Enea AB
STO:ENEA
Cash Flow Statement
Cash Flow Statement
Enea AB
| Mar-2002 | Jun-2002 | Sep-2002 | 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 |
0
|
0
|
0
|
(292)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
161
|
0
|
0
|
0
|
203
|
0
|
0
|
0
|
164
|
0
|
0
|
0
|
221
|
(8)
|
21
|
195
|
218
|
249
|
(401)
|
(554)
|
(556)
|
(564)
|
87
|
65
|
131
|
95
|
55
|
90
|
47
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
714
|
0
|
0
|
0
|
171
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
104
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
146
|
49
|
95
|
23
|
69
|
70
|
613
|
720
|
(13)
|
697
|
159
|
163
|
0
|
171
|
166
|
163
|
146
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
13
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(2)
|
8
|
7
|
9
|
14
|
13
|
3
|
2
|
(2)
|
(8)
|
2
|
6
|
16
|
22
|
22
|
|
| 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
|
1
|
0
|
0
|
0
|
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
|
|
| Change in Working Capital |
(75)
|
(96)
|
(101)
|
75
|
(98)
|
(78)
|
(63)
|
(58)
|
(15)
|
(12)
|
(5)
|
2
|
31
|
43
|
70
|
(14)
|
20
|
35
|
18
|
(79)
|
57
|
56
|
64
|
(28)
|
37
|
51
|
50
|
(23)
|
98
|
73
|
65
|
22
|
53
|
104
|
133
|
(15)
|
77
|
55
|
47
|
(14)
|
78
|
61
|
70
|
5
|
81
|
89
|
83
|
(11)
|
93
|
94
|
91
|
16
|
107
|
125
|
124
|
(19)
|
130
|
116
|
120
|
(5)
|
120
|
117
|
126
|
20
|
94
|
151
|
144
|
(29)
|
254
|
193
|
239
|
(44)
|
214
|
248
|
261
|
(3)
|
281
|
307
|
253
|
(34)
|
229
|
131
|
94
|
(120)
|
(59)
|
53
|
114
|
119
|
153
|
(0)
|
(71)
|
(22)
|
(70)
|
(57)
|
(88)
|
(86)
|
|
| Cash from Operating Activities |
(75)
N/A
|
(96)
-29%
|
(101)
-4%
|
(114)
-13%
|
(98)
+14%
|
(78)
+20%
|
(63)
+19%
|
(36)
+43%
|
(15)
+58%
|
(12)
+19%
|
(5)
+56%
|
26
N/A
|
31
+20%
|
43
+40%
|
70
+63%
|
52
-26%
|
20
-61%
|
35
+73%
|
18
-48%
|
6
-70%
|
57
+929%
|
56
-2%
|
64
+15%
|
66
+4%
|
37
-44%
|
51
+37%
|
50
-2%
|
82
+64%
|
98
+20%
|
73
-25%
|
65
-11%
|
70
+8%
|
53
-25%
|
104
+97%
|
133
+27%
|
76
-43%
|
77
+2%
|
55
-29%
|
47
-15%
|
77
+64%
|
78
+1%
|
61
-22%
|
70
+14%
|
80
+15%
|
81
+1%
|
89
+11%
|
83
-7%
|
77
-8%
|
93
+22%
|
94
+1%
|
91
-3%
|
116
+27%
|
107
-8%
|
125
+17%
|
124
0%
|
105
-16%
|
130
+24%
|
116
-11%
|
120
+3%
|
128
+7%
|
120
-7%
|
117
-3%
|
126
+8%
|
117
-8%
|
94
-19%
|
151
+61%
|
144
-5%
|
169
+17%
|
254
+51%
|
193
-24%
|
239
+24%
|
245
+2%
|
214
-13%
|
248
+16%
|
261
+5%
|
274
+5%
|
281
+2%
|
307
+9%
|
253
-18%
|
334
+32%
|
269
-19%
|
248
-8%
|
312
+26%
|
167
-46%
|
260
+56%
|
264
+1%
|
280
+6%
|
263
-6%
|
286
+9%
|
246
-14%
|
156
-36%
|
279
+79%
|
195
-30%
|
163
-16%
|
165
+1%
|
107
-35%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
0
|
|
| Other Items |
84
|
108
|
116
|
90
|
(5)
|
1
|
0
|
4
|
(10)
|
(18)
|
(18)
|
19
|
7
|
8
|
7
|
1
|
(18)
|
(18)
|
(24)
|
(0)
|
(43)
|
(54)
|
(51)
|
(0)
|
(34)
|
(105)
|
(117)
|
0
|
(123)
|
(39)
|
(22)
|
2
|
(11)
|
(13)
|
(16)
|
0
|
(22)
|
(24)
|
(34)
|
(6)
|
89
|
87
|
97
|
115
|
(18)
|
(13)
|
7
|
18
|
14
|
(39)
|
(57)
|
(24)
|
(57)
|
(36)
|
(30)
|
(37)
|
(10)
|
26
|
21
|
(60)
|
(216)
|
(284)
|
(300)
|
(195)
|
(780)
|
(730)
|
(731)
|
(852)
|
(293)
|
(299)
|
(302)
|
(48)
|
(145)
|
(156)
|
(169)
|
(92)
|
(224)
|
(222)
|
(601)
|
(377)
|
(516)
|
(362)
|
30
|
173
|
170
|
27
|
30
|
1
|
12
|
12
|
6
|
0
|
(94)
|
(95)
|
(96)
|
(99)
|
|
| Cash from Investing Activities |
84
N/A
|
108
+29%
|
116
+7%
|
82
-29%
|
(5)
N/A
|
1
N/A
|
0
-60%
|
(5)
N/A
|
(10)
-112%
|
(18)
-74%
|
(18)
+2%
|
1
N/A
|
7
+1 100%
|
8
+7%
|
7
-9%
|
(13)
N/A
|
(18)
-37%
|
(18)
N/A
|
(24)
-34%
|
(35)
-45%
|
(43)
-25%
|
(54)
-24%
|
(51)
+5%
|
(43)
+17%
|
(34)
+20%
|
(105)
-207%
|
(117)
-12%
|
(122)
-4%
|
(123)
-1%
|
(39)
+69%
|
(22)
+43%
|
(13)
+40%
|
(11)
+17%
|
(13)
-21%
|
(16)
-24%
|
(19)
-16%
|
(22)
-18%
|
(24)
-5%
|
(34)
-44%
|
(33)
+3%
|
89
N/A
|
87
-2%
|
97
+11%
|
100
+3%
|
(18)
N/A
|
(13)
+31%
|
7
N/A
|
4
-48%
|
14
+289%
|
(39)
N/A
|
(57)
-46%
|
(39)
+33%
|
(72)
-88%
|
(51)
+29%
|
(45)
+11%
|
(53)
-16%
|
(10)
+80%
|
26
N/A
|
21
-18%
|
(90)
N/A
|
(216)
-140%
|
(284)
-32%
|
(300)
-6%
|
(236)
+21%
|
(780)
-231%
|
(730)
+6%
|
(731)
0%
|
(924)
-26%
|
(293)
+68%
|
(299)
-2%
|
(302)
-1%
|
(138)
+54%
|
(145)
-5%
|
(156)
-7%
|
(169)
-8%
|
(221)
-31%
|
(224)
-1%
|
(222)
+1%
|
(601)
-171%
|
(518)
+14%
|
(516)
+0%
|
(362)
+30%
|
30
N/A
|
35
+14%
|
32
-8%
|
(111)
N/A
|
(108)
+3%
|
(95)
+12%
|
(85)
+11%
|
(85)
N/A
|
(90)
-6%
|
(93)
-3%
|
(94)
-1%
|
(95)
-1%
|
(96)
-1%
|
(99)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(2)
|
159
|
138
|
138
|
276
|
117
|
127
|
127
|
0
|
0
|
11
|
277
|
266
|
0
|
264
|
(2)
|
(2)
|
0
|
(0)
|
(9)
|
(22)
|
(22)
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
(27)
|
(40)
|
(64)
|
(66)
|
(74)
|
(93)
|
(83)
|
(84)
|
(76)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
(17)
|
(17)
|
(34)
|
(34)
|
455
|
466
|
466
|
514
|
38
|
26
|
(30)
|
(301)
|
(314)
|
(319)
|
(299)
|
11
|
28
|
(11)
|
361
|
213
|
167
|
86
|
(268)
|
(206)
|
(200)
|
(108)
|
(98)
|
(99)
|
(92)
|
(60)
|
(40)
|
(227)
|
(126)
|
(199)
|
(163)
|
27
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(67)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(26)
|
(17)
|
(17)
|
0
|
(0)
|
(0)
|
81
|
0
|
81
|
81
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
(15)
|
(16)
|
(16)
|
0
|
(0)
|
(6)
|
(9)
|
0
|
(27)
|
(49)
|
(44)
|
0
|
(26)
|
(86)
|
(94)
|
0
|
(103)
|
(154)
|
(150)
|
0
|
(153)
|
(17)
|
(68)
|
0
|
(60)
|
(113)
|
(63)
|
0
|
(62)
|
(92)
|
(98)
|
0
|
(96)
|
(80)
|
(71)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(26)
N/A
|
(17)
+33%
|
(17)
+1%
|
5
N/A
|
(0)
N/A
|
(0)
N/A
|
81
N/A
|
81
+0%
|
81
N/A
|
81
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+200%
|
2
N/A
|
2
N/A
|
(13)
N/A
|
(15)
-20%
|
(16)
-1%
|
(16)
N/A
|
(2)
+88%
|
(0)
+89%
|
(6)
-2 650%
|
(9)
-62%
|
(22)
-145%
|
(27)
-24%
|
(49)
-79%
|
(44)
+10%
|
(32)
+27%
|
(26)
+17%
|
(86)
-227%
|
(94)
-9%
|
(93)
+1%
|
(103)
-10%
|
(154)
-50%
|
(150)
+3%
|
(157)
-5%
|
(153)
+3%
|
(17)
+89%
|
(68)
-302%
|
(63)
+7%
|
(60)
+5%
|
(113)
-87%
|
(63)
+44%
|
(65)
-3%
|
(67)
-3%
|
(97)
-44%
|
(103)
-6%
|
(100)
+2%
|
(96)
+4%
|
(80)
+16%
|
(71)
+12%
|
56
N/A
|
198
+253%
|
211
+6%
|
194
-8%
|
207
+7%
|
536
+160%
|
593
+10%
|
593
0%
|
514
-13%
|
38
-93%
|
37
-3%
|
247
+570%
|
(36)
N/A
|
(49)
-36%
|
(56)
-14%
|
(301)
-442%
|
9
N/A
|
26
+191%
|
(11)
N/A
|
352
N/A
|
192
-46%
|
146
-24%
|
64
-56%
|
(281)
N/A
|
(206)
+27%
|
(200)
+3%
|
(108)
+46%
|
(113)
-4%
|
(126)
-12%
|
(132)
-5%
|
(124)
+6%
|
(106)
+14%
|
(301)
-183%
|
(219)
+27%
|
(282)
-29%
|
(247)
+12%
|
(49)
+80%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(12)
|
(22)
|
(23)
|
(13)
|
(16)
|
(10)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(4)
|
(3)
|
1
|
8
|
11
|
9
|
3
|
(4)
|
(5)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
0
|
0
|
0
|
1
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
3
|
4
|
6
|
4
|
3
|
1
|
(1)
|
1
|
1
|
(4)
|
(5)
|
(5)
|
(6)
|
1
|
5
|
7
|
6
|
4
|
3
|
(0)
|
5
|
0
|
8
|
(2)
|
(7)
|
(13)
|
(16)
|
(9)
|
(7)
|
9
|
6
|
18
|
26
|
24
|
23
|
28
|
10
|
(12)
|
1
|
(19)
|
(11)
|
14
|
(20)
|
(12)
|
(12)
|
(23)
|
|
| Net Change in Cash |
(29)
N/A
|
(27)
+6%
|
(25)
+7%
|
(40)
-58%
|
(119)
-198%
|
(87)
+27%
|
15
N/A
|
39
+161%
|
54
+41%
|
50
-8%
|
(25)
N/A
|
26
N/A
|
38
+47%
|
52
+38%
|
79
+51%
|
41
-48%
|
3
-92%
|
15
+352%
|
(8)
N/A
|
(32)
-323%
|
13
N/A
|
2
-84%
|
12
+480%
|
10
-17%
|
(16)
N/A
|
(72)
-349%
|
(82)
-14%
|
(34)
+59%
|
(14)
+58%
|
38
N/A
|
37
-4%
|
32
-14%
|
10
-70%
|
41
+328%
|
70
+71%
|
23
-68%
|
24
+8%
|
(60)
N/A
|
(81)
-34%
|
(49)
+39%
|
64
N/A
|
(5)
N/A
|
13
N/A
|
19
+49%
|
(93)
N/A
|
58
N/A
|
22
-62%
|
17
-23%
|
49
+189%
|
(57)
N/A
|
(26)
+55%
|
17
N/A
|
(27)
N/A
|
(19)
+28%
|
(20)
-6%
|
(48)
-133%
|
22
N/A
|
63
+180%
|
71
+12%
|
91
+29%
|
97
+7%
|
38
-61%
|
13
-65%
|
89
+566%
|
(145)
N/A
|
21
N/A
|
12
-43%
|
(237)
N/A
|
2
N/A
|
(70)
N/A
|
190
N/A
|
71
-62%
|
28
-61%
|
34
+23%
|
(216)
N/A
|
49
N/A
|
67
+36%
|
66
-1%
|
(4)
N/A
|
16
N/A
|
(95)
N/A
|
(33)
+66%
|
88
N/A
|
20
-77%
|
116
+480%
|
73
-37%
|
69
-6%
|
30
-56%
|
70
+130%
|
19
-73%
|
(51)
N/A
|
(100)
-96%
|
(138)
-38%
|
(226)
-64%
|
(189)
+16%
|
(64)
+66%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(75)
N/A
|
(96)
-29%
|
(101)
-4%
|
(122)
-22%
|
(98)
+20%
|
(78)
+20%
|
(63)
+19%
|
(44)
+30%
|
(15)
+66%
|
(12)
+19%
|
(5)
+56%
|
8
N/A
|
31
+304%
|
43
+40%
|
70
+63%
|
38
-46%
|
20
-46%
|
35
+73%
|
18
-48%
|
(29)
N/A
|
57
N/A
|
56
-2%
|
64
+15%
|
24
-63%
|
37
+57%
|
51
+37%
|
50
-2%
|
(40)
N/A
|
98
N/A
|
73
-25%
|
65
-11%
|
56
-14%
|
53
-5%
|
104
+97%
|
133
+27%
|
57
-57%
|
77
+36%
|
55
-29%
|
47
-15%
|
50
+6%
|
78
+57%
|
61
-22%
|
70
+14%
|
65
-7%
|
81
+24%
|
89
+11%
|
83
-7%
|
62
-25%
|
93
+49%
|
94
+1%
|
91
-3%
|
101
+11%
|
107
+6%
|
125
+17%
|
124
0%
|
89
-28%
|
130
+46%
|
116
-11%
|
120
+3%
|
98
-18%
|
120
+22%
|
117
-3%
|
126
+8%
|
75
-40%
|
94
+25%
|
151
+61%
|
144
-5%
|
97
-33%
|
254
+162%
|
193
-24%
|
239
+24%
|
155
-35%
|
214
+38%
|
248
+16%
|
261
+5%
|
145
-44%
|
281
+93%
|
307
+9%
|
253
-18%
|
193
-24%
|
269
+39%
|
248
-8%
|
312
+26%
|
29
-91%
|
260
+810%
|
264
+1%
|
280
+6%
|
167
-40%
|
286
+71%
|
246
-14%
|
156
-36%
|
187
+19%
|
195
+4%
|
163
-16%
|
165
+1%
|
107
-35%
|
|