Astec Industries Inc
NASDAQ:ASTE
Cash Flow Statement
Cash Flow Statement
Astec 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 |
2
|
1
|
(1)
|
(1)
|
(5)
|
(11)
|
(16)
|
(15)
|
(29)
|
(22)
|
(7)
|
(5)
|
19
|
20
|
18
|
27
|
28
|
32
|
34
|
34
|
40
|
44
|
50
|
52
|
57
|
59
|
62
|
66
|
63
|
53
|
40
|
27
|
3
|
5
|
7
|
11
|
33
|
34
|
38
|
38
|
40
|
42
|
38
|
38
|
40
|
41
|
42
|
41
|
39
|
35
|
39
|
34
|
34
|
40
|
37
|
37
|
32
|
35
|
41
|
46
|
55
|
52
|
49
|
39
|
38
|
43
|
(12)
|
(3)
|
(61)
|
(67)
|
(3)
|
(7)
|
22
|
29
|
14
|
13
|
47
|
35
|
35
|
42
|
18
|
13
|
0
|
(8)
|
(1)
|
7
|
25
|
18
|
34
|
25
|
(2)
|
(2)
|
4
|
15
|
46
|
48
|
|
| Depreciation & Amortization |
17
|
16
|
15
|
14
|
15
|
15
|
16
|
16
|
13
|
12
|
11
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
14
|
15
|
15
|
16
|
16
|
17
|
17
|
18
|
18
|
19
|
18
|
18
|
18
|
19
|
18
|
18
|
18
|
19
|
20
|
21
|
22
|
23
|
20
|
20
|
20
|
22
|
21
|
22
|
22
|
24
|
22
|
22
|
21
|
24
|
24
|
24
|
24
|
25
|
25
|
26
|
26
|
26
|
26
|
27
|
27
|
28
|
28
|
27
|
27
|
26
|
26
|
26
|
26
|
27
|
28
|
29
|
30
|
30
|
22
|
24
|
26
|
28
|
28
|
27
|
27
|
26
|
26
|
26
|
26
|
27
|
27
|
26
|
31
|
|
| Change in Deffered Taxes |
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(6)
|
(2)
|
(1)
|
(1)
|
5
|
2
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
2
|
3
|
3
|
6
|
3
|
1
|
1
|
(2)
|
(4)
|
(3)
|
(5)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(1)
|
(3)
|
(1)
|
(4)
|
0
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
2
|
(25)
|
(22)
|
(17)
|
(18)
|
2
|
11
|
7
|
7
|
9
|
(4)
|
1
|
(5)
|
(1)
|
(6)
|
(15)
|
(14)
|
(17)
|
(16)
|
(14)
|
(7)
|
(6)
|
(6)
|
(7)
|
(11)
|
(7)
|
(6)
|
(2)
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
5
|
4
|
5
|
4
|
4
|
5
|
6
|
6
|
6
|
|
| Other Non-Cash Items |
6
|
8
|
10
|
12
|
12
|
14
|
12
|
13
|
35
|
37
|
36
|
32
|
8
|
9
|
14
|
10
|
14
|
13
|
12
|
16
|
14
|
10
|
10
|
11
|
6
|
7
|
10
|
13
|
16
|
15
|
13
|
10
|
32
|
33
|
35
|
38
|
22
|
23
|
25
|
27
|
21
|
18
|
13
|
10
|
7
|
8
|
8
|
8
|
13
|
14
|
17
|
16
|
14
|
15
|
11
|
10
|
11
|
10
|
15
|
17
|
21
|
22
|
21
|
21
|
20
|
18
|
19
|
16
|
26
|
27
|
24
|
25
|
12
|
11
|
17
|
17
|
11
|
10
|
4
|
6
|
16
|
18
|
23
|
23
|
22
|
18
|
20
|
20
|
20
|
21
|
40
|
40
|
41
|
46
|
27
|
34
|
|
| Cash Taxes Paid |
5
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(20)
|
0
|
6
|
7
|
10
|
10
|
11
|
16
|
18
|
18
|
17
|
16
|
14
|
14
|
13
|
10
|
8
|
9
|
22
|
21
|
|
| Cash Interest Paid |
8
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
5
|
7
|
7
|
8
|
9
|
9
|
9
|
8
|
12
|
|
| Change in Working Capital |
(23)
|
(26)
|
3
|
2
|
11
|
33
|
(5)
|
(6)
|
26
|
20
|
26
|
31
|
(22)
|
(29)
|
(33)
|
(27)
|
(19)
|
(22)
|
(34)
|
(30)
|
(27)
|
(10)
|
(2)
|
(12)
|
(33)
|
(51)
|
(59)
|
(77)
|
(89)
|
(91)
|
(86)
|
(33)
|
(5)
|
14
|
37
|
(9)
|
(11)
|
(33)
|
(67)
|
(72)
|
(46)
|
(52)
|
(53)
|
(43)
|
(48)
|
(34)
|
(40)
|
(31)
|
(67)
|
(62)
|
(50)
|
(57)
|
(52)
|
(52)
|
(48)
|
(41)
|
(34)
|
1
|
4
|
19
|
37
|
(22)
|
(33)
|
(35)
|
(41)
|
(43)
|
36
|
(32)
|
3
|
29
|
(37)
|
48
|
51
|
29
|
90
|
69
|
48
|
81
|
19
|
(7)
|
(55)
|
(71)
|
(102)
|
(106)
|
(106)
|
(120)
|
(92)
|
(93)
|
(45)
|
(66)
|
(62)
|
(20)
|
(42)
|
8
|
(4)
|
(51)
|
|
| Cash from Operating Activities |
2
N/A
|
(2)
N/A
|
25
N/A
|
25
N/A
|
34
+34%
|
50
+49%
|
6
-88%
|
8
+34%
|
40
+382%
|
46
+17%
|
66
+41%
|
67
+3%
|
21
-69%
|
12
-41%
|
11
-11%
|
20
+85%
|
32
+58%
|
32
-2%
|
21
-33%
|
31
+45%
|
39
+27%
|
55
+42%
|
70
+27%
|
63
-10%
|
46
-28%
|
32
-31%
|
30
-5%
|
21
-31%
|
10
-52%
|
(0)
N/A
|
(10)
-2 475%
|
27
N/A
|
49
+85%
|
69
+39%
|
96
+40%
|
57
-41%
|
62
+10%
|
42
-32%
|
14
-67%
|
11
-20%
|
32
+191%
|
31
-3%
|
24
-24%
|
31
+31%
|
29
-8%
|
41
+43%
|
34
-18%
|
42
+24%
|
6
-86%
|
6
+5%
|
26
+316%
|
12
-53%
|
19
+57%
|
24
+29%
|
20
-17%
|
28
+39%
|
31
+10%
|
69
+125%
|
81
+16%
|
106
+31%
|
135
+28%
|
75
-44%
|
62
-18%
|
49
-21%
|
42
-14%
|
44
+6%
|
69
+57%
|
11
-85%
|
(30)
N/A
|
(6)
+82%
|
(5)
+4%
|
75
N/A
|
112
+50%
|
106
-6%
|
154
+46%
|
132
-15%
|
142
+8%
|
151
+6%
|
87
-42%
|
66
-25%
|
7
-89%
|
(17)
N/A
|
(65)
-287%
|
(77)
-18%
|
(74)
+4%
|
(84)
-13%
|
(35)
+59%
|
(36)
-4%
|
28
N/A
|
0
N/A
|
(6)
N/A
|
33
N/A
|
23
-30%
|
91
+293%
|
93
+2%
|
62
-33%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(8)
|
(8)
|
(7)
|
(19)
|
(18)
|
(18)
|
(18)
|
(4)
|
(3)
|
(3)
|
(5)
|
(11)
|
(15)
|
(16)
|
(15)
|
(12)
|
(14)
|
(20)
|
(25)
|
(31)
|
(32)
|
(30)
|
(38)
|
(39)
|
(37)
|
(38)
|
(28)
|
(40)
|
(38)
|
(35)
|
(33)
|
(18)
|
(15)
|
(12)
|
(13)
|
(11)
|
(14)
|
(26)
|
(33)
|
(36)
|
(38)
|
(29)
|
(24)
|
(26)
|
(30)
|
(30)
|
(31)
|
(28)
|
(27)
|
(26)
|
(24)
|
(25)
|
(23)
|
(22)
|
(22)
|
(21)
|
(19)
|
(24)
|
(23)
|
(27)
|
(28)
|
(25)
|
(24)
|
(20)
|
(20)
|
(18)
|
(24)
|
(27)
|
(26)
|
(27)
|
(28)
|
(23)
|
(26)
|
(22)
|
(16)
|
(15)
|
(13)
|
(15)
|
(15)
|
(20)
|
(28)
|
(32)
|
(37)
|
(41)
|
(37)
|
(39)
|
(38)
|
(34)
|
(32)
|
(30)
|
(25)
|
(21)
|
(19)
|
(15)
|
(17)
|
|
| Other Items |
(4)
|
(5)
|
(2)
|
6
|
5
|
22
|
42
|
35
|
2
|
(15)
|
(5)
|
(7)
|
25
|
25
|
(0)
|
12
|
13
|
13
|
13
|
1
|
1
|
1
|
(5)
|
(26)
|
(30)
|
(30)
|
(23)
|
(11)
|
(2)
|
(1)
|
(2)
|
7
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(8)
|
(33)
|
(32)
|
(32)
|
(24)
|
43
|
43
|
28
|
28
|
(15)
|
2
|
(18)
|
(18)
|
(18)
|
(34)
|
2
|
1
|
11
|
11
|
10
|
(30)
|
(39)
|
(39)
|
(39)
|
0
|
(27)
|
(27)
|
(26)
|
(26)
|
0
|
0
|
0
|
1
|
2
|
4
|
3
|
(22)
|
(6)
|
(7)
|
(7)
|
18
|
2
|
1
|
(17)
|
(17)
|
(13)
|
7
|
25
|
26
|
21
|
1
|
2
|
2
|
3
|
2
|
2
|
(248)
|
|
| Cash from Investing Activities |
(12)
N/A
|
(13)
-10%
|
(10)
+24%
|
(2)
+84%
|
(14)
-794%
|
3
N/A
|
24
+661%
|
18
-26%
|
(2)
N/A
|
(18)
-790%
|
(8)
+57%
|
(12)
-62%
|
14
N/A
|
10
-26%
|
(16)
N/A
|
(3)
+85%
|
1
N/A
|
(1)
N/A
|
(7)
-667%
|
(24)
-251%
|
(30)
-22%
|
(31)
-4%
|
(35)
-15%
|
(64)
-82%
|
(68)
-6%
|
(67)
+2%
|
(61)
+8%
|
(39)
+37%
|
(41)
-7%
|
(39)
+5%
|
(36)
+8%
|
(26)
+28%
|
(18)
+32%
|
(16)
+12%
|
(13)
+19%
|
(13)
-4%
|
(11)
+15%
|
(13)
-20%
|
(26)
-95%
|
(40)
-56%
|
(69)
-70%
|
(70)
-1%
|
(61)
+12%
|
(49)
+20%
|
17
N/A
|
13
-25%
|
(2)
N/A
|
(3)
-56%
|
(42)
-1 407%
|
(25)
+41%
|
(44)
-78%
|
(42)
+5%
|
(43)
-2%
|
(58)
-35%
|
(20)
+65%
|
(21)
-1%
|
(11)
+49%
|
(9)
+17%
|
(14)
-61%
|
(53)
-273%
|
(66)
-25%
|
(67)
-1%
|
(64)
+4%
|
(24)
+63%
|
(47)
-98%
|
(47)
+1%
|
(44)
+5%
|
(50)
-13%
|
(27)
+45%
|
(26)
+5%
|
(27)
-5%
|
(27)
+2%
|
(22)
+19%
|
(22)
-1%
|
(19)
+12%
|
(38)
-101%
|
(21)
+45%
|
(20)
+5%
|
(22)
-11%
|
3
N/A
|
(18)
N/A
|
(27)
-47%
|
(49)
-79%
|
(54)
-12%
|
(53)
+2%
|
(30)
+44%
|
(14)
+54%
|
(12)
+12%
|
(13)
-7%
|
(31)
-137%
|
(28)
+8%
|
(23)
+18%
|
(18)
+22%
|
(16)
+9%
|
(13)
+20%
|
(264)
-1 918%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
3
|
4
|
4
|
14
|
19
|
22
|
26
|
14
|
10
|
9
|
11
|
14
|
15
|
12
|
7
|
3
|
5
|
4
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(24)
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(10)
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
10
|
17
|
(12)
|
(38)
|
4
|
(15)
|
(27)
|
(25)
|
(59)
|
(61)
|
(50)
|
(57)
|
(38)
|
(28)
|
(7)
|
(21)
|
(38)
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
3
|
18
|
11
|
0
|
(3)
|
(10)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
8
|
10
|
9
|
8
|
3
|
2
|
1
|
(2)
|
(3)
|
0
|
(5)
|
(5)
|
(3)
|
(7)
|
(3)
|
(2)
|
23
|
57
|
54
|
27
|
(26)
|
(58)
|
(56)
|
(27)
|
1
|
0
|
1
|
(0)
|
(1)
|
1
|
3
|
5
|
10
|
85
|
71
|
67
|
118
|
(5)
|
58
|
65
|
(18)
|
36
|
(27)
|
(42)
|
240
|
|
| 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
|
(23)
|
0
|
(25)
|
(27)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
3
|
3
|
3
|
3
|
4
|
6
|
4
|
3
|
1
|
(1)
|
1
|
0
|
0
|
(4)
|
(1)
|
(1)
|
(0)
|
4
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
1
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
|
| Cash from Financing Activities |
11
N/A
|
18
+73%
|
(11)
N/A
|
(37)
-227%
|
4
N/A
|
(16)
N/A
|
(27)
-77%
|
(26)
+5%
|
(59)
-128%
|
(61)
-3%
|
(50)
+18%
|
(55)
-11%
|
(35)
+36%
|
(24)
+31%
|
(3)
+87%
|
(7)
-109%
|
(19)
-182%
|
(20)
-6%
|
(3)
+87%
|
7
N/A
|
13
+81%
|
12
-6%
|
15
+20%
|
13
-12%
|
12
-8%
|
8
-30%
|
0
-98%
|
2
+650%
|
8
+407%
|
21
+180%
|
15
-31%
|
3
-82%
|
(3)
N/A
|
(18)
-459%
|
(11)
+39%
|
2
N/A
|
2
+25%
|
2
-15%
|
2
-12%
|
1
-27%
|
1
-18%
|
1
-11%
|
1
+63%
|
1
-8%
|
(23)
N/A
|
(22)
+4%
|
(25)
-15%
|
(27)
-8%
|
(7)
+75%
|
(7)
N/A
|
(4)
+47%
|
(1)
+71%
|
2
N/A
|
2
-17%
|
(0)
N/A
|
(5)
-1 250%
|
(6)
-13%
|
(10)
-59%
|
(13)
-29%
|
(13)
-6%
|
(11)
+17%
|
(15)
-36%
|
(15)
+3%
|
(12)
+15%
|
(17)
-37%
|
(13)
+25%
|
(12)
+6%
|
(0)
+97%
|
23
N/A
|
20
-12%
|
(7)
N/A
|
(47)
-537%
|
(68)
-46%
|
(66)
+3%
|
(38)
+43%
|
(10)
+74%
|
(10)
-7%
|
(12)
-17%
|
(13)
-5%
|
(14)
-5%
|
(12)
+10%
|
(9)
+27%
|
(8)
+13%
|
(9)
-18%
|
60
N/A
|
46
-23%
|
42
-10%
|
99
+138%
|
(18)
N/A
|
46
N/A
|
53
+15%
|
(30)
N/A
|
24
N/A
|
(39)
N/A
|
(54)
-39%
|
217
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
2
|
0
|
0
|
(0)
|
(2)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(1)
|
(0)
|
(1)
|
1
|
2
|
0
|
(1)
|
(2)
|
(3)
|
(1)
|
(0)
|
2
|
4
|
2
|
3
|
(1)
|
0
|
1
|
1
|
2
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
(1)
|
(1)
|
2
|
3
|
1
|
(1)
|
(0)
|
(3)
|
(4)
|
(1)
|
(2)
|
0
|
2
|
1
|
(0)
|
(1)
|
1
|
(2)
|
(1)
|
0
|
(1)
|
|
| Net Change in Cash |
(0)
N/A
|
3
N/A
|
4
+21%
|
(14)
N/A
|
24
N/A
|
38
+63%
|
3
-93%
|
2
-30%
|
(22)
N/A
|
(32)
-49%
|
8
N/A
|
(2)
N/A
|
(0)
+85%
|
(3)
-833%
|
(9)
-236%
|
11
N/A
|
14
+32%
|
12
-20%
|
12
+6%
|
13
+7%
|
22
+70%
|
36
+62%
|
50
+39%
|
14
-72%
|
(10)
N/A
|
(28)
-172%
|
(33)
-17%
|
(19)
+41%
|
(25)
-30%
|
(19)
+26%
|
(29)
-58%
|
7
N/A
|
31
+326%
|
39
+26%
|
72
+86%
|
45
-37%
|
54
+20%
|
31
-43%
|
(9)
N/A
|
(30)
-244%
|
(37)
-25%
|
(39)
-4%
|
(38)
+3%
|
(16)
+57%
|
23
N/A
|
32
+35%
|
5
-83%
|
11
+106%
|
(45)
N/A
|
(28)
+38%
|
(23)
+20%
|
(33)
-44%
|
(23)
+31%
|
(33)
-45%
|
(2)
+93%
|
0
N/A
|
12
+5 900%
|
50
+316%
|
52
+5%
|
39
-26%
|
57
+48%
|
(7)
N/A
|
(17)
-136%
|
14
N/A
|
(20)
N/A
|
(13)
+34%
|
13
N/A
|
(41)
N/A
|
(36)
+10%
|
(13)
+63%
|
(40)
-200%
|
1
N/A
|
23
+3 186%
|
15
-33%
|
95
+520%
|
82
-13%
|
110
+33%
|
121
+10%
|
55
-55%
|
56
+2%
|
(24)
N/A
|
(53)
-119%
|
(124)
-134%
|
(144)
-16%
|
(68)
+52%
|
(69)
-1%
|
(6)
+91%
|
53
N/A
|
(3)
N/A
|
16
N/A
|
19
+20%
|
(19)
N/A
|
28
N/A
|
35
+25%
|
26
-26%
|
14
-45%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(11)
-62%
|
17
N/A
|
18
+2%
|
14
-19%
|
32
+121%
|
(12)
N/A
|
(9)
+23%
|
36
N/A
|
44
+22%
|
62
+42%
|
62
-1%
|
10
-84%
|
(2)
N/A
|
(5)
-122%
|
5
N/A
|
21
+280%
|
18
-12%
|
2
-92%
|
5
+247%
|
8
+56%
|
23
+183%
|
40
+73%
|
25
-37%
|
7
-71%
|
(6)
N/A
|
(8)
-51%
|
(7)
+19%
|
(30)
-346%
|
(38)
-28%
|
(45)
-17%
|
(6)
+86%
|
32
N/A
|
53
+68%
|
84
+57%
|
44
-48%
|
51
+16%
|
29
-44%
|
(12)
N/A
|
(22)
-74%
|
(4)
+82%
|
(6)
-66%
|
(5)
+17%
|
7
N/A
|
3
-61%
|
11
+323%
|
4
-66%
|
11
+189%
|
(22)
N/A
|
(21)
+6%
|
(0)
+99%
|
(12)
-3 900%
|
(6)
+50%
|
1
N/A
|
(2)
N/A
|
6
N/A
|
10
+56%
|
50
+415%
|
57
+14%
|
82
+45%
|
107
+30%
|
47
-56%
|
37
-22%
|
25
-32%
|
22
-12%
|
25
+13%
|
52
+109%
|
(13)
N/A
|
(57)
-343%
|
(32)
+45%
|
(33)
-3%
|
47
N/A
|
89
+89%
|
81
-10%
|
132
+64%
|
115
-13%
|
126
+10%
|
138
+9%
|
72
-48%
|
50
-30%
|
(13)
N/A
|
(45)
-256%
|
(97)
-114%
|
(114)
-17%
|
(115)
-1%
|
(121)
-5%
|
(74)
+39%
|
(74)
-1%
|
(6)
+91%
|
(32)
-406%
|
(36)
-13%
|
8
N/A
|
3
-68%
|
72
+2 776%
|
78
+8%
|
45
-41%
|
|