Prim SA
MAD:PRM
Cash Flow Statement
Cash Flow Statement
Prim SA
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||
| Cash Taxes Paid |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Change in Working Capital |
(19)
|
(21)
|
(24)
|
(27)
|
(29)
|
(29)
|
(29)
|
(29)
|
(28)
|
(29)
|
(30)
|
(32)
|
(35)
|
(38)
|
(41)
|
(43)
|
(40)
|
(48)
|
(51)
|
(64)
|
(75)
|
|
| Cash from Operating Activities |
1
N/A
|
0
-73%
|
7
+1 861%
|
12
+66%
|
3
-76%
|
6
+129%
|
(2)
N/A
|
3
N/A
|
45
+1 334%
|
5
-89%
|
23
+364%
|
10
-55%
|
10
-1%
|
11
+5%
|
7
-40%
|
(1)
N/A
|
25
N/A
|
24
-2%
|
5
-80%
|
(31)
N/A
|
22
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(7)
|
(6)
|
(6)
|
(6)
|
(12)
|
(12)
|
(10)
|
(11)
|
|
| Other Items |
2
|
(2)
|
0
|
(1)
|
(1)
|
0
|
2
|
1
|
(16)
|
7
|
(7)
|
(4)
|
(0)
|
14
|
2
|
9
|
4
|
4
|
(2)
|
7
|
4
|
|
| Cash from Investing Activities |
(0)
N/A
|
(4)
-986%
|
(1)
+72%
|
(3)
-143%
|
(3)
-22%
|
(2)
+29%
|
(0)
+79%
|
(1)
-76%
|
(17)
-1 916%
|
5
N/A
|
(9)
N/A
|
(6)
+37%
|
(3)
+40%
|
7
N/A
|
(3)
N/A
|
3
N/A
|
(2)
N/A
|
(9)
-322%
|
(14)
-62%
|
(4)
+74%
|
(8)
-107%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(0)
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
(1)
|
2
|
(0)
|
0
|
0
|
0
|
(3)
|
(1)
|
(0)
|
0
|
|
| Net Issuance of Debt |
1
|
5
|
(4)
|
(4)
|
3
|
(0)
|
4
|
0
|
(24)
|
(7)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
4
|
11
|
(7)
|
(2)
|
37
|
(3)
|
|
| Cash Paid for Dividends |
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(9)
|
(6)
|
(8)
|
(10)
|
(10)
|
(8)
|
(5)
|
(9)
|
(6)
|
(8)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(0)
N/A
|
4
N/A
|
(6)
N/A
|
(8)
-27%
|
(2)
+79%
|
(3)
-74%
|
1
N/A
|
(3)
N/A
|
(27)
-776%
|
(10)
+62%
|
(7)
+30%
|
(11)
-46%
|
(5)
+53%
|
(8)
-66%
|
(10)
-26%
|
(6)
+43%
|
3
N/A
|
(15)
N/A
|
(12)
+19%
|
30
N/A
|
(11)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
0
-39%
|
0
N/A
|
1
+268%
|
(2)
N/A
|
2
N/A
|
(1)
N/A
|
(1)
+48%
|
1
N/A
|
0
-92%
|
7
+7 871%
|
(5)
N/A
|
2
N/A
|
9
+292%
|
(7)
N/A
|
(3)
+52%
|
26
N/A
|
1
-98%
|
(21)
N/A
|
(4)
+79%
|
3
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-92%
|
6
N/A
|
10
+64%
|
0
-99%
|
4
+3 418%
|
(4)
N/A
|
1
N/A
|
44
+3 039%
|
3
-94%
|
21
+670%
|
9
-58%
|
7
-20%
|
4
-47%
|
1
-76%
|
(7)
N/A
|
19
N/A
|
12
-35%
|
(7)
N/A
|
(42)
-493%
|
11
N/A
|
|