Diodes Inc
NASDAQ:DIOD
Cash Flow Statement
Cash Flow Statement
Diodes Inc
| 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 |
0
|
(0)
|
1
|
3
|
6
|
8
|
8
|
9
|
10
|
13
|
17
|
22
|
26
|
28
|
30
|
31
|
33
|
35
|
39
|
44
|
48
|
52
|
53
|
56
|
56
|
56
|
56
|
36
|
31
|
7
|
(8)
|
4
|
10
|
36
|
56
|
70
|
80
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
66
|
78
|
94
|
97
|
27
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
0
|
0
|
107
|
154
|
175
|
196
|
117
|
99
|
119
|
157
|
200
|
236
|
270
|
294
|
312
|
339
|
337
|
338
|
299
|
231
|
174
|
100
|
66
|
51
|
33
|
67
|
67
|
|
| Depreciation & Amortization |
9
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
13
|
13
|
14
|
15
|
16
|
16
|
17
|
18
|
18
|
21
|
22
|
24
|
26
|
27
|
29
|
32
|
37
|
42
|
45
|
48
|
47
|
47
|
48
|
49
|
50
|
52
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
77
|
90
|
110
|
121
|
80
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
105
|
0
|
0
|
81
|
110
|
137
|
164
|
109
|
108
|
111
|
115
|
119
|
122
|
121
|
121
|
124
|
128
|
133
|
136
|
137
|
137
|
138
|
138
|
137
|
137
|
138
|
140
|
143
|
|
| Change in Deffered Taxes |
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(6)
|
(2)
|
(5)
|
1
|
2
|
2
|
5
|
(2)
|
(3)
|
(6)
|
(9)
|
(8)
|
(7)
|
(3)
|
(3)
|
(9)
|
(8)
|
(10)
|
(8)
|
(4)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
10
|
10
|
8
|
(0)
|
(15)
|
(14)
|
(11)
|
(4)
|
22
|
20
|
18
|
18
|
(39)
|
(39)
|
(37)
|
(39)
|
(13)
|
(13)
|
(13)
|
(11)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
9
|
11
|
14
|
10
|
10
|
10
|
8
|
10
|
10
|
10
|
13
|
11
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
19
|
20
|
20
|
20
|
14
|
14
|
14
|
15
|
19
|
21
|
21
|
21
|
21
|
19
|
19
|
20
|
21
|
21
|
23
|
24
|
25
|
27
|
28
|
32
|
33
|
35
|
35
|
35
|
36
|
38
|
37
|
33
|
31
|
26
|
23
|
24
|
23
|
24
|
26
|
26
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
5
|
7
|
8
|
11
|
12
|
13
|
14
|
21
|
24
|
25
|
35
|
14
|
11
|
11
|
3
|
19
|
19
|
19
|
19
|
16
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
10
|
14
|
18
|
22
|
20
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
0
|
15
|
(4)
|
2
|
10
|
1
|
26
|
23
|
18
|
17
|
(3)
|
7
|
15
|
22
|
46
|
40
|
23
|
13
|
4
|
(6)
|
(3)
|
2
|
3
|
18
|
(22)
|
(28)
|
|
| Cash Taxes Paid |
3
|
3
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
17
|
8
|
20
|
29
|
30
|
27
|
27
|
31
|
33
|
34
|
40
|
28
|
37
|
39
|
36
|
56
|
48
|
54
|
50
|
42
|
56
|
44
|
62
|
69
|
89
|
94
|
122
|
126
|
98
|
95
|
44
|
28
|
22
|
24
|
23
|
24
|
|
| Cash Interest Paid |
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
4
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
12
|
3
|
7
|
10
|
14
|
14
|
12
|
11
|
10
|
9
|
9
|
8
|
7
|
6
|
5
|
8
|
10
|
12
|
13
|
10
|
7
|
5
|
5
|
6
|
7
|
8
|
9
|
7
|
5
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
9
|
14
|
12
|
9
|
3
|
(1)
|
(2)
|
(1)
|
(4)
|
(5)
|
(5)
|
(8)
|
(16)
|
(12)
|
(12)
|
(6)
|
(1)
|
1
|
(1)
|
(9)
|
(9)
|
(25)
|
(22)
|
(17)
|
(11)
|
(12)
|
(25)
|
(31)
|
(21)
|
(3)
|
11
|
13
|
(1)
|
(13)
|
(26)
|
(20)
|
(26)
|
(2)
|
42
|
57
|
(37)
|
(40)
|
(55)
|
(55)
|
(15)
|
3
|
16
|
15
|
(14)
|
1
|
5
|
15
|
(14)
|
(59)
|
(119)
|
(118)
|
(10)
|
14
|
56
|
62
|
6
|
145
|
148
|
156
|
41
|
190
|
204
|
199
|
(46)
|
202
|
208
|
36
|
(40)
|
(109)
|
(171)
|
(48)
|
(31)
|
(39)
|
(17)
|
(11)
|
(39)
|
(75)
|
(115)
|
(109)
|
(81)
|
(51)
|
(32)
|
(64)
|
(78)
|
(143)
|
(150)
|
(117)
|
(70)
|
19
|
49
|
78
|
|
| Cash from Operating Activities |
15
N/A
|
20
+33%
|
20
N/A
|
20
+2%
|
20
+1%
|
18
-11%
|
17
-4%
|
20
+19%
|
19
-8%
|
21
+12%
|
26
+25%
|
28
+5%
|
21
-25%
|
28
+35%
|
29
+3%
|
37
+28%
|
48
+29%
|
53
+11%
|
61
+15%
|
57
-7%
|
72
+27%
|
63
-13%
|
69
+10%
|
85
+23%
|
91
+7%
|
93
+3%
|
82
-12%
|
68
-17%
|
57
-16%
|
54
-5%
|
59
+8%
|
65
+10%
|
66
+1%
|
83
+26%
|
88
+6%
|
112
+27%
|
118
+6%
|
110
-7%
|
119
+9%
|
93
-22%
|
62
-34%
|
59
-4%
|
44
-26%
|
45
+1%
|
64
+44%
|
82
+28%
|
95
+16%
|
94
-1%
|
110
+17%
|
125
+13%
|
129
+3%
|
139
+8%
|
134
-4%
|
127
-6%
|
107
-15%
|
126
+17%
|
118
-6%
|
105
-11%
|
107
+2%
|
95
-12%
|
125
+32%
|
145
+16%
|
148
+2%
|
156
+5%
|
181
+16%
|
190
+5%
|
204
+8%
|
199
-3%
|
186
-7%
|
202
+9%
|
208
+3%
|
239
+15%
|
230
-4%
|
214
-7%
|
206
-4%
|
179
-13%
|
187
+5%
|
202
+8%
|
263
+30%
|
322
+23%
|
339
+5%
|
343
+1%
|
334
-3%
|
367
+10%
|
393
+7%
|
420
+7%
|
428
+2%
|
345
-19%
|
281
-19%
|
150
-47%
|
72
-52%
|
76
+6%
|
119
+57%
|
207
+74%
|
234
+13%
|
259
+11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(7)
|
(4)
|
(4)
|
(7)
|
(9)
|
(13)
|
(16)
|
(16)
|
(15)
|
(18)
|
(22)
|
(26)
|
(26)
|
(23)
|
(22)
|
(20)
|
(28)
|
(43)
|
(40)
|
(46)
|
(47)
|
(39)
|
(53)
|
(56)
|
(53)
|
(58)
|
(56)
|
(53)
|
(48)
|
(37)
|
(25)
|
(23)
|
(35)
|
(54)
|
(76)
|
(89)
|
(85)
|
(93)
|
(92)
|
(81)
|
(80)
|
(60)
|
(54)
|
(58)
|
(62)
|
(58)
|
(46)
|
(47)
|
(43)
|
(47)
|
(53)
|
(58)
|
(70)
|
(81)
|
(116)
|
(133)
|
(123)
|
(115)
|
(85)
|
(59)
|
(64)
|
(73)
|
(93)
|
(111)
|
(124)
|
(120)
|
(102)
|
(88)
|
(75)
|
(85)
|
(91)
|
(99)
|
(94)
|
(79)
|
(71)
|
(76)
|
(79)
|
(90)
|
(114)
|
(141)
|
(163)
|
(174)
|
(203)
|
(212)
|
(221)
|
(219)
|
(187)
|
(151)
|
(123)
|
(104)
|
(81)
|
(73)
|
(69)
|
(71)
|
(72)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(46)
|
(70)
|
(76)
|
(50)
|
(280)
|
(259)
|
(269)
|
(273)
|
(32)
|
(26)
|
(164)
|
(156)
|
(150)
|
(154)
|
1
|
9
|
24
|
86
|
321
|
313
|
298
|
237
|
(0)
|
(13)
|
(17)
|
(15)
|
(19)
|
(8)
|
(19)
|
(139)
|
(139)
|
(154)
|
(139)
|
(18)
|
(12)
|
10
|
15
|
(4)
|
(11)
|
(10)
|
(326)
|
(289)
|
(287)
|
(285)
|
32
|
7
|
26
|
21
|
32
|
37
|
18
|
13
|
(1)
|
(2)
|
(33)
|
(34)
|
(2)
|
(7)
|
27
|
29
|
(31)
|
(21)
|
(19)
|
(31)
|
(3)
|
(26)
|
(98)
|
(78)
|
(54)
|
(37)
|
21
|
18
|
(8)
|
(5)
|
12
|
3
|
(45)
|
(60)
|
(95)
|
(91)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(6)
+22%
|
(4)
+45%
|
(4)
-6%
|
(7)
-84%
|
(9)
-37%
|
(12)
-31%
|
(15)
-26%
|
(15)
+1%
|
(15)
+1%
|
(18)
-21%
|
(22)
-22%
|
(26)
-17%
|
(26)
+2%
|
(23)
+11%
|
(52)
-130%
|
(66)
-26%
|
(99)
-50%
|
(119)
-20%
|
(90)
+24%
|
(326)
-260%
|
(306)
+6%
|
(308)
-1%
|
(325)
-5%
|
(88)
+73%
|
(80)
+10%
|
(222)
-179%
|
(212)
+5%
|
(204)
+4%
|
(201)
+1%
|
(36)
+82%
|
(16)
+56%
|
2
N/A
|
51
+2 584%
|
267
+424%
|
238
-11%
|
210
-12%
|
152
-27%
|
(93)
N/A
|
(106)
-14%
|
(98)
+7%
|
(95)
+3%
|
(79)
+17%
|
(62)
+22%
|
(77)
-25%
|
(201)
-160%
|
(197)
+2%
|
(200)
-2%
|
(186)
+7%
|
(61)
+67%
|
(59)
+3%
|
(44)
+26%
|
(43)
+2%
|
(73)
-71%
|
(92)
-26%
|
(126)
-36%
|
(459)
-266%
|
(413)
+10%
|
(403)
+2%
|
(370)
+8%
|
(26)
+93%
|
(57)
-117%
|
(47)
+17%
|
(73)
-53%
|
(79)
-9%
|
(87)
-10%
|
(102)
-17%
|
(88)
+14%
|
(89)
-1%
|
(77)
+14%
|
(118)
-54%
|
(125)
-6%
|
(100)
+20%
|
(101)
0%
|
(52)
+49%
|
(42)
+19%
|
(107)
-154%
|
(100)
+7%
|
(110)
-10%
|
(144)
-32%
|
(144)
+0%
|
(189)
-31%
|
(272)
-44%
|
(281)
-3%
|
(265)
+5%
|
(259)
+3%
|
(198)
+23%
|
(169)
+15%
|
(158)
+6%
|
(129)
+19%
|
(92)
+29%
|
(78)
+15%
|
(118)
-52%
|
(128)
-9%
|
(166)
-29%
|
(163)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
6
|
6
|
7
|
67
|
76
|
77
|
75
|
17
|
4
|
4
|
7
|
6
|
8
|
7
|
5
|
4
|
3
|
3
|
2
|
1
|
2
|
2
|
4
|
4
|
5
|
7
|
6
|
5
|
4
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
6
|
6
|
11
|
11
|
10
|
(1)
|
(6)
|
(9)
|
(11)
|
(18)
|
(16)
|
(11)
|
(11)
|
5
|
4
|
1
|
3
|
5
|
11
|
9
|
7
|
12
|
5
|
6
|
7
|
(290)
|
(289)
|
(289)
|
(288)
|
4
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
|
| Net Issuance of Debt |
(3)
|
(11)
|
(12)
|
(13)
|
(15)
|
(7)
|
(5)
|
(3)
|
(1)
|
(7)
|
(5)
|
(2)
|
(4)
|
(1)
|
(7)
|
(6)
|
(5)
|
(8)
|
(3)
|
(12)
|
218
|
222
|
223
|
227
|
(3)
|
(0)
|
178
|
180
|
194
|
182
|
2
|
(8)
|
68
|
18
|
(219)
|
(213)
|
(301)
|
(241)
|
8
|
(134)
|
(126)
|
(84)
|
(103)
|
42
|
36
|
139
|
145
|
136
|
116
|
(49)
|
(50)
|
(58)
|
(48)
|
(50)
|
(65)
|
(56)
|
321
|
330
|
308
|
318
|
(36)
|
(34)
|
(9)
|
(85)
|
(160)
|
(191)
|
(210)
|
(153)
|
(49)
|
(2)
|
(9)
|
(45)
|
(116)
|
(136)
|
170
|
278
|
248
|
227
|
(152)
|
(258)
|
(153)
|
(183)
|
(34)
|
50
|
(112)
|
(105)
|
(175)
|
(245)
|
(124)
|
(55)
|
(43)
|
2
|
(8)
|
(16)
|
1
|
(2)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
9
|
9
|
11
|
12
|
3
|
4
|
3
|
6
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
6
|
0
|
0
|
5
|
1
|
(2)
|
(2)
|
(1)
|
(9)
|
(7)
|
(10)
|
(11)
|
(4)
|
(11)
|
(10)
|
(8)
|
(8)
|
(1)
|
(1)
|
(4)
|
(9)
|
(13)
|
(14)
|
(15)
|
(13)
|
(17)
|
(11)
|
(14)
|
(10)
|
(9)
|
(10)
|
(10)
|
(14)
|
(15)
|
(19)
|
(21)
|
(20)
|
(16)
|
(12)
|
(12)
|
(12)
|
(8)
|
(23)
|
(22)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(10)
-312%
|
(12)
-15%
|
(12)
-5%
|
(14)
-13%
|
(6)
+56%
|
(5)
+27%
|
(1)
+69%
|
2
N/A
|
(4)
N/A
|
(1)
+80%
|
2
N/A
|
11
+463%
|
14
+35%
|
11
-22%
|
73
+546%
|
74
+1%
|
73
-1%
|
75
+2%
|
12
-84%
|
229
+1 857%
|
230
+0%
|
233
+1%
|
233
+0%
|
5
-98%
|
7
+51%
|
183
+2 472%
|
184
+1%
|
197
+7%
|
183
-7%
|
2
-99%
|
(9)
N/A
|
68
N/A
|
21
-70%
|
(215)
N/A
|
(210)
+2%
|
(295)
-41%
|
(234)
+21%
|
14
N/A
|
(127)
N/A
|
(108)
+15%
|
(67)
+37%
|
(87)
-29%
|
58
N/A
|
39
-34%
|
141
+266%
|
148
+5%
|
140
-5%
|
112
-20%
|
(53)
N/A
|
(52)
+2%
|
(58)
-12%
|
(36)
+39%
|
(33)
+8%
|
(48)
-44%
|
(41)
+14%
|
321
N/A
|
322
+0%
|
297
-8%
|
307
+3%
|
(64)
N/A
|
(57)
+11%
|
(30)
+47%
|
(107)
-260%
|
(158)
-48%
|
(198)
-25%
|
(218)
-10%
|
(158)
+27%
|
(52)
+67%
|
8
N/A
|
(2)
N/A
|
(41)
-2 627%
|
(112)
-175%
|
(143)
-28%
|
162
N/A
|
269
+66%
|
(54)
N/A
|
(78)
-44%
|
(452)
-478%
|
(559)
-24%
|
(158)
+72%
|
(189)
-19%
|
(41)
+78%
|
41
N/A
|
(126)
N/A
|
(120)
+4%
|
(194)
-61%
|
(265)
-37%
|
(145)
+45%
|
(71)
+51%
|
(55)
+23%
|
(10)
+83%
|
(19)
-102%
|
(24)
-23%
|
(32)
-36%
|
(35)
-7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
1
|
(3)
|
(3)
|
(4)
|
(1)
|
4
|
3
|
0
|
(4)
|
(2)
|
(3)
|
3
|
4
|
1
|
3
|
1
|
0
|
2
|
2
|
1
|
(1)
|
2
|
4
|
1
|
4
|
(5)
|
(9)
|
(10)
|
(8)
|
(7)
|
(5)
|
1
|
(4)
|
1
|
(5)
|
(4)
|
2
|
4
|
12
|
13
|
2
|
(4)
|
(8)
|
(14)
|
(5)
|
(5)
|
1
|
(1)
|
1
|
14
|
35
|
36
|
40
|
27
|
10
|
10
|
(8)
|
(26)
|
(27)
|
(21)
|
(19)
|
1
|
(0)
|
(6)
|
18
|
31
|
14
|
15
|
19
|
4
|
|
| Net Change in Cash |
4
N/A
|
3
-32%
|
4
+64%
|
4
-12%
|
(1)
N/A
|
2
N/A
|
0
-83%
|
4
+825%
|
6
+51%
|
2
-63%
|
7
+252%
|
7
-5%
|
6
-11%
|
17
+181%
|
18
+6%
|
58
+213%
|
54
-6%
|
26
-52%
|
16
-38%
|
(21)
N/A
|
(24)
-16%
|
(13)
+46%
|
(6)
+52%
|
(8)
-27%
|
7
N/A
|
21
+184%
|
43
+110%
|
37
-14%
|
47
+27%
|
32
-32%
|
24
-27%
|
44
+86%
|
139
+218%
|
155
+12%
|
136
-12%
|
138
+1%
|
29
-79%
|
31
+7%
|
45
+45%
|
(139)
N/A
|
(141)
-2%
|
(102)
+28%
|
(122)
-20%
|
43
N/A
|
28
-36%
|
23
-15%
|
45
+93%
|
36
-21%
|
40
+10%
|
12
-71%
|
22
+91%
|
33
+48%
|
46
+42%
|
10
-78%
|
(41)
N/A
|
(48)
-17%
|
(25)
+49%
|
15
N/A
|
(2)
N/A
|
32
N/A
|
30
-5%
|
27
-10%
|
73
+169%
|
(20)
N/A
|
(45)
-123%
|
(82)
-85%
|
(114)
-39%
|
(52)
+55%
|
37
N/A
|
118
+222%
|
83
-30%
|
69
-17%
|
18
-74%
|
(31)
N/A
|
318
N/A
|
420
+32%
|
61
-85%
|
60
-1%
|
(260)
N/A
|
(355)
-37%
|
46
N/A
|
(25)
N/A
|
13
N/A
|
101
+708%
|
(26)
N/A
|
20
N/A
|
17
-14%
|
(88)
N/A
|
(23)
+74%
|
(55)
-145%
|
(57)
-3%
|
19
N/A
|
(4)
N/A
|
70
N/A
|
55
-22%
|
65
+18%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
13
+97%
|
16
+25%
|
16
+1%
|
13
-18%
|
9
-36%
|
5
-47%
|
5
N/A
|
3
-29%
|
6
+91%
|
8
+34%
|
5
-35%
|
(5)
N/A
|
2
N/A
|
6
+158%
|
15
+140%
|
28
+89%
|
25
-12%
|
19
-25%
|
17
-9%
|
26
+57%
|
16
-41%
|
30
+90%
|
32
+8%
|
35
+7%
|
40
+15%
|
24
-40%
|
13
-47%
|
4
-68%
|
7
+65%
|
21
+221%
|
40
+87%
|
43
+8%
|
48
+11%
|
34
-30%
|
36
+6%
|
29
-18%
|
25
-14%
|
27
+6%
|
1
-97%
|
(19)
N/A
|
(21)
-9%
|
(16)
+23%
|
(10)
+41%
|
6
N/A
|
20
+230%
|
37
+88%
|
48
+29%
|
63
+31%
|
82
+30%
|
82
N/A
|
86
+5%
|
77
-11%
|
57
-25%
|
26
-54%
|
10
-63%
|
(15)
N/A
|
(18)
-21%
|
(8)
+54%
|
9
N/A
|
66
+620%
|
81
+22%
|
75
-7%
|
63
-16%
|
70
+11%
|
66
-6%
|
84
+27%
|
97
+16%
|
98
+1%
|
127
+29%
|
123
-4%
|
148
+21%
|
131
-11%
|
120
-9%
|
128
+7%
|
108
-16%
|
111
+4%
|
123
+10%
|
173
+40%
|
208
+21%
|
197
-5%
|
180
-9%
|
159
-11%
|
164
+3%
|
181
+10%
|
199
+10%
|
209
+5%
|
158
-24%
|
130
-18%
|
27
-79%
|
(32)
N/A
|
(5)
+86%
|
46
N/A
|
139
+199%
|
163
+18%
|
187
+14%
|
|