Cohu Inc
NASDAQ:COHU
Cash Flow Statement
Cash Flow Statement
Cohu Inc
| 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 | Apr-2023 | Jul-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 |
(6)
|
(2)
|
(1)
|
(1)
|
(2)
|
2
|
2
|
0
|
4
|
6
|
12
|
17
|
21
|
20
|
24
|
34
|
31
|
30
|
25
|
18
|
16
|
13
|
11
|
8
|
8
|
6
|
4
|
(5)
|
(14)
|
(36)
|
(37)
|
(28)
|
(21)
|
8
|
16
|
25
|
30
|
29
|
24
|
16
|
6
|
(1)
|
(6)
|
(12)
|
(21)
|
(23)
|
(32)
|
(33)
|
(25)
|
(17)
|
2
|
9
|
9
|
5
|
(1)
|
0
|
1
|
4
|
3
|
3
|
12
|
19
|
28
|
33
|
34
|
35
|
32
|
(32)
|
(63)
|
(94)
|
(109)
|
(70)
|
(64)
|
(50)
|
(46)
|
(14)
|
31
|
131
|
161
|
167
|
161
|
95
|
96
|
97
|
91
|
73
|
52
|
28
|
(2)
|
(29)
|
(51)
|
(70)
|
(86)
|
(87)
|
(73)
|
(74)
|
|
| Depreciation & Amortization |
5
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
7
|
7
|
7
|
8
|
9
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
9
|
10
|
11
|
12
|
13
|
14
|
14
|
13
|
14
|
13
|
13
|
12
|
11
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
10
|
10
|
10
|
26
|
39
|
51
|
64
|
59
|
57
|
55
|
53
|
53
|
52
|
52
|
51
|
49
|
48
|
47
|
46
|
46
|
46
|
47
|
48
|
53
|
51
|
52
|
53
|
55
|
56
|
57
|
58
|
54
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(7)
|
0
|
(10)
|
(12)
|
(7)
|
(10)
|
(6)
|
(4)
|
(3)
|
(1)
|
1
|
2
|
1
|
2
|
0
|
1
|
2
|
(1)
|
18
|
16
|
17
|
19
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(2)
|
(3)
|
(8)
|
(11)
|
(16)
|
(16)
|
(5)
|
(6)
|
(3)
|
(3)
|
(5)
|
(2)
|
0
|
4
|
1
|
1
|
2
|
(1)
|
(4)
|
(3)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(8)
|
(2)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
18
|
20
|
22
|
24
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
14
|
14
|
14
|
14
|
15
|
15
|
16
|
17
|
17
|
18
|
19
|
20
|
21
|
22
|
22
|
23
|
23
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
0
|
(4)
|
(4)
|
(5)
|
0
|
1
|
1
|
0
|
0
|
0
|
2
|
3
|
3
|
1
|
1
|
0
|
1
|
4
|
3
|
4
|
4
|
4
|
5
|
7
|
6
|
6
|
6
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
6
|
4
|
6
|
7
|
8
|
8
|
4
|
6
|
7
|
7
|
12
|
10
|
6
|
6
|
4
|
4
|
7
|
7
|
8
|
10
|
10
|
10
|
11
|
9
|
43
|
52
|
53
|
55
|
25
|
24
|
25
|
31
|
27
|
24
|
(50)
|
(55)
|
(45)
|
(47)
|
29
|
30
|
23
|
25
|
25
|
24
|
21
|
26
|
26
|
27
|
24
|
22
|
22
|
21
|
25
|
|
| Cash Taxes Paid |
(4)
|
(4)
|
(14)
|
(9)
|
(9)
|
(9)
|
0
|
(4)
|
(4)
|
(3)
|
(2)
|
7
|
7
|
7
|
5
|
1
|
2
|
5
|
8
|
9
|
9
|
9
|
6
|
4
|
2
|
(0)
|
0
|
(0)
|
1
|
(4)
|
(4)
|
(4)
|
(8)
|
(4)
|
(3)
|
(2)
|
2
|
10
|
11
|
10
|
9
|
2
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
6
|
7
|
7
|
9
|
5
|
5
|
7
|
7
|
6
|
7
|
6
|
8
|
14
|
16
|
15
|
12
|
6
|
7
|
6
|
5
|
7
|
7
|
6
|
10
|
13
|
16
|
3
|
4
|
2
|
2
|
44
|
47
|
48
|
50
|
25
|
25
|
26
|
26
|
(3)
|
|
| Cash Interest Paid |
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
|
5
|
5
|
10
|
15
|
15
|
17
|
16
|
14
|
16
|
12
|
10
|
8
|
23
|
21
|
20
|
20
|
23
|
24
|
24
|
24
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Change in Working Capital |
19
|
8
|
19
|
14
|
8
|
5
|
(15)
|
(11)
|
(9)
|
(15)
|
(17)
|
(9)
|
(8)
|
(4)
|
(8)
|
(7)
|
(10)
|
(9)
|
(4)
|
(9)
|
8
|
6
|
4
|
14
|
(2)
|
4
|
5
|
(2)
|
1
|
7
|
9
|
(1)
|
(4)
|
(13)
|
(20)
|
(18)
|
(18)
|
(28)
|
(22)
|
(16)
|
(13)
|
4
|
10
|
10
|
13
|
15
|
17
|
18
|
6
|
2
|
(12)
|
(9)
|
4
|
(4)
|
18
|
3
|
(3)
|
4
|
(3)
|
5
|
(9)
|
(19)
|
(16)
|
(9)
|
(13)
|
(5)
|
(1)
|
6
|
32
|
30
|
15
|
9
|
20
|
8
|
7
|
(11)
|
(67)
|
(60)
|
(69)
|
(74)
|
(69)
|
(64)
|
(58)
|
(50)
|
(32)
|
(2)
|
8
|
4
|
2
|
(26)
|
(17)
|
(3)
|
20
|
35
|
(8)
|
30
|
|
| Cash from Operating Activities |
16
N/A
|
8
-50%
|
25
+218%
|
23
-5%
|
16
-31%
|
12
-28%
|
(8)
N/A
|
(9)
-5%
|
(3)
+60%
|
(1)
+62%
|
2
N/A
|
6
+155%
|
11
+91%
|
11
N/A
|
11
+7%
|
28
+149%
|
21
-27%
|
23
+9%
|
24
+7%
|
13
-48%
|
31
+148%
|
32
+2%
|
28
-12%
|
34
+22%
|
20
-40%
|
22
+9%
|
22
-1%
|
8
-64%
|
0
-99%
|
4
+3 700%
|
5
+24%
|
3
-40%
|
9
+218%
|
9
-2%
|
10
+17%
|
20
+91%
|
25
+28%
|
13
-49%
|
15
+17%
|
12
-18%
|
6
-55%
|
15
+178%
|
17
+8%
|
13
-20%
|
6
-55%
|
9
+47%
|
4
-51%
|
3
-21%
|
1
-71%
|
1
N/A
|
7
+550%
|
20
+203%
|
33
+66%
|
25
-25%
|
39
+60%
|
22
-45%
|
16
-27%
|
24
+50%
|
15
-35%
|
25
+59%
|
19
-23%
|
16
-16%
|
30
+89%
|
40
+34%
|
38
-5%
|
49
+29%
|
45
-6%
|
34
-24%
|
48
+41%
|
24
-51%
|
9
-64%
|
17
+101%
|
30
+76%
|
35
+16%
|
42
+18%
|
50
+19%
|
38
-23%
|
72
+89%
|
92
+27%
|
98
+6%
|
94
-4%
|
108
+15%
|
113
+5%
|
113
0%
|
127
+13%
|
137
+7%
|
126
-8%
|
101
-20%
|
71
-30%
|
19
-73%
|
7
-62%
|
3
-61%
|
7
+136%
|
22
+228%
|
(10)
N/A
|
32
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(5)
|
(7)
|
(12)
|
(16)
|
(18)
|
(16)
|
(18)
|
(18)
|
(19)
|
(20)
|
(16)
|
(14)
|
(12)
|
(12)
|
(12)
|
(14)
|
(15)
|
(17)
|
(17)
|
(16)
|
(16)
|
(14)
|
(13)
|
(12)
|
(11)
|
(18)
|
(19)
|
(21)
|
(21)
|
|
| Other Items |
(25)
|
(32)
|
(33)
|
(54)
|
(72)
|
(56)
|
(45)
|
(18)
|
6
|
(0)
|
5
|
51
|
44
|
23
|
25
|
(51)
|
(55)
|
(36)
|
(44)
|
(22)
|
(4)
|
(32)
|
(10)
|
22
|
25
|
42
|
15
|
(47)
|
(47)
|
(33)
|
(28)
|
12
|
1
|
(3)
|
(10)
|
(5)
|
(13)
|
(3)
|
8
|
1
|
4
|
5
|
16
|
44
|
(7)
|
(13)
|
(26)
|
(48)
|
6
|
16
|
15
|
10
|
10
|
5
|
6
|
38
|
31
|
26
|
16
|
(30)
|
(25)
|
(24)
|
(9)
|
(1)
|
(2)
|
(2)
|
16
|
(317)
|
(314)
|
(314)
|
(337)
|
2
|
5
|
6
|
20
|
0
|
(130)
|
56
|
46
|
52
|
177
|
(7)
|
(61)
|
(53)
|
(32)
|
(34)
|
19
|
(14)
|
(23)
|
(4)
|
(27)
|
33
|
(1)
|
(20)
|
(9)
|
(236)
|
|
| Cash from Investing Activities |
(30)
N/A
|
(34)
-11%
|
(34)
-1%
|
(56)
-63%
|
(74)
-33%
|
(58)
+22%
|
(47)
+18%
|
(19)
+60%
|
4
N/A
|
(3)
N/A
|
3
N/A
|
48
+1 364%
|
42
-13%
|
20
-52%
|
22
+9%
|
(55)
N/A
|
(59)
-6%
|
(41)
+30%
|
(49)
-18%
|
(27)
+45%
|
(8)
+69%
|
(35)
-322%
|
(12)
+65%
|
20
N/A
|
23
+17%
|
40
+73%
|
12
-70%
|
(51)
N/A
|
(51)
+1%
|
(37)
+28%
|
(32)
+13%
|
9
N/A
|
(2)
N/A
|
(7)
-183%
|
(14)
-110%
|
(10)
+31%
|
(17)
-72%
|
(6)
+64%
|
6
N/A
|
(1)
N/A
|
2
N/A
|
2
+9%
|
14
+475%
|
41
+199%
|
(9)
N/A
|
(16)
-71%
|
(29)
-83%
|
(51)
-76%
|
2
N/A
|
13
+641%
|
13
N/A
|
9
-32%
|
8
-6%
|
2
-79%
|
1
-24%
|
31
+2 285%
|
24
-23%
|
20
-18%
|
10
-49%
|
(33)
N/A
|
(28)
+14%
|
(28)
+1%
|
(14)
+51%
|
(7)
+50%
|
(8)
-11%
|
(8)
+3%
|
12
N/A
|
(322)
N/A
|
(322)
+0%
|
(326)
-1%
|
(352)
-8%
|
(17)
+95%
|
(12)
+30%
|
(11)
+1%
|
2
N/A
|
(18)
N/A
|
(150)
-714%
|
39
N/A
|
32
-19%
|
40
+25%
|
165
+314%
|
(19)
N/A
|
(75)
-291%
|
(68)
+10%
|
(49)
+28%
|
(51)
-5%
|
3
N/A
|
(30)
N/A
|
(38)
-25%
|
(17)
+55%
|
(39)
-129%
|
22
N/A
|
(19)
N/A
|
(39)
-106%
|
(29)
+25%
|
(257)
-780%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
4
|
4
|
3
|
5
|
6
|
6
|
6
|
4
|
3
|
3
|
2
|
3
|
8
|
10
|
12
|
12
|
7
|
5
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
(1)
|
(0)
|
(0)
|
(1)
|
6
|
8
|
10
|
8
|
3
|
1
|
(9)
|
(7)
|
(8)
|
(8)
|
0
|
2
|
1
|
1
|
2
|
220
|
219
|
220
|
211
|
(16)
|
(30)
|
(48)
|
(53)
|
(55)
|
(43)
|
(30)
|
(29)
|
(32)
|
(37)
|
(40)
|
(28)
|
(23)
|
(15)
|
(7)
|
(7)
|
|
| Net Issuance of Debt |
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
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
346
|
345
|
344
|
347
|
2
|
3
|
7
|
(13)
|
(35)
|
(136)
|
(142)
|
(226)
|
(205)
|
(113)
|
(126)
|
(37)
|
(38)
|
(65)
|
(50)
|
(39)
|
(39)
|
(33)
|
(33)
|
(32)
|
(31)
|
7
|
7
|
7
|
295
|
|
| Cash Paid for Dividends |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(7)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(8)
|
(7)
|
(7)
|
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
|
(41)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(1)
-25%
|
(1)
N/A
|
(1)
-40%
|
(1)
-57%
|
1
N/A
|
1
+100%
|
2
+42%
|
2
-12%
|
(1)
N/A
|
(1)
-83%
|
(2)
-36%
|
(2)
-33%
|
(1)
+30%
|
3
N/A
|
6
+68%
|
8
+47%
|
8
-10%
|
2
-70%
|
1
-78%
|
(2)
N/A
|
(1)
+70%
|
(0)
+71%
|
(1)
-450%
|
(2)
-36%
|
(2)
-27%
|
(3)
-47%
|
(3)
-11%
|
(3)
-6%
|
(5)
-48%
|
(5)
-2%
|
(5)
+2%
|
(5)
+2%
|
(4)
+19%
|
(2)
+46%
|
(2)
+14%
|
(1)
+28%
|
(2)
-46%
|
(3)
-74%
|
(4)
-18%
|
(4)
-10%
|
(5)
-5%
|
(5)
N/A
|
(6)
-29%
|
(5)
+14%
|
(5)
+8%
|
(5)
N/A
|
(3)
+30%
|
(5)
-59%
|
(5)
-4%
|
(4)
+17%
|
(4)
+5%
|
(5)
-12%
|
(4)
+9%
|
(5)
-23%
|
(5)
+6%
|
(4)
+16%
|
(7)
-60%
|
(7)
N/A
|
(7)
N/A
|
(8)
-15%
|
(2)
+79%
|
0
N/A
|
2
+425%
|
(1)
N/A
|
(6)
-321%
|
(9)
-44%
|
322
N/A
|
323
+0%
|
321
-1%
|
323
+1%
|
(8)
N/A
|
(5)
+38%
|
(2)
+57%
|
(19)
-782%
|
(38)
-97%
|
81
N/A
|
78
-3%
|
(6)
N/A
|
7
N/A
|
(129)
N/A
|
(156)
-21%
|
(85)
+46%
|
(91)
-7%
|
(119)
-31%
|
(92)
+23%
|
(68)
+26%
|
(68)
+0%
|
(65)
+4%
|
(70)
-7%
|
(72)
-3%
|
(59)
+18%
|
(17)
+72%
|
(8)
+50%
|
(1)
+92%
|
246
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
0
|
(0)
|
2
|
4
|
1
|
(0)
|
(2)
|
(4)
|
(1)
|
1
|
(1)
|
0
|
0
|
(0)
|
1
|
2
|
(0)
|
(5)
|
(8)
|
(7)
|
(7)
|
(3)
|
1
|
(1)
|
1
|
(4)
|
(4)
|
(2)
|
(3)
|
3
|
3
|
(1)
|
(0)
|
(4)
|
(5)
|
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
3
|
2
|
1
|
(4)
|
(6)
|
(6)
|
(10)
|
(2)
|
0
|
1
|
0
|
0
|
(4)
|
(4)
|
(0)
|
(5)
|
(10)
|
(13)
|
0
|
(0)
|
|
| Net Change in Cash |
(15)
N/A
|
(26)
-75%
|
(10)
+62%
|
(33)
-229%
|
(59)
-78%
|
(45)
+23%
|
(54)
-19%
|
(26)
+53%
|
2
N/A
|
(5)
N/A
|
4
N/A
|
52
+1 091%
|
51
-3%
|
29
-42%
|
37
+25%
|
(21)
N/A
|
(29)
-39%
|
(11)
+63%
|
(22)
-104%
|
(14)
+39%
|
21
N/A
|
(4)
N/A
|
15
N/A
|
52
+242%
|
42
-20%
|
60
+44%
|
31
-48%
|
(47)
N/A
|
(55)
-16%
|
(39)
+29%
|
(32)
+17%
|
8
N/A
|
3
-67%
|
(2)
N/A
|
(6)
-190%
|
8
N/A
|
9
+14%
|
8
-6%
|
18
+122%
|
7
-60%
|
2
-77%
|
10
+465%
|
24
+154%
|
50
+103%
|
(9)
N/A
|
(12)
-29%
|
(29)
-153%
|
(51)
-74%
|
(2)
+97%
|
11
N/A
|
14
+36%
|
19
+34%
|
29
+48%
|
15
-48%
|
29
+96%
|
45
+55%
|
36
-18%
|
36
-1%
|
20
-45%
|
(19)
N/A
|
(21)
-8%
|
(16)
+22%
|
13
N/A
|
38
+199%
|
31
-18%
|
35
+10%
|
49
+41%
|
31
-37%
|
45
+47%
|
17
-63%
|
(24)
N/A
|
(9)
+63%
|
11
N/A
|
19
+69%
|
24
+24%
|
(7)
N/A
|
(29)
-332%
|
191
N/A
|
119
-38%
|
141
+18%
|
124
-12%
|
(73)
N/A
|
(56)
+23%
|
(48)
+15%
|
(41)
+15%
|
(5)
+87%
|
61
N/A
|
3
-95%
|
(36)
N/A
|
(72)
-103%
|
(104)
-44%
|
(39)
+62%
|
(39)
0%
|
(39)
+1%
|
(39)
-2%
|
21
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
6
-37%
|
23
+263%
|
22
-7%
|
14
-34%
|
10
-29%
|
(10)
N/A
|
(10)
N/A
|
(5)
+46%
|
(4)
+34%
|
0
N/A
|
3
+1 500%
|
8
+159%
|
7
-11%
|
8
+9%
|
25
+205%
|
17
-31%
|
18
+4%
|
19
+8%
|
8
-59%
|
26
+236%
|
29
+10%
|
25
-13%
|
31
+25%
|
18
-42%
|
20
+8%
|
19
-3%
|
4
-80%
|
(4)
N/A
|
1
N/A
|
1
+180%
|
0
-79%
|
6
+1 767%
|
5
-13%
|
6
+18%
|
15
+157%
|
21
+42%
|
10
-54%
|
12
+28%
|
11
-13%
|
3
-69%
|
13
+294%
|
14
+8%
|
10
-29%
|
4
-65%
|
6
+60%
|
1
-84%
|
(1)
N/A
|
(3)
-580%
|
(3)
+21%
|
4
N/A
|
18
+362%
|
31
+71%
|
22
-30%
|
35
+63%
|
15
-58%
|
9
-37%
|
18
+86%
|
10
-45%
|
21
+116%
|
15
-30%
|
12
-22%
|
24
+109%
|
34
+39%
|
32
-5%
|
43
+34%
|
42
-3%
|
29
-29%
|
41
+39%
|
12
-70%
|
(7)
N/A
|
(1)
+90%
|
14
N/A
|
18
+24%
|
24
+33%
|
31
+32%
|
19
-41%
|
56
+203%
|
78
+39%
|
86
+10%
|
82
-5%
|
96
+17%
|
99
+4%
|
98
-1%
|
110
+12%
|
120
+8%
|
110
-8%
|
85
-22%
|
57
-34%
|
6
-90%
|
(4)
N/A
|
(8)
-79%
|
(12)
-49%
|
3
N/A
|
(30)
N/A
|
11
N/A
|
|