TKS Technologies PCL
SET:TKS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
TKS Technologies PCL
SET:TKS
|
TH |
|
C
|
Clariant AG
SIX:CLN
|
CH |
|
G
|
Guangdong Xinbao Electrical Appliances Holdings Co Ltd
SZSE:002705
|
CN |
Cash Flow Statement
Cash Flow Statement
TKS Technologies PCL
| 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 |
63
|
86
|
82
|
71
|
54
|
59
|
63
|
72
|
72
|
78
|
107
|
97
|
101
|
109
|
122
|
184
|
109
|
290
|
288
|
229
|
135
|
93
|
113
|
109
|
141
|
131
|
97
|
123
|
151
|
181
|
202
|
241
|
238
|
241
|
224
|
208
|
213
|
232
|
232
|
254
|
237
|
301
|
297
|
277
|
274
|
230
|
224
|
233
|
285
|
284
|
318
|
337
|
354
|
354
|
355
|
356
|
350
|
353
|
568
|
546
|
303
|
336
|
212
|
192
|
410
|
323
|
197
|
216
|
231
|
295
|
373
|
1 155
|
1 199
|
1 234
|
1 259
|
728
|
676
|
610
|
540
|
297
|
292
|
308
|
94
|
91
|
(42)
|
(52)
|
105
|
119
|
295
|
|
| Depreciation & Amortization |
56
|
56
|
57
|
59
|
57
|
59
|
62
|
63
|
71
|
75
|
79
|
83
|
87
|
94
|
103
|
112
|
118
|
123
|
125
|
128
|
132
|
137
|
140
|
133
|
123
|
111
|
99
|
95
|
98
|
97
|
96
|
96
|
96
|
97
|
98
|
100
|
100
|
98
|
100
|
104
|
107
|
112
|
111
|
113
|
115
|
115
|
117
|
115
|
112
|
111
|
109
|
105
|
100
|
96
|
92
|
89
|
87
|
85
|
125
|
125
|
349
|
160
|
129
|
147
|
153
|
158
|
172
|
172
|
191
|
192
|
192
|
197
|
172
|
154
|
137
|
124
|
126
|
127
|
128
|
128
|
127
|
126
|
125
|
120
|
114
|
111
|
107
|
105
|
102
|
|
| Other Non-Cash Items |
(1)
|
1
|
16
|
39
|
88
|
107
|
120
|
110
|
99
|
91
|
85
|
102
|
88
|
99
|
91
|
89
|
87
|
113
|
120
|
112
|
125
|
124
|
111
|
85
|
47
|
11
|
(30)
|
(52)
|
(66)
|
(89)
|
(101)
|
(113)
|
(130)
|
(139)
|
(129)
|
(118)
|
(105)
|
(116)
|
(142)
|
(88)
|
(58)
|
(42)
|
55
|
65
|
(53)
|
(69)
|
(126)
|
(225)
|
(129)
|
(114)
|
(139)
|
(131)
|
(173)
|
(197)
|
(225)
|
(233)
|
(249)
|
(267)
|
(454)
|
(431)
|
(411)
|
(386)
|
(252)
|
(230)
|
(207)
|
(199)
|
(124)
|
(146)
|
(174)
|
(189)
|
(195)
|
(996)
|
(1 040)
|
(1 062)
|
(1 112)
|
(532)
|
(450)
|
(406)
|
(337)
|
(112)
|
(131)
|
(117)
|
134
|
158
|
313
|
320
|
138
|
123
|
(67)
|
|
| Cash Taxes Paid |
13
|
12
|
22
|
28
|
29
|
32
|
47
|
51
|
54
|
57
|
55
|
55
|
56
|
57
|
59
|
63
|
66
|
54
|
75
|
89
|
98
|
112
|
66
|
15
|
22
|
19
|
(12)
|
3
|
(15)
|
(42)
|
(11)
|
(11)
|
(11)
|
0
|
1
|
(0)
|
3
|
3
|
3
|
4
|
1
|
(1)
|
3
|
5
|
6
|
8
|
5
|
4
|
4
|
5
|
8
|
9
|
13
|
17
|
16
|
21
|
19
|
16
|
23
|
20
|
25
|
25
|
36
|
57
|
62
|
68
|
51
|
32
|
10
|
2
|
9
|
17
|
34
|
41
|
60
|
44
|
45
|
42
|
112
|
121
|
121
|
122
|
26
|
25
|
23
|
23
|
35
|
38
|
31
|
|
| Cash Interest Paid |
45
|
42
|
40
|
39
|
38
|
39
|
43
|
46
|
52
|
62
|
73
|
92
|
108
|
115
|
120
|
116
|
115
|
108
|
104
|
104
|
111
|
112
|
105
|
91
|
71
|
57
|
48
|
43
|
49
|
43
|
42
|
44
|
35
|
37
|
37
|
36
|
36
|
35
|
34
|
33
|
32
|
31
|
29
|
27
|
25
|
24
|
23
|
22
|
21
|
19
|
18
|
18
|
16
|
14
|
11
|
9
|
7
|
7
|
13
|
19
|
25
|
31
|
30
|
31
|
34
|
34
|
35
|
33
|
33
|
32
|
31
|
31
|
23
|
25
|
25
|
25
|
28
|
25
|
26
|
27
|
28
|
30
|
31
|
31
|
30
|
29
|
27
|
22
|
19
|
|
| Change in Working Capital |
(95)
|
(360)
|
(298)
|
(125)
|
(125)
|
(130)
|
(311)
|
(168)
|
(301)
|
(229)
|
(96)
|
(366)
|
12
|
(76)
|
(299)
|
(373)
|
(394)
|
(658)
|
(474)
|
(486)
|
(495)
|
(353)
|
(484)
|
(326)
|
(366)
|
(244)
|
(47)
|
(39)
|
(56)
|
(13)
|
44
|
(8)
|
(10)
|
(50)
|
(63)
|
5
|
(21)
|
33
|
48
|
(82)
|
(8)
|
(13)
|
(73)
|
71
|
57
|
91
|
112
|
57
|
56
|
15
|
(1)
|
45
|
(83)
|
(70)
|
(0)
|
(78)
|
26
|
5
|
(76)
|
69
|
105
|
6
|
(17)
|
(199)
|
(134)
|
(8)
|
71
|
62
|
60
|
19
|
(126)
|
(50)
|
(183)
|
(179)
|
(20)
|
4
|
48
|
9
|
(136)
|
(155)
|
(153)
|
(139)
|
(66)
|
(16)
|
2
|
(18)
|
2
|
(33)
|
(18)
|
|
| Cash from Operating Activities |
24
N/A
|
(216)
N/A
|
(142)
+34%
|
45
N/A
|
74
+65%
|
94
+27%
|
(66)
N/A
|
77
N/A
|
(59)
N/A
|
15
N/A
|
175
+1 056%
|
(84)
N/A
|
288
N/A
|
226
-21%
|
17
-93%
|
12
-30%
|
(80)
N/A
|
(133)
-67%
|
58
N/A
|
(17)
N/A
|
(103)
-496%
|
0
N/A
|
(119)
N/A
|
1
N/A
|
(56)
N/A
|
9
N/A
|
118
+1 243%
|
127
+7%
|
126
-1%
|
175
+38%
|
241
+38%
|
215
-11%
|
194
-10%
|
149
-23%
|
130
-13%
|
194
+49%
|
187
-4%
|
247
+32%
|
238
-3%
|
189
-21%
|
278
+47%
|
358
+29%
|
389
+9%
|
526
+35%
|
393
-25%
|
367
-7%
|
328
-11%
|
179
-45%
|
324
+81%
|
297
-9%
|
286
-3%
|
356
+24%
|
198
-44%
|
183
-8%
|
221
+21%
|
134
-39%
|
214
+59%
|
175
-18%
|
164
-6%
|
309
+89%
|
346
+12%
|
328
-5%
|
285
-13%
|
123
-57%
|
222
+80%
|
274
+24%
|
316
+15%
|
304
-4%
|
308
+1%
|
317
+3%
|
244
-23%
|
305
+25%
|
149
-51%
|
147
-1%
|
265
+80%
|
324
+22%
|
400
+24%
|
341
-15%
|
195
-43%
|
158
-19%
|
135
-14%
|
177
+31%
|
287
+62%
|
354
+23%
|
386
+9%
|
361
-7%
|
352
-3%
|
313
-11%
|
312
0%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(59)
|
(42)
|
(41)
|
(45)
|
(85)
|
(120)
|
(160)
|
(261)
|
(245)
|
(272)
|
(426)
|
(401)
|
(439)
|
(441)
|
(285)
|
(220)
|
(223)
|
(186)
|
(187)
|
(187)
|
(120)
|
(99)
|
(54)
|
(45)
|
(35)
|
(26)
|
(19)
|
(13)
|
(26)
|
(27)
|
(47)
|
(74)
|
(93)
|
(93)
|
(79)
|
(70)
|
(62)
|
(119)
|
(144)
|
(142)
|
(148)
|
(127)
|
(121)
|
(118)
|
(107)
|
(79)
|
(60)
|
(45)
|
(33)
|
(24)
|
(22)
|
(16)
|
(17)
|
(21)
|
(55)
|
(72)
|
(75)
|
(111)
|
(297)
|
(291)
|
(339)
|
(318)
|
(116)
|
(119)
|
(95)
|
(106)
|
(92)
|
(87)
|
(57)
|
(42)
|
(49)
|
(54)
|
(78)
|
(78)
|
(83)
|
(112)
|
(97)
|
(155)
|
(101)
|
(68)
|
(57)
|
6
|
(53)
|
(55)
|
(53)
|
(49)
|
(32)
|
(29)
|
(60)
|
|
| Other Items |
(23)
|
(79)
|
(44)
|
(105)
|
(60)
|
(3)
|
(63)
|
37
|
30
|
27
|
39
|
26
|
20
|
21
|
34
|
26
|
7
|
16
|
6
|
11
|
(6)
|
(4)
|
7
|
(119)
|
(66)
|
(111)
|
(85)
|
66
|
58
|
93
|
72
|
78
|
60
|
61
|
109
|
76
|
76
|
77
|
106
|
104
|
10
|
8
|
(23)
|
(21)
|
74
|
85
|
70
|
94
|
95
|
84
|
86
|
127
|
127
|
126
|
154
|
146
|
146
|
(787)
|
(816)
|
(813)
|
(813)
|
90
|
256
|
243
|
(37)
|
(3)
|
(125)
|
(99)
|
183
|
165
|
162
|
56
|
(243)
|
(327)
|
(234)
|
(139)
|
153
|
253
|
169
|
148
|
114
|
125
|
119
|
118
|
156
|
120
|
180
|
182
|
176
|
|
| Cash from Investing Activities |
(82)
N/A
|
(120)
-47%
|
(85)
+29%
|
(150)
-76%
|
(145)
+3%
|
(122)
+15%
|
(223)
-82%
|
(224)
0%
|
(215)
+4%
|
(245)
-14%
|
(387)
-58%
|
(374)
+3%
|
(419)
-12%
|
(420)
0%
|
(250)
+40%
|
(193)
+23%
|
(216)
-12%
|
(170)
+21%
|
(182)
-7%
|
(176)
+3%
|
(126)
+28%
|
(103)
+19%
|
(48)
+53%
|
(165)
-244%
|
(101)
+39%
|
(137)
-36%
|
(104)
+24%
|
53
N/A
|
32
-39%
|
66
+106%
|
24
-63%
|
4
-84%
|
(33)
N/A
|
(32)
+2%
|
30
N/A
|
7
-78%
|
14
+115%
|
(43)
N/A
|
(38)
+12%
|
(38)
-1%
|
(138)
-264%
|
(119)
+14%
|
(144)
-21%
|
(139)
+3%
|
(33)
+76%
|
6
N/A
|
11
+88%
|
49
+358%
|
62
+27%
|
61
-3%
|
65
+7%
|
111
+72%
|
110
-1%
|
105
-4%
|
99
-6%
|
74
-26%
|
71
-4%
|
(899)
N/A
|
(1 113)
-24%
|
(1 104)
+1%
|
(1 152)
-4%
|
(228)
+80%
|
140
N/A
|
123
-12%
|
(132)
N/A
|
(110)
+17%
|
(216)
-97%
|
(186)
+14%
|
126
N/A
|
123
-2%
|
113
-8%
|
2
-98%
|
(321)
N/A
|
(405)
-26%
|
(317)
+22%
|
(250)
+21%
|
56
N/A
|
99
+76%
|
69
-31%
|
80
+17%
|
57
-28%
|
131
+127%
|
66
-50%
|
63
-4%
|
103
+64%
|
72
-30%
|
149
+107%
|
153
+3%
|
116
-24%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
143
|
0
|
143
|
143
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
476
|
400
|
391
|
389
|
(90)
|
(9)
|
(5)
|
(3)
|
0
|
(5)
|
0
|
17
|
60
|
104
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
600
|
600
|
0
|
600
|
0
|
(600)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(62)
|
(81)
|
(81)
|
0
|
(18)
|
0
|
(46)
|
|
| Net Issuance of Debt |
(76)
|
115
|
143
|
(65)
|
116
|
134
|
224
|
233
|
292
|
254
|
206
|
453
|
174
|
229
|
336
|
295
|
446
|
491
|
(8)
|
97
|
228
|
(115)
|
304
|
82
|
(68)
|
85
|
(122)
|
(88)
|
(102)
|
(119)
|
(101)
|
(103)
|
(72)
|
(33)
|
(82)
|
(85)
|
(89)
|
(112)
|
(93)
|
(47)
|
22
|
(85)
|
(59)
|
(122)
|
(188)
|
(96)
|
(95)
|
(75)
|
(74)
|
(71)
|
(70)
|
(70)
|
(231)
|
(278)
|
(203)
|
(177)
|
(73)
|
339
|
611
|
481
|
506
|
216
|
(173)
|
67
|
266
|
150
|
249
|
138
|
(126)
|
(162)
|
(186)
|
(161)
|
280
|
426
|
331
|
195
|
(129)
|
(130)
|
(56)
|
14
|
(30)
|
(56)
|
(72)
|
(109)
|
(184)
|
(223)
|
(237)
|
(156)
|
(163)
|
|
| Cash Paid for Dividends |
(21)
|
0
|
(50)
|
(50)
|
(50)
|
0
|
(37)
|
(37)
|
(37)
|
0
|
(45)
|
(45)
|
(45)
|
(45)
|
(50)
|
(50)
|
(74)
|
(139)
|
(50)
|
(50)
|
(50)
|
15
|
(49)
|
(49)
|
(23)
|
0
|
(23)
|
(42)
|
(42)
|
0
|
(77)
|
(83)
|
(83)
|
0
|
(104)
|
(104)
|
(104)
|
0
|
(87)
|
(92)
|
(92)
|
0
|
(149)
|
(168)
|
(168)
|
0
|
(180)
|
(167)
|
(167)
|
0
|
(180)
|
(198)
|
(198)
|
0
|
(234)
|
(234)
|
(234)
|
0
|
(241)
|
(0)
|
(263)
|
0
|
32
|
(248)
|
(248)
|
0
|
(277)
|
(212)
|
(213)
|
(213)
|
(120)
|
(139)
|
(139)
|
(139)
|
(185)
|
(200)
|
(200)
|
(200)
|
(214)
|
(193)
|
(193)
|
(193)
|
(127)
|
(146)
|
(146)
|
(146)
|
(223)
|
(213)
|
(213)
|
|
| Other |
20
|
100
|
0
|
160
|
70
|
59
|
71
|
(10)
|
0
|
15
|
0
|
0
|
19
|
0
|
19
|
19
|
(9)
|
0
|
(165)
|
(165)
|
(165)
|
0
|
(48)
|
(54)
|
(48)
|
0
|
0
|
(26)
|
0
|
(56)
|
(66)
|
(44)
|
(35)
|
(37)
|
(37)
|
(36)
|
(36)
|
(35)
|
(34)
|
(33)
|
(32)
|
(31)
|
(29)
|
(27)
|
(25)
|
(24)
|
(23)
|
(22)
|
(21)
|
(19)
|
(18)
|
(18)
|
(16)
|
(14)
|
(11)
|
(9)
|
(7)
|
(10)
|
(29)
|
(36)
|
(42)
|
(44)
|
(30)
|
(47)
|
(51)
|
(51)
|
(53)
|
(35)
|
(34)
|
(33)
|
(31)
|
(31)
|
(23)
|
(25)
|
(25)
|
(25)
|
(28)
|
(25)
|
(26)
|
(27)
|
(28)
|
(30)
|
(52)
|
(53)
|
(51)
|
(50)
|
(46)
|
(42)
|
(38)
|
|
| Cash from Financing Activities |
66
N/A
|
316
+382%
|
257
-19%
|
109
-58%
|
138
+27%
|
65
-53%
|
258
+300%
|
188
-27%
|
256
+36%
|
232
-9%
|
164
-29%
|
412
+151%
|
148
-64%
|
203
+37%
|
305
+50%
|
264
-14%
|
362
+37%
|
352
-3%
|
254
-28%
|
282
+11%
|
404
+43%
|
124
-69%
|
118
-5%
|
(29)
N/A
|
(144)
-401%
|
11
N/A
|
(145)
N/A
|
(162)
-11%
|
(144)
+11%
|
(199)
-39%
|
(184)
+8%
|
(125)
+32%
|
(86)
+32%
|
(66)
+23%
|
(178)
-171%
|
(225)
-26%
|
(229)
-2%
|
(252)
-10%
|
(214)
+15%
|
(172)
+20%
|
(102)
+41%
|
(208)
-105%
|
(236)
-14%
|
(318)
-35%
|
(382)
-20%
|
(288)
+25%
|
(298)
-3%
|
(264)
+12%
|
(261)
+1%
|
(257)
+2%
|
(269)
-5%
|
(285)
-6%
|
(445)
-56%
|
(490)
-10%
|
(447)
+9%
|
(420)
+6%
|
(313)
+25%
|
695
N/A
|
940
+35%
|
782
-17%
|
802
+3%
|
(91)
N/A
|
(433)
-375%
|
(228)
+47%
|
(32)
+86%
|
(149)
-359%
|
(81)
+46%
|
(109)
-34%
|
(373)
-243%
|
(409)
-10%
|
(337)
+18%
|
(331)
+2%
|
118
N/A
|
262
+122%
|
121
-54%
|
(29)
N/A
|
(357)
-1 114%
|
(355)
+1%
|
(296)
+17%
|
(207)
+30%
|
(252)
-22%
|
(279)
-11%
|
(314)
-12%
|
(388)
-24%
|
(462)
-19%
|
(499)
-8%
|
(524)
-5%
|
(411)
+22%
|
(461)
-12%
|
|
| 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)
|
0
|
(0)
|
0
|
1
|
1
|
2
|
1
|
0
|
(0)
|
(0)
|
1
|
3
|
4
|
3
|
2
|
(0)
|
(1)
|
(1)
|
(4)
|
0
|
(4)
|
(5)
|
(2)
|
(2)
|
|
| Net Change in Cash |
8
N/A
|
(21)
N/A
|
30
N/A
|
4
-88%
|
67
+1 826%
|
36
-46%
|
(31)
N/A
|
41
N/A
|
(18)
N/A
|
2
N/A
|
(49)
N/A
|
(47)
+4%
|
17
N/A
|
9
-45%
|
72
+694%
|
82
+15%
|
67
-19%
|
49
-26%
|
130
+166%
|
89
-32%
|
175
+97%
|
21
-88%
|
(50)
N/A
|
(193)
-289%
|
(301)
-56%
|
(118)
+61%
|
(131)
-11%
|
18
N/A
|
15
-19%
|
42
+184%
|
81
+94%
|
94
+15%
|
76
-19%
|
52
-32%
|
(18)
N/A
|
(24)
-37%
|
(28)
-15%
|
(47)
-69%
|
(13)
+72%
|
(21)
-58%
|
38
N/A
|
31
-20%
|
9
-70%
|
69
+644%
|
(22)
N/A
|
85
N/A
|
40
-52%
|
(36)
N/A
|
125
N/A
|
100
-20%
|
82
-18%
|
182
+121%
|
(137)
N/A
|
(202)
-47%
|
(127)
+37%
|
(211)
-67%
|
(29)
+86%
|
(29)
+1%
|
(9)
+68%
|
(13)
-37%
|
(4)
+71%
|
9
N/A
|
(9)
N/A
|
18
N/A
|
57
+213%
|
15
-73%
|
18
+18%
|
9
-50%
|
62
+582%
|
32
-48%
|
22
-33%
|
(22)
N/A
|
(54)
-145%
|
5
N/A
|
68
+1 403%
|
45
-34%
|
103
+128%
|
89
-13%
|
(29)
N/A
|
33
N/A
|
(59)
N/A
|
28
N/A
|
38
+35%
|
25
-35%
|
27
+9%
|
(71)
N/A
|
(29)
+60%
|
54
N/A
|
(35)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(35)
N/A
|
(258)
-641%
|
(183)
+29%
|
(0)
+100%
|
(11)
-2 600%
|
(25)
-135%
|
(226)
-789%
|
(184)
+19%
|
(304)
-66%
|
(256)
+16%
|
(252)
+2%
|
(485)
-93%
|
(152)
+69%
|
(215)
-41%
|
(268)
-25%
|
(208)
+22%
|
(303)
-45%
|
(319)
-5%
|
(129)
+59%
|
(204)
-58%
|
(223)
-9%
|
(99)
+56%
|
(174)
-76%
|
(45)
+74%
|
(91)
-104%
|
(17)
+81%
|
99
N/A
|
114
+15%
|
100
-12%
|
148
+48%
|
193
+31%
|
141
-27%
|
102
-28%
|
56
-45%
|
52
-8%
|
124
+142%
|
125
+0%
|
128
+2%
|
95
-26%
|
47
-51%
|
130
+176%
|
231
+78%
|
268
+16%
|
408
+52%
|
286
-30%
|
288
+1%
|
268
-7%
|
134
-50%
|
291
+118%
|
273
-6%
|
265
-3%
|
340
+28%
|
181
-47%
|
162
-10%
|
167
+3%
|
63
-62%
|
139
+121%
|
64
-54%
|
(134)
N/A
|
18
N/A
|
7
-59%
|
10
+42%
|
168
+1 538%
|
4
-98%
|
126
+3 268%
|
168
+33%
|
224
+34%
|
217
-3%
|
251
+16%
|
275
+9%
|
194
-29%
|
251
+29%
|
71
-72%
|
69
-2%
|
182
+162%
|
212
+17%
|
303
+43%
|
186
-38%
|
95
-49%
|
90
-5%
|
78
-12%
|
184
+134%
|
234
+28%
|
299
+28%
|
333
+11%
|
312
-6%
|
320
+3%
|
284
-11%
|
252
-11%
|
|