Glaston Oyj Abp
F:KRY0
Cash Flow Statement
Cash Flow Statement
Glaston Oyj Abp
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
11
|
22
|
18
|
18
|
16
|
12
|
6
|
0
|
0
|
7
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
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
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
13
|
(20)
|
12
|
(5)
|
1
|
(12)
|
2
|
10
|
3
|
15
|
0
|
4
|
0
|
16
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
5
|
8
|
5
|
5
|
5
|
5
|
0
|
0
|
9
|
9
|
10
|
11
|
2
|
4
|
7
|
7
|
7
|
8
|
0
|
0
|
4
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Interest Paid |
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
1
|
1
|
3
|
1
|
1
|
0
|
(1)
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Change in Working Capital |
15
|
17
|
20
|
20
|
20
|
23
|
19
|
16
|
13
|
4
|
0
|
0
|
11
|
(14)
|
(16)
|
(20)
|
(8)
|
(15)
|
(8)
|
6
|
(3)
|
14
|
0
|
(8)
|
(41)
|
(27)
|
(18)
|
(14)
|
28
|
(4)
|
(13)
|
(14)
|
(1)
|
(9)
|
(0)
|
5
|
5
|
8
|
5
|
5
|
(6)
|
3
|
3
|
4
|
(1)
|
5
|
4
|
4
|
0
|
13
|
12
|
12
|
0
|
(1)
|
3
|
5
|
7
|
11
|
7
|
2
|
(7)
|
(3)
|
2
|
2
|
0
|
8
|
1
|
7
|
6
|
6
|
11
|
6
|
(4)
|
10
|
18
|
17
|
10
|
6
|
3
|
7
|
(1)
|
16
|
12
|
9
|
(0)
|
7
|
3
|
11
|
(14)
|
9
|
14
|
3
|
|
| Cash from Operating Activities |
15
N/A
|
17
+18%
|
20
+16%
|
20
+1%
|
20
-3%
|
23
+16%
|
19
-18%
|
16
-17%
|
13
-14%
|
11
-14%
|
15
+28%
|
24
+60%
|
23
-4%
|
21
-5%
|
6
-70%
|
6
-2%
|
(0)
N/A
|
(1)
-114%
|
10
N/A
|
14
+46%
|
27
+85%
|
15
-45%
|
4
-74%
|
(8)
N/A
|
(23)
-191%
|
(27)
-15%
|
(18)
+34%
|
(14)
+19%
|
(1)
+92%
|
(4)
-242%
|
(13)
-217%
|
(14)
-8%
|
(11)
+22%
|
(9)
+17%
|
(0)
+99%
|
5
N/A
|
4
-2%
|
8
+77%
|
5
-31%
|
5
-13%
|
(1)
N/A
|
2
N/A
|
3
+20%
|
4
+30%
|
7
+84%
|
5
-30%
|
4
-20%
|
4
+10%
|
0
N/A
|
13
N/A
|
12
-6%
|
12
+1%
|
0
N/A
|
(1)
N/A
|
3
N/A
|
5
+88%
|
13
+162%
|
11
-16%
|
7
-35%
|
2
-76%
|
0
-93%
|
(3)
N/A
|
2
N/A
|
2
+33%
|
0
N/A
|
8
N/A
|
1
-89%
|
7
+722%
|
11
+46%
|
6
-45%
|
11
+88%
|
6
-46%
|
1
-88%
|
10
+1 347%
|
18
+77%
|
17
-7%
|
19
+12%
|
6
-69%
|
3
-54%
|
7
+158%
|
10
+45%
|
16
+62%
|
12
-25%
|
9
-24%
|
14
+47%
|
7
-51%
|
3
-55%
|
11
+262%
|
1
-87%
|
9
+495%
|
14
+62%
|
3
-82%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
(2)
|
(6)
|
(7)
|
(10)
|
(11)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(15)
|
(15)
|
(14)
|
(14)
|
(12)
|
(10)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
0
|
(2)
|
(3)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other Items |
(2)
|
(76)
|
(76)
|
(74)
|
(69)
|
(3)
|
(4)
|
(7)
|
0
|
0
|
(4)
|
(2)
|
26
|
26
|
26
|
30
|
3
|
4
|
(17)
|
(7)
|
(16)
|
(5)
|
16
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
25
|
25
|
25
|
(1)
|
0
|
2
|
0
|
2
|
2
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(68)
|
(68)
|
(68)
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(76)
-2 129%
|
(76)
+0%
|
(74)
+3%
|
(75)
-1%
|
(3)
+96%
|
(4)
-24%
|
(7)
-99%
|
(4)
+42%
|
(7)
-69%
|
(10)
-36%
|
(9)
+3%
|
15
N/A
|
15
-3%
|
17
+14%
|
19
+13%
|
(8)
N/A
|
(7)
+18%
|
(28)
-326%
|
(17)
+38%
|
(27)
-58%
|
(18)
+34%
|
1
N/A
|
(13)
N/A
|
(13)
-1%
|
(13)
+1%
|
(12)
+13%
|
(10)
+16%
|
(7)
+23%
|
(5)
+29%
|
(4)
+34%
|
(3)
+14%
|
(4)
-17%
|
(4)
-9%
|
(4)
-16%
|
(5)
-18%
|
(5)
-5%
|
(6)
-13%
|
(6)
N/A
|
(6)
+5%
|
(6)
+6%
|
21
N/A
|
21
+2%
|
22
+5%
|
22
+2%
|
(2)
N/A
|
(2)
+17%
|
(1)
+35%
|
0
N/A
|
(3)
N/A
|
(4)
-23%
|
(5)
-32%
|
0
N/A
|
(7)
N/A
|
(6)
+4%
|
(6)
+2%
|
(4)
+40%
|
(3)
+28%
|
(2)
+15%
|
(3)
-30%
|
(2)
+32%
|
(2)
+5%
|
(2)
-10%
|
(1)
+51%
|
(2)
-42%
|
(2)
-40%
|
(71)
-3 257%
|
(71)
-1%
|
(72)
-2%
|
(72)
+0%
|
(4)
+94%
|
(4)
+10%
|
(2)
+41%
|
(2)
+9%
|
(0)
+84%
|
(1)
-94%
|
(3)
-408%
|
(3)
-10%
|
(5)
-49%
|
(6)
-12%
|
(5)
+5%
|
(6)
-16%
|
(8)
-22%
|
(8)
+3%
|
(7)
+3%
|
(6)
+14%
|
(5)
+19%
|
(5)
+10%
|
(4)
+13%
|
(4)
N/A
|
(4)
N/A
|
(4)
+10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
48
|
46
|
46
|
41
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4)
|
43
|
34
|
36
|
29
|
(15)
|
0
|
0
|
(13)
|
3
|
(4)
|
(6)
|
(18)
|
(19)
|
(11)
|
(7)
|
5
|
11
|
34
|
19
|
11
|
19
|
2
|
28
|
45
|
35
|
44
|
31
|
154
|
14
|
4
|
7
|
55
|
13
|
6
|
(1)
|
79
|
(11)
|
(9)
|
(5)
|
(1)
|
(27)
|
(30)
|
(31)
|
(32)
|
(4)
|
(4)
|
(5)
|
0
|
(9)
|
(8)
|
(6)
|
0
|
(1)
|
0
|
3
|
3
|
0
|
(1)
|
(1)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
61
|
29
|
30
|
40
|
(26)
|
6
|
6
|
(2)
|
(10)
|
(10)
|
(12)
|
(12)
|
(9)
|
(9)
|
(9)
|
(9)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(0)
|
|
| Cash Paid for Dividends |
(13)
|
(19)
|
(6)
|
(6)
|
(12)
|
(18)
|
0
|
0
|
(16)
|
(5)
|
(6)
|
(6)
|
(6)
|
(13)
|
(13)
|
(13)
|
(13)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2
|
8
|
7
|
8
|
1
|
1
|
(17)
|
(16)
|
5
|
(25)
|
(1)
|
(3)
|
6
|
6
|
(0)
|
0
|
1
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
(138)
|
1
|
1
|
1
|
(43)
|
5
|
0
|
0
|
(81)
|
(5)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(4)
|
(4)
|
0
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
(15)
N/A
|
32
N/A
|
36
+12%
|
38
+5%
|
27
-29%
|
(32)
N/A
|
(27)
+15%
|
(25)
+8%
|
(24)
+5%
|
(14)
+41%
|
(11)
+25%
|
(14)
-33%
|
(18)
-28%
|
(26)
-43%
|
(25)
+4%
|
(21)
+16%
|
(7)
+64%
|
4
N/A
|
23
+539%
|
9
-62%
|
2
-83%
|
8
+443%
|
(4)
N/A
|
21
N/A
|
38
+83%
|
32
-14%
|
40
+24%
|
29
-28%
|
12
-57%
|
15
+18%
|
6
-62%
|
8
+53%
|
12
+42%
|
18
+53%
|
12
-36%
|
5
-57%
|
4
-23%
|
(10)
N/A
|
(9)
+16%
|
(5)
+39%
|
(0)
+91%
|
(18)
-3 761%
|
(20)
-14%
|
(21)
-6%
|
(23)
-7%
|
(4)
+81%
|
(4)
+19%
|
(7)
-91%
|
0
N/A
|
(11)
N/A
|
(14)
-24%
|
(10)
+26%
|
0
N/A
|
(4)
N/A
|
(2)
+64%
|
1
N/A
|
1
0%
|
(2)
N/A
|
(1)
+60%
|
(2)
-150%
|
(3)
-87%
|
(1)
+64%
|
(2)
-50%
|
(4)
-133%
|
(3)
+14%
|
(0)
+97%
|
108
N/A
|
74
-32%
|
75
+2%
|
80
+6%
|
(28)
N/A
|
6
N/A
|
6
+7%
|
(2)
N/A
|
(12)
-656%
|
(12)
-2%
|
(14)
-15%
|
(13)
+5%
|
(11)
+12%
|
(11)
+3%
|
(11)
N/A
|
(12)
-4%
|
(7)
+36%
|
(8)
-3%
|
(8)
0%
|
(8)
N/A
|
(4)
+42%
|
(5)
-20%
|
(6)
-14%
|
(6)
+2%
|
(7)
-17%
|
(3)
+57%
|
|
| 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
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(1)
|
0
|
1
|
4
|
2
|
3
|
0
|
(2)
|
1
|
0
|
1
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
2
|
2
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
3
|
5
|
2
|
1
|
(0)
|
(3)
|
(1)
|
(0)
|
1
|
(0)
|
1
|
(0)
|
(2)
|
(2)
|
|
| Net Change in Cash |
(3)
N/A
|
(27)
-679%
|
(20)
+25%
|
(16)
+20%
|
(29)
-79%
|
(12)
+59%
|
(12)
-1%
|
(17)
-39%
|
(15)
+12%
|
(10)
+34%
|
(5)
+43%
|
0
N/A
|
20
+15 354%
|
11
-47%
|
(1)
N/A
|
5
N/A
|
(16)
N/A
|
(4)
+76%
|
5
N/A
|
6
+14%
|
1
-86%
|
4
+450%
|
0
-93%
|
(1)
N/A
|
0
N/A
|
(8)
N/A
|
10
N/A
|
3
-67%
|
4
+19%
|
6
+58%
|
(7)
N/A
|
(7)
-4%
|
0
N/A
|
5
+4 417%
|
5
-9%
|
5
+2%
|
3
-42%
|
(8)
N/A
|
(9)
-12%
|
(6)
+30%
|
(8)
-29%
|
5
N/A
|
3
-39%
|
3
+13%
|
5
+58%
|
(3)
N/A
|
(2)
+31%
|
(3)
-50%
|
0
N/A
|
1
N/A
|
(3)
N/A
|
(2)
+36%
|
0
N/A
|
(13)
N/A
|
(5)
+59%
|
1
N/A
|
11
+1 724%
|
8
-29%
|
4
-45%
|
(3)
N/A
|
(5)
-85%
|
(6)
-22%
|
(2)
+64%
|
(3)
-18%
|
(5)
-74%
|
6
N/A
|
38
+560%
|
9
-76%
|
12
+32%
|
12
N/A
|
(23)
N/A
|
6
N/A
|
3
-47%
|
6
+77%
|
5
-10%
|
4
-22%
|
4
-14%
|
(9)
N/A
|
(11)
-24%
|
(5)
+55%
|
(5)
+6%
|
(0)
+93%
|
(3)
-856%
|
(8)
-166%
|
(2)
+75%
|
(8)
-270%
|
(6)
+23%
|
1
N/A
|
(8)
N/A
|
(1)
+81%
|
1
N/A
|
(6)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
17
+33%
|
20
+16%
|
20
+1%
|
14
-31%
|
23
+62%
|
19
-18%
|
16
-17%
|
9
-42%
|
10
+8%
|
9
-7%
|
16
+77%
|
12
-24%
|
10
-14%
|
(2)
N/A
|
(4)
-76%
|
(11)
-190%
|
(12)
-1%
|
(1)
+93%
|
4
N/A
|
15
+307%
|
2
-86%
|
(11)
N/A
|
(23)
-108%
|
(38)
-68%
|
(40)
-7%
|
(30)
+26%
|
(24)
+19%
|
(8)
+68%
|
(9)
-19%
|
(17)
-86%
|
(18)
-8%
|
(15)
+16%
|
(14)
+10%
|
(5)
+63%
|
(1)
+81%
|
(1)
-32%
|
2
N/A
|
(1)
N/A
|
(1)
-65%
|
(7)
-430%
|
(2)
+64%
|
(1)
+45%
|
1
N/A
|
4
+546%
|
5
+15%
|
2
-64%
|
1
-22%
|
0
N/A
|
8
N/A
|
7
-11%
|
7
+6%
|
0
N/A
|
(6)
N/A
|
(1)
+81%
|
1
N/A
|
10
+561%
|
9
-11%
|
5
-43%
|
(1)
N/A
|
(2)
-46%
|
(5)
-129%
|
(1)
+85%
|
1
N/A
|
(2)
N/A
|
6
N/A
|
(2)
N/A
|
4
N/A
|
6
+64%
|
2
-75%
|
6
+316%
|
2
-71%
|
(3)
N/A
|
7
N/A
|
16
+120%
|
14
-10%
|
14
-1%
|
1
-96%
|
(3)
N/A
|
0
N/A
|
4
+837%
|
10
+125%
|
4
-55%
|
2
-61%
|
6
+263%
|
0
-97%
|
(2)
N/A
|
6
N/A
|
(3)
N/A
|
5
N/A
|
10
+114%
|
(1)
N/A
|
|