Palram Industries 1990 Ltd
TASE:PLRM
Cash Flow Statement
Cash Flow Statement
Palram Industries 1990 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
22
|
29
|
32
|
27
|
24
|
22
|
25
|
23
|
25
|
19
|
11
|
12
|
19
|
45
|
61
|
69
|
55
|
43
|
31
|
21
|
5
|
10
|
28
|
48
|
68
|
68
|
55
|
35
|
20
|
17
|
23
|
22
|
25
|
29
|
28
|
34
|
32
|
39
|
29
|
26
|
21
|
21
|
23
|
28
|
47
|
50
|
55
|
51
|
42
|
42
|
59
|
63
|
65
|
60
|
50
|
39
|
36
|
39
|
38
|
29
|
19
|
3
|
(16)
|
(0)
|
17
|
43
|
127
|
198
|
254
|
303
|
258
|
229
|
209
|
185
|
185
|
147
|
159
|
127
|
135
|
175
|
176
|
215
|
241
|
258
|
250
|
243
|
227
|
|
| Depreciation & Amortization |
28
|
27
|
29
|
28
|
27
|
28
|
27
|
27
|
29
|
29
|
28
|
28
|
25
|
24
|
24
|
25
|
24
|
27
|
26
|
25
|
24
|
24
|
25
|
26
|
29
|
30
|
31
|
33
|
32
|
32
|
32
|
31
|
31
|
31
|
32
|
33
|
33
|
33
|
35
|
35
|
35
|
35
|
31
|
29
|
28
|
27
|
28
|
29
|
29
|
30
|
30
|
31
|
32
|
31
|
31
|
30
|
31
|
31
|
35
|
36
|
36
|
41
|
44
|
48
|
53
|
53
|
52
|
52
|
53
|
53
|
53
|
53
|
52
|
54
|
55
|
57
|
61
|
60
|
60
|
60
|
60
|
61
|
62
|
64
|
65
|
68
|
72
|
|
| Change in Deffered Taxes |
(1)
|
0
|
0
|
2
|
1
|
0
|
(0)
|
1
|
(1)
|
(0)
|
1
|
1
|
1
|
2
|
4
|
3
|
(1)
|
(2)
|
(4)
|
(3)
|
2
|
3
|
3
|
2
|
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(8)
|
(6)
|
(4)
|
1
|
1
|
1
|
1
|
4
|
5
|
5
|
7
|
2
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
0
|
3
|
2
|
4
|
5
|
(2)
|
(2)
|
(4)
|
(5)
|
(2)
|
(2)
|
(5)
|
(6)
|
(2)
|
(4)
|
2
|
3
|
0
|
3
|
4
|
3
|
6
|
2
|
(4)
|
(6)
|
(10)
|
(10)
|
(10)
|
(8)
|
(7)
|
(5)
|
(2)
|
(5)
|
(1)
|
(1)
|
7
|
|
| Other Non-Cash Items |
5
|
6
|
11
|
7
|
4
|
6
|
6
|
5
|
4
|
2
|
2
|
3
|
3
|
(21)
|
(25)
|
(25)
|
(15)
|
5
|
8
|
14
|
11
|
18
|
23
|
16
|
9
|
17
|
20
|
22
|
20
|
20
|
19
|
20
|
19
|
12
|
12
|
9
|
20
|
7
|
3
|
1
|
3
|
15
|
15
|
15
|
3
|
(1)
|
0
|
5
|
19
|
24
|
25
|
27
|
10
|
12
|
9
|
4
|
6
|
10
|
11
|
14
|
33
|
29
|
49
|
51
|
47
|
65
|
46
|
50
|
49
|
37
|
76
|
78
|
75
|
85
|
80
|
84
|
34
|
23
|
(6)
|
(12)
|
34
|
32
|
40
|
44
|
41
|
43
|
28
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
8
|
0
|
12
|
11
|
11
|
16
|
24
|
29
|
33
|
27
|
19
|
13
|
8
|
10
|
9
|
11
|
11
|
13
|
3
|
3
|
1
|
(1)
|
8
|
7
|
7
|
7
|
9
|
10
|
11
|
12
|
10
|
10
|
13
|
11
|
11
|
10
|
7
|
8
|
8
|
9
|
10
|
11
|
15
|
13
|
13
|
13
|
12
|
11
|
21
|
33
|
32
|
45
|
41
|
31
|
40
|
48
|
49
|
58
|
52
|
52
|
54
|
54
|
54
|
48
|
51
|
52
|
43
|
41
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
9
|
0
|
11
|
12
|
10
|
9
|
9
|
7
|
8
|
8
|
8
|
9
|
9
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
8
|
9
|
8
|
8
|
7
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
7
|
6
|
7
|
8
|
9
|
10
|
9
|
8
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
9
|
10
|
9
|
9
|
8
|
7
|
7
|
6
|
7
|
9
|
11
|
13
|
|
| Change in Working Capital |
1
|
6
|
(21)
|
(15)
|
(34)
|
(48)
|
(70)
|
(55)
|
(23)
|
(20)
|
9
|
(6)
|
(42)
|
(39)
|
(55)
|
(68)
|
(33)
|
(28)
|
(9)
|
(6)
|
(14)
|
(31)
|
(27)
|
(27)
|
(38)
|
(40)
|
(78)
|
(90)
|
(96)
|
(105)
|
(87)
|
(52)
|
8
|
19
|
21
|
(3)
|
(20)
|
(59)
|
(63)
|
(46)
|
(28)
|
3
|
6
|
(11)
|
(37)
|
(59)
|
(36)
|
(16)
|
(14)
|
(58)
|
(38)
|
(54)
|
(53)
|
(17)
|
(45)
|
(61)
|
(72)
|
(95)
|
(108)
|
(77)
|
(87)
|
(39)
|
(31)
|
0
|
28
|
28
|
58
|
28
|
(0)
|
(14)
|
(29)
|
(95)
|
(173)
|
(224)
|
(337)
|
(323)
|
(212)
|
(97)
|
21
|
86
|
50
|
(18)
|
(75)
|
(103)
|
(135)
|
(79)
|
(65)
|
|
| Cash from Operating Activities |
55
N/A
|
69
+26%
|
51
-26%
|
49
-5%
|
23
-53%
|
8
-64%
|
(13)
N/A
|
1
N/A
|
33
+2 613%
|
29
-12%
|
50
+72%
|
38
-24%
|
5
-86%
|
11
+100%
|
9
-10%
|
4
-54%
|
29
+576%
|
45
+53%
|
51
+14%
|
50
-1%
|
28
-44%
|
24
-15%
|
51
+114%
|
64
+26%
|
65
+2%
|
73
+12%
|
26
-64%
|
(5)
N/A
|
(31)
-558%
|
(44)
-42%
|
(19)
+57%
|
17
N/A
|
83
+396%
|
92
+11%
|
95
+3%
|
74
-21%
|
69
-7%
|
24
-65%
|
9
-65%
|
23
+163%
|
33
+46%
|
75
+127%
|
74
-1%
|
58
-21%
|
38
-35%
|
14
-64%
|
46
+231%
|
66
+46%
|
75
+14%
|
38
-50%
|
75
+98%
|
67
-10%
|
56
-16%
|
88
+57%
|
49
-44%
|
17
-66%
|
(0)
N/A
|
(18)
-6 091%
|
(28)
-56%
|
(2)
+93%
|
(1)
+51%
|
33
N/A
|
41
+24%
|
93
+128%
|
142
+53%
|
186
+31%
|
285
+53%
|
331
+16%
|
355
+7%
|
381
+7%
|
362
-5%
|
267
-26%
|
169
-37%
|
101
-40%
|
(21)
N/A
|
(41)
-99%
|
32
N/A
|
102
+221%
|
200
+95%
|
302
+51%
|
313
+4%
|
286
-9%
|
265
-7%
|
257
-3%
|
220
-15%
|
275
+25%
|
269
-2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(19)
|
(24)
|
(28)
|
(35)
|
(41)
|
(45)
|
(45)
|
(46)
|
(38)
|
(40)
|
(54)
|
(47)
|
(60)
|
(77)
|
(71)
|
(79)
|
(69)
|
(55)
|
(49)
|
(39)
|
(46)
|
(40)
|
(38)
|
(36)
|
(29)
|
(27)
|
(27)
|
(33)
|
(30)
|
(30)
|
(31)
|
(34)
|
(37)
|
(36)
|
(32)
|
(44)
|
(50)
|
(56)
|
(58)
|
(42)
|
(36)
|
(31)
|
(37)
|
(45)
|
(43)
|
(42)
|
(35)
|
(27)
|
(30)
|
(38)
|
(42)
|
(48)
|
(50)
|
(48)
|
(45)
|
(39)
|
(34)
|
(27)
|
(27)
|
(27)
|
(24)
|
(28)
|
(26)
|
(27)
|
(22)
|
(17)
|
(17)
|
(17)
|
(32)
|
(36)
|
(46)
|
(56)
|
(54)
|
(54)
|
(53)
|
(45)
|
(42)
|
(42)
|
(32)
|
(32)
|
(27)
|
(27)
|
(75)
|
(75)
|
(79)
|
(79)
|
(36)
|
|
| Other Items |
(7)
|
(10)
|
(3)
|
(14)
|
(7)
|
(16)
|
(17)
|
(14)
|
(35)
|
(33)
|
(35)
|
(32)
|
(16)
|
6
|
31
|
31
|
29
|
29
|
(6)
|
(6)
|
(14)
|
(6)
|
(12)
|
1
|
17
|
(4)
|
10
|
(9)
|
2
|
9
|
13
|
14
|
5
|
(2)
|
(10)
|
(8)
|
(35)
|
(18)
|
(10)
|
(12)
|
18
|
10
|
8
|
8
|
36
|
36
|
38
|
36
|
1
|
2
|
(0)
|
3
|
6
|
4
|
8
|
8
|
7
|
12
|
2
|
2
|
2
|
(5)
|
2
|
(0)
|
(0)
|
16
|
15
|
3
|
9
|
(9)
|
(7)
|
5
|
(1)
|
(18)
|
(21)
|
(23)
|
61
|
72
|
67
|
70
|
(14)
|
(5)
|
(30)
|
(32)
|
(34)
|
(80)
|
(51)
|
|
| Cash from Investing Activities |
(26)
N/A
|
(34)
-31%
|
(31)
+10%
|
(49)
-59%
|
(48)
+2%
|
(62)
-29%
|
(62)
0%
|
(60)
+2%
|
(73)
-20%
|
(73)
0%
|
(89)
-22%
|
(80)
+10%
|
(76)
+5%
|
(72)
+6%
|
(39)
+45%
|
(48)
-22%
|
(39)
+18%
|
(26)
+34%
|
(55)
-113%
|
(44)
+20%
|
(60)
-35%
|
(46)
+23%
|
(51)
-10%
|
(35)
+32%
|
(12)
+64%
|
(31)
-152%
|
(17)
+44%
|
(41)
-136%
|
(28)
+32%
|
(21)
+25%
|
(19)
+11%
|
(20)
-9%
|
(32)
-56%
|
(38)
-19%
|
(42)
-11%
|
(51)
-23%
|
(84)
-64%
|
(74)
+12%
|
(68)
+8%
|
(54)
+21%
|
(19)
+65%
|
(21)
-11%
|
(30)
-43%
|
(36)
-22%
|
(6)
+83%
|
(7)
-8%
|
2
N/A
|
9
+284%
|
(29)
N/A
|
(36)
-23%
|
(43)
-20%
|
(44)
-4%
|
(44)
+1%
|
(44)
+0%
|
(37)
+16%
|
(31)
+16%
|
(27)
+13%
|
(15)
+44%
|
(26)
-70%
|
(25)
+3%
|
(21)
+15%
|
(33)
-56%
|
(24)
+28%
|
(27)
-15%
|
(22)
+20%
|
(1)
+97%
|
(2)
-198%
|
(14)
-598%
|
(23)
-66%
|
(45)
-96%
|
(53)
-17%
|
(51)
+4%
|
(55)
-8%
|
(71)
-30%
|
(74)
-4%
|
(67)
+9%
|
18
N/A
|
30
+64%
|
35
+16%
|
38
+9%
|
(41)
N/A
|
(32)
+22%
|
(106)
-235%
|
(108)
-2%
|
(113)
-6%
|
(159)
-40%
|
(88)
+45%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
37
|
37
|
37
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(0)
|
(10)
|
3
|
17
|
11
|
39
|
19
|
12
|
8
|
(0)
|
5
|
10
|
33
|
39
|
63
|
75
|
40
|
32
|
12
|
4
|
38
|
25
|
24
|
18
|
3
|
11
|
66
|
52
|
54
|
31
|
(19)
|
0
|
(42)
|
(28)
|
(34)
|
(44)
|
10
|
20
|
53
|
16
|
(40)
|
(70)
|
(89)
|
(18)
|
(39)
|
(16)
|
(45)
|
(70)
|
(29)
|
(0)
|
4
|
(6)
|
(3)
|
(10)
|
(3)
|
23
|
35
|
53
|
61
|
49
|
67
|
19
|
(8)
|
(60)
|
(123)
|
(92)
|
(147)
|
(176)
|
(152)
|
(189)
|
(120)
|
(48)
|
(38)
|
(37)
|
(4)
|
29
|
(39)
|
(39)
|
(124)
|
(174)
|
(111)
|
(108)
|
(54)
|
(33)
|
(26)
|
(25)
|
(25)
|
|
| Cash Paid for Dividends |
(4)
|
(9)
|
(15)
|
(15)
|
(11)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(17)
|
(17)
|
(17)
|
(17)
|
(10)
|
(10)
|
0
|
0
|
0
|
(2)
|
(7)
|
(7)
|
(14)
|
(12)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
(16)
|
(9)
|
(9)
|
(9)
|
0
|
(10)
|
(10)
|
(22)
|
(22)
|
(12)
|
(12)
|
0
|
0
|
(10)
|
(10)
|
(20)
|
(20)
|
(20)
|
(20)
|
(30)
|
(30)
|
(20)
|
(20)
|
(60)
|
(60)
|
(60)
|
(60)
|
(70)
|
(70)
|
(70)
|
(70)
|
(40)
|
(40)
|
(40)
|
(40)
|
(60)
|
(90)
|
(90)
|
0
|
(130)
|
|
| Other |
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
14
|
12
|
12
|
12
|
(1)
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
1
|
(1)
|
(1)
|
(2)
|
1
|
1
|
(1)
|
(2)
|
(5)
|
(4)
|
(4)
|
(1)
|
0
|
2
|
3
|
(1)
|
(2)
|
1
|
4
|
8
|
9
|
4
|
2
|
0
|
7
|
13
|
15
|
0
|
10
|
0
|
1
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
0
|
(3)
|
(5)
|
(5)
|
(5)
|
(2)
|
(5)
|
(5)
|
(9)
|
(9)
|
(4)
|
(15)
|
(12)
|
(12)
|
(12)
|
(9)
|
(9)
|
(9)
|
(9)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
0
|
(9)
|
|
| Cash from Financing Activities |
(6)
N/A
|
(20)
-236%
|
(13)
+34%
|
39
N/A
|
37
-4%
|
68
+82%
|
54
-20%
|
11
-80%
|
7
-38%
|
13
+101%
|
17
+29%
|
22
+28%
|
46
+105%
|
38
-17%
|
54
+42%
|
64
+19%
|
30
-54%
|
21
-29%
|
11
-50%
|
3
-69%
|
35
+966%
|
26
-26%
|
23
-13%
|
17
-27%
|
1
-92%
|
2
+25%
|
56
+3 364%
|
35
-38%
|
35
+2%
|
9
-75%
|
(40)
N/A
|
(13)
+67%
|
(54)
-304%
|
(28)
+47%
|
(32)
-12%
|
(40)
-28%
|
7
N/A
|
10
+55%
|
48
+370%
|
6
-88%
|
(44)
N/A
|
(68)
-54%
|
(92)
-35%
|
(16)
+83%
|
(44)
-181%
|
(15)
+64%
|
(39)
-154%
|
(72)
-83%
|
(38)
+47%
|
(13)
+65%
|
(16)
-20%
|
(20)
-25%
|
(13)
+38%
|
(21)
-66%
|
(36)
-74%
|
(10)
+72%
|
12
N/A
|
29
+149%
|
61
+109%
|
49
-21%
|
54
+11%
|
4
-93%
|
(33)
N/A
|
(85)
-157%
|
(145)
-70%
|
(118)
+19%
|
(182)
-55%
|
(214)
-18%
|
(180)
+16%
|
(212)
-18%
|
(195)
+8%
|
(119)
+39%
|
(109)
+8%
|
(109)
+0%
|
(83)
+24%
|
(50)
+39%
|
(118)
-134%
|
(118)
0%
|
(166)
-40%
|
(216)
-30%
|
(153)
+29%
|
(150)
+2%
|
(119)
+21%
|
(128)
-8%
|
(121)
+5%
|
(121)
+1%
|
(164)
-36%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
2
|
2
|
4
|
5
|
4
|
4
|
2
|
(2)
|
(1)
|
1
|
(1)
|
1
|
(2)
|
(7)
|
(5)
|
(5)
|
(3)
|
(1)
|
1
|
3
|
4
|
4
|
3
|
4
|
1
|
0
|
(1)
|
(3)
|
1
|
6
|
10
|
11
|
9
|
4
|
1
|
1
|
0
|
3
|
7
|
8
|
8
|
6
|
1
|
(0)
|
(2)
|
1
|
4
|
2
|
2
|
(3)
|
0
|
4
|
1
|
2
|
(4)
|
(9)
|
(5)
|
(8)
|
(8)
|
(4)
|
(5)
|
2
|
3
|
(4)
|
2
|
(3)
|
8
|
12
|
9
|
14
|
9
|
15
|
6
|
4
|
2
|
1
|
(5)
|
(14)
|
(12)
|
|
| Net Change in Cash |
23
N/A
|
16
-32%
|
9
-44%
|
39
+342%
|
13
-66%
|
16
+17%
|
(21)
N/A
|
(48)
-134%
|
(31)
+36%
|
(28)
+9%
|
(17)
+40%
|
(14)
+18%
|
(21)
-53%
|
(19)
+9%
|
26
N/A
|
18
-31%
|
19
+3%
|
41
+119%
|
5
-88%
|
10
+102%
|
1
-88%
|
(3)
N/A
|
19
N/A
|
41
+124%
|
51
+24%
|
43
-16%
|
66
+53%
|
(9)
N/A
|
(19)
-123%
|
(52)
-173%
|
(74)
-42%
|
(13)
+82%
|
(2)
+84%
|
27
N/A
|
20
-25%
|
(20)
N/A
|
(7)
+65%
|
(34)
-368%
|
(2)
+93%
|
(15)
-572%
|
(21)
-41%
|
(10)
+54%
|
(47)
-383%
|
8
N/A
|
(12)
N/A
|
(5)
+57%
|
15
N/A
|
11
-28%
|
17
+56%
|
(6)
N/A
|
17
N/A
|
2
-86%
|
(2)
N/A
|
25
N/A
|
(20)
N/A
|
(22)
-10%
|
(14)
+37%
|
(7)
+50%
|
8
N/A
|
26
+236%
|
33
+25%
|
6
-81%
|
(20)
N/A
|
(28)
-43%
|
(29)
-1%
|
60
N/A
|
93
+57%
|
99
+6%
|
147
+49%
|
126
-14%
|
117
-7%
|
93
-20%
|
7
-92%
|
(82)
N/A
|
(169)
-106%
|
(146)
+14%
|
(60)
+59%
|
28
N/A
|
78
+180%
|
138
+77%
|
126
-9%
|
108
-14%
|
42
-61%
|
22
-47%
|
(20)
N/A
|
(18)
+6%
|
6
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
36
N/A
|
45
+25%
|
23
-49%
|
14
-39%
|
(18)
N/A
|
(37)
-107%
|
(57)
-54%
|
(45)
+22%
|
(5)
+90%
|
(10)
-126%
|
(3)
+70%
|
(9)
-197%
|
(55)
-491%
|
(67)
-21%
|
(61)
+8%
|
(74)
-21%
|
(39)
+47%
|
(10)
+74%
|
2
N/A
|
12
+432%
|
(18)
N/A
|
(16)
+10%
|
13
N/A
|
28
+124%
|
36
+28%
|
47
+28%
|
(1)
N/A
|
(37)
-3 204%
|
(61)
-64%
|
(73)
-20%
|
(50)
+32%
|
(17)
+66%
|
46
N/A
|
56
+23%
|
63
+11%
|
31
-51%
|
20
-37%
|
(31)
N/A
|
(50)
-58%
|
(19)
+61%
|
(3)
+83%
|
44
N/A
|
37
-17%
|
13
-63%
|
(5)
N/A
|
(29)
-481%
|
10
N/A
|
39
+280%
|
45
+16%
|
(0)
N/A
|
32
N/A
|
20
-40%
|
6
-68%
|
40
+536%
|
4
-89%
|
(22)
N/A
|
(35)
-58%
|
(45)
-30%
|
(55)
-22%
|
(29)
+48%
|
(24)
+16%
|
5
N/A
|
15
+214%
|
66
+340%
|
121
+83%
|
169
+40%
|
268
+58%
|
314
+17%
|
323
+3%
|
346
+7%
|
316
-9%
|
212
-33%
|
115
-46%
|
47
-59%
|
(73)
N/A
|
(85)
-17%
|
(10)
+88%
|
61
N/A
|
168
+177%
|
269
+60%
|
286
+6%
|
259
-10%
|
190
-27%
|
182
-4%
|
141
-23%
|
196
+39%
|
233
+19%
|
|