Platinum Group Metals Ltd
TSX:PTM
Cash Flow Statement
Cash Flow Statement
Platinum Group Metals Ltd
| 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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(4)
|
(3)
|
28
|
26
|
21
|
19
|
(13)
|
(9)
|
(10)
|
(7)
|
(7)
|
(10)
|
(7)
|
(7)
|
(14)
|
(12)
|
(10)
|
(14)
|
(8)
|
(10)
|
(15)
|
(8)
|
(6)
|
(4)
|
0
|
(5)
|
(2)
|
(37)
|
(38)
|
(93)
|
(322)
|
(590)
|
(600)
|
(559)
|
(341)
|
(41)
|
(34)
|
(24)
|
(17)
|
(17)
|
(11)
|
(10)
|
(10)
|
(7)
|
(10)
|
(11)
|
(10)
|
(13)
|
(14)
|
(12)
|
(11)
|
(8)
|
(7)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
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
|
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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
11
|
14
|
14
|
14
|
0
|
(2)
|
(2)
|
(2)
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
3
|
4
|
7
|
7
|
5
|
5
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
(1)
|
(2)
|
(46)
|
(46)
|
(41)
|
(40)
|
6
|
7
|
9
|
7
|
6
|
4
|
1
|
1
|
9
|
9
|
7
|
11
|
4
|
7
|
11
|
5
|
7
|
5
|
2
|
5
|
(1)
|
41
|
41
|
97
|
324
|
588
|
593
|
543
|
321
|
17
|
16
|
13
|
10
|
12
|
6
|
5
|
6
|
5
|
8
|
10
|
10
|
8
|
8
|
6
|
4
|
4
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
|
| Cash Taxes Paid |
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
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
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
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(1)
|
1
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
2
|
(2)
|
0
|
2
|
(3)
|
3
|
2
|
(1)
|
2
|
(0)
|
(3)
|
(4)
|
(5)
|
1
|
(2)
|
1
|
1
|
(7)
|
(1)
|
(2)
|
(2)
|
3
|
3
|
(5)
|
3
|
3
|
3
|
11
|
4
|
4
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-13%
|
(1)
-25%
|
(1)
+14%
|
(1)
+11%
|
(1)
-14%
|
(0)
+21%
|
(1)
-15%
|
(1)
-111%
|
(1)
+15%
|
(1)
+7%
|
(1)
-47%
|
(1)
+23%
|
(1)
-5%
|
(2)
-103%
|
(2)
+7%
|
(2)
-15%
|
(3)
-17%
|
(2)
+23%
|
(2)
+18%
|
(2)
+8%
|
(3)
-61%
|
(3)
-32%
|
(4)
-18%
|
(6)
-44%
|
(5)
+18%
|
(5)
+1%
|
(5)
-17%
|
(4)
+22%
|
(5)
-15%
|
(5)
+3%
|
(4)
+12%
|
(5)
-30%
|
(6)
-9%
|
(6)
-11%
|
(6)
+8%
|
(6)
+4%
|
(4)
+28%
|
(3)
+16%
|
(2)
+55%
|
(1)
+53%
|
(4)
-404%
|
(2)
+34%
|
(1)
+43%
|
(6)
-299%
|
1
N/A
|
(0)
N/A
|
(3)
-969%
|
1
N/A
|
(4)
N/A
|
(6)
-41%
|
(8)
-34%
|
(7)
+11%
|
2
N/A
|
0
-88%
|
5
+2 141%
|
2
-53%
|
(9)
N/A
|
(3)
+68%
|
(7)
-140%
|
(4)
+39%
|
(2)
+53%
|
3
N/A
|
(10)
N/A
|
(11)
-2%
|
(16)
-47%
|
(21)
-33%
|
(7)
+67%
|
(7)
-3%
|
(3)
+63%
|
(5)
-92%
|
(5)
+6%
|
(5)
-11%
|
(4)
+17%
|
(3)
+27%
|
(6)
-108%
|
(4)
+33%
|
(4)
+18%
|
(8)
-125%
|
(5)
+32%
|
(7)
-20%
|
(8)
-22%
|
(4)
+44%
|
(5)
-2%
|
(4)
+3%
|
(4)
+15%
|
(4)
-1%
|
(3)
+26%
|
(3)
+5%
|
(3)
+6%
|
(3)
-2%
|
(2)
+9%
|
(3)
-12%
|
(3)
-13%
|
(3)
-16%
|
(4)
-33%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(6)
|
(7)
|
(1)
|
(0)
|
3
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(26)
|
(27)
|
(28)
|
(54)
|
(33)
|
(40)
|
(48)
|
(30)
|
(35)
|
(42)
|
(45)
|
(58)
|
(69)
|
(82)
|
(114)
|
(127)
|
(138)
|
(153)
|
(151)
|
(163)
|
(161)
|
(152)
|
(148)
|
(126)
|
(125)
|
(133)
|
(127)
|
(136)
|
(137)
|
(134)
|
(104)
|
(75)
|
(47)
|
(9)
|
(10)
|
(8)
|
(10)
|
(7)
|
(8)
|
(8)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(0)
|
0
|
(5)
|
(5)
|
(8)
|
(3)
|
(4)
|
(1)
|
(9)
|
(12)
|
(7)
|
(7)
|
2
|
(1)
|
(1)
|
(1)
|
1
|
2
|
3
|
4
|
(53)
|
(56)
|
(53)
|
(53)
|
3
|
1
|
1
|
2
|
10
|
15
|
16
|
28
|
15
|
9
|
2
|
(5)
|
(1)
|
2
|
2
|
(1)
|
(0)
|
3
|
10
|
13
|
14
|
18
|
15
|
25
|
22
|
21
|
17
|
4
|
11
|
8
|
8
|
7
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(13)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+7%
|
(1)
+54%
|
(1)
-20%
|
(0)
+96%
|
(0)
-250%
|
(1)
-757%
|
(1)
-13%
|
(2)
-12%
|
(2)
-28%
|
(3)
-32%
|
(3)
-17%
|
(3)
-18%
|
(4)
-28%
|
(5)
-1%
|
(6)
-33%
|
(6)
-4%
|
(7)
-6%
|
(6)
+14%
|
(5)
+6%
|
(5)
-2%
|
2
N/A
|
(5)
N/A
|
(2)
+57%
|
(10)
-369%
|
(13)
-26%
|
(9)
+34%
|
(9)
-5%
|
(0)
+100%
|
(4)
-44 300%
|
(3)
+40%
|
(3)
-21%
|
(1)
+77%
|
(24)
-3 192%
|
(24)
+0%
|
(25)
-3%
|
(107)
-336%
|
(89)
+17%
|
(93)
-5%
|
(101)
-8%
|
(27)
+73%
|
(34)
-28%
|
(41)
-21%
|
(44)
-6%
|
(48)
-9%
|
(54)
-13%
|
(66)
-22%
|
(86)
-31%
|
(112)
-30%
|
(129)
-15%
|
(151)
-17%
|
(157)
-4%
|
(163)
-4%
|
(159)
+3%
|
(150)
+6%
|
(149)
+0%
|
(126)
+15%
|
(122)
+3%
|
(123)
-1%
|
(114)
+7%
|
(122)
-7%
|
(119)
+3%
|
(119)
0%
|
(79)
+34%
|
(53)
+33%
|
(26)
+50%
|
8
N/A
|
(6)
N/A
|
3
N/A
|
(2)
N/A
|
1
N/A
|
(1)
N/A
|
(8)
-713%
|
(6)
+26%
|
(5)
+9%
|
(4)
+33%
|
(3)
+7%
|
(4)
-23%
|
(3)
+32%
|
(4)
-30%
|
(4)
-7%
|
(3)
+23%
|
(4)
-23%
|
(2)
+36%
|
(3)
-32%
|
(3)
-8%
|
(5)
-51%
|
(6)
-16%
|
(5)
+17%
|
(5)
0%
|
(4)
+25%
|
(3)
+20%
|
(3)
+10%
|
(2)
+8%
|
(13)
-433%
|
(15)
-12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
1
|
1
|
1
|
2
|
1
|
2
|
4
|
3
|
3
|
5
|
4
|
4
|
9
|
7
|
8
|
8
|
6
|
14
|
15
|
15
|
19
|
11
|
8
|
7
|
3
|
2
|
8
|
8
|
6
|
0
|
27
|
29
|
28
|
1
|
141
|
157
|
160
|
161
|
20
|
3
|
1
|
0
|
0
|
181
|
180
|
178
|
0
|
162
|
161
|
163
|
0
|
112
|
114
|
114
|
0
|
0
|
33
|
33
|
73
|
102
|
89
|
89
|
49
|
20
|
20
|
20
|
20
|
24
|
6
|
27
|
27
|
27
|
25
|
6
|
18
|
28
|
28
|
29
|
29
|
23
|
29
|
26
|
15
|
8
|
2
|
2
|
3
|
3
|
3
|
3
|
0
|
1
|
7
|
14
|
23
|
|
| Net Issuance of Debt |
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)
|
(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)
|
79
|
78
|
77
|
(3)
|
(82)
|
(82)
|
(84)
|
(4)
|
(7)
|
(1)
|
8
|
(77)
|
(75)
|
(88)
|
(94)
|
(21)
|
(22)
|
(14)
|
(15)
|
(2)
|
(6)
|
(11)
|
(11)
|
(12)
|
(14)
|
(12)
|
(12)
|
(10)
|
(4)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(1)
|
(2)
|
77
|
75
|
72
|
72
|
12
|
15
|
17
|
4
|
68
|
70
|
71
|
87
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
2
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
2
N/A
|
1
-33%
|
1
-19%
|
1
+14%
|
2
+30%
|
1
-12%
|
2
+24%
|
4
+132%
|
3
-29%
|
3
-5%
|
4
+66%
|
4
-13%
|
4
+2%
|
9
+117%
|
7
-21%
|
8
+12%
|
10
+32%
|
6
-41%
|
14
+135%
|
15
+4%
|
13
-13%
|
19
+45%
|
11
-42%
|
8
-25%
|
7
-10%
|
3
-65%
|
2
-13%
|
8
+260%
|
8
-3%
|
6
-18%
|
34
+430%
|
27
-19%
|
29
+4%
|
28
0%
|
1
-96%
|
141
+12 747%
|
157
+11%
|
160
+2%
|
161
+1%
|
20
-87%
|
3
-83%
|
1
-73%
|
0
N/A
|
(1)
N/A
|
171
N/A
|
169
-1%
|
167
-1%
|
168
+0%
|
152
-9%
|
152
0%
|
153
+1%
|
153
N/A
|
104
-32%
|
105
+1%
|
105
+0%
|
184
+75%
|
77
-58%
|
108
+40%
|
107
-1%
|
66
-38%
|
92
+40%
|
77
-17%
|
97
+26%
|
57
-41%
|
37
-36%
|
32
-13%
|
12
-63%
|
15
+28%
|
7
-53%
|
(1)
N/A
|
6
N/A
|
5
-29%
|
11
+151%
|
9
-18%
|
5
-51%
|
14
+200%
|
16
+19%
|
17
+5%
|
16
-10%
|
13
-18%
|
10
-24%
|
15
+50%
|
14
-1%
|
10
-30%
|
8
-21%
|
2
-71%
|
4
+57%
|
5
+22%
|
4
-21%
|
4
+0%
|
3
-23%
|
0
-99%
|
0
+1 908%
|
6
+1 183%
|
13
+115%
|
22
+69%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
(1)
|
(5)
|
(2)
|
(5)
|
(2)
|
1
|
1
|
(9)
|
(8)
|
(6)
|
(9)
|
2
|
(0)
|
(5)
|
(7)
|
(18)
|
(16)
|
(16)
|
(21)
|
(10)
|
(3)
|
1
|
11
|
11
|
6
|
6
|
3
|
3
|
1
|
(1)
|
(1)
|
1
|
0
|
0
|
1
|
1
|
(0)
|
0
|
(1)
|
(2)
|
0
|
(0)
|
1
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
(1)
-133%
|
(0)
+59%
|
(0)
+20%
|
1
N/A
|
1
-35%
|
0
-90%
|
2
+2 957%
|
0
-90%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(0)
-41%
|
3
N/A
|
0
-92%
|
(0)
N/A
|
2
N/A
|
(3)
N/A
|
6
N/A
|
8
+21%
|
6
-25%
|
18
+208%
|
2
-87%
|
2
-16%
|
(9)
N/A
|
(15)
-73%
|
(11)
+28%
|
(6)
+42%
|
4
N/A
|
(3)
N/A
|
26
N/A
|
20
-24%
|
23
+12%
|
(1)
N/A
|
(29)
-2 084%
|
111
N/A
|
43
-61%
|
67
+55%
|
62
-7%
|
(88)
N/A
|
(26)
+70%
|
(42)
-60%
|
(46)
-9%
|
(45)
+3%
|
118
N/A
|
107
-9%
|
93
-13%
|
72
-23%
|
31
-57%
|
21
-34%
|
(3)
N/A
|
(15)
-351%
|
(73)
-379%
|
(69)
+5%
|
(60)
+13%
|
24
N/A
|
(68)
N/A
|
(33)
+51%
|
(23)
+32%
|
(53)
-135%
|
(23)
+56%
|
(33)
-42%
|
(13)
+60%
|
(26)
-102%
|
(24)
+9%
|
(7)
+70%
|
(0)
+95%
|
1
N/A
|
2
+144%
|
(4)
N/A
|
3
N/A
|
(1)
N/A
|
(1)
+23%
|
0
N/A
|
(4)
N/A
|
4
N/A
|
7
+99%
|
8
+4%
|
5
-38%
|
3
-31%
|
(0)
N/A
|
5
N/A
|
6
+35%
|
3
-44%
|
0
-88%
|
(5)
N/A
|
(5)
+1%
|
(4)
+17%
|
(4)
+6%
|
(3)
+18%
|
(3)
+5%
|
(5)
-52%
|
(4)
+12%
|
1
N/A
|
(3)
N/A
|
3
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
+5%
|
(1)
+40%
|
(1)
-4%
|
(0)
+74%
|
(1)
-81%
|
(2)
-152%
|
(2)
-18%
|
(3)
-38%
|
(3)
-6%
|
(3)
-15%
|
(4)
-25%
|
(4)
-6%
|
(5)
-21%
|
(7)
-24%
|
(6)
+9%
|
(8)
-40%
|
(9)
-10%
|
(3)
+71%
|
(2)
+28%
|
1
N/A
|
2
+77%
|
(4)
N/A
|
(5)
-11%
|
(7)
-40%
|
(5)
+18%
|
(6)
-18%
|
(7)
-12%
|
(6)
+19%
|
(8)
-36%
|
(6)
+19%
|
(6)
+8%
|
(7)
-18%
|
(32)
-356%
|
(34)
-6%
|
(34)
-1%
|
(59)
-74%
|
(37)
+37%
|
(44)
-18%
|
(50)
-13%
|
(31)
+38%
|
(39)
-26%
|
(45)
-15%
|
(47)
-4%
|
(63)
-35%
|
(68)
-7%
|
(82)
-21%
|
(117)
-43%
|
(127)
-8%
|
(142)
-12%
|
(159)
-12%
|
(159)
0%
|
(170)
-7%
|
(159)
+6%
|
(152)
+5%
|
(143)
+6%
|
(124)
+13%
|
(133)
-8%
|
(136)
-2%
|
(133)
+2%
|
(141)
-5%
|
(139)
+1%
|
(131)
+5%
|
(114)
+13%
|
(86)
+25%
|
(62)
+27%
|
(30)
+52%
|
(17)
+43%
|
(15)
+12%
|
(12)
+19%
|
(12)
+1%
|
(13)
-9%
|
(13)
+3%
|
(10)
+24%
|
(8)
+16%
|
(10)
-20%
|
(7)
+29%
|
(7)
-1%
|
(10)
-51%
|
(9)
+17%
|
(10)
-17%
|
(11)
-5%
|
(8)
+27%
|
(7)
+16%
|
(7)
-9%
|
(7)
+5%
|
(8)
-21%
|
(8)
+4%
|
(7)
+11%
|
(7)
+2%
|
(6)
+13%
|
(5)
+14%
|
(5)
0%
|
(5)
-2%
|
(5)
-4%
|
(6)
-18%
|
|