HB Fuller Co
NYSE:FUL
Cash Flow Statement
Cash Flow Statement
HB Fuller Co
| Mar-2002 | Jun-2002 | Aug-2002 | Nov-2002 | Mar-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Aug-2013 | Nov-2013 | Mar-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Aug-2024 | Nov-2024 | Mar-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
40
|
36
|
30
|
28
|
31
|
33
|
36
|
39
|
40
|
41
|
38
|
36
|
37
|
43
|
49
|
62
|
70
|
74
|
82
|
134
|
140
|
147
|
152
|
102
|
100
|
94
|
87
|
19
|
7
|
3
|
16
|
84
|
97
|
90
|
74
|
70
|
66
|
79
|
84
|
89
|
90
|
67
|
127
|
126
|
131
|
155
|
100
|
97
|
91
|
86
|
61
|
50
|
45
|
50
|
73
|
87
|
96
|
104
|
110
|
122
|
118
|
110
|
103
|
59
|
92
|
111
|
123
|
171
|
136
|
128
|
140
|
131
|
129
|
123
|
115
|
124
|
144
|
161
|
151
|
161
|
170
|
168
|
183
|
180
|
164
|
157
|
148
|
145
|
154
|
165
|
183
|
130
|
113
|
103
|
115
|
152
|
|
| Depreciation & Amortization |
49
|
50
|
52
|
58
|
54
|
51
|
51
|
54
|
52
|
53
|
53
|
52
|
50
|
51
|
50
|
50
|
46
|
44
|
44
|
47
|
50
|
50
|
50
|
50
|
48
|
48
|
47
|
46
|
46
|
45
|
45
|
47
|
46
|
45
|
44
|
39
|
38
|
37
|
37
|
39
|
39
|
46
|
51
|
57
|
63
|
61
|
62
|
62
|
62
|
65
|
68
|
70
|
72
|
74
|
74
|
75
|
77
|
77
|
77
|
78
|
77
|
78
|
80
|
87
|
105
|
121
|
137
|
145
|
145
|
144
|
143
|
141
|
140
|
138
|
138
|
139
|
140
|
142
|
143
|
143
|
143
|
144
|
145
|
147
|
149
|
151
|
157
|
160
|
165
|
168
|
169
|
175
|
174
|
177
|
179
|
178
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
12
|
12
|
15
|
17
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(8)
|
(8)
|
(6)
|
2
|
2
|
3
|
0
|
(29)
|
(28)
|
(29)
|
(22)
|
34
|
35
|
31
|
32
|
9
|
10
|
13
|
9
|
6
|
6
|
7
|
4
|
(17)
|
(18)
|
(19)
|
(16)
|
10
|
9
|
9
|
10
|
4
|
4
|
7
|
9
|
7
|
7
|
6
|
6
|
7
|
7
|
6
|
5
|
(22)
|
(72)
|
(70)
|
(75)
|
(47)
|
2
|
(21)
|
(33)
|
(29)
|
(32)
|
(18)
|
(3)
|
(25)
|
(23)
|
(15)
|
(15)
|
16
|
12
|
12
|
13
|
(15)
|
(15)
|
(27)
|
(40)
|
(25)
|
(25)
|
(32)
|
(41)
|
(36)
|
(25)
|
(26)
|
(29)
|
(50)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
6
|
6
|
6
|
6
|
8
|
9
|
9
|
10
|
10
|
10
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
14
|
15
|
16
|
18
|
18
|
19
|
21
|
17
|
17
|
21
|
22
|
24
|
23
|
19
|
18
|
17
|
19
|
20
|
22
|
22
|
21
|
24
|
23
|
24
|
24
|
22
|
20
|
20
|
20
|
21
|
21
|
22
|
22
|
22
|
22
|
22
|
|
| Other Non-Cash Items |
3
|
4
|
6
|
(4)
|
(1)
|
(4)
|
(8)
|
(3)
|
(9)
|
(6)
|
(4)
|
11
|
6
|
3
|
3
|
(1)
|
(3)
|
0
|
4
|
(44)
|
(69)
|
(70)
|
(74)
|
(17)
|
(29)
|
(27)
|
(27)
|
65
|
88
|
89
|
86
|
(142)
|
1
|
11
|
9
|
(5)
|
8
|
6
|
11
|
(6)
|
7
|
8
|
(50)
|
(71)
|
(63)
|
(63)
|
(2)
|
13
|
14
|
5
|
3
|
28
|
32
|
34
|
27
|
5
|
2
|
0
|
2
|
14
|
13
|
11
|
19
|
14
|
14
|
15
|
17
|
1
|
3
|
11
|
(6)
|
(11)
|
(13)
|
(17)
|
3
|
3
|
(3)
|
(10)
|
(12)
|
(1)
|
1
|
7
|
4
|
(1)
|
4
|
4
|
7
|
4
|
3
|
5
|
(3)
|
50
|
52
|
52
|
58
|
(3)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
12
|
0
|
20
|
22
|
12
|
15
|
12
|
14
|
17
|
18
|
15
|
16
|
11
|
10
|
17
|
8
|
11
|
26
|
5
|
19
|
25
|
22
|
42
|
44
|
39
|
29
|
25
|
16
|
9
|
8
|
18
|
23
|
14
|
12
|
1
|
2
|
17
|
15
|
15
|
8
|
32
|
44
|
49
|
62
|
42
|
33
|
31
|
22
|
17
|
17
|
19
|
27
|
33
|
34
|
40
|
43
|
47
|
49
|
44
|
35
|
38
|
41
|
42
|
43
|
37
|
36
|
34
|
34
|
37
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
123
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
18
|
0
|
22
|
29
|
12
|
18
|
15
|
15
|
15
|
15
|
14
|
13
|
18
|
14
|
16
|
14
|
13
|
16
|
18
|
16
|
15
|
13
|
13
|
15
|
16
|
15
|
12
|
12
|
9
|
8
|
9
|
11
|
12
|
15
|
14
|
13
|
13
|
13
|
14
|
15
|
20
|
20
|
25
|
24
|
24
|
23
|
23
|
24
|
25
|
26
|
27
|
27
|
27
|
27
|
28
|
28
|
30
|
31
|
31
|
35
|
44
|
67
|
82
|
102
|
109
|
111
|
111
|
111
|
107
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
137
|
0
|
0
|
0
|
135
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(6)
|
(2)
|
2
|
1
|
(28)
|
(12)
|
(43)
|
(30)
|
(15)
|
(4)
|
33
|
12
|
12
|
(6)
|
(8)
|
19
|
34
|
40
|
67
|
65
|
49
|
53
|
24
|
(13)
|
(6)
|
(30)
|
(46)
|
(73)
|
(52)
|
(19)
|
1
|
49
|
(108)
|
(147)
|
(177)
|
(42)
|
(51)
|
(47)
|
(35)
|
(26)
|
(37)
|
(20)
|
(24)
|
(1)
|
(35)
|
(41)
|
(29)
|
(47)
|
(48)
|
(106)
|
(111)
|
(123)
|
(41)
|
16
|
7
|
32
|
(1)
|
(16)
|
9
|
(25)
|
(45)
|
(59)
|
(86)
|
27
|
(21)
|
(21)
|
(0)
|
(16)
|
0
|
46
|
63
|
38
|
79
|
73
|
48
|
90
|
75
|
25
|
33
|
(107)
|
(167)
|
(208)
|
(243)
|
(55)
|
(22)
|
89
|
153
|
95
|
123
|
94
|
71
|
(17)
|
(112)
|
(75)
|
(81)
|
(14)
|
|
| Cash from Operating Activities |
95
N/A
|
97
+2%
|
97
+1%
|
82
-15%
|
58
-29%
|
70
+21%
|
38
-46%
|
60
+56%
|
71
+19%
|
83
+16%
|
116
+39%
|
123
+6%
|
120
-2%
|
108
-10%
|
113
+5%
|
124
+10%
|
141
+13%
|
152
+8%
|
189
+24%
|
192
+2%
|
163
-15%
|
172
+6%
|
146
-15%
|
125
-15%
|
115
-8%
|
87
-24%
|
61
-30%
|
28
-54%
|
61
+115%
|
89
+46%
|
126
+42%
|
71
-43%
|
70
-2%
|
30
-58%
|
(19)
N/A
|
71
N/A
|
72
+0%
|
89
+24%
|
106
+19%
|
102
-4%
|
104
+3%
|
108
+4%
|
109
+0%
|
95
-13%
|
79
-17%
|
95
+20%
|
116
+22%
|
134
+16%
|
128
-4%
|
59
-54%
|
31
-48%
|
30
-4%
|
113
+280%
|
180
+59%
|
190
+6%
|
205
+8%
|
182
-12%
|
172
-5%
|
203
+19%
|
196
-4%
|
170
-13%
|
146
-14%
|
121
-17%
|
166
+38%
|
118
-29%
|
156
+32%
|
202
+30%
|
253
+25%
|
286
+13%
|
308
+8%
|
307
0%
|
269
-12%
|
303
+13%
|
300
-1%
|
302
+1%
|
332
+10%
|
333
+0%
|
303
-9%
|
300
-1%
|
213
-29%
|
160
-25%
|
124
-22%
|
101
-19%
|
257
+154%
|
280
+9%
|
374
+34%
|
425
+13%
|
378
-11%
|
420
+11%
|
399
-5%
|
378
-5%
|
302
-20%
|
202
-33%
|
231
+14%
|
242
+5%
|
263
+9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(27)
|
(28)
|
(32)
|
(36)
|
(40)
|
(40)
|
(39)
|
(39)
|
(37)
|
(37)
|
(31)
|
(31)
|
(31)
|
(29)
|
(29)
|
(24)
|
(21)
|
(19)
|
(18)
|
(20)
|
(23)
|
(23)
|
(23)
|
(21)
|
(17)
|
(18)
|
(19)
|
(20)
|
(22)
|
(22)
|
(22)
|
(23)
|
(27)
|
(28)
|
(32)
|
(32)
|
(28)
|
(30)
|
(30)
|
(33)
|
(32)
|
(32)
|
(29)
|
(36)
|
(50)
|
(71)
|
(100)
|
(124)
|
(156)
|
(158)
|
(158)
|
(140)
|
(117)
|
(97)
|
(72)
|
(59)
|
(54)
|
(55)
|
(60)
|
(63)
|
(60)
|
(55)
|
(49)
|
(55)
|
(54)
|
(61)
|
(66)
|
(68)
|
(64)
|
(67)
|
(69)
|
(62)
|
(84)
|
(88)
|
(93)
|
(93)
|
(92)
|
(85)
|
(93)
|
(96)
|
(110)
|
(114)
|
(117)
|
(130)
|
(129)
|
(143)
|
(141)
|
(119)
|
(115)
|
(127)
|
(122)
|
(139)
|
(129)
|
(114)
|
(121)
|
(142)
|
|
| Other Items |
6
|
2
|
8
|
10
|
10
|
7
|
7
|
3
|
3
|
(14)
|
(14)
|
(17)
|
(8)
|
30
|
26
|
27
|
19
|
(273)
|
(306)
|
(207)
|
(209)
|
67
|
99
|
59
|
59
|
58
|
60
|
(6)
|
(6)
|
(10)
|
(10)
|
(3)
|
(3)
|
4
|
(23)
|
(26)
|
(26)
|
(35)
|
(7)
|
(5)
|
(5)
|
(402)
|
(285)
|
(291)
|
(289)
|
113
|
(15)
|
(9)
|
(10)
|
(7)
|
1
|
(20)
|
(237)
|
(238)
|
(237)
|
(200)
|
17
|
8
|
(31)
|
(48)
|
(174)
|
(164)
|
(125)
|
(1 746)
|
(1 620)
|
(1 620)
|
(1 618)
|
6
|
5
|
(6)
|
67
|
69
|
61
|
69
|
(10)
|
(17)
|
(15)
|
(12)
|
(2)
|
1
|
(217)
|
(217)
|
(238)
|
(245)
|
(36)
|
(122)
|
(198)
|
(200)
|
(183)
|
(353)
|
(283)
|
(268)
|
(357)
|
(102)
|
(83)
|
(90)
|
|
| Cash from Investing Activities |
(21)
N/A
|
(25)
-19%
|
(24)
+6%
|
(26)
-11%
|
(31)
-18%
|
(33)
-6%
|
(32)
+3%
|
(37)
-15%
|
(34)
+8%
|
(52)
-53%
|
(46)
+12%
|
(48)
-5%
|
(39)
+18%
|
1
N/A
|
(3)
N/A
|
4
N/A
|
(1)
N/A
|
(292)
-20 907%
|
(324)
-11%
|
(227)
+30%
|
(232)
-2%
|
44
N/A
|
76
+74%
|
38
-50%
|
41
+8%
|
40
-2%
|
41
+1%
|
(26)
N/A
|
(28)
-6%
|
(33)
-18%
|
(32)
+2%
|
(26)
+19%
|
(30)
-17%
|
(24)
+21%
|
(55)
-130%
|
(57)
-4%
|
(54)
+6%
|
(65)
-20%
|
(36)
+44%
|
(38)
-4%
|
(38)
+0%
|
(434)
-1 054%
|
(313)
+28%
|
(327)
-4%
|
(338)
-4%
|
41
N/A
|
(115)
N/A
|
(133)
-15%
|
(166)
-24%
|
(165)
+0%
|
(157)
+5%
|
(160)
-2%
|
(354)
-122%
|
(335)
+6%
|
(309)
+8%
|
(259)
+16%
|
(37)
+86%
|
(47)
-29%
|
(91)
-91%
|
(112)
-23%
|
(233)
-109%
|
(218)
+6%
|
(174)
+20%
|
(1 801)
-933%
|
(1 674)
+7%
|
(1 681)
0%
|
(1 684)
0%
|
(62)
+96%
|
(58)
+6%
|
(73)
-26%
|
(1)
+98%
|
7
N/A
|
(23)
N/A
|
(20)
+16%
|
(102)
-423%
|
(109)
-7%
|
(107)
+2%
|
(97)
+9%
|
(94)
+3%
|
(95)
-1%
|
(327)
-245%
|
(331)
-1%
|
(355)
-7%
|
(375)
-6%
|
(165)
+56%
|
(266)
-61%
|
(339)
-27%
|
(319)
+6%
|
(298)
+7%
|
(479)
-61%
|
(405)
+15%
|
(407)
0%
|
(486)
-19%
|
(215)
+56%
|
(204)
+5%
|
(232)
-14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
12
|
21
|
22
|
18
|
22
|
15
|
(8)
|
(86)
|
(157)
|
(297)
|
(274)
|
(199)
|
(138)
|
(0)
|
0
|
0
|
2
|
2
|
2
|
4
|
4
|
2
|
(0)
|
(1)
|
2
|
4
|
4
|
3
|
1
|
(4)
|
(4)
|
(9)
|
(24)
|
(17)
|
(13)
|
(9)
|
4
|
4
|
3
|
(15)
|
(21)
|
(16)
|
(19)
|
(12)
|
1
|
(7)
|
(17)
|
(4)
|
(13)
|
(11)
|
3
|
2
|
2
|
3
|
0
|
8
|
7
|
7
|
12
|
9
|
15
|
29
|
25
|
30
|
28
|
16
|
20
|
26
|
25
|
24
|
25
|
12
|
14
|
7
|
(2)
|
(4)
|
(49)
|
(58)
|
(54)
|
(51)
|
|
| Net Issuance of Debt |
(63)
|
(67)
|
(70)
|
(52)
|
(20)
|
(20)
|
5
|
(12)
|
(27)
|
(17)
|
(33)
|
(3)
|
(37)
|
(28)
|
(21)
|
(26)
|
(4)
|
168
|
137
|
112
|
52
|
(146)
|
(116)
|
(86)
|
18
|
176
|
168
|
68
|
27
|
(115)
|
(96)
|
(27)
|
38
|
58
|
51
|
34
|
(41)
|
(54)
|
(63)
|
(21)
|
(18)
|
373
|
293
|
286
|
284
|
(118)
|
(34)
|
(23)
|
26
|
72
|
70
|
83
|
224
|
165
|
159
|
143
|
(38)
|
(13)
|
(14)
|
(15)
|
89
|
65
|
87
|
1 769
|
1 659
|
1 650
|
1 597
|
(199)
|
(211)
|
(225)
|
(289)
|
(287)
|
(281)
|
(281)
|
(236)
|
(214)
|
(213)
|
(213)
|
(202)
|
(147)
|
164
|
250
|
288
|
179
|
2
|
(36)
|
(18)
|
78
|
(53)
|
146
|
124
|
167
|
342
|
72
|
51
|
(6)
|
|
| Cash Paid for Dividends |
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(29)
|
(29)
|
(30)
|
(30)
|
(30)
|
(31)
|
(31)
|
(31)
|
(32)
|
(32)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(37)
|
(38)
|
(39)
|
(41)
|
(42)
|
(42)
|
(43)
|
(44)
|
(45)
|
(47)
|
(48)
|
(49)
|
(49)
|
(50)
|
(50)
|
|
| Other |
0
|
1
|
0
|
0
|
0
|
(0)
|
1
|
0
|
2
|
2
|
2
|
(1)
|
(1)
|
1
|
5
|
0
|
1
|
2
|
(2)
|
6
|
6
|
3
|
4
|
2
|
2
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
(6)
|
(5)
|
(5)
|
(7)
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(51)
|
(49)
|
(49)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(2)
|
(7)
|
(7)
|
(7)
|
(6)
|
(10)
|
(10)
|
(10)
|
(12)
|
(1)
|
(5)
|
(5)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(75)
N/A
|
(78)
-4%
|
(82)
-5%
|
(64)
+22%
|
(32)
+50%
|
(33)
-2%
|
(7)
+80%
|
(23)
-257%
|
(37)
-60%
|
(27)
+27%
|
(44)
-59%
|
(14)
+68%
|
(49)
-248%
|
(38)
+22%
|
(27)
+27%
|
(33)
-20%
|
(5)
+84%
|
177
N/A
|
143
-19%
|
122
-15%
|
66
-46%
|
(143)
N/A
|
(135)
+6%
|
(186)
-37%
|
(153)
+17%
|
(135)
+12%
|
(121)
+10%
|
(145)
-20%
|
(124)
+14%
|
(128)
-3%
|
(109)
+15%
|
(39)
+64%
|
26
N/A
|
47
+78%
|
40
-15%
|
24
-39%
|
(50)
N/A
|
(66)
-32%
|
(76)
-15%
|
(43)
+43%
|
(36)
+15%
|
357
N/A
|
274
-23%
|
274
0%
|
270
-2%
|
(138)
N/A
|
(54)
+61%
|
(49)
+11%
|
(15)
+68%
|
37
N/A
|
38
+4%
|
55
+43%
|
207
+276%
|
146
-29%
|
138
-5%
|
104
-25%
|
(84)
N/A
|
(54)
+36%
|
(59)
-9%
|
(53)
+11%
|
62
N/A
|
28
-54%
|
40
+42%
|
1 685
+4 103%
|
1 568
-7%
|
1 559
-1%
|
1 520
-2%
|
(229)
N/A
|
(240)
-5%
|
(258)
-7%
|
(324)
-26%
|
(315)
+3%
|
(310)
+2%
|
(307)
+1%
|
(258)
+16%
|
(239)
+7%
|
(233)
+3%
|
(219)
+6%
|
(212)
+3%
|
(154)
+27%
|
149
N/A
|
222
+49%
|
262
+18%
|
160
-39%
|
(24)
N/A
|
(65)
-166%
|
(45)
+30%
|
35
N/A
|
(85)
N/A
|
103
N/A
|
70
-31%
|
112
+59%
|
240
+114%
|
(36)
N/A
|
(53)
-47%
|
(108)
-103%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
1
|
0
|
3
|
2
|
1
|
1
|
(3)
|
(1)
|
5
|
5
|
10
|
7
|
6
|
8
|
14
|
21
|
19
|
7
|
(23)
|
(34)
|
(24)
|
(12)
|
13
|
12
|
(7)
|
(5)
|
(5)
|
5
|
18
|
14
|
2
|
(2)
|
(13)
|
(10)
|
4
|
5
|
9
|
7
|
3
|
3
|
3
|
3
|
(2)
|
(7)
|
(7)
|
(9)
|
(9)
|
(5)
|
(4)
|
(7)
|
(8)
|
(8)
|
(8)
|
0
|
2
|
4
|
1
|
(9)
|
(6)
|
(6)
|
(6)
|
(11)
|
(0)
|
(4)
|
(4)
|
13
|
5
|
9
|
12
|
(0)
|
(3)
|
0
|
(17)
|
(16)
|
(23)
|
(29)
|
(9)
|
(6)
|
5
|
3
|
(11)
|
(7)
|
(18)
|
(16)
|
2
|
6
|
15
|
|
| Net Change in Cash |
(2)
N/A
|
(6)
-223%
|
(8)
-34%
|
(8)
+7%
|
(4)
+50%
|
4
N/A
|
(1)
N/A
|
(0)
+49%
|
(1)
-47%
|
5
N/A
|
27
+479%
|
64
+138%
|
34
-46%
|
71
+107%
|
84
+18%
|
92
+9%
|
133
+45%
|
41
-69%
|
12
-71%
|
97
+716%
|
4
-96%
|
79
+2 080%
|
95
+21%
|
(9)
N/A
|
24
N/A
|
11
-52%
|
(12)
N/A
|
(166)
-1 241%
|
(125)
+25%
|
(96)
+23%
|
(27)
+72%
|
20
N/A
|
79
+298%
|
45
-43%
|
(39)
N/A
|
33
N/A
|
(27)
N/A
|
(23)
+13%
|
8
N/A
|
23
+172%
|
28
+22%
|
18
-35%
|
60
+230%
|
46
-24%
|
15
-68%
|
7
-53%
|
(47)
N/A
|
(45)
+5%
|
(50)
-11%
|
(66)
-32%
|
(85)
-28%
|
(78)
+8%
|
(41)
+47%
|
(16)
+62%
|
10
N/A
|
42
+305%
|
55
+33%
|
67
+21%
|
47
-29%
|
23
-51%
|
(10)
N/A
|
(52)
-406%
|
(14)
+74%
|
52
N/A
|
16
-69%
|
35
+120%
|
30
-13%
|
(44)
N/A
|
(19)
+56%
|
(29)
-53%
|
(30)
-5%
|
(39)
-27%
|
(35)
+10%
|
(30)
+14%
|
(45)
-50%
|
(12)
+74%
|
2
N/A
|
(1)
N/A
|
(7)
-806%
|
(39)
-471%
|
(18)
+54%
|
(1)
+92%
|
(7)
-413%
|
18
N/A
|
62
+242%
|
35
-43%
|
34
-2%
|
100
+191%
|
40
-60%
|
12
-71%
|
36
+213%
|
(10)
N/A
|
(60)
-489%
|
(18)
+70%
|
(9)
+50%
|
(62)
-594%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
67
N/A
|
69
+3%
|
66
-5%
|
46
-30%
|
18
-61%
|
31
+73%
|
(0)
N/A
|
20
N/A
|
34
+67%
|
45
+33%
|
84
+85%
|
92
+9%
|
89
-3%
|
78
-12%
|
84
+7%
|
101
+20%
|
120
+19%
|
132
+11%
|
170
+29%
|
172
+1%
|
140
-19%
|
149
+7%
|
123
-18%
|
104
-16%
|
98
-6%
|
69
-29%
|
42
-39%
|
8
-81%
|
39
+377%
|
66
+70%
|
104
+57%
|
49
-53%
|
43
-11%
|
2
-96%
|
(51)
N/A
|
40
N/A
|
43
+9%
|
59
+37%
|
76
+29%
|
69
-10%
|
72
+5%
|
77
+6%
|
80
+5%
|
59
-27%
|
29
-51%
|
23
-21%
|
15
-34%
|
10
-38%
|
(27)
N/A
|
(99)
-263%
|
(127)
-28%
|
(110)
+13%
|
(4)
+96%
|
83
N/A
|
118
+42%
|
147
+24%
|
128
-13%
|
116
-9%
|
144
+24%
|
132
-8%
|
110
-17%
|
91
-17%
|
71
-22%
|
111
+56%
|
64
-42%
|
95
+48%
|
136
+44%
|
185
+36%
|
222
+20%
|
241
+8%
|
238
-1%
|
207
-13%
|
219
+6%
|
212
-3%
|
209
-1%
|
239
+14%
|
241
+1%
|
218
-10%
|
207
-5%
|
117
-43%
|
50
-57%
|
10
-80%
|
(16)
N/A
|
127
N/A
|
151
+19%
|
231
+53%
|
283
+23%
|
259
-9%
|
305
+18%
|
272
-11%
|
256
-6%
|
163
-36%
|
73
-55%
|
118
+61%
|
121
+3%
|
121
0%
|
|