Oceaneering International Inc
NYSE:OII
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Oceaneering International Inc
NYSE:OII
|
US |
|
Sarkuysan Elektrolitik Bakir Sanayi ve Ticaret AS
IST:SARKY.E
|
TR |
|
Ryohin Keikaku Co Ltd
TSE:7453
|
JP |
Cash Flow Statement
Cash Flow Statement
Oceaneering International 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 |
35
|
38
|
39
|
40
|
38
|
35
|
32
|
29
|
28
|
31
|
35
|
40
|
46
|
50
|
55
|
63
|
78
|
94
|
114
|
125
|
132
|
149
|
165
|
180
|
189
|
193
|
194
|
199
|
202
|
199
|
193
|
188
|
183
|
190
|
199
|
201
|
203
|
206
|
225
|
236
|
245
|
261
|
267
|
289
|
312
|
339
|
359
|
372
|
388
|
399
|
419
|
428
|
407
|
362
|
306
|
231
|
187
|
143
|
63
|
25
|
(8)
|
(28)
|
(18)
|
166
|
125
|
90
|
25
|
(212)
|
(188)
|
(190)
|
(150)
|
(348)
|
(691)
|
(681)
|
(735)
|
(497)
|
(139)
|
(108)
|
(35)
|
(49)
|
(59)
|
(62)
|
(36)
|
26
|
49
|
64
|
76
|
97
|
108
|
124
|
136
|
147
|
183
|
202
|
232
|
354
|
|
| Depreciation & Amortization |
50
|
52
|
54
|
52
|
54
|
55
|
56
|
57
|
59
|
61
|
63
|
66
|
68
|
70
|
72
|
80
|
81
|
82
|
84
|
81
|
83
|
86
|
90
|
94
|
99
|
104
|
107
|
115
|
117
|
119
|
123
|
123
|
134
|
138
|
148
|
154
|
150
|
154
|
152
|
151
|
156
|
160
|
166
|
177
|
186
|
194
|
200
|
202
|
206
|
212
|
220
|
230
|
234
|
242
|
244
|
241
|
243
|
240
|
252
|
250
|
244
|
237
|
217
|
214
|
214
|
221
|
218
|
294
|
292
|
282
|
282
|
263
|
567
|
556
|
592
|
529
|
209
|
206
|
152
|
140
|
135
|
131
|
127
|
121
|
117
|
112
|
107
|
105
|
104
|
104
|
104
|
103
|
101
|
100
|
101
|
102
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
18
|
0
|
46
|
65
|
64
|
62
|
22
|
13
|
4
|
11
|
31
|
33
|
35
|
26
|
8
|
(2)
|
(2)
|
17
|
21
|
28
|
66
|
53
|
52
|
57
|
30
|
56
|
71
|
81
|
54
|
41
|
29
|
12
|
29
|
7
|
0
|
(19)
|
(25)
|
(18)
|
(235)
|
(212)
|
(234)
|
(183)
|
12
|
6
|
31
|
(23)
|
(12)
|
(18)
|
(17)
|
(12)
|
(4)
|
3
|
0
|
2
|
(2)
|
(1)
|
3
|
1
|
1
|
0
|
(0)
|
(1)
|
(27)
|
(28)
|
(29)
|
(28)
|
(11)
|
(10)
|
(10)
|
(13)
|
(141)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
7
|
25
|
9
|
11
|
8
|
23
|
10
|
10
|
3
|
6
|
7
|
7
|
11
|
8
|
9
|
10
|
11
|
13
|
14
|
15
|
16
|
16
|
17
|
18
|
19
|
19
|
20
|
21
|
21
|
20
|
19
|
18
|
17
|
17
|
18
|
17
|
15
|
15
|
14
|
14
|
15
|
12
|
11
|
10
|
9
|
12
|
12
|
11
|
11
|
11
|
12
|
12
|
0
|
9
|
15
|
14
|
17
|
11
|
10
|
11
|
10
|
10
|
11
|
12
|
12
|
12
|
12
|
11
|
12
|
13
|
13
|
14
|
15
|
15
|
|
| Other Non-Cash Items |
6
|
9
|
9
|
2
|
1
|
2
|
3
|
10
|
11
|
7
|
7
|
10
|
6
|
3
|
1
|
(8)
|
(4)
|
1
|
2
|
8
|
6
|
8
|
14
|
1
|
3
|
(3)
|
(7)
|
3
|
3
|
12
|
14
|
11
|
14
|
8
|
8
|
11
|
10
|
13
|
(4)
|
(9)
|
(5)
|
(3)
|
15
|
23
|
21
|
20
|
20
|
21
|
20
|
21
|
20
|
19
|
19
|
26
|
26
|
22
|
23
|
13
|
42
|
46
|
45
|
45
|
15
|
12
|
10
|
11
|
0
|
3
|
4
|
1
|
7
|
188
|
258
|
257
|
267
|
84
|
12
|
14
|
8
|
37
|
37
|
36
|
36
|
8
|
7
|
10
|
13
|
13
|
17
|
17
|
17
|
15
|
25
|
29
|
25
|
27
|
|
| Cash Taxes Paid |
12
|
0
|
0
|
13
|
16
|
0
|
29
|
17
|
24
|
28
|
23
|
18
|
17
|
19
|
17
|
19
|
18
|
26
|
31
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
114
|
0
|
0
|
0
|
140
|
0
|
0
|
0
|
120
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
102
|
|
| Cash Interest Paid |
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
32
|
|
| Change in Working Capital |
5
|
9
|
26
|
29
|
25
|
6
|
(10)
|
(2)
|
(3)
|
(12)
|
(1)
|
(16)
|
(18)
|
(6)
|
(29)
|
(41)
|
(33)
|
(65)
|
(68)
|
(62)
|
(116)
|
(103)
|
(107)
|
(77)
|
(51)
|
(42)
|
(71)
|
(116)
|
(94)
|
(41)
|
34
|
74
|
84
|
66
|
43
|
45
|
2
|
(74)
|
(113)
|
(96)
|
(8)
|
(28)
|
(31)
|
(71)
|
(135)
|
(137)
|
(120)
|
(115)
|
(177)
|
(86)
|
(164)
|
(26)
|
(93)
|
(35)
|
93
|
37
|
141
|
80
|
86
|
19
|
84
|
67
|
26
|
(20)
|
(54)
|
(37)
|
(33)
|
(60)
|
(64)
|
(31)
|
(3)
|
67
|
(10)
|
(24)
|
(34)
|
25
|
81
|
68
|
63
|
100
|
34
|
(55)
|
(26)
|
(35)
|
(15)
|
37
|
21
|
21
|
(19)
|
(2)
|
(1)
|
(51)
|
(106)
|
(105)
|
(119)
|
(24)
|
|
| Cash from Operating Activities |
95
N/A
|
108
+14%
|
128
+18%
|
123
-4%
|
118
-5%
|
98
-16%
|
81
-18%
|
95
+18%
|
94
-1%
|
86
-8%
|
104
+20%
|
100
-4%
|
102
+2%
|
116
+14%
|
99
-14%
|
94
-5%
|
121
+29%
|
112
-8%
|
133
+18%
|
151
+14%
|
104
-31%
|
142
+36%
|
162
+14%
|
209
+29%
|
250
+20%
|
269
+8%
|
234
-13%
|
248
+6%
|
285
+15%
|
344
+21%
|
426
+24%
|
418
-2%
|
428
+2%
|
406
-5%
|
408
+0%
|
442
+8%
|
399
-10%
|
332
-17%
|
286
-14%
|
289
+1%
|
386
+34%
|
390
+1%
|
433
+11%
|
438
+1%
|
412
-6%
|
482
+17%
|
512
+6%
|
531
+4%
|
493
-7%
|
576
+17%
|
552
-4%
|
722
+31%
|
648
-10%
|
648
+0%
|
709
+10%
|
560
-21%
|
605
+8%
|
506
-16%
|
449
-11%
|
339
-24%
|
346
+2%
|
296
-14%
|
222
-25%
|
137
-38%
|
83
-39%
|
50
-40%
|
28
-43%
|
37
+30%
|
50
+37%
|
94
+87%
|
113
+21%
|
158
+39%
|
106
-33%
|
90
-15%
|
78
-14%
|
137
+76%
|
167
+22%
|
180
+8%
|
190
+5%
|
225
+19%
|
147
-35%
|
52
-65%
|
101
+95%
|
121
+19%
|
158
+31%
|
223
+41%
|
217
-3%
|
210
-3%
|
183
-13%
|
215
+18%
|
228
+6%
|
203
-11%
|
192
-5%
|
217
+13%
|
226
+4%
|
319
+41%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(46)
|
(35)
|
(19)
|
(32)
|
(33)
|
(43)
|
(46)
|
(43)
|
(51)
|
(58)
|
(67)
|
(84)
|
(87)
|
(88)
|
(61)
|
(96)
|
(122)
|
(146)
|
(191)
|
(192)
|
(198)
|
(209)
|
(217)
|
(209)
|
(204)
|
(202)
|
(213)
|
(209)
|
(209)
|
(199)
|
(199)
|
(175)
|
(166)
|
(180)
|
(194)
|
(185)
|
(203)
|
(199)
|
(184)
|
(235)
|
(265)
|
(278)
|
(288)
|
(301)
|
(311)
|
(324)
|
(353)
|
(383)
|
(392)
|
(429)
|
(415)
|
(387)
|
(332)
|
(260)
|
(225)
|
(200)
|
(172)
|
(158)
|
(144)
|
(112)
|
(109)
|
(101)
|
(89)
|
(94)
|
(102)
|
(106)
|
(118)
|
(110)
|
(114)
|
(127)
|
(154)
|
(148)
|
(145)
|
(115)
|
(65)
|
(61)
|
(44)
|
(46)
|
(51)
|
(50)
|
(59)
|
(63)
|
(69)
|
(81)
|
(80)
|
(86)
|
(93)
|
(101)
|
(108)
|
(108)
|
(107)
|
(107)
|
(108)
|
(115)
|
(114)
|
(111)
|
|
| Other Items |
(7)
|
(7)
|
(7)
|
7
|
(22)
|
(36)
|
(50)
|
(100)
|
(121)
|
(107)
|
(110)
|
(69)
|
(19)
|
(62)
|
(65)
|
(43)
|
(43)
|
(1)
|
19
|
5
|
9
|
6
|
(14)
|
(18)
|
(63)
|
(57)
|
(36)
|
(37)
|
8
|
10
|
9
|
13
|
9
|
9
|
19
|
(7)
|
(60)
|
(67)
|
(34)
|
(248)
|
(203)
|
(201)
|
(241)
|
(5)
|
5
|
6
|
3
|
5
|
6
|
(34)
|
(32)
|
(33)
|
(34)
|
(225)
|
(244)
|
(237)
|
(255)
|
(34)
|
(25)
|
(57)
|
(54)
|
(32)
|
(42)
|
(18)
|
(72)
|
(61)
|
2
|
11
|
77
|
55
|
18
|
13
|
13
|
13
|
11
|
8
|
13
|
17
|
14
|
16
|
10
|
6
|
7
|
4
|
7
|
7
|
10
|
14
|
14
|
16
|
14
|
(17)
|
(18)
|
(18)
|
(15)
|
15
|
|
| Cash from Investing Activities |
(53)
N/A
|
(41)
+22%
|
(26)
+36%
|
(25)
+6%
|
(55)
-122%
|
(79)
-45%
|
(96)
-21%
|
(143)
-49%
|
(173)
-21%
|
(165)
+5%
|
(177)
-7%
|
(153)
+14%
|
(105)
+31%
|
(150)
-42%
|
(126)
+16%
|
(139)
-11%
|
(165)
-19%
|
(147)
+11%
|
(173)
-18%
|
(187)
-8%
|
(189)
-1%
|
(204)
-8%
|
(230)
-13%
|
(227)
+2%
|
(266)
-17%
|
(260)
+3%
|
(248)
+4%
|
(246)
+1%
|
(201)
+18%
|
(189)
+6%
|
(190)
-1%
|
(163)
+15%
|
(157)
+3%
|
(171)
-9%
|
(175)
-2%
|
(192)
-10%
|
(263)
-37%
|
(266)
-1%
|
(219)
+18%
|
(483)
-121%
|
(468)
+3%
|
(479)
-3%
|
(529)
-10%
|
(306)
+42%
|
(307)
0%
|
(318)
-4%
|
(349)
-10%
|
(378)
-8%
|
(386)
-2%
|
(463)
-20%
|
(448)
+3%
|
(420)
+6%
|
(366)
+13%
|
(485)
-32%
|
(469)
+3%
|
(437)
+7%
|
(427)
+2%
|
(192)
+55%
|
(170)
+12%
|
(170)
N/A
|
(163)
+4%
|
(133)
+19%
|
(131)
+1%
|
(112)
+14%
|
(174)
-55%
|
(167)
+4%
|
(116)
+31%
|
(99)
+15%
|
(36)
+63%
|
(72)
-98%
|
(136)
-89%
|
(135)
+1%
|
(132)
+2%
|
(102)
+22%
|
(54)
+48%
|
(53)
+2%
|
(31)
+41%
|
(29)
+5%
|
(37)
-25%
|
(34)
+7%
|
(48)
-42%
|
(57)
-18%
|
(62)
-9%
|
(77)
-23%
|
(73)
+5%
|
(79)
-7%
|
(82)
-5%
|
(86)
-5%
|
(94)
-9%
|
(93)
+1%
|
(93)
0%
|
(124)
-33%
|
(125)
-1%
|
(133)
-6%
|
(129)
+3%
|
(96)
+26%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
19
|
19
|
15
|
10
|
(13)
|
(14)
|
(10)
|
(4)
|
18
|
20
|
27
|
32
|
24
|
24
|
27
|
23
|
21
|
21
|
8
|
8
|
7
|
7
|
8
|
5
|
5
|
3
|
(53)
|
(53)
|
(53)
|
(53)
|
1
|
2
|
2
|
(23)
|
(48)
|
(49)
|
(50)
|
(25)
|
(18)
|
(18)
|
0
|
(37)
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
(35)
|
(35)
|
(237)
|
(590)
|
(611)
|
(656)
|
(454)
|
(101)
|
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
|
(10)
|
(20)
|
(30)
|
(40)
|
(40)
|
(40)
|
|
| Net Issuance of Debt |
(50)
|
(70)
|
(71)
|
(52)
|
(29)
|
(5)
|
(4)
|
4
|
35
|
47
|
51
|
19
|
(4)
|
28
|
9
|
32
|
32
|
4
|
25
|
20
|
57
|
50
|
63
|
6
|
8
|
(19)
|
40
|
29
|
(45)
|
(87)
|
(183)
|
(109)
|
0
|
(120)
|
(120)
|
(120)
|
(120)
|
(20)
|
0
|
120
|
99
|
124
|
119
|
(27)
|
(10)
|
(50)
|
(80)
|
(94)
|
0
|
5
|
210
|
742
|
652
|
712
|
542
|
50
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63)
|
(100)
|
0
|
(100)
|
(37)
|
0
|
0
|
0
|
0
|
(222)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(33)
|
(49)
|
(65)
|
(68)
|
(71)
|
(75)
|
(78)
|
(82)
|
(87)
|
(91)
|
(95)
|
(101)
|
(106)
|
(110)
|
(113)
|
(110)
|
(108)
|
(107)
|
(106)
|
(106)
|
(106)
|
(94)
|
(82)
|
(71)
|
(59)
|
(44)
|
(30)
|
(15)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
0
|
5
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
7
|
7
|
6
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
1
|
6
|
6
|
6
|
3
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(32)
|
(2)
|
(2)
|
(2)
|
29
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Cash from Financing Activities |
(31)
N/A
|
(51)
-65%
|
(56)
-9%
|
(43)
+23%
|
(41)
+4%
|
(19)
+54%
|
(14)
+27%
|
0
N/A
|
53
+17 467%
|
67
+27%
|
78
+17%
|
51
-34%
|
19
-63%
|
53
+177%
|
36
-32%
|
55
+52%
|
53
-3%
|
25
-53%
|
38
+50%
|
36
-6%
|
71
+99%
|
63
-11%
|
78
+24%
|
19
-76%
|
21
+13%
|
(7)
N/A
|
(4)
+46%
|
(17)
-358%
|
(91)
-421%
|
(134)
-48%
|
(180)
-34%
|
(105)
+42%
|
(75)
+28%
|
(140)
-86%
|
(166)
-19%
|
(167)
-1%
|
(169)
-1%
|
(60)
+64%
|
(50)
+18%
|
55
N/A
|
22
-60%
|
25
+12%
|
34
+37%
|
(118)
N/A
|
(106)
+10%
|
(131)
-24%
|
(165)
-26%
|
(180)
-9%
|
(126)
+30%
|
(126)
0%
|
(128)
-1%
|
45
N/A
|
(72)
N/A
|
(54)
+25%
|
(21)
+62%
|
(157)
-666%
|
(102)
+35%
|
(108)
-6%
|
(107)
+1%
|
(96)
+10%
|
(84)
+12%
|
(72)
+15%
|
(61)
+15%
|
(46)
+24%
|
(35)
+24%
|
(20)
+42%
|
(6)
+72%
|
(6)
N/A
|
(2)
+63%
|
(3)
-19%
|
(2)
+12%
|
(2)
-5%
|
(2)
+26%
|
(2)
+12%
|
(2)
-13%
|
(2)
N/A
|
(2)
-6%
|
(32)
-1 682%
|
(65)
-102%
|
(102)
-57%
|
(102)
0%
|
(71)
+30%
|
(39)
+46%
|
(2)
+95%
|
(5)
-147%
|
(5)
-12%
|
(5)
+0%
|
(227)
-4 326%
|
(230)
-1%
|
(229)
+0%
|
(239)
-5%
|
(27)
+89%
|
(35)
-30%
|
(46)
-30%
|
(46)
+0%
|
(46)
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
1
|
0
|
0
|
0
|
(3)
|
(2)
|
0
|
(4)
|
(8)
|
(11)
|
(22)
|
(23)
|
(12)
|
(10)
|
(3)
|
(2)
|
(9)
|
(7)
|
(3)
|
0
|
2
|
(2)
|
(6)
|
(12)
|
(8)
|
(5)
|
(3)
|
(1)
|
(1)
|
(7)
|
(9)
|
(4)
|
(4)
|
1
|
4
|
1
|
(3)
|
(1)
|
(11)
|
(20)
|
(12)
|
(14)
|
(4)
|
(0)
|
(3)
|
(10)
|
(15)
|
0
|
(16)
|
(4)
|
13
|
3
|
14
|
|
| Net Change in Cash |
11
N/A
|
16
+41%
|
45
+191%
|
56
+23%
|
22
-61%
|
0
-99%
|
(29)
N/A
|
(48)
-65%
|
(26)
+46%
|
(12)
+55%
|
5
N/A
|
(2)
N/A
|
15
N/A
|
19
+25%
|
10
-50%
|
10
-1%
|
10
+2%
|
(10)
N/A
|
(2)
+76%
|
(0)
+96%
|
(13)
-13 200%
|
1
N/A
|
10
+791%
|
1
-91%
|
5
+467%
|
3
-45%
|
(18)
N/A
|
(16)
+13%
|
(6)
+60%
|
21
N/A
|
56
+173%
|
151
+168%
|
195
+29%
|
95
-51%
|
67
-30%
|
83
+24%
|
(33)
N/A
|
6
N/A
|
18
+189%
|
(139)
N/A
|
(60)
+57%
|
(65)
-10%
|
(63)
+4%
|
15
N/A
|
(1)
N/A
|
33
N/A
|
(2)
N/A
|
(29)
-1 113%
|
(22)
+26%
|
(13)
+38%
|
(27)
-106%
|
339
N/A
|
198
-42%
|
87
-56%
|
197
+125%
|
(46)
N/A
|
66
N/A
|
203
+206%
|
171
-16%
|
65
-62%
|
92
+41%
|
89
-3%
|
31
-66%
|
(20)
N/A
|
(128)
-544%
|
(143)
-12%
|
(105)
+26%
|
(76)
+28%
|
7
N/A
|
16
+138%
|
(27)
N/A
|
19
N/A
|
(34)
N/A
|
(22)
+35%
|
18
N/A
|
78
+326%
|
135
+73%
|
122
-10%
|
89
-27%
|
86
-3%
|
(5)
N/A
|
(88)
-1 728%
|
(20)
+77%
|
31
N/A
|
67
+119%
|
136
+103%
|
129
-5%
|
(107)
N/A
|
(150)
-40%
|
(121)
+19%
|
(105)
+14%
|
36
N/A
|
27
-24%
|
51
+88%
|
54
+6%
|
191
+253%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
49
N/A
|
74
+51%
|
109
+47%
|
92
-16%
|
85
-8%
|
55
-35%
|
34
-38%
|
52
+52%
|
43
-18%
|
29
-34%
|
37
+29%
|
16
-57%
|
15
-6%
|
28
+89%
|
39
+38%
|
(2)
N/A
|
(0)
+90%
|
(34)
-16 950%
|
(59)
-72%
|
(41)
+30%
|
(93)
-126%
|
(68)
+27%
|
(55)
+18%
|
0
N/A
|
47
+23 150%
|
67
+44%
|
21
-68%
|
39
+82%
|
76
+98%
|
145
+90%
|
227
+57%
|
243
+7%
|
262
+8%
|
226
-14%
|
214
-6%
|
257
+20%
|
196
-24%
|
134
-32%
|
102
-24%
|
54
-47%
|
122
+127%
|
111
-9%
|
145
+30%
|
137
-5%
|
101
-27%
|
158
+56%
|
160
+1%
|
149
-7%
|
101
-33%
|
147
+46%
|
137
-7%
|
335
+145%
|
315
-6%
|
388
+23%
|
485
+25%
|
360
-26%
|
433
+20%
|
348
-20%
|
305
-12%
|
227
-26%
|
237
+4%
|
196
-17%
|
133
-32%
|
43
-68%
|
(19)
N/A
|
(56)
-204%
|
(90)
-59%
|
(73)
+19%
|
(64)
+13%
|
(33)
+48%
|
(41)
-24%
|
10
N/A
|
(39)
N/A
|
(24)
+37%
|
13
N/A
|
76
+479%
|
123
+62%
|
134
+9%
|
139
+4%
|
175
+26%
|
88
-50%
|
(11)
N/A
|
32
N/A
|
40
+25%
|
78
+97%
|
137
+75%
|
124
-9%
|
109
-12%
|
75
-31%
|
107
+42%
|
120
+13%
|
96
-20%
|
85
-12%
|
102
+20%
|
112
+10%
|
208
+86%
|
|