Simulations Plus Inc
NASDAQ:SLP
Cash Flow Statement
Cash Flow Statement
Simulations Plus Inc
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
1
|
0
|
1
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
8
|
9
|
9
|
9
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
12
|
10
|
10
|
12
|
12
|
12
|
11
|
10
|
10
|
10
|
11
|
11
|
10
|
10
|
8
|
7
|
(63)
|
(65)
|
(64)
|
|
| Depreciation & Amortization |
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
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
7
|
8
|
9
|
8
|
7
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(8)
|
(5)
|
(5)
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
6
|
6
|
4
|
5
|
3
|
81
|
83
|
83
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
6
|
6
|
6
|
6
|
3
|
2
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
0
|
1
|
(0)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
1
|
(2)
|
(1)
|
(2)
|
(3)
|
1
|
4
|
10
|
5
|
0
|
1
|
(3)
|
(4)
|
(6)
|
(5)
|
(5)
|
(3)
|
3
|
|
| Cash from Operating Activities |
0
N/A
|
0
+15%
|
0
-63%
|
0
+145%
|
0
-15%
|
0
+17%
|
1
+100%
|
1
+7%
|
0
-62%
|
0
+91%
|
1
+38%
|
1
+53%
|
1
+30%
|
1
+6%
|
1
+17%
|
1
-19%
|
1
+17%
|
1
-22%
|
1
+7%
|
2
+36%
|
2
+57%
|
2
-18%
|
3
+48%
|
2
-17%
|
2
-6%
|
3
+43%
|
2
-26%
|
3
+11%
|
3
+8%
|
2
-19%
|
2
+3%
|
3
+26%
|
3
-9%
|
4
+23%
|
3
-17%
|
3
-12%
|
3
+1%
|
3
+26%
|
4
+7%
|
4
+5%
|
3
-6%
|
3
-1%
|
4
+11%
|
3
-28%
|
3
+5%
|
2
-15%
|
3
+4%
|
4
+63%
|
4
-13%
|
4
+19%
|
5
+23%
|
4
-21%
|
5
+31%
|
6
+8%
|
7
+20%
|
7
-8%
|
6
-9%
|
6
-1%
|
5
-9%
|
8
+42%
|
6
-16%
|
7
+14%
|
7
-7%
|
8
+10%
|
9
+22%
|
8
-14%
|
9
+18%
|
9
0%
|
11
+18%
|
11
+1%
|
12
+6%
|
12
+0%
|
10
-16%
|
10
+5%
|
11
+7%
|
14
+25%
|
14
+1%
|
16
+15%
|
19
+22%
|
17
-9%
|
19
+7%
|
18
-3%
|
18
-2%
|
19
+6%
|
22
+15%
|
27
+22%
|
22
-18%
|
17
-21%
|
18
+2%
|
15
-16%
|
13
-9%
|
12
-11%
|
12
-1%
|
14
+21%
|
18
+28%
|
24
+30%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other Items |
0
|
0
|
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)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(73)
|
(98)
|
(83)
|
(63)
|
(22)
|
6
|
9
|
(21)
|
8
|
(0)
|
(12)
|
13
|
12
|
1
|
(11)
|
51
|
(50)
|
(36)
|
(29)
|
(90)
|
7
|
6
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+6%
|
(0)
+19%
|
(0)
-23%
|
(0)
-13%
|
(0)
-39%
|
(0)
-24%
|
(0)
N/A
|
(0)
+3%
|
(0)
+17%
|
(0)
-8%
|
(0)
-33%
|
(0)
-6%
|
(0)
-11%
|
(1)
-24%
|
(1)
-162%
|
(1)
-4%
|
(1)
-1%
|
(1)
+5%
|
(1)
+61%
|
(1)
-4%
|
(1)
-7%
|
(1)
-7%
|
(1)
-3%
|
(1)
-19%
|
(1)
-9%
|
(2)
-88%
|
(2)
-3%
|
(1)
+53%
|
(1)
+11%
|
0
N/A
|
0
-33%
|
(1)
N/A
|
(1)
-12%
|
(1)
-2%
|
(1)
+1%
|
(1)
N/A
|
(1)
-15%
|
(1)
N/A
|
1
N/A
|
1
-11%
|
1
+18%
|
1
-3%
|
(1)
N/A
|
(1)
+3%
|
(1)
-2%
|
(1)
-7%
|
(1)
-10%
|
(1)
-3%
|
(4)
-191%
|
(4)
+0%
|
(6)
-47%
|
(6)
-1%
|
(3)
+44%
|
(3)
+3%
|
(1)
+62%
|
(1)
+13%
|
(1)
-4%
|
(2)
-81%
|
(2)
-1%
|
(2)
-6%
|
(2)
-3%
|
(4)
-103%
|
(5)
-6%
|
(5)
-6%
|
(5)
-3%
|
(2)
+54%
|
(2)
+6%
|
(2)
+3%
|
(2)
+2%
|
(2)
+7%
|
(2)
-6%
|
(2)
-3%
|
(8)
-273%
|
(76)
-846%
|
(101)
-34%
|
(86)
+15%
|
(67)
+22%
|
(27)
+60%
|
1
N/A
|
4
+294%
|
(26)
N/A
|
4
N/A
|
(4)
N/A
|
(16)
-290%
|
9
N/A
|
7
-20%
|
(3)
N/A
|
(16)
-419%
|
46
N/A
|
(54)
N/A
|
(40)
+25%
|
(32)
+20%
|
(94)
-194%
|
4
N/A
|
2
-49%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
(19)
|
(18)
|
(18)
|
(19)
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
106
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
(4)
|
(2)
|
(2)
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+133%
|
0
+86%
|
0
+23%
|
0
-6%
|
0
+20%
|
0
-33%
|
0
-17%
|
0
-30%
|
0
+29%
|
0
+11%
|
0
+30%
|
0
+8%
|
0
+71%
|
1
+113%
|
1
N/A
|
1
+29%
|
1
+11%
|
0
-40%
|
0
N/A
|
0
-25%
|
(0)
N/A
|
(0)
-74%
|
(1)
-185%
|
(1)
-31%
|
(1)
+24%
|
(1)
-48%
|
0
N/A
|
(1)
N/A
|
(2)
-107%
|
(1)
+43%
|
(2)
-111%
|
(1)
+63%
|
0
N/A
|
(1)
N/A
|
(2)
-63%
|
(3)
-38%
|
(5)
-83%
|
(4)
+20%
|
(4)
+8%
|
(4)
+5%
|
(2)
+37%
|
(3)
-14%
|
(3)
-12%
|
(3)
-8%
|
(3)
-2%
|
(4)
-23%
|
(4)
-1%
|
(4)
+2%
|
(4)
+1%
|
(4)
-1%
|
(4)
+1%
|
(4)
-2%
|
(4)
+0%
|
(4)
-7%
|
(4)
-1%
|
(5)
-10%
|
(5)
-2%
|
(4)
+20%
|
(4)
+3%
|
(5)
-26%
|
(6)
-22%
|
(6)
-1%
|
(8)
-31%
|
(6)
+17%
|
(5)
+16%
|
(5)
+2%
|
102
N/A
|
102
0%
|
103
+0%
|
103
+0%
|
(5)
N/A
|
(5)
+4%
|
(5)
-11%
|
(9)
-82%
|
(8)
+16%
|
(7)
+5%
|
(27)
-276%
|
(23)
+15%
|
(23)
-1%
|
(24)
-2%
|
(4)
+84%
|
(7)
-74%
|
(7)
+4%
|
(5)
+20%
|
(6)
-9%
|
(2)
+62%
|
(1)
+48%
|
(1)
-25%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
N/A
|
0
-70%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+1 000%
|
0
+36%
|
(0)
N/A
|
0
N/A
|
0
+57%
|
1
+45%
|
1
+41%
|
1
-3%
|
1
+10%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+72%
|
1
N/A
|
2
+82%
|
2
-10%
|
3
+47%
|
2
-13%
|
2
-8%
|
3
+28%
|
1
-54%
|
1
+9%
|
2
+37%
|
1
-31%
|
2
+12%
|
2
+22%
|
1
-42%
|
1
+9%
|
2
+79%
|
1
-59%
|
0
-88%
|
1
+1 082%
|
1
-58%
|
4
+589%
|
5
+19%
|
3
-34%
|
3
-16%
|
(1)
N/A
|
(4)
-173%
|
(3)
+18%
|
(3)
+12%
|
(1)
+67%
|
(0)
+94%
|
(2)
-4 400%
|
(2)
+31%
|
(5)
-205%
|
(4)
+25%
|
(1)
+63%
|
(0)
+95%
|
1
N/A
|
1
-30%
|
1
-11%
|
(1)
N/A
|
2
N/A
|
0
-78%
|
1
+162%
|
(2)
N/A
|
(2)
+1%
|
(1)
+72%
|
(1)
-104%
|
3
N/A
|
2
-28%
|
3
+29%
|
3
+3%
|
2
-34%
|
3
+60%
|
2
-28%
|
(3)
N/A
|
38
N/A
|
15
-60%
|
30
+100%
|
51
+71%
|
(12)
N/A
|
14
N/A
|
18
+28%
|
(16)
N/A
|
15
N/A
|
8
-47%
|
(21)
N/A
|
13
N/A
|
6
-53%
|
(10)
N/A
|
(2)
+76%
|
54
N/A
|
(47)
N/A
|
(34)
+29%
|
(26)
+23%
|
(82)
-215%
|
21
N/A
|
24
+17%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
0
+56%
|
(0)
N/A
|
0
N/A
|
0
-55%
|
0
-60%
|
0
+1 050%
|
0
+17%
|
(0)
N/A
|
0
N/A
|
0
+94%
|
1
+71%
|
1
+45%
|
1
+5%
|
1
+10%
|
(0)
N/A
|
(0)
+73%
|
(0)
-533%
|
(0)
+42%
|
1
N/A
|
2
+85%
|
1
-25%
|
2
+65%
|
2
-22%
|
2
-15%
|
2
+61%
|
2
-33%
|
2
+14%
|
2
+17%
|
2
-22%
|
2
+2%
|
2
+36%
|
2
-15%
|
3
+27%
|
2
-24%
|
2
-14%
|
2
+3%
|
2
+39%
|
3
+11%
|
3
+1%
|
2
-13%
|
2
-1%
|
3
+13%
|
2
-39%
|
2
+11%
|
1
-24%
|
1
+1%
|
3
+108%
|
2
-20%
|
3
+27%
|
4
+35%
|
3
-27%
|
4
+43%
|
5
+13%
|
6
+28%
|
5
-9%
|
5
-8%
|
5
-1%
|
4
-14%
|
6
+54%
|
5
-21%
|
6
+17%
|
5
-11%
|
6
+8%
|
7
+24%
|
6
-21%
|
7
+23%
|
7
+1%
|
9
+24%
|
9
+2%
|
10
+9%
|
10
-1%
|
8
-20%
|
8
+4%
|
8
+5%
|
11
+28%
|
10
-3%
|
12
+15%
|
15
+24%
|
12
-15%
|
14
+13%
|
14
-1%
|
14
+0%
|
15
+11%
|
18
+18%
|
22
+24%
|
18
-22%
|
13
-26%
|
13
-2%
|
10
-20%
|
9
-12%
|
8
-14%
|
8
+6%
|
11
+28%
|
14
+37%
|
20
+38%
|
|