Comtech Telecommunications Corp
NASDAQ:CMTL
Cash Flow Statement
Cash Flow Statement
Comtech Telecommunications Corp
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
3
|
1
|
1
|
3
|
6
|
10
|
15
|
18
|
19
|
22
|
23
|
28
|
32
|
37
|
41
|
44
|
45
|
45
|
45
|
50
|
60
|
65
|
69
|
76
|
77
|
74
|
81
|
67
|
56
|
48
|
35
|
39
|
53
|
61
|
77
|
77
|
69
|
68
|
55
|
45
|
36
|
32
|
27
|
24
|
21
|
18
|
16
|
19
|
22
|
25
|
25
|
27
|
26
|
23
|
19
|
14
|
(5)
|
(8)
|
(12)
|
(8)
|
11
|
16
|
17
|
26
|
30
|
30
|
35
|
27
|
26
|
25
|
28
|
24
|
12
|
7
|
(85)
|
(85)
|
(80)
|
(74)
|
6
|
(20)
|
(21)
|
(33)
|
(38)
|
(21)
|
(29)
|
(27)
|
(17)
|
(23)
|
(13)
|
(100)
|
(247)
|
(285)
|
(254)
|
(155)
|
(23)
|
|
| Depreciation & Amortization |
6
|
6
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
6
|
6
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
13
|
15
|
17
|
20
|
20
|
20
|
20
|
19
|
19
|
20
|
22
|
22
|
22
|
20
|
18
|
17
|
16
|
16
|
15
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
17
|
23
|
30
|
37
|
38
|
37
|
36
|
35
|
34
|
35
|
33
|
32
|
31
|
30
|
31
|
32
|
33
|
32
|
33
|
32
|
31
|
30
|
30
|
30
|
31
|
32
|
32
|
33
|
33
|
33
|
34
|
33
|
34
|
33
|
34
|
34
|
33
|
34
|
32
|
|
| Change in Deffered Taxes |
0
|
1
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
2
|
2
|
5
|
3
|
3
|
2
|
1
|
1
|
0
|
1
|
(2)
|
(0)
|
0
|
0
|
(7)
|
(4)
|
(4)
|
(6)
|
2
|
(1)
|
(3)
|
(1)
|
(1)
|
(7)
|
(6)
|
(6)
|
(5)
|
1
|
0
|
(2)
|
(4)
|
(5)
|
(3)
|
(2)
|
0
|
1
|
(1)
|
(2)
|
(3)
|
(0)
|
0
|
1
|
2
|
(2)
|
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
4
|
4
|
9
|
12
|
(6)
|
(9)
|
(6)
|
(7)
|
7
|
9
|
4
|
4
|
5
|
2
|
1
|
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(5)
|
(9)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
2
|
3
|
5
|
7
|
8
|
9
|
10
|
11
|
10
|
10
|
10
|
10
|
9
|
8
|
8
|
9
|
8
|
8
|
7
|
5
|
5
|
4
|
2
|
4
|
3
|
3
|
5
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
9
|
9
|
9
|
9
|
10
|
10
|
18
|
18
|
15
|
19
|
11
|
14
|
14
|
12
|
13
|
9
|
6
|
4
|
3
|
3
|
3
|
4
|
|
| Other Non-Cash Items |
2
|
2
|
4
|
5
|
5
|
6
|
3
|
3
|
4
|
3
|
4
|
4
|
3
|
4
|
13
|
14
|
16
|
15
|
5
|
6
|
4
|
7
|
4
|
5
|
6
|
7
|
16
|
24
|
27
|
27
|
23
|
16
|
14
|
18
|
31
|
31
|
30
|
25
|
11
|
10
|
10
|
9
|
8
|
6
|
5
|
5
|
3
|
6
|
7
|
8
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
(1)
|
(4)
|
2
|
1
|
13
|
16
|
17
|
21
|
20
|
22
|
26
|
22
|
20
|
17
|
12
|
12
|
14
|
13
|
15
|
15
|
22
|
23
|
20
|
25
|
17
|
21
|
22
|
19
|
20
|
10
|
80
|
196
|
231
|
194
|
106
|
(5)
|
|
| Cash Taxes Paid |
1
|
1
|
0
|
0
|
0
|
0
|
2
|
4
|
8
|
9
|
9
|
8
|
6
|
10
|
8
|
8
|
14
|
13
|
17
|
19
|
19
|
25
|
25
|
26
|
31
|
38
|
44
|
41
|
43
|
31
|
21
|
20
|
11
|
18
|
35
|
42
|
52
|
48
|
40
|
36
|
28
|
27
|
24
|
22
|
18
|
12
|
7
|
7
|
9
|
12
|
15
|
15
|
15
|
13
|
11
|
12
|
8
|
7
|
4
|
5
|
1
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
3
|
3
|
3
|
(1)
|
(0)
|
1
|
2
|
4
|
4
|
3
|
3
|
2
|
1
|
0
|
(1)
|
2
|
4
|
5
|
6
|
4
|
2
|
2
|
2
|
|
| Cash Interest Paid |
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
4
|
3
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
3
|
3
|
0
|
0
|
0
|
3
|
5
|
8
|
11
|
11
|
10
|
10
|
9
|
7
|
7
|
8
|
7
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
6
|
6
|
6
|
7
|
5
|
4
|
4
|
5
|
6
|
9
|
12
|
14
|
16
|
17
|
18
|
21
|
21
|
26
|
28
|
26
|
|
| Change in Working Capital |
4
|
(1)
|
(1)
|
3
|
3
|
4
|
10
|
1
|
(13)
|
(13)
|
(10)
|
7
|
25
|
19
|
(4)
|
(22)
|
(48)
|
(52)
|
(16)
|
(28)
|
(9)
|
25
|
10
|
(1)
|
(22)
|
(41)
|
(19)
|
(23)
|
0
|
4
|
(1)
|
31
|
20
|
31
|
21
|
10
|
19
|
0
|
(5)
|
(9)
|
(9)
|
(14)
|
0
|
19
|
11
|
11
|
1
|
(10)
|
(12)
|
(8)
|
(11)
|
(15)
|
(21)
|
(16)
|
(20)
|
(5)
|
23
|
8
|
(5)
|
(8)
|
(15)
|
(3)
|
3
|
(0)
|
(17)
|
(18)
|
(25)
|
(52)
|
(32)
|
(15)
|
(18)
|
3
|
7
|
(10)
|
1
|
14
|
(0)
|
(7)
|
(9)
|
(9)
|
4
|
(0)
|
(11)
|
(21)
|
(48)
|
(27)
|
(27)
|
(45)
|
(56)
|
(78)
|
(65)
|
(41)
|
(10)
|
(0)
|
9
|
19
|
|
| Cash from Operating Activities |
16
N/A
|
10
-39%
|
9
-1%
|
14
+50%
|
16
+16%
|
21
+28%
|
27
+28%
|
22
-16%
|
13
-42%
|
14
+6%
|
24
+75%
|
43
+77%
|
65
+51%
|
68
+4%
|
56
-17%
|
43
-23%
|
22
-49%
|
16
-27%
|
44
+179%
|
34
-24%
|
55
+65%
|
100
+82%
|
89
-11%
|
83
-7%
|
71
-15%
|
46
-35%
|
78
+69%
|
90
+16%
|
103
+14%
|
105
+2%
|
89
-16%
|
99
+12%
|
92
-7%
|
121
+32%
|
125
+3%
|
131
+5%
|
141
+8%
|
111
-21%
|
97
-12%
|
77
-21%
|
64
-17%
|
46
-29%
|
54
+17%
|
66
+24%
|
54
-19%
|
52
-3%
|
38
-28%
|
25
-35%
|
26
+7%
|
33
+24%
|
35
+5%
|
31
-10%
|
26
-15%
|
32
+20%
|
22
-31%
|
32
+45%
|
53
+69%
|
26
-51%
|
15
-43%
|
18
+16%
|
17
-2%
|
47
+171%
|
67
+44%
|
66
-2%
|
51
-23%
|
54
+6%
|
50
-6%
|
30
-41%
|
54
+82%
|
74
+36%
|
68
-7%
|
88
+29%
|
86
-1%
|
53
-38%
|
53
-1%
|
(27)
N/A
|
(42)
-56%
|
(43)
-2%
|
(41)
+5%
|
38
N/A
|
32
-16%
|
24
-25%
|
2
-92%
|
(9)
N/A
|
(24)
-171%
|
(7)
+73%
|
(4)
+33%
|
(13)
-191%
|
(29)
-125%
|
(49)
-71%
|
(54)
-11%
|
(62)
-13%
|
(35)
+43%
|
(29)
+17%
|
(8)
+72%
|
22
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(13)
|
(12)
|
(13)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(15)
|
(14)
|
(10)
|
(9)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(11)
|
(16)
|
(19)
|
(21)
|
(22)
|
(20)
|
(23)
|
(21)
|
(20)
|
(18)
|
(14)
|
(16)
|
(12)
|
(13)
|
(12)
|
(10)
|
(11)
|
(9)
|
(9)
|
|
| Other Items |
6
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
(1)
|
0
|
(5)
|
0
|
0
|
(8)
|
(3)
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(0)
|
(6)
|
(211)
|
(211)
|
(211)
|
(205)
|
1
|
2
|
2
|
2
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(281)
|
(281)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(36)
|
0
|
(47)
|
(12)
|
(13)
|
0
|
(3)
|
(1)
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
33
|
33
|
0
|
1
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
2
N/A
|
(2)
N/A
|
(10)
-325%
|
(10)
+5%
|
(10)
-2%
|
(11)
-8%
|
(4)
+60%
|
(5)
-7%
|
(5)
-15%
|
(6)
-6%
|
(12)
-111%
|
(12)
-5%
|
(13)
-3%
|
(17)
-31%
|
(12)
+27%
|
(14)
-10%
|
(14)
-1%
|
(11)
+20%
|
(14)
-24%
|
(16)
-15%
|
(16)
-5%
|
(17)
-6%
|
(16)
+6%
|
(15)
+9%
|
(15)
-5%
|
(15)
+5%
|
(21)
-39%
|
(227)
-1 005%
|
(227)
0%
|
(226)
+0%
|
(219)
+3%
|
(9)
+96%
|
(7)
+22%
|
(5)
+22%
|
(6)
-4%
|
(10)
-89%
|
(10)
N/A
|
(11)
-5%
|
(10)
+8%
|
(7)
+30%
|
(7)
+4%
|
(7)
-1%
|
(6)
+6%
|
(6)
+5%
|
(6)
-2%
|
(6)
+5%
|
(5)
+10%
|
(5)
+2%
|
(6)
-19%
|
(6)
+6%
|
(5)
+16%
|
(5)
+6%
|
(4)
+22%
|
(3)
+11%
|
(3)
-6%
|
(3)
+3%
|
(3)
+15%
|
(284)
-10 050%
|
(286)
-1%
|
(288)
-1%
|
(289)
0%
|
(9)
+97%
|
(8)
+7%
|
(7)
+12%
|
(7)
+4%
|
(7)
-6%
|
(9)
-18%
|
(9)
-6%
|
(10)
-10%
|
(46)
-356%
|
(45)
+2%
|
(44)
+1%
|
(54)
-22%
|
(19)
+65%
|
(20)
-7%
|
(20)
+2%
|
(11)
+45%
|
(11)
-5%
|
(16)
-36%
|
(18)
-17%
|
(20)
-9%
|
(22)
-12%
|
(20)
+12%
|
(23)
-18%
|
(21)
+11%
|
(20)
+3%
|
(18)
+9%
|
(14)
+22%
|
17
N/A
|
21
+27%
|
20
-4%
|
21
+4%
|
(9)
N/A
|
(11)
-21%
|
(9)
+20%
|
(9)
-10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
40
|
41
|
42
|
42
|
2
|
1
|
2
|
2
|
8
|
9
|
8
|
8
|
3
|
4
|
4
|
4
|
10
|
11
|
12
|
11
|
8
|
11
|
12
|
12
|
10
|
4
|
3
|
3
|
3
|
(17)
|
(44)
|
(65)
|
(116)
|
(172)
|
(225)
|
(236)
|
(215)
|
(138)
|
(70)
|
(52)
|
(25)
|
(29)
|
(41)
|
(56)
|
(64)
|
(60)
|
(37)
|
(13)
|
(3)
|
(3)
|
(3)
|
1
|
96
|
96
|
96
|
96
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
101
|
101
|
101
|
101
|
1
|
0
|
1
|
1
|
0
|
44
|
44
|
43
|
43
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(12)
|
(23)
|
(20)
|
(1)
|
(1)
|
(1)
|
(30)
|
(30)
|
72
|
72
|
100
|
101
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
195
|
195
|
195
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
0
|
0
|
0
|
348
|
255
|
253
|
244
|
(122)
|
(64)
|
(63)
|
(56)
|
(50)
|
(31)
|
(5)
|
(23)
|
(12)
|
(6)
|
(26)
|
(18)
|
(15)
|
(16)
|
47
|
50
|
55
|
52
|
(109)
|
(94)
|
(88)
|
(71)
|
41
|
54
|
33
|
35
|
35
|
0
|
2
|
23
|
29
|
44
|
55
|
28
|
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
|
(7)
|
(14)
|
(20)
|
(26)
|
(25)
|
(24)
|
(23)
|
(21)
|
(25)
|
(19)
|
(19)
|
(19)
|
(14)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(22)
|
(24)
|
(21)
|
(19)
|
(14)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(13)
|
(10)
|
(10)
|
(10)
|
(8)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(9)
|
(6)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
4
|
5
|
3
|
8
|
8
|
8
|
8
|
2
|
3
|
3
|
3
|
2
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(145)
|
(144)
|
(145)
|
(145)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(9)
|
(10)
|
(10)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(10)
|
(11)
|
(18)
|
(20)
|
(13)
|
(13)
|
(4)
|
(1)
|
|
| Cash from Financing Activities |
(12)
N/A
|
(22)
-87%
|
(20)
+10%
|
(1)
+96%
|
(1)
+29%
|
(1)
-20%
|
11
N/A
|
11
+8%
|
113
+892%
|
113
+0%
|
102
-10%
|
102
0%
|
1
-99%
|
2
+42%
|
7
+335%
|
9
+18%
|
9
+2%
|
10
+16%
|
6
-38%
|
8
+17%
|
9
+13%
|
7
-13%
|
18
+145%
|
19
+7%
|
19
-2%
|
19
-1%
|
10
-48%
|
14
+46%
|
15
+4%
|
15
N/A
|
206
+1 281%
|
199
-4%
|
197
-1%
|
197
+0%
|
3
-98%
|
(18)
N/A
|
(51)
-188%
|
(79)
-55%
|
(136)
-71%
|
(199)
-46%
|
(251)
-26%
|
(260)
-4%
|
(238)
+8%
|
(160)
+33%
|
(95)
+41%
|
(72)
+25%
|
(44)
+39%
|
(47)
-8%
|
(55)
-17%
|
(74)
-35%
|
(232)
-213%
|
(229)
+1%
|
(206)
+10%
|
(181)
+12%
|
(22)
+88%
|
(22)
-1%
|
(22)
-1%
|
185
N/A
|
187
+1%
|
182
-3%
|
171
-6%
|
(48)
N/A
|
(84)
-74%
|
(79)
+6%
|
(66)
+16%
|
(61)
+8%
|
(40)
+34%
|
(20)
+50%
|
(39)
-92%
|
(27)
+30%
|
(21)
+21%
|
(39)
-85%
|
(32)
+20%
|
(29)
+9%
|
(30)
-4%
|
32
N/A
|
37
+15%
|
43
+15%
|
39
-9%
|
(22)
N/A
|
(13)
+42%
|
(8)
+33%
|
8
N/A
|
23
+171%
|
36
+57%
|
15
-57%
|
20
+32%
|
24
+18%
|
31
+29%
|
34
+11%
|
48
+40%
|
52
+9%
|
31
-41%
|
41
+33%
|
24
-41%
|
2
-93%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
6
N/A
|
(15)
N/A
|
(21)
-37%
|
4
N/A
|
6
+62%
|
10
+62%
|
33
+241%
|
29
-12%
|
121
+314%
|
122
+0%
|
115
-6%
|
132
+15%
|
54
-60%
|
52
-2%
|
51
-2%
|
38
-25%
|
17
-55%
|
15
-11%
|
37
+143%
|
26
-31%
|
48
+86%
|
91
+91%
|
91
+1%
|
88
-4%
|
75
-15%
|
50
-33%
|
67
+34%
|
(122)
N/A
|
(109)
+11%
|
(106)
+3%
|
75
N/A
|
289
+283%
|
282
-2%
|
313
+11%
|
122
-61%
|
103
-16%
|
79
-23%
|
21
-74%
|
(49)
N/A
|
(128)
-163%
|
(193)
-50%
|
(221)
-15%
|
(191)
+14%
|
(100)
+48%
|
(47)
+53%
|
(25)
+46%
|
(11)
+56%
|
(28)
-148%
|
(35)
-25%
|
(47)
-35%
|
(202)
-329%
|
(202)
+0%
|
(183)
+10%
|
(153)
+16%
|
(4)
+98%
|
6
N/A
|
28
+362%
|
(73)
N/A
|
(84)
-15%
|
(88)
-5%
|
(100)
-14%
|
(10)
+90%
|
(25)
-143%
|
(20)
+19%
|
(23)
-12%
|
(15)
+35%
|
2
N/A
|
0
-75%
|
5
+1 250%
|
1
-83%
|
2
+122%
|
4
+85%
|
0
-89%
|
5
+1 250%
|
2
-57%
|
(14)
N/A
|
(16)
-8%
|
(11)
+26%
|
(17)
-49%
|
(2)
+91%
|
0
N/A
|
(6)
N/A
|
(9)
-46%
|
(9)
-2%
|
(9)
N/A
|
(12)
-22%
|
(3)
+77%
|
(3)
-29%
|
18
N/A
|
6
-68%
|
13
+127%
|
12
-14%
|
(13)
N/A
|
1
N/A
|
8
+511%
|
14
+84%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
12
N/A
|
8
-32%
|
6
-22%
|
11
+84%
|
13
+13%
|
17
+33%
|
22
+30%
|
18
-21%
|
8
-54%
|
8
+1%
|
18
+113%
|
36
+102%
|
58
+61%
|
59
+2%
|
47
-21%
|
32
-31%
|
11
-66%
|
5
-54%
|
32
+536%
|
21
-33%
|
43
+101%
|
88
+107%
|
77
-12%
|
70
-9%
|
57
-19%
|
32
-45%
|
64
+102%
|
75
+18%
|
88
+17%
|
91
+3%
|
75
-17%
|
89
+18%
|
83
-6%
|
114
+37%
|
117
+3%
|
123
+5%
|
133
+9%
|
103
-23%
|
90
-12%
|
71
-22%
|
58
-18%
|
39
-33%
|
47
+21%
|
60
+28%
|
48
-21%
|
46
-3%
|
32
-30%
|
19
-40%
|
20
+4%
|
27
+34%
|
30
+10%
|
27
-11%
|
23
-14%
|
28
+25%
|
18
-35%
|
28
+54%
|
51
+79%
|
23
-55%
|
9
-58%
|
10
+10%
|
9
-14%
|
38
+325%
|
59
+55%
|
59
0%
|
44
-26%
|
46
+6%
|
42
-10%
|
21
-51%
|
44
+114%
|
64
+45%
|
59
-7%
|
79
+33%
|
79
+0%
|
46
-41%
|
46
-2%
|
(34)
N/A
|
(50)
-50%
|
(54)
-7%
|
(57)
-5%
|
20
N/A
|
11
-43%
|
2
-81%
|
(18)
N/A
|
(32)
-83%
|
(45)
-40%
|
(27)
+41%
|
(23)
+15%
|
(27)
-19%
|
(45)
-65%
|
(62)
-38%
|
(68)
-10%
|
(74)
-9%
|
(45)
+39%
|
(40)
+11%
|
(17)
+58%
|
12
N/A
|
|