Indus Holding AG
OTC:INDHF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Indus Holding AG
OTC:INDHF
|
DE |
|
Rocket Doctor AI Inc
OTC:AIRDF
|
CA |
|
D
|
DongBang Medical Co Ltd
KOSDAQ:240550
|
KR |
Cash Flow Statement
Cash Flow Statement
Indus Holding AG
| 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 |
38
|
28
|
83
|
99
|
123
|
80
|
14
|
9
|
(9)
|
30
|
29
|
28
|
36
|
51
|
52
|
58
|
50
|
28
|
24
|
9
|
4
|
15
|
25
|
34
|
43
|
49
|
57
|
62
|
67
|
56
|
53
|
50
|
46
|
55
|
56
|
57
|
61
|
64
|
70
|
70
|
71
|
67
|
68
|
69
|
69
|
68
|
69
|
73
|
74
|
80
|
83
|
82
|
86
|
83
|
85
|
88
|
87
|
71
|
71
|
65
|
55
|
60
|
49
|
(17)
|
(24)
|
(27)
|
(24)
|
41
|
46
|
98
|
90
|
90
|
29
|
73
|
93
|
100
|
174
|
84
|
69
|
69
|
63
|
55
|
60
|
51
|
67
|
70
|
|
| Depreciation & Amortization |
102
|
59
|
25
|
14
|
13
|
41
|
43
|
44
|
43
|
60
|
60
|
60
|
59
|
41
|
40
|
40
|
41
|
47
|
43
|
43
|
44
|
46
|
46
|
47
|
47
|
44
|
44
|
44
|
43
|
49
|
48
|
49
|
49
|
46
|
45
|
45
|
45
|
41
|
41
|
41
|
42
|
47
|
48
|
49
|
51
|
50
|
52
|
53
|
54
|
56
|
58
|
60
|
61
|
62
|
64
|
65
|
66
|
84
|
89
|
94
|
111
|
108
|
110
|
148
|
139
|
132
|
131
|
94
|
101
|
86
|
89
|
91
|
142
|
129
|
124
|
121
|
78
|
109
|
109
|
109
|
98
|
99
|
101
|
101
|
96
|
93
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
29
|
33
|
16
|
0
|
15
|
20
|
25
|
0
|
28
|
28
|
26
|
0
|
0
|
0
|
0
|
30
|
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 |
(24)
|
5
|
4
|
5
|
4
|
(3)
|
68
|
78
|
97
|
51
|
63
|
61
|
60
|
49
|
46
|
53
|
31
|
62
|
24
|
9
|
20
|
34
|
24
|
34
|
37
|
62
|
31
|
32
|
32
|
58
|
37
|
39
|
38
|
20
|
51
|
52
|
59
|
51
|
47
|
50
|
53
|
55
|
69
|
72
|
73
|
75
|
57
|
62
|
64
|
63
|
75
|
70
|
74
|
72
|
68
|
70
|
67
|
62
|
66
|
61
|
70
|
39
|
28
|
32
|
25
|
56
|
68
|
75
|
72
|
3
|
8
|
6
|
6
|
(13)
|
(33)
|
(47)
|
(63)
|
39
|
46
|
45
|
56
|
70
|
56
|
54
|
45
|
50
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
32
|
24
|
29
|
38
|
25
|
24
|
24
|
23
|
24
|
24
|
23
|
22
|
22
|
25
|
29
|
26
|
22
|
21
|
18
|
18
|
20
|
26
|
29
|
28
|
32
|
25
|
27
|
36
|
27
|
27
|
27
|
13
|
21
|
21
|
21
|
30
|
32
|
37
|
40
|
36
|
38
|
39
|
40
|
46
|
47
|
48
|
51
|
51
|
48
|
50
|
48
|
49
|
51
|
47
|
53
|
54
|
48
|
52
|
51
|
40
|
44
|
46
|
42
|
51
|
47
|
44
|
34
|
33
|
41
|
48
|
56
|
58
|
57
|
48
|
50
|
53
|
51
|
50
|
49
|
45
|
45
|
54
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
50
|
32
|
39
|
45
|
26
|
28
|
27
|
26
|
28
|
30
|
31
|
31
|
33
|
31
|
32
|
32
|
31
|
31
|
30
|
30
|
30
|
30
|
29
|
28
|
28
|
26
|
25
|
26
|
26
|
24
|
22
|
22
|
21
|
21
|
21
|
21
|
19
|
18
|
18
|
17
|
18
|
27
|
27
|
34
|
33
|
24
|
28
|
21
|
20
|
21
|
20
|
21
|
20
|
22
|
17
|
21
|
23
|
21
|
21
|
20
|
20
|
20
|
20
|
21
|
20
|
20
|
19
|
20
|
19
|
22
|
23
|
22
|
23
|
25
|
25
|
25
|
26
|
33
|
33
|
31
|
29
|
29
|
|
| Change in Working Capital |
2
|
(7)
|
(48)
|
(55)
|
(91)
|
(61)
|
(59)
|
(73)
|
(78)
|
(80)
|
(113)
|
(92)
|
(90)
|
(59)
|
(23)
|
(54)
|
(51)
|
(56)
|
(49)
|
(13)
|
2
|
(18)
|
(34)
|
(61)
|
(77)
|
(101)
|
(119)
|
(109)
|
(121)
|
(56)
|
(81)
|
(89)
|
(66)
|
(105)
|
(87)
|
(88)
|
(79)
|
(58)
|
(56)
|
(54)
|
(77)
|
(82)
|
(84)
|
(93)
|
(89)
|
(62)
|
(56)
|
(59)
|
(64)
|
(85)
|
(111)
|
(116)
|
(119)
|
(93)
|
(112)
|
(131)
|
(137)
|
(142)
|
(129)
|
(98)
|
(70)
|
(60)
|
(22)
|
(11)
|
(1)
|
(6)
|
(37)
|
(62)
|
(91)
|
(98)
|
(111)
|
(161)
|
(159)
|
(159)
|
(130)
|
(78)
|
(48)
|
(42)
|
(18)
|
(4)
|
(45)
|
(81)
|
(101)
|
(103)
|
(63)
|
(63)
|
|
| Cash from Operating Activities |
117
N/A
|
85
-28%
|
64
-25%
|
64
+0%
|
48
-25%
|
57
+18%
|
65
+15%
|
58
-11%
|
52
-10%
|
61
+16%
|
38
-37%
|
57
+48%
|
65
+16%
|
82
+26%
|
115
+40%
|
96
-16%
|
92
-5%
|
81
-12%
|
70
-13%
|
81
+15%
|
85
+6%
|
77
-9%
|
76
-1%
|
75
-2%
|
75
+0%
|
54
-27%
|
41
-25%
|
57
+39%
|
48
-15%
|
106
+120%
|
82
-23%
|
66
-20%
|
76
+15%
|
46
-39%
|
66
+43%
|
66
+0%
|
86
+30%
|
98
+14%
|
102
+5%
|
107
+5%
|
89
-17%
|
87
-2%
|
101
+16%
|
96
-4%
|
104
+8%
|
131
+26%
|
122
-7%
|
129
+7%
|
127
-2%
|
115
-10%
|
105
-8%
|
96
-8%
|
102
+6%
|
124
+21%
|
105
-15%
|
92
-13%
|
83
-9%
|
75
-11%
|
96
+28%
|
122
+27%
|
165
+35%
|
147
-11%
|
165
+12%
|
152
-8%
|
140
-8%
|
155
+11%
|
137
-11%
|
148
+8%
|
127
-14%
|
89
-30%
|
76
-14%
|
26
-66%
|
18
-31%
|
30
+67%
|
53
+77%
|
95
+79%
|
140
+47%
|
189
+35%
|
206
+9%
|
219
+6%
|
173
-21%
|
144
-17%
|
115
-20%
|
104
-10%
|
144
+39%
|
150
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(89)
|
(52)
|
0
|
0
|
0
|
(41)
|
(51)
|
(61)
|
(69)
|
(51)
|
(52)
|
(48)
|
(48)
|
(56)
|
(54)
|
(58)
|
(62)
|
(49)
|
(52)
|
(47)
|
(40)
|
(36)
|
(44)
|
(47)
|
(50)
|
(39)
|
(27)
|
(26)
|
(30)
|
(45)
|
(50)
|
(62)
|
(59)
|
(53)
|
(48)
|
(41)
|
(43)
|
(52)
|
(55)
|
(60)
|
(62)
|
(66)
|
(75)
|
(70)
|
(66)
|
(73)
|
(61)
|
(61)
|
(70)
|
(70)
|
(76)
|
(81)
|
(75)
|
(79)
|
(77)
|
(75)
|
(84)
|
(91)
|
(96)
|
(89)
|
(86)
|
(78)
|
(67)
|
(69)
|
(62)
|
(52)
|
(57)
|
(67)
|
(68)
|
(53)
|
(52)
|
(50)
|
(57)
|
(55)
|
(52)
|
(46)
|
(44)
|
(62)
|
(60)
|
(61)
|
(53)
|
(51)
|
(54)
|
(56)
|
(60)
|
(61)
|
|
| Other Items |
(29)
|
31
|
35
|
25
|
(46)
|
(56)
|
(47)
|
(41)
|
30
|
(3)
|
(4)
|
(13)
|
(15)
|
(17)
|
(17)
|
1
|
2
|
(6)
|
(7)
|
(7)
|
(6)
|
3
|
(1)
|
(2)
|
0
|
1
|
4
|
4
|
1
|
(12)
|
(12)
|
(11)
|
(14)
|
(0)
|
(25)
|
(28)
|
(45)
|
(48)
|
(23)
|
(38)
|
(24)
|
(29)
|
(30)
|
(34)
|
(40)
|
(40)
|
(40)
|
(51)
|
(44)
|
(34)
|
(46)
|
(33)
|
(29)
|
(31)
|
(20)
|
1
|
(9)
|
(7)
|
(6)
|
0
|
(18)
|
2
|
2
|
(5)
|
21
|
0
|
(26)
|
(58)
|
(60)
|
(53)
|
(17)
|
(39)
|
(34)
|
(40)
|
(44)
|
10
|
8
|
12
|
1
|
(7)
|
(17)
|
(14)
|
(19)
|
(15)
|
(2)
|
(12)
|
|
| Cash from Investing Activities |
(118)
N/A
|
(22)
+82%
|
9
N/A
|
11
+19%
|
(53)
N/A
|
(96)
-83%
|
(98)
-2%
|
(102)
-4%
|
(39)
+62%
|
(53)
-38%
|
(56)
-5%
|
(61)
-9%
|
(63)
-3%
|
(73)
-16%
|
(70)
+4%
|
(57)
+19%
|
(60)
-5%
|
(56)
+7%
|
(60)
-7%
|
(54)
+10%
|
(46)
+14%
|
(33)
+30%
|
(45)
-37%
|
(49)
-10%
|
(49)
N/A
|
(38)
+22%
|
(23)
+41%
|
(22)
+0%
|
(28)
-27%
|
(57)
-100%
|
(62)
-9%
|
(72)
-17%
|
(73)
0%
|
(54)
+26%
|
(73)
-36%
|
(69)
+5%
|
(87)
-26%
|
(100)
-14%
|
(78)
+22%
|
(98)
-26%
|
(86)
+13%
|
(95)
-11%
|
(106)
-11%
|
(103)
+2%
|
(106)
-3%
|
(113)
-6%
|
(101)
+10%
|
(112)
-10%
|
(113)
-1%
|
(104)
+8%
|
(121)
-16%
|
(114)
+6%
|
(104)
+9%
|
(110)
-6%
|
(97)
+11%
|
(74)
+24%
|
(93)
-25%
|
(98)
-5%
|
(102)
-4%
|
(89)
+13%
|
(104)
-16%
|
(76)
+27%
|
(66)
+14%
|
(74)
-13%
|
(41)
+45%
|
(52)
-28%
|
(83)
-58%
|
(124)
-50%
|
(129)
-4%
|
(106)
+18%
|
(69)
+35%
|
(88)
-28%
|
(91)
-3%
|
(94)
-4%
|
(96)
-2%
|
(36)
+63%
|
(36)
+1%
|
(50)
-41%
|
(59)
-18%
|
(68)
-14%
|
(70)
-4%
|
(65)
+7%
|
(73)
-11%
|
(70)
+3%
|
(62)
+12%
|
(72)
-17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
33
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
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
|
85
|
85
|
85
|
85
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(25)
|
(42)
|
(19)
|
(19)
|
(19)
|
(3)
|
|
| Net Issuance of Debt |
52
|
12
|
60
|
63
|
74
|
48
|
(53)
|
(42)
|
(57)
|
(25)
|
41
|
13
|
33
|
(2)
|
16
|
31
|
11
|
8
|
(10)
|
(4)
|
(33)
|
(24)
|
(38)
|
(40)
|
(18)
|
(38)
|
(27)
|
(52)
|
(52)
|
(42)
|
(8)
|
37
|
35
|
6
|
31
|
10
|
(2)
|
(17)
|
(59)
|
(35)
|
(36)
|
35
|
16
|
28
|
33
|
26
|
15
|
15
|
36
|
15
|
37
|
55
|
43
|
31
|
47
|
38
|
52
|
58
|
55
|
12
|
(5)
|
(6)
|
11
|
(6)
|
14
|
1
|
(6)
|
(50)
|
(96)
|
(103)
|
(109)
|
46
|
75
|
87
|
59
|
(33)
|
(62)
|
22
|
1
|
(86)
|
(46)
|
(121)
|
(88)
|
25
|
46
|
49
|
|
| Cash Paid for Dividends |
(42)
|
(21)
|
0
|
0
|
(21)
|
(21)
|
0
|
0
|
(22)
|
(22)
|
0
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
(18)
|
(18)
|
0
|
(18)
|
(22)
|
(22)
|
0
|
(44)
|
(22)
|
(22)
|
0
|
(27)
|
(27)
|
(27)
|
0
|
(29)
|
(29)
|
(29)
|
0
|
(29)
|
(29)
|
(29)
|
(29)
|
(33)
|
(33)
|
(33)
|
(33)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
0
|
(0)
|
(20)
|
(20)
|
(20)
|
(41)
|
(22)
|
(22)
|
0
|
(28)
|
(28)
|
(28)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(31)
|
(31)
|
(31)
|
0
|
(30)
|
(30)
|
(30)
|
|
| Other |
(5)
|
(3)
|
(6)
|
(8)
|
(9)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(16)
|
(17)
|
(26)
|
(24)
|
(11)
|
(10)
|
(1)
|
(4)
|
(6)
|
(20)
|
(24)
|
(23)
|
(20)
|
(5)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(6)
|
(0)
|
(17)
|
(19)
|
(19)
|
|
| Cash from Financing Activities |
5
N/A
|
(13)
N/A
|
33
N/A
|
34
+6%
|
43
+27%
|
22
-48%
|
(76)
N/A
|
(64)
+16%
|
(80)
-26%
|
(48)
+40%
|
18
N/A
|
(10)
N/A
|
10
N/A
|
(24)
N/A
|
(6)
+77%
|
10
N/A
|
(11)
N/A
|
(15)
-34%
|
(34)
-126%
|
(28)
+16%
|
(50)
-76%
|
(39)
+22%
|
(54)
-37%
|
(55)
-3%
|
(28)
+50%
|
(14)
+50%
|
(3)
+77%
|
(28)
-766%
|
(37)
-33%
|
(23)
+37%
|
11
N/A
|
56
+430%
|
49
-11%
|
(17)
N/A
|
8
N/A
|
(36)
N/A
|
(25)
+29%
|
20
N/A
|
(21)
N/A
|
(2)
+89%
|
(3)
-8%
|
8
N/A
|
(12)
N/A
|
(1)
+89%
|
4
N/A
|
(3)
N/A
|
(14)
-357%
|
(14)
N/A
|
7
N/A
|
(15)
N/A
|
7
N/A
|
22
+218%
|
10
-54%
|
(4)
N/A
|
(2)
+41%
|
(16)
-574%
|
(11)
+28%
|
(3)
+76%
|
8
N/A
|
(35)
N/A
|
(42)
-19%
|
(46)
-9%
|
(31)
+33%
|
(26)
+15%
|
(29)
-11%
|
(42)
-44%
|
39
N/A
|
(12)
N/A
|
(34)
-199%
|
(41)
-19%
|
(132)
-222%
|
15
N/A
|
44
+195%
|
56
+28%
|
28
-51%
|
(54)
N/A
|
(84)
-55%
|
(1)
+99%
|
(52)
-10 217%
|
(149)
-188%
|
(108)
+27%
|
(200)
-85%
|
(139)
+31%
|
(42)
+70%
|
(22)
+47%
|
(3)
+89%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
(1)
|
1
|
1
|
1
|
2
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
1
|
(0)
|
(2)
|
(2)
|
(3)
|
|
| Net Change in Cash |
5
N/A
|
50
+1 011%
|
105
+110%
|
109
+4%
|
39
-64%
|
(17)
N/A
|
(108)
-540%
|
(107)
+1%
|
(66)
+38%
|
(41)
+38%
|
(1)
+98%
|
(16)
-1 622%
|
11
N/A
|
(15)
N/A
|
39
N/A
|
49
+25%
|
21
-57%
|
10
-51%
|
(23)
N/A
|
(1)
+94%
|
(11)
-746%
|
6
N/A
|
(21)
N/A
|
(29)
-37%
|
(3)
+90%
|
3
N/A
|
16
+382%
|
8
-51%
|
(15)
N/A
|
26
N/A
|
30
+16%
|
49
+60%
|
52
+8%
|
(24)
N/A
|
1
N/A
|
(39)
N/A
|
(27)
+32%
|
17
N/A
|
2
-88%
|
6
+180%
|
0
N/A
|
1
N/A
|
(14)
N/A
|
(6)
+55%
|
2
N/A
|
16
+727%
|
5
-71%
|
2
-53%
|
20
+857%
|
(5)
N/A
|
(9)
-83%
|
3
N/A
|
7
+106%
|
9
+24%
|
3
-61%
|
1
-71%
|
(21)
N/A
|
(26)
-26%
|
2
N/A
|
(2)
N/A
|
20
N/A
|
25
+26%
|
68
+167%
|
51
-25%
|
68
+35%
|
60
-13%
|
94
+57%
|
12
-87%
|
(35)
N/A
|
(58)
-67%
|
(125)
-114%
|
(48)
+62%
|
(30)
+36%
|
(9)
+72%
|
(16)
-83%
|
4
N/A
|
20
+447%
|
138
+595%
|
95
-31%
|
3
-97%
|
(6)
N/A
|
(121)
-1 840%
|
(96)
+20%
|
(10)
+89%
|
58
N/A
|
72
+25%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
28
N/A
|
32
+13%
|
64
+98%
|
64
+0%
|
48
-25%
|
16
-66%
|
15
-9%
|
(2)
N/A
|
(17)
-592%
|
10
N/A
|
(13)
N/A
|
9
N/A
|
17
+100%
|
26
+50%
|
61
+138%
|
38
-38%
|
30
-22%
|
31
+5%
|
18
-43%
|
34
+91%
|
45
+33%
|
42
-7%
|
32
-23%
|
28
-14%
|
25
-9%
|
15
-40%
|
14
-7%
|
31
+119%
|
19
-39%
|
61
+228%
|
32
-47%
|
4
-88%
|
17
+338%
|
(7)
N/A
|
18
N/A
|
25
+43%
|
43
+71%
|
46
+6%
|
47
+2%
|
47
+1%
|
27
-43%
|
21
-21%
|
25
+19%
|
27
+6%
|
38
+41%
|
58
+54%
|
60
+4%
|
69
+14%
|
58
-16%
|
45
-22%
|
29
-34%
|
15
-48%
|
27
+76%
|
45
+67%
|
28
-38%
|
16
-41%
|
(0)
N/A
|
(16)
-4 183%
|
(1)
+96%
|
33
N/A
|
79
+141%
|
69
-13%
|
98
+41%
|
83
-15%
|
78
-5%
|
103
+31%
|
81
-21%
|
82
+1%
|
59
-28%
|
36
-39%
|
24
-32%
|
(23)
N/A
|
(39)
-69%
|
(24)
+38%
|
2
N/A
|
50
+3 154%
|
97
+94%
|
127
+32%
|
146
+15%
|
158
+8%
|
119
-24%
|
93
-22%
|
61
-34%
|
48
-21%
|
84
+75%
|
90
+7%
|
|