Malayan Flour Mills Bhd
KLSE:MFLOUR
Cash Flow Statement
Cash Flow Statement
Malayan Flour Mills 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 |
22
|
20
|
9
|
3
|
3
|
(3)
|
(5)
|
(0)
|
9
|
18
|
22
|
32
|
34
|
33
|
44
|
43
|
39
|
50
|
64
|
87
|
95
|
100
|
81
|
53
|
61
|
73
|
92
|
111
|
112
|
109
|
128
|
141
|
142
|
129
|
104
|
64
|
49
|
46
|
51
|
70
|
75
|
94
|
94
|
106
|
111
|
108
|
84
|
65
|
61
|
50
|
44
|
54
|
78
|
72
|
111
|
124
|
105
|
116
|
96
|
65
|
52
|
22
|
40
|
63
|
59
|
92
|
78
|
39
|
107
|
31
|
0
|
78
|
69
|
133
|
0
|
102
|
82
|
117
|
0
|
161
|
115
|
97
|
32
|
70
|
104
|
87
|
116
|
110
|
123
|
158
|
|
| Depreciation & Amortization |
0
|
0
|
21
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
17
|
4
|
9
|
14
|
19
|
19
|
20
|
21
|
23
|
24
|
27
|
30
|
32
|
35
|
36
|
37
|
38
|
39
|
40
|
42
|
43
|
43
|
44
|
44
|
48
|
49
|
51
|
54
|
53
|
54
|
55
|
56
|
58
|
60
|
64
|
66
|
69
|
74
|
53
|
69
|
72
|
70
|
88
|
63
|
52
|
44
|
40
|
42
|
43
|
42
|
39
|
38
|
37
|
37
|
38
|
37
|
37
|
36
|
36
|
36
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
45
|
33
|
13
|
35
|
36
|
40
|
15
|
35
|
33
|
28
|
13
|
26
|
24
|
25
|
(3)
|
28
|
31
|
31
|
6
|
33
|
39
|
36
|
11
|
28
|
19
|
23
|
7
|
21
|
19
|
15
|
12
|
32
|
18
|
14
|
(6)
|
(13)
|
(6)
|
(7)
|
(7)
|
(6)
|
(2)
|
(3)
|
(1)
|
0
|
5
|
3
|
14
|
20
|
20
|
30
|
30
|
36
|
19
|
11
|
5
|
(4)
|
7
|
10
|
9
|
10
|
14
|
23
|
25
|
15
|
14
|
5
|
3
|
20
|
3
|
10
|
9
|
(7)
|
(28)
|
(24)
|
60
|
68
|
98
|
73
|
(51)
|
(59)
|
(38)
|
(21)
|
96
|
96
|
85
|
102
|
70
|
76
|
77
|
56
|
|
| Cash Taxes Paid |
17
|
10
|
9
|
6
|
6
|
4
|
1
|
1
|
1
|
2
|
3
|
5
|
6
|
6
|
8
|
8
|
9
|
9
|
12
|
12
|
14
|
13
|
19
|
21
|
21
|
21
|
15
|
13
|
13
|
19
|
22
|
26
|
27
|
22
|
16
|
17
|
15
|
16
|
23
|
18
|
20
|
19
|
19
|
19
|
18
|
19
|
14
|
15
|
14
|
14
|
13
|
11
|
13
|
14
|
15
|
17
|
16
|
14
|
14
|
13
|
11
|
11
|
11
|
13
|
15
|
16
|
15
|
17
|
15
|
17
|
23
|
24
|
24
|
28
|
40
|
42
|
49
|
40
|
28
|
22
|
14
|
13
|
15
|
21
|
26
|
28
|
35
|
37
|
34
|
38
|
|
| Cash Interest Paid |
7
|
7
|
5
|
6
|
7
|
7
|
5
|
6
|
6
|
7
|
6
|
7
|
8
|
9
|
9
|
10
|
11
|
12
|
13
|
14
|
15
|
16
|
15
|
14
|
12
|
11
|
10
|
9
|
8
|
7
|
8
|
9
|
11
|
12
|
12
|
13
|
14
|
13
|
14
|
15
|
14
|
15
|
17
|
16
|
18
|
19
|
19
|
20
|
21
|
22
|
23
|
23
|
23
|
23
|
23
|
24
|
24
|
25
|
25
|
26
|
26
|
27
|
30
|
30
|
31
|
31
|
28
|
31
|
30
|
36
|
36
|
34
|
32
|
25
|
24
|
23
|
28
|
33
|
40
|
49
|
56
|
58
|
56
|
52
|
47
|
44
|
42
|
42
|
42
|
40
|
|
| Change in Working Capital |
(98)
|
(17)
|
(18)
|
30
|
3
|
(40)
|
(27)
|
(56)
|
(44)
|
(29)
|
36
|
44
|
7
|
(26)
|
(142)
|
(112)
|
(87)
|
(134)
|
(95)
|
(206)
|
(250)
|
(134)
|
(46)
|
81
|
121
|
32
|
17
|
(34)
|
(80)
|
(10)
|
(142)
|
(194)
|
(220)
|
(177)
|
(57)
|
(5)
|
98
|
38
|
(92)
|
24
|
(37)
|
13
|
66
|
(41)
|
(50)
|
(86)
|
(143)
|
(109)
|
(85)
|
(193)
|
(44)
|
(61)
|
(19)
|
(35)
|
(122)
|
4
|
(146)
|
(71)
|
(39)
|
(85)
|
97
|
(85)
|
(43)
|
(144)
|
(234)
|
(64)
|
(11)
|
16
|
(3)
|
67
|
89
|
(79)
|
(161)
|
(278)
|
(383)
|
(424)
|
(367)
|
(412)
|
(250)
|
(132)
|
174
|
357
|
217
|
385
|
51
|
(13)
|
(107)
|
(212)
|
(7)
|
(16)
|
|
| Cash from Operating Activities |
(32)
N/A
|
35
N/A
|
25
-29%
|
67
+167%
|
42
-38%
|
(2)
N/A
|
3
N/A
|
(22)
N/A
|
(2)
+91%
|
18
N/A
|
91
+419%
|
101
+11%
|
65
-36%
|
31
-52%
|
(79)
N/A
|
(41)
+48%
|
(17)
+58%
|
(53)
-206%
|
(2)
+96%
|
(86)
-4 405%
|
(115)
-35%
|
2
N/A
|
67
+3 071%
|
162
+143%
|
201
+25%
|
128
-36%
|
134
+5%
|
98
-27%
|
52
-48%
|
115
+123%
|
15
-87%
|
(18)
N/A
|
(51)
-184%
|
(19)
+62%
|
60
N/A
|
65
+8%
|
160
+146%
|
98
-39%
|
(25)
N/A
|
112
N/A
|
63
-44%
|
134
+114%
|
191
+42%
|
100
-47%
|
103
+2%
|
62
-39%
|
(7)
N/A
|
15
N/A
|
37
+149%
|
(72)
N/A
|
73
N/A
|
73
0%
|
122
+69%
|
94
-24%
|
42
-55%
|
173
+309%
|
18
-90%
|
109
+520%
|
119
+9%
|
43
-64%
|
218
+402%
|
16
-92%
|
79
+383%
|
(5)
N/A
|
(99)
-2 041%
|
100
N/A
|
139
+39%
|
149
+7%
|
160
+8%
|
178
+11%
|
205
+16%
|
62
-70%
|
(33)
N/A
|
(106)
-225%
|
(174)
-64%
|
(210)
-21%
|
(148)
+29%
|
(181)
-22%
|
(79)
+56%
|
12
N/A
|
290
+2 379%
|
471
+62%
|
382
-19%
|
588
+54%
|
277
-53%
|
213
-23%
|
116
-46%
|
11
-91%
|
229
+2 071%
|
234
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(58)
|
(46)
|
(24)
|
(19)
|
(20)
|
(24)
|
(12)
|
(14)
|
(9)
|
(7)
|
(13)
|
(10)
|
(20)
|
(21)
|
(25)
|
(28)
|
(20)
|
(17)
|
(12)
|
(8)
|
(11)
|
(17)
|
(28)
|
(32)
|
(34)
|
(30)
|
(24)
|
(25)
|
(28)
|
(53)
|
(67)
|
(89)
|
(103)
|
(103)
|
(117)
|
(137)
|
(147)
|
(140)
|
(125)
|
(98)
|
(89)
|
(97)
|
(108)
|
(104)
|
(122)
|
(107)
|
(105)
|
(113)
|
(87)
|
(86)
|
(93)
|
(91)
|
(91)
|
(94)
|
(75)
|
(70)
|
(74)
|
(117)
|
(173)
|
(219)
|
(291)
|
(287)
|
(273)
|
(260)
|
(197)
|
(184)
|
(213)
|
(161)
|
(139)
|
(143)
|
(70)
|
0
|
(91)
|
(49)
|
(47)
|
0
|
(31)
|
(34)
|
(50)
|
0
|
(57)
|
(53)
|
(35)
|
0
|
(32)
|
(40)
|
(71)
|
(77)
|
(75)
|
(74)
|
|
| Other Items |
1
|
(3)
|
0
|
0
|
(1)
|
1
|
1
|
0
|
0
|
(1)
|
(3)
|
6
|
7
|
7
|
11
|
0
|
1
|
1
|
0
|
1
|
0
|
(0)
|
1
|
(0)
|
0
|
0
|
1
|
10
|
10
|
0
|
0
|
(9)
|
(9)
|
1
|
6
|
2
|
1
|
(4)
|
(24)
|
(28)
|
(29)
|
(24)
|
(16)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
(35)
|
(46)
|
(46)
|
(47)
|
(1)
|
10
|
10
|
11
|
(6)
|
(14)
|
(19)
|
(29)
|
(27)
|
(24)
|
(36)
|
(38)
|
(54)
|
(99)
|
(112)
|
(35)
|
(19)
|
24
|
195
|
129
|
135
|
136
|
2
|
2
|
163
|
102
|
6
|
(5)
|
(175)
|
(131)
|
31
|
40
|
(24)
|
27
|
(5)
|
(83)
|
|
| Cash from Investing Activities |
(58)
N/A
|
(50)
+14%
|
(23)
+53%
|
(19)
+19%
|
(21)
-11%
|
(23)
-9%
|
(11)
+51%
|
(13)
-18%
|
(9)
+34%
|
(8)
+13%
|
(15)
-100%
|
(4)
+73%
|
(12)
-202%
|
(14)
-11%
|
(15)
-8%
|
(28)
-88%
|
(19)
+32%
|
(16)
+17%
|
(12)
+27%
|
(7)
+40%
|
(11)
-50%
|
(17)
-60%
|
(27)
-60%
|
(32)
-17%
|
(33)
-4%
|
(29)
+11%
|
(23)
+22%
|
(14)
+38%
|
(18)
-26%
|
(53)
-198%
|
(67)
-25%
|
(99)
-47%
|
(112)
-13%
|
(102)
+9%
|
(111)
-9%
|
(136)
-22%
|
(146)
-7%
|
(144)
+1%
|
(148)
-3%
|
(127)
+15%
|
(117)
+7%
|
(121)
-3%
|
(125)
-3%
|
(111)
+11%
|
(129)
-16%
|
(114)
+12%
|
(105)
+8%
|
(113)
-8%
|
(87)
+22%
|
(86)
+2%
|
(128)
-50%
|
(137)
-7%
|
(137)
+0%
|
(141)
-3%
|
(76)
+46%
|
(60)
+21%
|
(64)
-6%
|
(106)
-66%
|
(178)
-68%
|
(233)
-30%
|
(309)
-33%
|
(315)
-2%
|
(299)
+5%
|
(284)
+5%
|
(233)
+18%
|
(221)
+5%
|
(267)
-21%
|
(260)
+3%
|
(251)
+3%
|
(177)
+29%
|
(88)
+50%
|
(46)
+48%
|
104
N/A
|
80
-23%
|
88
+10%
|
89
+1%
|
(29)
N/A
|
(32)
-10%
|
113
N/A
|
52
-54%
|
(51)
N/A
|
(57)
-13%
|
(210)
-268%
|
(166)
+21%
|
(1)
+99%
|
(0)
+57%
|
(94)
-22 283%
|
(50)
+47%
|
(79)
-59%
|
(157)
-98%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
4
|
16
|
18
|
0
|
14
|
2
|
0
|
0
|
2
|
13
|
16
|
18
|
18
|
7
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
200
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
110
|
110
|
109
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
87
|
44
|
6
|
1
|
(14)
|
13
|
(1)
|
18
|
36
|
0
|
(30)
|
(52)
|
(20)
|
(9)
|
78
|
65
|
14
|
150
|
104
|
122
|
172
|
21
|
(55)
|
(117)
|
(127)
|
(81)
|
(49)
|
(9)
|
30
|
29
|
166
|
240
|
297
|
134
|
65
|
44
|
(105)
|
54
|
147
|
(33)
|
107
|
93
|
24
|
127
|
95
|
101
|
164
|
120
|
30
|
76
|
(15)
|
79
|
(11)
|
88
|
154
|
(81)
|
128
|
109
|
15
|
201
|
127
|
214
|
166
|
(59)
|
79
|
(83)
|
47
|
426
|
234
|
146
|
(7)
|
27
|
53
|
188
|
223
|
140
|
145
|
49
|
(104)
|
(62)
|
(213)
|
(229)
|
(129)
|
(337)
|
(176)
|
(186)
|
30
|
41
|
(90)
|
(57)
|
|
| Cash Paid for Dividends |
0
|
(8)
|
(8)
|
0
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(10)
|
(10)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(21)
|
(16)
|
(16)
|
(16)
|
(4)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(21)
|
0
|
(33)
|
(21)
|
(16)
|
(16)
|
(100)
|
(100)
|
(100)
|
(112)
|
(7)
|
(7)
|
(48)
|
(36)
|
(41)
|
(57)
|
(16)
|
(35)
|
(35)
|
(30)
|
(30)
|
(22)
|
(22)
|
(28)
|
(28)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(30)
|
(30)
|
(21)
|
(21)
|
(22)
|
(22)
|
(30)
|
(30)
|
(18)
|
(18)
|
(10)
|
(10)
|
(10)
|
(10)
|
(20)
|
(20)
|
(36)
|
(36)
|
(31)
|
(31)
|
(31)
|
(31)
|
(34)
|
(34)
|
(37)
|
(56)
|
(37)
|
(37)
|
(37)
|
|
| Other |
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(8)
|
2
|
4
|
0
|
(2)
|
(12)
|
(9)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(12)
|
(24)
|
(7)
|
0
|
(1)
|
11
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(1)
|
(3)
|
(3)
|
(2)
|
(9)
|
(7)
|
(7)
|
0
|
(5)
|
(5)
|
(5)
|
158
|
159
|
156
|
156
|
(9)
|
16
|
(12)
|
(12)
|
(12)
|
(44)
|
(16)
|
(16)
|
(32)
|
(26)
|
(26)
|
(26)
|
(10)
|
(16)
|
(16)
|
(16)
|
(16)
|
(12)
|
(9)
|
(9)
|
(7)
|
(9)
|
(9)
|
|
| Cash from Financing Activities |
77
N/A
|
36
-54%
|
(3)
N/A
|
(8)
-192%
|
(19)
-145%
|
23
N/A
|
11
-50%
|
30
+164%
|
42
+43%
|
(5)
N/A
|
(38)
-598%
|
(64)
-69%
|
(29)
+55%
|
(5)
+82%
|
85
N/A
|
74
-13%
|
21
-72%
|
146
+605%
|
97
-34%
|
113
+17%
|
151
+33%
|
5
-96%
|
(71)
N/A
|
(133)
-88%
|
(131)
+2%
|
(97)
+26%
|
(70)
+28%
|
(30)
+57%
|
6
N/A
|
15
+149%
|
148
+908%
|
226
+53%
|
262
+16%
|
101
-61%
|
40
-60%
|
19
-52%
|
(12)
N/A
|
147
N/A
|
240
+63%
|
48
-80%
|
88
+83%
|
61
-30%
|
(32)
N/A
|
84
N/A
|
52
-38%
|
55
+5%
|
142
+158%
|
78
-45%
|
(12)
N/A
|
39
N/A
|
(52)
N/A
|
50
N/A
|
(34)
N/A
|
58
N/A
|
123
+114%
|
(119)
N/A
|
83
N/A
|
66
-21%
|
(28)
N/A
|
158
N/A
|
86
-46%
|
178
+108%
|
130
-27%
|
188
+44%
|
327
+74%
|
161
-51%
|
291
+81%
|
386
+32%
|
219
-43%
|
115
-48%
|
(37)
N/A
|
4
N/A
|
(0)
N/A
|
162
N/A
|
198
+22%
|
88
-55%
|
98
+11%
|
(13)
N/A
|
(166)
-1 188%
|
(103)
+38%
|
(260)
-154%
|
(276)
-6%
|
(176)
+36%
|
(387)
-120%
|
(222)
+43%
|
(233)
-5%
|
(35)
+85%
|
(3)
+92%
|
(135)
-4 465%
|
(103)
+24%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(7)
|
(9)
|
0
|
1
|
5
|
6
|
(4)
|
(3)
|
(16)
|
(15)
|
(18)
|
(17)
|
(23)
|
(21)
|
(9)
|
(11)
|
4
|
7
|
(6)
|
(5)
|
2
|
1
|
10
|
10
|
7
|
(2)
|
(0)
|
9
|
22
|
29
|
53
|
34
|
(9)
|
10
|
(14)
|
8
|
88
|
7
|
(3)
|
(26)
|
(86)
|
(16)
|
(11)
|
1
|
10
|
2
|
3
|
(2)
|
9
|
11
|
2
|
(6)
|
(2)
|
(4)
|
10
|
18
|
9
|
25
|
25
|
5
|
6
|
5
|
(11)
|
5
|
4
|
(21)
|
(12)
|
(2)
|
(5)
|
1
|
(0)
|
|
| Net Change in Cash |
(12)
N/A
|
21
N/A
|
(1)
N/A
|
40
N/A
|
2
-95%
|
(3)
N/A
|
3
N/A
|
(6)
N/A
|
31
N/A
|
4
-87%
|
38
+838%
|
31
-16%
|
21
-32%
|
11
-51%
|
(14)
N/A
|
2
N/A
|
(19)
N/A
|
74
N/A
|
80
+8%
|
14
-83%
|
16
+13%
|
(9)
N/A
|
(30)
-228%
|
2
N/A
|
44
+2 322%
|
(2)
N/A
|
38
N/A
|
38
-1%
|
25
-35%
|
58
+136%
|
80
+38%
|
87
+9%
|
79
-9%
|
(29)
N/A
|
(21)
+28%
|
(47)
-124%
|
10
N/A
|
96
+906%
|
61
-36%
|
35
-43%
|
35
-1%
|
84
+142%
|
45
-46%
|
79
+77%
|
23
-71%
|
3
-86%
|
39
+1 122%
|
2
-96%
|
(34)
N/A
|
(65)
-90%
|
(73)
-12%
|
(23)
+68%
|
(39)
-66%
|
(4)
+90%
|
98
N/A
|
82
-16%
|
44
-47%
|
67
+53%
|
(113)
N/A
|
(117)
-3%
|
(22)
+81%
|
(132)
-506%
|
(89)
+32%
|
(91)
-2%
|
(2)
+98%
|
43
N/A
|
162
+279%
|
283
+75%
|
139
-51%
|
117
-16%
|
74
-37%
|
18
-76%
|
66
+271%
|
146
+120%
|
130
-11%
|
(23)
N/A
|
(54)
-129%
|
(201)
-274%
|
(127)
+36%
|
(33)
+74%
|
(16)
+51%
|
128
N/A
|
1
-99%
|
39
+5 987%
|
34
-13%
|
(32)
N/A
|
(16)
+51%
|
(48)
-202%
|
15
N/A
|
(26)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(90)
N/A
|
(11)
+88%
|
2
N/A
|
48
+3 087%
|
22
-55%
|
(26)
N/A
|
(9)
+66%
|
(36)
-305%
|
(11)
+70%
|
11
N/A
|
78
+611%
|
91
+17%
|
45
-51%
|
11
-76%
|
(105)
N/A
|
(69)
+34%
|
(37)
+46%
|
(69)
-88%
|
(14)
+80%
|
(93)
-587%
|
(126)
-35%
|
(15)
+88%
|
38
N/A
|
130
+240%
|
168
+29%
|
98
-42%
|
111
+13%
|
74
-33%
|
24
-68%
|
62
+158%
|
(52)
N/A
|
(107)
-105%
|
(153)
-43%
|
(123)
+20%
|
(57)
+53%
|
(72)
-26%
|
13
N/A
|
(42)
N/A
|
(150)
-256%
|
13
N/A
|
(26)
N/A
|
37
N/A
|
82
+124%
|
(4)
N/A
|
(20)
-367%
|
(45)
-127%
|
(111)
-150%
|
(98)
+12%
|
(51)
+48%
|
(157)
-211%
|
(20)
+87%
|
(18)
+11%
|
32
N/A
|
(0)
N/A
|
(32)
-7 989%
|
103
N/A
|
(56)
N/A
|
(8)
+87%
|
(54)
-606%
|
(175)
-227%
|
(73)
+59%
|
(270)
-273%
|
(193)
+28%
|
(265)
-37%
|
(296)
-12%
|
(84)
+72%
|
(74)
+12%
|
(12)
+83%
|
21
N/A
|
35
+64%
|
135
+287%
|
62
-54%
|
(124)
N/A
|
(156)
-26%
|
(221)
-42%
|
(210)
+5%
|
(179)
+15%
|
(214)
-20%
|
(129)
+40%
|
12
N/A
|
233
+1 893%
|
419
+79%
|
347
-17%
|
588
+70%
|
246
-58%
|
173
-30%
|
45
-74%
|
(67)
N/A
|
155
N/A
|
160
+4%
|
|