Doman Building Materials Group Ltd
TSX:DBM
Cash Flow Statement
Cash Flow Statement
Doman Building Materials Group Ltd
| 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 |
7
|
9
|
11
|
10
|
11
|
9
|
8
|
9
|
9
|
12
|
15
|
14
|
14
|
12
|
15
|
18
|
17
|
18
|
17
|
16
|
17
|
16
|
15
|
17
|
16
|
21
|
23
|
21
|
6
|
(2)
|
(9)
|
(12)
|
(1)
|
3
|
6
|
8
|
8
|
9
|
7
|
8
|
9
|
7
|
10
|
12
|
12
|
12
|
11
|
11
|
12
|
14
|
40
|
40
|
44
|
45
|
24
|
28
|
29
|
34
|
39
|
35
|
30
|
23
|
16
|
14
|
17
|
19
|
23
|
48
|
60
|
93
|
133
|
110
|
107
|
114
|
82
|
86
|
79
|
52
|
60
|
70
|
76
|
75
|
63
|
56
|
54
|
63
|
74
|
78
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
6
|
6
|
2
|
2
|
(0)
|
(2)
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
10
|
12
|
12
|
14
|
14
|
14
|
15
|
15
|
17
|
18
|
18
|
25
|
31
|
36
|
42
|
42
|
42
|
43
|
45
|
40
|
42
|
50
|
55
|
61
|
65
|
65
|
67
|
68
|
69
|
69
|
68
|
69
|
69
|
70
|
77
|
84
|
92
|
99
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
1
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
1
|
1
|
2
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
5
|
7
|
6
|
0
|
1
|
(0)
|
1
|
1
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
1
|
2
|
3
|
1
|
0
|
(1)
|
(0)
|
(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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
1
|
3
|
16
|
15
|
18
|
17
|
5
|
5
|
4
|
4
|
5
|
4
|
4
|
4
|
5
|
7
|
7
|
8
|
7
|
7
|
6
|
7
|
7
|
7
|
(15)
|
(16)
|
(11)
|
(12)
|
8
|
7
|
7
|
9
|
17
|
27
|
23
|
26
|
28
|
27
|
27
|
27
|
27
|
32
|
39
|
48
|
66
|
59
|
59
|
65
|
51
|
55
|
56
|
48
|
55
|
58
|
54
|
54
|
49
|
48
|
61
|
68
|
80
|
82
|
|
| Cash Taxes Paid |
2
|
3
|
6
|
3
|
7
|
7
|
7
|
9
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
4
|
4
|
5
|
7
|
9
|
11
|
12
|
10
|
8
|
10
|
11
|
10
|
13
|
12
|
11
|
12
|
10
|
9
|
10
|
8
|
6
|
5
|
4
|
18
|
30
|
34
|
38
|
38
|
28
|
31
|
33
|
21
|
23
|
17
|
13
|
12
|
11
|
10
|
8
|
10
|
15
|
25
|
|
| Cash Interest Paid |
3
|
3
|
4
|
5
|
4
|
4
|
4
|
3
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
4
|
3
|
1
|
1
|
1
|
2
|
6
|
6
|
6
|
6
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
7
|
7
|
8
|
10
|
9
|
9
|
12
|
14
|
16
|
16
|
14
|
11
|
9
|
8
|
8
|
8
|
19
|
19
|
28
|
30
|
30
|
32
|
33
|
34
|
34
|
36
|
36
|
37
|
36
|
51
|
50
|
62
|
|
| Change in Working Capital |
8
|
(12)
|
(11)
|
(13)
|
(15)
|
(18)
|
(24)
|
(24)
|
(20)
|
(14)
|
(12)
|
9
|
6
|
2
|
22
|
23
|
27
|
22
|
4
|
(2)
|
13
|
28
|
36
|
34
|
13
|
(38)
|
(54)
|
(24)
|
4
|
43
|
31
|
13
|
(2)
|
8
|
8
|
(6)
|
(20)
|
(37)
|
(28)
|
1
|
(5)
|
(9)
|
(6)
|
(10)
|
(16)
|
(29)
|
(14)
|
(15)
|
(18)
|
(25)
|
(27)
|
(23)
|
(42)
|
(35)
|
(58)
|
(48)
|
(20)
|
(76)
|
(90)
|
(67)
|
(75)
|
(42)
|
(30)
|
(23)
|
(19)
|
(10)
|
64
|
20
|
21
|
(115)
|
(244)
|
(173)
|
(171)
|
(161)
|
(22)
|
(19)
|
21
|
104
|
42
|
(1)
|
(62)
|
(116)
|
(98)
|
(46)
|
(85)
|
(105)
|
(94)
|
(125)
|
|
| Cash from Operating Activities |
19
N/A
|
1
-96%
|
2
+200%
|
(1)
N/A
|
(2)
-100%
|
(6)
-138%
|
(10)
-68%
|
(7)
+28%
|
(3)
+58%
|
4
N/A
|
7
+78%
|
28
+287%
|
24
-11%
|
19
-22%
|
42
+120%
|
47
+12%
|
52
+11%
|
47
-9%
|
30
-37%
|
24
-20%
|
37
+53%
|
51
+38%
|
56
+11%
|
54
-3%
|
28
-49%
|
(15)
N/A
|
(25)
-70%
|
5
N/A
|
35
+566%
|
65
+83%
|
44
-31%
|
22
-51%
|
6
-71%
|
21
+237%
|
24
+13%
|
12
-49%
|
(2)
N/A
|
(18)
-883%
|
(12)
+34%
|
19
N/A
|
16
-17%
|
10
-35%
|
19
+83%
|
15
-21%
|
10
-30%
|
(3)
N/A
|
9
N/A
|
10
+2%
|
8
-14%
|
4
-53%
|
7
+85%
|
12
+67%
|
3
-74%
|
12
+290%
|
(12)
N/A
|
1
N/A
|
31
+2 970%
|
(18)
N/A
|
(18)
+1%
|
13
N/A
|
(4)
N/A
|
32
N/A
|
45
+39%
|
54
+21%
|
68
+25%
|
77
+13%
|
156
+102%
|
143
-8%
|
164
+15%
|
71
-57%
|
1
-99%
|
48
+5 422%
|
49
+3%
|
79
+61%
|
177
+123%
|
187
+6%
|
222
+19%
|
271
+22%
|
225
-17%
|
196
-13%
|
135
-31%
|
82
-39%
|
83
+2%
|
129
+55%
|
107
-17%
|
111
+3%
|
152
+37%
|
133
-12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(9)
|
(9)
|
(8)
|
(8)
|
(1)
|
(8)
|
(1)
|
(1)
|
(2)
|
5
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(14)
|
(8)
|
(10)
|
(10)
|
(4)
|
(10)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(12)
|
(14)
|
(66)
|
(68)
|
(64)
|
(14)
|
35
|
36
|
30
|
|
| Other Items |
0
|
3
|
(27)
|
(23)
|
(60)
|
(75)
|
(44)
|
(44)
|
(11)
|
0
|
2
|
2
|
1
|
(19)
|
(20)
|
(20)
|
(19)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
(20)
|
(20)
|
(21)
|
27
|
47
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
(18)
|
(18)
|
0
|
1
|
0
|
0
|
(37)
|
(38)
|
0
|
(38)
|
(8)
|
(8)
|
(8)
|
(4)
|
3
|
(97)
|
(98)
|
(101)
|
(107)
|
(18)
|
(18)
|
(32)
|
(26)
|
(3)
|
(3)
|
11
|
12
|
(0)
|
0
|
(498)
|
(499)
|
(496)
|
(496)
|
2
|
3
|
2
|
2
|
2
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(460)
|
(434)
|
(434)
|
(373)
|
|
| Cash from Investing Activities |
(0)
N/A
|
3
N/A
|
(27)
N/A
|
(23)
+14%
|
(60)
-162%
|
(77)
-27%
|
(49)
+36%
|
(50)
-2%
|
(17)
+67%
|
(5)
+72%
|
(1)
+70%
|
(1)
+43%
|
(1)
-13%
|
(20)
-2 111%
|
(21)
-4%
|
(20)
+1%
|
(19)
+5%
|
(1)
+95%
|
(2)
-90%
|
(1)
+26%
|
(2)
-14%
|
(1)
+44%
|
0
N/A
|
1
N/A
|
(0)
N/A
|
(20)
-6 600%
|
(20)
N/A
|
(21)
-6%
|
26
N/A
|
46
+76%
|
46
-1%
|
46
-1%
|
(2)
N/A
|
(9)
-378%
|
(9)
-1%
|
(8)
+6%
|
(8)
+7%
|
(1)
+89%
|
(8)
-925%
|
(19)
-133%
|
(20)
-4%
|
(20)
+2%
|
(13)
+35%
|
(3)
+75%
|
(3)
+9%
|
(4)
-31%
|
(4)
N/A
|
(41)
-979%
|
(42)
-3%
|
(42)
+0%
|
(43)
-1%
|
(13)
+69%
|
(13)
-2%
|
(14)
-6%
|
(11)
+22%
|
(3)
+71%
|
(104)
-3 147%
|
(105)
-1%
|
(114)
-9%
|
(115)
-1%
|
(28)
+76%
|
(28)
N/A
|
(36)
-29%
|
(36)
+0%
|
(10)
+71%
|
(9)
+10%
|
6
N/A
|
9
+44%
|
(3)
N/A
|
(3)
-14%
|
(501)
-15 093%
|
(504)
-1%
|
(503)
+0%
|
(504)
0%
|
(6)
+99%
|
(5)
+28%
|
(4)
+1%
|
(3)
+25%
|
(4)
-16%
|
(12)
-205%
|
(14)
-19%
|
(77)
-444%
|
(79)
-3%
|
(75)
+5%
|
(474)
-531%
|
(399)
+16%
|
(398)
+0%
|
(343)
+14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
43
|
43
|
43
|
43
|
77
|
77
|
77
|
77
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(8)
|
(8)
|
(7)
|
(8)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
58
|
58
|
58
|
58
|
1
|
1
|
1
|
(2)
|
(3)
|
(5)
|
(8)
|
(6)
|
(7)
|
(4)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
52
|
52
|
52
|
77
|
85
|
85
|
85
|
101
|
41
|
98
|
98
|
58
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
87
|
87
|
88
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Net Issuance of Debt |
(13)
|
(2)
|
10
|
6
|
34
|
67
|
(9)
|
9
|
(4)
|
(29)
|
31
|
3
|
(0)
|
21
|
6
|
6
|
7
|
(3)
|
11
|
12
|
(11)
|
(23)
|
(30)
|
(32)
|
(3)
|
(3)
|
8
|
(9)
|
(61)
|
(71)
|
(52)
|
(37)
|
(2)
|
15
|
11
|
18
|
35
|
33
|
42
|
26
|
25
|
35
|
18
|
3
|
11
|
22
|
10
|
9
|
6
|
9
|
(9)
|
(52)
|
(31)
|
(26)
|
(17)
|
11
|
22
|
55
|
98
|
85
|
74
|
55
|
54
|
31
|
(10)
|
(26)
|
(117)
|
(103)
|
(116)
|
(26)
|
471
|
426
|
424
|
381
|
(139)
|
(145)
|
(177)
|
(208)
|
(174)
|
(139)
|
(38)
|
38
|
48
|
30
|
401
|
369
|
314
|
241
|
|
| Cash Paid for Dividends |
0
|
0
|
(17)
|
(17)
|
(17)
|
(17)
|
(15)
|
(25)
|
(33)
|
(41)
|
(32)
|
(29)
|
(27)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(26)
|
(25)
|
(23)
|
(21)
|
(18)
|
(16)
|
(17)
|
(19)
|
(22)
|
(24)
|
(24)
|
(24)
|
(24)
|
(22)
|
(20)
|
(22)
|
(16)
|
(16)
|
(16)
|
(12)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(18)
|
(20)
|
(22)
|
(25)
|
(28)
|
(30)
|
(33)
|
(35)
|
(36)
|
(38)
|
(41)
|
(42)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(42)
|
(41)
|
(42)
|
(42)
|
(43)
|
(45)
|
(45)
|
(47)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
|
| Other |
(4)
|
(4)
|
(18)
|
(18)
|
(6)
|
(13)
|
(7)
|
(7)
|
(14)
|
(7)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(8)
|
(11)
|
(12)
|
(16)
|
(10)
|
(9)
|
(9)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(9)
|
(16)
|
(17)
|
(17)
|
(16)
|
(6)
|
(8)
|
(8)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
1
|
(13)
|
(13)
|
(14)
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(6)
|
(9)
|
(9)
|
(8)
|
(2)
|
|
| Cash from Financing Activities |
(16)
N/A
|
(7)
+60%
|
19
N/A
|
15
-19%
|
54
+259%
|
80
+49%
|
47
-41%
|
55
+17%
|
26
-53%
|
0
-98%
|
(1)
N/A
|
(26)
-2 245%
|
(27)
-4%
|
(5)
+80%
|
(22)
-306%
|
(23)
-7%
|
(27)
-15%
|
(37)
-37%
|
(24)
+37%
|
(24)
0%
|
(40)
-71%
|
(52)
-28%
|
(57)
-10%
|
(55)
+3%
|
(24)
+56%
|
30
N/A
|
40
+34%
|
20
-51%
|
(38)
N/A
|
(102)
-167%
|
(84)
+17%
|
(69)
+18%
|
(31)
+55%
|
(13)
+57%
|
(17)
-25%
|
(10)
+38%
|
6
N/A
|
8
+40%
|
19
+140%
|
6
-66%
|
10
+56%
|
17
+73%
|
(1)
N/A
|
(15)
-1 282%
|
(8)
+49%
|
3
N/A
|
(9)
N/A
|
39
N/A
|
34
-11%
|
35
+2%
|
37
+6%
|
(7)
N/A
|
10
N/A
|
12
+22%
|
35
+184%
|
10
-70%
|
76
+637%
|
106
+40%
|
109
+3%
|
96
-12%
|
25
-74%
|
6
-75%
|
6
-8%
|
(18)
N/A
|
(57)
-223%
|
(72)
-27%
|
(163)
-127%
|
(149)
+8%
|
(158)
-6%
|
(66)
+58%
|
503
N/A
|
458
-9%
|
454
-1%
|
410
-10%
|
(184)
N/A
|
(191)
-4%
|
(225)
-18%
|
(255)
-14%
|
(221)
+13%
|
(187)
+16%
|
(86)
+54%
|
(10)
+89%
|
(1)
+93%
|
(24)
-3 197%
|
346
N/A
|
313
-9%
|
258
-17%
|
192
-26%
|
|
| 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)
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(3)
|
(0)
|
(1)
|
4
|
5
|
6
|
7
|
4
|
4
|
2
|
2
|
(1)
|
(0)
|
0
|
(1)
|
1
|
(0)
|
(1)
|
(2)
|
|
| Net Change in Cash |
2
N/A
|
(3)
N/A
|
(6)
-100%
|
(9)
-55%
|
(9)
+2%
|
(3)
+70%
|
(12)
-330%
|
(2)
+86%
|
7
N/A
|
(0)
N/A
|
5
N/A
|
1
-80%
|
(3)
N/A
|
(6)
-91%
|
(1)
+89%
|
3
N/A
|
6
+84%
|
9
+60%
|
5
-51%
|
(1)
N/A
|
(5)
-430%
|
(2)
+58%
|
(1)
+64%
|
(0)
+50%
|
3
N/A
|
(5)
N/A
|
(6)
-8%
|
4
N/A
|
23
+532%
|
9
-63%
|
6
-33%
|
(2)
N/A
|
(27)
-1 225%
|
(1)
+98%
|
(1)
-117%
|
(6)
-385%
|
(4)
+38%
|
(11)
-177%
|
(1)
+87%
|
6
N/A
|
5
-7%
|
7
+37%
|
5
-35%
|
(4)
N/A
|
(0)
+92%
|
(4)
-1 067%
|
(3)
+3%
|
7
N/A
|
0
-99%
|
(3)
N/A
|
2
N/A
|
(8)
N/A
|
(0)
+99%
|
10
N/A
|
12
+14%
|
8
-30%
|
3
-60%
|
(16)
N/A
|
(22)
-43%
|
(5)
+76%
|
(6)
-13%
|
11
N/A
|
15
+43%
|
2
-89%
|
1
-29%
|
(3)
N/A
|
(2)
+45%
|
1
N/A
|
3
+167%
|
(2)
N/A
|
3
N/A
|
1
-44%
|
4
+197%
|
(10)
N/A
|
(7)
+33%
|
(2)
+75%
|
(4)
-116%
|
17
N/A
|
2
-87%
|
(0)
N/A
|
34
N/A
|
(5)
N/A
|
3
N/A
|
29
+817%
|
(21)
N/A
|
25
N/A
|
11
-55%
|
(19)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
18
N/A
|
0
-98%
|
2
+475%
|
(1)
N/A
|
(3)
-114%
|
(8)
-150%
|
(14)
-84%
|
(12)
+13%
|
(9)
+28%
|
(1)
+93%
|
4
N/A
|
25
+515%
|
23
-9%
|
18
-23%
|
41
+133%
|
46
+13%
|
52
+11%
|
47
-9%
|
29
-38%
|
23
-21%
|
35
+55%
|
49
+39%
|
55
+13%
|
54
-3%
|
27
-49%
|
(15)
N/A
|
(25)
-70%
|
5
N/A
|
35
+569%
|
64
+84%
|
43
-32%
|
20
-53%
|
5
-78%
|
13
+180%
|
15
+21%
|
4
-74%
|
(9)
N/A
|
(19)
-97%
|
(20)
-8%
|
18
N/A
|
14
-21%
|
9
-39%
|
24
+176%
|
11
-53%
|
7
-38%
|
(6)
N/A
|
6
N/A
|
6
+7%
|
3
-43%
|
(1)
N/A
|
3
N/A
|
7
+134%
|
(2)
N/A
|
6
N/A
|
(19)
N/A
|
(5)
+72%
|
24
N/A
|
(25)
N/A
|
(31)
-26%
|
5
N/A
|
(14)
N/A
|
22
N/A
|
41
+86%
|
44
+8%
|
61
+37%
|
71
+16%
|
151
+114%
|
139
-8%
|
161
+16%
|
67
-58%
|
(3)
N/A
|
43
N/A
|
42
0%
|
72
+69%
|
168
+135%
|
180
+7%
|
215
+20%
|
265
+23%
|
220
-17%
|
184
-16%
|
121
-34%
|
16
-87%
|
15
-7%
|
65
+334%
|
93
+44%
|
146
+56%
|
188
+29%
|
164
-13%
|
|