Nokian Tyres plc
OTC:NKRKF
Cash Flow Statement
Cash Flow Statement
Nokian Tyres plc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
105
|
158
|
0
|
305
|
303
|
308
|
241
|
145
|
142
|
144
|
252
|
257
|
267
|
218
|
221
|
223
|
239
|
294
|
295
|
443
|
429
|
415
|
400
|
208
|
110
|
111
|
86
|
119
|
208
|
225
|
206
|
218
|
(78)
|
(123)
|
(176)
|
(241)
|
(9)
|
(30)
|
13
|
6
|
6
|
(3)
|
(23)
|
(35)
|
(35)
|
(25)
|
(15)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
46
|
74
|
0
|
97
|
97
|
94
|
100
|
97
|
105
|
104
|
101
|
101
|
93
|
99
|
98
|
102
|
102
|
97
|
93
|
101
|
109
|
117
|
125
|
129
|
154
|
157
|
156
|
155
|
134
|
136
|
158
|
160
|
444
|
449
|
311
|
308
|
11
|
(0)
|
115
|
113
|
119
|
120
|
124
|
129
|
134
|
137
|
142
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
12
|
3
|
6
|
10
|
13
|
13
|
13
|
11
|
10
|
8
|
8
|
8
|
9
|
9
|
9
|
8
|
15
|
16
|
18
|
19
|
16
|
19
|
10
|
0
|
11
|
1
|
7
|
8
|
3
|
1
|
0
|
(1)
|
4
|
4
|
5
|
7
|
7
|
8
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
54
|
72
|
0
|
(26)
|
(46)
|
(47)
|
45
|
145
|
147
|
144
|
51
|
51
|
69
|
136
|
150
|
160
|
154
|
95
|
89
|
(65)
|
(68)
|
(72)
|
(77)
|
67
|
46
|
34
|
39
|
37
|
54
|
73
|
75
|
79
|
92
|
85
|
196
|
185
|
161
|
147
|
18
|
16
|
16
|
19
|
24
|
28
|
35
|
46
|
54
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(54)
|
4
|
25
|
50
|
(88)
|
96
|
79
|
73
|
40
|
72
|
84
|
77
|
69
|
37
|
57
|
63
|
129
|
130
|
119
|
121
|
63
|
(53)
|
(50)
|
(58)
|
(60)
|
52
|
31
|
24
|
22
|
26
|
35
|
38
|
40
|
37
|
43
|
66
|
66
|
60
|
39
|
13
|
9
|
9
|
11
|
8
|
5
|
4
|
6
|
7
|
12
|
|
| 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
|
45
|
0
|
0
|
0
|
56
|
12
|
0
|
0
|
70
|
73
|
0
|
105
|
50
|
67
|
72
|
44
|
28
|
32
|
29
|
26
|
37
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
9
|
12
|
14
|
9
|
10
|
11
|
12
|
15
|
15
|
18
|
17
|
21
|
21
|
31
|
33
|
36
|
39
|
40
|
42
|
43
|
|
| Change in Working Capital |
81
|
57
|
79
|
68
|
66
|
73
|
57
|
31
|
2
|
(33)
|
30
|
12
|
23
|
12
|
107
|
84
|
106
|
89
|
170
|
192
|
136
|
95
|
18
|
21
|
91
|
182
|
194
|
260
|
236
|
214
|
327
|
258
|
237
|
172
|
233
|
182
|
209
|
234
|
389
|
436
|
405
|
421
|
318
|
272
|
147
|
19
|
323
|
(45)
|
26
|
23
|
(103)
|
(148)
|
(145)
|
(85)
|
(39)
|
(23)
|
(71)
|
(130)
|
(236)
|
(229)
|
(64)
|
(41)
|
59
|
7
|
(173)
|
(178)
|
(228)
|
(154)
|
(14)
|
89
|
142
|
127
|
25
|
(101)
|
(42)
|
(150)
|
(271)
|
(242)
|
(335)
|
(199)
|
(68)
|
(14)
|
(63)
|
(82)
|
(79)
|
(76)
|
(48)
|
(78)
|
(16)
|
(29)
|
(35)
|
|
| Cash from Operating Activities |
81
N/A
|
57
-29%
|
79
+38%
|
68
-13%
|
66
-3%
|
73
+10%
|
57
-22%
|
31
-45%
|
2
-93%
|
(33)
N/A
|
30
N/A
|
12
-60%
|
23
+89%
|
12
-47%
|
107
+780%
|
84
-21%
|
106
+26%
|
89
-16%
|
170
+90%
|
192
+13%
|
136
-29%
|
95
-31%
|
18
-81%
|
21
+11%
|
91
+345%
|
182
+99%
|
194
+7%
|
260
+34%
|
236
-9%
|
214
-9%
|
327
+53%
|
258
-21%
|
237
-8%
|
172
-27%
|
233
+35%
|
182
-22%
|
209
+15%
|
234
+12%
|
389
+66%
|
436
+12%
|
405
-7%
|
421
+4%
|
318
-25%
|
362
+14%
|
352
-3%
|
323
-8%
|
323
+0%
|
330
+2%
|
381
+15%
|
377
-1%
|
283
-25%
|
239
-16%
|
249
+4%
|
306
+23%
|
364
+19%
|
386
+6%
|
358
-7%
|
323
-10%
|
234
-27%
|
256
+9%
|
431
+68%
|
445
+3%
|
537
+21%
|
486
-9%
|
297
-39%
|
282
-5%
|
220
-22%
|
250
+14%
|
296
+18%
|
392
+32%
|
422
+8%
|
437
+3%
|
421
-4%
|
333
-21%
|
397
+19%
|
307
-23%
|
188
-39%
|
170
-10%
|
(4)
N/A
|
52
N/A
|
95
+81%
|
103
+9%
|
82
-20%
|
53
-36%
|
62
+17%
|
60
-2%
|
77
+29%
|
43
-45%
|
117
+173%
|
129
+10%
|
146
+13%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(44)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
(206)
|
0
|
0
|
0
|
(152)
|
(17)
|
(36)
|
(59)
|
(82)
|
(87)
|
(94)
|
(92)
|
(100)
|
(95)
|
(97)
|
(105)
|
(102)
|
(102)
|
(116)
|
(122)
|
(135)
|
(135)
|
(140)
|
(154)
|
(227)
|
(263)
|
(310)
|
(337)
|
(290)
|
(287)
|
(230)
|
(184)
|
(150)
|
(116)
|
(102)
|
(91)
|
(120)
|
(117)
|
(113)
|
(120)
|
(125)
|
(146)
|
(180)
|
(222)
|
(252)
|
(288)
|
(323)
|
(356)
|
(350)
|
(332)
|
(281)
|
(212)
|
(160)
|
|
| Other Items |
(43)
|
(48)
|
2
|
(44)
|
(39)
|
(52)
|
5
|
(72)
|
(90)
|
(103)
|
(2)
|
(82)
|
(82)
|
(75)
|
(1)
|
(107)
|
(105)
|
(105)
|
(3)
|
(135)
|
(144)
|
(161)
|
(2)
|
(167)
|
(154)
|
(128)
|
5
|
(70)
|
(56)
|
(43)
|
21
|
(37)
|
(63)
|
(114)
|
2
|
(181)
|
(203)
|
(206)
|
3
|
(212)
|
(192)
|
(152)
|
8
|
(98)
|
(60)
|
(41)
|
(3)
|
(3)
|
1
|
(8)
|
(5)
|
(5)
|
(6)
|
1
|
(12)
|
(11)
|
(11)
|
(10)
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(10)
|
(7)
|
(1)
|
(8)
|
8
|
9
|
4
|
11
|
5
|
1
|
0
|
(1)
|
0
|
(2)
|
197
|
198
|
197
|
200
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
34
|
|
| Cash from Investing Activities |
(43)
N/A
|
(48)
-13%
|
(43)
+11%
|
(44)
-4%
|
(39)
+12%
|
(52)
-32%
|
(53)
-3%
|
(72)
-35%
|
(90)
-25%
|
(103)
-15%
|
(95)
+8%
|
(82)
+14%
|
(82)
+0%
|
(75)
+8%
|
(90)
-20%
|
(107)
-19%
|
(105)
+2%
|
(105)
0%
|
(118)
-12%
|
(135)
-15%
|
(144)
-6%
|
(161)
-12%
|
(177)
-10%
|
(167)
+6%
|
(154)
+7%
|
(128)
+17%
|
(93)
+28%
|
(70)
+25%
|
(56)
+20%
|
(43)
+23%
|
(34)
+22%
|
(37)
-9%
|
(63)
-72%
|
(114)
-81%
|
(158)
-39%
|
(181)
-14%
|
(203)
-13%
|
(206)
-1%
|
(203)
+1%
|
(212)
-4%
|
(192)
+9%
|
(152)
+21%
|
(143)
+6%
|
(115)
+20%
|
(96)
+17%
|
(100)
-5%
|
(85)
+15%
|
(89)
-5%
|
(93)
-5%
|
(100)
-7%
|
(105)
-6%
|
(101)
+4%
|
(103)
-2%
|
(104)
-1%
|
(113)
-9%
|
(113)
+0%
|
(127)
-13%
|
(133)
-5%
|
(134)
-1%
|
(134)
-1%
|
(139)
-4%
|
(154)
-10%
|
(227)
-48%
|
(264)
-16%
|
(310)
-18%
|
(347)
-12%
|
(297)
+14%
|
(287)
+3%
|
(237)
+17%
|
(176)
+26%
|
(141)
+20%
|
(112)
+20%
|
(91)
+19%
|
(87)
+4%
|
(119)
-37%
|
(116)
+2%
|
(114)
+2%
|
(119)
-5%
|
(127)
-6%
|
52
N/A
|
18
-65%
|
(25)
N/A
|
(53)
-111%
|
(287)
-445%
|
(323)
-12%
|
(355)
-10%
|
(349)
+1%
|
(331)
+5%
|
(280)
+15%
|
(211)
+25%
|
(126)
+40%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
2
|
2
|
2
|
3
|
4
|
134
|
135
|
135
|
134
|
4
|
4
|
3
|
5
|
6
|
3
|
5
|
7
|
12
|
11
|
9
|
6
|
0
|
0
|
0
|
0
|
27
|
27
|
27
|
35
|
33
|
35
|
35
|
27
|
20
|
44
|
44
|
44
|
31
|
8
|
15
|
18
|
14
|
3
|
(3)
|
(6)
|
(7)
|
34
|
33
|
33
|
33
|
(0)
|
36
|
36
|
36
|
65
|
12
|
17
|
17
|
7
|
23
|
19
|
18
|
16
|
16
|
16
|
16
|
(6)
|
(10)
|
(10)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(12)
|
8
|
(23)
|
(5)
|
(7)
|
(5)
|
12
|
(17)
|
(4)
|
41
|
(22)
|
36
|
61
|
77
|
1
|
43
|
142
|
49
|
111
|
12
|
(37)
|
125
|
172
|
173
|
113
|
2
|
(103)
|
(108)
|
(131)
|
(118)
|
(118)
|
(124)
|
(154)
|
25
|
231
|
(19)
|
287
|
66
|
(106)
|
143
|
(114)
|
(67)
|
(7)
|
(4)
|
(119)
|
(66)
|
(17)
|
(28)
|
41
|
(75)
|
(25)
|
(21)
|
(37)
|
(32)
|
(36)
|
(41)
|
(91)
|
(14)
|
(67)
|
(59)
|
4
|
(72)
|
(2)
|
(6)
|
88
|
244
|
(29)
|
180
|
283
|
268
|
174
|
(77)
|
(409)
|
(546)
|
(243)
|
(185)
|
90
|
117
|
94
|
78
|
157
|
115
|
196
|
228
|
88
|
280
|
105
|
163
|
174
|
71
|
(13)
|
|
| Cash Paid for Dividends |
(21)
|
(21)
|
(12)
|
(12)
|
(17)
|
(17)
|
(17)
|
0
|
(26)
|
(26)
|
(26)
|
(26)
|
(28)
|
(28)
|
(28)
|
(28)
|
(38)
|
(38)
|
(38)
|
(38)
|
(62)
|
(62)
|
(62)
|
(62)
|
(50)
|
(50)
|
(50)
|
(50)
|
(51)
|
(51)
|
(51)
|
(51)
|
(84)
|
(84)
|
(84)
|
(84)
|
(157)
|
(157)
|
(157)
|
(157)
|
(192)
|
(192)
|
(192)
|
(192)
|
(193)
|
(193)
|
(193)
|
(193)
|
(194)
|
(194)
|
(194)
|
(194)
|
(202)
|
(202)
|
(202)
|
(202)
|
(208)
|
(208)
|
(208)
|
(208)
|
(214)
|
(214)
|
(214)
|
(214)
|
(219)
|
(218)
|
(218)
|
(218)
|
(109)
|
(110)
|
(152)
|
(158)
|
(131)
|
(131)
|
(159)
|
(166)
|
(159)
|
(159)
|
(90)
|
(76)
|
(48)
|
(48)
|
(72)
|
(72)
|
(72)
|
(72)
|
(72)
|
(76)
|
(62)
|
(62)
|
(38)
|
|
| Other |
0
|
0
|
(5)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(11)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
3
|
3
|
5
|
7
|
(11)
|
(5)
|
(35)
|
(31)
|
(5)
|
(24)
|
29
|
30
|
34
|
78
|
30
|
8
|
(15)
|
(47)
|
(28)
|
(17)
|
(8)
|
(7)
|
2
|
7
|
77
|
69
|
68
|
68
|
(2)
|
5
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
|
| Cash from Financing Activities |
(32)
N/A
|
(12)
+64%
|
(38)
-224%
|
(15)
+61%
|
(21)
-41%
|
(19)
+9%
|
1
N/A
|
100
+8 250%
|
106
+5%
|
151
+43%
|
87
-42%
|
14
-84%
|
37
+163%
|
52
+39%
|
(21)
N/A
|
21
N/A
|
107
+420%
|
16
-85%
|
68
+320%
|
(14)
N/A
|
(88)
-531%
|
72
N/A
|
117
+63%
|
111
-5%
|
64
-42%
|
(48)
N/A
|
(152)
-216%
|
(131)
+13%
|
(155)
-18%
|
(142)
+8%
|
(141)
+0%
|
(142)
0%
|
(203)
-43%
|
(24)
+88%
|
174
N/A
|
(82)
N/A
|
174
N/A
|
(47)
N/A
|
(220)
-373%
|
16
N/A
|
(299)
N/A
|
(246)
+18%
|
(178)
+28%
|
(179)
0%
|
(304)
-70%
|
(256)
+16%
|
(228)
+11%
|
(233)
-2%
|
(153)
+34%
|
(267)
-74%
|
(190)
+29%
|
(205)
-8%
|
(209)
-2%
|
(168)
+20%
|
(168)
0%
|
(128)
+24%
|
(205)
-60%
|
(202)
+2%
|
(273)
-36%
|
(297)
-9%
|
(231)
+22%
|
(280)
-21%
|
(205)
+27%
|
(209)
-2%
|
(112)
+46%
|
49
N/A
|
(155)
N/A
|
47
N/A
|
237
+408%
|
217
-9%
|
11
-95%
|
(241)
N/A
|
(544)
-126%
|
(677)
-24%
|
(400)
+41%
|
(349)
+13%
|
(67)
+81%
|
(40)
+39%
|
5
N/A
|
3
-35%
|
115
+3 391%
|
73
-37%
|
130
+79%
|
161
+24%
|
17
-90%
|
208
+1 155%
|
34
-84%
|
90
+169%
|
114
+26%
|
11
-90%
|
(49)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
3
|
3
|
3
|
2
|
(1)
|
1
|
2
|
1
|
2
|
1
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(0)
|
(0)
|
4
|
4
|
2
|
4
|
2
|
2
|
3
|
1
|
1
|
2
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
1
|
1
|
3
|
(2)
|
(1)
|
(7)
|
(7)
|
(2)
|
(3)
|
3
|
4
|
2
|
25
|
20
|
(1)
|
(4)
|
(28)
|
(23)
|
(4)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
|
| Net Change in Cash |
6
N/A
|
(3)
N/A
|
(2)
+43%
|
9
N/A
|
7
-29%
|
3
-59%
|
5
+81%
|
60
+1 118%
|
18
-70%
|
14
-22%
|
22
+55%
|
(55)
N/A
|
(21)
+62%
|
(10)
+51%
|
(7)
+36%
|
(4)
+36%
|
107
N/A
|
(1)
N/A
|
119
N/A
|
41
-65%
|
(97)
N/A
|
4
N/A
|
(39)
N/A
|
(33)
+17%
|
4
N/A
|
8
+131%
|
(51)
N/A
|
60
N/A
|
27
-55%
|
31
+12%
|
154
+402%
|
81
-47%
|
(29)
N/A
|
33
N/A
|
248
+661%
|
(82)
N/A
|
179
N/A
|
(17)
N/A
|
(34)
-106%
|
240
N/A
|
(86)
N/A
|
23
N/A
|
(6)
N/A
|
65
N/A
|
(47)
N/A
|
(33)
+31%
|
15
N/A
|
13
-16%
|
137
+961%
|
15
-89%
|
(11)
N/A
|
(65)
-515%
|
(61)
+6%
|
35
N/A
|
84
+140%
|
147
+74%
|
26
-82%
|
(12)
N/A
|
(175)
-1 309%
|
(176)
-1%
|
59
N/A
|
12
-80%
|
104
+760%
|
12
-88%
|
(125)
N/A
|
(15)
+88%
|
(229)
-1 435%
|
7
N/A
|
294
+4 046%
|
425
+44%
|
285
-33%
|
82
-71%
|
(217)
N/A
|
(428)
-98%
|
(118)
+72%
|
(157)
-33%
|
32
N/A
|
30
-7%
|
(127)
N/A
|
104
N/A
|
201
+94%
|
128
-36%
|
156
+21%
|
(74)
N/A
|
(245)
-231%
|
(88)
+64%
|
(239)
-172%
|
(198)
+17%
|
(51)
+75%
|
(72)
-42%
|
(29)
+59%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
81
N/A
|
57
-29%
|
35
-39%
|
68
+97%
|
66
-3%
|
73
+10%
|
(2)
N/A
|
31
N/A
|
2
-93%
|
(33)
N/A
|
(63)
-89%
|
12
N/A
|
23
+89%
|
12
-47%
|
17
+43%
|
84
+385%
|
106
+26%
|
89
-16%
|
56
-38%
|
192
+245%
|
136
-29%
|
95
-31%
|
(157)
N/A
|
21
N/A
|
91
+345%
|
182
+99%
|
97
-47%
|
260
+168%
|
236
-9%
|
214
-9%
|
273
+27%
|
258
-5%
|
237
-8%
|
172
-27%
|
73
-58%
|
182
+149%
|
209
+15%
|
234
+12%
|
182
-22%
|
436
+139%
|
405
-7%
|
421
+4%
|
166
-61%
|
345
+108%
|
316
-8%
|
264
-16%
|
242
-9%
|
244
+1%
|
287
+18%
|
285
-1%
|
183
-36%
|
144
-22%
|
152
+6%
|
202
+33%
|
263
+30%
|
284
+8%
|
242
-15%
|
200
-17%
|
99
-50%
|
121
+22%
|
291
+141%
|
291
+0%
|
310
+7%
|
223
-28%
|
(13)
N/A
|
(55)
-323%
|
(70)
-27%
|
(37)
+48%
|
66
N/A
|
208
+213%
|
273
+31%
|
321
+18%
|
319
0%
|
242
-24%
|
277
+15%
|
190
-31%
|
75
-61%
|
50
-33%
|
(130)
N/A
|
(93)
+28%
|
(85)
+9%
|
(119)
-41%
|
(170)
-43%
|
(235)
-38%
|
(262)
-12%
|
(295)
-13%
|
(273)
+8%
|
(290)
-6%
|
(164)
+43%
|
(83)
+49%
|
(13)
+84%
|
|