DZS Inc
NASDAQ:DZSI
Cash Flow Statement
Cash Flow Statement
DZS Inc
| Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(36)
|
(65)
|
(196)
|
(236)
|
(272)
|
(292)
|
(244)
|
(222)
|
(170)
|
(140)
|
(109)
|
(83)
|
(88)
|
(73)
|
(17)
|
(28)
|
(31)
|
(38)
|
(36)
|
(27)
|
(23)
|
(24)
|
(127)
|
(126)
|
(135)
|
(245)
|
(143)
|
(144)
|
(135)
|
(16)
|
(12)
|
(8)
|
(84)
|
(89)
|
(93)
|
(99)
|
(20)
|
(15)
|
(10)
|
(6)
|
(6)
|
(3)
|
(5)
|
(4)
|
(4)
|
(8)
|
(12)
|
(13)
|
(13)
|
(14)
|
(9)
|
(5)
|
(2)
|
4
|
4
|
4
|
4
|
(1)
|
2
|
1
|
0
|
(1)
|
(3)
|
(7)
|
(7)
|
(7)
|
(15)
|
(15)
|
(15)
|
(9)
|
1
|
5
|
7
|
7
|
3
|
1
|
2
|
(4)
|
(13)
|
(21)
|
(23)
|
(19)
|
(23)
|
(38)
|
(41)
|
(46)
|
(35)
|
(15)
|
(17)
|
(25)
|
(37)
|
(52)
|
4
|
21
|
(5)
|
|
| Depreciation & Amortization |
1
|
3
|
47
|
57
|
68
|
79
|
58
|
57
|
50
|
43
|
23
|
16
|
15
|
11
|
9
|
9
|
10
|
11
|
11
|
12
|
12
|
12
|
14
|
14
|
13
|
10
|
5
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
1
|
1
|
2
|
1
|
3
|
4
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
5
|
6
|
8
|
10
|
(1)
|
1
|
3
|
|
| Change in Deffered Taxes |
0
|
0
|
(2)
|
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)
|
(2)
|
1
|
2
|
2
|
2
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
6
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
0
|
0
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
4
|
4
|
5
|
5
|
6
|
8
|
9
|
10
|
11
|
13
|
16
|
18
|
(2)
|
(0)
|
2
|
|
| Other Non-Cash Items |
11
|
15
|
50
|
65
|
90
|
114
|
79
|
79
|
35
|
13
|
66
|
42
|
61
|
54
|
1
|
11
|
10
|
12
|
10
|
4
|
4
|
1
|
109
|
111
|
114
|
231
|
125
|
124
|
123
|
1
|
0
|
(4)
|
66
|
71
|
71
|
74
|
4
|
3
|
4
|
5
|
4
|
2
|
1
|
0
|
1
|
3
|
8
|
8
|
8
|
8
|
4
|
4
|
4
|
3
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(5)
|
(1)
|
(1)
|
(1)
|
3
|
1
|
2
|
2
|
(0)
|
5
|
4
|
5
|
7
|
3
|
3
|
5
|
4
|
9
|
9
|
12
|
15
|
26
|
46
|
45
|
46
|
33
|
17
|
16
|
22
|
25
|
27
|
(15)
|
(46)
|
(45)
|
|
| Cash Taxes 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
|
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
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
4
|
4
|
4
|
4
|
7
|
7
|
9
|
10
|
8
|
0
|
8
|
8
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
(0)
|
0
|
1
|
|
| Change in Working Capital |
(8)
|
(10)
|
(22)
|
7
|
(33)
|
(32)
|
12
|
(25)
|
37
|
31
|
(0)
|
9
|
(13)
|
(9)
|
(38)
|
(52)
|
(50)
|
(59)
|
(33)
|
(22)
|
(23)
|
(16)
|
(17)
|
(19)
|
(12)
|
(9)
|
(4)
|
(3)
|
(6)
|
(4)
|
(5)
|
3
|
6
|
3
|
2
|
(1)
|
(3)
|
(4)
|
(4)
|
(7)
|
(5)
|
(0)
|
4
|
3
|
4
|
3
|
(5)
|
0
|
(1)
|
(2)
|
3
|
(2)
|
(2)
|
(2)
|
1
|
1
|
0
|
1
|
(21)
|
(20)
|
(20)
|
(22)
|
8
|
3
|
12
|
30
|
13
|
17
|
2
|
(9)
|
(5)
|
(20)
|
(18)
|
(27)
|
(21)
|
(12)
|
(24)
|
(25)
|
(25)
|
(11)
|
(5)
|
(12)
|
(3)
|
(17)
|
(10)
|
(4)
|
(18)
|
(26)
|
(42)
|
(41)
|
(47)
|
(41)
|
(2)
|
3
|
24
|
|
| Cash from Operating Activities |
(32)
N/A
|
(56)
-78%
|
(123)
-118%
|
(109)
+12%
|
(149)
-37%
|
(133)
+11%
|
(94)
+29%
|
(111)
-18%
|
(49)
+56%
|
(53)
-7%
|
(20)
+63%
|
(16)
+20%
|
(25)
-61%
|
(18)
+30%
|
(45)
-158%
|
(59)
-31%
|
(61)
-4%
|
(74)
-21%
|
(47)
+36%
|
(34)
+29%
|
(30)
+9%
|
(26)
+15%
|
(21)
+19%
|
(19)
+8%
|
(21)
-9%
|
(13)
+36%
|
(16)
-22%
|
(18)
-13%
|
(15)
+19%
|
(16)
-6%
|
(15)
+6%
|
(7)
+52%
|
(10)
-34%
|
(13)
-32%
|
(17)
-36%
|
(23)
-33%
|
(18)
+22%
|
(14)
+21%
|
(8)
+40%
|
(7)
+16%
|
(6)
+21%
|
(0)
+98%
|
2
N/A
|
1
-54%
|
2
+111%
|
0
-97%
|
(7)
N/A
|
(3)
+54%
|
(6)
-82%
|
(7)
-28%
|
(2)
+74%
|
(3)
-64%
|
0
N/A
|
4
+10 675%
|
4
-3%
|
3
-19%
|
2
-32%
|
(1)
N/A
|
(20)
-1 627%
|
(19)
+2%
|
(19)
-1%
|
(25)
-29%
|
4
N/A
|
(4)
N/A
|
5
N/A
|
25
+439%
|
4
-86%
|
10
+200%
|
(4)
N/A
|
(10)
-171%
|
2
N/A
|
(11)
N/A
|
(7)
+39%
|
(13)
-97%
|
(12)
+7%
|
(4)
+70%
|
(13)
-244%
|
(18)
-46%
|
(23)
-23%
|
(17)
+25%
|
(11)
+37%
|
(12)
-9%
|
5
N/A
|
(2)
N/A
|
1
N/A
|
1
+29%
|
(14)
N/A
|
(18)
-26%
|
(37)
-104%
|
(37)
0%
|
(51)
-38%
|
(55)
-8%
|
(15)
+73%
|
(21)
-43%
|
(23)
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(6)
|
(39)
|
(68)
|
(84)
|
(86)
|
(64)
|
(36)
|
(19)
|
(14)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
1
|
1
|
0
|
|
| Other Items |
0
|
0
|
(56)
|
(56)
|
(56)
|
(56)
|
54
|
54
|
56
|
78
|
24
|
24
|
22
|
0
|
81
|
101
|
122
|
125
|
60
|
39
|
23
|
58
|
43
|
43
|
55
|
13
|
13
|
14
|
(9)
|
9
|
13
|
19
|
26
|
13
|
15
|
7
|
6
|
6
|
3
|
2
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
4
|
1
|
(1)
|
(1)
|
5
|
6
|
9
|
9
|
(5)
|
3
|
2
|
2
|
8
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
(22)
|
(22)
|
(23)
|
(22)
|
(2)
|
(9)
|
(9)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(6)
-109%
|
(95)
-1 469%
|
(124)
-31%
|
(139)
-13%
|
(141)
-1%
|
(10)
+93%
|
18
N/A
|
37
+109%
|
64
+73%
|
22
-66%
|
24
+12%
|
22
-9%
|
(0)
N/A
|
80
N/A
|
100
+25%
|
121
+20%
|
124
+2%
|
58
-53%
|
37
-37%
|
21
-41%
|
56
+163%
|
39
-31%
|
41
+5%
|
53
+29%
|
11
-80%
|
11
+2%
|
12
+10%
|
(10)
N/A
|
8
N/A
|
12
+45%
|
18
+52%
|
25
+41%
|
12
-53%
|
13
+12%
|
6
-54%
|
5
-17%
|
5
-3%
|
2
-60%
|
1
-32%
|
0
-98%
|
(0)
N/A
|
(2)
-7 533%
|
(3)
-15%
|
(3)
-13%
|
(4)
-29%
|
(1)
+64%
|
(1)
+12%
|
(1)
+39%
|
(0)
+43%
|
(0)
+29%
|
(0)
-10%
|
(0)
-12%
|
(0)
+3%
|
(1)
-39%
|
(0)
+18%
|
(0)
-10%
|
(1)
-20%
|
0
N/A
|
(0)
N/A
|
(0)
-80%
|
2
N/A
|
0
-94%
|
(2)
N/A
|
(1)
+13%
|
5
N/A
|
5
+8%
|
7
+50%
|
7
+1%
|
(7)
N/A
|
2
N/A
|
1
-26%
|
1
-24%
|
7
+594%
|
(1)
N/A
|
(6)
-400%
|
(6)
-6%
|
(7)
-5%
|
(7)
-6%
|
(3)
+61%
|
(3)
-12%
|
(3)
+9%
|
(2)
+18%
|
(7)
-219%
|
(7)
-1%
|
(9)
-23%
|
(9)
-6%
|
(5)
+44%
|
(27)
-409%
|
(25)
+6%
|
(28)
-10%
|
(26)
+8%
|
(1)
+95%
|
(9)
-631%
|
(9)
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
54
|
277
|
206
|
201
|
337
|
123
|
32
|
32
|
(45)
|
(53)
|
63
|
63
|
1
|
0
|
1
|
2
|
2
|
3
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
3
|
2
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
44
|
43
|
43
|
44
|
1
|
1
|
4
|
65
|
67
|
67
|
66
|
4
|
3
|
3
|
33
|
33
|
10
|
10
|
10
|
|
| Net Issuance of Debt |
4
|
6
|
(3)
|
(3)
|
(4)
|
(6)
|
37
|
38
|
(32)
|
(34)
|
(77)
|
(81)
|
(7)
|
(3)
|
(14)
|
(2)
|
(8)
|
(9)
|
2
|
(8)
|
(10)
|
(10)
|
(15)
|
(15)
|
(14)
|
(14)
|
(2)
|
(2)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
5
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
10
|
0
|
3
|
1
|
1
|
3
|
(2)
|
1
|
(3)
|
1
|
20
|
26
|
18
|
18
|
9
|
5
|
10
|
(12)
|
(17)
|
(22)
|
(18)
|
(4)
|
(48)
|
(48)
|
(47)
|
(43)
|
(2)
|
25
|
32
|
28
|
35
|
(7)
|
8
|
8
|
|
| Other |
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
4
|
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
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
17
|
18
|
18
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
4
|
4
|
8
|
7
|
7
|
|
| Cash from Financing Activities |
58
N/A
|
283
+384%
|
200
-29%
|
194
-3%
|
329
+69%
|
113
-66%
|
70
-39%
|
70
+1%
|
(76)
N/A
|
(87)
-13%
|
(14)
+84%
|
(17)
-28%
|
(5)
+69%
|
1
N/A
|
(13)
N/A
|
1
N/A
|
(6)
N/A
|
(10)
-80%
|
3
N/A
|
(7)
N/A
|
(8)
-24%
|
(8)
-3%
|
(12)
-45%
|
(11)
+8%
|
(10)
+15%
|
(11)
-10%
|
0
N/A
|
(1)
N/A
|
(0)
+45%
|
(6)
-1 848%
|
(6)
-1%
|
(7)
-2%
|
(7)
-1%
|
0
N/A
|
(0)
N/A
|
(5)
-17 100%
|
(5)
-3%
|
(5)
0%
|
(5)
+1%
|
(0)
+95%
|
(0)
+36%
|
(0)
+25%
|
(0)
+67%
|
0
N/A
|
0
+83%
|
0
+73%
|
5
+2 642%
|
0
-96%
|
0
+14%
|
0
-24%
|
(5)
N/A
|
0
N/A
|
0
-71%
|
0
+800%
|
1
+472%
|
1
+11%
|
1
+1%
|
1
-15%
|
9
+797%
|
9
0%
|
9
+0%
|
13
+49%
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
(2)
-671%
|
3
N/A
|
(2)
N/A
|
1
N/A
|
(3)
N/A
|
2
N/A
|
20
+1 229%
|
27
+32%
|
19
-30%
|
19
+3%
|
7
-61%
|
46
+532%
|
50
+8%
|
28
-44%
|
26
-7%
|
(3)
N/A
|
2
N/A
|
18
+949%
|
36
+103%
|
19
-47%
|
19
+1%
|
24
+23%
|
2
-90%
|
28
+1 023%
|
33
+20%
|
65
+96%
|
71
+10%
|
11
-84%
|
26
+126%
|
25
-1%
|
|
| 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
|
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
1
|
1
|
(1)
|
2
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
2
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
24
N/A
|
220
+825%
|
(17)
N/A
|
(38)
-120%
|
40
N/A
|
(161)
N/A
|
(34)
+79%
|
(23)
+33%
|
(88)
-287%
|
(75)
+15%
|
(12)
+85%
|
(9)
+23%
|
(9)
+3%
|
(17)
-96%
|
22
N/A
|
42
+90%
|
54
+29%
|
40
-26%
|
14
-65%
|
(3)
N/A
|
(17)
-398%
|
22
N/A
|
6
-75%
|
10
+86%
|
22
+116%
|
(13)
N/A
|
(5)
+60%
|
(7)
-33%
|
(25)
-265%
|
(14)
+45%
|
(9)
+34%
|
4
N/A
|
9
+109%
|
(1)
N/A
|
(5)
-395%
|
(22)
-390%
|
(18)
+17%
|
(15)
+20%
|
(12)
+20%
|
(6)
+49%
|
(6)
+5%
|
(0)
+96%
|
(0)
-16%
|
(2)
-483%
|
(1)
+45%
|
(4)
-290%
|
(3)
+18%
|
(4)
-39%
|
(6)
-50%
|
(8)
-21%
|
(7)
+6%
|
(3)
+52%
|
(0)
+88%
|
4
N/A
|
5
+14%
|
4
-13%
|
3
-26%
|
(1)
N/A
|
(11)
-1 328%
|
(11)
-1%
|
(11)
-3%
|
(10)
+9%
|
3
N/A
|
(4)
N/A
|
3
N/A
|
29
+1 004%
|
11
-63%
|
17
+57%
|
5
-68%
|
(22)
N/A
|
7
N/A
|
11
+59%
|
21
+88%
|
12
-42%
|
4
-64%
|
(4)
N/A
|
26
N/A
|
24
-9%
|
(2)
N/A
|
5
N/A
|
(18)
N/A
|
(12)
+32%
|
21
N/A
|
28
+33%
|
14
-51%
|
12
-13%
|
(1)
N/A
|
(23)
-2 338%
|
(38)
-64%
|
(32)
+17%
|
(15)
+52%
|
(10)
+36%
|
(6)
+42%
|
(5)
+5%
|
(8)
-45%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(35)
N/A
|
(62)
-80%
|
(162)
-160%
|
(177)
-9%
|
(233)
-32%
|
(218)
+6%
|
(158)
+28%
|
(147)
+7%
|
(68)
+54%
|
(67)
+2%
|
(22)
+67%
|
(16)
+29%
|
(25)
-62%
|
(18)
+29%
|
(46)
-154%
|
(60)
-31%
|
(62)
-4%
|
(76)
-21%
|
(49)
+35%
|
(36)
+27%
|
(32)
+10%
|
(27)
+15%
|
(25)
+9%
|
(21)
+15%
|
(23)
-10%
|
(16)
+32%
|
(18)
-15%
|
(20)
-11%
|
(17)
+18%
|
(17)
-2%
|
(16)
+4%
|
(8)
+48%
|
(11)
-29%
|
(14)
-27%
|
(19)
-34%
|
(24)
-30%
|
(19)
+22%
|
(15)
+21%
|
(9)
+38%
|
(8)
+15%
|
(6)
+18%
|
(1)
+84%
|
(1)
-10%
|
(2)
-105%
|
(2)
+31%
|
(4)
-141%
|
(8)
-115%
|
(4)
+47%
|
(6)
-49%
|
(8)
-20%
|
(2)
+71%
|
(3)
-55%
|
(0)
+90%
|
4
N/A
|
4
-7%
|
3
-19%
|
2
-38%
|
(2)
N/A
|
(21)
-1 137%
|
(21)
0%
|
(21)
-2%
|
(26)
-26%
|
3
N/A
|
(4)
N/A
|
4
N/A
|
24
+469%
|
2
-91%
|
9
+311%
|
(6)
N/A
|
(12)
-116%
|
1
N/A
|
(12)
N/A
|
(8)
+36%
|
(14)
-87%
|
(13)
+6%
|
(5)
+64%
|
(14)
-192%
|
(20)
-43%
|
(25)
-23%
|
(20)
+20%
|
(14)
+30%
|
(15)
-5%
|
3
N/A
|
(5)
N/A
|
(2)
+62%
|
(3)
-69%
|
(20)
-471%
|
(24)
-19%
|
(42)
-77%
|
(41)
+3%
|
(55)
-36%
|
(59)
-7%
|
(14)
+76%
|
(21)
-46%
|
(22)
-7%
|
|