Turquoise Hill Resources Ltd
TSX:TRQ
Cash Flow Statement
Cash Flow Statement
Turquoise Hill Resources Ltd
| Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(8)
|
(8)
|
(8)
|
(11)
|
(18)
|
(25)
|
(27)
|
(25)
|
(85)
|
(76)
|
(76)
|
(70)
|
(31)
|
(40)
|
(58)
|
(85)
|
(68)
|
(83)
|
(87)
|
(85)
|
(95)
|
(95)
|
(103)
|
(70)
|
(90)
|
(89)
|
(98)
|
(172)
|
(199)
|
(222)
|
(256)
|
(273)
|
(458)
|
(476)
|
(277)
|
(286)
|
(198)
|
(191)
|
(344)
|
(327)
|
(306)
|
(502)
|
(486)
|
(436)
|
(278)
|
(546)
|
(506)
|
(478)
|
(615)
|
(198)
|
(533)
|
(468)
|
(558)
|
(535)
|
(411)
|
(647)
|
(448)
|
(436)
|
(288)
|
(113)
|
57
|
180
|
258
|
264
|
305
|
374
|
306
|
215
|
107
|
15
|
38
|
164
|
111
|
161
|
366
|
333
|
394
|
420
|
(521)
|
(491)
|
(477)
|
(563)
|
246
|
363
|
495
|
808
|
863
|
715
|
681
|
743
|
709
|
735
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
5
|
6
|
9
|
11
|
13
|
12
|
11
|
11
|
13
|
13
|
14
|
14
|
7
|
5
|
3
|
(0)
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
5
|
5
|
7
|
7
|
10
|
12
|
12
|
10
|
15
|
15
|
21
|
31
|
31
|
35
|
41
|
42
|
46
|
50
|
61
|
44
|
15
|
35
|
125
|
253
|
393
|
448
|
415
|
387
|
356
|
354
|
370
|
363
|
365
|
360
|
339
|
328
|
308
|
285
|
273
|
241
|
211
|
200
|
193
|
185
|
192
|
184
|
179
|
185
|
181
|
197
|
166
|
174
|
165
|
153
|
176
|
175
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(2)
|
(2)
|
0
|
5
|
4
|
3
|
4
|
4
|
3
|
3
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
4
|
4
|
3
|
(5)
|
(15)
|
(18)
|
(17)
|
(13)
|
(15)
|
(26)
|
(25)
|
(18)
|
(9)
|
5
|
2
|
(12)
|
(19)
|
(21)
|
(25)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Non-Cash Items |
1
|
0
|
(1)
|
4
|
12
|
23
|
18
|
11
|
71
|
57
|
60
|
47
|
(30)
|
(33)
|
(39)
|
(16)
|
(24)
|
(20)
|
(18)
|
(36)
|
(23)
|
(22)
|
(13)
|
(43)
|
(44)
|
(50)
|
(57)
|
(21)
|
(22)
|
(7)
|
(5)
|
14
|
172
|
171
|
(22)
|
(6)
|
(75)
|
(61)
|
126
|
129
|
119
|
284
|
249
|
192
|
40
|
347
|
292
|
233
|
329
|
(140)
|
151
|
50
|
68
|
69
|
(57)
|
168
|
67
|
80
|
(2)
|
(18)
|
49
|
50
|
91
|
159
|
214
|
213
|
208
|
137
|
69
|
28
|
(16)
|
(17)
|
(22)
|
(43)
|
(39)
|
(82)
|
(84)
|
(78)
|
503
|
498
|
501
|
512
|
(59)
|
(33)
|
(16)
|
3
|
29
|
30
|
34
|
28
|
37
|
52
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
(11)
|
(23)
|
(38)
|
0
|
(33)
|
(30)
|
(20)
|
233
|
230
|
299
|
310
|
181
|
231
|
196
|
263
|
163
|
150
|
266
|
179
|
151
|
88
|
(313)
|
(263)
|
(147)
|
(30)
|
268
|
368
|
340
|
659
|
603
|
160
|
49
|
(104)
|
(75)
|
227
|
|
| Cash Interest Paid |
3
|
5
|
5
|
6
|
2
|
2
|
3
|
3
|
4
|
3
|
2
|
2
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
45
|
18
|
19
|
20
|
0
|
1
|
0
|
1
|
4
|
4
|
20
|
19
|
118
|
130
|
222
|
222
|
259
|
259
|
270
|
270
|
261
|
328
|
349
|
351
|
428
|
376
|
355
|
353
|
317
|
317
|
282
|
283
|
276
|
251
|
251
|
277
|
|
| Change in Working Capital |
(3)
|
1
|
0
|
(1)
|
(2)
|
(9)
|
(2)
|
(5)
|
(13)
|
(6)
|
(15)
|
(10)
|
7
|
4
|
10
|
6
|
5
|
7
|
8
|
10
|
(3)
|
(9)
|
(9)
|
(15)
|
(2)
|
(3)
|
(13)
|
0
|
6
|
16
|
30
|
68
|
42
|
6
|
(0)
|
(58)
|
(54)
|
(26)
|
(33)
|
(16)
|
8
|
20
|
37
|
47
|
(56)
|
(91)
|
(163)
|
(230)
|
(107)
|
(120)
|
(109)
|
(45)
|
(45)
|
(75)
|
(128)
|
(308)
|
(265)
|
(325)
|
(136)
|
138
|
197
|
246
|
242
|
105
|
(293)
|
(260)
|
(355)
|
(324)
|
(310)
|
(281)
|
(365)
|
(399)
|
(278)
|
(352)
|
(456)
|
(382)
|
(341)
|
(387)
|
74
|
(13)
|
(228)
|
(163)
|
(620)
|
(697)
|
(619)
|
(1 075)
|
(825)
|
(423)
|
(304)
|
(92)
|
(79)
|
(495)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(3)
+55%
|
(5)
-104%
|
(3)
+36%
|
(4)
-3%
|
(10)
-194%
|
(4)
+60%
|
(11)
-156%
|
(13)
-26%
|
(7)
+47%
|
(17)
-137%
|
(20)
-19%
|
(37)
-88%
|
(53)
-42%
|
(69)
-32%
|
(78)
-13%
|
(80)
-2%
|
(91)
-13%
|
(94)
-4%
|
(112)
-19%
|
(119)
-6%
|
(123)
-3%
|
(122)
+1%
|
(126)
-3%
|
(133)
-6%
|
(139)
-4%
|
(164)
-18%
|
(188)
-15%
|
(211)
-12%
|
(209)
+1%
|
(227)
-9%
|
(187)
+18%
|
(239)
-28%
|
(294)
-23%
|
(293)
+0%
|
(343)
-17%
|
(319)
+7%
|
(268)
+16%
|
(240)
+10%
|
(211)
+12%
|
(183)
+13%
|
(204)
-11%
|
(205)
0%
|
(200)
+3%
|
(294)
-47%
|
(301)
-2%
|
(381)
-27%
|
(463)
-21%
|
(372)
+20%
|
(418)
-13%
|
(448)
-7%
|
(432)
+4%
|
(507)
-17%
|
(512)
-1%
|
(561)
-10%
|
(754)
-34%
|
(631)
+16%
|
(643)
-2%
|
(293)
+55%
|
265
N/A
|
697
+163%
|
925
+33%
|
1 006
+9%
|
916
-9%
|
583
-36%
|
681
+17%
|
527
-23%
|
392
-26%
|
231
-41%
|
121
-48%
|
(4)
N/A
|
76
N/A
|
118
+55%
|
51
-57%
|
144
+181%
|
111
-23%
|
180
+63%
|
155
-14%
|
248
+60%
|
178
-28%
|
(12)
N/A
|
(30)
-160%
|
(254)
-735%
|
(182)
+28%
|
41
N/A
|
(68)
N/A
|
232
N/A
|
496
+114%
|
576
+16%
|
832
+44%
|
842
+1%
|
467
-45%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(4)
|
(10)
|
(13)
|
(12)
|
(15)
|
(16)
|
(14)
|
(10)
|
(7)
|
(5)
|
(11)
|
(8)
|
(31)
|
(27)
|
(21)
|
(28)
|
(9)
|
(14)
|
(24)
|
(33)
|
(40)
|
(43)
|
(38)
|
(34)
|
(39)
|
(43)
|
(95)
|
(94)
|
(120)
|
(164)
|
(142)
|
(135)
|
(100)
|
(57)
|
(28)
|
(39)
|
(72)
|
(229)
|
(442)
|
(675)
|
(1 165)
|
(1 598)
|
(2 106)
|
(2 628)
|
(2 833)
|
(2 927)
|
(2 777)
|
(2 488)
|
(2 223)
|
(1 834)
|
(1 335)
|
(1 072)
|
(680)
|
(442)
|
(438)
|
(242)
|
(190)
|
(157)
|
(107)
|
(116)
|
(148)
|
(166)
|
(211)
|
(326)
|
(418)
|
(570)
|
(730)
|
(918)
|
(1 055)
|
(1 168)
|
(1 263)
|
(1 304)
|
(1 344)
|
(1 361)
|
(1 361)
|
(1 308)
|
(1 284)
|
(1 203)
|
(1 136)
|
(1 081)
|
(1 030)
|
(1 003)
|
(960)
|
(997)
|
(976)
|
(1 010)
|
(1 058)
|
|
| Other Items |
(0)
|
(0)
|
0
|
(1)
|
3
|
3
|
3
|
4
|
0
|
(1)
|
(5)
|
(8)
|
(12)
|
(3)
|
5
|
8
|
(73)
|
(77)
|
(84)
|
(83)
|
41
|
52
|
55
|
50
|
23
|
47
|
47
|
45
|
33
|
17
|
1
|
(63)
|
(74)
|
(78)
|
151
|
251
|
316
|
295
|
115
|
87
|
(151)
|
(166)
|
(249)
|
(264)
|
(191)
|
(133)
|
(160)
|
(22)
|
85
|
54
|
125
|
(31)
|
(37)
|
(46)
|
(10)
|
226
|
285
|
282
|
259
|
54
|
121
|
139
|
142
|
148
|
35
|
24
|
(4 139)
|
(4 143)
|
(3 960)
|
(3 934)
|
460
|
688
|
821
|
1 111
|
1 102
|
1 181
|
1 271
|
1 226
|
1 250
|
1 200
|
1 375
|
1 407
|
1 357
|
1 123
|
538
|
201
|
(3)
|
21
|
40
|
70
|
70
|
18
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+27%
|
(2)
+22%
|
(4)
-105%
|
1
N/A
|
(1)
N/A
|
(7)
-610%
|
(9)
-31%
|
(11)
-22%
|
(15)
-33%
|
(20)
-35%
|
(21)
-5%
|
(23)
-6%
|
(11)
+53%
|
0
N/A
|
(3)
N/A
|
(81)
-2 587%
|
(108)
-34%
|
(111)
-3%
|
(104)
+6%
|
13
N/A
|
43
+242%
|
41
-5%
|
26
-37%
|
(10)
N/A
|
7
N/A
|
4
-44%
|
8
+92%
|
(1)
N/A
|
(22)
-2 130%
|
(41)
-86%
|
(158)
-280%
|
(167)
-6%
|
(198)
-18%
|
(13)
+93%
|
109
N/A
|
180
+65%
|
195
+8%
|
59
-70%
|
59
+1%
|
(190)
N/A
|
(238)
-25%
|
(477)
-101%
|
(706)
-48%
|
(866)
-23%
|
(1 297)
-50%
|
(1 758)
-36%
|
(2 128)
-21%
|
(2 543)
-19%
|
(2 779)
-9%
|
(2 801)
-1%
|
(2 808)
0%
|
(2 524)
+10%
|
(2 269)
+10%
|
(1 844)
+19%
|
(1 109)
+40%
|
(787)
+29%
|
(398)
+49%
|
(183)
+54%
|
(384)
-110%
|
(121)
+68%
|
(51)
+58%
|
(14)
+72%
|
41
N/A
|
(82)
N/A
|
(124)
-52%
|
(4 305)
-3 375%
|
(4 355)
-1%
|
(4 287)
+2%
|
(4 353)
-2%
|
(111)
+97%
|
(42)
+62%
|
(96)
-128%
|
56
N/A
|
(67)
N/A
|
(82)
-24%
|
(34)
+59%
|
(118)
-251%
|
(111)
+6%
|
(161)
-45%
|
67
N/A
|
123
+84%
|
153
+24%
|
(13)
N/A
|
(542)
-4 040%
|
(829)
-53%
|
(1 006)
-21%
|
(939)
+7%
|
(957)
-2%
|
(907)
+5%
|
(941)
-4%
|
(1 040)
-11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
17
|
32
|
71
|
61
|
82
|
78
|
88
|
89
|
218
|
206
|
158
|
258
|
102
|
103
|
223
|
123
|
124
|
125
|
165
|
165
|
463
|
463
|
309
|
309
|
10
|
8
|
3
|
2
|
2
|
2
|
2
|
3
|
393
|
444
|
839
|
848
|
785
|
1 890
|
2 007
|
2 535
|
2 212
|
1 075
|
564
|
1 788
|
1 793
|
1 773
|
1 773
|
10
|
2
|
2 290
|
2 289
|
2 289
|
2 289
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
(1)
|
(1)
|
(8)
|
(8)
|
(8)
|
(9)
|
(6)
|
(7)
|
(1)
|
3
|
(9)
|
(7)
|
(11)
|
(15)
|
(7)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
167
|
267
|
367
|
367
|
196
|
96
|
30
|
28
|
520
|
520
|
486
|
485
|
(14)
|
(18)
|
(30)
|
(39)
|
359
|
1 066
|
1 555
|
1 739
|
1 352
|
649
|
173
|
200
|
330
|
(1 685)
|
(1 715)
|
(1 944)
|
(2 075)
|
0
|
(30)
|
0
|
0
|
0
|
4 274
|
4 274
|
4 288
|
0
|
17
|
18
|
8
|
0
|
9
|
8
|
13
|
11
|
7
|
30
|
(6)
|
(6)
|
(10)
|
(33)
|
(28)
|
(17)
|
(44)
|
(46)
|
(48)
|
(58)
|
(73)
|
(68)
|
|
| Other |
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
16
|
5
|
5
|
6
|
1
|
1
|
1
|
3
|
10
|
11
|
11
|
10
|
2
|
2
|
116
|
141
|
248
|
246
|
133
|
107
|
0
|
(1)
|
419
|
420
|
653
|
655
|
239
|
239
|
90
|
90
|
86
|
86
|
1
|
35
|
39
|
39
|
38
|
5
|
0
|
0
|
0
|
(0)
|
3
|
3
|
3
|
(23)
|
(33)
|
(185)
|
(185)
|
(159)
|
(153)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
(1)
N/A
|
(1)
-8%
|
(7)
-400%
|
(7)
-6%
|
(8)
-11%
|
(9)
-12%
|
4
N/A
|
10
+138%
|
31
+208%
|
74
+141%
|
53
-29%
|
75
+44%
|
67
-11%
|
74
+10%
|
82
+11%
|
221
+169%
|
213
-4%
|
165
-23%
|
274
+67%
|
108
-61%
|
108
+1%
|
229
+111%
|
124
-46%
|
125
+1%
|
126
+1%
|
168
+33%
|
176
+5%
|
474
+170%
|
474
N/A
|
319
-33%
|
311
-2%
|
180
-42%
|
392
+118%
|
511
+31%
|
617
+21%
|
444
-28%
|
231
-48%
|
139
-40%
|
32
-77%
|
913
+2 770%
|
1 384
+52%
|
1 745
+26%
|
1 986
+14%
|
1 427
-28%
|
2 111
+48%
|
2 216
+5%
|
2 586
+17%
|
2 661
+3%
|
2 227
-16%
|
2 205
-1%
|
3 528
+60%
|
3 179
-10%
|
2 462
-23%
|
1 984
-19%
|
249
-87%
|
337
+35%
|
605
+80%
|
574
-5%
|
345
-40%
|
213
-38%
|
(56)
N/A
|
(26)
+53%
|
4
N/A
|
(23)
N/A
|
(33)
-45%
|
4 089
N/A
|
4 089
N/A
|
4 129
+1%
|
4 135
+0%
|
15
-100%
|
15
+5%
|
5
-66%
|
5
N/A
|
8
+55%
|
7
-9%
|
13
+79%
|
11
-19%
|
7
-38%
|
30
+355%
|
(7)
N/A
|
(6)
+8%
|
(10)
-58%
|
(33)
-247%
|
(28)
+16%
|
(17)
+37%
|
(44)
-156%
|
(46)
-3%
|
(48)
-4%
|
(58)
-23%
|
(73)
-24%
|
(68)
+6%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
10
|
5
|
14
|
11
|
4
|
12
|
5
|
5
|
8
|
12
|
8
|
8
|
11
|
3
|
0
|
1
|
3
|
5
|
9
|
7
|
(2)
|
(25)
|
(67)
|
(74)
|
(47)
|
1
|
43
|
55
|
24
|
18
|
32
|
31
|
43
|
(25)
|
(12)
|
(3)
|
(15)
|
46
|
18
|
5
|
8
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
(5)
N/A
|
(7)
-47%
|
(9)
-33%
|
(15)
-67%
|
(10)
+29%
|
(20)
-88%
|
(20)
-5%
|
(16)
+24%
|
(15)
+7%
|
9
N/A
|
37
+323%
|
12
-69%
|
17
+43%
|
7
-57%
|
14
+101%
|
6
-59%
|
74
+1 159%
|
26
-66%
|
(37)
N/A
|
69
N/A
|
7
-90%
|
34
+387%
|
155
+355%
|
35
-77%
|
(11)
N/A
|
3
N/A
|
18
+624%
|
(2)
N/A
|
262
N/A
|
244
-7%
|
53
-78%
|
(29)
N/A
|
(218)
-659%
|
(94)
+57%
|
203
N/A
|
358
+77%
|
239
-33%
|
83
-65%
|
(90)
N/A
|
(119)
-33%
|
582
N/A
|
997
+71%
|
1 087
+9%
|
1 099
+1%
|
298
-73%
|
544
+82%
|
121
-78%
|
(30)
N/A
|
(266)
-789%
|
(973)
-266%
|
(1 060)
-9%
|
334
N/A
|
165
-51%
|
(314)
N/A
|
(412)
-31%
|
(1 620)
-293%
|
(1 085)
+33%
|
(440)
+59%
|
98
N/A
|
225
+130%
|
789
+250%
|
817
+4%
|
966
+18%
|
961
-1%
|
477
-50%
|
524
+10%
|
312
-41%
|
126
-60%
|
74
-41%
|
(96)
N/A
|
(100)
-4%
|
49
N/A
|
27
-45%
|
112
+315%
|
85
-24%
|
35
-59%
|
158
+351%
|
46
-71%
|
143
+208%
|
46
-68%
|
49
+7%
|
87
+78%
|
(110)
N/A
|
(227)
-108%
|
(528)
-132%
|
(913)
-73%
|
(818)
+10%
|
(489)
+40%
|
(429)
+12%
|
(134)
+69%
|
(171)
-28%
|
(641)
-275%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(5)
+44%
|
(7)
-42%
|
(6)
+14%
|
(6)
+11%
|
(14)
-144%
|
(15)
-4%
|
(24)
-65%
|
(25)
-5%
|
(22)
+14%
|
(32)
-49%
|
(34)
-5%
|
(48)
-41%
|
(60)
-26%
|
(74)
-24%
|
(89)
-20%
|
(88)
+1%
|
(122)
-38%
|
(121)
+1%
|
(133)
-10%
|
(147)
-10%
|
(132)
+10%
|
(136)
-3%
|
(150)
-11%
|
(166)
-11%
|
(179)
-8%
|
(207)
-15%
|
(226)
-9%
|
(245)
-8%
|
(248)
-1%
|
(270)
-9%
|
(282)
-5%
|
(332)
-18%
|
(415)
-25%
|
(457)
-10%
|
(486)
-6%
|
(454)
+7%
|
(368)
+19%
|
(297)
+19%
|
(239)
+19%
|
(222)
+7%
|
(276)
-24%
|
(434)
-57%
|
(641)
-48%
|
(970)
-51%
|
(1 465)
-51%
|
(1 979)
-35%
|
(2 569)
-30%
|
(3 000)
-17%
|
(3 251)
-8%
|
(3 375)
-4%
|
(3 209)
+5%
|
(2 995)
+7%
|
(2 735)
+9%
|
(2 395)
+12%
|
(2 089)
+13%
|
(1 703)
+18%
|
(1 323)
+22%
|
(735)
+44%
|
(173)
+76%
|
455
N/A
|
735
+62%
|
850
+16%
|
809
-5%
|
466
-42%
|
533
+14%
|
361
-32%
|
180
-50%
|
(96)
N/A
|
(297)
-211%
|
(574)
-93%
|
(654)
-14%
|
(800)
-22%
|
(1 004)
-26%
|
(1 025)
-2%
|
(1 153)
-12%
|
(1 124)
+2%
|
(1 189)
-6%
|
(1 113)
+6%
|
(1 183)
-6%
|
(1 320)
-12%
|
(1 314)
+0%
|
(1 457)
-11%
|
(1 318)
+10%
|
(1 040)
+21%
|
(1 098)
-6%
|
(770)
+30%
|
(464)
+40%
|
(421)
+9%
|
(145)
+66%
|
(168)
-16%
|
(591)
-252%
|
|