Columbus McKinnon Corp
NASDAQ:CMCO
Cash Flow Statement
Cash Flow Statement
Columbus McKinnon Corp
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Mar-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Mar-2006 | Jul-2006 | Oct-2006 | Dec-2006 | Mar-2007 | Jul-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 |
(6)
|
0
|
1
|
(3)
|
(6)
|
(9)
|
(9)
|
(5)
|
1
|
4
|
5
|
6
|
16
|
20
|
21
|
20
|
59
|
57
|
62
|
70
|
34
|
39
|
39
|
41
|
37
|
37
|
39
|
32
|
(78)
|
(91)
|
(104)
|
(110)
|
(7)
|
(5)
|
(1)
|
(38)
|
(36)
|
(33)
|
(28)
|
21
|
27
|
33
|
34
|
35
|
78
|
77
|
76
|
73
|
30
|
30
|
34
|
35
|
27
|
27
|
16
|
16
|
20
|
19
|
26
|
20
|
9
|
14
|
20
|
9
|
22
|
18
|
22
|
31
|
43
|
54
|
54
|
70
|
60
|
38
|
17
|
9
|
9
|
5
|
24
|
27
|
30
|
45
|
44
|
46
|
48
|
49
|
51
|
49
|
47
|
46
|
15
|
9
|
(5)
|
(16)
|
4
|
6
|
|
| Depreciation & Amortization |
23
|
20
|
16
|
14
|
15
|
15
|
15
|
14
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
12
|
12
|
12
|
13
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
14
|
14
|
14
|
15
|
15
|
16
|
18
|
21
|
23
|
24
|
24
|
25
|
28
|
31
|
34
|
36
|
36
|
35
|
34
|
33
|
31
|
31
|
30
|
29
|
29
|
29
|
28
|
28
|
32
|
35
|
38
|
42
|
42
|
42
|
42
|
42
|
42
|
44
|
45
|
46
|
47
|
47
|
48
|
48
|
49
|
49
|
49
|
|
| Change in Deffered Taxes |
0
|
(0)
|
(0)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
6
|
7
|
7
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
(37)
|
(37)
|
(30)
|
(26)
|
14
|
18
|
15
|
16
|
15
|
10
|
13
|
9
|
(2)
|
(4)
|
(12)
|
(15)
|
(9)
|
(8)
|
(7)
|
35
|
41
|
42
|
41
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(42)
|
(43)
|
(43)
|
(44)
|
5
|
6
|
6
|
6
|
2
|
2
|
3
|
4
|
7
|
9
|
9
|
10
|
1
|
1
|
1
|
18
|
20
|
16
|
16
|
(3)
|
(1)
|
2
|
2
|
3
|
7
|
6
|
0
|
(1)
|
(9)
|
(7)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(3)
|
(6)
|
(6)
|
(15)
|
(13)
|
(23)
|
(24)
|
(20)
|
(26)
|
(15)
|
(17)
|
|
| 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
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
5
|
5
|
5
|
5
|
7
|
8
|
8
|
10
|
11
|
11
|
10
|
9
|
10
|
10
|
12
|
12
|
12
|
12
|
11
|
11
|
10
|
6
|
7
|
7
|
7
|
|
| Other Non-Cash Items |
5
|
5
|
4
|
6
|
3
|
2
|
1
|
(4)
|
(0)
|
3
|
4
|
5
|
(3)
|
(4)
|
(4)
|
3
|
8
|
10
|
9
|
3
|
(1)
|
(4)
|
(1)
|
2
|
12
|
14
|
11
|
12
|
110
|
111
|
112
|
107
|
1
|
1
|
(1)
|
1
|
3
|
4
|
4
|
3
|
0
|
0
|
1
|
2
|
3
|
3
|
2
|
3
|
2
|
3
|
4
|
3
|
11
|
11
|
11
|
12
|
5
|
5
|
6
|
8
|
20
|
20
|
21
|
20
|
9
|
20
|
20
|
36
|
35
|
26
|
28
|
12
|
15
|
17
|
31
|
32
|
33
|
45
|
33
|
35
|
36
|
21
|
20
|
20
|
20
|
20
|
22
|
28
|
27
|
27
|
53
|
48
|
48
|
48
|
21
|
21
|
|
| Cash Taxes Paid |
3
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
4
|
0
|
6
|
7
|
1
|
3
|
3
|
3
|
5
|
5
|
5
|
4
|
9
|
10
|
13
|
15
|
12
|
12
|
10
|
11
|
10
|
7
|
7
|
4
|
4
|
6
|
3
|
2
|
2
|
2
|
1
|
2
|
1
|
0
|
3
|
4
|
5
|
6
|
6
|
5
|
12
|
11
|
10
|
12
|
10
|
11
|
12
|
10
|
10
|
13
|
17
|
24
|
22
|
23
|
27
|
25
|
28
|
28
|
30
|
24
|
21
|
24
|
16
|
18
|
|
| Cash Interest Paid |
30
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
13
|
0
|
19
|
24
|
16
|
19
|
16
|
14
|
14
|
14
|
14
|
14
|
13
|
10
|
13
|
10
|
13
|
13
|
13
|
13
|
14
|
15
|
10
|
12
|
8
|
9
|
10
|
10
|
11
|
13
|
15
|
18
|
19
|
19
|
17
|
16
|
14
|
13
|
13
|
12
|
12
|
11
|
13
|
10
|
10
|
12
|
11
|
15
|
19
|
20
|
22
|
25
|
26
|
27
|
30
|
33
|
35
|
36
|
34
|
32
|
30
|
30
|
31
|
32
|
|
| Change in Working Capital |
28
|
19
|
(2)
|
(3)
|
4
|
20
|
31
|
28
|
9
|
(4)
|
(26)
|
(10)
|
(4)
|
2
|
19
|
17
|
7
|
1
|
(13)
|
(20)
|
(9)
|
(10)
|
(7)
|
(9)
|
(12)
|
(10)
|
(7)
|
0
|
19
|
28
|
46
|
41
|
32
|
18
|
(5)
|
(14)
|
(16)
|
(13)
|
(14)
|
(3)
|
(15)
|
(25)
|
(20)
|
(12)
|
(9)
|
(5)
|
(10)
|
(10)
|
(22)
|
(14)
|
(17)
|
(16)
|
(17)
|
(20)
|
(17)
|
(8)
|
0
|
0
|
9
|
7
|
6
|
4
|
(4)
|
(18)
|
(17)
|
(27)
|
(30)
|
(27)
|
(30)
|
(43)
|
(25)
|
(19)
|
(4)
|
29
|
39
|
40
|
37
|
8
|
(19)
|
(46)
|
(57)
|
(63)
|
(67)
|
(65)
|
(26)
|
(31)
|
(34)
|
(20)
|
(37)
|
(33)
|
(26)
|
(33)
|
(25)
|
(17)
|
(12)
|
(2)
|
|
| Cash from Operating Activities |
50
N/A
|
43
-13%
|
20
-54%
|
12
-38%
|
15
+20%
|
27
+86%
|
38
+39%
|
34
-10%
|
26
-23%
|
21
-22%
|
(1)
N/A
|
18
N/A
|
17
-2%
|
27
+55%
|
44
+65%
|
47
+7%
|
46
-1%
|
41
-13%
|
37
-8%
|
35
-6%
|
46
+30%
|
50
+11%
|
54
+8%
|
56
+3%
|
60
+6%
|
60
+0%
|
65
+8%
|
63
-3%
|
60
-4%
|
55
-8%
|
55
0%
|
36
-35%
|
30
-17%
|
18
-40%
|
(2)
N/A
|
(4)
-121%
|
3
N/A
|
11
+242%
|
16
+38%
|
34
+117%
|
24
-30%
|
19
-20%
|
27
+43%
|
36
+36%
|
42
+16%
|
44
+5%
|
37
-18%
|
34
-7%
|
30
-13%
|
38
+28%
|
41
+7%
|
41
+2%
|
38
-7%
|
35
-9%
|
30
-15%
|
41
+39%
|
53
+27%
|
57
+8%
|
74
+31%
|
68
-8%
|
61
-11%
|
68
+12%
|
70
+3%
|
63
-9%
|
70
+10%
|
63
-9%
|
63
-1%
|
72
+16%
|
80
+10%
|
69
-13%
|
90
+30%
|
96
+7%
|
107
+11%
|
119
+11%
|
116
-2%
|
108
-6%
|
99
-9%
|
82
-17%
|
70
-15%
|
51
-27%
|
49
-4%
|
45
-8%
|
37
-18%
|
42
+13%
|
84
+99%
|
78
-7%
|
77
-1%
|
95
+24%
|
67
-29%
|
74
+10%
|
66
-10%
|
49
-27%
|
46
-6%
|
38
-16%
|
47
+24%
|
56
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(12)
|
(13)
|
(14)
|
(12)
|
(11)
|
(11)
|
(10)
|
(7)
|
(8)
|
(8)
|
(10)
|
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(12)
|
(11)
|
(10)
|
(15)
|
(17)
|
(19)
|
(21)
|
(21)
|
(22)
|
(20)
|
(19)
|
(17)
|
(17)
|
(18)
|
(21)
|
(22)
|
(23)
|
(22)
|
(18)
|
(14)
|
(12)
|
(12)
|
(13)
|
(15)
|
(15)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(9)
|
(9)
|
(7)
|
(9)
|
(12)
|
(15)
|
(16)
|
(16)
|
(13)
|
(13)
|
(12)
|
(13)
|
(13)
|
(15)
|
(18)
|
(19)
|
(25)
|
(24)
|
(25)
|
(24)
|
(21)
|
(20)
|
(18)
|
(16)
|
|
| Other Items |
3
|
22
|
22
|
19
|
21
|
6
|
5
|
5
|
8
|
5
|
8
|
6
|
9
|
8
|
10
|
11
|
2
|
3
|
2
|
4
|
7
|
13
|
9
|
7
|
4
|
(2)
|
(0)
|
(54)
|
(53)
|
(54)
|
(57)
|
4
|
6
|
7
|
15
|
10
|
8
|
8
|
3
|
1
|
0
|
1
|
2
|
4
|
5
|
(2)
|
(3)
|
(4)
|
(20)
|
(13)
|
(15)
|
(34)
|
(17)
|
(16)
|
(199)
|
(180)
|
(181)
|
(173)
|
9
|
3
|
(210)
|
(232)
|
(233)
|
(231)
|
(18)
|
(3)
|
(3)
|
5
|
15
|
14
|
14
|
9
|
(1)
|
7
|
6
|
7
|
7
|
(477)
|
(473)
|
(541)
|
(541)
|
(66)
|
(69)
|
(1)
|
(1)
|
(107)
|
(108)
|
(110)
|
(109)
|
(1)
|
1
|
2
|
2
|
1
|
1
|
4
|
|
| Cash from Investing Activities |
(2)
N/A
|
18
N/A
|
18
+2%
|
15
-18%
|
16
+8%
|
1
-97%
|
(0)
N/A
|
1
N/A
|
4
+617%
|
3
-42%
|
4
+68%
|
2
-43%
|
3
+29%
|
1
-55%
|
2
+43%
|
3
+50%
|
(6)
N/A
|
(6)
+6%
|
(7)
-13%
|
(7)
+1%
|
(3)
+49%
|
2
N/A
|
(2)
N/A
|
(4)
-86%
|
(9)
-110%
|
(14)
-66%
|
(13)
+10%
|
(68)
-429%
|
(66)
+3%
|
(65)
+1%
|
(68)
-4%
|
(6)
+92%
|
(1)
+75%
|
(2)
-14%
|
7
N/A
|
(0)
N/A
|
(4)
-4 200%
|
(6)
-30%
|
(13)
-125%
|
(14)
-8%
|
(14)
+1%
|
(11)
+16%
|
(9)
+25%
|
(6)
+31%
|
(10)
-71%
|
(19)
-85%
|
(22)
-15%
|
(25)
-16%
|
(40)
-62%
|
(35)
+13%
|
(35)
+1%
|
(52)
-49%
|
(34)
+35%
|
(33)
+3%
|
(217)
-556%
|
(201)
+7%
|
(203)
-1%
|
(196)
+4%
|
(13)
+93%
|
(15)
-14%
|
(224)
-1 414%
|
(244)
-9%
|
(245)
0%
|
(243)
+1%
|
(33)
+87%
|
(18)
+44%
|
(16)
+11%
|
(7)
+55%
|
3
N/A
|
2
-12%
|
1
-45%
|
(3)
N/A
|
(10)
-270%
|
(2)
+78%
|
(2)
+18%
|
(2)
-22%
|
(6)
-150%
|
(491)
-8 833%
|
(489)
+1%
|
(557)
-14%
|
(554)
+1%
|
(79)
+86%
|
(81)
-2%
|
(14)
+82%
|
(14)
+3%
|
(122)
-776%
|
(126)
-3%
|
(129)
-2%
|
(133)
-3%
|
(25)
+81%
|
(23)
+6%
|
(22)
+7%
|
(20)
+8%
|
(19)
+4%
|
(17)
+9%
|
(12)
+28%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
60
|
64
|
66
|
63
|
6
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
50
|
50
|
56
|
56
|
6
|
10
|
4
|
4
|
4
|
2
|
4
|
5
|
6
|
5
|
3
|
3
|
2
|
209
|
210
|
210
|
210
|
3
|
2
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
2
|
1
|
(4)
|
(9)
|
(10)
|
(10)
|
(5)
|
(0)
|
|
| Net Issuance of Debt |
(46)
|
(59)
|
(30)
|
(14)
|
(34)
|
(17)
|
(19)
|
(34)
|
(17)
|
(12)
|
(7)
|
(15)
|
(22)
|
(27)
|
(16)
|
(75)
|
(67)
|
(94)
|
(114)
|
(47)
|
(49)
|
(19)
|
(34)
|
(35)
|
(30)
|
(30)
|
(7)
|
(15)
|
(9)
|
(7)
|
(12)
|
(1)
|
(5)
|
(7)
|
(2)
|
(1)
|
22
|
23
|
22
|
23
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(39)
|
(42)
|
135
|
117
|
141
|
127
|
(59)
|
(47)
|
164
|
167
|
162
|
153
|
(60)
|
(56)
|
(55)
|
(65)
|
(65)
|
(65)
|
(70)
|
(65)
|
(51)
|
(17)
|
2
|
(4)
|
(5)
|
167
|
161
|
256
|
247
|
42
|
38
|
(41)
|
(41)
|
79
|
74
|
69
|
59
|
(71)
|
(66)
|
(66)
|
(61)
|
(38)
|
(43)
|
(37)
|
|
| Cash Paid for Dividends |
(2)
|
(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
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Other |
(1)
|
(1)
|
(2)
|
(7)
|
(8)
|
(8)
|
(11)
|
(5)
|
(4)
|
(4)
|
0
|
1
|
0
|
1
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
6
|
6
|
7
|
6
|
0
|
1
|
(14)
|
(14)
|
(14)
|
(15)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(7)
|
(8)
|
(9)
|
(8)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(21)
|
(21)
|
(21)
|
(21)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(28)
|
(27)
|
(29)
|
(30)
|
(4)
|
(3)
|
(2)
|
(1)
|
(4)
|
(6)
|
(7)
|
(5)
|
(9)
|
(8)
|
(7)
|
(8)
|
(1)
|
(2)
|
(3)
|
|
| Cash from Financing Activities |
(49)
N/A
|
(61)
-26%
|
(32)
+47%
|
(21)
+35%
|
(42)
-100%
|
(25)
+41%
|
(30)
-20%
|
(38)
-30%
|
(22)
+44%
|
(16)
+26%
|
(6)
+60%
|
(14)
-120%
|
(22)
-55%
|
(26)
-19%
|
(14)
+48%
|
(16)
-20%
|
(4)
+74%
|
(29)
-595%
|
(49)
-69%
|
(39)
+21%
|
(40)
-2%
|
(11)
+71%
|
(26)
-129%
|
(27)
-3%
|
(29)
-6%
|
(27)
+5%
|
(21)
+25%
|
(28)
-37%
|
(23)
+20%
|
(22)
+3%
|
(12)
+47%
|
(1)
+94%
|
(5)
-671%
|
(8)
-43%
|
(3)
+64%
|
(2)
+14%
|
16
N/A
|
16
+3%
|
18
+8%
|
18
+2%
|
1
-97%
|
1
+20%
|
(1)
N/A
|
(2)
-100%
|
(1)
+31%
|
(1)
+36%
|
(0)
+43%
|
1
N/A
|
2
+89%
|
1
-18%
|
(2)
N/A
|
(8)
-447%
|
(48)
-490%
|
(53)
-10%
|
124
N/A
|
111
-10%
|
137
+23%
|
124
-9%
|
(63)
N/A
|
(51)
+20%
|
191
N/A
|
194
+2%
|
193
0%
|
184
-5%
|
(60)
N/A
|
(53)
+12%
|
(56)
-7%
|
(68)
-22%
|
(68)
+1%
|
(71)
-4%
|
(73)
-4%
|
(66)
+9%
|
(52)
+22%
|
(19)
+63%
|
(4)
+82%
|
(9)
-154%
|
(10)
-15%
|
342
N/A
|
338
-1%
|
431
+27%
|
421
-2%
|
34
-92%
|
29
-14%
|
(50)
N/A
|
(50)
+0%
|
67
N/A
|
60
-10%
|
55
-8%
|
48
-13%
|
(86)
N/A
|
(85)
+1%
|
(89)
-4%
|
(87)
+3%
|
(57)
+34%
|
(58)
-1%
|
(48)
+17%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(1)
|
(0)
|
0
|
(0)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
5
|
5
|
(3)
|
(6)
|
(9)
|
(9)
|
(4)
|
(1)
|
2
|
0
|
1
|
2
|
1
|
3
|
0
|
(2)
|
(1)
|
(4)
|
(1)
|
1
|
1
|
3
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(3)
|
(2)
|
2
|
0
|
(1)
|
(3)
|
(1)
|
5
|
6
|
9
|
8
|
(1)
|
(3)
|
(4)
|
(6)
|
(2)
|
(4)
|
(1)
|
(2)
|
(1)
|
4
|
6
|
5
|
4
|
(0)
|
(5)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(2)
|
0
|
(2)
|
|
| Net Change in Cash |
(1)
N/A
|
0
N/A
|
5
+2 150%
|
6
+29%
|
(11)
N/A
|
3
N/A
|
9
+175%
|
(3)
N/A
|
9
N/A
|
7
-27%
|
(3)
N/A
|
6
N/A
|
(2)
N/A
|
2
N/A
|
33
+1 829%
|
33
+1%
|
36
+9%
|
6
-83%
|
(18)
N/A
|
(10)
+47%
|
3
N/A
|
42
+1 297%
|
29
-30%
|
29
-1%
|
27
-6%
|
23
-16%
|
28
+25%
|
(39)
N/A
|
(37)
+6%
|
(41)
-10%
|
(28)
+32%
|
29
N/A
|
25
-15%
|
9
-64%
|
4
-60%
|
(5)
N/A
|
16
N/A
|
25
+52%
|
21
-15%
|
36
+72%
|
9
-74%
|
5
-52%
|
16
+262%
|
30
+84%
|
32
+7%
|
28
-12%
|
17
-41%
|
12
-29%
|
(9)
N/A
|
4
N/A
|
3
-26%
|
(21)
N/A
|
(49)
-131%
|
(56)
-14%
|
(66)
-18%
|
(51)
+23%
|
(12)
+77%
|
(15)
-30%
|
(3)
+79%
|
(0)
+90%
|
27
N/A
|
22
-17%
|
25
+11%
|
13
-46%
|
(15)
N/A
|
(8)
+47%
|
(12)
-58%
|
(7)
+46%
|
8
N/A
|
(2)
N/A
|
14
N/A
|
26
+83%
|
43
+67%
|
96
+123%
|
115
+19%
|
103
-10%
|
88
-15%
|
(63)
N/A
|
(81)
-28%
|
(81)
+0%
|
(87)
-7%
|
(3)
+97%
|
(16)
-447%
|
(25)
-53%
|
18
N/A
|
21
+20%
|
10
-52%
|
21
+110%
|
(19)
N/A
|
(39)
-103%
|
(43)
-12%
|
(62)
-42%
|
(60)
+2%
|
(40)
+34%
|
(28)
+30%
|
(6)
+79%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
45
N/A
|
39
-14%
|
16
-59%
|
8
-51%
|
10
+24%
|
22
+126%
|
33
+52%
|
30
-11%
|
23
-23%
|
18
-23%
|
(4)
N/A
|
14
N/A
|
11
-19%
|
20
+76%
|
36
+82%
|
40
+9%
|
38
-4%
|
32
-16%
|
28
-12%
|
25
-13%
|
35
+42%
|
39
+12%
|
43
+10%
|
45
+5%
|
47
+4%
|
48
+1%
|
52
+10%
|
49
-6%
|
48
-3%
|
44
-9%
|
44
N/A
|
26
-40%
|
23
-14%
|
10
-57%
|
(10)
N/A
|
(14)
-48%
|
(9)
+36%
|
(2)
+76%
|
1
N/A
|
20
+3 840%
|
10
-50%
|
7
-34%
|
16
+148%
|
26
+61%
|
28
+6%
|
28
+0%
|
18
-36%
|
13
-28%
|
9
-32%
|
16
+85%
|
20
+25%
|
23
+13%
|
21
-7%
|
18
-13%
|
11
-38%
|
20
+75%
|
30
+52%
|
34
+13%
|
52
+52%
|
50
-4%
|
46
-8%
|
56
+21%
|
58
+4%
|
51
-12%
|
55
+9%
|
49
-12%
|
49
+2%
|
60
+22%
|
67
+12%
|
57
-15%
|
78
+35%
|
84
+9%
|
97
+16%
|
110
+13%
|
108
-1%
|
100
-8%
|
87
-13%
|
67
-22%
|
54
-20%
|
35
-35%
|
36
+3%
|
33
-9%
|
26
-22%
|
29
+14%
|
71
+145%
|
63
-12%
|
59
-5%
|
76
+28%
|
42
-44%
|
49
+17%
|
42
-15%
|
25
-41%
|
24
-3%
|
18
-25%
|
29
+61%
|
40
+35%
|
|