Mesa Laboratories Inc
NASDAQ:MLAB
Cash Flow Statement
Cash Flow Statement
Mesa Laboratories 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 |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
10
|
11
|
10
|
10
|
9
|
9
|
11
|
10
|
11
|
12
|
11
|
11
|
11
|
(4)
|
(3)
|
(0)
|
(2)
|
10
|
7
|
8
|
10
|
5
|
2
|
(2)
|
(2)
|
(2)
|
3
|
4
|
5
|
8
|
2
|
(2)
|
(4)
|
(1)
|
1
|
2
|
(1)
|
1
|
(254)
|
(250)
|
(246)
|
(249)
|
(2)
|
(1)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
9
|
9
|
9
|
10
|
13
|
15
|
17
|
18
|
18
|
18
|
18
|
20
|
25
|
29
|
32
|
34
|
34
|
34
|
34
|
34
|
32
|
29
|
27
|
23
|
25
|
25
|
25
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(4)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(3)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
7
|
6
|
6
|
7
|
7
|
9
|
10
|
10
|
10
|
11
|
13
|
15
|
13
|
13
|
12
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
14
|
14
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
16
|
15
|
15
|
16
|
5
|
6
|
6
|
7
|
13
|
17
|
19
|
21
|
18
|
14
|
13
|
13
|
14
|
19
|
20
|
23
|
15
|
14
|
15
|
14
|
13
|
289
|
288
|
285
|
296
|
17
|
15
|
18
|
|
| Cash Taxes Paid |
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
4
|
4
|
4
|
6
|
6
|
4
|
5
|
5
|
5
|
5
|
7
|
5
|
4
|
5
|
3
|
3
|
4
|
3
|
3
|
5
|
4
|
4
|
5
|
4
|
5
|
6
|
5
|
5
|
6
|
5
|
4
|
7
|
6
|
6
|
7
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
11
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
1
|
(0)
|
(1)
|
(2)
|
1
|
1
|
(1)
|
(4)
|
(6)
|
(8)
|
(6)
|
(5)
|
(2)
|
(3)
|
(2)
|
(1)
|
(10)
|
(7)
|
(4)
|
(14)
|
(7)
|
(4)
|
4
|
5
|
5
|
5
|
8
|
1
|
1
|
1
|
(3)
|
(1)
|
(1)
|
0
|
5
|
12
|
6
|
5
|
(7)
|
(19)
|
(17)
|
(23)
|
(17)
|
(8)
|
(5)
|
(1)
|
6
|
7
|
2
|
6
|
7
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
2
N/A
|
2
+15%
|
3
+29%
|
3
+5%
|
3
-14%
|
3
+9%
|
3
+8%
|
3
-2%
|
3
+5%
|
3
+3%
|
3
-16%
|
3
+1%
|
3
-6%
|
3
-5%
|
3
+16%
|
2
-24%
|
2
-2%
|
2
+7%
|
2
+7%
|
3
+38%
|
4
+7%
|
4
+10%
|
4
-1%
|
4
+10%
|
5
+10%
|
5
-4%
|
5
+1%
|
4
-12%
|
4
+8%
|
5
+15%
|
6
+17%
|
6
+6%
|
7
+3%
|
6
-8%
|
7
+9%
|
7
+6%
|
8
+17%
|
9
+9%
|
9
+3%
|
9
+3%
|
11
+14%
|
12
+16%
|
13
+4%
|
13
-2%
|
12
-6%
|
11
-5%
|
11
-5%
|
12
+12%
|
12
+3%
|
12
0%
|
10
-19%
|
11
+5%
|
9
-14%
|
11
+19%
|
13
+22%
|
16
+21%
|
15
-9%
|
17
+16%
|
18
+5%
|
9
-48%
|
14
+48%
|
17
+26%
|
7
-61%
|
14
+103%
|
17
+24%
|
26
+51%
|
30
+15%
|
29
-3%
|
30
+5%
|
31
+2%
|
25
-19%
|
28
+11%
|
28
+3%
|
27
-5%
|
29
+6%
|
32
+14%
|
32
0%
|
37
+14%
|
44
+20%
|
38
-13%
|
43
+13%
|
39
-10%
|
27
-32%
|
33
+23%
|
25
-25%
|
28
+13%
|
41
+46%
|
40
-2%
|
44
+10%
|
44
+1%
|
45
+1%
|
40
-10%
|
47
+17%
|
47
0%
|
38
-18%
|
41
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(7)
|
(7)
|
(8)
|
(10)
|
(9)
|
(11)
|
(12)
|
(10)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(15)
|
(14)
|
(18)
|
(18)
|
(6)
|
(6)
|
(1)
|
(1)
|
(17)
|
(17)
|
(17)
|
(17)
|
0
|
(1)
|
(22)
|
(22)
|
(36)
|
(35)
|
(19)
|
(21)
|
0
|
(27)
|
(25)
|
(24)
|
(27)
|
(7)
|
(8)
|
(7)
|
(4)
|
(2)
|
(14)
|
(14)
|
(14)
|
(13)
|
(3)
|
(3)
|
(5)
|
(7)
|
(184)
|
(184)
|
0
|
(182)
|
0
|
0
|
0
|
0
|
(301)
|
(301)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
(80)
|
(79)
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-300%
|
(0)
-50%
|
(0)
-50%
|
(0)
N/A
|
(0)
+22%
|
(0)
+29%
|
(0)
+40%
|
(2)
-5 367%
|
(2)
-30%
|
(2)
+2%
|
(2)
+4%
|
(0)
+82%
|
0
N/A
|
0
-42%
|
0
-29%
|
0
-40%
|
1
+1 700%
|
(1)
N/A
|
(3)
-129%
|
(3)
-13%
|
(4)
-19%
|
(2)
+48%
|
(1)
+73%
|
(0)
+24%
|
(0)
+8%
|
(1)
-71%
|
(1)
+7%
|
(0)
+27%
|
(1)
-29%
|
(0)
+43%
|
(1)
-77%
|
(3)
-477%
|
(3)
-3%
|
(18)
-454%
|
(17)
+3%
|
(21)
-22%
|
(21)
+1%
|
(6)
+69%
|
(7)
-5%
|
(1)
+80%
|
(1)
-7%
|
(18)
-1 173%
|
(18)
0%
|
(17)
+3%
|
(18)
-1%
|
(1)
+94%
|
(2)
-108%
|
(23)
-877%
|
(23)
+0%
|
(37)
-60%
|
(36)
+2%
|
(21)
+40%
|
(23)
-9%
|
(11)
+54%
|
(34)
-217%
|
(32)
+8%
|
(32)
-1%
|
(36)
-14%
|
(16)
+55%
|
(18)
-13%
|
(18)
0%
|
(14)
+24%
|
(9)
+34%
|
(19)
-108%
|
(17)
+11%
|
(16)
+7%
|
(15)
+7%
|
(4)
+72%
|
(4)
+7%
|
(6)
-64%
|
(8)
-31%
|
(185)
-2 117%
|
(186)
0%
|
(183)
+1%
|
(183)
0%
|
(2)
+99%
|
(2)
-33%
|
(2)
-22%
|
(3)
-19%
|
(305)
-10 544%
|
(305)
+0%
|
(305)
+0%
|
(306)
0%
|
(9)
+97%
|
(9)
-2%
|
(10)
0%
|
(9)
+10%
|
(83)
-870%
|
(81)
+2%
|
(82)
-1%
|
(83)
-1%
|
(3)
+96%
|
(4)
-47%
|
(5)
-3%
|
(4)
+15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
3
|
3
|
5
|
4
|
4
|
5
|
5
|
90
|
90
|
90
|
235
|
150
|
151
|
150
|
4
|
5
|
6
|
7
|
8
|
8
|
6
|
7
|
6
|
4
|
3
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
| 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
|
4
|
4
|
7
|
6
|
2
|
(0)
|
(5)
|
(7)
|
5
|
4
|
3
|
4
|
(10)
|
(8)
|
11
|
13
|
27
|
26
|
12
|
10
|
(3)
|
21
|
19
|
19
|
21
|
6
|
6
|
10
|
5
|
(1)
|
3
|
(9)
|
(11)
|
(19)
|
(27)
|
(24)
|
(20)
|
134
|
138
|
150
|
0
|
5
|
5
|
0
|
0
|
0
|
60
|
49
|
47
|
27
|
(41)
|
(36)
|
(42)
|
(27)
|
43
|
38
|
38
|
36
|
(36)
|
(42)
|
(32)
|
(31)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(5)
|
0
|
(5)
|
(5)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(11)
|
(2)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(1)
+36%
|
(1)
+16%
|
(1)
+34%
|
(1)
-151%
|
(2)
-4%
|
(2)
-9%
|
(2)
-2%
|
(1)
+35%
|
(1)
-13%
|
(1)
+6%
|
(1)
-6%
|
(2)
-81%
|
(2)
-2%
|
(2)
-1%
|
(3)
-49%
|
(3)
+11%
|
(3)
-8%
|
(3)
+1%
|
(2)
+33%
|
(2)
+20%
|
(2)
+9%
|
(2)
-19%
|
(2)
-6%
|
(2)
+6%
|
(2)
+5%
|
(2)
+15%
|
(2)
+4%
|
(1)
+17%
|
(1)
+3%
|
(1)
-7%
|
(1)
+2%
|
(1)
-17%
|
(1)
+1%
|
3
N/A
|
2
-12%
|
5
+100%
|
5
-1%
|
1
-84%
|
(1)
N/A
|
(6)
-365%
|
(7)
-27%
|
4
N/A
|
3
-13%
|
2
-20%
|
3
+20%
|
(11)
N/A
|
(9)
+15%
|
10
N/A
|
12
+21%
|
27
+115%
|
26
-3%
|
12
-54%
|
9
-23%
|
(4)
N/A
|
20
N/A
|
19
-7%
|
19
-1%
|
21
+14%
|
7
-69%
|
7
+1%
|
1
-83%
|
5
+377%
|
0
-91%
|
3
+491%
|
(9)
N/A
|
(10)
-6%
|
(18)
-90%
|
(26)
-43%
|
(22)
+17%
|
(18)
+16%
|
221
N/A
|
225
+2%
|
231
+3%
|
379
+64%
|
147
-61%
|
148
+0%
|
146
-1%
|
(0)
N/A
|
1
N/A
|
62
+11 095%
|
53
-15%
|
51
-3%
|
31
-39%
|
(39)
N/A
|
(33)
+14%
|
(41)
-24%
|
(28)
+32%
|
41
N/A
|
33
-21%
|
33
+1%
|
30
-9%
|
(41)
N/A
|
(45)
-8%
|
(44)
+2%
|
(34)
+23%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
1
|
3
|
0
|
(2)
|
(1)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
1
|
3
|
2
|
|
| Net Change in Cash |
0
N/A
|
1
+297%
|
2
+70%
|
2
+22%
|
1
-55%
|
1
+18%
|
1
+9%
|
1
-6%
|
0
-65%
|
(0)
N/A
|
(1)
-467%
|
(0)
+8%
|
(0)
+96%
|
0
N/A
|
1
+107%
|
(1)
N/A
|
(1)
+25%
|
(1)
+45%
|
(2)
-294%
|
(1)
+29%
|
(1)
+24%
|
(1)
-4%
|
0
N/A
|
2
+736%
|
3
+37%
|
2
-4%
|
2
+2%
|
2
-19%
|
3
+37%
|
3
+21%
|
4
+31%
|
5
+3%
|
2
-56%
|
1
-31%
|
(8)
N/A
|
(8)
+7%
|
(8)
-2%
|
(7)
+11%
|
4
N/A
|
1
-61%
|
4
+156%
|
4
+3%
|
(1)
N/A
|
(2)
-49%
|
(3)
-36%
|
(3)
-8%
|
(1)
+68%
|
1
N/A
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-385%
|
(1)
+65%
|
2
N/A
|
2
+2%
|
4
+99%
|
3
-27%
|
(0)
N/A
|
2
N/A
|
0
-95%
|
(2)
N/A
|
5
N/A
|
0
-92%
|
(0)
N/A
|
4
N/A
|
(5)
N/A
|
(0)
+98%
|
5
N/A
|
(0)
N/A
|
240
N/A
|
68
-72%
|
71
+5%
|
224
+214%
|
(4)
N/A
|
180
N/A
|
182
+1%
|
45
-75%
|
36
-19%
|
(202)
N/A
|
(215)
-6%
|
(232)
-8%
|
(246)
-6%
|
(26)
+90%
|
(16)
+36%
|
(11)
+31%
|
3
N/A
|
2
-34%
|
(5)
N/A
|
(4)
+17%
|
(11)
-189%
|
3
N/A
|
(1)
N/A
|
(7)
-705%
|
6
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
2
+13%
|
3
+29%
|
3
+5%
|
3
-14%
|
3
+10%
|
3
+9%
|
3
-1%
|
3
+5%
|
3
+3%
|
3
-16%
|
3
+1%
|
3
-6%
|
2
-7%
|
3
+14%
|
2
-25%
|
2
-3%
|
2
+9%
|
2
N/A
|
2
-20%
|
2
+10%
|
2
+17%
|
2
+7%
|
4
+71%
|
4
+8%
|
4
-1%
|
4
0%
|
4
-12%
|
4
+4%
|
4
+10%
|
5
+21%
|
5
+2%
|
6
+8%
|
5
-8%
|
4
-33%
|
4
+16%
|
5
+29%
|
6
+14%
|
9
+40%
|
9
+2%
|
10
+14%
|
12
+17%
|
12
+4%
|
12
-2%
|
11
-7%
|
10
-7%
|
10
-8%
|
11
+11%
|
11
+6%
|
11
0%
|
9
-21%
|
9
+4%
|
7
-29%
|
8
+20%
|
9
+14%
|
9
-1%
|
8
-15%
|
9
+19%
|
8
-11%
|
(0)
N/A
|
3
N/A
|
6
+96%
|
(3)
N/A
|
7
N/A
|
12
+80%
|
23
+87%
|
28
+22%
|
27
-4%
|
28
+6%
|
29
+3%
|
24
-20%
|
27
+13%
|
27
+3%
|
25
-7%
|
27
+6%
|
31
+14%
|
31
+0%
|
35
+14%
|
42
+20%
|
36
-15%
|
39
+9%
|
35
-10%
|
23
-34%
|
28
+24%
|
20
-28%
|
23
+15%
|
36
+54%
|
36
+1%
|
41
+12%
|
42
+2%
|
41
0%
|
36
-14%
|
43
+20%
|
42
-2%
|
34
-20%
|
37
+11%
|
|