Protalix Biotherapeutics Inc
AMEX:PLX
Cash Flow Statement
Cash Flow Statement
Protalix Biotherapeutics Inc
| Sep-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(7)
|
(9)
|
(12)
|
(9)
|
(16)
|
(24)
|
(33)
|
(32)
|
(29)
|
(24)
|
(19)
|
(22)
|
(22)
|
(24)
|
(23)
|
(31)
|
(34)
|
(39)
|
(35)
|
(29)
|
(26)
|
(30)
|
(36)
|
(37)
|
(37)
|
(14)
|
(11)
|
(12)
|
(10)
|
(27)
|
(27)
|
(28)
|
(31)
|
(30)
|
(32)
|
(30)
|
(29)
|
(28)
|
(23)
|
58
|
55
|
50
|
46
|
(29)
|
(80)
|
(69)
|
(73)
|
(83)
|
(32)
|
(40)
|
(34)
|
(26)
|
(26)
|
(26)
|
(24)
|
(18)
|
(9)
|
(6)
|
(7)
|
(7)
|
(14)
|
(21)
|
(21)
|
(28)
|
(24)
|
(18)
|
(18)
|
(15)
|
(16)
|
9
|
11
|
8
|
7
|
(15)
|
(10)
|
3
|
4
|
6
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
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
|
3
|
10
|
16
|
26
|
20
|
16
|
10
|
0
|
3
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
6
|
8
|
9
|
6
|
5
|
4
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
2
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
4
|
9
|
15
|
23
|
20
|
15
|
8
|
(0)
|
3
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
7
|
8
|
9
|
6
|
5
|
(10)
|
(10)
|
(11)
|
(11)
|
(0)
|
(0)
|
0
|
(0)
|
(81)
|
(82)
|
(81)
|
(83)
|
(12)
|
39
|
26
|
29
|
44
|
(7)
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
7
|
8
|
6
|
6
|
3
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
|
| 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
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
3
|
5
|
5
|
5
|
5
|
5
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
3
|
3
|
5
|
0
|
3
|
2
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| Change in Working Capital |
1
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
0
|
2
|
1
|
1
|
1
|
71
|
71
|
67
|
60
|
(14)
|
(12)
|
(1)
|
6
|
8
|
7
|
(2)
|
(8)
|
1
|
(5)
|
(7)
|
(6)
|
3
|
8
|
10
|
11
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
6
|
8
|
8
|
13
|
7
|
27
|
25
|
22
|
42
|
14
|
16
|
17
|
(2)
|
(7)
|
(16)
|
(22)
|
(22)
|
(27)
|
(23)
|
(2)
|
(1)
|
10
|
12
|
(6)
|
(12)
|
(12)
|
(8)
|
(18)
|
(18)
|
(11)
|
(2)
|
8
|
12
|
1
|
(9)
|
(14)
|
|
| Cash from Operating Activities |
1
N/A
|
(1)
N/A
|
(1)
+4%
|
(1)
-92%
|
(1)
+1%
|
(0)
+90%
|
(0)
+7%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-14%
|
(0)
N/A
|
(0)
-13%
|
(2)
-872%
|
(2)
+2%
|
(2)
+1%
|
(2)
+1%
|
(3)
-92%
|
(4)
-35%
|
(5)
-26%
|
(6)
-18%
|
(5)
+21%
|
(7)
-34%
|
(8)
-13%
|
(9)
-14%
|
(10)
-19%
|
(11)
-9%
|
(13)
-14%
|
(17)
-32%
|
(16)
+7%
|
(18)
-14%
|
(18)
+2%
|
(17)
+5%
|
44
N/A
|
41
-7%
|
33
-21%
|
29
-13%
|
(38)
N/A
|
(34)
+13%
|
(27)
+21%
|
(25)
+6%
|
(24)
+6%
|
(26)
-10%
|
(8)
+69%
|
(8)
+2%
|
1
N/A
|
(3)
N/A
|
(24)
-795%
|
(24)
-1%
|
(31)
-27%
|
(29)
+4%
|
(28)
+5%
|
(29)
-5%
|
(29)
0%
|
(27)
+7%
|
(26)
+4%
|
(25)
+3%
|
(24)
+4%
|
(27)
-13%
|
(34)
-23%
|
(29)
+15%
|
(32)
-12%
|
(31)
+4%
|
(28)
+10%
|
(35)
-25%
|
(10)
+71%
|
(11)
-10%
|
(10)
+6%
|
14
N/A
|
(8)
N/A
|
(6)
+28%
|
(3)
+50%
|
(20)
-600%
|
(19)
+2%
|
(19)
+1%
|
(22)
-14%
|
(22)
-2%
|
(26)
-17%
|
(29)
-10%
|
(14)
+50%
|
(13)
+12%
|
(10)
+19%
|
(6)
+39%
|
(20)
-221%
|
(27)
-36%
|
(25)
+9%
|
(22)
+11%
|
(10)
+56%
|
(8)
+23%
|
(1)
+82%
|
6
N/A
|
(3)
N/A
|
8
N/A
|
9
+5%
|
(1)
N/A
|
(2)
-284%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
40
|
40
|
40
|
40
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(35)
|
(35)
|
(27)
|
(19)
|
(15)
|
(7)
|
(10)
|
20
|
35
|
27
|
28
|
(4)
|
17
|
16
|
(10)
|
(16)
|
(21)
|
(21)
|
20
|
6
|
6
|
6
|
|
| Cash from Investing Activities |
(0)
N/A
|
1
N/A
|
1
-2%
|
1
+4%
|
1
-1%
|
0
-97%
|
0
+125%
|
0
-11%
|
0
-13%
|
(0)
N/A
|
(1)
-12%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(2)
N/A
|
(1)
+52%
|
(1)
-23%
|
(1)
-25%
|
(2)
-17%
|
(1)
+40%
|
(1)
-33%
|
(1)
-2%
|
(1)
-5%
|
(2)
-74%
|
(3)
-14%
|
(4)
-30%
|
(4)
-18%
|
(4)
+13%
|
(4)
-11%
|
(6)
-44%
|
(6)
-8%
|
(6)
+3%
|
(8)
-28%
|
(8)
+5%
|
(7)
+1%
|
(8)
-7%
|
(8)
+4%
|
(7)
+14%
|
(6)
+5%
|
(6)
+5%
|
(4)
+31%
|
(3)
+29%
|
(3)
+7%
|
(2)
+14%
|
(2)
+7%
|
(3)
-23%
|
(2)
+15%
|
(2)
+5%
|
(2)
+15%
|
(1)
+29%
|
(1)
+13%
|
(1)
+9%
|
(1)
+27%
|
(1)
-7%
|
(1)
+12%
|
39
N/A
|
39
0%
|
39
0%
|
39
+0%
|
(1)
N/A
|
(1)
+1%
|
(1)
-33%
|
(1)
-4%
|
(1)
+16%
|
(1)
-4%
|
(1)
+49%
|
(1)
-18%
|
(1)
+17%
|
(1)
-7%
|
(1)
+3%
|
(1)
-34%
|
(1)
-7%
|
(36)
-3 944%
|
(36)
0%
|
(28)
+23%
|
(20)
+27%
|
(16)
+22%
|
(8)
+50%
|
(11)
-41%
|
19
N/A
|
33
+76%
|
26
-22%
|
27
+5%
|
(5)
N/A
|
16
N/A
|
15
-4%
|
(11)
N/A
|
(17)
-46%
|
(22)
-32%
|
(22)
+0%
|
19
N/A
|
4
-78%
|
5
+7%
|
4
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
16
|
29
|
16
|
29
|
59
|
46
|
59
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
21
|
21
|
21
|
21
|
26
|
27
|
26
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
7
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
37
|
42
|
47
|
54
|
56
|
51
|
46
|
0
|
3
|
4
|
8
|
22
|
30
|
29
|
25
|
10
|
0
|
0
|
4
|
9
|
13
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(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
|
67
|
67
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
13
|
9
|
18
|
(1)
|
0
|
5
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(30)
|
(34)
|
0
|
(30)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
15
|
0
|
0
|
13
|
(15)
|
(0)
|
(0)
|
(13)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
7
N/A
|
7
+0%
|
22
+201%
|
17
-25%
|
30
+77%
|
30
0%
|
15
-51%
|
59
+301%
|
46
-22%
|
46
0%
|
46
+0%
|
(0)
N/A
|
(0)
+40%
|
0
N/A
|
0
+1 900%
|
0
+45%
|
0
N/A
|
0
+7%
|
0
-19%
|
1
+100%
|
21
+4 188%
|
21
0%
|
21
-1%
|
21
-2%
|
26
+22%
|
27
+4%
|
26
-1%
|
27
+0%
|
0
N/A
|
0
N/A
|
67
+223 567%
|
67
0%
|
67
+0%
|
67
0%
|
(0)
N/A
|
0
N/A
|
0
-60%
|
1
+2 650%
|
1
-2%
|
7
+1 130%
|
0
N/A
|
6
N/A
|
6
N/A
|
20
+222%
|
13
-34%
|
9
-33%
|
18
+109%
|
(1)
N/A
|
0
N/A
|
5
N/A
|
(5)
N/A
|
(5)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
39
N/A
|
37
-3%
|
42
+12%
|
46
+11%
|
50
+8%
|
51
+3%
|
21
-59%
|
12
-42%
|
0
N/A
|
(27)
N/A
|
0
N/A
|
8
+6 767%
|
22
+173%
|
30
+35%
|
29
-5%
|
25
-14%
|
10
-58%
|
0
N/A
|
(20)
N/A
|
(17)
+18%
|
(12)
+30%
|
(8)
+35%
|
|
| 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
|
1
|
1
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
1
-7%
|
1
+4%
|
(0)
N/A
|
(0)
+9%
|
(0)
-10%
|
(0)
+55%
|
(0)
-20%
|
(0)
-17%
|
(1)
-800%
|
(1)
-13%
|
(0)
+77%
|
(0)
-13%
|
0
N/A
|
0
+24%
|
(0)
N/A
|
(0)
+7%
|
3
N/A
|
2
-40%
|
1
-71%
|
14
+2 393%
|
11
-25%
|
22
+102%
|
20
-5%
|
5
-76%
|
46
+863%
|
33
-29%
|
31
-6%
|
26
-17%
|
(19)
N/A
|
(23)
-19%
|
(24)
-6%
|
(23)
+3%
|
39
N/A
|
34
-11%
|
26
-25%
|
22
-16%
|
(45)
N/A
|
(19)
+58%
|
(11)
+43%
|
(10)
+10%
|
(9)
+10%
|
(5)
+48%
|
15
N/A
|
16
+3%
|
25
+60%
|
(4)
N/A
|
(26)
-599%
|
41
N/A
|
34
-17%
|
36
+4%
|
38
+6%
|
(31)
N/A
|
(32)
-2%
|
(30)
+6%
|
(28)
+6%
|
(26)
+7%
|
22
N/A
|
19
-13%
|
11
-39%
|
17
+50%
|
(13)
N/A
|
(19)
-42%
|
(20)
-8%
|
(18)
+11%
|
(12)
+32%
|
(7)
+45%
|
(6)
+7%
|
8
N/A
|
(13)
N/A
|
(11)
+18%
|
(3)
+71%
|
(20)
-533%
|
(20)
+2%
|
(16)
+19%
|
(20)
-25%
|
(8)
+61%
|
0
N/A
|
6
+1 106%
|
29
+412%
|
(3)
N/A
|
21
N/A
|
(3)
N/A
|
(21)
-625%
|
0
N/A
|
(22)
N/A
|
16
N/A
|
36
+121%
|
10
-73%
|
7
-33%
|
(6)
N/A
|
(25)
-326%
|
7
N/A
|
(4)
N/A
|
(8)
-100%
|
(6)
+29%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(1)
N/A
|
(1)
+4%
|
(1)
-92%
|
(1)
+1%
|
(0)
+90%
|
(0)
+7%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-14%
|
(0)
N/A
|
(0)
-13%
|
(3)
-1 589%
|
(2)
+44%
|
(2)
+1%
|
(2)
+1%
|
(4)
-143%
|
(5)
-32%
|
(7)
-26%
|
(8)
-18%
|
(6)
+25%
|
(8)
-35%
|
(9)
-12%
|
(10)
-13%
|
(13)
-27%
|
(14)
-10%
|
(16)
-17%
|
(21)
-29%
|
(19)
+8%
|
(22)
-14%
|
(24)
-7%
|
(23)
+1%
|
38
N/A
|
34
-12%
|
26
-24%
|
21
-16%
|
(46)
N/A
|
(41)
+11%
|
(33)
+20%
|
(31)
+6%
|
(29)
+6%
|
(30)
-2%
|
(11)
+64%
|
(10)
+3%
|
(1)
+86%
|
(5)
-220%
|
(26)
-475%
|
(26)
+1%
|
(33)
-25%
|
(31)
+5%
|
(29)
+7%
|
(30)
-4%
|
(30)
0%
|
(28)
+7%
|
(27)
+4%
|
(26)
+4%
|
(25)
+5%
|
(28)
-14%
|
(35)
-23%
|
(29)
+15%
|
(33)
-12%
|
(32)
+4%
|
(29)
+10%
|
(36)
-25%
|
(11)
+69%
|
(12)
-9%
|
(11)
+7%
|
13
N/A
|
(8)
N/A
|
(6)
+26%
|
(3)
+47%
|
(20)
-516%
|
(20)
+2%
|
(20)
+1%
|
(23)
-14%
|
(23)
0%
|
(27)
-18%
|
(30)
-11%
|
(16)
+48%
|
(14)
+10%
|
(12)
+16%
|
(8)
+35%
|
(21)
-181%
|
(28)
-33%
|
(26)
+10%
|
(23)
+11%
|
(11)
+54%
|
(9)
+18%
|
(2)
+71%
|
4
N/A
|
(4)
N/A
|
7
N/A
|
7
+3%
|
(2)
N/A
|
(3)
-120%
|
|