Cancom SE
XETRA:COK
Cash Flow Statement
Cash Flow Statement
Cancom SE
| 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 |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(23)
|
(22)
|
(22)
|
(21)
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
4
|
3
|
3
|
6
|
7
|
8
|
10
|
12
|
14
|
17
|
18
|
17
|
19
|
20
|
20
|
19
|
19
|
20
|
20
|
21
|
21
|
21
|
23
|
26
|
27
|
27
|
30
|
40
|
45
|
51
|
52
|
50
|
51
|
53
|
53
|
59
|
60
|
60
|
63
|
64
|
65
|
69
|
76
|
37
|
32
|
24
|
25
|
62
|
63
|
67
|
281
|
273
|
274
|
271
|
39
|
31
|
30
|
25
|
28
|
37
|
37
|
40
|
38
|
34
|
27
|
19
|
17
|
|
| Depreciation & Amortization |
3
|
4
|
4
|
4
|
3
|
2
|
2
|
18
|
18
|
18
|
18
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
6
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
9
|
11
|
13
|
17
|
21
|
23
|
23
|
23
|
23
|
22
|
22
|
22
|
22
|
22
|
22
|
21
|
22
|
24
|
28
|
32
|
36
|
40
|
42
|
45
|
47
|
65
|
67
|
70
|
73
|
59
|
60
|
60
|
58
|
54
|
51
|
47
|
49
|
55
|
56
|
58
|
61
|
60
|
65
|
68
|
66
|
65
|
64
|
63
|
63
|
|
| Change in Deffered Taxes |
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
2
|
2
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
2
|
3
|
3
|
2
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
(4)
|
(3)
|
(2)
|
(4)
|
(1)
|
(1)
|
(4)
|
(3)
|
(2)
|
(2)
|
1
|
0
|
1
|
(0)
|
(0)
|
(0)
|
2
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
(1)
|
6
|
1
|
2
|
3
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
3
|
1
|
1
|
1
|
(1)
|
1
|
2
|
1
|
(1)
|
19
|
22
|
20
|
13
|
2
|
5
|
13
|
(205)
|
(203)
|
(205)
|
(207)
|
26
|
24
|
22
|
22
|
22
|
22
|
23
|
20
|
19
|
15
|
13
|
14
|
12
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
8
|
10
|
13
|
14
|
9
|
9
|
7
|
10
|
10
|
9
|
14
|
15
|
17
|
20
|
17
|
13
|
9
|
6
|
10
|
13
|
16
|
20
|
26
|
26
|
26
|
30
|
21
|
22
|
21
|
21
|
23
|
22
|
22
|
26
|
23
|
24
|
30
|
24
|
30
|
28
|
23
|
26
|
33
|
28
|
33
|
27
|
17
|
22
|
17
|
27
|
19
|
19
|
16
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
6
|
|
| Change in Working Capital |
(3)
|
(5)
|
(9)
|
(5)
|
1
|
4
|
4
|
7
|
2
|
1
|
4
|
1
|
3
|
1
|
1
|
(2)
|
0
|
0
|
(4)
|
1
|
(6)
|
(2)
|
1
|
(9)
|
(1)
|
(6)
|
(10)
|
(5)
|
8
|
5
|
4
|
8
|
2
|
(4)
|
1
|
1
|
1
|
(1)
|
(7)
|
(18)
|
2
|
3
|
(6)
|
11
|
(12)
|
(24)
|
(23)
|
(31)
|
(14)
|
(11)
|
(14)
|
(13)
|
(14)
|
(29)
|
(13)
|
(35)
|
(50)
|
(15)
|
(38)
|
(27)
|
(23)
|
(37)
|
(32)
|
(24)
|
41
|
12
|
14
|
16
|
(23)
|
(19)
|
(18)
|
(36)
|
9
|
(30)
|
(71)
|
(31)
|
(55)
|
(11)
|
(8)
|
(72)
|
(52)
|
(111)
|
(134)
|
(163)
|
(163)
|
(128)
|
(113)
|
(5)
|
(24)
|
69
|
115
|
39
|
80
|
37
|
29
|
31
|
|
| Cash from Operating Activities |
(1)
N/A
|
(4)
-311%
|
(8)
-111%
|
(4)
+55%
|
4
N/A
|
5
+46%
|
3
-41%
|
5
+63%
|
1
-86%
|
0
-43%
|
4
+875%
|
3
-26%
|
5
+66%
|
4
-10%
|
4
-16%
|
1
-83%
|
3
+317%
|
2
-36%
|
(1)
N/A
|
5
N/A
|
(1)
N/A
|
3
N/A
|
8
+172%
|
(2)
N/A
|
6
N/A
|
1
-82%
|
(2)
N/A
|
5
N/A
|
13
+172%
|
9
-27%
|
8
-14%
|
11
+33%
|
11
+1%
|
5
-52%
|
9
+80%
|
12
+29%
|
17
+42%
|
16
-6%
|
16
-1%
|
6
-61%
|
27
+331%
|
28
+6%
|
19
-32%
|
37
+92%
|
16
-56%
|
5
-70%
|
8
+69%
|
1
-83%
|
19
+1 271%
|
25
+28%
|
24
-2%
|
32
+33%
|
35
+9%
|
21
-41%
|
43
+106%
|
20
-54%
|
14
-31%
|
55
+308%
|
31
-44%
|
46
+45%
|
48
+6%
|
35
-27%
|
41
+17%
|
54
+30%
|
125
+133%
|
101
-19%
|
107
+5%
|
114
+7%
|
82
-28%
|
90
+10%
|
98
+9%
|
86
-12%
|
130
+50%
|
91
-30%
|
42
-53%
|
80
+88%
|
68
-14%
|
117
+71%
|
132
+13%
|
62
-53%
|
72
+17%
|
8
-89%
|
(23)
N/A
|
(49)
-112%
|
(54)
-10%
|
(21)
+61%
|
(7)
+65%
|
106
N/A
|
95
-11%
|
195
+106%
|
243
+25%
|
163
-33%
|
193
+19%
|
140
-28%
|
125
-11%
|
123
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(28)
|
(16)
|
(10)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(11)
|
(8)
|
(16)
|
(18)
|
(21)
|
(25)
|
(18)
|
(17)
|
(18)
|
(16)
|
(19)
|
(21)
|
(21)
|
(25)
|
(25)
|
(31)
|
(38)
|
(41)
|
(43)
|
(39)
|
(36)
|
(33)
|
(32)
|
(31)
|
(29)
|
(32)
|
(32)
|
(36)
|
(37)
|
(37)
|
(37)
|
(36)
|
(37)
|
(33)
|
(33)
|
(33)
|
(31)
|
(26)
|
(23)
|
(19)
|
(21)
|
(26)
|
(28)
|
(28)
|
(25)
|
(22)
|
(20)
|
(18)
|
(17)
|
|
| Other Items |
4
|
5
|
4
|
4
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(5)
|
(4)
|
(4)
|
(3)
|
1
|
(1)
|
2
|
2
|
(3)
|
2
|
(1)
|
0
|
4
|
2
|
(5)
|
(5)
|
(5)
|
(9)
|
(5)
|
(5)
|
(2)
|
2
|
4
|
5
|
2
|
2
|
1
|
(0)
|
(3)
|
(27)
|
(38)
|
(39)
|
(36)
|
(11)
|
(1)
|
(6)
|
(7)
|
(14)
|
(43)
|
(37)
|
(87)
|
(101)
|
(76)
|
(73)
|
12
|
24
|
15
|
14
|
(47)
|
(39)
|
(26)
|
(29)
|
(2)
|
(20)
|
(17)
|
(38)
|
(62)
|
(14)
|
(27)
|
(2)
|
397
|
365
|
376
|
377
|
(10)
|
(8)
|
(9)
|
(93)
|
(81)
|
(49)
|
(62)
|
20
|
12
|
(21)
|
(7)
|
(7)
|
1
|
|
| Cash from Investing Activities |
(24)
N/A
|
(12)
+50%
|
(6)
+46%
|
(3)
+55%
|
(3)
-3%
|
(2)
+37%
|
(2)
+16%
|
(1)
+56%
|
(0)
+43%
|
(0)
+25%
|
(0)
N/A
|
(1)
-133%
|
(1)
-57%
|
(2)
-100%
|
(2)
N/A
|
(1)
+41%
|
(2)
-31%
|
(1)
+41%
|
(1)
-30%
|
(6)
-331%
|
(5)
+11%
|
(5)
-2%
|
(5)
-2%
|
(3)
+46%
|
(5)
-93%
|
(2)
+63%
|
(3)
-40%
|
(7)
-150%
|
(1)
+84%
|
(4)
-236%
|
(2)
+35%
|
0
N/A
|
(3)
N/A
|
(10)
-300%
|
(13)
-21%
|
(12)
+9%
|
(17)
-50%
|
(12)
+33%
|
(12)
-5%
|
(11)
+14%
|
(8)
+25%
|
(6)
+19%
|
(7)
-3%
|
(9)
-38%
|
(11)
-16%
|
(12)
-15%
|
(12)
N/A
|
(13)
-7%
|
(35)
-171%
|
(55)
-55%
|
(57)
-5%
|
(56)
+2%
|
(36)
+36%
|
(18)
+49%
|
(23)
-27%
|
(25)
-7%
|
(30)
-20%
|
(62)
-106%
|
(58)
+6%
|
(108)
-86%
|
(126)
-17%
|
(101)
+19%
|
(104)
-3%
|
(26)
+75%
|
(17)
+36%
|
(28)
-67%
|
(25)
+8%
|
(83)
-228%
|
(72)
+14%
|
(58)
+20%
|
(60)
-4%
|
(31)
+48%
|
(52)
-67%
|
(50)
+4%
|
(74)
-48%
|
(99)
-34%
|
(51)
+49%
|
(64)
-26%
|
(39)
+40%
|
359
N/A
|
332
-8%
|
343
+3%
|
343
+0%
|
(41)
N/A
|
(34)
+16%
|
(32)
+7%
|
(112)
-251%
|
(103)
+8%
|
(74)
+27%
|
(90)
-20%
|
(9)
+90%
|
(13)
-47%
|
(43)
-241%
|
(27)
+38%
|
(25)
+7%
|
(15)
+38%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
1
|
1
|
1
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
66
|
66
|
66
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
174
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44)
|
(123)
|
(162)
|
(162)
|
(117)
|
(39)
|
0
|
(34)
|
(72)
|
(99)
|
(103)
|
(185)
|
(147)
|
(119)
|
(116)
|
(2)
|
|
| Net Issuance of Debt |
7
|
5
|
3
|
1
|
(0)
|
1
|
(1)
|
(0)
|
0
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
3
|
3
|
6
|
3
|
(0)
|
(0)
|
(3)
|
1
|
5
|
5
|
6
|
7
|
(4)
|
(3)
|
(4)
|
(8)
|
0
|
1
|
4
|
2
|
8
|
6
|
3
|
6
|
(3)
|
(2)
|
(4)
|
(9)
|
(12)
|
(12)
|
(10)
|
(4)
|
(1)
|
44
|
44
|
42
|
44
|
(2)
|
(1)
|
(2)
|
(5)
|
(5)
|
0
|
(4)
|
(1)
|
(1)
|
(7)
|
(2)
|
(3)
|
(6)
|
(10)
|
(11)
|
(15)
|
(15)
|
(9)
|
(10)
|
(11)
|
(12)
|
(16)
|
(23)
|
(45)
|
(48)
|
(52)
|
(48)
|
(23)
|
(25)
|
(18)
|
(23)
|
(29)
|
(31)
|
(29)
|
(44)
|
(82)
|
(91)
|
(102)
|
(52)
|
(51)
|
(43)
|
(42)
|
(63)
|
|
| 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
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(7)
|
(8)
|
(8)
|
0
|
(9)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
18
|
0
|
(18)
|
0
|
0
|
(19)
|
(19)
|
0
|
0
|
(29)
|
(29)
|
0
|
0
|
(35)
|
(35)
|
0
|
(71)
|
(35)
|
(35)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(32)
|
(32)
|
|
| Other |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(7)
|
(7)
|
4
|
8
|
16
|
24
|
22
|
16
|
17
|
11
|
6
|
14
|
13
|
12
|
10
|
2
|
1
|
6
|
(2)
|
2
|
5
|
3
|
6
|
7
|
4
|
(3)
|
|
| Cash from Financing Activities |
18
N/A
|
5
-72%
|
3
-43%
|
1
-79%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+73%
|
0
N/A
|
(2)
N/A
|
(2)
-6%
|
(5)
-156%
|
(4)
+13%
|
(3)
+30%
|
(3)
+7%
|
(1)
+69%
|
4
N/A
|
2
-39%
|
5
+113%
|
5
-6%
|
2
-65%
|
2
+19%
|
(1)
N/A
|
0
N/A
|
4
N/A
|
4
+3%
|
5
+10%
|
6
+40%
|
(5)
N/A
|
(4)
+16%
|
(5)
-37%
|
(9)
-63%
|
(1)
+87%
|
(0)
+64%
|
1
N/A
|
(1)
N/A
|
6
N/A
|
3
-44%
|
1
-70%
|
3
+220%
|
(6)
N/A
|
(6)
+3%
|
(8)
-48%
|
(14)
-64%
|
(5)
+61%
|
(5)
+13%
|
(4)
+9%
|
3
N/A
|
49
+1 788%
|
94
+90%
|
92
-1%
|
90
-2%
|
37
-59%
|
(8)
N/A
|
(9)
-17%
|
(9)
-6%
|
(13)
-39%
|
52
N/A
|
56
+8%
|
52
-7%
|
55
+6%
|
(10)
N/A
|
(16)
-68%
|
(11)
+31%
|
(12)
-8%
|
(14)
-18%
|
(28)
-92%
|
(29)
-5%
|
(33)
-13%
|
(33)
-1%
|
(17)
+49%
|
(35)
-108%
|
150
N/A
|
153
+2%
|
157
+3%
|
156
-1%
|
(42)
N/A
|
(51)
-20%
|
(55)
-8%
|
(65)
-19%
|
(90)
-38%
|
(163)
-80%
|
(196)
-20%
|
(208)
-6%
|
(172)
+17%
|
(103)
+40%
|
(99)
+4%
|
(108)
-9%
|
(190)
-77%
|
(223)
-17%
|
(235)
-5%
|
(269)
-15%
|
(227)
+15%
|
(190)
+16%
|
(185)
+3%
|
(99)
+46%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
(0)
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
1
|
0
|
3
|
0
|
1
|
2
|
(2)
|
0
|
(1)
|
(2)
|
(0)
|
1
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(7)
N/A
|
(11)
-55%
|
(11)
-7%
|
(6)
+49%
|
0
N/A
|
4
+1 850%
|
0
-92%
|
4
+1 200%
|
1
-85%
|
(2)
N/A
|
2
N/A
|
(2)
N/A
|
(0)
+88%
|
(1)
-133%
|
(1)
-71%
|
(2)
-25%
|
5
N/A
|
3
-37%
|
2
-28%
|
4
+67%
|
(5)
N/A
|
(0)
+93%
|
2
N/A
|
(5)
N/A
|
4
N/A
|
3
-27%
|
(0)
N/A
|
4
N/A
|
7
+76%
|
2
-79%
|
0
-87%
|
2
+900%
|
7
+250%
|
(6)
N/A
|
(3)
+56%
|
(1)
+60%
|
6
N/A
|
8
+34%
|
5
-39%
|
(1)
N/A
|
13
N/A
|
17
+27%
|
5
-73%
|
14
+218%
|
0
-99%
|
(12)
N/A
|
(8)
+31%
|
(9)
-8%
|
33
N/A
|
64
+92%
|
59
-7%
|
66
+12%
|
37
-45%
|
(4)
N/A
|
11
N/A
|
(15)
N/A
|
(28)
-97%
|
45
N/A
|
30
-35%
|
(10)
N/A
|
(22)
-122%
|
(75)
-237%
|
(79)
-6%
|
15
N/A
|
94
+515%
|
57
-39%
|
53
-7%
|
3
-95%
|
(22)
N/A
|
2
N/A
|
21
+819%
|
21
+2%
|
230
+972%
|
192
-16%
|
126
-35%
|
135
+7%
|
(26)
N/A
|
2
N/A
|
39
+1 877%
|
356
+822%
|
315
-12%
|
187
-40%
|
124
-34%
|
(298)
N/A
|
(260)
+13%
|
(156)
+40%
|
(219)
-40%
|
(105)
+52%
|
(171)
-63%
|
(118)
+31%
|
0
N/A
|
(119)
N/A
|
(78)
+34%
|
(78)
+0%
|
(85)
-10%
|
9
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(29)
N/A
|
(20)
+30%
|
(18)
+9%
|
(11)
+42%
|
1
N/A
|
3
+209%
|
1
-65%
|
3
+167%
|
(0)
N/A
|
(1)
-50%
|
3
N/A
|
2
-27%
|
4
+73%
|
4
-8%
|
3
-26%
|
(1)
N/A
|
1
N/A
|
0
-79%
|
(3)
N/A
|
4
N/A
|
(3)
N/A
|
1
N/A
|
6
+329%
|
(6)
N/A
|
2
N/A
|
(3)
N/A
|
(7)
-103%
|
1
N/A
|
10
+809%
|
6
-36%
|
6
-13%
|
7
+25%
|
6
-14%
|
(1)
N/A
|
2
N/A
|
5
+206%
|
9
+80%
|
9
+3%
|
9
-2%
|
(3)
N/A
|
17
N/A
|
18
+5%
|
8
-58%
|
26
+236%
|
4
-86%
|
(8)
N/A
|
(4)
+51%
|
(9)
-127%
|
11
N/A
|
8
-26%
|
6
-30%
|
11
+98%
|
10
-11%
|
3
-71%
|
25
+776%
|
2
-93%
|
(3)
N/A
|
36
N/A
|
11
-71%
|
25
+133%
|
23
-6%
|
10
-58%
|
11
+8%
|
16
+52%
|
84
+422%
|
58
-31%
|
68
+17%
|
78
+15%
|
49
-37%
|
58
+18%
|
67
+15%
|
57
-14%
|
97
+70%
|
59
-40%
|
6
-89%
|
43
+572%
|
31
-26%
|
80
+155%
|
95
+19%
|
25
-74%
|
39
+59%
|
(26)
N/A
|
(56)
-120%
|
(79)
-41%
|
(80)
-1%
|
(44)
+45%
|
(26)
+40%
|
85
N/A
|
69
-19%
|
167
+142%
|
215
+29%
|
138
-36%
|
171
+24%
|
120
-30%
|
106
-11%
|
106
0%
|
|