Universal Electronics Inc
NASDAQ:UEIC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Universal Electronics Inc
NASDAQ:UEIC
|
US |
|
Armlogi Holding Corp
NASDAQ:BTOC
|
US |
|
H
|
Hubei Guochuang Hi-tech Material Co Ltd
SZSE:002377
|
CN |
|
K
|
Korea Line Corp
KRX:005880
|
KR |
|
A
|
Alset Ehome International Inc
NASDAQ:AEI
|
US |
|
Toba Pulp Lestari Tbk PT
IDX:INRU
|
ID |
|
M
|
Mount Logan Capital Inc
NEO:MLC
|
CA |
|
Performance Shipping Inc
NASDAQ:PSHG
|
GR |
|
UNO Minda Ltd
NSE:UNOMINDA
|
IN |
Cash Flow Statement
Cash Flow Statement
Universal Electronics Inc
| 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 |
9
|
9
|
8
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
12
|
14
|
16
|
18
|
20
|
20
|
18
|
17
|
16
|
16
|
14
|
14
|
15
|
15
|
16
|
17
|
17
|
15
|
15
|
16
|
19
|
20
|
20
|
19
|
19
|
17
|
18
|
19
|
20
|
23
|
24
|
27
|
29
|
33
|
33
|
33
|
29
|
29
|
27
|
25
|
26
|
20
|
18
|
16
|
10
|
(10)
|
(11)
|
7
|
6
|
12
|
12
|
(16)
|
(15)
|
4
|
10
|
30
|
33
|
39
|
40
|
31
|
24
|
5
|
(5)
|
(7)
|
1
|
0
|
(58)
|
(71)
|
(98)
|
(98)
|
(46)
|
(43)
|
(27)
|
(24)
|
(22)
|
(16)
|
(22)
|
(19)
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
6
|
8
|
11
|
14
|
16
|
17
|
17
|
17
|
17
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
19
|
19
|
19
|
20
|
22
|
23
|
25
|
27
|
29
|
31
|
31
|
31
|
32
|
32
|
33
|
34
|
33
|
33
|
32
|
32
|
31
|
32
|
31
|
30
|
29
|
27
|
27
|
27
|
26
|
26
|
25
|
24
|
24
|
24
|
24
|
23
|
22
|
20
|
19
|
18
|
17
|
17
|
16
|
14
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
3
|
1
|
2
|
3
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
8
|
9
|
8
|
7
|
4
|
6
|
8
|
8
|
(2)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
2
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
6
|
4
|
4
|
4
|
2
|
5
|
5
|
5
|
7
|
5
|
5
|
6
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
10
|
11
|
11
|
11
|
12
|
13
|
13
|
12
|
12
|
10
|
10
|
10
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
9
|
9
|
8
|
7
|
5
|
5
|
4
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
2
|
6
|
7
|
10
|
10
|
7
|
6
|
5
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
10
|
9
|
8
|
8
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
14
|
16
|
18
|
18
|
18
|
18
|
17
|
22
|
21
|
(11)
|
(11)
|
(13)
|
(12)
|
23
|
27
|
14
|
12
|
(2)
|
(7)
|
3
|
2
|
11
|
18
|
20
|
19
|
19
|
13
|
14
|
63
|
63
|
70
|
67
|
17
|
17
|
9
|
9
|
9
|
9
|
9
|
7
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
8
|
11
|
14
|
8
|
9
|
11
|
12
|
12
|
16
|
13
|
10
|
8
|
4
|
7
|
8
|
10
|
11
|
7
|
7
|
6
|
6
|
7
|
7
|
7
|
8
|
7
|
7
|
8
|
9
|
9
|
10
|
10
|
10
|
9
|
10
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
8
|
7
|
7
|
6
|
5
|
13
|
15
|
16
|
18
|
10
|
8
|
8
|
7
|
11
|
12
|
11
|
11
|
13
|
12
|
11
|
11
|
3
|
4
|
3
|
3
|
3
|
|
| 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
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
4
|
5
|
4
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
6
|
7
|
7
|
6
|
5
|
5
|
4
|
3
|
3
|
2
|
|
| Change in Working Capital |
3
|
4
|
5
|
3
|
1
|
3
|
5
|
9
|
9
|
8
|
1
|
(14)
|
(16)
|
(16)
|
(12)
|
(6)
|
(2)
|
(2)
|
(8)
|
(6)
|
(8)
|
(19)
|
(9)
|
(12)
|
(11)
|
5
|
(6)
|
1
|
(1)
|
(8)
|
2
|
(5)
|
(5)
|
(3)
|
(18)
|
6
|
(2)
|
(11)
|
(6)
|
(32)
|
(35)
|
(26)
|
(14)
|
(1)
|
(11)
|
(4)
|
(33)
|
(19)
|
3
|
(4)
|
16
|
2
|
(17)
|
(21)
|
(16)
|
(31)
|
(23)
|
(16)
|
(24)
|
(14)
|
(29)
|
(40)
|
(49)
|
(41)
|
(41)
|
(26)
|
(25)
|
(24)
|
(19)
|
(10)
|
6
|
38
|
31
|
13
|
35
|
3
|
5
|
16
|
(14)
|
(10)
|
(10)
|
(29)
|
(23)
|
(29)
|
(4)
|
26
|
35
|
34
|
33
|
22
|
13
|
12
|
22
|
21
|
32
|
20
|
|
| Cash from Operating Activities |
18
N/A
|
19
+3%
|
18
-1%
|
16
-12%
|
14
-13%
|
16
+13%
|
17
+9%
|
19
+11%
|
20
+2%
|
20
-1%
|
12
-37%
|
4
-68%
|
4
+1%
|
6
+54%
|
12
+90%
|
14
+20%
|
17
+22%
|
17
+0%
|
12
-28%
|
17
+38%
|
19
+12%
|
11
-44%
|
23
+111%
|
20
-12%
|
17
-13%
|
32
+86%
|
21
-34%
|
30
+40%
|
28
-7%
|
22
-20%
|
33
+47%
|
24
-27%
|
26
+6%
|
28
+10%
|
14
-51%
|
38
+178%
|
33
-13%
|
29
-13%
|
39
+36%
|
15
-62%
|
13
-15%
|
19
+49%
|
31
+63%
|
44
+42%
|
34
-21%
|
43
+25%
|
17
-61%
|
31
+84%
|
56
+82%
|
52
-8%
|
73
+42%
|
63
-13%
|
44
-31%
|
41
-7%
|
43
+5%
|
26
-39%
|
35
+34%
|
43
+24%
|
42
-3%
|
50
+17%
|
34
-32%
|
21
-37%
|
5
-76%
|
9
+81%
|
10
+7%
|
10
+4%
|
10
+2%
|
13
+24%
|
20
+57%
|
37
+83%
|
57
+55%
|
85
+49%
|
81
-4%
|
70
-15%
|
89
+28%
|
73
-18%
|
75
+2%
|
85
+14%
|
52
-39%
|
40
-23%
|
29
-28%
|
7
-77%
|
17
+160%
|
11
-37%
|
27
+146%
|
41
+54%
|
31
-25%
|
25
-19%
|
24
-3%
|
15
-40%
|
13
-8%
|
15
+10%
|
27
+79%
|
30
+12%
|
34
+15%
|
24
-31%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(15)
|
(15)
|
(14)
|
(13)
|
(11)
|
(12)
|
(13)
|
(12)
|
(13)
|
(12)
|
(11)
|
(15)
|
(17)
|
(18)
|
(24)
|
(27)
|
(33)
|
(35)
|
(36)
|
(37)
|
(37)
|
(43)
|
(41)
|
(42)
|
(43)
|
(42)
|
(45)
|
(39)
|
(30)
|
(23)
|
(16)
|
(19)
|
(21)
|
(24)
|
(24)
|
(22)
|
(23)
|
(23)
|
(25)
|
(22)
|
(20)
|
(17)
|
(15)
|
(17)
|
(19)
|
(21)
|
(22)
|
(21)
|
(17)
|
(14)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
|
| Other Items |
(17)
|
(18)
|
(15)
|
(3)
|
(6)
|
29
|
27
|
23
|
34
|
0
|
(2)
|
(13)
|
(13)
|
(13)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
(59)
|
(59)
|
(59)
|
49
|
49
|
(0)
|
(25)
|
0
|
(74)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
0
|
(12)
|
0
|
5
|
0
|
(9)
|
(9)
|
(9)
|
0
|
46
|
46
|
46
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(1)
|
(1)
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Investing Activities |
(21)
N/A
|
(22)
-5%
|
(19)
+12%
|
(6)
+67%
|
(9)
-38%
|
27
N/A
|
24
-11%
|
19
-19%
|
31
+60%
|
(4)
N/A
|
(6)
-58%
|
(17)
-195%
|
(17)
-5%
|
(17)
+1%
|
(15)
+12%
|
(4)
+73%
|
(4)
-6%
|
(5)
-6%
|
(4)
+2%
|
(5)
-14%
|
(5)
+6%
|
(5)
-6%
|
(6)
-9%
|
(6)
-12%
|
(8)
-26%
|
(7)
+4%
|
(8)
-6%
|
(7)
+6%
|
(64)
-763%
|
(65)
-2%
|
(65)
0%
|
(66)
-1%
|
41
N/A
|
41
+0%
|
(8)
N/A
|
(35)
-329%
|
(85)
-144%
|
(86)
-2%
|
(40)
+54%
|
(15)
+63%
|
(14)
+5%
|
(13)
+5%
|
(11)
+17%
|
(12)
-5%
|
(13)
-12%
|
(12)
+6%
|
(13)
-8%
|
(12)
+12%
|
(11)
+6%
|
(15)
-35%
|
(17)
-12%
|
(18)
-11%
|
(24)
-29%
|
(27)
-14%
|
(45)
-68%
|
(48)
-5%
|
(48)
0%
|
(50)
-4%
|
(37)
+25%
|
(38)
-2%
|
(41)
-10%
|
(51)
-23%
|
(52)
-3%
|
(51)
+2%
|
(54)
-6%
|
7
N/A
|
16
+119%
|
24
+44%
|
30
+27%
|
(19)
N/A
|
(21)
-10%
|
(24)
-13%
|
(24)
-1%
|
(22)
+8%
|
(23)
-4%
|
(24)
-2%
|
(25)
-4%
|
(22)
+11%
|
(20)
+11%
|
(17)
+13%
|
(24)
-40%
|
(26)
-8%
|
(20)
+22%
|
(21)
-5%
|
(14)
+32%
|
(13)
+7%
|
(17)
-27%
|
(14)
+19%
|
(11)
+18%
|
(10)
+14%
|
(9)
+7%
|
(8)
+7%
|
(8)
+5%
|
(7)
+7%
|
(7)
0%
|
(7)
+9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(3)
|
(3)
|
(2)
|
(4)
|
(3)
|
(4)
|
1
|
2
|
(2)
|
(4)
|
(5)
|
(5)
|
(2)
|
(5)
|
(5)
|
(3)
|
(0)
|
4
|
4
|
5
|
7
|
8
|
2
|
(2)
|
(17)
|
(25)
|
(23)
|
(26)
|
(16)
|
(11)
|
(8)
|
(4)
|
(4)
|
(9)
|
(11)
|
(8)
|
(7)
|
(3)
|
(7)
|
(8)
|
(7)
|
(5)
|
1
|
(1)
|
(3)
|
(1)
|
3
|
9
|
13
|
(2)
|
(5)
|
(8)
|
(14)
|
(31)
|
(76)
|
(88)
|
(84)
|
(54)
|
(8)
|
(6)
|
(18)
|
(21)
|
(28)
|
(38)
|
(27)
|
(30)
|
(30)
|
(13)
|
(14)
|
(8)
|
(3)
|
(1)
|
(7)
|
(6)
|
(10)
|
(15)
|
(19)
|
(34)
|
(48)
|
(58)
|
(55)
|
(44)
|
(26)
|
(12)
|
(5)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
|
| 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
|
31
|
24
|
17
|
15
|
(19)
|
(14)
|
(8)
|
(12)
|
(16)
|
(14)
|
(13)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
47
|
50
|
58
|
31
|
(12)
|
(0)
|
30
|
49
|
79
|
88
|
53
|
19
|
(11)
|
(37)
|
(35)
|
(16)
|
(16)
|
(34)
|
(29)
|
(22)
|
(38)
|
(48)
|
(38)
|
(27)
|
3
|
36
|
45
|
42
|
35
|
32
|
0
|
(13)
|
(13)
|
(33)
|
(39)
|
(34)
|
(35)
|
(18)
|
(15)
|
(11)
|
(22)
|
(14)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
(1)
|
3
|
3
|
3
|
4
|
2
|
1
|
1
|
(0)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(3)
N/A
|
(3)
+10%
|
(2)
+28%
|
(4)
-105%
|
(3)
+16%
|
(4)
-29%
|
1
N/A
|
2
+119%
|
(2)
N/A
|
(4)
-72%
|
(5)
-36%
|
(5)
+3%
|
(2)
+51%
|
(5)
-91%
|
(5)
-4%
|
(3)
+31%
|
(0)
+98%
|
4
N/A
|
4
-4%
|
5
+22%
|
8
+52%
|
9
+15%
|
4
-56%
|
1
-65%
|
(14)
N/A
|
(22)
-53%
|
(21)
+6%
|
(25)
-21%
|
(15)
+39%
|
(11)
+31%
|
(8)
+28%
|
(4)
+44%
|
(4)
+7%
|
(9)
-129%
|
(11)
-23%
|
23
N/A
|
17
-27%
|
14
-19%
|
8
-39%
|
(26)
N/A
|
(20)
+23%
|
(12)
+39%
|
(11)
+14%
|
(18)
-64%
|
(17)
+2%
|
(13)
+23%
|
(2)
+81%
|
10
N/A
|
15
+45%
|
(0)
N/A
|
(3)
-858%
|
(8)
-171%
|
(14)
-75%
|
(20)
-39%
|
(30)
-56%
|
(35)
-16%
|
(24)
+32%
|
(21)
+14%
|
(16)
+21%
|
(4)
+73%
|
14
N/A
|
29
+113%
|
51
+75%
|
50
0%
|
22
-55%
|
(15)
N/A
|
(45)
-200%
|
(53)
-20%
|
(53)
+1%
|
(28)
+47%
|
(22)
+21%
|
(39)
-76%
|
(38)
+3%
|
(32)
+17%
|
(51)
-62%
|
(66)
-29%
|
(57)
+14%
|
(61)
-8%
|
(45)
+26%
|
(22)
+51%
|
(10)
+53%
|
(2)
+85%
|
9
N/A
|
21
+130%
|
(5)
N/A
|
(14)
-185%
|
(14)
+0%
|
(35)
-147%
|
(41)
-18%
|
(37)
+11%
|
(38)
-3%
|
(20)
+48%
|
(16)
+19%
|
(12)
+27%
|
(22)
-93%
|
(17)
+26%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
(3)
|
(4)
|
(6)
|
(3)
|
3
|
3
|
5
|
4
|
3
|
6
|
5
|
10
|
9
|
(1)
|
(9)
|
(15)
|
(14)
|
(6)
|
0
|
(0)
|
(3)
|
(1)
|
(1)
|
0
|
3
|
1
|
1
|
1
|
(0)
|
0
|
1
|
0
|
2
|
2
|
3
|
2
|
1
|
1
|
(1)
|
1
|
0
|
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(7)
|
(1)
|
0
|
2
|
7
|
3
|
2
|
1
|
(1)
|
(1)
|
(5)
|
(6)
|
(2)
|
(1)
|
3
|
7
|
4
|
2
|
4
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(3)
|
(2)
|
0
|
1
|
5
|
|
| Net Change in Cash |
(7)
N/A
|
(8)
-26%
|
(5)
+43%
|
4
N/A
|
0
-93%
|
37
+13 744%
|
41
+10%
|
40
-2%
|
48
+18%
|
12
-75%
|
2
-84%
|
(16)
N/A
|
(16)
+2%
|
(19)
-19%
|
(12)
+38%
|
1
N/A
|
10
+776%
|
20
+99%
|
15
-26%
|
22
+50%
|
27
+20%
|
18
-34%
|
27
+54%
|
21
-24%
|
5
-75%
|
12
+128%
|
(9)
N/A
|
(11)
-32%
|
(66)
-480%
|
(67)
-1%
|
(46)
+32%
|
(46)
-1%
|
62
N/A
|
57
-7%
|
(7)
N/A
|
25
N/A
|
(34)
N/A
|
(41)
-19%
|
9
N/A
|
(25)
N/A
|
(21)
+16%
|
(7)
+65%
|
9
N/A
|
15
+65%
|
4
-71%
|
19
+332%
|
3
-82%
|
32
+829%
|
62
+95%
|
38
-39%
|
54
+44%
|
36
-33%
|
7
-82%
|
(5)
N/A
|
(35)
-532%
|
(60)
-72%
|
(41)
+31%
|
(33)
+20%
|
(16)
+51%
|
2
N/A
|
2
-12%
|
(4)
N/A
|
(4)
+6%
|
8
N/A
|
(22)
N/A
|
5
N/A
|
(11)
N/A
|
(14)
-24%
|
(0)
+97%
|
(10)
-2 305%
|
13
N/A
|
21
+66%
|
14
-33%
|
9
-34%
|
12
+34%
|
(17)
N/A
|
(4)
+79%
|
9
N/A
|
(8)
N/A
|
4
N/A
|
(2)
N/A
|
(22)
-1 140%
|
3
N/A
|
6
+109%
|
3
-45%
|
10
+196%
|
(2)
N/A
|
(24)
-1 409%
|
(30)
-25%
|
(33)
-9%
|
(34)
-3%
|
(16)
+53%
|
0
N/A
|
11
+2 244%
|
5
-53%
|
6
+6%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
15
+1%
|
14
-3%
|
13
-8%
|
11
-14%
|
13
+21%
|
15
+8%
|
16
+10%
|
16
+3%
|
16
-2%
|
9
-45%
|
0
-98%
|
(1)
N/A
|
2
N/A
|
7
+324%
|
10
+36%
|
13
+28%
|
13
-2%
|
8
-37%
|
12
+52%
|
14
+19%
|
6
-60%
|
17
+201%
|
14
-20%
|
10
-30%
|
25
+160%
|
14
-46%
|
23
+67%
|
22
-2%
|
16
-29%
|
26
+64%
|
17
-36%
|
17
+5%
|
20
+14%
|
6
-70%
|
28
+370%
|
23
-20%
|
17
-25%
|
24
+42%
|
0
-100%
|
(1)
N/A
|
6
N/A
|
20
+256%
|
32
+63%
|
21
-33%
|
31
+44%
|
3
-89%
|
19
+448%
|
45
+136%
|
37
-18%
|
57
+54%
|
45
-21%
|
20
-55%
|
14
-32%
|
10
-28%
|
(9)
N/A
|
(1)
+93%
|
6
N/A
|
5
-19%
|
7
+45%
|
(8)
N/A
|
(20)
-171%
|
(38)
-88%
|
(33)
+14%
|
(36)
-7%
|
(29)
+20%
|
(20)
+32%
|
(10)
+50%
|
4
N/A
|
18
+337%
|
36
+105%
|
61
+70%
|
58
-6%
|
48
-17%
|
66
+40%
|
50
-25%
|
50
+0%
|
63
+26%
|
33
-48%
|
23
-29%
|
14
-41%
|
(11)
N/A
|
(2)
+81%
|
(10)
-381%
|
5
N/A
|
20
+332%
|
14
-32%
|
11
-17%
|
13
+15%
|
5
-63%
|
4
-10%
|
6
+47%
|
19
+194%
|
23
+21%
|
27
+20%
|
17
-38%
|
|