Tennant Co
NYSE:TNC
Cash Flow Statement
Cash Flow Statement
Tennant Co
| 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 |
5
|
3
|
5
|
5
|
8
|
12
|
13
|
13
|
14
|
14
|
15
|
12
|
13
|
14
|
17
|
23
|
23
|
24
|
26
|
28
|
30
|
31
|
33
|
36
|
40
|
39
|
37
|
40
|
11
|
(36)
|
(42)
|
(50)
|
(26)
|
20
|
23
|
25
|
35
|
37
|
36
|
38
|
33
|
32
|
40
|
39
|
42
|
41
|
42
|
44
|
40
|
41
|
42
|
43
|
51
|
50
|
49
|
37
|
32
|
32
|
32
|
44
|
47
|
38
|
20
|
12
|
(6)
|
1
|
17
|
23
|
34
|
36
|
38
|
43
|
46
|
46
|
45
|
42
|
34
|
54
|
50
|
60
|
65
|
50
|
56
|
50
|
66
|
80
|
95
|
102
|
110
|
114
|
110
|
108
|
84
|
68
|
61
|
55
|
|
| Depreciation & Amortization |
19
|
18
|
18
|
18
|
17
|
16
|
16
|
15
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
15
|
16
|
17
|
18
|
19
|
20
|
22
|
23
|
24
|
24
|
23
|
23
|
22
|
22
|
22
|
21
|
21
|
21
|
20
|
21
|
22
|
21
|
21
|
21
|
21
|
21
|
21
|
20
|
20
|
20
|
20
|
20
|
20
|
19
|
19
|
18
|
18
|
18
|
18
|
18
|
19
|
24
|
35
|
43
|
52
|
57
|
55
|
54
|
55
|
54
|
54
|
54
|
54
|
53
|
53
|
53
|
54
|
54
|
54
|
53
|
52
|
51
|
50
|
49
|
48
|
49
|
50
|
51
|
52
|
54
|
55
|
55
|
56
|
57
|
58
|
|
| Change in Deffered Taxes |
2
|
1
|
4
|
5
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
(1)
|
1
|
2
|
2
|
3
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
2
|
(2)
|
(2)
|
(1)
|
(1)
|
(4)
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
(3)
|
(5)
|
(11)
|
(9)
|
(7)
|
(8)
|
(1)
|
(5)
|
(6)
|
(3)
|
3
|
6
|
6
|
4
|
6
|
8
|
8
|
9
|
0
|
(4)
|
(6)
|
(7)
|
(1)
|
(2)
|
(1)
|
2
|
(1)
|
(3)
|
(6)
|
(5)
|
(6)
|
(7)
|
(8)
|
(11)
|
(11)
|
(6)
|
(7)
|
(4)
|
(10)
|
(13)
|
(8)
|
(9)
|
(4)
|
(3)
|
(7)
|
(15)
|
(15)
|
(15)
|
(14)
|
(8)
|
(16)
|
(16)
|
(17)
|
(17)
|
(27)
|
(26)
|
(23)
|
(21)
|
(10)
|
(8)
|
(9)
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
(1)
|
(2)
|
(1)
|
(0)
|
2
|
3
|
3
|
3
|
5
|
5
|
5
|
6
|
5
|
6
|
7
|
9
|
9
|
9
|
9
|
7
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
8
|
8
|
8
|
7
|
4
|
4
|
3
|
3
|
6
|
6
|
6
|
7
|
8
|
9
|
9
|
11
|
11
|
11
|
9
|
7
|
6
|
6
|
10
|
11
|
10
|
8
|
5
|
4
|
8
|
7
|
9
|
12
|
12
|
14
|
13
|
12
|
12
|
12
|
12
|
11
|
|
| Other Non-Cash Items |
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
9
|
0
|
3
|
4
|
14
|
0
|
6
|
6
|
7
|
5
|
5
|
5
|
(6)
|
(3)
|
(4)
|
(4)
|
19
|
43
|
46
|
47
|
44
|
7
|
(1)
|
4
|
7
|
8
|
15
|
10
|
11
|
11
|
11
|
9
|
7
|
7
|
5
|
8
|
3
|
3
|
4
|
3
|
9
|
10
|
10
|
22
|
21
|
20
|
20
|
8
|
5
|
5
|
17
|
19
|
23
|
24
|
12
|
10
|
11
|
11
|
17
|
16
|
20
|
19
|
12
|
13
|
9
|
(0)
|
15
|
15
|
13
|
22
|
3
|
2
|
6
|
6
|
12
|
17
|
15
|
16
|
15
|
14
|
15
|
16
|
19
|
17
|
|
| Cash Taxes Paid |
10
|
9
|
5
|
4
|
4
|
4
|
4
|
1
|
7
|
5
|
5
|
9
|
5
|
6
|
6
|
6
|
9
|
9
|
13
|
15
|
15
|
15
|
13
|
16
|
15
|
15
|
17
|
18
|
15
|
16
|
2
|
(4)
|
(4)
|
(6)
|
5
|
11
|
14
|
17
|
14
|
12
|
13
|
12
|
15
|
15
|
12
|
11
|
9
|
9
|
14
|
13
|
12
|
14
|
11
|
15
|
18
|
21
|
23
|
21
|
18
|
17
|
14
|
16
|
16
|
11
|
14
|
12
|
14
|
13
|
11
|
13
|
11
|
16
|
22
|
19
|
17
|
17
|
12
|
12
|
21
|
17
|
20
|
20
|
21
|
28
|
34
|
34
|
36
|
41
|
40
|
40
|
46
|
38
|
30
|
32
|
21
|
14
|
|
| Cash Interest Paid |
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
14
|
14
|
22
|
22
|
22
|
22
|
27
|
22
|
20
|
19
|
14
|
19
|
18
|
18
|
19
|
19
|
12
|
12
|
5
|
7
|
8
|
11
|
16
|
17
|
17
|
17
|
14
|
14
|
14
|
12
|
12
|
11
|
|
| Change in Working Capital |
7
|
8
|
5
|
3
|
(9)
|
(14)
|
(11)
|
(1)
|
0
|
9
|
9
|
11
|
0
|
(5)
|
3
|
(6)
|
(5)
|
7
|
(6)
|
(4)
|
(11)
|
(24)
|
(10)
|
(15)
|
(11)
|
(10)
|
(33)
|
(35)
|
(11)
|
27
|
60
|
66
|
36
|
32
|
17
|
2
|
(9)
|
(36)
|
(35)
|
(12)
|
(6)
|
1
|
(10)
|
(3)
|
(25)
|
(17)
|
(24)
|
(35)
|
(10)
|
(24)
|
(19)
|
(16)
|
(20)
|
(15)
|
(18)
|
(16)
|
(24)
|
(27)
|
(17)
|
(25)
|
(10)
|
(5)
|
(13)
|
(4)
|
1
|
1
|
6
|
(11)
|
(9)
|
(32)
|
(37)
|
(26)
|
(39)
|
(13)
|
8
|
23
|
42
|
39
|
11
|
(14)
|
(47)
|
(68)
|
(89)
|
(126)
|
(131)
|
(103)
|
(70)
|
(14)
|
40
|
4
|
(17)
|
(40)
|
(55)
|
(45)
|
(37)
|
(43)
|
|
| Cash from Operating Activities |
34
N/A
|
32
-6%
|
33
+4%
|
31
-6%
|
19
-39%
|
18
-5%
|
20
+11%
|
30
+48%
|
31
+1%
|
39
+29%
|
39
0%
|
37
-6%
|
37
0%
|
27
-27%
|
39
+45%
|
37
-6%
|
44
+20%
|
48
+8%
|
37
-22%
|
42
+13%
|
40
-4%
|
29
-29%
|
44
+54%
|
44
-1%
|
40
-10%
|
43
+8%
|
19
-56%
|
22
+13%
|
37
+74%
|
55
+46%
|
85
+55%
|
83
-3%
|
75
-9%
|
78
+4%
|
57
-27%
|
47
-18%
|
43
-10%
|
21
-50%
|
31
+45%
|
48
+57%
|
57
+18%
|
61
+8%
|
57
-7%
|
64
+13%
|
48
-26%
|
58
+21%
|
50
-13%
|
41
-18%
|
60
+45%
|
49
-19%
|
55
+13%
|
60
+9%
|
59
-1%
|
61
+3%
|
56
-9%
|
54
-4%
|
45
-16%
|
41
-10%
|
51
+25%
|
48
-7%
|
58
+22%
|
53
-8%
|
43
-19%
|
57
+32%
|
54
-4%
|
71
+31%
|
83
+17%
|
66
-21%
|
80
+22%
|
63
-21%
|
65
+3%
|
83
+27%
|
72
-13%
|
92
+28%
|
110
+19%
|
123
+13%
|
134
+9%
|
144
+7%
|
123
-14%
|
99
-19%
|
69
-30%
|
41
-41%
|
8
-80%
|
(32)
N/A
|
(25)
+22%
|
16
N/A
|
69
+327%
|
138
+101%
|
188
+36%
|
160
-15%
|
140
-13%
|
116
-17%
|
90
-23%
|
86
-4%
|
90
+5%
|
88
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(23)
|
(19)
|
(20)
|
(15)
|
(13)
|
(12)
|
(10)
|
(9)
|
(11)
|
(13)
|
(14)
|
(19)
|
(21)
|
(20)
|
(21)
|
(19)
|
(21)
|
(21)
|
(21)
|
(21)
|
(24)
|
(28)
|
(33)
|
(35)
|
(29)
|
(28)
|
(22)
|
(22)
|
(21)
|
(17)
|
(17)
|
(13)
|
(12)
|
(10)
|
(9)
|
(9)
|
(11)
|
(10)
|
(10)
|
(12)
|
(14)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(16)
|
(15)
|
(14)
|
(15)
|
(17)
|
(20)
|
(20)
|
(20)
|
(21)
|
(25)
|
(28)
|
(32)
|
(33)
|
(27)
|
(27)
|
(23)
|
(23)
|
(23)
|
(20)
|
(20)
|
(20)
|
(22)
|
(38)
|
(39)
|
(35)
|
(39)
|
(31)
|
(32)
|
(36)
|
(30)
|
(22)
|
(20)
|
(17)
|
(20)
|
(20)
|
(22)
|
(27)
|
(25)
|
(27)
|
(26)
|
(21)
|
(23)
|
(19)
|
(18)
|
(19)
|
(21)
|
(25)
|
(25)
|
(27)
|
|
| Other Items |
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
(4)
|
(4)
|
(5)
|
(11)
|
2
|
2
|
2
|
9
|
3
|
3
|
(16)
|
(22)
|
(11)
|
(10)
|
(0)
|
18
|
(75)
|
(75)
|
(67)
|
(81)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
1
|
1
|
1
|
(3)
|
(2)
|
(6)
|
(6)
|
(1)
|
0
|
4
|
5
|
3
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
(11)
|
(14)
|
(16)
|
(367)
|
(355)
|
(353)
|
(351)
|
1
|
5
|
6
|
(4)
|
(4)
|
(8)
|
(17)
|
(8)
|
(8)
|
(8)
|
0
|
25
|
25
|
25
|
21
|
(7)
|
(3)
|
(3)
|
1
|
4
|
(0)
|
0
|
(0)
|
(58)
|
(58)
|
(58)
|
(58)
|
0
|
0
|
(1)
|
|
| Cash from Investing Activities |
(21)
N/A
|
(16)
+20%
|
(16)
+1%
|
(12)
+24%
|
(10)
+16%
|
(8)
+26%
|
(6)
+25%
|
(5)
+17%
|
(6)
-33%
|
(17)
-167%
|
(18)
-4%
|
(24)
-33%
|
(32)
-37%
|
(19)
+42%
|
(20)
-6%
|
(17)
+12%
|
(12)
+32%
|
(18)
-56%
|
(19)
-3%
|
(37)
-98%
|
(46)
-23%
|
(39)
+16%
|
(43)
-11%
|
(35)
+19%
|
(10)
+70%
|
(103)
-889%
|
(97)
+6%
|
(89)
+8%
|
(102)
-14%
|
(19)
+81%
|
(18)
+4%
|
(14)
+23%
|
(13)
+6%
|
(9)
+32%
|
(9)
+5%
|
(9)
-1%
|
(10)
-15%
|
(10)
+3%
|
(13)
-33%
|
(14)
-9%
|
(20)
-39%
|
(22)
-13%
|
(19)
+15%
|
(17)
+10%
|
(11)
+34%
|
(10)
+7%
|
(13)
-21%
|
(12)
+2%
|
(11)
+8%
|
(12)
-2%
|
(11)
+3%
|
(15)
-28%
|
(18)
-23%
|
(19)
-3%
|
(18)
+3%
|
(20)
-9%
|
(24)
-20%
|
(26)
-9%
|
(30)
-17%
|
(44)
-46%
|
(40)
+8%
|
(43)
-6%
|
(391)
-809%
|
(377)
+3%
|
(375)
+1%
|
(371)
+1%
|
(19)
+95%
|
(15)
+22%
|
(16)
-7%
|
(41)
-158%
|
(43)
-3%
|
(43)
-1%
|
(56)
-29%
|
(38)
+31%
|
(39)
-3%
|
(44)
-11%
|
(30)
+31%
|
2
N/A
|
5
+126%
|
8
+58%
|
2
-79%
|
(27)
N/A
|
(25)
+6%
|
(30)
-19%
|
(25)
+18%
|
(23)
+7%
|
(26)
-16%
|
(21)
+22%
|
(23)
-12%
|
(77)
-232%
|
(76)
+1%
|
(77)
-1%
|
(78)
-2%
|
(25)
+68%
|
(24)
+2%
|
(28)
-15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
4
|
6
|
9
|
11
|
3
|
3
|
(3)
|
(13)
|
(20)
|
(23)
|
(23)
|
(20)
|
(13)
|
(10)
|
(5)
|
0
|
1
|
2
|
4
|
2
|
3
|
4
|
(7)
|
(12)
|
(13)
|
(17)
|
(19)
|
(15)
|
(21)
|
(23)
|
(16)
|
(16)
|
(14)
|
(12)
|
(18)
|
(15)
|
(12)
|
(12)
|
(12)
|
(38)
|
(44)
|
(47)
|
(43)
|
(16)
|
(8)
|
1
|
8
|
7
|
7
|
6
|
7
|
8
|
6
|
6
|
3
|
3
|
6
|
8
|
8
|
7
|
5
|
6
|
6
|
(2)
|
(10)
|
(14)
|
(15)
|
(8)
|
(6)
|
(9)
|
(10)
|
2
|
(3)
|
20
|
14
|
(7)
|
0
|
(41)
|
(47)
|
(61)
|
|
| Net Issuance of Debt |
(3)
|
(6)
|
(10)
|
(10)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(3)
|
(4)
|
(4)
|
(8)
|
(7)
|
(6)
|
(6)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
90
|
92
|
93
|
82
|
(15)
|
(54)
|
(68)
|
(67)
|
(63)
|
(27)
|
(14)
|
(4)
|
6
|
6
|
1
|
1
|
(9)
|
(9)
|
(4)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
12
|
12
|
22
|
396
|
359
|
344
|
331
|
(56)
|
(45)
|
(23)
|
(14)
|
(6)
|
(6)
|
(17)
|
103
|
(15)
|
(20)
|
(31)
|
(156)
|
(85)
|
(69)
|
(55)
|
(40)
|
(3)
|
13
|
33
|
18
|
12
|
(60)
|
(100)
|
(85)
|
(65)
|
(14)
|
(2)
|
(1)
|
0
|
30
|
|
| Cash Paid for Dividends |
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
|
| Other |
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
4
|
5
|
4
|
3
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
5
|
5
|
5
|
4
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
(16)
|
(16)
|
(17)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(12)
N/A
|
(16)
-41%
|
(22)
-32%
|
(20)
+10%
|
(16)
+17%
|
(16)
-1%
|
(17)
-3%
|
(17)
-2%
|
(16)
+8%
|
(13)
+18%
|
(10)
+25%
|
(11)
-11%
|
(12)
-12%
|
(17)
-36%
|
(17)
-4%
|
(15)
+13%
|
(8)
+45%
|
(2)
+77%
|
1
N/A
|
2
+50%
|
(5)
N/A
|
(6)
-16%
|
(12)
-102%
|
(21)
-82%
|
(27)
-28%
|
62
N/A
|
64
+4%
|
67
+5%
|
62
-8%
|
(32)
N/A
|
(67)
-110%
|
(76)
-13%
|
(74)
+2%
|
(69)
+7%
|
(30)
+57%
|
(19)
+36%
|
(10)
+47%
|
0
N/A
|
(12)
N/A
|
(23)
-88%
|
(24)
-6%
|
(38)
-56%
|
(39)
-4%
|
(30)
+24%
|
(35)
-17%
|
(37)
-5%
|
(27)
+26%
|
(25)
+7%
|
(22)
+15%
|
(24)
-11%
|
(31)
-30%
|
(29)
+6%
|
(28)
+4%
|
(26)
+6%
|
(29)
-11%
|
(55)
-89%
|
(61)
-11%
|
(65)
-6%
|
(60)
+8%
|
(18)
+70%
|
(10)
+47%
|
9
N/A
|
374
+3 966%
|
335
-11%
|
320
-5%
|
306
-4%
|
(64)
N/A
|
(52)
+19%
|
(33)
+37%
|
(24)
+26%
|
(19)
+21%
|
(20)
-3%
|
(27)
-38%
|
94
N/A
|
(24)
N/A
|
(29)
-22%
|
(43)
-47%
|
(168)
-292%
|
(97)
+42%
|
(91)
+6%
|
(85)
+7%
|
(74)
+12%
|
(38)
+49%
|
(13)
+65%
|
8
N/A
|
(11)
N/A
|
(18)
-70%
|
(78)
-337%
|
(123)
-58%
|
(85)
+30%
|
(72)
+16%
|
(44)
+40%
|
(25)
+42%
|
(66)
-161%
|
(70)
-7%
|
(53)
+25%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
0
|
1
|
(1)
|
0
|
1
|
(1)
|
(0)
|
(1)
|
(2)
|
1
|
0
|
(1)
|
(0)
|
(1)
|
0
|
1
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
2
|
3
|
1
|
(2)
|
(4)
|
(5)
|
(2)
|
(2)
|
(0)
|
(3)
|
(2)
|
3
|
5
|
5
|
4
|
(1)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(2)
|
(3)
|
(2)
|
(3)
|
(0)
|
(3)
|
(1)
|
(3)
|
(5)
|
(0)
|
1
|
|
| Net Change in Cash |
2
N/A
|
(1)
N/A
|
(4)
-633%
|
(0)
+98%
|
(7)
-7 300%
|
(6)
+20%
|
(2)
+63%
|
8
N/A
|
8
+3%
|
10
+18%
|
12
+25%
|
3
-79%
|
(8)
N/A
|
(9)
-12%
|
1
N/A
|
5
+246%
|
24
+442%
|
28
+13%
|
20
-27%
|
7
-67%
|
(10)
N/A
|
(15)
-44%
|
(10)
+36%
|
(11)
-18%
|
2
N/A
|
1
-50%
|
(15)
N/A
|
(1)
+92%
|
(4)
-208%
|
2
N/A
|
(2)
N/A
|
(9)
-283%
|
(11)
-27%
|
1
N/A
|
18
+3 580%
|
20
+8%
|
22
+8%
|
12
-45%
|
7
-41%
|
11
+50%
|
13
+22%
|
1
-95%
|
(3)
N/A
|
19
N/A
|
2
-91%
|
10
+500%
|
10
+1%
|
3
-74%
|
27
+900%
|
14
-50%
|
14
+3%
|
14
+3%
|
12
-17%
|
14
+13%
|
5
-61%
|
(23)
N/A
|
(42)
-81%
|
(50)
-20%
|
(40)
+20%
|
(15)
+64%
|
7
N/A
|
18
+169%
|
26
+43%
|
15
-44%
|
0
-97%
|
9
+2 125%
|
(0)
N/A
|
(3)
-1 500%
|
27
N/A
|
(8)
N/A
|
1
N/A
|
18
+1 660%
|
(12)
N/A
|
145
N/A
|
44
-70%
|
53
+21%
|
66
+25%
|
(17)
N/A
|
36
N/A
|
16
-56%
|
(17)
N/A
|
(65)
-272%
|
(61)
+5%
|
(81)
-33%
|
(46)
+43%
|
(19)
+59%
|
22
N/A
|
38
+72%
|
40
+5%
|
(3)
N/A
|
(11)
-331%
|
(6)
+49%
|
(17)
-204%
|
(9)
+46%
|
(5)
+52%
|
8
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
13
+18%
|
14
+9%
|
16
+19%
|
6
-63%
|
6
N/A
|
10
+67%
|
21
+106%
|
20
-5%
|
27
+33%
|
26
-3%
|
18
-30%
|
16
-13%
|
7
-58%
|
18
+174%
|
18
-1%
|
23
+32%
|
27
+14%
|
16
-40%
|
21
+30%
|
16
-21%
|
1
-93%
|
12
+867%
|
10
-18%
|
11
+15%
|
15
+33%
|
(3)
N/A
|
(0)
+90%
|
17
N/A
|
37
+125%
|
68
+82%
|
70
+2%
|
64
-9%
|
69
+8%
|
48
-30%
|
38
-22%
|
32
-15%
|
11
-66%
|
21
+88%
|
37
+80%
|
43
+17%
|
45
+4%
|
39
-12%
|
47
+19%
|
32
-32%
|
42
+33%
|
35
-17%
|
25
-28%
|
45
+79%
|
34
-24%
|
40
+17%
|
43
+7%
|
40
-7%
|
41
+3%
|
36
-13%
|
33
-8%
|
20
-38%
|
13
-35%
|
19
+43%
|
15
-22%
|
31
+111%
|
26
-16%
|
20
-25%
|
34
+73%
|
31
-8%
|
51
+62%
|
63
+24%
|
46
-26%
|
58
+27%
|
25
-57%
|
26
+5%
|
48
+81%
|
33
-31%
|
62
+86%
|
78
+27%
|
88
+12%
|
104
+19%
|
121
+17%
|
104
-14%
|
83
-20%
|
50
-40%
|
21
-57%
|
(14)
N/A
|
(59)
-322%
|
(50)
+15%
|
(11)
+79%
|
42
N/A
|
117
+177%
|
166
+41%
|
141
-15%
|
122
-14%
|
97
-20%
|
69
-29%
|
62
-11%
|
66
+7%
|
62
-6%
|
|