Greenbrier Companies Inc
NYSE:GBX
Cash Flow Statement
Cash Flow Statement
Greenbrier Companies Inc
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(24)
|
(24)
|
(26)
|
(22)
|
(6)
|
(1)
|
4
|
9
|
13
|
16
|
21
|
22
|
25
|
27
|
30
|
32
|
36
|
38
|
40
|
34
|
19
|
21
|
22
|
23
|
30
|
25
|
14
|
7
|
(2)
|
(62)
|
(58)
|
(57)
|
(53)
|
5
|
8
|
10
|
14
|
5
|
8
|
24
|
41
|
65
|
61
|
61
|
58
|
(19)
|
(5)
|
5
|
11
|
113
|
150
|
163
|
203
|
228
|
265
|
328
|
333
|
322
|
285
|
234
|
217
|
189
|
161
|
146
|
162
|
167
|
172
|
162
|
103
|
92
|
106
|
106
|
121
|
131
|
88
|
57
|
23
|
7
|
35
|
47
|
73
|
60
|
54
|
31
|
57
|
76
|
76
|
126
|
123
|
137
|
173
|
199
|
211
|
238
|
213
|
191
|
|
| Depreciation & Amortization |
16
|
15
|
24
|
23
|
24
|
24
|
19
|
20
|
20
|
20
|
21
|
21
|
21
|
22
|
23
|
24
|
25
|
25
|
25
|
27
|
29
|
31
|
33
|
34
|
33
|
34
|
35
|
36
|
38
|
38
|
38
|
38
|
37
|
37
|
38
|
37
|
38
|
38
|
38
|
39
|
40
|
41
|
42
|
43
|
44
|
43
|
41
|
41
|
41
|
41
|
40
|
42
|
42
|
43
|
45
|
46
|
51
|
54
|
63
|
66
|
66
|
68
|
65
|
68
|
71
|
74
|
74
|
77
|
79
|
80
|
84
|
92
|
102
|
105
|
110
|
107
|
102
|
103
|
101
|
100
|
101
|
101
|
102
|
103
|
104
|
106
|
106
|
107
|
108
|
109
|
116
|
118
|
121
|
123
|
122
|
125
|
|
| Change in Deffered Taxes |
(1)
|
(6)
|
(13)
|
(12)
|
(7)
|
(2)
|
3
|
7
|
(0)
|
3
|
10
|
7
|
11
|
8
|
6
|
4
|
10
|
8
|
6
|
7
|
(0)
|
6
|
11
|
13
|
17
|
17
|
12
|
11
|
10
|
(9)
|
(13)
|
(17)
|
(8)
|
15
|
15
|
16
|
12
|
(7)
|
2
|
7
|
4
|
13
|
12
|
9
|
10
|
(3)
|
(10)
|
(10)
|
(15)
|
(7)
|
(5)
|
(4)
|
(7)
|
(3)
|
(20)
|
(18)
|
(22)
|
(25)
|
(9)
|
(9)
|
(1)
|
18
|
4
|
(4)
|
(33)
|
(51)
|
(41)
|
(37)
|
(9)
|
(22)
|
(20)
|
(24)
|
(24)
|
(11)
|
(10)
|
(1)
|
14
|
22
|
51
|
44
|
30
|
48
|
13
|
(1)
|
(17)
|
(22)
|
7
|
(3)
|
6
|
(8)
|
17
|
45
|
66
|
59
|
42
|
55
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
8
|
7
|
6
|
6
|
6
|
8
|
11
|
13
|
16
|
18
|
19
|
21
|
23
|
25
|
24
|
24
|
24
|
24
|
26
|
27
|
28
|
28
|
29
|
27
|
24
|
20
|
11
|
11
|
11
|
9
|
9
|
10
|
11
|
13
|
15
|
11
|
12
|
13
|
16
|
18
|
16
|
13
|
12
|
12
|
14
|
16
|
17
|
18
|
18
|
18
|
18
|
17
|
|
| Other Non-Cash Items |
20
|
32
|
30
|
25
|
14
|
2
|
4
|
4
|
3
|
4
|
15
|
1
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(12)
|
(11)
|
(13)
|
3
|
8
|
7
|
10
|
(5)
|
(8)
|
(2)
|
(0)
|
2
|
64
|
63
|
64
|
66
|
5
|
(9)
|
(8)
|
(10)
|
1
|
17
|
15
|
16
|
10
|
8
|
7
|
4
|
77
|
67
|
65
|
65
|
(11)
|
(29)
|
(11)
|
3
|
9
|
37
|
26
|
10
|
12
|
9
|
4
|
12
|
18
|
18
|
4
|
0
|
(14)
|
(6)
|
0
|
(4)
|
4
|
(8)
|
0
|
10
|
(7)
|
(3)
|
(1)
|
(1)
|
24
|
32
|
20
|
(5)
|
(11)
|
(16)
|
20
|
31
|
43
|
54
|
29
|
39
|
18
|
12
|
16
|
13
|
16
|
(8)
|
(36)
|
|
| Cash Taxes Paid |
2
|
1
|
1
|
1
|
0
|
1
|
4
|
6
|
10
|
8
|
6
|
3
|
5
|
9
|
12
|
17
|
21
|
17
|
21
|
17
|
10
|
11
|
3
|
5
|
3
|
3
|
4
|
3
|
3
|
2
|
1
|
0
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
(0)
|
1
|
(2)
|
(2)
|
4
|
9
|
18
|
19
|
21
|
30
|
41
|
51
|
55
|
(69)
|
(59)
|
(48)
|
(23)
|
140
|
160
|
153
|
130
|
126
|
88
|
81
|
88
|
45
|
35
|
47
|
67
|
66
|
74
|
77
|
50
|
62
|
66
|
56
|
53
|
60
|
53
|
42
|
33
|
11
|
5
|
6
|
12
|
(55)
|
(47)
|
(37)
|
(52)
|
23
|
23
|
35
|
50
|
43
|
43
|
27
|
31
|
48
|
20
|
|
| Cash Interest Paid |
16
|
16
|
19
|
18
|
17
|
16
|
14
|
15
|
13
|
13
|
11
|
10
|
11
|
11
|
10
|
17
|
17
|
24
|
24
|
27
|
29
|
33
|
34
|
36
|
35
|
33
|
35
|
35
|
35
|
35
|
32
|
31
|
29
|
29
|
29
|
29
|
30
|
28
|
28
|
22
|
22
|
13
|
13
|
16
|
12
|
16
|
15
|
11
|
14
|
14
|
14
|
15
|
15
|
15
|
16
|
14
|
15
|
13
|
12
|
12
|
10
|
10
|
14
|
14
|
18
|
19
|
19
|
17
|
18
|
17
|
18
|
23
|
21
|
24
|
32
|
31
|
36
|
36
|
28
|
32
|
27
|
41
|
45
|
53
|
62
|
69
|
70
|
74
|
81
|
79
|
86
|
81
|
80
|
84
|
82
|
82
|
|
| Change in Working Capital |
77
|
97
|
8
|
9
|
4
|
(1)
|
(2)
|
(33)
|
(78)
|
(63)
|
(83)
|
(70)
|
(53)
|
(75)
|
(72)
|
(41)
|
(55)
|
(32)
|
(21)
|
(66)
|
(64)
|
(3)
|
(26)
|
1
|
(23)
|
(32)
|
(27)
|
(36)
|
112
|
71
|
91
|
120
|
31
|
5
|
(10)
|
(65)
|
(70)
|
(107)
|
(100)
|
(80)
|
(91)
|
(31)
|
(7)
|
(20)
|
43
|
(17)
|
12
|
15
|
37
|
32
|
(20)
|
(93)
|
(181)
|
(193)
|
(135)
|
(200)
|
(22)
|
(6)
|
(17)
|
132
|
(26)
|
(83)
|
33
|
(5)
|
(13)
|
112
|
(96)
|
(156)
|
(204)
|
(224)
|
(183)
|
(169)
|
(218)
|
(56)
|
87
|
189
|
173
|
(97)
|
(259)
|
(458)
|
(364)
|
(443)
|
(303)
|
(362)
|
(201)
|
(23)
|
(172)
|
23
|
(53)
|
(48)
|
13
|
(68)
|
(107)
|
(76)
|
(104)
|
72
|
|
| Cash from Operating Activities |
88
N/A
|
113
+29%
|
23
-80%
|
23
+2%
|
29
+24%
|
21
-26%
|
27
+30%
|
7
-75%
|
(42)
N/A
|
(20)
+53%
|
(16)
+18%
|
(20)
-23%
|
2
N/A
|
(20)
N/A
|
(17)
+16%
|
15
N/A
|
11
-28%
|
26
+149%
|
40
+50%
|
(11)
N/A
|
(14)
-24%
|
64
N/A
|
46
-27%
|
79
+71%
|
52
-34%
|
37
-30%
|
32
-12%
|
19
-42%
|
159
+758%
|
101
-36%
|
121
+19%
|
148
+23%
|
73
-51%
|
68
-7%
|
43
-37%
|
(10)
N/A
|
(17)
-71%
|
(71)
-320%
|
(34)
+52%
|
4
N/A
|
10
+132%
|
97
+917%
|
116
+20%
|
100
-14%
|
158
+58%
|
82
-48%
|
105
+28%
|
117
+11%
|
138
+18%
|
167
+21%
|
136
-19%
|
96
-30%
|
61
-36%
|
84
+37%
|
192
+129%
|
183
-5%
|
349
+91%
|
357
+2%
|
332
-7%
|
427
+29%
|
267
-37%
|
210
-22%
|
280
+34%
|
209
-25%
|
188
-10%
|
287
+53%
|
103
-64%
|
46
-56%
|
(36)
N/A
|
(70)
-98%
|
(21)
+70%
|
6
N/A
|
(8)
N/A
|
162
N/A
|
272
+68%
|
351
+29%
|
311
-12%
|
60
-81%
|
(41)
N/A
|
(246)
-507%
|
(166)
+32%
|
(245)
-48%
|
(150)
+39%
|
(209)
-39%
|
(27)
+87%
|
179
N/A
|
71
-60%
|
282
+296%
|
222
-21%
|
208
-6%
|
330
+58%
|
309
-6%
|
304
-2%
|
359
+18%
|
266
-26%
|
407
+53%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(43)
|
(36)
|
(23)
|
(25)
|
(18)
|
(18)
|
(12)
|
(18)
|
(25)
|
(37)
|
(43)
|
(46)
|
(60)
|
(59)
|
(69)
|
(101)
|
(96)
|
(87)
|
(141)
|
(127)
|
(157)
|
(200)
|
(137)
|
(121)
|
(75)
|
(75)
|
(78)
|
(72)
|
(77)
|
(47)
|
(39)
|
(42)
|
(43)
|
(34)
|
(39)
|
(39)
|
(50)
|
(70)
|
(84)
|
(88)
|
(90)
|
(97)
|
(118)
|
(128)
|
(118)
|
(96)
|
(61)
|
(42)
|
(42)
|
(46)
|
(70)
|
(95)
|
(108)
|
(112)
|
(106)
|
(90)
|
(80)
|
(82)
|
(139)
|
(136)
|
(132)
|
(141)
|
(86)
|
(103)
|
(118)
|
(151)
|
(177)
|
(176)
|
(222)
|
(208)
|
(198)
|
(193)
|
(141)
|
(104)
|
(67)
|
(82)
|
(77)
|
(74)
|
(139)
|
(287)
|
(287)
|
(325)
|
(381)
|
(251)
|
(352)
|
(386)
|
(362)
|
(373)
|
(383)
|
(433)
|
(398)
|
(389)
|
(334)
|
(283)
|
(280)
|
(279)
|
|
| Other Items |
28
|
23
|
43
|
43
|
44
|
49
|
30
|
29
|
22
|
15
|
28
|
25
|
43
|
48
|
48
|
48
|
24
|
35
|
30
|
(218)
|
(179)
|
(149)
|
(149)
|
96
|
58
|
(72)
|
(75)
|
(76)
|
(80)
|
7
|
16
|
15
|
17
|
19
|
15
|
19
|
26
|
21
|
15
|
17
|
21
|
30
|
29
|
32
|
25
|
33
|
67
|
71
|
79
|
72
|
40
|
27
|
11
|
(22)
|
(26)
|
14
|
54
|
84
|
83
|
69
|
41
|
1
|
(28)
|
23
|
25
|
82
|
97
|
46
|
63
|
76
|
(246)
|
(240)
|
(249)
|
(249)
|
94
|
78
|
59
|
20
|
21
|
36
|
151
|
161
|
157
|
143
|
76
|
83
|
82
|
69
|
45
|
73
|
78
|
82
|
112
|
89
|
77
|
114
|
|
| Cash from Investing Activities |
(16)
N/A
|
(12)
+21%
|
20
N/A
|
18
-11%
|
27
+49%
|
31
+15%
|
18
-42%
|
11
-40%
|
(2)
N/A
|
(22)
-804%
|
(15)
+32%
|
(20)
-38%
|
(17)
+18%
|
(12)
+30%
|
(21)
-82%
|
(53)
-151%
|
(72)
-34%
|
(52)
+28%
|
(111)
-115%
|
(345)
-211%
|
(337)
+2%
|
(348)
-4%
|
(287)
+18%
|
(25)
+91%
|
(17)
+32%
|
(147)
-771%
|
(152)
-3%
|
(147)
+3%
|
(157)
-7%
|
(39)
+75%
|
(23)
+42%
|
(27)
-19%
|
(27)
+3%
|
(15)
+43%
|
(24)
-60%
|
(20)
+17%
|
(23)
-16%
|
(50)
-113%
|
(69)
-39%
|
(71)
-2%
|
(69)
+2%
|
(67)
+4%
|
(89)
-34%
|
(96)
-8%
|
(93)
+3%
|
(63)
+32%
|
6
N/A
|
29
+361%
|
37
+28%
|
27
-28%
|
(30)
N/A
|
(68)
-126%
|
(97)
-42%
|
(133)
-38%
|
(132)
+1%
|
(76)
+42%
|
(26)
+66%
|
2
N/A
|
(56)
N/A
|
(67)
-20%
|
(92)
-36%
|
(141)
-54%
|
(114)
+19%
|
(81)
+29%
|
(93)
-15%
|
(69)
+26%
|
(80)
-17%
|
(129)
-61%
|
(159)
-23%
|
(133)
+17%
|
(444)
-235%
|
(433)
+2%
|
(390)
+10%
|
(352)
+10%
|
28
N/A
|
(5)
N/A
|
(17)
-276%
|
(55)
-217%
|
(118)
-115%
|
(252)
-114%
|
(136)
+46%
|
(165)
-21%
|
(224)
-36%
|
(108)
+52%
|
(277)
-156%
|
(303)
-9%
|
(280)
+7%
|
(304)
-9%
|
(338)
-11%
|
(360)
-6%
|
(320)
+11%
|
(307)
+4%
|
(222)
+28%
|
(194)
+13%
|
(203)
-5%
|
(164)
+19%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
5
|
6
|
5
|
5
|
2
|
3
|
3
|
4
|
6
|
7
|
6
|
6
|
4
|
3
|
4
|
3
|
4
|
4
|
0
|
1
|
(0)
|
(3)
|
0
|
0
|
(1)
|
53
|
53
|
0
|
116
|
63
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(9)
|
(26)
|
(34)
|
(54)
|
(72)
|
(56)
|
(70)
|
(69)
|
(56)
|
(55)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(48)
|
(57)
|
(58)
|
(42)
|
(10)
|
(1)
|
0
|
0
|
(22)
|
(23)
|
(36)
|
|
| Net Issuance of Debt |
(29)
|
(71)
|
(52)
|
(44)
|
(35)
|
(37)
|
(40)
|
(39)
|
(27)
|
(32)
|
(42)
|
(4)
|
16
|
83
|
98
|
126
|
106
|
147
|
144
|
271
|
302
|
118
|
107
|
(73)
|
(48)
|
73
|
98
|
140
|
42
|
(38)
|
(28)
|
(78)
|
(33)
|
(13)
|
(48)
|
(39)
|
(43)
|
(16)
|
7
|
(5)
|
12
|
(17)
|
(32)
|
1
|
(56)
|
(38)
|
(70)
|
(104)
|
(77)
|
2
|
36
|
78
|
134
|
67
|
30
|
110
|
(23)
|
(114)
|
(73)
|
(186)
|
178
|
267
|
272
|
276
|
2
|
13
|
15
|
60
|
56
|
48
|
342
|
288
|
293
|
665
|
293
|
217
|
209
|
(34)
|
77
|
306
|
407
|
284
|
309
|
186
|
136
|
89
|
33
|
160
|
79
|
158
|
143
|
78
|
31
|
(5)
|
(10)
|
(81)
|
|
| Cash Paid for Dividends |
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(3)
|
(4)
|
(4)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(12)
|
(16)
|
(17)
|
(17)
|
(20)
|
(22)
|
(23)
|
(29)
|
(24)
|
(25)
|
(25)
|
(19)
|
(26)
|
(28)
|
(30)
|
(30)
|
(33)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(35)
|
(44)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(37)
|
(38)
|
(39)
|
(38)
|
(39)
|
(39)
|
(39)
|
(40)
|
(31)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
(3)
|
(3)
|
(2)
|
(1)
|
5
|
9
|
11
|
9
|
12
|
8
|
11
|
11
|
8
|
9
|
5
|
4
|
3
|
1
|
0
|
0
|
(0)
|
(8)
|
(12)
|
(12)
|
(12)
|
(1)
|
3
|
4
|
5
|
3
|
4
|
0
|
(2)
|
(5)
|
(16)
|
(5)
|
(4)
|
(12)
|
(7)
|
(38)
|
(72)
|
(67)
|
(92)
|
(89)
|
(71)
|
(72)
|
(38)
|
(47)
|
(44)
|
(70)
|
(74)
|
(60)
|
(46)
|
(25)
|
(32)
|
(28)
|
(30)
|
(49)
|
(41)
|
(40)
|
(37)
|
(37)
|
(44)
|
(44)
|
(55)
|
(30)
|
(28)
|
(27)
|
(20)
|
(19)
|
(16)
|
(19)
|
(20)
|
(21)
|
(17)
|
(21)
|
(18)
|
(24)
|
(29)
|
(33)
|
|
| Cash from Financing Activities |
(33)
N/A
|
(73)
-124%
|
(52)
+29%
|
(44)
+17%
|
(35)
+19%
|
(37)
-5%
|
(38)
-2%
|
(37)
+2%
|
(23)
+38%
|
(28)
-21%
|
(38)
-35%
|
0
N/A
|
17
+16 500%
|
83
+401%
|
98
+17%
|
127
+30%
|
104
-18%
|
146
+40%
|
143
-2%
|
271
+90%
|
306
+13%
|
125
-59%
|
116
-7%
|
(65)
N/A
|
(38)
+42%
|
79
N/A
|
104
+30%
|
146
+41%
|
45
-69%
|
(36)
N/A
|
(25)
+31%
|
(77)
-216%
|
(31)
+60%
|
41
N/A
|
5
-89%
|
14
+204%
|
73
+421%
|
39
-46%
|
58
+48%
|
46
-21%
|
0
-100%
|
(17)
N/A
|
(29)
-69%
|
6
N/A
|
(50)
N/A
|
(35)
+31%
|
(66)
-90%
|
(105)
-60%
|
(88)
+16%
|
(30)
+66%
|
(18)
+41%
|
15
N/A
|
46
+203%
|
(17)
N/A
|
(63)
-274%
|
(13)
+79%
|
(171)
-1 229%
|
(257)
-50%
|
(222)
+14%
|
(318)
-43%
|
82
N/A
|
170
+107%
|
210
+23%
|
210
+0%
|
(68)
N/A
|
(85)
-25%
|
(89)
-6%
|
(30)
+67%
|
(24)
+21%
|
(10)
+57%
|
277
N/A
|
227
-18%
|
229
+1%
|
581
+154%
|
217
-63%
|
133
-39%
|
137
+3%
|
(127)
N/A
|
(23)
+82%
|
206
N/A
|
297
+44%
|
218
-26%
|
245
+12%
|
124
-50%
|
64
-48%
|
(13)
N/A
|
(76)
-473%
|
45
N/A
|
(20)
N/A
|
89
N/A
|
86
-3%
|
19
-78%
|
(25)
N/A
|
(89)
-254%
|
(102)
-14%
|
(180)
-77%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
4
|
5
|
3
|
4
|
6
|
2
|
2
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
3
|
3
|
3
|
2
|
(5)
|
(13)
|
(9)
|
(3)
|
3
|
12
|
7
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(8)
|
1
|
(3)
|
5
|
11
|
1
|
3
|
(1)
|
(0)
|
2
|
3
|
(1)
|
(5)
|
(9)
|
(9)
|
(10)
|
(15)
|
(14)
|
(11)
|
(4)
|
(6)
|
4
|
12
|
13
|
19
|
13
|
(9)
|
(15)
|
(15)
|
(13)
|
(5)
|
(13)
|
(9)
|
(16)
|
(28)
|
(13)
|
(8)
|
(6)
|
15
|
10
|
(4)
|
6
|
20
|
17
|
37
|
37
|
13
|
29
|
18
|
9
|
12
|
(30)
|
(30)
|
(26)
|
(26)
|
(3)
|
(0)
|
|
| Net Change in Cash |
40
N/A
|
27
-31%
|
(10)
N/A
|
(3)
+71%
|
20
N/A
|
15
-26%
|
10
-34%
|
(14)
N/A
|
(64)
-347%
|
(64)
-1%
|
(65)
-1%
|
(36)
+45%
|
8
N/A
|
54
+586%
|
61
+14%
|
84
+38%
|
40
-53%
|
119
+202%
|
70
-42%
|
(87)
N/A
|
(46)
+47%
|
(159)
-248%
|
(122)
+23%
|
(8)
+94%
|
0
N/A
|
(28)
N/A
|
(15)
+47%
|
12
N/A
|
35
+188%
|
17
-51%
|
70
+316%
|
47
-33%
|
27
-43%
|
100
+271%
|
23
-77%
|
(16)
N/A
|
31
N/A
|
(82)
N/A
|
(49)
+41%
|
(28)
+42%
|
(59)
-106%
|
11
N/A
|
3
-68%
|
20
+500%
|
15
-26%
|
(13)
N/A
|
44
N/A
|
40
-9%
|
88
+121%
|
167
+89%
|
87
-48%
|
38
-57%
|
2
-96%
|
(76)
N/A
|
(12)
+84%
|
79
N/A
|
138
+76%
|
92
-34%
|
50
-46%
|
36
-28%
|
262
+627%
|
251
-4%
|
389
+55%
|
358
-8%
|
40
-89%
|
125
+211%
|
(81)
N/A
|
(129)
-59%
|
(232)
-80%
|
(218)
+6%
|
(201)
+8%
|
(209)
-4%
|
(185)
+12%
|
363
N/A
|
504
+39%
|
471
-7%
|
424
-10%
|
(107)
N/A
|
(171)
-60%
|
(295)
-73%
|
0
N/A
|
(171)
N/A
|
(112)
+34%
|
(157)
-40%
|
(203)
-29%
|
(124)
+39%
|
(256)
-106%
|
41
N/A
|
(128)
N/A
|
(50)
+61%
|
66
N/A
|
(8)
N/A
|
30
N/A
|
50
+68%
|
(42)
N/A
|
63
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
45
N/A
|
77
+72%
|
(0)
N/A
|
(2)
-1 600%
|
11
N/A
|
3
-75%
|
16
+496%
|
(11)
N/A
|
(66)
-493%
|
(56)
+15%
|
(59)
-5%
|
(65)
-11%
|
(58)
+12%
|
(79)
-37%
|
(86)
-8%
|
(86)
-1%
|
(85)
+1%
|
(60)
+29%
|
(101)
-68%
|
(138)
-36%
|
(171)
-24%
|
(136)
+20%
|
(91)
+33%
|
(42)
+54%
|
(23)
+46%
|
(39)
-71%
|
(46)
-17%
|
(53)
-17%
|
82
N/A
|
55
-33%
|
82
+49%
|
106
+29%
|
29
-72%
|
34
+16%
|
4
-89%
|
(49)
N/A
|
(66)
-37%
|
(141)
-113%
|
(119)
+16%
|
(84)
+29%
|
(80)
+4%
|
(0)
+100%
|
(2)
-1 700%
|
(28)
-1 478%
|
40
N/A
|
(14)
N/A
|
44
N/A
|
74
+70%
|
96
+29%
|
122
+27%
|
66
-46%
|
1
-99%
|
(46)
N/A
|
(28)
+40%
|
86
N/A
|
92
+7%
|
269
+192%
|
276
+2%
|
193
-30%
|
291
+51%
|
135
-54%
|
69
-49%
|
194
+183%
|
106
-46%
|
70
-34%
|
136
+96%
|
(74)
N/A
|
(130)
-76%
|
(257)
-98%
|
(278)
-8%
|
(219)
+21%
|
(187)
+15%
|
(149)
+21%
|
58
N/A
|
205
+252%
|
269
+31%
|
234
-13%
|
(15)
N/A
|
(180)
-1 105%
|
(533)
-197%
|
(453)
+15%
|
(570)
-26%
|
(531)
+7%
|
(460)
+13%
|
(379)
+18%
|
(207)
+45%
|
(291)
-41%
|
(91)
+69%
|
(161)
-76%
|
(225)
-40%
|
(69)
+69%
|
(80)
-16%
|
(31)
+62%
|
76
N/A
|
(15)
N/A
|
128
N/A
|
|