Delta Apparel Inc
F:DA7
Cash Flow Statement
Cash Flow Statement
Delta Apparel Inc
| Jul-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-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 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-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 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Oct-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
9
|
11
|
12
|
10
|
7
|
6
|
6
|
6
|
8
|
9
|
8
|
6
|
5
|
4
|
6
|
10
|
11
|
12
|
13
|
11
|
13
|
14
|
12
|
15
|
14
|
12
|
12
|
6
|
3
|
(1)
|
(4)
|
(1)
|
2
|
5
|
7
|
6
|
8
|
9
|
11
|
12
|
11
|
12
|
14
|
17
|
20
|
5
|
1
|
(2)
|
(3)
|
10
|
10
|
9
|
6
|
4
|
2
|
(0)
|
(1)
|
(4)
|
1
|
3
|
8
|
13
|
13
|
11
|
9
|
8
|
9
|
11
|
11
|
1
|
0
|
0
|
1
|
10
|
7
|
7
|
8
|
10
|
10
|
(12)
|
(11)
|
(11)
|
(8)
|
18
|
20
|
23
|
29
|
27
|
20
|
12
|
(5)
|
(17)
|
(33)
|
(38)
|
(68)
|
|
| Depreciation & Amortization |
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
6
|
5
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
6
|
7
|
7
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|
| 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
|
(4)
|
(6)
|
(6)
|
(6)
|
(2)
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
0
|
3
|
2
|
2
|
6
|
3
|
2
|
2
|
(0)
|
(0)
|
0
|
(6)
|
(4)
|
(3)
|
(3)
|
3
|
4
|
4
|
3
|
3
|
3
|
0
|
(2)
|
(4)
|
(11)
|
(9)
|
2
|
|
| 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
|
3
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
5
|
5
|
4
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
1
|
(4)
|
0
|
1
|
1
|
7
|
2
|
1
|
1
|
1
|
3
|
1
|
2
|
2
|
1
|
4
|
2
|
2
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
17
|
13
|
17
|
18
|
3
|
6
|
1
|
(1)
|
5
|
6
|
4
|
2
|
(2)
|
(11)
|
(9)
|
(7)
|
(7)
|
1
|
2
|
1
|
1
|
(0)
|
(2)
|
(0)
|
(1)
|
1
|
2
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
8
|
7
|
7
|
9
|
1
|
0
|
1
|
0
|
0
|
3
|
3
|
(1)
|
(0)
|
9
|
2
|
13
|
|
| Cash Taxes Paid |
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
1
|
3
|
6
|
6
|
5
|
3
|
2
|
1
|
3
|
6
|
7
|
7
|
8
|
6
|
9
|
10
|
8
|
9
|
7
|
6
|
5
|
2
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
(0)
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
14
|
4
|
7
|
|
| Change in Working Capital |
8
|
(4)
|
(10)
|
(15)
|
(16)
|
(7)
|
4
|
13
|
15
|
1
|
(12)
|
(9)
|
(15)
|
(7)
|
2
|
(7)
|
(1)
|
1
|
(2)
|
12
|
4
|
4
|
(3)
|
(14)
|
(1)
|
(7)
|
1
|
5
|
6
|
4
|
7
|
(0)
|
(19)
|
(3)
|
(6)
|
(8)
|
8
|
3
|
4
|
9
|
11
|
2
|
(4)
|
(15)
|
(23)
|
(46)
|
(53)
|
(47)
|
(41)
|
(9)
|
6
|
8
|
14
|
8
|
8
|
2
|
(4)
|
10
|
9
|
6
|
16
|
11
|
3
|
10
|
(16)
|
(20)
|
(17)
|
(13)
|
(12)
|
(6)
|
(7)
|
(4)
|
4
|
4
|
1
|
(2)
|
(11)
|
(10)
|
(13)
|
(15)
|
38
|
26
|
28
|
31
|
(14)
|
(12)
|
(26)
|
(37)
|
(44)
|
(61)
|
(50)
|
(33)
|
10
|
32
|
69
|
104
|
|
| Cash from Operating Activities |
17
N/A
|
8
-53%
|
5
-39%
|
0
-95%
|
(1)
N/A
|
5
N/A
|
16
+188%
|
24
+54%
|
26
+10%
|
14
-46%
|
2
-85%
|
5
+118%
|
(1)
N/A
|
6
N/A
|
12
+112%
|
4
-65%
|
13
+217%
|
15
+16%
|
15
-1%
|
26
+69%
|
19
-25%
|
22
+16%
|
17
-25%
|
9
-44%
|
20
+114%
|
12
-40%
|
19
+56%
|
23
+20%
|
20
-10%
|
13
-36%
|
14
+4%
|
3
-75%
|
(12)
N/A
|
9
N/A
|
8
-12%
|
8
-6%
|
22
+178%
|
19
-12%
|
21
+10%
|
28
+32%
|
32
+16%
|
22
-31%
|
16
-30%
|
7
-52%
|
3
-61%
|
(17)
N/A
|
(24)
-40%
|
(26)
-7%
|
(19)
+25%
|
14
N/A
|
27
+100%
|
32
+17%
|
32
+2%
|
21
-34%
|
23
+9%
|
16
-30%
|
3
-81%
|
14
+361%
|
7
-49%
|
1
-89%
|
18
+2 138%
|
22
+25%
|
20
-10%
|
34
+70%
|
8
-76%
|
2
-74%
|
3
+25%
|
7
+168%
|
8
+13%
|
14
+67%
|
7
-53%
|
9
+30%
|
19
+120%
|
21
+13%
|
25
+18%
|
18
-26%
|
9
-53%
|
9
+8%
|
9
-9%
|
8
-12%
|
40
+432%
|
32
-20%
|
34
+7%
|
43
+25%
|
21
-51%
|
25
+22%
|
15
-42%
|
10
-31%
|
1
-90%
|
(20)
N/A
|
(19)
+6%
|
(25)
-32%
|
4
N/A
|
11
+174%
|
39
+243%
|
66
+71%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(4)
|
(7)
|
(10)
|
(11)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(11)
|
(15)
|
(18)
|
(18)
|
(17)
|
(13)
|
(9)
|
(7)
|
(3)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(7)
|
(6)
|
(5)
|
(8)
|
(8)
|
(10)
|
(13)
|
(12)
|
(12)
|
(11)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(6)
|
(6)
|
(9)
|
(8)
|
(6)
|
(9)
|
(6)
|
(6)
|
(13)
|
(12)
|
(14)
|
(19)
|
(15)
|
(13)
|
(13)
|
(7)
|
(5)
|
(3)
|
(1)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(51)
|
(52)
|
(52)
|
(0)
|
10
|
10
|
(18)
|
(19)
|
(29)
|
(30)
|
(2)
|
(26)
|
(26)
|
(27)
|
(27)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
(8)
|
(6)
|
(6)
|
(7)
|
(2)
|
(11)
|
(11)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
(35)
|
(35)
|
0
|
0
|
15
|
15
|
15
|
15
|
0
|
0
|
2
|
2
|
27
|
27
|
26
|
27
|
(3)
|
(3)
|
(9)
|
(12)
|
(8)
|
(10)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
4
|
4
|
4
|
4
|
6
|
6
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-17%
|
(2)
+12%
|
(3)
-28%
|
(3)
-20%
|
(3)
-10%
|
(3)
+11%
|
(3)
+6%
|
(5)
-77%
|
(5)
0%
|
(6)
-21%
|
(7)
-15%
|
(5)
+34%
|
(4)
+5%
|
(55)
-1 135%
|
(54)
+2%
|
(54)
0%
|
(56)
-3%
|
(7)
+88%
|
(0)
+95%
|
(1)
-109%
|
(28)
-4 061%
|
(28)
+1%
|
(35)
-29%
|
(36)
0%
|
(8)
+79%
|
(32)
-326%
|
(33)
-3%
|
(38)
-17%
|
(42)
-9%
|
(20)
+53%
|
(20)
-1%
|
(17)
+16%
|
(15)
+7%
|
(11)
+27%
|
(9)
+19%
|
(11)
-20%
|
(9)
+15%
|
(9)
+0%
|
(11)
-21%
|
(9)
+23%
|
(18)
-109%
|
(19)
-8%
|
(19)
+3%
|
(18)
+6%
|
(8)
+57%
|
(7)
+7%
|
(7)
+1%
|
(7)
+7%
|
(7)
-6%
|
(7)
-6%
|
(7)
+7%
|
(8)
-13%
|
(45)
-467%
|
(8)
+82%
|
(8)
+1%
|
(8)
+4%
|
(9)
-16%
|
(7)
+23%
|
10
N/A
|
10
+3%
|
8
-24%
|
8
+3%
|
(10)
N/A
|
(13)
-26%
|
(11)
+17%
|
(11)
-1%
|
16
N/A
|
18
+17%
|
19
+4%
|
20
+4%
|
(10)
N/A
|
(9)
+15%
|
(15)
-70%
|
(17)
-12%
|
(13)
+24%
|
(16)
-21%
|
(11)
+26%
|
(13)
-14%
|
(11)
+14%
|
(9)
+17%
|
(12)
-29%
|
(6)
+48%
|
(7)
-10%
|
(14)
-97%
|
(13)
+3%
|
(17)
-28%
|
(21)
-25%
|
(17)
+21%
|
(13)
+21%
|
(8)
+37%
|
(3)
+66%
|
(1)
+80%
|
2
N/A
|
5
+221%
|
4
-18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(9)
|
(9)
|
(8)
|
(8)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(8)
|
(9)
|
(4)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(8)
|
(10)
|
(11)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
9
|
9
|
11
|
19
|
4
|
(2)
|
(5)
|
(11)
|
(8)
|
(2)
|
7
|
4
|
4
|
0
|
45
|
50
|
41
|
41
|
(8)
|
(25)
|
(18)
|
7
|
13
|
28
|
18
|
(1)
|
16
|
14
|
23
|
33
|
10
|
19
|
29
|
6
|
3
|
2
|
(11)
|
(9)
|
(11)
|
(17)
|
(24)
|
(4)
|
4
|
13
|
19
|
29
|
36
|
37
|
28
|
(3)
|
(16)
|
(20)
|
(16)
|
32
|
(11)
|
(6)
|
4
|
(5)
|
1
|
(9)
|
(27)
|
(28)
|
(24)
|
(20)
|
10
|
13
|
13
|
(18)
|
(20)
|
(24)
|
(15)
|
14
|
1
|
3
|
2
|
5
|
16
|
8
|
8
|
18
|
(10)
|
3
|
(10)
|
(30)
|
(7)
|
(16)
|
1
|
3
|
11
|
30
|
25
|
30
|
(3)
|
(12)
|
(43)
|
(69)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(24)
|
(11)
|
(14)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(15)
N/A
|
(2)
+88%
|
(3)
-54%
|
2
N/A
|
4
+66%
|
(4)
N/A
|
(7)
-101%
|
(20)
-190%
|
(17)
+15%
|
(10)
+40%
|
(2)
+85%
|
2
N/A
|
2
-6%
|
(2)
N/A
|
43
N/A
|
50
+14%
|
41
-18%
|
40
-1%
|
(9)
N/A
|
(26)
-189%
|
(19)
+27%
|
6
N/A
|
12
+105%
|
26
+127%
|
16
-40%
|
(5)
N/A
|
13
N/A
|
10
-21%
|
18
+77%
|
29
+60%
|
6
-79%
|
17
+170%
|
28
+72%
|
6
-79%
|
3
-56%
|
2
-28%
|
(11)
N/A
|
(10)
+8%
|
(12)
-19%
|
(17)
-47%
|
(24)
-37%
|
(4)
+82%
|
4
N/A
|
12
+213%
|
15
+29%
|
25
+64%
|
31
+27%
|
33
+4%
|
26
-22%
|
(5)
N/A
|
(19)
-281%
|
(25)
-30%
|
(24)
+2%
|
22
N/A
|
(16)
N/A
|
(8)
+50%
|
4
N/A
|
(5)
N/A
|
(0)
+93%
|
(10)
-2 576%
|
(28)
-175%
|
(30)
-8%
|
(28)
+8%
|
(24)
+13%
|
5
N/A
|
9
+71%
|
8
-5%
|
(23)
N/A
|
(27)
-17%
|
(33)
-22%
|
(26)
+20%
|
2
N/A
|
(10)
N/A
|
(6)
+37%
|
(8)
-30%
|
(4)
+48%
|
7
N/A
|
2
-68%
|
4
+102%
|
11
+162%
|
(16)
N/A
|
(4)
+76%
|
(18)
-367%
|
(33)
-82%
|
(10)
+68%
|
(19)
-87%
|
(2)
+90%
|
(1)
+29%
|
5
N/A
|
24
+418%
|
21
-13%
|
28
+32%
|
(4)
N/A
|
(13)
-242%
|
(44)
-237%
|
(70)
-61%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
4
+37 900%
|
0
-96%
|
(0)
N/A
|
(0)
-178%
|
(2)
-508%
|
6
N/A
|
1
-86%
|
4
+418%
|
(1)
N/A
|
(6)
-346%
|
(1)
+90%
|
(4)
-609%
|
(1)
+76%
|
0
N/A
|
0
-57%
|
0
+30%
|
0
-85%
|
(0)
N/A
|
(0)
+68%
|
(0)
+70%
|
0
N/A
|
1
+463%
|
0
-67%
|
0
+17%
|
(0)
N/A
|
(0)
-875%
|
(0)
+87%
|
0
N/A
|
0
+47%
|
0
-55%
|
0
+30%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
0
-89%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
-33%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-867%
|
0
N/A
|
(0)
N/A
|
(0)
-171%
|
2
N/A
|
1
-62%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+12%
|
0
N/A
|
(0)
N/A
|
(0)
+35%
|
(0)
+77%
|
0
N/A
|
(0)
N/A
|
(0)
-140%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-76%
|
0
+24%
|
(0)
N/A
|
(0)
-367%
|
0
N/A
|
0
+14%
|
(0)
N/A
|
(0)
+60%
|
(0)
-12%
|
(0)
+54%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
8
N/A
|
14
+82%
|
16
+12%
|
10
-38%
|
3
-70%
|
(3)
N/A
|
(7)
-126%
|
(4)
+45%
|
(12)
-213%
|
(11)
+11%
|
(9)
+16%
|
(6)
+33%
|
0
N/A
|
(0)
N/A
|
(0)
+54%
|
0
N/A
|
0
+60%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
5
-63%
|
3
-52%
|
(3)
N/A
|
(4)
-62%
|
2
N/A
|
12
+541%
|
21
+69%
|
21
+1%
|
9
-57%
|
(4)
N/A
|
(2)
+39%
|
(6)
-133%
|
1
N/A
|
8
+628%
|
2
-78%
|
11
+514%
|
12
+4%
|
9
-24%
|
16
+84%
|
8
-48%
|
13
+50%
|
9
-31%
|
3
-61%
|
15
+342%
|
7
-54%
|
13
+95%
|
16
+20%
|
10
-40%
|
(2)
N/A
|
(4)
-172%
|
(15)
-243%
|
(29)
-93%
|
(3)
+88%
|
(0)
+88%
|
1
N/A
|
19
+1 406%
|
16
-15%
|
18
+12%
|
24
+33%
|
25
+7%
|
15
-40%
|
7
-54%
|
(2)
N/A
|
(5)
-208%
|
(25)
-389%
|
(31)
-26%
|
(33)
-5%
|
(26)
+21%
|
7
N/A
|
20
+202%
|
25
+26%
|
24
-2%
|
12
-50%
|
15
+25%
|
8
-46%
|
(5)
N/A
|
5
N/A
|
0
-95%
|
(5)
N/A
|
12
N/A
|
15
+16%
|
13
-13%
|
24
+91%
|
(5)
N/A
|
(10)
-116%
|
(10)
+4%
|
(4)
+62%
|
(0)
+99%
|
7
N/A
|
(1)
N/A
|
2
N/A
|
13
+688%
|
15
+20%
|
20
+32%
|
14
-31%
|
3
-79%
|
3
+11%
|
(0)
N/A
|
(0)
-19%
|
34
N/A
|
23
-32%
|
29
+25%
|
36
+28%
|
8
-78%
|
13
+68%
|
1
-91%
|
(8)
N/A
|
(14)
-64%
|
(33)
-136%
|
(32)
+3%
|
(32)
-1%
|
(1)
+97%
|
8
N/A
|
37
+347%
|
64
+71%
|
|