Pimpinan Ehsan Bhd
KLSE:PEB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Pimpinan Ehsan Bhd
KLSE:PEB
|
MY |
|
Synnex Technology International Corp
TWSE:2347
|
TW |
|
Titan Securities Ltd
BSE:530045
|
IN |
|
C
|
Cox Abg Group SA
MAD:COXG
|
ES |
Cash Flow Statement
Cash Flow Statement
Pimpinan Ehsan Bhd
| Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(4)
|
0
|
(1)
|
2
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(140)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
2
|
2
|
2
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(8)
|
9
|
24
|
16
|
25
|
28
|
21
|
27
|
18
|
11
|
8
|
56
|
56
|
61
|
66
|
9
|
49
|
37
|
38
|
60
|
25
|
(1)
|
1
|
21
|
23
|
47
|
40
|
(5)
|
(25)
|
(23)
|
(25)
|
(21)
|
(22)
|
(31)
|
(26)
|
(11)
|
(36)
|
(68)
|
(96)
|
(127)
|
(118)
|
(98)
|
(72)
|
(66)
|
(42)
|
(18)
|
(8)
|
19
|
13
|
24
|
20
|
16
|
26
|
18
|
30
|
24
|
26
|
16
|
3
|
(1)
|
(10)
|
1
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
(1)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Cash from Operating Activities |
(8)
N/A
|
9
N/A
|
24
+165%
|
16
-33%
|
25
+52%
|
28
+15%
|
21
-25%
|
27
+29%
|
18
-34%
|
11
-38%
|
8
-25%
|
56
+568%
|
56
0%
|
61
+11%
|
66
+7%
|
9
-87%
|
49
+475%
|
37
-25%
|
38
+4%
|
60
+56%
|
25
-58%
|
(1)
N/A
|
1
N/A
|
21
+1 778%
|
23
+8%
|
47
+109%
|
40
-16%
|
(5)
N/A
|
(25)
-358%
|
(23)
+8%
|
(25)
-10%
|
(21)
+15%
|
(22)
-5%
|
(31)
-38%
|
(26)
+14%
|
(11)
+60%
|
(36)
-237%
|
(68)
-88%
|
(96)
-42%
|
(127)
-33%
|
(118)
+7%
|
(98)
+17%
|
(72)
+26%
|
(66)
+8%
|
(42)
+37%
|
(18)
+57%
|
(8)
+58%
|
19
N/A
|
13
-32%
|
24
+82%
|
20
-16%
|
16
-22%
|
26
+68%
|
18
-30%
|
30
+64%
|
24
-20%
|
26
+8%
|
16
-38%
|
3
-84%
|
(1)
N/A
|
(10)
-818%
|
(1)
+89%
|
(1)
-16%
|
(2)
-56%
|
(3)
-34%
|
(4)
-51%
|
(4)
+13%
|
(3)
+14%
|
(3)
+4%
|
(3)
+13%
|
(3)
-15%
|
(4)
-30%
|
(3)
+16%
|
(4)
-21%
|
(3)
+12%
|
(2)
+34%
|
(2)
-7%
|
(1)
+55%
|
(1)
+2%
|
(3)
-146%
|
(3)
-1%
|
(4)
-42%
|
(4)
-8%
|
(3)
+29%
|
(3)
-6%
|
(3)
+15%
|
(3)
-4%
|
(3)
-4%
|
(3)
+8%
|
(2)
+30%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(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
|
|
| Other Items |
0
|
(1)
|
(7)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
2
|
2
|
(1)
|
1
|
15
|
15
|
18
|
15
|
(0)
|
(0)
|
(1)
|
(5)
|
(5)
|
(5)
|
(3)
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
5
|
4
|
4
|
4
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
(26)
|
(62)
|
(2)
|
(17)
|
18
|
60
|
4
|
19
|
(4)
|
7
|
(372)
|
(13)
|
199
|
183
|
188
|
189
|
(9)
|
(8)
|
(17)
|
(18)
|
(57)
|
(18)
|
22
|
22
|
61
|
(40)
|
(65)
|
(65)
|
(61)
|
1
|
6
|
5
|
64
|
64
|
64
|
65
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-690%
|
(7)
-767%
|
(2)
+78%
|
(2)
+1%
|
(2)
-1%
|
(1)
+5%
|
(1)
+59%
|
(1)
-2%
|
0
N/A
|
0
-71%
|
2
+1 925%
|
2
+9%
|
(1)
N/A
|
1
N/A
|
14
+1 039%
|
14
-2%
|
17
+20%
|
14
-17%
|
(1)
N/A
|
(1)
-4%
|
(1)
-7%
|
(6)
-532%
|
(5)
+13%
|
(5)
+0%
|
(3)
+32%
|
2
N/A
|
2
-3%
|
2
-6%
|
(0)
N/A
|
0
N/A
|
0
+33%
|
0
-13%
|
4
+6 286%
|
4
-2%
|
4
-7%
|
4
+0%
|
(0)
N/A
|
(0)
-3%
|
3
N/A
|
3
0%
|
3
0%
|
3
+0%
|
4
+50%
|
4
-3%
|
4
-7%
|
4
+1%
|
(26)
N/A
|
(63)
-141%
|
(2)
+97%
|
(17)
-911%
|
18
N/A
|
59
+232%
|
3
-94%
|
18
+443%
|
(4)
N/A
|
7
N/A
|
(372)
N/A
|
(13)
+97%
|
199
N/A
|
183
-8%
|
188
+3%
|
189
+0%
|
(9)
N/A
|
(9)
+7%
|
(18)
-107%
|
(18)
-1%
|
(57)
-220%
|
(18)
+68%
|
22
N/A
|
22
-1%
|
61
+178%
|
(40)
N/A
|
(65)
-61%
|
(65)
+0%
|
(61)
+6%
|
1
N/A
|
6
+366%
|
5
-4%
|
64
+1 084%
|
64
+0%
|
64
+0%
|
65
+1%
|
3
-96%
|
3
-1%
|
2
-5%
|
2
-1%
|
2
+0%
|
2
-1%
|
2
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
18
|
18
|
18
|
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
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
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
|
|
| Net Issuance of Debt |
1
|
0
|
(2)
|
(1)
|
(7)
|
(16)
|
(15)
|
(18)
|
(9)
|
(2)
|
(1)
|
(12)
|
(15)
|
(18)
|
(21)
|
(23)
|
(32)
|
(29)
|
(26)
|
(16)
|
(4)
|
(6)
|
(6)
|
(24)
|
(24)
|
(24)
|
(24)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(10)
|
231
|
231
|
234
|
260
|
20
|
20
|
26
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
23
|
30
|
30
|
18
|
(12)
|
(14)
|
0
|
(16)
|
(13)
|
(0)
|
(14)
|
623
|
18
|
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
|
|
| 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
|
(135)
|
(135)
|
0
|
0
|
0
|
0
|
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 |
(9)
|
(21)
|
(23)
|
(11)
|
(10)
|
(10)
|
(11)
|
(13)
|
(11)
|
(11)
|
(8)
|
2
|
5
|
4
|
3
|
(5)
|
(8)
|
(7)
|
(6)
|
(3)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(5)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(10)
|
(11)
|
(8)
|
(13)
|
(13)
|
(12)
|
(24)
|
(13)
|
(13)
|
(13)
|
(5)
|
(15)
|
(16)
|
(16)
|
(16)
|
(22)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(21)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
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 from Financing Activities |
9
N/A
|
(3)
N/A
|
(7)
-157%
|
(12)
-59%
|
(17)
-39%
|
(26)
-56%
|
(26)
-1%
|
(31)
-17%
|
(20)
+34%
|
(13)
+37%
|
(9)
+28%
|
(10)
-12%
|
(10)
+3%
|
(13)
-36%
|
(18)
-31%
|
(28)
-57%
|
(39)
-43%
|
(36)
+9%
|
(32)
+11%
|
(19)
+39%
|
(13)
+34%
|
(14)
-10%
|
(14)
-1%
|
(32)
-124%
|
(30)
+6%
|
(29)
+2%
|
(29)
0%
|
(17)
+43%
|
(13)
+20%
|
(14)
-2%
|
(13)
+2%
|
(13)
+7%
|
(13)
+0%
|
229
N/A
|
229
+0%
|
223
-2%
|
250
+12%
|
9
-96%
|
12
+33%
|
13
+8%
|
(13)
N/A
|
(13)
+3%
|
(24)
-90%
|
(13)
+47%
|
(13)
-1%
|
(12)
+4%
|
19
N/A
|
15
-18%
|
15
-4%
|
4
-70%
|
(26)
N/A
|
(34)
-28%
|
(18)
+48%
|
(35)
-96%
|
(31)
+11%
|
(18)
+43%
|
(33)
-88%
|
603
N/A
|
(1)
N/A
|
0
N/A
|
(135)
N/A
|
(135)
0%
|
(135)
0%
|
(135)
0%
|
(0)
+100%
|
0
N/A
|
0
-11%
|
0
-11%
|
0
-4%
|
(1)
N/A
|
(1)
+2%
|
(1)
-18%
|
(1)
+7%
|
(0)
+43%
|
(0)
+9%
|
(0)
+53%
|
(0)
N/A
|
(0)
-5%
|
(0)
-8%
|
(0)
-6%
|
(0)
-5%
|
(0)
+3%
|
(0)
-2%
|
(0)
+2%
|
(0)
-2%
|
(0)
+1%
|
(0)
+27%
|
(0)
+25%
|
(0)
+50%
|
0
N/A
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Change in Cash |
2
N/A
|
5
+203%
|
10
+81%
|
3
-73%
|
7
+143%
|
1
-86%
|
(6)
N/A
|
(4)
+40%
|
(3)
+28%
|
(1)
+59%
|
(1)
+43%
|
47
N/A
|
47
+1%
|
47
-2%
|
49
+6%
|
(5)
N/A
|
24
N/A
|
18
-25%
|
21
+14%
|
39
+92%
|
12
-71%
|
(16)
N/A
|
(19)
-19%
|
(16)
+16%
|
(12)
+24%
|
15
N/A
|
12
-17%
|
(20)
N/A
|
(36)
-79%
|
(36)
+0%
|
(38)
-6%
|
(34)
+12%
|
(35)
-3%
|
203
N/A
|
207
+2%
|
217
+5%
|
218
+1%
|
(59)
N/A
|
(84)
-43%
|
(111)
-33%
|
(129)
-15%
|
(108)
+16%
|
(94)
+13%
|
(75)
+20%
|
(51)
+32%
|
(27)
+47%
|
15
N/A
|
9
-42%
|
(35)
N/A
|
27
N/A
|
(23)
N/A
|
(0)
+98%
|
68
N/A
|
(13)
N/A
|
17
N/A
|
2
-87%
|
(0)
N/A
|
248
N/A
|
(12)
N/A
|
198
N/A
|
39
-80%
|
53
+34%
|
53
+0%
|
(146)
N/A
|
(11)
+92%
|
(21)
-87%
|
(21)
+2%
|
(60)
-184%
|
(21)
+65%
|
19
N/A
|
18
-3%
|
56
+207%
|
(44)
N/A
|
(69)
-56%
|
(69)
+1%
|
(63)
+8%
|
(1)
+98%
|
4
N/A
|
4
-5%
|
61
+1 363%
|
61
+0%
|
61
-1%
|
61
+0%
|
(1)
N/A
|
(1)
-37%
|
(0)
+47%
|
(0)
-17%
|
(1)
-17%
|
(0)
+50%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
9
N/A
|
24
+168%
|
16
-33%
|
24
+53%
|
28
+15%
|
21
-25%
|
27
+29%
|
18
-35%
|
11
-38%
|
8
-26%
|
56
+580%
|
55
0%
|
61
+11%
|
65
+7%
|
8
-87%
|
48
+480%
|
36
-26%
|
37
+4%
|
59
+57%
|
25
-58%
|
(1)
N/A
|
1
N/A
|
21
+2 414%
|
23
+8%
|
47
+110%
|
40
-16%
|
(6)
N/A
|
(25)
-349%
|
(23)
+8%
|
(25)
-10%
|
(21)
+15%
|
(22)
-5%
|
(31)
-37%
|
(26)
+14%
|
(11)
+59%
|
(36)
-237%
|
(68)
-88%
|
(96)
-42%
|
(127)
-33%
|
(118)
+7%
|
(98)
+17%
|
(72)
+26%
|
(67)
+8%
|
(42)
+36%
|
(19)
+56%
|
(8)
+56%
|
19
N/A
|
13
-32%
|
24
+86%
|
20
-16%
|
15
-25%
|
26
+69%
|
18
-31%
|
29
+65%
|
24
-19%
|
26
+9%
|
16
-38%
|
3
-84%
|
(1)
N/A
|
(10)
-826%
|
(1)
+88%
|
(1)
-16%
|
(2)
-60%
|
(3)
-28%
|
(4)
-49%
|
(4)
+12%
|
(3)
+16%
|
(3)
+4%
|
(3)
+13%
|
(3)
-15%
|
(4)
-35%
|
(3)
+15%
|
(4)
-21%
|
(4)
+12%
|
(2)
+36%
|
(2)
-7%
|
(1)
+55%
|
(1)
+1%
|
(3)
-141%
|
(3)
-1%
|
(4)
-42%
|
(4)
-8%
|
(3)
+29%
|
(3)
-6%
|
(3)
+15%
|
(3)
-4%
|
(3)
-4%
|
(3)
+8%
|
(2)
+30%
|
|