Afi Properties Ltd
TASE:AFPR
Cash Flow Statement
Cash Flow Statement
Afi Properties Ltd
| 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 |
19
|
16
|
29
|
141
|
146
|
146
|
149
|
53
|
54
|
72
|
74
|
74
|
78
|
31
|
374
|
360
|
529
|
617
|
234
|
(124)
|
29
|
(24)
|
(98)
|
(159)
|
(315)
|
(347)
|
(252)
|
15
|
23
|
39
|
12
|
(9)
|
(16)
|
(39)
|
(13)
|
(36)
|
(34)
|
(2)
|
109
|
154
|
167
|
265
|
290
|
282
|
311
|
212
|
232
|
217
|
347
|
349
|
299
|
377
|
225
|
255
|
341
|
255
|
251
|
509
|
382
|
354
|
372
|
94
|
313
|
438
|
150
|
164
|
47
|
18
|
312
|
385
|
515
|
789
|
813
|
1 053
|
880
|
588
|
432
|
144
|
148
|
213
|
354
|
367
|
597
|
670
|
666
|
707
|
799
|
|
| Depreciation & Amortization |
31
|
35
|
41
|
46
|
46
|
47
|
45
|
45
|
45
|
44
|
47
|
45
|
34
|
23
|
10
|
14
|
5
|
5
|
28
|
93
|
94
|
94
|
72
|
5
|
4
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
10
|
10
|
11
|
11
|
5
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| 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
|
1
|
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
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
7
|
3
|
0
|
5
|
|
| Other Non-Cash Items |
5
|
7
|
19
|
(87)
|
(88)
|
(86)
|
(88)
|
31
|
24
|
17
|
24
|
(1)
|
16
|
32
|
(250)
|
(284)
|
(263)
|
(273)
|
48
|
304
|
142
|
208
|
276
|
368
|
500
|
502
|
432
|
187
|
195
|
174
|
237
|
235
|
289
|
317
|
269
|
283
|
288
|
276
|
169
|
157
|
139
|
32
|
16
|
22
|
1
|
99
|
74
|
69
|
(70)
|
(80)
|
(32)
|
(108)
|
49
|
61
|
(9)
|
82
|
98
|
(157)
|
16
|
92
|
84
|
339
|
68
|
(58)
|
170
|
167
|
361
|
381
|
195
|
158
|
(9)
|
(277)
|
(322)
|
(577)
|
(395)
|
(75)
|
104
|
444
|
488
|
471
|
374
|
405
|
224
|
186
|
222
|
200
|
118
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
10
|
47
|
46
|
51
|
39
|
6
|
13
|
9
|
17
|
16
|
9
|
4
|
5
|
7
|
9
|
10
|
10
|
17
|
16
|
17
|
16
|
4
|
9
|
8
|
6
|
8
|
8
|
9
|
42
|
42
|
37
|
36
|
16
|
19
|
22
|
19
|
16
|
22
|
25
|
83
|
93
|
87
|
89
|
37
|
33
|
38
|
37
|
44
|
43
|
338
|
337
|
324
|
332
|
35
|
38
|
41
|
42
|
46
|
49
|
50
|
49
|
53
|
55
|
91
|
92
|
88
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
78
|
100
|
113
|
117
|
135
|
147
|
192
|
193
|
175
|
189
|
183
|
202
|
196
|
198
|
186
|
187
|
185
|
190
|
201
|
210
|
226
|
229
|
229
|
226
|
214
|
214
|
205
|
202
|
195
|
194
|
212
|
213
|
219
|
209
|
212
|
196
|
201
|
192
|
189
|
191
|
211
|
199
|
201
|
193
|
184
|
188
|
191
|
193
|
205
|
209
|
212
|
217
|
203
|
204
|
225
|
238
|
260
|
313
|
322
|
358
|
385
|
418
|
434
|
463
|
463
|
490
|
|
| Change in Working Capital |
(11)
|
13
|
38
|
20
|
(43)
|
(20)
|
(63)
|
(69)
|
(55)
|
(57)
|
(55)
|
(69)
|
(93)
|
(325)
|
(574)
|
(370)
|
(704)
|
(634)
|
(504)
|
(313)
|
(491)
|
(358)
|
(279)
|
(210)
|
(46)
|
(5)
|
64
|
27
|
42
|
54
|
47
|
77
|
23
|
0
|
5
|
39
|
18
|
10
|
37
|
(32)
|
164
|
108
|
101
|
111
|
(52)
|
47
|
(33)
|
3
|
1
|
(62)
|
(84)
|
(101)
|
(128)
|
(101)
|
(31)
|
(58)
|
(75)
|
(38)
|
(18)
|
(49)
|
(39)
|
(175)
|
(189)
|
(134)
|
(113)
|
6
|
(34)
|
(80)
|
(59)
|
(70)
|
(20)
|
17
|
6
|
15
|
(10)
|
8
|
(33)
|
(80)
|
(101)
|
(175)
|
(177)
|
(130)
|
(112)
|
(68)
|
(58)
|
(116)
|
(84)
|
|
| Cash from Operating Activities |
44
N/A
|
71
+61%
|
127
+79%
|
120
-5%
|
62
-49%
|
87
+41%
|
43
-51%
|
60
+41%
|
68
+14%
|
75
+10%
|
90
+19%
|
49
-45%
|
35
-29%
|
(239)
N/A
|
(439)
-84%
|
(280)
+36%
|
(432)
-54%
|
(285)
+34%
|
(194)
+32%
|
(39)
+80%
|
(228)
-480%
|
(80)
+65%
|
(30)
+63%
|
5
N/A
|
143
+3 002%
|
154
+8%
|
248
+61%
|
231
-7%
|
263
+14%
|
269
+3%
|
299
+11%
|
305
+2%
|
298
-2%
|
280
-6%
|
263
-6%
|
289
+10%
|
274
-5%
|
286
+4%
|
317
+11%
|
281
-11%
|
472
+68%
|
407
-14%
|
409
+1%
|
418
+2%
|
262
-37%
|
361
+38%
|
276
-24%
|
292
+6%
|
281
-4%
|
210
-25%
|
186
-12%
|
171
-8%
|
148
-13%
|
216
+46%
|
302
+40%
|
280
-7%
|
275
-2%
|
315
+15%
|
382
+21%
|
399
+5%
|
420
+5%
|
262
-38%
|
201
-23%
|
256
+27%
|
219
-14%
|
349
+59%
|
380
+9%
|
326
-14%
|
454
+39%
|
478
+5%
|
491
+3%
|
534
+9%
|
500
-6%
|
495
-1%
|
479
-3%
|
525
+10%
|
508
-3%
|
512
+1%
|
539
+5%
|
514
-5%
|
557
+8%
|
647
+16%
|
715
+10%
|
794
+11%
|
836
+5%
|
798
-5%
|
839
+5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(183)
|
(165)
|
(177)
|
(196)
|
(201)
|
(223)
|
(190)
|
(168)
|
(166)
|
(157)
|
(199)
|
(300)
|
0
|
(225)
|
(155)
|
(1 716)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
(7)
|
(6)
|
(6)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(9)
|
(10)
|
(12)
|
(25)
|
(22)
|
(26)
|
(31)
|
(27)
|
|
| Other Items |
(13)
|
(10)
|
2
|
60
|
243
|
249
|
257
|
209
|
(22)
|
9
|
(20)
|
(46)
|
(444)
|
(1 337)
|
(1 798)
|
(1 054)
|
(2 275)
|
(1 726)
|
(1 456)
|
(1 143)
|
(1 066)
|
(735)
|
(455)
|
(91)
|
110
|
124
|
28
|
13
|
(157)
|
(86)
|
176
|
149
|
230
|
42
|
(329)
|
(329)
|
(242)
|
(185)
|
(139)
|
(112)
|
(120)
|
(181)
|
(203)
|
(134)
|
(201)
|
(237)
|
(219)
|
(311)
|
(371)
|
(224)
|
(152)
|
(117)
|
450
|
380
|
269
|
135
|
(496)
|
(678)
|
(786)
|
(654)
|
(736)
|
(674)
|
(746)
|
(812)
|
(711)
|
(748)
|
(1 722)
|
(1 888)
|
(2 694)
|
(2 209)
|
(1 699)
|
(1 572)
|
(942)
|
(1 468)
|
(1 025)
|
(1 315)
|
(1 313)
|
(1 426)
|
(1 456)
|
(1 492)
|
(1 431)
|
(1 429)
|
(1 675)
|
(1 447)
|
(1 635)
|
(1 528)
|
(1 081)
|
|
| Cash from Investing Activities |
(196)
N/A
|
(175)
+11%
|
(175)
+0%
|
(136)
+22%
|
42
N/A
|
26
-38%
|
67
+157%
|
41
-39%
|
(188)
N/A
|
(148)
+21%
|
(219)
-48%
|
(346)
-58%
|
(712)
-106%
|
(1 562)
-119%
|
(1 953)
-25%
|
(2 770)
-42%
|
(2 279)
+18%
|
(1 731)
+24%
|
(1 462)
+16%
|
(1 149)
+21%
|
(1 070)
+7%
|
(738)
+31%
|
(459)
+38%
|
(96)
+79%
|
106
N/A
|
120
+13%
|
25
-79%
|
12
-53%
|
(159)
N/A
|
(87)
+45%
|
175
N/A
|
148
-15%
|
228
+54%
|
41
-82%
|
(330)
N/A
|
(331)
0%
|
(244)
+26%
|
(188)
+23%
|
(142)
+25%
|
(116)
+18%
|
(123)
-6%
|
(186)
-52%
|
(209)
-12%
|
(140)
+33%
|
(206)
-48%
|
(240)
-16%
|
(220)
+8%
|
(312)
-42%
|
(372)
-19%
|
(225)
+40%
|
(154)
+32%
|
(119)
+22%
|
448
N/A
|
379
-15%
|
268
-29%
|
133
-50%
|
(498)
N/A
|
(680)
-37%
|
(788)
-16%
|
(656)
+17%
|
(739)
-13%
|
(679)
+8%
|
(752)
-11%
|
(818)
-9%
|
(716)
+13%
|
(752)
-5%
|
(1 726)
-130%
|
(1 891)
-10%
|
(2 697)
-43%
|
(2 212)
+18%
|
(1 702)
+23%
|
(1 574)
+8%
|
(944)
+40%
|
(1 470)
-56%
|
(1 029)
+30%
|
(1 318)
-28%
|
(1 316)
+0%
|
(1 430)
-9%
|
(1 460)
-2%
|
(1 501)
-3%
|
(1 441)
+4%
|
(1 441)
+0%
|
(1 700)
-18%
|
(1 469)
+14%
|
(1 661)
-13%
|
(1 559)
+6%
|
(1 108)
+29%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
217
|
217
|
217
|
217
|
0
|
79
|
79
|
79
|
79
|
1
|
0
|
18
|
19
|
125
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
62
|
0
|
437
|
375
|
375
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
634
|
0
|
0
|
833
|
199
|
0
|
0
|
0
|
0
|
316
|
316
|
316
|
316
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
35
|
35
|
150
|
|
| Net Issuance of Debt |
163
|
102
|
(35)
|
44
|
(181)
|
(134)
|
23
|
(81)
|
155
|
55
|
86
|
263
|
805
|
1 964
|
2 506
|
3 157
|
2 758
|
2 407
|
1 732
|
1 258
|
1 318
|
1 004
|
742
|
324
|
99
|
(729)
|
(460)
|
(387)
|
(210)
|
82
|
493
|
593
|
441
|
601
|
273
|
158
|
340
|
183
|
450
|
469
|
225
|
542
|
1 273
|
1 830
|
2 128
|
1 915
|
962
|
628
|
668
|
782
|
1 091
|
1 056
|
593
|
532
|
(59)
|
571
|
789
|
1 036
|
1 159
|
589
|
899
|
1 825
|
2 423
|
2 272
|
2 315
|
966
|
1 490
|
1 548
|
2 044
|
2 173
|
1 873
|
1 909
|
1 146
|
1 404
|
1 152
|
2 852
|
2 883
|
2 740
|
2 770
|
1 136
|
1 341
|
1 505
|
1 797
|
2 218
|
1 851
|
1 948
|
1 785
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(75)
|
(75)
|
(115)
|
0
|
(40)
|
(90)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
0
|
(75)
|
0
|
0
|
(200)
|
(200)
|
(200)
|
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(14)
|
(14)
|
(14)
|
(21)
|
(20)
|
(20)
|
(20)
|
(12)
|
(2)
|
(38)
|
(40)
|
(58)
|
(74)
|
(60)
|
(63)
|
(83)
|
(109)
|
(131)
|
(156)
|
(78)
|
(98)
|
(289)
|
(281)
|
(354)
|
(384)
|
(233)
|
(254)
|
(281)
|
(278)
|
(302)
|
(701)
|
(805)
|
(834)
|
(811)
|
(453)
|
(343)
|
(325)
|
(313)
|
(531)
|
(545)
|
(563)
|
(687)
|
(1 492)
|
(1 894)
|
(1 906)
|
(1 872)
|
(881)
|
(507)
|
(548)
|
(515)
|
(975)
|
(985)
|
(923)
|
(884)
|
(406)
|
(849)
|
(827)
|
(818)
|
(784)
|
(320)
|
(498)
|
(1 426)
|
(1 801)
|
(1 943)
|
(1 865)
|
(1 021)
|
(685)
|
(530)
|
(439)
|
(749)
|
(708)
|
(709)
|
(965)
|
(584)
|
(674)
|
(2 043)
|
(1 820)
|
(1 822)
|
(1 834)
|
(549)
|
(571)
|
(627)
|
(863)
|
(832)
|
(870)
|
(931)
|
(1 337)
|
|
| Cash from Financing Activities |
149
N/A
|
88
-41%
|
168
+91%
|
240
+43%
|
16
-93%
|
(12)
N/A
|
(72)
-489%
|
(130)
-81%
|
116
N/A
|
56
-52%
|
35
-38%
|
157
+355%
|
682
+334%
|
1 872
+175%
|
2 462
+32%
|
3 199
+30%
|
2 766
-14%
|
2 377
-14%
|
1 676
-30%
|
1 180
-30%
|
1 220
+3%
|
715
-41%
|
523
-27%
|
32
-94%
|
(223)
N/A
|
(524)
-135%
|
(339)
+35%
|
(292)
+14%
|
(113)
+61%
|
(220)
-95%
|
(208)
+5%
|
(212)
-2%
|
(393)
-85%
|
(211)
+46%
|
(180)
+14%
|
(185)
-2%
|
15
N/A
|
(129)
N/A
|
(81)
+37%
|
(76)
+6%
|
(338)
-343%
|
(146)
+57%
|
(294)
-102%
|
(139)
+53%
|
147
N/A
|
(32)
N/A
|
80
N/A
|
(79)
N/A
|
(80)
-1%
|
67
N/A
|
(84)
N/A
|
71
N/A
|
(330)
N/A
|
(352)
-6%
|
(465)
-32%
|
(278)
+40%
|
(38)
+86%
|
219
N/A
|
374
+71%
|
270
-28%
|
402
+49%
|
399
-1%
|
621
+56%
|
963
+55%
|
1 083
+13%
|
579
-47%
|
1 638
+183%
|
1 217
-26%
|
1 804
+48%
|
1 623
-10%
|
1 165
-28%
|
1 150
-1%
|
447
-61%
|
1 086
+143%
|
744
-31%
|
1 124
+51%
|
1 063
-5%
|
918
-14%
|
936
+2%
|
586
-37%
|
770
+31%
|
878
+14%
|
934
+6%
|
1 423
+52%
|
1 016
-29%
|
1 052
+4%
|
598
-43%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
(0)
|
1
|
0
|
1
|
4
|
1
|
0
|
(13)
|
(18)
|
(14)
|
(11)
|
1
|
10
|
3
|
4
|
(2)
|
5
|
(18)
|
(18)
|
(9)
|
(19)
|
(1)
|
(4)
|
(5)
|
(5)
|
0
|
(2)
|
(0)
|
3
|
(3)
|
0
|
(3)
|
(6)
|
(2)
|
(11)
|
(12)
|
(9)
|
(15)
|
(4)
|
(3)
|
(9)
|
(6)
|
(25)
|
(16)
|
(7)
|
(3)
|
21
|
10
|
3
|
8
|
(12)
|
(12)
|
(32)
|
(36)
|
(27)
|
(26)
|
1
|
(7)
|
(8)
|
(5)
|
(21)
|
(25)
|
(22)
|
(16)
|
(21)
|
19
|
40
|
42
|
61
|
23
|
(0)
|
(5)
|
1
|
(36)
|
0
|
(15)
|
(41)
|
|
| Net Change in Cash |
(2)
N/A
|
(15)
-806%
|
121
N/A
|
224
+86%
|
119
-47%
|
100
-16%
|
37
-63%
|
(29)
N/A
|
(2)
+92%
|
(15)
-529%
|
(95)
-526%
|
(139)
-47%
|
5
N/A
|
72
+1 430%
|
74
+3%
|
151
+104%
|
55
-64%
|
348
+538%
|
2
-100%
|
(21)
N/A
|
(90)
-323%
|
(103)
-14%
|
43
N/A
|
(57)
N/A
|
30
N/A
|
(252)
N/A
|
(61)
+76%
|
(67)
-9%
|
(27)
+60%
|
(47)
-75%
|
246
N/A
|
240
-3%
|
129
-46%
|
106
-18%
|
(252)
N/A
|
(226)
+10%
|
43
N/A
|
(31)
N/A
|
97
N/A
|
86
-11%
|
11
-87%
|
72
+541%
|
(101)
N/A
|
138
N/A
|
192
+39%
|
77
-60%
|
127
+64%
|
(114)
N/A
|
(175)
-53%
|
50
N/A
|
(61)
N/A
|
116
N/A
|
241
+107%
|
227
-6%
|
97
-57%
|
131
+36%
|
(239)
N/A
|
(135)
+43%
|
(29)
+79%
|
21
N/A
|
70
+240%
|
(30)
N/A
|
39
N/A
|
364
+840%
|
559
+54%
|
150
-73%
|
292
+95%
|
(356)
N/A
|
(447)
-26%
|
(116)
+74%
|
(67)
+42%
|
85
N/A
|
(19)
N/A
|
94
N/A
|
174
+84%
|
350
+102%
|
295
-16%
|
43
-85%
|
77
+80%
|
(378)
N/A
|
(115)
+70%
|
79
N/A
|
(50)
N/A
|
711
N/A
|
191
-73%
|
276
+44%
|
288
+4%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(139)
N/A
|
(95)
+32%
|
(50)
+47%
|
(76)
-51%
|
(139)
-84%
|
(136)
+2%
|
(148)
-8%
|
(108)
+27%
|
(97)
+10%
|
(81)
+16%
|
(109)
-34%
|
(251)
-129%
|
35
N/A
|
(464)
N/A
|
(594)
-28%
|
(1 996)
-236%
|
(437)
+78%
|
(291)
+33%
|
(200)
+31%
|
(45)
+78%
|
(233)
-421%
|
(84)
+64%
|
(34)
+60%
|
(0)
+100%
|
139
N/A
|
150
+8%
|
245
+63%
|
230
-6%
|
261
+14%
|
268
+2%
|
297
+11%
|
304
+2%
|
296
-3%
|
279
-6%
|
262
-6%
|
287
+10%
|
272
-5%
|
284
+4%
|
314
+11%
|
277
-12%
|
469
+69%
|
402
-14%
|
403
+0%
|
412
+2%
|
257
-38%
|
358
+39%
|
275
-23%
|
291
+6%
|
280
-4%
|
209
-25%
|
184
-12%
|
169
-8%
|
148
-12%
|
216
+46%
|
301
+39%
|
278
-7%
|
273
-2%
|
313
+15%
|
380
+21%
|
398
+5%
|
417
+5%
|
257
-38%
|
195
-24%
|
250
+28%
|
214
-14%
|
345
+61%
|
376
+9%
|
322
-14%
|
451
+40%
|
475
+5%
|
488
+3%
|
532
+9%
|
499
-6%
|
493
-1%
|
476
-4%
|
521
+10%
|
505
-3%
|
508
+1%
|
536
+6%
|
505
-6%
|
547
+8%
|
635
+16%
|
690
+9%
|
772
+12%
|
810
+5%
|
766
-5%
|
812
+6%
|
|