YB Ventures Bhd
KLSE:YB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Y
|
YB Ventures Bhd
KLSE:YB
|
MY |
|
Oxpay Financial Ltd
SGX:TVV
|
SG |
Cash Flow Statement
Cash Flow Statement
YB Ventures Bhd
| Dec-2002 | Mar-2003 | 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 |
32
|
(3)
|
2
|
(3)
|
(0)
|
2
|
4
|
7
|
8
|
0
|
(1)
|
(4)
|
(6)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(4)
|
(7)
|
(11)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(4)
|
(4)
|
(1)
|
0
|
4
|
5
|
4
|
2
|
0
|
(3)
|
(6)
|
(1)
|
(2)
|
(2)
|
1
|
0
|
(0)
|
2
|
2
|
0
|
1
|
2
|
1
|
1
|
(1)
|
(4)
|
12
|
11
|
11
|
10
|
6
|
4
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(5)
|
(9)
|
(8)
|
(6)
|
(7)
|
(10)
|
(1)
|
9
|
13
|
16
|
11
|
1
|
6
|
11
|
3
|
7
|
(16)
|
(25)
|
(29)
|
(40)
|
(34)
|
(42)
|
(36)
|
(35)
|
(31)
|
(63)
|
(65)
|
(72)
|
|
| Depreciation & Amortization |
11
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
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
|
10
|
2
|
0
|
0
|
2
|
2
|
4
|
6
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
8
|
8
|
8
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
7
|
8
|
8
|
12
|
9
|
9
|
9
|
10
|
11
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
|
| Other Non-Cash Items |
(1)
|
2
|
4
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
9
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(3)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
(2)
|
(0)
|
(0)
|
(9)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(5)
|
2
|
0
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
(4)
|
(3)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(2)
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(17)
|
(17)
|
(15)
|
(19)
|
(6)
|
(14)
|
(11)
|
(8)
|
(15)
|
(4)
|
(9)
|
(6)
|
4
|
7
|
16
|
13
|
13
|
9
|
44
|
42
|
45
|
|
| Cash Taxes Paid |
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
1
|
2
|
4
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
0
|
1
|
4
|
4
|
0
|
1
|
0
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(15)
|
1
|
(2)
|
8
|
9
|
(4)
|
(0)
|
0
|
(2)
|
0
|
(8)
|
(12)
|
(11)
|
4
|
6
|
11
|
15
|
2
|
(1)
|
(5)
|
(6)
|
(7)
|
(9)
|
(3)
|
1
|
1
|
9
|
7
|
(1)
|
(1)
|
(7)
|
(6)
|
(1)
|
3
|
7
|
10
|
8
|
0
|
(5)
|
(8)
|
(8)
|
2
|
11
|
13
|
13
|
0
|
(3)
|
(10)
|
(16)
|
(0)
|
1
|
4
|
(2)
|
(4)
|
(5)
|
(8)
|
(5)
|
1
|
1
|
7
|
10
|
4
|
0
|
(5)
|
(13)
|
(12)
|
(1)
|
9
|
10
|
10
|
17
|
(2)
|
7
|
7
|
(1)
|
29
|
16
|
27
|
(20)
|
(65)
|
(63)
|
(61)
|
10
|
35
|
39
|
29
|
7
|
6
|
3
|
1
|
4
|
9
|
20
|
|
| Cash from Operating Activities |
28
N/A
|
1
-97%
|
4
+338%
|
5
+16%
|
8
+75%
|
(2)
N/A
|
3
N/A
|
6
+81%
|
5
-17%
|
0
-95%
|
(10)
N/A
|
(17)
-76%
|
(17)
-1%
|
2
N/A
|
4
+82%
|
10
+143%
|
12
+26%
|
1
-94%
|
(4)
N/A
|
(12)
-177%
|
(17)
-42%
|
(10)
+43%
|
(12)
-22%
|
(6)
+48%
|
(6)
+10%
|
0
N/A
|
6
N/A
|
3
-45%
|
2
-49%
|
(0)
N/A
|
(3)
-924%
|
(0)
+81%
|
4
N/A
|
5
+9%
|
7
+50%
|
7
-2%
|
1
-84%
|
(2)
N/A
|
(7)
-353%
|
(9)
-38%
|
(7)
+23%
|
2
N/A
|
12
+482%
|
15
+28%
|
17
+15%
|
1
-96%
|
(3)
N/A
|
(8)
-219%
|
(14)
-72%
|
0
N/A
|
(0)
N/A
|
(1)
-2 117%
|
16
N/A
|
11
-28%
|
10
-10%
|
6
-45%
|
8
+48%
|
11
+32%
|
7
-36%
|
11
+63%
|
8
-26%
|
2
-81%
|
(3)
N/A
|
(8)
-210%
|
(9)
-9%
|
(9)
-1%
|
(1)
+90%
|
10
N/A
|
8
-15%
|
8
-6%
|
12
+54%
|
1
-91%
|
4
+310%
|
9
+121%
|
6
-32%
|
27
+334%
|
19
-30%
|
27
+42%
|
(8)
N/A
|
(62)
-671%
|
(62)
+0%
|
(71)
-16%
|
(15)
+79%
|
11
N/A
|
14
+30%
|
12
-13%
|
(9)
N/A
|
(7)
+21%
|
(9)
-31%
|
(10)
-10%
|
(5)
+47%
|
(3)
+38%
|
4
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(19)
|
(21)
|
(19)
|
(1)
|
10
|
11
|
16
|
(0)
|
(1)
|
(2)
|
(4)
|
1
|
(1)
|
(1)
|
0
|
(1)
|
1
|
(3)
|
(7)
|
1
|
(0)
|
3
|
7
|
1
|
2
|
1
|
1
|
(2)
|
(2)
|
(1)
|
(2)
|
2
|
3
|
4
|
(3)
|
(4)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(10)
|
(10)
|
(26)
|
(53)
|
(30)
|
(29)
|
(15)
|
(0)
|
(30)
|
(27)
|
(27)
|
(15)
|
(8)
|
(7)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
1
|
2
|
3
|
3
|
(14)
|
(22)
|
(23)
|
(23)
|
10
|
18
|
20
|
28
|
(3)
|
6
|
7
|
0
|
8
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(8)
|
(8)
|
(18)
|
(21)
|
9
|
9
|
19
|
21
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
(4)
|
(8)
|
(3)
|
1
|
(2)
|
2
|
(0)
|
(2)
|
4
|
7
|
8
|
8
|
6
|
2
|
1
|
16
|
16
|
16
|
14
|
22
|
6
|
21
|
19
|
(13)
|
(46)
|
(33)
|
(31)
|
(23)
|
36
|
(5)
|
12
|
12
|
3
|
12
|
3
|
5
|
6
|
8
|
3
|
(0)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(2)
+28%
|
(2)
-25%
|
(3)
-24%
|
(4)
-17%
|
1
N/A
|
2
+63%
|
3
+53%
|
3
-27%
|
(14)
N/A
|
(22)
-58%
|
(23)
-4%
|
(23)
+0%
|
10
N/A
|
18
+77%
|
20
+6%
|
21
+6%
|
(3)
N/A
|
(5)
-99%
|
(6)
-14%
|
(11)
-80%
|
7
N/A
|
10
+37%
|
11
+10%
|
16
+47%
|
(0)
N/A
|
(1)
-202%
|
(2)
-44%
|
(4)
-110%
|
1
N/A
|
(1)
N/A
|
(1)
+25%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(6)
-128%
|
(7)
-16%
|
(8)
-13%
|
(16)
-84%
|
(13)
+14%
|
10
N/A
|
11
+11%
|
20
+88%
|
22
+12%
|
(3)
N/A
|
(3)
+2%
|
(2)
+22%
|
(4)
-74%
|
2
N/A
|
3
+40%
|
1
-50%
|
(7)
N/A
|
(7)
-10%
|
(11)
-60%
|
(6)
+43%
|
(1)
+79%
|
(3)
-152%
|
1
N/A
|
(4)
N/A
|
(6)
-53%
|
(0)
+97%
|
4
N/A
|
7
+95%
|
7
-1%
|
5
-34%
|
1
-78%
|
0
-84%
|
15
+9 252%
|
15
0%
|
15
-1%
|
13
-11%
|
16
+26%
|
0
-97%
|
11
+2 479%
|
9
-17%
|
(39)
N/A
|
(99)
-155%
|
(63)
+37%
|
(60)
+5%
|
(38)
+37%
|
35
N/A
|
(35)
N/A
|
(16)
+56%
|
(15)
+4%
|
(12)
+18%
|
4
N/A
|
(3)
N/A
|
5
N/A
|
6
+9%
|
7
+28%
|
2
-67%
|
(1)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(3)
|
(6)
|
(6)
|
(6)
|
(3)
|
(0)
|
(2)
|
(4)
|
(5)
|
(5)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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)
|
(1)
|
4
|
4
|
7
|
12
|
8
|
8
|
2
|
3
|
(7)
|
(5)
|
(3)
|
2
|
(1)
|
(3)
|
(2)
|
(6)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(11)
|
0
|
(10)
|
(14)
|
(11)
|
(9)
|
(6)
|
(10)
|
(2)
|
9
|
7
|
15
|
9
|
0
|
(15)
|
(15)
|
(16)
|
0
|
0
|
(13)
|
(11)
|
0
|
0
|
(9)
|
(5)
|
0
|
0
|
(9)
|
(14)
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
(11)
|
(11)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
(11)
|
(5)
|
0
|
(8)
|
(3)
|
(3)
|
(4)
|
(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
|
|
| Other |
14
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
48
|
48
|
48
|
48
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
14
N/A
|
0
N/A
|
(4)
N/A
|
(10)
-152%
|
(11)
-9%
|
0
N/A
|
(10)
N/A
|
(9)
+15%
|
(11)
-28%
|
(9)
+18%
|
(6)
+38%
|
(10)
-70%
|
(2)
+83%
|
9
N/A
|
7
-25%
|
15
+117%
|
9
-38%
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(1)
-192%
|
(0)
+99%
|
9
N/A
|
3
-72%
|
4
+44%
|
(0)
N/A
|
(0)
+4%
|
2
N/A
|
7
+301%
|
0
-93%
|
0
N/A
|
(4)
N/A
|
(9)
-111%
|
0
N/A
|
0
N/A
|
(12)
N/A
|
(12)
-3%
|
0
N/A
|
0
N/A
|
(11)
N/A
|
(11)
+4%
|
(1)
+95%
|
(1)
-16%
|
(1)
+5%
|
(2)
-243%
|
0
N/A
|
(12)
N/A
|
(11)
+11%
|
(5)
+56%
|
0
N/A
|
(8)
N/A
|
(4)
+53%
|
(4)
+0%
|
(4)
-13%
|
(1)
+75%
|
(3)
-143%
|
(6)
-114%
|
(5)
+8%
|
(5)
N/A
|
(3)
+41%
|
(0)
+98%
|
(2)
-2 014%
|
(4)
-162%
|
(5)
-12%
|
(5)
-6%
|
(3)
+32%
|
(1)
+77%
|
(0)
+60%
|
(0)
+3%
|
(1)
-72%
|
(1)
-12%
|
(1)
-4%
|
(1)
+12%
|
(0)
+8%
|
(1)
-26%
|
53
N/A
|
69
+32%
|
72
+4%
|
77
+7%
|
25
-68%
|
7
-71%
|
1
-83%
|
2
+25%
|
(8)
N/A
|
(6)
+21%
|
(5)
+28%
|
1
N/A
|
(3)
N/A
|
(4)
-36%
|
(3)
+21%
|
(7)
-113%
|
(5)
+35%
|
(4)
+2%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(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)
|
|
| Net Change in Cash |
39
N/A
|
(6)
N/A
|
(3)
+48%
|
(9)
-210%
|
(7)
+22%
|
(1)
+89%
|
(5)
-558%
|
1
N/A
|
(4)
N/A
|
(23)
-508%
|
(38)
-63%
|
(50)
-33%
|
(42)
+16%
|
22
N/A
|
30
+35%
|
45
+51%
|
42
-5%
|
(2)
N/A
|
(10)
-385%
|
(18)
-82%
|
(29)
-58%
|
(3)
+91%
|
7
N/A
|
7
-1%
|
14
+95%
|
(1)
N/A
|
4
N/A
|
3
-27%
|
4
+47%
|
1
-80%
|
(3)
N/A
|
(6)
-66%
|
(5)
+20%
|
3
N/A
|
8
+208%
|
(8)
N/A
|
(18)
-129%
|
(8)
+52%
|
(15)
-81%
|
(36)
-135%
|
(31)
+12%
|
11
N/A
|
22
+93%
|
35
+60%
|
38
+8%
|
(2)
N/A
|
(18)
-893%
|
(22)
-22%
|
(23)
-7%
|
3
N/A
|
(4)
N/A
|
(2)
+62%
|
7
N/A
|
1
-88%
|
(1)
N/A
|
(4)
-151%
|
2
N/A
|
4
+109%
|
4
-2%
|
5
+32%
|
2
-54%
|
(1)
N/A
|
(4)
-216%
|
(6)
-51%
|
(7)
-14%
|
(7)
-9%
|
(0)
+98%
|
9
N/A
|
23
+144%
|
22
-3%
|
26
+18%
|
14
-48%
|
20
+49%
|
10
-53%
|
17
+74%
|
89
+436%
|
50
-44%
|
1
-99%
|
7
+1 227%
|
(97)
N/A
|
(92)
+5%
|
(35)
+62%
|
(48)
-37%
|
(12)
+74%
|
(7)
+45%
|
(4)
+37%
|
(4)
+16%
|
(13)
-266%
|
(8)
+39%
|
(8)
+5%
|
(5)
+35%
|
(5)
-6%
|
(2)
+69%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
28
N/A
|
1
-97%
|
4
+338%
|
5
+16%
|
8
+75%
|
(2)
N/A
|
3
N/A
|
6
+81%
|
5
-17%
|
0
-95%
|
(10)
N/A
|
(17)
-76%
|
(17)
-1%
|
2
N/A
|
4
+82%
|
10
+143%
|
5
-52%
|
1
-84%
|
(24)
N/A
|
(33)
-39%
|
(36)
-9%
|
(10)
+71%
|
(2)
+83%
|
5
N/A
|
11
+112%
|
(0)
N/A
|
5
N/A
|
2
-67%
|
(2)
N/A
|
0
N/A
|
(4)
N/A
|
(2)
+62%
|
4
N/A
|
3
-26%
|
8
+143%
|
4
-52%
|
(6)
N/A
|
(1)
+83%
|
(7)
-656%
|
(7)
+6%
|
0
N/A
|
3
+1 057%
|
13
+402%
|
16
+21%
|
18
+14%
|
(1)
N/A
|
(5)
-232%
|
(10)
-111%
|
(17)
-73%
|
2
N/A
|
3
+20%
|
3
+1%
|
12
+369%
|
8
-37%
|
7
-12%
|
2
-71%
|
6
+224%
|
10
+54%
|
6
-39%
|
8
+32%
|
5
-39%
|
(2)
N/A
|
(6)
-208%
|
(9)
-45%
|
(10)
-7%
|
(10)
+1%
|
(2)
+83%
|
9
N/A
|
7
-23%
|
6
-8%
|
11
+67%
|
(0)
N/A
|
(1)
-146%
|
4
N/A
|
(4)
N/A
|
17
N/A
|
(7)
N/A
|
(26)
-277%
|
(38)
-49%
|
(91)
-137%
|
(77)
+15%
|
(72)
+7%
|
(45)
+38%
|
(17)
+63%
|
(13)
+20%
|
(3)
+80%
|
(17)
-515%
|
(13)
+20%
|
(9)
+34%
|
(10)
-11%
|
(6)
+39%
|
(4)
+34%
|
3
N/A
|
|