Boralex Inc
TSX:BLX
Cash Flow Statement
Cash Flow Statement
Boralex Inc
| 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 |
4
|
55
|
54
|
54
|
55
|
4
|
3
|
(4)
|
(3)
|
(4)
|
(2)
|
0
|
(1)
|
1
|
8
|
11
|
21
|
25
|
21
|
20
|
15
|
17
|
20
|
20
|
22
|
21
|
17
|
22
|
20
|
18
|
19
|
14
|
24
|
19
|
13
|
47
|
35
|
40
|
40
|
(2)
|
3
|
3
|
2
|
1
|
(5)
|
(8)
|
(3)
|
(3)
|
(4)
|
1
|
(2)
|
(4)
|
(11)
|
(12)
|
(15)
|
(20)
|
(8)
|
6
|
7
|
12
|
2
|
(5)
|
(5)
|
(21)
|
10
|
17
|
(9)
|
(23)
|
(44)
|
(39)
|
(18)
|
(14)
|
(43)
|
(27)
|
(21)
|
7
|
61
|
55
|
53
|
39
|
26
|
45
|
67
|
33
|
8
|
6
|
14
|
68
|
115
|
133
|
128
|
116
|
74
|
42
|
21
|
5
|
|
| Depreciation & Amortization |
10
|
10
|
10
|
9
|
7
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
10
|
8
|
9
|
10
|
11
|
13
|
15
|
18
|
21
|
23
|
22
|
23
|
22
|
21
|
23
|
24
|
24
|
25
|
26
|
26
|
26
|
27
|
29
|
31
|
31
|
38
|
45
|
50
|
58
|
58
|
57
|
58
|
58
|
58
|
57
|
55
|
54
|
60
|
57
|
59
|
60
|
60
|
78
|
87
|
97
|
108
|
119
|
113
|
116
|
126
|
141
|
154
|
172
|
180
|
173
|
201
|
216
|
234
|
247
|
251
|
244
|
237
|
234
|
230
|
237
|
253
|
268
|
283
|
297
|
295
|
294
|
304
|
295
|
296
|
296
|
285
|
293
|
293
|
295
|
299
|
297
|
298
|
303
|
308
|
|
| Change in Deffered Taxes |
3
|
9
|
8
|
7
|
7
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
2
|
0
|
0
|
(3)
|
(4)
|
(5)
|
(2)
|
2
|
3
|
8
|
9
|
8
|
10
|
9
|
6
|
6
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(4)
|
(46)
|
(45)
|
(54)
|
(50)
|
(12)
|
(17)
|
1
|
(8)
|
(3)
|
9
|
9
|
9
|
(4)
|
(12)
|
2
|
(9)
|
(9)
|
(4)
|
(27)
|
(7)
|
(4)
|
(6)
|
(1)
|
(0)
|
3
|
13
|
3
|
1
|
3
|
10
|
10
|
(7)
|
29
|
10
|
(11)
|
7
|
21
|
39
|
96
|
142
|
138
|
140
|
122
|
43
|
39
|
49
|
61
|
55
|
65
|
45
|
39
|
64
|
66
|
74
|
105
|
106
|
103
|
118
|
84
|
84
|
87
|
93
|
113
|
107
|
114
|
112
|
117
|
138
|
138
|
146
|
151
|
235
|
244
|
235
|
228
|
147
|
135
|
141
|
140
|
157
|
159
|
155
|
144
|
195
|
186
|
168
|
163
|
150
|
160
|
175
|
185
|
167
|
164
|
174
|
178
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
5
|
5
|
5
|
5
|
2
|
2
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
4
|
3
|
5
|
4
|
4
|
5
|
3
|
4
|
3
|
4
|
3
|
2
|
2
|
1
|
2
|
1
|
3
|
6
|
8
|
0
|
7
|
5
|
2
|
0
|
2
|
2
|
3
|
0
|
3
|
2
|
3
|
0
|
5
|
5
|
5
|
7
|
12
|
14
|
14
|
14
|
9
|
7
|
7
|
8
|
19
|
23
|
26
|
27
|
29
|
28
|
30
|
33
|
23
|
25
|
|
| Cash Interest Paid |
13
|
13
|
9
|
6
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
7
|
8
|
10
|
12
|
12
|
13
|
13
|
13
|
12
|
11
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
13
|
13
|
16
|
24
|
31
|
42
|
44
|
47
|
45
|
46
|
46
|
47
|
47
|
40
|
49
|
49
|
54
|
60
|
53
|
53
|
52
|
57
|
65
|
65
|
68
|
74
|
65
|
66
|
73
|
78
|
86
|
92
|
95
|
95
|
104
|
115
|
114
|
126
|
124
|
123
|
118
|
110
|
103
|
102
|
107
|
112
|
120
|
123
|
121
|
121
|
113
|
105
|
102
|
96
|
101
|
122
|
127
|
131
|
138
|
132
|
135
|
145
|
148
|
|
| Change in Working Capital |
0
|
0
|
3
|
8
|
0
|
9
|
0
|
(16)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
15
|
(7)
|
(10)
|
(17)
|
(28)
|
(37)
|
(45)
|
(51)
|
(42)
|
(50)
|
(52)
|
(48)
|
(52)
|
(51)
|
(44)
|
(55)
|
(44)
|
(46)
|
(54)
|
(39)
|
(58)
|
(52)
|
(59)
|
(84)
|
(80)
|
(76)
|
(76)
|
(61)
|
(54)
|
(81)
|
(91)
|
(85)
|
(144)
|
(110)
|
(74)
|
(101)
|
(108)
|
(176)
|
(157)
|
(129)
|
(142)
|
(92)
|
(102)
|
(104)
|
(83)
|
(81)
|
(113)
|
(139)
|
(135)
|
(150)
|
(154)
|
(76)
|
15
|
132
|
189
|
62
|
(62)
|
(104)
|
(122)
|
(309)
|
(323)
|
(347)
|
(372)
|
(144)
|
|
| Cash from Operating Activities |
13
N/A
|
27
+118%
|
30
+10%
|
24
-21%
|
20
-15%
|
4
-79%
|
(12)
N/A
|
(13)
-7%
|
(6)
+55%
|
(6)
-9%
|
14
N/A
|
15
+8%
|
18
+18%
|
5
-72%
|
4
-25%
|
24
+529%
|
19
-19%
|
29
+52%
|
29
N/A
|
6
-79%
|
14
+119%
|
23
+67%
|
27
+17%
|
35
+28%
|
35
+1%
|
38
+7%
|
46
+21%
|
43
-6%
|
54
+27%
|
53
-2%
|
61
+15%
|
54
-12%
|
61
+13%
|
69
+14%
|
43
-39%
|
49
+16%
|
45
-9%
|
62
+39%
|
78
+25%
|
93
+19%
|
161
+74%
|
150
-7%
|
147
-2%
|
133
-10%
|
44
-67%
|
38
-14%
|
58
+55%
|
58
-1%
|
61
+6%
|
81
+31%
|
46
-43%
|
54
+17%
|
55
+2%
|
62
+14%
|
77
+24%
|
88
+14%
|
115
+30%
|
141
+23%
|
168
+19%
|
147
-12%
|
148
+0%
|
126
-15%
|
138
+9%
|
161
+17%
|
145
-10%
|
201
+39%
|
202
+0%
|
194
-4%
|
202
+4%
|
157
-22%
|
218
+39%
|
259
+19%
|
294
+14%
|
362
+23%
|
346
-4%
|
361
+4%
|
362
+0%
|
362
N/A
|
349
-4%
|
323
-7%
|
345
+7%
|
349
+1%
|
362
+4%
|
405
+12%
|
513
+27%
|
620
+21%
|
667
+8%
|
578
-13%
|
496
-14%
|
482
-3%
|
476
-1%
|
291
-39%
|
215
-26%
|
157
-27%
|
126
-20%
|
347
+175%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(44)
|
(44)
|
(39)
|
(33)
|
(23)
|
(16)
|
(15)
|
(13)
|
(13)
|
(12)
|
(15)
|
(18)
|
(41)
|
(45)
|
(86)
|
(136)
|
(136)
|
(137)
|
(97)
|
(41)
|
(20)
|
(12)
|
(17)
|
(21)
|
(27)
|
(45)
|
(43)
|
(47)
|
(50)
|
(44)
|
(63)
|
(81)
|
(95)
|
(103)
|
(119)
|
(165)
|
(186)
|
(176)
|
(145)
|
(78)
|
(36)
|
(27)
|
(18)
|
(17)
|
(16)
|
(23)
|
(68)
|
(92)
|
(117)
|
(134)
|
(106)
|
(156)
|
(175)
|
(181)
|
(220)
|
(287)
|
(334)
|
(322)
|
(290)
|
(265)
|
(223)
|
(258)
|
(299)
|
(240)
|
(231)
|
(234)
|
(221)
|
(267)
|
(282)
|
(259)
|
(242)
|
(164)
|
(159)
|
(142)
|
(129)
|
(145)
|
(145)
|
(156)
|
(143)
|
(128)
|
(167)
|
(190)
|
(256)
|
(264)
|
(246)
|
(275)
|
(241)
|
(268)
|
(280)
|
(241)
|
(341)
|
(330)
|
(452)
|
(683)
|
(705)
|
(734)
|
|
| Other Items |
(70)
|
155
|
155
|
221
|
225
|
(2)
|
(2)
|
(14)
|
(14)
|
(14)
|
(13)
|
(5)
|
(5)
|
(4)
|
(20)
|
(18)
|
(21)
|
(26)
|
(13)
|
(15)
|
(14)
|
(9)
|
(2)
|
1
|
4
|
4
|
(2)
|
(7)
|
(9)
|
(12)
|
(20)
|
(16)
|
(61)
|
(150)
|
(119)
|
(119)
|
(55)
|
46
|
30
|
23
|
(51)
|
(62)
|
(96)
|
(87)
|
(59)
|
(59)
|
(30)
|
(58)
|
(41)
|
(60)
|
(35)
|
(16)
|
(190)
|
(185)
|
(209)
|
(206)
|
(55)
|
(40)
|
(41)
|
(34)
|
(35)
|
(100)
|
(120)
|
(142)
|
(114)
|
(75)
|
(162)
|
(337)
|
(359)
|
(322)
|
(254)
|
(54)
|
59
|
61
|
88
|
79
|
(102)
|
(407)
|
(403)
|
(396)
|
(266)
|
20
|
28
|
7
|
(438)
|
(435)
|
(455)
|
(427)
|
12
|
20
|
2
|
(63)
|
(126)
|
(218)
|
(249)
|
(236)
|
|
| Cash from Investing Activities |
(114)
N/A
|
111
N/A
|
116
+4%
|
188
+62%
|
202
+7%
|
(17)
N/A
|
(17)
+3%
|
(26)
-55%
|
(26)
+1%
|
(26)
0%
|
(28)
-7%
|
(22)
+20%
|
(47)
-110%
|
(49)
-5%
|
(106)
-115%
|
(154)
-45%
|
(157)
-2%
|
(164)
-4%
|
(110)
+33%
|
(56)
+49%
|
(34)
+40%
|
(22)
+36%
|
(19)
+14%
|
(20)
-9%
|
(24)
-16%
|
(41)
-74%
|
(45)
-10%
|
(54)
-20%
|
(60)
-11%
|
(57)
+5%
|
(83)
-47%
|
(97)
-17%
|
(156)
-61%
|
(252)
-62%
|
(237)
+6%
|
(284)
-20%
|
(241)
+15%
|
(130)
+46%
|
(115)
+12%
|
(55)
+52%
|
(87)
-60%
|
(89)
-2%
|
(114)
-28%
|
(104)
+9%
|
(75)
+28%
|
(82)
-9%
|
(98)
-20%
|
(150)
-53%
|
(158)
-6%
|
(194)
-22%
|
(141)
+27%
|
(172)
-23%
|
(364)
-111%
|
(366)
0%
|
(429)
-17%
|
(494)
-15%
|
(389)
+21%
|
(362)
+7%
|
(331)
+9%
|
(300)
+10%
|
(258)
+14%
|
(358)
-39%
|
(419)
-17%
|
(382)
+9%
|
(345)
+10%
|
(309)
+10%
|
(383)
-24%
|
(604)
-58%
|
(641)
-6%
|
(581)
+9%
|
(496)
+15%
|
(218)
+56%
|
(100)
+54%
|
(81)
+19%
|
(41)
+49%
|
(66)
-61%
|
(247)
-274%
|
(563)
-128%
|
(546)
+3%
|
(524)
+4%
|
(433)
+17%
|
(170)
+61%
|
(228)
-34%
|
(257)
-13%
|
(684)
-166%
|
(710)
-4%
|
(696)
+2%
|
(695)
+0%
|
(268)
+61%
|
(221)
+18%
|
(339)
-53%
|
(393)
-16%
|
(578)
-47%
|
(901)
-56%
|
(954)
-6%
|
(970)
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
38
|
38
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
105
|
105
|
107
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
5
|
5
|
1
|
119
|
0
|
0
|
2
|
(114)
|
3
|
4
|
3
|
2
|
5
|
6
|
6
|
5
|
261
|
259
|
0
|
0
|
0
|
0
|
0
|
0
|
201
|
201
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
48
|
(140)
|
(145)
|
(171)
|
(172)
|
7
|
3
|
2
|
1
|
4
|
4
|
3
|
27
|
42
|
101
|
141
|
147
|
150
|
89
|
46
|
12
|
(4)
|
(47)
|
(49)
|
(47)
|
(56)
|
(13)
|
(19)
|
(17)
|
(13)
|
(6)
|
27
|
54
|
181
|
186
|
312
|
181
|
160
|
149
|
(11)
|
(21)
|
(33)
|
(36)
|
(36)
|
(28)
|
(20)
|
2
|
79
|
108
|
132
|
99
|
83
|
271
|
140
|
245
|
297
|
203
|
313
|
226
|
179
|
157
|
233
|
303
|
296
|
266
|
214
|
274
|
248
|
292
|
211
|
109
|
71
|
(98)
|
(26)
|
(85)
|
(332)
|
(107)
|
77
|
37
|
319
|
163
|
(62)
|
(330)
|
(401)
|
(382)
|
(285)
|
(16)
|
(8)
|
(41)
|
(124)
|
(6)
|
62
|
620
|
633
|
728
|
749
|
|
| 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
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(10)
|
(15)
|
(20)
|
(21)
|
(23)
|
(24)
|
(27)
|
(29)
|
(33)
|
(35)
|
(36)
|
(39)
|
(41)
|
(43)
|
(46)
|
(46)
|
(46)
|
(47)
|
(50)
|
(54)
|
(56)
|
(59)
|
(60)
|
(61)
|
(63)
|
(65)
|
(66)
|
(67)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
(68)
|
|
| Other |
(0)
|
(7)
|
(7)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
10
|
10
|
9
|
10
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
22
|
0
|
21
|
29
|
75
|
(29)
|
(27)
|
(33)
|
0
|
0
|
18
|
19
|
23
|
23
|
5
|
5
|
3
|
4
|
6
|
7
|
3
|
122
|
7
|
120
|
117
|
(9)
|
103
|
(12)
|
(11)
|
(10)
|
(13)
|
(14)
|
(12)
|
(23)
|
(12)
|
(27)
|
(26)
|
32
|
16
|
34
|
(31)
|
(78)
|
(78)
|
(92)
|
(28)
|
(22)
|
(20)
|
(13)
|
(20)
|
(25)
|
726
|
700
|
711
|
733
|
8
|
31
|
0
|
(19)
|
(74)
|
(82)
|
(73)
|
(82)
|
(82)
|
(62)
|
|
| Cash from Financing Activities |
86
N/A
|
(109)
N/A
|
(152)
-40%
|
(171)
-12%
|
(186)
-9%
|
7
N/A
|
3
-52%
|
1
-64%
|
0
-83%
|
3
+1 600%
|
4
+3%
|
3
-11%
|
28
+800%
|
42
+51%
|
100
+136%
|
139
+39%
|
144
+4%
|
147
+2%
|
88
-40%
|
43
-51%
|
22
-49%
|
7
-69%
|
67
+872%
|
66
-1%
|
56
-15%
|
48
-14%
|
(11)
N/A
|
(17)
-50%
|
(18)
-8%
|
(14)
+25%
|
(7)
+53%
|
24
N/A
|
76
+222%
|
203
+169%
|
207
+2%
|
341
+65%
|
255
-25%
|
130
-49%
|
121
-7%
|
(46)
N/A
|
(22)
+52%
|
(33)
-53%
|
(18)
+45%
|
(18)
+3%
|
(5)
+70%
|
3
N/A
|
7
+156%
|
84
+1 120%
|
111
+32%
|
135
+21%
|
99
-26%
|
79
-20%
|
259
+228%
|
241
-7%
|
348
+44%
|
393
+13%
|
292
-26%
|
278
-5%
|
182
-35%
|
134
-26%
|
114
-15%
|
187
+64%
|
251
+34%
|
244
-3%
|
214
-12%
|
151
-29%
|
221
+46%
|
435
+97%
|
475
+9%
|
447
-6%
|
327
-27%
|
46
-86%
|
(189)
N/A
|
(165)
+13%
|
(226)
-37%
|
(288)
-27%
|
0
N/A
|
189
N/A
|
150
-21%
|
238
+59%
|
75
-68%
|
(155)
N/A
|
328
N/A
|
231
-30%
|
261
+13%
|
380
+46%
|
(76)
N/A
|
(45)
+41%
|
(109)
-142%
|
(211)
-94%
|
(148)
+30%
|
(88)
+41%
|
479
N/A
|
483
+1%
|
578
+20%
|
619
+7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
0
|
4
|
5
|
14
|
9
|
3
|
(1)
|
(12)
|
(16)
|
(14)
|
(3)
|
(4)
|
3
|
4
|
(0)
|
0
|
(1)
|
0
|
(4)
|
(1)
|
(0)
|
2
|
4
|
4
|
6
|
1
|
2
|
1
|
(1)
|
3
|
5
|
6
|
4
|
2
|
(0)
|
(4)
|
(3)
|
1
|
(2)
|
1
|
6
|
2
|
2
|
6
|
(3)
|
(3)
|
(5)
|
(9)
|
3
|
2
|
10
|
7
|
(5)
|
(5)
|
(9)
|
(6)
|
0
|
5
|
2
|
3
|
4
|
(2)
|
1
|
4
|
(1)
|
2
|
10
|
(1)
|
5
|
12
|
3
|
|
| Net Change in Cash |
(16)
N/A
|
29
N/A
|
(7)
N/A
|
41
N/A
|
35
-13%
|
(7)
N/A
|
(25)
-279%
|
(38)
-48%
|
(32)
+16%
|
(29)
+9%
|
(10)
+64%
|
(4)
+61%
|
(1)
+78%
|
(2)
-111%
|
(3)
-37%
|
7
N/A
|
5
-24%
|
12
+127%
|
6
-46%
|
(5)
N/A
|
3
N/A
|
9
+168%
|
75
+719%
|
78
+5%
|
65
-16%
|
45
-31%
|
(7)
N/A
|
(23)
-250%
|
(10)
+57%
|
(8)
+19%
|
(26)
-223%
|
(21)
+19%
|
(31)
-50%
|
4
N/A
|
(2)
N/A
|
103
N/A
|
55
-47%
|
65
+18%
|
89
+37%
|
(8)
N/A
|
52
N/A
|
26
-50%
|
14
-45%
|
7
-49%
|
(38)
N/A
|
(42)
-11%
|
(31)
+26%
|
(4)
+86%
|
18
N/A
|
27
+51%
|
5
-82%
|
(38)
N/A
|
(50)
-31%
|
(63)
-27%
|
(1)
+98%
|
(7)
-545%
|
24
N/A
|
60
+147%
|
20
-67%
|
(18)
N/A
|
0
N/A
|
(47)
N/A
|
(29)
+38%
|
21
N/A
|
15
-29%
|
49
+227%
|
42
-14%
|
27
-36%
|
42
+56%
|
20
-52%
|
46
+130%
|
82
+78%
|
(4)
N/A
|
119
N/A
|
81
-32%
|
17
-79%
|
122
+618%
|
(17)
N/A
|
(52)
-206%
|
28
N/A
|
(19)
N/A
|
24
N/A
|
467
+1 846%
|
381
-18%
|
93
-76%
|
294
+216%
|
(107)
N/A
|
(161)
-50%
|
123
N/A
|
49
-60%
|
(9)
N/A
|
(180)
-1 900%
|
115
N/A
|
(256)
N/A
|
(238)
+7%
|
(1)
+100%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(32)
N/A
|
(17)
+46%
|
(9)
+46%
|
(9)
N/A
|
(3)
+71%
|
(12)
-333%
|
(26)
-125%
|
(25)
+5%
|
(18)
+28%
|
(18)
N/A
|
(1)
+94%
|
(3)
-127%
|
(23)
-836%
|
(40)
-72%
|
(82)
-104%
|
(112)
-37%
|
(117)
-4%
|
(108)
+7%
|
(68)
+37%
|
(35)
+49%
|
(6)
+82%
|
11
N/A
|
11
-2%
|
13
+26%
|
8
-40%
|
(8)
N/A
|
3
N/A
|
(4)
N/A
|
4
N/A
|
9
+120%
|
(2)
N/A
|
(27)
-1 581%
|
(34)
-27%
|
(34)
+1%
|
(76)
-125%
|
(115)
-51%
|
(141)
-22%
|
(114)
+19%
|
(67)
+41%
|
15
N/A
|
125
+722%
|
122
-2%
|
128
+5%
|
116
-10%
|
28
-76%
|
14
-48%
|
(10)
N/A
|
(34)
-248%
|
(56)
-64%
|
(54)
+4%
|
(60)
-13%
|
(103)
-70%
|
(120)
-17%
|
(119)
+1%
|
(143)
-20%
|
(199)
-39%
|
(219)
-10%
|
(181)
+17%
|
(122)
+32%
|
(118)
+3%
|
(75)
+36%
|
(132)
-76%
|
(161)
-22%
|
(79)
+51%
|
(86)
-9%
|
(33)
+62%
|
(19)
+42%
|
(73)
-284%
|
(80)
-10%
|
(102)
-28%
|
(24)
+76%
|
95
N/A
|
135
+42%
|
220
+63%
|
217
-1%
|
216
0%
|
217
+0%
|
206
-5%
|
206
N/A
|
195
-5%
|
178
-9%
|
159
-11%
|
106
-33%
|
141
+33%
|
267
+89%
|
345
+29%
|
426
+23%
|
310
-27%
|
216
-30%
|
241
+12%
|
135
-44%
|
(39)
N/A
|
(237)
-508%
|
(526)
-122%
|
(579)
-10%
|
(387)
+33%
|
|