Netx Holdings Bhd
KLSE:NETX
Cash Flow Statement
Cash Flow Statement
Netx Holdings 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 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(5)
|
(12)
|
(15)
|
(16)
|
(15)
|
(6)
|
(2)
|
1
|
4
|
(4)
|
(5)
|
(6)
|
(6)
|
0
|
(1)
|
(2)
|
(5)
|
(18)
|
(17)
|
(18)
|
(15)
|
(3)
|
(3)
|
(7)
|
(4)
|
(4)
|
(4)
|
(11)
|
(10)
|
(7)
|
(6)
|
(7)
|
(8)
|
(11)
|
(11)
|
1
|
4
|
2
|
(6)
|
(11)
|
(13)
|
(18)
|
(15)
|
(19)
|
(41)
|
(32)
|
(45)
|
(33)
|
(12)
|
(17)
|
(23)
|
(27)
|
(28)
|
0
|
(14)
|
(15)
|
(16)
|
0
|
(17)
|
(17)
|
(14)
|
(14)
|
(14)
|
(17)
|
(36)
|
(30)
|
(28)
|
(33)
|
(16)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
9
|
5
|
7
|
6
|
2
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
5
|
6
|
7
|
7
|
7
|
6
|
5
|
3
|
2
|
|
| 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
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
4
|
8
|
8
|
8
|
5
|
4
|
4
|
5
|
3
|
7
|
8
|
8
|
9
|
3
|
2
|
2
|
4
|
15
|
15
|
15
|
12
|
0
|
0
|
4
|
4
|
4
|
4
|
10
|
10
|
11
|
12
|
12
|
11
|
10
|
10
|
(0)
|
1
|
5
|
10
|
8
|
6
|
3
|
(1)
|
5
|
10
|
13
|
21
|
14
|
9
|
14
|
17
|
19
|
18
|
11
|
3
|
4
|
7
|
6
|
5
|
4
|
1
|
(1)
|
(2)
|
2
|
19
|
20
|
21
|
29
|
14
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest 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
|
1
|
1
|
2
|
2
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(6)
|
(7)
|
(6)
|
(5)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
4
|
6
|
7
|
0
|
(1)
|
(1)
|
1
|
3
|
3
|
5
|
0
|
13
|
12
|
9
|
10
|
1
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(2)
|
(2)
|
(1)
|
1
|
(1)
|
(2)
|
(6)
|
(7)
|
(14)
|
(19)
|
(18)
|
(20)
|
(7)
|
(11)
|
(3)
|
(2)
|
(13)
|
0
|
(2)
|
9
|
27
|
15
|
21
|
10
|
(3)
|
(24)
|
(17)
|
(17)
|
(15)
|
2
|
(1)
|
(2)
|
(6)
|
1
|
(3)
|
1
|
12
|
10
|
19
|
19
|
(3)
|
(0)
|
(3)
|
(11)
|
5
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+59%
|
(1)
-942%
|
(0)
+69%
|
(1)
-46%
|
(1)
-33%
|
(0)
+70%
|
(3)
-1 091%
|
(4)
-37%
|
(3)
+23%
|
(3)
+5%
|
(1)
+64%
|
2
N/A
|
1
-59%
|
1
+50%
|
1
+26%
|
(0)
N/A
|
0
N/A
|
1
+92%
|
(0)
N/A
|
(1)
-45%
|
0
N/A
|
0
-50%
|
2
+17 500%
|
1
-28%
|
4
+198%
|
7
+80%
|
10
+46%
|
8
-18%
|
7
-16%
|
7
+6%
|
4
-50%
|
16
+356%
|
14
-14%
|
10
-31%
|
9
-11%
|
(2)
N/A
|
(3)
-40%
|
(2)
+16%
|
(2)
+31%
|
(2)
+2%
|
(1)
+22%
|
(3)
-157%
|
(3)
+20%
|
(3)
+0%
|
(1)
+48%
|
(0)
+75%
|
(1)
-130%
|
2
N/A
|
0
-89%
|
(2)
N/A
|
(10)
-574%
|
(19)
-82%
|
(18)
+4%
|
(17)
+5%
|
0
N/A
|
(3)
N/A
|
3
N/A
|
(4)
N/A
|
(18)
-410%
|
(11)
+41%
|
(14)
-29%
|
(2)
+89%
|
5
N/A
|
2
-65%
|
4
+154%
|
(2)
N/A
|
(4)
-56%
|
(23)
-525%
|
(19)
+19%
|
(21)
-9%
|
(20)
+4%
|
(5)
+73%
|
(8)
-53%
|
(9)
-14%
|
(12)
-29%
|
(6)
+54%
|
(12)
-109%
|
(8)
+32%
|
4
N/A
|
1
-69%
|
11
+733%
|
11
+4%
|
(12)
N/A
|
(4)
+67%
|
(5)
-29%
|
(12)
-125%
|
5
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(6)
|
(6)
|
(8)
|
(8)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(7)
|
(8)
|
(8)
|
(6)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(3)
|
(0)
|
(1)
|
(1)
|
(12)
|
(11)
|
(11)
|
(15)
|
(4)
|
(10)
|
(26)
|
(21)
|
(28)
|
(23)
|
(7)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(24)
|
(25)
|
(7)
|
(0)
|
17
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
0
|
(9)
|
(1)
|
(0)
|
(1)
|
2
|
(15)
|
(16)
|
(15)
|
(9)
|
0
|
(1)
|
(4)
|
(2)
|
(7)
|
(6)
|
(3)
|
(5)
|
1
|
0
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-4%
|
(1)
+39%
|
(1)
+2%
|
(0)
+73%
|
(1)
-476%
|
(1)
-36%
|
(2)
-16%
|
(2)
-31%
|
(1)
+34%
|
(6)
-379%
|
(6)
+1%
|
(7)
-19%
|
(8)
-9%
|
(3)
+62%
|
(4)
-31%
|
(4)
+14%
|
(3)
+14%
|
(3)
+6%
|
(2)
+44%
|
(1)
+37%
|
(1)
-4%
|
(1)
-38%
|
(2)
-51%
|
1
N/A
|
2
+41%
|
2
+42%
|
2
-32%
|
(7)
N/A
|
(8)
-7%
|
(8)
+1%
|
(6)
+20%
|
(1)
+91%
|
(0)
+90%
|
(0)
+60%
|
(0)
-150%
|
(0)
+60%
|
0
N/A
|
0
N/A
|
0
+44%
|
0
-15%
|
0
-91%
|
0
+1 524%
|
0
-69%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-17%
|
(0)
-3%
|
(1)
-63%
|
(4)
-526%
|
(4)
+2%
|
(4)
N/A
|
(3)
+6%
|
(0)
+90%
|
(8)
-2 219%
|
(25)
-225%
|
(37)
-49%
|
(19)
+50%
|
(11)
+38%
|
2
N/A
|
14
+508%
|
(10)
N/A
|
(26)
-171%
|
(25)
+3%
|
(32)
-29%
|
(27)
+15%
|
(11)
+60%
|
(12)
-8%
|
(6)
+52%
|
(6)
+3%
|
(6)
-11%
|
(4)
+40%
|
(17)
-351%
|
(17)
-1%
|
(16)
+3%
|
(10)
+38%
|
(1)
+87%
|
(3)
-112%
|
(6)
-128%
|
(4)
+29%
|
(10)
-129%
|
(9)
+15%
|
(5)
+46%
|
(6)
-32%
|
(0)
+92%
|
(1)
-55%
|
(1)
-69%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
2
|
2
|
4
|
4
|
3
|
6
|
3
|
4
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
1
|
32
|
50
|
56
|
55
|
27
|
8
|
3
|
11
|
15
|
19
|
28
|
26
|
101
|
97
|
0
|
81
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
0
|
0
|
7
|
5
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(9)
|
(10)
|
(3)
|
(3)
|
(3)
|
(3)
|
(19)
|
(14)
|
(11)
|
(10)
|
(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)
|
5
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
|
| 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
|
|
| Other |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
3
|
4
|
4
|
3
|
3
|
2
|
1
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
1
|
7
|
7
|
7
|
0
|
6
|
6
|
0
|
5
|
0
|
(40)
|
(33)
|
(34)
|
(34)
|
14
|
11
|
17
|
22
|
17
|
17
|
13
|
9
|
5
|
1
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
4
N/A
|
(1)
N/A
|
1
N/A
|
1
-2%
|
3
+468%
|
3
-3%
|
2
-33%
|
3
+21%
|
2
-41%
|
2
+12%
|
7
+319%
|
7
-1%
|
6
-18%
|
8
+37%
|
3
-69%
|
3
+17%
|
3
+4%
|
1
-72%
|
1
+2%
|
0
-60%
|
(0)
N/A
|
(0)
-1 300%
|
(0)
+14%
|
(0)
+92%
|
(0)
-2 300%
|
(5)
-2 004%
|
(9)
-84%
|
(11)
-13%
|
(2)
+81%
|
(2)
+9%
|
(0)
+79%
|
1
N/A
|
(16)
N/A
|
(12)
+27%
|
(8)
+34%
|
(8)
-5%
|
1
N/A
|
2
+262%
|
1
-63%
|
1
+9%
|
6
+753%
|
6
-15%
|
6
+16%
|
5
-15%
|
(0)
N/A
|
(0)
-4%
|
(0)
+1%
|
(0)
-1%
|
(0)
N/A
|
(0)
+4%
|
30
N/A
|
30
0%
|
30
0%
|
30
0%
|
(5)
N/A
|
(4)
+13%
|
27
N/A
|
45
+68%
|
57
+25%
|
62
+9%
|
33
-47%
|
15
-55%
|
8
-46%
|
16
+104%
|
20
+26%
|
24
+19%
|
33
+36%
|
26
-22%
|
61
+133%
|
63
+5%
|
54
-14%
|
47
-13%
|
13
-72%
|
10
-25%
|
15
+55%
|
20
+30%
|
15
-27%
|
14
-3%
|
10
-32%
|
8
-14%
|
5
-37%
|
0
-96%
|
(3)
N/A
|
(3)
-3%
|
(4)
-53%
|
(4)
-2%
|
(4)
-5%
|
(9)
-102%
|
|
| 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
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
(1)
|
(0)
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
8
|
5
|
5
|
10
|
2
|
|
| Net Change in Cash |
3
N/A
|
(2)
N/A
|
(1)
+23%
|
(0)
+67%
|
3
N/A
|
2
-41%
|
1
-58%
|
(2)
N/A
|
(4)
-165%
|
(2)
+42%
|
(2)
+33%
|
0
N/A
|
0
+64%
|
1
+283%
|
0
-48%
|
0
+6%
|
(1)
N/A
|
(2)
-91%
|
(1)
+33%
|
(2)
-41%
|
(2)
+13%
|
(1)
+29%
|
(2)
-35%
|
(0)
+75%
|
2
N/A
|
0
-82%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(3)
-162%
|
(1)
+73%
|
(1)
-71%
|
0
N/A
|
3
+24 900%
|
2
-18%
|
1
-71%
|
(2)
N/A
|
(1)
+44%
|
(2)
-85%
|
(1)
+52%
|
5
N/A
|
4
-14%
|
3
-22%
|
3
-13%
|
(3)
N/A
|
(2)
+44%
|
(1)
+43%
|
(1)
-56%
|
1
N/A
|
(1)
N/A
|
25
N/A
|
16
-35%
|
8
-53%
|
9
+14%
|
(23)
N/A
|
(12)
+47%
|
(3)
+76%
|
11
N/A
|
33
+208%
|
31
-6%
|
25
-18%
|
14
-46%
|
(3)
N/A
|
(4)
-49%
|
(3)
+42%
|
(3)
-21%
|
5
N/A
|
11
+131%
|
25
+130%
|
38
+50%
|
28
-27%
|
22
-20%
|
4
-83%
|
(15)
N/A
|
(12)
+21%
|
(10)
+13%
|
(2)
+85%
|
1
N/A
|
(2)
N/A
|
5
N/A
|
2
-60%
|
1
-70%
|
0
-62%
|
(12)
N/A
|
(10)
+18%
|
(5)
+50%
|
(7)
-42%
|
(2)
+69%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-54%
|
(2)
-62%
|
(1)
+46%
|
(2)
-95%
|
(2)
-15%
|
(2)
+8%
|
(5)
-129%
|
(5)
-5%
|
(4)
+17%
|
(9)
-115%
|
(7)
+20%
|
(6)
+19%
|
(8)
-30%
|
(2)
+71%
|
(3)
-30%
|
(4)
-35%
|
(3)
+35%
|
(2)
+25%
|
(2)
-4%
|
(2)
+20%
|
(1)
+35%
|
(1)
-40%
|
(0)
+71%
|
(3)
-724%
|
(0)
+87%
|
3
N/A
|
6
+73%
|
1
-82%
|
(1)
N/A
|
(0)
+60%
|
(2)
-746%
|
16
N/A
|
14
-11%
|
10
-31%
|
9
-11%
|
(2)
N/A
|
(3)
-38%
|
(2)
+16%
|
(2)
+32%
|
(2)
+1%
|
(1)
+22%
|
(3)
-157%
|
(3)
+20%
|
(3)
+0%
|
(1)
+48%
|
(0)
+71%
|
(1)
-128%
|
2
N/A
|
(0)
N/A
|
(5)
-3 573%
|
(14)
-170%
|
(22)
-61%
|
(22)
+4%
|
(17)
+19%
|
(0)
+98%
|
(4)
-962%
|
(9)
-130%
|
(15)
-66%
|
(30)
-98%
|
(25)
+14%
|
(18)
+30%
|
(11)
+38%
|
(21)
-88%
|
(19)
+9%
|
(24)
-24%
|
(25)
-8%
|
(10)
+59%
|
(26)
-151%
|
(24)
+7%
|
(26)
-8%
|
(25)
+2%
|
(11)
+56%
|
(10)
+14%
|
(10)
-8%
|
(13)
-25%
|
(7)
+47%
|
(13)
-89%
|
(9)
+29%
|
2
N/A
|
(1)
N/A
|
8
N/A
|
8
+3%
|
(14)
N/A
|
(5)
+61%
|
(6)
-16%
|
(13)
-103%
|
4
N/A
|
|