Ufp Industries Inc
NASDAQ:UFPI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Ufp Industries Inc
NASDAQ:UFPI
|
US |
|
G
|
Greenchek Technology Inc
OTC:GCHK
|
US |
|
Asimilar Group PLC
LSE:ASLR
|
UK |
|
Aruna Hotels Ltd
BSE:500016
|
IN |
Cash Flow Statement
Cash Flow Statement
Ufp Industries Inc
| 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 | Apr-2017 | Jul-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 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
34
|
35
|
36
|
37
|
35
|
37
|
38
|
40
|
41
|
44
|
46
|
49
|
52
|
55
|
60
|
67
|
74
|
79
|
77
|
70
|
58
|
48
|
41
|
21
|
13
|
7
|
(6)
|
4
|
8
|
12
|
24
|
24
|
27
|
24
|
17
|
17
|
15
|
6
|
10
|
5
|
14
|
28
|
26
|
26
|
27
|
26
|
36
|
46
|
48
|
54
|
59
|
62
|
65
|
69
|
76
|
85
|
95
|
102
|
104
|
106
|
107
|
107
|
113
|
124
|
136
|
147
|
154
|
152
|
155
|
165
|
175
|
182
|
187
|
202
|
228
|
254
|
318
|
423
|
470
|
552
|
641
|
674
|
720
|
705
|
638
|
580
|
542
|
514
|
510
|
485
|
453
|
419
|
377
|
352
|
326
|
296
|
|
| Depreciation & Amortization |
25
|
25
|
25
|
24
|
25
|
26
|
27
|
27
|
28
|
28
|
29
|
31
|
32
|
33
|
34
|
35
|
37
|
37
|
39
|
40
|
42
|
44
|
46
|
48
|
48
|
48
|
48
|
47
|
47
|
44
|
42
|
41
|
40
|
39
|
38
|
37
|
36
|
36
|
36
|
36
|
36
|
35
|
34
|
33
|
33
|
33
|
33
|
34
|
34
|
35
|
35
|
36
|
38
|
40
|
41
|
41
|
41
|
41
|
41
|
44
|
46
|
49
|
52
|
53
|
55
|
57
|
59
|
61
|
64
|
65
|
66
|
67
|
68
|
69
|
71
|
73
|
78
|
84
|
91
|
98
|
102
|
105
|
109
|
114
|
118
|
124
|
127
|
132
|
137
|
141
|
146
|
148
|
151
|
154
|
158
|
161
|
|
| Change in Deffered Taxes |
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
4
|
3
|
1
|
1
|
(0)
|
0
|
(7)
|
(8)
|
(8)
|
(7)
|
(1)
|
(1)
|
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(8)
|
(7)
|
(7)
|
(7)
|
5
|
4
|
4
|
4
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
3
|
3
|
4
|
4
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
(9)
|
(9)
|
(10)
|
(9)
|
1
|
1
|
1
|
1
|
7
|
8
|
8
|
8
|
2
|
2
|
2
|
1
|
6
|
6
|
6
|
6
|
(16)
|
(17)
|
(17)
|
(16)
|
(6)
|
(5)
|
(5)
|
(6)
|
(15)
|
(16)
|
(16)
|
(15)
|
50
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
7
|
9
|
11
|
15
|
18
|
23
|
28
|
31
|
34
|
34
|
35
|
37
|
36
|
36
|
38
|
38
|
39
|
39
|
38
|
|
| Other Non-Cash Items |
3
|
2
|
2
|
3
|
4
|
6
|
6
|
2
|
1
|
1
|
2
|
1
|
0
|
0
|
(1)
|
7
|
8
|
6
|
7
|
1
|
1
|
2
|
1
|
9
|
9
|
10
|
15
|
9
|
7
|
6
|
1
|
1
|
3
|
4
|
5
|
6
|
3
|
2
|
0
|
5
|
4
|
(4)
|
(3)
|
(4)
|
(3)
|
4
|
3
|
2
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
(3)
|
(2)
|
(3)
|
(1)
|
4
|
3
|
6
|
3
|
8
|
5
|
3
|
15
|
12
|
15
|
11
|
(1)
|
6
|
17
|
32
|
42
|
43
|
38
|
37
|
35
|
34
|
38
|
35
|
43
|
46
|
45
|
47
|
44
|
|
| Cash Taxes Paid |
13
|
15
|
22
|
23
|
26
|
22
|
19
|
20
|
17
|
20
|
23
|
29
|
33
|
37
|
44
|
43
|
46
|
60
|
58
|
52
|
38
|
25
|
18
|
17
|
16
|
9
|
8
|
0
|
3
|
4
|
5
|
12
|
32
|
10
|
5
|
(2)
|
(12)
|
10
|
3
|
6
|
(2)
|
10
|
19
|
17
|
17
|
0
|
2
|
14
|
16
|
21
|
34
|
39
|
27
|
33
|
37
|
43
|
57
|
61
|
61
|
57
|
56
|
53
|
(20)
|
57
|
5
|
9
|
79
|
52
|
53
|
48
|
46
|
50
|
50
|
37
|
64
|
78
|
76
|
3
|
168
|
167
|
169
|
379
|
243
|
275
|
277
|
203
|
(57)
|
158
|
156
|
157
|
389
|
128
|
0
|
116
|
74
|
64
|
|
| Cash Interest Paid |
12
|
12
|
11
|
11
|
12
|
13
|
13
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
16
|
15
|
15
|
15
|
14
|
15
|
17
|
17
|
17
|
15
|
13
|
12
|
11
|
8
|
8
|
5
|
9
|
4
|
4
|
4
|
(1)
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
3
|
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
|
|
| Change in Working Capital |
(10)
|
4
|
(2)
|
(47)
|
(46)
|
(27)
|
(6)
|
(1)
|
(16)
|
(63)
|
(92)
|
(31)
|
(21)
|
19
|
31
|
(28)
|
24
|
15
|
(14)
|
43
|
21
|
16
|
57
|
14
|
44
|
36
|
(14)
|
23
|
9
|
58
|
94
|
56
|
(6)
|
(64)
|
(38)
|
(29)
|
(54)
|
(14)
|
(23)
|
(33)
|
25
|
(6)
|
(43)
|
(64)
|
(85)
|
(78)
|
(37)
|
(31)
|
(12)
|
9
|
(21)
|
(28)
|
(40)
|
(26)
|
1
|
42
|
53
|
28
|
38
|
19
|
(26)
|
(13)
|
(37)
|
(35)
|
(55)
|
(106)
|
(101)
|
(97)
|
(78)
|
(10)
|
7
|
90
|
88
|
142
|
27
|
(7)
|
(223)
|
(451)
|
(140)
|
(143)
|
(291)
|
(83)
|
(104)
|
(12)
|
258
|
337
|
320
|
285
|
304
|
218
|
119
|
48
|
(8)
|
(19)
|
29
|
(6)
|
|
| Cash from Operating Activities |
56
N/A
|
71
+26%
|
65
-8%
|
21
-68%
|
20
-3%
|
44
+118%
|
67
+53%
|
70
+5%
|
57
-19%
|
14
-75%
|
(11)
N/A
|
50
N/A
|
64
+28%
|
107
+66%
|
124
+16%
|
74
-40%
|
135
+82%
|
128
-5%
|
102
-21%
|
152
+50%
|
121
-21%
|
109
-9%
|
145
+32%
|
87
-40%
|
109
+25%
|
98
-11%
|
40
-59%
|
75
+88%
|
63
-17%
|
112
+80%
|
154
+37%
|
127
-17%
|
67
-47%
|
8
-88%
|
26
+222%
|
29
+11%
|
(3)
N/A
|
27
N/A
|
20
-27%
|
11
-44%
|
76
+574%
|
50
-35%
|
12
-76%
|
(6)
N/A
|
(26)
-347%
|
(12)
+55%
|
40
N/A
|
54
+38%
|
75
+38%
|
103
+36%
|
77
-25%
|
73
-5%
|
66
-9%
|
87
+31%
|
124
+42%
|
169
+36%
|
189
+12%
|
172
-9%
|
184
+7%
|
173
-6%
|
132
-24%
|
148
+12%
|
134
-10%
|
137
+2%
|
123
-10%
|
85
-31%
|
99
+16%
|
117
+18%
|
145
+24%
|
224
+54%
|
255
+14%
|
349
+37%
|
359
+3%
|
426
+19%
|
336
-21%
|
337
+0%
|
186
-45%
|
74
-60%
|
433
+489%
|
513
+18%
|
464
-9%
|
719
+55%
|
764
+6%
|
832
+9%
|
1 040
+25%
|
1 062
+2%
|
1 010
-5%
|
960
-5%
|
980
+2%
|
878
-10%
|
746
-15%
|
643
-14%
|
551
-14%
|
517
-6%
|
544
+5%
|
546
+0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(20)
|
(20)
|
(24)
|
(33)
|
(38)
|
(39)
|
(44)
|
(41)
|
(38)
|
(37)
|
(33)
|
(41)
|
(44)
|
(46)
|
(47)
|
(40)
|
(38)
|
(34)
|
(37)
|
(44)
|
(44)
|
(46)
|
(43)
|
(39)
|
(36)
|
(31)
|
(27)
|
(19)
|
(17)
|
(16)
|
(14)
|
(16)
|
(17)
|
(20)
|
(26)
|
(32)
|
(33)
|
(32)
|
(33)
|
(33)
|
(35)
|
(37)
|
(34)
|
(30)
|
(31)
|
(36)
|
(40)
|
(40)
|
(41)
|
(39)
|
(40)
|
(45)
|
(51)
|
(53)
|
(50)
|
(44)
|
(41)
|
(40)
|
(43)
|
(54)
|
(57)
|
(64)
|
(75)
|
(71)
|
(79)
|
(91)
|
(88)
|
(96)
|
(87)
|
(84)
|
(88)
|
(85)
|
(96)
|
(89)
|
(86)
|
(89)
|
(97)
|
(122)
|
(132)
|
(151)
|
(149)
|
(144)
|
(155)
|
(174)
|
(180)
|
(187)
|
(191)
|
(180)
|
(191)
|
(202)
|
(215)
|
(232)
|
(250)
|
(255)
|
(272)
|
(269)
|
|
| Other Items |
(34)
|
(22)
|
(25)
|
(16)
|
(16)
|
(16)
|
(9)
|
7
|
7
|
3
|
0
|
4
|
6
|
2
|
(7)
|
(15)
|
(18)
|
(25)
|
(34)
|
(68)
|
(122)
|
(110)
|
(94)
|
(53)
|
14
|
3
|
7
|
8
|
1
|
16
|
13
|
12
|
6
|
(5)
|
(6)
|
(11)
|
(10)
|
(3)
|
(2)
|
0
|
2
|
10
|
10
|
(4)
|
(8)
|
(19)
|
(18)
|
(3)
|
(7)
|
(8)
|
(3)
|
(22)
|
(15)
|
(13)
|
(23)
|
(3)
|
(5)
|
(9)
|
(164)
|
(174)
|
(228)
|
(234)
|
(74)
|
(67)
|
13
|
(10)
|
(13)
|
(25)
|
(51)
|
(22)
|
(54)
|
(57)
|
(78)
|
(71)
|
(51)
|
(66)
|
(306)
|
(481)
|
(450)
|
(460)
|
(226)
|
(72)
|
(151)
|
(180)
|
(156)
|
(133)
|
(128)
|
(60)
|
(63)
|
(72)
|
(15)
|
(38)
|
(40)
|
(46)
|
(38)
|
(4)
|
|
| Cash from Investing Activities |
(55)
N/A
|
(42)
+23%
|
(49)
-17%
|
(49)
+1%
|
(54)
-11%
|
(55)
-1%
|
(52)
+5%
|
(34)
+35%
|
(32)
+7%
|
(33)
-5%
|
(32)
+2%
|
(37)
-15%
|
(38)
-2%
|
(44)
-15%
|
(54)
-22%
|
(55)
-3%
|
(56)
-1%
|
(60)
-6%
|
(71)
-18%
|
(112)
-58%
|
(166)
-49%
|
(156)
+6%
|
(137)
+12%
|
(92)
+33%
|
(23)
+75%
|
(28)
-23%
|
(20)
+29%
|
(11)
+42%
|
(15)
-34%
|
0
N/A
|
(2)
N/A
|
(3)
-106%
|
(11)
-230%
|
(25)
-132%
|
(33)
-28%
|
(43)
-32%
|
(44)
-2%
|
(35)
+19%
|
(36)
0%
|
(33)
+7%
|
(33)
+1%
|
(26)
+19%
|
(24)
+11%
|
(34)
-46%
|
(39)
-13%
|
(55)
-42%
|
(58)
-6%
|
(44)
+25%
|
(48)
-10%
|
(47)
+3%
|
(43)
+9%
|
(67)
-57%
|
(66)
+1%
|
(66)
+0%
|
(74)
-11%
|
(47)
+37%
|
(46)
+1%
|
(49)
-7%
|
(207)
-319%
|
(228)
-10%
|
(286)
-25%
|
(298)
-4%
|
(149)
+50%
|
(138)
+8%
|
(66)
+52%
|
(101)
-53%
|
(102)
-1%
|
(121)
-19%
|
(138)
-14%
|
(106)
+23%
|
(142)
-34%
|
(142)
0%
|
(175)
-23%
|
(161)
+8%
|
(137)
+15%
|
(155)
-13%
|
(403)
-161%
|
(603)
-50%
|
(582)
+3%
|
(611)
-5%
|
(374)
+39%
|
(216)
+42%
|
(306)
-41%
|
(354)
-16%
|
(336)
+5%
|
(320)
+5%
|
(319)
+0%
|
(240)
+25%
|
(254)
-6%
|
(274)
-8%
|
(230)
+16%
|
(271)
-18%
|
(290)
-7%
|
(301)
-4%
|
(310)
-3%
|
(273)
+12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(36)
|
(36)
|
(37)
|
(39)
|
(4)
|
(4)
|
(2)
|
(1)
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
7
|
6
|
6
|
6
|
1
|
(2)
|
(5)
|
(6)
|
(5)
|
(0)
|
3
|
3
|
3
|
2
|
(1)
|
(2)
|
(5)
|
(7)
|
(3)
|
(2)
|
0
|
2
|
3
|
4
|
4
|
4
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
(3)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(9)
|
(12)
|
(12)
|
(13)
|
(4)
|
(1)
|
(24)
|
(23)
|
(22)
|
(22)
|
1
|
(28)
|
(28)
|
(28)
|
(28)
|
2
|
2
|
2
|
2
|
2
|
(88)
|
(91)
|
(93)
|
(126)
|
(58)
|
(62)
|
(79)
|
(65)
|
(143)
|
(158)
|
(138)
|
(180)
|
(271)
|
(278)
|
(431)
|
|
| Net Issuance of Debt |
45
|
21
|
30
|
65
|
40
|
21
|
(7)
|
(33)
|
(13)
|
23
|
47
|
(5)
|
(20)
|
(61)
|
(60)
|
0
|
(71)
|
(61)
|
(22)
|
(41)
|
46
|
48
|
(2)
|
6
|
(87)
|
(72)
|
(32)
|
(105)
|
(82)
|
(122)
|
(112)
|
(49)
|
(44)
|
12
|
(3)
|
1
|
58
|
7
|
(1)
|
(3)
|
(41)
|
(3)
|
3
|
43
|
69
|
70
|
29
|
(11)
|
(12)
|
(47)
|
0
|
14
|
43
|
27
|
0
|
(14)
|
(102)
|
(37)
|
26
|
24
|
167
|
119
|
35
|
31
|
1
|
64
|
33
|
54
|
3
|
(92)
|
(26)
|
(42)
|
(106)
|
(27)
|
148
|
145
|
262
|
406
|
(7)
|
0
|
(13)
|
(262)
|
2
|
(41)
|
(149)
|
(45)
|
(48)
|
(8)
|
(11)
|
(12)
|
(10)
|
(54)
|
(44)
|
(42)
|
(41)
|
(4)
|
|
| Cash Paid for Dividends |
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(12)
|
0
|
(16)
|
(16)
|
(3)
|
0
|
(17)
|
(17)
|
(18)
|
0
|
(18)
|
(18)
|
(20)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(23)
|
(23)
|
(25)
|
(32)
|
(28)
|
(35)
|
(31)
|
(32)
|
(34)
|
(36)
|
(40)
|
(43)
|
(50)
|
(56)
|
(59)
|
(62)
|
(62)
|
(65)
|
(68)
|
(73)
|
(78)
|
(79)
|
(81)
|
(82)
|
(82)
|
(83)
|
(82)
|
|
| Other |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
1
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(17)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(4)
|
(3)
|
(7)
|
(7)
|
(9)
|
(19)
|
(17)
|
(19)
|
(17)
|
(10)
|
(7)
|
(24)
|
(30)
|
(35)
|
(35)
|
(23)
|
(17)
|
(11)
|
(13)
|
|
| Cash from Financing Activities |
5
N/A
|
(19)
N/A
|
(10)
+50%
|
23
N/A
|
33
+46%
|
13
-60%
|
(12)
N/A
|
(37)
-199%
|
(15)
+59%
|
23
N/A
|
47
+102%
|
(5)
N/A
|
(20)
-282%
|
(60)
-209%
|
(58)
+3%
|
2
N/A
|
(68)
N/A
|
(53)
+21%
|
(16)
+70%
|
(36)
-123%
|
50
N/A
|
46
-9%
|
(8)
N/A
|
(3)
+66%
|
(97)
-3 635%
|
(80)
+18%
|
(36)
+55%
|
(108)
-202%
|
(85)
+21%
|
(126)
-48%
|
(117)
+7%
|
(56)
+52%
|
(52)
+7%
|
(2)
+97%
|
(19)
-1 056%
|
(11)
+43%
|
46
N/A
|
(1)
N/A
|
(8)
-591%
|
(10)
-36%
|
(48)
-362%
|
(10)
+80%
|
(3)
+71%
|
37
N/A
|
61
+67%
|
62
+2%
|
20
-67%
|
(18)
N/A
|
(19)
-5%
|
(56)
-190%
|
(13)
+77%
|
(5)
+60%
|
24
N/A
|
5
-81%
|
(20)
N/A
|
(33)
-68%
|
(121)
-268%
|
(58)
+52%
|
6
N/A
|
3
-46%
|
146
+4 469%
|
88
-40%
|
0
-100%
|
(5)
N/A
|
(35)
-579%
|
35
N/A
|
7
-79%
|
4
-41%
|
(46)
N/A
|
(141)
-205%
|
(75)
+47%
|
(67)
+10%
|
(168)
-150%
|
(84)
+50%
|
83
N/A
|
85
+3%
|
227
+166%
|
370
+63%
|
(44)
N/A
|
(45)
-3%
|
(61)
-35%
|
(408)
-573%
|
(163)
+60%
|
(210)
-29%
|
(356)
-69%
|
(182)
+49%
|
(185)
-1%
|
(163)
+12%
|
(172)
-6%
|
(262)
-52%
|
(282)
-8%
|
(307)
-9%
|
(329)
-7%
|
(413)
-25%
|
(413)
0%
|
(530)
-28%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
1
|
2
|
3
|
2
|
(2)
|
0
|
(1)
|
(2)
|
1
|
2
|
5
|
4
|
6
|
3
|
(3)
|
(3)
|
(7)
|
(7)
|
(1)
|
0
|
3
|
|
| Net Change in Cash |
7
N/A
|
10
+32%
|
6
-33%
|
(5)
N/A
|
(1)
+81%
|
3
N/A
|
3
-4%
|
(0)
N/A
|
10
N/A
|
5
-57%
|
4
-11%
|
8
+95%
|
7
-17%
|
2
-63%
|
12
+379%
|
21
+82%
|
11
-47%
|
16
+41%
|
15
-3%
|
5
-68%
|
4
-10%
|
(1)
N/A
|
1
N/A
|
(8)
N/A
|
(10)
-39%
|
(10)
+3%
|
(15)
-51%
|
(44)
-186%
|
(38)
+14%
|
(13)
+65%
|
35
N/A
|
68
+92%
|
4
-94%
|
(19)
N/A
|
(25)
-32%
|
(24)
+2%
|
(0)
+100%
|
(9)
-9 000%
|
(23)
-154%
|
(32)
-39%
|
(4)
+87%
|
13
N/A
|
(14)
N/A
|
(3)
+79%
|
(3)
+3%
|
(4)
-41%
|
1
N/A
|
(8)
N/A
|
8
N/A
|
(0)
N/A
|
21
N/A
|
(0)
N/A
|
23
N/A
|
25
+8%
|
29
+18%
|
88
+202%
|
21
-76%
|
63
+203%
|
(18)
N/A
|
(54)
-195%
|
(9)
+84%
|
(63)
-640%
|
(15)
+77%
|
(6)
+62%
|
22
N/A
|
19
-15%
|
4
-76%
|
(1)
N/A
|
(40)
-6 500%
|
(23)
+43%
|
38
N/A
|
141
+270%
|
15
-89%
|
180
+1 115%
|
282
+57%
|
268
-5%
|
12
-95%
|
(156)
N/A
|
(191)
-22%
|
(145)
+24%
|
30
N/A
|
94
+218%
|
294
+213%
|
269
-9%
|
350
+30%
|
564
+61%
|
511
-9%
|
563
+10%
|
557
-1%
|
339
-39%
|
231
-32%
|
57
-75%
|
(76)
N/A
|
(199)
-162%
|
(180)
+10%
|
(255)
-42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
36
N/A
|
51
+40%
|
42
-18%
|
(13)
N/A
|
(18)
-42%
|
5
N/A
|
23
+348%
|
30
+27%
|
19
-37%
|
(22)
N/A
|
(43)
-95%
|
10
N/A
|
20
+112%
|
61
+201%
|
77
+27%
|
34
-56%
|
97
+186%
|
94
-3%
|
65
-31%
|
109
+67%
|
77
-30%
|
63
-17%
|
102
+61%
|
48
-53%
|
73
+53%
|
67
-9%
|
14
-80%
|
56
+317%
|
46
-18%
|
97
+110%
|
139
+44%
|
111
-20%
|
50
-55%
|
(12)
N/A
|
0
N/A
|
(2)
N/A
|
(36)
-1 527%
|
(5)
+87%
|
(13)
-179%
|
(22)
-66%
|
42
N/A
|
13
-68%
|
(22)
N/A
|
(36)
-67%
|
(56)
-55%
|
(48)
+15%
|
(1)
+99%
|
14
N/A
|
34
+141%
|
64
+87%
|
37
-41%
|
28
-26%
|
15
-46%
|
34
+129%
|
74
+117%
|
125
+70%
|
148
+18%
|
132
-11%
|
141
+7%
|
119
-16%
|
74
-37%
|
84
+13%
|
58
-30%
|
66
+13%
|
44
-33%
|
(6)
N/A
|
11
N/A
|
21
+91%
|
58
+177%
|
140
+142%
|
167
+20%
|
264
+58%
|
263
-1%
|
337
+28%
|
251
-25%
|
247
-1%
|
89
-64%
|
(48)
N/A
|
301
N/A
|
361
+20%
|
316
-13%
|
575
+82%
|
609
+6%
|
658
+8%
|
859
+31%
|
875
+2%
|
819
-6%
|
780
-5%
|
789
+1%
|
676
-14%
|
531
-21%
|
410
-23%
|
300
-27%
|
261
-13%
|
272
+4%
|
276
+2%
|
|