Dycom Industries Inc
NYSE:DY
Cash Flow Statement
Cash Flow Statement
Dycom Industries Inc
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-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 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(47)
|
(53)
|
(123)
|
(40)
|
(46)
|
(51)
|
17
|
27
|
45
|
53
|
59
|
60
|
51
|
54
|
24
|
19
|
16
|
(4)
|
18
|
17
|
19
|
38
|
42
|
47
|
39
|
33
|
22
|
17
|
(57)
|
(57)
|
(53)
|
(60)
|
14
|
8
|
6
|
9
|
8
|
8
|
16
|
22
|
31
|
39
|
39
|
38
|
36
|
34
|
35
|
42
|
38
|
38
|
40
|
42
|
55
|
67
|
84
|
94
|
100
|
113
|
129
|
149
|
157
|
163
|
157
|
135
|
151
|
61
|
47
|
46
|
63
|
60
|
60
|
56
|
57
|
11
|
18
|
27
|
34
|
68
|
49
|
44
|
49
|
67
|
93
|
118
|
142
|
174
|
191
|
220
|
219
|
230
|
238
|
224
|
233
|
232
|
261
|
298
|
|
| Depreciation & Amortization |
39
|
39
|
39
|
41
|
42
|
41
|
39
|
38
|
38
|
39
|
42
|
44
|
46
|
47
|
47
|
47
|
46
|
47
|
48
|
50
|
52
|
55
|
59
|
62
|
64
|
66
|
67
|
68
|
68
|
67
|
65
|
64
|
63
|
62
|
64
|
64
|
64
|
64
|
63
|
63
|
63
|
63
|
63
|
62
|
67
|
76
|
86
|
94
|
96
|
95
|
93
|
92
|
92
|
93
|
96
|
101
|
107
|
115
|
125
|
132
|
138
|
144
|
148
|
156
|
163
|
84
|
88
|
91
|
180
|
183
|
185
|
187
|
188
|
187
|
184
|
179
|
176
|
169
|
163
|
159
|
153
|
150
|
147
|
145
|
144
|
145
|
147
|
155
|
163
|
171
|
180
|
189
|
199
|
212
|
226
|
236
|
|
| Change in Deffered Taxes |
1
|
2
|
(8)
|
(9)
|
(9)
|
(1)
|
6
|
6
|
7
|
(7)
|
4
|
6
|
9
|
14
|
6
|
3
|
1
|
0
|
(0)
|
0
|
(0)
|
1
|
2
|
1
|
(3)
|
1
|
(2)
|
3
|
(9)
|
(8)
|
(6)
|
(7)
|
9
|
2
|
2
|
1
|
2
|
4
|
15
|
18
|
16
|
15
|
10
|
5
|
5
|
2
|
(2)
|
(1)
|
(0)
|
1
|
(6)
|
(10)
|
(6)
|
(1)
|
1
|
1
|
23
|
25
|
27
|
32
|
12
|
5
|
18
|
17
|
(10)
|
18
|
7
|
15
|
9
|
9
|
13
|
1
|
9
|
(5)
|
(18)
|
(18)
|
(28)
|
(16)
|
(6)
|
1
|
8
|
6
|
8
|
3
|
5
|
4
|
(1)
|
(1)
|
(11)
|
(10)
|
(17)
|
(26)
|
(17)
|
(20)
|
24
|
53
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
2
|
3
|
5
|
6
|
7
|
6
|
6
|
5
|
5
|
4
|
1
|
4
|
3
|
4
|
5
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
8
|
9
|
9
|
10
|
11
|
12
|
12
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
16
|
17
|
18
|
19
|
20
|
21
|
22
|
23
|
17
|
18
|
18
|
20
|
11
|
8
|
3
|
10
|
9
|
11
|
12
|
13
|
14
|
12
|
10
|
10
|
9
|
12
|
14
|
18
|
21
|
23
|
25
|
25
|
27
|
30
|
38
|
40
|
33
|
40
|
34
|
|
| Other Non-Cash Items |
86
|
86
|
156
|
69
|
68
|
69
|
(1)
|
0
|
(10)
|
(13)
|
(13)
|
(14)
|
(3)
|
(4)
|
20
|
20
|
21
|
37
|
14
|
15
|
15
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
9
|
9
|
102
|
101
|
93
|
92
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(2)
|
(3)
|
(5)
|
(9)
|
(9)
|
(7)
|
(4)
|
3
|
6
|
6
|
7
|
3
|
1
|
2
|
1
|
1
|
1
|
5
|
2
|
10
|
15
|
16
|
21
|
20
|
19
|
17
|
24
|
5
|
9
|
11
|
41
|
38
|
42
|
51
|
43
|
98
|
99
|
90
|
86
|
45
|
44
|
45
|
45
|
38
|
37
|
37
|
39
|
41
|
40
|
37
|
36
|
33
|
37
|
47
|
49
|
56
|
56
|
55
|
|
| Cash Taxes Paid |
28
|
31
|
22
|
23
|
16
|
10
|
6
|
11
|
28
|
33
|
46
|
39
|
30
|
26
|
14
|
17
|
26
|
26
|
24
|
23
|
16
|
15
|
28
|
26
|
32
|
32
|
19
|
19
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
3
|
3
|
4
|
4
|
3
|
3
|
11
|
10
|
19
|
20
|
19
|
23
|
33
|
33
|
27
|
29
|
29
|
30
|
39
|
44
|
41
|
41
|
31
|
35
|
71
|
75
|
88
|
73
|
23
|
16
|
5
|
5
|
6
|
5
|
6
|
7
|
12
|
11
|
25
|
44
|
45
|
46
|
40
|
20
|
9
|
8
|
(2)
|
(0)
|
7
|
25
|
62
|
85
|
97
|
81
|
94
|
72
|
62
|
59
|
87
|
85
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
7
|
8
|
14
|
15
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
14
|
15
|
14
|
14
|
13
|
13
|
13
|
15
|
11
|
17
|
12
|
17
|
15
|
15
|
15
|
17
|
17
|
21
|
22
|
26
|
26
|
25
|
25
|
25
|
25
|
25
|
31
|
22
|
24
|
16
|
14
|
15
|
16
|
17
|
17
|
16
|
9
|
9
|
11
|
22
|
24
|
26
|
26
|
27
|
28
|
27
|
24
|
21
|
15
|
12
|
23
|
22
|
33
|
34
|
35
|
38
|
42
|
45
|
47
|
51
|
51
|
53
|
56
|
58
|
59
|
60
|
57
|
|
| Change in Working Capital |
40
|
22
|
1
|
(21)
|
(25)
|
(52)
|
(36)
|
(20)
|
13
|
45
|
33
|
14
|
(3)
|
(24)
|
(9)
|
(14)
|
(18)
|
5
|
23
|
38
|
43
|
24
|
8
|
6
|
10
|
18
|
9
|
(6)
|
13
|
10
|
27
|
59
|
24
|
9
|
(14)
|
(22)
|
(26)
|
(18)
|
(47)
|
(56)
|
(38)
|
(47)
|
(38)
|
(26)
|
(20)
|
(27)
|
(18)
|
(81)
|
(57)
|
(23)
|
(43)
|
(13)
|
(42)
|
(50)
|
(40)
|
(99)
|
(128)
|
(166)
|
(34)
|
(81)
|
(49)
|
(43)
|
(86)
|
30
|
25
|
7
|
(114)
|
(239)
|
(167)
|
(246)
|
(323)
|
(285)
|
(239)
|
(91)
|
53
|
193
|
113
|
72
|
23
|
17
|
54
|
(60)
|
(113)
|
(239)
|
(165)
|
(220)
|
(164)
|
(230)
|
(148)
|
(117)
|
(194)
|
(88)
|
(115)
|
(148)
|
(169)
|
(91)
|
|
| Cash from Operating Activities |
119
N/A
|
96
-20%
|
65
-32%
|
39
-40%
|
30
-23%
|
6
-80%
|
25
+303%
|
51
+104%
|
93
+82%
|
118
+27%
|
124
+5%
|
110
-12%
|
100
-9%
|
87
-12%
|
87
N/A
|
76
-13%
|
67
-13%
|
85
+28%
|
102
+20%
|
120
+17%
|
129
+8%
|
115
-10%
|
109
-6%
|
113
+4%
|
108
-5%
|
117
+9%
|
104
-11%
|
91
-13%
|
117
+29%
|
114
-3%
|
127
+11%
|
147
+16%
|
108
-26%
|
79
-27%
|
54
-32%
|
49
-10%
|
45
-8%
|
58
+28%
|
44
-24%
|
44
+1%
|
67
+52%
|
60
-10%
|
65
+8%
|
73
+13%
|
85
+16%
|
88
+3%
|
107
+21%
|
60
-43%
|
83
+38%
|
113
+35%
|
84
-25%
|
114
+35%
|
100
-12%
|
110
+11%
|
142
+29%
|
102
-28%
|
105
+3%
|
97
-7%
|
262
+169%
|
249
-5%
|
279
+12%
|
289
+4%
|
256
-11%
|
355
+38%
|
353
-1%
|
175
-51%
|
37
-79%
|
(75)
N/A
|
124
N/A
|
44
-65%
|
(23)
N/A
|
9
N/A
|
58
+552%
|
199
+244%
|
335
+68%
|
471
+41%
|
382
-19%
|
338
-11%
|
273
-19%
|
266
-3%
|
309
+16%
|
202
-34%
|
173
-15%
|
64
-63%
|
165
+157%
|
145
-12%
|
213
+47%
|
180
-15%
|
259
+44%
|
307
+18%
|
243
-21%
|
346
+42%
|
349
+1%
|
333
-5%
|
397
+20%
|
552
+39%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(13)
|
(15)
|
(15)
|
(12)
|
(20)
|
(19)
|
(21)
|
(25)
|
(24)
|
(36)
|
(44)
|
(59)
|
(59)
|
(65)
|
(66)
|
(57)
|
(64)
|
(57)
|
(57)
|
(68)
|
(75)
|
(77)
|
(86)
|
(84)
|
(78)
|
(72)
|
(60)
|
(48)
|
(38)
|
(31)
|
(31)
|
(40)
|
(43)
|
(55)
|
(59)
|
(49)
|
(50)
|
(62)
|
(69)
|
(84)
|
(92)
|
(78)
|
(69)
|
(63)
|
(61)
|
(65)
|
(83)
|
(85)
|
(90)
|
(89)
|
(77)
|
(79)
|
(95)
|
(103)
|
(126)
|
(155)
|
(165)
|
(186)
|
(185)
|
(172)
|
(183)
|
(201)
|
(217)
|
(212)
|
(101)
|
(81)
|
(72)
|
(165)
|
(176)
|
(168)
|
(139)
|
(121)
|
(96)
|
(63)
|
(55)
|
(58)
|
(69)
|
(100)
|
(135)
|
(157)
|
(164)
|
(170)
|
(179)
|
(201)
|
(205)
|
(214)
|
(226)
|
(218)
|
(218)
|
(232)
|
(239)
|
(250)
|
(288)
|
(274)
|
(255)
|
|
| Other Items |
(7)
|
7
|
4
|
5
|
6
|
3
|
25
|
24
|
(112)
|
(111)
|
(133)
|
(143)
|
(7)
|
18
|
31
|
41
|
(27)
|
(50)
|
(56)
|
(112)
|
(46)
|
(45)
|
(48)
|
9
|
10
|
9
|
10
|
10
|
9
|
8
|
5
|
6
|
6
|
7
|
9
|
9
|
(25)
|
(24)
|
(24)
|
(19)
|
17
|
24
|
26
|
21
|
(296)
|
(310)
|
(324)
|
(324)
|
(8)
|
(2)
|
(2)
|
(11)
|
(13)
|
(18)
|
(27)
|
(68)
|
(67)
|
(62)
|
(147)
|
(98)
|
(95)
|
(119)
|
(8)
|
(2)
|
(3)
|
(5)
|
(4)
|
(8)
|
4
|
22
|
21
|
20
|
19
|
14
|
12
|
15
|
13
|
14
|
12
|
7
|
5
|
8
|
10
|
15
|
17
|
21
|
29
|
(90)
|
(88)
|
(97)
|
(120)
|
(149)
|
(145)
|
(134)
|
(110)
|
40
|
|
| Cash from Investing Activities |
(25)
N/A
|
(6)
+77%
|
(11)
-100%
|
(10)
+15%
|
(6)
+36%
|
(17)
-174%
|
5
N/A
|
3
-43%
|
(137)
N/A
|
(135)
+1%
|
(169)
-25%
|
(187)
-11%
|
(65)
+65%
|
(41)
+37%
|
(34)
+17%
|
(25)
+26%
|
(84)
-235%
|
(114)
-36%
|
(113)
+1%
|
(169)
-50%
|
(114)
+33%
|
(120)
-5%
|
(125)
-4%
|
(77)
+38%
|
(74)
+3%
|
(69)
+7%
|
(62)
+10%
|
(51)
+19%
|
(39)
+23%
|
(30)
+24%
|
(25)
+15%
|
(26)
0%
|
(33)
-31%
|
(36)
-7%
|
(47)
-30%
|
(50)
-7%
|
(74)
-49%
|
(74)
+1%
|
(85)
-16%
|
(88)
-3%
|
(67)
+24%
|
(68)
-2%
|
(52)
+24%
|
(49)
+7%
|
(359)
-640%
|
(371)
-3%
|
(389)
-5%
|
(407)
-5%
|
(93)
+77%
|
(91)
+2%
|
(91)
0%
|
(88)
+3%
|
(92)
-4%
|
(113)
-24%
|
(130)
-15%
|
(193)
-49%
|
(222)
-15%
|
(227)
-2%
|
(333)
-47%
|
(283)
+15%
|
(267)
+6%
|
(301)
-13%
|
(209)
+31%
|
(219)
-5%
|
(215)
+2%
|
(106)
+51%
|
(85)
+20%
|
(79)
+6%
|
(161)
-103%
|
(154)
+5%
|
(147)
+4%
|
(119)
+19%
|
(101)
+15%
|
(81)
+20%
|
(51)
+37%
|
(40)
+22%
|
(45)
-11%
|
(55)
-23%
|
(88)
-60%
|
(129)
-46%
|
(152)
-18%
|
(156)
-3%
|
(160)
-2%
|
(165)
-3%
|
(184)
-12%
|
(185)
0%
|
(185)
0%
|
(316)
-71%
|
(306)
+3%
|
(315)
-3%
|
(352)
-12%
|
(388)
-10%
|
(395)
-2%
|
(422)
-7%
|
(384)
+9%
|
(215)
+44%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
0
|
(0)
|
1
|
1
|
0
|
2
|
3
|
5
|
5
|
5
|
4
|
5
|
5
|
4
|
(181)
|
(183)
|
(184)
|
(183)
|
1
|
1
|
4
|
7
|
5
|
5
|
(9)
|
(24)
|
(22)
|
(22)
|
(14)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(36)
|
(38)
|
(54)
|
(63)
|
(31)
|
(26)
|
(15)
|
(7)
|
(22)
|
(23)
|
(13)
|
(10)
|
15
|
4
|
6
|
5
|
(5)
|
(12)
|
(23)
|
(78)
|
(74)
|
(57)
|
(148)
|
(93)
|
(97)
|
(124)
|
(61)
|
(62)
|
(78)
|
(53)
|
0
|
0
|
17
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(4)
|
(2)
|
(101)
|
(101)
|
(147)
|
(149)
|
(105)
|
(122)
|
(82)
|
(79)
|
(44)
|
(47)
|
(37)
|
(40)
|
(49)
|
(58)
|
(58)
|
(66)
|
(74)
|
(74)
|
(76)
|
(68)
|
|
| Net Issuance of Debt |
(3)
|
(62)
|
0
|
(67)
|
(67)
|
(7)
|
0
|
(0)
|
84
|
(2)
|
85
|
(5)
|
(90)
|
(5)
|
0
|
179
|
178
|
156
|
248
|
(4)
|
(23)
|
4
|
115
|
(29)
|
(24)
|
(29)
|
30
|
12
|
(6)
|
(14)
|
19
|
(43)
|
(10)
|
(1)
|
0
|
(1)
|
100
|
52
|
52
|
52
|
(49)
|
(0)
|
0
|
(0)
|
239
|
253
|
265
|
297
|
(0)
|
(27)
|
6
|
(17)
|
9
|
34
|
68
|
580
|
585
|
683
|
309
|
(145)
|
(154)
|
(203)
|
21
|
(51)
|
(19)
|
(76)
|
(12)
|
97
|
92
|
97
|
169
|
103
|
(30)
|
493
|
(270)
|
(428)
|
(281)
|
(481)
|
217
|
279
|
265
|
(63)
|
(67)
|
(13)
|
(18)
|
(18)
|
(18)
|
137
|
(18)
|
38
|
126
|
132
|
135
|
173
|
85
|
(160)
|
|
| Other |
0
|
0
|
(68)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
(1)
|
(6)
|
(5)
|
(6)
|
(5)
|
(110)
|
(1)
|
(1)
|
(1)
|
(114)
|
(1)
|
(1)
|
(1)
|
(45)
|
(3)
|
(2)
|
(2)
|
(34)
|
(1)
|
(0)
|
(0)
|
(5)
|
(3)
|
(8)
|
(8)
|
(6)
|
(5)
|
(0)
|
1
|
1
|
1
|
(6)
|
(7)
|
(6)
|
(6)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(1)
|
(409)
|
(409)
|
(408)
|
(132)
|
276
|
274
|
275
|
(3)
|
(3)
|
(12)
|
(0)
|
(0)
|
(7)
|
(12)
|
(13)
|
(13)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(18)
|
(18)
|
(18)
|
(18)
|
(6)
|
(6)
|
(6)
|
(6)
|
(10)
|
(10)
|
(10)
|
(10)
|
(17)
|
(23)
|
(24)
|
(24)
|
(20)
|
(14)
|
(14)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(62)
-1 715%
|
(68)
-11%
|
(66)
+3%
|
(66)
+0%
|
(7)
+90%
|
2
N/A
|
3
+59%
|
89
+3 185%
|
3
-96%
|
1
-61%
|
(0)
N/A
|
(85)
-42 350%
|
(1)
+98%
|
(2)
-29%
|
(7)
-289%
|
(12)
-69%
|
(33)
-180%
|
(45)
-37%
|
(5)
+90%
|
(23)
-391%
|
7
N/A
|
8
+15%
|
(25)
N/A
|
(20)
+19%
|
(39)
-94%
|
(39)
+0%
|
(14)
+65%
|
(31)
-125%
|
(30)
+2%
|
(19)
+38%
|
(47)
-152%
|
(13)
+72%
|
(6)
+53%
|
(9)
-46%
|
(40)
-344%
|
54
N/A
|
(11)
N/A
|
(17)
-57%
|
15
N/A
|
(75)
N/A
|
(14)
+81%
|
(5)
+62%
|
(22)
-298%
|
210
N/A
|
234
+11%
|
248
+6%
|
306
+23%
|
3
-99%
|
(22)
N/A
|
9
N/A
|
(24)
N/A
|
(6)
+75%
|
7
N/A
|
(11)
N/A
|
97
N/A
|
119
+23%
|
127
+6%
|
84
-34%
|
34
-60%
|
(3)
N/A
|
12
N/A
|
(43)
N/A
|
(133)
-213%
|
(83)
+37%
|
(76)
+9%
|
(12)
+85%
|
107
N/A
|
81
-24%
|
85
+5%
|
157
+85%
|
99
-37%
|
(31)
N/A
|
492
N/A
|
(274)
N/A
|
(431)
-57%
|
(383)
+11%
|
(600)
-56%
|
51
N/A
|
112
+119%
|
142
+27%
|
(191)
N/A
|
(155)
+19%
|
(98)
+37%
|
(67)
+31%
|
(74)
-10%
|
(64)
+13%
|
86
N/A
|
(76)
N/A
|
(37)
+51%
|
45
N/A
|
42
-7%
|
38
-10%
|
79
+109%
|
(5)
N/A
|
(242)
-4 992%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
91
N/A
|
28
-69%
|
(14)
N/A
|
(37)
-153%
|
(42)
-15%
|
(17)
+59%
|
32
N/A
|
57
+78%
|
44
-22%
|
(14)
N/A
|
(43)
-207%
|
(77)
-78%
|
(51)
+35%
|
45
N/A
|
52
+15%
|
44
-14%
|
(29)
N/A
|
(62)
-111%
|
(56)
+10%
|
(54)
+3%
|
(8)
+85%
|
2
N/A
|
(8)
N/A
|
12
N/A
|
13
+10%
|
9
-30%
|
3
-64%
|
27
+728%
|
47
+77%
|
54
+15%
|
83
+54%
|
75
-10%
|
62
-17%
|
37
-40%
|
(1)
N/A
|
(41)
-2 800%
|
25
N/A
|
(27)
N/A
|
(59)
-117%
|
(29)
+51%
|
(75)
-161%
|
(22)
+70%
|
8
N/A
|
3
-56%
|
(64)
N/A
|
(49)
+24%
|
(34)
+30%
|
(40)
-18%
|
(6)
+84%
|
0
N/A
|
2
+425%
|
2
N/A
|
2
N/A
|
4
+86%
|
1
-85%
|
5
+783%
|
2
-68%
|
(3)
N/A
|
13
N/A
|
(0)
N/A
|
9
N/A
|
0
-99%
|
5
+4 700%
|
3
-42%
|
55
+1 846%
|
(7)
N/A
|
(59)
-774%
|
(48)
+20%
|
44
N/A
|
(25)
N/A
|
(13)
+49%
|
(11)
+12%
|
(74)
-552%
|
610
N/A
|
10
-98%
|
0
N/A
|
(46)
N/A
|
(317)
-585%
|
236
N/A
|
249
+5%
|
299
+20%
|
(145)
N/A
|
(142)
+2%
|
(198)
-40%
|
(87)
+56%
|
(114)
-32%
|
(37)
+68%
|
(50)
-34%
|
(123)
-148%
|
(45)
+63%
|
(64)
-41%
|
(0)
+99%
|
(8)
-2 025%
|
(10)
-20%
|
9
N/A
|
95
+977%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
102
N/A
|
83
-18%
|
50
-39%
|
25
-51%
|
18
-26%
|
(14)
N/A
|
6
N/A
|
30
+432%
|
67
+126%
|
94
+40%
|
88
-6%
|
66
-25%
|
41
-38%
|
28
-31%
|
23
-19%
|
11
-53%
|
10
-9%
|
21
+115%
|
45
+116%
|
63
+39%
|
61
-3%
|
41
-33%
|
31
-23%
|
27
-13%
|
23
-14%
|
39
+68%
|
32
-18%
|
31
-5%
|
68
+124%
|
76
+11%
|
96
+27%
|
116
+21%
|
69
-41%
|
36
-48%
|
(1)
N/A
|
(10)
-692%
|
(5)
+56%
|
8
N/A
|
(18)
N/A
|
(25)
-41%
|
(17)
+33%
|
(32)
-92%
|
(13)
+61%
|
4
N/A
|
22
+429%
|
27
+23%
|
42
+53%
|
(22)
N/A
|
(2)
+93%
|
23
N/A
|
(5)
N/A
|
37
N/A
|
21
-44%
|
15
-28%
|
39
+159%
|
(24)
N/A
|
(50)
-111%
|
(68)
-35%
|
76
N/A
|
64
-16%
|
107
+69%
|
107
-1%
|
55
-48%
|
138
+149%
|
141
+2%
|
74
-47%
|
(43)
N/A
|
(147)
-239%
|
(41)
+72%
|
(133)
-227%
|
(191)
-44%
|
(130)
+32%
|
(63)
+52%
|
104
N/A
|
272
+162%
|
416
+53%
|
324
-22%
|
269
-17%
|
173
-36%
|
130
-25%
|
152
+17%
|
38
-75%
|
3
-91%
|
(115)
N/A
|
(36)
+69%
|
(61)
-68%
|
(1)
+98%
|
(46)
-4 427%
|
40
N/A
|
89
+120%
|
11
-88%
|
107
+877%
|
99
-8%
|
45
-55%
|
123
+177%
|
297
+141%
|
|