Viskase Companies Inc
OTC:VKSC
Cash Flow Statement
Cash Flow Statement
Viskase Companies Inc
| Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(37)
|
(32)
|
(29)
|
(36)
|
53
|
(18)
|
(10)
|
(3)
|
(89)
|
(26)
|
(32)
|
(23)
|
(27)
|
(19)
|
(14)
|
105
|
104
|
90
|
92
|
25
|
28
|
39
|
41
|
(2)
|
(2)
|
(0)
|
(7)
|
2
|
4
|
2
|
5
|
9
|
14
|
17
|
20
|
20
|
13
|
16
|
12
|
14
|
12
|
8
|
7
|
3
|
4
|
8
|
10
|
(8)
|
(7)
|
45
|
35
|
57
|
58
|
10
|
16
|
16
|
11
|
1
|
2
|
(1)
|
3
|
6
|
7
|
6
|
8
|
(4)
|
(9)
|
(12)
|
(27)
|
(14)
|
(18)
|
(14)
|
(17)
|
(25)
|
(22)
|
(23)
|
(7)
|
5
|
7
|
7
|
4
|
(3)
|
4
|
(1)
|
(6)
|
2
|
4
|
12
|
14
|
13
|
8
|
5
|
5
|
(5)
|
(21)
|
(43)
|
|
| Depreciation & Amortization |
45
|
44
|
44
|
44
|
40
|
34
|
26
|
24
|
22
|
23
|
23
|
23
|
23
|
23
|
23
|
15
|
13
|
16
|
19
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
11
|
14
|
17
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
15
|
16
|
16
|
17
|
17
|
18
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
20
|
21
|
22
|
24
|
24
|
24
|
25
|
25
|
25
|
26
|
25
|
26
|
26
|
25
|
26
|
28
|
30
|
31
|
31
|
28
|
29
|
29
|
29
|
27
|
28
|
29
|
28
|
25
|
26
|
25
|
24
|
24
|
24
|
23
|
|
| Change in Deffered Taxes |
(3)
|
(5)
|
(4)
|
(4)
|
8
|
0
|
1
|
2
|
(10)
|
(1)
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(8)
|
(3)
|
(4)
|
(3)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(57)
|
(57)
|
(57)
|
(57)
|
0
|
0
|
0
|
0
|
3
|
4
|
2
|
2
|
(1)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
(0)
|
4
|
0
|
4
|
(3)
|
2
|
0
|
2
|
2
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
3
|
3
|
3
|
2
|
1
|
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
|
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
|
|
| Other Non-Cash Items |
46
|
6
|
7
|
9
|
(62)
|
(20)
|
(29)
|
(30)
|
39
|
(5)
|
2
|
1
|
3
|
3
|
3
|
(108)
|
(107)
|
(92)
|
(91)
|
(17)
|
(17)
|
(31)
|
(32)
|
1
|
1
|
(4)
|
(5)
|
(18)
|
(1)
|
(4)
|
(3)
|
2
|
1
|
10
|
9
|
6
|
7
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
17
|
17
|
17
|
17
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
1
|
1
|
1
|
2
|
4
|
11
|
12
|
10
|
9
|
2
|
2
|
2
|
4
|
3
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
13
|
11
|
|
| Cash Taxes Paid |
2
|
4
|
3
|
4
|
4
|
1
|
3
|
4
|
4
|
5
|
2
|
(0)
|
(0)
|
(1)
|
(0)
|
3
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
1
|
3
|
4
|
10
|
12
|
12
|
12
|
3
|
(0)
|
(2)
|
(2)
|
3
|
3
|
3
|
3
|
7
|
7
|
7
|
7
|
2
|
2
|
3
|
3
|
5
|
7
|
5
|
5
|
4
|
3
|
6
|
7
|
7
|
8
|
7
|
7
|
6
|
7
|
8
|
7
|
7
|
5
|
4
|
4
|
4
|
4
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
6
|
5
|
7
|
6
|
5
|
5
|
4
|
4
|
5
|
5
|
2
|
2
|
0
|
|
| Cash Interest Paid |
43
|
43
|
38
|
35
|
54
|
50
|
45
|
44
|
22
|
12
|
15
|
3
|
3
|
3
|
3
|
4
|
2
|
4
|
4
|
8
|
8
|
10
|
10
|
10
|
10
|
11
|
10
|
10
|
6
|
12
|
12
|
19
|
12
|
15
|
15
|
8
|
21
|
12
|
22
|
22
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
22
|
22
|
11
|
11
|
4
|
8
|
11
|
14
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
14
|
15
|
15
|
16
|
16
|
15
|
15
|
14
|
13
|
10
|
8
|
7
|
5
|
5
|
5
|
5
|
6
|
7
|
9
|
11
|
12
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
|
| Change in Working Capital |
(43)
|
(5)
|
3
|
16
|
(55)
|
20
|
11
|
(12)
|
62
|
(9)
|
(5)
|
9
|
7
|
11
|
8
|
1
|
9
|
15
|
13
|
6
|
3
|
(8)
|
(3)
|
(8)
|
(10)
|
(12)
|
(16)
|
(16)
|
(5)
|
(3)
|
(12)
|
(23)
|
(15)
|
(20)
|
(15)
|
(3)
|
(11)
|
0
|
(8)
|
(8)
|
(10)
|
(7)
|
(10)
|
(13)
|
(13)
|
(21)
|
(23)
|
(19)
|
(22)
|
(15)
|
(19)
|
(35)
|
(22)
|
(33)
|
(12)
|
(3)
|
2
|
(1)
|
(5)
|
(0)
|
0
|
4
|
3
|
(1)
|
(12)
|
(15)
|
(24)
|
(24)
|
(10)
|
(3)
|
6
|
(5)
|
(19)
|
(8)
|
(13)
|
(5)
|
1
|
(2)
|
(8)
|
(8)
|
(14)
|
(22)
|
(18)
|
(19)
|
(18)
|
(20)
|
(17)
|
(3)
|
1
|
1
|
(1)
|
(12)
|
(19)
|
(17)
|
(10)
|
18
|
|
| Cash from Operating Activities |
7
N/A
|
7
+5%
|
21
+179%
|
28
+34%
|
(15)
N/A
|
16
N/A
|
2
-91%
|
(19)
N/A
|
24
N/A
|
(17)
N/A
|
(12)
+32%
|
10
N/A
|
4
-60%
|
17
+318%
|
18
+7%
|
13
-31%
|
17
+36%
|
27
+58%
|
31
+13%
|
20
-33%
|
20
+0%
|
6
-72%
|
9
+51%
|
(1)
N/A
|
(5)
-325%
|
(8)
-62%
|
(18)
-121%
|
(23)
-30%
|
6
N/A
|
7
+26%
|
5
-24%
|
5
-8%
|
13
+151%
|
16
+25%
|
23
+43%
|
34
+51%
|
22
-36%
|
31
+43%
|
20
-35%
|
20
-2%
|
17
-12%
|
17
-2%
|
13
-21%
|
7
-51%
|
8
+25%
|
3
-66%
|
4
+54%
|
(9)
N/A
|
(11)
-15%
|
(6)
+40%
|
(4)
+37%
|
2
N/A
|
16
+704%
|
15
-8%
|
26
+77%
|
34
+29%
|
33
-2%
|
25
-25%
|
23
-9%
|
23
+1%
|
27
+17%
|
28
+6%
|
28
-1%
|
26
-7%
|
20
-22%
|
24
+16%
|
18
-23%
|
16
-13%
|
14
-14%
|
9
-35%
|
8
-14%
|
1
-92%
|
(8)
N/A
|
0
N/A
|
(3)
N/A
|
4
N/A
|
20
+391%
|
34
+69%
|
31
-8%
|
31
+0%
|
23
-27%
|
3
-86%
|
14
+322%
|
7
-47%
|
4
-43%
|
10
+154%
|
15
+48%
|
37
+139%
|
45
+23%
|
44
-2%
|
36
-19%
|
21
-41%
|
12
-44%
|
3
-72%
|
6
+78%
|
8
+38%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(31)
|
(28)
|
(25)
|
(22)
|
(19)
|
(14)
|
(12)
|
(9)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(16)
|
(17)
|
(19)
|
(21)
|
(13)
|
(16)
|
(17)
|
(18)
|
(18)
|
(15)
|
(13)
|
(7)
|
(12)
|
(16)
|
(20)
|
(23)
|
(24)
|
(22)
|
(22)
|
(17)
|
(20)
|
(23)
|
(29)
|
(34)
|
(37)
|
(43)
|
(46)
|
(48)
|
(39)
|
(33)
|
(25)
|
(15)
|
(19)
|
(19)
|
(20)
|
(23)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(18)
|
(18)
|
(18)
|
(21)
|
(22)
|
(26)
|
(27)
|
(27)
|
(27)
|
(25)
|
(26)
|
(24)
|
(20)
|
(18)
|
(13)
|
(14)
|
(16)
|
(19)
|
(20)
|
(20)
|
(19)
|
(17)
|
(19)
|
(20)
|
(21)
|
(22)
|
(21)
|
(21)
|
(18)
|
(14)
|
(14)
|
(12)
|
(15)
|
(15)
|
(21)
|
(26)
|
|
| Other Items |
1
|
1
|
1
|
1
|
196
|
195
|
193
|
210
|
14
|
26
|
27
|
8
|
8
|
(1)
|
1
|
6
|
17
|
29
|
29
|
24
|
12
|
2
|
1
|
1
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
(4)
|
(35)
|
(35)
|
(35)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(31)
N/A
|
(27)
+12%
|
(25)
+10%
|
(21)
+14%
|
178
N/A
|
181
+2%
|
181
+0%
|
201
+11%
|
8
-96%
|
20
+158%
|
22
+12%
|
4
-80%
|
5
+15%
|
(5)
N/A
|
(3)
+33%
|
1
N/A
|
13
+764%
|
13
+2%
|
12
-10%
|
5
-62%
|
(10)
N/A
|
(11)
-15%
|
(16)
-43%
|
(16)
-1%
|
(18)
-11%
|
(19)
-10%
|
(15)
+21%
|
(12)
+20%
|
(7)
+44%
|
(12)
-80%
|
(16)
-31%
|
(20)
-24%
|
(22)
-10%
|
(23)
-5%
|
(22)
+7%
|
(21)
+3%
|
(17)
+19%
|
(20)
-16%
|
(23)
-15%
|
(29)
-26%
|
(34)
-20%
|
(37)
-9%
|
(43)
-16%
|
(46)
-5%
|
(47)
-4%
|
(39)
+19%
|
(33)
+15%
|
(25)
+24%
|
(15)
+38%
|
(19)
-24%
|
(19)
+2%
|
(20)
-8%
|
(23)
-13%
|
(23)
-1%
|
(22)
+4%
|
(22)
+2%
|
(22)
+1%
|
(22)
-1%
|
(21)
+5%
|
(20)
+6%
|
(18)
+6%
|
(22)
-21%
|
(54)
-142%
|
(56)
-5%
|
(57)
-2%
|
(57)
+1%
|
(27)
+52%
|
(27)
+2%
|
(27)
-3%
|
(25)
+10%
|
(26)
-7%
|
(24)
+10%
|
(19)
+18%
|
(17)
+12%
|
(12)
+30%
|
(13)
-10%
|
(15)
-16%
|
(19)
-26%
|
(20)
-3%
|
(19)
+2%
|
(18)
+5%
|
(17)
+7%
|
(19)
-10%
|
(20)
-7%
|
(21)
-5%
|
(22)
-4%
|
(20)
+8%
|
(21)
-1%
|
(18)
+12%
|
(14)
+21%
|
(14)
+1%
|
(12)
+15%
|
(15)
-23%
|
(15)
-1%
|
(21)
-35%
|
(26)
-28%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
7
|
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
|
50
|
50
|
50
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
|
| Net Issuance of Debt |
19
|
23
|
5
|
(3)
|
(123)
|
(153)
|
(181)
|
(174)
|
(48)
|
(29)
|
(10)
|
(18)
|
(18)
|
(9)
|
(15)
|
(20)
|
(15)
|
(19)
|
(19)
|
(15)
|
(4)
|
0
|
(0)
|
(0)
|
(0)
|
8
|
14
|
4
|
3
|
5
|
6
|
9
|
3
|
40
|
38
|
75
|
80
|
40
|
40
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
12
|
14
|
13
|
49
|
36
|
34
|
33
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
4
|
7
|
8
|
7
|
(5)
|
(8)
|
(6)
|
(4)
|
1
|
0
|
(2)
|
(5)
|
(7)
|
(2)
|
(8)
|
(116)
|
(108)
|
(111)
|
(106)
|
4
|
2
|
4
|
8
|
6
|
6
|
(12)
|
(21)
|
(29)
|
(27)
|
(11)
|
(1)
|
10
|
(1)
|
7
|
|
| Cash Paid for Dividends |
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)
|
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
|
|
| Other |
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
5
|
13
|
6
|
6
|
(2)
|
(10)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(7)
|
(8)
|
(8)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
14
N/A
|
18
+25%
|
(0)
N/A
|
(4)
-1 183%
|
(125)
-2 686%
|
(148)
-18%
|
(167)
-13%
|
(168)
0%
|
(42)
+75%
|
(32)
+25%
|
(20)
+37%
|
(19)
+4%
|
(19)
+2%
|
(9)
+52%
|
(15)
-73%
|
(20)
-29%
|
(15)
+23%
|
(22)
-44%
|
(22)
-3%
|
(18)
+18%
|
(8)
+56%
|
(1)
+82%
|
(1)
+39%
|
(0)
+48%
|
(0)
+59%
|
8
N/A
|
14
+67%
|
27
+94%
|
3
-90%
|
11
+335%
|
13
+10%
|
16
+26%
|
10
-39%
|
33
+242%
|
32
-5%
|
68
+114%
|
72
+6%
|
39
-46%
|
39
+0%
|
(1)
N/A
|
(1)
-169%
|
(1)
+41%
|
(1)
+27%
|
1
N/A
|
1
+31%
|
1
-6%
|
1
-21%
|
12
+2 070%
|
13
+16%
|
13
-2%
|
46
+250%
|
33
-28%
|
30
-8%
|
30
-2%
|
(4)
N/A
|
(4)
-1%
|
(4)
-1%
|
(4)
+6%
|
(4)
-16%
|
(4)
-2%
|
(4)
+3%
|
(4)
+17%
|
5
N/A
|
8
+68%
|
8
+1%
|
7
-9%
|
45
+506%
|
42
-7%
|
44
+5%
|
46
+5%
|
0
-99%
|
(0)
N/A
|
(3)
-5 100%
|
(5)
-99%
|
(7)
-42%
|
(2)
+77%
|
(9)
-416%
|
(18)
-110%
|
(10)
+44%
|
(13)
-26%
|
(8)
+35%
|
4
N/A
|
2
-49%
|
4
+101%
|
8
+119%
|
6
-25%
|
5
-14%
|
(12)
N/A
|
(21)
-74%
|
(29)
-37%
|
(27)
+8%
|
(11)
+58%
|
(1)
+93%
|
10
N/A
|
13
+29%
|
21
+60%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
2
|
4
|
1
|
8
|
11
|
5
|
3
|
(4)
|
(6)
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
1
|
|
| Net Change in Cash |
(10)
N/A
|
(3)
+73%
|
(4)
-60%
|
2
N/A
|
37
+2 183%
|
49
+33%
|
15
-70%
|
13
-9%
|
(11)
N/A
|
(30)
-161%
|
(10)
+67%
|
(4)
+56%
|
(10)
-137%
|
2
N/A
|
(1)
N/A
|
(5)
-327%
|
15
N/A
|
19
+23%
|
21
+9%
|
7
-66%
|
3
-54%
|
(7)
N/A
|
(8)
-19%
|
(18)
-136%
|
(23)
-26%
|
(19)
+18%
|
(19)
-1%
|
(8)
+57%
|
1
N/A
|
6
+327%
|
1
-85%
|
0
-70%
|
0
+27%
|
26
+7 870%
|
33
+26%
|
80
+142%
|
76
-5%
|
50
-34%
|
37
-26%
|
(8)
N/A
|
(18)
-125%
|
(22)
-17%
|
(31)
-44%
|
(40)
-28%
|
(39)
+2%
|
(35)
+11%
|
(28)
+20%
|
(22)
+21%
|
(12)
+43%
|
(12)
+4%
|
24
N/A
|
15
-36%
|
23
+52%
|
20
-12%
|
(2)
N/A
|
6
N/A
|
6
-5%
|
(2)
N/A
|
(3)
-26%
|
(1)
+49%
|
4
N/A
|
3
-42%
|
(21)
N/A
|
(22)
-3%
|
(28)
-30%
|
(24)
+16%
|
38
N/A
|
31
-17%
|
30
-4%
|
30
-2%
|
(20)
N/A
|
(24)
-20%
|
(31)
-31%
|
(24)
+23%
|
(21)
+15%
|
(11)
+45%
|
(6)
+45%
|
(7)
-14%
|
(1)
+81%
|
(3)
-117%
|
(2)
+20%
|
(6)
-150%
|
(3)
+53%
|
(1)
+69%
|
2
N/A
|
(1)
N/A
|
3
N/A
|
(1)
N/A
|
(1)
+15%
|
(1)
-44%
|
(6)
-517%
|
(2)
+61%
|
(5)
-136%
|
(2)
+59%
|
(1)
+44%
|
4
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(24)
N/A
|
(21)
+16%
|
(5)
+77%
|
6
N/A
|
(34)
N/A
|
3
N/A
|
(10)
N/A
|
(28)
-174%
|
18
N/A
|
(23)
N/A
|
(17)
+27%
|
6
N/A
|
1
-89%
|
13
+1 898%
|
14
+7%
|
8
-41%
|
13
+52%
|
11
-10%
|
13
+18%
|
1
-92%
|
(1)
N/A
|
(7)
-682%
|
(8)
-8%
|
(18)
-144%
|
(23)
-25%
|
(26)
-15%
|
(33)
-26%
|
(36)
-10%
|
(1)
+96%
|
(5)
-313%
|
(11)
-105%
|
(15)
-40%
|
(10)
+33%
|
(8)
+21%
|
0
N/A
|
13
+2 881%
|
5
-62%
|
11
+141%
|
(3)
N/A
|
(9)
-245%
|
(17)
-88%
|
(20)
-19%
|
(30)
-47%
|
(39)
-30%
|
(39)
-1%
|
(36)
+9%
|
(28)
+21%
|
(34)
-21%
|
(26)
+23%
|
(26)
+3%
|
(23)
+11%
|
(18)
+20%
|
(7)
+63%
|
(8)
-23%
|
4
N/A
|
12
+207%
|
11
-6%
|
3
-74%
|
2
-41%
|
3
+90%
|
8
+155%
|
10
+23%
|
10
-7%
|
5
-46%
|
(2)
N/A
|
(2)
-4%
|
(9)
-359%
|
(11)
-21%
|
(14)
-24%
|
(16)
-15%
|
(19)
-20%
|
(23)
-24%
|
(28)
-19%
|
(17)
+38%
|
(15)
+12%
|
(10)
+37%
|
4
N/A
|
14
+240%
|
11
-22%
|
11
+3%
|
4
-64%
|
(14)
N/A
|
(5)
+61%
|
(13)
-140%
|
(17)
-32%
|
(12)
+30%
|
(5)
+56%
|
16
N/A
|
27
+68%
|
30
+11%
|
21
-28%
|
9
-58%
|
(3)
N/A
|
(12)
-262%
|
(15)
-22%
|
(18)
-24%
|
|