Electra Ltd
TASE:ELTR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
Electra Ltd
TASE:ELTR
|
IL |
Cash Flow Statement
Cash Flow Statement
Electra Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
65
|
67
|
72
|
72
|
74
|
78
|
79
|
106
|
141
|
202
|
279
|
314
|
351
|
361
|
261
|
212
|
188
|
176
|
211
|
296
|
116
|
95
|
77
|
(15)
|
107
|
93
|
120
|
149
|
150
|
160
|
152
|
130
|
129
|
118
|
111
|
107
|
107
|
107
|
104
|
153
|
153
|
156
|
161
|
122
|
127
|
143
|
146
|
146
|
146
|
147
|
151
|
163
|
159
|
150
|
159
|
159
|
180
|
185
|
187
|
189
|
182
|
186
|
183
|
246
|
246
|
241
|
241
|
179
|
181
|
191
|
212
|
214
|
227
|
233
|
299
|
340
|
345
|
346
|
277
|
257
|
243
|
257
|
255
|
247
|
260
|
255
|
260
|
229
|
215
|
|
| Depreciation & Amortization |
40
|
38
|
43
|
43
|
46
|
47
|
47
|
50
|
58
|
10
|
4
|
(4)
|
21
|
22
|
21
|
26
|
27
|
30
|
31
|
29
|
30
|
28
|
27
|
27
|
27
|
27
|
28
|
28
|
28
|
27
|
27
|
26
|
27
|
26
|
27
|
28
|
32
|
34
|
38
|
40
|
41
|
41
|
41
|
42
|
42
|
44
|
46
|
47
|
48
|
48
|
50
|
50
|
57
|
64
|
68
|
74
|
74
|
76
|
77
|
79
|
79
|
106
|
134
|
159
|
182
|
184
|
183
|
185
|
195
|
205
|
242
|
282
|
323
|
362
|
372
|
385
|
393
|
393
|
400
|
406
|
410
|
417
|
418
|
423
|
420
|
427
|
439
|
446
|
458
|
|
| Change in Deffered Taxes |
3
|
0
|
(4)
|
(3)
|
(7)
|
(2)
|
4
|
5
|
6
|
38
|
60
|
75
|
67
|
86
|
87
|
77
|
80
|
56
|
16
|
8
|
8
|
16
|
28
|
37
|
19
|
8
|
15
|
3
|
(5)
|
3
|
8
|
23
|
28
|
25
|
22
|
19
|
12
|
12
|
9
|
12
|
22
|
4
|
(1)
|
(7)
|
(2)
|
26
|
34
|
35
|
18
|
13
|
7
|
7
|
(7)
|
(11)
|
(17)
|
(21)
|
1
|
(2)
|
10
|
13
|
2
|
8
|
2
|
10
|
14
|
9
|
17
|
(27)
|
(67)
|
(74)
|
(67)
|
(29)
|
8
|
20
|
18
|
21
|
47
|
35
|
27
|
27
|
(1)
|
(22)
|
(29)
|
(33)
|
(27)
|
7
|
(10)
|
(31)
|
(47)
|
|
| 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
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
12
|
0
|
3
|
0
|
9
|
0
|
5
|
15
|
19
|
|
| Other Non-Cash Items |
(7)
|
(3)
|
(15)
|
(22)
|
(28)
|
(45)
|
(42)
|
(65)
|
(131)
|
(189)
|
(279)
|
(315)
|
(375)
|
(381)
|
(261)
|
(217)
|
(122)
|
(84)
|
(77)
|
(165)
|
129
|
75
|
67
|
202
|
53
|
(16)
|
(50)
|
(100)
|
(31)
|
(77)
|
(86)
|
(69)
|
(36)
|
(33)
|
(19)
|
2
|
(7)
|
38
|
25
|
(36)
|
(38)
|
(40)
|
(18)
|
18
|
(26)
|
(53)
|
(52)
|
(28)
|
(151)
|
(152)
|
(179)
|
(212)
|
(71)
|
(64)
|
(49)
|
(50)
|
(34)
|
(129)
|
(99)
|
(86)
|
(101)
|
12
|
7
|
(84)
|
(91)
|
(81)
|
(113)
|
(10)
|
(17)
|
(209)
|
(194)
|
(745)
|
(715)
|
(1 032)
|
(1 221)
|
(923)
|
(1 032)
|
(760)
|
(582)
|
(343)
|
(218)
|
(88)
|
(237)
|
(234)
|
(178)
|
(378)
|
(244)
|
(267)
|
(321)
|
|
| 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
|
21
|
28
|
42
|
48
|
40
|
42
|
34
|
36
|
27
|
25
|
0
|
24
|
27
|
27
|
30
|
21
|
25
|
24
|
46
|
49
|
46
|
44
|
30
|
33
|
26
|
30
|
20
|
23
|
28
|
27
|
54
|
48
|
56
|
56
|
49
|
42
|
38
|
53
|
47
|
64
|
66
|
104
|
102
|
105
|
125
|
148
|
153
|
159
|
139
|
82
|
114
|
117
|
134
|
147
|
124
|
118
|
111
|
80
|
84
|
109
|
133
|
114
|
0
|
91
|
112
|
116
|
|
| 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
|
30
|
52
|
55
|
67
|
41
|
34
|
34
|
34
|
35
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
14
|
25
|
37
|
56
|
21
|
14
|
25
|
19
|
10
|
31
|
(10)
|
(24)
|
(82)
|
(177)
|
(237)
|
(136)
|
(320)
|
(227)
|
(252)
|
(257)
|
(143)
|
(23)
|
99
|
(6)
|
34
|
4
|
(87)
|
(58)
|
(65)
|
46
|
46
|
7
|
(93)
|
(160)
|
(84)
|
(76)
|
91
|
43
|
37
|
25
|
51
|
11
|
(39)
|
(20)
|
(2)
|
(94)
|
35
|
(82)
|
53
|
118
|
2
|
152
|
86
|
58
|
151
|
32
|
37
|
35
|
(54)
|
(81)
|
(180)
|
(323)
|
(203)
|
2
|
39
|
245
|
175
|
151
|
222
|
(67)
|
10
|
(36)
|
(23)
|
100
|
289
|
95
|
(97)
|
(276)
|
(540)
|
(441)
|
(277)
|
(63)
|
(241)
|
(284)
|
(58)
|
(175)
|
(20)
|
113
|
78
|
|
| Cash from Operating Activities |
115
N/A
|
126
+10%
|
133
+6%
|
146
+9%
|
107
-27%
|
91
-15%
|
113
+24%
|
114
+1%
|
83
-27%
|
91
+10%
|
54
-41%
|
46
-14%
|
(18)
N/A
|
(89)
-396%
|
(129)
-45%
|
(39)
+70%
|
(147)
-277%
|
(51)
+66%
|
(72)
-42%
|
(89)
-24%
|
140
N/A
|
190
+36%
|
298
+57%
|
245
-18%
|
240
-2%
|
117
-51%
|
27
-77%
|
22
-18%
|
77
+250%
|
159
+106%
|
146
-8%
|
116
-21%
|
55
-52%
|
(24)
N/A
|
56
N/A
|
80
+42%
|
235
+194%
|
234
0%
|
213
-9%
|
193
-9%
|
230
+19%
|
173
-25%
|
143
-17%
|
156
+9%
|
140
-10%
|
65
-54%
|
208
+220%
|
119
-43%
|
113
-5%
|
175
+55%
|
32
-82%
|
161
+407%
|
224
+39%
|
197
-12%
|
312
+59%
|
194
-38%
|
258
+33%
|
164
-37%
|
122
-26%
|
114
-6%
|
(17)
N/A
|
(11)
+38%
|
123
N/A
|
333
+171%
|
390
+17%
|
598
+54%
|
504
-16%
|
477
-5%
|
514
+8%
|
46
-91%
|
204
+342%
|
(313)
N/A
|
(180)
+43%
|
(316)
-76%
|
(243)
+23%
|
(83)
+66%
|
(344)
-316%
|
(263)
+23%
|
(416)
-58%
|
(94)
+77%
|
157
N/A
|
502
+219%
|
167
-67%
|
119
-29%
|
417
+251%
|
136
-67%
|
424
+211%
|
490
+16%
|
383
-22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(151)
|
(227)
|
(379)
|
(465)
|
(659)
|
(562)
|
(423)
|
(426)
|
(279)
|
(503)
|
(585)
|
(883)
|
(1 041)
|
(2 173)
|
(4 178)
|
(4 975)
|
(4 883)
|
(3 530)
|
(1 472)
|
(443)
|
(381)
|
(410)
|
(401)
|
(245)
|
(156)
|
(46)
|
(38)
|
(26)
|
(116)
|
(103)
|
(91)
|
(94)
|
(88)
|
(30)
|
(21)
|
(12)
|
(41)
|
(37)
|
(37)
|
(40)
|
(44)
|
(43)
|
(40)
|
(41)
|
(36)
|
(43)
|
(47)
|
(47)
|
(50)
|
(65)
|
(80)
|
(83)
|
(86)
|
(91)
|
(95)
|
(102)
|
(122)
|
(106)
|
(98)
|
(104)
|
(105)
|
(117)
|
(221)
|
(264)
|
(279)
|
(317)
|
(216)
|
(178)
|
(155)
|
(106)
|
(150)
|
(150)
|
(184)
|
(206)
|
(175)
|
(196)
|
(160)
|
(156)
|
(158)
|
(175)
|
(204)
|
(245)
|
(300)
|
(332)
|
(382)
|
(426)
|
(449)
|
(409)
|
(397)
|
|
| Other Items |
136
|
152
|
120
|
114
|
19
|
(67)
|
(183)
|
(196)
|
(428)
|
(431)
|
(325)
|
(395)
|
(117)
|
(56)
|
(206)
|
(424)
|
(89)
|
(105)
|
102
|
536
|
170
|
231
|
261
|
(213)
|
(210)
|
(450)
|
(459)
|
(49)
|
187
|
175
|
108
|
25
|
(11)
|
(189)
|
(215)
|
(197)
|
(122)
|
(82)
|
(42)
|
87
|
(20)
|
(53)
|
(20)
|
(98)
|
70
|
112
|
90
|
9
|
9
|
5
|
(34)
|
(25)
|
(67)
|
(194)
|
(234)
|
(194)
|
(194)
|
(93)
|
(44)
|
1
|
77
|
(60)
|
(86)
|
(10)
|
(43)
|
80
|
101
|
3
|
5
|
8
|
(56)
|
(175)
|
(334)
|
(318)
|
(28)
|
76
|
102
|
228
|
(16)
|
26
|
106
|
57
|
64
|
(14)
|
(149)
|
(279)
|
(275)
|
(221)
|
(93)
|
|
| Cash from Investing Activities |
(16)
N/A
|
(75)
-379%
|
(259)
-247%
|
(351)
-35%
|
(640)
-82%
|
(630)
+2%
|
(606)
+4%
|
(622)
-3%
|
(707)
-14%
|
(933)
-32%
|
(910)
+2%
|
(1 278)
-40%
|
(1 157)
+9%
|
(2 229)
-93%
|
(4 384)
-97%
|
(5 398)
-23%
|
(4 971)
+8%
|
(3 635)
+27%
|
(1 371)
+62%
|
94
N/A
|
(211)
N/A
|
(179)
+15%
|
(140)
+22%
|
(457)
-228%
|
(366)
+20%
|
(496)
-36%
|
(497)
0%
|
(75)
+85%
|
71
N/A
|
72
+2%
|
18
-76%
|
(69)
N/A
|
(99)
-42%
|
(218)
-121%
|
(237)
-8%
|
(210)
+11%
|
(163)
+22%
|
(119)
+27%
|
(79)
+34%
|
47
N/A
|
(64)
N/A
|
(96)
-50%
|
(60)
+37%
|
(138)
-129%
|
34
N/A
|
69
+100%
|
44
-37%
|
(38)
N/A
|
(40)
-8%
|
(60)
-48%
|
(113)
-90%
|
(108)
+5%
|
(153)
-42%
|
(285)
-86%
|
(330)
-16%
|
(296)
+10%
|
(317)
-7%
|
(199)
+37%
|
(142)
+28%
|
(103)
+28%
|
(28)
+73%
|
(177)
-540%
|
(307)
-73%
|
(274)
+11%
|
(322)
-18%
|
(238)
+26%
|
(115)
+52%
|
(175)
-52%
|
(150)
+14%
|
(98)
+35%
|
(206)
-111%
|
(325)
-57%
|
(518)
-60%
|
(523)
-1%
|
(203)
+61%
|
(120)
+41%
|
(58)
+51%
|
72
N/A
|
(174)
N/A
|
(149)
+14%
|
(98)
+34%
|
(189)
-93%
|
(236)
-25%
|
(346)
-47%
|
(531)
-53%
|
(705)
-33%
|
(724)
-3%
|
(629)
+13%
|
(490)
+22%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
0
|
3
|
3
|
3
|
3
|
(0)
|
121
|
121
|
121
|
121
|
0
|
91
|
93
|
93
|
150
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
62
|
62
|
62
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(6)
|
(7)
|
(7)
|
(6)
|
(3)
|
(5)
|
(5)
|
(5)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(7)
|
(39)
|
(50)
|
(42)
|
(35)
|
(6)
|
(34)
|
144
|
143
|
120
|
137
|
(175)
|
(50)
|
(212)
|
(203)
|
(69)
|
(203)
|
(78)
|
(73)
|
(89)
|
(74)
|
(55)
|
(60)
|
(103)
|
(50)
|
(89)
|
(84)
|
(45)
|
(125)
|
(95)
|
(98)
|
|
| Net Issuance of Debt |
118
|
142
|
284
|
345
|
515
|
496
|
464
|
685
|
577
|
793
|
801
|
1 101
|
1 211
|
2 306
|
4 739
|
5 509
|
5 448
|
4 117
|
1 691
|
285
|
89
|
72
|
(45)
|
(153)
|
(376)
|
(371)
|
(367)
|
(256)
|
(28)
|
(82)
|
(0)
|
88
|
65
|
340
|
151
|
106
|
113
|
(79)
|
73
|
42
|
(105)
|
(109)
|
(50)
|
(107)
|
50
|
189
|
(15)
|
44
|
137
|
(35)
|
(9)
|
181
|
71
|
43
|
129
|
69
|
79
|
237
|
135
|
(9)
|
174
|
145
|
267
|
156
|
82
|
34
|
(119)
|
(20)
|
30
|
262
|
369
|
1 036
|
772
|
993
|
816
|
377
|
555
|
422
|
543
|
296
|
126
|
(41)
|
235
|
520
|
512
|
675
|
465
|
311
|
489
|
|
| Cash Paid for Dividends |
(12)
|
(12)
|
(12)
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(82)
|
(82)
|
(122)
|
(82)
|
(85)
|
(86)
|
(86)
|
(86)
|
(83)
|
(83)
|
(90)
|
(90)
|
(94)
|
|
| Other |
0
|
2
|
2
|
7
|
(3)
|
12
|
19
|
17
|
(12)
|
(25)
|
(32)
|
(34)
|
(3)
|
(6)
|
(7)
|
(7)
|
(16)
|
0
|
0
|
(17)
|
(36)
|
(36)
|
(71)
|
(65)
|
(35)
|
129
|
164
|
123
|
(40)
|
(41)
|
(41)
|
(40)
|
(41)
|
(92)
|
(92)
|
(53)
|
(51)
|
(1)
|
(51)
|
(51)
|
(50)
|
(50)
|
(70)
|
(70)
|
(70)
|
(71)
|
(64)
|
(64)
|
(64)
|
(65)
|
(67)
|
(72)
|
(72)
|
(103)
|
(75)
|
(102)
|
(110)
|
(86)
|
(109)
|
(77)
|
(103)
|
(105)
|
(87)
|
(97)
|
(97)
|
(88)
|
(101)
|
(123)
|
(89)
|
(157)
|
(331)
|
(114)
|
(155)
|
(88)
|
99
|
(43)
|
(4)
|
(10)
|
(1)
|
(11)
|
(9)
|
(6)
|
(50)
|
262
|
259
|
261
|
330
|
(34)
|
(34)
|
|
| Cash from Financing Activities |
105
N/A
|
132
+25%
|
277
+110%
|
340
+22%
|
500
+47%
|
497
-1%
|
468
-6%
|
823
+76%
|
686
-17%
|
889
+30%
|
890
+0%
|
1 067
+20%
|
1 299
+22%
|
2 393
+84%
|
4 825
+102%
|
5 652
+17%
|
5 489
-3%
|
4 161
-24%
|
1 736
-58%
|
238
-86%
|
54
-77%
|
36
-32%
|
(116)
N/A
|
(188)
-63%
|
(349)
-86%
|
(179)
+49%
|
(141)
+22%
|
(70)
+50%
|
(69)
+2%
|
(125)
-81%
|
(44)
+64%
|
44
N/A
|
20
-55%
|
246
+1 131%
|
55
-78%
|
51
-7%
|
60
+18%
|
(82)
N/A
|
23
N/A
|
(9)
N/A
|
(156)
-1 670%
|
(160)
-2%
|
(121)
+24%
|
(178)
-47%
|
(26)
+85%
|
112
N/A
|
(86)
N/A
|
(27)
+69%
|
69
N/A
|
(104)
N/A
|
(80)
+23%
|
104
N/A
|
(4)
N/A
|
(61)
-1 585%
|
54
N/A
|
(33)
N/A
|
(31)
+4%
|
151
N/A
|
18
-88%
|
(125)
N/A
|
21
N/A
|
(2)
N/A
|
145
N/A
|
53
-64%
|
(49)
N/A
|
90
N/A
|
(77)
N/A
|
(24)
+69%
|
77
N/A
|
(70)
N/A
|
(12)
+83%
|
709
N/A
|
413
-42%
|
836
+102%
|
712
-15%
|
216
-70%
|
395
+83%
|
241
-39%
|
346
+43%
|
148
-57%
|
(28)
N/A
|
(236)
-742%
|
49
N/A
|
608
+1 140%
|
604
-1%
|
808
+34%
|
580
-28%
|
92
-84%
|
263
+187%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
3
|
4
|
4
|
2
|
3
|
1
|
2
|
1
|
(2)
|
1
|
2
|
(1)
|
0
|
(3)
|
5
|
3
|
4
|
(7)
|
(36)
|
(34)
|
(44)
|
(19)
|
(7)
|
(6)
|
(4)
|
(2)
|
9
|
10
|
(13)
|
2
|
3
|
(1)
|
1
|
9
|
7
|
18
|
(3)
|
(10)
|
(14)
|
(21)
|
(15)
|
(14)
|
(7)
|
(9)
|
(3)
|
(2)
|
(5)
|
1
|
(4)
|
(7)
|
(26)
|
(28)
|
(27)
|
(21)
|
(2)
|
(2)
|
(1)
|
3
|
2
|
(1)
|
1
|
(4)
|
(3)
|
(6)
|
(7)
|
(2)
|
(6)
|
(0)
|
(9)
|
(10)
|
(6)
|
(15)
|
(17)
|
(15)
|
(4)
|
(3)
|
12
|
17
|
2
|
7
|
(0)
|
(11)
|
(7)
|
(6)
|
(10)
|
4
|
(5)
|
(9)
|
(9)
|
|
| Net Change in Cash |
208
N/A
|
188
-10%
|
155
-17%
|
136
-12%
|
(30)
N/A
|
(41)
-37%
|
(25)
+40%
|
316
N/A
|
60
-81%
|
48
-20%
|
36
-26%
|
(166)
N/A
|
125
N/A
|
72
-43%
|
317
+342%
|
218
-31%
|
375
+72%
|
468
+25%
|
258
-45%
|
208
-19%
|
(61)
N/A
|
29
N/A
|
36
+26%
|
(407)
N/A
|
(480)
-18%
|
(560)
-17%
|
(602)
-8%
|
(114)
+81%
|
66
N/A
|
108
+63%
|
123
+14%
|
90
-27%
|
(22)
N/A
|
13
N/A
|
(118)
N/A
|
(61)
+48%
|
129
N/A
|
24
-81%
|
143
+493%
|
210
+47%
|
(5)
N/A
|
(96)
-1 814%
|
(45)
+53%
|
(169)
-279%
|
146
N/A
|
244
+68%
|
160
-34%
|
56
-65%
|
138
+148%
|
4
-97%
|
(188)
N/A
|
130
N/A
|
40
-69%
|
(170)
N/A
|
36
N/A
|
(138)
N/A
|
(90)
+35%
|
119
N/A
|
(0)
N/A
|
(115)
-57 516%
|
(24)
+80%
|
(194)
-725%
|
(43)
+78%
|
106
N/A
|
11
-89%
|
448
+3 898%
|
306
-32%
|
278
-9%
|
433
+56%
|
(132)
N/A
|
(21)
+84%
|
57
N/A
|
(301)
N/A
|
(19)
+94%
|
262
N/A
|
10
-96%
|
6
-45%
|
67
+1 052%
|
(242)
N/A
|
(89)
+63%
|
31
N/A
|
66
+115%
|
(27)
N/A
|
374
N/A
|
480
+28%
|
243
-49%
|
275
+13%
|
(56)
N/A
|
147
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(36)
N/A
|
(101)
-178%
|
(246)
-144%
|
(320)
-30%
|
(552)
-73%
|
(471)
+15%
|
(311)
+34%
|
(312)
0%
|
(196)
+37%
|
(412)
-110%
|
(531)
-29%
|
(837)
-58%
|
(1 059)
-27%
|
(2 262)
-114%
|
(4 308)
-90%
|
(5 014)
-16%
|
(5 030)
0%
|
(3 581)
+29%
|
(1 544)
+57%
|
(532)
+66%
|
(241)
+55%
|
(220)
+9%
|
(102)
+53%
|
0
N/A
|
84
+41 700%
|
71
-16%
|
(12)
N/A
|
(4)
+64%
|
(40)
-863%
|
56
N/A
|
56
N/A
|
22
-61%
|
(33)
N/A
|
(53)
-63%
|
35
N/A
|
68
+91%
|
194
+188%
|
197
+2%
|
176
-11%
|
153
-13%
|
186
+22%
|
130
-30%
|
104
-21%
|
115
+11%
|
104
-9%
|
22
-79%
|
161
+643%
|
72
-56%
|
63
-12%
|
110
+74%
|
(48)
N/A
|
78
N/A
|
138
+76%
|
106
-23%
|
217
+105%
|
91
-58%
|
136
+49%
|
58
-58%
|
24
-59%
|
10
-56%
|
(122)
N/A
|
(128)
-5%
|
(98)
+23%
|
69
N/A
|
111
+60%
|
281
+153%
|
288
+2%
|
299
+4%
|
359
+20%
|
(60)
N/A
|
54
N/A
|
(462)
N/A
|
(363)
+21%
|
(522)
-44%
|
(418)
+20%
|
(278)
+33%
|
(504)
-81%
|
(419)
+17%
|
(574)
-37%
|
(270)
+53%
|
(47)
+83%
|
256
N/A
|
(134)
N/A
|
(213)
-59%
|
35
N/A
|
(289)
N/A
|
(26)
+91%
|
81
N/A
|
(14)
N/A
|
|