
+19%
|
(2)
+26%
|
(1)
+57%
|
(5)
-590%
|
(4)
+19%
|
(4)
+6%
|
(9)
-129%
|
(5)
+48%
|
(5)
+5%
|
(5)
-2%
|
1
N/A
|
1
-19%
|
2
+159%
|
3
+53%
|
2
-9%
|
4
+64%
|
9
+132%
|
10
+7%
|
15
+47%
|
15
+3%
|
5
-64%
|
(2)
N/A
|
(13)
-664%
|
(12)
+2%
|
(5)
+59%
|
(5)
+10%
|
3
N/A
|
7
+149%
|
8
+6%
|
7
-5%
|
10
+43%
|
(1)
N/A
|
(3)
-249%
|
(0)
+87%
|
(5)
-1 172%
|
(6)
-19%
|
(6)
+1%
|
(7)
-2%
|
(6)
+14%
|
(5)
+5%
|
(8)
-58%
|
(0)
+95%
|
3
N/A
|
6
+91%
|
10
+58%
|
1
-85%
|
(2)
N/A
|
1
N/A
|
(4)
N/A
|
(4)
-9%
|
(6)
-65%
|
(12)
-93%
|
(8)
+32%
|
(9)
-9%
|
(8)
+15%
|
(4)
+51%
|
(4)
-5%
|
4
N/A
|
12
+244%
|
15
+23%
|
11
-28%
|
1
-88%
|
1
-18%
|
(0)
N/A
|
3
N/A
|
8
+143%
|
(11)
N/A
|
(12)
-2%
|
(25)
-113%
|
(42)
-69%
|
(35)
+16%
|
(47)
-33%
|
(25)
+47%
|
1
N/A
|
15
+1 931%
|
26
+77%
|
26
+0%
|
21
-18%
|
23
+7%
|
24
+3%
|
|