STERIS plc
NYSE:STE
Cash Flow Statement
Cash Flow Statement
STERIS plc
| 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 |
11
|
46
|
55
|
64
|
71
|
79
|
83
|
85
|
91
|
94
|
95
|
94
|
91
|
86
|
86
|
83
|
87
|
70
|
68
|
68
|
61
|
82
|
81
|
80
|
81
|
77
|
89
|
102
|
109
|
111
|
111
|
114
|
126
|
129
|
58
|
61
|
42
|
51
|
125
|
119
|
131
|
136
|
138
|
148
|
163
|
160
|
162
|
152
|
132
|
129
|
122
|
123
|
133
|
135
|
135
|
113
|
95
|
112
|
136
|
168
|
143
|
111
|
120
|
144
|
244
|
292
|
304
|
317
|
270
|
305
|
320
|
337
|
394
|
408
|
411
|
422
|
432
|
397
|
287
|
251
|
279
|
243
|
376
|
(9)
|
(29)
|
106
|
119
|
550
|
568
|
380
|
402
|
437
|
469
|
616
|
649
|
690
|
|
| Depreciation & Amortization |
48
|
47
|
46
|
47
|
46
|
47
|
47
|
47
|
48
|
49
|
49
|
49
|
50
|
51
|
53
|
55
|
56
|
58
|
59
|
59
|
60
|
60
|
61
|
62
|
64
|
63
|
62
|
61
|
59
|
59
|
58
|
57
|
57
|
56
|
55
|
55
|
54
|
54
|
56
|
58
|
61
|
63
|
63
|
63
|
65
|
69
|
73
|
75
|
76
|
76
|
78
|
87
|
89
|
92
|
94
|
90
|
113
|
144
|
175
|
202
|
188
|
188
|
178
|
173
|
187
|
178
|
182
|
182
|
220
|
226
|
226
|
230
|
197
|
197
|
199
|
204
|
211
|
219
|
254
|
318
|
378
|
553
|
608
|
624
|
645
|
553
|
552
|
570
|
573
|
565
|
540
|
503
|
488
|
476
|
483
|
489
|
|
| Change in Deffered Taxes |
2
|
13
|
13
|
13
|
13
|
4
|
5
|
4
|
4
|
8
|
12
|
12
|
13
|
13
|
9
|
9
|
8
|
(8)
|
(15)
|
(15)
|
(15)
|
(10)
|
(6)
|
(6)
|
(20)
|
(10)
|
(4)
|
(4)
|
18
|
7
|
(2)
|
1
|
(3)
|
2
|
(38)
|
(41)
|
(52)
|
(43)
|
11
|
19
|
32
|
22
|
12
|
13
|
21
|
24
|
25
|
16
|
6
|
15
|
15
|
14
|
12
|
(5)
|
1
|
(13)
|
(8)
|
1
|
(4)
|
5
|
51
|
31
|
27
|
33
|
(43)
|
(25)
|
(22)
|
(19)
|
5
|
(7)
|
(7)
|
(10)
|
(10)
|
9
|
10
|
11
|
11
|
4
|
5
|
6
|
7
|
(107)
|
(102)
|
(173)
|
(173)
|
(186)
|
(192)
|
(124)
|
(124)
|
(131)
|
(153)
|
(152)
|
(155)
|
(77)
|
(54)
|
(55)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
10
|
6
|
8
|
8
|
9
|
9
|
8
|
8
|
7
|
7
|
8
|
7
|
7
|
9
|
10
|
10
|
10
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
11
|
12
|
11
|
12
|
13
|
14
|
15
|
15
|
15
|
16
|
16
|
17
|
19
|
18
|
19
|
19
|
20
|
21
|
22
|
23
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
25
|
26
|
47
|
50
|
54
|
58
|
40
|
40
|
40
|
39
|
42
|
51
|
57
|
57
|
56
|
57
|
57
|
57
|
58
|
58
|
|
| Other Non-Cash Items |
11
|
6
|
8
|
5
|
10
|
13
|
8
|
10
|
9
|
5
|
8
|
8
|
4
|
10
|
6
|
3
|
3
|
7
|
12
|
15
|
17
|
12
|
12
|
11
|
11
|
15
|
15
|
11
|
4
|
(7)
|
(7)
|
(1)
|
8
|
11
|
12
|
15
|
13
|
20
|
22
|
12
|
11
|
4
|
0
|
7
|
6
|
5
|
8
|
8
|
11
|
16
|
13
|
6
|
1
|
(6)
|
(28)
|
24
|
8
|
19
|
26
|
22
|
98
|
151
|
170
|
141
|
104
|
72
|
51
|
48
|
38
|
5
|
30
|
25
|
16
|
26
|
30
|
29
|
33
|
50
|
86
|
191
|
188
|
145
|
119
|
512
|
514
|
534
|
526
|
38
|
58
|
305
|
292
|
305
|
289
|
66
|
92
|
81
|
|
| Cash Taxes Paid |
0
|
5
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
255
|
0
|
0
|
0
|
271
|
0
|
0
|
0
|
274
|
0
|
0
|
|
| Cash Interest Paid |
0
|
10
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
109
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
89
|
0
|
0
|
|
| Change in Working Capital |
43
|
30
|
9
|
29
|
(8)
|
(10)
|
(17)
|
(45)
|
(34)
|
(27)
|
(2)
|
(2)
|
0
|
(12)
|
(6)
|
22
|
(1)
|
34
|
(10)
|
(33)
|
(19)
|
(49)
|
(26)
|
(17)
|
15
|
(1)
|
(10)
|
(12)
|
(33)
|
(2)
|
12
|
20
|
29
|
27
|
135
|
99
|
92
|
35
|
(115)
|
(87)
|
(88)
|
(76)
|
(14)
|
(30)
|
(38)
|
(30)
|
(68)
|
(54)
|
(36)
|
(27)
|
(4)
|
5
|
(2)
|
30
|
40
|
7
|
(22)
|
(21)
|
(40)
|
(32)
|
(40)
|
(57)
|
(71)
|
(39)
|
(29)
|
(59)
|
(36)
|
(61)
|
(42)
|
10
|
(20)
|
(10)
|
(26)
|
(50)
|
(35)
|
(39)
|
14
|
19
|
22
|
(102)
|
(151)
|
(149)
|
(182)
|
(203)
|
(244)
|
(250)
|
(198)
|
(186)
|
(141)
|
(146)
|
(85)
|
8
|
51
|
67
|
95
|
96
|
|
| Cash from Operating Activities |
125
N/A
|
142
+13%
|
131
-8%
|
157
+20%
|
132
-16%
|
133
+1%
|
126
-5%
|
102
-19%
|
119
+17%
|
129
+9%
|
162
+25%
|
161
-1%
|
158
-2%
|
149
-6%
|
148
-1%
|
173
+17%
|
152
-12%
|
162
+6%
|
114
-30%
|
95
-17%
|
104
+10%
|
96
-8%
|
122
+27%
|
131
+7%
|
149
+14%
|
143
-4%
|
153
+6%
|
159
+4%
|
157
-1%
|
167
+7%
|
171
+2%
|
191
+12%
|
218
+14%
|
225
+3%
|
222
-1%
|
189
-15%
|
150
-21%
|
118
-21%
|
100
-15%
|
122
+22%
|
147
+21%
|
149
+2%
|
199
+33%
|
201
+1%
|
218
+8%
|
228
+5%
|
199
-13%
|
196
-2%
|
189
-3%
|
210
+11%
|
223
+7%
|
235
+5%
|
233
-1%
|
246
+6%
|
241
-2%
|
221
-8%
|
185
-16%
|
255
+37%
|
294
+15%
|
364
+24%
|
440
+21%
|
424
-4%
|
425
+0%
|
453
+7%
|
463
+2%
|
458
-1%
|
478
+4%
|
467
-2%
|
490
+5%
|
540
+10%
|
548
+2%
|
573
+5%
|
570
0%
|
591
+4%
|
615
+4%
|
627
+2%
|
701
+12%
|
690
-2%
|
653
-5%
|
662
+1%
|
701
+6%
|
685
-2%
|
819
+20%
|
752
-8%
|
713
-5%
|
757
+6%
|
806
+7%
|
849
+5%
|
934
+10%
|
973
+4%
|
996
+2%
|
1 101
+11%
|
1 142
+4%
|
1 148
+1%
|
1 264
+10%
|
1 302
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(54)
|
(66)
|
(65)
|
(72)
|
(70)
|
(59)
|
(60)
|
(56)
|
(62)
|
(67)
|
(66)
|
(64)
|
(57)
|
(56)
|
(53)
|
(53)
|
(51)
|
(51)
|
(55)
|
(50)
|
(50)
|
(49)
|
(46)
|
(49)
|
(55)
|
(57)
|
(58)
|
(56)
|
(48)
|
(41)
|
(39)
|
(39)
|
(41)
|
(44)
|
(48)
|
(53)
|
(71)
|
(77)
|
(81)
|
(85)
|
(75)
|
(67)
|
(67)
|
(77)
|
(76)
|
(87)
|
(94)
|
(89)
|
(88)
|
(86)
|
(88)
|
(76)
|
(78)
|
(85)
|
(86)
|
(89)
|
(111)
|
(126)
|
(138)
|
(160)
|
(157)
|
(173)
|
(174)
|
(174)
|
(174)
|
(166)
|
(157)
|
(153)
|
(165)
|
(190)
|
(212)
|
(225)
|
(230)
|
(215)
|
(232)
|
(227)
|
(225)
|
(239)
|
(229)
|
(262)
|
(289)
|
(288)
|
(347)
|
(353)
|
(364)
|
(362)
|
(313)
|
(313)
|
(340)
|
(360)
|
(402)
|
(420)
|
(391)
|
(370)
|
(356)
|
(340)
|
|
| Other Items |
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(40)
|
(40)
|
(40)
|
(41)
|
0
|
(55)
|
(55)
|
(132)
|
(132)
|
(80)
|
(58)
|
15
|
18
|
19
|
(0)
|
6
|
3
|
3
|
5
|
5
|
5
|
15
|
7
|
15
|
15
|
6
|
8
|
2
|
1
|
1
|
(17)
|
(20)
|
(42)
|
(42)
|
(22)
|
(35)
|
(12)
|
(289)
|
(412)
|
(400)
|
(400)
|
(123)
|
(4)
|
(62)
|
(241)
|
(241)
|
(245)
|
(199)
|
(64)
|
(241)
|
(616)
|
(603)
|
(559)
|
(317)
|
71
|
69
|
51
|
(23)
|
(36)
|
(38)
|
(27)
|
(18)
|
(29)
|
(24)
|
(51)
|
(105)
|
(104)
|
(105)
|
(71)
|
(20)
|
(870)
|
(915)
|
(1 462)
|
(1 460)
|
(589)
|
(379)
|
175
|
159
|
151
|
(21)
|
(28)
|
(536)
|
(529)
|
(527)
|
269
|
788
|
754
|
759
|
(52)
|
(50)
|
|
| Cash from Investing Activities |
(57)
N/A
|
(69)
-20%
|
(69)
+0%
|
(75)
-9%
|
(71)
+5%
|
(59)
+17%
|
(99)
-69%
|
(96)
+3%
|
(101)
-6%
|
(108)
-7%
|
(68)
+37%
|
(119)
-76%
|
(112)
+6%
|
(187)
-67%
|
(185)
+1%
|
(133)
+28%
|
(109)
+18%
|
(36)
+67%
|
(38)
-4%
|
(31)
+19%
|
(50)
-64%
|
(43)
+14%
|
(44)
0%
|
(46)
-7%
|
(50)
-8%
|
(52)
-3%
|
(53)
-2%
|
(42)
+21%
|
(40)
+3%
|
(26)
+36%
|
(23)
+9%
|
(32)
-39%
|
(34)
-4%
|
(43)
-26%
|
(47)
-10%
|
(52)
-10%
|
(88)
-70%
|
(97)
-11%
|
(123)
-26%
|
(127)
-3%
|
(98)
+23%
|
(101)
-4%
|
(79)
+22%
|
(366)
-364%
|
(488)
-33%
|
(487)
+0%
|
(493)
-1%
|
(213)
+57%
|
(92)
+57%
|
(149)
-61%
|
(329)
-121%
|
(317)
+4%
|
(324)
-2%
|
(284)
+12%
|
(149)
+47%
|
(329)
-121%
|
(727)
-121%
|
(730)
0%
|
(697)
+4%
|
(478)
+32%
|
(86)
+82%
|
(104)
-21%
|
(124)
-19%
|
(197)
-59%
|
(210)
-7%
|
(204)
+3%
|
(184)
+10%
|
(171)
+7%
|
(195)
-14%
|
(213)
-10%
|
(263)
-23%
|
(331)
-26%
|
(334)
-1%
|
(320)
+4%
|
(302)
+6%
|
(247)
+18%
|
(1 096)
-343%
|
(1 154)
-5%
|
(1 691)
-47%
|
(1 722)
-2%
|
(878)
+49%
|
(667)
+24%
|
(173)
+74%
|
(194)
-12%
|
(212)
-10%
|
(383)
-81%
|
(341)
+11%
|
(849)
-149%
|
(869)
-2%
|
(887)
-2%
|
(133)
+85%
|
368
N/A
|
363
-1%
|
389
+7%
|
(408)
N/A
|
(391)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
7
|
8
|
(8)
|
(8)
|
(5)
|
(19)
|
(2)
|
(5)
|
97
|
83
|
79
|
86
|
(12)
|
(25)
|
(19)
|
(47)
|
(72)
|
(84)
|
(97)
|
(71)
|
(51)
|
(14)
|
(37)
|
(82)
|
(163)
|
(167)
|
(136)
|
(127)
|
(47)
|
(29)
|
(28)
|
13
|
14
|
16
|
(1)
|
(8)
|
(17)
|
(23)
|
(44)
|
(61)
|
(51)
|
(45)
|
(2)
|
9
|
15
|
16
|
(4)
|
(3)
|
(10)
|
(12)
|
3
|
1
|
(2)
|
(9)
|
(11)
|
(5)
|
(3)
|
(3)
|
(56)
|
(92)
|
(93)
|
(91)
|
(49)
|
(36)
|
(56)
|
(84)
|
(93)
|
(69)
|
(68)
|
(43)
|
(32)
|
(37)
|
(17)
|
(20)
|
5
|
12
|
12
|
12
|
(11)
|
(20)
|
(46)
|
(60)
|
(97)
|
(177)
|
(307)
|
(291)
|
(245)
|
(162)
|
(1)
|
(52)
|
(86)
|
(265)
|
(266)
|
(334)
|
(394)
|
|
| Net Issuance of Debt |
(77)
|
(92)
|
(70)
|
(71)
|
(63)
|
(58)
|
2
|
(7)
|
16
|
(57)
|
(111)
|
(95)
|
(107)
|
(7)
|
19
|
(3)
|
(1)
|
7
|
61
|
40
|
19
|
(15)
|
(79)
|
(23)
|
7
|
79
|
68
|
125
|
77
|
30
|
32
|
0
|
100
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
224
|
311
|
282
|
304
|
74
|
(46)
|
1
|
145
|
112
|
136
|
130
|
31
|
214
|
711
|
627
|
544
|
359
|
(118)
|
(75)
|
(53)
|
(71)
|
(111)
|
(193)
|
(181)
|
(173)
|
(162)
|
(112)
|
(103)
|
(66)
|
(111)
|
(27)
|
(150)
|
(182)
|
561
|
485
|
1 485
|
1 344
|
524
|
372
|
(607)
|
(373)
|
(223)
|
(6)
|
(91)
|
383
|
231
|
121
|
(610)
|
(1 223)
|
(1 056)
|
(1 084)
|
(224)
|
(136)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(8)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(21)
|
(22)
|
(142)
|
(144)
|
(144)
|
(147)
|
(31)
|
(33)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(42)
|
(43)
|
(45)
|
(46)
|
(47)
|
(48)
|
(50)
|
(51)
|
(52)
|
(54)
|
(55)
|
(56)
|
(57)
|
(65)
|
(73)
|
(82)
|
(91)
|
(93)
|
(96)
|
(98)
|
(100)
|
(103)
|
(105)
|
(108)
|
(110)
|
(113)
|
(115)
|
(118)
|
(120)
|
(123)
|
(126)
|
(128)
|
(131)
|
(134)
|
(136)
|
(145)
|
(154)
|
(163)
|
(172)
|
(176)
|
(180)
|
(184)
|
(187)
|
(191)
|
(196)
|
(201)
|
(206)
|
(210)
|
(215)
|
(220)
|
(225)
|
(230)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
4
|
3
|
3
|
3
|
2
|
9
|
9
|
7
|
5
|
(1)
|
0
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
2
|
1
|
3
|
1
|
0
|
0
|
(0)
|
1
|
3
|
6
|
6
|
3
|
(4)
|
(6)
|
(6)
|
(4)
|
2
|
(1)
|
(2)
|
(1)
|
(6)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
3
|
3
|
7
|
7
|
(9)
|
(17)
|
(62)
|
(63)
|
(56)
|
(48)
|
(5)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
|
| Cash from Financing Activities |
(74)
N/A
|
(85)
-16%
|
(62)
+28%
|
(79)
-28%
|
(71)
+11%
|
(63)
+11%
|
(17)
+73%
|
(9)
+47%
|
10
N/A
|
38
+280%
|
(29)
N/A
|
(18)
+39%
|
(22)
-21%
|
(19)
+11%
|
(8)
+57%
|
(28)
-241%
|
(56)
-101%
|
(76)
-36%
|
(35)
+55%
|
(67)
-95%
|
(62)
+8%
|
(76)
-22%
|
(102)
-35%
|
(70)
+31%
|
(86)
-23%
|
(96)
-11%
|
(112)
-16%
|
(18)
+84%
|
(57)
-225%
|
(28)
+51%
|
(13)
+53%
|
(92)
-603%
|
(30)
+68%
|
(128)
-327%
|
(125)
+2%
|
(145)
-16%
|
(136)
+7%
|
(48)
+65%
|
(56)
-17%
|
(79)
-40%
|
(98)
-24%
|
(88)
+10%
|
(83)
+6%
|
185
N/A
|
279
+51%
|
254
-9%
|
276
+8%
|
25
-91%
|
(95)
N/A
|
(54)
+43%
|
90
N/A
|
69
-23%
|
87
+25%
|
70
-20%
|
(39)
N/A
|
141
N/A
|
645
+359%
|
560
-13%
|
467
-17%
|
220
-53%
|
(301)
N/A
|
(267)
+11%
|
(246)
+8%
|
(225)
+9%
|
(254)
-13%
|
(356)
-40%
|
(373)
-5%
|
(377)
-1%
|
(344)
+9%
|
(295)
+14%
|
(263)
+11%
|
(218)
+17%
|
(265)
-21%
|
(163)
+38%
|
(290)
-77%
|
(299)
-3%
|
433
N/A
|
346
-20%
|
1 298
+276%
|
1 125
-13%
|
294
-74%
|
116
-61%
|
(844)
N/A
|
(650)
+23%
|
(581)
+11%
|
(499)
+14%
|
(571)
-14%
|
(56)
+90%
|
(133)
-139%
|
(85)
+36%
|
(871)
-922%
|
(1 522)
-75%
|
(1 538)
-1%
|
(1 572)
-2%
|
(787)
+50%
|
(765)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
(0)
|
2
|
2
|
3
|
2
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
(2)
|
(0)
|
3
|
3
|
3
|
3
|
2
|
3
|
4
|
4
|
3
|
(1)
|
(9)
|
(11)
|
(8)
|
(3)
|
5
|
6
|
(0)
|
1
|
0
|
5
|
9
|
0
|
(0)
|
(2)
|
(6)
|
3
|
4
|
(4)
|
(3)
|
(1)
|
(0)
|
4
|
8
|
(4)
|
(9)
|
(17)
|
(15)
|
(17)
|
(17)
|
(4)
|
(17)
|
(14)
|
(18)
|
(19)
|
(2)
|
10
|
21
|
21
|
3
|
(6)
|
(11)
|
(12)
|
(3)
|
(8)
|
3
|
(9)
|
(6)
|
6
|
15
|
20
|
19
|
6
|
(10)
|
(6)
|
(21)
|
(33)
|
(19)
|
(15)
|
(3)
|
11
|
5
|
(2)
|
(3)
|
12
|
(7)
|
0
|
11
|
1
|
|
| Net Change in Cash |
(4)
N/A
|
(12)
-180%
|
3
N/A
|
5
+67%
|
(7)
N/A
|
14
N/A
|
9
-36%
|
(4)
N/A
|
28
N/A
|
60
+113%
|
67
+11%
|
26
-61%
|
26
-1%
|
(57)
N/A
|
(45)
+21%
|
13
N/A
|
(14)
N/A
|
49
N/A
|
45
-10%
|
(0)
N/A
|
(6)
-2 700%
|
(21)
-266%
|
(22)
-6%
|
17
N/A
|
16
-2%
|
(0)
N/A
|
(9)
-2 075%
|
99
N/A
|
51
-49%
|
102
+102%
|
127
+24%
|
64
-50%
|
160
+151%
|
61
-62%
|
50
-18%
|
(6)
N/A
|
(73)
-1 044%
|
(22)
+70%
|
(70)
-219%
|
(83)
-19%
|
(48)
+42%
|
(42)
+13%
|
31
N/A
|
23
-27%
|
12
-47%
|
(9)
N/A
|
(21)
-137%
|
7
N/A
|
2
-79%
|
11
+613%
|
(8)
N/A
|
(16)
-108%
|
(13)
+21%
|
15
N/A
|
38
+156%
|
15
-61%
|
87
+483%
|
81
-6%
|
46
-43%
|
92
+99%
|
34
-64%
|
34
+1%
|
52
+54%
|
41
-21%
|
19
-54%
|
(81)
N/A
|
(76)
+6%
|
(86)
-13%
|
(59)
+31%
|
19
N/A
|
20
+2%
|
16
-19%
|
(26)
N/A
|
99
N/A
|
18
-82%
|
87
+390%
|
54
-38%
|
(99)
N/A
|
279
N/A
|
71
-74%
|
107
+49%
|
128
+20%
|
(219)
N/A
|
(125)
+43%
|
(100)
+20%
|
(140)
-40%
|
(108)
+23%
|
(45)
+59%
|
(64)
-43%
|
(1)
+98%
|
(10)
-673%
|
(42)
-302%
|
(40)
+3%
|
(35)
+13%
|
81
N/A
|
147
+81%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
71
N/A
|
76
+7%
|
65
-14%
|
85
+30%
|
62
-28%
|
75
+21%
|
67
-11%
|
46
-31%
|
57
+25%
|
62
+9%
|
96
+54%
|
97
+1%
|
101
+5%
|
93
-8%
|
95
+2%
|
121
+27%
|
101
-16%
|
111
+10%
|
59
-47%
|
45
-23%
|
54
+20%
|
47
-14%
|
76
+62%
|
81
+8%
|
94
+16%
|
86
-8%
|
95
+10%
|
103
+8%
|
109
+6%
|
127
+16%
|
133
+5%
|
153
+15%
|
177
+16%
|
181
+2%
|
174
-4%
|
136
-22%
|
79
-42%
|
40
-49%
|
19
-52%
|
37
+92%
|
72
+93%
|
83
+15%
|
132
+60%
|
124
-7%
|
141
+14%
|
140
0%
|
106
-25%
|
106
+1%
|
101
-5%
|
123
+22%
|
135
+10%
|
159
+17%
|
154
-3%
|
161
+4%
|
155
-3%
|
132
-15%
|
75
-43%
|
128
+72%
|
156
+21%
|
203
+31%
|
283
+39%
|
251
-11%
|
251
0%
|
279
+11%
|
288
+4%
|
292
+1%
|
321
+10%
|
314
-2%
|
325
+3%
|
350
+8%
|
336
-4%
|
347
+3%
|
340
-2%
|
376
+11%
|
384
+2%
|
400
+4%
|
476
+19%
|
450
-5%
|
424
-6%
|
400
-6%
|
412
+3%
|
397
-3%
|
472
+19%
|
399
-16%
|
349
-12%
|
395
+13%
|
494
+25%
|
535
+8%
|
594
+11%
|
613
+3%
|
594
-3%
|
680
+14%
|
751
+10%
|
778
+4%
|
909
+17%
|
961
+6%
|
|