Steven Madden Ltd
NASDAQ:SHOO
Cash Flow Statement
Cash Flow Statement
Steven Madden 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 |
13
|
13
|
14
|
20
|
21
|
21
|
22
|
21
|
20
|
18
|
15
|
12
|
9
|
10
|
12
|
19
|
29
|
37
|
44
|
46
|
45
|
43
|
41
|
36
|
28
|
25
|
26
|
28
|
33
|
37
|
44
|
50
|
59
|
67
|
72
|
76
|
78
|
82
|
91
|
97
|
101
|
105
|
110
|
120
|
121
|
124
|
130
|
133
|
134
|
133
|
128
|
113
|
109
|
105
|
109
|
114
|
118
|
118
|
118
|
121
|
118
|
122
|
123
|
119
|
128
|
131
|
143
|
131
|
137
|
140
|
137
|
142
|
89
|
35
|
(25)
|
(18)
|
22
|
76
|
150
|
193
|
245
|
256
|
252
|
217
|
179
|
166
|
169
|
174
|
182
|
184
|
175
|
176
|
173
|
97
|
62
|
49
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
15
|
16
|
17
|
18
|
21
|
22
|
22
|
23
|
21
|
21
|
21
|
21
|
21
|
22
|
22
|
23
|
23
|
22
|
22
|
22
|
21
|
21
|
20
|
18
|
17
|
16
|
16
|
16
|
15
|
16
|
18
|
19
|
21
|
19
|
17
|
16
|
16
|
17
|
18
|
19
|
20
|
21
|
24
|
30
|
33
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
2
|
0
|
2
|
2
|
2
|
0
|
2
|
1
|
7
|
8
|
10
|
7
|
5
|
2
|
(6)
|
(3)
|
7
|
6
|
13
|
16
|
(7)
|
(4)
|
(5)
|
(6)
|
(19)
|
(18)
|
(18)
|
(17)
|
(3)
|
(3)
|
(5)
|
(4)
|
5
|
(3)
|
(4)
|
(13)
|
(8)
|
0
|
1
|
10
|
1
|
(1)
|
(1)
|
(2)
|
4
|
5
|
6
|
6
|
6
|
7
|
0
|
0
|
(5)
|
(4)
|
(5)
|
0
|
(5)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
2
|
3
|
4
|
5
|
4
|
4
|
6
|
5
|
5
|
6
|
6
|
7
|
7
|
5
|
8
|
9
|
10
|
13
|
11
|
13
|
14
|
16
|
17
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
19
|
19
|
19
|
18
|
19
|
19
|
19
|
20
|
20
|
20
|
21
|
21
|
21
|
21
|
20
|
21
|
21
|
22
|
22
|
23
|
23
|
23
|
23
|
22
|
23
|
22
|
22
|
22
|
22
|
23
|
23
|
24
|
24
|
25
|
24
|
24
|
24
|
24
|
24
|
26
|
27
|
28
|
29
|
29
|
30
|
|
| Other Non-Cash Items |
6
|
6
|
6
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
7
|
7
|
8
|
11
|
13
|
14
|
9
|
4
|
1
|
(0)
|
2
|
0
|
(1)
|
0
|
7
|
5
|
8
|
9
|
9
|
10
|
7
|
7
|
6
|
5
|
6
|
10
|
9
|
9
|
16
|
17
|
23
|
27
|
25
|
21
|
18
|
20
|
17
|
18
|
16
|
13
|
12
|
8
|
8
|
13
|
17
|
17
|
23
|
32
|
30
|
34
|
19
|
9
|
9
|
9
|
34
|
35
|
39
|
41
|
37
|
75
|
69
|
106
|
95
|
57
|
60
|
21
|
30
|
25
|
26
|
25
|
16
|
22
|
21
|
23
|
31
|
34
|
41
|
51
|
42
|
34
|
32
|
46
|
62
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
7
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
0
|
|
| Cash Interest 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
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
7
|
0
|
|
| Change in Working Capital |
(13)
|
(12)
|
2
|
3
|
6
|
2
|
(8)
|
(20)
|
(23)
|
(20)
|
(20)
|
(9)
|
9
|
15
|
15
|
8
|
(19)
|
(19)
|
(18)
|
(14)
|
6
|
(5)
|
(3)
|
16
|
19
|
12
|
5
|
(4)
|
(1)
|
17
|
13
|
(3)
|
(3)
|
(18)
|
(17)
|
(4)
|
(20)
|
(9)
|
(58)
|
(44)
|
(34)
|
(38)
|
(59)
|
(14)
|
(6)
|
2
|
21
|
(16)
|
(23)
|
(15)
|
5
|
4
|
(11)
|
10
|
(3)
|
(14)
|
(4)
|
(29)
|
(14)
|
(5)
|
(19)
|
(24)
|
(57)
|
18
|
(18)
|
9
|
12
|
(30)
|
(26)
|
(27)
|
(5)
|
29
|
28
|
112
|
64
|
(42)
|
(7)
|
(76)
|
(56)
|
(79)
|
(151)
|
(191)
|
(164)
|
11
|
49
|
100
|
65
|
3
|
(12)
|
(8)
|
(5)
|
(35)
|
(28)
|
3
|
41
|
22
|
|
| Cash from Operating Activities |
8
N/A
|
10
+18%
|
25
+157%
|
30
+19%
|
35
+17%
|
32
-9%
|
22
-30%
|
8
-65%
|
4
-54%
|
5
+31%
|
2
-68%
|
12
+693%
|
28
+132%
|
37
+33%
|
39
+5%
|
38
-1%
|
25
-36%
|
34
+37%
|
43
+26%
|
43
+2%
|
58
+33%
|
42
-27%
|
42
+1%
|
60
+42%
|
54
-11%
|
44
-18%
|
37
-16%
|
42
+14%
|
48
+14%
|
74
+55%
|
78
+5%
|
64
-17%
|
74
+14%
|
63
-14%
|
70
+11%
|
87
+24%
|
72
-17%
|
88
+22%
|
52
-41%
|
75
+45%
|
90
+20%
|
96
+7%
|
82
-14%
|
143
+74%
|
156
+9%
|
165
+6%
|
187
+13%
|
156
-17%
|
151
-3%
|
158
+5%
|
172
+8%
|
152
-11%
|
128
-16%
|
138
+8%
|
128
-7%
|
136
+6%
|
154
+13%
|
141
-8%
|
159
+13%
|
154
-4%
|
147
-4%
|
145
-2%
|
115
-20%
|
158
+37%
|
122
-23%
|
153
+25%
|
169
+11%
|
154
-9%
|
166
+7%
|
169
+2%
|
191
+13%
|
234
+22%
|
210
-10%
|
232
+10%
|
151
-35%
|
44
-71%
|
89
+101%
|
78
-12%
|
140
+79%
|
160
+14%
|
135
-15%
|
108
-20%
|
130
+20%
|
268
+106%
|
274
+2%
|
310
+13%
|
279
-10%
|
229
-18%
|
227
-1%
|
241
+6%
|
246
+2%
|
198
-19%
|
195
-2%
|
152
-22%
|
175
+15%
|
162
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(13)
|
(13)
|
(12)
|
(11)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(8)
|
(13)
|
(16)
|
(15)
|
(18)
|
(19)
|
(20)
|
(21)
|
(23)
|
(21)
|
(21)
|
(21)
|
(18)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(19)
|
(19)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(12)
|
(11)
|
(13)
|
(13)
|
(13)
|
(14)
|
(18)
|
(18)
|
(16)
|
(15)
|
(7)
|
(5)
|
(5)
|
(6)
|
(7)
|
(11)
|
(11)
|
(14)
|
(18)
|
(17)
|
(19)
|
(20)
|
(19)
|
(20)
|
(21)
|
(22)
|
(26)
|
(32)
|
(34)
|
(42)
|
(43)
|
|
| Other Items |
(6)
|
(16)
|
(15)
|
(22)
|
(20)
|
(28)
|
(30)
|
(10)
|
(24)
|
(9)
|
(7)
|
(18)
|
0
|
5
|
5
|
(18)
|
(23)
|
(27)
|
(41)
|
(39)
|
(24)
|
(22)
|
6
|
1
|
32
|
37
|
25
|
39
|
(2)
|
(36)
|
(60)
|
(56)
|
(70)
|
(74)
|
(89)
|
(92)
|
(80)
|
(104)
|
(45)
|
(28)
|
(88)
|
(39)
|
(46)
|
(48)
|
(17)
|
(14)
|
(20)
|
(20)
|
(9)
|
(6)
|
35
|
(90)
|
(80)
|
(82)
|
(128)
|
(14)
|
(7)
|
(4)
|
(7)
|
12
|
5
|
6
|
20
|
1
|
24
|
32
|
24
|
24
|
13
|
31
|
(7)
|
(9)
|
(13)
|
(42)
|
(7)
|
2
|
(1)
|
10
|
3
|
3
|
38
|
10
|
31
|
24
|
(10)
|
8
|
(11)
|
(80)
|
(82)
|
(80)
|
(81)
|
(14)
|
(4)
|
(373)
|
(374)
|
(358)
|
|
| Cash from Investing Activities |
(10)
N/A
|
(20)
-107%
|
(19)
+7%
|
(27)
-47%
|
(26)
+4%
|
(35)
-32%
|
(37)
-5%
|
(16)
+56%
|
(30)
-85%
|
(15)
+52%
|
(14)
+3%
|
(26)
-82%
|
(7)
+74%
|
(2)
+73%
|
(1)
+67%
|
(24)
-3 883%
|
(29)
-20%
|
(34)
-20%
|
(50)
-45%
|
(48)
+3%
|
(34)
+30%
|
(31)
+7%
|
(4)
+87%
|
(12)
-210%
|
18
N/A
|
25
+34%
|
13
-46%
|
31
+128%
|
(9)
N/A
|
(42)
-363%
|
(64)
-52%
|
(59)
+8%
|
(73)
-24%
|
(77)
-5%
|
(92)
-20%
|
(95)
-3%
|
(86)
+9%
|
(112)
-30%
|
(59)
+48%
|
(43)
+26%
|
(103)
-138%
|
(57)
+45%
|
(65)
-14%
|
(68)
-6%
|
(38)
+44%
|
(36)
+5%
|
(41)
-13%
|
(40)
+2%
|
(30)
+25%
|
(25)
+19%
|
18
N/A
|
(108)
N/A
|
(98)
+9%
|
(100)
-3%
|
(147)
-46%
|
(34)
+77%
|
(27)
+21%
|
(24)
+12%
|
(26)
-10%
|
(4)
+85%
|
(10)
-156%
|
(10)
+5%
|
5
N/A
|
(13)
N/A
|
10
N/A
|
19
+96%
|
13
-34%
|
11
-14%
|
0
N/A
|
17
N/A
|
(20)
N/A
|
(28)
-37%
|
(31)
-11%
|
(58)
-89%
|
(22)
+63%
|
(5)
+77%
|
(6)
-29%
|
5
N/A
|
(3)
N/A
|
(3)
-7%
|
28
N/A
|
(1)
N/A
|
17
N/A
|
6
-68%
|
(26)
N/A
|
(11)
+58%
|
(31)
-182%
|
(100)
-225%
|
(102)
-2%
|
(101)
+1%
|
(103)
-2%
|
(39)
+62%
|
(36)
+9%
|
(407)
-1 035%
|
(416)
-2%
|
(401)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
9
|
7
|
4
|
3
|
3
|
4
|
5
|
4
|
1
|
(4)
|
(9)
|
(13)
|
(11)
|
1
|
9
|
9
|
6
|
1
|
(1)
|
(19)
|
(11)
|
(44)
|
(45)
|
(68)
|
(73)
|
(42)
|
(42)
|
2
|
3
|
2
|
4
|
4
|
0
|
0
|
1
|
0
|
7
|
7
|
5
|
8
|
7
|
8
|
9
|
(5)
|
(24)
|
(62)
|
(96)
|
(115)
|
(132)
|
(131)
|
(137)
|
(145)
|
(127)
|
(121)
|
(114)
|
(89)
|
(97)
|
(93)
|
(75)
|
(96)
|
(96)
|
(76)
|
(83)
|
(76)
|
(49)
|
(59)
|
(93)
|
(85)
|
(118)
|
(129)
|
(96)
|
(108)
|
(75)
|
(51)
|
(45)
|
(21)
|
(52)
|
(84)
|
(113)
|
(152)
|
(154)
|
(158)
|
(148)
|
(144)
|
(135)
|
(140)
|
(141)
|
(140)
|
(153)
|
(133)
|
(97)
|
(67)
|
(30)
|
(10)
|
(13)
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
43
|
0
|
0
|
(29)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
300
|
240
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(24)
|
(35)
|
(47)
|
(48)
|
(48)
|
(48)
|
(48)
|
(49)
|
(37)
|
(25)
|
(13)
|
(12)
|
(25)
|
(37)
|
(49)
|
(54)
|
(58)
|
(62)
|
(66)
|
(65)
|
(65)
|
(64)
|
(63)
|
(63)
|
(62)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(2)
|
(2)
|
3
|
0
|
5
|
8
|
4
|
4
|
11
|
8
|
7
|
7
|
(1)
|
0
|
30
|
(0)
|
(0)
|
(1)
|
(30)
|
1
|
3
|
3
|
5
|
5
|
6
|
6
|
0
|
6
|
4
|
4
|
(18)
|
(20)
|
(18)
|
(26)
|
(7)
|
(7)
|
(13)
|
(11)
|
(6)
|
12
|
3
|
9
|
4
|
(17)
|
(12)
|
(15)
|
(20)
|
(17)
|
(16)
|
(16)
|
(7)
|
(14)
|
(9)
|
(7)
|
(6)
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
0
|
(1)
|
(22)
|
(22)
|
(22)
|
(21)
|
(5)
|
(5)
|
(2)
|
3
|
8
|
7
|
3
|
(1)
|
(1)
|
(0)
|
(10)
|
(13)
|
(22)
|
(18)
|
(8)
|
|
| Cash from Financing Activities |
9
N/A
|
9
-3%
|
7
-20%
|
4
-39%
|
3
-28%
|
3
N/A
|
4
+19%
|
5
+30%
|
4
-13%
|
1
-79%
|
(4)
N/A
|
(9)
-146%
|
(13)
-51%
|
(13)
-2%
|
(1)
+92%
|
(2)
-100%
|
(2)
+5%
|
(3)
-33%
|
(5)
-64%
|
(19)
-311%
|
(37)
-93%
|
(21)
+42%
|
(57)
-170%
|
(37)
+35%
|
(61)
-62%
|
(74)
-21%
|
(42)
+43%
|
(12)
+71%
|
2
N/A
|
3
+61%
|
1
-72%
|
(26)
N/A
|
5
N/A
|
3
-42%
|
3
+6%
|
5
+58%
|
5
-2%
|
13
+147%
|
13
+1%
|
5
-61%
|
14
+188%
|
10
-31%
|
12
+22%
|
(9)
N/A
|
(25)
-177%
|
(42)
-69%
|
(88)
-109%
|
(104)
-18%
|
(122)
-18%
|
(146)
-19%
|
(142)
+3%
|
(143)
-1%
|
(133)
+7%
|
(124)
+6%
|
(112)
+10%
|
(110)
+2%
|
(106)
+4%
|
(109)
-3%
|
(108)
+1%
|
(96)
+12%
|
(113)
-18%
|
(112)
+1%
|
(92)
+18%
|
(90)
+1%
|
(102)
-13%
|
(81)
+20%
|
(101)
-25%
|
(146)
-44%
|
(130)
+11%
|
(165)
-26%
|
(175)
-6%
|
(142)
+19%
|
(127)
+11%
|
(67)
+47%
|
(74)
-10%
|
(57)
+22%
|
(63)
-11%
|
(142)
-124%
|
(143)
-1%
|
(185)
-30%
|
(226)
-22%
|
(217)
+4%
|
(225)
-4%
|
(216)
+4%
|
(207)
+4%
|
(192)
+7%
|
(197)
-3%
|
(201)
-2%
|
(204)
-1%
|
(216)
-6%
|
(194)
+10%
|
(168)
+14%
|
(141)
+16%
|
187
N/A
|
210
+12%
|
157
-25%
|
|
| 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
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
2
|
3
|
3
|
2
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
1
|
2
|
1
|
(1)
|
(1)
|
(5)
|
(5)
|
(1)
|
(0)
|
4
|
|
| Net Change in Cash |
8
N/A
|
(2)
N/A
|
13
N/A
|
7
-51%
|
11
+75%
|
(0)
N/A
|
(11)
-10 600%
|
(4)
+66%
|
(22)
-519%
|
(9)
+60%
|
(16)
-80%
|
(22)
-39%
|
8
N/A
|
22
+173%
|
37
+69%
|
12
-67%
|
(6)
N/A
|
(4)
+44%
|
(12)
-234%
|
(24)
-102%
|
(13)
+47%
|
(11)
+16%
|
(19)
-78%
|
10
N/A
|
11
+12%
|
(5)
N/A
|
8
N/A
|
60
+617%
|
40
-33%
|
35
-14%
|
15
-58%
|
(20)
N/A
|
6
N/A
|
(11)
N/A
|
(19)
-77%
|
(3)
+83%
|
(9)
-187%
|
(12)
-30%
|
6
N/A
|
37
+502%
|
2
-96%
|
50
+2 994%
|
30
-40%
|
66
+121%
|
93
+41%
|
87
-6%
|
57
-34%
|
12
-80%
|
(2)
N/A
|
(12)
-600%
|
48
N/A
|
(99)
N/A
|
(102)
-3%
|
(86)
+16%
|
(131)
-52%
|
(9)
+93%
|
21
N/A
|
7
-65%
|
26
+254%
|
54
+110%
|
24
-56%
|
23
-1%
|
29
+24%
|
55
+89%
|
31
-44%
|
92
+194%
|
81
-12%
|
19
-77%
|
35
+85%
|
22
-38%
|
(5)
N/A
|
64
N/A
|
51
-20%
|
106
+107%
|
56
-47%
|
(16)
N/A
|
22
N/A
|
(56)
N/A
|
(4)
+92%
|
(28)
-560%
|
(63)
-121%
|
(111)
-77%
|
(80)
+28%
|
55
N/A
|
40
-28%
|
107
+170%
|
53
-51%
|
(70)
N/A
|
(79)
-12%
|
(78)
+1%
|
(52)
+32%
|
(15)
+72%
|
13
N/A
|
(69)
N/A
|
(31)
+55%
|
(78)
-153%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
6
+26%
|
21
+254%
|
25
+17%
|
29
+17%
|
24
-15%
|
15
-38%
|
2
-88%
|
(3)
N/A
|
(1)
+62%
|
(5)
-373%
|
5
N/A
|
21
+362%
|
30
+45%
|
33
+9%
|
32
-1%
|
19
-42%
|
26
+41%
|
34
+29%
|
34
+1%
|
48
+40%
|
32
-32%
|
32
-1%
|
47
+47%
|
40
-14%
|
32
-22%
|
25
-20%
|
34
+32%
|
40
+21%
|
68
+67%
|
73
+8%
|
61
-17%
|
71
+16%
|
60
-15%
|
67
+11%
|
84
+25%
|
66
-21%
|
80
+21%
|
39
-52%
|
60
+54%
|
75
+26%
|
79
+5%
|
64
-19%
|
123
+94%
|
135
+10%
|
143
+6%
|
166
+16%
|
135
-19%
|
130
-4%
|
140
+8%
|
155
+10%
|
134
-13%
|
111
-17%
|
120
+8%
|
109
-9%
|
117
+7%
|
133
+15%
|
121
-9%
|
141
+16%
|
138
-2%
|
132
-4%
|
129
-2%
|
100
-22%
|
143
+43%
|
108
-25%
|
141
+31%
|
158
+12%
|
142
-10%
|
153
+8%
|
156
+2%
|
178
+14%
|
216
+21%
|
192
-11%
|
216
+12%
|
137
-37%
|
38
-72%
|
84
+123%
|
73
-13%
|
134
+83%
|
153
+14%
|
125
-19%
|
97
-22%
|
116
+20%
|
250
+115%
|
257
+3%
|
291
+13%
|
259
-11%
|
210
-19%
|
207
-1%
|
220
+6%
|
223
+2%
|
172
-23%
|
163
-5%
|
118
-28%
|
133
+13%
|
120
-10%
|
|