AT & S Austria Technologie & Systemtechnik AG
F:AUS
Cash Flow Statement
Cash Flow Statement
AT & S Austria Technologie & Systemtechnik AG
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
8
|
1
|
2
|
4
|
14
|
9
|
8
|
6
|
11
|
17
|
24
|
29
|
31
|
27
|
26
|
26
|
22
|
28
|
29
|
31
|
35
|
31
|
34
|
35
|
38
|
41
|
37
|
38
|
3
|
(6)
|
(63)
|
(74)
|
(41)
|
(38)
|
22
|
31
|
32
|
35
|
30
|
30
|
27
|
27
|
25
|
15
|
10
|
15
|
21
|
34
|
40
|
38
|
39
|
45
|
58
|
69
|
81
|
83
|
95
|
77
|
48
|
29
|
13
|
7
|
12
|
49
|
84
|
90
|
112
|
125
|
123
|
117
|
98
|
75
|
43
|
47
|
48
|
51
|
66
|
80
|
79
|
77
|
97
|
126
|
200
|
277
|
257
|
146
|
82
|
47
|
(4)
|
31
|
15
|
(44)
|
(34)
|
277
|
269
|
271
|
|
| Depreciation & Amortization |
44
|
45
|
46
|
46
|
39
|
39
|
39
|
40
|
45
|
44
|
45
|
46
|
45
|
49
|
49
|
47
|
45
|
41
|
40
|
40
|
40
|
39
|
37
|
36
|
35
|
38
|
40
|
42
|
53
|
53
|
73
|
73
|
62
|
60
|
42
|
44
|
46
|
49
|
51
|
54
|
58
|
61
|
65
|
68
|
70
|
71
|
71
|
70
|
74
|
73
|
71
|
71
|
73
|
77
|
83
|
88
|
85
|
91
|
97
|
106
|
117
|
124
|
129
|
134
|
135
|
136
|
136
|
135
|
133
|
133
|
135
|
138
|
143
|
147
|
151
|
154
|
159
|
166
|
173
|
188
|
206
|
223
|
241
|
257
|
265
|
270
|
272
|
271
|
272
|
276
|
283
|
292
|
305
|
328
|
342
|
353
|
|
| Change in Deffered Taxes |
3
|
0
|
3
|
(3)
|
4
|
0
|
5
|
10
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
1
|
3
|
5
|
8
|
(19)
|
(25)
|
(34)
|
(29)
|
(12)
|
(5)
|
(1)
|
(6)
|
(13)
|
(14)
|
(13)
|
(15)
|
(4)
|
(6)
|
(6)
|
(6)
|
(11)
|
(10)
|
(9)
|
(1)
|
3
|
(2)
|
0
|
(9)
|
1
|
(1)
|
(8)
|
(6)
|
(5)
|
(7)
|
(0)
|
0
|
2
|
8
|
9
|
10
|
16
|
17
|
19
|
20
|
14
|
16
|
22
|
24
|
27
|
27
|
18
|
1
|
1
|
(9)
|
(9)
|
(2)
|
(12)
|
(8)
|
(8)
|
(2)
|
6
|
1
|
(7)
|
(9)
|
(7)
|
(5)
|
(1)
|
(1)
|
(10)
|
(7)
|
3
|
14
|
12
|
18
|
12
|
15
|
9
|
(10)
|
(20)
|
(37)
|
(35)
|
(37)
|
(32)
|
(30)
|
(27)
|
(25)
|
(20)
|
(33)
|
(359)
|
(367)
|
(397)
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
6
|
6
|
6
|
6
|
2
|
2
|
3
|
3
|
9
|
7
|
7
|
6
|
1
|
3
|
8
|
8
|
8
|
5
|
3
|
4
|
4
|
6
|
6
|
6
|
5
|
4
|
3
|
10
|
10
|
10
|
10
|
5
|
6
|
6
|
9
|
10
|
10
|
10
|
9
|
8
|
8
|
7
|
7
|
5
|
7
|
6
|
8
|
11
|
12
|
12
|
16
|
16
|
14
|
16
|
10
|
13
|
15
|
14
|
12
|
16
|
16
|
16
|
26
|
24
|
26
|
37
|
29
|
23
|
20
|
15
|
13
|
13
|
14
|
8
|
14
|
13
|
11
|
11
|
12
|
16
|
21
|
27
|
35
|
35
|
34
|
35
|
24
|
27
|
32
|
30
|
65
|
61
|
53
|
|
| Cash Interest Paid |
6
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
7
|
6
|
5
|
4
|
4
|
3
|
7
|
12
|
13
|
13
|
8
|
8
|
9
|
9
|
10
|
10
|
9
|
13
|
13
|
13
|
14
|
14
|
14
|
9
|
11
|
10
|
14
|
15
|
15
|
16
|
16
|
16
|
16
|
18
|
18
|
19
|
19
|
16
|
15
|
14
|
14
|
13
|
22
|
21
|
23
|
30
|
20
|
21
|
21
|
23
|
23
|
24
|
25
|
26
|
29
|
30
|
30
|
25
|
42
|
51
|
56
|
66
|
77
|
85
|
97
|
102
|
106
|
99
|
98
|
|
| Change in Working Capital |
(2)
|
13
|
17
|
24
|
14
|
7
|
(15)
|
(10)
|
(16)
|
(8)
|
(18)
|
(31)
|
(30)
|
(9)
|
(3)
|
3
|
3
|
(7)
|
(12)
|
(21)
|
(6)
|
(17)
|
(12)
|
(6)
|
(19)
|
(6)
|
(4)
|
(21)
|
(20)
|
(12)
|
23
|
36
|
31
|
23
|
(24)
|
(9)
|
(13)
|
(9)
|
0
|
(18)
|
(6)
|
(2)
|
(19)
|
(10)
|
(25)
|
(30)
|
(16)
|
(33)
|
(9)
|
(21)
|
(25)
|
(39)
|
(37)
|
(30)
|
(35)
|
(23)
|
(3)
|
(32)
|
(48)
|
(58)
|
(104)
|
18
|
(34)
|
18
|
23
|
(89)
|
(53)
|
(95)
|
(72)
|
(73)
|
(33)
|
(37)
|
9
|
1
|
(7)
|
(1)
|
(54)
|
(73)
|
(83)
|
(74)
|
23
|
355
|
458
|
462
|
379
|
95
|
183
|
166
|
252
|
373
|
166
|
(7)
|
(112)
|
(322)
|
(149)
|
(1)
|
|
| Cash from Operating Activities |
48
N/A
|
55
+15%
|
65
+17%
|
68
+5%
|
68
-1%
|
57
-16%
|
40
-29%
|
51
+26%
|
56
+9%
|
35
-38%
|
34
-2%
|
19
-43%
|
25
+29%
|
54
+117%
|
66
+21%
|
75
+14%
|
64
-15%
|
49
-24%
|
42
-14%
|
38
-10%
|
54
+43%
|
50
-8%
|
54
+9%
|
58
+8%
|
48
-19%
|
62
+30%
|
67
+9%
|
53
-21%
|
39
-27%
|
39
-1%
|
38
-3%
|
41
+8%
|
50
+22%
|
47
-6%
|
39
-17%
|
58
+49%
|
59
+2%
|
71
+19%
|
74
+5%
|
65
-12%
|
79
+21%
|
87
+11%
|
79
-9%
|
82
+4%
|
65
-21%
|
72
+10%
|
93
+30%
|
91
-3%
|
125
+38%
|
105
-17%
|
102
-2%
|
98
-4%
|
118
+20%
|
144
+22%
|
157
+9%
|
166
+6%
|
178
+8%
|
137
-23%
|
87
-36%
|
68
-22%
|
24
-65%
|
136
+472%
|
99
-27%
|
193
+95%
|
241
+25%
|
143
-40%
|
197
+38%
|
158
-20%
|
175
+11%
|
171
-3%
|
194
+14%
|
175
-10%
|
194
+11%
|
185
-5%
|
185
0%
|
207
+12%
|
185
-10%
|
185
0%
|
187
+1%
|
204
+9%
|
340
+67%
|
713
+110%
|
888
+25%
|
977
+10%
|
864
-11%
|
476
-45%
|
500
+5%
|
452
-10%
|
491
+9%
|
653
+33%
|
438
-33%
|
222
-49%
|
127
-43%
|
(75)
N/A
|
96
N/A
|
226
+136%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(59)
|
(47)
|
(41)
|
(48)
|
(63)
|
(71)
|
(71)
|
(62)
|
(46)
|
(37)
|
(31)
|
(34)
|
(33)
|
(32)
|
(30)
|
(28)
|
(41)
|
(53)
|
(78)
|
(87)
|
(95)
|
(95)
|
(91)
|
(105)
|
(102)
|
(103)
|
(89)
|
(73)
|
(67)
|
(59)
|
(54)
|
(40)
|
(25)
|
(20)
|
(32)
|
(58)
|
(90)
|
(115)
|
(125)
|
(129)
|
(124)
|
(113)
|
(97)
|
(79)
|
(58)
|
(44)
|
(42)
|
(55)
|
(78)
|
(91)
|
(123)
|
(140)
|
(151)
|
(165)
|
(163)
|
(175)
|
(212)
|
(255)
|
(281)
|
(300)
|
(273)
|
(241)
|
(244)
|
(192)
|
(171)
|
(142)
|
(89)
|
(85)
|
(80)
|
(101)
|
(134)
|
(155)
|
(183)
|
(219)
|
(251)
|
(322)
|
(378)
|
(438)
|
(509)
|
(549)
|
(570)
|
(606)
|
(729)
|
(890)
|
(1 076)
|
(1 101)
|
(1 097)
|
(1 028)
|
(895)
|
(859)
|
(679)
|
(595)
|
(487)
|
(416)
|
(377)
|
(245)
|
|
| Other Items |
(2)
|
13
|
18
|
(3)
|
20
|
5
|
4
|
(2)
|
(12)
|
3
|
(1)
|
(0)
|
1
|
(3)
|
7
|
6
|
15
|
19
|
37
|
37
|
61
|
58
|
35
|
36
|
4
|
5
|
6
|
5
|
3
|
3
|
0
|
(1)
|
2
|
1
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
(87)
|
(122)
|
(100)
|
(2)
|
80
|
117
|
91
|
(128)
|
(51)
|
(59)
|
(144)
|
(122)
|
(176)
|
(185)
|
(88)
|
62
|
102
|
27
|
65
|
153
|
98
|
211
|
164
|
24
|
26
|
0
|
68
|
(82)
|
56
|
19
|
(23)
|
117
|
33
|
65
|
89
|
80
|
275
|
368
|
314
|
|
| Cash from Investing Activities |
(61)
N/A
|
(34)
+44%
|
(23)
+33%
|
(50)
-118%
|
(43)
+15%
|
(67)
-56%
|
(67)
-1%
|
(64)
+5%
|
(58)
+9%
|
(34)
+42%
|
(32)
+4%
|
(34)
-5%
|
(32)
+7%
|
(36)
-12%
|
(24)
+34%
|
(22)
+7%
|
(26)
-17%
|
(34)
-34%
|
(41)
-18%
|
(50)
-23%
|
(34)
+32%
|
(37)
-11%
|
(57)
-52%
|
(69)
-21%
|
(98)
-43%
|
(98)
0%
|
(83)
+16%
|
(68)
+19%
|
(64)
+6%
|
(56)
+12%
|
(54)
+4%
|
(41)
+23%
|
(23)
+45%
|
(18)
+19%
|
(30)
-67%
|
(56)
-84%
|
(91)
-62%
|
(117)
-28%
|
(125)
-7%
|
(130)
-4%
|
(124)
+4%
|
(114)
+9%
|
(95)
+17%
|
(76)
+20%
|
(54)
+29%
|
(41)
+25%
|
(42)
-4%
|
(55)
-31%
|
(77)
-40%
|
(90)
-17%
|
(122)
-35%
|
(139)
-14%
|
(151)
-9%
|
(165)
-9%
|
(162)
+2%
|
(174)
-7%
|
(210)
-21%
|
(342)
-63%
|
(403)
-18%
|
(400)
+1%
|
(275)
+31%
|
(161)
+41%
|
(127)
+21%
|
(101)
+20%
|
(299)
-196%
|
(193)
+35%
|
(148)
+23%
|
(229)
-55%
|
(202)
+12%
|
(277)
-37%
|
(319)
-15%
|
(243)
+24%
|
(121)
+50%
|
(117)
+3%
|
(224)
-92%
|
(257)
-15%
|
(224)
+13%
|
(340)
-51%
|
(299)
+12%
|
(385)
-29%
|
(546)
-42%
|
(580)
-6%
|
(729)
-26%
|
(822)
-13%
|
(1 158)
-41%
|
(1 045)
+10%
|
(1 078)
-3%
|
(1 051)
+3%
|
(778)
+26%
|
(826)
-6%
|
(613)
+26%
|
(506)
+18%
|
(406)
+20%
|
(141)
+65%
|
(8)
+94%
|
69
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(9)
|
(11)
|
(21)
|
(23)
|
(14)
|
(12)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(18)
|
(24)
|
(42)
|
(39)
|
(29)
|
(22)
|
(5)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
96
|
96
|
0
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(24)
|
(25)
|
(5)
|
13
|
19
|
23
|
29
|
25
|
13
|
15
|
17
|
7
|
(1)
|
(5)
|
(21)
|
(21)
|
(21)
|
(21)
|
(18)
|
11
|
0
|
34
|
47
|
52
|
71
|
32
|
17
|
5
|
26
|
21
|
21
|
7
|
(23)
|
(19)
|
(10)
|
(5)
|
24
|
38
|
66
|
80
|
96
|
57
|
77
|
41
|
(8)
|
24
|
(21)
|
(7)
|
(79)
|
77
|
94
|
89
|
179
|
18
|
2
|
2
|
209
|
120
|
243
|
268
|
(8)
|
63
|
(89)
|
(91)
|
(60)
|
(39)
|
(14)
|
224
|
218
|
164
|
164
|
(110)
|
5
|
48
|
157
|
160
|
13
|
291
|
294
|
269
|
436
|
185
|
167
|
183
|
107
|
285
|
103
|
310
|
250
|
63
|
248
|
297
|
191
|
30
|
36
|
(173)
|
|
| Cash Paid for Dividends |
(7)
|
(7)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(14)
|
(22)
|
(14)
|
0
|
(23)
|
(15)
|
(23)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
14
|
15
|
9
|
9
|
5
|
2
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
0
|
1
|
1
|
2
|
3
|
4
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
1
|
1
|
0
|
0
|
3
|
2
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
4
|
5
|
5
|
6
|
7
|
6
|
8
|
8
|
176
|
178
|
180
|
179
|
6
|
(3)
|
(6)
|
(6)
|
(14)
|
(7)
|
6
|
6
|
21
|
23
|
10
|
11
|
10
|
227
|
231
|
231
|
191
|
(39)
|
(30)
|
(30)
|
6
|
5
|
(5)
|
(7)
|
(6)
|
(10)
|
(11)
|
(9)
|
|
| Cash from Financing Activities |
(18)
N/A
|
(27)
-48%
|
(13)
+50%
|
(4)
+72%
|
(4)
+0%
|
7
N/A
|
15
+101%
|
21
+41%
|
10
-51%
|
10
+3%
|
12
+11%
|
1
-90%
|
(7)
N/A
|
(11)
-51%
|
(26)
-148%
|
(26)
0%
|
(27)
-1%
|
(26)
+2%
|
(30)
-13%
|
(12)
+61%
|
(30)
-154%
|
(15)
+51%
|
1
N/A
|
17
+1 042%
|
43
+156%
|
23
-47%
|
11
-52%
|
(0)
N/A
|
20
N/A
|
14
-28%
|
14
-5%
|
4
-73%
|
(27)
N/A
|
(23)
+15%
|
(13)
+42%
|
(4)
+72%
|
25
N/A
|
37
+51%
|
64
+74%
|
72
+12%
|
88
+22%
|
51
-42%
|
71
+40%
|
33
-53%
|
(14)
N/A
|
18
N/A
|
(27)
N/A
|
12
N/A
|
13
+8%
|
169
+1 243%
|
187
+11%
|
158
-16%
|
173
+10%
|
12
-93%
|
(5)
N/A
|
(11)
-125%
|
199
N/A
|
111
-44%
|
233
+110%
|
260
+11%
|
(15)
N/A
|
55
N/A
|
(96)
N/A
|
(88)
+9%
|
112
N/A
|
136
+21%
|
162
+19%
|
389
+140%
|
201
-48%
|
147
-27%
|
143
-3%
|
(139)
N/A
|
(23)
+83%
|
18
N/A
|
140
+681%
|
157
+12%
|
24
-85%
|
304
+1 157%
|
295
-3%
|
265
-10%
|
430
+62%
|
397
-8%
|
382
-4%
|
379
-1%
|
263
-31%
|
211
-20%
|
39
-82%
|
265
+583%
|
241
-9%
|
52
-78%
|
227
+338%
|
289
+28%
|
185
-36%
|
20
-89%
|
25
+26%
|
(182)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
3
|
2
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
2
|
1
|
2
|
1
|
(1)
|
1
|
0
|
(2)
|
(2)
|
(4)
|
(3)
|
3
|
8
|
23
|
18
|
11
|
9
|
(8)
|
(3)
|
(0)
|
2
|
1
|
(6)
|
(10)
|
(18)
|
(18)
|
(3)
|
3
|
9
|
15
|
4
|
11
|
2
|
5
|
1
|
(17)
|
(23)
|
(14)
|
(10)
|
5
|
26
|
37
|
96
|
123
|
72
|
29
|
(29)
|
(49)
|
(31)
|
6
|
10
|
(19)
|
39
|
4
|
(31)
|
(17)
|
|
| Net Change in Cash |
(31)
N/A
|
(6)
+82%
|
28
N/A
|
14
-49%
|
20
+40%
|
(5)
N/A
|
(14)
-208%
|
5
N/A
|
6
+4%
|
10
+76%
|
12
+21%
|
(15)
N/A
|
(15)
-1%
|
7
N/A
|
17
+144%
|
28
+67%
|
15
-47%
|
(9)
N/A
|
(29)
-205%
|
(24)
+15%
|
(11)
+57%
|
(4)
+65%
|
(2)
+41%
|
5
N/A
|
(8)
N/A
|
(15)
-81%
|
(6)
+59%
|
(15)
-144%
|
(5)
+70%
|
(2)
+49%
|
(2)
+21%
|
3
N/A
|
1
-81%
|
6
+899%
|
(4)
N/A
|
(1)
+68%
|
(7)
-428%
|
(9)
-37%
|
13
N/A
|
8
-36%
|
44
+432%
|
26
-42%
|
57
+125%
|
40
-30%
|
(4)
N/A
|
50
N/A
|
24
-53%
|
45
+90%
|
58
+30%
|
180
+209%
|
164
-9%
|
119
-27%
|
148
+24%
|
14
-91%
|
8
-41%
|
(8)
N/A
|
177
N/A
|
(102)
N/A
|
(86)
+16%
|
(72)
+16%
|
(264)
-267%
|
32
N/A
|
(129)
N/A
|
(5)
+96%
|
36
N/A
|
67
+89%
|
208
+209%
|
320
+54%
|
183
-43%
|
56
-69%
|
23
-60%
|
(197)
N/A
|
52
N/A
|
91
+74%
|
101
+11%
|
89
-12%
|
(39)
N/A
|
135
N/A
|
173
+28%
|
89
-49%
|
250
+182%
|
567
+126%
|
638
+12%
|
657
+3%
|
41
-94%
|
(328)
N/A
|
(569)
-73%
|
(383)
+33%
|
(78)
+80%
|
(115)
-48%
|
61
N/A
|
(14)
N/A
|
(56)
-299%
|
(191)
-240%
|
81
N/A
|
95
+18%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
8
N/A
|
24
+188%
|
21
-13%
|
5
-77%
|
(15)
N/A
|
(31)
-112%
|
(11)
+65%
|
10
N/A
|
(2)
N/A
|
3
N/A
|
(15)
N/A
|
(8)
+48%
|
22
N/A
|
36
+62%
|
47
+32%
|
24
-50%
|
(4)
N/A
|
(36)
-747%
|
(49)
-39%
|
(41)
+17%
|
(46)
-11%
|
(37)
+18%
|
(47)
-24%
|
(54)
-16%
|
(42)
+24%
|
(22)
+47%
|
(20)
+11%
|
(28)
-42%
|
(20)
+27%
|
(16)
+20%
|
1
N/A
|
25
+3 550%
|
27
+7%
|
7
-76%
|
0
-97%
|
(31)
N/A
|
(45)
-45%
|
(51)
-13%
|
(64)
-27%
|
(45)
+30%
|
(26)
+43%
|
(18)
+29%
|
3
N/A
|
7
+143%
|
28
+282%
|
51
+83%
|
35
-30%
|
48
+34%
|
14
-71%
|
(21)
N/A
|
(42)
-99%
|
(33)
+20%
|
(21)
+36%
|
(6)
+72%
|
(9)
-47%
|
(33)
-275%
|
(118)
-253%
|
(194)
-64%
|
(232)
-20%
|
(249)
-7%
|
(105)
+58%
|
(145)
-39%
|
1
N/A
|
70
+7 136%
|
1
-98%
|
108
+8 463%
|
73
-33%
|
95
+31%
|
70
-27%
|
61
-12%
|
20
-68%
|
11
-45%
|
(33)
N/A
|
(66)
-98%
|
(116)
-75%
|
(193)
-66%
|
(253)
-32%
|
(322)
-27%
|
(346)
-7%
|
(230)
+33%
|
108
N/A
|
159
+48%
|
86
-46%
|
(211)
N/A
|
(625)
-196%
|
(597)
+4%
|
(576)
+4%
|
(405)
+30%
|
(205)
+49%
|
(241)
-17%
|
(374)
-55%
|
(360)
+4%
|
(491)
-36%
|
(281)
+43%
|
(20)
+93%
|
|