Marten Transport Ltd
NASDAQ:MRTN
Cash Flow Statement
Cash Flow Statement
Marten Transport Ltd
| 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 |
7
|
6
|
6
|
7
|
6
|
7
|
7
|
9
|
12
|
13
|
14
|
16
|
18
|
20
|
22
|
23
|
25
|
25
|
26
|
26
|
25
|
24
|
21
|
17
|
15
|
13
|
12
|
15
|
18
|
20
|
21
|
18
|
16
|
16
|
17
|
19
|
20
|
20
|
21
|
22
|
24
|
26
|
27
|
27
|
27
|
29
|
29
|
31
|
30
|
28
|
28
|
28
|
30
|
35
|
35
|
36
|
36
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
90
|
92
|
97
|
104
|
55
|
58
|
60
|
61
|
61
|
61
|
64
|
66
|
70
|
74
|
77
|
80
|
85
|
95
|
105
|
110
|
110
|
105
|
96
|
84
|
70
|
58
|
44
|
34
|
27
|
22
|
21
|
19
|
|
| Depreciation & Amortization |
27
|
27
|
27
|
28
|
28
|
28
|
29
|
29
|
30
|
31
|
31
|
32
|
33
|
34
|
35
|
36
|
38
|
40
|
42
|
43
|
44
|
45
|
46
|
47
|
47
|
47
|
48
|
48
|
50
|
51
|
52
|
53
|
53
|
53
|
52
|
52
|
52
|
52
|
54
|
56
|
58
|
59
|
60
|
60
|
61
|
62
|
63
|
64
|
65
|
65
|
66
|
67
|
68
|
70
|
71
|
73
|
75
|
78
|
80
|
81
|
82
|
84
|
85
|
85
|
85
|
86
|
86
|
88
|
96
|
98
|
98
|
105
|
102
|
105
|
111
|
109
|
110
|
110
|
109
|
109
|
109
|
109
|
111
|
114
|
118
|
121
|
124
|
125
|
124
|
123
|
122
|
120
|
119
|
117
|
116
|
114
|
|
| Change in Deffered Taxes |
4
|
4
|
3
|
5
|
4
|
4
|
6
|
4
|
4
|
4
|
1
|
3
|
6
|
9
|
13
|
13
|
12
|
12
|
11
|
12
|
9
|
7
|
5
|
(1)
|
(1)
|
(3)
|
(0)
|
1
|
5
|
7
|
7
|
9
|
6
|
3
|
0
|
4
|
11
|
15
|
20
|
15
|
10
|
9
|
5
|
6
|
5
|
5
|
5
|
6
|
4
|
4
|
3
|
(4)
|
9
|
11
|
12
|
13
|
15
|
16
|
17
|
25
|
14
|
13
|
7
|
5
|
(47)
|
(50)
|
(44)
|
(42)
|
5
|
5
|
5
|
5
|
16
|
17
|
15
|
13
|
(1)
|
(2)
|
0
|
(5)
|
4
|
5
|
7
|
10
|
12
|
11
|
3
|
(5)
|
(15)
|
(19)
|
(9)
|
(9)
|
(15)
|
(13)
|
(20)
|
(25)
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(8)
|
(8)
|
(8)
|
(8)
|
(4)
|
(5)
|
(7)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(12)
|
(12)
|
(14)
|
(16)
|
(16)
|
(12)
|
(11)
|
(11)
|
(10)
|
(12)
|
(11)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(6)
|
(7)
|
|
| Cash Taxes Paid |
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
5
|
5
|
4
|
4
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
4
|
7
|
7
|
9
|
9
|
7
|
6
|
5
|
6
|
4
|
5
|
5
|
11
|
15
|
14
|
3
|
(4)
|
(6)
|
(3)
|
7
|
10
|
11
|
9
|
12
|
12
|
15
|
16
|
15
|
20
|
23
|
27
|
12
|
8
|
2
|
2
|
7
|
6
|
4
|
0
|
7
|
12
|
14
|
14
|
15
|
7
|
6
|
10
|
10
|
13
|
11
|
5
|
4
|
2
|
6
|
18
|
19
|
25
|
30
|
22
|
21
|
22
|
21
|
24
|
23
|
21
|
27
|
37
|
37
|
33
|
26
|
19
|
0
|
24
|
25
|
|
| Cash Interest Paid |
6
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
4
|
(2)
|
(0)
|
3
|
0
|
5
|
4
|
(2)
|
(6)
|
(10)
|
(5)
|
(11)
|
(6)
|
(7)
|
(16)
|
(8)
|
1
|
(0)
|
3
|
(3)
|
5
|
9
|
7
|
15
|
4
|
5
|
(4)
|
4
|
5
|
12
|
19
|
11
|
7
|
2
|
(6)
|
(11)
|
(19)
|
(14)
|
(12)
|
(12)
|
(4)
|
(13)
|
(6)
|
(2)
|
(4)
|
(3)
|
1
|
(6)
|
(5)
|
1
|
(12)
|
(5)
|
(22)
|
0
|
2
|
11
|
11
|
8
|
12
|
(2)
|
13
|
(6)
|
0
|
6
|
(3)
|
(17)
|
(11)
|
(7)
|
2
|
12
|
2
|
(2)
|
(16)
|
(14)
|
5
|
11
|
20
|
17
|
(6)
|
(9)
|
(14)
|
(25)
|
(21)
|
(15)
|
(10)
|
3
|
7
|
(9)
|
(4)
|
7
|
(2)
|
9
|
8
|
3
|
11
|
10
|
|
| Cash from Operating Activities |
40
N/A
|
33
-18%
|
36
+10%
|
42
+15%
|
38
-9%
|
44
+14%
|
46
+6%
|
41
-12%
|
40
-2%
|
38
-3%
|
42
+9%
|
40
-4%
|
51
+27%
|
55
+8%
|
52
-5%
|
61
+18%
|
73
+18%
|
72
-1%
|
75
+4%
|
72
-5%
|
77
+7%
|
82
+6%
|
76
-7%
|
77
+1%
|
62
-19%
|
60
-3%
|
54
-9%
|
68
+25%
|
77
+13%
|
90
+16%
|
98
+9%
|
90
-8%
|
82
-9%
|
73
-11%
|
63
-14%
|
64
+2%
|
65
+0%
|
74
+14%
|
83
+12%
|
79
-4%
|
86
+9%
|
78
-10%
|
84
+7%
|
88
+5%
|
86
-3%
|
88
+3%
|
93
+6%
|
89
-5%
|
89
+1%
|
95
+6%
|
82
-13%
|
82
0%
|
82
+0%
|
108
+31%
|
113
+5%
|
125
+11%
|
129
+3%
|
131
+1%
|
137
+5%
|
132
-4%
|
134
+2%
|
116
-13%
|
119
+2%
|
124
+4%
|
122
-2%
|
107
-12%
|
124
+16%
|
139
+12%
|
154
+11%
|
169
+9%
|
160
-5%
|
164
+2%
|
157
-5%
|
162
+4%
|
187
+15%
|
189
+1%
|
190
+0%
|
190
+0%
|
169
-11%
|
163
-4%
|
171
+5%
|
168
-2%
|
187
+11%
|
207
+11%
|
220
+6%
|
229
+4%
|
219
-4%
|
183
-17%
|
164
-10%
|
161
-2%
|
148
-8%
|
149
+1%
|
135
-10%
|
125
-7%
|
123
-2%
|
112
-9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(32)
|
(31)
|
(29)
|
(34)
|
(40)
|
(46)
|
(48)
|
(48)
|
(56)
|
(67)
|
(82)
|
(176)
|
(107)
|
(111)
|
(109)
|
(33)
|
(121)
|
(136)
|
(138)
|
(136)
|
(127)
|
(126)
|
(118)
|
(105)
|
(78)
|
(50)
|
(43)
|
(54)
|
(69)
|
(79)
|
(95)
|
(105)
|
(113)
|
(131)
|
(132)
|
(139)
|
(121)
|
(97)
|
(89)
|
(71)
|
(85)
|
(105)
|
(142)
|
(152)
|
(135)
|
(129)
|
(127)
|
(114)
|
(121)
|
(126)
|
(134)
|
(153)
|
(163)
|
(156)
|
(148)
|
(184)
|
(188)
|
(183)
|
(180)
|
(153)
|
(162)
|
(176)
|
(172)
|
(183)
|
(157)
|
(165)
|
(169)
|
(156)
|
(169)
|
(141)
|
(140)
|
(162)
|
(189)
|
(221)
|
(205)
|
(202)
|
(173)
|
(158)
|
(195)
|
(191)
|
(199)
|
(180)
|
(158)
|
(160)
|
(177)
|
(209)
|
(240)
|
(231)
|
(241)
|
(226)
|
(214)
|
(240)
|
(233)
|
(222)
|
(213)
|
(183)
|
|
| Other Items |
8
|
8
|
9
|
9
|
11
|
12
|
12
|
12
|
(2)
|
(3)
|
(4)
|
103
|
48
|
56
|
64
|
(34)
|
33
|
39
|
40
|
41
|
40
|
37
|
36
|
31
|
31
|
30
|
31
|
34
|
31
|
15
|
20
|
26
|
36
|
53
|
53
|
46
|
40
|
38
|
33
|
37
|
37
|
46
|
51
|
50
|
47
|
42
|
40
|
39
|
46
|
43
|
44
|
48
|
44
|
52
|
56
|
57
|
63
|
55
|
58
|
63
|
65
|
67
|
67
|
71
|
61
|
64
|
62
|
56
|
64
|
57
|
51
|
47
|
49
|
51
|
50
|
66
|
67
|
71
|
86
|
76
|
76
|
74
|
60
|
46
|
42
|
46
|
52
|
64
|
68
|
62
|
82
|
85
|
81
|
81
|
68
|
103
|
|
| Cash from Investing Activities |
(24)
N/A
|
(23)
+5%
|
(21)
+8%
|
(25)
-22%
|
(29)
-16%
|
(34)
-17%
|
(36)
-4%
|
(36)
+0%
|
(57)
-60%
|
(70)
-22%
|
(86)
-23%
|
(73)
+14%
|
(59)
+20%
|
(55)
+7%
|
(46)
+16%
|
(67)
-46%
|
(89)
-33%
|
(98)
-10%
|
(98)
-1%
|
(96)
+3%
|
(87)
+9%
|
(89)
-3%
|
(81)
+9%
|
(74)
+9%
|
(47)
+36%
|
(20)
+58%
|
(12)
+41%
|
(20)
-67%
|
(38)
-93%
|
(63)
-68%
|
(76)
-20%
|
(79)
-4%
|
(77)
+2%
|
(78)
-1%
|
(79)
-2%
|
(92)
-16%
|
(81)
+12%
|
(59)
+27%
|
(56)
+6%
|
(34)
+39%
|
(48)
-42%
|
(59)
-21%
|
(92)
-56%
|
(102)
-11%
|
(88)
+13%
|
(86)
+2%
|
(87)
-1%
|
(75)
+14%
|
(75)
+1%
|
(83)
-11%
|
(90)
-8%
|
(105)
-17%
|
(119)
-13%
|
(104)
+12%
|
(92)
+11%
|
(127)
-37%
|
(125)
+1%
|
(128)
-2%
|
(122)
+5%
|
(90)
+26%
|
(97)
-8%
|
(109)
-12%
|
(105)
+4%
|
(113)
-8%
|
(95)
+15%
|
(102)
-7%
|
(108)
-6%
|
(100)
+7%
|
(105)
-5%
|
(84)
+20%
|
(90)
-7%
|
(115)
-27%
|
(141)
-23%
|
(170)
-21%
|
(156)
+9%
|
(136)
+13%
|
(106)
+22%
|
(87)
+18%
|
(109)
-25%
|
(115)
-6%
|
(124)
-8%
|
(106)
+14%
|
(97)
+8%
|
(114)
-17%
|
(135)
-18%
|
(164)
-21%
|
(189)
-15%
|
(167)
+11%
|
(173)
-3%
|
(164)
+5%
|
(132)
+20%
|
(155)
-18%
|
(152)
+2%
|
(140)
+8%
|
(146)
-4%
|
(81)
+45%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
1
|
1
|
1
|
0
|
1
|
53
|
53
|
54
|
54
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
(13)
|
(20)
|
(21)
|
(19)
|
(3)
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(2)
|
2
|
2
|
5
|
4
|
4
|
4
|
1
|
1
|
1
|
(24)
|
(40)
|
(40)
|
(40)
|
(15)
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Net Issuance of Debt |
(15)
|
(11)
|
(16)
|
(15)
|
(12)
|
(9)
|
(10)
|
(27)
|
(36)
|
(34)
|
(24)
|
(1)
|
2
|
9
|
8
|
6
|
18
|
25
|
21
|
23
|
10
|
9
|
7
|
(3)
|
(14)
|
(40)
|
(45)
|
(50)
|
(42)
|
(28)
|
(17)
|
(6)
|
(1)
|
6
|
12
|
26
|
18
|
(9)
|
(14)
|
(27)
|
(19)
|
0
|
0
|
0
|
3
|
0
|
7
|
1
|
(3)
|
0
|
9
|
24
|
24
|
0
|
(17)
|
2
|
14
|
0
|
4
|
(18)
|
(30)
|
0
|
(4)
|
(9)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(19)
|
(19)
|
(19)
|
(19)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(42)
|
(42)
|
(43)
|
(43)
|
(9)
|
(52)
|
(54)
|
(55)
|
(51)
|
(55)
|
(56)
|
(58)
|
(63)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
|
| Other |
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(30)
|
0
|
11
|
14
|
31
|
3
|
(10)
|
(15)
|
1
|
(2)
|
1
|
1
|
(1)
|
1
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
2
|
0
|
1
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(15)
N/A
|
(10)
+29%
|
(15)
-48%
|
(16)
-2%
|
(11)
+31%
|
(8)
+22%
|
(10)
-20%
|
(4)
+58%
|
18
N/A
|
31
+74%
|
44
+42%
|
32
-27%
|
9
-73%
|
1
-91%
|
(5)
N/A
|
9
N/A
|
16
+85%
|
27
+64%
|
24
-12%
|
23
0%
|
12
-50%
|
9
-24%
|
7
-19%
|
(2)
N/A
|
(15)
-640%
|
(41)
-175%
|
(46)
-12%
|
(50)
-9%
|
(41)
+18%
|
(27)
+34%
|
(15)
+43%
|
(6)
+62%
|
(2)
+74%
|
7
N/A
|
12
+72%
|
25
+106%
|
17
-32%
|
(11)
N/A
|
(16)
-44%
|
(29)
-83%
|
(22)
+24%
|
(2)
+92%
|
(2)
N/A
|
(2)
N/A
|
(15)
-722%
|
(18)
-24%
|
(11)
+42%
|
(17)
-63%
|
(4)
+75%
|
(2)
+65%
|
8
N/A
|
23
+183%
|
23
+2%
|
(1)
N/A
|
(17)
-1 325%
|
2
N/A
|
(3)
N/A
|
(23)
-606%
|
(20)
+15%
|
(41)
-107%
|
(37)
+11%
|
0
N/A
|
(5)
N/A
|
(11)
-140%
|
(11)
-5%
|
(4)
+61%
|
(5)
-5%
|
(5)
N/A
|
(8)
-83%
|
(9)
-11%
|
(10)
-4%
|
(45)
-363%
|
(41)
+8%
|
(41)
0%
|
(39)
+6%
|
(6)
+86%
|
(49)
-768%
|
(50)
-3%
|
(55)
-10%
|
(53)
+5%
|
(57)
-8%
|
(84)
-48%
|
(102)
-21%
|
(105)
-3%
|
(61)
+42%
|
(35)
+42%
|
(18)
+49%
|
(19)
-4%
|
(19)
-1%
|
(19)
+2%
|
(19)
-1%
|
(19)
+2%
|
(19)
+1%
|
(19)
-1%
|
(19)
-2%
|
(20)
-2%
|
|
| 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
|
0
N/A
|
0
N/A
|
1
N/A
|
(2)
N/A
|
1
N/A
|
(0)
N/A
|
1
N/A
|
0
-80%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
1
+11%
|
2
+80%
|
3
+78%
|
0
-94%
|
1
+350%
|
0
-56%
|
(1)
N/A
|
2
N/A
|
1
-45%
|
2
+73%
|
1
-37%
|
1
-50%
|
(0)
N/A
|
(3)
-650%
|
(1)
+57%
|
(1)
N/A
|
(0)
+69%
|
7
N/A
|
5
-21%
|
3
-44%
|
2
-30%
|
(4)
N/A
|
(4)
+20%
|
(0)
+97%
|
4
N/A
|
11
+208%
|
16
+40%
|
16
-3%
|
18
+14%
|
(10)
N/A
|
(15)
-56%
|
(17)
-14%
|
(17)
+5%
|
(5)
+72%
|
(4)
+11%
|
10
N/A
|
10
N/A
|
0
-97%
|
(1)
N/A
|
(14)
-1 588%
|
3
N/A
|
4
+44%
|
(0)
N/A
|
0
N/A
|
(21)
N/A
|
(4)
+79%
|
0
N/A
|
0
N/A
|
8
N/A
|
10
+24%
|
1
-91%
|
15
+1 600%
|
1
-92%
|
12
+823%
|
35
+188%
|
41
+18%
|
75
+84%
|
61
-19%
|
5
-92%
|
(25)
N/A
|
(49)
-95%
|
(7)
+85%
|
48
N/A
|
35
-28%
|
53
+51%
|
5
-90%
|
(4)
N/A
|
(9)
-107%
|
(22)
-143%
|
(12)
+44%
|
(12)
-1%
|
24
N/A
|
30
+26%
|
12
-59%
|
(4)
N/A
|
(27)
-682%
|
(22)
+18%
|
(3)
+85%
|
(25)
-635%
|
(36)
-44%
|
(34)
+6%
|
(42)
-25%
|
11
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
3
-71%
|
7
+180%
|
8
+7%
|
(2)
N/A
|
(2)
-33%
|
(2)
+17%
|
(7)
-265%
|
(16)
-119%
|
(29)
-80%
|
(40)
-40%
|
(136)
-237%
|
(56)
+59%
|
(56)
+1%
|
(57)
-3%
|
28
N/A
|
(49)
N/A
|
(64)
-31%
|
(63)
+2%
|
(65)
-2%
|
(50)
+23%
|
(44)
+10%
|
(42)
+6%
|
(28)
+32%
|
(16)
+45%
|
10
N/A
|
12
+13%
|
14
+20%
|
8
-41%
|
11
+32%
|
3
-76%
|
(15)
N/A
|
(31)
-110%
|
(58)
-86%
|
(69)
-19%
|
(74)
-8%
|
(57)
+24%
|
(23)
+60%
|
(6)
+75%
|
9
N/A
|
1
-85%
|
(27)
N/A
|
(59)
-117%
|
(64)
-9%
|
(50)
+22%
|
(41)
+18%
|
(34)
+17%
|
(25)
+25%
|
(32)
-25%
|
(32)
N/A
|
(52)
-63%
|
(72)
-39%
|
(81)
-13%
|
(48)
+40%
|
(35)
+27%
|
(59)
-66%
|
(59)
-1%
|
(52)
+11%
|
(43)
+19%
|
(21)
+50%
|
(29)
-34%
|
(59)
-108%
|
(53)
+11%
|
(59)
-11%
|
(35)
+41%
|
(58)
-67%
|
(45)
+22%
|
(17)
+63%
|
(14)
+15%
|
28
N/A
|
20
-29%
|
2
-88%
|
(33)
N/A
|
(59)
-78%
|
(18)
+69%
|
(13)
+30%
|
17
N/A
|
31
+90%
|
(26)
N/A
|
(28)
-8%
|
(28)
-1%
|
(12)
+56%
|
29
N/A
|
47
+63%
|
43
-9%
|
20
-54%
|
(21)
N/A
|
(49)
-128%
|
(76)
-56%
|
(65)
+14%
|
(66)
-1%
|
(91)
-38%
|
(98)
-8%
|
(96)
+2%
|
(91)
+6%
|
(72)
+21%
|
|