Hyundai HT Co Ltd
KOSDAQ:039010
Cash Flow Statement
Cash Flow Statement
Hyundai HT 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 |
3 576
|
3 217
|
3 901
|
4 601
|
5 671
|
5 631
|
5 944
|
5 930
|
3 672
|
3 805
|
2 361
|
556
|
(874)
|
(1 183)
|
(2 127)
|
(3 936)
|
(3 852)
|
(5 534)
|
(6 818)
|
(5 958)
|
(6 698)
|
(4 888)
|
(2 462)
|
(1 442)
|
(70)
|
(1 271)
|
(2 171)
|
(1 850)
|
(138)
|
903
|
4 237
|
6 104
|
5 564
|
7 329
|
8 356
|
8 147
|
8 782
|
8 907
|
8 342
|
8 845
|
10 517
|
11 095
|
12 336
|
13 538
|
15 284
|
17 364
|
18 934
|
19 442
|
17 049
|
16 761
|
13 823
|
10 714
|
10 660
|
7 628
|
8 083
|
8 847
|
9 134
|
9 519
|
8 658
|
9 461
|
9 039
|
7 151
|
5 512
|
3 069
|
1 994
|
3 008
|
1 566
|
(2 387)
|
(1 264)
|
571
|
6 313
|
11 997
|
13 934
|
13 028
|
12 870
|
12 809
|
|
| Depreciation & Amortization |
955
|
634
|
739
|
880
|
853
|
933
|
945
|
930
|
993
|
1 017
|
1 134
|
1 230
|
1 290
|
1 365
|
1 333
|
1 505
|
1 363
|
1 276
|
1 171
|
856
|
807
|
775
|
736
|
0
|
675
|
1 298
|
1 176
|
0
|
702
|
905
|
858
|
0
|
411
|
590
|
618
|
0
|
424
|
688
|
649
|
724
|
360
|
327
|
499
|
485
|
504
|
481
|
350
|
678
|
886
|
868
|
1 085
|
905
|
1 037
|
1 207
|
1 371
|
1 786
|
2 025
|
2 105
|
1 949
|
1 613
|
1 038
|
989
|
961
|
1 018
|
1 297
|
1 387
|
1 495
|
1 582
|
1 661
|
1 758
|
1 824
|
1 948
|
2 141
|
2 321
|
2 531
|
2 681
|
|
| Change in Deffered Taxes |
(71)
|
(139)
|
(309)
|
(416)
|
(729)
|
(956)
|
(718)
|
(667)
|
(1 028)
|
(761)
|
(799)
|
(734)
|
(982)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(88)
|
(278)
|
(179)
|
(193)
|
0
|
93
|
0
|
345
|
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 |
799
|
822
|
1 240
|
1 974
|
2 828
|
2 407
|
2 972
|
2 927
|
3 401
|
3 815
|
3 009
|
2 793
|
4 353
|
4 126
|
4 319
|
5 305
|
3
|
(52)
|
391
|
(225)
|
3 457
|
3 487
|
2 053
|
1 736
|
932
|
858
|
1 715
|
2 605
|
1 483
|
1 560
|
1 400
|
3 600
|
745
|
(2 936)
|
558
|
(4 295)
|
801
|
919
|
(4 138)
|
(3 689)
|
1 094
|
3 218
|
7 603
|
0
|
3 190
|
7 689
|
5 964
|
6 968
|
4 226
|
3 229
|
2 296
|
1 535
|
912
|
1 640
|
636
|
604
|
954
|
(396)
|
(412)
|
(1 529)
|
(2 378)
|
(1 500)
|
(45)
|
1 371
|
1 553
|
786
|
(597)
|
3 801
|
3 890
|
4 384
|
3 719
|
(709)
|
(1 263)
|
(849)
|
(1 161)
|
(1 816)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
228
|
242
|
270
|
79
|
(149)
|
0
|
(185)
|
(18)
|
0
|
(22)
|
(24)
|
(3)
|
0
|
(1)
|
(5)
|
3
|
6
|
5
|
15
|
18
|
21
|
34
|
20
|
1
|
(13)
|
57
|
70
|
93
|
(1 474)
|
972
|
967
|
1 329
|
2 904
|
3 612
|
4 427
|
4 880
|
4 900
|
4 101
|
3 215
|
3 677
|
3 677
|
1 275
|
1 727
|
715
|
1 099
|
1 621
|
1 541
|
1 653
|
1 272
|
739
|
453
|
74
|
152
|
293
|
285
|
285
|
206
|
332
|
437
|
566
|
1 073
|
1 561
|
1 744
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
7
|
10
|
6
|
3
|
19
|
34
|
50
|
65
|
49
|
33
|
17
|
2
|
14
|
24
|
26
|
27
|
20
|
8
|
6
|
5
|
4
|
4
|
4
|
6
|
3
|
3
|
0
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
17
|
29
|
32
|
38
|
|
| Change in Working Capital |
1 713
|
3 484
|
(96)
|
(4 414)
|
(4 989)
|
(6 363)
|
(13 776)
|
(5 433)
|
(737)
|
(8 746)
|
3 614
|
(178)
|
(8 597)
|
(64)
|
(4 979)
|
(8 469)
|
2 722
|
(167)
|
1 631
|
3 210
|
(2 422)
|
(1 046)
|
1 087
|
(72)
|
(182)
|
(228)
|
(2 304)
|
(158)
|
839
|
3 855
|
2 656
|
958
|
1 724
|
(1 513)
|
(4 571)
|
1 664
|
(4 195)
|
(4 173)
|
534
|
(4 177)
|
(5 549)
|
(3 853)
|
(10 360)
|
(1 903)
|
(4 544)
|
(896)
|
2 680
|
(4 504)
|
5 531
|
(3 464)
|
(1 074)
|
(5 688)
|
(8 561)
|
(8 782)
|
(8 665)
|
240
|
(1 840)
|
(58)
|
(3 308)
|
(11 462)
|
(14 604)
|
(7 323)
|
(7 860)
|
(8 742)
|
3 814
|
(1 284)
|
3 564
|
3 572
|
22
|
(1 584)
|
(8 891)
|
(8 344)
|
(6 548)
|
(11 578)
|
(4 266)
|
(1 889)
|
|
| Cash from Operating Activities |
6 972
N/A
|
8 017
+15%
|
5 474
-32%
|
2 625
-52%
|
3 634
+38%
|
1 652
-55%
|
(4 632)
N/A
|
3 687
N/A
|
6 302
+71%
|
(868)
N/A
|
9 319
N/A
|
3 667
-61%
|
(4 810)
N/A
|
3 471
N/A
|
(2 141)
N/A
|
(6 173)
-188%
|
237
N/A
|
(4 476)
N/A
|
(3 623)
+19%
|
(2 117)
+42%
|
(4 856)
-129%
|
(1 671)
+66%
|
1 413
N/A
|
377
-73%
|
1 355
+259%
|
240
-82%
|
(1 999)
N/A
|
1 272
N/A
|
2 885
+127%
|
6 721
+133%
|
8 648
+29%
|
11 363
+31%
|
8 444
-26%
|
3 314
-61%
|
4 804
+45%
|
5 927
+23%
|
5 811
-2%
|
6 134
+6%
|
5 180
-16%
|
1 702
-67%
|
6 423
+277%
|
10 787
+68%
|
10 079
-7%
|
18 857
+87%
|
14 434
-23%
|
22 756
+58%
|
26 040
+14%
|
22 498
-14%
|
27 414
+22%
|
17 214
-37%
|
15 938
-7%
|
7 276
-54%
|
4 140
-43%
|
1 687
-59%
|
1 689
+0%
|
11 568
+585%
|
10 273
-11%
|
11 171
+9%
|
6 635
-41%
|
(1 917)
N/A
|
(6 906)
-260%
|
(683)
+90%
|
(1 432)
-110%
|
(3 284)
-129%
|
8 657
N/A
|
3 897
-55%
|
6 028
+55%
|
6 569
+9%
|
4 309
-34%
|
5 129
+19%
|
2 964
-42%
|
4 893
+65%
|
8 264
+69%
|
2 922
-65%
|
9 973
+241%
|
11 785
+18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6 069)
|
(6 867)
|
(6 068)
|
(5 532)
|
(2 244)
|
(1 073)
|
(860)
|
(624)
|
(765)
|
(936)
|
(1 049)
|
(1 208)
|
(1 254)
|
(1 124)
|
(985)
|
(1 032)
|
(888)
|
(809)
|
(728)
|
(450)
|
(503)
|
0
|
(442)
|
0
|
(482)
|
0
|
(614)
|
0
|
(179)
|
0
|
(275)
|
0
|
(243)
|
(339)
|
(380)
|
0
|
(420)
|
(557)
|
(579)
|
0
|
(191)
|
0
|
(542)
|
0
|
(473)
|
0
|
(794)
|
0
|
(1 252)
|
0
|
(1 843)
|
0
|
(1 872)
|
0
|
(2 319)
|
0
|
(921)
|
0
|
(1 313)
|
0
|
(847)
|
0
|
(1 853)
|
0
|
(3 790)
|
0
|
0
|
0
|
(1 798)
|
0
|
(2 456)
|
0
|
(3 817)
|
0
|
(5 374)
|
0
|
|
| Other Items |
(324)
|
2 024
|
950
|
(219)
|
1 434
|
(763)
|
1 596
|
1 636
|
(345)
|
(373)
|
(346)
|
(1 444)
|
528
|
394
|
(2 201)
|
724
|
1 319
|
1 577
|
3 002
|
741
|
1 421
|
1 210
|
1 273
|
1 415
|
910
|
1 106
|
1 223
|
1 309
|
537
|
(1 503)
|
(2 188)
|
(2 234)
|
(2 499)
|
(2 265)
|
(7 789)
|
(8 549)
|
(4 016)
|
(1 198)
|
761
|
(2 777)
|
(13 967)
|
(15 246)
|
(15 813)
|
(12 630)
|
(5 983)
|
(3 055)
|
(7 316)
|
(12 176)
|
(24 485)
|
(30 517)
|
(3 451)
|
207
|
(62)
|
8 751
|
(4 517)
|
(2 292)
|
2 728
|
6 255
|
(4 124)
|
(5 840)
|
6 740
|
(5 113)
|
(448)
|
279
|
113
|
(220)
|
537
|
3 868
|
679
|
2 960
|
1 943
|
1
|
1 164
|
(5 373)
|
(5 903)
|
(9 861)
|
|
| Cash from Investing Activities |
(6 392)
N/A
|
(4 842)
+24%
|
(5 117)
-6%
|
(5 749)
-12%
|
(810)
+86%
|
(1 836)
-127%
|
735
N/A
|
1 012
+38%
|
(1 111)
N/A
|
(1 310)
-18%
|
(1 395)
-6%
|
(2 653)
-90%
|
(726)
+73%
|
(730)
-1%
|
(3 186)
-336%
|
(308)
+90%
|
431
N/A
|
768
+78%
|
2 274
+196%
|
290
-87%
|
918
+217%
|
842
-8%
|
831
-1%
|
1 258
+51%
|
428
-66%
|
624
+46%
|
812
+30%
|
827
+2%
|
358
-57%
|
(1 682)
N/A
|
(2 332)
-39%
|
(2 413)
-3%
|
(2 742)
-14%
|
(2 508)
+9%
|
(8 072)
-222%
|
(8 792)
-9%
|
(4 436)
+50%
|
(1 618)
+64%
|
319
N/A
|
(3 197)
N/A
|
(14 158)
-343%
|
(15 437)
-9%
|
(16 196)
-5%
|
(12 821)
+21%
|
(6 455)
+50%
|
(3 527)
+45%
|
(7 758)
-120%
|
(12 648)
-63%
|
(25 737)
-103%
|
(31 769)
-23%
|
(4 972)
+84%
|
(1 045)
+79%
|
(1 934)
-85%
|
6 879
N/A
|
(6 247)
N/A
|
(4 164)
+33%
|
1 807
N/A
|
5 334
+195%
|
(4 989)
N/A
|
(6 761)
-36%
|
5 892
N/A
|
(5 960)
N/A
|
(1 909)
+68%
|
(568)
+70%
|
(3 677)
-547%
|
(4 010)
-9%
|
(2 247)
+44%
|
78
N/A
|
(1 119)
N/A
|
1 162
N/A
|
(514)
N/A
|
(1 797)
-250%
|
(2 654)
-48%
|
(9 190)
-246%
|
(10 619)
-16%
|
(13 678)
-29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1 249
|
0
|
0
|
0
|
(103)
|
0
|
0
|
(173)
|
(748)
|
0
|
0
|
(678)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 341
|
1 341
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 624)
|
0
|
(3 855)
|
0
|
(2 370)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
(1 996)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
1 200
|
0
|
(167)
|
(334)
|
(1 700)
|
(667)
|
(667)
|
(667)
|
(667)
|
(667)
|
(667)
|
(645)
|
(667)
|
(667)
|
(500)
|
(355)
|
1 083
|
1 250
|
1 250
|
0
|
(1 250)
|
0
|
(1 250)
|
0
|
0
|
0
|
1 250
|
0
|
0
|
0
|
(1 250)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(205)
|
0
|
(410)
|
0
|
(614)
|
0
|
(403)
|
0
|
(613)
|
0
|
(416)
|
0
|
(619)
|
0
|
(411)
|
0
|
0
|
0
|
(450)
|
0
|
(680)
|
0
|
(465)
|
0
|
(701)
|
0
|
|
| Cash Paid for Dividends |
(822)
|
(863)
|
(863)
|
(863)
|
(863)
|
(1 289)
|
(1 289)
|
(1 289)
|
(1 289)
|
(822)
|
(822)
|
(822)
|
(822)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(604)
|
0
|
(604)
|
(1 208)
|
(1 467)
|
(1 467)
|
(863)
|
(863)
|
(1 121)
|
0
|
(1 121)
|
0
|
(2 846)
|
(2 846)
|
(1 725)
|
0
|
(2 588)
|
0
|
(2 588)
|
0
|
(5 114)
|
0
|
(2 526)
|
0
|
(5 336)
|
0
|
(2 810)
|
0
|
(5 619)
|
0
|
(2 810)
|
0
|
0
|
0
|
(1 010)
|
0
|
(2 020)
|
0
|
(1 010)
|
0
|
(4 118)
|
0
|
|
| Other |
348
|
0
|
458
|
0
|
0
|
752
|
50
|
180
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
0
|
(1 250)
|
0
|
0
|
0
|
1 250
|
0
|
0
|
0
|
(2 500)
|
0
|
0
|
0
|
(604)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 121)
|
0
|
(1 121)
|
0
|
0
|
0
|
0
|
0
|
(2 895)
|
0
|
(2 997)
|
0
|
(5 219)
|
0
|
(8 033)
|
0
|
(6 039)
|
0
|
(6 035)
|
0
|
(7 030)
|
0
|
(4 222)
|
(5 244)
|
(1 243)
|
0
|
(1 257)
|
0
|
(1 476)
|
0
|
(1 476)
|
0
|
(3 582)
|
|
| Cash from Financing Activities |
775
N/A
|
734
-5%
|
2 045
+179%
|
734
-64%
|
(1 132)
N/A
|
(1 082)
+4%
|
(3 152)
-191%
|
(1 948)
+38%
|
(2 704)
-39%
|
(2 880)
-7%
|
(2 287)
+21%
|
(2 347)
-3%
|
(1 489)
+37%
|
(645)
+57%
|
(667)
-3%
|
(667)
N/A
|
(500)
+25%
|
(374)
+25%
|
1 083
N/A
|
2 591
+139%
|
2 591
N/A
|
0
N/A
|
91
N/A
|
(1 250)
N/A
|
(1 250)
N/A
|
0
N/A
|
1 250
N/A
|
1 250
N/A
|
1 250
N/A
|
0
N/A
|
(1 250)
N/A
|
(1 250)
N/A
|
(1 250)
N/A
|
0
N/A
|
(604)
N/A
|
(604)
N/A
|
(604)
N/A
|
(604)
N/A
|
(863)
-43%
|
(863)
N/A
|
(863)
N/A
|
(863)
N/A
|
(1 121)
-30%
|
(1 121)
N/A
|
(1 121)
N/A
|
(1 121)
N/A
|
(1 725)
-54%
|
(1 725)
N/A
|
(1 725)
N/A
|
(1 725)
N/A
|
(2 792)
-62%
|
(2 895)
-4%
|
(4 621)
-60%
|
(4 723)
-2%
|
(6 789)
-44%
|
(6 843)
-1%
|
(5 299)
+23%
|
(8 113)
-53%
|
(3 359)
+59%
|
(3 305)
+2%
|
(3 226)
+2%
|
(3 222)
+0%
|
(3 229)
0%
|
(4 221)
-31%
|
(5 216)
-24%
|
(2 409)
+54%
|
(3 320)
-38%
|
(2 341)
+29%
|
(1 460)
+38%
|
(1 474)
-1%
|
(1 574)
-7%
|
(1 574)
+0%
|
(1 475)
+6%
|
(1 474)
+0%
|
(3 578)
-143%
|
(3 580)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
9
|
1
|
(17)
|
6
|
(28)
|
(20)
|
(4)
|
(31)
|
(15)
|
(14)
|
(18)
|
2
|
(5)
|
(11)
|
(5)
|
(17)
|
3
|
21
|
34
|
10
|
4
|
(7)
|
(15)
|
7
|
(5)
|
(12)
|
22
|
4
|
4
|
10
|
(30)
|
0
|
(10)
|
90
|
106
|
(8)
|
(17)
|
(125)
|
(142)
|
(23)
|
(4)
|
7
|
45
|
66
|
(9)
|
(19)
|
(21)
|
(75)
|
8
|
15
|
(22)
|
8
|
0
|
0
|
0
|
38
|
|
| Net Change in Cash |
1 355
N/A
|
3 909
+188%
|
2 402
-39%
|
(2 390)
N/A
|
1 692
N/A
|
(1 266)
N/A
|
(7 049)
-457%
|
2 751
N/A
|
2 487
-10%
|
(5 058)
N/A
|
5 637
N/A
|
(1 333)
N/A
|
(7 025)
-427%
|
2 096
N/A
|
(5 994)
N/A
|
(7 148)
-19%
|
193
N/A
|
(4 082)
N/A
|
(266)
+93%
|
764
N/A
|
(1 338)
N/A
|
1 781
N/A
|
2 318
+30%
|
391
-83%
|
505
+29%
|
(405)
N/A
|
59
N/A
|
3 318
+5 524%
|
4 478
+35%
|
5 025
+12%
|
5 048
+0%
|
7 702
+53%
|
4 447
-42%
|
795
-82%
|
(3 877)
N/A
|
(3 486)
+10%
|
774
N/A
|
3 933
+408%
|
4 670
+19%
|
(2 348)
N/A
|
(8 594)
-266%
|
(5 520)
+36%
|
(7 253)
-31%
|
4 922
N/A
|
6 853
+39%
|
18 096
+164%
|
16 579
-8%
|
8 129
-51%
|
(44)
N/A
|
(16 270)
-36 877%
|
8 144
N/A
|
3 336
-59%
|
(2 425)
N/A
|
3 933
N/A
|
(11 241)
N/A
|
553
N/A
|
6 764
+1 123%
|
8 267
+22%
|
(1 855)
N/A
|
(12 006)
-547%
|
(4 244)
+65%
|
(9 858)
-132%
|
(6 525)
+34%
|
(8 008)
-23%
|
(245)
+97%
|
(2 540)
-936%
|
440
N/A
|
4 232
+862%
|
1 739
-59%
|
4 832
+178%
|
854
-82%
|
1 529
+79%
|
4 136
+170%
|
(7 742)
N/A
|
(4 224)
+45%
|
(5 435)
-29%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
903
N/A
|
1 150
+27%
|
(594)
N/A
|
(2 907)
-389%
|
1 390
N/A
|
579
-58%
|
(5 492)
N/A
|
3 063
N/A
|
5 537
+81%
|
(1 804)
N/A
|
8 270
N/A
|
2 459
-70%
|
(6 064)
N/A
|
2 347
N/A
|
(3 126)
N/A
|
(7 205)
-130%
|
(651)
+91%
|
(5 285)
-712%
|
(4 351)
+18%
|
(2 567)
+41%
|
(5 359)
-109%
|
(1 671)
+69%
|
971
N/A
|
377
-61%
|
873
+132%
|
240
-73%
|
(2 613)
N/A
|
1 272
N/A
|
2 706
+113%
|
6 721
+148%
|
8 373
+25%
|
11 363
+36%
|
8 201
-28%
|
2 975
-64%
|
4 424
+49%
|
5 927
+34%
|
5 391
-9%
|
5 577
+3%
|
4 601
-18%
|
1 702
-63%
|
6 232
+266%
|
10 787
+73%
|
9 537
-12%
|
18 857
+98%
|
13 961
-26%
|
22 756
+63%
|
25 246
+11%
|
22 498
-11%
|
26 162
+16%
|
17 214
-34%
|
14 095
-18%
|
7 276
-48%
|
2 268
-69%
|
1 687
-26%
|
(630)
N/A
|
11 568
N/A
|
9 352
-19%
|
11 171
+19%
|
5 321
-52%
|
(1 917)
N/A
|
(7 753)
-304%
|
(683)
+91%
|
(3 285)
-381%
|
(3 284)
+0%
|
4 867
N/A
|
3 897
-20%
|
6 028
+55%
|
6 569
+9%
|
2 511
-62%
|
5 129
+104%
|
508
-90%
|
4 893
+863%
|
4 447
-9%
|
2 922
-34%
|
4 599
+57%
|
11 785
+156%
|
|