Pininfarina SpA
MIL:PINF
Cash Flow Statement
Cash Flow Statement
Pininfarina SpA
| Mar-2002 | Jun-2002 | Sep-2002 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
9
|
15
|
11
|
15
|
15
|
13
|
13
|
10
|
11
|
8
|
1
|
3
|
18
|
10
|
11
|
(8)
|
(38)
|
(33)
|
(36)
|
(22)
|
(24)
|
(34)
|
(45)
|
(115)
|
(114)
|
(107)
|
(100)
|
(204)
|
(203)
|
(196)
|
(197)
|
(31)
|
(28)
|
(55)
|
(46)
|
(33)
|
(34)
|
(3)
|
(1)
|
(11)
|
(8)
|
23
|
23
|
33
|
33
|
(9)
|
(9)
|
(10)
|
(8)
|
(9)
|
(2)
|
(1)
|
(2)
|
(2)
|
(8)
|
(18)
|
(19)
|
8
|
11
|
21
|
24
|
(2)
|
(0)
|
1
|
4
|
5
|
4
|
2
|
0
|
(4)
|
(7)
|
(23)
|
(29)
|
(29)
|
(27)
|
(24)
|
(21)
|
(17)
|
(15)
|
2
|
3
|
3
|
2
|
(5)
|
(6)
|
(7)
|
(6)
|
(2)
|
0
|
1
|
0
|
(4)
|
(7)
|
(8)
|
|
| Depreciation & Amortization |
17
|
22
|
17
|
17
|
18
|
18
|
18
|
18
|
19
|
18
|
18
|
18
|
17
|
17
|
17
|
16
|
16
|
18
|
19
|
23
|
29
|
35
|
40
|
43
|
42
|
43
|
40
|
35
|
30
|
22
|
18
|
15
|
14
|
14
|
13
|
12
|
10
|
7
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
2
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
1
|
(1)
|
(1)
|
1
|
0
|
(0)
|
2
|
(1)
|
0
|
1
|
(29)
|
(28)
|
(30)
|
(39)
|
(4)
|
(18)
|
(18)
|
(24)
|
(2)
|
14
|
21
|
77
|
78
|
76
|
79
|
170
|
173
|
166
|
165
|
11
|
3
|
8
|
0
|
3
|
4
|
(4)
|
(3)
|
(2)
|
(2)
|
(38)
|
(37)
|
(47)
|
(46)
|
1
|
1
|
3
|
3
|
1
|
1
|
1
|
1
|
4
|
5
|
15
|
15
|
(12)
|
(14)
|
(24)
|
(24)
|
3
|
2
|
3
|
3
|
4
|
4
|
7
|
7
|
5
|
6
|
15
|
13
|
14
|
8
|
12
|
12
|
12
|
18
|
(6)
|
(5)
|
(5)
|
(5)
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
6
|
7
|
6
|
|
| 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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
1
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(39)
|
(9)
|
(29)
|
(11)
|
(3)
|
12
|
9
|
4
|
(19)
|
(31)
|
(7)
|
(36)
|
6
|
(7)
|
(11)
|
0
|
74
|
56
|
(16)
|
(19)
|
(81)
|
(43)
|
(33)
|
(11)
|
(68)
|
(92)
|
(54)
|
(97)
|
(71)
|
(83)
|
(63)
|
(14)
|
22
|
42
|
23
|
4
|
(16)
|
(45)
|
(30)
|
(19)
|
(6)
|
(2)
|
(11)
|
(12)
|
(12)
|
(17)
|
3
|
6
|
(5)
|
1
|
(7)
|
(6)
|
3
|
(1)
|
12
|
5
|
9
|
4
|
(3)
|
8
|
4
|
12
|
11
|
0
|
(0)
|
(12)
|
(10)
|
(14)
|
(19)
|
(6)
|
(14)
|
(4)
|
6
|
2
|
9
|
3
|
(8)
|
(4)
|
(8)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(0)
|
(1)
|
3
|
4
|
7
|
5
|
0
|
(2)
|
(9)
|
(13)
|
|
| Cash from Operating Activities |
(12)
N/A
|
29
N/A
|
0
-99%
|
20
+10 453%
|
29
+43%
|
44
+52%
|
40
-8%
|
32
-20%
|
12
-62%
|
(6)
N/A
|
13
N/A
|
(13)
N/A
|
11
N/A
|
(8)
N/A
|
(13)
-75%
|
(30)
-131%
|
48
N/A
|
24
-50%
|
(50)
N/A
|
(42)
+16%
|
(78)
-86%
|
(28)
+65%
|
(17)
+37%
|
(6)
+67%
|
(61)
-953%
|
(80)
-30%
|
(35)
+56%
|
(96)
-175%
|
(70)
+27%
|
(91)
-29%
|
(77)
+14%
|
(19)
+75%
|
10
N/A
|
9
-11%
|
(10)
N/A
|
(13)
-29%
|
(35)
-172%
|
(45)
-30%
|
(29)
+37%
|
(28)
+3%
|
(12)
+59%
|
(13)
-13%
|
(22)
-68%
|
(22)
-2%
|
(22)
+4%
|
(21)
+2%
|
(2)
+93%
|
2
N/A
|
(7)
N/A
|
(3)
+51%
|
(5)
-43%
|
(3)
+34%
|
4
N/A
|
5
+28%
|
12
+118%
|
5
-61%
|
8
+67%
|
3
-58%
|
(3)
N/A
|
8
N/A
|
8
-2%
|
15
+98%
|
16
+5%
|
7
-55%
|
10
+34%
|
0
-99%
|
1
+1 085%
|
(1)
N/A
|
(8)
-682%
|
0
N/A
|
(10)
N/A
|
(7)
+28%
|
(4)
+45%
|
(8)
-91%
|
(6)
+19%
|
(6)
+5%
|
(13)
-110%
|
(6)
+56%
|
(3)
+52%
|
(0)
+82%
|
0
N/A
|
1
+163%
|
(1)
N/A
|
(3)
-243%
|
(2)
+15%
|
(4)
-82%
|
2
N/A
|
7
+245%
|
12
+73%
|
12
+2%
|
7
-47%
|
5
-31%
|
(4)
N/A
|
(11)
-139%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(17)
|
(10)
|
(23)
|
(25)
|
(23)
|
(21)
|
(38)
|
(43)
|
(40)
|
(41)
|
(73)
|
(31)
|
(68)
|
(70)
|
(65)
|
(74)
|
(77)
|
(89)
|
(120)
|
(128)
|
(92)
|
(54)
|
(18)
|
(2)
|
5
|
(11)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
|
| Other Items |
2
|
5
|
8
|
8
|
10
|
5
|
4
|
(1)
|
3
|
(48)
|
(82)
|
(0)
|
(121)
|
(81)
|
(79)
|
(89)
|
(124)
|
(79)
|
(78)
|
21
|
54
|
44
|
81
|
64
|
107
|
109
|
110
|
97
|
38
|
50
|
58
|
62
|
68
|
54
|
78
|
88
|
94
|
92
|
51
|
44
|
45
|
41
|
33
|
49
|
39
|
22
|
29
|
9
|
16
|
22
|
21
|
25
|
20
|
14
|
16
|
2
|
17
|
34
|
32
|
33
|
17
|
0
|
0
|
0
|
(9)
|
(12)
|
(13)
|
(14)
|
(5)
|
(0)
|
(1)
|
13
|
18
|
16
|
16
|
6
|
7
|
6
|
7
|
4
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
6
|
6
|
7
|
7
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(6)
N/A
|
(12)
-97%
|
(2)
+82%
|
(14)
-548%
|
(16)
-11%
|
(18)
-11%
|
(17)
+2%
|
(39)
-125%
|
(40)
-3%
|
(87)
-117%
|
(123)
-40%
|
(73)
+40%
|
(152)
-107%
|
(149)
+2%
|
(149)
0%
|
(154)
-3%
|
(198)
-29%
|
(156)
+21%
|
(167)
-7%
|
(99)
+41%
|
(73)
+26%
|
(47)
+35%
|
27
N/A
|
46
+72%
|
105
+129%
|
114
+9%
|
100
-13%
|
95
-5%
|
37
-61%
|
48
+31%
|
57
+18%
|
60
+7%
|
66
+10%
|
53
-21%
|
77
+46%
|
86
+12%
|
92
+7%
|
90
-2%
|
49
-46%
|
43
-12%
|
44
+2%
|
40
-8%
|
32
-20%
|
46
+45%
|
36
-21%
|
19
-47%
|
27
+40%
|
8
-71%
|
15
+90%
|
20
+38%
|
20
-2%
|
24
+22%
|
19
-21%
|
13
-34%
|
14
+14%
|
(1)
N/A
|
14
N/A
|
31
+120%
|
30
-4%
|
31
+3%
|
15
-52%
|
(2)
N/A
|
(2)
-10%
|
(2)
-21%
|
(12)
-436%
|
(16)
-29%
|
(17)
-7%
|
(18)
-8%
|
(9)
+50%
|
(5)
+46%
|
(5)
-1%
|
10
N/A
|
14
+50%
|
14
-3%
|
14
+3%
|
4
-71%
|
6
+35%
|
5
-16%
|
6
+22%
|
3
-47%
|
(2)
N/A
|
(1)
+41%
|
(1)
-18%
|
(1)
+9%
|
(1)
-15%
|
(2)
-76%
|
(3)
-25%
|
3
N/A
|
3
+2%
|
5
+36%
|
5
+8%
|
(3)
N/A
|
(3)
-22%
|
(3)
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
3
|
3
|
2
|
2
|
(3)
|
(2)
|
(2)
|
(1)
|
2
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
9
|
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
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
24
|
24
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
24
|
33
|
71
|
0
|
138
|
159
|
162
|
173
|
162
|
158
|
206
|
110
|
102
|
95
|
(12)
|
16
|
11
|
1
|
17
|
4
|
5
|
(6)
|
(41)
|
(42)
|
(76)
|
(81)
|
(58)
|
(59)
|
(25)
|
(22)
|
(7)
|
(3)
|
(5)
|
(68)
|
(71)
|
(73)
|
(71)
|
(5)
|
(5)
|
(32)
|
(32)
|
(35)
|
(33)
|
(15)
|
(15)
|
(14)
|
(14)
|
(7)
|
(7)
|
(37)
|
(37)
|
(32)
|
(32)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(7)
|
(5)
|
(7)
|
(7)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
0
|
|
| Cash Paid for Dividends |
(3)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
118
|
1
|
0
|
3
|
1
|
0
|
1
|
2
|
3
|
2
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(3)
|
(5)
|
(2)
|
(1)
|
2
|
0
|
4
|
5
|
5
|
0
|
(2)
|
(3)
|
(5)
|
0
|
0
|
18
|
18
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(3)
N/A
|
(6)
-110%
|
(3)
+54%
|
(2)
+26%
|
(3)
-44%
|
(3)
+7%
|
(3)
-2%
|
(3)
-4%
|
21
N/A
|
30
+47%
|
67
+119%
|
115
+73%
|
136
+18%
|
159
+17%
|
163
+3%
|
173
+6%
|
161
-7%
|
157
-3%
|
206
+31%
|
111
-46%
|
103
-7%
|
98
-5%
|
(10)
N/A
|
14
N/A
|
10
-32%
|
(1)
N/A
|
14
N/A
|
(1)
N/A
|
5
N/A
|
(6)
N/A
|
(28)
-412%
|
(33)
-16%
|
(63)
-91%
|
(67)
-7%
|
(53)
+21%
|
(59)
-11%
|
(28)
+53%
|
(25)
+11%
|
(12)
+51%
|
(3)
+78%
|
(5)
-91%
|
(50)
-904%
|
(53)
-5%
|
(55)
-5%
|
(53)
+5%
|
(5)
+91%
|
(5)
+0%
|
(32)
-555%
|
(32)
N/A
|
(35)
-8%
|
(33)
+7%
|
(15)
+55%
|
(15)
+0%
|
(14)
+1%
|
(14)
N/A
|
(7)
+52%
|
(7)
+0%
|
(37)
-422%
|
(37)
0%
|
(32)
+12%
|
(32)
0%
|
10
N/A
|
10
+1%
|
7
-32%
|
7
0%
|
(3)
N/A
|
(3)
+2%
|
(3)
+14%
|
(3)
+8%
|
(3)
+4%
|
(1)
+45%
|
(2)
-44%
|
(3)
-61%
|
(3)
+10%
|
(3)
-19%
|
13
N/A
|
15
+19%
|
17
+14%
|
16
-5%
|
(2)
N/A
|
(2)
-14%
|
(5)
-145%
|
(5)
-2%
|
(3)
+46%
|
(4)
-35%
|
(4)
-12%
|
(4)
+4%
|
(6)
-62%
|
(4)
+31%
|
(4)
+3%
|
(5)
-23%
|
(4)
+15%
|
(6)
-43%
|
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
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(21)
N/A
|
11
N/A
|
(5)
N/A
|
4
N/A
|
10
+172%
|
23
+139%
|
20
-14%
|
(10)
N/A
|
(7)
+25%
|
(63)
-745%
|
(43)
+31%
|
28
N/A
|
(4)
N/A
|
3
N/A
|
1
-72%
|
(11)
N/A
|
11
N/A
|
25
+129%
|
(11)
N/A
|
(29)
-160%
|
(48)
-62%
|
23
N/A
|
(1)
N/A
|
54
N/A
|
53
-2%
|
33
-37%
|
79
+136%
|
(2)
N/A
|
(28)
-1 146%
|
(48)
-70%
|
(49)
-2%
|
9
N/A
|
14
+60%
|
(6)
N/A
|
14
N/A
|
15
+5%
|
30
+100%
|
20
-32%
|
8
-59%
|
12
+51%
|
27
+120%
|
(23)
N/A
|
(43)
-84%
|
(31)
+27%
|
(38)
-21%
|
(7)
+82%
|
20
N/A
|
(23)
N/A
|
(25)
-8%
|
(19)
+25%
|
(18)
+4%
|
6
N/A
|
9
+41%
|
4
-58%
|
12
+231%
|
(3)
N/A
|
15
N/A
|
(2)
N/A
|
(9)
-365%
|
7
N/A
|
(10)
N/A
|
24
N/A
|
25
+3%
|
12
-51%
|
4
-63%
|
(19)
N/A
|
(19)
-1%
|
(22)
-14%
|
(19)
+13%
|
(7)
+63%
|
(17)
-131%
|
0
N/A
|
7
+5 967%
|
3
-54%
|
5
+42%
|
11
+133%
|
8
-25%
|
16
+102%
|
19
+19%
|
1
-95%
|
(3)
N/A
|
(5)
-38%
|
(7)
-50%
|
(7)
+6%
|
(7)
-11%
|
(11)
-48%
|
(5)
+56%
|
4
N/A
|
11
+174%
|
13
+15%
|
7
-50%
|
(2)
N/A
|
(14)
-566%
|
(14)
-4%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(20)
N/A
|
13
N/A
|
(10)
N/A
|
(3)
+74%
|
3
N/A
|
21
+533%
|
19
-9%
|
(5)
N/A
|
(31)
-475%
|
(46)
-46%
|
(28)
+38%
|
(87)
-205%
|
(19)
+78%
|
(75)
-287%
|
(84)
-11%
|
(95)
-14%
|
(26)
+73%
|
(53)
-102%
|
(139)
-163%
|
(161)
-16%
|
(205)
-27%
|
(119)
+42%
|
(72)
+40%
|
(24)
+67%
|
(63)
-165%
|
(75)
-18%
|
(46)
+38%
|
(98)
-114%
|
(71)
+27%
|
(93)
-30%
|
(79)
+15%
|
(20)
+74%
|
9
N/A
|
8
-11%
|
(11)
N/A
|
(15)
-34%
|
(36)
-152%
|
(48)
-30%
|
(31)
+36%
|
(29)
+6%
|
(12)
+57%
|
(14)
-11%
|
(23)
-67%
|
(25)
-5%
|
(24)
+2%
|
(24)
+2%
|
(4)
+84%
|
0
N/A
|
(8)
N/A
|
(5)
+41%
|
(6)
-24%
|
(4)
+28%
|
3
N/A
|
4
+24%
|
10
+176%
|
2
-83%
|
5
+197%
|
1
-80%
|
(5)
N/A
|
6
N/A
|
6
-6%
|
13
+124%
|
14
+4%
|
5
-67%
|
6
+40%
|
(4)
N/A
|
(3)
+7%
|
(5)
-56%
|
(11)
-122%
|
(4)
+62%
|
(15)
-235%
|
(11)
+24%
|
(7)
+34%
|
(10)
-33%
|
(8)
+17%
|
(7)
+8%
|
(14)
-88%
|
(7)
+51%
|
(4)
+48%
|
(2)
+55%
|
(0)
+78%
|
0
N/A
|
(2)
N/A
|
(4)
-114%
|
(4)
+3%
|
(7)
-79%
|
(1)
+81%
|
4
N/A
|
9
+129%
|
11
+14%
|
5
-51%
|
2
-65%
|
(8)
N/A
|
(14)
-80%
|
|