Credit Acceptance Corp
NASDAQ:CACC
Cash Flow Statement
Cash Flow Statement
Credit Acceptance Corp
| 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 |
28
|
28
|
29
|
30
|
30
|
32
|
25
|
25
|
25
|
28
|
44
|
50
|
57
|
61
|
61
|
61
|
73
|
74
|
75
|
75
|
59
|
57
|
52
|
51
|
55
|
57
|
55
|
61
|
67
|
79
|
104
|
125
|
146
|
149
|
162
|
164
|
170
|
181
|
177
|
185
|
188
|
195
|
207
|
210
|
220
|
230
|
235
|
247
|
253
|
242
|
250
|
259
|
266
|
288
|
293
|
293
|
300
|
303
|
313
|
325
|
333
|
352
|
366
|
381
|
470
|
497
|
549
|
599
|
574
|
618
|
632
|
646
|
656
|
408
|
340
|
417
|
421
|
707
|
899
|
907
|
958
|
971
|
789
|
626
|
536
|
421
|
336
|
320
|
286
|
251
|
182
|
190
|
248
|
290
|
424
|
454
|
|
| Depreciation & Amortization |
17
|
17
|
17
|
16
|
15
|
13
|
11
|
10
|
9
|
7
|
7
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
10
|
10
|
10
|
13
|
10
|
7
|
13
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
16
|
16
|
16
|
16
|
17
|
17
|
18
|
20
|
20
|
21
|
22
|
22
|
23
|
23
|
23
|
24
|
25
|
25
|
26
|
26
|
26
|
27
|
26
|
26
|
25
|
25
|
26
|
27
|
27
|
28
|
28
|
28
|
28
|
28
|
27
|
|
| Change in Deffered Taxes |
(0)
|
3
|
9
|
10
|
23
|
17
|
9
|
23
|
(3)
|
(1)
|
(2)
|
(15)
|
13
|
14
|
17
|
21
|
12
|
18
|
12
|
10
|
1
|
5
|
7
|
6
|
20
|
16
|
18
|
29
|
12
|
9
|
20
|
23
|
18
|
9
|
11
|
5
|
14
|
14
|
8
|
10
|
15
|
27
|
26
|
18
|
25
|
8
|
7
|
11
|
9
|
48
|
46
|
45
|
56
|
35
|
41
|
45
|
36
|
32
|
37
|
45
|
24
|
61
|
59
|
53
|
(86)
|
(107)
|
(98)
|
(98)
|
49
|
50
|
40
|
35
|
86
|
29
|
25
|
35
|
68
|
119
|
110
|
81
|
45
|
43
|
39
|
53
|
(8)
|
6
|
8
|
24
|
(38)
|
(30)
|
(40)
|
(40)
|
(70)
|
(101)
|
(104)
|
(125)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
5
|
5
|
5
|
7
|
4
|
5
|
6
|
6
|
7
|
7
|
6
|
5
|
4
|
4
|
3
|
3
|
2
|
2
|
5
|
9
|
12
|
13
|
12
|
10
|
9
|
11
|
12
|
12
|
15
|
15
|
14
|
16
|
12
|
10
|
10
|
8
|
7
|
8
|
9
|
10
|
15
|
16
|
15
|
15
|
10
|
9
|
9
|
8
|
8
|
7
|
7
|
7
|
6
|
6
|
(7)
|
7
|
25
|
33
|
53
|
46
|
37
|
37
|
38
|
39
|
39
|
40
|
41
|
42
|
45
|
47
|
49
|
51
|
|
| Other Non-Cash Items |
15
|
16
|
18
|
25
|
27
|
28
|
28
|
33
|
27
|
24
|
22
|
8
|
7
|
6
|
6
|
9
|
2
|
2
|
(0)
|
(5)
|
11
|
15
|
21
|
28
|
25
|
24
|
40
|
43
|
50
|
48
|
25
|
14
|
(5)
|
1
|
6
|
8
|
16
|
18
|
24
|
28
|
31
|
28
|
24
|
33
|
36
|
37
|
40
|
33
|
31
|
54
|
54
|
52
|
50
|
30
|
33
|
43
|
54
|
68
|
77
|
85
|
98
|
97
|
102
|
106
|
145
|
148
|
127
|
115
|
67
|
57
|
70
|
75
|
86
|
431
|
555
|
505
|
570
|
228
|
46
|
82
|
33
|
43
|
241
|
423
|
518
|
633
|
737
|
742
|
778
|
827
|
922
|
924
|
884
|
861
|
691
|
659
|
|
| Cash Taxes Paid |
12
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
27
|
0
|
0
|
45
|
24
|
24
|
34
|
30
|
25
|
25
|
15
|
15
|
15
|
14
|
16
|
2
|
4
|
9
|
26
|
41
|
68
|
67
|
82
|
85
|
82
|
83
|
82
|
80
|
77
|
80
|
83
|
90
|
92
|
108
|
130
|
132
|
120
|
99
|
82
|
83
|
100
|
115
|
136
|
130
|
147
|
149
|
115
|
120
|
111
|
91
|
149
|
168
|
175
|
175
|
195
|
180
|
169
|
169
|
140
|
149
|
172
|
171
|
97
|
92
|
142
|
141
|
209
|
218
|
213
|
213
|
183
|
151
|
73
|
70
|
53
|
42
|
32
|
30
|
115
|
114
|
104
|
103
|
186
|
234
|
|
| Cash Interest Paid |
16
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
0
|
0
|
19
|
13
|
16
|
22
|
19
|
23
|
28
|
32
|
35
|
36
|
40
|
39
|
42
|
39
|
37
|
34
|
27
|
28
|
30
|
33
|
40
|
43
|
42
|
46
|
48
|
51
|
54
|
54
|
64
|
56
|
65
|
58
|
57
|
58
|
59
|
59
|
54
|
55
|
49
|
50
|
60
|
62
|
74
|
78
|
83
|
88
|
93
|
98
|
103
|
109
|
115
|
123
|
132
|
141
|
150
|
154
|
171
|
176
|
185
|
199
|
181
|
192
|
175
|
168
|
160
|
149
|
142
|
138
|
139
|
147
|
164
|
188
|
215
|
242
|
269
|
317
|
349
|
393
|
415
|
428
|
437
|
|
| Change in Working Capital |
11
|
6
|
4
|
(15)
|
(13)
|
(6)
|
(4)
|
0
|
26
|
27
|
17
|
34
|
(0)
|
7
|
5
|
5
|
12
|
2
|
15
|
7
|
12
|
4
|
13
|
5
|
(6)
|
(9)
|
(9)
|
(3)
|
21
|
36
|
14
|
5
|
(8)
|
9
|
(11)
|
(6)
|
(10)
|
(4)
|
19
|
19
|
32
|
19
|
20
|
19
|
16
|
12
|
4
|
8
|
20
|
(19)
|
(4)
|
5
|
(20)
|
22
|
(0)
|
(1)
|
1
|
(38)
|
2
|
(2)
|
37
|
52
|
(3)
|
3
|
20
|
57
|
20
|
18
|
(6)
|
(19)
|
31
|
32
|
(37)
|
(76)
|
(24)
|
8
|
(98)
|
0
|
67
|
45
|
7
|
38
|
(70)
|
(45)
|
167
|
74
|
86
|
68
|
151
|
142
|
47
|
42
|
48
|
96
|
71
|
73
|
|
| Cash from Operating Activities |
71
N/A
|
70
-1%
|
78
+11%
|
66
-15%
|
82
+24%
|
84
+2%
|
69
-18%
|
91
+32%
|
83
-8%
|
86
+3%
|
88
+3%
|
84
-5%
|
83
-1%
|
94
+13%
|
94
0%
|
101
+8%
|
104
+3%
|
102
-3%
|
106
+5%
|
92
-14%
|
86
-6%
|
85
-1%
|
96
+13%
|
94
-2%
|
98
+4%
|
93
-4%
|
110
+18%
|
136
+23%
|
160
+18%
|
181
+14%
|
173
-5%
|
178
+3%
|
160
-10%
|
179
+11%
|
181
+1%
|
183
+1%
|
201
+10%
|
219
+9%
|
239
+9%
|
252
+6%
|
276
+9%
|
279
+1%
|
287
+3%
|
292
+2%
|
309
+6%
|
300
-3%
|
298
-1%
|
312
+5%
|
326
+5%
|
338
+4%
|
359
+6%
|
375
+4%
|
365
-3%
|
389
+7%
|
380
-2%
|
395
+4%
|
404
+2%
|
379
-6%
|
443
+17%
|
467
+5%
|
507
+9%
|
577
+14%
|
540
-7%
|
558
+3%
|
566
+1%
|
612
+8%
|
615
+1%
|
652
+6%
|
704
+8%
|
726
+3%
|
795
+9%
|
811
+2%
|
812
+0%
|
814
+0%
|
918
+13%
|
987
+8%
|
985
0%
|
1 079
+10%
|
1 147
+6%
|
1 141
-1%
|
1 069
-6%
|
1 120
+5%
|
1 027
-8%
|
1 083
+6%
|
1 239
+14%
|
1 159
-6%
|
1 192
+3%
|
1 179
-1%
|
1 204
+2%
|
1 217
+1%
|
1 139
-6%
|
1 143
+0%
|
1 138
0%
|
1 174
+3%
|
1 110
-5%
|
1 089
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(35)
|
(24)
|
(17)
|
(12)
|
(4)
|
(4)
|
(1)
|
0
|
(3)
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(4)
|
(7)
|
(8)
|
(9)
|
(9)
|
(7)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(9)
|
(10)
|
(10)
|
(9)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(6)
|
(9)
|
(24)
|
(25)
|
(29)
|
(36)
|
(27)
|
(27)
|
(27)
|
(17)
|
(11)
|
(9)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(6)
|
(3)
|
(3)
|
(2)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
(84)
|
(59)
|
(31)
|
10
|
30
|
12
|
(1)
|
(37)
|
(70)
|
(78)
|
(91)
|
(77)
|
(60)
|
(79)
|
(69)
|
(66)
|
(47)
|
(36)
|
(37)
|
(58)
|
(106)
|
(171)
|
(215)
|
(195)
|
(233)
|
(273)
|
(319)
|
(338)
|
(260)
|
(162)
|
(51)
|
(20)
|
(22)
|
(34)
|
(66)
|
(103)
|
(160)
|
(269)
|
(343)
|
(406)
|
(448)
|
(489)
|
(439)
|
(451)
|
(392)
|
(318)
|
(340)
|
(311)
|
(328)
|
(346)
|
(332)
|
(351)
|
(359)
|
(483)
|
(514)
|
(549)
|
(636)
|
(711)
|
(818)
|
(935)
|
(873)
|
(801)
|
(776)
|
(717)
|
(863)
|
(1 051)
|
(1 182)
|
(1 218)
|
(1 213)
|
(1 152)
|
(1 106)
|
(1 074)
|
(997)
|
(892)
|
(911)
|
(798)
|
(665)
|
(485)
|
(75)
|
206
|
445
|
540
|
255
|
(113)
|
(458)
|
(784)
|
(1 002)
|
(1 190)
|
(1 413)
|
(1 653)
|
(1 812)
|
(1 876)
|
(1 719)
|
(1 427)
|
(1 095)
|
(798)
|
|
| Cash from Investing Activities |
(119)
N/A
|
(83)
+30%
|
(48)
+42%
|
(2)
+96%
|
25
N/A
|
8
-68%
|
(1)
N/A
|
(37)
-2 754%
|
(73)
-98%
|
(81)
-10%
|
(93)
-16%
|
(81)
+13%
|
(63)
+22%
|
(84)
-33%
|
(75)
+11%
|
(70)
+7%
|
(50)
+28%
|
(38)
+24%
|
(38)
0%
|
(59)
-54%
|
(108)
-83%
|
(173)
-61%
|
(219)
-26%
|
(202)
+7%
|
(241)
-19%
|
(282)
-17%
|
(328)
-16%
|
(345)
-5%
|
(266)
+23%
|
(166)
+37%
|
(55)
+67%
|
(22)
+59%
|
(25)
-11%
|
(37)
-51%
|
(69)
-85%
|
(105)
-52%
|
(163)
-55%
|
(273)
-67%
|
(347)
-27%
|
(412)
-19%
|
(454)
-10%
|
(498)
-10%
|
(449)
+10%
|
(461)
-3%
|
(401)
+13%
|
(325)
+19%
|
(345)
-6%
|
(317)
+8%
|
(334)
-5%
|
(352)
-6%
|
(338)
+4%
|
(356)
-5%
|
(363)
-2%
|
(486)
-34%
|
(517)
-6%
|
(553)
-7%
|
(640)
-16%
|
(715)
-12%
|
(822)
-15%
|
(939)
-14%
|
(878)
+6%
|
(808)
+8%
|
(783)
+3%
|
(726)
+7%
|
(872)
-20%
|
(1 058)
-21%
|
(1 191)
-13%
|
(1 242)
-4%
|
(1 238)
+0%
|
(1 180)
+5%
|
(1 143)
+3%
|
(1 101)
+4%
|
(1 024)
+7%
|
(918)
+10%
|
(928)
-1%
|
(809)
+13%
|
(674)
+17%
|
(490)
+27%
|
(80)
+84%
|
199
N/A
|
437
+120%
|
531
+22%
|
249
-53%
|
(116)
N/A
|
(461)
-297%
|
(786)
-71%
|
(1 006)
-28%
|
(1 193)
-19%
|
(1 417)
-19%
|
(1 657)
-17%
|
(1 815)
-10%
|
(1 879)
-4%
|
(1 721)
+8%
|
(1 429)
+17%
|
(1 097)
+23%
|
(800)
+27%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(2)
|
3
|
(2)
|
(3)
|
(3)
|
(6)
|
(2)
|
(5)
|
(3)
|
(53)
|
(52)
|
(100)
|
(102)
|
(52)
|
(52)
|
(1)
|
0
|
(104)
|
(109)
|
(114)
|
(235)
|
(131)
|
(127)
|
(128)
|
(7)
|
(6)
|
(4)
|
3
|
2
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
(200)
|
(199)
|
(322)
|
(322)
|
(122)
|
(128)
|
(23)
|
(32)
|
(116)
|
(152)
|
(192)
|
(219)
|
(166)
|
(135)
|
(178)
|
(257)
|
(226)
|
(343)
|
(241)
|
(126)
|
(126)
|
(87)
|
(126)
|
(126)
|
(126)
|
(122)
|
(187)
|
(204)
|
(204)
|
(124)
|
(20)
|
(2)
|
(2)
|
(129)
|
(236)
|
(236)
|
(236)
|
(300)
|
(498)
|
(498)
|
(498)
|
(481)
|
(309)
|
(563)
|
(1 268)
|
(1 460)
|
(1 742)
|
(1 712)
|
(1 033)
|
(769)
|
(363)
|
(146)
|
(247)
|
(197)
|
(363)
|
(416)
|
(290)
|
(298)
|
(280)
|
(476)
|
(573)
|
|
| Net Issuance of Debt |
46
|
(6)
|
(33)
|
(97)
|
(95)
|
(88)
|
(50)
|
(30)
|
(3)
|
58
|
53
|
100
|
81
|
43
|
34
|
(15)
|
(47)
|
43
|
39
|
128
|
244
|
203
|
239
|
168
|
139
|
191
|
218
|
201
|
110
|
(12)
|
(113)
|
(148)
|
(135)
|
(129)
|
(97)
|
135
|
178
|
387
|
441
|
289
|
312
|
247
|
197
|
293
|
253
|
223
|
275
|
172
|
142
|
203
|
248
|
226
|
360
|
425
|
263
|
421
|
332
|
360
|
638
|
445
|
536
|
579
|
478
|
492
|
471
|
546
|
655
|
881
|
750
|
789
|
557
|
357
|
727
|
608
|
578
|
387
|
67
|
(118)
|
(13)
|
(9)
|
9
|
17
|
7
|
13
|
(29)
|
(19)
|
(45)
|
318
|
491
|
907
|
1 222
|
1 331
|
1 294
|
1 105
|
521
|
113
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
14
|
14
|
12
|
8
|
3
|
3
|
2
|
1
|
(3)
|
(4)
|
(4)
|
(9)
|
(3)
|
(11)
|
(15)
|
(12)
|
(15)
|
(8)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(13)
|
(14)
|
(18)
|
(17)
|
(6)
|
(6)
|
(7)
|
(10)
|
25
|
25
|
24
|
23
|
(10)
|
(14)
|
(15)
|
(17)
|
(28)
|
(25)
|
(25)
|
(21)
|
(20)
|
(18)
|
(19)
|
(26)
|
(30)
|
(27)
|
(21)
|
(20)
|
(12)
|
(22)
|
(21)
|
(17)
|
(12)
|
(1)
|
6
|
4
|
(1)
|
(13)
|
(14)
|
(27)
|
(25)
|
(24)
|
(27)
|
(39)
|
(17)
|
(12)
|
(50)
|
|
| Cash from Financing Activities |
44
N/A
|
(3)
N/A
|
(35)
-1 150%
|
(99)
-184%
|
(98)
+1%
|
(95)
+3%
|
(52)
+45%
|
(34)
+34%
|
(7)
+81%
|
5
N/A
|
2
-70%
|
(0)
N/A
|
(18)
-5 833%
|
(9)
+48%
|
(19)
-101%
|
(17)
+10%
|
(47)
-183%
|
(61)
-30%
|
(67)
-9%
|
21
N/A
|
23
+7%
|
86
+277%
|
124
+44%
|
47
-62%
|
135
+185%
|
188
+39%
|
216
+15%
|
205
-5%
|
109
-47%
|
(15)
N/A
|
(117)
-684%
|
(156)
-33%
|
(137)
+12%
|
(140)
-2%
|
(112)
+20%
|
(77)
+31%
|
(36)
+54%
|
57
N/A
|
113
+99%
|
162
+43%
|
179
+11%
|
219
+22%
|
161
-26%
|
171
+6%
|
97
-44%
|
27
-72%
|
52
+89%
|
4
-93%
|
3
-11%
|
12
+274%
|
(24)
N/A
|
(18)
+24%
|
0
N/A
|
178
+44 450%
|
131
-26%
|
288
+120%
|
235
-18%
|
259
+10%
|
536
+107%
|
343
-36%
|
437
+27%
|
382
-12%
|
259
-32%
|
273
+5%
|
330
+21%
|
498
+51%
|
628
+26%
|
854
+36%
|
600
-30%
|
533
-11%
|
303
-43%
|
101
-67%
|
400
+296%
|
79
-80%
|
53
-34%
|
(132)
N/A
|
(433)
-229%
|
(439)
-1%
|
(598)
-36%
|
(1 298)
-117%
|
(1 469)
-13%
|
(1 737)
-18%
|
(1 706)
+2%
|
(1 014)
+41%
|
(795)
+22%
|
(383)
+52%
|
(205)
+47%
|
57
N/A
|
266
+369%
|
519
+95%
|
782
+51%
|
1 014
+30%
|
957
-6%
|
807
-16%
|
33
-96%
|
(509)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
0
|
6
|
6
|
(5)
|
(4)
|
(7)
|
(10)
|
(7)
|
(7)
|
(9)
|
(8)
|
(2)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Change in Cash |
(6)
N/A
|
(16)
-185%
|
1
N/A
|
(30)
N/A
|
4
N/A
|
(7)
N/A
|
8
N/A
|
10
+20%
|
(4)
N/A
|
3
N/A
|
(12)
N/A
|
(6)
+52%
|
(1)
+92%
|
(1)
N/A
|
(0)
+40%
|
13
N/A
|
7
-51%
|
2
-74%
|
(1)
N/A
|
52
N/A
|
1
-97%
|
(2)
N/A
|
1
N/A
|
(61)
N/A
|
(8)
+87%
|
(0)
+99%
|
(2)
-1 500%
|
(4)
-175%
|
2
N/A
|
0
N/A
|
1
N/A
|
1
-57%
|
(1)
N/A
|
2
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
3
+81%
|
4
+41%
|
2
-49%
|
1
-57%
|
0
-78%
|
(1)
N/A
|
2
N/A
|
4
+115%
|
3
-30%
|
4
+30%
|
(2)
N/A
|
(5)
-129%
|
(2)
+54%
|
(2)
-5%
|
1
N/A
|
2
+214%
|
81
+3 586%
|
(5)
N/A
|
130
N/A
|
(0)
N/A
|
(78)
-77 500%
|
157
N/A
|
(129)
N/A
|
66
N/A
|
151
+131%
|
15
-90%
|
105
+584%
|
25
-77%
|
52
+113%
|
53
+1%
|
265
+403%
|
66
-75%
|
79
+21%
|
(45)
N/A
|
(189)
-318%
|
188
N/A
|
(25)
N/A
|
43
N/A
|
46
+8%
|
(122)
N/A
|
150
N/A
|
470
+212%
|
42
-91%
|
38
-8%
|
(86)
N/A
|
(430)
-403%
|
(47)
+89%
|
(17)
+65%
|
(11)
+36%
|
(19)
-77%
|
43
N/A
|
53
+24%
|
80
+49%
|
106
+33%
|
279
+164%
|
374
+34%
|
553
+48%
|
46
-92%
|
(221)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
36
N/A
|
46
+28%
|
61
+33%
|
54
-12%
|
78
+44%
|
80
+3%
|
68
-16%
|
91
+34%
|
80
-12%
|
86
+7%
|
88
+3%
|
79
-10%
|
79
0%
|
89
+12%
|
88
-1%
|
97
+10%
|
102
+5%
|
100
-2%
|
105
+5%
|
91
-13%
|
85
-7%
|
83
-2%
|
92
+11%
|
87
-6%
|
90
+4%
|
85
-6%
|
101
+19%
|
128
+27%
|
154
+20%
|
177
+15%
|
170
-4%
|
176
+4%
|
158
-10%
|
176
+12%
|
178
+1%
|
180
+1%
|
197
+9%
|
215
+9%
|
234
+9%
|
247
+5%
|
269
+9%
|
270
+0%
|
278
+3%
|
282
+2%
|
300
+6%
|
294
-2%
|
292
-1%
|
306
+5%
|
320
+5%
|
332
+4%
|
353
+7%
|
370
+5%
|
361
-2%
|
386
+7%
|
377
-2%
|
391
+4%
|
400
+2%
|
374
-7%
|
439
+17%
|
463
+6%
|
502
+8%
|
570
+14%
|
532
-7%
|
550
+3%
|
558
+1%
|
605
+9%
|
607
+0%
|
629
+4%
|
679
+8%
|
698
+3%
|
758
+9%
|
784
+3%
|
786
+0%
|
787
+0%
|
901
+14%
|
976
+8%
|
977
+0%
|
1 074
+10%
|
1 142
+6%
|
1 134
-1%
|
1 062
-6%
|
1 112
+5%
|
1 021
-8%
|
1 080
+6%
|
1 236
+14%
|
1 157
-6%
|
1 188
+3%
|
1 176
-1%
|
1 200
+2%
|
1 214
+1%
|
1 136
-6%
|
1 140
+0%
|
1 136
0%
|
1 172
+3%
|
1 108
-5%
|
1 087
-2%
|
|