Konecranes Abp
OTC:KNCRF
Cash Flow Statement
Cash Flow Statement
Konecranes Abp
| 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 |
0
|
0
|
38
|
0
|
38
|
48
|
22
|
0
|
34
|
36
|
37
|
40
|
40
|
46
|
49
|
55
|
63
|
77
|
106
|
122
|
128
|
171
|
192
|
132
|
143
|
114
|
167
|
159
|
140
|
99
|
63
|
46
|
41
|
60
|
78
|
78
|
79
|
74
|
65
|
71
|
79
|
85
|
85
|
81
|
69
|
50
|
49
|
47
|
48
|
67
|
75
|
72
|
71
|
48
|
31
|
20
|
25
|
39
|
38
|
236
|
234
|
214
|
225
|
40
|
48
|
84
|
98
|
103
|
101
|
73
|
83
|
81
|
91
|
114
|
123
|
130
|
128
|
133
|
147
|
108
|
107
|
135
|
139
|
213
|
242
|
252
|
276
|
282
|
325
|
357
|
368
|
383
|
383
|
386
|
400
|
|
| Depreciation & Amortization |
0
|
0
|
16
|
0
|
24
|
28
|
17
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
16
|
20
|
26
|
31
|
23
|
24
|
25
|
25
|
25
|
25
|
25
|
26
|
27
|
27
|
27
|
28
|
33
|
33
|
35
|
35
|
31
|
32
|
34
|
35
|
41
|
42
|
44
|
45
|
41
|
45
|
45
|
59
|
56
|
55
|
55
|
42
|
43
|
46
|
53
|
54
|
54
|
55
|
53
|
53
|
54
|
68
|
85
|
100
|
117
|
116
|
112
|
110
|
120
|
122
|
127
|
132
|
124
|
127
|
130
|
131
|
130
|
128
|
123
|
120
|
120
|
121
|
120
|
123
|
124
|
122
|
122
|
118
|
115
|
116
|
117
|
118
|
121
|
126
|
130
|
134
|
136
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
0
|
0
|
3
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(7)
|
0
|
(4)
|
(7)
|
(5)
|
1
|
5
|
9
|
12
|
2
|
1
|
13
|
(17)
|
(18)
|
57
|
66
|
119
|
82
|
82
|
71
|
53
|
38
|
29
|
27
|
31
|
34
|
41
|
46
|
43
|
44
|
44
|
46
|
51
|
54
|
49
|
43
|
37
|
39
|
38
|
39
|
42
|
39
|
40
|
37
|
31
|
31
|
27
|
35
|
43
|
29
|
(155)
|
(151)
|
(161)
|
(124)
|
76
|
79
|
96
|
77
|
74
|
65
|
67
|
44
|
56
|
54
|
57
|
70
|
86
|
93
|
84
|
62
|
32
|
18
|
26
|
48
|
112
|
156
|
164
|
158
|
127
|
116
|
132
|
140
|
129
|
129
|
142
|
135
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
13
|
17
|
22
|
22
|
28
|
38
|
42
|
41
|
45
|
49
|
61
|
71
|
77
|
83
|
72
|
60
|
66
|
51
|
50
|
31
|
16
|
22
|
24
|
41
|
40
|
34
|
37
|
35
|
36
|
47
|
43
|
44
|
39
|
30
|
31
|
30
|
36
|
31
|
26
|
26
|
23
|
22
|
26
|
30
|
30
|
46
|
41
|
38
|
72
|
71
|
75
|
83
|
59
|
44
|
47
|
46
|
43
|
42
|
44
|
26
|
22
|
37
|
40
|
47
|
50
|
48
|
51
|
53
|
51
|
73
|
79
|
85
|
102
|
103
|
103
|
108
|
106
|
88
|
101
|
125
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
13
|
15
|
17
|
12
|
13
|
13
|
14
|
11
|
9
|
8
|
7
|
8
|
9
|
8
|
8
|
5
|
4
|
4
|
5
|
6
|
8
|
8
|
9
|
11
|
12
|
13
|
14
|
15
|
15
|
14
|
14
|
13
|
14
|
14
|
14
|
13
|
13
|
14
|
14
|
16
|
16
|
17
|
19
|
19
|
23
|
35
|
38
|
43
|
42
|
38
|
36
|
38
|
42
|
46
|
48
|
46
|
47
|
43
|
40
|
37
|
31
|
31
|
31
|
28
|
28
|
34
|
42
|
57
|
67
|
70
|
75
|
77
|
77
|
77
|
75
|
74
|
76
|
68
|
72
|
65
|
|
| Change in Working Capital |
1
|
2
|
13
|
(24)
|
(25)
|
(62)
|
(15)
|
8
|
11
|
14
|
(48)
|
(56)
|
(41)
|
(44)
|
(17)
|
(8)
|
(40)
|
(29)
|
(48)
|
(70)
|
(76)
|
(70)
|
(15)
|
(44)
|
(63)
|
(89)
|
(168)
|
(136)
|
(87)
|
(13)
|
90
|
83
|
48
|
(10)
|
(86)
|
(97)
|
(124)
|
(152)
|
(172)
|
(165)
|
(132)
|
(97)
|
(20)
|
3
|
(28)
|
(20)
|
(25)
|
(77)
|
(4)
|
11
|
(9)
|
(39)
|
(79)
|
(67)
|
(76)
|
(12)
|
(10)
|
(50)
|
(38)
|
31
|
86
|
70
|
31
|
(73)
|
(184)
|
(204)
|
(186)
|
(163)
|
(139)
|
(55)
|
(78)
|
(58)
|
(7)
|
(38)
|
84
|
23
|
(21)
|
(57)
|
(161)
|
(102)
|
(128)
|
(243)
|
(244)
|
(264)
|
(194)
|
(55)
|
9
|
(34)
|
(158)
|
(132)
|
(138)
|
(139)
|
(47)
|
(33)
|
(102)
|
|
| Cash from Operating Activities |
62
N/A
|
63
+2%
|
66
+5%
|
30
-55%
|
37
+25%
|
14
-62%
|
24
+69%
|
47
+93%
|
53
+13%
|
47
-11%
|
4
-91%
|
(6)
N/A
|
6
N/A
|
11
+100%
|
48
+332%
|
72
+49%
|
58
-19%
|
92
+59%
|
81
-12%
|
77
-5%
|
90
+16%
|
109
+22%
|
184
+68%
|
169
-8%
|
171
+1%
|
171
0%
|
107
-37%
|
132
+23%
|
152
+16%
|
167
+10%
|
223
+34%
|
191
-14%
|
150
-21%
|
116
-23%
|
57
-51%
|
55
-5%
|
34
-38%
|
(0)
N/A
|
(21)
-20 700%
|
(7)
+67%
|
37
N/A
|
84
+126%
|
159
+90%
|
179
+12%
|
130
-27%
|
126
-3%
|
120
-4%
|
63
-48%
|
138
+118%
|
162
+18%
|
148
-8%
|
119
-20%
|
82
-31%
|
65
-22%
|
39
-39%
|
91
+130%
|
102
+13%
|
85
-17%
|
83
-2%
|
180
+117%
|
254
+42%
|
223
-12%
|
249
+12%
|
159
-36%
|
55
-66%
|
86
+57%
|
109
+27%
|
136
+24%
|
155
+14%
|
218
+41%
|
173
-21%
|
207
+20%
|
267
+29%
|
263
-2%
|
407
+55%
|
366
-10%
|
323
-12%
|
280
-13%
|
168
-40%
|
159
-6%
|
117
-26%
|
41
-65%
|
67
+63%
|
182
+173%
|
326
+79%
|
479
+47%
|
557
+16%
|
490
-12%
|
399
-19%
|
474
+19%
|
492
+4%
|
498
+1%
|
596
+20%
|
629
+6%
|
570
-9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(16)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(14)
|
(4)
|
(7)
|
(9)
|
(17)
|
(20)
|
(22)
|
(24)
|
(23)
|
(18)
|
(21)
|
(25)
|
(23)
|
(25)
|
(24)
|
(22)
|
(30)
|
(30)
|
(31)
|
(32)
|
(29)
|
(31)
|
(37)
|
(43)
|
(53)
|
(60)
|
(59)
|
(65)
|
(59)
|
(57)
|
(60)
|
(53)
|
(58)
|
(56)
|
(52)
|
(49)
|
(42)
|
(42)
|
(39)
|
(38)
|
(43)
|
(39)
|
(37)
|
(36)
|
(27)
|
(29)
|
(30)
|
(27)
|
(29)
|
(29)
|
(33)
|
(35)
|
(38)
|
(40)
|
(41)
|
(45)
|
(41)
|
(44)
|
(44)
|
(41)
|
(44)
|
(42)
|
(40)
|
(42)
|
(41)
|
(43)
|
(43)
|
(44)
|
(45)
|
(49)
|
(50)
|
(49)
|
(52)
|
(50)
|
(54)
|
(55)
|
(69)
|
(66)
|
(62)
|
(68)
|
(49)
|
|
| Other Items |
(9)
|
(11)
|
(16)
|
(35)
|
(33)
|
(27)
|
(7)
|
(10)
|
(9)
|
(8)
|
(24)
|
(40)
|
(44)
|
(45)
|
(33)
|
(42)
|
(86)
|
(84)
|
(48)
|
(54)
|
28
|
19
|
18
|
22
|
(15)
|
(9)
|
(14)
|
(13)
|
(8)
|
(10)
|
(12)
|
(42)
|
(41)
|
(41)
|
(36)
|
(36)
|
(45)
|
(70)
|
(72)
|
(42)
|
(34)
|
(6)
|
(5)
|
(6)
|
(10)
|
(13)
|
(10)
|
(9)
|
(5)
|
(3)
|
(2)
|
4
|
9
|
3
|
3
|
3
|
2
|
55
|
49
|
(451)
|
(450)
|
(517)
|
(513)
|
(13)
|
(12)
|
7
|
3
|
7
|
12
|
12
|
18
|
(111)
|
(117)
|
(117)
|
(121)
|
5
|
9
|
11
|
10
|
7
|
3
|
2
|
1
|
4
|
(24)
|
(24)
|
(23)
|
(26)
|
6
|
3
|
(42)
|
(42)
|
(45)
|
(47)
|
7
|
|
| Cash from Investing Activities |
(9)
N/A
|
(11)
-21%
|
(31)
-172%
|
(35)
-14%
|
(33)
+7%
|
(27)
+17%
|
(17)
+36%
|
(10)
+40%
|
(9)
+16%
|
(8)
+10%
|
(34)
-333%
|
(40)
-18%
|
(44)
-10%
|
(45)
-2%
|
(46)
-3%
|
(46)
+0%
|
(94)
-104%
|
(93)
+1%
|
(65)
+30%
|
(74)
-14%
|
6
N/A
|
(5)
N/A
|
(4)
+10%
|
4
N/A
|
(37)
N/A
|
(34)
+7%
|
(37)
-8%
|
(38)
-4%
|
(32)
+15%
|
(32)
+1%
|
(41)
-29%
|
(71)
-73%
|
(72)
-1%
|
(73)
-2%
|
(65)
+11%
|
(67)
-3%
|
(82)
-23%
|
(113)
-37%
|
(126)
-11%
|
(102)
+19%
|
(93)
+8%
|
(71)
+24%
|
(64)
+10%
|
(62)
+2%
|
(70)
-13%
|
(66)
+6%
|
(68)
-3%
|
(64)
+5%
|
(58)
+10%
|
(51)
+11%
|
(44)
+14%
|
(38)
+13%
|
(30)
+21%
|
(35)
-15%
|
(41)
-17%
|
(36)
+11%
|
(35)
+5%
|
19
N/A
|
22
+12%
|
(480)
N/A
|
(480)
0%
|
(544)
-13%
|
(542)
+0%
|
(41)
+92%
|
(44)
-7%
|
(29)
+35%
|
(35)
-22%
|
(33)
+5%
|
(29)
+13%
|
(32)
-11%
|
(23)
+28%
|
(154)
-566%
|
(161)
-4%
|
(158)
+2%
|
(165)
-5%
|
(37)
+78%
|
(31)
+16%
|
(31)
-1%
|
(31)
+1%
|
(36)
-17%
|
(40)
-13%
|
(42)
-5%
|
(44)
-3%
|
(46)
-5%
|
(74)
-61%
|
(73)
+1%
|
(75)
-4%
|
(76)
0%
|
(49)
+36%
|
(52)
-6%
|
(111)
-116%
|
(108)
+3%
|
(107)
+0%
|
(115)
-7%
|
(42)
+63%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
12
|
15
|
16
|
14
|
9
|
9
|
8
|
(39)
|
(43)
|
(45)
|
(44)
|
2
|
5
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
21
|
25
|
(19)
|
(27)
|
(47)
|
(51)
|
(7)
|
1
|
6
|
7
|
6
|
6
|
2
|
1
|
1
|
1
|
13
|
15
|
15
|
14
|
3
|
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
|
|
| Net Issuance of Debt |
(29)
|
(25)
|
(22)
|
22
|
12
|
30
|
6
|
(19)
|
0
|
0
|
65
|
0
|
0
|
0
|
30
|
11
|
64
|
45
|
(13)
|
38
|
(72)
|
(81)
|
(98)
|
(81)
|
(9)
|
(26)
|
23
|
16
|
(36)
|
(57)
|
(83)
|
(116)
|
(45)
|
15
|
10
|
22
|
90
|
201
|
205
|
220
|
230
|
44
|
33
|
40
|
(63)
|
(11)
|
(5)
|
(5)
|
27
|
(51)
|
(80)
|
(28)
|
(80)
|
(11)
|
37
|
(13)
|
11
|
65
|
43
|
637
|
403
|
372
|
411
|
(261)
|
74
|
53
|
20
|
(6)
|
(54)
|
(91)
|
95
|
216
|
290
|
349
|
83
|
(145)
|
(348)
|
(445)
|
(346)
|
(158)
|
26
|
264
|
179
|
(4)
|
(113)
|
(280)
|
(205)
|
(56)
|
(86)
|
(60)
|
(150)
|
(304)
|
(302)
|
(302)
|
(461)
|
|
| Cash Paid for Dividends |
(24)
|
(24)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(15)
|
(31)
|
(31)
|
(31)
|
(16)
|
(27)
|
(27)
|
(27)
|
(27)
|
(47)
|
(47)
|
(47)
|
(47)
|
(53)
|
(53)
|
(53)
|
(53)
|
0
|
(53)
|
(53)
|
(53)
|
(53)
|
(60)
|
(60)
|
(60)
|
(60)
|
(57)
|
(57)
|
(57)
|
(57)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(82)
|
(82)
|
(82)
|
(82)
|
(95)
|
(95)
|
(95)
|
(95)
|
(95)
|
(95)
|
(95)
|
(95)
|
(51)
|
(95)
|
(95)
|
(95)
|
(113)
|
(70)
|
(70)
|
(70)
|
(99)
|
(99)
|
(99)
|
(99)
|
(99)
|
(99)
|
(99)
|
0
|
(107)
|
(107)
|
(107)
|
(107)
|
(131)
|
(131)
|
(131)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
1
|
0
|
1
|
9
|
3
|
(0)
|
0
|
(3)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(5)
|
(12)
|
(10)
|
(11)
|
(6)
|
1
|
(0)
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(0)
|
0
|
0
|
(1)
|
11
|
11
|
11
|
12
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(5)
|
(4)
|
(4)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(3)
|
(11)
|
(11)
|
(11)
|
(8)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
(53)
N/A
|
(49)
+8%
|
(36)
+27%
|
9
N/A
|
(1)
N/A
|
17
N/A
|
(8)
N/A
|
(33)
-318%
|
(35)
-6%
|
(33)
+7%
|
37
N/A
|
50
+34%
|
47
-5%
|
41
-12%
|
20
-52%
|
(9)
N/A
|
46
N/A
|
26
-42%
|
(15)
N/A
|
20
N/A
|
(90)
N/A
|
(101)
-12%
|
(166)
-65%
|
(172)
-4%
|
(102)
+41%
|
(118)
-16%
|
(22)
+81%
|
(37)
-67%
|
(98)
-163%
|
(117)
-19%
|
(145)
-24%
|
(121)
+17%
|
(95)
+21%
|
(38)
+61%
|
(41)
-9%
|
(9)
+77%
|
56
N/A
|
124
+121%
|
120
-4%
|
114
-5%
|
122
+8%
|
(20)
N/A
|
(23)
-14%
|
(11)
+52%
|
(117)
-974%
|
(65)
+45%
|
(59)
+9%
|
(64)
-7%
|
(32)
+50%
|
(111)
-246%
|
(139)
-25%
|
(82)
+41%
|
(133)
-62%
|
(64)
+52%
|
(16)
+74%
|
(78)
-379%
|
(57)
+27%
|
(3)
+95%
|
(19)
-582%
|
575
N/A
|
320
-44%
|
289
-10%
|
340
+18%
|
(332)
N/A
|
(10)
+97%
|
(30)
-214%
|
(75)
-150%
|
(101)
-34%
|
(149)
-49%
|
(186)
-25%
|
(5)
+98%
|
117
N/A
|
234
+100%
|
250
+7%
|
(12)
N/A
|
(242)
-1 850%
|
(463)
-91%
|
(517)
-12%
|
(417)
+19%
|
(228)
+45%
|
(73)
+68%
|
162
N/A
|
69
-57%
|
(114)
N/A
|
(223)
-95%
|
(387)
-74%
|
(304)
+22%
|
(155)
+49%
|
(193)
-25%
|
(167)
+14%
|
(257)
-54%
|
(411)
-60%
|
(433)
-5%
|
(433)
0%
|
(591)
-37%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(3)
|
0
|
(2)
|
(4)
|
0
|
6
|
15
|
9
|
9
|
(2)
|
(9)
|
(1)
|
1
|
4
|
7
|
5
|
0
|
3
|
(3)
|
(6)
|
(7)
|
(11)
|
(6)
|
1
|
0
|
8
|
4
|
(3)
|
1
|
(6)
|
(3)
|
(0)
|
1
|
3
|
(4)
|
(6)
|
(9)
|
(11)
|
(4)
|
(3)
|
(2)
|
4
|
1
|
4
|
3
|
(4)
|
(8)
|
(15)
|
(16)
|
(10)
|
(4)
|
3
|
8
|
9
|
16
|
17
|
1
|
(5)
|
(14)
|
(15)
|
(6)
|
(5)
|
(2)
|
(6)
|
(0)
|
(5)
|
(14)
|
(12)
|
(14)
|
|
| Net Change in Cash |
(1)
N/A
|
3
N/A
|
(2)
N/A
|
2
N/A
|
3
+44%
|
3
N/A
|
(2)
N/A
|
3
N/A
|
9
+248%
|
6
-28%
|
7
+14%
|
3
-54%
|
9
+182%
|
9
-9%
|
23
+174%
|
18
-24%
|
10
-45%
|
25
+155%
|
0
-98%
|
23
+5 550%
|
6
-73%
|
3
-60%
|
12
+364%
|
(2)
N/A
|
30
N/A
|
18
-41%
|
45
+153%
|
56
+25%
|
20
-65%
|
14
-31%
|
37
+171%
|
5
-86%
|
(2)
N/A
|
15
N/A
|
(39)
N/A
|
(23)
+41%
|
(1)
+94%
|
10
N/A
|
(26)
N/A
|
10
N/A
|
73
+663%
|
(2)
N/A
|
73
N/A
|
109
+50%
|
(60)
N/A
|
(11)
+82%
|
(13)
-20%
|
(76)
-476%
|
42
N/A
|
1
-97%
|
(34)
N/A
|
6
N/A
|
(77)
N/A
|
(37)
+52%
|
(17)
+53%
|
(30)
-72%
|
8
N/A
|
101
+1 199%
|
87
-15%
|
279
+222%
|
91
-68%
|
(38)
N/A
|
39
N/A
|
(225)
N/A
|
(3)
+99%
|
24
N/A
|
(3)
N/A
|
6
N/A
|
(23)
N/A
|
3
N/A
|
148
+4 244%
|
165
+12%
|
332
+101%
|
340
+2%
|
214
-37%
|
78
-64%
|
(175)
N/A
|
(265)
-51%
|
(271)
-2%
|
(96)
+65%
|
19
N/A
|
177
+821%
|
93
-47%
|
17
-82%
|
15
-10%
|
4
-74%
|
173
+4 328%
|
256
+48%
|
155
-39%
|
249
+60%
|
123
-50%
|
(25)
N/A
|
42
N/A
|
69
+63%
|
(78)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
62
N/A
|
63
+2%
|
51
-20%
|
30
-41%
|
37
+25%
|
14
-62%
|
14
-3%
|
47
+238%
|
53
+13%
|
47
-11%
|
(5)
N/A
|
(6)
-21%
|
6
N/A
|
11
+100%
|
35
+212%
|
68
+96%
|
51
-26%
|
83
+63%
|
64
-22%
|
57
-12%
|
68
+20%
|
86
+26%
|
161
+88%
|
151
-6%
|
150
-1%
|
145
-3%
|
84
-42%
|
107
+26%
|
128
+20%
|
145
+13%
|
193
+34%
|
161
-17%
|
119
-26%
|
84
-29%
|
28
-67%
|
24
-17%
|
(3)
N/A
|
(43)
-1 212%
|
(74)
-71%
|
(67)
+10%
|
(22)
+68%
|
19
N/A
|
100
+423%
|
122
+22%
|
70
-43%
|
72
+3%
|
63
-13%
|
8
-88%
|
85
+1 037%
|
113
+33%
|
106
-6%
|
77
-28%
|
44
-43%
|
26
-39%
|
(4)
N/A
|
52
N/A
|
66
+27%
|
49
-25%
|
56
+13%
|
151
+172%
|
224
+49%
|
196
-13%
|
221
+13%
|
131
-41%
|
22
-83%
|
50
+127%
|
71
+41%
|
96
+35%
|
113
+18%
|
173
+53%
|
132
-24%
|
163
+23%
|
223
+37%
|
222
0%
|
363
+63%
|
325
-11%
|
283
-13%
|
239
-16%
|
128
-46%
|
115
-10%
|
74
-36%
|
(3)
N/A
|
22
N/A
|
133
+505%
|
276
+108%
|
430
+56%
|
505
+18%
|
440
-13%
|
345
-22%
|
419
+22%
|
422
+1%
|
432
+2%
|
534
+23%
|
561
+5%
|
520
-7%
|
|