Advanced Energy Industries Inc
NASDAQ:AEIS
Cash Flow Statement
Cash Flow Statement
Advanced Energy Industries 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 |
(31)
|
(45)
|
(36)
|
(34)
|
(41)
|
(41)
|
(42)
|
(64)
|
(44)
|
(29)
|
(18)
|
8
|
(13)
|
(19)
|
(17)
|
(20)
|
13
|
25
|
37
|
58
|
88
|
88
|
82
|
71
|
34
|
28
|
22
|
21
|
(2)
|
(88)
|
(109)
|
(123)
|
(103)
|
(17)
|
13
|
41
|
71
|
84
|
84
|
70
|
36
|
18
|
14
|
13
|
21
|
26
|
8
|
3
|
32
|
40
|
60
|
72
|
47
|
54
|
(190)
|
(185)
|
(158)
|
(157)
|
106
|
119
|
127
|
143
|
158
|
212
|
138
|
147
|
147
|
98
|
147
|
116
|
101
|
74
|
65
|
68
|
65
|
103
|
135
|
155
|
162
|
137
|
135
|
133
|
142
|
196
|
200
|
194
|
176
|
134
|
128
|
103
|
90
|
43
|
54
|
74
|
84
|
145
|
|
| Depreciation & Amortization |
16
|
11
|
10
|
16
|
21
|
16
|
17
|
17
|
21
|
20
|
19
|
18
|
21
|
21
|
20
|
20
|
18
|
18
|
18
|
17
|
16
|
15
|
14
|
14
|
12
|
13
|
12
|
12
|
11
|
9
|
8
|
8
|
9
|
9
|
10
|
10
|
11
|
12
|
13
|
14
|
15
|
15
|
16
|
17
|
18
|
19
|
20
|
19
|
7
|
7
|
7
|
8
|
10
|
8
|
5
|
2
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
10
|
11
|
12
|
14
|
15
|
16
|
19
|
26
|
34
|
41
|
46
|
48
|
49
|
50
|
52
|
53
|
54
|
56
|
58
|
60
|
63
|
64
|
66
|
67
|
67
|
68
|
69
|
68
|
67
|
66
|
63
|
|
| Change in Deffered Taxes |
(4)
|
(4)
|
(2)
|
(3)
|
(7)
|
(13)
|
(17)
|
3
|
6
|
13
|
18
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(22)
|
(18)
|
(17)
|
(16)
|
5
|
0
|
(4)
|
(7)
|
8
|
7
|
10
|
14
|
(5)
|
(2)
|
(3)
|
(6)
|
5
|
3
|
4
|
5
|
3
|
4
|
3
|
4
|
(7)
|
(3)
|
(2)
|
(6)
|
5
|
1
|
3
|
4
|
(22)
|
0
|
0
|
0
|
3
|
0
|
0
|
3
|
4
|
0
|
0
|
(23)
|
29
|
0
|
29
|
55
|
6
|
5
|
10
|
8
|
1
|
0
|
(5)
|
(10)
|
(1)
|
1
|
(1)
|
6
|
1
|
0
|
1
|
0
|
(6)
|
(5)
|
(5)
|
(4)
|
(34)
|
(33)
|
(33)
|
(33)
|
(21)
|
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
|
3
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
9
|
9
|
11
|
12
|
13
|
15
|
14
|
13
|
13
|
10
|
11
|
12
|
10
|
10
|
8
|
5
|
4
|
2
|
2
|
1
|
3
|
4
|
5
|
5
|
6
|
8
|
11
|
13
|
13
|
14
|
12
|
9
|
10
|
8
|
7
|
7
|
7
|
7
|
9
|
12
|
12
|
15
|
16
|
15
|
16
|
14
|
16
|
18
|
20
|
23
|
26
|
28
|
31
|
35
|
39
|
42
|
46
|
48
|
50
|
53
|
|
| Other Non-Cash Items |
20
|
20
|
5
|
3
|
6
|
7
|
11
|
14
|
7
|
6
|
5
|
3
|
18
|
19
|
16
|
18
|
(3)
|
(4)
|
(1)
|
(3)
|
4
|
6
|
9
|
10
|
5
|
5
|
3
|
4
|
15
|
84
|
86
|
86
|
78
|
11
|
9
|
8
|
(4)
|
(3)
|
(2)
|
3
|
22
|
26
|
24
|
24
|
20
|
15
|
42
|
59
|
3
|
3
|
(23)
|
(45)
|
40
|
33
|
265
|
265
|
230
|
226
|
(14)
|
(8)
|
(12)
|
(6)
|
(1)
|
(0)
|
7
|
6
|
8
|
(2)
|
5
|
12
|
(13)
|
(9)
|
(14)
|
(12)
|
14
|
15
|
14
|
15
|
16
|
15
|
16
|
15
|
16
|
14
|
18
|
19
|
22
|
29
|
30
|
35
|
41
|
46
|
51
|
54
|
56
|
54
|
|
| Cash Taxes Paid |
10
|
(2)
|
(5)
|
(6)
|
(16)
|
(14)
|
(13)
|
(13)
|
(10)
|
(10)
|
(9)
|
(10)
|
1
|
3
|
2
|
3
|
3
|
4
|
6
|
6
|
6
|
8
|
6
|
12
|
13
|
15
|
11
|
11
|
6
|
5
|
5
|
1
|
6
|
8
|
16
|
22
|
25
|
25
|
28
|
24
|
23
|
18
|
11
|
9
|
4
|
7
|
15
|
15
|
13
|
9
|
0
|
4
|
5
|
6
|
9
|
5
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
8
|
14
|
15
|
16
|
15
|
17
|
17
|
19
|
21
|
16
|
19
|
21
|
18
|
32
|
30
|
20
|
31
|
21
|
13
|
18
|
20
|
46
|
57
|
46
|
48
|
34
|
32
|
30
|
30
|
21
|
22
|
|
| Cash Interest Paid |
4
|
8
|
8
|
11
|
12
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
9
|
6
|
5
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
3
|
6
|
7
|
7
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
7
|
8
|
9
|
12
|
14
|
18
|
21
|
24
|
17
|
18
|
12
|
13
|
|
| Change in Working Capital |
7
|
5
|
1
|
(2)
|
5
|
14
|
12
|
6
|
(4)
|
(23)
|
(26)
|
(29)
|
(38)
|
(10)
|
4
|
17
|
9
|
(4)
|
(17)
|
(15)
|
2
|
(6)
|
3
|
(8)
|
5
|
5
|
14
|
10
|
(7)
|
12
|
8
|
21
|
30
|
(5)
|
(22)
|
(61)
|
(65)
|
(64)
|
(63)
|
(30)
|
(38)
|
6
|
33
|
46
|
58
|
20
|
(31)
|
(61)
|
(12)
|
(8)
|
45
|
58
|
1
|
26
|
27
|
31
|
21
|
(1)
|
(17)
|
(13)
|
(8)
|
2
|
9
|
(23)
|
(0)
|
(18)
|
(28)
|
(7)
|
(25)
|
(21)
|
(31)
|
(24)
|
(30)
|
(19)
|
(16)
|
(1)
|
6
|
7
|
(5)
|
(37)
|
(65)
|
(106)
|
(115)
|
(122)
|
(89)
|
(67)
|
(69)
|
(29)
|
18
|
15
|
5
|
7
|
(22)
|
(22)
|
6
|
(5)
|
|
| Cash from Operating Activities |
8
N/A
|
(8)
N/A
|
(16)
-90%
|
(18)
-15%
|
(15)
+15%
|
(9)
+39%
|
(10)
-5%
|
(15)
-50%
|
(13)
+11%
|
(13)
+2%
|
(2)
+81%
|
(1)
+78%
|
(11)
-2 039%
|
11
N/A
|
21
+92%
|
34
+58%
|
36
+7%
|
33
-9%
|
35
+8%
|
56
+58%
|
88
+58%
|
86
-3%
|
91
+7%
|
71
-23%
|
62
-13%
|
51
-18%
|
47
-7%
|
40
-15%
|
24
-40%
|
24
-1%
|
2
-90%
|
5
+103%
|
9
+85%
|
(3)
N/A
|
6
N/A
|
(7)
N/A
|
18
N/A
|
32
+77%
|
36
+10%
|
62
+72%
|
38
-38%
|
70
+84%
|
89
+28%
|
104
+16%
|
111
+7%
|
77
-31%
|
36
-53%
|
14
-61%
|
35
+154%
|
42
+18%
|
92
+122%
|
97
+5%
|
77
-21%
|
99
+28%
|
84
-15%
|
92
+10%
|
105
+14%
|
79
-25%
|
86
+9%
|
111
+28%
|
119
+8%
|
150
+26%
|
178
+18%
|
174
-2%
|
183
+5%
|
174
-5%
|
167
-4%
|
156
-7%
|
146
-7%
|
126
-14%
|
84
-33%
|
69
-18%
|
48
-30%
|
71
+48%
|
99
+38%
|
154
+55%
|
201
+31%
|
227
+13%
|
222
-2%
|
173
-22%
|
140
-19%
|
96
-32%
|
100
+4%
|
147
+47%
|
184
+25%
|
204
+11%
|
188
-7%
|
196
+4%
|
209
+7%
|
186
-11%
|
171
-9%
|
132
-23%
|
131
-1%
|
153
+17%
|
191
+25%
|
236
+23%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(14)
|
(19)
|
(21)
|
(21)
|
(19)
|
(17)
|
(14)
|
(13)
|
(12)
|
(10)
|
(11)
|
(9)
|
(8)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(6)
|
(5)
|
(4)
|
(6)
|
(6)
|
(7)
|
(10)
|
(19)
|
(23)
|
(25)
|
(27)
|
(19)
|
(18)
|
(14)
|
(11)
|
(10)
|
(9)
|
(10)
|
(10)
|
(3)
|
(3)
|
(2)
|
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(12)
|
(15)
|
(20)
|
(20)
|
(19)
|
(20)
|
(19)
|
(25)
|
(29)
|
(30)
|
(35)
|
(36)
|
(39)
|
(37)
|
(34)
|
(32)
|
(36)
|
(43)
|
(49)
|
(59)
|
(62)
|
(67)
|
(66)
|
(61)
|
(61)
|
(58)
|
(58)
|
(57)
|
(54)
|
(68)
|
(83)
|
|
| Other Items |
(69)
|
(89)
|
(94)
|
(31)
|
35
|
56
|
58
|
1
|
12
|
26
|
25
|
31
|
26
|
14
|
20
|
77
|
78
|
78
|
39
|
(49)
|
(77)
|
(96)
|
(63)
|
(44)
|
(22)
|
32
|
38
|
23
|
52
|
21
|
36
|
54
|
19
|
11
|
(9)
|
(9)
|
2
|
9
|
5
|
(8)
|
(16)
|
(18)
|
(16)
|
2
|
(14)
|
(1)
|
(77)
|
(81)
|
(68)
|
(113)
|
(33)
|
(55)
|
(51)
|
(20)
|
(34)
|
(15)
|
(9)
|
(5)
|
7
|
9
|
7
|
(1)
|
(20)
|
(18)
|
(19)
|
(22)
|
(8)
|
(94)
|
(93)
|
(87)
|
(85)
|
(366)
|
(369)
|
(370)
|
(369)
|
(4)
|
(6)
|
(9)
|
(24)
|
(21)
|
(15)
|
(12)
|
(143)
|
(145)
|
(149)
|
(149)
|
(7)
|
(7)
|
(4)
|
(6)
|
(17)
|
(16)
|
(17)
|
(16)
|
(3)
|
(3)
|
|
| Cash from Investing Activities |
(81)
N/A
|
(97)
-20%
|
(102)
-5%
|
(40)
+61%
|
24
N/A
|
44
+80%
|
44
0%
|
(18)
N/A
|
(9)
+53%
|
5
N/A
|
5
+7%
|
14
+170%
|
12
-12%
|
1
-92%
|
8
+743%
|
67
+720%
|
67
0%
|
70
+4%
|
31
-55%
|
(54)
N/A
|
(83)
-53%
|
(103)
-24%
|
(71)
+31%
|
(53)
+25%
|
(31)
+42%
|
23
N/A
|
29
+28%
|
14
-52%
|
44
+219%
|
15
-67%
|
31
+112%
|
50
+60%
|
13
-74%
|
5
-62%
|
(17)
N/A
|
(18)
-11%
|
(17)
+10%
|
(14)
+17%
|
(19)
-39%
|
(35)
-82%
|
(35)
+1%
|
(35)
-1%
|
(31)
+12%
|
(9)
+72%
|
(25)
-184%
|
(10)
+59%
|
(87)
-771%
|
(92)
-6%
|
(71)
+23%
|
(115)
-63%
|
(35)
+70%
|
(55)
-59%
|
(55)
+1%
|
(23)
+59%
|
(36)
-58%
|
(17)
+53%
|
(13)
+21%
|
(10)
+26%
|
2
N/A
|
4
+67%
|
0
-92%
|
(8)
N/A
|
(27)
-254%
|
(26)
+2%
|
(28)
-7%
|
(33)
-18%
|
(23)
+31%
|
(114)
-401%
|
(114)
+0%
|
(106)
+7%
|
(105)
+1%
|
(386)
-268%
|
(394)
-2%
|
(399)
-1%
|
(398)
+0%
|
(39)
+90%
|
(43)
-11%
|
(48)
-12%
|
(61)
-27%
|
(55)
+11%
|
(47)
+14%
|
(49)
-3%
|
(186)
-282%
|
(193)
-4%
|
(208)
-8%
|
(211)
-1%
|
(74)
+65%
|
(73)
+1%
|
(65)
+12%
|
(67)
-4%
|
(76)
-13%
|
(76)
+1%
|
(74)
+3%
|
(70)
+4%
|
(70)
+1%
|
(85)
-22%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
106
|
106
|
107
|
108
|
2
|
0
|
0
|
2
|
2
|
0
|
(37)
|
(52)
|
(52)
|
(48)
|
(12)
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(40)
|
(75)
|
(75)
|
(57)
|
0
|
(0)
|
(0)
|
0
|
0
|
(25)
|
(25)
|
(25)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(25)
|
(30)
|
(43)
|
(68)
|
(74)
|
(95)
|
(82)
|
(57)
|
(26)
|
0
|
(7)
|
(7)
|
(12)
|
(12)
|
0
|
(11)
|
(57)
|
(78)
|
(85)
|
(95)
|
(47)
|
(27)
|
(20)
|
(3)
|
(156)
|
(155)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(25)
|
(24)
|
|
| Net Issuance of Debt |
122
|
117
|
118
|
(5)
|
(15)
|
(24)
|
(26)
|
(25)
|
0
|
(12)
|
(14)
|
(12)
|
2
|
(6)
|
(3)
|
(194)
|
(190)
|
(193)
|
(193)
|
(4)
|
0
|
(3)
|
(3)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(1)
|
0
|
0
|
(12)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
343
|
339
|
334
|
330
|
(18)
|
(18)
|
(18)
|
(18)
|
72
|
71
|
71
|
70
|
(20)
|
(20)
|
(20)
|
(20)
|
542
|
541
|
541
|
541
|
(361)
|
(355)
|
(350)
|
(347)
|
(2)
|
|
| 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
|
(4)
|
(8)
|
(12)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
|
| Other |
1
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
3
|
0
|
3
|
4
|
4
|
0
|
4
|
(0)
|
0
|
0
|
(0)
|
(4)
|
(3)
|
0
|
(2)
|
1
|
3
|
3
|
1
|
1
|
(1)
|
1
|
2
|
2
|
14
|
17
|
20
|
26
|
12
|
9
|
7
|
(9)
|
(4)
|
(4)
|
(5)
|
4
|
3
|
3
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(3)
|
(2)
|
(4)
|
(3)
|
(1)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
75
|
75
|
71
|
71
|
(5)
|
(5)
|
(9)
|
(9)
|
(9)
|
|
| Cash from Financing Activities |
124
N/A
|
122
-2%
|
121
0%
|
(3)
N/A
|
(23)
-697%
|
(22)
+3%
|
(24)
-10%
|
(23)
+6%
|
(9)
+62%
|
(8)
+5%
|
(10)
-18%
|
(8)
+16%
|
(5)
+37%
|
(5)
+10%
|
(2)
+56%
|
(87)
-4 157%
|
(86)
+1%
|
(84)
+2%
|
(83)
+1%
|
(1)
+99%
|
(1)
-34%
|
(0)
+65%
|
2
N/A
|
4
+93%
|
5
+19%
|
(32)
N/A
|
(48)
-47%
|
(48)
0%
|
(48)
+0%
|
(12)
+75%
|
1
N/A
|
1
+55%
|
(3)
N/A
|
(3)
+16%
|
(3)
-9%
|
(2)
+23%
|
1
N/A
|
2
+72%
|
2
-4%
|
1
-48%
|
(17)
N/A
|
(41)
-138%
|
(74)
-83%
|
(73)
+1%
|
(55)
+25%
|
(22)
+61%
|
19
N/A
|
19
-1%
|
26
+41%
|
13
-49%
|
(27)
N/A
|
(31)
-13%
|
(34)
-11%
|
(30)
+12%
|
5
N/A
|
8
+69%
|
(46)
N/A
|
(47)
-3%
|
(47)
-2%
|
(48)
-1%
|
2
N/A
|
(1)
N/A
|
(1)
-104%
|
(26)
-1 896%
|
(31)
-18%
|
(46)
-48%
|
(70)
-51%
|
(76)
-9%
|
(97)
-28%
|
(82)
+16%
|
(58)
+30%
|
317
N/A
|
339
+7%
|
327
-4%
|
322
-1%
|
(30)
N/A
|
(30)
+0%
|
(28)
+5%
|
(38)
-36%
|
0
N/A
|
(25)
N/A
|
(31)
-21%
|
(42)
-37%
|
(83)
-97%
|
(62)
+25%
|
(55)
+11%
|
(38)
+31%
|
446
N/A
|
446
0%
|
442
-1%
|
442
0%
|
(383)
N/A
|
(377)
+1%
|
(376)
+0%
|
(397)
-5%
|
(50)
+87%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
0
|
1
|
1
|
(1)
|
2
|
0
|
7
|
4
|
(2)
|
1
|
(10)
|
(3)
|
2
|
(2)
|
0
|
(7)
|
(10)
|
(5)
|
(3)
|
0
|
3
|
0
|
(1)
|
0
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(4)
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
0
|
(2)
|
(0)
|
0
|
(0)
|
2
|
1
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(3)
|
(1)
|
(2)
|
(1)
|
3
|
5
|
7
|
4
|
1
|
(4)
|
(5)
|
(7)
|
(10)
|
1
|
3
|
6
|
8
|
(4)
|
(5)
|
(6)
|
(3)
|
(3)
|
(1)
|
3
|
0
|
|
| Net Change in Cash |
50
N/A
|
17
-66%
|
4
-78%
|
(60)
N/A
|
(12)
+81%
|
15
N/A
|
10
-29%
|
(54)
N/A
|
(29)
+47%
|
(14)
+50%
|
(6)
+59%
|
6
N/A
|
(3)
N/A
|
7
N/A
|
27
+262%
|
13
-50%
|
14
+9%
|
17
+15%
|
(16)
N/A
|
1
N/A
|
5
+456%
|
(17)
N/A
|
22
N/A
|
24
+8%
|
36
+51%
|
48
+32%
|
33
-31%
|
4
-87%
|
22
+402%
|
16
-25%
|
31
+91%
|
58
+87%
|
17
-71%
|
(1)
N/A
|
(21)
-2 571%
|
(38)
-85%
|
(2)
+94%
|
18
N/A
|
19
+6%
|
31
+63%
|
(13)
N/A
|
(7)
+47%
|
(15)
-119%
|
19
N/A
|
29
+54%
|
44
+53%
|
(33)
N/A
|
(59)
-76%
|
(8)
+86%
|
(60)
-605%
|
30
N/A
|
11
-65%
|
(13)
N/A
|
43
N/A
|
52
+22%
|
81
+56%
|
44
-45%
|
23
-47%
|
40
+69%
|
67
+68%
|
120
+80%
|
142
+18%
|
150
+6%
|
121
-19%
|
126
+4%
|
96
-24%
|
74
-23%
|
(33)
N/A
|
(66)
-97%
|
(64)
+3%
|
(79)
-24%
|
(4)
+96%
|
(8)
-130%
|
(3)
+66%
|
22
N/A
|
89
+311%
|
134
+51%
|
157
+18%
|
127
-20%
|
119
-6%
|
64
-46%
|
11
-82%
|
(134)
N/A
|
(139)
-3%
|
(86)
+38%
|
(60)
+30%
|
83
N/A
|
577
+599%
|
586
+2%
|
556
-5%
|
531
-5%
|
(329)
N/A
|
(322)
+2%
|
(295)
+9%
|
(273)
+8%
|
101
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(17)
-262%
|
(24)
-43%
|
(27)
-14%
|
(26)
+4%
|
(21)
+19%
|
(24)
-14%
|
(34)
-40%
|
(33)
+1%
|
(34)
-1%
|
(22)
+35%
|
(18)
+18%
|
(25)
-41%
|
(2)
+92%
|
10
N/A
|
24
+150%
|
25
+4%
|
24
-5%
|
28
+16%
|
50
+80%
|
82
+64%
|
79
-4%
|
84
+6%
|
62
-26%
|
53
-15%
|
42
-21%
|
38
-9%
|
31
-18%
|
17
-46%
|
18
+5%
|
(2)
N/A
|
1
N/A
|
4
+385%
|
(9)
N/A
|
(1)
+91%
|
(17)
-1 982%
|
(1)
+97%
|
10
N/A
|
11
+12%
|
35
+215%
|
19
-45%
|
52
+173%
|
75
+43%
|
93
+24%
|
101
+8%
|
68
-32%
|
26
-62%
|
4
-86%
|
33
+776%
|
39
+19%
|
90
+132%
|
96
+7%
|
74
-24%
|
97
+31%
|
82
-15%
|
90
+10%
|
101
+12%
|
74
-26%
|
81
+9%
|
105
+30%
|
112
+7%
|
143
+27%
|
171
+19%
|
166
-3%
|
174
+4%
|
163
-6%
|
152
-7%
|
136
-10%
|
126
-8%
|
107
-15%
|
64
-40%
|
49
-23%
|
23
-53%
|
43
+84%
|
69
+63%
|
119
+72%
|
165
+39%
|
188
+14%
|
185
-2%
|
139
-25%
|
108
-22%
|
60
-45%
|
57
-5%
|
99
+73%
|
125
+26%
|
142
+14%
|
121
-14%
|
129
+7%
|
148
+14%
|
125
-16%
|
112
-10%
|
74
-34%
|
74
+0%
|
98
+33%
|
123
+25%
|
153
+24%
|
|