Innovex International Inc
F:DQU0
Cash Flow Statement
Cash Flow Statement
Innovex International Inc
| 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 |
12
|
12
|
12
|
11
|
9
|
8
|
8
|
8
|
9
|
9
|
10
|
11
|
13
|
14
|
18
|
25
|
33
|
46
|
60
|
74
|
87
|
94
|
97
|
101
|
108
|
109
|
113
|
113
|
106
|
105
|
104
|
102
|
105
|
106
|
107
|
110
|
102
|
98
|
92
|
88
|
95
|
102
|
110
|
117
|
119
|
130
|
143
|
154
|
170
|
173
|
181
|
197
|
209
|
220
|
208
|
203
|
192
|
175
|
172
|
140
|
93
|
57
|
20
|
(28)
|
(101)
|
(108)
|
(111)
|
(92)
|
(96)
|
(94)
|
(90)
|
(81)
|
2
|
(12)
|
(28)
|
(12)
|
(31)
|
(46)
|
(50)
|
(76)
|
(128)
|
(103)
|
(89)
|
(63)
|
0
|
12
|
21
|
(1)
|
1
|
(22)
|
(27)
|
110
|
140
|
175
|
192
|
101
|
|
| Depreciation & Amortization |
9
|
9
|
9
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
13
|
13
|
14
|
14
|
14
|
15
|
15
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
18
|
18
|
19
|
19
|
20
|
21
|
22
|
21
|
23
|
23
|
23
|
25
|
25
|
26
|
27
|
28
|
29
|
29
|
30
|
30
|
30
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
32
|
34
|
39
|
41
|
41
|
39
|
36
|
35
|
35
|
36
|
35
|
35
|
34
|
35
|
34
|
34
|
32
|
31
|
30
|
30
|
30
|
31
|
31
|
30
|
29
|
29
|
28
|
29
|
30
|
32
|
33
|
28
|
31
|
38
|
45
|
57
|
|
| Change in Deffered Taxes |
1
|
1
|
2
|
2
|
1
|
1
|
(0)
|
(1)
|
2
|
2
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(3)
|
(6)
|
(4)
|
(5)
|
(5)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(8)
|
(6)
|
(4)
|
(5)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
4
|
(3)
|
(5)
|
(6)
|
(12)
|
(4)
|
(2)
|
(2)
|
1
|
(3)
|
(4)
|
(1)
|
(32)
|
17
|
18
|
19
|
48
|
(4)
|
(4)
|
(5)
|
(4)
|
1
|
(10)
|
(2)
|
(1)
|
5
|
16
|
7
|
6
|
(9)
|
(7)
|
(7)
|
(6)
|
6
|
5
|
6
|
6
|
(3)
|
(5)
|
(8)
|
(4)
|
(5)
|
4
|
13
|
26
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
9
|
10
|
10
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
13
|
13
|
14
|
15
|
15
|
14
|
13
|
14
|
14
|
19
|
16
|
14
|
14
|
3
|
13
|
6
|
6
|
13
|
1
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
2
|
(0)
|
(2)
|
1
|
13
|
15
|
18
|
15
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
6
|
4
|
7
|
6
|
6
|
6
|
6
|
7
|
6
|
7
|
6
|
7
|
8
|
8
|
9
|
10
|
10
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
13
|
74
|
75
|
76
|
71
|
9
|
106
|
108
|
111
|
114
|
12
|
49
|
53
|
52
|
55
|
37
|
33
|
32
|
86
|
64
|
70
|
54
|
(2)
|
(8)
|
(15)
|
5
|
3
|
28
|
29
|
(71)
|
(69)
|
(82)
|
(76)
|
(13)
|
|
| Cash Taxes Paid |
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
(7)
|
6
|
11
|
14
|
21
|
|
| Cash Interest Paid |
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
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
|
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
|
2
|
2
|
3
|
3
|
1
|
|
| Change in Working Capital |
(22)
|
(16)
|
(1)
|
(7)
|
(5)
|
(1)
|
(3)
|
12
|
6
|
9
|
14
|
4
|
1
|
(8)
|
(26)
|
(41)
|
(59)
|
(77)
|
(50)
|
(26)
|
(5)
|
6
|
(13)
|
(33)
|
(42)
|
(49)
|
(82)
|
(59)
|
(85)
|
(55)
|
(45)
|
(51)
|
16
|
(4)
|
8
|
32
|
(21)
|
1
|
(18)
|
(56)
|
(21)
|
(71)
|
(105)
|
(107)
|
(160)
|
(95)
|
(68)
|
(45)
|
(45)
|
(76)
|
(77)
|
(118)
|
(99)
|
(70)
|
(50)
|
(29)
|
(42)
|
(62)
|
27
|
69
|
113
|
106
|
51
|
44
|
75
|
83
|
78
|
67
|
4
|
(10)
|
(19)
|
(44)
|
(34)
|
(69)
|
(72)
|
(68)
|
(83)
|
(24)
|
2
|
24
|
59
|
30
|
(11)
|
(29)
|
(71)
|
(116)
|
(98)
|
(75)
|
(24)
|
23
|
9
|
20
|
(5)
|
(6)
|
23
|
4
|
|
| Cash from Operating Activities |
(1)
N/A
|
6
N/A
|
21
+223%
|
14
-31%
|
14
-1%
|
18
+29%
|
15
-17%
|
30
+100%
|
27
-11%
|
31
+16%
|
37
+17%
|
28
-24%
|
25
-8%
|
18
-30%
|
5
-74%
|
(7)
N/A
|
(17)
-135%
|
(21)
-22%
|
19
N/A
|
59
+211%
|
94
+58%
|
111
+18%
|
100
-10%
|
85
-15%
|
83
-3%
|
78
-6%
|
48
-38%
|
72
+49%
|
41
-43%
|
70
+71%
|
79
+13%
|
72
-9%
|
136
+90%
|
120
-12%
|
136
+13%
|
161
+19%
|
107
-33%
|
125
+17%
|
99
-21%
|
57
-42%
|
102
+78%
|
60
-41%
|
34
-43%
|
41
+20%
|
(8)
N/A
|
68
N/A
|
110
+62%
|
143
+29%
|
162
+14%
|
136
-16%
|
143
+5%
|
124
-13%
|
149
+21%
|
188
+26%
|
196
+4%
|
205
+5%
|
190
-7%
|
156
-18%
|
240
+54%
|
253
+5%
|
247
-3%
|
206
-17%
|
122
-40%
|
100
-18%
|
108
+8%
|
108
0%
|
93
-14%
|
66
-29%
|
46
-31%
|
35
-23%
|
33
-6%
|
20
-40%
|
15
-25%
|
(7)
N/A
|
(14)
-95%
|
4
N/A
|
(21)
N/A
|
13
N/A
|
22
+63%
|
17
-21%
|
38
+127%
|
14
-63%
|
(6)
N/A
|
(14)
-134%
|
(37)
-154%
|
(79)
-114%
|
(58)
+26%
|
(36)
+38%
|
8
N/A
|
57
+632%
|
36
-36%
|
83
+131%
|
93
+12%
|
129
+38%
|
197
+53%
|
175
-11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
(25)
|
(29)
|
(27)
|
(18)
|
(14)
|
(10)
|
(8)
|
(8)
|
(9)
|
(11)
|
(14)
|
(17)
|
(18)
|
(19)
|
(19)
|
(21)
|
(21)
|
(24)
|
(25)
|
(24)
|
(24)
|
(21)
|
(23)
|
(25)
|
(35)
|
(46)
|
(47)
|
(50)
|
(50)
|
(43)
|
(49)
|
(45)
|
(39)
|
(44)
|
(55)
|
(75)
|
(87)
|
(86)
|
(71)
|
(56)
|
(50)
|
(51)
|
(52)
|
(51)
|
(49)
|
(46)
|
(40)
|
(43)
|
(44)
|
(43)
|
(44)
|
(43)
|
(36)
|
(31)
|
(28)
|
(27)
|
(29)
|
(31)
|
(31)
|
(26)
|
(23)
|
(23)
|
(25)
|
(28)
|
(33)
|
(34)
|
(35)
|
(32)
|
(25)
|
(17)
|
(14)
|
(12)
|
(12)
|
(15)
|
(13)
|
(12)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(8)
|
(16)
|
(19)
|
(22)
|
(31)
|
(26)
|
(33)
|
(32)
|
(28)
|
(18)
|
(14)
|
(16)
|
(17)
|
(34)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
(132)
|
(152)
|
(153)
|
(153)
|
(17)
|
2
|
14
|
14
|
17
|
17
|
8
|
8
|
3
|
3
|
5
|
4
|
6
|
12
|
9
|
9
|
7
|
1
|
1
|
(6)
|
(11)
|
17
|
18
|
(46)
|
(47)
|
(54)
|
(50)
|
151
|
92
|
53
|
(6)
|
(47)
|
|
| Cash from Investing Activities |
(25)
N/A
|
(25)
-2%
|
(29)
-13%
|
(27)
+6%
|
(17)
+35%
|
(8)
+53%
|
(4)
+51%
|
(2)
+40%
|
(3)
-4%
|
(9)
-268%
|
(10)
-12%
|
(14)
-33%
|
(17)
-23%
|
(18)
-5%
|
(18)
-2%
|
(18)
+3%
|
(19)
-10%
|
(20)
-2%
|
(23)
-18%
|
(24)
-4%
|
(23)
+3%
|
(23)
+1%
|
(20)
+13%
|
(22)
-13%
|
(25)
-11%
|
(34)
-37%
|
(46)
-34%
|
(46)
-1%
|
(50)
-7%
|
(50)
N/A
|
(42)
+15%
|
(49)
-16%
|
(44)
+9%
|
(38)
+15%
|
(43)
-14%
|
(54)
-25%
|
(73)
-36%
|
(85)
-16%
|
(83)
+2%
|
(69)
+17%
|
(54)
+21%
|
(49)
+9%
|
(50)
-2%
|
(51)
-1%
|
(49)
+3%
|
(47)
+4%
|
(45)
+4%
|
(40)
+13%
|
(42)
-6%
|
(43)
-2%
|
(42)
+3%
|
(43)
-2%
|
(42)
+3%
|
(35)
+17%
|
(30)
+14%
|
(28)
+8%
|
(27)
+3%
|
(28)
-6%
|
(31)
-8%
|
(30)
+2%
|
(158)
-424%
|
(174)
-11%
|
(176)
-1%
|
(178)
-1%
|
(45)
+75%
|
(31)
+31%
|
(20)
+34%
|
(21)
-1%
|
(15)
+26%
|
(8)
+48%
|
(9)
-15%
|
(6)
+34%
|
(9)
-42%
|
(9)
-4%
|
(11)
-22%
|
(9)
+17%
|
(6)
+37%
|
1
N/A
|
(0)
N/A
|
(1)
-1 181%
|
(3)
-234%
|
(8)
-164%
|
(6)
+25%
|
(22)
-240%
|
(30)
-39%
|
(5)
+84%
|
(13)
-169%
|
(72)
-448%
|
(80)
-10%
|
(86)
-7%
|
(78)
+8%
|
133
N/A
|
78
-41%
|
37
-52%
|
(23)
N/A
|
(81)
-245%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
8
|
85
|
87
|
87
|
90
|
19
|
14
|
14
|
7
|
5
|
5
|
(64)
|
(96)
|
(100)
|
(100)
|
(32)
|
4
|
6
|
10
|
10
|
8
|
13
|
9
|
9
|
7
|
4
|
4
|
11
|
14
|
11
|
13
|
11
|
10
|
1
|
(2)
|
(96)
|
(147)
|
(187)
|
(188)
|
(117)
|
(88)
|
(74)
|
(74)
|
(79)
|
(58)
|
(22)
|
(22)
|
2
|
2
|
1
|
0
|
(9)
|
(80)
|
(98)
|
(100)
|
(91)
|
(22)
|
(24)
|
(48)
|
(47)
|
(46)
|
(25)
|
0
|
0
|
(1)
|
(24)
|
(30)
|
(34)
|
(44)
|
(21)
|
(15)
|
(11)
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
(6)
|
(9)
|
|
| Net Issuance of Debt |
30
|
18
|
8
|
14
|
(4)
|
(6)
|
(7)
|
(19)
|
(16)
|
(18)
|
(23)
|
(18)
|
(11)
|
(1)
|
11
|
19
|
(25)
|
(26)
|
(33)
|
(42)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
(32)
|
(21)
|
(33)
|
(21)
|
(20)
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
(75)
|
(75)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
6
|
7
|
13
|
18
|
15
|
14
|
7
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
5
|
8
|
9
|
9
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(10)
|
(10)
|
(11)
|
(12)
|
(2)
|
|
| Cash from Financing Activities |
30
N/A
|
18
-42%
|
8
-54%
|
14
+68%
|
(4)
N/A
|
(6)
-47%
|
(7)
-16%
|
(19)
-166%
|
(16)
+15%
|
(18)
-11%
|
(23)
-27%
|
(18)
+25%
|
(11)
+38%
|
3
N/A
|
15
+477%
|
29
+91%
|
63
+120%
|
67
+6%
|
62
-8%
|
61
-2%
|
37
-39%
|
28
-23%
|
27
-3%
|
13
-52%
|
10
-23%
|
10
-4%
|
(59)
N/A
|
(91)
-55%
|
(100)
-10%
|
(100)
0%
|
(33)
+67%
|
8
N/A
|
13
+65%
|
18
+34%
|
19
+3%
|
12
-38%
|
15
+26%
|
10
-29%
|
10
-4%
|
9
-15%
|
5
-40%
|
5
+6%
|
13
+139%
|
16
+24%
|
12
-23%
|
16
+26%
|
14
-13%
|
12
-9%
|
3
-72%
|
0
-94%
|
(94)
N/A
|
(146)
-55%
|
(187)
-28%
|
(187)
0%
|
(116)
+38%
|
(88)
+25%
|
(74)
+16%
|
(74)
0%
|
(79)
-8%
|
(58)
+27%
|
(22)
+62%
|
(22)
+1%
|
2
N/A
|
2
-18%
|
1
-67%
|
0
-50%
|
(10)
N/A
|
(81)
-721%
|
(99)
-23%
|
(100)
-1%
|
(91)
+9%
|
(22)
+76%
|
(25)
-12%
|
(49)
-98%
|
(48)
+2%
|
(47)
+3%
|
(25)
+46%
|
(0)
+100%
|
(0)
-77%
|
(1)
-603%
|
(24)
-1 852%
|
(30)
-24%
|
(34)
-13%
|
(44)
-29%
|
(21)
+52%
|
(15)
+28%
|
(11)
+26%
|
(0)
+100%
|
(0)
-148%
|
(0)
-231%
|
(1)
-41%
|
(114)
-19 708%
|
(103)
+10%
|
(116)
-13%
|
(114)
+2%
|
(31)
+73%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
3
|
4
|
3
|
(2)
|
(4)
|
(4)
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
0
|
0
|
1
|
1
|
2
|
4
|
(3)
|
(1)
|
2
|
3
|
9
|
11
|
(1)
|
(7)
|
(13)
|
(9)
|
(8)
|
(7)
|
(4)
|
(21)
|
(19)
|
(25)
|
(19)
|
(3)
|
7
|
6
|
4
|
(6)
|
(14)
|
(6)
|
(8)
|
(3)
|
(3)
|
(1)
|
(7)
|
(5)
|
(2)
|
(1)
|
4
|
3
|
1
|
(1)
|
(0)
|
(3)
|
(5)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(4)
|
(4)
|
1
|
(3)
|
(0)
|
3
|
0
|
|
| Net Change in Cash |
5
N/A
|
(1)
N/A
|
0
N/A
|
1
+75%
|
(8)
N/A
|
3
N/A
|
2
-44%
|
7
+261%
|
5
-23%
|
0
-98%
|
1
+1 100%
|
(5)
N/A
|
(3)
+43%
|
2
N/A
|
1
-63%
|
4
+289%
|
28
+689%
|
26
-6%
|
54
+109%
|
92
+69%
|
103
+12%
|
113
+10%
|
106
-6%
|
74
-30%
|
66
-10%
|
51
-22%
|
(60)
N/A
|
(65)
-8%
|
(106)
-64%
|
(77)
+28%
|
7
N/A
|
30
+357%
|
102
+243%
|
96
-6%
|
110
+15%
|
119
+8%
|
48
-60%
|
51
+6%
|
24
-52%
|
(3)
N/A
|
53
N/A
|
17
-67%
|
(2)
N/A
|
8
N/A
|
(41)
N/A
|
34
N/A
|
77
+131%
|
118
+52%
|
127
+8%
|
102
-20%
|
17
-83%
|
(66)
N/A
|
(86)
-29%
|
(47)
+46%
|
40
N/A
|
82
+105%
|
83
+1%
|
49
-41%
|
109
+122%
|
146
+34%
|
42
-71%
|
(9)
N/A
|
(55)
-502%
|
(70)
-27%
|
70
N/A
|
82
+17%
|
57
-31%
|
(49)
N/A
|
(75)
-54%
|
(81)
-8%
|
(70)
+13%
|
(11)
+84%
|
(19)
-73%
|
(71)
-272%
|
(77)
-8%
|
(54)
+30%
|
(53)
+2%
|
19
N/A
|
25
+31%
|
16
-35%
|
9
-41%
|
(24)
N/A
|
(50)
-105%
|
(85)
-71%
|
(91)
-7%
|
(103)
-13%
|
(84)
+18%
|
(109)
-30%
|
(73)
+33%
|
(33)
+55%
|
(47)
-43%
|
103
N/A
|
66
-36%
|
50
-24%
|
64
+28%
|
63
0%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(26)
N/A
|
(19)
+26%
|
(8)
+59%
|
(13)
-62%
|
(4)
+72%
|
4
N/A
|
5
+24%
|
22
+323%
|
19
-15%
|
22
+17%
|
26
+19%
|
13
-48%
|
8
-39%
|
(1)
N/A
|
(14)
-1 929%
|
(26)
-82%
|
(38)
-45%
|
(41)
-10%
|
(5)
+88%
|
35
N/A
|
69
+101%
|
87
+25%
|
78
-10%
|
62
-21%
|
58
-7%
|
43
-25%
|
2
-95%
|
25
+1 076%
|
(9)
N/A
|
20
N/A
|
36
+82%
|
23
-36%
|
92
+299%
|
82
-11%
|
92
+13%
|
106
+15%
|
32
-69%
|
38
+17%
|
13
-65%
|
(14)
N/A
|
46
N/A
|
10
-79%
|
(17)
N/A
|
(11)
+36%
|
(59)
-436%
|
19
N/A
|
64
+233%
|
103
+60%
|
120
+17%
|
92
-23%
|
100
+9%
|
80
-20%
|
107
+33%
|
152
+43%
|
165
+8%
|
177
+7%
|
163
-8%
|
127
-22%
|
209
+64%
|
222
+6%
|
221
-1%
|
183
-17%
|
99
-46%
|
75
-25%
|
80
+8%
|
75
-7%
|
59
-21%
|
31
-47%
|
13
-57%
|
10
-26%
|
16
+58%
|
6
-65%
|
3
-42%
|
(20)
N/A
|
(29)
-51%
|
(9)
+68%
|
(33)
-255%
|
3
N/A
|
12
+310%
|
7
-41%
|
28
+289%
|
5
-83%
|
(14)
N/A
|
(30)
-116%
|
(56)
-84%
|
(101)
-82%
|
(89)
+12%
|
(62)
+30%
|
(25)
+60%
|
25
N/A
|
8
-67%
|
66
+718%
|
80
+22%
|
113
+41%
|
180
+60%
|
141
-22%
|
|