Creative Technology Ltd
SGX:C76
Cash Flow Statement
Cash Flow Statement
Creative Technology Ltd
| Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Mar-1999 | Jun-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 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
222
|
180
|
181
|
135
|
105
|
115
|
158
|
161
|
179
|
205
|
(40)
|
(130)
|
(161)
|
(161)
|
(45)
|
(20)
|
(12)
|
(19)
|
(30)
|
23
|
58
|
80
|
132
|
134
|
110
|
80
|
39
|
1
|
(4)
|
(7)
|
(118)
|
(140)
|
(56)
|
(80)
|
28
|
51
|
(34)
|
(7)
|
(20)
|
86
|
55
|
(8)
|
(138)
|
(98)
|
(80)
|
(41)
|
(38)
|
(41)
|
(47)
|
(39)
|
(47)
|
(73)
|
(96)
|
(85)
|
(84)
|
(59)
|
13
|
4
|
17
|
16
|
(27)
|
(25)
|
(22)
|
(26)
|
(31)
|
(34)
|
(33)
|
(37)
|
(16)
|
(1)
|
3
|
10
|
(8)
|
(17)
|
(23)
|
6
|
8
|
9
|
40
|
12
|
11
|
25
|
(4)
|
(3)
|
(1)
|
(18)
|
(9)
|
(8)
|
(6)
|
(11)
|
(23)
|
(17)
|
(10)
|
(11)
|
(13)
|
(10)
|
|
| Depreciation & Amortization |
19
|
23
|
41
|
35
|
26
|
37
|
34
|
36
|
44
|
51
|
32
|
27
|
19
|
17
|
17
|
30
|
32
|
34
|
34
|
28
|
25
|
23
|
22
|
24
|
25
|
25
|
25
|
26
|
27
|
26
|
23
|
22
|
20
|
24
|
17
|
15
|
13
|
12
|
10
|
9
|
9
|
8
|
8
|
9
|
10
|
11
|
11
|
11
|
9
|
9
|
8
|
8
|
6
|
5
|
4
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
5
|
5
|
5
|
5
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
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
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
(26)
|
34
|
34
|
40
|
(3)
|
(15)
|
(75)
|
(80)
|
(72)
|
(75)
|
74
|
170
|
178
|
183
|
97
|
76
|
66
|
66
|
68
|
12
|
(18)
|
(19)
|
(70)
|
(70)
|
(46)
|
(31)
|
3
|
(6)
|
(14)
|
(36)
|
13
|
22
|
25
|
24
|
(5)
|
(12)
|
(7)
|
(22)
|
(20)
|
(143)
|
(134)
|
(110)
|
30
|
(0)
|
(13)
|
(10)
|
(5)
|
(6)
|
(6)
|
(21)
|
(24)
|
(3)
|
17
|
14
|
28
|
12
|
(32)
|
(22)
|
(29)
|
(26)
|
1
|
(3)
|
(6)
|
(2)
|
2
|
7
|
5
|
4
|
2
|
0
|
7
|
5
|
5
|
1
|
(0)
|
(1)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
1
|
(3)
|
(3)
|
(3)
|
1
|
(1)
|
0
|
(6)
|
(6)
|
2
|
(1)
|
(1)
|
0
|
1
|
(1)
|
|
| Cash Taxes Paid |
5
|
7
|
7
|
7
|
1
|
8
|
11
|
4
|
7
|
12
|
12
|
9
|
6
|
8
|
10
|
12
|
12
|
12
|
10
|
11
|
11
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
4
|
0
|
5
|
0
|
21
|
20
|
20
|
21
|
3
|
(10)
|
(9)
|
(9)
|
3
|
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
|
5
|
8
|
8
|
8
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Interest Paid |
1
|
1
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
6
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
102
|
2
|
(99)
|
(94)
|
30
|
(13)
|
(29)
|
43
|
24
|
(19)
|
(5)
|
11
|
33
|
78
|
95
|
3
|
16
|
26
|
(1)
|
37
|
0
|
(45)
|
(65)
|
(114)
|
(130)
|
(164)
|
(218)
|
(229)
|
(199)
|
(92)
|
131
|
134
|
65
|
140
|
92
|
100
|
171
|
122
|
83
|
41
|
15
|
49
|
87
|
76
|
62
|
6
|
4
|
(9)
|
(5)
|
(8)
|
1
|
24
|
28
|
27
|
30
|
15
|
8
|
14
|
9
|
6
|
2
|
(5)
|
(8)
|
(4)
|
(5)
|
(4)
|
1
|
(4)
|
(9)
|
(9)
|
(16)
|
(12)
|
(5)
|
(4)
|
3
|
(1)
|
30
|
30
|
(0)
|
4
|
(24)
|
(30)
|
(0)
|
1
|
2
|
7
|
4
|
(5)
|
(6)
|
(5)
|
(2)
|
3
|
3
|
(3)
|
(5)
|
(1)
|
|
| Cash from Operating Activities |
317
N/A
|
239
-25%
|
157
-34%
|
115
-27%
|
158
+38%
|
124
-22%
|
88
-29%
|
160
+82%
|
175
+9%
|
163
-7%
|
61
-62%
|
78
+26%
|
75
-3%
|
123
+63%
|
170
+39%
|
89
-48%
|
102
+14%
|
106
+4%
|
71
-33%
|
100
+41%
|
65
-35%
|
40
-39%
|
20
-50%
|
(21)
N/A
|
(36)
-76%
|
(85)
-132%
|
(146)
-73%
|
(209)
-43%
|
(190)
+9%
|
(109)
+42%
|
49
N/A
|
39
-21%
|
54
+39%
|
109
+101%
|
132
+21%
|
154
+16%
|
145
-6%
|
105
-27%
|
53
-49%
|
(8)
N/A
|
(55)
-628%
|
(61)
-11%
|
(13)
+79%
|
(14)
-11%
|
(20)
-42%
|
(34)
-69%
|
(28)
+17%
|
(44)
-56%
|
(49)
-10%
|
(59)
-21%
|
(63)
-7%
|
(45)
+28%
|
(45)
N/A
|
(39)
+14%
|
(23)
+41%
|
(29)
-27%
|
(9)
+71%
|
(2)
+72%
|
(3)
-8%
|
(3)
-23%
|
(23)
-625%
|
(32)
-38%
|
(35)
-10%
|
(30)
+14%
|
(33)
-9%
|
(30)
+9%
|
(26)
+14%
|
(37)
-43%
|
(23)
+39%
|
(8)
+63%
|
(6)
+32%
|
5
N/A
|
(8)
N/A
|
(19)
-130%
|
(20)
-8%
|
5
N/A
|
35
+643%
|
35
+1%
|
39
+12%
|
16
-61%
|
(14)
N/A
|
(3)
+75%
|
(7)
-110%
|
(5)
+30%
|
(2)
+67%
|
(8)
-379%
|
(4)
+54%
|
(10)
-165%
|
(16)
-68%
|
(20)
-22%
|
(21)
-6%
|
(12)
+42%
|
(7)
+39%
|
(12)
-64%
|
(15)
-19%
|
(12)
+21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(42)
|
(35)
|
(40)
|
(18)
|
(2)
|
(16)
|
(15)
|
(22)
|
(28)
|
(37)
|
(33)
|
(35)
|
(31)
|
(25)
|
(19)
|
(8)
|
(9)
|
(13)
|
(15)
|
(16)
|
(16)
|
(18)
|
(21)
|
(16)
|
(22)
|
(21)
|
(26)
|
(34)
|
(31)
|
(27)
|
(13)
|
(9)
|
(6)
|
(8)
|
(6)
|
(11)
|
(11)
|
(11)
|
(13)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(8)
|
(8)
|
(6)
|
(6)
|
(5)
|
(6)
|
(10)
|
(13)
|
(11)
|
(10)
|
(5)
|
(2)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
20
|
(116)
|
(118)
|
(114)
|
(22)
|
(22)
|
(49)
|
(83)
|
(127)
|
(108)
|
(51)
|
(35)
|
17
|
(7)
|
(19)
|
(42)
|
(52)
|
(41)
|
(29)
|
3
|
(3)
|
(11)
|
45
|
40
|
36
|
95
|
59
|
77
|
103
|
51
|
23
|
12
|
6
|
10
|
3
|
14
|
14
|
36
|
43
|
214
|
213
|
188
|
0
|
6
|
7
|
7
|
11
|
4
|
4
|
4
|
6
|
7
|
7
|
11
|
6
|
12
|
36
|
32
|
35
|
29
|
8
|
8
|
5
|
3
|
6
|
9
|
15
|
0
|
15
|
11
|
2
|
2
|
(1)
|
(1)
|
2
|
2
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
10
|
10
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(22)
N/A
|
(151)
-578%
|
(158)
-4%
|
(132)
+16%
|
(24)
+82%
|
(38)
-61%
|
(64)
-68%
|
(104)
-62%
|
(155)
-48%
|
(145)
+6%
|
(85)
+42%
|
(69)
+18%
|
(14)
+79%
|
(32)
-121%
|
(38)
-20%
|
(50)
-31%
|
(62)
-23%
|
(54)
+13%
|
(43)
+19%
|
(12)
+72%
|
(19)
-52%
|
(29)
-55%
|
25
N/A
|
24
-4%
|
14
-42%
|
74
+432%
|
33
-55%
|
43
+28%
|
72
+69%
|
25
-66%
|
9
-62%
|
3
-67%
|
(0)
N/A
|
2
N/A
|
(3)
N/A
|
3
N/A
|
3
-15%
|
25
+762%
|
31
+22%
|
206
+576%
|
206
+0%
|
181
-12%
|
(5)
N/A
|
2
N/A
|
(1)
N/A
|
(1)
+25%
|
4
N/A
|
(1)
N/A
|
(1)
+31%
|
(2)
-78%
|
(4)
-144%
|
(7)
-77%
|
(5)
+30%
|
1
N/A
|
1
+14%
|
10
+1 188%
|
36
+249%
|
31
-13%
|
34
+8%
|
28
-17%
|
6
-77%
|
7
+2%
|
5
-29%
|
3
-35%
|
6
+87%
|
9
+55%
|
15
+74%
|
16
+8%
|
15
-10%
|
11
-24%
|
2
-86%
|
2
+22%
|
(1)
N/A
|
(1)
-83%
|
1
N/A
|
1
N/A
|
1
-23%
|
2
+100%
|
0
-92%
|
0
+94%
|
0
-54%
|
0
+49%
|
0
+84%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+78%
|
10
+1 990%
|
10
+1%
|
(1)
N/A
|
(1)
-1%
|
(0)
+94%
|
(0)
+36%
|
(1)
-2 927%
|
(1)
+19%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
17
|
20
|
19
|
(105)
|
(134)
|
(63)
|
(85)
|
(122)
|
(122)
|
(92)
|
(82)
|
(54)
|
(59)
|
(50)
|
(10)
|
(0)
|
7
|
4
|
4
|
7
|
7
|
10
|
9
|
9
|
15
|
16
|
15
|
4
|
(4)
|
(5)
|
3
|
3
|
3
|
2
|
(1)
|
(8)
|
(20)
|
(32)
|
(38)
|
(43)
|
(35)
|
(23)
|
(15)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(72)
|
17
|
19
|
(1)
|
(11)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(6)
|
8
|
7
|
6
|
8
|
(6)
|
(6)
|
(13)
|
(15)
|
85
|
160
|
168
|
168
|
68
|
(8)
|
(7)
|
(6)
|
(8)
|
(80)
|
(79)
|
(79)
|
(78)
|
(20)
|
(119)
|
(118)
|
(118)
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(45)
|
(45)
|
(21)
|
(21)
|
(21)
|
(60)
|
(39)
|
(39)
|
(39)
|
(18)
|
(18)
|
(18)
|
(18)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(41)
|
(41)
|
(41)
|
(41)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(3)
|
(3)
|
(3)
|
(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
|
|
| Other |
2
|
(0)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
22
|
22
|
22
|
22
|
0
|
1
|
0
|
(10)
|
(10)
|
(10)
|
(23)
|
(12)
|
(13)
|
(13)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(63)
N/A
|
34
N/A
|
38
+13%
|
16
-57%
|
(161)
N/A
|
(184)
-14%
|
(89)
+52%
|
(89)
0%
|
(127)
-43%
|
(167)
-32%
|
(116)
+31%
|
(126)
-8%
|
(97)
+23%
|
(82)
+16%
|
(81)
+1%
|
(41)
+50%
|
(34)
+17%
|
(28)
+17%
|
(21)
+24%
|
(22)
-5%
|
(18)
+20%
|
(18)
-2%
|
(17)
+9%
|
(24)
-46%
|
(26)
-5%
|
59
N/A
|
135
+128%
|
142
+5%
|
131
-8%
|
44
-66%
|
(35)
N/A
|
(26)
+25%
|
(26)
+0%
|
(27)
-3%
|
(100)
-267%
|
(101)
-2%
|
(99)
+2%
|
(110)
-11%
|
64
N/A
|
(168)
N/A
|
(160)
+5%
|
(152)
+5%
|
(123)
+19%
|
(15)
+88%
|
(9)
+43%
|
(5)
+40%
|
(5)
N/A
|
(5)
N/A
|
(5)
-6%
|
(5)
+4%
|
(5)
N/A
|
(6)
-6%
|
(3)
+44%
|
(3)
N/A
|
(3)
N/A
|
(3)
+10%
|
(3)
-4%
|
(3)
N/A
|
(3)
N/A
|
(3)
N/A
|
(6)
-97%
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
(3)
+51%
|
(3)
N/A
|
(3)
+2%
|
(3)
-2%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-245%
|
(2)
-138%
|
(2)
-17%
|
(3)
-11%
|
(2)
+5%
|
(2)
+4%
|
(2)
-4%
|
(2)
-4%
|
(2)
+11%
|
(2)
+31%
|
(2)
-5%
|
(1)
+12%
|
|
| 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
|
3
|
2
|
7
|
8
|
7
|
10
|
7
|
11
|
10
|
(6)
|
(17)
|
(29)
|
(18)
|
(1)
|
9
|
8
|
(8)
|
(2)
|
1
|
12
|
21
|
3
|
(1)
|
(0)
|
(6)
|
5
|
6
|
(1)
|
(1)
|
(3)
|
(4)
|
(1)
|
2
|
(3)
|
(6)
|
(12)
|
(11)
|
(10)
|
(6)
|
1
|
(1)
|
1
|
(1)
|
(2)
|
(0)
|
0
|
2
|
3
|
(0)
|
(1)
|
(1)
|
(3)
|
(0)
|
(1)
|
(0)
|
(1)
|
2
|
1
|
(2)
|
(3)
|
(1)
|
1
|
1
|
(0)
|
(1)
|
2
|
|
| Net Change in Cash |
232
N/A
|
121
-48%
|
37
-70%
|
(1)
N/A
|
(27)
-3 743%
|
(98)
-265%
|
(65)
+34%
|
(33)
+49%
|
(107)
-223%
|
(150)
-40%
|
(139)
+7%
|
(118)
+16%
|
(37)
+69%
|
9
N/A
|
52
+454%
|
(1)
N/A
|
7
N/A
|
25
+258%
|
6
-74%
|
65
+933%
|
28
-57%
|
(8)
N/A
|
28
N/A
|
(21)
N/A
|
(48)
-130%
|
48
N/A
|
22
-54%
|
(24)
N/A
|
12
N/A
|
(41)
N/A
|
27
N/A
|
18
-33%
|
34
+89%
|
92
+170%
|
37
-60%
|
66
+82%
|
56
-15%
|
32
-44%
|
158
+399%
|
25
-84%
|
(26)
N/A
|
(61)
-131%
|
(158)
-160%
|
(28)
+83%
|
(21)
+25%
|
(32)
-55%
|
(37)
-14%
|
(52)
-43%
|
(54)
-3%
|
(54)
0%
|
(51)
+5%
|
(55)
-7%
|
(54)
+1%
|
(41)
+23%
|
(32)
+24%
|
(17)
+47%
|
30
N/A
|
25
-16%
|
28
+10%
|
19
-32%
|
(26)
N/A
|
(32)
-22%
|
(35)
-8%
|
(36)
-3%
|
(36)
-2%
|
(37)
-1%
|
(25)
+32%
|
(34)
-35%
|
(14)
+59%
|
4
N/A
|
(5)
N/A
|
7
N/A
|
(10)
N/A
|
(22)
-124%
|
(19)
+10%
|
6
N/A
|
38
+516%
|
40
+4%
|
40
-1%
|
15
-62%
|
(15)
N/A
|
(6)
+62%
|
(7)
-24%
|
(6)
+9%
|
(3)
+59%
|
(11)
-316%
|
(3)
+70%
|
(11)
-222%
|
(10)
+2%
|
(15)
-45%
|
(26)
-74%
|
(15)
+42%
|
(9)
+39%
|
(14)
-56%
|
(19)
-35%
|
(12)
+36%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
275
N/A
|
204
-26%
|
117
-43%
|
97
-17%
|
157
+62%
|
108
-31%
|
73
-32%
|
139
+90%
|
146
+6%
|
126
-14%
|
28
-77%
|
43
+50%
|
44
+4%
|
98
+122%
|
151
+55%
|
81
-46%
|
93
+14%
|
94
+1%
|
56
-40%
|
84
+50%
|
49
-42%
|
21
-57%
|
(1)
N/A
|
(36)
-3 530%
|
(58)
-60%
|
(106)
-82%
|
(172)
-63%
|
(243)
-41%
|
(221)
+9%
|
(136)
+39%
|
36
N/A
|
30
-17%
|
48
+60%
|
102
+112%
|
126
+24%
|
143
+13%
|
134
-6%
|
95
-29%
|
41
-57%
|
(15)
N/A
|
(62)
-315%
|
(68)
-9%
|
(18)
+74%
|
(19)
-5%
|
(28)
-53%
|
(42)
-48%
|
(35)
+17%
|
(50)
-43%
|
(53)
-7%
|
(64)
-20%
|
(73)
-13%
|
(59)
+20%
|
(57)
+3%
|
(49)
+14%
|
(28)
+43%
|
(31)
-9%
|
(9)
+72%
|
(3)
+68%
|
(4)
-36%
|
(4)
-16%
|
(24)
-455%
|
(33)
-36%
|
(36)
-7%
|
(31)
+14%
|
(34)
-9%
|
(31)
+9%
|
(26)
+15%
|
(37)
-43%
|
(23)
+40%
|
(8)
+63%
|
(6)
+31%
|
4
N/A
|
(8)
N/A
|
(19)
-127%
|
(21)
-8%
|
5
N/A
|
35
+673%
|
35
+0%
|
39
+13%
|
15
-61%
|
(14)
N/A
|
(3)
+75%
|
(7)
-108%
|
(5)
+28%
|
(2)
+65%
|
(8)
-365%
|
(4)
+51%
|
(10)
-143%
|
(16)
-67%
|
(20)
-21%
|
(21)
-6%
|
(12)
+42%
|
(8)
+38%
|
(12)
-63%
|
(15)
-18%
|
(12)
+21%
|
|