IES Holdings Inc
NASDAQ:IESC
Cash Flow Statement
Cash Flow Statement
IES Holdings Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(269)
|
(272)
|
(275)
|
14
|
15
|
13
|
19
|
22
|
21
|
17
|
(125)
|
(149)
|
(164)
|
(179)
|
(130)
|
(114)
|
(130)
|
(79)
|
(0)
|
1
|
29
|
(7)
|
(4)
|
(4)
|
(4)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(12)
|
(12)
|
(25)
|
(33)
|
(31)
|
(35)
|
(32)
|
(36)
|
(38)
|
(37)
|
(31)
|
(22)
|
(12)
|
(8)
|
(5)
|
(3)
|
(4)
|
(4)
|
(2)
|
1
|
5
|
8
|
10
|
11
|
17
|
19
|
19
|
26
|
121
|
119
|
117
|
112
|
14
|
(20)
|
(18)
|
(15)
|
(14)
|
23
|
26
|
28
|
33
|
35
|
36
|
37
|
41
|
44
|
51
|
59
|
69
|
72
|
54
|
46
|
40
|
54
|
17
|
97
|
120
|
135
|
(29)
|
208
|
233
|
247
|
(27)
|
275
|
312
|
346
|
|
| Depreciation & Amortization |
25
|
22
|
19
|
18
|
17
|
17
|
12
|
11
|
10
|
9
|
9
|
8
|
8
|
7
|
9
|
8
|
7
|
8
|
7
|
8
|
9
|
10
|
10
|
10
|
9
|
9
|
8
|
8
|
7
|
8
|
8
|
8
|
7
|
6
|
5
|
6
|
6
|
6
|
6
|
5
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
6
|
7
|
8
|
9
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
13
|
14
|
17
|
20
|
22
|
24
|
24
|
25
|
25
|
26
|
8
|
27
|
29
|
31
|
25
|
35
|
37
|
41
|
14
|
46
|
47
|
49
|
|
| Change in Deffered Taxes |
0
|
0
|
5
|
0
|
0
|
5
|
8
|
6
|
(1)
|
1
|
9
|
11
|
18
|
16
|
0
|
0
|
0
|
(1)
|
1
|
1
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(98)
|
(96)
|
(96)
|
(98)
|
7
|
37
|
38
|
41
|
38
|
8
|
9
|
7
|
6
|
7
|
6
|
8
|
5
|
5
|
6
|
7
|
12
|
11
|
8
|
7
|
(0)
|
(2)
|
0
|
8
|
5
|
6
|
0
|
(0)
|
(1)
|
(2)
|
0
|
(4)
|
(3)
|
(2)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
3
|
0
|
4
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
(0)
|
1
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
4
|
4
|
5
|
0
|
5
|
6
|
6
|
0
|
11
|
13
|
15
|
|
| Other Non-Cash Items |
287
|
288
|
290
|
5
|
5
|
4
|
3
|
(3)
|
1
|
2
|
101
|
127
|
135
|
139
|
117
|
99
|
108
|
61
|
2
|
7
|
(8)
|
37
|
26
|
22
|
19
|
17
|
12
|
10
|
9
|
8
|
10
|
10
|
12
|
13
|
9
|
6
|
0
|
(2)
|
(1)
|
2
|
2
|
2
|
1
|
1
|
3
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
2
|
3
|
3
|
4
|
4
|
6
|
12
|
12
|
12
|
10
|
5
|
5
|
5
|
8
|
7
|
(6)
|
(6)
|
(9)
|
(10)
|
4
|
(6)
|
8
|
4
|
2
|
2
|
3
|
(6)
|
(22)
|
|
| Cash Taxes Paid |
16
|
13
|
5
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
3
|
5
|
5
|
5
|
5
|
4
|
4
|
2
|
9
|
12
|
12
|
0
|
62
|
62
|
62
|
1
|
98
|
117
|
117
|
|
| Cash Interest Paid |
25
|
23
|
23
|
23
|
22
|
22
|
24
|
24
|
25
|
26
|
23
|
24
|
20
|
20
|
21
|
22
|
14
|
13
|
4
|
2
|
2
|
3
|
4
|
5
|
5
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
3
|
2
|
1
|
5
|
1
|
1
|
1
|
5
|
1
|
1
|
1
|
|
| Change in Working Capital |
(20)
|
13
|
14
|
19
|
19
|
3
|
(3)
|
6
|
(3)
|
(17)
|
12
|
(6)
|
(1)
|
9
|
(12)
|
2
|
5
|
1
|
7
|
16
|
23
|
31
|
28
|
5
|
(15)
|
(18)
|
(6)
|
(2)
|
2
|
4
|
7
|
7
|
14
|
3
|
5
|
4
|
11
|
13
|
21
|
25
|
17
|
24
|
1
|
9
|
2
|
(1)
|
(0)
|
(5)
|
1
|
(1)
|
3
|
3
|
2
|
(2)
|
(9)
|
(7)
|
(0)
|
(14)
|
(6)
|
(18)
|
(23)
|
(5)
|
(10)
|
4
|
0
|
(19)
|
(22)
|
(34)
|
(35)
|
(19)
|
(13)
|
(4)
|
6
|
12
|
6
|
11
|
6
|
(39)
|
(69)
|
(119)
|
(105)
|
(100)
|
(56)
|
(17)
|
(18)
|
8
|
9
|
(10)
|
16
|
(52)
|
(38)
|
(41)
|
19
|
(73)
|
(64)
|
(94)
|
|
| Cash from Operating Activities |
17
N/A
|
46
+162%
|
53
+17%
|
61
+14%
|
62
+1%
|
42
-32%
|
39
-6%
|
42
+8%
|
28
-33%
|
13
-55%
|
6
-51%
|
(9)
N/A
|
(4)
+59%
|
(7)
-90%
|
(15)
-112%
|
(5)
+66%
|
(9)
-68%
|
(10)
-18%
|
16
N/A
|
33
+106%
|
53
+58%
|
72
+36%
|
59
-18%
|
32
-46%
|
11
-67%
|
5
-50%
|
15
+176%
|
15
+4%
|
18
+20%
|
18
+1%
|
11
-39%
|
11
0%
|
7
-40%
|
(12)
N/A
|
(13)
-10%
|
(20)
-52%
|
(16)
+22%
|
(20)
-31%
|
(12)
+42%
|
(6)
+51%
|
(8)
-42%
|
6
N/A
|
(7)
N/A
|
5
N/A
|
2
-69%
|
2
+48%
|
2
-13%
|
(4)
N/A
|
3
N/A
|
4
+16%
|
13
+216%
|
15
+19%
|
15
-1%
|
13
-11%
|
12
-12%
|
16
+41%
|
25
+54%
|
19
-23%
|
25
+30%
|
14
-42%
|
9
-35%
|
21
+128%
|
22
+5%
|
33
+48%
|
31
-6%
|
17
-44%
|
12
-29%
|
6
-52%
|
10
+78%
|
28
+163%
|
39
+41%
|
51
+32%
|
62
+21%
|
74
+19%
|
77
+4%
|
86
+12%
|
92
+7%
|
56
-39%
|
38
-33%
|
(7)
N/A
|
(13)
-97%
|
(15)
-13%
|
16
N/A
|
55
+239%
|
1
-98%
|
131
+15 569%
|
154
+18%
|
165
+7%
|
5
-97%
|
199
+3 761%
|
234
+18%
|
247
+5%
|
8
-97%
|
247
+2 948%
|
286
+16%
|
277
-3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(19)
|
(14)
|
(12)
|
(10)
|
(11)
|
(12)
|
(8)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(5)
|
(8)
|
(11)
|
(13)
|
(10)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(19)
|
(26)
|
(29)
|
(29)
|
(20)
|
(11)
|
(14)
|
(18)
|
(21)
|
(10)
|
(37)
|
(45)
|
(52)
|
(3)
|
(62)
|
(67)
|
(101)
|
|
| Other Items |
(2)
|
(1)
|
8
|
10
|
7
|
7
|
(0)
|
(3)
|
(0)
|
(0)
|
(2)
|
10
|
22
|
26
|
39
|
24
|
11
|
7
|
(6)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
2
|
21
|
21
|
19
|
19
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
10
|
17
|
17
|
18
|
8
|
2
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(4)
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
(3)
|
(3)
|
(11)
|
(11)
|
(58)
|
(57)
|
(50)
|
(61)
|
(14)
|
(20)
|
(20)
|
(8)
|
(11)
|
(7)
|
(7)
|
(7)
|
(1)
|
1
|
1
|
(28)
|
(28)
|
(29)
|
(84)
|
(55)
|
(92)
|
(92)
|
(38)
|
(37)
|
0
|
(0)
|
19
|
(3)
|
20
|
20
|
2
|
(0)
|
(65)
|
(64)
|
(109)
|
0
|
(65)
|
(96)
|
(51)
|
|
| Cash from Investing Activities |
(21)
N/A
|
(15)
+30%
|
(4)
+71%
|
(0)
+92%
|
(4)
-992%
|
(4)
-13%
|
(8)
-77%
|
(9)
-19%
|
(5)
+47%
|
(5)
+6%
|
(7)
-51%
|
6
N/A
|
18
+222%
|
22
+24%
|
36
+61%
|
21
-42%
|
8
-63%
|
4
-43%
|
(9)
N/A
|
(5)
+47%
|
(3)
+34%
|
(3)
0%
|
(2)
+50%
|
(4)
-143%
|
(6)
-69%
|
11
N/A
|
8
-23%
|
8
+2%
|
11
+27%
|
(9)
N/A
|
(6)
+35%
|
(3)
+42%
|
(3)
+11%
|
0
N/A
|
(0)
N/A
|
9
N/A
|
16
+71%
|
14
-10%
|
15
+8%
|
6
-63%
|
(1)
N/A
|
(0)
+75%
|
(2)
-470%
|
(2)
-4%
|
(2)
+10%
|
(2)
-6%
|
(5)
-155%
|
(5)
+2%
|
(5)
-2%
|
(5)
-5%
|
(2)
+61%
|
(2)
-22%
|
(3)
-14%
|
(6)
-121%
|
(6)
+3%
|
(13)
-122%
|
(14)
-4%
|
(60)
-340%
|
(61)
-1%
|
(55)
+10%
|
(66)
-21%
|
(19)
+71%
|
(25)
-27%
|
(24)
+2%
|
(12)
+49%
|
(16)
-25%
|
(12)
+24%
|
(13)
-6%
|
(13)
-6%
|
(8)
+42%
|
(6)
+25%
|
(5)
+13%
|
(34)
-571%
|
(33)
+1%
|
(34)
-1%
|
(88)
-163%
|
(60)
+32%
|
(99)
-64%
|
(100)
-1%
|
(56)
+43%
|
(63)
-12%
|
(29)
+55%
|
(30)
-3%
|
(0)
+98%
|
(14)
-3 050%
|
6
N/A
|
3
-57%
|
(20)
N/A
|
(10)
+49%
|
(103)
-924%
|
(109)
-6%
|
(161)
-48%
|
(3)
+98%
|
(127)
-4 323%
|
(164)
-29%
|
(151)
+7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(9)
|
(0)
|
(0)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(3)
|
(2)
|
2
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
(1)
|
(2)
|
(4)
|
(7)
|
(11)
|
(14)
|
(12)
|
(9)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
19
|
20
|
16
|
16
|
(4)
|
(4)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(4)
|
(6)
|
(8)
|
(10)
|
(8)
|
(9)
|
(7)
|
(8)
|
(8)
|
(4)
|
(4)
|
(7)
|
(11)
|
(11)
|
(16)
|
(19)
|
(21)
|
0
|
(16)
|
(8)
|
(2)
|
0
|
(24)
|
(44)
|
(59)
|
10
|
(61)
|
(42)
|
(44)
|
|
| Net Issuance of Debt |
18
|
0
|
(23)
|
(47)
|
(34)
|
(28)
|
(16)
|
(0)
|
(25)
|
(32)
|
(17)
|
(7)
|
2
|
7
|
(58)
|
(18)
|
(2)
|
3
|
3
|
3
|
3
|
(15)
|
(15)
|
(36)
|
(35)
|
(21)
|
(16)
|
4
|
3
|
4
|
(2)
|
(1)
|
(1)
|
(18)
|
(17)
|
(18)
|
(17)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(10)
|
(6)
|
(2)
|
(3)
|
7
|
1
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
20
|
20
|
20
|
20
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(10)
|
(20)
|
(30)
|
(30)
|
9
|
(11)
|
(0)
|
15
|
(30)
|
31
|
40
|
53
|
69
|
64
|
41
|
(28)
|
(4)
|
(100)
|
(86)
|
(47)
|
6
|
(4)
|
(4)
|
(4)
|
(15)
|
15
|
(4)
|
(5)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(4)
|
2
|
4
|
0
|
3
|
2
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(5)
|
(5)
|
(5)
|
43
|
(5)
|
(11)
|
(18)
|
(11)
|
(11)
|
(4)
|
3
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(9)
|
(9)
|
(10)
|
(7)
|
1
|
7
|
2
|
7
|
8
|
2
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
0
|
(9)
|
(11)
|
(15)
|
(0)
|
(52)
|
(52)
|
(51)
|
1
|
(11)
|
(50)
|
(47)
|
|
| Cash from Financing Activities |
6
N/A
|
2
-70%
|
(20)
N/A
|
(46)
-131%
|
(34)
+25%
|
(30)
+12%
|
(24)
+20%
|
(8)
+67%
|
(31)
-282%
|
(35)
-16%
|
(17)
+51%
|
(9)
+49%
|
(1)
+91%
|
3
N/A
|
(14)
N/A
|
(22)
-55%
|
(13)
+41%
|
(15)
-11%
|
(7)
+49%
|
(7)
0%
|
(1)
+91%
|
(11)
-1 507%
|
(16)
-47%
|
(38)
-143%
|
(40)
-3%
|
(28)
+29%
|
(28)
+1%
|
(10)
+65%
|
(9)
+8%
|
(6)
+37%
|
(6)
-5%
|
(1)
+77%
|
(1)
+20%
|
(18)
-1 556%
|
(18)
+1%
|
(18)
-1%
|
(18)
+3%
|
(1)
+92%
|
(1)
+40%
|
(10)
-1 031%
|
(9)
+1%
|
(10)
-5%
|
(8)
+23%
|
1
N/A
|
(4)
N/A
|
(4)
+4%
|
5
N/A
|
5
-5%
|
8
+84%
|
8
-3%
|
16
+96%
|
17
+6%
|
15
-13%
|
16
+6%
|
(4)
N/A
|
(4)
+1%
|
(0)
+88%
|
19
N/A
|
20
+4%
|
20
+1%
|
19
-3%
|
(1)
N/A
|
(3)
-216%
|
(3)
-3%
|
(4)
-27%
|
(4)
-5%
|
(2)
+36%
|
(5)
-91%
|
(17)
-262%
|
(28)
-71%
|
(40)
-42%
|
(39)
+2%
|
(1)
+98%
|
(18)
-2 215%
|
(9)
+53%
|
7
N/A
|
(34)
N/A
|
25
N/A
|
31
+23%
|
39
+25%
|
53
+37%
|
42
-21%
|
15
-64%
|
(57)
N/A
|
(6)
+90%
|
(126)
-2 101%
|
(106)
+16%
|
(63)
+41%
|
5
N/A
|
(80)
N/A
|
(100)
-26%
|
(114)
-13%
|
(4)
+96%
|
(57)
-1 285%
|
(96)
-69%
|
(95)
+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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
2
N/A
|
33
+1 471%
|
29
-10%
|
15
-49%
|
23
+57%
|
7
-68%
|
7
+0%
|
25
+238%
|
(7)
N/A
|
(27)
-282%
|
(18)
+34%
|
(13)
+30%
|
13
N/A
|
18
+37%
|
6
-66%
|
(7)
N/A
|
(14)
-110%
|
(21)
-44%
|
(0)
+99%
|
21
N/A
|
49
+132%
|
58
+18%
|
42
-28%
|
(10)
N/A
|
(35)
-238%
|
(12)
+66%
|
(5)
+59%
|
14
N/A
|
20
+44%
|
4
-81%
|
(1)
N/A
|
7
N/A
|
3
-60%
|
(30)
N/A
|
(31)
-5%
|
(29)
+8%
|
(17)
+39%
|
(8)
+56%
|
3
N/A
|
(10)
N/A
|
(19)
-97%
|
(4)
+77%
|
(17)
-285%
|
4
N/A
|
(4)
N/A
|
(4)
+18%
|
2
N/A
|
(4)
N/A
|
7
N/A
|
7
+0%
|
27
+274%
|
29
+11%
|
27
-9%
|
23
-15%
|
2
-91%
|
(0)
N/A
|
11
N/A
|
(22)
N/A
|
(16)
+27%
|
(20)
-27%
|
(37)
-83%
|
1
N/A
|
(5)
N/A
|
6
N/A
|
15
+145%
|
(2)
N/A
|
(2)
+7%
|
(11)
-453%
|
(20)
-73%
|
(9)
+56%
|
(7)
+15%
|
7
N/A
|
28
+312%
|
23
-18%
|
35
+52%
|
5
-86%
|
(1)
N/A
|
(17)
-1 086%
|
(30)
-76%
|
(24)
+20%
|
(23)
+5%
|
(1)
+94%
|
2
N/A
|
(3)
N/A
|
(19)
-626%
|
11
N/A
|
51
+343%
|
82
+61%
|
0
-100%
|
16
+6 042%
|
25
+53%
|
(28)
N/A
|
1
N/A
|
64
+5 884%
|
26
-59%
|
30
+13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
32
N/A
|
41
+30%
|
50
+21%
|
50
0%
|
30
-39%
|
32
+5%
|
36
+14%
|
23
-35%
|
8
-64%
|
2
-81%
|
(14)
N/A
|
(7)
+45%
|
(11)
-45%
|
(19)
-76%
|
(9)
+55%
|
(12)
-39%
|
(13)
-7%
|
13
N/A
|
31
+131%
|
50
+64%
|
69
+37%
|
56
-19%
|
27
-53%
|
3
-90%
|
(5)
N/A
|
2
N/A
|
5
+180%
|
10
+111%
|
11
+9%
|
7
-41%
|
7
+7%
|
3
-60%
|
(13)
N/A
|
(14)
-7%
|
(21)
-51%
|
(17)
+21%
|
(23)
-36%
|
(15)
+37%
|
(8)
+42%
|
(11)
-33%
|
4
N/A
|
(9)
N/A
|
3
N/A
|
1
-81%
|
1
+114%
|
2
+26%
|
(4)
N/A
|
2
N/A
|
2
+13%
|
11
+332%
|
13
+18%
|
12
-4%
|
10
-16%
|
9
-14%
|
14
+59%
|
23
+65%
|
17
-27%
|
22
+29%
|
10
-56%
|
4
-57%
|
16
+297%
|
18
+10%
|
29
+63%
|
27
-7%
|
13
-52%
|
8
-41%
|
0
-95%
|
4
+949%
|
21
+393%
|
32
+53%
|
46
+40%
|
57
+25%
|
69
+22%
|
72
+4%
|
81
+13%
|
88
+7%
|
50
-43%
|
31
-39%
|
(25)
N/A
|
(39)
-55%
|
(44)
-11%
|
(13)
+70%
|
35
N/A
|
(10)
N/A
|
117
N/A
|
136
+17%
|
143
+5%
|
(5)
N/A
|
162
N/A
|
189
+17%
|
195
+3%
|
5
-97%
|
185
+3 514%
|
219
+18%
|
176
-20%
|
|