Taihan Fiberoptics Co Ltd
KOSDAQ:010170
Cash Flow Statement
Cash Flow Statement
Taihan Fiberoptics Co Ltd
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1 110
|
2 254
|
1 444
|
2 164
|
1 939
|
2 767
|
2 714
|
1 685
|
(833)
|
(3 423)
|
(3 427)
|
(38 437)
|
(36 958)
|
(32 925)
|
(31 903)
|
3 185
|
2 437
|
(2 024)
|
(5 188)
|
(8 673)
|
(13 840)
|
(10 664)
|
(10 659)
|
(7 179)
|
(557)
|
(2 233)
|
84
|
(102)
|
(4 473)
|
(6 054)
|
(9 176)
|
(8 834)
|
(33 883)
|
(35 818)
|
(37 499)
|
(37 697)
|
(27 274)
|
(25 741)
|
(26 159)
|
(22 581)
|
(1 338)
|
471
|
953
|
(7 891)
|
(12 587)
|
(9 210)
|
(459)
|
7 193
|
13 209
|
16 238
|
26 034
|
26 113
|
21 282
|
12 554
|
(714)
|
(5 591)
|
(11 701)
|
(11 267)
|
(19 850)
|
(24 356)
|
(27 399)
|
(29 990)
|
(22 269)
|
(18 453)
|
(49 114)
|
(45 827)
|
(46 461)
|
(44 189)
|
(3 084)
|
2 155
|
(1 487)
|
(11 607)
|
(29 457)
|
(43 554)
|
(47 134)
|
(42 834)
|
(56 038)
|
(52 635)
|
(45 752)
|
(47 247)
|
|
| Depreciation & Amortization |
8 833
|
8 866
|
8 900
|
8 924
|
8 936
|
8 921
|
8 904
|
9 247
|
10 622
|
11 694
|
12 794
|
13 301
|
12 250
|
11 629
|
10 989
|
10 595
|
10 734
|
9 340
|
7 951
|
6 563
|
5 258
|
5 392
|
5 643
|
4 340
|
5 952
|
6 268
|
6 791
|
8 678
|
7 450
|
7 420
|
7 134
|
7 026
|
6 967
|
7 002
|
7 019
|
7 005
|
7 009
|
7 017
|
7 058
|
7 103
|
7 136
|
7 159
|
7 168
|
7 211
|
7 265
|
6 798
|
6 123
|
5 341
|
4 665
|
4 483
|
4 481
|
4 607
|
4 949
|
5 461
|
6 080
|
6 678
|
7 248
|
7 657
|
8 136
|
8 584
|
8 957
|
9 174
|
9 473
|
9 664
|
9 611
|
8 836
|
7 828
|
6 816
|
6 357
|
6 506
|
6 832
|
7 353
|
7 462
|
7 666
|
7 710
|
7 491
|
7 617
|
7 164
|
6 705
|
6 460
|
|
| Change in Deffered Taxes |
(87)
|
(215)
|
(226)
|
(201)
|
(160)
|
(711)
|
(792)
|
(854)
|
(380)
|
130
|
422
|
757
|
(212)
|
(348)
|
(241)
|
(682)
|
(159)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 065
|
1 625
|
2 056
|
2 481
|
1 847
|
1 706
|
1 368
|
1 294
|
1 230
|
1 047
|
1 109
|
899
|
583
|
396
|
268
|
126
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
23
|
229
|
707
|
579
|
768
|
1 012
|
1 631
|
2 200
|
2 775
|
3 632
|
3 445
|
38 019
|
38 559
|
38 238
|
38 067
|
4 360
|
4 679
|
6 764
|
8 405
|
10 524
|
15 365
|
11 276
|
12 471
|
8 940
|
6 467
|
12 403
|
12 241
|
13 086
|
10 177
|
6 208
|
8 015
|
8 823
|
36 176
|
37 950
|
38 305
|
37 830
|
28 174
|
26 105
|
22 446
|
23 140
|
(57)
|
598
|
3 720
|
5 889
|
12 691
|
12 120
|
7 825
|
4 315
|
1 912
|
1 763
|
(5 113)
|
(4 940)
|
(5 659)
|
(5 173)
|
2 080
|
1 771
|
5 995
|
5 029
|
7 598
|
8 592
|
8 961
|
9 585
|
3 286
|
1 698
|
28 530
|
25 893
|
29 062
|
32 671
|
3 495
|
5 624
|
7 829
|
9 242
|
13 314
|
16 567
|
16 686
|
15 635
|
33 141
|
30 315
|
25 888
|
22 968
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
767
|
1 752
|
2 246
|
2 268
|
1 730
|
1 089
|
595
|
1 317
|
1 177
|
1 378
|
1 578
|
1 220
|
1 260
|
913
|
918
|
533
|
575
|
498
|
644
|
643
|
487
|
366
|
15
|
15
|
3
|
6
|
(13)
|
(10)
|
(11)
|
(10)
|
11
|
11
|
31
|
42
|
89
|
146
|
172
|
212
|
219
|
192
|
177
|
190
|
149
|
141
|
108
|
100
|
85
|
101
|
252
|
294
|
424
|
364
|
280
|
195
|
220
|
192
|
174
|
626
|
938
|
1 057
|
1 200
|
571
|
251
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
222
|
474
|
730
|
1 602
|
1 733
|
2 355
|
2 099
|
2 738
|
3 328
|
2 888
|
3 605
|
2 205
|
2 320
|
2 739
|
2 701
|
2 984
|
2 612
|
2 298
|
2 299
|
2 552
|
2 564
|
2 750
|
2 826
|
2 682
|
2 412
|
2 147
|
1 904
|
1 700
|
1 508
|
1 266
|
1 003
|
1 156
|
1 081
|
1 136
|
1 203
|
1 284
|
1 631
|
2 094
|
2 563
|
2 709
|
2 763
|
2 494
|
2 166
|
2 017
|
1 928
|
1 975
|
2 044
|
2 296
|
2 694
|
2 821
|
2 597
|
2 754
|
2 854
|
3 606
|
4 652
|
5 153
|
5 440
|
5 247
|
5 407
|
5 652
|
5 943
|
6 043
|
5 934
|
|
| Change in Working Capital |
(2 698)
|
(1 791)
|
3 948
|
3 431
|
1 193
|
2 397
|
(2 000)
|
(2 068)
|
(1 647)
|
(2 874)
|
(2 032)
|
(2 883)
|
(652)
|
647
|
(1 985)
|
1 407
|
(1 125)
|
(4 696)
|
(2 273)
|
(8 808)
|
(8 032)
|
(7 944)
|
(8 998)
|
(4 812)
|
(372)
|
5 480
|
3 203
|
(3 517)
|
(5 809)
|
(8 359)
|
(9 231)
|
(3 767)
|
(6 063)
|
(3 328)
|
(5 324)
|
(9 079)
|
(9 905)
|
(11 281)
|
(5 328)
|
1 921
|
3 917
|
731
|
3 396
|
2 145
|
3 430
|
3 624
|
(1 050)
|
(2 986)
|
(11 474)
|
(17 611)
|
(6 851)
|
(18 220)
|
(28 844)
|
(21 752)
|
(40 812)
|
(36 822)
|
(4 873)
|
(6 418)
|
(3 534)
|
14 944
|
(2 826)
|
(1 574)
|
7 037
|
(8 843)
|
1 204
|
(3 318)
|
(15 091)
|
(24 275)
|
(38 541)
|
(49 038)
|
(28 349)
|
(5 603)
|
14 690
|
27 285
|
8 462
|
(3 282)
|
(8 718)
|
(5 533)
|
(3 649)
|
5 736
|
|
| Cash from Operating Activities |
7 181
N/A
|
9 342
+30%
|
14 774
+58%
|
14 896
+1%
|
12 676
-15%
|
14 386
+13%
|
10 456
-27%
|
10 209
-2%
|
10 537
+3%
|
9 158
-13%
|
11 202
+22%
|
10 758
-4%
|
12 987
+21%
|
17 241
+33%
|
14 926
-13%
|
18 865
+26%
|
16 566
-12%
|
9 413
-43%
|
8 744
-7%
|
(404)
N/A
|
(1 249)
-209%
|
(1 939)
-55%
|
(1 543)
+20%
|
1 289
N/A
|
11 490
+791%
|
21 953
+91%
|
22 320
+2%
|
18 146
-19%
|
7 345
-60%
|
(786)
N/A
|
(3 261)
-315%
|
3 247
N/A
|
3 197
-2%
|
5 806
+82%
|
2 503
-57%
|
(1 941)
N/A
|
(1 995)
-3%
|
(3 900)
-95%
|
(1 981)
+49%
|
9 585
N/A
|
9 657
+1%
|
8 959
-7%
|
15 234
+70%
|
7 353
-52%
|
10 799
+47%
|
13 331
+23%
|
12 441
-7%
|
13 862
+11%
|
8 312
-40%
|
4 874
-41%
|
18 549
+281%
|
7 560
-59%
|
(8 270)
N/A
|
(8 908)
-8%
|
(33 364)
-275%
|
(33 961)
-2%
|
(3 331)
+90%
|
(4 998)
-50%
|
(7 649)
-53%
|
7 762
N/A
|
(12 307)
N/A
|
(12 806)
-4%
|
(2 473)
+81%
|
(15 933)
-544%
|
(9 769)
+39%
|
(14 416)
-48%
|
(24 662)
-71%
|
(28 977)
-17%
|
(31 773)
-10%
|
(34 753)
-9%
|
(15 175)
+56%
|
(615)
+96%
|
6 008
N/A
|
7 964
+33%
|
(14 275)
N/A
|
(22 991)
-61%
|
(23 997)
-4%
|
(20 689)
+14%
|
(16 807)
+19%
|
(12 083)
+28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(838)
|
(820)
|
(679)
|
(365)
|
(343)
|
(199)
|
(436)
|
(470)
|
(540)
|
(1 051)
|
(1 618)
|
(2 447)
|
(12 193)
|
(11 980)
|
(12 156)
|
(11 778)
|
(4 652)
|
(8 902)
|
(12 207)
|
(14 778)
|
(19 648)
|
(18 485)
|
(13 940)
|
(10 878)
|
(9 451)
|
(6 875)
|
(9 988)
|
(7 475)
|
(1 561)
|
(953)
|
1 683
|
(939)
|
(724)
|
(552)
|
(459)
|
(795)
|
(1 046)
|
(1 695)
|
(2 194)
|
(2 069)
|
(3 569)
|
(5 079)
|
(11 031)
|
(13 914)
|
(15 248)
|
(13 633)
|
(7 839)
|
(5 715)
|
(11 067)
|
(13 216)
|
(36 488)
|
(43 194)
|
(38 073)
|
(42 051)
|
(18 561)
|
(18 924)
|
(21 405)
|
(15 429)
|
(17 799)
|
(14 279)
|
(9 186)
|
(11 162)
|
(7 375)
|
(4 228)
|
(3 997)
|
(2 088)
|
(3 873)
|
(6 782)
|
(9 583)
|
(11 146)
|
(12 662)
|
(10 309)
|
(8 094)
|
(8 414)
|
(6 287)
|
(4 932)
|
(4 546)
|
(2 087)
|
(1 849)
|
(1 575)
|
|
| Other Items |
720
|
194
|
(366)
|
(770)
|
(909)
|
(1 517)
|
(969)
|
1 267
|
(3 536)
|
(15 952)
|
(2 702)
|
(15 055)
|
(6 779)
|
(3 998)
|
(16 687)
|
(4 059)
|
(9 750)
|
178
|
(2 498)
|
(6 654)
|
(3 147)
|
88
|
(676)
|
1 622
|
(17 746)
|
(20 843)
|
(15 632)
|
(18 292)
|
(56 269)
|
(53 009)
|
(54 133)
|
(50 939)
|
4 564
|
1 962
|
37
|
(465)
|
91
|
455
|
(9)
|
(1 184)
|
12 915
|
11 340
|
11 546
|
42 260
|
28 214
|
27 718
|
28 893
|
(3 895)
|
(3 665)
|
(5 162)
|
(6 844)
|
(11 356)
|
(17 974)
|
(11 622)
|
(17 460)
|
(6 842)
|
53
|
(230)
|
12 424
|
2 690
|
(3 109)
|
3 983
|
(10 108)
|
1 475
|
8 660
|
(8 906)
|
(640)
|
(6 910)
|
(4 288)
|
4 836
|
4 658
|
9 199
|
(12 754)
|
(6 736)
|
4 909
|
3 963
|
20 612
|
6 112
|
(6 791)
|
(10 077)
|
|
| Cash from Investing Activities |
(118)
N/A
|
(626)
-431%
|
(1 046)
-67%
|
(1 134)
-8%
|
(1 252)
-10%
|
(1 716)
-37%
|
(1 404)
+18%
|
797
N/A
|
(4 076)
N/A
|
(17 003)
-317%
|
(4 320)
+75%
|
(17 502)
-305%
|
(18 972)
-8%
|
(15 979)
+16%
|
(28 843)
-81%
|
(15 838)
+45%
|
(14 402)
+9%
|
(8 722)
+39%
|
(14 705)
-69%
|
(21 431)
-46%
|
(22 795)
-6%
|
(18 398)
+19%
|
(14 615)
+21%
|
(9 255)
+37%
|
(27 197)
-194%
|
(27 718)
-2%
|
(25 621)
+8%
|
(25 768)
-1%
|
(57 830)
-124%
|
(53 962)
+7%
|
(52 450)
+3%
|
(51 877)
+1%
|
3 840
N/A
|
1 410
-63%
|
(422)
N/A
|
(1 262)
-199%
|
(955)
+24%
|
(1 240)
-30%
|
(2 204)
-78%
|
(3 252)
-48%
|
9 346
N/A
|
6 261
-33%
|
517
-92%
|
28 346
+5 383%
|
12 966
-54%
|
14 084
+9%
|
21 053
+49%
|
(9 610)
N/A
|
(14 732)
-53%
|
(18 377)
-25%
|
(43 332)
-136%
|
(54 550)
-26%
|
(56 046)
-3%
|
(53 672)
+4%
|
(36 021)
+33%
|
(25 765)
+28%
|
(21 352)
+17%
|
(15 659)
+27%
|
(5 374)
+66%
|
(11 589)
-116%
|
(12 296)
-6%
|
(7 180)
+42%
|
(17 484)
-144%
|
(2 754)
+84%
|
4 663
N/A
|
(10 994)
N/A
|
(4 513)
+59%
|
(13 692)
-203%
|
(13 871)
-1%
|
(6 310)
+55%
|
(8 004)
-27%
|
(1 110)
+86%
|
(20 848)
-1 778%
|
(15 150)
+27%
|
(1 378)
+91%
|
(969)
+30%
|
16 066
N/A
|
4 025
-75%
|
(8 641)
N/A
|
(11 652)
-35%
|
|
| 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
|
83
|
156
|
160
|
171
|
0
|
0
|
0
|
0
|
2 237
|
3 423
|
6 996
|
19 778
|
33 448
|
32 262
|
28 689
|
15 907
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
0
|
75 165
|
75 162
|
74 862
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22 015
|
22 015
|
22 015
|
|
| Net Issuance of Debt |
(1 394)
|
(3 623)
|
6 825
|
1 778
|
8 430
|
11 991
|
(17 701)
|
(15 137)
|
(15 204)
|
(21 127)
|
(2 131)
|
(1 671)
|
447
|
(1 092)
|
(1 054)
|
(1 188)
|
(832)
|
4 538
|
4 331
|
9 930
|
38 733
|
49 625
|
46 985
|
41 873
|
24 971
|
(24 752)
|
(31 524)
|
(28 931)
|
8 769
|
12 444
|
18 633
|
13 700
|
(24 299)
|
(6 106)
|
2 762
|
3 231
|
3 996
|
2 510
|
923
|
287
|
(6 174)
|
(5 000)
|
(3 346)
|
(14 348)
|
(12 397)
|
(12 696)
|
(18 092)
|
(2 883)
|
11 023
|
26 599
|
28 758
|
43 666
|
63 293
|
48 812
|
51 622
|
27 714
|
(12 139)
|
(18 136)
|
(16 534)
|
(2 005)
|
6 982
|
15 233
|
11 981
|
4 521
|
15 018
|
18 959
|
22 323
|
15 771
|
10 030
|
13 462
|
7 049
|
2 692
|
16 807
|
10 875
|
9 952
|
20 343
|
(27)
|
(16 463)
|
(7 165)
|
153
|
|
| Other |
113
|
160
|
95
|
44
|
(3 364)
|
0
|
35
|
53
|
(934)
|
0
|
0
|
0
|
(1 031)
|
0
|
0
|
0
|
(706)
|
(222)
|
0
|
0
|
(11 333)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 300)
|
(6 300)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(312)
|
0
|
(5 002)
|
(5 002)
|
(4 690)
|
(7 125)
|
0
|
(2 593)
|
0
|
0
|
(780)
|
(622)
|
(622)
|
(1 244)
|
0
|
0
|
(5)
|
0
|
(6)
|
(6)
|
8
|
(1)
|
0
|
0
|
0
|
(552)
|
(542)
|
(754)
|
|
| Cash from Financing Activities |
(1 282)
N/A
|
(3 464)
-170%
|
6 919
N/A
|
1 822
-74%
|
5 065
+178%
|
11 993
+137%
|
(17 659)
N/A
|
(15 076)
+15%
|
(16 138)
-7%
|
(21 127)
-31%
|
(2 265)
+89%
|
(1 724)
+24%
|
(584)
+66%
|
(1 092)
-87%
|
(1 054)
+3%
|
(1 188)
-13%
|
(1 538)
-29%
|
4 400
N/A
|
4 487
+2%
|
10 091
+125%
|
27 571
+173%
|
49 934
+81%
|
47 000
-6%
|
41 883
-11%
|
24 971
-40%
|
(22 515)
N/A
|
(28 101)
-25%
|
(21 935)
+22%
|
28 547
N/A
|
45 892
+61%
|
50 895
+11%
|
42 389
-17%
|
(8 392)
N/A
|
(6 106)
+27%
|
2 762
N/A
|
3 231
+17%
|
3 996
+24%
|
2 510
-37%
|
923
-63%
|
287
-69%
|
(6 174)
N/A
|
(5 000)
+19%
|
(3 346)
+33%
|
(20 648)
-517%
|
(18 697)
+9%
|
(18 996)
-2%
|
(24 392)
-28%
|
(2 883)
+88%
|
11 323
N/A
|
26 899
+138%
|
103 922
+286%
|
118 829
+14%
|
137 843
+16%
|
123 362
-11%
|
46 618
-62%
|
22 711
-51%
|
(16 829)
N/A
|
(25 261)
-50%
|
(16 534)
+35%
|
(2 163)
+87%
|
6 982
N/A
|
17 668
+153%
|
11 359
-36%
|
4 057
-64%
|
14 396
+255%
|
17 715
+23%
|
22 323
+26%
|
15 771
-29%
|
10 025
-36%
|
14 079
+40%
|
7 043
-50%
|
2 686
-62%
|
16 815
+526%
|
10 873
-35%
|
9 962
-8%
|
20 353
+104%
|
(27)
N/A
|
5 009
N/A
|
14 307
+186%
|
21 414
+50%
|
|
| 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
|
(627)
|
112
|
(27)
|
(54)
|
502
|
(292)
|
(153)
|
11
|
117
|
127
|
0
|
(116)
|
(99)
|
(112)
|
(201)
|
10
|
(37)
|
(23)
|
110
|
17
|
(10)
|
178
|
232
|
188
|
93
|
(181)
|
(557)
|
(242)
|
(453)
|
(261)
|
123
|
(351)
|
(42)
|
66
|
(97)
|
125
|
186
|
111
|
261
|
38
|
424
|
212
|
(81)
|
(124)
|
(682)
|
(782)
|
(627)
|
414
|
597
|
1 267
|
1 607
|
366
|
533
|
252
|
181
|
560
|
470
|
368
|
39
|
389
|
338
|
10
|
54
|
|
| Net Change in Cash |
5 781
N/A
|
5 252
-9%
|
20 647
+293%
|
15 584
-25%
|
16 489
+6%
|
24 663
+50%
|
(8 607)
N/A
|
(4 070)
+53%
|
(9 677)
-138%
|
(28 972)
-199%
|
4 617
N/A
|
(8 468)
N/A
|
(6 569)
+22%
|
170
N/A
|
(14 971)
N/A
|
1 839
N/A
|
626
-66%
|
4 464
+613%
|
(1 362)
N/A
|
(11 771)
-764%
|
3 473
N/A
|
30 099
+767%
|
30 550
+1%
|
33 764
+11%
|
9 275
-73%
|
(28 163)
N/A
|
(31 275)
-11%
|
(29 557)
+5%
|
(22 054)
+25%
|
(8 955)
+59%
|
(4 928)
+45%
|
(6 442)
-31%
|
(1 345)
+79%
|
1 073
N/A
|
4 820
+349%
|
138
-97%
|
1 063
+670%
|
(2 640)
N/A
|
(3 084)
-17%
|
6 852
N/A
|
13 017
+90%
|
10 313
-21%
|
12 224
+19%
|
14 494
+19%
|
4 826
-67%
|
7 966
+65%
|
8 841
+11%
|
1 492
-83%
|
4 552
+205%
|
13 354
+193%
|
79 205
+493%
|
71 742
-9%
|
73 652
+3%
|
60 968
-17%
|
(22 656)
N/A
|
(36 754)
-62%
|
(41 474)
-13%
|
(45 494)
-10%
|
(29 345)
+35%
|
(6 071)
+79%
|
(17 745)
-192%
|
(3 000)
+83%
|
(9 381)
-213%
|
(15 257)
-63%
|
9 704
N/A
|
(7 098)
N/A
|
(5 585)
+21%
|
(25 291)
-353%
|
(35 253)
-39%
|
(26 451)
+25%
|
(15 884)
+40%
|
1 141
N/A
|
2 536
+122%
|
4 158
+64%
|
(5 323)
N/A
|
(3 567)
+33%
|
(7 569)
-112%
|
(11 316)
-50%
|
(11 131)
+2%
|
(2 267)
+80%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6 343
N/A
|
8 522
+34%
|
14 095
+65%
|
14 531
+3%
|
12 333
-15%
|
14 187
+15%
|
10 020
-29%
|
9 739
-3%
|
9 997
+3%
|
8 107
-19%
|
9 584
+18%
|
8 311
-13%
|
794
-90%
|
5 261
+563%
|
2 770
-47%
|
7 087
+156%
|
11 914
+68%
|
511
-96%
|
(3 463)
N/A
|
(15 182)
-338%
|
(20 897)
-38%
|
(20 424)
+2%
|
(15 483)
+24%
|
(9 589)
+38%
|
2 039
N/A
|
15 078
+639%
|
12 332
-18%
|
10 671
-13%
|
5 784
-46%
|
(1 739)
N/A
|
(1 578)
+9%
|
2 308
N/A
|
2 473
+7%
|
5 254
+112%
|
2 044
-61%
|
(2 736)
N/A
|
(3 041)
-11%
|
(5 595)
-84%
|
(4 175)
+25%
|
7 516
N/A
|
6 088
-19%
|
3 880
-36%
|
4 203
+8%
|
(6 561)
N/A
|
(4 449)
+32%
|
(302)
+93%
|
4 602
N/A
|
8 147
+77%
|
(2 755)
N/A
|
(8 342)
-203%
|
(17 939)
-115%
|
(35 634)
-99%
|
(46 343)
-30%
|
(50 959)
-10%
|
(51 925)
-2%
|
(52 885)
-2%
|
(24 736)
+53%
|
(20 427)
+17%
|
(25 448)
-25%
|
(6 517)
+74%
|
(21 494)
-230%
|
(23 968)
-12%
|
(9 848)
+59%
|
(20 161)
-105%
|
(13 766)
+32%
|
(16 503)
-20%
|
(28 535)
-73%
|
(35 760)
-25%
|
(41 356)
-16%
|
(45 899)
-11%
|
(27 836)
+39%
|
(10 924)
+61%
|
(2 086)
+81%
|
(449)
+78%
|
(20 562)
-4 475%
|
(27 922)
-36%
|
(28 542)
-2%
|
(22 776)
+20%
|
(18 657)
+18%
|
(13 658)
+27%
|
|