Harte Hanks Inc
NASDAQ:HHS
Cash Flow Statement
Cash Flow Statement
Harte Hanks 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 |
80
|
82
|
85
|
87
|
91
|
87
|
86
|
87
|
87
|
90
|
92
|
95
|
98
|
104
|
108
|
111
|
115
|
113
|
114
|
113
|
112
|
108
|
101
|
95
|
93
|
86
|
81
|
76
|
63
|
56
|
51
|
49
|
48
|
51
|
52
|
52
|
54
|
51
|
47
|
45
|
44
|
43
|
(76)
|
(79)
|
(83)
|
(84)
|
35
|
17
|
13
|
9
|
6
|
21
|
24
|
24
|
14
|
(163)
|
(171)
|
(178)
|
(178)
|
(10)
|
(131)
|
(133)
|
(131)
|
(131)
|
(42)
|
(2)
|
(6)
|
(14)
|
18
|
(29)
|
(26)
|
(22)
|
(26)
|
(8)
|
(10)
|
(6)
|
(2)
|
(9)
|
8
|
14
|
15
|
20
|
14
|
17
|
37
|
33
|
29
|
22
|
(2)
|
(1)
|
(29)
|
(30)
|
(30)
|
(31)
|
(3)
|
(5)
|
|
| Depreciation & Amortization |
49
|
46
|
42
|
37
|
33
|
32
|
32
|
31
|
30
|
29
|
29
|
29
|
29
|
29
|
30
|
31
|
31
|
32
|
32
|
33
|
34
|
36
|
36
|
37
|
37
|
36
|
36
|
36
|
36
|
36
|
35
|
33
|
30
|
27
|
26
|
24
|
22
|
21
|
21
|
20
|
15
|
15
|
16
|
11
|
16
|
15
|
13
|
16
|
16
|
15
|
15
|
15
|
15
|
15
|
14
|
13
|
12
|
12
|
12
|
13
|
12
|
12
|
12
|
11
|
11
|
10
|
9
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
|
| Change in Deffered Taxes |
3
|
3
|
4
|
6
|
9
|
9
|
8
|
11
|
12
|
12
|
14
|
10
|
7
|
5
|
3
|
3
|
7
|
7
|
8
|
6
|
7
|
7
|
8
|
9
|
9
|
10
|
9
|
10
|
14
|
11
|
14
|
12
|
6
|
8
|
6
|
7
|
7
|
9
|
11
|
12
|
7
|
6
|
(46)
|
(2)
|
1
|
1
|
48
|
0
|
2
|
2
|
3
|
5
|
6
|
2
|
4
|
(38)
|
(42)
|
(42)
|
(41)
|
(5)
|
26
|
27
|
23
|
28
|
(11)
|
(11)
|
(11)
|
(10)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
(20)
|
(20)
|
(1)
|
(1)
|
(11)
|
(11)
|
(9)
|
(9)
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
2
|
4
|
6
|
7
|
7
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
4
|
5
|
5
|
6
|
6
|
0
|
0
|
4
|
3
|
5
|
7
|
5
|
5
|
4
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
2
|
2
|
2
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
5
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
3
|
4
|
6
|
7
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
5
|
4
|
11
|
13
|
15
|
17
|
11
|
6
|
6
|
4
|
1
|
(7)
|
(7)
|
159
|
116
|
142
|
140
|
(21)
|
33
|
33
|
34
|
31
|
15
|
1
|
1
|
8
|
228
|
233
|
239
|
226
|
14
|
57
|
53
|
57
|
57
|
42
|
10
|
9
|
9
|
(26)
|
8
|
10
|
10
|
9
|
6
|
6
|
5
|
(3)
|
(3)
|
(16)
|
(17)
|
(8)
|
(9)
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
34
|
34
|
36
|
35
|
2
|
1
|
|
| Cash Taxes Paid |
38
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
3
|
1
|
34
|
35
|
33
|
32
|
(2)
|
(2)
|
(0)
|
(4)
|
(19)
|
(19)
|
(19)
|
(15)
|
0
|
(3)
|
(9)
|
(9)
|
(8)
|
(5)
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
(3)
|
(4)
|
(3)
|
(3)
|
2
|
3
|
2
|
1
|
1
|
2
|
2
|
|
| Cash Interest Paid |
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
17
|
(5)
|
13
|
3
|
8
|
9
|
1
|
(8)
|
(6)
|
1
|
(2)
|
(14)
|
19
|
8
|
10
|
32
|
(8)
|
(10)
|
(1)
|
2
|
(12)
|
(2)
|
(5)
|
(6)
|
0
|
(1)
|
(13)
|
(24)
|
(2)
|
4
|
31
|
32
|
17
|
13
|
(20)
|
(11)
|
8
|
(26)
|
(6)
|
(11)
|
3
|
19
|
18
|
22
|
1
|
3
|
6
|
5
|
(4)
|
(6)
|
(13)
|
(12)
|
(20)
|
(2)
|
1
|
(4)
|
0
|
(12)
|
8
|
21
|
50
|
50
|
(10)
|
(19)
|
(31)
|
(34)
|
12
|
11
|
(6)
|
0
|
14
|
14
|
23
|
8
|
(11)
|
(12)
|
(6)
|
(1)
|
(0)
|
(3)
|
(11)
|
(11)
|
(5)
|
6
|
8
|
14
|
9
|
5
|
7
|
(1)
|
4
|
0
|
(4)
|
2
|
(9)
|
(0)
|
|
| Cash from Operating Activities |
153
N/A
|
129
-16%
|
146
+13%
|
135
-8%
|
142
+5%
|
138
-3%
|
127
-8%
|
122
-4%
|
124
+2%
|
133
+7%
|
133
0%
|
121
-9%
|
153
+27%
|
147
-4%
|
151
+3%
|
177
+17%
|
145
-18%
|
142
-2%
|
156
+10%
|
158
+1%
|
146
-7%
|
155
+6%
|
146
-6%
|
140
-4%
|
143
+2%
|
137
-4%
|
120
-12%
|
104
-13%
|
117
+12%
|
113
-3%
|
135
+19%
|
136
+1%
|
114
-16%
|
115
+1%
|
80
-30%
|
82
+2%
|
96
+17%
|
61
-37%
|
76
+26%
|
67
-12%
|
62
-8%
|
76
+23%
|
71
-7%
|
68
-4%
|
76
+12%
|
76
-1%
|
80
+6%
|
71
-11%
|
60
-16%
|
54
-9%
|
42
-23%
|
43
+3%
|
26
-40%
|
39
+54%
|
41
+3%
|
36
-12%
|
33
-6%
|
18
-45%
|
28
+55%
|
32
+12%
|
15
-54%
|
9
-40%
|
(49)
N/A
|
(54)
-10%
|
(31)
+43%
|
(28)
+11%
|
14
N/A
|
4
-69%
|
(9)
N/A
|
(15)
-62%
|
4
N/A
|
7
+100%
|
12
+68%
|
11
-9%
|
(11)
N/A
|
(9)
+18%
|
(8)
+10%
|
(10)
-22%
|
(5)
+46%
|
(2)
+55%
|
(2)
+22%
|
3
N/A
|
13
+313%
|
26
+106%
|
29
+9%
|
31
+9%
|
24
-25%
|
13
-46%
|
10
-17%
|
3
-71%
|
2
-42%
|
(3)
N/A
|
(3)
-13%
|
2
N/A
|
(5)
N/A
|
2
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(26)
|
(21)
|
(14)
|
(15)
|
(17)
|
(22)
|
(28)
|
(31)
|
(32)
|
(33)
|
(31)
|
(28)
|
(35)
|
(34)
|
(36)
|
(35)
|
(28)
|
(30)
|
(29)
|
(33)
|
(34)
|
(30)
|
(30)
|
(28)
|
(28)
|
(28)
|
(26)
|
(24)
|
(20)
|
(15)
|
(12)
|
(11)
|
(9)
|
(11)
|
(13)
|
(14)
|
(17)
|
(18)
|
(20)
|
(21)
|
(22)
|
(21)
|
(17)
|
(14)
|
(14)
|
(15)
|
(17)
|
(18)
|
(16)
|
(14)
|
(12)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(8)
|
(9)
|
(9)
|
(9)
|
(7)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
|
| Other Items |
(27)
|
(27)
|
(29)
|
(31)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
(15)
|
(17)
|
(17)
|
(29)
|
(16)
|
(76)
|
(76)
|
(63)
|
(62)
|
(3)
|
(54)
|
(53)
|
(53)
|
(50)
|
1
|
0
|
(9)
|
(9)
|
(9)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
(13)
|
0
|
4
|
3
|
3
|
4
|
0
|
5
|
5
|
27
|
26
|
22
|
22
|
(0)
|
0
|
(30)
|
(26)
|
(27)
|
(28)
|
(3)
|
(7)
|
(7)
|
106
|
111
|
112
|
112
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
|
| Cash from Investing Activities |
(53)
N/A
|
(48)
+10%
|
(44)
+10%
|
(45)
-4%
|
(21)
+54%
|
(25)
-21%
|
(28)
-14%
|
(31)
-9%
|
(32)
-2%
|
(48)
-53%
|
(48)
+1%
|
(45)
+6%
|
(65)
-43%
|
(50)
+23%
|
(112)
-123%
|
(111)
+1%
|
(91)
+18%
|
(92)
0%
|
(32)
+66%
|
(87)
-175%
|
(87)
0%
|
(83)
+4%
|
(80)
+4%
|
(27)
+67%
|
(28)
-5%
|
(37)
-30%
|
(35)
+5%
|
(32)
+7%
|
(28)
+12%
|
(15)
+47%
|
(12)
+23%
|
(11)
+5%
|
(9)
+19%
|
(11)
-19%
|
(13)
-25%
|
(27)
-105%
|
(30)
-11%
|
(30)
0%
|
(33)
-10%
|
(21)
+37%
|
(19)
+10%
|
(18)
+5%
|
(13)
+27%
|
(10)
+22%
|
(13)
-29%
|
(10)
+24%
|
(12)
-22%
|
9
N/A
|
10
+17%
|
8
-27%
|
10
+34%
|
(10)
N/A
|
(11)
-9%
|
(41)
-270%
|
(37)
+11%
|
(37)
-1%
|
(36)
+2%
|
(12)
+68%
|
(17)
-43%
|
(17)
+1%
|
100
N/A
|
106
+6%
|
108
+1%
|
108
+0%
|
(6)
N/A
|
(2)
+70%
|
(1)
+47%
|
(0)
+67%
|
(0)
+67%
|
(4)
-3 400%
|
(3)
+9%
|
(3)
+6%
|
(3)
+13%
|
(2)
+19%
|
1
N/A
|
(1)
N/A
|
(1)
-60%
|
(1)
-13%
|
(4)
-289%
|
(4)
-6%
|
(3)
+22%
|
(4)
-24%
|
(6)
-56%
|
(6)
-11%
|
(12)
-85%
|
(11)
+7%
|
(9)
+14%
|
(7)
+21%
|
(2)
+68%
|
(2)
+3%
|
(2)
+1%
|
(4)
-77%
|
(4)
+5%
|
(3)
+11%
|
(3)
+14%
|
(2)
+32%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(75)
|
(50)
|
(68)
|
(57)
|
(85)
|
(110)
|
(85)
|
(85)
|
(63)
|
(50)
|
(68)
|
(68)
|
(73)
|
(77)
|
(56)
|
(78)
|
(104)
|
(106)
|
(135)
|
(159)
|
(173)
|
(183)
|
(184)
|
(158)
|
(167)
|
(215)
|
(175)
|
(133)
|
(72)
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
(8)
|
(8)
|
(8)
|
(8)
|
1
|
(1)
|
(4)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
(3)
|
(6)
|
(8)
|
(7)
|
(8)
|
(7)
|
(5)
|
(5)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(11)
|
(11)
|
(12)
|
(12)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
(10)
|
(17)
|
(26)
|
(23)
|
(33)
|
11
|
1
|
14
|
(11)
|
(21)
|
4
|
(5)
|
5
|
0
|
28
|
28
|
52
|
50
|
27
|
119
|
143
|
157
|
142
|
53
|
54
|
114
|
97
|
76
|
12
|
(58)
|
(53)
|
(46)
|
(31)
|
(35)
|
(39)
|
(43)
|
(47)
|
(49)
|
(52)
|
(22)
|
(14)
|
(61)
|
(49)
|
(72)
|
(69)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(14)
|
(15)
|
(17)
|
(18)
|
(11)
|
(5)
|
3
|
(2)
|
(13)
|
(78)
|
(81)
|
(60)
|
(52)
|
(1)
|
(1)
|
(13)
|
(13)
|
14
|
18
|
18
|
18
|
4
|
(1)
|
8
|
8
|
8
|
8
|
(4)
|
(4)
|
(12)
|
(12)
|
(3)
|
(13)
|
(5)
|
(5)
|
(10)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(27)
|
(22)
|
(22)
|
(22)
|
(16)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(16)
|
(11)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
|
| Cash from Financing Activities |
(92)
N/A
|
(75)
+19%
|
(103)
-37%
|
(89)
+13%
|
(126)
-42%
|
(109)
+14%
|
(94)
+14%
|
(81)
+14%
|
(85)
-5%
|
(83)
+3%
|
(77)
+8%
|
(86)
-12%
|
(82)
+5%
|
(92)
-12%
|
(43)
+53%
|
(66)
-53%
|
(68)
-3%
|
(72)
-5%
|
(123)
-72%
|
(55)
+55%
|
(46)
+16%
|
(43)
+7%
|
(59)
-37%
|
(122)
-109%
|
(131)
-7%
|
(120)
+9%
|
(97)
+19%
|
(76)
+21%
|
(80)
-4%
|
(74)
+7%
|
(70)
+5%
|
(64)
+9%
|
(50)
+23%
|
(54)
-9%
|
(58)
-7%
|
(62)
-7%
|
(66)
-7%
|
(69)
-3%
|
(80)
-16%
|
(50)
+37%
|
(42)
+16%
|
(91)
-115%
|
(70)
+22%
|
(94)
-34%
|
(100)
-6%
|
(37)
+63%
|
(39)
-6%
|
(37)
+4%
|
(30)
+20%
|
(35)
-17%
|
(37)
-5%
|
(41)
-11%
|
(45)
-8%
|
(46)
-3%
|
(48)
-4%
|
(40)
+16%
|
(32)
+20%
|
(26)
+19%
|
(23)
+13%
|
(26)
-14%
|
(85)
-232%
|
(82)
+4%
|
(61)
+25%
|
(53)
+13%
|
(2)
+97%
|
8
N/A
|
(4)
N/A
|
(3)
+21%
|
23
N/A
|
17
-24%
|
18
+3%
|
17
-4%
|
3
-82%
|
(1)
N/A
|
7
N/A
|
7
-3%
|
7
+1%
|
7
N/A
|
(5)
N/A
|
(5)
+4%
|
(13)
-168%
|
(14)
-1%
|
(4)
+67%
|
(15)
-241%
|
(16)
-5%
|
(16)
N/A
|
(23)
-43%
|
(13)
+45%
|
(3)
+74%
|
(3)
+5%
|
(1)
+65%
|
(0)
+59%
|
(0)
+6%
|
(0)
+19%
|
0
N/A
|
0
+3%
|
|
| 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
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
1
|
1
|
(1)
|
0
|
(0)
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
1
|
0
|
1
|
2
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
0
|
1
|
2
|
3
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
1
|
0
|
0
|
2
|
1
|
1
|
0
|
(2)
|
(0)
|
(0)
|
(3)
|
(5)
|
(5)
|
(3)
|
(0)
|
2
|
3
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
|
| Net Change in Cash |
8
N/A
|
6
-20%
|
(1)
N/A
|
0
N/A
|
(6)
N/A
|
4
N/A
|
5
+18%
|
10
+111%
|
7
-24%
|
2
-75%
|
8
+350%
|
(11)
N/A
|
7
N/A
|
5
-23%
|
(4)
N/A
|
(1)
+86%
|
(14)
-2 267%
|
(21)
-47%
|
2
N/A
|
17
+1 020%
|
14
-18%
|
29
+111%
|
7
-76%
|
(8)
N/A
|
(15)
-83%
|
(19)
-21%
|
(11)
+42%
|
(5)
+54%
|
7
N/A
|
22
+203%
|
52
+135%
|
61
+18%
|
56
-8%
|
51
-10%
|
9
-82%
|
(7)
N/A
|
(1)
+93%
|
(37)
-7 360%
|
(36)
+4%
|
(5)
+87%
|
1
N/A
|
(32)
N/A
|
(13)
+59%
|
(36)
-173%
|
(37)
-1%
|
30
N/A
|
31
+3%
|
42
+37%
|
40
-6%
|
25
-36%
|
13
-50%
|
(9)
N/A
|
(32)
-247%
|
(51)
-61%
|
(46)
+10%
|
(44)
+5%
|
(37)
+16%
|
(20)
+45%
|
(14)
+30%
|
(13)
+7%
|
29
N/A
|
34
+16%
|
0
-100%
|
5
+4 400%
|
(38)
N/A
|
(21)
+44%
|
7
N/A
|
(1)
N/A
|
12
N/A
|
(2)
N/A
|
19
N/A
|
21
+15%
|
13
-38%
|
8
-41%
|
(2)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-283%
|
(14)
-487%
|
(13)
+3%
|
(19)
-41%
|
(14)
+22%
|
(0)
+99%
|
0
N/A
|
(4)
N/A
|
2
N/A
|
(8)
N/A
|
(5)
+42%
|
8
N/A
|
(2)
N/A
|
(3)
-38%
|
(8)
-171%
|
(9)
-14%
|
(3)
+67%
|
(7)
-125%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
127
N/A
|
108
-15%
|
132
+22%
|
120
-9%
|
124
+4%
|
116
-7%
|
99
-14%
|
91
-9%
|
92
+2%
|
100
+8%
|
101
+2%
|
92
-9%
|
118
+28%
|
112
-5%
|
115
+2%
|
141
+23%
|
117
-17%
|
112
-4%
|
127
+13%
|
125
-2%
|
113
-10%
|
125
+10%
|
115
-7%
|
113
-2%
|
115
+2%
|
109
-5%
|
94
-14%
|
81
-14%
|
97
+20%
|
98
+1%
|
123
+26%
|
125
+2%
|
105
-16%
|
104
-1%
|
67
-36%
|
68
+1%
|
79
+16%
|
43
-45%
|
56
+30%
|
46
-18%
|
40
-14%
|
55
+39%
|
54
-2%
|
54
-1%
|
63
+17%
|
61
-4%
|
63
+4%
|
53
-15%
|
44
-18%
|
40
-8%
|
30
-26%
|
33
+10%
|
14
-57%
|
28
+95%
|
30
+7%
|
26
-14%
|
25
-1%
|
9
-63%
|
19
+103%
|
23
+19%
|
8
-65%
|
4
-48%
|
(53)
N/A
|
(58)
-9%
|
(37)
+37%
|
(33)
+9%
|
9
N/A
|
(0)
N/A
|
(13)
-6 600%
|
(19)
-39%
|
0
N/A
|
4
+1 950%
|
9
+124%
|
8
-9%
|
(12)
N/A
|
(11)
+7%
|
(11)
+7%
|
(12)
-15%
|
(9)
+27%
|
(6)
+31%
|
(5)
+21%
|
(1)
+88%
|
7
N/A
|
20
+181%
|
23
+14%
|
26
+14%
|
20
-24%
|
11
-45%
|
8
-30%
|
0
-95%
|
(1)
N/A
|
(7)
-664%
|
(7)
+5%
|
(1)
+79%
|
(7)
-415%
|
(0)
+95%
|
|