Value Line Inc
NASDAQ:VALU
Cash Flow Statement
Cash Flow Statement
Value Line Inc
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
15
|
20
|
19
|
18
|
18
|
20
|
22
|
23
|
22
|
20
|
21
|
22
|
21
|
21
|
21
|
21
|
23
|
23
|
24
|
25
|
25
|
25
|
24
|
25
|
26
|
26
|
25
|
29
|
24
|
23
|
(14)
|
(22)
|
(22)
|
(23)
|
11
|
9
|
37
|
38
|
38
|
38
|
9
|
7
|
7
|
6
|
6
|
7
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
12
|
11
|
11
|
10
|
6
|
7
|
14
|
15
|
16
|
17
|
10
|
12
|
13
|
14
|
16
|
16
|
17
|
18
|
19
|
23
|
24
|
28
|
27
|
24
|
22
|
18
|
18
|
18
|
18
|
18
|
18
|
19
|
20
|
22
|
22
|
21
|
21
|
21
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
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
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
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
|
|
| Change in Deffered Taxes |
0
|
1
|
0
|
0
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(11)
|
(9)
|
(8)
|
(8)
|
5
|
4
|
22
|
24
|
24
|
24
|
5
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(7)
|
(7)
|
(7)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
|
| 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
|
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
|
|
| Other Non-Cash Items |
7
|
(3)
|
(3)
|
(2)
|
0
|
(2)
|
(4)
|
(6)
|
(6)
|
(4)
|
(6)
|
(7)
|
(7)
|
(8)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(12)
|
(9)
|
(8)
|
(8)
|
3
|
3
|
2
|
1
|
0
|
(50)
|
(50)
|
(52)
|
(53)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(16)
|
(16)
|
(16)
|
(8)
|
2
|
5
|
6
|
0
|
(2)
|
(5)
|
(0)
|
(11)
|
(11)
|
(12)
|
(20)
|
(12)
|
(13)
|
(15)
|
(17)
|
(23)
|
(24)
|
(27)
|
(26)
|
(20)
|
(18)
|
(13)
|
(12)
|
(12)
|
(13)
|
(11)
|
(13)
|
(15)
|
(17)
|
(21)
|
(21)
|
(20)
|
(21)
|
(22)
|
|
| Cash Taxes Paid |
14
|
14
|
13
|
15
|
11
|
11
|
12
|
14
|
13
|
13
|
13
|
13
|
15
|
15
|
14
|
14
|
15
|
15
|
16
|
16
|
17
|
17
|
16
|
16
|
16
|
15
|
15
|
16
|
13
|
12
|
13
|
6
|
5
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
|
| 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 |
(1)
|
(1)
|
(1)
|
(5)
|
(2)
|
(3)
|
(1)
|
(1)
|
(16)
|
(11)
|
(5)
|
(6)
|
24
|
21
|
13
|
14
|
(5)
|
(5)
|
(8)
|
(9)
|
(5)
|
1
|
3
|
1
|
2
|
(4)
|
(3)
|
3
|
1
|
(2)
|
45
|
52
|
8
|
20
|
(27)
|
(33)
|
11
|
(1)
|
(3)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
3
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
1
|
1
|
4
|
0
|
9
|
7
|
7
|
16
|
9
|
15
|
16
|
14
|
14
|
17
|
18
|
23
|
20
|
17
|
16
|
12
|
11
|
10
|
8
|
12
|
12
|
13
|
16
|
15
|
18
|
19
|
20
|
|
| Cash from Operating Activities |
24
N/A
|
20
-17%
|
19
-6%
|
15
-20%
|
19
+27%
|
16
-14%
|
18
+7%
|
18
+1%
|
2
-90%
|
8
+314%
|
13
+69%
|
10
-21%
|
39
+276%
|
37
-7%
|
32
-12%
|
35
+9%
|
18
-49%
|
19
+6%
|
16
-13%
|
15
-6%
|
20
+31%
|
25
+24%
|
27
+7%
|
26
-4%
|
26
+2%
|
20
-23%
|
21
+1%
|
21
+3%
|
17
-19%
|
14
-16%
|
13
-11%
|
24
+87%
|
(19)
N/A
|
(9)
+53%
|
(10)
-15%
|
(19)
-95%
|
21
N/A
|
11
-50%
|
7
-37%
|
5
-28%
|
5
+4%
|
2
-53%
|
2
-1%
|
3
+26%
|
1
-56%
|
1
-10%
|
1
-20%
|
1
+60%
|
3
+87%
|
3
+26%
|
6
+61%
|
4
-36%
|
3
-27%
|
1
-47%
|
1
-47%
|
1
+12%
|
0
-64%
|
2
+575%
|
(1)
N/A
|
(2)
-202%
|
(4)
-58%
|
4
N/A
|
9
+125%
|
12
+36%
|
14
+11%
|
10
-28%
|
8
-16%
|
10
+22%
|
11
+8%
|
11
+6%
|
10
-13%
|
10
-1%
|
13
+31%
|
14
+7%
|
19
+40%
|
20
+2%
|
17
-12%
|
16
-5%
|
19
+13%
|
20
+7%
|
26
+28%
|
25
-4%
|
22
-9%
|
22
-2%
|
19
-14%
|
18
-4%
|
18
-2%
|
15
-14%
|
18
+20%
|
18
-2%
|
18
-2%
|
20
+13%
|
18
-8%
|
20
+10%
|
21
+4%
|
21
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(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)
|
|
| Other Items |
56
|
23
|
14
|
(90)
|
(82)
|
(112)
|
(85)
|
(65)
|
(19)
|
172
|
177
|
176
|
155
|
(22)
|
(18)
|
(18)
|
(18)
|
1
|
(14)
|
(5)
|
(2)
|
(8)
|
(4)
|
(7)
|
(13)
|
(19)
|
(14)
|
17
|
28
|
36
|
41
|
12
|
(4)
|
22
|
8
|
4
|
27
|
6
|
16
|
27
|
13
|
15
|
10
|
4
|
3
|
3
|
3
|
4
|
3
|
5
|
6
|
6
|
8
|
7
|
7
|
14
|
12
|
14
|
26
|
7
|
9
|
(1)
|
(16)
|
(6)
|
(8)
|
(1)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(1)
|
(5)
|
(9)
|
(9)
|
(9)
|
3
|
8
|
9
|
6
|
(2)
|
(3)
|
(19)
|
(20)
|
(22)
|
(26)
|
(11)
|
(12)
|
(13)
|
(10)
|
(0)
|
(1)
|
14
|
21
|
9
|
24
|
|
| Cash from Investing Activities |
54
N/A
|
21
-61%
|
12
-44%
|
(92)
N/A
|
(84)
+9%
|
(114)
-36%
|
(86)
+24%
|
(67)
+23%
|
(21)
+69%
|
170
N/A
|
174
+3%
|
173
-1%
|
153
-12%
|
(24)
N/A
|
(19)
+20%
|
(19)
0%
|
(19)
+1%
|
0
N/A
|
(15)
N/A
|
(6)
+58%
|
(3)
+50%
|
(9)
-183%
|
(5)
+42%
|
(8)
-50%
|
(14)
-77%
|
(20)
-46%
|
(15)
+26%
|
16
N/A
|
28
+74%
|
35
+25%
|
39
+14%
|
11
-72%
|
(5)
N/A
|
21
N/A
|
8
-63%
|
3
-60%
|
26
+734%
|
4
-86%
|
12
+225%
|
23
+91%
|
9
-62%
|
11
+27%
|
8
-29%
|
2
-77%
|
1
-47%
|
(0)
N/A
|
(0)
-38%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
4
+84%
|
4
+8%
|
5
+37%
|
5
-10%
|
5
+0%
|
12
+159%
|
10
-17%
|
12
+20%
|
23
+92%
|
5
-80%
|
7
+49%
|
(3)
N/A
|
(17)
-503%
|
(7)
+57%
|
(8)
-17%
|
(1)
+86%
|
(0)
+80%
|
(1)
-112%
|
(1)
-100%
|
(3)
-189%
|
(3)
-5%
|
(1)
+57%
|
(5)
-292%
|
(9)
-66%
|
(9)
+0%
|
(9)
-1%
|
3
N/A
|
7
+171%
|
8
+15%
|
6
-28%
|
(2)
N/A
|
(3)
-55%
|
(19)
-471%
|
(20)
-4%
|
(22)
-10%
|
(26)
-19%
|
(11)
+58%
|
(13)
-15%
|
(14)
-9%
|
(10)
+26%
|
(0)
+97%
|
(1)
-339%
|
14
N/A
|
21
+50%
|
9
-58%
|
24
+165%
|
|
| 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
|
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(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
|
2
|
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 |
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(185)
|
(185)
|
(185)
|
(185)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(13)
|
(11)
|
(39)
|
(36)
|
(36)
|
(54)
|
(24)
|
(26)
|
(26)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 from Financing Activities |
(10)
N/A
|
(10)
+0%
|
(10)
0%
|
(10)
+0%
|
(10)
+0%
|
(10)
0%
|
(10)
N/A
|
(10)
0%
|
(10)
0%
|
(10)
0%
|
(185)
-1 750%
|
(185)
N/A
|
(185)
N/A
|
(185)
+0%
|
(10)
+95%
|
(10)
N/A
|
(10)
N/A
|
(10)
0%
|
(10)
N/A
|
(10)
N/A
|
(10)
-5%
|
(11)
-5%
|
(11)
-5%
|
(12)
-4%
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(13)
-8%
|
(14)
-8%
|
(15)
-7%
|
(15)
+0%
|
(13)
+13%
|
(11)
+15%
|
(39)
-255%
|
(36)
+8%
|
(36)
N/A
|
(54)
-50%
|
(24)
+55%
|
(26)
-9%
|
(27)
-3%
|
(9)
+67%
|
(8)
+6%
|
(8)
+8%
|
(6)
+16%
|
(6)
+6%
|
(6)
-1%
|
(6)
-4%
|
(6)
-1%
|
(6)
-1%
|
(6)
+0%
|
(6)
+3%
|
(6)
+2%
|
(6)
+3%
|
(6)
0%
|
(6)
-2%
|
(7)
-7%
|
(7)
-2%
|
(7)
-3%
|
(8)
-8%
|
(7)
+2%
|
(7)
0%
|
(7)
+1%
|
(7)
+6%
|
(7)
-1%
|
(7)
-2%
|
(9)
-30%
|
(9)
-1%
|
(9)
+0%
|
(10)
-4%
|
(8)
+18%
|
(8)
-2%
|
(9)
-5%
|
(8)
+0%
|
(7)
+22%
|
(7)
+0%
|
(7)
-3%
|
(7)
-8%
|
(10)
-30%
|
(10)
-3%
|
(10)
0%
|
(10)
-1%
|
(11)
-10%
|
(13)
-23%
|
(14)
-8%
|
(15)
-5%
|
(14)
+6%
|
(12)
+14%
|
(12)
+6%
|
(11)
+6%
|
(11)
-2%
|
(11)
-2%
|
(11)
0%
|
(12)
-3%
|
(12)
-2%
|
(12)
-1%
|
(12)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
68
N/A
|
31
-54%
|
21
-34%
|
(87)
N/A
|
(74)
+14%
|
(107)
-44%
|
(79)
+27%
|
(59)
+25%
|
(29)
+50%
|
168
N/A
|
3
-98%
|
(1)
N/A
|
8
N/A
|
(172)
N/A
|
3
N/A
|
6
+93%
|
(11)
N/A
|
9
N/A
|
(9)
N/A
|
(1)
+90%
|
7
N/A
|
5
-20%
|
10
+97%
|
6
-41%
|
1
-88%
|
(12)
N/A
|
(6)
+47%
|
24
N/A
|
31
+28%
|
34
+11%
|
37
+9%
|
22
-41%
|
(34)
N/A
|
(27)
+23%
|
(38)
-44%
|
(52)
-37%
|
(7)
+87%
|
(10)
-45%
|
(7)
+25%
|
1
N/A
|
5
+332%
|
5
+6%
|
3
-50%
|
(2)
N/A
|
(4)
-132%
|
(5)
-37%
|
(6)
-11%
|
(4)
+25%
|
(4)
+9%
|
(1)
+73%
|
3
N/A
|
1
-56%
|
2
+46%
|
0
-95%
|
(1)
N/A
|
6
N/A
|
4
-42%
|
7
+96%
|
15
+109%
|
(5)
N/A
|
(4)
+21%
|
(6)
-59%
|
(15)
-140%
|
(2)
+87%
|
(2)
+4%
|
(1)
+67%
|
(1)
-114%
|
0
N/A
|
0
-35%
|
1
+278%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-90%
|
4
N/A
|
4
+0%
|
13
+211%
|
14
+13%
|
17
+21%
|
16
-6%
|
14
-17%
|
10
-24%
|
(10)
N/A
|
(12)
-20%
|
(18)
-45%
|
(22)
-23%
|
(5)
+76%
|
(9)
-67%
|
(6)
+30%
|
(3)
+47%
|
6
N/A
|
7
+21%
|
21
+185%
|
30
+41%
|
18
-39%
|
32
+79%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
22
N/A
|
18
-17%
|
17
-8%
|
13
-23%
|
17
+34%
|
15
-15%
|
16
+9%
|
16
+1%
|
(0)
N/A
|
6
N/A
|
11
+94%
|
8
-24%
|
37
+350%
|
35
-6%
|
31
-12%
|
34
+10%
|
17
-51%
|
18
+8%
|
16
-14%
|
14
-7%
|
19
+34%
|
24
+27%
|
26
+8%
|
25
-5%
|
26
+2%
|
20
-23%
|
20
+1%
|
20
+2%
|
16
-20%
|
13
-19%
|
11
-14%
|
23
+100%
|
(20)
N/A
|
(9)
+52%
|
(10)
-11%
|
(20)
-90%
|
20
N/A
|
9
-57%
|
3
-62%
|
1
-71%
|
1
-6%
|
(1)
N/A
|
0
N/A
|
1
+1 327%
|
(1)
N/A
|
(2)
-113%
|
(2)
-33%
|
(2)
+16%
|
(0)
+79%
|
1
N/A
|
3
+283%
|
1
-65%
|
0
-94%
|
(1)
N/A
|
(2)
-51%
|
(1)
+19%
|
(2)
-23%
|
0
N/A
|
(3)
N/A
|
(4)
-43%
|
(5)
-28%
|
2
N/A
|
8
+238%
|
11
+41%
|
13
+16%
|
9
-27%
|
8
-14%
|
10
+23%
|
11
+7%
|
11
+6%
|
10
-13%
|
10
0%
|
13
+31%
|
14
+7%
|
19
+40%
|
20
+2%
|
17
-12%
|
16
-5%
|
19
+14%
|
20
+8%
|
26
+29%
|
25
-4%
|
22
-9%
|
22
-2%
|
19
-14%
|
18
-5%
|
18
-1%
|
15
-14%
|
18
+20%
|
18
-2%
|
18
-2%
|
20
+13%
|
18
-8%
|
20
+10%
|
21
+4%
|
21
0%
|
|