AGF Management Ltd
TSX:AGF.B
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
AGF Management Ltd
TSX:AGF.B
|
CA |
|
G
|
GORE German Office Real Estate AG
XETRA:GAG
|
DE |
|
Home Bancorp Inc
NASDAQ:HBCP
|
US |
|
Giantplus Technology Co Ltd
TWSE:8105
|
TW |
|
D
|
De Nora India Ltd
NSE:DENORA
|
IN |
|
H
|
Hindustan Foods Ltd
NSE:HNDFDS
|
IN |
Cash Flow Statement
Cash Flow Statement
AGF Management Ltd
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
136
|
115
|
120
|
120
|
114
|
97
|
88
|
44
|
39
|
54
|
57
|
77
|
74
|
63
|
59
|
92
|
96
|
106
|
120
|
113
|
125
|
146
|
150
|
179
|
205
|
195
|
197
|
129
|
78
|
51
|
33
|
98
|
116
|
127
|
132
|
118
|
116
|
123
|
110
|
104
|
101
|
91
|
62
|
52
|
42
|
8
|
31
|
22
|
27
|
52
|
56
|
61
|
55
|
55
|
52
|
48
|
45
|
39
|
35
|
41
|
38
|
41
|
45
|
48
|
62
|
66
|
75
|
73
|
52
|
47
|
41
|
48
|
59
|
53
|
86
|
174
|
169
|
168
|
136
|
39
|
47
|
52
|
59
|
67
|
71
|
92
|
92
|
88
|
101
|
87
|
85
|
96
|
96
|
104
|
112
|
128
|
|
| Depreciation & Amortization |
56
|
48
|
41
|
34
|
37
|
38
|
40
|
40
|
39
|
40
|
31
|
27
|
24
|
21
|
27
|
26
|
27
|
72
|
102
|
131
|
159
|
127
|
126
|
124
|
123
|
120
|
117
|
114
|
109
|
105
|
101
|
97
|
94
|
92
|
90
|
87
|
86
|
89
|
95
|
97
|
100
|
100
|
99
|
98
|
95
|
92
|
89
|
86
|
83
|
76
|
70
|
64
|
59
|
57
|
55
|
53
|
52
|
50
|
50
|
48
|
50
|
49
|
48
|
48
|
43
|
42
|
40
|
40
|
31
|
23
|
13
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
10
|
10
|
10
|
11
|
12
|
12
|
11
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
|
| Change in Deffered Taxes |
(25)
|
(1)
|
(8)
|
(9)
|
(12)
|
(19)
|
(22)
|
11
|
12
|
12
|
12
|
(35)
|
(32)
|
(26)
|
(22)
|
(8)
|
(9)
|
(11)
|
(19)
|
(20)
|
(20)
|
(7)
|
(1)
|
10
|
(5)
|
(15)
|
(18)
|
(51)
|
(35)
|
(45)
|
(44)
|
(31)
|
(27)
|
(23)
|
(21)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
5
|
0
|
0
|
2
|
7
|
6
|
8
|
9
|
6
|
5
|
4
|
3
|
5
|
5
|
6
|
6
|
7
|
6
|
4
|
3
|
8
|
9
|
9
|
9
|
2
|
4
|
7
|
10
|
13
|
11
|
8
|
6
|
4
|
4
|
6
|
6
|
6
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
5
|
6
|
6
|
4
|
5
|
6
|
8
|
10
|
10
|
10
|
8
|
7
|
7
|
8
|
9
|
9
|
12
|
9
|
11
|
11
|
9
|
10
|
10
|
11
|
13
|
11
|
|
| Other Non-Cash Items |
111
|
116
|
117
|
123
|
111
|
108
|
111
|
113
|
128
|
130
|
134
|
169
|
144
|
166
|
174
|
124
|
103
|
29
|
(3)
|
(2)
|
3
|
30
|
83
|
86
|
102
|
94
|
34
|
81
|
84
|
98
|
103
|
37
|
31
|
31
|
29
|
31
|
69
|
(162)
|
(123)
|
(484)
|
(578)
|
(449)
|
(566)
|
(217)
|
(164)
|
(52)
|
0
|
24
|
16
|
(13)
|
4
|
(17)
|
(15)
|
(15)
|
(15)
|
(19)
|
(21)
|
(16)
|
(19)
|
(14)
|
(15)
|
(24)
|
(22)
|
(28)
|
(39)
|
(50)
|
(62)
|
(67)
|
(46)
|
(25)
|
(13)
|
5
|
10
|
14
|
(11)
|
(80)
|
(82)
|
(80)
|
(43)
|
19
|
17
|
17
|
11
|
18
|
22
|
12
|
13
|
14
|
0
|
12
|
22
|
13
|
27
|
27
|
21
|
14
|
|
| Cash Taxes Paid |
30
|
32
|
45
|
52
|
56
|
58
|
53
|
53
|
68
|
65
|
52
|
49
|
19
|
16
|
23
|
26
|
37
|
40
|
45
|
48
|
38
|
36
|
27
|
32
|
38
|
38
|
46
|
50
|
64
|
67
|
110
|
55
|
55
|
60
|
21
|
72
|
58
|
48
|
44
|
32
|
35
|
41
|
42
|
46
|
40
|
34
|
28
|
23
|
59
|
62
|
60
|
59
|
35
|
31
|
34
|
44
|
27
|
30
|
25
|
15
|
19
|
17
|
15
|
17
|
21
|
(7)
|
(6)
|
(8)
|
(19)
|
6
|
3
|
2
|
7
|
6
|
6
|
(3)
|
13
|
21
|
21
|
35
|
17
|
12
|
17
|
15
|
21
|
25
|
28
|
29
|
27
|
28
|
26
|
26
|
31
|
32
|
33
|
38
|
|
| Cash Interest Paid |
24
|
23
|
23
|
23
|
25
|
26
|
27
|
28
|
28
|
26
|
24
|
24
|
88
|
28
|
31
|
34
|
(23)
|
51
|
64
|
79
|
96
|
107
|
127
|
150
|
170
|
188
|
192
|
190
|
175
|
156
|
95
|
112
|
98
|
89
|
124
|
84
|
98
|
49
|
29
|
9
|
(23)
|
10
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
9
|
11
|
11
|
10
|
12
|
9
|
9
|
8
|
8
|
6
|
5
|
6
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
5
|
3
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
|
| Change in Working Capital |
20
|
2
|
22
|
(0)
|
(9)
|
(6)
|
(5)
|
5
|
(15)
|
(19)
|
(1)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(70)
|
33
|
64
|
79
|
110
|
14
|
(6)
|
(11)
|
(22)
|
(30)
|
(31)
|
(40)
|
(154)
|
(16)
|
(44)
|
(47)
|
79
|
(37)
|
(44)
|
(42)
|
(39)
|
(50)
|
(7)
|
(11)
|
(53)
|
(62)
|
(83)
|
(65)
|
(33)
|
(28)
|
(23)
|
(29)
|
(15)
|
(14)
|
(15)
|
(19)
|
(26)
|
(17)
|
(13)
|
(8)
|
(8)
|
13
|
10
|
12
|
41
|
18
|
24
|
10
|
(11)
|
(11)
|
(18)
|
(10)
|
(29)
|
(59)
|
(30)
|
(21)
|
(16)
|
(3)
|
(23)
|
(32)
|
(30)
|
(29)
|
(30)
|
(24)
|
(31)
|
(23)
|
(17)
|
(4)
|
(16)
|
(19)
|
(21)
|
(37)
|
|
| Cash from Operating Activities |
297
N/A
|
279
-6%
|
292
+4%
|
267
-8%
|
241
-10%
|
218
-9%
|
212
-3%
|
213
+1%
|
204
-4%
|
217
+7%
|
232
+7%
|
239
+3%
|
252
+6%
|
266
+6%
|
254
-4%
|
234
-8%
|
216
-8%
|
202
-7%
|
200
-1%
|
222
+11%
|
263
+18%
|
296
+12%
|
358
+21%
|
399
+11%
|
355
-11%
|
429
+21%
|
395
-8%
|
351
-11%
|
345
-2%
|
222
-36%
|
186
-16%
|
190
+2%
|
192
+2%
|
197
+3%
|
199
+1%
|
179
-10%
|
98
-45%
|
19
-81%
|
28
+47%
|
(329)
N/A
|
(298)
+9%
|
(296)
+1%
|
(449)
-52%
|
(108)
+76%
|
(66)
+39%
|
(3)
+96%
|
113
N/A
|
121
+7%
|
73
-40%
|
52
-28%
|
48
-9%
|
43
-9%
|
66
+54%
|
69
+4%
|
68
-2%
|
52
-23%
|
60
+16%
|
59
-1%
|
51
-14%
|
56
+10%
|
48
-15%
|
51
+5%
|
59
+16%
|
60
+2%
|
58
-4%
|
71
+23%
|
64
-10%
|
58
-10%
|
78
+35%
|
63
-19%
|
65
+3%
|
68
+4%
|
62
-8%
|
62
-1%
|
64
+3%
|
93
+45%
|
67
-28%
|
39
-41%
|
74
+89%
|
48
-35%
|
59
+23%
|
77
+31%
|
60
-22%
|
65
+8%
|
74
+15%
|
84
+14%
|
84
0%
|
87
+4%
|
79
-10%
|
85
+8%
|
100
+17%
|
115
+15%
|
116
+2%
|
121
+4%
|
121
+0%
|
115
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(19)
|
(21)
|
(26)
|
(26)
|
(25)
|
(23)
|
(15)
|
(16)
|
(16)
|
(12)
|
(8)
|
(6)
|
(4)
|
(5)
|
(18)
|
(12)
|
(13)
|
(15)
|
(14)
|
(11)
|
(11)
|
(11)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(10)
|
(9)
|
(9)
|
(7)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(7)
|
(10)
|
(13)
|
(14)
|
(17)
|
(18)
|
(16)
|
(13)
|
(9)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
|
| Other Items |
(314)
|
(367)
|
(344)
|
(429)
|
(358)
|
(289)
|
(270)
|
(158)
|
(185)
|
(232)
|
(279)
|
(304)
|
(391)
|
(489)
|
(634)
|
(655)
|
(545)
|
(652)
|
(758)
|
(1 027)
|
(1 471)
|
(1 452)
|
(1 579)
|
(1 574)
|
(1 565)
|
(1 612)
|
(1 318)
|
(1 068)
|
(502)
|
(221)
|
117
|
372
|
411
|
566
|
498
|
465
|
190
|
90
|
(41)
|
(174)
|
(25)
|
(39)
|
(31)
|
(26)
|
6
|
18
|
16
|
14
|
(25)
|
(39)
|
(24)
|
(24)
|
(108)
|
(99)
|
(116)
|
(123)
|
(11)
|
35
|
49
|
65
|
72
|
44
|
25
|
9
|
5
|
(35)
|
(35)
|
(43)
|
(35)
|
(11)
|
(23)
|
(45)
|
(63)
|
(61)
|
(47)
|
244
|
265
|
244
|
244
|
(11)
|
(19)
|
(4)
|
(8)
|
(24)
|
(50)
|
(50)
|
(51)
|
(34)
|
(39)
|
(71)
|
(72)
|
(76)
|
(106)
|
(86)
|
(82)
|
(76)
|
|
| Cash from Investing Activities |
(332)
N/A
|
(385)
-16%
|
(365)
+5%
|
(455)
-25%
|
(385)
+16%
|
(314)
+18%
|
(293)
+7%
|
(172)
+41%
|
(200)
-17%
|
(248)
-24%
|
(292)
-18%
|
(312)
-7%
|
(397)
-27%
|
(493)
-24%
|
(640)
-30%
|
(673)
-5%
|
(557)
+17%
|
(665)
-19%
|
(773)
-16%
|
(1 041)
-35%
|
(1 482)
-42%
|
(1 463)
+1%
|
(1 589)
-9%
|
(1 582)
+0%
|
(1 574)
+0%
|
(1 621)
-3%
|
(1 326)
+18%
|
(1 075)
+19%
|
(508)
+53%
|
(226)
+56%
|
114
N/A
|
370
+225%
|
410
+11%
|
564
+38%
|
495
-12%
|
462
-7%
|
186
-60%
|
87
-53%
|
(45)
N/A
|
(178)
-298%
|
(29)
+84%
|
(45)
-56%
|
(36)
+19%
|
(35)
+4%
|
(3)
+91%
|
10
N/A
|
8
-13%
|
10
+23%
|
(28)
N/A
|
(41)
-44%
|
(26)
+36%
|
(26)
+1%
|
(110)
-328%
|
(101)
+8%
|
(119)
-17%
|
(127)
-7%
|
(18)
+86%
|
27
N/A
|
41
+55%
|
59
+43%
|
69
+17%
|
40
-41%
|
22
-46%
|
7
-70%
|
2
-68%
|
(38)
N/A
|
(38)
-1%
|
(47)
-22%
|
(38)
+18%
|
(13)
+65%
|
(25)
-87%
|
(46)
-85%
|
(66)
-42%
|
(64)
+3%
|
(50)
+22%
|
240
N/A
|
261
+8%
|
238
-9%
|
234
-2%
|
(25)
N/A
|
(33)
-35%
|
(21)
+36%
|
(25)
-21%
|
(40)
-58%
|
(63)
-55%
|
(59)
+6%
|
(56)
+5%
|
(37)
+33%
|
(43)
-13%
|
(74)
-74%
|
(74)
+0%
|
(79)
-7%
|
(109)
-38%
|
(89)
+18%
|
(86)
+4%
|
(81)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
(3)
|
(3)
|
(1)
|
(0)
|
5
|
(2)
|
(22)
|
(5)
|
(42)
|
(35)
|
(21)
|
(38)
|
(36)
|
(34)
|
(46)
|
(54)
|
(17)
|
(6)
|
0
|
10
|
8
|
(27)
|
0
|
(60)
|
(60)
|
(5)
|
(8)
|
(10)
|
(9)
|
3
|
3
|
4
|
(9)
|
(10)
|
(8)
|
(8)
|
(3)
|
(1)
|
(8)
|
(9)
|
(45)
|
(86)
|
(82)
|
(98)
|
(65)
|
(27)
|
(47)
|
(32)
|
(24)
|
(23)
|
(26)
|
(28)
|
(44)
|
(46)
|
(30)
|
(26)
|
(10)
|
(7)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(8)
|
(9)
|
(9)
|
(7)
|
(3)
|
(3)
|
(3)
|
(6)
|
(11)
|
(48)
|
(48)
|
(47)
|
(44)
|
(2)
|
(13)
|
(16)
|
(21)
|
(43)
|
(29)
|
(28)
|
(24)
|
(7)
|
(11)
|
(10)
|
(9)
|
(3)
|
(3)
|
(6)
|
(15)
|
(23)
|
|
| Net Issuance of Debt |
(76)
|
(108)
|
(85)
|
56
|
12
|
29
|
5
|
(114)
|
(65)
|
(59)
|
(48)
|
(53)
|
(76)
|
(79)
|
(39)
|
(80)
|
(69)
|
(41)
|
(39)
|
51
|
124
|
98
|
98
|
104
|
104
|
32
|
3
|
(36)
|
(81)
|
23
|
35
|
33
|
7
|
(32)
|
(27)
|
(13)
|
161
|
147
|
154
|
166
|
(16)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(40)
|
(40)
|
(40)
|
(40)
|
0
|
(40)
|
(40)
|
(80)
|
(70)
|
(60)
|
(80)
|
(50)
|
(30)
|
0
|
20
|
50
|
0
|
(4)
|
(10)
|
19
|
47
|
33
|
32
|
(213)
|
(223)
|
(206)
|
(200)
|
(5)
|
(4)
|
(4)
|
(4)
|
17
|
25
|
14
|
0
|
(22)
|
4
|
54
|
33
|
3
|
43
|
(2)
|
13
|
21
|
|
| Cash Paid for Dividends |
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(29)
|
(32)
|
(35)
|
(38)
|
(40)
|
(44)
|
(47)
|
(51)
|
(54)
|
(56)
|
(59)
|
(62)
|
(64)
|
(66)
|
(68)
|
(70)
|
(71)
|
(73)
|
(77)
|
(80)
|
(85)
|
(86)
|
(86)
|
(86)
|
(86)
|
(87)
|
(88)
|
(89)
|
(90)
|
(92)
|
(95)
|
(97)
|
(100)
|
(101)
|
(101)
|
(99)
|
(98)
|
(96)
|
(94)
|
(93)
|
(92)
|
(91)
|
(91)
|
(91)
|
(91)
|
(75)
|
(59)
|
(42)
|
(26)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(24)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(28)
|
(28)
|
(29)
|
(29)
|
(29)
|
(30)
|
(31)
|
(34)
|
|
| Other |
153
|
184
|
180
|
251
|
182
|
153
|
100
|
66
|
88
|
125
|
235
|
228
|
277
|
375
|
452
|
645
|
849
|
851
|
948
|
1 081
|
1 105
|
1 333
|
1 495
|
1 598
|
1 577
|
1 531
|
1 192
|
602
|
289
|
(324)
|
(590)
|
(818)
|
(828)
|
(703)
|
(674)
|
(346)
|
(295)
|
(133)
|
29
|
229
|
463
|
559
|
692
|
453
|
218
|
122
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
59
N/A
|
57
-3%
|
70
+22%
|
281
+302%
|
170
-40%
|
158
-7%
|
84
-47%
|
(77)
N/A
|
(29)
+63%
|
29
N/A
|
110
+272%
|
103
-6%
|
140
+36%
|
215
+53%
|
330
+53%
|
480
+45%
|
681
+42%
|
700
+3%
|
833
+19%
|
1 064
+28%
|
1 152
+8%
|
1 375
+19%
|
1 533
+11%
|
1 605
+5%
|
1 565
-3%
|
1 431
-9%
|
1 059
-26%
|
480
-55%
|
116
-76%
|
(397)
N/A
|
(651)
-64%
|
(869)
-33%
|
(904)
-4%
|
(819)
+9%
|
(799)
+2%
|
(459)
+43%
|
(232)
+49%
|
(85)
+63%
|
86
N/A
|
297
+247%
|
340
+14%
|
450
+32%
|
546
+22%
|
267
-51%
|
19
-93%
|
(72)
N/A
|
(170)
-136%
|
(133)
+22%
|
(152)
-14%
|
(135)
+11%
|
(127)
+6%
|
(126)
+1%
|
(168)
-34%
|
(154)
+8%
|
(153)
+1%
|
(138)
+10%
|
(65)
+53%
|
(101)
-55%
|
(84)
+17%
|
(121)
-43%
|
(104)
+14%
|
(94)
+9%
|
(113)
-20%
|
(84)
+26%
|
(63)
+25%
|
(34)
+47%
|
(19)
+44%
|
10
N/A
|
(41)
N/A
|
(44)
-7%
|
(45)
-3%
|
(16)
+64%
|
12
N/A
|
(5)
N/A
|
(11)
-112%
|
(291)
-2 641%
|
(297)
-2%
|
(278)
+7%
|
(267)
+4%
|
(31)
+88%
|
(42)
-36%
|
(46)
-10%
|
(52)
-13%
|
(52)
-1%
|
(31)
+40%
|
(41)
-31%
|
(53)
-29%
|
(58)
-9%
|
(37)
+36%
|
13
N/A
|
(8)
N/A
|
(33)
-312%
|
6
N/A
|
(41)
N/A
|
(36)
+13%
|
(39)
-10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
24
N/A
|
(49)
N/A
|
(3)
+93%
|
92
N/A
|
26
-72%
|
62
+141%
|
3
-95%
|
(36)
N/A
|
(26)
+29%
|
(2)
+93%
|
50
N/A
|
30
-40%
|
(4)
N/A
|
(11)
-159%
|
(55)
-385%
|
41
N/A
|
340
+727%
|
237
-30%
|
261
+10%
|
246
-6%
|
(67)
N/A
|
209
N/A
|
302
+45%
|
422
+40%
|
346
-18%
|
238
-31%
|
128
-46%
|
(244)
N/A
|
(48)
+81%
|
(400)
-743%
|
(351)
+12%
|
(309)
+12%
|
(302)
+2%
|
(57)
+81%
|
(104)
-83%
|
182
N/A
|
52
-71%
|
21
-59%
|
69
+222%
|
(210)
N/A
|
13
N/A
|
109
+761%
|
61
-44%
|
125
+105%
|
(50)
N/A
|
(65)
-30%
|
(49)
+25%
|
(1)
+97%
|
(107)
-7 557%
|
(124)
-15%
|
(106)
+15%
|
(108)
-3%
|
(212)
-96%
|
(186)
+12%
|
(204)
-10%
|
(213)
-4%
|
(23)
+89%
|
(15)
+35%
|
8
N/A
|
(6)
N/A
|
13
N/A
|
(3)
N/A
|
(32)
-882%
|
(17)
+47%
|
(4)
+79%
|
(1)
+78%
|
7
N/A
|
21
+209%
|
(1)
N/A
|
6
N/A
|
(5)
N/A
|
5
N/A
|
8
+67%
|
(7)
N/A
|
3
N/A
|
42
+1 185%
|
30
-29%
|
(1)
N/A
|
41
N/A
|
(8)
N/A
|
(16)
-117%
|
10
N/A
|
(17)
N/A
|
(28)
-60%
|
(20)
+28%
|
(16)
+20%
|
(25)
-54%
|
(8)
+67%
|
(1)
+91%
|
24
N/A
|
18
-25%
|
3
-86%
|
14
+448%
|
(10)
N/A
|
(1)
+93%
|
(5)
-700%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
279
N/A
|
261
-6%
|
271
+4%
|
241
-11%
|
215
-11%
|
193
-10%
|
189
-2%
|
199
+5%
|
188
-5%
|
201
+7%
|
220
+9%
|
231
+5%
|
246
+7%
|
263
+7%
|
249
-5%
|
216
-13%
|
204
-6%
|
189
-8%
|
186
-2%
|
208
+12%
|
252
+21%
|
285
+13%
|
348
+22%
|
391
+12%
|
346
-11%
|
420
+21%
|
387
-8%
|
345
-11%
|
339
-2%
|
217
-36%
|
183
-16%
|
187
+2%
|
191
+2%
|
195
+2%
|
197
+1%
|
176
-11%
|
95
-46%
|
16
-83%
|
24
+48%
|
(333)
N/A
|
(302)
+9%
|
(301)
+0%
|
(454)
-51%
|
(117)
+74%
|
(75)
+36%
|
(12)
+85%
|
106
N/A
|
118
+11%
|
70
-41%
|
50
-28%
|
46
-9%
|
42
-9%
|
64
+54%
|
67
+4%
|
65
-3%
|
48
-26%
|
53
+12%
|
52
-3%
|
44
-15%
|
50
+14%
|
45
-11%
|
47
+7%
|
56
+18%
|
58
+3%
|
55
-5%
|
68
+23%
|
61
-10%
|
54
-11%
|
74
+37%
|
60
-19%
|
63
+4%
|
66
+6%
|
60
-9%
|
59
-1%
|
61
+3%
|
89
+46%
|
62
-30%
|
32
-48%
|
64
+97%
|
35
-46%
|
44
+28%
|
60
+35%
|
42
-29%
|
48
+15%
|
61
+27%
|
75
+23%
|
79
+4%
|
84
+6%
|
76
-10%
|
83
+10%
|
98
+18%
|
112
+15%
|
114
+1%
|
117
+3%
|
117
+0%
|
110
-6%
|
|