Insteel Industries Inc
NYSE:IIIN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
I
|
Insteel Industries Inc
NYSE:IIIN
|
US |
|
Aprogen Inc
KRX:007460
|
KR |
Cash Flow Statement
Cash Flow Statement
Insteel Industries Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-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 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-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 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-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 |
(43)
|
(24)
|
(26)
|
(12)
|
(1)
|
(2)
|
7
|
8
|
15
|
30
|
32
|
36
|
35
|
29
|
25
|
28
|
30
|
29
|
33
|
31
|
29
|
29
|
24
|
23
|
25
|
33
|
44
|
34
|
11
|
(8)
|
(22)
|
(18)
|
0
|
4
|
1
|
(6)
|
(5)
|
(3)
|
(0)
|
7
|
5
|
2
|
2
|
4
|
8
|
10
|
12
|
12
|
12
|
14
|
17
|
18
|
17
|
17
|
22
|
24
|
29
|
37
|
37
|
35
|
35
|
29
|
23
|
26
|
25
|
31
|
36
|
32
|
28
|
17
|
6
|
2
|
5
|
10
|
19
|
27
|
37
|
49
|
67
|
82
|
106
|
126
|
125
|
113
|
79
|
51
|
32
|
22
|
24
|
20
|
19
|
19
|
23
|
31
|
41
|
48
|
|
| Depreciation & Amortization |
11
|
9
|
7
|
6
|
6
|
5
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
13
|
13
|
14
|
14
|
15
|
15
|
16
|
17
|
18
|
18
|
19
|
|
| Change in Deffered Taxes |
(5)
|
5
|
0
|
(0)
|
(2)
|
(2)
|
(7)
|
(6)
|
(2)
|
1
|
7
|
7
|
2
|
(2)
|
2
|
2
|
2
|
3
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
3
|
2
|
1
|
1
|
0
|
(0)
|
1
|
0
|
1
|
1
|
(1)
|
(5)
|
(3)
|
(1)
|
0
|
4
|
3
|
1
|
1
|
2
|
4
|
3
|
4
|
3
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
(1)
|
(1)
|
(3)
|
(3)
|
1
|
2
|
2
|
2
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
2
|
1
|
0
|
(1)
|
(2)
|
(1)
|
0
|
5
|
4
|
5
|
4
|
2
|
1
|
0
|
(1)
|
(1)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
|
| Other Non-Cash Items |
56
|
28
|
29
|
15
|
2
|
2
|
2
|
2
|
3
|
7
|
7
|
9
|
7
|
6
|
4
|
4
|
6
|
5
|
5
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
26
|
29
|
30
|
32
|
9
|
6
|
5
|
5
|
6
|
6
|
5
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
(2)
|
(1)
|
0
|
(0)
|
1
|
1
|
2
|
3
|
2
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
(0)
|
2
|
2
|
2
|
2
|
1
|
2
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
|
| Cash Taxes Paid |
(2)
|
(2)
|
(3)
|
(6)
|
(6)
|
(6)
|
(3)
|
0
|
0
|
1
|
13
|
14
|
19
|
20
|
12
|
12
|
16
|
18
|
18
|
19
|
17
|
16
|
17
|
15
|
10
|
12
|
12
|
22
|
20
|
16
|
12
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
3
|
3
|
5
|
6
|
8
|
8
|
9
|
8
|
8
|
10
|
13
|
16
|
19
|
17
|
15
|
14
|
9
|
9
|
6
|
6
|
8
|
8
|
8
|
6
|
2
|
2
|
1
|
0
|
2
|
2
|
7
|
13
|
17
|
17
|
29
|
36
|
42
|
42
|
28
|
17
|
8
|
8
|
4
|
6
|
3
|
3
|
3
|
5
|
11
|
11
|
|
| Cash Interest Paid |
11
|
11
|
9
|
10
|
9
|
8
|
9
|
9
|
9
|
8
|
8
|
6
|
5
|
4
|
4
|
3
|
2
|
2
|
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
|
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
|
|
| Change in Working Capital |
(9)
|
(10)
|
(1)
|
(2)
|
4
|
6
|
(2)
|
5
|
(11)
|
(15)
|
(22)
|
(41)
|
(19)
|
(0)
|
9
|
31
|
19
|
6
|
4
|
(9)
|
(21)
|
(14)
|
(17)
|
(3)
|
12
|
(11)
|
(17)
|
(40)
|
(47)
|
(11)
|
6
|
7
|
41
|
11
|
2
|
16
|
(12)
|
(11)
|
(17)
|
(21)
|
(9)
|
(14)
|
0
|
20
|
5
|
19
|
10
|
(6)
|
(7)
|
1
|
2
|
(16)
|
(8)
|
(5)
|
2
|
21
|
20
|
15
|
5
|
(2)
|
(0)
|
(13)
|
(17)
|
(7)
|
(10)
|
6
|
6
|
(32)
|
(53)
|
(54)
|
(15)
|
43
|
52
|
52
|
23
|
(1)
|
9
|
13
|
(13)
|
(29)
|
(63)
|
(123)
|
(136)
|
(99)
|
(24)
|
32
|
98
|
88
|
41
|
39
|
18
|
16
|
6
|
8
|
(36)
|
(61)
|
|
| Cash from Operating Activities |
9
N/A
|
7
-26%
|
9
+38%
|
7
-29%
|
9
+34%
|
9
-1%
|
5
-40%
|
15
+175%
|
10
-32%
|
27
+168%
|
28
+6%
|
15
-48%
|
30
+105%
|
36
+20%
|
45
+24%
|
68
+53%
|
61
-10%
|
49
-20%
|
45
-8%
|
28
-37%
|
14
-50%
|
20
+40%
|
17
-15%
|
30
+78%
|
47
+57%
|
33
-30%
|
37
+11%
|
4
-90%
|
(4)
N/A
|
17
N/A
|
22
+32%
|
28
+27%
|
58
+106%
|
28
-51%
|
13
-54%
|
18
+36%
|
(7)
N/A
|
0
N/A
|
(3)
N/A
|
2
N/A
|
9
+480%
|
(1)
N/A
|
13
N/A
|
37
+185%
|
28
-26%
|
44
+58%
|
37
-15%
|
20
-47%
|
19
-5%
|
27
+43%
|
29
+9%
|
13
-54%
|
19
+45%
|
23
+21%
|
36
+53%
|
58
+61%
|
61
+6%
|
65
+6%
|
56
-14%
|
48
-15%
|
50
+4%
|
33
-34%
|
21
-36%
|
32
+52%
|
28
-11%
|
49
+72%
|
54
+11%
|
16
-70%
|
(11)
N/A
|
(22)
-103%
|
7
N/A
|
59
+794%
|
73
+24%
|
77
+5%
|
56
-27%
|
41
-28%
|
59
+45%
|
77
+31%
|
70
-9%
|
70
-1%
|
61
-13%
|
20
-68%
|
6
-71%
|
25
+340%
|
65
+160%
|
94
+44%
|
142
+51%
|
131
-8%
|
86
-35%
|
81
-6%
|
58
-28%
|
55
-5%
|
51
-8%
|
60
+19%
|
27
-55%
|
7
-72%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(8)
|
(12)
|
(13)
|
(19)
|
(19)
|
(18)
|
(21)
|
(17)
|
(19)
|
(16)
|
(12)
|
(10)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(8)
|
(10)
|
(8)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(9)
|
(11)
|
(12)
|
(11)
|
(9)
|
(6)
|
(7)
|
(10)
|
(13)
|
(18)
|
(19)
|
(21)
|
(21)
|
(21)
|
(19)
|
(16)
|
(18)
|
(19)
|
(17)
|
(15)
|
(11)
|
(5)
|
(5)
|
(5)
|
(7)
|
(9)
|
(14)
|
(17)
|
(18)
|
(15)
|
(17)
|
(16)
|
(16)
|
(23)
|
(23)
|
(30)
|
(31)
|
(35)
|
(30)
|
(22)
|
(19)
|
(10)
|
(10)
|
(8)
|
(8)
|
(7)
|
|
| Other Items |
9
|
12
|
19
|
19
|
19
|
7
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
1
|
1
|
2
|
2
|
1
|
1
|
6
|
6
|
6
|
5
|
0
|
(0)
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
2
|
(36)
|
(34)
|
(34)
|
(34)
|
4
|
3
|
3
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
(31)
|
(31)
|
(29)
|
(31)
|
6
|
5
|
4
|
4
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
1
|
1
|
(21)
|
(16)
|
(16)
|
(16)
|
5
|
(0)
|
(0)
|
(0)
|
8
|
9
|
10
|
20
|
11
|
10
|
10
|
(0)
|
(0)
|
(1)
|
(0)
|
(72)
|
(72)
|
(72)
|
(67)
|
4
|
|
| Cash from Investing Activities |
8
N/A
|
11
+47%
|
18
+63%
|
18
-1%
|
18
-1%
|
6
-65%
|
(1)
N/A
|
(1)
N/A
|
(2)
-111%
|
(2)
-26%
|
(3)
-21%
|
(4)
-38%
|
(3)
+23%
|
(5)
-61%
|
(4)
+22%
|
(6)
-44%
|
(11)
-98%
|
(12)
-8%
|
(14)
-13%
|
(13)
+2%
|
(13)
+3%
|
(15)
-19%
|
(17)
-13%
|
(20)
-15%
|
(14)
+27%
|
(11)
+24%
|
(8)
+24%
|
(3)
+61%
|
(4)
-9%
|
(2)
+49%
|
(2)
-22%
|
(2)
-9%
|
(3)
-21%
|
(3)
+7%
|
0
N/A
|
(37)
N/A
|
(40)
-7%
|
(41)
-2%
|
(41)
-2%
|
(5)
+89%
|
(4)
+13%
|
(3)
+20%
|
(8)
-148%
|
(9)
-7%
|
(7)
+20%
|
(9)
-30%
|
(6)
+31%
|
(6)
-2%
|
(6)
+3%
|
(5)
+15%
|
(40)
-662%
|
(41)
-2%
|
(41)
0%
|
(42)
-1%
|
(3)
+93%
|
(1)
+70%
|
(3)
-267%
|
(6)
-76%
|
(13)
-124%
|
(18)
-36%
|
(20)
-11%
|
(21)
-8%
|
(21)
+1%
|
(25)
-19%
|
(23)
+8%
|
(20)
+13%
|
(22)
-11%
|
(18)
+17%
|
(17)
+9%
|
(14)
+13%
|
(10)
+33%
|
(5)
+53%
|
(26)
-467%
|
(21)
+18%
|
(23)
-12%
|
(26)
-10%
|
(9)
+65%
|
(18)
-97%
|
(18)
-2%
|
(16)
+11%
|
(9)
+43%
|
(7)
+27%
|
(6)
+9%
|
(3)
+45%
|
(11)
-245%
|
(20)
-75%
|
(21)
-5%
|
(35)
-67%
|
(30)
+14%
|
(22)
+26%
|
(20)
+11%
|
(81)
-313%
|
(81)
0%
|
(81)
+1%
|
(76)
+6%
|
(3)
+96%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(9)
|
(9)
|
(8)
|
(8)
|
0
|
0
|
0
|
(2)
|
(9)
|
(9)
|
(9)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
2
|
3
|
4
|
5
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Net Issuance of Debt |
(17)
|
(20)
|
(27)
|
(27)
|
(22)
|
(12)
|
(3)
|
(9)
|
(8)
|
(17)
|
(17)
|
(6)
|
(19)
|
(31)
|
(41)
|
(55)
|
(41)
|
(24)
|
(12)
|
0
|
1
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
(5)
|
6
|
(2)
|
(17)
|
(8)
|
(19)
|
(12)
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(11)
|
(11)
|
(11)
|
(11)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(7)
|
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(21)
|
(21)
|
(21)
|
0
|
(26)
|
(26)
|
(26)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(32)
|
(31)
|
(31)
|
(31)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(51)
|
(51)
|
(51)
|
(51)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
|
| Other |
0
|
(1)
|
(1)
|
(0)
|
(5)
|
(3)
|
(1)
|
(3)
|
0
|
(7)
|
(7)
|
(5)
|
(7)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
(17)
N/A
|
(21)
-23%
|
(28)
-37%
|
(27)
+5%
|
(27)
+1%
|
(14)
+46%
|
(4)
+69%
|
(12)
-182%
|
(8)
+35%
|
(24)
-194%
|
(23)
+1%
|
(11)
+51%
|
(26)
-126%
|
(31)
-21%
|
(42)
-33%
|
(57)
-37%
|
(51)
+10%
|
(35)
+32%
|
(22)
+37%
|
(10)
+54%
|
(1)
+87%
|
(1)
+31%
|
(2)
-100%
|
(4)
-144%
|
(15)
-241%
|
(11)
+25%
|
(11)
+4%
|
(17)
-58%
|
(10)
+38%
|
(11)
-4%
|
(11)
-5%
|
(3)
+78%
|
(3)
-16%
|
(3)
N/A
|
(3)
+14%
|
(2)
+20%
|
(2)
N/A
|
(2)
+20%
|
(2)
N/A
|
1
N/A
|
(8)
N/A
|
2
N/A
|
(5)
N/A
|
(24)
-374%
|
(13)
+45%
|
(22)
-72%
|
(15)
+33%
|
1
N/A
|
(1)
N/A
|
(2)
-77%
|
(1)
+48%
|
9
N/A
|
9
+1%
|
(1)
N/A
|
(3)
-79%
|
(11)
-344%
|
(28)
-150%
|
(17)
+40%
|
(18)
-6%
|
(19)
-5%
|
(26)
-41%
|
(28)
-5%
|
(27)
+4%
|
(27)
+0%
|
(22)
+17%
|
(22)
+3%
|
(20)
+6%
|
(20)
N/A
|
4
N/A
|
(2)
N/A
|
(3)
-87%
|
(3)
N/A
|
(8)
-186%
|
(3)
+69%
|
(3)
N/A
|
(32)
-1 176%
|
(31)
+2%
|
(31)
+1%
|
(31)
+1%
|
(41)
-32%
|
(41)
N/A
|
(40)
+3%
|
(41)
-4%
|
(42)
-2%
|
(43)
-3%
|
(45)
-4%
|
(44)
+3%
|
(53)
-21%
|
(52)
+2%
|
(53)
-1%
|
(53)
+0%
|
(24)
+55%
|
(25)
-4%
|
(24)
+4%
|
(24)
-2%
|
(24)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(3)
N/A
|
(1)
+74%
|
(2)
-214%
|
0
N/A
|
1
+133%
|
0
N/A
|
1
N/A
|
0
N/A
|
1
N/A
|
2
+233%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
-80%
|
5
N/A
|
(1)
N/A
|
2
N/A
|
9
+481%
|
5
-45%
|
0
N/A
|
4
N/A
|
(2)
N/A
|
6
N/A
|
18
+195%
|
11
-38%
|
18
+62%
|
(16)
N/A
|
(18)
-8%
|
4
N/A
|
9
+110%
|
23
+170%
|
52
+125%
|
23
-57%
|
11
-52%
|
(22)
N/A
|
(48)
-123%
|
(42)
+13%
|
(46)
-9%
|
(3)
+94%
|
(4)
-30%
|
(2)
+43%
|
(0)
+95%
|
5
N/A
|
8
+58%
|
12
+58%
|
15
+28%
|
14
-9%
|
11
-20%
|
19
+71%
|
(12)
N/A
|
(19)
-53%
|
(13)
+32%
|
(20)
-54%
|
30
N/A
|
46
+51%
|
30
-34%
|
43
+41%
|
26
-40%
|
12
-55%
|
4
-67%
|
(16)
N/A
|
(27)
-65%
|
(20)
+26%
|
(17)
+15%
|
7
N/A
|
12
+61%
|
(22)
N/A
|
(23)
-5%
|
(38)
-63%
|
(6)
+85%
|
52
N/A
|
40
-23%
|
54
+35%
|
31
-43%
|
(17)
N/A
|
19
N/A
|
29
+54%
|
21
-26%
|
13
-40%
|
11
-14%
|
(27)
N/A
|
(42)
-55%
|
(20)
+51%
|
10
N/A
|
29
+176%
|
77
+169%
|
43
-44%
|
4
-91%
|
6
+58%
|
(14)
N/A
|
(50)
-251%
|
(56)
-12%
|
(44)
+21%
|
(73)
-65%
|
(20)
+72%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
6
-28%
|
9
+51%
|
6
-33%
|
8
+38%
|
8
-1%
|
4
-48%
|
14
+216%
|
8
-40%
|
24
+199%
|
25
+4%
|
11
-56%
|
26
+131%
|
30
+16%
|
38
+27%
|
60
+57%
|
49
-19%
|
35
-28%
|
26
-27%
|
9
-65%
|
(4)
N/A
|
(1)
+81%
|
(0)
+88%
|
11
N/A
|
31
+190%
|
21
-33%
|
27
+30%
|
(2)
N/A
|
(9)
-372%
|
14
N/A
|
20
+42%
|
26
+34%
|
56
+113%
|
26
-53%
|
11
-57%
|
16
+39%
|
(12)
N/A
|
(6)
+47%
|
(11)
-69%
|
(7)
+36%
|
2
N/A
|
(7)
N/A
|
5
N/A
|
28
+452%
|
20
-28%
|
34
+69%
|
30
-11%
|
13
-56%
|
13
-6%
|
20
+63%
|
20
-1%
|
3
-86%
|
7
+155%
|
12
+62%
|
27
+127%
|
52
+90%
|
54
+5%
|
56
+2%
|
43
-22%
|
30
-30%
|
30
N/A
|
12
-61%
|
0
-98%
|
10
+5 100%
|
9
-13%
|
32
+260%
|
36
+10%
|
(2)
N/A
|
(28)
-1 229%
|
(37)
-33%
|
(4)
+89%
|
54
N/A
|
69
+27%
|
73
+6%
|
49
-32%
|
31
-36%
|
45
+45%
|
60
+32%
|
52
-12%
|
54
+3%
|
44
-20%
|
3
-92%
|
(10)
N/A
|
2
N/A
|
43
+2 261%
|
64
+50%
|
112
+75%
|
96
-14%
|
56
-42%
|
59
+5%
|
39
-34%
|
46
+17%
|
41
-11%
|
52
+28%
|
19
-64%
|
0
-98%
|
|