Albany International Corp
NYSE:AIN
Cash Flow Statement
Cash Flow Statement
Albany International 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 |
32
|
24
|
27
|
32
|
49
|
67
|
69
|
61
|
54
|
36
|
5
|
9
|
10
|
26
|
62
|
70
|
72
|
72
|
70
|
66
|
58
|
49
|
34
|
16
|
15
|
4
|
5
|
11
|
(77)
|
(94)
|
(113)
|
(121)
|
(34)
|
(9)
|
12
|
22
|
38
|
49
|
50
|
63
|
35
|
65
|
23
|
16
|
31
|
(5)
|
22
|
17
|
18
|
17
|
36
|
43
|
42
|
43
|
30
|
28
|
57
|
58
|
71
|
74
|
53
|
51
|
42
|
43
|
33
|
30
|
58
|
71
|
83
|
105
|
109
|
121
|
133
|
112
|
110
|
99
|
97
|
117
|
116
|
118
|
119
|
119
|
127
|
107
|
97
|
96
|
83
|
99
|
112
|
112
|
110
|
101
|
88
|
78
|
63
|
(53)
|
|
| Depreciation & Amortization |
58
|
56
|
54
|
53
|
53
|
54
|
56
|
57
|
56
|
57
|
57
|
56
|
55
|
55
|
55
|
54
|
55
|
55
|
56
|
57
|
60
|
61
|
62
|
63
|
62
|
63
|
64
|
64
|
66
|
67
|
67
|
69
|
69
|
68
|
67
|
65
|
63
|
63
|
64
|
66
|
66
|
66
|
66
|
64
|
63
|
63
|
63
|
64
|
64
|
64
|
64
|
64
|
64
|
64
|
63
|
62
|
60
|
60
|
62
|
66
|
68
|
70
|
70
|
70
|
72
|
76
|
77
|
79
|
79
|
76
|
74
|
72
|
71
|
71
|
71
|
72
|
73
|
74
|
74
|
74
|
74
|
73
|
72
|
71
|
69
|
69
|
70
|
72
|
77
|
82
|
86
|
89
|
89
|
88
|
88
|
88
|
|
| Change in Deffered Taxes |
(19)
|
(20)
|
(21)
|
(24)
|
(21)
|
(13)
|
(17)
|
(20)
|
(7)
|
(9)
|
(7)
|
(20)
|
(17)
|
(17)
|
(15)
|
2
|
11
|
7
|
10
|
(5)
|
(8)
|
(8)
|
(11)
|
6
|
(13)
|
(16)
|
(18)
|
(8)
|
(27)
|
(28)
|
(36)
|
(61)
|
(21)
|
(15)
|
3
|
21
|
13
|
10
|
2
|
(6)
|
0
|
(65)
|
(118)
|
(115)
|
(124)
|
(53)
|
(10)
|
(2)
|
(12)
|
(16)
|
(6)
|
(8)
|
(11)
|
(11)
|
(20)
|
(10)
|
(30)
|
(27)
|
(22)
|
(31)
|
6
|
3
|
(3)
|
(4)
|
(1)
|
(3)
|
(2)
|
2
|
9
|
10
|
17
|
29
|
14
|
21
|
24
|
13
|
11
|
10
|
7
|
6
|
12
|
10
|
9
|
(10)
|
(9)
|
(11)
|
(9)
|
6
|
(2)
|
(2)
|
(6)
|
(8)
|
(15)
|
(11)
|
(16)
|
(30)
|
|
| Stock-Based Compensation |
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
|
4
|
5
|
5
|
13
|
11
|
12
|
11
|
5
|
5
|
5
|
7
|
5
|
4
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
1
|
0
|
0
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
4
|
6
|
7
|
7
|
9
|
6
|
5
|
7
|
4
|
10
|
|
| Other Non-Cash Items |
2
|
12
|
7
|
10
|
7
|
(3)
|
1
|
14
|
12
|
31
|
38
|
29
|
33
|
17
|
9
|
10
|
5
|
6
|
6
|
4
|
7
|
6
|
6
|
7
|
12
|
11
|
12
|
2
|
92
|
89
|
60
|
65
|
(32)
|
(29)
|
4
|
6
|
(1)
|
(2)
|
(6)
|
(5)
|
(4)
|
(54)
|
23
|
22
|
30
|
74
|
(3)
|
(4)
|
(5)
|
0
|
1
|
2
|
10
|
9
|
10
|
12
|
5
|
7
|
8
|
5
|
6
|
6
|
6
|
11
|
10
|
11
|
(2)
|
7
|
8
|
5
|
19
|
5
|
6
|
23
|
23
|
22
|
19
|
2
|
2
|
2
|
1
|
3
|
5
|
42
|
47
|
44
|
42
|
7
|
8
|
9
|
12
|
14
|
8
|
13
|
14
|
155
|
|
| Cash Taxes Paid |
19
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
18
|
7
|
12
|
16
|
18
|
21
|
21
|
0
|
23
|
37
|
42
|
45
|
24
|
23
|
19
|
22
|
28
|
28
|
32
|
30
|
26
|
28
|
25
|
26
|
25
|
31
|
31
|
31
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
32
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
141
|
116
|
109
|
56
|
31
|
39
|
42
|
29
|
17
|
9
|
26
|
42
|
20
|
24
|
(11)
|
(14)
|
(20)
|
(18)
|
(24)
|
(75)
|
(65)
|
(64)
|
(50)
|
(22)
|
4
|
10
|
6
|
5
|
30
|
32
|
79
|
119
|
31
|
27
|
(8)
|
(48)
|
(15)
|
(17)
|
(21)
|
(15)
|
(1)
|
19
|
(2)
|
25
|
34
|
2
|
49
|
33
|
(2)
|
3
|
(23)
|
(36)
|
(21)
|
(24)
|
(23)
|
(13)
|
5
|
(2)
|
(14)
|
(22)
|
(51)
|
(57)
|
(54)
|
(70)
|
(49)
|
(64)
|
(54)
|
(55)
|
(46)
|
(20)
|
(20)
|
(29)
|
(24)
|
(57)
|
(66)
|
(49)
|
(60)
|
(22)
|
(7)
|
6
|
12
|
(27)
|
(53)
|
(73)
|
(75)
|
(79)
|
(80)
|
(49)
|
(46)
|
(27)
|
25
|
19
|
49
|
43
|
12
|
(2)
|
|
| Cash from Operating Activities |
214
N/A
|
187
-13%
|
176
-6%
|
126
-29%
|
119
-6%
|
143
+21%
|
151
+5%
|
141
-6%
|
132
-7%
|
124
-6%
|
119
-4%
|
116
-3%
|
102
-12%
|
105
+3%
|
100
-4%
|
122
+22%
|
122
+0%
|
122
-1%
|
118
-3%
|
47
-60%
|
52
+10%
|
43
-18%
|
41
-4%
|
70
+71%
|
81
+16%
|
71
-12%
|
69
-3%
|
74
+7%
|
84
+14%
|
65
-23%
|
58
-11%
|
72
+23%
|
13
-82%
|
42
+215%
|
77
+86%
|
64
-18%
|
99
+55%
|
103
+4%
|
90
-13%
|
103
+15%
|
96
-6%
|
32
-66%
|
(9)
N/A
|
12
N/A
|
35
+200%
|
81
+136%
|
120
+48%
|
108
-10%
|
63
-42%
|
67
+7%
|
72
+7%
|
64
-12%
|
84
+33%
|
82
-3%
|
60
-27%
|
79
+32%
|
98
+23%
|
96
-2%
|
105
+9%
|
92
-12%
|
81
-12%
|
72
-11%
|
61
-16%
|
49
-19%
|
64
+30%
|
50
-22%
|
77
+55%
|
104
+35%
|
133
+27%
|
176
+33%
|
199
+13%
|
198
-1%
|
200
+1%
|
169
-16%
|
161
-5%
|
158
-2%
|
140
-11%
|
181
+29%
|
192
+6%
|
205
+7%
|
218
+6%
|
178
-18%
|
160
-11%
|
136
-15%
|
128
-6%
|
117
-9%
|
105
-10%
|
135
+28%
|
148
+10%
|
174
+18%
|
226
+30%
|
214
-5%
|
218
+2%
|
211
-3%
|
160
-24%
|
157
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(28)
|
(27)
|
(28)
|
(29)
|
(33)
|
(38)
|
(41)
|
(45)
|
(53)
|
(59)
|
(61)
|
(64)
|
(58)
|
(53)
|
(51)
|
(49)
|
(46)
|
(56)
|
(58)
|
(68)
|
(93)
|
(99)
|
(120)
|
(141)
|
(165)
|
(175)
|
(187)
|
(178)
|
(141)
|
(122)
|
(88)
|
(62)
|
(43)
|
(34)
|
(30)
|
(27)
|
(32)
|
(30)
|
(31)
|
(31)
|
(29)
|
(27)
|
(27)
|
(34)
|
(37)
|
(46)
|
(52)
|
(59)
|
(65)
|
(66)
|
(64)
|
(64)
|
(59)
|
(56)
|
(62)
|
(53)
|
(51)
|
(47)
|
(48)
|
(62)
|
(74)
|
(91)
|
(92)
|
(85)
|
(88)
|
(78)
|
(80)
|
(86)
|
(83)
|
(88)
|
(79)
|
(71)
|
(68)
|
(60)
|
(55)
|
(50)
|
(42)
|
(42)
|
(44)
|
(43)
|
(54)
|
(57)
|
(67)
|
(74)
|
(96)
|
(97)
|
(95)
|
(93)
|
(84)
|
(95)
|
(96)
|
(97)
|
(81)
|
(70)
|
(65)
|
(68)
|
|
| Other Items |
16
|
0
|
20
|
10
|
(21)
|
(20)
|
(21)
|
(21)
|
2
|
2
|
(1)
|
2
|
5
|
4
|
9
|
6
|
4
|
(2)
|
(9)
|
(8)
|
(17)
|
(11)
|
(18)
|
(18)
|
1
|
0
|
10
|
60
|
53
|
53
|
54
|
(5)
|
(1)
|
(3)
|
46
|
58
|
60
|
63
|
15
|
12
|
3
|
114
|
151
|
151
|
151
|
44
|
6
|
19
|
23
|
17
|
18
|
5
|
1
|
4
|
3
|
3
|
3
|
0
|
(185)
|
(181)
|
(180)
|
0
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(134)
|
(133)
|
0
|
(132)
|
1
|
1
|
0
|
3
|
3
|
|
| Cash from Investing Activities |
(12)
N/A
|
(11)
+8%
|
(8)
+29%
|
(19)
-134%
|
(54)
-191%
|
(57)
-6%
|
(61)
-7%
|
(65)
-7%
|
(51)
+21%
|
(57)
-11%
|
(62)
-8%
|
(62)
-1%
|
(53)
+15%
|
(49)
+8%
|
(42)
+13%
|
(43)
-2%
|
(42)
+3%
|
(58)
-39%
|
(67)
-16%
|
(76)
-13%
|
(110)
-45%
|
(110)
+0%
|
(138)
-26%
|
(159)
-15%
|
(164)
-3%
|
(174)
-6%
|
(176)
-1%
|
(118)
+33%
|
(88)
+26%
|
(69)
+21%
|
(35)
+50%
|
(67)
-94%
|
(44)
+35%
|
(37)
+16%
|
16
N/A
|
32
+100%
|
28
-11%
|
34
+20%
|
(16)
N/A
|
(19)
-20%
|
(26)
-33%
|
87
N/A
|
124
+42%
|
117
-5%
|
113
-3%
|
(2)
N/A
|
(45)
-2 417%
|
(40)
+11%
|
(41)
-3%
|
(49)
-19%
|
(46)
+7%
|
(59)
-28%
|
(58)
+2%
|
(52)
+10%
|
(59)
-13%
|
(50)
+16%
|
(48)
+4%
|
(47)
+3%
|
(234)
-402%
|
(242)
-4%
|
(254)
-5%
|
(271)
-7%
|
(86)
+68%
|
(84)
+3%
|
(88)
-4%
|
(78)
+11%
|
(80)
-2%
|
(86)
-8%
|
(83)
+4%
|
(88)
-6%
|
(79)
+10%
|
(71)
+10%
|
(99)
-38%
|
(91)
+8%
|
(85)
+6%
|
(81)
+5%
|
(42)
+48%
|
(42)
+1%
|
(44)
-3%
|
(43)
+1%
|
(54)
-25%
|
(57)
-6%
|
(67)
-17%
|
(74)
-12%
|
(96)
-29%
|
(97)
-1%
|
(95)
+2%
|
(226)
-137%
|
(218)
+4%
|
(228)
-5%
|
(229)
0%
|
(96)
+58%
|
(80)
+17%
|
(69)
+14%
|
(62)
+10%
|
(65)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
16
|
16
|
17
|
15
|
4
|
3
|
13
|
18
|
2
|
(3)
|
(56)
|
(73)
|
(53)
|
(50)
|
(1)
|
13
|
(58)
|
(88)
|
(94)
|
(128)
|
(27)
|
4
|
4
|
3
|
3
|
4
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
3
|
4
|
5
|
6
|
4
|
3
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(66)
|
(108)
|
(108)
|
(85)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(83)
|
(135)
|
(185)
|
|
| Net Issuance of Debt |
(198)
|
(193)
|
(159)
|
(82)
|
(46)
|
(36)
|
(37)
|
(39)
|
(14)
|
(11)
|
(10)
|
32
|
6
|
(2)
|
(3)
|
(109)
|
(59)
|
126
|
126
|
218
|
200
|
28
|
61
|
68
|
100
|
126
|
114
|
110
|
62
|
70
|
70
|
47
|
37
|
9
|
(81)
|
(89)
|
(75)
|
(87)
|
(19)
|
(35)
|
(51)
|
(93)
|
(75)
|
(69)
|
(56)
|
7
|
(24)
|
(15)
|
(15)
|
(32)
|
(36)
|
(24)
|
(32)
|
(20)
|
18
|
(13)
|
(7)
|
(27)
|
160
|
204
|
202
|
207
|
16
|
13
|
31
|
40
|
29
|
12
|
(4)
|
(17)
|
(30)
|
(81)
|
(76)
|
(7)
|
(54)
|
(13)
|
(33)
|
(109)
|
(86)
|
(70)
|
(49)
|
42
|
134
|
96
|
88
|
64
|
2
|
12
|
(14)
|
(84)
|
(142)
|
(129)
|
(134)
|
(23)
|
59
|
110
|
|
| Cash Paid for Dividends |
0
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(21)
|
(17)
|
(18)
|
(18)
|
(14)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(31)
|
(32)
|
(32)
|
(32)
|
(33)
|
(33)
|
(33)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(53)
|
(52)
|
(14)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(4)
|
(4)
|
(4)
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
28
|
29
|
29
|
28
|
0
|
1
|
(1)
|
(1)
|
(3)
|
(4)
|
(10)
|
(10)
|
(8)
|
(10)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
|
| Cash from Financing Activities |
(193)
N/A
|
(179)
+7%
|
(146)
+18%
|
(70)
+52%
|
(38)
+46%
|
(38)
-1%
|
(41)
-8%
|
(34)
+19%
|
(4)
+88%
|
(19)
-368%
|
(24)
-29%
|
(35)
-45%
|
(77)
-120%
|
(65)
+15%
|
(62)
+5%
|
(120)
-92%
|
(57)
+53%
|
5
N/A
|
(26)
N/A
|
60
N/A
|
46
-22%
|
(11)
N/A
|
53
N/A
|
61
+15%
|
91
+49%
|
116
+27%
|
105
-10%
|
99
-5%
|
52
-48%
|
59
+14%
|
56
-5%
|
33
-41%
|
22
-32%
|
(5)
N/A
|
(96)
-1 669%
|
(108)
-14%
|
(94)
+14%
|
(106)
-13%
|
(37)
+65%
|
(49)
-33%
|
(66)
-33%
|
(108)
-64%
|
(90)
+16%
|
(84)
+7%
|
(76)
+9%
|
(9)
+89%
|
(39)
-348%
|
(29)
+25%
|
4
N/A
|
(18)
N/A
|
(23)
-27%
|
(14)
+42%
|
(51)
-274%
|
(38)
+25%
|
(2)
+96%
|
(33)
-1 841%
|
(29)
+11%
|
(51)
-72%
|
128
N/A
|
173
+35%
|
172
0%
|
176
+2%
|
(7)
N/A
|
(10)
-37%
|
13
N/A
|
22
+67%
|
10
-52%
|
(7)
N/A
|
(27)
-290%
|
(40)
-46%
|
(54)
-35%
|
(105)
-95%
|
(100)
+4%
|
(31)
+69%
|
(78)
-153%
|
(38)
+52%
|
(61)
-61%
|
(137)
-125%
|
(115)
+16%
|
(98)
+15%
|
(100)
-1%
|
(51)
+49%
|
(2)
+97%
|
(39)
-2 218%
|
(24)
+40%
|
(10)
+60%
|
(30)
-214%
|
(25)
+15%
|
(53)
-107%
|
(122)
-131%
|
(180)
-48%
|
(164)
+9%
|
(184)
-12%
|
(141)
+23%
|
(110)
+22%
|
(110)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(9)
|
8
|
18
|
13
|
(15)
|
(19)
|
(34)
|
(36)
|
(16)
|
(18)
|
(10)
|
(1)
|
8
|
6
|
(1)
|
(4)
|
(10)
|
(5)
|
1
|
4
|
7
|
5
|
2
|
4
|
(3)
|
3
|
1
|
(8)
|
(15)
|
(24)
|
(18)
|
(9)
|
(2)
|
(3)
|
(16)
|
(11)
|
(9)
|
4
|
17
|
(5)
|
(3)
|
(3)
|
(12)
|
4
|
(0)
|
(12)
|
(4)
|
(0)
|
7
|
9
|
7
|
(9)
|
(19)
|
(29)
|
(23)
|
(21)
|
(16)
|
0
|
(6)
|
2
|
(3)
|
(4)
|
(5)
|
1
|
13
|
15
|
9
|
(4)
|
(8)
|
(12)
|
(5)
|
(8)
|
(4)
|
(12)
|
(9)
|
3
|
9
|
13
|
16
|
7
|
(3)
|
(1)
|
(24)
|
(32)
|
(19)
|
(14)
|
(0)
|
12
|
4
|
(3)
|
(2)
|
1
|
(13)
|
(7)
|
2
|
(1)
|
|
| Net Change in Cash |
1
N/A
|
6
+729%
|
41
+603%
|
50
+23%
|
13
-75%
|
29
+131%
|
14
-53%
|
6
-55%
|
60
+868%
|
30
-50%
|
23
-24%
|
18
-23%
|
(20)
N/A
|
(3)
+85%
|
(5)
-69%
|
(45)
-824%
|
14
N/A
|
64
+362%
|
26
-59%
|
35
+32%
|
(5)
N/A
|
(73)
-1 531%
|
(43)
+41%
|
(24)
+44%
|
5
N/A
|
16
+214%
|
(2)
N/A
|
47
N/A
|
33
-30%
|
32
-5%
|
62
+95%
|
28
-54%
|
(10)
N/A
|
(3)
+70%
|
(19)
-552%
|
(24)
-25%
|
24
N/A
|
35
+45%
|
53
+54%
|
29
-45%
|
1
-97%
|
8
+690%
|
12
+53%
|
49
+301%
|
72
+48%
|
59
-18%
|
33
-45%
|
39
+19%
|
32
-18%
|
8
-74%
|
9
+12%
|
(17)
N/A
|
(43)
-146%
|
(37)
+13%
|
(24)
+35%
|
(24)
+2%
|
5
N/A
|
(1)
N/A
|
(7)
-371%
|
24
N/A
|
(4)
N/A
|
(26)
-651%
|
(37)
-42%
|
(43)
-14%
|
2
N/A
|
8
+305%
|
16
+96%
|
7
-55%
|
14
+94%
|
36
+157%
|
61
+68%
|
13
-79%
|
(2)
N/A
|
35
N/A
|
(11)
N/A
|
42
N/A
|
46
+10%
|
15
-67%
|
49
+224%
|
71
+44%
|
61
-14%
|
70
+14%
|
68
-3%
|
(10)
N/A
|
(10)
-6%
|
(3)
+70%
|
(20)
-545%
|
(105)
-425%
|
(118)
-13%
|
(179)
-51%
|
(184)
-3%
|
(44)
+76%
|
(58)
-31%
|
(6)
+90%
|
(10)
-61%
|
(19)
-94%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
186
N/A
|
160
-14%
|
149
-7%
|
98
-34%
|
86
-12%
|
106
+23%
|
110
+4%
|
97
-12%
|
79
-19%
|
65
-17%
|
58
-11%
|
52
-11%
|
44
-15%
|
52
+19%
|
49
-6%
|
73
+50%
|
77
+5%
|
66
-14%
|
60
-9%
|
(21)
N/A
|
(41)
-100%
|
(57)
-38%
|
(79)
-40%
|
(71)
+11%
|
(84)
-18%
|
(104)
-23%
|
(118)
-14%
|
(104)
+12%
|
(57)
+45%
|
(57)
0%
|
(30)
+48%
|
9
N/A
|
(29)
N/A
|
8
N/A
|
47
+480%
|
37
-21%
|
67
+81%
|
73
+9%
|
58
-20%
|
71
+23%
|
67
-5%
|
5
-92%
|
(36)
N/A
|
(22)
+39%
|
(3)
+88%
|
35
N/A
|
69
+95%
|
49
-29%
|
(2)
N/A
|
1
N/A
|
8
+636%
|
0
N/A
|
25
N/A
|
26
+1%
|
(2)
N/A
|
27
N/A
|
47
+77%
|
49
+4%
|
56
+14%
|
30
-46%
|
7
-76%
|
(18)
N/A
|
(31)
-69%
|
(35)
-14%
|
(23)
+33%
|
(28)
-21%
|
(3)
+90%
|
18
N/A
|
50
+176%
|
88
+78%
|
120
+36%
|
126
+5%
|
132
+5%
|
109
-18%
|
107
-2%
|
107
+0%
|
98
-9%
|
139
+41%
|
148
+7%
|
162
+9%
|
164
+1%
|
121
-26%
|
93
-23%
|
62
-33%
|
32
-48%
|
20
-36%
|
10
-51%
|
42
+325%
|
64
+51%
|
79
+24%
|
130
+65%
|
117
-10%
|
137
+17%
|
141
+3%
|
95
-32%
|
89
-6%
|
|