AAR Corp
F:ARZ
Cash Flow Statement
Cash Flow Statement
AAR Corp
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(51)
|
(59)
|
(64)
|
(10)
|
(8)
|
(12)
|
(10)
|
(8)
|
(7)
|
4
|
8
|
12
|
12
|
16
|
19
|
22
|
28
|
35
|
42
|
48
|
54
|
59
|
62
|
66
|
71
|
68
|
68
|
61
|
58
|
57
|
51
|
54
|
46
|
43
|
48
|
51
|
60
|
70
|
73
|
74
|
76
|
68
|
70
|
70
|
68
|
56
|
55
|
57
|
57
|
73
|
70
|
65
|
13
|
10
|
19
|
12
|
51
|
48
|
34
|
38
|
47
|
57
|
58
|
23
|
25
|
16
|
20
|
50
|
(3)
|
8
|
(3)
|
4
|
44
|
4
|
(15)
|
(21)
|
5
|
36
|
62
|
74
|
69
|
79
|
90
|
92
|
91
|
90
|
67
|
68
|
60
|
46
|
65
|
11
|
(12)
|
13
|
29
|
94
|
|
| Depreciation & Amortization |
23
|
23
|
25
|
26
|
27
|
27
|
27
|
26
|
26
|
27
|
27
|
28
|
29
|
29
|
29
|
29
|
29
|
29
|
31
|
32
|
32
|
32
|
34
|
35
|
38
|
40
|
41
|
41
|
41
|
40
|
38
|
36
|
36
|
39
|
45
|
50
|
56
|
59
|
61
|
63
|
68
|
72
|
77
|
80
|
81
|
80
|
79
|
78
|
79
|
65
|
59
|
60
|
47
|
56
|
56
|
46
|
52
|
50
|
49
|
49
|
52
|
36
|
34
|
32
|
28
|
41
|
40
|
40
|
40
|
43
|
44
|
44
|
44
|
44
|
42
|
40
|
38
|
36
|
36
|
36
|
35
|
33
|
31
|
29
|
28
|
28
|
30
|
32
|
34
|
41
|
47
|
53
|
57
|
55
|
55
|
57
|
|
| Change in Deffered Taxes |
(4)
|
(2)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(5)
|
(3)
|
2
|
5
|
10
|
9
|
8
|
9
|
12
|
19
|
20
|
16
|
11
|
5
|
10
|
10
|
8
|
7
|
4
|
(2)
|
(1)
|
(2)
|
(4)
|
3
|
4
|
14
|
39
|
40
|
42
|
42
|
33
|
36
|
37
|
40
|
30
|
28
|
29
|
11
|
19
|
16
|
19
|
7
|
(53)
|
(58)
|
(63)
|
(38)
|
5
|
8
|
5
|
(4)
|
13
|
14
|
(8)
|
(10)
|
(13)
|
(11)
|
11
|
1
|
(5)
|
(6)
|
(6)
|
7
|
1
|
1
|
1
|
(4)
|
8
|
7
|
7
|
10
|
9
|
0
|
0
|
0
|
(2)
|
(7)
|
(7)
|
(7)
|
(21)
|
(16)
|
(16)
|
(16)
|
(6)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
5
|
5
|
6
|
12
|
13
|
12
|
12
|
13
|
14
|
15
|
17
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
11
|
11
|
11
|
12
|
15
|
17
|
15
|
15
|
14
|
14
|
15
|
15
|
7
|
6
|
5
|
4
|
9
|
10
|
9
|
8
|
8
|
9
|
10
|
13
|
14
|
14
|
15
|
15
|
15
|
16
|
17
|
19
|
20
|
20
|
20
|
|
| Other Non-Cash Items |
52
|
52
|
0
|
0
|
0
|
4
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
2
|
(2)
|
(5)
|
(12)
|
(16)
|
(15)
|
(16)
|
0
|
6
|
19
|
23
|
24
|
23
|
15
|
19
|
11
|
12
|
16
|
17
|
27
|
29
|
32
|
35
|
37
|
42
|
43
|
44
|
43
|
43
|
45
|
47
|
9
|
2
|
18
|
38
|
(74)
|
(87)
|
(99)
|
(118)
|
22
|
36
|
30
|
22
|
41
|
50
|
96
|
102
|
82
|
82
|
47
|
107
|
113
|
115
|
100
|
58
|
57
|
72
|
81
|
58
|
56
|
17
|
9
|
5
|
4
|
17
|
15
|
21
|
20
|
48
|
42
|
44
|
43
|
14
|
19
|
79
|
86
|
86
|
90
|
|
| Cash Taxes Paid |
2
|
2
|
3
|
4
|
4
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
3
|
3
|
2
|
1
|
7
|
3
|
11
|
21
|
30
|
34
|
29
|
26
|
19
|
25
|
30
|
27
|
24
|
14
|
10
|
4
|
4
|
0
|
11
|
15
|
19
|
0
|
24
|
36
|
23
|
33
|
17
|
17
|
27
|
20
|
106
|
125
|
121
|
120
|
36
|
14
|
14
|
18
|
13
|
14
|
25
|
21
|
17
|
17
|
5
|
6
|
7
|
8
|
17
|
16
|
14
|
13
|
4
|
7
|
8
|
13
|
17
|
15
|
24
|
23
|
31
|
37
|
37
|
40
|
44
|
43
|
42
|
41
|
31
|
31
|
24
|
25
|
33
|
|
| Cash Interest Paid |
20
|
17
|
20
|
18
|
17
|
18
|
18
|
17
|
18
|
15
|
16
|
14
|
14
|
14
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
18
|
20
|
18
|
20
|
16
|
17
|
17
|
14
|
14
|
14
|
13
|
15
|
14
|
17
|
17
|
18
|
18
|
17
|
24
|
24
|
29
|
28
|
32
|
31
|
35
|
34
|
34
|
34
|
35
|
43
|
30
|
28
|
14
|
5
|
5
|
4
|
5
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
9
|
8
|
7
|
6
|
4
|
3
|
2
|
2
|
2
|
3
|
4
|
7
|
11
|
16
|
20
|
22
|
32
|
36
|
59
|
62
|
74
|
74
|
75
|
|
| Change in Working Capital |
7
|
(47)
|
(9)
|
(18)
|
(20)
|
20
|
20
|
39
|
3
|
(13)
|
(22)
|
(46)
|
0
|
2
|
(31)
|
(43)
|
(105)
|
(113)
|
(105)
|
(102)
|
(77)
|
(121)
|
(113)
|
(173)
|
(148)
|
(101)
|
(121)
|
(55)
|
(93)
|
(61)
|
(0)
|
10
|
67
|
64
|
19
|
3
|
(28)
|
(86)
|
(127)
|
(127)
|
(154)
|
(116)
|
(71)
|
(80)
|
(69)
|
(45)
|
(48)
|
(41)
|
(41)
|
(26)
|
(19)
|
(57)
|
(32)
|
17
|
(52)
|
15
|
(12)
|
(93)
|
(33)
|
(76)
|
(82)
|
(124)
|
(153)
|
(130)
|
(79)
|
(61)
|
(74)
|
(109)
|
(90)
|
(91)
|
(87)
|
(58)
|
(119)
|
(142)
|
(65)
|
(54)
|
(42)
|
(32)
|
(53)
|
(68)
|
(61)
|
(49)
|
(67)
|
(127)
|
(131)
|
(113)
|
(140)
|
(74)
|
(67)
|
(66)
|
(66)
|
(17)
|
(98)
|
(112)
|
(154)
|
(235)
|
|
| Cash from Operating Activities |
28
N/A
|
(34)
N/A
|
(3)
+91%
|
(8)
-163%
|
(6)
+25%
|
35
N/A
|
39
+12%
|
60
+54%
|
24
-60%
|
15
-40%
|
11
-23%
|
(11)
N/A
|
41
N/A
|
51
+24%
|
24
-54%
|
19
-19%
|
(39)
N/A
|
(41)
-3%
|
(21)
+49%
|
(13)
+38%
|
23
N/A
|
(21)
N/A
|
(17)
+19%
|
(75)
-335%
|
(49)
+35%
|
17
N/A
|
4
-75%
|
74
+1 626%
|
36
-52%
|
65
+81%
|
109
+69%
|
115
+5%
|
167
+46%
|
153
-8%
|
126
-18%
|
125
-1%
|
119
-5%
|
109
-8%
|
76
-30%
|
84
+10%
|
67
-20%
|
94
+41%
|
153
+62%
|
150
-2%
|
164
+9%
|
163
-1%
|
157
-3%
|
169
+7%
|
152
-10%
|
140
-8%
|
127
-9%
|
105
-18%
|
72
-31%
|
(43)
N/A
|
(122)
-183%
|
(90)
+26%
|
(66)
+27%
|
32
N/A
|
95
+195%
|
47
-51%
|
35
-26%
|
22
-37%
|
2
-89%
|
13
+470%
|
66
+403%
|
64
-2%
|
58
-10%
|
39
-33%
|
56
+44%
|
67
+21%
|
62
-8%
|
85
+37%
|
34
-60%
|
(36)
N/A
|
35
N/A
|
47
+34%
|
55
+17%
|
105
+90%
|
69
-34%
|
59
-15%
|
58
-2%
|
75
+30%
|
79
+5%
|
17
-79%
|
18
+9%
|
23
+28%
|
(2)
N/A
|
61
N/A
|
64
+5%
|
44
-32%
|
44
+0%
|
48
+11%
|
9
-81%
|
36
+292%
|
10
-73%
|
1
-86%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(13)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(18)
|
(22)
|
(25)
|
(30)
|
(31)
|
(30)
|
(32)
|
(30)
|
(32)
|
(33)
|
(32)
|
(28)
|
(28)
|
(26)
|
(25)
|
(29)
|
(57)
|
(74)
|
(91)
|
(125)
|
(130)
|
(120)
|
(105)
|
(91)
|
(60)
|
(55)
|
(52)
|
(38)
|
(34)
|
(33)
|
(35)
|
(21)
|
(21)
|
(24)
|
(20)
|
(42)
|
(49)
|
(56)
|
(96)
|
(88)
|
(83)
|
(77)
|
(42)
|
(25)
|
(22)
|
(20)
|
(16)
|
(22)
|
(21)
|
(16)
|
(16)
|
(17)
|
(18)
|
(20)
|
(23)
|
(24)
|
(22)
|
(19)
|
(14)
|
(11)
|
(10)
|
(11)
|
(13)
|
(17)
|
(22)
|
(24)
|
(30)
|
(30)
|
(32)
|
(33)
|
(29)
|
(30)
|
(29)
|
(30)
|
(32)
|
(35)
|
(36)
|
(35)
|
|
| Other Items |
(3)
|
(12)
|
3
|
6
|
7
|
4
|
4
|
17
|
16
|
16
|
14
|
(8)
|
(4)
|
(5)
|
(2)
|
(5)
|
(17)
|
(16)
|
(19)
|
(7)
|
8
|
(9)
|
(40)
|
(33)
|
(117)
|
(112)
|
(79)
|
(86)
|
(9)
|
3
|
8
|
0
|
1
|
(194)
|
(199)
|
(195)
|
(195)
|
6
|
8
|
(12)
|
(291)
|
(299)
|
(304)
|
(286)
|
9
|
5
|
11
|
11
|
(21)
|
(20)
|
(22)
|
(21)
|
(9)
|
731
|
770
|
785
|
804
|
72
|
38
|
33
|
19
|
(5)
|
(9)
|
(39)
|
(39)
|
(21)
|
(21)
|
(3)
|
(4)
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
12
|
11
|
11
|
7
|
3
|
3
|
1
|
(1)
|
(8)
|
(7)
|
(109)
|
(107)
|
(107)
|
(108)
|
(729)
|
(724)
|
(722)
|
(716)
|
45
|
28
|
(179)
|
|
| Cash from Investing Activities |
(15)
N/A
|
(24)
-57%
|
(9)
+64%
|
(5)
+48%
|
(5)
-4%
|
(6)
-28%
|
(6)
+8%
|
7
N/A
|
7
-8%
|
6
-15%
|
2
-68%
|
(21)
N/A
|
(16)
+21%
|
(18)
-7%
|
(16)
+8%
|
(20)
-23%
|
(32)
-60%
|
(33)
-2%
|
(37)
-12%
|
(29)
+22%
|
(17)
+40%
|
(39)
-127%
|
(71)
-82%
|
(63)
+11%
|
(149)
-137%
|
(142)
+5%
|
(112)
+21%
|
(119)
-7%
|
(41)
+66%
|
(24)
+40%
|
(20)
+18%
|
(26)
-29%
|
(24)
+7%
|
(222)
-834%
|
(256)
-15%
|
(268)
-5%
|
(286)
-6%
|
(119)
+58%
|
(122)
-3%
|
(132)
-8%
|
(396)
-200%
|
(390)
+2%
|
(365)
+7%
|
(341)
+7%
|
(43)
+87%
|
(33)
+24%
|
(23)
+29%
|
(22)
+7%
|
(55)
-158%
|
(41)
+26%
|
(44)
-7%
|
(45)
-2%
|
(28)
+37%
|
689
N/A
|
721
+5%
|
730
+1%
|
707
-3%
|
(17)
N/A
|
(45)
-165%
|
(44)
+2%
|
(24)
+46%
|
(30)
-27%
|
(30)
-1%
|
(59)
-95%
|
(54)
+8%
|
(43)
+21%
|
(41)
+4%
|
(20)
+52%
|
(20)
-1%
|
(19)
+4%
|
(18)
+8%
|
(21)
-22%
|
(25)
-18%
|
(25)
+2%
|
(23)
+7%
|
(8)
+67%
|
(3)
+67%
|
(1)
+80%
|
(4)
-640%
|
(9)
-138%
|
(10)
-10%
|
(17)
-70%
|
(22)
-35%
|
(32)
-44%
|
(37)
-15%
|
(138)
-274%
|
(139)
-1%
|
(140)
-1%
|
(138)
+2%
|
(759)
-452%
|
(752)
+1%
|
(751)
+0%
|
(749)
+0%
|
11
N/A
|
(8)
N/A
|
(213)
-2 633%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
34
|
33
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
(6)
|
(8)
|
37
|
106
|
0
|
0
|
70
|
1
|
1
|
1
|
2
|
2
|
(1)
|
(0)
|
(1)
|
(1)
|
4
|
1
|
(0)
|
(1)
|
(9)
|
(8)
|
(8)
|
(14)
|
(2)
|
0
|
(2)
|
(1)
|
(6)
|
(8)
|
(7)
|
(152)
|
(159)
|
(159)
|
(167)
|
(19)
|
(27)
|
(21)
|
(13)
|
(11)
|
5
|
4
|
(3)
|
(2)
|
4
|
3
|
9
|
(2)
|
(13)
|
(17)
|
(12)
|
(3)
|
(0)
|
3
|
(1)
|
1
|
2
|
2
|
(14)
|
(26)
|
(47)
|
(73)
|
(52)
|
(32)
|
(7)
|
26
|
15
|
15
|
7
|
0
|
11
|
(14)
|
(12)
|
262
|
|
| Net Issuance of Debt |
(6)
|
50
|
(26)
|
(33)
|
14
|
(33)
|
(36)
|
(66)
|
(14)
|
(5)
|
(15)
|
15
|
(41)
|
(24)
|
(10)
|
3
|
144
|
141
|
149
|
131
|
(14)
|
10
|
16
|
41
|
234
|
110
|
84
|
101
|
(84)
|
(31)
|
(38)
|
(105)
|
(122)
|
33
|
59
|
87
|
105
|
(4)
|
36
|
40
|
362
|
333
|
279
|
267
|
(110)
|
(93)
|
(93)
|
(104)
|
(14)
|
(79)
|
(80)
|
(50)
|
(73)
|
(475)
|
(441)
|
(459)
|
(443)
|
(11)
|
(33)
|
(12)
|
(27)
|
11
|
43
|
59
|
28
|
24
|
22
|
4
|
(17)
|
(35)
|
(7)
|
(22)
|
30
|
460
|
45
|
15
|
(11)
|
(470)
|
(120)
|
(110)
|
(95)
|
(34)
|
(14)
|
94
|
84
|
172
|
192
|
79
|
89
|
725
|
685
|
0
|
750
|
(20)
|
36
|
(34)
|
|
| Cash Paid for Dividends |
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(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
|
(3)
|
(6)
|
(9)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(8)
|
(5)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
2
|
0
|
(5)
|
3
|
5
|
10
|
4
|
17
|
16
|
(59)
|
(65)
|
(70)
|
(75)
|
(5)
|
(6)
|
(5)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
(5)
|
(4)
|
(6)
|
(17)
|
(14)
|
(15)
|
(14)
|
(3)
|
(5)
|
(4)
|
(4)
|
(3)
|
6
|
5
|
5
|
4
|
(40)
|
(39)
|
(41)
|
(38)
|
1
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
7
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
(10)
|
0
|
0
|
(10)
|
(0)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
21
N/A
|
78
+268%
|
4
-94%
|
(2)
N/A
|
12
N/A
|
(34)
N/A
|
(37)
-9%
|
(67)
-80%
|
(18)
+74%
|
(8)
+52%
|
(18)
-115%
|
12
N/A
|
(42)
N/A
|
(24)
+42%
|
(10)
+59%
|
4
N/A
|
144
+3 170%
|
145
+1%
|
152
+5%
|
136
-11%
|
(5)
N/A
|
22
N/A
|
27
+24%
|
49
+79%
|
212
+336%
|
151
-29%
|
126
-17%
|
140
+12%
|
(19)
N/A
|
(36)
-93%
|
(42)
-16%
|
(106)
-151%
|
(121)
-14%
|
36
N/A
|
59
+64%
|
87
+47%
|
105
+20%
|
(12)
N/A
|
30
N/A
|
27
-11%
|
333
+1 157%
|
307
-8%
|
244
-21%
|
232
-5%
|
(133)
N/A
|
(124)
+7%
|
(111)
+10%
|
(119)
-7%
|
(30)
+75%
|
(86)
-184%
|
(93)
-8%
|
(64)
+31%
|
(87)
-36%
|
(678)
-678%
|
(650)
+4%
|
(669)
-3%
|
(659)
+1%
|
(38)
+94%
|
(70)
-82%
|
(42)
+40%
|
(51)
-21%
|
(12)
+76%
|
35
N/A
|
50
+42%
|
13
-74%
|
10
-22%
|
13
+30%
|
(5)
N/A
|
(20)
-281%
|
(49)
-141%
|
(31)
+36%
|
(52)
-66%
|
6
N/A
|
445
+7 698%
|
44
-90%
|
21
-53%
|
(5)
N/A
|
(470)
-8 758%
|
(127)
+73%
|
(117)
+8%
|
(118)
-1%
|
(60)
+49%
|
(61)
-2%
|
20
N/A
|
30
+48%
|
138
+359%
|
183
+33%
|
103
-44%
|
103
0%
|
729
+610%
|
681
-7%
|
710
+4%
|
757
+7%
|
(34)
N/A
|
27
N/A
|
226
+751%
|
|
| 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
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
(1)
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
1
|
(0)
|
(1)
|
(1)
|
(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
|
|
| Net Change in Cash |
34
N/A
|
21
-39%
|
(7)
N/A
|
(14)
-92%
|
1
N/A
|
(6)
N/A
|
(4)
+31%
|
(0)
+97%
|
13
N/A
|
12
-10%
|
(5)
N/A
|
(20)
-284%
|
(17)
+14%
|
9
N/A
|
(2)
N/A
|
3
N/A
|
73
+2 038%
|
72
-2%
|
95
+32%
|
94
-1%
|
0
-100%
|
(38)
N/A
|
(61)
-59%
|
(89)
-46%
|
14
N/A
|
26
+83%
|
18
-31%
|
93
+422%
|
(26)
N/A
|
3
N/A
|
47
+1 363%
|
(16)
N/A
|
24
N/A
|
(33)
N/A
|
(71)
-114%
|
(56)
+20%
|
(63)
-12%
|
(22)
+65%
|
(17)
+24%
|
(21)
-28%
|
5
N/A
|
10
+124%
|
32
+213%
|
41
+28%
|
(12)
N/A
|
8
N/A
|
23
+205%
|
29
+26%
|
67
+130%
|
14
-79%
|
(9)
N/A
|
(6)
+35%
|
(48)
-708%
|
(35)
+28%
|
(53)
-54%
|
(30)
+44%
|
(17)
+44%
|
(24)
-42%
|
(21)
+11%
|
(40)
-91%
|
(40)
-1%
|
(21)
+48%
|
7
N/A
|
4
-43%
|
25
+498%
|
31
+28%
|
30
-5%
|
14
-54%
|
16
+16%
|
(1)
N/A
|
13
N/A
|
12
-9%
|
15
+21%
|
384
+2 546%
|
56
-85%
|
60
+7%
|
48
-21%
|
(365)
N/A
|
(62)
+83%
|
(67)
-8%
|
(70)
-5%
|
(1)
+98%
|
(4)
-223%
|
5
N/A
|
11
+131%
|
23
+106%
|
42
+83%
|
24
-42%
|
30
+21%
|
14
-52%
|
(27)
N/A
|
7
N/A
|
17
+147%
|
13
-24%
|
29
+118%
|
14
-52%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
16
N/A
|
(46)
N/A
|
(14)
+69%
|
(19)
-31%
|
(18)
+7%
|
25
N/A
|
30
+19%
|
50
+71%
|
15
-71%
|
4
-71%
|
(1)
N/A
|
(24)
-2 522%
|
29
N/A
|
38
+31%
|
10
-75%
|
4
-59%
|
(55)
N/A
|
(57)
-4%
|
(38)
+33%
|
(34)
+10%
|
(3)
+93%
|
(51)
-1 944%
|
(48)
+6%
|
(105)
-118%
|
(80)
+23%
|
(13)
+83%
|
(28)
-107%
|
41
N/A
|
4
-90%
|
37
+825%
|
81
+120%
|
89
+9%
|
142
+60%
|
124
-13%
|
69
-44%
|
51
-26%
|
28
-45%
|
(16)
N/A
|
(54)
-231%
|
(37)
+32%
|
(38)
-5%
|
3
N/A
|
93
+2 987%
|
95
+2%
|
111
+18%
|
125
+12%
|
123
-2%
|
136
+10%
|
117
-14%
|
119
+2%
|
106
-11%
|
81
-24%
|
53
-35%
|
(85)
N/A
|
(171)
-101%
|
(146)
+15%
|
(162)
-12%
|
(56)
+65%
|
12
N/A
|
(30)
N/A
|
(7)
+75%
|
(3)
+54%
|
(19)
-465%
|
(7)
+65%
|
50
N/A
|
42
-16%
|
37
-12%
|
22
-40%
|
40
+79%
|
50
+25%
|
44
-11%
|
65
+48%
|
11
-84%
|
(60)
N/A
|
13
N/A
|
28
+118%
|
42
+49%
|
94
+126%
|
59
-37%
|
48
-19%
|
45
-6%
|
58
+29%
|
57
-1%
|
(7)
N/A
|
(11)
-54%
|
(6)
+46%
|
(34)
-450%
|
28
N/A
|
35
+24%
|
14
-60%
|
15
+9%
|
19
+24%
|
(23)
N/A
|
1
N/A
|
(26)
N/A
|
(33)
-29%
|
|