Cato Corp
NYSE:CATO
Cash Flow Statement
Cash Flow Statement
Cato Corp
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
43
|
46
|
47
|
47
|
45
|
45
|
40
|
35
|
31
|
30
|
31
|
32
|
35
|
36
|
39
|
41
|
45
|
47
|
49
|
50
|
52
|
49
|
50
|
47
|
32
|
31
|
30
|
28
|
34
|
36
|
40
|
42
|
45
|
51
|
52
|
54
|
59
|
64
|
66
|
66
|
65
|
66
|
65
|
64
|
62
|
61
|
58
|
59
|
54
|
54
|
54
|
55
|
61
|
62
|
62
|
64
|
67
|
72
|
72
|
72
|
47
|
34
|
17
|
11
|
9
|
10
|
17
|
18
|
31
|
28
|
34
|
36
|
36
|
(14)
|
(33)
|
(42)
|
(48)
|
2
|
23
|
35
|
37
|
26
|
10
|
(3)
|
0
|
(5)
|
(2)
|
(4)
|
(24)
|
(17)
|
(18)
|
(27)
|
(18)
|
(26)
|
(19)
|
(9)
|
|
| Depreciation & Amortization |
11
|
11
|
12
|
14
|
15
|
16
|
18
|
18
|
19
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
21
|
21
|
22
|
22
|
22
|
22
|
23
|
22
|
23
|
23
|
22
|
22
|
22
|
22
|
21
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
23
|
23
|
23
|
22
|
21
|
21
|
20
|
19
|
18
|
17
|
17
|
16
|
16
|
16
|
16
|
16
|
15
|
15
|
15
|
14
|
13
|
13
|
12
|
12
|
12
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
9
|
10
|
10
|
10
|
11
|
10
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
1
|
(6)
|
0
|
(6)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
0
|
2
|
1
|
0
|
0
|
(0)
|
2
|
2
|
5
|
3
|
3
|
3
|
0
|
2
|
(3)
|
(3)
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
9
|
10
|
10
|
11
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
11
|
13
|
7
|
8
|
6
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
(0)
|
(1)
|
(0)
|
0
|
8
|
9
|
10
|
10
|
8
|
8
|
7
|
7
|
7
|
7
|
5
|
5
|
5
|
5
|
5
|
4
|
5
|
5
|
7
|
7
|
6
|
7
|
7
|
8
|
9
|
8
|
8
|
6
|
4
|
3
|
4
|
5
|
7
|
9
|
22
|
21
|
24
|
24
|
19
|
18
|
17
|
17
|
9
|
9
|
8
|
8
|
6
|
11
|
11
|
12
|
18
|
11
|
11
|
10
|
6
|
7
|
8
|
5
|
5
|
4
|
4
|
5
|
6
|
1
|
0
|
(1)
|
(3)
|
2
|
1
|
2
|
|
| Cash Taxes Paid |
25
|
21
|
21
|
20
|
22
|
22
|
21
|
19
|
13
|
16
|
11
|
12
|
19
|
15
|
21
|
26
|
28
|
28
|
34
|
30
|
27
|
27
|
21
|
21
|
15
|
15
|
12
|
10
|
13
|
13
|
16
|
21
|
24
|
24
|
0
|
27
|
28
|
28
|
0
|
32
|
34
|
39
|
0
|
0
|
43
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
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 |
(14)
|
(12)
|
1
|
1
|
(5)
|
(15)
|
(12)
|
(6)
|
(3)
|
1
|
6
|
(2)
|
18
|
(2)
|
2
|
0
|
2
|
21
|
(7)
|
(8)
|
(20)
|
(7)
|
13
|
13
|
26
|
12
|
22
|
20
|
4
|
9
|
(5)
|
4
|
11
|
8
|
11
|
1
|
(11)
|
(7)
|
(10)
|
(10)
|
(8)
|
6
|
(6)
|
(9)
|
(6)
|
(13)
|
4
|
7
|
14
|
21
|
23
|
28
|
29
|
5
|
4
|
(3)
|
3
|
1
|
(7)
|
(20)
|
(16)
|
(24)
|
0
|
10
|
(12)
|
5
|
(4)
|
(2)
|
3
|
(11)
|
(10)
|
(4)
|
(6)
|
(48)
|
(38)
|
(10)
|
(19)
|
56
|
52
|
15
|
8
|
(28)
|
(31)
|
(10)
|
(3)
|
15
|
6
|
(5)
|
(0)
|
(6)
|
(13)
|
(16)
|
(9)
|
(8)
|
(6)
|
(6)
|
|
| Cash from Operating Activities |
47
N/A
|
52
+11%
|
67
+29%
|
70
+3%
|
64
-8%
|
54
-15%
|
54
N/A
|
55
+2%
|
59
+7%
|
64
+8%
|
73
+14%
|
68
-8%
|
80
+18%
|
62
-23%
|
67
+9%
|
68
+1%
|
71
+4%
|
91
+28%
|
65
-29%
|
65
+1%
|
59
-10%
|
69
+17%
|
84
+22%
|
82
-2%
|
74
-9%
|
59
-21%
|
76
+29%
|
72
-4%
|
72
-1%
|
78
+9%
|
67
-15%
|
77
+16%
|
85
+10%
|
88
+4%
|
91
+3%
|
84
-7%
|
80
-5%
|
89
+12%
|
87
-2%
|
87
N/A
|
81
-7%
|
96
+18%
|
84
-12%
|
81
-4%
|
80
0%
|
72
-11%
|
84
+18%
|
89
+5%
|
93
+5%
|
99
+6%
|
103
+5%
|
108
+5%
|
118
+8%
|
92
-21%
|
89
-4%
|
84
-5%
|
94
+12%
|
100
+7%
|
93
-7%
|
83
-11%
|
72
-13%
|
52
-29%
|
61
+17%
|
64
+6%
|
36
-44%
|
52
+44%
|
49
-6%
|
52
+6%
|
60
+16%
|
43
-28%
|
49
+13%
|
55
+13%
|
53
-3%
|
(33)
N/A
|
(40)
-23%
|
(22)
+45%
|
(31)
-40%
|
85
N/A
|
99
+17%
|
75
-25%
|
60
-20%
|
15
-76%
|
(5)
N/A
|
(0)
+94%
|
13
N/A
|
24
+80%
|
18
-25%
|
6
-68%
|
0
-92%
|
(4)
N/A
|
(12)
-230%
|
(24)
-99%
|
(20)
+19%
|
(22)
-9%
|
(13)
+40%
|
(3)
+75%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(26)
|
(27)
|
(28)
|
(29)
|
(29)
|
(27)
|
(24)
|
(22)
|
(21)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(28)
|
(29)
|
(35)
|
(34)
|
(31)
|
(28)
|
(19)
|
(20)
|
(19)
|
(18)
|
(20)
|
(19)
|
(21)
|
(19)
|
(17)
|
(15)
|
(11)
|
(10)
|
(11)
|
(13)
|
(15)
|
(20)
|
(20)
|
(27)
|
(32)
|
(36)
|
(41)
|
(40)
|
(40)
|
(45)
|
(41)
|
(36)
|
(38)
|
(32)
|
(33)
|
(35)
|
(29)
|
(29)
|
(26)
|
(26)
|
(30)
|
(27)
|
(28)
|
(25)
|
(28)
|
(27)
|
(25)
|
(24)
|
(12)
|
(11)
|
(8)
|
(7)
|
(6)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(13)
|
(16)
|
(15)
|
(14)
|
(9)
|
(5)
|
(5)
|
(4)
|
(8)
|
(13)
|
(17)
|
(19)
|
(21)
|
(18)
|
(15)
|
(13)
|
(10)
|
(9)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
|
| Other Items |
15
|
22
|
29
|
16
|
(33)
|
(35)
|
(29)
|
14
|
27
|
8
|
(10)
|
(23)
|
(41)
|
(5)
|
(10)
|
(12)
|
3
|
(24)
|
(8)
|
(11)
|
(13)
|
(37)
|
(56)
|
(40)
|
6
|
47
|
43
|
26
|
(10)
|
(40)
|
(46)
|
(50)
|
(48)
|
(45)
|
(14)
|
(40)
|
(36)
|
(16)
|
(27)
|
(21)
|
(24)
|
(32)
|
(21)
|
4
|
47
|
52
|
55
|
45
|
(1)
|
1
|
(2)
|
(0)
|
1
|
(16)
|
(51)
|
(56)
|
(55)
|
(65)
|
(49)
|
5
|
12
|
61
|
96
|
70
|
79
|
28
|
(29)
|
(49)
|
(67)
|
(30)
|
(20)
|
(19)
|
(14)
|
59
|
108
|
72
|
79
|
(38)
|
(86)
|
(40)
|
(21)
|
37
|
63
|
43
|
35
|
33
|
47
|
37
|
32
|
29
|
12
|
44
|
37
|
28
|
27
|
12
|
|
| Cash from Investing Activities |
(10)
N/A
|
(5)
+50%
|
1
N/A
|
(13)
N/A
|
(62)
-369%
|
(63)
-2%
|
(53)
+15%
|
(8)
+85%
|
7
N/A
|
(15)
N/A
|
(33)
-118%
|
(47)
-41%
|
(66)
-42%
|
(30)
+55%
|
(35)
-18%
|
(40)
-13%
|
(26)
+34%
|
(59)
-126%
|
(42)
+28%
|
(42)
+1%
|
(40)
+4%
|
(55)
-38%
|
(76)
-38%
|
(59)
+22%
|
(12)
+79%
|
27
N/A
|
23
-15%
|
5
-78%
|
(29)
N/A
|
(57)
-94%
|
(61)
-8%
|
(61)
N/A
|
(58)
+5%
|
(55)
+5%
|
(27)
+52%
|
(55)
-106%
|
(56)
-2%
|
(36)
+36%
|
(53)
-49%
|
(53)
+0%
|
(60)
-12%
|
(73)
-22%
|
(61)
+16%
|
(37)
+40%
|
2
N/A
|
10
+376%
|
19
+91%
|
7
-62%
|
(33)
N/A
|
(32)
+3%
|
(37)
-16%
|
(29)
+21%
|
(28)
+5%
|
(42)
-50%
|
(78)
-87%
|
(86)
-11%
|
(82)
+5%
|
(93)
-14%
|
(74)
+21%
|
(23)
+69%
|
(15)
+32%
|
36
N/A
|
73
+103%
|
58
-20%
|
68
+17%
|
20
-71%
|
(36)
N/A
|
(55)
-54%
|
(71)
-29%
|
(34)
+52%
|
(25)
+28%
|
(25)
-2%
|
(23)
+10%
|
46
N/A
|
92
+98%
|
58
-37%
|
65
+12%
|
(47)
N/A
|
(91)
-96%
|
(45)
+51%
|
(25)
+43%
|
28
N/A
|
50
+75%
|
26
-47%
|
16
-39%
|
12
-27%
|
30
+152%
|
22
-26%
|
20
-10%
|
19
-4%
|
3
-86%
|
35
+1 232%
|
29
-18%
|
22
-23%
|
21
-4%
|
7
-65%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(7)
|
(4)
|
(3)
|
2
|
3
|
(1)
|
1
|
(94)
|
(94)
|
(91)
|
(91)
|
4
|
4
|
4
|
3
|
0
|
(1)
|
(2)
|
(1)
|
2
|
1
|
1
|
4
|
(9)
|
(50)
|
(50)
|
(53)
|
(42)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(10)
|
(10)
|
(7)
|
(8)
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(6)
|
(40)
|
(43)
|
(43)
|
(42)
|
(3)
|
0
|
(5)
|
(6)
|
(12)
|
(13)
|
(36)
|
(42)
|
(55)
|
(64)
|
(41)
|
(38)
|
(19)
|
(19)
|
(16)
|
(13)
|
(15)
|
(5)
|
(5)
|
(9)
|
(16)
|
(16)
|
(21)
|
(19)
|
(15)
|
(16)
|
(18)
|
(22)
|
(25)
|
(25)
|
(18)
|
(15)
|
(8)
|
(8)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(2)
|
(2)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
34
|
35
|
34
|
(1)
|
(8)
|
(22)
|
(26)
|
(22)
|
(25)
|
(12)
|
(7)
|
(5)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(26)
|
(27)
|
(28)
|
(28)
|
(87)
|
(82)
|
(76)
|
(70)
|
(6)
|
(13)
|
(20)
|
(27)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(35)
|
(36)
|
(35)
|
(34)
|
(34)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(24)
|
(16)
|
(8)
|
0
|
(2)
|
(6)
|
(10)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(11)
|
(7)
|
(3)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
6
|
6
|
6
|
6
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(20)
N/A
|
(17)
+15%
|
(17)
+2%
|
(13)
+26%
|
(12)
+5%
|
(16)
-34%
|
(15)
+9%
|
(80)
-445%
|
(74)
+7%
|
(69)
+6%
|
(70)
-1%
|
(10)
+85%
|
(19)
-82%
|
(32)
-73%
|
(38)
-17%
|
(38)
+1%
|
(42)
-11%
|
(30)
+29%
|
(24)
+18%
|
(21)
+16%
|
(16)
+24%
|
(18)
-12%
|
(10)
+43%
|
(24)
-144%
|
(65)
-170%
|
(65)
N/A
|
(73)
-12%
|
(61)
+16%
|
(22)
+65%
|
(21)
+1%
|
(22)
-1%
|
(19)
+12%
|
(19)
+3%
|
(22)
-16%
|
(25)
-15%
|
(25)
-2%
|
(26)
-2%
|
(26)
-1%
|
(25)
+4%
|
(34)
-38%
|
(35)
-3%
|
(34)
+4%
|
(35)
-2%
|
(28)
+21%
|
(86)
-214%
|
(87)
-1%
|
(81)
+7%
|
(75)
+7%
|
(12)
+84%
|
(53)
-351%
|
(63)
-19%
|
(70)
-11%
|
(75)
-8%
|
(36)
+52%
|
(33)
+8%
|
(39)
-17%
|
(39)
-1%
|
(45)
-16%
|
(47)
-3%
|
(70)
-50%
|
(77)
-10%
|
(91)
-18%
|
(99)
-9%
|
(76)
+23%
|
(72)
+5%
|
(52)
+28%
|
(52)
+0%
|
(49)
+6%
|
(45)
+7%
|
(47)
-4%
|
(38)
+20%
|
(37)
+2%
|
(42)
-12%
|
(19)
+56%
|
(40)
-118%
|
(37)
+8%
|
(27)
+26%
|
(45)
-66%
|
(18)
+59%
|
(24)
-31%
|
(32)
-32%
|
(39)
-23%
|
(40)
-2%
|
(33)
+18%
|
(29)
+10%
|
(22)
+24%
|
(22)
+1%
|
(20)
+10%
|
(16)
+18%
|
(16)
0%
|
(16)
+2%
|
(16)
-1%
|
(14)
+12%
|
(9)
+34%
|
(6)
+37%
|
(2)
+60%
|
|
| 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
|
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
|
|
| Net Change in Cash |
17
N/A
|
30
+80%
|
52
+73%
|
44
-15%
|
(10)
N/A
|
(25)
-153%
|
(14)
+44%
|
(32)
-136%
|
(8)
+75%
|
(21)
-154%
|
(30)
-46%
|
10
N/A
|
(5)
N/A
|
(0)
+94%
|
(6)
-1 733%
|
(9)
-65%
|
3
N/A
|
3
-19%
|
(2)
N/A
|
3
N/A
|
3
-3%
|
(4)
N/A
|
(2)
+51%
|
(1)
+35%
|
(3)
-146%
|
21
N/A
|
26
+22%
|
16
-38%
|
21
+30%
|
0
N/A
|
(17)
N/A
|
(3)
+79%
|
8
N/A
|
12
+44%
|
39
+237%
|
4
-89%
|
(2)
N/A
|
27
N/A
|
9
-67%
|
(0)
N/A
|
(14)
-4 500%
|
(10)
+25%
|
(11)
-10%
|
16
N/A
|
(4)
N/A
|
(5)
-42%
|
23
N/A
|
21
-7%
|
48
+129%
|
14
-71%
|
4
-73%
|
10
+155%
|
15
+49%
|
15
+3%
|
(22)
N/A
|
(40)
-83%
|
(27)
+33%
|
(38)
-42%
|
(27)
+29%
|
(11)
+61%
|
(21)
-96%
|
(4)
+81%
|
34
N/A
|
46
+35%
|
32
-31%
|
20
-37%
|
(39)
N/A
|
(52)
-34%
|
(56)
-9%
|
(38)
+32%
|
(13)
+65%
|
(7)
+49%
|
(11)
-57%
|
(5)
+56%
|
11
N/A
|
(2)
N/A
|
7
N/A
|
(7)
N/A
|
(10)
-57%
|
6
N/A
|
3
-56%
|
4
+50%
|
5
+21%
|
(7)
N/A
|
0
N/A
|
14
+11 785%
|
26
+89%
|
8
-69%
|
4
-48%
|
(1)
N/A
|
(26)
-2 961%
|
(5)
+79%
|
(5)
+10%
|
(9)
-78%
|
3
N/A
|
2
-27%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
25
+19%
|
39
+55%
|
40
+3%
|
35
-14%
|
27
-23%
|
30
+13%
|
33
+9%
|
39
+18%
|
41
+5%
|
50
+22%
|
44
-12%
|
55
+25%
|
37
-33%
|
42
+14%
|
40
-4%
|
42
+6%
|
56
+33%
|
30
-46%
|
35
+15%
|
31
-10%
|
50
+60%
|
64
+28%
|
63
-1%
|
56
-12%
|
39
-30%
|
57
+45%
|
51
-10%
|
52
+3%
|
61
+17%
|
51
-16%
|
66
+28%
|
75
+14%
|
78
+4%
|
78
+0%
|
69
-11%
|
60
-13%
|
69
+15%
|
61
-12%
|
55
-9%
|
45
-18%
|
55
+22%
|
44
-20%
|
40
-9%
|
35
-13%
|
30
-14%
|
48
+60%
|
51
+5%
|
62
+21%
|
66
+7%
|
69
+4%
|
79
+16%
|
89
+12%
|
66
-25%
|
62
-6%
|
54
-13%
|
67
+24%
|
72
+7%
|
68
-6%
|
54
-20%
|
45
-18%
|
27
-40%
|
37
+37%
|
52
+41%
|
25
-52%
|
44
+75%
|
43
-3%
|
46
+9%
|
56
+20%
|
39
-31%
|
44
+15%
|
49
+11%
|
45
-8%
|
(45)
N/A
|
(56)
-24%
|
(37)
+35%
|
(45)
-22%
|
76
N/A
|
94
+24%
|
70
-25%
|
56
-21%
|
7
-88%
|
(19)
N/A
|
(17)
+8%
|
(6)
+64%
|
3
N/A
|
0
-84%
|
(10)
N/A
|
(12)
-26%
|
(13)
-11%
|
(21)
-58%
|
(33)
-57%
|
(28)
+17%
|
(27)
+1%
|
(18)
+32%
|
(7)
+59%
|
|