Seafresh Industry PCL
SET:CFRESH
Cash Flow Statement
Cash Flow Statement
Seafresh Industry PCL
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
40
|
(19)
|
(34)
|
(69)
|
(39)
|
(92)
|
(61)
|
(21)
|
113
|
129
|
143
|
101
|
116
|
133
|
85
|
107
|
67
|
66
|
86
|
69
|
15
|
(39)
|
(47)
|
(36)
|
49
|
117
|
140
|
180
|
183
|
178
|
194
|
182
|
144
|
118
|
86
|
118
|
215
|
268
|
388
|
627
|
597
|
516
|
242
|
(177)
|
(322)
|
(147)
|
61
|
260
|
496
|
407
|
479
|
550
|
534
|
494
|
556
|
431
|
495
|
424
|
274
|
285
|
110
|
83
|
205
|
220
|
174
|
193
|
(8)
|
(91)
|
(171)
|
(23)
|
(71)
|
(186)
|
(206)
|
(258)
|
(123)
|
155
|
361
|
390
|
427
|
364
|
288
|
191
|
152
|
92
|
106
|
194
|
173
|
8
|
(61)
|
(137)
|
(155)
|
10
|
|
| Depreciation & Amortization |
66
|
67
|
68
|
68
|
69
|
69
|
68
|
68
|
68
|
66
|
65
|
64
|
60
|
53
|
46
|
40
|
37
|
36
|
37
|
36
|
37
|
37
|
38
|
39
|
40
|
42
|
43
|
45
|
46
|
46
|
46
|
47
|
47
|
49
|
51
|
54
|
62
|
73
|
82
|
92
|
96
|
99
|
101
|
107
|
112
|
117
|
126
|
131
|
131
|
134
|
133
|
134
|
141
|
144
|
145
|
142
|
140
|
138
|
138
|
139
|
141
|
144
|
147
|
150
|
152
|
152
|
152
|
151
|
150
|
152
|
154
|
157
|
153
|
150
|
148
|
145
|
147
|
146
|
143
|
140
|
136
|
135
|
134
|
134
|
135
|
134
|
134
|
132
|
131
|
130
|
132
|
136
|
|
| Other Non-Cash Items |
151
|
184
|
204
|
244
|
196
|
156
|
135
|
86
|
(85)
|
(66)
|
(63)
|
(49)
|
(5)
|
(13)
|
(19)
|
(36)
|
(23)
|
(23)
|
(37)
|
(21)
|
(15)
|
(16)
|
(33)
|
(45)
|
(53)
|
(52)
|
(20)
|
(6)
|
(11)
|
(13)
|
(23)
|
(48)
|
(52)
|
(65)
|
(70)
|
(14)
|
(83)
|
(53)
|
(40)
|
(269)
|
(145)
|
(159)
|
(25)
|
253
|
221
|
100
|
(45)
|
(150)
|
(2)
|
94
|
76
|
158
|
69
|
41
|
(44)
|
(65)
|
(31)
|
(64)
|
145
|
149
|
153
|
219
|
100
|
58
|
141
|
112
|
145
|
180
|
200
|
155
|
118
|
195
|
171
|
173
|
204
|
71
|
(47)
|
15
|
35
|
61
|
(76)
|
58
|
94
|
128
|
99
|
165
|
140
|
159
|
183
|
182
|
209
|
169
|
|
| Cash Taxes Paid |
11
|
11
|
4
|
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
|
(1)
|
1
|
1
|
1
|
0
|
16
|
3
|
2
|
3
|
(11)
|
8
|
18
|
20
|
24
|
32
|
39
|
59
|
53
|
56
|
65
|
58
|
103
|
88
|
92
|
90
|
65
|
71
|
68
|
78
|
85
|
93
|
81
|
63
|
48
|
28
|
15
|
26
|
25
|
24
|
38
|
34
|
24
|
56
|
53
|
48
|
63
|
53
|
35
|
42
|
41
|
30
|
50
|
49
|
39
|
64
|
85
|
|
| Cash Interest Paid |
35
|
39
|
42
|
42
|
44
|
38
|
33
|
24
|
13
|
11
|
7
|
8
|
9
|
9
|
10
|
10
|
10
|
9
|
9
|
8
|
6
|
5
|
4
|
2
|
1
|
1
|
2
|
3
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
5
|
11
|
13
|
18
|
17
|
17
|
23
|
32
|
41
|
49
|
55
|
53
|
56
|
55
|
56
|
57
|
59
|
66
|
70
|
80
|
86
|
76
|
77
|
66
|
59
|
63
|
74
|
72
|
85
|
83
|
83
|
82
|
86
|
85
|
83
|
81
|
79
|
82
|
82
|
87
|
72
|
74
|
61
|
65
|
68
|
78
|
88
|
99
|
110
|
114
|
118
|
121
|
126
|
129
|
132
|
132
|
|
| Change in Working Capital |
(482)
|
(555)
|
(354)
|
(107)
|
(23)
|
398
|
747
|
635
|
683
|
431
|
42
|
43
|
44
|
67
|
158
|
115
|
154
|
95
|
60
|
156
|
190
|
289
|
344
|
304
|
46
|
102
|
82
|
108
|
192
|
135
|
169
|
133
|
157
|
242
|
147
|
32
|
(194)
|
(532)
|
(540)
|
(696)
|
(324)
|
(222)
|
(19)
|
181
|
(77)
|
(103)
|
(265)
|
(505)
|
(419)
|
(174)
|
(546)
|
(762)
|
(952)
|
(643)
|
64
|
233
|
(146)
|
(323)
|
(1 079)
|
(1 050)
|
(567)
|
(595)
|
(22)
|
367
|
570
|
318
|
268
|
63
|
(93)
|
32
|
198
|
241
|
316
|
359
|
91
|
(122)
|
(293)
|
(122)
|
(322)
|
(162)
|
(181)
|
(358)
|
(196)
|
(288)
|
34
|
(41)
|
10
|
186
|
(58)
|
(31)
|
(205)
|
2
|
|
| Cash from Operating Activities |
(225)
N/A
|
(324)
-44%
|
(116)
+64%
|
136
N/A
|
203
+49%
|
532
+162%
|
889
+67%
|
768
-14%
|
779
+1%
|
560
-28%
|
188
-66%
|
160
-15%
|
215
+35%
|
240
+11%
|
270
+13%
|
226
-16%
|
234
+3%
|
174
-26%
|
146
-16%
|
239
+63%
|
227
-5%
|
272
+20%
|
302
+11%
|
261
-14%
|
83
-68%
|
209
+151%
|
246
+18%
|
326
+33%
|
410
+26%
|
346
-16%
|
386
+12%
|
313
-19%
|
295
-6%
|
343
+16%
|
214
-38%
|
190
-11%
|
1
-99%
|
(245)
N/A
|
(111)
+55%
|
(246)
-122%
|
223
N/A
|
234
+5%
|
299
+28%
|
365
+22%
|
(65)
N/A
|
(32)
+51%
|
(123)
-283%
|
(264)
-114%
|
206
N/A
|
461
+124%
|
142
-69%
|
81
-43%
|
(208)
N/A
|
35
N/A
|
722
+1 956%
|
741
+3%
|
458
-38%
|
175
-62%
|
(521)
N/A
|
(478)
+8%
|
(164)
+66%
|
(149)
+9%
|
430
N/A
|
795
+85%
|
1 038
+31%
|
775
-25%
|
556
-28%
|
303
-45%
|
86
-71%
|
316
+266%
|
399
+26%
|
407
+2%
|
434
+7%
|
424
-2%
|
320
-25%
|
248
-22%
|
168
-33%
|
428
+156%
|
284
-34%
|
403
+42%
|
168
-58%
|
26
-85%
|
183
+615%
|
67
-64%
|
374
+461%
|
452
+21%
|
456
+1%
|
486
+7%
|
196
-60%
|
145
-26%
|
(18)
N/A
|
317
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(38)
|
(30)
|
(26)
|
(17)
|
(23)
|
(16)
|
(17)
|
(19)
|
(11)
|
(13)
|
(14)
|
(17)
|
(18)
|
(13)
|
(15)
|
(16)
|
(19)
|
(30)
|
(38)
|
(47)
|
(60)
|
(55)
|
(42)
|
(34)
|
(41)
|
(36)
|
(44)
|
(39)
|
(18)
|
(24)
|
(47)
|
(66)
|
(101)
|
(122)
|
(121)
|
(120)
|
(81)
|
(95)
|
(103)
|
(138)
|
(182)
|
(220)
|
(258)
|
(291)
|
(316)
|
(321)
|
(273)
|
(234)
|
(210)
|
(153)
|
(158)
|
(162)
|
(147)
|
(172)
|
(191)
|
(217)
|
(224)
|
(207)
|
(194)
|
(177)
|
(163)
|
(154)
|
(132)
|
(448)
|
(458)
|
(500)
|
(532)
|
(194)
|
(272)
|
(245)
|
(218)
|
(237)
|
(169)
|
(152)
|
(156)
|
(137)
|
(121)
|
(134)
|
(141)
|
(134)
|
(182)
|
(171)
|
(161)
|
(158)
|
(96)
|
(101)
|
(110)
|
(105)
|
(134)
|
(150)
|
(343)
|
(345)
|
|
| Other Items |
2
|
39
|
38
|
38
|
46
|
10
|
10
|
13
|
5
|
0
|
4
|
0
|
0
|
1
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
8
|
9
|
10
|
11
|
4
|
4
|
3
|
3
|
(53)
|
(15)
|
(15)
|
(15)
|
43
|
6
|
7
|
(185)
|
(161)
|
(295)
|
(333)
|
(149)
|
(207)
|
(146)
|
(133)
|
(133)
|
(126)
|
(109)
|
(126)
|
(89)
|
(69)
|
(15)
|
25
|
24
|
3
|
4
|
4
|
5
|
5
|
4
|
5
|
2
|
3
|
(19)
|
(19)
|
(19)
|
(45)
|
(24)
|
(46)
|
(46)
|
(44)
|
(44)
|
(21)
|
(22)
|
8
|
8
|
8
|
8
|
2
|
2
|
50
|
47
|
47
|
46
|
(1)
|
1
|
1
|
1
|
(0)
|
2
|
6
|
71
|
70
|
|
| Cash from Investing Activities |
(37)
N/A
|
9
N/A
|
12
+39%
|
21
+74%
|
24
+12%
|
(6)
N/A
|
(7)
-6%
|
(6)
+13%
|
(6)
-7%
|
(10)
-58%
|
(10)
-1%
|
(17)
-69%
|
(18)
-6%
|
(13)
+29%
|
(15)
-23%
|
(15)
+1%
|
(18)
-20%
|
(29)
-58%
|
(37)
-29%
|
(46)
-23%
|
(58)
-28%
|
(47)
+19%
|
(34)
+28%
|
(23)
+31%
|
(30)
-30%
|
(32)
-5%
|
(40)
-24%
|
(36)
+8%
|
(15)
+59%
|
(77)
-419%
|
(62)
+19%
|
(81)
-29%
|
(116)
-44%
|
(78)
+32%
|
(115)
-47%
|
(113)
+2%
|
(267)
-137%
|
(256)
+4%
|
(398)
-55%
|
(471)
-18%
|
(331)
+30%
|
(428)
-29%
|
(405)
+5%
|
(424)
-5%
|
(448)
-6%
|
(447)
+0%
|
(382)
+15%
|
(360)
+6%
|
(298)
+17%
|
(222)
+26%
|
(173)
+22%
|
(137)
+21%
|
(123)
+10%
|
(170)
-38%
|
(187)
-10%
|
(213)
-14%
|
(219)
-3%
|
(202)
+8%
|
(189)
+6%
|
(172)
+9%
|
(161)
+7%
|
(151)
+6%
|
(151)
+0%
|
(466)
-209%
|
(476)
-2%
|
(545)
-14%
|
(556)
-2%
|
(240)
+57%
|
(318)
-33%
|
(289)
+9%
|
(262)
+9%
|
(258)
+1%
|
(191)
+26%
|
(144)
+25%
|
(148)
-3%
|
(129)
+13%
|
(113)
+13%
|
(131)
-16%
|
(139)
-6%
|
(85)
+39%
|
(135)
-59%
|
(124)
+8%
|
(115)
+8%
|
(159)
-39%
|
(95)
+40%
|
(100)
-5%
|
(109)
-9%
|
(105)
+4%
|
(132)
-27%
|
(144)
-9%
|
(272)
-89%
|
(275)
-1%
|
|
| 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
|
(4)
|
0
|
0
|
(4)
|
0
|
23
|
29
|
42
|
63
|
24
|
17
|
5
|
0
|
0
|
8
|
28
|
33
|
68
|
63
|
43
|
39
|
10
|
23
|
32
|
42
|
37
|
20
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
464
|
464
|
464
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
549
|
601
|
135
|
(128)
|
(198)
|
(495)
|
(882)
|
(756)
|
(771)
|
(546)
|
(62)
|
(39)
|
(82)
|
(119)
|
(141)
|
(88)
|
(106)
|
(13)
|
(39)
|
(105)
|
(48)
|
(123)
|
(168)
|
(149)
|
10
|
105
|
162
|
(19)
|
(83)
|
(104)
|
(161)
|
(0)
|
0
|
16
|
15
|
16
|
162
|
255
|
520
|
732
|
388
|
225
|
388
|
318
|
805
|
854
|
471
|
589
|
176
|
205
|
199
|
167
|
490
|
54
|
(62)
|
494
|
(173)
|
525
|
789
|
83
|
611
|
89
|
(393)
|
(251)
|
(604)
|
(157)
|
23
|
13
|
340
|
58
|
(32)
|
(79)
|
(185)
|
(240)
|
(548)
|
(500)
|
(441)
|
(653)
|
(76)
|
(232)
|
37
|
157
|
19
|
195
|
(156)
|
(252)
|
(207)
|
(253)
|
131
|
138
|
367
|
69
|
|
| Cash Paid for Dividends |
(286)
|
0
|
(30)
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
(112)
|
(112)
|
(112)
|
0
|
(116)
|
(116)
|
(116)
|
0
|
(69)
|
(69)
|
(69)
|
0
|
(69)
|
(69)
|
(69)
|
0
|
(106)
|
(106)
|
(106)
|
0
|
(178)
|
(178)
|
(311)
|
0
|
(204)
|
(204)
|
(71)
|
0
|
(205)
|
(205)
|
(205)
|
0
|
(318)
|
(318)
|
(318)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(254)
|
(254)
|
(254)
|
0
|
(130)
|
(130)
|
(130)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(13)
|
(18)
|
(17)
|
(21)
|
(24)
|
(41)
|
(50)
|
(46)
|
(54)
|
(44)
|
(56)
|
(60)
|
(61)
|
(62)
|
(64)
|
(71)
|
(74)
|
(91)
|
(97)
|
(87)
|
(88)
|
2
|
(2)
|
(0)
|
(11)
|
(96)
|
(98)
|
(108)
|
(109)
|
(113)
|
(116)
|
(116)
|
(114)
|
(93)
|
(92)
|
(82)
|
(82)
|
(87)
|
(72)
|
(74)
|
(61)
|
(65)
|
(68)
|
(78)
|
(88)
|
(99)
|
(110)
|
(114)
|
(118)
|
(121)
|
(128)
|
(130)
|
(133)
|
(134)
|
|
| Cash from Financing Activities |
263
N/A
|
315
+20%
|
105
-67%
|
(158)
N/A
|
(228)
-44%
|
(525)
-131%
|
(882)
-68%
|
(756)
+14%
|
(771)
-2%
|
(546)
+29%
|
(173)
+68%
|
(150)
+13%
|
(194)
-29%
|
(231)
-19%
|
(257)
-11%
|
(204)
+20%
|
(222)
-9%
|
(129)
+42%
|
(108)
+16%
|
(174)
-62%
|
(116)
+33%
|
(192)
-65%
|
(237)
-24%
|
(217)
+8%
|
(62)
+72%
|
32
N/A
|
52
+61%
|
(130)
N/A
|
(189)
-46%
|
(188)
+1%
|
(309)
-64%
|
(136)
+56%
|
(248)
-82%
|
(271)
-9%
|
(172)
+36%
|
(183)
-6%
|
91
N/A
|
173
+91%
|
310
+79%
|
538
+74%
|
200
-63%
|
68
-66%
|
109
+62%
|
2
-99%
|
475
+31 573%
|
499
+5%
|
440
-12%
|
577
+31%
|
162
-72%
|
182
+12%
|
158
-13%
|
116
-26%
|
426
+267%
|
(17)
N/A
|
(391)
-2 241%
|
149
N/A
|
(525)
N/A
|
184
N/A
|
571
+211%
|
(45)
N/A
|
479
N/A
|
(41)
N/A
|
(405)
-877%
|
(347)
+14%
|
(702)
-102%
|
(265)
+62%
|
(86)
+68%
|
(100)
-17%
|
224
N/A
|
(58)
N/A
|
(146)
-152%
|
(173)
-19%
|
(277)
-60%
|
(322)
-16%
|
(166)
+48%
|
(124)
+26%
|
(50)
+60%
|
(263)
-427%
|
(136)
+48%
|
(297)
-118%
|
(31)
+90%
|
79
N/A
|
(70)
N/A
|
97
N/A
|
(266)
N/A
|
(366)
-38%
|
(325)
+11%
|
(374)
-15%
|
3
N/A
|
7
+137%
|
234
+3 106%
|
(65)
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
|
20
|
0
|
36
|
(16)
|
(69)
|
18
|
(27)
|
26
|
59
|
1
|
2
|
11
|
23
|
23
|
23
|
45
|
7
|
(1)
|
(5)
|
(37)
|
(10)
|
(10)
|
(6)
|
(19)
|
(12)
|
(27)
|
(18)
|
(5)
|
(14)
|
3
|
(34)
|
(7)
|
(7)
|
1
|
26
|
4
|
2
|
(1)
|
(3)
|
(11)
|
(9)
|
(18)
|
(9)
|
2
|
7
|
10
|
16
|
10
|
(5)
|
1
|
24
|
41
|
11
|
|
| Net Change in Cash |
1
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-367%
|
1
N/A
|
(0)
N/A
|
7
N/A
|
1
-78%
|
5
+221%
|
5
N/A
|
(8)
N/A
|
4
N/A
|
(4)
N/A
|
(2)
+40%
|
7
N/A
|
(6)
N/A
|
17
N/A
|
2
-90%
|
20
+1 119%
|
52
+167%
|
33
-37%
|
32
-4%
|
21
-34%
|
(9)
N/A
|
210
N/A
|
259
+23%
|
160
-38%
|
206
+28%
|
81
-61%
|
15
-81%
|
97
+544%
|
(69)
N/A
|
(6)
+91%
|
(73)
-1 044%
|
(106)
-45%
|
(175)
-65%
|
(328)
-87%
|
(199)
+39%
|
(158)
+20%
|
92
N/A
|
(89)
N/A
|
(13)
+86%
|
(126)
-895%
|
(20)
+84%
|
(7)
+68%
|
(39)
-502%
|
11
N/A
|
71
+563%
|
423
+497%
|
137
-68%
|
84
-39%
|
118
+41%
|
(128)
N/A
|
189
N/A
|
684
+261%
|
(288)
N/A
|
152
N/A
|
(177)
N/A
|
(705)
-299%
|
144
N/A
|
(348)
N/A
|
(144)
+59%
|
(30)
+79%
|
(167)
-451%
|
(53)
+68%
|
(90)
-70%
|
(51)
+43%
|
(4)
+91%
|
(65)
-1 353%
|
(16)
+76%
|
(32)
-102%
|
(32)
+0%
|
(16)
+49%
|
9
N/A
|
(3)
N/A
|
4
N/A
|
30
+724%
|
(2)
N/A
|
13
N/A
|
(16)
N/A
|
(29)
-87%
|
(0)
+100%
|
11
N/A
|
22
+100%
|
2
-92%
|
32
+1 654%
|
2
-93%
|
67
+3 098%
|
32
-53%
|
(16)
N/A
|
(12)
+23%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(263)
N/A
|
(354)
-35%
|
(141)
+60%
|
120
N/A
|
180
+51%
|
515
+186%
|
872
+69%
|
749
-14%
|
768
+3%
|
547
-29%
|
174
-68%
|
143
-18%
|
197
+38%
|
226
+15%
|
255
+12%
|
210
-17%
|
215
+2%
|
144
-33%
|
108
-25%
|
192
+78%
|
167
-13%
|
217
+30%
|
260
+20%
|
228
-12%
|
42
-81%
|
174
+309%
|
202
+16%
|
287
+42%
|
392
+37%
|
322
-18%
|
339
+6%
|
248
-27%
|
193
-22%
|
221
+15%
|
93
-58%
|
70
-25%
|
(80)
N/A
|
(340)
-324%
|
(214)
+37%
|
(383)
-79%
|
41
N/A
|
14
-65%
|
41
+188%
|
74
+81%
|
(381)
N/A
|
(353)
+7%
|
(396)
-12%
|
(498)
-26%
|
(4)
+99%
|
308
N/A
|
(16)
N/A
|
(81)
-404%
|
(355)
-340%
|
(137)
+61%
|
531
N/A
|
524
-1%
|
234
-55%
|
(32)
N/A
|
(715)
-2 156%
|
(655)
+8%
|
(327)
+50%
|
(303)
+7%
|
298
N/A
|
347
+17%
|
580
+67%
|
276
-52%
|
24
-91%
|
109
+358%
|
(186)
N/A
|
71
N/A
|
181
+155%
|
170
-6%
|
266
+57%
|
272
+2%
|
164
-40%
|
111
-32%
|
47
-58%
|
295
+532%
|
143
-52%
|
268
+88%
|
(14)
N/A
|
(145)
-930%
|
22
N/A
|
(92)
N/A
|
278
N/A
|
351
+27%
|
346
-1%
|
381
+10%
|
62
-84%
|
(6)
N/A
|
(362)
-6 246%
|
(28)
+92%
|
|