Bet Shemesh Engines Holdings 1997 Ltd
TASE:BSEN
Cash Flow Statement
Cash Flow Statement
Bet Shemesh Engines Holdings 1997 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 |
2
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
1
|
(0)
|
(1)
|
(1)
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
(0)
|
1
|
2
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
5
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
8
|
8
|
8
|
9
|
9
|
8
|
8
|
8
|
11
|
14
|
15
|
16
|
14
|
12
|
9
|
5
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
3
|
4
|
5
|
5
|
7
|
57
|
60
|
65
|
71
|
30
|
36
|
40
|
39
|
38
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
13
|
14
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(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)
|
(0)
|
0
|
2
|
1
|
1
|
1
|
(0)
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
1
|
22
|
23
|
25
|
26
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
1
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
(3)
|
(1)
|
(1)
|
0
|
4
|
4
|
3
|
4
|
2
|
3
|
4
|
3
|
6
|
4
|
6
|
5
|
5
|
6
|
(41)
|
(36)
|
(55)
|
(54)
|
(7)
|
13
|
13
|
16
|
17
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
2
|
1
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
14
|
18
|
18
|
23
|
0
|
6
|
11
|
10
|
3
|
|
| Cash Interest Paid |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
4
|
4
|
|
| Change in Working Capital |
2
|
1
|
1
|
(1)
|
(4)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(6)
|
(9)
|
(10)
|
(10)
|
(9)
|
(4)
|
(3)
|
(3)
|
4
|
6
|
7
|
7
|
2
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
7
|
8
|
7
|
9
|
(1)
|
(3)
|
(3)
|
0
|
4
|
5
|
4
|
(1)
|
(3)
|
(5)
|
(1)
|
(3)
|
(1)
|
(5)
|
(7)
|
(5)
|
(5)
|
0
|
(1)
|
(1)
|
(5)
|
(9)
|
(11)
|
(12)
|
(19)
|
(22)
|
(24)
|
(27)
|
(16)
|
(14)
|
(6)
|
(4)
|
(13)
|
(5)
|
(5)
|
(4)
|
2
|
(0)
|
(5)
|
(15)
|
(10)
|
(14)
|
(13)
|
(12)
|
(16)
|
(2)
|
(17)
|
(18)
|
(25)
|
(57)
|
(47)
|
(35)
|
|
| Cash from Operating Activities |
5
N/A
|
4
-32%
|
3
-14%
|
2
-36%
|
0
-76%
|
0
-77%
|
(1)
N/A
|
(1)
-40%
|
1
N/A
|
1
+93%
|
2
+47%
|
1
-38%
|
1
-14%
|
(1)
N/A
|
(4)
-264%
|
(4)
-23%
|
(5)
-13%
|
(3)
+36%
|
1
N/A
|
2
+131%
|
0
-89%
|
5
+3 124%
|
7
+32%
|
8
+7%
|
9
+11%
|
4
-50%
|
1
-78%
|
1
+24%
|
(0)
N/A
|
1
N/A
|
1
-16%
|
0
-90%
|
10
+9 373%
|
12
+20%
|
14
+13%
|
17
+21%
|
7
-59%
|
5
-25%
|
5
-4%
|
8
+53%
|
11
+40%
|
11
+5%
|
10
-15%
|
5
-46%
|
4
-18%
|
3
-23%
|
8
+147%
|
8
-3%
|
10
+26%
|
7
-27%
|
6
-12%
|
8
+29%
|
9
+9%
|
13
+43%
|
11
-14%
|
11
-4%
|
7
-31%
|
4
-40%
|
2
-55%
|
1
-33%
|
(4)
N/A
|
(7)
-62%
|
(5)
+30%
|
(5)
-9%
|
8
N/A
|
12
+37%
|
17
+50%
|
16
-9%
|
4
-78%
|
6
+65%
|
5
-6%
|
7
+23%
|
13
+93%
|
15
+14%
|
11
-27%
|
6
-44%
|
11
+74%
|
9
-17%
|
12
+38%
|
16
+31%
|
19
+18%
|
40
+116%
|
32
-20%
|
37
+17%
|
35
-5%
|
8
-77%
|
21
+152%
|
35
+66%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(10)
|
(13)
|
(13)
|
(16)
|
(18)
|
(19)
|
(26)
|
(31)
|
(33)
|
(31)
|
(25)
|
(17)
|
(12)
|
(9)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(15)
|
(19)
|
(22)
|
(23)
|
|
| Other Items |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(20)
|
(20)
|
(7)
|
(59)
|
(39)
|
(39)
|
(50)
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
62
|
62
|
62
|
(5)
|
1
|
(33)
|
(32)
|
(34)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+13%
|
(1)
+16%
|
(3)
-193%
|
(3)
+15%
|
(3)
-18%
|
(4)
-21%
|
(4)
-3%
|
(4)
-4%
|
(4)
+3%
|
(5)
-10%
|
(3)
+44%
|
(2)
+9%
|
(3)
-10%
|
(2)
+27%
|
(2)
-9%
|
(3)
-47%
|
(3)
+12%
|
(3)
-26%
|
(4)
-8%
|
(3)
+6%
|
(4)
-14%
|
(3)
+18%
|
(3)
+12%
|
(2)
+23%
|
(2)
+27%
|
(1)
+27%
|
(3)
-185%
|
(4)
-17%
|
(4)
-4%
|
(5)
-33%
|
(4)
+21%
|
(3)
+22%
|
(4)
-8%
|
(3)
+28%
|
(2)
+17%
|
(3)
-23%
|
(3)
-20%
|
(4)
-28%
|
(4)
-10%
|
(5)
-20%
|
(6)
-5%
|
(5)
+12%
|
(5)
-9%
|
(5)
+12%
|
(4)
+9%
|
(6)
-25%
|
(5)
+12%
|
(6)
-23%
|
(6)
+0%
|
(5)
+16%
|
(5)
-8%
|
(5)
-2%
|
(7)
-18%
|
(7)
-5%
|
(7)
+4%
|
(7)
-9%
|
(7)
+1%
|
(30)
-321%
|
(33)
-9%
|
(20)
+39%
|
(75)
-280%
|
(56)
+25%
|
(58)
-3%
|
(76)
-32%
|
(29)
+62%
|
(31)
-7%
|
(29)
+7%
|
(25)
+12%
|
(17)
+32%
|
(12)
+30%
|
(9)
+25%
|
(5)
+41%
|
(4)
+16%
|
(4)
+15%
|
(4)
-8%
|
(5)
-16%
|
(4)
+6%
|
(5)
-9%
|
61
N/A
|
56
-8%
|
55
-3%
|
54
-1%
|
(14)
N/A
|
(15)
-6%
|
(51)
-252%
|
(54)
-5%
|
(57)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
44
|
44
|
44
|
0
|
0
|
0
|
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)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
5
|
3
|
3
|
3
|
2
|
4
|
4
|
6
|
6
|
4
|
6
|
3
|
1
|
3
|
(1)
|
(4)
|
(5)
|
(7)
|
(3)
|
1
|
2
|
5
|
3
|
5
|
4
|
(6)
|
(8)
|
(11)
|
(14)
|
(4)
|
(2)
|
2
|
(1)
|
(2)
|
(3)
|
(5)
|
1
|
1
|
3
|
(1)
|
(2)
|
(3)
|
(0)
|
(0)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
45
|
52
|
56
|
56
|
20
|
15
|
16
|
20
|
9
|
4
|
(1)
|
(6)
|
(8)
|
(4)
|
1
|
(2)
|
0
|
(1)
|
(22)
|
(20)
|
(40)
|
(34)
|
(20)
|
(18)
|
46
|
37
|
29
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(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)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(1)
+39%
|
(1)
+28%
|
(0)
+83%
|
1
N/A
|
2
+117%
|
2
+30%
|
5
+140%
|
3
-33%
|
3
-14%
|
3
+3%
|
2
-48%
|
4
+140%
|
3
-18%
|
4
+27%
|
5
+33%
|
3
-40%
|
5
+49%
|
3
-39%
|
1
-58%
|
3
+176%
|
(1)
N/A
|
(4)
-383%
|
(5)
-16%
|
(7)
-38%
|
(3)
+50%
|
0
N/A
|
2
+515%
|
4
+115%
|
3
-40%
|
4
+60%
|
4
-1%
|
(7)
N/A
|
(9)
-33%
|
(11)
-30%
|
(15)
-30%
|
(5)
+69%
|
(2)
+53%
|
(1)
+62%
|
(3)
-273%
|
(5)
-53%
|
(6)
-18%
|
(5)
+16%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
(2)
N/A
|
(3)
-40%
|
(4)
-21%
|
(1)
+61%
|
(1)
+24%
|
(2)
-83%
|
(3)
-65%
|
(4)
-36%
|
(4)
+18%
|
(4)
+5%
|
(0)
+88%
|
43
N/A
|
41
-6%
|
41
0%
|
40
-1%
|
42
+6%
|
49
+16%
|
53
+8%
|
52
-2%
|
15
-72%
|
12
-21%
|
13
+12%
|
17
+31%
|
6
-65%
|
2
-74%
|
(3)
N/A
|
(8)
-139%
|
(10)
-25%
|
(6)
+43%
|
(1)
+78%
|
(5)
-310%
|
(4)
+32%
|
(6)
-54%
|
(73)
-1 215%
|
(71)
+3%
|
(91)
-28%
|
(84)
+7%
|
(24)
+72%
|
(21)
+11%
|
43
N/A
|
33
-24%
|
25
-25%
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
2
N/A
|
1
-37%
|
1
-5%
|
(1)
N/A
|
(2)
-12%
|
(2)
-5%
|
(3)
-63%
|
(0)
+89%
|
(0)
+20%
|
0
N/A
|
0
+182%
|
0
-42%
|
2
+1 261%
|
(1)
N/A
|
(2)
-156%
|
(1)
+15%
|
(5)
-280%
|
(1)
+72%
|
(0)
+96%
|
(1)
-1 880%
|
0
N/A
|
1
+3 700%
|
0
-97%
|
0
+1 100%
|
(0)
N/A
|
(1)
-400%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-7%
|
(0)
+63%
|
0
N/A
|
0
-98%
|
0
+100%
|
0
+400%
|
(0)
N/A
|
(0)
+68%
|
0
N/A
|
0
N/A
|
1
+356%
|
0
-86%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
1
+16%
|
0
-92%
|
0
+775%
|
(0)
N/A
|
0
N/A
|
1
+164%
|
0
-70%
|
2
+604%
|
1
-69%
|
1
+2%
|
(0)
N/A
|
41
N/A
|
13
-69%
|
9
-26%
|
16
+68%
|
(40)
N/A
|
(12)
+70%
|
(10)
+13%
|
(16)
-53%
|
(3)
+84%
|
(2)
+26%
|
0
N/A
|
(5)
N/A
|
(5)
-12%
|
(5)
+6%
|
(6)
-16%
|
(1)
+87%
|
(0)
+78%
|
1
N/A
|
1
-34%
|
1
-23%
|
1
+25%
|
2
+144%
|
4
+148%
|
5
+9%
|
5
-2%
|
2
-48%
|
(0)
N/A
|
(0)
-113%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
2
-50%
|
2
-12%
|
0
-99%
|
(1)
N/A
|
(2)
-90%
|
(4)
-95%
|
(4)
-12%
|
(2)
+43%
|
(1)
+35%
|
(1)
+27%
|
(2)
-60%
|
(2)
+4%
|
(4)
-138%
|
(6)
-50%
|
(7)
-16%
|
(8)
-21%
|
(6)
+23%
|
(3)
+51%
|
(2)
+22%
|
(4)
-51%
|
1
N/A
|
4
+216%
|
4
+18%
|
6
+40%
|
2
-60%
|
(0)
N/A
|
(1)
-166%
|
(3)
-174%
|
(2)
+46%
|
(3)
-85%
|
(4)
-10%
|
7
N/A
|
9
+24%
|
12
+28%
|
15
+28%
|
5
-70%
|
2
-49%
|
1
-57%
|
3
+249%
|
6
+61%
|
6
+3%
|
5
-14%
|
(0)
N/A
|
(0)
-284%
|
(1)
-167%
|
3
N/A
|
3
+2%
|
4
+48%
|
2
-63%
|
2
+7%
|
4
+117%
|
4
+4%
|
7
+76%
|
5
-31%
|
4
-14%
|
0
-94%
|
(3)
N/A
|
(8)
-196%
|
(12)
-49%
|
(18)
-50%
|
(24)
-34%
|
(23)
+4%
|
(24)
-7%
|
(18)
+27%
|
(19)
-10%
|
(16)
+20%
|
(15)
+4%
|
(22)
-45%
|
(11)
+48%
|
(6)
+42%
|
(2)
+65%
|
8
N/A
|
10
+35%
|
7
-32%
|
2
-74%
|
6
+226%
|
4
-27%
|
7
+69%
|
10
+40%
|
13
+29%
|
33
+152%
|
24
-27%
|
28
+18%
|
20
-29%
|
(10)
N/A
|
(1)
+92%
|
12
N/A
|
|