Kumpulan Fima Bhd
KLSE:KFIMA
Cash Flow Statement
Cash Flow Statement
Kumpulan Fima Bhd
| 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 |
78
|
187
|
144
|
136
|
131
|
33
|
90
|
95
|
95
|
96
|
51
|
50
|
52
|
53
|
50
|
51
|
52
|
51
|
53
|
57
|
72
|
74
|
77
|
81
|
87
|
91
|
109
|
116
|
123
|
132
|
138
|
141
|
151
|
158
|
143
|
154
|
142
|
141
|
147
|
142
|
135
|
132
|
140
|
129
|
131
|
128
|
126
|
122
|
116
|
113
|
101
|
112
|
112
|
117
|
121
|
85
|
74
|
68
|
57
|
78
|
79
|
110
|
116
|
115
|
115
|
76
|
63
|
52
|
50
|
60
|
69
|
92
|
101
|
120
|
147
|
185
|
204
|
188
|
168
|
119
|
95
|
102
|
99
|
123
|
150
|
158
|
173
|
193
|
186
|
204
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
18
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
25
|
0
|
12
|
18
|
25
|
31
|
26
|
26
|
26
|
22
|
23
|
26
|
27
|
27
|
28
|
27
|
29
|
30
|
33
|
35
|
35
|
36
|
39
|
37
|
36
|
37
|
31
|
32
|
32
|
30
|
29
|
26
|
23
|
23
|
24
|
21
|
25
|
28
|
31
|
37
|
39
|
41
|
41
|
40
|
37
|
37
|
39
|
41
|
45
|
43
|
43
|
41
|
41
|
42
|
42
|
44
|
45
|
48
|
49
|
50
|
50
|
51
|
57
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(46)
|
(139)
|
(160)
|
(102)
|
(94)
|
0
|
(41)
|
(54)
|
(49)
|
(47)
|
(1)
|
(0)
|
17
|
18
|
19
|
14
|
15
|
14
|
13
|
(5)
|
15
|
20
|
18
|
6
|
29
|
19
|
18
|
(16)
|
9
|
5
|
4
|
(3)
|
(9)
|
(6)
|
1
|
(4)
|
(2)
|
(2)
|
(12)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(17)
|
(17)
|
(17)
|
(11)
|
(3)
|
(6)
|
(5)
|
(9)
|
23
|
28
|
30
|
31
|
1
|
(4)
|
(34)
|
(34)
|
(36)
|
(34)
|
(6)
|
(7)
|
5
|
9
|
8
|
12
|
(5)
|
(8)
|
(5)
|
(6)
|
(1)
|
(1)
|
(4)
|
1
|
7
|
6
|
8
|
10
|
6
|
8
|
21
|
15
|
11
|
15
|
8
|
|
| Cash Taxes Paid |
18
|
20
|
0
|
10
|
14
|
14
|
17
|
12
|
13
|
12
|
14
|
11
|
12
|
14
|
14
|
14
|
15
|
15
|
14
|
16
|
16
|
16
|
16
|
15
|
13
|
10
|
9
|
16
|
19
|
31
|
28
|
37
|
37
|
31
|
38
|
40
|
43
|
46
|
51
|
41
|
40
|
36
|
30
|
36
|
36
|
40
|
45
|
42
|
43
|
37
|
34
|
31
|
30
|
29
|
31
|
38
|
37
|
38
|
36
|
30
|
27
|
29
|
29
|
22
|
24
|
23
|
21
|
28
|
27
|
25
|
26
|
21
|
19
|
18
|
21
|
17
|
21
|
39
|
49
|
61
|
62
|
44
|
36
|
27
|
28
|
28
|
27
|
33
|
28
|
30
|
|
| Cash Interest Paid |
13
|
16
|
5
|
10
|
11
|
8
|
13
|
9
|
8
|
9
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
4
|
2
|
3
|
3
|
3
|
4
|
3
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
(0)
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
6
|
7
|
7
|
6
|
8
|
|
| Change in Working Capital |
(53)
|
(43)
|
15
|
5
|
10
|
3
|
(26)
|
(25)
|
(28)
|
(32)
|
(40)
|
(31)
|
(23)
|
(8)
|
(12)
|
(55)
|
(43)
|
(69)
|
(20)
|
(9)
|
(20)
|
(9)
|
(52)
|
(53)
|
(64)
|
(46)
|
(15)
|
(10)
|
1
|
(17)
|
(24)
|
(25)
|
(20)
|
(34)
|
(65)
|
(45)
|
(79)
|
(95)
|
(86)
|
(110)
|
(58)
|
(62)
|
(84)
|
(49)
|
(95)
|
(71)
|
(33)
|
(84)
|
(88)
|
(58)
|
(44)
|
(37)
|
(14)
|
15
|
55
|
53
|
(22)
|
(95)
|
(145)
|
(110)
|
(31)
|
(29)
|
(27)
|
(52)
|
(70)
|
(29)
|
(35)
|
(13)
|
9
|
(25)
|
49
|
24
|
(18)
|
31
|
(21)
|
(47)
|
(32)
|
(71)
|
(91)
|
(39)
|
(35)
|
1
|
(1)
|
(13)
|
(17)
|
(80)
|
(109)
|
(99)
|
(29)
|
(78)
|
|
| Cash from Operating Activities |
(2)
N/A
|
23
N/A
|
5
-79%
|
57
+1 034%
|
62
+8%
|
51
-18%
|
39
-24%
|
31
-19%
|
30
-3%
|
30
-2%
|
23
-22%
|
34
+48%
|
46
+35%
|
63
+36%
|
57
-10%
|
13
-77%
|
24
+84%
|
(4)
N/A
|
46
N/A
|
62
+35%
|
66
+7%
|
86
+29%
|
43
-50%
|
57
+32%
|
51
-9%
|
64
+26%
|
112
+74%
|
114
+2%
|
133
+16%
|
132
-1%
|
136
+3%
|
138
+2%
|
154
+11%
|
144
-6%
|
105
-27%
|
131
+25%
|
87
-33%
|
69
-21%
|
76
+10%
|
53
-31%
|
98
+84%
|
89
-9%
|
76
-15%
|
102
+35%
|
59
-42%
|
85
+43%
|
124
+46%
|
57
-54%
|
47
-18%
|
77
+63%
|
83
+8%
|
108
+30%
|
129
+20%
|
158
+22%
|
199
+26%
|
193
-3%
|
110
-43%
|
31
-72%
|
(30)
N/A
|
(8)
+75%
|
67
N/A
|
71
+7%
|
75
+6%
|
53
-30%
|
39
-27%
|
72
+87%
|
58
-19%
|
83
+43%
|
109
+31%
|
83
-24%
|
169
+105%
|
147
-13%
|
112
-24%
|
185
+65%
|
161
-13%
|
182
+13%
|
214
+18%
|
156
-27%
|
118
-24%
|
127
+8%
|
108
-15%
|
152
+41%
|
152
0%
|
160
+6%
|
189
+18%
|
148
-22%
|
128
-13%
|
155
+21%
|
223
+43%
|
192
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(22)
|
(11)
|
(8)
|
(6)
|
(6)
|
(8)
|
(7)
|
(10)
|
(10)
|
(8)
|
(20)
|
(24)
|
(23)
|
(24)
|
(7)
|
(20)
|
(26)
|
(30)
|
(32)
|
(24)
|
(24)
|
(22)
|
(24)
|
(25)
|
(20)
|
(26)
|
(18)
|
(15)
|
(16)
|
(15)
|
(24)
|
(25)
|
(27)
|
(24)
|
(26)
|
(37)
|
(44)
|
(52)
|
(50)
|
(49)
|
(56)
|
(56)
|
(92)
|
(90)
|
(77)
|
(77)
|
(40)
|
(39)
|
(48)
|
(53)
|
(53)
|
(55)
|
(52)
|
(45)
|
(44)
|
(42)
|
(38)
|
(35)
|
(32)
|
(35)
|
(37)
|
(41)
|
(40)
|
(40)
|
(35)
|
(32)
|
(33)
|
(28)
|
(31)
|
(32)
|
(32)
|
(31)
|
(29)
|
(40)
|
(43)
|
(51)
|
(69)
|
(66)
|
(93)
|
(116)
|
(129)
|
(141)
|
(145)
|
(142)
|
(151)
|
(201)
|
(185)
|
(168)
|
(130)
|
|
| Other Items |
36
|
55
|
43
|
10
|
18
|
5
|
102
|
100
|
100
|
100
|
2
|
2
|
(7)
|
(0)
|
(2)
|
(6)
|
(18)
|
(24)
|
(65)
|
(72)
|
(49)
|
(50)
|
(8)
|
(2)
|
(0)
|
(0)
|
6
|
5
|
11
|
4
|
1
|
11
|
7
|
26
|
31
|
21
|
24
|
16
|
10
|
14
|
10
|
9
|
12
|
11
|
11
|
10
|
11
|
3
|
3
|
2
|
(5)
|
4
|
4
|
4
|
9
|
9
|
11
|
12
|
13
|
(22)
|
(80)
|
(113)
|
(105)
|
(75)
|
(35)
|
(1)
|
(32)
|
(16)
|
(47)
|
(4)
|
(68)
|
(74)
|
4
|
(45)
|
(38)
|
(32)
|
(53)
|
(37)
|
27
|
(5)
|
6
|
19
|
10
|
(40)
|
(46)
|
9
|
64
|
118
|
37
|
8
|
|
| Cash from Investing Activities |
15
N/A
|
33
+120%
|
31
-5%
|
2
-93%
|
12
+462%
|
(1)
N/A
|
94
N/A
|
93
-1%
|
90
-3%
|
90
N/A
|
(6)
N/A
|
(19)
-228%
|
(30)
-60%
|
(23)
+23%
|
(26)
-11%
|
(13)
+50%
|
(38)
-200%
|
(50)
-31%
|
(95)
-89%
|
(104)
-10%
|
(74)
+30%
|
(74)
-1%
|
(30)
+60%
|
(26)
+13%
|
(25)
+4%
|
(20)
+20%
|
(20)
-3%
|
(13)
+36%
|
(4)
+72%
|
(12)
-236%
|
(14)
-17%
|
(13)
+8%
|
(18)
-38%
|
(1)
+96%
|
7
N/A
|
(5)
N/A
|
(12)
-132%
|
(28)
-127%
|
(41)
-48%
|
(36)
+13%
|
(38)
-6%
|
(47)
-22%
|
(45)
+5%
|
(81)
-82%
|
(79)
+3%
|
(67)
+15%
|
(66)
+1%
|
(37)
+44%
|
(36)
+4%
|
(46)
-30%
|
(58)
-25%
|
(49)
+15%
|
(50)
-2%
|
(48)
+5%
|
(37)
+24%
|
(35)
+4%
|
(31)
+11%
|
(26)
+18%
|
(22)
+16%
|
(55)
-154%
|
(115)
-111%
|
(150)
-30%
|
(146)
+3%
|
(116)
+21%
|
(75)
+35%
|
(36)
+52%
|
(64)
-79%
|
(48)
+24%
|
(75)
-55%
|
(34)
+54%
|
(100)
-193%
|
(106)
-6%
|
(28)
+74%
|
(75)
-169%
|
(78)
-4%
|
(74)
+4%
|
(104)
-40%
|
(106)
-2%
|
(39)
+63%
|
(97)
-149%
|
(109)
-12%
|
(110)
-1%
|
(131)
-19%
|
(185)
-42%
|
(188)
-2%
|
(142)
+25%
|
(137)
+3%
|
(66)
+52%
|
(131)
-98%
|
(122)
+7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(5)
|
(12)
|
(12)
|
(12)
|
(8)
|
0
|
1
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
7
|
7
|
7
|
8
|
7
|
7
|
5
|
6
|
4
|
5
|
4
|
2
|
3
|
2
|
1
|
2
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
4
|
7
|
|
| Net Issuance of Debt |
(21)
|
(36)
|
(13)
|
(17)
|
(27)
|
(15)
|
(109)
|
(100)
|
(116)
|
(109)
|
(18)
|
(27)
|
(16)
|
(17)
|
(16)
|
(5)
|
(27)
|
(23)
|
37
|
38
|
61
|
55
|
(10)
|
(17)
|
(15)
|
(17)
|
(10)
|
(5)
|
(17)
|
(16)
|
(13)
|
5
|
1
|
(18)
|
(32)
|
(49)
|
(30)
|
(8)
|
(6)
|
(4)
|
(7)
|
(15)
|
(8)
|
(5)
|
(3)
|
7
|
7
|
(0)
|
4
|
5
|
14
|
9
|
1
|
3
|
3
|
1
|
7
|
14
|
8
|
(11)
|
(17)
|
(24)
|
(24)
|
0
|
6
|
(8)
|
(10)
|
(14)
|
(18)
|
(9)
|
(11)
|
(8)
|
(5)
|
1
|
4
|
5
|
(10)
|
(2)
|
(13)
|
(5)
|
2
|
(5)
|
27
|
53
|
55
|
68
|
41
|
13
|
29
|
3
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(4)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(9)
|
(5)
|
(5)
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
(16)
|
(16)
|
0
|
0
|
(19)
|
(19)
|
(19)
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
(24)
|
(24)
|
0
|
(49)
|
(25)
|
(25)
|
0
|
(25)
|
(25)
|
(25)
|
0
|
0
|
(25)
|
(25)
|
0
|
0
|
(25)
|
(25)
|
0
|
(50)
|
(25)
|
(25)
|
0
|
(33)
|
(33)
|
(33)
|
0
|
(41)
|
(41)
|
(41)
|
0
|
(33)
|
(33)
|
(33)
|
0
|
(33)
|
(33)
|
(33)
|
0
|
(53)
|
|
| Other |
0
|
(8)
|
(3)
|
(1)
|
(1)
|
(3)
|
(2)
|
(8)
|
(7)
|
(5)
|
(6)
|
(2)
|
(2)
|
(6)
|
(4)
|
(6)
|
29
|
33
|
(4)
|
(4)
|
(39)
|
(41)
|
(4)
|
(2)
|
(2)
|
2
|
(2)
|
(2)
|
(2)
|
2
|
1
|
(26)
|
(26)
|
(37)
|
(40)
|
(10)
|
0
|
(5)
|
(6)
|
(8)
|
0
|
(13)
|
(15)
|
(15)
|
(15)
|
(21)
|
(14)
|
(14)
|
0
|
(12)
|
(20)
|
(20)
|
0
|
(19)
|
(12)
|
(35)
|
(39)
|
(44)
|
(48)
|
(25)
|
(21)
|
(16)
|
(12)
|
(15)
|
0
|
(15)
|
(16)
|
(12)
|
0
|
(12)
|
(13)
|
(13)
|
(15)
|
(15)
|
(27)
|
(27)
|
(25)
|
(32)
|
(18)
|
(18)
|
(20)
|
(13)
|
(17)
|
(21)
|
(19)
|
(19)
|
(15)
|
(15)
|
0
|
(19)
|
|
| Cash from Financing Activities |
(27)
N/A
|
(56)
-111%
|
(28)
+50%
|
(30)
-8%
|
(36)
-18%
|
(18)
+50%
|
(109)
-516%
|
(106)
+3%
|
(120)
-14%
|
(114)
+5%
|
(24)
+79%
|
(29)
-21%
|
(19)
+34%
|
(22)
-15%
|
(23)
-5%
|
(14)
+42%
|
(1)
+90%
|
7
N/A
|
28
+330%
|
30
+5%
|
17
-42%
|
3
-80%
|
(20)
N/A
|
(25)
-26%
|
(23)
+9%
|
(16)
+32%
|
(18)
-15%
|
(13)
+29%
|
(25)
-97%
|
(21)
+19%
|
(21)
-4%
|
(31)
-47%
|
(35)
-12%
|
(65)
-85%
|
(85)
-31%
|
(70)
+18%
|
(50)
+28%
|
(20)
+59%
|
(21)
-2%
|
(21)
-2%
|
(24)
-12%
|
(37)
-55%
|
(36)
+4%
|
(34)
+5%
|
(32)
+6%
|
(29)
+9%
|
(25)
+15%
|
(33)
-33%
|
(31)
+6%
|
(27)
+12%
|
(28)
-4%
|
(33)
-15%
|
(40)
-24%
|
(57)
-41%
|
(26)
+54%
|
(51)
-98%
|
(50)
+3%
|
(55)
-10%
|
(66)
-20%
|
(61)
+6%
|
(63)
-3%
|
(40)
+37%
|
(61)
-53%
|
(41)
+34%
|
(35)
+15%
|
(49)
-41%
|
(50)
-3%
|
(50)
0%
|
(55)
-9%
|
(71)
-30%
|
(49)
+31%
|
(46)
+7%
|
(46)
+1%
|
(48)
-5%
|
(56)
-17%
|
(55)
+2%
|
(68)
-24%
|
(75)
-10%
|
(73)
+3%
|
(64)
+11%
|
(60)
+8%
|
(51)
+14%
|
(24)
+54%
|
(1)
+94%
|
2
N/A
|
15
+584%
|
(6)
N/A
|
(34)
-437%
|
(16)
+55%
|
(62)
-297%
|
|
| 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
|
3
|
2
|
(0)
|
0
|
(4)
|
(3)
|
(2)
|
(2)
|
(13)
|
(15)
|
(9)
|
(10)
|
3
|
2
|
7
|
8
|
4
|
16
|
(15)
|
(14)
|
(8)
|
(14)
|
14
|
10
|
8
|
2
|
(9)
|
(4)
|
(4)
|
1
|
11
|
11
|
11
|
8
|
(2)
|
(1)
|
(8)
|
(9)
|
(3)
|
(5)
|
(4)
|
(0)
|
1
|
3
|
14
|
6
|
3
|
6
|
(3)
|
(2)
|
1
|
(10)
|
(23)
|
(11)
|
(18)
|
(13)
|
2
|
|
| Net Change in Cash |
(14)
N/A
|
0
N/A
|
8
+2 000%
|
29
+240%
|
38
+32%
|
32
-15%
|
23
-28%
|
18
-22%
|
(1)
N/A
|
5
N/A
|
(7)
N/A
|
(14)
-106%
|
(3)
+79%
|
18
N/A
|
8
-56%
|
(14)
N/A
|
(16)
-19%
|
(47)
-194%
|
(21)
+56%
|
(12)
+41%
|
10
N/A
|
15
+50%
|
(7)
N/A
|
5
N/A
|
3
-37%
|
29
+800%
|
74
+156%
|
88
+20%
|
104
+18%
|
99
-5%
|
100
+1%
|
93
-6%
|
100
+7%
|
81
-19%
|
29
-64%
|
56
+93%
|
25
-54%
|
17
-34%
|
11
-35%
|
(6)
N/A
|
33
N/A
|
(8)
N/A
|
(19)
-135%
|
(22)
-13%
|
(62)
-183%
|
(8)
+87%
|
35
N/A
|
(6)
N/A
|
(12)
-98%
|
8
N/A
|
13
+67%
|
11
-14%
|
25
+126%
|
46
+86%
|
122
+167%
|
120
-1%
|
39
-68%
|
(41)
N/A
|
(115)
-181%
|
(132)
-15%
|
(116)
+12%
|
(123)
-6%
|
(131)
-7%
|
(93)
+29%
|
(60)
+36%
|
(2)
+97%
|
(48)
-2 741%
|
(18)
+63%
|
(21)
-20%
|
(30)
-42%
|
11
N/A
|
(8)
N/A
|
34
N/A
|
59
+74%
|
28
-53%
|
54
+95%
|
45
-17%
|
(11)
N/A
|
12
N/A
|
(31)
N/A
|
(55)
-77%
|
(12)
+78%
|
(4)
+65%
|
(25)
-503%
|
(7)
+71%
|
(2)
+76%
|
(26)
-1 391%
|
37
N/A
|
63
+70%
|
10
-85%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(23)
N/A
|
1
N/A
|
(6)
N/A
|
49
N/A
|
55
+12%
|
45
-19%
|
31
-32%
|
24
-21%
|
20
-16%
|
19
-5%
|
15
-20%
|
14
-9%
|
23
+62%
|
40
+76%
|
33
-17%
|
6
-83%
|
3
-45%
|
(30)
N/A
|
16
N/A
|
30
+90%
|
42
+40%
|
62
+48%
|
20
-67%
|
33
+60%
|
27
-18%
|
45
+68%
|
86
+92%
|
96
+11%
|
118
+24%
|
116
-2%
|
121
+4%
|
114
-6%
|
129
+13%
|
117
-9%
|
81
-30%
|
105
+29%
|
51
-51%
|
26
-49%
|
25
-5%
|
3
-87%
|
49
+1 425%
|
33
-32%
|
19
-42%
|
10
-49%
|
(30)
N/A
|
8
N/A
|
47
+475%
|
17
-63%
|
8
-51%
|
29
+243%
|
30
+6%
|
55
+82%
|
75
+37%
|
106
+42%
|
154
+45%
|
148
-3%
|
67
-55%
|
(6)
N/A
|
(65)
-908%
|
(40)
+38%
|
32
N/A
|
34
+7%
|
35
+3%
|
12
-65%
|
(1)
N/A
|
37
N/A
|
26
-29%
|
51
+92%
|
81
+61%
|
52
-36%
|
137
+164%
|
116
-16%
|
80
-31%
|
156
+94%
|
122
-22%
|
139
+15%
|
164
+17%
|
87
-47%
|
52
-40%
|
34
-34%
|
(8)
N/A
|
23
N/A
|
11
-52%
|
15
+38%
|
47
+205%
|
(3)
N/A
|
(73)
-2 017%
|
(29)
+60%
|
55
N/A
|
62
+12%
|
|