Applied Industrial Technologies Inc
NYSE:AIT
Cash Flow Statement
Cash Flow Statement
Applied Industrial Technologies 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 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
3
|
14
|
15
|
16
|
20
|
21
|
22
|
28
|
32
|
40
|
45
|
50
|
55
|
59
|
64
|
68
|
72
|
77
|
80
|
82
|
86
|
89
|
94
|
96
|
96
|
94
|
87
|
75
|
42
|
31
|
25
|
30
|
66
|
76
|
86
|
96
|
97
|
102
|
102
|
105
|
109
|
112
|
118
|
118
|
118
|
115
|
114
|
115
|
113
|
115
|
119
|
117
|
116
|
111
|
105
|
32
|
30
|
33
|
33
|
107
|
134
|
140
|
147
|
154
|
142
|
157
|
165
|
145
|
144
|
134
|
133
|
34
|
24
|
20
|
(23)
|
115
|
145
|
163
|
225
|
238
|
257
|
281
|
305
|
334
|
347
|
364
|
374
|
374
|
386
|
384
|
386
|
389
|
393
|
402
|
404
|
|
| Depreciation & Amortization |
13
|
18
|
15
|
14
|
14
|
16
|
14
|
15
|
15
|
17
|
14
|
17
|
12
|
17
|
14
|
13
|
13
|
17
|
13
|
13
|
13
|
15
|
15
|
15
|
15
|
15
|
16
|
18
|
21
|
22
|
23
|
23
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
24
|
25
|
26
|
26
|
27
|
26
|
28
|
32
|
36
|
41
|
42
|
42
|
41
|
41
|
42
|
42
|
41
|
40
|
40
|
40
|
39
|
44
|
50
|
56
|
62
|
63
|
62
|
62
|
61
|
63
|
63
|
62
|
60
|
57
|
55
|
54
|
54
|
54
|
54
|
53
|
53
|
53
|
53
|
53
|
53
|
52
|
52
|
53
|
53
|
57
|
60
|
64
|
67
|
|
| Change in Deffered Taxes |
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
1
|
2
|
3
|
3
|
4
|
5
|
(2)
|
1
|
1
|
1
|
5
|
2
|
2
|
2
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
3
|
3
|
1
|
1
|
3
|
3
|
3
|
4
|
3
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
7
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
8
|
8
|
7
|
7
|
7
|
|
| Other Non-Cash Items |
12
|
18
|
1
|
1
|
2
|
2
|
5
|
6
|
7
|
8
|
9
|
10
|
13
|
9
|
9
|
10
|
10
|
10
|
9
|
8
|
6
|
5
|
3
|
3
|
2
|
5
|
6
|
7
|
7
|
46
|
47
|
46
|
47
|
8
|
8
|
9
|
8
|
7
|
6
|
7
|
7
|
11
|
11
|
11
|
11
|
7
|
6
|
7
|
7
|
9
|
8
|
6
|
6
|
5
|
6
|
6
|
72
|
74
|
72
|
73
|
8
|
6
|
6
|
6
|
7
|
8
|
10
|
10
|
41
|
42
|
42
|
42
|
137
|
150
|
149
|
199
|
74
|
67
|
69
|
19
|
19
|
15
|
19
|
25
|
20
|
18
|
14
|
10
|
15
|
13
|
13
|
15
|
14
|
18
|
16
|
15
|
|
| Cash Taxes Paid |
0
|
8
|
0
|
0
|
0
|
13
|
0
|
19
|
0
|
20
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
116
|
0
|
0
|
0
|
108
|
0
|
0
|
|
| Cash Interest Paid |
0
|
6
|
0
|
0
|
0
|
5
|
0
|
25
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
22
|
0
|
0
|
|
| Change in Working Capital |
22
|
38
|
35
|
35
|
24
|
30
|
1
|
(6)
|
(5)
|
(10)
|
(15)
|
(22)
|
(9)
|
3
|
(2)
|
(20)
|
(29)
|
(31)
|
(16)
|
(13)
|
(16)
|
(28)
|
(17)
|
13
|
(5)
|
1
|
21
|
(14)
|
6
|
(13)
|
(2)
|
67
|
101
|
87
|
31
|
(10)
|
(37)
|
(54)
|
(48)
|
(49)
|
(65)
|
(61)
|
(57)
|
(72)
|
(65)
|
(49)
|
(54)
|
(43)
|
(72)
|
(31)
|
(72)
|
(75)
|
(50)
|
(1)
|
36
|
42
|
69
|
24
|
50
|
34
|
1
|
(12)
|
(51)
|
(50)
|
(68)
|
(54)
|
(74)
|
(47)
|
(73)
|
(70)
|
(22)
|
(19)
|
37
|
74
|
110
|
129
|
97
|
6
|
(46)
|
(104)
|
(107)
|
(154)
|
(204)
|
(203)
|
(205)
|
(68)
|
(41)
|
(8)
|
(4)
|
(78)
|
(16)
|
(27)
|
6
|
27
|
9
|
9
|
|
| Cash from Operating Activities |
52
N/A
|
71
+38%
|
65
-9%
|
64
-1%
|
55
-14%
|
65
+18%
|
40
-38%
|
36
-11%
|
43
+21%
|
41
-6%
|
45
+10%
|
43
-4%
|
63
+45%
|
81
+29%
|
79
-3%
|
66
-16%
|
61
-7%
|
70
+14%
|
88
+26%
|
93
+5%
|
90
-3%
|
71
-21%
|
84
+18%
|
118
+41%
|
101
-14%
|
110
+9%
|
130
+18%
|
92
-29%
|
103
+12%
|
81
-21%
|
83
+2%
|
145
+75%
|
183
+27%
|
184
+1%
|
139
-25%
|
109
-22%
|
92
-15%
|
77
-17%
|
89
+15%
|
87
-2%
|
75
-14%
|
90
+21%
|
98
+8%
|
89
-9%
|
98
+9%
|
111
+14%
|
105
-6%
|
115
+10%
|
87
-25%
|
110
+27%
|
75
-32%
|
79
+5%
|
105
+34%
|
157
+49%
|
190
+21%
|
190
0%
|
209
+10%
|
162
-22%
|
189
+17%
|
174
-8%
|
149
-14%
|
165
+10%
|
132
-20%
|
140
+6%
|
134
-4%
|
147
+10%
|
150
+2%
|
192
+28%
|
177
-8%
|
181
+2%
|
219
+21%
|
220
+1%
|
273
+24%
|
297
+9%
|
329
+11%
|
351
+7%
|
331
-6%
|
242
-27%
|
209
-14%
|
164
-22%
|
172
+5%
|
188
+9%
|
165
-12%
|
195
+18%
|
218
+12%
|
344
+58%
|
384
+12%
|
423
+10%
|
432
+2%
|
371
-14%
|
433
+17%
|
426
-2%
|
465
+9%
|
492
+6%
|
484
-2%
|
488
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(10)
|
(9)
|
(9)
|
(12)
|
(13)
|
(19)
|
(18)
|
(15)
|
(14)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(18)
|
(19)
|
(20)
|
(27)
|
(21)
|
(22)
|
(26)
|
(23)
|
(19)
|
(18)
|
(12)
|
(10)
|
(10)
|
(9)
|
(20)
|
(22)
|
(24)
|
(25)
|
(15)
|
(15)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(17)
|
(20)
|
(22)
|
(23)
|
(23)
|
(20)
|
(19)
|
(17)
|
(19)
|
(21)
|
(24)
|
(24)
|
(20)
|
(19)
|
(17)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(18)
|
(20)
|
(23)
|
(27)
|
(27)
|
(25)
|
(24)
|
(23)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(29)
|
(30)
|
|
| Other Items |
(1)
|
1
|
5
|
(1)
|
(1)
|
(2)
|
(6)
|
0
|
(1)
|
(2)
|
(3)
|
1
|
(4)
|
(3)
|
(18)
|
(20)
|
(26)
|
(27)
|
(12)
|
(12)
|
0
|
1
|
3
|
(6)
|
(9)
|
(18)
|
(186)
|
(182)
|
(181)
|
(171)
|
(5)
|
1
|
1
|
0
|
(27)
|
(28)
|
(25)
|
(28)
|
(0)
|
(0)
|
(16)
|
(13)
|
(48)
|
(79)
|
(67)
|
(67)
|
(31)
|
(18)
|
(16)
|
(183)
|
(313)
|
(332)
|
(333)
|
(159)
|
(40)
|
(16)
|
(49)
|
(62)
|
(49)
|
(36)
|
(6)
|
0
|
(6)
|
(7)
|
(777)
|
(775)
|
(770)
|
(777)
|
(34)
|
(36)
|
(72)
|
(66)
|
(35)
|
(35)
|
1
|
(30)
|
(29)
|
(29)
|
(51)
|
(20)
|
(18)
|
(18)
|
5
|
(22)
|
(35)
|
(34)
|
(56)
|
(30)
|
(20)
|
(71)
|
(59)
|
(322)
|
(322)
|
(292)
|
(284)
|
(21)
|
|
| Cash from Investing Activities |
(12)
N/A
|
(9)
+29%
|
(4)
+52%
|
(10)
-131%
|
(13)
-31%
|
(15)
-17%
|
(24)
-64%
|
(18)
+26%
|
(16)
+10%
|
(16)
+1%
|
(10)
+36%
|
(8)
+25%
|
(12)
-63%
|
(13)
-1%
|
(27)
-119%
|
(30)
-8%
|
(36)
-22%
|
(38)
-5%
|
(24)
+37%
|
(24)
N/A
|
(12)
+50%
|
(10)
+15%
|
(8)
+25%
|
(16)
-103%
|
(18)
-17%
|
(27)
-47%
|
(195)
-626%
|
(191)
+2%
|
(189)
+1%
|
(178)
+5%
|
(11)
+94%
|
(5)
+55%
|
(5)
-2%
|
(7)
-33%
|
(34)
-400%
|
(46)
-34%
|
(44)
+3%
|
(48)
-8%
|
(27)
+43%
|
(21)
+23%
|
(38)
-82%
|
(39)
-4%
|
(71)
-80%
|
(98)
-38%
|
(85)
+13%
|
(79)
+7%
|
(41)
+48%
|
(27)
+34%
|
(25)
+7%
|
(204)
-708%
|
(335)
-65%
|
(356)
-6%
|
(358)
0%
|
(174)
+51%
|
(55)
+68%
|
(29)
+47%
|
(62)
-112%
|
(75)
-21%
|
(62)
+17%
|
(50)
+19%
|
(22)
+57%
|
(17)
+22%
|
(27)
-58%
|
(29)
-7%
|
(800)
-2 689%
|
(798)
+0%
|
(790)
+1%
|
(795)
-1%
|
(51)
+94%
|
(55)
-8%
|
(93)
-68%
|
(90)
+3%
|
(59)
+35%
|
(55)
+5%
|
(18)
+67%
|
(47)
-156%
|
(45)
+3%
|
(45)
+1%
|
(67)
-49%
|
(35)
+48%
|
(33)
+4%
|
(36)
-8%
|
(16)
+56%
|
(45)
-187%
|
(62)
-38%
|
(61)
+2%
|
(81)
-33%
|
(53)
+34%
|
(43)
+20%
|
(95)
-123%
|
(85)
+11%
|
(348)
-309%
|
(348)
0%
|
(319)
+8%
|
(313)
+2%
|
(51)
+84%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(12)
|
(11)
|
(5)
|
(4)
|
(7)
|
(7)
|
(4)
|
(1)
|
0
|
2
|
(0)
|
1
|
4
|
1
|
(7)
|
(26)
|
(27)
|
(52)
|
(55)
|
(36)
|
(57)
|
(31)
|
(18)
|
(41)
|
(31)
|
(32)
|
(32)
|
(13)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(24)
|
(25)
|
(20)
|
(31)
|
(13)
|
(11)
|
(12)
|
0
|
(3)
|
(14)
|
(24)
|
(37)
|
(44)
|
(45)
|
(72)
|
(76)
|
(84)
|
(82)
|
(54)
|
(37)
|
(22)
|
(14)
|
(7)
|
(8)
|
(19)
|
(25)
|
(23)
|
(23)
|
(9)
|
0
|
(11)
|
(11)
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(46)
|
(50)
|
(54)
|
(13)
|
(7)
|
(4)
|
(0)
|
(1)
|
0
|
(11)
|
(29)
|
(73)
|
(83)
|
(93)
|
(124)
|
(153)
|
(196)
|
(266)
|
|
| Net Issuance of Debt |
(6)
|
(35)
|
0
|
(41)
|
(32)
|
(6)
|
(10)
|
(9)
|
(10)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(50)
|
(50)
|
33
|
111
|
100
|
55
|
(33)
|
(61)
|
(50)
|
(5)
|
(50)
|
(75)
|
(75)
|
(75)
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
15
|
30
|
168
|
322
|
332
|
357
|
150
|
31
|
18
|
(19)
|
7
|
(50)
|
(39)
|
(49)
|
(36)
|
(14)
|
(14)
|
717
|
674
|
684
|
656
|
(55)
|
(6)
|
(20)
|
(20)
|
(39)
|
(25)
|
(82)
|
(87)
|
(92)
|
(106)
|
(53)
|
(141)
|
(132)
|
(140)
|
(170)
|
(72)
|
(99)
|
(67)
|
(27)
|
(52)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
0
|
|
| Cash Paid for Dividends |
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(25)
|
(26)
|
(26)
|
(25)
|
(25)
|
(25)
|
(26)
|
(25)
|
(26)
|
(25)
|
(26)
|
(27)
|
(28)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(35)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(40)
|
(41)
|
(42)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(44)
|
(44)
|
(45)
|
(45)
|
(45)
|
(46)
|
(46)
|
(46)
|
(47)
|
(47)
|
(47)
|
(48)
|
(48)
|
(48)
|
(49)
|
(49)
|
(50)
|
(50)
|
(51)
|
(51)
|
(51)
|
(52)
|
(52)
|
(52)
|
(53)
|
(53)
|
(53)
|
(54)
|
(54)
|
(55)
|
(56)
|
(56)
|
(57)
|
(61)
|
(64)
|
(67)
|
(70)
|
|
| Other |
0
|
2
|
5
|
5
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
9
|
16
|
15
|
17
|
10
|
4
|
5
|
4
|
4
|
4
|
3
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
3
|
3
|
(10)
|
(10)
|
(6)
|
(7)
|
6
|
8
|
4
|
4
|
3
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(9)
|
(18)
|
(21)
|
(19)
|
(20)
|
(18)
|
(18)
|
(21)
|
(15)
|
(11)
|
(7)
|
(9)
|
(5)
|
(8)
|
(10)
|
(7)
|
(7)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
(10)
|
(11)
|
(17)
|
(17)
|
(20)
|
(19)
|
(18)
|
(17)
|
(10)
|
(9)
|
(6)
|
(13)
|
(10)
|
(7)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(2)
|
(5)
|
|
| Cash from Financing Activities |
(27)
N/A
|
(53)
-99%
|
(43)
+20%
|
(50)
-17%
|
(43)
+13%
|
(19)
+56%
|
(24)
-25%
|
(20)
+16%
|
(19)
+5%
|
(10)
+46%
|
(8)
+18%
|
(3)
+64%
|
(1)
+83%
|
(12)
-2 240%
|
(19)
-61%
|
(40)
-111%
|
(34)
+15%
|
(54)
-59%
|
(60)
-11%
|
(40)
+34%
|
(68)
-73%
|
(48)
+29%
|
(36)
+27%
|
(110)
-209%
|
(102)
+7%
|
(104)
-2%
|
(22)
+79%
|
74
N/A
|
74
-1%
|
29
-61%
|
(60)
N/A
|
(86)
-45%
|
(75)
+13%
|
(31)
+59%
|
(76)
-150%
|
(114)
-50%
|
(118)
-3%
|
(117)
+1%
|
(86)
+26%
|
(50)
+42%
|
(46)
+8%
|
(61)
-33%
|
(43)
+29%
|
(11)
+74%
|
(48)
-335%
|
(38)
+21%
|
(41)
-9%
|
(71)
-71%
|
(32)
+54%
|
92
N/A
|
237
+158%
|
246
+4%
|
243
-1%
|
22
-91%
|
(113)
N/A
|
(129)
-14%
|
(136)
-5%
|
(93)
+31%
|
(133)
-43%
|
(116)
+13%
|
(122)
-5%
|
(103)
+15%
|
(88)
+14%
|
(92)
-4%
|
640
N/A
|
600
-6%
|
621
+3%
|
600
-3%
|
(120)
N/A
|
(72)
+40%
|
(84)
-17%
|
(82)
+2%
|
(92)
-12%
|
(78)
+15%
|
(137)
-75%
|
(146)
-7%
|
(153)
-4%
|
(213)
-39%
|
(168)
+21%
|
(262)
-56%
|
(256)
+2%
|
(223)
+13%
|
(247)
-11%
|
(139)
+44%
|
(161)
-16%
|
(127)
+21%
|
(94)
+26%
|
(127)
-35%
|
(117)
+8%
|
(156)
-34%
|
(168)
-7%
|
(178)
-6%
|
(212)
-19%
|
(246)
-16%
|
(290)
-18%
|
(342)
-18%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
1
|
1
|
3
|
4
|
2
|
(0)
|
(9)
|
(10)
|
(6)
|
(3)
|
5
|
6
|
1
|
1
|
1
|
2
|
3
|
3
|
0
|
(0)
|
(3)
|
(1)
|
1
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(9)
|
(9)
|
(4)
|
(4)
|
(0)
|
(1)
|
(2)
|
1
|
3
|
3
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
(4)
|
(3)
|
(1)
|
2
|
6
|
6
|
3
|
(1)
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
3
|
3
|
5
|
2
|
(3)
|
(2)
|
(10)
|
(8)
|
(0)
|
(1)
|
7
|
|
| Net Change in Cash |
13
N/A
|
9
-27%
|
18
+97%
|
5
-75%
|
(1)
N/A
|
32
N/A
|
(7)
N/A
|
(1)
+86%
|
9
N/A
|
15
+55%
|
26
+79%
|
33
+25%
|
50
+52%
|
58
+15%
|
34
-42%
|
(2)
N/A
|
(7)
-238%
|
(21)
-192%
|
5
N/A
|
29
+443%
|
9
-70%
|
13
+50%
|
41
+214%
|
(5)
N/A
|
(14)
-218%
|
(18)
-24%
|
(87)
-388%
|
(33)
+62%
|
(22)
+33%
|
(74)
-231%
|
9
N/A
|
58
+548%
|
108
+87%
|
148
+37%
|
29
-80%
|
(51)
N/A
|
(68)
-34%
|
(85)
-25%
|
(21)
+75%
|
17
N/A
|
(9)
N/A
|
(13)
-40%
|
(17)
-32%
|
(19)
-12%
|
(36)
-95%
|
(5)
+86%
|
20
N/A
|
15
-27%
|
26
+76%
|
(2)
N/A
|
(25)
-1 150%
|
(33)
-34%
|
(14)
+58%
|
(2)
+88%
|
12
N/A
|
23
+86%
|
8
-65%
|
(10)
N/A
|
(6)
+36%
|
7
N/A
|
4
-40%
|
45
+951%
|
20
-56%
|
23
+14%
|
(24)
N/A
|
(51)
-115%
|
(21)
+58%
|
(6)
+74%
|
4
N/A
|
54
+1 324%
|
42
-23%
|
48
+16%
|
118
+144%
|
160
+36%
|
173
+8%
|
161
-7%
|
139
-14%
|
(11)
N/A
|
(24)
-121%
|
(134)
-465%
|
(116)
+13%
|
(73)
+37%
|
(100)
-36%
|
11
N/A
|
(6)
N/A
|
160
N/A
|
213
+33%
|
247
+16%
|
274
+11%
|
117
-58%
|
178
+53%
|
(109)
N/A
|
(104)
+5%
|
(72)
+30%
|
(120)
-66%
|
103
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
40
N/A
|
61
+53%
|
55
-9%
|
55
-1%
|
44
-20%
|
52
+20%
|
22
-59%
|
18
-18%
|
28
+57%
|
27
-5%
|
37
+41%
|
35
-6%
|
54
+54%
|
72
+33%
|
70
-3%
|
57
-19%
|
52
-9%
|
59
+14%
|
76
+30%
|
81
+6%
|
78
-3%
|
60
-23%
|
73
+23%
|
108
+48%
|
92
-15%
|
102
+11%
|
122
+20%
|
83
-32%
|
95
+14%
|
74
-22%
|
76
+2%
|
139
+83%
|
177
+28%
|
177
+0%
|
132
-26%
|
91
-31%
|
73
-20%
|
56
-23%
|
62
+10%
|
66
+7%
|
53
-21%
|
64
+23%
|
75
+17%
|
70
-6%
|
80
+14%
|
99
+24%
|
95
-5%
|
106
+12%
|
78
-26%
|
90
+16%
|
53
-41%
|
55
+3%
|
80
+47%
|
142
+77%
|
175
+23%
|
177
+1%
|
196
+11%
|
149
-24%
|
176
+18%
|
160
-9%
|
134
-16%
|
148
+10%
|
112
-24%
|
118
+6%
|
111
-6%
|
124
+12%
|
130
+4%
|
173
+33%
|
160
-8%
|
162
+1%
|
198
+23%
|
196
-1%
|
250
+27%
|
277
+11%
|
310
+12%
|
335
+8%
|
314
-6%
|
226
-28%
|
193
-15%
|
149
-23%
|
157
+5%
|
170
+8%
|
145
-15%
|
172
+19%
|
191
+11%
|
318
+67%
|
359
+13%
|
400
+11%
|
409
+2%
|
347
-15%
|
407
+17%
|
401
-2%
|
439
+10%
|
465
+6%
|
455
-2%
|
458
+1%
|
|