China Bills Finance Corp
TWSE:2820
Cash Flow Statement
Cash Flow Statement
China Bills Finance Corp
| 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 |
2 684
|
2 632
|
2 588
|
2 223
|
2 260
|
2 045
|
1 652
|
1 400
|
(409)
|
(532)
|
(292)
|
(424)
|
985
|
1 141
|
769
|
815
|
1 150
|
1 454
|
1 860
|
2 009
|
1 650
|
1 285
|
1 087
|
1 135
|
1 555
|
1 558
|
1 536
|
1 414
|
4 245
|
4 226
|
4 742
|
4 678
|
1 163
|
2 112
|
1 602
|
1 620
|
1 684
|
1 237
|
1 340
|
1 539
|
1 658
|
1 661
|
1 762
|
1 777
|
1 917
|
2 025
|
2 149
|
2 120
|
2 000
|
1 808
|
1 628
|
1 611
|
1 626
|
1 642
|
1 704
|
1 671
|
1 630
|
1 633
|
1 548
|
1 536
|
1 553
|
1 621
|
1 704
|
1 878
|
1 992
|
2 204
|
2 297
|
2 300
|
2 332
|
2 165
|
1 813
|
1 599
|
1 201
|
1 306
|
1 405
|
1 421
|
1 523
|
1 453
|
1 424
|
1 508
|
1 653
|
1 613
|
2 029
|
2 149
|
|
| Depreciation & Amortization |
21
|
21
|
23
|
21
|
22
|
22
|
19
|
20
|
19
|
19
|
19
|
19
|
17
|
16
|
17
|
17
|
19
|
20
|
20
|
19
|
19
|
19
|
18
|
19
|
19
|
19
|
19
|
16
|
13
|
10
|
8
|
8
|
11
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
6
|
7
|
7
|
7
|
7
|
7
|
6
|
10
|
14
|
18
|
22
|
19
|
16
|
13
|
10
|
11
|
10
|
11
|
10
|
12
|
15
|
18
|
21
|
22
|
22
|
22
|
22
|
22
|
22
|
21
|
22
|
22
|
23
|
23
|
|
| Change in Deffered Taxes |
9
|
19
|
64
|
292
|
304
|
331
|
343
|
424
|
685
|
646
|
634
|
351
|
106
|
92
|
5
|
34
|
(26)
|
20
|
128
|
104
|
83
|
140
|
101
|
78
|
123
|
27
|
(6)
|
5
|
(11)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
222
|
195
|
222
|
90
|
192
|
(83)
|
(10)
|
(93)
|
1 231
|
1 326
|
1 332
|
963
|
(361)
|
(421)
|
(345)
|
51
|
151
|
344
|
278
|
465
|
824
|
749
|
656
|
481
|
116
|
39
|
36
|
59
|
(3 317)
|
(3 523)
|
(3 737)
|
(3 893)
|
162
|
(627)
|
(602)
|
(589)
|
(679)
|
(737)
|
(717)
|
(725)
|
(858)
|
(870)
|
(986)
|
(1 075)
|
(1 123)
|
(1 227)
|
(1 212)
|
(1 239)
|
(1 153)
|
(1 078)
|
(1 096)
|
(1 151)
|
(1 131)
|
(1 126)
|
(1 175)
|
(1 093)
|
(1 123)
|
(1 048)
|
(951)
|
(888)
|
(862)
|
(886)
|
(975)
|
(1 078)
|
(1 124)
|
(1 185)
|
(1 193)
|
(1 221)
|
(1 276)
|
(1 248)
|
(1 006)
|
(830)
|
(640)
|
(707)
|
(779)
|
(877)
|
(944)
|
(702)
|
(652)
|
(578)
|
(480)
|
(522)
|
(803)
|
(959)
|
|
| Cash Taxes Paid |
271
|
24
|
22
|
16
|
14
|
12
|
11
|
16
|
20
|
24
|
48
|
51
|
57
|
67
|
64
|
86
|
122
|
171
|
188
|
183
|
160
|
102
|
151
|
182
|
239
|
284
|
266
|
301
|
267
|
272
|
257
|
225
|
356
|
284
|
304
|
441
|
318
|
387
|
366
|
364
|
363
|
363
|
274
|
275
|
280
|
286
|
289
|
331
|
328
|
342
|
421
|
403
|
413
|
416
|
356
|
336
|
320
|
271
|
302
|
268
|
258
|
392
|
180
|
164
|
231
|
99
|
337
|
439
|
360
|
327
|
438
|
460
|
474
|
526
|
311
|
213
|
227
|
242
|
365
|
325
|
346
|
234
|
254
|
204
|
|
| Cash Interest Paid |
1 409
|
1 516
|
1 636
|
1 833
|
2 030
|
2 316
|
2 578
|
2 809
|
2 919
|
3 029
|
3 162
|
3 205
|
3 238
|
3 151
|
2 975
|
2 864
|
2 729
|
2 243
|
1 655
|
992
|
474
|
350
|
358
|
422
|
461
|
539
|
625
|
713
|
834
|
935
|
1 021
|
1 096
|
1 108
|
1 113
|
1 102
|
1 083
|
1 059
|
1 023
|
1 006
|
971
|
955
|
937
|
916
|
929
|
901
|
872
|
805
|
729
|
680
|
692
|
717
|
754
|
811
|
833
|
867
|
897
|
943
|
995
|
1 045
|
1 111
|
1 138
|
1 152
|
1 086
|
964
|
809
|
642
|
541
|
471
|
461
|
476
|
553
|
766
|
1 122
|
1 610
|
2 102
|
2 493
|
2 813
|
3 053
|
3 262
|
3 633
|
3 836
|
3 997
|
4 118
|
4 026
|
|
| Change in Working Capital |
44 969
|
485
|
(5 959)
|
(8 991)
|
(5 231)
|
(2 715)
|
(8 318)
|
(9 286)
|
(5 322)
|
(10 791)
|
(1 259)
|
4 508
|
(4 088)
|
(289)
|
(12 372)
|
(20 838)
|
(5 426)
|
(8 801)
|
3 825
|
7 153
|
(2 269)
|
4 396
|
(1 178)
|
166
|
2 569
|
(5 960)
|
(859)
|
(1 113)
|
(5 734)
|
3 439
|
3 127
|
(1 821)
|
(95)
|
(4 308)
|
(7 924)
|
(999)
|
(5 158)
|
(4 151)
|
406
|
383
|
2 034
|
(2 489)
|
(3 178)
|
(3 678)
|
1 671
|
57
|
(5 091)
|
(15 188)
|
(4 832)
|
(5 724)
|
(331)
|
4 640
|
(2 457)
|
6 797
|
(4 829)
|
7 437
|
(5 508)
|
7 759
|
10 971
|
4 515
|
12 904
|
(2 290)
|
1 577
|
(1 371)
|
3 978
|
5 508
|
1 061
|
(9 730)
|
(2 603)
|
(6 965)
|
(114)
|
10 071
|
2 740
|
4 335
|
2 740
|
(1 096)
|
(6 586)
|
(15 369)
|
(5 448)
|
(27 615)
|
(2 771)
|
5 371
|
(4 144)
|
13 004
|
|
| Cash from Operating Activities |
47 904
N/A
|
3 351
-93%
|
(3 062)
N/A
|
(6 364)
-108%
|
(2 453)
+61%
|
(401)
+84%
|
(6 315)
-1 475%
|
(7 537)
-19%
|
(3 796)
+50%
|
(9 332)
-146%
|
435
N/A
|
5 417
+1 145%
|
(3 341)
N/A
|
540
N/A
|
(11 927)
N/A
|
(19 921)
-67%
|
(4 132)
+79%
|
(6 965)
-69%
|
6 112
N/A
|
9 750
+60%
|
306
-97%
|
6 589
+2 053%
|
682
-90%
|
1 879
+176%
|
4 382
+133%
|
(4 317)
N/A
|
727
N/A
|
380
-48%
|
(4 804)
N/A
|
4 150
N/A
|
4 143
0%
|
(1 043)
N/A
|
1 225
N/A
|
(2 816)
N/A
|
(6 917)
-146%
|
39
N/A
|
(4 145)
N/A
|
(3 642)
+12%
|
1 038
N/A
|
1 206
+16%
|
2 842
+136%
|
(1 690)
N/A
|
(2 393)
-42%
|
(2 968)
-24%
|
2 473
N/A
|
864
-65%
|
(4 147)
N/A
|
(14 299)
-245%
|
(3 978)
+72%
|
(4 989)
-25%
|
207
N/A
|
5 106
+2 367%
|
(1 955)
N/A
|
7 320
N/A
|
(4 293)
N/A
|
8 022
N/A
|
(4 995)
N/A
|
8 355
N/A
|
11 582
+39%
|
5 181
-55%
|
13 618
+163%
|
(1 538)
N/A
|
2 322
N/A
|
(558)
N/A
|
4 856
N/A
|
6 538
+35%
|
2 176
-67%
|
(8 640)
N/A
|
(1 536)
+82%
|
(6 035)
-293%
|
708
N/A
|
10 857
+1 433%
|
3 323
-69%
|
4 956
+49%
|
3 388
-32%
|
(530)
N/A
|
(5 986)
-1 030%
|
(14 596)
-144%
|
(4 654)
+68%
|
(26 663)
-473%
|
(1 576)
+94%
|
6 483
N/A
|
(2 895)
N/A
|
14 216
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(2)
|
(6)
|
(10)
|
(15)
|
(15)
|
(12)
|
(9)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(8)
|
(7)
|
(9)
|
(9)
|
(4)
|
(13)
|
(13)
|
(13)
|
(14)
|
(5)
|
(4)
|
(4)
|
(3)
|
(7)
|
(7)
|
(9)
|
(9)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(8)
|
(7)
|
(8)
|
(7)
|
(4)
|
(5)
|
(3)
|
(2)
|
(3)
|
(2)
|
(5)
|
(4)
|
(5)
|
(10)
|
(13)
|
(12)
|
(12)
|
(8)
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(8)
|
(5)
|
(2)
|
(0)
|
(1)
|
(2)
|
(6)
|
(9)
|
(11)
|
(11)
|
(20)
|
(18)
|
(17)
|
(18)
|
|
| Other Items |
(49 360)
|
3 760
|
7 771
|
4 936
|
2 124
|
(1 317)
|
1 538
|
2 900
|
3 963
|
793
|
(345)
|
(1 471)
|
(186)
|
1 593
|
4 821
|
5 121
|
4 890
|
3 913
|
583
|
(39)
|
(189)
|
(17)
|
670
|
230
|
379
|
242
|
35
|
56
|
4 684
|
4 649
|
4 672
|
4 623
|
(67)
|
4
|
(13)
|
12
|
9
|
29
|
30
|
5
|
8
|
29
|
28
|
29
|
(271)
|
(296)
|
(295)
|
(296)
|
(150)
|
(1 952)
|
(1 854)
|
(1 855)
|
(1 777)
|
23
|
(77)
|
(61)
|
(2)
|
(2)
|
(1)
|
(18)
|
(4)
|
(6)
|
(7)
|
1
|
3
|
0
|
1
|
(6)
|
48
|
48
|
48
|
53
|
(5)
|
(7)
|
(7)
|
(11)
|
(7)
|
(0)
|
(23)
|
(55)
|
0
|
3
|
26
|
33
|
|
| Cash from Investing Activities |
(49 364)
N/A
|
3 757
N/A
|
7 769
+107%
|
4 933
-37%
|
2 119
-57%
|
(1 322)
N/A
|
1 533
N/A
|
2 896
+89%
|
3 960
+37%
|
791
-80%
|
(351)
N/A
|
(1 481)
-322%
|
(201)
+86%
|
1 578
N/A
|
4 809
+205%
|
5 112
+6%
|
4 888
-4%
|
3 911
-20%
|
583
-85%
|
(38)
N/A
|
(192)
-405%
|
(20)
+90%
|
666
N/A
|
220
-67%
|
371
+69%
|
233
-37%
|
25
-89%
|
51
+104%
|
4 671
+9 059%
|
4 634
-1%
|
4 658
+1%
|
4 610
-1%
|
(72)
N/A
|
1
N/A
|
(16)
N/A
|
8
N/A
|
1
-88%
|
20
+1 900%
|
19
-5%
|
(5)
N/A
|
2
N/A
|
23
+1 342%
|
24
+4%
|
25
+4%
|
(274)
N/A
|
(299)
-9%
|
(301)
-1%
|
(304)
-1%
|
(157)
+48%
|
(1 960)
-1 149%
|
(1 860)
+5%
|
(1 858)
+0%
|
(1 782)
+4%
|
20
N/A
|
(79)
N/A
|
(64)
+18%
|
(4)
+94%
|
(6)
-73%
|
(5)
+15%
|
(23)
-322%
|
(14)
+38%
|
(19)
-32%
|
(19)
+1%
|
(12)
+38%
|
(5)
+57%
|
(2)
+64%
|
(2)
+12%
|
(11)
-577%
|
42
N/A
|
40
-5%
|
40
+0%
|
48
+22%
|
(7)
N/A
|
(7)
-7%
|
(8)
-7%
|
(13)
-70%
|
(12)
+4%
|
(10)
+24%
|
(34)
-257%
|
(66)
-94%
|
(20)
+70%
|
(15)
+25%
|
9
N/A
|
16
+67%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(18)
|
2
|
2
|
10
|
20
|
(3 357)
|
(3 357)
|
(3 357)
|
(3 357)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(2 942)
|
(8 433)
|
(9 225)
|
(300)
|
4 600
|
0
|
4 350
|
5 130
|
(550)
|
8 140
|
(750)
|
(5 380)
|
1 760
|
(2 770)
|
7 040
|
15 340
|
(630)
|
3 030
|
(6 890)
|
(8 950)
|
1 000
|
(1 940)
|
3 330
|
2 250
|
(240)
|
5 250
|
420
|
710
|
1 200
|
(6 670)
|
(6 020)
|
(1 230)
|
1 320
|
6 351
|
9 080
|
3 330
|
4 360
|
3 429
|
(760)
|
(1 860)
|
(1 980)
|
2 306
|
3 220
|
3 890
|
(1 230)
|
1 214
|
5 880
|
15 633
|
6 313
|
7 338
|
2 325
|
(2 010)
|
3 815
|
(6 317)
|
5 574
|
(7 151)
|
5 907
|
(7 386)
|
(10 807)
|
(3 020)
|
(12 560)
|
2 863
|
(1 209)
|
451
|
(3 864)
|
(5 859)
|
(1 154)
|
9 921
|
2 953
|
7 683
|
909
|
(8 920)
|
(2 104)
|
(4 204)
|
(1 851)
|
526
|
6 380
|
15 290
|
4 539
|
27 619
|
3 186
|
(5 511)
|
3 903
|
(13 220)
|
|
| Cash Paid for Dividends |
(1 729)
|
0
|
0
|
(1 763)
|
(1 763)
|
0
|
0
|
(1 477)
|
(1 477)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 494)
|
(1 494)
|
0
|
0
|
(1 155)
|
(1 155)
|
0
|
0
|
(1 088)
|
(1 088)
|
0
|
0
|
(2 014)
|
(2 014)
|
0
|
0
|
(1 074)
|
(1 074)
|
0
|
0
|
(940)
|
(940)
|
0
|
0
|
(967)
|
(967)
|
0
|
0
|
(1 115)
|
(1 115)
|
0
|
0
|
(1 128)
|
(1 128)
|
0
|
0
|
0
|
(954)
|
0
|
0
|
(1 061)
|
(1 061)
|
0
|
0
|
(967)
|
(967)
|
0
|
0
|
(1 168)
|
(1 168)
|
0
|
0
|
(1 209)
|
(1 209)
|
0
|
0
|
(671)
|
(671)
|
0
|
0
|
(980)
|
(980)
|
0
|
0
|
(1 048)
|
|
| Other |
(113)
|
0
|
(115)
|
(115)
|
(115)
|
0
|
(106)
|
(106)
|
(106)
|
(98)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 from Financing Activities |
(4 784)
N/A
|
(10 275)
-115%
|
(11 069)
-8%
|
(2 178)
+80%
|
2 722
N/A
|
(1 878)
N/A
|
2 481
N/A
|
3 547
+43%
|
(2 133)
N/A
|
6 565
N/A
|
(2 227)
N/A
|
(5 380)
-142%
|
1 760
N/A
|
(2 778)
N/A
|
7 040
N/A
|
15 332
+118%
|
(648)
N/A
|
3 032
N/A
|
(6 888)
N/A
|
(10 434)
-51%
|
(474)
+95%
|
(6 791)
-1 333%
|
(1 521)
+78%
|
(2 262)
-49%
|
(4 752)
-110%
|
4 095
N/A
|
(735)
N/A
|
(378)
+49%
|
112
N/A
|
(7 758)
N/A
|
(7 108)
+8%
|
(3 244)
+54%
|
(694)
+79%
|
4 337
N/A
|
7 066
+63%
|
2 256
-68%
|
3 286
+46%
|
2 355
-28%
|
(1 834)
N/A
|
(2 800)
-53%
|
(2 920)
-4%
|
1 366
N/A
|
2 280
+67%
|
2 923
+28%
|
(2 197)
N/A
|
247
N/A
|
4 913
+1 889%
|
14 519
+196%
|
5 198
-64%
|
6 223
+20%
|
1 210
-81%
|
(3 140)
N/A
|
2 687
N/A
|
(7 445)
N/A
|
4 446
N/A
|
(8 104)
N/A
|
4 953
N/A
|
(8 339)
N/A
|
(11 760)
-41%
|
(4 081)
+65%
|
(13 621)
-234%
|
1 803
N/A
|
(2 270)
N/A
|
(516)
+77%
|
(4 831)
-836%
|
(6 826)
-41%
|
(2 121)
+69%
|
8 753
N/A
|
1 785
-80%
|
6 514
+265%
|
(259)
N/A
|
(10 129)
-3 812%
|
(3 313)
+67%
|
(5 412)
-63%
|
(3 060)
+43%
|
(146)
+95%
|
5 708
N/A
|
14 619
+156%
|
3 868
-74%
|
26 639
+589%
|
2 206
-92%
|
(6 491)
N/A
|
2 923
N/A
|
(14 267)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(6 244)
N/A
|
(3 167)
+49%
|
(6 362)
-101%
|
(3 609)
+43%
|
2 388
N/A
|
(3 601)
N/A
|
(2 301)
+36%
|
(1 094)
+52%
|
(1 969)
-80%
|
(1 976)
0%
|
(2 143)
-8%
|
(1 444)
+33%
|
(1 782)
-23%
|
(660)
+63%
|
(78)
+88%
|
523
N/A
|
108
-79%
|
(22)
N/A
|
(193)
-777%
|
(722)
-274%
|
(360)
+50%
|
(222)
+38%
|
(173)
+22%
|
(163)
+6%
|
1
N/A
|
11
+1 000%
|
17
+55%
|
53
+212%
|
(21)
N/A
|
1 026
N/A
|
1 693
+65%
|
323
-81%
|
459
+42%
|
1 522
+232%
|
133
-91%
|
2 303
+1 632%
|
(858)
N/A
|
(1 267)
-48%
|
(777)
+39%
|
(1 599)
-106%
|
(76)
+95%
|
(301)
-296%
|
(89)
+70%
|
(20)
+78%
|
2
N/A
|
812
+45 544%
|
465
-43%
|
(84)
N/A
|
1 063
N/A
|
(726)
N/A
|
(443)
+39%
|
108
N/A
|
(1 050)
N/A
|
(105)
+90%
|
74
N/A
|
(146)
N/A
|
(46)
+69%
|
9
N/A
|
(184)
N/A
|
1 077
N/A
|
(17)
N/A
|
246
N/A
|
33
-87%
|
(1 086)
N/A
|
20
N/A
|
(290)
N/A
|
53
N/A
|
102
+94%
|
290
+183%
|
519
+79%
|
489
-6%
|
777
+59%
|
3
-100%
|
(464)
N/A
|
321
N/A
|
(688)
N/A
|
(290)
+58%
|
13
N/A
|
(820)
N/A
|
(90)
+89%
|
610
N/A
|
(23)
N/A
|
37
N/A
|
(36)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
47 900
N/A
|
3 347
-93%
|
(3 065)
N/A
|
(6 367)
-108%
|
(2 458)
+61%
|
(406)
+83%
|
(6 320)
-1 457%
|
(7 541)
-19%
|
(3 798)
+50%
|
(9 334)
-146%
|
429
N/A
|
5 407
+1 160%
|
(3 356)
N/A
|
525
N/A
|
(11 939)
N/A
|
(19 930)
-67%
|
(4 135)
+79%
|
(6 968)
-69%
|
6 111
N/A
|
9 749
+60%
|
303
-97%
|
6 586
+2 074%
|
678
-90%
|
1 871
+176%
|
4 375
+134%
|
(4 326)
N/A
|
718
N/A
|
376
-48%
|
(4 817)
N/A
|
4 137
N/A
|
4 130
0%
|
(1 057)
N/A
|
1 220
N/A
|
(2 820)
N/A
|
(6 921)
-145%
|
36
N/A
|
(4 152)
N/A
|
(3 649)
+12%
|
1 029
N/A
|
1 197
+16%
|
2 836
+137%
|
(1 696)
N/A
|
(2 397)
-41%
|
(2 972)
-24%
|
2 470
N/A
|
861
-65%
|
(4 152)
N/A
|
(14 307)
-245%
|
(3 985)
+72%
|
(4 997)
-25%
|
200
N/A
|
5 102
+2 451%
|
(1 960)
N/A
|
7 317
N/A
|
(4 295)
N/A
|
8 020
N/A
|
(4 997)
N/A
|
8 350
N/A
|
11 578
+39%
|
5 176
-55%
|
13 608
+163%
|
(1 551)
N/A
|
2 310
N/A
|
(570)
N/A
|
4 849
N/A
|
6 536
+35%
|
2 173
-67%
|
(8 645)
N/A
|
(1 543)
+82%
|
(6 043)
-292%
|
700
N/A
|
10 852
+1 450%
|
3 321
-69%
|
4 955
+49%
|
3 387
-32%
|
(532)
N/A
|
(5 991)
-1 026%
|
(14 605)
-144%
|
(4 665)
+68%
|
(26 674)
-472%
|
(1 596)
+94%
|
6 464
N/A
|
(2 912)
N/A
|
14 198
N/A
|
|