Accel SAB de CV
BMV:ACCELSAB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Accel SAB de CV
BMV:ACCELSAB
|
MX |
|
U
|
Upsales Technology AB
STO:UPSALE
|
SE |
|
Ashok Leyland Ltd
BSE:500477
|
IN |
|
Genus PLC
LSE:GNS
|
UK |
|
T
|
Taier Heavy Industry Co Ltd
SZSE:002347
|
CN |
|
Parkland Corp
TSX:PKI
|
CA |
|
Saudi Arabian Amiantit Company SJSC
SAU:2160
|
SA |
|
9
|
908 Devices Inc.
NASDAQ:MASS
|
US |
|
Orpea SA
OTC:ORPEF
|
FR |
|
Yealink Network Technology Co Ltd
SZSE:300628
|
CN |
|
I
|
Impact Coatings AB (publ)
STO:IMPC
|
SE |
|
R
|
Rosbank PAO
MOEX:ROSB
|
RU |
|
AK Holdings Inc
KRX:006840
|
KR |
|
L'Oreal SA
PAR:OR
|
FR |
Cash Flow Statement
Cash Flow Statement
Accel SAB de CV
| 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 |
(60)
|
(177)
|
(604)
|
(576)
|
(590)
|
(444)
|
(21)
|
(10)
|
(4)
|
8
|
29
|
28
|
26
|
19
|
(3)
|
3
|
23
|
42
|
96
|
65
|
65
|
46
|
(40)
|
(38)
|
(41)
|
(53)
|
(3)
|
(35)
|
(44)
|
(38)
|
(10)
|
11
|
1
|
36
|
62
|
101
|
171
|
260
|
241
|
245
|
224
|
157
|
185
|
176
|
163
|
211
|
164
|
178
|
202
|
202
|
253
|
256
|
291
|
317
|
378
|
420
|
415
|
385
|
399
|
393
|
492
|
553
|
575
|
880
|
861
|
856
|
837
|
555
|
358
|
310
|
327
|
339
|
485
|
518
|
487
|
487
|
421
|
378
|
326
|
309
|
375
|
324
|
303
|
235
|
214
|
328
|
513
|
538
|
573
|
515
|
288
|
|
| Depreciation & Amortization |
162
|
117
|
111
|
104
|
93
|
82
|
74
|
72
|
73
|
74
|
76
|
76
|
74
|
74
|
74
|
75
|
76
|
76
|
76
|
76
|
77
|
78
|
85
|
98
|
109
|
126
|
137
|
134
|
136
|
131
|
125
|
125
|
117
|
113
|
109
|
105
|
107
|
106
|
110
|
113
|
113
|
114
|
106
|
103
|
100
|
98
|
97
|
103
|
106
|
111
|
124
|
134
|
145
|
153
|
160
|
168
|
176
|
184
|
191
|
198
|
208
|
227
|
229
|
256
|
260
|
254
|
372
|
372
|
388
|
411
|
537
|
349
|
366
|
379
|
563
|
559
|
558
|
641
|
676
|
552
|
586
|
536
|
826
|
510
|
389
|
533
|
901
|
956
|
1 156
|
1 129
|
877
|
|
| Other Non-Cash Items |
(12)
|
(34)
|
533
|
511
|
511
|
462
|
26
|
29
|
(9)
|
(26)
|
1
|
(6)
|
5
|
19
|
5
|
3
|
14
|
10
|
12
|
12
|
9
|
16
|
1
|
19
|
20
|
26
|
(4)
|
(7)
|
29
|
37
|
(1)
|
60
|
(3)
|
22
|
24
|
118
|
158
|
121
|
(83)
|
(79)
|
(91)
|
(92)
|
23
|
24
|
25
|
30
|
26
|
22
|
18
|
9
|
0
|
135
|
135
|
135
|
237
|
0
|
0
|
0
|
227
|
0
|
0
|
0
|
219
|
0
|
0
|
0
|
316
|
0
|
0
|
0
|
257
|
0
|
0
|
0
|
323
|
0
|
0
|
0
|
247
|
0
|
0
|
0
|
230
|
0
|
0
|
0
|
270
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
5
|
8
|
14
|
7
|
8
|
22
|
9
|
36
|
33
|
18
|
29
|
4
|
(2)
|
6
|
9
|
25
|
21
|
36
|
45
|
29
|
44
|
7
|
(5)
|
34
|
38
|
49
|
46
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
207
|
0
|
0
|
0
|
210
|
0
|
0
|
0
|
194
|
0
|
0
|
0
|
279
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
201
|
0
|
0
|
0
|
158
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
121
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
4
|
8
|
12
|
26
|
29
|
30
|
35
|
36
|
37
|
32
|
38
|
29
|
27
|
33
|
24
|
22
|
22
|
25
|
23
|
23
|
21
|
15
|
14
|
17
|
18
|
19
|
19
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
26
|
8
|
16
|
0
|
47
|
58
|
73
|
77
|
50
|
48
|
34
|
45
|
48
|
0
|
0
|
0
|
148
|
30
|
71
|
104
|
176
|
126
|
163
|
270
|
410
|
473
|
478
|
436
|
384
|
|
| Change in Working Capital |
(9)
|
(9)
|
(15)
|
(24)
|
29
|
(24)
|
(22)
|
(38)
|
(33)
|
(16)
|
(26)
|
(7)
|
5
|
2
|
15
|
(9)
|
(30)
|
(42)
|
(126)
|
(91)
|
(43)
|
(20)
|
162
|
50
|
(67)
|
(157)
|
(178)
|
(49)
|
(84)
|
8
|
(25)
|
(77)
|
29
|
(20)
|
(112)
|
(222)
|
(299)
|
(296)
|
(95)
|
(85)
|
(101)
|
(59)
|
(227)
|
(315)
|
(149)
|
(247)
|
(216)
|
(215)
|
(370)
|
(331)
|
(153)
|
(152)
|
(152)
|
(86)
|
(362)
|
(402)
|
(229)
|
(235)
|
(305)
|
(53)
|
(399)
|
(468)
|
(406)
|
(569)
|
(459)
|
(374)
|
(389)
|
(431)
|
(125)
|
(364)
|
(320)
|
(309)
|
(341)
|
(158)
|
(739)
|
(634)
|
(1 068)
|
(1 279)
|
(109)
|
(22)
|
219
|
202
|
196
|
(584)
|
(1 001)
|
(653)
|
382
|
(604)
|
(17)
|
977
|
(164)
|
|
| Cash from Operating Activities |
65
N/A
|
(45)
N/A
|
26
N/A
|
15
-42%
|
44
+193%
|
77
+74%
|
56
-26%
|
53
-6%
|
27
-50%
|
41
+52%
|
80
+97%
|
91
+14%
|
111
+22%
|
113
+1%
|
92
-18%
|
72
-21%
|
82
+14%
|
87
+5%
|
57
-34%
|
62
+9%
|
108
+75%
|
119
+10%
|
208
+75%
|
129
-38%
|
22
-83%
|
(58)
N/A
|
(47)
+18%
|
43
N/A
|
37
-14%
|
138
+271%
|
89
-35%
|
118
+33%
|
145
+22%
|
150
+4%
|
84
-44%
|
102
+21%
|
137
+35%
|
191
+39%
|
173
-9%
|
193
+12%
|
146
-25%
|
119
-18%
|
87
-27%
|
(13)
N/A
|
140
N/A
|
92
-34%
|
72
-22%
|
88
+21%
|
(44)
N/A
|
(8)
+81%
|
225
N/A
|
374
+66%
|
419
+12%
|
520
+24%
|
413
-20%
|
422
+2%
|
599
+42%
|
571
-5%
|
513
-10%
|
538
+5%
|
302
-44%
|
312
+3%
|
617
+98%
|
566
-8%
|
662
+17%
|
736
+11%
|
1 137
+54%
|
789
-31%
|
914
+16%
|
650
-29%
|
801
+23%
|
379
-53%
|
510
+35%
|
740
+45%
|
634
-14%
|
735
+16%
|
234
-68%
|
63
-73%
|
1 140
+1 707%
|
839
-26%
|
1 180
+41%
|
1 063
-10%
|
1 572
+48%
|
161
-90%
|
(398)
N/A
|
208
N/A
|
2 085
+901%
|
1 179
-43%
|
2 002
+70%
|
2 911
+45%
|
1 001
-66%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(151)
|
(50)
|
(114)
|
(106)
|
(58)
|
(57)
|
0
|
(45)
|
(75)
|
(68)
|
(93)
|
(81)
|
(88)
|
(97)
|
(87)
|
(87)
|
(60)
|
(49)
|
(83)
|
(131)
|
(182)
|
(272)
|
(370)
|
(328)
|
(264)
|
(170)
|
(30)
|
(30)
|
(35)
|
(36)
|
(64)
|
(67)
|
(73)
|
(78)
|
(54)
|
(60)
|
(83)
|
(81)
|
(94)
|
(152)
|
(215)
|
(235)
|
(325)
|
(258)
|
(209)
|
(196)
|
(114)
|
(136)
|
(115)
|
(193)
|
(395)
|
(407)
|
(438)
|
(472)
|
(335)
|
(402)
|
(392)
|
(319)
|
(304)
|
(380)
|
(331)
|
(270)
|
(616)
|
(211)
|
(336)
|
(596)
|
(698)
|
(799)
|
(784)
|
(431)
|
(1 096)
|
(867)
|
(904)
|
(1 169)
|
(617)
|
(1 110)
|
(522)
|
(575)
|
(1 133)
|
(271)
|
(902)
|
(958)
|
(1 487)
|
(906)
|
(732)
|
(464)
|
(2 496)
|
(2 745)
|
(3 043)
|
(3 480)
|
(1 554)
|
|
| Other Items |
(58)
|
41
|
15
|
(16)
|
(8)
|
(45)
|
108
|
117
|
101
|
83
|
12
|
10
|
13
|
14
|
7
|
6
|
9
|
9
|
4
|
(39)
|
(22)
|
10
|
22
|
22
|
6
|
(26)
|
0
|
(0)
|
(4)
|
0
|
0
|
5
|
7
|
5
|
0
|
(1)
|
(104)
|
(179)
|
38
|
0
|
183
|
242
|
1
|
(85)
|
(123)
|
(147)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
61
|
176
|
0
|
199
|
43
|
(78)
|
0
|
(112)
|
(5)
|
1
|
(5)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(40)
|
11
|
11
|
11
|
22
|
6
|
6
|
6
|
0
|
|
| Cash from Investing Activities |
(210)
N/A
|
(9)
+96%
|
(99)
-978%
|
(122)
-23%
|
(66)
+46%
|
(102)
-54%
|
108
N/A
|
118
+9%
|
71
-39%
|
61
-15%
|
(81)
N/A
|
(72)
+11%
|
(74)
-4%
|
(83)
-11%
|
(80)
+4%
|
(81)
-2%
|
(51)
+38%
|
(40)
+21%
|
(80)
-100%
|
(170)
-113%
|
(203)
-20%
|
(263)
-29%
|
(348)
-33%
|
(305)
+12%
|
(259)
+15%
|
(196)
+24%
|
(30)
+85%
|
(30)
-2%
|
(39)
-27%
|
(35)
+8%
|
(64)
-80%
|
(66)
-3%
|
(70)
-6%
|
(77)
-10%
|
(54)
+30%
|
(61)
-13%
|
(187)
-208%
|
(259)
-39%
|
(56)
+78%
|
(114)
-105%
|
(31)
+73%
|
7
N/A
|
(324)
N/A
|
(344)
-6%
|
(332)
+3%
|
(343)
-3%
|
(60)
+83%
|
5
N/A
|
20
+319%
|
(21)
N/A
|
(395)
-1 788%
|
(407)
-3%
|
(438)
-8%
|
(472)
-8%
|
(335)
+29%
|
(402)
-20%
|
(392)
+3%
|
(319)
+18%
|
(304)
+5%
|
(380)
-25%
|
(331)
+13%
|
(270)
+18%
|
(616)
-129%
|
(200)
+68%
|
(276)
-38%
|
(421)
-53%
|
(698)
-66%
|
(775)
-11%
|
(917)
-18%
|
(684)
+25%
|
(1 096)
-60%
|
(979)
+11%
|
(910)
+7%
|
(1 168)
-28%
|
(622)
+47%
|
(1 110)
-79%
|
(522)
+53%
|
(575)
-10%
|
(1 144)
-99%
|
(271)
+76%
|
(902)
-233%
|
(958)
-6%
|
(1 527)
-59%
|
(895)
+41%
|
(721)
+19%
|
(453)
+37%
|
(2 474)
-447%
|
(2 739)
-11%
|
(3 037)
-11%
|
(3 474)
-14%
|
(1 554)
+55%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
107
|
173
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(35)
|
(38)
|
32
|
24
|
21
|
9
|
(137)
|
(153)
|
(124)
|
(137)
|
(31)
|
(34)
|
(38)
|
(25)
|
(5)
|
17
|
2
|
(8)
|
75
|
94
|
52
|
94
|
119
|
137
|
130
|
73
|
(2)
|
(79)
|
(16)
|
(35)
|
(65)
|
(40)
|
(60)
|
(29)
|
4
|
(15)
|
(19)
|
(5)
|
(38)
|
3
|
78
|
87
|
121
|
197
|
80
|
22
|
53
|
(55)
|
(20)
|
(32)
|
(30)
|
(162)
|
(193)
|
(195)
|
(281)
|
(43)
|
(138)
|
(118)
|
(124)
|
(159)
|
(22)
|
13
|
719
|
(405)
|
(250)
|
(188)
|
(419)
|
145
|
76
|
219
|
929
|
1 012
|
823
|
602
|
(293)
|
(106)
|
(98)
|
554
|
379
|
778
|
1 004
|
898
|
536
|
1 350
|
1 247
|
1 364
|
578
|
588
|
675
|
(1)
|
317
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
(10)
|
1
|
(2)
|
(6)
|
5
|
1
|
1
|
(5)
|
(36)
|
(37)
|
(32)
|
(38)
|
(29)
|
(27)
|
(33)
|
(24)
|
(22)
|
(22)
|
(25)
|
(23)
|
(23)
|
(21)
|
(15)
|
(14)
|
(17)
|
(18)
|
(19)
|
(19)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(584)
|
(8)
|
(16)
|
0
|
(47)
|
(58)
|
(73)
|
(77)
|
155
|
(48)
|
(34)
|
(45)
|
(48)
|
(14)
|
20
|
74
|
(148)
|
63
|
(2)
|
(74)
|
(176)
|
(126)
|
(163)
|
(270)
|
(410)
|
(473)
|
(478)
|
(436)
|
(384)
|
|
| Cash from Financing Activities |
(35)
N/A
|
(46)
-30%
|
(15)
+68%
|
24
N/A
|
21
-13%
|
9
-56%
|
(136)
N/A
|
(152)
-11%
|
(122)
+19%
|
(135)
-11%
|
(27)
+80%
|
(30)
-12%
|
(34)
-14%
|
(21)
+38%
|
(5)
+78%
|
17
N/A
|
2
-90%
|
(8)
N/A
|
65
N/A
|
95
+46%
|
50
-48%
|
88
+76%
|
124
+42%
|
138
+11%
|
237
+72%
|
241
+1%
|
69
-71%
|
(9)
N/A
|
(49)
-446%
|
(139)
-186%
|
(94)
+33%
|
(67)
+28%
|
(93)
-39%
|
(53)
+43%
|
(18)
+65%
|
(36)
-99%
|
(44)
-20%
|
(29)
+35%
|
(61)
-113%
|
(19)
+69%
|
62
N/A
|
74
+18%
|
104
+41%
|
179
+73%
|
61
-66%
|
3
-94%
|
37
+999%
|
(67)
N/A
|
(27)
+59%
|
(36)
-31%
|
(30)
+18%
|
(184)
-522%
|
(215)
-17%
|
(217)
-1%
|
(298)
-37%
|
(60)
+80%
|
(155)
-156%
|
(135)
+13%
|
(143)
-6%
|
(159)
-11%
|
(22)
+86%
|
13
N/A
|
135
+968%
|
(414)
N/A
|
(266)
+36%
|
(188)
+29%
|
(466)
-148%
|
103
N/A
|
20
-81%
|
142
+628%
|
1 084
+661%
|
964
-11%
|
788
-18%
|
556
-29%
|
(342)
N/A
|
(120)
+65%
|
(78)
+35%
|
628
N/A
|
231
-63%
|
841
+265%
|
1 002
+19%
|
823
-18%
|
360
-56%
|
1 225
+240%
|
1 084
-12%
|
1 093
+1%
|
168
-85%
|
115
-31%
|
196
+70%
|
(436)
N/A
|
(66)
+85%
|
|
| 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
|
(6)
|
0
|
3
|
(2)
|
29
|
29
|
38
|
35
|
11
|
(6)
|
5
|
7
|
16
|
19
|
22
|
16
|
35
|
31
|
58
|
47
|
(42)
|
(45)
|
(103)
|
(136)
|
(4)
|
16
|
12
|
106
|
113
|
122
|
116
|
216
|
196
|
160
|
289
|
215
|
258
|
83
|
(103)
|
(178)
|
(104)
|
(65)
|
39
|
(79)
|
(40)
|
214
|
(53)
|
(23)
|
(77)
|
(168)
|
12
|
(145)
|
(422)
|
(236)
|
(265)
|
15
|
161
|
469
|
372
|
(33)
|
(207)
|
(1 389)
|
(1 281)
|
(1 012)
|
(449)
|
(537)
|
(5)
|
(858)
|
289
|
1 456
|
858
|
927
|
586
|
|
| Net Change in Cash |
(180)
N/A
|
(100)
+45%
|
(88)
+12%
|
(84)
+5%
|
(1)
+99%
|
(16)
-1 355%
|
29
N/A
|
19
-32%
|
(24)
N/A
|
(34)
-39%
|
(28)
+17%
|
(11)
+60%
|
2
N/A
|
9
+274%
|
8
-12%
|
8
-1%
|
34
+347%
|
39
+17%
|
37
-7%
|
(13)
N/A
|
(42)
-235%
|
(58)
-39%
|
13
N/A
|
(9)
N/A
|
38
N/A
|
22
-44%
|
3
-87%
|
(2)
N/A
|
(45)
-2 160%
|
(30)
+33%
|
(52)
-74%
|
5
N/A
|
4
-15%
|
36
+778%
|
47
+30%
|
36
-24%
|
(35)
N/A
|
(50)
-42%
|
15
N/A
|
15
+2%
|
74
+390%
|
64
-13%
|
(137)
N/A
|
(161)
-17%
|
(120)
+25%
|
(142)
-18%
|
163
N/A
|
148
-9%
|
64
-57%
|
151
+134%
|
(3)
N/A
|
(57)
-1 918%
|
56
N/A
|
46
-18%
|
38
-16%
|
43
+12%
|
(51)
N/A
|
(61)
-21%
|
(38)
+37%
|
(65)
-69%
|
(12)
+82%
|
(24)
-104%
|
95
N/A
|
167
+75%
|
68
-59%
|
104
+54%
|
(105)
N/A
|
(51)
+51%
|
29
N/A
|
(37)
N/A
|
368
N/A
|
129
-65%
|
124
-3%
|
143
+15%
|
(170)
N/A
|
(26)
+84%
|
6
N/A
|
83
+1 221%
|
19
-78%
|
20
+7%
|
(1)
N/A
|
(84)
-6 608%
|
(44)
+48%
|
(46)
-4%
|
(40)
+14%
|
(9)
+78%
|
68
N/A
|
11
-83%
|
19
+73%
|
(73)
N/A
|
(33)
+55%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(86)
N/A
|
(95)
-10%
|
(88)
+7%
|
(91)
-3%
|
(14)
+85%
|
20
N/A
|
56
+185%
|
8
-85%
|
(48)
N/A
|
(28)
+43%
|
(13)
+54%
|
9
N/A
|
23
+148%
|
16
-32%
|
5
-67%
|
(15)
N/A
|
23
N/A
|
38
+67%
|
(26)
N/A
|
(69)
-163%
|
(73)
-7%
|
(154)
-109%
|
(162)
-5%
|
(198)
-22%
|
(243)
-22%
|
(228)
+6%
|
(77)
+66%
|
13
N/A
|
2
-82%
|
102
+4 348%
|
25
-75%
|
52
+104%
|
72
+40%
|
72
N/A
|
30
-58%
|
42
+38%
|
54
+31%
|
110
+103%
|
79
-28%
|
41
-49%
|
(69)
N/A
|
(116)
-67%
|
(238)
-106%
|
(271)
-14%
|
(69)
+74%
|
(104)
-50%
|
(42)
+60%
|
(49)
-16%
|
(159)
-227%
|
(202)
-27%
|
(170)
+16%
|
(33)
+80%
|
(19)
+45%
|
47
N/A
|
78
+65%
|
21
-74%
|
207
+905%
|
252
+22%
|
209
-17%
|
159
-24%
|
(29)
N/A
|
42
N/A
|
0
-99%
|
355
+79 380%
|
326
-8%
|
139
-57%
|
438
+215%
|
(10)
N/A
|
130
N/A
|
219
+68%
|
(295)
N/A
|
(488)
-66%
|
(394)
+19%
|
(429)
-9%
|
17
N/A
|
(376)
N/A
|
(287)
+24%
|
(512)
-78%
|
7
N/A
|
568
+8 339%
|
278
-51%
|
105
-62%
|
85
-19%
|
(745)
N/A
|
(1 130)
-52%
|
(255)
+77%
|
(411)
-61%
|
(1 566)
-282%
|
(1 041)
+34%
|
(569)
+45%
|
(553)
+3%
|
|