Tredegar Corp
NYSE:TG
Cash Flow Statement
Cash Flow Statement
Tredegar Corp
| 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 |
10
|
9
|
(8)
|
(9)
|
(3)
|
(48)
|
(42)
|
(34)
|
(26)
|
21
|
23
|
32
|
29
|
32
|
29
|
22
|
16
|
19
|
26
|
28
|
38
|
40
|
41
|
13
|
15
|
8
|
7
|
36
|
29
|
(3)
|
(5)
|
(5)
|
(1)
|
33
|
32
|
30
|
27
|
28
|
29
|
32
|
25
|
21
|
23
|
18
|
28
|
30
|
24
|
23
|
22
|
26
|
29
|
33
|
37
|
38
|
35
|
(13)
|
(32)
|
(35)
|
(32)
|
17
|
25
|
21
|
62
|
58
|
38
|
53
|
23
|
(19)
|
25
|
26
|
26
|
78
|
48
|
6
|
3
|
(79)
|
(75)
|
(44)
|
(34)
|
37
|
58
|
65
|
59
|
54
|
28
|
11
|
(23)
|
(74)
|
(106)
|
(102)
|
(74)
|
(27)
|
(65)
|
(58)
|
(65)
|
(54)
|
|
| Depreciation & Amortization |
38
|
37
|
36
|
34
|
32
|
31
|
31
|
32
|
33
|
33
|
33
|
34
|
34
|
35
|
37
|
38
|
39
|
40
|
42
|
43
|
44
|
45
|
45
|
46
|
46
|
46
|
46
|
44
|
43
|
42
|
41
|
40
|
40
|
41
|
42
|
43
|
44
|
43
|
44
|
44
|
45
|
47
|
50
|
51
|
49
|
47
|
45
|
45
|
45
|
44
|
43
|
42
|
41
|
40
|
38
|
37
|
35
|
34
|
33
|
32
|
33
|
33
|
36
|
38
|
40
|
40
|
38
|
36
|
34
|
33
|
33
|
36
|
44
|
45
|
45
|
42
|
32
|
30
|
27
|
25
|
24
|
24
|
24
|
25
|
26
|
27
|
27
|
28
|
28
|
28
|
28
|
27
|
26
|
24
|
23
|
22
|
|
| Change in Deffered Taxes |
(9)
|
(9)
|
(7)
|
(8)
|
8
|
39
|
39
|
38
|
37
|
1
|
2
|
6
|
2
|
8
|
5
|
9
|
9
|
12
|
18
|
13
|
10
|
4
|
(2)
|
(7)
|
(24)
|
(14)
|
(15)
|
0
|
22
|
17
|
17
|
8
|
7
|
4
|
2
|
(3)
|
(6)
|
(7)
|
(4)
|
0
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(5)
|
(7)
|
(9)
|
(5)
|
(12)
|
(12)
|
(10)
|
(15)
|
(11)
|
(8)
|
(10)
|
(8)
|
(4)
|
(6)
|
2
|
1
|
(36)
|
(30)
|
(29)
|
(35)
|
9
|
6
|
5
|
15
|
6
|
(6)
|
(8)
|
(21)
|
(17)
|
(6)
|
(6)
|
7
|
(5)
|
(5)
|
(5)
|
(6)
|
1
|
0
|
(6)
|
(19)
|
(56)
|
(56)
|
(50)
|
(36)
|
(8)
|
(8)
|
(9)
|
(8)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
3
|
4
|
4
|
5
|
7
|
7
|
7
|
4
|
5
|
5
|
5
|
7
|
5
|
6
|
5
|
5
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
19
|
22
|
49
|
60
|
65
|
127
|
106
|
86
|
63
|
(6)
|
(3)
|
(0)
|
2
|
(1)
|
1
|
1
|
8
|
12
|
8
|
9
|
5
|
3
|
2
|
30
|
31
|
32
|
32
|
(5)
|
(2)
|
26
|
26
|
33
|
20
|
(9)
|
(7)
|
(6)
|
4
|
4
|
5
|
4
|
2
|
1
|
(1)
|
(1)
|
(4)
|
(2)
|
1
|
8
|
12
|
13
|
13
|
3
|
5
|
5
|
6
|
57
|
78
|
77
|
77
|
31
|
9
|
6
|
(15)
|
(15)
|
73
|
68
|
83
|
133
|
27
|
18
|
36
|
(24)
|
(5)
|
54
|
43
|
136
|
144
|
104
|
107
|
26
|
9
|
11
|
7
|
8
|
19
|
18
|
34
|
82
|
145
|
143
|
124
|
73
|
93
|
83
|
82
|
82
|
|
| Cash Taxes Paid |
8
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
|
| Cash Interest Paid |
13
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
|
| Change in Working Capital |
17
|
15
|
(7)
|
(1)
|
(37)
|
(66)
|
(50)
|
(45)
|
(30)
|
55
|
43
|
31
|
26
|
(35)
|
(24)
|
(24)
|
(19)
|
(17)
|
(16)
|
2
|
7
|
15
|
8
|
20
|
28
|
10
|
17
|
6
|
(17)
|
21
|
21
|
25
|
38
|
(1)
|
(1)
|
(17)
|
(22)
|
(18)
|
(15)
|
(15)
|
(2)
|
12
|
(3)
|
7
|
10
|
3
|
9
|
4
|
3
|
2
|
(2)
|
(4)
|
(20)
|
(18)
|
(15)
|
(18)
|
4
|
(2)
|
6
|
4
|
(13)
|
(7)
|
(31)
|
(15)
|
(27)
|
(31)
|
23
|
14
|
4
|
10
|
(6)
|
(14)
|
22
|
22
|
1
|
19
|
(10)
|
(15)
|
(15)
|
(36)
|
(15)
|
(88)
|
(66)
|
(84)
|
(95)
|
(31)
|
(21)
|
30
|
13
|
12
|
(19)
|
(50)
|
(20)
|
(13)
|
(15)
|
(5)
|
|
| Cash from Operating Activities |
75
N/A
|
74
-1%
|
63
-14%
|
75
+19%
|
65
-13%
|
84
+28%
|
85
+1%
|
77
-9%
|
76
-1%
|
104
+36%
|
98
-5%
|
103
+4%
|
94
-8%
|
39
-58%
|
49
+24%
|
46
-6%
|
54
+18%
|
67
+24%
|
78
+17%
|
95
+21%
|
105
+11%
|
107
+2%
|
93
-13%
|
103
+10%
|
96
-7%
|
82
-14%
|
86
+5%
|
82
-6%
|
75
-8%
|
103
+36%
|
100
-3%
|
101
+1%
|
103
+3%
|
69
-33%
|
67
-2%
|
47
-30%
|
46
-2%
|
50
+8%
|
58
+17%
|
66
+12%
|
72
+10%
|
83
+16%
|
71
-15%
|
73
+2%
|
83
+14%
|
77
-6%
|
76
-2%
|
78
+3%
|
77
-2%
|
78
+2%
|
73
-6%
|
69
-5%
|
51
-26%
|
54
+5%
|
54
+0%
|
47
-12%
|
74
+57%
|
67
-10%
|
73
+10%
|
75
+3%
|
49
-35%
|
48
-2%
|
53
+10%
|
68
+29%
|
88
+30%
|
100
+13%
|
138
+39%
|
128
-7%
|
98
-23%
|
94
-4%
|
95
+1%
|
91
-4%
|
116
+27%
|
120
+3%
|
84
-30%
|
96
+15%
|
74
-22%
|
69
-7%
|
80
+15%
|
60
-25%
|
71
+18%
|
6
-92%
|
20
+230%
|
(4)
N/A
|
(21)
-414%
|
25
N/A
|
11
-54%
|
47
+313%
|
24
-48%
|
25
+6%
|
9
-66%
|
(14)
N/A
|
26
N/A
|
28
+11%
|
15
-46%
|
37
+140%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(39)
|
(33)
|
(31)
|
(31)
|
(31)
|
(36)
|
(44)
|
(54)
|
(66)
|
(65)
|
(64)
|
(62)
|
(56)
|
(62)
|
(67)
|
(65)
|
(63)
|
(58)
|
(52)
|
(45)
|
(41)
|
(35)
|
(28)
|
(25)
|
(21)
|
(18)
|
(19)
|
(19)
|
(19)
|
(27)
|
(26)
|
(31)
|
(36)
|
(28)
|
(26)
|
(24)
|
(20)
|
(22)
|
(21)
|
(18)
|
(16)
|
(17)
|
(16)
|
(25)
|
(33)
|
(38)
|
(59)
|
(67)
|
(80)
|
(80)
|
(68)
|
(58)
|
(45)
|
(43)
|
(36)
|
(36)
|
(33)
|
(33)
|
(37)
|
(40)
|
(46)
|
(50)
|
(53)
|
(52)
|
(44)
|
(37)
|
(32)
|
(32)
|
(41)
|
(49)
|
(51)
|
(53)
|
(51)
|
(43)
|
(35)
|
(27)
|
(23)
|
(24)
|
(26)
|
(30)
|
(27)
|
(27)
|
(30)
|
(33)
|
(37)
|
(41)
|
(39)
|
(34)
|
(26)
|
(20)
|
(15)
|
(12)
|
(14)
|
(15)
|
(15)
|
(16)
|
|
| Other Items |
26
|
23
|
2
|
(6)
|
(11)
|
9
|
15
|
21
|
27
|
15
|
17
|
7
|
4
|
1
|
(1)
|
6
|
8
|
5
|
3
|
3
|
(0)
|
3
|
(7)
|
(18)
|
(16)
|
6
|
14
|
28
|
23
|
(0)
|
2
|
(1)
|
4
|
(2)
|
(2)
|
(1)
|
(2)
|
4
|
5
|
4
|
(179)
|
(183)
|
(184)
|
(183)
|
(42)
|
(39)
|
(38)
|
(39)
|
2
|
2
|
6
|
6
|
7
|
7
|
3
|
2
|
1
|
2
|
2
|
2
|
4
|
(84)
|
(85)
|
(85)
|
(81)
|
10
|
11
|
11
|
7
|
2
|
1
|
12
|
11
|
11
|
11
|
0
|
56
|
0
|
0
|
61
|
52
|
0
|
53
|
48
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
65
|
66
|
66
|
|
| Cash from Investing Activities |
(13)
N/A
|
(10)
+25%
|
(29)
-185%
|
(36)
-27%
|
(42)
-17%
|
(27)
+37%
|
(29)
-8%
|
(33)
-14%
|
(39)
-18%
|
(51)
-32%
|
(47)
+7%
|
(55)
-16%
|
(52)
+5%
|
(62)
-18%
|
(67)
-9%
|
(59)
+12%
|
(55)
+7%
|
(53)
+4%
|
(49)
+7%
|
(42)
+14%
|
(41)
+4%
|
(32)
+22%
|
(35)
-9%
|
(43)
-25%
|
(36)
+16%
|
(12)
+67%
|
(5)
+56%
|
10
N/A
|
4
-64%
|
(27)
N/A
|
(24)
+9%
|
(32)
-32%
|
(32)
+2%
|
(30)
+6%
|
(29)
+4%
|
(25)
+13%
|
(22)
+11%
|
(18)
+20%
|
(17)
+6%
|
(14)
+15%
|
(195)
-1 275%
|
(200)
-2%
|
(200)
N/A
|
(208)
-4%
|
(76)
+64%
|
(77)
-1%
|
(97)
-26%
|
(106)
-9%
|
(78)
+27%
|
(78)
0%
|
(62)
+20%
|
(52)
+16%
|
(38)
+26%
|
(35)
+8%
|
(34)
+4%
|
(33)
+2%
|
(31)
+5%
|
(31)
N/A
|
(36)
-13%
|
(39)
-8%
|
(42)
-9%
|
(134)
-220%
|
(138)
-3%
|
(137)
+1%
|
(126)
+8%
|
(27)
+79%
|
(21)
+21%
|
(21)
N/A
|
(34)
-62%
|
(46)
-35%
|
(49)
-6%
|
(41)
+17%
|
(40)
+2%
|
(32)
+20%
|
(25)
+23%
|
(27)
-10%
|
33
N/A
|
33
-1%
|
30
-7%
|
31
+4%
|
24
-22%
|
25
+1%
|
24
-4%
|
15
-36%
|
(35)
N/A
|
(39)
-10%
|
(39)
+0%
|
(33)
+14%
|
(26)
+21%
|
(20)
+24%
|
(15)
+24%
|
(12)
+23%
|
41
N/A
|
50
+23%
|
51
+3%
|
50
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
2
|
1
|
(1)
|
(4)
|
(5)
|
(4)
|
(2)
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
10
|
13
|
15
|
(12)
|
(68)
|
(79)
|
(87)
|
(63)
|
(16)
|
(8)
|
(3)
|
(1)
|
(1)
|
(20)
|
(36)
|
(35)
|
(34)
|
(15)
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
5
|
5
|
3
|
1
|
1
|
0
|
0
|
3
|
3
|
3
|
3
|
1
|
0
|
2
|
2
|
3
|
3
|
1
|
1
|
(0)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(18)
|
(29)
|
(42)
|
(120)
|
(109)
|
(141)
|
(116)
|
(36)
|
(20)
|
25
|
14
|
9
|
(2)
|
(20)
|
(38)
|
(51)
|
(74)
|
(62)
|
(34)
|
20
|
15
|
25
|
(16)
|
(60)
|
(47)
|
(55)
|
(27)
|
(22)
|
(9)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
125
|
122
|
97
|
79
|
2
|
(5)
|
41
|
54
|
11
|
16
|
(2)
|
5
|
(2)
|
7
|
(2)
|
(5)
|
(33)
|
(34)
|
(41)
|
(42)
|
(9)
|
86
|
93
|
85
|
57
|
(52)
|
(64)
|
(86)
|
(51)
|
(31)
|
(50)
|
(23)
|
(60)
|
(67)
|
(39)
|
(61)
|
92
|
100
|
83
|
120
|
(61)
|
(12)
|
(16)
|
(3)
|
64
|
24
|
40
|
31
|
8
|
(8)
|
0
|
(13)
|
(64)
|
(72)
|
(59)
|
(74)
|
|
| Cash Paid for Dividends |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(31)
|
(32)
|
(32)
|
(33)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(216)
|
(216)
|
(216)
|
(216)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(13)
|
(9)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
4
|
0
|
2
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(4)
|
0
|
(5)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(9)
N/A
|
(11)
-14%
|
(10)
+6%
|
(10)
+4%
|
(10)
-6%
|
(25)
-146%
|
(40)
-60%
|
(53)
-34%
|
(130)
-145%
|
(117)
+10%
|
(147)
-25%
|
(119)
+19%
|
(41)
+66%
|
(23)
+44%
|
26
N/A
|
11
-59%
|
4
-66%
|
(9)
N/A
|
(31)
-253%
|
(46)
-50%
|
(47)
-2%
|
(67)
-43%
|
(53)
+21%
|
(52)
+2%
|
(54)
-4%
|
(70)
-30%
|
(68)
+3%
|
(84)
-24%
|
(81)
+4%
|
(61)
+24%
|
(64)
-4%
|
(34)
+47%
|
(28)
+16%
|
(34)
-20%
|
(44)
-31%
|
(43)
+4%
|
(42)
+1%
|
(23)
+45%
|
(5)
+80%
|
(5)
-4%
|
120
N/A
|
117
-3%
|
92
-22%
|
73
-20%
|
(27)
N/A
|
(33)
-22%
|
14
N/A
|
26
+94%
|
5
-80%
|
8
+53%
|
(11)
N/A
|
(5)
+54%
|
(12)
-134%
|
(2)
+83%
|
(11)
-424%
|
(15)
-33%
|
(44)
-203%
|
(50)
-14%
|
(58)
-15%
|
(57)
+1%
|
(24)
+58%
|
75
N/A
|
82
+10%
|
72
-12%
|
43
-40%
|
(67)
N/A
|
(78)
-17%
|
(100)
-28%
|
(64)
+36%
|
(45)
+29%
|
(67)
-48%
|
(41)
+39%
|
(77)
-90%
|
(85)
-10%
|
(56)
+35%
|
(77)
-39%
|
(126)
-62%
|
(116)
+8%
|
(133)
-15%
|
(96)
+28%
|
(77)
+20%
|
(29)
+62%
|
(34)
-17%
|
(22)
+36%
|
45
N/A
|
5
-89%
|
22
+321%
|
16
-25%
|
(4)
N/A
|
(16)
-258%
|
(5)
+72%
|
(16)
-249%
|
(65)
-313%
|
(72)
-11%
|
(61)
+16%
|
(75)
-24%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
(2)
|
(1)
|
0
|
(0)
|
1
|
0
|
1
|
1
|
2
|
3
|
3
|
1
|
(1)
|
(3)
|
(2)
|
1
|
1
|
2
|
(1)
|
0
|
0
|
2
|
4
|
1
|
(1)
|
(1)
|
(4)
|
(3)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
(6)
|
(6)
|
(5)
|
(5)
|
(0)
|
1
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
2
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
(2)
|
(0)
|
(7)
|
(7)
|
(5)
|
(5)
|
|
| Net Change in Cash |
52
N/A
|
53
+2%
|
25
-53%
|
30
+19%
|
13
-56%
|
32
+147%
|
17
-49%
|
(9)
N/A
|
(90)
-923%
|
(64)
+29%
|
(96)
-49%
|
(72)
+25%
|
3
N/A
|
(44)
N/A
|
8
N/A
|
(2)
N/A
|
0
N/A
|
5
+1 025%
|
(2)
N/A
|
6
N/A
|
18
+182%
|
8
-53%
|
7
-17%
|
9
+33%
|
7
-21%
|
3
-59%
|
16
+440%
|
8
-52%
|
(2)
N/A
|
12
N/A
|
10
-12%
|
35
+246%
|
45
+27%
|
7
-84%
|
(6)
N/A
|
(20)
-233%
|
(18)
+14%
|
12
N/A
|
41
+254%
|
48
+16%
|
(4)
N/A
|
(1)
+74%
|
(41)
-3 645%
|
(65)
-58%
|
(20)
+69%
|
(33)
-65%
|
(8)
+76%
|
(2)
+81%
|
4
N/A
|
8
+97%
|
(0)
N/A
|
9
N/A
|
(3)
N/A
|
10
N/A
|
3
-67%
|
(5)
N/A
|
(6)
-7%
|
(15)
-162%
|
(20)
-30%
|
(18)
+9%
|
(15)
+19%
|
(11)
+25%
|
(3)
+70%
|
4
N/A
|
7
+94%
|
7
+3%
|
38
+431%
|
5
-87%
|
(2)
N/A
|
0
N/A
|
(23)
N/A
|
8
N/A
|
(3)
N/A
|
(1)
+62%
|
0
N/A
|
(10)
N/A
|
(20)
-105%
|
(13)
+33%
|
(22)
-65%
|
(5)
+78%
|
19
N/A
|
4
-80%
|
9
+141%
|
(11)
N/A
|
(11)
-3%
|
(11)
+6%
|
(6)
+41%
|
29
N/A
|
(6)
N/A
|
(10)
-77%
|
(13)
-22%
|
(42)
-235%
|
(6)
+85%
|
(1)
+82%
|
1
N/A
|
7
+495%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
36
N/A
|
41
+14%
|
32
-21%
|
45
+37%
|
34
-24%
|
48
+41%
|
41
-14%
|
23
-44%
|
11
-54%
|
38
+260%
|
34
-12%
|
41
+21%
|
38
-7%
|
(23)
N/A
|
(18)
+22%
|
(19)
-7%
|
(9)
+54%
|
9
N/A
|
26
+187%
|
49
+89%
|
64
+30%
|
72
+13%
|
66
-9%
|
78
+19%
|
75
-4%
|
65
-14%
|
67
+4%
|
63
-6%
|
56
-11%
|
76
+35%
|
74
-3%
|
70
-5%
|
67
-3%
|
41
-38%
|
41
0%
|
23
-44%
|
26
+13%
|
28
+8%
|
37
+32%
|
48
+29%
|
56
+17%
|
67
+19%
|
55
-18%
|
47
-14%
|
49
+4%
|
39
-20%
|
17
-57%
|
11
-37%
|
(3)
N/A
|
(2)
+43%
|
5
N/A
|
11
+133%
|
6
-45%
|
11
+76%
|
17
+57%
|
12
-33%
|
42
+258%
|
34
-19%
|
36
+6%
|
35
-1%
|
3
-90%
|
(2)
N/A
|
(0)
+83%
|
16
N/A
|
44
+170%
|
63
+43%
|
106
+68%
|
95
-10%
|
57
-40%
|
45
-21%
|
44
-3%
|
38
-13%
|
65
+70%
|
77
+18%
|
48
-38%
|
69
+43%
|
51
-26%
|
45
-11%
|
54
+19%
|
30
-44%
|
43
+44%
|
(21)
N/A
|
(10)
+53%
|
(37)
-277%
|
(58)
-54%
|
(16)
+72%
|
(28)
-75%
|
13
N/A
|
(2)
N/A
|
6
N/A
|
(7)
N/A
|
(26)
-289%
|
11
N/A
|
13
+20%
|
0
-99%
|
21
+16 695%
|
|