Seneca Foods Corp
NASDAQ:SENEA
Cash Flow Statement
Cash Flow Statement
Seneca Foods Corp
| 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 | Jul-2005 | Oct-2005 | Dec-2005 | Mar-2006 | Jul-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 | Jul-2010 | Oct-2010 | Jan-2011 | Mar-2011 | Jul-2011 | Oct-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 | Jul-2016 | Oct-2016 | Dec-2016 | Mar-2017 | Jul-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 | Jul-2021 | Oct-2021 | Jan-2022 | Mar-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Mar-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
1
|
4
|
7
|
8
|
9
|
11
|
13
|
11
|
13
|
14
|
12
|
9
|
8
|
6
|
7
|
16
|
22
|
23
|
28
|
33
|
32
|
30
|
25
|
15
|
8
|
4
|
5
|
18
|
19
|
32
|
40
|
45
|
48
|
43
|
33
|
26
|
18
|
4
|
5
|
12
|
11
|
28
|
39
|
35
|
41
|
35
|
27
|
19
|
14
|
12
|
5
|
6
|
10
|
13
|
20
|
43
|
56
|
53
|
55
|
31
|
16
|
15
|
9
|
10
|
(9)
|
(17)
|
(17)
|
(46)
|
6
|
16
|
19
|
64
|
51
|
71
|
84
|
132
|
126
|
120
|
113
|
59
|
51
|
42
|
46
|
49
|
33
|
51
|
60
|
56
|
63
|
53
|
41
|
38
|
41
|
43
|
60
|
|
| Depreciation & Amortization |
24
|
25
|
24
|
24
|
23
|
23
|
23
|
25
|
27
|
29
|
30
|
30
|
29
|
29
|
29
|
28
|
26
|
24
|
22
|
23
|
23
|
23
|
23
|
23
|
22
|
23
|
23
|
23
|
23
|
22
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
24
|
24
|
24
|
23
|
23
|
23
|
22
|
22
|
21
|
21
|
21
|
22
|
22
|
23
|
24
|
25
|
27
|
28
|
30
|
32
|
32
|
32
|
32
|
31
|
31
|
30
|
30
|
31
|
31
|
32
|
33
|
32
|
33
|
34
|
35
|
37
|
38
|
39
|
40
|
41
|
42
|
43
|
49
|
43
|
44
|
44
|
39
|
45
|
45
|
45
|
|
| Change in Deffered Taxes |
(0)
|
1
|
2
|
4
|
5
|
4
|
4
|
3
|
2
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(6)
|
(5)
|
(6)
|
(0)
|
4
|
4
|
6
|
5
|
3
|
4
|
12
|
4
|
4
|
5
|
(2)
|
2
|
5
|
3
|
6
|
1
|
(1)
|
(1)
|
(5)
|
(3)
|
(4)
|
(7)
|
(5)
|
(4)
|
(3)
|
2
|
(7)
|
(1)
|
(1)
|
(4)
|
4
|
1
|
1
|
2
|
0
|
9
|
8
|
8
|
10
|
(6)
|
(7)
|
(3)
|
(1)
|
1
|
2
|
0
|
0
|
16
|
16
|
16
|
25
|
17
|
19
|
20
|
8
|
7
|
7
|
6
|
4
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(9)
|
(6)
|
2
|
3
|
12
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Non-Cash Items |
3
|
1
|
0
|
1
|
1
|
5
|
5
|
4
|
4
|
(0)
|
(4)
|
(4)
|
0
|
1
|
4
|
6
|
2
|
1
|
1
|
(2)
|
(5)
|
(5)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
9
|
12
|
13
|
13
|
6
|
5
|
1
|
(2)
|
(5)
|
8
|
6
|
16
|
7
|
(46)
|
(41)
|
(49)
|
(41)
|
(6)
|
(6)
|
(3)
|
(39)
|
(19)
|
(20)
|
(14)
|
22
|
7
|
6
|
(1)
|
0
|
3
|
5
|
3
|
22
|
31
|
30
|
48
|
40
|
39
|
29
|
5
|
|
| Cash Taxes Paid |
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
11
|
6
|
0
|
0
|
9
|
11
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
9
|
0
|
0
|
9
|
15
|
16
|
28
|
19
|
13
|
12
|
8
|
|
| Cash Interest Paid |
0
|
18
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
15
|
0
|
0
|
27
|
17
|
0
|
0
|
17
|
15
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
11
|
0
|
0
|
22
|
33
|
43
|
53
|
39
|
34
|
30
|
25
|
|
| Change in Working Capital |
38
|
39
|
57
|
68
|
51
|
29
|
34
|
(12)
|
(58)
|
(42)
|
(40)
|
(39)
|
1
|
(19)
|
(34)
|
(13)
|
(34)
|
(11)
|
(8)
|
(67)
|
(9)
|
23
|
41
|
(4)
|
(22)
|
(37)
|
(3)
|
37
|
(34)
|
1
|
(29)
|
(45)
|
(53)
|
(37)
|
(37)
|
(40)
|
14
|
(25)
|
(10)
|
(48)
|
(37)
|
7
|
10
|
21
|
36
|
(33)
|
(38)
|
(16)
|
4
|
22
|
24
|
1
|
6
|
(11)
|
(4)
|
(1)
|
(55)
|
(51)
|
(76)
|
(25)
|
(19)
|
(30)
|
(26)
|
(8)
|
(37)
|
(38)
|
39
|
44
|
67
|
105
|
32
|
95
|
113
|
36
|
87
|
21
|
(36)
|
27
|
(46)
|
(106)
|
(56)
|
(71)
|
(107)
|
(143)
|
(242)
|
(287)
|
(259)
|
(207)
|
(273)
|
(215)
|
(178)
|
(55)
|
177
|
208
|
219
|
171
|
|
| Cash from Operating Activities |
63
N/A
|
67
+6%
|
89
+33%
|
104
+17%
|
88
-15%
|
69
-22%
|
77
+12%
|
33
-57%
|
(13)
N/A
|
2
N/A
|
1
-19%
|
(0)
N/A
|
38
N/A
|
18
-53%
|
2
-91%
|
23
+1 265%
|
5
-78%
|
32
+512%
|
34
+7%
|
(23)
N/A
|
37
N/A
|
70
+89%
|
84
+20%
|
35
-58%
|
9
-73%
|
(6)
N/A
|
29
N/A
|
70
+142%
|
13
-81%
|
47
+258%
|
29
-38%
|
22
-26%
|
26
+20%
|
38
+46%
|
33
-14%
|
21
-36%
|
61
+187%
|
17
-72%
|
22
+31%
|
(17)
N/A
|
3
N/A
|
42
+1 576%
|
59
+41%
|
81
+37%
|
89
+10%
|
30
-66%
|
16
-47%
|
28
+73%
|
44
+55%
|
56
+28%
|
57
+3%
|
30
-47%
|
27
-10%
|
19
-29%
|
29
+51%
|
36
+25%
|
23
-38%
|
39
+73%
|
13
-67%
|
68
+417%
|
42
-38%
|
24
-42%
|
25
+3%
|
35
+40%
|
7
-79%
|
(13)
N/A
|
53
N/A
|
71
+34%
|
60
-16%
|
97
+62%
|
39
-60%
|
95
+144%
|
166
+75%
|
127
-23%
|
199
+56%
|
150
-25%
|
115
-23%
|
183
+59%
|
105
-43%
|
46
-56%
|
69
+49%
|
30
-56%
|
(14)
N/A
|
(53)
-276%
|
(148)
-178%
|
(213)
-44%
|
(165)
+22%
|
(106)
+36%
|
(151)
-44%
|
(83)
+45%
|
(58)
+31%
|
69
N/A
|
289
+317%
|
335
+16%
|
339
+1%
|
293
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16)
|
(13)
|
(10)
|
(6)
|
(5)
|
(7)
|
(9)
|
(14)
|
(17)
|
(23)
|
(28)
|
(26)
|
(23)
|
(14)
|
(10)
|
(9)
|
(9)
|
(12)
|
(13)
|
(15)
|
(18)
|
(22)
|
(31)
|
(34)
|
(34)
|
(33)
|
(26)
|
(23)
|
(21)
|
(23)
|
(24)
|
(24)
|
(23)
|
(21)
|
(21)
|
(20)
|
(22)
|
(20)
|
(19)
|
(19)
|
(18)
|
(27)
|
(31)
|
(31)
|
(28)
|
(17)
|
(12)
|
(13)
|
(15)
|
(17)
|
(25)
|
(28)
|
(27)
|
(26)
|
(16)
|
(10)
|
(11)
|
(10)
|
(15)
|
(21)
|
(27)
|
(32)
|
(34)
|
(31)
|
(30)
|
(33)
|
(35)
|
(39)
|
(42)
|
(38)
|
(37)
|
(34)
|
(55)
|
(66)
|
(75)
|
(77)
|
(58)
|
(71)
|
(65)
|
(72)
|
(68)
|
(53)
|
(59)
|
(59)
|
(74)
|
(71)
|
(66)
|
(63)
|
(46)
|
(37)
|
(34)
|
(28)
|
(32)
|
(37)
|
(36)
|
(38)
|
|
| Other Items |
3
|
2
|
3
|
1
|
0
|
1
|
(77)
|
(64)
|
(64)
|
(63)
|
20
|
8
|
8
|
6
|
2
|
1
|
2
|
1
|
1
|
(17)
|
(17)
|
11
|
10
|
29
|
29
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(19)
|
(19)
|
(19)
|
1
|
1
|
(9)
|
1
|
1
|
1
|
5
|
(4)
|
(4)
|
(4)
|
1
|
(16)
|
(16)
|
(16)
|
(16)
|
0
|
0
|
(24)
|
(38)
|
(38)
|
(38)
|
(14)
|
0
|
(12)
|
(12)
|
(12)
|
(12)
|
11
|
20
|
85
|
105
|
101
|
95
|
42
|
23
|
17
|
13
|
73
|
74
|
74
|
77
|
6
|
8
|
11
|
8
|
8
|
6
|
5
|
9
|
9
|
(11)
|
(15)
|
(20)
|
(21)
|
2
|
4
|
5
|
|
| Cash from Investing Activities |
(13)
N/A
|
(12)
+6%
|
(7)
+44%
|
(5)
+32%
|
(5)
-13%
|
(6)
-22%
|
(86)
-1 285%
|
(78)
+9%
|
(82)
-4%
|
(86)
-5%
|
(7)
+92%
|
(18)
-145%
|
(15)
+18%
|
(8)
+44%
|
(8)
+7%
|
(7)
+4%
|
(7)
-1%
|
(11)
-45%
|
(12)
-14%
|
(32)
-160%
|
(36)
-12%
|
(11)
+70%
|
(21)
-93%
|
(5)
+77%
|
(6)
-17%
|
(32)
-477%
|
(26)
+21%
|
(22)
+14%
|
(20)
+8%
|
(23)
-12%
|
(23)
-4%
|
(24)
0%
|
(23)
+4%
|
(21)
+8%
|
(21)
+0%
|
(40)
-95%
|
(41)
-2%
|
(39)
+5%
|
(37)
+3%
|
(18)
+52%
|
(17)
+6%
|
(36)
-118%
|
(31)
+16%
|
(29)
+4%
|
(27)
+6%
|
(12)
+57%
|
(16)
-34%
|
(17)
-9%
|
(19)
-11%
|
(16)
+16%
|
(41)
-157%
|
(44)
-7%
|
(43)
+3%
|
(42)
+2%
|
(15)
+64%
|
(10)
+36%
|
(34)
-249%
|
(48)
-39%
|
(52)
-10%
|
(59)
-13%
|
(41)
+31%
|
(32)
+22%
|
(47)
-47%
|
(44)
+7%
|
(42)
+3%
|
(45)
-7%
|
(24)
+47%
|
(19)
+20%
|
43
N/A
|
67
+55%
|
64
-5%
|
61
-4%
|
(13)
N/A
|
(43)
-232%
|
(58)
-34%
|
(64)
-9%
|
15
N/A
|
2
-85%
|
9
+283%
|
5
-43%
|
(62)
N/A
|
(45)
+27%
|
(49)
-8%
|
(51)
-6%
|
(65)
-26%
|
(65)
+0%
|
(61)
+6%
|
(54)
+12%
|
(37)
+31%
|
(47)
-27%
|
(49)
-4%
|
(48)
+1%
|
(52)
-8%
|
(35)
+33%
|
(33)
+6%
|
(33)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(29)
|
(29)
|
(28)
|
(28)
|
(1)
|
(1)
|
(1)
|
(8)
|
(9)
|
(9)
|
(34)
|
(27)
|
(26)
|
(26)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
(5)
|
(4)
|
(5)
|
0
|
(4)
|
(7)
|
(8)
|
(11)
|
(15)
|
(14)
|
(13)
|
(10)
|
(5)
|
(3)
|
(4)
|
(9)
|
(21)
|
(30)
|
(39)
|
(50)
|
(59)
|
(52)
|
(41)
|
(28)
|
(24)
|
(27)
|
(33)
|
(37)
|
(23)
|
(17)
|
(12)
|
(9)
|
(6)
|
|
| Net Issuance of Debt |
(41)
|
(36)
|
(53)
|
(44)
|
(20)
|
(23)
|
(19)
|
(11)
|
23
|
24
|
7
|
18
|
(11)
|
(10)
|
5
|
(17)
|
(11)
|
(20)
|
(24)
|
57
|
(3)
|
(58)
|
(59)
|
(30)
|
4
|
40
|
(2)
|
(45)
|
9
|
(29)
|
(5)
|
(0)
|
0
|
(17)
|
(15)
|
19
|
(30)
|
19
|
17
|
36
|
19
|
2
|
(22)
|
(14)
|
(32)
|
14
|
21
|
(12)
|
(19)
|
(39)
|
(3)
|
20
|
30
|
53
|
10
|
(5)
|
34
|
13
|
50
|
(1)
|
(2)
|
15
|
30
|
18
|
43
|
66
|
(29)
|
(51)
|
(97)
|
(160)
|
(88)
|
(136)
|
(130)
|
(55)
|
(112)
|
(60)
|
(110)
|
(125)
|
(54)
|
(32)
|
22
|
8
|
66
|
165
|
268
|
320
|
254
|
183
|
218
|
163
|
145
|
7
|
(220)
|
(249)
|
(297)
|
(250)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
9
|
1
|
1
|
1
|
(8)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(7)
|
(17)
|
(24)
|
(24)
|
(16)
|
(7)
|
(2)
|
(2)
|
(2)
|
(3)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
|
| Cash from Financing Activities |
(41)
N/A
|
(36)
+14%
|
(53)
-50%
|
(44)
+17%
|
(20)
+56%
|
(23)
-15%
|
(20)
+14%
|
(11)
+45%
|
23
N/A
|
24
+4%
|
7
-72%
|
18
+162%
|
(2)
N/A
|
(9)
-283%
|
6
N/A
|
(16)
N/A
|
(18)
-16%
|
(20)
-12%
|
(23)
-14%
|
58
N/A
|
(2)
N/A
|
(57)
-2 275%
|
(59)
-4%
|
(29)
+51%
|
5
N/A
|
40
+776%
|
(1)
N/A
|
(45)
-3 955%
|
9
N/A
|
(29)
N/A
|
(5)
+82%
|
(0)
+98%
|
1
N/A
|
(16)
N/A
|
(14)
+9%
|
20
N/A
|
(30)
N/A
|
19
N/A
|
18
-8%
|
35
+99%
|
17
-50%
|
(1)
N/A
|
(25)
-3 038%
|
(43)
-71%
|
(61)
-41%
|
(14)
+77%
|
(7)
+51%
|
(13)
-87%
|
(19)
-51%
|
(40)
-108%
|
(11)
+73%
|
11
N/A
|
21
+93%
|
20
-6%
|
(17)
N/A
|
(31)
-82%
|
8
N/A
|
7
-13%
|
44
+574%
|
(8)
N/A
|
(10)
-27%
|
11
N/A
|
25
+131%
|
14
-46%
|
38
+180%
|
61
+62%
|
(33)
N/A
|
(55)
-66%
|
(104)
-90%
|
(168)
-62%
|
(98)
+41%
|
(151)
-54%
|
(152)
0%
|
(85)
+44%
|
(146)
-72%
|
(89)
+39%
|
(130)
-46%
|
(136)
-5%
|
(65)
+52%
|
(55)
+16%
|
(10)
+82%
|
(34)
-236%
|
15
N/A
|
107
+596%
|
215
+102%
|
279
+30%
|
226
-19%
|
159
-30%
|
191
+20%
|
130
-32%
|
107
-17%
|
(16)
N/A
|
(238)
-1 390%
|
(262)
-10%
|
(307)
-17%
|
(258)
+16%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
10
N/A
|
20
+103%
|
29
+48%
|
55
+91%
|
64
+15%
|
40
-37%
|
(29)
N/A
|
(56)
-97%
|
(72)
-29%
|
(60)
+16%
|
1
N/A
|
(0)
N/A
|
21
N/A
|
1
-97%
|
(0)
N/A
|
0
N/A
|
(20)
N/A
|
1
N/A
|
(1)
N/A
|
3
N/A
|
(1)
N/A
|
3
N/A
|
4
+64%
|
1
-66%
|
8
+500%
|
2
-79%
|
2
+17%
|
3
+38%
|
2
-45%
|
(5)
N/A
|
1
N/A
|
(2)
N/A
|
5
N/A
|
2
-64%
|
(2)
N/A
|
1
N/A
|
(10)
N/A
|
(3)
+74%
|
2
N/A
|
(0)
N/A
|
3
N/A
|
5
+47%
|
4
-26%
|
9
+151%
|
1
-85%
|
5
+254%
|
(6)
N/A
|
(2)
+71%
|
5
N/A
|
(0)
N/A
|
5
N/A
|
(3)
N/A
|
5
N/A
|
(3)
N/A
|
(3)
N/A
|
(5)
-47%
|
(4)
+15%
|
(2)
+53%
|
5
N/A
|
1
-80%
|
(9)
N/A
|
3
N/A
|
3
-3%
|
5
+45%
|
3
-38%
|
3
+3%
|
(3)
N/A
|
(2)
+29%
|
(0)
+82%
|
(4)
-800%
|
4
N/A
|
5
+16%
|
1
-78%
|
(1)
N/A
|
(5)
-563%
|
(3)
+45%
|
0
N/A
|
49
+24 500%
|
48
-2%
|
(4)
N/A
|
(3)
+11%
|
(49)
-1 477%
|
(48)
+3%
|
2
N/A
|
2
-6%
|
1
-19%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
1
N/A
|
5
+597%
|
(2)
N/A
|
39
N/A
|
(1)
N/A
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
48
N/A
|
53
+12%
|
79
+48%
|
98
+25%
|
83
-16%
|
62
-25%
|
68
+10%
|
19
-72%
|
(31)
N/A
|
(22)
+30%
|
(26)
-22%
|
(26)
+1%
|
16
N/A
|
4
-77%
|
(8)
N/A
|
15
N/A
|
(4)
N/A
|
20
N/A
|
21
+7%
|
(38)
N/A
|
19
N/A
|
49
+159%
|
53
+9%
|
2
-97%
|
(25)
N/A
|
(39)
-58%
|
2
N/A
|
47
+1 850%
|
(8)
N/A
|
24
N/A
|
6
-77%
|
(2)
N/A
|
3
N/A
|
17
+409%
|
12
-29%
|
1
-89%
|
39
+2 885%
|
(3)
N/A
|
4
N/A
|
(36)
N/A
|
(15)
+58%
|
15
N/A
|
28
+92%
|
51
+82%
|
62
+22%
|
13
-78%
|
4
-67%
|
15
+239%
|
29
+91%
|
39
+35%
|
32
-17%
|
2
-93%
|
0
-82%
|
(7)
N/A
|
14
N/A
|
26
+93%
|
12
-55%
|
29
+144%
|
(1)
N/A
|
46
N/A
|
15
-67%
|
(8)
N/A
|
(9)
-21%
|
4
N/A
|
(23)
N/A
|
(46)
-104%
|
19
N/A
|
32
+69%
|
18
-44%
|
59
+234%
|
2
-97%
|
61
+3 116%
|
111
+82%
|
62
-45%
|
124
+101%
|
73
-41%
|
57
-22%
|
112
+96%
|
39
-65%
|
(26)
N/A
|
1
N/A
|
(23)
N/A
|
(74)
-217%
|
(113)
-53%
|
(222)
-97%
|
(283)
-28%
|
(231)
+18%
|
(169)
+27%
|
(197)
-17%
|
(120)
+39%
|
(92)
+23%
|
41
N/A
|
257
+521%
|
298
+16%
|
302
+1%
|
254
-16%
|
|