Tuksu Engineering & Construction Ltd
KOSDAQ:026150
Cash Flow Statement
Cash Flow Statement
Tuksu Engineering & Construction 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 |
4 432
|
5 409
|
5 408
|
5 280
|
6 307
|
6 274
|
5 270
|
4 368
|
2 941
|
3 029
|
2 288
|
3 176
|
1 329
|
143
|
138
|
(2 453)
|
209
|
542
|
(849)
|
1 428
|
(4 247)
|
(5 078)
|
(6 277)
|
(7 612)
|
1 505
|
2 560
|
5 394
|
5 826
|
(3 885)
|
(4 059)
|
(6 097)
|
(5 399)
|
1 439
|
1 131
|
1 439
|
2 754
|
(2 181)
|
(1 605)
|
(1 717)
|
(4 187)
|
(6 939)
|
(6 910)
|
(5 446)
|
(4 175)
|
437
|
51
|
1 606
|
1 095
|
710
|
514
|
324
|
324
|
785
|
2 596
|
1 978
|
1 433
|
2 387
|
916
|
1 476
|
1 949
|
(6 812)
|
(4 990)
|
(6 906)
|
(5 998)
|
1 750
|
(353)
|
1 102
|
585
|
(2 274)
|
(1 820)
|
(2 111)
|
(1 866)
|
5 392
|
21 367
|
17 943
|
13 351
|
|
| Depreciation & Amortization |
4 707
|
4 687
|
4 448
|
4 092
|
3 671
|
4 217
|
4 264
|
5 457
|
6 668
|
6 641
|
7 143
|
6 894
|
6 645
|
6 371
|
5 545
|
5 889
|
4 932
|
4 998
|
5 482
|
4 590
|
7 104
|
8 144
|
9 120
|
41 220
|
3 923
|
6 661
|
1 654
|
(30 976)
|
3 816
|
(446)
|
3 563
|
3 014
|
3 498
|
3 530
|
3 498
|
3 826
|
3 655
|
3 648
|
3 523
|
3 719
|
3 171
|
3 072
|
2 832
|
1 604
|
2 613
|
2 242
|
2 563
|
3 754
|
2 666
|
3 046
|
2 754
|
2 760
|
4 583
|
5 076
|
6 255
|
7 106
|
5 882
|
6 270
|
6 305
|
6 074
|
6 951
|
7 667
|
7 995
|
8 894
|
8 951
|
8 902
|
8 799
|
8 995
|
8 671
|
9 107
|
10 352
|
11 877
|
13 953
|
15 118
|
15 612
|
15 717
|
|
| Change in Deffered Taxes |
(602)
|
(926)
|
(418)
|
0
|
341
|
0
|
16
|
0
|
(108)
|
0
|
(182)
|
(123)
|
(518)
|
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 |
1 472
|
1 393
|
224
|
2
|
131
|
339
|
2 418
|
2 128
|
2 646
|
3 087
|
2 272
|
2 522
|
2 467
|
1 730
|
1 455
|
1 880
|
3 671
|
3 764
|
4 229
|
3 777
|
1 824
|
1 887
|
1 433
|
942
|
532
|
707
|
1 122
|
2 330
|
1 327
|
3 288
|
3 644
|
3 679
|
(12 609)
|
(14 464)
|
(12 609)
|
(13 573)
|
4 779
|
4 155
|
2 715
|
2 210
|
3 096
|
3 429
|
2 615
|
3 697
|
3 962
|
3 721
|
3 553
|
3 737
|
2 288
|
2 726
|
3 626
|
3 699
|
4 579
|
4 387
|
5 026
|
4 945
|
6 480
|
6 956
|
8 896
|
9 317
|
11 252
|
11 027
|
9 102
|
8 911
|
5 735
|
6 918
|
5 934
|
5 680
|
7 940
|
8 934
|
8 406
|
9 768
|
5 607
|
(12 692)
|
(9 363)
|
(9 814)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
114
|
321
|
(295)
|
2 426
|
2 410
|
2 420
|
3 036
|
619
|
526
|
(41)
|
(41)
|
(343)
|
(339)
|
342
|
534
|
488
|
487
|
(9)
|
(193)
|
(132)
|
(140)
|
(132)
|
1 682
|
917
|
1 195
|
1 395
|
(734)
|
466
|
191
|
(10)
|
310
|
(113)
|
(116)
|
178
|
246
|
219
|
0
|
167
|
157
|
437
|
572
|
521
|
526
|
273
|
892
|
1 782
|
2 510
|
2 483
|
1 733
|
197
|
(512)
|
(491)
|
(220)
|
743
|
963
|
949
|
691
|
417
|
1 105
|
1 178
|
1 467
|
1 797
|
1 105
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
233
|
405
|
313
|
386
|
432
|
867
|
1 084
|
1 238
|
1 257
|
1 006
|
1 190
|
1 245
|
1 511
|
1 624
|
3 107
|
3 103
|
3 046
|
3 085
|
2 003
|
2 225
|
2 003
|
1 792
|
1 176
|
733
|
836
|
112
|
977
|
1 171
|
991
|
1 418
|
819
|
0
|
681
|
843
|
639
|
1 154
|
779
|
518
|
848
|
573
|
947
|
1 046
|
1 006
|
1 007
|
872
|
1 047
|
731
|
646
|
619
|
679
|
781
|
1 406
|
935
|
931
|
953
|
595
|
1 495
|
1 868
|
2 192
|
2 151
|
2 003
|
1 761
|
|
| Change in Working Capital |
2 248
|
4 526
|
7 133
|
(227)
|
(6 796)
|
(10 598)
|
(16 420)
|
(20 199)
|
(19 259)
|
(12 060)
|
(9 403)
|
(4 779)
|
(3 819)
|
(2 772)
|
(4 074)
|
(5 010)
|
(10 927)
|
(10 884)
|
(11 876)
|
(15 785)
|
325
|
(6 546)
|
(3 342)
|
(3 669)
|
(11 588)
|
(13 524)
|
(12 982)
|
(9 697)
|
(6 931)
|
(4 329)
|
920
|
(2 122)
|
(95)
|
12 945
|
(95)
|
11 797
|
7 700
|
(1 914)
|
9 448
|
(1 215)
|
(6 739)
|
5 514
|
(2 056)
|
(3 840)
|
(9 106)
|
(11 034)
|
(6 410)
|
(8 830)
|
(8 709)
|
(12 016)
|
(7 345)
|
(9 389)
|
7 997
|
5 368
|
12 357
|
7 361
|
10 926
|
(567)
|
(11 958)
|
(4 197)
|
(15 522)
|
(15 318)
|
(13 014)
|
(16 728)
|
(1 176)
|
(2 521)
|
28 023
|
21 841
|
11 742
|
(2 361)
|
(25 588)
|
(18 084)
|
(28 897)
|
(8 942)
|
(4 228)
|
(5 297)
|
|
| Cash from Operating Activities |
12 258
N/A
|
15 414
+26%
|
17 121
+11%
|
8 546
-50%
|
3 654
-57%
|
573
-84%
|
(4 636)
N/A
|
(7 904)
-70%
|
(7 112)
+10%
|
589
N/A
|
2 442
+315%
|
7 688
+215%
|
6 104
-21%
|
4 955
-19%
|
2 620
-47%
|
(196)
N/A
|
(2 116)
-980%
|
(1 583)
+25%
|
(3 015)
-90%
|
(5 992)
-99%
|
5 007
N/A
|
(1 591)
N/A
|
935
N/A
|
30 864
+3 201%
|
(5 628)
N/A
|
(3 596)
+36%
|
(4 811)
-34%
|
(32 517)
-576%
|
(5 673)
+83%
|
(5 547)
+2%
|
2 029
N/A
|
(828)
N/A
|
(7 767)
-838%
|
3 143
N/A
|
(7 767)
N/A
|
4 804
N/A
|
13 954
+190%
|
4 285
-69%
|
13 971
+226%
|
527
-96%
|
(7 412)
N/A
|
5 104
N/A
|
(2 056)
N/A
|
(2 714)
-32%
|
(2 092)
+23%
|
(5 019)
-140%
|
1 313
N/A
|
(241)
N/A
|
(3 045)
-1 163%
|
(5 730)
-88%
|
(640)
+89%
|
(2 607)
-307%
|
17 944
N/A
|
17 427
-3%
|
25 615
+47%
|
20 844
-19%
|
25 675
+23%
|
13 575
-47%
|
4 719
-65%
|
13 145
+179%
|
(4 130)
N/A
|
(1 614)
+61%
|
(2 823)
-75%
|
(4 921)
-74%
|
15 259
N/A
|
12 946
-15%
|
43 858
+239%
|
37 101
-15%
|
26 078
-30%
|
13 859
-47%
|
(8 941)
N/A
|
1 695
N/A
|
(3 945)
N/A
|
14 851
N/A
|
19 965
+34%
|
13 957
-30%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 296)
|
(4 803)
|
(2 684)
|
(2 616)
|
(2 382)
|
(6 889)
|
(14 183)
|
(15 128)
|
(12 396)
|
(15 914)
|
(906)
|
(2 351)
|
(4 796)
|
1 141
|
(6 540)
|
(5 640)
|
(5 442)
|
(3 519)
|
(6 862)
|
(5 690)
|
(12 743)
|
(13 504)
|
(12 279)
|
(41 091)
|
(7 634)
|
(9 034)
|
(5 232)
|
23 799
|
(1 422)
|
1 237
|
(1 165)
|
40
|
(7 033)
|
(7 244)
|
(7 033)
|
(8 541)
|
(2 275)
|
(2 223)
|
(1 529)
|
(490)
|
(706)
|
(997)
|
(2 019)
|
(1 783)
|
(2 073)
|
(1 935)
|
(5 083)
|
(5 547)
|
(7 182)
|
(13 455)
|
(11 600)
|
(11 064)
|
(11 915)
|
(6 434)
|
(6 051)
|
(6 841)
|
(3 412)
|
(5 237)
|
(7 492)
|
(14 298)
|
(17 700)
|
(14 991)
|
(11 996)
|
(5 363)
|
(2 728)
|
(5 208)
|
(10 061)
|
(18 655)
|
(21 970)
|
(31 105)
|
(31 320)
|
(22 730)
|
(21 585)
|
(28 085)
|
(26 209)
|
(27 483)
|
|
| Other Items |
279
|
(10 419)
|
(498)
|
172
|
(2 467)
|
9 661
|
(300)
|
(11 024)
|
(3 462)
|
(3 273)
|
(10 037)
|
(18 331)
|
(7 994)
|
(20 124)
|
(13 281)
|
8 043
|
(2 237)
|
6 008
|
9 566
|
8 031
|
7 035
|
8 883
|
5 124
|
5 462
|
2 453
|
1 275
|
1 101
|
1 021
|
3 730
|
5 824
|
5 569
|
5 437
|
30 127
|
30 556
|
30 127
|
28 448
|
7 546
|
9 375
|
9 598
|
10 456
|
3 445
|
2 460
|
3 480
|
2 008
|
8 059
|
8 283
|
1 108
|
7 637
|
(9 627)
|
(14 940)
|
(6 663)
|
(12 610)
|
(723)
|
2 684
|
(1 546)
|
(617)
|
(32 218)
|
(22 172)
|
(15 152)
|
(18 838)
|
28 557
|
8 011
|
13 917
|
15 709
|
(8 046)
|
638
|
(34 910)
|
(1 143)
|
2 949
|
4 200
|
14 098
|
(11 280)
|
(4 116)
|
29 750
|
42 775
|
33 810
|
|
| Cash from Investing Activities |
(5 016)
N/A
|
(15 220)
-203%
|
(3 180)
+79%
|
(2 443)
+23%
|
(4 849)
-98%
|
2 772
N/A
|
(14 483)
N/A
|
(26 152)
-81%
|
(15 858)
+39%
|
(19 187)
-21%
|
(10 944)
+43%
|
(20 682)
-89%
|
(12 790)
+38%
|
(18 983)
-48%
|
(19 821)
-4%
|
2 403
N/A
|
(7 679)
N/A
|
2 489
N/A
|
2 703
+9%
|
2 340
-13%
|
(5 708)
N/A
|
(4 622)
+19%
|
(7 154)
-55%
|
(35 628)
-398%
|
(5 181)
+85%
|
(7 758)
-50%
|
(4 132)
+47%
|
24 819
N/A
|
2 308
-91%
|
7 061
+206%
|
4 405
-38%
|
5 478
+24%
|
23 094
+322%
|
23 312
+1%
|
23 094
-1%
|
19 907
-14%
|
5 272
-74%
|
7 153
+36%
|
8 069
+13%
|
9 968
+24%
|
2 739
-73%
|
1 464
-47%
|
1 462
0%
|
225
-85%
|
5 986
+2 560%
|
6 347
+6%
|
(3 976)
N/A
|
2 089
N/A
|
(16 808)
N/A
|
(28 394)
-69%
|
(18 261)
+36%
|
(23 673)
-30%
|
(12 638)
+47%
|
(3 751)
+70%
|
(7 597)
-103%
|
(7 458)
+2%
|
(35 629)
-378%
|
(27 407)
+23%
|
(22 643)
+17%
|
(33 135)
-46%
|
10 857
N/A
|
(6 981)
N/A
|
1 920
N/A
|
10 346
+439%
|
(10 773)
N/A
|
(4 570)
+58%
|
(44 971)
-884%
|
(19 798)
+56%
|
(19 021)
+4%
|
(26 905)
-41%
|
(17 222)
+36%
|
(34 010)
-97%
|
(25 701)
+24%
|
1 665
N/A
|
16 567
+895%
|
6 327
-62%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 952
|
20 479
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 401)
|
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
|
22 329
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
50
|
0
|
0
|
14 568
|
14 568
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
196
|
196
|
(8 804)
|
196
|
10 000
|
24 000
|
27 000
|
23 000
|
11 000
|
(5 000)
|
(13 000)
|
(8 000)
|
(6 000)
|
(4 000)
|
1 200
|
3 000
|
9 000
|
8 500
|
7 233
|
1 933
|
(1 060)
|
1 989
|
8 797
|
11 476
|
9 728
|
9 084
|
8 645
|
533
|
(3 197)
|
(2 608)
|
(8 589)
|
(16 662)
|
(8 589)
|
(13 179)
|
(13 980)
|
(6 035)
|
(7 249)
|
(7 282)
|
4 914
|
5 560
|
(3 063)
|
1 723
|
(3 311)
|
(6 342)
|
2 775
|
1 565
|
1 223
|
14 081
|
6 792
|
5 045
|
8 349
|
(3 618)
|
(4 082)
|
(4 317)
|
(6 489)
|
(6 476)
|
(7 619)
|
(6 603)
|
(6 762)
|
(7 032)
|
(4 590)
|
711
|
(701)
|
(1 122)
|
(2 536)
|
(9 077)
|
(1 878)
|
20 664
|
36 389
|
36 483
|
31 465
|
(5 801)
|
(17 667)
|
(17 813)
|
|
| Cash Paid for Dividends |
(704)
|
0
|
(832)
|
(832)
|
(832)
|
0
|
(960)
|
(960)
|
(960)
|
(1 752)
|
(792)
|
(792)
|
(792)
|
(999)
|
(999)
|
(999)
|
(999)
|
0
|
(999)
|
(999)
|
(999)
|
0
|
(999)
|
(999)
|
(999)
|
(999)
|
(500)
|
(500)
|
(500)
|
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
|
(900)
|
0
|
(900)
|
0
|
(593)
|
(593)
|
(1 594)
|
|
| Other |
0
|
231
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
(276)
|
(448)
|
(113)
|
(186)
|
(232)
|
(667)
|
(1 084)
|
(1 328)
|
(1 057)
|
(880)
|
(1 190)
|
(1 155)
|
(1 711)
|
(1 750)
|
(3 107)
|
(3 103)
|
(3 046)
|
(3 314)
|
(4 243)
|
(4 465)
|
(4 243)
|
(3 803)
|
(1 176)
|
(733)
|
(836)
|
(112)
|
(977)
|
(1 171)
|
(1 051)
|
(1 478)
|
(879)
|
0
|
(681)
|
(843)
|
(639)
|
(1 154)
|
(369)
|
(239)
|
(571)
|
(296)
|
(1 082)
|
(1 050)
|
(1 005)
|
(906)
|
(908)
|
(1 098)
|
(686)
|
(1 081)
|
(514)
|
(559)
|
(761)
|
(1 006)
|
(935)
|
(938)
|
(960)
|
(624)
|
(1 525)
|
(1 891)
|
(2 215)
|
(2 150)
|
(3 893)
|
(3 650)
|
|
| Cash from Financing Activities |
(704)
N/A
|
(664)
+6%
|
(636)
+4%
|
(860)
-35%
|
(9 636)
-1 020%
|
(617)
+94%
|
9 040
N/A
|
23 014
+155%
|
26 040
+13%
|
21 248
-18%
|
10 208
-52%
|
15 160
+49%
|
6 643
-56%
|
11 436
+72%
|
13 202
+15%
|
(5 922)
N/A
|
87
N/A
|
2 813
+3 133%
|
7 769
+176%
|
4 433
-43%
|
5 150
+16%
|
(394)
N/A
|
(3 117)
-691%
|
2 511
N/A
|
6 607
+163%
|
9 321
+41%
|
7 517
-19%
|
6 833
-9%
|
5 038
-26%
|
(3 070)
N/A
|
(6 244)
-103%
|
(5 922)
+5%
|
(12 833)
-117%
|
(21 128)
-65%
|
(12 833)
+39%
|
(16 983)
-32%
|
(15 157)
+11%
|
(6 768)
+55%
|
(8 085)
-19%
|
(7 396)
+9%
|
3 937
N/A
|
4 388
+11%
|
(4 114)
N/A
|
245
N/A
|
(4 190)
N/A
|
(6 970)
-66%
|
2 094
N/A
|
724
-65%
|
22 912
+3 065%
|
35 256
+54%
|
28 751
-18%
|
27 132
-6%
|
7 778
-71%
|
(3 915)
N/A
|
(5 165)
-32%
|
(5 316)
-3%
|
(7 444)
-40%
|
(7 332)
+2%
|
(8 476)
-16%
|
6 867
N/A
|
7 120
+4%
|
6 455
-9%
|
9 464
+47%
|
152
-98%
|
(1 461)
N/A
|
(2 128)
-46%
|
(3 471)
-63%
|
(10 015)
-189%
|
(2 838)
+72%
|
19 139
N/A
|
34 864
+82%
|
34 592
-1%
|
29 249
-15%
|
(7 644)
N/A
|
(22 152)
-190%
|
(23 057)
-4%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
6 538
N/A
|
(470)
N/A
|
13 305
N/A
|
5 243
-61%
|
(10 831)
N/A
|
2 728
N/A
|
(10 079)
N/A
|
(11 042)
-10%
|
3 070
N/A
|
2 650
-14%
|
1 706
-36%
|
2 166
+27%
|
(43)
N/A
|
(2 592)
-5 928%
|
(3 999)
-54%
|
(3 715)
+7%
|
(9 708)
-161%
|
3 719
N/A
|
7 457
+101%
|
781
-90%
|
4 449
+470%
|
(6 607)
N/A
|
(9 336)
-41%
|
(2 253)
+76%
|
(4 202)
-87%
|
(2 033)
+52%
|
(1 426)
+30%
|
(865)
+39%
|
1 673
N/A
|
(1 556)
N/A
|
190
N/A
|
(1 272)
N/A
|
2 494
N/A
|
5 327
+114%
|
2 494
-53%
|
7 728
+210%
|
4 069
-47%
|
4 670
+15%
|
13 955
+199%
|
3 099
-78%
|
(736)
N/A
|
10 956
N/A
|
(4 708)
N/A
|
(2 244)
+52%
|
(296)
+87%
|
(5 642)
-1 806%
|
(569)
+90%
|
2 572
N/A
|
3 059
+19%
|
1 132
-63%
|
9 850
+770%
|
852
-91%
|
13 084
+1 436%
|
9 761
-25%
|
12 853
+32%
|
8 070
-37%
|
(17 398)
N/A
|
(21 164)
-22%
|
(26 400)
-25%
|
(13 123)
+50%
|
13 847
N/A
|
(2 140)
N/A
|
8 562
N/A
|
5 577
-35%
|
3 024
-46%
|
6 249
+107%
|
(4 583)
N/A
|
7 288
N/A
|
4 220
-42%
|
6 094
+44%
|
8 701
+43%
|
2 277
-74%
|
(397)
N/A
|
8 872
N/A
|
14 379
+62%
|
(2 773)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6 962
N/A
|
10 611
+52%
|
14 437
+36%
|
5 930
-59%
|
1 272
-79%
|
(6 316)
N/A
|
(18 819)
-198%
|
(23 032)
-22%
|
(19 508)
+15%
|
(15 325)
+21%
|
1 536
N/A
|
5 337
+247%
|
1 308
-75%
|
6 096
+366%
|
(3 920)
N/A
|
(5 836)
-49%
|
(7 558)
-30%
|
(5 102)
+32%
|
(9 877)
-94%
|
(11 682)
-18%
|
(7 736)
+34%
|
(15 095)
-95%
|
(11 344)
+25%
|
(10 227)
+10%
|
(13 262)
-30%
|
(12 630)
+5%
|
(10 043)
+20%
|
(8 718)
+13%
|
(7 095)
+19%
|
(4 310)
+39%
|
864
N/A
|
(788)
N/A
|
(14 800)
-1 778%
|
(4 101)
+72%
|
(14 800)
-261%
|
(3 737)
+75%
|
11 679
N/A
|
2 062
-82%
|
12 442
+503%
|
37
-100%
|
(8 118)
N/A
|
4 107
N/A
|
(4 075)
N/A
|
(4 497)
-10%
|
(4 165)
+7%
|
(6 954)
-67%
|
(3 770)
+46%
|
(5 788)
-54%
|
(10 227)
-77%
|
(19 185)
-88%
|
(12 240)
+36%
|
(13 671)
-12%
|
6 029
N/A
|
10 993
+82%
|
19 564
+78%
|
14 003
-28%
|
22 263
+59%
|
8 338
-63%
|
(2 773)
N/A
|
(1 153)
+58%
|
(21 830)
-1 793%
|
(16 606)
+24%
|
(14 819)
+11%
|
(10 284)
+31%
|
12 532
N/A
|
7 738
-38%
|
33 797
+337%
|
18 446
-45%
|
4 108
-78%
|
(17 245)
N/A
|
(40 261)
-133%
|
(21 035)
+48%
|
(25 530)
-21%
|
(13 235)
+48%
|
(6 244)
+53%
|
(13 525)
-117%
|
|