Axcelis Technologies Inc
NASDAQ:ACLS
Cash Flow Statement
Cash Flow Statement
Axcelis Technologies 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 |
(20)
|
(54)
|
(54)
|
(37)
|
(26)
|
(15)
|
(92)
|
(124)
|
(114)
|
(94)
|
19
|
70
|
74
|
63
|
29
|
5
|
(4)
|
(5)
|
6
|
24
|
41
|
43
|
36
|
15
|
(11)
|
(25)
|
(49)
|
(66)
|
(197)
|
(215)
|
(218)
|
(209)
|
(78)
|
(59)
|
(42)
|
(32)
|
(18)
|
(5)
|
4
|
12
|
5
|
(7)
|
(11)
|
(21)
|
(34)
|
(33)
|
(37)
|
(33)
|
(17)
|
(8)
|
(11)
|
(11)
|
(11)
|
(10)
|
3
|
14
|
15
|
15
|
12
|
8
|
11
|
19
|
30
|
39
|
127
|
131
|
132
|
129
|
46
|
38
|
24
|
16
|
17
|
22
|
35
|
45
|
50
|
55
|
61
|
78
|
99
|
124
|
149
|
162
|
183
|
189
|
207
|
232
|
246
|
250
|
239
|
222
|
201
|
178
|
158
|
136
|
|
| Depreciation & Amortization |
21
|
20
|
18
|
16
|
24
|
27
|
30
|
33
|
25
|
24
|
24
|
24
|
23
|
24
|
24
|
24
|
24
|
22
|
22
|
21
|
20
|
21
|
21
|
21
|
22
|
22
|
23
|
23
|
24
|
20
|
16
|
12
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
9
|
8
|
8
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
14
|
14
|
15
|
16
|
16
|
17
|
17
|
|
| Change in Deffered Taxes |
(16)
|
0
|
0
|
0
|
(40)
|
(40)
|
34
|
34
|
69
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(3)
|
(2)
|
(82)
|
(80)
|
(73)
|
(73)
|
11
|
9
|
6
|
5
|
3
|
4
|
5
|
8
|
5
|
5
|
7
|
11
|
20
|
21
|
19
|
15
|
9
|
3
|
(3)
|
(11)
|
(20)
|
(18)
|
(15)
|
(13)
|
(16)
|
(16)
|
(18)
|
(12)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
1
|
2
|
4
|
6
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
8
|
8
|
8
|
9
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
14
|
15
|
17
|
18
|
20
|
20
|
21
|
21
|
21
|
21
|
21
|
|
| Other Non-Cash Items |
(12)
|
(4)
|
(3)
|
(2)
|
(5)
|
(10)
|
(8)
|
(5)
|
(9)
|
(11)
|
(17)
|
(26)
|
(30)
|
(27)
|
(27)
|
(18)
|
(12)
|
(11)
|
(8)
|
(8)
|
(12)
|
(14)
|
(9)
|
(4)
|
15
|
7
|
9
|
8
|
127
|
132
|
133
|
133
|
17
|
11
|
9
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
11
|
12
|
10
|
10
|
6
|
4
|
5
|
6
|
7
|
7
|
8
|
8
|
7
|
7
|
7
|
7
|
6
|
6
|
7
|
7
|
(3)
|
(3)
|
(2)
|
(1)
|
10
|
11
|
11
|
11
|
12
|
12
|
13
|
14
|
14
|
15
|
15
|
15
|
16
|
16
|
16
|
17
|
24
|
23
|
26
|
28
|
15
|
21
|
21
|
8
|
25
|
20
|
11
|
28
|
|
| Cash Taxes Paid |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Change in Working Capital |
11
|
52
|
30
|
(15)
|
(7)
|
(32)
|
(21)
|
(3)
|
(28)
|
(12)
|
(5)
|
(18)
|
10
|
4
|
6
|
16
|
(19)
|
(35)
|
(52)
|
(48)
|
(30)
|
(50)
|
(43)
|
(41)
|
(57)
|
(1)
|
2
|
5
|
(3)
|
15
|
15
|
12
|
20
|
10
|
23
|
25
|
0
|
(4)
|
(32)
|
(30)
|
(16)
|
(13)
|
(5)
|
(2)
|
5
|
11
|
11
|
6
|
(7)
|
(17)
|
(14)
|
(16)
|
(17)
|
(6)
|
(9)
|
(17)
|
(9)
|
(28)
|
(34)
|
(28)
|
(31)
|
(31)
|
1
|
(5)
|
9
|
13
|
(22)
|
(27)
|
(26)
|
(38)
|
(37)
|
(10)
|
(54)
|
(8)
|
1
|
(14)
|
(9)
|
(41)
|
(34)
|
(8)
|
5
|
(11)
|
(62)
|
(74)
|
(12)
|
(2)
|
12
|
(48)
|
(97)
|
(103)
|
(89)
|
(39)
|
(85)
|
(61)
|
(31)
|
(32)
|
|
| Cash from Operating Activities |
(17)
N/A
|
(3)
+81%
|
(25)
-684%
|
(54)
-117%
|
(54)
+1%
|
(68)
-27%
|
(56)
+18%
|
(65)
-16%
|
(57)
+12%
|
(24)
+58%
|
16
N/A
|
45
+180%
|
72
+61%
|
58
-19%
|
27
-53%
|
21
-25%
|
(12)
N/A
|
(30)
-145%
|
(33)
-11%
|
(12)
+64%
|
19
N/A
|
(1)
N/A
|
4
N/A
|
(10)
N/A
|
(31)
-224%
|
3
N/A
|
(15)
N/A
|
(31)
-102%
|
(49)
-59%
|
(49)
+0%
|
(54)
-11%
|
(52)
+3%
|
(34)
+35%
|
(32)
+6%
|
(3)
+91%
|
6
N/A
|
(6)
N/A
|
3
N/A
|
(16)
N/A
|
(7)
+59%
|
4
N/A
|
(5)
N/A
|
(1)
+80%
|
(9)
-780%
|
(11)
-20%
|
(3)
+74%
|
(9)
-214%
|
(10)
-14%
|
(15)
-50%
|
(17)
-14%
|
(16)
+6%
|
(18)
-12%
|
(16)
+11%
|
(3)
+79%
|
8
N/A
|
10
+32%
|
18
+79%
|
(1)
N/A
|
(10)
-1 600%
|
(7)
+30%
|
(9)
-24%
|
(1)
+85%
|
39
N/A
|
45
+13%
|
56
+27%
|
68
+20%
|
40
-40%
|
33
-17%
|
47
+42%
|
26
-44%
|
11
-56%
|
30
+159%
|
(14)
N/A
|
38
N/A
|
63
+65%
|
62
-1%
|
70
+12%
|
45
-35%
|
59
+31%
|
106
+80%
|
150
+42%
|
161
+7%
|
134
-17%
|
131
-2%
|
216
+64%
|
224
+4%
|
254
+13%
|
214
-16%
|
157
-27%
|
164
+5%
|
172
+4%
|
194
+13%
|
141
-27%
|
139
-2%
|
138
0%
|
138
0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(30)
|
(26)
|
(22)
|
(19)
|
(12)
|
(9)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(8)
|
(8)
|
(6)
|
(5)
|
(7)
|
(10)
|
(11)
|
(11)
|
(10)
|
(8)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(5)
|
(8)
|
(12)
|
(12)
|
(12)
|
(9)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(14)
|
(21)
|
(20)
|
(19)
|
(18)
|
(12)
|
(16)
|
(16)
|
(14)
|
|
| Other Items |
(1)
|
(2)
|
(14)
|
(2)
|
(38)
|
(37)
|
(27)
|
(41)
|
(23)
|
(9)
|
(41)
|
(57)
|
(30)
|
(53)
|
(25)
|
(5)
|
(22)
|
0
|
(9)
|
(6)
|
31
|
46
|
74
|
87
|
58
|
29
|
20
|
3
|
10
|
139
|
130
|
130
|
124
|
(5)
|
3
|
3
|
7
|
7
|
4
|
4
|
0
|
0
|
0
|
0
|
9
|
9
|
10
|
8
|
1
|
1
|
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
|
0
|
(34)
|
(247)
|
(277)
|
(315)
|
(277)
|
(80)
|
(103)
|
(70)
|
(127)
|
(97)
|
3
|
4
|
60
|
|
| Cash from Investing Activities |
(31)
N/A
|
(27)
+12%
|
(35)
-30%
|
(21)
+41%
|
(49)
-136%
|
(46)
+7%
|
(32)
+31%
|
(45)
-41%
|
(28)
+37%
|
(14)
+51%
|
(46)
-234%
|
(62)
-35%
|
(36)
+42%
|
(59)
-65%
|
(32)
+45%
|
(14)
+57%
|
(29)
-109%
|
(7)
+75%
|
(15)
-103%
|
(11)
+26%
|
24
N/A
|
37
+55%
|
63
+73%
|
76
+20%
|
48
-36%
|
21
-56%
|
13
-38%
|
(2)
N/A
|
6
N/A
|
137
+2 103%
|
129
-6%
|
129
+1%
|
123
-5%
|
(6)
N/A
|
2
N/A
|
3
+9%
|
6
+128%
|
5
-12%
|
2
-62%
|
1
-47%
|
(2)
N/A
|
(2)
+24%
|
(1)
+19%
|
(1)
+54%
|
8
N/A
|
9
+5%
|
9
+11%
|
8
-17%
|
1
-94%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
-11%
|
(1)
N/A
|
(2)
-50%
|
(2)
-20%
|
(3)
-56%
|
(3)
-7%
|
(3)
+13%
|
(2)
+15%
|
(2)
+9%
|
(2)
-5%
|
(7)
-233%
|
(7)
-4%
|
(7)
+5%
|
(7)
-4%
|
(4)
+40%
|
(5)
-9%
|
(8)
-77%
|
(12)
-42%
|
(12)
-1%
|
(12)
-1%
|
(9)
+25%
|
(6)
+31%
|
(7)
-5%
|
(7)
-12%
|
(7)
N/A
|
(7)
+8%
|
(7)
-10%
|
(9)
-18%
|
(9)
-2%
|
(10)
-9%
|
(44)
-348%
|
(257)
-491%
|
(289)
-12%
|
(327)
-13%
|
(291)
+11%
|
(101)
+65%
|
(124)
-23%
|
(89)
+28%
|
(145)
-63%
|
(109)
+25%
|
(12)
+89%
|
(12)
+3%
|
46
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
5
|
5
|
6
|
4
|
2
|
3
|
1
|
5
|
6
|
7
|
7
|
5
|
5
|
4
|
3
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
3
|
4
|
3
|
3
|
3
|
3
|
5
|
4
|
4
|
3
|
2
|
3
|
5
|
12
|
12
|
16
|
14
|
8
|
7
|
3
|
4
|
(10)
|
(10)
|
(12)
|
(17)
|
(0)
|
(1)
|
2
|
(4)
|
(20)
|
(32)
|
(45)
|
(56)
|
(55)
|
(55)
|
(55)
|
(48)
|
(48)
|
(48)
|
(50)
|
(53)
|
(55)
|
(58)
|
(58)
|
(61)
|
(91)
|
(109)
|
|
| Net Issuance of Debt |
0
|
122
|
122
|
122
|
122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
24
|
(50)
|
(74)
|
(74)
|
(74)
|
0
|
0
|
0
|
0
|
(83)
|
(83)
|
(83)
|
(83)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
0
|
(0)
|
(1)
|
(15)
|
(15)
|
(15)
|
34
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
49
|
49
|
49
|
(1)
|
(50)
|
(50)
|
(50)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(16)
|
(16)
|
(17)
|
(15)
|
(12)
|
(12)
|
(12)
|
(10)
|
(5)
|
(4)
|
|
| Cash from Financing Activities |
2
N/A
|
127
+6 579%
|
126
0%
|
128
+1%
|
125
-2%
|
2
-98%
|
3
+48%
|
1
-55%
|
5
+250%
|
6
+14%
|
7
+16%
|
7
N/A
|
5
-25%
|
5
-8%
|
4
-22%
|
3
-6%
|
4
+9%
|
4
+11%
|
28
+595%
|
28
-1%
|
28
+1%
|
(47)
N/A
|
(71)
-50%
|
(71)
N/A
|
(71)
0%
|
2
N/A
|
2
-17%
|
1
-37%
|
1
-25%
|
(83)
N/A
|
(83)
-1%
|
(83)
N/A
|
(83)
+0%
|
(0)
+100%
|
(0)
N/A
|
0
N/A
|
1
N/A
|
1
+100%
|
1
N/A
|
1
-8%
|
1
-45%
|
1
+100%
|
1
+8%
|
1
N/A
|
1
N/A
|
0
-77%
|
1
+133%
|
15
+2 086%
|
16
+3%
|
17
+8%
|
17
+1%
|
3
-84%
|
3
N/A
|
36
+1 200%
|
37
+1%
|
38
+4%
|
38
-2%
|
3
-93%
|
2
-25%
|
1
-33%
|
2
+64%
|
4
+87%
|
10
+142%
|
11
+6%
|
15
+37%
|
13
-13%
|
7
-50%
|
5
-22%
|
1
-76%
|
3
+108%
|
(12)
N/A
|
(11)
+2%
|
(13)
-19%
|
(19)
-42%
|
(4)
+77%
|
(5)
-7%
|
(2)
+48%
|
(10)
-317%
|
(27)
-170%
|
(40)
-47%
|
(53)
-32%
|
(64)
-22%
|
(65)
-2%
|
(65)
N/A
|
(66)
-1%
|
(59)
+10%
|
(65)
-10%
|
(66)
-1%
|
(68)
-4%
|
(70)
-2%
|
(69)
+1%
|
(72)
-4%
|
(71)
+1%
|
(73)
-3%
|
(97)
-33%
|
(114)
-18%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(2)
|
2
|
1
|
2
|
3
|
1
|
1
|
0
|
1
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(5)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
(1)
|
0
|
0
|
1
|
3
|
(0)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
2
|
2
|
9
|
15
|
(2)
|
(3)
|
(10)
|
(18)
|
(0)
|
(2)
|
(2)
|
0
|
(4)
|
(2)
|
1
|
(1)
|
|
| Net Change in Cash |
(46)
N/A
|
94
N/A
|
68
-28%
|
53
-23%
|
24
-54%
|
(110)
N/A
|
(85)
+23%
|
(108)
-27%
|
(81)
+25%
|
(32)
+61%
|
(23)
+27%
|
(11)
+53%
|
43
N/A
|
5
-88%
|
1
-87%
|
12
+1 557%
|
(37)
N/A
|
(32)
+12%
|
(21)
+36%
|
5
N/A
|
69
+1 368%
|
(14)
N/A
|
(6)
+59%
|
(7)
-30%
|
(57)
-664%
|
23
N/A
|
(4)
N/A
|
(33)
-754%
|
(46)
-39%
|
3
N/A
|
(10)
N/A
|
(9)
+14%
|
7
N/A
|
(36)
N/A
|
(2)
+95%
|
8
N/A
|
1
-90%
|
10
+1 150%
|
(10)
N/A
|
(5)
+52%
|
1
N/A
|
(8)
N/A
|
(4)
+44%
|
(9)
-119%
|
(2)
+79%
|
5
N/A
|
1
-80%
|
13
+1 210%
|
1
-90%
|
1
-46%
|
1
+14%
|
(16)
N/A
|
(16)
+2%
|
32
N/A
|
43
+35%
|
47
+11%
|
54
+15%
|
(1)
N/A
|
(11)
-1 133%
|
(8)
+27%
|
(8)
-1%
|
2
N/A
|
48
+2 700%
|
48
+1%
|
63
+32%
|
72
+14%
|
40
-45%
|
35
-12%
|
44
+26%
|
22
-51%
|
(12)
N/A
|
7
N/A
|
(38)
N/A
|
12
N/A
|
54
+368%
|
51
-6%
|
58
+14%
|
26
-55%
|
23
-10%
|
59
+153%
|
91
+55%
|
90
-1%
|
67
-25%
|
37
-45%
|
(109)
N/A
|
(127)
-16%
|
(149)
-17%
|
(160)
-8%
|
(12)
+92%
|
(31)
-150%
|
12
N/A
|
(22)
N/A
|
(43)
-93%
|
51
N/A
|
30
-42%
|
68
+130%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(46)
N/A
|
(29)
+38%
|
(47)
-62%
|
(74)
-58%
|
(66)
+11%
|
(77)
-18%
|
(61)
+21%
|
(69)
-12%
|
(62)
+10%
|
(29)
+54%
|
11
N/A
|
40
+256%
|
66
+67%
|
52
-21%
|
20
-62%
|
12
-40%
|
(20)
N/A
|
(38)
-88%
|
(39)
-4%
|
(17)
+56%
|
12
N/A
|
(11)
N/A
|
(7)
+34%
|
(21)
-196%
|
(42)
-98%
|
(5)
+89%
|
(22)
-362%
|
(36)
-65%
|
(52)
-46%
|
(51)
+2%
|
(55)
-9%
|
(53)
+4%
|
(34)
+35%
|
(32)
+6%
|
(4)
+89%
|
5
N/A
|
(7)
N/A
|
1
N/A
|
(18)
N/A
|
(9)
+50%
|
1
N/A
|
(7)
N/A
|
(2)
+65%
|
(9)
-309%
|
(11)
-19%
|
(4)
+69%
|
(9)
-166%
|
(11)
-14%
|
(16)
-49%
|
(18)
-13%
|
(17)
+4%
|
(19)
-10%
|
(17)
+11%
|
(4)
+75%
|
7
N/A
|
9
+30%
|
17
+90%
|
(3)
N/A
|
(13)
-288%
|
(10)
+25%
|
(11)
-14%
|
(4)
+68%
|
37
N/A
|
37
+1%
|
49
+31%
|
61
+24%
|
33
-46%
|
29
-12%
|
42
+46%
|
18
-58%
|
(0)
N/A
|
18
N/A
|
(26)
N/A
|
29
N/A
|
57
+94%
|
56
-2%
|
62
+11%
|
38
-39%
|
52
+38%
|
99
+89%
|
142
+44%
|
152
+7%
|
124
-19%
|
121
-2%
|
205
+69%
|
213
+4%
|
241
+13%
|
199
-17%
|
136
-32%
|
144
+6%
|
152
+6%
|
176
+15%
|
129
-27%
|
123
-4%
|
123
0%
|
124
+1%
|
|