Sypris Solutions Inc
NASDAQ:SYPR
Cash Flow Statement
Cash Flow Statement
Sypris Solutions 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 | Apr-2007 | Jul-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Apr-2009 | Jul-2009 | Oct-2009 | Dec-2009 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Oct-2011 | Dec-2011 | Apr-2012 | Jul-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Apr-2020 | Jul-2020 | Oct-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
7
|
9
|
11
|
11
|
11
|
11
|
8
|
8
|
10
|
9
|
12
|
8
|
6
|
6
|
5
|
5
|
6
|
3
|
(1)
|
(1)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
(0)
|
(11)
|
(131)
|
(142)
|
(148)
|
(142)
|
3
|
12
|
14
|
14
|
(10)
|
(6)
|
(3)
|
5
|
8
|
11
|
17
|
5
|
3
|
(9)
|
(15)
|
(11)
|
(10)
|
(2)
|
0
|
1
|
(1)
|
(16)
|
(25)
|
(24)
|
(27)
|
(19)
|
(16)
|
5
|
6
|
8
|
10
|
(14)
|
(11)
|
(9)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(1)
|
(3)
|
2
|
2
|
0
|
5
|
1
|
3
|
5
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(0)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
13
|
14
|
15
|
17
|
19
|
21
|
22
|
24
|
26
|
27
|
28
|
28
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
24
|
21
|
18
|
15
|
16
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
10
|
10
|
10
|
9
|
9
|
9
|
8
|
7
|
6
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(5)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(4)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
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
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
(6)
|
(6)
|
(6)
|
(6)
|
1
|
1
|
2
|
2
|
3
|
7
|
7
|
7
|
2
|
1
|
(1)
|
1
|
1
|
1
|
3
|
(22)
|
(14)
|
(18)
|
(18)
|
4
|
101
|
106
|
107
|
105
|
(22)
|
(22)
|
(26)
|
(24)
|
(6)
|
(7)
|
(6)
|
(13)
|
(12)
|
(14)
|
(15)
|
(3)
|
(2)
|
6
|
7
|
1
|
0
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(12)
|
(9)
|
(9)
|
(7)
|
(29)
|
(29)
|
(29)
|
(29)
|
(1)
|
(2)
|
(0)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(2)
|
(2)
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
(0)
|
|
| Cash Taxes Paid |
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
369
|
0
|
0
|
0
|
699
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(9)
|
(19)
|
(10)
|
0
|
(7)
|
(3)
|
(6)
|
(10)
|
(1)
|
(3)
|
(10)
|
(39)
|
(61)
|
(41)
|
(42)
|
(1)
|
41
|
25
|
50
|
40
|
29
|
22
|
5
|
5
|
(9)
|
15
|
(1)
|
1
|
15
|
(2)
|
21
|
18
|
11
|
9
|
6
|
2
|
3
|
1
|
(3)
|
5
|
7
|
5
|
(5)
|
(7)
|
(20)
|
(14)
|
(6)
|
(11)
|
(2)
|
(1)
|
1
|
3
|
1
|
8
|
9
|
8
|
12
|
4
|
4
|
2
|
(3)
|
0
|
(4)
|
(4)
|
(0)
|
(3)
|
(1)
|
2
|
6
|
3
|
1
|
1
|
(5)
|
(3)
|
(0)
|
(4)
|
2
|
2
|
12
|
4
|
(0)
|
(5)
|
(13)
|
7
|
11
|
14
|
17
|
(7)
|
(14)
|
(13)
|
(13)
|
(6)
|
(2)
|
(7)
|
(10)
|
(3)
|
|
| Cash from Operating Activities |
8
N/A
|
(0)
N/A
|
10
N/A
|
23
+122%
|
14
-41%
|
17
+23%
|
14
-17%
|
8
-41%
|
27
+233%
|
28
+3%
|
22
-22%
|
(2)
N/A
|
(27)
-1 328%
|
(7)
+73%
|
(7)
+5%
|
35
N/A
|
73
+109%
|
58
-20%
|
79
+36%
|
68
-14%
|
53
-22%
|
45
-15%
|
28
-38%
|
6
-77%
|
(11)
N/A
|
9
N/A
|
(6)
N/A
|
3
N/A
|
5
+61%
|
(22)
N/A
|
(6)
+70%
|
(5)
+21%
|
3
N/A
|
10
+201%
|
5
-48%
|
3
-46%
|
2
-37%
|
4
+114%
|
4
-1%
|
12
+214%
|
17
+51%
|
16
-7%
|
11
-34%
|
9
-17%
|
(5)
N/A
|
(4)
+22%
|
(1)
+73%
|
(7)
-562%
|
(0)
+96%
|
2
N/A
|
5
+228%
|
7
+24%
|
3
-54%
|
(5)
N/A
|
(13)
-164%
|
(15)
-17%
|
(13)
+9%
|
(13)
+5%
|
(9)
+26%
|
(15)
-54%
|
(19)
-32%
|
(15)
+20%
|
(18)
-18%
|
(15)
+18%
|
(9)
+37%
|
(9)
+2%
|
(6)
+33%
|
(2)
+68%
|
2
N/A
|
(2)
N/A
|
(1)
+41%
|
(0)
+92%
|
(6)
-6 367%
|
(1)
+90%
|
(1)
-84%
|
(3)
-151%
|
4
N/A
|
2
-44%
|
13
+555%
|
6
-57%
|
4
-26%
|
2
-55%
|
(6)
N/A
|
10
N/A
|
14
+33%
|
16
+15%
|
19
+23%
|
(3)
N/A
|
(11)
-314%
|
(12)
-4%
|
(10)
+11%
|
(3)
+69%
|
2
N/A
|
(2)
N/A
|
(7)
-278%
|
(2)
+67%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(28)
|
(27)
|
(29)
|
(24)
|
(20)
|
(16)
|
(16)
|
(20)
|
(23)
|
(27)
|
(31)
|
(44)
|
(56)
|
(62)
|
(63)
|
(50)
|
(36)
|
(26)
|
(15)
|
(11)
|
(10)
|
(7)
|
(9)
|
(8)
|
(10)
|
(13)
|
(14)
|
(15)
|
(10)
|
(8)
|
(6)
|
(4)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(5)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(5)
|
(6)
|
6
|
5
|
(0)
|
0
|
(1)
|
(1)
|
(23)
|
(23)
|
(52)
|
(51)
|
(30)
|
(31)
|
(2)
|
(2)
|
1
|
0
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
(2)
|
(1)
|
(2)
|
(3)
|
55
|
55
|
56
|
56
|
1
|
2
|
2
|
5
|
5
|
9
|
9
|
6
|
7
|
4
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
21
|
21
|
49
|
50
|
48
|
48
|
5
|
3
|
1
|
4
|
2
|
4
|
3
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Cash from Investing Activities |
(33)
N/A
|
(33)
+1%
|
(23)
+30%
|
(19)
+17%
|
(20)
-6%
|
(16)
+22%
|
(17)
-5%
|
(21)
-26%
|
(46)
-118%
|
(51)
-11%
|
(83)
-63%
|
(95)
-15%
|
(86)
+9%
|
(92)
-7%
|
(65)
+30%
|
(53)
+19%
|
(36)
+32%
|
(25)
+29%
|
(13)
+48%
|
(9)
+30%
|
(10)
-12%
|
(7)
+34%
|
(10)
-39%
|
(8)
+16%
|
(9)
-18%
|
(12)
-28%
|
(13)
-6%
|
(12)
+3%
|
(11)
+10%
|
(9)
+18%
|
(7)
+20%
|
(7)
+4%
|
50
N/A
|
51
+3%
|
52
+2%
|
54
+3%
|
(1)
N/A
|
(1)
-96%
|
(3)
-73%
|
0
N/A
|
(2)
N/A
|
2
N/A
|
3
+27%
|
(1)
N/A
|
(1)
+38%
|
(2)
-307%
|
(2)
+12%
|
(3)
-52%
|
(3)
+10%
|
(5)
-63%
|
(6)
-30%
|
(6)
-9%
|
(5)
+18%
|
(5)
+5%
|
(4)
+27%
|
14
N/A
|
14
+1%
|
19
+38%
|
20
+3%
|
47
+137%
|
48
+3%
|
46
-6%
|
45
-1%
|
4
-92%
|
1
-68%
|
(1)
N/A
|
2
N/A
|
1
-64%
|
2
+125%
|
1
-19%
|
(1)
N/A
|
(1)
+26%
|
1
N/A
|
1
+18%
|
2
+85%
|
2
-21%
|
0
-75%
|
(0)
N/A
|
(2)
-905%
|
(2)
-16%
|
(3)
-27%
|
(3)
-4%
|
(3)
-18%
|
(4)
-10%
|
(3)
+20%
|
(3)
+6%
|
(3)
+4%
|
(2)
+22%
|
(2)
-1%
|
(2)
+18%
|
(1)
+36%
|
(1)
+18%
|
(1)
-15%
|
(1)
+30%
|
(1)
+5%
|
2
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
50
|
56
|
57
|
57
|
8
|
1
|
1
|
1
|
50
|
57
|
57
|
57
|
8
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(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)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
23
|
(3)
|
(43)
|
(58)
|
(51)
|
(33)
|
0
|
11
|
19
|
(17)
|
6
|
40
|
61
|
99
|
79
|
31
|
(37)
|
(32)
|
(55)
|
(52)
|
(20)
|
(25)
|
(22)
|
(5)
|
5
|
0
|
15
|
10
|
8
|
20
|
13
|
10
|
(50)
|
(52)
|
(52)
|
(52)
|
0
|
1
|
(1)
|
(11)
|
(13)
|
(15)
|
(8)
|
(5)
|
9
|
9
|
6
|
5
|
5
|
6
|
3
|
12
|
(7)
|
(3)
|
2
|
(13)
|
(1)
|
(3)
|
(7)
|
(9)
|
(13)
|
(14)
|
(16)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(1)
|
2
|
5
|
4
|
1
|
1
|
1
|
1
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(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)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(4)
|
(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
|
|
| Cash from Financing Activities |
23
N/A
|
46
+102%
|
14
-70%
|
(1)
N/A
|
6
N/A
|
(26)
N/A
|
(1)
+98%
|
10
N/A
|
18
+79%
|
31
+73%
|
61
+95%
|
95
+54%
|
116
+22%
|
105
-9%
|
77
-26%
|
30
-61%
|
(39)
N/A
|
(35)
+11%
|
(57)
-65%
|
(55)
+5%
|
(22)
+59%
|
(28)
-24%
|
(25)
+9%
|
(8)
+67%
|
2
N/A
|
(3)
N/A
|
13
N/A
|
8
-39%
|
6
-27%
|
17
+203%
|
10
-40%
|
8
-19%
|
(51)
N/A
|
(52)
-2%
|
(53)
-1%
|
(52)
+1%
|
0
N/A
|
1
N/A
|
(2)
N/A
|
(12)
-467%
|
(14)
-22%
|
(17)
-18%
|
(9)
+46%
|
(6)
+28%
|
6
N/A
|
6
-8%
|
3
-47%
|
3
-14%
|
3
+23%
|
3
+13%
|
1
-84%
|
9
+1 558%
|
(9)
N/A
|
(6)
+38%
|
(1)
+90%
|
(17)
-2 753%
|
(6)
+63%
|
(8)
-23%
|
(10)
-34%
|
(13)
-29%
|
(15)
-16%
|
(16)
-5%
|
(18)
-13%
|
(0)
+97%
|
(0)
+28%
|
(1)
-118%
|
(1)
-10%
|
(1)
-9%
|
(1)
-9%
|
(1)
+24%
|
(1)
-1%
|
(1)
-3%
|
(1)
-7%
|
(1)
+6%
|
3
N/A
|
3
-6%
|
3
+1%
|
2
-10%
|
(1)
N/A
|
(1)
+8%
|
(1)
-21%
|
(1)
+6%
|
(1)
-8%
|
(1)
-8%
|
(1)
+1%
|
(1)
+10%
|
(4)
-211%
|
(3)
+10%
|
(1)
+82%
|
2
N/A
|
4
+150%
|
4
-14%
|
1
-79%
|
1
+35%
|
1
-31%
|
1
+16%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Net Change in Cash |
(1)
N/A
|
13
N/A
|
1
-89%
|
2
+73%
|
(1)
N/A
|
(25)
-2 876%
|
(3)
+87%
|
(3)
+18%
|
(0)
+86%
|
9
N/A
|
0
-98%
|
(2)
N/A
|
2
N/A
|
5
+151%
|
6
+12%
|
12
+112%
|
(2)
N/A
|
(2)
-8%
|
8
N/A
|
4
-54%
|
20
+444%
|
10
-49%
|
(7)
N/A
|
(10)
-42%
|
(18)
-79%
|
(6)
+67%
|
(6)
+2%
|
(2)
+69%
|
(1)
+49%
|
(14)
-1 425%
|
(4)
+74%
|
(4)
-7%
|
2
N/A
|
9
+380%
|
5
-46%
|
4
-11%
|
1
-77%
|
3
+231%
|
(1)
N/A
|
0
N/A
|
2
+298%
|
2
+10%
|
4
+151%
|
2
-64%
|
0
-69%
|
(1)
N/A
|
(0)
+76%
|
(7)
-4 575%
|
0
N/A
|
1
+5 600%
|
0
-96%
|
10
+48 200%
|
(12)
N/A
|
(16)
-34%
|
(17)
-7%
|
(17)
-4%
|
(6)
+68%
|
(1)
+81%
|
0
N/A
|
19
+7 954%
|
14
-28%
|
14
+4%
|
9
-38%
|
(12)
N/A
|
(9)
+27%
|
(11)
-30%
|
(5)
+55%
|
(2)
+58%
|
3
N/A
|
(1)
N/A
|
(3)
-103%
|
(2)
+43%
|
(6)
-257%
|
(1)
+89%
|
3
N/A
|
1
-65%
|
7
+472%
|
4
-36%
|
10
+149%
|
3
-73%
|
0
-99%
|
(2)
N/A
|
(11)
-482%
|
5
N/A
|
10
+86%
|
12
+19%
|
13
+9%
|
(8)
N/A
|
(14)
-71%
|
(11)
+17%
|
(7)
+40%
|
(0)
+97%
|
2
N/A
|
(1)
N/A
|
(7)
-403%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(19)
N/A
|
(27)
-43%
|
(19)
+31%
|
(1)
+95%
|
(6)
-515%
|
1
N/A
|
(2)
N/A
|
(12)
-479%
|
5
N/A
|
1
-83%
|
(9)
N/A
|
(46)
-397%
|
(83)
-82%
|
(69)
+17%
|
(70)
-1%
|
(16)
+78%
|
36
N/A
|
32
-11%
|
63
+96%
|
56
-11%
|
42
-25%
|
38
-11%
|
19
-51%
|
(1)
N/A
|
(21)
-1 514%
|
(4)
+82%
|
(19)
-413%
|
(12)
+40%
|
(5)
+57%
|
(30)
-500%
|
(12)
+60%
|
(9)
+24%
|
(2)
+76%
|
6
N/A
|
2
-66%
|
0
-92%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
7
N/A
|
11
+63%
|
9
-12%
|
4
-54%
|
2
-59%
|
(12)
N/A
|
(10)
+13%
|
(7)
+31%
|
(13)
-79%
|
(5)
+59%
|
(3)
+43%
|
(1)
+79%
|
0
N/A
|
(2)
N/A
|
(10)
-342%
|
(16)
-67%
|
(17)
-2%
|
(15)
+8%
|
(14)
+6%
|
(11)
+27%
|
(17)
-58%
|
(21)
-26%
|
(17)
+18%
|
(21)
-21%
|
(17)
+20%
|
(11)
+34%
|
(11)
0%
|
(8)
+28%
|
(3)
+57%
|
(0)
+95%
|
(4)
-2 388%
|
(3)
+32%
|
(1)
+49%
|
(7)
-388%
|
(2)
+77%
|
(2)
-36%
|
(4)
-99%
|
2
N/A
|
0
-93%
|
11
+7 487%
|
4
-69%
|
1
-60%
|
(1)
N/A
|
(10)
-854%
|
7
N/A
|
11
+63%
|
13
+20%
|
17
+29%
|
(5)
N/A
|
(13)
-176%
|
(13)
-1%
|
(11)
+14%
|
(4)
+64%
|
1
N/A
|
(3)
N/A
|
(8)
-194%
|
(3)
+60%
|
|