Grupo Pochteca SAB de CV
BMV:POCHTECB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Grupo Pochteca SAB de CV
BMV:POCHTECB
|
MX |
Cash Flow Statement
Cash Flow Statement
Grupo Pochteca 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(183)
|
(96)
|
(78)
|
(87)
|
(74)
|
(75)
|
(54)
|
(207)
|
(244)
|
(268)
|
(213)
|
(141)
|
(113)
|
(94)
|
(132)
|
(16)
|
(17)
|
(15)
|
(45)
|
(166)
|
(167)
|
(164)
|
(165)
|
(51)
|
(47)
|
(37)
|
(41)
|
(50)
|
(71)
|
(100)
|
(95)
|
(128)
|
(88)
|
(37)
|
(25)
|
43
|
54
|
42
|
83
|
56
|
73
|
69
|
34
|
40
|
14
|
21
|
13
|
5
|
(4)
|
(5)
|
(18)
|
34
|
61
|
47
|
52
|
(6)
|
(20)
|
(28)
|
(15)
|
(54)
|
(55)
|
(51)
|
(23)
|
64
|
54
|
40
|
(8)
|
(15)
|
(87)
|
(23)
|
27
|
185
|
257
|
262
|
280
|
191
|
312
|
299
|
244
|
233
|
104
|
11
|
(64)
|
(282)
|
(348)
|
(358)
|
(311)
|
(241)
|
(212)
|
(265)
|
(323)
|
(358)
|
|
| Depreciation & Amortization |
41
|
28
|
31
|
30
|
30
|
31
|
30
|
23
|
21
|
19
|
16
|
12
|
18
|
10
|
8
|
18
|
11
|
19
|
20
|
19
|
19
|
22
|
24
|
31
|
33
|
34
|
36
|
35
|
38
|
40
|
41
|
42
|
43
|
43
|
44
|
39
|
40
|
38
|
36
|
36
|
37
|
43
|
50
|
60
|
73
|
84
|
96
|
108
|
111
|
111
|
110
|
118
|
112
|
118
|
125
|
132
|
136
|
134
|
130
|
127
|
122
|
122
|
121
|
118
|
129
|
138
|
150
|
164
|
164
|
164
|
162
|
168
|
172
|
177
|
184
|
183
|
186
|
190
|
195
|
200
|
208
|
219
|
228
|
222
|
227
|
221
|
222
|
234
|
236
|
244
|
247
|
249
|
|
| Other Non-Cash Items |
3
|
(32)
|
(25)
|
45
|
0
|
53
|
38
|
147
|
0
|
0
|
149
|
144
|
144
|
144
|
144
|
0
|
0
|
0
|
0
|
0
|
12
|
27
|
46
|
73
|
85
|
85
|
88
|
83
|
76
|
78
|
75
|
84
|
85
|
84
|
81
|
33
|
38
|
34
|
26
|
80
|
72
|
67
|
65
|
78
|
87
|
102
|
114
|
143
|
149
|
67
|
145
|
176
|
75
|
112
|
59
|
178
|
207
|
274
|
259
|
217
|
210
|
206
|
218
|
163
|
152
|
163
|
164
|
171
|
152
|
152
|
155
|
(13)
|
34
|
61
|
78
|
249
|
263
|
265
|
300
|
254
|
231
|
194
|
115
|
80
|
55
|
75
|
105
|
224
|
197
|
245
|
238
|
288
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
22
|
17
|
9
|
18
|
(4)
|
7
|
12
|
15
|
(5)
|
(15)
|
9
|
(2)
|
27
|
35
|
(15)
|
(15)
|
8
|
5
|
6
|
16
|
(9)
|
(6)
|
15
|
11
|
9
|
6
|
36
|
43
|
21
|
42
|
26
|
(22)
|
2
|
(16)
|
14
|
25
|
32
|
35
|
38
|
37
|
37
|
45
|
63
|
70
|
74
|
76
|
63
|
59
|
50
|
37
|
28
|
49
|
55
|
81
|
86
|
62
|
51
|
22
|
40
|
42
|
47
|
52
|
30
|
22
|
17
|
12
|
27
|
28
|
35
|
35
|
(12)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
27
|
46
|
65
|
76
|
78
|
77
|
81
|
74
|
74
|
75
|
74
|
74
|
74
|
72
|
75
|
74
|
65
|
80
|
46
|
42
|
53
|
31
|
34
|
50
|
64
|
85
|
116
|
202
|
112
|
107
|
68
|
66
|
112
|
80
|
79
|
11
|
59
|
104
|
129
|
132
|
133
|
133
|
129
|
127
|
128
|
130
|
120
|
121
|
115
|
111
|
138
|
140
|
147
|
192
|
210
|
222
|
251
|
222
|
222
|
246
|
254
|
276
|
221
|
217
|
210
|
211
|
201
|
286
|
362
|
388
|
402
|
|
| Change in Working Capital |
(35)
|
(19)
|
(112)
|
(61)
|
(63)
|
(23)
|
63
|
20
|
89
|
100
|
14
|
(38)
|
(203)
|
(240)
|
(389)
|
(405)
|
(266)
|
(254)
|
(22)
|
164
|
67
|
44
|
14
|
(112)
|
(84)
|
5
|
41
|
68
|
146
|
92
|
(177)
|
(256)
|
(293)
|
(350)
|
(84)
|
(32)
|
20
|
86
|
119
|
372
|
61
|
164
|
109
|
(163)
|
93
|
(36)
|
(21)
|
60
|
7
|
(46)
|
(88)
|
(64)
|
(155)
|
(72)
|
(100)
|
(220)
|
(191)
|
(8)
|
(39)
|
69
|
249
|
3
|
(63)
|
(18)
|
(69)
|
7
|
192
|
14
|
58
|
101
|
(27)
|
(69)
|
(220)
|
(144)
|
(245)
|
(516)
|
(799)
|
(1 060)
|
(887)
|
(641)
|
(160)
|
(153)
|
(105)
|
460
|
600
|
645
|
486
|
(226)
|
(603)
|
(438)
|
(584)
|
(313)
|
|
| Cash from Operating Activities |
(95)
N/A
|
(41)
+57%
|
(106)
-158%
|
(73)
+31%
|
(59)
+19%
|
(15)
+74%
|
77
N/A
|
(17)
N/A
|
14
N/A
|
(4)
N/A
|
(34)
-739%
|
(23)
+34%
|
(154)
-577%
|
(180)
-17%
|
(370)
-105%
|
(403)
-9%
|
(271)
+33%
|
(250)
+8%
|
(47)
+81%
|
16
N/A
|
(70)
N/A
|
(71)
-2%
|
(81)
-13%
|
(58)
+28%
|
(14)
+76%
|
88
N/A
|
124
+42%
|
136
+9%
|
190
+40%
|
109
-42%
|
(156)
N/A
|
(258)
-66%
|
(254)
+1%
|
(261)
-3%
|
16
N/A
|
84
+431%
|
152
+80%
|
200
+32%
|
263
+32%
|
544
+107%
|
242
-55%
|
343
+42%
|
258
-25%
|
16
-94%
|
266
+1 618%
|
171
-36%
|
202
+18%
|
316
+56%
|
263
-17%
|
127
-52%
|
148
+17%
|
264
+79%
|
93
-65%
|
204
+119%
|
136
-33%
|
85
-38%
|
133
+57%
|
372
+180%
|
336
-10%
|
359
+7%
|
526
+46%
|
280
-47%
|
252
-10%
|
327
+30%
|
266
-19%
|
349
+31%
|
499
+43%
|
334
-33%
|
287
-14%
|
394
+37%
|
316
-20%
|
272
-14%
|
243
-11%
|
356
+47%
|
297
-17%
|
107
-64%
|
(38)
N/A
|
(307)
-700%
|
(147)
+52%
|
46
N/A
|
383
+732%
|
271
-29%
|
174
-36%
|
480
+176%
|
535
+11%
|
583
+9%
|
502
-14%
|
(20)
N/A
|
(383)
-1 789%
|
(215)
+44%
|
(422)
-97%
|
(134)
+68%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
7
|
15
|
(9)
|
0
|
(28)
|
(43)
|
(29)
|
0
|
(8)
|
(4)
|
1
|
0
|
(28)
|
(4)
|
1
|
(16)
|
(3)
|
(32)
|
(45)
|
(30)
|
(38)
|
(37)
|
(34)
|
(88)
|
(94)
|
(104)
|
(106)
|
(76)
|
(67)
|
(57)
|
(40)
|
(50)
|
(33)
|
(24)
|
(52)
|
(47)
|
(64)
|
(75)
|
(70)
|
(83)
|
(120)
|
(148)
|
(162)
|
(246)
|
(251)
|
(210)
|
(210)
|
(99)
|
(58)
|
(68)
|
(58)
|
(76)
|
(85)
|
(104)
|
(131)
|
(58)
|
(43)
|
(43)
|
(8)
|
(41)
|
(75)
|
(58)
|
(101)
|
(122)
|
(94)
|
(124)
|
(132)
|
(86)
|
(98)
|
(68)
|
(28)
|
(53)
|
(49)
|
(65)
|
(86)
|
(67)
|
(64)
|
(37)
|
(22)
|
(70)
|
(73)
|
(122)
|
(79)
|
(125)
|
(171)
|
(187)
|
(213)
|
(189)
|
(152)
|
(123)
|
(130)
|
(146)
|
|
| Other Items |
0
|
0
|
0
|
(31)
|
2
|
2
|
2
|
15
|
21
|
21
|
21
|
(11)
|
0
|
(160)
|
(4)
|
2
|
(4)
|
154
|
0
|
0
|
(74)
|
(71)
|
(71)
|
1
|
77
|
75
|
75
|
0
|
(1)
|
11
|
11
|
40
|
40
|
30
|
30
|
30
|
31
|
31
|
31
|
(118)
|
(88)
|
(87)
|
(231)
|
(51)
|
(79)
|
(156)
|
(14)
|
(56)
|
(53)
|
26
|
40
|
20
|
8
|
(33)
|
(44)
|
(23)
|
(18)
|
(2)
|
(133)
|
(149)
|
(154)
|
(130)
|
17
|
110
|
99
|
98
|
90
|
17
|
19
|
19
|
10
|
(202)
|
(201)
|
(206)
|
(207)
|
24
|
23
|
27
|
27
|
32
|
30
|
30
|
32
|
87
|
0
|
0
|
83
|
59
|
43
|
43
|
47
|
17
|
|
| Cash from Investing Activities |
92
N/A
|
15
-84%
|
(9)
N/A
|
(31)
-257%
|
(25)
+19%
|
(41)
-60%
|
(26)
+36%
|
15
N/A
|
13
-17%
|
17
+31%
|
22
+31%
|
(11)
N/A
|
(28)
-154%
|
(164)
-491%
|
(3)
+98%
|
(14)
-384%
|
(7)
+50%
|
122
N/A
|
(43)
N/A
|
(30)
+29%
|
(106)
-250%
|
(103)
+3%
|
(105)
-2%
|
(86)
+18%
|
(17)
+80%
|
(29)
-69%
|
(30)
-5%
|
(76)
-151%
|
(69)
+9%
|
(46)
+33%
|
(29)
+37%
|
(10)
+66%
|
8
N/A
|
5
-31%
|
(22)
N/A
|
(17)
+25%
|
(33)
-95%
|
(44)
-34%
|
(39)
+11%
|
(201)
-412%
|
(209)
-4%
|
(235)
-13%
|
(393)
-67%
|
(297)
+25%
|
(330)
-11%
|
(366)
-11%
|
(224)
+39%
|
(155)
+31%
|
(110)
+29%
|
(43)
+61%
|
(18)
+58%
|
(56)
-217%
|
(77)
-37%
|
(136)
-77%
|
(175)
-28%
|
(80)
+54%
|
(61)
+25%
|
(45)
+26%
|
(141)
-212%
|
(190)
-35%
|
(229)
-21%
|
(188)
+18%
|
(84)
+55%
|
(12)
+86%
|
5
N/A
|
(26)
N/A
|
(42)
-59%
|
(69)
-65%
|
(79)
-14%
|
(49)
+37%
|
(18)
+63%
|
(256)
-1 299%
|
(251)
+2%
|
(271)
-8%
|
(293)
-8%
|
(43)
+85%
|
(41)
+5%
|
(11)
+74%
|
5
N/A
|
(38)
N/A
|
(43)
-12%
|
(92)
-114%
|
(47)
+49%
|
(37)
+20%
|
(85)
-128%
|
(102)
-20%
|
(130)
-27%
|
(130)
0%
|
(109)
+16%
|
(80)
+27%
|
(83)
-4%
|
(129)
-56%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
99
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
0
|
327
|
0
|
451
|
123
|
0
|
0
|
0
|
225
|
225
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
0
|
0
|
169
|
0
|
10
|
10
|
294
|
298
|
294
|
333
|
32
|
32
|
21
|
(30)
|
(14)
|
(18)
|
(15)
|
(20)
|
0
|
0
|
(6)
|
43
|
0
|
0
|
12
|
13
|
0
|
0
|
(17)
|
(48)
|
(63)
|
(65)
|
(48)
|
(17)
|
(14)
|
(14)
|
(14)
|
(22)
|
(10)
|
(8)
|
(8)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(7)
|
0
|
317
|
(18)
|
(28)
|
(32)
|
(55)
|
(75)
|
(77)
|
(75)
|
(48)
|
(284)
|
(139)
|
(45)
|
(34)
|
307
|
170
|
80
|
71
|
(202)
|
(29)
|
(1)
|
12
|
215
|
112
|
20
|
(4)
|
21
|
(53)
|
(14)
|
74
|
191
|
155
|
189
|
91
|
47
|
39
|
(221)
|
(216)
|
(300)
|
(249)
|
(0)
|
(0)
|
119
|
270
|
220
|
276
|
144
|
4
|
58
|
(48)
|
33
|
(93)
|
(138)
|
(87)
|
(148)
|
38
|
122
|
91
|
132
|
(26)
|
(100)
|
(74)
|
(184)
|
(202)
|
(122)
|
(287)
|
(217)
|
(52)
|
(63)
|
315
|
301
|
177
|
282
|
99
|
394
|
428
|
265
|
215
|
57
|
165
|
(51)
|
(94)
|
(186)
|
(302)
|
(94)
|
(58)
|
435
|
375
|
553
|
574
|
102
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(15)
|
(264)
|
(188)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
327
|
(0)
|
94
|
(5)
|
4
|
5
|
(88)
|
8
|
(10)
|
(24)
|
(40)
|
(55)
|
(65)
|
(72)
|
(73)
|
(69)
|
(70)
|
(65)
|
(64)
|
(65)
|
105
|
110
|
106
|
107
|
(84)
|
(59)
|
(69)
|
(89)
|
(65)
|
11
|
(76)
|
(101)
|
(39)
|
(193)
|
(112)
|
(84)
|
(120)
|
(46)
|
24
|
(11)
|
(94)
|
(155)
|
31
|
(1)
|
(120)
|
(48)
|
(461)
|
(215)
|
(162)
|
(189)
|
10
|
(89)
|
(144)
|
(94)
|
(122)
|
(154)
|
(120)
|
(200)
|
(179)
|
(195)
|
(138)
|
(138)
|
0
|
0
|
(210)
|
(160)
|
(160)
|
0
|
(222)
|
(283)
|
(37)
|
(2)
|
(221)
|
0
|
0
|
(441)
|
(201)
|
(352)
|
(201)
|
(255)
|
(67)
|
|
| Cash from Financing Activities |
(23)
N/A
|
24
N/A
|
101
+320%
|
81
-20%
|
43
-46%
|
42
-3%
|
(55)
N/A
|
(34)
+39%
|
(36)
-6%
|
(34)
+4%
|
(7)
+81%
|
43
N/A
|
188
+335%
|
376
+100%
|
411
+9%
|
434
+6%
|
298
-31%
|
115
-61%
|
79
-31%
|
13
-83%
|
172
+1 206%
|
184
+7%
|
181
-2%
|
150
-17%
|
40
-74%
|
(53)
N/A
|
(73)
-39%
|
(49)
+32%
|
(118)
-138%
|
(78)
+33%
|
178
N/A
|
296
+66%
|
265
-10%
|
295
+11%
|
29
-90%
|
(27)
N/A
|
(10)
+64%
|
4
N/A
|
(7)
N/A
|
(71)
-946%
|
94
N/A
|
(44)
N/A
|
(69)
-56%
|
102
N/A
|
47
-54%
|
93
+100%
|
174
+87%
|
9
-95%
|
(61)
N/A
|
76
N/A
|
(66)
N/A
|
(68)
-3%
|
(193)
-185%
|
(81)
+58%
|
(62)
+23%
|
(255)
-310%
|
(15)
+94%
|
(327)
-2 152%
|
(111)
+66%
|
(47)
+58%
|
(263)
-458%
|
(153)
+42%
|
(228)
-49%
|
(376)
-65%
|
(313)
+17%
|
(258)
+18%
|
(454)
-76%
|
(351)
+23%
|
(274)
+22%
|
(252)
+8%
|
111
N/A
|
155
+40%
|
39
-75%
|
145
+270%
|
(40)
N/A
|
182
N/A
|
266
+46%
|
102
-62%
|
5
-95%
|
(165)
N/A
|
(168)
-2%
|
(139)
+17%
|
(96)
+31%
|
(407)
-325%
|
(462)
-13%
|
(500)
-8%
|
(499)
+0%
|
234
N/A
|
23
-90%
|
352
+1 441%
|
319
-9%
|
35
-89%
|
|
| 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
|
(17)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(12)
|
0
|
0
|
(12)
|
(56)
|
(41)
|
(106)
|
(50)
|
74
|
26
|
66
|
(24)
|
(18)
|
29
|
(178)
|
(48)
|
(27)
|
(2)
|
115
|
(5)
|
(122)
|
(226)
|
(142)
|
(133)
|
(91)
|
(98)
|
24
|
117
|
79
|
420
|
(1)
|
135
|
58
|
|
| Net Change in Cash |
(25)
N/A
|
(2)
+91%
|
(14)
-504%
|
(24)
-70%
|
(41)
-74%
|
(14)
+66%
|
(4)
+70%
|
(35)
-738%
|
(9)
+73%
|
(21)
-128%
|
(19)
+12%
|
10
N/A
|
7
-27%
|
32
+354%
|
38
+19%
|
17
-56%
|
20
+18%
|
(14)
N/A
|
(10)
+29%
|
(1)
+86%
|
(4)
-186%
|
10
N/A
|
(5)
N/A
|
6
N/A
|
9
+47%
|
6
-27%
|
21
+237%
|
10
-51%
|
3
-70%
|
(15)
N/A
|
(6)
+59%
|
28
N/A
|
19
-33%
|
39
+108%
|
23
-43%
|
24
+7%
|
109
+354%
|
160
+46%
|
216
+36%
|
267
+24%
|
128
-52%
|
64
-50%
|
(204)
N/A
|
(181)
+12%
|
(17)
+91%
|
(101)
-511%
|
152
N/A
|
143
-6%
|
91
-36%
|
160
+76%
|
65
-60%
|
61
-5%
|
(177)
N/A
|
(13)
+93%
|
(101)
-681%
|
(241)
-139%
|
58
N/A
|
0
-99%
|
84
+20 800%
|
110
+31%
|
34
-69%
|
(61)
N/A
|
(72)
-19%
|
(116)
-61%
|
(83)
+28%
|
(41)
+50%
|
(48)
-16%
|
(12)
+74%
|
(39)
-214%
|
158
N/A
|
385
+144%
|
153
-60%
|
60
-61%
|
52
-14%
|
(83)
N/A
|
219
N/A
|
185
-15%
|
(101)
N/A
|
(143)
-42%
|
(279)
-95%
|
(54)
+81%
|
(102)
-88%
|
(101)
+0%
|
(56)
+45%
|
(110)
-98%
|
5
N/A
|
(10)
N/A
|
162
N/A
|
(49)
N/A
|
57
N/A
|
(51)
N/A
|
(169)
-235%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(88)
N/A
|
(26)
+70%
|
(115)
-336%
|
(73)
+36%
|
(87)
-19%
|
(58)
+33%
|
48
N/A
|
(17)
N/A
|
6
N/A
|
(8)
N/A
|
(33)
-323%
|
(23)
+31%
|
(181)
-699%
|
(184)
-1%
|
(369)
-101%
|
(419)
-14%
|
(275)
+34%
|
(283)
-3%
|
(92)
+67%
|
(15)
+84%
|
(108)
-637%
|
(108)
0%
|
(115)
-6%
|
(146)
-27%
|
(108)
+26%
|
(17)
+85%
|
19
N/A
|
60
+222%
|
122
+105%
|
53
-57%
|
(195)
N/A
|
(307)
-58%
|
(287)
+7%
|
(285)
+1%
|
(36)
+87%
|
37
N/A
|
88
+134%
|
124
+42%
|
192
+54%
|
461
+140%
|
122
-73%
|
195
+60%
|
96
-51%
|
(230)
N/A
|
16
N/A
|
(39)
N/A
|
(8)
+80%
|
217
N/A
|
205
-5%
|
58
-72%
|
90
+55%
|
188
+109%
|
9
-95%
|
100
+1 081%
|
6
-94%
|
27
+387%
|
90
+231%
|
329
+265%
|
328
-1%
|
317
-3%
|
451
+42%
|
222
-51%
|
151
-32%
|
206
+36%
|
172
-16%
|
225
+30%
|
366
+63%
|
248
-32%
|
189
-24%
|
326
+72%
|
288
-12%
|
218
-24%
|
193
-11%
|
291
+51%
|
211
-28%
|
40
-81%
|
(102)
N/A
|
(344)
-236%
|
(169)
+51%
|
(24)
+86%
|
310
N/A
|
149
-52%
|
95
-36%
|
355
+273%
|
364
+3%
|
396
+9%
|
289
-27%
|
(209)
N/A
|
(535)
-155%
|
(338)
+37%
|
(553)
-63%
|
(279)
+49%
|
|