Dalrada Financial Corp
OTC:DFCO
Cash Flow Statement
Cash Flow Statement
Dalrada Financial Corp
| Mar-1994 | Jun-1994 | Sep-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Sep-1995 | 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 | 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
1
|
3
|
3
|
4
|
(10)
|
(12)
|
(17)
|
(20)
|
(25)
|
(28)
|
(28)
|
(28)
|
(14)
|
(13)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(9)
|
(14)
|
(15)
|
(13)
|
(11)
|
(5)
|
(5)
|
(6)
|
(6)
|
(3)
|
(2)
|
(0)
|
(0)
|
(4)
|
(3)
|
0
|
1
|
3
|
(0)
|
(5)
|
(14)
|
12
|
12
|
18
|
4
|
6
|
6
|
4
|
6
|
6
|
6
|
2
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
1
|
0
|
0
|
1
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
0
|
(0)
|
(0)
|
(1)
|
(12)
|
(14)
|
(16)
|
(17)
|
(21)
|
(22)
|
(23)
|
(22)
|
(23)
|
(25)
|
(27)
|
(28)
|
(25)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
5
|
5
|
7
|
3
|
3
|
3
|
0
|
1
|
1
|
1
|
1
|
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
|
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
|
|
| 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
|
3
|
3
|
4
|
4
|
4
|
2
|
3
|
4
|
5
|
5
|
4
|
4
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
3
|
3
|
1
|
0
|
(1)
|
(1)
|
(1)
|
7
|
7
|
7
|
0
|
6
|
6
|
6
|
0
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
7
|
7
|
7
|
5
|
0
|
(1)
|
1
|
(1)
|
1
|
2
|
(0)
|
2
|
0
|
(1)
|
(5)
|
(7)
|
(10)
|
(6)
|
0
|
4
|
(4)
|
(4)
|
(10)
|
(4)
|
(6)
|
(6)
|
(3)
|
(6)
|
(6)
|
(6)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(8)
|
(8)
|
(6)
|
(7)
|
5
|
5
|
3
|
4
|
8
|
9
|
11
|
12
|
9
|
8
|
6
|
5
|
6
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
2
|
3
|
|
| Change in Working Capital |
4
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(5)
|
(6)
|
(6)
|
(9)
|
(7)
|
(10)
|
(5)
|
(3)
|
1
|
6
|
8
|
11
|
8
|
6
|
2
|
1
|
1
|
4
|
3
|
2
|
2
|
3
|
4
|
5
|
6
|
5
|
5
|
5
|
4
|
5
|
1
|
(1)
|
(0)
|
0
|
(1)
|
1
|
4
|
0
|
9
|
9
|
7
|
14
|
(6)
|
(6)
|
(6)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
2
|
(1)
|
(2)
|
(2)
|
(4)
|
0
|
2
|
0
|
7
|
8
|
8
|
11
|
12
|
9
|
10
|
12
|
(0)
|
|
| Cash from Operating Activities |
0
N/A
|
(1)
N/A
|
(1)
+6%
|
(1)
-35%
|
(1)
N/A
|
(1)
+37%
|
(1)
+18%
|
(1)
N/A
|
(1)
-22%
|
(1)
-91%
|
(2)
-27%
|
(4)
-131%
|
(5)
-23%
|
(4)
+11%
|
(6)
-42%
|
(4)
+31%
|
(7)
-68%
|
(7)
-7%
|
(7)
-3%
|
(7)
-1%
|
(6)
+18%
|
(7)
-15%
|
(6)
+10%
|
(9)
-38%
|
(8)
+5%
|
(7)
+20%
|
(6)
+9%
|
(5)
+20%
|
(4)
+23%
|
(5)
-42%
|
(5)
+2%
|
(6)
-8%
|
(4)
+24%
|
(3)
+41%
|
(2)
+32%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+21%
|
(2)
-180%
|
(0)
+68%
|
(0)
+86%
|
(1)
-1 314%
|
2
N/A
|
(4)
N/A
|
(3)
+33%
|
(1)
+68%
|
(6)
-589%
|
2
N/A
|
3
+38%
|
3
-11%
|
3
+20%
|
1
-59%
|
1
-1%
|
1
+2%
|
0
-99%
|
0
+600%
|
0
+14%
|
0
-63%
|
0
-67%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+79%
|
(0)
-376%
|
(0)
+24%
|
(0)
-42%
|
(0)
-59%
|
(0)
-30%
|
(1)
-267%
|
(1)
-23%
|
(2)
-74%
|
(3)
-45%
|
(2)
+7%
|
(3)
-5%
|
(3)
-33%
|
(4)
-24%
|
(6)
-34%
|
(8)
-51%
|
(8)
+2%
|
(9)
-14%
|
(10)
-10%
|
(8)
+19%
|
(11)
-26%
|
(13)
-22%
|
(5)
+64%
|
(5)
-12%
|
(3)
+38%
|
(0)
+94%
|
(8)
-3 865%
|
(8)
+3%
|
(9)
-17%
|
(8)
+5%
|
(18)
-114%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(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
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other 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
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
(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)
|
(0)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+47%
|
(1)
+14%
|
(0)
+61%
|
(0)
+73%
|
(0)
-40%
|
(0)
+7%
|
(0)
+23%
|
(0)
-200%
|
(1)
-77%
|
(1)
-57%
|
(1)
-64%
|
(2)
-29%
|
(2)
-26%
|
(3)
-21%
|
(2)
+7%
|
(3)
-13%
|
(4)
-36%
|
(4)
-4%
|
(5)
-17%
|
(5)
-1%
|
(3)
+27%
|
(3)
+17%
|
(1)
+49%
|
(0)
+70%
|
(0)
+95%
|
0
N/A
|
0
-86%
|
0
-25%
|
(0)
N/A
|
(0)
+35%
|
(0)
-191%
|
(0)
+3%
|
0
N/A
|
0
N/A
|
0
+45%
|
0
-34%
|
(0)
N/A
|
(0)
-240%
|
(0)
-24%
|
(0)
+48%
|
0
N/A
|
0
+1 200%
|
0
-77%
|
0
-33%
|
(0)
N/A
|
(0)
-5%
|
(0)
+40%
|
(2)
-1 667%
|
(0)
+95%
|
(0)
-190%
|
(0)
+14%
|
2
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
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-82%
|
(0)
+22%
|
0
N/A
|
0
-44%
|
0
-86%
|
(0)
N/A
|
(0)
-328%
|
(0)
+43%
|
(0)
-200%
|
(1)
-37%
|
(1)
-16%
|
(1)
-55%
|
(1)
+41%
|
(1)
-38%
|
(1)
-47%
|
(1)
+30%
|
(1)
-32%
|
(1)
+31%
|
(0)
+40%
|
(0)
-3%
|
(1)
-21%
|
(1)
-95%
|
(1)
+34%
|
(1)
-7%
|
(1)
+8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
3
|
6
|
6
|
7
|
4
|
1
|
6
|
6
|
7
|
7
|
(0)
|
0
|
4
|
4
|
6
|
11
|
8
|
8
|
8
|
5
|
5
|
5
|
4
|
4
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
|
| Net Issuance of Debt |
0
|
(0)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
4
|
7
|
9
|
9
|
6
|
4
|
2
|
(1)
|
2
|
(1)
|
(2)
|
0
|
(2)
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
(0)
|
1
|
0
|
0
|
1
|
1
|
0
|
4
|
4
|
2
|
8
|
1
|
0
|
(1)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
3
|
4
|
4
|
6
|
9
|
11
|
13
|
14
|
13
|
13
|
15
|
6
|
4
|
2
|
(1)
|
7
|
8
|
8
|
8
|
19
|
|
| Other |
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
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
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
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
2
-1%
|
1
-36%
|
1
-13%
|
1
-45%
|
1
+52%
|
1
-36%
|
1
N/A
|
3
+349%
|
6
+114%
|
7
+20%
|
7
+5%
|
5
-30%
|
2
-59%
|
7
+249%
|
7
-4%
|
10
+48%
|
14
+31%
|
9
-37%
|
9
+6%
|
9
+3%
|
8
-20%
|
8
+9%
|
10
+24%
|
9
-9%
|
7
-25%
|
6
-11%
|
5
-17%
|
3
-36%
|
5
+59%
|
5
-4%
|
6
+14%
|
4
-23%
|
2
-47%
|
2
-35%
|
(1)
N/A
|
0
N/A
|
0
-66%
|
(0)
N/A
|
1
N/A
|
1
-10%
|
1
-16%
|
1
+77%
|
1
-1%
|
(0)
N/A
|
4
N/A
|
4
-21%
|
2
-50%
|
8
+352%
|
1
-87%
|
0
-83%
|
(1)
N/A
|
(3)
-132%
|
(0)
+95%
|
(0)
+8%
|
(0)
-42%
|
(0)
+94%
|
(0)
-400%
|
(0)
-20%
|
(0)
+83%
|
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
+74%
|
0
+40%
|
1
+301%
|
1
+25%
|
2
+69%
|
3
+50%
|
2
-5%
|
3
+9%
|
4
+35%
|
4
+22%
|
6
+34%
|
9
+48%
|
9
+0%
|
11
+20%
|
12
+10%
|
11
-6%
|
13
+20%
|
14
+10%
|
6
-61%
|
4
-24%
|
3
-39%
|
(0)
N/A
|
8
N/A
|
9
+9%
|
9
+3%
|
9
-4%
|
19
+117%
|
|
| 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 |
0
N/A
|
0
-72%
|
(0)
N/A
|
(0)
+34%
|
(1)
-89%
|
0
N/A
|
(0)
N/A
|
(0)
+50%
|
2
N/A
|
4
+129%
|
5
+14%
|
2
-49%
|
(1)
N/A
|
(4)
-266%
|
(1)
+74%
|
1
N/A
|
1
+61%
|
3
+183%
|
(3)
N/A
|
(3)
-10%
|
(1)
+51%
|
(3)
-109%
|
(1)
+66%
|
(0)
+92%
|
0
N/A
|
0
-37%
|
0
+55%
|
0
-15%
|
(0)
N/A
|
(0)
+40%
|
(0)
-20%
|
(0)
+20%
|
(0)
+21%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+150%
|
0
+160%
|
(1)
N/A
|
(0)
+95%
|
(1)
-1 880%
|
0
N/A
|
1
+1 900%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
1
+75%
|
(1)
N/A
|
3
N/A
|
3
-8%
|
1
-57%
|
2
+83%
|
1
-38%
|
1
N/A
|
1
-1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-50%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-98%
|
0
+1 200%
|
(0)
N/A
|
(0)
-6%
|
(0)
+4%
|
(0)
+58%
|
0
N/A
|
0
+1 147%
|
0
-7%
|
0
-30%
|
0
+81%
|
0
-40%
|
0
+113%
|
0
-81%
|
(0)
N/A
|
(0)
+87%
|
0
N/A
|
1
+138%
|
2
+161%
|
1
-22%
|
1
-45%
|
0
-93%
|
(2)
N/A
|
(1)
+38%
|
(1)
+20%
|
(0)
+59%
|
0
N/A
|
(0)
N/A
|
(0)
+5%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-15%
|
(2)
+11%
|
(1)
+18%
|
(1)
+19%
|
(1)
+30%
|
(1)
+16%
|
(1)
+4%
|
(1)
-50%
|
(2)
-81%
|
(2)
-32%
|
(5)
-117%
|
(6)
-25%
|
(6)
0%
|
(8)
-36%
|
(6)
+24%
|
(9)
-47%
|
(11)
-15%
|
(11)
-3%
|
(12)
-7%
|
(11)
+11%
|
(10)
+3%
|
(9)
+12%
|
(10)
-11%
|
(9)
+14%
|
(7)
+24%
|
(6)
+13%
|
(5)
+14%
|
(4)
+23%
|
(6)
-42%
|
(5)
+3%
|
(6)
-9%
|
(4)
+24%
|
(3)
+42%
|
(2)
+32%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+29%
|
(2)
-206%
|
(1)
+65%
|
(0)
+72%
|
(1)
-519%
|
1
N/A
|
(5)
N/A
|
(3)
+31%
|
(1)
+62%
|
(7)
-464%
|
2
N/A
|
3
+41%
|
2
-11%
|
3
+25%
|
1
-58%
|
1
-1%
|
1
+2%
|
0
-99%
|
0
+600%
|
0
+14%
|
0
-63%
|
0
-67%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+83%
|
(0)
-376%
|
(0)
+24%
|
(0)
-42%
|
(0)
-59%
|
(0)
-34%
|
(1)
-263%
|
(1)
-23%
|
(2)
-77%
|
(3)
-51%
|
(3)
+5%
|
(3)
-7%
|
(4)
-30%
|
(4)
-20%
|
(6)
-37%
|
(9)
-50%
|
(9)
+1%
|
(10)
-16%
|
(11)
-9%
|
(9)
+16%
|
(12)
-28%
|
(14)
-16%
|
(6)
+59%
|
(6)
-4%
|
(4)
+39%
|
(1)
+81%
|
(8)
-1 145%
|
(9)
-3%
|
(10)
-10%
|
(9)
+4%
|
(18)
-101%
|
|