Kronos Worldwide Inc
NYSE:KRO
Cash Flow Statement
Cash Flow Statement
Kronos Worldwide Inc
| 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 |
83
|
85
|
84
|
88
|
81
|
324
|
318
|
314
|
326
|
74
|
72
|
72
|
65
|
46
|
50
|
82
|
80
|
66
|
(27)
|
(67)
|
(80)
|
(74)
|
3
|
9
|
(17)
|
(45)
|
(33)
|
(35)
|
35
|
76
|
99
|
131
|
148
|
218
|
272
|
321
|
398
|
373
|
322
|
219
|
41
|
(58)
|
(123)
|
(102)
|
(47)
|
20
|
82
|
99
|
103
|
(90)
|
(133)
|
(174)
|
(196)
|
(34)
|
(0)
|
43
|
84
|
279
|
330
|
355
|
388
|
270
|
228
|
205
|
165
|
116
|
102
|
87
|
84
|
73
|
63
|
64
|
57
|
64
|
92
|
113
|
151
|
171
|
156
|
105
|
32
|
(22)
|
(64)
|
(49)
|
(26)
|
2
|
94
|
86
|
96
|
68
|
(41)
|
|
| Depreciation & Amortization |
42
|
36
|
38
|
39
|
41
|
42
|
43
|
44
|
44
|
44
|
44
|
44
|
43
|
43
|
44
|
44
|
46
|
47
|
48
|
49
|
50
|
52
|
53
|
51
|
49
|
47
|
45
|
47
|
48
|
47
|
46
|
45
|
45
|
46
|
47
|
48
|
48
|
48
|
47
|
48
|
49
|
49
|
50
|
50
|
50
|
51
|
50
|
49
|
48
|
46
|
44
|
42
|
41
|
41
|
41
|
41
|
40
|
40
|
41
|
41
|
43
|
46
|
47
|
50
|
48
|
48
|
47
|
48
|
52
|
55
|
57
|
58
|
56
|
54
|
53
|
51
|
52
|
52
|
52
|
52
|
52
|
50
|
49
|
49
|
47
|
56
|
61
|
60
|
63
|
58
|
56
|
|
| Change in Deffered Taxes |
15
|
9
|
7
|
37
|
31
|
(232)
|
(231)
|
(264)
|
(257)
|
11
|
27
|
27
|
22
|
5
|
(10)
|
(28)
|
(29)
|
(11)
|
78
|
105
|
105
|
89
|
(2)
|
(11)
|
(25)
|
(28)
|
(23)
|
(22)
|
(41)
|
(27)
|
(23)
|
(24)
|
20
|
35
|
45
|
64
|
78
|
63
|
42
|
23
|
(34)
|
(59)
|
(65)
|
(68)
|
(26)
|
(4)
|
15
|
20
|
13
|
154
|
138
|
139
|
136
|
(6)
|
(3)
|
8
|
11
|
(137)
|
(130)
|
(152)
|
(145)
|
10
|
9
|
27
|
21
|
17
|
14
|
7
|
3
|
(9)
|
(13)
|
(3)
|
(2)
|
6
|
12
|
14
|
16
|
17
|
13
|
(1)
|
(2)
|
(24)
|
(35)
|
(39)
|
(41)
|
(22)
|
5
|
31
|
33
|
33
|
32
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
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
|
|
| Other Non-Cash Items |
(16)
|
1
|
(1)
|
(3)
|
3
|
7
|
10
|
12
|
6
|
(6)
|
(4)
|
(5)
|
(7)
|
5
|
3
|
6
|
11
|
5
|
2
|
1
|
0
|
1
|
3
|
0
|
(3)
|
2
|
(2)
|
12
|
17
|
14
|
18
|
7
|
4
|
7
|
8
|
12
|
(6)
|
(9)
|
(25)
|
(19)
|
20
|
26
|
30
|
37
|
21
|
23
|
32
|
22
|
32
|
17
|
36
|
30
|
15
|
29
|
7
|
12
|
14
|
19
|
24
|
12
|
19
|
11
|
14
|
23
|
17
|
12
|
14
|
11
|
12
|
14
|
11
|
11
|
10
|
13
|
10
|
21
|
21
|
16
|
13
|
7
|
6
|
(1)
|
3
|
9
|
12
|
24
|
(57)
|
(63)
|
(67)
|
(76)
|
2
|
|
| Cash Taxes Paid |
20
|
15
|
(5)
|
2
|
(20)
|
(28)
|
(9)
|
(24)
|
(2)
|
12
|
19
|
30
|
32
|
45
|
35
|
44
|
43
|
24
|
29
|
24
|
20
|
19
|
13
|
4
|
3
|
0
|
5
|
3
|
4
|
9
|
16
|
4
|
11
|
38
|
57
|
105
|
127
|
137
|
123
|
94
|
78
|
94
|
43
|
33
|
21
|
(23)
|
19
|
18
|
23
|
11
|
5
|
1
|
(3)
|
(1)
|
(1)
|
7
|
6
|
12
|
21
|
37
|
49
|
36
|
55
|
68
|
63
|
86
|
64
|
36
|
27
|
8
|
17
|
15
|
11
|
45
|
36
|
42
|
51
|
36
|
40
|
37
|
29
|
29
|
20
|
17
|
21
|
33
|
39
|
35
|
36
|
52
|
43
|
|
| Cash Interest Paid |
34
|
32
|
31
|
30
|
35
|
39
|
44
|
49
|
44
|
45
|
40
|
41
|
41
|
35
|
36
|
34
|
34
|
37
|
37
|
38
|
39
|
42
|
42
|
42
|
41
|
39
|
39
|
39
|
39
|
39
|
38
|
42
|
47
|
44
|
45
|
35
|
29
|
36
|
42
|
36
|
42
|
36
|
22
|
19
|
16
|
4
|
14
|
15
|
16
|
16
|
16
|
17
|
17
|
17
|
19
|
18
|
18
|
18
|
20
|
15
|
20
|
16
|
18
|
19
|
18
|
18
|
18
|
17
|
17
|
17
|
18
|
18
|
19
|
18
|
18
|
18
|
17
|
17
|
16
|
16
|
15
|
15
|
16
|
16
|
15
|
16
|
32
|
38
|
51
|
53
|
51
|
|
| Change in Working Capital |
(18)
|
(31)
|
(10)
|
(53)
|
(22)
|
5
|
4
|
45
|
8
|
(37)
|
(38)
|
(39)
|
(39)
|
(23)
|
(8)
|
(32)
|
(34)
|
(16)
|
(10)
|
2
|
2
|
(8)
|
(23)
|
(47)
|
11
|
102
|
65
|
84
|
29
|
(71)
|
(50)
|
(32)
|
(54)
|
(96)
|
(70)
|
(149)
|
(347)
|
(327)
|
(277)
|
(193)
|
67
|
171
|
188
|
213
|
168
|
75
|
(83)
|
(102)
|
(116)
|
(50)
|
27
|
15
|
50
|
31
|
26
|
(14)
|
(3)
|
(26)
|
(26)
|
20
|
(13)
|
8
|
(42)
|
(116)
|
(114)
|
(149)
|
(63)
|
7
|
(7)
|
19
|
(27)
|
(28)
|
49
|
26
|
6
|
7
|
(107)
|
(78)
|
(95)
|
(80)
|
(97)
|
(47)
|
10
|
36
|
80
|
18
|
(15)
|
(42)
|
(112)
|
(87)
|
(89)
|
|
| Cash from Operating Activities |
105
N/A
|
100
-5%
|
117
+17%
|
108
-8%
|
133
+23%
|
146
+10%
|
144
-1%
|
151
+5%
|
127
-16%
|
86
-32%
|
101
+17%
|
98
-3%
|
85
-13%
|
77
-10%
|
79
+3%
|
72
-9%
|
73
+2%
|
91
+24%
|
90
0%
|
90
0%
|
77
-14%
|
59
-24%
|
35
-41%
|
3
-92%
|
14
+430%
|
79
+450%
|
53
-33%
|
86
+64%
|
88
+2%
|
38
-56%
|
91
+136%
|
126
+39%
|
163
+30%
|
210
+28%
|
302
+44%
|
296
-2%
|
170
-43%
|
148
-13%
|
110
-26%
|
77
-30%
|
142
+85%
|
129
-9%
|
80
-38%
|
130
+63%
|
167
+28%
|
165
-1%
|
96
-42%
|
88
-9%
|
80
-9%
|
76
-5%
|
111
+46%
|
52
-53%
|
47
-10%
|
60
+29%
|
71
+17%
|
90
+27%
|
147
+64%
|
175
+19%
|
239
+37%
|
276
+15%
|
293
+6%
|
344
+18%
|
257
-25%
|
189
-27%
|
137
-27%
|
45
-67%
|
113
+153%
|
160
+41%
|
144
-10%
|
152
+6%
|
93
-39%
|
103
+11%
|
169
+65%
|
163
-4%
|
172
+6%
|
207
+20%
|
131
-36%
|
178
+35%
|
140
-21%
|
82
-41%
|
(10)
N/A
|
(44)
-365%
|
(36)
+18%
|
6
N/A
|
72
+1 209%
|
77
+7%
|
88
+14%
|
73
-17%
|
13
-82%
|
(4)
N/A
|
(40)
-883%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(39)
|
(34)
|
(38)
|
(35)
|
(33)
|
(32)
|
(33)
|
(39)
|
(40)
|
(40)
|
(39)
|
(43)
|
(42)
|
(45)
|
(49)
|
(51)
|
(52)
|
(54)
|
(54)
|
(47)
|
(59)
|
(65)
|
(72)
|
(68)
|
(63)
|
(48)
|
(31)
|
(24)
|
(21)
|
(24)
|
(31)
|
(38)
|
(43)
|
(47)
|
(52)
|
(69)
|
(79)
|
(76)
|
(75)
|
(75)
|
(71)
|
(77)
|
(79)
|
(68)
|
(65)
|
(62)
|
(58)
|
(61)
|
(57)
|
(53)
|
(53)
|
(47)
|
(50)
|
(52)
|
(50)
|
(53)
|
(51)
|
(56)
|
(59)
|
(64)
|
(68)
|
(63)
|
(59)
|
(56)
|
(57)
|
(57)
|
(55)
|
(55)
|
(54)
|
(55)
|
(59)
|
(63)
|
(58)
|
(59)
|
(60)
|
(59)
|
(62)
|
(68)
|
(67)
|
(63)
|
(65)
|
(67)
|
(61)
|
(47)
|
(36)
|
(22)
|
(23)
|
(30)
|
(37)
|
(45)
|
(45)
|
|
| Other Items |
(3)
|
(4)
|
(2)
|
(0)
|
1
|
1
|
1
|
(1)
|
(1)
|
3
|
3
|
4
|
4
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(108)
|
(225)
|
(243)
|
(243)
|
(150)
|
(30)
|
(15)
|
(27)
|
225
|
222
|
225
|
237
|
(1)
|
(1)
|
6
|
6
|
7
|
7
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
14
|
(2)
|
(2)
|
(5)
|
3
|
6
|
6
|
9
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(157)
|
(157)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(42)
N/A
|
(38)
+10%
|
(41)
-6%
|
(35)
+13%
|
(32)
+10%
|
(31)
+2%
|
(32)
-2%
|
(40)
-26%
|
(41)
-2%
|
(37)
+9%
|
(36)
+3%
|
(40)
-12%
|
(39)
+3%
|
(45)
-18%
|
(49)
-9%
|
(51)
-3%
|
(52)
-3%
|
(54)
-3%
|
(53)
+1%
|
(47)
+11%
|
(59)
-24%
|
(66)
-12%
|
(72)
-11%
|
(68)
+6%
|
(63)
+8%
|
(48)
+24%
|
(31)
+35%
|
(24)
+24%
|
(21)
+12%
|
(25)
-17%
|
(31)
-26%
|
(146)
-373%
|
(267)
-83%
|
(290)
-9%
|
(295)
-2%
|
(218)
+26%
|
(109)
+50%
|
(91)
+17%
|
(102)
-13%
|
150
N/A
|
151
+1%
|
148
-2%
|
158
+7%
|
(68)
N/A
|
(66)
+4%
|
(55)
+16%
|
(51)
+7%
|
(54)
-5%
|
(49)
+9%
|
(52)
-6%
|
(53)
-1%
|
(47)
+11%
|
(50)
-6%
|
(52)
-4%
|
(50)
+3%
|
(53)
-6%
|
(51)
+3%
|
(56)
-9%
|
(59)
-6%
|
(78)
-31%
|
(68)
+13%
|
(63)
+8%
|
(59)
+6%
|
(43)
+28%
|
(59)
-37%
|
(59)
0%
|
(60)
-2%
|
(53)
+13%
|
(49)
+7%
|
(49)
-1%
|
(50)
-2%
|
(61)
-22%
|
(58)
+5%
|
(59)
-1%
|
(60)
-3%
|
(59)
+3%
|
(62)
-6%
|
(68)
-9%
|
(67)
+1%
|
(63)
+6%
|
(65)
-3%
|
(67)
-2%
|
(61)
+9%
|
(47)
+22%
|
(36)
+25%
|
(22)
+39%
|
(179)
-730%
|
(186)
-4%
|
(194)
-4%
|
(201)
-4%
|
(45)
+78%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
338
|
0
|
0
|
0
|
0
|
0
|
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
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
125
|
(10)
|
(32)
|
(75)
|
(66)
|
(34)
|
(0)
|
(58)
|
(91)
|
(71)
|
(71)
|
3
|
26
|
69
|
52
|
23
|
25
|
(12)
|
3
|
9
|
(5)
|
26
|
30
|
61
|
93
|
53
|
(0)
|
(49)
|
(75)
|
(52)
|
(52)
|
(27)
|
(45)
|
(118)
|
(156)
|
(175)
|
(67)
|
40
|
68
|
49
|
(162)
|
(196)
|
(220)
|
(222)
|
48
|
40
|
126
|
165
|
(1)
|
(1)
|
(3)
|
(3)
|
5
|
26
|
15
|
(4)
|
13
|
(17)
|
118
|
137
|
112
|
122
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
105
|
91
|
123
|
115
|
44
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(12)
|
(25)
|
0
|
(49)
|
(73)
|
(73)
|
0
|
(49)
|
(74)
|
(74)
|
(86)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(37)
|
0
|
(12)
|
0
|
0
|
0
|
0
|
(15)
|
(87)
|
(104)
|
(122)
|
(125)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(69)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(70)
|
(72)
|
(74)
|
(76)
|
(79)
|
(80)
|
(81)
|
(82)
|
(83)
|
(83)
|
(83)
|
(83)
|
(83)
|
(83)
|
(83)
|
(83)
|
(83)
|
(84)
|
(86)
|
(87)
|
(88)
|
(88)
|
(88)
|
(88)
|
(88)
|
(88)
|
(87)
|
(71)
|
(55)
|
(39)
|
(23)
|
(23)
|
|
| Other |
(207)
|
(144)
|
(123)
|
13
|
24
|
0
|
(37)
|
(1)
|
0
|
(1)
|
(0)
|
1
|
0
|
(8)
|
28
|
(9)
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(5)
|
(7)
|
(7)
|
0
|
(3)
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(8)
|
(9)
|
(9)
|
(9)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(5)
|
(6)
|
(9)
|
(9)
|
0
|
0
|
(2)
|
|
| Cash from Financing Activities |
(82)
N/A
|
(154)
-89%
|
(155)
0%
|
(62)
+60%
|
(54)
+13%
|
(59)
-9%
|
(37)
+37%
|
(109)
-195%
|
(141)
-30%
|
(121)
+14%
|
(121)
+0%
|
(45)
+63%
|
(22)
+51%
|
12
N/A
|
(6)
N/A
|
(35)
-483%
|
(33)
+5%
|
(61)
-85%
|
(46)
+25%
|
(40)
+13%
|
(54)
-35%
|
(24)
+56%
|
(20)
+14%
|
10
N/A
|
55
+435%
|
29
-48%
|
(13)
N/A
|
(50)
-277%
|
(75)
-51%
|
(53)
+30%
|
(52)
+2%
|
295
N/A
|
205
-31%
|
115
-44%
|
59
-49%
|
(300)
N/A
|
(137)
+54%
|
(35)
+75%
|
(9)
+74%
|
(28)
-209%
|
(239)
-749%
|
(268)
-12%
|
(290)
-8%
|
(292)
-1%
|
(28)
+90%
|
(36)
-30%
|
50
N/A
|
90
+78%
|
(71)
N/A
|
(71)
N/A
|
(72)
-2%
|
(72)
0%
|
(64)
+11%
|
(43)
+33%
|
(55)
-26%
|
(73)
-34%
|
(57)
+23%
|
(87)
-54%
|
40
N/A
|
59
+47%
|
31
-47%
|
40
+26%
|
(78)
N/A
|
(80)
-4%
|
(82)
-1%
|
(84)
-3%
|
(87)
-3%
|
(88)
-1%
|
(89)
-1%
|
(87)
+2%
|
(85)
+2%
|
(85)
+0%
|
(84)
+1%
|
(86)
-2%
|
(86)
N/A
|
(87)
0%
|
(89)
-3%
|
(88)
+1%
|
(89)
-1%
|
(92)
-2%
|
(92)
0%
|
(93)
-2%
|
(93)
+0%
|
(92)
+2%
|
(94)
-2%
|
(93)
+1%
|
25
N/A
|
27
+8%
|
79
+199%
|
89
+12%
|
19
-78%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
4
|
2
|
2
|
5
|
3
|
3
|
4
|
3
|
3
|
1
|
0
|
(2)
|
(1)
|
1
|
2
|
5
|
5
|
4
|
7
|
6
|
7
|
7
|
1
|
(4)
|
(5)
|
(2)
|
2
|
5
|
4
|
(1)
|
(2)
|
(2)
|
3
|
4
|
1
|
(0)
|
(3)
|
(4)
|
0
|
2
|
(1)
|
2
|
1
|
1
|
3
|
2
|
(4)
|
(9)
|
(18)
|
(15)
|
(11)
|
(8)
|
1
|
(2)
|
(1)
|
(5)
|
(5)
|
3
|
5
|
14
|
19
|
(3)
|
(5)
|
(14)
|
(22)
|
(6)
|
(13)
|
(2)
|
(4)
|
(2)
|
10
|
14
|
11
|
9
|
0
|
(11)
|
(4)
|
(14)
|
(19)
|
(5)
|
(5)
|
3
|
8
|
1
|
1
|
2
|
8
|
(0)
|
2
|
4
|
(0)
|
|
| Net Change in Cash |
(15)
N/A
|
(90)
-510%
|
(76)
+16%
|
15
N/A
|
50
+232%
|
59
+17%
|
79
+34%
|
5
-94%
|
(52)
N/A
|
(71)
-36%
|
(56)
+21%
|
11
N/A
|
24
+110%
|
44
+86%
|
26
-41%
|
(9)
N/A
|
(7)
+17%
|
(21)
-185%
|
(2)
+91%
|
9
N/A
|
(28)
N/A
|
(24)
+16%
|
(57)
-138%
|
(59)
-4%
|
1
N/A
|
57
+3 957%
|
10
-82%
|
18
+73%
|
(5)
N/A
|
(40)
-729%
|
6
N/A
|
274
+4 460%
|
104
-62%
|
38
-63%
|
66
+72%
|
(222)
N/A
|
(79)
+65%
|
19
N/A
|
(1)
N/A
|
200
N/A
|
54
-73%
|
10
-81%
|
(51)
N/A
|
(229)
-348%
|
77
N/A
|
76
-1%
|
91
+20%
|
114
+25%
|
(58)
N/A
|
(62)
-8%
|
(24)
+61%
|
(75)
-208%
|
(66)
+12%
|
(37)
+44%
|
(35)
+4%
|
(42)
-19%
|
34
N/A
|
35
+4%
|
225
+546%
|
271
+21%
|
275
+1%
|
318
+16%
|
115
-64%
|
51
-56%
|
(25)
N/A
|
(104)
-310%
|
(47)
+55%
|
18
N/A
|
2
-87%
|
14
+504%
|
(33)
N/A
|
(30)
+8%
|
37
N/A
|
27
-28%
|
26
-4%
|
51
+96%
|
(24)
N/A
|
7
N/A
|
(35)
N/A
|
(78)
-121%
|
(172)
-121%
|
(201)
-17%
|
(183)
+9%
|
(133)
+27%
|
(57)
+57%
|
(36)
+37%
|
(59)
-65%
|
(87)
-48%
|
(99)
-13%
|
(113)
-14%
|
(67)
+41%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
66
N/A
|
66
N/A
|
79
+20%
|
73
-8%
|
100
+37%
|
114
+14%
|
111
-2%
|
112
+0%
|
87
-22%
|
46
-47%
|
62
+34%
|
54
-12%
|
43
-22%
|
31
-27%
|
30
-5%
|
21
-29%
|
21
+0%
|
37
+73%
|
37
+1%
|
43
+16%
|
19
-56%
|
(7)
N/A
|
(37)
-457%
|
(65)
-75%
|
(48)
+26%
|
31
N/A
|
22
-30%
|
63
+191%
|
67
+7%
|
14
-79%
|
60
+326%
|
88
+48%
|
121
+37%
|
163
+35%
|
250
+53%
|
227
-9%
|
91
-60%
|
73
-20%
|
34
-53%
|
2
-94%
|
72
+3 319%
|
52
-27%
|
1
-98%
|
63
+6 180%
|
102
+63%
|
104
+1%
|
39
-63%
|
27
-31%
|
24
-11%
|
23
-1%
|
58
+149%
|
5
-91%
|
(3)
N/A
|
9
N/A
|
21
+136%
|
37
+74%
|
96
+162%
|
119
+24%
|
180
+51%
|
212
+18%
|
225
+6%
|
282
+25%
|
198
-30%
|
132
-33%
|
80
-39%
|
(12)
N/A
|
58
N/A
|
105
+81%
|
89
-15%
|
97
+9%
|
33
-66%
|
40
+19%
|
111
+179%
|
104
-6%
|
112
+8%
|
148
+32%
|
69
-53%
|
110
+59%
|
73
-34%
|
19
-74%
|
(75)
N/A
|
(111)
-48%
|
(97)
+12%
|
(42)
+57%
|
36
N/A
|
55
+53%
|
65
+18%
|
43
-34%
|
(23)
N/A
|
(49)
-108%
|
(85)
-75%
|
|