Aspo Plc
LSE:0J8S
Cash Flow Statement
Cash Flow Statement
Aspo Plc
| Mar-2003 | Jun-2003 | Sep-2003 | 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 |
9
|
8
|
9
|
14
|
18
|
20
|
22
|
21
|
20
|
20
|
19
|
16
|
16
|
14
|
13
|
13
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
24
|
28
|
29
|
35
|
15
|
14
|
16
|
16
|
18
|
19
|
20
|
22
|
21
|
19
|
17
|
12
|
11
|
11
|
9
|
11
|
11
|
14
|
18
|
22
|
23
|
23
|
20
|
20
|
21
|
21
|
22
|
20
|
20
|
21
|
22
|
23
|
23
|
22
|
24
|
25
|
21
|
22
|
19
|
18
|
21
|
20
|
20
|
17
|
19
|
23
|
29
|
33
|
37
|
39
|
43
|
48
|
34
|
32
|
14
|
8
|
10
|
(2)
|
10
|
11
|
19
|
28
|
30
|
31
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
39
|
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
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
9
|
8
|
8
|
3
|
2
|
3
|
2
|
9
|
10
|
9
|
10
|
(0)
|
8
|
9
|
9
|
(1)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(9)
|
4
|
2
|
2
|
(6)
|
2
|
5
|
7
|
(0)
|
8
|
9
|
9
|
(0)
|
9
|
7
|
8
|
(3)
|
(2)
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
1
|
(0)
|
(0)
|
(1)
|
0
|
2
|
2
|
3
|
2
|
12
|
11
|
11
|
(1)
|
20
|
25
|
30
|
(1)
|
29
|
29
|
28
|
0
|
29
|
30
|
34
|
(2)
|
37
|
37
|
36
|
(2)
|
(3)
|
2
|
2
|
(5)
|
4
|
(2)
|
(3)
|
1
|
32
|
30
|
29
|
|
| Cash Taxes Paid |
4
|
5
|
4
|
4
|
4
|
3
|
6
|
8
|
9
|
9
|
7
|
5
|
5
|
5
|
4
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
5
|
6
|
10
|
5
|
6
|
5
|
3
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
0
|
2
|
1
|
3
|
2
|
3
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
5
|
5
|
6
|
5
|
|
| Cash Interest Paid |
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
7
|
9
|
11
|
6
|
5
|
5
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
3
|
4
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
8
|
8
|
4
|
5
|
3
|
4
|
9
|
10
|
10
|
11
|
11
|
11
|
12
|
11
|
|
| Change in Working Capital |
(5)
|
(6)
|
(8)
|
(7)
|
(9)
|
(4)
|
(10)
|
(23)
|
(19)
|
(22)
|
(18)
|
(3)
|
(3)
|
(3)
|
(4)
|
(9)
|
(6)
|
(6)
|
2
|
(15)
|
11
|
16
|
22
|
5
|
2
|
(2)
|
(15)
|
(5)
|
(14)
|
(12)
|
(17)
|
(16)
|
(16)
|
(19)
|
(12)
|
(9)
|
(13)
|
(8)
|
(18)
|
(10)
|
(13)
|
(7)
|
(1)
|
(6)
|
3
|
(18)
|
(15)
|
(14)
|
(22)
|
(14)
|
(7)
|
(9)
|
(8)
|
(16)
|
(20)
|
(16)
|
(3)
|
7
|
(1)
|
(19)
|
(15)
|
(23)
|
(16)
|
(16)
|
(19)
|
(8)
|
(2)
|
3
|
15
|
19
|
14
|
16
|
5
|
(2)
|
(9)
|
(30)
|
(23)
|
(24)
|
(27)
|
(4)
|
(7)
|
(2)
|
9
|
(5)
|
(7)
|
(13)
|
(29)
|
(27)
|
(33)
|
(19)
|
(21)
|
|
| Cash from Operating Activities |
13
N/A
|
10
-27%
|
9
-7%
|
10
+9%
|
10
+4%
|
19
+87%
|
14
-26%
|
7
-51%
|
11
+55%
|
6
-41%
|
11
+65%
|
21
+97%
|
22
+6%
|
19
-13%
|
17
-10%
|
12
-29%
|
11
-12%
|
6
-49%
|
8
+47%
|
9
+5%
|
11
+28%
|
16
+43%
|
22
+39%
|
31
+42%
|
33
+6%
|
30
-9%
|
22
-27%
|
13
-41%
|
2
-86%
|
9
+382%
|
7
-27%
|
10
+46%
|
11
+12%
|
10
-11%
|
19
+100%
|
21
+9%
|
16
-25%
|
16
+5%
|
2
-89%
|
9
+387%
|
6
-32%
|
14
+125%
|
20
+49%
|
16
-20%
|
27
+71%
|
11
-59%
|
18
+60%
|
22
+23%
|
14
-36%
|
20
+43%
|
27
+31%
|
25
-6%
|
25
+2%
|
18
-29%
|
12
-35%
|
16
+37%
|
20
+23%
|
31
+54%
|
24
-21%
|
17
-29%
|
19
+11%
|
13
-34%
|
19
+52%
|
20
+5%
|
23
+15%
|
36
+54%
|
46
+28%
|
53
+14%
|
65
+23%
|
68
+6%
|
59
-14%
|
65
+10%
|
58
-11%
|
57
-2%
|
58
+3%
|
44
-25%
|
53
+20%
|
56
+7%
|
56
+1%
|
66
+16%
|
60
-8%
|
52
-14%
|
57
+10%
|
50
-13%
|
45
-9%
|
44
-2%
|
30
-33%
|
32
+9%
|
28
-15%
|
41
+48%
|
39
-5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(24)
|
(24)
|
(24)
|
(24)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(13)
|
(3)
|
(4)
|
(5)
|
4
|
(7)
|
(6)
|
(3)
|
(6)
|
(5)
|
(22)
|
(20)
|
(20)
|
(22)
|
(7)
|
(1)
|
(0)
|
(8)
|
(7)
|
(2)
|
(12)
|
0
|
(32)
|
(13)
|
(29)
|
(10)
|
(10)
|
(30)
|
(15)
|
(34)
|
(4)
|
(4)
|
(17)
|
(17)
|
(17)
|
(17)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(40)
|
(43)
|
(43)
|
(45)
|
(8)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(11)
|
(13)
|
(17)
|
(18)
|
(19)
|
(21)
|
(18)
|
(17)
|
(16)
|
(14)
|
(22)
|
(21)
|
(28)
|
(27)
|
(50)
|
(54)
|
(54)
|
(56)
|
|
| Other Items |
1
|
3
|
6
|
16
|
16
|
17
|
16
|
5
|
(0)
|
(3)
|
(3)
|
(4)
|
(3)
|
(11)
|
(6)
|
(4)
|
(9)
|
11
|
6
|
4
|
11
|
(77)
|
(50)
|
(51)
|
(49)
|
32
|
18
|
22
|
22
|
20
|
8
|
(9)
|
(9)
|
(29)
|
0
|
(32)
|
(51)
|
(60)
|
(29)
|
4
|
4
|
32
|
1
|
0
|
2
|
2
|
3
|
3
|
6
|
6
|
5
|
(4)
|
0
|
0
|
(9)
|
(1)
|
(7)
|
(10)
|
(12)
|
(13)
|
(7)
|
(4)
|
(13)
|
(12)
|
(14)
|
(14)
|
(3)
|
(2)
|
0
|
1
|
1
|
(2)
|
0
|
(2)
|
(1)
|
0
|
2
|
2
|
(13)
|
(15)
|
(18)
|
(15)
|
1
|
2
|
(6)
|
19
|
(20)
|
(19)
|
(11)
|
(37)
|
(1)
|
|
| Cash from Investing Activities |
(0)
N/A
|
3
N/A
|
5
+109%
|
(8)
N/A
|
(8)
+5%
|
(7)
+10%
|
(8)
-10%
|
5
N/A
|
(1)
N/A
|
(5)
-306%
|
(5)
-6%
|
(5)
+2%
|
(16)
-199%
|
(14)
+8%
|
(10)
+33%
|
(9)
+5%
|
(5)
+42%
|
5
N/A
|
0
-99%
|
1
+943%
|
5
+521%
|
(82)
N/A
|
(72)
+12%
|
(71)
+2%
|
(69)
+3%
|
10
N/A
|
11
+10%
|
21
+90%
|
22
+7%
|
11
-49%
|
0
-96%
|
(11)
N/A
|
(21)
-85%
|
(20)
+5%
|
(32)
-61%
|
(45)
-38%
|
(51)
-13%
|
(51)
0%
|
(39)
+23%
|
(26)
+33%
|
(11)
+59%
|
(3)
+76%
|
(3)
-35%
|
(4)
-3%
|
(15)
-328%
|
(15)
+1%
|
(14)
+8%
|
(15)
-5%
|
1
N/A
|
1
N/A
|
(1)
N/A
|
(10)
-964%
|
(14)
-42%
|
(15)
-4%
|
(13)
+9%
|
(6)
+54%
|
(12)
-99%
|
(15)
-24%
|
(17)
-10%
|
(17)
+1%
|
(10)
+38%
|
(7)
+33%
|
(53)
-675%
|
(55)
-4%
|
(58)
-5%
|
(58)
-1%
|
(12)
+80%
|
(7)
+37%
|
(5)
+33%
|
(5)
+6%
|
(6)
-26%
|
(9)
-53%
|
(10)
-10%
|
(13)
-29%
|
(13)
-5%
|
(17)
-22%
|
(16)
+1%
|
(17)
-5%
|
(34)
-100%
|
(33)
+3%
|
(35)
-5%
|
(30)
+13%
|
(13)
+55%
|
(20)
-50%
|
(26)
-29%
|
(9)
+66%
|
(47)
-424%
|
(68)
-47%
|
(65)
+6%
|
(91)
-41%
|
(57)
+37%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
18
|
18
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(7)
|
(7)
|
(7)
|
(9)
|
11
|
8
|
9
|
(24)
|
(5)
|
10
|
3
|
(4)
|
8
|
(1)
|
5
|
4
|
(3)
|
(0)
|
(2)
|
5
|
2
|
91
|
70
|
51
|
43
|
(42)
|
(32)
|
(24)
|
(17)
|
(6)
|
7
|
9
|
22
|
6
|
11
|
24
|
36
|
59
|
49
|
37
|
18
|
(3)
|
1
|
(12)
|
(14)
|
(10)
|
(13)
|
(7)
|
(11)
|
(10)
|
(0)
|
4
|
1
|
16
|
2
|
(3)
|
9
|
(8)
|
2
|
11
|
5
|
9
|
46
|
50
|
47
|
39
|
(19)
|
(27)
|
(29)
|
(38)
|
(24)
|
(31)
|
(31)
|
(38)
|
(39)
|
(30)
|
(13)
|
(14)
|
(1)
|
(10)
|
(24)
|
(20)
|
(31)
|
(15)
|
(15)
|
(3)
|
(20)
|
10
|
6
|
45
|
61
|
|
| Cash Paid for Dividends |
(5)
|
(8)
|
(8)
|
(8)
|
(8)
|
(12)
|
(12)
|
(12)
|
(12)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(6)
|
(6)
|
(13)
|
0
|
(13)
|
(6)
|
(13)
|
0
|
(0)
|
(7)
|
(14)
|
0
|
(10)
|
(10)
|
(7)
|
0
|
(9)
|
(9)
|
(11)
|
0
|
(13)
|
(13)
|
(14)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(15)
|
(15)
|
(8)
|
0
|
(3)
|
(3)
|
|
| Other |
8
|
(4)
|
1
|
19
|
0
|
0
|
(0)
|
20
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(5)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
4
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
8
|
8
|
8
|
0
|
(3)
|
(3)
|
(3)
|
42
|
42
|
42
|
40
|
0
|
(38)
|
(38)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(19)
-485%
|
(15)
+24%
|
1
N/A
|
2
+98%
|
(5)
N/A
|
(4)
+27%
|
(17)
-381%
|
(19)
-8%
|
1
N/A
|
(7)
N/A
|
(15)
-122%
|
(2)
+84%
|
(14)
-463%
|
(11)
+21%
|
(6)
+39%
|
(13)
-96%
|
(11)
+13%
|
(8)
+27%
|
(7)
+16%
|
(11)
-60%
|
78
N/A
|
58
-26%
|
39
-32%
|
32
-20%
|
(53)
N/A
|
(43)
+19%
|
(35)
+18%
|
(28)
+21%
|
(17)
+40%
|
(3)
+79%
|
(3)
+28%
|
11
N/A
|
13
+23%
|
17
+32%
|
31
+81%
|
44
+40%
|
45
+3%
|
36
-20%
|
24
-33%
|
5
-79%
|
(16)
N/A
|
(12)
+26%
|
(5)
+59%
|
(7)
-41%
|
4
N/A
|
0
-89%
|
(15)
N/A
|
(19)
-28%
|
(24)
-25%
|
(14)
+41%
|
(10)
+29%
|
(13)
-30%
|
2
N/A
|
(12)
N/A
|
(12)
+3%
|
(4)
+62%
|
(17)
-272%
|
(7)
+60%
|
(3)
+52%
|
(9)
-198%
|
(5)
+43%
|
32
N/A
|
35
+10%
|
32
-8%
|
23
-27%
|
(34)
N/A
|
(42)
-23%
|
(45)
-7%
|
(55)
-23%
|
(41)
+25%
|
(45)
-8%
|
(44)
+1%
|
(49)
-11%
|
(50)
-2%
|
(43)
+14%
|
(25)
+41%
|
(18)
+28%
|
(5)
+70%
|
(17)
-207%
|
(31)
-85%
|
(37)
-20%
|
(48)
-30%
|
(32)
+33%
|
13
N/A
|
25
+91%
|
8
-68%
|
43
+434%
|
(7)
N/A
|
5
N/A
|
21
+335%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
0
|
1
|
0
|
6
|
3
|
0
|
(0)
|
(6)
|
(4)
|
0
|
0
|
1
|
1
|
(1)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
10
N/A
|
(7)
N/A
|
(0)
+99%
|
3
N/A
|
5
+67%
|
7
+50%
|
3
-59%
|
(5)
N/A
|
(9)
-65%
|
3
N/A
|
(2)
N/A
|
0
N/A
|
4
+1 135%
|
(9)
N/A
|
(3)
+65%
|
(3)
-14%
|
(7)
-111%
|
(1)
+90%
|
0
N/A
|
3
+818%
|
5
+88%
|
12
+145%
|
8
-36%
|
(1)
N/A
|
(4)
-708%
|
(13)
-212%
|
(10)
+25%
|
(1)
+89%
|
(4)
-227%
|
4
N/A
|
4
-8%
|
(4)
N/A
|
0
N/A
|
3
+944%
|
4
+50%
|
7
+75%
|
9
+19%
|
11
+26%
|
(1)
N/A
|
7
N/A
|
0
-94%
|
(5)
N/A
|
4
N/A
|
7
+61%
|
4
-41%
|
(1)
N/A
|
4
N/A
|
(9)
N/A
|
(5)
+47%
|
(4)
+24%
|
10
N/A
|
5
-54%
|
(2)
N/A
|
4
N/A
|
(14)
N/A
|
(1)
+91%
|
4
N/A
|
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(1)
+63%
|
0
N/A
|
(2)
N/A
|
(1)
+76%
|
(2)
-305%
|
1
N/A
|
1
+11%
|
4
+329%
|
14
+217%
|
8
-42%
|
10
+28%
|
9
-15%
|
3
-66%
|
(6)
N/A
|
(5)
+24%
|
(15)
-206%
|
11
N/A
|
27
+132%
|
20
-25%
|
16
-21%
|
(6)
N/A
|
(22)
-278%
|
(9)
+58%
|
(3)
+68%
|
32
N/A
|
61
+89%
|
(8)
N/A
|
6
N/A
|
(44)
N/A
|
(46)
-4%
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
9
-28%
|
8
-9%
|
(14)
N/A
|
(13)
+4%
|
(4)
+69%
|
(9)
-119%
|
6
N/A
|
10
+57%
|
4
-56%
|
8
+90%
|
19
+128%
|
9
-53%
|
16
+80%
|
13
-19%
|
7
-45%
|
15
+102%
|
(1)
N/A
|
3
N/A
|
5
+102%
|
5
-13%
|
10
+127%
|
0
-98%
|
11
+5 470%
|
13
+16%
|
8
-38%
|
15
+90%
|
12
-24%
|
2
-84%
|
1
-66%
|
(1)
N/A
|
8
N/A
|
(1)
N/A
|
10
N/A
|
(13)
N/A
|
8
N/A
|
(13)
N/A
|
7
N/A
|
(8)
N/A
|
(21)
-151%
|
(9)
+59%
|
(21)
-141%
|
16
N/A
|
12
-23%
|
10
-15%
|
(6)
N/A
|
1
N/A
|
5
+321%
|
9
+108%
|
16
+65%
|
21
+35%
|
19
-7%
|
20
+4%
|
12
-39%
|
7
-40%
|
11
+50%
|
15
+34%
|
26
+71%
|
19
-25%
|
13
-31%
|
16
+18%
|
10
-38%
|
(21)
N/A
|
(23)
-9%
|
(20)
+12%
|
(8)
+58%
|
38
N/A
|
47
+25%
|
59
+25%
|
63
+7%
|
52
-17%
|
58
+10%
|
50
-14%
|
46
-8%
|
46
N/A
|
27
-41%
|
34
+27%
|
37
+8%
|
35
-5%
|
48
+35%
|
43
-9%
|
36
-17%
|
42
+17%
|
28
-34%
|
25
-11%
|
17
-32%
|
3
-84%
|
(17)
N/A
|
(26)
-50%
|
(13)
+50%
|
(17)
-30%
|
|