FARO Technologies Inc
NASDAQ:FARO
Cash Flow Statement
Cash Flow Statement
FARO Technologies Inc
| Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Apr-2004 | Jul-2004 | Oct-2004 | Dec-2004 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Apr-2009 | Jul-2009 | Oct-2009 | Dec-2009 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Oct-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
0
|
4
|
7
|
8
|
11
|
13
|
13
|
15
|
16
|
13
|
13
|
8
|
5
|
4
|
5
|
8
|
11
|
16
|
13
|
18
|
18
|
19
|
20
|
14
|
4
|
(4)
|
(8)
|
(11)
|
(2)
|
2
|
6
|
11
|
12
|
15
|
19
|
23
|
27
|
27
|
25
|
23
|
21
|
20
|
21
|
22
|
22
|
25
|
31
|
34
|
29
|
27
|
15
|
13
|
15
|
14
|
16
|
11
|
7
|
(0)
|
0
|
(15)
|
(13)
|
(8)
|
(12)
|
5
|
5
|
(3)
|
(7)
|
(62)
|
(77)
|
(80)
|
(76)
|
1
|
12
|
20
|
19
|
(40)
|
(46)
|
(54)
|
(56)
|
(27)
|
(38)
|
(58)
|
(60)
|
(57)
|
(43)
|
(15)
|
(6)
|
(9)
|
(1)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
10
|
11
|
12
|
12
|
13
|
14
|
15
|
15
|
16
|
17
|
17
|
18
|
18
|
18
|
19
|
19
|
19
|
19
|
18
|
16
|
15
|
14
|
14
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
15
|
15
|
16
|
15
|
15
|
15
|
15
|
16
|
16
|
|
| Change in Deffered Taxes |
(0)
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(2)
|
(3)
|
(2)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
2
|
2
|
2
|
2
|
1
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
1
|
(1)
|
(2)
|
(6)
|
(5)
|
(2)
|
(3)
|
2
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(6)
|
(9)
|
(9)
|
(11)
|
(28)
|
(28)
|
(28)
|
(27)
|
25
|
26
|
27
|
29
|
2
|
3
|
3
|
2
|
(0)
|
(1)
|
(2)
|
(1)
|
5
|
6
|
|
| 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
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
9
|
10
|
11
|
11
|
11
|
10
|
9
|
8
|
8
|
9
|
11
|
11
|
12
|
12
|
13
|
13
|
14
|
16
|
16
|
18
|
19
|
15
|
14
|
12
|
11
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
8
|
9
|
10
|
19
|
16
|
16
|
17
|
10
|
11
|
11
|
11
|
9
|
9
|
9
|
9
|
14
|
14
|
16
|
19
|
17
|
65
|
64
|
62
|
59
|
10
|
12
|
12
|
13
|
14
|
14
|
14
|
14
|
15
|
16
|
31
|
33
|
37
|
38
|
22
|
20
|
16
|
15
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
0
|
2
|
2
|
2
|
3
|
1
|
2
|
3
|
2
|
4
|
5
|
7
|
8
|
7
|
7
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
4
|
5
|
7
|
6
|
6
|
5
|
7
|
8
|
9
|
10
|
11
|
12
|
0
|
11
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
|
| Change in Working Capital |
2
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(7)
|
(6)
|
(7)
|
(9)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(12)
|
(16)
|
(14)
|
(15)
|
(6)
|
(2)
|
(3)
|
(4)
|
(5)
|
(1)
|
(2)
|
(3)
|
(11)
|
(8)
|
(7)
|
3
|
12
|
4
|
8
|
(0)
|
1
|
0
|
(7)
|
(7)
|
(14)
|
(25)
|
(26)
|
(27)
|
(24)
|
(11)
|
(4)
|
2
|
8
|
6
|
(0)
|
(10)
|
(10)
|
(22)
|
(38)
|
(37)
|
(49)
|
(37)
|
(12)
|
(0)
|
16
|
11
|
3
|
(6)
|
(18)
|
(16)
|
1
|
(5)
|
(2)
|
(2)
|
(32)
|
(24)
|
(12)
|
(5)
|
17
|
47
|
41
|
34
|
24
|
(15)
|
(24)
|
(23)
|
(26)
|
(17)
|
(5)
|
(17)
|
(30)
|
(32)
|
(26)
|
(14)
|
5
|
17
|
4
|
4
|
3
|
(7)
|
|
| Cash from Operating Activities |
2
N/A
|
(1)
N/A
|
(1)
+18%
|
(2)
-148%
|
(2)
+3%
|
(1)
+27%
|
(5)
-238%
|
(2)
+52%
|
(0)
+86%
|
1
N/A
|
5
+800%
|
5
N/A
|
4
-20%
|
6
+50%
|
7
+31%
|
8
+11%
|
2
-69%
|
(4)
N/A
|
(3)
+3%
|
(7)
-120%
|
1
N/A
|
7
+779%
|
10
+44%
|
12
+28%
|
16
+30%
|
18
+12%
|
22
+19%
|
21
-1%
|
12
-42%
|
17
+40%
|
13
-24%
|
13
-1%
|
16
+19%
|
7
-57%
|
9
+34%
|
10
+13%
|
16
+54%
|
18
+18%
|
15
-19%
|
16
+8%
|
11
-31%
|
4
-66%
|
9
+129%
|
11
+24%
|
13
+23%
|
23
+75%
|
28
+19%
|
34
+21%
|
39
+17%
|
39
-2%
|
34
-12%
|
23
-32%
|
26
+10%
|
15
-43%
|
6
-61%
|
7
+28%
|
(5)
N/A
|
9
N/A
|
28
+209%
|
40
+44%
|
57
+42%
|
49
-15%
|
38
-23%
|
24
-36%
|
5
-77%
|
8
+53%
|
10
+24%
|
7
-36%
|
15
+124%
|
16
+9%
|
6
-61%
|
16
+156%
|
24
+49%
|
25
+4%
|
32
+30%
|
43
+32%
|
31
-28%
|
20
-36%
|
21
+8%
|
(5)
N/A
|
(7)
-34%
|
(5)
+28%
|
(13)
-170%
|
(10)
+24%
|
(4)
+57%
|
(16)
-263%
|
(25)
-55%
|
(36)
-45%
|
(35)
+4%
|
(24)
+30%
|
1
N/A
|
26
+2 318%
|
25
-4%
|
32
+28%
|
31
-4%
|
29
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(9)
|
(13)
|
(14)
|
(11)
|
(9)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(7)
|
(8)
|
(10)
|
(14)
|
(20)
|
(20)
|
(22)
|
(19)
|
(16)
|
(16)
|
(12)
|
(13)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(9)
|
(8)
|
(6)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(12)
|
(15)
|
(17)
|
(19)
|
(17)
|
(15)
|
(16)
|
(13)
|
(14)
|
(13)
|
(11)
|
(12)
|
(13)
|
(13)
|
|
| Other Items |
(0)
|
1
|
1
|
1
|
2
|
1
|
2
|
3
|
2
|
4
|
(13)
|
(19)
|
(17)
|
(23)
|
(6)
|
(4)
|
0
|
6
|
(0)
|
3
|
(2)
|
(5)
|
1
|
0
|
(5)
|
(57)
|
(62)
|
(67)
|
(57)
|
(10)
|
(5)
|
50
|
13
|
17
|
17
|
(32)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(13)
|
(13)
|
(12)
|
10
|
0
|
22
|
12
|
(28)
|
0
|
(12)
|
9
|
26
|
22
|
5
|
(39)
|
(43)
|
(39)
|
(37)
|
(5)
|
(1)
|
8
|
25
|
20
|
20
|
11
|
(40)
|
(34)
|
(34)
|
0
|
0
|
(29)
|
(33)
|
(53)
|
(53)
|
(4)
|
(19)
|
1
|
21
|
1
|
10
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(0)
+98%
|
0
N/A
|
0
-70%
|
1
+675%
|
(1)
N/A
|
(0)
+87%
|
(0)
-100%
|
(0)
-63%
|
2
N/A
|
(15)
N/A
|
(21)
-38%
|
(20)
+4%
|
(26)
-29%
|
(10)
+62%
|
(7)
+29%
|
(4)
+44%
|
2
N/A
|
(5)
N/A
|
(2)
+68%
|
(8)
-354%
|
(10)
-31%
|
(3)
+65%
|
(4)
-5%
|
(8)
-125%
|
(60)
-631%
|
(65)
-8%
|
(71)
-9%
|
(64)
+10%
|
(19)
+71%
|
(18)
+4%
|
36
N/A
|
2
-95%
|
8
+410%
|
13
+53%
|
(35)
N/A
|
(3)
+92%
|
(4)
-36%
|
(5)
-34%
|
(6)
-13%
|
(6)
-12%
|
(6)
+6%
|
(5)
+10%
|
(5)
+11%
|
(5)
-13%
|
(5)
+2%
|
(5)
+1%
|
(5)
+3%
|
(4)
+22%
|
(5)
-26%
|
(7)
-32%
|
(8)
-27%
|
(10)
-24%
|
(15)
-48%
|
(21)
-38%
|
(33)
-57%
|
(35)
-5%
|
(31)
+11%
|
(6)
+79%
|
6
N/A
|
10
+65%
|
(1)
N/A
|
(37)
-5 124%
|
(37)
+1%
|
(23)
+39%
|
(1)
+94%
|
15
N/A
|
10
-32%
|
(8)
N/A
|
(51)
-520%
|
(56)
-9%
|
(51)
+9%
|
(49)
+5%
|
(17)
+65%
|
(9)
+46%
|
1
N/A
|
19
+3 424%
|
15
-20%
|
14
-9%
|
4
-74%
|
(47)
N/A
|
(43)
+9%
|
(46)
-7%
|
(48)
-6%
|
(17)
+65%
|
(48)
-184%
|
(50)
-3%
|
(68)
-37%
|
(69)
-1%
|
(17)
+76%
|
(33)
-99%
|
(13)
+62%
|
9
N/A
|
(12)
N/A
|
(3)
+73%
|
(3)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
24
|
25
|
25
|
25
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
62
|
59
|
57
|
54
|
(2)
|
0
|
(9)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
2
|
4
|
9
|
10
|
11
|
14
|
10
|
9
|
7
|
5
|
4
|
4
|
6
|
4
|
4
|
5
|
4
|
4
|
4
|
3
|
(20)
|
(22)
|
(22)
|
(22)
|
1
|
1
|
1
|
1
|
4
|
10
|
10
|
24
|
21
|
14
|
14
|
2
|
8
|
10
|
11
|
11
|
15
|
17
|
16
|
15
|
6
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(2)
|
(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)
|
2
|
(0)
|
(0)
|
(0)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(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
|
1
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
71
|
71
|
71
|
71
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
-50%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
1
N/A
|
1
N/A
|
1
+3%
|
2
+21%
|
(1)
N/A
|
23
N/A
|
23
+1%
|
24
+3%
|
25
+5%
|
1
-95%
|
1
+1%
|
0
-71%
|
0
-9%
|
0
+23%
|
0
-46%
|
(0)
N/A
|
(0)
-900%
|
0
N/A
|
3
+1 019%
|
6
+104%
|
62
+941%
|
59
-4%
|
57
-4%
|
54
-5%
|
(2)
N/A
|
0
N/A
|
(9)
N/A
|
(9)
+0%
|
(9)
0%
|
(9)
+1%
|
3
N/A
|
0
-86%
|
0
-10%
|
1
+303%
|
1
-1%
|
9
+517%
|
10
+14%
|
11
+5%
|
14
+33%
|
9
-33%
|
9
-8%
|
7
-18%
|
5
-34%
|
4
-8%
|
4
-7%
|
6
+56%
|
4
-34%
|
4
+1%
|
5
+18%
|
4
-29%
|
4
+19%
|
4
+2%
|
3
-19%
|
(20)
N/A
|
(22)
-9%
|
(22)
0%
|
(22)
-1%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-540%
|
3
N/A
|
9
+218%
|
10
+4%
|
23
+138%
|
20
-15%
|
12
-40%
|
12
-3%
|
(3)
N/A
|
2
N/A
|
5
+104%
|
5
+2%
|
7
+40%
|
11
+69%
|
12
+5%
|
11
-5%
|
11
-3%
|
2
-85%
|
(1)
N/A
|
(1)
+16%
|
(2)
-79%
|
(1)
+39%
|
72
N/A
|
72
0%
|
72
-1%
|
71
-1%
|
(1)
N/A
|
(3)
-230%
|
(13)
-263%
|
(13)
-3%
|
(13)
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
(1)
|
(1)
|
1
|
(1)
|
2
|
2
|
0
|
0
|
(1)
|
0
|
1
|
2
|
3
|
1
|
(0)
|
(1)
|
(2)
|
(4)
|
(6)
|
(5)
|
(5)
|
(2)
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
2
|
2
|
4
|
3
|
2
|
2
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(3)
|
(1)
|
(1)
|
(4)
|
(3)
|
(5)
|
(3)
|
(2)
|
(3)
|
(0)
|
(2)
|
(0)
|
(2)
|
(2)
|
1
|
2
|
6
|
7
|
(0)
|
(3)
|
(3)
|
(5)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
3
|
6
|
3
|
3
|
(1)
|
(6)
|
(3)
|
(9)
|
(11)
|
(8)
|
(6)
|
(2)
|
1
|
0
|
(1)
|
(1)
|
1
|
(3)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
(1)
+24%
|
(2)
-154%
|
(1)
+44%
|
(1)
+36%
|
(3)
-360%
|
0
N/A
|
0
-86%
|
1
+1 117%
|
13
+1 737%
|
6
-56%
|
9
+53%
|
7
-27%
|
(1)
N/A
|
3
N/A
|
(2)
N/A
|
(1)
+29%
|
(7)
-480%
|
(7)
0%
|
(4)
+43%
|
(2)
+50%
|
6
N/A
|
11
+70%
|
12
+13%
|
16
+34%
|
10
-38%
|
2
-78%
|
(2)
N/A
|
(5)
-114%
|
(2)
+56%
|
42
N/A
|
10
-76%
|
7
-28%
|
12
+60%
|
(23)
N/A
|
15
N/A
|
17
+14%
|
16
-9%
|
15
-4%
|
15
+3%
|
10
-37%
|
14
+42%
|
20
+47%
|
17
-14%
|
26
+50%
|
29
+10%
|
31
+8%
|
37
+18%
|
36
0%
|
31
-14%
|
18
-42%
|
19
+2%
|
0
N/A
|
(15)
N/A
|
(27)
-74%
|
(39)
-47%
|
(21)
+47%
|
(2)
+91%
|
24
N/A
|
43
+77%
|
25
-41%
|
(1)
N/A
|
(14)
-1 113%
|
(16)
-11%
|
8
N/A
|
35
+310%
|
33
-5%
|
16
-52%
|
(15)
N/A
|
(32)
-118%
|
(28)
+13%
|
(13)
+54%
|
4
N/A
|
25
+526%
|
47
+87%
|
53
+14%
|
45
-16%
|
52
+17%
|
13
-76%
|
(40)
N/A
|
(38)
+6%
|
(64)
-68%
|
(63)
+1%
|
(31)
+50%
|
(77)
-146%
|
(84)
-9%
|
(39)
+54%
|
(34)
+13%
|
31
N/A
|
39
+24%
|
11
-72%
|
30
+171%
|
9
-70%
|
12
+32%
|
13
+8%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(2)
N/A
|
(2)
+13%
|
(3)
-68%
|
(3)
-3%
|
(3)
+2%
|
(7)
-123%
|
(5)
+24%
|
(3)
+53%
|
(2)
+36%
|
2
N/A
|
3
+11%
|
1
-61%
|
2
+127%
|
4
+64%
|
5
+23%
|
(2)
N/A
|
(8)
-340%
|
(8)
-10%
|
(13)
-53%
|
(5)
+64%
|
2
N/A
|
6
+244%
|
9
+56%
|
13
+52%
|
15
+15%
|
18
+20%
|
18
-2%
|
5
-70%
|
8
+54%
|
(0)
N/A
|
(1)
-555%
|
4
N/A
|
(2)
N/A
|
5
N/A
|
7
+44%
|
13
+81%
|
15
+15%
|
10
-32%
|
10
+5%
|
5
-53%
|
(2)
N/A
|
3
N/A
|
6
+81%
|
8
+32%
|
18
+128%
|
23
+25%
|
29
+27%
|
35
+23%
|
34
-5%
|
28
-18%
|
15
-46%
|
15
+2%
|
0
-98%
|
(14)
N/A
|
(13)
+11%
|
(27)
-114%
|
(10)
+64%
|
12
N/A
|
24
+107%
|
45
+86%
|
36
-21%
|
28
-21%
|
15
-46%
|
(5)
N/A
|
(2)
+65%
|
(1)
+43%
|
(6)
-463%
|
1
N/A
|
3
+157%
|
(7)
N/A
|
4
N/A
|
13
+208%
|
13
+1%
|
24
+87%
|
35
+48%
|
25
-30%
|
15
-38%
|
15
0%
|
(13)
N/A
|
(15)
-17%
|
(14)
+3%
|
(25)
-79%
|
(25)
+3%
|
(22)
+13%
|
(35)
-64%
|
(42)
-18%
|
(52)
-23%
|
(51)
+2%
|
(37)
+27%
|
(13)
+65%
|
13
N/A
|
14
+9%
|
20
+42%
|
17
-12%
|
16
-9%
|
|