Ultralife Corp
XBER:ULB
Cash Flow Statement
Cash Flow Statement
Ultralife Corp
| 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 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-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 | Apr-2011 | Jul-2011 | Oct-2011 | Dec-2011 | Apr-2012 | Jul-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 | 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(15)
|
(14)
|
(26)
|
(24)
|
(22)
|
(16)
|
2
|
6
|
6
|
9
|
7
|
6
|
22
|
18
|
16
|
14
|
(4)
|
(3)
|
(1)
|
(1)
|
(27)
|
(28)
|
(26)
|
(25)
|
6
|
8
|
13
|
18
|
14
|
9
|
(5)
|
(10)
|
(9)
|
(6)
|
1
|
6
|
(6)
|
(12)
|
(12)
|
(15)
|
(2)
|
2
|
(2)
|
(1)
|
(2)
|
0
|
1
|
0
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
(0)
|
2
|
3
|
3
|
3
|
2
|
2
|
3
|
5
|
6
|
6
|
8
|
8
|
9
|
9
|
25
|
23
|
24
|
23
|
5
|
6
|
5
|
5
|
5
|
5
|
4
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
3
|
4
|
7
|
10
|
10
|
9
|
6
|
5
|
3
|
2
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
5
|
4
|
4
|
4
|
1
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
0
|
(21)
|
0
|
1
|
1
|
(1)
|
24
|
24
|
23
|
24
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(19)
|
(19)
|
(18)
|
(18)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
15
|
15
|
14
|
15
|
(0)
|
(1)
|
(1)
|
(1)
|
4
|
5
|
7
|
7
|
3
|
2
|
1
|
1
|
(0)
|
1
|
2
|
2
|
2
|
2
|
(4)
|
(5)
|
(4)
|
(4)
|
7
|
7
|
7
|
5
|
6
|
6
|
7
|
10
|
19
|
20
|
21
|
20
|
11
|
9
|
7
|
4
|
2
|
0
|
0
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
2
|
(0)
|
(0)
|
1
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
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
|
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(4)
|
(9)
|
(13)
|
(16)
|
(17)
|
(6)
|
(0)
|
4
|
6
|
(4)
|
(6)
|
(7)
|
(3)
|
1
|
(3)
|
(6)
|
(8)
|
(7)
|
(6)
|
(9)
|
(14)
|
(10)
|
(11)
|
(9)
|
(6)
|
(13)
|
(0)
|
10
|
6
|
6
|
(6)
|
(6)
|
(2)
|
(1)
|
1
|
(5)
|
(0)
|
(0)
|
1
|
1
|
1
|
(0)
|
4
|
8
|
3
|
4
|
1
|
(0)
|
1
|
3
|
2
|
(4)
|
(3)
|
(1)
|
1
|
5
|
4
|
(1)
|
(2)
|
(6)
|
(5)
|
1
|
1
|
3
|
(4)
|
(10)
|
(14)
|
(15)
|
(2)
|
12
|
12
|
15
|
11
|
2
|
0
|
(4)
|
(9)
|
(11)
|
(5)
|
(3)
|
(5)
|
(8)
|
(11)
|
(14)
|
(6)
|
1
|
4
|
8
|
7
|
4
|
|
| Cash from Operating Activities |
(11)
N/A
|
(10)
+9%
|
(8)
+20%
|
(5)
+38%
|
(6)
-13%
|
(0)
+96%
|
(0)
-9%
|
(2)
-796%
|
(5)
-113%
|
(4)
+9%
|
(3)
+39%
|
9
N/A
|
11
+22%
|
10
-5%
|
8
-26%
|
(6)
N/A
|
(6)
+2%
|
(4)
+21%
|
0
N/A
|
5
+1 529%
|
0
-97%
|
(3)
N/A
|
(3)
-1%
|
0
N/A
|
2
+423%
|
0
-83%
|
4
+1 385%
|
14
+259%
|
19
+37%
|
16
-18%
|
2
-85%
|
(12)
N/A
|
2
N/A
|
15
+632%
|
18
+23%
|
26
+42%
|
11
-58%
|
7
-37%
|
12
+81%
|
9
-29%
|
11
+23%
|
8
-30%
|
6
-24%
|
4
-33%
|
5
+22%
|
5
+10%
|
7
+35%
|
6
-10%
|
7
+8%
|
10
+49%
|
6
-43%
|
6
+3%
|
4
-39%
|
4
+13%
|
7
+80%
|
11
+43%
|
9
-19%
|
3
-71%
|
3
+20%
|
5
+56%
|
8
+63%
|
13
+73%
|
12
-6%
|
8
-38%
|
7
-6%
|
4
-50%
|
5
+40%
|
11
+120%
|
11
-2%
|
11
+3%
|
5
-57%
|
(1)
N/A
|
(3)
-99%
|
(3)
+6%
|
10
N/A
|
23
+130%
|
22
-7%
|
26
+20%
|
20
-24%
|
9
-56%
|
4
-50%
|
(3)
N/A
|
(6)
-116%
|
(8)
-32%
|
(1)
+84%
|
1
N/A
|
3
+329%
|
2
-18%
|
2
-7%
|
3
+67%
|
10
+223%
|
16
+54%
|
17
+4%
|
20
+21%
|
17
-15%
|
13
-27%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Other Items |
8
|
6
|
4
|
5
|
5
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(2)
|
(7)
|
(7)
|
(9)
|
(7)
|
(2)
|
(9)
|
(7)
|
(7)
|
(7)
|
(3)
|
(10)
|
(10)
|
(10)
|
(7)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
0
|
2
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(25)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
0
|
0
|
(48)
|
|
| Cash from Investing Activities |
5
N/A
|
3
-41%
|
2
-46%
|
3
+72%
|
4
+45%
|
(2)
N/A
|
(3)
-66%
|
(4)
-36%
|
(8)
-77%
|
(7)
+11%
|
(7)
-3%
|
(9)
-22%
|
(6)
+27%
|
(5)
+15%
|
(5)
+12%
|
(3)
+34%
|
(2)
+26%
|
(3)
-38%
|
(4)
-25%
|
(8)
-107%
|
(8)
-4%
|
(10)
-19%
|
(9)
+14%
|
(5)
+47%
|
(11)
-134%
|
(9)
+15%
|
(9)
-4%
|
(9)
+3%
|
(7)
+25%
|
(14)
-97%
|
(13)
+3%
|
(13)
+6%
|
(9)
+30%
|
(2)
+73%
|
(1)
+38%
|
(2)
-12%
|
(2)
-19%
|
(2)
+10%
|
(3)
-57%
|
(2)
+18%
|
(2)
+11%
|
(2)
+16%
|
(2)
-23%
|
(1)
+62%
|
(1)
-4%
|
(1)
-15%
|
0
N/A
|
(1)
N/A
|
(0)
+78%
|
0
N/A
|
(0)
N/A
|
(1)
-196%
|
(1)
-104%
|
(2)
-29%
|
(2)
-3%
|
(2)
+8%
|
(3)
-69%
|
(12)
-326%
|
(13)
-3%
|
(12)
+3%
|
(11)
+11%
|
(2)
+84%
|
(1)
+32%
|
(1)
-8%
|
(1)
-10%
|
(1)
+29%
|
(2)
-58%
|
(2)
-55%
|
(4)
-74%
|
(7)
-58%
|
(32)
-388%
|
(32)
0%
|
(32)
+2%
|
(29)
+7%
|
(4)
+87%
|
(3)
+17%
|
(3)
+7%
|
(3)
-1%
|
(3)
+7%
|
(4)
-26%
|
(26)
-648%
|
(26)
+0%
|
(26)
+2%
|
(25)
+1%
|
(2)
+93%
|
(2)
-8%
|
(2)
-16%
|
(2)
+13%
|
(3)
-39%
|
(2)
+5%
|
(2)
+6%
|
(2)
-2%
|
(50)
-2 046%
|
(50)
-1%
|
(51)
-1%
|
(52)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
6
|
9
|
2
|
2
|
2
|
1
|
2
|
5
|
8
|
7
|
7
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
14
|
16
|
16
|
16
|
1
|
(4)
|
(4)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(7)
|
(9)
|
(9)
|
(9)
|
(4)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
3
|
5
|
7
|
4
|
1
|
4
|
1
|
3
|
3
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
4
|
9
|
7
|
3
|
(4)
|
(7)
|
(10)
|
(16)
|
(13)
|
2
|
16
|
25
|
14
|
(10)
|
(16)
|
(19)
|
(11)
|
(1)
|
(9)
|
(10)
|
(9)
|
(10)
|
(3)
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
18
|
17
|
17
|
(5)
|
(14)
|
(16)
|
(16)
|
(10)
|
(4)
|
20
|
21
|
21
|
23
|
1
|
1
|
3
|
3
|
4
|
2
|
(13)
|
(18)
|
29
|
29
|
40
|
43
|
|
| Other |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
5
N/A
|
5
+4%
|
8
+52%
|
2
-73%
|
3
+16%
|
3
+25%
|
4
+17%
|
7
+88%
|
12
+65%
|
12
-1%
|
9
-24%
|
11
+20%
|
5
-51%
|
5
-10%
|
4
-6%
|
0
-100%
|
1
+6 500%
|
1
-23%
|
(0)
N/A
|
2
N/A
|
6
+211%
|
10
+79%
|
8
-24%
|
4
-53%
|
10
+190%
|
8
-20%
|
6
-32%
|
(0)
N/A
|
(13)
-8 380%
|
(2)
+85%
|
11
N/A
|
21
+82%
|
11
-48%
|
(10)
N/A
|
(16)
-66%
|
(19)
-19%
|
(11)
+45%
|
(1)
+87%
|
(9)
-578%
|
(10)
-6%
|
(9)
+11%
|
(10)
-18%
|
(3)
+69%
|
(2)
+27%
|
0
N/A
|
0
-92%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+25%
|
(1)
-1 833%
|
(1)
-29%
|
(1)
-32%
|
(7)
-560%
|
(9)
-43%
|
(9)
+5%
|
(7)
+16%
|
(3)
+63%
|
(0)
+96%
|
(0)
-64%
|
(1)
-239%
|
1
N/A
|
1
+169%
|
1
+2%
|
2
+14%
|
2
+31%
|
2
-3%
|
1
-42%
|
(1)
N/A
|
14
N/A
|
16
+15%
|
16
+1%
|
17
+8%
|
(5)
N/A
|
(14)
-199%
|
(16)
-15%
|
(16)
-1%
|
(10)
+37%
|
(3)
+66%
|
20
N/A
|
21
+8%
|
21
-1%
|
23
+8%
|
1
-98%
|
1
+112%
|
3
+181%
|
4
+36%
|
5
+30%
|
4
-29%
|
(10)
N/A
|
(16)
-68%
|
30
N/A
|
29
-3%
|
38
+32%
|
42
+9%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(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)
|
|
| Net Change in Cash |
(1)
N/A
|
(1)
-128%
|
2
N/A
|
(0)
N/A
|
1
N/A
|
1
+23%
|
0
-61%
|
1
+128%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
11
N/A
|
10
-11%
|
10
-1%
|
7
-25%
|
(9)
N/A
|
(7)
+17%
|
(7)
+1%
|
(4)
+45%
|
(2)
+58%
|
(3)
-51%
|
(3)
-2%
|
(4)
-45%
|
(0)
+89%
|
2
N/A
|
(0)
N/A
|
0
N/A
|
5
+1 539%
|
(0)
N/A
|
0
N/A
|
0
+75%
|
(4)
N/A
|
4
N/A
|
3
-34%
|
1
-66%
|
5
+472%
|
(1)
N/A
|
4
N/A
|
1
-68%
|
(3)
N/A
|
1
N/A
|
(4)
N/A
|
0
N/A
|
0
+2%
|
4
+826%
|
4
+0%
|
7
+64%
|
5
-24%
|
6
+18%
|
10
+60%
|
6
-46%
|
5
-14%
|
2
-66%
|
1
-16%
|
(1)
N/A
|
(1)
+40%
|
(3)
-493%
|
(17)
-423%
|
(13)
+27%
|
(8)
+37%
|
(4)
+52%
|
11
N/A
|
12
+9%
|
8
-33%
|
8
-4%
|
5
-39%
|
6
+23%
|
11
+87%
|
8
-29%
|
3
-62%
|
(14)
N/A
|
(18)
-32%
|
(19)
-1%
|
(15)
+18%
|
2
N/A
|
7
+326%
|
3
-51%
|
8
+133%
|
7
-1%
|
2
-72%
|
(2)
N/A
|
(8)
-241%
|
(11)
-41%
|
(11)
-1%
|
(3)
+75%
|
(0)
+83%
|
3
N/A
|
4
+34%
|
5
+7%
|
5
-1%
|
(2)
N/A
|
(3)
-59%
|
(3)
-35%
|
(1)
+60%
|
4
N/A
|
2
-42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(13)
+6%
|
(11)
+21%
|
(7)
+34%
|
(7)
+0%
|
(2)
+68%
|
(4)
-61%
|
(7)
-87%
|
(10)
-54%
|
(9)
+13%
|
(7)
+16%
|
3
N/A
|
5
+60%
|
5
-11%
|
3
-41%
|
(10)
N/A
|
(9)
+9%
|
(8)
+15%
|
(2)
+78%
|
3
N/A
|
(1)
N/A
|
(4)
-234%
|
(5)
-14%
|
(2)
+63%
|
(1)
+73%
|
(2)
-232%
|
2
N/A
|
11
+629%
|
15
+36%
|
12
-23%
|
(1)
N/A
|
(15)
-1 252%
|
0
N/A
|
13
+6 214%
|
17
+30%
|
25
+43%
|
9
-63%
|
5
-48%
|
10
+102%
|
6
-37%
|
9
+41%
|
6
-35%
|
3
-39%
|
1
-59%
|
2
+46%
|
2
+18%
|
6
+125%
|
5
-10%
|
6
+23%
|
10
+56%
|
5
-46%
|
5
-2%
|
2
-60%
|
2
+15%
|
5
+128%
|
9
+62%
|
6
-34%
|
0
N/A
|
0
N/A
|
2
+2 525%
|
6
+206%
|
12
+79%
|
11
-2%
|
7
-42%
|
6
-10%
|
3
-55%
|
4
+33%
|
9
+149%
|
7
-23%
|
5
-30%
|
(2)
N/A
|
(9)
-295%
|
(9)
-8%
|
(7)
+24%
|
6
N/A
|
20
+226%
|
19
-7%
|
23
+23%
|
17
-26%
|
5
-70%
|
2
-71%
|
(5)
N/A
|
(8)
-50%
|
(10)
-20%
|
(3)
+70%
|
(1)
+59%
|
0
N/A
|
0
-44%
|
(1)
N/A
|
1
N/A
|
8
+921%
|
14
+69%
|
15
+7%
|
18
+20%
|
14
-21%
|
9
-36%
|
|