TSH Resources Bhd
KLSE:TSH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
TSH Resources Bhd
KLSE:TSH
|
MY |
|
Ikegps Group Ltd
NZX:IKE
|
NZ |
|
Nicox SA
LSE:0RCQ
|
FR |
|
Rhoen Klinikum AG
XETRA:RHK
|
DE |
|
D
|
Duell Oyj
OMXH:DUELL
|
FI |
|
S
|
SM Energy Co
LSE:0KZA
|
US |
Cash Flow Statement
Cash Flow Statement
TSH Resources Bhd
| 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 |
50
|
39
|
50
|
52
|
57
|
63
|
83
|
86
|
83
|
80
|
50
|
46
|
51
|
53
|
64
|
90
|
103
|
118
|
120
|
138
|
151
|
148
|
82
|
47
|
34
|
33
|
86
|
99
|
86
|
87
|
105
|
121
|
155
|
175
|
162
|
151
|
120
|
95
|
100
|
103
|
108
|
162
|
165
|
211
|
230
|
188
|
168
|
123
|
95
|
10
|
(86)
|
(30)
|
(29)
|
45
|
114
|
92
|
114
|
135
|
173
|
158
|
138
|
118
|
82
|
70
|
63
|
54
|
74
|
79
|
97
|
114
|
130
|
148
|
185
|
218
|
254
|
331
|
347
|
576
|
557
|
496
|
443
|
206
|
198
|
178
|
187
|
182
|
221
|
265
|
300
|
334
|
302
|
|
| Depreciation & Amortization |
19
|
14
|
15
|
15
|
16
|
16
|
17
|
17
|
18
|
19
|
20
|
18
|
19
|
20
|
23
|
20
|
19
|
22
|
23
|
24
|
24
|
23
|
22
|
24
|
28
|
25
|
28
|
29
|
28
|
31
|
32
|
32
|
33
|
34
|
31
|
32
|
33
|
33
|
34
|
35
|
39
|
42
|
37
|
38
|
36
|
37
|
40
|
41
|
43
|
44
|
44
|
43
|
43
|
41
|
45
|
45
|
66
|
68
|
72
|
81
|
70
|
77
|
75
|
80
|
85
|
86
|
99
|
97
|
99
|
105
|
105
|
109
|
110
|
109
|
111
|
111
|
110
|
105
|
102
|
100
|
97
|
101
|
101
|
103
|
125
|
127
|
128
|
130
|
109
|
109
|
109
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
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
|
|
| Other Non-Cash Items |
5
|
6
|
5
|
4
|
5
|
2
|
(12)
|
(12)
|
(11)
|
(11)
|
4
|
8
|
8
|
8
|
4
|
(7)
|
(8)
|
(12)
|
(1)
|
(8)
|
(12)
|
(2)
|
30
|
47
|
41
|
29
|
18
|
7
|
18
|
25
|
8
|
(3)
|
(4)
|
(1)
|
26
|
40
|
50
|
40
|
19
|
13
|
8
|
(33)
|
(15)
|
(31)
|
(19)
|
37
|
16
|
39
|
37
|
97
|
194
|
136
|
127
|
72
|
35
|
66
|
62
|
54
|
(14)
|
(15)
|
6
|
17
|
34
|
57
|
36
|
38
|
39
|
50
|
52
|
18
|
10
|
(12)
|
(19)
|
19
|
5
|
(56)
|
(35)
|
(281)
|
(305)
|
(269)
|
(285)
|
(57)
|
(15)
|
7
|
(8)
|
(28)
|
(41)
|
(45)
|
(38)
|
(33)
|
(15)
|
|
| Cash Taxes Paid |
2
|
2
|
3
|
4
|
4
|
4
|
7
|
9
|
9
|
13
|
11
|
11
|
12
|
9
|
10
|
10
|
9
|
11
|
14
|
12
|
14
|
17
|
19
|
18
|
17
|
16
|
4
|
3
|
10
|
7
|
19
|
22
|
22
|
26
|
26
|
25
|
32
|
34
|
28
|
31
|
17
|
13
|
15
|
12
|
17
|
16
|
23
|
25
|
37
|
45
|
45
|
48
|
36
|
30
|
23
|
25
|
20
|
27
|
37
|
35
|
50
|
52
|
50
|
50
|
44
|
35
|
32
|
31
|
24
|
18
|
17
|
13
|
16
|
25
|
35
|
39
|
65
|
74
|
89
|
95
|
95
|
95
|
92
|
93
|
76
|
75
|
59
|
58
|
64
|
58
|
58
|
|
| Cash Interest Paid |
7
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
8
|
9
|
11
|
12
|
10
|
10
|
10
|
11
|
17
|
17
|
17
|
19
|
22
|
24
|
27
|
28
|
25
|
26
|
26
|
26
|
26
|
27
|
29
|
31
|
33
|
35
|
37
|
38
|
37
|
39
|
38
|
36
|
36
|
35
|
31
|
41
|
48
|
51
|
61
|
59
|
21
|
18
|
12
|
8
|
42
|
43
|
45
|
46
|
44
|
47
|
50
|
51
|
53
|
53
|
52
|
50
|
48
|
45
|
43
|
43
|
41
|
39
|
36
|
36
|
32
|
29
|
27
|
21
|
20
|
18
|
16
|
14
|
13
|
12
|
11
|
11
|
11
|
|
| Change in Working Capital |
(20)
|
(12)
|
(9)
|
(26)
|
(40)
|
(53)
|
(82)
|
(95)
|
(80)
|
(43)
|
(48)
|
(58)
|
(48)
|
(27)
|
(1)
|
11
|
2
|
(62)
|
(94)
|
(137)
|
(228)
|
(186)
|
(119)
|
(79)
|
48
|
7
|
3
|
30
|
(21)
|
(17)
|
(25)
|
(56)
|
(43)
|
(20)
|
(66)
|
(86)
|
(119)
|
(154)
|
(142)
|
(132)
|
(86)
|
(75)
|
(124)
|
(109)
|
(131)
|
(140)
|
(105)
|
(98)
|
(151)
|
(173)
|
(175)
|
(191)
|
(132)
|
(120)
|
(62)
|
(25)
|
(13)
|
22
|
16
|
(26)
|
(70)
|
(56)
|
(18)
|
(19)
|
(3)
|
(11)
|
(30)
|
8
|
15
|
20
|
(23)
|
(47)
|
(14)
|
(10)
|
34
|
7
|
(78)
|
(146)
|
(147)
|
(110)
|
(68)
|
(6)
|
(57)
|
(61)
|
(46)
|
(76)
|
(66)
|
(52)
|
(74)
|
(69)
|
(67)
|
|
| Cash from Operating Activities |
55
N/A
|
47
-15%
|
61
+30%
|
45
-26%
|
37
-17%
|
29
-23%
|
6
-80%
|
(4)
N/A
|
10
N/A
|
45
+376%
|
27
-41%
|
15
-46%
|
30
+108%
|
54
+78%
|
91
+69%
|
113
+25%
|
117
+3%
|
66
-43%
|
48
-28%
|
17
-64%
|
(65)
N/A
|
(18)
+72%
|
15
N/A
|
39
+157%
|
151
+285%
|
93
-38%
|
135
+45%
|
163
+21%
|
111
-32%
|
125
+13%
|
121
-4%
|
95
-21%
|
140
+47%
|
188
+34%
|
153
-18%
|
138
-10%
|
83
-40%
|
14
-84%
|
12
-12%
|
20
+66%
|
69
+250%
|
95
+38%
|
62
-35%
|
109
+76%
|
117
+7%
|
121
+4%
|
119
-2%
|
106
-11%
|
24
-78%
|
(22)
N/A
|
(23)
-6%
|
(42)
-85%
|
10
N/A
|
37
+288%
|
132
+254%
|
179
+36%
|
229
+28%
|
278
+21%
|
247
-11%
|
198
-20%
|
144
-28%
|
156
+9%
|
173
+11%
|
188
+9%
|
180
-4%
|
167
-7%
|
182
+9%
|
234
+28%
|
263
+13%
|
257
-2%
|
223
-13%
|
197
-11%
|
261
+32%
|
336
+29%
|
405
+21%
|
393
-3%
|
344
-12%
|
254
-26%
|
208
-18%
|
216
+4%
|
187
-13%
|
243
+30%
|
227
-7%
|
227
+0%
|
258
+14%
|
205
-21%
|
241
+17%
|
297
+23%
|
297
0%
|
340
+15%
|
329
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(54)
|
(46)
|
(54)
|
(39)
|
(47)
|
(53)
|
(82)
|
(73)
|
(82)
|
(87)
|
(82)
|
(69)
|
(66)
|
(66)
|
(86)
|
(83)
|
(71)
|
(94)
|
(121)
|
(131)
|
(144)
|
(164)
|
(172)
|
(159)
|
(212)
|
(216)
|
(231)
|
(248)
|
(194)
|
(154)
|
(150)
|
(124)
|
(136)
|
(154)
|
(154)
|
(179)
|
(204)
|
(200)
|
(220)
|
(227)
|
(218)
|
(230)
|
(232)
|
(237)
|
(246)
|
(273)
|
(280)
|
(308)
|
(283)
|
(252)
|
(211)
|
(153)
|
(145)
|
(133)
|
(196)
|
(211)
|
(237)
|
(241)
|
(167)
|
(161)
|
(157)
|
(151)
|
(154)
|
(137)
|
(109)
|
(95)
|
(105)
|
(92)
|
(88)
|
(88)
|
(56)
|
(56)
|
(50)
|
(43)
|
(46)
|
(51)
|
(58)
|
(77)
|
(84)
|
(81)
|
(80)
|
(69)
|
(64)
|
(69)
|
(65)
|
(60)
|
(57)
|
(60)
|
(69)
|
(78)
|
(89)
|
|
| Other Items |
(11)
|
(10)
|
(8)
|
(15)
|
(14)
|
(13)
|
64
|
65
|
63
|
61
|
21
|
10
|
(35)
|
(53)
|
(63)
|
(76)
|
(95)
|
(67)
|
(48)
|
(55)
|
(10)
|
(11)
|
(16)
|
(4)
|
5
|
(1)
|
37
|
18
|
(23)
|
(26)
|
(51)
|
(50)
|
19
|
21
|
6
|
8
|
8
|
(64)
|
(48)
|
(51)
|
(66)
|
(8)
|
90
|
152
|
144
|
201
|
103
|
28
|
35
|
(9)
|
1
|
15
|
(84)
|
18
|
22
|
(16)
|
127
|
36
|
40
|
77
|
41
|
32
|
21
|
27
|
22
|
26
|
27
|
26
|
25
|
50
|
50
|
56
|
53
|
35
|
53
|
213
|
309
|
712
|
707
|
549
|
454
|
43
|
28
|
26
|
29
|
(11)
|
(9)
|
(11)
|
(3)
|
39
|
41
|
|
| Cash from Investing Activities |
(65)
N/A
|
(56)
+15%
|
(63)
-13%
|
(54)
+14%
|
(61)
-12%
|
(65)
-8%
|
(18)
+72%
|
(8)
+59%
|
(19)
-159%
|
(26)
-32%
|
(61)
-140%
|
(59)
+4%
|
(101)
-71%
|
(118)
-17%
|
(149)
-26%
|
(160)
-7%
|
(167)
-4%
|
(160)
+4%
|
(170)
-6%
|
(187)
-10%
|
(154)
+17%
|
(175)
-14%
|
(188)
-7%
|
(163)
+13%
|
(206)
-26%
|
(217)
-5%
|
(194)
+11%
|
(230)
-19%
|
(217)
+6%
|
(180)
+17%
|
(201)
-11%
|
(174)
+14%
|
(117)
+32%
|
(133)
-13%
|
(148)
-12%
|
(171)
-15%
|
(197)
-15%
|
(264)
-34%
|
(268)
-2%
|
(278)
-4%
|
(284)
-2%
|
(239)
+16%
|
(142)
+40%
|
(85)
+40%
|
(102)
-20%
|
(72)
+29%
|
(177)
-144%
|
(281)
-59%
|
(248)
+12%
|
(261)
-5%
|
(210)
+20%
|
(138)
+35%
|
(229)
-66%
|
(115)
+50%
|
(174)
-52%
|
(227)
-30%
|
(110)
+52%
|
(205)
-87%
|
(128)
+38%
|
(84)
+34%
|
(115)
-38%
|
(118)
-3%
|
(132)
-12%
|
(110)
+17%
|
(86)
+22%
|
(70)
+19%
|
(77)
-11%
|
(67)
+14%
|
(63)
+6%
|
(37)
+40%
|
(6)
+83%
|
(1)
+91%
|
3
N/A
|
(8)
N/A
|
7
N/A
|
162
+2 214%
|
251
+55%
|
636
+154%
|
623
-2%
|
468
-25%
|
374
-20%
|
(26)
N/A
|
(36)
-40%
|
(42)
-18%
|
(36)
+16%
|
(70)
-98%
|
(67)
+5%
|
(70)
-5%
|
(73)
-3%
|
(38)
+47%
|
(47)
-23%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
19
|
19
|
20
|
21
|
5
|
5
|
8
|
47
|
44
|
46
|
41
|
1
|
2
|
(0)
|
98
|
101
|
101
|
101
|
4
|
1
|
(4)
|
(4)
|
(4)
|
(5)
|
0
|
0
|
1
|
1
|
1
|
1
|
(4)
|
(4)
|
(5)
|
(3)
|
2
|
38
|
37
|
34
|
34
|
140
|
141
|
141
|
141
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
41
|
41
|
0
|
41
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
(16)
|
(51)
|
(80)
|
(111)
|
(116)
|
|
| Net Issuance of Debt |
17
|
4
|
3
|
1
|
5
|
22
|
5
|
22
|
12
|
(27)
|
8
|
18
|
71
|
75
|
81
|
59
|
(7)
|
29
|
47
|
96
|
194
|
204
|
204
|
193
|
116
|
134
|
123
|
103
|
157
|
129
|
115
|
75
|
(29)
|
(21)
|
14
|
66
|
138
|
225
|
235
|
258
|
228
|
28
|
(50)
|
(83)
|
(109)
|
(16)
|
97
|
175
|
250
|
314
|
269
|
186
|
305
|
135
|
136
|
101
|
(95)
|
(31)
|
(62)
|
(5)
|
9
|
42
|
6
|
(28)
|
(8)
|
(16)
|
(21)
|
(40)
|
(84)
|
(105)
|
(113)
|
(195)
|
(166)
|
(245)
|
(215)
|
(258)
|
(407)
|
(629)
|
(557)
|
(544)
|
(450)
|
(83)
|
(260)
|
(169)
|
(112)
|
(157)
|
(43)
|
(25)
|
2
|
29
|
37
|
|
| Cash Paid for Dividends |
0
|
(4)
|
(4)
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(20)
|
(18)
|
0
|
(37)
|
(19)
|
(18)
|
0
|
0
|
(18)
|
(21)
|
0
|
0
|
(27)
|
(27)
|
0
|
0
|
(21)
|
(21)
|
0
|
0
|
(21)
|
(21)
|
0
|
0
|
(25)
|
(25)
|
0
|
0
|
(29)
|
(29)
|
0
|
0
|
(21)
|
(21)
|
(21)
|
(52)
|
(31)
|
(31)
|
0
|
(34)
|
(34)
|
(34)
|
0
|
(27)
|
(27)
|
(27)
|
0
|
(27)
|
(27)
|
(27)
|
0
|
(28)
|
(28)
|
(28)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
0
|
(14)
|
(14)
|
0
|
(35)
|
(21)
|
(21)
|
0
|
(41)
|
(41)
|
(152)
|
0
|
(110)
|
(145)
|
(35)
|
0
|
(69)
|
(34)
|
(69)
|
0
|
(35)
|
(35)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
(7)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
(3)
|
(6)
|
(6)
|
(3)
|
0
|
(2)
|
(0)
|
(6)
|
0
|
0
|
(5)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(4)
|
(4)
|
(57)
|
0
|
(76)
|
(89)
|
(45)
|
(59)
|
(51)
|
(51)
|
(53)
|
(53)
|
(52)
|
(50)
|
(48)
|
(45)
|
(43)
|
(43)
|
(42)
|
(42)
|
(40)
|
(39)
|
(35)
|
(32)
|
(37)
|
(34)
|
(37)
|
(33)
|
(26)
|
(25)
|
(21)
|
(25)
|
(21)
|
(22)
|
(39)
|
|
| Cash from Financing Activities |
15
N/A
|
0
-98%
|
18
+5 733%
|
15
-12%
|
20
+31%
|
37
+85%
|
4
-89%
|
23
+449%
|
15
-32%
|
0
-97%
|
34
+8 275%
|
45
+35%
|
75
+66%
|
57
-24%
|
65
+13%
|
40
-38%
|
91
+127%
|
110
+21%
|
127
+16%
|
175
+37%
|
176
+1%
|
176
0%
|
170
-3%
|
159
-6%
|
81
-49%
|
109
+34%
|
98
-10%
|
78
-21%
|
132
+70%
|
101
-23%
|
93
-8%
|
52
-44%
|
(58)
N/A
|
(53)
+8%
|
(20)
+62%
|
35
N/A
|
110
+214%
|
229
+107%
|
241
+5%
|
261
+8%
|
231
-11%
|
147
-37%
|
65
-56%
|
32
-51%
|
(24)
N/A
|
(52)
-117%
|
64
N/A
|
140
+121%
|
214
+52%
|
278
+30%
|
233
-16%
|
151
-35%
|
276
+83%
|
106
-62%
|
106
+0%
|
72
-33%
|
(126)
N/A
|
(20)
+84%
|
(105)
-422%
|
(48)
+54%
|
(54)
-11%
|
(74)
-38%
|
(67)
+10%
|
(114)
-70%
|
(73)
+36%
|
(83)
-14%
|
(89)
-8%
|
(108)
-21%
|
(137)
-26%
|
(169)
-23%
|
(174)
-3%
|
(254)
-45%
|
(243)
+4%
|
(309)
-27%
|
(278)
+10%
|
(320)
-15%
|
(488)
-52%
|
(709)
-45%
|
(744)
-5%
|
(728)
+2%
|
(594)
+18%
|
(259)
+56%
|
(328)
-27%
|
(234)
+29%
|
(207)
+11%
|
(217)
-5%
|
(149)
+31%
|
(170)
-14%
|
(133)
+22%
|
(138)
-4%
|
(118)
+15%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
4
|
2
|
1
|
1
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
11
|
8
|
10
|
8
|
(14)
|
(12)
|
(4)
|
10
|
5
|
7
|
(3)
|
(14)
|
7
|
7
|
14
|
7
|
(1)
|
2
|
(6)
|
8
|
0
|
(5)
|
(2)
|
6
|
18
|
9
|
17
|
2
|
(1)
|
6
|
(1)
|
2
|
3
|
1
|
4
|
5
|
9
|
14
|
7
|
2
|
(11)
|
(26)
|
(3)
|
(11)
|
(2)
|
12
|
(7)
|
4
|
1
|
(6)
|
2
|
(4)
|
(3)
|
5
|
(4)
|
4
|
3
|
3
|
5
|
6
|
(4)
|
6
|
16
|
7
|
12
|
0
|
(17)
|
(23)
|
(14)
|
(20)
|
(22)
|
(15)
|
(26)
|
|
| Net Change in Cash |
4
N/A
|
(9)
N/A
|
16
N/A
|
7
-58%
|
(3)
N/A
|
1
N/A
|
(9)
N/A
|
10
N/A
|
9
-11%
|
22
+131%
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
(9)
-9 000%
|
5
N/A
|
(9)
N/A
|
39
N/A
|
13
-67%
|
16
+27%
|
13
-19%
|
(33)
N/A
|
(9)
+74%
|
(16)
-86%
|
24
N/A
|
21
-11%
|
(5)
N/A
|
44
N/A
|
18
-58%
|
24
+30%
|
32
+35%
|
20
-38%
|
(19)
N/A
|
(21)
-12%
|
10
N/A
|
(16)
N/A
|
5
N/A
|
(9)
N/A
|
(14)
-59%
|
(15)
-10%
|
(2)
+84%
|
15
N/A
|
9
-37%
|
3
-70%
|
65
+2 207%
|
8
-88%
|
(1)
N/A
|
5
N/A
|
(28)
N/A
|
(12)
+59%
|
(3)
+76%
|
3
N/A
|
(28)
N/A
|
61
N/A
|
34
-44%
|
73
+114%
|
38
-49%
|
0
N/A
|
54
N/A
|
3
-94%
|
40
+1 091%
|
(29)
N/A
|
(48)
-67%
|
(28)
+41%
|
(24)
+14%
|
15
N/A
|
19
+28%
|
17
-8%
|
52
+206%
|
65
+25%
|
47
-28%
|
40
-16%
|
(52)
N/A
|
17
N/A
|
23
+32%
|
136
+503%
|
237
+74%
|
112
-53%
|
186
+67%
|
83
-55%
|
(39)
N/A
|
(17)
+56%
|
(34)
-102%
|
(125)
-267%
|
(49)
+61%
|
(2)
+96%
|
(105)
-5 286%
|
11
N/A
|
37
+241%
|
69
+86%
|
149
+116%
|
138
-8%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
1
+450%
|
6
+464%
|
6
-5%
|
(9)
N/A
|
(24)
-155%
|
(77)
-224%
|
(77)
-1%
|
(73)
+6%
|
(41)
+43%
|
(55)
-34%
|
(54)
+2%
|
(36)
+34%
|
(12)
+67%
|
5
N/A
|
30
+510%
|
45
+51%
|
(27)
N/A
|
(74)
-169%
|
(114)
-55%
|
(209)
-83%
|
(182)
+13%
|
(157)
+14%
|
(120)
+23%
|
(61)
+49%
|
(123)
-102%
|
(96)
+22%
|
(84)
+13%
|
(83)
+2%
|
(29)
+65%
|
(30)
-2%
|
(29)
+3%
|
4
N/A
|
34
+803%
|
(1)
N/A
|
(41)
-3 600%
|
(121)
-197%
|
(187)
-54%
|
(208)
-12%
|
(207)
+0%
|
(149)
+28%
|
(135)
+9%
|
(170)
-26%
|
(128)
+25%
|
(130)
-1%
|
(152)
-17%
|
(161)
-6%
|
(202)
-26%
|
(260)
-28%
|
(274)
-6%
|
(234)
+14%
|
(195)
+17%
|
(135)
+31%
|
(96)
+29%
|
(65)
+32%
|
(32)
+50%
|
(8)
+75%
|
37
N/A
|
80
+115%
|
38
-53%
|
(13)
N/A
|
5
N/A
|
19
+279%
|
51
+163%
|
71
+41%
|
72
+0%
|
78
+8%
|
141
+82%
|
175
+24%
|
169
-4%
|
167
-1%
|
141
-15%
|
211
+50%
|
293
+39%
|
359
+23%
|
341
-5%
|
286
-16%
|
177
-38%
|
124
-30%
|
134
+9%
|
107
-21%
|
175
+63%
|
163
-7%
|
158
-3%
|
193
+22%
|
146
-25%
|
183
+26%
|
238
+30%
|
227
-4%
|
263
+15%
|
241
-8%
|
|