Hammond Power Solutions Inc
TSX:HPS.A
Cash Flow Statement
Cash Flow Statement
Hammond Power Solutions Inc
| Dec-2004 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-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 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Oct-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 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Apr-2023 | Jul-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
|
2
|
2
|
1
|
4
|
5
|
5
|
6
|
9
|
11
|
13
|
14
|
12
|
14
|
14
|
16
|
23
|
22
|
19
|
15
|
10
|
8
|
9
|
11
|
11
|
9
|
9
|
7
|
6
|
7
|
9
|
11
|
13
|
12
|
10
|
8
|
6
|
5
|
5
|
5
|
3
|
3
|
3
|
4
|
6
|
6
|
6
|
5
|
2
|
2
|
4
|
6
|
6
|
6
|
3
|
3
|
(13)
|
(12)
|
(8)
|
(6)
|
12
|
11
|
13
|
13
|
14
|
14
|
14
|
15
|
15
|
21
|
23
|
31
|
45
|
52
|
59
|
62
|
63
|
56
|
66
|
68
|
72
|
90
|
80
|
81
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
5
|
5
|
5
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
7
|
7
|
7
|
6
|
8
|
7
|
9
|
10
|
11
|
11
|
11
|
11
|
11
|
13
|
14
|
15
|
15
|
15
|
16
|
16
|
|
| Change in Deffered Taxes |
0
|
1
|
0
|
0
|
1
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
20
|
37
|
31
|
38
|
17
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
3
|
5
|
6
|
5
|
5
|
4
|
6
|
7
|
6
|
7
|
7
|
6
|
7
|
5
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
8
|
7
|
9
|
10
|
10
|
11
|
10
|
10
|
9
|
8
|
22
|
24
|
27
|
25
|
11
|
10
|
9
|
9
|
10
|
8
|
6
|
11
|
9
|
12
|
13
|
12
|
17
|
20
|
24
|
20
|
46
|
57
|
55
|
70
|
44
|
26
|
37
|
31
|
|
| Cash Taxes Paid |
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
15
|
16
|
9
|
10
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
5
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
5
|
7
|
7
|
8
|
5
|
5
|
4
|
7
|
7
|
5
|
6
|
2
|
3
|
4
|
4
|
6
|
7
|
5
|
5
|
7
|
6
|
8
|
8
|
6
|
6
|
10
|
13
|
16
|
19
|
20
|
23
|
24
|
27
|
26
|
30
|
27
|
23
|
29
|
28
|
|
| Cash Interest Paid |
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
|
| Change in Working Capital |
1
|
(1)
|
(1)
|
2
|
(2)
|
(3)
|
(2)
|
(4)
|
(3)
|
(7)
|
(8)
|
(9)
|
(6)
|
(5)
|
(10)
|
(11)
|
(17)
|
(14)
|
(0)
|
5
|
11
|
11
|
2
|
1
|
(5)
|
(8)
|
(15)
|
(17)
|
(11)
|
(13)
|
1
|
(2)
|
(2)
|
(0)
|
(7)
|
(5)
|
(16)
|
(15)
|
(12)
|
(3)
|
6
|
8
|
4
|
(3)
|
(4)
|
(8)
|
(14)
|
(12)
|
(3)
|
(8)
|
(2)
|
(6)
|
(21)
|
(14)
|
(12)
|
(13)
|
(8)
|
(7)
|
(14)
|
(18)
|
(12)
|
(19)
|
(13)
|
(2)
|
(12)
|
(10)
|
(16)
|
(23)
|
(11)
|
(13)
|
(3)
|
(1)
|
(32)
|
(54)
|
(66)
|
(59)
|
(76)
|
(65)
|
(67)
|
(90)
|
(65)
|
(75)
|
(96)
|
(111)
|
|
| Cash from Operating Activities |
5
N/A
|
4
-13%
|
4
-20%
|
5
+42%
|
4
-15%
|
4
-8%
|
5
+35%
|
5
-5%
|
8
+53%
|
5
-39%
|
6
+27%
|
6
+1%
|
8
+27%
|
9
+17%
|
4
-51%
|
6
+34%
|
6
+6%
|
11
+77%
|
21
+92%
|
23
+8%
|
26
+15%
|
26
-2%
|
20
-23%
|
22
+9%
|
14
-35%
|
10
-28%
|
2
-84%
|
(1)
N/A
|
7
N/A
|
6
-15%
|
23
+305%
|
22
-5%
|
21
-1%
|
24
+11%
|
15
-38%
|
14
-5%
|
1
-94%
|
0
-83%
|
3
+1 900%
|
11
+323%
|
18
+68%
|
21
+11%
|
17
-17%
|
12
-31%
|
16
+37%
|
12
-24%
|
7
-44%
|
7
+3%
|
15
+115%
|
11
-28%
|
18
+66%
|
18
-2%
|
1
-94%
|
7
+554%
|
5
-20%
|
2
-64%
|
6
+232%
|
11
+65%
|
10
-4%
|
6
-38%
|
18
+183%
|
9
-47%
|
16
+71%
|
28
+73%
|
20
-30%
|
19
-4%
|
12
-38%
|
9
-26%
|
21
+140%
|
28
+36%
|
43
+52%
|
52
+21%
|
40
-22%
|
29
-27%
|
27
-8%
|
33
+21%
|
44
+35%
|
61
+38%
|
67
+10%
|
62
-7%
|
65
+4%
|
55
-14%
|
37
-34%
|
17
-53%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(8)
|
(9)
|
(11)
|
(13)
|
(10)
|
(9)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(3)
|
(4)
|
(4)
|
(13)
|
(13)
|
(11)
|
(10)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(13)
|
(19)
|
(21)
|
(26)
|
(32)
|
(36)
|
(41)
|
(41)
|
(43)
|
(37)
|
|
| Other Items |
0
|
0
|
2
|
0
|
2
|
2
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
(15)
|
(15)
|
(15)
|
(15)
|
(10)
|
(10)
|
(10)
|
(9)
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
1
|
1
|
(22)
|
(23)
|
(23)
|
(23)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-62%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
0
-58%
|
(2)
N/A
|
(2)
-23%
|
(2)
+1%
|
(2)
+12%
|
(2)
+11%
|
(2)
-6%
|
(3)
-56%
|
(10)
-224%
|
(12)
-16%
|
(15)
-29%
|
(16)
-5%
|
(10)
+33%
|
(13)
-21%
|
(10)
+22%
|
(9)
+14%
|
(7)
+14%
|
(5)
+34%
|
(5)
+0%
|
(4)
+11%
|
(12)
-168%
|
(11)
+4%
|
(11)
+5%
|
(12)
-15%
|
(21)
-70%
|
(21)
0%
|
(21)
-3%
|
(20)
+4%
|
(16)
+23%
|
(16)
-4%
|
(16)
+0%
|
(15)
+10%
|
(3)
+78%
|
(4)
-8%
|
(4)
-14%
|
(13)
-227%
|
(15)
-17%
|
(16)
-4%
|
(16)
+2%
|
(9)
+43%
|
(11)
-21%
|
(12)
-11%
|
(11)
+8%
|
(10)
+7%
|
(7)
+33%
|
(3)
+55%
|
(3)
-10%
|
(3)
+12%
|
(4)
-25%
|
(4)
N/A
|
(3)
+9%
|
(3)
N/A
|
(2)
+32%
|
(3)
-12%
|
(3)
-26%
|
(3)
+7%
|
(3)
-14%
|
(3)
+13%
|
(2)
+20%
|
(5)
-101%
|
(5)
-5%
|
(5)
-5%
|
(12)
-122%
|
(11)
+6%
|
(11)
+0%
|
(12)
-11%
|
(8)
+31%
|
(13)
-53%
|
(13)
-4%
|
(16)
-21%
|
(22)
-38%
|
(19)
+12%
|
(25)
-27%
|
(30)
-23%
|
(35)
-14%
|
(63)
-83%
|
(64)
-1%
|
(65)
-3%
|
(59)
+9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(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 Issuance of Debt |
(4)
|
(3)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
5
|
5
|
3
|
(0)
|
(1)
|
(3)
|
(2)
|
(4)
|
(8)
|
(5)
|
(2)
|
(1)
|
3
|
(1)
|
(4)
|
11
|
(0)
|
5
|
8
|
(0)
|
9
|
10
|
14
|
9
|
7
|
4
|
(11)
|
(9)
|
(2)
|
3
|
12
|
9
|
7
|
3
|
3
|
(1)
|
(11)
|
(7)
|
(9)
|
(1)
|
7
|
1
|
5
|
0
|
(5)
|
(3)
|
(2)
|
(1)
|
(6)
|
(6)
|
(19)
|
(16)
|
(1)
|
(7)
|
0
|
(4)
|
(10)
|
0
|
(16)
|
(11)
|
(6)
|
(8)
|
8
|
6
|
(10)
|
(11)
|
(11)
|
(0)
|
22
|
44
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(10)
|
(12)
|
(13)
|
(13)
|
(13)
|
|
| Other |
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(5)
N/A
|
(3)
+35%
|
(6)
-97%
|
(5)
+14%
|
(5)
+10%
|
(4)
+11%
|
(3)
+25%
|
(2)
+30%
|
(1)
+47%
|
(0)
+98%
|
(1)
-5 750%
|
(0)
+88%
|
(0)
-229%
|
(0)
+98%
|
5
N/A
|
5
+6%
|
3
-32%
|
(0)
N/A
|
(1)
-114%
|
(5)
-519%
|
(5)
+6%
|
(6)
-29%
|
(10)
-73%
|
(6)
+37%
|
(4)
+32%
|
(3)
+22%
|
1
N/A
|
(3)
N/A
|
(6)
-126%
|
9
N/A
|
(3)
N/A
|
1
N/A
|
5
+389%
|
(4)
N/A
|
6
N/A
|
6
+6%
|
11
+84%
|
6
-46%
|
3
-40%
|
0
-89%
|
(10)
N/A
|
(9)
+18%
|
(2)
+78%
|
3
N/A
|
8
+140%
|
5
-32%
|
3
-45%
|
(1)
N/A
|
(0)
+51%
|
(5)
-920%
|
(15)
-215%
|
(11)
+27%
|
(13)
-18%
|
(5)
+63%
|
4
N/A
|
(2)
N/A
|
1
N/A
|
(4)
N/A
|
(10)
-140%
|
(8)
+22%
|
(7)
+2%
|
(7)
+9%
|
(11)
-65%
|
(11)
+1%
|
(24)
-120%
|
(20)
+18%
|
(6)
+71%
|
(11)
-88%
|
(4)
+61%
|
(9)
-101%
|
(15)
-79%
|
(5)
+65%
|
(22)
-319%
|
(18)
+20%
|
(13)
+29%
|
(16)
-23%
|
1
N/A
|
(2)
N/A
|
(19)
-769%
|
(23)
-23%
|
(24)
-5%
|
(16)
+36%
|
7
N/A
|
30
+344%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
(1)
|
0
|
0
|
(0)
|
4
|
3
|
2
|
2
|
|
| Net Change in Cash |
(0)
N/A
|
1
N/A
|
(2)
N/A
|
(0)
+72%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+100%
|
4
+976%
|
3
-38%
|
3
+14%
|
4
+34%
|
4
+4%
|
(1)
N/A
|
(2)
-113%
|
(4)
-63%
|
(6)
-49%
|
0
N/A
|
8
+3 142%
|
8
+5%
|
12
+49%
|
13
+5%
|
5
-60%
|
11
+108%
|
5
-48%
|
(5)
N/A
|
(9)
-74%
|
(14)
-60%
|
(12)
+16%
|
(6)
+50%
|
(2)
+72%
|
1
N/A
|
6
+479%
|
4
-31%
|
4
-6%
|
3
-15%
|
(2)
N/A
|
3
N/A
|
3
+3%
|
8
+145%
|
(5)
N/A
|
(3)
+37%
|
(1)
+75%
|
(1)
+4%
|
14
N/A
|
6
-53%
|
(2)
N/A
|
(5)
-101%
|
5
N/A
|
(1)
N/A
|
0
N/A
|
3
+6 600%
|
(14)
N/A
|
(1)
+94%
|
6
N/A
|
(3)
N/A
|
5
N/A
|
6
+18%
|
(1)
N/A
|
(3)
-223%
|
8
N/A
|
(1)
N/A
|
3
N/A
|
15
+481%
|
(9)
N/A
|
(6)
+27%
|
(0)
+96%
|
(15)
-5 319%
|
6
N/A
|
10
+64%
|
17
+67%
|
41
+142%
|
7
-82%
|
0
-99%
|
(0)
N/A
|
(4)
-6 227%
|
24
N/A
|
34
+40%
|
18
-46%
|
5
-75%
|
(19)
N/A
|
(21)
-14%
|
(20)
+4%
|
(11)
+48%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
4
-19%
|
3
-31%
|
4
+79%
|
3
-32%
|
2
-22%
|
3
+44%
|
3
-22%
|
5
+97%
|
2
-53%
|
4
+59%
|
4
-3%
|
4
+7%
|
5
+26%
|
(1)
N/A
|
(3)
-239%
|
(3)
-18%
|
0
N/A
|
8
+1 917%
|
13
+53%
|
18
+41%
|
19
+4%
|
15
-19%
|
17
+12%
|
10
-42%
|
6
-35%
|
(2)
N/A
|
(3)
-99%
|
2
N/A
|
0
-86%
|
17
+5 660%
|
16
-9%
|
16
+5%
|
18
+7%
|
8
-55%
|
7
-9%
|
(4)
N/A
|
(3)
+26%
|
(1)
+68%
|
7
N/A
|
5
-21%
|
8
+44%
|
6
-19%
|
2
-66%
|
14
+554%
|
10
-30%
|
4
-58%
|
5
+14%
|
13
+172%
|
9
-33%
|
16
+87%
|
15
-6%
|
(1)
N/A
|
4
N/A
|
3
-33%
|
(0)
N/A
|
4
N/A
|
8
+92%
|
7
-8%
|
3
-63%
|
14
+407%
|
5
-64%
|
12
+143%
|
25
+102%
|
15
-40%
|
14
-7%
|
6
-55%
|
2
-70%
|
15
+699%
|
22
+51%
|
36
+61%
|
43
+21%
|
31
-28%
|
20
-37%
|
15
-26%
|
14
-3%
|
24
+67%
|
35
+48%
|
36
+2%
|
27
-25%
|
24
-10%
|
14
-40%
|
(6)
N/A
|
(20)
-218%
|
|