SGL Carbon SE
XMUN:SGL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
SGL Carbon SE
XMUN:SGL
|
DE |
|
Schrodinger Inc
NASDAQ:SDGR
|
US |
|
Netcall PLC
OTC:NCLLF
|
UK |
|
G
|
Genpact Ltd
SWB:35G
|
BM |
|
Aquafil SpA
F:6W7
|
IT |
|
F
|
Freehold Royalties Ltd
LSE:0UWL
|
CA |
|
S
|
Siav SpA
F:F4U
|
IT |
|
C
|
Chalice Mining Ltd
SWB:C8U
|
AU |
|
G
|
Golden Eagle Retail Group Ltd
F:G7E
|
CN |
|
A
|
Attock Cement Pakistan Ltd
KAR:ACPL
|
PK |
Cash Flow Statement
Cash Flow Statement
SGL Carbon SE
| 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 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(92)
|
(87)
|
(27)
|
(23)
|
(17)
|
(22)
|
(64)
|
(36)
|
(24)
|
(12)
|
5
|
(11)
|
(18)
|
(21)
|
47
|
60
|
41
|
54
|
76
|
101
|
128
|
153
|
189
|
209
|
258
|
277
|
259
|
211
|
155
|
93
|
(18)
|
(17)
|
(11)
|
1
|
76
|
79
|
74
|
82
|
84
|
83
|
83
|
37
|
10
|
1
|
(55)
|
(82)
|
(276)
|
(174)
|
(161)
|
(137)
|
(104)
|
(97)
|
(80)
|
(66)
|
(45)
|
(46)
|
(47)
|
(53)
|
(27)
|
(24)
|
(21)
|
(11)
|
(8)
|
38
|
60
|
61
|
51
|
21
|
9
|
(67)
|
(73)
|
(77)
|
(82)
|
11
|
(123)
|
(113)
|
(91)
|
(76)
|
82
|
89
|
97
|
88
|
95
|
89
|
38
|
32
|
22
|
22
|
65
|
52
|
(47)
|
(68)
|
(102)
|
(127)
|
(42)
|
(32)
|
|
| Depreciation & Amortization |
83
|
83
|
81
|
80
|
77
|
74
|
72
|
65
|
64
|
62
|
67
|
67
|
73
|
72
|
65
|
64
|
56
|
55
|
53
|
52
|
52
|
48
|
49
|
50
|
50
|
51
|
54
|
56
|
59
|
61
|
60
|
61
|
61
|
63
|
66
|
69
|
71
|
72
|
71
|
72
|
76
|
78
|
86
|
87
|
86
|
85
|
83
|
79
|
81
|
81
|
81
|
83
|
88
|
88
|
50
|
41
|
28
|
20
|
49
|
50
|
50
|
50
|
51
|
57
|
63
|
69
|
75
|
77
|
79
|
81
|
82
|
80
|
80
|
81
|
84
|
82
|
79
|
75
|
71
|
71
|
71
|
70
|
67
|
65
|
62
|
61
|
60
|
59
|
58
|
58
|
60
|
60
|
59
|
58
|
54
|
54
|
|
| 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
|
7
|
0
|
0
|
0
|
7
|
8
|
15
|
22
|
9
|
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 Non-Cash Items |
(43)
|
(46)
|
(17)
|
(52)
|
(32)
|
(40)
|
9
|
35
|
(1)
|
(8)
|
(59)
|
(69)
|
(3)
|
(5)
|
(62)
|
16
|
(54)
|
(2)
|
3
|
(28)
|
71
|
74
|
30
|
39
|
4
|
(1)
|
57
|
67
|
59
|
61
|
124
|
138
|
129
|
128
|
48
|
42
|
49
|
55
|
82
|
100
|
115
|
158
|
77
|
92
|
101
|
76
|
315
|
199
|
218
|
165
|
13
|
3
|
(29)
|
(20)
|
30
|
50
|
25
|
64
|
34
|
41
|
68
|
55
|
54
|
(2)
|
(24)
|
(41)
|
(33)
|
(1)
|
10
|
72
|
61
|
67
|
0
|
(11)
|
144
|
0
|
0
|
125
|
(6)
|
(42)
|
(39)
|
4
|
(20)
|
4
|
46
|
27
|
40
|
60
|
15
|
16
|
103
|
111
|
136
|
151
|
39
|
29
|
|
| Cash Taxes Paid |
0
|
0
|
22
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
14
|
16
|
21
|
26
|
23
|
26
|
27
|
30
|
26
|
25
|
27
|
25
|
31
|
23
|
43
|
45
|
42
|
53
|
32
|
33
|
33
|
29
|
30
|
21
|
20
|
20
|
15
|
20
|
13
|
14
|
17
|
16
|
22
|
22
|
22
|
24
|
25
|
21
|
15
|
9
|
7
|
8
|
12
|
12
|
4
|
2
|
(1)
|
1
|
5
|
5
|
6
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
4
|
5
|
5
|
6
|
5
|
4
|
6
|
6
|
12
|
13
|
12
|
14
|
11
|
11
|
13
|
12
|
12
|
12
|
13
|
12
|
15
|
15
|
12
|
12
|
9
|
8
|
8
|
7
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
18
|
32
|
0
|
40
|
39
|
38
|
32
|
34
|
39
|
29
|
30
|
21
|
17
|
19
|
20
|
18
|
18
|
16
|
13
|
11
|
17
|
14
|
16
|
16
|
17
|
19
|
18
|
19
|
11
|
16
|
14
|
0
|
18
|
20
|
21
|
28
|
24
|
27
|
26
|
31
|
33
|
32
|
32
|
36
|
29
|
31
|
32
|
32
|
33
|
29
|
37
|
28
|
31
|
21
|
18
|
18
|
18
|
27
|
20
|
0
|
21
|
20
|
20
|
28
|
20
|
20
|
20
|
21
|
19
|
18
|
19
|
20
|
20
|
19
|
25
|
21
|
26
|
23
|
21
|
20
|
18
|
17
|
16
|
16
|
|
| Change in Working Capital |
175
|
170
|
102
|
85
|
7
|
13
|
(13)
|
(37)
|
(16)
|
(19)
|
10
|
28
|
(29)
|
(42)
|
(33)
|
(106)
|
(62)
|
(88)
|
(121)
|
(103)
|
(167)
|
(152)
|
(119)
|
(100)
|
(94)
|
(120)
|
(151)
|
(182)
|
(158)
|
(67)
|
(39)
|
9
|
(27)
|
(90)
|
(75)
|
(127)
|
(85)
|
(81)
|
(101)
|
(162)
|
(211)
|
(213)
|
(57)
|
(20)
|
51
|
116
|
32
|
27
|
(18)
|
(26)
|
8
|
(57)
|
(46)
|
(62)
|
(75)
|
(38)
|
(1)
|
(36)
|
(70)
|
(59)
|
(74)
|
(70)
|
(145)
|
(137)
|
(135)
|
(133)
|
(74)
|
(59)
|
(56)
|
(42)
|
(9)
|
17
|
38
|
33
|
19
|
7
|
7
|
14
|
(33)
|
(25)
|
(55)
|
(94)
|
(47)
|
(55)
|
(33)
|
(4)
|
41
|
26
|
28
|
29
|
4
|
8
|
6
|
11
|
27
|
31
|
|
| Cash from Operating Activities |
123
N/A
|
120
-2%
|
139
+15%
|
90
-36%
|
34
-62%
|
25
-26%
|
3
-87%
|
28
+721%
|
23
-16%
|
24
+4%
|
23
-7%
|
15
-35%
|
23
+59%
|
4
-82%
|
18
+327%
|
33
+90%
|
(19)
N/A
|
20
N/A
|
12
-40%
|
22
+85%
|
83
+272%
|
123
+49%
|
149
+22%
|
198
+32%
|
218
+11%
|
206
-6%
|
219
+6%
|
152
-30%
|
116
-24%
|
147
+26%
|
128
-13%
|
190
+49%
|
152
-20%
|
101
-33%
|
116
+14%
|
64
-45%
|
109
+70%
|
129
+18%
|
136
+6%
|
94
-31%
|
62
-34%
|
60
-4%
|
115
+92%
|
160
+39%
|
183
+14%
|
195
+7%
|
153
-21%
|
132
-14%
|
119
-10%
|
84
-30%
|
(2)
N/A
|
(68)
-3 479%
|
(67)
+1%
|
(60)
+11%
|
(40)
+34%
|
6
N/A
|
5
-16%
|
(6)
N/A
|
(14)
-162%
|
8
N/A
|
22
+187%
|
24
+8%
|
(48)
N/A
|
(45)
+6%
|
(37)
+19%
|
(44)
-19%
|
19
N/A
|
38
+102%
|
42
+10%
|
45
+7%
|
62
+37%
|
87
+41%
|
97
+11%
|
120
+23%
|
124
+4%
|
125
+1%
|
140
+12%
|
138
-1%
|
114
-17%
|
93
-19%
|
74
-20%
|
67
-9%
|
94
+41%
|
103
+9%
|
114
+11%
|
116
+2%
|
164
+41%
|
167
+2%
|
166
-1%
|
155
-7%
|
120
-22%
|
111
-7%
|
98
-12%
|
94
-5%
|
79
-15%
|
82
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(74)
|
(62)
|
(54)
|
(53)
|
(53)
|
(51)
|
(46)
|
(39)
|
(38)
|
(38)
|
(46)
|
(43)
|
(44)
|
(43)
|
(45)
|
(50)
|
(56)
|
(61)
|
(65)
|
(67)
|
(74)
|
(85)
|
(131)
|
(150)
|
(179)
|
(219)
|
(240)
|
(244)
|
(230)
|
(193)
|
(154)
|
(136)
|
(127)
|
(124)
|
(130)
|
(127)
|
(121)
|
(134)
|
(139)
|
(143)
|
(146)
|
(138)
|
(134)
|
(134)
|
(129)
|
(124)
|
(96)
|
(121)
|
(132)
|
(140)
|
(133)
|
(119)
|
(102)
|
(87)
|
(44)
|
(35)
|
(24)
|
(18)
|
(35)
|
(35)
|
(40)
|
(43)
|
(53)
|
(56)
|
(60)
|
(61)
|
(78)
|
(85)
|
(90)
|
(90)
|
(95)
|
(88)
|
(81)
|
(78)
|
(56)
|
(55)
|
(51)
|
(48)
|
(50)
|
(50)
|
(53)
|
(56)
|
(53)
|
(65)
|
(75)
|
(80)
|
(87)
|
(92)
|
(91)
|
(95)
|
(97)
|
(88)
|
(79)
|
(69)
|
(54)
|
(47)
|
|
| Other Items |
6
|
7
|
13
|
16
|
19
|
11
|
6
|
2
|
(9)
|
(7)
|
1
|
0
|
5
|
14
|
14
|
14
|
15
|
5
|
1
|
(3)
|
(6)
|
(8)
|
(42)
|
(39)
|
(39)
|
(35)
|
(15)
|
(16)
|
(19)
|
(22)
|
(8)
|
(213)
|
(207)
|
(177)
|
(224)
|
50
|
157
|
51
|
90
|
94
|
(63)
|
(156)
|
(112)
|
(159)
|
(82)
|
87
|
107
|
45
|
53
|
4
|
(55)
|
(5)
|
(102)
|
(51)
|
(16)
|
(40)
|
18
|
14
|
(23)
|
(14)
|
(0)
|
(1)
|
420
|
473
|
466
|
419
|
1
|
6
|
(168)
|
59
|
61
|
12
|
184
|
15
|
28
|
25
|
30
|
64
|
47
|
47
|
42
|
1
|
26
|
39
|
42
|
44
|
(46)
|
(49)
|
(52)
|
1
|
63
|
61
|
62
|
(2)
|
(19)
|
(27)
|
|
| Cash from Investing Activities |
(68)
N/A
|
(55)
+19%
|
(41)
+26%
|
(37)
+9%
|
(34)
+8%
|
(40)
-15%
|
(40)
-2%
|
(38)
+6%
|
(47)
-26%
|
(46)
+3%
|
(45)
+1%
|
(43)
+6%
|
(39)
+8%
|
(29)
+25%
|
(31)
-6%
|
(36)
-16%
|
(41)
-15%
|
(57)
-38%
|
(64)
-13%
|
(71)
-11%
|
(80)
-13%
|
(93)
-16%
|
(173)
-86%
|
(188)
-9%
|
(218)
-16%
|
(254)
-17%
|
(255)
0%
|
(259)
-2%
|
(249)
+4%
|
(215)
+14%
|
(162)
+25%
|
(349)
-115%
|
(334)
+4%
|
(301)
+10%
|
(354)
-18%
|
(77)
+78%
|
35
N/A
|
(83)
N/A
|
(49)
+41%
|
(49)
+0%
|
(209)
-325%
|
(294)
-41%
|
(245)
+17%
|
(292)
-19%
|
(211)
+28%
|
(37)
+82%
|
11
N/A
|
(76)
N/A
|
(79)
-4%
|
(136)
-72%
|
(187)
-38%
|
(124)
+34%
|
(204)
-65%
|
(139)
+32%
|
(60)
+57%
|
(75)
-26%
|
(5)
+93%
|
(4)
+31%
|
(58)
-1 500%
|
(50)
+14%
|
(41)
+19%
|
(44)
-9%
|
367
N/A
|
417
+14%
|
406
-3%
|
357
-12%
|
(78)
N/A
|
(79)
-2%
|
(258)
-226%
|
(31)
+88%
|
(35)
-12%
|
(76)
-119%
|
102
N/A
|
(62)
N/A
|
(28)
+55%
|
(29)
-4%
|
(21)
+28%
|
16
N/A
|
(3)
N/A
|
(4)
-24%
|
(12)
-219%
|
(55)
-382%
|
(27)
+52%
|
(26)
+2%
|
(33)
-28%
|
(36)
-9%
|
(133)
-268%
|
(141)
-6%
|
(143)
-1%
|
(94)
+34%
|
(34)
+63%
|
(26)
+24%
|
(17)
+34%
|
(71)
-309%
|
(72)
-2%
|
(74)
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
245
|
245
|
244
|
244
|
1
|
1
|
3
|
83
|
82
|
82
|
85
|
2
|
2
|
3
|
3
|
0
|
3
|
2
|
2
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
180
|
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
|
|
| Net Issuance of Debt |
0
|
0
|
(88)
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(34)
|
0
|
(18)
|
(18)
|
(19)
|
0
|
89
|
91
|
81
|
416
|
349
|
362
|
28
|
42
|
286
|
276
|
216
|
208
|
(34)
|
(35)
|
10
|
8
|
(3)
|
(1)
|
(3)
|
(4)
|
226
|
219
|
224
|
239
|
(130)
|
(127)
|
(134)
|
(113)
|
49
|
48
|
(1)
|
(3)
|
(15)
|
37
|
34
|
23
|
17
|
(34)
|
(6)
|
(5)
|
(8)
|
(8)
|
(250)
|
(489)
|
(494)
|
(399)
|
(196)
|
42
|
217
|
(52)
|
(8)
|
(9)
|
(180)
|
(12)
|
(13)
|
(0)
|
(8)
|
(10)
|
(11)
|
(24)
|
(43)
|
(26)
|
(39)
|
(72)
|
73
|
(105)
|
(91)
|
(57)
|
(200)
|
(17)
|
(69)
|
(69)
|
(44)
|
(64)
|
(16)
|
(17)
|
|
| 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
|
(14)
|
(14)
|
(14)
|
0
|
(14)
|
(14)
|
(14)
|
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 |
(33)
|
(40)
|
0
|
(19)
|
27
|
50
|
0
|
252
|
(92)
|
(115)
|
(24)
|
(360)
|
(16)
|
(93)
|
(60)
|
(102)
|
0
|
0
|
(3)
|
(17)
|
(51)
|
(51)
|
(32)
|
0
|
0
|
(334)
|
(1)
|
0
|
(9)
|
(8)
|
(4)
|
0
|
(0)
|
(0)
|
7
|
6
|
6
|
(2)
|
(10)
|
(15)
|
(22)
|
(16)
|
(15)
|
(17)
|
(10)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(7)
|
(7)
|
(7)
|
(10)
|
(6)
|
(6)
|
(6)
|
(3)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(12)
|
(13)
|
(16)
|
(5)
|
(8)
|
(10)
|
(10)
|
(9)
|
(15)
|
(13)
|
(20)
|
(73)
|
(72)
|
(76)
|
(75)
|
(23)
|
(24)
|
(20)
|
(21)
|
(22)
|
(24)
|
(26)
|
(26)
|
(30)
|
(25)
|
(28)
|
(24)
|
(22)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
|
| Cash from Financing Activities |
(33)
N/A
|
(40)
-23%
|
(87)
-117%
|
(19)
+78%
|
27
N/A
|
50
+81%
|
62
+24%
|
252
+308%
|
153
-39%
|
130
-15%
|
170
+30%
|
(116)
N/A
|
(16)
+87%
|
(93)
-497%
|
(91)
+2%
|
(19)
+79%
|
(20)
-5%
|
58
N/A
|
63
+9%
|
(3)
N/A
|
40
N/A
|
43
+6%
|
52
+21%
|
51
-2%
|
18
-65%
|
31
+72%
|
29
-6%
|
38
+33%
|
278
+624%
|
269
-3%
|
213
-21%
|
205
-4%
|
(35)
N/A
|
(35)
-2%
|
18
N/A
|
14
-21%
|
4
-75%
|
(2)
N/A
|
(11)
-463%
|
(18)
-67%
|
192
N/A
|
191
0%
|
195
+2%
|
209
+7%
|
(154)
N/A
|
(150)
+3%
|
(160)
-7%
|
(139)
+13%
|
38
N/A
|
36
-4%
|
260
+617%
|
258
-1%
|
245
-5%
|
295
+20%
|
29
-90%
|
17
-41%
|
12
-31%
|
(37)
N/A
|
163
N/A
|
165
+1%
|
161
-2%
|
162
+0%
|
(263)
N/A
|
(501)
-91%
|
(507)
-1%
|
(415)
+18%
|
(201)
+52%
|
33
N/A
|
207
+523%
|
(62)
N/A
|
(17)
+72%
|
(23)
-37%
|
(193)
-725%
|
(32)
+83%
|
(87)
-170%
|
(72)
+16%
|
(84)
-16%
|
(85)
-1%
|
(34)
+60%
|
(48)
-42%
|
(63)
-30%
|
(47)
+26%
|
(60)
-29%
|
(97)
-61%
|
48
N/A
|
(131)
N/A
|
(122)
+7%
|
(82)
+33%
|
(228)
-180%
|
(41)
+82%
|
(91)
-120%
|
(89)
+1%
|
(63)
+29%
|
(82)
-30%
|
(33)
+60%
|
(34)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(0)
|
1
|
1
|
3
|
(0)
|
0
|
1
|
1
|
2
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
0
|
1
|
1
|
(1)
|
(0)
|
2
|
4
|
2
|
3
|
0
|
(2)
|
1
|
1
|
1
|
2
|
1
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
1
|
3
|
2
|
1
|
1
|
(1)
|
(0)
|
0
|
0
|
1
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
23
N/A
|
24
+6%
|
9
-61%
|
30
+215%
|
25
-16%
|
33
+33%
|
25
-25%
|
243
+889%
|
130
-47%
|
111
-15%
|
147
+32%
|
(144)
N/A
|
(31)
+79%
|
(117)
-280%
|
(102)
+12%
|
(20)
+80%
|
(81)
-297%
|
21
N/A
|
10
-55%
|
(53)
N/A
|
42
N/A
|
71
+68%
|
27
-62%
|
58
+114%
|
16
-72%
|
(18)
N/A
|
(7)
+61%
|
(68)
-881%
|
147
N/A
|
200
+36%
|
179
-10%
|
48
-73%
|
(213)
N/A
|
(232)
-9%
|
(218)
+6%
|
2
N/A
|
146
+9 006%
|
45
-69%
|
77
+71%
|
28
-63%
|
47
+68%
|
(42)
N/A
|
64
N/A
|
76
+18%
|
(184)
N/A
|
5
N/A
|
2
-60%
|
(86)
N/A
|
76
N/A
|
(17)
N/A
|
72
N/A
|
69
-4%
|
(24)
N/A
|
97
N/A
|
(70)
N/A
|
(53)
+24%
|
12
N/A
|
(46)
N/A
|
91
N/A
|
124
+35%
|
142
+15%
|
141
-1%
|
55
-61%
|
(129)
N/A
|
(138)
-6%
|
(101)
+27%
|
(259)
-157%
|
(7)
+97%
|
(9)
-29%
|
(47)
-417%
|
11
N/A
|
(12)
N/A
|
6
N/A
|
24
+308%
|
9
-64%
|
23
+162%
|
34
+51%
|
70
+103%
|
79
+13%
|
42
-47%
|
1
-98%
|
(34)
N/A
|
6
N/A
|
(22)
N/A
|
125
N/A
|
(53)
N/A
|
(93)
-74%
|
(56)
+39%
|
(206)
-266%
|
19
N/A
|
(4)
N/A
|
(5)
-14%
|
17
N/A
|
(60)
N/A
|
(27)
+54%
|
(26)
+4%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
48
N/A
|
58
+21%
|
85
+46%
|
36
-58%
|
(19)
N/A
|
(26)
-35%
|
(43)
-68%
|
(11)
+74%
|
(15)
-29%
|
(14)
+3%
|
(24)
-65%
|
(28)
-20%
|
(21)
+27%
|
(39)
-92%
|
(27)
+31%
|
(16)
+40%
|
(76)
-361%
|
(41)
+45%
|
(53)
-29%
|
(45)
+15%
|
8
N/A
|
38
+348%
|
19
-50%
|
48
+153%
|
40
-17%
|
(13)
N/A
|
(21)
-67%
|
(92)
-339%
|
(113)
-24%
|
(46)
+59%
|
(26)
+44%
|
54
N/A
|
25
-54%
|
(22)
N/A
|
(14)
+38%
|
(62)
-346%
|
(12)
+80%
|
(5)
+62%
|
(3)
+45%
|
(49)
-1 773%
|
(84)
-72%
|
(78)
+7%
|
(19)
+76%
|
26
N/A
|
54
+107%
|
70
+31%
|
58
-18%
|
11
-82%
|
(13)
N/A
|
(56)
-325%
|
(135)
-140%
|
(187)
-39%
|
(170)
+9%
|
(147)
+13%
|
(84)
+43%
|
(29)
+65%
|
(18)
+37%
|
(23)
-28%
|
(49)
-109%
|
(28)
+44%
|
(18)
+36%
|
(19)
-5%
|
(101)
-443%
|
(101)
0%
|
(97)
+5%
|
(105)
-8%
|
(59)
+44%
|
(47)
+21%
|
(48)
-1%
|
(45)
+6%
|
(33)
+26%
|
(0)
+99%
|
16
N/A
|
42
+169%
|
68
+63%
|
70
+3%
|
89
+26%
|
90
+2%
|
64
-28%
|
42
-34%
|
21
-51%
|
11
-49%
|
42
+288%
|
38
-9%
|
39
+2%
|
36
-7%
|
77
+112%
|
75
-3%
|
75
0%
|
60
-19%
|
23
-62%
|
24
+3%
|
19
-21%
|
25
+32%
|
26
+4%
|
35
+38%
|
|