goeasy Ltd
TSX:GSY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
goeasy Ltd
TSX:GSY
|
CA |
|
Nuvera Communications Inc
OTC:NUVR
|
US |
Cash Flow Statement
Cash Flow Statement
goeasy Ltd
| 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 |
(2)
|
(1)
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
9
|
9
|
9
|
7
|
6
|
6
|
6
|
8
|
8
|
9
|
10
|
11
|
12
|
12
|
12
|
11
|
10
|
9
|
8
|
8
|
5
|
5
|
5
|
5
|
8
|
6
|
6
|
7
|
7
|
10
|
10
|
9
|
10
|
11
|
11
|
12
|
14
|
14
|
16
|
17
|
17
|
20
|
20
|
21
|
23
|
24
|
26
|
32
|
30
|
31
|
34
|
32
|
39
|
36
|
37
|
40
|
43
|
53
|
60
|
68
|
74
|
64
|
68
|
81
|
94
|
137
|
227
|
213
|
244
|
245
|
159
|
178
|
162
|
140
|
166
|
183
|
202
|
248
|
255
|
265
|
284
|
283
|
264
|
285
|
233
|
|
| Depreciation & Amortization |
23
|
23
|
23
|
24
|
24
|
24
|
25
|
26
|
26
|
26
|
26
|
27
|
28
|
29
|
30
|
31
|
33
|
34
|
35
|
37
|
38
|
38
|
39
|
41
|
43
|
46
|
48
|
50
|
53
|
55
|
57
|
58
|
58
|
58
|
56
|
54
|
53
|
53
|
52
|
52
|
51
|
51
|
52
|
52
|
53
|
53
|
53
|
54
|
54
|
54
|
55
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
55
|
54
|
54
|
53
|
52
|
52
|
52
|
52
|
53
|
52
|
55
|
58
|
61
|
64
|
64
|
64
|
64
|
65
|
66
|
69
|
74
|
79
|
82
|
83
|
84
|
81
|
82
|
83
|
84
|
86
|
86
|
85
|
85
|
84
|
84
|
83
|
82
|
|
| Change in Deffered Taxes |
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
1
|
1
|
2
|
1
|
3
|
2
|
1
|
1
|
(0)
|
0
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
2
|
1
|
2
|
2
|
0
|
1
|
1
|
2
|
5
|
5
|
0
|
(0)
|
(1)
|
(2)
|
1
|
1
|
0
|
(1)
|
(3)
|
(4)
|
(3)
|
(1)
|
2
|
3
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
4
|
4
|
4
|
4
|
(2)
|
(6)
|
(4)
|
(3)
|
(0)
|
3
|
(3)
|
(2)
|
3
|
5
|
14
|
21
|
12
|
3
|
(2)
|
(13)
|
(14)
|
(8)
|
(10)
|
(8)
|
(7)
|
(7)
|
(2)
|
(2)
|
(2)
|
(1)
|
(9)
|
(22)
|
(21)
|
(27)
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
11
|
8
|
6
|
13
|
8
|
13
|
16
|
14
|
14
|
15
|
15
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
4
|
4
|
1
|
1
|
(3)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
9
|
7
|
8
|
9
|
11
|
15
|
16
|
18
|
21
|
22
|
25
|
29
|
33
|
42
|
48
|
49
|
52
|
54
|
57
|
64
|
68
|
72
|
83
|
96
|
113
|
129
|
138
|
145
|
155
|
186
|
203
|
189
|
172
|
125
|
18
|
51
|
49
|
84
|
215
|
237
|
287
|
338
|
342
|
350
|
365
|
343
|
378
|
411
|
431
|
478
|
525
|
520
|
617
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
5
|
5
|
6
|
3
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
6
|
5
|
5
|
5
|
7
|
10
|
10
|
14
|
15
|
12
|
14
|
12
|
10
|
10
|
10
|
10
|
7
|
7
|
4
|
20
|
24
|
26
|
30
|
16
|
30
|
32
|
34
|
30
|
25
|
26
|
26
|
52
|
49
|
56
|
89
|
89
|
92
|
97
|
81
|
71
|
65
|
62
|
82
|
97
|
111
|
113
|
121
|
127
|
133
|
|
| Cash Interest Paid |
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
3
|
5
|
0
|
6
|
9
|
8
|
10
|
11
|
12
|
14
|
15
|
17
|
18
|
19
|
19
|
21
|
20
|
13
|
10
|
21
|
18
|
45
|
45
|
53
|
55
|
61
|
61
|
59
|
57
|
50
|
48
|
50
|
52
|
64
|
69
|
83
|
88
|
98
|
111
|
125
|
136
|
148
|
155
|
169
|
184
|
195
|
219
|
230
|
245
|
|
| Change in Working Capital |
(26)
|
(24)
|
(26)
|
(24)
|
(23)
|
(23)
|
(23)
|
(25)
|
(25)
|
(29)
|
(29)
|
(31)
|
(34)
|
(36)
|
(39)
|
(42)
|
(38)
|
(42)
|
(39)
|
(40)
|
(45)
|
(50)
|
(53)
|
(52)
|
(55)
|
(57)
|
(58)
|
(61)
|
(67)
|
(58)
|
(61)
|
(58)
|
(50)
|
(40)
|
(28)
|
(25)
|
(8)
|
(18)
|
(22)
|
(21)
|
(32)
|
(24)
|
(20)
|
(15)
|
(12)
|
(23)
|
(33)
|
(46)
|
(64)
|
(63)
|
(69)
|
(82)
|
(103)
|
(113)
|
(127)
|
(139)
|
(142)
|
(140)
|
(139)
|
(123)
|
15
|
(7)
|
(43)
|
(83)
|
(253)
|
(304)
|
(370)
|
(388)
|
(442)
|
(424)
|
(417)
|
(459)
|
(468)
|
(482)
|
(349)
|
(291)
|
(266)
|
(223)
|
(346)
|
(397)
|
(485)
|
(639)
|
(813)
|
(964)
|
(1 056)
|
(1 117)
|
(1 119)
|
(1 127)
|
(1 149)
|
(1 206)
|
(1 309)
|
(1 380)
|
(1 305)
|
(1 348)
|
(1 451)
|
(1 554)
|
|
| Cash from Operating Activities |
(2)
N/A
|
1
N/A
|
(0)
N/A
|
3
N/A
|
4
+67%
|
5
+18%
|
6
+12%
|
5
-8%
|
6
+11%
|
3
-45%
|
5
+62%
|
6
+4%
|
4
-37%
|
3
-5%
|
3
-1%
|
2
-54%
|
3
+113%
|
0
-85%
|
3
+473%
|
3
-7%
|
2
-10%
|
0
-97%
|
(0)
N/A
|
3
N/A
|
2
-35%
|
2
+7%
|
3
+43%
|
1
-79%
|
(1)
N/A
|
9
N/A
|
7
-16%
|
10
+40%
|
16
+53%
|
25
+59%
|
37
+49%
|
41
+13%
|
56
+36%
|
46
-18%
|
43
-6%
|
45
+4%
|
40
-12%
|
48
+22%
|
50
+3%
|
56
+12%
|
58
+4%
|
48
-18%
|
43
-10%
|
34
-22%
|
19
-44%
|
23
+21%
|
18
-22%
|
8
-53%
|
(7)
N/A
|
(13)
-82%
|
(20)
-59%
|
(24)
-18%
|
(19)
+21%
|
(11)
+43%
|
(4)
+59%
|
12
N/A
|
153
+1 195%
|
137
-11%
|
111
-19%
|
80
-27%
|
(89)
N/A
|
(128)
-43%
|
(185)
-45%
|
(186)
0%
|
(212)
-14%
|
(174)
+18%
|
(146)
+16%
|
(166)
-14%
|
(156)
+6%
|
(149)
+5%
|
(13)
+92%
|
44
N/A
|
74
+69%
|
109
+46%
|
(1)
N/A
|
(28)
-3 084%
|
(79)
-184%
|
(196)
-148%
|
(328)
-68%
|
(440)
-34%
|
(506)
-15%
|
(536)
-6%
|
(510)
+5%
|
(483)
+5%
|
(473)
+2%
|
(489)
-3%
|
(549)
-12%
|
(582)
-6%
|
(469)
+19%
|
(499)
-6%
|
(584)
-17%
|
(649)
-11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(6)
|
(16)
|
(28)
|
(39)
|
(53)
|
(53)
|
(52)
|
(51)
|
(54)
|
(54)
|
(55)
|
(57)
|
(67)
|
(68)
|
(67)
|
(67)
|
(61)
|
(60)
|
(62)
|
(65)
|
(61)
|
(65)
|
(64)
|
(60)
|
(56)
|
(52)
|
(53)
|
(49)
|
(49)
|
(40)
|
(30)
|
(24)
|
(12)
|
(12)
|
(12)
|
(15)
|
(17)
|
(19)
|
(18)
|
(17)
|
(17)
|
(19)
|
(23)
|
(24)
|
(29)
|
(27)
|
(26)
|
(26)
|
(27)
|
(29)
|
(28)
|
(30)
|
(28)
|
(24)
|
(20)
|
(20)
|
(17)
|
(19)
|
(19)
|
(16)
|
(19)
|
(19)
|
(21)
|
(22)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
(9)
|
(10)
|
(10)
|
(10)
|
(1)
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
4
|
0
|
3
|
3
|
10
|
0
|
10
|
11
|
3
|
3
|
4
|
5
|
11
|
9
|
10
|
7
|
1
|
3
|
5
|
7
|
(128)
|
(130)
|
(132)
|
(130)
|
5
|
6
|
4
|
3
|
1
|
3
|
5
|
(28)
|
(28)
|
(32)
|
(33)
|
0
|
0
|
14
|
(274)
|
(184)
|
(183)
|
(197)
|
101
|
12
|
(15)
|
0
|
(25)
|
(22)
|
6
|
0
|
0
|
3
|
23
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-4%
|
(1)
-34%
|
(1)
-13%
|
(2)
-59%
|
(3)
-40%
|
(3)
-14%
|
(3)
+4%
|
(2)
+21%
|
(2)
+23%
|
(1)
+20%
|
(2)
-29%
|
(2)
+1%
|
(2)
+2%
|
(2)
-3%
|
(2)
+4%
|
(2)
-20%
|
(3)
-18%
|
(3)
-28%
|
(4)
-33%
|
(6)
-32%
|
(6)
-11%
|
(7)
-7%
|
(8)
-23%
|
(8)
+8%
|
(8)
-3%
|
(9)
-13%
|
(18)
-98%
|
(18)
+2%
|
(17)
+6%
|
(15)
+9%
|
(5)
+66%
|
(5)
+1%
|
(16)
-211%
|
(27)
-73%
|
(38)
-37%
|
(51)
-36%
|
(51)
+0%
|
(49)
+4%
|
(49)
0%
|
(50)
-2%
|
(51)
-1%
|
(52)
-2%
|
(54)
-5%
|
(57)
-6%
|
(58)
-2%
|
(57)
+2%
|
(55)
+3%
|
(58)
-5%
|
(56)
+3%
|
(57)
-2%
|
(60)
-5%
|
(50)
+16%
|
(56)
-10%
|
(53)
+4%
|
(53)
+1%
|
(55)
-4%
|
(49)
+11%
|
(48)
+3%
|
(42)
+12%
|
(177)
-320%
|
(170)
+4%
|
(163)
+4%
|
(155)
+5%
|
(7)
+95%
|
(5)
+24%
|
(8)
-47%
|
(13)
-58%
|
(16)
-25%
|
(15)
+2%
|
(14)
+11%
|
(45)
-231%
|
(45)
-1%
|
(51)
-12%
|
(57)
-12%
|
(24)
+57%
|
(29)
-17%
|
(13)
+54%
|
(300)
-2 148%
|
(211)
+30%
|
(211)
+0%
|
(226)
-7%
|
73
N/A
|
(18)
N/A
|
(42)
-132%
|
(39)
+9%
|
(45)
-17%
|
(42)
+8%
|
(12)
+72%
|
(13)
-10%
|
(14)
-7%
|
(13)
+2%
|
4
N/A
|
4
+16%
|
2
-54%
|
0
-87%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
11
|
11
|
11
|
12
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
19
|
19
|
19
|
0
|
1
|
1
|
(0)
|
(0)
|
(4)
|
(8)
|
(8)
|
(8)
|
(5)
|
(4)
|
(1)
|
(1)
|
(0)
|
2
|
1
|
30
|
21
|
17
|
13
|
(17)
|
(16)
|
(32)
|
(35)
|
(41)
|
(30)
|
158
|
164
|
108
|
66
|
(121)
|
(120)
|
(0)
|
43
|
61
|
61
|
6
|
6
|
9
|
9
|
(20)
|
(95)
|
(124)
|
(124)
|
|
| Net Issuance of Debt |
(1)
|
0
|
1
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(13)
|
(11)
|
(14)
|
(13)
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
3
|
2
|
3
|
5
|
9
|
9
|
7
|
8
|
7
|
8
|
20
|
22
|
12
|
12
|
(1)
|
(6)
|
(4)
|
(5)
|
0
|
(12)
|
(1)
|
(0)
|
(2)
|
15
|
6
|
6
|
3
|
7
|
19
|
21
|
26
|
22
|
17
|
20
|
41
|
60
|
67
|
81
|
98
|
89
|
87
|
81
|
52
|
52
|
52
|
89
|
78
|
192
|
179
|
178
|
330
|
203
|
199
|
165
|
100
|
179
|
194
|
149
|
49
|
66
|
29
|
256
|
192
|
228
|
398
|
386
|
585
|
570
|
572
|
539
|
542
|
630
|
681
|
686
|
729
|
672
|
659
|
907
|
1 209
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(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)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(20)
|
(22)
|
(24)
|
(26)
|
(29)
|
(34)
|
(37)
|
(41)
|
(45)
|
(48)
|
(52)
|
(56)
|
(58)
|
(60)
|
(61)
|
(62)
|
(65)
|
(69)
|
(73)
|
(76)
|
(80)
|
(84)
|
|
| Other |
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
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)
|
(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
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(0)
|
2
|
1
|
2
|
0
|
(9)
|
(8)
|
(9)
|
(10)
|
(8)
|
(9)
|
(8)
|
(8)
|
(4)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
2
N/A
|
0
-92%
|
1
+503%
|
(1)
N/A
|
(2)
-74%
|
(2)
-1%
|
(3)
-10%
|
(2)
+12%
|
(4)
-54%
|
(1)
+60%
|
(4)
-166%
|
(4)
+6%
|
(2)
+53%
|
(1)
+14%
|
(1)
+6%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
1
-73%
|
2
+224%
|
4
+91%
|
6
+82%
|
7
+9%
|
5
-25%
|
6
+9%
|
6
+2%
|
6
+2%
|
17
+195%
|
19
+10%
|
8
-58%
|
8
+1%
|
(5)
N/A
|
(10)
-113%
|
(9)
+15%
|
(9)
-8%
|
(4)
+62%
|
(5)
-25%
|
6
N/A
|
7
+14%
|
5
-31%
|
11
+127%
|
2
-81%
|
2
+6%
|
(1)
N/A
|
3
N/A
|
16
+464%
|
18
+12%
|
23
+28%
|
37
+62%
|
33
-11%
|
35
+8%
|
56
+60%
|
56
+0%
|
63
+13%
|
78
+23%
|
93
+19%
|
84
-9%
|
78
-7%
|
68
-13%
|
38
-44%
|
37
-1%
|
39
+4%
|
76
+97%
|
67
-12%
|
181
+170%
|
166
-8%
|
167
+1%
|
317
+90%
|
218
-31%
|
207
-5%
|
169
-18%
|
99
-42%
|
147
+49%
|
159
+8%
|
95
-40%
|
(10)
N/A
|
1
N/A
|
(25)
N/A
|
386
N/A
|
324
-16%
|
299
-8%
|
413
+38%
|
212
-49%
|
408
+93%
|
509
+25%
|
550
+8%
|
534
-3%
|
535
+0%
|
567
+6%
|
621
+10%
|
624
+1%
|
662
+6%
|
573
-13%
|
484
-15%
|
701
+45%
|
1 000
+43%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
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
|
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
+33%
|
0
-36%
|
0
-33%
|
(0)
N/A
|
0
N/A
|
0
+28%
|
1
+286%
|
1
-20%
|
0
-61%
|
0
-17%
|
(0)
N/A
|
0
N/A
|
0
-4%
|
4
+818%
|
6
+49%
|
4
-36%
|
1
-78%
|
(2)
N/A
|
(1)
+58%
|
(4)
-344%
|
4
N/A
|
(1)
N/A
|
(5)
-354%
|
5
N/A
|
16
+260%
|
10
-36%
|
18
+74%
|
16
-13%
|
7
-52%
|
14
+80%
|
6
-56%
|
24
+311%
|
(7)
N/A
|
85
N/A
|
33
-61%
|
(26)
N/A
|
119
N/A
|
(9)
N/A
|
17
N/A
|
10
-43%
|
(112)
N/A
|
(54)
+52%
|
(40)
+25%
|
26
N/A
|
10
-62%
|
47
+379%
|
71
+51%
|
85
+21%
|
85
0%
|
9
-89%
|
(8)
N/A
|
(44)
-427%
|
(51)
-14%
|
(40)
+21%
|
(24)
+39%
|
(21)
+11%
|
10
N/A
|
82
+715%
|
119
+45%
|
61
-48%
|
67
+9%
|
107
+59%
|
(11)
N/A
|
119
N/A
|
351
+196%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(0)
+86%
|
(1)
-217%
|
1
N/A
|
3
+122%
|
3
+2%
|
2
-21%
|
2
-10%
|
3
+50%
|
1
-76%
|
4
+482%
|
4
-5%
|
2
-52%
|
1
-17%
|
1
-18%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+67%
|
(2)
-152%
|
(4)
-90%
|
(7)
-78%
|
(8)
-9%
|
(6)
+23%
|
(6)
-7%
|
(6)
+3%
|
(6)
-1%
|
(9)
-41%
|
(9)
-5%
|
2
N/A
|
2
+4%
|
6
+202%
|
10
+73%
|
9
-14%
|
9
+3%
|
3
-72%
|
3
+15%
|
(7)
N/A
|
(9)
-19%
|
(6)
+27%
|
(15)
-130%
|
(6)
+59%
|
(5)
+15%
|
(2)
+67%
|
(9)
-422%
|
(20)
-125%
|
(24)
-21%
|
(33)
-36%
|
(42)
-27%
|
(37)
+12%
|
(44)
-19%
|
(57)
-29%
|
(68)
-21%
|
(77)
-13%
|
(83)
-8%
|
(83)
+0%
|
(74)
+11%
|
(63)
+15%
|
(57)
+10%
|
(37)
+34%
|
104
N/A
|
97
-7%
|
80
-17%
|
56
-30%
|
(102)
N/A
|
(139)
-37%
|
(197)
-42%
|
(201)
-2%
|
(228)
-14%
|
(193)
+16%
|
(164)
+15%
|
(182)
-11%
|
(173)
+5%
|
(168)
+3%
|
(36)
+79%
|
20
N/A
|
46
+132%
|
82
+79%
|
(27)
N/A
|
(54)
-101%
|
(106)
-96%
|
(225)
-111%
|
(357)
-59%
|
(470)
-32%
|
(534)
-14%
|
(560)
-5%
|
(531)
+5%
|
(503)
+5%
|
(491)
+2%
|
(508)
-3%
|
(568)
-12%
|
(598)
-5%
|
(489)
+18%
|
(517)
-6%
|
(605)
-17%
|
(672)
-11%
|
|