Gabriel Resources Ltd
XTSX:GBU
Cash Flow Statement
Cash Flow Statement
Gabriel Resources 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)
|
(6)
|
(7)
|
(7)
|
(10)
|
(15)
|
(17)
|
(17)
|
(15)
|
(11)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(13)
|
(13)
|
(16)
|
(20)
|
(23)
|
(10)
|
(20)
|
(16)
|
(4)
|
(22)
|
(8)
|
(12)
|
(27)
|
(36)
|
(45)
|
(25)
|
(23)
|
(9)
|
(1)
|
(18)
|
(17)
|
(18)
|
(17)
|
(17)
|
(11)
|
(11)
|
(10)
|
(9)
|
(7)
|
(8)
|
(6)
|
(6)
|
(7)
|
(6)
|
(12)
|
(14)
|
(648)
|
(652)
|
(656)
|
(693)
|
(72)
|
(74)
|
(78)
|
(43)
|
(38)
|
(35)
|
(35)
|
(45)
|
(51)
|
(51)
|
(45)
|
(39)
|
(45)
|
(44)
|
(45)
|
(46)
|
(35)
|
(37)
|
(34)
|
(25)
|
(20)
|
(12)
|
(9)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(25)
|
(25)
|
(25)
|
(25)
|
(11)
|
(13)
|
(11)
|
(11)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
3
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
5
|
5
|
5
|
7
|
5
|
6
|
8
|
7
|
9
|
10
|
10
|
10
|
9
|
6
|
0
|
5
|
4
|
5
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
6
|
12
|
6
|
(6)
|
(3)
|
(6)
|
(3)
|
11
|
2
|
2
|
6
|
17
|
25
|
13
|
14
|
1
|
(3)
|
7
|
9
|
11
|
10
|
10
|
5
|
5
|
5
|
3
|
2
|
0
|
(2)
|
(2)
|
(1)
|
0
|
3
|
3
|
635
|
636
|
641
|
677
|
55
|
55
|
50
|
15
|
10
|
11
|
13
|
14
|
11
|
13
|
11
|
12
|
12
|
11
|
12
|
11
|
11
|
12
|
11
|
9
|
6
|
2
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
14
|
14
|
14
|
14
|
1
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| 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
|
1
|
1
|
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
|
|
| Change in Working Capital |
(1)
|
1
|
1
|
2
|
1
|
(0)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
0
|
(1)
|
0
|
2
|
5
|
2
|
2
|
(0)
|
(4)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(0)
|
(2)
|
0
|
(1)
|
0
|
0
|
4
|
4
|
7
|
6
|
2
|
(0)
|
(2)
|
(0)
|
0
|
1
|
2
|
(2)
|
(0)
|
(2)
|
(1)
|
4
|
(2)
|
(0)
|
(1)
|
(2)
|
3
|
1
|
(4)
|
(4)
|
(2)
|
4
|
1
|
0
|
(0)
|
(7)
|
2
|
2
|
(1)
|
2
|
0
|
1
|
(0)
|
0
|
1
|
(1)
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
2
|
|
| Cash from Operating Activities |
(6)
N/A
|
(5)
+22%
|
(5)
+1%
|
(5)
-11%
|
(6)
-20%
|
(10)
-74%
|
(16)
-56%
|
(16)
+4%
|
(15)
+7%
|
(14)
+6%
|
(10)
+30%
|
(8)
+16%
|
(7)
+14%
|
(5)
+26%
|
(4)
+18%
|
(5)
-8%
|
(5)
-13%
|
(6)
-16%
|
(6)
-3%
|
(7)
-5%
|
(8)
-14%
|
(7)
+5%
|
(7)
+2%
|
(6)
+14%
|
(16)
-167%
|
(15)
+7%
|
(23)
-57%
|
(21)
+8%
|
(5)
+77%
|
(6)
-28%
|
(3)
+52%
|
(7)
-122%
|
(21)
-210%
|
(23)
-9%
|
(21)
+11%
|
(14)
+33%
|
(10)
+26%
|
(9)
+12%
|
(5)
+40%
|
(13)
-141%
|
(7)
+44%
|
(7)
-2%
|
(9)
-25%
|
(7)
+23%
|
(7)
+5%
|
(6)
+13%
|
(5)
+16%
|
(1)
+86%
|
(1)
+11%
|
(1)
-12%
|
(2)
-233%
|
(6)
-188%
|
(8)
-21%
|
(8)
-2%
|
(9)
-11%
|
(11)
-22%
|
(12)
-12%
|
(14)
-21%
|
(17)
-18%
|
(16)
+3%
|
(19)
-13%
|
(20)
-6%
|
(23)
-17%
|
(30)
-29%
|
(27)
+8%
|
(26)
+7%
|
(24)
+6%
|
(28)
-15%
|
(38)
-37%
|
(42)
-10%
|
(38)
+10%
|
(30)
+22%
|
(28)
+5%
|
(32)
-14%
|
(33)
-4%
|
(35)
-4%
|
(30)
+12%
|
(23)
+25%
|
(21)
+10%
|
(17)
+18%
|
(11)
+33%
|
(10)
+13%
|
(9)
+10%
|
(9)
0%
|
(8)
+7%
|
(8)
+5%
|
(9)
-15%
|
(9)
+1%
|
(11)
-18%
|
(11)
-4%
|
(12)
-10%
|
(12)
+3%
|
(10)
+13%
|
(10)
+0%
|
(7)
+27%
|
(7)
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(13)
|
(17)
|
(27)
|
(35)
|
(41)
|
(47)
|
(50)
|
(56)
|
(54)
|
(55)
|
(45)
|
(34)
|
(29)
|
(19)
|
(16)
|
(16)
|
(20)
|
(24)
|
(28)
|
(62)
|
(72)
|
(90)
|
(116)
|
(112)
|
(111)
|
(98)
|
(87)
|
(76)
|
(76)
|
(81)
|
(72)
|
(66)
|
(59)
|
(48)
|
(44)
|
(42)
|
(42)
|
(47)
|
(55)
|
(61)
|
(66)
|
(67)
|
(59)
|
(51)
|
(44)
|
(38)
|
(39)
|
(40)
|
(40)
|
(35)
|
(29)
|
(19)
|
(15)
|
(12)
|
(11)
|
(10)
|
(7)
|
(5)
|
(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)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
(3)
|
(1)
|
(13)
|
(23)
|
(29)
|
(27)
|
3
|
(56)
|
(42)
|
26
|
6
|
66
|
96
|
13
|
28
|
23
|
(0)
|
9
|
(56)
|
(48)
|
(50)
|
(51)
|
15
|
(18)
|
(52)
|
(22)
|
(7)
|
75
|
96
|
71
|
37
|
(3)
|
(1)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
4
|
0
|
(4)
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(11)
N/A
|
(13)
-16%
|
(17)
-30%
|
(27)
-64%
|
(35)
-29%
|
(41)
-16%
|
(47)
-16%
|
(50)
-6%
|
(54)
-8%
|
(54)
+1%
|
(53)
+2%
|
(45)
+14%
|
(37)
+17%
|
(31)
+18%
|
(32)
-4%
|
(39)
-22%
|
(45)
-15%
|
(47)
-3%
|
(21)
+55%
|
(84)
-299%
|
(103)
-23%
|
(46)
+56%
|
(84)
-82%
|
(50)
+40%
|
(16)
+68%
|
(98)
-504%
|
(70)
+29%
|
(65)
+7%
|
(76)
-18%
|
(67)
+12%
|
(137)
-105%
|
(119)
+13%
|
(115)
+3%
|
(110)
+5%
|
(34)
+69%
|
(62)
-85%
|
(94)
-51%
|
(64)
+32%
|
(55)
+15%
|
20
N/A
|
35
+78%
|
4
-88%
|
(29)
N/A
|
(62)
-112%
|
(52)
+16%
|
(47)
+11%
|
(39)
+16%
|
(40)
-1%
|
(42)
-5%
|
(40)
+3%
|
(37)
+8%
|
(32)
+15%
|
(23)
+27%
|
(18)
+24%
|
(14)
+19%
|
(13)
+5%
|
(11)
+18%
|
(8)
+30%
|
(6)
+26%
|
0
N/A
|
3
+733%
|
3
0%
|
3
N/A
|
(0)
N/A
|
(0)
+27%
|
(0)
+22%
|
4
N/A
|
4
0%
|
4
0%
|
4
+0%
|
(0)
N/A
|
(0)
+30%
|
3
N/A
|
3
+1%
|
3
+0%
|
3
+0%
|
0
-89%
|
0
+1%
|
0
+9%
|
0
+1%
|
1
+108%
|
2
+181%
|
3
+34%
|
4
+24%
|
3
-13%
|
2
-44%
|
1
-44%
|
0
-71%
|
0
-97%
|
(0)
N/A
|
(0)
-7%
|
(0)
+37%
|
0
N/A
|
0
+20%
|
0
+7%
|
0
+118%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
46
|
98
|
101
|
93
|
64
|
8
|
6
|
46
|
46
|
47
|
46
|
28
|
26
|
53
|
53
|
29
|
59
|
31
|
33
|
127
|
98
|
251
|
267
|
172
|
170
|
17
|
1
|
1
|
1
|
1
|
113
|
112
|
183
|
184
|
75
|
81
|
19
|
19
|
93
|
88
|
80
|
81
|
3
|
2
|
3
|
1
|
6
|
6
|
5
|
5
|
35
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
20
|
59
|
59
|
59
|
39
|
0
|
0
|
0
|
0
|
0
|
20
|
26
|
26
|
52
|
33
|
27
|
30
|
4
|
10
|
10
|
14
|
14
|
7
|
0
|
7
|
7
|
7
|
0
|
6
|
6
|
10
|
10
|
8
|
8
|
4
|
6
|
3
|
6
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
2
|
1
|
1
|
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
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
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)
|
2
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
46
N/A
|
98
+113%
|
101
+3%
|
93
-8%
|
64
-31%
|
8
-87%
|
6
-31%
|
46
+693%
|
46
-1%
|
47
+2%
|
46
-1%
|
28
-39%
|
27
-4%
|
54
+102%
|
54
0%
|
30
-45%
|
59
+99%
|
31
-47%
|
33
+5%
|
127
+288%
|
98
-23%
|
250
+155%
|
267
+7%
|
172
-35%
|
170
-1%
|
18
-89%
|
1
-95%
|
1
+18%
|
1
N/A
|
1
N/A
|
113
+10 177%
|
112
-1%
|
183
+62%
|
184
+0%
|
74
-59%
|
81
+9%
|
19
-76%
|
19
0%
|
93
+383%
|
88
-5%
|
80
-9%
|
81
+1%
|
3
-96%
|
2
-37%
|
3
+26%
|
1
-56%
|
6
+408%
|
6
N/A
|
5
-11%
|
5
N/A
|
35
+541%
|
35
N/A
|
33
-5%
|
33
+0%
|
(3)
N/A
|
(3)
N/A
|
(3)
+8%
|
(3)
0%
|
18
N/A
|
58
+213%
|
59
+2%
|
59
N/A
|
39
-34%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
20
N/A
|
26
+32%
|
26
N/A
|
52
+100%
|
33
-37%
|
27
-19%
|
30
+14%
|
4
-86%
|
10
+148%
|
10
0%
|
14
+36%
|
14
-1%
|
7
-47%
|
0
N/A
|
7
N/A
|
7
+2%
|
7
N/A
|
0
N/A
|
6
N/A
|
6
0%
|
10
+51%
|
10
+1%
|
8
-21%
|
8
+0%
|
7
-14%
|
8
+25%
|
6
-33%
|
8
+50%
|
|
| 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)
|
(4)
|
(10)
|
(4)
|
8
|
6
|
9
|
5
|
(7)
|
0
|
3
|
(2)
|
(11)
|
(18)
|
(11)
|
(5)
|
4
|
11
|
8
|
1
|
0
|
(1)
|
(3)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
29
N/A
|
81
+176%
|
80
-1%
|
61
-24%
|
23
-62%
|
(43)
N/A
|
(58)
-35%
|
(20)
+66%
|
(23)
-17%
|
(21)
+9%
|
(16)
+23%
|
(25)
-55%
|
(17)
+30%
|
19
N/A
|
18
-3%
|
(14)
N/A
|
9
N/A
|
(21)
N/A
|
5
N/A
|
36
+577%
|
(13)
N/A
|
197
N/A
|
173
-12%
|
106
-39%
|
135
+27%
|
(86)
N/A
|
(86)
0%
|
(76)
+12%
|
(75)
+2%
|
(79)
-5%
|
(26)
+66%
|
(11)
+59%
|
44
N/A
|
40
-9%
|
3
-93%
|
(6)
N/A
|
(90)
-1 476%
|
(50)
+45%
|
44
N/A
|
103
+131%
|
109
+6%
|
78
-28%
|
(37)
N/A
|
(71)
-93%
|
(56)
+20%
|
(51)
+9%
|
(38)
+27%
|
(33)
+11%
|
(37)
-10%
|
(36)
+3%
|
(5)
+86%
|
(4)
+25%
|
2
N/A
|
8
+272%
|
(26)
N/A
|
(27)
-4%
|
(26)
+5%
|
(25)
+4%
|
(4)
+83%
|
41
N/A
|
42
+2%
|
41
-2%
|
18
-55%
|
(29)
N/A
|
(29)
0%
|
(27)
+6%
|
(22)
+20%
|
(26)
-21%
|
(13)
+50%
|
(11)
+14%
|
(12)
-6%
|
23
N/A
|
8
-67%
|
(1)
N/A
|
1
N/A
|
(27)
N/A
|
(19)
+28%
|
(13)
+32%
|
(7)
+47%
|
(3)
+57%
|
(3)
-6%
|
(0)
+94%
|
1
N/A
|
2
+55%
|
2
+4%
|
1
-46%
|
(1)
N/A
|
(2)
-63%
|
(1)
+57%
|
(1)
-42%
|
(5)
-219%
|
(4)
+11%
|
(4)
+12%
|
(2)
+47%
|
(2)
+5%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(17)
N/A
|
(17)
-3%
|
(21)
-22%
|
(32)
-53%
|
(41)
-28%
|
(51)
-25%
|
(63)
-24%
|
(66)
-4%
|
(70)
-7%
|
(68)
+4%
|
(65)
+4%
|
(53)
+18%
|
(41)
+22%
|
(34)
+17%
|
(23)
+33%
|
(20)
+11%
|
(22)
-6%
|
(26)
-20%
|
(30)
-17%
|
(35)
-15%
|
(69)
-100%
|
(79)
-14%
|
(97)
-23%
|
(122)
-26%
|
(128)
-5%
|
(126)
+2%
|
(122)
+3%
|
(109)
+10%
|
(81)
+26%
|
(82)
-2%
|
(84)
-2%
|
(78)
+6%
|
(87)
-11%
|
(82)
+6%
|
(69)
+16%
|
(57)
+16%
|
(52)
+10%
|
(51)
+2%
|
(53)
-4%
|
(68)
-29%
|
(68)
0%
|
(73)
-8%
|
(76)
-3%
|
(66)
+13%
|
(58)
+12%
|
(49)
+14%
|
(43)
+12%
|
(40)
+7%
|
(41)
-2%
|
(40)
+1%
|
(38)
+6%
|
(36)
+5%
|
(26)
+26%
|
(23)
+13%
|
(21)
+8%
|
(22)
-4%
|
(21)
+2%
|
(21)
+3%
|
(22)
-3%
|
(18)
+14%
|
(19)
-2%
|
(20)
-6%
|
(23)
-17%
|
(30)
-29%
|
(27)
+8%
|
(26)
+7%
|
(24)
+6%
|
(28)
-15%
|
(38)
-37%
|
(42)
-10%
|
(38)
+10%
|
(30)
+22%
|
(28)
+5%
|
(32)
-14%
|
(33)
-4%
|
(35)
-4%
|
(30)
+12%
|
(23)
+25%
|
(21)
+10%
|
(17)
+18%
|
(11)
+33%
|
(10)
+13%
|
(9)
+10%
|
(9)
0%
|
(8)
+7%
|
(8)
+5%
|
(9)
-15%
|
(9)
+1%
|
(11)
-18%
|
(11)
-4%
|
(12)
-10%
|
(12)
+3%
|
(10)
+13%
|
(10)
+0%
|
(7)
+27%
|
(7)
+2%
|
|