Uchi Technologies Bhd
KLSE:UCHITEC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
U
|
Uchi Technologies Bhd
KLSE:UCHITEC
|
MY |
|
I'rom Group Co Ltd
TSE:2372
|
JP |
|
S
|
Sakura Development Co Ltd
TWSE:2539
|
TW |
Cash Flow Statement
Cash Flow Statement
Uchi Technologies 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 |
86
|
44
|
61
|
60
|
60
|
77
|
65
|
69
|
71
|
73
|
75
|
75
|
78
|
82
|
84
|
87
|
87
|
82
|
78
|
76
|
72
|
66
|
59
|
43
|
30
|
27
|
27
|
34
|
43
|
50
|
53
|
55
|
54
|
49
|
49
|
48
|
43
|
43
|
45
|
45
|
49
|
46
|
39
|
38
|
37
|
38
|
40
|
40
|
42
|
43
|
49
|
52
|
52
|
58
|
56
|
56
|
61
|
64
|
71
|
70
|
69
|
67
|
69
|
71
|
73
|
77
|
76
|
76
|
71
|
71
|
84
|
88
|
100
|
100
|
91
|
98
|
108
|
116
|
125
|
136
|
131
|
132
|
135
|
129
|
133
|
128
|
114
|
103
|
93
|
90
|
92
|
|
| Depreciation & Amortization |
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(5)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(2)
|
(1)
|
(1)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(6)
|
(1)
|
(0)
|
1
|
(1)
|
2
|
1
|
(6)
|
(9)
|
(8)
|
(8)
|
(0)
|
(2)
|
(2)
|
(2)
|
(5)
|
(3)
|
(5)
|
(5)
|
(3)
|
1
|
1
|
(1)
|
(2)
|
1
|
6
|
7
|
9
|
2
|
(1)
|
(2)
|
(7)
|
3
|
4
|
2
|
2
|
(6)
|
(11)
|
(5)
|
(1)
|
(2)
|
1
|
0
|
(1)
|
2
|
3
|
3
|
(2)
|
(4)
|
(6)
|
(5)
|
(2)
|
1
|
3
|
4
|
6
|
2
|
(2)
|
4
|
10
|
17
|
28
|
23
|
18
|
25
|
24
|
22
|
28
|
21
|
|
| Cash Taxes Paid |
12
|
4
|
4
|
4
|
3
|
4
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
2
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
8
|
8
|
8
|
(3)
|
(4)
|
(5)
|
(5)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
4
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
3
|
4
|
7
|
16
|
27
|
34
|
38
|
42
|
34
|
31
|
29
|
24
|
25
|
|
| 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
|
0
|
|
| Change in Working Capital |
(13)
|
(2)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(7)
|
(10)
|
(7)
|
(11)
|
(16)
|
(14)
|
(30)
|
(6)
|
(3)
|
(0)
|
7
|
1
|
(1)
|
4
|
14
|
11
|
17
|
12
|
8
|
3
|
2
|
4
|
2
|
2
|
1
|
(1)
|
(2)
|
4
|
5
|
8
|
6
|
2
|
3
|
2
|
3
|
1
|
(9)
|
(8)
|
(8)
|
2
|
5
|
5
|
(4)
|
(11)
|
(7)
|
(11)
|
(1)
|
(9)
|
(7)
|
(7)
|
(12)
|
(2)
|
(1)
|
(0)
|
(3)
|
(11)
|
(11)
|
(11)
|
(5)
|
(1)
|
7
|
3
|
(1)
|
(1)
|
(3)
|
1
|
4
|
1
|
(13)
|
(12)
|
(12)
|
(15)
|
(4)
|
(14)
|
(25)
|
(31)
|
(37)
|
(42)
|
(29)
|
(31)
|
(31)
|
(25)
|
(31)
|
(27)
|
|
| Cash from Operating Activities |
73
N/A
|
42
-43%
|
52
+25%
|
54
+4%
|
53
-1%
|
69
+30%
|
58
-16%
|
57
-2%
|
57
0%
|
63
+11%
|
60
-4%
|
57
-5%
|
63
+9%
|
51
-18%
|
76
+47%
|
82
+8%
|
82
+1%
|
85
+3%
|
76
-11%
|
70
-7%
|
73
+3%
|
78
+7%
|
66
-15%
|
59
-11%
|
42
-29%
|
36
-16%
|
31
-12%
|
38
+21%
|
48
+25%
|
46
-3%
|
49
+5%
|
49
0%
|
47
-4%
|
49
+4%
|
54
+11%
|
54
+1%
|
52
-4%
|
48
-8%
|
47
-3%
|
48
+2%
|
50
+5%
|
52
+4%
|
47
-10%
|
37
-21%
|
34
-6%
|
35
+1%
|
49
+43%
|
57
+16%
|
61
+6%
|
55
-9%
|
47
-14%
|
51
+7%
|
45
-10%
|
56
+24%
|
56
0%
|
59
+6%
|
62
+4%
|
60
-2%
|
68
+13%
|
64
-6%
|
70
+9%
|
70
+0%
|
63
-9%
|
67
+6%
|
70
+4%
|
79
+13%
|
84
+7%
|
93
+11%
|
82
-12%
|
75
-9%
|
86
+14%
|
86
0%
|
102
+19%
|
108
+6%
|
98
-9%
|
93
-6%
|
105
+13%
|
115
+9%
|
117
+2%
|
135
+16%
|
126
-7%
|
121
-4%
|
125
+4%
|
124
-1%
|
118
-5%
|
121
+3%
|
112
-8%
|
100
-11%
|
94
-6%
|
91
-3%
|
90
-1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(13)
|
(9)
|
(12)
|
(10)
|
(6)
|
(6)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(12)
|
(14)
|
(20)
|
(27)
|
(26)
|
(28)
|
(24)
|
(17)
|
(17)
|
(12)
|
(8)
|
(10)
|
(12)
|
(12)
|
(13)
|
(11)
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(9)
|
(9)
|
(9)
|
(9)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(4)
|
(5)
|
(4)
|
(1)
|
(2)
|
|
| Other Items |
7
|
5
|
4
|
5
|
5
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
7
|
6
|
14
|
13
|
13
|
14
|
5
|
5
|
5
|
8
|
8
|
8
|
8
|
4
|
3
|
3
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
11
|
10
|
11
|
11
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
16
|
15
|
14
|
12
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
24
|
25
|
26
|
28
|
8
|
9
|
8
|
8
|
8
|
7
|
7
|
6
|
|
| Cash from Investing Activities |
5
N/A
|
3
-36%
|
3
-16%
|
4
+52%
|
4
+5%
|
6
+28%
|
5
-6%
|
6
+8%
|
5
-20%
|
5
+11%
|
5
0%
|
5
-10%
|
5
+18%
|
6
+6%
|
3
-51%
|
4
+34%
|
2
-41%
|
1
-77%
|
(1)
N/A
|
6
N/A
|
4
-26%
|
0
-95%
|
5
+2 325%
|
(7)
N/A
|
(5)
+27%
|
(1)
+78%
|
2
N/A
|
6
+199%
|
6
-2%
|
7
+10%
|
2
-69%
|
(0)
N/A
|
(1)
-350%
|
0
N/A
|
(8)
N/A
|
(9)
-12%
|
(15)
-69%
|
(23)
-53%
|
(22)
+5%
|
(24)
-11%
|
(20)
+15%
|
(13)
+36%
|
(13)
-2%
|
(8)
+37%
|
(5)
+45%
|
(7)
-41%
|
(9)
-35%
|
(8)
+6%
|
(8)
-2%
|
(1)
+93%
|
10
N/A
|
11
+5%
|
11
+6%
|
5
-52%
|
3
-48%
|
3
+6%
|
2
-17%
|
2
-17%
|
6
+186%
|
6
-2%
|
7
+18%
|
7
+8%
|
7
-5%
|
6
-17%
|
4
-21%
|
3
-23%
|
2
-33%
|
2
+5%
|
2
-8%
|
3
+18%
|
2
-5%
|
2
-19%
|
2
-15%
|
1
-24%
|
1
-15%
|
2
+54%
|
1
-47%
|
1
-22%
|
1
+22%
|
21
+2 410%
|
23
+9%
|
24
+4%
|
25
+2%
|
5
-78%
|
5
-15%
|
3
-44%
|
4
+48%
|
3
-25%
|
4
+24%
|
5
+48%
|
4
-33%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
6
|
7
|
6
|
5
|
6
|
4
|
4
|
5
|
6
|
6
|
6
|
8
|
6
|
3
|
3
|
3
|
4
|
4
|
(4)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
2
|
4
|
17
|
17
|
21
|
19
|
16
|
17
|
13
|
12
|
5
|
4
|
26
|
26
|
24
|
(66)
|
(87)
|
(88)
|
(88)
|
0
|
1
|
1
|
1
|
1
|
4
|
5
|
6
|
6
|
2
|
1
|
0
|
2
|
6
|
6
|
7
|
5
|
7
|
8
|
10
|
10
|
4
|
7
|
5
|
5
|
5
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Paid for Dividends |
(32)
|
(13)
|
(27)
|
(36)
|
(36)
|
(60)
|
(45)
|
(67)
|
(67)
|
(87)
|
(87)
|
(79)
|
(79)
|
(72)
|
(71)
|
(73)
|
(73)
|
(98)
|
(98)
|
(99)
|
(99)
|
(75)
|
(75)
|
(59)
|
(59)
|
(45)
|
(45)
|
(34)
|
(33)
|
(22)
|
(22)
|
(30)
|
(30)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(58)
|
(39)
|
(39)
|
(36)
|
(22)
|
(41)
|
(41)
|
(38)
|
(38)
|
(39)
|
(39)
|
(46)
|
(45)
|
(48)
|
(48)
|
(57)
|
(57)
|
(111)
|
(111)
|
(112)
|
(112)
|
(67)
|
(67)
|
(63)
|
(63)
|
(65)
|
(65)
|
(72)
|
(72)
|
(72)
|
(72)
|
(77)
|
(77)
|
(84)
|
(84)
|
(91)
|
(91)
|
(105)
|
(187)
|
(173)
|
(215)
|
(183)
|
(135)
|
(129)
|
(124)
|
(143)
|
(136)
|
(127)
|
(111)
|
|
| Other |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(19)
N/A
|
(8)
+60%
|
(21)
-178%
|
(31)
-48%
|
(31)
-2%
|
(54)
-71%
|
(41)
+23%
|
(63)
-53%
|
(62)
+2%
|
(82)
-32%
|
(81)
+1%
|
(73)
+11%
|
(71)
+2%
|
(66)
+7%
|
(68)
-4%
|
(70)
-3%
|
(70)
+1%
|
(94)
-36%
|
(94)
+0%
|
(103)
-9%
|
(107)
-4%
|
(82)
+23%
|
(82)
+1%
|
(59)
+28%
|
(59)
N/A
|
(44)
+25%
|
(44)
+0%
|
(33)
+25%
|
(33)
+1%
|
(23)
+31%
|
(23)
-2%
|
(33)
-42%
|
(32)
+2%
|
(46)
-43%
|
(46)
0%
|
(44)
+5%
|
(44)
-2%
|
(44)
+0%
|
(44)
0%
|
(44)
+0%
|
(44)
N/A
|
(44)
N/A
|
(56)
-27%
|
(38)
+33%
|
(37)
+3%
|
(33)
+10%
|
(21)
+37%
|
(37)
-78%
|
(24)
+34%
|
(20)
+16%
|
(17)
+18%
|
(19)
-15%
|
(23)
-17%
|
(28)
-26%
|
(32)
-14%
|
(36)
-10%
|
(43)
-22%
|
(53)
-22%
|
(31)
+41%
|
(85)
-172%
|
(87)
-2%
|
(177)
-104%
|
(199)
-12%
|
(155)
+22%
|
(155)
0%
|
(62)
+60%
|
(62)
+1%
|
(64)
-4%
|
(64)
N/A
|
(71)
-10%
|
(68)
+4%
|
(67)
+2%
|
(66)
+1%
|
(71)
-7%
|
(74)
-5%
|
(83)
-11%
|
(83)
-1%
|
(89)
-6%
|
(85)
+4%
|
(99)
-16%
|
(180)
-82%
|
(168)
+7%
|
(208)
-23%
|
(175)
+16%
|
(126)
+28%
|
(119)
+5%
|
(120)
-1%
|
(136)
-13%
|
(132)
+3%
|
(122)
+7%
|
(106)
+13%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
2
|
(1)
|
(2)
|
0
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
1
|
1
|
3
|
3
|
4
|
1
|
(3)
|
(2)
|
(2)
|
(0)
|
2
|
1
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(1)
|
(0)
|
2
|
(1)
|
(3)
|
(1)
|
(3)
|
(1)
|
0
|
(1)
|
(6)
|
(1)
|
(1)
|
(2)
|
4
|
(1)
|
|
| Net Change in Cash |
59
N/A
|
37
-37%
|
34
-10%
|
27
-20%
|
26
-4%
|
21
-21%
|
21
+5%
|
(1)
N/A
|
(1)
N/A
|
(14)
-1 467%
|
(16)
-12%
|
(11)
+28%
|
(3)
+70%
|
(9)
-162%
|
10
N/A
|
16
+56%
|
15
-5%
|
(10)
N/A
|
(20)
-114%
|
(27)
-35%
|
(29)
-7%
|
(3)
+91%
|
(11)
-340%
|
(5)
+61%
|
(22)
-396%
|
(12)
+48%
|
(10)
+11%
|
9
N/A
|
21
+122%
|
31
+46%
|
28
-7%
|
16
-43%
|
14
-12%
|
4
-72%
|
1
-78%
|
2
+186%
|
(6)
N/A
|
(19)
-194%
|
(20)
-4%
|
(21)
-5%
|
(14)
+31%
|
(5)
+66%
|
(22)
-368%
|
(9)
+59%
|
(7)
+25%
|
(4)
+43%
|
21
N/A
|
15
-30%
|
31
+107%
|
38
+22%
|
41
+10%
|
39
-5%
|
32
-18%
|
31
-5%
|
26
-14%
|
29
+11%
|
22
-25%
|
9
-59%
|
42
+370%
|
(16)
N/A
|
(11)
+34%
|
(101)
-833%
|
(129)
-28%
|
(82)
+37%
|
(82)
0%
|
19
N/A
|
23
+24%
|
31
+33%
|
19
-39%
|
6
-66%
|
20
+209%
|
21
+6%
|
38
+81%
|
38
+1%
|
25
-35%
|
11
-58%
|
23
+116%
|
29
+26%
|
31
+10%
|
56
+76%
|
(32)
N/A
|
(26)
+17%
|
(58)
-123%
|
(46)
+22%
|
(4)
+90%
|
(2)
+64%
|
(5)
-225%
|
(34)
-558%
|
(36)
-6%
|
(22)
+39%
|
(14)
+37%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
70
N/A
|
39
-44%
|
50
+27%
|
53
+6%
|
53
-1%
|
68
+30%
|
57
-16%
|
57
-2%
|
55
-2%
|
61
+11%
|
59
-4%
|
56
-5%
|
62
+11%
|
51
-18%
|
71
+40%
|
77
+9%
|
77
-1%
|
79
+2%
|
69
-12%
|
62
-11%
|
64
+3%
|
65
+2%
|
57
-12%
|
48
-17%
|
32
-32%
|
30
-8%
|
26
-14%
|
37
+42%
|
46
+26%
|
45
-3%
|
47
+4%
|
45
-3%
|
43
-6%
|
45
+5%
|
42
-6%
|
40
-4%
|
32
-20%
|
21
-34%
|
21
-3%
|
20
-3%
|
26
+31%
|
35
+33%
|
30
-14%
|
25
-16%
|
26
+5%
|
25
-4%
|
37
+47%
|
45
+21%
|
48
+7%
|
44
-9%
|
47
+8%
|
50
+7%
|
45
-10%
|
56
+24%
|
53
-6%
|
56
+6%
|
59
+4%
|
57
-3%
|
67
+18%
|
63
-6%
|
69
+9%
|
69
0%
|
54
-21%
|
58
+7%
|
61
+4%
|
70
+16%
|
83
+19%
|
92
+11%
|
82
-11%
|
75
-9%
|
85
+14%
|
85
0%
|
101
+19%
|
107
+6%
|
98
-9%
|
92
-6%
|
104
+13%
|
113
+8%
|
115
+2%
|
133
+16%
|
125
-7%
|
119
-5%
|
122
+3%
|
121
-1%
|
114
-6%
|
116
+1%
|
107
-7%
|
95
-12%
|
90
-5%
|
90
-1%
|
88
-2%
|
|