Hankook Furniture Co Ltd
KOSDAQ:004590
Cash Flow Statement
Cash Flow Statement
Hankook Furniture Co Ltd
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1 246
|
1 299
|
1 269
|
927
|
859
|
803
|
721
|
621
|
25
|
19 461
|
19 924
|
20 138
|
20 305
|
564
|
(242)
|
(1 046)
|
181
|
748
|
1 641
|
1 745
|
1 864
|
1 787
|
1 486
|
3 515
|
3 387
|
3 389
|
3 515
|
2 573
|
2 748
|
3 385
|
3 942
|
4 474
|
5 184
|
5 456
|
5 983
|
6 097
|
6 020
|
5 646
|
5 051
|
5 095
|
5 744
|
5 826
|
6 386
|
6 403
|
5 484
|
5 787
|
5 942
|
6 084
|
7 401
|
7 203
|
6 924
|
6 982
|
6 069
|
6 376
|
6 412
|
6 749
|
9 255
|
10 216
|
12 153
|
13 253
|
21 881
|
22 132
|
21 404
|
21 102
|
11 783
|
11 916
|
11 626
|
11 073
|
11 017
|
10 222
|
10 432
|
13 091
|
15 986
|
18 423
|
18 884
|
16 989
|
|
| Depreciation & Amortization |
411
|
406
|
392
|
384
|
373
|
353
|
343
|
339
|
363
|
385
|
398
|
423
|
424
|
426
|
426
|
430
|
535
|
571
|
618
|
660
|
591
|
620
|
640
|
641
|
637
|
649
|
657
|
661
|
678
|
674
|
676
|
678
|
689
|
688
|
686
|
684
|
674
|
660
|
648
|
646
|
648
|
680
|
684
|
679
|
683
|
691
|
722
|
755
|
784
|
819
|
878
|
948
|
1 027
|
1 077
|
1 108
|
1 116
|
1 102
|
1 101
|
1 097
|
1 097
|
1 141
|
1 169
|
1 206
|
1 248
|
1 249
|
1 258
|
1 247
|
1 237
|
1 232
|
1 216
|
1 208
|
1 197
|
1 184
|
1 178
|
1 183
|
1 237
|
|
| Change in Deffered Taxes |
(28)
|
(29)
|
(11)
|
(12)
|
(70)
|
(143)
|
(220)
|
(304)
|
(347)
|
(215)
|
(29)
|
(175)
|
3 395
|
3 301
|
3 021
|
3 195
|
(154)
|
0
|
79
|
(112)
|
(47)
|
(428)
|
(683)
|
(737)
|
(831)
|
(766)
|
(813)
|
(806)
|
(1 117)
|
(1 113)
|
(1 042)
|
(1 056)
|
(1 227)
|
(932)
|
(683)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
266
|
263
|
201
|
296
|
228
|
(144)
|
(149)
|
(156)
|
(80)
|
(25 686)
|
(25 873)
|
(25 452)
|
(24 916)
|
1 103
|
1 282
|
1 146
|
234
|
163
|
519
|
1 413
|
1 886
|
2 297
|
2 219
|
324
|
543
|
218
|
30
|
777
|
407
|
374
|
146
|
170
|
456
|
222
|
1 289
|
1 597
|
1 857
|
2 377
|
1 931
|
2 029
|
2 450
|
2 607
|
2 805
|
2 750
|
2 287
|
1 879
|
1 964
|
2 103
|
1 826
|
2 544
|
2 537
|
2 660
|
3 462
|
3 350
|
3 411
|
3 623
|
2 451
|
2 423
|
2 259
|
2 157
|
(5 895)
|
(5 329)
|
(4 763)
|
(4 396)
|
4 141
|
3 880
|
3 376
|
3 231
|
2 520
|
2 187
|
2 618
|
2 967
|
3 255
|
4 069
|
4 199
|
3 925
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 531
|
3 832
|
3 901
|
4 176
|
917
|
0
|
1 164
|
889
|
1 093
|
0
|
1 742
|
1 742
|
1 266
|
1 266
|
1 127
|
1 127
|
1 127
|
1 127
|
1 775
|
2 396
|
2 997
|
3 005
|
1 717
|
1 429
|
1 260
|
1 258
|
1 851
|
1 954
|
1 957
|
1 959
|
1 706
|
1 604
|
1 494
|
1 491
|
1 619
|
2 551
|
2 757
|
2 757
|
2 476
|
1 583
|
1 426
|
1 424
|
2 262
|
1 896
|
2 044
|
2 566
|
3 487
|
4 274
|
4 542
|
4 034
|
3 342
|
3 314
|
3 280
|
3 287
|
2 784
|
2 695
|
2 355
|
2 351
|
3 718
|
3 912
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
390
|
562
|
767
|
927
|
711
|
727
|
682
|
725
|
675
|
617
|
582
|
507
|
452
|
363
|
279
|
191
|
161
|
157
|
150
|
146
|
139
|
132
|
128
|
123
|
122
|
124
|
126
|
128
|
131
|
133
|
136
|
140
|
177
|
289
|
399
|
512
|
578
|
560
|
545
|
510
|
469
|
428
|
380
|
337
|
311
|
306
|
310
|
332
|
379
|
434
|
475
|
500
|
513
|
523
|
529
|
516
|
492
|
531
|
547
|
573
|
|
| Change in Working Capital |
(679)
|
(1 981)
|
(1 732)
|
(1 832)
|
(1 843)
|
(1 308)
|
(1 914)
|
(1 346)
|
(1 564)
|
4 124
|
5 778
|
6 556
|
3 194
|
(3 205)
|
(3 850)
|
(4 207)
|
73
|
1 146
|
1 032
|
474
|
(2 819)
|
(1 771)
|
(2 535)
|
(2 892)
|
(1 657)
|
(2 047)
|
(2 742)
|
(1 961)
|
(1 450)
|
705
|
1 267
|
1 080
|
412
|
(1 123)
|
(2 139)
|
(3 641)
|
(3 387)
|
(3 668)
|
(4 636)
|
(4 532)
|
(4 553)
|
(4 102)
|
(5 004)
|
(3 758)
|
(4 538)
|
(4 775)
|
(1 491)
|
(3 389)
|
(3 541)
|
(4 414)
|
(7 249)
|
(7 999)
|
(6 947)
|
(6 363)
|
(6 436)
|
(1 957)
|
(1 225)
|
(2 055)
|
(3 355)
|
(11 260)
|
(10 409)
|
(10 976)
|
(12 246)
|
(11 750)
|
(10 137)
|
(9 921)
|
(7 094)
|
(8 212)
|
(13 383)
|
(10 874)
|
(14 767)
|
(13 152)
|
(11 674)
|
(14 487)
|
(11 646)
|
(14 988)
|
|
| Cash from Operating Activities |
1 215
N/A
|
(43)
N/A
|
119
N/A
|
(239)
N/A
|
(453)
-90%
|
(437)
+4%
|
(1 219)
-179%
|
(846)
+31%
|
(1 603)
-89%
|
(1 933)
-21%
|
198
N/A
|
1 491
+653%
|
2 400
+61%
|
2 187
-9%
|
635
-71%
|
(483)
N/A
|
868
N/A
|
2 518
+190%
|
3 887
+54%
|
4 178
+7%
|
1 476
-65%
|
2 506
+70%
|
1 129
-55%
|
852
-25%
|
2 080
+144%
|
1 444
-31%
|
647
-55%
|
1 246
+93%
|
1 266
+2%
|
4 024
+218%
|
4 989
+24%
|
5 345
+7%
|
5 514
+3%
|
4 311
-22%
|
5 137
+19%
|
4 369
-15%
|
5 166
+18%
|
5 036
-3%
|
2 997
-40%
|
3 241
+8%
|
4 289
+32%
|
5 009
+17%
|
4 871
-3%
|
6 073
+25%
|
3 916
-36%
|
3 584
-8%
|
7 135
+99%
|
5 553
-22%
|
6 471
+17%
|
6 153
-5%
|
3 091
-50%
|
2 592
-16%
|
3 611
+39%
|
4 440
+23%
|
4 496
+1%
|
9 531
+112%
|
11 583
+22%
|
11 685
+1%
|
12 154
+4%
|
5 247
-57%
|
6 717
+28%
|
6 996
+4%
|
5 601
-20%
|
6 205
+11%
|
7 036
+13%
|
7 133
+1%
|
9 155
+28%
|
7 330
-20%
|
1 387
-81%
|
2 751
+98%
|
(509)
N/A
|
4 103
N/A
|
8 750
+113%
|
9 183
+5%
|
12 619
+37%
|
7 163
-43%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(895)
|
(204)
|
(818)
|
(802)
|
(139)
|
(496)
|
(561)
|
(831)
|
(853)
|
(563)
|
(1 599)
|
(2 241)
|
(2 364)
|
(2 278)
|
(1 650)
|
(3 641)
|
(3 725)
|
(3 830)
|
(3 522)
|
(1 148)
|
(2 729)
|
(3 250)
|
(3 626)
|
(3 039)
|
(1 235)
|
(710)
|
(169)
|
(204)
|
(247)
|
(187)
|
(276)
|
(373)
|
(350)
|
(371)
|
(313)
|
(250)
|
(284)
|
(254)
|
(379)
|
(1 304)
|
(1 203)
|
(1 168)
|
(1 044)
|
(215)
|
(488)
|
(584)
|
(647)
|
(3 686)
|
(541)
|
(679)
|
(777)
|
2 053
|
(1 596)
|
(1 620)
|
(1 533)
|
(1 144)
|
(455)
|
(241)
|
(174)
|
(632)
|
(970)
|
(2 293)
|
(2 434)
|
(1 998)
|
(1 625)
|
(258)
|
(133)
|
(345)
|
(331)
|
(431)
|
(259)
|
(72)
|
(111)
|
(235)
|
(493)
|
(1 285)
|
|
| Other Items |
191
|
(267)
|
1 312
|
1 087
|
1 561
|
1 575
|
2 268
|
1 550
|
(1 167)
|
4 895
|
6 704
|
7 040
|
4 387
|
1 519
|
5 390
|
14 867
|
367
|
(2 297)
|
(11 847)
|
(17 129)
|
2 740
|
2 645
|
6 694
|
2 800
|
2 148
|
3 872
|
1 821
|
1 680
|
2 172
|
(177)
|
503
|
475
|
277
|
(53)
|
(656)
|
822
|
65
|
481
|
700
|
(561)
|
405
|
1 146
|
1 295
|
1 294
|
866
|
127
|
107
|
(16 124)
|
(31 677)
|
(33 864)
|
(33 059)
|
(13 427)
|
1 215
|
3 344
|
2 216
|
2 067
|
3 554
|
856
|
(5 774)
|
(9 099)
|
(9 594)
|
(7 900)
|
3 024
|
3 820
|
4 176
|
4 500
|
(500)
|
(795)
|
646
|
(464)
|
(985)
|
3 055
|
107
|
1 782
|
(4 501)
|
(11 342)
|
|
| Cash from Investing Activities |
(703)
N/A
|
(469)
+33%
|
495
N/A
|
285
-42%
|
1 422
+399%
|
1 078
-24%
|
1 707
+58%
|
719
-58%
|
(2 020)
N/A
|
4 332
N/A
|
5 105
+18%
|
4 798
-6%
|
2 023
-58%
|
(759)
N/A
|
3 740
N/A
|
11 226
+200%
|
(3 357)
N/A
|
(6 126)
-82%
|
(15 368)
-151%
|
(18 275)
-19%
|
11
N/A
|
(606)
N/A
|
3 068
N/A
|
(239)
N/A
|
913
N/A
|
3 163
+246%
|
1 652
-48%
|
1 476
-11%
|
1 925
+30%
|
(364)
N/A
|
227
N/A
|
101
-56%
|
(74)
N/A
|
(425)
-474%
|
(970)
-128%
|
571
N/A
|
(219)
N/A
|
228
N/A
|
321
+41%
|
(1 864)
N/A
|
(798)
+57%
|
(24)
+97%
|
251
N/A
|
1 079
+330%
|
378
-65%
|
(456)
N/A
|
(540)
-18%
|
(19 810)
-3 569%
|
(32 219)
-63%
|
(34 543)
-7%
|
(33 838)
+2%
|
(11 375)
+66%
|
(381)
+97%
|
1 722
N/A
|
685
-60%
|
923
+35%
|
3 099
+236%
|
615
-80%
|
(5 949)
N/A
|
(9 731)
-64%
|
(10 564)
-9%
|
(10 193)
+4%
|
590
N/A
|
1 822
+209%
|
2 551
+40%
|
4 242
+66%
|
(632)
N/A
|
(1 140)
-80%
|
315
N/A
|
(895)
N/A
|
(1 244)
-39%
|
2 983
N/A
|
(3)
N/A
|
1 547
N/A
|
(4 994)
N/A
|
(12 627)
-153%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(117)
|
(117)
|
(117)
|
(117)
|
(185)
|
(185)
|
(219)
|
(219)
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(68)
|
|
| Net Issuance of Debt |
(734)
|
(220)
|
(1 095)
|
115
|
(438)
|
(163)
|
(69)
|
670
|
4 299
|
2 921
|
3 167
|
1 200
|
(1 012)
|
128
|
13
|
1 576
|
2 725
|
2 778
|
3 166
|
1 374
|
179
|
(187)
|
66
|
(2 749)
|
(2 981)
|
(2 727)
|
(3 311)
|
(882)
|
(3 974)
|
(4 188)
|
(4 226)
|
(3 620)
|
(250)
|
(122)
|
515
|
457
|
263
|
215
|
(352)
|
209
|
282
|
360
|
469
|
103
|
124
|
52
|
(224)
|
126
|
15 199
|
15 067
|
15 463
|
15 179
|
589
|
(118)
|
3 754
|
2 930
|
(913)
|
(738)
|
(7 138)
|
(7 474)
|
(5 151)
|
(5 449)
|
(3 937)
|
(3 970)
|
(3 772)
|
(3 756)
|
(3 682)
|
(3 724)
|
878
|
(139)
|
331
|
636
|
(1 056)
|
4 911
|
3 169
|
4 305
|
|
| Cash Paid for Dividends |
(90)
|
0
|
(450)
|
(450)
|
(450)
|
0
|
(450)
|
(450)
|
(450)
|
0
|
0
|
0
|
(525)
|
(525)
|
(975)
|
(975)
|
(2 950)
|
0
|
(2 875)
|
(2 875)
|
(900)
|
0
|
0
|
0
|
0
|
0
|
(975)
|
(975)
|
(975)
|
(975)
|
(300)
|
(300)
|
(675)
|
(675)
|
(1 125)
|
(1 125)
|
(1 275)
|
0
|
(1 275)
|
(1 275)
|
(1 275)
|
(1 275)
|
(1 425)
|
(1 425)
|
(1 425)
|
(1 425)
|
(1 575)
|
(1 575)
|
(1 575)
|
0
|
(1 725)
|
(1 725)
|
(1 500)
|
0
|
(1 725)
|
(1 725)
|
(1 800)
|
0
|
(2 025)
|
(2 025)
|
(2 206)
|
0
|
(2 510)
|
(2 510)
|
(2 442)
|
0
|
(2 439)
|
(2 439)
|
(2 437)
|
0
|
(2 430)
|
(2 430)
|
(2 435)
|
0
|
(2 921)
|
(2 921)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 589
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(188)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
0
|
(60)
|
(60)
|
(60)
|
(60)
|
120
|
120
|
120
|
120
|
50
|
60
|
60
|
|
| Cash from Financing Activities |
(824)
N/A
|
(310)
+62%
|
(1 545)
-398%
|
(335)
+78%
|
(888)
-165%
|
(613)
+31%
|
(519)
+15%
|
220
N/A
|
3 849
+1 650%
|
2 471
-36%
|
3 167
+28%
|
1 200
-62%
|
(1 537)
N/A
|
(397)
+74%
|
(962)
-142%
|
601
N/A
|
2 364
+293%
|
2 417
+2%
|
2 880
+19%
|
1 088
-62%
|
(721)
N/A
|
(1 087)
-51%
|
(459)
+58%
|
(3 274)
-613%
|
(2 981)
+9%
|
(2 727)
+9%
|
(4 286)
-57%
|
(1 857)
+57%
|
(5 137)
-177%
|
(5 351)
-4%
|
(4 714)
+12%
|
(4 108)
+13%
|
(925)
+77%
|
(797)
+14%
|
(610)
+23%
|
(668)
-10%
|
(1 012)
-51%
|
(1 060)
-5%
|
(1 627)
-53%
|
(1 066)
+34%
|
(993)
+7%
|
(915)
+8%
|
(956)
-4%
|
(1 322)
-38%
|
(1 301)
+2%
|
(1 373)
-6%
|
(1 799)
-31%
|
(1 449)
+19%
|
13 624
N/A
|
13 492
-1%
|
13 738
+2%
|
13 454
-2%
|
(911)
N/A
|
(1 618)
-78%
|
2 029
N/A
|
1 205
-41%
|
(2 713)
N/A
|
(2 538)
+6%
|
(9 163)
-261%
|
(9 499)
-4%
|
(7 297)
+23%
|
(7 711)
-6%
|
(6 504)
+16%
|
(6 536)
-1%
|
(6 331)
+3%
|
(6 442)
-2%
|
(6 366)
+1%
|
(6 442)
-1%
|
(1 838)
+71%
|
(2 490)
-35%
|
(2 013)
+19%
|
(1 673)
+17%
|
(3 371)
-101%
|
2 526
N/A
|
267
-89%
|
1 375
+414%
|
|
| 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
|
13
|
(4)
|
(7)
|
(11)
|
24
|
(15)
|
(11)
|
(7)
|
0
|
(41)
|
(35)
|
(35)
|
(63)
|
(1)
|
(7)
|
0
|
21
|
|
| Net Change in Cash |
(312)
N/A
|
(822)
-163%
|
(931)
-13%
|
(289)
+69%
|
81
N/A
|
28
-65%
|
(31)
N/A
|
93
N/A
|
226
+143%
|
4 870
+2 055%
|
8 470
+74%
|
7 489
-12%
|
2 886
-61%
|
1 031
-64%
|
3 413
+231%
|
11 344
+232%
|
(125)
N/A
|
(1 191)
-853%
|
(8 601)
-622%
|
(13 009)
-51%
|
766
N/A
|
813
+6%
|
3 738
+360%
|
(2 661)
N/A
|
12
N/A
|
1 880
+15 567%
|
(1 987)
N/A
|
865
N/A
|
(1 946)
N/A
|
(1 691)
+13%
|
502
N/A
|
1 338
+167%
|
4 515
+237%
|
3 089
-32%
|
3 557
+15%
|
4 272
+20%
|
3 935
-8%
|
4 204
+7%
|
1 691
-60%
|
311
-82%
|
2 498
+703%
|
4 070
+63%
|
4 166
+2%
|
5 830
+40%
|
2 993
-49%
|
1 755
-41%
|
4 796
+173%
|
(15 706)
N/A
|
(12 124)
+23%
|
(14 898)
-23%
|
(17 009)
-14%
|
4 671
N/A
|
2 319
-50%
|
4 544
+96%
|
7 210
+59%
|
11 659
+62%
|
11 969
+3%
|
9 762
-18%
|
(2 958)
N/A
|
(13 970)
-372%
|
(11 147)
+20%
|
(10 915)
+2%
|
(324)
+97%
|
1 514
N/A
|
3 241
+114%
|
4 921
+52%
|
2 149
-56%
|
(252)
N/A
|
(178)
+29%
|
(669)
-276%
|
(3 801)
-468%
|
5 349
N/A
|
5 374
+0%
|
13 249
+147%
|
7 893
-40%
|
(4 069)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
320
N/A
|
(247)
N/A
|
(699)
-183%
|
(1 041)
-49%
|
(592)
+43%
|
(933)
-58%
|
(1 780)
-91%
|
(1 677)
+6%
|
(2 456)
-46%
|
(2 496)
-2%
|
(1 401)
+44%
|
(750)
+46%
|
36
N/A
|
(91)
N/A
|
(1 015)
-1 015%
|
(4 124)
-306%
|
(2 857)
+31%
|
(1 312)
+54%
|
365
N/A
|
3 030
+730%
|
(1 253)
N/A
|
(744)
+41%
|
(2 497)
-236%
|
(2 187)
+12%
|
845
N/A
|
734
-13%
|
478
-35%
|
1 042
+118%
|
1 019
-2%
|
3 837
+277%
|
4 713
+23%
|
4 972
+5%
|
5 164
+4%
|
3 940
-24%
|
4 824
+22%
|
4 119
-15%
|
4 882
+19%
|
4 782
-2%
|
2 618
-45%
|
1 937
-26%
|
3 086
+59%
|
3 841
+24%
|
3 827
0%
|
5 858
+53%
|
3 428
-41%
|
3 000
-12%
|
6 488
+116%
|
1 867
-71%
|
5 930
+218%
|
5 474
-8%
|
2 314
-58%
|
4 645
+101%
|
2 015
-57%
|
2 820
+40%
|
2 963
+5%
|
8 387
+183%
|
11 128
+33%
|
11 444
+3%
|
11 980
+5%
|
4 615
-61%
|
5 747
+25%
|
4 703
-18%
|
3 167
-33%
|
4 207
+33%
|
5 411
+29%
|
6 874
+27%
|
9 023
+31%
|
6 985
-23%
|
1 055
-85%
|
2 320
+120%
|
(768)
N/A
|
4 031
N/A
|
8 639
+114%
|
8 949
+4%
|
12 126
+36%
|
5 877
-52%
|
|