Poh Huat Resources Holdings Bhd
KLSE:POHUAT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Poh Huat Resources Holdings Bhd
KLSE:POHUAT
|
MY |
Cash Flow Statement
Cash Flow Statement
Poh Huat Resources Holdings Bhd
| Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
21
|
11
|
10
|
9
|
9
|
11
|
11
|
2
|
0
|
3
|
2
|
12
|
11
|
9
|
13
|
12
|
16
|
20
|
20
|
18
|
16
|
10
|
12
|
15
|
15
|
12
|
8
|
8
|
10
|
13
|
10
|
8
|
7
|
4
|
6
|
6
|
7
|
17
|
21
|
22
|
19
|
20
|
20
|
23
|
25
|
28
|
31
|
33
|
41
|
47
|
54
|
54
|
54
|
59
|
62
|
71
|
70
|
67
|
56
|
54
|
53
|
58
|
68
|
67
|
71
|
64
|
60
|
57
|
57
|
65
|
63
|
69
|
71
|
37
|
46
|
58
|
69
|
106
|
95
|
74
|
53
|
36
|
41
|
43
|
42
|
38
|
37
|
29
|
25
|
17
|
(2)
|
|
| Depreciation & Amortization |
0
|
7
|
9
|
11
|
13
|
8
|
8
|
8
|
9
|
9
|
10
|
11
|
11
|
10
|
9
|
9
|
9
|
9
|
9
|
8
|
7
|
9
|
9
|
8
|
9
|
10
|
9
|
9
|
10
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
7
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
11
|
12
|
13
|
13
|
12
|
13
|
13
|
13
|
12
|
13
|
13
|
13
|
12
|
12
|
11
|
11
|
11
|
10
|
|
| Other Non-Cash Items |
5
|
1
|
(1)
|
(2)
|
(4)
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
7
|
7
|
8
|
(0)
|
(6)
|
(7)
|
(7)
|
5
|
5
|
5
|
1
|
(0)
|
(0)
|
(0)
|
7
|
2
|
2
|
2
|
7
|
7
|
6
|
7
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
(1)
|
(2)
|
1
|
1
|
2
|
3
|
(4)
|
(3)
|
(10)
|
(10)
|
(3)
|
(5)
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(9)
|
(11)
|
(14)
|
(14)
|
(12)
|
(11)
|
(9)
|
(9)
|
(9)
|
(8)
|
|
| Cash Taxes Paid |
5
|
3
|
3
|
4
|
5
|
5
|
5
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
3
|
3
|
3
|
4
|
3
|
3
|
2
|
1
|
1
|
2
|
2
|
3
|
(0)
|
4
|
4
|
5
|
3
|
3
|
3
|
3
|
4
|
2
|
3
|
3
|
5
|
8
|
9
|
11
|
15
|
11
|
11
|
11
|
11
|
11
|
9
|
10
|
9
|
10
|
10
|
11
|
12
|
13
|
12
|
13
|
13
|
15
|
17
|
18
|
12
|
13
|
11
|
9
|
13
|
14
|
13
|
14
|
14
|
12
|
12
|
10
|
9
|
7
|
8
|
6
|
6
|
4
|
|
| Cash Interest Paid |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(17)
|
(20)
|
(18)
|
(17)
|
(10)
|
(5)
|
3
|
8
|
23
|
21
|
17
|
8
|
(1)
|
(8)
|
1
|
1
|
(1)
|
8
|
5
|
(0)
|
(6)
|
(11)
|
(21)
|
(22)
|
(20)
|
1
|
0
|
3
|
(6)
|
(14)
|
(12)
|
(2)
|
(16)
|
(5)
|
(6)
|
(7)
|
11
|
5
|
7
|
4
|
(4)
|
(22)
|
(22)
|
(20)
|
(5)
|
5
|
(1)
|
(8)
|
(14)
|
(7)
|
(16)
|
(11)
|
(15)
|
(34)
|
(48)
|
(32)
|
(17)
|
(13)
|
29
|
5
|
(21)
|
(11)
|
(53)
|
(25)
|
(5)
|
(2)
|
13
|
13
|
(29)
|
(27)
|
(45)
|
(80)
|
(35)
|
(53)
|
(40)
|
(12)
|
(4)
|
8
|
24
|
40
|
36
|
41
|
16
|
4
|
(14)
|
(15)
|
(6)
|
(11)
|
8
|
16
|
31
|
|
| Cash from Operating Activities |
14
N/A
|
(1)
N/A
|
0
N/A
|
1
+208%
|
8
+905%
|
14
+73%
|
22
+66%
|
18
-19%
|
32
+79%
|
35
+9%
|
31
-11%
|
32
+3%
|
24
-27%
|
11
-51%
|
25
+117%
|
23
-8%
|
25
+8%
|
36
+47%
|
33
-9%
|
25
-23%
|
18
-31%
|
8
-56%
|
7
-12%
|
9
+37%
|
12
+25%
|
23
+101%
|
12
-49%
|
14
+17%
|
7
-48%
|
13
+87%
|
13
-5%
|
20
+56%
|
1
-94%
|
8
+525%
|
9
+15%
|
7
-20%
|
33
+375%
|
32
-4%
|
37
+17%
|
36
-4%
|
30
-17%
|
12
-59%
|
11
-7%
|
17
+51%
|
28
+64%
|
42
+48%
|
39
-7%
|
33
-15%
|
34
+3%
|
49
+43%
|
46
-6%
|
49
+6%
|
44
-9%
|
32
-27%
|
22
-31%
|
48
+117%
|
64
+33%
|
59
-8%
|
90
+52%
|
57
-37%
|
31
-46%
|
52
+69%
|
19
-64%
|
53
+181%
|
77
+45%
|
71
-7%
|
83
+16%
|
79
-4%
|
37
-53%
|
47
+25%
|
27
-43%
|
(3)
N/A
|
44
N/A
|
(6)
N/A
|
15
N/A
|
56
+262%
|
75
+34%
|
126
+67%
|
130
+3%
|
124
-4%
|
97
-22%
|
79
-18%
|
59
-26%
|
46
-21%
|
26
-44%
|
23
-12%
|
31
+36%
|
19
-38%
|
36
+85%
|
34
-4%
|
31
-9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(50)
|
(17)
|
(10)
|
(19)
|
(26)
|
(33)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
(21)
|
(19)
|
(22)
|
0
|
(6)
|
(13)
|
0
|
0
|
(4)
|
(11)
|
(13)
|
(18)
|
(16)
|
(12)
|
(10)
|
(9)
|
(13)
|
(14)
|
(15)
|
(12)
|
(17)
|
(20)
|
(26)
|
(33)
|
(24)
|
(18)
|
(13)
|
(10)
|
(11)
|
(16)
|
(19)
|
(18)
|
(22)
|
(18)
|
(31)
|
(30)
|
(26)
|
(23)
|
(5)
|
(5)
|
(13)
|
(41)
|
(43)
|
(47)
|
(43)
|
(21)
|
(18)
|
(14)
|
(9)
|
(7)
|
(11)
|
(12)
|
(14)
|
(15)
|
(15)
|
(14)
|
(11)
|
(8)
|
0
|
(3)
|
(3)
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
|
| Other Items |
(0)
|
1
|
1
|
0
|
0
|
0
|
(13)
|
(22)
|
(25)
|
3
|
(16)
|
(8)
|
(5)
|
0
|
(5)
|
(6)
|
(10)
|
(1)
|
(20)
|
(25)
|
0
|
0
|
0
|
(19)
|
0
|
4
|
(11)
|
(14)
|
(10)
|
(0)
|
0
|
4
|
11
|
0
|
3
|
4
|
(9)
|
1
|
(1)
|
(2)
|
8
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
(43)
|
(91)
|
(92)
|
(116)
|
(34)
|
(59)
|
(106)
|
(83)
|
(92)
|
(46)
|
(15)
|
(4)
|
31
|
(5)
|
12
|
(15)
|
(49)
|
11
|
|
| Cash from Investing Activities |
(50)
N/A
|
(16)
+68%
|
(9)
+45%
|
(18)
-102%
|
(26)
-41%
|
(33)
-28%
|
(44)
-36%
|
(40)
+11%
|
(34)
+15%
|
(26)
+23%
|
(16)
+39%
|
(8)
+49%
|
(5)
+39%
|
(4)
+11%
|
(5)
-24%
|
(6)
-12%
|
(10)
-68%
|
(17)
-64%
|
(20)
-22%
|
(25)
-22%
|
(27)
-9%
|
(19)
+32%
|
(12)
+34%
|
(6)
+53%
|
(3)
+41%
|
(10)
-181%
|
(9)
+7%
|
(13)
-50%
|
(8)
+41%
|
(12)
-48%
|
(13)
-16%
|
(14)
-2%
|
(5)
+66%
|
(11)
-144%
|
(7)
+39%
|
(5)
+23%
|
(22)
-309%
|
(13)
+41%
|
(17)
-28%
|
(14)
+14%
|
(9)
+37%
|
(4)
+55%
|
(10)
-156%
|
(17)
-67%
|
(17)
+3%
|
(17)
-2%
|
(13)
+24%
|
(10)
+23%
|
(12)
-15%
|
(16)
-40%
|
(19)
-17%
|
(18)
+8%
|
(21)
-17%
|
(17)
+16%
|
(29)
-71%
|
(29)
+3%
|
(25)
+13%
|
(24)
+6%
|
(6)
+73%
|
(6)
+7%
|
(14)
-143%
|
(41)
-186%
|
(42)
-3%
|
(46)
-10%
|
(42)
+9%
|
(19)
+55%
|
(16)
+17%
|
(11)
+28%
|
(6)
+46%
|
(3)
+52%
|
(7)
-140%
|
(8)
-13%
|
(10)
-31%
|
(57)
-452%
|
(105)
-83%
|
(105)
+0%
|
(127)
-20%
|
(41)
+67%
|
(63)
-53%
|
(108)
-71%
|
(86)
+21%
|
(96)
-12%
|
(51)
+47%
|
(19)
+63%
|
(7)
+64%
|
27
N/A
|
(9)
N/A
|
8
N/A
|
(19)
N/A
|
(51)
-166%
|
8
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
12
|
12
|
13
|
13
|
0
|
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
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
6
|
6
|
5
|
0
|
1
|
4
|
9
|
11
|
10
|
9
|
36
|
34
|
34
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
42
|
2
|
1
|
9
|
13
|
22
|
28
|
22
|
10
|
(4)
|
(20)
|
(9)
|
(12)
|
(5)
|
(6)
|
(13)
|
(10)
|
(1)
|
(9)
|
(3)
|
(1)
|
(3)
|
2
|
(14)
|
(7)
|
(17)
|
(1)
|
3
|
2
|
8
|
(3)
|
4
|
15
|
4
|
24
|
9
|
(10)
|
(3)
|
(14)
|
(19)
|
(14)
|
15
|
3
|
3
|
13
|
(21)
|
2
|
13
|
5
|
(8)
|
6
|
(18)
|
(20)
|
(4)
|
(7)
|
(13)
|
(4)
|
(6)
|
(25)
|
(2)
|
(3)
|
(3)
|
2
|
2
|
(15)
|
(6)
|
(16)
|
(12)
|
14
|
(5)
|
12
|
11
|
(12)
|
1
|
(3)
|
(9)
|
(7)
|
(12)
|
(24)
|
(20)
|
(15)
|
(1)
|
(5)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
|
| Cash Paid for Dividends |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(9)
|
(9)
|
(15)
|
(16)
|
(14)
|
(19)
|
(13)
|
(13)
|
(17)
|
(13)
|
(13)
|
(15)
|
(11)
|
(13)
|
(18)
|
(15)
|
(15)
|
(13)
|
(13)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(23)
|
(19)
|
(13)
|
(13)
|
(16)
|
(21)
|
(21)
|
(26)
|
(24)
|
(24)
|
(24)
|
(24)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(19)
|
|
| Other |
0
|
(1)
|
(1)
|
0
|
0
|
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
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
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
|
1
|
|
| Cash from Financing Activities |
41
N/A
|
11
-73%
|
11
+1%
|
19
+73%
|
24
+22%
|
22
-8%
|
28
+29%
|
21
-27%
|
9
-55%
|
(5)
N/A
|
(21)
-350%
|
(10)
+52%
|
(14)
-42%
|
(7)
+53%
|
(8)
-15%
|
(14)
-84%
|
(12)
+15%
|
(3)
+76%
|
(10)
-254%
|
(4)
+59%
|
(4)
+2%
|
(6)
-50%
|
(1)
+78%
|
(17)
-1 164%
|
(8)
+51%
|
(19)
-120%
|
(3)
+85%
|
2
N/A
|
0
-76%
|
6
+1 256%
|
(5)
N/A
|
2
N/A
|
13
+450%
|
1
-94%
|
20
+2 606%
|
4
-79%
|
(14)
N/A
|
(6)
+55%
|
(16)
-154%
|
(21)
-31%
|
(17)
+21%
|
12
N/A
|
(1)
N/A
|
(1)
+25%
|
7
N/A
|
(26)
N/A
|
(4)
+84%
|
4
N/A
|
(4)
N/A
|
(23)
-513%
|
(10)
+57%
|
(32)
-222%
|
(39)
-25%
|
(17)
+57%
|
(20)
-17%
|
(30)
-55%
|
(16)
+47%
|
(22)
-37%
|
(37)
-68%
|
(11)
+71%
|
(14)
-35%
|
(16)
-8%
|
(13)
+14%
|
(13)
+4%
|
(25)
-96%
|
(11)
+57%
|
(24)
-120%
|
(19)
+19%
|
5
N/A
|
13
+177%
|
26
+104%
|
25
-6%
|
(2)
N/A
|
(17)
-604%
|
(17)
+3%
|
(22)
-31%
|
(23)
-5%
|
(34)
-47%
|
(46)
-36%
|
(47)
-3%
|
(39)
+17%
|
(25)
+36%
|
(29)
-16%
|
(24)
+17%
|
(22)
+9%
|
(22)
-1%
|
(23)
-4%
|
(23)
-1%
|
(23)
+2%
|
(22)
+3%
|
(20)
+10%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
1
|
(1)
|
(0)
|
0
|
(1)
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
(0)
|
(2)
|
(2)
|
(3)
|
1
|
0
|
(1)
|
0
|
1
|
0
|
3
|
3
|
(1)
|
0
|
(2)
|
(2)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
2
|
1
|
(0)
|
1
|
1
|
2
|
3
|
2
|
2
|
3
|
3
|
9
|
7
|
6
|
7
|
2
|
4
|
4
|
3
|
3
|
(2)
|
(0)
|
1
|
1
|
3
|
4
|
3
|
1
|
1
|
4
|
3
|
1
|
1
|
(1)
|
3
|
1
|
5
|
5
|
3
|
6
|
(2)
|
2
|
0
|
3
|
9
|
(2)
|
(7)
|
(15)
|
(10)
|
(16)
|
(14)
|
(12)
|
(22)
|
|
| Net Change in Cash |
4
N/A
|
(6)
N/A
|
3
N/A
|
1
-56%
|
6
+305%
|
3
-51%
|
5
+82%
|
(0)
N/A
|
8
N/A
|
5
-37%
|
(5)
N/A
|
15
N/A
|
5
-68%
|
0
-93%
|
12
+3 362%
|
3
-75%
|
3
+2%
|
17
+443%
|
0
-98%
|
(6)
N/A
|
(17)
-188%
|
(16)
+4%
|
(7)
+59%
|
(14)
-111%
|
0
N/A
|
(4)
N/A
|
1
N/A
|
5
+663%
|
3
-49%
|
7
+149%
|
(5)
N/A
|
6
N/A
|
8
+17%
|
(3)
N/A
|
21
N/A
|
6
-72%
|
(3)
N/A
|
13
N/A
|
6
-49%
|
2
-70%
|
4
+110%
|
21
+419%
|
1
-97%
|
0
-63%
|
21
+8 823%
|
(1)
N/A
|
24
N/A
|
29
+24%
|
22
-25%
|
18
-18%
|
24
+36%
|
6
-77%
|
(9)
N/A
|
1
N/A
|
(23)
N/A
|
(7)
+70%
|
26
N/A
|
17
-36%
|
45
+165%
|
40
-10%
|
3
-94%
|
(3)
N/A
|
(34)
-989%
|
(3)
+92%
|
12
N/A
|
43
+247%
|
44
+3%
|
52
+19%
|
39
-26%
|
58
+47%
|
47
-19%
|
13
-72%
|
34
+166%
|
(79)
N/A
|
(102)
-28%
|
(66)
+35%
|
(71)
-8%
|
57
N/A
|
19
-67%
|
(29)
N/A
|
(28)
+5%
|
(39)
-38%
|
(12)
+70%
|
2
N/A
|
(10)
N/A
|
14
N/A
|
(11)
N/A
|
(12)
-8%
|
(20)
-67%
|
(50)
-156%
|
(3)
+95%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(37)
N/A
|
(17)
+52%
|
(9)
+47%
|
(18)
-93%
|
(18)
-2%
|
(19)
-5%
|
22
N/A
|
18
-19%
|
32
+79%
|
6
-81%
|
31
+402%
|
32
+3%
|
24
-27%
|
7
-70%
|
25
+252%
|
23
-8%
|
25
+8%
|
20
-18%
|
33
+62%
|
25
-23%
|
(3)
N/A
|
(11)
-275%
|
(15)
-32%
|
9
N/A
|
5
-45%
|
10
+96%
|
12
+21%
|
14
+17%
|
3
-75%
|
2
-35%
|
(1)
N/A
|
2
N/A
|
(15)
N/A
|
(4)
+71%
|
(1)
+73%
|
(2)
-68%
|
20
N/A
|
18
-11%
|
22
+23%
|
24
+7%
|
13
-44%
|
(8)
N/A
|
(15)
-93%
|
(16)
-8%
|
4
N/A
|
24
+446%
|
25
+5%
|
23
-10%
|
23
+1%
|
33
+43%
|
26
-19%
|
31
+16%
|
23
-26%
|
14
-39%
|
(8)
N/A
|
19
N/A
|
38
+105%
|
36
-5%
|
85
+134%
|
53
-38%
|
18
-66%
|
11
-39%
|
(24)
N/A
|
6
N/A
|
34
+485%
|
50
+48%
|
64
+29%
|
66
+2%
|
29
-56%
|
40
+40%
|
16
-60%
|
(15)
N/A
|
29
N/A
|
(21)
N/A
|
1
N/A
|
42
+4 605%
|
64
+52%
|
118
+83%
|
130
+10%
|
121
-6%
|
94
-23%
|
75
-20%
|
59
-21%
|
46
-21%
|
26
-44%
|
19
-28%
|
31
+66%
|
19
-38%
|
36
+85%
|
32
-10%
|
31
-3%
|
|