Alico Inc
NASDAQ:ALCO
Cash Flow Statement
Cash Flow Statement
Alico Inc
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-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 |
22
|
19
|
8
|
5
|
1
|
3
|
13
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
18
|
20
|
0
|
0
|
20
|
19
|
24
|
25
|
10
|
15
|
15
|
23
|
13
|
5
|
9
|
5
|
7
|
8
|
5
|
6
|
(10)
|
1
|
(10)
|
(7)
|
13
|
2
|
15
|
22
|
37
|
41
|
37
|
23
|
24
|
27
|
28
|
53
|
35
|
41
|
57
|
32
|
12
|
(1)
|
(30)
|
(21)
|
2
|
47
|
39
|
25
|
6
|
(45)
|
(141)
|
(157)
|
(148)
|
(142)
|
|
| Depreciation & Amortization |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
11
|
0
|
0
|
10
|
12
|
15
|
17
|
10
|
10
|
11
|
13
|
15
|
16
|
16
|
16
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
134
|
174
|
177
|
179
|
|
| Change in Deffered Taxes |
2
|
(1)
|
1
|
2
|
1
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
7
|
20
|
12
|
0
|
12
|
6
|
5
|
4
|
8
|
2
|
(4)
|
(15)
|
(11)
|
(8)
|
(2)
|
10
|
2
|
(2)
|
3
|
4
|
2
|
2
|
8
|
0
|
0
|
0
|
2
|
(3)
|
(3)
|
(3)
|
(4)
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
4
|
2
|
(25)
|
(33)
|
(38)
|
(37)
|
|
| Stock-Based Compensation |
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
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
|
|
| Other Non-Cash Items |
(19)
|
(15)
|
(11)
|
(8)
|
0
|
(4)
|
(14)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
(20)
|
(20)
|
(20)
|
(18)
|
(5)
|
(19)
|
(18)
|
(21)
|
(11)
|
3
|
3
|
5
|
2
|
2
|
1
|
0
|
26
|
24
|
25
|
20
|
(4)
|
(2)
|
(2)
|
2
|
(10)
|
(11)
|
(12)
|
(12)
|
(32)
|
(35)
|
(33)
|
(62)
|
(32)
|
(38)
|
(64)
|
(39)
|
(13)
|
(6)
|
22
|
25
|
1
|
(64)
|
(48)
|
(46)
|
(25)
|
48
|
41
|
35
|
16
|
3
|
|
| Cash Taxes Paid |
(0)
|
(1)
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
4
|
4
|
2
|
2
|
0
|
0
|
2
|
3
|
3
|
4
|
73
|
(1)
|
(2)
|
(3)
|
11
|
11
|
12
|
12
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
5
|
5
|
7
|
8
|
5
|
5
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
4
|
4
|
4
|
0
|
(5)
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Cash Interest Paid |
2
|
3
|
2
|
2
|
2
|
1
|
2
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
1
|
2
|
3
|
8
|
8
|
7
|
6
|
6
|
4
|
4
|
4
|
5
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
4
|
6
|
8
|
8
|
9
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
1
|
2
|
3
|
4
|
4
|
|
| Change in Working Capital |
(1)
|
1
|
5
|
6
|
1
|
3
|
6
|
13
|
19
|
22
|
9
|
13
|
5
|
8
|
(2)
|
7
|
14
|
14
|
2
|
9
|
7
|
9
|
(27)
|
8
|
17
|
18
|
(1)
|
4
|
5
|
6
|
5
|
18
|
11
|
11
|
0
|
10
|
13
|
2
|
(0)
|
17
|
21
|
35
|
(3)
|
(9)
|
(9)
|
(13)
|
(5)
|
(5)
|
(16)
|
(19)
|
4
|
(1)
|
1
|
11
|
4
|
(1)
|
9
|
(1)
|
1
|
(2)
|
(14)
|
1
|
0
|
11
|
13
|
(4)
|
(2)
|
(7)
|
(4)
|
9
|
4
|
7
|
13
|
1
|
(13)
|
(12)
|
(4)
|
(1)
|
(3)
|
(4)
|
(6)
|
(13)
|
(3)
|
(2)
|
(17)
|
(25)
|
(25)
|
(9)
|
(27)
|
(20)
|
(31)
|
(45)
|
(21)
|
(8)
|
14
|
20
|
|
| Cash from Operating Activities |
11
N/A
|
11
+3%
|
10
-15%
|
12
+21%
|
9
-18%
|
12
+25%
|
11
-4%
|
11
+1%
|
14
+21%
|
13
-5%
|
14
+6%
|
13
-9%
|
5
-60%
|
8
+58%
|
12
+53%
|
7
-45%
|
14
+118%
|
14
-2%
|
9
-33%
|
9
-4%
|
7
-27%
|
9
+42%
|
(53)
N/A
|
8
N/A
|
17
+121%
|
18
+5%
|
14
-24%
|
4
-67%
|
5
+17%
|
6
+9%
|
16
+185%
|
18
+12%
|
11
-42%
|
11
-1%
|
7
-33%
|
10
+44%
|
13
+28%
|
2
-89%
|
17
+1 017%
|
17
+4%
|
21
+23%
|
35
+64%
|
24
-33%
|
21
-11%
|
17
-19%
|
13
-25%
|
13
+5%
|
12
-9%
|
11
-9%
|
13
+21%
|
25
+86%
|
13
-49%
|
16
+30%
|
47
+183%
|
34
-28%
|
35
+5%
|
50
+41%
|
32
-37%
|
30
-4%
|
28
-9%
|
15
-44%
|
25
+62%
|
27
+10%
|
36
+31%
|
31
-15%
|
15
-50%
|
19
+20%
|
16
-12%
|
25
+53%
|
44
+77%
|
49
+11%
|
55
+12%
|
54
-1%
|
28
-48%
|
1
-96%
|
2
+89%
|
15
+657%
|
14
-10%
|
17
+22%
|
12
-27%
|
(0)
N/A
|
(6)
-1 815%
|
7
N/A
|
6
-1%
|
(9)
N/A
|
(5)
+48%
|
(6)
-28%
|
(10)
-56%
|
(19)
-94%
|
(24)
-29%
|
(30)
-25%
|
(25)
+18%
|
(11)
+55%
|
11
N/A
|
20
+82%
|
22
+11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(19)
|
(20)
|
(9)
|
(9)
|
1
|
3
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(12)
|
(13)
|
(13)
|
(13)
|
(18)
|
(21)
|
(33)
|
(33)
|
(23)
|
(21)
|
(9)
|
(9)
|
1
|
2
|
3
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(16)
|
(16)
|
(19)
|
(21)
|
(21)
|
(19)
|
(17)
|
(15)
|
(13)
|
(13)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(11)
|
(14)
|
(14)
|
(13)
|
(17)
|
(13)
|
(15)
|
(16)
|
(14)
|
(17)
|
(17)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(22)
|
(22)
|
(23)
|
(22)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(19)
|
(19)
|
(17)
|
(17)
|
(20)
|
(20)
|
(18)
|
(17)
|
(10)
|
(6)
|
(6)
|
(3)
|
|
| Other Items |
15
|
13
|
2
|
3
|
(8)
|
(7)
|
3
|
(4)
|
10
|
9
|
9
|
4
|
(9)
|
(8)
|
(4)
|
51
|
27
|
28
|
31
|
(8)
|
22
|
15
|
9
|
(7)
|
28
|
4
|
23
|
46
|
(1)
|
31
|
20
|
(2)
|
4
|
(6)
|
2
|
1
|
2
|
12
|
4
|
4
|
5
|
8
|
24
|
26
|
24
|
19
|
26
|
25
|
26
|
27
|
(9)
|
(178)
|
(178)
|
(178)
|
(166)
|
2
|
1
|
(0)
|
1
|
2
|
4
|
4
|
4
|
8
|
25
|
31
|
40
|
35
|
16
|
9
|
15
|
15
|
18
|
18
|
32
|
19
|
14
|
45
|
19
|
40
|
70
|
45
|
43
|
38
|
11
|
8
|
13
|
88
|
87
|
92
|
86
|
7
|
27
|
29
|
30
|
32
|
|
| Cash from Investing Activities |
(4)
N/A
|
(7)
-91%
|
(7)
-5%
|
(7)
+5%
|
(7)
-4%
|
(4)
+43%
|
(5)
-15%
|
(11)
-148%
|
4
N/A
|
1
-69%
|
1
+12%
|
(8)
N/A
|
(21)
-177%
|
(21)
+3%
|
(16)
+21%
|
33
N/A
|
6
-82%
|
(4)
N/A
|
(2)
+43%
|
(31)
-1 162%
|
1
N/A
|
6
+849%
|
(1)
N/A
|
(7)
-938%
|
30
N/A
|
7
-78%
|
16
+150%
|
39
+138%
|
(8)
N/A
|
24
N/A
|
14
-42%
|
(10)
N/A
|
(3)
+70%
|
(14)
-354%
|
(7)
+53%
|
(6)
+3%
|
(9)
-35%
|
1
N/A
|
(8)
N/A
|
(9)
-8%
|
(8)
+7%
|
(7)
+11%
|
8
N/A
|
6
-20%
|
3
-55%
|
(1)
N/A
|
7
N/A
|
7
+12%
|
11
+52%
|
13
+18%
|
(22)
N/A
|
(187)
-749%
|
(188)
-1%
|
(189)
-1%
|
(177)
+6%
|
(11)
+94%
|
(11)
-7%
|
(12)
-4%
|
(13)
-11%
|
(12)
+8%
|
(9)
+21%
|
(12)
-31%
|
(9)
+24%
|
(7)
+30%
|
9
N/A
|
17
+94%
|
23
+32%
|
17
-25%
|
(4)
N/A
|
(11)
-189%
|
(5)
+53%
|
(5)
+4%
|
(2)
+55%
|
(4)
-96%
|
9
N/A
|
(5)
N/A
|
(8)
-73%
|
24
N/A
|
(3)
N/A
|
19
N/A
|
47
+153%
|
23
-51%
|
22
-2%
|
18
-20%
|
(8)
N/A
|
(11)
-41%
|
(4)
+62%
|
72
N/A
|
67
-6%
|
72
+7%
|
68
-5%
|
(10)
N/A
|
17
N/A
|
23
+35%
|
24
+6%
|
29
+22%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
(4)
|
(7)
|
(7)
|
(6)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
(3)
|
(3)
|
(2)
|
(28)
|
(28)
|
(26)
|
(26)
|
(0)
|
(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 |
5
|
8
|
8
|
1
|
3
|
0
|
1
|
(2)
|
(4)
|
(6)
|
(6)
|
(3)
|
4
|
3
|
(0)
|
1
|
1
|
12
|
13
|
15
|
13
|
6
|
73
|
4
|
(10)
|
(20)
|
2
|
4
|
(44)
|
(39)
|
(59)
|
(71)
|
(17)
|
(0)
|
(5)
|
(4)
|
(5)
|
(15)
|
(16)
|
(14)
|
(17)
|
(25)
|
(17)
|
(24)
|
(13)
|
(4)
|
(4)
|
(2)
|
(2)
|
(4)
|
(2)
|
161
|
148
|
128
|
126
|
(14)
|
(24)
|
(6)
|
(4)
|
(12)
|
(2)
|
(12)
|
(16)
|
(25)
|
(24)
|
(12)
|
(9)
|
1
|
14
|
(11)
|
(14)
|
(38)
|
26
|
49
|
(12)
|
1
|
(77)
|
(84)
|
(25)
|
(23)
|
(19)
|
(24)
|
(15)
|
(10)
|
2
|
15
|
18
|
(40)
|
(41)
|
(38)
|
(37)
|
20
|
5
|
1
|
(7)
|
(20)
|
|
| Cash Paid for Dividends |
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
(7)
|
(9)
|
(11)
|
(13)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(10)
|
(13)
|
(15)
|
(15)
|
(15)
|
(12)
|
(8)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| 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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
7
|
8
|
7
|
(3)
|
(3)
|
(4)
|
(7)
|
(8)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(10)
|
(11)
|
(11)
|
(11)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
1
N/A
|
1
+32%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+57%
|
(5)
-1 070%
|
(6)
-19%
|
(8)
-22%
|
(7)
+11%
|
(1)
+92%
|
6
N/A
|
4
-20%
|
(7)
N/A
|
(7)
-11%
|
(9)
-28%
|
(1)
+86%
|
5
N/A
|
7
+47%
|
5
-33%
|
(4)
N/A
|
63
N/A
|
4
-94%
|
(11)
N/A
|
(20)
-86%
|
(7)
+63%
|
(5)
+29%
|
(53)
-909%
|
(47)
+11%
|
(66)
-39%
|
(77)
-16%
|
(20)
+74%
|
(2)
+88%
|
(8)
-238%
|
(6)
+29%
|
(8)
-42%
|
(19)
-122%
|
(18)
+2%
|
(16)
+15%
|
(19)
-19%
|
(27)
-46%
|
(19)
+29%
|
(27)
-39%
|
(17)
+37%
|
(9)
+50%
|
(9)
-3%
|
(7)
+19%
|
(10)
-34%
|
(12)
-24%
|
1
N/A
|
162
+20 125%
|
154
-5%
|
133
-13%
|
118
-12%
|
(25)
N/A
|
(36)
-41%
|
(22)
+39%
|
(16)
+26%
|
(18)
-10%
|
(9)
+52%
|
(16)
-85%
|
(21)
-36%
|
(30)
-39%
|
(29)
+3%
|
(16)
+44%
|
(13)
+22%
|
(27)
-116%
|
(26)
+6%
|
(50)
-93%
|
(52)
-5%
|
(51)
+2%
|
24
N/A
|
47
+93%
|
(15)
N/A
|
(1)
+94%
|
(81)
-8 378%
|
(88)
-9%
|
(32)
+63%
|
(33)
-4%
|
(31)
+6%
|
(39)
-24%
|
(29)
+25%
|
(24)
+17%
|
(9)
+63%
|
8
N/A
|
13
+71%
|
(41)
N/A
|
(43)
-4%
|
(40)
+6%
|
(38)
+5%
|
19
N/A
|
4
-79%
|
(0)
N/A
|
(9)
-7 339%
|
(21)
-143%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
6
N/A
|
6
-12%
|
4
-30%
|
4
+1%
|
4
-3%
|
7
+73%
|
6
-7%
|
(5)
N/A
|
11
N/A
|
6
-42%
|
8
+28%
|
4
-47%
|
(11)
N/A
|
(8)
+23%
|
(11)
-29%
|
32
N/A
|
11
-65%
|
8
-24%
|
12
+38%
|
(15)
N/A
|
12
N/A
|
11
-6%
|
10
-12%
|
5
-50%
|
37
+656%
|
5
-87%
|
23
+398%
|
38
+69%
|
(56)
N/A
|
(18)
+68%
|
(36)
-100%
|
(68)
-92%
|
(13)
+82%
|
(6)
+52%
|
(8)
-30%
|
(2)
+73%
|
(4)
-89%
|
(16)
-305%
|
(10)
+41%
|
(7)
+28%
|
(5)
+25%
|
1
N/A
|
12
+1 233%
|
0
-98%
|
3
+1 046%
|
3
+3%
|
11
+296%
|
13
+12%
|
13
+2%
|
15
+16%
|
4
-74%
|
(12)
N/A
|
(18)
-47%
|
(9)
+48%
|
(26)
-175%
|
(1)
+98%
|
3
N/A
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
(3)
-17%
|
(3)
-22%
|
(3)
-6%
|
(0)
+94%
|
11
N/A
|
17
+51%
|
29
+74%
|
6
-78%
|
(4)
N/A
|
(16)
-263%
|
(8)
+47%
|
(1)
+88%
|
76
N/A
|
71
-8%
|
(4)
N/A
|
(4)
+12%
|
(74)
-1 908%
|
(50)
+32%
|
(19)
+62%
|
(3)
+86%
|
16
N/A
|
(22)
N/A
|
(0)
+100%
|
0
N/A
|
(26)
N/A
|
(8)
+69%
|
3
N/A
|
21
+643%
|
6
-72%
|
8
+29%
|
(0)
N/A
|
(16)
-5 380%
|
9
N/A
|
34
+257%
|
35
+5%
|
30
-14%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(9)
-9%
|
0
N/A
|
2
+704%
|
10
+381%
|
14
+38%
|
4
-73%
|
4
+0%
|
7
+78%
|
5
-22%
|
6
+18%
|
0
-96%
|
(8)
N/A
|
(5)
+33%
|
(1)
+84%
|
(11)
-1 281%
|
(6)
+45%
|
(19)
-192%
|
(24)
-28%
|
(14)
+39%
|
(14)
+0%
|
1
N/A
|
(62)
N/A
|
9
N/A
|
19
+126%
|
21
+8%
|
8
-63%
|
(2)
N/A
|
(2)
+11%
|
(1)
+33%
|
10
N/A
|
10
+3%
|
3
-68%
|
3
-8%
|
(1)
N/A
|
2
N/A
|
3
+11%
|
(9)
N/A
|
4
N/A
|
4
-3%
|
8
+93%
|
19
+131%
|
8
-60%
|
1
-81%
|
(4)
N/A
|
(8)
-93%
|
(5)
+29%
|
(5)
+5%
|
(4)
+31%
|
0
N/A
|
12
+19 533%
|
4
-65%
|
7
+62%
|
35
+425%
|
22
-37%
|
23
+2%
|
38
+66%
|
20
-46%
|
16
-21%
|
14
-13%
|
2
-85%
|
8
+311%
|
14
+68%
|
21
+52%
|
15
-30%
|
1
-91%
|
2
+27%
|
(1)
N/A
|
6
N/A
|
25
+347%
|
29
+16%
|
35
+22%
|
34
-2%
|
6
-83%
|
(21)
N/A
|
(22)
-2%
|
(7)
+65%
|
(7)
+2%
|
(6)
+22%
|
(10)
-66%
|
(23)
-137%
|
(28)
-23%
|
(14)
+49%
|
(14)
+4%
|
(28)
-106%
|
(23)
+16%
|
(23)
+2%
|
(27)
-16%
|
(39)
-47%
|
(44)
-14%
|
(49)
-10%
|
(42)
+13%
|
(21)
+50%
|
5
N/A
|
15
+189%
|
19
+32%
|
|