Steel Connect Inc
NASDAQ:STCN
Cash Flow Statement
Cash Flow Statement
Steel Connect Inc
| Oct-2000 | Jan-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1 884)
|
(4 236)
|
(4 795)
|
(5 488)
|
(5 076)
|
(2 260)
|
(1 662)
|
(525)
|
(394)
|
(856)
|
(390)
|
(216)
|
(93)
|
85
|
77
|
87
|
57
|
69
|
19
|
27
|
29
|
16
|
18
|
15
|
23
|
65
|
53
|
49
|
48
|
40
|
28
|
9
|
(18)
|
(215)
|
(214)
|
(199)
|
(172)
|
(1)
|
(2)
|
(24)
|
(39)
|
(70)
|
(62)
|
(34)
|
(27)
|
(11)
|
(22)
|
(38)
|
(50)
|
(50)
|
(52)
|
(40)
|
(29)
|
(15)
|
(17)
|
(16)
|
(17)
|
(19)
|
(22)
|
(18)
|
(33)
|
(46)
|
(47)
|
(61)
|
(55)
|
(44)
|
(36)
|
(26)
|
(23)
|
40
|
35
|
37
|
35
|
(37)
|
(36)
|
(67)
|
(55)
|
(46)
|
(43)
|
(5)
|
(14)
|
(12)
|
(34)
|
(44)
|
(60)
|
(81)
|
(23)
|
(11)
|
13
|
36
|
9
|
16
|
15
|
21
|
90
|
88
|
|
| Depreciation & Amortization |
2 000
|
4 334
|
4 709
|
377
|
(170)
|
(2 894)
|
(3 762)
|
22
|
(109)
|
12
|
11
|
11
|
11
|
10
|
9
|
6
|
9
|
10
|
12
|
15
|
13
|
15
|
16
|
16
|
16
|
17
|
18
|
20
|
21
|
20
|
20
|
21
|
22
|
24
|
25
|
26
|
25
|
25
|
25
|
23
|
23
|
23
|
23
|
21
|
20
|
18
|
16
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
12
|
11
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
14
|
26
|
37
|
49
|
54
|
53
|
53
|
52
|
52
|
51
|
50
|
50
|
48
|
8
|
3
|
(2)
|
(7)
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
|
| Change in Deffered Taxes |
(119)
|
(120)
|
(68)
|
(11)
|
(41)
|
74
|
62
|
13
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
(76)
|
(79)
|
0
|
3
|
(1)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(72)
|
(68)
|
|
| Other Non-Cash Items |
(1 016)
|
(978)
|
(735)
|
4 429
|
4 834
|
4 732
|
5 127
|
309
|
356
|
778
|
263
|
105
|
8
|
(156)
|
(42)
|
(43)
|
(3)
|
1
|
7
|
7
|
8
|
10
|
(15)
|
(13)
|
(16)
|
(48)
|
(32)
|
(29)
|
(26)
|
(17)
|
(10)
|
6
|
9
|
198
|
198
|
184
|
180
|
11
|
14
|
34
|
35
|
62
|
47
|
29
|
25
|
(2)
|
10
|
3
|
6
|
7
|
7
|
9
|
7
|
5
|
7
|
7
|
5
|
5
|
5
|
2
|
14
|
14
|
10
|
11
|
2
|
0
|
(1)
|
1
|
(0)
|
(3)
|
1
|
0
|
1
|
8
|
6
|
4
|
3
|
1
|
(2)
|
(0)
|
4
|
5
|
37
|
45
|
63
|
85
|
16
|
10
|
(11)
|
(30)
|
8
|
2
|
3
|
(1)
|
5
|
10
|
|
| Cash Taxes Paid |
16
|
23
|
17
|
17
|
13
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
3
|
3
|
2
|
|
| Cash Interest Paid |
17
|
17
|
8
|
1
|
(0)
|
(2)
|
(4)
|
1
|
0
|
(0)
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
0
|
0
|
2
|
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
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Change in Working Capital |
50
|
(21)
|
(93)
|
82
|
(38)
|
22
|
4
|
(31)
|
(2)
|
(49)
|
39
|
4
|
(1)
|
11
|
(89)
|
(70)
|
(99)
|
(103)
|
(55)
|
(61)
|
(73)
|
(73)
|
(19)
|
(4)
|
24
|
45
|
(5)
|
12
|
1
|
(10)
|
11
|
(43)
|
(37)
|
(26)
|
(6)
|
24
|
22
|
26
|
11
|
6
|
6
|
(10)
|
(2)
|
(21)
|
(3)
|
(11)
|
(25)
|
(20)
|
(7)
|
(3)
|
4
|
22
|
(6)
|
(1)
|
3
|
5
|
(5)
|
31
|
69
|
26
|
53
|
4
|
(26)
|
22
|
(3)
|
18
|
10
|
(8)
|
13
|
27
|
14
|
15
|
14
|
(7)
|
(18)
|
30
|
39
|
14
|
79
|
27
|
35
|
21
|
(11)
|
(19)
|
(39)
|
(8)
|
(11)
|
(13)
|
(4)
|
(8)
|
(17)
|
(3)
|
(6)
|
(13)
|
(8)
|
(13)
|
|
| Cash from Operating Activities |
(969)
N/A
|
(1 021)
-5%
|
(981)
+4%
|
(610)
+38%
|
(491)
+20%
|
(327)
+34%
|
(231)
+29%
|
(213)
+8%
|
(149)
+30%
|
(115)
+23%
|
(60)
+48%
|
(96)
-61%
|
(74)
+23%
|
(50)
+33%
|
(45)
+9%
|
(20)
+56%
|
(36)
-81%
|
(23)
+37%
|
(17)
+24%
|
(13)
+24%
|
(22)
-69%
|
(33)
-48%
|
(0)
+99%
|
14
N/A
|
47
+236%
|
79
+68%
|
34
-57%
|
53
+55%
|
44
-17%
|
33
-25%
|
49
+51%
|
(8)
N/A
|
(24)
-209%
|
(19)
+19%
|
2
N/A
|
34
+1 287%
|
54
+61%
|
61
+13%
|
47
-23%
|
39
-16%
|
25
-36%
|
5
-80%
|
6
+23%
|
(5)
N/A
|
16
N/A
|
(6)
N/A
|
(22)
-288%
|
(40)
-83%
|
(36)
+9%
|
(32)
+13%
|
(26)
+19%
|
6
N/A
|
(12)
N/A
|
4
N/A
|
9
+132%
|
10
+9%
|
(4)
N/A
|
29
N/A
|
62
+111%
|
19
-69%
|
41
+114%
|
(19)
N/A
|
(54)
-183%
|
(20)
+64%
|
(48)
-142%
|
(18)
+63%
|
(19)
-5%
|
(24)
-30%
|
(2)
+90%
|
(2)
0%
|
(0)
+96%
|
10
N/A
|
20
+102%
|
20
+1%
|
3
-83%
|
21
+515%
|
41
+95%
|
20
-50%
|
85
+317%
|
72
-15%
|
75
+5%
|
62
-17%
|
7
-89%
|
(8)
N/A
|
(38)
-364%
|
(16)
+57%
|
(8)
+47%
|
(3)
+63%
|
9
N/A
|
9
+3%
|
11
+21%
|
18
+57%
|
16
-10%
|
12
-24%
|
21
+72%
|
22
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(132)
|
(127)
|
(75)
|
(57)
|
(20)
|
27
|
28
|
(17)
|
(14)
|
(14)
|
(13)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(12)
|
(13)
|
(16)
|
(17)
|
(16)
|
(20)
|
(20)
|
(23)
|
(24)
|
(23)
|
(24)
|
(25)
|
(26)
|
(23)
|
(20)
|
(15)
|
(11)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(10)
|
(7)
|
(7)
|
(6)
|
(5)
|
(6)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(11)
|
(14)
|
(18)
|
(20)
|
(18)
|
(17)
|
(15)
|
(15)
|
(16)
|
(14)
|
(12)
|
(9)
|
(4)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
|
| Other Items |
1 178
|
858
|
1 045
|
912
|
159
|
83
|
27
|
10
|
(52)
|
(3)
|
53
|
101
|
189
|
154
|
91
|
89
|
(58)
|
(61)
|
(62)
|
(69)
|
(2)
|
(0)
|
(59)
|
(59)
|
(54)
|
(53)
|
11
|
4
|
53
|
127
|
116
|
74
|
21
|
(59)
|
(36)
|
(2)
|
10
|
(17)
|
(32)
|
(22)
|
(31)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(70)
|
(70)
|
(70)
|
(67)
|
31
|
47
|
61
|
60
|
33
|
22
|
10
|
10
|
27
|
(431)
|
(433)
|
(434)
|
(452)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
56
|
206
|
208
|
192
|
113
|
|
| Cash from Investing Activities |
1 046
N/A
|
731
-30%
|
970
+33%
|
856
-12%
|
139
-84%
|
110
-21%
|
55
-50%
|
(7)
N/A
|
(66)
-860%
|
(17)
+75%
|
40
N/A
|
97
+145%
|
186
+92%
|
151
-19%
|
86
-43%
|
84
-2%
|
(64)
N/A
|
(68)
-6%
|
(70)
-3%
|
(81)
-16%
|
(15)
+81%
|
(16)
-7%
|
(76)
-365%
|
(76)
+0%
|
(75)
+1%
|
(72)
+3%
|
(12)
+84%
|
(20)
-66%
|
30
N/A
|
102
+245%
|
91
-11%
|
48
-47%
|
(3)
N/A
|
(79)
-2 680%
|
(52)
+34%
|
(13)
+76%
|
1
N/A
|
(24)
N/A
|
(41)
-69%
|
(31)
+25%
|
(41)
-33%
|
(11)
+73%
|
(11)
-4%
|
(12)
-4%
|
(12)
-1%
|
(13)
-6%
|
(15)
-13%
|
(14)
+4%
|
(15)
-4%
|
(12)
+15%
|
(7)
+42%
|
(7)
-4%
|
(5)
+33%
|
(5)
-7%
|
(7)
-22%
|
(6)
+14%
|
(76)
-1 243%
|
(76)
-1%
|
(78)
-2%
|
(75)
+3%
|
23
N/A
|
40
+75%
|
54
+36%
|
52
-3%
|
25
-52%
|
14
-45%
|
4
-68%
|
6
+29%
|
22
+287%
|
(442)
N/A
|
(447)
-1%
|
(452)
-1%
|
(472)
-4%
|
(17)
+96%
|
(16)
+6%
|
(14)
+12%
|
(15)
-1%
|
(16)
-8%
|
(14)
+11%
|
(12)
+15%
|
(9)
+25%
|
(4)
+56%
|
(1)
+63%
|
(1)
+27%
|
(0)
+67%
|
0
N/A
|
(1)
N/A
|
(1)
-10%
|
(2)
-11%
|
(2)
+9%
|
0
N/A
|
54
+13 532%
|
204
+281%
|
205
+0%
|
189
-8%
|
109
-42%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
48
|
39
|
35
|
19
|
14
|
(94)
|
(97)
|
(99)
|
(101)
|
1
|
0
|
1
|
1
|
2
|
2
|
1
|
2
|
4
|
5
|
6
|
5
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
(7)
|
(13)
|
(15)
|
(35)
|
(30)
|
(25)
|
(23)
|
(7)
|
(6)
|
(13)
|
(15)
|
(13)
|
(12)
|
(6)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
28
|
28
|
28
|
28
|
0
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
35
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
140
|
158
|
46
|
(9)
|
22
|
(55)
|
(38)
|
(75)
|
(73)
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
9
|
9
|
10
|
10
|
8
|
8
|
7
|
18
|
9
|
(2)
|
(0)
|
(11)
|
(11)
|
(0)
|
(0)
|
(25)
|
(25)
|
(25)
|
(25)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
96
|
101
|
118
|
96
|
(0)
|
(5)
|
(22)
|
(0)
|
(1)
|
(20)
|
(16)
|
(22)
|
(22)
|
(2)
|
(7)
|
399
|
397
|
389
|
384
|
(16)
|
(64)
|
(62)
|
(62)
|
(58)
|
10
|
(9)
|
(5)
|
(9)
|
(25)
|
(0)
|
1
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
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
|
(40)
|
(40)
|
0
|
0
|
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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other |
118
|
103
|
27
|
(4)
|
(3)
|
0
|
0
|
(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)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
307
N/A
|
299
-3%
|
108
-64%
|
7
-94%
|
34
+401%
|
(154)
N/A
|
(140)
+9%
|
(176)
-26%
|
(175)
+1%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
11
+2 643%
|
11
-3%
|
12
+10%
|
14
+17%
|
13
-5%
|
14
+8%
|
12
-14%
|
21
+71%
|
11
-47%
|
(1)
N/A
|
1
N/A
|
(11)
N/A
|
(10)
+2%
|
1
N/A
|
(8)
N/A
|
(38)
-404%
|
(40)
-5%
|
(61)
-50%
|
(56)
+8%
|
(25)
+55%
|
(24)
+6%
|
(7)
+69%
|
(7)
+8%
|
(13)
-94%
|
(16)
-23%
|
(14)
+11%
|
(13)
+9%
|
(7)
+50%
|
(44)
-554%
|
(42)
+5%
|
(40)
+3%
|
(40)
0%
|
(0)
+100%
|
(0)
-23%
|
(0)
-2%
|
(0)
-2%
|
26
N/A
|
26
+0%
|
26
+0%
|
26
+1%
|
97
+269%
|
102
+5%
|
119
+17%
|
97
-18%
|
0
-100%
|
(5)
N/A
|
(21)
-370%
|
(0)
+99%
|
(1)
-172%
|
(21)
-3 243%
|
(16)
+24%
|
(22)
-43%
|
(22)
+2%
|
(2)
+91%
|
(7)
-261%
|
433
N/A
|
430
-1%
|
422
-2%
|
416
-1%
|
(19)
N/A
|
(66)
-257%
|
(64)
+4%
|
(64)
0%
|
(61)
+5%
|
7
N/A
|
(12)
N/A
|
(8)
+33%
|
(12)
-43%
|
(27)
-131%
|
(2)
+92%
|
(1)
+68%
|
1
N/A
|
(2)
N/A
|
(2)
-4%
|
(2)
0%
|
(2)
N/A
|
(3)
-49%
|
(7)
-93%
|
(7)
+0%
|
(7)
+0%
|
(5)
+17%
|
(2)
+61%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
4
|
6
|
9
|
11
|
11
|
1
|
(6)
|
(7)
|
(6)
|
5
|
5
|
3
|
(2)
|
0
|
3
|
8
|
8
|
2
|
0
|
(4)
|
(5)
|
(2)
|
0
|
(0)
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
3
|
2
|
0
|
(0)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
1
|
1
|
2
|
3
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
384
N/A
|
10
-98%
|
97
+918%
|
252
+160%
|
(319)
N/A
|
(371)
-16%
|
(316)
+15%
|
(396)
-25%
|
(390)
+2%
|
(131)
+66%
|
(22)
+83%
|
1
N/A
|
112
+13 614%
|
101
-10%
|
52
-49%
|
75
+45%
|
(88)
N/A
|
(76)
+14%
|
(73)
+4%
|
(79)
-9%
|
(25)
+68%
|
(29)
-13%
|
(64)
-125%
|
(61)
+6%
|
(24)
+60%
|
(1)
+97%
|
15
N/A
|
38
+155%
|
72
+91%
|
105
+46%
|
111
+5%
|
(9)
N/A
|
(82)
-818%
|
(129)
-58%
|
(80)
+38%
|
8
N/A
|
54
+555%
|
29
-47%
|
(8)
N/A
|
(7)
+3%
|
(28)
-285%
|
(10)
+66%
|
(41)
-318%
|
(50)
-23%
|
(34)
+31%
|
(59)
-70%
|
(41)
+31%
|
(59)
-45%
|
(53)
+10%
|
(44)
+18%
|
(7)
+83%
|
26
N/A
|
9
-64%
|
23
+154%
|
99
+325%
|
106
+6%
|
37
-65%
|
48
+30%
|
(19)
N/A
|
(64)
-235%
|
40
N/A
|
19
-53%
|
(2)
N/A
|
11
N/A
|
(39)
N/A
|
(27)
+30%
|
(38)
-39%
|
(20)
+47%
|
13
N/A
|
(8)
N/A
|
(15)
-80%
|
(20)
-36%
|
(36)
-77%
|
(17)
+52%
|
(80)
-363%
|
(58)
+28%
|
(38)
+35%
|
(56)
-48%
|
77
N/A
|
49
-37%
|
59
+21%
|
48
-18%
|
(19)
N/A
|
(11)
+45%
|
(38)
-253%
|
(15)
+59%
|
(13)
+16%
|
(8)
+36%
|
3
N/A
|
6
+65%
|
8
+53%
|
65
+678%
|
214
+227%
|
210
-2%
|
203
-3%
|
128
-37%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 101)
N/A
|
(1 148)
-4%
|
(1 056)
+8%
|
(667)
+37%
|
(511)
+23%
|
(299)
+41%
|
(203)
+32%
|
(229)
-13%
|
(162)
+29%
|
(128)
+21%
|
(73)
+43%
|
(100)
-37%
|
(77)
+23%
|
(53)
+31%
|
(50)
+5%
|
(25)
+50%
|
(43)
-69%
|
(30)
+30%
|
(25)
+18%
|
(26)
-4%
|
(36)
-39%
|
(49)
-39%
|
(17)
+65%
|
(2)
+86%
|
27
N/A
|
60
+123%
|
11
-81%
|
29
+152%
|
21
-29%
|
8
-59%
|
24
+185%
|
(34)
N/A
|
(47)
-40%
|
(40)
+16%
|
(13)
+67%
|
23
N/A
|
46
+103%
|
53
+16%
|
38
-28%
|
30
-21%
|
16
-49%
|
(5)
N/A
|
(3)
+35%
|
(14)
-346%
|
7
N/A
|
(15)
N/A
|
(33)
-115%
|
(51)
-54%
|
(48)
+6%
|
(41)
+13%
|
(33)
+22%
|
(1)
+97%
|
(18)
-1 814%
|
(2)
+92%
|
3
N/A
|
5
+70%
|
(9)
N/A
|
23
N/A
|
54
+137%
|
11
-80%
|
32
+204%
|
(27)
N/A
|
(62)
-128%
|
(28)
+55%
|
(56)
-101%
|
(26)
+53%
|
(25)
+4%
|
(29)
-17%
|
(8)
+74%
|
(13)
-70%
|
(15)
-11%
|
(8)
+42%
|
0
N/A
|
2
+880%
|
(13)
N/A
|
6
N/A
|
26
+314%
|
4
-84%
|
70
+1 535%
|
60
-15%
|
66
+11%
|
58
-12%
|
5
-91%
|
(9)
N/A
|
(38)
-309%
|
(16)
+58%
|
(10)
+38%
|
(5)
+53%
|
7
N/A
|
8
+5%
|
9
+24%
|
15
+63%
|
14
-11%
|
9
-33%
|
17
+87%
|
18
+5%
|
|