Engtex Group Bhd
KLSE:ENGTEX
Cash Flow Statement
Cash Flow Statement
Engtex Group Bhd
| 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 |
17
|
21
|
22
|
18
|
19
|
21
|
20
|
23
|
20
|
17
|
14
|
9
|
6
|
7
|
11
|
16
|
20
|
19
|
19
|
25
|
37
|
48
|
51
|
40
|
28
|
20
|
26
|
30
|
39
|
43
|
39
|
45
|
47
|
45
|
49
|
48
|
45
|
54
|
50
|
42
|
52
|
52
|
58
|
71
|
66
|
67
|
72
|
64
|
69
|
69
|
64
|
63
|
63
|
71
|
71
|
87
|
90
|
82
|
82
|
83
|
72
|
60
|
51
|
23
|
12
|
7
|
4
|
12
|
15
|
4
|
14
|
28
|
53
|
78
|
88
|
106
|
101
|
105
|
90
|
48
|
29
|
10
|
7
|
18
|
26
|
27
|
24
|
22
|
10
|
14
|
20
|
|
| Depreciation & Amortization |
4
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
9
|
9
|
10
|
11
|
11
|
10
|
10
|
9
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
12
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|
16
|
17
|
18
|
18
|
19
|
20
|
20
|
21
|
22
|
22
|
23
|
24
|
24
|
24
|
24
|
24
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
22
|
22
|
22
|
22
|
22
|
21
|
21
|
22
|
22
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
24
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
7
|
9
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
11
|
9
|
7
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
4
|
6
|
7
|
7
|
12
|
11
|
12
|
12
|
13
|
15
|
16
|
16
|
18
|
20
|
21
|
26
|
26
|
27
|
28
|
28
|
30
|
29
|
25
|
20
|
17
|
21
|
27
|
31
|
33
|
39
|
37
|
31
|
31
|
18
|
19
|
23
|
23
|
26
|
26
|
27
|
26
|
33
|
34
|
32
|
32
|
29
|
31
|
33
|
33
|
29
|
29
|
27
|
23
|
26
|
21
|
21
|
29
|
|
| Cash Taxes Paid |
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
5
|
5
|
4
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
8
|
9
|
9
|
8
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
13
|
14
|
14
|
18
|
19
|
19
|
19
|
21
|
21
|
21
|
21
|
21
|
19
|
20
|
20
|
25
|
25
|
24
|
24
|
24
|
22
|
22
|
20
|
13
|
12
|
11
|
10
|
3
|
8
|
9
|
10
|
10
|
17
|
20
|
21
|
32
|
23
|
21
|
20
|
14
|
13
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
|
| Cash Interest Paid |
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
4
|
7
|
2
|
2
|
6
|
(3)
|
11
|
11
|
11
|
10
|
12
|
10
|
10
|
12
|
7
|
8
|
7
|
12
|
8
|
8
|
9
|
9
|
12
|
13
|
14
|
15
|
14
|
14
|
16
|
16
|
17
|
18
|
18
|
20
|
22
|
24
|
25
|
27
|
27
|
27
|
28
|
28
|
27
|
27
|
27
|
26
|
27
|
28
|
29
|
31
|
32
|
31
|
29
|
27
|
25
|
25
|
24
|
21
|
20
|
18
|
18
|
17
|
17
|
18
|
18
|
19
|
21
|
23
|
26
|
28
|
30
|
32
|
31
|
30
|
30
|
30
|
29
|
28
|
|
| Change in Working Capital |
(31)
|
(30)
|
(19)
|
(11)
|
(32)
|
(40)
|
(64)
|
(65)
|
(48)
|
(35)
|
(15)
|
(6)
|
(18)
|
(49)
|
(68)
|
(69)
|
(78)
|
(59)
|
(45)
|
(41)
|
(56)
|
(83)
|
(77)
|
(40)
|
36
|
94
|
61
|
13
|
(46)
|
(101)
|
(49)
|
(47)
|
(58)
|
(51)
|
(90)
|
(109)
|
(62)
|
(65)
|
(56)
|
(26)
|
(99)
|
(81)
|
(53)
|
(95)
|
(59)
|
(64)
|
(141)
|
(104)
|
(55)
|
(65)
|
(51)
|
(14)
|
(17)
|
(65)
|
14
|
(91)
|
(121)
|
(87)
|
(99)
|
(127)
|
(162)
|
(186)
|
(224)
|
(89)
|
60
|
90
|
90
|
57
|
(49)
|
33
|
19
|
(59)
|
(21)
|
(88)
|
(60)
|
(68)
|
(211)
|
(165)
|
(179)
|
(96)
|
(84)
|
(98)
|
(29)
|
(99)
|
17
|
24
|
27
|
81
|
105
|
111
|
15
|
|
| Cash from Operating Activities |
(9)
N/A
|
(3)
+66%
|
9
N/A
|
15
+72%
|
(4)
N/A
|
(9)
-136%
|
(33)
-260%
|
(29)
+14%
|
(14)
+50%
|
(4)
+70%
|
13
N/A
|
17
+31%
|
2
-91%
|
(27)
N/A
|
(42)
-54%
|
(35)
+17%
|
(39)
-12%
|
(19)
+52%
|
(5)
+74%
|
5
N/A
|
2
-60%
|
(14)
N/A
|
(3)
+77%
|
22
N/A
|
86
+287%
|
134
+56%
|
105
-22%
|
60
-43%
|
9
-85%
|
(41)
N/A
|
7
N/A
|
16
+126%
|
8
-53%
|
13
+70%
|
(25)
N/A
|
(42)
-68%
|
3
N/A
|
9
+268%
|
19
+108%
|
41
+114%
|
(21)
N/A
|
(2)
+91%
|
32
N/A
|
6
-81%
|
38
+509%
|
34
-9%
|
(37)
N/A
|
(5)
+86%
|
51
N/A
|
46
-10%
|
56
+22%
|
92
+65%
|
91
-1%
|
51
-44%
|
134
+163%
|
45
-67%
|
14
-68%
|
36
+150%
|
22
-40%
|
(2)
N/A
|
(41)
-1 951%
|
(71)
-73%
|
(117)
-65%
|
(3)
+97%
|
133
N/A
|
151
+14%
|
150
-1%
|
110
-27%
|
8
-93%
|
82
+976%
|
79
-4%
|
19
-76%
|
80
+332%
|
40
-51%
|
75
+89%
|
93
+24%
|
(54)
N/A
|
(7)
+88%
|
(35)
-443%
|
2
N/A
|
(2)
N/A
|
(34)
-1 590%
|
33
N/A
|
(29)
N/A
|
95
N/A
|
100
+6%
|
96
-4%
|
151
+57%
|
159
+5%
|
169
+6%
|
88
-48%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(22)
|
(33)
|
(35)
|
(36)
|
(29)
|
(20)
|
(27)
|
(27)
|
(26)
|
(23)
|
(9)
|
(5)
|
(2)
|
(4)
|
(7)
|
(13)
|
(14)
|
(14)
|
(13)
|
(15)
|
(9)
|
(14)
|
(24)
|
(19)
|
(26)
|
(23)
|
(14)
|
(13)
|
(10)
|
(9)
|
(12)
|
(10)
|
(14)
|
(17)
|
(32)
|
(36)
|
(36)
|
(54)
|
(43)
|
(45)
|
(74)
|
(59)
|
(53)
|
(55)
|
(39)
|
(44)
|
(66)
|
(102)
|
(97)
|
(94)
|
(74)
|
(50)
|
(43)
|
(43)
|
(45)
|
(27)
|
(37)
|
(42)
|
(44)
|
(49)
|
(36)
|
(28)
|
(23)
|
(18)
|
(18)
|
(17)
|
(25)
|
(23)
|
(23)
|
(20)
|
(12)
|
(24)
|
(27)
|
(31)
|
(38)
|
(33)
|
(33)
|
(33)
|
(63)
|
(61)
|
(66)
|
(73)
|
(41)
|
(44)
|
(38)
|
(36)
|
(40)
|
(41)
|
(44)
|
(38)
|
|
| Other Items |
(1)
|
4
|
4
|
2
|
2
|
2
|
1
|
5
|
6
|
11
|
11
|
3
|
2
|
(4)
|
(4)
|
(1)
|
0
|
(1)
|
(2)
|
(9)
|
(9)
|
(8)
|
(8)
|
(0)
|
(0)
|
0
|
0
|
2
|
1
|
0
|
2
|
1
|
3
|
4
|
12
|
11
|
10
|
10
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
(1)
|
(0)
|
(0)
|
1
|
2
|
2
|
1
|
1
|
(2)
|
(1)
|
0
|
13
|
15
|
10
|
15
|
3
|
4
|
16
|
11
|
10
|
18
|
10
|
25
|
25
|
18
|
17
|
3
|
2
|
2
|
6
|
5
|
6
|
6
|
3
|
10
|
11
|
12
|
13
|
6
|
7
|
(0)
|
21
|
21
|
22
|
33
|
11
|
|
| Cash from Investing Activities |
(10)
N/A
|
(19)
-83%
|
(29)
-57%
|
(34)
-16%
|
(35)
-4%
|
(27)
+22%
|
(18)
+32%
|
(22)
-18%
|
(22)
+0%
|
(16)
+29%
|
(12)
+24%
|
(5)
+56%
|
(4)
+25%
|
(6)
-46%
|
(7)
-30%
|
(7)
N/A
|
(12)
-64%
|
(15)
-26%
|
(16)
-4%
|
(22)
-41%
|
(24)
-7%
|
(17)
+29%
|
(22)
-31%
|
(24)
-8%
|
(19)
+20%
|
(26)
-35%
|
(22)
+14%
|
(12)
+44%
|
(13)
-1%
|
(10)
+21%
|
(7)
+25%
|
(10)
-38%
|
(7)
+31%
|
(10)
-45%
|
(5)
+55%
|
(21)
-358%
|
(26)
-25%
|
(27)
-1%
|
(53)
-100%
|
(42)
+20%
|
(44)
-3%
|
(73)
-67%
|
(57)
+22%
|
(51)
+10%
|
(54)
-6%
|
(39)
+28%
|
(44)
-12%
|
(66)
-51%
|
(102)
-53%
|
(95)
+6%
|
(92)
+3%
|
(73)
+21%
|
(49)
+33%
|
(44)
+10%
|
(44)
+2%
|
(45)
-3%
|
(14)
+69%
|
(22)
-63%
|
(32)
-41%
|
(29)
+8%
|
(46)
-58%
|
(31)
+31%
|
(12)
+63%
|
(12)
-2%
|
(8)
+31%
|
0
N/A
|
(7)
N/A
|
(0)
+93%
|
2
N/A
|
(6)
N/A
|
(3)
+40%
|
(9)
-184%
|
(23)
-141%
|
(25)
-10%
|
(26)
-3%
|
(32)
-27%
|
(27)
+17%
|
(27)
+0%
|
(31)
-14%
|
(53)
-73%
|
(50)
+6%
|
(53)
-7%
|
(61)
-14%
|
(35)
+42%
|
(37)
-3%
|
(38)
-5%
|
(16)
+59%
|
(19)
-23%
|
(19)
+3%
|
(11)
+41%
|
(27)
-149%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
22
|
22
|
23
|
0
|
0
|
1
|
0
|
1
|
1
|
(0)
|
0
|
1
|
2
|
2
|
15
|
13
|
11
|
13
|
(1)
|
0
|
3
|
3
|
3
|
3
|
0
|
(3)
|
(3)
|
(5)
|
(6)
|
(4)
|
(2)
|
(1)
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
8
|
18
|
19
|
22
|
13
|
3
|
2
|
3
|
5
|
6
|
8
|
9
|
23
|
44
|
62
|
107
|
91
|
70
|
49
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
2
|
2
|
0
|
2
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
2
|
8
|
10
|
9
|
7
|
1
|
|
| Net Issuance of Debt |
(0)
|
13
|
12
|
15
|
41
|
15
|
32
|
34
|
12
|
21
|
2
|
(11)
|
3
|
46
|
48
|
47
|
61
|
32
|
33
|
25
|
48
|
45
|
45
|
7
|
(82)
|
(96)
|
(62)
|
(20)
|
24
|
70
|
(1)
|
(0)
|
34
|
17
|
62
|
91
|
18
|
38
|
45
|
11
|
92
|
85
|
35
|
66
|
49
|
30
|
114
|
103
|
68
|
92
|
39
|
(18)
|
(17)
|
(17)
|
(52)
|
26
|
29
|
(13)
|
(25)
|
22
|
30
|
101
|
127
|
(21)
|
(121)
|
(148)
|
(127)
|
(61)
|
25
|
(60)
|
(38)
|
62
|
48
|
86
|
13
|
(21)
|
100
|
46
|
83
|
79
|
57
|
114
|
57
|
47
|
(30)
|
(61)
|
(29)
|
(60)
|
(88)
|
(93)
|
18
|
|
| Cash Paid for Dividends |
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(4)
|
(7)
|
0
|
0
|
(7)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
(7)
|
(4)
|
|
| Other |
20
|
16
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(12)
|
(11)
|
(11)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(13)
|
(14)
|
(14)
|
(15)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(19)
|
(21)
|
(23)
|
(24)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(29)
|
(30)
|
(28)
|
(26)
|
(25)
|
(23)
|
(22)
|
(21)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
(19)
|
(20)
|
(22)
|
(25)
|
(27)
|
(29)
|
(30)
|
(29)
|
(29)
|
(29)
|
(28)
|
(27)
|
(27)
|
|
| Cash from Financing Activities |
20
N/A
|
29
+49%
|
7
-76%
|
9
+30%
|
34
+270%
|
30
-13%
|
45
+51%
|
48
+8%
|
27
-45%
|
13
-53%
|
(4)
N/A
|
(18)
-313%
|
(4)
+77%
|
39
N/A
|
42
+8%
|
40
-3%
|
53
+32%
|
25
-53%
|
25
+1%
|
29
+14%
|
50
+74%
|
45
-11%
|
44
-1%
|
(6)
N/A
|
(94)
-1 448%
|
(103)
-10%
|
(68)
+34%
|
(25)
+63%
|
19
N/A
|
63
+226%
|
(13)
N/A
|
(13)
+1%
|
19
N/A
|
1
-94%
|
47
+3 800%
|
74
+58%
|
1
-98%
|
22
+1 600%
|
28
+29%
|
(5)
N/A
|
75
N/A
|
66
-12%
|
16
-76%
|
46
+187%
|
37
-19%
|
28
-25%
|
111
+301%
|
101
-9%
|
54
-47%
|
67
+25%
|
12
-82%
|
(44)
N/A
|
(41)
+8%
|
(42)
-2%
|
(72)
-73%
|
8
N/A
|
24
+213%
|
3
-89%
|
8
+212%
|
96
+1 083%
|
87
-9%
|
137
+57%
|
140
+3%
|
(54)
N/A
|
(152)
-180%
|
(177)
-16%
|
(156)
+12%
|
(87)
+44%
|
(1)
+98%
|
(85)
-5 964%
|
(60)
+29%
|
41
N/A
|
27
-34%
|
66
+143%
|
(4)
N/A
|
(38)
-855%
|
83
N/A
|
27
-67%
|
59
+119%
|
53
-10%
|
29
-45%
|
84
+188%
|
28
-67%
|
18
-34%
|
(60)
N/A
|
(88)
-47%
|
(54)
+39%
|
(83)
-55%
|
(111)
-33%
|
(121)
-9%
|
(12)
+90%
|
|
| 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 |
1
N/A
|
8
+1 183%
|
(13)
N/A
|
(10)
+28%
|
(5)
+53%
|
(7)
-47%
|
(7)
-3%
|
(2)
+67%
|
(9)
-322%
|
(7)
+22%
|
(3)
+53%
|
(7)
-94%
|
(7)
+2%
|
6
N/A
|
(8)
N/A
|
(2)
+80%
|
3
N/A
|
(9)
N/A
|
5
N/A
|
12
+157%
|
29
+141%
|
14
-52%
|
19
+38%
|
(8)
N/A
|
(27)
-238%
|
5
N/A
|
15
+180%
|
23
+52%
|
16
-32%
|
12
-24%
|
(13)
N/A
|
(7)
+48%
|
20
N/A
|
4
-81%
|
17
+350%
|
11
-37%
|
(23)
N/A
|
5
N/A
|
(6)
N/A
|
(7)
-15%
|
10
N/A
|
(8)
N/A
|
(9)
-2%
|
1
N/A
|
20
+2 484%
|
22
+13%
|
30
+34%
|
29
-3%
|
3
-90%
|
17
+500%
|
(25)
N/A
|
(25)
-2%
|
2
N/A
|
(35)
N/A
|
19
N/A
|
8
-60%
|
24
+220%
|
16
-33%
|
(2)
N/A
|
65
N/A
|
0
-99%
|
34
+8 475%
|
11
-67%
|
(69)
N/A
|
(27)
+61%
|
(26)
+6%
|
(13)
+50%
|
22
N/A
|
8
-62%
|
(9)
N/A
|
15
N/A
|
50
+227%
|
85
+70%
|
80
-5%
|
45
-44%
|
22
-51%
|
2
-92%
|
(6)
N/A
|
(7)
-11%
|
2
N/A
|
(23)
N/A
|
(4)
+84%
|
0
N/A
|
(46)
N/A
|
(1)
+98%
|
(26)
-2 161%
|
27
N/A
|
49
+82%
|
30
-39%
|
37
+22%
|
49
+33%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(25)
-42%
|
(24)
+4%
|
(21)
+15%
|
(40)
-96%
|
(38)
+6%
|
(53)
-40%
|
(55)
-5%
|
(42)
+25%
|
(31)
+26%
|
(10)
+68%
|
8
N/A
|
(4)
N/A
|
(29)
-651%
|
(45)
-55%
|
(41)
+9%
|
(51)
-24%
|
(33)
+36%
|
(19)
+43%
|
(8)
+58%
|
(12)
-58%
|
(24)
-90%
|
(18)
+25%
|
(2)
+91%
|
67
N/A
|
108
+61%
|
83
-23%
|
46
-44%
|
(4)
N/A
|
(51)
-1 081%
|
(2)
+96%
|
5
N/A
|
(3)
N/A
|
(1)
+62%
|
(42)
-4 110%
|
(74)
-76%
|
(34)
+55%
|
(27)
+20%
|
(34)
-27%
|
(2)
+94%
|
(66)
-3 118%
|
(76)
-15%
|
(26)
+65%
|
(47)
-78%
|
(18)
+62%
|
(5)
+74%
|
(80)
-1 602%
|
(71)
+11%
|
(52)
+28%
|
(52)
0%
|
(38)
+26%
|
18
N/A
|
41
+129%
|
8
-80%
|
92
+1 017%
|
(0)
N/A
|
(12)
-4 426%
|
(1)
+89%
|
(20)
-1 343%
|
(46)
-128%
|
(90)
-95%
|
(107)
-19%
|
(145)
-36%
|
(26)
+82%
|
115
N/A
|
134
+17%
|
132
-1%
|
85
-36%
|
(16)
N/A
|
59
N/A
|
59
0%
|
6
-90%
|
56
+815%
|
13
-77%
|
44
+239%
|
55
+26%
|
(87)
N/A
|
(40)
+54%
|
(69)
-74%
|
(61)
+10%
|
(63)
-2%
|
(100)
-59%
|
(40)
+60%
|
(70)
-75%
|
51
N/A
|
62
+22%
|
60
-4%
|
111
+87%
|
118
+6%
|
124
+5%
|
50
-59%
|
|