ABC SA
SGO:ABC
Cash Flow Statement
Cash Flow Statement
ABC SA
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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
|
1 070
|
0
|
1 201
|
4 649
|
8 222
|
0
|
8 314
|
0
|
(100)
|
0
|
(502)
|
0
|
(402)
|
(3 935)
|
(402)
|
(662)
|
1 617
|
1 070
|
1 128
|
1 724
|
0
|
0
|
12 082
|
11 746
|
0
|
0
|
0
|
2 948
|
2 948
|
0
|
4 977
|
33 186
|
33 186
|
33 186
|
31 836
|
0
|
679
|
0
|
(679)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
710
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(84)
|
(372)
|
(534)
|
0
|
(2 223)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(965)
|
(1 056)
|
(1 459)
|
(1 378)
|
(503)
|
(412)
|
(9)
|
(90)
|
0
|
0
|
0
|
|
| Change in Working Capital |
(6 987)
|
4 814
|
2 287
|
(4 131)
|
(1 099)
|
(5 545)
|
(9 299)
|
3 482
|
402
|
(5 053)
|
(12 363)
|
(29 710)
|
(15 467)
|
2 999
|
1 335
|
(3 247)
|
(26 526)
|
(41 043)
|
(46 758)
|
(42 547)
|
(52 090)
|
(70 854)
|
(68 800)
|
(68 026)
|
(85 791)
|
(92 449)
|
(133 915)
|
(44 467)
|
(146 863)
|
(174 307)
|
(149 924)
|
(157 231)
|
(186 178)
|
(67 708)
|
(53 729)
|
(42 254)
|
(68 390)
|
(123 692)
|
(113 389)
|
(107 504)
|
(113 204)
|
(109 160)
|
(166 741)
|
(169 321)
|
(161 263)
|
(168 805)
|
(123 474)
|
(125 141)
|
(138 182)
|
(146 210)
|
(126 504)
|
(124 520)
|
(142 960)
|
(141 361)
|
(172 400)
|
(174 112)
|
(179 784)
|
(188 481)
|
(228 450)
|
(247 141)
|
(239 627)
|
(247 897)
|
(220 993)
|
(222 962)
|
(220 052)
|
(216 486)
|
(180 360)
|
(176 414)
|
(152 447)
|
(122 828)
|
(129 207)
|
(114 779)
|
(108 843)
|
(130 423)
|
(143 789)
|
(165 864)
|
(199 156)
|
(211 397)
|
(217 436)
|
(202 625)
|
(192 149)
|
(169 847)
|
(157 837)
|
(184 553)
|
(229 825)
|
(306 658)
|
(380 081)
|
(422 827)
|
(376 295)
|
|
| Cash from Operating Activities |
(6 987)
N/A
|
4 814
N/A
|
2 287
-52%
|
(4 131)
N/A
|
(1 099)
+73%
|
(5 545)
-405%
|
(9 299)
-68%
|
3 482
N/A
|
402
-88%
|
(5 053)
N/A
|
(12 363)
-145%
|
(29 710)
-140%
|
(15 467)
+48%
|
2 999
N/A
|
1 335
-55%
|
(3 247)
N/A
|
(26 526)
-717%
|
(41 043)
-55%
|
(46 758)
-14%
|
(42 547)
+9%
|
(52 090)
-22%
|
(70 854)
-36%
|
(68 800)
+3%
|
(68 026)
+1%
|
(58 621)
+14%
|
(54 834)
+6%
|
(53 221)
+3%
|
(44 467)
+16%
|
(34 023)
+23%
|
(3 301)
+90%
|
8 608
N/A
|
(39 988)
N/A
|
(22 618)
+43%
|
(43 492)
-92%
|
1 575
N/A
|
(16 628)
N/A
|
(17 614)
-6%
|
164
N/A
|
(7 833)
N/A
|
(22 263)
-184%
|
(33 424)
-50%
|
(82 014)
-145%
|
(67 808)
+17%
|
(48 920)
+28%
|
(35 629)
+27%
|
20 971
N/A
|
7 981
-62%
|
3 869
-52%
|
9 954
+157%
|
(5 728)
N/A
|
11 075
N/A
|
9 398
-15%
|
(14 516)
N/A
|
(13 221)
+9%
|
(9 223)
+30%
|
(6 451)
+30%
|
(10 061)
-56%
|
(9 841)
+2%
|
(8 925)
+9%
|
(14 519)
-63%
|
968
N/A
|
(7 536)
N/A
|
(32 528)
-332%
|
(23 846)
+27%
|
(12 965)
+46%
|
(8 278)
+36%
|
60 813
N/A
|
41 981
-31%
|
39 832
-5%
|
73 057
+83%
|
54 270
-26%
|
65 298
+20%
|
84 567
+30%
|
63 568
-25%
|
28 140
-56%
|
22 952
-18%
|
6 163
-73%
|
(7 680)
N/A
|
1 011
N/A
|
22 802
+2 155%
|
21 518
-6%
|
35 256
+64%
|
29 983
-15%
|
59 774
+99%
|
56 793
-5%
|
59 198
+4%
|
47 655
-19%
|
47 931
+1%
|
41 962
-12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6 065)
|
(8 351)
|
(7 135)
|
(5 770)
|
(7 470)
|
(6 853)
|
(7 799)
|
(7 528)
|
(8 756)
|
(8 205)
|
(9 483)
|
(13 881)
|
(15 523)
|
(17 043)
|
(20 074)
|
(18 396)
|
(18 775)
|
(18 770)
|
(19 948)
|
(20 501)
|
(24 348)
|
(24 294)
|
(21 283)
|
(15 106)
|
(11 494)
|
(8 213)
|
(7 034)
|
(3 812)
|
(7 042)
|
(10 565)
|
(19 193)
|
(16 607)
|
(17 314)
|
(4 675)
|
(8 307)
|
(6 422)
|
(7 983)
|
(9 595)
|
(8 640)
|
(8 260)
|
(8 816)
|
(9 874)
|
(11 562)
|
(11 398)
|
(9 832)
|
(6 696)
|
(7 460)
|
(7 278)
|
(8 106)
|
(9 321)
|
(6 836)
|
(5 886)
|
(7 002)
|
(6 300)
|
(5 712)
|
(5 763)
|
(3 567)
|
(3 210)
|
(3 679)
|
(5 845)
|
(5 969)
|
(7 664)
|
(9 570)
|
(9 335)
|
(9 445)
|
(6 777)
|
(1 562)
|
(243)
|
(1 026)
|
(1 881)
|
(3 840)
|
(3 485)
|
(3 406)
|
(4 125)
|
(5 983)
|
(7 965)
|
(7 900)
|
(7 257)
|
(6 368)
|
(4 986)
|
(4 215)
|
(4 345)
|
(3 778)
|
(3 006)
|
(4 146)
|
(4 434)
|
(4 878)
|
(5 539)
|
(5 650)
|
|
| Other Items |
(449)
|
(448)
|
(674)
|
(23)
|
(101)
|
16
|
391
|
(4 781)
|
(4 830)
|
(4 977)
|
(5 122)
|
(22)
|
(98)
|
(65)
|
(258)
|
(319)
|
(382)
|
(943)
|
(889)
|
(943)
|
(939)
|
(674)
|
(598)
|
(730)
|
0
|
(1 358)
|
0
|
(1 152)
|
0
|
(1 155)
|
0
|
0
|
0
|
0
|
4 669
|
7 442
|
8 752
|
8 752
|
(109 064)
|
(106 908)
|
(136 993)
|
(122 615)
|
(18 131)
|
0
|
5 788
|
(8 590)
|
73
|
86
|
13
|
13
|
9 794
|
9 781
|
25 014
|
19 268
|
5 005
|
5 005
|
3 125
|
13 740
|
236
|
257
|
(13 072)
|
(17 923)
|
94
|
114
|
161
|
160
|
183
|
195
|
150
|
156
|
(208)
|
(231)
|
(233)
|
(187)
|
394
|
634
|
643
|
624
|
414
|
215
|
261
|
111
|
90
|
(27 018)
|
(17 724)
|
(19 764)
|
(7 123)
|
8 754
|
6 973
|
|
| Cash from Investing Activities |
(6 514)
N/A
|
(8 799)
-35%
|
(7 809)
+11%
|
(5 793)
+26%
|
(7 572)
-31%
|
(6 837)
+10%
|
(7 408)
-8%
|
(12 309)
-66%
|
(13 585)
-10%
|
(13 181)
+3%
|
(14 605)
-11%
|
(13 902)
+5%
|
(15 622)
-12%
|
(17 110)
-10%
|
(20 332)
-19%
|
(18 715)
+8%
|
(19 156)
-2%
|
(19 711)
-3%
|
(20 836)
-6%
|
(21 444)
-3%
|
(25 287)
-18%
|
(24 968)
+1%
|
(21 881)
+12%
|
(15 836)
+28%
|
(12 178)
+23%
|
(9 571)
+21%
|
(7 361)
+23%
|
(4 964)
+33%
|
(7 042)
-42%
|
(10 751)
-53%
|
(19 193)
-79%
|
(16 607)
+13%
|
(17 314)
-4%
|
(4 675)
+73%
|
(3 638)
+22%
|
1 020
N/A
|
769
-25%
|
(842)
N/A
|
(117 704)
-13 879%
|
(115 167)
+2%
|
(145 809)
-27%
|
(132 489)
+9%
|
(29 694)
+78%
|
(34 460)
-16%
|
(4 045)
+88%
|
(15 288)
-278%
|
(7 388)
+52%
|
(7 193)
+3%
|
(8 094)
-13%
|
(9 309)
-15%
|
2 957
N/A
|
3 894
+32%
|
18 011
+363%
|
12 967
-28%
|
(707)
N/A
|
(758)
-7%
|
(441)
+42%
|
10 530
N/A
|
(3 443)
N/A
|
(5 588)
-62%
|
(19 042)
-241%
|
(25 586)
-34%
|
(9 476)
+63%
|
(9 221)
+3%
|
(9 284)
-1%
|
(6 617)
+29%
|
(1 378)
+79%
|
(49)
+96%
|
(876)
-1 699%
|
(1 725)
-97%
|
(4 048)
-135%
|
(3 715)
+8%
|
(3 639)
+2%
|
(4 312)
-19%
|
(5 589)
-30%
|
(7 331)
-31%
|
(7 257)
+1%
|
(6 634)
+9%
|
(5 954)
+10%
|
(4 771)
+20%
|
(3 954)
+17%
|
(4 234)
-7%
|
(3 688)
+13%
|
(30 024)
-714%
|
(21 869)
+27%
|
(24 198)
-11%
|
(12 001)
+50%
|
3 215
N/A
|
1 322
-59%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
21 286
|
21 491
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 344
|
38 953
|
39 097
|
35 770
|
37 609
|
0
|
(144)
|
0
|
0
|
0
|
0
|
67 396
|
67 396
|
0
|
0
|
1 073
|
1 073
|
0
|
0
|
0
|
0
|
0
|
130 731
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
291
|
19 466
|
20 426
|
20 426
|
20 135
|
960
|
0
|
0
|
0
|
0
|
0
|
7 190
|
7 192
|
7 190
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 058
|
16 058
|
16 058
|
16 058
|
(0)
|
0
|
|
| Net Issuance of Debt |
11 572
|
6 152
|
2 627
|
3 202
|
(3 386)
|
(2 301)
|
11 053
|
8 548
|
12 699
|
17 802
|
26 492
|
40 304
|
37 263
|
27 067
|
34 086
|
43 406
|
64 111
|
62 349
|
35 806
|
114 585
|
101 348
|
107 243
|
153 408
|
46 705
|
59 546
|
84 200
|
28 565
|
18 619
|
27 518
|
(19 422)
|
(5 671)
|
85 238
|
27 308
|
98 455
|
5 717
|
57 601
|
57 729
|
2 974
|
(10 867)
|
(13 650)
|
(15 681)
|
(12 539)
|
(9 493)
|
(7 653)
|
(6 689)
|
(8 704)
|
3 844
|
9 709
|
8 613
|
9 387
|
4 703
|
(4 056)
|
(818)
|
5 407
|
10 270
|
12 255
|
9 584
|
(875)
|
7 325
|
17 669
|
22 657
|
41 560
|
29 320
|
18 820
|
10 551
|
1 100
|
(23 790)
|
(23 358)
|
(19 209)
|
(29 130)
|
(23 500)
|
(26 479)
|
(46 949)
|
(48 755)
|
(39 069)
|
(39 115)
|
(21 215)
|
(8 896)
|
(10 661)
|
(10 276)
|
(11 013)
|
(22 310)
|
(26 004)
|
(30 798)
|
(37 159)
|
(39 319)
|
(47 488)
|
(47 559)
|
(42 015)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(2 590)
|
(2 598)
|
(2 522)
|
0
|
(4 311)
|
(4 308)
|
(4 135)
|
0
|
(5 888)
|
(5 987)
|
(5 786)
|
(6 214)
|
(9 149)
|
(9 078)
|
(8 162)
|
(8 889)
|
(10 452)
|
(10 013)
|
(10 148)
|
0
|
(10 713)
|
(11 119)
|
(11 251)
|
(11 251)
|
(13 463)
|
(13 463)
|
(13 463)
|
(13 463)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
135
|
189
|
191
|
(350)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 419)
|
(2 635)
|
(2 635)
|
(2 635)
|
0
|
(3 326)
|
(5 825)
|
(9 910)
|
0
|
(12 819)
|
(11 789)
|
(10 810)
|
(10 950)
|
(10 033)
|
0
|
0
|
0
|
0
|
(116)
|
0
|
0
|
(116)
|
(7 540)
|
(7 537)
|
(12 366)
|
(12 366)
|
(9 577)
|
(9 580)
|
(11 938)
|
(12 294)
|
(8 640)
|
(8 640)
|
(2 271)
|
(4 113)
|
(4 611)
|
(6 278)
|
(7 067)
|
(4 477)
|
(5 893)
|
(5 941)
|
(6 226)
|
(7 671)
|
(7 298)
|
(7 328)
|
(8 446)
|
(8 325)
|
(7 860)
|
(16 097)
|
(15 002)
|
(15 004)
|
(14 642)
|
(12 029)
|
(12 701)
|
(14 261)
|
(14 442)
|
(10 133)
|
(9 728)
|
(9 274)
|
(10 010)
|
(9 592)
|
(9 799)
|
(10 092)
|
(9 565)
|
(2 481)
|
(91)
|
1 865
|
2 147
|
(2 518)
|
(7 165)
|
(11 627)
|
|
| Cash from Financing Activities |
11 707
N/A
|
6 341
-46%
|
24 105
+280%
|
24 343
+1%
|
18 212
-25%
|
16 590
-9%
|
8 647
-48%
|
6 026
-30%
|
10 086
+67%
|
13 490
+34%
|
22 185
+64%
|
36 169
+63%
|
33 040
-9%
|
21 179
-36%
|
28 097
+33%
|
37 620
+34%
|
59 240
+57%
|
92 153
+56%
|
65 824
-29%
|
139 773
+112%
|
127 434
-9%
|
94 156
-26%
|
140 617
+49%
|
36 557
-74%
|
46 305
+27%
|
67 662
+46%
|
7 535
-89%
|
74 763
+892%
|
70 844
-5%
|
22 722
-68%
|
37 452
+65%
|
61 897
+65%
|
4 884
-92%
|
97 024
+1 887%
|
5 717
-94%
|
60 556
+959%
|
60 684
+0%
|
2 858
-95%
|
119 864
+4 094%
|
117 081
-2%
|
115 050
-2%
|
110 768
-4%
|
(17 030)
N/A
|
(20 020)
-18%
|
(19 055)
+5%
|
(18 280)
+4%
|
(5 735)
+69%
|
(2 227)
+61%
|
(3 680)
-65%
|
747
N/A
|
(3 938)
N/A
|
(6 328)
-61%
|
(4 932)
+22%
|
794
N/A
|
3 992
+403%
|
5 187
+30%
|
5 107
-2%
|
(6 767)
N/A
|
1 384
N/A
|
11 444
+727%
|
14 986
+31%
|
34 553
+131%
|
41 458
+20%
|
30 800
-26%
|
22 651
-26%
|
13 376
-41%
|
(38 927)
N/A
|
(38 360)
+1%
|
(34 213)
+11%
|
(43 773)
-28%
|
(35 529)
+19%
|
(39 180)
-10%
|
(54 020)
-38%
|
(56 005)
-4%
|
(42 012)
+25%
|
(41 652)
+1%
|
(30 489)
+27%
|
(18 908)
+38%
|
(20 252)
-7%
|
(20 075)
+1%
|
(21 105)
-5%
|
(31 875)
-51%
|
(28 485)
+11%
|
(14 831)
+48%
|
(19 236)
-30%
|
(21 114)
-10%
|
(33 948)
-61%
|
(54 724)
-61%
|
(53 642)
+2%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(23)
|
(3)
|
6
|
13
|
(1)
|
(203)
|
(304)
|
388
|
515
|
719
|
1 004
|
(492)
|
(597)
|
(574)
|
(693)
|
(128)
|
(110)
|
(658)
|
(1 512)
|
(1 611)
|
(2 625)
|
(4 519)
|
(7 116)
|
(8 682)
|
0
|
0
|
0
|
1 156
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
2
|
(5)
|
|
| Net Change in Cash |
(1 817)
N/A
|
2 353
N/A
|
18 589
+690%
|
14 432
-22%
|
9 540
-34%
|
4 005
-58%
|
(8 364)
N/A
|
(2 413)
+71%
|
(2 582)
-7%
|
(4 025)
-56%
|
(3 779)
+6%
|
(7 935)
-110%
|
1 354
N/A
|
6 494
+380%
|
8 407
+29%
|
15 530
+85%
|
13 448
-13%
|
30 741
+129%
|
(3 282)
N/A
|
74 171
N/A
|
47 432
-36%
|
(6 185)
N/A
|
42 820
N/A
|
(55 987)
N/A
|
(24 494)
+56%
|
3 257
N/A
|
(53 047)
N/A
|
26 488
N/A
|
29 779
+12%
|
8 670
-71%
|
26 867
+210%
|
5 302
-80%
|
(35 048)
N/A
|
48 857
N/A
|
3 654
-93%
|
44 948
+1 130%
|
43 839
-2%
|
2 180
-95%
|
(5 673)
N/A
|
(20 349)
-259%
|
(64 183)
-215%
|
(103 735)
-62%
|
(114 532)
-10%
|
(103 400)
+10%
|
(58 729)
+43%
|
(12 597)
+79%
|
(5 142)
+59%
|
(5 551)
-8%
|
(1 820)
+67%
|
(14 290)
-685%
|
10 095
N/A
|
6 964
-31%
|
(1 437)
N/A
|
540
N/A
|
(5 938)
N/A
|
(2 022)
+66%
|
(5 395)
-167%
|
(6 078)
-13%
|
(10 984)
-81%
|
(8 663)
+21%
|
(3 088)
+64%
|
1 430
N/A
|
(546)
N/A
|
(2 267)
-315%
|
403
N/A
|
(1 519)
N/A
|
20 507
N/A
|
3 572
-83%
|
4 743
+33%
|
27 559
+481%
|
14 694
-47%
|
22 402
+52%
|
26 909
+20%
|
3 251
-88%
|
(19 460)
N/A
|
(26 032)
-34%
|
(31 583)
-21%
|
(33 221)
-5%
|
(25 196)
+24%
|
(2 045)
+92%
|
(3 542)
-73%
|
(853)
+76%
|
(2 190)
-157%
|
14 919
N/A
|
15 687
+5%
|
13 886
-11%
|
1 704
-88%
|
(3 576)
N/A
|
(10 363)
-190%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13 052)
N/A
|
(3 537)
+73%
|
(4 848)
-37%
|
(9 901)
-104%
|
(8 569)
+13%
|
(12 398)
-45%
|
(17 098)
-38%
|
(4 046)
+76%
|
(8 354)
-106%
|
(13 258)
-59%
|
(21 846)
-65%
|
(43 591)
-100%
|
(30 990)
+29%
|
(14 044)
+55%
|
(18 739)
-33%
|
(21 643)
-15%
|
(45 301)
-109%
|
(59 813)
-32%
|
(66 706)
-12%
|
(63 048)
+5%
|
(76 438)
-21%
|
(95 148)
-24%
|
(90 083)
+5%
|
(83 132)
+8%
|
(70 115)
+16%
|
(63 047)
+10%
|
(60 255)
+4%
|
(48 279)
+20%
|
(41 065)
+15%
|
(13 866)
+66%
|
(10 585)
+24%
|
(56 595)
-435%
|
(39 932)
+29%
|
(48 167)
-21%
|
(6 732)
+86%
|
(23 050)
-242%
|
(25 597)
-11%
|
(9 431)
+63%
|
(16 473)
-75%
|
(30 523)
-85%
|
(42 240)
-38%
|
(91 888)
-118%
|
(79 370)
+14%
|
(60 318)
+24%
|
(45 461)
+25%
|
14 275
N/A
|
521
-96%
|
(3 409)
N/A
|
1 848
N/A
|
(15 049)
N/A
|
4 239
N/A
|
3 512
-17%
|
(21 518)
N/A
|
(19 521)
+9%
|
(14 935)
+23%
|
(12 214)
+18%
|
(13 628)
-12%
|
(13 051)
+4%
|
(12 604)
+3%
|
(20 364)
-62%
|
(5 001)
+75%
|
(15 200)
-204%
|
(42 098)
-177%
|
(33 181)
+21%
|
(22 409)
+32%
|
(15 055)
+33%
|
59 251
N/A
|
41 738
-30%
|
38 807
-7%
|
71 175
+83%
|
50 430
-29%
|
61 813
+23%
|
81 161
+31%
|
59 443
-27%
|
22 157
-63%
|
14 987
-32%
|
(1 737)
N/A
|
(14 937)
-760%
|
(5 357)
+64%
|
17 815
N/A
|
17 302
-3%
|
30 911
+79%
|
26 205
-15%
|
56 768
+117%
|
52 646
-7%
|
54 765
+4%
|
42 777
-22%
|
42 392
-1%
|
36 312
-14%
|
|