Stifel Financial Corp
NYSE:SF
Cash Flow Statement
Cash Flow Statement
Stifel Financial Corp
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
3
|
2
|
3
|
2
|
2
|
10
|
15
|
21
|
24
|
23
|
23
|
21
|
21
|
22
|
20
|
16
|
12
|
13
|
15
|
24
|
23
|
26
|
32
|
38
|
49
|
53
|
56
|
54
|
58
|
67
|
76
|
86
|
92
|
(15)
|
2
|
10
|
(8)
|
99
|
84
|
88
|
110
|
126
|
139
|
118
|
122
|
154
|
162
|
195
|
209
|
179
|
176
|
172
|
149
|
126
|
92
|
76
|
65
|
66
|
82
|
120
|
163
|
212
|
183
|
206
|
241
|
278
|
394
|
405
|
427
|
433
|
450
|
437
|
435
|
446
|
504
|
590
|
680
|
752
|
825
|
825
|
788
|
747
|
662
|
646
|
620
|
537
|
523
|
529
|
560
|
650
|
731
|
621
|
611
|
663
|
684
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
11
|
14
|
16
|
18
|
18
|
16
|
17
|
20
|
21
|
27
|
26
|
27
|
30
|
29
|
29
|
30
|
31
|
31
|
34
|
35
|
36
|
37
|
35
|
36
|
37
|
39
|
46
|
51
|
49
|
48
|
42
|
38
|
38
|
44
|
47
|
51
|
58
|
56
|
58
|
56
|
51
|
51
|
45
|
42
|
41
|
38
|
41
|
45
|
49
|
51
|
54
|
55
|
56
|
59
|
61
|
61
|
62
|
63
|
64
|
65
|
68
|
68
|
70
|
73
|
74
|
76
|
81
|
83
|
88
|
90
|
86
|
85
|
83
|
83
|
95
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
2
|
1
|
2
|
1
|
1
|
(1)
|
1
|
0
|
(0)
|
(2)
|
2
|
(2)
|
(2)
|
1
|
(5)
|
(10)
|
(15)
|
(22)
|
(20)
|
(14)
|
(11)
|
(6)
|
(5)
|
(5)
|
(7)
|
(10)
|
(17)
|
(15)
|
(66)
|
(54)
|
(27)
|
(36)
|
30
|
26
|
34
|
68
|
56
|
46
|
29
|
1
|
(79)
|
(26)
|
3
|
(11)
|
61
|
5
|
11
|
(3)
|
(3)
|
(6)
|
18
|
32
|
12
|
46
|
(7)
|
79
|
35
|
118
|
115
|
37
|
104
|
14
|
(0)
|
8
|
0
|
(7)
|
8
|
(5)
|
(2)
|
(39)
|
(9)
|
(21)
|
(73)
|
32
|
11
|
12
|
59
|
13
|
0
|
8
|
(5)
|
16
|
0
|
(1)
|
5
|
(31)
|
(58)
|
(52)
|
(42)
|
(21)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
9
|
35
|
45
|
56
|
59
|
47
|
16
|
54
|
55
|
53
|
85
|
48
|
51
|
56
|
196
|
191
|
182
|
173
|
27
|
26
|
27
|
30
|
36
|
41
|
104
|
111
|
136
|
137
|
86
|
96
|
83
|
94
|
98
|
128
|
134
|
166
|
174
|
179
|
204
|
186
|
184
|
147
|
119
|
140
|
140
|
133
|
134
|
101
|
106
|
108
|
104
|
102
|
101
|
103
|
105
|
108
|
109
|
112
|
113
|
119
|
133
|
136
|
137
|
136
|
133
|
136
|
138
|
140
|
154
|
150
|
152
|
154
|
155
|
162
|
154
|
164
|
|
| Other Non-Cash Items |
10
|
10
|
10
|
10
|
10
|
10
|
9
|
12
|
14
|
14
|
14
|
11
|
13
|
14
|
15
|
17
|
12
|
17
|
25
|
31
|
34
|
56
|
60
|
58
|
69
|
56
|
61
|
60
|
60
|
56
|
69
|
86
|
89
|
101
|
227
|
230
|
213
|
208
|
76
|
75
|
80
|
88
|
69
|
55
|
131
|
136
|
224
|
211
|
106
|
163
|
116
|
145
|
198
|
169
|
193
|
218
|
252
|
269
|
286
|
321
|
320
|
296
|
271
|
275
|
268
|
267
|
188
|
243
|
245
|
212
|
296
|
196
|
250
|
290
|
272
|
275
|
246
|
248
|
260
|
269
|
271
|
306
|
320
|
334
|
328
|
316
|
316
|
322
|
341
|
308
|
312
|
283
|
292
|
282
|
276
|
313
|
|
| Cash Taxes Paid |
4
|
3
|
3
|
3
|
3
|
3
|
4
|
9
|
13
|
14
|
14
|
16
|
17
|
18
|
20
|
16
|
11
|
7
|
5
|
3
|
2
|
9
|
11
|
21
|
22
|
21
|
31
|
32
|
32
|
26
|
16
|
16
|
35
|
40
|
63
|
55
|
40
|
42
|
9
|
6
|
0
|
(6)
|
3
|
5
|
21
|
12
|
10
|
6
|
21
|
29
|
57
|
107
|
108
|
107
|
93
|
59
|
49
|
49
|
36
|
23
|
6
|
20
|
19
|
22
|
(3)
|
(14)
|
30
|
67
|
89
|
170
|
151
|
162
|
177
|
97
|
163
|
160
|
153
|
310
|
275
|
289
|
290
|
231
|
224
|
217
|
211
|
201
|
159
|
184
|
295
|
240
|
265
|
233
|
126
|
164
|
170
|
200
|
|
| Cash Interest Paid |
10
|
8
|
6
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
6
|
9
|
12
|
16
|
19
|
19
|
24
|
25
|
29
|
30
|
27
|
25
|
19
|
16
|
13
|
12
|
12
|
12
|
12
|
13
|
13
|
17
|
14
|
24
|
25
|
26
|
33
|
29
|
29
|
33
|
38
|
41
|
46
|
44
|
41
|
43
|
41
|
42
|
44
|
39
|
42
|
45
|
52
|
59
|
62
|
65
|
64
|
65
|
70
|
79
|
100
|
132
|
170
|
194
|
210
|
208
|
183
|
162
|
128
|
100
|
85
|
72
|
69
|
65
|
63
|
63
|
69
|
119
|
221
|
363
|
536
|
693
|
822
|
921
|
977
|
1 010
|
996
|
953
|
914
|
870
|
834
|
|
| Change in Working Capital |
48
|
50
|
59
|
51
|
16
|
70
|
19
|
(61)
|
(6)
|
(44)
|
3
|
65
|
41
|
52
|
6
|
(247)
|
(196)
|
(359)
|
(376)
|
(109)
|
(206)
|
(100)
|
21
|
(11)
|
53
|
33
|
(143)
|
224
|
(130)
|
(267)
|
(99)
|
(525)
|
(279)
|
(38)
|
(205)
|
(66)
|
(256)
|
(155)
|
(177)
|
(173)
|
(129)
|
(482)
|
(162)
|
(539)
|
(332)
|
(168)
|
(118)
|
309
|
(47)
|
(195)
|
(190)
|
(117)
|
(130)
|
(279)
|
(57)
|
(614)
|
(420)
|
(546)
|
(860)
|
(947)
|
(605)
|
(61)
|
65
|
60
|
(586)
|
(658)
|
(871)
|
(162)
|
(160)
|
(262)
|
(170)
|
(67)
|
238
|
1 061
|
1 154
|
862
|
259
|
(643)
|
(104)
|
(317)
|
(456)
|
(104)
|
(593)
|
78
|
401
|
373
|
158
|
(443)
|
(679)
|
(852)
|
(986)
|
(580)
|
(51)
|
366
|
448
|
46
|
|
| Cash from Operating Activities |
64
N/A
|
67
+5%
|
73
+10%
|
68
-8%
|
31
-55%
|
85
+177%
|
44
-48%
|
(30)
N/A
|
32
N/A
|
(4)
N/A
|
42
N/A
|
103
+143%
|
79
-23%
|
91
+16%
|
47
-48%
|
(206)
N/A
|
(161)
+21%
|
(326)
-102%
|
(334)
-2%
|
(55)
+84%
|
(144)
-163%
|
(17)
+88%
|
108
N/A
|
73
-32%
|
158
+116%
|
141
-10%
|
(23)
N/A
|
350
N/A
|
(3)
N/A
|
(139)
-5 063%
|
55
N/A
|
(347)
N/A
|
(93)
+73%
|
169
N/A
|
(31)
N/A
|
142
N/A
|
(31)
N/A
|
41
N/A
|
58
+43%
|
45
-22%
|
108
+137%
|
(180)
N/A
|
124
N/A
|
(264)
N/A
|
(18)
+93%
|
128
N/A
|
220
+71%
|
702
+220%
|
308
-56%
|
216
-30%
|
215
-1%
|
250
+17%
|
288
+15%
|
74
-74%
|
303
+309%
|
(262)
N/A
|
(23)
+91%
|
(122)
-428%
|
(440)
-262%
|
(441)
0%
|
(117)
+74%
|
528
N/A
|
633
+20%
|
680
+7%
|
45
-93%
|
(73)
N/A
|
(263)
-262%
|
530
N/A
|
535
+1%
|
434
-19%
|
611
+41%
|
627
+3%
|
988
+58%
|
1 837
+86%
|
1 928
+5%
|
1 662
-14%
|
1 147
-31%
|
326
-72%
|
898
+176%
|
872
-3%
|
717
-18%
|
1 069
+49%
|
601
-44%
|
1 157
+93%
|
1 448
+25%
|
1 390
-4%
|
1 082
-22%
|
499
-54%
|
275
-45%
|
103
-62%
|
71
-31%
|
490
+591%
|
889
+81%
|
1 289
+45%
|
1 429
+11%
|
1 117
-22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(8)
|
(11)
|
(12)
|
(26)
|
(26)
|
(27)
|
(27)
|
(19)
|
(24)
|
(24)
|
(29)
|
(33)
|
(33)
|
(33)
|
(31)
|
(30)
|
(28)
|
(40)
|
(42)
|
(38)
|
(60)
|
(46)
|
(42)
|
(41)
|
(19)
|
(20)
|
(24)
|
(26)
|
(32)
|
(34)
|
(31)
|
(34)
|
(27)
|
(41)
|
(47)
|
(66)
|
(70)
|
(58)
|
(52)
|
(29)
|
(28)
|
(27)
|
(31)
|
(28)
|
(28)
|
(25)
|
(24)
|
(25)
|
(108)
|
(177)
|
(198)
|
(206)
|
(158)
|
(138)
|
(115)
|
(112)
|
(73)
|
(32)
|
(40)
|
(176)
|
(188)
|
(190)
|
(189)
|
(60)
|
(82)
|
(85)
|
(82)
|
(76)
|
(52)
|
(46)
|
(69)
|
(69)
|
(74)
|
(81)
|
(62)
|
(66)
|
(62)
|
|
| Other Items |
(2)
|
(3)
|
(2)
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(22)
|
(21)
|
(19)
|
(12)
|
(3)
|
(2)
|
(70)
|
(116)
|
(125)
|
(125)
|
(110)
|
(95)
|
(63)
|
(46)
|
(111)
|
(476)
|
(818)
|
(825)
|
(907)
|
(651)
|
(540)
|
(746)
|
(533)
|
(808)
|
(656)
|
(750)
|
(962)
|
(876)
|
(1 207)
|
(1 293)
|
(1 768)
|
(1 511)
|
(1 074)
|
(840)
|
(245)
|
(121)
|
(366)
|
(306)
|
315
|
408
|
(1 903)
|
(2 881)
|
(4 540)
|
(6 261)
|
(5 226)
|
(4 791)
|
(4 164)
|
(3 688)
|
(2 619)
|
(2 260)
|
(2 510)
|
(1 646)
|
(881)
|
(635)
|
304
|
633
|
(192)
|
(1 189)
|
(1 375)
|
(1 609)
|
(1 616)
|
(2 315)
|
(3 521)
|
(4 241)
|
(6 777)
|
(5 989)
|
(6 737)
|
(7 563)
|
(4 242)
|
(3 593)
|
(1 320)
|
519
|
1 097
|
1 857
|
915
|
(609)
|
(2 236)
|
(2 879)
|
(2 671)
|
(1 641)
|
(1 552)
|
|
| Cash from Investing Activities |
(6)
N/A
|
(5)
+10%
|
(5)
+8%
|
(2)
+52%
|
(3)
-13%
|
(4)
-54%
|
(5)
-15%
|
(5)
-9%
|
(5)
+8%
|
(3)
+41%
|
(3)
-19%
|
(4)
-25%
|
(5)
-18%
|
(6)
-34%
|
(7)
-13%
|
(27)
-277%
|
(25)
+6%
|
(24)
+4%
|
(18)
+26%
|
(11)
+38%
|
(13)
-22%
|
(82)
-513%
|
(142)
-72%
|
(151)
-7%
|
(151)
0%
|
(137)
+10%
|
(114)
+17%
|
(87)
+24%
|
(71)
+18%
|
(140)
-98%
|
(509)
-263%
|
(851)
-67%
|
(857)
-1%
|
(938)
-9%
|
(680)
+28%
|
(567)
+17%
|
(786)
-38%
|
(575)
+27%
|
(846)
-47%
|
(716)
+15%
|
(796)
-11%
|
(1 004)
-26%
|
(917)
+9%
|
(1 226)
-34%
|
(1 313)
-7%
|
(1 792)
-36%
|
(1 537)
+14%
|
(1 106)
+28%
|
(873)
+21%
|
(276)
+68%
|
(155)
+44%
|
(393)
-154%
|
(347)
+12%
|
269
N/A
|
342
+27%
|
(1 973)
N/A
|
(2 939)
-49%
|
(4 591)
-56%
|
(6 291)
-37%
|
(5 255)
+16%
|
(4 818)
+8%
|
(4 194)
+13%
|
(3 716)
+11%
|
(2 647)
+29%
|
(2 284)
+14%
|
(2 533)
-11%
|
(1 672)
+34%
|
(989)
+41%
|
(812)
+18%
|
106
N/A
|
427
+303%
|
(350)
N/A
|
(1 327)
-279%
|
(1 490)
-12%
|
(1 721)
-15%
|
(1 689)
+2%
|
(2 346)
-39%
|
(3 561)
-52%
|
(4 417)
-24%
|
(6 966)
-58%
|
(6 178)
+11%
|
(6 926)
-12%
|
(7 623)
-10%
|
(4 325)
+43%
|
(3 679)
+15%
|
(1 402)
+62%
|
443
N/A
|
1 045
+136%
|
1 811
+73%
|
847
-53%
|
(678)
N/A
|
(2 310)
-241%
|
(2 959)
-28%
|
(2 732)
+8%
|
(1 707)
+38%
|
(1 614)
+5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
(5)
|
2
|
3
|
3
|
1
|
7
|
7
|
8
|
(0)
|
4
|
2
|
1
|
(13)
|
29
|
29
|
28
|
11
|
1
|
2
|
2
|
(2)
|
(9)
|
(9)
|
68
|
56
|
90
|
131
|
146
|
140
|
131
|
63
|
(95)
|
(86)
|
7
|
28
|
49
|
(45)
|
9
|
7
|
50
|
0
|
5
|
(3)
|
(1)
|
(13)
|
(13)
|
0
|
(0)
|
0
|
0
|
0
|
(65)
|
(117)
|
(212)
|
(212)
|
(20)
|
32
|
127
|
114
|
(13)
|
(13)
|
(15)
|
(44)
|
(60)
|
(168)
|
(64)
|
(94)
|
(133)
|
(60)
|
(218)
|
71
|
127
|
160
|
204
|
(43)
|
54
|
(32)
|
(20)
|
(22)
|
(119)
|
(106)
|
(200)
|
(256)
|
(375)
|
(444)
|
(410)
|
(341)
|
(242)
|
(144)
|
(177)
|
(242)
|
(253)
|
(245)
|
|
| Net Issuance of Debt |
(34)
|
(69)
|
(76)
|
(34)
|
(59)
|
(48)
|
(39)
|
(39)
|
(35)
|
19
|
(5)
|
(7)
|
34
|
(21)
|
34
|
175
|
68
|
212
|
245
|
54
|
174
|
159
|
(83)
|
(44)
|
(76)
|
(113)
|
142
|
(121)
|
33
|
57
|
(64)
|
206
|
136
|
(49)
|
69
|
(21)
|
75
|
26
|
56
|
59
|
27
|
331
|
(18)
|
539
|
611
|
409
|
388
|
(187)
|
(76)
|
(46)
|
66
|
12
|
(264)
|
133
|
(79)
|
383
|
923
|
919
|
830
|
672
|
133
|
(327)
|
27
|
307
|
498
|
596
|
743
|
(137)
|
(557)
|
(570)
|
(799)
|
(521)
|
(74)
|
(75)
|
(239)
|
(357)
|
(621)
|
(436)
|
(235)
|
136
|
291
|
(116)
|
(49)
|
(174)
|
(129)
|
(32)
|
151
|
206
|
(3)
|
277
|
(251)
|
(337)
|
(260)
|
(450)
|
(2)
|
(20)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(4)
|
(6)
|
(9)
|
(16)
|
(23)
|
(32)
|
(40)
|
(42)
|
(44)
|
(48)
|
(51)
|
(55)
|
(59)
|
(60)
|
(63)
|
(69)
|
(74)
|
(82)
|
(89)
|
(94)
|
(102)
|
(124)
|
(141)
|
(157)
|
(171)
|
(182)
|
(188)
|
(194)
|
(200)
|
(216)
|
(216)
|
(221)
|
(227)
|
(227)
|
(242)
|
(242)
|
(244)
|
|
| Other |
(25)
|
6
|
5
|
(29)
|
46
|
(34)
|
(2)
|
72
|
1
|
15
|
(42)
|
(83)
|
(92)
|
(92)
|
(58)
|
61
|
58
|
106
|
92
|
10
|
(9)
|
(30)
|
103
|
150
|
140
|
132
|
(30)
|
(7)
|
149
|
208
|
640
|
774
|
542
|
833
|
589
|
623
|
712
|
366
|
699
|
571
|
755
|
1 138
|
739
|
1 186
|
1 063
|
1 183
|
1 385
|
915
|
604
|
154
|
(234)
|
111
|
212
|
(246)
|
(426)
|
2 094
|
2 426
|
3 702
|
6 000
|
4 956
|
4 544
|
4 013
|
2 794
|
1 490
|
1 597
|
1 999
|
1 399
|
2 097
|
1 329
|
414
|
172
|
(436)
|
1 427
|
808
|
905
|
1 470
|
1 619
|
3 385
|
3 997
|
5 793
|
5 514
|
6 224
|
6 670
|
3 642
|
3 755
|
772
|
235
|
184
|
(769)
|
59
|
458
|
1 689
|
2 015
|
1 638
|
2 047
|
600
|
|
| Cash from Financing Activities |
(57)
N/A
|
(61)
-6%
|
(68)
-12%
|
(68)
+0%
|
(11)
+85%
|
(79)
-650%
|
(38)
+52%
|
34
N/A
|
(28)
N/A
|
42
N/A
|
(39)
N/A
|
(90)
-129%
|
(54)
+40%
|
(111)
-106%
|
(22)
+80%
|
224
N/A
|
155
-31%
|
346
+124%
|
366
+6%
|
74
-80%
|
166
+124%
|
131
-21%
|
22
-83%
|
105
+375%
|
55
-47%
|
10
-82%
|
180
+1 713%
|
(72)
N/A
|
271
N/A
|
396
+46%
|
721
+82%
|
1 120
+55%
|
810
-28%
|
847
+5%
|
563
-34%
|
516
-8%
|
794
+54%
|
420
-47%
|
804
+92%
|
585
-27%
|
790
+35%
|
1 476
+87%
|
769
-48%
|
1 725
+124%
|
1 679
-3%
|
1 589
-5%
|
1 773
+12%
|
715
-60%
|
514
-28%
|
108
-79%
|
(169)
N/A
|
123
N/A
|
(51)
N/A
|
(113)
-119%
|
(570)
-406%
|
2 360
N/A
|
3 137
+33%
|
4 409
+41%
|
6 809
+54%
|
5 657
-17%
|
4 797
-15%
|
3 792
-21%
|
2 792
-26%
|
1 761
-37%
|
2 048
+16%
|
2 512
+23%
|
2 040
-19%
|
1 748
-14%
|
659
-62%
|
(302)
N/A
|
(815)
-170%
|
(1 077)
-32%
|
1 075
N/A
|
741
-31%
|
724
-2%
|
1 199
+66%
|
1 121
-7%
|
2 817
+151%
|
3 723
+32%
|
5 794
+56%
|
5 661
-2%
|
5 946
+5%
|
6 346
+7%
|
3 191
-50%
|
3 244
+2%
|
295
-91%
|
(184)
N/A
|
(255)
-39%
|
(1 398)
-449%
|
(221)
+84%
|
(257)
-16%
|
980
N/A
|
1 352
+38%
|
704
-48%
|
1 550
+120%
|
91
-94%
|
|
| 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
|
9
|
2
|
2
|
3
|
(8)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
(1)
|
(1)
|
1
|
2
|
3
|
5
|
(6)
|
(7)
|
(12)
|
(8)
|
(3)
|
(4)
|
(2)
|
(12)
|
(11)
|
(13)
|
(8)
|
(1)
|
3
|
8
|
9
|
1
|
(3)
|
(6)
|
(7)
|
(5)
|
(8)
|
5
|
(7)
|
(4)
|
8
|
7
|
19
|
22
|
5
|
(4)
|
5
|
13
|
42
|
55
|
48
|
39
|
15
|
5
|
0
|
(1)
|
7
|
(6)
|
(1)
|
8
|
(1)
|
10
|
|
| Net Change in Cash |
0
N/A
|
1
+100%
|
1
-25%
|
(2)
N/A
|
18
N/A
|
2
-88%
|
2
-10%
|
(2)
N/A
|
(1)
+56%
|
35
N/A
|
(0)
N/A
|
9
N/A
|
20
+129%
|
(26)
N/A
|
18
N/A
|
(9)
N/A
|
(32)
-270%
|
(4)
+86%
|
14
N/A
|
8
-39%
|
9
+5%
|
31
+257%
|
(12)
N/A
|
27
N/A
|
62
+128%
|
14
-77%
|
43
+197%
|
192
+351%
|
198
+3%
|
117
-41%
|
267
+129%
|
(78)
N/A
|
(141)
-81%
|
79
N/A
|
(139)
N/A
|
92
N/A
|
(21)
N/A
|
(112)
-438%
|
8
N/A
|
(86)
N/A
|
101
N/A
|
291
+187%
|
(21)
N/A
|
236
N/A
|
347
+47%
|
(75)
N/A
|
456
N/A
|
313
-31%
|
(48)
N/A
|
53
N/A
|
(114)
N/A
|
(27)
+77%
|
(122)
-355%
|
222
N/A
|
72
-67%
|
121
+68%
|
174
+43%
|
(316)
N/A
|
68
N/A
|
(52)
N/A
|
(146)
-181%
|
125
N/A
|
(288)
N/A
|
(199)
+31%
|
(182)
+9%
|
(93)
+49%
|
102
N/A
|
1 282
+1 160%
|
375
-71%
|
234
-38%
|
216
-8%
|
(795)
N/A
|
728
N/A
|
1 084
+49%
|
939
-13%
|
1 178
+25%
|
(59)
N/A
|
(397)
-570%
|
209
N/A
|
(303)
N/A
|
204
N/A
|
102
-50%
|
(634)
N/A
|
79
N/A
|
1 062
+1 238%
|
322
-70%
|
1 355
+321%
|
1 295
-4%
|
688
-47%
|
728
+6%
|
(857)
N/A
|
(846)
+1%
|
(720)
+15%
|
(731)
-1%
|
1 271
N/A
|
(395)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
60
N/A
|
64
+7%
|
70
+9%
|
65
-8%
|
27
-58%
|
81
+199%
|
41
-49%
|
(33)
N/A
|
30
N/A
|
(6)
N/A
|
40
N/A
|
99
+148%
|
74
-25%
|
86
+16%
|
41
-52%
|
(210)
N/A
|
(166)
+21%
|
(331)
-100%
|
(339)
-3%
|
(62)
+82%
|
(155)
-149%
|
(29)
+81%
|
82
N/A
|
47
-42%
|
131
+178%
|
114
-13%
|
(42)
N/A
|
327
N/A
|
(27)
N/A
|
(168)
-522%
|
22
N/A
|
(380)
N/A
|
(126)
+67%
|
138
N/A
|
(61)
N/A
|
114
N/A
|
(71)
N/A
|
(2)
+98%
|
20
N/A
|
(14)
N/A
|
62
N/A
|
(222)
N/A
|
83
N/A
|
(283)
N/A
|
(38)
+87%
|
105
N/A
|
193
+85%
|
670
+246%
|
274
-59%
|
185
-32%
|
181
-2%
|
224
+23%
|
247
+10%
|
27
-89%
|
237
+769%
|
(332)
N/A
|
(81)
+76%
|
(173)
-114%
|
(469)
-171%
|
(470)
0%
|
(144)
+69%
|
498
N/A
|
605
+22%
|
652
+8%
|
20
-97%
|
(96)
N/A
|
(289)
-199%
|
421
N/A
|
358
-15%
|
236
-34%
|
405
+71%
|
469
+16%
|
850
+81%
|
1 722
+103%
|
1 816
+5%
|
1 588
-13%
|
1 116
-30%
|
286
-74%
|
722
+153%
|
684
-5%
|
527
-23%
|
880
+67%
|
541
-39%
|
1 075
+99%
|
1 363
+27%
|
1 308
-4%
|
1 005
-23%
|
447
-56%
|
228
-49%
|
34
-85%
|
2
-95%
|
417
+25 151%
|
808
+94%
|
1 228
+52%
|
1 363
+11%
|
1 055
-23%
|
|