3U Holding AG
XETRA:UUU
Cash Flow Statement
Cash Flow Statement
3U Holding AG
| 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 | Dec-2022 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
2
|
(3)
|
(13)
|
(17)
|
(29)
|
(30)
|
(26)
|
(9)
|
0
|
3
|
9
|
(5)
|
(4)
|
(4)
|
(6)
|
(7)
|
2
|
3
|
4
|
3
|
(3)
|
(3)
|
(3)
|
1
|
0
|
1
|
2
|
1
|
6
|
6
|
32
|
32
|
26
|
24
|
(7)
|
(10)
|
(11)
|
(12)
|
(10)
|
(8)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
3
|
1
|
2
|
0
|
(2)
|
0
|
4
|
0
|
1
|
0
|
4
|
0
|
6
|
0
|
4
|
0
|
6
|
0
|
159
|
161
|
0
|
3
|
0
|
4
|
0
|
1
|
0
|
(2)
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
3
|
3
|
4
|
4
|
3
|
4
|
9
|
15
|
24
|
26
|
27
|
23
|
17
|
17
|
16
|
19
|
20
|
17
|
17
|
15
|
14
|
8
|
7
|
5
|
8
|
12
|
12
|
12
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
5
|
3
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
0
|
4
|
0
|
4
|
0
|
5
|
4
|
4
|
0
|
1
|
0
|
5
|
0
|
3
|
0
|
6
|
0
|
8
|
0
|
5
|
0
|
7
|
0
|
5
|
6
|
0
|
4
|
0
|
6
|
0
|
4
|
0
|
6
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
2
|
2
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
9
|
12
|
0
|
14
|
4
|
2
|
(5)
|
(8)
|
(6)
|
(12)
|
(2)
|
(1)
|
(1)
|
7
|
(1)
|
(2)
|
(0)
|
(2)
|
0
|
2
|
1
|
2
|
6
|
5
|
3
|
2
|
(5)
|
(3)
|
(28)
|
(29)
|
(27)
|
(26)
|
0
|
3
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(0)
|
(2)
|
0
|
2
|
0
|
(5)
|
0
|
(0)
|
0
|
(3)
|
0
|
(5)
|
0
|
(2)
|
0
|
(7)
|
0
|
(167)
|
(166)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
4
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
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
|
|
| Change in Working Capital |
(12)
|
(28)
|
(26)
|
(1)
|
12
|
6
|
6
|
0
|
18
|
9
|
78
|
91
|
37
|
8
|
(59)
|
(102)
|
(11)
|
(11)
|
(20)
|
21
|
(6)
|
(5)
|
2
|
(10)
|
(0)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(5)
|
(8)
|
(10)
|
(10)
|
(7)
|
(9)
|
(21)
|
(18)
|
(4)
|
(1)
|
9
|
7
|
0
|
2
|
5
|
6
|
(1)
|
(0)
|
(0)
|
(3)
|
0
|
0
|
(2)
|
1
|
(3)
|
(1)
|
1
|
(8)
|
(7)
|
(8)
|
(9)
|
3
|
3
|
3
|
2
|
(0)
|
(4)
|
(2)
|
0
|
2
|
2
|
8
|
0
|
7
|
(1)
|
1
|
0
|
(7)
|
(18)
|
(19)
|
(14)
|
5
|
21
|
12
|
3
|
(6)
|
(9)
|
(6)
|
(6)
|
1
|
3
|
(9)
|
|
| Cash from Operating Activities |
(11)
N/A
|
(25)
-133%
|
(21)
+13%
|
4
N/A
|
17
+379%
|
12
-30%
|
12
-5%
|
6
-50%
|
24
+308%
|
16
-32%
|
90
+449%
|
110
+22%
|
34
-69%
|
18
-46%
|
(57)
N/A
|
(93)
-62%
|
2
N/A
|
1
-25%
|
3
+113%
|
24
+777%
|
5
-79%
|
6
+27%
|
9
+41%
|
3
-68%
|
8
+182%
|
8
-1%
|
7
-9%
|
8
+4%
|
8
+4%
|
10
+30%
|
11
+6%
|
12
+4%
|
10
-11%
|
6
-40%
|
3
-56%
|
1
-44%
|
2
+42%
|
1
-37%
|
(10)
N/A
|
(10)
-7%
|
(3)
+71%
|
(2)
+34%
|
3
N/A
|
1
-69%
|
(10)
N/A
|
(9)
+7%
|
(4)
+54%
|
(2)
+62%
|
(4)
-133%
|
(2)
+51%
|
(1)
+19%
|
(4)
-164%
|
(1)
+78%
|
(0)
+85%
|
(1)
-692%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
4
+120%
|
(4)
N/A
|
(3)
+29%
|
(5)
-64%
|
(4)
+3%
|
4
N/A
|
7
+65%
|
7
-3%
|
7
-9%
|
5
-25%
|
0
-95%
|
2
+612%
|
0
N/A
|
5
N/A
|
6
+6%
|
8
+41%
|
0
N/A
|
7
N/A
|
6
-23%
|
7
+27%
|
8
+16%
|
(1)
N/A
|
(11)
-1 695%
|
(12)
-7%
|
(10)
+22%
|
12
N/A
|
19
+59%
|
14
-24%
|
0
-98%
|
0
+26%
|
(3)
N/A
|
(0)
+86%
|
1
N/A
|
6
+582%
|
8
+35%
|
(8)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(6)
|
(6)
|
(6)
|
(5)
|
(2)
|
(1)
|
(11)
|
(11)
|
(12)
|
0
|
0
|
(110)
|
(4)
|
(7)
|
(4)
|
(3)
|
(3)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(11)
|
(16)
|
(19)
|
(15)
|
(15)
|
(9)
|
(6)
|
(9)
|
(1)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(13)
|
(13)
|
(1)
|
(2)
|
1
|
1
|
(11)
|
0
|
(0)
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
(2)
|
0
|
(10)
|
0
|
(16)
|
0
|
(6)
|
0
|
(9)
|
0
|
(11)
|
(12)
|
0
|
(1)
|
0
|
(12)
|
0
|
(26)
|
0
|
(34)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(105)
|
(110)
|
0
|
(21)
|
83
|
107
|
0
|
0
|
0
|
(17)
|
2
|
3
|
3
|
0
|
24
|
25
|
25
|
25
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
26
|
26
|
24
|
20
|
(3)
|
(8)
|
(2)
|
1
|
1
|
10
|
6
|
6
|
1
|
(4)
|
(5)
|
(5)
|
(1)
|
(1)
|
(14)
|
(15)
|
(14)
|
(14)
|
(0)
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
9
|
8
|
9
|
9
|
0
|
0
|
12
|
9
|
0
|
4
|
6
|
9
|
11
|
(1)
|
(8)
|
(17)
|
(13)
|
138
|
159
|
156
|
16
|
(6)
|
(7)
|
(3)
|
(19)
|
(0)
|
(2)
|
(0)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(6)
-96%
|
(6)
-8%
|
(6)
-1%
|
(5)
+23%
|
(1)
+70%
|
(1)
+61%
|
(11)
-1 850%
|
(11)
-5%
|
(13)
-13%
|
(117)
-799%
|
(110)
+5%
|
(109)
+1%
|
(25)
+77%
|
76
N/A
|
104
+37%
|
(3)
N/A
|
(3)
-3%
|
(1)
+83%
|
(22)
-4 284%
|
(2)
+90%
|
(2)
+14%
|
(3)
-25%
|
(5)
-98%
|
20
N/A
|
20
+1%
|
20
+1%
|
21
+3%
|
(1)
N/A
|
(2)
-65%
|
(2)
+5%
|
(2)
-39%
|
(4)
-71%
|
(4)
-4%
|
(5)
-21%
|
(5)
+3%
|
(5)
+6%
|
(6)
-16%
|
20
N/A
|
20
+1%
|
13
-38%
|
5
-63%
|
(22)
N/A
|
(23)
-6%
|
(17)
+25%
|
(8)
+54%
|
(5)
+42%
|
2
N/A
|
5
+234%
|
5
-7%
|
(5)
N/A
|
(9)
-98%
|
(10)
-16%
|
(10)
+3%
|
(14)
-37%
|
(14)
+0%
|
(15)
-7%
|
(17)
-16%
|
(13)
+24%
|
(13)
+1%
|
(11)
+17%
|
(8)
+24%
|
(0)
+94%
|
(1)
-15%
|
(1)
-122%
|
(2)
-38%
|
8
N/A
|
8
+1%
|
8
+6%
|
8
+1%
|
0
N/A
|
(0)
N/A
|
9
N/A
|
9
-3%
|
0
N/A
|
4
N/A
|
(5)
N/A
|
(1)
+71%
|
(5)
-290%
|
(12)
-116%
|
(14)
-17%
|
(23)
-67%
|
(17)
+28%
|
133
N/A
|
148
+11%
|
148
0%
|
5
-97%
|
(8)
N/A
|
(8)
-5%
|
(15)
-83%
|
(20)
-36%
|
(26)
-28%
|
(28)
-7%
|
(23)
+17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(1)
|
(1)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(2)
|
(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
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
23
|
18
|
56
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(0)
|
(1)
|
0
|
(5)
|
(1)
|
(2)
|
(2)
|
(8)
|
(0)
|
1
|
1
|
(7)
|
2
|
2
|
2
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
3
|
1
|
2
|
2
|
2
|
0
|
(0)
|
19
|
18
|
19
|
19
|
7
|
6
|
6
|
8
|
6
|
16
|
16
|
0
|
5
|
0
|
(5)
|
0
|
(11)
|
(5)
|
(7)
|
0
|
4
|
0
|
(6)
|
0
|
(1)
|
0
|
5
|
0
|
4
|
0
|
11
|
0
|
12
|
0
|
14
|
13
|
0
|
(2)
|
0
|
(1)
|
0
|
10
|
0
|
12
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(2)
|
0
|
(0)
|
(4)
|
(4)
|
(5)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(5)
|
(0)
|
0
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
(7)
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(2)
|
6
|
(2)
|
24
|
(2)
|
(118)
|
(145)
|
(126)
|
(127)
|
(10)
|
(7)
|
(2)
|
(2)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
7
N/A
|
25
+261%
|
17
-31%
|
56
+222%
|
(5)
N/A
|
(22)
-369%
|
(17)
+23%
|
0
N/A
|
(1)
N/A
|
(3)
-476%
|
(2)
+34%
|
(4)
-80%
|
(5)
-17%
|
(5)
+1%
|
(4)
+8%
|
(5)
-27%
|
(6)
-7%
|
(7)
-15%
|
(7)
-7%
|
(8)
-11%
|
(11)
-39%
|
(11)
+3%
|
(11)
+2%
|
(8)
+22%
|
(3)
+68%
|
(1)
+50%
|
(1)
+50%
|
(3)
-354%
|
(4)
-47%
|
(7)
-51%
|
(5)
+16%
|
(5)
+1%
|
(5)
+8%
|
(3)
+37%
|
(2)
+46%
|
0
N/A
|
1
+79%
|
2
+154%
|
1
-6%
|
(0)
N/A
|
(1)
-200%
|
19
N/A
|
17
-10%
|
18
+7%
|
18
-2%
|
6
-66%
|
6
-6%
|
5
-7%
|
8
+52%
|
6
-27%
|
16
+161%
|
16
+5%
|
13
-23%
|
5
-62%
|
(5)
N/A
|
(5)
-15%
|
(5)
+9%
|
(8)
-66%
|
(8)
0%
|
(8)
-1%
|
(8)
-2%
|
0
N/A
|
(6)
N/A
|
(6)
+7%
|
(7)
-17%
|
0
N/A
|
(1)
N/A
|
5
N/A
|
5
-14%
|
3
-39%
|
2
-15%
|
9
+295%
|
18
+90%
|
11
-36%
|
35
+211%
|
13
-64%
|
(105)
N/A
|
(130)
-24%
|
(127)
+2%
|
(128)
-1%
|
(9)
+93%
|
(8)
+13%
|
8
N/A
|
8
+0%
|
10
+32%
|
|
| 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)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Change in Cash |
(14)
N/A
|
(30)
-125%
|
(28)
+9%
|
(3)
+91%
|
13
N/A
|
11
-15%
|
11
+2%
|
(5)
N/A
|
20
N/A
|
10
-46%
|
(1)
N/A
|
17
N/A
|
(19)
N/A
|
(12)
+41%
|
(3)
+73%
|
(6)
-84%
|
(1)
+79%
|
(2)
-92%
|
(1)
+48%
|
(1)
+11%
|
(1)
-19%
|
(0)
+77%
|
2
N/A
|
(6)
N/A
|
23
N/A
|
22
-1%
|
21
-7%
|
21
+2%
|
(1)
N/A
|
(3)
-135%
|
(1)
+41%
|
(2)
-1%
|
(2)
-45%
|
(1)
+61%
|
(4)
-360%
|
(4)
-10%
|
(6)
-33%
|
(9)
-52%
|
4
N/A
|
5
+17%
|
4
-7%
|
(2)
N/A
|
(22)
-876%
|
(24)
-9%
|
(27)
-12%
|
(16)
+39%
|
(7)
+56%
|
1
N/A
|
1
-8%
|
2
+87%
|
13
+452%
|
4
-66%
|
7
+64%
|
8
+8%
|
(8)
N/A
|
(7)
+23%
|
(9)
-42%
|
(7)
+26%
|
(3)
+62%
|
(1)
+54%
|
3
N/A
|
(0)
N/A
|
(0)
-7%
|
(1)
-363%
|
1
N/A
|
1
-16%
|
6
+763%
|
5
-27%
|
0
-95%
|
2
+656%
|
0
N/A
|
(1)
N/A
|
9
N/A
|
10
+12%
|
0
N/A
|
10
N/A
|
6
-40%
|
10
+67%
|
6
-46%
|
(10)
N/A
|
(16)
-59%
|
(18)
-11%
|
(15)
+16%
|
179
N/A
|
179
0%
|
57
-68%
|
(125)
N/A
|
(134)
-7%
|
(139)
-3%
|
(25)
+82%
|
(28)
-12%
|
(13)
+54%
|
(13)
+1%
|
(21)
-68%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(30)
-125%
|
(28)
+9%
|
(3)
+91%
|
13
N/A
|
11
-17%
|
11
+2%
|
(5)
N/A
|
13
N/A
|
5
-62%
|
90
+1 784%
|
110
+22%
|
(75)
N/A
|
14
N/A
|
(64)
N/A
|
(97)
-50%
|
(1)
+98%
|
(2)
-36%
|
2
N/A
|
19
+945%
|
0
-98%
|
2
+327%
|
4
+145%
|
(2)
N/A
|
4
N/A
|
3
-11%
|
3
-14%
|
3
+13%
|
5
+50%
|
7
+56%
|
8
+8%
|
8
+1%
|
6
-24%
|
2
-69%
|
(3)
N/A
|
(4)
-42%
|
(3)
+7%
|
(5)
-49%
|
(15)
-204%
|
(16)
-5%
|
(14)
+11%
|
(18)
-23%
|
(16)
+12%
|
(14)
+11%
|
(24)
-77%
|
(18)
+26%
|
(10)
+47%
|
(10)
-7%
|
(5)
+52%
|
(3)
+35%
|
(7)
-100%
|
(9)
-33%
|
(6)
+34%
|
(5)
+15%
|
(14)
-178%
|
(11)
+17%
|
(1)
+92%
|
(0)
+42%
|
5
N/A
|
(3)
N/A
|
(13)
-345%
|
(5)
+65%
|
(5)
-5%
|
4
N/A
|
7
+47%
|
7
+9%
|
5
-38%
|
4
-9%
|
(0)
N/A
|
2
N/A
|
0
-74%
|
5
+1 108%
|
2
-52%
|
8
+212%
|
(2)
N/A
|
7
N/A
|
(5)
N/A
|
7
N/A
|
(8)
N/A
|
(1)
+92%
|
(17)
-2 577%
|
(12)
+28%
|
(19)
-53%
|
12
N/A
|
8
-34%
|
3
-66%
|
0
-89%
|
(1)
N/A
|
(3)
-155%
|
(13)
-377%
|
1
N/A
|
(20)
N/A
|
8
N/A
|
(42)
N/A
|
|