Centerra Gold Inc
TSX:CG
Cash Flow Statement
Cash Flow Statement
Centerra Gold Inc
| 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 |
9
|
16
|
17
|
43
|
51
|
55
|
71
|
51
|
42
|
48
|
63
|
65
|
61
|
48
|
38
|
(64)
|
(93)
|
(79)
|
(42)
|
66
|
135
|
95
|
(40)
|
(37)
|
60
|
205
|
315
|
311
|
322
|
335
|
375
|
442
|
371
|
244
|
124
|
6
|
(144)
|
(102)
|
(51)
|
(20)
|
158
|
108
|
75
|
74
|
(44)
|
(6)
|
48
|
33
|
42
|
19
|
0
|
85
|
152
|
190
|
211
|
143
|
252
|
204
|
224
|
231
|
114
|
155
|
145
|
(26)
|
(94)
|
(124)
|
(77)
|
301
|
409
|
556
|
452
|
267
|
447
|
369
|
389
|
328
|
(77)
|
(240)
|
(277)
|
(183)
|
(81)
|
59
|
136
|
104
|
80
|
44
|
75
|
339
|
584
|
|
| Depreciation & Amortization |
15
|
16
|
24
|
38
|
53
|
64
|
71
|
67
|
61
|
55
|
47
|
42
|
40
|
39
|
41
|
45
|
44
|
45
|
50
|
56
|
78
|
90
|
98
|
107
|
104
|
103
|
95
|
86
|
76
|
70
|
78
|
88
|
99
|
104
|
96
|
81
|
153
|
176
|
191
|
223
|
309
|
332
|
362
|
361
|
284
|
289
|
272
|
270
|
205
|
155
|
166
|
185
|
205
|
240
|
237
|
218
|
199
|
188
|
181
|
187
|
201
|
212
|
227
|
247
|
246
|
265
|
295
|
311
|
315
|
315
|
212
|
159
|
126
|
91
|
132
|
116
|
103
|
85
|
80
|
108
|
130
|
144
|
149
|
140
|
131
|
121
|
119
|
120
|
116
|
|
| Change in Deffered Taxes |
1
|
1
|
0
|
0
|
(1)
|
1
|
2
|
0
|
3
|
3
|
3
|
4
|
(9)
|
(10)
|
(11)
|
(10)
|
(8)
|
(4)
|
(3)
|
(4)
|
11
|
13
|
11
|
10
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
9
|
5
|
7
|
8
|
1
|
3
|
2
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
35
|
1
|
1
|
2
|
19
|
2
|
2
|
0
|
2
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
9
|
9
|
9
|
9
|
11
|
2
|
2
|
2
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
18
|
1
|
20
|
0
|
0
|
20
|
1
|
4
|
3
|
0
|
1
|
3
|
5
|
7
|
10
|
8
|
8
|
9
|
5
|
4
|
5
|
10
|
28
|
|
| Other Non-Cash Items |
(1)
|
(13)
|
7
|
(20)
|
26
|
38
|
11
|
23
|
10
|
4
|
11
|
17
|
4
|
6
|
7
|
100
|
134
|
135
|
94
|
4
|
(11)
|
(16)
|
58
|
55
|
35
|
36
|
9
|
(23)
|
(32)
|
(32)
|
(26)
|
15
|
12
|
15
|
7
|
1
|
19
|
25
|
25
|
27
|
23
|
17
|
15
|
13
|
121
|
118
|
121
|
142
|
54
|
43
|
37
|
4
|
(13)
|
4
|
56
|
134
|
67
|
77
|
(14)
|
(72)
|
29
|
22
|
70
|
246
|
250
|
279
|
317
|
126
|
129
|
34
|
129
|
144
|
(129)
|
(82)
|
(257)
|
(254)
|
91
|
132
|
171
|
182
|
198
|
172
|
194
|
207
|
169
|
191
|
167
|
(59)
|
(222)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
29
|
34
|
15
|
32
|
20
|
14
|
36
|
22
|
4
|
5
|
2
|
0
|
8
|
14
|
19
|
18
|
16
|
10
|
6
|
7
|
4
|
3
|
3
|
1
|
1
|
0
|
0
|
1
|
6
|
6
|
6
|
10
|
3
|
6
|
6
|
3
|
5
|
3
|
3
|
4
|
4
|
(8)
|
(7)
|
(20)
|
26
|
38
|
0
|
55
|
17
|
42
|
71
|
64
|
56
|
32
|
7
|
13
|
44
|
43
|
121
|
121
|
109
|
110
|
76
|
77
|
89
|
|
| Cash Interest Paid |
1
|
3
|
3
|
3
|
2
|
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
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(1)
|
(1)
|
1
|
(40)
|
(36)
|
(39)
|
(36)
|
(32)
|
(29)
|
(43)
|
(55)
|
(15)
|
(28)
|
(35)
|
(14)
|
(37)
|
(36)
|
(35)
|
(63)
|
(46)
|
(33)
|
(5)
|
25
|
40
|
(28)
|
(11)
|
(49)
|
(85)
|
(31)
|
(39)
|
(30)
|
(47)
|
(39)
|
(68)
|
(64)
|
145
|
134
|
151
|
103
|
(6)
|
36
|
73
|
71
|
16
|
5
|
7
|
60
|
32
|
(6)
|
(49)
|
(295)
|
(220)
|
(248)
|
(236)
|
25
|
(17)
|
(80)
|
(73)
|
(110)
|
(126)
|
(12)
|
(42)
|
(72)
|
(68)
|
(83)
|
(21)
|
103
|
77
|
57
|
38
|
(35)
|
(30)
|
(88)
|
(116)
|
(120)
|
(120)
|
(107)
|
(67)
|
(17)
|
(1)
|
70
|
(65)
|
(101)
|
(82)
|
(99)
|
(81)
|
(61)
|
(129)
|
|
| Cash from Operating Activities |
24
N/A
|
19
-21%
|
49
+154%
|
63
+28%
|
89
+41%
|
122
+38%
|
116
-5%
|
104
-10%
|
83
-19%
|
79
-6%
|
78
-1%
|
73
-7%
|
80
+10%
|
56
-30%
|
40
-29%
|
57
+44%
|
41
-27%
|
62
+49%
|
65
+5%
|
60
-8%
|
166
+178%
|
149
-10%
|
121
-19%
|
160
+32%
|
246
+53%
|
317
+29%
|
411
+30%
|
328
-20%
|
281
-14%
|
342
+22%
|
389
+14%
|
516
+33%
|
435
-16%
|
324
-26%
|
158
-51%
|
25
-85%
|
173
+608%
|
233
+35%
|
317
+36%
|
334
+5%
|
484
+45%
|
494
+2%
|
525
+6%
|
519
-1%
|
376
-27%
|
406
+8%
|
449
+10%
|
505
+13%
|
334
-34%
|
212
-37%
|
155
-27%
|
(20)
N/A
|
124
N/A
|
187
+51%
|
268
+44%
|
520
+94%
|
501
-4%
|
389
-22%
|
318
-18%
|
236
-26%
|
218
-8%
|
376
+73%
|
399
+6%
|
393
-1%
|
334
-15%
|
337
+1%
|
514
+53%
|
841
+64%
|
930
+11%
|
962
+3%
|
831
-14%
|
535
-36%
|
415
-22%
|
290
-30%
|
149
-49%
|
70
-53%
|
(2)
N/A
|
(130)
-6 468%
|
(93)
+28%
|
90
N/A
|
246
+172%
|
445
+81%
|
414
-7%
|
351
-15%
|
298
-15%
|
258
-14%
|
280
+9%
|
338
+21%
|
349
+3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(61)
|
(52)
|
(32)
|
(19)
|
(12)
|
(16)
|
(18)
|
(23)
|
(34)
|
0
|
(58)
|
(69)
|
(97)
|
0
|
(135)
|
(150)
|
(125)
|
0
|
(88)
|
(86)
|
(95)
|
(119)
|
(101)
|
(91)
|
(92)
|
(89)
|
(128)
|
(178)
|
(208)
|
(249)
|
(240)
|
(204)
|
(175)
|
(257)
|
(308)
|
(351)
|
(405)
|
(335)
|
(322)
|
(307)
|
(309)
|
(308)
|
(305)
|
(309)
|
(276)
|
(276)
|
(263)
|
(265)
|
(244)
|
(207)
|
(182)
|
(163)
|
(217)
|
(250)
|
(283)
|
(289)
|
(265)
|
(255)
|
(250)
|
(251)
|
(273)
|
(274)
|
(257)
|
(290)
|
(289)
|
(272)
|
(316)
|
(304)
|
(326)
|
(363)
|
(231)
|
(174)
|
(93)
|
(31)
|
(91)
|
(89)
|
(81)
|
(68)
|
(63)
|
(67)
|
(85)
|
(97)
|
(104)
|
(148)
|
(160)
|
(190)
|
(211)
|
(208)
|
(254)
|
|
| Other Items |
0
|
27
|
24
|
24
|
24
|
(3)
|
0
|
0
|
0
|
(11)
|
0
|
(11)
|
0
|
(44)
|
0
|
(44)
|
(7)
|
(24)
|
(7)
|
(6)
|
(17)
|
18
|
1
|
0
|
(128)
|
(183)
|
(166)
|
(22)
|
89
|
57
|
(24)
|
(226)
|
(298)
|
(19)
|
168
|
253
|
318
|
17
|
(2)
|
(55)
|
(132)
|
(194)
|
(177)
|
(201)
|
(108)
|
(41)
|
(217)
|
(81)
|
4
|
104
|
36
|
209
|
(608)
|
(659)
|
(551)
|
(500)
|
254
|
55
|
196
|
(115)
|
(80)
|
150
|
17
|
20
|
(21)
|
3
|
11
|
13
|
23
|
211
|
119
|
119
|
129
|
(252)
|
(164)
|
(165)
|
(175)
|
(2)
|
(2)
|
(30)
|
(5)
|
(28)
|
(33)
|
(7)
|
(33)
|
(9)
|
(25)
|
(48)
|
(50)
|
|
| Cash from Investing Activities |
(61)
N/A
|
(25)
+58%
|
(7)
+71%
|
6
N/A
|
13
+129%
|
(19)
N/A
|
(18)
+3%
|
(23)
-27%
|
(34)
-45%
|
(40)
-20%
|
(58)
-44%
|
(69)
-19%
|
(97)
-40%
|
(130)
-34%
|
(135)
-4%
|
(150)
-11%
|
(132)
+12%
|
(106)
+20%
|
(95)
+10%
|
(92)
+4%
|
(112)
-22%
|
(101)
+10%
|
(101)
N/A
|
(91)
+9%
|
(220)
-141%
|
(273)
-24%
|
(294)
-8%
|
(200)
+32%
|
(120)
+40%
|
(193)
-61%
|
(264)
-37%
|
(431)
-63%
|
(474)
-10%
|
(276)
+42%
|
(139)
+50%
|
(97)
+30%
|
(87)
+10%
|
(318)
-264%
|
(324)
-2%
|
(362)
-12%
|
(441)
-22%
|
(501)
-14%
|
(481)
+4%
|
(510)
-6%
|
(385)
+25%
|
(317)
+18%
|
(480)
-52%
|
(346)
+28%
|
(240)
+31%
|
(103)
+57%
|
(146)
-42%
|
45
N/A
|
(824)
N/A
|
(910)
-10%
|
(833)
+8%
|
(789)
+5%
|
(11)
+99%
|
(200)
-1 785%
|
(55)
+73%
|
(365)
-568%
|
(352)
+4%
|
(125)
+65%
|
(241)
-93%
|
(269)
-12%
|
(310)
-15%
|
(269)
+13%
|
(304)
-13%
|
(290)
+5%
|
(303)
-5%
|
(152)
+50%
|
(112)
+27%
|
(56)
+50%
|
36
N/A
|
(283)
N/A
|
(255)
+10%
|
(253)
+1%
|
(256)
-1%
|
(70)
+73%
|
(65)
+7%
|
(97)
-49%
|
(90)
+6%
|
(125)
-38%
|
(138)
-10%
|
(155)
-13%
|
(193)
-25%
|
(199)
-3%
|
(236)
-19%
|
(256)
-9%
|
(304)
-18%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
64
|
85
|
85
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
5
|
6
|
7
|
6
|
4
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
148
|
143
|
0
|
142
|
(2)
|
2
|
0
|
3
|
1
|
1
|
3
|
5
|
7
|
8
|
7
|
9
|
8
|
8
|
10
|
6
|
4
|
5
|
4
|
4
|
(90)
|
(101)
|
(101)
|
(109)
|
(26)
|
(18)
|
(28)
|
(30)
|
(30)
|
(40)
|
(46)
|
(62)
|
(73)
|
(88)
|
|
| Net Issuance of Debt |
26
|
(6)
|
(39)
|
(35)
|
(43)
|
(13)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
76
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
398
|
361
|
314
|
203
|
(208)
|
(122)
|
(150)
|
(2)
|
(105)
|
(177)
|
(196)
|
(235)
|
(132)
|
(53)
|
(120)
|
(119)
|
(84)
|
(143)
|
(6)
|
(6)
|
(9)
|
(6)
|
(7)
|
(7)
|
(9)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
|
| 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
|
(14)
|
(14)
|
0
|
(113)
|
(99)
|
(99)
|
(99)
|
(9)
|
(16)
|
(22)
|
(29)
|
(26)
|
(29)
|
(31)
|
(33)
|
(35)
|
(34)
|
(32)
|
(31)
|
(30)
|
(28)
|
(32)
|
(32)
|
(32)
|
(32)
|
(23)
|
(16)
|
(8)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(28)
|
(40)
|
(40)
|
(44)
|
(45)
|
(45)
|
(57)
|
(49)
|
(48)
|
(48)
|
(47)
|
(46)
|
(45)
|
(45)
|
(45)
|
(44)
|
(44)
|
(44)
|
(43)
|
(42)
|
(42)
|
(41)
|
|
| Other |
0
|
0
|
0
|
0
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(8)
|
(9)
|
(18)
|
(24)
|
(27)
|
(33)
|
(28)
|
(30)
|
(29)
|
(26)
|
(25)
|
(17)
|
(14)
|
(11)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(7)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
26
N/A
|
(6)
N/A
|
26
N/A
|
50
+95%
|
41
-17%
|
72
+74%
|
21
-71%
|
1
-95%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
10
+3%
|
10
N/A
|
0
N/A
|
0
N/A
|
(10)
N/A
|
(10)
N/A
|
(10)
N/A
|
(8)
+19%
|
2
N/A
|
2
N/A
|
2
N/A
|
2
-21%
|
(9)
N/A
|
(8)
+11%
|
(8)
N/A
|
(108)
-1 317%
|
(96)
+11%
|
(97)
-1%
|
(97)
0%
|
(8)
+92%
|
60
N/A
|
53
-12%
|
45
-14%
|
48
+6%
|
(31)
N/A
|
(34)
-11%
|
(36)
-6%
|
(38)
-5%
|
(39)
-2%
|
(34)
+11%
|
(33)
+3%
|
(32)
+4%
|
(30)
+5%
|
(33)
-10%
|
(35)
-6%
|
(14)
+61%
|
131
N/A
|
500
+281%
|
465
-7%
|
421
-9%
|
167
-60%
|
(235)
N/A
|
(150)
+36%
|
(177)
-18%
|
(28)
+84%
|
(130)
-360%
|
(192)
-48%
|
(206)
-8%
|
(238)
-16%
|
(134)
+44%
|
(54)
+59%
|
(137)
-152%
|
(147)
-7%
|
(124)
+16%
|
(180)
-45%
|
(49)
+73%
|
(51)
-5%
|
(49)
+4%
|
(62)
-25%
|
(54)
+13%
|
(147)
-175%
|
(158)
-7%
|
(157)
+1%
|
(163)
-4%
|
(82)
+50%
|
(74)
+10%
|
(84)
-14%
|
(86)
-2%
|
(84)
+2%
|
(93)
-11%
|
(98)
-5%
|
(114)
-17%
|
(124)
-9%
|
(140)
-13%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(10)
N/A
|
(12)
-13%
|
67
N/A
|
118
+75%
|
143
+21%
|
175
+23%
|
118
-33%
|
82
-31%
|
50
-39%
|
38
-23%
|
20
-47%
|
4
-80%
|
(16)
N/A
|
(74)
-351%
|
(86)
-16%
|
(83)
+4%
|
(81)
+2%
|
(34)
+58%
|
(30)
+10%
|
(42)
-39%
|
44
N/A
|
38
-13%
|
13
-67%
|
71
+467%
|
27
-61%
|
47
+70%
|
119
+155%
|
120
+1%
|
154
+28%
|
142
-8%
|
17
-88%
|
(11)
N/A
|
(135)
-1 164%
|
(49)
+63%
|
11
N/A
|
(13)
N/A
|
139
N/A
|
(40)
N/A
|
40
N/A
|
(59)
N/A
|
9
N/A
|
(44)
N/A
|
5
N/A
|
(30)
N/A
|
(43)
-41%
|
57
N/A
|
(63)
N/A
|
129
N/A
|
60
-53%
|
73
+22%
|
(5)
N/A
|
156
N/A
|
(201)
N/A
|
(258)
-29%
|
(144)
+44%
|
(102)
+29%
|
256
N/A
|
39
-85%
|
87
+122%
|
(157)
N/A
|
(264)
-68%
|
60
N/A
|
(48)
N/A
|
(115)
-140%
|
(109)
+5%
|
14
N/A
|
72
+434%
|
404
+460%
|
502
+24%
|
629
+25%
|
671
+7%
|
428
-36%
|
402
-6%
|
(55)
N/A
|
(160)
-191%
|
(331)
-107%
|
(415)
-25%
|
(356)
+14%
|
(322)
+10%
|
(89)
+72%
|
81
N/A
|
236
+191%
|
191
-19%
|
112
-41%
|
12
-90%
|
(39)
N/A
|
(70)
-78%
|
(43)
+39%
|
(96)
-125%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(36)
N/A
|
(33)
+8%
|
17
N/A
|
44
+154%
|
77
+76%
|
106
+38%
|
97
-8%
|
80
-17%
|
50
-38%
|
79
+58%
|
20
-74%
|
4
-81%
|
(16)
N/A
|
56
N/A
|
(96)
N/A
|
(93)
+3%
|
(84)
+9%
|
62
N/A
|
(24)
N/A
|
(26)
-9%
|
71
N/A
|
30
-57%
|
20
-34%
|
69
+246%
|
154
+123%
|
228
+48%
|
283
+24%
|
151
-47%
|
73
-52%
|
93
+27%
|
149
+60%
|
312
+110%
|
260
-17%
|
67
-74%
|
(150)
N/A
|
(326)
-118%
|
(232)
+29%
|
(102)
+56%
|
(6)
+94%
|
27
N/A
|
175
+561%
|
186
+6%
|
220
+18%
|
210
-5%
|
100
-52%
|
131
+30%
|
186
+43%
|
240
+29%
|
90
-63%
|
5
-95%
|
(27)
N/A
|
(184)
-577%
|
(93)
+49%
|
(64)
+32%
|
(15)
+77%
|
231
N/A
|
236
+2%
|
134
-43%
|
68
-49%
|
(14)
N/A
|
(55)
-287%
|
102
N/A
|
142
+39%
|
104
-27%
|
45
-56%
|
64
+43%
|
198
+208%
|
537
+171%
|
604
+12%
|
599
-1%
|
600
+0%
|
360
-40%
|
322
-11%
|
259
-20%
|
58
-78%
|
(19)
N/A
|
(83)
-339%
|
(198)
-139%
|
(156)
+21%
|
24
N/A
|
160
+574%
|
347
+117%
|
310
-11%
|
203
-35%
|
139
-32%
|
67
-51%
|
69
+2%
|
130
+89%
|
95
-27%
|
|