Amplifon SpA
MIL:AMP
Cash Flow Statement
Cash Flow Statement
Amplifon SpA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
49
|
34
|
72
|
75
|
77
|
76
|
53
|
48
|
43
|
40
|
16
|
8
|
7
|
6
|
(14)
|
(10)
|
(10)
|
(9)
|
29
|
30
|
33
|
32
|
31
|
30
|
34
|
35
|
43
|
44
|
39
|
39
|
43
|
38
|
34
|
25
|
13
|
25
|
31
|
40
|
46
|
40
|
42
|
46
|
47
|
52
|
58
|
61
|
64
|
68
|
72
|
73
|
100
|
102
|
109
|
110
|
100
|
104
|
108
|
105
|
109
|
96
|
66
|
88
|
101
|
119
|
166
|
161
|
158
|
165
|
167
|
173
|
179
|
177
|
174
|
167
|
259
|
265
|
266
|
260
|
257
|
143
|
126
|
116
|
|
| Depreciation & Amortization |
26
|
19
|
19
|
20
|
20
|
21
|
25
|
28
|
31
|
31
|
51
|
50
|
49
|
48
|
29
|
29
|
30
|
30
|
30
|
30
|
31
|
31
|
32
|
35
|
38
|
41
|
44
|
46
|
46
|
47
|
47
|
47
|
48
|
48
|
49
|
47
|
47
|
47
|
47
|
49
|
51
|
51
|
52
|
52
|
52
|
52
|
54
|
57
|
59
|
61
|
63
|
65
|
66
|
69
|
72
|
100
|
130
|
159
|
193
|
199
|
202
|
204
|
202
|
220
|
240
|
260
|
222
|
227
|
233
|
240
|
240
|
244
|
251
|
255
|
268
|
277
|
284
|
295
|
303
|
311
|
316
|
320
|
|
| Change in Deffered Taxes |
36
|
40
|
(0)
|
(29)
|
(54)
|
(58)
|
(10)
|
29
|
54
|
53
|
10
|
8
|
3
|
3
|
12
|
12
|
15
|
16
|
17
|
19
|
21
|
24
|
23
|
22
|
24
|
26
|
30
|
31
|
31
|
31
|
29
|
28
|
25
|
22
|
24
|
14
|
16
|
18
|
20
|
33
|
33
|
36
|
41
|
45
|
48
|
47
|
44
|
44
|
46
|
45
|
30
|
29
|
26
|
24
|
38
|
39
|
41
|
40
|
42
|
35
|
25
|
34
|
38
|
46
|
63
|
61
|
58
|
61
|
61
|
63
|
65
|
64
|
63
|
60
|
55
|
57
|
57
|
55
|
51
|
50
|
48
|
42
|
|
| 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
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
9
|
11
|
7
|
7
|
8
|
2
|
(1)
|
6
|
6
|
7
|
22
|
19
|
19
|
21
|
45
|
45
|
44
|
44
|
20
|
19
|
18
|
18
|
10
|
10
|
12
|
14
|
30
|
41
|
41
|
41
|
41
|
48
|
61
|
68
|
48
|
48
|
42
|
41
|
43
|
47
|
53
|
49
|
49
|
47
|
39
|
44
|
48
|
49
|
55
|
53
|
47
|
46
|
41
|
38
|
34
|
39
|
41
|
57
|
54
|
49
|
42
|
42
|
54
|
55
|
60
|
52
|
45
|
46
|
49
|
53
|
49
|
66
|
68
|
73
|
85
|
79
|
78
|
80
|
80
|
77
|
76
|
75
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
50
|
54
|
22
|
18
|
17
|
15
|
17
|
15
|
12
|
12
|
11
|
9
|
14
|
15
|
17
|
21
|
24
|
22
|
23
|
25
|
24
|
31
|
29
|
32
|
33
|
36
|
38
|
37
|
26
|
15
|
11
|
12
|
27
|
28
|
38
|
35
|
39
|
42
|
41
|
41
|
36
|
45
|
46
|
50
|
47
|
40
|
37
|
34
|
36
|
39
|
47
|
44
|
31
|
32
|
34
|
38
|
65
|
62
|
66
|
65
|
60
|
56
|
45
|
57
|
51
|
72
|
78
|
76
|
90
|
71
|
69
|
66
|
46
|
46
|
|
| 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
|
5
|
14
|
20
|
28
|
28
|
27
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(25)
|
(28)
|
(59)
|
(16)
|
4
|
8
|
(10)
|
(50)
|
(66)
|
(74)
|
(24)
|
(38)
|
(2)
|
(4)
|
12
|
29
|
1
|
5
|
(17)
|
(25)
|
(16)
|
(10)
|
(2)
|
(7)
|
(39)
|
(39)
|
(71)
|
(59)
|
(59)
|
(64)
|
(60)
|
(85)
|
(76)
|
(85)
|
(47)
|
(39)
|
(25)
|
(32)
|
(41)
|
(46)
|
(65)
|
(62)
|
(63)
|
(68)
|
(65)
|
(72)
|
(66)
|
(67)
|
(68)
|
(73)
|
(71)
|
(68)
|
(64)
|
(58)
|
(64)
|
(68)
|
(77)
|
(78)
|
(78)
|
(33)
|
(31)
|
(25)
|
(4)
|
(27)
|
(33)
|
(19)
|
(21)
|
(27)
|
(42)
|
(57)
|
(74)
|
(92)
|
(113)
|
(140)
|
(149)
|
(162)
|
(181)
|
(178)
|
(128)
|
(144)
|
(123)
|
(128)
|
|
| Cash from Operating Activities |
95
N/A
|
77
-19%
|
40
-48%
|
56
+41%
|
55
-1%
|
50
-10%
|
57
+14%
|
61
+7%
|
68
+12%
|
58
-16%
|
74
+28%
|
47
-37%
|
76
+63%
|
73
-3%
|
84
+14%
|
106
+26%
|
80
-24%
|
86
+7%
|
80
-7%
|
74
-8%
|
86
+17%
|
94
+10%
|
93
-1%
|
90
-3%
|
69
-24%
|
77
+11%
|
76
-1%
|
103
+35%
|
98
-5%
|
94
-4%
|
100
+6%
|
76
-24%
|
91
+19%
|
78
-15%
|
87
+12%
|
95
+9%
|
111
+17%
|
115
+4%
|
116
+1%
|
122
+5%
|
115
-6%
|
120
+4%
|
126
+5%
|
127
+1%
|
132
+4%
|
132
0%
|
144
+9%
|
151
+5%
|
164
+8%
|
158
-3%
|
169
+7%
|
173
+3%
|
179
+3%
|
183
+2%
|
181
-1%
|
214
+18%
|
243
+13%
|
282
+16%
|
319
+13%
|
346
+8%
|
304
-12%
|
342
+13%
|
391
+14%
|
399
+2%
|
466
+17%
|
470
+1%
|
462
-2%
|
471
+2%
|
469
-1%
|
472
+1%
|
459
-3%
|
460
+0%
|
443
-4%
|
414
-6%
|
414
0%
|
411
-1%
|
399
-3%
|
408
+2%
|
451
+11%
|
437
-3%
|
443
+1%
|
425
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(28)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(22)
|
(25)
|
(26)
|
(29)
|
(28)
|
(27)
|
(26)
|
(24)
|
(23)
|
(23)
|
(23)
|
(26)
|
(29)
|
(31)
|
(33)
|
(36)
|
(36)
|
(37)
|
(36)
|
(35)
|
(35)
|
(33)
|
(33)
|
(32)
|
(35)
|
(37)
|
(39)
|
(38)
|
(33)
|
(34)
|
(35)
|
(39)
|
(43)
|
(43)
|
(43)
|
(43)
|
(48)
|
(48)
|
(51)
|
(55)
|
(63)
|
(68)
|
(71)
|
(71)
|
(72)
|
(70)
|
(69)
|
(72)
|
(78)
|
(86)
|
(94)
|
(95)
|
(91)
|
(90)
|
(72)
|
(61)
|
(61)
|
(59)
|
(76)
|
(91)
|
(113)
|
(120)
|
(125)
|
(133)
|
(116)
|
(121)
|
(129)
|
(137)
|
(142)
|
(143)
|
(144)
|
(140)
|
(146)
|
(148)
|
(145)
|
(137)
|
|
| Other Items |
(85)
|
(60)
|
(48)
|
(53)
|
(28)
|
(151)
|
(146)
|
(143)
|
(146)
|
(25)
|
(29)
|
(27)
|
(16)
|
(10)
|
(2)
|
2
|
5
|
(7)
|
(8)
|
(13)
|
(17)
|
(5)
|
(340)
|
(340)
|
(342)
|
(341)
|
(7)
|
(5)
|
(5)
|
(6)
|
(4)
|
(2)
|
3
|
2
|
(0)
|
(3)
|
(22)
|
(21)
|
(25)
|
(29)
|
(20)
|
(24)
|
(23)
|
(23)
|
(24)
|
(70)
|
(77)
|
(122)
|
(139)
|
(97)
|
(120)
|
(93)
|
(81)
|
(107)
|
(624)
|
(619)
|
(618)
|
(601)
|
(69)
|
(88)
|
(77)
|
(59)
|
(73)
|
(65)
|
(70)
|
(77)
|
(420)
|
(422)
|
(422)
|
(430)
|
(78)
|
(92)
|
(105)
|
(118)
|
(120)
|
(142)
|
(190)
|
(203)
|
(189)
|
(163)
|
(113)
|
(73)
|
|
| Cash from Investing Activities |
(113)
N/A
|
(79)
+30%
|
(68)
+15%
|
(72)
-7%
|
(46)
+37%
|
(169)
-267%
|
(167)
+1%
|
(168)
0%
|
(173)
-3%
|
(54)
+69%
|
(57)
-6%
|
(53)
+7%
|
(42)
+22%
|
(34)
+19%
|
(25)
+25%
|
(21)
+18%
|
(18)
+13%
|
(33)
-81%
|
(38)
-15%
|
(44)
-18%
|
(50)
-13%
|
(40)
+20%
|
(376)
-837%
|
(378)
-1%
|
(378)
0%
|
(376)
+1%
|
(42)
+89%
|
(38)
+9%
|
(38)
+0%
|
(37)
+2%
|
(40)
-6%
|
(38)
+3%
|
(36)
+5%
|
(36)
+1%
|
(34)
+7%
|
(37)
-9%
|
(57)
-54%
|
(60)
-6%
|
(68)
-14%
|
(72)
-5%
|
(63)
+13%
|
(68)
-7%
|
(71)
-5%
|
(71)
+0%
|
(74)
-5%
|
(125)
-69%
|
(139)
-11%
|
(190)
-36%
|
(210)
-10%
|
(169)
+20%
|
(192)
-14%
|
(163)
+15%
|
(150)
+8%
|
(178)
-19%
|
(702)
-294%
|
(705)
0%
|
(712)
-1%
|
(696)
+2%
|
(160)
+77%
|
(178)
-11%
|
(149)
+16%
|
(120)
+19%
|
(134)
-12%
|
(123)
+8%
|
(146)
-18%
|
(168)
-16%
|
(534)
-217%
|
(543)
-2%
|
(547)
-1%
|
(563)
-3%
|
(194)
+66%
|
(213)
-10%
|
(234)
-9%
|
(256)
-9%
|
(261)
-2%
|
(285)
-9%
|
(334)
-17%
|
(343)
-3%
|
(335)
+2%
|
(311)
+7%
|
(258)
+17%
|
(210)
+18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(10)
|
(27)
|
(35)
|
(41)
|
(32)
|
(15)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
73
|
73
|
73
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(9)
|
(13)
|
(16)
|
(20)
|
(26)
|
(34)
|
(36)
|
(36)
|
(45)
|
(16)
|
(10)
|
(3)
|
14
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(14)
|
(14)
|
(31)
|
(31)
|
(47)
|
(60)
|
(43)
|
(54)
|
(24)
|
(11)
|
(10)
|
(0)
|
0
|
(0)
|
(21)
|
(26)
|
(34)
|
(81)
|
(113)
|
|
| Net Issuance of Debt |
15
|
0
|
27
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
247
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(49)
|
(46)
|
(59)
|
(14)
|
35
|
34
|
50
|
1
|
3
|
8
|
(59)
|
(55)
|
(61)
|
(67)
|
(3)
|
12
|
6
|
7
|
7
|
24
|
15
|
12
|
130
|
17
|
503
|
488
|
389
|
459
|
(83)
|
46
|
149
|
119
|
159
|
19
|
(179)
|
(121)
|
(87)
|
(103)
|
(109)
|
(166)
|
(236)
|
(249)
|
(118)
|
(89)
|
(118)
|
(45)
|
(62)
|
(12)
|
68
|
25
|
55
|
40
|
|
| Cash Paid for Dividends |
(8)
|
(5)
|
(5)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(16)
|
(15)
|
(15)
|
(15)
|
(8)
|
0
|
(24)
|
0
|
(23)
|
(31)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
(49)
|
(49)
|
(49)
|
0
|
(58)
|
(58)
|
(58)
|
0
|
(65)
|
(65)
|
(65)
|
0
|
(66)
|
(66)
|
(66)
|
0
|
(65)
|
(65)
|
|
| Other |
9
|
25
|
(0)
|
10
|
103
|
149
|
90
|
109
|
12
|
(21)
|
2
|
(12)
|
(18)
|
(42)
|
(0)
|
6
|
(37)
|
(32)
|
(2)
|
(8)
|
15
|
11
|
(14)
|
(25)
|
(22)
|
(27)
|
(3)
|
7
|
(9)
|
(2)
|
(4)
|
(4)
|
15
|
10
|
(18)
|
(16)
|
(15)
|
(9)
|
(4)
|
(13)
|
(1)
|
1
|
(0)
|
9
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(7)
|
3
|
(3)
|
(6)
|
(1)
|
(7)
|
7
|
(30)
|
(39)
|
(41)
|
(50)
|
(10)
|
(1)
|
(6)
|
(9)
|
(9)
|
(10)
|
48
|
56
|
57
|
57
|
4
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
3
N/A
|
6
+68%
|
21
+274%
|
5
-76%
|
97
+1 804%
|
142
+47%
|
118
-17%
|
126
+7%
|
12
-91%
|
(28)
N/A
|
3
N/A
|
(2)
N/A
|
8
N/A
|
(7)
N/A
|
(21)
-180%
|
(15)
+29%
|
(50)
-240%
|
(46)
+9%
|
(35)
+23%
|
(41)
-16%
|
(25)
+39%
|
(28)
-14%
|
299
N/A
|
288
-4%
|
291
+1%
|
285
-2%
|
(51)
N/A
|
(41)
+20%
|
(57)
-38%
|
(50)
+12%
|
(58)
-18%
|
(56)
+5%
|
(52)
+7%
|
(11)
+78%
|
10
N/A
|
10
+2%
|
26
+171%
|
(16)
N/A
|
(11)
+27%
|
(16)
-38%
|
(70)
-349%
|
(65)
+7%
|
(73)
-11%
|
(73)
-1%
|
(21)
+71%
|
(12)
+46%
|
(21)
-82%
|
(25)
-17%
|
(37)
-49%
|
(27)
+28%
|
(38)
-42%
|
(40)
-6%
|
78
N/A
|
(23)
N/A
|
467
N/A
|
459
-2%
|
354
-23%
|
420
+18%
|
(111)
N/A
|
12
N/A
|
142
+1 099%
|
117
-18%
|
152
+29%
|
12
-92%
|
(272)
N/A
|
(241)
+12%
|
(209)
+13%
|
(249)
-19%
|
(238)
+5%
|
(269)
-13%
|
(354)
-32%
|
(340)
+4%
|
(203)
+40%
|
(175)
+14%
|
(135)
+23%
|
(54)
+60%
|
(72)
-32%
|
(41)
+43%
|
(19)
+54%
|
(76)
-301%
|
(92)
-22%
|
(139)
-51%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
2
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
(1)
|
0
|
1
|
2
|
1
|
2
|
(0)
|
(1)
|
0
|
1
|
2
|
3
|
2
|
(0)
|
1
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
3
|
3
|
7
|
4
|
(2)
|
2
|
(4)
|
(1)
|
3
|
1
|
3
|
(1)
|
(4)
|
(1)
|
(3)
|
1
|
3
|
(0)
|
2
|
0
|
2
|
0
|
(2)
|
(1)
|
(4)
|
(2)
|
1
|
(0)
|
2
|
3
|
5
|
5
|
6
|
0
|
(4)
|
(4)
|
(6)
|
(4)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(5)
|
(4)
|
|
| Net Change in Cash |
(15)
N/A
|
3
N/A
|
(5)
N/A
|
(10)
-109%
|
106
N/A
|
23
-78%
|
6
-73%
|
19
+197%
|
(93)
N/A
|
(25)
+73%
|
18
N/A
|
(11)
N/A
|
39
N/A
|
30
-23%
|
37
+23%
|
70
+89%
|
12
-82%
|
7
-44%
|
7
+3%
|
(11)
N/A
|
13
N/A
|
27
+108%
|
19
-31%
|
1
-94%
|
(20)
N/A
|
(14)
+31%
|
(17)
-20%
|
25
N/A
|
6
-76%
|
10
+55%
|
2
-76%
|
(16)
N/A
|
0
N/A
|
27
+8 867%
|
59
+120%
|
64
+8%
|
80
+26%
|
42
-48%
|
39
-8%
|
41
+6%
|
(15)
N/A
|
(15)
-1%
|
(16)
-5%
|
(21)
-32%
|
36
N/A
|
(2)
N/A
|
(16)
-682%
|
(61)
-288%
|
(84)
-38%
|
(40)
+52%
|
(61)
-52%
|
(32)
+48%
|
108
N/A
|
(15)
N/A
|
(55)
-263%
|
(29)
+46%
|
(115)
-291%
|
6
N/A
|
48
+653%
|
178
+267%
|
296
+67%
|
336
+13%
|
407
+21%
|
288
-29%
|
48
-83%
|
62
+29%
|
(276)
N/A
|
(316)
-14%
|
(310)
+2%
|
(353)
-14%
|
(89)
+75%
|
(97)
-10%
|
3
N/A
|
(22)
N/A
|
13
N/A
|
69
+413%
|
(10)
N/A
|
20
N/A
|
96
+378%
|
48
-50%
|
88
+84%
|
71
-20%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
66
N/A
|
58
-13%
|
21
-64%
|
37
+79%
|
38
+2%
|
32
-15%
|
35
+10%
|
37
+4%
|
42
+15%
|
29
-31%
|
46
+58%
|
20
-57%
|
50
+149%
|
50
+0%
|
61
+22%
|
83
+37%
|
57
-31%
|
61
+6%
|
51
-16%
|
43
-16%
|
53
+24%
|
59
+11%
|
57
-3%
|
53
-6%
|
33
-39%
|
42
+28%
|
41
-2%
|
70
+70%
|
65
-7%
|
63
-4%
|
65
+4%
|
40
-39%
|
52
+31%
|
40
-23%
|
53
+33%
|
61
+13%
|
76
+25%
|
76
+1%
|
73
-5%
|
79
+8%
|
72
-8%
|
77
+6%
|
78
+2%
|
79
+2%
|
81
+3%
|
77
-6%
|
81
+6%
|
83
+3%
|
93
+12%
|
87
-6%
|
97
+11%
|
103
+7%
|
109
+6%
|
111
+2%
|
103
-8%
|
128
+25%
|
148
+15%
|
187
+26%
|
228
+22%
|
256
+12%
|
232
-9%
|
281
+21%
|
331
+18%
|
340
+3%
|
390
+15%
|
379
-3%
|
349
-8%
|
351
+1%
|
344
-2%
|
339
-1%
|
343
+1%
|
338
-1%
|
314
-7%
|
277
-12%
|
272
-2%
|
268
-1%
|
255
-5%
|
268
+5%
|
305
+14%
|
289
-5%
|
297
+3%
|
288
-3%
|
|