Avcorp Industries Inc
TSX:AVP
Cash Flow Statement
Cash Flow Statement
Avcorp Industries Inc
| Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(11)
|
(11)
|
(1)
|
(9)
|
(10)
|
(9)
|
(9)
|
0
|
2
|
2
|
1
|
(1)
|
(9)
|
(12)
|
(11)
|
(12)
|
(5)
|
(2)
|
(4)
|
(5)
|
(8)
|
(11)
|
(12)
|
(13)
|
(14)
|
(11)
|
(8)
|
(4)
|
1
|
2
|
2
|
2
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(5)
|
(5)
|
(8)
|
(8)
|
(7)
|
(10)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(2)
|
(1)
|
0
|
(2)
|
21
|
21
|
22
|
24
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(12)
|
(17)
|
(22)
|
(31)
|
(20)
|
(23)
|
(29)
|
(26)
|
(59)
|
(54)
|
(42)
|
6
|
20
|
40
|
36
|
(12)
|
(9)
|
(33)
|
(30)
|
(24)
|
(7)
|
21
|
21
|
20
|
(1)
|
(19)
|
(23)
|
|
| Depreciation & Amortization |
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
3
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
2
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
6
|
6
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
10
|
11
|
11
|
11
|
11
|
12
|
18
|
18
|
17
|
17
|
9
|
8
|
7
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
(1)
|
4
|
(0)
|
1
|
(4)
|
(4)
|
(2)
|
(3)
|
(1)
|
1
|
5
|
(0)
|
4
|
4
|
(0)
|
3
|
0
|
0
|
(1)
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
4
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
(1)
|
(4)
|
(6)
|
(8)
|
(9)
|
(10)
|
(3)
|
(1)
|
1
|
5
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(7)
|
(15)
|
(29)
|
(45)
|
(39)
|
(32)
|
(20)
|
9
|
9
|
8
|
(36)
|
(41)
|
(43)
|
(39)
|
8
|
1
|
9
|
8
|
7
|
1
|
(25)
|
(27)
|
(26)
|
(9)
|
13
|
17
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
4
|
4
|
5
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
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
|
2
|
2
|
3
|
3
|
|
| Change in Working Capital |
5
|
5
|
2
|
8
|
(4)
|
4
|
1
|
(7)
|
4
|
2
|
2
|
0
|
1
|
3
|
4
|
3
|
(2)
|
(5)
|
(2)
|
(2)
|
1
|
3
|
2
|
(3)
|
(4)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(2)
|
(0)
|
2
|
6
|
(0)
|
2
|
0
|
(1)
|
0
|
(0)
|
2
|
0
|
1
|
(4)
|
(7)
|
(6)
|
(2)
|
2
|
2
|
7
|
(23)
|
(22)
|
(32)
|
(10)
|
20
|
17
|
28
|
4
|
3
|
2
|
(1)
|
(4)
|
(12)
|
(16)
|
(5)
|
3
|
9
|
25
|
7
|
(2)
|
(0)
|
(17)
|
(6)
|
(5)
|
(4)
|
5
|
1
|
15
|
8
|
3
|
8
|
1
|
(4)
|
2
|
2
|
2
|
6
|
5
|
4
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+34%
|
5
N/A
|
4
-31%
|
(5)
N/A
|
2
N/A
|
(1)
N/A
|
0
N/A
|
10
+32 333%
|
6
-34%
|
6
-10%
|
4
-39%
|
(5)
N/A
|
(6)
-8%
|
(6)
-10%
|
(8)
-28%
|
(9)
-11%
|
(11)
-15%
|
(8)
+24%
|
(9)
-14%
|
(5)
+46%
|
(4)
+11%
|
(3)
+36%
|
(12)
-311%
|
(11)
+3%
|
(11)
+2%
|
(11)
-1%
|
(1)
+88%
|
1
N/A
|
1
+79%
|
2
+30%
|
1
-26%
|
2
+33%
|
3
+90%
|
5
+51%
|
10
+105%
|
5
-53%
|
5
-4%
|
4
-4%
|
(2)
N/A
|
(1)
+12%
|
(2)
-21%
|
(3)
-88%
|
(2)
+29%
|
(2)
+19%
|
(6)
-195%
|
(7)
-29%
|
(6)
+21%
|
(1)
+84%
|
2
N/A
|
1
-38%
|
2
+81%
|
(4)
N/A
|
(5)
-32%
|
(6)
-31%
|
19
N/A
|
24
+26%
|
23
-3%
|
26
+12%
|
(0)
N/A
|
(3)
-509%
|
(5)
-87%
|
(8)
-51%
|
(10)
-30%
|
(20)
-90%
|
(35)
-80%
|
(37)
-5%
|
(52)
-40%
|
(50)
+3%
|
(30)
+40%
|
(48)
-58%
|
(42)
+12%
|
(43)
-1%
|
(54)
-27%
|
(32)
+41%
|
(27)
+16%
|
(16)
+40%
|
11
N/A
|
8
-26%
|
22
+161%
|
11
-50%
|
(10)
N/A
|
(4)
+60%
|
(4)
-5%
|
9
N/A
|
16
+76%
|
14
-14%
|
12
-12%
|
5
-59%
|
6
+32%
|
4
-32%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(2)
|
(2)
|
(1)
|
2
|
(1)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
|
| Other Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
5
|
0
|
5
|
19
|
15
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(2)
|
(2)
|
0
|
(1)
|
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
|
0
|
0
|
33
|
52
|
52
|
58
|
22
|
3
|
16
|
9
|
12
|
12
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+6%
|
(3)
+34%
|
(2)
+33%
|
(1)
+47%
|
(1)
+36%
|
(1)
-21%
|
(1)
-35%
|
(1)
+30%
|
(1)
-15%
|
0
N/A
|
1
+56%
|
3
+445%
|
2
-28%
|
3
+61%
|
18
+425%
|
15
-15%
|
15
-3%
|
13
-9%
|
(1)
N/A
|
(1)
+22%
|
(1)
-56%
|
(5)
-238%
|
(2)
+63%
|
(2)
-6%
|
(1)
+45%
|
2
N/A
|
(2)
N/A
|
(3)
-69%
|
(5)
-75%
|
(6)
-17%
|
(7)
-11%
|
(8)
-16%
|
(7)
+11%
|
(7)
-4%
|
(7)
+1%
|
(6)
+23%
|
(5)
+2%
|
(5)
+10%
|
(4)
+25%
|
(3)
+20%
|
(2)
+33%
|
(1)
+45%
|
(2)
-99%
|
(3)
-25%
|
(3)
-4%
|
(3)
-2%
|
(2)
+25%
|
(3)
-19%
|
(3)
+1%
|
(2)
+9%
|
(2)
+6%
|
(2)
+25%
|
(1)
+9%
|
(1)
+2%
|
(1)
+6%
|
(2)
-29%
|
(2)
-19%
|
(3)
-26%
|
(3)
-14%
|
(3)
+13%
|
(3)
-24%
|
(3)
+12%
|
(3)
+9%
|
30
N/A
|
49
+60%
|
47
-4%
|
52
+11%
|
15
-72%
|
(4)
N/A
|
9
N/A
|
3
-71%
|
4
+39%
|
3
-14%
|
(9)
N/A
|
(9)
-4%
|
(9)
+5%
|
(8)
+12%
|
(8)
N/A
|
(7)
+11%
|
(5)
+27%
|
(6)
-16%
|
(6)
+0%
|
(6)
-2%
|
(6)
+4%
|
(5)
+14%
|
(5)
+3%
|
(4)
+14%
|
(4)
-2%
|
(4)
+6%
|
(4)
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
7
|
5
|
5
|
0
|
5
|
8
|
9
|
9
|
5
|
1
|
(1)
|
2
|
2
|
5
|
6
|
5
|
13
|
12
|
12
|
10
|
4
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
5
|
6
|
6
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
1
|
(11)
|
(10)
|
(12)
|
(12)
|
2
|
1
|
1
|
1
|
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
|
|
| Net Issuance of Debt |
(2)
|
(8)
|
(4)
|
(4)
|
(1)
|
(3)
|
(6)
|
(7)
|
(12)
|
(9)
|
(10)
|
(10)
|
(3)
|
(0)
|
2
|
(14)
|
(11)
|
(13)
|
(15)
|
5
|
2
|
6
|
6
|
8
|
4
|
2
|
(0)
|
(10)
|
(9)
|
(6)
|
(4)
|
3
|
3
|
0
|
(3)
|
(6)
|
(0)
|
0
|
1
|
3
|
(3)
|
(4)
|
(4)
|
(3)
|
1
|
2
|
3
|
(1)
|
(3)
|
(3)
|
(4)
|
(8)
|
(5)
|
(3)
|
(1)
|
(0)
|
(7)
|
(9)
|
(11)
|
(5)
|
0
|
4
|
7
|
12
|
0
|
(3)
|
(5)
|
(1)
|
24
|
25
|
33
|
45
|
42
|
52
|
49
|
34
|
24
|
(0)
|
(3)
|
(3)
|
1
|
21
|
22
|
12
|
3
|
(3)
|
(10)
|
(6)
|
(1)
|
(4)
|
(1)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
8
|
14
|
2
|
2
|
7
|
1
|
7
|
8
|
1
|
0
|
0
|
(2)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
4
|
5
|
5
|
5
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
3
|
4
|
1
|
1
|
(0)
|
2
|
2
|
2
|
3
|
2
|
3
|
7
|
7
|
9
|
10
|
9
|
11
|
9
|
9
|
5
|
3
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
|
| Cash from Financing Activities |
5
N/A
|
5
-13%
|
(3)
N/A
|
(2)
+30%
|
6
N/A
|
(1)
N/A
|
1
N/A
|
1
-25%
|
(8)
N/A
|
(6)
+33%
|
(6)
-8%
|
(4)
+34%
|
2
N/A
|
4
+116%
|
4
-13%
|
(9)
N/A
|
(3)
+60%
|
(4)
-29%
|
(6)
-33%
|
10
N/A
|
4
-63%
|
6
+64%
|
8
+32%
|
13
+73%
|
13
-2%
|
12
-8%
|
9
-22%
|
3
-67%
|
2
-29%
|
4
+73%
|
4
+12%
|
5
+27%
|
6
+12%
|
4
-40%
|
2
-40%
|
(3)
N/A
|
1
N/A
|
1
+13%
|
0
-48%
|
5
+1 181%
|
4
-18%
|
4
-14%
|
5
+19%
|
5
+2%
|
5
+2%
|
9
+84%
|
10
+20%
|
8
-22%
|
7
-10%
|
6
-13%
|
7
+15%
|
1
-85%
|
4
+279%
|
3
-23%
|
4
+32%
|
2
-43%
|
(18)
N/A
|
(20)
-11%
|
(23)
-17%
|
(16)
+29%
|
2
N/A
|
5
+210%
|
9
+62%
|
13
+48%
|
0
-96%
|
(3)
N/A
|
(5)
-46%
|
(0)
+93%
|
24
N/A
|
25
+7%
|
32
+27%
|
45
+39%
|
41
-8%
|
50
+22%
|
48
-5%
|
32
-33%
|
21
-33%
|
(3)
N/A
|
(7)
-110%
|
(8)
-21%
|
(4)
+56%
|
16
N/A
|
18
+9%
|
7
-60%
|
(1)
N/A
|
(6)
-709%
|
(13)
-123%
|
(8)
+39%
|
(4)
+54%
|
(6)
-59%
|
(3)
+48%
|
|
| 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)
|
(1)
|
(1)
|
5
|
2
|
3
|
5
|
(3)
|
(1)
|
(1)
|
(3)
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(1)
-5 800%
|
0
N/A
|
1
+33%
|
1
+18%
|
2
+245%
|
(0)
N/A
|
(1)
-31%
|
(1)
-18%
|
(2)
-255%
|
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
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
N/A
|
4
+37 700%
|
6
+59%
|
6
+6%
|
1
-78%
|
(1)
N/A
|
(3)
-164%
|
(4)
-14%
|
20
N/A
|
4
-78%
|
1
-74%
|
0
-81%
|
(20)
N/A
|
(4)
+81%
|
(3)
+18%
|
(2)
+30%
|
(0)
+90%
|
11
N/A
|
10
-15%
|
4
-56%
|
4
+4%
|
(11)
N/A
|
(6)
+40%
|
(2)
+73%
|
2
N/A
|
1
-41%
|
(2)
N/A
|
4
N/A
|
(5)
N/A
|
(3)
+31%
|
0
N/A
|
(6)
N/A
|
7
N/A
|
2
-66%
|
1
-65%
|
8
+888%
|
(3)
N/A
|
3
N/A
|
5
+87%
|
(4)
N/A
|
(0)
+96%
|
(3)
-1 742%
|
(3)
-13%
|
(2)
+27%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(4)
+14%
|
3
N/A
|
2
-30%
|
(6)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+24%
|
9
N/A
|
6
-37%
|
5
-11%
|
3
-41%
|
(7)
N/A
|
(7)
-2%
|
(8)
-5%
|
(10)
-24%
|
(10)
0%
|
(11)
-18%
|
(9)
+21%
|
(10)
-16%
|
(6)
+40%
|
(6)
+0%
|
(8)
-31%
|
(14)
-68%
|
(13)
+4%
|
(12)
+8%
|
(10)
+22%
|
(2)
+75%
|
(2)
+6%
|
(4)
-72%
|
(3)
+9%
|
(5)
-45%
|
(4)
+20%
|
(2)
+61%
|
(1)
+42%
|
4
N/A
|
(1)
N/A
|
(1)
-13%
|
(0)
+47%
|
(5)
-1 151%
|
(4)
+17%
|
(4)
+14%
|
(5)
-18%
|
(5)
-2%
|
(5)
-1%
|
(9)
-84%
|
(10)
-20%
|
(8)
+22%
|
(3)
+57%
|
(0)
+91%
|
(1)
-179%
|
0
N/A
|
(5)
N/A
|
(6)
-19%
|
(8)
-23%
|
18
N/A
|
22
+26%
|
21
-5%
|
23
+8%
|
(4)
N/A
|
(6)
-48%
|
(9)
-51%
|
(11)
-19%
|
(13)
-19%
|
(22)
-70%
|
(39)
-77%
|
(42)
-8%
|
(58)
-39%
|
(58)
+1%
|
(37)
+36%
|
(55)
-47%
|
(49)
+11%
|
(51)
-5%
|
(63)
-23%
|
(41)
+36%
|
(36)
+12%
|
(24)
+32%
|
4
N/A
|
1
-71%
|
15
+1 187%
|
6
-62%
|
(16)
N/A
|
(10)
+38%
|
(10)
-3%
|
3
N/A
|
10
+206%
|
8
-20%
|
7
-14%
|
(0)
N/A
|
2
N/A
|
0
-89%
|
|