SWK Holdings Corp
NASDAQ:SWKH
Cash Flow Statement
Cash Flow Statement
SWK Holdings 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 | 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 |
(943)
|
(197)
|
(210)
|
(120)
|
(96)
|
(93)
|
(20)
|
(18)
|
(21)
|
(21)
|
(18)
|
(17)
|
(22)
|
(31)
|
(27)
|
(25)
|
(18)
|
(5)
|
(3)
|
(1)
|
(2)
|
(5)
|
(9)
|
(11)
|
(8)
|
(4)
|
(1)
|
(1)
|
(4)
|
(7)
|
(7)
|
(8)
|
35
|
38
|
38
|
40
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
2
|
14
|
17
|
18
|
18
|
24
|
24
|
23
|
16
|
(4)
|
(3)
|
(4)
|
5
|
32
|
38
|
42
|
41
|
8
|
2
|
2
|
(7)
|
6
|
9
|
10
|
20
|
24
|
13
|
9
|
9
|
5
|
13
|
26
|
24
|
26
|
26
|
13
|
17
|
13
|
15
|
18
|
16
|
16
|
12
|
12
|
10
|
13
|
17
|
17
|
23
|
|
| Depreciation & Amortization |
138
|
137
|
139
|
26
|
31
|
31
|
30
|
28
|
15
|
13
|
12
|
12
|
7
|
5
|
5
|
4
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
12
|
14
|
12
|
10
|
8
|
6
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
(0)
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(9)
|
(9)
|
(8)
|
(10)
|
(10)
|
(10)
|
(14)
|
3
|
2
|
2
|
5
|
(22)
|
(18)
|
(17)
|
(15)
|
16
|
13
|
13
|
10
|
0
|
0
|
(0)
|
1
|
(7)
|
(7)
|
(9)
|
(8)
|
(2)
|
(2)
|
2
|
3
|
7
|
7
|
4
|
5
|
(4)
|
(5)
|
(4)
|
(6)
|
(1)
|
(1)
|
(1)
|
(0)
|
5
|
6
|
6
|
7
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
655
|
(41)
|
(16)
|
74
|
44
|
40
|
(19)
|
(19)
|
(1)
|
(2)
|
(1)
|
(2)
|
4
|
11
|
10
|
10
|
6
|
0
|
3
|
5
|
6
|
6
|
5
|
4
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
3
|
(42)
|
(42)
|
(43)
|
(44)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(4)
|
8
|
13
|
13
|
15
|
2
|
0
|
(9)
|
(15)
|
(14)
|
(5)
|
6
|
8
|
22
|
15
|
14
|
15
|
0
|
(4)
|
(2)
|
(3)
|
(2)
|
2
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(3)
|
2
|
2
|
(1)
|
3
|
(1)
|
3
|
7
|
9
|
3
|
2
|
2
|
(6)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
3
|
4
|
5
|
5
|
|
| Change in Working Capital |
38
|
1
|
22
|
(30)
|
(21)
|
1
|
(18)
|
(8)
|
(6)
|
(2)
|
(5)
|
(3)
|
(2)
|
(5)
|
(3)
|
(6)
|
(7)
|
(11)
|
(13)
|
(10)
|
(7)
|
(3)
|
(1)
|
(5)
|
(5)
|
(3)
|
(8)
|
(6)
|
(2)
|
(2)
|
2
|
3
|
3
|
1
|
2
|
3
|
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)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
1
|
2
|
3
|
2
|
1
|
(0)
|
(1)
|
2
|
0
|
0
|
(0)
|
(6)
|
(6)
|
(10)
|
(6)
|
(3)
|
(1)
|
2
|
(0)
|
1
|
1
|
1
|
4
|
1
|
|
| Cash from Operating Activities |
(112)
N/A
|
(99)
+12%
|
(65)
+35%
|
(51)
+21%
|
(42)
+18%
|
(22)
+48%
|
(28)
-26%
|
(17)
+39%
|
(13)
+25%
|
(12)
+9%
|
(11)
+4%
|
(11)
+5%
|
(13)
-24%
|
(19)
-47%
|
(15)
+20%
|
(17)
-8%
|
(16)
+2%
|
(13)
+17%
|
(11)
+16%
|
(5)
+56%
|
(2)
+67%
|
(1)
+23%
|
(3)
-167%
|
(10)
-183%
|
(8)
+13%
|
(4)
+56%
|
(4)
-20%
|
(2)
+54%
|
(0)
+79%
|
(3)
-598%
|
0
N/A
|
(0)
N/A
|
(2)
-1 600%
|
(2)
+3%
|
(2)
-25%
|
(1)
+52%
|
(1)
-10%
|
(1)
N/A
|
(1)
+18%
|
(1)
-2%
|
(1)
-13%
|
(1)
+7%
|
(1)
-2%
|
(2)
-28%
|
(1)
+25%
|
(1)
+42%
|
(0)
+72%
|
1
N/A
|
1
+47%
|
2
+81%
|
3
+38%
|
3
-9%
|
5
+67%
|
7
+41%
|
7
+1%
|
10
+40%
|
11
+10%
|
10
-9%
|
12
+22%
|
11
-10%
|
10
-14%
|
10
+7%
|
10
-4%
|
12
+17%
|
19
+68%
|
22
+11%
|
23
+4%
|
25
+10%
|
20
-21%
|
21
+9%
|
21
0%
|
18
-16%
|
19
+3%
|
15
-20%
|
13
-14%
|
14
+12%
|
19
+34%
|
20
+5%
|
33
+64%
|
33
-1%
|
34
+4%
|
34
0%
|
18
-46%
|
17
-11%
|
8
-50%
|
5
-45%
|
10
+124%
|
12
+19%
|
15
+23%
|
19
+25%
|
19
+4%
|
22
+13%
|
23
+5%
|
27
+17%
|
29
+9%
|
24
-18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(17)
|
(11)
|
(20)
|
(17)
|
(12)
|
(10)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Items |
66
|
78
|
21
|
21
|
15
|
25
|
34
|
20
|
(3)
|
(13)
|
(14)
|
(11)
|
10
|
10
|
17
|
14
|
5
|
6
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
37
|
37
|
38
|
38
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
(20)
|
0
|
(26)
|
(33)
|
(20)
|
(30)
|
(12)
|
(14)
|
(56)
|
(47)
|
(90)
|
(87)
|
(19)
|
(5)
|
40
|
35
|
(21)
|
(19)
|
(40)
|
(52)
|
(12)
|
(41)
|
(38)
|
(21)
|
(28)
|
(1)
|
(13)
|
(31)
|
(27)
|
(44)
|
(27)
|
(5)
|
(31)
|
(32)
|
(25)
|
(13)
|
27
|
26
|
33
|
(12)
|
(43)
|
(49)
|
(48)
|
(12)
|
(48)
|
(28)
|
(48)
|
(39)
|
(10)
|
4
|
28
|
23
|
|
| Cash from Investing Activities |
50
N/A
|
67
+35%
|
1
-99%
|
4
+506%
|
2
-42%
|
15
+509%
|
29
+98%
|
18
-39%
|
(5)
N/A
|
(14)
-201%
|
(15)
-10%
|
(12)
+20%
|
9
N/A
|
9
-7%
|
16
+82%
|
13
-17%
|
5
-62%
|
6
+20%
|
(1)
N/A
|
(2)
-39%
|
(1)
+43%
|
(1)
-22%
|
(2)
-114%
|
(2)
-7%
|
(3)
-16%
|
(3)
-9%
|
(2)
+31%
|
(2)
+20%
|
(1)
+37%
|
(1)
+8%
|
(0)
+86%
|
0
N/A
|
36
+32 955%
|
37
+2%
|
38
+1%
|
38
+0%
|
2
-95%
|
2
-11%
|
1
-60%
|
1
-3%
|
0
-75%
|
0
N/A
|
0
N/A
|
0
N/A
|
(20)
N/A
|
(20)
N/A
|
(26)
-32%
|
(33)
-28%
|
(20)
+39%
|
(30)
-50%
|
(12)
+59%
|
(14)
-17%
|
(56)
-289%
|
(47)
+15%
|
(90)
-91%
|
(87)
+4%
|
(19)
+78%
|
(5)
+75%
|
40
N/A
|
35
-14%
|
(21)
N/A
|
(19)
+8%
|
(40)
-104%
|
(52)
-32%
|
(12)
+77%
|
(41)
-235%
|
(38)
+8%
|
(21)
+44%
|
(28)
-33%
|
(1)
+96%
|
(13)
-1 056%
|
(31)
-139%
|
(27)
+13%
|
(44)
-64%
|
(28)
+35%
|
(7)
+74%
|
(35)
-372%
|
(36)
-2%
|
(28)
+21%
|
(16)
+45%
|
26
N/A
|
25
-2%
|
32
+29%
|
(13)
N/A
|
(44)
-245%
|
(49)
-12%
|
(49)
+0%
|
(12)
+75%
|
(49)
-308%
|
(29)
+41%
|
(48)
-67%
|
(39)
+18%
|
(10)
+74%
|
3
N/A
|
28
+724%
|
22
-20%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
45
|
44
|
43
|
33
|
0
|
1
|
1
|
14
|
14
|
14
|
14
|
1
|
1
|
3
|
7
|
6
|
6
|
4
|
1
|
3
|
4
|
4
|
4
|
10
|
10
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
110
|
0
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(6)
|
(7)
|
(6)
|
(7)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
4
|
4
|
(2)
|
(4)
|
(7)
|
(5)
|
3
|
5
|
(0)
|
(3)
|
(4)
|
(5)
|
5
|
1
|
0
|
1
|
(3)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
5
|
11
|
11
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
6
|
0
|
12
|
3
|
0
|
0
|
(12)
|
(11)
|
0
|
(0)
|
2
|
10
|
0
|
22
|
43
|
22
|
33
|
11
|
(6)
|
0
|
0
|
0
|
|
| 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
|
(49)
|
(49)
|
|
| Other |
2
|
2
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
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
|
7
|
0
|
6
|
5
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(12)
|
(10)
|
(10)
|
(9)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(4)
|
(3)
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
13
N/A
|
46
+255%
|
44
-3%
|
43
-3%
|
36
-16%
|
2
-94%
|
3
+33%
|
3
+8%
|
14
+373%
|
14
+1%
|
14
-2%
|
14
-1%
|
1
-94%
|
1
+35%
|
3
+211%
|
7
+114%
|
4
-40%
|
4
-1%
|
2
-59%
|
(3)
N/A
|
2
N/A
|
4
+100%
|
7
+64%
|
9
+35%
|
10
+12%
|
7
-27%
|
6
-23%
|
4
-24%
|
5
+10%
|
1
-71%
|
0
-86%
|
1
+221%
|
(3)
N/A
|
1
N/A
|
1
+22%
|
1
-40%
|
0
-97%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
0
N/A
|
6
N/A
|
5
-21%
|
2
-63%
|
7
+275%
|
7
+1%
|
70
+934%
|
102
+44%
|
96
-6%
|
96
0%
|
32
-66%
|
(4)
N/A
|
(4)
N/A
|
(4)
-11%
|
(4)
+3%
|
(4)
+8%
|
(12)
-211%
|
(10)
+9%
|
(10)
+8%
|
(9)
+7%
|
(0)
+98%
|
(0)
+12%
|
(1)
-240%
|
(2)
-259%
|
(3)
-41%
|
(2)
+4%
|
(2)
+14%
|
(1)
+59%
|
14
N/A
|
5
-63%
|
(2)
N/A
|
8
N/A
|
(7)
N/A
|
(15)
-118%
|
(8)
+48%
|
(20)
-150%
|
(20)
+3%
|
(2)
+88%
|
(3)
-32%
|
(1)
+57%
|
6
N/A
|
(10)
N/A
|
12
N/A
|
33
+187%
|
12
-63%
|
27
+122%
|
3
-87%
|
(12)
N/A
|
(6)
+51%
|
(55)
-816%
|
(53)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(51)
N/A
|
14
N/A
|
(19)
N/A
|
(4)
+81%
|
(4)
+7%
|
(5)
-36%
|
5
N/A
|
5
-5%
|
(3)
N/A
|
(11)
-282%
|
(12)
-15%
|
(9)
+29%
|
(3)
+72%
|
(9)
-278%
|
4
N/A
|
4
-13%
|
(8)
N/A
|
(3)
+55%
|
(11)
-226%
|
(10)
+13%
|
(1)
+95%
|
2
N/A
|
1
-47%
|
(3)
N/A
|
(1)
+56%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
3
+1 389%
|
(3)
N/A
|
(0)
+92%
|
0
N/A
|
32
+19 669%
|
36
+14%
|
36
+0%
|
37
+3%
|
1
-98%
|
0
-35%
|
(0)
N/A
|
(0)
-11%
|
(1)
-152%
|
(1)
-8%
|
(1)
-1%
|
(2)
-30%
|
(14)
-802%
|
(13)
+3%
|
(20)
-51%
|
(27)
-37%
|
(17)
+38%
|
(21)
-23%
|
(2)
+90%
|
59
N/A
|
51
-14%
|
56
+9%
|
13
-77%
|
(44)
N/A
|
(11)
+74%
|
2
N/A
|
48
+2 718%
|
42
-14%
|
(15)
N/A
|
(21)
-37%
|
(40)
-94%
|
(50)
-26%
|
(2)
+97%
|
(19)
-1 077%
|
(15)
+21%
|
3
N/A
|
(10)
N/A
|
18
N/A
|
6
-66%
|
(15)
N/A
|
(9)
+39%
|
(15)
-64%
|
(10)
+31%
|
5
N/A
|
(8)
N/A
|
(23)
-179%
|
(11)
+54%
|
9
N/A
|
40
+327%
|
40
0%
|
49
+22%
|
1
-98%
|
(37)
N/A
|
(38)
-4%
|
(48)
-27%
|
12
N/A
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
(14)
-1 002%
|
1
N/A
|
24
+3 418%
|
2
-90%
|
(7)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(129)
N/A
|
(110)
+15%
|
(85)
+23%
|
(68)
+20%
|
(54)
+20%
|
(32)
+41%
|
(33)
-1%
|
(19)
+43%
|
(14)
+26%
|
(13)
+9%
|
(12)
+4%
|
(12)
+5%
|
(14)
-20%
|
(20)
-44%
|
(16)
+19%
|
(17)
-5%
|
(17)
+3%
|
(14)
+17%
|
(12)
+17%
|
(6)
+51%
|
(3)
+56%
|
(2)
+8%
|
(5)
-112%
|
(11)
-131%
|
(10)
+8%
|
(6)
+43%
|
(7)
-11%
|
(4)
+43%
|
(2)
+58%
|
(4)
-134%
|
(0)
+87%
|
(0)
+4%
|
(2)
-409%
|
(2)
+6%
|
(3)
-14%
|
(1)
+53%
|
(1)
-9%
|
(1)
N/A
|
(1)
+18%
|
(1)
-1%
|
(1)
-13%
|
(1)
+7%
|
(1)
-2%
|
(2)
-28%
|
(1)
+25%
|
(1)
+42%
|
(0)
+72%
|
1
N/A
|
1
+47%
|
2
+81%
|
3
+38%
|
3
-9%
|
5
+67%
|
7
+40%
|
7
+1%
|
10
+40%
|
11
+10%
|
10
-9%
|
12
+22%
|
11
-10%
|
10
-14%
|
10
+7%
|
10
-4%
|
12
+17%
|
19
+68%
|
22
+11%
|
23
+4%
|
25
+10%
|
20
-21%
|
21
+9%
|
21
0%
|
18
-16%
|
19
+3%
|
15
-20%
|
11
-24%
|
12
+6%
|
15
+28%
|
16
+5%
|
30
+88%
|
31
+1%
|
33
+8%
|
33
+1%
|
18
-46%
|
16
-10%
|
8
-51%
|
4
-46%
|
10
+128%
|
12
+19%
|
14
+23%
|
18
+26%
|
19
+5%
|
22
+14%
|
23
+6%
|
27
+16%
|
29
+9%
|
23
-20%
|
|