MKH Bhd
KLSE:MKH
Cash Flow Statement
Cash Flow Statement
MKH Bhd
| 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 |
57
|
59
|
59
|
58
|
61
|
57
|
56
|
47
|
52
|
60
|
60
|
69
|
80
|
86
|
91
|
76
|
78
|
66
|
58
|
67
|
71
|
72
|
73
|
77
|
58
|
61
|
52
|
36
|
42
|
26
|
34
|
37
|
43
|
56
|
66
|
78
|
99
|
123
|
124
|
148
|
135
|
114
|
170
|
146
|
163
|
184
|
130
|
139
|
137
|
181
|
235
|
268
|
305
|
272
|
266
|
253
|
194
|
164
|
137
|
117
|
128
|
141
|
134
|
149
|
158
|
161
|
135
|
142
|
117
|
123
|
151
|
142
|
0
|
153
|
167
|
178
|
0
|
142
|
127
|
111
|
117
|
144
|
143
|
136
|
144
|
158
|
158
|
157
|
168
|
|
| Depreciation & Amortization |
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
10
|
10
|
6
|
11
|
2
|
3
|
2
|
(3)
|
(2)
|
2
|
3
|
2
|
(8)
|
(4)
|
(6)
|
(5)
|
(16)
|
(14)
|
(11)
|
(10)
|
(19)
|
(7)
|
(6)
|
(5)
|
5
|
9
|
10
|
15
|
(9)
|
(3)
|
(6)
|
(8)
|
(3)
|
2
|
5
|
13
|
18
|
11
|
17
|
9
|
31
|
76
|
44
|
77
|
27
|
31
|
83
|
70
|
75
|
82
|
60
|
53
|
9
|
78
|
80
|
89
|
56
|
86
|
106
|
105
|
75
|
89
|
75
|
75
|
44
|
93
|
138
|
98
|
123
|
114
|
77
|
116
|
29
|
72
|
60
|
52
|
13
|
60
|
55
|
50
|
15
|
48
|
53
|
56
|
15
|
46
|
37
|
38
|
48
|
|
| Cash Taxes Paid |
21
|
19
|
20
|
21
|
24
|
24
|
23
|
19
|
15
|
14
|
14
|
16
|
21
|
25
|
26
|
29
|
23
|
19
|
17
|
11
|
16
|
18
|
18
|
20
|
15
|
14
|
12
|
11
|
13
|
13
|
12
|
11
|
12
|
15
|
17
|
18
|
28
|
32
|
34
|
37
|
34
|
36
|
37
|
38
|
40
|
40
|
42
|
42
|
47
|
50
|
51
|
61
|
77
|
86
|
102
|
105
|
100
|
95
|
85
|
78
|
70
|
66
|
66
|
65
|
57
|
55
|
49
|
44
|
44
|
42
|
41
|
52
|
39
|
44
|
62
|
56
|
63
|
55
|
40
|
38
|
37
|
36
|
34
|
32
|
38
|
42
|
45
|
45
|
43
|
|
| Cash Interest Paid |
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
7
|
9
|
10
|
12
|
12
|
12
|
11
|
12
|
10
|
10
|
9
|
9
|
10
|
11
|
12
|
13
|
14
|
17
|
18
|
21
|
23
|
26
|
26
|
27
|
28
|
29
|
31
|
39
|
35
|
36
|
36
|
32
|
37
|
39
|
41
|
42
|
43
|
43
|
44
|
47
|
46
|
49
|
47
|
44
|
44
|
38
|
38
|
38
|
40
|
40
|
39
|
39
|
35
|
31
|
28
|
24
|
21
|
23
|
23
|
23
|
22
|
19
|
19
|
19
|
19
|
19
|
19
|
20
|
22
|
23
|
24
|
25
|
26
|
25
|
|
| Change in Working Capital |
(19)
|
(10)
|
(19)
|
(31)
|
(35)
|
(33)
|
(35)
|
(27)
|
(47)
|
(35)
|
(26)
|
(28)
|
(50)
|
(77)
|
(96)
|
(69)
|
(90)
|
(54)
|
(34)
|
(44)
|
21
|
12
|
9
|
(3)
|
(0)
|
(1)
|
2
|
9
|
13
|
14
|
(6)
|
(34)
|
(51)
|
(76)
|
(90)
|
(69)
|
(106)
|
(70)
|
(60)
|
(100)
|
(71)
|
(97)
|
(84)
|
(70)
|
(28)
|
(1)
|
(46)
|
(44)
|
(64)
|
(118)
|
(107)
|
(106)
|
(127)
|
(161)
|
(138)
|
(209)
|
(228)
|
(170)
|
(175)
|
(163)
|
(140)
|
(133)
|
(81)
|
(14)
|
11
|
35
|
(59)
|
(81)
|
(120)
|
(185)
|
(130)
|
(126)
|
(21)
|
(21)
|
(39)
|
21
|
19
|
71
|
51
|
41
|
(27)
|
(19)
|
(4)
|
(75)
|
(83)
|
(109)
|
(7)
|
(16)
|
(18)
|
|
| Cash from Operating Activities |
50
N/A
|
61
+21%
|
48
-21%
|
40
-18%
|
30
-23%
|
29
-3%
|
25
-15%
|
20
-22%
|
7
-65%
|
27
+287%
|
36
+36%
|
42
+16%
|
26
-39%
|
9
-63%
|
(7)
N/A
|
7
N/A
|
(22)
N/A
|
2
N/A
|
18
+1 025%
|
17
-3%
|
78
+347%
|
78
0%
|
77
-1%
|
69
-10%
|
67
-3%
|
70
+4%
|
64
-8%
|
60
-7%
|
51
-14%
|
42
-19%
|
26
-37%
|
0
-99%
|
(5)
N/A
|
(12)
-144%
|
(14)
-18%
|
27
N/A
|
20
-28%
|
71
+265%
|
88
+23%
|
64
-27%
|
108
+69%
|
93
-14%
|
130
+40%
|
153
+18%
|
181
+18%
|
215
+19%
|
168
-22%
|
165
-2%
|
174
+6%
|
145
-17%
|
188
+29%
|
214
+14%
|
220
+3%
|
189
-14%
|
208
+10%
|
133
-36%
|
58
-57%
|
80
+38%
|
68
-15%
|
58
-14%
|
97
+67%
|
97
0%
|
128
+32%
|
210
+64%
|
251
+19%
|
290
+16%
|
214
-26%
|
159
-26%
|
120
-25%
|
52
-57%
|
98
+90%
|
132
+34%
|
207
+57%
|
203
-2%
|
187
-8%
|
251
+34%
|
239
-5%
|
273
+14%
|
232
-15%
|
203
-13%
|
144
-29%
|
172
+20%
|
192
+11%
|
118
-39%
|
115
-2%
|
95
-18%
|
187
+98%
|
180
-4%
|
199
+11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
(26)
|
(3)
|
(5)
|
(4)
|
(5)
|
(11)
|
(8)
|
(5)
|
(7)
|
(14)
|
(12)
|
(28)
|
(31)
|
(24)
|
(38)
|
(21)
|
(17)
|
(12)
|
(12)
|
(25)
|
(36)
|
(29)
|
(48)
|
(48)
|
(54)
|
(79)
|
(63)
|
(68)
|
(71)
|
(77)
|
(105)
|
(119)
|
(145)
|
(134)
|
(131)
|
(108)
|
(75)
|
(73)
|
(47)
|
(48)
|
(48)
|
(46)
|
(47)
|
(40)
|
(31)
|
(25)
|
(20)
|
(23)
|
(25)
|
(23)
|
(21)
|
(25)
|
(26)
|
(28)
|
(32)
|
(25)
|
(22)
|
(23)
|
(22)
|
(27)
|
(30)
|
(35)
|
(34)
|
(31)
|
(31)
|
(27)
|
(31)
|
(30)
|
(27)
|
(25)
|
(19)
|
(20)
|
(18)
|
(17)
|
(17)
|
(20)
|
(20)
|
(31)
|
(33)
|
(36)
|
(42)
|
(34)
|
(34)
|
(25)
|
(21)
|
(16)
|
(15)
|
(16)
|
|
| Other Items |
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(2)
|
(14)
|
(19)
|
(19)
|
(17)
|
3
|
(25)
|
(17)
|
(21)
|
(29)
|
(92)
|
(55)
|
(52)
|
(80)
|
14
|
(22)
|
(6)
|
7
|
(9)
|
(18)
|
(25)
|
(47)
|
(41)
|
(26)
|
(48)
|
(21)
|
(25)
|
(36)
|
(38)
|
26
|
34
|
22
|
35
|
(47)
|
(57)
|
(116)
|
(184)
|
(160)
|
(151)
|
(130)
|
(81)
|
(134)
|
(145)
|
(151)
|
(136)
|
(98)
|
(120)
|
(86)
|
(105)
|
(114)
|
(82)
|
(79)
|
(59)
|
(56)
|
(63)
|
(40)
|
(43)
|
(15)
|
(17)
|
(28)
|
(31)
|
(56)
|
(40)
|
(28)
|
(23)
|
(19)
|
(20)
|
(37)
|
(48)
|
(57)
|
(72)
|
(80)
|
(69)
|
(39)
|
(24)
|
(34)
|
(52)
|
(96)
|
(108)
|
(111)
|
(91)
|
(48)
|
(38)
|
(73)
|
|
| Cash from Investing Activities |
(31)
N/A
|
(31)
N/A
|
(8)
+75%
|
(9)
-19%
|
(4)
+56%
|
(7)
-68%
|
(24)
-249%
|
(27)
-11%
|
(24)
+9%
|
(24)
+3%
|
(12)
+50%
|
(37)
-211%
|
(45)
-23%
|
(52)
-16%
|
(53)
-2%
|
(130)
-145%
|
(76)
+41%
|
(69)
+9%
|
(91)
-32%
|
2
N/A
|
(47)
N/A
|
(41)
+13%
|
(22)
+46%
|
(57)
-158%
|
(66)
-16%
|
(79)
-20%
|
(126)
-59%
|
(103)
+18%
|
(94)
+9%
|
(119)
-27%
|
(98)
+18%
|
(130)
-32%
|
(155)
-20%
|
(183)
-18%
|
(109)
+41%
|
(97)
+10%
|
(86)
+12%
|
(41)
+52%
|
(120)
-193%
|
(104)
+13%
|
(164)
-58%
|
(232)
-42%
|
(206)
+11%
|
(198)
+4%
|
(170)
+14%
|
(112)
+34%
|
(159)
-42%
|
(165)
-3%
|
(174)
-6%
|
(161)
+8%
|
(121)
+25%
|
(140)
-17%
|
(110)
+21%
|
(131)
-19%
|
(143)
-9%
|
(114)
+20%
|
(104)
+9%
|
(81)
+23%
|
(79)
+2%
|
(85)
-8%
|
(67)
+22%
|
(73)
-9%
|
(50)
+31%
|
(51)
-2%
|
(58)
-15%
|
(62)
-6%
|
(82)
-32%
|
(70)
+15%
|
(58)
+17%
|
(50)
+14%
|
(44)
+11%
|
(39)
+11%
|
(57)
-46%
|
(66)
-15%
|
(74)
-12%
|
(89)
-21%
|
(100)
-12%
|
(88)
+12%
|
(69)
+21%
|
(56)
+19%
|
(69)
-23%
|
(94)
-35%
|
(131)
-39%
|
(142)
-9%
|
(136)
+4%
|
(112)
+18%
|
(64)
+43%
|
(53)
+17%
|
(89)
-68%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
28
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
35
|
35
|
35
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
52
|
53
|
53
|
1
|
7
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
10
|
104
|
107
|
143
|
155
|
60
|
54
|
14
|
(8)
|
(6)
|
(4)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
24
|
24
|
24
|
0
|
0
|
5
|
5
|
0
|
5
|
0
|
0
|
0
|
0
|
127
|
130
|
126
|
126
|
(1)
|
(4)
|
|
| Net Issuance of Debt |
(19)
|
(3)
|
(10)
|
(4)
|
(10)
|
(5)
|
(8)
|
(13)
|
3
|
5
|
2
|
8
|
24
|
37
|
50
|
106
|
93
|
56
|
71
|
11
|
3
|
4
|
(21)
|
(8)
|
(9)
|
18
|
65
|
56
|
69
|
69
|
60
|
91
|
127
|
167
|
134
|
159
|
112
|
48
|
42
|
21
|
60
|
164
|
187
|
144
|
82
|
38
|
47
|
52
|
87
|
76
|
24
|
6
|
(35)
|
(12)
|
36
|
(42)
|
(52)
|
(135)
|
(184)
|
(142)
|
(93)
|
(52)
|
(30)
|
29
|
11
|
(28)
|
(16)
|
(61)
|
(43)
|
(35)
|
(47)
|
(58)
|
(107)
|
(129)
|
(160)
|
(138)
|
(131)
|
(127)
|
(114)
|
(94)
|
(53)
|
0
|
96
|
109
|
79
|
96
|
22
|
38
|
52
|
|
| Cash Paid for Dividends |
(9)
|
(9)
|
(8)
|
(8)
|
(5)
|
(11)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(14)
|
(7)
|
(7)
|
(7)
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(13)
|
(13)
|
(13)
|
(39)
|
(26)
|
(26)
|
(26)
|
(34)
|
(34)
|
(34)
|
(34)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
0
|
(29)
|
(29)
|
(29)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(23)
|
(23)
|
(23)
|
|
| Other |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(15)
|
(15)
|
(15)
|
(4)
|
0
|
0
|
(2)
|
(2)
|
0
|
(6)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(18)
|
(40)
|
(45)
|
(37)
|
(40)
|
(18)
|
(13)
|
(3)
|
(11)
|
(22)
|
(22)
|
(21)
|
(18)
|
|
| Cash from Financing Activities |
0
N/A
|
(11)
N/A
|
(17)
-48%
|
(10)
+39%
|
(13)
-27%
|
(14)
-10%
|
(12)
+13%
|
(19)
-51%
|
(3)
+85%
|
(3)
+11%
|
(5)
-112%
|
1
N/A
|
10
+600%
|
30
+205%
|
43
+43%
|
99
+133%
|
98
-1%
|
84
-15%
|
98
+17%
|
38
-62%
|
27
-30%
|
(3)
N/A
|
(28)
-778%
|
(14)
+49%
|
(17)
-17%
|
10
N/A
|
57
+467%
|
49
-15%
|
62
+27%
|
61
-1%
|
52
-15%
|
84
+62%
|
120
+43%
|
168
+40%
|
126
-25%
|
149
+18%
|
102
-32%
|
38
-63%
|
80
+110%
|
59
-25%
|
99
+67%
|
177
+78%
|
162
-8%
|
125
-23%
|
61
-51%
|
10
-83%
|
20
+93%
|
18
-8%
|
43
+132%
|
31
-27%
|
(21)
N/A
|
(38)
-85%
|
(68)
-77%
|
(41)
+40%
|
17
N/A
|
31
+81%
|
24
-23%
|
6
-76%
|
(64)
N/A
|
(116)
-81%
|
(72)
+37%
|
(71)
+1%
|
(58)
+18%
|
2
N/A
|
(13)
N/A
|
(50)
-277%
|
(45)
+11%
|
(90)
-101%
|
(71)
+21%
|
(62)
+13%
|
(40)
+35%
|
(51)
-27%
|
(100)
-96%
|
(122)
-22%
|
(180)
-48%
|
(179)
+1%
|
(164)
+8%
|
(182)
-11%
|
(178)
+2%
|
(154)
+13%
|
(116)
+25%
|
(41)
+65%
|
60
N/A
|
210
+248%
|
175
-16%
|
177
+1%
|
103
-42%
|
(8)
N/A
|
7
N/A
|
|
| 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
|
2
|
4
|
3
|
5
|
(0)
|
(4)
|
(4)
|
(5)
|
(3)
|
1
|
1
|
0
|
2
|
(0)
|
6
|
0
|
(6)
|
(4)
|
(10)
|
(4)
|
1
|
(2)
|
3
|
(0)
|
(2)
|
(1)
|
1
|
0
|
1
|
8
|
0
|
7
|
9
|
(1)
|
4
|
(2)
|
(4)
|
(5)
|
(11)
|
(6)
|
(2)
|
(3)
|
(2)
|
(5)
|
(6)
|
1
|
(3)
|
(0)
|
(1)
|
(5)
|
(2)
|
(2)
|
(1)
|
3
|
3
|
3
|
(0)
|
3
|
(3)
|
2
|
9
|
2
|
7
|
2
|
2
|
(6)
|
(0)
|
(9)
|
(20)
|
(16)
|
|
| Net Change in Cash |
20
N/A
|
19
-4%
|
24
+25%
|
20
-15%
|
13
-34%
|
8
-37%
|
(11)
N/A
|
(26)
-127%
|
(20)
+22%
|
1
N/A
|
19
+2 671%
|
7
-63%
|
(10)
N/A
|
(13)
-34%
|
(17)
-33%
|
(24)
-40%
|
(1)
+98%
|
16
N/A
|
25
+56%
|
59
+137%
|
61
+3%
|
37
-40%
|
32
-14%
|
(2)
N/A
|
(19)
-824%
|
(3)
+82%
|
(10)
-197%
|
3
N/A
|
20
+669%
|
(15)
N/A
|
(20)
-31%
|
(44)
-122%
|
(40)
+8%
|
(20)
+49%
|
4
N/A
|
74
+1 650%
|
32
-57%
|
58
+83%
|
43
-26%
|
21
-52%
|
41
+97%
|
41
0%
|
85
+108%
|
78
-9%
|
72
-8%
|
114
+60%
|
29
-75%
|
19
-34%
|
51
+167%
|
16
-68%
|
53
+232%
|
44
-17%
|
41
-7%
|
21
-49%
|
81
+283%
|
46
-42%
|
(28)
N/A
|
(6)
+78%
|
(81)
-1 225%
|
(145)
-79%
|
(45)
+69%
|
(49)
-9%
|
15
N/A
|
156
+966%
|
179
+15%
|
175
-3%
|
88
-50%
|
(2)
N/A
|
(15)
-806%
|
(61)
-323%
|
13
N/A
|
40
+223%
|
53
+30%
|
19
-64%
|
(64)
N/A
|
(17)
+73%
|
(22)
-30%
|
(0)
+98%
|
(13)
-3 025%
|
1
N/A
|
(40)
N/A
|
45
N/A
|
123
+174%
|
187
+51%
|
148
-21%
|
160
+8%
|
218
+36%
|
99
-54%
|
101
+2%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
25
N/A
|
35
+41%
|
45
+28%
|
35
-22%
|
26
-25%
|
25
-5%
|
14
-42%
|
12
-20%
|
2
-86%
|
20
+1 131%
|
22
+12%
|
30
+38%
|
(3)
N/A
|
(22)
-760%
|
(30)
-41%
|
(32)
-4%
|
(44)
-39%
|
(16)
+65%
|
6
N/A
|
6
-13%
|
53
+845%
|
42
-20%
|
48
+14%
|
22
-55%
|
19
-12%
|
16
-17%
|
(15)
N/A
|
(3)
+82%
|
(17)
-500%
|
(29)
-74%
|
(50)
-72%
|
(105)
-108%
|
(124)
-18%
|
(157)
-26%
|
(148)
+6%
|
(104)
+30%
|
(88)
+15%
|
(4)
+95%
|
15
N/A
|
17
+17%
|
60
+256%
|
45
-25%
|
84
+85%
|
107
+27%
|
141
+32%
|
184
+31%
|
142
-23%
|
145
+2%
|
151
+4%
|
120
-20%
|
165
+37%
|
194
+18%
|
195
+1%
|
163
-17%
|
179
+10%
|
101
-43%
|
33
-68%
|
58
+78%
|
44
-24%
|
36
-19%
|
71
+97%
|
67
-5%
|
94
+39%
|
176
+88%
|
220
+25%
|
259
+17%
|
188
-27%
|
128
-32%
|
90
-30%
|
25
-72%
|
73
+194%
|
112
+53%
|
187
+66%
|
185
-1%
|
170
-8%
|
234
+37%
|
219
-6%
|
254
+15%
|
201
-21%
|
170
-16%
|
108
-36%
|
131
+21%
|
157
+20%
|
83
-47%
|
90
+8%
|
74
-18%
|
171
+131%
|
165
-4%
|
183
+11%
|
|