KPF
KOSDAQ:024880
Cash Flow Statement
Cash Flow Statement
KPF
| 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 |
6 834
|
5 112
|
5 776
|
6 531
|
5 741
|
5 408
|
5 452
|
8 768
|
12 812
|
13 398
|
12 947
|
11 222
|
9 294
|
8 805
|
19 678
|
20 715
|
15 880
|
17 222
|
7 919
|
5 996
|
8 988
|
0
|
0
|
0
|
3 270
|
(735)
|
0
|
0
|
2 866
|
0
|
337
|
2 842
|
(23 424)
|
(23 167)
|
(5 884)
|
(7 546)
|
11 030
|
14 129
|
2 954
|
2 946
|
4 433
|
3 583
|
2 823
|
0
|
0
|
6 251
|
3 259
|
4 491
|
9 342
|
8 977
|
12 211
|
13 089
|
7 613
|
4 895
|
(542)
|
(2 886)
|
(5 862)
|
(5 051)
|
(1 732)
|
(4 172)
|
(8 613)
|
(3 006)
|
2 700
|
13 517
|
18 533
|
19 993
|
22 488
|
19 043
|
22 185
|
23 367
|
22 500
|
18 675
|
23 989
|
23 831
|
19 638
|
25 985
|
|
| Depreciation & Amortization |
6 524
|
6 868
|
6 712
|
6 662
|
6 535
|
6 358
|
6 220
|
6 035
|
5 825
|
5 949
|
5 422
|
5 070
|
5 032
|
4 683
|
5 032
|
5 189
|
4 882
|
4 960
|
5 064
|
5 068
|
5 946
|
0
|
0
|
0
|
7 312
|
9 550
|
0
|
0
|
8 917
|
0
|
14 656
|
17 757
|
10 735
|
13 555
|
10 680
|
10 541
|
11 608
|
11 747
|
11 766
|
11 687
|
11 716
|
11 736
|
11 898
|
12 010
|
12 090
|
12 122
|
12 063
|
11 975
|
11 927
|
12 179
|
12 335
|
13 023
|
13 312
|
13 377
|
13 570
|
13 275
|
13 483
|
13 388
|
13 542
|
15 321
|
16 479
|
17 912
|
19 202
|
18 775
|
18 525
|
18 054
|
17 283
|
16 729
|
16 324
|
16 119
|
16 193
|
16 279
|
16 206
|
16 314
|
15 773
|
15 743
|
|
| Change in Deffered Taxes |
(552)
|
(454)
|
(552)
|
(329)
|
(326)
|
(446)
|
(369)
|
(355)
|
(832)
|
(662)
|
(255)
|
(430)
|
438
|
538
|
0
|
0
|
0
|
(251)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
75
|
0
|
150
|
150
|
49
|
0
|
0
|
0
|
148
|
16
|
18
|
18
|
18
|
67
|
65
|
76
|
65
|
80
|
84
|
93
|
118
|
111
|
106
|
90
|
19
|
0
|
37
|
69
|
105
|
141
|
143
|
143
|
143
|
143
|
109
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(5 362)
|
(1 342)
|
(1 596)
|
(1 850)
|
(642)
|
1 153
|
2 990
|
22
|
1 036
|
1 808
|
1 225
|
2 532
|
(1 038)
|
(2 730)
|
(13 186)
|
(11 864)
|
(4 721)
|
(3 489)
|
9 245
|
11 304
|
6 122
|
0
|
0
|
0
|
11 103
|
14 932
|
0
|
0
|
11 742
|
0
|
20 042
|
13 645
|
31 491
|
33 251
|
14 868
|
28 773
|
5 875
|
6 292
|
18 619
|
13 534
|
14 219
|
14 183
|
13 087
|
0
|
0
|
786
|
3 636
|
8 560
|
10 832
|
12 986
|
15 468
|
14 386
|
15 953
|
18 783
|
18 852
|
15 316
|
16 999
|
13 345
|
10 831
|
18 074
|
24 134
|
29 048
|
32 170
|
32 910
|
34 750
|
31 319
|
33 417
|
36 363
|
36 916
|
40 547
|
40 071
|
37 245
|
25 516
|
24 747
|
25 444
|
21 109
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
227
|
143
|
0
|
5 152
|
6 104
|
7 117
|
8 323
|
4 069
|
4 015
|
3 382
|
3 413
|
4 158
|
4 232
|
4 071
|
3 182
|
2 699
|
2 416
|
2 461
|
2 718
|
2 475
|
2 353
|
4 323
|
5 391
|
6 459
|
6 835
|
4 847
|
3 725
|
2 872
|
2 454
|
2 449
|
1 961
|
1 978
|
1 862
|
1 912
|
2 516
|
2 439
|
2 770
|
2 818
|
3 934
|
7 903
|
8 290
|
8 254
|
5 605
|
628
|
490
|
844
|
3 527
|
5 371
|
5 817
|
7 103
|
5 491
|
5 634
|
4 395
|
2 083
|
6 347
|
5 680
|
8 780
|
9 561
|
10 877
|
11 160
|
8 761
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
823
|
874
|
2 783
|
0
|
2 969
|
2 279
|
3 560
|
4 594
|
5 070
|
7 108
|
6 751
|
7 590
|
7 727
|
8 244
|
9 343
|
9 398
|
8 177
|
8 656
|
7 787
|
8 459
|
9 602
|
8 745
|
7 140
|
7 060
|
7 097
|
7 100
|
7 092
|
6 963
|
7 292
|
8 237
|
7 394
|
6 687
|
6 591
|
6 023
|
7 379
|
7 632
|
7 804
|
7 750
|
7 779
|
7 585
|
7 329
|
6 648
|
6 211
|
5 729
|
5 329
|
6 482
|
7 220
|
8 582
|
10 150
|
11 396
|
13 606
|
15 337
|
16 691
|
17 291
|
17 354
|
17 077
|
16 856
|
16 835
|
16 039
|
15 518
|
14 621
|
13 498
|
|
| Change in Working Capital |
(5 525)
|
(3 474)
|
(3 392)
|
(5 151)
|
(6 418)
|
(3 504)
|
(7 183)
|
(6 484)
|
(5 945)
|
(7 083)
|
(9 850)
|
(7 847)
|
(3 514)
|
(1 004)
|
(17 938)
|
(21 479)
|
(26 797)
|
(39 450)
|
(37 426)
|
(35 987)
|
(42 356)
|
(29 551)
|
(10 331)
|
(11 665)
|
(30 071)
|
(41 318)
|
(35 348)
|
(34 993)
|
(25 258)
|
(22 563)
|
(32 289)
|
(26 497)
|
(17 258)
|
(23 710)
|
(18 280)
|
(34 762)
|
(24 171)
|
(17 942)
|
(13 529)
|
(8 706)
|
(12 551)
|
(17 255)
|
(23 414)
|
(12 185)
|
(15 215)
|
(7 250)
|
1 525
|
(15 450)
|
(9 374)
|
(14 463)
|
(21 122)
|
(2 716)
|
(1 401)
|
2 588
|
(2 003)
|
490
|
(2 226)
|
(8 473)
|
(11 475)
|
(16 689)
|
(45 437)
|
(42 943)
|
(61 719)
|
(87 508)
|
(55 641)
|
(42 424)
|
(21 580)
|
2 011
|
(1 987)
|
(27 646)
|
(34 068)
|
(44 597)
|
(52 148)
|
(54 453)
|
(37 073)
|
(17 844)
|
|
| Cash from Operating Activities |
1 919
N/A
|
6 711
+250%
|
6 948
+4%
|
5 864
-16%
|
4 890
-17%
|
8 968
+83%
|
7 108
-21%
|
7 987
+12%
|
12 895
+61%
|
13 408
+4%
|
9 489
-29%
|
10 545
+11%
|
10 213
-3%
|
10 372
+2%
|
(6 241)
N/A
|
(7 177)
-15%
|
(10 755)
-50%
|
(21 190)
-97%
|
(15 197)
+28%
|
(13 617)
+10%
|
(21 302)
-56%
|
(13 525)
+37%
|
(2 632)
+81%
|
(9 158)
-248%
|
(8 386)
+8%
|
(17 571)
-110%
|
(13 663)
+22%
|
(13 308)
+3%
|
(1 733)
+87%
|
(1 100)
+37%
|
2 746
N/A
|
7 747
+182%
|
1 544
-80%
|
(70)
N/A
|
1 383
N/A
|
(2 993)
N/A
|
4 341
N/A
|
14 224
+228%
|
19 810
+39%
|
19 459
-2%
|
17 816
-8%
|
12 246
-31%
|
4 394
-64%
|
3 862
-12%
|
(3 126)
N/A
|
3 294
N/A
|
11 867
+260%
|
9 575
-19%
|
22 728
+137%
|
19 680
-13%
|
18 893
-4%
|
37 782
+100%
|
35 477
-6%
|
39 644
+12%
|
29 878
-25%
|
26 196
-12%
|
22 394
-15%
|
13 208
-41%
|
11 165
-15%
|
12 533
+12%
|
(13 437)
N/A
|
1 010
N/A
|
(7 646)
N/A
|
(22 375)
-193%
|
16 168
N/A
|
26 942
+67%
|
51 608
+92%
|
74 146
+44%
|
73 438
-1%
|
52 387
-29%
|
44 696
-15%
|
27 602
-38%
|
13 563
-51%
|
10 439
-23%
|
23 782
+128%
|
44 993
+89%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12 408)
|
(6 534)
|
(6 168)
|
(4 264)
|
(4 326)
|
(4 141)
|
(5 867)
|
(8 364)
|
(8 553)
|
(8 835)
|
(6 500)
|
(6 900)
|
(12 287)
|
(11 946)
|
(13 237)
|
(10 263)
|
(11 548)
|
(11 593)
|
(11 731)
|
(14 173)
|
(25 560)
|
(33 935)
|
(43 954)
|
(51 946)
|
(47 853)
|
(43 518)
|
(37 824)
|
(36 463)
|
(24 159)
|
(21 544)
|
(20 895)
|
(15 682)
|
(17 139)
|
(21 436)
|
(20 263)
|
(17 703)
|
(15 116)
|
(11 170)
|
(11 567)
|
(12 534)
|
(11 340)
|
(10 185)
|
(6 654)
|
(6 360)
|
(10 571)
|
(10 051)
|
(9 717)
|
(8 653)
|
(3 348)
|
(9 173)
|
(10 245)
|
(10 146)
|
(11 147)
|
(4 957)
|
(2 925)
|
(3 205)
|
(4 021)
|
(4 241)
|
(6 033)
|
(5 344)
|
(4 458)
|
(8 325)
|
(7 985)
|
(10 853)
|
(15 863)
|
(21 028)
|
(24 749)
|
(27 285)
|
(25 154)
|
(21 848)
|
(22 518)
|
(18 195)
|
(14 467)
|
(13 348)
|
(13 340)
|
(18 776)
|
|
| Other Items |
11 573
|
5 816
|
5 385
|
7 621
|
4 798
|
(470)
|
673
|
(1 473)
|
2 049
|
2 555
|
(9 576)
|
(7 424)
|
(9 263)
|
(34 153)
|
(2 185)
|
(14 800)
|
(28 453)
|
9 377
|
(17 052)
|
(9 441)
|
17 219
|
563
|
1 512
|
(25 576)
|
(17 503)
|
(13 883)
|
(22 503)
|
1 012
|
(17 628)
|
(17 342)
|
(6 615)
|
8 745
|
2 199
|
34 076
|
1 840
|
22 537
|
4 171
|
(28 929)
|
4 396
|
(21 767)
|
10 210
|
(350)
|
(12 181)
|
(14 539)
|
(24 876)
|
(12 227)
|
6 086
|
2 116
|
2 366
|
12 156
|
6 529
|
1 437
|
(1 715)
|
(4 156)
|
(14 412)
|
(8 402)
|
(1 282)
|
(19 609)
|
(25 930)
|
(30 501)
|
(26 551)
|
(17 091)
|
2 464
|
20 837
|
23 201
|
22 683
|
4 251
|
(11 946)
|
(18 685)
|
(17 037)
|
682
|
7 351
|
11 054
|
18 581
|
13 428
|
32 272
|
|
| Cash from Investing Activities |
(835)
N/A
|
(719)
+14%
|
(784)
-9%
|
3 356
N/A
|
472
-86%
|
(4 610)
N/A
|
(5 194)
-13%
|
(9 836)
-89%
|
(6 504)
+34%
|
(6 280)
+3%
|
(16 076)
-156%
|
(14 325)
+11%
|
(21 550)
-50%
|
(46 099)
-114%
|
(15 423)
+67%
|
(25 061)
-62%
|
(40 001)
-60%
|
(2 216)
+94%
|
(28 781)
-1 199%
|
(23 615)
+18%
|
(8 340)
+65%
|
(33 371)
-300%
|
(42 442)
-27%
|
(77 521)
-83%
|
(65 356)
+16%
|
(57 401)
+12%
|
(60 327)
-5%
|
(35 451)
+41%
|
(41 786)
-18%
|
(38 886)
+7%
|
(27 509)
+29%
|
(6 936)
+75%
|
(14 940)
-115%
|
12 642
N/A
|
(18 423)
N/A
|
4 834
N/A
|
(10 944)
N/A
|
(40 098)
-266%
|
(7 170)
+82%
|
(34 300)
-378%
|
(1 131)
+97%
|
(10 537)
-832%
|
(18 837)
-79%
|
(20 900)
-11%
|
(35 447)
-70%
|
(22 278)
+37%
|
(3 630)
+84%
|
(6 537)
-80%
|
(982)
+85%
|
2 983
N/A
|
(3 716)
N/A
|
(8 709)
-134%
|
(12 861)
-48%
|
(9 112)
+29%
|
(17 336)
-90%
|
(11 606)
+33%
|
(5 303)
+54%
|
(23 850)
-350%
|
(31 962)
-34%
|
(35 845)
-12%
|
(31 009)
+13%
|
(25 416)
+18%
|
(5 520)
+78%
|
9 984
N/A
|
7 338
-27%
|
1 655
-77%
|
(20 498)
N/A
|
(39 231)
-91%
|
(43 840)
-12%
|
(38 886)
+11%
|
(21 837)
+44%
|
(10 845)
+50%
|
(3 413)
+69%
|
5 233
N/A
|
88
-98%
|
13 496
+15 181%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(994)
|
0
|
(1 548)
|
(1 548)
|
(915)
|
0
|
(361)
|
(361)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 000
|
1 000
|
3 500
|
19 516
|
0
|
24 026
|
21 515
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(683)
|
(683)
|
(683)
|
(689)
|
(1 426)
|
(1 502)
|
(1 502)
|
(2 895)
|
(108)
|
(55)
|
(81)
|
1 313
|
(61)
|
(88)
|
(91)
|
(90)
|
(83)
|
(34)
|
(24)
|
(19)
|
|
| Net Issuance of Debt |
(3 554)
|
(13 664)
|
(11 371)
|
(9 477)
|
(3 126)
|
(879)
|
3 245
|
7 676
|
5 230
|
8 003
|
11 842
|
10 933
|
17 697
|
32 053
|
25 260
|
23 980
|
41 052
|
19 822
|
33 265
|
34 121
|
32 141
|
52 750
|
51 207
|
90 889
|
63 061
|
62 892
|
70 739
|
40 227
|
35 828
|
34 887
|
29 202
|
2 257
|
19 603
|
(13 757)
|
4 012
|
(10 171)
|
937
|
21 039
|
(8 533)
|
19 797
|
7 665
|
21 646
|
19 244
|
21 775
|
25 882
|
10 754
|
6 601
|
5 368
|
(18 474)
|
(16 773)
|
(6 186)
|
(14 266)
|
(992)
|
(2 499)
|
(6 843)
|
903
|
(8 280)
|
13 789
|
23 181
|
24 157
|
41 232
|
11 788
|
7 322
|
(276)
|
(1 777)
|
(21 931)
|
(26 475)
|
(30 819)
|
(43 751)
|
(19 324)
|
(18 245)
|
(13 394)
|
(21 326)
|
(15 249)
|
(24 367)
|
(54 021)
|
|
| Cash Paid for Dividends |
(857)
|
(1 006)
|
(1 006)
|
(1 006)
|
(1 007)
|
(989)
|
(989)
|
(989)
|
(988)
|
0
|
(974)
|
(974)
|
(974)
|
0
|
(1 082)
|
(1 082)
|
(1 082)
|
0
|
(1 623)
|
(1 623)
|
(1 623)
|
(3 273)
|
(1 650)
|
(1 650)
|
(1 650)
|
0
|
(2 187)
|
(2 187)
|
(2 187)
|
0
|
(1 750)
|
(1 750)
|
(1 750)
|
0
|
(1 458)
|
(1 458)
|
(1 458)
|
(1 458)
|
(2 187)
|
(2 187)
|
(2 187)
|
0
|
(2 157)
|
(2 157)
|
(2 157)
|
0
|
(2 094)
|
(2 094)
|
(2 094)
|
0
|
(2 344)
|
(2 344)
|
(2 344)
|
0
|
(2 612)
|
(2 612)
|
(2 612)
|
0
|
(2 130)
|
(2 130)
|
(2 130)
|
0
|
0
|
0
|
0
|
0
|
(2 603)
|
(2 603)
|
(2 603)
|
0
|
(2 903)
|
(2 754)
|
(2 903)
|
0
|
(4 100)
|
(4 249)
|
|
| Other |
1 076
|
(158)
|
(951)
|
(969)
|
(1 187)
|
8
|
1
|
(104)
|
(279)
|
0
|
(294)
|
(190)
|
(86)
|
(132)
|
(239)
|
0
|
(270)
|
0
|
(675)
|
0
|
(433)
|
(673)
|
(285)
|
5 160
|
100
|
(629)
|
(1 174)
|
(6 344)
|
(322)
|
247
|
(520)
|
336
|
0
|
(386)
|
943
|
(188)
|
(188)
|
0
|
0
|
(995)
|
(995)
|
(2 004)
|
(3 062)
|
(2 067)
|
(2 067)
|
(1 058)
|
0
|
0
|
(664)
|
(894)
|
(894)
|
(894)
|
(230)
|
(51)
|
(640)
|
(683)
|
0
|
(512)
|
77
|
120
|
69
|
(50)
|
(57)
|
527
|
(765)
|
(817)
|
(1 028)
|
(1 571)
|
(178)
|
(127)
|
108
|
120
|
0
|
0
|
(17)
|
(68)
|
|
| Cash from Financing Activities |
(3 336)
N/A
|
(14 830)
-345%
|
(13 329)
+10%
|
(11 452)
+14%
|
(6 315)
+45%
|
(2 854)
+55%
|
709
N/A
|
5 034
+610%
|
3 049
-39%
|
6 796
+123%
|
10 214
+50%
|
9 410
-8%
|
16 638
+77%
|
30 948
+86%
|
23 941
-23%
|
22 813
-5%
|
39 701
+74%
|
18 517
-53%
|
31 121
+68%
|
32 229
+4%
|
30 085
-7%
|
50 209
+67%
|
50 676
+1%
|
97 898
+93%
|
81 026
-17%
|
80 777
0%
|
91 402
+13%
|
53 210
-42%
|
33 319
-37%
|
32 948
-1%
|
21 423
-35%
|
(4 656)
N/A
|
17 854
N/A
|
(15 699)
N/A
|
3 690
N/A
|
(11 623)
N/A
|
(709)
+94%
|
19 581
N/A
|
(10 719)
N/A
|
16 614
N/A
|
4 482
-73%
|
17 454
+289%
|
14 025
-20%
|
17 552
+25%
|
21 658
+23%
|
7 539
-65%
|
4 506
-40%
|
3 274
-27%
|
(21 232)
N/A
|
(19 761)
+7%
|
(9 424)
+52%
|
(17 505)
-86%
|
(3 566)
+80%
|
(4 894)
-37%
|
(10 095)
-106%
|
(2 392)
+76%
|
(11 575)
-384%
|
10 665
N/A
|
21 128
+98%
|
22 141
+5%
|
37 745
+70%
|
8 106
-79%
|
5 763
-29%
|
(2 644)
N/A
|
(2 650)
0%
|
(22 804)
-760%
|
(30 186)
-32%
|
(33 680)
-12%
|
(46 594)
-38%
|
(22 142)
+52%
|
(21 131)
+5%
|
(16 118)
+24%
|
(24 311)
-51%
|
(18 186)
+25%
|
(28 509)
-57%
|
(58 357)
-105%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
22
|
240
|
0
|
225
|
220
|
(148)
|
(139)
|
(220)
|
(682)
|
(659)
|
(366)
|
168
|
53
|
(14)
|
(479)
|
(599)
|
151
|
230
|
436
|
32
|
(244)
|
40
|
91
|
115
|
83
|
28
|
(308)
|
(142)
|
(36)
|
(295)
|
(3)
|
41
|
(259)
|
(108)
|
73
|
(77)
|
370
|
165
|
271
|
45
|
0
|
(524)
|
(408)
|
(98)
|
439
|
1 531
|
1 360
|
1 825
|
1 602
|
(69)
|
166
|
(614)
|
(866)
|
(13)
|
2
|
826
|
147
|
1 768
|
1 518
|
(12)
|
1 519
|
|
| Net Change in Cash |
(2 252)
N/A
|
(8 838)
-292%
|
(7 165)
+19%
|
(2 232)
+69%
|
(953)
+57%
|
1 504
N/A
|
2 623
+74%
|
3 185
+21%
|
9 440
+196%
|
13 924
+48%
|
3 627
-74%
|
5 630
+55%
|
5 301
-6%
|
(4 779)
N/A
|
2 290
N/A
|
(9 403)
N/A
|
(10 815)
-15%
|
(4 889)
+55%
|
(12 632)
-158%
|
(4 783)
+62%
|
295
N/A
|
3 174
+976%
|
5 382
+70%
|
10 537
+96%
|
6 625
-37%
|
5 439
-18%
|
17 580
+223%
|
4 504
-74%
|
(10 214)
N/A
|
(7 517)
+26%
|
(3 939)
+48%
|
(3 694)
+6%
|
4 688
N/A
|
(2 691)
N/A
|
(13 318)
-395%
|
(10 026)
+25%
|
(7 272)
+27%
|
(6 202)
+15%
|
2 036
N/A
|
1 856
-9%
|
21 195
+1 042%
|
18 855
-11%
|
(560)
N/A
|
478
N/A
|
(17 210)
N/A
|
(11 448)
+33%
|
12 784
N/A
|
6 053
-53%
|
406
-93%
|
2 975
+633%
|
5 676
+91%
|
11 938
+110%
|
19 215
+61%
|
25 909
+35%
|
2 492
-90%
|
12 198
+389%
|
4 992
-59%
|
(385)
N/A
|
232
N/A
|
(731)
N/A
|
(5 169)
-607%
|
(14 940)
-189%
|
(5 578)
+63%
|
(13 433)
-141%
|
20 786
N/A
|
5 960
-71%
|
309
-95%
|
369
+19%
|
(17 009)
N/A
|
(8 638)
+49%
|
2 555
N/A
|
786
-69%
|
(12 393)
N/A
|
(997)
+92%
|
(4 650)
-367%
|
1 651
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10 489)
N/A
|
177
N/A
|
780
+341%
|
1 600
+105%
|
564
-65%
|
4 827
+756%
|
1 241
-74%
|
(377)
N/A
|
4 342
N/A
|
4 573
+5%
|
2 989
-35%
|
3 645
+22%
|
(2 074)
N/A
|
(1 574)
+24%
|
(19 478)
-1 137%
|
(17 440)
+10%
|
(22 303)
-28%
|
(32 783)
-47%
|
(26 928)
+18%
|
(27 790)
-3%
|
(46 862)
-69%
|
(47 460)
-1%
|
(46 586)
+2%
|
(61 104)
-31%
|
(56 239)
+8%
|
(61 089)
-9%
|
(51 487)
+16%
|
(49 771)
+3%
|
(25 892)
+48%
|
(22 644)
+13%
|
(18 149)
+20%
|
(7 935)
+56%
|
(15 595)
-97%
|
(21 506)
-38%
|
(18 880)
+12%
|
(20 696)
-10%
|
(10 775)
+48%
|
3 054
N/A
|
8 243
+170%
|
6 925
-16%
|
6 476
-6%
|
2 061
-68%
|
(2 260)
N/A
|
(2 498)
-11%
|
(13 697)
-448%
|
(6 757)
+51%
|
2 150
N/A
|
922
-57%
|
19 380
+2 002%
|
10 507
-46%
|
8 648
-18%
|
27 636
+220%
|
24 330
-12%
|
34 687
+43%
|
26 953
-22%
|
22 991
-15%
|
18 373
-20%
|
8 967
-51%
|
5 132
-43%
|
7 189
+40%
|
(17 894)
N/A
|
(7 315)
+59%
|
(15 631)
-114%
|
(33 228)
-113%
|
304
N/A
|
5 914
+1 842%
|
26 859
+354%
|
46 861
+74%
|
48 284
+3%
|
30 539
-37%
|
22 177
-27%
|
9 407
-58%
|
(904)
N/A
|
(2 909)
-222%
|
10 442
N/A
|
26 218
+151%
|
|