Kulicke and Soffa Industries Inc
NASDAQ:KLIC
Cash Flow Statement
Cash Flow Statement
Kulicke and Soffa Industries 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 | Apr-2006 | Jul-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 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | 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 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(63)
|
(94)
|
(103)
|
(274)
|
(274)
|
(250)
|
(243)
|
(77)
|
(58)
|
(10)
|
24
|
56
|
48
|
11
|
(113)
|
(104)
|
(72)
|
(65)
|
52
|
52
|
31
|
30
|
20
|
38
|
50
|
46
|
39
|
(1)
|
(15)
|
(43)
|
(56)
|
(42)
|
(29)
|
27
|
91
|
142
|
141
|
160
|
182
|
128
|
121
|
98
|
95
|
161
|
156
|
146
|
97
|
59
|
54
|
56
|
63
|
63
|
73
|
72
|
70
|
51
|
43
|
40
|
47
|
49
|
66
|
94
|
97
|
126
|
39
|
43
|
68
|
57
|
134
|
94
|
35
|
12
|
18
|
33
|
43
|
52
|
87
|
147
|
249
|
367
|
452
|
497
|
502
|
434
|
315
|
214
|
99
|
57
|
52
|
(66)
|
(58)
|
(69)
|
3
|
22
|
6
|
0
|
|
| Depreciation & Amortization |
55
|
52
|
48
|
44
|
43
|
40
|
39
|
38
|
37
|
34
|
32
|
14
|
12
|
9
|
0
|
13
|
9
|
8
|
11
|
8
|
8
|
8
|
8
|
10
|
10
|
10
|
9
|
8
|
11
|
14
|
17
|
21
|
20
|
19
|
19
|
18
|
17
|
17
|
18
|
18
|
18
|
18
|
17
|
17
|
18
|
18
|
19
|
19
|
17
|
16
|
14
|
14
|
14
|
16
|
18
|
19
|
20
|
19
|
17
|
16
|
16
|
16
|
16
|
16
|
17
|
18
|
19
|
19
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
22
|
23
|
26
|
29
|
31
|
32
|
28
|
25
|
22
|
20
|
19
|
18
|
|
| Change in Deffered Taxes |
(46)
|
(55)
|
(41)
|
33
|
42
|
62
|
54
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
(3)
|
1
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(6)
|
(6)
|
(3)
|
(10)
|
(6)
|
(7)
|
(7)
|
(1)
|
(1)
|
(2)
|
(5)
|
(2)
|
(2)
|
7
|
20
|
18
|
17
|
9
|
4
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
(1)
|
(17)
|
(19)
|
(23)
|
(12)
|
(16)
|
(13)
|
(7)
|
(24)
|
(17)
|
3
|
1
|
15
|
23
|
1
|
(1)
|
4
|
9
|
10
|
11
|
7
|
(1)
|
(2)
|
(5)
|
(12)
|
(10)
|
(6)
|
(3)
|
(3)
|
(9)
|
(14)
|
(18)
|
(19)
|
(5)
|
(2)
|
14
|
23
|
11
|
12
|
(1)
|
(0)
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
7
|
8
|
2
|
4
|
5
|
6
|
9
|
9
|
10
|
10
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
9
|
8
|
7
|
6
|
9
|
10
|
11
|
12
|
11
|
10
|
10
|
12
|
12
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
17
|
18
|
18
|
19
|
20
|
21
|
22
|
23
|
24
|
25
|
26
|
27
|
25
|
26
|
27
|
29
|
|
| Other Non-Cash Items |
26
|
37
|
39
|
126
|
0
|
(15)
|
(16)
|
28
|
9
|
11
|
12
|
29
|
22
|
20
|
127
|
119
|
128
|
128
|
13
|
(14)
|
(20)
|
(20)
|
(13)
|
20
|
(1)
|
12
|
16
|
4
|
5
|
(6)
|
(7)
|
(10)
|
11
|
12
|
11
|
16
|
17
|
18
|
21
|
24
|
23
|
22
|
22
|
14
|
16
|
13
|
10
|
11
|
10
|
13
|
15
|
16
|
13
|
13
|
12
|
9
|
7
|
10
|
10
|
13
|
12
|
12
|
53
|
62
|
71
|
72
|
27
|
14
|
11
|
8
|
14
|
14
|
17
|
17
|
18
|
16
|
15
|
13
|
10
|
11
|
12
|
12
|
14
|
10
|
14
|
18
|
41
|
50
|
52
|
159
|
141
|
143
|
131
|
97
|
98
|
101
|
|
| Cash Taxes Paid |
9
|
9
|
9
|
9
|
8
|
8
|
7
|
5
|
5
|
4
|
5
|
5
|
6
|
7
|
5
|
6
|
5
|
4
|
5
|
2
|
1
|
3
|
1
|
3
|
4
|
4
|
4
|
5
|
3
|
4
|
1
|
11
|
12
|
9
|
11
|
3
|
3
|
6
|
10
|
12
|
12
|
9
|
11
|
11
|
11
|
14
|
11
|
8
|
8
|
6
|
5
|
5
|
5
|
5
|
4
|
5
|
6
|
5
|
10
|
10
|
10
|
13
|
9
|
8
|
9
|
14
|
10
|
13
|
12
|
19
|
25
|
22
|
22
|
14
|
11
|
13
|
18
|
26
|
43
|
52
|
49
|
63
|
63
|
50
|
53
|
59
|
56
|
56
|
52
|
32
|
23
|
23
|
23
|
23
|
22
|
24
|
|
| Cash Interest Paid |
11
|
14
|
13
|
15
|
16
|
15
|
15
|
16
|
16
|
16
|
13
|
11
|
8
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
3
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
40
|
41
|
(1)
|
(1)
|
105
|
75
|
107
|
(18)
|
19
|
12
|
8
|
(28)
|
(15)
|
5
|
(13)
|
(26)
|
(61)
|
(47)
|
(48)
|
16
|
46
|
19
|
37
|
(34)
|
(61)
|
(20)
|
(6)
|
21
|
63
|
28
|
16
|
(17)
|
(24)
|
(40)
|
(64)
|
(85)
|
(97)
|
(47)
|
(57)
|
11
|
31
|
2
|
30
|
(13)
|
13
|
0
|
(3)
|
(0)
|
(12)
|
27
|
13
|
(14)
|
(13)
|
(53)
|
(52)
|
26
|
(1)
|
(8)
|
13
|
6
|
10
|
(3)
|
(39)
|
(52)
|
26
|
17
|
33
|
11
|
(36)
|
29
|
40
|
11
|
(30)
|
(59)
|
(42)
|
7
|
8
|
(33)
|
(58)
|
(88)
|
(141)
|
(143)
|
(137)
|
(66)
|
44
|
72
|
66
|
42
|
(52)
|
(80)
|
(58)
|
(79)
|
(111)
|
21
|
15
|
(9)
|
|
| Cash from Operating Activities |
11
N/A
|
(20)
N/A
|
(59)
-197%
|
(72)
-22%
|
(84)
-16%
|
(88)
-5%
|
(59)
+33%
|
(29)
+51%
|
3
N/A
|
45
+1 496%
|
73
+64%
|
71
-3%
|
68
-5%
|
45
-33%
|
1
-97%
|
(3)
N/A
|
2
N/A
|
21
+1 267%
|
24
+16%
|
63
+167%
|
64
+2%
|
36
-45%
|
53
+48%
|
32
-40%
|
(3)
N/A
|
42
N/A
|
51
+22%
|
28
-45%
|
54
+93%
|
(13)
N/A
|
(38)
-189%
|
(54)
-42%
|
(21)
+61%
|
17
N/A
|
56
+229%
|
86
+53%
|
77
-10%
|
147
+91%
|
170
+15%
|
200
+18%
|
209
+4%
|
157
-25%
|
173
+11%
|
183
+5%
|
207
+14%
|
182
-12%
|
128
-30%
|
95
-26%
|
74
-22%
|
116
+58%
|
111
-5%
|
83
-26%
|
92
+11%
|
53
-42%
|
47
-12%
|
88
+89%
|
49
-44%
|
38
-22%
|
74
+93%
|
68
-8%
|
91
+33%
|
112
+24%
|
102
-9%
|
136
+33%
|
157
+15%
|
150
-4%
|
162
+8%
|
124
-24%
|
129
+5%
|
150
+16%
|
113
-25%
|
66
-42%
|
35
-47%
|
22
-38%
|
46
+109%
|
94
+107%
|
128
+36%
|
141
+10%
|
208
+48%
|
300
+44%
|
337
+12%
|
383
+14%
|
397
+4%
|
390
-2%
|
379
-3%
|
308
-19%
|
213
-31%
|
173
-18%
|
81
-53%
|
59
-27%
|
77
+30%
|
31
-60%
|
57
+85%
|
157
+175%
|
138
-12%
|
114
-18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(26)
|
(20)
|
(20)
|
(20)
|
(22)
|
(15)
|
(13)
|
(11)
|
(12)
|
(13)
|
(11)
|
(10)
|
(10)
|
(8)
|
(7)
|
(8)
|
(7)
|
(10)
|
(10)
|
(9)
|
(7)
|
(5)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(17)
|
(21)
|
(21)
|
(21)
|
(10)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(8)
|
(8)
|
(6)
|
(7)
|
(21)
|
(24)
|
(26)
|
(28)
|
(20)
|
(20)
|
(21)
|
(19)
|
(15)
|
(14)
|
(12)
|
(11)
|
(10)
|
(10)
|
(12)
|
(14)
|
(16)
|
(21)
|
(23)
|
(21)
|
(20)
|
(17)
|
(23)
|
(34)
|
(42)
|
(48)
|
(44)
|
(35)
|
(31)
|
(23)
|
(16)
|
(22)
|
(17)
|
(17)
|
(17)
|
|
| Other Items |
(11)
|
9
|
18
|
27
|
36
|
25
|
26
|
19
|
9
|
4
|
(4)
|
(27)
|
(16)
|
(23)
|
(15)
|
18
|
8
|
53
|
45
|
20
|
5
|
(41)
|
(39)
|
(24)
|
(7)
|
5
|
6
|
(22)
|
80
|
80
|
79
|
104
|
(2)
|
5
|
5
|
(0)
|
(1)
|
(5)
|
(6)
|
(3)
|
(9)
|
(9)
|
(9)
|
(9)
|
(3)
|
5
|
5
|
2
|
2
|
(9)
|
(3)
|
(6)
|
(4)
|
(86)
|
(90)
|
(84)
|
(82)
|
3
|
1
|
(123)
|
(123)
|
(139)
|
(110)
|
(119)
|
(162)
|
(176)
|
(175)
|
(76)
|
(95)
|
75
|
5
|
59
|
230
|
(41)
|
53
|
(114)
|
(218)
|
(83)
|
(77)
|
(59)
|
(54)
|
77
|
(53)
|
157
|
122
|
(152)
|
(47)
|
(47)
|
(78)
|
69
|
73
|
(122)
|
26
|
(20)
|
(75)
|
45
|
|
| Cash from Investing Activities |
(37)
N/A
|
(11)
+69%
|
(2)
+86%
|
6
N/A
|
14
+120%
|
10
-29%
|
13
+29%
|
8
-35%
|
(2)
N/A
|
(9)
-324%
|
(15)
-73%
|
(37)
-142%
|
(25)
+32%
|
(31)
-20%
|
(22)
+28%
|
10
N/A
|
0
-96%
|
44
+10 850%
|
35
-21%
|
11
-68%
|
(2)
N/A
|
(46)
-2 081%
|
(43)
+6%
|
(30)
+30%
|
(14)
+54%
|
(3)
+80%
|
(3)
+4%
|
(30)
-1 004%
|
73
N/A
|
73
+1%
|
73
0%
|
98
+35%
|
(6)
N/A
|
1
N/A
|
0
-60%
|
(6)
N/A
|
(9)
-42%
|
(14)
-55%
|
(14)
-1%
|
(11)
+22%
|
(16)
-40%
|
(15)
+4%
|
(16)
-5%
|
(15)
+1%
|
(10)
+36%
|
(2)
+79%
|
(2)
-14%
|
(15)
-529%
|
(19)
-28%
|
(30)
-57%
|
(23)
+23%
|
(16)
+31%
|
(12)
+28%
|
(93)
-711%
|
(98)
-5%
|
(94)
+4%
|
(92)
+3%
|
(5)
+94%
|
(7)
-28%
|
(129)
-1 800%
|
(130)
-1%
|
(160)
-23%
|
(134)
+16%
|
(145)
-8%
|
(190)
-31%
|
(196)
-3%
|
(194)
+1%
|
(97)
+50%
|
(114)
-18%
|
60
N/A
|
(9)
N/A
|
48
N/A
|
219
+362%
|
(51)
N/A
|
43
N/A
|
(126)
N/A
|
(232)
-84%
|
(99)
+57%
|
(98)
+1%
|
(82)
+16%
|
(75)
+9%
|
58
N/A
|
(70)
N/A
|
134
N/A
|
88
-35%
|
(194)
N/A
|
(94)
+51%
|
(91)
+3%
|
(113)
-24%
|
38
N/A
|
50
+32%
|
(139)
N/A
|
4
N/A
|
(38)
N/A
|
(92)
-143%
|
28
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
0
|
3
|
4
|
4
|
67
|
2
|
1
|
1
|
1
|
1
|
4
|
6
|
7
|
7
|
6
|
(35)
|
(42)
|
0
|
(44)
|
(5)
|
1
|
1
|
0
|
0
|
39
|
39
|
39
|
41
|
3
|
3
|
7
|
10
|
9
|
11
|
8
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(7)
|
(10)
|
(60)
|
(75)
|
(80)
|
(80)
|
(29)
|
(14)
|
(1)
|
1
|
1
|
(18)
|
(21)
|
(42)
|
(83)
|
(90)
|
(113)
|
(119)
|
(111)
|
(100)
|
(80)
|
(73)
|
(61)
|
(55)
|
(51)
|
(32)
|
(15)
|
(10)
|
(24)
|
(199)
|
(225)
|
(281)
|
(312)
|
(142)
|
(121)
|
(69)
|
(50)
|
(81)
|
(117)
|
(151)
|
(161)
|
(146)
|
(123)
|
(97)
|
|
| Net Issuance of Debt |
62
|
66
|
67
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
21
|
(0)
|
12
|
(107)
|
(54)
|
(33)
|
(45)
|
11
|
(0)
|
(27)
|
(26)
|
(27)
|
(27)
|
0
|
107
|
56
|
52
|
52
|
(55)
|
(4)
|
(74)
|
(84)
|
(84)
|
(84)
|
(10)
|
0
|
(49)
|
(49)
|
0
|
0
|
0
|
0
|
0
|
0
|
(110)
|
(110)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(9)
|
(10)
|
(10)
|
(10)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
9
|
70
|
60
|
75
|
105
|
(72)
|
(61)
|
(76)
|
(116)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(16)
|
(24)
|
(32)
|
(32)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(31)
|
(32)
|
(34)
|
(35)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(54)
|
|
| Other |
0
|
17
|
(3)
|
(3)
|
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
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(4)
|
0
|
(4)
|
(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
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
84
N/A
|
85
+1%
|
66
-23%
|
(3)
N/A
|
(4)
-9%
|
(1)
+81%
|
(1)
N/A
|
1
N/A
|
24
+3 950%
|
3
-86%
|
16
+359%
|
(39)
N/A
|
(52)
-33%
|
(32)
+39%
|
(44)
-38%
|
12
N/A
|
1
-88%
|
(22)
N/A
|
(21)
+8%
|
(20)
+4%
|
(19)
+3%
|
6
N/A
|
72
+1 043%
|
14
-80%
|
10
-32%
|
8
-15%
|
(59)
N/A
|
(3)
+94%
|
(74)
-2 139%
|
(84)
-14%
|
(84)
0%
|
(45)
+46%
|
29
N/A
|
39
+36%
|
(8)
N/A
|
(46)
-462%
|
(46)
+0%
|
(42)
+8%
|
10
N/A
|
9
-5%
|
11
+16%
|
8
-28%
|
(107)
N/A
|
(105)
+1%
|
(107)
-1%
|
(107)
-1%
|
3
N/A
|
2
-39%
|
2
+6%
|
2
-6%
|
1
-41%
|
(0)
N/A
|
(8)
-3 950%
|
(19)
-138%
|
(70)
-264%
|
(85)
-20%
|
(89)
-6%
|
(80)
+10%
|
(29)
+64%
|
(15)
+50%
|
(2)
+86%
|
(1)
+50%
|
(1)
-10%
|
(23)
-1 964%
|
(26)
-15%
|
(46)
-77%
|
(88)
-89%
|
(99)
-13%
|
(130)
-31%
|
(134)
-3%
|
(72)
+46%
|
(71)
+1%
|
(35)
+51%
|
2
N/A
|
(163)
N/A
|
(146)
+11%
|
(157)
-8%
|
(179)
-14%
|
(47)
+74%
|
(44)
+6%
|
(59)
-34%
|
(236)
-299%
|
(263)
-11%
|
(321)
-22%
|
(353)
-10%
|
(183)
+48%
|
(163)
+11%
|
(112)
+31%
|
(94)
+16%
|
(125)
-33%
|
(161)
-29%
|
(196)
-22%
|
(206)
-5%
|
(192)
+7%
|
(169)
+12%
|
(153)
+9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
0
|
0
|
(2)
|
(3)
|
(1)
|
1
|
1
|
3
|
1
|
1
|
0
|
0
|
1
|
1
|
4
|
2
|
3
|
1
|
(2)
|
(2)
|
(7)
|
(10)
|
(5)
|
(3)
|
1
|
4
|
(0)
|
(1)
|
(0)
|
1
|
(1)
|
(0)
|
3
|
0
|
|
| Net Change in Cash |
58
N/A
|
54
-8%
|
5
-91%
|
(69)
N/A
|
(73)
-6%
|
(79)
-7%
|
(47)
+40%
|
(20)
+57%
|
25
N/A
|
39
+57%
|
74
+88%
|
(5)
N/A
|
(9)
-74%
|
(17)
-79%
|
(64)
-290%
|
19
N/A
|
2
-90%
|
41
+2 074%
|
38
-8%
|
55
+43%
|
44
-20%
|
(4)
N/A
|
81
N/A
|
17
-80%
|
(7)
N/A
|
47
N/A
|
(11)
N/A
|
(6)
+50%
|
52
N/A
|
(24)
N/A
|
(49)
-104%
|
(0)
+99%
|
2
N/A
|
57
+2 473%
|
48
-15%
|
34
-30%
|
23
-33%
|
92
+308%
|
166
+81%
|
200
+20%
|
206
+3%
|
150
-27%
|
52
-66%
|
62
+21%
|
91
+46%
|
73
-20%
|
128
+76%
|
82
-36%
|
56
-31%
|
89
+57%
|
89
+0%
|
66
-25%
|
72
+9%
|
(60)
N/A
|
(121)
-102%
|
(89)
+26%
|
(130)
-45%
|
(45)
+65%
|
40
N/A
|
(75)
N/A
|
(40)
+47%
|
(47)
-17%
|
(32)
+31%
|
(31)
+4%
|
(62)
-101%
|
(95)
-52%
|
(121)
-28%
|
(72)
+41%
|
(113)
-58%
|
79
N/A
|
33
-58%
|
43
+31%
|
220
+409%
|
(27)
N/A
|
(74)
-175%
|
(176)
-138%
|
(258)
-46%
|
(135)
+48%
|
66
N/A
|
175
+164%
|
202
+16%
|
203
+1%
|
58
-72%
|
193
+235%
|
109
-43%
|
(71)
N/A
|
(44)
+39%
|
(26)
+41%
|
(126)
-383%
|
(29)
+77%
|
(35)
-19%
|
(302)
-769%
|
(146)
+52%
|
(73)
+50%
|
(120)
-64%
|
(11)
+91%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(40)
-179%
|
(79)
-97%
|
(92)
-17%
|
(105)
-14%
|
(103)
+3%
|
(72)
+30%
|
(40)
+44%
|
(9)
+78%
|
32
N/A
|
62
+95%
|
62
-1%
|
58
-6%
|
37
-35%
|
(6)
N/A
|
(11)
-78%
|
(6)
+46%
|
11
N/A
|
13
+24%
|
55
+307%
|
57
+4%
|
31
-46%
|
48
+57%
|
26
-46%
|
(11)
N/A
|
34
N/A
|
43
+26%
|
20
-53%
|
47
+131%
|
(20)
N/A
|
(44)
-123%
|
(59)
-34%
|
(25)
+57%
|
13
N/A
|
52
+300%
|
80
+54%
|
69
-13%
|
138
+100%
|
161
+16%
|
193
+20%
|
203
+5%
|
151
-26%
|
166
+10%
|
176
+6%
|
200
+14%
|
175
-13%
|
120
-32%
|
78
-35%
|
53
-32%
|
95
+81%
|
90
-5%
|
72
-20%
|
85
+17%
|
45
-47%
|
39
-14%
|
78
+99%
|
40
-49%
|
30
-24%
|
66
+119%
|
62
-6%
|
84
+34%
|
92
+10%
|
79
-14%
|
111
+41%
|
129
+16%
|
131
+2%
|
142
+9%
|
103
-28%
|
111
+7%
|
135
+22%
|
99
-27%
|
54
-45%
|
24
-55%
|
12
-52%
|
36
+205%
|
83
+132%
|
114
+37%
|
125
+10%
|
188
+50%
|
277
+48%
|
317
+14%
|
364
+15%
|
380
+5%
|
367
-3%
|
345
-6%
|
266
-23%
|
165
-38%
|
129
-22%
|
46
-64%
|
28
-39%
|
54
+92%
|
15
-72%
|
35
+137%
|
140
+296%
|
121
-14%
|
96
-20%
|
|