Lbs Bina Group Bhd
KLSE:LBS
Cash Flow Statement
Cash Flow Statement
Lbs Bina Group Bhd
| 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 |
51
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
27
|
15
|
30
|
46
|
63
|
68
|
75
|
80
|
75
|
77
|
77
|
415
|
427
|
429
|
437
|
102
|
104
|
105
|
102
|
102
|
108
|
114
|
116
|
128
|
144
|
161
|
174
|
182
|
190
|
191
|
184
|
186
|
159
|
152
|
154
|
155
|
154
|
142
|
116
|
114
|
131
|
160
|
173
|
163
|
0
|
178
|
206
|
235
|
0
|
217
|
222
|
222
|
240
|
239
|
251
|
401
|
353
|
350
|
330
|
163
|
|
| Depreciation & Amortization |
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
13
|
3
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
|
| 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
|
3
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
1
|
4
|
2
|
4
|
3
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(1)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
9
|
1
|
17
|
32
|
29
|
36
|
30
|
22
|
15
|
17
|
18
|
(315)
|
(319)
|
(322)
|
(323)
|
12
|
12
|
14
|
14
|
(4)
|
14
|
43
|
36
|
45
|
11
|
17
|
45
|
62
|
38
|
50
|
29
|
25
|
11
|
49
|
59
|
71
|
38
|
74
|
74
|
72
|
61
|
68
|
81
|
80
|
105
|
127
|
108
|
117
|
75
|
125
|
138
|
133
|
70
|
107
|
104
|
(74)
|
30
|
62
|
45
|
225
|
|
| Cash Taxes Paid |
27
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
16
|
0
|
24
|
28
|
23
|
29
|
31
|
37
|
41
|
41
|
41
|
57
|
60
|
61
|
58
|
49
|
52
|
51
|
51
|
48
|
46
|
47
|
45
|
52
|
59
|
63
|
67
|
61
|
68
|
70
|
69
|
63
|
51
|
58
|
59
|
59
|
63
|
70
|
63
|
61
|
95
|
82
|
88
|
81
|
86
|
93
|
101
|
130
|
102
|
104
|
108
|
103
|
105
|
106
|
105
|
105
|
101
|
98
|
97
|
90
|
|
| Cash Interest Paid |
2
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
23
|
0
|
34
|
40
|
25
|
34
|
31
|
33
|
35
|
34
|
33
|
34
|
27
|
26
|
24
|
22
|
27
|
26
|
28
|
29
|
32
|
34
|
36
|
43
|
44
|
47
|
53
|
51
|
52
|
58
|
63
|
72
|
82
|
90
|
92
|
94
|
94
|
86
|
82
|
75
|
63
|
60
|
60
|
58
|
59
|
66
|
56
|
67
|
71
|
72
|
80
|
80
|
77
|
75
|
73
|
68
|
59
|
54
|
49
|
60
|
|
| Change in Working Capital |
(86)
|
(68)
|
(99)
|
(84)
|
(124)
|
(40)
|
19
|
3
|
(74)
|
23
|
11
|
22
|
(6)
|
30
|
40
|
34
|
(10)
|
(25)
|
(6)
|
(36)
|
55
|
26
|
(12)
|
(10)
|
(62)
|
(40)
|
(12)
|
(13)
|
(24)
|
22
|
(40)
|
(57)
|
(137)
|
(159)
|
(124)
|
(74)
|
(12)
|
11
|
44
|
(52)
|
(99)
|
(180)
|
(280)
|
(188)
|
(237)
|
(228)
|
(272)
|
(365)
|
(220)
|
(311)
|
(292)
|
(109)
|
(280)
|
(170)
|
(114)
|
(349)
|
(328)
|
(391)
|
(369)
|
(299)
|
(241)
|
(164)
|
(1)
|
50
|
81
|
178
|
(34)
|
(84)
|
(99)
|
(234)
|
(209)
|
(174)
|
(257)
|
(244)
|
(31)
|
34
|
83
|
152
|
(79)
|
44
|
314
|
90
|
230
|
(10)
|
(284)
|
(265)
|
(307)
|
(238)
|
|
| Cash from Operating Activities |
(34)
N/A
|
(68)
-102%
|
(99)
-46%
|
(84)
+15%
|
(64)
+23%
|
(40)
+38%
|
19
N/A
|
3
-86%
|
20
+660%
|
23
+15%
|
11
-50%
|
22
+94%
|
28
+27%
|
30
+9%
|
40
+32%
|
34
-15%
|
16
-53%
|
(25)
N/A
|
(6)
+77%
|
(36)
-517%
|
(9)
+76%
|
26
N/A
|
(12)
N/A
|
(10)
+18%
|
(43)
-339%
|
(40)
+6%
|
(12)
+70%
|
(13)
-6%
|
25
N/A
|
41
+66%
|
6
-85%
|
20
+238%
|
(32)
N/A
|
(46)
-42%
|
(6)
+87%
|
41
N/A
|
92
+123%
|
118
+28%
|
153
+30%
|
63
-59%
|
15
-76%
|
(67)
N/A
|
(161)
-142%
|
(68)
+58%
|
(106)
-56%
|
(95)
+11%
|
(141)
-49%
|
(253)
-79%
|
(81)
+68%
|
(153)
-90%
|
(139)
+9%
|
63
N/A
|
(109)
N/A
|
8
N/A
|
105
+1 144%
|
(106)
N/A
|
(82)
+23%
|
(151)
-84%
|
(155)
-3%
|
(88)
+43%
|
(46)
+48%
|
38
N/A
|
211
+453%
|
276
+31%
|
304
+10%
|
394
+29%
|
155
-61%
|
103
-34%
|
92
-10%
|
(6)
N/A
|
45
N/A
|
70
+54%
|
63
-9%
|
61
-4%
|
282
+364%
|
386
+37%
|
413
+7%
|
495
+20%
|
280
-43%
|
398
+42%
|
663
+66%
|
436
-34%
|
584
+34%
|
317
-46%
|
(24)
N/A
|
(14)
+40%
|
(95)
-568%
|
(13)
+87%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
(3)
|
(5)
|
(6)
|
(8)
|
(13)
|
(14)
|
(13)
|
(13)
|
(10)
|
(5)
|
(6)
|
(8)
|
(4)
|
(7)
|
(4)
|
(2)
|
(3)
|
(6)
|
(13)
|
(19)
|
(23)
|
(22)
|
(12)
|
(8)
|
(6)
|
(9)
|
(21)
|
(31)
|
(46)
|
(70)
|
(85)
|
(83)
|
(75)
|
(58)
|
(62)
|
(68)
|
(66)
|
(62)
|
(51)
|
(47)
|
(46)
|
(45)
|
(20)
|
(10)
|
(5)
|
(2)
|
(11)
|
(9)
|
(9)
|
(9)
|
(18)
|
(28)
|
(43)
|
(42)
|
(39)
|
(27)
|
(76)
|
(84)
|
|
| Other Items |
(9)
|
(12)
|
(18)
|
(30)
|
(30)
|
(31)
|
(37)
|
(19)
|
(10)
|
(12)
|
(0)
|
0
|
(2)
|
(5)
|
(18)
|
(40)
|
(46)
|
(43)
|
(28)
|
2
|
16
|
15
|
12
|
2
|
(0)
|
(6)
|
(7)
|
(26)
|
(42)
|
(66)
|
(43)
|
(22)
|
(25)
|
(8)
|
(36)
|
(46)
|
(25)
|
(19)
|
(18)
|
176
|
166
|
151
|
155
|
(53)
|
68
|
92
|
124
|
248
|
(52)
|
14
|
57
|
(151)
|
45
|
(72)
|
(179)
|
(93)
|
(237)
|
(322)
|
(329)
|
(336)
|
(218)
|
(126)
|
(170)
|
(127)
|
(91)
|
(15)
|
64
|
29
|
31
|
(13)
|
(57)
|
(38)
|
(73)
|
(83)
|
(59)
|
(66)
|
(71)
|
(76)
|
(56)
|
(73)
|
(67)
|
(57)
|
(75)
|
(142)
|
(146)
|
(215)
|
(201)
|
(126)
|
|
| Cash from Investing Activities |
(14)
N/A
|
(12)
+14%
|
(18)
-48%
|
(30)
-67%
|
(34)
-15%
|
(31)
+8%
|
(37)
-18%
|
(19)
+49%
|
(11)
+42%
|
(12)
-13%
|
(0)
+98%
|
0
N/A
|
(2)
N/A
|
(5)
-122%
|
(18)
-252%
|
(40)
-118%
|
(47)
-17%
|
(43)
+8%
|
(28)
+36%
|
2
N/A
|
15
+721%
|
15
+3%
|
12
-23%
|
2
-86%
|
(4)
N/A
|
(6)
-47%
|
(7)
-6%
|
(26)
-300%
|
(47)
-76%
|
(66)
-42%
|
(46)
+30%
|
(27)
+41%
|
(31)
-15%
|
(16)
+49%
|
(49)
-205%
|
(59)
-22%
|
(39)
+34%
|
(32)
+17%
|
(28)
+13%
|
171
N/A
|
160
-7%
|
143
-11%
|
151
+6%
|
(60)
N/A
|
64
N/A
|
90
+41%
|
121
+35%
|
242
+100%
|
(65)
N/A
|
(4)
+93%
|
35
N/A
|
(173)
N/A
|
33
N/A
|
(79)
N/A
|
(184)
-133%
|
(102)
+45%
|
(257)
-153%
|
(354)
-38%
|
(375)
-6%
|
(406)
-8%
|
(303)
+25%
|
(209)
+31%
|
(245)
-17%
|
(185)
+24%
|
(153)
+17%
|
(83)
+46%
|
(2)
+97%
|
(33)
-1 462%
|
(19)
+41%
|
(60)
-211%
|
(103)
-71%
|
(83)
+19%
|
(93)
-13%
|
(93)
0%
|
(64)
+31%
|
(68)
-6%
|
(83)
-21%
|
(86)
-3%
|
(65)
+24%
|
(82)
-27%
|
(86)
-4%
|
(85)
+1%
|
(118)
-38%
|
(184)
-56%
|
(184)
0%
|
(242)
-31%
|
(277)
-14%
|
(210)
+24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
30
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
0
|
3
|
75
|
92
|
90
|
127
|
66
|
68
|
72
|
52
|
40
|
22
|
29
|
39
|
103
|
115
|
124
|
112
|
213
|
214
|
213
|
197
|
35
|
22
|
(5)
|
(2)
|
(38)
|
(41)
|
(64)
|
(72)
|
(36)
|
(33)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(8)
|
(7)
|
(5)
|
(2)
|
(1)
|
(3)
|
(3)
|
(134)
|
(134)
|
(132)
|
|
| Net Issuance of Debt |
38
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
40
|
20
|
22
|
52
|
145
|
106
|
116
|
74
|
(41)
|
(69)
|
(93)
|
(146)
|
(21)
|
(1)
|
(9)
|
77
|
15
|
(14)
|
52
|
8
|
7
|
98
|
(25)
|
(19)
|
(26)
|
10
|
92
|
98
|
278
|
356
|
414
|
541
|
320
|
203
|
80
|
(62)
|
(28)
|
(229)
|
(174)
|
(121)
|
(115)
|
109
|
109
|
29
|
(39)
|
(121)
|
(179)
|
(154)
|
(187)
|
(164)
|
(134)
|
(177)
|
(166)
|
22
|
202
|
248
|
248
|
407
|
248
|
194
|
|
| 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
|
(7)
|
(7)
|
0
|
0
|
(8)
|
(44)
|
0
|
(52)
|
(52)
|
(15)
|
(49)
|
(39)
|
(50)
|
(50)
|
(48)
|
(51)
|
(54)
|
(67)
|
(47)
|
(61)
|
(66)
|
(67)
|
(82)
|
(69)
|
(76)
|
(69)
|
(41)
|
(41)
|
(35)
|
(34)
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
(29)
|
(29)
|
0
|
0
|
(35)
|
(35)
|
0
|
0
|
(44)
|
(44)
|
0
|
0
|
(48)
|
(88)
|
0
|
0
|
(78)
|
|
| Other |
(11)
|
97
|
168
|
156
|
(30)
|
65
|
(8)
|
(27)
|
13
|
(7)
|
(17)
|
6
|
(34)
|
(29)
|
(19)
|
3
|
13
|
71
|
23
|
(3)
|
7
|
(75)
|
(39)
|
(38)
|
(6)
|
20
|
13
|
80
|
(17)
|
17
|
34
|
(29)
|
(4)
|
6
|
(18)
|
(42)
|
(9)
|
4
|
12
|
42
|
19
|
13
|
3
|
(21)
|
(34)
|
(21)
|
1
|
13
|
19
|
1
|
(8)
|
(23)
|
(23)
|
(13)
|
(17)
|
(22)
|
18
|
6
|
(6)
|
10
|
(11)
|
(11)
|
(2)
|
1
|
(24)
|
119
|
158
|
151
|
162
|
(6)
|
(38)
|
59
|
80
|
94
|
92
|
(8)
|
(21)
|
(27)
|
(45)
|
(63)
|
(70)
|
(64)
|
(40)
|
(22)
|
7
|
7
|
(10)
|
15
|
|
| Cash from Financing Activities |
57
N/A
|
97
+68%
|
168
+74%
|
156
-7%
|
97
-38%
|
65
-33%
|
(8)
N/A
|
(27)
-255%
|
6
N/A
|
(7)
N/A
|
(17)
-155%
|
6
N/A
|
(27)
N/A
|
(29)
-8%
|
(19)
+32%
|
3
N/A
|
51
+1 667%
|
71
+39%
|
23
-67%
|
(3)
N/A
|
(33)
-871%
|
(75)
-128%
|
(39)
+48%
|
(38)
+4%
|
(5)
+87%
|
20
N/A
|
13
-36%
|
80
+517%
|
23
-71%
|
38
+62%
|
56
+48%
|
24
-57%
|
141
+493%
|
112
-21%
|
95
-15%
|
20
-79%
|
(62)
N/A
|
(76)
-24%
|
(86)
-12%
|
(37)
+57%
|
46
N/A
|
58
+27%
|
69
+20%
|
71
+2%
|
33
-54%
|
(11)
N/A
|
65
N/A
|
12
-82%
|
(2)
N/A
|
80
N/A
|
(45)
N/A
|
6
N/A
|
(0)
N/A
|
74
N/A
|
127
+72%
|
223
+76%
|
442
+98%
|
493
+11%
|
537
+9%
|
509
-5%
|
262
-49%
|
146
-44%
|
35
-76%
|
(134)
N/A
|
(127)
+5%
|
(209)
-64%
|
(123)
+41%
|
(13)
+89%
|
8
N/A
|
97
+1 162%
|
66
-33%
|
59
-10%
|
11
-81%
|
(57)
N/A
|
(116)
-104%
|
(199)
-71%
|
(246)
-24%
|
(232)
+6%
|
(222)
+4%
|
(291)
-31%
|
(286)
+2%
|
(88)
+69%
|
116
N/A
|
175
+51%
|
164
-6%
|
192
+17%
|
17
-91%
|
(1)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
1
|
3
|
4
|
4
|
1
|
(1)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
1
|
1
|
1
|
2
|
(1)
|
(1)
|
0
|
(0)
|
1
|
1
|
1
|
0
|
0
|
9
|
18
|
21
|
47
|
33
|
21
|
19
|
(6)
|
2
|
5
|
3
|
1
|
(5)
|
(6)
|
(3)
|
(1)
|
1
|
2
|
1
|
0
|
(0)
|
3
|
2
|
0
|
(1)
|
(2)
|
(1)
|
0
|
1
|
0
|
1
|
0
|
(2)
|
(7)
|
(1)
|
(1)
|
1
|
7
|
1
|
1
|
0
|
(2)
|
(3)
|
(3)
|
|
| Net Change in Cash |
10
N/A
|
17
+71%
|
51
+206%
|
42
-18%
|
(2)
N/A
|
(7)
-287%
|
(25)
-289%
|
(43)
-71%
|
15
N/A
|
3
-79%
|
(7)
N/A
|
28
N/A
|
(3)
N/A
|
(6)
-78%
|
(0)
+98%
|
(6)
-5 400%
|
19
N/A
|
2
-87%
|
(12)
N/A
|
(37)
-210%
|
(24)
+36%
|
(30)
-26%
|
(36)
-18%
|
(45)
-26%
|
(53)
-18%
|
(30)
+43%
|
(8)
+72%
|
37
N/A
|
(2)
N/A
|
11
N/A
|
13
+25%
|
18
+33%
|
78
+341%
|
50
-35%
|
42
-16%
|
1
-98%
|
(9)
N/A
|
10
N/A
|
39
+305%
|
198
+405%
|
222
+12%
|
135
-39%
|
60
-56%
|
(57)
N/A
|
0
N/A
|
2
+472%
|
67
+3 235%
|
47
-29%
|
(113)
N/A
|
(57)
+50%
|
(130)
-129%
|
(110)
+16%
|
(75)
+32%
|
8
N/A
|
50
+500%
|
17
-67%
|
99
+499%
|
(17)
N/A
|
3
N/A
|
14
+333%
|
(86)
N/A
|
(22)
+74%
|
3
N/A
|
(43)
N/A
|
24
N/A
|
105
+334%
|
32
-70%
|
57
+79%
|
80
+41%
|
29
-64%
|
7
-77%
|
46
+584%
|
(18)
N/A
|
(89)
-404%
|
102
N/A
|
119
+17%
|
83
-30%
|
171
+107%
|
(7)
N/A
|
25
N/A
|
293
+1 073%
|
270
-8%
|
584
+116%
|
309
-47%
|
(43)
N/A
|
(66)
-52%
|
(359)
-443%
|
(227)
+37%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(39)
N/A
|
(68)
-76%
|
(99)
-46%
|
(84)
+15%
|
(68)
+19%
|
(40)
+42%
|
19
N/A
|
3
-86%
|
19
+642%
|
23
+18%
|
11
-50%
|
22
+94%
|
27
+25%
|
30
+11%
|
40
+32%
|
34
-15%
|
15
-55%
|
(25)
N/A
|
(6)
+77%
|
(36)
-517%
|
(10)
+73%
|
26
N/A
|
(12)
N/A
|
(10)
+18%
|
(47)
-380%
|
(40)
+14%
|
(12)
+70%
|
(13)
-6%
|
20
N/A
|
41
+102%
|
3
-92%
|
16
+384%
|
(38)
N/A
|
(53)
-41%
|
(19)
+65%
|
28
N/A
|
79
+185%
|
105
+34%
|
144
+36%
|
58
-60%
|
9
-85%
|
(75)
N/A
|
(165)
-121%
|
(75)
+54%
|
(109)
-46%
|
(97)
+12%
|
(144)
-49%
|
(259)
-80%
|
(94)
+64%
|
(172)
-83%
|
(162)
+6%
|
41
N/A
|
(121)
N/A
|
1
N/A
|
99
+12 263%
|
(115)
N/A
|
(102)
+11%
|
(182)
-78%
|
(202)
-11%
|
(158)
+22%
|
(131)
+17%
|
(45)
+66%
|
136
N/A
|
218
+60%
|
242
+11%
|
326
+35%
|
89
-73%
|
41
-54%
|
42
+2%
|
(53)
N/A
|
(0)
+99%
|
25
N/A
|
43
+74%
|
50
+17%
|
277
+449%
|
383
+39%
|
402
+5%
|
486
+21%
|
271
-44%
|
389
+43%
|
645
+66%
|
408
-37%
|
541
+33%
|
275
-49%
|
(62)
N/A
|
(42)
+33%
|
(171)
-311%
|
(96)
+44%
|
|