PriceSmart Inc
NASDAQ:PSMT
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
PriceSmart Inc
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
5
|
11
|
12
|
11
|
2
|
(21)
|
(29)
|
(34)
|
(33)
|
(21)
|
(16)
|
(14)
|
(20)
|
(23)
|
(21)
|
(15)
|
0
|
8
|
11
|
14
|
16
|
13
|
15
|
18
|
24
|
38
|
42
|
46
|
44
|
43
|
42
|
43
|
47
|
49
|
54
|
58
|
62
|
62
|
61
|
63
|
63
|
68
|
74
|
78
|
81
|
84
|
86
|
89
|
92
|
93
|
92
|
89
|
89
|
89
|
92
|
93
|
89
|
89
|
90
|
91
|
93
|
91
|
88
|
75
|
75
|
74
|
67
|
76
|
72
|
74
|
79
|
80
|
79
|
78
|
86
|
89
|
99
|
98
|
101
|
104
|
101
|
105
|
107
|
107
|
117
|
109
|
114
|
122
|
125
|
139
|
138
|
143
|
145
|
148
|
151
|
|
| Depreciation & Amortization |
12
|
12
|
13
|
14
|
14
|
14
|
13
|
12
|
13
|
13
|
12
|
12
|
10
|
9
|
10
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
9
|
10
|
10
|
11
|
11
|
12
|
13
|
13
|
14
|
15
|
15
|
15
|
15
|
16
|
17
|
18
|
21
|
23
|
24
|
25
|
24
|
24
|
24
|
24
|
24
|
25
|
27
|
27
|
29
|
30
|
31
|
33
|
34
|
36
|
37
|
38
|
40
|
42
|
44
|
45
|
46
|
47
|
49
|
50
|
53
|
54
|
56
|
55
|
55
|
56
|
57
|
60
|
61
|
62
|
63
|
65
|
65
|
65
|
66
|
67
|
68
|
70
|
71
|
71
|
73
|
75
|
77
|
81
|
83
|
84
|
85
|
87
|
88
|
91
|
|
| Change in Deffered Taxes |
0
|
1
|
0
|
(13)
|
(14)
|
(15)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
2
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(1)
|
0
|
1
|
4
|
3
|
4
|
4
|
1
|
1
|
0
|
(1)
|
2
|
3
|
2
|
3
|
3
|
2
|
3
|
3
|
2
|
5
|
3
|
4
|
3
|
1
|
1
|
(2)
|
3
|
3
|
2
|
7
|
(3)
|
(4)
|
5
|
1
|
7
|
8
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(6)
|
(3)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(2)
|
(1)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(7)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
6
|
6
|
7
|
7
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
9
|
10
|
10
|
14
|
15
|
15
|
15
|
12
|
12
|
13
|
14
|
15
|
16
|
17
|
18
|
19
|
19
|
18
|
17
|
16
|
19
|
18
|
17
|
16
|
13
|
16
|
17
|
18
|
18
|
18
|
19
|
20
|
|
| Other Non-Cash Items |
1
|
1
|
(10)
|
4
|
5
|
6
|
7
|
6
|
7
|
8
|
0
|
(1)
|
0
|
7
|
12
|
13
|
12
|
4
|
3
|
4
|
4
|
3
|
12
|
12
|
9
|
13
|
5
|
6
|
9
|
5
|
1
|
1
|
0
|
1
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
7
|
15
|
16
|
17
|
17
|
10
|
11
|
12
|
12
|
12
|
11
|
13
|
13
|
13
|
17
|
16
|
17
|
16
|
13
|
13
|
13
|
14
|
15
|
17
|
18
|
20
|
20
|
20
|
19
|
18
|
18
|
20
|
18
|
30
|
29
|
27
|
30
|
19
|
21
|
21
|
21
|
21
|
22
|
|
| Cash Taxes Paid |
2
|
3
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
5
|
6
|
8
|
10
|
11
|
12
|
10
|
13
|
13
|
13
|
16
|
13
|
13
|
15
|
17
|
19
|
22
|
22
|
22
|
22
|
25
|
26
|
29
|
29
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
84
|
0
|
|
| Cash Interest Paid |
7
|
8
|
9
|
11
|
10
|
11
|
8
|
8
|
9
|
7
|
7
|
6
|
5
|
4
|
6
|
6
|
7
|
7
|
3
|
2
|
(0)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
11
|
0
|
|
| Change in Working Capital |
(11)
|
(13)
|
(13)
|
(4)
|
(4)
|
15
|
7
|
6
|
20
|
10
|
20
|
10
|
15
|
13
|
3
|
9
|
(4)
|
8
|
2
|
(4)
|
3
|
(12)
|
0
|
1
|
(2)
|
(4)
|
(9)
|
(12)
|
(8)
|
0
|
(0)
|
(8)
|
7
|
5
|
10
|
3
|
(3)
|
(16)
|
(11)
|
(18)
|
(5)
|
21
|
(8)
|
5
|
(7)
|
(32)
|
13
|
(33)
|
(19)
|
12
|
7
|
28
|
(16)
|
(5)
|
(32)
|
(19)
|
20
|
13
|
1
|
(3)
|
(11)
|
(41)
|
(23)
|
(32)
|
(24)
|
(12)
|
(28)
|
10
|
(11)
|
1
|
30
|
19
|
40
|
86
|
109
|
64
|
33
|
(14)
|
(52)
|
(51)
|
(97)
|
(71)
|
(65)
|
(25)
|
51
|
37
|
51
|
54
|
47
|
7
|
(29)
|
(33)
|
(37)
|
(27)
|
8
|
37
|
|
| Cash from Operating Activities |
5
N/A
|
5
+11%
|
2
-66%
|
13
+665%
|
12
-5%
|
22
+81%
|
4
-80%
|
(6)
N/A
|
3
N/A
|
(4)
N/A
|
13
N/A
|
7
-49%
|
12
+77%
|
11
-6%
|
6
-48%
|
14
+144%
|
7
-47%
|
26
+255%
|
25
-6%
|
22
-12%
|
31
+43%
|
17
-46%
|
34
+104%
|
37
+9%
|
34
-9%
|
43
+27%
|
44
+2%
|
46
+4%
|
58
+27%
|
58
0%
|
55
-4%
|
50
-10%
|
66
+33%
|
69
+4%
|
83
+21%
|
81
-3%
|
80
0%
|
71
-12%
|
76
+7%
|
69
-9%
|
86
+24%
|
113
+32%
|
90
-20%
|
110
+23%
|
103
-6%
|
81
-22%
|
131
+62%
|
85
-35%
|
105
+24%
|
140
+33%
|
137
-2%
|
161
+17%
|
114
-30%
|
127
+12%
|
110
-14%
|
125
+14%
|
167
+33%
|
156
-7%
|
142
-9%
|
142
+0%
|
137
-4%
|
117
-15%
|
123
+5%
|
111
-10%
|
118
+6%
|
127
+8%
|
120
-6%
|
155
+30%
|
137
-12%
|
142
+4%
|
170
+20%
|
161
-6%
|
183
+14%
|
231
+26%
|
259
+12%
|
225
-13%
|
200
-11%
|
165
-17%
|
127
-23%
|
132
+4%
|
90
-32%
|
112
+24%
|
122
+9%
|
166
+36%
|
246
+49%
|
242
-2%
|
257
+6%
|
268
+4%
|
268
+0%
|
238
-11%
|
208
-13%
|
205
-1%
|
206
+1%
|
221
+7%
|
261
+18%
|
294
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(48)
|
(50)
|
(34)
|
(31)
|
(27)
|
(27)
|
(14)
|
(8)
|
(4)
|
3
|
(1)
|
(4)
|
(5)
|
(5)
|
(11)
|
(22)
|
(25)
|
(31)
|
(33)
|
(22)
|
(20)
|
(28)
|
(31)
|
(35)
|
(40)
|
(29)
|
(24)
|
(28)
|
(34)
|
(42)
|
(50)
|
(44)
|
(50)
|
(50)
|
(50)
|
(56)
|
(45)
|
(47)
|
(47)
|
(41)
|
(47)
|
(48)
|
(53)
|
(59)
|
(70)
|
(69)
|
(70)
|
(74)
|
(89)
|
(100)
|
(118)
|
(126)
|
(102)
|
(98)
|
(89)
|
(81)
|
(79)
|
(78)
|
(78)
|
(77)
|
(133)
|
(126)
|
(135)
|
(138)
|
(95)
|
(111)
|
(98)
|
(114)
|
(115)
|
(110)
|
(140)
|
(142)
|
(148)
|
(143)
|
(100)
|
(84)
|
(77)
|
(84)
|
(113)
|
(122)
|
(127)
|
(138)
|
(121)
|
(115)
|
(113)
|
(119)
|
(143)
|
(152)
|
(193)
|
(188)
|
(169)
|
(163)
|
(128)
|
(128)
|
(158)
|
(169)
|
|
| Other Items |
(2)
|
(3)
|
(15)
|
(19)
|
(28)
|
(12)
|
(15)
|
0
|
0
|
(3)
|
4
|
4
|
4
|
(2)
|
0
|
(2)
|
(0)
|
(0)
|
5
|
7
|
6
|
7
|
(2)
|
(9)
|
(20)
|
(20)
|
(18)
|
(17)
|
(7)
|
(5)
|
(5)
|
1
|
2
|
(4)
|
(4)
|
(4)
|
(3)
|
8
|
8
|
8
|
8
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(5)
|
(2)
|
(0)
|
0
|
3
|
2
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(39)
|
(59)
|
(77)
|
(56)
|
(10)
|
12
|
37
|
15
|
1
|
(8)
|
(24)
|
(31)
|
(52)
|
(51)
|
(27)
|
(4)
|
43
|
62
|
54
|
46
|
31
|
(27)
|
(93)
|
(80)
|
(79)
|
(38)
|
14
|
(7)
|
(11)
|
(22)
|
6
|
29
|
(21)
|
|
| Cash from Investing Activities |
(50)
N/A
|
(53)
-7%
|
(49)
+7%
|
(50)
-2%
|
(55)
-10%
|
(39)
+29%
|
(29)
+25%
|
(18)
+38%
|
(10)
+45%
|
(0)
+97%
|
3
N/A
|
(0)
N/A
|
(1)
-133%
|
(7)
-857%
|
(11)
-61%
|
(24)
-122%
|
(26)
-7%
|
(31)
-19%
|
(27)
+11%
|
(15)
+47%
|
(14)
+6%
|
(22)
-57%
|
(33)
-53%
|
(44)
-34%
|
(60)
-35%
|
(49)
+18%
|
(41)
+16%
|
(45)
-10%
|
(41)
+9%
|
(47)
-14%
|
(55)
-17%
|
(43)
+22%
|
(48)
-12%
|
(53)
-11%
|
(54)
-2%
|
(60)
-10%
|
(49)
+18%
|
(39)
+19%
|
(39)
0%
|
(34)
+15%
|
(40)
-18%
|
(48)
-20%
|
(53)
-10%
|
(60)
-13%
|
(70)
-18%
|
(70)
+0%
|
(72)
-3%
|
(75)
-4%
|
(92)
-23%
|
(103)
-12%
|
(120)
-16%
|
(131)
-9%
|
(104)
+21%
|
(99)
+5%
|
(89)
+10%
|
(77)
+13%
|
(78)
0%
|
(78)
0%
|
(78)
-1%
|
(78)
+0%
|
(133)
-71%
|
(126)
+5%
|
(135)
-7%
|
(177)
-31%
|
(153)
+14%
|
(188)
-23%
|
(154)
+18%
|
(124)
+19%
|
(103)
+17%
|
(73)
+29%
|
(125)
-72%
|
(141)
-13%
|
(157)
-11%
|
(168)
-7%
|
(131)
+22%
|
(136)
-4%
|
(128)
+6%
|
(111)
+13%
|
(117)
-5%
|
(79)
+33%
|
(65)
+17%
|
(84)
-30%
|
(75)
+11%
|
(84)
-13%
|
(140)
-67%
|
(211)
-50%
|
(222)
-5%
|
(231)
-4%
|
(231)
0%
|
(174)
+25%
|
(175)
-1%
|
(175)
+0%
|
(150)
+14%
|
(122)
+19%
|
(129)
-6%
|
(190)
-47%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
26
|
34
|
33
|
35
|
14
|
3
|
25
|
27
|
27
|
27
|
5
|
0
|
48
|
48
|
48
|
50
|
21
|
21
|
21
|
20
|
(0)
|
0
|
3
|
4
|
3
|
3
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(3)
|
(3)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(3)
|
(3)
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(8)
|
(8)
|
(13)
|
(82)
|
(79)
|
(79)
|
(73)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
|
| Net Issuance of Debt |
48
|
19
|
15
|
17
|
17
|
28
|
(3)
|
(10)
|
(21)
|
(36)
|
(19)
|
(27)
|
(28)
|
(53)
|
(54)
|
(46)
|
(36)
|
(11)
|
(23)
|
(25)
|
(21)
|
(15)
|
(6)
|
20
|
16
|
19
|
16
|
7
|
16
|
15
|
16
|
23
|
22
|
23
|
20
|
16
|
7
|
12
|
6
|
11
|
18
|
11
|
9
|
3
|
(4)
|
(6)
|
(4)
|
(3)
|
(16)
|
18
|
18
|
41
|
57
|
17
|
32
|
6
|
(1)
|
13
|
8
|
1
|
32
|
27
|
2
|
4
|
(26)
|
(19)
|
(4)
|
(2)
|
(0)
|
(11)
|
(5)
|
36
|
38
|
116
|
101
|
41
|
17
|
(88)
|
(67)
|
(42)
|
15
|
36
|
21
|
33
|
3
|
(1)
|
0
|
(20)
|
(20)
|
(11)
|
(10)
|
(20)
|
(23)
|
(23)
|
60
|
63
|
|
| Cash Paid for Dividends |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(17)
|
(12)
|
(20)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(17)
|
(17)
|
(18)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(20)
|
(20)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(24)
|
(24)
|
(27)
|
0
|
(28)
|
(28)
|
(29)
|
0
|
(32)
|
(63)
|
(66)
|
0
|
(68)
|
(37)
|
(39)
|
0
|
|
| Other |
(12)
|
(7)
|
0
|
(5)
|
(5)
|
(11)
|
4
|
8
|
14
|
14
|
25
|
23
|
15
|
25
|
7
|
19
|
23
|
13
|
13
|
(12)
|
(12)
|
(12)
|
0
|
0
|
9
|
9
|
7
|
7
|
(12)
|
(2)
|
(0)
|
0
|
10
|
(6)
|
(6)
|
(14)
|
(12)
|
(14)
|
(16)
|
(14)
|
(23)
|
(16)
|
(13)
|
(7)
|
4
|
4
|
3
|
11
|
10
|
10
|
10
|
2
|
5
|
4
|
(23)
|
(23)
|
(27)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
62
N/A
|
46
-25%
|
48
+5%
|
46
-5%
|
25
-46%
|
19
-24%
|
24
+26%
|
23
-1%
|
18
-21%
|
5
-76%
|
11
+144%
|
(4)
N/A
|
35
N/A
|
20
-43%
|
2
-91%
|
23
+1 161%
|
8
-64%
|
23
+183%
|
11
-53%
|
(18)
N/A
|
(33)
-88%
|
(32)
+3%
|
(7)
+77%
|
14
N/A
|
19
+33%
|
21
+13%
|
14
-36%
|
4
-71%
|
(14)
N/A
|
0
N/A
|
(4)
N/A
|
8
N/A
|
17
+104%
|
3
-83%
|
(1)
N/A
|
(14)
-1 136%
|
(25)
-85%
|
(21)
+15%
|
(31)
-43%
|
(24)
+21%
|
(25)
-5%
|
(26)
-2%
|
(25)
+2%
|
(25)
+2%
|
(22)
+13%
|
(23)
-8%
|
(22)
+6%
|
(13)
+40%
|
(30)
-131%
|
4
N/A
|
2
-50%
|
17
+774%
|
35
+113%
|
(4)
N/A
|
(17)
-286%
|
(43)
-154%
|
(51)
-18%
|
(37)
+28%
|
(17)
+53%
|
(24)
-39%
|
7
N/A
|
2
-70%
|
(22)
N/A
|
(20)
+10%
|
(50)
-151%
|
(42)
+16%
|
(28)
+34%
|
(26)
+6%
|
(26)
+1%
|
(37)
-44%
|
(32)
+13%
|
9
N/A
|
12
+39%
|
91
+646%
|
76
-17%
|
16
-79%
|
(10)
N/A
|
(115)
-1 097%
|
(95)
+17%
|
(72)
+25%
|
(17)
+77%
|
5
N/A
|
(12)
N/A
|
1
N/A
|
(33)
N/A
|
(37)
-11%
|
(41)
-12%
|
(130)
-217%
|
(130)
0%
|
(152)
-17%
|
(150)
+1%
|
(93)
+38%
|
(98)
-6%
|
(68)
+31%
|
14
N/A
|
16
+10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(3)
|
(3)
|
(5)
|
(6)
|
(8)
|
(10)
|
(8)
|
(8)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
0
|
1
|
0
|
1
|
1
|
2
|
1
|
1
|
(0)
|
(2)
|
(3)
|
(0)
|
(1)
|
0
|
1
|
1
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
1
|
2
|
1
|
1
|
(2)
|
(2)
|
(1)
|
(0)
|
2
|
0
|
(1)
|
(0)
|
(6)
|
(4)
|
(9)
|
(9)
|
(4)
|
(5)
|
(1)
|
(2)
|
(11)
|
(12)
|
(13)
|
(13)
|
(3)
|
(4)
|
(1)
|
(2)
|
(3)
|
1
|
(3)
|
(1)
|
(7)
|
(10)
|
(7)
|
(9)
|
(4)
|
(2)
|
(0)
|
(3)
|
(6)
|
(8)
|
(12)
|
(7)
|
(4)
|
(1)
|
(1)
|
(8)
|
1
|
6
|
13
|
19
|
7
|
(2)
|
(5)
|
(9)
|
2
|
12
|
5
|
11
|
2
|
(7)
|
|
| Net Change in Cash |
14
N/A
|
(5)
N/A
|
(5)
N/A
|
3
N/A
|
(26)
N/A
|
(7)
+72%
|
(9)
-25%
|
(8)
+8%
|
6
N/A
|
(4)
N/A
|
23
N/A
|
0
-98%
|
44
+10 775%
|
24
-44%
|
(3)
N/A
|
13
N/A
|
(9)
N/A
|
19
N/A
|
10
-49%
|
(9)
N/A
|
(15)
-59%
|
(37)
-155%
|
(8)
+78%
|
4
N/A
|
(8)
N/A
|
15
N/A
|
16
+10%
|
5
-67%
|
4
-25%
|
13
+223%
|
(4)
N/A
|
15
N/A
|
33
+128%
|
16
-51%
|
29
+81%
|
9
-68%
|
8
-17%
|
11
+39%
|
4
-66%
|
10
+175%
|
20
+103%
|
39
+95%
|
14
-63%
|
26
+81%
|
10
-60%
|
(13)
N/A
|
31
N/A
|
(7)
N/A
|
(26)
-260%
|
31
N/A
|
15
-52%
|
42
+176%
|
44
+5%
|
22
-50%
|
(8)
N/A
|
(7)
+11%
|
26
N/A
|
29
+12%
|
44
+51%
|
37
-16%
|
10
-72%
|
(9)
N/A
|
(37)
-330%
|
(85)
-131%
|
(88)
-3%
|
(105)
-19%
|
(69)
+34%
|
(5)
+93%
|
1
N/A
|
23
+1 825%
|
9
-60%
|
27
+189%
|
39
+45%
|
152
+293%
|
198
+30%
|
97
-51%
|
51
-48%
|
(68)
N/A
|
(88)
-31%
|
(20)
+78%
|
7
N/A
|
25
+240%
|
36
+46%
|
89
+149%
|
86
-4%
|
14
-84%
|
1
-95%
|
(95)
N/A
|
(98)
-3%
|
(96)
+2%
|
(116)
-21%
|
(50)
+56%
|
(37)
+26%
|
43
N/A
|
149
+248%
|
113
-24%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(44)
N/A
|
(45)
-3%
|
(33)
+27%
|
(18)
+46%
|
(15)
+16%
|
(4)
+72%
|
(10)
-133%
|
(14)
-39%
|
(1)
+94%
|
(1)
N/A
|
12
N/A
|
2
-80%
|
7
+196%
|
6
-13%
|
(5)
N/A
|
(9)
-67%
|
(18)
-111%
|
(4)
+77%
|
(8)
-90%
|
(0)
+98%
|
11
N/A
|
(11)
N/A
|
3
N/A
|
2
-32%
|
(6)
N/A
|
14
N/A
|
20
+45%
|
17
-13%
|
24
+40%
|
16
-33%
|
6
-65%
|
6
+2%
|
16
+174%
|
19
+21%
|
33
+70%
|
25
-25%
|
35
+44%
|
24
-32%
|
29
+20%
|
28
-2%
|
38
+37%
|
65
+69%
|
37
-43%
|
51
+37%
|
34
-34%
|
12
-66%
|
61
+428%
|
12
-81%
|
16
+37%
|
40
+149%
|
19
-52%
|
35
+82%
|
11
-68%
|
29
+152%
|
20
-28%
|
45
+120%
|
88
+97%
|
78
-11%
|
64
-18%
|
65
+1%
|
4
-93%
|
(9)
N/A
|
(12)
-38%
|
(28)
-124%
|
23
N/A
|
16
-30%
|
21
+32%
|
41
+93%
|
22
-47%
|
32
+45%
|
30
-6%
|
19
-38%
|
35
+87%
|
88
+152%
|
159
+81%
|
142
-11%
|
123
-13%
|
81
-34%
|
14
-83%
|
10
-29%
|
(37)
N/A
|
(27)
+27%
|
1
N/A
|
51
+4 509%
|
133
+163%
|
124
-7%
|
115
-7%
|
116
+1%
|
75
-35%
|
51
-33%
|
39
-23%
|
42
+7%
|
78
+89%
|
93
+18%
|
103
+11%
|
125
+22%
|
|