Hankuk Package Co Ltd
KOSDAQ:037230
Cash Flow Statement
Cash Flow Statement
Hankuk Package 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 |
1 065
|
1 098
|
1 016
|
626
|
573
|
340
|
215
|
86
|
570
|
497
|
1 747
|
3 718
|
4 062
|
5 351
|
4 642
|
4 553
|
4 890
|
4 625
|
5 760
|
4 331
|
3 771
|
2 927
|
1 610
|
1 455
|
614
|
(660)
|
(1 249)
|
(1 553)
|
(1 799)
|
(981)
|
(394)
|
(702)
|
(658)
|
(542)
|
(688)
|
(78)
|
716
|
1 932
|
2 541
|
3 550
|
3 074
|
3 059
|
2 765
|
1 966
|
2 846
|
2 566
|
2 245
|
2 163
|
1 775
|
1 523
|
1 746
|
1 797
|
1 808
|
1 474
|
1 741
|
2 251
|
2 334
|
2 655
|
1 846
|
641
|
(504)
|
(728)
|
(2 069)
|
(3 062)
|
(10 603)
|
(10 382)
|
(8 122)
|
(5 899)
|
4 090
|
4 248
|
3 953
|
3 473
|
1 243
|
1 860
|
4 324
|
5 440
|
|
| Depreciation & Amortization |
2 614
|
2 650
|
2 683
|
2 693
|
2 694
|
2 705
|
2 720
|
2 765
|
2 810
|
2 824
|
2 796
|
2 735
|
2 651
|
2 461
|
2 307
|
2 165
|
2 096
|
2 174
|
2 235
|
2 340
|
2 394
|
2 434
|
2 481
|
2 486
|
2 495
|
2 431
|
2 180
|
1 903
|
1 605
|
1 378
|
1 338
|
1 308
|
1 271
|
1 214
|
1 152
|
1 105
|
1 084
|
1 112
|
1 138
|
1 161
|
1 189
|
1 210
|
1 241
|
1 280
|
1 308
|
1 357
|
1 406
|
1 451
|
1 489
|
1 496
|
1 584
|
1 590
|
1 605
|
1 612
|
1 525
|
1 543
|
1 553
|
1 571
|
1 612
|
1 635
|
1 818
|
3 023
|
4 237
|
5 457
|
6 520
|
6 035
|
5 545
|
5 082
|
4 634
|
4 743
|
4 855
|
4 927
|
5 023
|
5 089
|
5 137
|
5 204
|
|
| Change in Deffered Taxes |
(130)
|
(153)
|
(177)
|
(199)
|
(220)
|
(235)
|
(313)
|
(454)
|
(57)
|
(358)
|
(100)
|
207
|
(237)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(114)
|
159
|
192
|
188
|
422
|
593
|
702
|
1 236
|
2 919
|
4 043
|
2 784
|
1 837
|
1 953
|
726
|
2 276
|
3 096
|
1 557
|
1 582
|
1 627
|
1 453
|
1 435
|
1 054
|
755
|
447
|
147
|
354
|
(76)
|
(491)
|
(288)
|
(447)
|
(233)
|
561
|
146
|
251
|
530
|
375
|
537
|
617
|
1 097
|
997
|
1 633
|
1 637
|
1 428
|
1 632
|
1 008
|
1 193
|
1 122
|
801
|
1 047
|
1 036
|
764
|
1 193
|
1 173
|
1 490
|
1 063
|
532
|
898
|
111
|
272
|
243
|
(1 679)
|
78
|
1 347
|
3 130
|
11 333
|
11 216
|
11 436
|
11 459
|
5 402
|
5 228
|
5 484
|
5 627
|
8 233
|
8 647
|
7 621
|
7 935
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
690
|
1 497
|
2 192
|
2 109
|
1 738
|
1 400
|
1 371
|
1 469
|
1 173
|
1 227
|
805
|
1 030
|
1 017
|
77
|
(153)
|
(373)
|
(370)
|
16
|
9
|
10
|
5
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
151
|
142
|
260
|
479
|
511
|
512
|
823
|
733
|
699
|
830
|
498
|
473
|
418
|
394
|
447
|
431
|
418
|
388
|
316
|
311
|
326
|
240
|
1 089
|
1 088
|
1 042
|
1 048
|
125
|
31
|
(22)
|
(123)
|
(101)
|
(43)
|
250
|
542
|
797
|
838
|
417
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
11
|
27
|
34
|
31
|
45
|
55
|
55
|
56
|
49
|
35
|
38
|
35
|
32
|
27
|
21
|
20
|
19
|
18
|
20
|
21
|
23
|
23
|
24
|
27
|
26
|
26
|
25
|
48
|
73
|
106
|
148
|
163
|
193
|
237
|
256
|
274
|
308
|
310
|
339
|
436
|
486
|
529
|
537
|
468
|
320
|
256
|
179
|
347
|
888
|
1 188
|
1 745
|
2 419
|
2 813
|
3 322
|
3 745
|
3 666
|
3 545
|
3 552
|
3 255
|
3 161
|
2 990
|
2 794
|
|
| Change in Working Capital |
(1 997)
|
(521)
|
608
|
(1 112)
|
1 985
|
511
|
343
|
1 338
|
(8 281)
|
(2 375)
|
374
|
484
|
9 917
|
6 989
|
7 365
|
1 407
|
(2 504)
|
(4 350)
|
(8 893)
|
(2 957)
|
(1 296)
|
(3 771)
|
(4 985)
|
(4 039)
|
(4 060)
|
(1 210)
|
2 052
|
3 039
|
2 648
|
797
|
849
|
(2 737)
|
(1 572)
|
116
|
493
|
(1 743)
|
(3 692)
|
(3 171)
|
(2 262)
|
1 403
|
(4 022)
|
(7 320)
|
(8 521)
|
(9 464)
|
(3 575)
|
(262)
|
(4 123)
|
(3 888)
|
(5 290)
|
(5 414)
|
(3 811)
|
(932)
|
(932)
|
1 326
|
1 458
|
(795)
|
(1 409)
|
(61)
|
(2 137)
|
508
|
2 866
|
(11 086)
|
8 407
|
(3 075)
|
(3 441)
|
8 165
|
(10 562)
|
1 517
|
(2 864)
|
(126)
|
(1 594)
|
(3 202)
|
(6 094)
|
(7 666)
|
2 399
|
1 222
|
|
| Cash from Operating Activities |
1 439
N/A
|
3 234
+125%
|
4 322
+34%
|
2 197
-49%
|
5 455
+148%
|
3 915
-28%
|
3 668
-6%
|
4 972
+36%
|
(2 039)
N/A
|
4 631
N/A
|
7 601
+64%
|
8 980
+18%
|
18 345
+104%
|
15 661
-15%
|
16 600
+6%
|
11 117
-33%
|
6 039
-46%
|
4 030
-33%
|
730
-82%
|
5 169
+608%
|
6 305
+22%
|
2 644
-58%
|
(138)
N/A
|
348
N/A
|
(804)
N/A
|
917
N/A
|
2 908
+217%
|
2 898
0%
|
2 164
-25%
|
744
-66%
|
1 557
+109%
|
(1 572)
N/A
|
(812)
+48%
|
1 040
N/A
|
1 489
+43%
|
(340)
N/A
|
(1 355)
-299%
|
489
N/A
|
2 513
+414%
|
7 111
+183%
|
1 874
-74%
|
(1 413)
N/A
|
(3 086)
-118%
|
(4 585)
-49%
|
1 587
N/A
|
4 853
+206%
|
648
-87%
|
527
-19%
|
(978)
N/A
|
(1 357)
-39%
|
285
N/A
|
3 650
+1 181%
|
3 653
+0%
|
5 902
+62%
|
5 786
-2%
|
3 528
-39%
|
3 376
-4%
|
4 275
+27%
|
1 592
-63%
|
3 028
+90%
|
2 501
-17%
|
(8 714)
N/A
|
11 922
N/A
|
2 449
-79%
|
3 810
+56%
|
15 034
+295%
|
(1 703)
N/A
|
12 158
N/A
|
11 261
-7%
|
14 093
+25%
|
12 697
-10%
|
10 825
-15%
|
8 405
-22%
|
7 931
-6%
|
19 480
+146%
|
19 802
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 015)
|
(1 762)
|
(1 507)
|
(1 436)
|
(1 211)
|
(570)
|
(746)
|
(961)
|
(1 131)
|
(1 096)
|
(679)
|
(382)
|
(727)
|
(823)
|
(1 790)
|
(2 572)
|
(3 421)
|
(4 240)
|
(3 654)
|
(3 130)
|
(1 941)
|
(1 008)
|
(950)
|
(1 176)
|
(987)
|
(997)
|
(650)
|
(213)
|
(440)
|
(322)
|
(412)
|
(568)
|
(615)
|
(825)
|
(792)
|
(1 095)
|
(1 110)
|
(1 113)
|
(1 557)
|
(1 380)
|
(1 942)
|
(2 091)
|
(1 925)
|
(2 331)
|
(2 072)
|
(2 314)
|
(2 152)
|
(1 620)
|
(1 103)
|
(638)
|
(885)
|
(1 044)
|
(1 220)
|
(2 836)
|
(2 820)
|
(4 706)
|
(4 857)
|
(3 861)
|
(6 749)
|
(4 865)
|
(5 985)
|
(5 348)
|
(2 591)
|
(3 120)
|
(2 213)
|
(2 594)
|
(2 955)
|
(3 153)
|
(2 876)
|
(5 099)
|
(4 526)
|
(3 887)
|
(4 288)
|
(2 022)
|
(1 971)
|
(1 800)
|
|
| Other Items |
1 081
|
285
|
143
|
(6)
|
(3 166)
|
(2 728)
|
(2 931)
|
(2 736)
|
892
|
803
|
(1 482)
|
(3 949)
|
(8 258)
|
(9 296)
|
(6 401)
|
(5 964)
|
(3 354)
|
(3 303)
|
(3 703)
|
(3 219)
|
(2 249)
|
110
|
2 122
|
2 856
|
7 331
|
5 676
|
2 521
|
3 498
|
(1 740)
|
(1 791)
|
(644)
|
(873)
|
338
|
1
|
421
|
1 303
|
2 803
|
3 796
|
2 373
|
(901)
|
(2 864)
|
(3 712)
|
(6 332)
|
(2 935)
|
(3 471)
|
(4 688)
|
(781)
|
2 206
|
3 402
|
4 675
|
3 275
|
(882)
|
(21 330)
|
(22 270)
|
(18 674)
|
(18 155)
|
(1 843)
|
1 226
|
(1 243)
|
(934)
|
8 749
|
7 926
|
(2 012)
|
3 148
|
(5 750)
|
(674)
|
7 008
|
(1 292)
|
6 257
|
(121)
|
2 392
|
4 863
|
399
|
836
|
614
|
456
|
|
| Cash from Investing Activities |
65
N/A
|
(1 479)
N/A
|
(1 364)
+8%
|
(1 443)
-6%
|
(4 377)
-203%
|
(3 296)
+25%
|
(3 677)
-12%
|
(3 697)
-1%
|
(239)
+94%
|
(294)
-23%
|
(2 161)
-635%
|
(4 330)
-100%
|
(8 985)
-108%
|
(10 119)
-13%
|
(8 192)
+19%
|
(8 538)
-4%
|
(6 775)
+21%
|
(7 543)
-11%
|
(7 355)
+2%
|
(6 348)
+14%
|
(4 190)
+34%
|
(898)
+79%
|
1 171
N/A
|
1 679
+43%
|
6 344
+278%
|
4 679
-26%
|
1 872
-60%
|
3 286
+76%
|
(2 180)
N/A
|
(2 113)
+3%
|
(1 057)
+50%
|
(1 441)
-36%
|
(277)
+81%
|
(824)
-197%
|
(371)
+55%
|
208
N/A
|
1 693
+714%
|
2 683
+58%
|
816
-70%
|
(2 281)
N/A
|
(4 807)
-111%
|
(5 804)
-21%
|
(8 259)
-42%
|
(5 267)
+36%
|
(5 543)
-5%
|
(7 002)
-26%
|
(2 932)
+58%
|
586
N/A
|
2 299
+292%
|
4 037
+76%
|
2 389
-41%
|
(1 926)
N/A
|
(22 550)
-1 071%
|
(25 107)
-11%
|
(21 494)
+14%
|
(22 861)
-6%
|
(6 700)
+71%
|
(2 633)
+61%
|
(7 991)
-203%
|
(5 799)
+27%
|
2 764
N/A
|
2 578
-7%
|
(4 603)
N/A
|
28
N/A
|
(7 963)
N/A
|
(3 268)
+59%
|
4 053
N/A
|
(4 445)
N/A
|
3 381
N/A
|
(5 220)
N/A
|
(2 134)
+59%
|
977
N/A
|
(3 890)
N/A
|
(1 186)
+70%
|
(1 356)
-14%
|
(1 344)
+1%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
(2 078)
|
(2 956)
|
(1 945)
|
(2 629)
|
(15)
|
610
|
(1 212)
|
2 760
|
(4 931)
|
(5 389)
|
(4 253)
|
(8 605)
|
(2 431)
|
(2 328)
|
(1 455)
|
1 012
|
1 857
|
2 708
|
1 553
|
(839)
|
(1 320)
|
(236)
|
(855)
|
27
|
(29)
|
(206)
|
(98)
|
887
|
521
|
304
|
1 529
|
422
|
1 730
|
554
|
(55)
|
799
|
(1 638)
|
(1 141)
|
(1 734)
|
4 558
|
5 627
|
6 580
|
8 512
|
831
|
411
|
2 064
|
(2 644)
|
(923)
|
54
|
(940)
|
1 112
|
19 168
|
17 278
|
18 053
|
20 919
|
5 457
|
3 683
|
6 370
|
917
|
(1 762)
|
5 864
|
(5 398)
|
958
|
6 301
|
(5 175)
|
2 304
|
(4 777)
|
(10 015)
|
(5 851)
|
(5 755)
|
(5 015)
|
(2 362)
|
(6 093)
|
(12 035)
|
(15 297)
|
|
| Cash Paid for Dividends |
(625)
|
0
|
(375)
|
(375)
|
(375)
|
0
|
(375)
|
(375)
|
(375)
|
0
|
(375)
|
(375)
|
(375)
|
0
|
(875)
|
(875)
|
(875)
|
0
|
(1 000)
|
(1 000)
|
(1 000)
|
0
|
(875)
|
(875)
|
(875)
|
0
|
(375)
|
(375)
|
(375)
|
0
|
0
|
0
|
0
|
0
|
(330)
|
(330)
|
(330)
|
0
|
(500)
|
(500)
|
(500)
|
0
|
(750)
|
(750)
|
(750)
|
0
|
(750)
|
(750)
|
(750)
|
0
|
(750)
|
(750)
|
(750)
|
0
|
(875)
|
(875)
|
(875)
|
0
|
(875)
|
(875)
|
(875)
|
0
|
(1 043)
|
(1 043)
|
(1 043)
|
0
|
(1 043)
|
(1 043)
|
(1 043)
|
0
|
(1 192)
|
(1 192)
|
(1 192)
|
0
|
(1 192)
|
(1 192)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(11)
|
(27)
|
(34)
|
(31)
|
(45)
|
(55)
|
(55)
|
(56)
|
(49)
|
(35)
|
(38)
|
(35)
|
(32)
|
(27)
|
(21)
|
(20)
|
(19)
|
(18)
|
(20)
|
(21)
|
(23)
|
(23)
|
(24)
|
(27)
|
(26)
|
(26)
|
(25)
|
(48)
|
(73)
|
(106)
|
(148)
|
(163)
|
(193)
|
(237)
|
(256)
|
(274)
|
(308)
|
(310)
|
(339)
|
(436)
|
(486)
|
(529)
|
(522)
|
(453)
|
(305)
|
(241)
|
(211)
|
(383)
|
(925)
|
(1 204)
|
(1 725)
|
(2 394)
|
(2 773)
|
(3 297)
|
(3 730)
|
(3 651)
|
(3 545)
|
(3 557)
|
(3 255)
|
(3 171)
|
(3 000)
|
(2 804)
|
|
| Cash from Financing Activities |
(620)
N/A
|
(2 703)
-336%
|
(3 331)
-23%
|
(2 320)
+30%
|
(3 004)
-29%
|
(390)
+87%
|
235
N/A
|
(1 587)
N/A
|
2 385
N/A
|
(5 306)
N/A
|
(5 764)
-9%
|
(4 628)
+20%
|
(8 980)
-94%
|
(2 816)
+69%
|
(3 214)
-14%
|
(2 356)
+27%
|
104
N/A
|
953
+816%
|
1 664
+75%
|
498
-70%
|
(1 895)
N/A
|
(2 378)
-25%
|
(1 161)
+51%
|
(1 766)
-52%
|
(886)
+50%
|
(939)
-6%
|
(613)
+35%
|
(500)
+18%
|
490
N/A
|
125
-74%
|
284
+127%
|
1 511
+432%
|
402
-73%
|
1 709
+325%
|
201
-88%
|
(409)
N/A
|
445
N/A
|
(1 994)
N/A
|
(1 667)
+16%
|
(2 260)
-36%
|
4 033
N/A
|
5 077
+26%
|
5 757
+13%
|
7 656
+33%
|
(67)
N/A
|
(500)
-646%
|
1 121
N/A
|
(3 631)
N/A
|
(1 929)
+47%
|
(971)
+50%
|
(1 998)
-106%
|
52
N/A
|
18 079
+34 667%
|
16 092
-11%
|
16 692
+4%
|
19 515
+17%
|
4 060
-79%
|
2 355
-42%
|
5 190
+120%
|
(199)
N/A
|
(2 847)
-1 331%
|
4 605
N/A
|
(7 366)
N/A
|
(1 290)
+82%
|
3 533
N/A
|
(8 612)
N/A
|
(1 511)
+82%
|
(9 117)
-503%
|
(14 788)
-62%
|
(10 545)
+29%
|
(10 492)
+1%
|
(9 764)
+7%
|
(6 809)
+30%
|
(10 456)
-54%
|
(16 227)
-55%
|
(19 292)
-19%
|
|
| 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
|
3
|
(2)
|
(6)
|
(3)
|
(5)
|
1
|
5
|
5
|
9
|
0
|
(17)
|
1
|
(18)
|
3
|
19
|
(2)
|
14
|
(13)
|
(19)
|
(9)
|
(28)
|
(2)
|
8
|
(9)
|
13
|
(10)
|
(11)
|
(9)
|
(14)
|
(8)
|
(61)
|
(5)
|
(6)
|
(4)
|
12
|
(6)
|
14
|
(26)
|
18
|
(52)
|
(43)
|
1
|
(12)
|
25
|
1
|
1
|
5
|
(4)
|
4
|
|
| Net Change in Cash |
884
N/A
|
(948)
N/A
|
(373)
+61%
|
(1 566)
-320%
|
(1 926)
-23%
|
229
N/A
|
226
-1%
|
(312)
N/A
|
107
N/A
|
(969)
N/A
|
(324)
+67%
|
22
N/A
|
380
+1 627%
|
2 726
+617%
|
5 194
+91%
|
223
-96%
|
(632)
N/A
|
(2 560)
-305%
|
(4 961)
-94%
|
(681)
+86%
|
220
N/A
|
(632)
N/A
|
(128)
+80%
|
261
N/A
|
4 654
+1 683%
|
4 657
+0%
|
4 167
-11%
|
5 687
+36%
|
472
-92%
|
(1 250)
N/A
|
781
N/A
|
(1 507)
N/A
|
(686)
+54%
|
1 930
N/A
|
1 324
-31%
|
(532)
N/A
|
783
N/A
|
1 161
+48%
|
1 663
+43%
|
2 552
+53%
|
1 103
-57%
|
(2 121)
N/A
|
(5 590)
-164%
|
(2 182)
+61%
|
(4 036)
-85%
|
(2 668)
+34%
|
(1 172)
+56%
|
(2 546)
-117%
|
(610)
+76%
|
1 717
N/A
|
667
-61%
|
1 789
+168%
|
(828)
N/A
|
(3 124)
-277%
|
975
N/A
|
168
-83%
|
728
+333%
|
3 936
+441%
|
(1 214)
N/A
|
(2 976)
-145%
|
2 414
N/A
|
(1 519)
N/A
|
(53)
+97%
|
1 201
N/A
|
(646)
N/A
|
3 171
N/A
|
787
-75%
|
(1 446)
N/A
|
(145)
+90%
|
(1 684)
-1 059%
|
96
N/A
|
2 038
+2 022%
|
(2 292)
N/A
|
(3 706)
-62%
|
1 893
N/A
|
(832)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
424
N/A
|
1 472
+247%
|
2 815
+91%
|
761
-73%
|
4 244
+458%
|
3 345
-21%
|
2 922
-13%
|
4 011
+37%
|
(3 170)
N/A
|
3 535
N/A
|
6 922
+96%
|
8 598
+24%
|
17 618
+105%
|
14 838
-16%
|
14 810
0%
|
8 545
-42%
|
2 618
-69%
|
(210)
N/A
|
(2 924)
-1 292%
|
2 039
N/A
|
4 364
+114%
|
1 636
-63%
|
(1 088)
N/A
|
(828)
+24%
|
(1 791)
-116%
|
(80)
+96%
|
2 258
N/A
|
2 685
+19%
|
1 724
-36%
|
422
-76%
|
1 145
+171%
|
(2 140)
N/A
|
(1 427)
+33%
|
215
N/A
|
697
+224%
|
(1 435)
N/A
|
(2 465)
-72%
|
(624)
+75%
|
956
N/A
|
5 731
+499%
|
(68)
N/A
|
(3 504)
-5 053%
|
(5 011)
-43%
|
(6 916)
-38%
|
(485)
+93%
|
2 539
N/A
|
(1 504)
N/A
|
(1 093)
+27%
|
(2 081)
-90%
|
(1 995)
+4%
|
(600)
+70%
|
2 606
N/A
|
2 433
-7%
|
3 066
+26%
|
2 966
-3%
|
(1 178)
N/A
|
(1 481)
-26%
|
414
N/A
|
(5 157)
N/A
|
(1 837)
+64%
|
(3 484)
-90%
|
(14 062)
-304%
|
9 331
N/A
|
(671)
N/A
|
1 597
N/A
|
12 440
+679%
|
(4 658)
N/A
|
9 006
N/A
|
8 385
-7%
|
8 995
+7%
|
8 171
-9%
|
6 938
-15%
|
4 117
-41%
|
5 909
+44%
|
17 509
+196%
|
18 001
+3%
|
|