Del Monte Pacific Ltd
SGX:D03
Cash Flow Statement
Cash Flow Statement
Del Monte Pacific Ltd
| Dec-2001 | 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 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
13
|
21
|
35
|
40
|
35
|
31
|
30
|
30
|
28
|
30
|
28
|
28
|
27
|
25
|
19
|
17
|
15
|
17
|
21
|
23
|
24
|
24
|
39
|
40
|
40
|
41
|
37
|
35
|
35
|
27
|
11
|
6
|
0
|
5
|
15
|
18
|
24
|
28
|
27
|
30
|
31
|
31
|
32
|
32
|
32
|
31
|
16
|
(19)
|
(26)
|
(28)
|
(49)
|
(37)
|
21
|
23
|
60
|
63
|
27
|
34
|
20
|
28
|
2
|
(50)
|
(51)
|
(50)
|
(37)
|
8
|
14
|
(26)
|
(77)
|
(72)
|
(94)
|
(56)
|
13
|
44
|
76
|
101
|
116
|
111
|
116
|
63
|
77
|
59
|
25
|
44
|
(18)
|
(60)
|
(132)
|
(156)
|
(173)
|
(183)
|
11
|
53
|
94
|
|
| Depreciation & Amortization |
0
|
2
|
3
|
5
|
6
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
10
|
11
|
10
|
11
|
8
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
9
|
10
|
10
|
11
|
12
|
12
|
13
|
14
|
14
|
14
|
14
|
15
|
16
|
16
|
18
|
18
|
19
|
24
|
34
|
44
|
59
|
67
|
69
|
69
|
149
|
166
|
181
|
196
|
148
|
152
|
155
|
160
|
148
|
142
|
141
|
136
|
139
|
142
|
152
|
163
|
179
|
179
|
181
|
183
|
187
|
200
|
206
|
204
|
193
|
195
|
188
|
192
|
194
|
195
|
193
|
196
|
158
|
207
|
219
|
220
|
174
|
170
|
161
|
|
| 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
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(1)
|
(0)
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
5
|
10
|
10
|
11
|
10
|
10
|
13
|
11
|
1
|
2
|
2
|
3
|
21
|
21
|
21
|
20
|
20
|
18
|
22
|
25
|
24
|
28
|
26
|
25
|
23
|
23
|
20
|
22
|
25
|
24
|
25
|
25
|
16
|
22
|
42
|
65
|
64
|
91
|
59
|
59
|
82
|
85
|
123
|
119
|
108
|
104
|
94
|
135
|
95
|
73
|
69
|
31
|
62
|
129
|
166
|
166
|
189
|
150
|
134
|
149
|
136
|
147
|
151
|
151
|
158
|
160
|
166
|
168
|
230
|
232
|
236
|
238
|
150
|
200
|
213
|
231
|
(17)
|
(31)
|
(76)
|
|
| Cash Taxes Paid |
3
|
5
|
5
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
0
|
5
|
5
|
5
|
5
|
4
|
7
|
9
|
10
|
10
|
8
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
7
|
8
|
7
|
8
|
5
|
4
|
6
|
6
|
10
|
10
|
11
|
4
|
5
|
9
|
13
|
14
|
12
|
12
|
0
|
(1)
|
(2)
|
(7)
|
2
|
2
|
3
|
2
|
5
|
5
|
5
|
0
|
7
|
47
|
42
|
55
|
47
|
14
|
26
|
22
|
31
|
27
|
24
|
22
|
16
|
19
|
18
|
21
|
21
|
16
|
14
|
9
|
5
|
4
|
5
|
7
|
12
|
11
|
11
|
|
| Cash Interest Paid |
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
5
|
4
|
(1)
|
3
|
3
|
3
|
9
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
8
|
26
|
63
|
88
|
101
|
104
|
86
|
86
|
89
|
93
|
96
|
103
|
104
|
104
|
104
|
95
|
94
|
88
|
88
|
87
|
87
|
94
|
96
|
95
|
89
|
71
|
79
|
83
|
107
|
101
|
106
|
89
|
96
|
116
|
115
|
144
|
140
|
159
|
174
|
191
|
180
|
194
|
199
|
197
|
183
|
140
|
|
| Change in Working Capital |
26
|
13
|
6
|
(16)
|
(26)
|
(17)
|
(14)
|
(0)
|
4
|
11
|
14
|
2
|
(4)
|
(12)
|
(20)
|
(19)
|
(26)
|
(25)
|
(20)
|
(29)
|
(16)
|
(30)
|
(34)
|
(17)
|
(36)
|
(24)
|
(21)
|
(57)
|
(66)
|
(66)
|
(23)
|
41
|
41
|
30
|
(9)
|
(68)
|
(36)
|
(31)
|
(45)
|
(26)
|
(50)
|
(48)
|
(61)
|
(52)
|
(50)
|
(71)
|
(36)
|
(23)
|
47
|
(150)
|
(33)
|
166
|
(42)
|
(51)
|
(124)
|
(183)
|
(84)
|
(104)
|
(43)
|
(89)
|
(109)
|
18
|
49
|
165
|
194
|
89
|
98
|
(34)
|
(70)
|
(24)
|
(75)
|
102
|
201
|
119
|
90
|
(85)
|
(130)
|
(189)
|
(220)
|
(186)
|
(194)
|
(207)
|
(295)
|
(453)
|
(427)
|
(298)
|
(169)
|
54
|
139
|
178
|
234
|
259
|
241
|
385
|
|
| Cash from Operating Activities |
26
N/A
|
28
+6%
|
30
+7%
|
27
-10%
|
23
-14%
|
26
+15%
|
25
-4%
|
37
+48%
|
42
+15%
|
49
+14%
|
53
+9%
|
40
-24%
|
36
-11%
|
27
-25%
|
17
-35%
|
15
-12%
|
11
-29%
|
11
N/A
|
20
+81%
|
10
-51%
|
25
+161%
|
16
-35%
|
11
-34%
|
31
+188%
|
15
-52%
|
27
+81%
|
33
+21%
|
11
-68%
|
(1)
N/A
|
(3)
-86%
|
32
N/A
|
81
+152%
|
75
-8%
|
62
-17%
|
31
-50%
|
(17)
N/A
|
21
N/A
|
33
+53%
|
23
-29%
|
38
+62%
|
17
-55%
|
17
+3%
|
6
-63%
|
20
+210%
|
22
+12%
|
3
-85%
|
37
+1 024%
|
28
-25%
|
74
+165%
|
(101)
N/A
|
48
N/A
|
240
+398%
|
75
-69%
|
94
+25%
|
27
-72%
|
108
+306%
|
230
+113%
|
227
-2%
|
307
+35%
|
187
-39%
|
175
-6%
|
269
+54%
|
293
+9%
|
357
+22%
|
359
+0%
|
261
-27%
|
274
+5%
|
181
-34%
|
176
-3%
|
218
+24%
|
181
-17%
|
376
+107%
|
474
+26%
|
448
-6%
|
465
+4%
|
315
-32%
|
319
+1%
|
284
-11%
|
246
-13%
|
281
+14%
|
224
-20%
|
224
+0%
|
124
-45%
|
(3)
N/A
|
45
N/A
|
111
+149%
|
205
+84%
|
334
+63%
|
391
+17%
|
437
+12%
|
502
+15%
|
465
-7%
|
467
+0%
|
598
+28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(4)
|
(7)
|
(10)
|
(13)
|
(11)
|
(8)
|
(8)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(6)
|
(6)
|
(7)
|
(5)
|
(17)
|
(17)
|
(17)
|
(24)
|
(20)
|
(20)
|
(21)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(15)
|
(15)
|
(16)
|
(17)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(18)
|
(22)
|
(24)
|
(25)
|
(33)
|
(35)
|
(54)
|
(75)
|
(69)
|
(74)
|
(59)
|
(137)
|
(164)
|
(181)
|
(201)
|
(144)
|
(131)
|
(126)
|
(123)
|
(145)
|
(151)
|
(145)
|
(166)
|
(123)
|
(120)
|
(131)
|
(108)
|
(131)
|
(137)
|
(139)
|
(149)
|
(164)
|
(176)
|
(189)
|
(193)
|
(203)
|
(203)
|
(204)
|
(220)
|
(310)
|
(314)
|
(315)
|
(308)
|
(188)
|
(169)
|
(167)
|
(160)
|
(188)
|
(203)
|
(203)
|
|
| Other Items |
(15)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
3
|
3
|
4
|
2
|
3
|
3
|
3
|
(20)
|
(21)
|
(22)
|
(22)
|
2
|
4
|
2
|
(2)
|
(9)
|
(15)
|
(15)
|
(15)
|
(9)
|
(5)
|
(3)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
(103)
|
(101)
|
(100)
|
(9)
|
(80)
|
(81)
|
(80)
|
(69)
|
2
|
2
|
13
|
(1)
|
(1)
|
1
|
(12)
|
(1)
|
41
|
43
|
51
|
52
|
17
|
15
|
8
|
17
|
28
|
134
|
136
|
141
|
127
|
21
|
19
|
5
|
(0)
|
(1)
|
(71)
|
(71)
|
0
|
3
|
73
|
76
|
6
|
3
|
5
|
5
|
54
|
55
|
51
|
|
| Cash from Investing Activities |
(15)
N/A
|
(14)
+9%
|
(16)
-21%
|
(10)
+38%
|
(13)
-27%
|
(10)
+20%
|
(8)
+22%
|
(8)
+7%
|
(6)
+27%
|
(4)
+29%
|
(11)
-190%
|
(12)
-7%
|
(12)
-2%
|
(14)
-10%
|
(7)
+47%
|
(8)
-6%
|
(5)
+35%
|
(4)
+27%
|
(4)
-11%
|
(4)
+8%
|
(4)
+3%
|
(4)
-22%
|
(3)
+39%
|
(37)
-1 252%
|
(38)
-3%
|
(39)
-3%
|
(45)
-17%
|
(17)
+62%
|
(17)
+2%
|
(19)
-9%
|
(17)
+8%
|
(23)
-36%
|
(29)
-25%
|
(28)
+2%
|
(28)
+1%
|
(24)
+16%
|
(19)
+19%
|
(18)
+5%
|
(18)
+1%
|
(19)
-5%
|
(18)
+4%
|
(20)
-7%
|
(19)
+3%
|
(20)
-6%
|
(22)
-8%
|
(24)
-12%
|
(27)
-12%
|
(128)
-365%
|
(134)
-5%
|
(135)
0%
|
(63)
+54%
|
(155)
-148%
|
(150)
+3%
|
(154)
-3%
|
(127)
+17%
|
(135)
-6%
|
(162)
-20%
|
(168)
-4%
|
(202)
-21%
|
(145)
+28%
|
(130)
+10%
|
(138)
-6%
|
(124)
+10%
|
(104)
+16%
|
(108)
-3%
|
(94)
+13%
|
(114)
-22%
|
(107)
+7%
|
(105)
+2%
|
(123)
-18%
|
(91)
+26%
|
(102)
-12%
|
(3)
+97%
|
(3)
-17%
|
(9)
-177%
|
(37)
-329%
|
(155)
-318%
|
(170)
-10%
|
(187)
-10%
|
(203)
-8%
|
(204)
-1%
|
(275)
-35%
|
(290)
-6%
|
(309)
-6%
|
(311)
-1%
|
(241)
+23%
|
(233)
+3%
|
(181)
+22%
|
(166)
+9%
|
(162)
+2%
|
(155)
+4%
|
(134)
+14%
|
(148)
-10%
|
(151)
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
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
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
2
|
2
|
155
|
0
|
153
|
153
|
(0)
|
0
|
0
|
0
|
200
|
0
|
0
|
300
|
100
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(200)
|
0
|
0
|
(300)
|
(100)
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
13
|
22
|
8
|
10
|
9
|
8
|
16
|
23
|
1
|
(24)
|
(2)
|
3
|
23
|
45
|
12
|
8
|
(0)
|
(4)
|
1
|
1
|
1
|
2
|
(11)
|
17
|
17
|
25
|
37
|
44
|
48
|
25
|
23
|
(30)
|
(19)
|
(18)
|
3
|
13
|
3
|
21
|
7
|
33
|
24
|
49
|
23
|
21
|
47
|
78
|
151
|
108
|
227
|
77
|
(141)
|
18
|
7
|
37
|
126
|
21
|
62
|
25
|
(125)
|
(129)
|
(223)
|
(345)
|
(245)
|
(218)
|
(152)
|
(33)
|
26
|
44
|
33
|
(7)
|
(137)
|
(336)
|
(298)
|
(293)
|
(119)
|
18
|
46
|
109
|
262
|
404
|
478
|
675
|
672
|
530
|
412
|
243
|
3
|
(3)
|
16
|
(89)
|
(76)
|
(114)
|
(338)
|
|
| Cash Paid for Dividends |
0
|
(15)
|
(19)
|
(19)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(18)
|
(20)
|
(20)
|
0
|
(25)
|
(23)
|
(23)
|
0
|
(14)
|
(16)
|
(16)
|
(16)
|
(16)
|
(18)
|
(18)
|
(40)
|
(29)
|
(30)
|
(30)
|
(28)
|
(28)
|
(26)
|
(26)
|
(9)
|
(9)
|
(2)
|
(2)
|
(12)
|
(12)
|
(17)
|
(17)
|
(21)
|
(21)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
(26)
|
0
|
(19)
|
(19)
|
(27)
|
(27)
|
(19)
|
(19)
|
(20)
|
(30)
|
(30)
|
(30)
|
(30)
|
(26)
|
(56)
|
(56)
|
(50)
|
(70)
|
(41)
|
(42)
|
(43)
|
(56)
|
(49)
|
(52)
|
(38)
|
(2)
|
1
|
4
|
(3)
|
(3)
|
(8)
|
(10)
|
0
|
(1)
|
3
|
|
| Other |
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
1
|
(3)
|
(3)
|
(3)
|
(9)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(4)
|
(4)
|
(8)
|
(26)
|
(63)
|
(91)
|
(104)
|
(107)
|
(89)
|
(85)
|
(89)
|
(93)
|
(96)
|
(108)
|
(108)
|
(108)
|
(110)
|
(102)
|
(100)
|
(95)
|
(93)
|
(88)
|
(87)
|
(94)
|
(97)
|
(95)
|
(105)
|
(90)
|
(98)
|
(116)
|
(124)
|
(116)
|
(122)
|
(98)
|
(162)
|
(186)
|
(183)
|
(220)
|
(158)
|
(177)
|
(193)
|
(231)
|
(293)
|
(351)
|
(329)
|
(254)
|
(201)
|
(111)
|
|
| Cash from Financing Activities |
(33)
N/A
|
(10)
+69%
|
(6)
+43%
|
(11)
-93%
|
(9)
+16%
|
(13)
-36%
|
(13)
-6%
|
(5)
+63%
|
2
N/A
|
(16)
N/A
|
(43)
-166%
|
(20)
+52%
|
(16)
+24%
|
(1)
+95%
|
24
N/A
|
(9)
N/A
|
(18)
-107%
|
(19)
-2%
|
(26)
-41%
|
(19)
+28%
|
(18)
+4%
|
(19)
-3%
|
(20)
-9%
|
(32)
-58%
|
(26)
+20%
|
(15)
+43%
|
(8)
+44%
|
4
N/A
|
12
+251%
|
15
+19%
|
(7)
N/A
|
(9)
-27%
|
(44)
-413%
|
(32)
+27%
|
(19)
+41%
|
(3)
+84%
|
(2)
+20%
|
(13)
-429%
|
(6)
+57%
|
(15)
-175%
|
7
N/A
|
(1)
N/A
|
20
N/A
|
(5)
N/A
|
(9)
-80%
|
15
N/A
|
48
+209%
|
121
+154%
|
91
-25%
|
203
+123%
|
15
-92%
|
(77)
N/A
|
70
N/A
|
53
-24%
|
101
+90%
|
41
-60%
|
(68)
N/A
|
(57)
+16%
|
(97)
-71%
|
(59)
+40%
|
(63)
-7%
|
(150)
-137%
|
(173)
-16%
|
(274)
-58%
|
(245)
+10%
|
(165)
+33%
|
(144)
+12%
|
(82)
+43%
|
(73)
+10%
|
(91)
-23%
|
(134)
-48%
|
(262)
-96%
|
(467)
-79%
|
(444)
+5%
|
(447)
-1%
|
(285)
+36%
|
(175)
+39%
|
(111)
+37%
|
(55)
+51%
|
(78)
-44%
|
(15)
+81%
|
43
N/A
|
140
+224%
|
314
+125%
|
270
-14%
|
136
-50%
|
55
-60%
|
(162)
N/A
|
(231)
-43%
|
(276)
-19%
|
(360)
-31%
|
(330)
+8%
|
(315)
+4%
|
(446)
-42%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
2
|
(0)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
4
|
4
|
3
|
7
|
5
|
(4)
|
(2)
|
(5)
|
1
|
(1)
|
1
|
(0)
|
(4)
|
(3)
|
(3)
|
(10)
|
2
|
4
|
1
|
13
|
2
|
1
|
3
|
(2)
|
0
|
4
|
3
|
3
|
9
|
7
|
11
|
8
|
(13)
|
(16)
|
(14)
|
0
|
(0)
|
(4)
|
(3)
|
(3)
|
(2)
|
0
|
(1)
|
(1)
|
7
|
17
|
19
|
14
|
8
|
8
|
8
|
8
|
5
|
(4)
|
(3)
|
(1)
|
0
|
1
|
(3)
|
3
|
3
|
(0)
|
1
|
(4)
|
(7)
|
(0)
|
(10)
|
7
|
(4)
|
(5)
|
3
|
(16)
|
2
|
9
|
(7)
|
6
|
3
|
(16)
|
(2)
|
|
| Net Change in Cash |
(24)
N/A
|
6
N/A
|
7
+24%
|
4
-49%
|
(1)
N/A
|
0
N/A
|
1
+600%
|
23
+1 521%
|
37
+63%
|
27
-28%
|
(2)
N/A
|
7
N/A
|
9
+23%
|
12
+37%
|
34
+187%
|
3
-93%
|
(8)
N/A
|
(9)
-2%
|
(4)
+50%
|
(9)
-98%
|
(1)
+94%
|
(8)
-1 580%
|
(17)
-106%
|
(37)
-112%
|
(49)
-33%
|
(26)
+48%
|
(21)
+19%
|
(7)
+66%
|
(9)
-20%
|
(10)
-12%
|
(2)
+83%
|
51
N/A
|
6
-88%
|
3
-46%
|
(3)
N/A
|
(42)
-1 500%
|
1
N/A
|
5
+463%
|
(2)
N/A
|
3
N/A
|
9
+162%
|
(1)
N/A
|
11
N/A
|
4
-66%
|
(2)
N/A
|
5
N/A
|
65
+1 233%
|
8
-87%
|
14
+67%
|
(46)
N/A
|
1
N/A
|
7
+702%
|
(9)
N/A
|
(10)
-15%
|
(3)
+69%
|
12
N/A
|
1
-95%
|
1
+133%
|
6
+307%
|
(10)
N/A
|
(1)
+92%
|
(0)
+63%
|
10
N/A
|
(13)
N/A
|
14
N/A
|
11
-21%
|
23
+116%
|
(3)
N/A
|
(6)
-132%
|
1
N/A
|
(45)
N/A
|
12
N/A
|
5
-61%
|
(2)
N/A
|
13
N/A
|
(4)
N/A
|
(12)
-204%
|
4
N/A
|
0
-99%
|
(8)
N/A
|
5
N/A
|
(18)
N/A
|
(19)
-9%
|
(2)
+90%
|
(1)
+35%
|
9
N/A
|
10
+11%
|
(7)
N/A
|
3
N/A
|
(7)
N/A
|
(8)
-8%
|
3
N/A
|
(12)
N/A
|
(1)
+90%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
26
N/A
|
23
-11%
|
22
-5%
|
16
-27%
|
10
-41%
|
15
+60%
|
17
+9%
|
29
+74%
|
37
+25%
|
45
+21%
|
48
+9%
|
35
-27%
|
31
-13%
|
20
-33%
|
10
-50%
|
8
-25%
|
3
-58%
|
4
+22%
|
12
+197%
|
4
-70%
|
19
+440%
|
9
-51%
|
6
-40%
|
15
+167%
|
(2)
N/A
|
11
N/A
|
9
-12%
|
(9)
N/A
|
(22)
-141%
|
(23)
-7%
|
17
N/A
|
67
+292%
|
61
-9%
|
49
-20%
|
18
-63%
|
(32)
N/A
|
7
N/A
|
17
+156%
|
6
-63%
|
19
+206%
|
(2)
N/A
|
(2)
+19%
|
(12)
-606%
|
2
N/A
|
4
+59%
|
(18)
N/A
|
14
N/A
|
3
-77%
|
41
+1 216%
|
(136)
N/A
|
(6)
+96%
|
164
N/A
|
7
-96%
|
20
+200%
|
(32)
N/A
|
(29)
+8%
|
67
N/A
|
46
-31%
|
106
+129%
|
43
-59%
|
45
+4%
|
143
+222%
|
170
+19%
|
212
+25%
|
208
-2%
|
117
-44%
|
108
-8%
|
57
-47%
|
57
-1%
|
87
+53%
|
74
-15%
|
245
+232%
|
337
+38%
|
309
-8%
|
316
+2%
|
151
-52%
|
143
-6%
|
95
-34%
|
53
-44%
|
78
+46%
|
21
-74%
|
20
-2%
|
(96)
N/A
|
(312)
-226%
|
(269)
+14%
|
(203)
+24%
|
(104)
+49%
|
147
N/A
|
222
+51%
|
270
+22%
|
342
+26%
|
277
-19%
|
264
-5%
|
395
+50%
|
|