Sangoma Technologies Corp
TSX:STC
Cash Flow Statement
Cash Flow Statement
Sangoma Technologies 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 |
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
3
|
2
|
2
|
2
|
(4)
|
(3)
|
(3)
|
(4)
|
0
|
(0)
|
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
1
|
3
|
2
|
2
|
3
|
4
|
7
|
4
|
0
|
(4)
|
(8)
|
(13)
|
(111)
|
(110)
|
(111)
|
(105)
|
(29)
|
(29)
|
(30)
|
(31)
|
(9)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
0
|
2
|
3
|
3
|
2
|
6
|
6
|
6
|
6
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
10
|
10
|
10
|
17
|
23
|
30
|
37
|
39
|
42
|
44
|
46
|
45
|
45
|
45
|
45
|
45
|
45
|
46
|
46
|
45
|
45
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
4
|
6
|
8
|
12
|
10
|
9
|
8
|
1
|
3
|
0
|
(0)
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
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
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
4
|
4
|
5
|
5
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
3
|
4
|
5
|
7
|
11
|
108
|
107
|
106
|
100
|
22
|
22
|
21
|
23
|
3
|
3
|
3
|
3
|
2
|
2
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
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
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
(0)
|
1
|
3
|
3
|
3
|
4
|
3
|
4
|
7
|
5
|
4
|
2
|
1
|
(1)
|
(1)
|
0
|
(0)
|
2
|
2
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
(0)
|
(2)
|
1
|
2
|
1
|
2
|
1
|
1
|
0
|
1
|
(1)
|
(2)
|
(0)
|
(3)
|
1
|
1
|
(4)
|
(2)
|
(2)
|
(4)
|
1
|
4
|
(2)
|
(5)
|
(12)
|
(18)
|
(16)
|
(17)
|
(16)
|
(16)
|
(11)
|
(7)
|
(1)
|
6
|
4
|
8
|
9
|
5
|
(0)
|
(6)
|
|
| Cash from Operating Activities |
1
N/A
|
1
+19%
|
1
+5%
|
1
+50%
|
1
-15%
|
1
-8%
|
1
+21%
|
1
-34%
|
1
+26%
|
1
+5%
|
1
-37%
|
1
N/A
|
0
-18%
|
1
+129%
|
1
-23%
|
1
+3%
|
1
+9%
|
0
-57%
|
1
+161%
|
1
+6%
|
1
-36%
|
1
+111%
|
2
+48%
|
2
-7%
|
3
+57%
|
4
+24%
|
4
+5%
|
5
+24%
|
5
+4%
|
4
-17%
|
3
-27%
|
3
-3%
|
2
-22%
|
2
-25%
|
3
+72%
|
3
-13%
|
3
+7%
|
3
+15%
|
4
+23%
|
4
+3%
|
3
-29%
|
2
-12%
|
1
-71%
|
0
-57%
|
0
+55%
|
1
+121%
|
2
+96%
|
3
+31%
|
4
+30%
|
3
-16%
|
3
+2%
|
3
-9%
|
2
-11%
|
3
+30%
|
3
-11%
|
2
-25%
|
3
+53%
|
2
-47%
|
3
+85%
|
4
+25%
|
4
-6%
|
5
+27%
|
4
-18%
|
5
+24%
|
4
-7%
|
6
+31%
|
6
-6%
|
4
-28%
|
6
+53%
|
4
-34%
|
9
+115%
|
11
+26%
|
6
-45%
|
8
+30%
|
9
+14%
|
10
+8%
|
17
+72%
|
21
+25%
|
19
-10%
|
20
+6%
|
17
-12%
|
16
-5%
|
21
+28%
|
21
-2%
|
23
+11%
|
25
+9%
|
26
+5%
|
31
+16%
|
35
+14%
|
43
+24%
|
44
+2%
|
49
+10%
|
51
+6%
|
46
-10%
|
42
-10%
|
35
-17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(5)
|
(1)
|
(9)
|
(2)
|
2
|
(2)
|
6
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(4)
|
0
|
(7)
|
(37)
|
(30)
|
(30)
|
(24)
|
3
|
(30)
|
(30)
|
(29)
|
(29)
|
(0)
|
(106)
|
(106)
|
(108)
|
(108)
|
(47)
|
(51)
|
(49)
|
(49)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-3%
|
(0)
-11%
|
(0)
-5%
|
(0)
-2%
|
(1)
-42%
|
(0)
+30%
|
(0)
+2%
|
(0)
+9%
|
(1)
-30%
|
(0)
+27%
|
(0)
N/A
|
(0)
-21%
|
(0)
+4%
|
(0)
+32%
|
(0)
-17%
|
(0)
+31%
|
(0)
+8%
|
(0)
-95%
|
(0)
+14%
|
(0)
-27%
|
(0)
+49%
|
(1)
-142%
|
(1)
-26%
|
(1)
-16%
|
(1)
-13%
|
(1)
-2%
|
(3)
-190%
|
(3)
-15%
|
(3)
+2%
|
(3)
+16%
|
(1)
+67%
|
(1)
+15%
|
(1)
-26%
|
(2)
-118%
|
(2)
-14%
|
(2)
-3%
|
(2)
-3%
|
(2)
+0%
|
(4)
-60%
|
(4)
+2%
|
(3)
+18%
|
(4)
-35%
|
(3)
+32%
|
(3)
-5%
|
(4)
-28%
|
(3)
+28%
|
(3)
+6%
|
(2)
+6%
|
(2)
+7%
|
(2)
+8%
|
(2)
+1%
|
(2)
+2%
|
(6)
-201%
|
(6)
+1%
|
(6)
+1%
|
(6)
0%
|
(2)
+66%
|
(4)
-72%
|
(4)
-1%
|
(4)
-19%
|
(4)
+2%
|
(2)
+45%
|
(6)
-151%
|
(4)
+22%
|
(9)
-112%
|
(9)
+7%
|
(33)
-271%
|
(29)
+11%
|
(24)
+17%
|
(26)
-8%
|
1
N/A
|
(32)
N/A
|
(32)
+1%
|
(31)
+1%
|
(31)
0%
|
(2)
+93%
|
(108)
-4 796%
|
(108)
0%
|
(110)
-2%
|
(111)
0%
|
(51)
+54%
|
(56)
-10%
|
(56)
+0%
|
(59)
-5%
|
(15)
+74%
|
(11)
+25%
|
(11)
-1%
|
(10)
+11%
|
(10)
+1%
|
(11)
-8%
|
(10)
+4%
|
(10)
+3%
|
(10)
+2%
|
(9)
+11%
|
(4)
+56%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
10
|
10
|
13
|
10
|
(0)
|
1
|
13
|
17
|
17
|
17
|
57
|
57
|
57
|
57
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(3)
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
3
|
0
|
17
|
18
|
15
|
14
|
(3)
|
13
|
11
|
17
|
10
|
(9)
|
45
|
35
|
40
|
37
|
27
|
26
|
25
|
27
|
(17)
|
(8)
|
(8)
|
(10)
|
(12)
|
(26)
|
(30)
|
(35)
|
(37)
|
(33)
|
(29)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(8)
|
0
|
(10)
|
(10)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
-75%
|
(0)
N/A
|
(0)
+43%
|
(0)
+13%
|
(0)
-186%
|
(0)
-5%
|
(0)
+5%
|
(0)
+5%
|
(0)
-16%
|
(0)
+5%
|
(0)
N/A
|
(0)
-5%
|
(0)
-86%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+65%
|
(0)
N/A
|
(0)
-23%
|
(0)
N/A
|
0
N/A
|
0
+133%
|
0
+107%
|
0
+3%
|
0
-17%
|
(0)
N/A
|
1
N/A
|
0
-33%
|
(0)
N/A
|
(0)
+60%
|
(1)
-721%
|
(1)
+22%
|
(0)
+94%
|
(0)
-40%
|
0
N/A
|
(0)
N/A
|
(0)
-190%
|
0
N/A
|
(0)
N/A
|
(0)
-7%
|
(0)
+39%
|
0
N/A
|
(0)
N/A
|
(0)
+29%
|
(0)
-4%
|
(0)
-8%
|
(0)
+64%
|
(0)
+20%
|
(0)
+75%
|
0
N/A
|
1
N/A
|
1
-4%
|
1
-2%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
1
-36%
|
1
-50%
|
13
+1 966%
|
10
-19%
|
30
+194%
|
27
-10%
|
15
-47%
|
14
-2%
|
10
-31%
|
30
+201%
|
28
-6%
|
34
+20%
|
66
+97%
|
48
-27%
|
102
+111%
|
92
-10%
|
40
-57%
|
38
-5%
|
27
-27%
|
25
-7%
|
24
-4%
|
26
+5%
|
(18)
N/A
|
(17)
+9%
|
(16)
+2%
|
(21)
-27%
|
(23)
-9%
|
(28)
-23%
|
(32)
-15%
|
(35)
-7%
|
(38)
-8%
|
(36)
+5%
|
(32)
+11%
|
|
| 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
|
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
|
(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
|
|
| Net Change in Cash |
0
N/A
|
0
+113%
|
0
-41%
|
0
+310%
|
0
-24%
|
0
-81%
|
0
+367%
|
(0)
N/A
|
0
N/A
|
0
-41%
|
(0)
N/A
|
(0)
+11%
|
(0)
-213%
|
0
N/A
|
0
-90%
|
0
-33%
|
0
+1 000%
|
(0)
N/A
|
0
N/A
|
1
+32%
|
0
-98%
|
1
+9 400%
|
1
+56%
|
1
-14%
|
2
+86%
|
3
+25%
|
3
+4%
|
2
-40%
|
2
+30%
|
1
-43%
|
1
-57%
|
2
+219%
|
0
-81%
|
(0)
N/A
|
1
N/A
|
0
-85%
|
0
+150%
|
0
+63%
|
1
+110%
|
(0)
N/A
|
(1)
-372%
|
(1)
+24%
|
(4)
-262%
|
(3)
+26%
|
(3)
-5%
|
(3)
-6%
|
(1)
+68%
|
(0)
+80%
|
1
N/A
|
1
-39%
|
1
+53%
|
1
-24%
|
2
+141%
|
(2)
N/A
|
(2)
-19%
|
(3)
-30%
|
(3)
-4%
|
(0)
+88%
|
(0)
+3%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
4
+469%
|
0
-91%
|
1
+97%
|
9
+1 351%
|
7
-22%
|
2
-74%
|
3
+61%
|
(5)
N/A
|
(3)
+42%
|
22
N/A
|
5
-77%
|
4
-17%
|
12
+179%
|
45
+286%
|
62
+40%
|
14
-78%
|
2
-85%
|
(51)
N/A
|
(56)
-9%
|
(7)
+88%
|
(9)
-39%
|
(11)
-15%
|
(10)
+6%
|
(8)
+19%
|
(2)
+81%
|
3
N/A
|
4
+32%
|
10
+176%
|
5
-51%
|
6
+11%
|
7
+16%
|
(1)
N/A
|
(3)
-149%
|
(1)
+61%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
0
-14%
|
0
-22%
|
1
+121%
|
0
-24%
|
0
-15%
|
0
+13%
|
0
-69%
|
0
+121%
|
0
+13%
|
(0)
N/A
|
(0)
-550%
|
(0)
-185%
|
0
N/A
|
0
+1 500%
|
0
-13%
|
0
+29%
|
(0)
N/A
|
0
N/A
|
0
+21%
|
(0)
N/A
|
1
N/A
|
1
+93%
|
1
-26%
|
2
+110%
|
2
+32%
|
3
+7%
|
3
+34%
|
4
+6%
|
3
-24%
|
1
-47%
|
1
-7%
|
0
-68%
|
0
-98%
|
1
+8 700%
|
0
-68%
|
0
+61%
|
1
+33%
|
1
+120%
|
2
+14%
|
0
-72%
|
0
+2%
|
(2)
N/A
|
(3)
-28%
|
(3)
+2%
|
(3)
+3%
|
(1)
+71%
|
0
N/A
|
1
+1 078%
|
1
-37%
|
1
+37%
|
1
-26%
|
0
-37%
|
1
+153%
|
1
-34%
|
0
-89%
|
1
+1 388%
|
(0)
N/A
|
1
N/A
|
2
+68%
|
1
-49%
|
2
+118%
|
2
+3%
|
(0)
N/A
|
4
N/A
|
(3)
N/A
|
4
N/A
|
6
+42%
|
4
-23%
|
10
+137%
|
7
-34%
|
9
+36%
|
4
-55%
|
6
+42%
|
7
+18%
|
8
+10%
|
15
+90%
|
19
+28%
|
16
-15%
|
17
+6%
|
14
-14%
|
13
-12%
|
16
+27%
|
14
-14%
|
13
-4%
|
14
+9%
|
15
+7%
|
19
+27%
|
25
+28%
|
33
+35%
|
33
+0%
|
38
+14%
|
41
+8%
|
36
-11%
|
33
-10%
|
26
-21%
|
|