CDTi Advanced Materials Inc
OTC:CDTI
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
CDTi Advanced Materials Inc
| Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(5)
|
(4)
|
(6)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(7)
|
(3)
|
(4)
|
(5)
|
(8)
|
(13)
|
(15)
|
(13)
|
(7)
|
(8)
|
(7)
|
(6)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(6)
|
(16)
|
(23)
|
(24)
|
(24)
|
(12)
|
(5)
|
(2)
|
(4)
|
(5)
|
|
| 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
|
2
|
2
|
2
|
1
|
1
|
2
|
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
|
0
|
0
|
|
| 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
|
(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
|
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
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash 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
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
(6)
|
(5)
|
(5)
|
(0)
|
3
|
3
|
3
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
4
|
2
|
4
|
4
|
2
|
0
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(6)
|
7
|
14
|
15
|
17
|
5
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| 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
|
0
|
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
|
1
|
1
|
1
|
0
|
(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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
0
|
(0)
|
1
|
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
|
1
|
0
|
(0)
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
1
|
2
|
1
|
0
|
3
|
5
|
5
|
4
|
3
|
1
|
(7)
|
(10)
|
(7)
|
(7)
|
4
|
6
|
3
|
3
|
(1)
|
3
|
3
|
1
|
1
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
1
|
2
|
(1)
|
1
|
(1)
|
(0)
|
0
|
1
|
2
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
N/A
|
(2)
-36%
|
(3)
-17%
|
(4)
-22%
|
(4)
-18%
|
(4)
+4%
|
(4)
-4%
|
(4)
+8%
|
(3)
+12%
|
(3)
+1%
|
(3)
+12%
|
(3)
+2%
|
(3)
-6%
|
(3)
+12%
|
(3)
+5%
|
(3)
+0%
|
(2)
+16%
|
(2)
+4%
|
(2)
-1%
|
(2)
+9%
|
(2)
-9%
|
(2)
+18%
|
(1)
+35%
|
(1)
+32%
|
(1)
-3%
|
(2)
-124%
|
(2)
-38%
|
(3)
-23%
|
(3)
-3%
|
(3)
+9%
|
(2)
+9%
|
(3)
-13%
|
(3)
-12%
|
(3)
-1%
|
(4)
-17%
|
(4)
-18%
|
(5)
-5%
|
(5)
-13%
|
(5)
-1%
|
(5)
+4%
|
(5)
+1%
|
(5)
+1%
|
(5)
-5%
|
(4)
+15%
|
(5)
-22%
|
(5)
+6%
|
(4)
+24%
|
(4)
-11%
|
(4)
+3%
|
(5)
-25%
|
(6)
-10%
|
(7)
-22%
|
(7)
+2%
|
(6)
+16%
|
(7)
-17%
|
(6)
+12%
|
(6)
0%
|
(4)
+31%
|
(4)
+8%
|
(4)
-16%
|
(6)
-46%
|
(10)
-59%
|
(17)
-74%
|
(15)
+15%
|
(12)
+21%
|
(10)
+10%
|
(0)
+97%
|
(0)
+50%
|
(3)
-1 738%
|
(2)
+42%
|
(3)
-92%
|
(0)
+87%
|
(0)
+30%
|
(2)
-640%
|
(5)
-142%
|
(10)
-85%
|
(11)
-14%
|
(11)
+2%
|
(12)
-4%
|
(12)
0%
|
(10)
+10%
|
(12)
-11%
|
(7)
+42%
|
(7)
-3%
|
(8)
-19%
|
(5)
+38%
|
(8)
-48%
|
(5)
+31%
|
(3)
+46%
|
(3)
+1%
|
(2)
+22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
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
|
(12)
|
(19)
|
(12)
|
(12)
|
0
|
7
|
0
|
0
|
0
|
(0)
|
16
|
16
|
16
|
6
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
3
|
3
|
3
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(2)
-10 150%
|
(2)
-1%
|
(2)
0%
|
(2)
0%
|
2
N/A
|
2
+1%
|
2
+1%
|
2
+2%
|
(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)
-100%
|
(0)
N/A
|
(0)
-50%
|
(0)
-233%
|
(0)
-50%
|
(0)
-40%
|
(0)
-33%
|
(0)
-7%
|
(0)
+17%
|
(0)
-12%
|
(0)
+18%
|
(0)
-13%
|
(0)
-27%
|
(0)
-6%
|
(0)
-31%
|
(0)
+11%
|
(0)
+7%
|
(0)
+16%
|
(0)
+34%
|
(0)
+19%
|
(0)
N/A
|
(0)
+35%
|
(0)
-9%
|
(0)
-17%
|
(12)
-8 550%
|
(19)
-59%
|
(12)
+37%
|
(12)
-1%
|
(0)
+97%
|
7
N/A
|
(1)
N/A
|
(0)
+17%
|
(0)
+19%
|
(0)
+36%
|
15
N/A
|
15
-3%
|
15
0%
|
5
-66%
|
3
-44%
|
3
+19%
|
3
-3%
|
(1)
N/A
|
(0)
+45%
|
(0)
-31%
|
(0)
+42%
|
(0)
+60%
|
(0)
-113%
|
(0)
-111%
|
(0)
-10%
|
(1)
-94%
|
(1)
+8%
|
(0)
+74%
|
(0)
-60%
|
1
N/A
|
1
-4%
|
1
-34%
|
1
+9%
|
(0)
N/A
|
(0)
+5%
|
(0)
+51%
|
(0)
+48%
|
(0)
+39%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
3
+2%
|
3
+1%
|
3
N/A
|
0
-100%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
12
|
12
|
12
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
2
|
2
|
3
|
1
|
1
|
2
|
1
|
1
|
4
|
0
|
4
|
4
|
1
|
0
|
0
|
5
|
7
|
0
|
0
|
5
|
2
|
2
|
2
|
1
|
6
|
6
|
6
|
6
|
5
|
8
|
13
|
16
|
20
|
17
|
11
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
15
|
14
|
0
|
0
|
3
|
3
|
0
|
0
|
2
|
2
|
3
|
9
|
8
|
11
|
10
|
9
|
9
|
7
|
7
|
3
|
3
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
2
|
|
| Net Issuance of Debt |
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
3
|
3
|
6
|
6
|
5
|
5
|
(16)
|
(15)
|
(16)
|
1
|
1
|
2
|
2
|
0
|
2
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(2)
|
1
|
0
|
0
|
1
|
1
|
1
|
3
|
4
|
2
|
(1)
|
(4)
|
(5)
|
(3)
|
(1)
|
(1)
|
(0)
|
|
| Other |
(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)
|
(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
|
|
| Cash from Financing Activities |
8
N/A
|
10
+20%
|
9
-5%
|
9
-1%
|
2
-78%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
1
N/A
|
1
+12%
|
3
+134%
|
3
N/A
|
2
-38%
|
4
+77%
|
2
-51%
|
2
N/A
|
3
+59%
|
1
-62%
|
2
+43%
|
2
+33%
|
1
-51%
|
1
N/A
|
4
+322%
|
3
-18%
|
3
N/A
|
3
N/A
|
1
-68%
|
1
+23%
|
1
N/A
|
5
+285%
|
7
+42%
|
7
N/A
|
7
N/A
|
5
-28%
|
2
-55%
|
2
N/A
|
2
N/A
|
1
-74%
|
6
+790%
|
6
+9%
|
6
N/A
|
6
N/A
|
5
-13%
|
8
+49%
|
13
+72%
|
16
+18%
|
20
+24%
|
17
-16%
|
11
-34%
|
12
+5%
|
3
-74%
|
6
+114%
|
6
0%
|
5
-27%
|
5
+1%
|
(16)
N/A
|
(15)
+5%
|
(16)
-9%
|
2
N/A
|
2
+18%
|
7
+179%
|
17
+154%
|
14
-17%
|
15
+9%
|
11
-26%
|
4
-67%
|
4
+3%
|
4
-2%
|
2
-42%
|
1
-51%
|
(1)
N/A
|
0
N/A
|
8
+2 049%
|
6
-25%
|
12
+101%
|
11
-10%
|
9
-20%
|
9
+6%
|
8
-15%
|
8
+5%
|
6
-29%
|
6
+10%
|
12
+90%
|
9
-23%
|
6
-34%
|
5
-18%
|
(3)
N/A
|
(1)
+67%
|
(1)
+50%
|
2
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
|
|
| Net Change in Cash |
6
N/A
|
8
+25%
|
5
-40%
|
4
-11%
|
(4)
N/A
|
(6)
-81%
|
(2)
+65%
|
(2)
-7%
|
(2)
+15%
|
(1)
+37%
|
(2)
-59%
|
(2)
+27%
|
0
N/A
|
0
-37%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+53%
|
1
N/A
|
(1)
N/A
|
(0)
+64%
|
(0)
+97%
|
(1)
-6 700%
|
(0)
+85%
|
3
N/A
|
3
-22%
|
2
-37%
|
1
-40%
|
(2)
N/A
|
(2)
+5%
|
(2)
+13%
|
3
N/A
|
4
+74%
|
4
-6%
|
4
-2%
|
1
-66%
|
(2)
N/A
|
(3)
-14%
|
(3)
-21%
|
(5)
-58%
|
0
N/A
|
1
+271%
|
1
+10%
|
1
-23%
|
1
+7%
|
2
+200%
|
8
+245%
|
(0)
N/A
|
(4)
-37 900%
|
0
N/A
|
(6)
N/A
|
5
N/A
|
2
-55%
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+51%
|
(6)
-401%
|
(4)
+28%
|
(5)
-17%
|
3
N/A
|
(1)
N/A
|
0
N/A
|
3
+923%
|
(2)
N/A
|
3
N/A
|
0
-91%
|
3
+1 052%
|
3
+10%
|
0
-94%
|
(0)
N/A
|
(3)
-1 140%
|
(3)
+4%
|
(1)
+67%
|
5
N/A
|
0
-94%
|
3
+965%
|
1
-81%
|
(2)
N/A
|
(2)
-6%
|
(4)
-127%
|
(3)
+38%
|
(6)
-125%
|
(0)
+95%
|
5
N/A
|
1
-82%
|
1
-13%
|
1
-13%
|
(5)
N/A
|
(0)
+94%
|
0
N/A
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-1%
|
(3)
-38%
|
(3)
-17%
|
(4)
-22%
|
(4)
-17%
|
(4)
+5%
|
(4)
-4%
|
(4)
+8%
|
(3)
+13%
|
(3)
+1%
|
(3)
+12%
|
(3)
+2%
|
(3)
-6%
|
(3)
+12%
|
(3)
+5%
|
(3)
+0%
|
(2)
+16%
|
(2)
+4%
|
(2)
-1%
|
(2)
+8%
|
(2)
-9%
|
(2)
+18%
|
(1)
+35%
|
(1)
+32%
|
(1)
-4%
|
(2)
-128%
|
(2)
-38%
|
(3)
-19%
|
(3)
-10%
|
(3)
+7%
|
(3)
+10%
|
(3)
-6%
|
(3)
-17%
|
(3)
-2%
|
(4)
-18%
|
(4)
-13%
|
(5)
-11%
|
(6)
-11%
|
(6)
0%
|
(5)
+9%
|
(5)
-2%
|
(5)
+2%
|
(5)
-5%
|
(4)
+18%
|
(5)
-24%
|
(5)
+5%
|
(4)
+21%
|
(4)
-7%
|
(5)
-5%
|
(6)
-24%
|
(6)
-7%
|
(7)
-15%
|
(7)
-3%
|
(6)
+16%
|
(7)
-14%
|
(6)
+16%
|
(6)
-8%
|
(5)
+27%
|
(4)
+6%
|
(5)
-8%
|
(7)
-47%
|
(11)
-53%
|
(18)
-71%
|
(15)
+15%
|
(12)
+22%
|
(11)
+9%
|
(1)
+95%
|
(0)
+28%
|
(3)
-711%
|
(2)
+40%
|
(4)
-82%
|
(1)
+84%
|
(0)
+23%
|
(2)
-455%
|
(6)
-134%
|
(10)
-82%
|
(12)
-14%
|
(12)
+2%
|
(12)
-3%
|
(12)
-2%
|
(11)
+9%
|
(12)
-10%
|
(7)
+41%
|
(7)
+1%
|
(8)
-17%
|
(5)
+37%
|
(8)
-47%
|
(5)
+30%
|
(3)
+46%
|
(3)
+1%
|
(2)
+22%
|
|