Photronics Inc
NASDAQ:PLAB
Cash Flow Statement
Cash Flow Statement
Photronics Inc
| Jan-2002 | Apr-2002 | Jul-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Oct-2004 | Jan-2005 | May-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Jan-2010 | May-2010 | Aug-2010 | Oct-2010 | Jan-2011 | May-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Jan-2016 | May-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Feb-2025 | May-2025 | Aug-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(11)
|
8
|
8
|
(5)
|
(15)
|
(62)
|
(62)
|
(48)
|
(38)
|
13
|
20
|
25
|
27
|
32
|
38
|
39
|
44
|
39
|
28
|
29
|
28
|
36
|
34
|
25
|
13
|
(3)
|
(211)
|
(209)
|
(216)
|
(224)
|
(41)
|
(41)
|
(31)
|
(12)
|
18
|
25
|
38
|
15
|
20
|
20
|
11
|
36
|
35
|
30
|
28
|
24
|
19
|
20
|
19
|
29
|
30
|
32
|
37
|
33
|
41
|
57
|
73
|
75
|
71
|
56
|
37
|
24
|
17
|
21
|
26
|
40
|
55
|
61
|
60
|
54
|
44
|
41
|
44
|
42
|
45
|
40
|
39
|
47
|
59
|
79
|
101
|
128
|
153
|
179
|
177
|
193
|
192
|
200
|
210
|
207
|
207
|
184
|
203
|
171
|
152
|
190
|
|
| Depreciation & Amortization |
70
|
72
|
75
|
83
|
83
|
84
|
83
|
85
|
81
|
81
|
83
|
86
|
83
|
84
|
84
|
86
|
86
|
87
|
89
|
85
|
86
|
88
|
90
|
90
|
92
|
93
|
97
|
96
|
93
|
87
|
81
|
77
|
77
|
80
|
80
|
81
|
82
|
82
|
84
|
87
|
86
|
84
|
82
|
79
|
75
|
72
|
69
|
66
|
65
|
65
|
69
|
73
|
76
|
76
|
76
|
76
|
75
|
76
|
74
|
78
|
78
|
79
|
82
|
82
|
83
|
84
|
82
|
84
|
76
|
74
|
75
|
84
|
85
|
89
|
90
|
94
|
88
|
88
|
87
|
90
|
85
|
82
|
79
|
80
|
78
|
78
|
78
|
81
|
82
|
83
|
83
|
83
|
83
|
81
|
80
|
78
|
|
| Change in Deffered Taxes |
(6)
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(17)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
4
|
5
|
6
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
11
|
12
|
14
|
15
|
14
|
14
|
13
|
|
| Other Non-Cash Items |
37
|
(1)
|
(1)
|
13
|
13
|
55
|
55
|
44
|
44
|
2
|
0
|
4
|
0
|
4
|
4
|
4
|
4
|
15
|
17
|
29
|
28
|
16
|
14
|
11
|
13
|
14
|
219
|
217
|
217
|
219
|
22
|
26
|
24
|
17
|
9
|
6
|
6
|
34
|
38
|
37
|
37
|
14
|
10
|
10
|
10
|
10
|
10
|
11
|
0
|
(6)
|
(6)
|
(5)
|
0
|
11
|
11
|
10
|
2
|
2
|
2
|
0
|
9
|
9
|
9
|
9
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
5
|
6
|
8
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
11
|
12
|
14
|
15
|
14
|
14
|
13
|
|
| Cash Taxes Paid |
2
|
3
|
3
|
1
|
0
|
0
|
0
|
2
|
0
|
4
|
6
|
4
|
0
|
0
|
6
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
60
|
|
| Cash Interest Paid |
11
|
11
|
15
|
16
|
0
|
0
|
0
|
16
|
0
|
23
|
27
|
13
|
0
|
0
|
9
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
10
|
11
|
7
|
46
|
24
|
31
|
31
|
19
|
32
|
25
|
21
|
(6)
|
1
|
10
|
16
|
10
|
(10)
|
(18)
|
(21)
|
(28)
|
(18)
|
(4)
|
(9)
|
10
|
10
|
(5)
|
2
|
(9)
|
(4)
|
4
|
8
|
10
|
9
|
(7)
|
(3)
|
(17)
|
(5)
|
(5)
|
(16)
|
(7)
|
(5)
|
1
|
14
|
15
|
5
|
1
|
(4)
|
3
|
1
|
15
|
(0)
|
(8)
|
(8)
|
(11)
|
(7)
|
(13)
|
1
|
(16)
|
(18)
|
(8)
|
(9)
|
(4)
|
0
|
(16)
|
(23)
|
(46)
|
(37)
|
(18)
|
(63)
|
(45)
|
(60)
|
(56)
|
(16)
|
(6)
|
(20)
|
4
|
2
|
(5)
|
22
|
(22)
|
(8)
|
(20)
|
(5)
|
9
|
(19)
|
3
|
(4)
|
15
|
16
|
11
|
(1)
|
(18)
|
(1)
|
(12)
|
(17)
|
(16)
|
|
| Cash from Operating Activities |
106
N/A
|
98
-7%
|
94
-4%
|
136
+45%
|
107
-22%
|
110
+3%
|
109
-2%
|
98
-10%
|
120
+23%
|
121
+1%
|
126
+4%
|
109
-13%
|
118
+9%
|
133
+12%
|
144
+9%
|
143
-1%
|
129
-9%
|
128
-1%
|
118
-8%
|
116
-1%
|
123
+6%
|
138
+11%
|
130
-5%
|
135
+3%
|
128
-5%
|
98
-23%
|
107
+8%
|
92
-14%
|
88
-4%
|
83
-6%
|
68
-19%
|
68
+0%
|
77
+12%
|
76
-1%
|
101
+33%
|
96
-5%
|
121
+26%
|
126
+4%
|
126
+0%
|
137
+8%
|
129
-6%
|
135
+5%
|
140
+3%
|
133
-5%
|
117
-12%
|
106
-10%
|
93
-13%
|
99
+7%
|
95
-5%
|
103
+9%
|
94
-9%
|
96
+3%
|
105
+8%
|
114
+9%
|
126
+10%
|
133
+5%
|
154
+16%
|
140
-9%
|
133
-5%
|
122
-8%
|
110
-10%
|
104
-6%
|
105
+1%
|
97
-7%
|
96
-1%
|
88
-9%
|
110
+25%
|
131
+19%
|
80
-38%
|
90
+12%
|
67
-26%
|
68
+2%
|
119
+73%
|
132
+11%
|
123
-7%
|
143
+16%
|
139
-3%
|
140
+1%
|
178
+27%
|
151
-15%
|
184
+22%
|
196
+7%
|
234
+19%
|
275
+18%
|
244
-11%
|
282
+16%
|
275
-2%
|
302
+10%
|
316
+5%
|
310
-2%
|
300
-3%
|
261
-13%
|
298
+14%
|
253
-15%
|
228
-10%
|
248
+9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(68)
|
(89)
|
(99)
|
(127)
|
(103)
|
(75)
|
(73)
|
(62)
|
(63)
|
(75)
|
(68)
|
(63)
|
(68)
|
(70)
|
(111)
|
(121)
|
(134)
|
(140)
|
(116)
|
(95)
|
(72)
|
(75)
|
(68)
|
(94)
|
(154)
|
(135)
|
(132)
|
(105)
|
(52)
|
(47)
|
(40)
|
(35)
|
(44)
|
(46)
|
(43)
|
(71)
|
(69)
|
(80)
|
(93)
|
(82)
|
(81)
|
(110)
|
(115)
|
(97)
|
(94)
|
(61)
|
(52)
|
(66)
|
(63)
|
(77)
|
(77)
|
(91)
|
(120)
|
(117)
|
(113)
|
(105)
|
(86)
|
(72)
|
(70)
|
(50)
|
(38)
|
(30)
|
(44)
|
(93)
|
(94)
|
(123)
|
(118)
|
(93)
|
(189)
|
(189)
|
(189)
|
(179)
|
(85)
|
(68)
|
(55)
|
(71)
|
(75)
|
(114)
|
(127)
|
(109)
|
(111)
|
(71)
|
(63)
|
(113)
|
(125)
|
(135)
|
(145)
|
(131)
|
(144)
|
(137)
|
(140)
|
(131)
|
(123)
|
(163)
|
(164)
|
(188)
|
|
| Other Items |
(58)
|
(38)
|
(37)
|
(14)
|
(11)
|
(15)
|
2
|
(1)
|
(91)
|
(91)
|
(91)
|
(68)
|
37
|
(1)
|
(14)
|
(64)
|
(85)
|
(33)
|
(142)
|
(107)
|
(56)
|
(60)
|
56
|
64
|
18
|
12
|
17
|
6
|
10
|
11
|
11
|
10
|
12
|
16
|
18
|
13
|
6
|
(7)
|
(11)
|
(19)
|
(17)
|
(17)
|
(23)
|
(15)
|
(14)
|
(10)
|
(3)
|
(0)
|
(1)
|
6
|
6
|
4
|
6
|
0
|
0
|
1
|
10
|
10
|
103
|
103
|
88
|
88
|
(6)
|
(5)
|
0
|
1
|
1
|
2
|
7
|
7
|
19
|
27
|
24
|
27
|
15
|
5
|
3
|
6
|
6
|
6
|
6
|
2
|
1
|
(35)
|
(34)
|
(41)
|
(22)
|
30
|
30
|
(17)
|
(39)
|
(25)
|
16
|
41
|
(24)
|
(51)
|
|
| Cash from Investing Activities |
(126)
N/A
|
(126)
-1%
|
(135)
-7%
|
(141)
-4%
|
(114)
+19%
|
(91)
+20%
|
(71)
+21%
|
(63)
+12%
|
(155)
-147%
|
(166)
-7%
|
(159)
+4%
|
(131)
+18%
|
(32)
+76%
|
(71)
-125%
|
(125)
-76%
|
(186)
-48%
|
(219)
-18%
|
(173)
+21%
|
(258)
-49%
|
(201)
+22%
|
(127)
+37%
|
(135)
-6%
|
(12)
+91%
|
(30)
-150%
|
(136)
-359%
|
(123)
+9%
|
(115)
+7%
|
(99)
+13%
|
(42)
+57%
|
(36)
+15%
|
(29)
+20%
|
(25)
+14%
|
(31)
-27%
|
(29)
+6%
|
(26)
+13%
|
(58)
-126%
|
(63)
-8%
|
(87)
-39%
|
(103)
-19%
|
(101)
+3%
|
(98)
+3%
|
(128)
-31%
|
(138)
-8%
|
(112)
+19%
|
(108)
+3%
|
(72)
+34%
|
(55)
+23%
|
(66)
-21%
|
(63)
+4%
|
(70)
-11%
|
(71)
-1%
|
(88)
-24%
|
(114)
-30%
|
(117)
-3%
|
(113)
+3%
|
(104)
+8%
|
(77)
+27%
|
(62)
+19%
|
34
N/A
|
52
+55%
|
50
-5%
|
59
+18%
|
(50)
N/A
|
(98)
-97%
|
(94)
+4%
|
(122)
-30%
|
(118)
+4%
|
(91)
+23%
|
(182)
-100%
|
(182)
0%
|
(169)
+7%
|
(151)
+11%
|
(61)
+60%
|
(42)
+32%
|
(41)
+3%
|
(66)
-62%
|
(71)
-9%
|
(109)
-52%
|
(121)
-11%
|
(104)
+14%
|
(106)
-2%
|
(69)
+34%
|
(62)
+11%
|
(148)
-139%
|
(159)
-7%
|
(177)
-11%
|
(167)
+5%
|
(102)
+39%
|
(114)
-12%
|
(154)
-36%
|
(179)
-17%
|
(156)
+13%
|
(107)
+31%
|
(123)
-14%
|
(188)
-53%
|
(239)
-27%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
5
|
6
|
5
|
3
|
4
|
1
|
6
|
6
|
6
|
6
|
2
|
2
|
3
|
170
|
171
|
170
|
169
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(10)
|
(11)
|
(14)
|
(18)
|
(16)
|
(19)
|
(12)
|
(36)
|
(32)
|
(28)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(23)
|
(34)
|
(34)
|
(27)
|
(22)
|
(22)
|
(28)
|
(28)
|
(34)
|
(37)
|
(41)
|
(53)
|
(48)
|
(38)
|
(27)
|
(15)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(77)
|
(97)
|
(97)
|
|
| Net Issuance of Debt |
133
|
140
|
137
|
78
|
(62)
|
76
|
25
|
59
|
64
|
(74)
|
(28)
|
(55)
|
(97)
|
(107)
|
(97)
|
(72)
|
(29)
|
(11)
|
(8)
|
12
|
(73)
|
(77)
|
(80)
|
(83)
|
3
|
(36)
|
(32)
|
(36)
|
(40)
|
(10)
|
(16)
|
(30)
|
(30)
|
(33)
|
(52)
|
(31)
|
(35)
|
54
|
71
|
68
|
74
|
19
|
21
|
20
|
19
|
(6)
|
(7)
|
(8)
|
(30)
|
(30)
|
(31)
|
(30)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(60)
|
(59)
|
(58)
|
(57)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
25
|
(23)
|
(9)
|
(7)
|
(34)
|
16
|
1
|
13
|
11
|
16
|
21
|
1
|
(13)
|
(31)
|
(59)
|
(65)
|
(59)
|
(53)
|
(30)
|
(18)
|
(10)
|
(7)
|
(7)
|
(7)
|
(21)
|
(22)
|
(20)
|
(18)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(8)
|
(8)
|
(9)
|
(8)
|
(11)
|
(13)
|
(13)
|
(7)
|
(10)
|
(8)
|
(9)
|
(7)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
4
|
(8)
|
(8)
|
(9)
|
(9)
|
(6)
|
(6)
|
6
|
8
|
14
|
14
|
5
|
3
|
5
|
(14)
|
(15)
|
(7)
|
3
|
5
|
3
|
(5)
|
(14)
|
(6)
|
11
|
21
|
21
|
29
|
11
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
0
|
|
| Cash from Financing Activities |
141
N/A
|
145
+3%
|
143
-1%
|
83
-42%
|
(59)
N/A
|
79
N/A
|
26
-67%
|
64
+148%
|
70
+9%
|
(68)
N/A
|
(22)
+68%
|
(53)
-148%
|
(95)
-78%
|
(104)
-9%
|
73
N/A
|
99
+35%
|
142
+44%
|
158
+11%
|
(6)
N/A
|
14
N/A
|
(71)
N/A
|
(75)
-5%
|
(87)
-16%
|
(90)
-3%
|
(5)
+95%
|
(44)
-876%
|
(39)
+11%
|
(48)
-22%
|
(54)
-12%
|
(24)
+56%
|
(23)
+3%
|
(41)
-77%
|
(38)
+5%
|
(42)
-10%
|
(59)
-40%
|
(33)
+45%
|
(36)
-12%
|
47
N/A
|
64
+37%
|
55
-15%
|
60
+10%
|
5
-91%
|
3
-44%
|
5
+59%
|
1
-85%
|
(18)
N/A
|
(41)
-133%
|
(40)
+4%
|
(58)
-44%
|
(58)
-1%
|
(31)
+46%
|
(30)
+5%
|
(8)
+74%
|
(8)
-3%
|
(7)
+11%
|
(7)
N/A
|
(6)
+17%
|
(55)
-839%
|
(67)
-21%
|
(67)
+0%
|
(67)
+0%
|
(16)
+77%
|
(12)
+23%
|
(11)
+8%
|
1
N/A
|
2
+340%
|
2
-27%
|
(14)
N/A
|
(4)
+74%
|
(55)
-1 414%
|
(31)
+44%
|
(42)
-37%
|
(71)
-69%
|
(20)
+73%
|
(24)
-22%
|
(16)
+32%
|
(23)
-43%
|
(29)
-28%
|
(47)
-59%
|
(54)
-16%
|
(40)
+26%
|
(38)
+6%
|
(53)
-41%
|
(39)
+27%
|
(48)
-24%
|
(52)
-7%
|
(30)
+43%
|
(18)
+38%
|
(12)
+37%
|
(8)
+31%
|
(9)
-6%
|
(8)
+9%
|
(25)
-228%
|
(98)
-287%
|
(117)
-19%
|
(115)
+1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(3)
|
0
|
7
|
1
|
5
|
3
|
(2)
|
1
|
1
|
3
|
2
|
2
|
(1)
|
0
|
(0)
|
(2)
|
0
|
(1)
|
(2)
|
5
|
5
|
1
|
4
|
1
|
1
|
4
|
4
|
(8)
|
(10)
|
(9)
|
(8)
|
2
|
6
|
6
|
2
|
5
|
6
|
9
|
12
|
1
|
(2)
|
(7)
|
(11)
|
3
|
7
|
2
|
4
|
4
|
(2)
|
6
|
8
|
(2)
|
(3)
|
(5)
|
(11)
|
(9)
|
(9)
|
(5)
|
1
|
1
|
5
|
5
|
6
|
6
|
16
|
7
|
(2)
|
(5)
|
(12)
|
(8)
|
(3)
|
2
|
(1)
|
0
|
5
|
11
|
16
|
16
|
12
|
5
|
(3)
|
(16)
|
(21)
|
(46)
|
(16)
|
(16)
|
(11)
|
(3)
|
(17)
|
(22)
|
(23)
|
2
|
(32)
|
4
|
19
|
0
|
|
| Net Change in Cash |
118
N/A
|
117
-1%
|
109
-7%
|
79
-27%
|
(61)
N/A
|
101
N/A
|
61
-40%
|
101
+65%
|
36
-64%
|
(110)
N/A
|
(53)
+52%
|
(72)
-37%
|
(9)
+87%
|
(42)
-357%
|
92
N/A
|
54
-41%
|
53
-2%
|
112
+112%
|
(148)
N/A
|
(67)
+55%
|
(70)
-6%
|
(71)
-1%
|
35
N/A
|
17
-52%
|
(12)
N/A
|
(65)
-462%
|
(43)
+34%
|
(62)
-45%
|
(18)
+72%
|
14
N/A
|
8
-41%
|
5
-44%
|
13
+170%
|
10
-22%
|
18
+85%
|
10
-43%
|
28
+173%
|
95
+233%
|
99
+4%
|
91
-8%
|
89
-2%
|
6
-93%
|
(6)
N/A
|
28
N/A
|
16
-43%
|
19
+15%
|
0
-99%
|
(2)
N/A
|
(28)
-1 135%
|
(19)
+35%
|
(1)
+95%
|
(23)
-2 411%
|
(21)
+9%
|
(16)
+24%
|
(5)
+70%
|
13
N/A
|
63
+386%
|
18
-72%
|
100
+462%
|
108
+8%
|
98
-9%
|
152
+55%
|
49
-68%
|
(6)
N/A
|
19
N/A
|
(25)
N/A
|
(8)
+68%
|
21
N/A
|
(117)
N/A
|
(154)
-32%
|
(136)
+12%
|
(123)
+9%
|
(14)
+89%
|
71
N/A
|
64
-10%
|
72
+14%
|
60
-16%
|
18
-70%
|
23
+23%
|
(2)
N/A
|
36
N/A
|
73
+105%
|
98
+33%
|
43
-56%
|
21
-52%
|
38
+85%
|
67
+78%
|
179
+166%
|
174
-3%
|
126
-27%
|
89
-30%
|
99
+12%
|
134
+34%
|
37
-72%
|
(58)
N/A
|
(106)
-84%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
38
N/A
|
9
-76%
|
(5)
N/A
|
10
N/A
|
4
-64%
|
35
+869%
|
36
+3%
|
36
+1%
|
57
+57%
|
46
-19%
|
58
+26%
|
46
-20%
|
50
+9%
|
62
+24%
|
33
-47%
|
21
-36%
|
(5)
N/A
|
(12)
-154%
|
2
N/A
|
22
+929%
|
52
+139%
|
62
+20%
|
62
N/A
|
41
-35%
|
(27)
N/A
|
(37)
-38%
|
(26)
+30%
|
(13)
+49%
|
36
N/A
|
36
-1%
|
28
-23%
|
33
+19%
|
33
-1%
|
30
-9%
|
58
+92%
|
25
-57%
|
52
+113%
|
46
-11%
|
34
-27%
|
55
+62%
|
48
-12%
|
25
-49%
|
25
N/A
|
36
+44%
|
23
-36%
|
45
+96%
|
40
-10%
|
33
-17%
|
32
-4%
|
27
-16%
|
17
-38%
|
5
-70%
|
(15)
N/A
|
(3)
+83%
|
13
N/A
|
28
+115%
|
68
+141%
|
69
+0%
|
63
-8%
|
72
+14%
|
72
N/A
|
74
+3%
|
60
-19%
|
4
-93%
|
2
-50%
|
(35)
N/A
|
(8)
+76%
|
38
N/A
|
(108)
N/A
|
(99)
+9%
|
(121)
-23%
|
(110)
+9%
|
33
N/A
|
64
+93%
|
68
+7%
|
72
+6%
|
64
-11%
|
26
-60%
|
51
+100%
|
42
-19%
|
73
+75%
|
125
+72%
|
170
+36%
|
163
-4%
|
119
-27%
|
146
+23%
|
130
-11%
|
171
+31%
|
172
+1%
|
174
+1%
|
159
-8%
|
130
-18%
|
175
+35%
|
90
-49%
|
64
-28%
|
60
-8%
|
|