Bon-Ton Stores Inc
OTC:BONTQ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Bon-Ton Stores Inc
OTC:BONTQ
|
US |
|
G
|
Globaltec Formation Bhd
KLSE:GLOTEC
|
MY |
|
Pierce Group AB (publ)
STO:PIERCE
|
SE |
|
H
|
Hyflux Ltd
OTC:HYFXF
|
SG |
|
J
|
JTL Industries Ltd
BSE:534600
|
IN |
|
L
|
Liandi Clean Technology Inc
OTC:LNDT
|
US |
|
A
|
Agilent Technologies Inc
SWB:AG8
|
US |
|
V
|
Varun Beverages Ltd
BSE:540180
|
IN |
|
Y
|
YB Ventures Bhd
KLSE:YB
|
MY |
|
Oxpay Financial Ltd
SGX:TVV
|
SG |
Cash Flow Statement
Cash Flow Statement
Bon-Ton Stores Inc
| Jan-1994 | Apr-1994 | Jul-1994 | Oct-1994 | Jan-1995 | Apr-1995 | Jul-1995 | Oct-1995 | Feb-1996 | May-1996 | Aug-1996 | Nov-1996 | Feb-1997 | May-1997 | Aug-1997 | Nov-1997 | Jan-1998 | May-1998 | Aug-1998 | Oct-1998 | Jan-1999 | May-1999 | Jul-1999 | Oct-1999 | Jan-2000 | Apr-2000 | Jul-2000 | Oct-2000 | Feb-2001 | May-2001 | Aug-2001 | Nov-2001 | Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
10
|
10
|
10
|
9
|
14
|
11
|
9
|
6
|
(9)
|
(9)
|
(9)
|
(6)
|
7
|
7
|
8
|
9
|
9
|
11
|
12
|
11
|
11
|
9
|
9
|
6
|
10
|
8
|
3
|
6
|
8
|
8
|
10
|
9
|
6
|
7
|
8
|
9
|
10
|
11
|
13
|
11
|
21
|
18
|
17
|
18
|
20
|
21
|
20
|
15
|
26
|
20
|
1
|
(3)
|
47
|
28
|
33
|
25
|
12
|
7
|
(12)
|
(7)
|
(170)
|
(181)
|
(182)
|
(172)
|
(4)
|
18
|
19
|
17
|
22
|
9
|
11
|
(5)
|
(12)
|
(17)
|
(30)
|
(18)
|
(22)
|
(7)
|
0
|
10
|
(4)
|
(9)
|
(7)
|
(17)
|
(7)
|
(10)
|
(13)
|
(36)
|
(57)
|
(61)
|
(60)
|
(58)
|
(63)
|
(83)
|
(77)
|
(91)
|
|
| Depreciation & Amortization |
7
|
7
|
7
|
8
|
9
|
10
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
15
|
16
|
17
|
17
|
17
|
18
|
18
|
18
|
20
|
20
|
21
|
21
|
21
|
23
|
23
|
25
|
24
|
28
|
30
|
29
|
28
|
27
|
27
|
28
|
28
|
41
|
61
|
83
|
103
|
116
|
120
|
121
|
121
|
128
|
128
|
127
|
117
|
121
|
120
|
119
|
112
|
115
|
112
|
109
|
102
|
105
|
105
|
104
|
95
|
97
|
90
|
88
|
88
|
87
|
87
|
86
|
86
|
86
|
87
|
88
|
90
|
91
|
91
|
91
|
92
|
93
|
94
|
93
|
92
|
91
|
89
|
87
|
|
| Change in Deffered Taxes |
2
|
3
|
3
|
(2)
|
3
|
8
|
10
|
14
|
7
|
2
|
0
|
(0)
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
5
|
8
|
5
|
7
|
3
|
(7)
|
(8)
|
(13)
|
0
|
0
|
(13)
|
(16)
|
(16)
|
(16)
|
(11)
|
1
|
(0)
|
(4)
|
(4)
|
101
|
106
|
110
|
108
|
4
|
2
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(3)
|
(3)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| 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
|
6
|
2
|
3
|
5
|
8
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
8
|
7
|
6
|
5
|
5
|
5
|
5
|
4
|
5
|
6
|
4
|
4
|
3
|
1
|
2
|
3
|
2
|
3
|
1
|
3
|
1
|
1
|
3
|
3
|
2
|
2
|
0
|
|
| Other Non-Cash Items |
12
|
14
|
40
|
44
|
2
|
114
|
88
|
72
|
10
|
9
|
3
|
5
|
4
|
4
|
15
|
25
|
2
|
29
|
19
|
3
|
0
|
(4)
|
(8)
|
2
|
2
|
8
|
11
|
10
|
15
|
8
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
(14)
|
(13)
|
87
|
73
|
84
|
102
|
19
|
23
|
113
|
94
|
76
|
94
|
4
|
7
|
11
|
6
|
8
|
7
|
15
|
10
|
27
|
27
|
56
|
51
|
33
|
33
|
30
|
28
|
33
|
37
|
26
|
30
|
28
|
26
|
14
|
(1)
|
8
|
11
|
33
|
36
|
32
|
29
|
29
|
25
|
18
|
18
|
13
|
16
|
21
|
21
|
24
|
24
|
20
|
23
|
36
|
36
|
31
|
28
|
|
| Cash Taxes Paid |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
(4)
|
(4)
|
(9)
|
(8)
|
2
|
2
|
2
|
7
|
6
|
6
|
6
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
10
|
10
|
11
|
9
|
2
|
(4)
|
(9)
|
(6)
|
3
|
9
|
14
|
14
|
7
|
7
|
10
|
10
|
21
|
21
|
17
|
17
|
41
|
40
|
40
|
35
|
5
|
6
|
6
|
4
|
(1)
|
(34)
|
(34)
|
(32)
|
(32)
|
(6)
|
(6)
|
(6)
|
(6)
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
10
|
13
|
16
|
20
|
15
|
16
|
15
|
15
|
13
|
12
|
12
|
11
|
9
|
8
|
8
|
8
|
8
|
9
|
9
|
11
|
12
|
11
|
11
|
9
|
8
|
9
|
9
|
9
|
8
|
9
|
9
|
9
|
10
|
11
|
10
|
12
|
13
|
12
|
15
|
13
|
12
|
19
|
29
|
68
|
80
|
110
|
110
|
109
|
105
|
103
|
100
|
95
|
93
|
93
|
90
|
91
|
91
|
95
|
99
|
103
|
102
|
100
|
96
|
90
|
87
|
80
|
89
|
76
|
76
|
77
|
74
|
64
|
77
|
56
|
61
|
60
|
59
|
59
|
58
|
59
|
60
|
59
|
59
|
57
|
61
|
62
|
66
|
0
|
|
| Change in Working Capital |
(5)
|
(11)
|
(10)
|
(13)
|
(72)
|
(94)
|
(98)
|
(99)
|
(33)
|
(25)
|
(17)
|
(31)
|
(28)
|
(7)
|
(8)
|
(12)
|
(31)
|
(35)
|
(32)
|
(24)
|
2
|
(15)
|
(9)
|
(11)
|
(19)
|
(15)
|
(23)
|
(19)
|
(5)
|
21
|
4
|
(1)
|
19
|
12
|
32
|
24
|
(7)
|
(8)
|
2
|
21
|
23
|
38
|
12
|
(65)
|
(46)
|
(79)
|
(40)
|
5
|
37
|
18
|
39
|
(52)
|
(27)
|
(86)
|
(88)
|
(36)
|
(13)
|
65
|
52
|
(1)
|
(11)
|
11
|
21
|
63
|
53
|
60
|
39
|
29
|
(11)
|
(27)
|
(7)
|
(12)
|
5
|
2
|
23
|
18
|
(27)
|
1
|
(36)
|
(5)
|
9
|
(8)
|
(29)
|
(53)
|
(52)
|
(53)
|
(36)
|
(63)
|
(39)
|
(6)
|
18
|
21
|
(4)
|
(27)
|
(35)
|
(43)
|
|
| Cash from Operating Activities |
25
N/A
|
22
-15%
|
49
+127%
|
45
-8%
|
(45)
N/A
|
49
N/A
|
20
-60%
|
5
-75%
|
(14)
N/A
|
(11)
+26%
|
(11)
-1%
|
(20)
-86%
|
(1)
+94%
|
17
N/A
|
28
+69%
|
35
+24%
|
(8)
N/A
|
19
N/A
|
12
-37%
|
3
-78%
|
26
+892%
|
3
-89%
|
6
+118%
|
12
+89%
|
6
-49%
|
16
+169%
|
8
-50%
|
14
+73%
|
31
+125%
|
53
+73%
|
54
+1%
|
44
-19%
|
42
-4%
|
49
+17%
|
61
+24%
|
54
-11%
|
28
-48%
|
22
-23%
|
24
+11%
|
45
+87%
|
155
+246%
|
161
+4%
|
150
-7%
|
89
-41%
|
29
-67%
|
(4)
N/A
|
114
N/A
|
135
+18%
|
154
+14%
|
152
-1%
|
93
-39%
|
22
-76%
|
118
+430%
|
49
-59%
|
56
+16%
|
106
+89%
|
136
+28%
|
211
+55%
|
192
-9%
|
142
-26%
|
94
-34%
|
108
+14%
|
101
-6%
|
150
+48%
|
194
+29%
|
222
+14%
|
204
-8%
|
193
-6%
|
141
-27%
|
119
-16%
|
135
+13%
|
111
-18%
|
100
-10%
|
79
-21%
|
94
+19%
|
102
+8%
|
73
-28%
|
117
+59%
|
85
-28%
|
122
+44%
|
120
-1%
|
94
-21%
|
70
-26%
|
36
-48%
|
47
+28%
|
45
-4%
|
63
+42%
|
13
-79%
|
18
+36%
|
48
+169%
|
70
+47%
|
78
+10%
|
59
-24%
|
16
-73%
|
7
-57%
|
(20)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(9)
|
(8)
|
(12)
|
(19)
|
(34)
|
(37)
|
(41)
|
(44)
|
(28)
|
(26)
|
(18)
|
(10)
|
(10)
|
(9)
|
(10)
|
(11)
|
(13)
|
(15)
|
(18)
|
(19)
|
(26)
|
(31)
|
(40)
|
(47)
|
(40)
|
(34)
|
(29)
|
(30)
|
(29)
|
(29)
|
(23)
|
(16)
|
(15)
|
(14)
|
(13)
|
(15)
|
(15)
|
(15)
|
(16)
|
(20)
|
(24)
|
(29)
|
(35)
|
(32)
|
(30)
|
(29)
|
(27)
|
(29)
|
(41)
|
(66)
|
(82)
|
(101)
|
(96)
|
(92)
|
(111)
|
(110)
|
(119)
|
(118)
|
(97)
|
(85)
|
(65)
|
(45)
|
(30)
|
(32)
|
(33)
|
(39)
|
(46)
|
(46)
|
(48)
|
(53)
|
(61)
|
(67)
|
(74)
|
(79)
|
(74)
|
(74)
|
(73)
|
(70)
|
(77)
|
(77)
|
(79)
|
(80)
|
(81)
|
(91)
|
(100)
|
(100)
|
(97)
|
(85)
|
(73)
|
(63)
|
(58)
|
(55)
|
(52)
|
(50)
|
(46)
|
|
| Other Items |
0
|
0
|
(1)
|
(62)
|
64
|
(63)
|
(62)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
1
|
12
|
12
|
12
|
33
|
1
|
1
|
2
|
(2)
|
(1)
|
(1)
|
(0)
|
9
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(96)
|
(96)
|
(96)
|
(98)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
(1 055)
|
(1 045)
|
(1 045)
|
(1 071)
|
(13)
|
(23)
|
(23)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
5
|
3
|
11
|
11
|
9
|
8
|
0
|
1
|
1
|
1
|
6
|
5
|
5
|
5
|
0
|
86
|
87
|
87
|
87
|
2
|
0
|
0
|
0
|
22
|
40
|
|
| Cash from Investing Activities |
(9)
N/A
|
(9)
+2%
|
(9)
-6%
|
(74)
-703%
|
45
N/A
|
(97)
N/A
|
(99)
-2%
|
(42)
+58%
|
(48)
-16%
|
(33)
+33%
|
(31)
+5%
|
(23)
+26%
|
(9)
+61%
|
2
N/A
|
3
+55%
|
2
-42%
|
22
+1 117%
|
(12)
N/A
|
(14)
-21%
|
(16)
-15%
|
(21)
-32%
|
(27)
-24%
|
(32)
-18%
|
(40)
-28%
|
(37)
+8%
|
(39)
-6%
|
(33)
+15%
|
(29)
+13%
|
(19)
+36%
|
(18)
+3%
|
(18)
-2%
|
(12)
+37%
|
(16)
-34%
|
(15)
+5%
|
(14)
+8%
|
(13)
+1%
|
(15)
-11%
|
(15)
+1%
|
(14)
+6%
|
(112)
-719%
|
(116)
-3%
|
(120)
-3%
|
(127)
-6%
|
(35)
+72%
|
(31)
+11%
|
(30)
+5%
|
(28)
+5%
|
(26)
+7%
|
(29)
-9%
|
(1 095)
-3 716%
|
(1 111)
-1%
|
(1 127)
-1%
|
(1 172)
-4%
|
(110)
+91%
|
(115)
-5%
|
(134)
-17%
|
(107)
+20%
|
(119)
-11%
|
(118)
+1%
|
(97)
+18%
|
(85)
+13%
|
(65)
+23%
|
(45)
+31%
|
(30)
+32%
|
(32)
-6%
|
(33)
-2%
|
(39)
-20%
|
(46)
-17%
|
(44)
+5%
|
(45)
-3%
|
(50)
-12%
|
(56)
-13%
|
(64)
-14%
|
(63)
+3%
|
(69)
-10%
|
(65)
+5%
|
(66)
-1%
|
(73)
-11%
|
(69)
+5%
|
(76)
-10%
|
(76)
0%
|
(73)
+4%
|
(75)
-2%
|
(75)
-1%
|
(85)
-14%
|
(99)
-16%
|
(15)
+85%
|
(10)
+28%
|
2
N/A
|
14
+497%
|
(62)
N/A
|
(58)
+6%
|
(55)
+6%
|
(52)
+5%
|
(29)
+45%
|
(6)
+79%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
46
|
46
|
46
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
6
|
7
|
9
|
9
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(18)
|
(13)
|
(34)
|
29
|
(3)
|
48
|
76
|
41
|
67
|
52
|
48
|
46
|
10
|
(21)
|
(32)
|
(40)
|
(14)
|
(51)
|
(44)
|
(30)
|
(47)
|
24
|
24
|
31
|
32
|
26
|
27
|
17
|
(9)
|
(34)
|
(32)
|
(34)
|
(28)
|
(37)
|
(51)
|
(36)
|
(5)
|
(6)
|
(4)
|
77
|
(34)
|
(34)
|
(24)
|
(59)
|
8
|
33
|
(86)
|
(109)
|
(138)
|
979
|
1 053
|
1 141
|
1 096
|
64
|
63
|
31
|
(29)
|
(94)
|
(75)
|
(50)
|
(8)
|
(40)
|
(58)
|
(119)
|
(138)
|
(162)
|
(136)
|
(116)
|
(95)
|
(68)
|
(77)
|
(49)
|
(25)
|
(11)
|
(20)
|
(29)
|
(0)
|
(36)
|
1
|
(31)
|
(29)
|
(5)
|
12
|
46
|
46
|
60
|
(30)
|
17
|
(17)
|
(58)
|
(19)
|
(26)
|
1
|
47
|
33
|
40
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(8)
|
(8)
|
(8)
|
(7)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(27)
|
(27)
|
(27)
|
(27)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(24)
|
(29)
|
(29)
|
(29)
|
(5)
|
(10)
|
(10)
|
(10)
|
(10)
|
(1)
|
(7)
|
(9)
|
(10)
|
(11)
|
(14)
|
(11)
|
(13)
|
(13)
|
(4)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(7)
|
(6)
|
(12)
|
(12)
|
(14)
|
|
| Cash from Financing Activities |
(18)
N/A
|
(13)
+24%
|
(34)
-153%
|
29
N/A
|
(3)
N/A
|
49
N/A
|
76
+57%
|
42
-45%
|
68
+62%
|
52
-23%
|
48
-9%
|
46
-4%
|
10
-79%
|
(21)
N/A
|
(32)
-50%
|
(39)
-24%
|
(12)
+70%
|
(5)
+55%
|
3
N/A
|
17
+469%
|
(3)
N/A
|
24
N/A
|
24
+1%
|
31
+28%
|
32
+1%
|
26
-16%
|
27
+4%
|
17
-39%
|
(9)
N/A
|
(34)
-277%
|
(32)
+7%
|
(34)
-7%
|
(31)
+9%
|
(37)
-21%
|
(51)
-38%
|
(37)
+28%
|
(6)
+83%
|
(7)
-13%
|
(7)
-1%
|
75
N/A
|
(36)
N/A
|
(35)
+4%
|
(24)
+31%
|
(59)
-143%
|
8
N/A
|
32
+300%
|
(87)
N/A
|
(110)
-27%
|
(138)
-26%
|
952
N/A
|
1 026
+8%
|
1 114
+9%
|
1 069
-4%
|
63
-94%
|
61
-3%
|
29
-52%
|
(32)
N/A
|
(98)
-204%
|
(78)
+20%
|
(53)
+33%
|
(11)
+79%
|
(43)
-281%
|
(59)
-38%
|
(121)
-104%
|
(163)
-34%
|
(191)
-17%
|
(165)
+13%
|
(144)
+13%
|
(100)
+31%
|
(77)
+23%
|
(87)
-13%
|
(60)
+31%
|
(37)
+38%
|
(16)
+58%
|
(31)
-93%
|
(41)
-35%
|
(14)
+66%
|
(49)
-249%
|
(16)
+68%
|
(46)
-187%
|
(45)
+2%
|
(22)
+51%
|
5
N/A
|
38
+751%
|
40
+6%
|
55
+37%
|
(36)
N/A
|
11
N/A
|
(22)
N/A
|
(63)
-185%
|
(23)
+64%
|
(34)
-51%
|
(5)
+87%
|
35
N/A
|
21
-40%
|
27
+26%
|
|
| 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
|
(0)
+64%
|
6
N/A
|
0
-95%
|
(3)
N/A
|
0
N/A
|
(3)
N/A
|
5
N/A
|
5
+8%
|
9
+75%
|
6
-35%
|
3
-50%
|
(0)
N/A
|
(3)
-525%
|
(1)
+80%
|
(3)
-420%
|
3
N/A
|
2
-38%
|
1
-69%
|
3
+480%
|
2
-48%
|
0
-73%
|
(1)
N/A
|
2
N/A
|
0
-91%
|
3
+1 400%
|
2
-33%
|
1
-30%
|
3
+136%
|
1
-58%
|
4
+193%
|
(2)
N/A
|
(4)
-169%
|
(3)
+40%
|
(3)
-27%
|
4
N/A
|
7
+75%
|
(0)
N/A
|
3
N/A
|
7
+132%
|
3
-58%
|
7
+117%
|
(1)
N/A
|
(5)
-643%
|
5
N/A
|
(3)
N/A
|
(1)
+62%
|
(2)
-80%
|
(13)
-628%
|
8
N/A
|
7
-10%
|
9
+15%
|
15
+76%
|
2
-90%
|
2
+53%
|
1
-48%
|
(3)
N/A
|
(6)
-65%
|
(4)
+34%
|
(7)
-92%
|
(2)
+77%
|
(1)
+69%
|
(3)
-420%
|
(1)
+54%
|
(1)
+33%
|
(2)
-125%
|
(0)
+83%
|
3
N/A
|
(3)
N/A
|
(3)
-11%
|
(2)
+33%
|
(6)
-180%
|
(2)
+63%
|
1
N/A
|
(5)
N/A
|
(5)
+2%
|
(6)
-32%
|
(5)
+16%
|
(0)
+92%
|
0
N/A
|
(1)
N/A
|
(1)
+31%
|
(1)
+17%
|
(1)
-20%
|
2
N/A
|
0
-76%
|
13
+3 225%
|
14
+6%
|
(2)
N/A
|
(1)
+52%
|
(14)
-1 444%
|
(15)
-6%
|
(0)
+99%
|
(1)
-506%
|
(1)
+14%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
17
N/A
|
13
-22%
|
41
+220%
|
33
-19%
|
(64)
N/A
|
15
N/A
|
(17)
N/A
|
(36)
-107%
|
(58)
-60%
|
(38)
+34%
|
(37)
+4%
|
(38)
-3%
|
(11)
+71%
|
7
N/A
|
19
+188%
|
25
+30%
|
(19)
N/A
|
6
N/A
|
(4)
N/A
|
(15)
-305%
|
6
N/A
|
(23)
N/A
|
(25)
-6%
|
(29)
-16%
|
(41)
-41%
|
(24)
+41%
|
(26)
-9%
|
(16)
+40%
|
1
N/A
|
24
+1 917%
|
25
+1%
|
21
-14%
|
26
+25%
|
34
+31%
|
47
+39%
|
41
-14%
|
13
-67%
|
7
-47%
|
9
+29%
|
29
+221%
|
136
+370%
|
138
+2%
|
121
-12%
|
54
-56%
|
(3)
N/A
|
(34)
-1 223%
|
85
N/A
|
108
+27%
|
125
+15%
|
111
-11%
|
27
-76%
|
(60)
N/A
|
17
N/A
|
(48)
N/A
|
(36)
+25%
|
(5)
+85%
|
26
N/A
|
92
+254%
|
74
-19%
|
45
-39%
|
9
-79%
|
42
+349%
|
56
+34%
|
120
+113%
|
162
+35%
|
189
+17%
|
165
-13%
|
147
-11%
|
95
-35%
|
72
-24%
|
82
+15%
|
49
-40%
|
33
-34%
|
5
-83%
|
15
+176%
|
28
+87%
|
(1)
N/A
|
44
N/A
|
14
-68%
|
45
+216%
|
43
-4%
|
15
-65%
|
(10)
N/A
|
(44)
-342%
|
(44)
+0%
|
(55)
-25%
|
(37)
+33%
|
(84)
-127%
|
(67)
+21%
|
(25)
+63%
|
7
N/A
|
19
+162%
|
4
-78%
|
(36)
N/A
|
(43)
-20%
|
(67)
-54%
|
|