Knowit AB (publ)
STO:KNOW
Cash Flow Statement
Cash Flow Statement
Knowit AB (publ)
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
144
|
0
|
0
|
0
|
267
|
0
|
0
|
0
|
304
|
0
|
0
|
0
|
313
|
0
|
0
|
0
|
332
|
0
|
0
|
0
|
370
|
157
|
310
|
347
|
484
|
460
|
340
|
342
|
304
|
253
|
232
|
198
|
153
|
123
|
115
|
136
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
199
|
0
|
0
|
0
|
298
|
0
|
0
|
0
|
365
|
0
|
0
|
0
|
341
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
18
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
19
|
97
|
68
|
128
|
(46)
|
212
|
283
|
311
|
(32)
|
275
|
333
|
339
|
46
|
417
|
393
|
354
|
|
| Cash Taxes Paid |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
64
|
143
|
168
|
192
|
195
|
103
|
94
|
74
|
65
|
83
|
104
|
129
|
133
|
151
|
135
|
130
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
|
| Change in Working Capital |
4
|
26
|
14
|
7
|
(12)
|
14
|
16
|
18
|
13
|
41
|
49
|
35
|
(11)
|
16
|
20
|
25
|
(25)
|
64
|
50
|
69
|
14
|
97
|
110
|
117
|
20
|
97
|
111
|
103
|
25
|
114
|
115
|
117
|
2
|
177
|
167
|
133
|
(54)
|
103
|
63
|
63
|
(95)
|
(1)
|
81
|
115
|
25
|
139
|
98
|
64
|
14
|
54
|
84
|
56
|
(29)
|
107
|
121
|
186
|
17
|
227
|
216
|
139
|
(81)
|
165
|
178
|
282
|
(45)
|
247
|
263
|
343
|
(96)
|
366
|
517
|
379
|
54
|
456
|
290
|
372
|
(124)
|
160
|
92
|
(52)
|
(261)
|
(96)
|
(56)
|
(205)
|
(237)
|
(134)
|
(195)
|
103
|
86
|
21
|
2
|
(193)
|
|
| Cash from Operating Activities |
20
N/A
|
26
+30%
|
14
-44%
|
7
-50%
|
4
-47%
|
14
+268%
|
16
+15%
|
18
+11%
|
37
+109%
|
41
+9%
|
49
+19%
|
35
-27%
|
38
+6%
|
16
-57%
|
20
+27%
|
25
+24%
|
33
+31%
|
64
+92%
|
50
-21%
|
69
+38%
|
102
+48%
|
97
-5%
|
110
+14%
|
117
+6%
|
127
+9%
|
97
-24%
|
111
+15%
|
103
-7%
|
144
+39%
|
114
-21%
|
115
+1%
|
117
+2%
|
141
+20%
|
177
+26%
|
167
-6%
|
133
-20%
|
108
-19%
|
103
-4%
|
63
-39%
|
63
0%
|
10
-84%
|
(1)
N/A
|
81
N/A
|
115
+42%
|
106
-8%
|
139
+31%
|
98
-30%
|
64
-34%
|
98
+52%
|
54
-44%
|
84
+55%
|
56
-34%
|
69
+23%
|
107
+56%
|
121
+13%
|
186
+53%
|
193
+4%
|
227
+17%
|
216
-5%
|
139
-36%
|
197
+42%
|
165
-16%
|
178
+8%
|
282
+58%
|
274
-3%
|
247
-10%
|
263
+7%
|
343
+30%
|
305
-11%
|
366
+20%
|
517
+41%
|
379
-27%
|
441
+17%
|
456
+3%
|
290
-36%
|
372
+28%
|
463
+24%
|
413
-11%
|
470
+14%
|
423
-10%
|
475
+12%
|
577
+21%
|
568
-2%
|
448
-21%
|
400
-11%
|
395
-1%
|
369
-6%
|
640
+73%
|
626
-2%
|
561
-10%
|
509
-9%
|
297
-42%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
(7)
|
(30)
|
(44)
|
(73)
|
(89)
|
(77)
|
(70)
|
(47)
|
(30)
|
(28)
|
(28)
|
(25)
|
(24)
|
(18)
|
(13)
|
|
| Other Items |
(2)
|
(2)
|
(4)
|
0
|
(3)
|
(4)
|
(3)
|
(7)
|
(1)
|
(8)
|
(9)
|
3
|
1
|
(5)
|
(8)
|
(26)
|
(1)
|
(4)
|
(10)
|
(103)
|
(173)
|
(215)
|
(216)
|
(273)
|
(213)
|
(187)
|
(205)
|
(53)
|
(43)
|
(51)
|
(11)
|
(13)
|
(10)
|
(1)
|
(34)
|
(23)
|
(44)
|
(72)
|
(63)
|
(65)
|
(31)
|
(32)
|
(50)
|
(76)
|
(82)
|
(71)
|
(58)
|
(36)
|
(20)
|
8
|
2
|
6
|
18
|
(28)
|
(32)
|
(30)
|
(24)
|
(33)
|
(27)
|
(30)
|
(15)
|
(39)
|
(67)
|
(70)
|
(56)
|
(66)
|
(28)
|
(26)
|
(10)
|
(84)
|
(87)
|
(84)
|
(87)
|
(46)
|
(35)
|
(263)
|
(400)
|
(500)
|
(574)
|
(643)
|
(677)
|
(580)
|
(651)
|
(354)
|
(160)
|
0
|
(28)
|
(26)
|
(15)
|
(15)
|
0
|
66
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+8%
|
(4)
-59%
|
0
N/A
|
(3)
N/A
|
(4)
-41%
|
(3)
+18%
|
(7)
-132%
|
(9)
-25%
|
(8)
+12%
|
(9)
-8%
|
3
N/A
|
(1)
N/A
|
(5)
-355%
|
(8)
-52%
|
(26)
-236%
|
(5)
+79%
|
(4)
+30%
|
(10)
-161%
|
(103)
-944%
|
(177)
-71%
|
(215)
-22%
|
(216)
0%
|
(273)
-27%
|
(217)
+21%
|
(187)
+14%
|
(205)
-10%
|
(53)
+74%
|
(46)
+13%
|
(51)
-11%
|
(11)
+79%
|
(13)
-19%
|
(14)
-10%
|
(1)
+94%
|
(34)
-3 633%
|
(23)
+31%
|
(53)
-128%
|
(72)
-35%
|
(63)
+12%
|
(65)
-3%
|
(38)
+42%
|
(32)
+16%
|
(50)
-57%
|
(76)
-52%
|
(86)
-14%
|
(71)
+17%
|
(58)
+19%
|
(36)
+37%
|
(28)
+23%
|
8
N/A
|
2
-80%
|
6
+294%
|
6
-9%
|
(28)
N/A
|
(32)
-17%
|
(30)
+6%
|
(29)
+4%
|
(33)
-12%
|
(27)
+17%
|
(30)
-12%
|
(36)
-19%
|
(39)
-7%
|
(67)
-72%
|
(70)
-5%
|
(68)
+3%
|
(66)
+3%
|
(28)
+58%
|
(26)
+7%
|
(26)
-1%
|
(84)
-224%
|
(87)
-3%
|
(84)
+3%
|
(97)
-16%
|
(46)
+53%
|
(35)
+24%
|
(263)
-649%
|
(412)
-57%
|
(507)
-23%
|
(604)
-19%
|
(687)
-14%
|
(751)
-9%
|
(669)
+11%
|
(728)
-9%
|
(424)
+42%
|
(208)
+51%
|
(190)
+8%
|
(56)
+71%
|
(53)
+4%
|
(40)
+25%
|
(39)
+3%
|
(18)
+55%
|
53
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
493
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
(9)
|
(6)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
(214)
|
(31)
|
34
|
253
|
116
|
8
|
5
|
(350)
|
(349)
|
(247)
|
(346)
|
(146)
|
(145)
|
(140)
|
(243)
|
(343)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(152)
|
0
|
(107)
|
(108)
|
(204)
|
(204)
|
(212)
|
(211)
|
(218)
|
0
|
(185)
|
(185)
|
(154)
|
(154)
|
(109)
|
(109)
|
|
| Other |
(5)
|
(9)
|
(6)
|
(6)
|
0
|
2
|
(6)
|
(6)
|
0
|
(8)
|
(14)
|
(14)
|
0
|
(13)
|
(21)
|
(22)
|
0
|
(31)
|
(30)
|
91
|
(11)
|
102
|
88
|
129
|
0
|
89
|
86
|
(98)
|
0
|
(85)
|
(67)
|
(50)
|
0
|
(87)
|
(115)
|
(87)
|
0
|
(44)
|
(3)
|
(22)
|
0
|
(5)
|
(45)
|
(24)
|
1
|
(60)
|
(60)
|
(52)
|
6
|
(77)
|
(90)
|
(111)
|
0
|
(151)
|
(136)
|
(157)
|
0
|
(139)
|
(177)
|
(118)
|
0
|
(94)
|
(114)
|
(165)
|
0
|
(128)
|
(160)
|
(179)
|
0
|
(194)
|
(9)
|
(2)
|
0
|
54
|
328
|
199
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(23)
|
(30)
|
(30)
|
(22)
|
|
| Cash from Financing Activities |
(7)
N/A
|
(9)
-23%
|
(6)
+31%
|
(6)
+3%
|
0
N/A
|
2
N/A
|
(6)
N/A
|
(6)
-2%
|
(8)
-23%
|
(8)
-5%
|
(14)
-81%
|
(14)
N/A
|
(13)
+6%
|
(13)
N/A
|
(21)
-54%
|
(22)
-5%
|
(33)
-53%
|
(31)
+8%
|
(30)
+3%
|
91
N/A
|
105
+15%
|
102
-3%
|
88
-14%
|
129
+47%
|
98
-24%
|
89
-8%
|
86
-3%
|
(98)
N/A
|
(86)
+12%
|
(85)
+0%
|
(67)
+22%
|
(50)
+24%
|
(87)
-73%
|
(87)
N/A
|
(115)
-32%
|
(87)
+25%
|
(89)
-3%
|
(44)
+51%
|
(3)
+94%
|
(22)
-696%
|
2
N/A
|
(5)
N/A
|
(45)
-904%
|
(24)
+46%
|
(10)
+58%
|
(60)
-493%
|
(60)
-1%
|
(52)
+13%
|
(84)
-61%
|
(77)
+9%
|
(90)
-17%
|
(111)
-24%
|
(158)
-42%
|
(151)
+4%
|
(136)
+10%
|
(157)
-16%
|
(135)
+14%
|
(139)
-3%
|
(177)
-28%
|
(118)
+33%
|
(99)
+16%
|
(94)
+5%
|
(114)
-21%
|
(165)
-45%
|
(114)
+31%
|
(128)
-12%
|
(160)
-26%
|
(179)
-12%
|
(195)
-9%
|
(194)
+1%
|
(9)
+95%
|
(2)
+79%
|
56
N/A
|
54
-3%
|
328
+502%
|
199
-39%
|
127
-36%
|
114
-10%
|
(252)
N/A
|
110
N/A
|
(88)
N/A
|
(196)
-123%
|
(207)
-5%
|
(561)
-171%
|
(576)
-3%
|
(474)
+18%
|
(540)
-14%
|
(348)
+36%
|
(328)
+6%
|
(330)
-1%
|
(389)
-18%
|
(479)
-23%
|
|
| 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
|
1
|
(0)
|
0
|
0
|
(2)
|
2
|
0
|
1
|
4
|
(1)
|
(1)
|
(4)
|
(9)
|
(9)
|
(5)
|
(2)
|
(0)
|
2
|
(1)
|
(3)
|
1
|
(4)
|
(4)
|
(4)
|
(6)
|
(2)
|
(0)
|
3
|
1
|
0
|
(1)
|
(4)
|
(1)
|
(2)
|
(1)
|
(1)
|
9
|
8
|
9
|
9
|
1
|
2
|
(1)
|
(1)
|
(5)
|
(7)
|
(4)
|
(4)
|
0
|
1
|
0
|
0
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
0
|
10
|
10
|
17
|
0
|
13
|
18
|
0
|
18
|
12
|
(22)
|
(1)
|
(18)
|
|
| Net Change in Cash |
10
N/A
|
15
+45%
|
5
-67%
|
2
-63%
|
1
-39%
|
12
+1 027%
|
7
-44%
|
5
-34%
|
21
+354%
|
25
+20%
|
26
+2%
|
24
-6%
|
23
-5%
|
(2)
N/A
|
(8)
-239%
|
(22)
-181%
|
(6)
+75%
|
29
N/A
|
11
-63%
|
57
+423%
|
30
-47%
|
(17)
N/A
|
(17)
-2%
|
(27)
-58%
|
6
N/A
|
1
-90%
|
(8)
N/A
|
(47)
-520%
|
16
N/A
|
(24)
N/A
|
37
N/A
|
50
+35%
|
30
-39%
|
80
+164%
|
13
-84%
|
22
+66%
|
(35)
N/A
|
(10)
+71%
|
(3)
+68%
|
(28)
-733%
|
(26)
+7%
|
(41)
-62%
|
(17)
+58%
|
11
N/A
|
4
-68%
|
6
+62%
|
(21)
N/A
|
(21)
-1%
|
(13)
+37%
|
(14)
-6%
|
(5)
+62%
|
(52)
-889%
|
(85)
-62%
|
(73)
+14%
|
(49)
+34%
|
(3)
+94%
|
38
N/A
|
64
+67%
|
20
-68%
|
(0)
N/A
|
62
N/A
|
34
-46%
|
(4)
N/A
|
47
N/A
|
87
+87%
|
47
-47%
|
72
+54%
|
134
+87%
|
84
-37%
|
89
+7%
|
421
+372%
|
293
-30%
|
397
+35%
|
462
+16%
|
582
+26%
|
308
-47%
|
176
-43%
|
18
-90%
|
(385)
N/A
|
(154)
+60%
|
(354)
-130%
|
(278)
+21%
|
(351)
-26%
|
(537)
-53%
|
(370)
+31%
|
(251)
+32%
|
(226)
+10%
|
257
N/A
|
270
+5%
|
169
-37%
|
102
-40%
|
(147)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
26
+30%
|
14
-44%
|
7
-50%
|
4
-47%
|
14
+268%
|
16
+15%
|
18
+11%
|
29
+61%
|
41
+42%
|
49
+19%
|
35
-27%
|
36
+1%
|
16
-55%
|
20
+27%
|
25
+24%
|
28
+12%
|
64
+124%
|
50
-21%
|
69
+38%
|
98
+41%
|
97
-1%
|
110
+14%
|
117
+6%
|
124
+6%
|
97
-22%
|
111
+15%
|
103
-7%
|
141
+36%
|
114
-19%
|
115
+1%
|
117
+2%
|
136
+17%
|
177
+30%
|
167
-6%
|
133
-20%
|
99
-26%
|
103
+4%
|
63
-39%
|
63
0%
|
3
-95%
|
(1)
N/A
|
81
N/A
|
115
+42%
|
101
-12%
|
139
+37%
|
98
-30%
|
64
-34%
|
90
+40%
|
54
-39%
|
84
+55%
|
56
-34%
|
56
+0%
|
107
+92%
|
121
+13%
|
186
+53%
|
188
+1%
|
227
+20%
|
216
-5%
|
139
-36%
|
176
+27%
|
165
-7%
|
178
+8%
|
282
+58%
|
262
-7%
|
247
-6%
|
263
+7%
|
343
+30%
|
289
-16%
|
366
+27%
|
517
+41%
|
379
-27%
|
430
+14%
|
456
+6%
|
290
-36%
|
372
+28%
|
451
+21%
|
407
-10%
|
439
+8%
|
379
-14%
|
402
+6%
|
488
+21%
|
491
+1%
|
378
-23%
|
352
-7%
|
365
+4%
|
342
-6%
|
612
+79%
|
601
-2%
|
537
-11%
|
491
-8%
|
284
-42%
|
|