Convertidora Industrial SAB de CV
BMV:CONVERA
Cash Flow Statement
Cash Flow Statement
Convertidora Industrial SAB de CV
| 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 |
9
|
10
|
5
|
18
|
26
|
33
|
39
|
26
|
28
|
31
|
27
|
29
|
31
|
31
|
35
|
39
|
45
|
41
|
40
|
37
|
39
|
48
|
52
|
40
|
40
|
43
|
48
|
83
|
96
|
92
|
87
|
89
|
86
|
89
|
82
|
64
|
58
|
29
|
44
|
35
|
30
|
34
|
27
|
29
|
26
|
34
|
15
|
26
|
18
|
5
|
17
|
11
|
8
|
21
|
21
|
11
|
11
|
10
|
10
|
14
|
23
|
24
|
27
|
19
|
11
|
1
|
(12)
|
(13)
|
(20)
|
(13)
|
21
|
45
|
75
|
99
|
95
|
158
|
159
|
121
|
82
|
32
|
9
|
19
|
26
|
(23)
|
(25)
|
(39)
|
(27)
|
(7)
|
1
|
28
|
19
|
|
| Depreciation & Amortization |
20
|
24
|
19
|
21
|
22
|
23
|
24
|
23
|
24
|
25
|
25
|
25
|
25
|
26
|
27
|
27
|
28
|
30
|
30
|
31
|
31
|
32
|
32
|
33
|
34
|
35
|
36
|
34
|
34
|
32
|
32
|
34
|
35
|
37
|
34
|
36
|
34
|
33
|
36
|
36
|
37
|
37
|
38
|
38
|
39
|
40
|
40
|
41
|
41
|
41
|
42
|
42
|
42
|
43
|
44
|
44
|
44
|
44
|
44
|
45
|
45
|
45
|
45
|
42
|
55
|
68
|
82
|
87
|
72
|
70
|
69
|
93
|
95
|
95
|
97
|
95
|
94
|
93
|
92
|
85
|
82
|
81
|
80
|
88
|
90
|
89
|
88
|
84
|
78
|
75
|
68
|
|
| 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
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
13
|
21
|
(7)
|
(11)
|
(12)
|
(14)
|
(2)
|
(2)
|
(0)
|
(7)
|
0
|
(9)
|
(15)
|
15
|
0
|
(26)
|
(7)
|
(46)
|
(4)
|
5
|
4
|
2
|
1
|
17
|
5
|
36
|
28
|
28
|
28
|
11
|
15
|
11
|
13
|
21
|
11
|
17
|
19
|
9
|
13
|
12
|
4
|
12
|
18
|
13
|
10
|
0
|
(15)
|
(3)
|
(2)
|
35
|
(12)
|
13
|
36
|
17
|
(41)
|
(9)
|
(36)
|
(71)
|
16
|
1
|
6
|
21
|
(4)
|
(9)
|
(20)
|
(13)
|
(14)
|
(6)
|
6
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
14
|
18
|
5
|
4
|
4
|
5
|
24
|
13
|
20
|
24
|
28
|
42
|
35
|
33
|
16
|
16
|
9
|
12
|
10
|
3
|
3
|
(3)
|
12
|
15
|
15
|
14
|
0
|
24
|
28
|
32
|
7
|
10
|
3
|
(1)
|
0
|
4
|
7
|
8
|
11
|
12
|
13
|
17
|
23
|
22
|
25
|
23
|
22
|
24
|
17
|
18
|
11
|
8
|
8
|
3
|
8
|
9
|
18
|
26
|
27
|
30
|
23
|
16
|
14
|
10
|
7
|
6
|
3
|
1
|
3
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
11
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(3)
|
0
|
0
|
(1)
|
(7)
|
1
|
1
|
2
|
1
|
0
|
1
|
1
|
13
|
0
|
14
|
16
|
16
|
0
|
20
|
24
|
28
|
0
|
28
|
29
|
29
|
0
|
30
|
32
|
31
|
0
|
31
|
34
|
38
|
51
|
52
|
50
|
49
|
68
|
68
|
69
|
69
|
48
|
43
|
39
|
35
|
35
|
37
|
42
|
49
|
58
|
66
|
71
|
72
|
70
|
72
|
74
|
76
|
78
|
76
|
57
|
54
|
|
| Change in Working Capital |
(13)
|
(17)
|
(22)
|
(46)
|
(67)
|
(39)
|
(45)
|
(5)
|
5
|
(39)
|
(31)
|
(30)
|
(20)
|
(42)
|
(39)
|
(22)
|
(23)
|
13
|
19
|
(6)
|
(36)
|
(38)
|
(50)
|
(75)
|
(49)
|
(42)
|
(70)
|
(21)
|
(44)
|
(110)
|
(70)
|
(103)
|
(102)
|
(60)
|
(69)
|
(58)
|
(26)
|
(34)
|
(76)
|
(93)
|
(109)
|
(89)
|
(47)
|
(69)
|
(51)
|
(57)
|
(32)
|
(109)
|
(130)
|
(109)
|
(110)
|
(18)
|
(36)
|
(23)
|
(50)
|
(19)
|
3
|
(14)
|
11
|
9
|
9
|
58
|
46
|
72
|
87
|
54
|
84
|
142
|
211
|
171
|
63
|
(10)
|
(82)
|
(15)
|
45
|
(94)
|
(161)
|
(85)
|
(31)
|
63
|
172
|
104
|
109
|
81
|
44
|
62
|
40
|
110
|
68
|
(41)
|
(102)
|
|
| Cash from Operating Activities |
16
N/A
|
18
+13%
|
2
-89%
|
(7)
N/A
|
(20)
-198%
|
16
N/A
|
18
+10%
|
45
+150%
|
57
+28%
|
18
-69%
|
22
+23%
|
24
+10%
|
36
+52%
|
15
-60%
|
24
+60%
|
45
+91%
|
56
+24%
|
84
+50%
|
89
+6%
|
61
-31%
|
37
-41%
|
55
+50%
|
55
-1%
|
(13)
N/A
|
14
N/A
|
25
+71%
|
(0)
N/A
|
94
N/A
|
83
-11%
|
14
-83%
|
41
+193%
|
17
-58%
|
6
-63%
|
48
+647%
|
58
+22%
|
33
-43%
|
40
+21%
|
21
-48%
|
(42)
N/A
|
(22)
+46%
|
(34)
-54%
|
(10)
+70%
|
24
N/A
|
2
-91%
|
34
+1 524%
|
25
-28%
|
63
+153%
|
(16)
N/A
|
(46)
-177%
|
(37)
+18%
|
(42)
-14%
|
50
N/A
|
25
-51%
|
54
+119%
|
35
-34%
|
47
+34%
|
74
+57%
|
59
-21%
|
73
+24%
|
80
+9%
|
89
+11%
|
131
+47%
|
130
-1%
|
152
+17%
|
167
+10%
|
134
-20%
|
153
+14%
|
201
+31%
|
186
-8%
|
151
-19%
|
114
-25%
|
116
+2%
|
100
-14%
|
215
+116%
|
254
+18%
|
119
-53%
|
82
-31%
|
93
+13%
|
72
-22%
|
195
+170%
|
264
+35%
|
211
-20%
|
238
+13%
|
139
-41%
|
100
-28%
|
93
-7%
|
89
-4%
|
168
+88%
|
136
-19%
|
63
-54%
|
(20)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(72)
|
(75)
|
(56)
|
(23)
|
(17)
|
(16)
|
(15)
|
(18)
|
(21)
|
(22)
|
(24)
|
(19)
|
(15)
|
(12)
|
(15)
|
0
|
(10)
|
(12)
|
(18)
|
0
|
(27)
|
(29)
|
(31)
|
(30)
|
(23)
|
(23)
|
(16)
|
(101)
|
(124)
|
(128)
|
(127)
|
(32)
|
0
|
(8)
|
(17)
|
(87)
|
(93)
|
(100)
|
(96)
|
(25)
|
(27)
|
(21)
|
(35)
|
(130)
|
(133)
|
(126)
|
(107)
|
(57)
|
(53)
|
(54)
|
(58)
|
(21)
|
(21)
|
(30)
|
(18)
|
(36)
|
0
|
(26)
|
(36)
|
(44)
|
(54)
|
(48)
|
(41)
|
(24)
|
(27)
|
(34)
|
(36)
|
(34)
|
(27)
|
(19)
|
(21)
|
(27)
|
(33)
|
(48)
|
(66)
|
(56)
|
(67)
|
(135)
|
(140)
|
(90)
|
(81)
|
(18)
|
(4)
|
(57)
|
(55)
|
(44)
|
(36)
|
(46)
|
(54)
|
(55)
|
(57)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
(43)
|
0
|
0
|
(57)
|
(56)
|
(55)
|
(55)
|
0
|
0
|
1
|
3
|
0
|
(1)
|
(2)
|
(4)
|
(13)
|
(19)
|
(14)
|
(14)
|
(5)
|
0
|
10
|
10
|
(0)
|
0
|
(15)
|
(15)
|
(2)
|
0
|
0
|
0
|
0
|
10
|
19
|
0
|
(1)
|
14
|
(5)
|
14
|
19
|
(6)
|
4
|
4
|
0
|
0
|
(52)
|
0
|
(52)
|
0
|
0
|
0
|
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 Investing Activities |
(72)
N/A
|
(75)
-5%
|
(56)
+26%
|
(23)
+58%
|
(17)
+28%
|
(16)
+3%
|
(15)
+9%
|
(18)
-22%
|
(21)
-17%
|
(22)
-7%
|
(24)
-7%
|
(19)
+20%
|
(15)
+21%
|
(12)
+23%
|
(15)
-25%
|
(43)
-199%
|
(44)
-2%
|
(47)
-6%
|
(53)
-13%
|
(57)
-7%
|
(65)
-15%
|
(66)
-1%
|
(68)
-2%
|
(30)
+55%
|
(23)
+24%
|
(22)
+6%
|
(13)
+40%
|
(101)
-680%
|
(125)
-23%
|
(130)
-4%
|
(131)
-1%
|
(45)
+66%
|
(24)
+46%
|
(22)
+11%
|
(31)
-43%
|
(91)
-196%
|
(92)
-1%
|
(90)
+3%
|
(86)
+4%
|
(25)
+71%
|
(27)
-6%
|
(36)
-33%
|
(50)
-41%
|
(132)
-162%
|
(133)
-1%
|
(126)
+5%
|
(106)
+16%
|
(57)
+47%
|
(43)
+24%
|
(35)
+19%
|
(57)
-65%
|
(23)
+60%
|
(6)
+73%
|
(35)
-475%
|
(4)
+88%
|
(17)
-308%
|
(38)
-120%
|
(22)
+41%
|
(32)
-46%
|
(44)
-38%
|
(54)
-22%
|
(99)
-84%
|
(93)
+6%
|
(76)
+18%
|
(79)
-4%
|
(34)
+57%
|
(36)
-7%
|
(34)
+6%
|
(27)
+22%
|
(19)
+29%
|
(21)
-11%
|
(27)
-30%
|
(33)
-20%
|
(48)
-48%
|
(66)
-36%
|
(56)
+14%
|
(67)
-19%
|
(135)
-102%
|
(140)
-4%
|
(90)
+36%
|
(81)
+10%
|
(18)
+78%
|
(4)
+77%
|
(57)
-1 340%
|
(55)
+4%
|
(44)
+20%
|
(36)
+19%
|
(46)
-28%
|
(54)
-17%
|
(55)
-3%
|
(57)
-3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Issuance of Debt |
43
|
33
|
35
|
3
|
1
|
15
|
(12)
|
(24)
|
(30)
|
(43)
|
(14)
|
(23)
|
(11)
|
2
|
(16)
|
(2)
|
3
|
(11)
|
(8)
|
39
|
42
|
48
|
55
|
48
|
49
|
27
|
53
|
23
|
24
|
50
|
37
|
14
|
4
|
10
|
(14)
|
54
|
49
|
52
|
124
|
34
|
51
|
51
|
13
|
107
|
87
|
60
|
11
|
(0)
|
11
|
24
|
49
|
(53)
|
(58)
|
(63)
|
(74)
|
(36)
|
(38)
|
(40)
|
(39)
|
(43)
|
(45)
|
(27)
|
(26)
|
(22)
|
(27)
|
(53)
|
(67)
|
(96)
|
8
|
9
|
11
|
(5)
|
(114)
|
(117)
|
(119)
|
(42)
|
57
|
58
|
50
|
(42)
|
(143)
|
(152)
|
(152)
|
(10)
|
3
|
19
|
36
|
(51)
|
6
|
21
|
96
|
|
| Cash Paid for Dividends |
0
|
(24)
|
(13)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
43
|
59
|
0
|
58
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(12)
|
0
|
0
|
5
|
2
|
(3)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
3
|
(0)
|
(0)
|
1
|
7
|
(1)
|
(1)
|
(2)
|
(1)
|
6
|
5
|
5
|
(7)
|
21
|
20
|
18
|
18
|
0
|
29
|
25
|
21
|
43
|
43
|
43
|
42
|
0
|
(30)
|
(32)
|
(31)
|
0
|
(31)
|
(34)
|
(38)
|
(51)
|
(52)
|
(50)
|
(49)
|
(68)
|
(68)
|
(69)
|
(69)
|
(48)
|
(43)
|
(39)
|
(35)
|
(35)
|
(37)
|
(42)
|
(49)
|
(58)
|
(66)
|
(71)
|
(72)
|
(70)
|
(72)
|
(74)
|
(76)
|
(78)
|
(76)
|
(57)
|
(54)
|
|
| Cash from Financing Activities |
32
N/A
|
10
-69%
|
22
+126%
|
33
+47%
|
46
+41%
|
56
+23%
|
30
-48%
|
(24)
N/A
|
(47)
-95%
|
(43)
+10%
|
(13)
+70%
|
(23)
-75%
|
(10)
+55%
|
2
N/A
|
(16)
N/A
|
(10)
+37%
|
(10)
+1%
|
(31)
-219%
|
(28)
+10%
|
33
N/A
|
37
+13%
|
45
+22%
|
49
+9%
|
48
-2%
|
49
+2%
|
26
-47%
|
53
+103%
|
23
-57%
|
24
+4%
|
62
+163%
|
52
-17%
|
14
-73%
|
4
-71%
|
(2)
N/A
|
(28)
-1 478%
|
53
N/A
|
48
-10%
|
50
+4%
|
121
+141%
|
40
-67%
|
56
+42%
|
57
+1%
|
18
-68%
|
128
+598%
|
106
-17%
|
78
-26%
|
29
-63%
|
33
+13%
|
40
+22%
|
49
+24%
|
70
+43%
|
(10)
N/A
|
(15)
-51%
|
(20)
-34%
|
(32)
-56%
|
(36)
-15%
|
(39)
-8%
|
(43)
-9%
|
(40)
+6%
|
(43)
-8%
|
(45)
-4%
|
(30)
+33%
|
(34)
-12%
|
(73)
-118%
|
(79)
-8%
|
(103)
-31%
|
(116)
-13%
|
(164)
-41%
|
(60)
+63%
|
(60)
+0%
|
(57)
+4%
|
(52)
+9%
|
(157)
-202%
|
(156)
+1%
|
(154)
+1%
|
(77)
+50%
|
20
N/A
|
16
-21%
|
1
-96%
|
(100)
N/A
|
(209)
-109%
|
(222)
-6%
|
(224)
-1%
|
(81)
+64%
|
(69)
+14%
|
(55)
+21%
|
(40)
+27%
|
(129)
-224%
|
(70)
+46%
|
(36)
+49%
|
42
N/A
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(24)
N/A
|
(47)
-98%
|
(31)
+34%
|
3
N/A
|
10
+239%
|
57
+496%
|
33
-42%
|
3
-92%
|
(11)
N/A
|
(48)
-344%
|
(15)
+68%
|
(18)
-17%
|
11
N/A
|
5
-54%
|
(7)
N/A
|
(8)
-23%
|
2
N/A
|
6
+220%
|
9
+34%
|
37
+333%
|
8
-78%
|
34
+323%
|
36
+6%
|
4
-88%
|
40
+809%
|
29
-28%
|
39
+36%
|
15
-61%
|
(18)
N/A
|
(53)
-198%
|
(38)
+29%
|
(14)
+64%
|
(14)
N/A
|
24
N/A
|
(1)
N/A
|
(5)
-513%
|
(4)
+16%
|
(19)
-356%
|
(7)
+64%
|
(8)
-19%
|
(5)
+37%
|
11
N/A
|
(9)
N/A
|
(2)
+79%
|
8
N/A
|
(23)
N/A
|
(15)
+36%
|
(41)
-176%
|
(49)
-20%
|
(23)
+53%
|
(29)
-28%
|
17
N/A
|
3
-81%
|
(2)
N/A
|
(1)
+67%
|
(6)
-947%
|
(3)
+60%
|
(6)
-124%
|
1
N/A
|
(7)
N/A
|
(10)
-42%
|
1
N/A
|
3
+120%
|
3
+6%
|
9
+179%
|
(3)
N/A
|
1
N/A
|
3
+216%
|
99
+3 446%
|
72
-27%
|
35
-51%
|
37
+5%
|
(90)
N/A
|
11
N/A
|
34
+207%
|
(14)
N/A
|
35
N/A
|
(27)
N/A
|
(67)
-151%
|
5
N/A
|
(27)
N/A
|
(29)
-10%
|
10
N/A
|
1
-90%
|
(24)
N/A
|
(5)
+78%
|
14
N/A
|
(7)
N/A
|
12
N/A
|
(28)
N/A
|
(34)
-22%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(56)
N/A
|
(57)
-2%
|
(54)
+6%
|
(30)
+44%
|
(37)
-22%
|
0
N/A
|
3
N/A
|
27
+793%
|
37
+36%
|
(5)
N/A
|
(2)
+52%
|
5
N/A
|
21
+344%
|
3
-85%
|
9
+190%
|
45
+400%
|
46
+2%
|
72
+58%
|
71
-1%
|
61
-14%
|
10
-84%
|
26
+163%
|
24
-10%
|
(43)
N/A
|
(9)
+80%
|
2
N/A
|
(16)
N/A
|
(8)
+53%
|
(41)
-441%
|
(114)
-176%
|
(86)
+24%
|
(15)
+83%
|
6
N/A
|
40
+523%
|
41
+4%
|
(54)
N/A
|
(54)
N/A
|
(79)
-47%
|
(138)
-75%
|
(48)
+66%
|
(61)
-28%
|
(31)
+49%
|
(12)
+62%
|
(128)
-976%
|
(99)
+23%
|
(102)
-3%
|
(44)
+57%
|
(74)
-67%
|
(98)
-34%
|
(91)
+7%
|
(100)
-10%
|
28
N/A
|
4
-87%
|
23
+513%
|
17
-26%
|
11
-36%
|
74
+574%
|
33
-56%
|
37
+13%
|
36
-3%
|
35
-2%
|
83
+137%
|
89
+6%
|
128
+45%
|
140
+9%
|
100
-28%
|
117
+16%
|
167
+43%
|
159
-5%
|
132
-17%
|
93
-30%
|
89
-4%
|
67
-25%
|
167
+149%
|
188
+13%
|
63
-67%
|
15
-76%
|
(42)
N/A
|
(68)
-60%
|
105
N/A
|
182
+74%
|
193
+6%
|
234
+21%
|
82
-65%
|
45
-45%
|
49
+10%
|
53
+8%
|
122
+129%
|
82
-33%
|
8
-90%
|
(76)
N/A
|
|