Forrester Research Inc
NASDAQ:FORR
Cash Flow Statement
Cash Flow Statement
Forrester Research 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 |
18
|
7
|
5
|
2
|
1
|
9
|
5
|
6
|
2
|
0
|
(2)
|
1
|
5
|
8
|
13
|
12
|
12
|
11
|
12
|
15
|
18
|
18
|
19
|
20
|
19
|
22
|
26
|
26
|
29
|
27
|
24
|
22
|
19
|
22
|
23
|
22
|
21
|
18
|
16
|
18
|
22
|
22
|
25
|
29
|
26
|
25
|
23
|
16
|
13
|
11
|
9
|
9
|
11
|
11
|
12
|
14
|
12
|
14
|
15
|
14
|
18
|
19
|
18
|
19
|
15
|
10
|
12
|
12
|
15
|
4
|
(3)
|
(9)
|
(10)
|
3
|
14
|
13
|
10
|
15
|
11
|
19
|
25
|
25
|
31
|
31
|
22
|
14
|
5
|
2
|
3
|
0
|
1
|
(7)
|
(6)
|
(86)
|
(89)
|
(85)
|
|
| Depreciation & Amortization |
11
|
11
|
10
|
9
|
8
|
9
|
11
|
13
|
15
|
16
|
14
|
12
|
10
|
9
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
8
|
9
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
7
|
7
|
8
|
8
|
9
|
9
|
15
|
20
|
26
|
31
|
30
|
30
|
29
|
30
|
29
|
28
|
27
|
25
|
24
|
23
|
23
|
23
|
22
|
22
|
21
|
20
|
20
|
19
|
18
|
17
|
16
|
16
|
15
|
|
| Change in Deffered Taxes |
(2)
|
1
|
(10)
|
(9)
|
(2)
|
(1)
|
1
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
5
|
4
|
4
|
4
|
10
|
11
|
12
|
14
|
7
|
7
|
6
|
6
|
2
|
1
|
0
|
(1)
|
2
|
2
|
1
|
1
|
2
|
3
|
5
|
9
|
15
|
14
|
9
|
(1)
|
(11)
|
(12)
|
(12)
|
(8)
|
(5)
|
(3)
|
(2)
|
(3)
|
(8)
|
(7)
|
(6)
|
(5)
|
(1)
|
(1)
|
(1)
|
1
|
3
|
3
|
3
|
2
|
6
|
7
|
6
|
6
|
3
|
(8)
|
(7)
|
(5)
|
(4)
|
6
|
5
|
4
|
(2)
|
(4)
|
(5)
|
(2)
|
(0)
|
1
|
1
|
(1)
|
(7)
|
(4)
|
(5)
|
(8)
|
(5)
|
(4)
|
(5)
|
(2)
|
(0)
|
(3)
|
(1)
|
(3)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
3
|
4
|
6
|
8
|
7
|
7
|
7
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
11
|
12
|
14
|
15
|
14
|
14
|
15
|
15
|
16
|
16
|
16
|
14
|
13
|
13
|
13
|
|
| Other Non-Cash Items |
12
|
10
|
19
|
21
|
12
|
7
|
4
|
2
|
3
|
3
|
5
|
4
|
3
|
2
|
(1)
|
0
|
5
|
8
|
10
|
10
|
7
|
8
|
10
|
11
|
10
|
8
|
4
|
3
|
(3)
|
(1)
|
2
|
4
|
9
|
8
|
6
|
6
|
7
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
9
|
9
|
9
|
9
|
9
|
10
|
9
|
10
|
9
|
9
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
13
|
17
|
21
|
26
|
28
|
25
|
24
|
25
|
22
|
25
|
25
|
24
|
24
|
25
|
25
|
31
|
31
|
33
|
33
|
28
|
32
|
30
|
32
|
30
|
110
|
110
|
113
|
|
| Cash Taxes Paid |
1
|
3
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
2
|
2
|
4
|
5
|
4
|
4
|
2
|
5
|
8
|
8
|
15
|
11
|
9
|
11
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
1
|
2
|
3
|
4
|
4
|
5
|
4
|
4
|
5
|
2
|
3
|
3
|
4
|
9
|
8
|
10
|
9
|
9
|
8
|
9
|
9
|
14
|
14
|
11
|
12
|
8
|
9
|
9
|
9
|
7
|
7
|
|
| 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
|
2
|
4
|
6
|
7
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
|
| Change in Working Capital |
(10)
|
(21)
|
(24)
|
(16)
|
(13)
|
(16)
|
(13)
|
(14)
|
(16)
|
(9)
|
(7)
|
(1)
|
(1)
|
1
|
3
|
2
|
(5)
|
5
|
3
|
6
|
6
|
4
|
(1)
|
(11)
|
(3)
|
5
|
11
|
13
|
11
|
2
|
(0)
|
5
|
5
|
6
|
8
|
7
|
2
|
12
|
9
|
5
|
2
|
4
|
4
|
4
|
18
|
20
|
20
|
13
|
(0)
|
(2)
|
(2)
|
(2)
|
5
|
(11)
|
(7)
|
2
|
3
|
7
|
7
|
6
|
4
|
1
|
(2)
|
5
|
(1)
|
(9)
|
3
|
3
|
3
|
33
|
16
|
14
|
5
|
(23)
|
(33)
|
(38)
|
(15)
|
5
|
34
|
36
|
34
|
15
|
(8)
|
(19)
|
(29)
|
(34)
|
(34)
|
(37)
|
(24)
|
(38)
|
(42)
|
(32)
|
(45)
|
(15)
|
(15)
|
(17)
|
|
| Cash from Operating Activities |
29
N/A
|
8
-71%
|
0
-96%
|
7
+2 233%
|
6
-20%
|
7
+32%
|
8
+11%
|
5
-43%
|
4
-13%
|
10
+144%
|
9
-11%
|
15
+65%
|
18
+22%
|
20
+11%
|
24
+23%
|
23
-5%
|
24
+3%
|
34
+40%
|
35
+4%
|
41
+18%
|
46
+11%
|
46
+1%
|
45
-3%
|
39
-13%
|
38
-2%
|
47
+24%
|
51
+9%
|
52
+2%
|
44
-16%
|
34
-22%
|
34
-1%
|
37
+9%
|
43
+17%
|
46
+6%
|
46
+1%
|
44
-4%
|
39
-13%
|
48
+24%
|
44
-7%
|
48
+7%
|
55
+17%
|
58
+5%
|
57
-2%
|
52
-8%
|
53
+2%
|
54
+1%
|
51
-5%
|
42
-17%
|
31
-27%
|
28
-8%
|
29
+2%
|
26
-9%
|
29
+10%
|
12
-58%
|
18
+51%
|
29
+59%
|
33
+12%
|
38
+16%
|
39
+4%
|
40
+3%
|
42
+4%
|
40
-5%
|
37
-6%
|
43
+15%
|
38
-13%
|
26
-31%
|
39
+51%
|
38
-2%
|
38
+1%
|
57
+47%
|
44
-23%
|
47
+7%
|
48
+4%
|
44
-9%
|
40
-10%
|
32
-20%
|
48
+49%
|
67
+39%
|
93
+39%
|
104
+12%
|
107
+3%
|
89
-17%
|
72
-20%
|
60
-17%
|
39
-34%
|
29
-26%
|
20
-30%
|
11
-44%
|
22
+90%
|
10
-54%
|
4
-64%
|
10
+175%
|
(4)
N/A
|
22
N/A
|
22
-3%
|
22
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(7)
|
(13)
|
(23)
|
(37)
|
(40)
|
(40)
|
(32)
|
(17)
|
(11)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(7)
|
(7)
|
(10)
|
(12)
|
(12)
|
(12)
|
(11)
|
(9)
|
(8)
|
(9)
|
(11)
|
(11)
|
(11)
|
(8)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| Other Items |
(33)
|
(17)
|
(7)
|
3
|
0
|
19
|
6
|
(1)
|
14
|
15
|
32
|
22
|
13
|
(0)
|
3
|
7
|
5
|
11
|
(22)
|
(76)
|
(83)
|
(111)
|
(91)
|
(34)
|
(20)
|
53
|
72
|
45
|
42
|
(40)
|
(82)
|
(40)
|
(55)
|
(11)
|
17
|
2
|
29
|
8
|
(1)
|
(0)
|
(13)
|
(12)
|
(13)
|
(9)
|
1
|
20
|
23
|
58
|
61
|
52
|
52
|
41
|
26
|
15
|
20
|
(4)
|
7
|
19
|
3
|
(5)
|
(14)
|
(19)
|
(1)
|
9
|
7
|
6
|
7
|
(8)
|
45
|
(194)
|
(197)
|
(185)
|
(238)
|
1
|
1
|
4
|
4
|
0
|
0
|
(17)
|
(19)
|
(19)
|
(20)
|
(3)
|
(1)
|
3
|
6
|
11
|
(31)
|
(40)
|
(38)
|
(34)
|
8
|
6
|
(5)
|
(13)
|
|
| Cash from Investing Activities |
(43)
N/A
|
(22)
+48%
|
(10)
+56%
|
1
N/A
|
(1)
N/A
|
18
N/A
|
5
-73%
|
(2)
N/A
|
13
N/A
|
13
+2%
|
30
+129%
|
20
-35%
|
9
-54%
|
(5)
N/A
|
(1)
+80%
|
4
N/A
|
2
-34%
|
9
+300%
|
(24)
N/A
|
(79)
-226%
|
(86)
-9%
|
(116)
-34%
|
(96)
+17%
|
(39)
+59%
|
(25)
+35%
|
49
N/A
|
68
+38%
|
41
-40%
|
39
-5%
|
(46)
N/A
|
(87)
-90%
|
(45)
+48%
|
(60)
-33%
|
(14)
+76%
|
13
N/A
|
(5)
N/A
|
16
N/A
|
(15)
N/A
|
(38)
-164%
|
(41)
-6%
|
(53)
-30%
|
(43)
+18%
|
(30)
+32%
|
(20)
+32%
|
(4)
+80%
|
16
N/A
|
19
+18%
|
56
+187%
|
58
+3%
|
49
-14%
|
49
-1%
|
39
-21%
|
25
-36%
|
14
-46%
|
17
+29%
|
(6)
N/A
|
3
N/A
|
15
+429%
|
(2)
N/A
|
(10)
-421%
|
(18)
-81%
|
(24)
-34%
|
(6)
+76%
|
2
N/A
|
(1)
N/A
|
(2)
-70%
|
(1)
+65%
|
(13)
-2 033%
|
40
N/A
|
(200)
N/A
|
(204)
-2%
|
(196)
+4%
|
(250)
-28%
|
(10)
+96%
|
(11)
-8%
|
(6)
+42%
|
(5)
+28%
|
(4)
+20%
|
(5)
-27%
|
(29)
-509%
|
(29)
-2%
|
(30)
-1%
|
(28)
+7%
|
(8)
+71%
|
(7)
+16%
|
(4)
+47%
|
0
N/A
|
5
+2 500%
|
(37)
N/A
|
(45)
-23%
|
(43)
+5%
|
(38)
+11%
|
5
N/A
|
4
-25%
|
(7)
N/A
|
(15)
-119%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
9
|
6
|
(5)
|
(9)
|
(14)
|
(17)
|
(10)
|
(4)
|
(9)
|
(7)
|
(9)
|
(13)
|
(10)
|
(15)
|
(12)
|
(15)
|
(6)
|
19
|
18
|
30
|
27
|
7
|
8
|
0
|
(11)
|
(8)
|
(9)
|
(12)
|
(6)
|
(13)
|
(16)
|
(16)
|
(8)
|
(5)
|
(7)
|
5
|
(6)
|
(6)
|
(4)
|
(7)
|
(6)
|
(10)
|
(13)
|
(19)
|
(12)
|
(90)
|
(96)
|
(101)
|
(130)
|
(70)
|
(66)
|
(64)
|
(40)
|
(23)
|
(20)
|
(18)
|
(12)
|
(4)
|
8
|
15
|
(5)
|
(21)
|
(21)
|
(22)
|
(5)
|
4
|
6
|
3
|
8
|
13
|
7
|
6
|
5
|
4
|
4
|
6
|
6
|
4
|
(1)
|
(11)
|
(21)
|
(24)
|
(19)
|
(11)
|
(1)
|
3
|
(1)
|
(1)
|
(5)
|
(8)
|
(11)
|
(13)
|
(10)
|
(6)
|
(4)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
138
|
131
|
129
|
(37)
|
(28)
|
(23)
|
(23)
|
(10)
|
(11)
|
(12)
|
(34)
|
(46)
|
(53)
|
(50)
|
(25)
|
(25)
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(68)
|
(68)
|
(68)
|
0
|
(3)
|
(6)
|
(10)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(11)
|
(7)
|
(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
|
|
| Other |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
9
|
8
|
7
|
6
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
16
N/A
|
9
-47%
|
6
-26%
|
(5)
N/A
|
(11)
-130%
|
(14)
-33%
|
(17)
-15%
|
(10)
+41%
|
(6)
+37%
|
(9)
-40%
|
(7)
+16%
|
(9)
-27%
|
(12)
-33%
|
(10)
+21%
|
(14)
-45%
|
(11)
+25%
|
(15)
-37%
|
(6)
+57%
|
18
N/A
|
17
-10%
|
31
+85%
|
28
-9%
|
7
-74%
|
8
+14%
|
0
-95%
|
(10)
N/A
|
(6)
+39%
|
(7)
-13%
|
(3)
+51%
|
2
N/A
|
(6)
N/A
|
(9)
-66%
|
(16)
-73%
|
(8)
+52%
|
(5)
+42%
|
(6)
-42%
|
(62)
-866%
|
(72)
-17%
|
(72)
+0%
|
(70)
+3%
|
(6)
+91%
|
(9)
-38%
|
(17)
-94%
|
(23)
-36%
|
(32)
-38%
|
(25)
+22%
|
(103)
-317%
|
(108)
-6%
|
(113)
-5%
|
(143)
-26%
|
(82)
+43%
|
(78)
+5%
|
(76)
+2%
|
(52)
+31%
|
(35)
+33%
|
(32)
+9%
|
(30)
+7%
|
(24)
+18%
|
(17)
+31%
|
(4)
+75%
|
3
N/A
|
(18)
N/A
|
(33)
-89%
|
(37)
-10%
|
(38)
-2%
|
(21)
+44%
|
(12)
+43%
|
(11)
+9%
|
(14)
-28%
|
143
N/A
|
140
-2%
|
128
-8%
|
129
+1%
|
(37)
N/A
|
(29)
+23%
|
(22)
+22%
|
(24)
-6%
|
(9)
+60%
|
(13)
-34%
|
(18)
-40%
|
(49)
-177%
|
(71)
-44%
|
(81)
-14%
|
(72)
+11%
|
(39)
+46%
|
(30)
+22%
|
(16)
+48%
|
(18)
-16%
|
(18)
+0%
|
(8)
+54%
|
(11)
-36%
|
(13)
-16%
|
(16)
-22%
|
(12)
+28%
|
(8)
+30%
|
(5)
+33%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
(2)
|
(3)
|
(5)
|
(3)
|
1
|
1
|
1
|
(5)
|
(3)
|
(3)
|
1
|
5
|
(1)
|
(2)
|
(3)
|
(6)
|
(2)
|
0
|
(2)
|
(0)
|
0
|
0
|
2
|
2
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
2
|
4
|
5
|
(1)
|
(2)
|
(4)
|
(5)
|
(2)
|
(3)
|
1
|
(3)
|
(2)
|
1
|
2
|
4
|
4
|
1
|
(1)
|
(2)
|
(7)
|
(10)
|
(6)
|
(4)
|
2
|
5
|
3
|
1
|
(0)
|
3
|
(2)
|
(0)
|
3
|
1
|
|
| Net Change in Cash |
2
N/A
|
(6)
N/A
|
(3)
+46%
|
4
N/A
|
(6)
N/A
|
11
N/A
|
(4)
N/A
|
(8)
-108%
|
11
N/A
|
15
+33%
|
32
+121%
|
25
-21%
|
15
-40%
|
6
-63%
|
9
+65%
|
16
+76%
|
11
-30%
|
36
+222%
|
29
-19%
|
(21)
N/A
|
(9)
+55%
|
(41)
-339%
|
(43)
-5%
|
9
N/A
|
14
+54%
|
88
+526%
|
114
+30%
|
84
-26%
|
76
-9%
|
(15)
N/A
|
(61)
-305%
|
(17)
+73%
|
(32)
-90%
|
24
N/A
|
50
+108%
|
30
-40%
|
(11)
N/A
|
(38)
-247%
|
(61)
-62%
|
(65)
-6%
|
(6)
+91%
|
3
N/A
|
4
+63%
|
7
+66%
|
18
+142%
|
44
+146%
|
(33)
N/A
|
(10)
+69%
|
(25)
-142%
|
(64)
-157%
|
(3)
+96%
|
(14)
-452%
|
(24)
-77%
|
(30)
-23%
|
(2)
+92%
|
(11)
-371%
|
4
N/A
|
29
+670%
|
19
-34%
|
25
+30%
|
24
-4%
|
(5)
N/A
|
(2)
+60%
|
10
N/A
|
3
-72%
|
8
+179%
|
26
+231%
|
12
-53%
|
61
+400%
|
(6)
N/A
|
(22)
-284%
|
(23)
-5%
|
(71)
-208%
|
(6)
+92%
|
(2)
+67%
|
4
N/A
|
22
+389%
|
58
+168%
|
80
+38%
|
58
-27%
|
28
-53%
|
(13)
N/A
|
(44)
-225%
|
(31)
+29%
|
(12)
+60%
|
(9)
+31%
|
7
N/A
|
3
-54%
|
(31)
N/A
|
(43)
-40%
|
(51)
-19%
|
(39)
+24%
|
(17)
+57%
|
14
N/A
|
9
-36%
|
2
-74%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
19
N/A
|
3
-83%
|
(3)
N/A
|
5
N/A
|
5
-10%
|
7
+41%
|
7
+11%
|
4
-50%
|
3
-25%
|
8
+204%
|
7
-12%
|
12
+67%
|
14
+19%
|
15
+6%
|
20
+32%
|
19
-3%
|
21
+8%
|
32
+52%
|
32
+2%
|
38
+19%
|
43
+11%
|
41
-3%
|
40
-3%
|
34
-15%
|
33
-3%
|
43
+30%
|
48
+10%
|
48
+2%
|
40
-17%
|
29
-28%
|
29
+1%
|
32
+12%
|
39
+20%
|
42
+9%
|
42
0%
|
37
-12%
|
25
-32%
|
25
-1%
|
7
-71%
|
7
-3%
|
16
+120%
|
27
+71%
|
40
+50%
|
41
+2%
|
48
+18%
|
50
+4%
|
48
-5%
|
40
-16%
|
28
-31%
|
25
-8%
|
26
+3%
|
24
-8%
|
27
+14%
|
10
-62%
|
16
+54%
|
26
+65%
|
29
+8%
|
34
+18%
|
35
+3%
|
35
+2%
|
38
+7%
|
35
-7%
|
32
-8%
|
36
+12%
|
30
-18%
|
18
-39%
|
32
+75%
|
33
+3%
|
33
+2%
|
50
+50%
|
36
-27%
|
36
N/A
|
37
+0%
|
33
-10%
|
28
-16%
|
21
-23%
|
39
+83%
|
59
+51%
|
84
+43%
|
92
+10%
|
96
+5%
|
79
-18%
|
64
-19%
|
55
-14%
|
34
-39%
|
23
-32%
|
15
-36%
|
6
-59%
|
16
+170%
|
5
-71%
|
(1)
N/A
|
6
N/A
|
(7)
N/A
|
20
N/A
|
19
-3%
|
20
+4%
|
|