Altius Minerals Corp
TSX:ALS
Cash Flow Statement
Cash Flow Statement
Altius Minerals Corp
| Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
4
|
4
|
4
|
4
|
34
|
34
|
58
|
85
|
53
|
68
|
82
|
55
|
12
|
(3)
|
(43)
|
(12)
|
29
|
28
|
29
|
(3)
|
21
|
21
|
24
|
94
|
71
|
69
|
64
|
(3)
|
(5)
|
(6)
|
(6)
|
(12)
|
(13)
|
(11)
|
(10)
|
(6)
|
(23)
|
(29)
|
(54)
|
(60)
|
(30)
|
(24)
|
1
|
(10)
|
(38)
|
(34)
|
(33)
|
(84)
|
(65)
|
(64)
|
(57)
|
18
|
21
|
22
|
21
|
2
|
6
|
(1)
|
(3)
|
18
|
9
|
15
|
(30)
|
(26)
|
(11)
|
(1)
|
49
|
38
|
39
|
33
|
35
|
39
|
32
|
27
|
19
|
10
|
9
|
14
|
14
|
102
|
103
|
101
|
362
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
6
|
8
|
9
|
10
|
11
|
12
|
13
|
13
|
10
|
13
|
13
|
14
|
15
|
15
|
15
|
15
|
16
|
16
|
15
|
16
|
18
|
19
|
21
|
22
|
23
|
25
|
25
|
25
|
24
|
22
|
21
|
19
|
16
|
13
|
10
|
8
|
6
|
6
|
6
|
5
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
(0)
|
0
|
(3)
|
(3)
|
(2)
|
(3)
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
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
|
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
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
1
|
1
|
1
|
4
|
1
|
3
|
4
|
4
|
5
|
4
|
5
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(6)
|
(5)
|
(40)
|
(40)
|
(68)
|
(101)
|
(60)
|
(78)
|
(93)
|
(60)
|
(8)
|
10
|
58
|
19
|
(30)
|
(30)
|
(34)
|
4
|
(27)
|
(27)
|
(30)
|
(101)
|
(72)
|
(69)
|
(63)
|
5
|
6
|
6
|
4
|
12
|
13
|
11
|
9
|
3
|
16
|
23
|
47
|
54
|
26
|
19
|
(5)
|
6
|
34
|
31
|
30
|
83
|
69
|
69
|
69
|
(7)
|
(6)
|
(5)
|
(4)
|
18
|
19
|
30
|
33
|
11
|
19
|
10
|
53
|
55
|
43
|
37
|
(6)
|
5
|
10
|
26
|
27
|
23
|
29
|
23
|
22
|
26
|
21
|
21
|
20
|
(67)
|
(70)
|
(76)
|
(329)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
29
|
29
|
(7)
|
0
|
(7)
|
(7)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
4
|
7
|
7
|
8
|
6
|
4
|
3
|
3
|
2
|
3
|
3
|
6
|
6
|
9
|
10
|
10
|
11
|
9
|
9
|
7
|
0
|
3
|
1
|
5
|
13
|
10
|
11
|
12
|
12
|
10
|
10
|
12
|
11
|
10
|
10
|
4
|
2
|
1
|
0
|
1
|
(0)
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
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
|
5
|
8
|
9
|
8
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
3
|
4
|
4
|
6
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
5
|
5
|
5
|
6
|
7
|
8
|
8
|
8
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Change in Working Capital |
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
5
|
4
|
10
|
15
|
9
|
(6)
|
(7)
|
(16)
|
(22)
|
(6)
|
(7)
|
6
|
7
|
6
|
3
|
(7)
|
(1)
|
1
|
(0)
|
4
|
3
|
(7)
|
(8)
|
(6)
|
(11)
|
1
|
2
|
0
|
5
|
1
|
2
|
(0)
|
8
|
(2)
|
(7)
|
(9)
|
(18)
|
(11)
|
(11)
|
(10)
|
(10)
|
(12)
|
(9)
|
(7)
|
(9)
|
(8)
|
(9)
|
(8)
|
(14)
|
(14)
|
(20)
|
(20)
|
(22)
|
(23)
|
(18)
|
(18)
|
(11)
|
(4)
|
(9)
|
(9)
|
(14)
|
(26)
|
(20)
|
(19)
|
(20)
|
(21)
|
(16)
|
(13)
|
(20)
|
(8)
|
(12)
|
(15)
|
(6)
|
(12)
|
(9)
|
(13)
|
(12)
|
(8)
|
(12)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-8%
|
(0)
-12%
|
(1)
-10%
|
(1)
-9%
|
(1)
-2%
|
(1)
+8%
|
(1)
-9%
|
(1)
+7%
|
0
N/A
|
(0)
N/A
|
(0)
-14%
|
(1)
-28%
|
(1)
-125%
|
1
N/A
|
2
+78%
|
4
+93%
|
(14)
N/A
|
(18)
-27%
|
(21)
-14%
|
(21)
-1%
|
(1)
+94%
|
7
N/A
|
12
+62%
|
10
-16%
|
8
-15%
|
3
-68%
|
(1)
N/A
|
(2)
-43%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
2
+74%
|
(6)
N/A
|
(8)
-21%
|
(4)
+49%
|
(8)
-107%
|
2
N/A
|
3
+17%
|
2
-41%
|
6
+308%
|
2
-77%
|
2
+59%
|
(2)
N/A
|
1
N/A
|
(9)
N/A
|
(13)
-49%
|
(15)
-13%
|
(22)
-43%
|
(13)
+39%
|
(10)
+24%
|
(8)
+26%
|
(6)
+14%
|
(5)
+17%
|
(2)
+56%
|
3
N/A
|
6
+101%
|
10
+65%
|
16
+59%
|
13
-24%
|
14
+9%
|
16
+15%
|
11
-27%
|
15
+35%
|
19
+21%
|
21
+13%
|
28
+32%
|
27
-1%
|
32
+18%
|
35
+9%
|
30
-15%
|
37
+24%
|
36
-2%
|
32
-13%
|
45
+43%
|
47
+4%
|
54
+15%
|
63
+17%
|
70
+11%
|
74
+6%
|
63
-15%
|
62
-1%
|
48
-23%
|
37
-24%
|
38
+3%
|
33
-13%
|
32
-1%
|
28
-14%
|
27
-5%
|
22
-17%
|
26
+20%
|
|
| 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)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(13)
|
(14)
|
(14)
|
(14)
|
(8)
|
(22)
|
(22)
|
(22)
|
(16)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Other Items |
(1)
|
(9)
|
(9)
|
(10)
|
(9)
|
0
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(0)
|
31
|
20
|
45
|
77
|
40
|
77
|
98
|
21
|
27
|
(1)
|
(87)
|
(48)
|
(84)
|
(138)
|
(87)
|
(76)
|
(23)
|
26
|
15
|
16
|
8
|
15
|
13
|
2
|
(2)
|
(13)
|
(8)
|
(5)
|
20
|
31
|
22
|
1
|
(197)
|
(217)
|
(202)
|
(142)
|
45
|
69
|
66
|
35
|
16
|
(39)
|
(42)
|
(45)
|
(45)
|
(12)
|
(23)
|
(29)
|
(92)
|
(74)
|
(78)
|
(70)
|
(25)
|
(6)
|
12
|
8
|
(9)
|
(31)
|
(49)
|
(47)
|
(12)
|
(7)
|
(18)
|
(25)
|
(8)
|
(39)
|
(46)
|
(83)
|
(103)
|
(74)
|
(56)
|
57
|
37
|
45
|
57
|
(101)
|
(78)
|
(84)
|
267
|
|
| Cash from Investing Activities |
(1)
N/A
|
(9)
-999%
|
(9)
+3%
|
(10)
-4%
|
(9)
+2%
|
0
N/A
|
(1)
N/A
|
(4)
-377%
|
(4)
+9%
|
(4)
-1%
|
(3)
+22%
|
(0)
+86%
|
31
N/A
|
20
-35%
|
45
+129%
|
77
+70%
|
40
-48%
|
77
+93%
|
98
+28%
|
21
-78%
|
27
+26%
|
(1)
N/A
|
(87)
-5 810%
|
(49)
+44%
|
(84)
-72%
|
(138)
-65%
|
(87)
+37%
|
(77)
+12%
|
(23)
+70%
|
26
N/A
|
13
-48%
|
13
-1%
|
5
-60%
|
11
+117%
|
10
-11%
|
1
-93%
|
(4)
N/A
|
(15)
-230%
|
(9)
+36%
|
(6)
+38%
|
19
N/A
|
30
+57%
|
21
-30%
|
(0)
N/A
|
(198)
-73 381%
|
(218)
-10%
|
(203)
+7%
|
(143)
+30%
|
43
N/A
|
68
+56%
|
65
-5%
|
33
-49%
|
14
-57%
|
(41)
N/A
|
(44)
-8%
|
(47)
-6%
|
(47)
0%
|
(15)
+68%
|
(26)
-72%
|
(42)
-61%
|
(105)
-151%
|
(88)
+16%
|
(91)
-4%
|
(78)
+15%
|
(47)
+40%
|
(29)
+39%
|
(10)
+66%
|
(8)
+13%
|
(12)
-44%
|
(33)
-170%
|
(51)
-57%
|
(50)
+2%
|
(14)
+72%
|
(9)
+37%
|
(20)
-120%
|
(27)
-33%
|
(10)
+61%
|
(41)
-293%
|
(49)
-20%
|
(86)
-76%
|
(105)
-22%
|
(76)
+27%
|
(58)
+24%
|
55
N/A
|
35
-36%
|
44
+24%
|
55
+26%
|
(103)
N/A
|
(80)
+22%
|
(86)
-8%
|
266
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
10
|
10
|
10
|
11
|
2
|
3
|
5
|
5
|
8
|
6
|
4
|
3
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
48
|
48
|
48
|
37
|
(16)
|
(15)
|
(14)
|
(3)
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
58
|
60
|
61
|
61
|
0
|
(0)
|
(1)
|
(1)
|
37
|
37
|
37
|
61
|
21
|
46
|
73
|
73
|
75
|
47
|
(5)
|
(4)
|
(5)
|
(4)
|
(9)
|
(12)
|
(14)
|
(13)
|
(6)
|
87
|
97
|
95
|
92
|
(1)
|
(10)
|
(12)
|
7
|
8
|
8
|
5
|
(14)
|
(22)
|
(23)
|
(18)
|
(19)
|
(13)
|
(10)
|
(19)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
116
|
114
|
111
|
(70)
|
(45)
|
(47)
|
(46)
|
(11)
|
15
|
13
|
10
|
10
|
(18)
|
(15)
|
(13)
|
49
|
52
|
50
|
49
|
7
|
(5)
|
(5)
|
(6)
|
17
|
27
|
27
|
27
|
(20)
|
(20)
|
(20)
|
(17)
|
(14)
|
(1)
|
2
|
2
|
2
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(17)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(8)
|
(8)
|
(9)
|
(12)
|
(10)
|
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(17)
|
(16)
|
(16)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
|
| 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
|
(2)
|
(0)
|
(0)
|
(0)
|
2
|
(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
|
(3)
|
(3)
|
(3)
|
0
|
2
|
2
|
3
|
(1)
|
5
|
5
|
5
|
4
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
1
N/A
|
10
+638%
|
10
+0%
|
10
+1%
|
11
+7%
|
1
-87%
|
3
+91%
|
5
+88%
|
5
-11%
|
8
+60%
|
6
-18%
|
4
-44%
|
3
-4%
|
1
-84%
|
(0)
N/A
|
(0)
+35%
|
35
N/A
|
35
0%
|
35
-1%
|
85
+142%
|
48
-43%
|
48
-1%
|
37
-22%
|
(16)
N/A
|
(15)
+4%
|
(14)
+3%
|
(3)
+78%
|
0
N/A
|
1
+310%
|
1
+5%
|
2
+74%
|
(1)
N/A
|
1
N/A
|
1
-24%
|
1
-7%
|
1
+20%
|
(2)
N/A
|
(3)
-111%
|
(6)
-89%
|
(6)
-3%
|
(8)
-26%
|
(8)
-4%
|
(8)
+5%
|
(8)
+3%
|
137
N/A
|
172
+26%
|
172
+0%
|
171
-1%
|
(10)
N/A
|
(47)
-365%
|
(50)
-8%
|
(51)
-2%
|
(17)
+68%
|
47
N/A
|
45
-4%
|
42
-6%
|
66
+59%
|
(2)
N/A
|
25
N/A
|
57
+122%
|
114
+101%
|
116
+2%
|
85
-27%
|
29
-66%
|
(7)
N/A
|
(21)
-188%
|
(20)
+2%
|
(25)
-26%
|
(9)
+63%
|
4
N/A
|
6
+42%
|
13
+117%
|
58
+353%
|
63
+9%
|
59
-6%
|
57
-3%
|
(33)
N/A
|
(32)
+5%
|
(29)
+7%
|
(11)
+63%
|
(9)
+15%
|
(17)
-90%
|
(20)
-14%
|
(39)
-96%
|
(46)
-19%
|
(47)
-1%
|
(44)
+7%
|
(44)
-1%
|
(38)
+13%
|
(36)
+7%
|
(52)
-46%
|
|
| 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
|
(1)
|
0
|
4
|
5
|
5
|
3
|
(1)
|
(5)
|
(2)
|
0
|
(2)
|
5
|
3
|
2
|
3
|
|
| Net Change in Cash |
0
N/A
|
0
+158%
|
1
+84%
|
0
-56%
|
1
+364%
|
1
+9%
|
1
+16%
|
1
-47%
|
1
-22%
|
4
+572%
|
3
-26%
|
3
-11%
|
33
+1 136%
|
19
-43%
|
46
+141%
|
79
+70%
|
79
+0%
|
98
+24%
|
115
+17%
|
85
-26%
|
54
-37%
|
45
-17%
|
(42)
N/A
|
(53)
-24%
|
(89)
-69%
|
(144)
-62%
|
(88)
+39%
|
(78)
+11%
|
(24)
+69%
|
27
N/A
|
14
-46%
|
14
0%
|
9
-36%
|
6
-34%
|
3
-44%
|
(2)
N/A
|
(14)
-576%
|
(16)
-10%
|
(13)
+18%
|
(11)
+17%
|
17
N/A
|
23
+32%
|
15
-33%
|
(10)
N/A
|
(61)
-507%
|
(55)
+9%
|
(44)
+20%
|
12
N/A
|
12
-5%
|
8
-35%
|
4
-48%
|
(26)
N/A
|
(9)
+66%
|
0
N/A
|
(2)
N/A
|
(2)
-8%
|
25
N/A
|
(7)
N/A
|
16
N/A
|
27
+72%
|
22
-19%
|
43
+98%
|
5
-89%
|
(34)
N/A
|
(36)
-6%
|
(28)
+20%
|
(2)
+93%
|
(6)
-200%
|
11
N/A
|
7
-38%
|
(16)
N/A
|
(0)
+98%
|
80
N/A
|
85
+7%
|
84
-1%
|
78
-7%
|
9
-88%
|
(9)
N/A
|
(4)
+60%
|
(18)
-398%
|
(46)
-162%
|
(28)
+39%
|
(31)
-10%
|
48
N/A
|
25
-49%
|
30
+22%
|
42
+41%
|
(115)
N/A
|
(89)
+22%
|
(98)
-10%
|
243
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-7%
|
(1)
-11%
|
(1)
-12%
|
(1)
-10%
|
(1)
N/A
|
(1)
+8%
|
(1)
-8%
|
(1)
+3%
|
0
N/A
|
(0)
N/A
|
(0)
-9%
|
(1)
-15%
|
(1)
-122%
|
1
N/A
|
2
+79%
|
4
+97%
|
(15)
N/A
|
(18)
-27%
|
(21)
-13%
|
(21)
-1%
|
(2)
+92%
|
7
N/A
|
11
+65%
|
10
-16%
|
8
-13%
|
3
-68%
|
(2)
N/A
|
(2)
-33%
|
(0)
+83%
|
(2)
-517%
|
(1)
+55%
|
0
N/A
|
(10)
N/A
|
(10)
-7%
|
(6)
+45%
|
(11)
-88%
|
1
N/A
|
1
+41%
|
0
-63%
|
6
+1 045%
|
0
-94%
|
1
+203%
|
(4)
N/A
|
(1)
+83%
|
(10)
-1 495%
|
(15)
-43%
|
(16)
-13%
|
(23)
-39%
|
(15)
+37%
|
(12)
+18%
|
(9)
+20%
|
(8)
+12%
|
(7)
+11%
|
(5)
+37%
|
1
N/A
|
4
+270%
|
8
+85%
|
14
+83%
|
(1)
N/A
|
0
N/A
|
2
+5 025%
|
(2)
N/A
|
7
N/A
|
(4)
N/A
|
(1)
+68%
|
6
N/A
|
11
+85%
|
29
+157%
|
33
+13%
|
27
-18%
|
34
+26%
|
34
+0%
|
29
-14%
|
44
+49%
|
46
+6%
|
52
+13%
|
61
+18%
|
68
+11%
|
72
+5%
|
62
-14%
|
61
-1%
|
46
-24%
|
35
-24%
|
36
+4%
|
31
-14%
|
31
-2%
|
25
-18%
|
24
-5%
|
20
-17%
|
26
+29%
|
|