Natuzzi SpA
NYSE:NTZ
Cash Flow Statement
Cash Flow Statement
Natuzzi SpA
| 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 |
91
|
81
|
63
|
52
|
37
|
32
|
33
|
31
|
18
|
5
|
(16)
|
(23)
|
(15)
|
(4)
|
14
|
17
|
12
|
1
|
(13)
|
(28)
|
(63)
|
(81)
|
(80)
|
(82)
|
(62)
|
(49)
|
(50)
|
(35)
|
(17)
|
(8)
|
(7)
|
(12)
|
(11)
|
(13)
|
(0)
|
(5)
|
(19)
|
(24)
|
(34)
|
(29)
|
(26)
|
(24)
|
(37)
|
(51)
|
(68)
|
(72)
|
(73)
|
(63)
|
(49)
|
(49)
|
(38)
|
(34)
|
(16)
|
(7)
|
(4)
|
(5)
|
(6)
|
(17)
|
(20)
|
(26)
|
(31)
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
|
| Depreciation & Amortization |
17
|
17
|
19
|
21
|
27
|
29
|
31
|
31
|
34
|
34
|
34
|
35
|
30
|
34
|
34
|
34
|
30
|
30
|
30
|
30
|
30
|
31
|
31
|
30
|
31
|
31
|
30
|
29
|
27
|
26
|
25
|
24
|
23
|
22
|
21
|
20
|
19
|
18
|
18
|
17
|
17
|
17
|
16
|
16
|
17
|
16
|
15
|
15
|
14
|
14
|
15
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
21
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
1
|
1
|
2
|
1
|
(2)
|
(3)
|
(4)
|
(1)
|
2
|
(2)
|
(3)
|
(6)
|
(7)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(8)
|
8
|
11
|
14
|
16
|
(3)
|
(3)
|
(2)
|
(1)
|
4
|
3
|
3
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
6
|
7
|
7
|
7
|
(6)
|
(6)
|
(6)
|
(7)
|
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
4
|
(9)
|
(3)
|
0
|
6
|
25
|
23
|
16
|
7
|
8
|
16
|
16
|
16
|
0
|
(7)
|
(7)
|
(5)
|
2
|
5
|
4
|
14
|
12
|
8
|
12
|
17
|
19
|
17
|
10
|
(3)
|
(4)
|
1
|
(1)
|
8
|
6
|
9
|
14
|
(22)
|
(21)
|
(24)
|
(26)
|
(2)
|
(0)
|
(1)
|
10
|
29
|
29
|
31
|
21
|
(12)
|
(14)
|
(16)
|
(18)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(5)
|
(13)
|
(17)
|
0
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
|
| Cash Taxes Paid |
20
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
4
|
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
|
| Change in Working Capital |
(15)
|
(6)
|
(2)
|
(32)
|
(33)
|
(40)
|
(22)
|
9
|
9
|
16
|
(5)
|
(10)
|
(1)
|
17
|
19
|
20
|
26
|
4
|
(0)
|
1
|
(6)
|
15
|
10
|
(8)
|
(15)
|
(7)
|
13
|
16
|
23
|
(7)
|
(25)
|
(18)
|
(17)
|
(14)
|
(30)
|
(31)
|
(4)
|
(2)
|
17
|
15
|
9
|
2
|
21
|
30
|
21
|
34
|
28
|
1
|
10
|
6
|
(3)
|
37
|
13
|
7
|
20
|
10
|
19
|
28
|
33
|
20
|
13
|
2
|
(13)
|
(10)
|
15
|
23
|
24
|
33
|
14
|
11
|
15
|
2
|
9
|
0
|
(2)
|
2
|
(17)
|
7
|
17
|
13
|
(9)
|
17
|
10
|
17
|
(2)
|
3
|
1
|
(6)
|
2
|
2
|
(1)
|
|
| Cash from Operating Activities |
98
N/A
|
85
-13%
|
78
-8%
|
44
-44%
|
38
-12%
|
44
+15%
|
61
+40%
|
84
+37%
|
68
-19%
|
65
-4%
|
27
-59%
|
15
-44%
|
25
+62%
|
40
+61%
|
56
+42%
|
61
+9%
|
62
+2%
|
32
-49%
|
15
-53%
|
(3)
N/A
|
(15)
-511%
|
(13)
+15%
|
(17)
-31%
|
(30)
-78%
|
(32)
-5%
|
(9)
+73%
|
7
N/A
|
20
+183%
|
33
+67%
|
10
-71%
|
(4)
N/A
|
(4)
N/A
|
2
N/A
|
1
-72%
|
(1)
N/A
|
(3)
-149%
|
(20)
-498%
|
(22)
-12%
|
(16)
+27%
|
(17)
-1%
|
(8)
+50%
|
(11)
-39%
|
(8)
+33%
|
(1)
+91%
|
(2)
-210%
|
7
N/A
|
2
-66%
|
(26)
N/A
|
(37)
-43%
|
(43)
-16%
|
(43)
+1%
|
(1)
+97%
|
9
N/A
|
11
+34%
|
27
+132%
|
18
-32%
|
26
+43%
|
19
-28%
|
13
-31%
|
(10)
N/A
|
(5)
+49%
|
(3)
+41%
|
(9)
-207%
|
4
N/A
|
(11)
N/A
|
(4)
+64%
|
(3)
+32%
|
6
N/A
|
5
-26%
|
11
+135%
|
15
+38%
|
2
-86%
|
12
+471%
|
0
-99%
|
(2)
N/A
|
2
N/A
|
1
-77%
|
7
+1 241%
|
17
+138%
|
13
-27%
|
19
+48%
|
17
-10%
|
10
-40%
|
17
+64%
|
3
-81%
|
3
-6%
|
1
-63%
|
(6)
N/A
|
2
N/A
|
2
N/A
|
(2)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(69)
|
(65)
|
(57)
|
(59)
|
(47)
|
(48)
|
(45)
|
(45)
|
(52)
|
(52)
|
(47)
|
(35)
|
(21)
|
(16)
|
(13)
|
(13)
|
(16)
|
(18)
|
(22)
|
(23)
|
(21)
|
(18)
|
(15)
|
(13)
|
(12)
|
(11)
|
(9)
|
(7)
|
(4)
|
(3)
|
(4)
|
(8)
|
(14)
|
(20)
|
(23)
|
(18)
|
(20)
|
(14)
|
(10)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(8)
|
(6)
|
(8)
|
(7)
|
(5)
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
|
| Other Items |
10
|
10
|
6
|
7
|
(3)
|
4
|
8
|
3
|
15
|
8
|
8
|
10
|
(1)
|
(1)
|
(4)
|
(4)
|
(2)
|
(2)
|
1
|
1
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(6)
|
(6)
|
(2)
|
41
|
43
|
43
|
48
|
5
|
4
|
4
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
3
|
12
|
12
|
10
|
9
|
5
|
4
|
4
|
(2)
|
(5)
|
(3)
|
(3)
|
(0)
|
(4)
|
11
|
13
|
13
|
22
|
5
|
4
|
3
|
0
|
(2)
|
(2)
|
1
|
4
|
9
|
10
|
9
|
11
|
(1)
|
(3)
|
(3)
|
4
|
(3)
|
(6)
|
(10)
|
2
|
(9)
|
(7)
|
(6)
|
1
|
8
|
8
|
|
| Cash from Investing Activities |
(58)
N/A
|
(55)
+5%
|
(51)
+8%
|
(52)
-3%
|
(50)
+5%
|
(44)
+12%
|
(37)
+16%
|
(42)
-14%
|
(37)
+11%
|
(43)
-17%
|
(39)
+9%
|
(25)
+35%
|
(22)
+12%
|
(18)
+21%
|
(17)
+1%
|
(18)
-1%
|
(18)
-1%
|
(20)
-12%
|
(21)
-3%
|
(22)
-7%
|
(26)
-19%
|
(22)
+16%
|
(18)
+18%
|
(15)
+13%
|
(14)
+12%
|
(14)
-4%
|
(11)
+21%
|
(10)
+14%
|
(8)
+11%
|
(7)
+12%
|
(10)
-29%
|
(15)
-51%
|
(16)
-9%
|
22
N/A
|
20
-7%
|
25
+22%
|
28
+13%
|
(9)
N/A
|
(6)
+39%
|
(4)
+36%
|
(6)
-80%
|
(7)
-12%
|
(9)
-26%
|
(11)
-20%
|
(8)
+25%
|
(10)
-18%
|
(11)
-10%
|
(5)
+55%
|
6
N/A
|
8
+36%
|
8
+2%
|
7
-14%
|
2
-75%
|
0
-86%
|
(1)
N/A
|
(9)
-670%
|
(11)
-14%
|
(11)
-5%
|
(10)
+11%
|
(5)
+46%
|
(10)
-91%
|
7
N/A
|
10
+41%
|
11
+14%
|
15
+28%
|
(2)
N/A
|
(3)
-55%
|
(4)
-42%
|
(3)
+17%
|
(2)
+39%
|
(2)
+25%
|
1
N/A
|
2
+60%
|
9
+289%
|
10
+8%
|
9
-4%
|
7
-26%
|
(1)
N/A
|
(3)
-108%
|
(3)
-3%
|
(5)
-46%
|
(3)
+43%
|
(6)
-113%
|
(10)
-74%
|
(8)
+20%
|
(9)
-17%
|
(7)
+25%
|
(6)
+16%
|
(4)
+25%
|
3
N/A
|
3
+10%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Issuance of Debt |
(134)
|
(120)
|
(128)
|
7
|
1
|
(7)
|
1
|
1
|
2
|
1
|
7
|
(4)
|
0
|
1
|
(8)
|
(6)
|
(5)
|
1
|
4
|
(0)
|
3
|
(7)
|
(3)
|
5
|
3
|
5
|
5
|
3
|
(6)
|
(4)
|
(5)
|
(4)
|
8
|
11
|
4
|
29
|
23
|
15
|
25
|
1
|
(1)
|
8
|
1
|
(4)
|
(5)
|
(9)
|
(14)
|
(3)
|
(3)
|
(1)
|
8
|
(1)
|
8
|
13
|
11
|
9
|
(2)
|
(4)
|
(3)
|
9
|
14
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
|
| Cash Paid for Dividends |
(16)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(18)
|
(0)
|
0
|
0
|
(8)
|
(0)
|
(8)
|
(8)
|
(4)
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
1
|
1
|
1
|
(0)
|
(15)
|
(28)
|
(39)
|
0
|
(24)
|
(12)
|
8
|
(0)
|
15
|
13
|
2
|
1
|
(8)
|
(9)
|
(12)
|
4
|
(21)
|
(18)
|
(22)
|
(0)
|
(10)
|
(14)
|
(8)
|
(0)
|
(0)
|
6
|
|
| Cash from Financing Activities |
(149)
N/A
|
(136)
+9%
|
(143)
-6%
|
(11)
+92%
|
(18)
-60%
|
(25)
-41%
|
(17)
+31%
|
(7)
+59%
|
(6)
+15%
|
(7)
-15%
|
(1)
+92%
|
(8)
-1 268%
|
(4)
+51%
|
(3)
+27%
|
(12)
-337%
|
(5)
+55%
|
(5)
+5%
|
1
N/A
|
4
+167%
|
(0)
N/A
|
3
N/A
|
(7)
N/A
|
(2)
+63%
|
6
N/A
|
4
-32%
|
6
+45%
|
5
-19%
|
3
-34%
|
(6)
N/A
|
(4)
+33%
|
(5)
-36%
|
(4)
+21%
|
8
N/A
|
11
+41%
|
4
-59%
|
28
+538%
|
23
-19%
|
15
-37%
|
25
+73%
|
1
-96%
|
(1)
N/A
|
8
N/A
|
0
-95%
|
(5)
N/A
|
(5)
-15%
|
(9)
-79%
|
(14)
-46%
|
(3)
+78%
|
(3)
+16%
|
(1)
+48%
|
8
N/A
|
(1)
N/A
|
8
N/A
|
13
+60%
|
11
-17%
|
9
-19%
|
(2)
N/A
|
(4)
-105%
|
(3)
+15%
|
8
N/A
|
12
+47%
|
9
-28%
|
9
-4%
|
1
-83%
|
2
+50%
|
(13)
N/A
|
(25)
-99%
|
(36)
-45%
|
(24)
+33%
|
(24)
+2%
|
(12)
+49%
|
8
N/A
|
(6)
N/A
|
15
N/A
|
13
-18%
|
2
-84%
|
(2)
N/A
|
(8)
-302%
|
(9)
-12%
|
(12)
-31%
|
(14)
-14%
|
(21)
-52%
|
(18)
+15%
|
(22)
-23%
|
(16)
+27%
|
(10)
+36%
|
(14)
-38%
|
(8)
+40%
|
(13)
-52%
|
(13)
-2%
|
(6)
+53%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
2
|
4
|
3
|
0
|
(0)
|
(1)
|
(1)
|
1
|
(1)
|
(3)
|
(4)
|
(5)
|
(1)
|
1
|
4
|
0
|
1
|
(0)
|
2
|
5
|
2
|
1
|
(2)
|
(6)
|
(1)
|
2
|
0
|
5
|
2
|
(1)
|
4
|
(0)
|
(1)
|
(1)
|
(4)
|
(3)
|
4
|
6
|
10
|
8
|
3
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
|
| Net Change in Cash |
(112)
N/A
|
(108)
+3%
|
(117)
-9%
|
(22)
+82%
|
(33)
-53%
|
(27)
+17%
|
6
N/A
|
34
+503%
|
24
-29%
|
14
-39%
|
(12)
N/A
|
(16)
-37%
|
2
N/A
|
22
+840%
|
27
+19%
|
38
+43%
|
38
+1%
|
12
-68%
|
(1)
N/A
|
(26)
-3 563%
|
(41)
-56%
|
(45)
-12%
|
(42)
+7%
|
(41)
+3%
|
(40)
+1%
|
(13)
+67%
|
1
N/A
|
14
+1 906%
|
19
+34%
|
0
-99%
|
(14)
N/A
|
(20)
-46%
|
(5)
+74%
|
31
N/A
|
17
-45%
|
49
+185%
|
33
-32%
|
(16)
N/A
|
8
N/A
|
(18)
N/A
|
(16)
+8%
|
(7)
+59%
|
(17)
-150%
|
(17)
-4%
|
(17)
+4%
|
(17)
-1%
|
(25)
-51%
|
(30)
-19%
|
(28)
+6%
|
(27)
+6%
|
(18)
+32%
|
7
N/A
|
20
+173%
|
22
+12%
|
35
+57%
|
16
-53%
|
13
-23%
|
4
-70%
|
(2)
N/A
|
(9)
-272%
|
(6)
+38%
|
10
N/A
|
9
-13%
|
17
+87%
|
5
-69%
|
(17)
N/A
|
(30)
-73%
|
(33)
-11%
|
(23)
+33%
|
(16)
+31%
|
1
N/A
|
11
+1 032%
|
8
-23%
|
25
+201%
|
21
-17%
|
15
-29%
|
6
-58%
|
(2)
N/A
|
7
N/A
|
(1)
N/A
|
0
N/A
|
(8)
N/A
|
(14)
-86%
|
(17)
-18%
|
(21)
-28%
|
(16)
+24%
|
(21)
-29%
|
(21)
-1%
|
(15)
+31%
|
(8)
+43%
|
(5)
+39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
29
N/A
|
20
-32%
|
21
+9%
|
(15)
N/A
|
(9)
+41%
|
(4)
+59%
|
17
N/A
|
39
+132%
|
16
-58%
|
14
-15%
|
(21)
N/A
|
(20)
+1%
|
4
N/A
|
23
+552%
|
43
+83%
|
48
+12%
|
47
-3%
|
14
-70%
|
(7)
N/A
|
(25)
-276%
|
(37)
-45%
|
(31)
+15%
|
(33)
-4%
|
(44)
-34%
|
(44)
-1%
|
(20)
+55%
|
(1)
+93%
|
13
N/A
|
29
+128%
|
6
-78%
|
(8)
N/A
|
(13)
-62%
|
(12)
+7%
|
(19)
-64%
|
(24)
-27%
|
(22)
+10%
|
(40)
-83%
|
(37)
+8%
|
(26)
+29%
|
(24)
+7%
|
(16)
+35%
|
(19)
-21%
|
(17)
+13%
|
(12)
+31%
|
(9)
+19%
|
(3)
+73%
|
(7)
-157%
|
(34)
-417%
|
(44)
-29%
|
(47)
-7%
|
(45)
+4%
|
(3)
+94%
|
5
N/A
|
8
+58%
|
21
+164%
|
10
-51%
|
20
+90%
|
11
-45%
|
6
-46%
|
(15)
N/A
|
(12)
+21%
|
(3)
+75%
|
(9)
-207%
|
4
N/A
|
(19)
N/A
|
(4)
+78%
|
(3)
+32%
|
6
N/A
|
1
-87%
|
11
+1 204%
|
15
+38%
|
2
-86%
|
10
+374%
|
0
-98%
|
(2)
N/A
|
2
N/A
|
(3)
N/A
|
7
N/A
|
17
+138%
|
13
-27%
|
10
-19%
|
17
+64%
|
10
-40%
|
17
+64%
|
(7)
N/A
|
3
N/A
|
1
-63%
|
(6)
N/A
|
(3)
+40%
|
2
N/A
|
(2)
N/A
|
|