Atlanticus Holdings Corp
NASDAQ:ATLC
Cash Flow Statement
Cash Flow Statement
Atlanticus Holdings Corp
| 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 |
3
|
(1)
|
(52)
|
(45)
|
6
|
34
|
92
|
128
|
122
|
110
|
103
|
85
|
101
|
131
|
183
|
196
|
171
|
153
|
115
|
101
|
108
|
74
|
35
|
(57)
|
(51)
|
(46)
|
(91)
|
(71)
|
(142)
|
(260)
|
(350)
|
(554)
|
(551)
|
(477)
|
(361)
|
(121)
|
(95)
|
(24)
|
106
|
106
|
135
|
101
|
(6)
|
26
|
24
|
26
|
22
|
(20)
|
(18)
|
(26)
|
(27)
|
(24)
|
7
|
20
|
33
|
39
|
2
|
4
|
3
|
(6)
|
(6)
|
(10)
|
(19)
|
(25)
|
(41)
|
(46)
|
(32)
|
(34)
|
8
|
18
|
18
|
47
|
26
|
26
|
44
|
70
|
94
|
133
|
146
|
155
|
178
|
179
|
176
|
161
|
135
|
116
|
107
|
99
|
102
|
102
|
101
|
105
|
110
|
115
|
122
|
117
|
|
| Depreciation & Amortization |
18
|
22
|
26
|
33
|
32
|
31
|
29
|
22
|
16
|
15
|
14
|
14
|
17
|
17
|
18
|
19
|
22
|
26
|
30
|
33
|
38
|
41
|
43
|
45
|
52
|
52
|
48
|
47
|
36
|
33
|
31
|
27
|
22
|
17
|
16
|
14
|
14
|
13
|
11
|
9
|
6
|
4
|
2
|
3
|
3
|
3
|
3
|
6
|
18
|
42
|
58
|
65
|
68
|
56
|
49
|
49
|
41
|
32
|
24
|
15
|
8
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
6
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
2
|
3
|
4
|
4
|
6
|
5
|
4
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
|
| Change in Deffered Taxes |
(14)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
57
|
30
|
40
|
50
|
38
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
3
|
5
|
8
|
11
|
8
|
5
|
2
|
10
|
10
|
12
|
14
|
9
|
10
|
10
|
9
|
9
|
7
|
6
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
70
|
68
|
105
|
190
|
233
|
227
|
192
|
295
|
89
|
88
|
35
|
(26)
|
147
|
147
|
167
|
23
|
249
|
340
|
479
|
714
|
613
|
719
|
1 022
|
1 100
|
696
|
629
|
433
|
315
|
650
|
761
|
877
|
1 127
|
1 048
|
903
|
641
|
268
|
292
|
199
|
46
|
1
|
(62)
|
(63)
|
23
|
(35)
|
(42)
|
(42)
|
(46)
|
(3)
|
(6)
|
(6)
|
(4)
|
(8)
|
(14)
|
(19)
|
(25)
|
(25)
|
(17)
|
(17)
|
(14)
|
(2)
|
10
|
15
|
17
|
15
|
5
|
6
|
(1)
|
6
|
25
|
37
|
61
|
75
|
120
|
155
|
162
|
158
|
137
|
95
|
128
|
108
|
116
|
189
|
236
|
359
|
446
|
488
|
514
|
532
|
554
|
569
|
580
|
595
|
594
|
604
|
617
|
681
|
|
| Cash Taxes Paid |
6
|
10
|
6
|
7
|
5
|
23
|
23
|
22
|
0
|
14
|
14
|
14
|
34
|
64
|
72
|
72
|
79
|
88
|
80
|
81
|
77
|
25
|
24
|
24
|
18
|
(94)
|
(94)
|
(94)
|
(92)
|
(4)
|
(4)
|
(4)
|
1
|
(97)
|
(94)
|
(93)
|
(94)
|
8
|
5
|
6
|
7
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
7
|
17
|
20
|
20
|
18
|
8
|
4
|
4
|
0
|
2
|
1
|
1
|
1
|
(0)
|
0
|
0
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
6
|
8
|
11
|
14
|
8
|
7
|
3
|
1
|
1
|
4
|
6
|
20
|
20
|
27
|
32
|
28
|
42
|
44
|
54
|
57
|
67
|
78
|
75
|
70
|
46
|
45
|
40
|
39
|
46
|
33
|
40
|
46
|
49
|
50
|
46
|
41
|
40
|
38
|
37
|
35
|
34
|
29
|
26
|
24
|
23
|
23
|
24
|
31
|
24
|
24
|
22
|
15
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
21
|
35
|
46
|
56
|
49
|
48
|
47
|
45
|
46
|
46
|
48
|
52
|
58
|
66
|
75
|
82
|
88
|
93
|
99
|
110
|
119
|
134
|
146
|
155
|
171
|
204
|
|
| Change in Working Capital |
(14)
|
(25)
|
(47)
|
(14)
|
9
|
16
|
50
|
(12)
|
(32)
|
(99)
|
(79)
|
(66)
|
(34)
|
(15)
|
64
|
75
|
81
|
52
|
(75)
|
(368)
|
(462)
|
(502)
|
(442)
|
(399)
|
35
|
211
|
143
|
371
|
75
|
(61)
|
(103)
|
(84)
|
(160)
|
37
|
117
|
130
|
127
|
5
|
(0)
|
20
|
4
|
24
|
20
|
0
|
18
|
(1)
|
(4)
|
(4)
|
(21)
|
(44)
|
(54)
|
(58)
|
(82)
|
(74)
|
(74)
|
(72)
|
(25)
|
(0)
|
10
|
26
|
28
|
24
|
37
|
11
|
8
|
0
|
6
|
10
|
9
|
26
|
(11)
|
(13)
|
(54)
|
(84)
|
(70)
|
(58)
|
(26)
|
(4)
|
(27)
|
(61)
|
(84)
|
(131)
|
(175)
|
(207)
|
(240)
|
(240)
|
(220)
|
(208)
|
(238)
|
(237)
|
(240)
|
(283)
|
(271)
|
(283)
|
(295)
|
(349)
|
|
| Cash from Operating Activities |
63
N/A
|
50
-21%
|
18
-64%
|
150
+730%
|
259
+72%
|
288
+11%
|
342
+19%
|
411
+20%
|
249
-39%
|
169
-32%
|
128
-24%
|
62
-52%
|
225
+264%
|
276
+23%
|
427
+55%
|
309
-28%
|
523
+69%
|
570
+9%
|
548
-4%
|
479
-13%
|
329
-31%
|
365
+11%
|
692
+90%
|
721
+4%
|
767
+6%
|
880
+15%
|
568
-35%
|
695
+22%
|
569
-18%
|
422
-26%
|
403
-4%
|
464
+15%
|
288
-38%
|
410
+42%
|
342
-17%
|
221
-36%
|
336
+52%
|
191
-43%
|
162
-15%
|
134
-17%
|
84
-38%
|
66
-21%
|
40
-40%
|
(6)
N/A
|
3
N/A
|
(15)
N/A
|
(25)
-74%
|
(20)
+19%
|
(27)
-32%
|
(34)
-25%
|
(27)
+19%
|
(25)
+7%
|
(21)
+18%
|
(16)
+21%
|
(16)
+1%
|
(9)
+43%
|
1
N/A
|
19
+2 000%
|
24
+26%
|
33
+38%
|
39
+19%
|
33
-16%
|
37
+13%
|
2
-94%
|
(27)
N/A
|
(39)
-48%
|
(26)
+33%
|
(16)
+38%
|
43
N/A
|
83
+94%
|
72
-13%
|
115
+60%
|
100
-13%
|
105
+5%
|
144
+38%
|
178
+23%
|
213
+20%
|
231
+8%
|
253
+10%
|
204
-19%
|
212
+4%
|
240
+13%
|
241
+0%
|
319
+32%
|
346
+9%
|
367
+6%
|
403
+10%
|
427
+6%
|
459
+8%
|
476
+4%
|
484
+2%
|
479
-1%
|
469
-2%
|
482
+3%
|
499
+4%
|
494
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(30)
|
(27)
|
(21)
|
(19)
|
(10)
|
(9)
|
(11)
|
(7)
|
(8)
|
(7)
|
(8)
|
(22)
|
(11)
|
(14)
|
(16)
|
(7)
|
(31)
|
(34)
|
(42)
|
(41)
|
(28)
|
(224)
|
(235)
|
(252)
|
(66)
|
131
|
154
|
177
|
(10)
|
(4)
|
(4)
|
(6)
|
(4)
|
0
|
(2)
|
(3)
|
(4)
|
0
|
(4)
|
(4)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(2)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(7)
|
(7)
|
(8)
|
(8)
|
(5)
|
(8)
|
(8)
|
(8)
|
(4)
|
(1)
|
(0)
|
(0)
|
(2)
|
(4)
|
(6)
|
(6)
|
|
| Other Items |
(101)
|
(86)
|
(89)
|
(142)
|
(153)
|
(198)
|
(215)
|
(360)
|
(268)
|
(226)
|
(213)
|
(130)
|
(290)
|
(259)
|
(440)
|
(438)
|
(783)
|
(932)
|
(927)
|
(883)
|
(579)
|
(433)
|
(613)
|
(641)
|
(976)
|
(1 138)
|
(906)
|
(907)
|
(515)
|
(414)
|
(342)
|
(258)
|
(110)
|
(102)
|
48
|
188
|
177
|
299
|
444
|
398
|
435
|
380
|
195
|
277
|
231
|
208
|
205
|
88
|
53
|
42
|
45
|
38
|
33
|
40
|
26
|
17
|
15
|
(4)
|
(45)
|
(54)
|
(76)
|
(80)
|
(60)
|
(82)
|
(80)
|
(85)
|
(100)
|
(92)
|
(133)
|
(147)
|
(230)
|
(348)
|
(433)
|
(455)
|
(359)
|
(324)
|
(292)
|
(249)
|
(385)
|
(405)
|
(468)
|
(568)
|
(662)
|
(697)
|
(676)
|
(624)
|
(560)
|
(610)
|
(668)
|
(685)
|
(695)
|
(782)
|
(745)
|
(790)
|
(996)
|
(1 197)
|
|
| Cash from Investing Activities |
(131)
N/A
|
(113)
+14%
|
(110)
+2%
|
(160)
-45%
|
(163)
-2%
|
(207)
-27%
|
(226)
-9%
|
(367)
-62%
|
(276)
+25%
|
(232)
+16%
|
(221)
+5%
|
(152)
+31%
|
(301)
-98%
|
(274)
+9%
|
(457)
-67%
|
(445)
+3%
|
(813)
-83%
|
(966)
-19%
|
(969)
0%
|
(924)
+5%
|
(607)
+34%
|
(657)
-8%
|
(848)
-29%
|
(893)
-5%
|
(1 042)
-17%
|
(1 007)
+3%
|
(753)
+25%
|
(731)
+3%
|
(525)
+28%
|
(418)
+20%
|
(346)
+17%
|
(264)
+24%
|
(115)
+57%
|
(105)
+9%
|
46
N/A
|
185
+303%
|
173
-6%
|
295
+70%
|
440
+49%
|
394
-10%
|
434
+10%
|
378
-13%
|
193
-49%
|
275
+42%
|
229
-17%
|
205
-10%
|
202
-2%
|
86
-57%
|
50
-42%
|
37
-26%
|
40
+8%
|
33
-17%
|
29
-11%
|
38
+28%
|
25
-34%
|
16
-37%
|
15
-7%
|
(4)
N/A
|
(46)
-983%
|
(54)
-19%
|
(76)
-40%
|
(80)
-6%
|
(60)
+25%
|
(82)
-37%
|
(80)
+2%
|
(85)
-6%
|
(101)
-18%
|
(93)
+8%
|
(135)
-45%
|
(149)
-11%
|
(232)
-56%
|
(349)
-51%
|
(434)
-24%
|
(455)
-5%
|
(360)
+21%
|
(325)
+10%
|
(293)
+10%
|
(250)
+15%
|
(385)
-54%
|
(406)
-5%
|
(475)
-17%
|
(575)
-21%
|
(669)
-16%
|
(706)
-5%
|
(681)
+4%
|
(632)
+7%
|
(568)
+10%
|
(617)
-9%
|
(672)
-9%
|
(686)
-2%
|
(696)
-1%
|
(782)
-12%
|
(747)
+5%
|
(794)
-6%
|
(1 003)
-26%
|
(1 203)
-20%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
40
|
40
|
40
|
25
|
(5)
|
(5)
|
(3)
|
1
|
4
|
4
|
(16)
|
(22)
|
(19)
|
(19)
|
150
|
157
|
(97)
|
(97)
|
(248)
|
(250)
|
1
|
(33)
|
(32)
|
(32)
|
(55)
|
(22)
|
(23)
|
(23)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(86)
|
(86)
|
(86)
|
(86)
|
(106)
|
(107)
|
(108)
|
(108)
|
(3)
|
(84)
|
(83)
|
(83)
|
(83)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
39
|
87
|
87
|
89
|
(2)
|
(50)
|
16
|
20
|
52
|
(12)
|
(91)
|
(105)
|
(85)
|
(23)
|
(13)
|
(10)
|
(13)
|
(12)
|
(10)
|
(29)
|
(44)
|
(83)
|
(81)
|
(52)
|
|
| Net Issuance of Debt |
15
|
(2)
|
30
|
8
|
(17)
|
0
|
(31)
|
(10)
|
(1)
|
(2)
|
52
|
73
|
61
|
58
|
72
|
51
|
600
|
602
|
626
|
744
|
165
|
320
|
188
|
458
|
364
|
228
|
232
|
(178)
|
(78)
|
(110)
|
(100)
|
(180)
|
(38)
|
(158)
|
(285)
|
(315)
|
(513)
|
(475)
|
(426)
|
(389)
|
(347)
|
(305)
|
(313)
|
(254)
|
(227)
|
(181)
|
(83)
|
(53)
|
(39)
|
(28)
|
(42)
|
(29)
|
(18)
|
(35)
|
7
|
(5)
|
(3)
|
4
|
8
|
44
|
64
|
79
|
80
|
90
|
85
|
97
|
102
|
83
|
162
|
164
|
226
|
288
|
281
|
253
|
116
|
83
|
128
|
77
|
240
|
190
|
480
|
532
|
576
|
688
|
371
|
342
|
231
|
238
|
201
|
294
|
259
|
343
|
463
|
399
|
681
|
919
|
|
| 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
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(9)
|
(14)
|
(17)
|
(19)
|
(20)
|
(22)
|
(23)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(25)
|
(21)
|
(16)
|
|
| Other |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
16
|
15
|
17
|
6
|
(15)
|
(21)
|
(30)
|
(35)
|
(35)
|
(40)
|
(39)
|
(28)
|
(27)
|
(18)
|
(14)
|
(13)
|
(11)
|
(11)
|
(10)
|
(8)
|
(7)
|
(6)
|
(6)
|
(4)
|
(3)
|
(4)
|
(10)
|
(10)
|
(11)
|
(9)
|
(5)
|
(5)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
50
|
50
|
50
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
54
N/A
|
38
-31%
|
69
+83%
|
33
-52%
|
(21)
N/A
|
(5)
+79%
|
(34)
-644%
|
6
N/A
|
18
+192%
|
19
+1%
|
42
+127%
|
37
-14%
|
22
-41%
|
9
-59%
|
187
+1 974%
|
173
-7%
|
463
+167%
|
465
+1%
|
350
-25%
|
468
+34%
|
148
-68%
|
273
+84%
|
144
-48%
|
415
+189%
|
299
-28%
|
195
-35%
|
201
+3%
|
(207)
N/A
|
(84)
+59%
|
(115)
-37%
|
(104)
+10%
|
(183)
-76%
|
(66)
+64%
|
(193)
-192%
|
(406)
-110%
|
(436)
-7%
|
(608)
-40%
|
(566)
+7%
|
(537)
+5%
|
(500)
+7%
|
(459)
+8%
|
(413)
+10%
|
(316)
+23%
|
(338)
-7%
|
(309)
+8%
|
(264)
+15%
|
(167)
+37%
|
(54)
+67%
|
(41)
+25%
|
(29)
+29%
|
(43)
-47%
|
(29)
+31%
|
(18)
+37%
|
(35)
-90%
|
7
N/A
|
(5)
N/A
|
(4)
+27%
|
3
N/A
|
7
+143%
|
43
+490%
|
64
+47%
|
78
+23%
|
80
+2%
|
90
+12%
|
85
-6%
|
97
+14%
|
102
+5%
|
83
-19%
|
162
+96%
|
164
+1%
|
226
+38%
|
287
+27%
|
369
+29%
|
387
+5%
|
248
-36%
|
212
-15%
|
162
-23%
|
60
-63%
|
287
+379%
|
239
-17%
|
510
+113%
|
497
-3%
|
461
-7%
|
559
+21%
|
261
-53%
|
294
+12%
|
193
-34%
|
204
+6%
|
163
-20%
|
258
+58%
|
224
-13%
|
287
+28%
|
394
+37%
|
291
-26%
|
580
+99%
|
850
+47%
|
|
| 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
|
2
|
3
|
3
|
3
|
(0)
|
(3)
|
(3)
|
(2)
|
(1)
|
3
|
2
|
1
|
2
|
(1)
|
2
|
2
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
2
|
2
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
2
|
0
|
0
|
(0)
|
(1)
|
(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 |
(13)
N/A
|
(25)
-91%
|
(23)
+8%
|
23
N/A
|
75
+228%
|
76
+2%
|
83
+9%
|
50
-40%
|
(8)
N/A
|
(45)
-460%
|
(51)
-13%
|
(54)
-6%
|
(54)
-1%
|
11
N/A
|
157
+1 288%
|
37
-76%
|
172
+363%
|
69
-60%
|
(71)
N/A
|
23
N/A
|
(130)
N/A
|
(19)
+85%
|
(13)
+33%
|
246
N/A
|
27
-89%
|
72
+164%
|
20
-72%
|
(243)
N/A
|
(43)
+82%
|
(114)
-164%
|
(48)
+58%
|
17
N/A
|
111
+562%
|
115
+4%
|
(17)
N/A
|
(28)
-67%
|
(100)
-259%
|
(79)
+21%
|
67
N/A
|
29
-57%
|
60
+107%
|
31
-47%
|
(83)
N/A
|
(69)
+17%
|
(77)
-11%
|
(74)
+4%
|
10
N/A
|
12
+24%
|
(17)
N/A
|
(24)
-42%
|
(28)
-16%
|
(22)
+23%
|
(11)
+50%
|
(16)
-44%
|
14
N/A
|
0
-99%
|
11
+5 450%
|
18
+58%
|
(16)
N/A
|
21
N/A
|
25
+22%
|
29
+17%
|
56
+92%
|
10
-83%
|
(22)
N/A
|
(28)
-27%
|
(25)
+11%
|
(26)
-4%
|
71
N/A
|
100
+40%
|
67
-33%
|
53
-21%
|
35
-34%
|
37
+6%
|
33
-10%
|
65
+96%
|
83
+27%
|
41
-51%
|
156
+284%
|
38
-76%
|
248
+555%
|
162
-35%
|
33
-80%
|
172
+427%
|
(73)
N/A
|
29
N/A
|
28
-3%
|
14
-52%
|
(50)
N/A
|
48
N/A
|
13
-73%
|
(15)
N/A
|
116
N/A
|
(21)
N/A
|
76
N/A
|
141
+86%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
33
N/A
|
23
-32%
|
(3)
N/A
|
131
N/A
|
249
+90%
|
278
+12%
|
331
+19%
|
403
+22%
|
241
-40%
|
162
-33%
|
120
-26%
|
40
-67%
|
214
+441%
|
262
+22%
|
410
+57%
|
302
-26%
|
492
+63%
|
536
+9%
|
506
-5%
|
438
-13%
|
301
-31%
|
140
-53%
|
456
+225%
|
469
+3%
|
701
+49%
|
1 011
+44%
|
722
-29%
|
872
+21%
|
559
-36%
|
418
-25%
|
399
-4%
|
458
+15%
|
284
-38%
|
410
+45%
|
340
-17%
|
218
-36%
|
332
+52%
|
191
-43%
|
157
-17%
|
131
-17%
|
82
-37%
|
66
-20%
|
38
-42%
|
(8)
N/A
|
1
N/A
|
(15)
N/A
|
(28)
-92%
|
(23)
+18%
|
(30)
-34%
|
(39)
-29%
|
(33)
+17%
|
(30)
+7%
|
(25)
+18%
|
(19)
+24%
|
(18)
+6%
|
(11)
+40%
|
0
N/A
|
18
N/A
|
23
+27%
|
33
+39%
|
39
+19%
|
32
-17%
|
37
+13%
|
2
-95%
|
(27)
N/A
|
(40)
-47%
|
(27)
+33%
|
(17)
+38%
|
42
N/A
|
82
+97%
|
71
-14%
|
113
+61%
|
100
-12%
|
105
+5%
|
143
+37%
|
177
+23%
|
212
+20%
|
230
+8%
|
253
+10%
|
204
-19%
|
205
+1%
|
233
+14%
|
233
0%
|
310
+33%
|
341
+10%
|
360
+5%
|
395
+10%
|
420
+6%
|
455
+8%
|
475
+4%
|
484
+2%
|
479
-1%
|
468
-2%
|
478
+2%
|
493
+3%
|
488
-1%
|
|