Citycon Oyj
F:TY2B
Cash Flow Statement
Cash Flow Statement
Citycon Oyj
| 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 |
19
|
22
|
24
|
27
|
24
|
26
|
28
|
36
|
74
|
91
|
153
|
173
|
166
|
182
|
282
|
277
|
254
|
224
|
(21)
|
(111)
|
(162)
|
(192)
|
(129)
|
(54)
|
(38)
|
(2)
|
43
|
56
|
103
|
100
|
75
|
47
|
20
|
28
|
34
|
70
|
96
|
105
|
87
|
81
|
90
|
95
|
109
|
99
|
102
|
94
|
116
|
118
|
116
|
151
|
160
|
180
|
182
|
158
|
142
|
113
|
94
|
76
|
50
|
30
|
22
|
15
|
16
|
44
|
2
|
(0)
|
(49)
|
(63)
|
(46)
|
(28)
|
61
|
69
|
157
|
158
|
151
|
167
|
15
|
36
|
48
|
(34)
|
(122)
|
(110)
|
(119)
|
(61)
|
(47)
|
(106)
|
(86)
|
(58)
|
126
|
|
| Depreciation & Amortization |
7
|
5
|
3
|
2
|
8
|
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
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
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
26
|
27
|
28
|
28
|
27
|
32
|
28
|
23
|
(14)
|
(29)
|
(86)
|
(104)
|
(93)
|
(105)
|
(202)
|
(191)
|
(162)
|
(126)
|
125
|
220
|
269
|
316
|
257
|
183
|
145
|
107
|
56
|
39
|
2
|
(3)
|
7
|
62
|
99
|
92
|
107
|
50
|
42
|
20
|
43
|
58
|
58
|
56
|
42
|
54
|
48
|
57
|
33
|
40
|
53
|
34
|
40
|
22
|
19
|
49
|
68
|
101
|
111
|
129
|
150
|
167
|
171
|
11
|
12
|
(19)
|
194
|
198
|
237
|
250
|
229
|
208
|
123
|
113
|
21
|
21
|
29
|
14
|
164
|
144
|
126
|
208
|
289
|
280
|
297
|
248
|
236
|
304
|
286
|
253
|
61
|
|
| Cash Taxes Paid |
5
|
5
|
5
|
5
|
4
|
4
|
5
|
4
|
5
|
3
|
5
|
6
|
6
|
9
|
8
|
10
|
10
|
5
|
3
|
3
|
(0)
|
4
|
7
|
5
|
10
|
12
|
13
|
15
|
10
|
2
|
(3)
|
(6)
|
(7)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
0
|
2
|
4
|
4
|
4
|
2
|
1
|
1
|
2
|
5
|
8
|
5
|
4
|
(2)
|
(4)
|
(1)
|
0
|
2
|
2
|
2
|
1
|
1
|
|
| Cash Interest Paid |
24
|
24
|
25
|
25
|
28
|
27
|
33
|
33
|
32
|
33
|
29
|
37
|
34
|
37
|
32
|
36
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
63
|
74
|
87
|
86
|
71
|
72
|
79
|
68
|
56
|
55
|
49
|
52
|
55
|
68
|
69
|
70
|
69
|
69
|
67
|
65
|
59
|
98
|
102
|
105
|
94
|
52
|
63
|
71
|
68
|
66
|
63
|
79
|
76
|
78
|
79
|
81
|
82
|
89
|
28
|
81
|
80
|
80
|
29
|
80
|
75
|
64
|
49
|
19
|
19
|
34
|
34
|
|
| Change in Working Capital |
(29)
|
(29)
|
(31)
|
(30)
|
(32)
|
(31)
|
(36)
|
(35)
|
(36)
|
(36)
|
(34)
|
(45)
|
(40)
|
(50)
|
(43)
|
(50)
|
(52)
|
(55)
|
(59)
|
(64)
|
(60)
|
(68)
|
(66)
|
(60)
|
(42)
|
(53)
|
(64)
|
(63)
|
(86)
|
(63)
|
(54)
|
(54)
|
(53)
|
(60)
|
(63)
|
(63)
|
(78)
|
(57)
|
(99)
|
(97)
|
(92)
|
(85)
|
(66)
|
(57)
|
(85)
|
(82)
|
(73)
|
(48)
|
(60)
|
(53)
|
(63)
|
(101)
|
(68)
|
(77)
|
(64)
|
(57)
|
(59)
|
(57)
|
(57)
|
(103)
|
(100)
|
67
|
80
|
116
|
(63)
|
(75)
|
(80)
|
(67)
|
(61)
|
(64)
|
(57)
|
(62)
|
(53)
|
(80)
|
(63)
|
(64)
|
(82)
|
(50)
|
(57)
|
(55)
|
(43)
|
(46)
|
(50)
|
(54)
|
(62)
|
(90)
|
(97)
|
(88)
|
(72)
|
|
| Cash from Operating Activities |
22
N/A
|
24
+6%
|
24
+1%
|
27
+11%
|
26
-1%
|
27
+2%
|
21
-24%
|
24
+16%
|
25
+5%
|
27
+7%
|
34
+27%
|
25
-28%
|
32
+31%
|
27
-15%
|
38
+39%
|
37
-3%
|
39
+7%
|
43
+9%
|
45
+5%
|
44
-1%
|
47
+7%
|
56
+19%
|
63
+12%
|
69
+10%
|
66
-4%
|
52
-22%
|
35
-32%
|
33
-7%
|
20
-39%
|
34
+72%
|
28
-18%
|
55
+94%
|
66
+21%
|
59
-11%
|
78
+33%
|
57
-28%
|
62
+8%
|
68
+10%
|
32
-53%
|
42
+33%
|
57
+35%
|
66
+16%
|
85
+29%
|
96
+13%
|
66
-31%
|
69
+5%
|
77
+12%
|
110
+43%
|
112
+2%
|
132
+18%
|
137
+3%
|
101
-26%
|
136
+36%
|
131
-4%
|
145
+11%
|
156
+7%
|
149
-4%
|
148
-1%
|
144
-3%
|
95
-34%
|
96
+1%
|
94
-2%
|
108
+15%
|
141
+31%
|
135
-4%
|
123
-9%
|
108
-12%
|
120
+10%
|
126
+5%
|
116
-7%
|
127
+10%
|
120
-6%
|
127
+6%
|
99
-22%
|
118
+19%
|
117
-1%
|
100
-15%
|
130
+31%
|
117
-10%
|
120
+2%
|
127
+6%
|
124
-2%
|
128
+3%
|
133
+4%
|
130
-3%
|
108
-17%
|
104
-4%
|
108
+4%
|
117
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(8)
|
(10)
|
(12)
|
0
|
(9)
|
(6)
|
(10)
|
0
|
(12)
|
(19)
|
(23)
|
0
|
(37)
|
(45)
|
(53)
|
(25)
|
(89)
|
(111)
|
(115)
|
(69)
|
(120)
|
(109)
|
(113)
|
(0)
|
(129)
|
(132)
|
(149)
|
(1)
|
(134)
|
(118)
|
(97)
|
(1)
|
(76)
|
(93)
|
(92)
|
(1)
|
(234)
|
(227)
|
(227)
|
(151)
|
(87)
|
(90)
|
(102)
|
(33)
|
(147)
|
(152)
|
(181)
|
(61)
|
(218)
|
(280)
|
(228)
|
(1)
|
6
|
57
|
34
|
(11)
|
8
|
32
|
41
|
(10)
|
5
|
3
|
(2)
|
(4)
|
(125)
|
(143)
|
(147)
|
(3)
|
(26)
|
(33)
|
(45)
|
(27)
|
(4)
|
(7)
|
(6)
|
(5)
|
10
|
43
|
62
|
(2)
|
5
|
14
|
21
|
(1)
|
7
|
12
|
23
|
(1)
|
|
| Other Items |
(80)
|
(83)
|
(82)
|
(85)
|
(19)
|
3
|
(7)
|
(80)
|
(96)
|
(171)
|
(182)
|
(370)
|
(327)
|
(310)
|
(358)
|
(457)
|
(573)
|
(443)
|
(377)
|
(26)
|
(75)
|
(8)
|
(5)
|
3
|
(128)
|
22
|
47
|
66
|
(67)
|
46
|
(107)
|
(132)
|
(202)
|
(106)
|
(6)
|
1
|
(104)
|
(5)
|
31
|
37
|
(17)
|
41
|
34
|
31
|
(68)
|
29
|
28
|
(466)
|
(535)
|
(370)
|
(296)
|
112
|
(162)
|
(228)
|
(231)
|
(142)
|
29
|
87
|
60
|
(14)
|
(69)
|
(96)
|
(80)
|
(9)
|
(30)
|
71
|
9
|
3
|
(153)
|
(43)
|
(326)
|
(296)
|
17
|
(15)
|
328
|
307
|
114
|
32
|
(26)
|
(36)
|
(95)
|
(100)
|
(75)
|
(10)
|
189
|
192
|
168
|
102
|
37
|
|
| Cash from Investing Activities |
(80)
N/A
|
(91)
-14%
|
(93)
-2%
|
(96)
-4%
|
(19)
+81%
|
(6)
+71%
|
(13)
-140%
|
(90)
-578%
|
(96)
-7%
|
(183)
-91%
|
(201)
-10%
|
(393)
-96%
|
(327)
+17%
|
(347)
-6%
|
(403)
-16%
|
(510)
-27%
|
(597)
-17%
|
(532)
+11%
|
(488)
+8%
|
(140)
+71%
|
(144)
-3%
|
(128)
+11%
|
(114)
+11%
|
(110)
+3%
|
(128)
-16%
|
(106)
+17%
|
(85)
+20%
|
(83)
+2%
|
(68)
+19%
|
(88)
-30%
|
(224)
-156%
|
(229)
-2%
|
(203)
+11%
|
(182)
+10%
|
(100)
+45%
|
(91)
+9%
|
(105)
-16%
|
(238)
-127%
|
(197)
+17%
|
(190)
+3%
|
(168)
+11%
|
(46)
+73%
|
(56)
-22%
|
(71)
-27%
|
(102)
-43%
|
(118)
-16%
|
(124)
-5%
|
(646)
-421%
|
(595)
+8%
|
(588)
+1%
|
(576)
+2%
|
(116)
+80%
|
(163)
-40%
|
(222)
-36%
|
(174)
+21%
|
(108)
+38%
|
18
N/A
|
95
+443%
|
92
-3%
|
27
-71%
|
(79)
N/A
|
(92)
-16%
|
(77)
+16%
|
(11)
+86%
|
(34)
-227%
|
(54)
-56%
|
(134)
-151%
|
(143)
-7%
|
(155)
-8%
|
(69)
+56%
|
(360)
-423%
|
(340)
+5%
|
(10)
+97%
|
(18)
-80%
|
321
N/A
|
301
-6%
|
110
-63%
|
42
-62%
|
16
-61%
|
25
+55%
|
(97)
N/A
|
(95)
+3%
|
(61)
+35%
|
11
N/A
|
188
+1 550%
|
199
+6%
|
180
-10%
|
125
-30%
|
35
-72%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
20
|
21
|
21
|
21
|
39
|
74
|
74
|
148
|
110
|
77
|
210
|
136
|
189
|
232
|
100
|
0
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
62
|
62
|
62
|
99
|
99
|
99
|
99
|
(0)
|
90
|
286
|
286
|
286
|
196
|
(0)
|
205
|
401
|
401
|
401
|
196
|
603
|
603
|
603
|
603
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
(70)
|
(70)
|
(70)
|
(2)
|
0
|
0
|
0
|
0
|
48
|
48
|
47
|
47
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Net Issuance of Debt |
70
|
74
|
76
|
68
|
(21)
|
(25)
|
19
|
24
|
20
|
104
|
20
|
294
|
243
|
140
|
275
|
363
|
352
|
398
|
333
|
(7)
|
96
|
68
|
76
|
73
|
95
|
115
|
84
|
81
|
11
|
9
|
172
|
44
|
144
|
81
|
3
|
100
|
(18)
|
62
|
(31)
|
(75)
|
(48)
|
(57)
|
(118)
|
(284)
|
(286)
|
(246)
|
(156)
|
(35)
|
4
|
(72)
|
(59)
|
134
|
134
|
205
|
141
|
61
|
(52)
|
(121)
|
(106)
|
3
|
107
|
115
|
75
|
(19)
|
11
|
151
|
277
|
154
|
137
|
(7)
|
225
|
331
|
82
|
78
|
(281)
|
(234)
|
(65)
|
(74)
|
(11)
|
(45)
|
32
|
133
|
15
|
(10)
|
67
|
(230)
|
(176)
|
(216)
|
(384)
|
|
| Cash Paid for Dividends |
(9)
|
(14)
|
(14)
|
(14)
|
(14)
|
(1)
|
(16)
|
(16)
|
(16)
|
(33)
|
(19)
|
(19)
|
(19)
|
(21)
|
(23)
|
(23)
|
(23)
|
(4)
|
(31)
|
(31)
|
(31)
|
0
|
(31)
|
(31)
|
(31)
|
0
|
(31)
|
(31)
|
(31)
|
(31)
|
(34)
|
(34)
|
(34)
|
(34)
|
(42)
|
(42)
|
(42)
|
(42)
|
(49)
|
(49)
|
(49)
|
(110)
|
(66)
|
(66)
|
(66)
|
(89)
|
(89)
|
(89)
|
(89)
|
(37)
|
(64)
|
(98)
|
(131)
|
(130)
|
(126)
|
(121)
|
(116)
|
(115)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(115)
|
(115)
|
(108)
|
(102)
|
(96)
|
(89)
|
(89)
|
(89)
|
(88)
|
(87)
|
(85)
|
(84)
|
(84)
|
(84)
|
(84)
|
(84)
|
(84)
|
(77)
|
(70)
|
(63)
|
(55)
|
(41)
|
(28)
|
(14)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
26
|
26
|
0
|
0
|
(0)
|
0
|
3
|
4
|
4
|
3
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(14)
|
(28)
|
(32)
|
(37)
|
(21)
|
(0)
|
0
|
16
|
17
|
(16)
|
(17)
|
(28)
|
(11)
|
(44)
|
(35)
|
(33)
|
(46)
|
13
|
4
|
4
|
(3)
|
(3)
|
(4)
|
(9)
|
(7)
|
(5)
|
(1)
|
2
|
3
|
6
|
11
|
12
|
9
|
(1)
|
(33)
|
(37)
|
(39)
|
(33)
|
(27)
|
(17)
|
(28)
|
(22)
|
(11)
|
(17)
|
(14)
|
(20)
|
(25)
|
(45)
|
(46)
|
(41)
|
(29)
|
(14)
|
(30)
|
(34)
|
|
| Cash from Financing Activities |
61
N/A
|
60
0%
|
61
+1%
|
74
+20%
|
(14)
N/A
|
(5)
+66%
|
24
N/A
|
47
+98%
|
79
+66%
|
146
+85%
|
149
+2%
|
385
+158%
|
301
-22%
|
328
+9%
|
388
+18%
|
528
+36%
|
561
+6%
|
519
-7%
|
428
-18%
|
36
-92%
|
91
+154%
|
37
-59%
|
45
+23%
|
42
-7%
|
64
+52%
|
87
+37%
|
56
-35%
|
117
+107%
|
45
-61%
|
40
-12%
|
200
+401%
|
108
-46%
|
209
+93%
|
146
-30%
|
61
-58%
|
44
-27%
|
2
-95%
|
275
+11 848%
|
169
-39%
|
140
-17%
|
99
-29%
|
(167)
N/A
|
37
N/A
|
68
+80%
|
33
-51%
|
50
+52%
|
(78)
N/A
|
468
N/A
|
473
+1%
|
459
-3%
|
447
-3%
|
(11)
N/A
|
15
N/A
|
79
+428%
|
19
-76%
|
(62)
N/A
|
(171)
-174%
|
(241)
-41%
|
(230)
+5%
|
(120)
+48%
|
(14)
+88%
|
(3)
+83%
|
(39)
-1 448%
|
(132)
-241%
|
(98)
+26%
|
47
N/A
|
180
+285%
|
62
-66%
|
40
-34%
|
(129)
N/A
|
99
N/A
|
203
+104%
|
(108)
N/A
|
(106)
+2%
|
(453)
-327%
|
(416)
+8%
|
(172)
+59%
|
(169)
+2%
|
(112)
+34%
|
(143)
-27%
|
(72)
+50%
|
79
N/A
|
(52)
N/A
|
(72)
-39%
|
18
N/A
|
(302)
N/A
|
(219)
+27%
|
(263)
-20%
|
(421)
-60%
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
3
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
4
|
4
|
4
|
6
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
1
|
3
|
2
|
3
|
0
|
1
|
(2)
|
(3)
|
(3)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
1
|
(1)
|
(2)
|
4
|
(1)
|
1
|
2
|
|
| Net Change in Cash |
3
N/A
|
(6)
N/A
|
(8)
-17%
|
4
N/A
|
(7)
N/A
|
17
N/A
|
31
+89%
|
(18)
N/A
|
8
N/A
|
(11)
N/A
|
(18)
-65%
|
16
N/A
|
6
-65%
|
8
+47%
|
22
+167%
|
55
+143%
|
3
-95%
|
30
+934%
|
(16)
N/A
|
(61)
-274%
|
(8)
+88%
|
(37)
-395%
|
(7)
+81%
|
1
N/A
|
3
+417%
|
35
+1 029%
|
8
-76%
|
67
+698%
|
(0)
N/A
|
(12)
-3 900%
|
4
N/A
|
(65)
N/A
|
72
N/A
|
23
-68%
|
40
+74%
|
12
-71%
|
(40)
N/A
|
105
N/A
|
4
-96%
|
(8)
N/A
|
(13)
-57%
|
(148)
-1 047%
|
65
N/A
|
91
+40%
|
(4)
N/A
|
0
N/A
|
(125)
N/A
|
(72)
+43%
|
(7)
+91%
|
7
N/A
|
11
+63%
|
(21)
N/A
|
(12)
+41%
|
(13)
-8%
|
(12)
+12%
|
(15)
-27%
|
(6)
+61%
|
(0)
+93%
|
4
N/A
|
0
-95%
|
1
+550%
|
0
N/A
|
(8)
N/A
|
(2)
+73%
|
3
N/A
|
113
+4 100%
|
154
+35%
|
36
-76%
|
12
-68%
|
(78)
N/A
|
(131)
-67%
|
(15)
+88%
|
9
N/A
|
(24)
N/A
|
(16)
+35%
|
(1)
+95%
|
34
N/A
|
(3)
N/A
|
17
N/A
|
(0)
N/A
|
(44)
-10 875%
|
107
N/A
|
16
-85%
|
71
+343%
|
333
+367%
|
9
-97%
|
63
+635%
|
(29)
N/A
|
(266)
-815%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
22
N/A
|
16
-29%
|
14
-15%
|
15
+12%
|
26
+74%
|
18
-31%
|
14
-21%
|
14
-1%
|
25
+77%
|
15
-41%
|
15
+3%
|
1
-93%
|
32
+2 809%
|
(10)
N/A
|
(7)
+23%
|
(16)
-123%
|
15
N/A
|
(46)
N/A
|
(67)
-44%
|
(70)
-6%
|
(22)
+69%
|
(64)
-196%
|
(46)
+28%
|
(44)
+4%
|
66
N/A
|
(77)
N/A
|
(97)
-26%
|
(117)
-20%
|
19
N/A
|
(99)
N/A
|
(90)
+10%
|
(42)
+53%
|
65
N/A
|
(17)
N/A
|
(15)
+10%
|
(35)
-135%
|
60
N/A
|
(166)
N/A
|
(196)
-18%
|
(185)
+6%
|
(94)
+49%
|
(21)
+78%
|
(5)
+74%
|
(6)
-19%
|
33
N/A
|
(78)
N/A
|
(75)
+4%
|
(71)
+5%
|
51
N/A
|
(86)
N/A
|
(143)
-66%
|
(128)
+11%
|
136
N/A
|
137
+1%
|
202
+48%
|
190
-6%
|
138
-27%
|
156
+13%
|
176
+13%
|
135
-23%
|
85
-37%
|
98
+16%
|
111
+12%
|
140
+26%
|
131
-6%
|
(2)
N/A
|
(35)
-1 567%
|
(27)
+22%
|
123
N/A
|
90
-27%
|
94
+4%
|
75
-20%
|
100
+33%
|
96
-4%
|
112
+16%
|
111
0%
|
95
-14%
|
140
+47%
|
159
+14%
|
181
+14%
|
125
-31%
|
129
+4%
|
142
+10%
|
154
+9%
|
129
-17%
|
115
-11%
|
116
+1%
|
131
+13%
|
116
-11%
|
|