Spok Holdings Inc
NASDAQ:SPOK
Cash Flow Statement
Cash Flow Statement
Spok Holdings 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 |
(1 569)
|
0
|
0
|
1 668
|
1 656
|
1 662
|
1 667
|
5
|
13
|
12
|
13
|
9
|
12
|
8
|
(3)
|
4
|
13
|
25
|
40
|
40
|
40
|
41
|
43
|
55
|
(5)
|
(196)
|
(199)
|
(217)
|
(157)
|
31
|
65
|
72
|
68
|
67
|
35
|
41
|
78
|
110
|
115
|
110
|
84
|
52
|
42
|
39
|
27
|
25
|
24
|
22
|
28
|
26
|
23
|
22
|
21
|
20
|
19
|
18
|
80
|
80
|
80
|
80
|
14
|
12
|
10
|
9
|
(15)
|
(16)
|
(19)
|
(23)
|
(2)
|
(1)
|
(1)
|
(1)
|
(11)
|
(16)
|
(12)
|
(7)
|
(44)
|
(42)
|
(46)
|
(52)
|
(22)
|
(27)
|
(25)
|
(19)
|
22
|
32
|
35
|
37
|
16
|
17
|
15
|
15
|
15
|
16
|
17
|
17
|
|
| Depreciation & Amortization |
1 585
|
0
|
0
|
135
|
193
|
226
|
257
|
150
|
130
|
123
|
121
|
114
|
108
|
122
|
129
|
136
|
131
|
110
|
93
|
83
|
73
|
68
|
61
|
55
|
49
|
48
|
47
|
46
|
47
|
46
|
45
|
45
|
42
|
38
|
34
|
29
|
24
|
21
|
20
|
19
|
19
|
19
|
19
|
18
|
18
|
18
|
17
|
16
|
15
|
15
|
16
|
16
|
17
|
16
|
16
|
15
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
9
|
7
|
5
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Change in Deffered Taxes |
(122)
|
0
|
0
|
0
|
2
|
7
|
10
|
15
|
2
|
1
|
(1)
|
5
|
18
|
13
|
12
|
(2)
|
8
|
10
|
15
|
25
|
16
|
23
|
25
|
28
|
92
|
92
|
93
|
96
|
37
|
36
|
38
|
32
|
32
|
31
|
22
|
19
|
(18)
|
(52)
|
(48)
|
(47)
|
(28)
|
5
|
6
|
6
|
18
|
17
|
16
|
15
|
16
|
14
|
13
|
12
|
5
|
4
|
4
|
4
|
(55)
|
(55)
|
(55)
|
(56)
|
7
|
5
|
4
|
2
|
25
|
26
|
24
|
23
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(0)
|
(1)
|
(6)
|
(7)
|
(6)
|
(4)
|
1
|
4
|
5
|
6
|
6
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Other Non-Cash Items |
226
|
0
|
0
|
(1 610)
|
(1 587)
|
(1 575)
|
(1 565)
|
50
|
34
|
26
|
20
|
20
|
20
|
25
|
26
|
28
|
31
|
28
|
26
|
25
|
21
|
19
|
18
|
8
|
3
|
188
|
186
|
193
|
190
|
2
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
1
|
(6)
|
(6)
|
(3)
|
(3)
|
3
|
3
|
6
|
6
|
7
|
8
|
5
|
5
|
5
|
5
|
5
|
4
|
5
|
3
|
2
|
2
|
2
|
3
|
1
|
2
|
2
|
2
|
4
|
5
|
6
|
7
|
7
|
6
|
5
|
5
|
13
|
14
|
15
|
15
|
54
|
55
|
55
|
56
|
24
|
23
|
22
|
22
|
(16)
|
(17)
|
(17)
|
(17)
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Cash Interest Paid |
116
|
64
|
19
|
5
|
12
|
12
|
16
|
15
|
15
|
16
|
16
|
16
|
7
|
7
|
2
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
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
|
|
| Change in Working Capital |
(72)
|
119
|
154
|
6
|
(57)
|
(124)
|
(156)
|
(31)
|
3
|
(7)
|
(11)
|
(26)
|
(43)
|
(46)
|
(38)
|
(38)
|
(44)
|
(21)
|
(23)
|
(18)
|
(3)
|
(10)
|
(19)
|
(22)
|
(24)
|
(28)
|
(22)
|
(10)
|
(11)
|
(7)
|
(44)
|
(49)
|
(39)
|
(42)
|
(1)
|
(3)
|
(6)
|
(6)
|
(8)
|
2
|
11
|
13
|
14
|
8
|
3
|
6
|
(2)
|
(1)
|
(13)
|
(18)
|
(11)
|
(11)
|
(6)
|
(5)
|
6
|
3
|
1
|
5
|
(4)
|
(2)
|
2
|
1
|
(3)
|
(3)
|
(10)
|
(13)
|
(7)
|
(4)
|
(4)
|
(3)
|
(9)
|
(3)
|
3
|
8
|
9
|
8
|
7
|
3
|
5
|
2
|
1
|
5
|
(1)
|
(5)
|
(4)
|
(9)
|
(4)
|
(9)
|
(5)
|
(6)
|
(6)
|
3
|
(1)
|
(1)
|
(2)
|
(5)
|
|
| Cash from Operating Activities |
47
N/A
|
119
+151%
|
154
+29%
|
200
+30%
|
207
+3%
|
196
-5%
|
212
+8%
|
188
-11%
|
181
-4%
|
155
-15%
|
142
-8%
|
122
-14%
|
114
-6%
|
121
+6%
|
126
+4%
|
127
+1%
|
139
+10%
|
151
+9%
|
151
-1%
|
154
+2%
|
147
-4%
|
141
-4%
|
129
-8%
|
123
-5%
|
114
-7%
|
104
-9%
|
105
+2%
|
108
+3%
|
106
-2%
|
107
+1%
|
105
-2%
|
98
-7%
|
102
+4%
|
93
-9%
|
89
-4%
|
87
-2%
|
79
-9%
|
74
-7%
|
72
-2%
|
79
+8%
|
82
+5%
|
86
+4%
|
83
-3%
|
74
-11%
|
73
-2%
|
73
0%
|
62
-14%
|
60
-4%
|
51
-15%
|
43
-16%
|
46
+8%
|
44
-5%
|
42
-4%
|
40
-3%
|
49
+21%
|
43
-12%
|
42
-2%
|
45
+7%
|
36
-19%
|
38
+4%
|
38
0%
|
32
-15%
|
24
-24%
|
22
-9%
|
16
-30%
|
13
-18%
|
15
+17%
|
13
-10%
|
10
-23%
|
11
+3%
|
5
-52%
|
9
+78%
|
12
+29%
|
12
+1%
|
17
+47%
|
22
+26%
|
26
+19%
|
26
-2%
|
24
-8%
|
15
-38%
|
8
-46%
|
2
-70%
|
(2)
N/A
|
(2)
+11%
|
7
N/A
|
14
+115%
|
24
+69%
|
21
-11%
|
26
+25%
|
26
-2%
|
24
-5%
|
32
+32%
|
29
-10%
|
29
+1%
|
29
-1%
|
26
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(110)
|
(105)
|
(89)
|
(89)
|
(84)
|
(64)
|
(40)
|
(24)
|
(25)
|
(28)
|
(24)
|
(22)
|
(19)
|
(16)
|
(17)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(21)
|
(22)
|
(21)
|
(20)
|
(18)
|
(17)
|
(18)
|
(19)
|
(18)
|
(20)
|
(21)
|
(16)
|
(17)
|
(13)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(9)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(12)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(12)
|
(9)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other Items |
175
|
175
|
0
|
0
|
(1)
|
1
|
1
|
2
|
4
|
2
|
3
|
2
|
(115)
|
(115)
|
(116)
|
(116)
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(132)
|
(125)
|
(125)
|
(127)
|
8
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(26)
|
(26)
|
(25)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
30
|
15
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Investing Activities |
66
N/A
|
70
+7%
|
(89)
N/A
|
(89)
+0%
|
(86)
+3%
|
(63)
+26%
|
(39)
+38%
|
(22)
+44%
|
(22)
-1%
|
(26)
-17%
|
(21)
+18%
|
(20)
+3%
|
(134)
-555%
|
(131)
+2%
|
(132)
-1%
|
(129)
+2%
|
(13)
+90%
|
(15)
-15%
|
(17)
-13%
|
(17)
+2%
|
(19)
-18%
|
(20)
-4%
|
(19)
+5%
|
(20)
-5%
|
(18)
+10%
|
(17)
+7%
|
(17)
-2%
|
(19)
-10%
|
(18)
+4%
|
(20)
-12%
|
(21)
-2%
|
(17)
+21%
|
(17)
-4%
|
(13)
+25%
|
(9)
+30%
|
(9)
+1%
|
(7)
+24%
|
(141)
-2 000%
|
(135)
+4%
|
(135)
0%
|
(135)
N/A
|
(0)
+100%
|
(12)
-2 825%
|
(13)
-8%
|
(13)
-1%
|
(14)
-6%
|
(11)
+19%
|
(11)
+2%
|
(10)
+6%
|
(10)
-3%
|
(10)
+6%
|
(9)
+12%
|
(8)
+12%
|
(6)
+21%
|
(6)
+8%
|
(5)
+11%
|
(6)
-14%
|
(6)
-7%
|
(6)
+5%
|
(6)
-12%
|
(8)
-28%
|
(10)
-18%
|
(10)
-7%
|
(11)
-4%
|
(9)
+15%
|
(8)
+18%
|
(7)
+1%
|
(7)
+3%
|
(6)
+19%
|
(21)
-257%
|
(31)
-49%
|
(31)
+1%
|
(30)
+1%
|
(17)
+45%
|
(9)
+47%
|
(11)
-28%
|
(15)
-28%
|
(16)
-7%
|
(15)
+2%
|
(15)
+2%
|
(0)
+99%
|
3
N/A
|
6
+129%
|
24
+281%
|
11
-54%
|
11
N/A
|
11
-5%
|
(4)
N/A
|
(3)
+22%
|
(4)
-8%
|
(3)
+15%
|
(3)
-7%
|
(3)
+5%
|
(3)
+4%
|
(3)
+10%
|
(3)
+10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(41)
|
(42)
|
(42)
|
(5)
|
(7)
|
(8)
|
(10)
|
(9)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
(5)
|
(8)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(8)
|
(16)
|
(15)
|
(19)
|
(18)
|
(9)
|
(6)
|
(2)
|
(10)
|
(10)
|
(10)
|
(13)
|
(10)
|
(11)
|
(14)
|
(14)
|
(7)
|
(11)
|
(7)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(170)
|
(290)
|
(60)
|
(106)
|
(156)
|
(138)
|
(170)
|
(160)
|
(162)
|
(155)
|
(142)
|
(112)
|
35
|
17
|
27
|
0
|
(95)
|
(57)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
10
|
0
|
0
|
(49)
|
(38)
|
(28)
|
(28)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(41)
|
(41)
|
(41)
|
(122)
|
(99)
|
(117)
|
(162)
|
(98)
|
(98)
|
(98)
|
(60)
|
(49)
|
(39)
|
(50)
|
(49)
|
(48)
|
(46)
|
(23)
|
(23)
|
(22)
|
(44)
|
(44)
|
(44)
|
(44)
|
(22)
|
(22)
|
(22)
|
(19)
|
(17)
|
(14)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(14)
|
(13)
|
(13)
|
(13)
|
(10)
|
(15)
|
(15)
|
(15)
|
(15)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(14)
|
(18)
|
(21)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
(95)
N/A
|
(215)
-126%
|
(60)
+72%
|
(106)
-75%
|
(156)
-48%
|
(138)
+11%
|
(170)
-23%
|
(160)
+6%
|
(162)
-1%
|
(155)
+4%
|
(145)
+7%
|
(115)
+21%
|
32
N/A
|
13
-58%
|
27
+98%
|
0
N/A
|
(136)
N/A
|
(97)
+28%
|
(67)
+31%
|
(122)
-82%
|
(99)
+19%
|
(117)
-18%
|
(162)
-38%
|
(98)
+39%
|
(98)
0%
|
(98)
+0%
|
(60)
+39%
|
(49)
+18%
|
(77)
-57%
|
(91)
-17%
|
(91)
+0%
|
(89)
+1%
|
(50)
+44%
|
(29)
+42%
|
(31)
-4%
|
(32)
-6%
|
(53)
-64%
|
(26)
+52%
|
(38)
-46%
|
(45)
-20%
|
(23)
+48%
|
(71)
-204%
|
(60)
+15%
|
(53)
+12%
|
(53)
0%
|
(25)
+53%
|
(20)
+18%
|
(15)
+25%
|
(12)
+20%
|
(12)
N/A
|
(11)
+12%
|
(11)
N/A
|
(15)
-41%
|
(20)
-32%
|
(23)
-15%
|
(32)
-36%
|
(33)
-4%
|
(33)
+0%
|
(31)
+7%
|
(22)
+27%
|
(17)
+25%
|
(17)
-1%
|
(26)
-52%
|
(25)
+1%
|
(25)
+2%
|
(23)
+8%
|
(20)
+11%
|
(21)
-3%
|
(24)
-16%
|
(24)
+0%
|
(17)
+31%
|
(21)
-24%
|
(17)
+17%
|
(15)
+12%
|
(15)
+1%
|
(10)
+31%
|
(10)
N/A
|
(11)
-7%
|
(11)
-3%
|
(12)
-2%
|
(12)
-2%
|
(15)
-30%
|
(19)
-24%
|
(23)
-19%
|
(26)
-16%
|
(27)
-2%
|
(27)
+0%
|
(27)
0%
|
(27)
+0%
|
(28)
-6%
|
(28)
0%
|
(28)
0%
|
(29)
0%
|
(30)
-3%
|
(30)
0%
|
(30)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(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)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
17
N/A
|
(26)
N/A
|
4
N/A
|
5
+51%
|
(35)
N/A
|
(6)
+83%
|
3
N/A
|
6
+110%
|
(3)
N/A
|
(26)
-878%
|
(24)
+9%
|
(14)
+43%
|
13
N/A
|
3
-75%
|
20
+558%
|
(2)
N/A
|
(9)
-395%
|
39
N/A
|
67
+70%
|
16
-77%
|
29
+86%
|
4
-87%
|
(52)
N/A
|
5
N/A
|
(2)
N/A
|
(11)
-470%
|
28
N/A
|
40
+43%
|
10
-74%
|
(4)
N/A
|
(6)
-62%
|
(8)
-30%
|
35
N/A
|
51
+46%
|
50
-2%
|
46
-7%
|
20
-58%
|
(92)
N/A
|
(100)
-8%
|
(101)
-2%
|
(76)
+25%
|
14
N/A
|
12
-18%
|
9
-22%
|
7
-18%
|
34
+362%
|
31
-10%
|
33
+8%
|
28
-16%
|
20
-29%
|
25
+27%
|
24
-4%
|
19
-22%
|
14
-25%
|
20
+42%
|
6
-68%
|
3
-47%
|
6
+82%
|
0
N/A
|
9
N/A
|
13
+40%
|
5
-60%
|
(12)
N/A
|
(14)
-19%
|
(19)
-34%
|
(18)
+4%
|
(13)
+25%
|
(16)
-17%
|
(20)
-26%
|
(34)
-72%
|
(42)
-23%
|
(41)
+1%
|
(36)
+13%
|
(21)
+43%
|
(7)
+66%
|
0
N/A
|
1
N/A
|
(1)
N/A
|
(3)
-263%
|
(12)
-307%
|
(4)
+65%
|
(10)
-149%
|
(15)
-44%
|
(0)
+98%
|
(9)
-2 800%
|
(2)
+80%
|
8
N/A
|
(10)
N/A
|
(4)
+62%
|
(6)
-65%
|
(7)
-12%
|
1
N/A
|
(3)
N/A
|
(3)
-22%
|
(4)
-5%
|
(6)
-78%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(62)
N/A
|
15
N/A
|
65
+340%
|
111
+72%
|
122
+10%
|
131
+7%
|
172
+31%
|
164
-5%
|
156
-5%
|
127
-19%
|
118
-7%
|
99
-16%
|
95
-4%
|
105
+10%
|
110
+5%
|
114
+4%
|
126
+10%
|
136
+8%
|
133
-2%
|
136
+2%
|
126
-7%
|
119
-6%
|
109
-9%
|
103
-5%
|
96
-7%
|
86
-10%
|
88
+2%
|
89
+1%
|
88
-1%
|
87
-1%
|
84
-3%
|
81
-4%
|
85
+4%
|
80
-6%
|
80
+0%
|
78
-2%
|
71
-10%
|
66
-7%
|
63
-5%
|
69
+10%
|
74
+8%
|
78
+4%
|
74
-4%
|
64
-14%
|
63
-2%
|
62
-1%
|
51
-17%
|
49
-5%
|
40
-18%
|
32
-20%
|
36
+12%
|
35
-3%
|
34
-2%
|
34
+1%
|
43
+26%
|
37
-14%
|
36
-2%
|
39
+7%
|
31
-21%
|
32
+5%
|
31
-3%
|
24
-23%
|
16
-34%
|
13
-16%
|
6
-53%
|
5
-17%
|
7
+42%
|
6
-18%
|
4
-28%
|
5
+5%
|
(0)
N/A
|
4
N/A
|
7
+68%
|
6
-20%
|
8
+49%
|
10
+27%
|
12
+11%
|
10
-12%
|
8
-18%
|
(0)
N/A
|
(7)
-2 300%
|
(10)
-38%
|
(10)
-5%
|
(7)
+30%
|
3
N/A
|
10
+281%
|
19
+86%
|
17
-14%
|
23
+37%
|
22
-4%
|
21
-3%
|
29
+36%
|
26
-11%
|
26
+1%
|
25
-3%
|
23
-11%
|
|