Superior Industries International Inc
NYSE:SUP
Cash Flow Statement
Cash Flow Statement
Superior Industries International Inc
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | 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 | Mar-2013 | Jun-2013 | Sep-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 | Oct-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
26
|
2
|
9
|
3
|
(97)
|
(289)
|
(339)
|
(321)
|
(244)
|
(40)
|
5
|
(14)
|
4
|
1
|
10
|
17
|
37
|
23
|
12
|
(74)
|
(93)
|
(122)
|
(133)
|
(71)
|
(78)
|
(58)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
95
|
23
|
47
|
78
|
101
|
102
|
102
|
96
|
98
|
99
|
101
|
101
|
100
|
98
|
96
|
93
|
91
|
90
|
90
|
92
|
93
|
92
|
91
|
89
|
86
|
84
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
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
|
|
| 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
|
3
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
3
|
4
|
2
|
2
|
2
|
3
|
6
|
5
|
4
|
3
|
2
|
5
|
6
|
8
|
9
|
10
|
10
|
9
|
10
|
8
|
8
|
7
|
8
|
8
|
9
|
9
|
9
|
8
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
2
|
4
|
4
|
109
|
292
|
284
|
281
|
213
|
24
|
34
|
32
|
2
|
12
|
12
|
19
|
9
|
9
|
15
|
89
|
74
|
89
|
80
|
12
|
40
|
16
|
|
| Cash Taxes Paid |
49
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
15
|
0
|
25
|
28
|
16
|
20
|
|
| Cash Interest Paid |
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
|
37
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
62
|
0
|
32
|
47
|
63
|
79
|
|
| Change in Working Capital |
96
|
105
|
97
|
71
|
(24)
|
59
|
73
|
70
|
(13)
|
104
|
99
|
82
|
(31)
|
58
|
75
|
77
|
(18)
|
82
|
76
|
79
|
17
|
82
|
60
|
75
|
(13)
|
11
|
48
|
22
|
13
|
86
|
41
|
68
|
28
|
85
|
99
|
57
|
5
|
(2)
|
(9)
|
16
|
(65)
|
65
|
35
|
45
|
8
|
45
|
93
|
95
|
(23)
|
(19)
|
(28)
|
2
|
(14)
|
(15)
|
(34)
|
21
|
35
|
45
|
4
|
76
|
59
|
59
|
3
|
61
|
44
|
56
|
(7)
|
80
|
105
|
111
|
24
|
143
|
135
|
110
|
50
|
61
|
39
|
97
|
82
|
54
|
50
|
(76)
|
(60)
|
(40)
|
(47)
|
5
|
16
|
24
|
(11)
|
(8)
|
(10)
|
(31)
|
11
|
7
|
(29)
|
(4)
|
|
| Cash from Operating Activities |
96
N/A
|
105
+9%
|
97
-8%
|
71
-27%
|
60
-15%
|
59
-2%
|
73
+23%
|
70
-4%
|
96
+37%
|
104
+8%
|
99
-5%
|
82
-17%
|
77
-6%
|
58
-24%
|
75
+28%
|
77
+3%
|
77
+0%
|
82
+6%
|
76
-8%
|
79
+5%
|
77
-4%
|
82
+8%
|
60
-27%
|
75
+25%
|
36
-52%
|
11
-69%
|
48
+327%
|
22
-54%
|
75
+242%
|
86
+15%
|
41
-52%
|
68
+66%
|
68
N/A
|
85
+25%
|
99
+17%
|
57
-42%
|
22
-61%
|
(2)
N/A
|
(9)
-309%
|
16
N/A
|
31
+96%
|
65
+113%
|
35
-46%
|
45
+28%
|
68
+51%
|
45
-33%
|
93
+106%
|
95
+2%
|
(23)
N/A
|
(19)
+15%
|
(28)
-43%
|
2
N/A
|
(14)
N/A
|
(15)
-8%
|
12
N/A
|
21
+84%
|
35
+66%
|
45
+28%
|
59
+31%
|
76
+29%
|
59
-23%
|
59
+1%
|
79
+32%
|
61
-22%
|
44
-28%
|
56
+28%
|
64
+13%
|
80
+25%
|
105
+31%
|
111
+6%
|
156
+41%
|
170
+9%
|
195
+14%
|
194
0%
|
163
-16%
|
165
+2%
|
86
-48%
|
153
+78%
|
150
-2%
|
137
-9%
|
189
+38%
|
43
-77%
|
45
+4%
|
72
+60%
|
70
-2%
|
134
+91%
|
153
+14%
|
146
-4%
|
107
-27%
|
98
-8%
|
64
-34%
|
29
-55%
|
49
+67%
|
36
-25%
|
18
-50%
|
38
+109%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(82)
|
(85)
|
(79)
|
(42)
|
(37)
|
(30)
|
(28)
|
(36)
|
(48)
|
(66)
|
(73)
|
(70)
|
(65)
|
(56)
|
(56)
|
(55)
|
(55)
|
(57)
|
(64)
|
(76)
|
(101)
|
(111)
|
(104)
|
(102)
|
(73)
|
(60)
|
(55)
|
(40)
|
(38)
|
(26)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(9)
|
(7)
|
(6)
|
(7)
|
(9)
|
(12)
|
(16)
|
(18)
|
(17)
|
(17)
|
(16)
|
(18)
|
(4)
|
(8)
|
(29)
|
(18)
|
(38)
|
(49)
|
(113)
|
(102)
|
(80)
|
(53)
|
(40)
|
(31)
|
(34)
|
(37)
|
(40)
|
(50)
|
(52)
|
(66)
|
(71)
|
(77)
|
(79)
|
(70)
|
(78)
|
(68)
|
(68)
|
(70)
|
(64)
|
(65)
|
(58)
|
(50)
|
(45)
|
(42)
|
(43)
|
(59)
|
(64)
|
(72)
|
(78)
|
(62)
|
(57)
|
(55)
|
(45)
|
(41)
|
(41)
|
(32)
|
(34)
|
(33)
|
(28)
|
(28)
|
|
| Other Items |
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(20)
|
(27)
|
(42)
|
(61)
|
(8)
|
25
|
40
|
59
|
21
|
(21)
|
(34)
|
(39)
|
(68)
|
(51)
|
15
|
29
|
64
|
62
|
9
|
15
|
30
|
30
|
30
|
18
|
3
|
3
|
3
|
2
|
2
|
2
|
(7)
|
(35)
|
(32)
|
(34)
|
(17)
|
15
|
14
|
32
|
24
|
21
|
20
|
4
|
6
|
(2)
|
(2)
|
(4)
|
0
|
0
|
2
|
2
|
4
|
6
|
5
|
5
|
3
|
0
|
0
|
5
|
4
|
(686)
|
(697)
|
(707)
|
(707)
|
(16)
|
(6)
|
1
|
2
|
10
|
10
|
10
|
8
|
0
|
1
|
1
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(83)
N/A
|
(86)
-4%
|
(80)
+7%
|
(44)
+45%
|
(37)
+15%
|
(50)
-34%
|
(56)
-11%
|
(78)
-40%
|
(109)
-40%
|
(74)
+32%
|
(48)
+35%
|
(30)
+37%
|
(6)
+81%
|
(36)
-516%
|
(77)
-115%
|
(89)
-16%
|
(93)
-5%
|
(125)
-34%
|
(115)
+8%
|
(61)
+47%
|
(72)
-18%
|
(47)
+35%
|
(42)
+11%
|
(93)
-124%
|
(58)
+38%
|
(31)
+47%
|
(26)
+17%
|
(10)
+61%
|
(20)
-99%
|
(23)
-16%
|
(11)
+53%
|
(10)
+10%
|
(11)
-15%
|
(11)
+5%
|
(11)
-6%
|
(19)
-68%
|
(44)
-129%
|
(39)
+11%
|
(39)
+0%
|
(24)
+40%
|
5
N/A
|
2
-65%
|
16
+772%
|
6
-61%
|
4
-40%
|
3
-30%
|
(12)
N/A
|
(12)
+4%
|
(5)
+55%
|
(10)
-96%
|
(33)
-213%
|
(18)
+46%
|
(38)
-118%
|
(47)
-22%
|
(110)
-136%
|
(99)
+11%
|
(74)
+25%
|
(49)
+35%
|
(35)
+28%
|
(28)
+21%
|
(34)
-22%
|
(37)
-9%
|
(35)
+5%
|
(46)
-31%
|
(738)
-1 508%
|
(763)
-3%
|
(778)
-2%
|
(784)
-1%
|
(95)
+88%
|
(75)
+21%
|
(77)
-3%
|
(66)
+14%
|
(58)
+13%
|
(60)
-3%
|
(55)
+8%
|
(57)
-4%
|
(59)
-3%
|
(49)
+16%
|
(44)
+11%
|
(41)
+8%
|
(42)
-3%
|
(53)
-25%
|
(58)
-10%
|
(65)
-13%
|
(71)
-10%
|
(62)
+13%
|
(57)
+8%
|
(55)
+4%
|
(45)
+18%
|
(45)
-1%
|
(46)
-1%
|
(37)
+20%
|
(39)
-6%
|
(33)
+15%
|
(28)
+13%
|
(28)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(18)
|
(8)
|
(1)
|
1
|
1
|
2
|
16
|
16
|
14
|
14
|
(1)
|
2
|
4
|
(1)
|
(2)
|
(3)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
7
|
7
|
5
|
4
|
1
|
1
|
0
|
1
|
1
|
(1)
|
(11)
|
(18)
|
(14)
|
(12)
|
(6)
|
(5)
|
(12)
|
(26)
|
(24)
|
(17)
|
(19)
|
(12)
|
138
|
138
|
145
|
150
|
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 Issuance of Debt |
(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
|
693
|
617
|
613
|
611
|
(84)
|
9
|
(8)
|
(7)
|
(29)
|
(57)
|
(47)
|
150
|
71
|
(28)
|
(18)
|
(214)
|
(113)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
33
|
32
|
23
|
22
|
(17)
|
(17)
|
(7)
|
(132)
|
(131)
|
(133)
|
|
| Cash Paid for Dividends |
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
4
|
9
|
13
|
(5)
|
(10)
|
(15)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(20)
|
(25)
|
(26)
|
(28)
|
(29)
|
(25)
|
(26)
|
(26)
|
(23)
|
(20)
|
(17)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(10)
|
(14)
|
(14)
|
(10)
|
(10)
|
(3)
|
0
|
|
| Other |
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
|
(1)
|
(36)
|
(36)
|
(37)
|
(37)
|
(2)
|
(35)
|
(40)
|
(41)
|
(41)
|
(10)
|
(7)
|
(10)
|
(10)
|
(8)
|
(6)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
(14)
|
(16)
|
(16)
|
(16)
|
(3)
|
(2)
|
(2)
|
(14)
|
(14)
|
(13)
|
|
| Cash from Financing Activities |
(28)
N/A
|
(18)
+34%
|
(12)
+36%
|
(10)
+15%
|
(10)
+2%
|
(9)
+9%
|
5
N/A
|
4
-22%
|
2
-47%
|
1
-55%
|
(15)
N/A
|
(12)
+16%
|
(10)
+17%
|
(15)
-52%
|
(17)
-9%
|
(18)
-9%
|
(21)
-15%
|
(18)
+15%
|
(17)
+4%
|
(17)
-2%
|
(17)
+2%
|
(17)
-1%
|
(17)
+1%
|
(17)
N/A
|
(17)
N/A
|
(17)
N/A
|
(17)
N/A
|
(17)
+2%
|
(17)
N/A
|
(16)
+1%
|
(16)
+1%
|
(16)
-1%
|
(16)
N/A
|
(17)
-1%
|
(17)
-1%
|
(17)
-1%
|
(17)
-1%
|
(17)
N/A
|
(17)
N/A
|
(17)
N/A
|
(15)
+14%
|
(13)
+10%
|
(10)
+22%
|
(10)
N/A
|
(13)
-21%
|
(14)
-10%
|
(17)
-22%
|
(16)
+2%
|
4
N/A
|
10
+123%
|
14
+44%
|
(6)
N/A
|
(21)
-241%
|
(33)
-57%
|
(34)
-3%
|
(31)
+9%
|
(25)
+19%
|
(24)
+2%
|
(31)
-29%
|
(45)
-43%
|
(42)
+6%
|
(36)
+16%
|
(37)
-5%
|
(31)
+16%
|
778
N/A
|
701
-10%
|
701
+0%
|
700
0%
|
(112)
N/A
|
(54)
+52%
|
(76)
-42%
|
(73)
+4%
|
(96)
-31%
|
(93)
+3%
|
(77)
+18%
|
121
N/A
|
45
-63%
|
(50)
N/A
|
(37)
+25%
|
(230)
-521%
|
(133)
+42%
|
(24)
+82%
|
(24)
0%
|
(27)
-10%
|
(22)
+17%
|
(22)
+3%
|
5
N/A
|
2
-56%
|
(7)
N/A
|
(4)
+43%
|
(34)
-778%
|
(32)
+8%
|
(19)
+39%
|
(156)
-709%
|
(148)
+5%
|
(146)
+1%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
1
|
(1)
|
2
|
1
|
(1)
|
(2)
|
(3)
|
1
|
(1)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(1)
|
(2)
|
1
|
8
|
6
|
6
|
4
|
(2)
|
(2)
|
(1)
|
(4)
|
(5)
|
(1)
|
1
|
4
|
6
|
4
|
2
|
0
|
0
|
(3)
|
(1)
|
|
| Net Change in Cash |
(15)
N/A
|
1
N/A
|
6
+450%
|
17
+211%
|
13
-22%
|
1
-96%
|
22
+3 633%
|
(4)
N/A
|
(11)
-168%
|
31
N/A
|
36
+15%
|
39
+10%
|
61
+55%
|
7
-89%
|
(19)
N/A
|
(30)
-58%
|
(37)
-24%
|
(61)
-64%
|
(56)
+8%
|
1
N/A
|
(12)
N/A
|
18
N/A
|
1
-93%
|
(35)
N/A
|
(39)
-10%
|
(37)
+6%
|
5
N/A
|
(5)
N/A
|
38
N/A
|
47
+22%
|
14
-70%
|
42
+200%
|
40
-4%
|
58
+44%
|
71
+23%
|
21
-70%
|
(38)
N/A
|
(58)
-52%
|
(65)
-12%
|
(25)
+62%
|
21
N/A
|
54
+156%
|
40
-25%
|
40
N/A
|
58
+44%
|
35
-40%
|
63
+81%
|
68
+8%
|
(23)
N/A
|
(20)
+9%
|
(48)
-134%
|
(24)
+49%
|
(72)
-196%
|
(96)
-33%
|
(137)
-43%
|
(113)
+17%
|
(69)
+39%
|
(33)
+52%
|
(10)
+69%
|
1
N/A
|
(20)
N/A
|
(14)
+29%
|
6
N/A
|
(17)
N/A
|
84
N/A
|
(5)
N/A
|
(11)
-115%
|
(5)
+53%
|
(102)
-1 791%
|
(19)
+81%
|
1
N/A
|
30
+2 664%
|
38
+24%
|
38
+0%
|
30
-20%
|
228
+651%
|
74
-68%
|
62
-16%
|
74
+21%
|
(128)
N/A
|
18
N/A
|
(35)
N/A
|
(39)
-11%
|
(20)
+48%
|
(27)
-33%
|
46
N/A
|
100
+117%
|
95
-5%
|
59
-38%
|
55
-7%
|
(11)
N/A
|
(37)
-228%
|
(9)
+76%
|
(152)
-1 618%
|
(161)
-6%
|
(137)
+15%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
20
+42%
|
18
-11%
|
29
+61%
|
23
-20%
|
30
+28%
|
45
+51%
|
34
-23%
|
48
+40%
|
38
-22%
|
25
-33%
|
11
-55%
|
12
+5%
|
2
-86%
|
18
+976%
|
22
+19%
|
23
+4%
|
25
+12%
|
12
-53%
|
3
-74%
|
(24)
N/A
|
(28)
-16%
|
(44)
-55%
|
(27)
+38%
|
(37)
-37%
|
(49)
-33%
|
(7)
+85%
|
(18)
-146%
|
37
N/A
|
60
+61%
|
27
-55%
|
55
+105%
|
55
-1%
|
73
+33%
|
86
+19%
|
46
-47%
|
14
-70%
|
(10)
N/A
|
(15)
-58%
|
9
N/A
|
21
+137%
|
53
+148%
|
19
-64%
|
27
+44%
|
51
+85%
|
28
-45%
|
77
+175%
|
77
+0%
|
(26)
N/A
|
(28)
-6%
|
(57)
-105%
|
(16)
+72%
|
(52)
-233%
|
(64)
-22%
|
(101)
-59%
|
(81)
+20%
|
(45)
+44%
|
(8)
+82%
|
20
N/A
|
46
+131%
|
25
-46%
|
22
-10%
|
39
+74%
|
11
-73%
|
(8)
N/A
|
(10)
-23%
|
(7)
+27%
|
3
N/A
|
26
+786%
|
41
+60%
|
78
+90%
|
102
+30%
|
127
+24%
|
124
-2%
|
99
-21%
|
101
+2%
|
28
-72%
|
103
+270%
|
105
+2%
|
95
-9%
|
146
+53%
|
(16)
N/A
|
(19)
-20%
|
0
N/A
|
(8)
N/A
|
72
N/A
|
95
+33%
|
92
-4%
|
62
-32%
|
57
-7%
|
23
-59%
|
(3)
N/A
|
14
N/A
|
4
-74%
|
(10)
N/A
|
11
N/A
|
|