ANSYS Inc
F:AKX
Cash Flow Statement
Cash Flow Statement
ANSYS Inc
| Jun-2001 | Sep-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
14
|
13
|
14
|
15
|
16
|
18
|
19
|
19
|
19
|
20
|
21
|
24
|
27
|
30
|
35
|
37
|
39
|
43
|
44
|
47
|
18
|
15
|
14
|
17
|
55
|
65
|
82
|
92
|
102
|
109
|
112
|
107
|
106
|
111
|
116
|
128
|
136
|
142
|
153
|
163
|
173
|
182
|
181
|
184
|
189
|
195
|
203
|
209
|
215
|
225
|
245
|
251
|
258
|
261
|
255
|
254
|
254
|
254
|
253
|
253
|
260
|
264
|
266
|
272
|
273
|
277
|
259
|
280
|
303
|
319
|
419
|
421
|
438
|
439
|
451
|
411
|
398
|
384
|
434
|
460
|
457
|
467
|
455
|
453
|
458
|
469
|
524
|
553
|
524
|
484
|
500
|
435
|
495
|
568
|
576
|
593
|
|
| Depreciation & Amortization |
7
|
8
|
8
|
7
|
6
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
13
|
20
|
27
|
35
|
38
|
38
|
39
|
39
|
39
|
44
|
50
|
56
|
62
|
64
|
64
|
64
|
63
|
62
|
61
|
60
|
60
|
62
|
66
|
72
|
78
|
83
|
85
|
85
|
85
|
83
|
81
|
79
|
79
|
81
|
82
|
82
|
81
|
79
|
78
|
76
|
73
|
71
|
70
|
69
|
68
|
67
|
68
|
68
|
68
|
65
|
59
|
61
|
53
|
54
|
61
|
63
|
74
|
80
|
85
|
92
|
98
|
104
|
107
|
109
|
111
|
113
|
115
|
118
|
122
|
127
|
133
|
136
|
139
|
141
|
143
|
145
|
|
| Change in Deffered Taxes |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
1
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(8)
|
(15)
|
(22)
|
(20)
|
(17)
|
(6)
|
(3)
|
(1)
|
(4)
|
(13)
|
(17)
|
(26)
|
(26)
|
(28)
|
(23)
|
(24)
|
(29)
|
(27)
|
(20)
|
(14)
|
(9)
|
(3)
|
(4)
|
(10)
|
(13)
|
(19)
|
(22)
|
(20)
|
(24)
|
(24)
|
(23)
|
(23)
|
(20)
|
(19)
|
(12)
|
(10)
|
(12)
|
(15)
|
(14)
|
(15)
|
(11)
|
(11)
|
(10)
|
(10)
|
(12)
|
(3)
|
(15)
|
(19)
|
(27)
|
(34)
|
(32)
|
(28)
|
(19)
|
(15)
|
(19)
|
(24)
|
(24)
|
(31)
|
(29)
|
(24)
|
(31)
|
(34)
|
(32)
|
(61)
|
(76)
|
(131)
|
(133)
|
(132)
|
(142)
|
(91)
|
(91)
|
(97)
|
(89)
|
(80)
|
(86)
|
|
| 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
|
6
|
8
|
10
|
12
|
9
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
13
|
15
|
16
|
18
|
19
|
20
|
20
|
22
|
23
|
26
|
28
|
30
|
32
|
33
|
34
|
35
|
35
|
34
|
35
|
36
|
37
|
37
|
36
|
35
|
34
|
33
|
33
|
33
|
33
|
37
|
42
|
48
|
53
|
58
|
64
|
73
|
83
|
92
|
100
|
109
|
116
|
123
|
128
|
135
|
146
|
150
|
159
|
165
|
166
|
167
|
163
|
166
|
168
|
177
|
193
|
205
|
222
|
236
|
247
|
261
|
271
|
282
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
31
|
32
|
40
|
42
|
16
|
16
|
11
|
12
|
10
|
11
|
10
|
10
|
10
|
7
|
2
|
0
|
0
|
5
|
9
|
11
|
11
|
12
|
14
|
14
|
18
|
20
|
20
|
20
|
21
|
23
|
27
|
27
|
28
|
27
|
25
|
27
|
24
|
28
|
37
|
36
|
37
|
40
|
37
|
43
|
50
|
52
|
55
|
59
|
66
|
76
|
85
|
95
|
113
|
127
|
140
|
156
|
158
|
163
|
175
|
176
|
168
|
175
|
177
|
180
|
194
|
197
|
202
|
207
|
224
|
235
|
249
|
265
|
274
|
287
|
297
|
309
|
|
| Cash Taxes Paid |
3
|
6
|
5
|
6
|
7
|
4
|
5
|
3
|
3
|
4
|
3
|
4
|
5
|
5
|
5
|
8
|
10
|
11
|
11
|
15
|
20
|
23
|
24
|
24
|
32
|
35
|
37
|
42
|
47
|
56
|
58
|
52
|
51
|
50
|
59
|
62
|
66
|
61
|
132
|
132
|
127
|
136
|
65
|
69
|
86
|
93
|
103
|
95
|
92
|
96
|
98
|
103
|
120
|
116
|
118
|
111
|
110
|
105
|
107
|
110
|
118
|
124
|
118
|
115
|
108
|
108
|
116
|
117
|
107
|
106
|
87
|
89
|
96
|
87
|
87
|
89
|
45
|
49
|
54
|
68
|
80
|
79
|
130
|
113
|
103
|
113
|
115
|
119
|
187
|
173
|
144
|
153
|
121
|
158
|
184
|
178
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
7
|
9
|
9
|
7
|
6
|
5
|
4
|
5
|
8
|
10
|
12
|
11
|
9
|
7
|
5
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
8
|
10
|
12
|
9
|
10
|
11
|
11
|
11
|
11
|
15
|
21
|
29
|
36
|
42
|
46
|
47
|
48
|
49
|
47
|
45
|
|
| Change in Working Capital |
2
|
(1)
|
2
|
(2)
|
(2)
|
1
|
(3)
|
5
|
8
|
6
|
9
|
8
|
7
|
12
|
9
|
8
|
11
|
8
|
17
|
11
|
16
|
22
|
23
|
27
|
22
|
12
|
(0)
|
2
|
10
|
17
|
38
|
54
|
46
|
34
|
19
|
14
|
24
|
58
|
(29)
|
(23)
|
(20)
|
(43)
|
50
|
41
|
28
|
22
|
9
|
18
|
22
|
11
|
4
|
35
|
19
|
29
|
42
|
17
|
5
|
2
|
24
|
19
|
18
|
20
|
5
|
9
|
45
|
42
|
49
|
42
|
15
|
21
|
(45)
|
(41)
|
(95)
|
(109)
|
(138)
|
(116)
|
(67)
|
(91)
|
(116)
|
(128)
|
(141)
|
(93)
|
(155)
|
(121)
|
(113)
|
(145)
|
(78)
|
(64)
|
(112)
|
(46)
|
(74)
|
(5)
|
(53)
|
(135)
|
(140)
|
(49)
|
|
| Cash from Operating Activities |
24
N/A
|
20
-16%
|
24
+20%
|
20
-15%
|
20
0%
|
25
+23%
|
22
-11%
|
31
+39%
|
34
+11%
|
35
+2%
|
39
+11%
|
41
+4%
|
43
+7%
|
50
+15%
|
51
+3%
|
53
+4%
|
58
+8%
|
59
+1%
|
68
+15%
|
65
-4%
|
73
+12%
|
81
+11%
|
90
+11%
|
99
+11%
|
111
+12%
|
115
+4%
|
127
+11%
|
142
+12%
|
160
+13%
|
177
+10%
|
197
+11%
|
211
+7%
|
199
-6%
|
190
-4%
|
174
-9%
|
182
+5%
|
199
+9%
|
237
+19%
|
167
-30%
|
192
+15%
|
211
+10%
|
205
-3%
|
308
+50%
|
306
0%
|
302
-1%
|
306
+1%
|
298
-3%
|
310
+4%
|
323
+4%
|
318
-2%
|
333
+5%
|
369
+11%
|
362
-2%
|
378
+4%
|
385
+2%
|
368
-5%
|
354
-4%
|
351
-1%
|
376
+7%
|
370
-1%
|
374
+1%
|
384
+3%
|
366
-5%
|
383
+5%
|
425
+11%
|
426
+0%
|
428
+0%
|
434
+2%
|
433
0%
|
454
+5%
|
485
+7%
|
504
+4%
|
482
-4%
|
492
+2%
|
500
+2%
|
496
-1%
|
539
+9%
|
513
-5%
|
547
+7%
|
571
+4%
|
558
-2%
|
622
+11%
|
549
-12%
|
589
+7%
|
589
+0%
|
559
-5%
|
631
+13%
|
681
+8%
|
625
-8%
|
658
+5%
|
717
+9%
|
739
+3%
|
757
+2%
|
770
+2%
|
796
+3%
|
912
+15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(8)
|
(9)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(13)
|
(17)
|
(17)
|
(14)
|
(12)
|
(8)
|
(7)
|
(8)
|
(11)
|
(14)
|
(16)
|
(17)
|
(18)
|
(22)
|
(23)
|
(29)
|
(27)
|
(24)
|
(23)
|
(18)
|
(20)
|
(29)
|
(29)
|
(32)
|
(35)
|
(26)
|
(26)
|
(22)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(12)
|
(14)
|
(14)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(22)
|
(26)
|
(32)
|
(34)
|
(45)
|
(45)
|
(45)
|
(43)
|
(35)
|
(33)
|
(29)
|
(29)
|
(23)
|
(23)
|
(22)
|
(20)
|
(24)
|
(26)
|
(26)
|
(26)
|
(25)
|
(29)
|
(37)
|
(41)
|
(44)
|
(45)
|
|
| Other Items |
(4)
|
9
|
12
|
(15)
|
(7)
|
(9)
|
5
|
(5)
|
(10)
|
2
|
(13)
|
9
|
(5)
|
(5)
|
(49)
|
(78)
|
7
|
(3)
|
33
|
67
|
(292)
|
(295)
|
(287)
|
(292)
|
(3)
|
(0)
|
(5)
|
(0)
|
(10)
|
(323)
|
(321)
|
(321)
|
(313)
|
3
|
(2)
|
(1)
|
2
|
(1)
|
8
|
1
|
1
|
(269)
|
(270)
|
(270)
|
(269)
|
(46)
|
(45)
|
(45)
|
(49)
|
(3)
|
(4)
|
(23)
|
(103)
|
(103)
|
(103)
|
(95)
|
(11)
|
(41)
|
(46)
|
(35)
|
(46)
|
(16)
|
(20)
|
(27)
|
(27)
|
(55)
|
(76)
|
(73)
|
(346)
|
(317)
|
(290)
|
(531)
|
(296)
|
(310)
|
(789)
|
(546)
|
(597)
|
(587)
|
(579)
|
(587)
|
(582)
|
(578)
|
(514)
|
(508)
|
(650)
|
(652)
|
(387)
|
(504)
|
(349)
|
(347)
|
(215)
|
(117)
|
(37)
|
(65)
|
(56)
|
(51)
|
|
| Cash from Investing Activities |
(8)
N/A
|
6
N/A
|
9
+58%
|
(18)
N/A
|
(10)
+47%
|
(11)
-17%
|
3
N/A
|
(8)
N/A
|
(12)
-55%
|
(0)
+98%
|
(16)
-6 230%
|
5
N/A
|
(9)
N/A
|
(10)
-2%
|
(53)
-459%
|
(82)
-55%
|
3
N/A
|
(8)
N/A
|
28
N/A
|
63
+123%
|
(296)
N/A
|
(300)
-2%
|
(295)
+2%
|
(301)
-2%
|
(16)
+95%
|
(13)
+19%
|
(15)
-22%
|
(11)
+29%
|
(21)
-89%
|
(336)
-1 513%
|
(338)
-1%
|
(338)
0%
|
(328)
+3%
|
(10)
+97%
|
(11)
-8%
|
(7)
+31%
|
(7)
+10%
|
(12)
-75%
|
(7)
+43%
|
(15)
-126%
|
(17)
-12%
|
(287)
-1 602%
|
(292)
-2%
|
(293)
0%
|
(298)
-2%
|
(73)
+75%
|
(69)
+6%
|
(68)
+1%
|
(68)
+1%
|
(23)
+66%
|
(33)
-43%
|
(52)
-56%
|
(135)
-161%
|
(138)
-2%
|
(129)
+6%
|
(121)
+6%
|
(33)
+73%
|
(58)
-75%
|
(62)
-8%
|
(51)
+18%
|
(60)
-19%
|
(30)
+50%
|
(32)
-7%
|
(40)
-25%
|
(41)
-2%
|
(74)
-81%
|
(95)
-28%
|
(91)
+4%
|
(365)
-301%
|
(335)
+8%
|
(312)
+7%
|
(557)
-78%
|
(328)
+41%
|
(344)
-5%
|
(834)
-142%
|
(591)
+29%
|
(642)
-9%
|
(631)
+2%
|
(614)
+3%
|
(621)
-1%
|
(611)
+2%
|
(607)
+1%
|
(537)
+12%
|
(531)
+1%
|
(672)
-27%
|
(672)
+0%
|
(411)
+39%
|
(530)
-29%
|
(375)
+29%
|
(373)
+1%
|
(240)
+36%
|
(146)
+39%
|
(74)
+49%
|
(106)
-44%
|
(100)
+6%
|
(96)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(20)
|
(19)
|
(10)
|
(1)
|
(8)
|
(6)
|
(7)
|
(5)
|
3
|
7
|
8
|
7
|
6
|
5
|
6
|
7
|
3
|
(1)
|
(1)
|
(1)
|
1
|
6
|
6
|
4
|
5
|
5
|
(0)
|
2
|
2
|
2
|
(1)
|
(41)
|
(40)
|
(39)
|
(23)
|
23
|
25
|
23
|
25
|
11
|
13
|
14
|
12
|
27
|
(35)
|
(32)
|
(61)
|
(56)
|
(70)
|
(65)
|
(79)
|
(85)
|
(82)
|
(117)
|
(190)
|
(309)
|
(232)
|
(315)
|
(294)
|
(217)
|
(307)
|
(288)
|
(283)
|
(320)
|
(353)
|
(258)
|
(284)
|
(319)
|
(193)
|
(264)
|
(229)
|
(158)
|
(176)
|
(104)
|
(25)
|
(142)
|
(132)
|
(129)
|
(131)
|
32
|
27
|
(7)
|
(103)
|
(261)
|
(262)
|
(228)
|
(180)
|
(222)
|
(218)
|
(216)
|
(166)
|
32
|
27
|
15
|
10
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
147
|
122
|
114
|
(71)
|
(72)
|
(62)
|
(66)
|
(97)
|
225
|
220
|
224
|
238
|
(68)
|
(54)
|
(67)
|
(68)
|
(67)
|
(66)
|
(51)
|
(21)
|
(27)
|
(32)
|
(37)
|
(43)
|
(58)
|
(74)
|
(90)
|
(80)
|
(80)
|
(53)
|
(27)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
425
|
425
|
425
|
300
|
375
|
330
|
330
|
(45)
|
(45)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
3
|
2
|
4
|
6
|
7
|
6
|
6
|
(0)
|
(1)
|
(1)
|
(1)
|
7
|
13
|
16
|
18
|
14
|
11
|
10
|
10
|
11
|
10
|
12
|
11
|
8
|
11
|
7
|
7
|
7
|
3
|
(1)
|
(1)
|
1
|
5
|
6
|
6
|
6
|
(6)
|
(8)
|
(8)
|
(12)
|
(6)
|
(11)
|
(13)
|
(10)
|
(11)
|
(27)
|
(32)
|
(33)
|
(34)
|
(44)
|
(41)
|
(42)
|
(46)
|
(73)
|
(74)
|
(73)
|
(72)
|
(96)
|
(97)
|
(97)
|
(98)
|
(71)
|
(70)
|
(69)
|
(66)
|
(59)
|
(64)
|
(64)
|
(65)
|
(77)
|
(83)
|
(90)
|
(109)
|
(112)
|
|
| Cash from Financing Activities |
(20)
N/A
|
(19)
+5%
|
(10)
+45%
|
(1)
+92%
|
(8)
-797%
|
(6)
+19%
|
(7)
-17%
|
(5)
+33%
|
3
N/A
|
7
+120%
|
8
+9%
|
7
-5%
|
6
-21%
|
5
-4%
|
6
+9%
|
7
+12%
|
3
-50%
|
(1)
N/A
|
(1)
-52%
|
1
N/A
|
171
+23 750%
|
155
-9%
|
131
-16%
|
119
-9%
|
(63)
N/A
|
(61)
+3%
|
(56)
+8%
|
(58)
-4%
|
(90)
-54%
|
227
N/A
|
218
-4%
|
182
-16%
|
198
+9%
|
(100)
N/A
|
(64)
+36%
|
(27)
+58%
|
(26)
+4%
|
(30)
-14%
|
(30)
0%
|
(31)
-3%
|
2
N/A
|
(2)
N/A
|
(10)
-522%
|
2
N/A
|
(67)
N/A
|
(83)
-24%
|
(125)
-51%
|
(139)
-11%
|
(142)
-2%
|
(137)
+3%
|
(130)
+6%
|
(112)
+13%
|
(109)
+3%
|
(116)
-6%
|
(186)
-60%
|
(303)
-63%
|
(226)
+25%
|
(309)
-37%
|
(300)
+3%
|
(225)
+25%
|
(315)
-40%
|
(301)
+4%
|
(289)
+4%
|
(331)
-15%
|
(366)
-11%
|
(268)
+27%
|
(295)
-10%
|
(346)
-17%
|
(225)
+35%
|
(297)
-32%
|
(263)
+11%
|
(202)
+23%
|
(217)
-7%
|
(145)
+33%
|
429
N/A
|
210
-51%
|
219
+5%
|
224
+2%
|
97
-57%
|
311
+222%
|
260
-16%
|
226
-13%
|
(246)
N/A
|
(376)
-53%
|
(331)
+12%
|
(297)
+10%
|
(246)
+17%
|
(282)
-15%
|
(282)
0%
|
(280)
+1%
|
(231)
+17%
|
(45)
+80%
|
(56)
-25%
|
(75)
-33%
|
(99)
-31%
|
(112)
-14%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(2)
|
(1)
|
1
|
1
|
2
|
3
|
3
|
8
|
7
|
11
|
8
|
(9)
|
(16)
|
(26)
|
(13)
|
4
|
9
|
12
|
(2)
|
6
|
6
|
14
|
18
|
(5)
|
(7)
|
(7)
|
(16)
|
(2)
|
0
|
(10)
|
(5)
|
(4)
|
(4)
|
1
|
5
|
(14)
|
(25)
|
(42)
|
(38)
|
(24)
|
(18)
|
8
|
4
|
8
|
(7)
|
(9)
|
(4)
|
(2)
|
21
|
22
|
(5)
|
(13)
|
(14)
|
(23)
|
(1)
|
1
|
(1)
|
(4)
|
(3)
|
6
|
11
|
8
|
6
|
(4)
|
(12)
|
(12)
|
(26)
|
(38)
|
(27)
|
(19)
|
(7)
|
2
|
0
|
(5)
|
(6)
|
17
|
(11)
|
4
|
|
| Net Change in Cash |
(4)
N/A
|
7
N/A
|
22
+239%
|
1
-95%
|
3
+159%
|
7
+146%
|
18
+137%
|
18
+4%
|
25
+36%
|
42
+67%
|
32
-24%
|
54
+71%
|
41
-24%
|
47
+13%
|
6
-88%
|
(21)
N/A
|
64
N/A
|
50
-22%
|
93
+85%
|
127
+37%
|
(51)
N/A
|
(63)
-24%
|
(72)
-14%
|
(80)
-11%
|
35
N/A
|
49
+40%
|
63
+28%
|
84
+33%
|
58
-31%
|
59
+2%
|
61
+4%
|
28
-53%
|
56
+98%
|
84
+49%
|
108
+29%
|
160
+49%
|
164
+2%
|
201
+23%
|
137
-32%
|
161
+18%
|
214
+33%
|
(88)
N/A
|
(1)
+99%
|
8
N/A
|
(78)
N/A
|
149
N/A
|
105
-29%
|
93
-11%
|
108
+16%
|
152
+41%
|
166
+9%
|
207
+25%
|
124
-40%
|
109
-11%
|
46
-58%
|
(97)
N/A
|
57
N/A
|
(41)
N/A
|
(4)
+90%
|
103
N/A
|
3
-97%
|
62
+1 955%
|
38
-38%
|
3
-93%
|
15
+432%
|
82
+458%
|
59
-28%
|
19
-67%
|
(162)
N/A
|
(190)
-17%
|
(104)
+45%
|
(278)
-166%
|
(64)
+77%
|
4
N/A
|
95
+2 610%
|
110
+16%
|
113
+2%
|
112
-1%
|
41
-64%
|
270
+565%
|
213
-21%
|
236
+11%
|
(245)
N/A
|
(330)
-35%
|
(440)
-33%
|
(448)
-2%
|
(53)
+88%
|
(150)
-181%
|
(39)
+74%
|
7
N/A
|
246
+3 497%
|
543
+121%
|
621
+14%
|
607
-2%
|
587
-3%
|
708
+21%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
17
-16%
|
21
+25%
|
17
-18%
|
18
+1%
|
22
+26%
|
20
-10%
|
28
+43%
|
32
+12%
|
32
+2%
|
35
+10%
|
37
+4%
|
39
+7%
|
45
+16%
|
48
+5%
|
49
+4%
|
54
+9%
|
54
+1%
|
63
+16%
|
61
-3%
|
69
+13%
|
76
+10%
|
82
+8%
|
90
+10%
|
99
+10%
|
102
+4%
|
116
+14%
|
131
+13%
|
149
+14%
|
164
+10%
|
180
+10%
|
193
+7%
|
185
-4%
|
178
-4%
|
165
-7%
|
175
+6%
|
191
+9%
|
226
+19%
|
153
-32%
|
176
+16%
|
193
+10%
|
187
-3%
|
286
+53%
|
283
-1%
|
274
-3%
|
279
+2%
|
274
-2%
|
287
+5%
|
304
+6%
|
297
-2%
|
304
+2%
|
340
+12%
|
330
-3%
|
343
+4%
|
359
+5%
|
342
-5%
|
333
-3%
|
334
+1%
|
360
+8%
|
355
-1%
|
359
+1%
|
371
+3%
|
354
-5%
|
369
+5%
|
412
+11%
|
407
-1%
|
409
+0%
|
416
+2%
|
415
0%
|
437
+5%
|
463
+6%
|
478
+3%
|
450
-6%
|
458
+2%
|
455
-1%
|
451
-1%
|
494
+10%
|
470
-5%
|
512
+9%
|
538
+5%
|
529
-2%
|
592
+12%
|
526
-11%
|
566
+8%
|
567
+0%
|
539
-5%
|
607
+13%
|
655
+8%
|
598
-9%
|
633
+6%
|
692
+9%
|
710
+3%
|
720
+1%
|
729
+1%
|
752
+3%
|
867
+15%
|
|