Piper Sandler Companies
NYSE:PIPR
Cash Flow Statement
Cash Flow Statement
Piper Sandler Companies
| 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 |
13
|
6
|
26
|
35
|
40
|
35
|
50
|
44
|
32
|
36
|
40
|
57
|
60
|
231
|
195
|
185
|
190
|
8
|
22
|
7
|
(2)
|
(35)
|
(183)
|
(184)
|
(173)
|
(135)
|
30
|
34
|
29
|
27
|
24
|
31
|
35
|
25
|
(101)
|
(104)
|
(107)
|
(84)
|
44
|
51
|
44
|
31
|
51
|
61
|
82
|
91
|
74
|
73
|
69
|
57
|
59
|
40
|
28
|
35
|
(14)
|
6
|
17
|
(46)
|
(60)
|
(72)
|
(83)
|
(9)
|
56
|
64
|
78
|
96
|
118
|
77
|
61
|
40
|
49
|
137
|
222
|
255
|
330
|
289
|
230
|
189
|
101
|
110
|
97
|
72
|
99
|
115
|
115
|
170
|
157
|
145
|
161
|
204
|
|
| Depreciation & Amortization |
30
|
18
|
19
|
19
|
20
|
21
|
22
|
21
|
21
|
20
|
20
|
20
|
19
|
17
|
14
|
12
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
11
|
10
|
10
|
10
|
10
|
12
|
14
|
15
|
16
|
16
|
15
|
16
|
16
|
15
|
15
|
15
|
14
|
13
|
14
|
14
|
14
|
15
|
14
|
15
|
14
|
13
|
13
|
13
|
15
|
17
|
24
|
28
|
28
|
28
|
24
|
23
|
22
|
21
|
20
|
19
|
19
|
21
|
20
|
19
|
27
|
34
|
45
|
55
|
53
|
50
|
46
|
43
|
39
|
35
|
32
|
31
|
34
|
36
|
38
|
37
|
35
|
32
|
29
|
27
|
27
|
26
|
26
|
|
| Change in Deffered Taxes |
(14)
|
(18)
|
(7)
|
(8)
|
5
|
9
|
7
|
8
|
(5)
|
(3)
|
(1)
|
1
|
(6)
|
(11)
|
(20)
|
(15)
|
(3)
|
(5)
|
(15)
|
(17)
|
(17)
|
(15)
|
(6)
|
3
|
(4)
|
(2)
|
7
|
10
|
15
|
13
|
18
|
17
|
19
|
21
|
17
|
11
|
16
|
6
|
12
|
15
|
7
|
11
|
(3)
|
(7)
|
(11)
|
(11)
|
(11)
|
(9)
|
(10)
|
(12)
|
(21)
|
(25)
|
(18)
|
(16)
|
(31)
|
(24)
|
(31)
|
(80)
|
(3)
|
(12)
|
(9)
|
43
|
(1)
|
8
|
12
|
19
|
11
|
(14)
|
(16)
|
(26)
|
(36)
|
(23)
|
(39)
|
(46)
|
(54)
|
(49)
|
(42)
|
(33)
|
(33)
|
(48)
|
(41)
|
(27)
|
11
|
60
|
54
|
38
|
18
|
9
|
8
|
20
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
87
|
5
|
0
|
18
|
60
|
19
|
27
|
26
|
21
|
22
|
28
|
26
|
41
|
41
|
37
|
26
|
31
|
33
|
31
|
36
|
23
|
14
|
13
|
16
|
21
|
22
|
20
|
17
|
22
|
26
|
31
|
32
|
29
|
37
|
38
|
39
|
49
|
45
|
52
|
62
|
56
|
51
|
43
|
39
|
40
|
44
|
46
|
45
|
44
|
40
|
36
|
31
|
32
|
49
|
71
|
93
|
122
|
134
|
150
|
161
|
171
|
170
|
153
|
145
|
131
|
127
|
112
|
101
|
94
|
93
|
103
|
102
|
103
|
108
|
105
|
108
|
|
| Other Non-Cash Items |
15
|
12
|
17
|
17
|
8
|
10
|
7
|
10
|
15
|
17
|
20
|
22
|
26
|
(301)
|
(285)
|
(286)
|
(287)
|
42
|
60
|
61
|
61
|
66
|
152
|
152
|
158
|
157
|
47
|
67
|
45
|
37
|
39
|
23
|
40
|
44
|
152
|
142
|
141
|
145
|
36
|
37
|
36
|
33
|
30
|
34
|
36
|
37
|
34
|
42
|
43
|
45
|
55
|
52
|
60
|
70
|
148
|
142
|
134
|
243
|
161
|
165
|
166
|
51
|
49
|
45
|
40
|
3
|
4
|
21
|
43
|
97
|
125
|
138
|
154
|
168
|
181
|
180
|
164
|
154
|
141
|
137
|
123
|
112
|
105
|
106
|
116
|
116
|
120
|
125
|
125
|
132
|
|
| Cash Taxes Paid |
5
|
6
|
(2)
|
(4)
|
(4)
|
4
|
19
|
20
|
28
|
19
|
20
|
21
|
35
|
47
|
205
|
204
|
182
|
172
|
1
|
(6)
|
(6)
|
(9)
|
(5)
|
(37)
|
(37)
|
(34)
|
(15)
|
22
|
24
|
23
|
5
|
24
|
22
|
22
|
15
|
(5)
|
(6)
|
(7)
|
(5)
|
(3)
|
(3)
|
(0)
|
1
|
0
|
23
|
43
|
59
|
0
|
58
|
38
|
32
|
52
|
32
|
30
|
27
|
15
|
14
|
13
|
32
|
37
|
39
|
41
|
17
|
12
|
10
|
9
|
10
|
3
|
2
|
16
|
29
|
38
|
88
|
138
|
166
|
164
|
151
|
102
|
85
|
78
|
61
|
47
|
19
|
19
|
4
|
4
|
11
|
11
|
46
|
45
|
|
| Cash Interest Paid |
46
|
51
|
19
|
18
|
16
|
16
|
17
|
21
|
26
|
34
|
40
|
43
|
46
|
47
|
42
|
37
|
30
|
24
|
23
|
19
|
25
|
24
|
21
|
21
|
8
|
6
|
10
|
15
|
26
|
35
|
36
|
39
|
36
|
34
|
33
|
31
|
30
|
28
|
30
|
31
|
33
|
27
|
24
|
21
|
19
|
23
|
25
|
26
|
28
|
27
|
25
|
24
|
23
|
24
|
23
|
22
|
22
|
21
|
20
|
21
|
19
|
19
|
17
|
14
|
13
|
11
|
12
|
13
|
14
|
15
|
15
|
13
|
13
|
11
|
11
|
10
|
10
|
10
|
9
|
10
|
10
|
10
|
10
|
9
|
8
|
7
|
6
|
6
|
6
|
5
|
|
| Change in Working Capital |
162
|
(272)
|
(57)
|
(84)
|
(122)
|
243
|
(89)
|
(29)
|
(50)
|
(212)
|
16
|
(77)
|
179
|
222
|
23
|
(79)
|
(111)
|
(10)
|
57
|
15
|
(14)
|
50
|
88
|
391
|
150
|
(7)
|
(210)
|
(523)
|
(223)
|
(256)
|
(122)
|
140
|
(203)
|
(249)
|
122
|
(91)
|
(62)
|
31
|
(318)
|
(306)
|
(150)
|
(400)
|
(49)
|
76
|
149
|
242
|
(162)
|
(299)
|
(272)
|
107
|
274
|
399
|
353
|
20
|
(134)
|
82
|
(51)
|
233
|
82
|
83
|
239
|
39
|
386
|
257
|
110
|
29
|
(84)
|
166
|
275
|
427
|
586
|
(26)
|
30
|
44
|
207
|
27
|
(143)
|
(241)
|
(465)
|
(175)
|
(164)
|
(181)
|
23
|
(36)
|
203
|
221
|
(9)
|
(2)
|
(252)
|
(361)
|
|
| Cash from Operating Activities |
206
N/A
|
(254)
N/A
|
(1)
+99%
|
(20)
-1 438%
|
(49)
-147%
|
319
N/A
|
(3)
N/A
|
54
N/A
|
12
-78%
|
(142)
N/A
|
95
N/A
|
23
-75%
|
277
+1 082%
|
158
-43%
|
(72)
N/A
|
(183)
-152%
|
(200)
-10%
|
46
N/A
|
135
+195%
|
78
-43%
|
40
-48%
|
79
+96%
|
62
-21%
|
373
+500%
|
142
-62%
|
23
-84%
|
(116)
N/A
|
(403)
-247%
|
(122)
+70%
|
(166)
-36%
|
(26)
+84%
|
227
N/A
|
(94)
N/A
|
(143)
-52%
|
205
N/A
|
(26)
N/A
|
3
N/A
|
114
+4 122%
|
(212)
N/A
|
(190)
+10%
|
(49)
+74%
|
(310)
-528%
|
42
N/A
|
179
+323%
|
271
+52%
|
374
+38%
|
(50)
N/A
|
(178)
-256%
|
(156)
+12%
|
209
N/A
|
380
+82%
|
480
+27%
|
441
-8%
|
132
-70%
|
(3)
N/A
|
235
N/A
|
97
-59%
|
375
+288%
|
203
-46%
|
186
-9%
|
334
+80%
|
142
-57%
|
510
+258%
|
392
-23%
|
261
-33%
|
168
-36%
|
68
-60%
|
277
+308%
|
398
+44%
|
582
+46%
|
780
+34%
|
279
-64%
|
417
+50%
|
467
+12%
|
707
+52%
|
486
-31%
|
246
-50%
|
102
-59%
|
(225)
N/A
|
57
N/A
|
51
-12%
|
13
-74%
|
276
+1 958%
|
280
+2%
|
520
+85%
|
572
+10%
|
313
-45%
|
303
-3%
|
69
-77%
|
21
-70%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(17)
|
(18)
|
(15)
|
(17)
|
(12)
|
(8)
|
(8)
|
(7)
|
(9)
|
(10)
|
(10)
|
(7)
|
(5)
|
(4)
|
(2)
|
(2)
|
(4)
|
(2)
|
(4)
|
(4)
|
(5)
|
(10)
|
(12)
|
(13)
|
(13)
|
(9)
|
(8)
|
(8)
|
(5)
|
(2)
|
(2)
|
(0)
|
(2)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(9)
|
(9)
|
(6)
|
(6)
|
(5)
|
(7)
|
(9)
|
(11)
|
(12)
|
(10)
|
(8)
|
(8)
|
(8)
|
(11)
|
(16)
|
(16)
|
(16)
|
(13)
|
(9)
|
(7)
|
(8)
|
(10)
|
(12)
|
(18)
|
(25)
|
(26)
|
(23)
|
(21)
|
(16)
|
(20)
|
(29)
|
(31)
|
(28)
|
(21)
|
(14)
|
(10)
|
(9)
|
(10)
|
(9)
|
(15)
|
(25)
|
(36)
|
(40)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
(17)
|
0
|
0
|
0
|
702
|
716
|
0
|
0
|
(39)
|
(86)
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
(182)
|
(182)
|
(182)
|
(187)
|
(5)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
0
|
(25)
|
1
|
2
|
0
|
4
|
(6)
|
(10)
|
(80)
|
(83)
|
(74)
|
(73)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
33
|
(338)
|
(360)
|
(395)
|
(417)
|
(46)
|
(24)
|
(24)
|
0
|
(25)
|
(33)
|
(33)
|
(97)
|
(72)
|
(63)
|
(63)
|
0
|
0
|
0
|
(16)
|
(16)
|
0
|
0
|
(9)
|
|
| Cash from Investing Activities |
(13)
N/A
|
(14)
-5%
|
(15)
-11%
|
(14)
+5%
|
(14)
+6%
|
(13)
+7%
|
(30)
-142%
|
(31)
-1%
|
(33)
-9%
|
(35)
-6%
|
(15)
+56%
|
(17)
-12%
|
(12)
+29%
|
694
N/A
|
707
+2%
|
709
+0%
|
707
0%
|
(49)
N/A
|
(96)
-95%
|
(93)
+3%
|
(91)
+3%
|
(38)
+59%
|
(9)
+77%
|
(8)
+3%
|
(10)
-17%
|
(8)
+17%
|
(4)
+54%
|
(186)
-4 932%
|
(187)
0%
|
(193)
-3%
|
(199)
-3%
|
(18)
+91%
|
(18)
-2%
|
(14)
+23%
|
(8)
+45%
|
(8)
+1%
|
(5)
+34%
|
(2)
+70%
|
(2)
-40%
|
(0)
+90%
|
(1)
-500%
|
(29)
-2 350%
|
(30)
-2%
|
(30)
-1%
|
(32)
-4%
|
(7)
+78%
|
(5)
+21%
|
(7)
-24%
|
(5)
+24%
|
(12)
-143%
|
(16)
-31%
|
(86)
-430%
|
(90)
-4%
|
(83)
+7%
|
(84)
-1%
|
(14)
+83%
|
(11)
+18%
|
(10)
+16%
|
(8)
+17%
|
(8)
+3%
|
(11)
-44%
|
(16)
-43%
|
(16)
+1%
|
(16)
+1%
|
(13)
+19%
|
26
N/A
|
27
+3%
|
(346)
N/A
|
(370)
-7%
|
(406)
-10%
|
(435)
-7%
|
(71)
+84%
|
(50)
+29%
|
(47)
+5%
|
(21)
+57%
|
(41)
-99%
|
(53)
-30%
|
(62)
-17%
|
(127)
-105%
|
(99)
+22%
|
(84)
+15%
|
(78)
+8%
|
(10)
+87%
|
(9)
+6%
|
(10)
-6%
|
(25)
-150%
|
(32)
-27%
|
(42)
-31%
|
(52)
-26%
|
(49)
+7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(31)
|
(42)
|
(43)
|
(30)
|
(11)
|
(100)
|
(99)
|
(114)
|
(114)
|
(84)
|
(85)
|
(77)
|
(78)
|
(24)
|
(24)
|
(21)
|
(20)
|
(12)
|
(27)
|
(31)
|
(62)
|
(70)
|
(58)
|
(68)
|
(38)
|
(23)
|
(27)
|
(23)
|
(49)
|
(49)
|
(47)
|
(46)
|
(45)
|
(75)
|
(72)
|
(65)
|
(39)
|
(9)
|
(5)
|
(39)
|
(102)
|
(103)
|
(131)
|
(110)
|
(90)
|
(97)
|
(66)
|
(65)
|
(26)
|
(19)
|
(24)
|
(23)
|
(27)
|
(32)
|
(71)
|
(94)
|
(96)
|
(90)
|
(51)
|
(28)
|
(18)
|
(22)
|
(22)
|
(24)
|
(41)
|
(69)
|
(70)
|
(165)
|
(198)
|
(187)
|
(187)
|
(134)
|
(87)
|
(69)
|
(71)
|
(62)
|
(65)
|
(62)
|
(66)
|
(93)
|
(108)
|
(108)
|
|
| Net Issuance of Debt |
(585)
|
10
|
28
|
(235)
|
(58)
|
(315)
|
(25)
|
39
|
(114)
|
170
|
(56)
|
(43)
|
(46)
|
(300)
|
(324)
|
(282)
|
(147)
|
(50)
|
154
|
112
|
129
|
13
|
9
|
(53)
|
(99)
|
0
|
81
|
35
|
(6)
|
94
|
225
|
151
|
284
|
193
|
(40)
|
199
|
168
|
222
|
193
|
(42)
|
26
|
133
|
38
|
27
|
(180)
|
(325)
|
(137)
|
82
|
138
|
77
|
118
|
(9)
|
52
|
60
|
(27)
|
(162)
|
(222)
|
(399)
|
(179)
|
(161)
|
(279)
|
(27)
|
(365)
|
(261)
|
(127)
|
(125)
|
175
|
225
|
225
|
200
|
(50)
|
(120)
|
(120)
|
(95)
|
(70)
|
(50)
|
(50)
|
(50)
|
0
|
0
|
0
|
0
|
(95)
|
(125)
|
(125)
|
(122)
|
(37)
|
(2)
|
(2)
|
(5)
|
|
| Cash Paid for Dividends |
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
|
(5)
|
(10)
|
(14)
|
(19)
|
(45)
|
(45)
|
(46)
|
(47)
|
(37)
|
(36)
|
(36)
|
(36)
|
(32)
|
(29)
|
(28)
|
(28)
|
(47)
|
(50)
|
(54)
|
(99)
|
(146)
|
(148)
|
(149)
|
(108)
|
(77)
|
(82)
|
(83)
|
(84)
|
(69)
|
(71)
|
(71)
|
(74)
|
(108)
|
(111)
|
(112)
|
|
| Other |
384
|
261
|
40
|
317
|
125
|
(10)
|
42
|
(95)
|
181
|
69
|
12
|
72
|
(108)
|
(392)
|
(235)
|
(124)
|
(362)
|
79
|
2
|
(43)
|
11
|
(33)
|
(139)
|
(267)
|
(6)
|
(1)
|
60
|
577
|
383
|
333
|
67
|
(286)
|
(108)
|
(6)
|
(96)
|
(133)
|
(147)
|
(289)
|
88
|
249
|
101
|
256
|
40
|
(99)
|
(36)
|
(33)
|
90
|
118
|
84
|
(141)
|
(176)
|
(237)
|
(154)
|
(4)
|
(18)
|
(46)
|
(38)
|
(19)
|
(12)
|
4
|
10
|
1
|
6
|
7
|
8
|
13
|
16
|
15
|
7
|
21
|
13
|
4
|
4
|
(3)
|
16
|
13
|
48
|
56
|
45
|
53
|
30
|
(9)
|
1
|
9
|
5
|
3
|
(4)
|
(2)
|
5
|
18
|
|
| Cash from Financing Activities |
(201)
N/A
|
272
N/A
|
68
-75%
|
81
+19%
|
66
-19%
|
(325)
N/A
|
16
N/A
|
(69)
N/A
|
36
N/A
|
197
+447%
|
(86)
N/A
|
(1)
+99%
|
(166)
-16 460%
|
(792)
-379%
|
(657)
+17%
|
(519)
+21%
|
(623)
-20%
|
(55)
+91%
|
71
N/A
|
(8)
N/A
|
61
N/A
|
(43)
N/A
|
(154)
-255%
|
(341)
-122%
|
(124)
+64%
|
(12)
+90%
|
113
N/A
|
580
+412%
|
315
-46%
|
357
+13%
|
234
-34%
|
(204)
N/A
|
138
N/A
|
164
+19%
|
(163)
N/A
|
43
N/A
|
(29)
N/A
|
(117)
-306%
|
234
N/A
|
161
-31%
|
82
-49%
|
315
+287%
|
6
-98%
|
(137)
N/A
|
(255)
-86%
|
(366)
-44%
|
(52)
+86%
|
160
N/A
|
121
-24%
|
(167)
N/A
|
(189)
-13%
|
(355)
-88%
|
(192)
+46%
|
(41)
+79%
|
(112)
-176%
|
(278)
-149%
|
(295)
-6%
|
(451)
-53%
|
(233)
+48%
|
(224)
+4%
|
(341)
-52%
|
(105)
+69%
|
(477)
-356%
|
(385)
+19%
|
(251)
+35%
|
(238)
+5%
|
105
N/A
|
180
+72%
|
185
+3%
|
171
-8%
|
(88)
N/A
|
(187)
-113%
|
(207)
-11%
|
(221)
-6%
|
(223)
-1%
|
(348)
-56%
|
(348)
+0%
|
(331)
+5%
|
(250)
+24%
|
(158)
+37%
|
(139)
+12%
|
(161)
-16%
|
(250)
-55%
|
(247)
+1%
|
(255)
-3%
|
(252)
+1%
|
(181)
+28%
|
(206)
-14%
|
(217)
-5%
|
(207)
+4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
1
|
(1)
|
(0)
|
1
|
1
|
2
|
2
|
0
|
(0)
|
(2)
|
(4)
|
(5)
|
(3)
|
(1)
|
2
|
2
|
1
|
0
|
(1)
|
3
|
(1)
|
0
|
3
|
(1)
|
|
| Net Change in Cash |
(7)
N/A
|
4
N/A
|
52
+1 231%
|
47
-9%
|
4
-93%
|
(19)
N/A
|
(17)
+11%
|
(46)
-168%
|
15
N/A
|
19
+31%
|
(7)
N/A
|
5
N/A
|
99
+1 775%
|
61
-39%
|
(21)
N/A
|
8
N/A
|
(116)
N/A
|
(57)
+51%
|
110
N/A
|
(23)
N/A
|
11
N/A
|
(2)
N/A
|
(101)
-4 473%
|
22
N/A
|
9
-59%
|
2
-79%
|
(6)
N/A
|
(9)
-46%
|
4
N/A
|
(2)
N/A
|
9
N/A
|
5
-41%
|
26
+376%
|
7
-74%
|
35
+412%
|
9
-73%
|
(31)
N/A
|
(4)
+87%
|
20
N/A
|
(30)
N/A
|
31
N/A
|
(24)
N/A
|
18
N/A
|
12
-33%
|
(14)
N/A
|
1
N/A
|
(108)
N/A
|
(25)
+76%
|
(41)
-61%
|
29
N/A
|
174
+498%
|
40
-77%
|
158
+299%
|
7
-95%
|
(201)
N/A
|
(58)
+71%
|
(210)
-260%
|
(85)
+59%
|
(37)
+57%
|
(44)
-21%
|
(17)
+61%
|
22
N/A
|
17
-24%
|
(9)
N/A
|
(3)
+70%
|
(45)
-1 500%
|
200
N/A
|
110
-45%
|
213
+93%
|
348
+64%
|
258
-26%
|
23
-91%
|
162
+599%
|
199
+23%
|
463
+132%
|
95
-79%
|
(160)
N/A
|
(297)
-86%
|
(605)
-104%
|
(201)
+67%
|
(171)
+15%
|
(223)
-31%
|
17
N/A
|
24
+37%
|
254
+958%
|
298
+18%
|
100
-67%
|
56
-44%
|
(198)
N/A
|
(236)
-20%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
193
N/A
|
(268)
N/A
|
(16)
+94%
|
(34)
-109%
|
(63)
-83%
|
306
N/A
|
(17)
N/A
|
40
N/A
|
(5)
N/A
|
(161)
-3 393%
|
80
N/A
|
6
-92%
|
264
+4 097%
|
150
-43%
|
(81)
N/A
|
(189)
-134%
|
(209)
-10%
|
36
N/A
|
126
+251%
|
70
-44%
|
36
-49%
|
75
+110%
|
60
-20%
|
370
+520%
|
139
-63%
|
21
-85%
|
(120)
N/A
|
(407)
-240%
|
(127)
+69%
|
(177)
-39%
|
(38)
+78%
|
214
N/A
|
(107)
N/A
|
(152)
-42%
|
198
N/A
|
(33)
N/A
|
(2)
+93%
|
113
N/A
|
(214)
N/A
|
(190)
+11%
|
(51)
+73%
|
(315)
-519%
|
37
N/A
|
173
+371%
|
265
+53%
|
367
+38%
|
(58)
N/A
|
(187)
-225%
|
(165)
+12%
|
202
N/A
|
374
+85%
|
475
+27%
|
434
-9%
|
123
-72%
|
(14)
N/A
|
223
N/A
|
87
-61%
|
367
+322%
|
195
-47%
|
178
-9%
|
323
+82%
|
126
-61%
|
494
+291%
|
376
-24%
|
249
-34%
|
159
-36%
|
61
-61%
|
269
+339%
|
388
+44%
|
571
+47%
|
762
+34%
|
254
-67%
|
391
+54%
|
443
+13%
|
687
+55%
|
470
-31%
|
226
-52%
|
73
-68%
|
(256)
N/A
|
30
N/A
|
30
+0%
|
(1)
N/A
|
266
N/A
|
271
+2%
|
510
+88%
|
564
+11%
|
298
-47%
|
278
-7%
|
33
-88%
|
(19)
N/A
|
|