Fresh Del Monte Produce Inc
NYSE:FDP
Cash Flow Statement
Cash Flow Statement
Fresh Del Monte Produce 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 | Apr-2005 | Jul-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 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-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 | Jan-2016 | Apr-2016 | Jul-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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-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 |
116
|
141
|
165
|
195
|
222
|
237
|
239
|
226
|
185
|
164
|
143
|
139
|
150
|
137
|
129
|
110
|
69
|
5
|
(83)
|
(142)
|
(107)
|
(26)
|
87
|
180
|
191
|
169
|
169
|
157
|
130
|
141
|
141
|
145
|
146
|
114
|
99
|
61
|
80
|
96
|
95
|
95
|
102
|
123
|
135
|
145
|
124
|
128
|
108
|
(34)
|
(17)
|
(13)
|
2
|
145
|
130
|
130
|
140
|
66
|
103
|
135
|
142
|
226
|
190
|
162
|
136
|
119
|
117
|
41
|
10
|
(16)
|
(22)
|
23
|
62
|
69
|
45
|
24
|
22
|
46
|
75
|
104
|
90
|
80
|
63
|
37
|
68
|
98
|
121
|
148
|
124
|
(2)
|
(23)
|
(18)
|
15
|
142
|
147
|
152
|
82
|
94
|
|
| Depreciation & Amortization |
57
|
59
|
58
|
59
|
60
|
62
|
62
|
63
|
65
|
65
|
67
|
71
|
77
|
82
|
86
|
89
|
88
|
88
|
86
|
84
|
82
|
79
|
79
|
80
|
81
|
82
|
83
|
84
|
84
|
85
|
84
|
84
|
83
|
81
|
80
|
79
|
78
|
76
|
75
|
74
|
72
|
72
|
71
|
70
|
70
|
70
|
70
|
70
|
70
|
71
|
72
|
73
|
73
|
73
|
73
|
72
|
73
|
75
|
76
|
79
|
79
|
81
|
81
|
80
|
81
|
84
|
92
|
101
|
104
|
105
|
101
|
98
|
97
|
96
|
96
|
95
|
95
|
95
|
97
|
97
|
97
|
97
|
95
|
93
|
91
|
89
|
87
|
85
|
83
|
81
|
79
|
79
|
77
|
76
|
75
|
73
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(4)
|
(3)
|
(6)
|
(9)
|
(6)
|
(8)
|
(7)
|
(2)
|
5
|
5
|
9
|
5
|
(1)
|
(1)
|
(2)
|
(13)
|
(18)
|
(12)
|
(21)
|
(11)
|
(3)
|
(7)
|
1
|
1
|
(11)
|
(15)
|
(14)
|
(10)
|
1
|
6
|
1
|
2
|
5
|
(4)
|
(1)
|
2
|
5
|
10
|
10
|
8
|
1
|
(0)
|
0
|
(6)
|
(8)
|
(11)
|
(7)
|
0
|
2
|
7
|
3
|
3
|
4
|
10
|
10
|
6
|
5
|
(2)
|
(6)
|
(4)
|
(1)
|
(1)
|
3
|
(4)
|
(15)
|
(18)
|
(21)
|
(8)
|
3
|
2
|
2
|
(3)
|
(4)
|
2
|
6
|
5
|
4
|
(2)
|
(6)
|
(2)
|
8
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
2
|
3
|
4
|
6
|
6
|
6
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
8
|
8
|
8
|
7
|
9
|
9
|
10
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
12
|
12
|
13
|
13
|
14
|
17
|
18
|
18
|
28
|
25
|
24
|
24
|
12
|
12
|
13
|
13
|
12
|
12
|
11
|
11
|
10
|
8
|
7
|
7
|
8
|
8
|
7
|
7
|
7
|
8
|
8
|
7
|
7
|
7
|
8
|
9
|
10
|
10
|
8
|
8
|
7
|
7
|
9
|
9
|
9
|
10
|
|
| Other Non-Cash Items |
38
|
45
|
28
|
16
|
3
|
(9)
|
(18)
|
(14)
|
(14)
|
(9)
|
(15)
|
(14)
|
(13)
|
(20)
|
(15)
|
(11)
|
(9)
|
29
|
48
|
102
|
96
|
75
|
46
|
6
|
5
|
10
|
22
|
11
|
19
|
8
|
25
|
20
|
17
|
29
|
18
|
39
|
47
|
38
|
38
|
31
|
23
|
19
|
15
|
6
|
7
|
17
|
20
|
135
|
138
|
132
|
125
|
15
|
11
|
10
|
12
|
79
|
89
|
79
|
98
|
27
|
22
|
37
|
20
|
31
|
33
|
34
|
46
|
46
|
42
|
27
|
8
|
5
|
4
|
10
|
18
|
3
|
1
|
(2)
|
(9)
|
(1)
|
1
|
(6)
|
(0)
|
6
|
(20)
|
(14)
|
(12)
|
112
|
123
|
122
|
105
|
(36)
|
(24)
|
(26)
|
33
|
42
|
|
| Cash Taxes Paid |
8
|
8
|
8
|
4
|
11
|
17
|
16
|
17
|
11
|
6
|
6
|
8
|
8
|
5
|
5
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
5
|
6
|
6
|
7
|
6
|
7
|
7
|
7
|
6
|
3
|
5
|
4
|
8
|
9
|
10
|
17
|
15
|
18
|
16
|
13
|
13
|
9
|
10
|
5
|
4
|
9
|
10
|
14
|
15
|
14
|
14
|
12
|
12
|
12
|
15
|
21
|
20
|
17
|
14
|
8
|
10
|
10
|
10
|
7
|
10
|
9
|
9
|
0
|
9
|
10
|
10
|
10
|
13
|
13
|
15
|
27
|
15
|
15
|
15
|
13
|
15
|
16
|
14
|
15
|
17
|
18
|
|
| Cash Interest Paid |
22
|
18
|
13
|
9
|
6
|
5
|
2
|
4
|
3
|
2
|
2
|
4
|
7
|
12
|
13
|
15
|
15
|
18
|
23
|
24
|
29
|
29
|
29
|
28
|
22
|
15
|
13
|
13
|
12
|
12
|
11
|
9
|
9
|
10
|
9
|
9
|
8
|
6
|
5
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
8
|
12
|
16
|
19
|
20
|
18
|
24
|
23
|
27
|
24
|
20
|
21
|
20
|
25
|
21
|
20
|
20
|
20
|
20
|
24
|
24
|
26
|
26
|
24
|
22
|
20
|
19
|
20
|
19
|
19
|
17
|
13
|
|
| Change in Working Capital |
33
|
25
|
37
|
38
|
10
|
22
|
19
|
(11)
|
(7)
|
(19)
|
(22)
|
(47)
|
(83)
|
(76)
|
(86)
|
(75)
|
(56)
|
(55)
|
9
|
(13)
|
9
|
(27)
|
(86)
|
(123)
|
(108)
|
(42)
|
(52)
|
(63)
|
(25)
|
(46)
|
(43)
|
28
|
(11)
|
2
|
60
|
22
|
42
|
72
|
(3)
|
7
|
(18)
|
(54)
|
(35)
|
(49)
|
(63)
|
(111)
|
(99)
|
(67)
|
(47)
|
(12)
|
(7)
|
(7)
|
(20)
|
(6)
|
(6)
|
19
|
51
|
38
|
30
|
22
|
5
|
(23)
|
(50)
|
(37)
|
(75)
|
20
|
129
|
113
|
104
|
(15)
|
(70)
|
(8)
|
35
|
90
|
81
|
37
|
55
|
9
|
(16)
|
(32)
|
(61)
|
(22)
|
(71)
|
(137)
|
(117)
|
(126)
|
(60)
|
(13)
|
(3)
|
(1)
|
(19)
|
(5)
|
12
|
3
|
43
|
29
|
|
| Cash from Operating Activities |
246
N/A
|
270
+10%
|
280
+4%
|
308
+10%
|
296
-4%
|
311
+5%
|
302
-3%
|
264
-13%
|
228
-14%
|
200
-12%
|
172
-14%
|
157
-9%
|
139
-12%
|
130
-6%
|
123
-6%
|
110
-10%
|
88
-20%
|
61
-31%
|
50
-18%
|
25
-49%
|
72
+185%
|
94
+31%
|
124
+31%
|
147
+19%
|
174
+18%
|
228
+31%
|
227
0%
|
187
-18%
|
207
+10%
|
186
-10%
|
195
+5%
|
258
+32%
|
223
-13%
|
206
-8%
|
244
+19%
|
197
-19%
|
239
+21%
|
282
+18%
|
206
-27%
|
196
-5%
|
165
-16%
|
146
-11%
|
176
+21%
|
173
-2%
|
143
-17%
|
104
-27%
|
100
-4%
|
109
+8%
|
141
+30%
|
176
+25%
|
195
+11%
|
231
+19%
|
204
-11%
|
217
+6%
|
226
+4%
|
237
+5%
|
317
+33%
|
327
+3%
|
340
+4%
|
345
+1%
|
285
-17%
|
250
-12%
|
188
-25%
|
194
+3%
|
163
-16%
|
183
+12%
|
281
+54%
|
247
-12%
|
238
-4%
|
149
-37%
|
106
-29%
|
169
+59%
|
179
+6%
|
215
+20%
|
213
-1%
|
181
-15%
|
225
+25%
|
210
-7%
|
158
-24%
|
129
-19%
|
81
-37%
|
84
+3%
|
83
-2%
|
62
-25%
|
78
+26%
|
99
+28%
|
136
+37%
|
178
+31%
|
181
+2%
|
189
+4%
|
185
-2%
|
183
-1%
|
210
+15%
|
198
-6%
|
230
+16%
|
245
+7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(51)
|
(58)
|
(57)
|
(63)
|
(60)
|
(55)
|
(56)
|
(58)
|
(71)
|
(81)
|
(90)
|
(94)
|
(79)
|
(77)
|
(79)
|
(81)
|
(93)
|
(98)
|
(98)
|
(102)
|
(101)
|
(100)
|
(92)
|
(81)
|
(80)
|
(79)
|
(92)
|
(102)
|
(106)
|
(102)
|
(92)
|
(85)
|
(74)
|
(69)
|
(69)
|
(71)
|
(78)
|
(84)
|
(86)
|
(79)
|
(71)
|
(71)
|
(79)
|
(80)
|
(100)
|
(103)
|
(107)
|
(160)
|
(177)
|
(184)
|
(189)
|
(149)
|
(124)
|
(120)
|
(120)
|
(132)
|
(141)
|
(146)
|
(140)
|
(147)
|
(148)
|
(151)
|
(151)
|
(139)
|
(146)
|
(148)
|
(155)
|
(151)
|
(142)
|
(139)
|
(125)
|
(122)
|
(105)
|
(88)
|
(122)
|
(150)
|
(167)
|
(185)
|
(141)
|
(99)
|
(76)
|
(51)
|
(51)
|
(48)
|
(47)
|
(44)
|
(53)
|
(58)
|
(60)
|
(60)
|
(51)
|
(52)
|
(49)
|
(53)
|
(53)
|
(64)
|
|
| Other Items |
(10)
|
(33)
|
(30)
|
(5)
|
(107)
|
(59)
|
(62)
|
(101)
|
(2)
|
(11)
|
(33)
|
(318)
|
(318)
|
(319)
|
(297)
|
3
|
7
|
7
|
15
|
18
|
21
|
23
|
17
|
31
|
29
|
(370)
|
(380)
|
(398)
|
(403)
|
1
|
12
|
18
|
24
|
20
|
22
|
20
|
14
|
11
|
7
|
5
|
7
|
(1)
|
(1)
|
7
|
13
|
21
|
26
|
(2)
|
(10)
|
(11)
|
(18)
|
(11)
|
(9)
|
(6)
|
(6)
|
7
|
4
|
1
|
5
|
3
|
4
|
6
|
4
|
5
|
(368)
|
(368)
|
(366)
|
(344)
|
32
|
54
|
71
|
70
|
66
|
44
|
32
|
41
|
48
|
54
|
47
|
16
|
3
|
(2)
|
(2)
|
(1)
|
94
|
94
|
111
|
114
|
41
|
44
|
39
|
72
|
57
|
47
|
38
|
15
|
|
| Cash from Investing Activities |
(61)
N/A
|
(90)
-48%
|
(87)
+4%
|
(68)
+21%
|
(166)
-143%
|
(114)
+32%
|
(118)
-4%
|
(159)
-35%
|
(73)
+54%
|
(92)
-27%
|
(122)
-32%
|
(412)
-237%
|
(397)
+4%
|
(396)
+0%
|
(376)
+5%
|
(78)
+79%
|
(87)
-11%
|
(92)
-6%
|
(83)
+10%
|
(84)
-2%
|
(80)
+5%
|
(77)
+4%
|
(75)
+3%
|
(51)
+32%
|
(51)
+1%
|
(448)
-788%
|
(472)
-5%
|
(500)
-6%
|
(509)
-2%
|
(101)
+80%
|
(80)
+20%
|
(67)
+17%
|
(50)
+26%
|
(49)
+2%
|
(47)
+3%
|
(51)
-7%
|
(63)
-25%
|
(73)
-16%
|
(78)
-7%
|
(75)
+4%
|
(64)
+15%
|
(72)
-13%
|
(80)
-11%
|
(72)
+10%
|
(87)
-20%
|
(82)
+6%
|
(81)
+1%
|
(162)
-100%
|
(188)
-16%
|
(195)
-4%
|
(207)
-6%
|
(160)
+22%
|
(132)
+17%
|
(126)
+5%
|
(126)
0%
|
(125)
+1%
|
(136)
-9%
|
(145)
-7%
|
(135)
+7%
|
(143)
-6%
|
(144)
-1%
|
(145)
-1%
|
(148)
-2%
|
(134)
+9%
|
(513)
-284%
|
(516)
-1%
|
(521)
-1%
|
(495)
+5%
|
(111)
+78%
|
(85)
+23%
|
(54)
+37%
|
(52)
+3%
|
(39)
+26%
|
(44)
-13%
|
(90)
-105%
|
(109)
-21%
|
(119)
-9%
|
(130)
-10%
|
(94)
+28%
|
(83)
+12%
|
(73)
+11%
|
(53)
+27%
|
(53)
+0%
|
(49)
+7%
|
47
N/A
|
50
+6%
|
58
+18%
|
56
-3%
|
(19)
N/A
|
(16)
+19%
|
(13)
+20%
|
20
N/A
|
8
-62%
|
(6)
N/A
|
(15)
-168%
|
(49)
-225%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
25
|
27
|
25
|
21
|
4
|
7
|
12
|
13
|
12
|
9
|
4
|
5
|
6
|
5
|
4
|
2
|
(5)
|
(6)
|
(6)
|
(6)
|
2
|
10
|
131
|
147
|
150
|
143
|
22
|
6
|
1
|
1
|
1
|
(15)
|
(49)
|
(78)
|
(106)
|
(83)
|
(36)
|
(44)
|
(27)
|
(33)
|
(44)
|
(5)
|
(3)
|
(19)
|
(80)
|
(62)
|
(52)
|
(53)
|
(6)
|
(7)
|
(82)
|
(133)
|
(120)
|
(155)
|
(82)
|
(81)
|
(82)
|
(60)
|
(96)
|
(48)
|
(103)
|
(133)
|
(140)
|
(131)
|
(78)
|
(74)
|
(29)
|
(21)
|
(29)
|
(17)
|
(17)
|
(25)
|
(29)
|
(21)
|
(21)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(15)
|
(30)
|
|
| Net Issuance of Debt |
(192)
|
(203)
|
(210)
|
(259)
|
(138)
|
(147)
|
(112)
|
(53)
|
(134)
|
(20)
|
(18)
|
282
|
305
|
219
|
243
|
(8)
|
46
|
83
|
80
|
108
|
41
|
(8)
|
(49)
|
(242)
|
(289)
|
64
|
85
|
272
|
289
|
(124)
|
(140)
|
(198)
|
(186)
|
(119)
|
(117)
|
(31)
|
(90)
|
(133)
|
(91)
|
(81)
|
(55)
|
(45)
|
(84)
|
(88)
|
(23)
|
80
|
73
|
127
|
137
|
61
|
41
|
16
|
60
|
28
|
73
|
(19)
|
(71)
|
(26)
|
(82)
|
(27)
|
(14)
|
33
|
144
|
127
|
532
|
463
|
345
|
305
|
(99)
|
(50)
|
(38)
|
(78)
|
(99)
|
(103)
|
(79)
|
(45)
|
(67)
|
(64)
|
(36)
|
(23)
|
20
|
(11)
|
9
|
21
|
(81)
|
(62)
|
(85)
|
(140)
|
(73)
|
(116)
|
(131)
|
(156)
|
(167)
|
(84)
|
(97)
|
(71)
|
|
| Cash Paid for Dividends |
(3)
|
(6)
|
(8)
|
(11)
|
(11)
|
(14)
|
(17)
|
(26)
|
(34)
|
(40)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(38)
|
(29)
|
(17)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(9)
|
(15)
|
(18)
|
(24)
|
(23)
|
(23)
|
(23)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(31)
|
(30)
|
(30)
|
(30)
|
(30)
|
(29)
|
(29)
|
(22)
|
(14)
|
(10)
|
(7)
|
(12)
|
(14)
|
(13)
|
(14)
|
(14)
|
(17)
|
(21)
|
(24)
|
(26)
|
(29)
|
(29)
|
(29)
|
(29)
|
(31)
|
(34)
|
(36)
|
(41)
|
(43)
|
(45)
|
(48)
|
(50)
|
(53)
|
(55)
|
(57)
|
|
| Other |
(0)
|
2
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
2
|
1
|
11
|
17
|
23
|
28
|
15
|
11
|
8
|
5
|
3
|
1
|
(1)
|
(3)
|
(0)
|
4
|
12
|
14
|
11
|
11
|
5
|
3
|
4
|
(0)
|
5
|
5
|
5
|
5
|
0
|
(1)
|
(7)
|
(7)
|
(47)
|
(56)
|
(55)
|
(58)
|
(22)
|
(14)
|
(10)
|
(8)
|
(5)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(8)
|
(8)
|
(7)
|
(11)
|
(6)
|
(5)
|
(9)
|
(4)
|
(7)
|
(8)
|
(4)
|
(4)
|
(4)
|
(5)
|
(26)
|
(28)
|
(26)
|
(29)
|
(7)
|
(6)
|
(6)
|
(4)
|
(3)
|
(7)
|
(7)
|
|
| Cash from Financing Activities |
(186)
N/A
|
(179)
+4%
|
(189)
-6%
|
(245)
-29%
|
(128)
+48%
|
(160)
-25%
|
(122)
+24%
|
(66)
+46%
|
(155)
-134%
|
(48)
+69%
|
(54)
-13%
|
241
N/A
|
264
+10%
|
178
-33%
|
201
+13%
|
(51)
N/A
|
1
N/A
|
32
+2 533%
|
37
+18%
|
74
+98%
|
18
-76%
|
(12)
N/A
|
(41)
-245%
|
(106)
-157%
|
(138)
-30%
|
216
N/A
|
228
+6%
|
305
+33%
|
312
+2%
|
(101)
N/A
|
(111)
-10%
|
(182)
-64%
|
(190)
-4%
|
(160)
+16%
|
(189)
-19%
|
(137)
+28%
|
(175)
-28%
|
(178)
-2%
|
(153)
+14%
|
(126)
+18%
|
(107)
+15%
|
(100)
+6%
|
(98)
+2%
|
(104)
-5%
|
(55)
+46%
|
(20)
+63%
|
(12)
+40%
|
51
N/A
|
56
+9%
|
32
-43%
|
12
-64%
|
(89)
N/A
|
(95)
-7%
|
(118)
-25%
|
(109)
+8%
|
(134)
-23%
|
(185)
-38%
|
(180)
+2%
|
(226)
-25%
|
(205)
+9%
|
(149)
+27%
|
(123)
+18%
|
(33)
+73%
|
(54)
-62%
|
363
N/A
|
350
-4%
|
237
-32%
|
242
+2%
|
(146)
N/A
|
(98)
+33%
|
(70)
+29%
|
(109)
-56%
|
(144)
-32%
|
(152)
-6%
|
(124)
+18%
|
(86)
+31%
|
(99)
-15%
|
(89)
+10%
|
(61)
+31%
|
(53)
+13%
|
(14)
+74%
|
(43)
-212%
|
(24)
+45%
|
(12)
+49%
|
(115)
-855%
|
(120)
-5%
|
(146)
-22%
|
(214)
-46%
|
(154)
+28%
|
(178)
-16%
|
(194)
-9%
|
(210)
-8%
|
(228)
-9%
|
(147)
+36%
|
(173)
-18%
|
(166)
+4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
6
|
5
|
6
|
2
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
5
|
7
|
9
|
8
|
(2)
|
3
|
3
|
5
|
5
|
3
|
(2)
|
1
|
3
|
(1)
|
4
|
0
|
(4)
|
(2)
|
(3)
|
(1)
|
5
|
4
|
4
|
7
|
10
|
12
|
13
|
15
|
12
|
10
|
7
|
1
|
(1)
|
(0)
|
0
|
(0)
|
(2)
|
(1)
|
(2)
|
(4)
|
2
|
3
|
10
|
11
|
4
|
3
|
(3)
|
(1)
|
(3)
|
(2)
|
(3)
|
1
|
7
|
5
|
8
|
3
|
0
|
0
|
(1)
|
2
|
(4)
|
(2)
|
(2)
|
(5)
|
6
|
3
|
2
|
5
|
1
|
|
| Net Change in Cash |
(1)
N/A
|
2
N/A
|
5
+137%
|
(4)
N/A
|
3
N/A
|
39
+1 161%
|
64
+62%
|
42
-35%
|
2
-94%
|
63
+2 525%
|
(1)
N/A
|
(9)
-1 171%
|
12
N/A
|
(82)
N/A
|
(46)
+44%
|
(18)
+62%
|
3
N/A
|
2
-38%
|
5
+135%
|
15
+226%
|
11
-31%
|
5
-56%
|
7
+49%
|
(10)
N/A
|
(15)
-59%
|
(5)
+68%
|
(18)
-273%
|
(3)
+86%
|
16
N/A
|
(7)
N/A
|
10
N/A
|
7
-34%
|
(13)
N/A
|
(0)
+98%
|
12
N/A
|
15
+22%
|
4
-74%
|
29
+653%
|
(24)
N/A
|
(2)
+91%
|
(8)
-250%
|
(23)
-200%
|
(2)
+90%
|
(7)
-218%
|
(2)
+77%
|
(1)
+25%
|
6
N/A
|
3
-57%
|
13
+388%
|
17
+31%
|
7
-60%
|
(8)
N/A
|
(10)
-19%
|
(13)
-31%
|
5
N/A
|
(9)
N/A
|
6
N/A
|
8
+33%
|
(19)
N/A
|
(5)
+75%
|
(9)
-85%
|
(18)
-107%
|
7
N/A
|
5
-25%
|
11
+128%
|
15
+35%
|
(7)
N/A
|
(4)
+49%
|
(16)
-308%
|
(24)
-52%
|
(6)
+74%
|
12
N/A
|
(1)
N/A
|
15
N/A
|
(2)
N/A
|
(17)
-630%
|
6
N/A
|
(12)
N/A
|
5
N/A
|
(0)
N/A
|
(1)
-175%
|
(4)
-264%
|
9
N/A
|
1
-88%
|
10
+845%
|
28
+171%
|
50
+77%
|
17
-67%
|
7
-61%
|
(6)
N/A
|
(27)
-352%
|
(1)
+96%
|
(8)
-550%
|
48
N/A
|
46
-3%
|
32
-32%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
195
N/A
|
213
+9%
|
223
+5%
|
245
+10%
|
236
-4%
|
257
+9%
|
246
-4%
|
206
-16%
|
156
-24%
|
119
-24%
|
82
-31%
|
63
-23%
|
60
-5%
|
53
-10%
|
44
-18%
|
29
-34%
|
(5)
N/A
|
(38)
-596%
|
(48)
-27%
|
(77)
-60%
|
(29)
+62%
|
(5)
+81%
|
32
N/A
|
66
+109%
|
94
+43%
|
149
+58%
|
135
-10%
|
86
-37%
|
100
+17%
|
84
-17%
|
102
+22%
|
173
+69%
|
150
-13%
|
136
-9%
|
175
+28%
|
127
-28%
|
161
+27%
|
198
+22%
|
121
-39%
|
116
-4%
|
94
-20%
|
75
-20%
|
97
+30%
|
93
-4%
|
43
-53%
|
1
-97%
|
(7)
N/A
|
(51)
-658%
|
(36)
+28%
|
(8)
+78%
|
6
N/A
|
82
+1 283%
|
81
-1%
|
98
+21%
|
106
+8%
|
106
0%
|
176
+67%
|
180
+2%
|
200
+11%
|
198
-1%
|
137
-31%
|
98
-28%
|
37
-63%
|
56
+52%
|
17
-69%
|
34
+100%
|
126
+268%
|
96
-24%
|
96
0%
|
10
-89%
|
(19)
N/A
|
47
N/A
|
74
+58%
|
127
+72%
|
91
-28%
|
31
-66%
|
58
+90%
|
25
-57%
|
18
-29%
|
30
+69%
|
5
-82%
|
33
+507%
|
32
-3%
|
14
-57%
|
31
+123%
|
56
+82%
|
83
+50%
|
120
+44%
|
121
+0%
|
129
+7%
|
134
+3%
|
131
-2%
|
161
+23%
|
145
-10%
|
176
+21%
|
181
+3%
|
|