Lee Enterprises Inc
NASDAQ:LEE
Cash Flow Statement
Cash Flow Statement
Lee Enterprises 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 |
58
|
58
|
74
|
80
|
85
|
87
|
77
|
78
|
80
|
81
|
84
|
86
|
89
|
91
|
85
|
77
|
73
|
69
|
73
|
71
|
75
|
72
|
72
|
81
|
76
|
(641)
|
(660)
|
(871)
|
(941)
|
(345)
|
(373)
|
(180)
|
(105)
|
8
|
43
|
46
|
37
|
33
|
(133)
|
(147)
|
(151)
|
(176)
|
(22)
|
(16)
|
(16)
|
4
|
8
|
(78)
|
(80)
|
(73)
|
(84)
|
8
|
6
|
6
|
18
|
24
|
26
|
43
|
46
|
36
|
37
|
24
|
26
|
29
|
52
|
48
|
46
|
47
|
22
|
18
|
19
|
16
|
11
|
8
|
1
|
(1)
|
9
|
14
|
18
|
25
|
22
|
16
|
12
|
0
|
(11)
|
(10)
|
(8)
|
(3)
|
(3)
|
(10)
|
(15)
|
(24)
|
(41)
|
(41)
|
(39)
|
(36)
|
|
| Depreciation & Amortization |
29
|
27
|
31
|
35
|
40
|
46
|
45
|
46
|
45
|
46
|
47
|
44
|
44
|
44
|
47
|
59
|
70
|
80
|
92
|
90
|
92
|
93
|
88
|
93
|
93
|
93
|
92
|
91
|
89
|
85
|
83
|
80
|
78
|
76
|
74
|
72
|
71
|
71
|
71
|
70
|
69
|
67
|
65
|
65
|
63
|
62
|
60
|
56
|
53
|
50
|
47
|
47
|
47
|
46
|
45
|
46
|
45
|
44
|
44
|
43
|
43
|
42
|
42
|
41
|
39
|
37
|
34
|
32
|
31
|
31
|
30
|
29
|
29
|
28
|
32
|
36
|
40
|
45
|
45
|
43
|
42
|
38
|
36
|
37
|
35
|
34
|
32
|
31
|
30
|
30
|
29
|
28
|
27
|
24
|
22
|
19
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(31)
|
(33)
|
(35)
|
(6)
|
(6)
|
(222)
|
(229)
|
(262)
|
(271)
|
(109)
|
(111)
|
(79)
|
(57)
|
7
|
19
|
19
|
14
|
8
|
(25)
|
(26)
|
(31)
|
(50)
|
(17)
|
(1)
|
(4)
|
12
|
17
|
(55)
|
(53)
|
(51)
|
(57)
|
6
|
13
|
13
|
14
|
13
|
13
|
25
|
25
|
21
|
20
|
9
|
8
|
10
|
(15)
|
(15)
|
(16)
|
(17)
|
3
|
2
|
1
|
(2)
|
(11)
|
(11)
|
(11)
|
(4)
|
4
|
5
|
4
|
5
|
0
|
6
|
6
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(11)
|
(10)
|
(10)
|
(10)
|
(7)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
2
|
4
|
6
|
7
|
7
|
6
|
3
|
6
|
5
|
4
|
7
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(165)
|
(80)
|
(41)
|
(42)
|
5
|
7
|
11
|
9
|
5
|
5
|
4
|
10
|
9
|
10
|
21
|
18
|
21
|
20
|
7
|
11
|
17
|
16
|
16
|
(1)
|
(8)
|
924
|
938
|
1 170
|
1 248
|
485
|
512
|
282
|
184
|
6
|
(32)
|
(30)
|
(9)
|
(0)
|
200
|
217
|
228
|
269
|
68
|
51
|
43
|
5
|
7
|
173
|
182
|
179
|
199
|
31
|
31
|
33
|
13
|
10
|
9
|
(24)
|
(25)
|
(25)
|
(25)
|
3
|
3
|
6
|
6
|
8
|
8
|
6
|
5
|
6
|
9
|
11
|
12
|
10
|
7
|
3
|
(6)
|
(2)
|
(3)
|
(2)
|
(8)
|
(10)
|
(7)
|
13
|
22
|
20
|
15
|
8
|
9
|
21
|
24
|
22
|
26
|
26
|
29
|
29
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
66
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
19
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
41
|
|
| Change in Working Capital |
6
|
12
|
0
|
(0)
|
4
|
4
|
6
|
13
|
(1)
|
1
|
(5)
|
(19)
|
(5)
|
(5)
|
(4)
|
6
|
0
|
41
|
39
|
59
|
42
|
10
|
22
|
2
|
(1)
|
0
|
(19)
|
0
|
(19)
|
(15)
|
(0)
|
(29)
|
(14)
|
(6)
|
(10)
|
(0)
|
5
|
2
|
(1)
|
(12)
|
(12)
|
(1)
|
(4)
|
(19)
|
(10)
|
(21)
|
(28)
|
(7)
|
(18)
|
(25)
|
(1)
|
(10)
|
(4)
|
(11)
|
(12)
|
(18)
|
(19)
|
(12)
|
(16)
|
5
|
6
|
(7)
|
(6)
|
(14)
|
(10)
|
(3)
|
(3)
|
(8)
|
(5)
|
(4)
|
(13)
|
4
|
8
|
4
|
22
|
16
|
10
|
17
|
(10)
|
(20)
|
(29)
|
(40)
|
(39)
|
(42)
|
(40)
|
(34)
|
(33)
|
(34)
|
(32)
|
(36)
|
(32)
|
(14)
|
(8)
|
(9)
|
(1)
|
(11)
|
|
| Cash from Operating Activities |
(72)
N/A
|
16
N/A
|
79
+396%
|
72
-8%
|
137
+89%
|
147
+7%
|
138
-6%
|
145
+5%
|
129
-11%
|
134
+4%
|
131
-2%
|
130
-1%
|
137
+5%
|
140
+2%
|
149
+7%
|
161
+8%
|
168
+5%
|
210
+24%
|
212
+1%
|
203
-4%
|
194
-4%
|
159
-18%
|
163
+3%
|
168
+3%
|
155
-8%
|
154
-1%
|
122
-21%
|
128
+5%
|
106
-17%
|
101
-4%
|
110
+9%
|
74
-33%
|
86
+16%
|
91
+6%
|
94
+4%
|
107
+14%
|
118
+10%
|
114
-3%
|
111
-2%
|
103
-8%
|
103
N/A
|
109
+6%
|
91
-16%
|
81
-11%
|
76
-6%
|
62
-18%
|
64
+3%
|
90
+39%
|
83
-7%
|
80
-4%
|
104
+30%
|
82
-21%
|
92
+13%
|
87
-6%
|
79
-10%
|
75
-5%
|
73
-2%
|
77
+5%
|
74
-3%
|
79
+7%
|
81
+2%
|
71
-12%
|
73
+3%
|
72
-1%
|
71
-2%
|
74
+5%
|
70
-6%
|
59
-15%
|
58
-3%
|
52
-10%
|
46
-11%
|
58
+25%
|
49
-16%
|
41
-17%
|
52
+28%
|
50
-4%
|
58
+16%
|
79
+36%
|
55
-30%
|
50
-8%
|
32
-36%
|
10
-68%
|
8
-22%
|
3
-57%
|
1
-68%
|
5
+318%
|
1
-74%
|
(3)
N/A
|
(1)
+71%
|
0
N/A
|
0
+128%
|
1
+214%
|
(6)
N/A
|
(10)
-63%
|
1
N/A
|
(6)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(9)
|
(10)
|
(13)
|
(15)
|
(15)
|
(14)
|
(16)
|
(16)
|
(18)
|
(21)
|
(19)
|
(18)
|
(20)
|
(18)
|
(24)
|
(26)
|
(28)
|
(31)
|
(33)
|
(33)
|
(34)
|
(33)
|
(34)
|
(38)
|
(36)
|
(31)
|
(21)
|
(17)
|
(15)
|
(14)
|
(12)
|
(10)
|
(8)
|
(8)
|
(9)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(14)
|
(15)
|
(15)
|
(13)
|
(10)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(6)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(9)
|
(6)
|
(2)
|
|
| Other Items |
294
|
359
|
(407)
|
(534)
|
(555)
|
(640)
|
(51)
|
3
|
(1)
|
(5)
|
(4)
|
(9)
|
(13)
|
(9)
|
(1 253)
|
(1 249)
|
(1 244)
|
(1 253)
|
(12)
|
23
|
42
|
51
|
52
|
19
|
22
|
20
|
15
|
30
|
6
|
132
|
138
|
121
|
123
|
(2)
|
(2)
|
1
|
5
|
6
|
6
|
8
|
10
|
12
|
12
|
11
|
23
|
22
|
23
|
23
|
4
|
4
|
3
|
4
|
5
|
4
|
6
|
10
|
11
|
43
|
41
|
42
|
39
|
7
|
7
|
(5)
|
(5)
|
(4)
|
(4)
|
6
|
6
|
(1)
|
(0)
|
(5)
|
(6)
|
(114)
|
(115)
|
(110)
|
(107)
|
7
|
7
|
5
|
17
|
17
|
17
|
14
|
5
|
7
|
9
|
13
|
11
|
9
|
11
|
13
|
15
|
16
|
15
|
9
|
|
| Cash from Investing Activities |
286
N/A
|
350
+22%
|
(417)
N/A
|
(547)
-31%
|
(569)
-4%
|
(655)
-15%
|
(65)
+90%
|
(13)
+81%
|
(17)
-36%
|
(22)
-29%
|
(25)
-14%
|
(27)
-8%
|
(31)
-14%
|
(28)
+9%
|
(1 271)
-4 390%
|
(1 273)
0%
|
(1 270)
+0%
|
(1 281)
-1%
|
(42)
+97%
|
(10)
+77%
|
8
N/A
|
17
+107%
|
19
+8%
|
(16)
N/A
|
(16)
+2%
|
(16)
-1%
|
(17)
-6%
|
9
N/A
|
(11)
N/A
|
117
N/A
|
124
+6%
|
109
-12%
|
113
+4%
|
(9)
N/A
|
(10)
-1%
|
(8)
+13%
|
(2)
+82%
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+157%
|
4
+111%
|
4
-8%
|
3
-23%
|
15
+437%
|
12
-18%
|
12
+4%
|
13
+8%
|
(6)
N/A
|
(7)
-8%
|
(8)
-25%
|
(9)
-15%
|
(10)
-2%
|
(10)
-9%
|
(7)
+33%
|
(0)
+97%
|
4
N/A
|
36
+900%
|
33
-8%
|
35
+4%
|
32
-8%
|
1
-98%
|
3
+257%
|
(10)
N/A
|
(9)
+6%
|
(9)
+4%
|
(9)
-8%
|
(0)
+99%
|
(0)
-300%
|
(7)
-1 575%
|
(6)
+12%
|
(11)
-85%
|
(13)
-21%
|
(123)
-833%
|
(124)
-1%
|
(118)
+5%
|
(115)
+3%
|
2
N/A
|
0
-78%
|
(2)
N/A
|
10
N/A
|
7
-26%
|
9
+19%
|
6
-28%
|
(2)
N/A
|
1
N/A
|
3
+107%
|
8
+175%
|
6
-24%
|
3
-48%
|
3
+8%
|
4
+10%
|
5
+47%
|
7
+23%
|
8
+24%
|
8
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(6)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
5
|
0
|
16
|
(1)
|
13
|
13
|
5
|
(1)
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(18)
|
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
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
(12)
|
(12)
|
252
|
236
|
208
|
184
|
(95)
|
(104)
|
(107)
|
(94)
|
(97)
|
(92)
|
(79)
|
(99)
|
1 217
|
1 168
|
1 157
|
1 135
|
(177)
|
(163)
|
(173)
|
(143)
|
(155)
|
(129)
|
(112)
|
(98)
|
(60)
|
(63)
|
(15)
|
(160)
|
(179)
|
(164)
|
(198)
|
(72)
|
(86)
|
(87)
|
(109)
|
(108)
|
(98)
|
(87)
|
(68)
|
(73)
|
(61)
|
(61)
|
(79)
|
(73)
|
(83)
|
(98)
|
(84)
|
(80)
|
(59)
|
(43)
|
(49)
|
(49)
|
(70)
|
(79)
|
(80)
|
(107)
|
(103)
|
(108)
|
(104)
|
(72)
|
(72)
|
(69)
|
(67)
|
(69)
|
(69)
|
(64)
|
(54)
|
(40)
|
(41)
|
(41)
|
(44)
|
100
|
118
|
95
|
90
|
(77)
|
(91)
|
(56)
|
(61)
|
(36)
|
(23)
|
(20)
|
0
|
(3)
|
(3)
|
(7)
|
(8)
|
(6)
|
(7)
|
(10)
|
(8)
|
(8)
|
(8)
|
(2)
|
|
| Cash Paid for Dividends |
(30)
|
(30)
|
(30)
|
(23)
|
(30)
|
(30)
|
(30)
|
(38)
|
(33)
|
(33)
|
(34)
|
(26)
|
(32)
|
(32)
|
(32)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(31)
|
(32)
|
(32)
|
(33)
|
(34)
|
(26)
|
(17)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
13
|
10
|
4
|
4
|
4
|
2
|
6
|
6
|
0
|
12
|
1
|
13
|
0
|
0
|
(27)
|
(24)
|
(32)
|
(32)
|
(5)
|
(3)
|
(1)
|
(1)
|
2
|
0
|
0
|
(18)
|
(20)
|
0
|
(27)
|
(21)
|
(28)
|
(26)
|
(17)
|
(3)
|
2
|
(1)
|
(1)
|
(1)
|
(5)
|
(12)
|
(21)
|
(35)
|
(38)
|
(32)
|
(22)
|
(9)
|
(2)
|
(1)
|
(1)
|
(1)
|
(32)
|
(32)
|
(32)
|
(31)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(35)
N/A
|
(34)
+4%
|
225
N/A
|
217
-3%
|
182
-16%
|
155
-15%
|
(119)
N/A
|
(136)
-14%
|
(129)
+5%
|
(115)
+11%
|
(118)
-3%
|
(106)
+10%
|
(103)
+3%
|
(124)
-21%
|
1 164
N/A
|
1 112
-4%
|
1 100
-1%
|
1 078
-2%
|
(208)
N/A
|
(192)
+8%
|
(203)
-6%
|
(173)
+15%
|
(185)
-7%
|
(161)
+13%
|
(142)
+12%
|
(146)
-3%
|
(110)
+25%
|
(113)
-3%
|
(77)
+33%
|
(206)
-170%
|
(223)
-8%
|
(199)
+11%
|
(215)
-8%
|
(76)
+65%
|
(85)
-12%
|
(87)
-3%
|
(110)
-26%
|
(109)
+1%
|
(103)
+6%
|
(99)
+4%
|
(90)
+9%
|
(108)
-20%
|
(99)
+8%
|
(93)
+6%
|
(101)
-9%
|
(81)
+20%
|
(84)
-4%
|
(99)
-18%
|
(85)
+15%
|
(81)
+5%
|
(89)
-11%
|
(74)
+18%
|
(80)
-8%
|
(80)
-1%
|
(70)
+12%
|
(80)
-13%
|
(81)
-2%
|
(107)
-33%
|
(105)
+3%
|
(108)
-3%
|
(105)
+3%
|
(72)
+31%
|
(72)
N/A
|
(69)
+4%
|
(68)
+2%
|
(69)
-2%
|
(70)
-1%
|
(65)
+7%
|
(55)
+15%
|
(41)
+26%
|
(43)
-4%
|
(44)
-2%
|
(47)
-8%
|
97
N/A
|
115
+19%
|
93
-19%
|
89
-4%
|
(77)
N/A
|
(91)
-17%
|
(55)
+39%
|
(61)
-9%
|
(36)
+41%
|
(22)
+39%
|
(20)
+11%
|
0
N/A
|
(2)
N/A
|
(3)
-17%
|
(7)
-153%
|
(8)
-16%
|
(6)
+25%
|
(7)
-18%
|
(10)
-34%
|
(8)
+14%
|
(8)
+6%
|
(8)
-3%
|
(2)
+78%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
179
N/A
|
332
+86%
|
(113)
N/A
|
(258)
-128%
|
(250)
+3%
|
(353)
-41%
|
(47)
+87%
|
(3)
+93%
|
(16)
-397%
|
(3)
+81%
|
(13)
-310%
|
(3)
+76%
|
3
N/A
|
(13)
N/A
|
42
N/A
|
(1)
N/A
|
(2)
-220%
|
7
N/A
|
(38)
N/A
|
1
N/A
|
(1)
N/A
|
3
N/A
|
(4)
N/A
|
(9)
-146%
|
(3)
+67%
|
(8)
-196%
|
(5)
+41%
|
23
N/A
|
18
-22%
|
12
-36%
|
11
-7%
|
(16)
N/A
|
(16)
N/A
|
6
N/A
|
0
-98%
|
11
+11 300%
|
6
-45%
|
5
-24%
|
9
+79%
|
4
-51%
|
15
+245%
|
5
-67%
|
(5)
N/A
|
(10)
-111%
|
(11)
-15%
|
(7)
+35%
|
(8)
-5%
|
4
N/A
|
(8)
N/A
|
(8)
+1%
|
6
N/A
|
(1)
N/A
|
3
N/A
|
(3)
N/A
|
1
N/A
|
(6)
N/A
|
(4)
+25%
|
5
N/A
|
3
-42%
|
6
+97%
|
8
+41%
|
(1)
N/A
|
3
N/A
|
(6)
N/A
|
(6)
+2%
|
(4)
+41%
|
(9)
-141%
|
(5)
+40%
|
2
N/A
|
4
+115%
|
(3)
N/A
|
3
N/A
|
(11)
N/A
|
14
N/A
|
43
+204%
|
25
-42%
|
33
+30%
|
3
-91%
|
(36)
N/A
|
(8)
+79%
|
(19)
-143%
|
(19)
N/A
|
(5)
+71%
|
(10)
-85%
|
(0)
+96%
|
4
N/A
|
1
-64%
|
(2)
N/A
|
(3)
-78%
|
(3)
+2%
|
(4)
-24%
|
(5)
-39%
|
(9)
-87%
|
(11)
-24%
|
1
N/A
|
0
-45%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(81)
N/A
|
7
N/A
|
69
+924%
|
59
-14%
|
122
+107%
|
132
+8%
|
124
-6%
|
129
+5%
|
113
-13%
|
116
+3%
|
110
-6%
|
111
+2%
|
119
+7%
|
120
+1%
|
131
+9%
|
136
+4%
|
143
+5%
|
182
+28%
|
181
0%
|
170
-6%
|
161
-6%
|
125
-22%
|
130
+4%
|
134
+3%
|
117
-13%
|
118
+1%
|
91
-23%
|
107
+18%
|
89
-17%
|
86
-3%
|
96
+12%
|
63
-35%
|
77
+23%
|
83
+8%
|
87
+4%
|
98
+14%
|
111
+13%
|
108
-3%
|
106
-2%
|
95
-10%
|
94
-1%
|
100
+6%
|
82
-18%
|
73
-11%
|
68
-7%
|
53
-22%
|
54
+3%
|
80
+47%
|
73
-9%
|
70
-5%
|
93
+33%
|
68
-26%
|
78
+13%
|
72
-7%
|
65
-10%
|
65
-1%
|
66
+1%
|
69
+6%
|
66
-4%
|
72
+9%
|
74
+3%
|
65
-12%
|
68
+5%
|
68
0%
|
67
-2%
|
70
+5%
|
65
-7%
|
53
-18%
|
52
-3%
|
46
-11%
|
41
-12%
|
52
+28%
|
41
-20%
|
31
-24%
|
43
+35%
|
42
-2%
|
51
+21%
|
73
+45%
|
49
-34%
|
43
-12%
|
25
-42%
|
1
-96%
|
0
-80%
|
(4)
N/A
|
(6)
-41%
|
(1)
+90%
|
(4)
-633%
|
(8)
-73%
|
(6)
+26%
|
(6)
+1%
|
(8)
-33%
|
(8)
-8%
|
(16)
-98%
|
(19)
-21%
|
(6)
+71%
|
(7)
-24%
|
|