Eastern Company
F:EAQ
Cash Flow Statement
Cash Flow Statement
Eastern Company
| Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Jan-2004 | Apr-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 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-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 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
4
|
3
|
4
|
4
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
5
|
4
|
5
|
4
|
4
|
5
|
5
|
5
|
10
|
15
|
15
|
15
|
10
|
5
|
5
|
4
|
5
|
2
|
2
|
2
|
1
|
3
|
4
|
4
|
6
|
6
|
6
|
6
|
6
|
6
|
8
|
8
|
9
|
8
|
7
|
7
|
0
|
0
|
1
|
8
|
7
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
9
|
8
|
8
|
5
|
7
|
8
|
10
|
15
|
13
|
12
|
13
|
13
|
15
|
14
|
13
|
11
|
14
|
15
|
15
|
16
|
13
|
15
|
16
|
12
|
10
|
7
|
5
|
9
|
10
|
12
|
(6)
|
(9)
|
(9)
|
(9)
|
7
|
|
| Depreciation & Amortization |
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
3
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
(0)
|
(0)
|
(0)
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
5
|
8
|
8
|
6
|
6
|
6
|
5
|
6
|
|
| 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
|
1
|
0
|
0
|
1
|
2
|
0
|
0
|
2
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
(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
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(2)
|
(1)
|
0
|
2
|
5
|
3
|
2
|
(1)
|
11
|
9
|
9
|
14
|
0
|
2
|
1
|
(2)
|
(1)
|
0
|
1
|
2
|
2
|
(1)
|
(0)
|
22
|
20
|
23
|
18
|
(4)
|
|
| Cash Taxes Paid |
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
1
|
4
|
4
|
4
|
3
|
2
|
2
|
4
|
5
|
4
|
4
|
2
|
2
|
7
|
7
|
8
|
9
|
5
|
5
|
5
|
3
|
|
| Cash Interest Paid |
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
2
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
|
| Change in Working Capital |
(1)
|
(1)
|
1
|
1
|
3
|
4
|
3
|
1
|
(1)
|
(1)
|
(3)
|
(1)
|
(3)
|
(4)
|
(4)
|
(6)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(6)
|
(9)
|
(6)
|
(7)
|
(5)
|
(3)
|
(5)
|
(1)
|
(1)
|
4
|
8
|
10
|
8
|
5
|
1
|
(2)
|
(1)
|
(4)
|
(6)
|
(6)
|
(10)
|
(7)
|
(6)
|
(3)
|
0
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(6)
|
(2)
|
(2)
|
1
|
3
|
(0)
|
1
|
1
|
1
|
(0)
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
1
|
0
|
1
|
10
|
(6)
|
(7)
|
(10)
|
(30)
|
(23)
|
(28)
|
(31)
|
(22)
|
(5)
|
7
|
15
|
19
|
11
|
8
|
5
|
(5)
|
8
|
1
|
2
|
12
|
|
| Cash from Operating Activities |
8
N/A
|
7
-14%
|
9
+25%
|
8
-3%
|
10
+23%
|
11
+10%
|
11
-4%
|
9
-14%
|
7
-26%
|
6
-8%
|
4
-30%
|
7
+46%
|
5
-22%
|
5
-5%
|
5
-2%
|
3
-35%
|
5
+72%
|
5
-3%
|
6
+20%
|
6
-9%
|
4
-26%
|
8
+87%
|
10
+33%
|
14
+30%
|
12
-10%
|
9
-29%
|
6
-37%
|
4
-30%
|
7
+79%
|
8
+10%
|
11
+41%
|
15
+38%
|
16
+11%
|
13
-19%
|
12
-7%
|
9
-26%
|
7
-29%
|
10
+46%
|
6
-38%
|
4
-30%
|
4
+3%
|
1
-65%
|
5
+243%
|
7
+46%
|
11
+46%
|
14
+29%
|
12
-10%
|
13
+4%
|
11
-16%
|
(0)
N/A
|
(1)
-363%
|
(1)
+37%
|
9
N/A
|
9
-1%
|
8
-18%
|
6
-21%
|
9
+52%
|
9
+4%
|
14
+47%
|
14
+4%
|
12
-14%
|
14
+14%
|
13
-11%
|
14
+8%
|
11
-18%
|
9
-20%
|
10
+18%
|
8
-23%
|
13
+59%
|
14
+11%
|
16
+12%
|
18
+14%
|
23
+26%
|
23
+0%
|
22
-6%
|
27
+26%
|
21
-24%
|
21
+3%
|
19
-11%
|
4
-78%
|
(2)
N/A
|
(8)
-300%
|
(11)
-33%
|
(3)
+70%
|
10
N/A
|
21
+103%
|
27
+28%
|
31
+12%
|
26
-14%
|
23
-12%
|
23
0%
|
16
-31%
|
21
+29%
|
16
-25%
|
12
-21%
|
17
+38%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
1
|
1
|
2
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(10)
|
(9)
|
(8)
|
(4)
|
|
| Other Items |
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(8)
|
(8)
|
(8)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(42)
|
(43)
|
(40)
|
(40)
|
(3)
|
(3)
|
(5)
|
(5)
|
(0)
|
(81)
|
(80)
|
(80)
|
(80)
|
(5)
|
(7)
|
(6)
|
(6)
|
0
|
16
|
16
|
16
|
17
|
8
|
9
|
8
|
8
|
0
|
(2)
|
(1)
|
(1)
|
1
|
2
|
5
|
5
|
|
| Cash from Investing Activities |
(3)
N/A
|
(2)
+29%
|
(2)
+7%
|
(2)
+12%
|
(1)
+8%
|
(2)
-29%
|
(2)
+4%
|
(2)
-2%
|
(2)
+13%
|
(2)
-16%
|
(2)
-17%
|
(2)
-5%
|
(3)
-12%
|
(2)
+20%
|
(2)
+0%
|
(2)
+10%
|
(2)
-1%
|
(2)
+6%
|
(2)
-21%
|
(3)
-51%
|
(11)
-240%
|
(14)
-32%
|
(14)
+1%
|
(13)
+6%
|
(6)
+56%
|
(3)
+52%
|
(3)
-2%
|
(3)
N/A
|
(3)
+7%
|
(2)
+9%
|
(2)
+6%
|
(2)
-3%
|
(2)
N/A
|
(2)
+6%
|
(3)
-13%
|
(3)
-12%
|
(4)
-44%
|
(5)
-16%
|
(5)
+3%
|
(5)
-2%
|
(4)
+13%
|
(3)
+16%
|
(4)
-22%
|
(4)
+5%
|
(4)
-2%
|
(4)
-5%
|
(4)
+7%
|
(5)
-16%
|
(5)
-6%
|
1
N/A
|
1
+93%
|
2
+72%
|
(9)
N/A
|
(9)
-2%
|
(9)
+1%
|
(8)
+3%
|
(3)
+70%
|
(2)
+19%
|
(2)
+2%
|
(2)
-16%
|
(3)
-25%
|
(3)
-13%
|
(45)
-1 296%
|
(45)
0%
|
(43)
+5%
|
(43)
-1%
|
(7)
+83%
|
(8)
-12%
|
(10)
-28%
|
(10)
+4%
|
(4)
+60%
|
(84)
-1 994%
|
(86)
-2%
|
(85)
+1%
|
(85)
+0%
|
(10)
+88%
|
(10)
+2%
|
(8)
+15%
|
(9)
-8%
|
(3)
+70%
|
13
N/A
|
12
-1%
|
13
+4%
|
14
+5%
|
5
-63%
|
5
+2%
|
4
-19%
|
1
-69%
|
(5)
N/A
|
(9)
-71%
|
(9)
+8%
|
(11)
-26%
|
(8)
+22%
|
(7)
+14%
|
(3)
+54%
|
2
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
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)
|
(1)
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
|
| Net Issuance of Debt |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
1
|
(0)
|
(2)
|
(3)
|
4
|
5
|
5
|
5
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(8)
|
(8)
|
(7)
|
(7)
|
(1)
|
(1)
|
(1)
|
2
|
4
|
4
|
4
|
1
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
34
|
33
|
33
|
29
|
(1)
|
(7)
|
(7)
|
(3)
|
(13)
|
71
|
70
|
69
|
73
|
(5)
|
(10)
|
(10)
|
(10)
|
(11)
|
(17)
|
(13)
|
(9)
|
(10)
|
(7)
|
(15)
|
(22)
|
(25)
|
(19)
|
(16)
|
(12)
|
(1)
|
1
|
1
|
(4)
|
(10)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other |
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
|
2
|
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
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
(5)
N/A
|
(5)
+1%
|
(5)
-2%
|
(5)
-2%
|
(5)
-2%
|
(9)
-72%
|
(8)
+1%
|
(9)
-1%
|
(9)
-4%
|
(6)
+36%
|
(5)
+3%
|
(5)
+6%
|
(5)
+10%
|
(3)
+26%
|
(1)
+61%
|
(1)
-12%
|
(1)
+40%
|
(2)
-78%
|
(4)
-138%
|
(4)
-4%
|
3
N/A
|
3
+11%
|
4
+37%
|
5
+12%
|
(1)
N/A
|
(1)
+20%
|
(2)
-114%
|
(3)
-14%
|
(3)
-2%
|
(4)
-54%
|
(4)
-6%
|
(5)
-4%
|
(5)
-19%
|
(3)
+37%
|
(9)
-171%
|
(8)
+9%
|
(8)
+3%
|
(9)
-16%
|
(3)
+67%
|
(3)
-10%
|
(3)
+15%
|
1
N/A
|
3
+249%
|
3
-8%
|
2
-33%
|
(2)
N/A
|
(4)
-95%
|
(5)
-1%
|
(5)
-2%
|
(0)
+99%
|
(0)
-133%
|
(0)
-171%
|
(4)
-1 082%
|
(4)
N/A
|
(5)
0%
|
(4)
+4%
|
(4)
+10%
|
(4)
-9%
|
(4)
N/A
|
(4)
+10%
|
(4)
-9%
|
(4)
+8%
|
31
N/A
|
31
-1%
|
31
0%
|
27
-13%
|
(3)
N/A
|
(10)
-191%
|
(10)
-8%
|
(6)
+39%
|
(17)
-165%
|
67
N/A
|
67
0%
|
66
-2%
|
70
+7%
|
(9)
N/A
|
(13)
-39%
|
(13)
+3%
|
(12)
+3%
|
(12)
+3%
|
(20)
-69%
|
(17)
+17%
|
(13)
+20%
|
(14)
-8%
|
(12)
+18%
|
(18)
-57%
|
(25)
-37%
|
(28)
-11%
|
(23)
+18%
|
(20)
+15%
|
(16)
+18%
|
(7)
+59%
|
(5)
+26%
|
(6)
-25%
|
(11)
-85%
|
(17)
-51%
|
|
| 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
|
0
|
0
|
0
|
(0)
|
(0)
|
(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)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
0
-37%
|
2
+430%
|
2
-4%
|
4
+95%
|
1
-75%
|
1
-30%
|
(1)
N/A
|
(4)
-251%
|
(1)
+71%
|
(3)
-198%
|
(1)
+73%
|
(2)
-134%
|
(0)
+76%
|
2
N/A
|
(0)
N/A
|
3
N/A
|
2
-30%
|
0
-77%
|
(1)
N/A
|
(4)
-168%
|
(3)
+13%
|
1
N/A
|
5
+649%
|
5
-3%
|
5
-3%
|
1
-87%
|
(2)
N/A
|
2
N/A
|
1
-53%
|
4
+393%
|
8
+105%
|
8
+11%
|
8
-8%
|
1
-89%
|
(2)
N/A
|
(6)
-180%
|
(5)
+21%
|
(2)
+62%
|
(4)
-123%
|
(3)
+32%
|
(1)
+59%
|
4
N/A
|
6
+56%
|
8
+41%
|
7
-13%
|
4
-46%
|
4
-6%
|
1
-66%
|
0
-90%
|
(0)
N/A
|
1
N/A
|
(4)
N/A
|
(4)
-5%
|
(6)
-39%
|
(8)
-25%
|
2
N/A
|
3
+31%
|
7
+168%
|
8
+16%
|
5
-39%
|
7
+39%
|
(1)
N/A
|
(0)
+61%
|
(0)
-2%
|
(7)
-1 470%
|
(0)
+98%
|
(10)
-8 258%
|
(8)
+17%
|
(3)
+66%
|
(5)
-88%
|
1
N/A
|
4
+409%
|
3
-27%
|
6
+114%
|
8
+20%
|
(2)
N/A
|
1
N/A
|
(1)
N/A
|
(10)
-553%
|
(10)
+0%
|
(12)
-29%
|
(11)
+8%
|
(4)
+62%
|
4
N/A
|
8
+120%
|
6
-24%
|
4
-35%
|
(2)
N/A
|
(6)
-202%
|
(1)
+74%
|
(1)
+5%
|
7
N/A
|
2
-74%
|
(3)
N/A
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
5
-4%
|
7
+42%
|
7
-4%
|
9
+30%
|
10
+10%
|
9
-7%
|
8
-15%
|
5
-39%
|
4
-24%
|
1
-62%
|
3
+146%
|
3
-24%
|
3
+10%
|
3
-2%
|
1
-54%
|
3
+177%
|
3
-1%
|
4
+20%
|
2
-40%
|
0
-83%
|
1
+178%
|
4
+245%
|
8
+101%
|
7
-12%
|
6
-15%
|
3
-53%
|
1
-60%
|
4
+294%
|
5
+21%
|
8
+60%
|
12
+48%
|
14
+13%
|
11
-21%
|
10
-11%
|
6
-36%
|
2
-62%
|
5
+97%
|
1
-73%
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
1
N/A
|
3
+292%
|
7
+97%
|
9
+44%
|
8
-11%
|
8
-2%
|
6
-28%
|
0
-95%
|
(0)
N/A
|
1
N/A
|
6
+478%
|
6
-4%
|
4
-29%
|
3
-34%
|
7
+152%
|
7
+12%
|
12
+60%
|
12
+2%
|
10
-21%
|
11
+17%
|
10
-9%
|
11
+9%
|
8
-24%
|
5
-37%
|
6
+9%
|
3
-54%
|
7
+182%
|
9
+25%
|
12
+28%
|
15
+26%
|
18
+16%
|
18
+0%
|
17
-5%
|
22
+33%
|
18
-17%
|
19
+3%
|
16
-18%
|
1
-92%
|
(6)
N/A
|
(11)
-99%
|
(14)
-21%
|
(7)
+53%
|
7
N/A
|
17
+144%
|
23
+33%
|
24
+5%
|
21
-14%
|
16
-23%
|
16
-2%
|
7
-58%
|
11
+63%
|
7
-38%
|
4
-45%
|
13
+251%
|
|