Israel Petrochemical Enterprises Ltd
TASE:PTCH
Cash Flow Statement
Cash Flow Statement
Israel Petrochemical Enterprises 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
28
|
39
|
72
|
90
|
89
|
119
|
105
|
114
|
120
|
101
|
89
|
37
|
41
|
39
|
60
|
(36)
|
36
|
(202)
|
(202)
|
(101)
|
(56)
|
167
|
3
|
26
|
697
|
188
|
381
|
269
|
(181)
|
(217)
|
(227)
|
(87)
|
(87)
|
(58)
|
(202)
|
(302)
|
(408)
|
(411)
|
(427)
|
(532)
|
(811)
|
(790)
|
(712)
|
(427)
|
68
|
130
|
834
|
742
|
786
|
658
|
(92)
|
(128)
|
(222)
|
(64)
|
38
|
143
|
104
|
17
|
(94)
|
(74)
|
(15)
|
(37)
|
36
|
(105)
|
(146)
|
(499)
|
(711)
|
(740)
|
(718)
|
(321)
|
(135)
|
(190)
|
(169)
|
(47)
|
11
|
1 321
|
1 419
|
1 459
|
1 486
|
354
|
281
|
132
|
187
|
78
|
79
|
25
|
(163)
|
(104)
|
|
| Depreciation & Amortization |
51
|
45
|
44
|
42
|
42
|
42
|
43
|
45
|
46
|
45
|
46
|
46
|
46
|
54
|
63
|
77
|
92
|
89
|
91
|
91
|
94
|
6
|
12
|
12
|
1
|
(26)
|
(54)
|
(79)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Change in Deffered Taxes |
(6)
|
(6)
|
(24)
|
(24)
|
(30)
|
(27)
|
(10)
|
(24)
|
(16)
|
(20)
|
(19)
|
0
|
7
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
17
|
0
|
0
|
(9)
|
(6)
|
(18)
|
(18)
|
(14)
|
(12)
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
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
|
0
|
0
|
|
| Other Non-Cash Items |
(4)
|
(2)
|
5
|
3
|
5
|
2
|
3
|
1
|
(4)
|
(17)
|
(15)
|
(5)
|
1
|
11
|
29
|
161
|
16
|
371
|
348
|
278
|
(76)
|
(158)
|
(8)
|
(19)
|
(425)
|
96
|
(111)
|
(69)
|
179
|
213
|
198
|
60
|
76
|
47
|
218
|
315
|
395
|
398
|
409
|
510
|
790
|
770
|
692
|
409
|
(87)
|
(148)
|
(850)
|
(756)
|
(792)
|
(663)
|
90
|
126
|
220
|
61
|
(41)
|
(146)
|
(108)
|
(20)
|
92
|
72
|
13
|
36
|
(37)
|
103
|
144
|
497
|
709
|
738
|
717
|
319
|
134
|
188
|
166
|
45
|
(14)
|
(1 325)
|
(1 423)
|
(1 469)
|
(1 496)
|
(364)
|
(289)
|
(136)
|
(189)
|
(80)
|
(82)
|
(29)
|
159
|
100
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
4
|
8
|
0
|
14
|
37
|
33
|
16
|
12
|
(14)
|
(14)
|
0
|
(12)
|
4
|
4
|
4
|
(0)
|
(0)
|
(0)
|
0
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
43
|
71
|
0
|
93
|
94
|
77
|
125
|
67
|
76
|
85
|
78
|
63
|
43
|
35
|
98
|
105
|
114
|
120
|
106
|
116
|
125
|
126
|
131
|
130
|
129
|
125
|
73
|
62
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
17
|
46
|
45
|
45
|
32
|
57
|
54
|
74
|
74
|
61
|
61
|
41
|
49
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
23
|
28
|
(52)
|
(18)
|
(66)
|
(106)
|
(30)
|
(67)
|
(13)
|
(87)
|
43
|
26
|
7
|
57
|
(161)
|
83
|
(2)
|
4
|
128
|
29
|
(177)
|
(173)
|
(338)
|
(91)
|
11
|
122
|
225
|
(2)
|
15
|
(91)
|
(101)
|
(91)
|
(111)
|
(127)
|
(126)
|
(107)
|
(99)
|
(87)
|
(81)
|
(62)
|
(54)
|
(10)
|
3
|
9
|
3
|
3
|
3
|
(1)
|
2
|
(0)
|
0
|
0
|
40
|
41
|
8
|
9
|
(31)
|
(31)
|
(13)
|
(20)
|
(53)
|
(52)
|
(38)
|
(35)
|
(2)
|
(2)
|
(2)
|
0
|
1
|
1
|
0
|
1
|
1
|
3
|
(9)
|
45
|
49
|
226
|
283
|
228
|
220
|
167
|
150
|
151
|
154
|
(135)
|
45
|
|
| Cash from Operating Activities |
65
N/A
|
104
+60%
|
125
+20%
|
58
-54%
|
88
+53%
|
71
-20%
|
35
-51%
|
106
+205%
|
78
-26%
|
96
+24%
|
13
-86%
|
120
+809%
|
121
+1%
|
121
0%
|
218
+81%
|
47
-79%
|
240
+412%
|
256
+7%
|
241
-6%
|
396
+64%
|
(10)
N/A
|
(163)
-1 509%
|
(167)
-3%
|
(319)
-91%
|
182
N/A
|
269
+48%
|
337
+25%
|
345
+2%
|
(4)
N/A
|
11
N/A
|
(97)
N/A
|
(110)
-13%
|
(100)
+8%
|
(120)
-20%
|
(136)
-13%
|
(135)
+1%
|
(136)
0%
|
(128)
+6%
|
(118)
+8%
|
(115)
+3%
|
(82)
+29%
|
(74)
+9%
|
(29)
+61%
|
(14)
+52%
|
(9)
+34%
|
(14)
-56%
|
(13)
+11%
|
(11)
+17%
|
(7)
+34%
|
(2)
+68%
|
(2)
+9%
|
(2)
+25%
|
(2)
-43%
|
38
N/A
|
38
+1%
|
5
-86%
|
6
+9%
|
(34)
N/A
|
(34)
N/A
|
(15)
+56%
|
(21)
-46%
|
(54)
-153%
|
(54)
+0%
|
(40)
+26%
|
(37)
+7%
|
(4)
+89%
|
(4)
-3%
|
(4)
-2%
|
(0)
+89%
|
(1)
-81%
|
(1)
-24%
|
(1)
-17%
|
(1)
+13%
|
(1)
-1%
|
0
N/A
|
(13)
N/A
|
40
N/A
|
40
-2%
|
216
+444%
|
273
+27%
|
219
-20%
|
217
-1%
|
165
-24%
|
147
-11%
|
147
0%
|
150
+2%
|
(139)
N/A
|
41
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16)
|
(17)
|
(20)
|
(37)
|
(77)
|
(140)
|
(194)
|
(254)
|
(279)
|
(402)
|
(478)
|
(519)
|
(536)
|
(420)
|
(348)
|
(268)
|
(182)
|
(130)
|
(88)
|
(55)
|
(66)
|
4
|
18
|
24
|
(1)
|
7
|
15
|
17
|
(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
|
0
|
|
| Other Items |
17
|
16
|
9
|
(23)
|
(68)
|
12
|
4
|
(29)
|
(5)
|
(89)
|
(118)
|
124
|
178
|
(581)
|
(530)
|
(861)
|
(879)
|
(377)
|
(448)
|
(749)
|
(727)
|
(568)
|
(519)
|
(101)
|
(79)
|
(80)
|
(80)
|
(54)
|
(12)
|
(9)
|
30
|
40
|
39
|
37
|
(7)
|
(7)
|
230
|
235
|
145
|
176
|
(104)
|
(109)
|
(12)
|
(42)
|
5
|
10
|
35
|
35
|
32
|
26
|
2
|
1
|
1
|
173
|
172
|
213
|
212
|
41
|
41
|
14
|
14
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
(568)
|
(568)
|
(568)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(159)
|
|
| Cash from Investing Activities |
1
N/A
|
(2)
N/A
|
(11)
-541%
|
(59)
-445%
|
(144)
-143%
|
(128)
+12%
|
(190)
-49%
|
(283)
-49%
|
(284)
0%
|
(491)
-73%
|
(595)
-21%
|
(395)
+34%
|
(358)
+9%
|
(1 001)
-180%
|
(878)
+12%
|
(1 130)
-29%
|
(1 061)
+6%
|
(506)
+52%
|
(536)
-6%
|
(804)
-50%
|
(794)
+1%
|
(564)
+29%
|
(502)
+11%
|
(77)
+85%
|
(79)
-3%
|
(73)
+8%
|
(65)
+10%
|
(37)
+43%
|
(13)
+65%
|
(11)
+19%
|
29
N/A
|
39
+38%
|
38
-2%
|
37
-4%
|
(7)
N/A
|
(7)
+4%
|
230
N/A
|
235
+2%
|
145
-38%
|
176
+21%
|
(104)
N/A
|
(109)
-4%
|
(12)
+89%
|
(42)
-240%
|
4
N/A
|
10
+130%
|
35
+242%
|
35
0%
|
32
-9%
|
26
-18%
|
2
-94%
|
1
-71%
|
1
+78%
|
173
+19 272%
|
172
0%
|
213
+24%
|
212
0%
|
41
-81%
|
41
N/A
|
14
-66%
|
14
N/A
|
14
N/A
|
14
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+117%
|
1
N/A
|
1
N/A
|
0
-46%
|
0
N/A
|
0
N/A
|
(568)
N/A
|
(568)
N/A
|
(568)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+13%
|
(0)
N/A
|
0
N/A
|
(159)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
228
|
35
|
35
|
35
|
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 |
(42)
|
(45)
|
(34)
|
39
|
88
|
155
|
260
|
374
|
404
|
535
|
705
|
1 257
|
1 274
|
1 270
|
1 275
|
664
|
565
|
417
|
117
|
284
|
432
|
411
|
519
|
278
|
135
|
5
|
(67)
|
56
|
11
|
198
|
218
|
40
|
186
|
0
|
38
|
(21)
|
(30)
|
(30)
|
(91)
|
(34)
|
(42)
|
(42)
|
(39)
|
(17)
|
0
|
0
|
(25)
|
(25)
|
(25)
|
(25)
|
0
|
0
|
0
|
(211)
|
(211)
|
(179)
|
(218)
|
(7)
|
(7)
|
(39)
|
7
|
40
|
40
|
40
|
36
|
4
|
4
|
4
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
581
|
531
|
530
|
362
|
(265)
|
(215)
|
0
|
(170)
|
(151)
|
(151)
|
(151)
|
201
|
228
|
|
| Cash Paid for Dividends |
0
|
0
|
(56)
|
(56)
|
(56)
|
(56)
|
0
|
(157)
|
(157)
|
(157)
|
(157)
|
0
|
0
|
(24)
|
(24)
|
(212)
|
(187)
|
0
|
(262)
|
(75)
|
0
|
(75)
|
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
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(211)
|
0
|
0
|
(211)
|
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
|
(38)
|
0
|
0
|
0
|
39
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(62)
|
(110)
|
|
| Cash from Financing Activities |
(42)
N/A
|
(45)
-5%
|
(91)
-103%
|
(18)
+80%
|
32
N/A
|
99
+210%
|
260
+163%
|
216
-17%
|
247
+14%
|
377
+53%
|
548
+45%
|
1 257
+130%
|
1 274
+1%
|
1 473
+16%
|
1 286
-13%
|
488
-62%
|
391
-20%
|
38
-90%
|
(145)
N/A
|
209
N/A
|
357
+70%
|
460
+29%
|
643
+40%
|
402
-38%
|
(77)
N/A
|
(207)
-170%
|
(279)
-35%
|
(156)
+44%
|
11
N/A
|
198
+1 734%
|
218
+10%
|
40
-82%
|
186
+367%
|
0
-100%
|
38
+18 800%
|
(21)
N/A
|
(30)
-41%
|
(30)
N/A
|
(91)
-203%
|
(34)
+63%
|
(42)
-25%
|
(42)
N/A
|
(39)
+7%
|
(17)
+57%
|
0
N/A
|
0
N/A
|
(24)
N/A
|
(24)
N/A
|
(24)
0%
|
(24)
+0%
|
0
N/A
|
1
+25%
|
1
+60%
|
(210)
N/A
|
(210)
+0%
|
(217)
-3%
|
(218)
0%
|
(7)
+97%
|
(7)
-1%
|
0
N/A
|
7
+4 053%
|
40
+450%
|
40
0%
|
40
0%
|
37
-7%
|
4
-89%
|
4
N/A
|
4
N/A
|
0
-94%
|
0
+3%
|
1
+98%
|
1
+59%
|
1
+2%
|
1
+28%
|
(0)
N/A
|
581
N/A
|
531
-9%
|
530
0%
|
362
-32%
|
(265)
N/A
|
(215)
+19%
|
(215)
N/A
|
(170)
+21%
|
(151)
+11%
|
(151)
+0%
|
(151)
+0%
|
139
N/A
|
118
-15%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(55)
|
(72)
|
(58)
|
7
|
(87)
|
(74)
|
(150)
|
(143)
|
(48)
|
(24)
|
48
|
19
|
(3)
|
13
|
(3)
|
(5)
|
18
|
13
|
21
|
21
|
2
|
(2)
|
(1)
|
0
|
(5)
|
(6)
|
(13)
|
(17)
|
(12)
|
(6)
|
(4)
|
(2)
|
0
|
1
|
(0)
|
(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
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
|
| Net Change in Cash |
24
N/A
|
58
+142%
|
23
-60%
|
(19)
N/A
|
(24)
-25%
|
42
N/A
|
104
+148%
|
39
-63%
|
42
+7%
|
(17)
N/A
|
(35)
-102%
|
942
N/A
|
982
+4%
|
521
-47%
|
568
+9%
|
(588)
N/A
|
(516)
+12%
|
(287)
+44%
|
(591)
-106%
|
(341)
+42%
|
(496)
-45%
|
(290)
+41%
|
23
N/A
|
26
+11%
|
23
-9%
|
3
-88%
|
(9)
N/A
|
147
N/A
|
12
-92%
|
211
+1 613%
|
171
-19%
|
(9)
N/A
|
127
N/A
|
(86)
N/A
|
(106)
-24%
|
(163)
-54%
|
59
N/A
|
70
+18%
|
(77)
N/A
|
10
N/A
|
(240)
N/A
|
(231)
+4%
|
(85)
+63%
|
(74)
+12%
|
(4)
+94%
|
(3)
+25%
|
(2)
+34%
|
(1)
+71%
|
(0)
+63%
|
(2)
-579%
|
(0)
+93%
|
(1)
-400%
|
(0)
+8%
|
(0)
+78%
|
0
N/A
|
1
N/A
|
0
-48%
|
0
-15%
|
0
-25%
|
(1)
N/A
|
(0)
+68%
|
(0)
-26%
|
(0)
+35%
|
(0)
+9%
|
(0)
-192%
|
(0)
+81%
|
(0)
-123%
|
(0)
-46%
|
0
N/A
|
(0)
N/A
|
(0)
+23%
|
0
N/A
|
(0)
N/A
|
(0)
-3 000%
|
0
N/A
|
0
+6 150%
|
3
+2 670%
|
2
-29%
|
10
+326%
|
10
-9%
|
5
-47%
|
2
-53%
|
(3)
N/A
|
(3)
-1%
|
(3)
+3%
|
1
N/A
|
1
-9%
|
0
-54%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
50
N/A
|
87
+75%
|
105
+21%
|
21
-80%
|
12
-45%
|
(69)
N/A
|
(160)
-131%
|
(148)
+7%
|
(201)
-36%
|
(306)
-52%
|
(464)
-52%
|
(399)
+14%
|
(415)
-4%
|
(300)
+28%
|
(130)
+57%
|
(221)
-71%
|
59
N/A
|
126
+116%
|
153
+21%
|
341
+123%
|
(77)
N/A
|
(158)
-107%
|
(149)
+6%
|
(294)
-97%
|
181
N/A
|
276
+52%
|
352
+28%
|
362
+3%
|
(5)
N/A
|
9
N/A
|
(98)
N/A
|
(111)
-13%
|
(100)
+9%
|
(121)
-20%
|
(136)
-13%
|
(135)
+1%
|
(136)
0%
|
(128)
+6%
|
(118)
+8%
|
(115)
+3%
|
(82)
+29%
|
(74)
+9%
|
(29)
+61%
|
(14)
+52%
|
(9)
+34%
|
(14)
-57%
|
(13)
+12%
|
(11)
+17%
|
(7)
+34%
|
(2)
+68%
|
(2)
+9%
|
(2)
+25%
|
(2)
-43%
|
38
N/A
|
38
+1%
|
5
-86%
|
6
+9%
|
(34)
N/A
|
(34)
N/A
|
(15)
+56%
|
(21)
-46%
|
(54)
-153%
|
(54)
+0%
|
(40)
+26%
|
(37)
+7%
|
(4)
+89%
|
(4)
-3%
|
(4)
-2%
|
(0)
+89%
|
(1)
-81%
|
(1)
-24%
|
(1)
-17%
|
(1)
+13%
|
(1)
-1%
|
0
N/A
|
(13)
N/A
|
40
N/A
|
40
-2%
|
216
+444%
|
273
+27%
|
219
-20%
|
217
-1%
|
165
-24%
|
147
-11%
|
147
0%
|
150
+2%
|
(139)
N/A
|
41
N/A
|
|