Taiga Building Products Ltd
TSX:TBL
Cash Flow Statement
Cash Flow Statement
Taiga Building Products 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 |
6
|
6
|
5
|
11
|
9
|
8
|
7
|
5
|
6
|
11
|
16
|
17
|
16
|
27
|
25
|
20
|
20
|
4
|
2
|
3
|
5
|
4
|
6
|
7
|
3
|
2
|
3
|
2
|
1
|
0
|
3
|
3
|
6
|
12
|
11
|
9
|
7
|
4
|
2
|
4
|
3
|
4
|
6
|
6
|
9
|
10
|
6
|
6
|
5
|
5
|
9
|
11
|
12
|
11
|
12
|
11
|
11
|
12
|
10
|
9
|
8
|
8
|
8
|
11
|
(4)
|
3
|
4
|
4
|
20
|
18
|
19
|
22
|
26
|
28
|
34
|
59
|
71
|
93
|
139
|
100
|
93
|
103
|
65
|
89
|
89
|
63
|
59
|
62
|
61
|
61
|
57
|
50
|
48
|
45
|
46
|
44
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
3
|
4
|
5
|
5
|
6
|
7
|
9
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
|
| Change in Deffered Taxes |
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(2)
|
(7)
|
(7)
|
(6)
|
1
|
(3)
|
(2)
|
(3)
|
(5)
|
0
|
(1)
|
0
|
(2)
|
1
|
1
|
1
|
(1)
|
1
|
1
|
2
|
(1)
|
4
|
1
|
5
|
1
|
(3)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(5)
|
(5)
|
(4)
|
13
|
38
|
44
|
48
|
18
|
29
|
30
|
31
|
18
|
16
|
16
|
16
|
23
|
26
|
25
|
25
|
29
|
27
|
28
|
28
|
29
|
28
|
28
|
27
|
27
|
27
|
29
|
40
|
43
|
45
|
36
|
16
|
16
|
14
|
19
|
21
|
20
|
23
|
32
|
35
|
45
|
58
|
45
|
42
|
43
|
32
|
38
|
38
|
28
|
26
|
22
|
19
|
17
|
15
|
16
|
20
|
21
|
21
|
22
|
|
| Cash Taxes Paid |
0
|
1
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
11
|
12
|
13
|
7
|
5
|
5
|
4
|
2
|
2
|
1
|
0
|
1
|
0
|
6
|
0
|
12
|
12
|
6
|
13
|
2
|
2
|
3
|
5
|
6
|
6
|
9
|
7
|
4
|
4
|
5
|
5
|
(5)
|
(5)
|
(4)
|
(4)
|
5
|
5
|
6
|
6
|
6
|
6
|
4
|
4
|
4
|
5
|
10
|
10
|
11
|
12
|
6
|
6
|
6
|
7
|
3
|
3
|
8
|
6
|
6
|
6
|
15
|
18
|
19
|
25
|
12
|
12
|
22
|
21
|
49
|
47
|
72
|
80
|
52
|
56
|
23
|
13
|
18
|
15
|
18
|
16
|
14
|
13
|
14
|
|
| Cash Interest Paid |
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
6
|
10
|
16
|
18
|
26
|
29
|
27
|
26
|
23
|
23
|
23
|
23
|
23
|
24
|
6
|
21
|
16
|
10
|
23
|
19
|
19
|
20
|
20
|
6
|
10
|
6
|
6
|
6
|
7
|
15
|
19
|
7
|
7
|
8
|
8
|
23
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
21
|
21
|
21
|
21
|
22
|
22
|
23
|
16
|
17
|
12
|
9
|
7
|
7
|
8
|
9
|
10
|
11
|
10
|
8
|
8
|
8
|
9
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
5
|
4
|
3
|
1
|
1
|
2
|
2
|
|
| Change in Working Capital |
(1)
|
7
|
(3)
|
(16)
|
(44)
|
(43)
|
(35)
|
(37)
|
14
|
(8)
|
(24)
|
(14)
|
(9)
|
(27)
|
(11)
|
7
|
(17)
|
1
|
22
|
13
|
26
|
16
|
(1)
|
4
|
(10)
|
8
|
9
|
(3)
|
11
|
43
|
38
|
59
|
51
|
(4)
|
(8)
|
(7)
|
(11)
|
15
|
(27)
|
(47)
|
(41)
|
(29)
|
(26)
|
(29)
|
(41)
|
(44)
|
(26)
|
(6)
|
7
|
(6)
|
(18)
|
(21)
|
(20)
|
(21)
|
(20)
|
9
|
17
|
23
|
20
|
(27)
|
(37)
|
(37)
|
(48)
|
(26)
|
37
|
(34)
|
(52)
|
(48)
|
(8)
|
6
|
25
|
36
|
(15)
|
(29)
|
(12)
|
(44)
|
(66)
|
(122)
|
(175)
|
(41)
|
(27)
|
(191)
|
(2)
|
(83)
|
(84)
|
107
|
(7)
|
(22)
|
15
|
6
|
(17)
|
(4)
|
(32)
|
(12)
|
(17)
|
(35)
|
|
| Cash from Operating Activities |
8
N/A
|
9
+12%
|
(3)
N/A
|
(10)
-278%
|
(38)
-272%
|
(35)
+8%
|
(28)
+20%
|
(31)
-12%
|
20
N/A
|
1
-95%
|
(5)
N/A
|
6
N/A
|
10
+67%
|
4
-64%
|
17
+386%
|
30
+78%
|
6
-79%
|
9
+44%
|
26
+186%
|
19
-26%
|
35
+78%
|
25
-28%
|
12
-52%
|
15
+22%
|
1
-92%
|
16
+1 355%
|
12
-25%
|
2
-82%
|
12
+464%
|
42
+236%
|
43
+2%
|
65
+52%
|
60
-8%
|
11
-82%
|
1
-87%
|
1
-57%
|
(5)
N/A
|
36
N/A
|
18
-51%
|
5
-69%
|
15
+174%
|
(3)
N/A
|
13
N/A
|
11
-14%
|
2
-82%
|
(12)
N/A
|
(0)
+99%
|
20
N/A
|
32
+59%
|
27
-16%
|
22
-20%
|
19
-11%
|
21
+10%
|
23
+7%
|
24
+6%
|
52
+117%
|
60
+16%
|
67
+12%
|
62
-8%
|
13
-79%
|
3
-76%
|
2
-52%
|
(9)
N/A
|
19
N/A
|
76
+293%
|
16
-79%
|
1
-92%
|
(3)
N/A
|
34
N/A
|
48
+40%
|
68
+41%
|
87
+28%
|
42
-51%
|
30
-28%
|
55
+81%
|
58
+5%
|
51
-12%
|
28
-45%
|
34
+19%
|
115
+244%
|
119
+3%
|
(34)
N/A
|
107
N/A
|
56
-47%
|
54
-4%
|
210
+289%
|
89
-57%
|
74
-17%
|
108
+46%
|
96
-11%
|
68
-29%
|
76
+10%
|
48
-36%
|
67
+39%
|
62
-7%
|
45
-28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(3)
|
(1)
|
(1)
|
(13)
|
(3)
|
(2)
|
(3)
|
8
|
(3)
|
(3)
|
(2)
|
(5)
|
(7)
|
(8)
|
(8)
|
(5)
|
(3)
|
(3)
|
(6)
|
(6)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(9)
|
(9)
|
(9)
|
(12)
|
(5)
|
(5)
|
(5)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(3)
|
(6)
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Other Items |
4
|
3
|
2
|
2
|
(1)
|
(16)
|
(15)
|
(15)
|
(14)
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(56)
|
(53)
|
(53)
|
(53)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(12)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(0)
+88%
|
0
N/A
|
1
+133%
|
(14)
N/A
|
(18)
-29%
|
(16)
+9%
|
(17)
-4%
|
(7)
+62%
|
(3)
+60%
|
(3)
-4%
|
(2)
+11%
|
(5)
-117%
|
(5)
N/A
|
(6)
-12%
|
(6)
-5%
|
(3)
+57%
|
(3)
N/A
|
(3)
N/A
|
(6)
-112%
|
(6)
-4%
|
(7)
-30%
|
(7)
+3%
|
(10)
-33%
|
(9)
+2%
|
(9)
+1%
|
(9)
-1%
|
(4)
+60%
|
(4)
N/A
|
(3)
+34%
|
(2)
+16%
|
(2)
+10%
|
(1)
+26%
|
(1)
+14%
|
(1)
-17%
|
(2)
-14%
|
(2)
-13%
|
(3)
-61%
|
(3)
+3%
|
(3)
+7%
|
(3)
-19%
|
(2)
+32%
|
(2)
N/A
|
(9)
-343%
|
(9)
+1%
|
(9)
+3%
|
(12)
-36%
|
(5)
+61%
|
(5)
+4%
|
(5)
N/A
|
(1)
+71%
|
(1)
N/A
|
(1)
+15%
|
(1)
-9%
|
(1)
N/A
|
(1)
-17%
|
(2)
-7%
|
(2)
N/A
|
(2)
N/A
|
(2)
-7%
|
(2)
N/A
|
(2)
-19%
|
(1)
+37%
|
(2)
-58%
|
(1)
+58%
|
(2)
-100%
|
(3)
-81%
|
(58)
-1 914%
|
(58)
+1%
|
(57)
+1%
|
(57)
+1%
|
(4)
+94%
|
(2)
+51%
|
(2)
-29%
|
(3)
-27%
|
0
N/A
|
(3)
N/A
|
(3)
+4%
|
(3)
+4%
|
(3)
-31%
|
(3)
+6%
|
(3)
+6%
|
(3)
N/A
|
(3)
-3%
|
(4)
-29%
|
(14)
-248%
|
(15)
-8%
|
(15)
-3%
|
(17)
-8%
|
(7)
+58%
|
(6)
+19%
|
(6)
+1%
|
(4)
+32%
|
(4)
+3%
|
(5)
-34%
|
(5)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(7)
|
(8)
|
(20)
|
20
|
49
|
42
|
52
|
(9)
|
9
|
13
|
(3)
|
(6)
|
(1)
|
1
|
(19)
|
5
|
(33)
|
(75)
|
(35)
|
(31)
|
(40)
|
3
|
2
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(18)
|
(1)
|
(1)
|
(4)
|
(18)
|
(4)
|
(4)
|
(2)
|
(19)
|
(17)
|
(17)
|
(17)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(17)
|
44
|
(18)
|
73
|
25
|
11
|
74
|
(79)
|
(36)
|
(23)
|
(45)
|
(53)
|
(45)
|
7
|
0
|
(25)
|
(14)
|
(44)
|
(101)
|
(6)
|
(26)
|
(108)
|
(25)
|
(26)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
75
|
1
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
(10)
|
(7)
|
(9)
|
(11)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
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
|
(30)
|
(30)
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
(180)
|
(180)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(12)
|
0
|
(17)
|
(17)
|
(13)
|
4
|
(13)
|
(13)
|
(16)
|
0
|
(12)
|
(12)
|
(12)
|
3
|
3
|
3
|
3
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(12)
|
0
|
(8)
|
(3)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(3)
N/A
|
(9)
-150%
|
(9)
-5%
|
(22)
-147%
|
18
N/A
|
48
+160%
|
41
-14%
|
51
+26%
|
(10)
N/A
|
8
N/A
|
12
+57%
|
(6)
N/A
|
(9)
-49%
|
(4)
+51%
|
(8)
-98%
|
(25)
-195%
|
(4)
+85%
|
6
N/A
|
(31)
N/A
|
5
N/A
|
9
+72%
|
(48)
N/A
|
(5)
+89%
|
(6)
-14%
|
(8)
-43%
|
(8)
+6%
|
(7)
+9%
|
(6)
+11%
|
(5)
+25%
|
(3)
+28%
|
(2)
+41%
|
(1)
+70%
|
(1)
-17%
|
(1)
N/A
|
(5)
-571%
|
(12)
-149%
|
(16)
-34%
|
(21)
-34%
|
(21)
N/A
|
(18)
+14%
|
(17)
+5%
|
(14)
+16%
|
(16)
-12%
|
(17)
-4%
|
(18)
-8%
|
(20)
-8%
|
(18)
+6%
|
(18)
+1%
|
(18)
-1%
|
1
N/A
|
1
-13%
|
1
-14%
|
1
-17%
|
(19)
N/A
|
(19)
N/A
|
(19)
-1%
|
(19)
-1%
|
(19)
N/A
|
(19)
N/A
|
(19)
-1%
|
(19)
+1%
|
(20)
-2%
|
(20)
-2%
|
(20)
-1%
|
(29)
-43%
|
32
N/A
|
(26)
N/A
|
70
N/A
|
24
-66%
|
9
-60%
|
74
+682%
|
(83)
N/A
|
(41)
+51%
|
(28)
+31%
|
(52)
-85%
|
(58)
-11%
|
(49)
+15%
|
(27)
+46%
|
(32)
-20%
|
(57)
-76%
|
(46)
+19%
|
(46)
0%
|
(102)
-122%
|
(7)
+93%
|
(26)
-294%
|
(109)
-314%
|
(26)
+76%
|
(27)
-2%
|
(32)
-19%
|
(32)
-1%
|
(32)
+1%
|
(31)
+1%
|
(6)
+79%
|
(6)
+0%
|
(105)
-1 533%
|
(179)
-70%
|
|
| 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
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
2
|
1
|
0
|
1
|
|
| Net Change in Cash |
3
N/A
|
0
N/A
|
(11)
N/A
|
(32)
-179%
|
(34)
-7%
|
(5)
+85%
|
(4)
+31%
|
3
N/A
|
4
+48%
|
6
+53%
|
4
-31%
|
(2)
N/A
|
(4)
-74%
|
(6)
-48%
|
3
N/A
|
(0)
N/A
|
0
N/A
|
13
+6 150%
|
(8)
N/A
|
19
N/A
|
38
+97%
|
(30)
N/A
|
(0)
+99%
|
(1)
-125%
|
(17)
-1 744%
|
(1)
+93%
|
(5)
-309%
|
(8)
-76%
|
4
N/A
|
36
+818%
|
38
+7%
|
62
+62%
|
58
-7%
|
9
-84%
|
(5)
N/A
|
(13)
-146%
|
(22)
-74%
|
12
N/A
|
(6)
N/A
|
(16)
-169%
|
(6)
+63%
|
(20)
-246%
|
(5)
+74%
|
(14)
-173%
|
(25)
-78%
|
(41)
-64%
|
(31)
+23%
|
(3)
+89%
|
9
N/A
|
22
+159%
|
21
-6%
|
17
-16%
|
19
+11%
|
1
-96%
|
2
+138%
|
30
+1 463%
|
38
+27%
|
46
+22%
|
40
-12%
|
(8)
N/A
|
(17)
-112%
|
(20)
-15%
|
(30)
-48%
|
(3)
+92%
|
47
N/A
|
47
0%
|
(28)
N/A
|
8
N/A
|
0
N/A
|
0
N/A
|
84
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(1)
-1 300%
|
(1)
+7%
|
55
N/A
|
70
+26%
|
(83)
N/A
|
2
N/A
|
49
+2 022%
|
25
-49%
|
88
+253%
|
49
-44%
|
31
-36%
|
58
+88%
|
57
-2%
|
32
-44%
|
38
+18%
|
40
+5%
|
58
+45%
|
(48)
N/A
|
(138)
-189%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
6
+167%
|
(4)
N/A
|
(11)
-176%
|
(51)
-349%
|
(37)
+27%
|
(30)
+20%
|
(34)
-14%
|
28
N/A
|
(2)
N/A
|
(8)
-371%
|
3
N/A
|
4
+29%
|
(4)
N/A
|
9
N/A
|
22
+144%
|
2
-91%
|
7
+247%
|
24
+261%
|
14
-43%
|
28
+110%
|
17
-40%
|
4
-76%
|
5
+15%
|
(9)
N/A
|
7
N/A
|
3
-62%
|
(2)
N/A
|
9
N/A
|
39
+360%
|
40
+3%
|
63
+55%
|
58
-7%
|
10
-83%
|
0
N/A
|
(1)
N/A
|
(7)
-560%
|
33
N/A
|
15
-56%
|
3
-82%
|
12
+330%
|
(5)
N/A
|
11
N/A
|
2
-82%
|
(7)
N/A
|
(21)
-194%
|
(13)
+41%
|
15
N/A
|
27
+80%
|
22
-18%
|
20
-10%
|
18
-12%
|
20
+12%
|
21
+7%
|
23
+7%
|
51
+123%
|
59
+16%
|
66
+12%
|
60
-8%
|
11
-82%
|
1
-87%
|
(1)
N/A
|
(11)
-1 263%
|
16
N/A
|
74
+356%
|
14
-82%
|
(2)
N/A
|
(6)
-217%
|
30
N/A
|
44
+47%
|
64
+46%
|
80
+25%
|
40
-50%
|
28
-31%
|
52
+86%
|
58
+12%
|
48
-17%
|
25
-47%
|
31
+22%
|
112
+262%
|
115
+3%
|
(37)
N/A
|
104
N/A
|
53
-49%
|
50
-6%
|
205
+313%
|
84
-59%
|
68
-19%
|
103
+51%
|
91
-11%
|
65
-29%
|
72
+11%
|
44
-39%
|
63
+43%
|
57
-9%
|
40
-31%
|
|