STAAR Surgical Co
NASDAQ:STAA
Cash Flow Statement
Cash Flow Statement
STAAR Surgical Co
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Dec-2004 | Apr-2005 | Jul-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 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-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 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-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 |
(15)
|
(16)
|
(16)
|
(15)
|
(17)
|
(17)
|
(14)
|
(15)
|
(8)
|
(9)
|
(11)
|
(10)
|
(11)
|
(12)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(13)
|
(15)
|
(15)
|
(16)
|
(17)
|
(16)
|
(21)
|
(20)
|
(18)
|
(23)
|
(16)
|
(14)
|
(14)
|
(6)
|
(1)
|
(2)
|
(1)
|
0
|
(3)
|
(1)
|
1
|
1
|
1
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(1)
|
(4)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(12)
|
(13)
|
(13)
|
(12)
|
(6)
|
(5)
|
(2)
|
(2)
|
1
|
3
|
4
|
5
|
6
|
8
|
9
|
14
|
13
|
7
|
9
|
6
|
11
|
21
|
23
|
25
|
29
|
34
|
38
|
39
|
32
|
25
|
19
|
21
|
15
|
17
|
22
|
(20)
|
(71)
|
(95)
|
(96)
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
8
|
9
|
|
| Change in Deffered Taxes |
(5)
|
(4)
|
(1)
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(3)
|
(5)
|
(5)
|
(5)
|
(1)
|
1
|
1
|
1
|
2
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
4
|
3
|
(7)
|
3
|
|
| 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
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
3
|
3
|
2
|
1
|
3
|
10
|
9
|
9
|
9
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
11
|
11
|
12
|
12
|
13
|
14
|
14
|
15
|
15
|
17
|
19
|
20
|
23
|
25
|
28
|
24
|
24
|
24
|
23
|
27
|
27
|
26
|
27
|
|
| Other Non-Cash Items |
13
|
13
|
9
|
7
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
2
|
2
|
6
|
6
|
6
|
7
|
3
|
4
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(3)
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
6
|
6
|
7
|
5
|
5
|
4
|
3
|
4
|
10
|
10
|
9
|
9
|
3
|
3
|
3
|
4
|
6
|
7
|
9
|
9
|
10
|
11
|
12
|
13
|
13
|
14
|
15
|
16
|
16
|
17
|
17
|
17
|
17
|
20
|
21
|
23
|
24
|
27
|
27
|
26
|
27
|
26
|
31
|
31
|
42
|
45
|
47
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
63
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
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
|
|
| Change in Working Capital |
(0)
|
3
|
4
|
5
|
4
|
3
|
2
|
1
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
3
|
3
|
3
|
3
|
(1)
|
(0)
|
(1)
|
(2)
|
4
|
5
|
6
|
7
|
1
|
(1)
|
(5)
|
(5)
|
(5)
|
(4)
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(4)
|
(1)
|
(0)
|
(2)
|
(2)
|
0
|
1
|
2
|
4
|
(1)
|
(3)
|
(2)
|
(3)
|
(7)
|
(4)
|
(4)
|
(9)
|
(8)
|
(6)
|
(1)
|
(7)
|
(6)
|
(10)
|
(3)
|
5
|
(0)
|
10
|
(2)
|
(19)
|
(18)
|
(22)
|
(29)
|
(24)
|
(40)
|
(65)
|
(41)
|
(10)
|
(14)
|
(15)
|
(5)
|
7
|
21
|
8
|
|
| Cash from Operating Activities |
(3)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+128%
|
0
-82%
|
0
+120%
|
(1)
N/A
|
(4)
-194%
|
(5)
-32%
|
(7)
-19%
|
(8)
-21%
|
(9)
-9%
|
(10)
-15%
|
(10)
+4%
|
(8)
+16%
|
(8)
+6%
|
(8)
-7%
|
(9)
-13%
|
(9)
-1%
|
(8)
+13%
|
(8)
+5%
|
(9)
-23%
|
(10)
-2%
|
(11)
-15%
|
(12)
-6%
|
(10)
+12%
|
(10)
+4%
|
(8)
+17%
|
(5)
+35%
|
(2)
+57%
|
(1)
+69%
|
1
N/A
|
0
-66%
|
(4)
N/A
|
(4)
+0%
|
(4)
-26%
|
(2)
+44%
|
4
N/A
|
6
+57%
|
5
-5%
|
4
-19%
|
4
-16%
|
4
-1%
|
3
-12%
|
3
+0%
|
2
-27%
|
3
+25%
|
3
+14%
|
1
-64%
|
(1)
N/A
|
(5)
-325%
|
(8)
-77%
|
(8)
+5%
|
(5)
+30%
|
(4)
+28%
|
(2)
+44%
|
(3)
-36%
|
(1)
+58%
|
(1)
+25%
|
1
N/A
|
3
+224%
|
0
-95%
|
2
+1 069%
|
3
+52%
|
6
+111%
|
7
+8%
|
12
+77%
|
13
+11%
|
11
-14%
|
15
+34%
|
18
+25%
|
26
+41%
|
17
-34%
|
13
-21%
|
11
-16%
|
21
+87%
|
36
+71%
|
42
+18%
|
55
+30%
|
44
-20%
|
33
-26%
|
39
+21%
|
41
+5%
|
36
-13%
|
35
-1%
|
16
-56%
|
(14)
N/A
|
15
N/A
|
41
+183%
|
37
-10%
|
47
+26%
|
16
-67%
|
(12)
N/A
|
(29)
-144%
|
(30)
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(8)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(10)
|
(11)
|
(14)
|
(14)
|
(16)
|
(19)
|
(18)
|
(18)
|
(16)
|
(19)
|
(18)
|
(20)
|
(24)
|
(21)
|
(23)
|
(20)
|
(15)
|
(10)
|
|
| Other Items |
1
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
4
|
4
|
2
|
(0)
|
(5)
|
(2)
|
(14)
|
0
|
5
|
2
|
14
|
0
|
1
|
1
|
1
|
1
|
(4)
|
(1)
|
(1)
|
(2)
|
2
|
(1)
|
(8)
|
(8)
|
(7)
|
5
|
19
|
19
|
19
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(96)
|
(138)
|
(125)
|
(112)
|
24
|
93
|
101
|
73
|
3
|
(36)
|
(20)
|
21
|
56
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-34%
|
(1)
+18%
|
(1)
+8%
|
(0)
+43%
|
(0)
+27%
|
1
N/A
|
3
+217%
|
2
-32%
|
2
-15%
|
0
-82%
|
(2)
N/A
|
(7)
-214%
|
(4)
+51%
|
(15)
-329%
|
(1)
+93%
|
4
N/A
|
0
-89%
|
13
+2 741%
|
(1)
N/A
|
0
N/A
|
0
+193%
|
1
+44%
|
0
-56%
|
(5)
N/A
|
(2)
+58%
|
(2)
-18%
|
(3)
-19%
|
1
N/A
|
(2)
N/A
|
(9)
-451%
|
(8)
+8%
|
(8)
+4%
|
4
N/A
|
19
+335%
|
19
-1%
|
19
+1%
|
7
-62%
|
(0)
N/A
|
(1)
-386%
|
(1)
-31%
|
(1)
-21%
|
(1)
-35%
|
(1)
+13%
|
(2)
-69%
|
(3)
-49%
|
(3)
-8%
|
(4)
-18%
|
(3)
+16%
|
(4)
-6%
|
(4)
+0%
|
(3)
+20%
|
(4)
-39%
|
(3)
+27%
|
(3)
+14%
|
(3)
-13%
|
(2)
+29%
|
(3)
-33%
|
(3)
-22%
|
(3)
-4%
|
(3)
+7%
|
(3)
+22%
|
(2)
+27%
|
(1)
+20%
|
(1)
+29%
|
(2)
-63%
|
(2)
+1%
|
(2)
-6%
|
(2)
-25%
|
(4)
-56%
|
(6)
-60%
|
(8)
-38%
|
(10)
-32%
|
(10)
+0%
|
(10)
+4%
|
(9)
+5%
|
(8)
+9%
|
(8)
+0%
|
(10)
-18%
|
(11)
-12%
|
(14)
-23%
|
(14)
-3%
|
(16)
-12%
|
(114)
-625%
|
(156)
-37%
|
(144)
+8%
|
(128)
+11%
|
5
N/A
|
74
+1 322%
|
81
+8%
|
50
-38%
|
(17)
N/A
|
(59)
-242%
|
(40)
+32%
|
6
N/A
|
46
+707%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
11
|
2
|
11
|
13
|
12
|
1
|
13
|
14
|
14
|
0
|
14
|
1
|
3
|
3
|
3
|
19
|
17
|
1
|
17
|
(0)
|
0
|
0
|
0
|
9
|
9
|
0
|
9
|
(7)
|
(7)
|
(6)
|
(5)
|
2
|
4
|
3
|
4
|
3
|
1
|
2
|
1
|
2
|
3
|
3
|
5
|
5
|
3
|
3
|
1
|
5
|
5
|
5
|
5
|
1
|
2
|
2
|
3
|
4
|
3
|
4
|
4
|
4
|
78
|
77
|
78
|
76
|
2
|
3
|
5
|
12
|
16
|
21
|
25
|
25
|
25
|
19
|
14
|
8
|
9
|
8
|
8
|
7
|
10
|
10
|
14
|
13
|
8
|
7
|
2
|
(2)
|
(3)
|
|
| Net Issuance of Debt |
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
4
|
(2)
|
(2)
|
2
|
(3)
|
5
|
5
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(7)
|
(6)
|
(6)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(2)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
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
|
(1)
|
1
|
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
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(3)
-62%
|
(3)
-23%
|
(2)
+47%
|
(1)
+66%
|
(1)
-20%
|
7
N/A
|
7
+8%
|
8
+7%
|
8
+8%
|
12
+51%
|
12
-5%
|
13
+7%
|
11
-9%
|
13
+12%
|
13
-1%
|
12
-3%
|
14
+12%
|
1
-90%
|
3
+83%
|
3
+7%
|
7
+135%
|
17
+154%
|
15
-9%
|
19
+23%
|
14
-23%
|
5
-66%
|
5
+0%
|
1
-80%
|
1
-13%
|
8
+836%
|
8
-7%
|
7
-2%
|
7
-1%
|
(13)
N/A
|
(13)
+7%
|
(12)
+8%
|
(11)
+7%
|
2
N/A
|
3
+92%
|
3
-14%
|
3
+6%
|
2
-22%
|
1
-70%
|
4
+529%
|
3
-20%
|
4
+24%
|
6
+38%
|
2
-58%
|
5
+96%
|
4
-9%
|
3
-35%
|
3
-10%
|
1
-72%
|
5
+563%
|
5
+2%
|
5
-4%
|
4
-22%
|
1
-67%
|
2
+54%
|
3
+61%
|
4
+26%
|
3
-22%
|
2
-27%
|
2
+15%
|
2
0%
|
3
+19%
|
76
+2 537%
|
75
-2%
|
74
0%
|
73
-2%
|
(1)
N/A
|
0
N/A
|
2
+1 000%
|
9
+471%
|
14
+47%
|
20
+41%
|
24
+24%
|
25
+2%
|
25
-1%
|
18
-28%
|
13
-29%
|
7
-44%
|
8
+12%
|
8
+5%
|
6
-27%
|
5
-15%
|
7
+41%
|
7
+2%
|
13
+73%
|
12
-9%
|
6
-47%
|
6
-8%
|
1
-87%
|
(4)
N/A
|
(5)
-16%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
1
|
(1)
|
0
|
1
|
0
|
|
| Net Change in Cash |
(5)
N/A
|
(3)
+38%
|
(3)
-3%
|
(2)
+48%
|
0
N/A
|
(0)
N/A
|
8
N/A
|
9
+18%
|
6
-32%
|
5
-20%
|
6
+29%
|
2
-69%
|
(3)
N/A
|
(2)
+34%
|
(12)
-495%
|
3
N/A
|
9
+165%
|
6
-27%
|
6
-11%
|
(7)
N/A
|
(5)
+28%
|
(1)
+89%
|
8
N/A
|
6
-22%
|
3
-48%
|
1
-54%
|
(7)
N/A
|
(8)
-4%
|
(6)
+21%
|
(7)
-15%
|
(3)
+55%
|
(1)
+66%
|
1
N/A
|
13
+830%
|
2
-83%
|
3
+34%
|
3
+6%
|
(6)
N/A
|
5
N/A
|
8
+62%
|
7
-13%
|
6
-14%
|
5
-27%
|
3
-34%
|
5
+70%
|
3
-45%
|
2
-23%
|
4
+66%
|
1
-64%
|
2
+43%
|
(1)
N/A
|
(5)
-860%
|
(10)
-99%
|
(10)
-3%
|
(4)
+62%
|
(2)
+41%
|
0
N/A
|
(2)
N/A
|
(3)
-43%
|
(2)
+32%
|
1
N/A
|
5
+668%
|
1
-83%
|
2
+147%
|
5
+144%
|
7
+61%
|
8
+7%
|
86
+1 003%
|
85
-1%
|
81
-5%
|
82
+1%
|
10
-88%
|
16
+60%
|
9
-46%
|
13
+52%
|
16
+23%
|
32
+103%
|
52
+59%
|
57
+10%
|
68
+20%
|
47
-30%
|
31
-35%
|
29
-4%
|
(67)
N/A
|
(113)
-69%
|
(103)
+9%
|
(108)
-5%
|
(2)
+98%
|
97
N/A
|
134
+39%
|
98
-27%
|
37
-63%
|
(39)
N/A
|
(51)
-31%
|
(26)
+50%
|
12
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(1)
+71%
|
(1)
+1%
|
(1)
+37%
|
(0)
+48%
|
(1)
-118%
|
(0)
+43%
|
(2)
-374%
|
(6)
-148%
|
(7)
-30%
|
(8)
-18%
|
(10)
-16%
|
(10)
-5%
|
(11)
-9%
|
(11)
+4%
|
(9)
+14%
|
(9)
+6%
|
(10)
-10%
|
(11)
-10%
|
(10)
+2%
|
(9)
+15%
|
(8)
+8%
|
(10)
-20%
|
(10)
-3%
|
(12)
-17%
|
(13)
-6%
|
(11)
+11%
|
(11)
+2%
|
(9)
+18%
|
(6)
+33%
|
(3)
+53%
|
(1)
+66%
|
1
N/A
|
(0)
N/A
|
(4)
-9 975%
|
(4)
+1%
|
(5)
-19%
|
(3)
+43%
|
3
N/A
|
5
+48%
|
4
-9%
|
3
-28%
|
2
-34%
|
2
+8%
|
1
-58%
|
0
-97%
|
(1)
N/A
|
(1)
-4%
|
(0)
+92%
|
(2)
-2 611%
|
(5)
-95%
|
(7)
-57%
|
(12)
-60%
|
(11)
+12%
|
(8)
+26%
|
(7)
+15%
|
(4)
+37%
|
(6)
-34%
|
(5)
+19%
|
(4)
+4%
|
(2)
+51%
|
1
N/A
|
(2)
N/A
|
0
N/A
|
2
+350%
|
4
+139%
|
5
+12%
|
10
+102%
|
11
+8%
|
7
-29%
|
9
+21%
|
11
+17%
|
16
+47%
|
7
-57%
|
4
-46%
|
2
-46%
|
13
+540%
|
28
+119%
|
32
+18%
|
44
+35%
|
30
-31%
|
19
-39%
|
24
+28%
|
22
-5%
|
18
-22%
|
17
-5%
|
(1)
N/A
|
(34)
-6 111%
|
(4)
+89%
|
21
N/A
|
14
-35%
|
26
+94%
|
(8)
N/A
|
(31)
-309%
|
(44)
-40%
|
(40)
+10%
|
|