Gildan Activewear Inc
TSX:GIL
Cash Flow Statement
Cash Flow Statement
Gildan Activewear Inc
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Dec-2006 | Apr-2007 | Jul-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(3)
|
4
|
42
|
44
|
47
|
51
|
53
|
52
|
53
|
58
|
60
|
66
|
66
|
74
|
86
|
94
|
111
|
119
|
107
|
106
|
96
|
106
|
129
|
141
|
162
|
164
|
146
|
123
|
88
|
75
|
95
|
119
|
161
|
184
|
198
|
206
|
219
|
243
|
234
|
152
|
117
|
108
|
149
|
230
|
275
|
313
|
320
|
327
|
334
|
334
|
360
|
277
|
254
|
237
|
237
|
305
|
591
|
586
|
577
|
347
|
367
|
380
|
382
|
362
|
347
|
348
|
346
|
351
|
306
|
296
|
287
|
260
|
138
|
(212)
|
(260)
|
(225)
|
(28)
|
369
|
501
|
607
|
655
|
667
|
632
|
542
|
493
|
490
|
464
|
534
|
515
|
418
|
422
|
401
|
407
|
486
|
475
|
|
| Depreciation & Amortization |
11
|
11
|
11
|
11
|
12
|
13
|
15
|
16
|
18
|
19
|
20
|
22
|
23
|
25
|
25
|
26
|
27
|
28
|
31
|
32
|
34
|
38
|
36
|
37
|
41
|
44
|
52
|
57
|
61
|
62
|
64
|
65
|
66
|
65
|
66
|
67
|
68
|
70
|
74
|
74
|
75
|
78
|
90
|
95
|
95
|
99
|
93
|
95
|
98
|
98
|
96
|
96
|
96
|
101
|
111
|
117
|
146
|
247
|
251
|
254
|
141
|
145
|
147
|
154
|
162
|
164
|
0
|
203
|
158
|
198
|
242
|
162
|
157
|
147
|
147
|
141
|
147
|
153
|
144
|
145
|
135
|
133
|
130
|
127
|
125
|
119
|
119
|
119
|
122
|
125
|
130
|
136
|
138
|
137
|
138
|
138
|
|
| Change in Deffered Taxes |
(0)
|
0
|
1
|
3
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
(2)
|
(1)
|
0
|
1
|
4
|
3
|
2
|
2
|
3
|
(2)
|
(9)
|
(10)
|
(12)
|
(6)
|
(16)
|
(15)
|
(15)
|
(17)
|
(2)
|
(2)
|
(2)
|
(5)
|
(11)
|
(12)
|
(18)
|
(24)
|
(23)
|
(23)
|
(17)
|
(10)
|
(10)
|
(11)
|
(8)
|
(5)
|
2
|
4
|
5
|
6
|
(3)
|
(6)
|
(6)
|
(8)
|
(2)
|
(3)
|
(3)
|
(2)
|
2
|
(3)
|
(3)
|
(2)
|
(4)
|
5
|
5
|
0
|
5
|
9
|
9
|
8
|
5
|
(24)
|
(25)
|
(27)
|
(27)
|
(8)
|
(5)
|
(1)
|
2
|
(1)
|
2
|
(1)
|
7
|
(0)
|
3
|
6
|
(1)
|
10
|
2
|
13
|
12
|
13
|
12
|
1
|
(3)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
8
|
9
|
10
|
12
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
16
|
19
|
24
|
30
|
20
|
21
|
23
|
24
|
16
|
14
|
7
|
1
|
2
|
13
|
21
|
32
|
1
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
27
|
33
|
70
|
79
|
65
|
67
|
40
|
49
|
|
| Other Non-Cash Items |
0
|
(1)
|
1
|
3
|
3
|
3
|
2
|
0
|
0
|
(0)
|
0
|
3
|
3
|
12
|
12
|
11
|
11
|
3
|
3
|
18
|
18
|
19
|
26
|
10
|
9
|
10
|
7
|
4
|
(1)
|
(3)
|
(6)
|
1
|
7
|
16
|
19
|
17
|
16
|
19
|
3
|
(4)
|
0
|
(8)
|
(3)
|
10
|
15
|
15
|
22
|
12
|
1
|
(0)
|
2
|
1
|
3
|
6
|
10
|
8
|
4
|
13
|
15
|
24
|
21
|
18
|
14
|
8
|
8
|
8
|
103
|
19
|
35
|
39
|
(42)
|
55
|
42
|
128
|
157
|
142
|
158
|
67
|
3
|
(3)
|
(27)
|
(27)
|
34
|
19
|
54
|
31
|
15
|
34
|
(34)
|
(7)
|
(29)
|
(11)
|
16
|
20
|
25
|
46
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
4
|
4
|
4
|
6
|
29
|
30
|
31
|
30
|
21
|
20
|
19
|
16
|
5
|
6
|
5
|
9
|
7
|
6
|
6
|
4
|
5
|
7
|
9
|
9
|
11
|
10
|
11
|
11
|
9
|
8
|
9
|
5
|
5
|
7
|
8
|
10
|
9
|
10
|
14
|
15
|
15
|
15
|
12
|
12
|
10
|
10
|
11
|
12
|
11
|
11
|
8
|
9
|
9
|
8
|
8
|
5
|
6
|
7
|
20
|
22
|
27
|
31
|
29
|
26
|
24
|
24
|
20
|
34
|
48
|
47
|
49
|
40
|
|
| Cash Interest Paid |
0
|
9
|
9
|
9
|
0
|
7
|
7
|
7
|
8
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
7
|
8
|
8
|
8
|
6
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
5
|
7
|
8
|
8
|
8
|
7
|
6
|
4
|
3
|
3
|
2
|
2
|
3
|
4
|
6
|
8
|
10
|
16
|
17
|
18
|
11
|
14
|
14
|
17
|
17
|
17
|
19
|
23
|
26
|
29
|
31
|
32
|
33
|
33
|
35
|
36
|
36
|
36
|
31
|
26
|
22
|
19
|
19
|
23
|
30
|
38
|
49
|
59
|
66
|
69
|
71
|
77
|
78
|
83
|
94
|
90
|
|
| Change in Working Capital |
(6)
|
19
|
68
|
54
|
52
|
31
|
9
|
(12)
|
(38)
|
(39)
|
(37)
|
(30)
|
(4)
|
(7)
|
(25)
|
(30)
|
(20)
|
(47)
|
(46)
|
(65)
|
(58)
|
(35)
|
(60)
|
(79)
|
(28)
|
(27)
|
(33)
|
48
|
(16)
|
(55)
|
2
|
10
|
38
|
68
|
70
|
31
|
(33)
|
(82)
|
(153)
|
(118)
|
(171)
|
(127)
|
(24)
|
(23)
|
48
|
19
|
(8)
|
(2)
|
(60)
|
(85)
|
(175)
|
(189)
|
(124)
|
(140)
|
(135)
|
(140)
|
(99)
|
(239)
|
(164)
|
(136)
|
33
|
98
|
104
|
46
|
76
|
6
|
(53)
|
(67)
|
(15)
|
(58)
|
(105)
|
(136)
|
(74)
|
(132)
|
293
|
391
|
343
|
458
|
148
|
110
|
(97)
|
(217)
|
(275)
|
(406)
|
(307)
|
(361)
|
(371)
|
(119)
|
(84)
|
64
|
125
|
(28)
|
(66)
|
(190)
|
(215)
|
(175)
|
|
| Cash from Operating Activities |
4
N/A
|
26
+603%
|
86
+229%
|
113
+33%
|
115
+2%
|
101
-13%
|
82
-19%
|
62
-25%
|
36
-41%
|
37
+1%
|
44
+20%
|
59
+35%
|
91
+54%
|
93
+3%
|
85
-8%
|
93
+9%
|
113
+21%
|
99
-13%
|
110
+11%
|
95
-14%
|
102
+8%
|
121
+18%
|
106
-12%
|
89
-16%
|
153
+72%
|
177
+16%
|
185
+5%
|
239
+29%
|
151
-37%
|
78
-49%
|
118
+51%
|
169
+44%
|
227
+34%
|
307
+35%
|
334
+9%
|
302
-10%
|
246
-19%
|
208
-15%
|
142
-32%
|
164
+15%
|
33
-80%
|
43
+30%
|
161
+271%
|
220
+37%
|
377
+72%
|
399
+6%
|
413
+4%
|
427
+3%
|
371
-13%
|
351
-5%
|
263
-25%
|
264
+0%
|
245
-7%
|
214
-13%
|
215
+0%
|
220
+2%
|
354
+61%
|
609
+72%
|
686
+13%
|
721
+5%
|
538
-25%
|
624
+16%
|
642
+3%
|
585
-9%
|
613
+5%
|
530
-14%
|
480
-9%
|
464
-3%
|
539
+16%
|
451
-16%
|
400
-11%
|
373
-7%
|
361
-3%
|
257
-29%
|
359
+40%
|
386
+7%
|
415
+8%
|
645
+55%
|
664
+3%
|
755
+14%
|
618
-18%
|
545
-12%
|
555
+2%
|
378
-32%
|
413
+9%
|
286
-31%
|
258
-10%
|
497
+93%
|
547
+10%
|
699
+28%
|
657
-6%
|
530
-19%
|
501
-5%
|
386
-23%
|
434
+12%
|
480
+10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
(31)
|
(35)
|
(42)
|
(47)
|
(47)
|
(43)
|
(40)
|
(45)
|
(46)
|
(45)
|
(54)
|
(60)
|
(70)
|
(85)
|
(86)
|
(76)
|
(79)
|
(73)
|
(80)
|
(98)
|
(120)
|
(135)
|
(134)
|
(138)
|
(119)
|
(106)
|
(97)
|
(77)
|
(64)
|
(52)
|
(45)
|
(65)
|
(86)
|
(105)
|
(128)
|
(133)
|
(137)
|
(144)
|
(160)
|
(145)
|
(131)
|
(115)
|
(77)
|
(77)
|
(98)
|
(105)
|
(167)
|
(200)
|
(241)
|
(294)
|
(293)
|
(332)
|
(330)
|
(322)
|
(290)
|
(327)
|
(474)
|
(440)
|
(438)
|
(140)
|
(127)
|
(112)
|
(90)
|
(95)
|
(93)
|
(118)
|
(133)
|
(125)
|
(126)
|
(139)
|
(145)
|
(140)
|
(143)
|
(92)
|
(66)
|
(58)
|
(46)
|
(69)
|
(105)
|
(130)
|
(151)
|
(173)
|
(202)
|
(245)
|
(284)
|
(290)
|
(253)
|
(208)
|
(178)
|
(158)
|
(146)
|
(150)
|
(129)
|
(127)
|
(122)
|
|
| Other Items |
(3)
|
0
|
(0)
|
(1)
|
2
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
1
|
2
|
2
|
5
|
6
|
(16)
|
(16)
|
(15)
|
(15)
|
2
|
(132)
|
(133)
|
(136)
|
(130)
|
6
|
7
|
12
|
11
|
12
|
(8)
|
(12)
|
(13)
|
(16)
|
15
|
(331)
|
(328)
|
(327)
|
(340)
|
(82)
|
(85)
|
(88)
|
(88)
|
(6)
|
(5)
|
(3)
|
(3)
|
6
|
(97)
|
(96)
|
(200)
|
(203)
|
(100)
|
(98)
|
(97)
|
(206)
|
(255)
|
(163)
|
(256)
|
(156)
|
(122)
|
(115)
|
(22)
|
(3)
|
11
|
14
|
13
|
5
|
8
|
5
|
6
|
4
|
1
|
1
|
31
|
67
|
106
|
(58)
|
0
|
0
|
(129)
|
62
|
113
|
113
|
81
|
53
|
2
|
2
|
0
|
38
|
38
|
38
|
38
|
|
| Cash from Investing Activities |
(28)
N/A
|
(31)
-13%
|
(35)
-12%
|
(43)
-22%
|
(45)
-5%
|
(48)
-6%
|
(43)
+10%
|
(40)
+7%
|
(45)
-12%
|
(46)
-2%
|
(45)
+1%
|
(54)
-19%
|
(60)
-11%
|
(73)
-22%
|
(84)
-15%
|
(84)
N/A
|
(74)
+11%
|
(75)
-1%
|
(68)
+9%
|
(96)
-42%
|
(115)
-19%
|
(134)
-17%
|
(150)
-12%
|
(132)
+12%
|
(271)
-105%
|
(252)
+7%
|
(242)
+4%
|
(227)
+6%
|
(70)
+69%
|
(57)
+19%
|
(40)
+30%
|
(34)
+14%
|
(54)
-56%
|
(94)
-76%
|
(117)
-24%
|
(141)
-21%
|
(149)
-6%
|
(122)
+18%
|
(475)
-289%
|
(488)
-3%
|
(472)
+3%
|
(471)
+0%
|
(197)
+58%
|
(162)
+18%
|
(165)
-2%
|
(186)
-13%
|
(111)
+40%
|
(172)
-55%
|
(203)
-18%
|
(244)
-20%
|
(288)
-18%
|
(390)
-35%
|
(428)
-10%
|
(529)
-24%
|
(524)
+1%
|
(391)
+25%
|
(425)
-9%
|
(572)
-34%
|
(646)
-13%
|
(693)
-7%
|
(303)
+56%
|
(383)
-26%
|
(269)
+30%
|
(212)
+21%
|
(210)
+1%
|
(115)
+45%
|
(120)
-5%
|
(122)
-1%
|
(111)
+9%
|
(112)
-1%
|
(134)
-19%
|
(137)
-3%
|
(136)
+1%
|
(138)
-1%
|
(89)
+35%
|
(66)
+26%
|
(58)
+12%
|
(15)
+74%
|
(2)
+85%
|
1
N/A
|
(188)
N/A
|
(239)
-27%
|
(297)
-24%
|
(332)
-12%
|
(182)
+45%
|
(171)
+6%
|
(177)
-3%
|
(172)
+3%
|
(155)
+10%
|
(176)
-14%
|
(156)
+11%
|
(145)
+7%
|
(112)
+23%
|
(91)
+18%
|
(89)
+2%
|
(84)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
2
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
3
|
3
|
3
|
5
|
6
|
6
|
6
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
(9)
|
(10)
|
(10)
|
(13)
|
(5)
|
(8)
|
(13)
|
(9)
|
(4)
|
(14)
|
(7)
|
(10)
|
(10)
|
(91)
|
(92)
|
(86)
|
(87)
|
(79)
|
(201)
|
(362)
|
(429)
|
(392)
|
(341)
|
(265)
|
(313)
|
(330)
|
(333)
|
(465)
|
(406)
|
(372)
|
(315)
|
(200)
|
(144)
|
(254)
|
(252)
|
(157)
|
(157)
|
(23)
|
(2)
|
1
|
(119)
|
(240)
|
(442)
|
(559)
|
(533)
|
(442)
|
(281)
|
(245)
|
(226)
|
(332)
|
(354)
|
(392)
|
(692)
|
(776)
|
(801)
|
(764)
|
(435)
|
|
| Net Issuance of Debt |
24
|
5
|
(36)
|
(28)
|
(34)
|
(33)
|
(8)
|
(4)
|
(0)
|
0
|
(17)
|
(17)
|
(19)
|
(19)
|
(17)
|
(9)
|
(10)
|
(10)
|
(11)
|
(23)
|
(25)
|
18
|
4
|
26
|
99
|
72
|
66
|
(7)
|
(80)
|
(25)
|
(16)
|
(49)
|
(48)
|
(121)
|
(93)
|
(4)
|
(3)
|
(18)
|
235
|
192
|
288
|
333
|
54
|
(28)
|
(128)
|
(119)
|
(181)
|
(181)
|
(113)
|
(66)
|
10
|
157
|
335
|
470
|
458
|
305
|
218
|
271
|
450
|
234
|
(75)
|
(113)
|
(333)
|
14
|
30
|
4
|
195
|
166
|
39
|
110
|
51
|
26
|
163
|
648
|
395
|
78
|
140
|
(566)
|
(784)
|
(417)
|
(421)
|
(176)
|
193
|
298
|
313
|
260
|
305
|
81
|
30
|
(6)
|
59
|
439
|
550
|
656
|
580
|
239
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(18)
|
(28)
|
0
|
(37)
|
(37)
|
(37)
|
0
|
(40)
|
(42)
|
(44)
|
0
|
(48)
|
(51)
|
(53)
|
0
|
(59)
|
(61)
|
(64)
|
(80)
|
(130)
|
(133)
|
(136)
|
(74)
|
(77)
|
(79)
|
(83)
|
(85)
|
(88)
|
(90)
|
(92)
|
(95)
|
(97)
|
(102)
|
(106)
|
(110)
|
(82)
|
(85)
|
(58)
|
(31)
|
0
|
(30)
|
(61)
|
(90)
|
0
|
(123)
|
(123)
|
(124)
|
0
|
(128)
|
(130)
|
(132)
|
0
|
(134)
|
(134)
|
(133)
|
0
|
(132)
|
(133)
|
|
| Other |
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
(18)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
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
|
0
|
0
|
0
|
300
|
295
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
(4)
|
(4)
|
(3)
|
(13)
|
(5)
|
(5)
|
(5)
|
(15)
|
(17)
|
(17)
|
(19)
|
(14)
|
(12)
|
(22)
|
(19)
|
(31)
|
(32)
|
(32)
|
|
| Cash from Financing Activities |
24
N/A
|
6
-77%
|
(34)
N/A
|
(26)
+25%
|
(31)
-20%
|
(29)
+5%
|
(4)
+85%
|
0
N/A
|
4
+825%
|
4
+11%
|
(15)
N/A
|
(14)
+3%
|
(16)
-13%
|
(12)
+27%
|
(8)
+33%
|
(1)
+94%
|
(1)
-60%
|
(6)
-663%
|
(9)
-46%
|
(39)
-343%
|
(42)
-6%
|
1
N/A
|
(12)
N/A
|
24
N/A
|
95
+303%
|
69
-28%
|
62
-9%
|
(8)
N/A
|
(80)
-864%
|
(25)
+68%
|
(16)
+37%
|
(48)
-196%
|
(47)
+1%
|
(118)
-150%
|
(90)
+24%
|
(1)
+98%
|
1
N/A
|
(25)
N/A
|
220
N/A
|
156
-29%
|
251
+61%
|
286
+14%
|
4
-99%
|
(69)
N/A
|
(173)
-150%
|
(172)
+0%
|
(232)
-34%
|
(228)
+1%
|
(171)
+25%
|
(121)
+29%
|
(51)
+58%
|
94
N/A
|
191
+104%
|
319
+67%
|
311
-3%
|
155
-50%
|
59
-62%
|
(60)
N/A
|
(45)
+25%
|
(31)
+32%
|
(246)
-708%
|
(236)
+4%
|
(382)
-62%
|
(386)
-1%
|
(389)
-1%
|
(422)
-8%
|
(365)
+14%
|
(337)
+8%
|
(433)
-29%
|
(308)
+29%
|
(257)
+17%
|
(231)
+10%
|
(208)
+10%
|
307
N/A
|
147
-52%
|
(142)
N/A
|
84
N/A
|
(601)
N/A
|
(818)
-36%
|
(601)
+27%
|
(755)
-26%
|
(721)
+4%
|
(494)
+32%
|
(364)
+26%
|
(258)
+29%
|
(160)
+38%
|
(85)
+47%
|
(292)
-243%
|
(453)
-55%
|
(505)
-12%
|
(479)
+5%
|
(409)
+14%
|
(379)
+7%
|
(310)
+18%
|
(349)
-13%
|
(362)
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
0
|
0
|
(3)
|
(7)
|
(7)
|
(6)
|
(4)
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
2
|
1
|
1
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
16
+5 133%
|
45
+187%
|
39
-13%
|
21
-47%
|
28
+33%
|
15
-47%
|
(11)
N/A
|
(9)
+22%
|
(16)
-80%
|
(9)
+45%
|
15
N/A
|
9
-43%
|
(6)
N/A
|
9
N/A
|
38
+314%
|
18
-52%
|
33
+82%
|
(41)
N/A
|
(54)
-32%
|
(13)
+77%
|
(56)
-344%
|
(20)
+65%
|
(23)
-16%
|
(6)
+73%
|
6
N/A
|
3
-46%
|
1
-74%
|
(5)
N/A
|
61
N/A
|
87
+42%
|
127
+45%
|
95
-25%
|
127
+33%
|
159
+25%
|
98
-39%
|
62
-37%
|
(112)
N/A
|
(169)
-51%
|
(189)
-12%
|
(142)
+25%
|
(33)
+77%
|
(12)
+65%
|
40
N/A
|
41
+2%
|
72
+74%
|
27
-62%
|
(3)
N/A
|
(14)
-393%
|
(75)
-441%
|
(32)
+57%
|
6
N/A
|
2
-71%
|
(1)
N/A
|
(18)
-3 500%
|
(15)
+19%
|
(25)
-72%
|
(8)
+68%
|
(5)
+40%
|
(13)
-160%
|
5
N/A
|
(8)
N/A
|
(13)
-68%
|
15
N/A
|
(7)
N/A
|
(5)
+23%
|
5
N/A
|
(6)
N/A
|
30
N/A
|
9
-69%
|
4
-58%
|
17
+358%
|
424
+2 337%
|
415
-2%
|
177
-57%
|
441
+149%
|
31
-93%
|
(155)
N/A
|
156
N/A
|
(326)
N/A
|
(414)
-27%
|
(237)
+43%
|
(320)
-35%
|
(29)
+91%
|
(48)
-66%
|
(5)
+89%
|
33
N/A
|
(61)
N/A
|
17
N/A
|
22
+25%
|
(24)
N/A
|
9
N/A
|
(16)
N/A
|
(4)
+73%
|
34
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
(5)
+74%
|
51
N/A
|
72
+41%
|
68
-5%
|
53
-22%
|
39
-26%
|
22
-45%
|
(9)
N/A
|
(9)
-6%
|
(1)
+87%
|
5
N/A
|
31
+498%
|
23
-26%
|
1
-97%
|
7
+929%
|
37
+411%
|
20
-46%
|
36
+85%
|
15
-60%
|
4
-72%
|
1
-75%
|
(29)
N/A
|
(46)
-58%
|
14
N/A
|
58
+301%
|
79
+37%
|
142
+79%
|
75
-47%
|
14
-82%
|
66
+384%
|
124
+89%
|
162
+30%
|
221
+36%
|
229
+4%
|
174
-24%
|
112
-35%
|
71
-37%
|
(2)
N/A
|
4
N/A
|
(112)
N/A
|
(88)
+22%
|
46
N/A
|
143
+209%
|
300
+110%
|
301
+0%
|
309
+3%
|
260
-16%
|
171
-34%
|
110
-35%
|
(31)
N/A
|
(29)
+7%
|
(87)
-205%
|
(116)
-33%
|
(107)
+8%
|
(71)
+34%
|
27
N/A
|
134
+403%
|
246
+83%
|
283
+15%
|
398
+41%
|
497
+25%
|
530
+7%
|
495
-7%
|
519
+5%
|
437
-16%
|
363
-17%
|
331
-9%
|
413
+25%
|
325
-21%
|
262
-20%
|
228
-13%
|
221
-3%
|
114
-48%
|
267
+135%
|
320
+20%
|
357
+12%
|
599
+68%
|
594
-1%
|
650
+9%
|
487
-25%
|
394
-19%
|
382
-3%
|
176
-54%
|
169
-4%
|
1
-99%
|
(33)
N/A
|
244
N/A
|
339
+39%
|
521
+54%
|
498
-4%
|
384
-23%
|
351
-9%
|
257
-27%
|
307
+19%
|
358
+17%
|
|