Transat AT Inc
TSX:TRZ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Transat AT Inc
TSX:TRZ
|
CA |
|
Volution Group PLC
LSE:FAN
|
UK |
|
Discovery Minerals Ltd
OTC:DSCR
|
US |
|
Lear Corp
NYSE:LEA
|
US |
|
Hanmi Science Co Ltd
KRX:008930
|
KR |
|
Minda Corporation Ltd
NSE:MINDACORP
|
IN |
Cash Flow Statement
Cash Flow Statement
Transat AT Inc
| Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(116)
|
(116)
|
12
|
22
|
22
|
6
|
(9)
|
1
|
31
|
54
|
72
|
68
|
61
|
49
|
55
|
62
|
67
|
70
|
66
|
63
|
74
|
86
|
79
|
69
|
57
|
40
|
(49)
|
(71)
|
(71)
|
(39)
|
62
|
77
|
41
|
31
|
66
|
67
|
71
|
47
|
(12)
|
(28)
|
(50)
|
(37)
|
(14)
|
1
|
(9)
|
23
|
61
|
50
|
65
|
50
|
26
|
(12)
|
33
|
21
|
49
|
60
|
(2)
|
(7)
|
(87)
|
(66)
|
(48)
|
(30)
|
138
|
164
|
184
|
152
|
10
|
(37)
|
(49)
|
(46)
|
(30)
|
(11)
|
(191)
|
(236)
|
(497)
|
(524)
|
(414)
|
(506)
|
(389)
|
(443)
|
(472)
|
(440)
|
(445)
|
(388)
|
(318)
|
(155)
|
(25)
|
(30)
|
(55)
|
(152)
|
(114)
|
(176)
|
(144)
|
296
|
242
|
335
|
|
| Depreciation & Amortization |
20
|
31
|
43
|
54
|
45
|
44
|
42
|
41
|
40
|
37
|
33
|
32
|
33
|
35
|
38
|
38
|
38
|
38
|
39
|
42
|
46
|
49
|
55
|
52
|
53
|
55
|
56
|
56
|
55
|
52
|
51
|
51
|
50
|
49
|
49
|
48
|
47
|
46
|
44
|
43
|
42
|
40
|
41
|
40
|
39
|
40
|
39
|
40
|
42
|
42
|
47
|
49
|
49
|
47
|
46
|
46
|
47
|
48
|
50
|
53
|
58
|
64
|
69
|
69
|
67
|
62
|
59
|
86
|
114
|
148
|
182
|
189
|
198
|
205
|
204
|
193
|
176
|
170
|
160
|
160
|
161
|
152
|
153
|
157
|
163
|
179
|
186
|
195
|
207
|
209
|
222
|
235
|
243
|
250
|
257
|
256
|
|
| Change in Deffered Taxes |
12
|
5
|
20
|
25
|
26
|
23
|
(12)
|
(8)
|
(7)
|
(2)
|
11
|
8
|
(1)
|
6
|
(12)
|
(13)
|
(16)
|
(23)
|
(1)
|
(4)
|
4
|
6
|
6
|
2
|
2
|
(2)
|
(48)
|
(55)
|
(51)
|
(30)
|
40
|
50
|
39
|
21
|
(2)
|
1
|
2
|
(6)
|
(12)
|
(14)
|
(34)
|
(27)
|
1
|
8
|
16
|
24
|
1
|
(7)
|
3
|
(4)
|
(10)
|
(21)
|
(6)
|
(13)
|
(2)
|
6
|
(10)
|
2
|
6
|
15
|
14
|
10
|
(5)
|
(14)
|
(9)
|
(12)
|
2
|
(7)
|
(13)
|
(9)
|
(9)
|
(3)
|
28
|
25
|
12
|
21
|
(5)
|
(4)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
3
|
3
|
4
|
3
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
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
|
|
| Other Non-Cash Items |
101
|
113
|
(1)
|
(1)
|
(1)
|
1
|
109
|
109
|
109
|
110
|
8
|
10
|
11
|
8
|
(3)
|
(8)
|
(10)
|
(6)
|
0
|
14
|
(5)
|
(11)
|
(14)
|
(9)
|
9
|
21
|
163
|
172
|
140
|
97
|
(45)
|
(73)
|
(51)
|
(8)
|
(7)
|
(11)
|
(10)
|
(9)
|
9
|
14
|
10
|
4
|
1
|
(7)
|
30
|
13
|
1
|
12
|
(15)
|
1
|
19
|
58
|
(28)
|
23
|
(22)
|
(51)
|
67
|
20
|
70
|
50
|
15
|
14
|
(145)
|
(136)
|
(142)
|
(146)
|
(8)
|
10
|
17
|
14
|
13
|
8
|
136
|
44
|
122
|
55
|
(100)
|
65
|
1
|
83
|
116
|
49
|
103
|
80
|
118
|
109
|
67
|
55
|
46
|
64
|
8
|
65
|
47
|
(375)
|
(360)
|
(425)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
26
|
0
|
57
|
66
|
43
|
50
|
24
|
14
|
12
|
11
|
9
|
12
|
14
|
13
|
(3)
|
(5)
|
(4)
|
6
|
27
|
29
|
25
|
5
|
4
|
(4)
|
(1)
|
6
|
(0)
|
4
|
(6)
|
14
|
19
|
23
|
28
|
26
|
26
|
22
|
25
|
11
|
8
|
10
|
8
|
4
|
3
|
1
|
(12)
|
(5)
|
(4)
|
(3)
|
11
|
4
|
3
|
(12)
|
(12)
|
(11)
|
(13)
|
2
|
(0)
|
(1)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
1
|
(12)
|
(12)
|
(13)
|
(15)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
|
| Cash Interest Paid |
0
|
0
|
14
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
11
|
14
|
7
|
8
|
8
|
7
|
7
|
7
|
5
|
3
|
5
|
5
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
13
|
16
|
18
|
21
|
14
|
15
|
42
|
49
|
55
|
61
|
43
|
55
|
67
|
79
|
92
|
96
|
110
|
122
|
120
|
116
|
|
| Change in Working Capital |
15
|
58
|
109
|
47
|
33
|
21
|
19
|
37
|
42
|
37
|
61
|
29
|
(16)
|
(28)
|
(8)
|
2
|
42
|
54
|
11
|
40
|
65
|
32
|
9
|
34
|
33
|
14
|
(26)
|
(95)
|
(28)
|
(26)
|
(63)
|
(110)
|
(48)
|
(38)
|
14
|
84
|
55
|
84
|
62
|
79
|
92
|
28
|
(21)
|
(22)
|
(20)
|
30
|
21
|
64
|
23
|
73
|
24
|
32
|
67
|
7
|
19
|
48
|
(26)
|
2
|
4
|
(7)
|
103
|
50
|
79
|
69
|
89
|
76
|
33
|
(8)
|
20
|
4
|
59
|
122
|
(34)
|
(52)
|
113
|
(71)
|
(133)
|
(337)
|
(290)
|
(292)
|
(171)
|
94
|
12
|
249
|
301
|
185
|
94
|
17
|
32
|
26
|
(23)
|
26
|
28
|
(10)
|
18
|
118
|
|
| Cash from Operating Activities |
63
N/A
|
108
+71%
|
184
+71%
|
137
-25%
|
124
-10%
|
95
-23%
|
150
+58%
|
180
+21%
|
214
+19%
|
235
+10%
|
185
-21%
|
146
-21%
|
87
-40%
|
71
-19%
|
70
-1%
|
82
+17%
|
121
+48%
|
133
+10%
|
116
-13%
|
155
+33%
|
183
+18%
|
161
-12%
|
135
-16%
|
149
+11%
|
155
+4%
|
129
-16%
|
95
-26%
|
6
-93%
|
46
+624%
|
56
+22%
|
45
-19%
|
(6)
N/A
|
32
N/A
|
56
+72%
|
119
+115%
|
188
+58%
|
165
-12%
|
162
-2%
|
91
-44%
|
94
+3%
|
61
-35%
|
8
-86%
|
9
+7%
|
20
+120%
|
56
+185%
|
130
+134%
|
123
-6%
|
159
+30%
|
118
-26%
|
162
+37%
|
106
-34%
|
106
0%
|
114
+8%
|
85
-25%
|
91
+6%
|
109
+20%
|
76
-30%
|
66
-14%
|
44
-33%
|
45
+2%
|
142
+216%
|
109
-23%
|
135
+24%
|
153
+13%
|
188
+23%
|
133
-30%
|
95
-28%
|
44
-54%
|
89
+102%
|
111
+25%
|
216
+94%
|
306
+42%
|
137
-55%
|
(14)
N/A
|
(46)
-225%
|
(326)
-606%
|
(476)
-46%
|
(614)
-29%
|
(518)
+16%
|
(492)
+5%
|
(367)
+25%
|
(146)
+60%
|
(178)
-22%
|
97
N/A
|
263
+171%
|
318
+21%
|
322
+1%
|
237
-26%
|
230
-3%
|
146
-36%
|
95
-35%
|
153
+61%
|
177
+16%
|
163
-8%
|
157
-4%
|
285
+81%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(54)
|
(31)
|
(22)
|
(22)
|
(16)
|
(13)
|
(13)
|
(11)
|
(12)
|
(15)
|
(21)
|
(27)
|
(28)
|
(31)
|
(27)
|
(22)
|
(21)
|
(18)
|
(22)
|
(27)
|
(34)
|
(41)
|
(53)
|
(60)
|
(57)
|
(60)
|
(65)
|
(56)
|
(52)
|
(43)
|
(29)
|
(28)
|
(25)
|
(24)
|
(29)
|
(38)
|
(46)
|
(52)
|
(54)
|
(56)
|
(57)
|
(63)
|
(65)
|
(62)
|
(62)
|
(62)
|
(56)
|
(55)
|
(63)
|
(58)
|
(65)
|
(69)
|
(61)
|
(58)
|
(55)
|
(56)
|
(49)
|
(65)
|
(71)
|
(74)
|
(79)
|
(69)
|
(70)
|
(60)
|
(63)
|
(63)
|
(119)
|
(149)
|
(172)
|
(196)
|
(164)
|
(158)
|
(146)
|
(107)
|
(61)
|
(31)
|
(5)
|
(3)
|
(6)
|
(7)
|
(16)
|
(26)
|
(33)
|
(39)
|
(37)
|
(41)
|
(58)
|
(96)
|
(117)
|
(133)
|
(139)
|
(112)
|
(97)
|
(98)
|
(98)
|
(89)
|
|
| Other Items |
19
|
6
|
(3)
|
2
|
2
|
4
|
8
|
0
|
(4)
|
(5)
|
(12)
|
(3)
|
24
|
27
|
(16)
|
(43)
|
(2)
|
(70)
|
(23)
|
(58)
|
(31)
|
(21)
|
(121)
|
(207)
|
(225)
|
(158)
|
(77)
|
64
|
(4)
|
(14)
|
2
|
9
|
1
|
0
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(2)
|
(6)
|
54
|
54
|
80
|
84
|
27
|
27
|
3
|
7
|
4
|
4
|
1
|
(6)
|
1
|
1
|
1
|
7
|
8
|
76
|
71
|
56
|
44
|
167
|
202
|
214
|
217
|
25
|
(3)
|
1
|
0
|
0
|
(1)
|
(7)
|
(6)
|
1
|
1
|
4
|
17
|
10
|
10
|
13
|
(1)
|
(1)
|
0
|
1
|
11
|
50
|
70
|
67
|
58
|
107
|
117
|
114
|
175
|
88
|
57
|
|
| Cash from Investing Activities |
(35)
N/A
|
(25)
+30%
|
(26)
-4%
|
(21)
+21%
|
(14)
+31%
|
(8)
+40%
|
(4)
+49%
|
(11)
-153%
|
(16)
-50%
|
(21)
-25%
|
(33)
-61%
|
(30)
+9%
|
(4)
+87%
|
(4)
-3%
|
(43)
-954%
|
(65)
-51%
|
(23)
+66%
|
(89)
-293%
|
(45)
+49%
|
(85)
-88%
|
(65)
+23%
|
(62)
+5%
|
(173)
-180%
|
(267)
-54%
|
(281)
-5%
|
(218)
+23%
|
(142)
+35%
|
8
N/A
|
(56)
N/A
|
(58)
-2%
|
(27)
+54%
|
(19)
+28%
|
(24)
-26%
|
(24)
+1%
|
(28)
-17%
|
(37)
-34%
|
(47)
-26%
|
(54)
-15%
|
(57)
-5%
|
(58)
-3%
|
(63)
-8%
|
(9)
+86%
|
(11)
-28%
|
18
N/A
|
22
+22%
|
(35)
N/A
|
(28)
+18%
|
(52)
-82%
|
(57)
-10%
|
(55)
+4%
|
(61)
-12%
|
(68)
-11%
|
(68)
+0%
|
(56)
+16%
|
(54)
+4%
|
(55)
-1%
|
(42)
+23%
|
(57)
-35%
|
5
N/A
|
(3)
N/A
|
(23)
-588%
|
(25)
-7%
|
98
N/A
|
142
+45%
|
151
+7%
|
154
+2%
|
(94)
N/A
|
(151)
-62%
|
(171)
-13%
|
(195)
-14%
|
(164)
+16%
|
(159)
+3%
|
(153)
+4%
|
(113)
+26%
|
(60)
+47%
|
(29)
+52%
|
(1)
+96%
|
14
N/A
|
5
-67%
|
2
-50%
|
(3)
N/A
|
(27)
-666%
|
(34)
-27%
|
(40)
-19%
|
(37)
+9%
|
(31)
+16%
|
(8)
+74%
|
(26)
-230%
|
(50)
-91%
|
(75)
-50%
|
(31)
+58%
|
5
N/A
|
17
+237%
|
77
+357%
|
(10)
N/A
|
(32)
-210%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
6
|
5
|
8
|
2
|
(4)
|
(13)
|
(142)
|
(138)
|
(134)
|
(131)
|
(5)
|
(13)
|
(22)
|
(17)
|
(21)
|
(31)
|
(25)
|
(23)
|
(19)
|
(1)
|
2
|
62
|
62
|
62
|
62
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
(3)
|
(9)
|
(13)
|
(14)
|
(10)
|
(6)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
(14)
|
(14)
|
|
| Net Issuance of Debt |
25
|
36
|
16
|
10
|
(36)
|
(45)
|
(58)
|
(66)
|
(70)
|
(56)
|
(36)
|
(46)
|
(28)
|
(31)
|
(29)
|
(14)
|
(16)
|
(17)
|
(16)
|
(9)
|
(7)
|
(26)
|
14
|
67
|
86
|
71
|
50
|
25
|
(26)
|
(31)
|
(38)
|
(67)
|
(84)
|
(77)
|
(80)
|
(91)
|
(48)
|
(14)
|
(29)
|
(14)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(27)
|
(56)
|
(80)
|
(85)
|
(43)
|
(23)
|
(33)
|
(24)
|
95
|
458
|
525
|
534
|
536
|
160
|
102
|
68
|
(117)
|
(135)
|
(204)
|
(227)
|
(277)
|
(285)
|
(242)
|
(226)
|
(194)
|
(235)
|
(217)
|
(231)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(7)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(9)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
7
|
10
|
1
|
3
|
1
|
(2)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
1
|
1
|
2
|
(3)
|
(7)
|
(5)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(3)
|
(3)
|
(2)
|
(3)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(2)
|
(1)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(12)
|
(12)
|
(11)
|
|
| Cash from Financing Activities |
33
N/A
|
47
+45%
|
18
-63%
|
13
-25%
|
(34)
N/A
|
(46)
-39%
|
(56)
-21%
|
(65)
-15%
|
(68)
-6%
|
(51)
+26%
|
(33)
+36%
|
(37)
-12%
|
(25)
+31%
|
(34)
-34%
|
(44)
-31%
|
(163)
-270%
|
(158)
+3%
|
(158)
+0%
|
(152)
+4%
|
(21)
+86%
|
(30)
-46%
|
(59)
-95%
|
(15)
+75%
|
33
N/A
|
43
+28%
|
34
-20%
|
15
-56%
|
(6)
N/A
|
(38)
-565%
|
(38)
0%
|
18
N/A
|
(8)
N/A
|
(25)
-214%
|
(17)
+32%
|
(81)
-382%
|
(92)
-13%
|
(49)
+47%
|
(15)
+70%
|
(30)
-102%
|
(17)
+41%
|
(10)
+42%
|
(11)
-9%
|
(4)
+60%
|
(2)
+59%
|
(2)
-17%
|
(1)
+38%
|
(2)
-38%
|
(1)
+67%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-138%
|
(7)
-132%
|
(13)
-76%
|
(17)
-37%
|
(18)
-4%
|
(14)
+22%
|
(10)
+30%
|
(6)
+44%
|
(3)
+38%
|
(4)
-15%
|
(4)
+8%
|
(2)
+50%
|
(2)
-11%
|
(1)
+30%
|
(0)
+71%
|
(21)
-5 175%
|
(27)
-28%
|
(57)
-110%
|
(82)
-44%
|
(87)
-6%
|
(45)
+48%
|
(25)
+46%
|
(33)
-36%
|
(24)
+27%
|
92
N/A
|
454
+397%
|
522
+15%
|
531
+2%
|
537
+1%
|
158
-70%
|
100
-37%
|
66
-34%
|
(119)
N/A
|
(134)
-12%
|
(203)
-52%
|
(226)
-11%
|
(275)
-22%
|
(283)
-3%
|
(240)
+15%
|
(225)
+6%
|
(193)
+14%
|
(245)
-27%
|
(243)
+1%
|
(256)
-5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
2
|
(2)
|
1
|
6
|
6
|
15
|
18
|
17
|
11
|
3
|
(1)
|
(5)
|
(2)
|
(4)
|
(17)
|
(13)
|
(10)
|
(8)
|
3
|
(3)
|
(4)
|
(3)
|
(2)
|
(4)
|
(4)
|
(2)
|
(4)
|
2
|
2
|
5
|
7
|
1
|
(2)
|
(3)
|
(7)
|
(3)
|
3
|
1
|
(3)
|
(6)
|
(12)
|
(13)
|
(3)
|
(3)
|
1
|
2
|
(0)
|
2
|
(1)
|
(0)
|
3
|
(2)
|
1
|
1
|
(2)
|
4
|
2
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
1
|
2
|
5
|
5
|
2
|
0
|
1
|
3
|
2
|
3
|
2
|
(0)
|
1
|
0
|
|
| Net Change in Cash |
60
N/A
|
130
+116%
|
176
+35%
|
130
-26%
|
76
-41%
|
40
-48%
|
89
+123%
|
105
+18%
|
129
+23%
|
164
+27%
|
119
-27%
|
79
-34%
|
58
-26%
|
33
-43%
|
(17)
N/A
|
(146)
-740%
|
(60)
+59%
|
(114)
-90%
|
(79)
+31%
|
47
N/A
|
88
+87%
|
45
-48%
|
(48)
N/A
|
(70)
-46%
|
(66)
+6%
|
(38)
+43%
|
(21)
+45%
|
12
N/A
|
(50)
N/A
|
(44)
+11%
|
35
N/A
|
(37)
N/A
|
(33)
+9%
|
2
N/A
|
0
-95%
|
51
+51 200%
|
71
+39%
|
90
+27%
|
1
-99%
|
15
+1 556%
|
(14)
N/A
|
(15)
-6%
|
(10)
+31%
|
34
N/A
|
72
+111%
|
97
+34%
|
95
-2%
|
112
+18%
|
68
-39%
|
108
+57%
|
43
-60%
|
34
-21%
|
37
+9%
|
18
-50%
|
28
+49%
|
38
+37%
|
13
-65%
|
(11)
N/A
|
27
N/A
|
23
-14%
|
112
+376%
|
77
-31%
|
230
+200%
|
295
+28%
|
337
+14%
|
287
-15%
|
0
-100%
|
(129)
N/A
|
(107)
+17%
|
(143)
-34%
|
(29)
+80%
|
62
N/A
|
(63)
N/A
|
(148)
-135%
|
(138)
+6%
|
(379)
-174%
|
(387)
-2%
|
(147)
+62%
|
7
N/A
|
40
+496%
|
165
+309%
|
(18)
N/A
|
(111)
-514%
|
125
N/A
|
112
-10%
|
159
+42%
|
113
-29%
|
(14)
N/A
|
(95)
-556%
|
(209)
-120%
|
(175)
+16%
|
(64)
+64%
|
4
N/A
|
(5)
N/A
|
(95)
-1 914%
|
(3)
+97%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
76
+767%
|
161
+111%
|
115
-29%
|
108
-7%
|
82
-24%
|
137
+67%
|
170
+24%
|
202
+19%
|
220
+9%
|
164
-25%
|
119
-28%
|
60
-50%
|
39
-34%
|
43
+9%
|
59
+39%
|
100
+68%
|
115
+15%
|
94
-18%
|
128
+36%
|
149
+16%
|
120
-19%
|
82
-32%
|
89
+9%
|
98
+10%
|
69
-30%
|
30
-56%
|
(50)
N/A
|
(6)
+88%
|
12
N/A
|
16
+31%
|
(33)
N/A
|
7
N/A
|
32
+332%
|
90
+186%
|
150
+67%
|
119
-21%
|
110
-8%
|
37
-67%
|
38
+3%
|
3
-91%
|
(54)
N/A
|
(56)
-3%
|
(43)
+24%
|
(6)
+87%
|
68
N/A
|
68
-1%
|
105
+55%
|
55
-48%
|
104
+89%
|
41
-60%
|
38
-9%
|
53
+42%
|
28
-48%
|
36
+29%
|
53
+49%
|
27
-50%
|
1
-98%
|
(27)
N/A
|
(30)
-10%
|
62
N/A
|
39
-37%
|
66
+67%
|
93
+41%
|
125
+35%
|
70
-44%
|
(24)
N/A
|
(105)
-336%
|
(84)
+20%
|
(85)
-1%
|
52
N/A
|
149
+185%
|
(8)
N/A
|
(121)
-1 340%
|
(108)
+11%
|
(356)
-231%
|
(481)
-35%
|
(617)
-28%
|
(524)
+15%
|
(499)
+5%
|
(383)
+23%
|
(172)
+55%
|
(210)
-22%
|
58
N/A
|
226
+288%
|
277
+23%
|
264
-4%
|
141
-47%
|
113
-20%
|
13
-88%
|
(44)
N/A
|
40
N/A
|
80
+98%
|
66
-18%
|
59
-10%
|
196
+232%
|
|