Sanoma Oyj
F:SNQB
Cash Flow Statement
Cash Flow Statement
Sanoma Oyj
| 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 |
98
|
123
|
127
|
134
|
135
|
153
|
185
|
205
|
236
|
249
|
270
|
204
|
193
|
174
|
167
|
228
|
223
|
231
|
224
|
208
|
214
|
248
|
250
|
246
|
266
|
235
|
235
|
121
|
74
|
52
|
39
|
107
|
124
|
315
|
307
|
297
|
292
|
154
|
61
|
86
|
51
|
91
|
183
|
149
|
115
|
1
|
(299)
|
(320)
|
(143)
|
(184)
|
135
|
62
|
(73)
|
(70)
|
(130)
|
(158)
|
(150)
|
(38)
|
16
|
116
|
(307)
|
(352)
|
(346)
|
(298)
|
120
|
136
|
147
|
126
|
138
|
120
|
112
|
13
|
2
|
(14)
|
171
|
247
|
226
|
230
|
88
|
101
|
107
|
101
|
84
|
77
|
56
|
13
|
28
|
4
|
16
|
52
|
36
|
41
|
40
|
48
|
22
|
20
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
150
|
186
|
222
|
0
|
232
|
307
|
313
|
353
|
167
|
169
|
166
|
197
|
197
|
196
|
198
|
276
|
320
|
350
|
389
|
318
|
328
|
365
|
360
|
664
|
635
|
598
|
589
|
271
|
328
|
331
|
340
|
354
|
389
|
388
|
385
|
371
|
300
|
299
|
266
|
240
|
195
|
160
|
152
|
144
|
131
|
132
|
139
|
147
|
266
|
274
|
273
|
281
|
178
|
184
|
194
|
200
|
207
|
205
|
204
|
216
|
217
|
223
|
229
|
226
|
236
|
235
|
234
|
255
|
248
|
247
|
247
|
289
|
286
|
|
| Other Non-Cash Items |
98
|
115
|
135
|
158
|
147
|
135
|
119
|
138
|
112
|
108
|
94
|
24
|
33
|
29
|
6
|
(9)
|
(17)
|
(26)
|
(9)
|
22
|
24
|
(4)
|
17
|
12
|
(160)
|
(116)
|
(101)
|
41
|
58
|
40
|
15
|
30
|
28
|
(145)
|
(156)
|
(155)
|
(163)
|
(40)
|
(25)
|
(75)
|
(86)
|
(136)
|
(184)
|
(179)
|
(212)
|
(132)
|
(158)
|
(139)
|
(274)
|
(253)
|
(256)
|
(265)
|
(149)
|
(165)
|
(139)
|
(137)
|
(136)
|
(124)
|
(137)
|
(145)
|
290
|
299
|
327
|
313
|
(72)
|
(103)
|
(88)
|
(53)
|
(66)
|
(40)
|
(38)
|
(49)
|
(36)
|
(44)
|
(220)
|
(219)
|
(220)
|
(232)
|
(61)
|
(70)
|
(77)
|
(82)
|
(80)
|
(78)
|
(83)
|
(80)
|
(72)
|
(81)
|
(77)
|
(69)
|
(66)
|
(63)
|
(102)
|
(102)
|
(115)
|
(73)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
57
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
94
|
104
|
133
|
0
|
70
|
115
|
89
|
98
|
41
|
35
|
51
|
50
|
54
|
60
|
63
|
69
|
66
|
74
|
62
|
62
|
49
|
28
|
32
|
21
|
26
|
30
|
25
|
22
|
24
|
24
|
39
|
42
|
36
|
36
|
15
|
17
|
23
|
23
|
30
|
33
|
35
|
40
|
37
|
39
|
44
|
46
|
45
|
45
|
36
|
34
|
31
|
24
|
27
|
26
|
25
|
26
|
33
|
32
|
38
|
42
|
43
|
36
|
33
|
35
|
34
|
34
|
29
|
25
|
14
|
15
|
16
|
16
|
32
|
|
| Cash Interest Paid |
0
|
0
|
0
|
73
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
38
|
50
|
66
|
0
|
53
|
88
|
78
|
84
|
35
|
19
|
15
|
13
|
14
|
14
|
15
|
19
|
24
|
28
|
43
|
47
|
36
|
67
|
57
|
53
|
52
|
49
|
48
|
50
|
42
|
46
|
35
|
27
|
35
|
30
|
47
|
48
|
53
|
43
|
26
|
28
|
22
|
13
|
15
|
13
|
10
|
12
|
14
|
15
|
15
|
16
|
19
|
19
|
10
|
16
|
14
|
14
|
10
|
11
|
10
|
11
|
12
|
14
|
19
|
23
|
30
|
40
|
42
|
46
|
47
|
45
|
41
|
40
|
37
|
|
| Change in Working Capital |
9
|
(54)
|
(62)
|
(105)
|
(96)
|
(89)
|
(77)
|
(95)
|
(139)
|
(97)
|
(117)
|
(112)
|
(124)
|
(117)
|
(48)
|
(89)
|
(95)
|
(90)
|
(98)
|
(107)
|
(91)
|
(117)
|
(149)
|
(180)
|
(39)
|
(119)
|
(18)
|
(144)
|
(171)
|
(113)
|
(192)
|
(62)
|
(32)
|
(42)
|
(52)
|
(66)
|
(70)
|
(77)
|
(79)
|
(57)
|
(81)
|
(95)
|
(92)
|
(106)
|
(120)
|
(99)
|
(54)
|
(57)
|
(49)
|
(34)
|
(52)
|
(51)
|
(56)
|
(79)
|
(78)
|
(70)
|
(61)
|
(132)
|
(131)
|
(113)
|
(110)
|
(44)
|
(66)
|
(68)
|
(61)
|
(35)
|
(49)
|
(63)
|
(62)
|
(77)
|
(64)
|
(68)
|
(92)
|
(68)
|
(50)
|
(69)
|
(41)
|
(43)
|
(72)
|
(56)
|
(43)
|
(83)
|
(66)
|
(51)
|
(59)
|
14
|
(38)
|
(11)
|
(4)
|
(47)
|
(38)
|
(42)
|
11
|
(6)
|
(4)
|
(34)
|
|
| Cash from Operating Activities |
205
N/A
|
184
-10%
|
199
+8%
|
187
-6%
|
186
-1%
|
198
+7%
|
227
+14%
|
248
+9%
|
208
-16%
|
260
+25%
|
248
-5%
|
241
-3%
|
227
-6%
|
210
-7%
|
250
+19%
|
261
+4%
|
242
-7%
|
246
+2%
|
248
+1%
|
260
+5%
|
284
+9%
|
262
-8%
|
254
-3%
|
228
-10%
|
253
+11%
|
223
-12%
|
266
+19%
|
250
-6%
|
196
-22%
|
221
+13%
|
215
-3%
|
242
+13%
|
288
+19%
|
294
+2%
|
296
+1%
|
274
-8%
|
255
-7%
|
236
-7%
|
233
-1%
|
274
+18%
|
233
-15%
|
249
+7%
|
225
-10%
|
192
-14%
|
148
-23%
|
129
-13%
|
154
+19%
|
119
-22%
|
133
+11%
|
119
-11%
|
97
-18%
|
74
-24%
|
53
-28%
|
27
-50%
|
8
-72%
|
25
+236%
|
42
+65%
|
91
+118%
|
120
+32%
|
158
+32%
|
172
+9%
|
169
-2%
|
154
-9%
|
141
-8%
|
147
+4%
|
150
+2%
|
154
+3%
|
141
-9%
|
143
+1%
|
142
0%
|
157
+10%
|
163
+4%
|
148
-9%
|
146
-1%
|
182
+24%
|
137
-24%
|
149
+9%
|
150
+0%
|
156
+4%
|
182
+16%
|
192
+6%
|
141
-27%
|
154
+9%
|
165
+7%
|
136
-17%
|
177
+30%
|
144
-18%
|
148
+3%
|
171
+16%
|
170
-1%
|
187
+10%
|
183
-2%
|
196
+7%
|
188
-4%
|
192
+2%
|
199
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(81)
|
(16)
|
(42)
|
(58)
|
(89)
|
(95)
|
(96)
|
(105)
|
(113)
|
(115)
|
(107)
|
(100)
|
(80)
|
(73)
|
(77)
|
(74)
|
(82)
|
(83)
|
(76)
|
(80)
|
(71)
|
(69)
|
(66)
|
(61)
|
(64)
|
(60)
|
(67)
|
(68)
|
(66)
|
(64)
|
(57)
|
(51)
|
(51)
|
(52)
|
(58)
|
(62)
|
(55)
|
(50)
|
(40)
|
(34)
|
(35)
|
(36)
|
(36)
|
(39)
|
(37)
|
(36)
|
(34)
|
(31)
|
(32)
|
(31)
|
(32)
|
(31)
|
(32)
|
(35)
|
(39)
|
(42)
|
(43)
|
(43)
|
(41)
|
(41)
|
(42)
|
(43)
|
(49)
|
(51)
|
(53)
|
(53)
|
(50)
|
(46)
|
(43)
|
(42)
|
(39)
|
(40)
|
(38)
|
(36)
|
(37)
|
(38)
|
(39)
|
|
| Other Items |
(1 175)
|
(1 117)
|
(1 110)
|
149
|
36
|
37
|
44
|
106
|
37
|
(3)
|
11
|
41
|
(172)
|
(180)
|
(177)
|
(75)
|
(28)
|
(51)
|
(116)
|
(52)
|
(143)
|
(75)
|
(20)
|
71
|
47
|
18
|
(27)
|
(96)
|
(68)
|
(69)
|
(21)
|
(10)
|
5
|
11
|
0
|
9
|
14
|
52
|
(946)
|
(1 007)
|
(830)
|
(766)
|
254
|
316
|
133
|
35
|
50
|
39
|
309
|
312
|
330
|
334
|
97
|
92
|
69
|
69
|
75
|
52
|
27
|
26
|
(8)
|
29
|
247
|
282
|
276
|
253
|
43
|
18
|
55
|
60
|
(145)
|
(181)
|
(219)
|
148
|
529
|
149
|
145
|
(223)
|
(400)
|
3
|
5
|
2
|
(205)
|
(198)
|
(192)
|
(189)
|
17
|
15
|
17
|
14
|
11
|
10
|
4
|
6
|
7
|
7
|
|
| Cash from Investing Activities |
(1 175)
N/A
|
(1 117)
+5%
|
(1 110)
+1%
|
48
N/A
|
36
-26%
|
37
+2%
|
44
+20%
|
20
-55%
|
37
+89%
|
(3)
N/A
|
11
N/A
|
(23)
N/A
|
(172)
-642%
|
(180)
-5%
|
(177)
+2%
|
(165)
+7%
|
(28)
+83%
|
(51)
-87%
|
(116)
-126%
|
(133)
-15%
|
(159)
-20%
|
(117)
+26%
|
(78)
+34%
|
(17)
+78%
|
(48)
-180%
|
(79)
-63%
|
(132)
-69%
|
(209)
-58%
|
(183)
+12%
|
(176)
+4%
|
(121)
+31%
|
(90)
+26%
|
(69)
+24%
|
(67)
+3%
|
(74)
-10%
|
(73)
+1%
|
(70)
+5%
|
(25)
+65%
|
(1 026)
-4 088%
|
(1 077)
-5%
|
(899)
+17%
|
(832)
+7%
|
193
N/A
|
252
+31%
|
73
-71%
|
(32)
N/A
|
(18)
+44%
|
(27)
-51%
|
245
N/A
|
255
+4%
|
279
+10%
|
283
+1%
|
45
-84%
|
33
-26%
|
7
-78%
|
14
+94%
|
26
+82%
|
12
-53%
|
(7)
N/A
|
(8)
-9%
|
(45)
-449%
|
(7)
+85%
|
208
N/A
|
245
+18%
|
240
-2%
|
219
-9%
|
12
-95%
|
(14)
N/A
|
24
N/A
|
29
+17%
|
(176)
N/A
|
(213)
-21%
|
(254)
-19%
|
110
N/A
|
487
+345%
|
106
-78%
|
102
-3%
|
(264)
N/A
|
(440)
-67%
|
(39)
+91%
|
(38)
+3%
|
(47)
-24%
|
(255)
-441%
|
(251)
+2%
|
(245)
+2%
|
(238)
+3%
|
(29)
+88%
|
(29)
+1%
|
(25)
+11%
|
(26)
-1%
|
(29)
-12%
|
(28)
+2%
|
(33)
-18%
|
(30)
+8%
|
(30)
-1%
|
(33)
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
3
|
0
|
1
|
(3)
|
(46)
|
(85)
|
(88)
|
(91)
|
(42)
|
(3)
|
0
|
0
|
12
|
12
|
0
|
12
|
16
|
16
|
0
|
280
|
264
|
0
|
264
|
0
|
27
|
0
|
32
|
31
|
105
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
1
|
(8)
|
(8)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(6)
|
(6)
|
(4)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(385)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
4
|
(15)
|
148
|
84
|
(9)
|
89
|
114
|
344
|
204
|
137
|
56
|
(205)
|
(106)
|
(134)
|
(86)
|
(101)
|
(68)
|
(49)
|
(94)
|
717
|
773
|
627
|
443
|
(299)
|
(395)
|
(197)
|
(35)
|
(77)
|
(86)
|
(359)
|
(434)
|
(476)
|
(344)
|
(90)
|
(30)
|
39
|
34
|
(19)
|
(65)
|
(106)
|
(164)
|
(78)
|
(113)
|
(309)
|
(372)
|
(401)
|
(343)
|
(129)
|
(53)
|
(65)
|
(92)
|
102
|
130
|
144
|
(174)
|
(453)
|
(60)
|
(117)
|
257
|
269
|
(97)
|
(38)
|
(23)
|
256
|
165
|
200
|
(31)
|
(212)
|
(176)
|
(255)
|
(73)
|
(101)
|
(126)
|
(87)
|
(79)
|
(94)
|
(88)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(143)
|
(1)
|
(159)
|
(159)
|
(159)
|
(159)
|
(163)
|
(164)
|
(164)
|
(164)
|
(147)
|
(146)
|
(146)
|
(146)
|
(132)
|
(132)
|
(131)
|
(131)
|
(180)
|
(180)
|
(180)
|
(180)
|
(98)
|
(98)
|
(98)
|
0
|
(98)
|
(98)
|
(98)
|
0
|
(16)
|
(16)
|
(17)
|
0
|
(33)
|
(33)
|
(33)
|
(34)
|
(17)
|
(17)
|
(18)
|
(50)
|
(34)
|
(34)
|
(34)
|
(1)
|
(34)
|
(34)
|
(57)
|
(58)
|
(66)
|
(66)
|
(73)
|
(75)
|
(74)
|
(74)
|
(82)
|
0
|
(87)
|
(87)
|
(87)
|
0
|
(87)
|
(88)
|
(88)
|
0
|
(66)
|
(85)
|
(60)
|
0
|
(60)
|
(60)
|
(61)
|
0
|
(60)
|
(60)
|
(64)
|
|
| Other |
992
|
858
|
597
|
(0)
|
(450)
|
(274)
|
(322)
|
(0)
|
(295)
|
(353)
|
(289)
|
(0)
|
(26)
|
(12)
|
(61)
|
(0)
|
(202)
|
(166)
|
(72)
|
(0)
|
(122)
|
(130)
|
(141)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(7)
|
(7)
|
0
|
0
|
(7)
|
0
|
(7)
|
0
|
(7)
|
(7)
|
0
|
(15)
|
(11)
|
(13)
|
(11)
|
(13)
|
(10)
|
(7)
|
(18)
|
(8)
|
(9)
|
(8)
|
0
|
0
|
(1)
|
0
|
(11)
|
(11)
|
(16)
|
(15)
|
(4)
|
(5)
|
(2)
|
(8)
|
141
|
142
|
141
|
136
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
| Cash from Financing Activities |
992
N/A
|
858
-13%
|
597
-30%
|
(459)
N/A
|
(450)
+2%
|
(274)
+39%
|
(322)
-17%
|
(253)
+21%
|
(295)
-17%
|
(353)
-19%
|
(289)
+18%
|
(239)
+17%
|
(26)
+89%
|
(12)
+55%
|
(61)
-423%
|
(94)
-55%
|
(202)
-116%
|
(166)
+18%
|
(72)
+56%
|
(136)
-88%
|
(138)
-2%
|
(140)
-1%
|
(219)
-57%
|
(214)
+3%
|
(157)
+27%
|
(139)
+12%
|
88
N/A
|
(3)
N/A
|
(30)
-903%
|
(93)
-207%
|
(346)
-274%
|
(241)
+30%
|
(268)
-11%
|
(205)
+23%
|
(221)
-8%
|
(183)
+17%
|
(164)
+10%
|
(258)
-57%
|
817
N/A
|
857
+5%
|
712
-17%
|
609
-14%
|
(397)
N/A
|
(467)
-18%
|
(268)
+43%
|
(102)
+62%
|
(144)
-42%
|
(79)
+45%
|
(352)
-347%
|
(350)
+0%
|
(392)
-12%
|
(368)
+6%
|
(114)
+69%
|
(70)
+39%
|
(1)
+98%
|
(10)
-708%
|
(63)
-548%
|
(93)
-47%
|
(134)
-44%
|
(189)
-41%
|
(136)
+28%
|
(154)
-14%
|
(358)
-132%
|
(411)
-15%
|
(409)
+1%
|
(382)
+7%
|
(175)
+54%
|
(127)
+27%
|
(138)
-9%
|
(184)
-33%
|
25
N/A
|
47
+91%
|
60
+28%
|
(250)
N/A
|
(529)
-111%
|
(144)
+73%
|
(201)
-39%
|
159
N/A
|
171
+8%
|
(205)
N/A
|
(147)
+28%
|
(119)
+19%
|
159
N/A
|
75
-53%
|
103
+37%
|
44
-57%
|
(155)
N/A
|
(96)
+38%
|
(180)
-87%
|
(146)
+19%
|
(174)
-19%
|
(200)
-15%
|
(165)
+18%
|
(157)
+5%
|
(172)
-10%
|
(167)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(13)
|
(30)
|
(14)
|
(19)
|
(22)
|
(9)
|
(0)
|
(8)
|
4
|
6
|
7
|
1
|
(6)
|
(7)
|
(8)
|
(1)
|
(3)
|
(5)
|
(2)
|
1
|
3
|
5
|
2
|
(2)
|
(2)
|
(3)
|
0
|
0
|
(4)
|
(2)
|
(2)
|
0
|
6
|
3
|
2
|
2
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
1
|
(0)
|
1
|
1
|
(1)
|
1
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
8
N/A
|
(105)
N/A
|
(328)
-213%
|
(243)
+26%
|
(251)
-3%
|
(47)
+81%
|
(51)
-8%
|
6
N/A
|
(46)
N/A
|
(90)
-95%
|
(23)
+75%
|
(20)
+13%
|
23
N/A
|
11
-52%
|
5
-60%
|
1
-69%
|
9
+564%
|
24
+162%
|
58
+136%
|
(8)
N/A
|
(11)
-44%
|
11
N/A
|
(42)
N/A
|
(5)
+89%
|
46
N/A
|
4
-92%
|
222
+6 072%
|
38
-83%
|
(21)
N/A
|
(50)
-131%
|
(254)
-414%
|
(89)
+65%
|
(42)
+53%
|
25
N/A
|
3
-87%
|
20
+474%
|
21
+9%
|
(45)
N/A
|
23
N/A
|
52
+124%
|
46
-13%
|
25
-45%
|
21
-15%
|
(20)
N/A
|
(47)
-128%
|
(4)
+91%
|
(9)
-117%
|
11
N/A
|
24
+114%
|
21
-11%
|
(17)
N/A
|
(13)
+24%
|
(17)
-33%
|
(11)
+36%
|
12
N/A
|
30
+164%
|
4
-87%
|
11
+178%
|
(20)
N/A
|
(40)
-98%
|
(7)
+82%
|
8
N/A
|
5
-34%
|
(25)
N/A
|
(23)
+7%
|
(14)
+38%
|
(10)
+31%
|
(0)
+99%
|
29
N/A
|
(13)
N/A
|
5
N/A
|
(3)
N/A
|
(47)
-1 688%
|
5
N/A
|
139
+2 620%
|
99
-29%
|
51
-49%
|
45
-11%
|
(113)
N/A
|
(62)
+45%
|
7
N/A
|
(26)
N/A
|
57
N/A
|
(11)
N/A
|
(6)
+46%
|
(17)
-179%
|
(40)
-135%
|
24
N/A
|
(34)
N/A
|
(1)
+97%
|
(15)
-1 380%
|
(45)
-202%
|
(2)
+96%
|
1
N/A
|
(10)
N/A
|
(1)
+92%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
205
N/A
|
184
-10%
|
199
+8%
|
87
-56%
|
186
+114%
|
198
+7%
|
227
+14%
|
162
-29%
|
208
+28%
|
260
+25%
|
248
-5%
|
177
-29%
|
227
+28%
|
210
-7%
|
250
+19%
|
171
-32%
|
242
+41%
|
246
+2%
|
248
+1%
|
179
-28%
|
267
+50%
|
220
-18%
|
196
-11%
|
139
-29%
|
158
+13%
|
127
-20%
|
161
+26%
|
137
-15%
|
81
-41%
|
114
+41%
|
114
N/A
|
162
+42%
|
215
+33%
|
217
+1%
|
222
+2%
|
192
-14%
|
171
-11%
|
160
-7%
|
153
-4%
|
203
+33%
|
165
-19%
|
183
+11%
|
164
-11%
|
129
-21%
|
89
-31%
|
63
-29%
|
85
+36%
|
53
-38%
|
69
+30%
|
62
-10%
|
46
-25%
|
23
-51%
|
1
-97%
|
(32)
N/A
|
(54)
-71%
|
(30)
+45%
|
(8)
+73%
|
51
N/A
|
86
+69%
|
124
+44%
|
136
+10%
|
133
-2%
|
116
-13%
|
105
-9%
|
110
+5%
|
116
+5%
|
123
+6%
|
109
-12%
|
112
+3%
|
111
-1%
|
126
+14%
|
131
+5%
|
112
-15%
|
107
-4%
|
140
+30%
|
95
-32%
|
107
+13%
|
109
+2%
|
115
+6%
|
140
+22%
|
149
+7%
|
92
-38%
|
103
+12%
|
112
+9%
|
83
-26%
|
127
+53%
|
99
-22%
|
105
+6%
|
129
+23%
|
131
+1%
|
147
+13%
|
145
-1%
|
159
+10%
|
151
-5%
|
155
+2%
|
160
+3%
|
|