Theratechnologies Inc
TSX:TH
Cash Flow Statement
Cash Flow Statement
Theratechnologies Inc
| Aug-2001 | Nov-2001 | Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
24
|
17
|
18
|
16
|
(8)
|
(9)
|
(12)
|
(17)
|
(19)
|
(24)
|
(22)
|
(21)
|
(19)
|
(17)
|
(8)
|
(14)
|
(16)
|
(12)
|
(24)
|
(19)
|
(21)
|
(23)
|
(26)
|
(28)
|
(31)
|
(35)
|
(37)
|
(42)
|
(43)
|
(46)
|
(44)
|
(38)
|
(22)
|
(13)
|
(8)
|
(8)
|
(16)
|
9
|
7
|
5
|
4
|
(18)
|
(19)
|
(15)
|
(11)
|
(14)
|
(5)
|
(5)
|
(6)
|
(4)
|
(9)
|
(7)
|
(9)
|
(10)
|
(7)
|
(7)
|
(2)
|
1
|
2
|
1
|
1
|
0
|
(1)
|
(8)
|
(11)
|
(14)
|
(15)
|
(10)
|
(7)
|
(5)
|
(4)
|
(5)
|
(7)
|
(13)
|
(16)
|
(18)
|
(24)
|
(23)
|
(24)
|
(25)
|
(27)
|
(32)
|
(35)
|
(51)
|
(49)
|
(47)
|
(49)
|
(36)
|
(29)
|
(24)
|
(18)
|
(7)
|
(3)
|
(8)
|
(4)
|
(9)
|
|
| Depreciation & Amortization |
0
|
1
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
5
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
15
|
14
|
12
|
11
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
|
| Change in Deffered Taxes |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
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
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
0
|
|
| Other Non-Cash Items |
(30)
|
(26)
|
(27)
|
(28)
|
(6)
|
(7)
|
(5)
|
(2)
|
(1)
|
3
|
(1)
|
(1)
|
(1)
|
0
|
6
|
13
|
13
|
8
|
8
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
27
|
4
|
25
|
19
|
(4)
|
17
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(0)
|
(2)
|
(1)
|
(0)
|
0
|
3
|
3
|
2
|
2
|
3
|
2
|
3
|
4
|
6
|
6
|
6
|
4
|
1
|
2
|
3
|
4
|
5
|
6
|
5
|
7
|
6
|
6
|
7
|
7
|
6
|
8
|
8
|
9
|
10
|
10
|
11
|
14
|
14
|
13
|
15
|
12
|
12
|
13
|
20
|
19
|
20
|
|
| Cash Taxes Paid |
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
0
|
0
|
|
| 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
|
2
|
3
|
3
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
7
|
8
|
9
|
9
|
10
|
10
|
10
|
8
|
7
|
|
| Change in Working Capital |
(1)
|
(0)
|
(2)
|
(1)
|
(3)
|
(1)
|
(0)
|
(1)
|
2
|
(0)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
1
|
1
|
0
|
2
|
2
|
3
|
7
|
4
|
(1)
|
(4)
|
14
|
(8)
|
(1)
|
(1)
|
(20)
|
(0)
|
(1)
|
(1)
|
(3)
|
(6)
|
(6)
|
(4)
|
(5)
|
1
|
3
|
(3)
|
(3)
|
(2)
|
(3)
|
2
|
2
|
3
|
1
|
1
|
3
|
(1)
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(0)
|
3
|
5
|
8
|
8
|
4
|
3
|
(2)
|
(1)
|
(10)
|
(5)
|
(4)
|
(9)
|
(0)
|
(1)
|
(6)
|
(6)
|
(2)
|
(4)
|
0
|
4
|
12
|
13
|
9
|
9
|
1
|
3
|
(0)
|
(1)
|
(9)
|
(14)
|
(12)
|
(24)
|
(6)
|
|
| Cash from Operating Activities |
(7)
N/A
|
(9)
-27%
|
(11)
-26%
|
(13)
-16%
|
(16)
-25%
|
(15)
+5%
|
(16)
-7%
|
(18)
-13%
|
(17)
+8%
|
(19)
-15%
|
(19)
+0%
|
(21)
-7%
|
(20)
+1%
|
(17)
+17%
|
(4)
+77%
|
(2)
+52%
|
(3)
-46%
|
(4)
-35%
|
(16)
-352%
|
(17)
-7%
|
(18)
-4%
|
(20)
-13%
|
(22)
-10%
|
(25)
-11%
|
(26)
-4%
|
(30)
-16%
|
(33)
-11%
|
(34)
-1%
|
(37)
-11%
|
(41)
-9%
|
(20)
+49%
|
(18)
+10%
|
(5)
+74%
|
5
N/A
|
(12)
N/A
|
(11)
+13%
|
(20)
-93%
|
3
N/A
|
2
-18%
|
(1)
N/A
|
(5)
-427%
|
(28)
-481%
|
(28)
0%
|
(24)
+14%
|
(14)
+42%
|
(16)
-12%
|
(11)
+32%
|
(10)
+4%
|
(10)
+2%
|
(8)
+25%
|
(7)
+10%
|
(6)
+12%
|
(6)
-9%
|
(7)
-13%
|
(5)
+37%
|
(0)
+91%
|
1
N/A
|
6
+498%
|
5
-6%
|
4
-16%
|
3
-43%
|
2
-19%
|
4
+82%
|
3
-7%
|
2
-30%
|
2
-22%
|
(0)
N/A
|
(3)
-786%
|
(1)
+81%
|
0
N/A
|
3
+2 911%
|
(3)
N/A
|
2
N/A
|
(3)
N/A
|
(11)
-211%
|
(5)
+55%
|
(10)
-120%
|
(14)
-30%
|
(14)
-3%
|
(12)
+17%
|
(15)
-30%
|
(14)
+3%
|
(13)
+8%
|
(14)
-3%
|
(12)
+14%
|
(15)
-24%
|
(14)
+5%
|
(16)
-17%
|
(10)
+40%
|
(6)
+42%
|
(4)
+29%
|
(1)
+81%
|
(2)
-94%
|
2
N/A
|
(6)
N/A
|
7
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(20)
|
(20)
|
(22)
|
(23)
|
(3)
|
(4)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(12)
|
(10)
|
|
| Other Items |
(29)
|
(29)
|
(33)
|
(42)
|
(11)
|
(1)
|
9
|
18
|
10
|
20
|
22
|
8
|
9
|
6
|
(7)
|
6
|
6
|
5
|
12
|
(5)
|
(2)
|
2
|
4
|
(15)
|
(21)
|
(20)
|
(30)
|
(1)
|
11
|
11
|
2
|
7
|
(1)
|
(12)
|
9
|
11
|
12
|
22
|
(6)
|
(3)
|
1
|
3
|
26
|
24
|
16
|
14
|
11
|
10
|
9
|
7
|
7
|
7
|
8
|
8
|
8
|
4
|
3
|
2
|
(3)
|
(3)
|
(7)
|
(8)
|
(14)
|
(16)
|
(15)
|
(16)
|
(7)
|
3
|
5
|
10
|
11
|
4
|
5
|
3
|
4
|
3
|
4
|
5
|
4
|
(8)
|
(10)
|
(12)
|
(13)
|
(2)
|
5
|
10
|
9
|
10
|
5
|
3
|
3
|
4
|
4
|
2
|
6
|
4
|
|
| Cash from Investing Activities |
(30)
N/A
|
(30)
+1%
|
(34)
-14%
|
(44)
-30%
|
(14)
+68%
|
(5)
+67%
|
6
N/A
|
15
+166%
|
9
-41%
|
19
+113%
|
21
+10%
|
8
-62%
|
8
-4%
|
6
-22%
|
(8)
N/A
|
5
N/A
|
6
+18%
|
4
-31%
|
12
+185%
|
(5)
N/A
|
(3)
+52%
|
1
N/A
|
4
+176%
|
(15)
N/A
|
(21)
-37%
|
(20)
+2%
|
(30)
-49%
|
(1)
+96%
|
11
N/A
|
11
+0%
|
2
-80%
|
7
+209%
|
(1)
N/A
|
(12)
-832%
|
9
N/A
|
10
+12%
|
11
+14%
|
21
+86%
|
(6)
N/A
|
(4)
+41%
|
1
N/A
|
2
+208%
|
26
+959%
|
24
-9%
|
16
-33%
|
14
-10%
|
11
-26%
|
10
-10%
|
9
-5%
|
7
-23%
|
7
0%
|
6
-16%
|
7
+23%
|
7
-3%
|
8
+8%
|
4
-41%
|
3
-43%
|
2
-21%
|
(3)
N/A
|
(5)
-41%
|
(8)
-75%
|
(9)
-20%
|
(15)
-60%
|
(16)
-5%
|
(15)
+2%
|
(16)
-3%
|
(7)
+57%
|
3
N/A
|
(14)
N/A
|
(10)
+31%
|
(11)
-14%
|
(18)
-62%
|
2
N/A
|
(0)
N/A
|
3
N/A
|
3
+17%
|
4
+19%
|
5
+32%
|
4
-23%
|
(8)
N/A
|
(10)
-24%
|
(12)
-27%
|
(13)
-3%
|
(2)
+84%
|
4
N/A
|
9
+102%
|
8
-4%
|
9
+6%
|
4
-52%
|
1
-74%
|
2
+42%
|
1
-56%
|
1
+32%
|
1
+3%
|
(6)
N/A
|
(6)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
8
|
1
|
20
|
20
|
20
|
19
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
19
|
19
|
19
|
70
|
52
|
54
|
55
|
35
|
33
|
32
|
29
|
7
|
7
|
7
|
9
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
9
|
0
|
0
|
13
|
16
|
19
|
19
|
6
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
47
|
47
|
47
|
1
|
0
|
0
|
3
|
0
|
0
|
3
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
0
|
(8)
|
(6)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
47
|
47
|
0
|
51
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(6)
|
(6)
|
(6)
|
6
|
11
|
11
|
11
|
(8)
|
(8)
|
(8)
|
(8)
|
(2)
|
(16)
|
(11)
|
(18)
|
|
| Other |
38
|
38
|
37
|
37
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(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
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(6)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(7)
|
(4)
|
(2)
|
(2)
|
2
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
|
| Cash from Financing Activities |
46
N/A
|
40
-14%
|
57
+45%
|
57
-1%
|
19
-67%
|
18
-2%
|
0
-97%
|
0
-38%
|
0
-10%
|
0
+54%
|
12
+2 795%
|
11
-3%
|
11
-1%
|
11
+0%
|
(0)
N/A
|
0
N/A
|
0
+7%
|
0
-83%
|
0
N/A
|
18
+35 820%
|
18
+0%
|
18
+0%
|
66
+265%
|
49
-25%
|
51
+3%
|
53
+3%
|
33
-37%
|
31
-6%
|
30
-6%
|
27
-9%
|
7
-75%
|
7
+3%
|
7
+8%
|
9
+15%
|
1
-92%
|
1
-3%
|
0
-33%
|
0
-67%
|
0
-21%
|
1
+545%
|
1
-3%
|
1
+3%
|
1
+25%
|
0
-69%
|
0
-7%
|
0
-8%
|
0
-79%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
6
N/A
|
4
-42%
|
4
-1%
|
0
-89%
|
(6)
N/A
|
(4)
+43%
|
8
N/A
|
11
+41%
|
13
+19%
|
14
+1%
|
2
-86%
|
(1)
N/A
|
48
N/A
|
47
0%
|
47
+0%
|
49
+4%
|
(7)
N/A
|
(7)
-3%
|
(9)
-27%
|
(7)
+20%
|
(7)
-2%
|
(7)
-2%
|
36
N/A
|
36
+1%
|
40
+11%
|
35
-14%
|
(9)
N/A
|
(9)
-6%
|
(1)
+85%
|
10
N/A
|
11
+19%
|
11
-1%
|
(3)
N/A
|
15
N/A
|
15
-1%
|
14
-3%
|
20
+42%
|
(21)
N/A
|
(17)
+23%
|
(23)
-38%
|
|
| 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
|
1
|
0
|
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
|
|
| Net Change in Cash |
9
N/A
|
1
-92%
|
12
+1 617%
|
(0)
N/A
|
(11)
-4 575%
|
(1)
+87%
|
(10)
-597%
|
(3)
+71%
|
(8)
-169%
|
(0)
+99%
|
13
N/A
|
(1)
N/A
|
(1)
-11%
|
0
N/A
|
(12)
N/A
|
3
N/A
|
4
+2%
|
1
-85%
|
(5)
N/A
|
(5)
-5%
|
(3)
+45%
|
(1)
+63%
|
47
N/A
|
9
-80%
|
4
-53%
|
2
-47%
|
(30)
N/A
|
(3)
+89%
|
3
N/A
|
(2)
N/A
|
(12)
-398%
|
(5)
+60%
|
1
N/A
|
1
-11%
|
(3)
N/A
|
0
N/A
|
(9)
N/A
|
24
N/A
|
(4)
N/A
|
(4)
-3%
|
(3)
+13%
|
(24)
-650%
|
(1)
+97%
|
0
N/A
|
2
+955%
|
(1)
N/A
|
(0)
+99%
|
(1)
-6 300%
|
(1)
-45%
|
(1)
+43%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
3
N/A
|
4
+17%
|
10
+172%
|
12
+16%
|
6
-48%
|
0
-93%
|
(11)
N/A
|
(11)
+5%
|
(3)
+71%
|
(1)
+81%
|
1
N/A
|
1
-27%
|
(5)
N/A
|
(2)
+66%
|
33
N/A
|
38
+13%
|
39
+3%
|
28
-29%
|
(3)
N/A
|
(10)
-214%
|
(17)
-61%
|
(9)
+48%
|
(14)
-59%
|
(16)
-15%
|
26
N/A
|
17
-34%
|
15
-9%
|
8
-50%
|
(35)
N/A
|
(25)
+28%
|
(9)
+64%
|
3
N/A
|
6
+64%
|
4
-34%
|
(8)
N/A
|
10
N/A
|
12
+19%
|
14
+16%
|
20
+39%
|
(18)
N/A
|
(28)
-56%
|
(22)
+23%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(10)
-19%
|
(12)
-26%
|
(15)
-23%
|
(19)
-25%
|
(19)
-1%
|
(20)
-3%
|
(21)
-7%
|
(18)
+13%
|
(20)
-10%
|
(20)
+1%
|
(21)
-5%
|
(22)
-2%
|
(17)
+20%
|
(4)
+75%
|
(2)
+46%
|
(3)
-19%
|
(4)
-45%
|
(16)
-306%
|
(18)
-7%
|
(18)
-5%
|
(21)
-11%
|
(23)
-10%
|
(25)
-11%
|
(26)
-3%
|
(30)
-17%
|
(34)
-11%
|
(34)
-1%
|
(37)
-9%
|
(41)
-10%
|
(21)
+49%
|
(19)
+10%
|
(5)
+72%
|
5
N/A
|
(13)
N/A
|
(11)
+12%
|
(21)
-89%
|
2
N/A
|
2
-15%
|
(1)
N/A
|
(5)
-378%
|
(28)
-459%
|
(28)
0%
|
(24)
+14%
|
(14)
+42%
|
(16)
-12%
|
(11)
+32%
|
(10)
+4%
|
(10)
+2%
|
(8)
+25%
|
(7)
+10%
|
(7)
+1%
|
(7)
-8%
|
(8)
-12%
|
(5)
+43%
|
(0)
+91%
|
1
N/A
|
6
+498%
|
5
-6%
|
3
-37%
|
1
-61%
|
1
-37%
|
2
+200%
|
3
+32%
|
2
-29%
|
2
-23%
|
(0)
N/A
|
(3)
-611%
|
(20)
-544%
|
(19)
+3%
|
(19)
+1%
|
(26)
-35%
|
(2)
+94%
|
(7)
-317%
|
(12)
-67%
|
(5)
+56%
|
(11)
-108%
|
(14)
-26%
|
(14)
-3%
|
(12)
+17%
|
(15)
-30%
|
(15)
+3%
|
(14)
+8%
|
(14)
-5%
|
(13)
+10%
|
(16)
-22%
|
(15)
+4%
|
(17)
-15%
|
(10)
+41%
|
(7)
+26%
|
(6)
+25%
|
(4)
+33%
|
(5)
-19%
|
1
N/A
|
(17)
N/A
|
(3)
+82%
|
|