PC Connection Inc
F:PCC
Cash Flow Statement
Cash Flow Statement
PC Connection Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
2
|
2
|
3
|
7
|
8
|
8
|
6
|
6
|
6
|
7
|
8
|
8
|
7
|
7
|
4
|
5
|
7
|
9
|
14
|
16
|
18
|
21
|
23
|
24
|
24
|
19
|
10
|
4
|
(8)
|
(8)
|
(1)
|
3
|
14
|
20
|
23
|
25
|
28
|
28
|
29
|
30
|
31
|
32
|
33
|
34
|
34
|
35
|
36
|
37
|
39
|
41
|
43
|
44
|
44
|
45
|
47
|
47
|
48
|
49
|
48
|
46
|
48
|
47
|
55
|
59
|
63
|
64
|
65
|
66
|
72
|
81
|
82
|
84
|
68
|
62
|
56
|
51
|
61
|
64
|
70
|
82
|
90
|
93
|
89
|
82
|
76
|
78
|
83
|
82
|
89
|
90
|
87
|
87
|
86
|
84
|
84
|
|
| Depreciation & Amortization |
8
|
8
|
8
|
8
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
13
|
14
|
14
|
15
|
15
|
14
|
13
|
13
|
13
|
13
|
14
|
14
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(1)
|
1
|
0
|
1
|
0
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
(1)
|
(1)
|
(5)
|
(4)
|
(1)
|
(2)
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
3
|
2
|
1
|
(1)
|
(1)
|
(1)
|
5
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
1
|
3
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(0)
|
5
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
9
|
0
|
|
| Other Non-Cash Items |
9
|
9
|
8
|
7
|
7
|
6
|
4
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
13
|
14
|
26
|
25
|
15
|
15
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
5
|
6
|
6
|
5
|
3
|
3
|
5
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
8
|
6
|
2
|
3
|
6
|
9
|
11
|
10
|
12
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
21
|
0
|
32
|
43
|
24
|
33
|
30
|
26
|
30
|
29
|
30
|
31
|
30
|
24
|
30
|
30
|
29
|
28
|
22
|
20
|
20
|
20
|
24
|
24
|
28
|
29
|
18
|
23
|
19
|
19
|
31
|
26
|
21
|
22
|
30
|
32
|
34
|
41
|
40
|
37
|
42
|
35
|
32
|
32
|
29
|
32
|
30
|
30
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
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
|
|
| Change in Working Capital |
(21)
|
4
|
(18)
|
(15)
|
(15)
|
(31)
|
(17)
|
(13)
|
(12)
|
(17)
|
(12)
|
(6)
|
(15)
|
7
|
(13)
|
(6)
|
(6)
|
(27)
|
(4)
|
(1)
|
(1)
|
(9)
|
(17)
|
(32)
|
(31)
|
(2)
|
4
|
15
|
33
|
17
|
6
|
(14)
|
(26)
|
(38)
|
(49)
|
(35)
|
(21)
|
(14)
|
(19)
|
(46)
|
(23)
|
(11)
|
(8)
|
26
|
(8)
|
(17)
|
5
|
(29)
|
(26)
|
(40)
|
(47)
|
(18)
|
(23)
|
(25)
|
(25)
|
(29)
|
(27)
|
(30)
|
(17)
|
(29)
|
(27)
|
(57)
|
(42)
|
(46)
|
(39)
|
(5)
|
(5)
|
4
|
(17)
|
(41)
|
(53)
|
(64)
|
(42)
|
45
|
(41)
|
(37)
|
(68)
|
(110)
|
(81)
|
(33)
|
(89)
|
(94)
|
(50)
|
(74)
|
(9)
|
82
|
106
|
96
|
137
|
55
|
55
|
68
|
(44)
|
(55)
|
(43)
|
(47)
|
|
| Cash from Operating Activities |
(2)
N/A
|
22
N/A
|
(1)
N/A
|
5
N/A
|
7
+46%
|
(9)
N/A
|
4
N/A
|
3
-8%
|
5
+55%
|
1
-84%
|
7
+713%
|
13
+105%
|
4
-69%
|
26
+527%
|
5
-79%
|
10
+78%
|
11
+13%
|
(9)
N/A
|
18
N/A
|
26
+46%
|
27
+4%
|
21
-22%
|
16
-24%
|
0
-97%
|
5
+1 109%
|
34
+546%
|
34
+2%
|
45
+31%
|
58
+28%
|
37
-36%
|
27
-27%
|
6
-79%
|
(4)
N/A
|
(12)
-227%
|
(18)
-47%
|
(1)
+95%
|
15
N/A
|
25
+70%
|
21
-17%
|
(5)
N/A
|
21
N/A
|
34
+63%
|
36
+7%
|
70
+94%
|
34
-52%
|
25
-26%
|
47
+92%
|
20
-59%
|
25
+25%
|
14
-45%
|
7
-47%
|
35
+392%
|
33
-7%
|
31
-5%
|
32
+2%
|
31
-3%
|
33
+8%
|
31
-5%
|
45
+45%
|
34
-26%
|
36
+6%
|
7
-81%
|
22
+226%
|
19
-13%
|
31
+61%
|
71
+127%
|
72
+2%
|
87
+20%
|
68
-22%
|
49
-28%
|
46
-6%
|
37
-20%
|
63
+72%
|
136
+115%
|
43
-68%
|
36
-16%
|
(3)
N/A
|
(35)
-1 280%
|
(2)
+96%
|
58
N/A
|
14
-77%
|
18
+30%
|
65
+268%
|
35
-46%
|
93
+166%
|
179
+93%
|
205
+15%
|
198
-3%
|
236
+19%
|
158
-33%
|
161
+2%
|
174
+8%
|
64
-63%
|
52
-19%
|
63
+22%
|
65
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(11)
|
(10)
|
(9)
|
(9)
|
(7)
|
(6)
|
(4)
|
(3)
|
(4)
|
(7)
|
(9)
|
(12)
|
(13)
|
(11)
|
(12)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(13)
|
(13)
|
(47)
|
(45)
|
(12)
|
(11)
|
23
|
23
|
(12)
|
(15)
|
(17)
|
(20)
|
(21)
|
(23)
|
(25)
|
(26)
|
(26)
|
(24)
|
(20)
|
(15)
|
(11)
|
(9)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
|
| Other Items |
0
|
(32)
|
(32)
|
(33)
|
(38)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(1)
|
(7)
|
(7)
|
(15)
|
(15)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
(151)
|
(201)
|
(251)
|
(206)
|
(108)
|
49
|
99
|
51
|
50
|
|
| Cash from Investing Activities |
(6)
N/A
|
(38)
-584%
|
(38)
-1%
|
(38)
+1%
|
(42)
-12%
|
(9)
+79%
|
(8)
+6%
|
(8)
0%
|
(8)
+10%
|
(8)
-11%
|
(9)
-10%
|
(9)
+2%
|
(4)
+56%
|
(11)
-179%
|
(12)
-14%
|
(22)
-75%
|
(23)
-4%
|
(17)
+24%
|
(16)
+6%
|
(8)
+51%
|
(8)
+1%
|
(7)
+16%
|
(7)
-3%
|
(7)
-4%
|
(9)
-20%
|
(9)
-11%
|
(11)
-13%
|
(10)
+3%
|
(9)
+10%
|
(9)
+1%
|
(7)
+28%
|
(6)
+16%
|
(4)
+21%
|
(3)
+23%
|
(4)
-9%
|
(7)
-94%
|
(12)
-73%
|
(16)
-31%
|
(18)
-9%
|
(16)
+10%
|
(13)
+20%
|
(10)
+23%
|
(9)
+6%
|
(9)
+1%
|
(8)
+12%
|
(8)
-2%
|
(7)
+14%
|
(8)
-7%
|
(7)
+3%
|
(7)
+8%
|
(8)
-21%
|
(8)
+7%
|
(8)
-11%
|
(10)
-18%
|
(12)
-23%
|
(13)
-5%
|
(13)
+1%
|
(47)
-271%
|
(45)
+3%
|
(55)
-21%
|
(54)
+1%
|
(20)
+64%
|
(20)
-3%
|
(12)
+41%
|
(15)
-30%
|
(17)
-12%
|
(20)
-13%
|
(21)
-9%
|
(23)
-7%
|
(25)
-11%
|
(26)
-4%
|
(26)
+2%
|
(24)
+8%
|
(20)
+16%
|
(15)
+27%
|
(11)
+25%
|
(7)
+34%
|
(6)
+19%
|
(7)
-19%
|
(9)
-25%
|
(10)
-18%
|
(10)
+1%
|
(10)
+1%
|
(9)
+10%
|
(9)
+6%
|
(9)
-11%
|
(58)
-519%
|
(160)
-175%
|
(210)
-31%
|
(259)
-23%
|
(214)
+17%
|
(115)
+46%
|
41
N/A
|
91
+122%
|
44
-52%
|
43
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
1
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
10
|
13
|
12
|
10
|
3
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(3)
|
0
|
(6)
|
(3)
|
(4)
|
(4)
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
(2)
|
(3)
|
(3)
|
(14)
|
(12)
|
(13)
|
(14)
|
(3)
|
(12)
|
(10)
|
(9)
|
(10)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(5)
|
(4)
|
(1)
|
(2)
|
(7)
|
(11)
|
(55)
|
(68)
|
(69)
|
(75)
|
|
| Net Issuance of Debt |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
5
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
(1)
|
7
|
14
|
13
|
17
|
(1)
|
(21)
|
(16)
|
(19)
|
(8)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
4
|
(1)
|
(1)
|
(1)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| 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
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(35)
|
(26)
|
(26)
|
(26)
|
(9)
|
(11)
|
(13)
|
(15)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(2)
-150%
|
(0)
+87%
|
(1)
-475%
|
(1)
+39%
|
(0)
+43%
|
1
N/A
|
6
+937%
|
1
-90%
|
1
-17%
|
0
-60%
|
(1)
N/A
|
2
N/A
|
0
-88%
|
8
+3 750%
|
15
+95%
|
13
-11%
|
18
+32%
|
2
-90%
|
(11)
N/A
|
(3)
+72%
|
(6)
-100%
|
2
N/A
|
3
+16%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(2)
-96%
|
(1)
+43%
|
(1)
-11%
|
(1)
-10%
|
(1)
+23%
|
(1)
+6%
|
(2)
-150%
|
(4)
-80%
|
(3)
+20%
|
(3)
+6%
|
(3)
-7%
|
(4)
-28%
|
(9)
-155%
|
(17)
-75%
|
(16)
+4%
|
(13)
+18%
|
(25)
-95%
|
(17)
+34%
|
(16)
+7%
|
(17)
-6%
|
(9)
+43%
|
(11)
-14%
|
(11)
+1%
|
(10)
+8%
|
(9)
+3%
|
(9)
+0%
|
(9)
+5%
|
(9)
-3%
|
1
N/A
|
(9)
N/A
|
(10)
-4%
|
(10)
-1%
|
(10)
+2%
|
(7)
+33%
|
(6)
+2%
|
(7)
-3%
|
(7)
-2%
|
(11)
-58%
|
(13)
-21%
|
(13)
N/A
|
(24)
-87%
|
(22)
+6%
|
(22)
N/A
|
(23)
-3%
|
(13)
+45%
|
(22)
-71%
|
(20)
+9%
|
(19)
+4%
|
(19)
-4%
|
(9)
+52%
|
(10)
-6%
|
(10)
N/A
|
(36)
-267%
|
(28)
+23%
|
(28)
0%
|
(28)
+1%
|
(11)
+60%
|
(17)
-49%
|
(20)
-21%
|
(22)
-11%
|
(16)
+30%
|
(13)
+17%
|
(15)
-16%
|
(20)
-32%
|
(25)
-25%
|
(70)
-179%
|
(85)
-20%
|
(87)
-2%
|
(93)
-8%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(8)
N/A
|
(17)
-128%
|
(39)
-128%
|
(34)
+14%
|
(36)
-5%
|
(18)
+50%
|
(4)
+77%
|
1
N/A
|
(2)
N/A
|
(7)
-289%
|
(2)
+66%
|
4
N/A
|
2
-53%
|
15
+733%
|
1
-95%
|
3
+321%
|
2
-39%
|
(8)
N/A
|
4
N/A
|
8
+117%
|
16
+110%
|
9
-46%
|
12
+35%
|
(4)
N/A
|
(4)
-6%
|
23
N/A
|
23
-2%
|
33
+45%
|
47
+43%
|
27
-44%
|
19
-28%
|
(1)
N/A
|
(9)
-1 154%
|
(18)
-97%
|
(25)
-43%
|
(11)
+56%
|
(1)
+95%
|
6
N/A
|
(1)
N/A
|
(31)
-3 318%
|
(9)
+72%
|
8
N/A
|
14
+70%
|
35
+156%
|
9
-75%
|
1
-90%
|
24
+2 544%
|
3
-89%
|
6
+142%
|
(4)
N/A
|
(11)
-174%
|
18
N/A
|
15
-18%
|
12
-18%
|
10
-15%
|
19
+85%
|
11
-42%
|
(25)
N/A
|
(10)
+61%
|
(31)
-213%
|
(25)
+18%
|
(19)
+24%
|
(5)
+77%
|
1
N/A
|
5
+542%
|
41
+681%
|
40
-2%
|
42
+5%
|
23
-46%
|
1
-96%
|
(4)
N/A
|
(2)
+57%
|
18
N/A
|
96
+437%
|
10
-90%
|
6
-41%
|
(19)
N/A
|
(50)
-163%
|
(18)
+63%
|
13
N/A
|
(25)
N/A
|
(21)
+16%
|
27
N/A
|
15
-45%
|
68
+362%
|
149
+121%
|
124
-17%
|
22
-82%
|
13
-42%
|
(116)
N/A
|
(73)
+37%
|
33
N/A
|
35
+5%
|
59
+68%
|
20
-65%
|
15
-27%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
17
N/A
|
(7)
N/A
|
(0)
+99%
|
4
N/A
|
(12)
N/A
|
1
N/A
|
1
-22%
|
3
+272%
|
(1)
N/A
|
4
N/A
|
11
+201%
|
1
-90%
|
22
+2 070%
|
(0)
N/A
|
3
N/A
|
3
+20%
|
(18)
N/A
|
10
N/A
|
18
+89%
|
19
+6%
|
15
-24%
|
10
-36%
|
(7)
N/A
|
(3)
+50%
|
24
N/A
|
24
-2%
|
35
+46%
|
48
+39%
|
27
-43%
|
20
-27%
|
0
-99%
|
(8)
N/A
|
(16)
-91%
|
(22)
-39%
|
(8)
+63%
|
6
N/A
|
13
+122%
|
8
-41%
|
(17)
N/A
|
9
N/A
|
24
+172%
|
27
+11%
|
60
+127%
|
25
-58%
|
16
-36%
|
40
+147%
|
12
-70%
|
17
+42%
|
7
-61%
|
(1)
N/A
|
28
N/A
|
24
-12%
|
21
-13%
|
20
-8%
|
18
-8%
|
21
+14%
|
(15)
N/A
|
0
N/A
|
22
N/A
|
24
+12%
|
30
+25%
|
45
+49%
|
8
-83%
|
16
+110%
|
53
+238%
|
53
-1%
|
66
+24%
|
45
-32%
|
23
-48%
|
19
-18%
|
11
-43%
|
39
+260%
|
116
+194%
|
28
-76%
|
25
-11%
|
(11)
N/A
|
(42)
-271%
|
(10)
+76%
|
47
N/A
|
3
-93%
|
7
+135%
|
55
+647%
|
26
-53%
|
84
+226%
|
169
+101%
|
195
+15%
|
188
-4%
|
226
+20%
|
150
-34%
|
153
+2%
|
166
+8%
|
57
-66%
|
45
-21%
|
56
+25%
|
58
+4%
|
|