Cognex Corp
NASDAQ:CGNX
Cash Flow Statement
Cash Flow Statement
Cognex Corp
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Apr-2004 | Jul-2004 | Oct-2004 | Dec-2004 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Oct-2006 | Dec-2006 | Apr-2007 | Jul-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Apr-2009 | Jul-2009 | Oct-2009 | Dec-2009 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Oct-2011 | Dec-2011 | Apr-2012 | Jul-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(11)
|
(18)
|
(25)
|
(27)
|
(6)
|
(2)
|
6
|
11
|
16
|
23
|
30
|
37
|
38
|
34
|
31
|
31
|
36
|
39
|
43
|
42
|
40
|
36
|
28
|
25
|
27
|
31
|
33
|
37
|
27
|
15
|
3
|
(4)
|
(5)
|
7
|
28
|
42
|
61
|
67
|
71
|
71
|
70
|
71
|
71
|
71
|
68
|
69
|
67
|
69
|
74
|
77
|
86
|
115
|
122
|
124
|
141
|
195
|
187
|
182
|
181
|
130
|
144
|
174
|
188
|
237
|
177
|
168
|
168
|
146
|
219
|
215
|
208
|
169
|
204
|
191
|
141
|
187
|
176
|
226
|
304
|
296
|
280
|
277
|
259
|
214
|
216
|
174
|
172
|
157
|
113
|
100
|
78
|
89
|
106
|
118
|
122
|
110
|
|
| Depreciation & Amortization |
11
|
12
|
11
|
10
|
7
|
7
|
7
|
7
|
6
|
6
|
4
|
3
|
6
|
4
|
7
|
10
|
9
|
5
|
8
|
4
|
10
|
4
|
4
|
4
|
10
|
4
|
4
|
5
|
11
|
5
|
5
|
4
|
10
|
5
|
9
|
9
|
10
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
17
|
18
|
19
|
21
|
22
|
22
|
23
|
24
|
25
|
26
|
27
|
27
|
27
|
25
|
23
|
22
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
22
|
25
|
28
|
32
|
33
|
33
|
33
|
31
|
|
| Change in Deffered Taxes |
(8)
|
0
|
(9)
|
(8)
|
(2)
|
0
|
(0)
|
(3)
|
(0)
|
0
|
(2)
|
2
|
(3)
|
(2)
|
(1)
|
(4)
|
(3)
|
(5)
|
(8)
|
(8)
|
0
|
0
|
(0)
|
0
|
(10)
|
(9)
|
(8)
|
(4)
|
(0)
|
(2)
|
(2)
|
(4)
|
2
|
4
|
5
|
2
|
1
|
1
|
1
|
3
|
(0)
|
(0)
|
(1)
|
(2)
|
0
|
(1)
|
(0)
|
2
|
2
|
4
|
2
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
1
|
0
|
(2)
|
2
|
(1)
|
0
|
4
|
(0)
|
0
|
1
|
(2)
|
(95)
|
(96)
|
(92)
|
(90)
|
(3)
|
(0)
|
(4)
|
(5)
|
(3)
|
(8)
|
(15)
|
(19)
|
(27)
|
(34)
|
(31)
|
(27)
|
(20)
|
(12)
|
(13)
|
(19)
|
(22)
|
(23)
|
(20)
|
30
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
3
|
6
|
8
|
12
|
11
|
11
|
11
|
10
|
10
|
9
|
8
|
9
|
7
|
6
|
6
|
3
|
5
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
11
|
13
|
14
|
15
|
18
|
19
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
25
|
28
|
32
|
38
|
39
|
40
|
41
|
40
|
42
|
43
|
46
|
48
|
45
|
44
|
43
|
40
|
43
|
44
|
44
|
47
|
49
|
52
|
55
|
56
|
56
|
55
|
55
|
51
|
52
|
53
|
52
|
49
|
48
|
48
|
|
| Other Non-Cash Items |
34
|
33
|
38
|
38
|
15
|
10
|
5
|
7
|
9
|
8
|
14
|
13
|
16
|
8
|
3
|
4
|
10
|
12
|
14
|
15
|
14
|
14
|
14
|
15
|
16
|
15
|
18
|
17
|
17
|
20
|
18
|
15
|
16
|
12
|
10
|
10
|
4
|
7
|
8
|
8
|
11
|
10
|
11
|
11
|
9
|
9
|
9
|
6
|
6
|
6
|
6
|
7
|
16
|
21
|
23
|
(51)
|
(59)
|
(59)
|
(59)
|
19
|
19
|
20
|
23
|
27
|
32
|
37
|
38
|
39
|
41
|
38
|
41
|
45
|
48
|
52
|
79
|
74
|
74
|
73
|
48
|
52
|
51
|
55
|
101
|
106
|
109
|
110
|
65
|
60
|
65
|
63
|
63
|
63
|
57
|
51
|
50
|
50
|
|
| Cash Taxes Paid |
7
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(8)
|
(6)
|
(6)
|
3
|
9
|
7
|
8
|
(0)
|
3
|
(1)
|
6
|
7
|
11
|
12
|
3
|
(9)
|
(6)
|
(6)
|
(4)
|
(15)
|
(20)
|
(11)
|
(8)
|
5
|
9
|
6
|
(9)
|
4
|
1
|
(2)
|
2
|
(10)
|
(11)
|
(15)
|
(4)
|
(0)
|
4
|
14
|
1
|
(4)
|
(12)
|
(13)
|
8
|
13
|
18
|
13
|
(3)
|
3
|
(3)
|
(17)
|
(34)
|
16
|
(4)
|
(25)
|
28
|
(13)
|
18
|
26
|
(12)
|
6
|
(8)
|
(4)
|
(63)
|
(3)
|
8
|
(20)
|
26
|
(58)
|
(45)
|
(1)
|
22
|
72
|
80
|
55
|
30
|
(31)
|
(44)
|
(11)
|
(23)
|
(34)
|
(79)
|
(152)
|
(88)
|
(74)
|
(48)
|
(19)
|
(46)
|
(68)
|
(76)
|
(59)
|
(53)
|
(25)
|
(3)
|
7
|
1
|
|
| Cash from Operating Activities |
21
N/A
|
11
-48%
|
9
-17%
|
7
-22%
|
16
+134%
|
23
+37%
|
25
+9%
|
30
+21%
|
31
+4%
|
40
+29%
|
46
+16%
|
61
+32%
|
63
+3%
|
57
-9%
|
52
-9%
|
44
-16%
|
43
-2%
|
49
+15%
|
54
+8%
|
54
N/A
|
49
-9%
|
41
-16%
|
41
+0%
|
43
+6%
|
49
+13%
|
56
+15%
|
59
+5%
|
51
-12%
|
59
+15%
|
46
-22%
|
28
-40%
|
21
-25%
|
12
-40%
|
22
+75%
|
37
+72%
|
59
+59%
|
76
+30%
|
87
+15%
|
103
+18%
|
92
-11%
|
86
-6%
|
78
-9%
|
78
N/A
|
99
+26%
|
101
+2%
|
107
+6%
|
100
-7%
|
86
-14%
|
96
+12%
|
94
-1%
|
88
-6%
|
99
+13%
|
164
+65%
|
150
-9%
|
150
+0%
|
185
+23%
|
128
-31%
|
153
+19%
|
160
+5%
|
151
-5%
|
182
+21%
|
202
+11%
|
223
+10%
|
216
-4%
|
224
+4%
|
231
+3%
|
206
-11%
|
236
+14%
|
224
-5%
|
230
+3%
|
271
+18%
|
257
-5%
|
253
-2%
|
254
+0%
|
209
-18%
|
227
+9%
|
242
+7%
|
279
+15%
|
361
+29%
|
342
-5%
|
314
-8%
|
265
-16%
|
213
-20%
|
232
+9%
|
243
+5%
|
222
-9%
|
207
-6%
|
165
-21%
|
113
-31%
|
99
-12%
|
97
-2%
|
112
+16%
|
149
+33%
|
176
+18%
|
191
+8%
|
222
+16%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(13)
|
(14)
|
(14)
|
(16)
|
(21)
|
(23)
|
(36)
|
(35)
|
(29)
|
(27)
|
(14)
|
(16)
|
(13)
|
(17)
|
(20)
|
(22)
|
(29)
|
(36)
|
(38)
|
(36)
|
(37)
|
(29)
|
(24)
|
(23)
|
(22)
|
(20)
|
(20)
|
(18)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(18)
|
(20)
|
(20)
|
(20)
|
(21)
|
(19)
|
(20)
|
(23)
|
(22)
|
(21)
|
(20)
|
(15)
|
(13)
|
(11)
|
(8)
|
|
| Other Items |
(34)
|
(26)
|
(22)
|
17
|
46
|
31
|
21
|
(24)
|
(52)
|
(38)
|
(95)
|
(110)
|
(89)
|
(92)
|
(20)
|
7
|
(17)
|
5
|
21
|
39
|
57
|
43
|
26
|
18
|
13
|
58
|
37
|
47
|
71
|
32
|
49
|
27
|
5
|
(11)
|
(88)
|
(124)
|
(171)
|
(188)
|
(143)
|
(122)
|
(82)
|
(78)
|
105
|
(58)
|
(29)
|
(38)
|
(201)
|
(55)
|
(75)
|
(53)
|
(49)
|
(47)
|
(83)
|
(103)
|
(41)
|
39
|
18
|
49
|
(41)
|
(132)
|
(109)
|
(135)
|
(131)
|
(49)
|
(77)
|
(28)
|
69
|
(46)
|
26
|
(65)
|
(146)
|
(94)
|
(136)
|
(8)
|
12
|
(68)
|
183
|
(18)
|
(128)
|
(73)
|
(237)
|
(25)
|
91
|
191
|
15
|
(59)
|
(50)
|
105
|
55
|
11
|
28
|
(201)
|
(24)
|
57
|
15
|
58
|
|
| Cash from Investing Activities |
(38)
N/A
|
(28)
+26%
|
(24)
+16%
|
14
N/A
|
44
+208%
|
29
-35%
|
19
-34%
|
(26)
N/A
|
(54)
-105%
|
(41)
+25%
|
(97)
-140%
|
(113)
-16%
|
(92)
+18%
|
(95)
-3%
|
(23)
+75%
|
3
N/A
|
(21)
N/A
|
1
N/A
|
17
+2 286%
|
35
+110%
|
53
+50%
|
38
-27%
|
22
-44%
|
14
-37%
|
9
-36%
|
53
+511%
|
32
-41%
|
41
+31%
|
65
+56%
|
26
-60%
|
43
+68%
|
21
-52%
|
(1)
N/A
|
(16)
-3 080%
|
(93)
-484%
|
(128)
-38%
|
(177)
-38%
|
(195)
-10%
|
(151)
+23%
|
(130)
+13%
|
(90)
+31%
|
(86)
+4%
|
95
N/A
|
(68)
N/A
|
(39)
+43%
|
(47)
-22%
|
(210)
-344%
|
(64)
+70%
|
(88)
-38%
|
(67)
+23%
|
(63)
+6%
|
(63)
+0%
|
(104)
-65%
|
(125)
-20%
|
(76)
+39%
|
4
N/A
|
(11)
N/A
|
22
N/A
|
(55)
N/A
|
(147)
-170%
|
(122)
+17%
|
(152)
-25%
|
(151)
+1%
|
(71)
+53%
|
(106)
-49%
|
(64)
+39%
|
30
N/A
|
(82)
N/A
|
(11)
+87%
|
(94)
-769%
|
(171)
-82%
|
(118)
+31%
|
(157)
-34%
|
(28)
+82%
|
(7)
+73%
|
(86)
-1 066%
|
169
N/A
|
(31)
N/A
|
(141)
-357%
|
(88)
+38%
|
(253)
-188%
|
(43)
+83%
|
71
N/A
|
171
+142%
|
(5)
N/A
|
(80)
-1 667%
|
(69)
+14%
|
85
N/A
|
32
-62%
|
(11)
N/A
|
7
N/A
|
(221)
N/A
|
(39)
+82%
|
43
N/A
|
4
-91%
|
50
+1 166%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
5
|
(20)
|
(21)
|
(21)
|
(20)
|
17
|
21
|
40
|
57
|
46
|
44
|
26
|
8
|
23
|
16
|
(7)
|
(43)
|
(78)
|
(76)
|
(58)
|
(49)
|
(30)
|
(26)
|
(54)
|
(30)
|
(54)
|
(78)
|
(48)
|
(46)
|
(24)
|
(9)
|
(9)
|
(9)
|
(2)
|
28
|
38
|
49
|
39
|
21
|
25
|
14
|
19
|
18
|
14
|
8
|
(0)
|
(20)
|
(38)
|
(43)
|
(38)
|
(43)
|
(25)
|
(39)
|
(122)
|
(99)
|
(105)
|
(84)
|
4
|
(4)
|
(8)
|
(31)
|
(63)
|
(69)
|
(126)
|
(148)
|
(131)
|
(177)
|
(105)
|
(106)
|
(91)
|
3
|
(53)
|
35
|
73
|
75
|
144
|
101
|
45
|
(98)
|
(254)
|
(272)
|
(283)
|
(195)
|
(95)
|
(91)
|
(77)
|
(77)
|
(62)
|
(52)
|
(44)
|
(66)
|
(159)
|
(149)
|
(171)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(8)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(17)
|
(19)
|
(22)
|
(20)
|
(16)
|
(12)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(66)
|
(62)
|
0
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(18)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(31)
|
(32)
|
(33)
|
(34)
|
(34)
|
(35)
|
(36)
|
(37)
|
(38)
|
(391)
|
(392)
|
(393)
|
(394)
|
(43)
|
(44)
|
(45)
|
(45)
|
(46)
|
(47)
|
(48)
|
(48)
|
(49)
|
(50)
|
(51)
|
(51)
|
(52)
|
(53)
|
(54)
|
(54)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
2
|
3
|
4
|
5
|
4
|
6
|
5
|
4
|
4
|
2
|
3
|
7
|
8
|
9
|
8
|
8
|
0
|
0
|
4
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
5
+7%
|
5
+4%
|
(20)
N/A
|
(21)
-10%
|
(21)
+0%
|
(20)
+7%
|
14
N/A
|
15
+9%
|
32
+107%
|
46
+44%
|
34
-26%
|
31
-9%
|
12
-61%
|
(7)
N/A
|
8
N/A
|
1
-92%
|
(21)
N/A
|
(57)
-175%
|
(92)
-60%
|
(90)
+2%
|
(72)
+19%
|
(64)
+11%
|
(45)
+30%
|
(41)
+9%
|
(68)
-69%
|
(43)
+37%
|
(69)
-61%
|
(96)
-38%
|
(69)
+28%
|
(66)
+4%
|
(40)
+39%
|
(21)
+47%
|
(17)
+19%
|
(17)
-1%
|
(10)
+40%
|
20
N/A
|
29
+45%
|
40
+38%
|
30
-25%
|
10
-68%
|
14
+47%
|
2
-89%
|
4
+169%
|
(45)
N/A
|
(46)
-3%
|
(46)
+1%
|
(46)
+0%
|
(13)
+73%
|
(29)
-134%
|
(34)
-17%
|
(29)
+14%
|
(43)
-46%
|
(27)
+37%
|
(49)
-82%
|
(141)
-190%
|
(117)
+17%
|
(129)
-10%
|
(109)
+16%
|
(21)
+81%
|
(29)
-41%
|
(34)
-17%
|
(58)
-69%
|
(92)
-60%
|
(100)
-9%
|
(159)
-58%
|
(182)
-15%
|
(163)
+10%
|
(210)
-29%
|
(138)
+34%
|
(139)
-1%
|
(125)
+10%
|
(32)
+74%
|
(89)
-175%
|
(3)
+97%
|
34
N/A
|
(317)
N/A
|
(249)
+22%
|
(292)
-17%
|
(349)
-19%
|
(142)
+59%
|
(297)
-110%
|
(316)
-6%
|
(329)
-4%
|
(240)
+27%
|
(142)
+41%
|
(139)
+2%
|
(125)
+10%
|
(126)
0%
|
(111)
+11%
|
(102)
+8%
|
(96)
+7%
|
(118)
-24%
|
(212)
-79%
|
(203)
+4%
|
(225)
-11%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
1
|
(4)
|
(3)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
2
|
1
|
(2)
|
(1)
|
(4)
|
(2)
|
1
|
1
|
3
|
3
|
1
|
6
|
0
|
7
|
5
|
(6)
|
(5)
|
(19)
|
(11)
|
1
|
2
|
3
|
(14)
|
(9)
|
(7)
|
0
|
12
|
(0)
|
(1)
|
(2)
|
(12)
|
(11)
|
(10)
|
(13)
|
(2)
|
0
|
1
|
2
|
2
|
1
|
(2)
|
(4)
|
(4)
|
(6)
|
(5)
|
(1)
|
(3)
|
(1)
|
(3)
|
(4)
|
(2)
|
(2)
|
8
|
8
|
6
|
5
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
2
|
3
|
4
|
3
|
(1)
|
(3)
|
(2)
|
(7)
|
(12)
|
(3)
|
(2)
|
0
|
5
|
2
|
(2)
|
(2)
|
6
|
(8)
|
(2)
|
10
|
2
|
|
| Net Change in Cash |
(11)
N/A
|
(12)
-5%
|
(14)
-14%
|
(1)
+93%
|
34
N/A
|
25
-27%
|
22
-10%
|
17
-24%
|
(9)
N/A
|
31
N/A
|
(5)
N/A
|
(18)
-287%
|
4
N/A
|
(25)
N/A
|
20
N/A
|
53
+163%
|
19
-65%
|
27
+44%
|
14
-47%
|
(2)
N/A
|
15
N/A
|
10
-33%
|
(0)
N/A
|
18
N/A
|
17
-6%
|
48
+185%
|
53
+10%
|
18
-66%
|
23
+29%
|
(17)
N/A
|
(6)
+64%
|
2
N/A
|
(7)
N/A
|
(8)
-15%
|
(87)
-940%
|
(89)
-2%
|
(87)
+2%
|
(78)
+10%
|
5
N/A
|
(8)
N/A
|
5
N/A
|
5
-4%
|
163
+3 377%
|
24
-85%
|
7
-71%
|
1
-88%
|
(158)
N/A
|
(24)
+85%
|
(5)
+81%
|
(0)
+96%
|
(8)
-3 750%
|
8
N/A
|
15
+92%
|
(7)
N/A
|
22
N/A
|
41
+93%
|
(4)
N/A
|
44
N/A
|
(7)
N/A
|
(18)
-169%
|
28
N/A
|
13
-55%
|
13
+7%
|
50
+274%
|
27
-46%
|
17
-36%
|
61
+256%
|
(4)
N/A
|
2
N/A
|
(4)
N/A
|
(40)
-850%
|
15
N/A
|
63
+337%
|
134
+112%
|
197
+47%
|
177
-10%
|
98
-45%
|
4
-96%
|
(69)
N/A
|
(95)
-37%
|
(83)
+13%
|
(77)
+7%
|
(40)
+48%
|
63
N/A
|
(5)
N/A
|
(2)
+67%
|
0
N/A
|
129
+32 250%
|
21
-84%
|
(25)
N/A
|
(1)
+97%
|
(198)
-23 296%
|
(17)
+92%
|
5
N/A
|
3
-45%
|
49
+1 718%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
16
N/A
|
8
-50%
|
7
-18%
|
5
-27%
|
14
+190%
|
20
+43%
|
23
+11%
|
28
+22%
|
29
+3%
|
37
+31%
|
44
+16%
|
58
+34%
|
60
+3%
|
54
-10%
|
49
-10%
|
40
-18%
|
39
-2%
|
45
+16%
|
50
+9%
|
49
0%
|
44
-10%
|
36
-19%
|
36
+0%
|
39
+8%
|
44
+13%
|
51
+16%
|
53
+4%
|
46
-14%
|
53
+16%
|
40
-25%
|
22
-44%
|
14
-36%
|
7
-52%
|
17
+144%
|
32
+93%
|
54
+70%
|
70
+30%
|
81
+15%
|
96
+18%
|
84
-13%
|
79
-6%
|
70
-11%
|
69
-1%
|
89
+29%
|
91
+3%
|
98
+7%
|
91
-7%
|
77
-15%
|
82
+7%
|
80
-3%
|
74
-8%
|
83
+12%
|
143
+72%
|
127
-11%
|
115
-10%
|
150
+31%
|
100
-33%
|
126
+26%
|
146
+16%
|
135
-7%
|
169
+25%
|
186
+10%
|
204
+10%
|
193
-5%
|
196
+1%
|
195
0%
|
168
-14%
|
200
+19%
|
186
-7%
|
201
+8%
|
247
+23%
|
234
-5%
|
232
-1%
|
234
+1%
|
190
-19%
|
209
+10%
|
229
+10%
|
266
+16%
|
348
+31%
|
328
-6%
|
299
-9%
|
247
-17%
|
193
-22%
|
212
+10%
|
224
+6%
|
201
-10%
|
189
-6%
|
145
-23%
|
90
-38%
|
77
-14%
|
75
-2%
|
92
+22%
|
134
+45%
|
162
+21%
|
180
+11%
|
214
+19%
|
|