Titan International Inc
NYSE:TWI
Cash Flow Statement
Cash Flow Statement
Titan International 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 |
(35)
|
(38)
|
(34)
|
(42)
|
(36)
|
(39)
|
(48)
|
(43)
|
(37)
|
(26)
|
(12)
|
3
|
11
|
17
|
16
|
15
|
11
|
8
|
10
|
9
|
5
|
(6)
|
(7)
|
(8)
|
(7)
|
3
|
12
|
23
|
13
|
12
|
5
|
(17)
|
(25)
|
(30)
|
(31)
|
(16)
|
(6)
|
(11)
|
10
|
27
|
58
|
97
|
115
|
113
|
106
|
90
|
68
|
57
|
30
|
5
|
(43)
|
(67)
|
(130)
|
(126)
|
(97)
|
(118)
|
(90)
|
(98)
|
(110)
|
(78)
|
(40)
|
(42)
|
(41)
|
(46)
|
(64)
|
(38)
|
(23)
|
(9)
|
13
|
(2)
|
(17)
|
(40)
|
(52)
|
(80)
|
(78)
|
(71)
|
(65)
|
(24)
|
(22)
|
2
|
50
|
61
|
133
|
165
|
179
|
188
|
151
|
128
|
84
|
60
|
32
|
(6)
|
(4)
|
(14)
|
(21)
|
(5)
|
|
| Depreciation & Amortization |
37
|
37
|
37
|
35
|
34
|
33
|
32
|
32
|
32
|
31
|
28
|
24
|
25
|
24
|
25
|
26
|
21
|
21
|
22
|
24
|
27
|
28
|
29
|
29
|
29
|
28
|
28
|
29
|
30
|
31
|
32
|
34
|
34
|
36
|
37
|
37
|
38
|
38
|
40
|
43
|
45
|
47
|
47
|
48
|
54
|
62
|
71
|
75
|
81
|
84
|
87
|
92
|
89
|
84
|
79
|
74
|
70
|
66
|
64
|
62
|
60
|
59
|
59
|
59
|
58
|
59
|
59
|
58
|
58
|
57
|
55
|
56
|
54
|
54
|
54
|
54
|
55
|
54
|
53
|
51
|
48
|
47
|
45
|
44
|
43
|
42
|
42
|
42
|
42
|
44
|
48
|
51
|
61
|
65
|
66
|
70
|
|
| Change in Deffered Taxes |
(10)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(9)
|
(6)
|
(6)
|
3
|
(6)
|
(4)
|
(4)
|
2
|
10
|
7
|
8
|
14
|
9
|
7
|
7
|
(3)
|
(2)
|
3
|
4
|
(2)
|
4
|
1
|
(2)
|
(0)
|
(16)
|
(8)
|
(2)
|
17
|
25
|
26
|
3
|
(4)
|
(9)
|
(32)
|
(12)
|
(25)
|
(24)
|
(12)
|
(18)
|
28
|
32
|
34
|
37
|
(1)
|
0
|
0
|
(1)
|
1
|
3
|
(0)
|
0
|
(2)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
(0)
|
(14)
|
(13)
|
(15)
|
(15)
|
(23)
|
(20)
|
(11)
|
(16)
|
(2)
|
(3)
|
(1)
|
14
|
(6)
|
(11)
|
(17)
|
(31)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(2)
|
(1)
|
4
|
8
|
7
|
0
|
0
|
6
|
3
|
6
|
6
|
5
|
4
|
1
|
8
|
6
|
6
|
6
|
(2)
|
(2)
|
(0)
|
12
|
13
|
13
|
14
|
1
|
(3)
|
(3)
|
21
|
20
|
23
|
24
|
11
|
12
|
15
|
15
|
15
|
32
|
29
|
29
|
17
|
1
|
(24)
|
(24)
|
(60)
|
(53)
|
(14)
|
(14)
|
47
|
39
|
61
|
62
|
92
|
55
|
20
|
20
|
15
|
11
|
21
|
23
|
12
|
15
|
8
|
3
|
36
|
41
|
41
|
38
|
5
|
(6)
|
(5)
|
(5)
|
(7)
|
14
|
3
|
10
|
24
|
1
|
23
|
19
|
11
|
26
|
(10)
|
(17)
|
(13)
|
(18)
|
(2)
|
8
|
23
|
22
|
23
|
27
|
2
|
4
|
13
|
11
|
|
| Cash Taxes Paid |
6
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
17
|
31
|
41
|
67
|
77
|
87
|
64
|
54
|
57
|
59
|
(65)
|
(90)
|
(108)
|
(26)
|
(34)
|
(33)
|
(33)
|
(0)
|
5
|
4
|
4
|
6
|
5
|
5
|
2
|
5
|
7
|
6
|
11
|
12
|
11
|
12
|
11
|
10
|
11
|
11
|
11
|
12
|
15
|
15
|
16
|
16
|
15
|
18
|
33
|
24
|
26
|
28
|
14
|
22
|
24
|
21
|
21
|
20
|
18
|
17
|
18
|
|
| Cash Interest Paid |
20
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
24
|
37
|
37
|
49
|
25
|
23
|
23
|
14
|
27
|
19
|
20
|
19
|
42
|
(55)
|
(38)
|
(41)
|
34
|
36
|
33
|
34
|
34
|
32
|
31
|
34
|
34
|
35
|
36
|
33
|
38
|
37
|
36
|
37
|
31
|
31
|
31
|
32
|
33
|
32
|
31
|
31
|
29
|
30
|
30
|
38
|
35
|
34
|
34
|
26
|
32
|
32
|
31
|
31
|
30
|
30
|
33
|
35
|
37
|
40
|
40
|
41
|
|
| Change in Working Capital |
35
|
53
|
11
|
31
|
9
|
(2)
|
18
|
6
|
10
|
29
|
7
|
(21)
|
(21)
|
(33)
|
(24)
|
(9)
|
0
|
(5)
|
(21)
|
(52)
|
(40)
|
(23)
|
1
|
34
|
39
|
26
|
31
|
(5)
|
(27)
|
(43)
|
(37)
|
25
|
55
|
60
|
18
|
(13)
|
6
|
(7)
|
(51)
|
(66)
|
(115)
|
(98)
|
(46)
|
(34)
|
13
|
6
|
17
|
57
|
(36)
|
(6)
|
(2)
|
(13)
|
92
|
104
|
93
|
113
|
42
|
63
|
77
|
44
|
12
|
(6)
|
(43)
|
(41)
|
(32)
|
(88)
|
(78)
|
(107)
|
(109)
|
(60)
|
(47)
|
20
|
52
|
80
|
87
|
74
|
47
|
10
|
(18)
|
(64)
|
(84)
|
(114)
|
(76)
|
(62)
|
(25)
|
11
|
20
|
37
|
32
|
34
|
62
|
86
|
88
|
56
|
3
|
(19)
|
|
| Cash from Operating Activities |
26
N/A
|
42
+63%
|
9
-80%
|
22
+157%
|
17
-24%
|
2
-88%
|
12
+476%
|
4
-69%
|
10
+174%
|
42
+308%
|
31
-27%
|
13
-57%
|
18
+36%
|
8
-55%
|
24
+195%
|
37
+56%
|
23
-38%
|
22
-7%
|
3
-84%
|
(26)
N/A
|
(5)
+79%
|
5
N/A
|
31
+516%
|
63
+101%
|
76
+21%
|
69
-9%
|
76
+9%
|
51
-32%
|
51
+0%
|
28
-45%
|
30
+6%
|
73
+140%
|
72
0%
|
76
+5%
|
41
-46%
|
28
-31%
|
51
+79%
|
55
+9%
|
29
-47%
|
31
+7%
|
4
-86%
|
31
+595%
|
84
+174%
|
101
+21%
|
130
+29%
|
131
+1%
|
168
+28%
|
177
+5%
|
117
-34%
|
113
-3%
|
73
-35%
|
62
-16%
|
118
+91%
|
93
-21%
|
83
-11%
|
71
-14%
|
64
-10%
|
73
+15%
|
86
+17%
|
87
+2%
|
44
-50%
|
27
-39%
|
(17)
N/A
|
(26)
-53%
|
(1)
+95%
|
(23)
-1 631%
|
(1)
+97%
|
(19)
-3 033%
|
(36)
-93%
|
(16)
+56%
|
(16)
-1%
|
28
N/A
|
45
+64%
|
65
+43%
|
61
-6%
|
62
+1%
|
57
-7%
|
37
-35%
|
34
-8%
|
8
-78%
|
11
+43%
|
8
-23%
|
77
+840%
|
115
+49%
|
161
+39%
|
203
+27%
|
201
-1%
|
199
-1%
|
179
-10%
|
157
-12%
|
163
+4%
|
172
+5%
|
141
-18%
|
101
-29%
|
44
-56%
|
26
-41%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
(15)
|
(16)
|
(14)
|
(10)
|
(4)
|
(2)
|
(3)
|
(3)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(11)
|
(17)
|
(24)
|
(38)
|
(55)
|
(65)
|
(77)
|
(80)
|
(79)
|
(73)
|
(56)
|
(40)
|
(23)
|
(20)
|
(23)
|
(29)
|
(29)
|
(27)
|
(27)
|
(36)
|
(40)
|
(45)
|
(54)
|
(66)
|
(79)
|
(83)
|
(84)
|
(80)
|
(76)
|
(75)
|
(71)
|
(58)
|
(53)
|
(50)
|
(47)
|
(48)
|
(44)
|
(44)
|
(44)
|
(42)
|
(43)
|
(39)
|
(35)
|
(33)
|
(32)
|
(36)
|
(36)
|
(39)
|
(41)
|
(37)
|
(39)
|
(36)
|
(33)
|
(28)
|
(24)
|
(22)
|
(24)
|
(28)
|
(33)
|
(39)
|
(38)
|
(44)
|
(47)
|
(47)
|
(51)
|
(55)
|
(56)
|
(61)
|
(66)
|
(67)
|
(72)
|
(66)
|
(64)
|
(57)
|
(50)
|
|
| Other Items |
(5)
|
(5)
|
(5)
|
(5)
|
1
|
1
|
1
|
5
|
(19)
|
(19)
|
22
|
17
|
67
|
67
|
26
|
26
|
(70)
|
(70)
|
(70)
|
(114)
|
(44)
|
(44)
|
(44)
|
(9)
|
(8)
|
(9)
|
(9)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
1
|
(98)
|
(127)
|
(95)
|
(96)
|
3
|
0
|
2
|
2
|
(5)
|
28
|
(113)
|
(108)
|
(102)
|
(102)
|
2
|
(0)
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(4)
|
(48)
|
(48)
|
(8)
|
2
|
51
|
51
|
11
|
1
|
2
|
(24)
|
(39)
|
(70)
|
(56)
|
(20)
|
4
|
53
|
55
|
44
|
35
|
17
|
1
|
11
|
10
|
10
|
10
|
0
|
1
|
2
|
4
|
(139)
|
(133)
|
(135)
|
(136)
|
6
|
1
|
1
|
|
| Cash from Investing Activities |
(17)
N/A
|
(14)
+18%
|
(14)
-4%
|
(15)
-6%
|
(9)
+39%
|
(9)
+7%
|
(8)
+5%
|
(6)
+23%
|
(34)
-445%
|
(35)
-4%
|
7
N/A
|
8
+3%
|
62
+721%
|
65
+4%
|
23
-65%
|
23
-1%
|
(77)
N/A
|
(78)
-1%
|
(78)
0%
|
(123)
-58%
|
(53)
+57%
|
(55)
-5%
|
(61)
-11%
|
(33)
+46%
|
(46)
-40%
|
(63)
-36%
|
(74)
-17%
|
(77)
-4%
|
(80)
-4%
|
(81)
-2%
|
(74)
+9%
|
(58)
+22%
|
(41)
+29%
|
(22)
+46%
|
(20)
+12%
|
(23)
-18%
|
(29)
-25%
|
(28)
+2%
|
(125)
-346%
|
(154)
-23%
|
(131)
+15%
|
(136)
-4%
|
(42)
+69%
|
(54)
-30%
|
(64)
-18%
|
(77)
-21%
|
(88)
-14%
|
(56)
+36%
|
(193)
-245%
|
(184)
+5%
|
(177)
+4%
|
(174)
+2%
|
(56)
+68%
|
(53)
+5%
|
(49)
+8%
|
(46)
+6%
|
(50)
-8%
|
(47)
+5%
|
(47)
+1%
|
(48)
-3%
|
(90)
-86%
|
(91)
-2%
|
(47)
+48%
|
(33)
+30%
|
18
N/A
|
19
+4%
|
(25)
N/A
|
(34)
-37%
|
(37)
-8%
|
(64)
-74%
|
(76)
-18%
|
(109)
-43%
|
(93)
+15%
|
(53)
+43%
|
(24)
+55%
|
29
N/A
|
33
+13%
|
20
-40%
|
7
-63%
|
(15)
N/A
|
(38)
-146%
|
(27)
+28%
|
(34)
-25%
|
(37)
-11%
|
(37)
+1%
|
(51)
-38%
|
(54)
-7%
|
(54)
+1%
|
(57)
-6%
|
(204)
-259%
|
(201)
+2%
|
(206)
-3%
|
(202)
+2%
|
(58)
+71%
|
(55)
+4%
|
(49)
+11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
1
|
2
|
3
|
4
|
4
|
5
|
7
|
8
|
8
|
7
|
4
|
4
|
4
|
4
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
(25)
|
(25)
|
(25)
|
(25)
|
(1)
|
(6)
|
(19)
|
(33)
|
(33)
|
(34)
|
(30)
|
(74)
|
(73)
|
(66)
|
(58)
|
|
| Net Issuance of Debt |
32
|
7
|
29
|
23
|
(4)
|
1
|
3
|
2
|
7
|
(1)
|
(27)
|
(59)
|
(66)
|
(71)
|
(63)
|
(39)
|
53
|
54
|
71
|
146
|
89
|
84
|
86
|
20
|
(10)
|
0
|
0
|
0
|
25
|
20
|
(5)
|
(5)
|
143
|
148
|
123
|
116
|
(6)
|
(7)
|
57
|
63
|
16
|
5
|
(7)
|
(7)
|
(4)
|
333
|
208
|
202
|
16
|
(306)
|
(233)
|
(225)
|
(45)
|
(38)
|
7
|
4
|
0
|
(17)
|
(13)
|
(15)
|
(5)
|
6
|
2
|
(1)
|
(23)
|
(17)
|
(6)
|
3
|
19
|
45
|
54
|
66
|
33
|
(12)
|
(15)
|
(62)
|
(35)
|
(17)
|
(25)
|
5
|
15
|
43
|
5
|
(26)
|
(36)
|
(82)
|
(55)
|
(22)
|
(21)
|
136
|
121
|
90
|
143
|
14
|
34
|
59
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(36)
|
(35)
|
(29)
|
(29)
|
9
|
8
|
2
|
(23)
|
1
|
0
|
0
|
45
|
(5)
|
(5)
|
(5)
|
(25)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
3
|
3
|
4
|
3
|
(1)
|
(1)
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
1
|
1
|
1
|
1
|
(1)
|
(6)
|
(7)
|
(7)
|
67
|
72
|
73
|
73
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(3)
|
(3)
|
(6)
|
(6)
|
(3)
|
(1)
|
1
|
0
|
0
|
(1)
|
(0)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(6)
N/A
|
(29)
-423%
|
(1)
+97%
|
(6)
-600%
|
4
N/A
|
8
+86%
|
4
-54%
|
(22)
N/A
|
7
N/A
|
(1)
N/A
|
(42)
-5 125%
|
(29)
+30%
|
(86)
-193%
|
(90)
-5%
|
(67)
+25%
|
(63)
+7%
|
53
N/A
|
55
+4%
|
74
+34%
|
148
+100%
|
91
-39%
|
88
-3%
|
91
+3%
|
25
-72%
|
(5)
N/A
|
3
N/A
|
6
+114%
|
6
+7%
|
32
+400%
|
26
-20%
|
(5)
N/A
|
(5)
-10%
|
136
N/A
|
141
+3%
|
116
-18%
|
109
-6%
|
(12)
N/A
|
(12)
-5%
|
52
N/A
|
58
+13%
|
16
-72%
|
5
-69%
|
(6)
N/A
|
(6)
+8%
|
(5)
+16%
|
327
N/A
|
201
-39%
|
195
-3%
|
83
-58%
|
(234)
N/A
|
(161)
+31%
|
(153)
+5%
|
(46)
+70%
|
(40)
+14%
|
5
N/A
|
2
-67%
|
(1)
N/A
|
(17)
-2 343%
|
(14)
+20%
|
(15)
-9%
|
(6)
+57%
|
5
N/A
|
1
-82%
|
(2)
N/A
|
(24)
-995%
|
(18)
+27%
|
(7)
+59%
|
1
N/A
|
18
+1 246%
|
44
+150%
|
53
+20%
|
64
+23%
|
32
-50%
|
(13)
N/A
|
(15)
-17%
|
(66)
-336%
|
(39)
+41%
|
(23)
+40%
|
(31)
-32%
|
3
N/A
|
14
+442%
|
19
+33%
|
(20)
N/A
|
(51)
-161%
|
(61)
-21%
|
(83)
-36%
|
(64)
+23%
|
(44)
+32%
|
(56)
-28%
|
100
N/A
|
84
-16%
|
57
-32%
|
65
+13%
|
(63)
N/A
|
(32)
+48%
|
1
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
1
|
0
|
1
|
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
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(6)
|
(3)
|
(6)
|
(4)
|
4
|
(2)
|
(3)
|
(9)
|
(14)
|
(13)
|
(15)
|
(8)
|
(5)
|
(3)
|
0
|
(1)
|
(1)
|
1
|
3
|
2
|
(4)
|
(7)
|
(6)
|
(8)
|
(1)
|
(2)
|
0
|
(7)
|
(8)
|
(5)
|
(1)
|
2
|
4
|
1
|
(6)
|
2
|
(3)
|
(5)
|
(1)
|
(3)
|
(2)
|
(6)
|
(6)
|
(14)
|
(18)
|
(7)
|
(29)
|
(10)
|
4
|
0
|
|
| Net Change in Cash |
4
N/A
|
(1)
N/A
|
(6)
-409%
|
1
N/A
|
13
+1 190%
|
3
-77%
|
9
+183%
|
(24)
N/A
|
(16)
+34%
|
7
N/A
|
(3)
N/A
|
(8)
-152%
|
(6)
+34%
|
(17)
-215%
|
(21)
-19%
|
(3)
+86%
|
(1)
+83%
|
(1)
-40%
|
(0)
+71%
|
(0)
N/A
|
33
N/A
|
38
+17%
|
61
+60%
|
55
-10%
|
25
-55%
|
9
-65%
|
8
-9%
|
(20)
N/A
|
3
N/A
|
(27)
N/A
|
(49)
-79%
|
10
N/A
|
168
+1 645%
|
195
+16%
|
138
-29%
|
114
-17%
|
10
-91%
|
15
+44%
|
(44)
N/A
|
(65)
-48%
|
(110)
-70%
|
(101)
+9%
|
35
N/A
|
41
+16%
|
60
+47%
|
379
+532%
|
275
-27%
|
313
+14%
|
0
-100%
|
(309)
N/A
|
(261)
+15%
|
(267)
-2%
|
12
N/A
|
(10)
N/A
|
24
N/A
|
14
-44%
|
(1)
N/A
|
1
N/A
|
20
+3 217%
|
22
+9%
|
(52)
N/A
|
(60)
-15%
|
(64)
-7%
|
(60)
+7%
|
(4)
+93%
|
(19)
-335%
|
(37)
-96%
|
(59)
-60%
|
(62)
-5%
|
(44)
+29%
|
(40)
+9%
|
(18)
+55%
|
(15)
+18%
|
(8)
+47%
|
14
N/A
|
20
+45%
|
51
+153%
|
35
-30%
|
15
-56%
|
(4)
N/A
|
(19)
-350%
|
2
N/A
|
21
+844%
|
22
+5%
|
61
+180%
|
66
+7%
|
80
+21%
|
95
+20%
|
61
-36%
|
40
-35%
|
28
-30%
|
15
-44%
|
(24)
N/A
|
(29)
-20%
|
(39)
-35%
|
(22)
+44%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
33
+137%
|
(0)
N/A
|
12
N/A
|
7
-41%
|
(7)
N/A
|
3
N/A
|
(7)
N/A
|
(4)
+43%
|
27
N/A
|
17
-38%
|
4
-78%
|
14
+273%
|
6
-56%
|
21
+246%
|
34
+62%
|
16
-52%
|
14
-15%
|
(5)
N/A
|
(34)
-658%
|
(14)
+60%
|
(6)
+57%
|
15
N/A
|
39
+166%
|
38
-2%
|
14
-62%
|
10
-28%
|
(26)
N/A
|
(29)
-10%
|
(51)
-76%
|
(43)
+16%
|
16
N/A
|
33
+102%
|
53
+62%
|
22
-59%
|
5
-76%
|
22
+319%
|
26
+21%
|
2
-93%
|
5
+147%
|
(31)
N/A
|
(10)
+69%
|
39
N/A
|
47
+20%
|
65
+37%
|
52
-19%
|
85
+63%
|
93
+9%
|
37
-61%
|
38
+3%
|
(2)
N/A
|
(10)
-439%
|
59
N/A
|
40
-33%
|
33
-18%
|
24
-27%
|
16
-35%
|
29
+88%
|
42
+44%
|
43
+4%
|
2
-96%
|
(17)
N/A
|
(56)
-238%
|
(60)
-8%
|
(34)
+44%
|
(55)
-61%
|
(36)
+33%
|
(54)
-49%
|
(75)
-38%
|
(57)
+24%
|
(54)
+6%
|
(11)
+79%
|
9
N/A
|
32
+252%
|
33
+3%
|
38
+16%
|
36
-7%
|
13
-63%
|
6
-52%
|
(25)
N/A
|
(28)
-12%
|
(29)
-4%
|
34
N/A
|
68
+103%
|
114
+67%
|
152
+34%
|
146
-4%
|
143
-2%
|
119
-17%
|
92
-23%
|
96
+5%
|
100
+5%
|
76
-24%
|
37
-51%
|
(12)
N/A
|
(24)
-98%
|
|