King's Town Construction Co Ltd
TWSE:2524
Cash Flow Statement
Cash Flow Statement
King's Town Construction Co Ltd
| 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 |
1 209
|
1 069
|
1 024
|
1 084
|
814
|
827
|
819
|
776
|
614
|
587
|
593
|
644
|
698
|
688
|
809
|
751
|
599
|
554
|
316
|
362
|
520
|
582
|
634
|
730
|
943
|
1 023
|
1 226
|
991
|
828
|
799
|
702
|
878
|
1 427
|
1 533
|
1 790
|
2 249
|
1 826
|
1 640
|
1 357
|
1 177
|
1 194
|
1 172
|
1 010
|
609
|
354
|
305
|
215
|
327
|
636
|
652
|
801
|
881
|
856
|
1 022
|
890
|
826
|
547
|
826
|
1 188
|
1 353
|
1 803
|
1 734
|
1 781
|
1 948
|
1 933
|
1 900
|
2 049
|
1 776
|
1 927
|
1 774
|
1 412
|
1 192
|
1 160
|
964
|
788
|
932
|
495
|
653
|
1 042
|
1 257
|
3 141
|
3 508
|
3 239
|
2 875
|
|
| Depreciation & Amortization |
6
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
1
|
5
|
5
|
5
|
8
|
7
|
7
|
8
|
8
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
12
|
30
|
47
|
65
|
72
|
72
|
71
|
71
|
71
|
71
|
73
|
73
|
73
|
74
|
74
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
74
|
74
|
74
|
76
|
77
|
77
|
78
|
76
|
76
|
75
|
75
|
75
|
|
| Change in Deffered Taxes |
12
|
34
|
89
|
87
|
51
|
39
|
16
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(11)
|
(9)
|
(9)
|
(9)
|
0
|
(1)
|
(15)
|
(1)
|
(1)
|
(1)
|
15
|
0
|
1
|
0
|
(2)
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(22)
|
21
|
47
|
50
|
49
|
8
|
6
|
(6)
|
(6)
|
1
|
(5)
|
(27)
|
(22)
|
(28)
|
(21)
|
30
|
133
|
166
|
151
|
128
|
(59)
|
(94)
|
(77)
|
(79)
|
(49)
|
(7)
|
(268)
|
(245)
|
(218)
|
(255)
|
16
|
6
|
(17)
|
40
|
42
|
65
|
75
|
87
|
81
|
71
|
81
|
94
|
110
|
119
|
121
|
126
|
132
|
140
|
133
|
133
|
129
|
127
|
145
|
148
|
152
|
144
|
133
|
133
|
144
|
162
|
165
|
214
|
234
|
245
|
263
|
219
|
205
|
168
|
159
|
165
|
169
|
209
|
227
|
248
|
266
|
284
|
313
|
336
|
331
|
344
|
324
|
326
|
346
|
347
|
|
| Cash Taxes Paid |
0
|
60
|
0
|
0
|
0
|
(60)
|
35
|
26
|
40
|
40
|
5
|
14
|
25
|
25
|
74
|
84
|
68
|
68
|
69
|
58
|
68
|
68
|
72
|
72
|
54
|
54
|
16
|
16
|
19
|
23
|
59
|
59
|
56
|
52
|
59
|
69
|
69
|
69
|
263
|
291
|
292
|
293
|
226
|
200
|
202
|
204
|
74
|
71
|
80
|
81
|
64
|
69
|
70
|
76
|
87
|
81
|
72
|
71
|
33
|
42
|
59
|
68
|
162
|
201
|
208
|
205
|
278
|
232
|
219
|
210
|
227
|
219
|
209
|
204
|
149
|
152
|
151
|
155
|
83
|
98
|
120
|
123
|
62
|
70
|
|
| Cash Interest Paid |
0
|
(12)
|
6
|
(34)
|
6
|
10
|
58
|
1
|
42
|
49
|
7
|
89
|
80
|
101
|
75
|
56
|
44
|
13
|
16
|
11
|
9
|
9
|
14
|
20
|
19
|
20
|
19
|
18
|
16
|
20
|
29
|
33
|
47
|
52
|
60
|
79
|
93
|
94
|
92
|
84
|
85
|
102
|
114
|
119
|
122
|
127
|
131
|
136
|
139
|
140
|
144
|
146
|
150
|
157
|
150
|
144
|
138
|
132
|
151
|
170
|
205
|
249
|
261
|
275
|
252
|
216
|
200
|
189
|
188
|
202
|
201
|
213
|
225
|
254
|
269
|
290
|
312
|
321
|
329
|
340
|
325
|
351
|
363
|
377
|
|
| Change in Working Capital |
(1 685)
|
(3 235)
|
(3 066)
|
(2 642)
|
(2 409)
|
(1 115)
|
(1 606)
|
(1 121)
|
(985)
|
(909)
|
(293)
|
70
|
569
|
881
|
980
|
515
|
9
|
(151)
|
(323)
|
290
|
159
|
(508)
|
(673)
|
(595)
|
42
|
(651)
|
(2 588)
|
(3 667)
|
(4 176)
|
(3 864)
|
(4 757)
|
(4 521)
|
(3 838)
|
(3 510)
|
(5 409)
|
(5 423)
|
(6 358)
|
(5 876)
|
(2 098)
|
(3 061)
|
(3 532)
|
(3 698)
|
(3 416)
|
(2 421)
|
(1 798)
|
(1 835)
|
(1 637)
|
(1 577)
|
(1 195)
|
(1 678)
|
(1 706)
|
(1 593)
|
(1 429)
|
(531)
|
(668)
|
(714)
|
(1 110)
|
(1 278)
|
(1 206)
|
(2 345)
|
(1 986)
|
(1 134)
|
144
|
2 548
|
2 856
|
2 180
|
593
|
(910)
|
(2 318)
|
(2 285)
|
(2 684)
|
(2 588)
|
(2 071)
|
(2 720)
|
(2 209)
|
(2 406)
|
(2 267)
|
(1 761)
|
(1 741)
|
(1 448)
|
(1 949)
|
(1 842)
|
(1 628)
|
(2 237)
|
|
| Cash from Operating Activities |
(480)
N/A
|
(2 105)
-338%
|
(1 900)
+10%
|
(1 416)
+25%
|
(1 491)
-5%
|
(237)
+84%
|
(761)
-221%
|
(348)
+54%
|
(374)
-7%
|
(319)
+15%
|
298
N/A
|
689
+131%
|
1 245
+81%
|
1 540
+24%
|
1 762
+14%
|
1 292
-27%
|
737
-43%
|
569
-23%
|
150
-74%
|
787
+424%
|
611
-22%
|
(13)
N/A
|
(114)
-787%
|
59
N/A
|
955
+1 508%
|
370
-61%
|
(1 626)
N/A
|
(2 916)
-79%
|
(3 561)
-22%
|
(3 316)
+7%
|
(4 036)
-22%
|
(3 634)
+10%
|
(2 437)
+33%
|
(1 933)
+21%
|
(3 573)
-85%
|
(3 106)
+13%
|
(4 454)
-43%
|
(4 148)
+7%
|
(659)
+84%
|
(1 812)
-175%
|
(2 256)
-25%
|
(2 430)
-8%
|
(2 296)
+6%
|
(1 692)
+26%
|
(1 323)
+22%
|
(1 404)
-6%
|
(1 289)
+8%
|
(1 109)
+14%
|
(426)
+62%
|
(893)
-110%
|
(764)
+14%
|
(556)
+27%
|
(381)
+31%
|
705
N/A
|
445
-37%
|
329
-26%
|
(360)
N/A
|
(249)
+31%
|
197
N/A
|
(758)
N/A
|
55
N/A
|
886
+1 521%
|
2 232
+152%
|
4 815
+116%
|
5 126
+6%
|
4 374
-15%
|
2 921
-33%
|
1 109
-62%
|
(158)
N/A
|
(272)
-72%
|
(1 028)
-278%
|
(1 113)
-8%
|
(611)
+45%
|
(1 434)
-135%
|
(1 080)
+25%
|
(1 114)
-3%
|
(1 382)
-24%
|
(694)
+50%
|
(291)
+58%
|
228
N/A
|
1 592
+598%
|
2 068
+30%
|
2 032
-2%
|
1 061
-48%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(44)
|
(43)
|
(43)
|
(42)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
0
|
(4)
|
(4)
|
(3)
|
0
|
(2)
|
(202)
|
(201)
|
(201)
|
(209)
|
(78)
|
(99)
|
(121)
|
(166)
|
(21)
|
(112)
|
(89)
|
(36)
|
(112)
|
(0)
|
0
|
0
|
(0)
|
(296)
|
(408)
|
(584)
|
(602)
|
(300)
|
(193)
|
(23)
|
(73)
|
(83)
|
(85)
|
(81)
|
(14)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(13)
|
(12)
|
(9)
|
(4)
|
(5)
|
(6)
|
(8)
|
(11)
|
(10)
|
(9)
|
(9)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(13)
|
(18)
|
|
| Other Items |
3
|
(2)
|
(42)
|
(16)
|
0
|
0
|
40
|
16
|
1
|
0
|
(1)
|
0
|
10
|
10
|
11
|
8
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
2
|
0
|
1
|
972
|
970
|
972
|
972
|
(46)
|
(26)
|
(26)
|
(27)
|
101
|
81
|
86
|
86
|
4
|
(109)
|
(58)
|
(87)
|
(138)
|
(70)
|
(144)
|
(164)
|
(201)
|
(205)
|
(8)
|
45
|
134
|
176
|
(4)
|
(9)
|
(44)
|
(30)
|
(82)
|
(76)
|
(39)
|
(93)
|
(40)
|
30
|
(7)
|
54
|
(16)
|
(111)
|
(71)
|
(87)
|
46
|
56
|
39
|
44
|
(19)
|
(5)
|
4
|
82
|
43
|
77
|
(1)
|
(337)
|
34
|
(998)
|
(413)
|
(155)
|
|
| Cash from Investing Activities |
1
N/A
|
(46)
N/A
|
(85)
-84%
|
(59)
+31%
|
(42)
+28%
|
0
N/A
|
40
+13 367%
|
16
-61%
|
(0)
N/A
|
(1)
-233%
|
(2)
-50%
|
(0)
+87%
|
8
N/A
|
9
+5%
|
9
+7%
|
6
-32%
|
(4)
N/A
|
(4)
-8%
|
(6)
-49%
|
(5)
+13%
|
(5)
+6%
|
(5)
+10%
|
(3)
+38%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
968
+322 567%
|
966
0%
|
969
+0%
|
968
0%
|
(48)
N/A
|
(228)
-373%
|
(227)
+0%
|
(228)
0%
|
(108)
+53%
|
3
N/A
|
(13)
N/A
|
(35)
-172%
|
(162)
-358%
|
(131)
+19%
|
(170)
-30%
|
(176)
-4%
|
(173)
+1%
|
(182)
-5%
|
(144)
+21%
|
(165)
-14%
|
(201)
-22%
|
(205)
-2%
|
(304)
-48%
|
(364)
-20%
|
(450)
-24%
|
(426)
+5%
|
(304)
+29%
|
(202)
+33%
|
(67)
+67%
|
(104)
-55%
|
(166)
-60%
|
(162)
+2%
|
(119)
+26%
|
(107)
+10%
|
(60)
+44%
|
13
N/A
|
(25)
N/A
|
36
N/A
|
(33)
N/A
|
(124)
-274%
|
(83)
+33%
|
(97)
-17%
|
42
N/A
|
51
+21%
|
33
-35%
|
36
+10%
|
(30)
N/A
|
(15)
+50%
|
(6)
+62%
|
73
N/A
|
38
-47%
|
71
+85%
|
(7)
N/A
|
(344)
-4 638%
|
28
N/A
|
(1 002)
N/A
|
(426)
+57%
|
(173)
+59%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(176)
|
(176)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
(119)
|
(137)
|
0
|
0
|
(122)
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
0
|
(117)
|
(336)
|
(463)
|
(463)
|
(346)
|
(128)
|
0
|
0
|
0
|
0
|
(120)
|
(120)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(196)
|
(195)
|
|
| Net Issuance of Debt |
397
|
1 934
|
2 033
|
1 565
|
1 631
|
430
|
682
|
695
|
694
|
436
|
(64)
|
(842)
|
(1 209)
|
(1 416)
|
(1 678)
|
(976)
|
(759)
|
(457)
|
52
|
(956)
|
(666)
|
112
|
(0)
|
174
|
(850)
|
(203)
|
663
|
1 866
|
2 608
|
2 171
|
4 124
|
4 102
|
3 015
|
2 383
|
4 066
|
3 103
|
4 360
|
4 279
|
735
|
1 822
|
2 463
|
2 590
|
2 369
|
2 286
|
1 780
|
1 748
|
1 780
|
1 239
|
661
|
1 245
|
1 136
|
1 069
|
759
|
(435)
|
(388)
|
(351)
|
1 118
|
1 210
|
797
|
1 688
|
153
|
(810)
|
(1 962)
|
(4 434)
|
(4 265)
|
(3 688)
|
(1 934)
|
(560)
|
558
|
753
|
1 132
|
831
|
296
|
1 060
|
416
|
1 353
|
1 374
|
867
|
636
|
226
|
748
|
53
|
(139)
|
(25)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
(61)
|
0
|
0
|
(66)
|
(66)
|
0
|
0
|
(179)
|
(179)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(301)
|
(301)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(769)
|
0
|
0
|
0
|
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 |
60
|
60
|
60
|
60
|
0
|
0
|
(60)
|
(60)
|
(60)
|
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
|
1
|
1
|
(3)
|
(2)
|
(2)
|
(0)
|
2
|
2
|
2
|
(2)
|
33
|
75
|
115
|
117
|
82
|
68
|
28
|
28
|
40
|
(10)
|
(10)
|
(10)
|
(23)
|
(1)
|
1
|
2
|
2
|
2
|
1
|
(134)
|
0
|
(133)
|
(133)
|
1
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
4
|
4
|
|
| Cash from Financing Activities |
456
N/A
|
1 993
+337%
|
2 093
+5%
|
1 625
-22%
|
1 631
+0%
|
430
-74%
|
622
+45%
|
459
-26%
|
457
0%
|
200
-56%
|
(241)
N/A
|
(842)
-250%
|
(1 313)
-56%
|
(1 520)
-16%
|
(1 782)
-17%
|
(1 095)
+39%
|
(896)
+18%
|
(594)
+34%
|
(85)
+86%
|
(1 078)
-1 169%
|
(666)
+38%
|
112
N/A
|
(0)
N/A
|
113
N/A
|
(902)
N/A
|
(255)
+72%
|
611
N/A
|
1 810
+196%
|
2 559
+41%
|
2 105
-18%
|
4 058
+93%
|
3 923
-3%
|
2 836
-28%
|
2 206
-22%
|
3 887
+76%
|
3 104
-20%
|
4 361
+41%
|
4 276
-2%
|
734
-83%
|
1 820
+148%
|
2 463
+35%
|
2 592
+5%
|
2 371
-9%
|
1 987
-16%
|
1 477
-26%
|
1 480
+0%
|
1 554
+5%
|
1 354
-13%
|
778
-43%
|
1 327
+71%
|
1 205
-9%
|
1 097
-9%
|
787
-28%
|
(395)
N/A
|
(397)
-1%
|
(361)
+9%
|
419
N/A
|
499
+19%
|
107
-78%
|
1 000
+832%
|
155
-85%
|
(925)
N/A
|
(2 295)
-148%
|
(4 897)
-113%
|
(4 863)
+1%
|
(4 169)
+14%
|
(2 195)
+47%
|
(693)
+68%
|
559
N/A
|
754
+35%
|
1 134
+50%
|
712
-37%
|
176
-75%
|
940
+434%
|
296
-69%
|
1 353
+357%
|
1 374
+2%
|
865
-37%
|
634
-27%
|
224
-65%
|
746
+234%
|
54
-93%
|
(331)
N/A
|
(216)
+35%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Change in Cash |
(23)
N/A
|
(158)
-580%
|
108
N/A
|
150
+39%
|
99
-34%
|
193
+96%
|
(99)
N/A
|
126
N/A
|
83
-34%
|
(120)
N/A
|
56
N/A
|
(153)
N/A
|
(59)
+61%
|
29
N/A
|
(10)
N/A
|
204
N/A
|
(163)
N/A
|
(29)
+82%
|
59
N/A
|
(296)
N/A
|
(60)
+80%
|
94
N/A
|
(117)
N/A
|
174
N/A
|
53
-70%
|
116
+120%
|
(46)
N/A
|
(140)
-202%
|
(33)
+76%
|
(243)
-631%
|
(26)
+89%
|
61
N/A
|
171
+181%
|
45
-74%
|
207
+356%
|
1
-100%
|
(107)
N/A
|
93
N/A
|
(88)
N/A
|
(122)
-39%
|
37
N/A
|
(14)
N/A
|
(98)
-587%
|
113
N/A
|
10
-91%
|
(89)
N/A
|
64
N/A
|
40
-38%
|
48
+20%
|
70
+47%
|
(9)
N/A
|
115
N/A
|
103
-11%
|
108
+5%
|
(19)
N/A
|
(136)
-622%
|
(106)
+22%
|
89
N/A
|
185
+108%
|
135
-27%
|
150
+11%
|
(25)
N/A
|
(87)
-244%
|
(46)
+47%
|
230
N/A
|
81
-65%
|
644
+695%
|
319
-50%
|
444
+39%
|
534
+20%
|
139
-74%
|
(364)
N/A
|
(465)
-28%
|
(509)
-9%
|
(790)
-55%
|
311
N/A
|
30
-90%
|
242
+695%
|
336
+39%
|
108
-68%
|
2 366
+2 094%
|
1 121
-53%
|
1 275
+14%
|
672
-47%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(483)
N/A
|
(2 149)
-345%
|
(1 943)
+10%
|
(1 459)
+25%
|
(1 533)
-5%
|
(237)
+85%
|
(761)
-221%
|
(349)
+54%
|
(375)
-8%
|
(320)
+15%
|
297
N/A
|
688
+132%
|
1 243
+81%
|
1 539
+24%
|
1 761
+14%
|
1 291
-27%
|
737
-43%
|
568
-23%
|
148
-74%
|
784
+431%
|
609
-22%
|
(15)
N/A
|
(114)
-680%
|
59
N/A
|
954
+1 525%
|
370
-61%
|
(1 630)
N/A
|
(2 920)
-79%
|
(3 564)
-22%
|
(3 316)
+7%
|
(4 037)
-22%
|
(3 836)
+5%
|
(2 638)
+31%
|
(2 134)
+19%
|
(3 782)
-77%
|
(3 183)
+16%
|
(4 553)
-43%
|
(4 269)
+6%
|
(825)
+81%
|
(1 833)
-122%
|
(2 368)
-29%
|
(2 519)
-6%
|
(2 332)
+7%
|
(1 804)
+23%
|
(1 323)
+27%
|
(1 404)
-6%
|
(1 289)
+8%
|
(1 109)
+14%
|
(722)
+35%
|
(1 302)
-80%
|
(1 348)
-4%
|
(1 158)
+14%
|
(680)
+41%
|
512
N/A
|
422
-18%
|
255
-40%
|
(443)
N/A
|
(334)
+25%
|
116
N/A
|
(773)
N/A
|
35
N/A
|
869
+2 354%
|
2 214
+155%
|
4 796
+117%
|
5 108
+7%
|
4 361
-15%
|
2 910
-33%
|
1 100
-62%
|
(162)
N/A
|
(277)
-71%
|
(1 034)
-273%
|
(1 120)
-8%
|
(621)
+45%
|
(1 444)
-132%
|
(1 090)
+25%
|
(1 123)
-3%
|
(1 386)
-23%
|
(700)
+49%
|
(297)
+58%
|
222
N/A
|
1 586
+614%
|
2 065
+30%
|
2 019
-2%
|
1 042
-48%
|
|