Plains All American Pipeline LP
NASDAQ:PAA
Cash Flow Statement
Cash Flow Statement
Plains All American Pipeline LP
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
44
|
46
|
55
|
57
|
65
|
75
|
82
|
77
|
59
|
63
|
75
|
105
|
130
|
135
|
162
|
189
|
218
|
249
|
267
|
293
|
285
|
306
|
331
|
334
|
365
|
372
|
309
|
416
|
437
|
556
|
651
|
568
|
580
|
520
|
517
|
478
|
514
|
548
|
648
|
852
|
994
|
1 046
|
1 200
|
1 085
|
1 127
|
1 426
|
1 340
|
1 404
|
1 391
|
1 240
|
1 226
|
1 313
|
1 386
|
1 285
|
1 122
|
1 049
|
906
|
825
|
802
|
849
|
730
|
971
|
1 059
|
795
|
858
|
702
|
613
|
1 290
|
2 216
|
2 898
|
3 246
|
2 989
|
2 180
|
(1 635)
|
(1 939)
|
(2 247)
|
(2 580)
|
688
|
328
|
127
|
648
|
450
|
917
|
1 414
|
1 228
|
1 478
|
1 576
|
1 413
|
1 502
|
1 378
|
1 359
|
1 392
|
1 113
|
1 278
|
1 245
|
1 462
|
|
| Depreciation & Amortization |
24
|
27
|
27
|
30
|
34
|
38
|
42
|
45
|
46
|
48
|
53
|
58
|
69
|
75
|
78
|
81
|
84
|
87
|
88
|
93
|
100
|
118
|
149
|
168
|
180
|
188
|
188
|
195
|
211
|
221
|
225
|
234
|
236
|
245
|
253
|
255
|
256
|
252
|
251
|
255
|
249
|
246
|
269
|
414
|
482
|
504
|
509
|
391
|
365
|
379
|
388
|
393
|
384
|
395
|
405
|
410
|
432
|
439
|
534
|
464
|
514
|
521
|
445
|
564
|
517
|
523
|
442
|
501
|
520
|
529
|
628
|
574
|
601
|
633
|
651
|
655
|
653
|
662
|
694
|
711
|
774
|
827
|
873
|
934
|
965
|
991
|
1 007
|
1 030
|
1 048
|
1 046
|
1 044
|
1 041
|
1 026
|
1 034
|
981
|
953
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
17
|
10
|
(1)
|
11
|
0
|
17
|
100
|
62
|
70
|
66
|
16
|
30
|
1
|
(8)
|
(60)
|
8
|
32
|
(9)
|
16
|
8
|
(24)
|
(4)
|
132
|
78
|
55
|
101
|
(46)
|
(25)
|
(6)
|
(48)
|
(70)
|
(62)
|
(47)
|
(65)
|
23
|
2
|
32
|
167
|
105
|
95
|
100
|
(34)
|
(24)
|
(55)
|
(85)
|
(23)
|
(28)
|
15
|
23
|
(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
|
49
|
6
|
24
|
27
|
24
|
29
|
30
|
44
|
68
|
76
|
71
|
71
|
98
|
99
|
111
|
104
|
110
|
129
|
124
|
136
|
101
|
113
|
119
|
115
|
116
|
99
|
106
|
110
|
98
|
83
|
66
|
35
|
27
|
12
|
17
|
40
|
60
|
68
|
56
|
53
|
41
|
46
|
55
|
67
|
79
|
79
|
67
|
51
|
34
|
13
|
14
|
11
|
15
|
24
|
20
|
22
|
23
|
25
|
28
|
31
|
40
|
43
|
34
|
27
|
50
|
49
|
61
|
68
|
50
|
50
|
48
|
49
|
|
| Other Non-Cash Items |
12
|
16
|
8
|
10
|
(0)
|
(4)
|
(3)
|
3
|
22
|
24
|
31
|
21
|
7
|
23
|
35
|
43
|
46
|
36
|
25
|
14
|
44
|
67
|
71
|
91
|
61
|
38
|
125
|
2
|
71
|
72
|
(6)
|
80
|
19
|
28
|
14
|
53
|
94
|
100
|
118
|
126
|
120
|
98
|
223
|
230
|
97
|
147
|
15
|
10
|
125
|
150
|
153
|
165
|
401
|
350
|
311
|
272
|
106
|
94
|
71
|
85
|
28
|
34
|
104
|
104
|
167
|
211
|
217
|
(46)
|
(127)
|
(438)
|
(454)
|
(225)
|
(219)
|
3 454
|
3 431
|
3 574
|
3 669
|
342
|
711
|
881
|
347
|
686
|
446
|
303
|
(187)
|
118
|
(101)
|
(355)
|
(451)
|
(360)
|
(303)
|
(277)
|
(200)
|
(242)
|
(144)
|
(277)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
1
|
5
|
8
|
15
|
19
|
18
|
14
|
(5)
|
(3)
|
8
|
8
|
21
|
15
|
2
|
2
|
11
|
39
|
58
|
68
|
71
|
52
|
41
|
32
|
37
|
94
|
123
|
153
|
159
|
104
|
85
|
67
|
50
|
55
|
71
|
85
|
98
|
109
|
81
|
67
|
50
|
32
|
27
|
23
|
21
|
77
|
96
|
111
|
136
|
122
|
101
|
98
|
111
|
84
|
87
|
71
|
76
|
75
|
88
|
129
|
112
|
107
|
81
|
55
|
69
|
(35)
|
254
|
277
|
269
|
328
|
124
|
113
|
|
| Cash Interest Paid |
33
|
38
|
48
|
57
|
29
|
30
|
33
|
29
|
36
|
33
|
38
|
36
|
41
|
52
|
56
|
71
|
80
|
84
|
94
|
101
|
122
|
131
|
147
|
194
|
186
|
213
|
203
|
183
|
206
|
201
|
217
|
213
|
214
|
226
|
234
|
255
|
253
|
264
|
253
|
266
|
254
|
261
|
260
|
257
|
295
|
287
|
312
|
318
|
305
|
313
|
320
|
312
|
334
|
330
|
363
|
384
|
396
|
407
|
431
|
422
|
450
|
457
|
477
|
462
|
486
|
470
|
437
|
442
|
400
|
394
|
385
|
382
|
397
|
392
|
422
|
419
|
428
|
428
|
417
|
408
|
401
|
355
|
400
|
404
|
393
|
439
|
380
|
372
|
377
|
376
|
384
|
399
|
381
|
445
|
440
|
494
|
|
| Change in Working Capital |
(111)
|
(119)
|
44
|
(5)
|
86
|
158
|
151
|
169
|
(13)
|
22
|
(102)
|
(192)
|
(102)
|
(534)
|
(772)
|
(771)
|
(324)
|
(533)
|
(546)
|
(108)
|
(705)
|
62
|
89
|
282
|
190
|
338
|
481
|
(545)
|
139
|
(25)
|
(304)
|
82
|
(461)
|
(506)
|
(414)
|
(296)
|
(605)
|
(378)
|
(69)
|
315
|
1 002
|
638
|
42
|
(236)
|
(466)
|
(175)
|
355
|
139
|
74
|
17
|
(187)
|
(250)
|
(267)
|
(178)
|
(207)
|
151
|
(102)
|
(127)
|
(323)
|
(612)
|
(479)
|
(620)
|
167
|
555
|
941
|
760
|
805
|
134
|
(133)
|
53
|
(418)
|
(347)
|
(12)
|
(66)
|
(123)
|
48
|
(158)
|
(215)
|
(120)
|
(35)
|
204
|
(420)
|
(166)
|
(109)
|
297
|
129
|
325
|
(4)
|
652
|
394
|
153
|
641
|
579
|
625
|
646
|
740
|
|
| Cash from Operating Activities |
(30)
N/A
|
(32)
-5%
|
135
N/A
|
92
-32%
|
185
+101%
|
267
+44%
|
272
+2%
|
294
+8%
|
115
-61%
|
157
+36%
|
58
-63%
|
(8)
N/A
|
104
N/A
|
(301)
N/A
|
(497)
-65%
|
(459)
+8%
|
24
N/A
|
(162)
N/A
|
(165)
-2%
|
292
N/A
|
(276)
N/A
|
553
N/A
|
639
+16%
|
874
+37%
|
796
-9%
|
933
+17%
|
1 100
+18%
|
67
-94%
|
857
+1 189%
|
826
-4%
|
568
-31%
|
965
+70%
|
365
-62%
|
278
-24%
|
361
+30%
|
481
+33%
|
259
-46%
|
522
+102%
|
948
+82%
|
1 548
+63%
|
2 365
+53%
|
2 028
-14%
|
1 741
-14%
|
1 493
-14%
|
1 240
-17%
|
1 902
+53%
|
2 229
+17%
|
1 954
-12%
|
1 954
N/A
|
1 797
-8%
|
1 580
-12%
|
1 638
+4%
|
2 004
+22%
|
1 914
-4%
|
1 701
-11%
|
1 948
+15%
|
1 358
-30%
|
1 261
-7%
|
1 085
-14%
|
778
-28%
|
733
-6%
|
914
+25%
|
1 807
+98%
|
2 009
+11%
|
2 499
+24%
|
2 204
-12%
|
2 053
-7%
|
1 875
-9%
|
2 608
+39%
|
3 120
+20%
|
3 057
-2%
|
3 092
+1%
|
2 504
-19%
|
2 361
-6%
|
2 014
-15%
|
1 982
-2%
|
1 514
-24%
|
1 415
-7%
|
1 566
+11%
|
1 619
+3%
|
1 996
+23%
|
1 545
-23%
|
2 102
+36%
|
2 709
+29%
|
2 408
-11%
|
2 811
+17%
|
2 907
+3%
|
2 050
-29%
|
2 727
+33%
|
2 403
-12%
|
2 168
-10%
|
2 774
+28%
|
2 490
-10%
|
2 710
+9%
|
2 751
+2%
|
2 877
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(31)
|
(33)
|
(35)
|
(41)
|
(44)
|
(57)
|
(65)
|
(65)
|
(64)
|
(60)
|
(77)
|
(117)
|
(154)
|
(171)
|
(175)
|
(164)
|
(177)
|
(199)
|
(265)
|
(341)
|
(412)
|
(486)
|
(520)
|
(548)
|
(563)
|
(582)
|
(592)
|
(589)
|
(556)
|
(516)
|
(497)
|
(460)
|
(448)
|
(447)
|
(429)
|
(451)
|
(449)
|
(523)
|
(577)
|
(635)
|
(813)
|
(921)
|
(1 038)
|
(1 204)
|
(1 300)
|
(1 440)
|
(1 630)
|
(1 735)
|
(1 871)
|
(1 984)
|
(2 040)
|
(2 093)
|
(2 118)
|
(2 191)
|
(2 258)
|
(2 212)
|
(2 047)
|
(1 762)
|
(1 501)
|
(1 341)
|
(1 244)
|
(1 184)
|
(1 082)
|
(1 026)
|
(1 017)
|
(1 201)
|
(1 432)
|
(1 679)
|
(1 709)
|
(1 621)
|
(1 447)
|
(1 255)
|
(1 209)
|
(1 073)
|
(923)
|
(752)
|
(599)
|
(450)
|
(389)
|
(336)
|
(379)
|
(404)
|
(460)
|
(539)
|
(521)
|
(570)
|
(581)
|
(582)
|
(630)
|
(613)
|
(633)
|
(640)
|
(668)
|
(655)
|
(678)
|
|
| Other Items |
(228)
|
(241)
|
(98)
|
(343)
|
(334)
|
(365)
|
(407)
|
(145)
|
(207)
|
(306)
|
(547)
|
(577)
|
(534)
|
(403)
|
(103)
|
(157)
|
(133)
|
(143)
|
(493)
|
(578)
|
(1 310)
|
(1 315)
|
(968)
|
(821)
|
(115)
|
(91)
|
(772)
|
(702)
|
(750)
|
(719)
|
(89)
|
(164)
|
(226)
|
(258)
|
(364)
|
(315)
|
(400)
|
(1 136)
|
(977)
|
(964)
|
(1 385)
|
(2 255)
|
(2 110)
|
(2 173)
|
(2 188)
|
(646)
|
(846)
|
(726)
|
82
|
138
|
162
|
63
|
(1 203)
|
(1 320)
|
(1 347)
|
(1 443)
|
(318)
|
(104)
|
53
|
186
|
68
|
(1 233)
|
(1 221)
|
(1 300)
|
(544)
|
717
|
779
|
1 641
|
866
|
688
|
336
|
(549)
|
(510)
|
(737)
|
(572)
|
(541)
|
(341)
|
8
|
(68)
|
840
|
722
|
792
|
950
|
77
|
13
|
234
|
161
|
(98)
|
(120)
|
(491)
|
(501)
|
(865)
|
(864)
|
(1 724)
|
(1 854)
|
(1 417)
|
|
| Cash from Investing Activities |
(250)
N/A
|
(272)
-9%
|
(131)
+52%
|
(378)
-189%
|
(375)
+1%
|
(409)
-9%
|
(465)
-14%
|
(210)
+55%
|
(272)
-29%
|
(369)
-36%
|
(607)
-64%
|
(654)
-8%
|
(651)
+0%
|
(557)
+14%
|
(274)
+51%
|
(332)
-21%
|
(297)
+11%
|
(320)
-8%
|
(692)
-117%
|
(843)
-22%
|
(1 651)
-96%
|
(1 727)
-5%
|
(1 454)
+16%
|
(1 341)
+8%
|
(663)
+51%
|
(654)
+1%
|
(1 354)
-107%
|
(1 294)
+4%
|
(1 339)
-3%
|
(1 275)
+5%
|
(605)
+53%
|
(661)
-9%
|
(686)
-4%
|
(706)
-3%
|
(811)
-15%
|
(744)
+8%
|
(851)
-14%
|
(1 585)
-86%
|
(1 500)
+5%
|
(1 541)
-3%
|
(2 020)
-31%
|
(3 068)
-52%
|
(3 031)
+1%
|
(3 211)
-6%
|
(3 392)
-6%
|
(1 946)
+43%
|
(2 286)
-17%
|
(2 356)
-3%
|
(1 653)
+30%
|
(1 733)
-5%
|
(1 822)
-5%
|
(1 977)
-9%
|
(3 296)
-67%
|
(3 438)
-4%
|
(3 538)
-3%
|
(3 701)
-5%
|
(2 530)
+32%
|
(2 151)
+15%
|
(1 709)
+21%
|
(1 315)
+23%
|
(1 273)
+3%
|
(2 477)
-95%
|
(2 405)
+3%
|
(2 382)
+1%
|
(1 570)
+34%
|
(300)
+81%
|
(422)
-41%
|
209
N/A
|
(813)
N/A
|
(1 021)
-26%
|
(1 285)
-26%
|
(1 996)
-55%
|
(1 765)
+12%
|
(1 946)
-10%
|
(1 645)
+15%
|
(1 464)
+11%
|
(1 093)
+25%
|
(591)
+46%
|
(518)
+12%
|
451
N/A
|
386
-14%
|
413
+7%
|
546
+32%
|
(383)
N/A
|
(526)
-37%
|
(287)
+45%
|
(409)
-43%
|
(679)
-66%
|
(702)
-3%
|
(1 121)
-60%
|
(1 114)
+1%
|
(1 498)
-34%
|
(1 504)
0%
|
(2 392)
-59%
|
(2 509)
-5%
|
(2 095)
+17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
228
|
0
|
121
|
273
|
145
|
209
|
209
|
155
|
250
|
187
|
288
|
351
|
262
|
284
|
183
|
236
|
264
|
343
|
394
|
343
|
643
|
542
|
873
|
710
|
383
|
383
|
316
|
316
|
315
|
525
|
210
|
458
|
458
|
248
|
248
|
0
|
296
|
799
|
799
|
799
|
889
|
841
|
921
|
1 198
|
979
|
655
|
805
|
607
|
465
|
485
|
557
|
680
|
848
|
1 796
|
1 494
|
1 292
|
1 099
|
1 570
|
1 569
|
1 852
|
2 365
|
2 459
|
2 460
|
2 177
|
2 452
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
(103)
|
(167)
|
(178)
|
(203)
|
(199)
|
(135)
|
(74)
|
(49)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(333)
|
(341)
|
(341)
|
|
| Net Issuance of Debt |
134
|
167
|
(32)
|
116
|
150
|
44
|
100
|
(129)
|
34
|
157
|
408
|
466
|
456
|
767
|
803
|
755
|
212
|
342
|
673
|
278
|
1 563
|
963
|
327
|
345
|
(54)
|
(195)
|
406
|
1 197
|
687
|
464
|
398
|
524
|
471
|
810
|
578
|
192
|
734
|
352
|
150
|
(370)
|
(759)
|
1 101
|
1 310
|
1 525
|
2 207
|
476
|
381
|
996
|
425
|
677
|
965
|
954
|
2 229
|
1 623
|
1 877
|
2 065
|
1 380
|
603
|
786
|
412
|
(186)
|
573
|
(419)
|
(326)
|
(2 004)
|
(1 408)
|
(1 251)
|
(1 838)
|
(701)
|
(545)
|
(311)
|
639
|
416
|
412
|
411
|
(157)
|
427
|
(145)
|
(212)
|
(911)
|
(912)
|
(704)
|
(1 221)
|
(749)
|
(750)
|
(782)
|
(515)
|
(400)
|
(667)
|
(160)
|
(50)
|
579
|
489
|
1 781
|
1 669
|
1 826
|
|
| Cash Paid for Dividends |
(76)
|
(83)
|
(90)
|
(95)
|
(100)
|
(105)
|
(112)
|
(118)
|
(122)
|
(129)
|
(136)
|
(147)
|
(158)
|
(168)
|
(178)
|
(188)
|
(197)
|
(209)
|
(225)
|
(61)
|
(263)
|
(310)
|
(355)
|
(586)
|
(451)
|
(470)
|
(490)
|
(513)
|
(532)
|
(548)
|
(572)
|
(582)
|
(605)
|
(631)
|
(649)
|
(670)
|
(682)
|
(700)
|
(729)
|
(759)
|
(791)
|
(832)
|
(872)
|
(917)
|
(969)
|
(1 018)
|
(1 065)
|
(1 114)
|
(1 160)
|
(1 214)
|
(1 273)
|
(1 337)
|
(1 407)
|
(1 469)
|
(1 545)
|
(1 613)
|
(1 671)
|
(1 714)
|
(1 727)
|
(1 732)
|
(1 627)
|
(1 565)
|
(1 531)
|
(1 496)
|
(1 391)
|
(1 238)
|
(1 118)
|
(976)
|
(1 032)
|
(1 069)
|
(1 114)
|
(1 157)
|
(1 202)
|
(1 246)
|
(1 115)
|
(985)
|
(853)
|
(721)
|
(720)
|
(718)
|
(715)
|
(712)
|
(735)
|
(758)
|
(782)
|
(860)
|
(892)
|
(951)
|
(989)
|
(1 034)
|
(1 072)
|
(1 109)
|
(1 145)
|
(1 189)
|
(1 225)
|
(1 260)
|
|
| Other |
(6)
|
(7)
|
1
|
(8)
|
(5)
|
(5)
|
(5)
|
6
|
(5)
|
(6)
|
(6)
|
(8)
|
(5)
|
(7)
|
(10)
|
(9)
|
(8)
|
(6)
|
(7)
|
(8)
|
(16)
|
(15)
|
(12)
|
(10)
|
(2)
|
0
|
(7)
|
254
|
(6)
|
0
|
(6)
|
(724)
|
14
|
15
|
285
|
739
|
256
|
616
|
341
|
331
|
316
|
(66)
|
(69)
|
(68)
|
(66)
|
(57)
|
(58)
|
(81)
|
(11)
|
(1)
|
4
|
44
|
(13)
|
8
|
16
|
2
|
(8)
|
4
|
1
|
11
|
4
|
98
|
100
|
18
|
0
|
(62)
|
(63)
|
(61)
|
(24)
|
(30)
|
89
|
72
|
66
|
120
|
(13)
|
9
|
41
|
(14)
|
(89)
|
(129)
|
(179)
|
(275)
|
(251)
|
(243)
|
(325)
|
(419)
|
(429)
|
(381)
|
(320)
|
(279)
|
(298)
|
(367)
|
(421)
|
(473)
|
(453)
|
(472)
|
|
| Cash from Financing Activities |
280
N/A
|
305
+9%
|
0
-100%
|
287
+71 550%
|
190
-34%
|
144
-24%
|
192
+34%
|
(85)
N/A
|
157
N/A
|
209
+33%
|
554
+165%
|
662
+19%
|
555
-16%
|
876
+58%
|
797
-9%
|
795
0%
|
271
-66%
|
470
+73%
|
835
+78%
|
553
-34%
|
1 927
+248%
|
1 179
-39%
|
834
-29%
|
460
-45%
|
(124)
N/A
|
(284)
-129%
|
224
N/A
|
1 253
+459%
|
464
-63%
|
435
-6%
|
30
-93%
|
(324)
N/A
|
338
N/A
|
442
+31%
|
462
+5%
|
261
-44%
|
604
+131%
|
1 067
+77%
|
561
-47%
|
1
-100%
|
(345)
N/A
|
1 044
N/A
|
1 290
+24%
|
1 738
+35%
|
2 151
+24%
|
56
-97%
|
63
+13%
|
408
+548%
|
(281)
N/A
|
(53)
+81%
|
253
N/A
|
341
+35%
|
1 657
+386%
|
1 958
+18%
|
1 842
-6%
|
1 746
-5%
|
800
-54%
|
463
-42%
|
629
+36%
|
543
-14%
|
556
+2%
|
1 565
+181%
|
610
-61%
|
373
-39%
|
(943)
N/A
|
(1 920)
-104%
|
(1 644)
+14%
|
(2 087)
-27%
|
(1 757)
+16%
|
(1 644)
+6%
|
(1 336)
+19%
|
(446)
+67%
|
(720)
-61%
|
(714)
+1%
|
(717)
0%
|
(1 133)
-58%
|
(435)
+62%
|
(930)
-114%
|
(1 124)
-21%
|
(1 925)
-71%
|
(1 984)
-3%
|
(1 894)
+5%
|
(2 406)
-27%
|
(1 885)
+22%
|
(1 931)
-2%
|
(2 110)
-9%
|
(1 836)
+13%
|
(1 732)
+6%
|
(1 976)
-14%
|
(1 473)
+25%
|
(1 420)
+4%
|
(897)
+37%
|
(1 077)
-20%
|
(214)
+80%
|
(350)
-64%
|
(247)
+29%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
1
|
0
|
(0)
|
2
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
1
|
1
|
2
|
18
|
9
|
4
|
6
|
(3)
|
(1)
|
5
|
4
|
3
|
(1)
|
(3)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(10)
|
(9)
|
(11)
|
(2)
|
(1)
|
(2)
|
(2)
|
(5)
|
(3)
|
(5)
|
0
|
(1)
|
(3)
|
(6)
|
(4)
|
(5)
|
(4)
|
5
|
1
|
3
|
4
|
0
|
1
|
2
|
4
|
1
|
0
|
(1)
|
(9)
|
(9)
|
(9)
|
(11)
|
(3)
|
(10)
|
(9)
|
(7)
|
(8)
|
0
|
3
|
3
|
(5)
|
(2)
|
(6)
|
(12)
|
(3)
|
(6)
|
4
|
(2)
|
0
|
(4)
|
(14)
|
1
|
(11)
|
(8)
|
14
|
5
|
|
| Net Change in Cash |
0
N/A
|
2
N/A
|
5
+147%
|
0
-91%
|
0
-75%
|
2
+2 000%
|
(0)
N/A
|
(1)
-700%
|
1
N/A
|
(3)
N/A
|
6
N/A
|
1
-81%
|
9
+642%
|
20
+124%
|
26
+31%
|
4
-87%
|
(3)
N/A
|
(12)
-310%
|
(30)
-145%
|
3
N/A
|
1
-62%
|
7
+560%
|
36
+450%
|
2
-96%
|
13
+767%
|
1
-95%
|
(33)
N/A
|
25
N/A
|
(13)
N/A
|
(10)
+23%
|
(4)
+60%
|
(21)
-425%
|
14
N/A
|
9
-36%
|
8
-11%
|
(3)
N/A
|
11
N/A
|
3
-73%
|
8
+167%
|
1
-88%
|
(10)
N/A
|
(5)
+50%
|
(11)
-120%
|
18
N/A
|
(2)
N/A
|
10
N/A
|
4
-60%
|
1
-75%
|
17
+1 600%
|
6
-65%
|
11
+83%
|
1
-91%
|
362
+36 100%
|
428
+18%
|
1
-100%
|
(12)
N/A
|
(376)
-3 033%
|
(422)
-12%
|
6
N/A
|
9
+50%
|
20
+122%
|
2
-90%
|
13
+550%
|
2
-85%
|
(10)
N/A
|
(15)
-50%
|
(13)
+13%
|
(4)
+69%
|
29
N/A
|
446
+1 438%
|
427
-4%
|
639
+50%
|
16
-97%
|
(309)
N/A
|
(357)
-16%
|
(622)
-74%
|
(22)
+96%
|
(106)
-382%
|
(73)
+31%
|
148
N/A
|
393
+166%
|
62
-84%
|
236
+281%
|
429
+82%
|
(52)
N/A
|
408
N/A
|
666
+63%
|
(363)
N/A
|
49
N/A
|
(195)
N/A
|
(380)
-95%
|
380
N/A
|
(102)
N/A
|
96
N/A
|
(94)
N/A
|
540
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(51)
N/A
|
(63)
-22%
|
102
N/A
|
57
-44%
|
144
+152%
|
223
+54%
|
215
-4%
|
228
+6%
|
50
-78%
|
93
+87%
|
(3)
N/A
|
(85)
-3 280%
|
(13)
+85%
|
(454)
-3 422%
|
(668)
-47%
|
(634)
+5%
|
(140)
+78%
|
(339)
-142%
|
(365)
-8%
|
27
N/A
|
(617)
N/A
|
141
N/A
|
153
+9%
|
355
+132%
|
248
-30%
|
370
+49%
|
517
+40%
|
(526)
N/A
|
268
N/A
|
270
+1%
|
52
-81%
|
468
+800%
|
(95)
N/A
|
(170)
-79%
|
(86)
+49%
|
52
N/A
|
(192)
N/A
|
73
N/A
|
425
+482%
|
971
+128%
|
1 730
+78%
|
1 215
-30%
|
820
-33%
|
455
-45%
|
36
-92%
|
602
+1 572%
|
789
+31%
|
324
-59%
|
219
-32%
|
(74)
N/A
|
(404)
-446%
|
(402)
+0%
|
(89)
+78%
|
(204)
-129%
|
(490)
-140%
|
(310)
+37%
|
(854)
-175%
|
(786)
+8%
|
(677)
+14%
|
(723)
-7%
|
(608)
+16%
|
(330)
+46%
|
623
N/A
|
927
+49%
|
1 473
+59%
|
1 187
-19%
|
852
-28%
|
443
-48%
|
929
+110%
|
1 411
+52%
|
1 436
+2%
|
1 645
+15%
|
1 249
-24%
|
1 152
-8%
|
941
-18%
|
1 059
+13%
|
762
-28%
|
816
+7%
|
1 116
+37%
|
1 230
+10%
|
1 660
+35%
|
1 166
-30%
|
1 698
+46%
|
2 249
+32%
|
1 869
-17%
|
2 290
+23%
|
2 337
+2%
|
1 469
-37%
|
2 145
+46%
|
1 773
-17%
|
1 555
-12%
|
2 141
+38%
|
1 850
-14%
|
2 042
+10%
|
2 096
+3%
|
2 199
+5%
|
|