Destination XL Group Inc
NASDAQ:DXLG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Destination XL Group Inc
NASDAQ:DXLG
|
US |
|
N
|
Nomura Real Estate Master Fund Inc
TSE:3462
|
JP |
|
S
|
Sonadezi Long Thanh Shareholding Co
VN:SZL
|
VN |
Cash Flow Statement
Cash Flow Statement
Destination XL Group Inc
| May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(8)
|
(22)
|
(23)
|
(39)
|
(40)
|
(26)
|
(27)
|
(12)
|
(14)
|
(15)
|
(15)
|
2
|
5
|
7
|
5
|
11
|
14
|
15
|
17
|
43
|
42
|
41
|
38
|
0
|
(1)
|
(1)
|
(1)
|
(109)
|
(109)
|
(107)
|
(105)
|
6
|
10
|
12
|
14
|
15
|
15
|
16
|
15
|
43
|
41
|
35
|
35
|
6
|
5
|
2
|
(0)
|
(60)
|
(64)
|
(67)
|
(69)
|
(12)
|
(9)
|
(6)
|
(5)
|
(8)
|
(8)
|
(6)
|
(5)
|
(2)
|
(9)
|
(12)
|
(14)
|
(19)
|
(16)
|
(13)
|
(10)
|
(14)
|
(14)
|
(12)
|
(17)
|
(8)
|
(46)
|
(57)
|
(57)
|
(65)
|
(14)
|
21
|
42
|
57
|
61
|
94
|
91
|
89
|
83
|
37
|
31
|
28
|
25
|
15
|
10
|
3
|
(3)
|
(5)
|
(8)
|
(36)
|
|
| Depreciation & Amortization |
4
|
5
|
7
|
6
|
7
|
6
|
6
|
7
|
8
|
8
|
9
|
10
|
11
|
11
|
12
|
13
|
13
|
13
|
14
|
15
|
16
|
17
|
17
|
17
|
18
|
17
|
17
|
17
|
17
|
17
|
16
|
16
|
15
|
14
|
14
|
13
|
13
|
13
|
12
|
13
|
13
|
14
|
15
|
15
|
16
|
17
|
18
|
21
|
22
|
23
|
24
|
24
|
25
|
26
|
27
|
28
|
29
|
30
|
30
|
31
|
31
|
33
|
32
|
31
|
31
|
28
|
30
|
29
|
28
|
26
|
26
|
25
|
24
|
23
|
22
|
21
|
20
|
19
|
18
|
17
|
17
|
16
|
16
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
29
|
29
|
29
|
29
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(52)
|
(51)
|
(49)
|
(50)
|
5
|
4
|
1
|
(0)
|
45
|
45
|
46
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(33)
|
(32)
|
(29)
|
11
|
11
|
9
|
8
|
4
|
2
|
2
|
(0)
|
(0)
|
(1)
|
19
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
2
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
(5)
|
7
|
8
|
37
|
41
|
30
|
28
|
20
|
18
|
16
|
16
|
(1)
|
(3)
|
(1)
|
0
|
2
|
0
|
(0)
|
1
|
1
|
10
|
9
|
11
|
4
|
3
|
4
|
1
|
75
|
64
|
63
|
63
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
23
|
23
|
23
|
23
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
5
|
5
|
5
|
3
|
6
|
6
|
7
|
8
|
4
|
21
|
20
|
18
|
17
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
6
|
7
|
9
|
9
|
6
|
5
|
4
|
4
|
3
|
3
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
7
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
2
|
(5)
|
9
|
(1)
|
9
|
16
|
(3)
|
1
|
(3)
|
(0)
|
3
|
7
|
3
|
(8)
|
(6)
|
(15)
|
(7)
|
(11)
|
(23)
|
(31)
|
(38)
|
(41)
|
(12)
|
(7)
|
2
|
9
|
12
|
29
|
21
|
27
|
9
|
8
|
8
|
(0)
|
(11)
|
(8)
|
(6)
|
(3)
|
(3)
|
(5)
|
(7)
|
(2)
|
4
|
(1)
|
5
|
(1)
|
18
|
13
|
13
|
10
|
0
|
2
|
1
|
0
|
(3)
|
(2)
|
6
|
6
|
6
|
12
|
9
|
12
|
16
|
12
|
6
|
4
|
(5)
|
(15)
|
(11)
|
(14)
|
(5)
|
17
|
20
|
38
|
25
|
17
|
10
|
11
|
1
|
(12)
|
(18)
|
(33)
|
(15)
|
(13)
|
(7)
|
0
|
(10)
|
(3)
|
1
|
(2)
|
6
|
4
|
(1)
|
5
|
1
|
|
| Cash from Operating Activities |
0
N/A
|
(0)
N/A
|
(6)
-1 776%
|
21
N/A
|
15
-26%
|
27
+76%
|
31
+16%
|
12
-61%
|
13
+5%
|
6
-50%
|
9
+42%
|
13
+53%
|
19
+41%
|
19
+1%
|
10
-49%
|
17
+73%
|
9
-48%
|
19
+111%
|
18
-1%
|
12
-35%
|
13
+11%
|
6
-59%
|
3
-42%
|
12
+262%
|
15
+28%
|
25
+66%
|
28
+12%
|
23
-18%
|
29
+26%
|
22
-24%
|
30
+34%
|
31
+4%
|
34
+9%
|
35
+5%
|
28
-19%
|
19
-34%
|
21
+14%
|
24
+15%
|
26
+5%
|
23
-8%
|
21
-9%
|
16
-25%
|
20
+26%
|
30
+49%
|
23
-22%
|
25
+7%
|
16
-35%
|
25
+55%
|
17
-33%
|
17
-1%
|
15
-9%
|
14
-8%
|
20
+43%
|
23
+17%
|
24
+4%
|
18
-24%
|
21
+16%
|
31
+44%
|
31
+2%
|
35
+11%
|
35
+1%
|
30
-15%
|
32
+7%
|
31
-4%
|
30
-4%
|
23
-21%
|
24
+4%
|
16
-36%
|
5
-68%
|
10
+94%
|
3
-74%
|
16
+505%
|
15
-2%
|
6
-62%
|
22
+267%
|
(1)
N/A
|
23
N/A
|
50
+114%
|
72
+43%
|
76
+6%
|
66
-12%
|
57
-14%
|
42
-27%
|
60
+44%
|
57
-4%
|
62
+9%
|
63
+1%
|
50
-21%
|
53
+6%
|
39
-25%
|
29
-26%
|
30
+2%
|
19
-37%
|
11
-38%
|
14
+21%
|
2
-85%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(5)
|
(8)
|
(14)
|
(16)
|
(17)
|
(16)
|
(12)
|
(15)
|
(16)
|
(19)
|
(21)
|
(18)
|
(18)
|
(16)
|
(16)
|
(16)
|
(17)
|
(21)
|
(23)
|
(25)
|
(25)
|
(23)
|
(21)
|
(19)
|
(18)
|
(15)
|
(13)
|
(11)
|
(8)
|
(7)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(13)
|
(18)
|
(22)
|
(25)
|
(28)
|
(32)
|
(35)
|
(42)
|
(49)
|
(54)
|
(57)
|
(52)
|
(47)
|
(41)
|
(39)
|
(39)
|
(35)
|
(33)
|
(30)
|
(30)
|
(30)
|
(29)
|
(30)
|
(29)
|
(26)
|
(23)
|
(19)
|
(16)
|
(14)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(11)
|
(8)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(17)
|
(22)
|
(26)
|
(26)
|
(28)
|
(29)
|
(27)
|
(25)
|
(20)
|
|
| Other Items |
0
|
(161)
|
(161)
|
(161)
|
0
|
0
|
0
|
0
|
0
|
2
|
(17)
|
2
|
2
|
1
|
20
|
0
|
59
|
55
|
54
|
54
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(43)
|
(49)
|
(32)
|
(20)
|
3
|
14
|
(4)
|
15
|
22
|
23
|
31
|
|
| Cash from Investing Activities |
(3)
N/A
|
(166)
-6 384%
|
(169)
-2%
|
(175)
-4%
|
(177)
-1%
|
(17)
+90%
|
(16)
+5%
|
(12)
+25%
|
(15)
-19%
|
(14)
+4%
|
(36)
-154%
|
(18)
+49%
|
(16)
+14%
|
(17)
-9%
|
3
N/A
|
(16)
N/A
|
42
N/A
|
38
-10%
|
33
-12%
|
32
-6%
|
(29)
N/A
|
(27)
+7%
|
(24)
+11%
|
(22)
+8%
|
(20)
+9%
|
(21)
-3%
|
(18)
+12%
|
(16)
+10%
|
(14)
+12%
|
(8)
+44%
|
(6)
+24%
|
(4)
+35%
|
(4)
+2%
|
(5)
-35%
|
(8)
-48%
|
(9)
-10%
|
(10)
-15%
|
(10)
N/A
|
(12)
-25%
|
(18)
-43%
|
(21)
-20%
|
(25)
-15%
|
(28)
-15%
|
(32)
-14%
|
(35)
-8%
|
(42)
-21%
|
(49)
-18%
|
(54)
-10%
|
(57)
-6%
|
(52)
+9%
|
(47)
+10%
|
(41)
+13%
|
(39)
+4%
|
(39)
+1%
|
(35)
+9%
|
(33)
+6%
|
(30)
+10%
|
(30)
-1%
|
(30)
+1%
|
(29)
+2%
|
(30)
-3%
|
(29)
+3%
|
(26)
+11%
|
(23)
+13%
|
(19)
+16%
|
(16)
+15%
|
(14)
+13%
|
(13)
+7%
|
(13)
-3%
|
(13)
+1%
|
(14)
-7%
|
(13)
+5%
|
(11)
+16%
|
(8)
+30%
|
(5)
+32%
|
(4)
+21%
|
(3)
+19%
|
(4)
-11%
|
(4)
-7%
|
(5)
-29%
|
(6)
-7%
|
(8)
-35%
|
(10)
-36%
|
(10)
+7%
|
(26)
-171%
|
(54)
-105%
|
(61)
-14%
|
(49)
+19%
|
(41)
+16%
|
(23)
+45%
|
(13)
+45%
|
(31)
-150%
|
(13)
+58%
|
(5)
+62%
|
(2)
+54%
|
10
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
92
|
92
|
93
|
92
|
2
|
6
|
(2)
|
(1)
|
(9)
|
(13)
|
(6)
|
(6)
|
0
|
1
|
1
|
5
|
(7)
|
(6)
|
(6)
|
(39)
|
(34)
|
(39)
|
(39)
|
(10)
|
(2)
|
0
|
(0)
|
0
|
(0)
|
13
|
13
|
13
|
13
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
5
|
(4)
|
(12)
|
(12)
|
(12)
|
(7)
|
(10)
|
(14)
|
(24)
|
(25)
|
(14)
|
(20)
|
(14)
|
(14)
|
(14)
|
(4)
|
(0)
|
|
| Net Issuance of Debt |
2
|
80
|
89
|
69
|
75
|
(12)
|
(19)
|
3
|
3
|
20
|
42
|
12
|
7
|
(3)
|
(14)
|
(2)
|
(52)
|
(46)
|
(45)
|
(38)
|
52
|
54
|
60
|
49
|
15
|
(2)
|
(12)
|
(7)
|
(15)
|
(14)
|
(37)
|
(40)
|
(43)
|
(41)
|
(20)
|
(11)
|
(12)
|
(5)
|
(15)
|
0
|
0
|
0
|
8
|
0
|
12
|
12
|
33
|
26
|
40
|
36
|
33
|
28
|
21
|
17
|
11
|
16
|
8
|
(1)
|
(1)
|
(5)
|
(2)
|
4
|
(2)
|
(4)
|
(9)
|
(7)
|
(9)
|
(3)
|
9
|
3
|
11
|
(3)
|
15
|
17
|
(0)
|
20
|
(44)
|
(64)
|
(83)
|
(75)
|
(51)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
(3)
|
(3)
|
(2)
|
0
|
1
|
1
|
(2)
|
0
|
(2)
|
(2)
|
(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)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
2
N/A
|
170
+6 856%
|
179
+5%
|
159
-11%
|
166
+4%
|
(9)
N/A
|
(12)
-37%
|
(0)
+99%
|
(0)
+6%
|
9
N/A
|
27
+190%
|
6
-76%
|
1
-92%
|
(2)
N/A
|
(13)
-509%
|
(1)
+90%
|
(48)
-3 478%
|
(54)
-13%
|
(51)
+6%
|
(44)
+14%
|
13
N/A
|
20
+45%
|
21
+9%
|
10
-51%
|
5
-53%
|
(4)
N/A
|
(12)
-161%
|
(7)
+39%
|
(15)
-111%
|
(14)
+8%
|
(24)
-75%
|
(27)
-13%
|
(30)
-10%
|
(28)
+8%
|
(20)
+29%
|
(10)
+48%
|
(11)
-8%
|
(4)
+63%
|
(14)
-232%
|
1
N/A
|
0
-68%
|
0
-85%
|
8
+25 400%
|
0
-100%
|
12
+38 633%
|
12
+6%
|
33
+168%
|
26
-23%
|
40
+57%
|
36
-10%
|
33
-9%
|
27
-17%
|
21
-24%
|
16
-22%
|
11
-32%
|
16
+44%
|
8
-49%
|
(1)
N/A
|
(1)
-46%
|
(5)
-519%
|
(3)
+39%
|
(0)
+94%
|
(7)
-3 157%
|
(9)
-26%
|
(12)
-36%
|
(8)
+35%
|
(10)
-30%
|
(3)
+67%
|
8
N/A
|
3
-68%
|
11
+307%
|
(3)
N/A
|
15
N/A
|
17
+12%
|
(0)
N/A
|
20
N/A
|
(40)
N/A
|
(61)
-51%
|
(82)
-35%
|
(74)
+10%
|
(59)
+20%
|
(33)
+44%
|
(15)
+56%
|
(14)
+7%
|
(9)
+36%
|
(12)
-33%
|
(15)
-27%
|
(25)
-70%
|
(25)
+0%
|
(14)
+43%
|
(20)
-42%
|
(14)
+30%
|
(14)
+1%
|
(14)
-1%
|
(4)
+70%
|
(1)
+86%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
3
N/A
|
3
-1%
|
5
+38%
|
4
-5%
|
1
-80%
|
3
+210%
|
(1)
N/A
|
(2)
-338%
|
2
N/A
|
0
-85%
|
2
+605%
|
4
+135%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
3
N/A
|
2
-31%
|
1
-66%
|
(0)
N/A
|
(2)
-779%
|
(2)
+13%
|
1
N/A
|
(0)
N/A
|
(0)
-833%
|
(0)
+11%
|
(2)
-640%
|
(0)
+82%
|
(0)
-9%
|
0
N/A
|
(1)
N/A
|
(1)
+18%
|
(0)
+29%
|
2
N/A
|
1
-56%
|
(0)
N/A
|
0
N/A
|
10
+3 885%
|
(0)
N/A
|
6
N/A
|
0
-98%
|
(9)
N/A
|
(0)
+95%
|
(2)
-409%
|
0
N/A
|
(5)
N/A
|
0
N/A
|
(4)
N/A
|
(0)
+87%
|
0
N/A
|
1
+91%
|
0
-95%
|
1
+2 200%
|
0
-76%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+96%
|
1
N/A
|
0
-45%
|
2
+418%
|
1
-63%
|
(1)
N/A
|
(0)
+62%
|
(1)
-348%
|
(0)
+65%
|
1
N/A
|
(0)
N/A
|
(0)
+57%
|
(1)
-243%
|
(1)
-26%
|
(1)
+42%
|
19
N/A
|
15
-23%
|
16
+7%
|
15
-8%
|
(20)
N/A
|
(15)
+28%
|
(14)
+1%
|
(3)
+76%
|
2
N/A
|
16
+861%
|
17
+1%
|
37
+121%
|
22
-39%
|
(3)
N/A
|
(13)
-335%
|
(24)
-92%
|
(14)
+44%
|
2
N/A
|
(4)
N/A
|
(16)
-334%
|
(8)
+47%
|
(7)
+10%
|
7
N/A
|
12
+59%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(6)
-125%
|
(15)
-164%
|
6
N/A
|
(1)
N/A
|
9
N/A
|
15
+53%
|
(0)
N/A
|
(2)
-492%
|
(9)
-344%
|
(10)
-3%
|
(7)
+26%
|
1
N/A
|
1
+50%
|
(6)
N/A
|
1
N/A
|
(8)
N/A
|
2
N/A
|
(2)
N/A
|
(11)
-355%
|
(11)
-8%
|
(20)
-74%
|
(20)
+0%
|
(10)
+51%
|
(4)
+55%
|
7
N/A
|
14
+82%
|
11
-22%
|
19
+76%
|
14
-25%
|
23
+65%
|
26
+13%
|
29
+10%
|
29
+1%
|
20
-32%
|
10
-51%
|
11
+14%
|
14
+28%
|
13
-9%
|
5
-58%
|
(0)
N/A
|
(9)
-1 993%
|
(8)
+5%
|
(2)
+70%
|
(12)
-367%
|
(17)
-47%
|
(33)
-94%
|
(29)
+12%
|
(41)
-39%
|
(35)
+13%
|
(32)
+10%
|
(27)
+15%
|
(20)
+28%
|
(16)
+19%
|
(11)
+29%
|
(15)
-33%
|
(9)
+43%
|
1
N/A
|
2
+184%
|
6
+260%
|
5
-7%
|
1
-82%
|
6
+542%
|
8
+33%
|
11
+28%
|
7
-33%
|
10
+44%
|
3
-73%
|
(8)
N/A
|
(3)
+60%
|
(11)
-246%
|
2
N/A
|
4
+76%
|
(2)
N/A
|
16
N/A
|
(5)
N/A
|
20
N/A
|
46
+132%
|
67
+46%
|
70
+4%
|
61
-14%
|
50
-18%
|
31
-37%
|
50
+61%
|
47
-6%
|
52
+11%
|
51
-3%
|
32
-37%
|
31
-3%
|
14
-56%
|
3
-82%
|
2
-26%
|
(10)
N/A
|
(16)
-57%
|
(11)
+27%
|
(18)
-58%
|
|