Chart Industries Inc
NYSE:GTLS
Cash Flow Statement
Cash Flow Statement
Chart Industries 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 |
(13)
|
(14)
|
(14)
|
(134)
|
(149)
|
(151)
|
(136)
|
(8)
|
15
|
22
|
15
|
23
|
24
|
28
|
29
|
8
|
9
|
6
|
5
|
27
|
28
|
31
|
36
|
44
|
52
|
65
|
74
|
79
|
84
|
80
|
67
|
61
|
43
|
28
|
26
|
21
|
27
|
35
|
46
|
44
|
51
|
58
|
60
|
72
|
74
|
77
|
83
|
87
|
84
|
83
|
82
|
83
|
76
|
73
|
54
|
(205)
|
(215)
|
(212)
|
(203)
|
25
|
26
|
10
|
(1)
|
30
|
39
|
49
|
69
|
90
|
85
|
86
|
82
|
47
|
54
|
61
|
64
|
310
|
327
|
313
|
307
|
61
|
45
|
52
|
78
|
25
|
0
|
(1)
|
(37)
|
57
|
86
|
137
|
204
|
233
|
271
|
288
|
79
|
37
|
|
| Depreciation & Amortization |
15
|
13
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
8
|
8
|
1
|
11
|
14
|
17
|
28
|
21
|
21
|
21
|
19
|
19
|
19
|
20
|
21
|
21
|
22
|
22
|
21
|
21
|
22
|
23
|
23
|
24
|
25
|
25
|
26
|
28
|
28
|
29
|
30
|
32
|
35
|
38
|
40
|
40
|
41
|
41
|
42
|
43
|
44
|
45
|
46
|
45
|
44
|
42
|
40
|
33
|
37
|
37
|
34
|
38
|
41
|
44
|
49
|
51
|
54
|
58
|
69
|
79
|
87
|
94
|
91
|
85
|
81
|
77
|
78
|
81
|
82
|
84
|
83
|
82
|
95
|
136
|
183
|
231
|
264
|
267
|
268
|
270
|
270
|
275
|
279
|
281
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
10
|
0
|
0
|
15
|
6
|
0
|
0
|
(2)
|
2
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(97)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
9
|
10
|
11
|
12
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
10
|
11
|
11
|
11
|
9
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
11
|
11
|
10
|
11
|
7
|
6
|
5
|
7
|
6
|
8
|
10
|
9
|
10
|
10
|
10
|
9
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
15
|
16
|
18
|
19
|
19
|
19
|
20
|
17
|
|
| Other Non-Cash Items |
14
|
16
|
21
|
111
|
124
|
125
|
114
|
13
|
(4)
|
(8)
|
3
|
4
|
4
|
3
|
10
|
14
|
14
|
15
|
7
|
4
|
4
|
11
|
11
|
11
|
12
|
4
|
7
|
3
|
4
|
5
|
2
|
1
|
2
|
5
|
7
|
13
|
10
|
9
|
7
|
19
|
23
|
25
|
29
|
23
|
24
|
26
|
27
|
22
|
24
|
19
|
22
|
20
|
21
|
22
|
20
|
280
|
280
|
282
|
281
|
17
|
29
|
27
|
29
|
33
|
30
|
26
|
20
|
(54)
|
(55)
|
(48)
|
(47)
|
21
|
28
|
24
|
18
|
(227)
|
(242)
|
(228)
|
(233)
|
8
|
17
|
8
|
21
|
8
|
37
|
37
|
35
|
(8)
|
(40)
|
(39)
|
(32)
|
28
|
35
|
40
|
314
|
320
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
93
|
0
|
52
|
86
|
119
|
|
| Cash Interest Paid |
0
|
0
|
0
|
21
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
220
|
0
|
0
|
0
|
305
|
115
|
150
|
264
|
298
|
|
| Change in Working Capital |
4
|
5
|
6
|
12
|
21
|
28
|
17
|
5
|
2
|
2
|
8
|
(2)
|
(17)
|
(25)
|
(18)
|
0
|
13
|
14
|
9
|
(7)
|
(19)
|
(27)
|
(2)
|
15
|
19
|
19
|
21
|
5
|
11
|
34
|
7
|
5
|
4
|
(12)
|
(7)
|
(9)
|
(43)
|
(51)
|
(31)
|
(7)
|
(7)
|
(19)
|
(57)
|
(36)
|
(56)
|
(33)
|
(53)
|
(88)
|
(42)
|
(49)
|
(37)
|
(23)
|
(38)
|
(52)
|
(9)
|
4
|
53
|
92
|
99
|
81
|
44
|
10
|
(17)
|
(22)
|
(10)
|
10
|
(13)
|
(3)
|
(56)
|
(59)
|
(31)
|
3
|
40
|
52
|
35
|
4
|
(12)
|
(99)
|
(135)
|
(162)
|
(187)
|
(116)
|
(103)
|
(32)
|
(60)
|
(43)
|
(117)
|
(34)
|
(126)
|
(157)
|
(3)
|
(1)
|
(11)
|
(9)
|
(160)
|
(248)
|
|
| Cash from Operating Activities |
19
N/A
|
20
+4%
|
23
+17%
|
11
-54%
|
17
+63%
|
23
+33%
|
21
-7%
|
26
+23%
|
28
+9%
|
31
+9%
|
34
+8%
|
35
+4%
|
22
-38%
|
17
-24%
|
26
+55%
|
30
+19%
|
46
+53%
|
48
+3%
|
45
-6%
|
36
-19%
|
26
-30%
|
28
+11%
|
57
+101%
|
83
+44%
|
96
+16%
|
101
+6%
|
115
+14%
|
98
-15%
|
110
+13%
|
130
+18%
|
88
-32%
|
87
-1%
|
70
-19%
|
43
-39%
|
47
+11%
|
39
-19%
|
8
-79%
|
9
+14%
|
39
+323%
|
82
+112%
|
93
+14%
|
92
-2%
|
59
-35%
|
88
+48%
|
73
-16%
|
103
+41%
|
93
-10%
|
60
-35%
|
104
+75%
|
92
-12%
|
106
+16%
|
119
+11%
|
99
-16%
|
85
-14%
|
107
+26%
|
101
-6%
|
138
+36%
|
179
+30%
|
193
+8%
|
171
-12%
|
134
-22%
|
81
-39%
|
42
-49%
|
47
+13%
|
69
+46%
|
97
+40%
|
95
-2%
|
89
-6%
|
33
-63%
|
42
+28%
|
79
+89%
|
134
+69%
|
193
+44%
|
215
+11%
|
191
-11%
|
173
-10%
|
156
-10%
|
64
-59%
|
19
-71%
|
(21)
N/A
|
(52)
-143%
|
20
N/A
|
71
+262%
|
81
+14%
|
71
-12%
|
128
+80%
|
62
-51%
|
167
+168%
|
104
-38%
|
129
+24%
|
357
+177%
|
503
+41%
|
538
+7%
|
568
+6%
|
485
-15%
|
293
-40%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(5)
|
(6)
|
(9)
|
(10)
|
(10)
|
(14)
|
(17)
|
(18)
|
(19)
|
(20)
|
(22)
|
(25)
|
(26)
|
(24)
|
(19)
|
(18)
|
(15)
|
(13)
|
(14)
|
(13)
|
(13)
|
(14)
|
(13)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(19)
|
(20)
|
(22)
|
(24)
|
(29)
|
(36)
|
(44)
|
(50)
|
(56)
|
(66)
|
(73)
|
(71)
|
(69)
|
(65)
|
(62)
|
(67)
|
(72)
|
(66)
|
(58)
|
(49)
|
(32)
|
(24)
|
(17)
|
(21)
|
(25)
|
(26)
|
(33)
|
(31)
|
(34)
|
(38)
|
(36)
|
(35)
|
(33)
|
(35)
|
(36)
|
(41)
|
(42)
|
(38)
|
(38)
|
(39)
|
(44)
|
(47)
|
(53)
|
(54)
|
(56)
|
(64)
|
(74)
|
(93)
|
(99)
|
(144)
|
(136)
|
(150)
|
(155)
|
(118)
|
(121)
|
(95)
|
(91)
|
(88)
|
(90)
|
|
| Other Items |
2
|
5
|
3
|
4
|
4
|
5
|
18
|
18
|
17
|
16
|
3
|
6
|
6
|
(5)
|
(7)
|
(366)
|
(367)
|
(372)
|
(372)
|
(16)
|
(18)
|
(2)
|
(2)
|
1
|
2
|
(17)
|
(17)
|
(52)
|
(49)
|
(36)
|
(38)
|
12
|
8
|
11
|
9
|
(47)
|
(45)
|
(43)
|
(75)
|
(37)
|
0
|
(36)
|
(181)
|
(181)
|
0
|
(184)
|
(3)
|
(2)
|
(7)
|
(10)
|
(10)
|
(10)
|
(6)
|
(0)
|
(24)
|
(15)
|
(15)
|
(16)
|
8
|
(1)
|
(23)
|
(22)
|
(446)
|
(447)
|
(437)
|
(438)
|
(13)
|
(92)
|
(83)
|
(84)
|
(687)
|
(607)
|
(603)
|
(601)
|
9
|
223
|
128
|
115
|
(57)
|
(309)
|
(219)
|
(227)
|
(59)
|
(27)
|
(4 365)
|
(4 345)
|
(4 042)
|
(3 855)
|
482
|
468
|
161
|
(21)
|
(16)
|
(0)
|
(3)
|
(4)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(1)
+85%
|
(2)
-113%
|
1
N/A
|
2
+69%
|
2
+9%
|
15
+533%
|
15
+1%
|
14
-7%
|
11
-24%
|
(3)
N/A
|
(3)
-22%
|
(4)
-18%
|
(16)
-303%
|
(21)
-34%
|
(383)
-1 724%
|
(384)
0%
|
(392)
-2%
|
(392)
0%
|
(39)
+90%
|
(43)
-10%
|
(28)
+35%
|
(27)
+4%
|
(19)
+30%
|
(16)
+12%
|
(32)
-98%
|
(30)
+7%
|
(66)
-119%
|
(62)
+6%
|
(48)
+22%
|
(52)
-8%
|
(1)
+98%
|
(7)
-750%
|
(6)
+19%
|
(7)
-29%
|
(64)
-804%
|
(62)
+4%
|
(63)
-2%
|
(95)
-52%
|
(60)
+37%
|
(62)
-4%
|
(65)
-4%
|
(217)
-235%
|
(224)
-3%
|
(230)
-3%
|
(240)
-4%
|
(68)
+72%
|
(75)
-10%
|
(78)
-4%
|
(79)
-1%
|
(74)
+5%
|
(73)
+3%
|
(73)
0%
|
(72)
+1%
|
(91)
-25%
|
(74)
+19%
|
(64)
+13%
|
(48)
+24%
|
(16)
+67%
|
(18)
-13%
|
(44)
-145%
|
(47)
-6%
|
(473)
-910%
|
(480)
-2%
|
(468)
+3%
|
(472)
-1%
|
(51)
+89%
|
(128)
-152%
|
(118)
+8%
|
(117)
+1%
|
(722)
-520%
|
(643)
+11%
|
(644)
0%
|
(643)
+0%
|
(29)
+96%
|
185
N/A
|
89
-52%
|
71
-20%
|
(104)
N/A
|
(361)
-247%
|
(272)
+25%
|
(283)
-4%
|
(123)
+56%
|
(102)
+17%
|
(4 458)
-4 288%
|
(4 444)
+0%
|
(4 186)
+6%
|
(3 990)
+5%
|
332
N/A
|
312
-6%
|
43
-86%
|
(141)
N/A
|
(111)
+22%
|
(91)
+18%
|
(91)
+0%
|
(94)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(14)
|
(14)
|
25
|
197
|
212
|
0
|
211
|
42
|
5
|
6
|
(33)
|
(36)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
6
|
5
|
56
|
8
|
4
|
7
|
(1)
|
4
|
4
|
4
|
3
|
(1)
|
(2)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
46
|
47
|
47
|
50
|
8
|
15
|
311
|
308
|
303
|
279
|
(17)
|
(16)
|
(10)
|
11
|
12
|
10
|
1
|
(4)
|
(5)
|
(5)
|
1 063
|
1 074
|
1 074
|
1 074
|
10
|
(2)
|
(2)
|
(3)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
|
| Net Issuance of Debt |
(4)
|
(9)
|
(3)
|
(9)
|
(9)
|
(10)
|
(9)
|
(16)
|
(17)
|
(25)
|
(38)
|
(33)
|
(33)
|
(11)
|
(4)
|
266
|
373
|
334
|
316
|
(57)
|
(52)
|
(65)
|
(40)
|
(41)
|
(40)
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(17)
|
(18)
|
(20)
|
(7)
|
243
|
80
|
75
|
98
|
(133)
|
12
|
30
|
(5)
|
10
|
(1)
|
(18)
|
1
|
(33)
|
(67)
|
(66)
|
(58)
|
(67)
|
2
|
2
|
2
|
9
|
8
|
6
|
(7)
|
296
|
297
|
310
|
307
|
5
|
32
|
13
|
(215)
|
295
|
232
|
217
|
438
|
(118)
|
(352)
|
(244)
|
(87)
|
51
|
384
|
317
|
225
|
54
|
1 447
|
3 516
|
3 456
|
3 294
|
1 583
|
(349)
|
(350)
|
(216)
|
(201)
|
(276)
|
(342)
|
(261)
|
(112)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(150)
|
(150)
|
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
|
(7)
|
(14)
|
(21)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
|
| Other |
(5)
|
(6)
|
(8)
|
(9)
|
(5)
|
(8)
|
(14)
|
(13)
|
(13)
|
(9)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
98
|
(13)
|
(14)
|
(14)
|
4
|
4
|
6
|
9
|
43
|
44
|
43
|
41
|
1
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(2)
|
0
|
6
|
(19)
|
(68)
|
(16)
|
(20)
|
5
|
6
|
4
|
4
|
5
|
5
|
3
|
2
|
1
|
(1)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(68)
|
(68)
|
(68)
|
(2)
|
(2)
|
(13)
|
(25)
|
(24)
|
0
|
(13)
|
(1)
|
(1)
|
0
|
1
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
(127)
|
(149)
|
(156)
|
(153)
|
(33)
|
(15)
|
(13)
|
(16)
|
(17)
|
(18)
|
(14)
|
(15)
|
|
| Cash from Financing Activities |
(9)
N/A
|
(16)
-69%
|
(11)
+29%
|
(18)
-59%
|
(14)
+21%
|
(18)
-32%
|
(24)
-28%
|
(29)
-22%
|
(30)
-4%
|
(34)
-13%
|
(39)
-17%
|
(36)
+9%
|
(35)
+3%
|
(12)
+66%
|
(4)
+70%
|
350
N/A
|
345
-1%
|
346
+0%
|
348
+1%
|
9
-97%
|
14
+53%
|
1
-90%
|
11
+671%
|
7
-31%
|
10
+30%
|
11
+9%
|
(2)
N/A
|
(4)
-173%
|
(5)
-32%
|
(6)
-9%
|
1
N/A
|
1
-11%
|
1
N/A
|
(17)
N/A
|
(20)
-15%
|
(19)
+2%
|
(17)
+10%
|
5
N/A
|
230
+4 159%
|
68
-71%
|
68
N/A
|
82
+21%
|
(122)
N/A
|
17
N/A
|
38
+119%
|
3
-91%
|
19
+464%
|
8
-56%
|
(17)
N/A
|
1
N/A
|
(34)
N/A
|
(71)
-106%
|
(70)
+1%
|
(61)
+13%
|
(69)
-14%
|
0
N/A
|
2
+300%
|
2
-6%
|
9
+480%
|
8
-11%
|
4
-44%
|
(7)
N/A
|
295
N/A
|
275
-7%
|
288
+5%
|
285
-1%
|
(14)
N/A
|
38
N/A
|
26
-33%
|
83
+224%
|
578
+597%
|
512
-12%
|
472
-8%
|
407
-14%
|
(134)
N/A
|
(363)
-170%
|
(234)
+36%
|
(75)
+68%
|
62
N/A
|
382
+519%
|
310
-19%
|
217
-30%
|
46
-79%
|
2 504
+5 320%
|
4 456
+78%
|
4 367
-2%
|
4 192
-4%
|
1 413
-66%
|
(411)
N/A
|
(394)
+4%
|
(259)
+34%
|
(244)
+6%
|
(322)
-32%
|
(388)
-21%
|
(304)
+22%
|
(155)
+49%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
3
|
7
|
7
|
3
|
1
|
(4)
|
(2)
|
4
|
2
|
2
|
(6)
|
(1)
|
(1)
|
5
|
12
|
0
|
2
|
(3)
|
(6)
|
4
|
4
|
3
|
5
|
3
|
3
|
5
|
3
|
(9)
|
(9)
|
(14)
|
(12)
|
(5)
|
(8)
|
0
|
(2)
|
(1)
|
(2)
|
(4)
|
(0)
|
1
|
7
|
10
|
(0)
|
(4)
|
(11)
|
(17)
|
(8)
|
(11)
|
(2)
|
(3)
|
(4)
|
12
|
12
|
15
|
15
|
5
|
(3)
|
(2)
|
(3)
|
(7)
|
(1)
|
0
|
1
|
3
|
6
|
1
|
2
|
11
|
(9)
|
(3)
|
5
|
(2)
|
15
|
|
| Net Change in Cash |
4
N/A
|
4
+6%
|
11
+189%
|
(5)
N/A
|
7
N/A
|
8
+12%
|
14
+81%
|
13
-9%
|
13
-2%
|
8
-34%
|
(9)
N/A
|
(4)
+58%
|
(16)
-332%
|
(11)
+33%
|
1
N/A
|
(3)
N/A
|
6
N/A
|
1
-78%
|
0
-93%
|
8
+7 400%
|
(3)
N/A
|
3
N/A
|
44
+1 519%
|
74
+69%
|
96
+29%
|
87
-9%
|
86
-1%
|
29
-66%
|
39
+34%
|
74
+88%
|
40
-45%
|
89
+121%
|
66
-25%
|
14
-79%
|
19
+42%
|
(46)
N/A
|
(66)
-44%
|
(36)
+45%
|
173
N/A
|
92
-47%
|
96
+4%
|
103
+7%
|
(276)
N/A
|
(115)
+58%
|
(116)
-1%
|
(129)
-11%
|
46
N/A
|
(4)
N/A
|
14
N/A
|
17
+19%
|
(11)
N/A
|
(34)
-198%
|
(57)
-69%
|
(60)
-5%
|
(58)
+3%
|
20
N/A
|
76
+277%
|
130
+72%
|
185
+42%
|
158
-14%
|
90
-43%
|
27
-70%
|
(135)
N/A
|
(151)
-12%
|
(100)
+34%
|
(90)
+10%
|
26
N/A
|
(12)
N/A
|
(76)
-521%
|
0
N/A
|
(77)
N/A
|
1
N/A
|
17
+1 833%
|
(26)
N/A
|
40
N/A
|
6
-85%
|
26
+320%
|
75
+194%
|
(19)
N/A
|
(4)
+80%
|
(16)
-332%
|
(49)
-207%
|
(14)
+72%
|
2 483
N/A
|
70
-97%
|
53
-24%
|
70
+34%
|
(2 404)
N/A
|
26
N/A
|
48
+85%
|
153
+216%
|
109
-28%
|
103
-6%
|
93
-9%
|
88
-5%
|
59
-33%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
12
N/A
|
14
+19%
|
19
+32%
|
8
-59%
|
15
+96%
|
21
+38%
|
19
-9%
|
24
+27%
|
25
+8%
|
26
+3%
|
28
+5%
|
26
-7%
|
12
-54%
|
6
-48%
|
11
+87%
|
14
+20%
|
29
+110%
|
29
-1%
|
25
-13%
|
14
-43%
|
1
-94%
|
3
+238%
|
33
+1 111%
|
64
+94%
|
78
+23%
|
87
+11%
|
102
+18%
|
84
-18%
|
98
+16%
|
117
+20%
|
74
-37%
|
74
+0%
|
56
-25%
|
27
-52%
|
32
+19%
|
22
-32%
|
(9)
N/A
|
(10)
-11%
|
18
N/A
|
59
+226%
|
69
+16%
|
63
-9%
|
23
-63%
|
44
+91%
|
24
-46%
|
47
+97%
|
27
-42%
|
(13)
N/A
|
33
N/A
|
23
-32%
|
42
+85%
|
57
+35%
|
33
-42%
|
13
-60%
|
41
+211%
|
43
+5%
|
89
+108%
|
147
+65%
|
169
+15%
|
154
-9%
|
113
-27%
|
56
-50%
|
16
-72%
|
14
-10%
|
38
+171%
|
62
+64%
|
57
-8%
|
53
-7%
|
(3)
N/A
|
9
N/A
|
44
+376%
|
98
+123%
|
152
+56%
|
173
+13%
|
154
-11%
|
135
-12%
|
116
-14%
|
21
-82%
|
(29)
N/A
|
(74)
-160%
|
(106)
-43%
|
(36)
+66%
|
6
N/A
|
7
+6%
|
(22)
N/A
|
29
N/A
|
(82)
N/A
|
32
N/A
|
(46)
N/A
|
(27)
+42%
|
239
N/A
|
382
+60%
|
443
+16%
|
477
+8%
|
398
-17%
|
203
-49%
|
|