NACCO Industries Inc
NYSE:NC
Cash Flow Statement
Cash Flow Statement
NACCO Industries 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 |
(36)
|
(43)
|
(46)
|
(11)
|
42
|
40
|
47
|
51
|
53
|
44
|
41
|
43
|
48
|
58
|
63
|
63
|
63
|
70
|
63
|
69
|
107
|
101
|
106
|
108
|
90
|
89
|
81
|
43
|
(440)
|
(454)
|
(455)
|
(442)
|
8
|
29
|
44
|
61
|
80
|
131
|
134
|
146
|
162
|
125
|
127
|
139
|
109
|
88
|
71
|
46
|
45
|
39
|
30
|
25
|
(38)
|
(36)
|
(32)
|
(37)
|
22
|
24
|
27
|
26
|
30
|
32
|
36
|
42
|
30
|
34
|
33
|
34
|
35
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
118
|
113
|
106
|
100
|
70
|
63
|
58
|
51
|
68
|
67
|
66
|
65
|
63
|
63
|
62
|
62
|
64
|
62
|
62
|
63
|
63
|
63
|
63
|
63
|
59
|
59
|
60
|
59
|
59
|
57
|
54
|
52
|
54
|
53
|
54
|
54
|
18
|
17
|
15
|
(8)
|
16
|
8
|
0
|
16
|
18
|
20
|
21
|
23
|
29
|
25
|
27
|
28
|
28
|
28
|
27
|
26
|
17
|
22
|
21
|
16
|
13
|
12
|
11
|
13
|
13
|
13
|
14
|
14
|
15
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(5)
|
2
|
5
|
8
|
18
|
17
|
12
|
21
|
11
|
8
|
6
|
(2)
|
(2)
|
(6)
|
1
|
(1)
|
(8)
|
(2)
|
(1)
|
4
|
9
|
8
|
8
|
2
|
5
|
18
|
6
|
17
|
20
|
8
|
24
|
12
|
25
|
24
|
17
|
19
|
10
|
19
|
17
|
4
|
(0)
|
(11)
|
(13)
|
6
|
15
|
15
|
13
|
3
|
(8)
|
(8)
|
(5)
|
1
|
(41)
|
(38)
|
(38)
|
(47)
|
(5)
|
(4)
|
2
|
13
|
11
|
4
|
1
|
(0)
|
4
|
5
|
5
|
6
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
2
|
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
|
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
|
2
|
3
|
4
|
5
|
5
|
0
|
0
|
4
|
5
|
0
|
0
|
0
|
4
|
5
|
6
|
8
|
5
|
4
|
4
|
2
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
9
|
8
|
7
|
5
|
2
|
5
|
5
|
6
|
5
|
6
|
7
|
7
|
6
|
|
| Other Non-Cash Items |
33
|
31
|
36
|
26
|
6
|
6
|
3
|
0
|
6
|
16
|
23
|
25
|
18
|
10
|
(4)
|
(4)
|
2
|
1
|
22
|
15
|
(27)
|
(20)
|
(28)
|
(24)
|
21
|
17
|
4
|
7
|
483
|
476
|
477
|
479
|
(14)
|
(13)
|
(9)
|
(10)
|
(16)
|
(9)
|
(2)
|
(82)
|
(32)
|
(58)
|
(80)
|
33
|
(60)
|
(55)
|
(37)
|
(74)
|
(15)
|
(2)
|
7
|
12
|
113
|
109
|
99
|
103
|
(2)
|
7
|
6
|
55
|
62
|
45
|
56
|
8
|
11
|
27
|
15
|
8
|
(5)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
15
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Cash Interest Paid |
63
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Change in Working Capital |
26
|
54
|
47
|
48
|
10
|
(25)
|
(44)
|
(44)
|
(14)
|
(0)
|
(10)
|
(40)
|
(1)
|
(44)
|
(43)
|
(15)
|
(46)
|
(35)
|
(8)
|
3
|
21
|
(34)
|
(19)
|
(40)
|
(93)
|
(118)
|
(94)
|
(54)
|
(117)
|
(17)
|
(2)
|
26
|
84
|
70
|
48
|
(38)
|
(36)
|
(96)
|
(93)
|
41
|
5
|
79
|
60
|
(15)
|
(7)
|
(2)
|
4
|
4
|
2
|
(6)
|
(29)
|
(21)
|
(42)
|
21
|
36
|
33
|
66
|
18
|
19
|
(4)
|
(17)
|
(25)
|
(17)
|
14
|
(9)
|
(0)
|
(3)
|
(9)
|
0
|
18
|
26
|
47
|
(9)
|
22
|
18
|
8
|
(53)
|
28
|
39
|
63
|
(0)
|
75
|
86
|
62
|
(18)
|
75
|
51
|
76
|
6
|
38
|
25
|
(11)
|
(45)
|
37
|
25
|
65
|
|
| Cash from Operating Activities |
136
N/A
|
157
+16%
|
149
-5%
|
172
+15%
|
147
-14%
|
101
-31%
|
75
-26%
|
78
+4%
|
124
+58%
|
135
+10%
|
126
-7%
|
90
-28%
|
126
+40%
|
79
-37%
|
79
-1%
|
105
+33%
|
75
-28%
|
96
+28%
|
139
+45%
|
154
+11%
|
174
+13%
|
118
-32%
|
129
+10%
|
108
-16%
|
81
-25%
|
65
-20%
|
57
-12%
|
72
+27%
|
5
-93%
|
69
+1 316%
|
98
+41%
|
126
+29%
|
157
+24%
|
163
+4%
|
155
-5%
|
85
-45%
|
55
-36%
|
62
+12%
|
71
+16%
|
102
+43%
|
151
+49%
|
144
-5%
|
94
-35%
|
180
+91%
|
74
-59%
|
66
-11%
|
73
+11%
|
2
-97%
|
53
+2 555%
|
52
-2%
|
34
-34%
|
48
+41%
|
20
-59%
|
83
+321%
|
91
+9%
|
77
-15%
|
98
+27%
|
67
-32%
|
75
+13%
|
106
+41%
|
99
-6%
|
67
-33%
|
87
+30%
|
77
-11%
|
50
-36%
|
78
+57%
|
64
-18%
|
53
-17%
|
55
+3%
|
62
+14%
|
58
-7%
|
63
+9%
|
53
-16%
|
22
-58%
|
18
-18%
|
8
-54%
|
(3)
N/A
|
28
N/A
|
39
+42%
|
63
+59%
|
75
+20%
|
75
0%
|
86
+15%
|
62
-28%
|
68
+9%
|
75
+11%
|
51
-33%
|
76
+50%
|
54
-28%
|
38
-29%
|
25
-34%
|
(11)
N/A
|
22
N/A
|
37
+66%
|
25
-32%
|
65
+156%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(105)
|
(94)
|
(72)
|
(71)
|
(30)
|
(26)
|
(43)
|
(32)
|
(60)
|
(64)
|
(53)
|
(54)
|
(57)
|
(62)
|
(62)
|
(68)
|
(71)
|
(74)
|
(71)
|
(64)
|
(75)
|
(74)
|
(74)
|
(72)
|
(65)
|
(65)
|
(74)
|
(81)
|
(71)
|
(62)
|
(48)
|
(38)
|
(34)
|
(29)
|
(28)
|
(27)
|
(16)
|
(17)
|
(22)
|
(13)
|
(20)
|
(18)
|
(38)
|
(45)
|
(45)
|
(48)
|
(24)
|
(30)
|
(57)
|
(82)
|
(85)
|
(80)
|
(58)
|
(28)
|
(21)
|
(17)
|
(4)
|
(13)
|
(15)
|
(10)
|
(10)
|
(9)
|
(7)
|
(12)
|
(16)
|
(15)
|
(19)
|
(21)
|
(21)
|
(23)
|
(18)
|
(20)
|
(25)
|
(26)
|
(32)
|
(31)
|
(44)
|
(44)
|
(48)
|
(60)
|
(45)
|
(44)
|
(53)
|
(51)
|
(54)
|
(58)
|
(44)
|
(50)
|
(82)
|
(89)
|
(90)
|
(75)
|
(55)
|
(50)
|
(45)
|
(59)
|
|
| Other Items |
10
|
13
|
9
|
36
|
12
|
17
|
22
|
(2)
|
17
|
14
|
9
|
12
|
17
|
16
|
20
|
18
|
14
|
17
|
25
|
12
|
39
|
35
|
22
|
38
|
5
|
6
|
5
|
(1)
|
0
|
2
|
10
|
9
|
57
|
52
|
49
|
66
|
13
|
14
|
10
|
(16)
|
(13)
|
8
|
25
|
(29)
|
(19)
|
(39)
|
(56)
|
3
|
(3)
|
(4)
|
(4)
|
1
|
(17)
|
(16)
|
(17)
|
(17)
|
(4)
|
2
|
1
|
(2)
|
0
|
(1)
|
(0)
|
2
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
6
|
4
|
4
|
3
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
3
|
3
|
21
|
23
|
20
|
19
|
1
|
(1)
|
(2)
|
(0)
|
(16)
|
(15)
|
(14)
|
(14)
|
|
| Cash from Investing Activities |
(95)
N/A
|
(81)
+14%
|
(62)
+24%
|
(35)
+44%
|
(19)
+47%
|
(9)
+54%
|
(21)
-148%
|
(34)
-61%
|
(43)
-26%
|
(51)
-18%
|
(43)
+14%
|
(41)
+5%
|
(40)
+2%
|
(46)
-14%
|
(42)
+8%
|
(50)
-17%
|
(56)
-14%
|
(57)
-1%
|
(46)
+19%
|
(52)
-13%
|
(35)
+33%
|
(39)
-11%
|
(51)
-31%
|
(34)
+35%
|
(60)
-79%
|
(59)
+2%
|
(69)
-17%
|
(82)
-18%
|
(71)
+13%
|
(60)
+16%
|
(38)
+36%
|
(29)
+24%
|
23
N/A
|
23
-1%
|
21
-9%
|
38
+84%
|
(3)
N/A
|
(4)
-23%
|
(12)
-205%
|
(30)
-154%
|
(33)
-11%
|
(10)
+69%
|
(13)
-29%
|
(73)
-452%
|
(64)
+13%
|
(87)
-36%
|
(80)
+8%
|
(27)
+67%
|
(61)
-128%
|
(86)
-42%
|
(89)
-3%
|
(79)
+11%
|
(75)
+5%
|
(45)
+41%
|
(37)
+16%
|
(34)
+9%
|
(8)
+76%
|
(10)
-22%
|
(14)
-37%
|
(12)
+14%
|
(10)
+18%
|
(10)
-5%
|
(7)
+30%
|
(11)
-46%
|
(15)
-43%
|
(13)
+11%
|
(17)
-30%
|
(18)
-3%
|
(18)
-3%
|
(21)
-11%
|
(16)
+21%
|
(14)
+14%
|
(20)
-47%
|
(21)
-5%
|
(29)
-35%
|
(33)
-13%
|
(46)
-41%
|
(46)
+1%
|
(48)
-4%
|
(60)
-26%
|
(44)
+26%
|
(44)
+1%
|
(50)
-14%
|
(48)
+4%
|
(33)
+31%
|
(35)
-6%
|
(24)
+32%
|
(32)
-33%
|
(82)
-158%
|
(90)
-10%
|
(92)
-3%
|
(75)
+19%
|
(71)
+5%
|
(65)
+9%
|
(59)
+9%
|
(73)
-24%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(24)
|
(30)
|
(31)
|
(31)
|
(24)
|
(30)
|
(35)
|
(37)
|
(37)
|
(32)
|
(24)
|
(17)
|
(12)
|
(7)
|
(6)
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(11)
|
(13)
|
(10)
|
(6)
|
(3)
|
(1)
|
|
| Net Issuance of Debt |
25
|
(28)
|
(25)
|
(97)
|
(122)
|
(92)
|
(83)
|
(71)
|
(61)
|
(73)
|
(55)
|
(27)
|
11
|
46
|
18
|
14
|
15
|
(4)
|
(30)
|
(47)
|
(73)
|
(58)
|
82
|
79
|
83
|
117
|
(38)
|
(43)
|
(66)
|
(63)
|
(60)
|
(74)
|
(46)
|
(87)
|
(51)
|
(63)
|
(6)
|
(9)
|
(6)
|
(31)
|
(12)
|
(51)
|
(1)
|
94
|
20
|
52
|
(9)
|
(42)
|
4
|
48
|
64
|
42
|
64
|
(35)
|
(51)
|
(43)
|
(83)
|
(26)
|
(28)
|
(5)
|
(23)
|
(13)
|
(28)
|
(56)
|
(36)
|
(46)
|
(41)
|
(41)
|
(47)
|
(39)
|
(16)
|
(10)
|
13
|
22
|
16
|
15
|
20
|
8
|
3
|
(8)
|
(26)
|
(21)
|
(16)
|
(1)
|
(4)
|
(6)
|
(1)
|
(3)
|
11
|
17
|
29
|
41
|
56
|
44
|
33
|
9
|
|
| Cash Paid for Dividends |
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(45)
|
(43)
|
(40)
|
(38)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Other |
(19)
|
(14)
|
(24)
|
(37)
|
(17)
|
(11)
|
4
|
25
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(17)
|
(17)
|
(17)
|
(13)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(20)
|
(20)
|
(17)
|
(26)
|
(11)
|
(10)
|
(12)
|
(96)
|
4
|
4
|
5
|
99
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
6
|
(0)
|
1
|
(31)
|
(20)
|
2
|
(4)
|
52
|
40
|
20
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(50)
-2 994%
|
(56)
-13%
|
(142)
-152%
|
(147)
-4%
|
(111)
+24%
|
(87)
+22%
|
(56)
+36%
|
(72)
-30%
|
(85)
-18%
|
(68)
+19%
|
(42)
+39%
|
(4)
+90%
|
29
N/A
|
1
-97%
|
(3)
N/A
|
(2)
+31%
|
(24)
-1 233%
|
(62)
-159%
|
(80)
-28%
|
(106)
-33%
|
(87)
+18%
|
63
N/A
|
60
-5%
|
64
+7%
|
98
+52%
|
(55)
N/A
|
(60)
-10%
|
(83)
-38%
|
(81)
+3%
|
(77)
+4%
|
(92)
-18%
|
(64)
+30%
|
(105)
-64%
|
(71)
+32%
|
(85)
-19%
|
(43)
+49%
|
(47)
-7%
|
(40)
+13%
|
(75)
-85%
|
(42)
+44%
|
(82)
-95%
|
(33)
+60%
|
(23)
+29%
|
(25)
-5%
|
5
N/A
|
(68)
N/A
|
(11)
+84%
|
(37)
-235%
|
7
N/A
|
30
+328%
|
2
-93%
|
21
+900%
|
(79)
N/A
|
(95)
-20%
|
(82)
+14%
|
(108)
-32%
|
(50)
+54%
|
(46)
+8%
|
(50)
-8%
|
(56)
-11%
|
(25)
+56%
|
(42)
-71%
|
(11)
+73%
|
(2)
+80%
|
(32)
-1 287%
|
(22)
+32%
|
(46)
-113%
|
(53)
-14%
|
(46)
+13%
|
(24)
+49%
|
(17)
+26%
|
5
N/A
|
14
+171%
|
8
-43%
|
7
-13%
|
14
+103%
|
3
-78%
|
(3)
N/A
|
(13)
-412%
|
(33)
-159%
|
(28)
+14%
|
(24)
+16%
|
(8)
+65%
|
(10)
-17%
|
(12)
-21%
|
(7)
+43%
|
(9)
-31%
|
1
N/A
|
3
+138%
|
12
+243%
|
21
+78%
|
37
+72%
|
28
-23%
|
21
-26%
|
(2)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
1
|
3
|
1
|
4
|
4
|
2
|
4
|
3
|
0
|
(2)
|
(1)
|
(0)
|
1
|
1
|
0
|
(1)
|
1
|
(2)
|
(1)
|
(2)
|
(3)
|
1
|
(0)
|
(1)
|
1
|
1
|
1
|
7
|
5
|
9
|
10
|
2
|
(3)
|
(13)
|
(10)
|
0
|
1
|
8
|
0
|
(4)
|
(7)
|
(8)
|
(3)
|
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
|
|
| Net Change in Cash |
38
N/A
|
27
-29%
|
34
+24%
|
(4)
N/A
|
(14)
-281%
|
(15)
-6%
|
(31)
-107%
|
(8)
+74%
|
11
N/A
|
(0)
N/A
|
12
N/A
|
6
-52%
|
82
+1 258%
|
63
-23%
|
39
-39%
|
53
+37%
|
16
-70%
|
16
-1%
|
29
+79%
|
21
-28%
|
30
+47%
|
(12)
N/A
|
142
N/A
|
135
-5%
|
85
-37%
|
105
+24%
|
(67)
N/A
|
(69)
-3%
|
(143)
-108%
|
(66)
+54%
|
(9)
+87%
|
16
N/A
|
118
+633%
|
78
-34%
|
91
+18%
|
29
-69%
|
8
-71%
|
13
+49%
|
28
+120%
|
(2)
N/A
|
73
N/A
|
44
-39%
|
40
-10%
|
79
+100%
|
(14)
N/A
|
(15)
-9%
|
(74)
-391%
|
(36)
+52%
|
(44)
-25%
|
(27)
+40%
|
(24)
+10%
|
(29)
-19%
|
(34)
-19%
|
(41)
-19%
|
(42)
-2%
|
(39)
+7%
|
(18)
+52%
|
6
N/A
|
15
+136%
|
44
+191%
|
34
-23%
|
32
-4%
|
38
+17%
|
55
+47%
|
32
-41%
|
32
+0%
|
25
-23%
|
(11)
N/A
|
(16)
-50%
|
(4)
+74%
|
18
N/A
|
32
+73%
|
38
+18%
|
15
-61%
|
(3)
N/A
|
(18)
-525%
|
(35)
-97%
|
(15)
+57%
|
(11)
+27%
|
(10)
+6%
|
(2)
+76%
|
3
N/A
|
12
+388%
|
5
-57%
|
25
+366%
|
28
+13%
|
20
-29%
|
35
+77%
|
(26)
N/A
|
(48)
-86%
|
(55)
-14%
|
(65)
-19%
|
(12)
+81%
|
0
N/A
|
(13)
N/A
|
(10)
+20%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
31
N/A
|
63
+101%
|
77
+23%
|
101
+31%
|
117
+16%
|
75
-36%
|
32
-57%
|
46
+42%
|
64
+40%
|
71
+11%
|
73
+3%
|
36
-50%
|
69
+90%
|
18
-74%
|
17
-8%
|
37
+125%
|
5
-88%
|
22
+382%
|
68
+212%
|
90
+33%
|
99
+10%
|
43
-56%
|
56
+28%
|
37
-34%
|
16
-56%
|
(0)
N/A
|
(17)
-8 250%
|
(9)
+48%
|
(67)
-664%
|
7
N/A
|
50
+617%
|
89
+76%
|
124
+39%
|
133
+8%
|
127
-5%
|
58
-55%
|
39
-32%
|
44
+13%
|
49
+12%
|
88
+79%
|
131
+49%
|
126
-4%
|
56
-55%
|
135
+140%
|
30
-78%
|
18
-41%
|
49
+178%
|
(28)
N/A
|
(4)
+85%
|
(30)
-588%
|
(51)
-71%
|
(32)
+37%
|
(38)
-18%
|
55
N/A
|
71
+28%
|
60
-15%
|
94
+56%
|
54
-42%
|
60
+11%
|
95
+59%
|
89
-6%
|
58
-35%
|
80
+38%
|
65
-18%
|
34
-48%
|
63
+87%
|
45
-29%
|
32
-28%
|
34
+5%
|
39
+17%
|
40
+2%
|
43
+8%
|
28
-35%
|
(4)
N/A
|
(13)
-269%
|
(23)
-72%
|
(47)
-105%
|
(16)
+65%
|
(8)
+48%
|
2
N/A
|
30
+1 163%
|
30
+0%
|
33
+8%
|
11
-67%
|
13
+22%
|
17
+31%
|
7
-60%
|
26
+270%
|
(28)
N/A
|
(50)
-82%
|
(65)
-29%
|
(86)
-33%
|
(33)
+62%
|
(13)
+62%
|
(20)
-56%
|
6
N/A
|
|