Gencor Industries Inc
AMEX:GENC
Cash Flow Statement
Cash Flow Statement
Gencor Industries 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
10
|
10
|
3
|
2
|
5
|
6
|
8
|
7
|
6
|
4
|
2
|
3
|
2
|
19
|
26
|
31
|
32
|
25
|
17
|
12
|
13
|
12
|
17
|
19
|
30
|
21
|
16
|
15
|
2
|
0
|
(1)
|
(3)
|
(2)
|
1
|
(0)
|
3
|
4
|
4
|
7
|
0
|
(0)
|
0
|
0
|
4
|
3
|
3
|
4
|
7
|
8
|
7
|
6
|
3
|
2
|
1
|
(0)
|
(2)
|
1
|
1
|
3
|
7
|
7
|
9
|
9
|
8
|
9
|
10
|
10
|
13
|
11
|
14
|
14
|
10
|
12
|
4
|
6
|
6
|
5
|
8
|
6
|
6
|
4
|
2
|
(1)
|
(0)
|
3
|
8
|
12
|
15
|
16
|
17
|
16
|
(1)
|
(1)
|
1
|
16
|
15
|
|
| Depreciation & Amortization |
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(0)
|
2
|
2
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
(0)
|
(2)
|
0
|
8
|
10
|
15
|
0
|
(4)
|
(2)
|
(9)
|
0
|
(2)
|
(2)
|
3
|
0
|
0
|
(4)
|
(6)
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
1
|
1
|
2
|
1
|
1
|
2
|
(0)
|
1
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(2)
|
(1)
|
(3)
|
(1)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Non-Cash Items |
(7)
|
(9)
|
(4)
|
(2)
|
(2)
|
(9)
|
(12)
|
(13)
|
(13)
|
(4)
|
(0)
|
0
|
0
|
(27)
|
(35)
|
(44)
|
(44)
|
(35)
|
(25)
|
(16)
|
(21)
|
(14)
|
(23)
|
(24)
|
(35)
|
(22)
|
(16)
|
(13)
|
5
|
3
|
5
|
4
|
3
|
2
|
2
|
(2)
|
(5)
|
(4)
|
(6)
|
3
|
4
|
(0)
|
2
|
(4)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
4
|
3
|
4
|
3
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
3
|
(0)
|
(2)
|
(1)
|
(4)
|
3
|
2
|
1
|
1
|
(6)
|
(4)
|
(4)
|
(2)
|
1
|
6
|
7
|
6
|
4
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
2
|
2
|
(1)
|
(1)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
15
|
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
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
| Cash Interest Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
7
|
(3)
|
1
|
(1)
|
3
|
9
|
10
|
2
|
0
|
(4)
|
(3)
|
(2)
|
(3)
|
(20)
|
(35)
|
(37)
|
(37)
|
(17)
|
(11)
|
(5)
|
(10)
|
(19)
|
(17)
|
(21)
|
(26)
|
(20)
|
(8)
|
(10)
|
(6)
|
5
|
(10)
|
1
|
8
|
3
|
(0)
|
(2)
|
(4)
|
(4)
|
2
|
(1)
|
3
|
7
|
5
|
(2)
|
(3)
|
(12)
|
(8)
|
1
|
(6)
|
(6)
|
(2)
|
(6)
|
(2)
|
3
|
(1)
|
3
|
2
|
2
|
(6)
|
(3)
|
1
|
0
|
4
|
(4)
|
(3)
|
(12)
|
(9)
|
(27)
|
(34)
|
(26)
|
(32)
|
(7)
|
2
|
1
|
5
|
21
|
20
|
23
|
22
|
(0)
|
(5)
|
(9)
|
(11)
|
(16)
|
(21)
|
(13)
|
(23)
|
(5)
|
(1)
|
(3)
|
9
|
12
|
13
|
(11)
|
(13)
|
(16)
|
|
| Cash from Operating Activities |
13
N/A
|
1
-94%
|
2
+121%
|
1
-54%
|
8
+871%
|
7
-3%
|
7
-10%
|
0
-97%
|
(3)
N/A
|
(1)
+81%
|
(1)
-22%
|
(1)
+36%
|
(2)
-294%
|
(19)
-882%
|
(33)
-68%
|
(34)
-5%
|
(33)
+4%
|
(30)
+9%
|
(20)
+34%
|
(17)
+12%
|
(26)
-51%
|
(22)
+15%
|
(23)
-4%
|
(22)
+3%
|
(27)
-21%
|
(20)
+26%
|
(11)
+48%
|
(13)
-24%
|
(4)
+67%
|
7
N/A
|
(5)
N/A
|
1
N/A
|
6
+1 000%
|
3
-44%
|
(1)
N/A
|
(0)
+76%
|
(3)
-1 030%
|
(4)
-17%
|
1
N/A
|
0
-86%
|
4
+2 000%
|
9
+134%
|
10
+9%
|
3
-74%
|
1
-65%
|
(6)
N/A
|
(1)
+83%
|
7
N/A
|
2
-71%
|
0
-81%
|
1
+205%
|
(2)
N/A
|
0
N/A
|
4
+961%
|
0
-88%
|
5
+860%
|
5
+18%
|
7
+40%
|
1
-82%
|
7
+434%
|
10
+48%
|
10
-2%
|
15
+48%
|
6
-59%
|
7
+17%
|
(1)
N/A
|
3
N/A
|
(12)
N/A
|
(19)
-56%
|
(9)
+49%
|
(17)
-78%
|
4
N/A
|
11
+171%
|
8
-25%
|
14
+60%
|
27
+98%
|
26
-1%
|
27
+2%
|
25
-5%
|
4
-85%
|
(1)
N/A
|
(4)
-407%
|
(6)
-33%
|
(9)
-55%
|
(11)
-21%
|
(0)
+99%
|
(9)
-7 268%
|
10
N/A
|
15
+47%
|
14
-9%
|
24
+78%
|
13
-47%
|
14
+6%
|
(9)
N/A
|
3
N/A
|
(1)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(2)
|
(3)
|
|
| Other Items |
0
|
55
|
6
|
2
|
0
|
9
|
13
|
13
|
0
|
5
|
0
|
0
|
0
|
28
|
35
|
44
|
44
|
32
|
24
|
15
|
23
|
20
|
26
|
25
|
32
|
20
|
15
|
16
|
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
|
(14)
|
(14)
|
(14)
|
(14)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
53
N/A
|
54
+3%
|
6
-89%
|
2
-69%
|
2
+2%
|
9
+375%
|
13
+45%
|
13
0%
|
13
-1%
|
4
-66%
|
(0)
N/A
|
(0)
+67%
|
(1)
-357%
|
27
N/A
|
34
+26%
|
43
+27%
|
43
+1%
|
31
-28%
|
24
-25%
|
14
-40%
|
23
+62%
|
20
-15%
|
25
+29%
|
25
-2%
|
31
+27%
|
19
-40%
|
14
-28%
|
14
0%
|
(2)
N/A
|
(1)
+21%
|
(1)
+16%
|
(1)
+44%
|
(0)
+32%
|
(0)
-12%
|
(0)
+74%
|
(0)
-217%
|
(1)
-79%
|
(1)
-88%
|
(1)
-5%
|
(1)
-10%
|
(1)
+8%
|
(1)
N/A
|
(1)
+6%
|
(1)
+31%
|
(1)
-1%
|
(1)
+11%
|
(1)
-55%
|
(1)
+1%
|
(1)
-18%
|
(1)
+18%
|
(0)
+99%
|
(0)
N/A
|
0
N/A
|
0
+38%
|
(1)
N/A
|
(1)
-1%
|
(1)
-4%
|
(1)
+28%
|
(0)
+50%
|
(0)
-19%
|
(1)
-71%
|
(1)
-21%
|
(1)
-56%
|
(2)
-62%
|
(3)
-105%
|
(4)
-18%
|
(4)
-5%
|
(4)
+13%
|
(2)
+36%
|
(2)
+7%
|
(2)
+13%
|
(2)
-15%
|
(1)
+31%
|
(2)
-8%
|
(2)
-12%
|
(2)
+9%
|
(17)
-957%
|
(16)
+3%
|
(17)
-1%
|
(16)
+1%
|
(2)
+87%
|
(3)
-25%
|
(2)
+9%
|
(5)
-89%
|
(4)
+7%
|
(4)
+6%
|
(4)
-2%
|
(3)
+32%
|
(2)
+12%
|
(2)
+19%
|
(2)
+9%
|
0
N/A
|
(0)
N/A
|
(0)
-129%
|
(2)
-944%
|
(3)
-33%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(69)
|
(69)
|
(8)
|
(5)
|
(7)
|
(10)
|
(17)
|
(25)
|
(24)
|
(21)
|
(14)
|
0
|
2
|
(3)
|
(1)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(69)
N/A
|
(69)
0%
|
(8)
+89%
|
(5)
+39%
|
(7)
-42%
|
(10)
-40%
|
(17)
-75%
|
(25)
-50%
|
(24)
+3%
|
(21)
+13%
|
(14)
+31%
|
1
N/A
|
3
+406%
|
(3)
N/A
|
(1)
+80%
|
(5)
-718%
|
(6)
-5%
|
0
N/A
|
0
N/A
|
0
-90%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+600%
|
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
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
N/A
|
0
N/A
|
0
N/A
|
0
+250%
|
0
N/A
|
0
N/A
|
0
+13%
|
0
+41%
|
0
+3%
|
0
-3%
|
0
-5%
|
0
-39%
|
0
+118%
|
0
-4%
|
0
N/A
|
1
+37%
|
0
-43%
|
0
-19%
|
0
-14%
|
0
-8%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-70%
|
0
N/A
|
0
N/A
|
0
-65%
|
0
+371%
|
0
N/A
|
0
N/A
|
0
+2%
|
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
|
|
| 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)
|
(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
|
|
| Net Change in Cash |
(3)
N/A
|
(14)
-378%
|
0
N/A
|
(2)
N/A
|
3
N/A
|
7
+139%
|
4
-52%
|
(12)
N/A
|
(15)
-26%
|
(17)
-18%
|
(16)
+8%
|
(0)
+99%
|
0
N/A
|
4
+4 722%
|
1
-85%
|
4
+481%
|
5
+35%
|
2
-62%
|
4
+134%
|
(3)
N/A
|
(3)
-1%
|
(3)
+17%
|
2
N/A
|
3
+23%
|
4
+69%
|
(1)
N/A
|
3
N/A
|
0
-89%
|
(6)
N/A
|
5
N/A
|
(7)
N/A
|
(0)
+94%
|
6
N/A
|
3
-48%
|
(1)
N/A
|
(1)
+51%
|
(4)
-506%
|
(5)
-29%
|
(0)
+99%
|
(1)
-4 200%
|
2
N/A
|
7
+208%
|
8
+11%
|
2
-80%
|
0
N/A
|
(7)
N/A
|
(2)
+68%
|
6
N/A
|
1
-89%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
1
N/A
|
4
+583%
|
(0)
N/A
|
4
N/A
|
5
+19%
|
7
+51%
|
1
-81%
|
7
+435%
|
10
+45%
|
10
-3%
|
14
+45%
|
5
-67%
|
4
-9%
|
(4)
N/A
|
(0)
+92%
|
(15)
-4 421%
|
(21)
-38%
|
(11)
+45%
|
(18)
-63%
|
2
N/A
|
10
+340%
|
7
-29%
|
12
+69%
|
25
+108%
|
10
-62%
|
11
+11%
|
9
-16%
|
(12)
N/A
|
(3)
+78%
|
(7)
-153%
|
(8)
-18%
|
(14)
-69%
|
(15)
-12%
|
(4)
+73%
|
(13)
-223%
|
7
N/A
|
13
+69%
|
12
-7%
|
23
+92%
|
13
-43%
|
14
+5%
|
(9)
N/A
|
1
N/A
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
0
-96%
|
1
+190%
|
0
-65%
|
7
+1 421%
|
7
-1%
|
6
-10%
|
0
-99%
|
(4)
N/A
|
(1)
+74%
|
(1)
-27%
|
(1)
+29%
|
(3)
-232%
|
(20)
-605%
|
(34)
-65%
|
(35)
-5%
|
(34)
+5%
|
(30)
+9%
|
(20)
+34%
|
(18)
+12%
|
(26)
-50%
|
(23)
+15%
|
(23)
-4%
|
(23)
+2%
|
(28)
-22%
|
(22)
+23%
|
(12)
+43%
|
(15)
-22%
|
(6)
+60%
|
5
N/A
|
(6)
N/A
|
0
N/A
|
6
+2 371%
|
3
-47%
|
(2)
N/A
|
(1)
+45%
|
(4)
-385%
|
(5)
-29%
|
(0)
+99%
|
(1)
-3 125%
|
2
N/A
|
7
+208%
|
8
+11%
|
2
-80%
|
0
N/A
|
(7)
N/A
|
(2)
+68%
|
6
N/A
|
1
-89%
|
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(0)
+98%
|
4
N/A
|
(0)
N/A
|
4
N/A
|
5
+20%
|
7
+50%
|
1
-85%
|
7
+536%
|
10
+47%
|
10
-3%
|
14
+47%
|
4
-68%
|
4
-15%
|
(5)
N/A
|
(1)
+83%
|
(16)
-1 868%
|
(21)
-35%
|
(12)
+45%
|
(19)
-62%
|
2
N/A
|
10
+378%
|
7
-30%
|
12
+71%
|
25
+113%
|
24
-5%
|
24
+2%
|
23
-7%
|
1
-95%
|
(4)
N/A
|
(7)
-96%
|
(8)
-17%
|
(14)
-65%
|
(15)
-12%
|
(4)
+73%
|
(13)
-223%
|
7
N/A
|
13
+69%
|
12
-7%
|
23
+92%
|
13
-43%
|
14
+5%
|
(9)
N/A
|
1
N/A
|
(3)
N/A
|
|