MCAN Mortgage Corp
TSX:MKP
Cash Flow Statement
Cash Flow Statement
MCAN Mortgage Corp
| 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 |
7
|
7
|
6
|
6
|
5
|
6
|
8
|
8
|
8
|
9
|
11
|
11
|
12
|
12
|
11
|
12
|
14
|
14
|
15
|
15
|
15
|
17
|
17
|
17
|
15
|
16
|
16
|
24
|
30
|
32
|
32
|
29
|
25
|
22
|
27
|
31
|
27
|
30
|
27
|
24
|
27
|
24
|
24
|
19
|
22
|
21
|
20
|
27
|
30
|
34
|
34
|
29
|
25
|
22
|
28
|
31
|
33
|
36
|
38
|
41
|
40
|
43
|
38
|
38
|
40
|
40
|
42
|
44
|
36
|
40
|
38
|
41
|
48
|
24
|
23
|
31
|
43
|
69
|
80
|
70
|
64
|
64
|
49
|
47
|
55
|
63
|
75
|
82
|
77
|
77
|
81
|
90
|
78
|
71
|
71
|
65
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(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
|
3
|
4
|
2
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(6)
|
(4)
|
(2)
|
0
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
1
|
(4)
|
(5)
|
(4)
|
(4)
|
0
|
1
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(6)
|
(12)
|
(12)
|
(8)
|
(6)
|
2
|
6
|
(0)
|
(4)
|
3
|
0
|
1
|
2
|
(4)
|
1
|
4
|
11
|
6
|
2
|
(2)
|
(10)
|
(18)
|
(21)
|
(20)
|
(14)
|
98
|
101
|
98
|
96
|
(15)
|
(15)
|
(14)
|
(14)
|
(21)
|
(21)
|
(21)
|
(21)
|
(10)
|
(12)
|
(14)
|
(15)
|
(9)
|
(15)
|
(13)
|
(18)
|
(26)
|
(2)
|
(2)
|
(10)
|
(20)
|
(44)
|
(54)
|
(43)
|
(36)
|
(32)
|
(13)
|
(8)
|
(9)
|
(9)
|
(12)
|
(11)
|
(6)
|
(4)
|
(14)
|
(25)
|
(13)
|
(11)
|
(6)
|
(1)
|
|
| Cash Taxes Paid |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
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
|
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 |
13
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
15
|
24
|
32
|
41
|
35
|
34
|
35
|
36
|
36
|
38
|
40
|
39
|
40
|
38
|
36
|
33
|
30
|
27
|
25
|
29
|
31
|
34
|
37
|
36
|
36
|
37
|
40
|
40
|
40
|
42
|
37
|
38
|
36
|
37
|
36
|
38
|
39
|
42
|
40
|
41
|
42
|
43
|
45
|
43
|
44
|
43
|
44
|
45
|
48
|
52
|
57
|
63
|
74
|
84
|
96
|
111
|
125
|
141
|
152
|
157
|
159
|
161
|
154
|
155
|
|
| Change in Working Capital |
(1)
|
(5)
|
4
|
4
|
1
|
2
|
(2)
|
(6)
|
(11)
|
(21)
|
(14)
|
(11)
|
(10)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
1
|
0
|
3
|
(4)
|
(2)
|
(5)
|
(8)
|
(1)
|
(3)
|
(3)
|
171
|
293
|
447
|
544
|
446
|
413
|
366
|
398
|
114
|
164
|
(467)
|
(523)
|
(775)
|
(881)
|
(668)
|
(917)
|
(546)
|
(705)
|
(110)
|
101
|
216
|
306
|
4
|
(26)
|
(57)
|
(22)
|
33
|
15
|
34
|
17
|
(6)
|
(48)
|
(24)
|
(34)
|
(31)
|
(12)
|
(51)
|
(21)
|
(54)
|
(12)
|
54
|
(14)
|
36
|
18
|
(11)
|
(17)
|
(143)
|
(121)
|
(221)
|
(215)
|
(18)
|
(65)
|
(67)
|
(36)
|
(133)
|
(63)
|
(11)
|
47
|
(11)
|
(91)
|
(217)
|
7
|
|
| Cash from Operating Activities |
6
N/A
|
3
-50%
|
11
+261%
|
12
+11%
|
10
-18%
|
12
+18%
|
10
-15%
|
7
-36%
|
0
-95%
|
(9)
N/A
|
(6)
+37%
|
(4)
+31%
|
(2)
+63%
|
8
N/A
|
11
+30%
|
12
+12%
|
12
-5%
|
15
+27%
|
13
-8%
|
16
+19%
|
15
-8%
|
15
+3%
|
14
-9%
|
15
+7%
|
16
+10%
|
15
-10%
|
17
+17%
|
14
-17%
|
16
+13%
|
14
-15%
|
17
+22%
|
22
+31%
|
23
+7%
|
25
+6%
|
200
+702%
|
324
+62%
|
478
+48%
|
575
+20%
|
473
-18%
|
438
-7%
|
389
-11%
|
422
+8%
|
139
-67%
|
189
+36%
|
(444)
N/A
|
(502)
-13%
|
(756)
-51%
|
(863)
-14%
|
(654)
+24%
|
(903)
-38%
|
(531)
+41%
|
(689)
-30%
|
15
N/A
|
226
+1 416%
|
342
+52%
|
433
+26%
|
22
-95%
|
(6)
N/A
|
(32)
-477%
|
5
N/A
|
52
+927%
|
36
-31%
|
51
+41%
|
35
-32%
|
24
-32%
|
(20)
N/A
|
4
N/A
|
(6)
N/A
|
(4)
+38%
|
14
N/A
|
(26)
N/A
|
1
N/A
|
(32)
N/A
|
10
N/A
|
74
+672%
|
6
-92%
|
59
+853%
|
41
-31%
|
14
-66%
|
10
-24%
|
(114)
N/A
|
(89)
+22%
|
(185)
-108%
|
(175)
+6%
|
28
N/A
|
(10)
N/A
|
(3)
+74%
|
35
N/A
|
(60)
N/A
|
11
N/A
|
58
+421%
|
114
+95%
|
54
-53%
|
(31)
N/A
|
(151)
-392%
|
72
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(7)
|
(7)
|
(9)
|
(10)
|
0
|
1
|
3
|
(2)
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(6)
|
(5)
|
(8)
|
(6)
|
(4)
|
|
| Other Items |
29
|
15
|
(26)
|
(54)
|
(104)
|
(91)
|
(44)
|
(73)
|
(5)
|
9
|
(14)
|
(34)
|
(93)
|
(84)
|
(93)
|
(54)
|
6
|
(30)
|
(4)
|
(31)
|
(79)
|
(42)
|
(45)
|
(39)
|
(22)
|
(81)
|
(79)
|
(57)
|
19
|
57
|
71
|
123
|
94
|
78
|
(168)
|
(310)
|
(465)
|
(560)
|
(437)
|
(420)
|
(429)
|
(444)
|
(144)
|
(165)
|
518
|
548
|
790
|
879
|
597
|
901
|
547
|
692
|
8
|
(202)
|
(290)
|
(404)
|
5
|
7
|
8
|
7
|
7
|
8
|
7
|
7
|
7
|
12
|
13
|
13
|
13
|
7
|
6
|
7
|
8
|
8
|
8
|
8
|
16
|
18
|
21
|
23
|
18
|
17
|
17
|
17
|
18
|
19
|
21
|
20
|
18
|
16
|
16
|
17
|
19
|
20
|
19
|
20
|
|
| Cash from Investing Activities |
27
N/A
|
9
-67%
|
(33)
N/A
|
(63)
-88%
|
(114)
-82%
|
(90)
+21%
|
(43)
+52%
|
(70)
-63%
|
(7)
+91%
|
10
N/A
|
(13)
N/A
|
(33)
-151%
|
(93)
-185%
|
(84)
+10%
|
(93)
-11%
|
(54)
+42%
|
6
N/A
|
(31)
N/A
|
(5)
+85%
|
(31)
-583%
|
(80)
-155%
|
(42)
+47%
|
(46)
-9%
|
(39)
+15%
|
(22)
+42%
|
(81)
-263%
|
(79)
+2%
|
(57)
+28%
|
19
N/A
|
57
+199%
|
71
+25%
|
123
+73%
|
94
-24%
|
79
-16%
|
(167)
N/A
|
(310)
-85%
|
(465)
-50%
|
(560)
-20%
|
(437)
+22%
|
(420)
+4%
|
(429)
-2%
|
(444)
-3%
|
(144)
+68%
|
(165)
-14%
|
518
N/A
|
548
+6%
|
790
+44%
|
879
+11%
|
597
-32%
|
901
+51%
|
547
-39%
|
692
+27%
|
8
-99%
|
(202)
N/A
|
(291)
-44%
|
(405)
-39%
|
4
N/A
|
7
+55%
|
7
+6%
|
6
-10%
|
6
+2%
|
7
+14%
|
7
-6%
|
7
-3%
|
7
-2%
|
11
+74%
|
12
+9%
|
12
+1%
|
13
+2%
|
6
-51%
|
6
-5%
|
7
+10%
|
7
+12%
|
8
+5%
|
8
+4%
|
7
-9%
|
15
+108%
|
18
+19%
|
20
+13%
|
23
+13%
|
18
-23%
|
17
-4%
|
17
-1%
|
17
+2%
|
18
+5%
|
19
+4%
|
21
+9%
|
20
-3%
|
17
-14%
|
15
-10%
|
13
-16%
|
11
-11%
|
14
+20%
|
13
-9%
|
13
0%
|
15
+23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
11
|
11
|
11
|
11
|
0
|
1
|
1
|
1
|
1
|
1
|
(1)
|
14
|
14
|
14
|
18
|
4
|
5
|
5
|
2
|
2
|
2
|
2
|
18
|
18
|
18
|
18
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
33
|
33
|
33
|
33
|
2
|
22
|
22
|
22
|
22
|
24
|
3
|
3
|
4
|
(16)
|
5
|
7
|
8
|
22
|
22
|
20
|
19
|
4
|
4
|
4
|
5
|
4
|
4
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
6
|
5
|
7
|
7
|
0
|
0
|
22
|
20
|
53
|
54
|
37
|
37
|
38
|
38
|
35
|
36
|
2
|
29
|
28
|
30
|
34
|
8
|
14
|
20
|
|
| Net Issuance of Debt |
(29)
|
(22)
|
31
|
34
|
89
|
121
|
41
|
78
|
34
|
(17)
|
5
|
37
|
108
|
68
|
75
|
34
|
(24)
|
23
|
14
|
52
|
62
|
35
|
36
|
39
|
37
|
65
|
60
|
29
|
(19)
|
(30)
|
(68)
|
(105)
|
(66)
|
(101)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
18
|
0
|
18
|
(23)
|
24
|
18
|
0
|
20
|
(3)
|
(18)
|
0
|
(16)
|
0
|
0
|
8
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
5
|
19
|
(0)
|
25
|
(5)
|
8
|
44
|
27
|
98
|
80
|
73
|
73
|
(92)
|
(76)
|
14
|
(43)
|
58
|
(7)
|
(117)
|
(77)
|
(58)
|
95
|
252
|
2
|
|
| Cash Paid for Dividends |
(5)
|
(7)
|
(7)
|
(8)
|
(6)
|
(5)
|
(7)
|
(6)
|
(6)
|
(9)
|
(8)
|
(8)
|
(11)
|
(14)
|
(15)
|
(15)
|
(12)
|
(14)
|
(14)
|
(12)
|
(14)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(17)
|
(13)
|
(20)
|
(20)
|
(20)
|
(20)
|
(17)
|
(17)
|
(17)
|
(17)
|
(26)
|
(27)
|
(27)
|
(27)
|
(24)
|
(24)
|
(24)
|
(24)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(26)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(29)
|
(32)
|
(34)
|
(35)
|
(35)
|
(33)
|
(32)
|
(31)
|
(31)
|
(31)
|
(32)
|
(33)
|
(34)
|
(24)
|
(23)
|
(22)
|
(22)
|
(34)
|
(36)
|
(38)
|
(36)
|
(36)
|
(35)
|
(35)
|
(35)
|
(38)
|
(39)
|
(42)
|
(42)
|
(50)
|
(53)
|
(54)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 from Financing Activities |
(34)
N/A
|
(17)
+49%
|
35
N/A
|
38
+8%
|
94
+150%
|
117
+24%
|
35
-70%
|
73
+107%
|
28
-62%
|
(25)
N/A
|
(2)
+92%
|
28
N/A
|
110
+288%
|
67
-39%
|
75
+11%
|
37
-50%
|
(32)
N/A
|
14
N/A
|
5
-65%
|
43
+767%
|
50
+17%
|
25
-50%
|
25
+2%
|
45
+77%
|
42
-6%
|
70
+65%
|
64
-8%
|
14
-79%
|
(31)
N/A
|
(50)
-60%
|
(88)
-77%
|
(124)
-42%
|
(85)
+31%
|
(117)
-37%
|
(24)
+79%
|
(16)
+34%
|
(16)
+3%
|
26
N/A
|
7
-74%
|
5
-21%
|
5
N/A
|
9
+74%
|
19
+99%
|
16
-15%
|
(2)
N/A
|
1
N/A
|
(40)
N/A
|
8
N/A
|
(1)
N/A
|
(20)
-1 300%
|
1
N/A
|
(43)
N/A
|
(36)
+15%
|
(16)
+56%
|
(32)
-98%
|
(23)
+29%
|
(2)
+93%
|
(1)
+33%
|
(11)
-990%
|
(23)
-108%
|
(23)
N/A
|
(27)
-19%
|
(24)
+13%
|
(24)
-3%
|
(24)
N/A
|
(24)
+2%
|
(28)
-16%
|
(28)
-3%
|
(28)
+2%
|
(28)
-3%
|
(25)
+13%
|
(24)
+2%
|
(20)
+19%
|
(7)
+64%
|
(26)
-261%
|
(1)
+96%
|
(40)
-3 527%
|
(19)
+52%
|
36
N/A
|
18
-49%
|
129
+600%
|
100
-23%
|
74
-26%
|
72
-2%
|
(90)
N/A
|
(74)
+18%
|
13
N/A
|
(42)
N/A
|
25
N/A
|
(15)
N/A
|
(128)
-755%
|
(89)
+30%
|
(66)
+26%
|
53
N/A
|
213
+299%
|
(32)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(6)
-358%
|
13
N/A
|
(13)
N/A
|
(10)
+25%
|
38
N/A
|
3
-93%
|
10
+269%
|
22
+128%
|
(25)
N/A
|
(21)
+15%
|
(8)
+60%
|
16
N/A
|
(9)
N/A
|
(8)
+7%
|
(5)
+43%
|
(14)
-216%
|
(2)
+87%
|
14
N/A
|
27
+98%
|
(16)
N/A
|
(2)
+87%
|
(7)
-235%
|
21
N/A
|
36
+73%
|
3
-91%
|
2
-38%
|
(29)
N/A
|
4
N/A
|
21
+402%
|
0
-100%
|
20
+20 300%
|
32
+56%
|
(13)
N/A
|
8
N/A
|
(2)
N/A
|
(3)
-45%
|
40
N/A
|
43
+7%
|
23
-46%
|
(34)
N/A
|
(12)
+65%
|
14
N/A
|
40
+188%
|
73
+82%
|
47
-35%
|
(6)
N/A
|
24
N/A
|
(59)
N/A
|
(21)
+64%
|
17
N/A
|
(39)
N/A
|
(14)
+64%
|
8
N/A
|
20
+152%
|
5
-75%
|
25
+394%
|
(0)
N/A
|
(36)
-36 200%
|
(11)
+69%
|
36
N/A
|
17
-54%
|
35
+110%
|
17
-51%
|
6
-65%
|
(32)
N/A
|
(12)
+65%
|
(22)
-90%
|
(19)
+15%
|
(9)
+54%
|
(44)
-416%
|
(17)
+63%
|
(44)
-169%
|
10
N/A
|
57
+454%
|
12
-78%
|
34
+177%
|
40
+16%
|
71
+77%
|
52
-26%
|
33
-36%
|
28
-17%
|
(94)
N/A
|
(85)
+10%
|
(44)
+48%
|
(65)
-48%
|
31
N/A
|
13
-60%
|
(18)
N/A
|
12
N/A
|
(56)
N/A
|
36
N/A
|
1
-96%
|
35
+2 498%
|
74
+111%
|
55
-26%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
(4)
N/A
|
4
N/A
|
4
-5%
|
1
-87%
|
12
+2 360%
|
11
-11%
|
10
-14%
|
(2)
N/A
|
(8)
-394%
|
(5)
+42%
|
(3)
+39%
|
(2)
+40%
|
8
N/A
|
11
+31%
|
12
+12%
|
11
-7%
|
14
+26%
|
13
-9%
|
16
+21%
|
14
-9%
|
15
+3%
|
13
-12%
|
15
+16%
|
16
+10%
|
14
-13%
|
17
+19%
|
14
-15%
|
16
+13%
|
13
-19%
|
16
+22%
|
22
+37%
|
23
+7%
|
25
+6%
|
200
+702%
|
324
+62%
|
478
+48%
|
575
+20%
|
473
-18%
|
438
-7%
|
389
-11%
|
422
+8%
|
139
-67%
|
189
+36%
|
(444)
N/A
|
(502)
-13%
|
(756)
-51%
|
(863)
-14%
|
(654)
+24%
|
(903)
-38%
|
(531)
+41%
|
(689)
-30%
|
15
N/A
|
226
+1 445%
|
342
+52%
|
432
+26%
|
21
-95%
|
(6)
N/A
|
(33)
-419%
|
4
N/A
|
52
+1 077%
|
36
-31%
|
51
+42%
|
34
-33%
|
23
-32%
|
(20)
N/A
|
4
N/A
|
(6)
N/A
|
(4)
+36%
|
13
N/A
|
(26)
N/A
|
1
N/A
|
(32)
N/A
|
9
N/A
|
74
+702%
|
6
-92%
|
59
+880%
|
41
-31%
|
14
-67%
|
10
-25%
|
(114)
N/A
|
(89)
+22%
|
(185)
-108%
|
(175)
+6%
|
28
N/A
|
(10)
N/A
|
(3)
+71%
|
34
N/A
|
(60)
N/A
|
10
N/A
|
55
+435%
|
108
+95%
|
49
-55%
|
(38)
N/A
|
(157)
-310%
|
68
N/A
|
|