Algoma Central Corp
TSX:ALC
Cash Flow Statement
Cash Flow Statement
Algoma Central Corp
| 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 |
32
|
33
|
25
|
23
|
23
|
23
|
23
|
24
|
11
|
14
|
18
|
16
|
23
|
4
|
12
|
23
|
31
|
34
|
35
|
37
|
42
|
43
|
41
|
45
|
52
|
56
|
54
|
50
|
41
|
31
|
31
|
33
|
39
|
40
|
37
|
34
|
19
|
19
|
25
|
43
|
69
|
55
|
57
|
51
|
42
|
45
|
45
|
43
|
42
|
49
|
44
|
40
|
49
|
47
|
55
|
44
|
21
|
37
|
28
|
39
|
11
|
(4)
|
(2)
|
(4)
|
35
|
45
|
44
|
41
|
51
|
37
|
45
|
46
|
24
|
23
|
19
|
20
|
46
|
47
|
62
|
79
|
82
|
85
|
100
|
102
|
120
|
120
|
106
|
99
|
83
|
85
|
70
|
74
|
92
|
86
|
101
|
101
|
|
| Depreciation & Amortization |
29
|
29
|
28
|
28
|
28
|
27
|
25
|
23
|
24
|
24
|
25
|
25
|
25
|
30
|
29
|
28
|
28
|
28
|
29
|
30
|
29
|
29
|
28
|
28
|
29
|
31
|
32
|
33
|
34
|
36
|
37
|
37
|
37
|
38
|
39
|
40
|
40
|
39
|
39
|
43
|
47
|
50
|
50
|
47
|
43
|
42
|
42
|
43
|
45
|
45
|
45
|
45
|
39
|
38
|
37
|
37
|
45
|
45
|
46
|
46
|
48
|
49
|
52
|
54
|
52
|
53
|
52
|
54
|
56
|
58
|
61
|
66
|
70
|
74
|
76
|
75
|
75
|
74
|
72
|
71
|
68
|
67
|
67
|
68
|
65
|
65
|
64
|
63
|
66
|
67
|
69
|
71
|
71
|
73
|
75
|
78
|
|
| Change in Deffered Taxes |
(10)
|
(12)
|
(6)
|
(7)
|
(6)
|
(11)
|
(7)
|
(8)
|
(0)
|
3
|
0
|
2
|
(0)
|
(3)
|
(7)
|
3
|
(3)
|
(2)
|
1
|
(8)
|
(1)
|
(4)
|
(5)
|
2
|
(6)
|
(14)
|
(12)
|
(14)
|
3
|
(3)
|
11
|
11
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
2
|
4
|
3
|
8
|
9
|
10
|
(10)
|
(7)
|
(2)
|
3
|
2
|
2
|
5
|
13
|
9
|
7
|
6
|
5
|
(4)
|
2
|
13
|
16
|
21
|
10
|
(6)
|
(12)
|
8
|
13
|
13
|
22
|
21
|
19
|
25
|
18
|
17
|
23
|
25
|
26
|
26
|
21
|
17
|
8
|
19
|
9
|
13
|
(1)
|
(9)
|
(15)
|
(16)
|
2
|
(17)
|
(5)
|
21
|
72
|
87
|
118
|
105
|
59
|
58
|
29
|
12
|
(5)
|
4
|
4
|
7
|
34
|
34
|
42
|
51
|
31
|
27
|
20
|
6
|
10
|
10
|
(9)
|
(15)
|
(31)
|
(36)
|
(19)
|
(14)
|
(7)
|
(6)
|
(10)
|
(10)
|
(15)
|
(16)
|
(11)
|
(2)
|
|
| Cash Taxes Paid |
5
|
0
|
0
|
0
|
27
|
38
|
45
|
50
|
23
|
16
|
12
|
9
|
15
|
0
|
14
|
14
|
12
|
15
|
12
|
0
|
9
|
18
|
21
|
24
|
15
|
19
|
17
|
18
|
21
|
13
|
21
|
7
|
1
|
5
|
(5)
|
8
|
8
|
6
|
4
|
3
|
6
|
7
|
8
|
5
|
4
|
6
|
6
|
10
|
9
|
15
|
3
|
2
|
2
|
(2)
|
12
|
17
|
18
|
12
|
9
|
2
|
(2)
|
3
|
3
|
12
|
18
|
15
|
15
|
(1)
|
(4)
|
(6)
|
(6)
|
0
|
(3)
|
1
|
(0)
|
4
|
6
|
3
|
5
|
5
|
6
|
7
|
5
|
3
|
0
|
6
|
6
|
6
|
9
|
3
|
2
|
4
|
3
|
2
|
2
|
0
|
|
| Cash Interest Paid |
5
|
0
|
0
|
0
|
4
|
5
|
6
|
7
|
3
|
3
|
3
|
1
|
3
|
0
|
3
|
4
|
4
|
5
|
4
|
0
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
5
|
6
|
10
|
10
|
15
|
16
|
14
|
14
|
11
|
11
|
11
|
11
|
7
|
11
|
9
|
13
|
9
|
7
|
6
|
9
|
3
|
6
|
7
|
2
|
14
|
13
|
13
|
15
|
15
|
15
|
15
|
16
|
15
|
15
|
15
|
15
|
16
|
14
|
18
|
16
|
18
|
18
|
17
|
18
|
19
|
19
|
20
|
19
|
30
|
25
|
30
|
25
|
18
|
18
|
17
|
17
|
18
|
18
|
19
|
19
|
18
|
18
|
18
|
20
|
21
|
26
|
30
|
32
|
|
| Change in Working Capital |
6
|
(7)
|
(1)
|
0
|
(5)
|
2
|
(3)
|
(9)
|
(11)
|
(12)
|
(19)
|
(19)
|
(10)
|
41
|
26
|
16
|
11
|
0
|
13
|
18
|
4
|
15
|
4
|
(16)
|
(10)
|
0
|
(5)
|
(0)
|
(4)
|
4
|
(8)
|
(2)
|
3
|
(45)
|
(18)
|
(8)
|
(13)
|
(6)
|
(24)
|
(43)
|
(30)
|
(28)
|
(4)
|
(2)
|
(11)
|
7
|
(5)
|
1
|
11
|
(35)
|
(18)
|
(4)
|
5
|
16
|
13
|
(0)
|
(3)
|
16
|
(6)
|
25
|
13
|
(7)
|
12
|
(21)
|
(36)
|
(25)
|
(26)
|
(17)
|
(19)
|
(5)
|
(9)
|
(15)
|
10
|
(8)
|
(3)
|
10
|
6
|
11
|
(7)
|
1
|
2
|
(12)
|
(9)
|
(18)
|
(22)
|
(5)
|
4
|
9
|
(17)
|
(23)
|
4
|
(10)
|
7
|
20
|
(12)
|
(18)
|
|
| Cash from Operating Activities |
56
N/A
|
42
-24%
|
45
+7%
|
42
-6%
|
38
-10%
|
39
+2%
|
39
-1%
|
33
-16%
|
28
-14%
|
31
+11%
|
32
+2%
|
33
+3%
|
47
+44%
|
62
+31%
|
53
-14%
|
67
+27%
|
70
+3%
|
62
-10%
|
81
+29%
|
81
+1%
|
87
+6%
|
93
+7%
|
75
-19%
|
66
-12%
|
70
+7%
|
68
-3%
|
70
+4%
|
82
+17%
|
90
+9%
|
88
-2%
|
81
-7%
|
73
-11%
|
60
-17%
|
65
+8%
|
78
+19%
|
79
+2%
|
68
-14%
|
73
+8%
|
60
-18%
|
67
+12%
|
104
+54%
|
94
-9%
|
125
+32%
|
121
-3%
|
100
-17%
|
119
+19%
|
103
-14%
|
104
+2%
|
105
+1%
|
77
-27%
|
80
+3%
|
94
+18%
|
92
-1%
|
92
0%
|
90
-3%
|
65
-28%
|
65
+0%
|
80
+24%
|
63
-22%
|
131
+109%
|
143
+9%
|
124
-13%
|
180
+45%
|
134
-26%
|
110
-18%
|
131
+20%
|
99
-24%
|
91
-9%
|
83
-8%
|
94
+13%
|
101
+7%
|
104
+4%
|
138
+32%
|
124
-10%
|
134
+8%
|
156
+17%
|
157
+1%
|
159
+1%
|
147
-8%
|
157
+7%
|
162
+3%
|
150
-8%
|
149
0%
|
137
-8%
|
133
-3%
|
143
+8%
|
155
+8%
|
157
+1%
|
124
-21%
|
123
-1%
|
132
+8%
|
125
-6%
|
155
+24%
|
163
+5%
|
153
-6%
|
159
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(3)
|
(6)
|
(10)
|
(13)
|
(17)
|
(20)
|
(20)
|
(22)
|
(34)
|
(47)
|
(73)
|
(82)
|
(70)
|
(80)
|
(52)
|
(38)
|
(37)
|
(45)
|
(55)
|
(66)
|
(82)
|
(54)
|
(66)
|
(75)
|
(78)
|
(118)
|
(132)
|
(169)
|
(160)
|
(133)
|
(114)
|
(91)
|
(95)
|
(83)
|
(77)
|
(53)
|
(42)
|
(47)
|
(42)
|
(39)
|
(45)
|
(48)
|
(52)
|
(80)
|
(77)
|
(60)
|
(52)
|
(37)
|
(27)
|
(50)
|
(44)
|
(24)
|
(29)
|
(48)
|
(74)
|
(113)
|
(252)
|
(250)
|
(238)
|
(221)
|
(137)
|
(119)
|
(151)
|
(165)
|
(125)
|
(111)
|
(77)
|
(68)
|
(120)
|
(238)
|
(232)
|
(209)
|
(143)
|
(22)
|
(68)
|
(75)
|
(71)
|
(88)
|
(39)
|
(32)
|
(35)
|
(16)
|
(35)
|
(69)
|
(74)
|
(81)
|
(75)
|
(45)
|
(110)
|
(108)
|
(103)
|
(102)
|
(169)
|
(175)
|
(236)
|
|
| Other Items |
(8)
|
(7)
|
(8)
|
(8)
|
(6)
|
(5)
|
(4)
|
3
|
12
|
11
|
9
|
5
|
4
|
5
|
5
|
5
|
1
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
2
|
2
|
3
|
2
|
(1)
|
1
|
0
|
(1)
|
6
|
9
|
0
|
11
|
5
|
17
|
17
|
(66)
|
(68)
|
(83)
|
(79)
|
4
|
6
|
2
|
(3)
|
(3)
|
(7)
|
36
|
35
|
30
|
31
|
0
|
5
|
11
|
13
|
4
|
18
|
8
|
23
|
6
|
(9)
|
(36)
|
(52)
|
(32)
|
(49)
|
(39)
|
(25)
|
21
|
103
|
122
|
107
|
56
|
(13)
|
(16)
|
(16)
|
(12)
|
(11)
|
8
|
18
|
16
|
16
|
18
|
12
|
3
|
(14)
|
(36)
|
(82)
|
(83)
|
(67)
|
(84)
|
(50)
|
(82)
|
(91)
|
(78)
|
(77)
|
|
| Cash from Investing Activities |
(13)
N/A
|
(10)
+26%
|
(14)
-42%
|
(18)
-30%
|
(19)
-3%
|
(22)
-20%
|
(23)
-4%
|
(17)
+26%
|
(10)
+40%
|
(23)
-129%
|
(38)
-64%
|
(69)
-78%
|
(78)
-13%
|
(65)
+16%
|
(74)
-14%
|
(47)
+37%
|
(37)
+20%
|
(38)
-1%
|
(46)
-22%
|
(58)
-27%
|
(68)
-16%
|
(84)
-24%
|
(55)
+34%
|
(64)
-16%
|
(72)
-13%
|
(75)
-4%
|
(116)
-54%
|
(133)
-15%
|
(168)
-26%
|
(160)
+5%
|
(135)
+16%
|
(107)
+20%
|
(82)
+24%
|
(86)
-5%
|
(72)
+17%
|
(72)
0%
|
(36)
+50%
|
(25)
+30%
|
(113)
-353%
|
(110)
+3%
|
(122)
-11%
|
(124)
-2%
|
(45)
+64%
|
(46)
-3%
|
(78)
-70%
|
(80)
-3%
|
(63)
+21%
|
(59)
+7%
|
(1)
+99%
|
8
N/A
|
(20)
N/A
|
(13)
+37%
|
(23)
-82%
|
(24)
-2%
|
(37)
-56%
|
(61)
-65%
|
(110)
-79%
|
(234)
-114%
|
(241)
-3%
|
(215)
+11%
|
(215)
N/A
|
(146)
+32%
|
(156)
-7%
|
(203)
-31%
|
(196)
+3%
|
(173)
+12%
|
(150)
+13%
|
(102)
+32%
|
(47)
+54%
|
(18)
+62%
|
(116)
-549%
|
(126)
-8%
|
(153)
-22%
|
(156)
-2%
|
(38)
+76%
|
(83)
-121%
|
(87)
-5%
|
(82)
+6%
|
(80)
+3%
|
(21)
+73%
|
(16)
+23%
|
(19)
-18%
|
2
N/A
|
(23)
N/A
|
(66)
-185%
|
(87)
-32%
|
(117)
-34%
|
(156)
-33%
|
(128)
+18%
|
(176)
-38%
|
(192)
-9%
|
(153)
+20%
|
(184)
-20%
|
(259)
-41%
|
(253)
+3%
|
(313)
-24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(6)
|
(7)
|
(7)
|
(2)
|
(2)
|
(4)
|
(4)
|
(8)
|
(8)
|
(5)
|
(5)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(2)
|
(8)
|
(8)
|
(9)
|
(8)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4)
|
(10)
|
(13)
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
(3)
|
(6)
|
(6)
|
2
|
9
|
12
|
28
|
16
|
(15)
|
(15)
|
(34)
|
(30)
|
(3)
|
(1)
|
(3)
|
5
|
(17)
|
20
|
94
|
66
|
75
|
57
|
2
|
12
|
22
|
23
|
16
|
16
|
8
|
(15)
|
77
|
107
|
114
|
114
|
13
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(17)
|
(15)
|
(14)
|
(11)
|
0
|
3
|
1
|
70
|
4
|
1
|
(1)
|
(58)
|
103
|
44
|
62
|
108
|
(33)
|
9
|
(47)
|
(90)
|
99
|
91
|
82
|
88
|
(60)
|
(42)
|
65
|
102
|
108
|
86
|
(0)
|
(59)
|
(59)
|
(30)
|
(0)
|
15
|
20
|
(5)
|
(5)
|
45
|
71
|
68
|
44
|
174
|
171
|
213
|
|
| Cash Paid for Dividends |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(43)
|
(43)
|
(43)
|
(44)
|
(17)
|
(18)
|
(18)
|
(118)
|
(120)
|
(121)
|
(123)
|
(25)
|
(25)
|
(25)
|
(25)
|
(76)
|
(76)
|
(77)
|
(77)
|
(28)
|
(28)
|
(29)
|
(30)
|
(30)
|
(31)
|
(31)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
20
|
12
|
6
|
(3)
|
(6)
|
(3)
|
(4)
|
2
|
(7)
|
(5)
|
(8)
|
(8)
|
0
|
3
|
(1)
|
(6)
|
(3)
|
(9)
|
(9)
|
(4)
|
(4)
|
2
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(13)
|
(13)
|
(22)
|
(3)
|
(6)
|
(7)
|
(2)
|
(14)
|
(13)
|
(13)
|
(15)
|
(15)
|
(1)
|
(1)
|
7
|
9
|
(6)
|
(6)
|
(15)
|
(16)
|
(14)
|
(18)
|
(16)
|
(18)
|
(18)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(19)
|
(30)
|
(25)
|
(30)
|
(25)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(18)
|
(19)
|
(25)
|
(28)
|
(31)
|
|
| Cash from Financing Activities |
(8)
N/A
|
(14)
-80%
|
(17)
-26%
|
(7)
+60%
|
(8)
-12%
|
(7)
+4%
|
(5)
+36%
|
(7)
-43%
|
(7)
+1%
|
2
N/A
|
11
+440%
|
10
-9%
|
11
+11%
|
5
-57%
|
19
+294%
|
9
-52%
|
(22)
N/A
|
(17)
+22%
|
(44)
-155%
|
(40)
+11%
|
(15)
+61%
|
(14)
+6%
|
(7)
+49%
|
2
N/A
|
(23)
N/A
|
9
N/A
|
86
+906%
|
52
-39%
|
60
+15%
|
47
-21%
|
(8)
N/A
|
7
N/A
|
22
+232%
|
15
-30%
|
(1)
N/A
|
1
N/A
|
1
-31%
|
(22)
N/A
|
70
N/A
|
100
+44%
|
107
+6%
|
107
0%
|
6
-95%
|
(14)
N/A
|
(23)
-61%
|
(29)
-23%
|
(29)
-1%
|
(39)
-35%
|
(20)
+49%
|
(24)
-23%
|
(34)
-40%
|
(28)
+18%
|
(39)
-39%
|
(35)
+10%
|
(24)
+30%
|
(24)
+3%
|
(24)
-2%
|
58
N/A
|
(8)
N/A
|
(3)
+59%
|
(4)
-13%
|
(75)
-1 989%
|
86
N/A
|
18
-79%
|
29
+65%
|
75
+158%
|
(70)
N/A
|
(28)
+60%
|
(81)
-192%
|
(124)
-52%
|
35
N/A
|
27
-23%
|
12
-56%
|
17
+44%
|
(102)
N/A
|
(83)
+18%
|
16
N/A
|
(41)
N/A
|
(42)
-2%
|
(60)
-44%
|
(141)
-135%
|
(101)
+28%
|
(101)
+0%
|
(72)
+29%
|
(42)
+41%
|
(79)
-86%
|
(80)
-1%
|
(105)
-31%
|
(106)
-1%
|
(6)
+94%
|
26
N/A
|
19
-25%
|
(6)
N/A
|
119
N/A
|
112
-5%
|
151
+34%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
2
|
5
|
2
|
2
|
(2)
|
(5)
|
(2)
|
0
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(1)
|
2
|
1
|
(0)
|
1
|
(4)
|
(2)
|
1
|
4
|
4
|
7
|
9
|
1
|
10
|
10
|
18
|
21
|
23
|
23
|
5
|
6
|
(1)
|
(5)
|
1
|
(1)
|
(4)
|
(4)
|
(2)
|
(0)
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
0
|
(0)
|
1
|
3
|
6
|
8
|
10
|
7
|
3
|
0
|
3
|
4
|
3
|
5
|
0
|
(1)
|
(0)
|
|
| Net Change in Cash |
35
N/A
|
20
-45%
|
14
-28%
|
18
+24%
|
12
-33%
|
9
-21%
|
11
+17%
|
8
-23%
|
10
+21%
|
9
-13%
|
4
-54%
|
(27)
N/A
|
(21)
+23%
|
0
N/A
|
(4)
N/A
|
28
N/A
|
10
-65%
|
7
-29%
|
(10)
N/A
|
(17)
-63%
|
4
N/A
|
(6)
N/A
|
12
N/A
|
3
-74%
|
(27)
N/A
|
4
N/A
|
46
+1 135%
|
4
-92%
|
(16)
N/A
|
(27)
-65%
|
(66)
-146%
|
(30)
+55%
|
0
N/A
|
(6)
N/A
|
5
N/A
|
10
+79%
|
32
+240%
|
26
-20%
|
16
-39%
|
60
+278%
|
90
+50%
|
77
-14%
|
87
+14%
|
57
-35%
|
(3)
N/A
|
12
N/A
|
14
+21%
|
10
-30%
|
92
+825%
|
70
-24%
|
27
-62%
|
63
+138%
|
41
-36%
|
51
+27%
|
49
-5%
|
2
-95%
|
(46)
N/A
|
(91)
-97%
|
(180)
-98%
|
(89)
+51%
|
(81)
+9%
|
(96)
-19%
|
109
N/A
|
(55)
N/A
|
(61)
-11%
|
31
N/A
|
(121)
N/A
|
(38)
+69%
|
(43)
-14%
|
(50)
-15%
|
17
N/A
|
3
-84%
|
(7)
N/A
|
(15)
-118%
|
(6)
+60%
|
(12)
-105%
|
85
N/A
|
32
-62%
|
22
-31%
|
76
+242%
|
5
-93%
|
30
+497%
|
53
+77%
|
47
-11%
|
33
-30%
|
(13)
N/A
|
(35)
-173%
|
(101)
-193%
|
(109)
-8%
|
(57)
+48%
|
(30)
+47%
|
(6)
+82%
|
(29)
-431%
|
22
N/A
|
12
-47%
|
(4)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
50
N/A
|
40
-21%
|
39
-2%
|
32
-17%
|
25
-21%
|
22
-15%
|
19
-11%
|
12
-35%
|
6
-55%
|
(3)
N/A
|
(15)
-381%
|
(40)
-162%
|
(35)
+14%
|
(8)
+77%
|
(27)
-230%
|
16
N/A
|
32
+100%
|
25
-21%
|
36
+42%
|
26
-26%
|
21
-21%
|
10
-50%
|
22
+110%
|
0
-99%
|
(4)
N/A
|
(10)
-130%
|
(47)
-369%
|
(50)
-5%
|
(79)
-59%
|
(72)
+8%
|
(52)
+28%
|
(41)
+21%
|
(30)
+26%
|
(30)
+2%
|
(5)
+83%
|
2
N/A
|
15
+635%
|
31
+110%
|
13
-59%
|
26
+102%
|
65
+156%
|
50
-24%
|
76
+54%
|
69
-10%
|
20
-71%
|
42
+111%
|
43
+2%
|
53
+23%
|
68
+30%
|
50
-27%
|
29
-41%
|
50
+71%
|
69
+37%
|
63
-8%
|
42
-34%
|
(10)
N/A
|
(49)
-401%
|
(171)
-253%
|
(187)
-9%
|
(107)
+43%
|
(78)
+27%
|
(12)
+84%
|
61
N/A
|
(18)
N/A
|
(55)
-214%
|
6
N/A
|
(12)
N/A
|
13
N/A
|
15
+15%
|
(27)
N/A
|
(138)
-420%
|
(128)
+7%
|
(71)
+44%
|
(19)
+73%
|
112
N/A
|
88
-21%
|
82
-7%
|
88
+7%
|
59
-33%
|
117
+101%
|
130
+11%
|
115
-12%
|
133
+16%
|
101
-24%
|
64
-37%
|
70
+9%
|
74
+6%
|
83
+12%
|
80
-4%
|
13
-83%
|
25
+83%
|
22
-10%
|
54
+142%
|
(6)
N/A
|
(22)
-264%
|
(77)
-258%
|
|