Simulations Plus Cash Flow Statement (2010-2026) | SLP

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Nov2010 Feb2011 May2011 Aug2011 Nov2011 Feb2012 May2012 Aug2012 Nov2012 Feb2013 May2013 Aug2013 Nov2013 Feb2014 May2014 Aug2014 Nov2014 Feb2015 May2015 Aug2015 Nov2015 Feb2016 May2016 Aug2016 Nov2016 Feb2017 May2017 Aug2017 Nov2017 Feb2018 May2018 Aug2018 Nov2018 Feb2019 May2019 Aug2019 Nov2019 Feb2020 May2020 Aug2020 Nov2020 Feb2021 May2021 Aug2021 Nov2021 Feb2022 May2022 Aug2022 Nov2022 Feb2023 May2023 Aug2023 Nov2023 Feb2024 May2024 Aug2024 Nov2024 Feb2025 May2025 Aug2025 Nov2025 Feb2026
Operating Activities
Net Income (Quarter) -0.01M0.04M0.01M-0.04M0.22M0.25M0.87M-2.21M1.06M-2.64M0.69M0.81M1.31M1.52M0.53M0.97M1.85M0.55M1.11M1.15M1.91M0.79M1.36M1.20M2.08M1.15M1.72M3.47M2.41M1.34M1.54M2.10M2.89M2.06M2.06M2.15M2.94M2.19M2.48M3.21M3.79M0.30M3.03M4.41M4.09M-0.44M1.25M4.17M4.01M0.97M1.95M4.03M3.09M0.89M0.21M3.07M-67.30M-0.65M0.68M4.49M
Depreciation and Depletion (Quarter) 0.30M0.10M0.10M0.10M0.20M0.10M0.10M
Share-based Compensation (Quarter) 0.05M0.04M0.03M0.04M0.03M0.03M0.04M0.03M0.04M0.03M0.03M0.02M0.02M0.06M0.03M0.04M0.07M0.08M0.08M0.06M0.06M0.06M0.11M0.11M0.14M0.14M0.27M0.17M0.14M0.13M0.30M0.24M0.21M0.22M0.09M0.37M0.42M0.29M0.65M0.45M0.72M0.70M0.71M0.72M0.70M0.77M0.76M1.04M1.26M1.25M1.28M1.36M1.78M1.79M1.60M1.72M1.69M1.41M1.52M1.61M1.62M
Deferred Taxes (Quarter) 0.13M0.19M0.02M-0.02M0.25M-0.11M0.13M-0.06M0.05M0.03M0.03M0.27M0.07M0.03M1.25M-2.65M-0.03M-0.13M-0.22M0.32M0.02M0.15M-0.16M0.02M0.05M0.15M-0.30M0.28M0.14M1.59M0.01M-0.01M0.04M0.11M0.10M0.05M0.03M-0.01M-0.06M0.42M-0.05M0.04M-0.08M-0.54M-0.39M-0.04M0.47M-0.32M0.40M-1.75M-0.75M-0.39M-0.50M-0.48M-0.40M0.04M-0.95M-7.17M2.65M0.17M0.02M
Cash from Discontinued Operations (Quarter) 0.04M0.18M0.00M0.03M-0.69M
Gains from Investment Securities (Quarter) 240.00-433.00-0.05M0.40M0.06M0.87M0.84M0.79M-1.68M1.00M0.97M0.85M1.33M1.32M1.25M0.04M1.20M1.16M0.04M1.22M0.08M-61.001.14M1.25M0.08M0.20M0.07M0.25M0.12M0.04M0.23M0.30M0.01M-0.02M-0.03M-0.14M0.17M-0.11M0.44M-0.60M-1.37M-0.64M0.62M-0.07M
Asset Writedowns and Impairment (Quarter) 77.20M
Non-cash Items (Quarter) 1.64M1.85M0.38M0.39M0.36M0.27M0.27M0.26M0.24M1.50M0.31M0.38M0.37M7.48M0.39M0.51M0.47M0.48M0.45M0.20M27.31M10.56M51.27M0.40M0.01M25.70M0.03M0.14M
Cash from Operations (Quarter) 0.59M0.74M1.44M0.74M1.48M-0.00M2.12M0.88M-0.26M0.85M1.00M0.98M1.35M0.30M1.68M1.97M0.23M1.58M2.14M3.19M-0.36M1.01M2.10M2.67M1.94M-0.22M3.04M2.11M2.64M1.43M1.71M3.50M2.61M3.08M1.83M4.12M2.63M1.19M2.28M4.81M5.33M1.30M4.30M8.27M3.58M2.60M3.79M7.93M4.71M5.54M8.55M3.06M0.16M5.81M5.68M1.66M-1.27M5.67M8.14M5.59M4.23M6.41M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles (Quarter) 0.00M0.00M0.00M0.00M0.00M249.000.00M0.00M0.01M0.00M0.00M0.00M0.03M0.17M0.15M0.15M0.15M0.19M0.25M0.25M0.24M0.19M0.19M0.29M0.29M0.32M0.32M0.63M0.65M0.48M0.60M0.61M0.51M0.37M0.18M-0.09M-0.29M-0.36M-0.40M-0.40M-0.40M-0.29M-0.03M-0.04M-0.02M-0.00M-0.10M
Depreciation & Amortization (CF) (Quarter) 0.01M0.01M0.01M0.00M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.09M0.02M0.06M0.04M0.05M0.05M0.05M1.78M0.04M0.52M0.51M0.59M0.64M0.69M0.69M0.71M0.69M0.70M0.68M0.68M0.67M0.67M0.79M0.83M0.86M0.91M0.89M0.93M0.84M0.99M0.88M0.85M0.92M0.94M0.94M1.04M1.09M1.10M1.26M2.21M2.27M2.27M2.32M1.35M1.35M1.55M
Change in Working Capital
Change in Receivables (Quarter) -0.22M-0.74M-0.22M0.73M-0.07M-0.88M0.01M0.83M-0.39M-0.76M2.76M-0.97M0.04M0.67M0.52M-1.48M0.35M0.18M0.81M-2.40M2.45M-0.23M0.77M-1.57M0.41M1.25M0.34M-1.12M1.18M0.77M1.70M-2.19M-0.23M0.94M1.51M-2.71M1.33M0.89M3.05M-3.25M-0.09M3.98M1.66M-3.11M1.97M3.22M3.55M-4.80M-2.09M-0.30M-1.18M-0.52M0.14M2.77M-2.97M-3.07M3.67M3.69M-1.71M-5.06M2.44M6.02M
Change in Inventory (Quarter) 6.00
Change in Account Payables (Quarter) 0.07M0.03M0.03M-0.08M0.14M0.07M-0.09M-0.12M0.02M0.06M-0.03M-0.08M-0.18M0.09M0.04M0.08M-0.12M0.06M-0.18M0.35M-0.34M-0.19M0.09M0.54M0.12M-0.48M-0.18M0.65M-0.11M0.69M-0.72M-0.01M0.38M0.04M-0.10M-0.10M-0.01M0.07M-0.10M0.09M-0.37M0.39M0.01M-0.19M0.01M0.11M0.01M-0.21M0.17M0.04M0.30M-0.99M0.52M0.09M0.46M-1.19M0.39M-0.06M
Change in Accured Expenses (Quarter) 0.04M-0.05M0.00M0.03M0.02M-0.01M0.05M-0.03M-0.04M0.04M0.03M-0.02M0.03M-0.02M-0.02M0.04M-0.00M-0.00M-0.04M0.03M0.07M-0.06M-0.04M0.01M-0.00M-0.00M0.10M-0.15M0.17M0.05M0.07M-0.08M0.27M0.23M-0.04M-0.07M0.14M-0.00M0.05M0.59M-0.28M2.99M-1.64M-1.75M0.73M1.22M0.11M-1.12M1.17M0.67M-2.13M3.27M-1.17M-0.75M-4.09M3.36M-1.86M-0.59M0.18M2.26M
Change in Taxes (Quarter) -0.16M0.29M-0.16M-0.05M0.16M0.53M-0.69M0.54M-0.73M0.10M0.23M-0.26M0.18M-0.14M0.34M-0.39M0.10M-0.28M-0.13M0.16M-0.46M0.14M-0.14M0.46M0.17M-0.06M0.33M-0.43M0.48M-0.80M
Other Working Capital Changes (Quarter) -0.06M0.05M-0.03M0.09M-0.03M0.07M-0.05M-828.00-0.06M0.04M0.05M0.01M-0.24M0.39M0.49M-0.70M0.00M-0.43M-0.33M-0.12M0.36M-0.06M-0.08M-0.02M-0.09M-0.01M-0.13M0.01M0.01M0.01M-0.08M-0.22M0.53M0.56M-0.41M0.75M-0.11M-0.02M-1.69M0.41M0.58M2.90M-0.40M-0.41M1.12M-0.90M1.51M-0.34M-0.77M-2.96M1.24M0.12M-1.62M0.97M0.83M-0.19M
Investing Activities
Capital Expenditures (Quarter) 0.16M0.24M0.22M0.18M0.20M-0.11M0.01M0.01M0.00M0.58M0.25M0.29M0.01M0.72M0.32M0.32M0.02M0.43M0.25M0.04M0.27M0.00M0.27M1.16M0.23M0.35M0.34M1.27M0.51M0.64M0.48M2.06M0.36M0.57M0.42M0.41M0.51M-0.43M0.03M2.25M0.73M0.75M-0.51M0.66M0.84M-0.13M0.03M0.08M0.11M1.57M-1.42M2.96M0.43M2.09M-1.95M0.64M0.71M-0.90M2.18M1.68M
Change in Intangibles (Quarter) 0.05M
Acquisitions (Quarter) 0.19M
Divestments (Quarter) -0.06M-0.02M-0.15M-0.03M0.01M1.97M-1.97M
Change in Acquisitions & Divestments (Quarter) 6.02M24.93M37.12M32.16M16.07M30.74M29.12M-75.93M24.14M24.01M33.86M-82.01M14.78M21.47M34.84M-25.92M1.50M-0.51M13.02M1.50M-1.50M
Cash from Investing Activities (Quarter) -0.16M-0.25M-0.22M-0.19M1.68M-0.36M-0.25M-0.25M-0.26M-0.33M-0.26M-0.33M-0.38M-0.37M-2.82M-0.32M-2.21M-0.43M-0.26M-0.23M-0.27M-0.28M-0.30M-1.11M-0.29M-0.40M-0.36M-3.31M-0.55M-0.66M-0.51M-0.61M-0.42M-0.61M-0.46M-0.47M-0.54M-0.66M-6.31M-67.99M-25.87M13.98M12.76M-27.61M1.95M17.14M-17.09M2.30M-6.42M5.35M7.92M0.52M-16.86M-7.52M69.91M-99.50M-3.14M0.68M7.81M-1.79M-4.90M-11.35M
Financing Activities
Other financing activities (Quarter) -0.05M0.04M0.04M0.04M0.04M0.05M0.05M0.07M
Cash from Financing Activities (Quarter) -1.18M-0.77M0.07M0.00M0.26M-1.54M-0.82M-0.80M-2.14M-0.48M-0.48M-0.59M-0.78M-0.81M-0.79M-0.84M-0.84M-1.55M-0.84M-0.77M-0.82M-1.58M-0.81M-0.84M-0.80M-1.86M-0.84M-1.26M-0.90M-0.90M-0.72M-2.24M-1.93M-0.95M-2.53M-0.92M-0.89M-0.86M105.04M-1.01M-0.55M-0.63M-2.49M-0.84M-1.04M-4.73M-1.02M-0.46M-20.99M-0.63M-1.19M-1.03M-1.05M-3.54M-0.94M0.29M-1.55M0.01M0.11M0.00M0.47M
Dividend Payments
Dividends Paid - Common (Quarter) 0.80M0.80M2.24M0.48M0.48M0.64M0.81M0.81M0.82M0.84M0.84M0.84M0.85M0.85M0.85M0.85M0.86M0.86M0.86M0.86M0.86M1.04M1.04M1.04M1.04M1.05M1.05M1.05M1.05M1.06M1.06M1.07M1.07M1.20M1.20M1.21M1.21M4.85M-2.43M1.21M1.21M1.22M1.20M1.20M1.20M1.20M1.20M1.20M1.20M1.20M1.20M1.20M1.20M
Additional items
Change in Cash (Quarter) -0.76M-0.11M1.13M0.29M2.48M0.58M-0.35M-0.19M-1.32M-1.62M0.25M0.17M0.38M-0.85M-1.94M0.86M-2.82M0.31M0.33M2.12M-1.40M-0.09M0.22M0.75M0.81M-1.42M0.82M-2.03M0.83M-0.12M0.30M2.18M-0.05M0.54M0.41M1.13M1.18M-0.36M-4.89M41.85M-21.56M14.73M16.43M-21.83M4.70M18.69M-18.02M9.21M-2.17M-10.10M15.84M2.39M-17.73M-2.76M72.06M-98.78M-4.12M4.80M15.96M3.90M-0.66M-4.46M
Free Cash Flow (Quarter) 0.43M0.49M1.22M0.56M1.28M0.11M2.11M0.87M-0.26M0.27M0.74M0.69M1.34M-0.42M1.37M1.65M0.21M1.15M1.89M3.16M-0.63M1.01M1.83M1.50M1.71M-0.57M2.70M0.85M2.13M0.79M1.23M1.45M2.25M2.50M1.40M3.72M2.13M1.62M2.25M2.56M4.61M0.56M4.80M7.61M2.74M2.73M3.76M7.85M4.60M3.98M9.97M0.10M0.16M5.38M3.60M3.62M-1.91M4.96M9.04M3.40M4.23M4.74M
Net Cash Flow (Quarter) -0.75M-0.28M1.28M0.55M3.16M-0.10M0.33M-0.19M-1.32M-1.62M0.25M0.17M0.38M-0.85M-1.94M0.86M-2.82M0.31M0.33M2.12M-1.40M-0.09M0.22M0.75M0.81M-1.42M0.82M-2.03M0.83M-0.12M0.30M2.18M-0.05M0.54M0.41M1.13M1.18M-0.36M-4.89M41.85M-21.56M14.73M16.43M-21.83M4.70M18.69M-18.02M9.21M-2.17M-10.10M15.84M2.39M-17.73M-2.76M72.06M-98.78M-4.12M4.80M15.96M3.90M-0.66M-4.46M