Maxim Global Bhd
KLSE:MAXIM
Cash Flow Statement
Cash Flow Statement
Maxim Global 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
20
|
45
|
86
|
(24)
|
(19)
|
(16)
|
(46)
|
3
|
6
|
33
|
32
|
(3)
|
0
|
(21)
|
(13)
|
4
|
(2)
|
(7)
|
(15)
|
(5)
|
(6)
|
(11)
|
(17)
|
(1)
|
(4)
|
(0)
|
(43)
|
(2)
|
3
|
12
|
24
|
6
|
6
|
(9)
|
13
|
0
|
(13)
|
(10)
|
(21)
|
(12)
|
(18)
|
(27)
|
(16)
|
3
|
18
|
28
|
33
|
2
|
78
|
73
|
68
|
68
|
(7)
|
(8)
|
(13)
|
(14)
|
(17)
|
(33)
|
(34)
|
(33)
|
(26)
|
(1)
|
7
|
17
|
25
|
22
|
35
|
47
|
42
|
79
|
0
|
(67)
|
(52)
|
(87)
|
0
|
27
|
10
|
11
|
0
|
51
|
54
|
50
|
9
|
22
|
33
|
40
|
54
|
59
|
61
|
65
|
80
|
|
| Depreciation & Amortization |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
4
|
0
|
(0)
|
1
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
(8)
|
(2)
|
(4)
|
(3)
|
(6)
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
6
|
6
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
(20)
|
(42)
|
(29)
|
25
|
20
|
19
|
3
|
(3)
|
(6)
|
(34)
|
(37)
|
(1)
|
(8)
|
11
|
7
|
(2)
|
6
|
16
|
25
|
5
|
6
|
6
|
5
|
0
|
5
|
3
|
39
|
1
|
(7)
|
(12)
|
(23)
|
(4)
|
(2)
|
8
|
(10)
|
(3)
|
9
|
4
|
14
|
14
|
18
|
27
|
19
|
(4)
|
(17)
|
(27)
|
(31)
|
(2)
|
(78)
|
(74)
|
(78)
|
(78)
|
(3)
|
(3)
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
4
|
4
|
3
|
3
|
8
|
7
|
7
|
(16)
|
142
|
141
|
141
|
163
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
1
|
1
|
0
|
2
|
5
|
7
|
8
|
2
|
3
|
2
|
2
|
5
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
1
|
2
|
4
|
5
|
3
|
5
|
7
|
10
|
0
|
(1)
|
(3)
|
(7)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
1
|
1
|
(0)
|
1
|
(0)
|
0
|
1
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
5
|
12
|
17
|
17
|
21
|
24
|
26
|
30
|
34
|
30
|
28
|
24
|
24
|
21
|
19
|
18
|
14
|
9
|
8
|
11
|
12
|
18
|
21
|
21
|
21
|
22
|
|
| Cash Interest Paid |
7
|
6
|
(13)
|
(2)
|
(7)
|
(11)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
7
|
(0)
|
0
|
(0)
|
(0)
|
1
|
3
|
4
|
0
|
2
|
(0)
|
2
|
(0)
|
2
|
4
|
1
|
7
|
(3)
|
(1)
|
1
|
(3)
|
0
|
(0)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
1
|
1
|
2
|
2
|
5
|
6
|
6
|
5
|
4
|
2
|
1
|
1
|
2
|
3
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
11
|
14
|
16
|
17
|
|
| Change in Working Capital |
(38)
|
(32)
|
493
|
34
|
35
|
30
|
(549)
|
(7)
|
(21)
|
9
|
40
|
2
|
41
|
11
|
25
|
2
|
(34)
|
(214)
|
(152)
|
(32)
|
(18)
|
173
|
123
|
34
|
29
|
27
|
22
|
(2)
|
3
|
2
|
11
|
(2)
|
(2)
|
(4)
|
(4)
|
9
|
8
|
6
|
(4)
|
(3)
|
(10)
|
(3)
|
(3)
|
4
|
18
|
14
|
23
|
218
|
(67)
|
(47)
|
(49)
|
(275)
|
(2)
|
20
|
15
|
9
|
8
|
(32)
|
(20)
|
(11)
|
(10)
|
(22)
|
(45)
|
(51)
|
(24)
|
30
|
41
|
41
|
40
|
(33)
|
(173)
|
(209)
|
(249)
|
(176)
|
(69)
|
(67)
|
(16)
|
(128)
|
14
|
37
|
78
|
158
|
(19)
|
(63)
|
(184)
|
(217)
|
(349)
|
(348)
|
(278)
|
(321)
|
(131)
|
|
| Cash from Operating Activities |
(30)
N/A
|
(29)
+5%
|
551
N/A
|
35
-94%
|
36
+5%
|
33
-10%
|
(592)
N/A
|
(7)
+99%
|
(21)
-185%
|
8
N/A
|
35
+343%
|
(0)
N/A
|
35
N/A
|
4
-89%
|
22
+489%
|
4
-82%
|
(29)
N/A
|
(203)
-592%
|
(140)
+31%
|
(32)
+77%
|
(17)
+46%
|
168
N/A
|
111
-34%
|
34
-69%
|
30
-11%
|
25
-18%
|
18
-28%
|
(3)
N/A
|
(1)
+68%
|
1
N/A
|
4
+517%
|
(5)
N/A
|
(8)
-62%
|
(14)
-62%
|
(13)
+4%
|
6
N/A
|
3
-43%
|
1
-79%
|
(10)
N/A
|
(1)
+86%
|
(9)
-557%
|
(3)
+63%
|
(1)
+76%
|
4
N/A
|
19
+411%
|
16
-15%
|
25
+53%
|
219
+792%
|
(66)
N/A
|
(47)
+29%
|
(58)
-24%
|
(284)
-389%
|
(11)
+96%
|
12
N/A
|
7
-43%
|
0
N/A
|
(4)
N/A
|
(58)
-1 322%
|
(48)
+17%
|
(38)
+21%
|
(29)
+23%
|
(18)
+38%
|
(32)
-75%
|
(27)
+16%
|
7
N/A
|
59
+792%
|
89
+51%
|
101
+13%
|
95
-6%
|
37
-61%
|
(87)
N/A
|
(132)
-52%
|
(159)
-20%
|
(99)
+38%
|
(32)
+68%
|
(42)
-31%
|
(7)
+83%
|
(118)
-1 515%
|
65
N/A
|
89
+38%
|
133
+49%
|
208
+57%
|
(7)
N/A
|
(35)
-431%
|
(143)
-305%
|
(169)
-18%
|
(292)
-73%
|
(286)
+2%
|
(214)
+25%
|
(252)
-18%
|
(45)
+82%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(3)
|
0
|
(43)
|
(8)
|
(30)
|
(32)
|
10
|
8
|
32
|
32
|
31
|
(2)
|
(4)
|
(6)
|
(5)
|
(4)
|
(2)
|
0
|
2
|
5
|
4
|
2
|
1
|
1
|
2
|
2
|
(2)
|
(3)
|
(3)
|
(1)
|
2
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(7)
|
(7)
|
(0)
|
(1)
|
4
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(7)
|
(8)
|
(10)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(7)
|
(6)
|
(7)
|
(5)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(32)
|
|
| Other Items |
30
|
30
|
0
|
0
|
(30)
|
(30)
|
(0)
|
0
|
0
|
(30)
|
0
|
0
|
0
|
31
|
10
|
0
|
(0)
|
(1)
|
(10)
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(257)
|
0
|
(257)
|
(254)
|
0
|
0
|
12
|
10
|
15
|
0
|
3
|
3
|
0
|
0
|
280
|
282
|
288
|
288
|
8
|
(36)
|
(42)
|
(42)
|
(22)
|
20
|
(2)
|
0
|
(16)
|
(9)
|
(3)
|
(1)
|
(5)
|
(12)
|
4
|
0
|
(4)
|
(10)
|
166
|
166
|
178
|
208
|
3
|
3
|
(6)
|
(29)
|
2
|
2
|
2
|
(87)
|
44
|
44
|
44
|
133
|
5
|
0
|
5
|
3
|
1
|
|
| Cash from Investing Activities |
30
N/A
|
30
N/A
|
(0)
N/A
|
(30)
-9 967%
|
(30)
-1%
|
(31)
-1%
|
0
N/A
|
(1)
N/A
|
(3)
-400%
|
(30)
-1 100%
|
(43)
-44%
|
(8)
+82%
|
(29)
-266%
|
(1)
+96%
|
20
N/A
|
8
-58%
|
32
+281%
|
31
-3%
|
21
-31%
|
(2)
N/A
|
(4)
-79%
|
(7)
-51%
|
(6)
+11%
|
(4)
+36%
|
(2)
+49%
|
1
N/A
|
3
+211%
|
5
+89%
|
4
-32%
|
2
-42%
|
3
+29%
|
1
-67%
|
2
+122%
|
2
-25%
|
(260)
N/A
|
(3)
+99%
|
(3)
+13%
|
1
N/A
|
259
+18 400%
|
3
-99%
|
15
+375%
|
13
-13%
|
19
+42%
|
0
N/A
|
(13)
N/A
|
(19)
-48%
|
(22)
-17%
|
(0)
+98%
|
278
N/A
|
286
+3%
|
286
0%
|
286
+0%
|
8
-97%
|
(37)
N/A
|
(43)
-17%
|
(43)
0%
|
(23)
+47%
|
14
N/A
|
(9)
N/A
|
(9)
+5%
|
(25)
-198%
|
(14)
+45%
|
(8)
+41%
|
(6)
+27%
|
(10)
-62%
|
(16)
-66%
|
0
N/A
|
(4)
N/A
|
(10)
-173%
|
(16)
-56%
|
159
N/A
|
161
+1%
|
177
+10%
|
206
+17%
|
3
-98%
|
3
+2%
|
(6)
N/A
|
(30)
-384%
|
1
N/A
|
1
-11%
|
1
+38%
|
(87)
N/A
|
44
N/A
|
44
+0%
|
44
+0%
|
133
+201%
|
4
-97%
|
4
-2%
|
4
-11%
|
2
-48%
|
(30)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
166
|
166
|
0
|
0
|
(166)
|
(166)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Issuance of Debt |
4
|
4
|
(468)
|
(3)
|
(3)
|
(3)
|
463
|
3
|
3
|
4
|
4
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
206
|
4
|
4
|
15
|
(188)
|
(4)
|
(8)
|
(21)
|
(20)
|
(1)
|
2
|
12
|
3
|
(209)
|
(207)
|
(224)
|
(217)
|
14
|
16
|
26
|
39
|
26
|
22
|
25
|
24
|
15
|
14
|
12
|
20
|
19
|
(12)
|
(58)
|
(64)
|
(76)
|
(44)
|
(4)
|
11
|
84
|
89
|
135
|
93
|
42
|
46
|
21
|
27
|
27
|
(9)
|
(36)
|
(14)
|
(30)
|
(14)
|
(8)
|
180
|
168
|
182
|
208
|
35
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(12)
|
(5)
|
0
|
0
|
(3)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
(22)
|
(22)
|
(7)
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
(20)
|
(74)
|
(66)
|
0
|
20
|
74
|
66
|
35
|
14
|
14
|
15
|
(12)
|
0
|
22
|
36
|
1
|
0
|
(13)
|
(28)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
4
|
4
|
10
|
65
|
(3)
|
(2)
|
(12)
|
(61)
|
(0)
|
4
|
7
|
2
|
(2)
|
(10)
|
(9)
|
(4)
|
(0)
|
(0)
|
(4)
|
(7)
|
(5)
|
(2)
|
(0)
|
2
|
5
|
14
|
14
|
32
|
29
|
21
|
20
|
18
|
23
|
23
|
24
|
2
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(8)
|
(8)
|
(11)
|
5
|
9
|
7
|
2
|
(12)
|
(10)
|
(8)
|
(6)
|
1
|
1
|
11
|
21
|
13
|
19
|
12
|
(3)
|
|
| Cash from Financing Activities |
0
N/A
|
(1)
N/A
|
(472)
-78 567%
|
(23)
+95%
|
(77)
-241%
|
(69)
+10%
|
462
N/A
|
23
-95%
|
77
+241%
|
70
-9%
|
38
-45%
|
13
-65%
|
14
+1%
|
14
+7%
|
(17)
N/A
|
(13)
+21%
|
(1)
+93%
|
174
N/A
|
146
-16%
|
0
N/A
|
(13)
N/A
|
(192)
-1 420%
|
(165)
+14%
|
(1)
+100%
|
(0)
+20%
|
3
N/A
|
3
+4%
|
1
-78%
|
1
-17%
|
1
+20%
|
1
N/A
|
4
+500%
|
4
+3%
|
10
+159%
|
271
+2 723%
|
1
-100%
|
2
+157%
|
3
+83%
|
(249)
N/A
|
(4)
+98%
|
(4)
+2%
|
(13)
-205%
|
(18)
-34%
|
(2)
+87%
|
(8)
-261%
|
3
N/A
|
(0)
N/A
|
(209)
-104 550%
|
(208)
+1%
|
(228)
-10%
|
(224)
+2%
|
9
N/A
|
13
+52%
|
25
+89%
|
41
+61%
|
31
-24%
|
36
+16%
|
40
+11%
|
56
+42%
|
44
-22%
|
35
-21%
|
32
-8%
|
38
+20%
|
42
+9%
|
11
-73%
|
(34)
N/A
|
(62)
-83%
|
(81)
-31%
|
(49)
+39%
|
(10)
+81%
|
6
N/A
|
80
+1 206%
|
81
+1%
|
128
+57%
|
69
-46%
|
34
-50%
|
43
+24%
|
15
-66%
|
16
+10%
|
2
-86%
|
(32)
N/A
|
(57)
-78%
|
(34)
+39%
|
(44)
-27%
|
(35)
+21%
|
(20)
+43%
|
193
N/A
|
174
-10%
|
202
+16%
|
219
+9%
|
32
-85%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
3
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
1
|
1
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
1
|
0
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
0
N/A
|
1
N/A
|
79
+7 780%
|
(18)
N/A
|
(71)
-292%
|
(67)
+6%
|
(130)
-93%
|
15
N/A
|
54
+262%
|
48
-12%
|
30
-37%
|
5
-82%
|
20
+268%
|
17
-13%
|
26
+51%
|
(1)
N/A
|
2
N/A
|
1
-13%
|
27
+1 814%
|
(34)
N/A
|
(34)
+0%
|
(30)
+11%
|
(61)
-101%
|
30
N/A
|
28
-7%
|
28
+1%
|
23
-17%
|
3
-88%
|
3
+11%
|
3
+6%
|
7
+106%
|
(1)
N/A
|
(3)
-350%
|
(2)
+11%
|
(3)
-29%
|
3
N/A
|
2
-29%
|
6
+133%
|
3
-52%
|
(3)
N/A
|
0
N/A
|
(4)
N/A
|
1
N/A
|
1
+160%
|
(1)
N/A
|
1
N/A
|
0
-78%
|
9
+4 550%
|
5
-52%
|
12
+156%
|
3
-72%
|
11
+235%
|
10
-4%
|
(0)
N/A
|
4
N/A
|
(13)
N/A
|
9
N/A
|
(4)
N/A
|
(1)
+79%
|
(2)
-166%
|
(20)
-721%
|
(0)
+99%
|
(2)
-746%
|
9
N/A
|
8
-13%
|
8
+3%
|
27
+250%
|
17
-39%
|
35
+113%
|
12
-65%
|
78
+532%
|
108
+38%
|
100
-8%
|
235
+135%
|
40
-83%
|
(4)
N/A
|
29
N/A
|
(133)
N/A
|
82
N/A
|
92
+12%
|
102
+10%
|
64
-37%
|
3
-95%
|
(35)
N/A
|
(134)
-285%
|
(56)
+58%
|
(96)
-70%
|
(108)
-13%
|
(10)
+91%
|
(32)
-231%
|
(44)
-39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(30)
N/A
|
(29)
+5%
|
551
N/A
|
35
-94%
|
36
+5%
|
32
-11%
|
(592)
N/A
|
(8)
+99%
|
(23)
-199%
|
8
N/A
|
(8)
N/A
|
(8)
+2%
|
6
N/A
|
(29)
N/A
|
33
N/A
|
12
-62%
|
3
-77%
|
(172)
N/A
|
(109)
+36%
|
(34)
+69%
|
(21)
+39%
|
162
N/A
|
106
-35%
|
30
-71%
|
28
-8%
|
25
-10%
|
20
-20%
|
2
-89%
|
3
+18%
|
3
N/A
|
5
+96%
|
(4)
N/A
|
(6)
-49%
|
(12)
-89%
|
(15)
-26%
|
3
N/A
|
1
-71%
|
(0)
N/A
|
(8)
-2 667%
|
(1)
+83%
|
(9)
-557%
|
(4)
+57%
|
(1)
+80%
|
4
N/A
|
18
+389%
|
10
-48%
|
18
+88%
|
218
+1 119%
|
(68)
N/A
|
(42)
+37%
|
(60)
-42%
|
(286)
-375%
|
(11)
+96%
|
11
N/A
|
6
-49%
|
(1)
N/A
|
(5)
-336%
|
(64)
-1 231%
|
(56)
+13%
|
(47)
+16%
|
(39)
+16%
|
(24)
+39%
|
(37)
-56%
|
(32)
+14%
|
2
N/A
|
55
+2 640%
|
85
+56%
|
97
+13%
|
88
-9%
|
31
-65%
|
(93)
N/A
|
(137)
-47%
|
(160)
-17%
|
(100)
+37%
|
(32)
+68%
|
(42)
-31%
|
(8)
+82%
|
(118)
-1 436%
|
64
N/A
|
89
+38%
|
132
+49%
|
208
+57%
|
(7)
N/A
|
(36)
-410%
|
(144)
-302%
|
(169)
-18%
|
(293)
-73%
|
(286)
+2%
|
(215)
+25%
|
(254)
-18%
|
(77)
+70%
|
|