Metalla Royalty & Streaming Ltd
XTSX:MTA
Cash Flow Statement
Cash Flow Statement
Metalla Royalty & Streaming Ltd
| 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 | 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(8)
|
(10)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
(10)
|
(9)
|
(9)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(3)
|
|
| 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
|
1
|
0
|
0
|
0
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
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)
|
0
|
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
|
0
|
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
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
6
|
5
|
6
|
5
|
4
|
3
|
3
|
2
|
1
|
2
|
0
|
1
|
2
|
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
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
5
|
4
|
4
|
5
|
5
|
3
|
5
|
3
|
3
|
3
|
2
|
2
|
4
|
5
|
6
|
9
|
10
|
9
|
10
|
10
|
9
|
8
|
7
|
6
|
6
|
7
|
6
|
5
|
4
|
6
|
6
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
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
|
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
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
2
|
3
|
3
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
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)
|
(1)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
2
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
1
|
0
|
(2)
|
(4)
|
(6)
|
(5)
|
(4)
|
(1)
|
(2)
|
(3)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-106%
|
(0)
+36%
|
(0)
+76%
|
(0)
-720%
|
(0)
-17%
|
(1)
-15%
|
(1)
+4%
|
(0)
+53%
|
(0)
+24%
|
(0)
+16%
|
(0)
-25%
|
(0)
+10%
|
(0)
-11%
|
(0)
+30%
|
(0)
-14%
|
(0)
-6%
|
(0)
-24%
|
(0)
+14%
|
(0)
-39%
|
(0)
-36%
|
(0)
-9%
|
(0)
-14%
|
(0)
+7%
|
(0)
+28%
|
(0)
+32%
|
(0)
-37%
|
0
N/A
|
(0)
N/A
|
(0)
-1 000%
|
(0)
-164%
|
(0)
+31%
|
(0)
+15%
|
(0)
-35%
|
(0)
+35%
|
(0)
-87%
|
(0)
-32%
|
(0)
-14%
|
(1)
-40%
|
(1)
-34%
|
(1)
-15%
|
(1)
+5%
|
(1)
+17%
|
(1)
-3%
|
(1)
N/A
|
(1)
+3%
|
(1)
+11%
|
(0)
+41%
|
(2)
-443%
|
(2)
+3%
|
(2)
+5%
|
(0)
+93%
|
(0)
-12%
|
(0)
+27%
|
(0)
N/A
|
(0)
-134%
|
(0)
+22%
|
(0)
-55%
|
(1)
-94%
|
(1)
-14%
|
(1)
-8%
|
1
N/A
|
2
+116%
|
2
-8%
|
4
+72%
|
3
-8%
|
2
-26%
|
2
-31%
|
1
-64%
|
(0)
N/A
|
(1)
-87%
|
(1)
-62%
|
(2)
-42%
|
(3)
-52%
|
(3)
-17%
|
(2)
+29%
|
(0)
+79%
|
0
N/A
|
(0)
N/A
|
(0)
-498%
|
(0)
-35%
|
(0)
+92%
|
0
N/A
|
1
+161%
|
1
+0%
|
1
-53%
|
(2)
N/A
|
(3)
-60%
|
(3)
+5%
|
(3)
+13%
|
0
N/A
|
1
+295%
|
3
+104%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(0)
|
1
|
(6)
|
(12)
|
(10)
|
(14)
|
(6)
|
(2)
|
(3)
|
(4)
|
(5)
|
(21)
|
(30)
|
(28)
|
(36)
|
(22)
|
(12)
|
(12)
|
(1)
|
(3)
|
2
|
(3)
|
(4)
|
(1)
|
(8)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+53%
|
(0)
-86%
|
(0)
-69%
|
(0)
-73%
|
(1)
-68%
|
(1)
-20%
|
(1)
+16%
|
(0)
+38%
|
(0)
+50%
|
0
N/A
|
(0)
N/A
|
(0)
-2%
|
(1)
-56%
|
(1)
-63%
|
(2)
-33%
|
(2)
-8%
|
(2)
-11%
|
(2)
+12%
|
(1)
+32%
|
(1)
-15%
|
(1)
+13%
|
(1)
-9%
|
(2)
-25%
|
(1)
+8%
|
(2)
-18%
|
(2)
-13%
|
(2)
+10%
|
(2)
-13%
|
(2)
+8%
|
0
N/A
|
1
+91%
|
1
+53%
|
(0)
N/A
|
(0)
+17%
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-300%
|
(2)
N/A
|
(3)
-56%
|
(4)
-37%
|
(4)
+14%
|
(4)
0%
|
(0)
+94%
|
1
N/A
|
(6)
N/A
|
(12)
-90%
|
(10)
+16%
|
(14)
-46%
|
(6)
+56%
|
(2)
+73%
|
(3)
-105%
|
(4)
-20%
|
(5)
-14%
|
(21)
-358%
|
(30)
-38%
|
(28)
+4%
|
(36)
-27%
|
(22)
+38%
|
(12)
+46%
|
(12)
0%
|
(1)
+89%
|
(3)
-136%
|
2
N/A
|
(3)
N/A
|
(4)
-40%
|
(1)
+60%
|
(8)
-451%
|
(3)
+57%
|
(2)
+42%
|
(1)
+34%
|
0
N/A
|
0
+60%
|
|
| 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
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
7
|
5
|
4
|
1
|
1
|
2
|
10
|
9
|
12
|
11
|
4
|
3
|
5
|
3
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
11
|
11
|
12
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
2
|
1
|
1
|
5
|
2
|
4
|
3
|
3
|
4
|
8
|
8
|
4
|
6
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
12
|
21
|
27
|
26
|
19
|
10
|
3
|
3
|
4
|
5
|
5
|
2
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(15)
|
(15)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
-90%
|
0
+1 750%
|
0
+22%
|
1
+16%
|
1
+19%
|
0
-42%
|
0
-19%
|
0
-24%
|
0
-45%
|
0
N/A
|
0
N/A
|
0
-25%
|
0
+89%
|
0
+18%
|
0
+10%
|
1
+195%
|
0
-29%
|
0
+4%
|
1
+190%
|
1
-32%
|
1
-3%
|
1
+7%
|
0
-99%
|
0
+1 700%
|
0
-56%
|
0
N/A
|
1
N/A
|
1
-11%
|
2
+109%
|
2
+28%
|
2
-21%
|
2
+22%
|
2
-16%
|
2
+1%
|
2
+8%
|
2
+27%
|
3
+37%
|
3
-7%
|
3
+8%
|
4
+30%
|
3
-30%
|
0
N/A
|
2
N/A
|
0
-82%
|
1
+52%
|
1
+20%
|
1
+18%
|
0
-42%
|
0
-33%
|
0
-35%
|
0
-39%
|
0
N/A
|
0
+30%
|
1
+384%
|
3
+313%
|
4
+46%
|
5
+13%
|
6
+38%
|
5
-29%
|
3
-30%
|
1
-75%
|
(0)
N/A
|
2
N/A
|
9
+282%
|
8
-18%
|
15
+90%
|
11
-24%
|
5
-51%
|
5
-14%
|
6
+34%
|
9
+42%
|
23
+155%
|
31
+39%
|
32
+2%
|
33
+2%
|
22
-34%
|
12
-42%
|
6
-51%
|
4
-38%
|
4
+18%
|
6
+24%
|
4
-23%
|
13
+200%
|
10
-23%
|
9
-13%
|
11
+25%
|
0
-96%
|
(1)
N/A
|
(1)
+27%
|
(2)
-225%
|
|
| 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)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
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 |
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
-50%
|
0
+1 200%
|
0
-15%
|
0
-27%
|
0
-25%
|
(0)
N/A
|
(0)
+13%
|
(0)
-14%
|
(0)
+38%
|
(0)
+80%
|
0
N/A
|
0
-67%
|
0
+3 100%
|
0
-56%
|
0
-93%
|
1
+7 900%
|
0
-81%
|
(0)
N/A
|
(0)
+36%
|
(1)
-1 086%
|
(0)
+42%
|
(0)
+79%
|
0
N/A
|
0
+1 250%
|
(0)
N/A
|
1
N/A
|
1
+2%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+28%
|
0
N/A
|
0
+65%
|
1
+213%
|
1
-37%
|
1
-5%
|
2
+172%
|
0
-78%
|
(0)
N/A
|
(1)
-1 400%
|
(2)
-277%
|
(2)
+26%
|
(1)
+43%
|
(0)
+61%
|
(0)
+70%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+91%
|
1
N/A
|
2
+189%
|
1
-42%
|
1
+61%
|
2
+36%
|
2
-9%
|
3
+49%
|
5
+69%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
4
+261%
|
3
-32%
|
0
-98%
|
0
+492%
|
2
+305%
|
(2)
N/A
|
(0)
+91%
|
3
N/A
|
(3)
N/A
|
(1)
+71%
|
(0)
+91%
|
(7)
-8 268%
|
2
N/A
|
2
-31%
|
8
+445%
|
3
-69%
|
10
+268%
|
6
-35%
|
(3)
N/A
|
4
N/A
|
(4)
N/A
|
(2)
+54%
|
1
N/A
|
1
+4%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-83%
|
(0)
+30%
|
(0)
+74%
|
(0)
-583%
|
(0)
-17%
|
(1)
-15%
|
(1)
+4%
|
(0)
+53%
|
(0)
+24%
|
(0)
+16%
|
(0)
-25%
|
(0)
+10%
|
(0)
-11%
|
(0)
+30%
|
(0)
-14%
|
(0)
-6%
|
(0)
-24%
|
(0)
-57%
|
(0)
+3%
|
(0)
-47%
|
(1)
-26%
|
(1)
-36%
|
(1)
-29%
|
(1)
-2%
|
(1)
+20%
|
(1)
+21%
|
(0)
+74%
|
0
N/A
|
(1)
N/A
|
(1)
-33%
|
(1)
-25%
|
(1)
-46%
|
(2)
-33%
|
(2)
-3%
|
(2)
-17%
|
(2)
+6%
|
(2)
+24%
|
(2)
-22%
|
(2)
-2%
|
(2)
-12%
|
(2)
-12%
|
(2)
+11%
|
(2)
-13%
|
(3)
-9%
|
(2)
+8%
|
(3)
-6%
|
(2)
+16%
|
(2)
+28%
|
(1)
+31%
|
(1)
+52%
|
(0)
+67%
|
(0)
-6%
|
(0)
+39%
|
(0)
N/A
|
(0)
-134%
|
(0)
+22%
|
(0)
-55%
|
(1)
-94%
|
(1)
-14%
|
(1)
-8%
|
1
N/A
|
2
+116%
|
2
-8%
|
4
+72%
|
3
-8%
|
2
-26%
|
2
-31%
|
1
-64%
|
(0)
N/A
|
(1)
-87%
|
(1)
-62%
|
(2)
-42%
|
(3)
-52%
|
(3)
-17%
|
(2)
+29%
|
(0)
+79%
|
0
N/A
|
(0)
N/A
|
(0)
-498%
|
(0)
-35%
|
(0)
+92%
|
0
N/A
|
1
+161%
|
1
+0%
|
1
-53%
|
(2)
N/A
|
(3)
-60%
|
(3)
+5%
|
(3)
+13%
|
0
N/A
|
1
+295%
|
3
+104%
|
|