Kang Yong Electric PCL
SET:KYE
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
275
323
|
| Price Target |
|
We'll email you a reminder when the closing price reaches THB.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Kang Yong Electric PCL
| Mar-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
204
|
220
|
169
|
152
|
69
|
76
|
307
|
231
|
292
|
263
|
186
|
237
|
212
|
264
|
79
|
61
|
24
|
27
|
27
|
112
|
69
|
211
|
324
|
341
|
426
|
763
|
855
|
811
|
934
|
550
|
654
|
696
|
626
|
567
|
588
|
667
|
696
|
856
|
676
|
675
|
860
|
711
|
803
|
796
|
506
|
479
|
635
|
753
|
927
|
928
|
826
|
739
|
842
|
921
|
1 125
|
1 407
|
1 336
|
1 273
|
1 249
|
994
|
719
|
597
|
214
|
40
|
180
|
148
|
264
|
379
|
621
|
719
|
1 103
|
1 137
|
998
|
1 045
|
625
|
581
|
337
|
165
|
161
|
65
|
160
|
318
|
516
|
715
|
738
|
668
|
629
|
748
|
703
|
636
|
753
|
|
| Depreciation & Amortization |
359
|
356
|
354
|
358
|
365
|
373
|
369
|
363
|
353
|
338
|
324
|
314
|
308
|
313
|
318
|
321
|
318
|
304
|
288
|
272
|
254
|
234
|
223
|
210
|
201
|
193
|
179
|
175
|
174
|
181
|
190
|
198
|
211
|
214
|
214
|
214
|
203
|
200
|
199
|
199
|
210
|
227
|
247
|
265
|
277
|
279
|
277
|
277
|
282
|
284
|
287
|
292
|
291
|
302
|
315
|
321
|
345
|
344
|
344
|
350
|
352
|
358
|
359
|
364
|
359
|
357
|
359
|
356
|
360
|
372
|
381
|
391
|
398
|
393
|
386
|
377
|
367
|
360
|
358
|
360
|
349
|
339
|
333
|
319
|
317
|
324
|
326
|
333
|
343
|
334
|
324
|
|
| Other Non-Cash Items |
8
|
(0)
|
20
|
10
|
6
|
9
|
6
|
(232)
|
35
|
(364)
|
(476)
|
(227)
|
(154)
|
(209)
|
(76)
|
(90)
|
(95)
|
(156)
|
(183)
|
(343)
|
(201)
|
(238)
|
(264)
|
(259)
|
(289)
|
(483)
|
(469)
|
(370)
|
(345)
|
105
|
62
|
33
|
(50)
|
(67)
|
(98)
|
32
|
(89)
|
125
|
235
|
88
|
(237)
|
(340)
|
(461)
|
(554)
|
(277)
|
(245)
|
(368)
|
(395)
|
(553)
|
(585)
|
(557)
|
(583)
|
(557)
|
(503)
|
(653)
|
(728)
|
(762)
|
(790)
|
(727)
|
(562)
|
(421)
|
(477)
|
(213)
|
(188)
|
(186)
|
(75)
|
(178)
|
(151)
|
(290)
|
(316)
|
(476)
|
(417)
|
(259)
|
(262)
|
(254)
|
(374)
|
(413)
|
(453)
|
(316)
|
(215)
|
(206)
|
(228)
|
(352)
|
(532)
|
(495)
|
(472)
|
(510)
|
(691)
|
(760)
|
(788)
|
(888)
|
|
| Cash Taxes Paid |
8
|
8
|
11
|
4
|
4
|
4
|
1
|
14
|
30
|
30
|
30
|
33
|
16
|
16
|
16
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
78
|
78
|
78
|
173
|
228
|
228
|
228
|
158
|
166
|
166
|
166
|
203
|
168
|
168
|
168
|
114
|
49
|
57
|
57
|
49
|
64
|
56
|
56
|
73
|
54
|
55
|
55
|
50
|
84
|
86
|
86
|
119
|
108
|
106
|
106
|
61
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
50
|
124
|
124
|
124
|
132
|
57
|
57
|
57
|
(1)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
14
|
14
|
14
|
11
|
|
| Cash Interest Paid |
15
|
12
|
11
|
9
|
8
|
7
|
6
|
5
|
4
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(49)
|
37
|
114
|
(9)
|
(90)
|
(141)
|
(311)
|
365
|
58
|
266
|
216
|
(213)
|
(126)
|
(136)
|
(21)
|
(76)
|
66
|
173
|
(57)
|
54
|
232
|
313
|
300
|
145
|
9
|
(105)
|
28
|
75
|
97
|
(70)
|
(271)
|
(264)
|
(504)
|
(242)
|
(144)
|
(601)
|
(241)
|
(977)
|
(850)
|
(463)
|
(480)
|
(367)
|
(204)
|
(444)
|
(312)
|
(215)
|
(297)
|
(142)
|
(246)
|
(285)
|
(170)
|
17
|
(34)
|
92
|
(15)
|
(368)
|
(159)
|
(305)
|
(328)
|
(279)
|
(427)
|
(185)
|
(92)
|
151
|
(10)
|
13
|
4
|
(112)
|
26
|
130
|
(88)
|
(212)
|
(81)
|
(222)
|
(144)
|
(231)
|
(510)
|
(527)
|
(863)
|
(682)
|
(426)
|
(216)
|
287
|
432
|
377
|
383
|
115
|
(96)
|
(100)
|
(76)
|
15
|
|
| Cash from Operating Activities |
522
N/A
|
612
+17%
|
657
+7%
|
512
-22%
|
350
-32%
|
317
-9%
|
376
+18%
|
729
+94%
|
739
+1%
|
501
-32%
|
250
-50%
|
110
-56%
|
240
+117%
|
232
-3%
|
300
+29%
|
216
-28%
|
314
+45%
|
348
+11%
|
75
-79%
|
96
+29%
|
354
+268%
|
520
+47%
|
584
+12%
|
438
-25%
|
347
-21%
|
369
+6%
|
594
+61%
|
690
+16%
|
860
+25%
|
765
-11%
|
634
-17%
|
663
+5%
|
283
-57%
|
472
+67%
|
559
+19%
|
313
-44%
|
568
+82%
|
205
-64%
|
261
+28%
|
499
+91%
|
353
-29%
|
231
-35%
|
384
+66%
|
63
-84%
|
195
+210%
|
298
+53%
|
247
-17%
|
493
+100%
|
410
-17%
|
342
-17%
|
386
+13%
|
464
+20%
|
542
+17%
|
812
+50%
|
772
-5%
|
632
-18%
|
760
+20%
|
521
-31%
|
539
+3%
|
504
-7%
|
223
-56%
|
294
+32%
|
269
-9%
|
367
+37%
|
343
-7%
|
442
+29%
|
449
+2%
|
472
+5%
|
717
+52%
|
905
+26%
|
920
+2%
|
900
-2%
|
1 055
+17%
|
955
-10%
|
613
-36%
|
353
-42%
|
(219)
N/A
|
(455)
-108%
|
(659)
-45%
|
(473)
+28%
|
(123)
+74%
|
214
N/A
|
783
+267%
|
935
+19%
|
936
+0%
|
903
-4%
|
561
-38%
|
293
-48%
|
186
-37%
|
107
-42%
|
203
+89%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(263)
|
(315)
|
(306)
|
(322)
|
(311)
|
(248)
|
(151)
|
(127)
|
(154)
|
(157)
|
(173)
|
(315)
|
(357)
|
(346)
|
(352)
|
(190)
|
(125)
|
(122)
|
(115)
|
(102)
|
(90)
|
(86)
|
(69)
|
(69)
|
(76)
|
(89)
|
(140)
|
(184)
|
(235)
|
(272)
|
(301)
|
(350)
|
(330)
|
(299)
|
(258)
|
(220)
|
(254)
|
(290)
|
(385)
|
(435)
|
(447)
|
(472)
|
(421)
|
(359)
|
(317)
|
(277)
|
(243)
|
(285)
|
(283)
|
(299)
|
(347)
|
(346)
|
(380)
|
(387)
|
(393)
|
(359)
|
(468)
|
(464)
|
(495)
|
(538)
|
(459)
|
(462)
|
(391)
|
(375)
|
(300)
|
(325)
|
(376)
|
(421)
|
(484)
|
(436)
|
(414)
|
(346)
|
(309)
|
(311)
|
(257)
|
(315)
|
(342)
|
(384)
|
(399)
|
(325)
|
(290)
|
(240)
|
(241)
|
(242)
|
(251)
|
(270)
|
(253)
|
(233)
|
(192)
|
(147)
|
(145)
|
|
| Other Items |
(3)
|
(14)
|
(31)
|
(31)
|
1
|
1
|
(55)
|
1
|
(16)
|
281
|
349
|
273
|
117
|
105
|
215
|
236
|
166
|
176
|
172
|
185
|
238
|
253
|
299
|
305
|
378
|
322
|
815
|
888
|
664
|
721
|
229
|
173
|
295
|
312
|
305
|
238
|
327
|
367
|
280
|
357
|
(699)
|
(1 106)
|
(1 051)
|
(1 057)
|
(176)
|
48
|
(311)
|
228
|
259
|
410
|
877
|
314
|
557
|
313
|
398
|
468
|
596
|
1 005
|
248
|
712
|
(18)
|
746
|
1 278
|
1 014
|
1 468
|
502
|
767
|
161
|
22
|
98
|
(199)
|
339
|
(643)
|
(1 092)
|
81
|
(80)
|
1 055
|
1 173
|
617
|
910
|
483
|
459
|
(681)
|
(1 086)
|
(1 002)
|
(1 037)
|
162
|
733
|
630
|
582
|
472
|
|
| Cash from Investing Activities |
(266)
N/A
|
(329)
-24%
|
(337)
-2%
|
(353)
-5%
|
(310)
+12%
|
(247)
+20%
|
(206)
+17%
|
(126)
+39%
|
(170)
-35%
|
124
N/A
|
176
+42%
|
(43)
N/A
|
(239)
-463%
|
(241)
-1%
|
(137)
+43%
|
46
N/A
|
41
-12%
|
55
+35%
|
57
+5%
|
84
+46%
|
148
+77%
|
167
+13%
|
231
+38%
|
236
+2%
|
302
+28%
|
233
-23%
|
675
+190%
|
704
+4%
|
430
-39%
|
448
+4%
|
(72)
N/A
|
(177)
-146%
|
(36)
+80%
|
13
N/A
|
47
+265%
|
18
-62%
|
73
+308%
|
77
+6%
|
(105)
N/A
|
(77)
+26%
|
(1 146)
-1 381%
|
(1 578)
-38%
|
(1 473)
+7%
|
(1 417)
+4%
|
(493)
+65%
|
(230)
+53%
|
(553)
-141%
|
(57)
+90%
|
(25)
+56%
|
110
N/A
|
530
+380%
|
(32)
N/A
|
177
N/A
|
(75)
N/A
|
4
N/A
|
109
+2 435%
|
128
+17%
|
542
+323%
|
(248)
N/A
|
174
N/A
|
(477)
N/A
|
285
N/A
|
886
+211%
|
639
-28%
|
1 168
+83%
|
177
-85%
|
392
+122%
|
(260)
N/A
|
(462)
-77%
|
(339)
+27%
|
(613)
-81%
|
(6)
+99%
|
(952)
-14 560%
|
(1 404)
-47%
|
(177)
+87%
|
(395)
-124%
|
713
N/A
|
789
+11%
|
218
-72%
|
585
+168%
|
193
-67%
|
220
+14%
|
(922)
N/A
|
(1 329)
-44%
|
(1 254)
+6%
|
(1 307)
-4%
|
(92)
+93%
|
500
N/A
|
438
-12%
|
435
-1%
|
326
-25%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(970)
|
0
|
0
|
(970)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(184)
|
(250)
|
(241)
|
(61)
|
0
|
30
|
(160)
|
(510)
|
(460)
|
(410)
|
(110)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(6)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
|
| Cash Paid for Dividends |
(78)
|
0
|
(102)
|
(102)
|
(102)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(99)
|
(99)
|
(99)
|
0
|
(106)
|
(106)
|
(106)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(213)
|
(213)
|
(213)
|
0
|
(468)
|
(468)
|
(468)
|
0
|
(314)
|
(314)
|
(314)
|
0
|
(348)
|
(348)
|
(348)
|
0
|
(430)
|
(430)
|
(430)
|
0
|
(253)
|
(253)
|
(253)
|
0
|
(464)
|
(464)
|
(464)
|
0
|
(421)
|
(421)
|
(421)
|
(421)
|
(668)
|
(668)
|
(668)
|
0
|
(360)
|
0
|
(360)
|
0
|
(90)
|
(450)
|
(90)
|
0
|
(311)
|
(311)
|
(311)
|
0
|
(500)
|
(500)
|
(500)
|
0
|
(169)
|
(169)
|
(169)
|
0
|
(81)
|
(81)
|
(81)
|
0
|
(591)
|
(591)
|
(591)
|
0
|
(352)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(5)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(262)
N/A
|
(328)
-25%
|
(343)
-5%
|
(163)
+53%
|
(102)
+37%
|
(72)
+29%
|
(196)
-170%
|
(545)
-179%
|
(495)
+9%
|
(449)
+9%
|
(214)
+52%
|
(104)
+51%
|
(101)
+3%
|
(102)
-1%
|
(109)
-6%
|
(109)
+0%
|
(108)
+1%
|
(108)
+0%
|
(14)
+87%
|
(14)
+1%
|
(14)
+1%
|
(13)
+6%
|
(36)
-180%
|
(36)
N/A
|
(36)
N/A
|
(36)
N/A
|
(214)
-501%
|
(214)
N/A
|
(214)
N/A
|
0
N/A
|
(468)
N/A
|
(468)
N/A
|
(468)
N/A
|
0
N/A
|
(314)
N/A
|
(314)
N/A
|
(314)
N/A
|
0
N/A
|
(348)
N/A
|
(348)
N/A
|
(348)
0%
|
0
N/A
|
(430)
N/A
|
(430)
N/A
|
(430)
+0%
|
0
N/A
|
(253)
N/A
|
(253)
N/A
|
(253)
N/A
|
0
N/A
|
(464)
N/A
|
(464)
N/A
|
(464)
0%
|
0
N/A
|
(421)
N/A
|
(421)
N/A
|
(421)
+0%
|
(421)
0%
|
(668)
-59%
|
(668)
N/A
|
(668)
0%
|
0
N/A
|
(360)
N/A
|
0
N/A
|
(1 330)
N/A
|
0
N/A
|
(1 061)
N/A
|
(1 420)
-34%
|
(90)
+94%
|
(92)
-2%
|
(315)
-241%
|
(317)
-1%
|
(319)
-1%
|
(319)
+0%
|
(508)
-60%
|
(509)
0%
|
(509)
0%
|
(509)
0%
|
(178)
+65%
|
(178)
0%
|
(178)
+0%
|
(178)
+0%
|
(91)
+49%
|
(91)
0%
|
(91)
0%
|
(91)
0%
|
(601)
-559%
|
(601)
0%
|
(601)
0%
|
(601)
0%
|
(363)
+40%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
0
|
9
|
4
|
14
|
9
|
7
|
14
|
7
|
5
|
(2)
|
(2)
|
(3)
|
(1)
|
(0)
|
(2)
|
2
|
(3)
|
0
|
(1)
|
(11)
|
1
|
(2)
|
(1)
|
4
|
|
| Net Change in Cash |
(6)
N/A
|
(45)
-643%
|
(23)
+48%
|
(4)
+81%
|
(63)
-1 320%
|
(2)
+97%
|
(26)
-1 494%
|
59
N/A
|
74
+27%
|
176
+137%
|
212
+21%
|
(36)
N/A
|
(101)
-181%
|
(111)
-11%
|
54
N/A
|
153
+182%
|
246
+61%
|
295
+20%
|
118
-60%
|
166
+41%
|
489
+194%
|
674
+38%
|
779
+15%
|
639
-18%
|
614
-4%
|
566
-8%
|
1 055
+86%
|
1 181
+12%
|
1 076
-9%
|
1 000
-7%
|
95
-91%
|
19
-81%
|
(221)
N/A
|
17
N/A
|
292
+1 628%
|
17
-94%
|
327
+1 848%
|
(32)
N/A
|
(192)
-497%
|
74
N/A
|
(1 141)
N/A
|
(1 695)
-48%
|
(1 519)
+10%
|
(1 784)
-17%
|
(729)
+59%
|
(362)
+50%
|
(560)
-55%
|
183
N/A
|
132
-28%
|
200
+51%
|
452
+127%
|
(31)
N/A
|
255
N/A
|
274
+7%
|
355
+30%
|
319
-10%
|
467
+46%
|
642
+37%
|
(377)
N/A
|
9
N/A
|
(922)
N/A
|
(89)
+90%
|
795
N/A
|
1 006
+26%
|
181
-82%
|
(713)
N/A
|
(222)
+69%
|
(1 209)
-443%
|
175
N/A
|
477
+173%
|
7
-98%
|
586
+7 907%
|
(209)
N/A
|
(754)
-260%
|
(65)
+91%
|
(546)
-736%
|
(16)
+97%
|
(177)
-986%
|
(622)
-253%
|
(67)
+89%
|
(109)
-62%
|
253
N/A
|
(228)
N/A
|
(488)
-114%
|
(408)
+16%
|
(496)
-22%
|
(142)
+71%
|
193
N/A
|
21
-89%
|
(60)
N/A
|
171
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
260
N/A
|
297
+14%
|
351
+18%
|
190
-46%
|
39
-80%
|
70
+80%
|
225
+223%
|
602
+168%
|
585
-3%
|
344
-41%
|
78
-77%
|
(205)
N/A
|
(117)
+43%
|
(114)
+3%
|
(52)
+54%
|
26
N/A
|
188
+629%
|
226
+20%
|
(40)
N/A
|
(6)
+86%
|
265
N/A
|
434
+64%
|
515
+19%
|
369
-28%
|
271
-26%
|
280
+3%
|
454
+62%
|
507
+12%
|
625
+23%
|
493
-21%
|
333
-32%
|
314
-6%
|
(48)
N/A
|
172
N/A
|
301
+75%
|
93
-69%
|
314
+239%
|
(86)
N/A
|
(124)
-45%
|
65
N/A
|
(94)
N/A
|
(241)
-156%
|
(37)
+85%
|
(297)
-699%
|
(123)
+59%
|
21
N/A
|
4
-82%
|
209
+5 389%
|
126
-39%
|
43
-66%
|
39
-10%
|
118
+205%
|
162
+37%
|
424
+162%
|
379
-11%
|
273
-28%
|
292
+7%
|
58
-80%
|
44
-24%
|
(34)
N/A
|
(235)
-592%
|
(167)
+29%
|
(123)
+27%
|
(8)
+94%
|
43
N/A
|
116
+173%
|
74
-37%
|
51
-31%
|
234
+361%
|
468
+100%
|
507
+8%
|
554
+9%
|
746
+35%
|
644
-14%
|
356
-45%
|
38
-89%
|
(561)
N/A
|
(839)
-50%
|
(1 058)
-26%
|
(798)
+25%
|
(414)
+48%
|
(26)
+94%
|
542
N/A
|
693
+28%
|
685
-1%
|
633
-8%
|
307
-51%
|
60
-81%
|
(6)
N/A
|
(40)
-545%
|
58
N/A
|
|