Toromont Industries Ltd
TSX:TIH
Cash Flow Statement
Cash Flow Statement
Toromont Industries Ltd
| 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
41
|
38
|
39
|
41
|
44
|
46
|
54
|
59
|
61
|
66
|
68
|
71
|
72
|
72
|
78
|
79
|
83
|
89
|
90
|
99
|
102
|
115
|
120
|
122
|
125
|
124
|
131
|
141
|
148
|
143
|
138
|
121
|
112
|
88
|
80
|
77
|
75
|
90
|
97
|
103
|
106
|
108
|
109
|
120
|
120
|
122
|
133
|
123
|
124
|
125
|
122
|
133
|
135
|
142
|
147
|
146
|
150
|
152
|
155
|
156
|
159
|
161
|
162
|
176
|
180
|
207
|
226
|
252
|
261
|
270
|
281
|
287
|
285
|
259
|
257
|
255
|
266
|
300
|
316
|
333
|
344
|
371
|
400
|
454
|
491
|
512
|
535
|
529
|
517
|
519
|
504
|
507
|
497
|
486
|
496
|
497
|
|
| Depreciation & Amortization |
36
|
37
|
37
|
37
|
37
|
37
|
38
|
39
|
40
|
41
|
41
|
43
|
43
|
45
|
46
|
47
|
47
|
47
|
48
|
49
|
49
|
50
|
52
|
53
|
53
|
54
|
55
|
56
|
57
|
59
|
59
|
58
|
65
|
52
|
49
|
46
|
37
|
47
|
46
|
46
|
48
|
49
|
52
|
53
|
54
|
56
|
57
|
59
|
61
|
63
|
64
|
66
|
68
|
69
|
72
|
74
|
76
|
77
|
77
|
77
|
77
|
78
|
79
|
90
|
104
|
121
|
135
|
142
|
147
|
152
|
158
|
163
|
166
|
166
|
166
|
166
|
164
|
162
|
161
|
158
|
159
|
159
|
160
|
163
|
166
|
170
|
174
|
182
|
188
|
194
|
200
|
205
|
220
|
248
|
280
|
317
|
|
| Change in Deffered Taxes |
1
|
1
|
(5)
|
(0)
|
0
|
2
|
2
|
(1)
|
(2)
|
(3)
|
(4)
|
(1)
|
(2)
|
(2)
|
(3)
|
(13)
|
(14)
|
(16)
|
(15)
|
(4)
|
(3)
|
(1)
|
(2)
|
0
|
1
|
1
|
(1)
|
(9)
|
(12)
|
(9)
|
(6)
|
3
|
9
|
7
|
8
|
3
|
1
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
0
|
1
|
2
|
3
|
9
|
8
|
7
|
5
|
(2)
|
(4)
|
(7)
|
(6)
|
(3)
|
0
|
3
|
4
|
3
|
3
|
4
|
4
|
10
|
11
|
12
|
11
|
7
|
9
|
8
|
8
|
27
|
33
|
39
|
52
|
(3)
|
(7)
|
(11)
|
(20)
|
4
|
(3)
|
(6)
|
(10)
|
10
|
14
|
17
|
19
|
19
|
21
|
20
|
18
|
(1)
|
(7)
|
(18)
|
(30)
|
(24)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
5
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
3
|
6
|
6
|
6
|
9
|
6
|
7
|
7
|
6
|
7
|
8
|
9
|
10
|
11
|
11
|
12
|
12
|
9
|
9
|
9
|
9
|
13
|
|
| Other Non-Cash Items |
(10)
|
(2)
|
(1)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
11
|
11
|
10
|
11
|
(6)
|
(7)
|
(22)
|
(23)
|
(23)
|
(25)
|
(14)
|
(15)
|
(13)
|
(10)
|
(5)
|
(3)
|
(5)
|
(23)
|
21
|
51
|
81
|
65
|
111
|
79
|
47
|
79
|
(12)
|
(11)
|
(11)
|
(10)
|
(12)
|
(14)
|
(12)
|
(13)
|
(12)
|
(13)
|
(11)
|
(9)
|
(10)
|
(8)
|
(12)
|
(15)
|
(14)
|
(20)
|
(20)
|
(21)
|
(22)
|
(18)
|
(18)
|
(12)
|
(11)
|
(8)
|
(5)
|
(13)
|
(14)
|
(20)
|
(20)
|
(18)
|
(12)
|
(9)
|
(8)
|
(8)
|
(12)
|
(9)
|
(14)
|
(14)
|
(13)
|
(12)
|
(25)
|
(31)
|
(31)
|
(38)
|
(26)
|
(23)
|
(22)
|
(16)
|
(14)
|
(9)
|
(7)
|
(20)
|
(8)
|
|
| Cash Taxes Paid |
29
|
21
|
20
|
24
|
27
|
29
|
27
|
29
|
37
|
40
|
42
|
42
|
46
|
46
|
48
|
50
|
56
|
62
|
67
|
73
|
62
|
65
|
65
|
62
|
70
|
71
|
69
|
79
|
76
|
84
|
82
|
77
|
64
|
44
|
24
|
30
|
31
|
31
|
47
|
31
|
41
|
44
|
45
|
48
|
44
|
45
|
47
|
48
|
45
|
44
|
44
|
44
|
40
|
42
|
45
|
58
|
57
|
58
|
57
|
57
|
55
|
57
|
57
|
58
|
60
|
60
|
61
|
60
|
94
|
102
|
110
|
120
|
82
|
60
|
85
|
76
|
113
|
140
|
118
|
132
|
130
|
135
|
140
|
142
|
163
|
175
|
186
|
197
|
183
|
191
|
195
|
204
|
206
|
213
|
218
|
227
|
|
| Cash Interest Paid |
17
|
12
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
13
|
12
|
12
|
11
|
14
|
13
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
13
|
12
|
11
|
10
|
10
|
10
|
12
|
10
|
10
|
8
|
5
|
7
|
7
|
9
|
8
|
9
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
4
|
5
|
5
|
8
|
10
|
7
|
10
|
7
|
7
|
7
|
4
|
8
|
7
|
20
|
20
|
29
|
28
|
27
|
30
|
25
|
28
|
25
|
24
|
26
|
25
|
25
|
22
|
26
|
26
|
26
|
29
|
25
|
25
|
25
|
22
|
25
|
22
|
25
|
25
|
25
|
28
|
25
|
32
|
29
|
|
| Change in Working Capital |
(14)
|
(4)
|
27
|
(1)
|
(17)
|
(25)
|
(35)
|
(8)
|
(19)
|
(20)
|
(15)
|
(48)
|
(73)
|
(92)
|
(152)
|
(101)
|
(66)
|
(34)
|
6
|
(42)
|
(68)
|
(67)
|
(12)
|
25
|
51
|
52
|
33
|
(10)
|
(68)
|
(117)
|
(52)
|
19
|
131
|
116
|
58
|
48
|
0
|
(2)
|
(26)
|
(40)
|
(105)
|
(114)
|
(88)
|
(125)
|
(57)
|
3
|
(5)
|
22
|
(7)
|
(10)
|
(45)
|
(43)
|
(82)
|
(157)
|
(205)
|
(177)
|
(138)
|
(120)
|
16
|
(27)
|
(56)
|
(55)
|
(123)
|
3
|
134
|
226
|
223
|
111
|
(177)
|
(294)
|
(275)
|
(310)
|
(221)
|
(48)
|
(98)
|
(61)
|
26
|
(83)
|
(4)
|
62
|
(76)
|
(127)
|
(255)
|
(385)
|
(541)
|
(534)
|
(469)
|
(348)
|
(116)
|
(289)
|
(416)
|
(337)
|
(456)
|
(208)
|
21
|
(39)
|
|
| Cash from Operating Activities |
53
N/A
|
70
+33%
|
98
+40%
|
72
-26%
|
59
-18%
|
55
-8%
|
54
-1%
|
84
+54%
|
75
-10%
|
79
+5%
|
86
+9%
|
60
-30%
|
35
-42%
|
19
-45%
|
(36)
N/A
|
24
N/A
|
60
+156%
|
97
+60%
|
139
+44%
|
96
-31%
|
74
-23%
|
75
+2%
|
134
+79%
|
177
+32%
|
205
+16%
|
218
+6%
|
202
-7%
|
165
-19%
|
115
-30%
|
71
-38%
|
137
+92%
|
196
+44%
|
294
+50%
|
283
-4%
|
246
-13%
|
256
+4%
|
200
-22%
|
244
+22%
|
193
-21%
|
154
-20%
|
125
-19%
|
27
-79%
|
58
+118%
|
37
-36%
|
109
+190%
|
171
+57%
|
175
+2%
|
201
+15%
|
173
-14%
|
173
+0%
|
134
-23%
|
144
+7%
|
108
-25%
|
38
-65%
|
(0)
N/A
|
28
N/A
|
72
+161%
|
97
+34%
|
232
+139%
|
189
-19%
|
161
-15%
|
165
+3%
|
104
-37%
|
262
+151%
|
417
+59%
|
554
+33%
|
588
+6%
|
506
-14%
|
227
-55%
|
122
-46%
|
153
+25%
|
146
-4%
|
245
+68%
|
404
+65%
|
367
-9%
|
349
-5%
|
441
+26%
|
356
-19%
|
444
+25%
|
543
+22%
|
410
-25%
|
384
-6%
|
283
-26%
|
217
-23%
|
98
-55%
|
134
+37%
|
221
+65%
|
356
+61%
|
588
+65%
|
421
-28%
|
289
-31%
|
359
+24%
|
245
-32%
|
501
+104%
|
748
+49%
|
742
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(63)
|
(48)
|
(59)
|
(53)
|
(69)
|
(67)
|
(67)
|
(73)
|
(61)
|
(64)
|
(68)
|
(66)
|
(75)
|
(79)
|
(72)
|
(73)
|
(82)
|
(87)
|
(96)
|
(102)
|
(93)
|
(98)
|
(98)
|
(97)
|
(93)
|
(84)
|
(88)
|
(97)
|
(94)
|
(92)
|
(77)
|
(61)
|
(89)
|
(76)
|
(73)
|
(71)
|
(53)
|
(74)
|
(76)
|
(83)
|
(104)
|
(101)
|
(119)
|
(115)
|
(109)
|
(112)
|
(98)
|
(95)
|
(95)
|
(105)
|
(106)
|
(108)
|
(74)
|
(46)
|
(37)
|
(30)
|
(29)
|
(27)
|
(26)
|
(25)
|
(25)
|
(28)
|
(34)
|
(37)
|
(40)
|
(37)
|
(42)
|
(50)
|
(49)
|
(71)
|
(64)
|
(57)
|
(70)
|
(50)
|
(48)
|
(43)
|
(29)
|
(47)
|
(68)
|
(71)
|
(78)
|
(70)
|
(63)
|
(69)
|
(85)
|
(82)
|
(95)
|
(114)
|
(120)
|
(139)
|
(130)
|
(137)
|
(121)
|
(172)
|
(197)
|
(228)
|
|
| Other Items |
(29)
|
(54)
|
15
|
14
|
(48)
|
(46)
|
(39)
|
(37)
|
24
|
30
|
32
|
27
|
31
|
23
|
41
|
48
|
44
|
46
|
25
|
21
|
23
|
41
|
45
|
23
|
21
|
39
|
42
|
65
|
61
|
17
|
(5)
|
(13)
|
(292)
|
(314)
|
(300)
|
(270)
|
17
|
185
|
190
|
167
|
167
|
27
|
22
|
24
|
22
|
23
|
26
|
23
|
26
|
27
|
27
|
22
|
16
|
8
|
1
|
3
|
1
|
1
|
7
|
6
|
7
|
7
|
1
|
(943)
|
(901)
|
(899)
|
(898)
|
52
|
9
|
8
|
7
|
1
|
10
|
10
|
10
|
11
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
25
|
33
|
58
|
59
|
36
|
29
|
3
|
(65)
|
(70)
|
(114)
|
(115)
|
(35)
|
(31)
|
|
| Cash from Investing Activities |
(92)
N/A
|
(102)
-11%
|
(44)
+57%
|
(39)
+11%
|
(117)
-197%
|
(112)
+4%
|
(107)
+5%
|
(110)
-3%
|
(38)
+66%
|
(35)
+7%
|
(37)
-6%
|
(39)
-5%
|
(44)
-14%
|
(55)
-25%
|
(30)
+45%
|
(25)
+17%
|
(38)
-52%
|
(41)
-8%
|
(71)
-73%
|
(81)
-14%
|
(70)
+14%
|
(57)
+18%
|
(52)
+9%
|
(75)
-43%
|
(72)
+3%
|
(45)
+37%
|
(46)
-2%
|
(32)
+31%
|
(33)
-3%
|
(75)
-127%
|
(81)
-9%
|
(74)
+9%
|
(381)
-416%
|
(389)
-2%
|
(373)
+4%
|
(341)
+9%
|
(36)
+90%
|
110
N/A
|
114
+3%
|
84
-26%
|
62
-26%
|
(74)
N/A
|
(97)
-31%
|
(91)
+6%
|
(87)
+4%
|
(89)
-2%
|
(72)
+19%
|
(72)
0%
|
(69)
+4%
|
(77)
-12%
|
(79)
-2%
|
(86)
-9%
|
(58)
+32%
|
(38)
+35%
|
(36)
+6%
|
(28)
+23%
|
(28)
+0%
|
(26)
+7%
|
(19)
+26%
|
(19)
+3%
|
(19)
+1%
|
(22)
-18%
|
(33)
-50%
|
(980)
-2 879%
|
(941)
+4%
|
(936)
+0%
|
(939)
0%
|
3
N/A
|
(39)
N/A
|
(63)
-60%
|
(57)
+10%
|
(57)
+1%
|
(60)
-5%
|
(39)
+34%
|
(38)
+4%
|
(33)
+14%
|
(26)
+20%
|
(44)
-69%
|
(65)
-47%
|
(69)
-6%
|
(77)
-12%
|
(69)
+10%
|
(61)
+11%
|
(44)
+28%
|
(53)
-19%
|
(24)
+55%
|
(37)
-55%
|
(78)
-112%
|
(91)
-17%
|
(136)
-49%
|
(195)
-43%
|
(207)
-6%
|
(235)
-14%
|
(286)
-22%
|
(232)
+19%
|
(259)
-12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
70
|
1
|
1
|
(9)
|
(12)
|
(11)
|
(10)
|
(0)
|
4
|
(2)
|
(16)
|
(15)
|
(16)
|
(10)
|
4
|
5
|
4
|
6
|
6
|
8
|
8
|
8
|
8
|
6
|
6
|
5
|
5
|
(9)
|
(11)
|
(11)
|
(11)
|
3
|
4
|
4
|
4
|
7
|
5
|
6
|
(2)
|
(9)
|
(6)
|
(18)
|
(12)
|
(8)
|
(9)
|
2
|
5
|
7
|
6
|
7
|
8
|
6
|
10
|
10
|
12
|
10
|
5
|
6
|
6
|
9
|
10
|
7
|
8
|
7
|
7
|
12
|
13
|
(1)
|
4
|
1
|
4
|
27
|
17
|
21
|
22
|
18
|
24
|
24
|
(2)
|
(28)
|
(28)
|
(67)
|
(52)
|
(28)
|
(29)
|
(15)
|
(4)
|
(17)
|
(37)
|
(59)
|
(72)
|
(140)
|
(147)
|
(116)
|
(100)
|
(17)
|
|
| Net Issuance of Debt |
7
|
17
|
(36)
|
(13)
|
57
|
29
|
62
|
5
|
(28)
|
(27)
|
(17)
|
10
|
42
|
64
|
81
|
67
|
(0)
|
7
|
(49)
|
10
|
8
|
(13)
|
(15)
|
(33)
|
(41)
|
(52)
|
(62)
|
(57)
|
(38)
|
(15)
|
(16)
|
(15)
|
256
|
248
|
154
|
101
|
(229)
|
(447)
|
(340)
|
(287)
|
(224)
|
80
|
83
|
25
|
25
|
(45)
|
(66)
|
(28)
|
(40)
|
(39)
|
(21)
|
(4)
|
(5)
|
46
|
171
|
23
|
23
|
(27)
|
(152)
|
(2)
|
(2)
|
(2)
|
(2)
|
748
|
598
|
598
|
499
|
(252)
|
(104)
|
(107)
|
(9)
|
(11)
|
90
|
89
|
(10)
|
(10)
|
(110)
|
(109)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
290
|
290
|
139
|
138
|
|
| Cash Paid for Dividends |
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(23)
|
(24)
|
(26)
|
(27)
|
(28)
|
(30)
|
(31)
|
(32)
|
(34)
|
(35)
|
(36)
|
(37)
|
(38)
|
(38)
|
(39)
|
(41)
|
(43)
|
(45)
|
(48)
|
(49)
|
(45)
|
(41)
|
(37)
|
(34)
|
(35)
|
(36)
|
(37)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(43)
|
(45)
|
(46)
|
(48)
|
(50)
|
(51)
|
(53)
|
(54)
|
(55)
|
(55)
|
(56)
|
(57)
|
(58)
|
(59)
|
(60)
|
(64)
|
(68)
|
(71)
|
(75)
|
(78)
|
(81)
|
(85)
|
(88)
|
(92)
|
(95)
|
(99)
|
(102)
|
(102)
|
(106)
|
(109)
|
(112)
|
(119)
|
(122)
|
(125)
|
(128)
|
(132)
|
(135)
|
(139)
|
(142)
|
(146)
|
(150)
|
(154)
|
(157)
|
(160)
|
(163)
|
(166)
|
|
| Other |
(7)
|
(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
|
(7)
|
(7)
|
(7)
|
(8)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
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)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
59
N/A
|
6
-90%
|
(48)
N/A
|
(34)
+31%
|
33
N/A
|
6
-83%
|
40
+600%
|
(9)
N/A
|
(38)
-340%
|
(44)
-16%
|
(49)
-11%
|
(21)
+56%
|
9
N/A
|
36
+289%
|
66
+85%
|
52
-21%
|
(16)
N/A
|
(8)
+53%
|
(66)
-770%
|
(7)
+89%
|
(10)
-37%
|
(32)
-236%
|
(36)
-11%
|
(57)
-58%
|
(66)
-16%
|
(80)
-21%
|
(91)
-14%
|
(101)
-12%
|
(85)
+16%
|
(63)
+26%
|
(64)
-3%
|
(51)
+21%
|
215
N/A
|
204
-5%
|
109
-47%
|
55
-50%
|
(273)
N/A
|
(491)
-80%
|
(389)
+21%
|
(337)
+13%
|
(268)
+21%
|
28
N/A
|
36
+26%
|
(19)
N/A
|
(22)
-13%
|
(80)
-273%
|
(100)
-24%
|
(60)
+40%
|
(74)
-22%
|
(74)
0%
|
(56)
+24%
|
(43)
+24%
|
(41)
+4%
|
8
N/A
|
131
+1 605%
|
(20)
N/A
|
(27)
-36%
|
(76)
-185%
|
(200)
-164%
|
(48)
+76%
|
(48)
+1%
|
(52)
-8%
|
(52)
-1%
|
691
N/A
|
540
-22%
|
541
+0%
|
439
-19%
|
(324)
N/A
|
(175)
+46%
|
(184)
-5%
|
(87)
+53%
|
(69)
+20%
|
19
N/A
|
18
-6%
|
(84)
N/A
|
(91)
-8%
|
(189)
-108%
|
(188)
+1%
|
(118)
+37%
|
(148)
-26%
|
(151)
-2%
|
(197)
-31%
|
(184)
+7%
|
(162)
+12%
|
(166)
-2%
|
(155)
+7%
|
(148)
+5%
|
(164)
-11%
|
(189)
-15%
|
(215)
-14%
|
(231)
-7%
|
(304)
-31%
|
(17)
+94%
|
11
N/A
|
(126)
N/A
|
(47)
+63%
|
|
| 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
|
1
|
2
|
2
|
2
|
(0)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
0
|
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
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
(1)
|
0
|
(1)
|
|
| Net Change in Cash |
19
N/A
|
(27)
N/A
|
6
N/A
|
(1)
N/A
|
(24)
-3 933%
|
(52)
-114%
|
(13)
+76%
|
(35)
-176%
|
(0)
+100%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
51
N/A
|
6
-89%
|
48
+726%
|
2
-96%
|
7
+265%
|
(6)
N/A
|
(14)
-148%
|
46
N/A
|
46
-2%
|
67
+48%
|
93
+38%
|
66
-29%
|
34
-49%
|
(0)
N/A
|
(64)
-32 050%
|
(9)
+86%
|
70
N/A
|
125
+79%
|
97
-22%
|
(19)
N/A
|
(33)
-70%
|
(110)
-235%
|
(139)
-27%
|
(83)
+40%
|
(99)
-19%
|
(79)
+20%
|
(18)
+77%
|
(3)
+84%
|
(73)
-2 414%
|
0
N/A
|
2
N/A
|
3
+60%
|
68
+2 038%
|
30
-56%
|
22
-26%
|
(1)
N/A
|
15
N/A
|
9
-41%
|
8
-12%
|
95
+1 121%
|
(19)
N/A
|
18
N/A
|
(4)
N/A
|
13
N/A
|
122
+838%
|
95
-22%
|
92
-3%
|
19
-80%
|
(28)
N/A
|
16
N/A
|
159
+917%
|
88
-45%
|
185
+111%
|
13
-93%
|
(125)
N/A
|
9
N/A
|
20
+126%
|
204
+914%
|
383
+88%
|
245
-36%
|
225
-8%
|
226
+0%
|
123
-45%
|
261
+112%
|
326
+25%
|
182
-44%
|
118
-35%
|
38
-68%
|
11
-71%
|
(120)
N/A
|
(45)
+63%
|
37
N/A
|
113
+209%
|
308
+173%
|
70
-77%
|
(137)
N/A
|
(150)
-10%
|
(6)
+96%
|
225
N/A
|
390
+73%
|
435
+12%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
22
N/A
|
39
+77%
|
19
-51%
|
(10)
N/A
|
(12)
-20%
|
(13)
-11%
|
11
N/A
|
14
+32%
|
14
+1%
|
17
+22%
|
(5)
N/A
|
(40)
-649%
|
(59)
-49%
|
(108)
-81%
|
(49)
+54%
|
(22)
+55%
|
10
N/A
|
43
+352%
|
(7)
N/A
|
(19)
-171%
|
(23)
-23%
|
37
N/A
|
80
+116%
|
111
+40%
|
134
+20%
|
114
-15%
|
68
-40%
|
21
-69%
|
(21)
N/A
|
60
N/A
|
135
+127%
|
205
+52%
|
208
+1%
|
173
-17%
|
185
+7%
|
147
-20%
|
170
+15%
|
118
-31%
|
71
-39%
|
21
-71%
|
(74)
N/A
|
(61)
+18%
|
(78)
-27%
|
(0)
+100%
|
59
N/A
|
77
+30%
|
105
+37%
|
78
-26%
|
69
-12%
|
28
-60%
|
36
+30%
|
33
-6%
|
(8)
N/A
|
(37)
-378%
|
(3)
+93%
|
43
N/A
|
70
+61%
|
206
+195%
|
164
-20%
|
136
-17%
|
137
+1%
|
70
-49%
|
224
+219%
|
377
+68%
|
517
+37%
|
546
+6%
|
457
-16%
|
178
-61%
|
51
-71%
|
89
+75%
|
89
0%
|
175
+97%
|
355
+103%
|
319
-10%
|
306
-4%
|
412
+35%
|
309
-25%
|
377
+22%
|
472
+25%
|
332
-30%
|
313
-6%
|
221
-30%
|
148
-33%
|
13
-91%
|
52
+306%
|
126
+144%
|
241
+92%
|
468
+94%
|
282
-40%
|
159
-44%
|
223
+40%
|
125
-44%
|
329
+165%
|
551
+67%
|
514
-7%
|
|