Lambo Group Bhd
KLSE:LAMBO
Cash Flow Statement
Cash Flow Statement
Lambo Group 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 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-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 |
3
|
3
|
0
|
(2)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
2
|
(6)
|
(2)
|
3
|
5
|
21
|
23
|
26
|
26
|
25
|
24
|
23
|
23
|
23
|
19
|
15
|
9
|
(1)
|
23
|
(24)
|
(37)
|
0
|
(134)
|
(101)
|
(91)
|
(16)
|
0
|
(69)
|
(72)
|
(75)
|
3
|
(6)
|
(4)
|
(6)
|
3
|
5
|
12
|
(3)
|
(10)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
13
|
13
|
13
|
13
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
(24)
|
(31)
|
(19)
|
39
|
67
|
84
|
73
|
6
|
63
|
48
|
53
|
57
|
(11)
|
0
|
(0)
|
2
|
(3)
|
(3)
|
(8)
|
8
|
12
|
|
| 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
|
2
|
3
|
4
|
5
|
5
|
6
|
6
|
7
|
6
|
6
|
6
|
6
|
7
|
6
|
5
|
3
|
2
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
|
| Change in Working Capital |
(5)
|
(6)
|
(4)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
2
|
3
|
1
|
2
|
4
|
2
|
2
|
0
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
(1)
|
1
|
1
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
2
|
(12)
|
(13)
|
(34)
|
(30)
|
(27)
|
(23)
|
22
|
17
|
25
|
18
|
(2)
|
(15)
|
(12)
|
(4)
|
(7)
|
2
|
(60)
|
(63)
|
(8)
|
(13)
|
65
|
72
|
(10)
|
(10)
|
(14)
|
(12)
|
(9)
|
(1)
|
(19)
|
(10)
|
(12)
|
(16)
|
(9)
|
(5)
|
(6)
|
(5)
|
(3)
|
(6)
|
|
| Cash from Operating Activities |
1
N/A
|
0
-85%
|
(1)
N/A
|
0
N/A
|
1
+1 771%
|
1
-4%
|
2
+45%
|
3
+38%
|
2
-10%
|
2
-5%
|
3
+17%
|
1
-48%
|
2
+20%
|
1
-11%
|
2
+19%
|
3
+77%
|
4
+27%
|
5
+21%
|
5
+12%
|
3
-31%
|
4
+10%
|
4
-3%
|
2
-34%
|
2
-25%
|
(2)
N/A
|
(3)
-104%
|
(4)
-21%
|
(3)
+21%
|
(2)
+44%
|
(1)
+55%
|
(1)
+5%
|
(1)
-70%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+22%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-40%
|
0
N/A
|
(1)
N/A
|
(0)
+42%
|
(1)
-76%
|
(2)
-76%
|
(0)
+68%
|
(1)
-186%
|
(1)
+56%
|
(1)
+8%
|
5
N/A
|
(5)
N/A
|
(2)
+70%
|
(18)
-1 045%
|
(12)
+34%
|
(6)
+52%
|
1
N/A
|
47
+8 856%
|
42
-9%
|
49
+15%
|
41
-16%
|
20
-52%
|
6
-69%
|
10
+65%
|
13
+31%
|
6
-54%
|
10
+69%
|
(58)
N/A
|
(64)
-11%
|
(62)
+4%
|
(69)
-12%
|
(1)
+98%
|
6
N/A
|
(27)
N/A
|
(27)
-3%
|
(23)
+17%
|
(22)
+2%
|
(27)
-24%
|
(17)
+39%
|
(34)
-103%
|
(15)
+57%
|
(14)
+4%
|
(17)
-21%
|
(9)
+45%
|
(1)
+85%
|
(1)
+49%
|
2
N/A
|
5
+102%
|
(0)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(16)
|
(22)
|
(38)
|
(38)
|
(23)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
|
| Other Items |
1
|
(3)
|
(2)
|
(1)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
(2)
|
(1)
|
(2)
|
1
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(30)
|
(30)
|
(30)
|
(30)
|
2
|
2
|
2
|
(4)
|
(4)
|
(4)
|
30
|
3
|
(29)
|
(30)
|
(71)
|
(38)
|
(44)
|
(67)
|
(64)
|
(103)
|
(129)
|
(106)
|
(105)
|
(1)
|
0
|
(4)
|
(3)
|
(5)
|
(8)
|
(4)
|
(4)
|
(1)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-17%
|
(2)
+31%
|
(1)
+58%
|
(5)
-554%
|
(5)
+0%
|
(5)
0%
|
(5)
-9%
|
(4)
+31%
|
(3)
+14%
|
(3)
+10%
|
(2)
+24%
|
(2)
+19%
|
(2)
-1%
|
(2)
+15%
|
(2)
-6%
|
(2)
+3%
|
(1)
+18%
|
(2)
-18%
|
(1)
+22%
|
(1)
+8%
|
(1)
-3%
|
(1)
-5%
|
(2)
-67%
|
(2)
N/A
|
(3)
-37%
|
(3)
-3%
|
(2)
+29%
|
(1)
+33%
|
(0)
+72%
|
0
N/A
|
(0)
N/A
|
(2)
-673%
|
(1)
+15%
|
(2)
-43%
|
(2)
+13%
|
(2)
+17%
|
(2)
-30%
|
(2)
+22%
|
(2)
-7%
|
(1)
+59%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-96%
|
(1)
N/A
|
0
N/A
|
0
-60%
|
(0)
N/A
|
(0)
-365%
|
(0)
-100%
|
(0)
+63%
|
(0)
+33%
|
0
N/A
|
(0)
N/A
|
(0)
+17%
|
(0)
+75%
|
(0)
+33%
|
(30)
-50 712%
|
(30)
+0%
|
(31)
-1%
|
(31)
+0%
|
1
N/A
|
1
+11%
|
2
+71%
|
(4)
N/A
|
(4)
-3%
|
(4)
+1%
|
30
N/A
|
3
-89%
|
(29)
N/A
|
(29)
-1%
|
(71)
-141%
|
(38)
+46%
|
(44)
-15%
|
(68)
-54%
|
(80)
-17%
|
(125)
-57%
|
(168)
-34%
|
(144)
+14%
|
(128)
+11%
|
(3)
+98%
|
(1)
+70%
|
(6)
-563%
|
(4)
+29%
|
(7)
-74%
|
(10)
-51%
|
(8)
+24%
|
(8)
-1%
|
(4)
+51%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
43
|
43
|
68
|
25
|
25
|
25
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
4
|
24
|
54
|
83
|
81
|
61
|
139
|
118
|
116
|
116
|
124
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
(0)
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
(1)
|
0
|
0
|
0
|
(2)
|
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
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
(1)
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
|
| Other |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
2
|
0
|
3
|
5
|
2
|
0
|
2
|
(0)
|
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)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
3
+5%
|
3
-3%
|
(1)
N/A
|
2
N/A
|
2
-12%
|
2
+7%
|
2
+3%
|
2
-1%
|
2
+7%
|
1
-35%
|
1
-12%
|
(1)
N/A
|
(1)
-12%
|
(1)
-29%
|
(1)
-35%
|
(2)
-13%
|
(2)
-39%
|
(2)
+1%
|
2
N/A
|
2
+6%
|
3
+30%
|
5
+89%
|
2
-68%
|
2
+3%
|
2
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+8%
|
1
+357%
|
2
+242%
|
2
+3%
|
2
N/A
|
2
-11%
|
1
-74%
|
0
-40%
|
0
N/A
|
0
+25%
|
2
+388%
|
2
-1%
|
2
-5%
|
2
-18%
|
0
-99%
|
5
+51 282%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
42
N/A
|
42
0%
|
42
N/A
|
67
+60%
|
25
-63%
|
25
+0%
|
25
N/A
|
0
-100%
|
0
+1 797%
|
0
N/A
|
0
N/A
|
0
-6%
|
1
+301%
|
1
N/A
|
1
-2%
|
1
+2%
|
0
N/A
|
4
N/A
|
24
+542%
|
54
+126%
|
83
+53%
|
80
-3%
|
60
-25%
|
137
+128%
|
116
-15%
|
117
+1%
|
114
-3%
|
124
+9%
|
116
-6%
|
113
-3%
|
(2)
N/A
|
(2)
-3%
|
(3)
-21%
|
(3)
-4%
|
(2)
+9%
|
(2)
+10%
|
(2)
+12%
|
(2)
+5%
|
(1)
+23%
|
|
| 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
|
1
|
0
|
(2)
|
(2)
|
(2)
|
2
|
3
|
3
|
1
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
3
|
5
|
2
|
5
|
4
|
(4)
|
4
|
1
|
(0)
|
9
|
(1)
|
(0)
|
(1)
|
(4)
|
(0)
|
(0)
|
(3)
|
2
|
(2)
|
(2)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
1
-44%
|
1
-24%
|
(2)
N/A
|
(2)
-8%
|
(2)
-16%
|
(2)
+28%
|
(1)
+21%
|
0
N/A
|
1
+257%
|
1
+12%
|
0
-83%
|
(1)
N/A
|
(1)
-19%
|
(1)
+16%
|
(0)
+87%
|
0
N/A
|
1
+61%
|
1
+23%
|
4
+386%
|
5
+13%
|
6
+10%
|
7
+27%
|
2
-72%
|
(2)
N/A
|
(4)
-136%
|
(7)
-65%
|
(5)
+19%
|
(3)
+45%
|
(1)
+68%
|
(0)
+89%
|
1
N/A
|
1
+30%
|
1
-27%
|
0
-44%
|
(1)
N/A
|
(1)
-58%
|
(1)
+7%
|
(1)
+14%
|
1
N/A
|
1
+20%
|
1
+87%
|
1
-28%
|
(1)
N/A
|
5
N/A
|
4
-23%
|
4
+10%
|
5
+20%
|
(1)
N/A
|
(0)
+98%
|
(0)
-867%
|
45
N/A
|
34
-25%
|
38
+13%
|
50
+30%
|
16
-69%
|
22
+40%
|
27
+22%
|
13
-52%
|
9
-29%
|
15
+70%
|
7
-56%
|
18
+177%
|
7
-61%
|
11
+58%
|
8
-34%
|
1
-91%
|
6
+763%
|
(23)
N/A
|
(34)
-50%
|
(32)
+5%
|
(14)
+57%
|
13
N/A
|
32
+152%
|
62
+94%
|
25
-60%
|
16
-36%
|
(33)
N/A
|
(63)
-88%
|
(46)
+27%
|
(49)
-7%
|
(20)
+59%
|
(21)
-1%
|
(25)
-23%
|
(16)
+37%
|
(13)
+16%
|
(12)
+13%
|
(9)
+19%
|
(7)
+31%
|
(6)
+8%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(4)
N/A
|
1
N/A
|
2
+45%
|
3
+38%
|
(2)
N/A
|
2
N/A
|
3
+17%
|
1
-48%
|
(1)
N/A
|
1
N/A
|
2
+19%
|
3
+77%
|
1
-54%
|
5
+231%
|
5
+12%
|
3
-31%
|
3
-22%
|
4
+37%
|
2
-34%
|
2
-25%
|
(3)
N/A
|
(3)
-11%
|
(4)
-21%
|
(3)
+21%
|
(3)
+6%
|
(1)
+73%
|
(1)
+5%
|
(1)
-70%
|
(1)
+12%
|
(0)
+95%
|
1
N/A
|
1
+22%
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-21%
|
0
N/A
|
(1)
N/A
|
(0)
+42%
|
(1)
-76%
|
(2)
-76%
|
(0)
+68%
|
(1)
-211%
|
(1)
+52%
|
(1)
+7%
|
5
N/A
|
(5)
N/A
|
(2)
+68%
|
(18)
-922%
|
(12)
+34%
|
(6)
+53%
|
1
N/A
|
47
+6 550%
|
42
-9%
|
48
+14%
|
40
-17%
|
19
-54%
|
5
-73%
|
9
+81%
|
12
+34%
|
6
-54%
|
10
+70%
|
(58)
N/A
|
(64)
-11%
|
(62)
+4%
|
(69)
-12%
|
(1)
+98%
|
6
N/A
|
(27)
N/A
|
(28)
-5%
|
(38)
-36%
|
(44)
-14%
|
(66)
-50%
|
(54)
+17%
|
(57)
-4%
|
(16)
+72%
|
(15)
+7%
|
(18)
-21%
|
(10)
+43%
|
(4)
+65%
|
(3)
+19%
|
(1)
+49%
|
1
N/A
|
(3)
N/A
|
|