Teledyne Technologies Inc
F:TYZ
Cash Flow Statement
Cash Flow Statement
Teledyne Technologies Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Dec-2006 | Apr-2007 | Jul-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-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 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
7
|
24
|
25
|
25
|
26
|
26
|
29
|
30
|
30
|
34
|
36
|
42
|
52
|
58
|
61
|
64
|
66
|
71
|
78
|
80
|
83
|
86
|
91
|
99
|
106
|
114
|
118
|
119
|
112
|
104
|
109
|
116
|
121
|
123
|
118
|
121
|
128
|
252
|
256
|
255
|
259
|
146
|
155
|
165
|
169
|
173
|
177
|
185
|
191
|
203
|
211
|
216
|
213
|
206
|
199
|
196
|
191
|
190
|
193
|
191
|
182
|
196
|
213
|
227
|
263
|
289
|
310
|
334
|
343
|
361
|
378
|
402
|
409
|
398
|
386
|
402
|
404
|
375
|
416
|
445
|
573
|
680
|
724
|
789
|
755
|
769
|
790
|
887
|
887
|
882
|
945
|
821
|
830
|
861
|
819
|
896
|
|
| Depreciation & Amortization |
20
|
21
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
23
|
24
|
25
|
25
|
26
|
25
|
26
|
26
|
27
|
28
|
32
|
33
|
36
|
37
|
35
|
38
|
42
|
46
|
45
|
46
|
44
|
42
|
43
|
42
|
41
|
43
|
45
|
48
|
55
|
59
|
64
|
67
|
68
|
73
|
78
|
83
|
87
|
89
|
91
|
92
|
94
|
94
|
94
|
94
|
94
|
92
|
90
|
88
|
87
|
88
|
87
|
89
|
101
|
109
|
113
|
119
|
113
|
109
|
113
|
112
|
111
|
112
|
112
|
114
|
116
|
117
|
116
|
116
|
170
|
267
|
372
|
429
|
429
|
384
|
332
|
327
|
325
|
321
|
316
|
312
|
310
|
310
|
310
|
313
|
321
|
329
|
336
|
|
| Change in Deffered Taxes |
16
|
22
|
7
|
(14)
|
(20)
|
(22)
|
(25)
|
6
|
8
|
10
|
22
|
(10)
|
(12)
|
(8)
|
(23)
|
(10)
|
(7)
|
(9)
|
(6)
|
(12)
|
(16)
|
(22)
|
(17)
|
(21)
|
(15)
|
0
|
9
|
(41)
|
(41)
|
(34)
|
(25)
|
60
|
53
|
36
|
17
|
17
|
31
|
30
|
34
|
28
|
7
|
16
|
14
|
(18)
|
9
|
8
|
17
|
17
|
2
|
(1)
|
(19)
|
(57)
|
(57)
|
(60)
|
(57)
|
(8)
|
(4)
|
3
|
4
|
(8)
|
(11)
|
(20)
|
(18)
|
(12)
|
(17)
|
(7)
|
(7)
|
(26)
|
(26)
|
(35)
|
(49)
|
(54)
|
(42)
|
(21)
|
(24)
|
(29)
|
(42)
|
(60)
|
(23)
|
(21)
|
(12)
|
(79)
|
(71)
|
(35)
|
(34)
|
34
|
39
|
(231)
|
(219)
|
(226)
|
(335)
|
(121)
|
(121)
|
(207)
|
(132)
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
2
|
3
|
5
|
7
|
5
|
6
|
6
|
8
|
7
|
7
|
6
|
5
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
6
|
7
|
9
|
12
|
8
|
8
|
9
|
10
|
11
|
12
|
12
|
13
|
14
|
15
|
15
|
14
|
12
|
12
|
11
|
15
|
16
|
18
|
20
|
18
|
19
|
20
|
22
|
23
|
25
|
29
|
30
|
30
|
31
|
30
|
29
|
30
|
30
|
27
|
30
|
32
|
34
|
36
|
33
|
31
|
32
|
30
|
32
|
34
|
32
|
36
|
37
|
38
|
38
|
35
|
37
|
38
|
0
|
|
| Other Non-Cash Items |
15
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(3)
|
(3)
|
(4)
|
(3)
|
1
|
1
|
6
|
6
|
7
|
7
|
(1)
|
(0)
|
(0)
|
2
|
7
|
(0)
|
(1)
|
(1)
|
5
|
18
|
13
|
(101)
|
(109)
|
(117)
|
(115)
|
(1)
|
1
|
(2)
|
(0)
|
0
|
1
|
5
|
5
|
5
|
7
|
6
|
9
|
9
|
6
|
8
|
8
|
(9)
|
(4)
|
(1)
|
1
|
21
|
19
|
25
|
26
|
28
|
29
|
25
|
29
|
30
|
30
|
31
|
30
|
29
|
30
|
30
|
58
|
61
|
63
|
64
|
36
|
22
|
20
|
21
|
20
|
31
|
32
|
31
|
35
|
37
|
38
|
90
|
87
|
89
|
91
|
40
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
298
|
0
|
0
|
0
|
193
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(6)
|
16
|
43
|
40
|
35
|
24
|
25
|
(2)
|
5
|
5
|
(7)
|
28
|
13
|
13
|
24
|
13
|
16
|
16
|
(1)
|
(19)
|
6
|
5
|
23
|
48
|
16
|
(4)
|
(15)
|
(3)
|
(26)
|
(29)
|
(49)
|
(63)
|
(48)
|
(23)
|
(29)
|
(59)
|
(77)
|
(60)
|
(36)
|
(14)
|
(25)
|
(48)
|
(95)
|
(34)
|
(109)
|
(72)
|
(56)
|
(94)
|
(2)
|
(33)
|
5
|
29
|
19
|
(5)
|
(3)
|
(76)
|
(21)
|
16
|
31
|
48
|
40
|
8
|
(8)
|
22
|
1
|
(9)
|
6
|
1
|
(3)
|
(37)
|
(31)
|
(9)
|
(32)
|
29
|
43
|
100
|
131
|
176
|
44
|
(36)
|
(544)
|
(584)
|
(513)
|
(620)
|
(162)
|
(258)
|
(272)
|
(167)
|
(91)
|
49
|
66
|
92
|
34
|
(13)
|
38
|
(80)
|
|
| Cash from Operating Activities |
52
N/A
|
82
+56%
|
95
+17%
|
73
-23%
|
63
-14%
|
51
-19%
|
53
+3%
|
57
+7%
|
67
+18%
|
72
+7%
|
75
+5%
|
85
+13%
|
79
-7%
|
90
+14%
|
88
-2%
|
92
+5%
|
98
+7%
|
102
+3%
|
95
-7%
|
78
-17%
|
107
+36%
|
106
-1%
|
139
+31%
|
167
+20%
|
153
-8%
|
159
+4%
|
156
-2%
|
120
-23%
|
90
-25%
|
88
-3%
|
83
-6%
|
155
+88%
|
166
+7%
|
177
+7%
|
154
-13%
|
142
-8%
|
142
+0%
|
176
+23%
|
205
+17%
|
217
+6%
|
193
-11%
|
182
-6%
|
147
-19%
|
190
+29%
|
153
-20%
|
196
+29%
|
228
+16%
|
204
-10%
|
287
+41%
|
268
-7%
|
298
+11%
|
288
-3%
|
278
-3%
|
243
-13%
|
238
-2%
|
210
-11%
|
263
+25%
|
287
+9%
|
312
+9%
|
317
+2%
|
301
-5%
|
305
+1%
|
315
+3%
|
375
+19%
|
393
+5%
|
414
+5%
|
448
+8%
|
447
0%
|
455
+2%
|
431
-5%
|
440
+2%
|
482
+10%
|
478
-1%
|
551
+15%
|
550
0%
|
619
+12%
|
667
+8%
|
723
+8%
|
765
+6%
|
825
+8%
|
483
-41%
|
469
-3%
|
545
+16%
|
487
-11%
|
907
+86%
|
900
-1%
|
909
+1%
|
836
-8%
|
924
+11%
|
1 052
+14%
|
1 024
-3%
|
1 192
+16%
|
1 144
-4%
|
1 051
-8%
|
1 145
+9%
|
1 191
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(18)
|
(20)
|
(21)
|
(20)
|
(17)
|
(19)
|
(19)
|
(20)
|
(21)
|
(20)
|
(21)
|
(22)
|
(24)
|
(26)
|
(34)
|
(40)
|
(41)
|
(40)
|
(37)
|
(36)
|
(38)
|
(38)
|
(43)
|
(37)
|
(37)
|
(34)
|
(26)
|
(26)
|
(22)
|
(31)
|
(32)
|
(39)
|
(43)
|
(42)
|
(46)
|
(52)
|
(57)
|
(65)
|
(71)
|
(74)
|
(76)
|
(73)
|
(68)
|
(57)
|
(48)
|
(44)
|
(40)
|
(44)
|
(45)
|
(47)
|
(54)
|
(56)
|
(60)
|
(88)
|
(86)
|
(82)
|
(83)
|
(59)
|
(66)
|
(81)
|
(86)
|
(87)
|
(88)
|
(79)
|
(83)
|
(88)
|
(87)
|
(86)
|
(76)
|
(71)
|
(69)
|
(73)
|
(87)
|
(102)
|
(105)
|
(105)
|
(93)
|
(93)
|
(96)
|
(103)
|
(109)
|
(115)
|
(106)
|
(97)
|
(95)
|
(84)
|
(86)
|
(98)
|
(107)
|
(117)
|
|
| Other Items |
(23)
|
(25)
|
(48)
|
(22)
|
(22)
|
(43)
|
(19)
|
(20)
|
(40)
|
(95)
|
(133)
|
(170)
|
(145)
|
(91)
|
(83)
|
(49)
|
(86)
|
(75)
|
(258)
|
(251)
|
(255)
|
(250)
|
(42)
|
(47)
|
(178)
|
(206)
|
(251)
|
(288)
|
(128)
|
(95)
|
(65)
|
(35)
|
(34)
|
(46)
|
(73)
|
(70)
|
(430)
|
(229)
|
(186)
|
(230)
|
99
|
(117)
|
(438)
|
(388)
|
(423)
|
(399)
|
(106)
|
(122)
|
(53)
|
(51)
|
(24)
|
(195)
|
(214)
|
(252)
|
(248)
|
(63)
|
(45)
|
(62)
|
(51)
|
(63)
|
(803)
|
(747)
|
(788)
|
(773)
|
(32)
|
(30)
|
1
|
(2)
|
(225)
|
(225)
|
(486)
|
(484)
|
(290)
|
(290)
|
(29)
|
(28)
|
1
|
(3 723)
|
(3 722)
|
(3 723)
|
(3 721)
|
7
|
(5)
|
(83)
|
(137)
|
(142)
|
(130)
|
(75)
|
(23)
|
(146)
|
(146)
|
(124)
|
(881)
|
(757)
|
(763)
|
(821)
|
|
| Cash from Investing Activities |
(44)
N/A
|
(41)
+6%
|
(64)
-55%
|
(38)
+41%
|
(37)
+1%
|
(58)
-55%
|
(37)
+36%
|
(40)
-8%
|
(61)
-50%
|
(115)
-90%
|
(150)
-31%
|
(189)
-26%
|
(164)
+13%
|
(112)
+32%
|
(105)
+6%
|
(69)
+34%
|
(107)
-56%
|
(97)
+9%
|
(282)
-190%
|
(278)
+1%
|
(289)
-4%
|
(289)
0%
|
(83)
+71%
|
(88)
-5%
|
(215)
-145%
|
(243)
-13%
|
(289)
-19%
|
(327)
-13%
|
(170)
+48%
|
(132)
+23%
|
(102)
+23%
|
(69)
+32%
|
(60)
+13%
|
(71)
-19%
|
(96)
-35%
|
(101)
-6%
|
(462)
-356%
|
(268)
+42%
|
(229)
+15%
|
(272)
-19%
|
53
N/A
|
(169)
N/A
|
(495)
-194%
|
(453)
+8%
|
(494)
-9%
|
(473)
+4%
|
(182)
+61%
|
(195)
-7%
|
(121)
+38%
|
(108)
+10%
|
(72)
+33%
|
(239)
-230%
|
(253)
-6%
|
(296)
-17%
|
(293)
+1%
|
(110)
+62%
|
(98)
+11%
|
(118)
-20%
|
(111)
+6%
|
(151)
-36%
|
(889)
-489%
|
(829)
+7%
|
(871)
-5%
|
(831)
+5%
|
(98)
+88%
|
(111)
-13%
|
(85)
+24%
|
(89)
-4%
|
(313)
-253%
|
(304)
+3%
|
(570)
-88%
|
(572)
0%
|
(377)
+34%
|
(376)
+0%
|
(105)
+72%
|
(99)
+5%
|
(68)
+32%
|
(3 796)
-5 490%
|
(3 809)
0%
|
(3 824)
0%
|
(3 826)
0%
|
(98)
+97%
|
(98)
+0%
|
(175)
-79%
|
(233)
-33%
|
(245)
-5%
|
(239)
+2%
|
(190)
+20%
|
(129)
+32%
|
(243)
-88%
|
(241)
+1%
|
(207)
+14%
|
(966)
-366%
|
(855)
+11%
|
(870)
-2%
|
(938)
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
0
|
2
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
4
|
7
|
7
|
8
|
9
|
10
|
9
|
11
|
11
|
12
|
8
|
8
|
5
|
7
|
0
|
1
|
7
|
13
|
11
|
8
|
1
|
(1)
|
0
|
1
|
1
|
4
|
9
|
10
|
13
|
(20)
|
(18)
|
(18)
|
(19)
|
20
|
17
|
18
|
18
|
12
|
(10)
|
(18)
|
(130)
|
(128)
|
(251)
|
(237)
|
(124)
|
(225)
|
(83)
|
(84)
|
(70)
|
36
|
40
|
38
|
28
|
25
|
31
|
37
|
42
|
37
|
35
|
34
|
30
|
35
|
35
|
42
|
35
|
36
|
37
|
24
|
28
|
25
|
27
|
27
|
22
|
24
|
21
|
21
|
32
|
45
|
44
|
(152)
|
(298)
|
(316)
|
(296)
|
(103)
|
44
|
(354)
|
|
| Net Issuance of Debt |
(8)
|
(38)
|
(32)
|
(30)
|
(20)
|
0
|
0
|
0
|
0
|
60
|
60
|
71
|
63
|
(1)
|
2
|
(36)
|
(9)
|
(27)
|
181
|
182
|
175
|
173
|
(77)
|
(89)
|
56
|
76
|
107
|
190
|
61
|
38
|
25
|
(82)
|
(100)
|
(97)
|
(56)
|
4
|
307
|
78
|
22
|
47
|
(179)
|
(8)
|
342
|
229
|
281
|
294
|
(5)
|
(5)
|
(137)
|
(118)
|
(63)
|
155
|
274
|
257
|
136
|
77
|
(112)
|
(71)
|
(97)
|
(163)
|
563
|
516
|
525
|
394
|
(323)
|
(310)
|
(352)
|
(307)
|
(140)
|
(149)
|
107
|
109
|
(6)
|
63
|
(156)
|
(98)
|
2 382
|
3 382
|
3 157
|
2 834
|
387
|
(790)
|
(520)
|
(175)
|
(307)
|
(599)
|
(679)
|
(679)
|
(579)
|
(560)
|
(450)
|
(601)
|
(286)
|
(182)
|
(260)
|
(164)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
14
|
15
|
18
|
9
|
18
|
18
|
16
|
4
|
11
|
12
|
18
|
10
|
8
|
6
|
(0)
|
2
|
3
|
2
|
2
|
1
|
3
|
2
|
1
|
3
|
5
|
6
|
11
|
11
|
7
|
8
|
7
|
4
|
5
|
9
|
4
|
4
|
1
|
0
|
3
|
2
|
4
|
2
|
(1)
|
(18)
|
(20)
|
(21)
|
(21)
|
(5)
|
(5)
|
(4)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(36)
|
(44)
|
(53)
|
(53)
|
(19)
|
8
|
42
|
41
|
30
|
11
|
(14)
|
(18)
|
(7)
|
(9)
|
(10)
|
(29)
|
(31)
|
(29)
|
(52)
|
(37)
|
|
| Cash from Financing Activities |
(6)
N/A
|
(36)
-492%
|
(30)
+16%
|
(29)
+4%
|
(17)
+39%
|
1
N/A
|
2
+43%
|
2
+20%
|
2
N/A
|
62
+2 500%
|
64
+3%
|
78
+21%
|
73
-6%
|
10
-87%
|
14
+39%
|
(26)
N/A
|
6
N/A
|
(9)
N/A
|
202
N/A
|
203
+1%
|
189
-7%
|
188
-1%
|
(67)
N/A
|
(79)
-17%
|
67
N/A
|
89
+34%
|
132
+47%
|
213
+62%
|
81
-62%
|
51
-37%
|
26
-49%
|
(81)
N/A
|
(97)
-21%
|
(93)
+4%
|
(53)
+44%
|
8
N/A
|
319
+3 696%
|
89
-72%
|
35
-61%
|
30
-14%
|
(191)
N/A
|
(20)
+89%
|
334
N/A
|
260
-22%
|
306
+17%
|
320
+5%
|
19
-94%
|
11
-43%
|
(142)
N/A
|
(127)
+11%
|
(189)
-49%
|
30
N/A
|
24
-22%
|
20
-14%
|
14
-29%
|
(145)
N/A
|
(191)
-31%
|
(153)
+20%
|
(168)
-10%
|
(145)
+14%
|
583
N/A
|
533
-9%
|
532
0%
|
414
-22%
|
(297)
N/A
|
(276)
+7%
|
(312)
-13%
|
(271)
+13%
|
(104)
+62%
|
(116)
-11%
|
136
N/A
|
142
+4%
|
27
-81%
|
105
+284%
|
(121)
N/A
|
(62)
+49%
|
2 382
N/A
|
3 362
+41%
|
3 131
-7%
|
2 807
-10%
|
396
-86%
|
(755)
N/A
|
(455)
+40%
|
(110)
+76%
|
(256)
-133%
|
(567)
-122%
|
(661)
-16%
|
(652)
+1%
|
(542)
+17%
|
(722)
-33%
|
(758)
-5%
|
(946)
-25%
|
(612)
+35%
|
(313)
+49%
|
(267)
+15%
|
(555)
-108%
|
|
| 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
|
(4)
|
(12)
|
(10)
|
(13)
|
(12)
|
(1)
|
(6)
|
(4)
|
(8)
|
(9)
|
2
|
7
|
15
|
13
|
(7)
|
(7)
|
(15)
|
(12)
|
(5)
|
(4)
|
5
|
(3)
|
(5)
|
2
|
16
|
21
|
23
|
9
|
(6)
|
(2)
|
(32)
|
(64)
|
(38)
|
(37)
|
(3)
|
19
|
16
|
(6)
|
(9)
|
28
|
(37)
|
(16)
|
(16)
|
(40)
|
4
|
|
| Net Change in Cash |
2
N/A
|
5
+104%
|
2
-59%
|
7
+255%
|
8
+18%
|
(5)
N/A
|
18
N/A
|
19
+6%
|
9
-54%
|
19
+123%
|
(11)
N/A
|
(26)
-142%
|
(12)
+55%
|
(12)
N/A
|
(3)
+75%
|
(2)
+28%
|
(3)
-43%
|
(4)
-47%
|
15
N/A
|
4
-75%
|
7
+92%
|
4
-39%
|
(11)
N/A
|
0
N/A
|
5
+1 125%
|
6
+12%
|
(1)
N/A
|
7
N/A
|
1
-91%
|
6
+967%
|
7
+6%
|
6
-16%
|
9
+51%
|
12
+44%
|
6
-56%
|
49
+791%
|
(1)
N/A
|
(3)
-560%
|
11
N/A
|
(26)
N/A
|
55
N/A
|
(7)
N/A
|
(14)
-93%
|
(4)
+74%
|
(36)
-897%
|
44
N/A
|
65
+47%
|
20
-69%
|
25
+22%
|
33
+35%
|
37
+11%
|
75
+103%
|
37
-52%
|
(42)
N/A
|
(54)
-29%
|
(56)
-4%
|
(27)
+52%
|
10
N/A
|
28
+169%
|
14
-52%
|
(14)
N/A
|
10
N/A
|
(17)
N/A
|
(28)
-63%
|
10
N/A
|
20
+93%
|
44
+121%
|
72
+64%
|
26
-63%
|
7
-75%
|
2
-64%
|
57
+2 275%
|
125
+120%
|
275
+119%
|
326
+19%
|
474
+45%
|
3 003
+534%
|
312
-90%
|
97
-69%
|
(198)
N/A
|
(2 950)
-1 387%
|
(416)
+86%
|
(73)
+83%
|
163
N/A
|
381
+133%
|
85
-78%
|
29
-66%
|
10
-65%
|
247
+2 324%
|
79
-68%
|
52
-34%
|
2
-97%
|
(451)
N/A
|
(132)
+71%
|
(32)
+76%
|
(297)
-818%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
32
N/A
|
65
+107%
|
80
+22%
|
58
-27%
|
48
-17%
|
36
-25%
|
35
-4%
|
37
+5%
|
46
+26%
|
52
+13%
|
58
+11%
|
66
+15%
|
60
-9%
|
70
+17%
|
67
-4%
|
73
+8%
|
77
+7%
|
80
+3%
|
71
-11%
|
52
-27%
|
73
+40%
|
67
-8%
|
99
+48%
|
126
+28%
|
116
-8%
|
123
+6%
|
118
-4%
|
82
-30%
|
48
-42%
|
50
+6%
|
46
-9%
|
121
+164%
|
140
+15%
|
151
+8%
|
131
-13%
|
111
-16%
|
110
-1%
|
136
+24%
|
162
+19%
|
175
+8%
|
148
-16%
|
131
-12%
|
90
-31%
|
124
+38%
|
82
-34%
|
122
+50%
|
151
+24%
|
132
-13%
|
219
+67%
|
212
-4%
|
250
+18%
|
244
-2%
|
239
-2%
|
199
-17%
|
192
-3%
|
163
-15%
|
209
+28%
|
231
+10%
|
251
+9%
|
229
-9%
|
215
-6%
|
223
+3%
|
231
+4%
|
316
+37%
|
327
+3%
|
333
+2%
|
362
+9%
|
360
0%
|
367
+2%
|
352
-4%
|
357
+1%
|
394
+10%
|
391
-1%
|
465
+19%
|
475
+2%
|
548
+15%
|
599
+9%
|
650
+9%
|
678
+4%
|
723
+7%
|
378
-48%
|
364
-4%
|
452
+24%
|
394
-13%
|
811
+106%
|
798
-2%
|
801
+0%
|
721
-10%
|
818
+13%
|
956
+17%
|
929
-3%
|
1 108
+19%
|
1 058
-5%
|
953
-10%
|
1 038
+9%
|
1 074
+3%
|
|