Materion Corp
NYSE:MTRN
Cash Flow Statement
Cash Flow Statement
Materion Corp
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Apr-2004 | Jul-2004 | Oct-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 | Apr-2009 | Jul-2009 | Oct-2009 | Dec-2009 | 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 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | 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 | Dec-2020 | 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 |
(20)
|
(24)
|
(19)
|
(36)
|
(35)
|
(33)
|
(33)
|
(13)
|
(6)
|
0
|
7
|
16
|
16
|
15
|
15
|
18
|
19
|
20
|
23
|
50
|
68
|
69
|
71
|
53
|
35
|
34
|
34
|
18
|
6
|
(2)
|
(12)
|
(12)
|
2
|
17
|
30
|
46
|
52
|
52
|
52
|
40
|
34
|
28
|
23
|
25
|
25
|
22
|
18
|
20
|
21
|
27
|
34
|
42
|
44
|
43
|
38
|
32
|
29
|
25
|
26
|
26
|
23
|
25
|
26
|
12
|
19
|
23
|
34
|
21
|
27
|
32
|
15
|
51
|
31
|
22
|
25
|
16
|
35
|
47
|
58
|
73
|
70
|
75
|
77
|
86
|
98
|
98
|
105
|
96
|
84
|
78
|
74
|
6
|
10
|
16
|
19
|
75
|
|
| Depreciation & Amortization |
21
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
19
|
21
|
21
|
22
|
21
|
20
|
20
|
22
|
22
|
23
|
23
|
25
|
25
|
25
|
25
|
24
|
25
|
27
|
28
|
34
|
34
|
34
|
34
|
32
|
33
|
35
|
36
|
35
|
39
|
41
|
42
|
44
|
44
|
42
|
40
|
37
|
34
|
35
|
39
|
42
|
45
|
45
|
38
|
43
|
43
|
41
|
44
|
38
|
37
|
41
|
44
|
46
|
45
|
43
|
45
|
43
|
42
|
40
|
36
|
36
|
35
|
40
|
41
|
41
|
46
|
42
|
41
|
42
|
37
|
38
|
43
|
44
|
49
|
51
|
51
|
53
|
55
|
59
|
61
|
62
|
63
|
63
|
66
|
69
|
69
|
70
|
69
|
69
|
|
| Change in Deffered Taxes |
(3)
|
(3)
|
(3)
|
18
|
18
|
18
|
18
|
(0)
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
1
|
1
|
(6)
|
(4)
|
(2)
|
0
|
(13)
|
(15)
|
(21)
|
(23)
|
15
|
15
|
19
|
19
|
6
|
6
|
3
|
1
|
(10)
|
0
|
(1)
|
7
|
14
|
14
|
7
|
2
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
0
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(5)
|
(5)
|
(3)
|
(2)
|
4
|
3
|
1
|
(0)
|
(9)
|
(9)
|
(7)
|
(7)
|
20
|
21
|
20
|
14
|
(1)
|
(1)
|
3
|
10
|
3
|
1
|
(2)
|
(8)
|
(10)
|
(8)
|
(9)
|
(5)
|
(13)
|
(13)
|
(11)
|
(11)
|
2
|
1
|
(1)
|
(0)
|
(7)
|
(7)
|
(6)
|
(7)
|
(17)
|
(16)
|
(18)
|
(17)
|
(5)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
4
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
5
|
7
|
8
|
5
|
3
|
1
|
1
|
5
|
6
|
7
|
7
|
7
|
7
|
8
|
6
|
6
|
6
|
5
|
6
|
7
|
7
|
7
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
2
|
1
|
2
|
1
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
5
|
7
|
8
|
9
|
3
|
1
|
1
|
1
|
9
|
9
|
8
|
7
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
11
|
6
|
7
|
5
|
1
|
7
|
5
|
5
|
4
|
3
|
6
|
6
|
6
|
5
|
3
|
7
|
9
|
54
|
55
|
55
|
68
|
26
|
37
|
34
|
18
|
17
|
7
|
6
|
7
|
8
|
8
|
8
|
9
|
10
|
10
|
11
|
12
|
11
|
11
|
11
|
11
|
93
|
93
|
93
|
94
|
13
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
13
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
30
|
|
| Change in Working Capital |
31
|
32
|
19
|
9
|
7
|
7
|
12
|
14
|
(3)
|
(7)
|
(14)
|
(1)
|
(9)
|
(10)
|
(10)
|
(33)
|
(25)
|
(26)
|
(44)
|
(27)
|
(43)
|
(34)
|
(23)
|
(46)
|
(31)
|
(42)
|
(27)
|
15
|
21
|
47
|
39
|
23
|
5
|
(50)
|
(45)
|
(70)
|
(83)
|
(60)
|
(96)
|
(31)
|
(26)
|
(19)
|
(6)
|
(27)
|
(9)
|
3
|
22
|
11
|
(10)
|
(18)
|
(22)
|
(25)
|
(8)
|
(3)
|
3
|
10
|
5
|
7
|
(0)
|
3
|
3
|
(8)
|
7
|
(11)
|
(8)
|
7
|
(11)
|
(33)
|
(45)
|
(52)
|
(47)
|
(22)
|
6
|
10
|
43
|
36
|
37
|
28
|
(41)
|
(21)
|
(53)
|
(56)
|
(43)
|
(35)
|
4
|
(3)
|
(11)
|
(17)
|
(57)
|
(66)
|
(73)
|
(63)
|
(39)
|
(15)
|
(6)
|
(49)
|
|
| Cash from Operating Activities |
29
N/A
|
26
-8%
|
17
-34%
|
16
-9%
|
15
-4%
|
17
+15%
|
22
+27%
|
26
+20%
|
17
-34%
|
20
+16%
|
20
-1%
|
39
+95%
|
30
-23%
|
29
-4%
|
29
+1%
|
4
-88%
|
15
+326%
|
18
+20%
|
6
-65%
|
39
+516%
|
41
+5%
|
45
+10%
|
58
+28%
|
51
-12%
|
51
0%
|
46
-10%
|
63
+38%
|
77
+22%
|
68
-12%
|
82
+22%
|
63
-24%
|
42
-34%
|
40
-4%
|
9
-77%
|
35
+283%
|
31
-12%
|
26
-16%
|
45
+72%
|
5
-90%
|
57
+1 162%
|
55
-4%
|
55
+1%
|
61
+11%
|
39
-37%
|
57
+47%
|
66
+16%
|
85
+29%
|
76
-10%
|
58
-24%
|
56
-2%
|
58
+4%
|
60
+3%
|
79
+32%
|
83
+4%
|
84
+2%
|
91
+8%
|
78
-14%
|
79
+1%
|
73
-7%
|
68
-7%
|
68
0%
|
60
-13%
|
77
+29%
|
68
-11%
|
76
+13%
|
97
+27%
|
82
-16%
|
76
-6%
|
72
-6%
|
77
+7%
|
87
+12%
|
99
+14%
|
121
+22%
|
106
-13%
|
119
+13%
|
101
-15%
|
108
+6%
|
109
+1%
|
62
-43%
|
90
+45%
|
60
-33%
|
68
+12%
|
84
+24%
|
116
+38%
|
168
+45%
|
165
-2%
|
166
+1%
|
144
-13%
|
93
-36%
|
80
-13%
|
71
-11%
|
88
+23%
|
117
+33%
|
147
+25%
|
160
+9%
|
103
-35%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(17)
|
(10)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(58)
|
(58)
|
(58)
|
(58)
|
(10)
|
(11)
|
(12)
|
(15)
|
(14)
|
(14)
|
(15)
|
(14)
|
(16)
|
(18)
|
(21)
|
(23)
|
(34)
|
(29)
|
(30)
|
(31)
|
(36)
|
(35)
|
(37)
|
(40)
|
(45)
|
(51)
|
(53)
|
(51)
|
(54)
|
(33)
|
(29)
|
(27)
|
(29)
|
(34)
|
(35)
|
(35)
|
(45)
|
(45)
|
(40)
|
(39)
|
(33)
|
(29)
|
(33)
|
(33)
|
(31)
|
(35)
|
(34)
|
(52)
|
(52)
|
(52)
|
(58)
|
(40)
|
(37)
|
(33)
|
(27)
|
(26)
|
(29)
|
(32)
|
(38)
|
(38)
|
(34)
|
(34)
|
(29)
|
(27)
|
(27)
|
(32)
|
(43)
|
(53)
|
(67)
|
(84)
|
(93)
|
(99)
|
(103)
|
(91)
|
(83)
|
(80)
|
(78)
|
(89)
|
(103)
|
(118)
|
(120)
|
(117)
|
(106)
|
(86)
|
(81)
|
(75)
|
(67)
|
(78)
|
(80)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
(3)
|
(3)
|
(12)
|
(37)
|
(33)
|
(33)
|
(26)
|
0
|
(4)
|
(2)
|
6
|
(63)
|
(56)
|
(56)
|
(55)
|
9
|
13
|
18
|
(26)
|
(45)
|
(44)
|
(51)
|
7
|
13
|
6
|
7
|
(21)
|
(25)
|
(26)
|
(31)
|
1
|
3
|
(1)
|
3
|
0
|
3
|
7
|
7
|
3
|
0
|
(10)
|
1
|
0
|
1
|
11
|
2
|
(0)
|
(18)
|
(18)
|
(18)
|
(14)
|
2
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(127)
|
(127)
|
(127)
|
(127)
|
1
|
(391)
|
(392)
|
(395)
|
(394)
|
(2)
|
(2)
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(18)
|
(19)
|
|
| Cash from Investing Activities |
(17)
N/A
|
(10)
+42%
|
(6)
+36%
|
(5)
+15%
|
(6)
-15%
|
(6)
-5%
|
(6)
N/A
|
(58)
-806%
|
(58)
+1%
|
(58)
0%
|
(58)
-1%
|
(9)
+84%
|
(11)
-13%
|
(16)
-47%
|
(18)
-14%
|
(26)
-44%
|
(51)
-98%
|
(48)
+6%
|
(48)
+1%
|
(41)
+14%
|
(18)
+56%
|
(25)
-37%
|
(26)
-5%
|
(28)
-7%
|
(91)
-231%
|
(86)
+6%
|
(88)
-2%
|
(91)
-4%
|
(26)
+71%
|
(24)
+10%
|
(21)
+9%
|
(71)
-231%
|
(97)
-37%
|
(97)
+0%
|
(102)
-6%
|
(47)
+55%
|
(20)
+57%
|
(23)
-16%
|
(21)
+10%
|
(50)
-142%
|
(58)
-16%
|
(61)
-5%
|
(65)
-7%
|
(43)
+34%
|
(42)
+3%
|
(41)
+3%
|
(36)
+11%
|
(33)
+10%
|
(26)
+20%
|
(26)
+3%
|
(26)
-1%
|
(28)
-7%
|
(35)
-28%
|
(44)
-25%
|
(51)
-16%
|
(52)
-2%
|
(51)
+2%
|
(47)
+8%
|
(39)
+17%
|
(37)
+3%
|
(50)
-35%
|
(44)
+12%
|
(45)
-1%
|
(43)
+3%
|
(30)
+30%
|
(36)
-19%
|
(36)
+1%
|
(34)
+5%
|
(34)
+1%
|
(29)
+15%
|
(27)
+6%
|
(27)
+1%
|
(32)
-21%
|
(43)
-35%
|
(180)
-318%
|
(195)
-8%
|
(211)
-8%
|
(220)
-4%
|
(98)
+55%
|
(494)
-404%
|
(483)
+2%
|
(478)
+1%
|
(474)
+1%
|
(80)
+83%
|
(91)
-14%
|
(102)
-12%
|
(118)
-15%
|
(119)
-1%
|
(116)
+3%
|
(105)
+9%
|
(86)
+18%
|
(80)
+7%
|
(74)
+7%
|
(66)
+11%
|
(96)
-45%
|
(98)
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
42
|
42
|
40
|
40
|
1
|
0
|
1
|
7
|
9
|
14
|
16
|
12
|
9
|
5
|
2
|
0
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
1
|
1
|
1
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(15)
|
(22)
|
(21)
|
(22)
|
(14)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
|
| Net Issuance of Debt |
(10)
|
(15)
|
(12)
|
(13)
|
(7)
|
(14)
|
(14)
|
37
|
45
|
49
|
23
|
(27)
|
(55)
|
(51)
|
(14)
|
(16)
|
33
|
25
|
21
|
(9)
|
(33)
|
(38)
|
(41)
|
(14)
|
35
|
45
|
18
|
5
|
(38)
|
(49)
|
(20)
|
23
|
56
|
82
|
59
|
21
|
(5)
|
(27)
|
13
|
(6)
|
13
|
20
|
9
|
12
|
(6)
|
(20)
|
(34)
|
(30)
|
(23)
|
(19)
|
(10)
|
(13)
|
(11)
|
(5)
|
(5)
|
(11)
|
(15)
|
(16)
|
(30)
|
(10)
|
(6)
|
(3)
|
(14)
|
(2)
|
(30)
|
(24)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
148
|
102
|
11
|
26
|
(118)
|
(52)
|
413
|
444
|
440
|
416
|
(22)
|
(66)
|
(62)
|
(37)
|
(9)
|
40
|
43
|
32
|
15
|
(26)
|
(61)
|
(40)
|
15
|
|
| Cash Paid for Dividends |
(4)
|
(2)
|
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
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
3
|
4
|
5
|
5
|
2
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
1
|
2
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(4)
|
(2)
|
(4)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(7)
|
(7)
|
(5)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(11)
|
(11)
|
(11)
|
(11)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(8)
|
(7)
|
(7)
|
(8)
|
(4)
|
(7)
|
(7)
|
(6)
|
|
| Cash from Financing Activities |
(13)
N/A
|
(17)
-27%
|
(12)
+28%
|
(13)
-7%
|
(7)
+46%
|
(14)
-94%
|
(14)
-4%
|
32
N/A
|
42
+31%
|
46
+10%
|
60
+30%
|
15
-75%
|
(15)
N/A
|
(11)
+25%
|
(14)
-24%
|
(16)
-13%
|
34
N/A
|
32
-4%
|
30
-6%
|
8
-75%
|
(13)
N/A
|
(21)
-68%
|
(26)
-25%
|
(7)
+73%
|
37
N/A
|
44
+19%
|
15
-66%
|
1
-95%
|
(42)
N/A
|
(54)
-27%
|
(22)
+59%
|
23
N/A
|
56
+142%
|
83
+48%
|
56
-33%
|
20
-65%
|
(5)
N/A
|
(28)
-442%
|
10
N/A
|
(11)
N/A
|
7
N/A
|
13
+80%
|
7
-48%
|
9
+29%
|
(10)
N/A
|
(25)
-158%
|
(39)
-59%
|
(36)
+7%
|
(32)
+10%
|
(29)
+12%
|
(33)
-15%
|
(41)
-24%
|
(39)
+4%
|
(34)
+13%
|
(26)
+25%
|
(27)
-5%
|
(31)
-14%
|
(32)
-4%
|
(44)
-39%
|
(23)
+48%
|
(20)
+13%
|
(18)
+12%
|
(25)
-44%
|
(15)
+39%
|
(44)
-183%
|
(37)
+15%
|
(15)
+60%
|
(14)
+9%
|
(16)
-17%
|
(16)
-2%
|
(18)
-14%
|
(18)
+2%
|
(23)
-25%
|
128
N/A
|
83
-35%
|
(7)
N/A
|
13
N/A
|
(131)
N/A
|
(65)
+51%
|
393
N/A
|
424
+8%
|
420
-1%
|
396
-6%
|
(36)
N/A
|
(81)
-128%
|
(78)
+4%
|
(53)
+32%
|
(25)
+53%
|
22
N/A
|
25
+16%
|
14
-43%
|
(4)
N/A
|
(41)
-880%
|
(87)
-112%
|
(66)
+24%
|
(10)
+85%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
1
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
1
|
(1)
|
0
|
2
|
0
|
2
|
|
| Net Change in Cash |
(1)
N/A
|
(1)
+50%
|
(1)
-100%
|
(3)
-86%
|
2
N/A
|
(3)
N/A
|
2
N/A
|
1
-56%
|
2
+186%
|
9
+340%
|
22
+153%
|
45
+100%
|
4
-90%
|
1
-77%
|
(4)
N/A
|
(39)
-926%
|
(4)
+91%
|
1
N/A
|
(12)
N/A
|
5
N/A
|
10
+104%
|
(1)
N/A
|
5
N/A
|
16
+202%
|
(4)
N/A
|
3
N/A
|
(10)
N/A
|
(13)
-32%
|
1
N/A
|
6
+625%
|
20
+241%
|
(6)
N/A
|
(2)
+70%
|
(5)
-158%
|
(12)
-137%
|
4
N/A
|
1
-79%
|
(7)
N/A
|
(7)
+2%
|
(4)
+42%
|
3
N/A
|
6
+88%
|
2
-67%
|
4
+85%
|
5
+38%
|
0
-96%
|
9
+4 500%
|
7
-27%
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
(10)
-1 517%
|
3
N/A
|
3
N/A
|
5
+104%
|
11
+118%
|
(3)
N/A
|
0
N/A
|
(9)
N/A
|
7
N/A
|
(3)
N/A
|
(2)
+4%
|
7
N/A
|
10
+53%
|
4
-63%
|
24
+523%
|
31
+28%
|
29
-7%
|
22
-25%
|
32
+47%
|
41
+28%
|
54
+32%
|
66
+21%
|
190
+190%
|
23
-88%
|
(99)
N/A
|
(89)
+11%
|
(241)
-172%
|
(100)
+59%
|
(12)
+88%
|
1
N/A
|
8
+600%
|
3
-68%
|
(1)
N/A
|
(5)
-277%
|
(16)
-216%
|
(4)
+73%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
2
+216%
|
3
+117%
|
3
-26%
|
(5)
N/A
|
(1)
+68%
|
(3)
-107%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
12
N/A
|
17
+39%
|
11
-33%
|
10
-6%
|
9
-11%
|
11
+22%
|
16
+42%
|
(32)
N/A
|
(40)
-27%
|
(38)
+7%
|
(38)
-2%
|
29
N/A
|
19
-36%
|
16
-12%
|
14
-12%
|
(11)
N/A
|
1
N/A
|
3
+150%
|
(8)
N/A
|
23
N/A
|
23
-3%
|
24
+7%
|
34
+40%
|
17
-49%
|
22
+28%
|
16
-28%
|
32
+99%
|
41
+30%
|
33
-19%
|
45
+37%
|
23
-49%
|
(3)
N/A
|
(12)
-238%
|
(44)
-280%
|
(16)
+63%
|
(23)
-41%
|
(7)
+70%
|
16
N/A
|
(23)
N/A
|
28
N/A
|
21
-25%
|
20
-6%
|
26
+33%
|
(6)
N/A
|
12
N/A
|
26
+122%
|
45
+74%
|
43
-4%
|
29
-34%
|
24
-16%
|
26
+8%
|
30
+15%
|
44
+48%
|
49
+10%
|
32
-34%
|
39
+21%
|
27
-31%
|
21
-20%
|
33
+56%
|
31
-7%
|
35
+13%
|
33
-7%
|
50
+53%
|
39
-23%
|
44
+14%
|
59
+34%
|
44
-26%
|
42
-4%
|
38
-10%
|
48
+27%
|
59
+24%
|
73
+23%
|
89
+22%
|
63
-30%
|
66
+6%
|
34
-49%
|
24
-30%
|
16
-33%
|
(36)
N/A
|
(13)
+65%
|
(30)
-138%
|
(15)
+49%
|
4
N/A
|
38
+773%
|
80
+108%
|
62
-22%
|
48
-22%
|
25
-49%
|
(24)
N/A
|
(25)
-5%
|
(15)
+41%
|
7
N/A
|
42
+499%
|
80
+90%
|
82
+3%
|
24
-71%
|
|