
Interfor Corp
TSX:IFP

Cash Flow Statement
Cash Flow Statement
Interfor Corp
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 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income |
(15)
|
(26)
|
(4)
|
13
|
24
|
40
|
35
|
6
|
(3)
|
(23)
|
(19)
|
4
|
3
|
25
|
35
|
32
|
40
|
20
|
18
|
17
|
13
|
96
|
87
|
76
|
73
|
(13)
|
(15)
|
(39)
|
(46)
|
(55)
|
(68)
|
(55)
|
(38)
|
(24)
|
(14)
|
(3)
|
(11)
|
(5)
|
(3)
|
(5)
|
(6)
|
(14)
|
(19)
|
(13)
|
(12)
|
(10)
|
12
|
28
|
27
|
42
|
55
|
46
|
57
|
41
|
13
|
(15)
|
(32)
|
(30)
|
(29)
|
14
|
36
|
66
|
85
|
86
|
88
|
97
|
110
|
149
|
161
|
111
|
63
|
(12)
|
(76)
|
(104)
|
(82)
|
(68)
|
89
|
280
|
539
|
955
|
899
|
819
|
952
|
802
|
740
|
598
|
160
|
(124)
|
(170)
|
(267)
|
(298)
|
(360)
|
(423)
|
(304)
|
(267)
|
(180)
|
|
Depreciation & Amortization |
50
|
49
|
48
|
48
|
48
|
54
|
56
|
50
|
43
|
36
|
38
|
45
|
52
|
55
|
55
|
55
|
55
|
58
|
57
|
56
|
54
|
52
|
54
|
55
|
54
|
51
|
48
|
44
|
44
|
41
|
39
|
35
|
34
|
38
|
43
|
46
|
47
|
46
|
47
|
48
|
50
|
52
|
51
|
51
|
50
|
52
|
54
|
56
|
60
|
62
|
68
|
73
|
78
|
84
|
90
|
96
|
103
|
109
|
113
|
114
|
114
|
111
|
109
|
110
|
112
|
116
|
122
|
124
|
127
|
126
|
124
|
124
|
120
|
125
|
156
|
148
|
148
|
116
|
124
|
138
|
150
|
127
|
140
|
162
|
179
|
195
|
210
|
215
|
219
|
229
|
229
|
230
|
229
|
219
|
210
|
199
|
|
Change in Deffered Taxes |
(8)
|
(15)
|
(1)
|
8
|
12
|
21
|
16
|
(2)
|
(7)
|
(16)
|
(13)
|
(1)
|
(4)
|
(3)
|
0
|
(11)
|
(8)
|
(10)
|
(10)
|
(1)
|
2
|
14
|
11
|
6
|
5
|
(4)
|
(2)
|
(10)
|
(10)
|
8
|
2
|
10
|
10
|
(10)
|
(7)
|
(2)
|
(2)
|
0
|
1
|
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
|
3
|
4
|
44
|
0
|
44
|
47
|
38
|
0
|
44
|
37
|
14
|
0
|
(1)
|
7
|
(1)
|
0
|
(8)
|
(31)
|
(74)
|
0
|
(65)
|
(62)
|
|
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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
Other Non-Cash Items |
20
|
17
|
(1)
|
(3)
|
(6)
|
(7)
|
(9)
|
(6)
|
(6)
|
(2)
|
(2)
|
(6)
|
9
|
(11)
|
(17)
|
(8)
|
(32)
|
(18)
|
(13)
|
(19)
|
(10)
|
10
|
(11)
|
(14)
|
(17)
|
(45)
|
(13)
|
15
|
19
|
12
|
19
|
(5)
|
(27)
|
(10)
|
(24)
|
(20)
|
(1)
|
(0)
|
1
|
1
|
6
|
6
|
6
|
4
|
1
|
4
|
4
|
9
|
15
|
19
|
1
|
14
|
18
|
18
|
31
|
9
|
(11)
|
(12)
|
(8)
|
1
|
25
|
16
|
28
|
42
|
42
|
61
|
60
|
72
|
73
|
50
|
39
|
(3)
|
(6)
|
25
|
20
|
41
|
56
|
100
|
191
|
335
|
275
|
277
|
298
|
221
|
299
|
198
|
102
|
14
|
(19)
|
70
|
57
|
81
|
143
|
69
|
111
|
81
|
|
Cash Taxes Paid |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
4
|
7
|
7
|
5
|
5
|
3
|
2
|
1
|
23
|
23
|
29
|
27
|
5
|
(10)
|
(14)
|
(12)
|
(28)
|
(15)
|
(16)
|
(16)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
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
|
1
|
0
|
0
|
0
|
1
|
9
|
131
|
153
|
155
|
328
|
382
|
452
|
472
|
291
|
117
|
(46)
|
(99)
|
(101)
|
(102)
|
(87)
|
(70)
|
(57)
|
(56)
|
|
Cash Interest Paid |
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
4
|
5
|
7
|
5
|
5
|
5
|
4
|
9
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
6
|
8
|
8
|
8
|
0
|
9
|
9
|
9
|
0
|
8
|
6
|
6
|
7
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
9
|
10
|
13
|
16
|
20
|
21
|
18
|
17
|
14
|
13
|
13
|
12
|
12
|
11
|
11
|
10
|
10
|
10
|
11
|
12
|
13
|
15
|
17
|
18
|
18
|
18
|
17
|
17
|
17
|
18
|
17
|
17
|
25
|
36
|
41
|
53
|
54
|
54
|
58
|
57
|
57
|
54
|
|
Change in Working Capital |
6
|
36
|
53
|
36
|
37
|
(20)
|
(90)
|
(51)
|
(19)
|
6
|
42
|
(23)
|
(32)
|
5
|
(1)
|
36
|
39
|
23
|
19
|
26
|
(2)
|
15
|
1
|
(11)
|
(2)
|
(34)
|
(11)
|
10
|
(1)
|
9
|
17
|
17
|
37
|
10
|
(2)
|
(16)
|
(21)
|
(11)
|
(22)
|
(16)
|
(20)
|
(15)
|
(18)
|
(20)
|
(3)
|
(1)
|
(13)
|
(7)
|
(23)
|
(26)
|
(19)
|
(27)
|
7
|
19
|
11
|
33
|
31
|
35
|
47
|
35
|
22
|
7
|
(37)
|
(11)
|
(20)
|
(16)
|
(18)
|
(40)
|
(29)
|
(22)
|
(40)
|
(28)
|
(15)
|
(17)
|
39
|
82
|
14
|
31
|
(50)
|
(238)
|
(95)
|
(170)
|
(348)
|
(227)
|
(386)
|
(259)
|
(89)
|
(2)
|
141
|
88
|
207
|
192
|
168
|
160
|
85
|
73
|
|
Cash from Operating Activities |
53
N/A
|
61
+16%
|
95
+55%
|
102
+7%
|
114
+12%
|
88
-23%
|
7
-92%
|
(3)
N/A
|
9
N/A
|
1
-88%
|
46
+4 073%
|
19
-59%
|
27
+47%
|
71
+160%
|
73
+2%
|
104
+44%
|
95
-9%
|
73
-24%
|
70
-4%
|
80
+14%
|
57
-28%
|
186
+225%
|
143
-23%
|
113
-21%
|
112
-1%
|
(45)
N/A
|
7
N/A
|
20
+184%
|
7
-67%
|
14
+111%
|
9
-35%
|
2
-83%
|
15
+887%
|
5
-68%
|
(3)
N/A
|
5
N/A
|
12
+136%
|
30
+153%
|
22
-26%
|
27
+23%
|
30
+10%
|
28
-5%
|
21
-25%
|
22
+2%
|
35
+61%
|
45
+31%
|
58
+28%
|
86
+47%
|
79
-8%
|
98
+24%
|
104
+7%
|
106
+2%
|
160
+51%
|
162
+1%
|
145
-10%
|
124
-15%
|
90
-27%
|
101
+12%
|
122
+20%
|
165
+35%
|
197
+19%
|
199
+1%
|
184
-8%
|
227
+23%
|
221
-3%
|
258
+17%
|
275
+6%
|
306
+11%
|
331
+8%
|
266
-20%
|
186
-30%
|
82
-56%
|
25
-70%
|
28
+15%
|
106
+275%
|
177
+67%
|
322
+82%
|
527
+64%
|
793
+50%
|
1 174
+48%
|
1 196
+2%
|
1 052
-12%
|
1 048
0%
|
958
-9%
|
808
-16%
|
732
-9%
|
367
-50%
|
96
-74%
|
156
+63%
|
120
-23%
|
188
+57%
|
113
-40%
|
44
-61%
|
144
+231%
|
148
+2%
|
185
+25%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(49)
|
(41)
|
(35)
|
(32)
|
(35)
|
(41)
|
(49)
|
(47)
|
(44)
|
(40)
|
(37)
|
(39)
|
(47)
|
(58)
|
(72)
|
(79)
|
(79)
|
(74)
|
(66)
|
(74)
|
(85)
|
(91)
|
(90)
|
(81)
|
(79)
|
(73)
|
(70)
|
(74)
|
(76)
|
(91)
|
(92)
|
(78)
|
(55)
|
(28)
|
(34)
|
(33)
|
(37)
|
(42)
|
(31)
|
(36)
|
(36)
|
(36)
|
(39)
|
(42)
|
(54)
|
(61)
|
(58)
|
(70)
|
(65)
|
(68)
|
(76)
|
(66)
|
(72)
|
(78)
|
(91)
|
(113)
|
(121)
|
(122)
|
(112)
|
(89)
|
(82)
|
(77)
|
(80)
|
(84)
|
(90)
|
(95)
|
(92)
|
(95)
|
(105)
|
(139)
|
(165)
|
(206)
|
(203)
|
(181)
|
(165)
|
(124)
|
(168)
|
(167)
|
(242)
|
(259)
|
(690)
|
(717)
|
(1 203)
|
(1 281)
|
(857)
|
(1 273)
|
(748)
|
(686)
|
(639)
|
(199)
|
(162)
|
(122)
|
(99)
|
(74)
|
(63)
|
(71)
|
|
Other Items |
(105)
|
(99)
|
(97)
|
17
|
18
|
7
|
8
|
9
|
8
|
4
|
10
|
11
|
(89)
|
(64)
|
(43)
|
(122)
|
(11)
|
(29)
|
(50)
|
40
|
44
|
47
|
43
|
32
|
17
|
(4)
|
(6)
|
(48)
|
(84)
|
(65)
|
(60)
|
(22)
|
46
|
36
|
30
|
31
|
(2)
|
(3)
|
3
|
3
|
4
|
4
|
1
|
0
|
0
|
0
|
(83)
|
(120)
|
(120)
|
(118)
|
(158)
|
(121)
|
(121)
|
(123)
|
(174)
|
(220)
|
(218)
|
(212)
|
(39)
|
(2)
|
6
|
41
|
41
|
50
|
44
|
4
|
4
|
(10)
|
(106)
|
(46)
|
1
|
22
|
116
|
57
|
(46)
|
(54)
|
3
|
5
|
67
|
68
|
49
|
60
|
56
|
65
|
43
|
29
|
33
|
24
|
8
|
10
|
34
|
53
|
63
|
64
|
56
|
42
|
|
Cash from Investing Activities |
(154)
N/A
|
(140)
+9%
|
(132)
+6%
|
(15)
+89%
|
(17)
-17%
|
(34)
-97%
|
(41)
-20%
|
(38)
+6%
|
(36)
+7%
|
(36)
0%
|
(27)
+25%
|
(28)
-3%
|
(135)
-385%
|
(121)
+10%
|
(115)
+5%
|
(201)
-76%
|
(90)
+55%
|
(103)
-14%
|
(116)
-13%
|
(34)
+71%
|
(40)
-19%
|
(44)
-8%
|
(48)
-8%
|
(49)
-3%
|
(62)
-26%
|
(77)
-23%
|
(76)
+1%
|
(122)
-61%
|
(160)
-31%
|
(156)
+2%
|
(152)
+3%
|
(99)
+35%
|
(9)
+91%
|
9
N/A
|
(4)
N/A
|
(2)
+49%
|
(39)
-1 677%
|
(45)
-16%
|
(28)
+38%
|
(34)
-20%
|
(33)
+3%
|
(32)
+2%
|
(39)
-20%
|
(42)
-8%
|
(54)
-31%
|
(61)
-11%
|
(141)
-132%
|
(189)
-35%
|
(185)
+2%
|
(187)
-1%
|
(233)
-25%
|
(187)
+20%
|
(193)
-4%
|
(201)
-4%
|
(265)
-32%
|
(333)
-26%
|
(339)
-2%
|
(333)
+2%
|
(151)
+55%
|
(91)
+40%
|
(76)
+16%
|
(36)
+52%
|
(39)
-7%
|
(34)
+11%
|
(46)
-34%
|
(91)
-98%
|
(89)
+3%
|
(105)
-18%
|
(211)
-100%
|
(185)
+12%
|
(163)
+12%
|
(184)
-12%
|
(87)
+53%
|
(124)
-42%
|
(211)
-70%
|
(178)
+16%
|
(165)
+7%
|
(163)
+2%
|
(175)
-8%
|
(191)
-9%
|
(641)
-235%
|
(656)
-2%
|
(1 146)
-75%
|
(1 216)
-6%
|
(813)
+33%
|
(1 244)
-53%
|
(715)
+43%
|
(662)
+7%
|
(631)
+5%
|
(190)
+70%
|
(129)
+32%
|
(69)
+46%
|
(36)
+48%
|
(10)
+73%
|
(7)
+25%
|
(29)
-286%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
12
|
0
|
0
|
(15)
|
(16)
|
(2)
|
(3)
|
(3)
|
70
|
72
|
72
|
72
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(7)
|
(7)
|
(11)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
57
|
57
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
82
|
82
|
0
|
0
|
0
|
0
|
63
|
63
|
63
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(37)
|
(45)
|
(45)
|
(33)
|
(8)
|
0
|
0
|
0
|
(24)
|
(42)
|
(91)
|
(174)
|
(150)
|
(325)
|
(309)
|
(327)
|
(327)
|
(133)
|
(100)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
90
|
79
|
82
|
(56)
|
(74)
|
(52)
|
(10)
|
28
|
(49)
|
(37)
|
(90)
|
(63)
|
109
|
69
|
61
|
97
|
(2)
|
32
|
54
|
(17)
|
(2)
|
(8)
|
(10)
|
0
|
(1)
|
(1)
|
0
|
29
|
101
|
124
|
114
|
96
|
(4)
|
(10)
|
19
|
9
|
43
|
29
|
18
|
(44)
|
(47)
|
(46)
|
(38)
|
29
|
30
|
25
|
89
|
104
|
27
|
4
|
51
|
12
|
54
|
59
|
79
|
158
|
185
|
183
|
37
|
(57)
|
(97)
|
(144)
|
(125)
|
(151)
|
(106)
|
(40)
|
(62)
|
(5)
|
(7)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
129
|
129
|
129
|
128
|
(13)
|
(20)
|
(20)
|
(18)
|
12
|
(23)
|
(24)
|
376
|
495
|
529
|
467
|
103
|
13
|
(2)
|
(17)
|
(93)
|
(151)
|
(179)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(131)
|
(131)
|
(131)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(5)
|
(7)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(14)
|
(17)
|
(21)
|
(22)
|
(19)
|
(18)
|
(15)
|
(13)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(26)
|
(37)
|
(42)
|
(53)
|
(54)
|
(54)
|
(58)
|
(57)
|
(57)
|
(54)
|
|
Cash from Financing Activities |
101
N/A
|
79
-22%
|
81
+3%
|
(71)
N/A
|
(90)
-27%
|
(54)
+41%
|
(13)
+76%
|
26
N/A
|
21
-19%
|
35
+67%
|
(17)
N/A
|
9
N/A
|
109
+1 079%
|
70
-36%
|
62
-11%
|
98
+58%
|
(0)
N/A
|
32
N/A
|
55
+71%
|
(19)
N/A
|
(5)
+76%
|
(12)
-156%
|
(17)
-45%
|
(7)
+58%
|
(11)
-57%
|
(10)
+14%
|
(7)
+32%
|
25
N/A
|
101
+304%
|
124
+24%
|
114
-8%
|
96
-16%
|
(4)
N/A
|
(10)
-150%
|
16
N/A
|
4
-75%
|
36
+805%
|
21
-42%
|
11
-47%
|
6
-51%
|
4
-36%
|
5
+31%
|
12
+167%
|
24
+93%
|
25
+5%
|
20
-21%
|
83
+320%
|
97
+16%
|
102
+5%
|
78
-23%
|
125
+61%
|
87
-31%
|
46
-47%
|
52
+13%
|
133
+158%
|
211
+59%
|
235
+11%
|
230
-2%
|
16
-93%
|
(78)
N/A
|
(116)
-49%
|
(162)
-40%
|
(139)
+14%
|
(164)
-18%
|
(121)
+26%
|
(53)
+56%
|
(74)
-39%
|
(17)
+77%
|
(30)
-78%
|
(57)
-92%
|
(65)
-15%
|
(66)
-1%
|
(56)
+16%
|
(32)
+42%
|
116
N/A
|
114
-2%
|
112
-1%
|
87
-23%
|
(73)
N/A
|
(259)
-254%
|
(342)
-32%
|
(316)
+8%
|
(463)
-46%
|
(352)
+24%
|
(370)
-5%
|
31
N/A
|
335
+980%
|
392
+17%
|
425
+8%
|
50
-88%
|
(41)
N/A
|
(56)
-37%
|
(75)
-34%
|
(150)
-99%
|
(208)
-39%
|
(234)
-12%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(2)
|
1
|
(1)
|
1
|
3
|
1
|
2
|
2
|
1
|
1
|
(1)
|
(2)
|
0
|
4
|
3
|
11
|
6
|
2
|
5
|
(4)
|
(1)
|
(6)
|
(9)
|
(28)
|
(34)
|
(38)
|
(16)
|
2
|
10
|
25
|
12
|
19
|
16
|
7
|
3
|
(2)
|
(1)
|
3
|
0
|
4
|
3
|
1
|
|
Net Change in Cash |
(0)
N/A
|
0
N/A
|
44
+44 200%
|
16
-64%
|
6
-61%
|
0
-95%
|
(47)
N/A
|
(16)
+66%
|
(6)
+62%
|
(0)
+97%
|
1
N/A
|
0
N/A
|
0
N/A
|
18
N/A
|
19
+3%
|
(0)
N/A
|
3
N/A
|
1
-72%
|
8
+838%
|
25
+239%
|
12
-52%
|
130
+976%
|
78
-40%
|
57
-28%
|
39
-32%
|
(131)
N/A
|
(77)
+41%
|
(78)
-1%
|
(54)
+32%
|
(18)
+67%
|
(28)
-57%
|
(2)
+94%
|
2
N/A
|
4
+85%
|
9
+149%
|
7
-26%
|
9
+32%
|
6
-39%
|
5
-9%
|
(1)
N/A
|
1
N/A
|
1
+57%
|
(5)
N/A
|
4
N/A
|
5
+31%
|
5
-10%
|
1
-78%
|
(7)
N/A
|
(4)
+40%
|
(10)
-158%
|
(3)
+71%
|
7
N/A
|
13
+87%
|
13
-2%
|
12
-8%
|
2
-80%
|
(14)
N/A
|
(1)
+90%
|
(9)
-543%
|
(3)
+67%
|
7
N/A
|
3
-57%
|
8
+171%
|
30
+299%
|
53
+76%
|
112
+110%
|
112
0%
|
188
+67%
|
94
-50%
|
35
-63%
|
(36)
N/A
|
(165)
-356%
|
(113)
+31%
|
(131)
-16%
|
9
N/A
|
106
+1 080%
|
259
+144%
|
423
+63%
|
510
+21%
|
686
+35%
|
198
-71%
|
81
-59%
|
(550)
N/A
|
(585)
-6%
|
(363)
+38%
|
(461)
-27%
|
3
N/A
|
(168)
N/A
|
(47)
+72%
|
(23)
+52%
|
17
N/A
|
(10)
N/A
|
(67)
-594%
|
(12)
+83%
|
(65)
-459%
|
(77)
-18%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
4
N/A
|
20
+450%
|
60
+204%
|
70
+17%
|
79
+12%
|
47
-41%
|
(42)
N/A
|
(50)
-20%
|
(34)
+32%
|
(39)
-13%
|
9
N/A
|
(20)
N/A
|
(19)
+3%
|
14
N/A
|
1
-96%
|
25
+4 980%
|
16
-35%
|
(1)
N/A
|
4
N/A
|
6
+53%
|
(27)
N/A
|
96
N/A
|
53
-45%
|
32
-39%
|
33
+4%
|
(118)
N/A
|
(63)
+47%
|
(54)
+14%
|
(69)
-27%
|
(77)
-12%
|
(83)
-7%
|
(76)
+8%
|
(40)
+48%
|
(23)
+43%
|
(37)
-62%
|
(28)
+24%
|
(25)
+10%
|
(12)
+51%
|
(9)
+31%
|
(9)
-6%
|
(7)
+28%
|
(8)
-20%
|
(18)
-129%
|
(20)
-13%
|
(20)
+3%
|
(15)
+22%
|
0
N/A
|
16
+7 950%
|
14
-16%
|
29
+115%
|
29
-2%
|
41
+43%
|
88
+116%
|
83
-5%
|
55
-35%
|
10
-81%
|
(30)
N/A
|
(20)
+34%
|
10
N/A
|
76
+634%
|
114
+51%
|
123
+7%
|
104
-15%
|
143
+37%
|
131
-9%
|
163
+25%
|
182
+12%
|
210
+15%
|
226
+8%
|
127
-44%
|
22
-83%
|
(124)
N/A
|
(178)
-44%
|
(153)
+14%
|
(59)
+61%
|
53
N/A
|
153
+191%
|
360
+135%
|
550
+53%
|
915
+66%
|
507
-45%
|
336
-34%
|
(154)
N/A
|
(323)
-110%
|
(49)
+85%
|
(540)
-1 012%
|
(381)
+29%
|
(590)
-55%
|
(483)
+18%
|
(80)
+84%
|
26
N/A
|
(9)
N/A
|
(56)
-498%
|
70
N/A
|
84
+20%
|
114
+35%
|