Strongpoint ASA
OSE:STRO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Strongpoint ASA
OSE:STRO
|
NO |
|
Fluor Corp
NYSE:FLR
|
US |
|
Sdiptech AB (publ)
STO:SDIP PREF
|
SE |
|
Turk Telekomunikasyon AS
IST:TTKOM.E
|
TR |
|
Holcim AG
SIX:HOLN
|
CH |
|
Magic Software Enterprises Ltd
NASDAQ:MGIC
|
IL |
|
Sunrise Shares Holdings Ltd
SGX:581
|
SG |
Cash Flow Statement
Cash Flow Statement
Strongpoint ASA
| 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 |
8
|
6
|
16
|
16
|
11
|
(5)
|
(7)
|
(6)
|
(25)
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(203)
|
7
|
2
|
20
|
146
|
(15)
|
(9)
|
(16)
|
66
|
13
|
21
|
49
|
48
|
(3)
|
(10)
|
(40)
|
(69)
|
6
|
23
|
34
|
50
|
42
|
50
|
63
|
79
|
79
|
51
|
26
|
14
|
19
|
31
|
31
|
26
|
36
|
36
|
35
|
43
|
28
|
30
|
47
|
78
|
86
|
81
|
59
|
26
|
19
|
21
|
32
|
38
|
42
|
34
|
10
|
(45)
|
(68)
|
(94)
|
(77)
|
(47)
|
(43)
|
(20)
|
(6)
|
(15)
|
|
| Depreciation & Amortization |
6
|
0
|
1
|
2
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
27
|
3
|
6
|
(2)
|
(3)
|
2
|
5
|
(1)
|
(2)
|
0
|
(0)
|
0
|
3
|
2
|
3
|
6
|
9
|
0
|
1
|
0
|
32
|
33
|
34
|
33
|
32
|
31
|
31
|
31
|
33
|
34
|
36
|
36
|
38
|
42
|
46
|
50
|
53
|
51
|
49
|
49
|
68
|
66
|
63
|
58
|
33
|
31
|
29
|
33
|
38
|
41
|
42
|
40
|
38
|
39
|
40
|
41
|
42
|
41
|
42
|
42
|
43
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
6
|
6
|
5
|
6
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
3
|
4
|
|
| Other Non-Cash Items |
(12)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
192
|
(0)
|
17
|
(0)
|
(116)
|
(0)
|
(19)
|
(1)
|
(79)
|
(0)
|
(1)
|
(33)
|
(33)
|
1
|
3
|
35
|
68
|
(2)
|
(2)
|
(2)
|
5
|
2
|
2
|
2
|
6
|
4
|
4
|
4
|
5
|
3
|
3
|
2
|
5
|
1
|
0
|
1
|
4
|
1
|
2
|
2
|
43
|
42
|
46
|
212
|
169
|
170
|
165
|
(1)
|
(15)
|
(0)
|
(1)
|
(1)
|
(17)
|
(0)
|
8
|
13
|
18
|
25
|
21
|
(5)
|
(3)
|
|
| Cash Taxes Paid |
2
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
2
|
4
|
5
|
5
|
3
|
18
|
21
|
25
|
28
|
18
|
20
|
25
|
23
|
26
|
14
|
9
|
6
|
(5)
|
0
|
0
|
0
|
0
|
|
| Cash Interest 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
|
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
|
3
|
4
|
5
|
4
|
4
|
4
|
4
|
2
|
2
|
2
|
3
|
4
|
6
|
8
|
10
|
11
|
13
|
14
|
16
|
17
|
19
|
20
|
20
|
30
|
|
| Change in Working Capital |
(21)
|
(4)
|
8
|
6
|
11
|
(9)
|
(21)
|
(19)
|
(12)
|
11
|
17
|
31
|
17
|
19
|
41
|
39
|
60
|
(8)
|
(40)
|
(25)
|
(3)
|
(19)
|
(1)
|
(16)
|
(10)
|
(11)
|
12
|
(20)
|
(33)
|
15
|
(28)
|
(14)
|
(18)
|
(2)
|
21
|
13
|
4
|
(2)
|
(6)
|
15
|
23
|
(9)
|
(31)
|
(49)
|
(29)
|
(16)
|
(12)
|
(16)
|
(32)
|
10
|
27
|
37
|
46
|
32
|
30
|
28
|
(25)
|
(33)
|
(52)
|
(48)
|
(47)
|
(40)
|
(3)
|
(8)
|
(19)
|
(16)
|
(74)
|
(55)
|
(56)
|
(36)
|
(0)
|
1
|
(3)
|
(3)
|
(58)
|
(78)
|
(45)
|
(122)
|
(17)
|
(21)
|
49
|
113
|
61
|
72
|
80
|
63
|
74
|
98
|
29
|
|
| Cash from Operating Activities |
(20)
N/A
|
1
N/A
|
23
+1 487%
|
22
-4%
|
34
+51%
|
(13)
N/A
|
(29)
-117%
|
(27)
+7%
|
(28)
-3%
|
11
N/A
|
14
+26%
|
25
+79%
|
33
+32%
|
19
-41%
|
41
+111%
|
39
-4%
|
36
-9%
|
(8)
N/A
|
(40)
-436%
|
(25)
+39%
|
(3)
+89%
|
(19)
-597%
|
(1)
+96%
|
(16)
-1 786%
|
(10)
+39%
|
(11)
-12%
|
12
N/A
|
(4)
N/A
|
(17)
-355%
|
26
N/A
|
(2)
N/A
|
4
N/A
|
10
+149%
|
(15)
N/A
|
(2)
+87%
|
(5)
-132%
|
(10)
-105%
|
11
N/A
|
15
+36%
|
31
+115%
|
40
+29%
|
(9)
N/A
|
(35)
-274%
|
(48)
-37%
|
(20)
+57%
|
(11)
+45%
|
10
N/A
|
17
+59%
|
54
+229%
|
87
+61%
|
112
+29%
|
135
+20%
|
163
+21%
|
147
-10%
|
115
-22%
|
89
-23%
|
27
-70%
|
23
-13%
|
18
-22%
|
22
+19%
|
21
-1%
|
38
+80%
|
79
+105%
|
78
-1%
|
81
+4%
|
65
-19%
|
8
-88%
|
43
+467%
|
132
+208%
|
158
+20%
|
190
+20%
|
331
+74%
|
225
-32%
|
216
-4%
|
158
-27%
|
(14)
N/A
|
17
N/A
|
(39)
N/A
|
58
N/A
|
30
-49%
|
25
-15%
|
85
+236%
|
15
-83%
|
49
+235%
|
93
+88%
|
86
-7%
|
116
+35%
|
129
+11%
|
54
-59%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(0)
|
(1)
|
(2)
|
(4)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(0)
|
(5)
|
(4)
|
3
|
(0)
|
2
|
1
|
(4)
|
(0)
|
1
|
2
|
2
|
(5)
|
(6)
|
(7)
|
(9)
|
2
|
2
|
2
|
(15)
|
(14)
|
(19)
|
(23)
|
(29)
|
(28)
|
(27)
|
(27)
|
(15)
|
(17)
|
(13)
|
(9)
|
(11)
|
(10)
|
(14)
|
(17)
|
(15)
|
(15)
|
(11)
|
(10)
|
(7)
|
(6)
|
(9)
|
(7)
|
(9)
|
(8)
|
(8)
|
(7)
|
(11)
|
(10)
|
(22)
|
(29)
|
(41)
|
(47)
|
(38)
|
(39)
|
(40)
|
(44)
|
(48)
|
(50)
|
(41)
|
|
| Other Items |
3
|
(20)
|
(25)
|
(26)
|
(10)
|
3
|
(5)
|
(1)
|
(28)
|
7
|
33
|
28
|
15
|
(38)
|
(64)
|
(106)
|
(74)
|
37
|
18
|
50
|
48
|
11
|
33
|
42
|
28
|
(3)
|
4
|
7
|
14
|
8
|
6
|
9
|
12
|
(4)
|
(3)
|
(7)
|
(7)
|
0
|
(8)
|
20
|
20
|
(1)
|
6
|
(40)
|
(38)
|
(7)
|
(8)
|
12
|
(8)
|
(1)
|
0
|
(4)
|
(4)
|
(2)
|
(4)
|
1
|
4
|
2
|
17
|
17
|
18
|
18
|
4
|
4
|
(0)
|
(18)
|
(18)
|
(18)
|
0
|
14
|
10
|
212
|
194
|
217
|
136
|
(66)
|
(68)
|
(89)
|
(2)
|
(1)
|
0
|
2
|
1
|
2
|
5
|
4
|
4
|
29
|
40
|
|
| Cash from Investing Activities |
1
N/A
|
(20)
N/A
|
(27)
-34%
|
(28)
-5%
|
(15)
+48%
|
4
N/A
|
(3)
N/A
|
0
N/A
|
(26)
N/A
|
7
N/A
|
33
+387%
|
29
-12%
|
15
-49%
|
(38)
N/A
|
(64)
-66%
|
(106)
-66%
|
(69)
+35%
|
37
N/A
|
18
-51%
|
50
+176%
|
48
-3%
|
11
-78%
|
33
+208%
|
42
+28%
|
28
-33%
|
(3)
N/A
|
4
N/A
|
5
+18%
|
9
+108%
|
8
-14%
|
1
-85%
|
5
+335%
|
15
+187%
|
(4)
N/A
|
(1)
+86%
|
(5)
-711%
|
(11)
-119%
|
(0)
+99%
|
(7)
-6 224%
|
22
N/A
|
21
-1%
|
(6)
N/A
|
(0)
+94%
|
(46)
-13 182%
|
(46)
0%
|
(5)
+88%
|
(6)
-5%
|
14
N/A
|
(23)
N/A
|
(15)
+36%
|
(19)
-29%
|
(27)
-43%
|
(34)
-25%
|
(31)
+9%
|
(30)
+1%
|
(27)
+13%
|
(11)
+58%
|
(15)
-34%
|
4
N/A
|
8
+118%
|
7
-7%
|
8
+14%
|
(10)
N/A
|
(13)
-36%
|
(15)
-15%
|
(33)
-121%
|
(29)
+12%
|
(28)
+2%
|
(6)
+78%
|
9
N/A
|
1
-91%
|
205
+27 532%
|
185
-10%
|
209
+13%
|
128
-39%
|
(73)
N/A
|
(79)
-8%
|
(99)
-25%
|
(24)
+75%
|
(30)
-23%
|
(41)
-38%
|
(45)
-9%
|
(38)
+16%
|
(37)
+2%
|
(36)
+4%
|
(40)
-14%
|
(44)
-9%
|
(21)
+53%
|
(1)
+96%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
22
|
3
|
(3)
|
(3)
|
(19)
|
(3)
|
(1)
|
(1)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
63
|
55
|
0
|
0
|
(63)
|
(64)
|
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
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
2
|
(4)
|
(4)
|
(14)
|
(17)
|
(10)
|
(13)
|
(10)
|
(7)
|
(7)
|
(5)
|
4
|
3
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
|
| Net Issuance of Debt |
(11)
|
23
|
15
|
15
|
24
|
(7)
|
10
|
13
|
18
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
(20)
|
(7)
|
(7)
|
(67)
|
(75)
|
18
|
2
|
80
|
92
|
(11)
|
6
|
(48)
|
(59)
|
17
|
40
|
101
|
74
|
10
|
(15)
|
(44)
|
(9)
|
(48)
|
(64)
|
(85)
|
(60)
|
(45)
|
(3)
|
19
|
27
|
29
|
0
|
(6)
|
(17)
|
(35)
|
(41)
|
(7)
|
(24)
|
(1)
|
27
|
(36)
|
(60)
|
(111)
|
(130)
|
(310)
|
(264)
|
(228)
|
(213)
|
5
|
(3)
|
33
|
16
|
49
|
51
|
3
|
23
|
(5)
|
(1)
|
30
|
4
|
(11)
|
(7)
|
|
| Cash Paid for Dividends |
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
|
(11)
|
(11)
|
0
|
(11)
|
0
|
0
|
0
|
(3)
|
(3)
|
(2)
|
0
|
(2)
|
(2)
|
(15)
|
(15)
|
(20)
|
(20)
|
(20)
|
(64)
|
(66)
|
(66)
|
(66)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(24)
|
(24)
|
(24)
|
(24)
|
0
|
0
|
(27)
|
(27)
|
(58)
|
(58)
|
(31)
|
(31)
|
(35)
|
(35)
|
(35)
|
(35)
|
(40)
|
(40)
|
(40)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
(7)
|
(17)
|
0
|
1
|
(2)
|
47
|
33
|
(19)
|
29
|
(13)
|
(22)
|
(1)
|
(37)
|
(44)
|
(45)
|
15
|
(11)
|
2
|
25
|
(22)
|
7
|
0
|
(0)
|
1
|
2
|
3
|
5
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(18)
|
(24)
|
(22)
|
(24)
|
(11)
|
(8)
|
(14)
|
(16)
|
(17)
|
(19)
|
(20)
|
(20)
|
(30)
|
|
| Cash from Financing Activities |
10
N/A
|
26
+151%
|
12
-54%
|
14
+19%
|
6
-60%
|
(9)
N/A
|
9
N/A
|
11
+26%
|
21
+85%
|
(3)
N/A
|
(26)
-708%
|
(40)
-53%
|
(30)
+25%
|
18
N/A
|
15
-18%
|
65
+325%
|
25
-61%
|
(19)
N/A
|
29
N/A
|
(13)
N/A
|
(22)
-67%
|
(1)
+97%
|
(37)
-4 968%
|
(44)
-18%
|
(45)
-2%
|
15
N/A
|
(11)
N/A
|
7
N/A
|
12
+68%
|
(29)
N/A
|
(1)
+98%
|
(4)
-676%
|
(20)
-360%
|
19
N/A
|
4
-78%
|
9
+126%
|
21
+126%
|
(10)
N/A
|
(4)
+64%
|
(45)
-1 163%
|
(56)
-24%
|
18
N/A
|
38
+114%
|
99
+161%
|
72
-27%
|
10
-87%
|
(17)
N/A
|
(46)
-170%
|
(28)
+39%
|
(68)
-138%
|
(88)
-30%
|
(108)
-23%
|
(83)
+23%
|
(113)
-35%
|
(73)
+35%
|
(51)
+30%
|
(43)
+15%
|
3
N/A
|
(26)
N/A
|
(32)
-23%
|
(43)
-34%
|
(62)
-43%
|
(70)
-14%
|
(37)
+47%
|
(53)
-42%
|
(28)
+48%
|
26
N/A
|
(37)
N/A
|
(89)
-139%
|
(141)
-57%
|
(195)
-38%
|
(375)
-93%
|
(311)
+17%
|
(278)
+11%
|
(260)
+6%
|
(46)
+82%
|
(66)
-44%
|
(34)
+49%
|
(53)
-57%
|
(20)
+62%
|
4
N/A
|
(42)
N/A
|
13
N/A
|
(17)
N/A
|
(16)
+5%
|
13
N/A
|
(15)
N/A
|
(30)
-98%
|
(37)
-21%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
1
|
(1)
|
(2)
|
2
|
(0)
|
2
|
2
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
1
|
1
|
2
|
0
|
(2)
|
(1)
|
(0)
|
0
|
1
|
2
|
(1)
|
4
|
3
|
1
|
(1)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
6
|
6
|
3
|
4
|
1
|
(2)
|
2
|
2
|
(1)
|
2
|
(0)
|
0
|
|
| Net Change in Cash |
(8)
N/A
|
8
N/A
|
9
+12%
|
9
0%
|
25
+188%
|
(19)
N/A
|
(25)
-35%
|
(17)
+32%
|
(33)
-92%
|
15
N/A
|
21
+41%
|
14
-34%
|
18
+30%
|
(1)
N/A
|
(8)
-1 004%
|
(2)
+75%
|
(8)
-303%
|
10
N/A
|
6
-37%
|
12
+83%
|
23
+101%
|
(11)
N/A
|
(5)
+55%
|
(19)
-300%
|
(28)
-47%
|
3
N/A
|
4
+45%
|
10
+123%
|
7
-31%
|
5
-30%
|
(2)
N/A
|
4
N/A
|
4
-8%
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
0
N/A
|
1
+99%
|
4
+569%
|
7
+73%
|
5
-27%
|
2
-59%
|
2
+7%
|
4
+58%
|
6
+47%
|
(7)
N/A
|
(13)
-77%
|
(15)
-19%
|
4
N/A
|
5
+49%
|
5
-1%
|
(2)
N/A
|
44
N/A
|
3
-94%
|
12
+335%
|
13
+3%
|
(26)
N/A
|
11
N/A
|
(6)
N/A
|
(4)
+34%
|
(15)
-268%
|
(15)
-2%
|
(0)
+98%
|
29
N/A
|
13
-57%
|
8
-33%
|
7
-14%
|
(22)
N/A
|
36
N/A
|
22
-38%
|
(8)
N/A
|
158
N/A
|
99
-37%
|
146
+47%
|
27
-82%
|
(132)
N/A
|
(127)
+4%
|
(166)
-31%
|
(13)
+92%
|
(17)
-28%
|
(8)
+53%
|
(1)
+84%
|
(12)
-833%
|
(3)
+74%
|
43
N/A
|
58
+34%
|
59
+1%
|
78
+33%
|
16
-79%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
1
N/A
|
22
+1 932%
|
21
-6%
|
29
+42%
|
(13)
N/A
|
(27)
-115%
|
(26)
+6%
|
(26)
-3%
|
11
N/A
|
14
+26%
|
25
+79%
|
28
+14%
|
19
-32%
|
41
+111%
|
39
-4%
|
36
-9%
|
(8)
N/A
|
(40)
-436%
|
(25)
+39%
|
(3)
+89%
|
(19)
-597%
|
(1)
+96%
|
(16)
-1 786%
|
(10)
+39%
|
(11)
-12%
|
12
N/A
|
(6)
N/A
|
(22)
-263%
|
25
N/A
|
(8)
N/A
|
0
N/A
|
12
+3 705%
|
(16)
N/A
|
0
N/A
|
(3)
N/A
|
(14)
-319%
|
10
N/A
|
16
+49%
|
33
+111%
|
42
+27%
|
(14)
N/A
|
(41)
-188%
|
(55)
-33%
|
(29)
+47%
|
(10)
+67%
|
13
N/A
|
19
+48%
|
40
+113%
|
74
+86%
|
93
+26%
|
112
+20%
|
134
+20%
|
119
-11%
|
88
-26%
|
62
-30%
|
11
-82%
|
6
-45%
|
5
-16%
|
12
+138%
|
10
-17%
|
28
+176%
|
65
+130%
|
61
-7%
|
66
+9%
|
50
-24%
|
(4)
N/A
|
33
N/A
|
125
+284%
|
153
+22%
|
180
+18%
|
323
+79%
|
217
-33%
|
207
-4%
|
150
-28%
|
(22)
N/A
|
5
N/A
|
(49)
N/A
|
36
N/A
|
1
-97%
|
(16)
N/A
|
38
N/A
|
(24)
N/A
|
10
N/A
|
53
+418%
|
42
-21%
|
69
+65%
|
80
+16%
|
12
-84%
|
|