Alkermes Plc
NASDAQ:ALKS
Cash Flow Statement
Cash Flow Statement
Alkermes Plc
| 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 |
(61)
|
(98)
|
(154)
|
(94)
|
(107)
|
(92)
|
(51)
|
(113)
|
(105)
|
(110)
|
(98)
|
(86)
|
(75)
|
(53)
|
(27)
|
(16)
|
4
|
17
|
9
|
10
|
9
|
19
|
23
|
189
|
167
|
188
|
182
|
126
|
131
|
91
|
80
|
(39)
|
(40)
|
(43)
|
(42)
|
(46)
|
(46)
|
(45)
|
(60)
|
(63)
|
(114)
|
(78)
|
(73)
|
(41)
|
25
|
10
|
19
|
18
|
(7)
|
(10)
|
(43)
|
(30)
|
(36)
|
(86)
|
(127)
|
(227)
|
(274)
|
(275)
|
(257)
|
(208)
|
(200)
|
(196)
|
(169)
|
(158)
|
(152)
|
(141)
|
(139)
|
(139)
|
(173)
|
(183)
|
(201)
|
(197)
|
(139)
|
(126)
|
(74)
|
(111)
|
(95)
|
(63)
|
(92)
|
(48)
|
(62)
|
(94)
|
(129)
|
(158)
|
(164)
|
103
|
215
|
356
|
434
|
289
|
333
|
367
|
353
|
348
|
339
|
242
|
|
| Depreciation & Amortization |
8
|
8
|
7
|
7
|
9
|
9
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
12
|
12
|
11
|
10
|
10
|
18
|
21
|
23
|
25
|
17
|
14
|
11
|
9
|
9
|
11
|
30
|
48
|
64
|
78
|
76
|
74
|
80
|
84
|
71
|
93
|
95
|
96
|
98
|
98
|
94
|
89
|
86
|
86
|
88
|
91
|
94
|
95
|
97
|
98
|
99
|
100
|
102
|
103
|
104
|
98
|
92
|
86
|
80
|
81
|
82
|
82
|
82
|
81
|
79
|
78
|
79
|
78
|
79
|
79
|
78
|
77
|
77
|
76
|
75
|
64
|
52
|
41
|
29
|
28
|
29
|
30
|
27
|
|
| 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
|
0
|
(10)
|
(11)
|
(15)
|
(15)
|
(6)
|
(5)
|
(2)
|
(3)
|
(3)
|
(15)
|
(20)
|
(25)
|
(33)
|
(19)
|
(19)
|
(30)
|
(36)
|
(38)
|
(59)
|
(25)
|
(15)
|
(10)
|
15
|
(8)
|
(9)
|
7
|
4
|
18
|
23
|
11
|
12
|
5
|
4
|
(0)
|
7
|
10
|
13
|
10
|
12
|
13
|
2
|
5
|
(30)
|
(47)
|
(51)
|
(33)
|
(40)
|
(30)
|
(26)
|
(100)
|
(56)
|
(40)
|
(20)
|
41
|
36
|
18
|
39
|
29
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
8
|
15
|
22
|
28
|
25
|
23
|
21
|
19
|
18
|
17
|
16
|
15
|
14
|
14
|
14
|
14
|
15
|
16
|
18
|
20
|
21
|
23
|
26
|
29
|
31
|
35
|
34
|
35
|
35
|
39
|
11
|
59
|
70
|
69
|
60
|
40
|
43
|
65
|
97
|
104
|
109
|
97
|
94
|
91
|
87
|
83
|
84
|
83
|
91
|
97
|
105
|
110
|
107
|
109
|
101
|
96
|
91
|
87
|
90
|
86
|
91
|
93
|
88
|
91
|
86
|
87
|
94
|
99
|
104
|
102
|
101
|
111
|
103
|
102
|
97
|
87
|
91
|
93
|
99
|
|
| Other Non-Cash Items |
9
|
33
|
69
|
10
|
21
|
1
|
(35)
|
21
|
6
|
14
|
13
|
14
|
14
|
5
|
6
|
6
|
6
|
13
|
20
|
27
|
32
|
30
|
26
|
(150)
|
(138)
|
(139)
|
(137)
|
36
|
23
|
21
|
19
|
19
|
18
|
19
|
20
|
21
|
23
|
23
|
25
|
29
|
75
|
79
|
91
|
84
|
45
|
38
|
32
|
16
|
26
|
22
|
7
|
(49)
|
(46)
|
(46)
|
(27)
|
57
|
63
|
89
|
97
|
87
|
90
|
89
|
80
|
76
|
77
|
105
|
110
|
132
|
158
|
140
|
145
|
123
|
88
|
71
|
67
|
89
|
90
|
98
|
109
|
92
|
115
|
112
|
114
|
122
|
107
|
113
|
105
|
107
|
119
|
109
|
110
|
101
|
89
|
98
|
99
|
104
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
5
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
12
|
3
|
6
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
3
|
0
|
0
|
3
|
5
|
|
| Cash Interest Paid |
8
|
8
|
8
|
10
|
7
|
13
|
9
|
8
|
10
|
4
|
6
|
3
|
3
|
5
|
9
|
12
|
14
|
17
|
12
|
15
|
14
|
12
|
15
|
12
|
12
|
12
|
13
|
11
|
15
|
14
|
11
|
11
|
5
|
5
|
4
|
3
|
2
|
1
|
6
|
14
|
22
|
0
|
35
|
31
|
8
|
0
|
0
|
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
9
|
17
|
28
|
28
|
24
|
16
|
(9)
|
(10)
|
(7)
|
(10)
|
(22)
|
(24)
|
124
|
119
|
115
|
96
|
12
|
(21)
|
23
|
30
|
(79)
|
(14)
|
(25)
|
2
|
38
|
11
|
(119)
|
(129)
|
(142)
|
(139)
|
(19)
|
(15)
|
(3)
|
(12)
|
0
|
8
|
2
|
40
|
6
|
3
|
(39)
|
(32)
|
(28)
|
(15)
|
20
|
3
|
3
|
(4)
|
3
|
8
|
11
|
20
|
61
|
71
|
82
|
85
|
9
|
15
|
(27)
|
(21)
|
4
|
(9)
|
(5)
|
(25)
|
(22)
|
(22)
|
(7)
|
55
|
39
|
57
|
65
|
(28)
|
(8)
|
(30)
|
13
|
(10)
|
(12)
|
41
|
(26)
|
66
|
83
|
38
|
13
|
(2)
|
(67)
|
(74)
|
(37)
|
(118)
|
(36)
|
(107)
|
(98)
|
11
|
28
|
35
|
119
|
|
| Cash from Operating Activities |
(43)
N/A
|
(49)
-14%
|
(61)
-25%
|
(50)
+18%
|
(49)
+2%
|
(59)
-20%
|
(61)
-3%
|
(90)
-49%
|
(98)
-9%
|
(92)
+6%
|
(85)
+8%
|
(83)
+2%
|
(74)
+11%
|
86
N/A
|
108
+26%
|
115
+6%
|
117
+2%
|
53
-55%
|
19
-64%
|
72
+274%
|
84
+16%
|
(18)
N/A
|
47
N/A
|
27
-44%
|
42
+59%
|
98
+132%
|
67
-31%
|
53
-21%
|
35
-35%
|
(13)
N/A
|
(19)
-47%
|
(16)
+13%
|
(12)
+25%
|
(10)
+22%
|
(21)
-117%
|
(14)
+32%
|
(6)
+58%
|
(11)
-92%
|
6
N/A
|
(10)
N/A
|
(3)
+74%
|
11
N/A
|
58
+423%
|
87
+49%
|
127
+46%
|
144
+14%
|
136
-6%
|
92
-32%
|
89
-4%
|
85
-4%
|
36
-58%
|
11
-69%
|
17
+50%
|
(8)
N/A
|
(29)
-289%
|
(40)
-38%
|
(100)
-147%
|
(113)
-14%
|
(69)
+39%
|
(64)
+8%
|
(20)
+68%
|
(14)
+32%
|
(9)
+35%
|
19
N/A
|
6
-68%
|
61
+895%
|
75
+23%
|
99
+33%
|
148
+49%
|
93
-37%
|
91
-3%
|
72
-20%
|
10
-87%
|
28
+196%
|
58
+103%
|
83
+44%
|
78
-6%
|
115
+48%
|
138
+20%
|
102
-26%
|
169
+66%
|
133
-21%
|
51
-62%
|
21
-59%
|
(22)
N/A
|
196
N/A
|
295
+51%
|
401
+36%
|
444
+11%
|
374
-16%
|
356
-5%
|
439
+23%
|
517
+18%
|
521
+1%
|
541
+4%
|
521
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(33)
|
(48)
|
(52)
|
(55)
|
(46)
|
(35)
|
(29)
|
(19)
|
(15)
|
(14)
|
(13)
|
(15)
|
(18)
|
(19)
|
(21)
|
(26)
|
(29)
|
(30)
|
(33)
|
(33)
|
(36)
|
(37)
|
(36)
|
(29)
|
(22)
|
(18)
|
(11)
|
(8)
|
(6)
|
(5)
|
(6)
|
(11)
|
(16)
|
(18)
|
(19)
|
(15)
|
(9)
|
(6)
|
(501)
|
(505)
|
(512)
|
(518)
|
(24)
|
(22)
|
(22)
|
(19)
|
(20)
|
(19)
|
(25)
|
(27)
|
(30)
|
(34)
|
(39)
|
(47)
|
(50)
|
(53)
|
(54)
|
(50)
|
(50)
|
(44)
|
(41)
|
(42)
|
(43)
|
(51)
|
(60)
|
(66)
|
(70)
|
(69)
|
(75)
|
(74)
|
(77)
|
(91)
|
(87)
|
(82)
|
(69)
|
(42)
|
(30)
|
(26)
|
(25)
|
(28)
|
(28)
|
(31)
|
(37)
|
(38)
|
(37)
|
(37)
|
(41)
|
(48)
|
(49)
|
(46)
|
(41)
|
(33)
|
(35)
|
(41)
|
(49)
|
(40)
|
|
| Other Items |
76
|
95
|
112
|
148
|
78
|
40
|
(98)
|
(104)
|
(66)
|
(47)
|
90
|
114
|
(21)
|
(199)
|
(214)
|
(247)
|
(109)
|
55
|
29
|
22
|
6
|
8
|
7
|
258
|
84
|
78
|
91
|
(160)
|
51
|
35
|
45
|
75
|
44
|
93
|
77
|
40
|
15
|
(11)
|
85
|
98
|
95
|
103
|
75
|
44
|
(46)
|
(64)
|
(131)
|
(46)
|
(313)
|
(279)
|
(337)
|
(230)
|
19
|
(2)
|
95
|
9
|
112
|
140
|
156
|
171
|
111
|
78
|
18
|
33
|
52
|
(2)
|
41
|
47
|
(38)
|
20
|
28
|
(51)
|
28
|
44
|
(9)
|
31
|
(36)
|
(51)
|
(76)
|
(38)
|
(61)
|
(102)
|
(56)
|
(26)
|
106
|
267
|
143
|
101
|
(10)
|
(82)
|
(78)
|
(78)
|
(27)
|
(102)
|
10
|
336
|
|
| Cash from Investing Activities |
42
N/A
|
47
+12%
|
60
+26%
|
94
+57%
|
32
-66%
|
5
-84%
|
(128)
N/A
|
(123)
+4%
|
(81)
+34%
|
(60)
+25%
|
76
N/A
|
99
+30%
|
(39)
N/A
|
(218)
-462%
|
(235)
-8%
|
(273)
-16%
|
(138)
+49%
|
26
N/A
|
(3)
N/A
|
(10)
-212%
|
(30)
-191%
|
(28)
+6%
|
(29)
-2%
|
229
N/A
|
62
-73%
|
60
-4%
|
80
+34%
|
(168)
N/A
|
45
N/A
|
30
-33%
|
39
+28%
|
64
+65%
|
28
-56%
|
75
+167%
|
58
-22%
|
26
-56%
|
6
-78%
|
(16)
N/A
|
(417)
-2 440%
|
(407)
+2%
|
(417)
-2%
|
(415)
+1%
|
51
N/A
|
22
-57%
|
(68)
N/A
|
(83)
-22%
|
(151)
-82%
|
(65)
+57%
|
(338)
-417%
|
(306)
+10%
|
(367)
-20%
|
(263)
+28%
|
(20)
+93%
|
(49)
-153%
|
45
N/A
|
(44)
N/A
|
58
N/A
|
89
+54%
|
106
+18%
|
127
+20%
|
70
-45%
|
36
-49%
|
(25)
N/A
|
(18)
+27%
|
(9)
+53%
|
(68)
-694%
|
(29)
+58%
|
(22)
+22%
|
(112)
-405%
|
(54)
+52%
|
(48)
+10%
|
(142)
-194%
|
(60)
+58%
|
(38)
+36%
|
(78)
-105%
|
(12)
+85%
|
(67)
-480%
|
(77)
-16%
|
(101)
-30%
|
(66)
+34%
|
(89)
-35%
|
(134)
-50%
|
(93)
+30%
|
(65)
+31%
|
69
N/A
|
230
+234%
|
102
-56%
|
53
-48%
|
(60)
N/A
|
(128)
-116%
|
(118)
+8%
|
(111)
+6%
|
(62)
+44%
|
(143)
-131%
|
(41)
+71%
|
295
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
5
|
4
|
33
|
32
|
62
|
63
|
33
|
3
|
4
|
4
|
4
|
3
|
2
|
3
|
3
|
9
|
8
|
(1)
|
(1)
|
(5)
|
1
|
12
|
(16)
|
(82)
|
(98)
|
(97)
|
(74)
|
(11)
|
(3)
|
(8)
|
(3)
|
(0)
|
3
|
4
|
4
|
6
|
13
|
16
|
16
|
21
|
13
|
18
|
25
|
34
|
48
|
59
|
49
|
309
|
304
|
291
|
296
|
50
|
48
|
52
|
45
|
35
|
31
|
26
|
20
|
24
|
29
|
26
|
24
|
30
|
24
|
24
|
21
|
18
|
17
|
19
|
19
|
11
|
13
|
10
|
8
|
7
|
22
|
26
|
25
|
25
|
23
|
19
|
20
|
21
|
14
|
16
|
17
|
25
|
(66)
|
(179)
|
(173)
|
(154)
|
(70)
|
40
|
43
|
|
| Net Issuance of Debt |
5
|
(5)
|
(4)
|
31
|
46
|
26
|
145
|
86
|
117
|
118
|
0
|
4
|
154
|
153
|
153
|
149
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(15)
|
(68)
|
(68)
|
(83)
|
(76)
|
(28)
|
(34)
|
(24)
|
(23)
|
(57)
|
(51)
|
(45)
|
(40)
|
444
|
444
|
443
|
443
|
(79)
|
(81)
|
(84)
|
(84)
|
(9)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(67)
|
(69)
|
(68)
|
(67)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
21
|
20
|
20
|
20
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(292)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
(5)
|
(5)
|
0
|
(8)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
(6)
|
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
|
3
|
3
|
1
|
(3)
|
(5)
|
(3)
|
4
|
6
|
7
|
(0)
|
7
|
(5)
|
10
|
20
|
12
|
25
|
25
|
3
|
4
|
(1)
|
(16)
|
(9)
|
(24)
|
(22)
|
(22)
|
(16)
|
(19)
|
(16)
|
(16)
|
(20)
|
(13)
|
(13)
|
(13)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(11)
|
(11)
|
(14)
|
(17)
|
(23)
|
(23)
|
(21)
|
(18)
|
(26)
|
(26)
|
(26)
|
(303)
|
(307)
|
(307)
|
(306)
|
(30)
|
(31)
|
(31)
|
(32)
|
(31)
|
|
| Cash from Financing Activities |
11
N/A
|
0
N/A
|
(0)
N/A
|
59
N/A
|
73
+24%
|
84
+14%
|
200
+139%
|
115
-42%
|
117
+1%
|
118
+1%
|
4
-97%
|
8
+117%
|
151
+1 831%
|
150
-1%
|
150
+0%
|
146
-3%
|
7
-95%
|
7
-11%
|
(3)
N/A
|
(2)
+15%
|
(7)
-200%
|
(1)
+92%
|
11
N/A
|
(18)
N/A
|
(84)
-362%
|
(113)
-35%
|
(165)
-47%
|
(142)
+14%
|
(94)
+34%
|
(79)
+16%
|
(36)
+55%
|
(37)
-4%
|
(23)
+37%
|
(20)
+13%
|
(53)
-161%
|
(47)
+12%
|
(41)
+12%
|
(26)
+35%
|
463
N/A
|
463
+0%
|
465
+0%
|
453
-3%
|
(66)
N/A
|
(58)
+12%
|
(45)
+23%
|
(30)
+33%
|
57
N/A
|
44
-23%
|
309
+606%
|
293
-5%
|
294
+0%
|
309
+5%
|
56
-82%
|
65
+17%
|
70
+8%
|
41
-42%
|
32
-21%
|
23
-28%
|
(57)
N/A
|
(58)
-2%
|
(68)
-18%
|
(60)
+12%
|
(3)
+95%
|
4
N/A
|
8
+85%
|
5
-29%
|
5
-9%
|
(2)
N/A
|
3
N/A
|
1
-74%
|
3
+329%
|
7
+127%
|
1
-87%
|
3
+211%
|
(0)
N/A
|
(2)
-1 000%
|
18
N/A
|
31
+76%
|
32
+4%
|
29
-9%
|
(2)
N/A
|
(3)
-78%
|
(5)
-41%
|
(2)
+64%
|
(8)
-413%
|
(15)
-87%
|
(14)
+12%
|
(290)
-2 046%
|
(285)
+2%
|
(376)
-32%
|
(489)
-30%
|
(494)
-1%
|
(475)
+4%
|
(392)
+18%
|
(281)
+28%
|
12
N/A
|
|
| 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 |
10
N/A
|
(1)
N/A
|
(1)
N/A
|
103
N/A
|
57
-45%
|
30
-47%
|
12
-62%
|
(98)
N/A
|
(63)
+36%
|
(34)
+45%
|
(5)
+87%
|
24
N/A
|
38
+58%
|
18
-53%
|
24
+38%
|
(12)
N/A
|
(14)
-16%
|
85
N/A
|
13
-84%
|
59
+347%
|
47
-21%
|
(47)
N/A
|
29
N/A
|
238
+708%
|
21
-91%
|
46
+119%
|
(18)
N/A
|
(258)
-1 339%
|
(14)
+94%
|
(61)
-329%
|
(16)
+75%
|
11
N/A
|
(8)
N/A
|
45
N/A
|
(16)
N/A
|
(35)
-124%
|
(41)
-17%
|
(54)
-32%
|
52
N/A
|
46
-10%
|
45
-3%
|
50
+10%
|
43
-13%
|
51
+17%
|
14
-73%
|
31
+129%
|
41
+33%
|
71
+71%
|
59
-16%
|
72
+21%
|
(37)
N/A
|
57
N/A
|
53
-6%
|
9
-84%
|
86
+912%
|
(43)
N/A
|
(9)
+78%
|
(1)
+95%
|
(20)
-3 920%
|
5
N/A
|
(19)
N/A
|
(38)
-105%
|
(37)
+3%
|
5
N/A
|
5
+4%
|
(2)
N/A
|
51
N/A
|
76
+48%
|
39
-49%
|
40
+3%
|
45
+13%
|
(63)
N/A
|
(49)
+22%
|
(7)
+86%
|
(20)
-200%
|
69
N/A
|
29
-58%
|
69
+139%
|
70
+0%
|
65
-7%
|
78
+20%
|
(4)
N/A
|
(47)
-1 192%
|
(45)
+3%
|
39
N/A
|
411
+960%
|
384
-7%
|
165
-57%
|
99
-40%
|
(130)
N/A
|
(250)
-92%
|
(166)
+34%
|
(20)
+88%
|
(14)
+31%
|
219
N/A
|
829
+278%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(76)
N/A
|
(96)
-26%
|
(113)
-18%
|
(104)
+8%
|
(95)
+9%
|
(94)
+1%
|
(90)
+4%
|
(109)
-21%
|
(113)
-4%
|
(106)
+7%
|
(98)
+7%
|
(98)
0%
|
(92)
+6%
|
67
N/A
|
88
+31%
|
89
+1%
|
88
-1%
|
23
-74%
|
(13)
N/A
|
39
N/A
|
47
+20%
|
(55)
N/A
|
11
N/A
|
(3)
N/A
|
21
N/A
|
80
+292%
|
57
-30%
|
45
-21%
|
29
-35%
|
(18)
N/A
|
(25)
-38%
|
(27)
-10%
|
(28)
-4%
|
(28)
+2%
|
(39)
-43%
|
(29)
+27%
|
(15)
+47%
|
(17)
-13%
|
(496)
-2 765%
|
(515)
-4%
|
(514)
+0%
|
(507)
+2%
|
34
N/A
|
64
+91%
|
104
+62%
|
125
+20%
|
116
-8%
|
73
-37%
|
64
-13%
|
58
-9%
|
5
-91%
|
(23)
N/A
|
(22)
+3%
|
(55)
-148%
|
(79)
-45%
|
(93)
-18%
|
(154)
-65%
|
(164)
-6%
|
(119)
+27%
|
(108)
+10%
|
(61)
+43%
|
(56)
+9%
|
(53)
+6%
|
(32)
+39%
|
(54)
-69%
|
(5)
+90%
|
5
N/A
|
30
+486%
|
74
+147%
|
20
-74%
|
14
-29%
|
(19)
N/A
|
(78)
-312%
|
(53)
+31%
|
(11)
+79%
|
41
N/A
|
48
+17%
|
89
+87%
|
113
+27%
|
74
-35%
|
141
+91%
|
102
-28%
|
14
-86%
|
(17)
N/A
|
(59)
-243%
|
159
N/A
|
254
+60%
|
353
+39%
|
394
+12%
|
328
-17%
|
315
-4%
|
406
+29%
|
482
+19%
|
480
0%
|
491
+2%
|
480
-2%
|
|