Choice Hotels International Inc
NYSE:CHH
Cash Flow Statement
Cash Flow Statement
Choice Hotels International 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 |
16
|
17
|
27
|
61
|
62
|
64
|
66
|
72
|
73
|
74
|
75
|
74
|
76
|
79
|
86
|
88
|
93
|
96
|
110
|
113
|
111
|
116
|
108
|
111
|
114
|
112
|
109
|
100
|
98
|
96
|
93
|
98
|
98
|
99
|
107
|
107
|
107
|
108
|
110
|
111
|
115
|
119
|
126
|
122
|
121
|
121
|
111
|
114
|
117
|
121
|
121
|
123
|
122
|
122
|
124
|
128
|
128
|
131
|
137
|
107
|
110
|
122
|
131
|
122
|
123
|
152
|
175
|
216
|
221
|
216
|
212
|
223
|
248
|
171
|
110
|
75
|
42
|
131
|
233
|
289
|
334
|
354
|
341
|
332
|
318
|
296
|
285
|
259
|
237
|
239
|
253
|
300
|
313
|
308
|
382
|
370
|
|
| Depreciation & Amortization |
12
|
12
|
12
|
11
|
11
|
12
|
12
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
9
|
9
|
10
|
11
|
11
|
12
|
12
|
12
|
11
|
7
|
6
|
5
|
3
|
7
|
8
|
10
|
12
|
14
|
15
|
15
|
16
|
19
|
22
|
25
|
26
|
26
|
26
|
25
|
25
|
25
|
25
|
24
|
27
|
30
|
34
|
39
|
39
|
76
|
41
|
55
|
63
|
71
|
79
|
72
|
75
|
79
|
|
| Change in Deffered Taxes |
0
|
9
|
15
|
13
|
10
|
7
|
3
|
(8)
|
(11)
|
(18)
|
(18)
|
(15)
|
(14)
|
(10)
|
(13)
|
(13)
|
(13)
|
(16)
|
(19)
|
(17)
|
(19)
|
(20)
|
(14)
|
(8)
|
(6)
|
(0)
|
2
|
3
|
1
|
1
|
2
|
6
|
6
|
6
|
3
|
(2)
|
(2)
|
(2)
|
3
|
1
|
6
|
5
|
4
|
(1)
|
2
|
7
|
(3)
|
(6)
|
(7)
|
(24)
|
(25)
|
(23)
|
(25)
|
(16)
|
(6)
|
1
|
7
|
7
|
(2)
|
(30)
|
(40)
|
(34)
|
26
|
57
|
64
|
62
|
0
|
(4)
|
(8)
|
(5)
|
5
|
10
|
(15)
|
(20)
|
(25)
|
(45)
|
(20)
|
(21)
|
(48)
|
(1)
|
(3)
|
(3)
|
11
|
(20)
|
(9)
|
(12)
|
(2)
|
(1)
|
(10)
|
(6)
|
(18)
|
(19)
|
(18)
|
(15)
|
(16)
|
20
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
5
|
7
|
9
|
11
|
10
|
12
|
12
|
11
|
10
|
10
|
10
|
14
|
14
|
12
|
12
|
9
|
11
|
11
|
13
|
15
|
13
|
12
|
12
|
12
|
12
|
13
|
14
|
11
|
12
|
11
|
11
|
10
|
9
|
10
|
11
|
12
|
13
|
14
|
14
|
15
|
15
|
15
|
25
|
23
|
23
|
23
|
14
|
16
|
16
|
16
|
17
|
18
|
11
|
10
|
10
|
10
|
17
|
26
|
29
|
36
|
38
|
37
|
40
|
43
|
46
|
49
|
49
|
47
|
47
|
42
|
45
|
43
|
42
|
43
|
38
|
38
|
|
| Other Non-Cash Items |
36
|
35
|
25
|
2
|
3
|
3
|
2
|
(3)
|
(3)
|
(2)
|
1
|
3
|
4
|
4
|
2
|
4
|
5
|
7
|
9
|
8
|
10
|
7
|
7
|
11
|
12
|
16
|
18
|
28
|
27
|
24
|
19
|
10
|
9
|
12
|
13
|
10
|
12
|
12
|
16
|
19
|
16
|
16
|
41
|
16
|
18
|
19
|
(9)
|
15
|
13
|
11
|
13
|
15
|
18
|
20
|
26
|
19
|
21
|
23
|
15
|
47
|
53
|
60
|
79
|
62
|
71
|
69
|
60
|
71
|
73
|
78
|
85
|
80
|
69
|
75
|
59
|
47
|
52
|
28
|
28
|
48
|
38
|
48
|
52
|
29
|
16
|
14
|
5
|
(42)
|
(8)
|
(29)
|
(47)
|
(49)
|
(48)
|
(36)
|
(111)
|
(101)
|
|
| Cash Taxes Paid |
29
|
20
|
19
|
15
|
21
|
28
|
37
|
50
|
44
|
48
|
56
|
54
|
54
|
47
|
44
|
50
|
50
|
53
|
52
|
57
|
58
|
62
|
78
|
69
|
66
|
69
|
52
|
46
|
46
|
34
|
37
|
34
|
38
|
45
|
44
|
50
|
50
|
46
|
41
|
46
|
43
|
52
|
54
|
52
|
51
|
49
|
39
|
48
|
52
|
55
|
86
|
78
|
74
|
79
|
59
|
55
|
57
|
46
|
55
|
66
|
63
|
84
|
65
|
39
|
43
|
31
|
59
|
77
|
73
|
70
|
52
|
42
|
42
|
28
|
16
|
9
|
8
|
25
|
67
|
107
|
107
|
130
|
130
|
116
|
117
|
108
|
105
|
94
|
95
|
91
|
88
|
108
|
109
|
121
|
119
|
85
|
|
| Cash Interest Paid |
17
|
16
|
15
|
14
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
13
|
14
|
15
|
15
|
16
|
16
|
17
|
16
|
14
|
13
|
12
|
14
|
14
|
15
|
15
|
15
|
11
|
11
|
8
|
6
|
5
|
4
|
3
|
3
|
2
|
9
|
8
|
15
|
16
|
16
|
16
|
16
|
17
|
30
|
31
|
44
|
43
|
43
|
42
|
41
|
41
|
40
|
40
|
40
|
40
|
41
|
41
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
43
|
43
|
43
|
43
|
43
|
44
|
48
|
41
|
50
|
43
|
45
|
47
|
44
|
44
|
44
|
44
|
44
|
44
|
47
|
46
|
54
|
55
|
61
|
67
|
75
|
72
|
67
|
80
|
69
|
87
|
90
|
|
| Change in Working Capital |
32
|
16
|
15
|
13
|
20
|
28
|
24
|
43
|
52
|
57
|
41
|
35
|
27
|
42
|
47
|
46
|
47
|
36
|
41
|
40
|
38
|
36
|
28
|
23
|
5
|
(9)
|
(1)
|
(35)
|
(28)
|
(14)
|
(30)
|
(10)
|
(11)
|
(20)
|
10
|
22
|
7
|
10
|
5
|
(8)
|
(3)
|
(12)
|
(35)
|
6
|
(3)
|
(13)
|
30
|
22
|
25
|
73
|
68
|
63
|
43
|
23
|
(3)
|
6
|
(8)
|
(17)
|
(11)
|
21
|
69
|
36
|
(11)
|
10
|
(28)
|
(36)
|
(9)
|
(55)
|
(44)
|
(26)
|
(32)
|
(61)
|
(66)
|
(78)
|
(21)
|
7
|
4
|
48
|
47
|
23
|
53
|
17
|
(26)
|
(5)
|
(44)
|
(4)
|
21
|
6
|
26
|
25
|
35
|
17
|
12
|
(6)
|
(63)
|
(98)
|
|
| Cash from Operating Activities |
97
N/A
|
89
-8%
|
93
+5%
|
99
+6%
|
106
+7%
|
114
+7%
|
106
-7%
|
115
+9%
|
122
+6%
|
122
+0%
|
109
-11%
|
108
0%
|
103
-5%
|
124
+21%
|
132
+6%
|
134
+1%
|
141
+6%
|
133
-6%
|
150
+13%
|
154
+2%
|
150
-3%
|
148
-1%
|
138
-7%
|
146
+5%
|
134
-8%
|
126
-5%
|
138
+9%
|
104
-24%
|
107
+2%
|
115
+8%
|
92
-20%
|
112
+22%
|
109
-3%
|
105
-3%
|
140
+33%
|
145
+3%
|
133
-8%
|
135
+2%
|
143
+5%
|
131
-8%
|
141
+7%
|
136
-4%
|
144
+6%
|
150
+4%
|
146
-3%
|
144
-2%
|
138
-4%
|
154
+11%
|
159
+3%
|
190
+20%
|
186
-2%
|
188
+1%
|
167
-11%
|
160
-4%
|
153
-4%
|
165
+8%
|
160
-3%
|
155
-3%
|
150
-3%
|
152
+1%
|
198
+30%
|
188
-5%
|
229
+21%
|
257
+13%
|
238
-8%
|
257
+8%
|
239
-7%
|
243
+2%
|
256
+5%
|
277
+8%
|
287
+4%
|
271
-6%
|
259
-4%
|
174
-33%
|
149
-14%
|
110
-26%
|
104
-5%
|
211
+102%
|
286
+35%
|
384
+34%
|
448
+17%
|
441
-2%
|
404
-8%
|
367
-9%
|
315
-14%
|
333
+6%
|
349
+5%
|
297
-15%
|
286
-3%
|
284
-1%
|
286
+1%
|
319
+12%
|
338
+6%
|
322
-5%
|
268
-17%
|
270
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(12)
|
(11)
|
(14)
|
(12)
|
(11)
|
(11)
|
(10)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(12)
|
(13)
|
(12)
|
(10)
|
(8)
|
(7)
|
(8)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(14)
|
(18)
|
(21)
|
(24)
|
(22)
|
(17)
|
(15)
|
(11)
|
(12)
|
(12)
|
(15)
|
(15)
|
(26)
|
(31)
|
(31)
|
(33)
|
(22)
|
(19)
|
(17)
|
(22)
|
(25)
|
(29)
|
(32)
|
(29)
|
(27)
|
(25)
|
(24)
|
(56)
|
(58)
|
(58)
|
(59)
|
(26)
|
(25)
|
(36)
|
(45)
|
(53)
|
(62)
|
(69)
|
(232)
|
(233)
|
(225)
|
(216)
|
(48)
|
(35)
|
(38)
|
(39)
|
(51)
|
(78)
|
(96)
|
(104)
|
(99)
|
(94)
|
(87)
|
(89)
|
(108)
|
(118)
|
(132)
|
(146)
|
(152)
|
(146)
|
(158)
|
(155)
|
(141)
|
(146)
|
|
| Other Items |
(2)
|
1
|
(3)
|
(0)
|
(5)
|
(7)
|
(4)
|
38
|
36
|
36
|
35
|
(7)
|
(6)
|
(5)
|
(13)
|
(13)
|
(16)
|
(16)
|
(9)
|
(10)
|
(9)
|
(12)
|
(12)
|
(9)
|
(6)
|
(4)
|
(7)
|
(8)
|
(9)
|
(8)
|
8
|
8
|
8
|
1
|
(6)
|
(8)
|
(10)
|
(4)
|
(12)
|
(9)
|
(4)
|
(7)
|
(5)
|
(32)
|
(32)
|
(29)
|
(29)
|
4
|
6
|
16
|
13
|
4
|
(1)
|
(3)
|
(44)
|
(71)
|
(107)
|
(120)
|
(78)
|
(42)
|
(47)
|
(54)
|
(52)
|
(64)
|
(258)
|
(260)
|
(267)
|
(269)
|
(22)
|
(25)
|
(9)
|
(18)
|
(37)
|
(20)
|
(14)
|
11
|
19
|
12
|
4
|
(1)
|
4
|
34
|
(411)
|
(348)
|
(362)
|
(389)
|
46
|
(147)
|
(147)
|
(122)
|
(74)
|
61
|
63
|
37
|
(58)
|
(72)
|
|
| Cash from Investing Activities |
(12)
N/A
|
(12)
+4%
|
(15)
-27%
|
(15)
+1%
|
(18)
-20%
|
(18)
-2%
|
(15)
+16%
|
28
N/A
|
29
+3%
|
29
+1%
|
30
+2%
|
(14)
N/A
|
(14)
-1%
|
(17)
-23%
|
(26)
-51%
|
(25)
+4%
|
(25)
-4%
|
(23)
+8%
|
(16)
+34%
|
(17)
-11%
|
(19)
-9%
|
(21)
-11%
|
(24)
-13%
|
(21)
+10%
|
(18)
+17%
|
(16)
+12%
|
(18)
-13%
|
(20)
-15%
|
(21)
-2%
|
(20)
+2%
|
(4)
+79%
|
(3)
+23%
|
(6)
-73%
|
(17)
-198%
|
(27)
-59%
|
(32)
-19%
|
(32)
+2%
|
(21)
+33%
|
(26)
-25%
|
(20)
+23%
|
(16)
+20%
|
(19)
-17%
|
(20)
-7%
|
(47)
-133%
|
(58)
-23%
|
(60)
-3%
|
(60)
-1%
|
(29)
+51%
|
(16)
+46%
|
(3)
+80%
|
(5)
-53%
|
(18)
-259%
|
(26)
-47%
|
(32)
-22%
|
(75)
-139%
|
(100)
-32%
|
(134)
-34%
|
(144)
-8%
|
(103)
+29%
|
(99)
+4%
|
(105)
-7%
|
(112)
-7%
|
(111)
+1%
|
(90)
+19%
|
(284)
-215%
|
(296)
-4%
|
(312)
-5%
|
(321)
-3%
|
(84)
+74%
|
(94)
-11%
|
(242)
-157%
|
(251)
-4%
|
(262)
-4%
|
(235)
+10%
|
(62)
+74%
|
(25)
+60%
|
(19)
+21%
|
(28)
-44%
|
(47)
-67%
|
(79)
-69%
|
(92)
-16%
|
(70)
+24%
|
(510)
-629%
|
(442)
+13%
|
(449)
-2%
|
(478)
-6%
|
(62)
+87%
|
(266)
-328%
|
(279)
-5%
|
(269)
+4%
|
(226)
+16%
|
(85)
+63%
|
(95)
-12%
|
(118)
-24%
|
(199)
-69%
|
(218)
-10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(96)
|
(102)
|
(93)
|
(115)
|
(116)
|
(94)
|
(69)
|
(74)
|
(82)
|
(110)
|
(131)
|
(140)
|
(113)
|
(74)
|
(58)
|
(35)
|
(24)
|
(18)
|
(14)
|
7
|
(12)
|
(43)
|
(151)
|
(180)
|
(162)
|
(133)
|
(24)
|
(55)
|
(73)
|
(91)
|
(110)
|
(50)
|
(42)
|
(26)
|
(10)
|
(9)
|
(1)
|
(0)
|
(20)
|
(50)
|
(64)
|
(72)
|
(46)
|
(16)
|
1
|
9
|
5
|
5
|
0
|
(0)
|
(17)
|
(68)
|
(66)
|
(65)
|
(99)
|
(66)
|
(70)
|
(89)
|
(43)
|
(23)
|
(21)
|
0
|
5
|
4
|
(12)
|
(27)
|
(65)
|
(107)
|
(111)
|
(101)
|
(66)
|
(29)
|
(59)
|
(55)
|
(51)
|
(45)
|
5
|
10
|
4
|
(2)
|
(13)
|
(19)
|
(247)
|
(431)
|
(573)
|
(647)
|
(484)
|
(356)
|
(257)
|
(416)
|
(398)
|
(363)
|
(368)
|
(181)
|
(129)
|
(131)
|
|
| Net Issuance of Debt |
20
|
33
|
21
|
26
|
27
|
1
|
(22)
|
(61)
|
(57)
|
(22)
|
28
|
82
|
61
|
4
|
(12)
|
(55)
|
(74)
|
(81)
|
(109)
|
(102)
|
(75)
|
(25)
|
91
|
100
|
95
|
65
|
(44)
|
12
|
31
|
40
|
58
|
(7)
|
(16)
|
(13)
|
(38)
|
(30)
|
(38)
|
(43)
|
(7)
|
(0)
|
(3)
|
393
|
560
|
596
|
606
|
214
|
6
|
(62)
|
(65)
|
(77)
|
(38)
|
(10)
|
(5)
|
1
|
29
|
29
|
90
|
109
|
49
|
25
|
(31)
|
(39)
|
(67)
|
(116)
|
(68)
|
(70)
|
(19)
|
29
|
10
|
(10)
|
94
|
93
|
406
|
450
|
170
|
191
|
(173)
|
(196)
|
(7)
|
0
|
0
|
0
|
42
|
88
|
263
|
272
|
237
|
369
|
319
|
485
|
425
|
205
|
184
|
34
|
106
|
135
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(14)
|
(20)
|
(28)
|
(28)
|
(29)
|
(29)
|
(30)
|
(31)
|
(33)
|
(34)
|
(35)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(44)
|
(45)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(43)
|
(43)
|
(644)
|
(654)
|
(644)
|
(644)
|
(43)
|
(33)
|
(43)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(45)
|
(45)
|
(45)
|
(46)
|
(46)
|
(46)
|
(47)
|
(47)
|
(48)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(48)
|
(48)
|
(48)
|
(49)
|
(49)
|
(37)
|
(25)
|
(13)
|
(0)
|
(13)
|
(25)
|
(38)
|
(51)
|
(52)
|
(53)
|
(52)
|
(54)
|
(55)
|
(56)
|
(58)
|
(58)
|
(57)
|
(55)
|
(54)
|
(54)
|
(53)
|
(53)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
5
|
12
|
12
|
12
|
9
|
5
|
5
|
6
|
7
|
7
|
6
|
10
|
9
|
8
|
10
|
6
|
5
|
4
|
(8)
|
(9)
|
(10)
|
(10)
|
(1)
|
(1)
|
1
|
1
|
(4)
|
(3)
|
(3)
|
(3)
|
2
|
2
|
2
|
2
|
3
|
0
|
4
|
3
|
(5)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
24
|
24
|
23
|
24
|
(2)
|
(2)
|
(26)
|
(26)
|
(25)
|
(28)
|
(4)
|
(4)
|
(8)
|
(5)
|
0
|
(4)
|
(0)
|
(0)
|
0
|
(0)
|
2
|
2
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(4)
|
(9)
|
(8)
|
0
|
(5)
|
0
|
0
|
|
| Cash from Financing Activities |
(76)
N/A
|
(69)
+9%
|
(72)
-4%
|
(89)
-24%
|
(89)
N/A
|
(93)
-4%
|
(91)
+2%
|
(136)
-50%
|
(146)
-8%
|
(145)
+1%
|
(124)
+14%
|
(87)
+30%
|
(80)
+7%
|
(100)
-24%
|
(100)
0%
|
(121)
-21%
|
(125)
-3%
|
(121)
+3%
|
(145)
-20%
|
(118)
+19%
|
(116)
+2%
|
(102)
+12%
|
(95)
+7%
|
(114)
-20%
|
(101)
+12%
|
(103)
-2%
|
(104)
-2%
|
(76)
+27%
|
(77)
-2%
|
(88)
-14%
|
(87)
+1%
|
(95)
-10%
|
(96)
-1%
|
(79)
+18%
|
(99)
-25%
|
(91)
+8%
|
(93)
-2%
|
(98)
-5%
|
(71)
+27%
|
(95)
-33%
|
(110)
-15%
|
278
N/A
|
(134)
N/A
|
(77)
+43%
|
(40)
+48%
|
(424)
-970%
|
(30)
+93%
|
(88)
-191%
|
(106)
-20%
|
(119)
-12%
|
(96)
+19%
|
(121)
-26%
|
(112)
+8%
|
(106)
+5%
|
(120)
-13%
|
(85)
+29%
|
(32)
+62%
|
(33)
-2%
|
(41)
-24%
|
(44)
-9%
|
(99)
-123%
|
(87)
+12%
|
(86)
+1%
|
(136)
-58%
|
(106)
+22%
|
(122)
-15%
|
(135)
-10%
|
(129)
+4%
|
(176)
-36%
|
(186)
-5%
|
(45)
+76%
|
(13)
+72%
|
294
N/A
|
341
+16%
|
73
-79%
|
115
+59%
|
(185)
N/A
|
(190)
-3%
|
(16)
+92%
|
(28)
-73%
|
(51)
-85%
|
(71)
-38%
|
(255)
-261%
|
(394)
-55%
|
(361)
+8%
|
(427)
-18%
|
(304)
+29%
|
(46)
+85%
|
3
N/A
|
8
+146%
|
(39)
N/A
|
(222)
-467%
|
(246)
-11%
|
(206)
+16%
|
(76)
+63%
|
(50)
+34%
|
|
| 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
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(2)
|
0
|
1
|
2
|
(0)
|
2
|
2
|
2
|
3
|
0
|
(0)
|
(0)
|
(1)
|
1
|
1
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
(0)
|
1
|
1
|
0
|
1
|
0
|
2
|
3
|
|
| Net Change in Cash |
8
N/A
|
8
-2%
|
7
-20%
|
(5)
N/A
|
(1)
+85%
|
3
N/A
|
0
-86%
|
8
+1 800%
|
5
-39%
|
7
+46%
|
14
+113%
|
8
-45%
|
8
+6%
|
7
-12%
|
6
-12%
|
(12)
N/A
|
(9)
+25%
|
(11)
-30%
|
(10)
+10%
|
19
N/A
|
15
-19%
|
26
+66%
|
20
-20%
|
11
-48%
|
16
+51%
|
9
-42%
|
15
+62%
|
6
-58%
|
6
-3%
|
5
-13%
|
1
-77%
|
15
+1 167%
|
8
-47%
|
9
+12%
|
16
+74%
|
23
+47%
|
11
-54%
|
20
+86%
|
45
+128%
|
16
-65%
|
15
-5%
|
394
+2 529%
|
(10)
N/A
|
27
N/A
|
49
+80%
|
(342)
N/A
|
46
N/A
|
34
-27%
|
35
+3%
|
68
+96%
|
83
+23%
|
47
-43%
|
26
-45%
|
19
-25%
|
(45)
N/A
|
(21)
+53%
|
(7)
+70%
|
(23)
-249%
|
7
N/A
|
9
+33%
|
(7)
N/A
|
(10)
-51%
|
33
N/A
|
33
+1%
|
(151)
N/A
|
(161)
-7%
|
(208)
-29%
|
(209)
0%
|
(5)
+98%
|
(3)
+45%
|
1
N/A
|
7
+1 083%
|
290
+3 987%
|
280
-4%
|
160
-43%
|
201
+25%
|
(99)
N/A
|
(6)
+94%
|
223
N/A
|
277
+24%
|
304
+10%
|
299
-2%
|
(363)
N/A
|
(470)
-30%
|
(496)
-5%
|
(571)
-15%
|
(16)
+97%
|
(15)
+8%
|
10
N/A
|
24
+132%
|
22
-9%
|
13
-39%
|
(2)
N/A
|
(2)
+13%
|
(6)
-233%
|
5
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
86
N/A
|
77
-11%
|
82
+7%
|
85
+3%
|
94
+11%
|
103
+10%
|
95
-8%
|
106
+11%
|
115
+8%
|
116
+1%
|
103
-11%
|
101
-2%
|
94
-7%
|
112
+19%
|
119
+6%
|
122
+2%
|
132
+8%
|
125
-5%
|
144
+15%
|
146
+2%
|
140
-4%
|
139
-1%
|
127
-8%
|
134
+5%
|
122
-9%
|
115
-6%
|
127
+10%
|
92
-28%
|
94
+3%
|
103
+9%
|
80
-22%
|
101
+27%
|
95
-6%
|
87
-8%
|
119
+37%
|
121
+1%
|
111
-8%
|
118
+6%
|
128
+8%
|
121
-6%
|
129
+7%
|
124
-4%
|
129
+4%
|
135
+5%
|
120
-11%
|
113
-6%
|
107
-5%
|
121
+12%
|
136
+13%
|
171
+25%
|
168
-2%
|
166
-1%
|
141
-15%
|
131
-7%
|
121
-7%
|
137
+13%
|
132
-3%
|
130
-2%
|
126
-4%
|
96
-24%
|
140
+46%
|
130
-7%
|
170
+31%
|
231
+36%
|
212
-8%
|
221
+4%
|
194
-12%
|
190
-2%
|
194
+2%
|
208
+7%
|
55
-74%
|
38
-31%
|
34
-10%
|
(41)
N/A
|
102
N/A
|
75
-26%
|
66
-12%
|
172
+158%
|
235
+37%
|
306
+30%
|
352
+15%
|
337
-4%
|
305
-9%
|
273
-11%
|
228
-16%
|
244
+7%
|
241
-1%
|
178
-26%
|
154
-13%
|
138
-11%
|
134
-3%
|
174
+30%
|
180
+4%
|
167
-7%
|
127
-24%
|
125
-1%
|
|