Jack in the Box Inc
NASDAQ:JACK
Cash Flow Statement
Cash Flow Statement
Jack in the Box Inc
| Apr-2002 | Jul-2002 | Sep-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Sep-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Sep-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Sep-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Sep-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Sep-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Sep-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Sep-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Sep-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Sep-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Sep-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Sep-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
87
|
87
|
80
|
75
|
73
|
68
|
70
|
63
|
66
|
67
|
75
|
86
|
88
|
91
|
92
|
91
|
92
|
96
|
107
|
119
|
125
|
131
|
126
|
125
|
124
|
119
|
119
|
111
|
114
|
105
|
118
|
114
|
103
|
107
|
70
|
78
|
68
|
62
|
81
|
60
|
75
|
68
|
58
|
66
|
58
|
41
|
51
|
63
|
65
|
96
|
89
|
93
|
100
|
102
|
109
|
106
|
112
|
115
|
124
|
125
|
131
|
137
|
135
|
113
|
126
|
135
|
121
|
143
|
121
|
89
|
94
|
68
|
55
|
74
|
90
|
133
|
157
|
165
|
166
|
154
|
126
|
109
|
116
|
130
|
149
|
155
|
131
|
116
|
115
|
(37)
|
(37)
|
(42)
|
(209)
|
(65)
|
(81)
|
(117)
|
|
| Depreciation & Amortization |
68
|
69
|
75
|
75
|
75
|
75
|
76
|
80
|
84
|
88
|
84
|
85
|
86
|
86
|
86
|
87
|
88
|
88
|
88
|
89
|
91
|
93
|
91
|
93
|
95
|
93
|
97
|
97
|
97
|
100
|
101
|
102
|
101
|
100
|
102
|
100
|
99
|
99
|
96
|
96
|
96
|
96
|
98
|
99
|
99
|
99
|
96
|
95
|
93
|
92
|
91
|
90
|
90
|
89
|
90
|
91
|
91
|
92
|
93
|
86
|
81
|
75
|
67
|
65
|
63
|
61
|
59
|
57
|
56
|
56
|
55
|
55
|
54
|
54
|
53
|
51
|
49
|
47
|
47
|
44
|
45
|
52
|
56
|
63
|
66
|
64
|
62
|
61
|
61
|
60
|
60
|
60
|
58
|
57
|
58
|
54
|
|
| Change in Deffered Taxes |
10
|
11
|
12
|
11
|
14
|
16
|
14
|
12
|
12
|
10
|
4
|
3
|
(2)
|
(5)
|
(3)
|
(5)
|
(6)
|
(6)
|
(12)
|
(16)
|
(17)
|
(23)
|
(15)
|
(12)
|
(8)
|
(3)
|
7
|
10
|
8
|
8
|
(15)
|
(17)
|
(18)
|
(20)
|
(28)
|
(36)
|
(29)
|
(30)
|
(13)
|
(4)
|
(10)
|
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
(19)
|
(19)
|
(16)
|
(14)
|
4
|
7
|
(4)
|
(7)
|
(3)
|
(6)
|
(2)
|
17
|
35
|
39
|
39
|
25
|
(16)
|
15
|
16
|
17
|
25
|
(9)
|
(5)
|
(15)
|
4
|
7
|
7
|
18
|
5
|
6
|
(3)
|
(10)
|
8
|
8
|
14
|
19
|
8
|
9
|
4
|
1
|
(12)
|
(16)
|
(16)
|
(24)
|
(11)
|
(15)
|
(64)
|
(57)
|
(58)
|
(43)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
5
|
7
|
9
|
13
|
7
|
7
|
7
|
11
|
10
|
10
|
11
|
9
|
10
|
10
|
10
|
11
|
10
|
10
|
10
|
8
|
7
|
7
|
6
|
7
|
9
|
11
|
12
|
11
|
11
|
10
|
9
|
10
|
10
|
11
|
12
|
12
|
13
|
13
|
12
|
11
|
11
|
10
|
10
|
11
|
10
|
11
|
10
|
9
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
4
|
2
|
3
|
1
|
4
|
5
|
5
|
6
|
7
|
12
|
12
|
12
|
11
|
9
|
10
|
7
|
13
|
12
|
9
|
12
|
8
|
9
|
|
| Other Non-Cash Items |
6
|
(2)
|
(9)
|
(16)
|
(28)
|
(23)
|
(28)
|
(12)
|
(7)
|
(5)
|
20
|
20
|
27
|
33
|
13
|
12
|
12
|
15
|
7
|
8
|
5
|
(6)
|
7
|
5
|
2
|
5
|
(8)
|
(4)
|
(8)
|
4
|
(21)
|
(29)
|
(15)
|
(30)
|
2
|
(18)
|
(14)
|
(13)
|
(17)
|
8
|
(6)
|
9
|
18
|
28
|
45
|
70
|
64
|
55
|
55
|
19
|
37
|
26
|
23
|
33
|
28
|
42
|
37
|
28
|
21
|
27
|
21
|
30
|
19
|
15
|
(15)
|
(52)
|
(43)
|
(51)
|
(19)
|
3
|
32
|
50
|
56
|
65
|
38
|
2
|
(9)
|
(20)
|
(33)
|
(5)
|
14
|
26
|
14
|
(1)
|
(12)
|
(18)
|
3
|
18
|
21
|
181
|
202
|
189
|
393
|
234
|
234
|
232
|
|
| Cash Taxes Paid |
0
|
0
|
41
|
0
|
0
|
0
|
19
|
28
|
0
|
55
|
29
|
43
|
71
|
44
|
44
|
45
|
29
|
34
|
44
|
78
|
78
|
88
|
91
|
59
|
62
|
63
|
69
|
66
|
72
|
79
|
79
|
89
|
91
|
80
|
81
|
66
|
57
|
63
|
48
|
52
|
49
|
39
|
36
|
36
|
35
|
41
|
43
|
48
|
49
|
36
|
29
|
13
|
2
|
19
|
29
|
45
|
61
|
44
|
34
|
18
|
28
|
69
|
93
|
0
|
78
|
74
|
56
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
36
|
0
|
|
| Cash Interest Paid |
0
|
0
|
22
|
0
|
0
|
0
|
22
|
35
|
0
|
56
|
24
|
28
|
36
|
15
|
16
|
18
|
15
|
20
|
20
|
21
|
24
|
28
|
28
|
30
|
30
|
28
|
26
|
29
|
27
|
25
|
23
|
19
|
18
|
15
|
18
|
13
|
13
|
14
|
15
|
17
|
19
|
21
|
20
|
20
|
17
|
14
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
15
|
16
|
20
|
22
|
26
|
29
|
30
|
32
|
34
|
34
|
0
|
39
|
41
|
44
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
75
|
0
|
|
| Change in Working Capital |
11
|
(3)
|
14
|
29
|
21
|
24
|
16
|
15
|
41
|
9
|
(12)
|
(42)
|
(56)
|
(57)
|
(30)
|
5
|
(1)
|
24
|
14
|
(48)
|
(28)
|
(31)
|
(30)
|
(7)
|
(12)
|
(48)
|
(43)
|
(50)
|
(77)
|
(38)
|
(34)
|
(47)
|
(65)
|
(78)
|
(85)
|
(26)
|
(5)
|
(11)
|
(23)
|
(54)
|
(43)
|
(21)
|
(30)
|
13
|
(11)
|
(16)
|
6
|
(61)
|
(69)
|
(46)
|
(20)
|
10
|
33
|
35
|
4
|
(8)
|
(21)
|
(43)
|
(139)
|
(106)
|
(87)
|
(131)
|
(25)
|
(40)
|
(106)
|
(65)
|
(54)
|
(65)
|
(18)
|
29
|
(17)
|
(26)
|
(5)
|
(69)
|
(42)
|
(8)
|
(32)
|
21
|
14
|
(29)
|
(10)
|
(50)
|
(31)
|
(9)
|
(17)
|
39
|
31
|
(50)
|
(65)
|
(108)
|
(146)
|
5
|
(34)
|
(11)
|
9
|
(50)
|
|
| Cash from Operating Activities |
181
N/A
|
162
-10%
|
171
+6%
|
174
+2%
|
156
-10%
|
160
+3%
|
148
-8%
|
159
+7%
|
195
+23%
|
168
-14%
|
171
+2%
|
153
-11%
|
142
-7%
|
148
+4%
|
158
+7%
|
191
+21%
|
185
-3%
|
217
+17%
|
204
-6%
|
153
-25%
|
175
+14%
|
165
-6%
|
179
+8%
|
204
+14%
|
201
-1%
|
167
-17%
|
172
+3%
|
164
-5%
|
134
-19%
|
178
+33%
|
149
-16%
|
123
-17%
|
106
-14%
|
79
-25%
|
62
-22%
|
99
+60%
|
119
+21%
|
108
-9%
|
124
+15%
|
106
-14%
|
112
+5%
|
144
+28%
|
137
-5%
|
199
+46%
|
189
-5%
|
192
+2%
|
199
+3%
|
133
-33%
|
128
-3%
|
146
+13%
|
201
+38%
|
225
+12%
|
241
+7%
|
252
+5%
|
227
-10%
|
225
-1%
|
217
-4%
|
209
-4%
|
134
-36%
|
171
+28%
|
186
+8%
|
136
-27%
|
181
+33%
|
169
-7%
|
84
-50%
|
97
+15%
|
109
+13%
|
77
-29%
|
135
+76%
|
161
+19%
|
168
+4%
|
154
-9%
|
167
+8%
|
142
-15%
|
144
+1%
|
183
+28%
|
163
-11%
|
203
+25%
|
201
-1%
|
173
-14%
|
190
+10%
|
155
-19%
|
163
+5%
|
191
+17%
|
189
-1%
|
241
+27%
|
215
-11%
|
130
-40%
|
115
-12%
|
72
-37%
|
69
-5%
|
197
+186%
|
144
-27%
|
158
+10%
|
162
+3%
|
75
-54%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(148)
|
(144)
|
(143)
|
(135)
|
(138)
|
(129)
|
(155)
|
(113)
|
(124)
|
(119)
|
(120)
|
(127)
|
(109)
|
(112)
|
(126)
|
(136)
|
(138)
|
(147)
|
(150)
|
(149)
|
(157)
|
(160)
|
(156)
|
(167)
|
(171)
|
(151)
|
(179)
|
(173)
|
(179)
|
(188)
|
(160)
|
(130)
|
(105)
|
(97)
|
(104)
|
(114)
|
(127)
|
(150)
|
(192)
|
(141)
|
(128)
|
(132)
|
(165)
|
(124)
|
(142)
|
(112)
|
(111)
|
(97)
|
(75)
|
(71)
|
(63)
|
(62)
|
(70)
|
(83)
|
(97)
|
(112)
|
(115)
|
(114)
|
(106)
|
(82)
|
(67)
|
(54)
|
(39)
|
(41)
|
(46)
|
(42)
|
(38)
|
(37)
|
(32)
|
(32)
|
(48)
|
(44)
|
(42)
|
(39)
|
(20)
|
(19)
|
(30)
|
(38)
|
(41)
|
(43)
|
(39)
|
(40)
|
(47)
|
(61)
|
(63)
|
(69)
|
(75)
|
(90)
|
(99)
|
(104)
|
(115)
|
(112)
|
(111)
|
(109)
|
(97)
|
(85)
|
|
| Other Items |
(7)
|
28
|
31
|
39
|
12
|
(20)
|
21
|
(47)
|
(58)
|
41
|
72
|
87
|
137
|
52
|
12
|
31
|
35
|
44
|
87
|
82
|
77
|
66
|
25
|
29
|
33
|
32
|
44
|
37
|
42
|
42
|
119
|
114
|
120
|
164
|
123
|
164
|
125
|
124
|
156
|
46
|
54
|
36
|
84
|
57
|
80
|
72
|
77
|
68
|
65
|
51
|
20
|
25
|
20
|
13
|
12
|
14
|
14
|
15
|
2
|
(21)
|
9
|
35
|
72
|
84
|
362
|
373
|
370
|
380
|
71
|
50
|
34
|
67
|
66
|
54
|
49
|
16
|
14
|
12
|
20
|
16
|
(565)
|
(559)
|
(532)
|
(495)
|
92
|
120
|
117
|
80
|
75
|
52
|
46
|
53
|
65
|
46
|
22
|
149
|
|
| Cash from Investing Activities |
(154)
N/A
|
(116)
+25%
|
(112)
+4%
|
(96)
+14%
|
(127)
-32%
|
(149)
-18%
|
(133)
+11%
|
(160)
-20%
|
(182)
-14%
|
(78)
+57%
|
(48)
+38%
|
(40)
+18%
|
28
N/A
|
(60)
N/A
|
(115)
-91%
|
(105)
+8%
|
(102)
+3%
|
(103)
0%
|
(63)
+39%
|
(67)
-7%
|
(80)
-20%
|
(94)
-18%
|
(130)
-38%
|
(138)
-6%
|
(138)
0%
|
(119)
+14%
|
(134)
-13%
|
(136)
-1%
|
(137)
-1%
|
(146)
-7%
|
(41)
+72%
|
(16)
+61%
|
15
N/A
|
67
+349%
|
19
-71%
|
50
+159%
|
(2)
N/A
|
(26)
-1 356%
|
(36)
-37%
|
(95)
-166%
|
(74)
+23%
|
(96)
-30%
|
(82)
+15%
|
(67)
+18%
|
(62)
+7%
|
(39)
+38%
|
(34)
+13%
|
(29)
+14%
|
(10)
+67%
|
(21)
-118%
|
(43)
-106%
|
(37)
+14%
|
(50)
-36%
|
(70)
-38%
|
(85)
-21%
|
(98)
-16%
|
(101)
-3%
|
(99)
+2%
|
(104)
-5%
|
(103)
+2%
|
(57)
+44%
|
(19)
+67%
|
33
N/A
|
43
+30%
|
316
+631%
|
330
+4%
|
332
+0%
|
343
+3%
|
39
-89%
|
18
-53%
|
(14)
N/A
|
23
N/A
|
24
+4%
|
15
-38%
|
29
+98%
|
(4)
N/A
|
(16)
-315%
|
(26)
-63%
|
(21)
+21%
|
(27)
-30%
|
(603)
-2 127%
|
(599)
+1%
|
(579)
+3%
|
(556)
+4%
|
29
N/A
|
51
+75%
|
42
-18%
|
(10)
N/A
|
(23)
-132%
|
(52)
-121%
|
(69)
-35%
|
(59)
+15%
|
(46)
+22%
|
(63)
-38%
|
(75)
-18%
|
64
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
8
|
(10)
|
(27)
|
(70)
|
(87)
|
(70)
|
(50)
|
(13)
|
3
|
6
|
2
|
(15)
|
(46)
|
(68)
|
(63)
|
(94)
|
(44)
|
(22)
|
(15)
|
(97)
|
(328)
|
(328)
|
(436)
|
(324)
|
(139)
|
(191)
|
(91)
|
(73)
|
(47)
|
5
|
5
|
(35)
|
(45)
|
(45)
|
(92)
|
(100)
|
(116)
|
(180)
|
(188)
|
(146)
|
(121)
|
(54)
|
(20)
|
(30)
|
(18)
|
(64)
|
(71)
|
(121)
|
(250)
|
(284)
|
(292)
|
(319)
|
(269)
|
(275)
|
(305)
|
(311)
|
(393)
|
(310)
|
(274)
|
(285)
|
(343)
|
(358)
|
(329)
|
(219)
|
(111)
|
(198)
|
(318)
|
(332)
|
(232)
|
(134)
|
(136)
|
(278)
|
(274)
|
(275)
|
(151)
|
5
|
(60)
|
(117)
|
(193)
|
(194)
|
(133)
|
(76)
|
(25)
|
(40)
|
(58)
|
(85)
|
(90)
|
(100)
|
(97)
|
(85)
|
(70)
|
(50)
|
(35)
|
(20)
|
(5)
|
0
|
|
| Net Issuance of Debt |
(34)
|
(35)
|
(33)
|
(2)
|
61
|
64
|
60
|
42
|
(6)
|
(12)
|
(15)
|
(10)
|
(14)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
199
|
140
|
140
|
134
|
(42)
|
12
|
66
|
85
|
51
|
41
|
(39)
|
(93)
|
(82)
|
(75)
|
(92)
|
(59)
|
(36)
|
9
|
97
|
102
|
132
|
79
|
4
|
(47)
|
(103)
|
(106)
|
(88)
|
(51)
|
4
|
116
|
154
|
138
|
139
|
94
|
119
|
191
|
210
|
315
|
225
|
279
|
258
|
260
|
294
|
157
|
69
|
(242)
|
(183)
|
(71)
|
(46)
|
115
|
18
|
232
|
246
|
349
|
389
|
97
|
97
|
(115)
|
(112)
|
(109)
|
(109)
|
581
|
569
|
562
|
555
|
(84)
|
(80)
|
(80)
|
(80)
|
(30)
|
(30)
|
(24)
|
(30)
|
(30)
|
(30)
|
(36)
|
(135)
|
|
| 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
|
(8)
|
(16)
|
(24)
|
(31)
|
(34)
|
(37)
|
(40)
|
(43)
|
(41)
|
(40)
|
(43)
|
(45)
|
(47)
|
(49)
|
(48)
|
(47)
|
(46)
|
(45)
|
(44)
|
(43)
|
(42)
|
(41)
|
(40)
|
(39)
|
(29)
|
(28)
|
(27)
|
(27)
|
(37)
|
(37)
|
(38)
|
(38)
|
(37)
|
(37)
|
(37)
|
(37)
|
(36)
|
(36)
|
(35)
|
(35)
|
(34)
|
(34)
|
(34)
|
(33)
|
(25)
|
(17)
|
(8)
|
|
| Other |
0
|
0
|
0
|
5
|
(1)
|
(2)
|
(8)
|
(13)
|
(7)
|
(7)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
8
|
9
|
12
|
12
|
11
|
13
|
35
|
13
|
3
|
5
|
0
|
1
|
4
|
0
|
(14)
|
1
|
1
|
(8)
|
27
|
(8)
|
(9)
|
0
|
(3)
|
1
|
0
|
0
|
9
|
(4)
|
(3)
|
(3)
|
(42)
|
15
|
15
|
14
|
13
|
15
|
17
|
16
|
17
|
13
|
5
|
6
|
5
|
(0)
|
(2)
|
(5)
|
(3)
|
(13)
|
(6)
|
(7)
|
(11)
|
(0)
|
(13)
|
(10)
|
(61)
|
(71)
|
(59)
|
(58)
|
(6)
|
(4)
|
(5)
|
(6)
|
(4)
|
(6)
|
(21)
|
(22)
|
(22)
|
(20)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
|
| Cash from Financing Activities |
(27)
N/A
|
(45)
-70%
|
(60)
-34%
|
(66)
-10%
|
(27)
+59%
|
(7)
+73%
|
2
N/A
|
15
+573%
|
(11)
N/A
|
(13)
-26%
|
(13)
+1%
|
(25)
-94%
|
(61)
-139%
|
(77)
-27%
|
(71)
+7%
|
(102)
-43%
|
(44)
+57%
|
(21)
+52%
|
(11)
+48%
|
114
N/A
|
(177)
N/A
|
(175)
+1%
|
(267)
-52%
|
(352)
-32%
|
(124)
+65%
|
(120)
+3%
|
(6)
+95%
|
(22)
-276%
|
(2)
+89%
|
(34)
-1 387%
|
(103)
-200%
|
(116)
-13%
|
(119)
-3%
|
(146)
-22%
|
(123)
+15%
|
(144)
-17%
|
(115)
+20%
|
(83)
+28%
|
(88)
-6%
|
(14)
+84%
|
(42)
-208%
|
(49)
-17%
|
(58)
-19%
|
(136)
-134%
|
(128)
+6%
|
(155)
-21%
|
(164)
-6%
|
(103)
+37%
|
(120)
-16%
|
(125)
-4%
|
(157)
-26%
|
(189)
-20%
|
(189)
0%
|
(175)
+8%
|
(135)
+23%
|
(128)
+5%
|
(117)
+9%
|
(120)
-3%
|
(31)
+75%
|
(70)
-130%
|
(131)
-86%
|
(116)
+11%
|
(224)
-92%
|
(211)
+6%
|
(406)
-92%
|
(434)
-7%
|
(446)
-3%
|
(422)
+5%
|
(173)
+59%
|
(167)
+4%
|
(6)
+97%
|
(142)
-2 396%
|
(23)
+84%
|
28
N/A
|
(87)
N/A
|
71
N/A
|
(207)
N/A
|
(271)
-31%
|
(344)
-27%
|
(346)
-1%
|
389
N/A
|
435
+12%
|
478
+10%
|
458
-4%
|
(180)
N/A
|
(203)
-13%
|
(207)
-2%
|
(219)
-6%
|
(165)
+24%
|
(152)
+8%
|
(131)
+14%
|
(116)
+11%
|
(101)
+13%
|
(78)
+23%
|
(60)
+23%
|
(144)
-140%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(0)
N/A
|
0
N/A
|
(1)
N/A
|
11
N/A
|
2
-81%
|
4
+64%
|
17
+364%
|
14
-19%
|
3
-79%
|
77
+2 657%
|
109
+42%
|
87
-20%
|
110
+25%
|
11
-90%
|
(28)
N/A
|
(16)
+42%
|
38
N/A
|
93
+142%
|
130
+40%
|
200
+54%
|
(82)
N/A
|
(105)
-28%
|
(218)
-108%
|
(286)
-31%
|
(61)
+79%
|
(72)
-19%
|
32
N/A
|
6
-80%
|
(5)
N/A
|
(2)
+59%
|
5
N/A
|
(9)
N/A
|
2
N/A
|
1
-53%
|
(42)
N/A
|
4
N/A
|
2
-44%
|
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(3)
-22%
|
(1)
+67%
|
(3)
-173%
|
(4)
-40%
|
(1)
+71%
|
(1)
+8%
|
1
N/A
|
0
-67%
|
(1)
N/A
|
0
N/A
|
1
+800%
|
(1)
N/A
|
1
N/A
|
8
+550%
|
7
-8%
|
(2)
N/A
|
(2)
+6%
|
(11)
-588%
|
(1)
+94%
|
(1)
-86%
|
(2)
-77%
|
1
N/A
|
(9)
N/A
|
1
N/A
|
(5)
N/A
|
(7)
-40%
|
(5)
+34%
|
(3)
+49%
|
1
N/A
|
13
+2 400%
|
149
+1 091%
|
34
-77%
|
168
+391%
|
184
+10%
|
85
-54%
|
250
+193%
|
(61)
N/A
|
(94)
-56%
|
(163)
-73%
|
(200)
-22%
|
(24)
+88%
|
(10)
+60%
|
63
N/A
|
93
+49%
|
38
-59%
|
89
+133%
|
50
-44%
|
(99)
N/A
|
(74)
+25%
|
(131)
-78%
|
(132)
0%
|
22
N/A
|
(3)
N/A
|
17
N/A
|
28
+59%
|
(5)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
33
N/A
|
18
-46%
|
29
+58%
|
39
+36%
|
17
-55%
|
31
+80%
|
(7)
N/A
|
46
N/A
|
71
+56%
|
49
-31%
|
51
+3%
|
26
-50%
|
33
+28%
|
36
+9%
|
32
-11%
|
55
+73%
|
47
-14%
|
70
+49%
|
54
-23%
|
4
-93%
|
18
+353%
|
5
-75%
|
23
+411%
|
37
+61%
|
30
-19%
|
16
-46%
|
(6)
N/A
|
(9)
-45%
|
(45)
-400%
|
(10)
+78%
|
(12)
-15%
|
(7)
+39%
|
1
N/A
|
(18)
N/A
|
(42)
-139%
|
(15)
+64%
|
(8)
+47%
|
(42)
-433%
|
(68)
-61%
|
(35)
+49%
|
(16)
+55%
|
12
N/A
|
(28)
N/A
|
75
N/A
|
46
-38%
|
81
+75%
|
88
+9%
|
35
-60%
|
53
+51%
|
74
+39%
|
138
+86%
|
163
+18%
|
171
+5%
|
170
-1%
|
130
-23%
|
113
-13%
|
101
-10%
|
95
-7%
|
28
-71%
|
90
+222%
|
119
+33%
|
83
-30%
|
142
+72%
|
128
-10%
|
39
-70%
|
55
+42%
|
71
+30%
|
40
-44%
|
103
+157%
|
130
+26%
|
121
-7%
|
110
-9%
|
124
+13%
|
103
-18%
|
124
+21%
|
164
+32%
|
134
-18%
|
165
+24%
|
160
-3%
|
130
-19%
|
152
+17%
|
115
-24%
|
116
+1%
|
130
+12%
|
126
-3%
|
172
+36%
|
140
-19%
|
40
-71%
|
16
-60%
|
(32)
N/A
|
(47)
-46%
|
85
N/A
|
33
-62%
|
49
+51%
|
65
+32%
|
(10)
N/A
|
|