Alamo Group Inc
NYSE:ALG
Cash Flow Statement
Cash Flow Statement
Alamo Group 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 | 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 |
11
|
10
|
10
|
8
|
6
|
5
|
5
|
6
|
8
|
10
|
11
|
13
|
13
|
14
|
13
|
13
|
11
|
11
|
12
|
10
|
12
|
10
|
9
|
10
|
12
|
14
|
16
|
16
|
11
|
10
|
7
|
7
|
19
|
21
|
23
|
27
|
21
|
23
|
27
|
29
|
32
|
33
|
34
|
32
|
29
|
29
|
32
|
34
|
36
|
36
|
34
|
36
|
41
|
41
|
42
|
43
|
43
|
45
|
45
|
44
|
40
|
44
|
45
|
49
|
44
|
47
|
53
|
60
|
74
|
74
|
76
|
70
|
63
|
63
|
56
|
58
|
57
|
59
|
72
|
69
|
80
|
81
|
84
|
92
|
102
|
117
|
125
|
134
|
136
|
135
|
127
|
119
|
116
|
116
|
118
|
116
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
6
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
10
|
11
|
13
|
14
|
19
|
21
|
22
|
24
|
22
|
21
|
21
|
20
|
20
|
20
|
20
|
21
|
21
|
22
|
23
|
24
|
25
|
27
|
30
|
35
|
39
|
42
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
45
|
47
|
47
|
48
|
48
|
48
|
50
|
51
|
52
|
53
|
54
|
54
|
55
|
|
| Change in Deffered Taxes |
1
|
1
|
1
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
(1)
|
(0)
|
(4)
|
(0)
|
1
|
1
|
4
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
9
|
9
|
8
|
7
|
(6)
|
(7)
|
(7)
|
(7)
|
1
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(0)
|
(1)
|
0
|
3
|
3
|
4
|
4
|
8
|
3
|
2
|
2
|
(3)
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
(2)
|
3
|
(3)
|
(2)
|
1
|
(1)
|
2
|
3
|
(4)
|
(1)
|
2
|
(1)
|
2
|
(2)
|
(5)
|
(3)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
7
|
|
| Stock-Based Compensation |
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
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
7
|
5
|
6
|
6
|
6
|
6
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
|
| Other Non-Cash Items |
(1)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
7
|
7
|
7
|
7
|
(15)
|
(15)
|
(14)
|
(15)
|
1
|
1
|
1
|
2
|
(4)
|
(4)
|
(5)
|
(4)
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
1
|
3
|
3
|
5
|
8
|
7
|
7
|
5
|
5
|
5
|
2
|
4
|
5
|
6
|
11
|
11
|
10
|
11
|
|
| Cash Taxes Paid |
5
|
6
|
6
|
5
|
4
|
3
|
4
|
3
|
3
|
4
|
4
|
5
|
7
|
7
|
8
|
7
|
7
|
6
|
5
|
5
|
7
|
7
|
5
|
4
|
4
|
5
|
5
|
5
|
7
|
6
|
6
|
6
|
5
|
6
|
9
|
10
|
13
|
15
|
17
|
17
|
15
|
14
|
14
|
15
|
14
|
15
|
13
|
18
|
22
|
21
|
23
|
20
|
22
|
22
|
21
|
23
|
19
|
22
|
22
|
18
|
17
|
13
|
21
|
23
|
23
|
26
|
26
|
29
|
30
|
28
|
21
|
22
|
23
|
23
|
17
|
18
|
17
|
17
|
29
|
24
|
33
|
34
|
35
|
40
|
35
|
35
|
37
|
38
|
37
|
40
|
39
|
37
|
40
|
41
|
51
|
57
|
|
| Cash Interest Paid |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
5
|
5
|
6
|
7
|
8
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
7
|
5
|
5
|
5
|
4
|
5
|
5
|
6
|
7
|
10
|
14
|
17
|
18
|
17
|
14
|
12
|
11
|
10
|
10
|
11
|
12
|
15
|
17
|
21
|
24
|
25
|
26
|
25
|
24
|
21
|
18
|
16
|
14
|
|
| Change in Working Capital |
(9)
|
(5)
|
12
|
16
|
15
|
10
|
4
|
9
|
4
|
8
|
0
|
(2)
|
(9)
|
(23)
|
(27)
|
(21)
|
(10)
|
(0)
|
3
|
(12)
|
(18)
|
(19)
|
(15)
|
(3)
|
(4)
|
(5)
|
(2)
|
(9)
|
(18)
|
(12)
|
(1)
|
16
|
51
|
52
|
43
|
29
|
15
|
(3)
|
(33)
|
(32)
|
(28)
|
(23)
|
(2)
|
3
|
11
|
8
|
(7)
|
(3)
|
(14)
|
(13)
|
(5)
|
(6)
|
(25)
|
(19)
|
(26)
|
(32)
|
(14)
|
(11)
|
(3)
|
(2)
|
11
|
11
|
14
|
1
|
3
|
(28)
|
(49)
|
(54)
|
(88)
|
(95)
|
(66)
|
(44)
|
(11)
|
28
|
51
|
75
|
81
|
61
|
15
|
(22)
|
(77)
|
(129)
|
(138)
|
(160)
|
(138)
|
(94)
|
(80)
|
(72)
|
(50)
|
(53)
|
(51)
|
10
|
33
|
48
|
36
|
(8)
|
|
| Cash from Operating Activities |
8
N/A
|
12
+50%
|
27
+123%
|
29
+4%
|
28
-3%
|
21
-25%
|
15
-29%
|
21
+39%
|
18
-11%
|
24
+34%
|
19
-23%
|
19
-1%
|
14
-26%
|
(0)
N/A
|
(4)
-4 300%
|
1
N/A
|
8
+660%
|
18
+133%
|
19
+8%
|
8
-60%
|
5
-40%
|
3
-41%
|
9
+237%
|
17
+88%
|
19
+12%
|
20
+2%
|
25
+27%
|
19
-25%
|
9
-53%
|
14
+62%
|
22
+57%
|
38
+73%
|
72
+88%
|
76
+6%
|
69
-10%
|
59
-15%
|
42
-29%
|
25
-42%
|
(1)
N/A
|
3
N/A
|
11
+289%
|
17
+58%
|
39
+126%
|
43
+11%
|
51
+19%
|
49
-5%
|
35
-28%
|
41
+16%
|
32
-23%
|
33
+3%
|
38
+17%
|
39
+2%
|
30
-23%
|
37
+22%
|
37
-1%
|
37
+1%
|
52
+42%
|
60
+15%
|
66
+10%
|
69
+5%
|
76
+9%
|
80
+5%
|
83
+5%
|
70
-16%
|
71
+2%
|
44
-38%
|
31
-30%
|
33
+6%
|
13
-60%
|
9
-33%
|
42
+383%
|
54
+29%
|
89
+66%
|
127
+43%
|
147
+16%
|
181
+23%
|
184
+2%
|
170
-8%
|
135
-21%
|
92
-32%
|
50
-46%
|
3
-93%
|
(3)
N/A
|
(15)
-381%
|
15
N/A
|
71
+388%
|
95
+35%
|
113
+19%
|
131
+16%
|
131
0%
|
128
-2%
|
185
+44%
|
210
+14%
|
223
+6%
|
212
-5%
|
182
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(7)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(10)
|
(10)
|
(9)
|
(10)
|
(9)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(11)
|
(10)
|
(10)
|
(9)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(9)
|
(11)
|
(14)
|
(13)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(16)
|
(15)
|
(17)
|
(16)
|
(10)
|
(10)
|
(10)
|
(12)
|
(14)
|
(19)
|
(18)
|
(23)
|
(27)
|
(24)
|
(28)
|
(27)
|
(31)
|
(34)
|
(32)
|
(27)
|
(18)
|
(14)
|
(15)
|
(18)
|
(25)
|
(26)
|
(31)
|
(34)
|
(31)
|
(36)
|
(35)
|
(35)
|
(38)
|
(35)
|
(31)
|
(30)
|
(25)
|
(25)
|
(27)
|
(32)
|
|
| Other Items |
(5)
|
(7)
|
(14)
|
(6)
|
(10)
|
(10)
|
(3)
|
(3)
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(36)
|
(45)
|
(47)
|
(43)
|
(10)
|
(1)
|
1
|
(3)
|
0
|
(22)
|
(22)
|
(21)
|
(21)
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(6)
|
(6)
|
(5)
|
(5)
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(196)
|
(195)
|
(195)
|
(198)
|
(4)
|
(3)
|
1
|
4
|
5
|
5
|
1
|
1
|
(25)
|
(38)
|
(38)
|
(38)
|
(11)
|
1
|
1
|
(49)
|
(51)
|
(56)
|
(399)
|
(346)
|
(344)
|
(339)
|
4
|
2
|
10
|
10
|
(8)
|
(9)
|
(19)
|
(19)
|
(0)
|
2
|
4
|
4
|
(15)
|
(17)
|
(17)
|
(15)
|
3
|
2
|
(15)
|
(16)
|
|
| Cash from Investing Activities |
(12)
N/A
|
(13)
-5%
|
(19)
-47%
|
(11)
+43%
|
(15)
-39%
|
(15)
N/A
|
(8)
+49%
|
(9)
-19%
|
(4)
+56%
|
(8)
-90%
|
(9)
-12%
|
(7)
+15%
|
(9)
-16%
|
(11)
-30%
|
(15)
-34%
|
(15)
+2%
|
(14)
+4%
|
(46)
-227%
|
(54)
-18%
|
(59)
-9%
|
(55)
+7%
|
(22)
+61%
|
(11)
+48%
|
(8)
+33%
|
(14)
-85%
|
(10)
+28%
|
(31)
-214%
|
(31)
+2%
|
(28)
+10%
|
(27)
+2%
|
(4)
+86%
|
(3)
+13%
|
(3)
+26%
|
(3)
-8%
|
(3)
-19%
|
(2)
+38%
|
(3)
-50%
|
(3)
-7%
|
(3)
-6%
|
(5)
-59%
|
(12)
-120%
|
(12)
-2%
|
(11)
+7%
|
(10)
+8%
|
(4)
+61%
|
(5)
-29%
|
(9)
-62%
|
(12)
-35%
|
(14)
-22%
|
(14)
+4%
|
(206)
-1 417%
|
(206)
+0%
|
(205)
+0%
|
(208)
-2%
|
(14)
+93%
|
(13)
+9%
|
(15)
-12%
|
(11)
+25%
|
(12)
-10%
|
(11)
+10%
|
(9)
+20%
|
(9)
-7%
|
(35)
-277%
|
(50)
-42%
|
(51)
-3%
|
(57)
-10%
|
(29)
+48%
|
(21)
+27%
|
(25)
-19%
|
(73)
-188%
|
(80)
-9%
|
(84)
-5%
|
(430)
-414%
|
(380)
+12%
|
(375)
+1%
|
(365)
+3%
|
(14)
+96%
|
(12)
+15%
|
(5)
+60%
|
(8)
-67%
|
(33)
-318%
|
(35)
-4%
|
(50)
-44%
|
(53)
-6%
|
(32)
+40%
|
(34)
-7%
|
(30)
+11%
|
(31)
-2%
|
(53)
-71%
|
(52)
+1%
|
(48)
+9%
|
(45)
+6%
|
(22)
+50%
|
(22)
+0%
|
(42)
-88%
|
(48)
-15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
1
|
1
|
1
|
(34)
|
(33)
|
(33)
|
(32)
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Net Issuance of Debt |
8
|
9
|
(5)
|
(22)
|
(9)
|
(10)
|
(8)
|
(10)
|
(14)
|
(9)
|
(5)
|
(7)
|
(3)
|
15
|
25
|
24
|
13
|
31
|
40
|
45
|
47
|
22
|
2
|
6
|
(1)
|
5
|
3
|
(1)
|
20
|
(5)
|
(15)
|
(27)
|
(55)
|
(54)
|
(48)
|
(43)
|
(24)
|
(14)
|
10
|
6
|
(17)
|
7
|
(17)
|
(19)
|
(9)
|
(46)
|
(42)
|
(14)
|
(0)
|
(10)
|
188
|
190
|
190
|
208
|
14
|
(15)
|
(46)
|
(36)
|
(39)
|
(40)
|
(74)
|
(46)
|
(19)
|
(9)
|
(10)
|
20
|
(27)
|
(25)
|
25
|
33
|
47
|
49
|
360
|
311
|
274
|
225
|
(159)
|
(137)
|
(124)
|
(80)
|
(16)
|
19
|
56
|
69
|
33
|
(1)
|
(23)
|
(39)
|
(67)
|
(50)
|
(54)
|
(100)
|
(15)
|
(105)
|
(81)
|
(15)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
|
| Other |
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)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
7
+25%
|
(7)
N/A
|
(24)
-235%
|
(11)
+53%
|
(12)
-4%
|
(10)
+14%
|
(12)
-18%
|
(17)
-40%
|
(11)
+34%
|
(8)
+31%
|
(9)
-18%
|
(5)
+42%
|
13
N/A
|
23
+83%
|
21
-7%
|
11
-48%
|
29
+158%
|
38
+31%
|
43
+13%
|
45
+6%
|
20
-56%
|
(0)
N/A
|
4
N/A
|
(3)
N/A
|
3
N/A
|
1
-68%
|
(2)
N/A
|
20
N/A
|
(5)
N/A
|
(15)
-210%
|
(28)
-85%
|
(57)
-107%
|
(57)
+1%
|
(50)
+11%
|
(46)
+10%
|
(26)
+43%
|
(16)
+40%
|
8
N/A
|
4
-51%
|
(19)
N/A
|
5
N/A
|
(19)
N/A
|
(21)
-10%
|
(10)
+53%
|
(47)
-370%
|
(42)
+9%
|
(14)
+67%
|
(3)
+82%
|
(12)
-380%
|
185
N/A
|
152
-18%
|
153
+0%
|
170
+11%
|
(21)
N/A
|
(17)
+21%
|
(48)
-190%
|
(38)
+22%
|
(41)
-10%
|
(43)
-4%
|
(77)
-80%
|
(49)
+37%
|
(22)
+55%
|
(12)
+43%
|
(12)
N/A
|
17
N/A
|
(30)
N/A
|
(28)
+7%
|
22
N/A
|
29
+28%
|
41
+43%
|
41
+1%
|
349
+743%
|
302
-14%
|
264
-13%
|
217
-18%
|
(164)
N/A
|
(142)
+14%
|
(129)
+9%
|
(87)
+33%
|
(23)
+74%
|
11
N/A
|
48
+342%
|
61
+28%
|
25
-60%
|
(10)
N/A
|
(32)
-223%
|
(48)
-51%
|
(77)
-59%
|
(66)
+14%
|
(70)
-7%
|
(117)
-66%
|
(32)
+73%
|
(118)
-270%
|
(94)
+20%
|
(30)
+68%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
2
|
2
|
(0)
|
0
|
(0)
|
(1)
|
1
|
1
|
(1)
|
(0)
|
0
|
1
|
2
|
2
|
(1)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
1
|
(2)
|
(2)
|
0
|
(0)
|
3
|
5
|
2
|
1
|
(3)
|
(4)
|
(1)
|
(1)
|
2
|
0
|
0
|
(4)
|
(2)
|
2
|
2
|
5
|
3
|
(1)
|
(1)
|
(0)
|
(4)
|
(7)
|
(2)
|
(2)
|
4
|
5
|
3
|
(1)
|
(4)
|
3
|
(10)
|
(4)
|
7
|
1
|
|
| Net Change in Cash |
1
N/A
|
6
+417%
|
2
-73%
|
(6)
N/A
|
1
N/A
|
(6)
N/A
|
(3)
+47%
|
(1)
+78%
|
(2)
-243%
|
5
N/A
|
2
-64%
|
1
-32%
|
(1)
N/A
|
1
N/A
|
3
+162%
|
8
+121%
|
5
-39%
|
0
-91%
|
4
+825%
|
(7)
N/A
|
(5)
+31%
|
2
N/A
|
(3)
N/A
|
14
N/A
|
2
-83%
|
12
+439%
|
(5)
N/A
|
(15)
-183%
|
0
N/A
|
(18)
N/A
|
3
N/A
|
8
+196%
|
13
+66%
|
17
+27%
|
14
-17%
|
11
-22%
|
13
+14%
|
7
-42%
|
6
-16%
|
1
-84%
|
(20)
N/A
|
10
N/A
|
7
-23%
|
13
+77%
|
38
+195%
|
(4)
N/A
|
(16)
-271%
|
15
N/A
|
16
+1%
|
9
-45%
|
20
+127%
|
(15)
N/A
|
(24)
-62%
|
(6)
+77%
|
(3)
+49%
|
4
N/A
|
(13)
N/A
|
13
N/A
|
11
-19%
|
14
+32%
|
(10)
N/A
|
21
N/A
|
30
+40%
|
13
-58%
|
9
-31%
|
5
-38%
|
(31)
N/A
|
(20)
+35%
|
9
N/A
|
(37)
N/A
|
5
N/A
|
11
+149%
|
8
-26%
|
46
+449%
|
34
-26%
|
33
-1%
|
8
-76%
|
21
+163%
|
4
-82%
|
(4)
N/A
|
(8)
-86%
|
(21)
-161%
|
(10)
+53%
|
(14)
-43%
|
5
N/A
|
25
+402%
|
36
+45%
|
38
+5%
|
5
-87%
|
12
+155%
|
6
-49%
|
27
+313%
|
145
+448%
|
78
-46%
|
83
+6%
|
105
+26%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
7
+491%
|
22
+242%
|
24
+6%
|
22
-6%
|
15
-31%
|
9
-39%
|
14
+47%
|
13
-4%
|
19
+42%
|
13
-32%
|
14
+9%
|
8
-46%
|
(6)
N/A
|
(14)
-137%
|
(9)
+39%
|
(1)
+87%
|
7
N/A
|
10
+33%
|
(4)
N/A
|
(8)
-83%
|
(9)
-16%
|
(1)
+89%
|
9
N/A
|
8
-1%
|
9
+10%
|
15
+66%
|
10
-38%
|
2
-78%
|
8
+286%
|
17
+114%
|
34
+98%
|
69
+101%
|
73
+6%
|
65
-11%
|
54
-16%
|
37
-32%
|
19
-49%
|
(7)
N/A
|
(3)
+49%
|
5
N/A
|
11
+133%
|
33
+213%
|
38
+16%
|
47
+23%
|
43
-9%
|
26
-39%
|
30
+15%
|
18
-39%
|
20
+10%
|
27
+38%
|
29
+4%
|
20
-29%
|
27
+33%
|
26
-5%
|
27
+4%
|
37
+37%
|
45
+22%
|
50
+10%
|
54
+8%
|
66
+23%
|
69
+5%
|
73
+6%
|
58
-22%
|
57
0%
|
25
-56%
|
13
-50%
|
10
-22%
|
(14)
N/A
|
(16)
-14%
|
13
N/A
|
26
+98%
|
57
+120%
|
93
+63%
|
115
+23%
|
154
+34%
|
166
+8%
|
156
-6%
|
120
-23%
|
74
-38%
|
24
-67%
|
(23)
N/A
|
(34)
-48%
|
(49)
-44%
|
(17)
+66%
|
35
N/A
|
61
+74%
|
78
+28%
|
93
+20%
|
96
+2%
|
98
+2%
|
155
+59%
|
185
+19%
|
198
+7%
|
185
-7%
|
150
-19%
|
|