Bio-Techne Corp
NASDAQ:TECH
Cash Flow Statement
Cash Flow Statement
Bio-Techne 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 |
36
|
37
|
27
|
29
|
31
|
32
|
45
|
48
|
50
|
52
|
53
|
55
|
57
|
61
|
66
|
69
|
71
|
72
|
73
|
76
|
78
|
82
|
85
|
89
|
94
|
99
|
104
|
109
|
109
|
107
|
105
|
103
|
105
|
109
|
110
|
109
|
111
|
110
|
112
|
113
|
113
|
113
|
112
|
111
|
110
|
111
|
113
|
114
|
114
|
113
|
111
|
107
|
116
|
108
|
108
|
107
|
99
|
105
|
105
|
101
|
82
|
74
|
76
|
73
|
115
|
112
|
126
|
128
|
97
|
121
|
96
|
93
|
195
|
187
|
229
|
248
|
175
|
184
|
140
|
175
|
201
|
216
|
263
|
284
|
262
|
272
|
285
|
247
|
224
|
203
|
168
|
151
|
158
|
132
|
73
|
78
|
|
| Depreciation & Amortization |
13
|
13
|
13
|
11
|
10
|
8
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
12
|
13
|
13
|
13
|
12
|
12
|
13
|
15
|
17
|
19
|
24
|
29
|
33
|
37
|
39
|
40
|
42
|
43
|
46
|
51
|
56
|
60
|
62
|
62
|
62
|
65
|
68
|
72
|
76
|
78
|
79
|
80
|
82
|
83
|
84
|
84
|
84
|
88
|
91
|
96
|
100
|
101
|
103
|
105
|
106
|
107
|
109
|
110
|
111
|
112
|
111
|
111
|
111
|
110
|
106
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
0
|
4
|
3
|
1
|
(6)
|
(8)
|
(7)
|
(7)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
2
|
1
|
1
|
(3)
|
(3)
|
(6)
|
(7)
|
(3)
|
(4)
|
(43)
|
(46)
|
(47)
|
(48)
|
(12)
|
(10)
|
(14)
|
(10)
|
10
|
6
|
13
|
13
|
(2)
|
(2)
|
(27)
|
(22)
|
(20)
|
(14)
|
7
|
(3)
|
(7)
|
(24)
|
(30)
|
(36)
|
(46)
|
(37)
|
(39)
|
(33)
|
(31)
|
(28)
|
(51)
|
(40)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
7
|
8
|
9
|
11
|
12
|
14
|
15
|
15
|
16
|
17
|
28
|
36
|
38
|
39
|
32
|
29
|
32
|
35
|
32
|
37
|
42
|
45
|
49
|
48
|
46
|
44
|
42
|
45
|
48
|
50
|
39
|
35
|
31
|
29
|
38
|
38
|
40
|
43
|
41
|
42
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
3
|
3
|
0
|
(1)
|
0
|
(6)
|
(6)
|
(5)
|
(4)
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
6
|
8
|
13
|
13
|
12
|
12
|
8
|
7
|
7
|
8
|
9
|
11
|
14
|
6
|
6
|
5
|
3
|
12
|
13
|
15
|
17
|
28
|
23
|
27
|
33
|
37
|
36
|
25
|
29
|
25
|
22
|
49
|
52
|
(75)
|
(63)
|
(115)
|
(117)
|
5
|
27
|
123
|
109
|
89
|
83
|
24
|
(12)
|
5
|
(8)
|
(18)
|
26
|
39
|
41
|
69
|
75
|
73
|
71
|
144
|
129
|
|
| Cash Taxes Paid |
0
|
0
|
21
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
45
|
0
|
22
|
32
|
43
|
0
|
49
|
42
|
35
|
44
|
26
|
31
|
37
|
31
|
25
|
35
|
42
|
46
|
46
|
35
|
21
|
27
|
25
|
26
|
30
|
33
|
41
|
70
|
88
|
106
|
100
|
71
|
65
|
49
|
65
|
76
|
74
|
89
|
|
| Cash Interest Paid |
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
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
2
|
0
|
3
|
5
|
8
|
0
|
8
|
9
|
10
|
13
|
17
|
19
|
22
|
23
|
21
|
20
|
19
|
18
|
17
|
15
|
14
|
13
|
12
|
11
|
11
|
11
|
11
|
8
|
8
|
10
|
11
|
15
|
15
|
15
|
16
|
16
|
19
|
19
|
|
| Change in Working Capital |
(8)
|
(6)
|
(8)
|
1
|
(4)
|
(3)
|
(1)
|
(7)
|
2
|
2
|
2
|
4
|
(1)
|
2
|
1
|
(2)
|
3
|
4
|
12
|
10
|
6
|
2
|
(3)
|
(3)
|
2
|
2
|
2
|
0
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(7)
|
(8)
|
(6)
|
(7)
|
0
|
(0)
|
1
|
(4)
|
(7)
|
(4)
|
(7)
|
(0)
|
1
|
(5)
|
(5)
|
(6)
|
(5)
|
(2)
|
(2)
|
(5)
|
(7)
|
(11)
|
(15)
|
(14)
|
(16)
|
(15)
|
(22)
|
(14)
|
(17)
|
(16)
|
(2)
|
(11)
|
(8)
|
2
|
(12)
|
(9)
|
(19)
|
(28)
|
(31)
|
(4)
|
5
|
(5)
|
2
|
(12)
|
(19)
|
29
|
(19)
|
(19)
|
(40)
|
(70)
|
(39)
|
(68)
|
(73)
|
(91)
|
(88)
|
(52)
|
(11)
|
(10)
|
0
|
(6)
|
(20)
|
12
|
(22)
|
|
| Cash from Operating Activities |
42
N/A
|
44
+6%
|
28
-37%
|
38
+37%
|
34
-10%
|
36
+5%
|
55
+54%
|
51
-8%
|
62
+23%
|
64
+3%
|
66
+2%
|
69
+5%
|
66
-4%
|
72
+9%
|
74
+3%
|
74
-1%
|
80
+9%
|
76
-5%
|
86
+13%
|
88
+2%
|
86
-2%
|
93
+8%
|
91
-2%
|
94
+4%
|
104
+11%
|
109
+5%
|
115
+5%
|
120
+4%
|
116
-3%
|
114
-1%
|
111
-3%
|
113
+1%
|
114
+2%
|
110
-4%
|
111
+1%
|
114
+2%
|
115
+1%
|
124
+8%
|
127
+2%
|
131
+3%
|
122
-7%
|
124
+2%
|
127
+2%
|
122
-4%
|
132
+9%
|
131
-1%
|
124
-6%
|
127
+3%
|
127
N/A
|
129
+1%
|
137
+6%
|
140
+2%
|
144
+3%
|
140
-3%
|
139
-1%
|
136
-3%
|
138
+2%
|
145
+5%
|
144
0%
|
139
-4%
|
142
+2%
|
130
-9%
|
144
+11%
|
162
+13%
|
160
-2%
|
156
-2%
|
170
+9%
|
165
-3%
|
173
+4%
|
191
+10%
|
182
-5%
|
183
+1%
|
207
+13%
|
216
+5%
|
205
-5%
|
231
+12%
|
250
+8%
|
275
+10%
|
352
+28%
|
335
-5%
|
346
+3%
|
345
0%
|
325
-6%
|
333
+2%
|
296
-11%
|
274
-8%
|
254
-7%
|
258
+1%
|
276
+7%
|
307
+11%
|
299
-3%
|
303
+2%
|
305
+0%
|
265
-13%
|
288
+9%
|
251
-13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(17)
|
(22)
|
(27)
|
(29)
|
(23)
|
(15)
|
(10)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(10)
|
(11)
|
(12)
|
(12)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(16)
|
(14)
|
(13)
|
(13)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(13)
|
(18)
|
(23)
|
(24)
|
(19)
|
(17)
|
(14)
|
(15)
|
(14)
|
(15)
|
(20)
|
(21)
|
(23)
|
(21)
|
(17)
|
(13)
|
(11)
|
(12)
|
(15)
|
(18)
|
(22)
|
(21)
|
(21)
|
(20)
|
(18)
|
(20)
|
(25)
|
(32)
|
(42)
|
(46)
|
(52)
|
(52)
|
(49)
|
(50)
|
(44)
|
(40)
|
(38)
|
(43)
|
(45)
|
(48)
|
(44)
|
(41)
|
(38)
|
(42)
|
(51)
|
(56)
|
(63)
|
(58)
|
(50)
|
(44)
|
(31)
|
(27)
|
|
| Other Items |
(16)
|
(18)
|
(0)
|
6
|
(3)
|
6
|
(7)
|
(16)
|
(25)
|
(39)
|
(56)
|
(53)
|
(50)
|
46
|
65
|
46
|
55
|
(40)
|
(66)
|
(49)
|
(51)
|
(50)
|
(32)
|
(36)
|
(34)
|
(9)
|
(11)
|
(3)
|
25
|
20
|
28
|
32
|
8
|
(92)
|
(110)
|
(110)
|
(112)
|
(23)
|
(111)
|
(119)
|
(118)
|
(122)
|
(16)
|
(10)
|
(12)
|
(11)
|
(9)
|
(107)
|
(111)
|
(102)
|
64
|
(185)
|
(240)
|
(242)
|
(407)
|
(136)
|
(76)
|
(89)
|
(91)
|
(272)
|
(308)
|
(293)
|
(291)
|
(38)
|
(2)
|
(61)
|
(18)
|
(295)
|
(304)
|
(249)
|
(311)
|
(32)
|
25
|
53
|
79
|
86
|
41
|
23
|
(199)
|
(203)
|
(231)
|
(263)
|
(52)
|
(61)
|
(30)
|
(239)
|
(227)
|
(358)
|
(373)
|
(143)
|
(140)
|
(12)
|
(2)
|
(0)
|
(4)
|
14
|
|
| Cash from Investing Activities |
(27)
N/A
|
(36)
-35%
|
(22)
+37%
|
(21)
+7%
|
(32)
-52%
|
(17)
+48%
|
(22)
-32%
|
(26)
-18%
|
(30)
-16%
|
(43)
-46%
|
(60)
-38%
|
(56)
+7%
|
(52)
+7%
|
36
N/A
|
53
+50%
|
34
-36%
|
43
+27%
|
(44)
N/A
|
(71)
-60%
|
(54)
+23%
|
(58)
-6%
|
(56)
+3%
|
(40)
+28%
|
(46)
-14%
|
(44)
+4%
|
(19)
+56%
|
(28)
-42%
|
(17)
+40%
|
12
N/A
|
7
-39%
|
21
+192%
|
25
+19%
|
2
-94%
|
(99)
N/A
|
(115)
-16%
|
(115)
-1%
|
(116)
-1%
|
(26)
+77%
|
(114)
-336%
|
(122)
-7%
|
(123)
-1%
|
(128)
-4%
|
(22)
+83%
|
(17)
+21%
|
(25)
-47%
|
(29)
-15%
|
(31)
-8%
|
(130)
-318%
|
(130)
+0%
|
(119)
+9%
|
50
N/A
|
(200)
N/A
|
(254)
-27%
|
(257)
-1%
|
(427)
-66%
|
(157)
+63%
|
(99)
+37%
|
(110)
-11%
|
(108)
+2%
|
(285)
-165%
|
(319)
-12%
|
(305)
+4%
|
(306)
0%
|
(56)
+82%
|
(24)
+58%
|
(81)
-246%
|
(39)
+52%
|
(314)
-712%
|
(322)
-2%
|
(269)
+17%
|
(337)
-25%
|
(64)
+81%
|
(17)
+74%
|
7
N/A
|
27
+271%
|
34
+26%
|
(8)
N/A
|
(27)
-247%
|
(244)
-799%
|
(243)
+0%
|
(269)
-11%
|
(305)
-13%
|
(97)
+68%
|
(110)
-13%
|
(74)
+32%
|
(280)
-276%
|
(266)
+5%
|
(400)
-51%
|
(424)
-6%
|
(199)
+53%
|
(203)
-2%
|
(71)
+65%
|
(52)
+26%
|
(44)
+15%
|
(35)
+21%
|
(13)
+63%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(0)
|
(0)
|
(6)
|
(5)
|
(19)
|
(21)
|
(14)
|
(16)
|
1
|
4
|
4
|
5
|
(100)
|
(96)
|
(91)
|
(118)
|
(10)
|
(15)
|
(22)
|
4
|
1
|
2
|
3
|
(16)
|
(46)
|
(57)
|
(72)
|
(118)
|
(100)
|
(91)
|
(78)
|
(12)
|
(1)
|
(12)
|
(13)
|
(11)
|
(12)
|
3
|
(8)
|
(17)
|
(20)
|
(24)
|
(13)
|
(5)
|
(2)
|
(1)
|
0
|
2
|
4
|
8
|
9
|
12
|
13
|
10
|
9
|
4
|
2
|
6
|
6
|
6
|
7
|
5
|
7
|
10
|
15
|
19
|
32
|
16
|
17
|
23
|
15
|
46
|
(1)
|
21
|
27
|
26
|
44
|
22
|
44
|
5
|
(24)
|
(84)
|
(129)
|
(102)
|
(48)
|
10
|
32
|
(47)
|
(34)
|
(19)
|
(8)
|
(4)
|
(107)
|
(224)
|
(226)
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(14)
|
(14)
|
(13)
|
(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
|
112
|
144
|
142
|
68
|
9
|
(25)
|
(32)
|
19
|
218
|
219
|
228
|
252
|
(6)
|
19
|
49
|
(5)
|
224
|
183
|
130
|
167
|
(76)
|
(163)
|
(103)
|
(149)
|
(163)
|
(152)
|
(205)
|
(16)
|
(24)
|
51
|
44
|
(86)
|
(36)
|
(82)
|
111
|
94
|
175
|
247
|
19
|
(31)
|
(140)
|
(147)
|
(59)
|
27
|
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
|
(10)
|
(19)
|
(28)
|
(38)
|
(38)
|
(38)
|
(38)
|
(39)
|
(39)
|
(39)
|
(40)
|
(40)
|
(41)
|
(41)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(44)
|
(45)
|
(45)
|
(45)
|
(46)
|
(46)
|
(47)
|
(47)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(47)
|
(47)
|
(47)
|
(47)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(51)
|
(50)
|
(50)
|
(50)
|
(50)
|
(51)
|
(51)
|
(50)
|
(50)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
8
|
8
|
7
|
7
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(21)
|
(58)
|
(58)
|
(70)
|
(66)
|
(34)
|
(33)
|
(8)
|
(6)
|
(4)
|
(4)
|
(7)
|
(7)
|
(10)
|
(13)
|
(15)
|
(19)
|
(38)
|
(36)
|
(29)
|
(23)
|
(20)
|
(20)
|
(31)
|
(31)
|
(31)
|
(32)
|
(22)
|
(22)
|
(7)
|
(7)
|
(7)
|
(7)
|
(11)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(1)
+47%
|
(1)
-30%
|
(7)
-408%
|
(5)
+20%
|
(20)
-279%
|
(22)
-10%
|
(16)
+30%
|
(17)
-8%
|
(1)
+97%
|
3
N/A
|
3
-14%
|
4
+60%
|
(101)
N/A
|
(97)
+4%
|
(91)
+7%
|
(118)
-30%
|
(3)
+97%
|
(8)
-155%
|
(16)
-101%
|
(3)
+81%
|
(13)
-327%
|
(11)
+11%
|
(9)
+22%
|
(16)
-74%
|
(45)
-190%
|
(57)
-26%
|
(72)
-26%
|
(127)
-78%
|
(119)
+7%
|
(119)
-1%
|
(116)
+3%
|
(50)
+57%
|
(39)
+22%
|
(51)
-30%
|
(52)
-2%
|
(50)
+4%
|
(51)
-3%
|
(36)
+29%
|
(47)
-29%
|
(57)
-22%
|
(61)
-6%
|
(65)
-7%
|
(54)
+17%
|
(47)
+13%
|
(45)
+5%
|
(45)
0%
|
(44)
+2%
|
(43)
+3%
|
(41)
+3%
|
(37)
+11%
|
76
N/A
|
110
+46%
|
109
-1%
|
31
-71%
|
(29)
N/A
|
(68)
-133%
|
(77)
-12%
|
(23)
+69%
|
177
N/A
|
178
+1%
|
173
-3%
|
189
+9%
|
(104)
N/A
|
(77)
+26%
|
(53)
+31%
|
(99)
-87%
|
174
N/A
|
118
-33%
|
92
-22%
|
134
+47%
|
(112)
N/A
|
(168)
-50%
|
(159)
+5%
|
(184)
-16%
|
(194)
-6%
|
(188)
+4%
|
(225)
-20%
|
(63)
+72%
|
(67)
-8%
|
(31)
+54%
|
(60)
-94%
|
(243)
-308%
|
(235)
+3%
|
(254)
-8%
|
(19)
+93%
|
23
N/A
|
126
+457%
|
117
-7%
|
(87)
N/A
|
(122)
-41%
|
(205)
-68%
|
(208)
-1%
|
(224)
-8%
|
(254)
-14%
|
(287)
-13%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
3
|
4
|
3
|
3
|
3
|
1
|
(1)
|
(2)
|
(6)
|
(5)
|
2
|
4
|
9
|
9
|
7
|
8
|
2
|
2
|
0
|
(14)
|
(30)
|
(32)
|
(19)
|
(10)
|
10
|
2
|
(13)
|
(7)
|
(9)
|
3
|
7
|
3
|
3
|
1
|
(1)
|
1
|
2
|
(2)
|
(1)
|
0
|
1
|
4
|
5
|
(1)
|
(6)
|
(9)
|
(8)
|
1
|
(2)
|
1
|
(4)
|
(10)
|
(5)
|
(4)
|
1
|
1
|
3
|
5
|
(2)
|
(3)
|
(4)
|
(5)
|
(0)
|
(1)
|
3
|
(4)
|
(3)
|
(1)
|
1
|
7
|
6
|
2
|
(0)
|
(5)
|
(12)
|
(20)
|
(15)
|
(9)
|
(3)
|
(0)
|
(4)
|
(9)
|
(2)
|
11
|
3
|
4
|
12
|
6
|
|
| Net Change in Cash |
13
N/A
|
8
-43%
|
5
-31%
|
12
+121%
|
(1)
N/A
|
1
N/A
|
13
+1 513%
|
11
-15%
|
19
+73%
|
25
+31%
|
12
-52%
|
18
+53%
|
22
+20%
|
8
-63%
|
29
+259%
|
15
-50%
|
(1)
N/A
|
24
N/A
|
9
-61%
|
21
+129%
|
34
+59%
|
33
-4%
|
46
+40%
|
47
+2%
|
46
-2%
|
47
+1%
|
32
-32%
|
17
-45%
|
(29)
N/A
|
(29)
+1%
|
(6)
+79%
|
13
N/A
|
76
+499%
|
(26)
N/A
|
(67)
-161%
|
(60)
+10%
|
(60)
N/A
|
51
N/A
|
(17)
N/A
|
(36)
-116%
|
(55)
-54%
|
(63)
-16%
|
39
N/A
|
52
+32%
|
62
+21%
|
56
-11%
|
47
-15%
|
(47)
N/A
|
(45)
+4%
|
(27)
+40%
|
155
N/A
|
14
-91%
|
(5)
N/A
|
(17)
-217%
|
(264)
-1 444%
|
(49)
+81%
|
(31)
+38%
|
(41)
-33%
|
10
N/A
|
21
+113%
|
(4)
N/A
|
(6)
-69%
|
27
N/A
|
3
-90%
|
62
+2 129%
|
27
-57%
|
30
+14%
|
22
-27%
|
(36)
N/A
|
9
N/A
|
(21)
N/A
|
5
N/A
|
24
+369%
|
61
+148%
|
46
-25%
|
70
+52%
|
55
-21%
|
30
-46%
|
53
+76%
|
27
-49%
|
46
+72%
|
(25)
N/A
|
(27)
-6%
|
(31)
-17%
|
(47)
-52%
|
(34)
+29%
|
8
N/A
|
(17)
N/A
|
(35)
-108%
|
13
N/A
|
(29)
N/A
|
39
N/A
|
47
+22%
|
1
-98%
|
10
+1 277%
|
(43)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
31
N/A
|
27
-14%
|
5
-80%
|
11
+107%
|
5
-53%
|
13
+143%
|
40
+210%
|
41
+2%
|
57
+40%
|
60
+5%
|
62
+3%
|
66
+6%
|
64
-3%
|
62
-4%
|
63
+2%
|
62
-2%
|
68
+10%
|
72
+6%
|
81
+13%
|
82
+1%
|
79
-4%
|
86
+10%
|
82
-5%
|
84
+2%
|
94
+11%
|
99
+5%
|
99
+0%
|
106
+7%
|
103
-2%
|
102
-2%
|
105
+3%
|
106
+1%
|
108
+2%
|
103
-4%
|
107
+4%
|
109
+2%
|
111
+2%
|
121
+9%
|
124
+2%
|
127
+3%
|
117
-8%
|
118
+1%
|
121
+2%
|
114
-5%
|
119
+4%
|
113
-5%
|
101
-10%
|
103
+2%
|
108
+4%
|
112
+4%
|
123
+10%
|
125
+2%
|
130
+4%
|
125
-4%
|
120
-4%
|
114
-4%
|
116
+1%
|
124
+7%
|
127
+3%
|
125
-1%
|
131
+4%
|
117
-10%
|
129
+10%
|
144
+12%
|
138
-4%
|
135
-2%
|
150
+10%
|
145
-3%
|
154
+6%
|
171
+11%
|
156
-9%
|
151
-3%
|
165
+9%
|
170
+3%
|
154
-10%
|
179
+16%
|
201
+12%
|
225
+12%
|
308
+37%
|
295
-4%
|
308
+4%
|
302
-2%
|
280
-7%
|
285
+1%
|
252
-11%
|
233
-8%
|
216
-7%
|
216
0%
|
225
+5%
|
251
+11%
|
236
-6%
|
245
+4%
|
254
+4%
|
221
-13%
|
257
+16%
|
224
-13%
|
|