Ingles Markets Inc
NASDAQ:IMKTA
Cash Flow Statement
Cash Flow Statement
Ingles Markets Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
18
|
15
|
12
|
11
|
10
|
10
|
17
|
17
|
22
|
26
|
29
|
31
|
30
|
28
|
27
|
29
|
33
|
40
|
43
|
46
|
50
|
56
|
59
|
60
|
60
|
56
|
52
|
51
|
45
|
34
|
28
|
23
|
21
|
27
|
31
|
32
|
35
|
36
|
39
|
42
|
41
|
41
|
43
|
44
|
46
|
19
|
21
|
19
|
21
|
49
|
51
|
57
|
61
|
61
|
59
|
57
|
57
|
56
|
54
|
55
|
50
|
49
|
54
|
85
|
85
|
98
|
97
|
74
|
80
|
79
|
82
|
77
|
102
|
142
|
179
|
215
|
227
|
236
|
250
|
262
|
279
|
274
|
273
|
276
|
248
|
228
|
211
|
185
|
176
|
160
|
106
|
79
|
62
|
56
|
84
|
95
|
|
| Depreciation & Amortization |
47
|
48
|
48
|
49
|
50
|
51
|
52
|
53
|
55
|
56
|
59
|
60
|
59
|
59
|
57
|
58
|
58
|
59
|
60
|
60
|
60
|
60
|
61
|
62
|
65
|
67
|
69
|
72
|
74
|
77
|
80
|
82
|
84
|
85
|
85
|
84
|
84
|
85
|
85
|
87
|
87
|
88
|
91
|
92
|
94
|
95
|
95
|
95
|
96
|
97
|
98
|
99
|
100
|
102
|
103
|
104
|
104
|
105
|
107
|
108
|
109
|
110
|
111
|
112
|
112
|
113
|
113
|
113
|
112
|
112
|
113
|
113
|
114
|
115
|
116
|
118
|
119
|
121
|
117
|
117
|
116
|
115
|
118
|
118
|
117
|
116
|
116
|
116
|
116
|
117
|
122
|
124
|
125
|
126
|
123
|
122
|
|
| Change in Deffered Taxes |
2
|
2
|
(2)
|
(1)
|
(2)
|
(3)
|
3
|
2
|
9
|
5
|
1
|
(2)
|
(7)
|
(5)
|
(10)
|
(8)
|
(10)
|
(10)
|
(7)
|
(7)
|
(6)
|
14
|
15
|
17
|
20
|
1
|
11
|
11
|
14
|
21
|
16
|
15
|
11
|
8
|
5
|
4
|
2
|
(3)
|
(6)
|
(6)
|
(3)
|
1
|
14
|
15
|
13
|
14
|
7
|
7
|
5
|
(8)
|
(16)
|
(10)
|
(9)
|
2
|
2
|
1
|
2
|
6
|
7
|
3
|
3
|
(0)
|
(2)
|
(24)
|
(24)
|
(6)
|
5
|
32
|
35
|
14
|
1
|
(2)
|
(5)
|
(3)
|
1
|
1
|
1
|
(1)
|
(3)
|
(4)
|
(5)
|
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(1)
|
(0)
|
(0)
|
4
|
2
|
(2)
|
|
| Other Non-Cash Items |
(4)
|
(2)
|
0
|
1
|
1
|
(2)
|
(14)
|
(16)
|
(21)
|
(20)
|
(13)
|
(12)
|
(7)
|
(6)
|
(2)
|
(2)
|
1
|
(0)
|
4
|
4
|
4
|
(2)
|
(6)
|
(6)
|
(8)
|
0
|
(1)
|
(0)
|
0
|
9
|
8
|
9
|
8
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(2)
|
(3)
|
(2)
|
(0)
|
0
|
1
|
1
|
40
|
39
|
39
|
39
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
(1)
|
1
|
(0)
|
(1)
|
(0)
|
0
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(2)
|
4
|
4
|
12
|
10
|
9
|
10
|
(1)
|
(1)
|
(2)
|
(1)
|
6
|
7
|
7
|
7
|
5
|
4
|
(3)
|
(4)
|
32
|
30
|
38
|
39
|
3
|
7
|
|
| Cash Taxes Paid |
6
|
7
|
10
|
10
|
10
|
12
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
11
|
0
|
|
| Cash Interest Paid |
41
|
50
|
45
|
49
|
50
|
51
|
49
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
20
|
0
|
|
| Change in Working Capital |
0
|
(17)
|
(7)
|
(25)
|
(15)
|
(11)
|
(2)
|
10
|
4
|
12
|
12
|
7
|
8
|
3
|
1
|
10
|
(0)
|
2
|
0
|
(4)
|
13
|
8
|
10
|
(8)
|
(12)
|
(13)
|
(42)
|
(19)
|
(33)
|
(65)
|
(29)
|
(50)
|
(12)
|
4
|
5
|
22
|
(6)
|
5
|
(19)
|
(35)
|
(1)
|
(22)
|
(15)
|
(31)
|
(49)
|
(36)
|
(17)
|
0
|
(10)
|
1
|
23
|
(5)
|
12
|
17
|
(9)
|
5
|
(9)
|
(12)
|
(10)
|
5
|
5
|
4
|
(7)
|
2
|
(16)
|
(47)
|
(53)
|
(31)
|
(22)
|
(3)
|
20
|
(22)
|
63
|
38
|
43
|
49
|
(66)
|
(30)
|
(56)
|
(30)
|
(41)
|
(32)
|
(53)
|
(94)
|
(87)
|
(90)
|
(59)
|
(73)
|
(25)
|
10
|
5
|
(28)
|
(29)
|
(58)
|
(57)
|
15
|
|
| Cash from Operating Activities |
62
N/A
|
47
-25%
|
52
+11%
|
36
-32%
|
43
+20%
|
44
+3%
|
56
+27%
|
67
+20%
|
68
+1%
|
80
+17%
|
88
+10%
|
84
-4%
|
83
-1%
|
79
-4%
|
73
-8%
|
87
+19%
|
82
-6%
|
91
+11%
|
99
+9%
|
100
+1%
|
121
+21%
|
136
+12%
|
139
+3%
|
125
-10%
|
125
0%
|
111
-11%
|
90
-19%
|
114
+27%
|
101
-12%
|
77
-24%
|
103
+34%
|
79
-23%
|
112
+42%
|
123
+10%
|
125
+2%
|
142
+14%
|
114
-20%
|
121
+6%
|
97
-20%
|
84
-14%
|
123
+46%
|
108
-12%
|
134
+24%
|
121
-9%
|
105
-13%
|
131
+25%
|
145
+11%
|
160
+10%
|
151
-6%
|
137
-9%
|
154
+13%
|
140
-9%
|
163
+16%
|
181
+12%
|
153
-15%
|
165
+7%
|
152
-8%
|
156
+2%
|
159
+2%
|
170
+7%
|
167
-2%
|
162
-3%
|
156
-4%
|
177
+13%
|
159
-10%
|
157
-1%
|
161
+3%
|
187
+16%
|
202
+8%
|
198
-2%
|
212
+7%
|
164
-22%
|
279
+70%
|
296
+6%
|
350
+18%
|
392
+12%
|
289
-26%
|
335
+16%
|
306
-9%
|
344
+12%
|
347
+1%
|
354
+2%
|
339
-4%
|
302
-11%
|
278
-8%
|
255
-8%
|
266
+5%
|
225
-16%
|
258
+15%
|
279
+8%
|
263
-6%
|
203
-23%
|
196
-4%
|
167
-15%
|
154
-8%
|
236
+53%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(54)
|
(41)
|
(50)
|
(60)
|
(71)
|
(82)
|
(76)
|
(83)
|
(88)
|
(79)
|
(71)
|
(57)
|
(48)
|
(54)
|
(60)
|
(76)
|
(77)
|
(83)
|
(94)
|
(83)
|
(93)
|
(124)
|
(128)
|
(169)
|
(199)
|
(215)
|
(249)
|
(248)
|
(238)
|
(193)
|
(141)
|
(98)
|
(72)
|
(79)
|
(92)
|
(100)
|
(101)
|
(90)
|
(98)
|
(136)
|
(158)
|
(179)
|
(181)
|
(145)
|
(124)
|
(113)
|
(101)
|
(104)
|
(106)
|
(98)
|
(108)
|
(105)
|
(101)
|
(109)
|
(104)
|
(117)
|
(131)
|
(138)
|
(138)
|
(126)
|
(126)
|
(120)
|
(128)
|
(155)
|
(157)
|
(158)
|
(150)
|
(165)
|
(156)
|
(153)
|
(162)
|
(122)
|
(124)
|
(117)
|
(123)
|
(126)
|
(135)
|
(152)
|
(141)
|
(128)
|
(105)
|
(106)
|
(120)
|
(158)
|
(177)
|
(184)
|
(174)
|
(177)
|
(181)
|
(180)
|
(211)
|
(185)
|
(174)
|
(159)
|
(115)
|
(113)
|
|
| Other Items |
10
|
7
|
6
|
2
|
1
|
3
|
22
|
23
|
30
|
29
|
26
|
25
|
17
|
16
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
14
|
14
|
14
|
14
|
0
|
1
|
1
|
1
|
1
|
(16)
|
(18)
|
(19)
|
(4)
|
13
|
21
|
(75)
|
(90)
|
(67)
|
(40)
|
76
|
100
|
77
|
45
|
32
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
4
|
4
|
4
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
10
|
9
|
9
|
14
|
7
|
8
|
5
|
1
|
1
|
(290)
|
13
|
(98)
|
(97)
|
193
|
8
|
119
|
118
|
118
|
3
|
3
|
5
|
6
|
5
|
8
|
5
|
5
|
5
|
1
|
|
| Cash from Investing Activities |
(44)
N/A
|
(33)
+25%
|
(44)
-31%
|
(58)
-33%
|
(70)
-22%
|
(79)
-12%
|
(54)
+32%
|
(60)
-12%
|
(58)
+3%
|
(49)
+15%
|
(45)
+9%
|
(33)
+28%
|
(32)
+3%
|
(38)
-21%
|
(59)
-55%
|
(75)
-27%
|
(75)
0%
|
(82)
-8%
|
(93)
-14%
|
(82)
+12%
|
(92)
-12%
|
(109)
-18%
|
(114)
-4%
|
(156)
-37%
|
(185)
-19%
|
(214)
-16%
|
(248)
-16%
|
(248)
+0%
|
(237)
+4%
|
(192)
+19%
|
(157)
+18%
|
(117)
+26%
|
(91)
+22%
|
(83)
+9%
|
(79)
+5%
|
(79)
0%
|
(175)
-121%
|
(180)
-3%
|
(164)
+9%
|
(176)
-7%
|
(82)
+53%
|
(79)
+3%
|
(104)
-31%
|
(100)
+3%
|
(93)
+8%
|
(105)
-13%
|
(94)
+11%
|
(96)
-3%
|
(106)
-10%
|
(97)
+8%
|
(108)
-11%
|
(105)
+3%
|
(100)
+5%
|
(107)
-8%
|
(100)
+7%
|
(113)
-13%
|
(127)
-12%
|
(135)
-6%
|
(137)
-2%
|
(124)
+9%
|
(124)
+0%
|
(118)
+5%
|
(125)
-7%
|
(154)
-23%
|
(156)
-1%
|
(157)
0%
|
(148)
+5%
|
(162)
-10%
|
(146)
+10%
|
(144)
+2%
|
(153)
-6%
|
(108)
+29%
|
(117)
-9%
|
(109)
+7%
|
(117)
-7%
|
(125)
-7%
|
(134)
-7%
|
(442)
-230%
|
(128)
+71%
|
(225)
-76%
|
(202)
+10%
|
87
N/A
|
(112)
N/A
|
(39)
+65%
|
(59)
-51%
|
(65)
-11%
|
(170)
-160%
|
(174)
-2%
|
(175)
0%
|
(173)
+1%
|
(206)
-19%
|
(178)
+14%
|
(169)
+5%
|
(155)
+9%
|
(110)
+29%
|
(112)
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
7
|
11
|
11
|
10
|
6
|
4
|
4
|
4
|
4
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
(37)
|
(37)
|
0
|
0
|
0
|
(65)
|
0
|
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)
|
(80)
|
(80)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
80
|
64
|
47
|
(46)
|
(33)
|
52
|
44
|
37
|
27
|
(47)
|
(39)
|
(35)
|
(34)
|
(31)
|
(33)
|
(31)
|
(26)
|
(24)
|
(13)
|
(8)
|
(13)
|
(5)
|
(13)
|
49
|
78
|
116
|
174
|
148
|
152
|
201
|
144
|
100
|
67
|
(30)
|
(32)
|
(57)
|
42
|
32
|
38
|
98
|
(42)
|
(11)
|
(20)
|
(5)
|
27
|
77
|
66
|
37
|
40
|
(25)
|
25
|
45
|
17
|
9
|
(42)
|
(37)
|
(12)
|
(12)
|
(11)
|
(26)
|
(33)
|
(29)
|
0
|
(11)
|
11
|
16
|
(13)
|
(12)
|
(33)
|
(34)
|
(14)
|
(34)
|
(19)
|
(39)
|
(254)
|
(267)
|
(199)
|
77
|
(17)
|
(2)
|
(70)
|
(326)
|
(18)
|
(23)
|
(23)
|
(22)
|
(23)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
|
| Cash Paid for Dividends |
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(31)
|
(31)
|
(30)
|
(30)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
| Other |
(10)
|
(10)
|
(8)
|
1
|
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
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(38)
|
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)
|
0
|
0
|
(5)
|
(6)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
58
N/A
|
41
-29%
|
26
-37%
|
(58)
N/A
|
(46)
+22%
|
39
N/A
|
32
-19%
|
25
-21%
|
19
-23%
|
(50)
N/A
|
(43)
+15%
|
(40)
+7%
|
(43)
-7%
|
(43)
+1%
|
(44)
-3%
|
(42)
+3%
|
(37)
+12%
|
(37)
-1%
|
(28)
+25%
|
(23)
+18%
|
(28)
-20%
|
(20)
+28%
|
(28)
-41%
|
34
N/A
|
63
+86%
|
101
+61%
|
158
+58%
|
133
-16%
|
137
+3%
|
167
+22%
|
110
-34%
|
66
-40%
|
32
-51%
|
(46)
N/A
|
(48)
-4%
|
(74)
-54%
|
26
N/A
|
16
-40%
|
21
+38%
|
80
+273%
|
(60)
N/A
|
(29)
+52%
|
(38)
-30%
|
(21)
+44%
|
(4)
+80%
|
(28)
-575%
|
(39)
-41%
|
(68)
-74%
|
(50)
+27%
|
(40)
+19%
|
(55)
-36%
|
(34)
+38%
|
(61)
-82%
|
(69)
-13%
|
(55)
+21%
|
(50)
+10%
|
(25)
+49%
|
(25)
+2%
|
(24)
+3%
|
(39)
-62%
|
(46)
-17%
|
(42)
+8%
|
(13)
+70%
|
(24)
-86%
|
(2)
+93%
|
3
N/A
|
(26)
N/A
|
(25)
+6%
|
(46)
-84%
|
(47)
-4%
|
(27)
+43%
|
(47)
-75%
|
(33)
+30%
|
(53)
-61%
|
(268)
-406%
|
(280)
-4%
|
(292)
-4%
|
(21)
+93%
|
(115)
-459%
|
(100)
+13%
|
(88)
+13%
|
(339)
-286%
|
(31)
+91%
|
(35)
-14%
|
(35)
+0%
|
(35)
+0%
|
(35)
-1%
|
(31)
+12%
|
(31)
-1%
|
(31)
-1%
|
(31)
+0%
|
(31)
0%
|
(31)
0%
|
(32)
-1%
|
(32)
0%
|
(32)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
76
N/A
|
55
-28%
|
34
-37%
|
(80)
N/A
|
(73)
+9%
|
4
N/A
|
34
+766%
|
33
-4%
|
29
-11%
|
(20)
N/A
|
(0)
+99%
|
11
N/A
|
9
-24%
|
(1)
N/A
|
(30)
-2 497%
|
(31)
-3%
|
(31)
+0%
|
(28)
+9%
|
(22)
+22%
|
(5)
+76%
|
1
N/A
|
6
+358%
|
(3)
N/A
|
3
N/A
|
2
-34%
|
(3)
N/A
|
(0)
+93%
|
(1)
-398%
|
0
N/A
|
52
+22 250%
|
55
+7%
|
29
-48%
|
54
+88%
|
(6)
N/A
|
(2)
+71%
|
(11)
-544%
|
(35)
-224%
|
(43)
-24%
|
(45)
-5%
|
(12)
+75%
|
(20)
-70%
|
(1)
+97%
|
(8)
-1 299%
|
(0)
+95%
|
8
N/A
|
(2)
N/A
|
12
N/A
|
(5)
N/A
|
(5)
+1%
|
(1)
+89%
|
(8)
-1 459%
|
2
N/A
|
1
-20%
|
5
+256%
|
(1)
N/A
|
2
N/A
|
0
-83%
|
(3)
N/A
|
(2)
+43%
|
7
N/A
|
(3)
N/A
|
3
N/A
|
18
+606%
|
(1)
N/A
|
1
N/A
|
4
+339%
|
(13)
N/A
|
0
N/A
|
10
+2 726%
|
7
-29%
|
32
+357%
|
9
-72%
|
128
+1 337%
|
134
+4%
|
(35)
N/A
|
(13)
+63%
|
(136)
-945%
|
(128)
+6%
|
63
N/A
|
18
-72%
|
57
+222%
|
102
+79%
|
197
+94%
|
228
+16%
|
185
-19%
|
155
-16%
|
61
-60%
|
19
-68%
|
52
+166%
|
74
+43%
|
25
-66%
|
(6)
N/A
|
(5)
+15%
|
(19)
-298%
|
13
N/A
|
92
+634%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
6
-21%
|
2
-63%
|
(24)
N/A
|
(29)
-17%
|
(38)
-32%
|
(20)
+46%
|
(16)
+20%
|
(20)
-28%
|
1
N/A
|
17
+1 484%
|
26
+59%
|
35
+32%
|
25
-27%
|
13
-49%
|
10
-21%
|
5
-51%
|
8
+58%
|
5
-39%
|
17
+238%
|
28
+68%
|
12
-58%
|
11
-4%
|
(44)
N/A
|
(74)
-69%
|
(104)
-40%
|
(159)
-53%
|
(134)
+16%
|
(138)
-2%
|
(116)
+16%
|
(38)
+67%
|
(19)
+50%
|
41
N/A
|
44
+9%
|
33
-25%
|
42
+27%
|
14
-68%
|
31
+129%
|
(0)
N/A
|
(51)
-18 414%
|
(35)
+32%
|
(71)
-103%
|
(47)
+34%
|
(24)
+49%
|
(19)
+20%
|
18
N/A
|
44
+138%
|
56
+28%
|
45
-20%
|
39
-12%
|
46
+17%
|
35
-24%
|
62
+77%
|
73
+18%
|
49
-32%
|
48
-4%
|
21
-56%
|
18
-17%
|
21
+22%
|
43
+103%
|
41
-5%
|
42
+3%
|
29
-32%
|
21
-25%
|
2
-93%
|
(1)
N/A
|
11
N/A
|
23
+112%
|
46
+101%
|
45
-2%
|
50
+11%
|
42
-15%
|
154
+265%
|
179
+16%
|
227
+27%
|
266
+17%
|
154
-42%
|
183
+19%
|
166
-10%
|
216
+30%
|
242
+12%
|
248
+3%
|
220
-11%
|
144
-34%
|
102
-30%
|
71
-30%
|
93
+30%
|
47
-49%
|
77
+64%
|
99
+28%
|
52
-48%
|
18
-65%
|
21
+20%
|
8
-62%
|
40
+380%
|
123
+211%
|
|