Preecha Group PCL
SET:PRECHA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Preecha Group PCL
SET:PRECHA
|
TH |
|
Tat Hong Equipment Service Co Ltd
HKEX:2153
|
CN |
|
Radius Gold Inc
XTSX:RDU
|
CA |
|
A
|
Asia Sermkij Leasing PCL
SET:ASK
|
TH |
|
Black Spruce Exploration Inc
XTSX:BARK
|
CA |
Cash Flow Statement
Cash Flow Statement
Preecha Group PCL
| Dec-2002 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
52
|
56
|
84
|
18
|
161
|
211
|
250
|
293
|
338
|
323
|
304
|
407
|
82
|
93
|
91
|
(29)
|
4
|
(16)
|
(14)
|
(38)
|
(84)
|
(85)
|
(98)
|
(74)
|
(18)
|
(16)
|
124
|
199
|
186
|
309
|
188
|
107
|
64
|
0
|
(14)
|
(4)
|
76
|
94
|
97
|
91
|
23
|
21
|
20
|
23
|
4
|
(11)
|
(15)
|
(19)
|
(11)
|
(8)
|
(2)
|
1
|
(5)
|
(10)
|
(22)
|
(24)
|
(25)
|
(24)
|
(24)
|
(27)
|
(43)
|
(42)
|
(33)
|
(32)
|
(19)
|
(17)
|
(23)
|
(27)
|
(25)
|
(27)
|
(22)
|
(22)
|
(18)
|
(15)
|
(36)
|
(38)
|
(44)
|
(49)
|
(33)
|
(31)
|
(23)
|
(7)
|
(3)
|
5
|
1
|
(13)
|
(17)
|
(28)
|
(46)
|
(49)
|
(49)
|
(49)
|
(83)
|
|
| Depreciation & Amortization |
22
|
20
|
19
|
19
|
15
|
15
|
14
|
11
|
9
|
8
|
8
|
9
|
8
|
7
|
6
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
6
|
5
|
4
|
3
|
5
|
7
|
9
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
11
|
9
|
7
|
5
|
5
|
5
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(186)
|
(173)
|
(173)
|
(114)
|
(255)
|
(285)
|
(305)
|
(319)
|
(347)
|
(330)
|
(315)
|
(406)
|
(74)
|
(79)
|
(71)
|
29
|
(8)
|
(1)
|
(15)
|
(4)
|
19
|
56
|
77
|
76
|
38
|
41
|
44
|
44
|
100
|
36
|
30
|
28
|
20
|
19
|
16
|
13
|
11
|
11
|
10
|
10
|
11
|
4
|
3
|
(3)
|
(7)
|
(4)
|
(4)
|
6
|
8
|
9
|
7
|
2
|
(3)
|
(4)
|
(1)
|
(2)
|
2
|
1
|
(1)
|
(1)
|
15
|
15
|
15
|
15
|
3
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
3
|
3
|
20
|
20
|
20
|
20
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
13
|
14
|
14
|
17
|
55
|
|
| Cash Taxes Paid |
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
6
|
5
|
5
|
4
|
11
|
11
|
11
|
9
|
0
|
4
|
3
|
6
|
7
|
7
|
8
|
9
|
5
|
5
|
8
|
28
|
30
|
26
|
51
|
40
|
37
|
40
|
18
|
13
|
15
|
16
|
20
|
26
|
25
|
25
|
20
|
10
|
9
|
8
|
3
|
2
|
5
|
5
|
8
|
7
|
4
|
3
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
0
|
2
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
|
| Cash Interest Paid |
33
|
40
|
45
|
42
|
42
|
40
|
39
|
57
|
22
|
20
|
20
|
60
|
3
|
1
|
(2)
|
(52)
|
19
|
20
|
28
|
27
|
38
|
48
|
53
|
56
|
59
|
62
|
61
|
59
|
51
|
41
|
31
|
24
|
18
|
16
|
15
|
16
|
17
|
15
|
13
|
11
|
10
|
10
|
10
|
9
|
14
|
15
|
16
|
17
|
12
|
11
|
9
|
5
|
5
|
4
|
3
|
5
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
8
|
10
|
12
|
14
|
|
| Change in Working Capital |
203
|
173
|
200
|
173
|
139
|
148
|
94
|
157
|
43
|
29
|
7
|
53
|
139
|
159
|
136
|
(21)
|
(16)
|
7
|
(75)
|
(177)
|
(58)
|
(132)
|
22
|
175
|
24
|
(94)
|
18
|
94
|
174
|
347
|
216
|
154
|
131
|
54
|
8
|
(29)
|
123
|
184
|
133
|
(34)
|
(49)
|
(90)
|
1
|
178
|
28
|
(6)
|
(31)
|
(41)
|
(10)
|
6
|
23
|
70
|
73
|
73
|
41
|
3
|
25
|
28
|
46
|
65
|
30
|
38
|
40
|
42
|
36
|
34
|
33
|
13
|
15
|
11
|
5
|
1
|
14
|
20
|
28
|
38
|
(28)
|
(38)
|
(52)
|
(58)
|
47
|
36
|
46
|
68
|
(67)
|
(72)
|
(92)
|
(148)
|
(100)
|
(98)
|
(85)
|
(57)
|
(22)
|
|
| Cash from Operating Activities |
91
N/A
|
76
-17%
|
130
+72%
|
96
-26%
|
60
-38%
|
89
+49%
|
53
-41%
|
142
+168%
|
43
-70%
|
29
-32%
|
4
-87%
|
64
+1 630%
|
156
+143%
|
181
+16%
|
163
-10%
|
(17)
N/A
|
(16)
+6%
|
(5)
+69%
|
(98)
-1 944%
|
(214)
-118%
|
(116)
+46%
|
(153)
-32%
|
7
N/A
|
183
+2 411%
|
49
-73%
|
(65)
N/A
|
190
N/A
|
342
+80%
|
467
+37%
|
701
+50%
|
446
-36%
|
300
-33%
|
226
-25%
|
86
-62%
|
22
-74%
|
(7)
N/A
|
222
N/A
|
302
+36%
|
252
-17%
|
79
-69%
|
(3)
N/A
|
(54)
-1 748%
|
36
N/A
|
210
+487%
|
37
-82%
|
(9)
N/A
|
(37)
-307%
|
(42)
-14%
|
(1)
+99%
|
19
N/A
|
40
+116%
|
85
+112%
|
77
-9%
|
70
-9%
|
30
-57%
|
(12)
N/A
|
13
N/A
|
17
+29%
|
32
+92%
|
48
+52%
|
13
-72%
|
22
+66%
|
33
+48%
|
37
+13%
|
31
-16%
|
30
-2%
|
23
-23%
|
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(4)
-29%
|
(7)
-85%
|
12
N/A
|
21
+82%
|
24
+15%
|
32
+32%
|
(39)
N/A
|
(55)
-41%
|
(70)
-27%
|
(74)
-6%
|
38
N/A
|
43
+14%
|
59
+36%
|
87
+49%
|
(53)
N/A
|
(74)
-38%
|
(101)
-37%
|
(170)
-68%
|
(129)
+24%
|
(129)
+0%
|
(116)
+10%
|
(85)
+27%
|
(46)
+46%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(2)
|
(5)
|
(5)
|
(2)
|
(3)
|
(1)
|
(9)
|
(4)
|
(6)
|
(9)
|
(2)
|
(1)
|
1
|
4
|
6
|
(1)
|
(6)
|
(56)
|
(6)
|
(55)
|
(1)
|
47
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
2
|
4
|
3
|
2
|
10
|
10
|
10
|
12
|
117
|
114
|
133
|
131
|
19
|
19
|
0
|
0
|
(1)
|
0
|
0
|
(49)
|
(48)
|
(48)
|
(47)
|
2
|
1
|
1
|
1
|
7
|
7
|
6
|
6
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(100)
|
(101)
|
0
|
(151)
|
100
|
(54)
|
(155)
|
(4)
|
(126)
|
47
|
67
|
81
|
52
|
56
|
35
|
21
|
22
|
(3)
|
6
|
4
|
5
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(42)
|
(42)
|
(42)
|
(43)
|
(2)
|
(2)
|
(1)
|
2
|
3
|
3
|
2
|
(0)
|
51
|
66
|
76
|
86
|
35
|
(35)
|
(45)
|
(55)
|
(13)
|
42
|
60
|
64
|
21
|
21
|
3
|
0
|
(2)
|
|
| Cash from Investing Activities |
(1)
N/A
|
2
N/A
|
(2)
N/A
|
(3)
-42%
|
7
N/A
|
8
+3%
|
10
+26%
|
3
-66%
|
112
+3 306%
|
108
-4%
|
124
+15%
|
129
+3%
|
18
-86%
|
20
+9%
|
5
-77%
|
7
+40%
|
(2)
N/A
|
(6)
-195%
|
(56)
-893%
|
(55)
+1%
|
(103)
-87%
|
(49)
+52%
|
(0)
+99%
|
0
N/A
|
(1)
N/A
|
(0)
+78%
|
1
N/A
|
7
+644%
|
5
-28%
|
4
-15%
|
4
-7%
|
(2)
N/A
|
(1)
+70%
|
(4)
-400%
|
(2)
+31%
|
(4)
-50%
|
(3)
+6%
|
(100)
-2 853%
|
(101)
-1%
|
(0)
+100%
|
(152)
-37 800%
|
99
N/A
|
(55)
N/A
|
(156)
-186%
|
(5)
+97%
|
(127)
-2 542%
|
46
N/A
|
66
+43%
|
81
+22%
|
51
-36%
|
55
+7%
|
35
-36%
|
21
-40%
|
22
+2%
|
(4)
N/A
|
5
N/A
|
3
-36%
|
3
-5%
|
5
+71%
|
(2)
N/A
|
(1)
+47%
|
(1)
-3%
|
(1)
+25%
|
(1)
-11%
|
(42)
-4 091%
|
(42)
0%
|
(42)
0%
|
(43)
-2%
|
(2)
+95%
|
(2)
+4%
|
(1)
+32%
|
2
N/A
|
3
+15%
|
3
+1%
|
2
-19%
|
(0)
N/A
|
50
N/A
|
65
+30%
|
75
+15%
|
85
+13%
|
35
-59%
|
(35)
N/A
|
(45)
-29%
|
(56)
-22%
|
(13)
+77%
|
42
N/A
|
60
+43%
|
64
+6%
|
21
-67%
|
21
+1%
|
3
-85%
|
(0)
N/A
|
(2)
-970%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(81)
|
(77)
|
(124)
|
(93)
|
(70)
|
(82)
|
(32)
|
(143)
|
(191)
|
(196)
|
(210)
|
(222)
|
(189)
|
(203)
|
(163)
|
(0)
|
21
|
25
|
209
|
288
|
224
|
251
|
4
|
(108)
|
12
|
135
|
(115)
|
(250)
|
(367)
|
(584)
|
(338)
|
(236)
|
(131)
|
(43)
|
(1)
|
20
|
(111)
|
(116)
|
(114)
|
(19)
|
74
|
84
|
83
|
(18)
|
(23)
|
(29)
|
(15)
|
(29)
|
(70)
|
(78)
|
(105)
|
(102)
|
(55)
|
(38)
|
(23)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(6)
|
(6)
|
(6)
|
(9)
|
(13)
|
(14)
|
(16)
|
(13)
|
(9)
|
(5)
|
(1)
|
(1)
|
(1)
|
40
|
40
|
40
|
59
|
65
|
88
|
105
|
102
|
66
|
|
| 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
|
(40)
|
(40)
|
(40)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(17)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(15)
|
(26)
|
0
|
(48)
|
(53)
|
(56)
|
(59)
|
(62)
|
(61)
|
(59)
|
(51)
|
(41)
|
(31)
|
(24)
|
(18)
|
(16)
|
(15)
|
(16)
|
(17)
|
(15)
|
(13)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(14)
|
(15)
|
(16)
|
(17)
|
(12)
|
(11)
|
(9)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(12)
|
(14)
|
|
| Cash from Financing Activities |
(81)
N/A
|
(77)
+5%
|
(124)
-60%
|
(93)
+25%
|
(70)
+25%
|
(82)
-18%
|
(32)
+61%
|
(143)
-344%
|
(139)
+3%
|
(144)
-3%
|
(157)
-10%
|
(170)
-8%
|
(189)
-12%
|
(203)
-7%
|
(163)
+20%
|
(0)
+100%
|
21
N/A
|
20
-3%
|
194
+854%
|
262
+35%
|
224
-14%
|
202
-10%
|
(49)
N/A
|
(164)
-237%
|
(47)
+71%
|
74
N/A
|
(176)
N/A
|
(309)
-75%
|
(418)
-36%
|
(624)
-49%
|
(409)
+34%
|
(300)
+27%
|
(189)
+37%
|
(99)
+48%
|
(33)
+66%
|
(12)
+63%
|
(144)
-1 071%
|
(148)
-3%
|
(144)
+3%
|
(47)
+68%
|
47
N/A
|
57
+21%
|
57
-1%
|
(44)
N/A
|
(54)
-21%
|
(61)
-14%
|
(48)
+21%
|
(63)
-30%
|
(98)
-56%
|
(105)
-7%
|
(114)
-8%
|
(108)
+6%
|
(60)
+44%
|
(42)
+30%
|
(26)
+37%
|
(15)
+44%
|
(14)
+9%
|
(14)
0%
|
(14)
+1%
|
(13)
+3%
|
(13)
+1%
|
(13)
+2%
|
(13)
+2%
|
(13)
N/A
|
(12)
+2%
|
(12)
+1%
|
(12)
+3%
|
(12)
+0%
|
(12)
+2%
|
(12)
-4%
|
(10)
+14%
|
(8)
+20%
|
(9)
-10%
|
(9)
0%
|
(12)
-37%
|
(16)
-32%
|
(18)
-8%
|
(19)
-10%
|
(16)
+19%
|
(12)
+25%
|
(8)
+34%
|
(3)
+55%
|
(3)
+0%
|
(3)
N/A
|
38
N/A
|
37
-2%
|
36
-2%
|
54
+49%
|
58
+8%
|
80
+38%
|
96
+19%
|
90
-6%
|
52
-43%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
9
N/A
|
0
-99%
|
5
+4 400%
|
0
-98%
|
(2)
N/A
|
14
N/A
|
30
+114%
|
2
-92%
|
17
+617%
|
(6)
N/A
|
(30)
-384%
|
23
N/A
|
(15)
N/A
|
(1)
+92%
|
4
N/A
|
(10)
N/A
|
4
N/A
|
10
+175%
|
40
+303%
|
(6)
N/A
|
6
N/A
|
(1)
N/A
|
(42)
-6 817%
|
20
N/A
|
2
-93%
|
9
+480%
|
15
+69%
|
40
+171%
|
54
+34%
|
81
+51%
|
41
-50%
|
(2)
N/A
|
36
N/A
|
(17)
N/A
|
(14)
+19%
|
(23)
-67%
|
75
N/A
|
54
-28%
|
7
-87%
|
32
+357%
|
(107)
N/A
|
103
N/A
|
38
-63%
|
10
-74%
|
(21)
N/A
|
(197)
-831%
|
(39)
+80%
|
(39)
+1%
|
(18)
+54%
|
(35)
-96%
|
(19)
+47%
|
12
N/A
|
38
+211%
|
50
+31%
|
0
-99%
|
(21)
N/A
|
2
N/A
|
6
+142%
|
23
+290%
|
33
+40%
|
(1)
N/A
|
8
N/A
|
19
+134%
|
23
+21%
|
(24)
N/A
|
(24)
-2%
|
(31)
-29%
|
(56)
-79%
|
(13)
+77%
|
(17)
-32%
|
(16)
+9%
|
(13)
+17%
|
5
N/A
|
15
+181%
|
14
-5%
|
15
+8%
|
(6)
N/A
|
(9)
-41%
|
(10)
-14%
|
(0)
+99%
|
65
N/A
|
5
-93%
|
10
+115%
|
28
+190%
|
(29)
N/A
|
5
N/A
|
(5)
N/A
|
(52)
-957%
|
(50)
+5%
|
(27)
+45%
|
(17)
+38%
|
5
N/A
|
4
-26%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
88
N/A
|
73
-17%
|
125
+71%
|
91
-27%
|
58
-36%
|
87
+50%
|
52
-39%
|
133
+153%
|
39
-71%
|
23
-39%
|
(5)
N/A
|
62
N/A
|
155
+150%
|
182
+18%
|
167
-8%
|
(10)
N/A
|
(17)
-63%
|
(10)
+37%
|
(154)
-1 378%
|
(219)
-43%
|
(171)
+22%
|
(155)
+9%
|
54
N/A
|
182
+234%
|
47
-74%
|
(67)
N/A
|
190
N/A
|
341
+80%
|
465
+36%
|
699
+50%
|
444
-37%
|
298
-33%
|
225
-24%
|
82
-64%
|
19
-77%
|
(10)
N/A
|
219
N/A
|
302
+38%
|
252
-17%
|
79
-69%
|
(3)
N/A
|
(54)
-1 536%
|
36
N/A
|
209
+490%
|
37
-82%
|
(10)
N/A
|
(38)
-281%
|
(43)
-15%
|
(1)
+97%
|
18
N/A
|
40
+119%
|
85
+114%
|
77
-9%
|
70
-9%
|
30
-57%
|
(12)
N/A
|
12
N/A
|
15
+30%
|
30
+101%
|
47
+56%
|
13
-72%
|
22
+69%
|
32
+47%
|
36
+13%
|
30
-16%
|
30
-2%
|
23
-24%
|
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(4)
-25%
|
(7)
-82%
|
12
N/A
|
21
+82%
|
24
+15%
|
32
+33%
|
(39)
N/A
|
(55)
-41%
|
(70)
-27%
|
(74)
-6%
|
38
N/A
|
43
+13%
|
58
+36%
|
87
+49%
|
(54)
N/A
|
(74)
-38%
|
(101)
-37%
|
(170)
-68%
|
(129)
+24%
|
(129)
+0%
|
(116)
+10%
|
(85)
+27%
|
(46)
+46%
|
|