World Acceptance Corp
NASDAQ:WRLD
Cash Flow Statement
Cash Flow Statement
World Acceptance Corp
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
19
|
20
|
21
|
22
|
23
|
24
|
25
|
27
|
29
|
31
|
31
|
32
|
34
|
34
|
35
|
35
|
39
|
41
|
44
|
45
|
48
|
49
|
49
|
50
|
50
|
51
|
50
|
52
|
57
|
60
|
64
|
70
|
74
|
78
|
83
|
87
|
91
|
93
|
96
|
97
|
101
|
103
|
103
|
104
|
104
|
105
|
103
|
106
|
107
|
106
|
106
|
101
|
111
|
112
|
110
|
106
|
87
|
80
|
77
|
72
|
74
|
70
|
64
|
56
|
54
|
19
|
24
|
29
|
37
|
67
|
57
|
45
|
28
|
35
|
44
|
65
|
88
|
89
|
88
|
80
|
54
|
29
|
16
|
14
|
21
|
40
|
57
|
68
|
77
|
78
|
84
|
81
|
90
|
81
|
57
|
43
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
12
|
12
|
12
|
14
|
12
|
12
|
12
|
9
|
11
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
9
|
|
| Change in Deffered Taxes |
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
6
|
7
|
7
|
7
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(1)
|
(1)
|
(1)
|
3
|
(1)
|
(0)
|
1
|
1
|
1
|
(0)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(7)
|
(7)
|
(11)
|
(12)
|
(11)
|
(11)
|
(4)
|
(4)
|
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
1
|
(1)
|
(2)
|
(4)
|
(3)
|
(1)
|
(0)
|
(4)
|
8
|
9
|
10
|
14
|
3
|
(4)
|
(6)
|
(9)
|
(7)
|
1
|
5
|
10
|
11
|
6
|
(1)
|
(5)
|
(8)
|
(15)
|
(18)
|
(14)
|
(9)
|
(2)
|
3
|
6
|
6
|
11
|
11
|
10
|
5
|
(2)
|
3
|
(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
|
5
|
7
|
7
|
7
|
5
|
5
|
6
|
7
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
11
|
14
|
16
|
16
|
15
|
14
|
14
|
16
|
16
|
9
|
2
|
(1)
|
(6)
|
(2)
|
2
|
2
|
5
|
5
|
6
|
4
|
5
|
6
|
6
|
12
|
18
|
24
|
31
|
31
|
29
|
25
|
22
|
21
|
19
|
19
|
18
|
18
|
18
|
17
|
17
|
12
|
9
|
7
|
(0)
|
(1)
|
(2)
|
(4)
|
(19)
|
(18)
|
(20)
|
(16)
|
8
|
13
|
|
| Other Non-Cash Items |
26
|
27
|
28
|
29
|
30
|
31
|
33
|
34
|
34
|
34
|
36
|
39
|
40
|
41
|
44
|
47
|
46
|
48
|
49
|
52
|
56
|
60
|
66
|
72
|
80
|
84
|
90
|
96
|
92
|
93
|
94
|
93
|
96
|
98
|
100
|
102
|
104
|
108
|
112
|
115
|
114
|
114
|
117
|
119
|
126
|
133
|
142
|
145
|
142
|
144
|
141
|
140
|
119
|
106
|
103
|
98
|
120
|
132
|
132
|
137
|
135
|
134
|
138
|
140
|
138
|
178
|
177
|
188
|
205
|
182
|
203
|
209
|
236
|
217
|
188
|
160
|
127
|
132
|
145
|
173
|
218
|
268
|
305
|
309
|
283
|
247
|
206
|
181
|
168
|
164
|
155
|
160
|
164
|
173
|
202
|
212
|
|
| Cash Taxes Paid |
11
|
11
|
15
|
13
|
15
|
15
|
15
|
16
|
16
|
16
|
16
|
16
|
17
|
13
|
11
|
9
|
10
|
17
|
22
|
28
|
27
|
0
|
36
|
34
|
32
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
67
|
0
|
100
|
117
|
61
|
75
|
70
|
64
|
63
|
50
|
43
|
38
|
38
|
43
|
39
|
46
|
39
|
34
|
29
|
21
|
23
|
28
|
29
|
28
|
16
|
10
|
7
|
6
|
15
|
22
|
25
|
30
|
31
|
27
|
23
|
15
|
11
|
9
|
7
|
8
|
9
|
7
|
4
|
4
|
4
|
4
|
6
|
7
|
|
| Cash Interest Paid |
5
|
5
|
5
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
7
|
8
|
8
|
9
|
10
|
0
|
10
|
10
|
11
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
20
|
0
|
31
|
37
|
23
|
28
|
23
|
23
|
24
|
24
|
22
|
21
|
19
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
18
|
21
|
24
|
26
|
26
|
26
|
25
|
24
|
25
|
23
|
21
|
34
|
35
|
48
|
52
|
51
|
52
|
50
|
49
|
47
|
46
|
44
|
45
|
42
|
46
|
43
|
|
| Change in Working Capital |
0
|
2
|
(2)
|
1
|
0
|
1
|
3
|
1
|
4
|
4
|
12
|
3
|
10
|
7
|
1
|
6
|
1
|
(1)
|
(4)
|
1
|
1
|
0
|
(4)
|
1
|
4
|
4
|
(0)
|
(4)
|
(5)
|
3
|
10
|
10
|
5
|
5
|
(3)
|
3
|
(1)
|
2
|
9
|
(4)
|
0
|
(5)
|
(4)
|
2
|
5
|
6
|
2
|
4
|
(6)
|
5
|
4
|
(2)
|
9
|
(3)
|
(9)
|
(2)
|
(8)
|
0
|
12
|
9
|
4
|
3
|
5
|
(3)
|
10
|
19
|
16
|
29
|
(2)
|
(18)
|
(14)
|
(27)
|
4
|
5
|
(11)
|
(9)
|
(16)
|
(18)
|
5
|
(1)
|
5
|
(9)
|
(15)
|
(14)
|
(22)
|
(8)
|
(3)
|
2
|
(1)
|
(9)
|
(15)
|
(9)
|
(8)
|
(3)
|
(10)
|
(8)
|
|
| Cash from Operating Activities |
48
N/A
|
53
+9%
|
50
-5%
|
55
+10%
|
55
N/A
|
59
+6%
|
63
+8%
|
64
+1%
|
70
+10%
|
72
+3%
|
82
+15%
|
78
-6%
|
88
+13%
|
86
-3%
|
83
-3%
|
99
+18%
|
98
-1%
|
101
+3%
|
101
+1%
|
101
N/A
|
110
+9%
|
114
+3%
|
115
+1%
|
127
+10%
|
136
+7%
|
144
+6%
|
146
+1%
|
150
+3%
|
154
+3%
|
162
+5%
|
175
+8%
|
182
+4%
|
184
+1%
|
189
+3%
|
187
-1%
|
197
+5%
|
200
+2%
|
208
+4%
|
219
+5%
|
212
-3%
|
219
+4%
|
217
-1%
|
216
0%
|
225
+4%
|
232
+3%
|
240
+3%
|
244
+2%
|
251
+3%
|
246
-2%
|
257
+5%
|
257
N/A
|
244
-5%
|
242
-1%
|
219
-10%
|
209
-5%
|
209
+0%
|
206
-1%
|
218
+6%
|
225
+3%
|
222
-1%
|
219
-1%
|
215
-2%
|
211
-2%
|
209
-1%
|
218
+4%
|
235
+8%
|
239
+1%
|
256
+7%
|
245
-4%
|
234
-4%
|
248
+6%
|
232
-7%
|
281
+21%
|
275
-2%
|
243
-12%
|
242
0%
|
217
-10%
|
215
-1%
|
244
+14%
|
253
+4%
|
272
+8%
|
282
+3%
|
302
+7%
|
311
+3%
|
292
-6%
|
293
+1%
|
278
-5%
|
268
-4%
|
266
-1%
|
254
-4%
|
245
-4%
|
247
+1%
|
254
+3%
|
264
+4%
|
259
-2%
|
256
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(12)
|
(12)
|
(12)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(14)
|
(15)
|
(11)
|
(11)
|
(19)
|
(18)
|
(20)
|
(29)
|
(26)
|
(25)
|
(26)
|
(18)
|
(12)
|
(18)
|
(16)
|
(14)
|
(14)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other Items |
(35)
|
(43)
|
(45)
|
(59)
|
(58)
|
(53)
|
(52)
|
(56)
|
(65)
|
(75)
|
(84)
|
(74)
|
(67)
|
(65)
|
(72)
|
(100)
|
(90)
|
(98)
|
(98)
|
(115)
|
(112)
|
(120)
|
(127)
|
(130)
|
(129)
|
(130)
|
(139)
|
(131)
|
(138)
|
(152)
|
(151)
|
(159)
|
(156)
|
(159)
|
(167)
|
(180)
|
(164)
|
(169)
|
(167)
|
(173)
|
(171)
|
(169)
|
(184)
|
(183)
|
(174)
|
(181)
|
(172)
|
(179)
|
(158)
|
(153)
|
(144)
|
(121)
|
(99)
|
(86)
|
(82)
|
(66)
|
(93)
|
(87)
|
(83)
|
(99)
|
(121)
|
(133)
|
(152)
|
(166)
|
(159)
|
(169)
|
(144)
|
(180)
|
(187)
|
(223)
|
(266)
|
(242)
|
(253)
|
(85)
|
(60)
|
(84)
|
(56)
|
(223)
|
(318)
|
(369)
|
(446)
|
(480)
|
(372)
|
(227)
|
(175)
|
(91)
|
(87)
|
(116)
|
(129)
|
(114)
|
(137)
|
(174)
|
(149)
|
(182)
|
(205)
|
(203)
|
|
| Cash from Investing Activities |
(40)
N/A
|
(49)
-23%
|
(51)
-3%
|
(64)
-27%
|
(64)
+1%
|
(58)
+10%
|
(56)
+4%
|
(60)
-8%
|
(71)
-17%
|
(81)
-15%
|
(93)
-14%
|
(83)
+11%
|
(74)
+10%
|
(71)
+4%
|
(78)
-9%
|
(107)
-37%
|
(96)
+10%
|
(104)
-8%
|
(104)
-1%
|
(123)
-18%
|
(121)
+2%
|
(130)
-8%
|
(137)
-5%
|
(140)
-2%
|
(139)
+1%
|
(140)
-1%
|
(151)
-8%
|
(143)
+5%
|
(149)
-4%
|
(161)
-8%
|
(158)
+2%
|
(165)
-5%
|
(162)
+2%
|
(165)
-2%
|
(175)
-6%
|
(187)
-7%
|
(171)
+8%
|
(177)
-3%
|
(175)
+1%
|
(180)
-3%
|
(178)
+1%
|
(176)
+1%
|
(192)
-9%
|
(191)
+0%
|
(182)
+5%
|
(188)
-4%
|
(179)
+5%
|
(187)
-4%
|
(166)
+11%
|
(161)
+3%
|
(153)
+5%
|
(130)
+15%
|
(108)
+17%
|
(95)
+13%
|
(90)
+5%
|
(72)
+19%
|
(102)
-41%
|
(96)
+6%
|
(91)
+5%
|
(107)
-18%
|
(132)
-23%
|
(145)
-10%
|
(165)
-14%
|
(181)
-9%
|
(170)
+6%
|
(179)
-6%
|
(163)
+9%
|
(199)
-22%
|
(207)
-4%
|
(253)
-22%
|
(292)
-16%
|
(267)
+9%
|
(279)
-4%
|
(102)
+63%
|
(72)
+30%
|
(102)
-42%
|
(72)
+29%
|
(237)
-228%
|
(332)
-40%
|
(376)
-13%
|
(452)
-20%
|
(487)
-8%
|
(378)
+22%
|
(233)
+38%
|
(181)
+22%
|
(98)
+46%
|
(93)
+4%
|
(122)
-31%
|
(135)
-11%
|
(120)
+11%
|
(142)
-19%
|
(179)
-26%
|
(153)
+14%
|
(185)
-21%
|
(208)
-12%
|
(206)
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(10)
|
(9)
|
(10)
|
(10)
|
1
|
3
|
7
|
8
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(19)
|
(20)
|
(19)
|
(12)
|
1
|
(46)
|
(51)
|
(50)
|
(72)
|
(24)
|
(40)
|
(40)
|
(24)
|
(27)
|
(6)
|
(7)
|
(1)
|
2
|
4
|
(27)
|
(28)
|
(28)
|
(42)
|
(56)
|
(80)
|
(77)
|
(130)
|
(145)
|
(131)
|
(199)
|
(173)
|
(150)
|
(165)
|
(155)
|
(180)
|
(193)
|
(179)
|
(125)
|
(109)
|
(57)
|
(43)
|
(45)
|
3
|
1
|
1
|
(4)
|
(4)
|
(3)
|
(2)
|
4
|
21
|
21
|
20
|
16
|
(69)
|
(89)
|
(257)
|
(253)
|
(193)
|
(193)
|
(68)
|
(94)
|
(90)
|
(90)
|
(51)
|
(42)
|
(98)
|
(93)
|
(90)
|
(73)
|
(14)
|
1
|
1
|
(15)
|
(33)
|
(44)
|
(54)
|
(38)
|
(52)
|
(53)
|
(109)
|
(123)
|
|
| Net Issuance of Debt |
(8)
|
9
|
10
|
19
|
19
|
(2)
|
(12)
|
(12)
|
(7)
|
9
|
13
|
9
|
(11)
|
(10)
|
12
|
28
|
18
|
14
|
2
|
79
|
72
|
80
|
104
|
37
|
44
|
34
|
31
|
19
|
(1)
|
5
|
(17)
|
(14)
|
(29)
|
1
|
16
|
16
|
13
|
26
|
115
|
44
|
90
|
106
|
27
|
164
|
121
|
95
|
100
|
91
|
105
|
99
|
73
|
9
|
(4)
|
(59)
|
(70)
|
(80)
|
(127)
|
(129)
|
(129)
|
(114)
|
(80)
|
(60)
|
(40)
|
(21)
|
(50)
|
(61)
|
(91)
|
(69)
|
7
|
87
|
289
|
276
|
199
|
25
|
(95)
|
(45)
|
(47)
|
115
|
150
|
185
|
292
|
313
|
175
|
1
|
(96)
|
(190)
|
(184)
|
(136)
|
(99)
|
(91)
|
(55)
|
(24)
|
(49)
|
(22)
|
75
|
113
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
(10)
|
(9)
|
(11)
|
(11)
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
(75)
|
2
|
2
|
3
|
80
|
4
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(9)
|
(11)
|
(10)
|
(10)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(7)
|
(12)
|
(13)
|
|
| Cash from Financing Activities |
(8)
N/A
|
(2)
+80%
|
1
N/A
|
9
+600%
|
10
+4%
|
(1)
N/A
|
(9)
-780%
|
(5)
+47%
|
1
N/A
|
8
+660%
|
13
+64%
|
8
-39%
|
(15)
N/A
|
(13)
+12%
|
(7)
+50%
|
8
N/A
|
(1)
N/A
|
4
N/A
|
5
+39%
|
23
+338%
|
12
-47%
|
19
+56%
|
21
+13%
|
14
-37%
|
5
-66%
|
(4)
N/A
|
8
N/A
|
(7)
N/A
|
(6)
+16%
|
(2)
+68%
|
(18)
-883%
|
(11)
+38%
|
(23)
-107%
|
(24)
-8%
|
(11)
+55%
|
(10)
+14%
|
(26)
-171%
|
(28)
-8%
|
(40)
-43%
|
(30)
+25%
|
(38)
-25%
|
(37)
+3%
|
(24)
+34%
|
(31)
-30%
|
(50)
-59%
|
(53)
-6%
|
(63)
-19%
|
(62)
+2%
|
(72)
-16%
|
(91)
-27%
|
(104)
-14%
|
(116)
-11%
|
(113)
+3%
|
(120)
-7%
|
(118)
+2%
|
(130)
-10%
|
(129)
+1%
|
(128)
+1%
|
(129)
-1%
|
(118)
+8%
|
(84)
+29%
|
(64)
+24%
|
(43)
+34%
|
(18)
+57%
|
(32)
-71%
|
(41)
-30%
|
(72)
-75%
|
(55)
+23%
|
(63)
-14%
|
(5)
+92%
|
29
N/A
|
17
-41%
|
0
-98%
|
(172)
N/A
|
(168)
+3%
|
(143)
+15%
|
(141)
+1%
|
21
N/A
|
91
+332%
|
132
+46%
|
183
+38%
|
210
+15%
|
80
-62%
|
(76)
N/A
|
(114)
-49%
|
(193)
-70%
|
(187)
+3%
|
(154)
+18%
|
(135)
+12%
|
(140)
-3%
|
(112)
+20%
|
(66)
+41%
|
(104)
-58%
|
(82)
+21%
|
(46)
+44%
|
(23)
+50%
|
|
| 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
|
(1)
|
(0)
|
(0)
|
(0)
|
7
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
3
|
4
|
3
|
4
|
0
|
0
|
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
|
2
N/A
|
1
-63%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-400%
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
2
N/A
|
3
+14%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+91%
|
1
N/A
|
1
-20%
|
2
+200%
|
2
-17%
|
2
-10%
|
3
+39%
|
(1)
N/A
|
1
N/A
|
2
+200%
|
1
-56%
|
2
+175%
|
(0)
N/A
|
(1)
-225%
|
(1)
+23%
|
(1)
+20%
|
12
N/A
|
(1)
N/A
|
(1)
-13%
|
2
N/A
|
(6)
N/A
|
3
N/A
|
3
+36%
|
4
+21%
|
2
-63%
|
3
+87%
|
3
+14%
|
(0)
N/A
|
3
N/A
|
1
-69%
|
(1)
N/A
|
2
N/A
|
2
+33%
|
8
+233%
|
5
-43%
|
0
-96%
|
(3)
N/A
|
19
N/A
|
1
-94%
|
(2)
N/A
|
4
N/A
|
(26)
N/A
|
(7)
+73%
|
4
N/A
|
(5)
N/A
|
3
N/A
|
6
+100%
|
3
-55%
|
9
+256%
|
17
+89%
|
14
-16%
|
6
-55%
|
6
-11%
|
(23)
N/A
|
(20)
+12%
|
(15)
+25%
|
(19)
-25%
|
2
N/A
|
0
-96%
|
4
+3 700%
|
(2)
N/A
|
4
N/A
|
(2)
N/A
|
3
N/A
|
9
+214%
|
3
-63%
|
5
+44%
|
4
-22%
|
2
-42%
|
(3)
N/A
|
3
N/A
|
(2)
N/A
|
(8)
-328%
|
(5)
+43%
|
(5)
-3%
|
(9)
-89%
|
3
N/A
|
(2)
N/A
|
(3)
-42%
|
5
N/A
|
27
+419%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
44
N/A
|
47
+7%
|
44
-5%
|
50
+13%
|
49
-1%
|
54
+10%
|
60
+11%
|
60
0%
|
64
+8%
|
66
+2%
|
74
+13%
|
70
-6%
|
81
+16%
|
79
-2%
|
78
-2%
|
92
+19%
|
92
0%
|
95
+3%
|
95
+0%
|
94
-1%
|
102
+9%
|
103
+2%
|
105
+1%
|
117
+12%
|
126
+8%
|
134
+6%
|
134
0%
|
138
+3%
|
142
+3%
|
153
+7%
|
168
+10%
|
176
+4%
|
178
+1%
|
183
+3%
|
180
-1%
|
189
+5%
|
193
+2%
|
201
+4%
|
212
+6%
|
205
-3%
|
212
+3%
|
209
-1%
|
208
-1%
|
217
+5%
|
224
+3%
|
232
+3%
|
237
+2%
|
244
+3%
|
238
-2%
|
249
+4%
|
248
0%
|
235
-5%
|
233
-1%
|
211
-10%
|
202
-4%
|
202
+0%
|
197
-2%
|
210
+6%
|
216
+3%
|
213
-1%
|
209
-2%
|
203
-3%
|
197
-3%
|
194
-1%
|
207
+6%
|
224
+9%
|
220
-2%
|
238
+8%
|
225
-6%
|
205
-9%
|
222
+8%
|
206
-7%
|
255
+24%
|
257
+1%
|
231
-10%
|
224
-3%
|
201
-10%
|
201
0%
|
230
+15%
|
246
+7%
|
266
+8%
|
275
+3%
|
296
+8%
|
305
+3%
|
286
-6%
|
287
+0%
|
272
-5%
|
262
-4%
|
260
-1%
|
249
-4%
|
240
-4%
|
243
+1%
|
250
+3%
|
260
+4%
|
255
-2%
|
252
-1%
|
|