Helix Energy Solutions Group Inc
NYSE:HLX
Cash Flow Statement
Cash Flow Statement
Helix Energy Solutions Group Inc
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
29
|
21
|
21
|
19
|
12
|
16
|
18
|
24
|
34
|
42
|
51
|
66
|
83
|
95
|
103
|
122
|
153
|
183
|
226
|
241
|
347
|
348
|
337
|
363
|
345
|
362
|
401
|
397
|
(590)
|
(552)
|
(536)
|
(611)
|
176
|
46
|
(152)
|
(130)
|
(124)
|
(81)
|
47
|
67
|
133
|
173
|
176
|
145
|
(43)
|
(107)
|
(125)
|
(95)
|
113
|
165
|
195
|
225
|
196
|
161
|
101
|
35
|
(377)
|
(424)
|
(433)
|
(431)
|
(81)
|
(70)
|
(66)
|
(75)
|
30
|
44
|
68
|
93
|
29
|
33
|
32
|
36
|
58
|
43
|
31
|
24
|
20
|
31
|
12
|
(32)
|
(62)
|
(101)
|
(117)
|
(116)
|
(88)
|
(51)
|
(14)
|
20
|
(11)
|
(32)
|
(7)
|
7
|
56
|
85
|
50
|
43
|
|
| Depreciation & Amortization |
35
|
30
|
31
|
36
|
45
|
55
|
62
|
66
|
71
|
81
|
91
|
100
|
104
|
105
|
107
|
109
|
111
|
117
|
123
|
158
|
194
|
230
|
269
|
292
|
330
|
345
|
357
|
347
|
334
|
332
|
321
|
296
|
263
|
241
|
252
|
276
|
317
|
348
|
338
|
334
|
91
|
24
|
(29)
|
(76)
|
97
|
97
|
100
|
97
|
99
|
99
|
102
|
108
|
109
|
111
|
110
|
114
|
120
|
126
|
124
|
119
|
114
|
114
|
113
|
112
|
109
|
106
|
108
|
109
|
111
|
111
|
111
|
112
|
113
|
116
|
122
|
128
|
134
|
137
|
138
|
140
|
142
|
140
|
139
|
138
|
143
|
147
|
153
|
160
|
164
|
173
|
177
|
177
|
137
|
124
|
115
|
106
|
|
| Change in Deffered Taxes |
16
|
13
|
13
|
14
|
6
|
9
|
10
|
11
|
19
|
20
|
25
|
33
|
42
|
52
|
54
|
64
|
43
|
36
|
45
|
57
|
57
|
65
|
65
|
41
|
125
|
115
|
64
|
132
|
(5)
|
33
|
39
|
(113)
|
(65)
|
(111)
|
(140)
|
(65)
|
(47)
|
(35)
|
32
|
38
|
(4)
|
(16)
|
(7)
|
(9)
|
(70)
|
(50)
|
(75)
|
(120)
|
(25)
|
(8)
|
(13)
|
24
|
23
|
(11)
|
(7)
|
(4)
|
(103)
|
(111)
|
(111)
|
(107)
|
15
|
19
|
25
|
19
|
(55)
|
(50)
|
(56)
|
(57)
|
(2)
|
(3)
|
0
|
6
|
4
|
(3)
|
(4)
|
5
|
(4)
|
2
|
(0)
|
(18)
|
(15)
|
(15)
|
(12)
|
(2)
|
4
|
4
|
6
|
8
|
12
|
12
|
20
|
18
|
11
|
11
|
2
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
4
|
7
|
11
|
17
|
22
|
23
|
24
|
21
|
17
|
15
|
13
|
12
|
10
|
9
|
9
|
7
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
8
|
9
|
9
|
9
|
8
|
7
|
7
|
7
|
3
|
3
|
3
|
5
|
7
|
6
|
6
|
3
|
6
|
7
|
8
|
9
|
11
|
11
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Other Non-Cash Items |
(2)
|
0
|
(3)
|
(1)
|
0
|
(1)
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(4)
|
7
|
7
|
9
|
11
|
4
|
17
|
17
|
33
|
43
|
(180)
|
(168)
|
(190)
|
70
|
21
|
(0)
|
27
|
922
|
913
|
1 001
|
992
|
140
|
200
|
287
|
281
|
225
|
216
|
87
|
93
|
324
|
367
|
335
|
492
|
488
|
416
|
417
|
244
|
(16)
|
(1)
|
(2)
|
6
|
5
|
19
|
17
|
20
|
522
|
518
|
516
|
509
|
60
|
62
|
65
|
67
|
20
|
20
|
19
|
21
|
22
|
22
|
22
|
22
|
17
|
32
|
32
|
15
|
12
|
(7)
|
(9)
|
10
|
14
|
17
|
18
|
43
|
39
|
37
|
52
|
48
|
96
|
120
|
103
|
74
|
9
|
(5)
|
5
|
31
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
23
|
31
|
64
|
77
|
57
|
203
|
208
|
179
|
204
|
51
|
27
|
122
|
107
|
137
|
112
|
67
|
107
|
80
|
93
|
57
|
10
|
10
|
11
|
12
|
11
|
14
|
27
|
41
|
43
|
41
|
70
|
83
|
113
|
122
|
99
|
88
|
71
|
65
|
49
|
33
|
17
|
12
|
7
|
6
|
6
|
4
|
4
|
5
|
6
|
8
|
7
|
7
|
6
|
5
|
8
|
9
|
9
|
9
|
8
|
8
|
7
|
7
|
7
|
8
|
8
|
9
|
8
|
8
|
10
|
9
|
9
|
8
|
7
|
7
|
9
|
12
|
14
|
17
|
30
|
31
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
3
|
4
|
3
|
3
|
0
|
0
|
6
|
10
|
11
|
15
|
14
|
26
|
51
|
71
|
60
|
72
|
52
|
35
|
75
|
53
|
80
|
75
|
58
|
48
|
39
|
41
|
57
|
69
|
77
|
81
|
82
|
81
|
82
|
80
|
70
|
69
|
56
|
50
|
47
|
39
|
23
|
25
|
11
|
12
|
11
|
9
|
12
|
15
|
18
|
21
|
21
|
19
|
15
|
15
|
10
|
10
|
9
|
8
|
8
|
7
|
7
|
5
|
3
|
2
|
5
|
9
|
14
|
16
|
21
|
18
|
22
|
21
|
20
|
20
|
19
|
18
|
18
|
17
|
17
|
21
|
22
|
22
|
29
|
25
|
31
|
31
|
31
|
|
| Change in Working Capital |
12
|
(25)
|
11
|
1
|
4
|
1
|
(29)
|
(18)
|
(36)
|
(22)
|
0
|
(35)
|
(9)
|
2
|
(34)
|
(26)
|
(67)
|
(90)
|
(135)
|
(89)
|
(128)
|
(100)
|
(14)
|
(53)
|
(454)
|
(238)
|
(339)
|
(428)
|
(222)
|
(252)
|
(154)
|
(34)
|
(95)
|
(102)
|
(115)
|
(133)
|
(40)
|
(50)
|
(58)
|
(91)
|
23
|
69
|
61
|
(27)
|
(20)
|
(75)
|
(113)
|
39
|
(97)
|
(93)
|
(39)
|
(7)
|
27
|
22
|
2
|
(68)
|
(52)
|
13
|
36
|
(3)
|
(69)
|
(58)
|
(108)
|
(68)
|
(53)
|
(56)
|
(16)
|
5
|
38
|
(41)
|
(24)
|
(40)
|
(21)
|
(1)
|
(37)
|
(34)
|
(63)
|
(7)
|
45
|
61
|
62
|
41
|
(4)
|
(42)
|
(47)
|
(73)
|
(96)
|
(130)
|
(109)
|
(50)
|
(115)
|
(73)
|
(27)
|
(77)
|
(39)
|
(79)
|
|
| Cash from Operating Activities |
89
N/A
|
38
-57%
|
74
+94%
|
68
-7%
|
67
-2%
|
79
+18%
|
61
-24%
|
83
+37%
|
87
+5%
|
121
+38%
|
167
+38%
|
160
-4%
|
227
+42%
|
259
+14%
|
239
-8%
|
280
+17%
|
242
-13%
|
263
+8%
|
276
+5%
|
401
+45%
|
514
+28%
|
363
-29%
|
488
+34%
|
453
-7%
|
416
-8%
|
605
+45%
|
483
-20%
|
475
-2%
|
438
-8%
|
475
+8%
|
670
+41%
|
530
-21%
|
418
-21%
|
274
-34%
|
131
-52%
|
228
+74%
|
332
+45%
|
398
+20%
|
446
+12%
|
441
-1%
|
567
+29%
|
616
+9%
|
538
-13%
|
524
-2%
|
453
-14%
|
280
-38%
|
203
-28%
|
164
-19%
|
74
-55%
|
162
+118%
|
242
+50%
|
356
+47%
|
360
+1%
|
301
-16%
|
223
-26%
|
97
-56%
|
111
+14%
|
122
+10%
|
133
+9%
|
87
-35%
|
39
-55%
|
67
+72%
|
29
-56%
|
55
+86%
|
52
-5%
|
64
+24%
|
124
+94%
|
171
+38%
|
197
+15%
|
122
-38%
|
142
+17%
|
136
-4%
|
170
+25%
|
187
+10%
|
143
-23%
|
138
-3%
|
99
-29%
|
156
+58%
|
185
+19%
|
162
-13%
|
140
-13%
|
83
-41%
|
24
-71%
|
20
-17%
|
51
+153%
|
63
+23%
|
101
+59%
|
107
+7%
|
152
+42%
|
222
+46%
|
179
-20%
|
203
+14%
|
186
-8%
|
138
-26%
|
133
-4%
|
102
-24%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(151)
|
(167)
|
(179)
|
(176)
|
(162)
|
(145)
|
(113)
|
(96)
|
(93)
|
(89)
|
(72)
|
(45)
|
(50)
|
(60)
|
(244)
|
(343)
|
(362)
|
(399)
|
(273)
|
(296)
|
(469)
|
(590)
|
(775)
|
(900)
|
(942)
|
(1 002)
|
(1 066)
|
(986)
|
(855)
|
(747)
|
(539)
|
(433)
|
(423)
|
(358)
|
(321)
|
(296)
|
(207)
|
(173)
|
(177)
|
(196)
|
(100)
|
(149)
|
(110)
|
(149)
|
(323)
|
(277)
|
(310)
|
(382)
|
(324)
|
(326)
|
(315)
|
(253)
|
(337)
|
(351)
|
(477)
|
(413)
|
(320)
|
(291)
|
(145)
|
(119)
|
(187)
|
(212)
|
(223)
|
(239)
|
(231)
|
(204)
|
(179)
|
(155)
|
(137)
|
(128)
|
(123)
|
(127)
|
(141)
|
(142)
|
(131)
|
(115)
|
(20)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(4)
|
(6)
|
(34)
|
(40)
|
(39)
|
(45)
|
(20)
|
(16)
|
(19)
|
(14)
|
(23)
|
(24)
|
(25)
|
(23)
|
|
| Other Items |
(7)
|
(45)
|
(60)
|
(154)
|
(153)
|
(104)
|
(93)
|
(11)
|
(2)
|
(7)
|
(20)
|
(24)
|
(82)
|
(140)
|
(148)
|
(151)
|
(138)
|
(165)
|
(141)
|
(931)
|
(911)
|
(561)
|
(555)
|
244
|
203
|
59
|
170
|
167
|
297
|
206
|
191
|
417
|
355
|
331
|
242
|
20
|
25
|
29
|
11
|
11
|
(82)
|
(99)
|
(115)
|
(152)
|
(93)
|
504
|
633
|
750
|
781
|
189
|
81
|
(1)
|
1
|
17
|
17
|
19
|
25
|
53
|
50
|
48
|
39
|
2
|
12
|
12
|
10
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(0)
|
(2)
|
(1)
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
8
|
(105)
|
(105)
|
(104)
|
(112)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(158)
N/A
|
(213)
-35%
|
(240)
-13%
|
(330)
-38%
|
(315)
+4%
|
(249)
+21%
|
(205)
+18%
|
(107)
+48%
|
(95)
+11%
|
(96)
0%
|
(91)
+5%
|
(70)
+24%
|
(133)
-91%
|
(201)
-52%
|
(391)
-95%
|
(494)
-26%
|
(500)
-1%
|
(563)
-13%
|
(414)
+27%
|
(1 227)
-197%
|
(1 380)
-12%
|
(1 151)
+17%
|
(1 330)
-16%
|
(657)
+51%
|
(740)
-13%
|
(943)
-28%
|
(896)
+5%
|
(819)
+9%
|
(558)
+32%
|
(541)
+3%
|
(348)
+36%
|
(16)
+96%
|
(69)
-342%
|
(27)
+61%
|
(78)
-190%
|
(276)
-252%
|
(182)
+34%
|
(144)
+21%
|
(167)
-16%
|
(184)
-10%
|
(182)
+1%
|
(247)
-36%
|
(225)
+9%
|
(302)
-34%
|
(416)
-38%
|
228
N/A
|
323
+42%
|
368
+14%
|
457
+24%
|
(137)
N/A
|
(234)
-71%
|
(254)
-9%
|
(336)
-32%
|
(334)
+0%
|
(460)
-38%
|
(394)
+14%
|
(296)
+25%
|
(238)
+20%
|
(95)
+60%
|
(71)
+25%
|
(147)
-108%
|
(209)
-42%
|
(211)
-1%
|
(226)
-7%
|
(221)
+2%
|
(194)
+12%
|
(179)
+8%
|
(155)
+13%
|
(136)
+12%
|
(127)
+7%
|
(123)
+3%
|
(128)
-4%
|
(142)
-11%
|
(143)
0%
|
(131)
+9%
|
(114)
+13%
|
(19)
+83%
|
(8)
+58%
|
(9)
-10%
|
(8)
+8%
|
(8)
N/A
|
(8)
+8%
|
4
N/A
|
(111)
N/A
|
(138)
-25%
|
(144)
-4%
|
(152)
-5%
|
(44)
+71%
|
(19)
+58%
|
(16)
+16%
|
(18)
-17%
|
(13)
+28%
|
(23)
-73%
|
(24)
-5%
|
(25)
-2%
|
(23)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
3
|
89
|
89
|
93
|
117
|
27
|
27
|
1
|
1
|
35
|
37
|
9
|
39
|
8
|
6
|
6
|
10
|
10
|
10
|
(41)
|
(53)
|
(53)
|
(59)
|
(8)
|
(8)
|
(6)
|
(1)
|
(2)
|
1
|
(2)
|
(11)
|
(14)
|
(15)
|
(22)
|
(15)
|
(11)
|
(10)
|
(1)
|
2
|
(7)
|
(7)
|
(15)
|
(14)
|
(6)
|
(7)
|
(5)
|
(3)
|
(8)
|
(11)
|
(7)
|
(10)
|
(5)
|
(0)
|
1
|
3
|
2
|
3
|
40
|
95
|
97
|
315
|
276
|
220
|
218
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(11)
|
(13)
|
(11)
|
(11)
|
(11)
|
(9)
|
(28)
|
(23)
|
(48)
|
(48)
|
|
| Net Issuance of Debt |
60
|
120
|
99
|
138
|
119
|
51
|
75
|
(1)
|
(10)
|
(20)
|
(42)
|
(78)
|
(72)
|
244
|
262
|
295
|
296
|
(4)
|
(4)
|
829
|
1 032
|
1 001
|
967
|
193
|
235
|
359
|
366
|
353
|
262
|
148
|
(74)
|
(124)
|
(280)
|
(261)
|
(11)
|
(11)
|
(11)
|
(12)
|
(121)
|
(198)
|
(213)
|
(165)
|
(57)
|
14
|
(125)
|
(491)
|
(640)
|
(617)
|
(465)
|
(148)
|
(2)
|
(20)
|
(20)
|
(21)
|
230
|
217
|
204
|
191
|
(78)
|
(93)
|
(118)
|
(117)
|
(189)
|
(168)
|
(137)
|
(126)
|
(42)
|
(42)
|
(41)
|
(47)
|
(43)
|
(43)
|
(43)
|
(43)
|
(46)
|
(30)
|
(30)
|
(74)
|
(66)
|
(101)
|
(91)
|
(37)
|
(71)
|
(43)
|
(43)
|
(43)
|
(8)
|
(39)
|
29
|
(32)
|
(32)
|
(2)
|
(69)
|
(9)
|
(9)
|
(9)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
1
|
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
|
|
| Other |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
24
|
0
|
0
|
(1)
|
25
|
(12)
|
(13)
|
(15)
|
(12)
|
3
|
2
|
(4)
|
(9)
|
(16)
|
(15)
|
(6)
|
(17)
|
(17)
|
(16)
|
(17)
|
(1)
|
(2)
|
(2)
|
(2)
|
(6)
|
(9)
|
(10)
|
(9)
|
(7)
|
(3)
|
(12)
|
(12)
|
(10)
|
(16)
|
(7)
|
(14)
|
(14)
|
(8)
|
(20)
|
(15)
|
(15)
|
(15)
|
(3)
|
(5)
|
(5)
|
(4)
|
(5)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(5)
|
(4)
|
(7)
|
(7)
|
(4)
|
(7)
|
(4)
|
(4)
|
(4)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(18)
|
(18)
|
(18)
|
(20)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
7
|
8
|
(19)
|
(19)
|
(28)
|
(35)
|
(8)
|
(8)
|
|
| Cash from Financing Activities |
61
N/A
|
122
+100%
|
188
+54%
|
227
+20%
|
211
-7%
|
166
-21%
|
99
-40%
|
24
-76%
|
14
-42%
|
(20)
N/A
|
(9)
+57%
|
(43)
-392%
|
(40)
+8%
|
269
N/A
|
255
-5%
|
285
+12%
|
288
+1%
|
6
-98%
|
5
-18%
|
831
+16 198%
|
978
+18%
|
930
-5%
|
896
-4%
|
125
-86%
|
206
+66%
|
331
+60%
|
340
+3%
|
332
-2%
|
256
-23%
|
144
-44%
|
(80)
N/A
|
(137)
-72%
|
(301)
-119%
|
(285)
+5%
|
(45)
+84%
|
(37)
+17%
|
(29)
+21%
|
(25)
+16%
|
(134)
-442%
|
(207)
-55%
|
(230)
-11%
|
(189)
+18%
|
(79)
+58%
|
(14)
+82%
|
(145)
-945%
|
(506)
-248%
|
(664)
-31%
|
(635)
+4%
|
(487)
+23%
|
(174)
+64%
|
(11)
+93%
|
(36)
-214%
|
(30)
+16%
|
(25)
+18%
|
225
N/A
|
217
-4%
|
205
-6%
|
191
-7%
|
(39)
N/A
|
1
N/A
|
(26)
N/A
|
195
N/A
|
80
-59%
|
46
-43%
|
78
+70%
|
(135)
N/A
|
(47)
+65%
|
(47)
+0%
|
(46)
+1%
|
(48)
-3%
|
(46)
+4%
|
(46)
0%
|
(46)
N/A
|
(50)
-9%
|
(51)
-3%
|
(52)
-2%
|
(53)
-1%
|
(94)
-79%
|
(87)
+7%
|
(106)
-22%
|
(96)
+10%
|
(42)
+57%
|
(74)
-77%
|
(45)
+39%
|
(45)
0%
|
(49)
-9%
|
(20)
+60%
|
(52)
-164%
|
25
N/A
|
(35)
N/A
|
(61)
-76%
|
(29)
+53%
|
(125)
-331%
|
(67)
+46%
|
(65)
+4%
|
(65)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(1)
|
(0)
|
1
|
2
|
3
|
3
|
3
|
2
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
1
|
(0)
|
(1)
|
3
|
2
|
(2)
|
(3)
|
(7)
|
(9)
|
(0)
|
4
|
4
|
10
|
2
|
(2)
|
(1)
|
(6)
|
(3)
|
(4)
|
(2)
|
(1)
|
1
|
2
|
2
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
2
|
(2)
|
(2)
|
0
|
2
|
5
|
6
|
3
|
0
|
(1)
|
(7)
|
(9)
|
(6)
|
(4)
|
(10)
|
(8)
|
(16)
|
(17)
|
(7)
|
(5)
|
(2)
|
(1)
|
1
|
0
|
|
| Net Change in Cash |
(8)
N/A
|
(53)
-583%
|
22
N/A
|
(35)
N/A
|
(37)
-7%
|
(4)
+89%
|
(46)
-1 010%
|
1
N/A
|
6
+1 160%
|
5
-21%
|
67
+1 238%
|
47
-30%
|
55
+16%
|
327
+497%
|
102
-69%
|
71
-31%
|
30
-58%
|
(294)
N/A
|
(131)
+55%
|
7
N/A
|
115
+1 457%
|
145
+26%
|
58
-60%
|
(77)
N/A
|
(117)
-51%
|
(7)
+94%
|
(73)
-962%
|
(15)
+80%
|
134
N/A
|
75
-44%
|
239
+217%
|
375
+57%
|
47
-87%
|
(40)
N/A
|
8
N/A
|
(85)
N/A
|
120
N/A
|
229
+90%
|
144
-37%
|
50
-65%
|
155
+211%
|
180
+16%
|
235
+31%
|
209
-11%
|
(109)
N/A
|
5
N/A
|
(136)
N/A
|
(104)
+24%
|
41
N/A
|
(155)
N/A
|
(12)
+92%
|
66
N/A
|
(2)
N/A
|
(55)
-3 118%
|
(1)
+97%
|
(78)
-5 450%
|
18
N/A
|
73
+311%
|
(8)
N/A
|
13
N/A
|
(138)
N/A
|
50
N/A
|
(102)
N/A
|
(125)
-23%
|
(90)
+28%
|
(264)
-193%
|
(102)
+61%
|
(32)
+69%
|
13
N/A
|
(54)
N/A
|
(27)
+49%
|
(39)
-42%
|
(17)
+56%
|
(8)
+51%
|
(41)
-396%
|
(27)
+33%
|
29
N/A
|
59
+104%
|
95
+61%
|
50
-48%
|
36
-28%
|
32
-10%
|
(52)
N/A
|
(144)
-177%
|
(138)
+4%
|
(134)
+3%
|
(81)
+40%
|
4
N/A
|
143
+3 988%
|
155
+8%
|
92
-40%
|
156
+69%
|
36
-77%
|
46
+29%
|
45
-3%
|
14
-69%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(62)
N/A
|
(129)
-108%
|
(106)
+18%
|
(108)
-2%
|
(95)
+12%
|
(66)
+31%
|
(52)
+20%
|
(12)
+76%
|
(6)
+53%
|
32
N/A
|
95
+195%
|
114
+21%
|
177
+54%
|
199
+12%
|
(5)
N/A
|
(63)
-1 217%
|
(119)
-88%
|
(136)
-14%
|
3
N/A
|
105
+3 188%
|
45
-57%
|
(226)
N/A
|
(286)
-27%
|
(448)
-56%
|
(526)
-18%
|
(397)
+25%
|
(583)
-47%
|
(512)
+12%
|
(417)
+18%
|
(273)
+35%
|
132
N/A
|
97
-26%
|
(6)
N/A
|
(85)
-1 382%
|
(189)
-124%
|
(68)
+64%
|
125
N/A
|
225
+81%
|
268
+19%
|
245
-9%
|
467
+90%
|
467
+0%
|
428
-8%
|
375
-12%
|
130
-65%
|
4
-97%
|
(107)
N/A
|
(218)
-104%
|
(250)
-15%
|
(164)
+34%
|
(73)
+56%
|
103
N/A
|
23
-78%
|
(51)
N/A
|
(254)
-401%
|
(316)
-24%
|
(210)
+34%
|
(169)
+19%
|
(12)
+93%
|
(32)
-163%
|
(148)
-356%
|
(145)
+2%
|
(194)
-34%
|
(184)
+5%
|
(180)
+2%
|
(141)
+22%
|
(55)
+61%
|
16
N/A
|
60
+273%
|
(6)
N/A
|
19
N/A
|
9
-55%
|
29
+239%
|
45
+57%
|
12
-73%
|
24
+98%
|
79
+229%
|
147
+87%
|
176
+20%
|
153
-13%
|
132
-14%
|
75
-43%
|
21
-73%
|
14
-31%
|
18
+23%
|
24
+34%
|
61
+161%
|
63
+2%
|
133
+112%
|
206
+55%
|
159
-23%
|
189
+18%
|
163
-14%
|
114
-30%
|
108
-5%
|
78
-28%
|
|