CGX Energy Inc
XTSX:OYL
Cash Flow Statement
Cash Flow Statement
CGX Energy Inc
| 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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(11)
|
(11)
|
(11)
|
(12)
|
(6)
|
(6)
|
(5)
|
(4)
|
(6)
|
(4)
|
(4)
|
(9)
|
(7)
|
(7)
|
(7)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(8)
|
(5)
|
(3)
|
(2)
|
(3)
|
(7)
|
(9)
|
(102)
|
(94)
|
(152)
|
(151)
|
(65)
|
(59)
|
1
|
0
|
7
|
(4)
|
(45)
|
(45)
|
(45)
|
(67)
|
(26)
|
(27)
|
(26)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
5
|
10
|
7
|
9
|
1
|
(7)
|
(3)
|
(5)
|
(7)
|
(6)
|
(6)
|
(13)
|
(14)
|
(16)
|
(18)
|
(10)
|
(7)
|
(5)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(58)
|
(59)
|
|
| 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
|
|
| 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
|
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
|
1
|
0
|
0
|
3
|
2
|
0
|
7
|
5
|
5
|
0
|
2
|
2
|
3
|
3
|
1
|
1
|
2
|
0
|
2
|
4
|
2
|
3
|
3
|
1
|
1
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
7
|
8
|
8
|
8
|
2
|
1
|
0
|
(0)
|
2
|
2
|
0
|
7
|
5
|
5
|
5
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
3
|
93
|
85
|
143
|
142
|
55
|
50
|
(10)
|
(9)
|
(13)
|
(1)
|
42
|
42
|
43
|
46
|
5
|
5
|
5
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
(8)
|
(13)
|
(10)
|
(12)
|
(4)
|
4
|
1
|
3
|
4
|
3
|
2
|
8
|
8
|
9
|
10
|
4
|
3
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
57
|
57
|
|
| 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
|
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
|
0
|
(0)
|
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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(2)
|
1
|
2
|
1
|
0
|
1
|
0
|
(0)
|
1
|
1
|
4
|
(2)
|
(2)
|
(4)
|
(4)
|
0
|
2
|
2
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
6
|
0
|
1
|
(0)
|
(5)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
0
|
(0)
|
18
|
18
|
18
|
18
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(8)
|
(8)
|
(9)
|
(6)
|
2
|
2
|
3
|
(2)
|
(1)
|
(0)
|
(4)
|
(3)
|
13
|
1
|
4
|
(2)
|
(18)
|
(6)
|
(6)
|
(1)
|
(3)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-16%
|
(0)
+18%
|
(1)
-32%
|
(1)
-15%
|
(0)
+51%
|
(0)
+57%
|
(0)
+27%
|
0
N/A
|
(1)
N/A
|
(2)
-119%
|
(3)
-73%
|
(4)
-31%
|
(4)
-21%
|
(3)
+32%
|
(5)
-55%
|
(5)
+1%
|
(5)
+3%
|
(6)
-39%
|
(4)
+39%
|
(4)
+5%
|
(3)
+31%
|
(4)
-44%
|
(3)
+11%
|
(3)
+20%
|
(3)
-7%
|
(1)
+51%
|
(1)
+14%
|
3
N/A
|
(3)
N/A
|
(3)
+2%
|
(5)
-44%
|
(5)
-3%
|
(2)
+57%
|
(3)
-28%
|
(5)
-84%
|
(4)
+26%
|
(4)
-7%
|
(2)
+40%
|
0
N/A
|
(4)
N/A
|
(5)
-20%
|
(8)
-52%
|
(3)
+58%
|
(9)
-168%
|
(8)
+12%
|
(10)
-21%
|
(14)
-46%
|
(10)
+31%
|
(9)
+12%
|
(5)
+39%
|
(5)
+3%
|
(2)
+52%
|
(3)
-12%
|
(3)
0%
|
(3)
-2%
|
(3)
-21%
|
(3)
+4%
|
(3)
+3%
|
(3)
-1%
|
(3)
+9%
|
(2)
+19%
|
(2)
+5%
|
(2)
+9%
|
(2)
+15%
|
(2)
-43%
|
(3)
-5%
|
(3)
-3%
|
(3)
-22%
|
(11)
-251%
|
(11)
+3%
|
(12)
-14%
|
(9)
+26%
|
(1)
+89%
|
(1)
+16%
|
1
N/A
|
(4)
N/A
|
(4)
-4%
|
(4)
+10%
|
(8)
-102%
|
(8)
-4%
|
7
N/A
|
(6)
N/A
|
(5)
+28%
|
(8)
-83%
|
(22)
-158%
|
(9)
+60%
|
(7)
+14%
|
(4)
+51%
|
(6)
-55%
|
(7)
-24%
|
(7)
+6%
|
(4)
+34%
|
(3)
+23%
|
(2)
+33%
|
(2)
+32%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(14)
|
(13)
|
(15)
|
(14)
|
(8)
|
(6)
|
(5)
|
(5)
|
(7)
|
(9)
|
(18)
|
(21)
|
(30)
|
(65)
|
(123)
|
(136)
|
(117)
|
(81)
|
(31)
|
(16)
|
(18)
|
(18)
|
(1)
|
(2)
|
(8)
|
(8)
|
(8)
|
(7)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(8)
|
(6)
|
(7)
|
(12)
|
(8)
|
(11)
|
(9)
|
(5)
|
(4)
|
(8)
|
(10)
|
(57)
|
(78)
|
(115)
|
(120)
|
(57)
|
(34)
|
6
|
14
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
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
|
(18)
|
(17)
|
(17)
|
1
|
18
|
5
|
(3)
|
(13)
|
4
|
19
|
27
|
19
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
16
|
26
|
26
|
18
|
2
|
(10)
|
(1)
|
5
|
(0)
|
2
|
1
|
2
|
(1)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-13%
|
(1)
-5%
|
(1)
+30%
|
(1)
+8%
|
(1)
-11%
|
(0)
+92%
|
(0)
-143%
|
(1)
-229%
|
(1)
-48%
|
(3)
-240%
|
(4)
-54%
|
(4)
-1%
|
(4)
+0%
|
(6)
-47%
|
(7)
-9%
|
(8)
-10%
|
(7)
+7%
|
(4)
+49%
|
(2)
+55%
|
(1)
+68%
|
(1)
-19%
|
(1)
-6%
|
(1)
-22%
|
(2)
-127%
|
(2)
-5%
|
(2)
-12%
|
(2)
-8%
|
(14)
-479%
|
(13)
+3%
|
(15)
-10%
|
(14)
+2%
|
(8)
+46%
|
(6)
+22%
|
(5)
+16%
|
(23)
-350%
|
(24)
-8%
|
(26)
-8%
|
(17)
+35%
|
(2)
+87%
|
(26)
-1 077%
|
(68)
-168%
|
(136)
-99%
|
(132)
+3%
|
(98)
+26%
|
(54)
+45%
|
(12)
+78%
|
(13)
-11%
|
(18)
-38%
|
(18)
-1%
|
(1)
+92%
|
(2)
-46%
|
(8)
-261%
|
(8)
-1%
|
(8)
-1%
|
(7)
+10%
|
(3)
+64%
|
(2)
+42%
|
(1)
+24%
|
(1)
+7%
|
(1)
-22%
|
(2)
-23%
|
(3)
-81%
|
(3)
+2%
|
(3)
-8%
|
(3)
+2%
|
(2)
+41%
|
(2)
-25%
|
(2)
+9%
|
(8)
-288%
|
6
N/A
|
4
-23%
|
(0)
N/A
|
3
N/A
|
(11)
N/A
|
(9)
+15%
|
(5)
+49%
|
(4)
+4%
|
(8)
-76%
|
(10)
-30%
|
(64)
-529%
|
(86)
-33%
|
(99)
-15%
|
(95)
+4%
|
(31)
+67%
|
(16)
+49%
|
9
N/A
|
4
-50%
|
(3)
N/A
|
4
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+39%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
3
|
3
|
6
|
13
|
15
|
24
|
22
|
15
|
10
|
1
|
0
|
0
|
0
|
0
|
8
|
7
|
41
|
41
|
33
|
34
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
18
|
39
|
39
|
39
|
22
|
85
|
85
|
84
|
112
|
28
|
28
|
62
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
22
|
22
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
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
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
3
|
4
|
5
|
5
|
5
|
6
|
5
|
6
|
8
|
12
|
5
|
4
|
1
|
(5)
|
0
|
0
|
0
|
0
|
8
|
19
|
19
|
19
|
46
|
35
|
35
|
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)
|
(1)
|
(1)
|
(1)
|
(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)
|
(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 from Financing Activities |
0
N/A
|
0
+31%
|
0
+14%
|
0
+29%
|
1
+71%
|
0
-9%
|
0
-27%
|
0
-26%
|
3
+1 004%
|
3
+2%
|
6
+108%
|
13
+113%
|
14
+9%
|
23
+62%
|
20
-11%
|
13
-34%
|
9
-30%
|
1
-94%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
7
+0%
|
41
+449%
|
41
+0%
|
34
-18%
|
34
+0%
|
0
-99%
|
0
-26%
|
0
-68%
|
1
+736%
|
1
N/A
|
1
+38%
|
1
-35%
|
18
+2 067%
|
39
+118%
|
39
-1%
|
40
+2%
|
22
-45%
|
85
+290%
|
85
+0%
|
112
+32%
|
112
0%
|
28
-75%
|
28
0%
|
34
+24%
|
35
+0%
|
35
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
0
N/A
|
7
N/A
|
6
0%
|
2
-76%
|
2
+19%
|
3
+54%
|
4
+27%
|
3
-14%
|
4
+22%
|
5
+22%
|
5
+2%
|
5
0%
|
6
+21%
|
5
-10%
|
6
+13%
|
8
+34%
|
33
+337%
|
27
-20%
|
25
-5%
|
22
-11%
|
(5)
N/A
|
0
N/A
|
0
N/A
|
5
+5 263%
|
0
N/A
|
13
N/A
|
24
+89%
|
79
+231%
|
79
N/A
|
106
+34%
|
95
-11%
|
35
-63%
|
36
+3%
|
1
-97%
|
1
-1%
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| 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)
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(1)
-12%
|
(1)
+5%
|
(1)
+19%
|
(1)
+18%
|
(1)
+24%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
1
-42%
|
2
+23%
|
6
+251%
|
6
+4%
|
14
+131%
|
11
-22%
|
2
-84%
|
(3)
N/A
|
(11)
-267%
|
(10)
+11%
|
(6)
+45%
|
(4)
+24%
|
(3)
+25%
|
3
N/A
|
3
+9%
|
37
+982%
|
36
0%
|
30
-17%
|
30
+0%
|
(10)
N/A
|
(16)
-56%
|
(18)
-10%
|
(18)
-2%
|
(12)
+36%
|
(7)
+40%
|
(7)
+1%
|
(10)
-39%
|
12
N/A
|
10
-18%
|
21
+120%
|
20
-6%
|
55
+174%
|
11
-79%
|
(32)
N/A
|
(23)
+29%
|
(79)
-244%
|
(34)
+56%
|
13
N/A
|
7
-44%
|
6
-14%
|
7
+10%
|
(7)
N/A
|
(8)
-14%
|
(4)
+47%
|
(5)
-9%
|
(5)
-5%
|
(4)
+19%
|
(5)
-24%
|
(3)
+40%
|
(2)
+46%
|
(1)
+54%
|
(1)
-52%
|
(0)
+84%
|
(1)
-189%
|
(0)
+71%
|
(0)
+29%
|
0
N/A
|
1
+285%
|
1
+17%
|
2
+170%
|
14
+487%
|
22
+51%
|
17
-20%
|
13
-24%
|
(3)
N/A
|
(12)
-269%
|
(8)
+28%
|
(4)
+52%
|
(4)
+11%
|
1
N/A
|
6
+446%
|
5
-6%
|
(1)
N/A
|
(0)
+84%
|
(5)
-3 767%
|
(5)
+10%
|
(2)
+64%
|
1
N/A
|
(2)
N/A
|
(6)
-198%
|
(2)
+70%
|
(8)
-361%
|
(6)
+32%
|
(4)
+24%
|
(3)
+42%
|
(4)
-45%
|
(2)
+35%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+61%
|
(0)
+18%
|
(1)
-209%
|
(1)
-1%
|
(0)
+76%
|
(0)
+57%
|
(1)
-493%
|
(1)
-26%
|
(2)
-120%
|
(5)
-96%
|
(7)
-48%
|
(8)
-13%
|
(9)
-10%
|
(10)
-7%
|
(12)
-24%
|
(12)
-6%
|
(12)
+6%
|
(10)
+15%
|
(6)
+44%
|
(4)
+24%
|
(3)
+25%
|
(4)
-36%
|
(4)
+6%
|
(4)
-9%
|
(5)
-6%
|
(4)
+25%
|
(4)
+1%
|
(11)
-207%
|
(17)
-53%
|
(18)
-7%
|
(19)
-6%
|
(13)
+34%
|
(8)
+36%
|
(8)
+5%
|
(10)
-27%
|
(11)
-12%
|
(13)
-20%
|
(20)
-54%
|
(20)
-2%
|
(35)
-69%
|
(71)
-104%
|
(132)
-86%
|
(139)
-6%
|
(126)
+10%
|
(89)
+30%
|
(40)
+55%
|
(30)
+26%
|
(28)
+6%
|
(27)
+4%
|
(7)
+75%
|
(7)
-8%
|
(10)
-40%
|
(11)
-3%
|
(11)
-1%
|
(10)
+7%
|
(6)
+40%
|
(5)
+21%
|
(4)
+8%
|
(4)
+1%
|
(4)
+1%
|
(4)
+6%
|
(5)
-28%
|
(5)
+5%
|
(5)
+2%
|
(5)
-14%
|
(4)
+21%
|
(5)
-12%
|
(5)
-8%
|
(19)
-265%
|
(17)
+11%
|
(20)
-16%
|
(21)
-8%
|
(9)
+56%
|
(11)
-23%
|
(8)
+26%
|
(9)
-5%
|
(9)
+0%
|
(12)
-33%
|
(18)
-55%
|
(65)
-256%
|
(71)
-10%
|
(121)
-70%
|
(125)
-3%
|
(65)
+48%
|
(56)
+14%
|
(2)
+96%
|
7
N/A
|
(6)
N/A
|
(7)
-21%
|
(8)
-16%
|
(7)
+8%
|
(5)
+30%
|
(4)
+19%
|
(3)
+31%
|
(2)
+31%
|
|