SAIC Motor Corp Ltd
SSE:600104
Cash Flow Statement
Cash Flow Statement
SAIC Motor Corp Ltd
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
(453)
|
0
|
(545)
|
(668)
|
(340)
|
(438)
|
(389)
|
(304)
|
(217)
|
(326)
|
(1 246)
|
(1 873)
|
(2 344)
|
(2 891)
|
(2 774)
|
(3 219)
|
(2 968)
|
(2 906)
|
(3 657)
|
(4 411)
|
(5 316)
|
(6 290)
|
(8 746)
|
(15 430)
|
(19 414)
|
(30 422)
|
(38 337)
|
(38 401)
|
(41 068)
|
(36 405)
|
(34 193)
|
(34 033)
|
(33 115)
|
(29 888)
|
(26 082)
|
(26 965)
|
(24 650)
|
(26 032)
|
(25 785)
|
(25 000)
|
(24 250)
|
(23 786)
|
(24 311)
|
(24 051)
|
(24 046)
|
(22 304)
|
(26 948)
|
(26 326)
|
(27 249)
|
(30 992)
|
(30 937)
|
(35 660)
|
(35 543)
|
(34 966)
|
(40 418)
|
(40 999)
|
(41 508)
|
(38 152)
|
(33 687)
|
(27 395)
|
(27 614)
|
(27 910)
|
(24 385)
|
(22 205)
|
(22 151)
|
(23 311)
|
(23 723)
|
(27 114)
|
(27 092)
|
(26 398)
|
(24 972)
|
(20 307)
|
(16 468)
|
(9 224)
|
(8 499)
|
(12 311)
|
(15 282)
|
(11 657)
|
(8 742)
|
(4 628)
|
1 312
|
(12 316)
|
(13 039)
|
(14 780)
|
(20 263)
|
|
| Change in Working Capital |
824
|
826
|
392
|
425
|
587
|
(290)
|
287
|
1
|
(456)
|
314
|
(518)
|
(442)
|
(284)
|
(155)
|
1 012
|
2 311
|
422
|
(3 569)
|
(13 243)
|
(5 254)
|
(5 116)
|
(5 132)
|
(2 341)
|
(12 956)
|
(9 711)
|
(4 258)
|
4 344
|
860
|
(20 085)
|
(34 734)
|
(24 871)
|
(30 206)
|
(19 781)
|
(9 274)
|
(24 607)
|
(22 059)
|
(24 030)
|
(20 618)
|
(37 523)
|
(8 478)
|
(30 521)
|
(33 474)
|
(28 661)
|
(39 857)
|
(38 367)
|
(35 305)
|
(47 223)
|
(59 640)
|
(40 515)
|
(49 310)
|
(47 894)
|
(51 035)
|
(63 634)
|
(57 611)
|
(77 676)
|
(82 316)
|
(57 009)
|
(71 181)
|
(69 883)
|
(83 515)
|
(123 958)
|
(121 727)
|
(84 709)
|
(65 943)
|
(38 524)
|
(26 237)
|
(37 629)
|
(33 966)
|
(12 997)
|
(33 591)
|
(44 457)
|
(44 165)
|
(79 736)
|
(64 255)
|
(70 817)
|
(77 579)
|
(67 689)
|
(68 375)
|
(59 020)
|
(59 615)
|
(48 540)
|
(41 384)
|
(34 229)
|
(17 023)
|
(22 426)
|
(27 770)
|
(8 709)
|
(18 643)
|
(34 102)
|
(51 231)
|
|
| Cash from Operating Activities |
824
N/A
|
826
+0%
|
392
-53%
|
425
+8%
|
587
+38%
|
419
-29%
|
287
-32%
|
(58)
N/A
|
(38)
+34%
|
192
N/A
|
648
+238%
|
723
+12%
|
691
-4%
|
557
-19%
|
5 858
+952%
|
7 941
+36%
|
10 284
+30%
|
8 192
-20%
|
(5 263)
N/A
|
2 936
N/A
|
753
-74%
|
1 117
+48%
|
11 670
+945%
|
4 682
-60%
|
9 247
+98%
|
14 747
+59%
|
21 572
+46%
|
25 949
+20%
|
17 560
-32%
|
21 568
+23%
|
29 353
+36%
|
26 692
-9%
|
27 880
+4%
|
34 814
+25%
|
20 209
-42%
|
21 294
+5%
|
28 191
+32%
|
26 842
-5%
|
19 591
-27%
|
31 665
+62%
|
14 641
-54%
|
11 029
-25%
|
20 603
+87%
|
12 087
-41%
|
20 209
+67%
|
25 472
+26%
|
23 284
-9%
|
14 834
-36%
|
29 608
+100%
|
22 655
-23%
|
25 993
+15%
|
20 798
-20%
|
9 424
-55%
|
22 078
+134%
|
11 361
-49%
|
10 320
-9%
|
30 801
+198%
|
15 415
-50%
|
24 301
+58%
|
13 808
-43%
|
(23 370)
N/A
|
(24 919)
-7%
|
8 976
N/A
|
6 611
-26%
|
42 153
+538%
|
63 801
+51%
|
46 272
-27%
|
62 559
+35%
|
75 501
+21%
|
56 023
-26%
|
37 518
-33%
|
41 172
+10%
|
9 745
-76%
|
9 220
-5%
|
21 616
+134%
|
10 465
-52%
|
15 327
+46%
|
19 774
+29%
|
9 505
-52%
|
8 784
-8%
|
21 101
+140%
|
25 502
+21%
|
42 334
+66%
|
47 651
+13%
|
46 759
-2%
|
39 928
-15%
|
69 268
+73%
|
77 814
+12%
|
78 988
+2%
|
82 515
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(363)
|
(517)
|
(758)
|
(837)
|
(881)
|
(913)
|
(732)
|
(715)
|
(756)
|
(731)
|
(835)
|
(700)
|
(542)
|
(446)
|
(1 436)
|
(2 249)
|
(3 228)
|
(4 477)
|
(4 991)
|
(5 523)
|
(6 099)
|
(5 905)
|
(7 359)
|
(6 678)
|
(6 041)
|
(5 960)
|
(3 759)
|
(4 362)
|
(4 787)
|
(5 663)
|
(10 366)
|
(12 282)
|
(14 173)
|
(16 162)
|
(16 165)
|
(16 512)
|
(17 546)
|
(17 245)
|
(16 009)
|
(15 099)
|
(13 861)
|
(14 116)
|
(15 659)
|
(16 737)
|
(16 933)
|
(16 652)
|
(14 320)
|
(14 519)
|
(14 883)
|
(14 867)
|
(15 427)
|
(15 783)
|
(17 182)
|
(19 033)
|
(17 268)
|
(17 533)
|
(18 406)
|
(19 359)
|
(25 412)
|
(29 479)
|
(30 028)
|
(31 959)
|
(31 975)
|
(32 400)
|
(31 136)
|
(27 203)
|
(26 935)
|
(21 578)
|
(19 719)
|
(19 343)
|
(15 138)
|
(15 156)
|
(15 597)
|
(15 039)
|
(18 743)
|
(18 639)
|
(17 667)
|
(18 812)
|
(22 935)
|
(23 087)
|
(24 986)
|
(24 570)
|
(19 410)
|
(19 555)
|
(17 234)
|
(15 928)
|
(20 802)
|
(19 987)
|
(21 089)
|
(21 840)
|
|
| Other Items |
1 058
|
1 370
|
1 062
|
1 326
|
974
|
598
|
631
|
1 320
|
1 504
|
2 202
|
1 740
|
1 122
|
1 501
|
956
|
492
|
(3 345)
|
367
|
3 418
|
5 760
|
10 552
|
4 235
|
(744)
|
3 123
|
1 473
|
5 824
|
6 935
|
(8 526)
|
(3 011)
|
5 148
|
1 246
|
1 889
|
2 313
|
(2 098)
|
2 116
|
11 163
|
12 022
|
14 017
|
572
|
(1 015)
|
(10 471)
|
19 995
|
18 298
|
38 369
|
34 015
|
14 623
|
30 672
|
9 027
|
6 387
|
(8 959)
|
(3 712)
|
1 690
|
16 680
|
23 941
|
26 991
|
43 703
|
31 479
|
27 719
|
25 450
|
14 501
|
40 969
|
37 812
|
40 198
|
41 820
|
26 641
|
25 083
|
4 445
|
(12 330)
|
(5 304)
|
266
|
(327)
|
8 028
|
6 516
|
14 037
|
23 043
|
17 245
|
28 713
|
31 283
|
48 752
|
16 156
|
9 196
|
(23 031)
|
(43 312)
|
(22 824)
|
(35 998)
|
(15 144)
|
2 964
|
17 299
|
15 587
|
13 651
|
5 275
|
|
| Cash from Investing Activities |
696
N/A
|
853
+23%
|
304
-64%
|
489
+61%
|
92
-81%
|
(315)
N/A
|
(101)
+68%
|
605
N/A
|
748
+24%
|
1 471
+97%
|
906
-38%
|
423
-53%
|
960
+127%
|
511
-47%
|
(944)
N/A
|
(5 595)
-493%
|
(2 862)
+49%
|
(1 059)
+63%
|
769
N/A
|
5 029
+554%
|
(1 863)
N/A
|
(6 649)
-257%
|
(4 236)
+36%
|
(5 203)
-23%
|
(217)
+96%
|
975
N/A
|
(12 285)
N/A
|
(7 374)
+40%
|
361
N/A
|
(4 417)
N/A
|
(8 477)
-92%
|
(9 969)
-18%
|
(16 271)
-63%
|
(14 046)
+14%
|
(5 002)
+64%
|
(4 491)
+10%
|
(3 529)
+21%
|
(16 673)
-372%
|
(17 023)
-2%
|
(25 569)
-50%
|
6 136
N/A
|
4 182
-32%
|
22 710
+443%
|
17 278
-24%
|
(2 312)
N/A
|
14 022
N/A
|
(5 293)
N/A
|
(8 130)
-54%
|
(23 842)
-193%
|
(18 580)
+22%
|
(13 737)
+26%
|
895
N/A
|
6 760
+655%
|
7 958
+18%
|
26 435
+232%
|
13 948
-47%
|
9 313
-33%
|
6 091
-35%
|
(10 912)
N/A
|
11 488
N/A
|
7 782
-32%
|
8 238
+6%
|
9 845
+20%
|
(5 760)
N/A
|
(6 052)
-5%
|
(22 758)
-276%
|
(39 264)
-73%
|
(26 881)
+32%
|
(19 452)
+28%
|
(19 669)
-1%
|
(7 110)
+64%
|
(8 639)
-22%
|
(1 559)
+82%
|
8 003
N/A
|
(1 498)
N/A
|
10 074
N/A
|
13 616
+35%
|
29 940
+120%
|
(6 779)
N/A
|
(13 891)
-105%
|
(48 017)
-246%
|
(67 882)
-41%
|
(42 234)
+38%
|
(55 553)
-32%
|
(32 378)
+42%
|
(12 964)
+60%
|
(3 503)
+73%
|
(4 400)
-26%
|
(7 438)
-69%
|
(16 565)
-123%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
495
|
649
|
(25)
|
(274)
|
45
|
(27)
|
(46)
|
311
|
162
|
191
|
333
|
208
|
141
|
66
|
(890)
|
(1 868)
|
(1 304)
|
(235)
|
8 880
|
6 592
|
6 233
|
5 614
|
1 809
|
5 593
|
5 666
|
3 887
|
(2 270)
|
(3 401)
|
(6 436)
|
(3 444)
|
4 752
|
3 669
|
7 443
|
2 762
|
(2 851)
|
(2 479)
|
(4 250)
|
(1 986)
|
(1 632)
|
(2 102)
|
(2 363)
|
(2 334)
|
(2 432)
|
(1 441)
|
(524)
|
(724)
|
881
|
(192)
|
909
|
2 795
|
448
|
9 653
|
10 034
|
8 507
|
14 093
|
13 520
|
8 315
|
10 055
|
13 144
|
14 659
|
23 597
|
22 588
|
16 779
|
19 976
|
18 480
|
25 006
|
22 231
|
14 937
|
21 938
|
5 709
|
7 985
|
10 411
|
3 293
|
9 972
|
6 413
|
8 478
|
23 715
|
19 937
|
27 200
|
16 757
|
(7 584)
|
(1 134)
|
7 770
|
16 420
|
15 799
|
15 270
|
(395)
|
(9 931)
|
(24 348)
|
(29 413)
|
|
| Cash Paid for Dividends |
(843)
|
(893)
|
(915)
|
(971)
|
(434)
|
(449)
|
(472)
|
(424)
|
(845)
|
(831)
|
(926)
|
(918)
|
(906)
|
(864)
|
(878)
|
(841)
|
(53)
|
(1 169)
|
(2 502)
|
(2 519)
|
(4 034)
|
(2 760)
|
(2 581)
|
(2 809)
|
(1 656)
|
(1 773)
|
(1 295)
|
(1 104)
|
(6 136)
|
(6 745)
|
(6 994)
|
(7 115)
|
(8 747)
|
(12 403)
|
(12 577)
|
(12 742)
|
(15 205)
|
(15 855)
|
(3 805)
|
(3 753)
|
5 460
|
(1 763)
|
(7 003)
|
(6 924)
|
(8 092)
|
(15 583)
|
(13 793)
|
(14 029)
|
(12 533)
|
(9 824)
|
(14 878)
|
(14 685)
|
(17 118)
|
(13 422)
|
(15 528)
|
(15 716)
|
(32 056)
|
(21 203)
|
(20 715)
|
(21 194)
|
(2 962)
|
(23 154)
|
(23 099)
|
(23 181)
|
(23 308)
|
(17 028)
|
(16 664)
|
(16 666)
|
(27 223)
|
(14 476)
|
(12 397)
|
(12 097)
|
(2 019)
|
(7 441)
|
(9 256)
|
(9 633)
|
(9 920)
|
(10 918)
|
(10 526)
|
(10 315)
|
(11 673)
|
(6 428)
|
(6 940)
|
(7 086)
|
(5 718)
|
(5 437)
|
(7 565)
|
(7 253)
|
(6 543)
|
(4 705)
|
|
| Other |
(823)
|
(963)
|
64
|
91
|
146
|
198
|
(13)
|
(62)
|
(236)
|
(148)
|
1
|
0
|
0
|
121
|
7 186
|
6 837
|
0
|
8 922
|
349
|
349
|
349
|
(1 737)
|
(78)
|
(78)
|
(72)
|
(76)
|
(589)
|
(97)
|
(25)
|
11
|
9 911
|
9 667
|
9 559
|
9 968
|
(698)
|
(390)
|
(195)
|
(452)
|
(9 840)
|
(9 395)
|
(14 621)
|
(10 269)
|
(6 247)
|
(6 995)
|
(7 639)
|
(6 337)
|
(7 273)
|
(7 244)
|
(7 457)
|
(12 795)
|
(7 927)
|
(3 676)
|
(3 520)
|
(8 122)
|
(4 707)
|
5 709
|
8 496
|
11 874
|
7 081
|
(4 485)
|
3 616
|
5 293
|
(12 793)
|
(15 917)
|
(30 696)
|
(30 132)
|
(8 661)
|
(8 201)
|
(5 760)
|
(10 048)
|
(11 440)
|
(9 334)
|
(5 541)
|
(5 145)
|
(13 327)
|
(16 643)
|
(16 623)
|
(15 759)
|
(7 538)
|
(6 799)
|
(4 173)
|
(5 233)
|
(10 888)
|
(6 637)
|
(5 131)
|
(4 797)
|
(1 353)
|
(6 464)
|
(7 472)
|
(7 679)
|
|
| Cash from Financing Activities |
(1 170)
N/A
|
(1 206)
-3%
|
(875)
+27%
|
(1 154)
-32%
|
(243)
+79%
|
(277)
-14%
|
(531)
-92%
|
(174)
+67%
|
(918)
-428%
|
(788)
+14%
|
(593)
+25%
|
(570)
+4%
|
(644)
-13%
|
(678)
-5%
|
5 417
N/A
|
4 967
-8%
|
6 667
+34%
|
8 707
+31%
|
6 727
-23%
|
4 771
-29%
|
2 548
-47%
|
1 117
-56%
|
(850)
N/A
|
2 707
N/A
|
3 939
+46%
|
2 039
-48%
|
(4 154)
N/A
|
(4 601)
-11%
|
(12 597)
-174%
|
(10 179)
+19%
|
7 669
N/A
|
6 219
-19%
|
8 255
+33%
|
327
-96%
|
(16 126)
N/A
|
(15 610)
+3%
|
(19 651)
-26%
|
(18 294)
+7%
|
(15 277)
+16%
|
(15 250)
+0%
|
(11 524)
+24%
|
(14 365)
-25%
|
(15 682)
-9%
|
(15 360)
+2%
|
(16 254)
-6%
|
(22 644)
-39%
|
(20 185)
+11%
|
(21 464)
-6%
|
(19 081)
+11%
|
(19 824)
-4%
|
(22 357)
-13%
|
(8 710)
+61%
|
(10 605)
-22%
|
(13 037)
-23%
|
(6 142)
+53%
|
3 514
N/A
|
(15 244)
N/A
|
726
N/A
|
(491)
N/A
|
(11 021)
-2 145%
|
24 251
N/A
|
4 726
-81%
|
(19 114)
N/A
|
(19 122)
0%
|
(35 526)
-86%
|
(22 155)
+38%
|
(3 094)
+86%
|
(9 930)
-221%
|
(11 045)
-11%
|
(18 815)
-70%
|
(15 852)
+16%
|
(11 021)
+30%
|
(4 267)
+61%
|
(2 614)
+39%
|
(16 170)
-519%
|
(17 798)
-10%
|
(2 828)
+84%
|
(6 739)
-138%
|
9 135
N/A
|
(358)
N/A
|
(23 429)
-6 441%
|
(12 795)
+45%
|
(10 058)
+21%
|
2 697
N/A
|
4 950
+84%
|
5 037
+2%
|
(9 312)
N/A
|
(23 649)
-154%
|
(38 362)
-62%
|
(41 797)
-9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
2
|
0
|
0
|
(1)
|
(1)
|
1
|
0
|
(2)
|
(1)
|
(5)
|
0
|
0
|
0
|
35
|
33
|
25
|
(4)
|
(112)
|
(241)
|
(265)
|
(444)
|
(227)
|
(99)
|
(57)
|
148
|
6
|
139
|
(25)
|
(19)
|
(42)
|
(189)
|
(41)
|
(63)
|
(114)
|
(99)
|
(88)
|
(53)
|
(20)
|
(35)
|
(75)
|
327
|
(151)
|
(91)
|
(75)
|
(508)
|
(12)
|
(84)
|
(102)
|
74
|
137
|
109
|
354
|
270
|
306
|
285
|
(135)
|
(485)
|
(56)
|
(328)
|
318
|
1 002
|
(434)
|
(257)
|
(484)
|
(660)
|
(308)
|
(176)
|
(179)
|
(770)
|
(531)
|
(519)
|
(930)
|
(640)
|
(886)
|
(917)
|
(234)
|
855
|
822
|
740
|
1 236
|
(403)
|
704
|
943
|
315
|
896
|
(205)
|
482
|
971
|
589
|
|
| Net Change in Cash |
352
N/A
|
475
+35%
|
(179)
N/A
|
(240)
-34%
|
435
N/A
|
(174)
N/A
|
(344)
-98%
|
373
N/A
|
(210)
N/A
|
874
N/A
|
956
+9%
|
576
-40%
|
1 007
+75%
|
390
-61%
|
10 366
+2 558%
|
7 346
-29%
|
14 114
+92%
|
15 836
+12%
|
2 121
-87%
|
12 495
+489%
|
1 173
-91%
|
(4 859)
N/A
|
6 357
N/A
|
2 087
-67%
|
12 912
+519%
|
17 909
+39%
|
5 139
-71%
|
14 113
+175%
|
5 299
-62%
|
6 953
+31%
|
28 503
+310%
|
22 753
-20%
|
19 823
-13%
|
21 032
+6%
|
(1 033)
N/A
|
1 094
N/A
|
4 923
+350%
|
(8 178)
N/A
|
(12 729)
-56%
|
(9 189)
+28%
|
9 178
N/A
|
1 173
-87%
|
27 480
+2 243%
|
13 914
-49%
|
1 568
-89%
|
16 342
+942%
|
(2 206)
N/A
|
(14 844)
-573%
|
(13 417)
+10%
|
(15 675)
-17%
|
(9 964)
+36%
|
13 092
N/A
|
5 933
-55%
|
17 269
+191%
|
31 960
+85%
|
28 067
-12%
|
24 735
-12%
|
21 747
-12%
|
12 842
-41%
|
13 947
+9%
|
8 981
-36%
|
(10 953)
N/A
|
(727)
+93%
|
(18 528)
-2 449%
|
91
N/A
|
18 228
+19 931%
|
3 606
-80%
|
25 572
+609%
|
44 825
+75%
|
16 769
-63%
|
14 025
-16%
|
20 993
+50%
|
2 989
-86%
|
13 969
+367%
|
3 062
-78%
|
1 823
-40%
|
25 882
+1 320%
|
43 830
+69%
|
12 683
-71%
|
(4 725)
N/A
|
(49 110)
-939%
|
(55 579)
-13%
|
(9 254)
+83%
|
(4 261)
+54%
|
19 645
N/A
|
32 896
+67%
|
56 247
+71%
|
50 247
-11%
|
34 159
-32%
|
24 741
-28%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
461
N/A
|
309
-33%
|
(366)
N/A
|
(412)
-13%
|
(294)
+29%
|
(494)
-68%
|
(445)
+10%
|
(773)
-74%
|
(794)
-3%
|
(539)
+32%
|
(187)
+65%
|
23
N/A
|
149
+548%
|
111
-26%
|
4 422
+3 884%
|
5 692
+29%
|
7 056
+24%
|
3 715
-47%
|
(10 254)
N/A
|
(2 587)
+75%
|
(5 346)
-107%
|
(4 788)
+10%
|
4 311
N/A
|
(1 996)
N/A
|
3 206
N/A
|
8 787
+174%
|
17 813
+103%
|
21 587
+21%
|
12 773
-41%
|
15 905
+25%
|
18 987
+19%
|
14 410
-24%
|
13 707
-5%
|
18 652
+36%
|
4 044
-78%
|
4 782
+18%
|
10 645
+123%
|
9 597
-10%
|
3 582
-63%
|
16 566
+362%
|
780
-95%
|
(3 087)
N/A
|
4 944
N/A
|
(4 650)
N/A
|
3 276
N/A
|
8 820
+169%
|
8 964
+2%
|
315
-96%
|
14 725
+4 575%
|
7 788
-47%
|
10 566
+36%
|
5 015
-53%
|
(7 758)
N/A
|
3 045
N/A
|
(5 907)
N/A
|
(7 213)
-22%
|
12 395
N/A
|
(3 944)
N/A
|
(1 111)
+72%
|
(15 671)
-1 311%
|
(53 398)
-241%
|
(56 878)
-7%
|
(22 999)
+60%
|
(25 789)
-12%
|
11 017
N/A
|
36 598
+232%
|
19 337
-47%
|
40 981
+112%
|
55 782
+36%
|
36 680
-34%
|
22 380
-39%
|
26 016
+16%
|
(5 852)
N/A
|
(5 819)
+1%
|
2 873
N/A
|
(8 174)
N/A
|
(2 339)
+71%
|
962
N/A
|
(13 430)
N/A
|
(14 302)
-6%
|
(3 886)
+73%
|
932
N/A
|
22 925
+2 361%
|
28 096
+23%
|
29 524
+5%
|
24 000
-19%
|
48 466
+102%
|
57 827
+19%
|
57 899
+0%
|
60 675
+5%
|
|