Pegasystems Inc
NASDAQ:PEGA
Cash Flow Statement
Cash Flow Statement
Pegasystems 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 |
15
|
17
|
18
|
15
|
19
|
18
|
17
|
17
|
12
|
10
|
7
|
8
|
7
|
5
|
7
|
5
|
4
|
3
|
1
|
2
|
4
|
5
|
9
|
7
|
9
|
11
|
10
|
11
|
17
|
25
|
29
|
32
|
28
|
8
|
5
|
(6)
|
(5)
|
5
|
7
|
10
|
10
|
5
|
(0)
|
22
|
27
|
34
|
43
|
38
|
39
|
36
|
29
|
33
|
29
|
31
|
36
|
36
|
41
|
42
|
39
|
45
|
88
|
87
|
85
|
99
|
58
|
44
|
35
|
11
|
(30)
|
(52)
|
(75)
|
(90)
|
(87)
|
(76)
|
(64)
|
(61)
|
(43)
|
15
|
(22)
|
(63)
|
(57)
|
(380)
|
(417)
|
(346)
|
(366)
|
(127)
|
(40)
|
68
|
76
|
130
|
123
|
99
|
197
|
220
|
278
|
393
|
|
| Depreciation & Amortization |
6
|
5
|
5
|
5
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
5
|
8
|
12
|
15
|
17
|
18
|
18
|
18
|
18
|
19
|
19
|
19
|
19
|
19
|
20
|
21
|
22
|
23
|
23
|
23
|
23
|
24
|
23
|
23
|
24
|
23
|
24
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
38
|
47
|
57
|
21
|
8
|
(2)
|
(14)
|
21
|
23
|
27
|
30
|
29
|
26
|
21
|
17
|
19
|
19
|
20
|
21
|
19
|
18
|
18
|
18
|
18
|
16
|
15
|
14
|
14
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
(0)
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
2
|
2
|
0
|
(2)
|
(2)
|
(1)
|
2
|
(15)
|
(15)
|
(16)
|
(17)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(14)
|
(14)
|
(15)
|
(15)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
(41)
|
(49)
|
(59)
|
(68)
|
(52)
|
(60)
|
(66)
|
(70)
|
(70)
|
(75)
|
(70)
|
122
|
148
|
169
|
178
|
(0)
|
(1)
|
0
|
(0)
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(171)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
4
|
4
|
5
|
4
|
6
|
6
|
7
|
8
|
8
|
8
|
9
|
9
|
10
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
15
|
17
|
19
|
22
|
26
|
28
|
30
|
33
|
35
|
38
|
41
|
44
|
47
|
50
|
53
|
56
|
58
|
61
|
64
|
67
|
71
|
77
|
81
|
86
|
91
|
97
|
103
|
110
|
115
|
116
|
116
|
114
|
115
|
120
|
122
|
137
|
141
|
139
|
143
|
136
|
136
|
141
|
143
|
149
|
150
|
156
|
155
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
(0)
|
(1)
|
1
|
1
|
2
|
3
|
(4)
|
(6)
|
(7)
|
(9)
|
2
|
5
|
7
|
11
|
6
|
4
|
6
|
7
|
11
|
14
|
11
|
12
|
14
|
13
|
12
|
10
|
8
|
14
|
24
|
31
|
35
|
35
|
37
|
39
|
43
|
42
|
44
|
54
|
52
|
68
|
72
|
66
|
69
|
62
|
79
|
54
|
57
|
66
|
127
|
120
|
121
|
120
|
132
|
139
|
133
|
162
|
208
|
218
|
267
|
269
|
245
|
224
|
218
|
208
|
209
|
206
|
206
|
222
|
212
|
227
|
221
|
217
|
229
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
6
|
6
|
5
|
6
|
5
|
6
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
22
|
|
| 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
|
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
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
|
| Change in Working Capital |
0
|
(1)
|
5
|
7
|
(1)
|
2
|
3
|
(1)
|
3
|
1
|
(2)
|
(4)
|
6
|
11
|
10
|
19
|
11
|
20
|
26
|
16
|
18
|
9
|
7
|
17
|
23
|
33
|
31
|
27
|
21
|
17
|
23
|
20
|
17
|
(3)
|
(17)
|
7
|
(14)
|
16
|
17
|
22
|
11
|
16
|
34
|
(2)
|
76
|
35
|
29
|
18
|
25
|
32
|
39
|
36
|
(11)
|
(6)
|
(19)
|
(27)
|
(51)
|
(67)
|
(69)
|
(68)
|
(99)
|
(47)
|
(43)
|
(34)
|
33
|
11
|
(10)
|
21
|
10
|
(14)
|
16
|
(51)
|
(65)
|
(47)
|
(45)
|
(33)
|
(15)
|
(65)
|
(79)
|
(60)
|
(84)
|
(15)
|
14
|
(64)
|
20
|
30
|
(14)
|
(78)
|
30
|
(31)
|
(32)
|
19
|
(69)
|
(38)
|
(66)
|
39
|
|
| Cash from Operating Activities |
21
N/A
|
21
0%
|
27
+29%
|
27
N/A
|
23
-17%
|
25
+11%
|
24
-6%
|
21
-11%
|
21
-2%
|
16
-21%
|
10
-37%
|
8
-25%
|
16
+114%
|
18
+9%
|
19
+8%
|
25
+31%
|
16
-35%
|
24
+48%
|
28
+14%
|
20
-28%
|
24
+20%
|
16
-32%
|
18
+9%
|
25
+43%
|
32
+27%
|
45
+38%
|
40
-10%
|
38
-4%
|
38
N/A
|
37
-3%
|
44
+19%
|
50
+12%
|
41
-18%
|
14
-66%
|
1
-91%
|
18
+1 315%
|
6
-70%
|
42
+662%
|
48
+13%
|
40
-16%
|
30
-24%
|
35
+17%
|
49
+40%
|
44
-12%
|
127
+192%
|
95
-25%
|
98
+3%
|
81
-18%
|
88
+9%
|
90
+3%
|
96
+6%
|
103
+8%
|
58
-44%
|
69
+19%
|
60
-13%
|
68
+13%
|
50
-26%
|
40
-20%
|
34
-16%
|
40
+19%
|
62
+56%
|
114
+83%
|
133
+17%
|
158
+19%
|
182
+15%
|
148
-19%
|
111
-25%
|
104
-6%
|
71
-32%
|
37
-49%
|
24
-35%
|
(42)
N/A
|
(83)
-97%
|
(71)
+15%
|
(55)
+23%
|
(1)
+99%
|
39
N/A
|
40
+2%
|
20
-49%
|
39
+92%
|
33
-17%
|
15
-55%
|
31
+112%
|
22
-28%
|
75
+238%
|
141
+88%
|
174
+23%
|
218
+25%
|
330
+51%
|
324
-2%
|
331
+2%
|
346
+5%
|
370
+7%
|
416
+12%
|
442
+6%
|
505
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(10)
|
(13)
|
(21)
|
(27)
|
(24)
|
(21)
|
(11)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(12)
|
(14)
|
(16)
|
(16)
|
(11)
|
(12)
|
(15)
|
(16)
|
(19)
|
(18)
|
(13)
|
(13)
|
(14)
|
(13)
|
(15)
|
(13)
|
(12)
|
(13)
|
(11)
|
(11)
|
(11)
|
(20)
|
(25)
|
(26)
|
(25)
|
(15)
|
(11)
|
(11)
|
(11)
|
(15)
|
(18)
|
(26)
|
(35)
|
(40)
|
(37)
|
(27)
|
(17)
|
(6)
|
(5)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(15)
|
|
| Other Items |
(0)
|
(0)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(14)
|
(14)
|
(71)
|
(66)
|
(57)
|
(58)
|
(6)
|
(17)
|
(18)
|
(24)
|
(19)
|
(18)
|
(8)
|
(9)
|
(29)
|
(16)
|
(22)
|
(33)
|
(22)
|
(10)
|
(10)
|
4
|
5
|
(14)
|
(12)
|
129
|
17
|
15
|
13
|
(128)
|
(22)
|
(31)
|
(36)
|
(35)
|
(17)
|
0
|
4
|
(4)
|
(22)
|
(36)
|
(58)
|
(48)
|
(49)
|
(40)
|
(26)
|
(27)
|
(22)
|
(42)
|
(33)
|
(18)
|
(19)
|
12
|
12
|
(3)
|
13
|
(3)
|
(1)
|
(29)
|
(45)
|
(40)
|
(36)
|
(5)
|
26
|
66
|
81
|
79
|
58
|
(168)
|
(296)
|
(279)
|
(281)
|
(58)
|
83
|
66
|
79
|
66
|
49
|
45
|
68
|
6
|
(34)
|
(163)
|
(272)
|
(235)
|
(195)
|
201
|
230
|
240
|
212
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-29%
|
(6)
-556%
|
(8)
-29%
|
(6)
+17%
|
(6)
+11%
|
(5)
+14%
|
(14)
-198%
|
(15)
-6%
|
(72)
-376%
|
(67)
+8%
|
(58)
+13%
|
(59)
-1%
|
(7)
+88%
|
(19)
-170%
|
(20)
-9%
|
(27)
-33%
|
(21)
+21%
|
(21)
+3%
|
(11)
+48%
|
(11)
-6%
|
(31)
-175%
|
(19)
+39%
|
(25)
-31%
|
(35)
-42%
|
(25)
+30%
|
(13)
+49%
|
(14)
-10%
|
(1)
+92%
|
0
N/A
|
(19)
N/A
|
(18)
+5%
|
122
N/A
|
9
-92%
|
8
-11%
|
7
-17%
|
(133)
N/A
|
(28)
+79%
|
(38)
-36%
|
(45)
-20%
|
(48)
-6%
|
(38)
+21%
|
(26)
+31%
|
(19)
+26%
|
(24)
-27%
|
(33)
-34%
|
(42)
-29%
|
(64)
-52%
|
(53)
+17%
|
(56)
-5%
|
(47)
+16%
|
(38)
+19%
|
(41)
-7%
|
(38)
+6%
|
(58)
-53%
|
(45)
+23%
|
(30)
+33%
|
(34)
-15%
|
(5)
+86%
|
(7)
-53%
|
(20)
-182%
|
(1)
+98%
|
(16)
-3 160%
|
(15)
+9%
|
(42)
-186%
|
(60)
-42%
|
(52)
+13%
|
(48)
+8%
|
(18)
+62%
|
15
N/A
|
55
+256%
|
70
+28%
|
59
-16%
|
34
-43%
|
(194)
N/A
|
(322)
-66%
|
(294)
+9%
|
(292)
+1%
|
(68)
+77%
|
73
N/A
|
51
-30%
|
61
+19%
|
40
-34%
|
13
-67%
|
5
-63%
|
31
+538%
|
(21)
N/A
|
(51)
-139%
|
(169)
-233%
|
(276)
-64%
|
(243)
+12%
|
(203)
+16%
|
192
N/A
|
220
+15%
|
228
+4%
|
197
-14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
4
|
4
|
4
|
4
|
1
|
2
|
2
|
4
|
5
|
5
|
3
|
1
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
4
|
4
|
2
|
(0)
|
(4)
|
(7)
|
(13)
|
(18)
|
(24)
|
(21)
|
(16)
|
(14)
|
(11)
|
(12)
|
(13)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(11)
|
(13)
|
(14)
|
(18)
|
(19)
|
(20)
|
(22)
|
(21)
|
(19)
|
(20)
|
(27)
|
(32)
|
(44)
|
(48)
|
(44)
|
(43)
|
(39)
|
(46)
|
(44)
|
(45)
|
(52)
|
(56)
|
(73)
|
(92)
|
(95)
|
(91)
|
(82)
|
(65)
|
(71)
|
(69)
|
(87)
|
(101)
|
(104)
|
(113)
|
(108)
|
(112)
|
(113)
|
(93)
|
(64)
|
(37)
|
(1)
|
6
|
10
|
17
|
34
|
38
|
40
|
14
|
(112)
|
(187)
|
(299)
|
(351)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
534
|
534
|
534
|
534
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(89)
|
(89)
|
(89)
|
(59)
|
0
|
0
|
(34)
|
(502)
|
(502)
|
(502)
|
(468)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(13)
|
(15)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
3
|
3
|
3
|
4
|
4
|
5
|
12
|
15
|
16
|
17
|
11
|
7
|
4
|
1
|
2
|
5
|
7
|
7
|
5
|
3
|
6
|
5
|
6
|
6
|
6
|
7
|
7
|
8
|
0
|
4
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 from Financing Activities |
1
N/A
|
4
+500%
|
4
+11%
|
4
+10%
|
4
-5%
|
1
-67%
|
2
+14%
|
3
+88%
|
4
+37%
|
5
+20%
|
5
-6%
|
4
-24%
|
1
-69%
|
(1)
N/A
|
(3)
-240%
|
(4)
-21%
|
(3)
+24%
|
(4)
-35%
|
(5)
-12%
|
(5)
-4%
|
(6)
-16%
|
1
N/A
|
2
+15%
|
(0)
N/A
|
(2)
-467%
|
(6)
-224%
|
(8)
-36%
|
(13)
-79%
|
(17)
-30%
|
(16)
+6%
|
(10)
+39%
|
(5)
+50%
|
(1)
+90%
|
(4)
-720%
|
(10)
-139%
|
(13)
-36%
|
(14)
-5%
|
(13)
+10%
|
(10)
+21%
|
(6)
+36%
|
(6)
+2%
|
(9)
-42%
|
(10)
-13%
|
(8)
+18%
|
(10)
-25%
|
(12)
-20%
|
(13)
-7%
|
(15)
-13%
|
(17)
-17%
|
(17)
-1%
|
(20)
-17%
|
(27)
-36%
|
(27)
+1%
|
(29)
-8%
|
(36)
-22%
|
(41)
-14%
|
(54)
-33%
|
(59)
-9%
|
(58)
+2%
|
(52)
+11%
|
(48)
+7%
|
(55)
-15%
|
(53)
+4%
|
(54)
-3%
|
(61)
-13%
|
(65)
-6%
|
(82)
-26%
|
(102)
-24%
|
(104)
-2%
|
(100)
+4%
|
(92)
+8%
|
(74)
+19%
|
454
N/A
|
455
+0%
|
437
-4%
|
423
-3%
|
(114)
N/A
|
(123)
-8%
|
(118)
+4%
|
(122)
-4%
|
(123)
-1%
|
(102)
+17%
|
(74)
+28%
|
(47)
+36%
|
(41)
+14%
|
(93)
-129%
|
(89)
+5%
|
(82)
+7%
|
(35)
+58%
|
28
N/A
|
30
+9%
|
(30)
N/A
|
(624)
-1 966%
|
(699)
-12%
|
(814)
-16%
|
(835)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
(6)
|
(3)
|
(5)
|
(3)
|
2
|
(1)
|
1
|
1
|
(1)
|
1
|
1
|
(3)
|
(2)
|
(0)
|
1
|
4
|
6
|
(1)
|
(4)
|
(7)
|
(8)
|
(6)
|
(4)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
2
|
4
|
(0)
|
(2)
|
(3)
|
(5)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
1
|
2
|
2
|
2
|
1
|
(2)
|
(1)
|
(3)
|
(6)
|
(3)
|
(2)
|
1
|
1
|
3
|
(1)
|
(1)
|
9
|
(4)
|
2
|
6
|
(2)
|
7
|
|
| Net Change in Cash |
21
N/A
|
24
+15%
|
26
+7%
|
25
-6%
|
21
-15%
|
21
+2%
|
21
-2%
|
11
-49%
|
10
-3%
|
(51)
N/A
|
(52)
-2%
|
(47)
+9%
|
(42)
+12%
|
10
N/A
|
(3)
N/A
|
0
N/A
|
(14)
N/A
|
(1)
+91%
|
2
N/A
|
5
+100%
|
7
+54%
|
(13)
N/A
|
1
N/A
|
1
-42%
|
(4)
N/A
|
15
N/A
|
19
+31%
|
9
-52%
|
18
+90%
|
20
+14%
|
15
-26%
|
28
+85%
|
163
+487%
|
13
-92%
|
(4)
N/A
|
7
N/A
|
(145)
N/A
|
4
N/A
|
(1)
N/A
|
(11)
-800%
|
(23)
-113%
|
(12)
+47%
|
15
N/A
|
17
+18%
|
90
+425%
|
49
-46%
|
43
-13%
|
3
-94%
|
21
+667%
|
23
+12%
|
28
+19%
|
34
+24%
|
(17)
N/A
|
(6)
+64%
|
(39)
-543%
|
(22)
+45%
|
(35)
-63%
|
(57)
-60%
|
(31)
+45%
|
(22)
+28%
|
(8)
+63%
|
57
N/A
|
64
+12%
|
92
+43%
|
82
-11%
|
23
-72%
|
(25)
N/A
|
(48)
-96%
|
(56)
-16%
|
(49)
+12%
|
(14)
+71%
|
(46)
-225%
|
428
N/A
|
417
-3%
|
189
-55%
|
103
-45%
|
(366)
N/A
|
(372)
-2%
|
(165)
+56%
|
(12)
+93%
|
(40)
-236%
|
(31)
+24%
|
(9)
+72%
|
(15)
-71%
|
37
N/A
|
80
+113%
|
65
-19%
|
88
+36%
|
126
+43%
|
74
-41%
|
127
+71%
|
109
-14%
|
(60)
N/A
|
(57)
+6%
|
(145)
-155%
|
(125)
+14%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
21
-1%
|
27
+29%
|
26
-1%
|
22
-17%
|
24
+12%
|
23
-5%
|
21
-10%
|
20
-4%
|
15
-22%
|
9
-39%
|
7
-30%
|
15
+135%
|
17
+8%
|
18
+7%
|
23
+31%
|
14
-41%
|
22
+57%
|
25
+16%
|
17
-30%
|
21
+22%
|
14
-36%
|
15
+8%
|
23
+54%
|
30
+32%
|
42
+42%
|
37
-12%
|
34
-8%
|
34
-2%
|
32
-4%
|
39
+21%
|
44
+12%
|
34
-22%
|
6
-82%
|
(5)
N/A
|
13
N/A
|
1
-95%
|
36
+5 917%
|
41
+13%
|
30
-26%
|
17
-43%
|
14
-18%
|
23
+62%
|
20
-12%
|
107
+435%
|
85
-21%
|
92
+9%
|
75
-18%
|
82
+9%
|
84
+2%
|
88
+5%
|
92
+4%
|
44
-52%
|
53
+19%
|
44
-16%
|
57
+29%
|
38
-33%
|
25
-35%
|
17
-31%
|
21
+21%
|
45
+115%
|
101
+126%
|
120
+19%
|
145
+20%
|
168
+16%
|
133
-21%
|
99
-25%
|
93
-6%
|
58
-37%
|
26
-56%
|
13
-51%
|
(53)
N/A
|
(104)
-96%
|
(96)
+7%
|
(81)
+16%
|
(26)
+68%
|
25
N/A
|
30
+19%
|
10
-67%
|
29
+195%
|
17
-40%
|
(4)
N/A
|
5
N/A
|
(13)
N/A
|
35
N/A
|
104
+196%
|
146
+41%
|
201
+37%
|
324
+61%
|
319
-1%
|
323
+1%
|
338
+5%
|
361
+7%
|
406
+13%
|
431
+6%
|
491
+14%
|
|