Digi International Inc
NASDAQ:DGII
Cash Flow Statement
Cash Flow Statement
Digi International 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 | Mar-2023 | Jun-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 |
(10)
|
(10)
|
(13)
|
(55)
|
(45)
|
(43)
|
(37)
|
7
|
6
|
8
|
9
|
10
|
17
|
17
|
18
|
17
|
11
|
12
|
11
|
13
|
14
|
17
|
20
|
20
|
19
|
14
|
12
|
10
|
7
|
7
|
4
|
4
|
5
|
8
|
9
|
10
|
11
|
10
|
11
|
9
|
9
|
8
|
8
|
8
|
7
|
6
|
6
|
5
|
5
|
3
|
2
|
1
|
1
|
4
|
7
|
13
|
14
|
16
|
17
|
13
|
12
|
9
|
9
|
3
|
1
|
3
|
2
|
11
|
12
|
11
|
10
|
5
|
6
|
6
|
8
|
8
|
9
|
10
|
10
|
12
|
12
|
13
|
19
|
24
|
27
|
30
|
25
|
16
|
14
|
17
|
23
|
36
|
42
|
43
|
41
|
42
|
|
| Depreciation & Amortization |
10
|
11
|
12
|
12
|
12
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
8
|
8
|
9
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
5
|
5
|
6
|
7
|
9
|
11
|
13
|
14
|
14
|
13
|
13
|
13
|
15
|
18
|
19
|
21
|
21
|
20
|
21
|
24
|
27
|
34
|
38
|
38
|
38
|
34
|
34
|
34
|
34
|
33
|
34
|
34
|
34
|
34
|
34
|
36
|
|
| Change in Deffered Taxes |
0
|
0
|
(0)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(1)
|
(2)
|
1
|
0
|
(2)
|
(1)
|
1
|
0
|
3
|
3
|
2
|
2
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
1
|
1
|
(1)
|
0
|
(2)
|
(2)
|
1
|
0
|
(0)
|
(0)
|
(2)
|
0
|
0
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(5)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(8)
|
(12)
|
(13)
|
(14)
|
(12)
|
(9)
|
(12)
|
(11)
|
(10)
|
(11)
|
(7)
|
(2)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
11
|
12
|
13
|
14
|
14
|
14
|
13
|
14
|
14
|
14
|
15
|
16
|
|
| Other Non-Cash Items |
13
|
12
|
10
|
54
|
47
|
47
|
44
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
3
|
4
|
5
|
4
|
2
|
2
|
2
|
5
|
7
|
7
|
7
|
7
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
4
|
5
|
6
|
6
|
7
|
7
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
6
|
5
|
5
|
3
|
3
|
4
|
3
|
5
|
5
|
7
|
5
|
4
|
6
|
5
|
9
|
6
|
6
|
6
|
5
|
9
|
8
|
9
|
12
|
18
|
21
|
21
|
18
|
12
|
15
|
9
|
10
|
12
|
6
|
10
|
10
|
17
|
24
|
26
|
27
|
17
|
14
|
14
|
15
|
16
|
|
| Cash Taxes Paid |
0
|
0
|
(10)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
5
|
4
|
5
|
8
|
5
|
9
|
8
|
9
|
9
|
7
|
7
|
11
|
16
|
18
|
19
|
|
| Cash Interest Paid |
0
|
0
|
0
|
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
|
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
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
9
|
14
|
18
|
24
|
21
|
26
|
22
|
20
|
18
|
15
|
13
|
10
|
8
|
6
|
6
|
|
| Change in Working Capital |
(2)
|
5
|
2
|
(6)
|
0
|
(2)
|
1
|
2
|
3
|
5
|
(1)
|
(8)
|
(10)
|
(10)
|
(11)
|
(4)
|
(2)
|
(5)
|
(6)
|
(9)
|
(8)
|
(9)
|
(6)
|
(3)
|
(6)
|
(5)
|
(3)
|
(7)
|
(9)
|
(9)
|
0
|
6
|
8
|
5
|
(3)
|
(3)
|
(6)
|
(2)
|
(2)
|
(5)
|
(2)
|
(6)
|
(5)
|
(3)
|
(6)
|
(3)
|
(6)
|
(8)
|
(12)
|
(8)
|
(10)
|
(4)
|
(7)
|
(8)
|
(3)
|
(9)
|
3
|
3
|
2
|
(1)
|
(6)
|
(14)
|
(15)
|
(11)
|
(18)
|
(26)
|
(26)
|
(24)
|
(22)
|
0
|
2
|
(26)
|
(19)
|
(6)
|
(2)
|
21
|
22
|
8
|
14
|
(5)
|
(19)
|
(5)
|
(25)
|
(20)
|
(11)
|
(27)
|
(19)
|
(0)
|
(1)
|
(2)
|
12
|
18
|
28
|
27
|
24
|
22
|
|
| Cash from Operating Activities |
10
N/A
|
15
+61%
|
10
-33%
|
5
-56%
|
12
+175%
|
12
-6%
|
16
+36%
|
17
+10%
|
19
+9%
|
21
+9%
|
19
-6%
|
14
-29%
|
16
+16%
|
17
+5%
|
18
+8%
|
23
+28%
|
22
-6%
|
21
-5%
|
20
-1%
|
21
+4%
|
24
+11%
|
25
+7%
|
26
+4%
|
27
+3%
|
24
-10%
|
23
-7%
|
24
+6%
|
18
-25%
|
14
-23%
|
13
-5%
|
16
+18%
|
22
+38%
|
25
+18%
|
24
-7%
|
16
-32%
|
17
+5%
|
15
-13%
|
20
+36%
|
22
+10%
|
17
-21%
|
20
+18%
|
15
-28%
|
15
+3%
|
17
+14%
|
12
-28%
|
14
+15%
|
12
-18%
|
9
-22%
|
5
-43%
|
6
+19%
|
2
-71%
|
7
+314%
|
7
-12%
|
8
+26%
|
14
+70%
|
12
-13%
|
24
+95%
|
26
+7%
|
27
+6%
|
21
-21%
|
15
-32%
|
6
-59%
|
2
-59%
|
3
+29%
|
(2)
N/A
|
(6)
-264%
|
(3)
+53%
|
5
N/A
|
8
+80%
|
29
+240%
|
29
+1%
|
1
-97%
|
10
+1 192%
|
26
+154%
|
34
+35%
|
65
+88%
|
68
+6%
|
57
-16%
|
58
+1%
|
40
-32%
|
32
-18%
|
47
+45%
|
38
-19%
|
50
+33%
|
51
+2%
|
34
-33%
|
37
+7%
|
53
+44%
|
59
+12%
|
66
+11%
|
83
+27%
|
94
+13%
|
107
+14%
|
106
-1%
|
108
+1%
|
114
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(8)
|
(9)
|
(9)
|
(8)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other Items |
12
|
9
|
(4)
|
6
|
(20)
|
(15)
|
(18)
|
(12)
|
(19)
|
(27)
|
(24)
|
(34)
|
(23)
|
(35)
|
(29)
|
(25)
|
(26)
|
(9)
|
(22)
|
(15)
|
(25)
|
(9)
|
(26)
|
(33)
|
(15)
|
(39)
|
(18)
|
(1)
|
6
|
17
|
29
|
10
|
(22)
|
(14)
|
(12)
|
5
|
13
|
2
|
(20)
|
(39)
|
(29)
|
(29)
|
(7)
|
(2)
|
(8)
|
1
|
(17)
|
(4)
|
4
|
13
|
20
|
10
|
10
|
(1)
|
(15)
|
(13)
|
(8)
|
(23)
|
(1)
|
8
|
(10)
|
24
|
(2)
|
(44)
|
(24)
|
(42)
|
(22)
|
23
|
16
|
16
|
15
|
(132)
|
(134)
|
(134)
|
(136)
|
0
|
(7)
|
(6)
|
(19)
|
(367)
|
(360)
|
(360)
|
(348)
|
0
|
(0)
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
(146)
|
(145)
|
|
| Cash from Investing Activities |
11
N/A
|
8
-27%
|
(5)
N/A
|
5
N/A
|
(22)
N/A
|
(17)
+23%
|
(19)
-15%
|
(14)
+26%
|
(20)
-41%
|
(28)
-41%
|
(25)
+12%
|
(35)
-41%
|
(24)
+31%
|
(36)
-50%
|
(30)
+17%
|
(26)
+12%
|
(28)
-6%
|
(11)
+61%
|
(23)
-115%
|
(17)
+28%
|
(27)
-62%
|
(12)
+57%
|
(29)
-146%
|
(37)
-28%
|
(19)
+50%
|
(42)
-124%
|
(22)
+46%
|
(5)
+78%
|
2
N/A
|
13
+535%
|
25
+98%
|
6
-78%
|
(26)
N/A
|
(18)
+30%
|
(15)
+17%
|
2
N/A
|
10
+430%
|
(1)
N/A
|
(22)
-3 011%
|
(43)
-91%
|
(33)
+24%
|
(33)
-1%
|
(11)
+67%
|
(6)
+48%
|
(12)
-102%
|
(3)
+78%
|
(20)
-680%
|
(7)
+65%
|
1
N/A
|
10
+778%
|
17
+66%
|
6
-63%
|
6
-10%
|
(5)
N/A
|
(19)
-254%
|
(17)
+14%
|
(11)
+35%
|
(26)
-135%
|
(4)
+85%
|
5
N/A
|
(12)
N/A
|
21
N/A
|
(4)
N/A
|
(45)
-1 114%
|
(25)
+45%
|
(44)
-73%
|
(23)
+46%
|
20
N/A
|
7
-62%
|
6
-14%
|
6
-14%
|
(140)
N/A
|
(136)
+3%
|
(135)
+1%
|
(137)
-1%
|
(1)
+99%
|
(9)
-494%
|
(8)
+8%
|
(21)
-162%
|
(369)
-1 625%
|
(362)
+2%
|
(365)
-1%
|
(350)
+4%
|
(2)
+99%
|
(3)
-31%
|
(2)
+50%
|
(4)
-172%
|
(4)
+15%
|
(0)
+98%
|
0
N/A
|
0
-99%
|
(0)
N/A
|
(3)
-807%
|
(3)
-21%
|
(148)
-4 697%
|
(147)
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
0
|
(3)
|
(3)
|
(8)
|
(8)
|
(3)
|
2
|
7
|
9
|
11
|
8
|
7
|
6
|
4
|
4
|
4
|
5
|
3
|
3
|
4
|
3
|
4
|
4
|
3
|
(3)
|
(5)
|
(11)
|
(12)
|
(6)
|
(6)
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
(3)
|
(6)
|
(9)
|
(12)
|
(5)
|
(8)
|
(9)
|
(12)
|
(17)
|
(6)
|
(2)
|
4
|
12
|
6
|
6
|
7
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
5
|
2
|
5
|
5
|
4
|
7
|
4
|
4
|
4
|
4
|
80
|
80
|
80
|
76
|
1
|
2
|
3
|
3
|
2
|
1
|
4
|
6
|
7
|
6
|
3
|
5
|
5
|
5
|
4
|
5
|
|
| Net Issuance of Debt |
(4)
|
(2)
|
(3)
|
(0)
|
(1)
|
(3)
|
(5)
|
(5)
|
(7)
|
(6)
|
(2)
|
(2)
|
0
|
4
|
(1)
|
(2)
|
(2)
|
(6)
|
(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
|
110
|
109
|
79
|
63
|
(63)
|
(61)
|
(31)
|
(15)
|
255
|
243
|
221
|
202
|
(57)
|
(50)
|
(48)
|
(36)
|
(51)
|
(69)
|
(69)
|
(91)
|
(100)
|
(102)
|
(112)
|
36
|
40
|
|
| Other |
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(0)
|
(4)
|
(4)
|
(4)
|
(8)
|
(3)
|
(3)
|
(3)
|
1
|
(12)
|
(12)
|
(12)
|
(11)
|
2
|
(2)
|
(4)
|
(5)
|
(5)
|
(1)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(1)
+50%
|
(2)
-35%
|
(3)
-71%
|
(4)
-28%
|
(11)
-172%
|
(12)
-15%
|
(8)
+40%
|
(5)
+38%
|
3
N/A
|
7
+171%
|
9
+22%
|
8
-5%
|
11
+35%
|
5
-56%
|
3
-39%
|
3
-13%
|
(1)
N/A
|
6
N/A
|
4
-21%
|
4
-8%
|
5
+33%
|
5
-11%
|
6
+20%
|
5
-11%
|
4
-27%
|
(3)
N/A
|
(4)
-51%
|
(10)
-162%
|
(11)
-7%
|
(5)
+50%
|
(6)
-6%
|
2
N/A
|
2
+38%
|
3
+12%
|
3
+30%
|
3
-14%
|
4
+32%
|
5
+21%
|
4
-6%
|
4
-9%
|
3
-21%
|
2
-26%
|
(2)
N/A
|
(5)
-142%
|
(8)
-66%
|
(11)
-38%
|
(4)
+64%
|
(7)
-68%
|
(8)
-18%
|
(11)
-43%
|
(16)
-47%
|
(5)
+68%
|
(1)
+85%
|
5
N/A
|
13
+152%
|
7
-43%
|
8
+1%
|
8
+3%
|
4
-45%
|
4
-1%
|
4
-17%
|
3
-13%
|
3
+12%
|
3
+2%
|
4
+22%
|
6
+37%
|
3
-50%
|
3
+15%
|
2
-44%
|
1
-41%
|
114
+10 184%
|
113
-1%
|
79
-30%
|
64
-20%
|
(62)
N/A
|
11
N/A
|
46
+331%
|
62
+35%
|
328
+427%
|
245
-25%
|
210
-14%
|
193
-8%
|
(66)
N/A
|
(60)
+9%
|
(45)
+26%
|
(35)
+23%
|
(49)
-42%
|
(67)
-37%
|
(68)
-2%
|
(89)
-31%
|
(99)
-11%
|
(102)
-3%
|
(112)
-9%
|
35
N/A
|
38
+10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
0
|
2
|
(0)
|
(0)
|
(1)
|
(3)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
2
|
(1)
|
(3)
|
(5)
|
(4)
|
(2)
|
(1)
|
1
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
1
|
3
|
4
|
1
|
0
|
(1)
|
(2)
|
(0)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(3)
|
(0)
|
(1)
|
(1)
|
3
|
1
|
2
|
2
|
0
|
(1)
|
1
|
0
|
1
|
2
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
18
N/A
|
22
+23%
|
3
-86%
|
6
+91%
|
(14)
N/A
|
(16)
-19%
|
(16)
0%
|
(4)
+74%
|
(5)
-22%
|
(4)
+16%
|
2
N/A
|
(12)
N/A
|
1
N/A
|
(8)
N/A
|
(7)
+19%
|
(0)
+93%
|
(4)
-849%
|
8
N/A
|
3
-67%
|
10
+254%
|
2
-84%
|
20
+1 211%
|
3
-86%
|
(4)
N/A
|
10
N/A
|
(17)
N/A
|
(4)
+76%
|
5
N/A
|
1
-71%
|
13
+822%
|
34
+165%
|
21
-39%
|
1
-96%
|
6
+517%
|
3
-55%
|
21
+727%
|
28
+34%
|
25
-11%
|
4
-85%
|
(22)
N/A
|
(10)
+56%
|
(18)
-86%
|
6
N/A
|
9
+70%
|
(5)
N/A
|
4
N/A
|
(19)
N/A
|
(2)
+92%
|
1
N/A
|
10
+735%
|
6
-38%
|
(5)
N/A
|
2
N/A
|
(2)
N/A
|
(2)
-14%
|
7
N/A
|
22
+202%
|
7
-66%
|
31
+320%
|
29
-6%
|
5
-84%
|
31
+569%
|
3
-92%
|
(36)
N/A
|
(19)
+45%
|
(44)
-128%
|
(20)
+54%
|
27
N/A
|
17
-35%
|
36
+112%
|
35
-4%
|
(23)
N/A
|
(12)
+50%
|
(29)
-152%
|
(39)
-33%
|
0
N/A
|
69
+38 289%
|
92
+33%
|
98
+7%
|
(2)
N/A
|
(86)
-3 987%
|
(105)
-23%
|
(118)
-11%
|
(16)
+86%
|
(10)
+40%
|
(12)
-23%
|
(3)
+73%
|
1
N/A
|
(8)
N/A
|
(1)
+84%
|
(4)
-237%
|
(6)
-34%
|
3
N/A
|
(8)
N/A
|
(6)
+32%
|
5
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
14
+76%
|
9
-37%
|
3
-65%
|
11
+241%
|
10
-8%
|
14
+43%
|
16
+10%
|
18
+13%
|
19
+10%
|
18
-6%
|
13
-30%
|
15
+17%
|
15
+4%
|
17
+8%
|
22
+30%
|
20
-9%
|
19
-4%
|
19
+0%
|
20
+2%
|
22
+11%
|
23
+5%
|
23
+4%
|
24
+2%
|
21
-11%
|
20
-7%
|
20
+0%
|
14
-29%
|
10
-30%
|
9
-6%
|
12
+30%
|
18
+49%
|
22
+23%
|
20
-9%
|
13
-34%
|
14
+8%
|
12
-17%
|
17
+46%
|
19
+12%
|
14
-28%
|
16
+20%
|
11
-33%
|
11
+1%
|
13
+20%
|
9
-33%
|
11
+21%
|
9
-19%
|
7
-25%
|
2
-63%
|
3
+21%
|
(2)
N/A
|
4
N/A
|
2
-44%
|
4
+82%
|
10
+161%
|
9
-9%
|
21
+145%
|
23
+10%
|
24
+4%
|
19
-23%
|
12
-35%
|
3
-73%
|
1
-79%
|
2
+114%
|
(3)
N/A
|
(7)
-120%
|
(5)
+34%
|
1
N/A
|
0
N/A
|
19
N/A
|
20
+3%
|
(7)
N/A
|
8
N/A
|
24
+215%
|
34
+39%
|
63
+89%
|
67
+5%
|
56
-17%
|
55
0%
|
38
-32%
|
30
-21%
|
42
+41%
|
36
-15%
|
48
+34%
|
48
+1%
|
33
-32%
|
32
-1%
|
49
+51%
|
57
+15%
|
64
+13%
|
81
+27%
|
92
+13%
|
105
+14%
|
103
-1%
|
105
+2%
|
111
+6%
|
|