EnerSys
NYSE:ENS
Cash Flow Statement
Cash Flow Statement
EnerSys
| Mar-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Mar-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Mar-2006 | Jul-2006 | Oct-2006 | Dec-2006 | Mar-2007 | Jul-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Mar-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Mar-2012 | Jul-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 | Jul-2016 | Oct-2016 | Jan-2017 | Mar-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Mar-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Mar-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Mar-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Mar-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
8
|
6
|
23
|
32
|
32
|
28
|
29
|
31
|
34
|
43
|
46
|
45
|
40
|
46
|
51
|
60
|
78
|
85
|
99
|
82
|
65
|
54
|
47
|
62
|
77
|
91
|
101
|
113
|
124
|
126
|
129
|
144
|
156
|
171
|
173
|
165
|
160
|
158
|
172
|
147
|
156
|
171
|
168
|
182
|
180
|
164
|
152
|
132
|
129
|
132
|
130
|
158
|
162
|
162
|
99
|
120
|
118
|
122
|
196
|
161
|
163
|
178
|
157
|
137
|
124
|
97
|
108
|
143
|
152
|
152
|
150
|
144
|
131
|
130
|
138
|
176
|
212
|
242
|
274
|
269
|
272
|
289
|
328
|
364
|
351
|
337
|
313
|
|
| Depreciation & Amortization |
39
|
39
|
40
|
40
|
42
|
42
|
42
|
43
|
43
|
44
|
45
|
46
|
47
|
48
|
49
|
49
|
48
|
49
|
49
|
49
|
47
|
45
|
44
|
44
|
45
|
46
|
45
|
44
|
44
|
45
|
46
|
48
|
50
|
51
|
51
|
51
|
51
|
51
|
51
|
52
|
54
|
56
|
57
|
57
|
57
|
56
|
57
|
57
|
56
|
56
|
55
|
55
|
54
|
53
|
53
|
54
|
54
|
55
|
55
|
57
|
63
|
70
|
77
|
87
|
87
|
90
|
93
|
92
|
94
|
95
|
95
|
96
|
96
|
95
|
94
|
93
|
91
|
90
|
90
|
90
|
92
|
93
|
96
|
98
|
101
|
104
|
107
|
111
|
|
| Change in Deffered Taxes |
(7)
|
(7)
|
(7)
|
5
|
10
|
10
|
10
|
10
|
6
|
6
|
6
|
5
|
8
|
7
|
7
|
4
|
8
|
5
|
4
|
7
|
9
|
12
|
14
|
15
|
7
|
7
|
7
|
6
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
2
|
3
|
3
|
(22)
|
(50)
|
(50)
|
(28)
|
(3)
|
32
|
27
|
6
|
7
|
(1)
|
3
|
4
|
2
|
2
|
2
|
(0)
|
(5)
|
(20)
|
(20)
|
(19)
|
(13)
|
(7)
|
(6)
|
(28)
|
(27)
|
(17)
|
(17)
|
3
|
3
|
(9)
|
(9)
|
(7)
|
(7)
|
1
|
1
|
1
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
(29)
|
(29)
|
(29)
|
(29)
|
(32)
|
(32)
|
(32)
|
(32)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
1
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
10
|
10
|
11
|
12
|
12
|
13
|
14
|
15
|
14
|
15
|
16
|
17
|
19
|
26
|
26
|
25
|
24
|
19
|
19
|
20
|
20
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
23
|
22
|
22
|
23
|
21
|
22
|
23
|
23
|
20
|
18
|
19
|
19
|
24
|
26
|
27
|
27
|
26
|
29
|
28
|
30
|
31
|
30
|
30
|
28
|
28
|
38
|
38
|
37
|
|
| Other Non-Cash Items |
35
|
35
|
38
|
13
|
6
|
5
|
7
|
10
|
4
|
4
|
(0)
|
(2)
|
4
|
9
|
9
|
9
|
10
|
10
|
12
|
16
|
26
|
24
|
25
|
21
|
13
|
14
|
14
|
19
|
21
|
22
|
23
|
21
|
18
|
17
|
17
|
18
|
25
|
25
|
27
|
43
|
48
|
51
|
40
|
25
|
45
|
44
|
51
|
49
|
67
|
74
|
78
|
93
|
67
|
60
|
56
|
42
|
26
|
26
|
25
|
29
|
59
|
59
|
71
|
67
|
82
|
82
|
73
|
75
|
29
|
30
|
30
|
29
|
40
|
44
|
44
|
43
|
36
|
38
|
38
|
65
|
74
|
69
|
67
|
43
|
37
|
49
|
48
|
48
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
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
|
|
| Cash Interest Paid |
16
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
17
|
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
|
39
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
|
| Change in Working Capital |
(33)
|
(53)
|
(60)
|
(60)
|
(60)
|
(52)
|
(47)
|
(53)
|
(40)
|
(42)
|
(39)
|
(26)
|
(32)
|
(47)
|
(60)
|
(109)
|
(121)
|
(119)
|
(84)
|
(23)
|
55
|
127
|
100
|
76
|
10
|
(82)
|
(93)
|
(99)
|
(99)
|
(82)
|
(95)
|
(44)
|
(5)
|
(9)
|
21
|
(18)
|
3
|
17
|
19
|
(37)
|
(5)
|
(11)
|
(87)
|
(20)
|
(121)
|
(73)
|
41
|
29
|
53
|
31
|
(22)
|
(38)
|
(35)
|
(76)
|
(94)
|
19
|
32
|
37
|
67
|
(21)
|
(78)
|
(83)
|
(79)
|
(76)
|
(36)
|
60
|
99
|
72
|
101
|
(74)
|
(195)
|
(260)
|
(346)
|
(361)
|
(339)
|
(126)
|
(8)
|
102
|
181
|
50
|
51
|
(12)
|
(107)
|
(178)
|
(210)
|
(222)
|
(25)
|
99
|
|
| Cash from Operating Activities |
39
N/A
|
23
-42%
|
17
-23%
|
21
+18%
|
29
+43%
|
37
+27%
|
41
+11%
|
39
-4%
|
43
+9%
|
47
+10%
|
54
+15%
|
70
+30%
|
72
+3%
|
57
-21%
|
49
-14%
|
4
-92%
|
4
+3%
|
22
+440%
|
67
+211%
|
147
+119%
|
219
+49%
|
273
+24%
|
237
-13%
|
203
-14%
|
137
-33%
|
61
-55%
|
62
+2%
|
71
+14%
|
77
+7%
|
106
+39%
|
97
-9%
|
152
+57%
|
204
+35%
|
211
+4%
|
256
+21%
|
220
-14%
|
244
+11%
|
255
+4%
|
257
+1%
|
208
-19%
|
194
-7%
|
201
+4%
|
153
-24%
|
227
+49%
|
195
-14%
|
235
+21%
|
319
+36%
|
294
-8%
|
308
+5%
|
293
-5%
|
247
-16%
|
242
-2%
|
246
+2%
|
200
-19%
|
178
-11%
|
209
+18%
|
211
+1%
|
215
+2%
|
250
+16%
|
248
-1%
|
198
-20%
|
203
+2%
|
219
+8%
|
207
-5%
|
253
+22%
|
340
+34%
|
366
+8%
|
350
-4%
|
358
+2%
|
194
-46%
|
76
-61%
|
8
-89%
|
(66)
N/A
|
(89)
-36%
|
(70)
+21%
|
148
N/A
|
280
+89%
|
427
+52%
|
536
+26%
|
464
-13%
|
457
-2%
|
392
-14%
|
315
-20%
|
262
-17%
|
260
-1%
|
251
-4%
|
435
+74%
|
539
+24%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(29)
|
(32)
|
(33)
|
(34)
|
(32)
|
(33)
|
(36)
|
(38)
|
(40)
|
(40)
|
(41)
|
(38)
|
(42)
|
(42)
|
(40)
|
(41)
|
(45)
|
(49)
|
(55)
|
(58)
|
(57)
|
(54)
|
(50)
|
(48)
|
(45)
|
(46)
|
(50)
|
(56)
|
(60)
|
(61)
|
(60)
|
(54)
|
(49)
|
(53)
|
(51)
|
(52)
|
(55)
|
(52)
|
(53)
|
(67)
|
(62)
|
(64)
|
(65)
|
(60)
|
(64)
|
(69)
|
(70)
|
(62)
|
(56)
|
(44)
|
(43)
|
(46)
|
(50)
|
(56)
|
(56)
|
(57)
|
(70)
|
(72)
|
(79)
|
(79)
|
(70)
|
(72)
|
(78)
|
(79)
|
(101)
|
(110)
|
(98)
|
(94)
|
(70)
|
(60)
|
(65)
|
(69)
|
(74)
|
(81)
|
(79)
|
(79)
|
(89)
|
(90)
|
(85)
|
(90)
|
(86)
|
(98)
|
(117)
|
(118)
|
(121)
|
(118)
|
(108)
|
(98)
|
|
| Other Items |
2
|
5
|
4
|
3
|
3
|
(34)
|
(32)
|
(37)
|
(37)
|
(5)
|
(11)
|
(6)
|
(7)
|
(22)
|
(17)
|
(18)
|
(17)
|
6
|
7
|
10
|
10
|
4
|
(0)
|
(22)
|
(32)
|
(35)
|
(31)
|
(12)
|
(32)
|
(31)
|
(31)
|
(52)
|
(24)
|
(24)
|
(22)
|
(2)
|
0
|
1
|
1
|
(145)
|
(170)
|
(171)
|
(168)
|
(23)
|
4
|
12
|
(27)
|
(27)
|
(25)
|
(46)
|
(8)
|
(8)
|
(12)
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
(649)
|
(654)
|
(654)
|
(651)
|
(177)
|
(173)
|
(173)
|
(176)
|
5
|
5
|
8
|
8
|
5
|
5
|
2
|
45
|
44
|
44
|
44
|
(6)
|
(6)
|
(6)
|
(17)
|
(216)
|
(217)
|
(215)
|
(213)
|
(8)
|
(7)
|
|
| Cash from Investing Activities |
(27)
N/A
|
(27)
+1%
|
(29)
-9%
|
(31)
-8%
|
(29)
+8%
|
(66)
-128%
|
(68)
-2%
|
(75)
-11%
|
(77)
-2%
|
(45)
+42%
|
(52)
-16%
|
(44)
+15%
|
(49)
-12%
|
(64)
-30%
|
(58)
+10%
|
(59)
-3%
|
(62)
-5%
|
(44)
+30%
|
(48)
-8%
|
(48)
-1%
|
(47)
+3%
|
(50)
-7%
|
(50)
-1%
|
(70)
-38%
|
(77)
-11%
|
(81)
-4%
|
(80)
+0%
|
(67)
+16%
|
(92)
-36%
|
(91)
+1%
|
(91)
N/A
|
(106)
-16%
|
(72)
+31%
|
(77)
-6%
|
(74)
+4%
|
(54)
+27%
|
(55)
-2%
|
(51)
+8%
|
(53)
-4%
|
(211)
-300%
|
(232)
-10%
|
(235)
-1%
|
(233)
+1%
|
(83)
+64%
|
(60)
+28%
|
(56)
+6%
|
(97)
-72%
|
(89)
+8%
|
(81)
+9%
|
(89)
-10%
|
(51)
+43%
|
(54)
-5%
|
(62)
-14%
|
(58)
+6%
|
(58)
-1%
|
(60)
-2%
|
(72)
-21%
|
(72)
+1%
|
(78)
-9%
|
(729)
-831%
|
(724)
+1%
|
(726)
0%
|
(729)
0%
|
(256)
+65%
|
(275)
-7%
|
(284)
-3%
|
(274)
+3%
|
(89)
+67%
|
(65)
+27%
|
(52)
+20%
|
(56)
-9%
|
(64)
-13%
|
(69)
-8%
|
(79)
-14%
|
(34)
+57%
|
(35)
-4%
|
(45)
-27%
|
(46)
-3%
|
(91)
-97%
|
(96)
-6%
|
(92)
+4%
|
(115)
-25%
|
(333)
-189%
|
(335)
-1%
|
(336)
0%
|
(331)
+2%
|
(116)
+65%
|
(105)
+10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(5)
|
(5)
|
134
|
134
|
141
|
142
|
3
|
3
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
17
|
23
|
28
|
27
|
(9)
|
(14)
|
(21)
|
(19)
|
2
|
5
|
9
|
8
|
20
|
18
|
4
|
(36)
|
(57)
|
(57)
|
(48)
|
2
|
(13)
|
(13)
|
(42)
|
(63)
|
(56)
|
(78)
|
(106)
|
(170)
|
(209)
|
(218)
|
(176)
|
(220)
|
(165)
|
(193)
|
(185)
|
(65)
|
(65)
|
(7)
|
(28)
|
(128)
|
(128)
|
(128)
|
(96)
|
5
|
(19)
|
(51)
|
(83)
|
(97)
|
(72)
|
(40)
|
(10)
|
3
|
6
|
9
|
(23)
|
(23)
|
(109)
|
(155)
|
(147)
|
(147)
|
(64)
|
(19)
|
12
|
(33)
|
(69)
|
(85)
|
(97)
|
(114)
|
(119)
|
(145)
|
(290)
|
(278)
|
(308)
|
|
| Net Issuance of Debt |
325
|
331
|
194
|
184
|
(136)
|
(114)
|
21
|
31
|
27
|
2
|
(1)
|
(4)
|
(3)
|
4
|
8
|
21
|
14
|
35
|
24
|
2
|
(4)
|
(39)
|
(38)
|
(36)
|
(33)
|
(35)
|
(39)
|
(36)
|
(103)
|
(87)
|
(48)
|
(74)
|
(21)
|
(13)
|
(66)
|
(48)
|
(83)
|
(101)
|
(73)
|
70
|
134
|
169
|
270
|
188
|
188
|
278
|
202
|
142
|
120
|
(13)
|
(40)
|
(15)
|
(25)
|
37
|
121
|
70
|
(7)
|
(47)
|
(128)
|
386
|
428
|
401
|
536
|
35
|
136
|
121
|
(77)
|
(35)
|
(164)
|
(80)
|
36
|
130
|
294
|
368
|
226
|
(82)
|
(217)
|
(482)
|
(353)
|
(229)
|
(239)
|
(38)
|
253
|
396
|
280
|
400
|
(17)
|
(124)
|
|
| Cash Paid for Dividends |
(258)
|
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
|
(6)
|
(12)
|
(18)
|
(24)
|
(26)
|
(28)
|
(30)
|
(32)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(29)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(31)
|
(33)
|
(34)
|
(36)
|
(37)
|
(37)
|
(37)
|
(38)
|
(38)
|
(38)
|
|
| Other |
(101)
|
(101)
|
(102)
|
(101)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
4
|
3
|
(3)
|
(4)
|
(7)
|
(6)
|
1
|
2
|
2
|
3
|
6
|
6
|
9
|
3
|
1
|
1
|
(3)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
2
|
(0)
|
(11)
|
(11)
|
(15)
|
(12)
|
(1)
|
3
|
1
|
(61)
|
(60)
|
(1)
|
0
|
61
|
60
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(7)
|
(8)
|
(4)
|
(5)
|
(6)
|
(12)
|
(11)
|
(11)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(12)
|
(13)
|
(14)
|
(11)
|
(8)
|
(7)
|
(10)
|
(11)
|
|
| Cash from Financing Activities |
(40)
N/A
|
(34)
+15%
|
(32)
+6%
|
(41)
-29%
|
3
N/A
|
25
+675%
|
22
-10%
|
32
+42%
|
28
-13%
|
4
-86%
|
2
-55%
|
(2)
N/A
|
(1)
+13%
|
6
N/A
|
11
+73%
|
42
+290%
|
40
-5%
|
60
+51%
|
46
-23%
|
(14)
N/A
|
(23)
-69%
|
(59)
-152%
|
(55)
+6%
|
(33)
+41%
|
(25)
+25%
|
(20)
+20%
|
(25)
-28%
|
(7)
+74%
|
(83)
-1 153%
|
(83)
+0%
|
(84)
-1%
|
(134)
-60%
|
(79)
+41%
|
(62)
+22%
|
(64)
-3%
|
(60)
+5%
|
(96)
-59%
|
(146)
-53%
|
(148)
-1%
|
(15)
+90%
|
22
N/A
|
22
+3%
|
60
+172%
|
(52)
N/A
|
(59)
-15%
|
71
N/A
|
(110)
N/A
|
(114)
-4%
|
(106)
+7%
|
(229)
-116%
|
(75)
+67%
|
(51)
+33%
|
(63)
-23%
|
(22)
+65%
|
(40)
-84%
|
(90)
-128%
|
(167)
-85%
|
(176)
-5%
|
(152)
+14%
|
336
N/A
|
347
+3%
|
286
-17%
|
409
+43%
|
(71)
N/A
|
63
N/A
|
75
+19%
|
(112)
N/A
|
(63)
+43%
|
(189)
-198%
|
(138)
+27%
|
(29)
+79%
|
(20)
+32%
|
98
N/A
|
185
+88%
|
44
-76%
|
(181)
N/A
|
(270)
-50%
|
(504)
-86%
|
(423)
+16%
|
(339)
+20%
|
(371)
-9%
|
(184)
+50%
|
88
N/A
|
230
+160%
|
90
-61%
|
65
-28%
|
(343)
N/A
|
(480)
-40%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
1
|
1
|
0
|
1
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(5)
|
(7)
|
(2)
|
2
|
5
|
3
|
(5)
|
(3)
|
(3)
|
6
|
10
|
1
|
2
|
(1)
|
(9)
|
(2)
|
3
|
(5)
|
2
|
5
|
2
|
8
|
7
|
(13)
|
(24)
|
(47)
|
(40)
|
(31)
|
(25)
|
8
|
(6)
|
(1)
|
(16)
|
(19)
|
9
|
20
|
45
|
50
|
2
|
(15)
|
(29)
|
(44)
|
(14)
|
(19)
|
(5)
|
(14)
|
(8)
|
10
|
19
|
20
|
18
|
3
|
(16)
|
(13)
|
(40)
|
(53)
|
(31)
|
(21)
|
(1)
|
11
|
6
|
(7)
|
(8)
|
10
|
(26)
|
(4)
|
17
|
5
|
33
|
|
| Net Change in Cash |
(27)
N/A
|
(38)
-38%
|
(43)
-15%
|
(52)
-20%
|
4
N/A
|
(4)
N/A
|
(4)
+8%
|
(4)
-17%
|
(6)
-45%
|
7
N/A
|
5
-30%
|
26
+440%
|
23
-13%
|
0
-100%
|
3
+3 000%
|
(13)
N/A
|
(17)
-38%
|
39
N/A
|
66
+70%
|
81
+23%
|
143
+77%
|
162
+14%
|
133
-18%
|
106
-21%
|
38
-64%
|
(44)
N/A
|
(46)
-5%
|
(5)
+89%
|
(92)
-1 673%
|
(57)
+38%
|
(78)
-35%
|
(86)
-11%
|
52
N/A
|
64
+24%
|
117
+82%
|
109
-7%
|
89
-18%
|
59
-33%
|
60
+2%
|
(17)
N/A
|
(9)
+46%
|
(5)
+45%
|
(33)
-543%
|
68
N/A
|
29
-58%
|
210
+626%
|
81
-62%
|
66
-18%
|
129
+94%
|
(31)
N/A
|
120
N/A
|
121
+1%
|
103
-15%
|
130
+26%
|
100
-23%
|
104
+4%
|
22
-79%
|
(31)
N/A
|
5
N/A
|
(174)
N/A
|
(223)
-28%
|
(250)
-12%
|
(120)
+52%
|
(125)
-4%
|
28
N/A
|
122
+340%
|
(11)
N/A
|
216
N/A
|
125
-42%
|
22
-82%
|
(7)
N/A
|
(91)
-1 264%
|
(49)
+46%
|
(23)
+53%
|
(113)
-392%
|
(99)
+12%
|
(56)
+44%
|
(125)
-124%
|
33
N/A
|
35
+4%
|
(13)
N/A
|
86
N/A
|
80
-6%
|
130
+63%
|
10
-92%
|
3
-74%
|
(19)
N/A
|
(13)
+32%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
(9)
N/A
|
(15)
-69%
|
(14)
+10%
|
(2)
+83%
|
5
N/A
|
6
+19%
|
1
-75%
|
3
+129%
|
7
+116%
|
14
+100%
|
33
+138%
|
30
-9%
|
15
-50%
|
9
-41%
|
(38)
N/A
|
(41)
-9%
|
(28)
+32%
|
13
N/A
|
89
+598%
|
162
+83%
|
219
+35%
|
186
-15%
|
155
-17%
|
92
-41%
|
15
-83%
|
13
-16%
|
16
+24%
|
17
+6%
|
46
+174%
|
37
-19%
|
98
+166%
|
155
+59%
|
158
+2%
|
204
+29%
|
168
-18%
|
189
+12%
|
203
+7%
|
204
+0%
|
141
-31%
|
132
-7%
|
137
+4%
|
88
-36%
|
167
+89%
|
131
-22%
|
167
+27%
|
249
+49%
|
232
-7%
|
252
+8%
|
249
-1%
|
204
-18%
|
195
-4%
|
196
+0%
|
144
-26%
|
122
-16%
|
152
+25%
|
141
-7%
|
143
+1%
|
171
+20%
|
168
-2%
|
128
-24%
|
131
+2%
|
141
+8%
|
129
-9%
|
152
+18%
|
229
+51%
|
268
+17%
|
256
-5%
|
288
+13%
|
134
-54%
|
11
-92%
|
(60)
N/A
|
(140)
-131%
|
(170)
-22%
|
(149)
+12%
|
69
N/A
|
191
+177%
|
337
+76%
|
451
+34%
|
374
-17%
|
371
-1%
|
294
-21%
|
198
-33%
|
144
-28%
|
139
-3%
|
133
-5%
|
327
+146%
|
441
+35%
|
|