TrueBlue Inc
NYSE:TBI
Cash Flow Statement
Cash Flow Statement
TrueBlue Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Jan-2004 | 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 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-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 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-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 |
9
|
9
|
10
|
12
|
12
|
14
|
16
|
18
|
21
|
26
|
32
|
36
|
45
|
50
|
57
|
62
|
64
|
67
|
70
|
77
|
75
|
76
|
73
|
66
|
65
|
63
|
56
|
(4)
|
(18)
|
(31)
|
(39)
|
9
|
12
|
16
|
18
|
20
|
23
|
23
|
27
|
31
|
32
|
33
|
34
|
34
|
31
|
33
|
38
|
45
|
48
|
51
|
53
|
66
|
70
|
71
|
70
|
71
|
73
|
(9)
|
(5)
|
(15)
|
(18)
|
59
|
57
|
56
|
60
|
64
|
67
|
66
|
65
|
67
|
69
|
63
|
(96)
|
(123)
|
(141)
|
(142)
|
16
|
40
|
50
|
62
|
65
|
73
|
75
|
62
|
47
|
16
|
(5)
|
(14)
|
(12)
|
(109)
|
(117)
|
(126)
|
(138)
|
(34)
|
(28)
|
(48)
|
|
| Depreciation & Amortization |
8
|
9
|
9
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
11
|
11
|
11
|
10
|
11
|
11
|
11
|
10
|
10
|
10
|
11
|
12
|
14
|
15
|
15
|
17
|
17
|
17
|
18
|
17
|
17
|
17
|
16
|
17
|
16
|
16
|
17
|
16
|
17
|
18
|
19
|
19
|
19
|
20
|
20
|
21
|
21
|
21
|
26
|
30
|
35
|
40
|
41
|
42
|
43
|
44
|
45
|
47
|
47
|
47
|
47
|
46
|
45
|
43
|
42
|
41
|
41
|
41
|
39
|
38
|
37
|
34
|
33
|
32
|
30
|
30
|
28
|
28
|
28
|
28
|
29
|
29
|
28
|
27
|
26
|
26
|
27
|
29
|
30
|
30
|
28
|
28
|
29
|
29
|
|
| Change in Deffered Taxes |
(3)
|
(3)
|
(5)
|
(0)
|
(1)
|
(3)
|
5
|
(2)
|
4
|
1
|
(3)
|
14
|
8
|
13
|
9
|
(1)
|
(4)
|
(1)
|
(0)
|
(3)
|
5
|
(0)
|
1
|
(9)
|
(9)
|
(8)
|
(11)
|
3
|
(1)
|
9
|
14
|
3
|
8
|
2
|
1
|
5
|
5
|
5
|
4
|
(2)
|
(4)
|
(4)
|
(2)
|
3
|
1
|
1
|
0
|
(4)
|
(2)
|
(5)
|
4
|
13
|
14
|
15
|
1
|
5
|
4
|
(15)
|
(13)
|
(25)
|
(24)
|
(1)
|
3
|
2
|
3
|
1
|
0
|
(2)
|
(0)
|
(1)
|
(3)
|
1
|
(25)
|
(28)
|
11
|
(27)
|
(8)
|
4
|
(94)
|
(56)
|
(50)
|
(58)
|
2
|
4
|
3
|
2
|
(1)
|
(10)
|
(22)
|
24
|
28
|
34
|
46
|
(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
|
6
|
2
|
4
|
5
|
7
|
7
|
7
|
6
|
8
|
7
|
7
|
9
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
11
|
11
|
12
|
12
|
10
|
11
|
11
|
11
|
10
|
9
|
9
|
8
|
8
|
8
|
8
|
9
|
11
|
14
|
14
|
13
|
12
|
10
|
8
|
9
|
8
|
9
|
11
|
12
|
12
|
14
|
14
|
12
|
11
|
10
|
9
|
10
|
12
|
14
|
13
|
13
|
9
|
8
|
8
|
7
|
8
|
7
|
|
| Other Non-Cash Items |
15
|
14
|
12
|
12
|
11
|
10
|
10
|
12
|
12
|
13
|
13
|
12
|
13
|
14
|
15
|
17
|
16
|
14
|
14
|
10
|
12
|
13
|
15
|
16
|
18
|
18
|
18
|
78
|
78
|
78
|
79
|
23
|
22
|
22
|
19
|
15
|
13
|
13
|
14
|
14
|
15
|
16
|
16
|
17
|
18
|
21
|
22
|
23
|
24
|
22
|
25
|
24
|
23
|
23
|
18
|
19
|
19
|
120
|
129
|
129
|
129
|
28
|
21
|
17
|
16
|
18
|
22
|
29
|
31
|
31
|
32
|
31
|
213
|
212
|
209
|
205
|
23
|
25
|
26
|
33
|
37
|
38
|
40
|
35
|
31
|
37
|
36
|
37
|
32
|
83
|
77
|
77
|
81
|
18
|
17
|
35
|
|
| Cash Taxes Paid |
3
|
3
|
5
|
4
|
5
|
6
|
9
|
12
|
12
|
11
|
17
|
21
|
21
|
32
|
21
|
21
|
21
|
30
|
45
|
38
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
36
|
36
|
25
|
0
|
(12)
|
(23)
|
(11)
|
(8)
|
7
|
8
|
9
|
10
|
16
|
16
|
17
|
23
|
21
|
21
|
20
|
0
|
16
|
19
|
21
|
0
|
9
|
15
|
13
|
26
|
34
|
21
|
27
|
27
|
10
|
15
|
9
|
(2)
|
5
|
15
|
15
|
17
|
13
|
12
|
15
|
12
|
12
|
9
|
1
|
(0)
|
(3)
|
(2)
|
2
|
6
|
10
|
12
|
16
|
13
|
10
|
10
|
5
|
6
|
5
|
2
|
1
|
1
|
0
|
1
|
1
|
(2)
|
(5)
|
|
| Cash Interest Paid |
2
|
2
|
1
|
3
|
3
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
3
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
0
|
3
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
3
|
2
|
2
|
4
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
|
| Change in Working Capital |
14
|
9
|
12
|
9
|
15
|
15
|
3
|
(3)
|
(2)
|
2
|
5
|
(10)
|
(2)
|
(10)
|
(3)
|
17
|
29
|
16
|
5
|
14
|
(0)
|
17
|
11
|
13
|
(3)
|
3
|
11
|
(1)
|
7
|
(6)
|
(15)
|
(18)
|
(25)
|
(20)
|
(11)
|
(15)
|
(23)
|
(24)
|
(18)
|
(28)
|
(7)
|
(6)
|
(20)
|
(20)
|
(28)
|
(26)
|
(15)
|
2
|
13
|
3
|
(6)
|
(84)
|
(21)
|
(24)
|
(22)
|
(65)
|
(2)
|
9
|
9
|
127
|
20
|
8
|
1
|
(21)
|
(33)
|
(40)
|
(44)
|
(8)
|
(35)
|
(25)
|
(27)
|
(39)
|
(29)
|
65
|
29
|
84
|
93
|
(2)
|
44
|
(45)
|
(61)
|
(56)
|
(47)
|
(10)
|
(7)
|
6
|
4
|
(4)
|
(15)
|
(29)
|
(27)
|
(32)
|
(42)
|
(47)
|
(64)
|
(73)
|
|
| Cash from Operating Activities |
43
N/A
|
39
-11%
|
38
-3%
|
42
+11%
|
47
+13%
|
46
-3%
|
43
-6%
|
34
-21%
|
45
+34%
|
52
+15%
|
57
+9%
|
64
+12%
|
76
+19%
|
78
+4%
|
88
+12%
|
105
+20%
|
116
+10%
|
107
-8%
|
101
-6%
|
108
+8%
|
102
-6%
|
116
+14%
|
112
-3%
|
99
-12%
|
84
-14%
|
91
+7%
|
89
-2%
|
92
+4%
|
83
-11%
|
66
-20%
|
56
-15%
|
34
-40%
|
34
0%
|
36
+9%
|
43
+19%
|
42
-3%
|
34
-19%
|
33
-4%
|
44
+36%
|
31
-31%
|
53
+73%
|
57
+8%
|
47
-18%
|
52
+11%
|
41
-22%
|
49
+19%
|
65
+33%
|
86
+33%
|
104
+20%
|
91
-12%
|
101
+11%
|
48
-53%
|
120
+152%
|
125
+5%
|
108
-14%
|
72
-33%
|
137
+90%
|
150
+9%
|
165
+10%
|
262
+59%
|
155
-41%
|
142
-9%
|
129
-9%
|
100
-23%
|
91
-9%
|
85
-6%
|
88
+3%
|
126
+43%
|
102
-19%
|
113
+11%
|
110
-3%
|
94
-15%
|
100
+7%
|
160
+61%
|
140
-13%
|
153
+9%
|
153
+0%
|
96
-37%
|
54
-44%
|
20
-62%
|
19
-7%
|
26
+38%
|
100
+282%
|
121
+21%
|
103
-14%
|
88
-14%
|
60
-32%
|
34
-43%
|
11
-68%
|
(2)
N/A
|
(8)
-236%
|
(17)
-105%
|
(25)
-46%
|
(35)
-40%
|
(48)
-36%
|
(58)
-22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(4)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(8)
|
(9)
|
(11)
|
(13)
|
(15)
|
(17)
|
(19)
|
(21)
|
(21)
|
(22)
|
(25)
|
(26)
|
(25)
|
(22)
|
(17)
|
(13)
|
(10)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(16)
|
(17)
|
(18)
|
(18)
|
(16)
|
(14)
|
(13)
|
(11)
|
(12)
|
(13)
|
(17)
|
(18)
|
(18)
|
(19)
|
(18)
|
(19)
|
(22)
|
(24)
|
(29)
|
(31)
|
(27)
|
(28)
|
(22)
|
(18)
|
(19)
|
(16)
|
(17)
|
(21)
|
(22)
|
(25)
|
(28)
|
(29)
|
(29)
|
(26)
|
(27)
|
(30)
|
(35)
|
(40)
|
(35)
|
(31)
|
(29)
|
(29)
|
(31)
|
(33)
|
(32)
|
(31)
|
(31)
|
(31)
|
(29)
|
(27)
|
(24)
|
(21)
|
(20)
|
(18)
|
(16)
|
|
| Other Items |
(44)
|
(43)
|
(56)
|
(84)
|
(53)
|
(50)
|
(62)
|
(5)
|
(31)
|
(31)
|
(14)
|
(32)
|
(38)
|
(79)
|
(67)
|
(111)
|
(98)
|
(60)
|
(61)
|
11
|
24
|
26
|
68
|
15
|
20
|
3
|
(46)
|
1
|
(13)
|
(1)
|
1
|
(4)
|
2
|
9
|
8
|
4
|
(2)
|
(12)
|
(26)
|
(17)
|
(14)
|
(7)
|
3
|
(8)
|
(63)
|
(80)
|
(92)
|
(112)
|
(70)
|
(26)
|
(312)
|
(302)
|
(291)
|
(316)
|
(28)
|
(87)
|
(168)
|
(177)
|
(168)
|
(114)
|
(41)
|
(36)
|
(40)
|
(32)
|
(10)
|
(37)
|
(19)
|
(4)
|
(8)
|
17
|
10
|
7
|
6
|
4
|
(7)
|
(7)
|
(7)
|
3
|
19
|
19
|
18
|
16
|
18
|
10
|
3
|
0
|
(13)
|
(1)
|
8
|
4
|
20
|
22
|
(6)
|
3
|
1
|
(0)
|
|
| Cash from Investing Activities |
(48)
N/A
|
(46)
+5%
|
(59)
-29%
|
(86)
-46%
|
(55)
+36%
|
(53)
+4%
|
(67)
-26%
|
(10)
+85%
|
(36)
-265%
|
(37)
-4%
|
(18)
+53%
|
(37)
-110%
|
(43)
-17%
|
(84)
-94%
|
(73)
+13%
|
(116)
-59%
|
(106)
+8%
|
(69)
+35%
|
(73)
-5%
|
(2)
+98%
|
8
N/A
|
8
N/A
|
49
+486%
|
(6)
N/A
|
(1)
+86%
|
(19)
-2 022%
|
(71)
-270%
|
(25)
+64%
|
(38)
-50%
|
(23)
+40%
|
(16)
+29%
|
(17)
-4%
|
(8)
+55%
|
1
N/A
|
0
-50%
|
(3)
N/A
|
(10)
-203%
|
(20)
-91%
|
(34)
-71%
|
(27)
+20%
|
(25)
+6%
|
(23)
+10%
|
(15)
+35%
|
(26)
-77%
|
(81)
-210%
|
(95)
-17%
|
(106)
-12%
|
(125)
-18%
|
(81)
+35%
|
(38)
+53%
|
(325)
-752%
|
(318)
+2%
|
(309)
+3%
|
(335)
-8%
|
(47)
+86%
|
(105)
-122%
|
(187)
-78%
|
(199)
-7%
|
(192)
+4%
|
(143)
+25%
|
(72)
+49%
|
(62)
+14%
|
(68)
-9%
|
(54)
+20%
|
(28)
+49%
|
(56)
-101%
|
(35)
+39%
|
(21)
+41%
|
(29)
-40%
|
(5)
+82%
|
(15)
-190%
|
(22)
-46%
|
(24)
-10%
|
(25)
-5%
|
(33)
-34%
|
(34)
-3%
|
(37)
-7%
|
(33)
+12%
|
(21)
+37%
|
(16)
+21%
|
(13)
+21%
|
(13)
-2%
|
(10)
+20%
|
(21)
-100%
|
(30)
-41%
|
(32)
-9%
|
(44)
-35%
|
(32)
+26%
|
(23)
+29%
|
(25)
-9%
|
(7)
+71%
|
(2)
+66%
|
(27)
-1 015%
|
(17)
+38%
|
(17)
-1%
|
(16)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
4
|
1
|
(1)
|
(7)
|
(7)
|
(4)
|
1
|
7
|
9
|
9
|
7
|
9
|
9
|
9
|
9
|
7
|
(47)
|
(55)
|
(84)
|
(161)
|
(127)
|
(171)
|
(146)
|
(70)
|
(64)
|
(15)
|
(14)
|
(14)
|
(3)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(14)
|
(51)
|
(58)
|
(56)
|
(47)
|
(9)
|
(2)
|
(3)
|
4
|
6
|
6
|
4
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(7)
|
(7)
|
(23)
|
(37)
|
(38)
|
(38)
|
(41)
|
(33)
|
(37)
|
(41)
|
(26)
|
(43)
|
(40)
|
(87)
|
(84)
|
(61)
|
(54)
|
(2)
|
(2)
|
(2)
|
(19)
|
(56)
|
(81)
|
(81)
|
(64)
|
(51)
|
(36)
|
(37)
|
(37)
|
(23)
|
(20)
|
(23)
|
(23)
|
(12)
|
(5)
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
(2)
|
64
|
69
|
68
|
68
|
3
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(5)
|
29
|
29
|
25
|
25
|
(9)
|
(9)
|
145
|
170
|
82
|
71
|
(63)
|
44
|
53
|
48
|
25
|
(108)
|
(86)
|
(39)
|
(5)
|
(19)
|
(8)
|
6
|
(27)
|
(38)
|
(29)
|
(92)
|
(64)
|
(43)
|
251
|
20
|
(42)
|
(37)
|
(294)
|
(45)
|
(2)
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
58
|
54
|
68
|
58
|
|
| 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
|
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
|
|
| Other |
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
4
|
0
|
0
|
3
|
(4)
|
1
|
0
|
(3)
|
0
|
1
|
4
|
4
|
4
|
2
|
1
|
1
|
2
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(1)
N/A
|
65
N/A
|
67
+3%
|
64
-4%
|
58
-9%
|
(5)
N/A
|
(7)
-35%
|
2
N/A
|
4
+83%
|
7
+57%
|
9
+36%
|
0
-96%
|
7
+1 675%
|
7
-6%
|
4
-45%
|
6
+70%
|
6
-3%
|
(46)
N/A
|
(53)
-17%
|
(81)
-52%
|
(160)
-97%
|
(127)
+21%
|
(171)
-35%
|
(145)
+15%
|
(70)
+52%
|
(65)
+7%
|
(16)
+76%
|
(14)
+10%
|
(14)
-2%
|
(4)
+73%
|
(1)
+72%
|
(1)
-9%
|
(2)
-42%
|
(1)
+59%
|
(1)
-14%
|
(1)
N/A
|
(1)
+38%
|
(13)
-2 560%
|
(51)
-280%
|
(57)
-13%
|
(55)
+4%
|
(46)
+16%
|
(13)
+73%
|
(6)
+50%
|
26
N/A
|
33
+27%
|
32
-3%
|
32
N/A
|
(3)
N/A
|
(6)
-76%
|
145
N/A
|
170
+17%
|
81
-52%
|
70
-14%
|
(65)
N/A
|
43
N/A
|
52
+21%
|
47
-9%
|
24
-49%
|
(115)
N/A
|
(94)
+19%
|
(81)
+14%
|
(60)
+26%
|
(75)
-27%
|
(64)
+15%
|
(35)
+45%
|
(60)
-71%
|
(75)
-25%
|
(71)
+6%
|
(118)
-67%
|
(107)
+10%
|
(83)
+22%
|
163
N/A
|
(65)
N/A
|
(105)
-63%
|
(93)
+12%
|
(297)
-221%
|
(48)
+84%
|
(4)
+91%
|
(19)
-372%
|
(53)
-176%
|
(81)
-54%
|
(81)
+0%
|
(65)
+20%
|
(55)
+14%
|
(36)
+35%
|
(37)
-3%
|
(38)
-1%
|
(24)
+35%
|
(22)
+11%
|
(25)
-15%
|
(17)
+32%
|
46
N/A
|
49
+6%
|
67
+39%
|
57
-15%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
2
|
3
|
4
|
2
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
(0)
|
1
|
(1)
|
(0)
|
(0)
|
1
|
3
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Net Change in Cash |
(6)
N/A
|
58
N/A
|
46
-21%
|
20
-56%
|
51
+153%
|
(11)
N/A
|
(29)
-163%
|
28
N/A
|
15
-46%
|
23
+48%
|
50
+118%
|
29
-42%
|
40
+41%
|
2
-96%
|
19
+994%
|
(6)
N/A
|
15
N/A
|
(7)
N/A
|
(25)
-238%
|
26
N/A
|
(49)
N/A
|
(2)
+97%
|
(9)
-456%
|
(51)
-472%
|
15
N/A
|
7
-54%
|
2
-77%
|
51
+3 094%
|
29
-44%
|
38
+34%
|
38
0%
|
16
-57%
|
25
+53%
|
37
+49%
|
43
+17%
|
39
-11%
|
24
-37%
|
1
-96%
|
(40)
N/A
|
(54)
-35%
|
(28)
+48%
|
(13)
+55%
|
20
N/A
|
20
-1%
|
(14)
N/A
|
(13)
+6%
|
(10)
+26%
|
(8)
+24%
|
18
N/A
|
47
+159%
|
(80)
N/A
|
(102)
-27%
|
(111)
-8%
|
(142)
-28%
|
(6)
+96%
|
10
N/A
|
4
-59%
|
1
-88%
|
2
+200%
|
5
+253%
|
(10)
N/A
|
(1)
+88%
|
2
N/A
|
(29)
N/A
|
(2)
+95%
|
(7)
-319%
|
(8)
-13%
|
29
N/A
|
3
-91%
|
(10)
N/A
|
(12)
-20%
|
(10)
+15%
|
238
N/A
|
70
-71%
|
1
-99%
|
26
+3 175%
|
(179)
N/A
|
18
N/A
|
30
+70%
|
(15)
N/A
|
(47)
-207%
|
(70)
-47%
|
6
N/A
|
32
+461%
|
16
-51%
|
18
+12%
|
(22)
N/A
|
(36)
-68%
|
(38)
-4%
|
(51)
-34%
|
(41)
+19%
|
(38)
+7%
|
(8)
+80%
|
(4)
+42%
|
2
N/A
|
(17)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
40
N/A
|
36
-10%
|
35
-1%
|
39
+11%
|
45
+14%
|
43
-4%
|
38
-12%
|
29
-23%
|
40
+36%
|
46
+16%
|
53
+15%
|
59
+10%
|
70
+20%
|
73
+4%
|
82
+11%
|
100
+23%
|
108
+8%
|
97
-10%
|
89
-8%
|
95
+7%
|
86
-9%
|
99
+14%
|
93
-6%
|
78
-16%
|
64
-18%
|
69
+8%
|
64
-8%
|
66
+4%
|
58
-13%
|
45
-23%
|
40
-11%
|
20
-48%
|
24
+18%
|
28
+17%
|
35
+26%
|
35
-1%
|
26
-26%
|
24
-6%
|
36
+49%
|
21
-42%
|
41
+97%
|
42
+1%
|
30
-29%
|
35
+16%
|
23
-34%
|
33
+46%
|
50
+52%
|
73
+45%
|
92
+26%
|
79
-15%
|
88
+11%
|
31
-65%
|
102
+232%
|
107
+5%
|
89
-17%
|
54
-39%
|
118
+120%
|
127
+8%
|
141
+11%
|
233
+65%
|
124
-47%
|
115
-7%
|
102
-11%
|
78
-23%
|
73
-6%
|
66
-10%
|
72
+9%
|
109
+51%
|
81
-25%
|
92
+13%
|
85
-8%
|
65
-23%
|
70
+8%
|
131
+87%
|
114
-13%
|
125
+10%
|
123
-2%
|
61
-50%
|
15
-76%
|
(15)
N/A
|
(12)
+19%
|
(3)
+75%
|
71
N/A
|
90
+27%
|
70
-22%
|
56
-20%
|
29
-48%
|
3
-89%
|
(20)
N/A
|
(31)
-60%
|
(35)
-13%
|
(41)
-17%
|
(46)
-13%
|
(55)
-18%
|
(65)
-19%
|
(74)
-13%
|
|