Jeudan A/S
F:0AZ
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
25.1
26.5
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Jeudan A/S
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
251
|
245
|
237
|
68
|
160
|
156
|
212
|
174
|
119
|
240
|
233
|
308
|
232
|
233
|
246
|
248
|
253
|
254
|
252
|
278
|
301
|
328
|
354
|
364
|
369
|
378
|
389
|
389
|
415
|
448
|
484
|
521
|
545
|
554
|
575
|
585
|
585
|
587
|
591
|
599
|
602
|
611
|
614
|
620
|
631
|
630
|
635
|
639
|
640
|
663
|
684
|
695
|
710
|
718
|
726
|
732
|
724
|
723
|
723
|
738
|
768
|
785
|
813
|
829
|
834
|
832
|
826
|
832
|
836
|
836
|
847
|
849
|
834
|
835
|
836
|
844
|
876
|
899
|
922
|
952
|
990
|
1 023
|
1 055
|
1 079
|
1 094
|
1 108
|
1 094
|
1 086
|
1 080
|
1 082
|
1 069
|
1 065
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
12
|
13
|
14
|
15
|
17
|
17
|
17
|
17
|
17
|
18
|
18
|
18
|
18
|
17
|
17
|
16
|
16
|
16
|
14
|
14
|
16
|
15
|
16
|
16
|
14
|
15
|
16
|
16
|
17
|
17
|
18
|
20
|
21
|
22
|
23
|
22
|
22
|
22
|
23
|
23
|
22
|
22
|
19
|
18
|
18
|
17
|
19
|
20
|
19
|
19
|
19
|
16
|
17
|
15
|
16
|
18
|
19
|
22
|
24
|
25
|
26
|
27
|
28
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(12)
|
(8)
|
(8)
|
(14)
|
(87)
|
(80)
|
(136)
|
(109)
|
(15)
|
(119)
|
(95)
|
(135)
|
9
|
(93)
|
(98)
|
(104)
|
1
|
(132)
|
(143)
|
(179)
|
(182)
|
(203)
|
(229)
|
(228)
|
(247)
|
(240)
|
(239)
|
(234)
|
(244)
|
(276)
|
(291)
|
(305)
|
(302)
|
(292)
|
(287)
|
(293)
|
(295)
|
(287)
|
(280)
|
(260)
|
(228)
|
(216)
|
(189)
|
(176)
|
(167)
|
(172)
|
(186)
|
(190)
|
(194)
|
(174)
|
(151)
|
(144)
|
(150)
|
(154)
|
(148)
|
(132)
|
(115)
|
(118)
|
(134)
|
(146)
|
(165)
|
(169)
|
(175)
|
(185)
|
(188)
|
(175)
|
(158)
|
(136)
|
(110)
|
(101)
|
(97)
|
(97)
|
(101)
|
(104)
|
(102)
|
(100)
|
(100)
|
(104)
|
(124)
|
(144)
|
(174)
|
(232)
|
(298)
|
(368)
|
(429)
|
(456)
|
(477)
|
(487)
|
(493)
|
(495)
|
(490)
|
(483)
|
|
| Cash Taxes Paid |
58
|
62
|
62
|
63
|
30
|
31
|
31
|
30
|
2
|
0
|
2
|
2
|
15
|
20
|
14
|
14
|
18
|
16
|
16
|
16
|
3
|
3
|
3
|
3
|
0
|
(0)
|
(1)
|
(1)
|
13
|
12
|
12
|
12
|
25
|
25
|
25
|
25
|
25
|
27
|
27
|
27
|
(16)
|
(17)
|
(17)
|
(17)
|
15
|
11
|
11
|
11
|
(23)
|
(18)
|
(18)
|
(18)
|
54
|
54
|
54
|
54
|
(19)
|
(14)
|
(14)
|
(14)
|
41
|
35
|
35
|
35
|
37
|
61
|
61
|
61
|
10
|
(12)
|
(12)
|
(12)
|
(3)
|
(4)
|
(4)
|
(4)
|
4
|
99
|
99
|
99
|
100
|
561
|
561
|
561
|
563
|
3
|
5
|
5
|
(18)
|
(19)
|
(20)
|
(20)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
137
|
160
|
98
|
125
|
103
|
111
|
114
|
141
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
64
|
(23)
|
(61)
|
348
|
(37)
|
(37)
|
(56)
|
(32)
|
12
|
(8)
|
35
|
(10)
|
(129)
|
(13)
|
(33)
|
(16)
|
(132)
|
(21)
|
(52)
|
(48)
|
(29)
|
(54)
|
(25)
|
(40)
|
(42)
|
(24)
|
(32)
|
(32)
|
(21)
|
(29)
|
(38)
|
(31)
|
(58)
|
(46)
|
(38)
|
(36)
|
(64)
|
(38)
|
(27)
|
(24)
|
74
|
45
|
31
|
29
|
23
|
(27)
|
(13)
|
(34)
|
(68)
|
(27)
|
(24)
|
10
|
(41)
|
(58)
|
(61)
|
(70)
|
11
|
12
|
13
|
12
|
(34)
|
(30)
|
(44)
|
(46)
|
(78)
|
(113)
|
(87)
|
(135)
|
(66)
|
45
|
92
|
106
|
139
|
42
|
(39)
|
(17)
|
(113)
|
(183)
|
(159)
|
(90)
|
(154)
|
(554)
|
(532)
|
(541)
|
(561)
|
54
|
16
|
(8)
|
(58)
|
(33)
|
(75)
|
35
|
|
| Cash from Operating Activities |
307
N/A
|
218
-29%
|
172
-21%
|
406
+137%
|
40
-90%
|
43
+7%
|
26
-40%
|
38
+46%
|
121
+219%
|
119
-2%
|
178
+50%
|
170
-5%
|
117
-31%
|
133
+13%
|
122
-9%
|
134
+10%
|
128
-4%
|
108
-15%
|
64
-41%
|
57
-10%
|
97
+69%
|
78
-19%
|
109
+39%
|
105
-3%
|
90
-14%
|
125
+39%
|
128
+3%
|
135
+5%
|
161
+20%
|
154
-4%
|
168
+9%
|
199
+18%
|
200
+1%
|
233
+17%
|
266
+14%
|
273
+3%
|
242
-11%
|
279
+15%
|
302
+8%
|
333
+10%
|
466
+40%
|
458
-2%
|
473
+3%
|
490
+4%
|
503
+3%
|
447
-11%
|
452
+1%
|
428
-5%
|
392
-9%
|
478
+22%
|
524
+9%
|
577
+10%
|
534
-7%
|
520
-3%
|
532
+2%
|
546
+3%
|
636
+16%
|
634
0%
|
620
-2%
|
623
+0%
|
589
-5%
|
608
+3%
|
617
+1%
|
621
+1%
|
590
-5%
|
566
-4%
|
603
+7%
|
584
-3%
|
683
+17%
|
803
+18%
|
863
+7%
|
877
+2%
|
891
+2%
|
791
-11%
|
713
-10%
|
745
+5%
|
683
-8%
|
632
-8%
|
658
+4%
|
736
+12%
|
678
-8%
|
254
-62%
|
240
-6%
|
186
-22%
|
124
-34%
|
725
+487%
|
656
-10%
|
615
-6%
|
554
-10%
|
580
+5%
|
531
-8%
|
645
+22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(9)
|
(10)
|
(11)
|
(11)
|
(3)
|
(3)
|
(6)
|
(9)
|
(12)
|
(15)
|
(15)
|
(13)
|
(13)
|
(9)
|
(7)
|
(9)
|
(10)
|
(24)
|
(27)
|
(26)
|
(26)
|
(13)
|
(11)
|
(9)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(11)
|
(19)
|
(23)
|
(25)
|
(24)
|
(16)
|
(13)
|
(12)
|
(12)
|
(17)
|
(16)
|
(19)
|
(19)
|
(16)
|
(15)
|
(15)
|
(14)
|
(17)
|
(24)
|
(24)
|
(23)
|
(19)
|
(12)
|
(10)
|
(10)
|
(16)
|
(18)
|
(17)
|
(20)
|
(14)
|
(10)
|
(13)
|
(27)
|
(32)
|
(32)
|
(31)
|
(21)
|
(18)
|
(20)
|
(18)
|
(13)
|
(12)
|
(13)
|
(16)
|
|
| Other Items |
328
|
(220)
|
(124)
|
(597)
|
(535)
|
6
|
(308)
|
(1 147)
|
(1 617)
|
(1 566)
|
(979)
|
(181)
|
38
|
(313)
|
(611)
|
(568)
|
(357)
|
(212)
|
(794)
|
(864)
|
(806)
|
(850)
|
(327)
|
(475)
|
(775)
|
(678)
|
(678)
|
(496)
|
(754)
|
(802)
|
(721)
|
(742)
|
(747)
|
(804)
|
(969)
|
(1 075)
|
(699)
|
(1 185)
|
(1 470)
|
(1 287)
|
(1 278)
|
(633)
|
(141)
|
(738)
|
(698)
|
(867)
|
(1 019)
|
(380)
|
(967)
|
(1 067)
|
(859)
|
(918)
|
(850)
|
(1 317)
|
(1 515)
|
(1 442)
|
(773)
|
(698)
|
(731)
|
(1 294)
|
(2 123)
|
(1 641)
|
(1 659)
|
(1 277)
|
(522)
|
(58)
|
(813)
|
(941)
|
(1 152)
|
(1 600)
|
(1 111)
|
(1 330)
|
(1 580)
|
(1 440)
|
(1 102)
|
(1 011)
|
(920)
|
(1 174)
|
(2 364)
|
(2 320)
|
(2 024)
|
(1 933)
|
(807)
|
(596)
|
(549)
|
(539)
|
(772)
|
(797)
|
(743)
|
(960)
|
(688)
|
(588)
|
|
| Cash from Investing Activities |
326
N/A
|
(222)
N/A
|
(128)
+42%
|
(601)
-371%
|
(538)
+10%
|
2
N/A
|
(310)
N/A
|
(1 149)
-271%
|
(1 620)
-41%
|
(1 567)
+3%
|
(980)
+37%
|
(182)
+81%
|
30
N/A
|
(322)
N/A
|
(622)
-93%
|
(579)
+7%
|
(360)
+38%
|
(215)
+40%
|
(800)
-272%
|
(873)
-9%
|
(818)
+6%
|
(865)
-6%
|
(342)
+60%
|
(488)
-42%
|
(788)
-62%
|
(687)
+13%
|
(685)
+0%
|
(505)
+26%
|
(764)
-51%
|
(827)
-8%
|
(747)
+10%
|
(768)
-3%
|
(773)
-1%
|
(817)
-6%
|
(980)
-20%
|
(1 084)
-11%
|
(706)
+35%
|
(1 193)
-69%
|
(1 477)
-24%
|
(1 291)
+13%
|
(1 282)
+1%
|
(635)
+50%
|
(144)
+77%
|
(742)
-416%
|
(704)
+5%
|
(873)
-24%
|
(1 028)
-18%
|
(388)
+62%
|
(978)
-152%
|
(1 086)
-11%
|
(882)
+19%
|
(943)
-7%
|
(874)
+7%
|
(1 334)
-53%
|
(1 528)
-15%
|
(1 454)
+5%
|
(785)
+46%
|
(715)
+9%
|
(747)
-5%
|
(1 312)
-76%
|
(2 142)
-63%
|
(1 657)
+23%
|
(1 674)
-1%
|
(1 292)
+23%
|
(536)
+59%
|
(75)
+86%
|
(837)
-1 018%
|
(965)
-15%
|
(1 175)
-22%
|
(1 620)
-38%
|
(1 123)
+31%
|
(1 340)
-19%
|
(1 589)
-19%
|
(1 456)
+8%
|
(1 121)
+23%
|
(1 029)
+8%
|
(941)
+9%
|
(1 188)
-26%
|
(2 374)
-100%
|
(2 333)
+2%
|
(2 052)
+12%
|
(1 964)
+4%
|
(839)
+57%
|
(626)
+25%
|
(570)
+9%
|
(557)
+2%
|
(792)
-42%
|
(815)
-3%
|
(756)
+7%
|
(972)
-28%
|
(702)
+28%
|
(604)
+14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
0
|
5
|
0
|
0
|
0
|
543
|
541
|
541
|
0
|
(14)
|
(5)
|
5
|
5
|
8
|
0
|
(7)
|
11
|
11
|
11
|
628
|
611
|
608
|
608
|
2
|
4
|
3
|
(0)
|
202
|
1 158
|
1 158
|
1 162
|
951
|
(7)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
3
|
3
|
4
|
266
|
255
|
261
|
253
|
(10)
|
(3)
|
(8)
|
0
|
0
|
4
|
4
|
4
|
4
|
(122)
|
(122)
|
10
|
10
|
132
|
132
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(11)
|
(11)
|
(11)
|
(11)
|
11
|
4
|
3
|
(0)
|
(9)
|
(2)
|
(1)
|
(7)
|
1
|
1
|
1
|
2
|
1
|
1
|
|
| Net Issuance of Debt |
(385)
|
101
|
(189)
|
149
|
204
|
(59)
|
56
|
640
|
992
|
972
|
649
|
616
|
255
|
(233)
|
68
|
(281)
|
254
|
185
|
659
|
502
|
(451)
|
(80)
|
(239)
|
68
|
1 457
|
1 172
|
1 257
|
933
|
(1 218)
|
(1 772)
|
(1 530)
|
(1 139)
|
624
|
1 349
|
1 592
|
1 347
|
1 364
|
1 612
|
661
|
505
|
843
|
301
|
499
|
1 068
|
85
|
(56)
|
(159)
|
(649)
|
339
|
755
|
551
|
567
|
675
|
529
|
608
|
519
|
114
|
305
|
574
|
942
|
1 514
|
1 232
|
932
|
536
|
(213)
|
(268)
|
419
|
705
|
719
|
897
|
414
|
514
|
916
|
722
|
567
|
360
|
311
|
420
|
1 559
|
1 809
|
1 516
|
2 090
|
1 169
|
562
|
627
|
162
|
159
|
384
|
416
|
336
|
338
|
240
|
|
| Cash Paid for Dividends |
(23)
|
(23)
|
(26)
|
(26)
|
(26)
|
(57)
|
(31)
|
(31)
|
(31)
|
0
|
(49)
|
(49)
|
(49)
|
0
|
(52)
|
(52)
|
(52)
|
0
|
(58)
|
(58)
|
(58)
|
0
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(64)
|
(64)
|
(64)
|
(64)
|
(133)
|
(133)
|
0
|
(133)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(133)
|
0
|
(133)
|
0
|
(0)
|
(133)
|
(133)
|
(133)
|
0
|
0
|
0
|
0
|
(133)
|
(133)
|
(133)
|
(133)
|
(133)
|
(133)
|
(133)
|
(133)
|
(166)
|
(166)
|
(166)
|
(166)
|
(166)
|
(166)
|
(166)
|
(166)
|
(166)
|
(166)
|
|
| Other |
10
|
42
|
203
|
29
|
(7)
|
6
|
8
|
(16)
|
(15)
|
(49)
|
(83)
|
(255)
|
(115)
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(393)
N/A
|
124
N/A
|
(8)
N/A
|
152
N/A
|
171
+12%
|
(110)
N/A
|
576
N/A
|
1 134
+97%
|
1 487
+31%
|
1 454
-2%
|
504
-65%
|
308
-39%
|
96
-69%
|
(250)
N/A
|
84
N/A
|
(83)
N/A
|
195
N/A
|
154
-21%
|
622
+305%
|
466
-25%
|
120
-74%
|
473
+295%
|
291
-38%
|
598
+105%
|
1 381
+131%
|
1 098
-21%
|
1 182
+8%
|
855
-28%
|
(1 094)
N/A
|
(692)
+37%
|
(450)
+35%
|
(55)
+88%
|
1 497
N/A
|
1 265
-16%
|
1 472
+16%
|
1 228
-17%
|
1 248
+2%
|
1 494
+20%
|
544
-64%
|
392
-28%
|
730
+86%
|
189
-74%
|
702
+271%
|
1 260
+79%
|
282
-78%
|
133
-53%
|
(301)
N/A
|
(785)
-161%
|
198
N/A
|
622
+214%
|
551
-11%
|
571
+4%
|
679
+19%
|
533
-22%
|
612
+15%
|
397
-35%
|
(8)
N/A
|
315
N/A
|
584
+85%
|
1 075
+84%
|
1 647
+53%
|
1 232
-25%
|
799
-35%
|
403
-50%
|
(346)
N/A
|
(401)
-16%
|
286
N/A
|
572
+100%
|
586
+2%
|
764
+30%
|
411
-46%
|
510
+24%
|
913
+79%
|
718
-21%
|
423
-41%
|
216
-49%
|
167
-23%
|
277
+66%
|
1 437
+419%
|
1 680
+17%
|
1 386
-17%
|
1 957
+41%
|
994
-49%
|
394
-60%
|
460
+17%
|
(10)
N/A
|
(6)
+40%
|
218
N/A
|
250
+15%
|
171
-32%
|
173
+1%
|
75
-57%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
240
N/A
|
120
-50%
|
36
-70%
|
(43)
N/A
|
(327)
-659%
|
(65)
+80%
|
292
N/A
|
23
-92%
|
(12)
N/A
|
5
N/A
|
(299)
N/A
|
296
N/A
|
244
-18%
|
(440)
N/A
|
(417)
+5%
|
(528)
-27%
|
(37)
+93%
|
47
N/A
|
(114)
N/A
|
(350)
-207%
|
(601)
-72%
|
(314)
+48%
|
58
N/A
|
215
+271%
|
683
+218%
|
536
-22%
|
626
+17%
|
484
-23%
|
(1 697)
N/A
|
(1 365)
+20%
|
(1 030)
+25%
|
(624)
+39%
|
924
N/A
|
681
-26%
|
759
+11%
|
417
-45%
|
785
+88%
|
580
-26%
|
(632)
N/A
|
(566)
+10%
|
(86)
+85%
|
12
N/A
|
1 031
+8 494%
|
1 007
-2%
|
82
-92%
|
(294)
N/A
|
(877)
-199%
|
(744)
+15%
|
(388)
+48%
|
15
N/A
|
193
+1 228%
|
204
+6%
|
339
+66%
|
(281)
N/A
|
(384)
-37%
|
(511)
-33%
|
(158)
+69%
|
233
N/A
|
456
+95%
|
385
-16%
|
93
-76%
|
183
+96%
|
(259)
N/A
|
(268)
-3%
|
(292)
-9%
|
91
N/A
|
52
-42%
|
192
+266%
|
94
-51%
|
(52)
N/A
|
151
N/A
|
47
-69%
|
215
+353%
|
54
-75%
|
14
-73%
|
(67)
N/A
|
(90)
-34%
|
(280)
-210%
|
(280)
+0%
|
83
N/A
|
12
-85%
|
247
+1 890%
|
395
+60%
|
(47)
N/A
|
14
N/A
|
158
+1 067%
|
(142)
N/A
|
18
N/A
|
48
+165%
|
(221)
N/A
|
3
N/A
|
116
+4 244%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
305
N/A
|
216
-29%
|
168
-22%
|
402
+140%
|
37
-91%
|
40
+6%
|
24
-39%
|
37
+52%
|
119
+226%
|
117
-2%
|
177
+51%
|
168
-5%
|
109
-35%
|
123
+13%
|
111
-10%
|
123
+11%
|
125
+1%
|
105
-15%
|
58
-45%
|
48
-17%
|
85
+76%
|
63
-26%
|
94
+49%
|
92
-2%
|
77
-17%
|
116
+51%
|
121
+5%
|
125
+3%
|
151
+20%
|
130
-14%
|
142
+9%
|
172
+22%
|
174
+1%
|
220
+27%
|
256
+16%
|
264
+3%
|
235
-11%
|
271
+15%
|
295
+9%
|
329
+11%
|
462
+41%
|
456
-1%
|
470
+3%
|
485
+3%
|
498
+3%
|
440
-12%
|
443
+1%
|
421
-5%
|
380
-10%
|
460
+21%
|
501
+9%
|
551
+10%
|
510
-7%
|
504
-1%
|
519
+3%
|
534
+3%
|
623
+17%
|
617
-1%
|
604
-2%
|
604
+0%
|
570
-6%
|
592
+4%
|
601
+2%
|
606
+1%
|
576
-5%
|
549
-5%
|
579
+5%
|
560
-3%
|
660
+18%
|
784
+19%
|
851
+9%
|
867
+2%
|
882
+2%
|
776
-12%
|
694
-10%
|
728
+5%
|
663
-9%
|
618
-7%
|
648
+5%
|
723
+12%
|
651
-10%
|
222
-66%
|
208
-6%
|
155
-25%
|
103
-34%
|
707
+588%
|
636
-10%
|
597
-6%
|
541
-9%
|
567
+5%
|
518
-9%
|
629
+21%
|
|