Tucows Inc
NASDAQ:TCX
Cash Flow Statement
Cash Flow Statement
Tucows 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 |
(13)
|
(9)
|
(6)
|
(2)
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
2
|
6
|
6
|
6
|
6
|
3
|
2
|
2
|
3
|
2
|
3
|
6
|
4
|
3
|
1
|
(0)
|
0
|
2
|
4
|
6
|
12
|
12
|
12
|
7
|
3
|
2
|
2
|
4
|
1
|
6
|
7
|
7
|
10
|
4
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
9
|
10
|
10
|
11
|
13
|
15
|
16
|
16
|
14
|
15
|
14
|
22
|
24
|
22
|
24
|
17
|
16
|
15
|
14
|
15
|
15
|
13
|
9
|
6
|
5
|
7
|
7
|
3
|
(2)
|
(7)
|
(16)
|
(28)
|
(44)
|
(71)
|
(86)
|
(96)
|
(104)
|
(91)
|
(91)
|
(110)
|
(99)
|
(96)
|
(96)
|
|
| Depreciation & Amortization |
7
|
6
|
5
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
5
|
7
|
9
|
12
|
13
|
14
|
14
|
15
|
15
|
16
|
18
|
19
|
22
|
23
|
23
|
24
|
24
|
25
|
26
|
28
|
31
|
34
|
37
|
40
|
42
|
44
|
46
|
47
|
47
|
47
|
46
|
46
|
42
|
43
|
45
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
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)
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
3
|
1
|
2
|
(1)
|
(3)
|
(3)
|
(5)
|
(2)
|
(1)
|
1
|
2
|
3
|
4
|
1
|
1
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(2)
|
(3)
|
(7)
|
(9)
|
(11)
|
(13)
|
(13)
|
(10)
|
(6)
|
(3)
|
1
|
0
|
(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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
8
|
8
|
9
|
10
|
8
|
6
|
5
|
5
|
7
|
7
|
6
|
6
|
|
| Other Non-Cash Items |
2
|
(0)
|
1
|
0
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(2)
|
(3)
|
(5)
|
(9)
|
(8)
|
(8)
|
(2)
|
2
|
2
|
2
|
0
|
3
|
2
|
1
|
1
|
(2)
|
(1)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
2
|
1
|
1
|
4
|
0
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
7
|
10
|
10
|
10
|
8
|
2
|
2
|
2
|
2
|
4
|
6
|
9
|
25
|
31
|
31
|
33
|
21
|
21
|
40
|
36
|
32
|
44
|
|
| Cash Taxes 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
6
|
7
|
8
|
8
|
7
|
6
|
7
|
7
|
8
|
7
|
8
|
8
|
7
|
6
|
7
|
9
|
10
|
13
|
9
|
9
|
7
|
5
|
6
|
4
|
3
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
8
|
8
|
7
|
|
| 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
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
5
|
7
|
8
|
10
|
13
|
17
|
19
|
25
|
30
|
32
|
38
|
38
|
47
|
47
|
44
|
|
| Change in Working Capital |
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
(0)
|
2
|
0
|
(4)
|
1
|
1
|
1
|
2
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
2
|
3
|
3
|
4
|
1
|
1
|
1
|
1
|
2
|
3
|
(1)
|
0
|
(3)
|
(8)
|
2
|
(2)
|
5
|
9
|
2
|
7
|
1
|
1
|
2
|
2
|
1
|
(0)
|
2
|
4
|
7
|
6
|
0
|
0
|
(5)
|
(10)
|
(2)
|
(8)
|
4
|
7
|
9
|
11
|
8
|
12
|
27
|
28
|
21
|
21
|
4
|
(9)
|
4
|
(3)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(3)
+55%
|
0
N/A
|
3
+2 991%
|
3
+1%
|
3
N/A
|
3
-10%
|
3
-20%
|
3
+29%
|
3
-4%
|
4
+19%
|
4
+15%
|
5
+11%
|
5
+2%
|
5
+1%
|
5
-7%
|
4
-10%
|
5
+29%
|
7
+33%
|
6
-13%
|
9
+46%
|
8
-7%
|
7
-11%
|
10
+33%
|
9
-11%
|
8
-12%
|
8
+3%
|
5
-31%
|
2
-56%
|
3
+33%
|
3
+0%
|
3
+6%
|
6
+93%
|
7
+7%
|
6
-20%
|
7
+32%
|
7
-7%
|
6
-9%
|
6
-6%
|
6
-5%
|
6
+6%
|
7
+22%
|
6
-12%
|
7
+10%
|
6
-10%
|
5
-26%
|
8
+63%
|
9
+19%
|
9
-4%
|
8
-5%
|
6
-22%
|
8
+21%
|
9
+14%
|
12
+34%
|
13
+9%
|
15
+14%
|
17
+14%
|
16
-5%
|
16
+2%
|
14
-14%
|
23
+59%
|
19
-14%
|
25
+29%
|
28
+11%
|
32
+16%
|
39
+22%
|
37
-6%
|
41
+11%
|
37
-8%
|
37
-2%
|
38
+3%
|
38
+0%
|
40
+7%
|
45
+13%
|
47
+4%
|
48
+0%
|
36
-24%
|
36
+0%
|
31
-15%
|
21
-32%
|
30
+43%
|
21
-29%
|
30
+43%
|
28
-8%
|
20
-28%
|
9
-54%
|
(5)
N/A
|
(11)
-120%
|
(5)
+56%
|
(5)
-9%
|
(8)
-60%
|
(6)
+28%
|
(20)
-232%
|
(25)
-28%
|
(14)
+45%
|
(8)
+43%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(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)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(5)
|
(8)
|
(11)
|
(15)
|
(13)
|
(13)
|
(14)
|
(19)
|
(23)
|
(28)
|
(33)
|
(36)
|
(40)
|
(44)
|
(44)
|
(45)
|
(46)
|
(44)
|
(48)
|
(58)
|
(62)
|
(73)
|
(82)
|
(91)
|
(123)
|
(137)
|
(145)
|
(138)
|
(114)
|
(92)
|
(75)
|
(67)
|
(59)
|
(56)
|
(48)
|
(35)
|
(24)
|
|
| Other Items |
9
|
10
|
9
|
0
|
2
|
1
|
3
|
3
|
2
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
(1)
|
(9)
|
(7)
|
(6)
|
(13)
|
(5)
|
0
|
(11)
|
(10)
|
(11)
|
(9)
|
3
|
6
|
0
|
7
|
8
|
4
|
0
|
2
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(2)
|
(2)
|
(2)
|
6
|
(6)
|
(8)
|
(6)
|
(7)
|
(79)
|
(77)
|
(81)
|
(81)
|
(4)
|
(4)
|
(2)
|
(2)
|
(29)
|
(31)
|
(32)
|
(32)
|
(13)
|
(10)
|
(9)
|
(9)
|
(0)
|
(2)
|
(2)
|
(29)
|
(29)
|
(27)
|
(27)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
11
|
19
|
|
| Cash from Investing Activities |
6
N/A
|
8
+38%
|
7
-7%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
2
N/A
|
2
-11%
|
1
-55%
|
1
+5%
|
(3)
N/A
|
(4)
-6%
|
(4)
-21%
|
(4)
+5%
|
(9)
-105%
|
(9)
-7%
|
(3)
+73%
|
(11)
-333%
|
(11)
+2%
|
(11)
-2%
|
(18)
-66%
|
(10)
+43%
|
(4)
+62%
|
(14)
-273%
|
(13)
+8%
|
(13)
+1%
|
(11)
+13%
|
0
N/A
|
4
+992%
|
4
+4%
|
6
+39%
|
7
+22%
|
3
-56%
|
3
-3%
|
1
-67%
|
(1)
N/A
|
(1)
+13%
|
(1)
-32%
|
(1)
-5%
|
(3)
-305%
|
(3)
+2%
|
(3)
+16%
|
(3)
-1%
|
(0)
+86%
|
(0)
-29%
|
(1)
-129%
|
(1)
-26%
|
(1)
-1%
|
(1)
+5%
|
(1)
+28%
|
(1)
+16%
|
(1)
-6%
|
(9)
-936%
|
(3)
+68%
|
(4)
-28%
|
(4)
-14%
|
3
N/A
|
(10)
N/A
|
(10)
-1%
|
(11)
-15%
|
(14)
-29%
|
(89)
-519%
|
(91)
-2%
|
(94)
-3%
|
(94)
+0%
|
(19)
+80%
|
(23)
-24%
|
(25)
-8%
|
(30)
-20%
|
(62)
-108%
|
(67)
-9%
|
(72)
-6%
|
(76)
-6%
|
(56)
+26%
|
(56)
+1%
|
(55)
+1%
|
(53)
+3%
|
(49)
+9%
|
(60)
-24%
|
(64)
-6%
|
(102)
-59%
|
(111)
-9%
|
(118)
-6%
|
(150)
-27%
|
(137)
+8%
|
(146)
-6%
|
(139)
+5%
|
(115)
+17%
|
(93)
+20%
|
(75)
+19%
|
(68)
+10%
|
(60)
+11%
|
(56)
+6%
|
(47)
+18%
|
(24)
+49%
|
(5)
+79%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(8)
|
(7)
|
(10)
|
(4)
|
(3)
|
(3)
|
0
|
(6)
|
(7)
|
(9)
|
(9)
|
(9)
|
(8)
|
(5)
|
(5)
|
2
|
2
|
0
|
0
|
(8)
|
(8)
|
(17)
|
(24)
|
(19)
|
(24)
|
(14)
|
(7)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
(8)
|
(8)
|
(3)
|
(3)
|
0
|
2
|
3
|
4
|
5
|
4
|
63
|
89
|
118
|
77
|
17
|
(11)
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(2)
|
9
|
9
|
8
|
1
|
(9)
|
(9)
|
(9)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
3
|
4
|
2
|
3
|
4
|
4
|
3
|
3
|
(2)
|
(2)
|
(7)
|
(6)
|
(2)
|
(2)
|
4
|
4
|
6
|
6
|
7
|
7
|
82
|
78
|
71
|
67
|
(18)
|
(17)
|
(17)
|
(13)
|
20
|
32
|
41
|
49
|
21
|
13
|
8
|
8
|
0
|
26
|
36
|
69
|
86
|
87
|
89
|
48
|
29
|
13
|
52
|
51
|
50
|
40
|
(14)
|
(17)
|
(14)
|
(7)
|
(7)
|
|
| Other |
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
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
0
|
3
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
207
|
149
|
139
|
139
|
(72)
|
49
|
61
|
0
|
61
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
(0)
N/A
|
(4)
-9 575%
|
(0)
+97%
|
(0)
+15%
|
(0)
+18%
|
(0)
+33%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+327%
|
1
+14%
|
1
N/A
|
1
+4%
|
0
-63%
|
2
+554%
|
2
+3%
|
2
-8%
|
2
+1%
|
(2)
N/A
|
(2)
+3%
|
(3)
-66%
|
(4)
-33%
|
7
N/A
|
6
-10%
|
7
+12%
|
1
-90%
|
(9)
N/A
|
(9)
-2%
|
(11)
-20%
|
(5)
+57%
|
(5)
-12%
|
(6)
-5%
|
(9)
-61%
|
(10)
-11%
|
(9)
+6%
|
(12)
-24%
|
(6)
+45%
|
(5)
+27%
|
(3)
+36%
|
(0)
+85%
|
(2)
-414%
|
(3)
-54%
|
(6)
-81%
|
(6)
+7%
|
(6)
+3%
|
(4)
+24%
|
(1)
+75%
|
(1)
-26%
|
2
N/A
|
2
+6%
|
(5)
N/A
|
(4)
+16%
|
(9)
-116%
|
(8)
+8%
|
(12)
-50%
|
(21)
-68%
|
(10)
+51%
|
(16)
-60%
|
(4)
+73%
|
(1)
+84%
|
75
N/A
|
76
+1%
|
69
-9%
|
65
-5%
|
(19)
N/A
|
(18)
+7%
|
(18)
+1%
|
(13)
+27%
|
20
N/A
|
30
+55%
|
35
+15%
|
43
+24%
|
12
-72%
|
5
-59%
|
5
+8%
|
5
-6%
|
8
+65%
|
28
+231%
|
39
+39%
|
73
+89%
|
88
+20%
|
87
-1%
|
147
+70%
|
132
-10%
|
143
+8%
|
297
+109%
|
218
-27%
|
179
-18%
|
148
-17%
|
(31)
N/A
|
35
N/A
|
44
+28%
|
47
+7%
|
54
+14%
|
(7)
N/A
|
|
| 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 |
3
N/A
|
5
+94%
|
4
-30%
|
2
-33%
|
4
+68%
|
3
-17%
|
5
+55%
|
4
-15%
|
4
-8%
|
4
+1%
|
1
-79%
|
1
+51%
|
1
-23%
|
1
+35%
|
(3)
N/A
|
(3)
+18%
|
3
N/A
|
(4)
N/A
|
(2)
+50%
|
(7)
-245%
|
(11)
-64%
|
(5)
+52%
|
(1)
+85%
|
2
N/A
|
2
-23%
|
2
-8%
|
(3)
N/A
|
(3)
-15%
|
(3)
+17%
|
(4)
-31%
|
4
N/A
|
5
+22%
|
4
-23%
|
1
-72%
|
(3)
N/A
|
(3)
+19%
|
(5)
-100%
|
(1)
+81%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
2
+0%
|
0
-93%
|
0
+113%
|
0
N/A
|
(2)
N/A
|
2
N/A
|
7
+235%
|
6
-9%
|
9
+54%
|
8
-17%
|
2
-74%
|
(4)
N/A
|
0
N/A
|
1
+653%
|
(2)
N/A
|
(1)
+67%
|
(4)
-569%
|
(9)
-156%
|
(1)
+85%
|
7
N/A
|
5
-32%
|
9
+84%
|
2
-78%
|
3
+44%
|
2
-47%
|
(4)
N/A
|
(2)
+56%
|
(5)
-206%
|
(6)
-2%
|
1
N/A
|
1
+42%
|
8
+540%
|
1
-82%
|
(3)
N/A
|
(2)
+42%
|
(12)
-557%
|
(4)
+66%
|
(2)
+61%
|
(5)
-188%
|
1
N/A
|
(2)
N/A
|
(1)
+64%
|
25
N/A
|
14
-42%
|
6
-61%
|
153
+2 644%
|
92
-40%
|
81
-11%
|
68
-17%
|
(107)
N/A
|
(31)
+71%
|
(32)
-1%
|
(24)
+23%
|
16
N/A
|
(20)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(5)
+48%
|
(1)
+73%
|
2
N/A
|
3
+16%
|
2
-10%
|
2
-10%
|
1
-29%
|
2
+53%
|
2
+10%
|
3
+21%
|
4
+18%
|
4
+3%
|
4
N/A
|
3
-9%
|
3
-15%
|
3
-9%
|
3
+19%
|
3
-1%
|
2
-46%
|
4
+158%
|
3
-24%
|
3
-5%
|
6
+98%
|
5
-14%
|
5
-1%
|
6
+16%
|
3
-47%
|
0
-92%
|
1
+400%
|
2
+83%
|
3
+25%
|
6
+106%
|
6
+7%
|
5
-24%
|
7
+44%
|
6
-7%
|
5
-13%
|
5
-7%
|
5
-8%
|
5
+9%
|
6
+26%
|
6
-13%
|
6
+11%
|
5
-13%
|
4
-33%
|
6
+75%
|
8
+23%
|
7
-4%
|
7
-1%
|
6
-23%
|
7
+23%
|
8
+18%
|
11
+35%
|
11
+2%
|
13
+11%
|
14
+10%
|
12
-10%
|
15
+19%
|
9
-37%
|
15
+57%
|
9
-41%
|
10
+21%
|
14
+37%
|
19
+34%
|
25
+30%
|
18
-27%
|
18
-1%
|
9
-48%
|
3
-64%
|
2
-55%
|
(2)
N/A
|
(4)
-107%
|
2
N/A
|
2
+12%
|
2
-6%
|
(8)
N/A
|
(12)
-48%
|
(27)
-121%
|
(41)
-50%
|
(44)
-6%
|
(61)
-41%
|
(61)
+1%
|
(96)
-57%
|
(117)
-22%
|
(136)
-17%
|
(143)
-5%
|
(125)
+13%
|
(97)
+23%
|
(80)
+18%
|
(76)
+5%
|
(65)
+14%
|
(76)
-17%
|
(73)
+4%
|
(49)
+33%
|
(32)
+34%
|
|