Avanza Bank Holding AB
STO:AZA
Cash Flow Statement
Cash Flow Statement
Avanza Bank Holding AB
| Dec-2001 | Mar-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
|
18
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
244
|
0
|
0
|
0
|
307
|
0
|
0
|
0
|
239
|
0
|
0
|
0
|
280
|
0
|
0
|
0
|
331
|
0
|
0
|
0
|
340
|
0
|
0
|
0
|
201
|
0
|
0
|
0
|
132
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
328
|
0
|
0
|
0
|
351
|
0
|
0
|
0
|
333
|
120
|
209
|
342
|
334
|
433
|
461
|
491
|
318
|
781
|
997
|
1 231
|
1 292
|
1 971
|
2 174
|
2 351
|
2 115
|
2 202
|
2 010
|
1 939
|
1 152
|
1 998
|
2 200
|
2 285
|
2 292
|
2 360
|
2 402
|
2 472
|
2 621
|
2 792
|
2 913
|
3 073
|
3 078
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
20
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
204
|
0
|
0
|
0
|
157
|
0
|
0
|
0
|
114
|
0
|
0
|
0
|
108
|
(90)
|
10
|
14
|
119
|
26
|
22
|
24
|
171
|
122
|
34
|
30
|
279
|
91
|
101
|
90
|
325
|
73
|
76
|
107
|
790
|
87
|
89
|
89
|
1 576
|
92
|
92
|
94
|
1 575
|
90
|
94
|
98
|
108
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
145
|
0
|
0
|
0
|
196
|
0
|
0
|
0
|
83
|
0
|
(130)
|
(186)
|
(3)
|
0
|
282
|
357
|
(859)
|
(1 324)
|
(607)
|
(1 707)
|
(915)
|
1 060
|
1 354
|
2 773
|
2 653
|
1 757
|
(3 475)
|
(3 799)
|
(3 751)
|
(3 796)
|
304
|
33
|
137
|
(688)
|
(851)
|
(754)
|
(1 380)
|
(171)
|
0
|
177
|
419
|
|
| Cash Interest Paid |
0
|
0
|
0
|
16
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
201
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
18
|
(46)
|
58
|
120
|
334
|
404
|
241
|
104
|
117
|
(37)
|
(45)
|
(257)
|
(220)
|
666
|
480
|
193
|
1 279
|
1 621
|
1 571
|
1 895
|
1 987
|
1 371
|
1 592
|
1 167
|
1 277
|
1 016
|
1 728
|
2 271
|
1 864
|
1 376
|
558
|
(1 254)
|
(530)
|
370
|
816
|
712
|
(206)
|
348
|
2 658
|
2 236
|
2 007
|
2 048
|
17
|
(696)
|
531
|
178
|
151
|
1 250
|
1 829
|
1 015
|
(128)
|
1 164
|
4 365
|
9 327
|
9 385
|
3 386
|
2 977
|
245
|
(1 708)
|
777
|
(731)
|
(1 945)
|
1 633
|
1 276
|
3 088
|
1 757
|
2 360
|
4 422
|
4 454
|
5 498
|
3 161
|
1 678
|
12 457
|
6 513
|
4 615
|
5 286
|
(5 404)
|
(3 692)
|
2 775
|
2 018
|
3 031
|
12 069
|
8 374
|
5 626
|
518
|
66
|
1 495
|
6 262
|
7 335
|
791
|
2 948
|
1 285
|
9 000
|
24 378
|
21 544
|
28 536
|
|
| Cash from Operating Activities |
18
N/A
|
(46)
N/A
|
58
N/A
|
158
+171%
|
334
+111%
|
404
+21%
|
241
-40%
|
170
-30%
|
117
-31%
|
(37)
N/A
|
(45)
-23%
|
(152)
-234%
|
(114)
+25%
|
772
N/A
|
586
-24%
|
346
-41%
|
1 279
+270%
|
1 621
+27%
|
1 571
-3%
|
2 146
+37%
|
1 987
-7%
|
1 371
-31%
|
1 592
+16%
|
1 484
-7%
|
1 277
-14%
|
1 016
-20%
|
1 728
+70%
|
2 523
+46%
|
1 864
-26%
|
1 376
-26%
|
558
-59%
|
(966)
N/A
|
(530)
+45%
|
370
N/A
|
816
+121%
|
1 054
+29%
|
(206)
N/A
|
348
N/A
|
2 658
+664%
|
2 587
-3%
|
2 007
-22%
|
2 048
+2%
|
17
-99%
|
(473)
N/A
|
531
N/A
|
178
-66%
|
151
-15%
|
1 486
+884%
|
1 829
+23%
|
1 015
-45%
|
(128)
N/A
|
1 467
N/A
|
4 365
+198%
|
9 327
+114%
|
9 385
+1%
|
3 879
-59%
|
2 977
-23%
|
245
-92%
|
(1 708)
N/A
|
1 250
N/A
|
(731)
N/A
|
(1 945)
-166%
|
1 633
N/A
|
1 729
+6%
|
3 118
+80%
|
1 976
-37%
|
2 716
+37%
|
4 895
+80%
|
4 913
+0%
|
5 981
+22%
|
3 676
-39%
|
2 230
-39%
|
13 360
+499%
|
7 544
-44%
|
5 876
-22%
|
6 941
+18%
|
(3 342)
N/A
|
(1 417)
+58%
|
5 216
N/A
|
4 528
-13%
|
5 306
+17%
|
14 155
+167%
|
10 420
-26%
|
7 649
-27%
|
2 603
-66%
|
2 355
-10%
|
3 869
+64%
|
8 644
+123%
|
9 787
+13%
|
3 285
-66%
|
5 514
+68%
|
3 993
-28%
|
11 882
+198%
|
27 385
+130%
|
24 715
-10%
|
31 722
+28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(50)
|
(11)
|
(15)
|
(19)
|
(25)
|
(16)
|
(14)
|
(11)
|
(10)
|
(15)
|
(38)
|
(50)
|
(63)
|
(75)
|
(83)
|
(102)
|
(56)
|
(52)
|
(35)
|
(6)
|
(44)
|
(31)
|
(23)
|
(28)
|
(24)
|
(24)
|
(46)
|
(42)
|
(42)
|
(43)
|
(54)
|
(55)
|
(70)
|
|
| Other Items |
144
|
147
|
(0)
|
0
|
(2)
|
(3)
|
(4)
|
0
|
(7)
|
(6)
|
(8)
|
(4)
|
(9)
|
(10)
|
(8)
|
0
|
(8)
|
(12)
|
(17)
|
(2)
|
(16)
|
(15)
|
(11)
|
0
|
(15)
|
(12)
|
(9)
|
0
|
(3)
|
(6)
|
(6)
|
0
|
(8)
|
(14)
|
(19)
|
0
|
(19)
|
(15)
|
(19)
|
0
|
(15)
|
(11)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(6)
|
(8)
|
(6 070)
|
(8 356)
|
(10 739)
|
(12 218)
|
(6 030)
|
(4 514)
|
(2 972)
|
(1 208)
|
(1 149)
|
495
|
(11)
|
(1 644)
|
(1 192)
|
(2 683)
|
(1 582)
|
(2 033)
|
(2 552)
|
(4 443)
|
(5 377)
|
(3 086)
|
(2 809)
|
(13 254)
|
(6 883)
|
(6 483)
|
(5 882)
|
6 326
|
1 899
|
(1 637)
|
(2 563)
|
(4 579)
|
(8 263)
|
(5 837)
|
(4 330)
|
2 591
|
1 646
|
446
|
(3 260)
|
(5 944)
|
(1 524)
|
(1 993)
|
(1 155)
|
(10 824)
|
(18 477)
|
(19 285)
|
(23 793)
|
|
| Cash from Investing Activities |
144
N/A
|
147
+2%
|
(0)
N/A
|
(1)
-300%
|
(2)
-50%
|
(3)
-72%
|
(4)
-19%
|
(7)
-78%
|
(7)
N/A
|
(6)
+11%
|
(8)
-34%
|
(9)
-19%
|
(9)
+4%
|
(10)
-12%
|
(8)
+24%
|
(5)
+36%
|
(8)
-55%
|
(12)
-54%
|
(17)
-46%
|
(16)
+5%
|
(16)
N/A
|
(15)
+9%
|
(11)
+26%
|
(10)
+9%
|
(15)
-50%
|
(12)
+23%
|
(9)
+22%
|
(10)
-11%
|
(3)
+70%
|
(6)
-100%
|
(6)
N/A
|
(7)
-17%
|
(8)
-14%
|
(14)
-75%
|
(19)
-36%
|
(20)
-5%
|
(19)
+5%
|
(15)
+21%
|
(19)
-27%
|
(21)
-11%
|
(20)
+5%
|
(16)
+20%
|
(7)
+56%
|
(3)
+57%
|
(4)
-33%
|
(4)
N/A
|
(4)
N/A
|
(4)
N/A
|
(5)
-25%
|
(7)
-40%
|
(9)
-29%
|
(6 081)
-67 467%
|
(8 356)
-37%
|
(10 739)
-29%
|
(12 218)
-14%
|
(6 058)
+50%
|
(4 514)
+25%
|
(2 972)
+34%
|
(1 208)
+59%
|
(1 179)
+2%
|
495
N/A
|
(11)
N/A
|
(1 644)
-14 845%
|
(1 242)
+24%
|
(2 694)
-117%
|
(1 597)
+41%
|
(2 052)
-28%
|
(2 577)
-26%
|
(4 459)
-73%
|
(5 391)
-21%
|
(3 097)
+43%
|
(2 819)
+9%
|
(13 269)
-371%
|
(6 921)
+48%
|
(6 533)
+6%
|
(5 945)
+9%
|
6 251
N/A
|
1 816
-71%
|
(1 739)
N/A
|
(2 619)
-51%
|
(4 631)
-77%
|
(8 298)
-79%
|
(5 843)
+30%
|
(4 374)
+25%
|
2 560
N/A
|
1 623
-37%
|
418
-74%
|
(3 284)
N/A
|
(5 968)
-82%
|
(1 570)
+74%
|
(2 035)
-30%
|
(1 197)
+41%
|
(10 867)
-808%
|
(18 531)
-71%
|
(19 340)
-4%
|
(23 863)
-23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
54
|
0
|
0
|
113
|
113
|
0
|
0
|
74
|
187
|
187
|
0
|
107
|
107
|
0
|
0
|
74
|
74
|
0
|
0
|
108
|
108
|
0
|
0
|
77
|
128
|
128
|
144
|
67
|
16
|
16
|
13
|
21
|
27
|
|
| 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
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(151)
|
(159)
|
(169)
|
(151)
|
(37)
|
(39)
|
(38)
|
(66)
|
(40)
|
(41)
|
(42)
|
(43)
|
(43)
|
(43)
|
(45)
|
(45)
|
(43)
|
(41)
|
(37)
|
(35)
|
(35)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
(165)
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
(266)
|
0
|
0
|
0
|
(283)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
(202)
|
0
|
0
|
0
|
(308)
|
0
|
0
|
0
|
(313)
|
(315)
|
(315)
|
(315)
|
(315)
|
(318)
|
(318)
|
(318)
|
(318)
|
(354)
|
(354)
|
(354)
|
(354)
|
(132)
|
(132)
|
(132)
|
(591)
|
(459)
|
(1 890)
|
(1 890)
|
(1 431)
|
0
|
(1 175)
|
(1 175)
|
(1 175)
|
(1 175)
|
(1 808)
|
(1 808)
|
(1 808)
|
(1 808)
|
(1 848)
|
(1 848)
|
(1 848)
|
|
| Other |
(16)
|
(16)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
(27)
|
(27)
|
0
|
(56)
|
(29)
|
(28)
|
0
|
1
|
(54)
|
(53)
|
0
|
(163)
|
(108)
|
(108)
|
0
|
(39)
|
(185)
|
(178)
|
0
|
(131)
|
(147)
|
(156)
|
0
|
(162)
|
(188)
|
(167)
|
0
|
(152)
|
(146)
|
(193)
|
(46)
|
(228)
|
(253)
|
(227)
|
0
|
(207)
|
(227)
|
(227)
|
(165)
|
0
|
(391)
|
(439)
|
165
|
(431)
|
(112)
|
(59)
|
0
|
197
|
(121)
|
(118)
|
0
|
(530)
|
(305)
|
(259)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
798
|
787
|
775
|
|
| Cash from Financing Activities |
(16)
N/A
|
(16)
N/A
|
(0)
+98%
|
1
N/A
|
1
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(27)
N/A
|
(27)
N/A
|
(26)
+1%
|
(56)
-111%
|
(29)
+48%
|
(28)
+5%
|
(28)
-1%
|
1
N/A
|
(54)
N/A
|
(53)
+1%
|
(53)
N/A
|
(163)
-208%
|
(108)
+34%
|
(108)
0%
|
(149)
-38%
|
(39)
+74%
|
(185)
-373%
|
(178)
+4%
|
(131)
+26%
|
(131)
N/A
|
(147)
-12%
|
(156)
-6%
|
(162)
-4%
|
(162)
N/A
|
(188)
-16%
|
(167)
+11%
|
(152)
+9%
|
(152)
N/A
|
(146)
+4%
|
(193)
-32%
|
(228)
-18%
|
(228)
N/A
|
(253)
-11%
|
(227)
+10%
|
(207)
+9%
|
(207)
N/A
|
(227)
-10%
|
(227)
N/A
|
(392)
-73%
|
0
N/A
|
(391)
N/A
|
(439)
-12%
|
(64)
+85%
|
(431)
-573%
|
(112)
+74%
|
(59)
+47%
|
(5)
+92%
|
197
N/A
|
(121)
N/A
|
(118)
+2%
|
(217)
-84%
|
(530)
-144%
|
(305)
+42%
|
(259)
+15%
|
(259)
N/A
|
(261)
-1%
|
(261)
N/A
|
(202)
+23%
|
(202)
N/A
|
(205)
-1%
|
(205)
N/A
|
(131)
+36%
|
(131)
N/A
|
(167)
-27%
|
(167)
N/A
|
(247)
-48%
|
(398)
-61%
|
(184)
+54%
|
(193)
-5%
|
(209)
-8%
|
(554)
-165%
|
(424)
+23%
|
(1 856)
-338%
|
(1 849)
+0%
|
(1 363)
+26%
|
(1 364)
0%
|
(1 108)
+19%
|
(1 140)
-3%
|
(1 091)
+4%
|
(1 091)
N/A
|
(1 710)
-57%
|
(1 787)
-5%
|
(1 835)
-3%
|
(1 833)
+0%
|
(1 074)
+41%
|
(1 075)
0%
|
(1 081)
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
146
N/A
|
85
-42%
|
58
-32%
|
158
+173%
|
333
+111%
|
401
+20%
|
238
-41%
|
163
-31%
|
110
-33%
|
(70)
N/A
|
(80)
-15%
|
(188)
-135%
|
(179)
+5%
|
733
N/A
|
551
-25%
|
313
-43%
|
1 273
+306%
|
1 555
+22%
|
1 501
-3%
|
2 077
+38%
|
1 808
-13%
|
1 248
-31%
|
1 473
+18%
|
1 325
-10%
|
1 223
-8%
|
819
-33%
|
1 541
+88%
|
2 382
+55%
|
1 730
-27%
|
1 223
-29%
|
396
-68%
|
(1 135)
N/A
|
(700)
+38%
|
168
N/A
|
630
+275%
|
882
+40%
|
(377)
N/A
|
187
N/A
|
2 446
+1 208%
|
2 338
-4%
|
1 759
-25%
|
1 779
+1%
|
(217)
N/A
|
(683)
-215%
|
320
N/A
|
(53)
N/A
|
(80)
-51%
|
1 090
N/A
|
1 432
+31%
|
617
-57%
|
(576)
N/A
|
(4 678)
-712%
|
(4 422)
+5%
|
(1 524)
+66%
|
(2 892)
-90%
|
(2 184)
+24%
|
(1 340)
+39%
|
(2 848)
-113%
|
(3 034)
-7%
|
(146)
+95%
|
(766)
-425%
|
(2 261)
-195%
|
(270)
+88%
|
228
N/A
|
163
-29%
|
118
-28%
|
462
+292%
|
2 116
+358%
|
249
-88%
|
385
+55%
|
448
+16%
|
(720)
N/A
|
(76)
+89%
|
456
N/A
|
(904)
N/A
|
598
N/A
|
2 725
+356%
|
206
-92%
|
3 268
+1 486%
|
1 355
-59%
|
251
-81%
|
4 001
+1 494%
|
2 728
-32%
|
1 912
-30%
|
3 799
+99%
|
2 870
-24%
|
3 147
+10%
|
4 269
+36%
|
2 728
-36%
|
5
-100%
|
1 692
+33 740%
|
961
-43%
|
(818)
N/A
|
7 780
N/A
|
4 300
-45%
|
6 778
+58%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
18
N/A
|
(46)
N/A
|
58
N/A
|
157
+169%
|
334
+113%
|
404
+21%
|
241
-40%
|
163
-32%
|
117
-29%
|
(37)
N/A
|
(45)
-23%
|
(158)
-247%
|
(114)
+28%
|
772
N/A
|
586
-24%
|
341
-42%
|
1 279
+275%
|
1 621
+27%
|
1 571
-3%
|
2 133
+36%
|
1 987
-7%
|
1 371
-31%
|
1 592
+16%
|
1 474
-7%
|
1 277
-13%
|
1 016
-20%
|
1 728
+70%
|
2 513
+45%
|
1 864
-26%
|
1 376
-26%
|
558
-59%
|
(973)
N/A
|
(530)
+46%
|
370
N/A
|
816
+121%
|
1 034
+27%
|
(206)
N/A
|
348
N/A
|
2 658
+664%
|
2 566
-3%
|
2 007
-22%
|
2 048
+2%
|
17
-99%
|
(476)
N/A
|
531
N/A
|
178
-66%
|
151
-15%
|
1 482
+881%
|
1 829
+23%
|
1 015
-45%
|
(128)
N/A
|
1 456
N/A
|
4 365
+200%
|
9 327
+114%
|
9 385
+1%
|
3 851
-59%
|
2 977
-23%
|
245
-92%
|
(1 708)
N/A
|
1 220
N/A
|
(731)
N/A
|
(1 945)
-166%
|
1 633
N/A
|
1 679
+3%
|
3 107
+85%
|
1 961
-37%
|
2 697
+38%
|
4 870
+81%
|
4 897
+1%
|
5 967
+22%
|
3 665
-39%
|
2 220
-39%
|
13 345
+501%
|
7 506
-44%
|
5 826
-22%
|
6 878
+18%
|
(3 417)
N/A
|
(1 500)
+56%
|
5 114
N/A
|
4 472
-13%
|
5 254
+17%
|
14 120
+169%
|
10 414
-26%
|
7 605
-27%
|
2 572
-66%
|
2 332
-9%
|
3 841
+65%
|
8 620
+124%
|
9 763
+13%
|
3 239
-67%
|
5 472
+69%
|
3 951
-28%
|
11 839
+200%
|
27 331
+131%
|
24 660
-10%
|
31 652
+28%
|
|