KCC Engineering & Construction Co Ltd
KOSDAQ:021320
Cash Flow Statement
Cash Flow Statement
KCC Engineering & Construction 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 |
52 211
|
48 049
|
47 173
|
50 319
|
48 836
|
46 174
|
38 855
|
28 442
|
28 274
|
30 416
|
48 584
|
51 147
|
56 135
|
60 138
|
38 218
|
45 926
|
45 890
|
43 855
|
48 007
|
35 596
|
33 246
|
36 860
|
14 574
|
17 276
|
8 469
|
(4 597)
|
3 576
|
(635)
|
(141 199)
|
(143 206)
|
(142 841)
|
(143 291)
|
1 047
|
2 132
|
1 931
|
2 985
|
(85 255)
|
(78 252)
|
(76 442)
|
(71 946)
|
16 649
|
21 879
|
25 439
|
28 828
|
22 483
|
22 398
|
21 769
|
20 931
|
24 144
|
22 388
|
30 256
|
27 098
|
28 229
|
32 245
|
30 574
|
32 009
|
37 641
|
36 274
|
46 372
|
46 514
|
47 190
|
37 920
|
17 847
|
5 203
|
4 438
|
4 568
|
7 912
|
21 189
|
10 351
|
6 055
|
2 774
|
7 410
|
15 961
|
28 510
|
36 690
|
39 366
|
|
| Depreciation & Amortization |
1 760
|
1 710
|
1 628
|
1 519
|
1 428
|
1 398
|
1 388
|
1 441
|
1 505
|
1 545
|
1 614
|
1 812
|
2 032
|
2 426
|
2 704
|
3 131
|
3 121
|
3 249
|
3 664
|
3 861
|
5 091
|
5 546
|
6 770
|
7 324
|
7 250
|
7 605
|
6 951
|
7 016
|
7 027
|
7 035
|
6 975
|
6 413
|
5 717
|
4 993
|
4 275
|
3 840
|
3 551
|
2 971
|
2 451
|
1 957
|
2 243
|
2 366
|
2 485
|
2 562
|
1 893
|
1 770
|
1 652
|
1 594
|
1 551
|
1 823
|
2 166
|
2 441
|
2 617
|
2 657
|
2 700
|
2 873
|
3 118
|
3 323
|
3 540
|
3 751
|
3 987
|
4 133
|
4 262
|
4 444
|
4 611
|
4 790
|
4 882
|
4 893
|
4 896
|
4 886
|
4 881
|
4 820
|
5 163
|
5 721
|
6 351
|
6 855
|
|
| Change in Deffered Taxes |
(1 072)
|
(2 605)
|
450
|
1 841
|
(2 131)
|
(1 523)
|
(2 572)
|
(6 577)
|
(227)
|
457
|
(6 155)
|
(5 010)
|
(7 592)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
9 957
|
11 467
|
14 953
|
14 901
|
14 499
|
14 603
|
15 445
|
25 120
|
35 538
|
36 325
|
45 739
|
47 285
|
61 018
|
56 885
|
84 934
|
78 448
|
65 163
|
84 052
|
52 229
|
49 778
|
42 725
|
31 367
|
29 573
|
35 044
|
50 930
|
51 720
|
51 310
|
52 364
|
109 988
|
112 275
|
105 006
|
105 032
|
5 518
|
3 276
|
8 119
|
3 016
|
79 920
|
80 047
|
89 014
|
102 996
|
54 415
|
56 519
|
78 169
|
64 724
|
78 634
|
82 190
|
61 533
|
57 982
|
46 104
|
55 550
|
53 542
|
70 710
|
84 148
|
78 859
|
79 167
|
64 932
|
46 283
|
35 724
|
33 804
|
34 413
|
36 824
|
49 526
|
31 903
|
37 117
|
37 327
|
27 410
|
48 153
|
51 962
|
63 553
|
73 950
|
106 300
|
118 356
|
143 286
|
176 494
|
186 199
|
199 041
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 626
|
14 723
|
33 769
|
36 712
|
37 052
|
34 010
|
21 817
|
19 173
|
14 481
|
11 532
|
7 300
|
9 170
|
8 179
|
6 205
|
6 639
|
5 102
|
11 723
|
6 736
|
2 046
|
2 289
|
(3 411)
|
(1 236)
|
661
|
(493)
|
(105)
|
802
|
1 246
|
1 477
|
1 087
|
1 842
|
1 915
|
2 173
|
(1 345)
|
3 172
|
3 503
|
3 720
|
19 412
|
15 127
|
19 906
|
19 664
|
11 160
|
11 041
|
9 552
|
9 583
|
11 935
|
11 999
|
12 541
|
12 515
|
12 538
|
12 918
|
8 228
|
8 345
|
4 202
|
3 185
|
4 081
|
8 941
|
5 133
|
(1 513)
|
(3 051)
|
(7 945)
|
13 452
|
21 779
|
44 541
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 734
|
2 906
|
4 155
|
5 525
|
5 542
|
6 312
|
7 105
|
8 355
|
10 124
|
10 568
|
11 319
|
11 601
|
11 442
|
12 533
|
13 980
|
17 150
|
21 649
|
23 361
|
24 210
|
20 620
|
20 076
|
18 478
|
16 664
|
14 483
|
13 622
|
13 225
|
12 349
|
11 347
|
7 318
|
6 473
|
6 288
|
9 163
|
7 932
|
8 483
|
8 281
|
8 109
|
8 920
|
8 193
|
8 581
|
8 896
|
9 214
|
9 077
|
8 582
|
7 970
|
7 271
|
6 497
|
6 243
|
5 932
|
5 859
|
5 749
|
6 044
|
6 535
|
8 249
|
10 516
|
13 757
|
16 667
|
17 827
|
19 714
|
19 298
|
19 594
|
22 559
|
24 698
|
25 807
|
|
| Change in Working Capital |
18 692
|
51 863
|
3 279
|
(52 884)
|
(81 674)
|
(149 181)
|
(154 669)
|
(157 374)
|
(140 272)
|
(121 063)
|
(56 460)
|
2 184
|
(83 561)
|
(103 592)
|
(179 512)
|
(265 579)
|
(187 378)
|
(146 805)
|
(89 839)
|
(100 081)
|
(68 274)
|
(82 617)
|
(105 813)
|
(106 929)
|
(151 903)
|
(168 161)
|
(142 506)
|
(152 298)
|
(27 043)
|
(26 260)
|
(12 461)
|
75 424
|
33 010
|
101 125
|
183 583
|
187 971
|
30 787
|
15 934
|
(53 123)
|
(187 182)
|
(67 747)
|
(72 193)
|
(80 085)
|
45 141
|
(461)
|
(64 638)
|
(64 891)
|
(119 446)
|
(96 767)
|
(36 270)
|
(76 377)
|
(83 203)
|
(21 262)
|
39 279
|
139 171
|
155 545
|
124 047
|
74 605
|
(22 439)
|
(61 052)
|
(198 507)
|
(233 938)
|
(209 687)
|
(153 974)
|
(124 603)
|
(161 334)
|
(261 124)
|
(202 367)
|
(85 107)
|
(198 573)
|
(58 218)
|
(218 880)
|
(371 878)
|
(199 878)
|
(300 130)
|
(226 528)
|
|
| Cash from Operating Activities |
81 548
N/A
|
110 485
+35%
|
67 485
-39%
|
15 698
-77%
|
(19 042)
N/A
|
(88 531)
-365%
|
(101 553)
-15%
|
(108 950)
-7%
|
(75 182)
+31%
|
(52 320)
+30%
|
33 321
N/A
|
97 419
+192%
|
28 033
-71%
|
6 915
-75%
|
(59 745)
N/A
|
(143 282)
-140%
|
(73 204)
+49%
|
(15 647)
+79%
|
14 062
N/A
|
(10 846)
N/A
|
12 787
N/A
|
(8 846)
N/A
|
(54 899)
-521%
|
(47 286)
+14%
|
(85 253)
-80%
|
(113 434)
-33%
|
(80 668)
+29%
|
(93 552)
-16%
|
(51 228)
+45%
|
(50 154)
+2%
|
(43 321)
+14%
|
43 577
N/A
|
45 292
+4%
|
111 525
+146%
|
197 908
+77%
|
197 811
0%
|
29 004
-85%
|
20 701
-29%
|
(38 099)
N/A
|
(154 174)
-305%
|
5 561
N/A
|
8 573
+54%
|
26 008
+203%
|
141 257
+443%
|
102 549
-27%
|
41 719
-59%
|
20 065
-52%
|
(38 939)
N/A
|
(24 969)
+36%
|
43 490
N/A
|
9 585
-78%
|
17 044
+78%
|
93 732
+450%
|
153 040
+63%
|
251 612
+64%
|
255 360
+1%
|
211 089
-17%
|
149 927
-29%
|
61 277
-59%
|
23 626
-61%
|
(110 506)
N/A
|
(142 358)
-29%
|
(155 675)
-9%
|
(107 210)
+31%
|
(78 227)
+27%
|
(124 566)
-59%
|
(200 177)
-61%
|
(124 322)
+38%
|
(6 307)
+95%
|
(113 683)
-1 702%
|
55 738
N/A
|
(88 294)
N/A
|
(207 468)
-135%
|
10 847
N/A
|
(70 890)
N/A
|
18 733
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(980)
|
(704)
|
(638)
|
(561)
|
(472)
|
(647)
|
(897)
|
(3 669)
|
(4 492)
|
(5 291)
|
(7 267)
|
(5 026)
|
(4 327)
|
(3 565)
|
(1 819)
|
(2 083)
|
(5 275)
|
(8 331)
|
(11 457)
|
(15 040)
|
(13 537)
|
(10 520)
|
(8 046)
|
(7 409)
|
(5 842)
|
(6 009)
|
(5 285)
|
(2 285)
|
(2 462)
|
(2 435)
|
(2 083)
|
(1 474)
|
(959)
|
(546)
|
(471)
|
(531)
|
(823)
|
(841)
|
(996)
|
(884)
|
(1 460)
|
(1 428)
|
(1 291)
|
(1 307)
|
(1 128)
|
(1 197)
|
(1 272)
|
(1 501)
|
(1 098)
|
(1 174)
|
(1 358)
|
(1 188)
|
(1 170)
|
(2 360)
|
(2 831)
|
(170 214)
|
(144 078)
|
(142 814)
|
(142 488)
|
24 590
|
(1 522)
|
(1 528)
|
(2 841)
|
(3 236)
|
(3 581)
|
(3 547)
|
(2 230)
|
(1 859)
|
(1 385)
|
(2 318)
|
(2 449)
|
(1 660)
|
(2 953)
|
(6 218)
|
(9 028)
|
(10 049)
|
|
| Other Items |
9 394
|
5 292
|
(52 819)
|
(14 368)
|
(25 257)
|
(60 504)
|
32 850
|
(10 297)
|
(2 395)
|
31 592
|
(4 249)
|
(5 129)
|
(13 672)
|
(52 874)
|
(1 144)
|
1 489
|
12 697
|
53 756
|
(836)
|
(9 975)
|
8 289
|
12 294
|
27 417
|
25 294
|
2 829
|
(15 445)
|
(52 219)
|
(42 077)
|
(85 360)
|
(73 261)
|
(37 089)
|
(21 660)
|
49 816
|
(58 290)
|
(148 949)
|
(92 432)
|
57 149
|
138 420
|
179 712
|
237 865
|
11 402
|
63 137
|
(11 099)
|
1 405
|
61 400
|
54 799
|
121 430
|
(13 787)
|
14 459
|
(8 062)
|
25 835
|
35 314
|
(23 633)
|
(85 068)
|
(261 562)
|
(79 840)
|
(85 112)
|
33 289
|
51 295
|
(21 295)
|
7 278
|
(106 215)
|
200 031
|
158 129
|
150 367
|
168 875
|
(28 438)
|
(197 040)
|
(119 863)
|
(76 780)
|
31 213
|
169 976
|
82 550
|
(100 337)
|
30 107
|
(15 389)
|
|
| Cash from Investing Activities |
8 414
N/A
|
4 588
-45%
|
(53 457)
N/A
|
(14 929)
+72%
|
(25 728)
-72%
|
(61 149)
-138%
|
31 954
N/A
|
(13 965)
N/A
|
(6 887)
+51%
|
26 301
N/A
|
(11 517)
N/A
|
(10 155)
+12%
|
(17 998)
-77%
|
(56 439)
-214%
|
(2 961)
+95%
|
(593)
+80%
|
7 422
N/A
|
45 425
+512%
|
(12 293)
N/A
|
(25 015)
-103%
|
(5 247)
+79%
|
1 774
N/A
|
19 371
+992%
|
17 885
-8%
|
(3 013)
N/A
|
(21 454)
-612%
|
(57 505)
-168%
|
(44 362)
+23%
|
(87 822)
-98%
|
(75 696)
+14%
|
(39 171)
+48%
|
(23 135)
+41%
|
48 856
N/A
|
(58 837)
N/A
|
(149 421)
-154%
|
(92 964)
+38%
|
56 326
N/A
|
137 579
+144%
|
178 716
+30%
|
236 982
+33%
|
9 942
-96%
|
61 709
+521%
|
(12 390)
N/A
|
99
N/A
|
60 272
+60 781%
|
53 601
-11%
|
120 158
+124%
|
(15 289)
N/A
|
13 361
N/A
|
(9 236)
N/A
|
24 477
N/A
|
34 127
+39%
|
(24 803)
N/A
|
(87 427)
-252%
|
(264 394)
-202%
|
(250 055)
+5%
|
(229 190)
+8%
|
(109 525)
+52%
|
(91 192)
+17%
|
3 295
N/A
|
5 756
+75%
|
(107 743)
N/A
|
197 190
N/A
|
154 892
-21%
|
146 786
-5%
|
165 328
+13%
|
(30 668)
N/A
|
(198 898)
-549%
|
(121 248)
+39%
|
(79 098)
+35%
|
28 764
N/A
|
168 316
+485%
|
79 597
-53%
|
(106 555)
N/A
|
21 079
N/A
|
(25 438)
N/A
|
|
| 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
|
107 551
|
107 551
|
107 551
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(374)
|
(3 301)
|
(6 698)
|
(8 341)
|
(9 777)
|
(6 850)
|
(3 453)
|
(1 810)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(11 702)
|
0
|
(81)
|
0
|
14 136
|
10 436
|
10 436
|
63 042
|
48 141
|
55 000
|
60 865
|
61 194
|
71 647
|
40 000
|
29 979
|
10 000
|
12 123
|
51 711
|
56 529
|
151 475
|
125 090
|
117 096
|
132 259
|
3 358
|
4 978
|
68 669
|
163 395
|
169 198
|
170 328
|
105 880
|
(32 571)
|
(135 057)
|
(121 504)
|
(136 584)
|
(167 720)
|
(124 128)
|
(142 156)
|
(148 356)
|
(42 420)
|
370
|
(17 433)
|
(5 700)
|
(52 600)
|
(38 730)
|
(14 430)
|
(14 085)
|
(14 085)
|
(7 855)
|
(6 995)
|
19 620
|
68 214
|
34 229
|
34 077
|
14 029
|
(34 968)
|
(17 228)
|
(22 389)
|
(6 341)
|
(6 469)
|
(34 165)
|
(32 742)
|
(51 276)
|
(23 804)
|
65 199
|
124 031
|
191 420
|
151 654
|
74 575
|
81 078
|
(38 093)
|
(9 327)
|
162 544
|
142 716
|
116 561
|
102 749
|
|
| Cash Paid for Dividends |
(8 700)
|
0
|
(8 700)
|
(8 700)
|
(8 700)
|
0
|
(8 700)
|
(8 700)
|
(8 700)
|
0
|
(5 800)
|
(5 800)
|
(5 800)
|
0
|
(5 800)
|
(5 800)
|
(5 800)
|
0
|
(5 800)
|
(5 800)
|
(5 800)
|
0
|
(5 800)
|
(5 800)
|
(5 800)
|
0
|
(2 900)
|
(2 900)
|
(2 900)
|
0
|
0
|
0
|
0
|
0
|
(1 818)
|
(1 818)
|
(1 818)
|
0
|
0
|
0
|
0
|
0
|
(2 140)
|
(2 140)
|
(2 140)
|
0
|
(2 782)
|
(2 782)
|
(2 782)
|
0
|
(2 782)
|
(2 782)
|
(2 782)
|
0
|
(3 210)
|
(3 210)
|
(3 210)
|
0
|
(3 627)
|
(3 627)
|
(3 627)
|
0
|
(3 590)
|
(3 590)
|
(3 590)
|
0
|
(2 992)
|
(2 992)
|
(2 992)
|
0
|
(2 593)
|
(2 593)
|
(2 593)
|
0
|
(3 191)
|
(3 191)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
0
|
0
|
(52)
|
(211)
|
(1 945)
|
(3 117)
|
(4 366)
|
(5 525)
|
(5 542)
|
(6 312)
|
(7 105)
|
(8 355)
|
(10 124)
|
(10 568)
|
(11 319)
|
(11 601)
|
(11 442)
|
(12 533)
|
(13 980)
|
(17 150)
|
(21 649)
|
(23 361)
|
(24 210)
|
(20 620)
|
(20 076)
|
(18 478)
|
(16 664)
|
(14 483)
|
(13 622)
|
(13 225)
|
(12 349)
|
(11 347)
|
(7 318)
|
(6 473)
|
(6 288)
|
(9 163)
|
(7 932)
|
(8 483)
|
(8 281)
|
(8 109)
|
(8 920)
|
(8 193)
|
(8 581)
|
(8 896)
|
(9 214)
|
(9 077)
|
(8 582)
|
(7 970)
|
(7 271)
|
(6 497)
|
(6 243)
|
(5 932)
|
(5 859)
|
(5 749)
|
(6 044)
|
(6 535)
|
(8 249)
|
(10 516)
|
(13 757)
|
(16 667)
|
(17 827)
|
(19 714)
|
(19 298)
|
(19 594)
|
(22 559)
|
(24 698)
|
(25 807)
|
|
| Cash from Financing Activities |
(8 700)
N/A
|
(20 402)
-135%
|
(8 700)
+57%
|
(8 781)
-1%
|
(8 700)
+1%
|
5 436
N/A
|
1 736
-68%
|
1 736
N/A
|
54 290
+3 027%
|
39 389
-27%
|
49 148
+25%
|
55 013
+12%
|
55 183
+0%
|
63 902
+16%
|
31 083
-51%
|
19 813
-36%
|
(1 325)
N/A
|
782
N/A
|
39 599
+4 964%
|
43 624
+10%
|
137 320
+215%
|
109 165
-21%
|
100 728
-8%
|
115 140
+14%
|
(14 042)
N/A
|
(12 263)
+13%
|
53 237
N/A
|
146 516
+175%
|
149 148
+2%
|
145 779
-2%
|
190 070
+30%
|
50 769
-73%
|
(48 125)
N/A
|
(34 027)
+29%
|
(156 879)
-361%
|
(186 200)
-19%
|
(140 428)
+25%
|
(157 596)
-12%
|
(161 580)
-3%
|
(54 768)
+66%
|
(10 977)
+80%
|
(24 751)
-125%
|
(14 313)
+42%
|
(61 028)
-326%
|
(50 033)
+18%
|
(24 502)
+51%
|
(25 351)
-3%
|
(25 148)
+1%
|
(18 747)
+25%
|
(18 698)
+0%
|
8 646
N/A
|
56 850
+558%
|
22 550
-60%
|
21 705
-4%
|
(1 561)
N/A
|
(53 460)
-3 325%
|
(36 749)
+31%
|
(42 646)
-16%
|
(23 315)
+45%
|
(19 791)
+15%
|
(45 534)
-130%
|
(42 229)
+7%
|
(60 615)
-44%
|
(33 438)
+45%
|
55 074
N/A
|
112 192
+104%
|
177 912
+59%
|
134 905
-24%
|
54 917
-59%
|
60 259
+10%
|
(60 400)
N/A
|
(31 217)
+48%
|
140 357
N/A
|
117 563
-16%
|
88 671
-25%
|
73 751
-17%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
173
|
(156)
|
0
|
0
|
(618)
|
193
|
79
|
5
|
372
|
(278)
|
0
|
74
|
(1)
|
550
|
0
|
0
|
0
|
(3 243)
|
(1 079)
|
(1 031)
|
(982)
|
1 588
|
1 023
|
931
|
932
|
1 502
|
108
|
62
|
35
|
84
|
(170)
|
(85)
|
(52)
|
(54)
|
(135)
|
(100)
|
(152)
|
(114)
|
8
|
1
|
(26)
|
(8)
|
1
|
(22)
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
13
|
13
|
13
|
13
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
81 262
N/A
|
94 671
+17%
|
5 328
-94%
|
(8 012)
N/A
|
(53 470)
-567%
|
(144 244)
-170%
|
(67 863)
+53%
|
(121 179)
-79%
|
(27 779)
+77%
|
13 370
N/A
|
70 952
+431%
|
142 277
+101%
|
65 218
-54%
|
14 378
-78%
|
(31 450)
N/A
|
(124 218)
-295%
|
(67 107)
+46%
|
30 560
N/A
|
40 750
+33%
|
7 956
-80%
|
144 939
+1 722%
|
102 098
-30%
|
65 572
-36%
|
85 461
+30%
|
(102 308)
N/A
|
(147 077)
-44%
|
(84 937)
+42%
|
9 152
N/A
|
10 098
+10%
|
19 929
+97%
|
107 578
+440%
|
67 968
-37%
|
44 944
-34%
|
17 630
-61%
|
(109 374)
N/A
|
(79 765)
+27%
|
(54 075)
+32%
|
1 615
N/A
|
(20 031)
N/A
|
29 542
N/A
|
4 634
-84%
|
45 593
+884%
|
(660)
N/A
|
80 412
N/A
|
112 618
+40%
|
70 733
-37%
|
114 820
+62%
|
(79 430)
N/A
|
(30 490)
+62%
|
15 456
N/A
|
42 556
+175%
|
107 907
+154%
|
91 487
-15%
|
87 319
-5%
|
(14 369)
N/A
|
(48 163)
-235%
|
(54 849)
-14%
|
(2 267)
+96%
|
(53 230)
-2 248%
|
7 131
N/A
|
(150 286)
N/A
|
(292 332)
-95%
|
(19 101)
+93%
|
14 242
N/A
|
123 646
+768%
|
152 968
+24%
|
(52 921)
N/A
|
(188 302)
-256%
|
(72 639)
+61%
|
(132 522)
-82%
|
24 102
N/A
|
48 805
+102%
|
12 487
-74%
|
21 855
+75%
|
38 860
+78%
|
67 047
+73%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
80 568
N/A
|
109 781
+36%
|
66 847
-39%
|
15 137
-77%
|
(19 514)
N/A
|
(89 178)
-357%
|
(102 450)
-15%
|
(112 619)
-10%
|
(79 674)
+29%
|
(57 611)
+28%
|
26 054
N/A
|
92 393
+255%
|
23 706
-74%
|
3 350
-86%
|
(61 564)
N/A
|
(145 365)
-136%
|
(78 479)
+46%
|
(23 978)
+69%
|
2 605
N/A
|
(25 886)
N/A
|
(750)
+97%
|
(19 366)
-2 482%
|
(62 945)
-225%
|
(54 695)
+13%
|
(91 095)
-67%
|
(119 443)
-31%
|
(85 953)
+28%
|
(95 837)
-11%
|
(53 690)
+44%
|
(52 589)
+2%
|
(45 404)
+14%
|
42 103
N/A
|
44 333
+5%
|
110 979
+150%
|
197 437
+78%
|
197 280
0%
|
28 181
-86%
|
19 860
-30%
|
(39 095)
N/A
|
(155 058)
-297%
|
4 101
N/A
|
7 145
+74%
|
24 717
+246%
|
139 950
+466%
|
101 421
-28%
|
40 522
-60%
|
18 793
-54%
|
(40 440)
N/A
|
(26 067)
+36%
|
42 316
N/A
|
8 227
-81%
|
15 856
+93%
|
92 562
+484%
|
150 680
+63%
|
248 781
+65%
|
85 146
-66%
|
67 011
-21%
|
7 113
-89%
|
(81 211)
N/A
|
48 216
N/A
|
(112 028)
N/A
|
(143 887)
-28%
|
(158 515)
-10%
|
(110 446)
+30%
|
(81 808)
+26%
|
(128 113)
-57%
|
(202 407)
-58%
|
(126 181)
+38%
|
(7 692)
+94%
|
(116 001)
-1 408%
|
53 289
N/A
|
(89 954)
N/A
|
(210 420)
-134%
|
4 628
N/A
|
(79 919)
N/A
|
8 685
N/A
|
|