Korea Economic Broadcasting Co Ltd
KOSDAQ:039340
Cash Flow Statement
Cash Flow Statement
Korea Economic Broadcasting Co Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | 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 |
5 641
|
6 188
|
6 343
|
6 223
|
4 659
|
4 692
|
8 264
|
8 497
|
8 180
|
7 217
|
3 658
|
2 534
|
1 849
|
2 522
|
4 568
|
7 580
|
11 331
|
12 053
|
12 309
|
11 236
|
11 032
|
11 507
|
10 906
|
9 239
|
6 012
|
3 927
|
3 534
|
0
|
4 405
|
5 971
|
5 782
|
5 284
|
791
|
2 967
|
794
|
1 080
|
2 309
|
3 131
|
0
|
0
|
0
|
3 926
|
0
|
0
|
0
|
3 205
|
6 090
|
7 357
|
12 246
|
11 459
|
13 893
|
16 615
|
14 412
|
15 806
|
15 710
|
14 825
|
15 015
|
13 786
|
14 144
|
17 178
|
19 030
|
24 075
|
26 563
|
27 627
|
25 365
|
21 010
|
18 833
|
14 705
|
13 808
|
11 996
|
11 250
|
11 884
|
10 713
|
11 170
|
10 141
|
8 224
|
8 451
|
6 290
|
5 430
|
3 901
|
|
| Depreciation & Amortization |
780
|
749
|
720
|
747
|
762
|
805
|
827
|
830
|
838
|
809
|
785
|
777
|
784
|
797
|
825
|
863
|
928
|
803
|
1 134
|
1 433
|
1 695
|
1 723
|
2 157
|
2 181
|
2 225
|
2 318
|
2 268
|
2 279
|
2 279
|
2 329
|
2 373
|
2 442
|
2 546
|
2 583
|
2 597
|
2 573
|
2 475
|
2 390
|
2 238
|
1 929
|
1 664
|
1 395
|
1 229
|
1 230
|
1 215
|
1 209
|
1 176
|
1 140
|
1 114
|
1 133
|
1 174
|
1 207
|
1 179
|
1 339
|
1 480
|
1 652
|
1 787
|
1 762
|
1 755
|
1 751
|
1 888
|
1 925
|
1 943
|
1 928
|
1 852
|
2 540
|
3 162
|
3 788
|
4 463
|
4 329
|
4 259
|
4 207
|
4 138
|
4 128
|
4 147
|
4 173
|
4 176
|
4 180
|
4 206
|
4 261
|
|
| Change in Deffered Taxes |
343
|
23
|
(60)
|
(397)
|
(302)
|
(56)
|
1 003
|
1 415
|
523
|
(113)
|
(1 154)
|
(2 268)
|
(1 142)
|
(557)
|
(325)
|
943
|
344
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(2 076)
|
(931)
|
(592)
|
(542)
|
1 955
|
1 264
|
(3 068)
|
(2 806)
|
(1 810)
|
154
|
5 524
|
9 102
|
10 709
|
8 727
|
7 158
|
4 017
|
517
|
889
|
671
|
1 458
|
1 676
|
1 941
|
3 335
|
2 581
|
5 925
|
5 619
|
6 029
|
0
|
3 436
|
5 044
|
4 768
|
4 484
|
2 389
|
3 119
|
3 213
|
4 469
|
3 783
|
4 073
|
0
|
0
|
0
|
822
|
0
|
0
|
0
|
86
|
973
|
1 742
|
(797)
|
6 290
|
(530)
|
198
|
2 379
|
(3 892)
|
1 270
|
72
|
175
|
(487)
|
126
|
672
|
276
|
1 528
|
1 722
|
1 649
|
2 311
|
1 303
|
(70)
|
(1 631)
|
(3 698)
|
(4 748)
|
(5 437)
|
(6 271)
|
(4 948)
|
(4 626)
|
(5 215)
|
(5 155)
|
(7 124)
|
(7 474)
|
(7 149)
|
(6 751)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
982
|
2 343
|
2 977
|
3 738
|
3 457
|
3 087
|
3 186
|
3 140
|
2 458
|
2 524
|
1 791
|
2 068
|
2 049
|
1 573
|
1 573
|
641
|
778
|
312
|
531
|
631
|
651
|
1 363
|
1 526
|
1 382
|
2 131
|
2 930
|
3 980
|
3 495
|
3 326
|
3 050
|
2 176
|
3 348
|
2 611
|
2 428
|
2 332
|
2 836
|
0
|
4 830
|
4 506
|
4 737
|
5 650
|
4 089
|
4 664
|
3 926
|
4 065
|
4 355
|
5 339
|
4 688
|
5 243
|
5 817
|
5 720
|
6 036
|
4 646
|
2 977
|
1 203
|
1 289
|
1 298
|
1 266
|
1 746
|
1 676
|
1 353
|
1 318
|
1 132
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
23
|
44
|
64
|
73
|
77
|
74
|
23
|
82
|
93
|
75
|
0
|
(48)
|
13
|
0
|
0
|
148
|
107
|
159
|
0
|
157
|
104
|
95
|
18
|
92
|
(39)
|
(57)
|
0
|
(124)
|
12
|
0
|
75
|
0
|
116
|
248
|
204
|
0
|
163
|
52
|
267
|
329
|
389
|
428
|
257
|
213
|
256
|
242
|
199
|
324
|
352
|
432
|
457
|
436
|
410
|
392
|
468
|
454
|
455
|
427
|
399
|
402
|
413
|
438
|
|
| Change in Working Capital |
(759)
|
154
|
526
|
896
|
(1 147)
|
(2 033)
|
(1 876)
|
(2 813)
|
(1 964)
|
(1 385)
|
(744)
|
(2 012)
|
(2 217)
|
(2 628)
|
1 051
|
2 660
|
5 391
|
1 280
|
1 117
|
(6 286)
|
(4 147)
|
(2 289)
|
(8 533)
|
70
|
(7 099)
|
(2 489)
|
(6 596)
|
(3 771)
|
(671)
|
(831)
|
3 356
|
1 043
|
5 381
|
6 146
|
9 004
|
6 301
|
2 008
|
722
|
10 221
|
15 827
|
21 292
|
18 048
|
16 926
|
9 326
|
3 860
|
4 556
|
(5 460)
|
(2 845)
|
(2 179)
|
(2 493)
|
5 223
|
(276)
|
(1 252)
|
(35)
|
(8 115)
|
(5 525)
|
(3 834)
|
(6 270)
|
3 014
|
5 260
|
7 529
|
11 730
|
1 286
|
(954)
|
(7 253)
|
(9 017)
|
(15 448)
|
(14 369)
|
(14 852)
|
(13 734)
|
(3 332)
|
(809)
|
1 207
|
1 611
|
1 106
|
(1 236)
|
1 176
|
806
|
456
|
2 362
|
|
| Cash from Operating Activities |
3 930
N/A
|
6 184
+57%
|
6 937
+12%
|
6 925
0%
|
5 928
-14%
|
4 674
-21%
|
5 153
+10%
|
5 125
-1%
|
5 766
+13%
|
6 680
+16%
|
8 067
+21%
|
8 132
+1%
|
9 983
+23%
|
8 860
-11%
|
13 276
+50%
|
16 064
+21%
|
18 512
+15%
|
15 452
-17%
|
15 423
0%
|
7 879
-49%
|
10 255
+30%
|
13 108
+28%
|
7 863
-40%
|
14 070
+79%
|
7 062
-50%
|
9 375
+33%
|
5 235
-44%
|
2 085
-60%
|
9 449
+353%
|
7 390
-22%
|
11 157
+51%
|
13 254
+19%
|
11 107
-16%
|
14 815
+33%
|
15 607
+5%
|
14 422
-8%
|
10 575
-27%
|
10 316
-2%
|
15 014
+46%
|
19 552
+30%
|
22 956
+17%
|
21 188
-8%
|
18 155
-14%
|
10 556
-42%
|
5 075
-52%
|
4 309
-15%
|
2 780
-35%
|
7 394
+166%
|
10 384
+40%
|
16 387
+58%
|
19 760
+21%
|
17 744
-10%
|
16 717
-6%
|
13 218
-21%
|
10 343
-22%
|
11 023
+7%
|
13 142
+19%
|
8 790
-33%
|
19 040
+117%
|
24 860
+31%
|
28 722
+16%
|
39 257
+37%
|
31 512
-20%
|
30 249
-4%
|
22 275
-26%
|
15 835
-29%
|
6 478
-59%
|
2 493
-62%
|
(279)
N/A
|
(2 157)
-672%
|
6 741
N/A
|
9 011
+34%
|
11 111
+23%
|
12 283
+11%
|
10 179
-17%
|
6 006
-41%
|
6 679
+11%
|
3 802
-43%
|
2 944
-23%
|
3 773
+28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(861)
|
(971)
|
(1 032)
|
(1 386)
|
(1 567)
|
(1 367)
|
(1 207)
|
(859)
|
(695)
|
(472)
|
(329)
|
(580)
|
(825)
|
(1 019)
|
(1 538)
|
(1 559)
|
(2 105)
|
(2 035)
|
(6 724)
|
(6 476)
|
(5 491)
|
(6 001)
|
(1 211)
|
(1 462)
|
(1 981)
|
(1 842)
|
(1 579)
|
(1 236)
|
(1 311)
|
(1 661)
|
(2 436)
|
(3 247)
|
(3 004)
|
(2 139)
|
(1 354)
|
(547)
|
(334)
|
(449)
|
(287)
|
(356)
|
(846)
|
(931)
|
(1 131)
|
(1 570)
|
(1 388)
|
(1 288)
|
(1 452)
|
(1 210)
|
(1 690)
|
(1 772)
|
(1 501)
|
(1 478)
|
(630)
|
(755)
|
(857)
|
(792)
|
(1 181)
|
(1 198)
|
(1 458)
|
(1 841)
|
(1 323)
|
(1 115)
|
(740)
|
(2 518)
|
(3 972)
|
(13 593)
|
(13 849)
|
(11 566)
|
(21 923)
|
(12 311)
|
(11 930)
|
(12 062)
|
(562)
|
(755)
|
(1 760)
|
(2 212)
|
(1 984)
|
(1 890)
|
(1 066)
|
(491)
|
|
| Other Items |
(3 370)
|
(4 715)
|
(3 672)
|
(4 708)
|
(1 555)
|
(1 193)
|
(1 299)
|
(390)
|
(1 103)
|
(813)
|
(4 236)
|
(3 966)
|
(3 117)
|
(5 148)
|
(6 618)
|
(11 437)
|
(10 913)
|
(12 808)
|
(9 118)
|
(2 132)
|
(3 360)
|
(2 801)
|
(3 073)
|
(4 964)
|
(7 450)
|
(7 220)
|
(3 811)
|
(3 284)
|
(7 092)
|
(3 843)
|
(7 964)
|
(8 126)
|
(8 361)
|
(12 377)
|
(15 011)
|
(16 968)
|
(10 461)
|
(9 769)
|
(4 283)
|
(11 904)
|
(15 206)
|
(13 254)
|
(21 797)
|
(9 575)
|
(3 257)
|
(4 943)
|
289
|
(13 555)
|
(14 509)
|
(21 577)
|
(24 900)
|
(10 896)
|
5 697
|
12 109
|
10 558
|
4 005
|
(16 809)
|
(13 246)
|
(4 971)
|
(5 725)
|
(19 596)
|
(17 754)
|
(22 777)
|
(25 986)
|
(5 288)
|
(7 415)
|
(4 403)
|
3 757
|
(608)
|
2 824
|
(207)
|
4 427
|
9 388
|
(1 748)
|
(2 014)
|
(3 730)
|
10 806
|
18 216
|
39 419
|
32 843
|
|
| Cash from Investing Activities |
(4 232)
N/A
|
(5 686)
-34%
|
(4 704)
+17%
|
(6 095)
-30%
|
(3 123)
+49%
|
(2 561)
+18%
|
(2 508)
+2%
|
(1 250)
+50%
|
(1 798)
-44%
|
(1 285)
+29%
|
(4 564)
-255%
|
(4 547)
+0%
|
(3 942)
+13%
|
(6 168)
-56%
|
(8 157)
-32%
|
(12 996)
-59%
|
(13 019)
0%
|
(14 843)
-14%
|
(15 843)
-7%
|
(8 608)
+46%
|
(8 850)
-3%
|
(8 801)
+1%
|
(4 283)
+51%
|
(6 425)
-50%
|
(9 431)
-47%
|
(9 062)
+4%
|
(5 390)
+41%
|
(4 520)
+16%
|
(8 403)
-86%
|
(5 503)
+35%
|
(10 400)
-89%
|
(11 373)
-9%
|
(11 365)
+0%
|
(14 517)
-28%
|
(16 365)
-13%
|
(17 516)
-7%
|
(10 795)
+38%
|
(10 218)
+5%
|
(4 570)
+55%
|
(12 259)
-168%
|
(16 052)
-31%
|
(14 184)
+12%
|
(22 928)
-62%
|
(11 145)
+51%
|
(4 645)
+58%
|
(6 233)
-34%
|
(1 162)
+81%
|
(14 765)
-1 171%
|
(16 199)
-10%
|
(23 348)
-44%
|
(26 402)
-13%
|
(12 374)
+53%
|
5 067
N/A
|
11 354
+124%
|
9 701
-15%
|
3 214
-67%
|
(17 990)
N/A
|
(14 444)
+20%
|
(6 428)
+55%
|
(7 566)
-18%
|
(20 919)
-176%
|
(18 868)
+10%
|
(23 519)
-25%
|
(28 505)
-21%
|
(9 260)
+68%
|
(21 009)
-127%
|
(18 252)
+13%
|
(7 809)
+57%
|
(22 531)
-189%
|
(9 488)
+58%
|
(12 136)
-28%
|
(7 635)
+37%
|
8 826
N/A
|
(2 502)
N/A
|
(3 774)
-51%
|
(5 942)
-57%
|
8 822
N/A
|
16 326
+85%
|
38 354
+135%
|
32 352
-16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(968)
|
(2 012)
|
(2 012)
|
(2 012)
|
(1 522)
|
(991)
|
(991)
|
(991)
|
(513)
|
254
|
254
|
254
|
254
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 327
|
0
|
0
|
0
|
0
|
(1 106)
|
(1 106)
|
(1 106)
|
(1 106)
|
0
|
0
|
(215)
|
(4 486)
|
(5 398)
|
(5 800)
|
(5 585)
|
(1 313)
|
(517)
|
(115)
|
(115)
|
(115)
|
0
|
(1 333)
|
(3 797)
|
(28 397)
|
(31 872)
|
(30 837)
|
(29 044)
|
|
| Net Issuance of Debt |
2 050
|
0
|
(200)
|
(200)
|
1 731
|
(500)
|
(2 050)
|
(2 050)
|
(1 906)
|
0
|
0
|
0
|
0
|
0
|
1 000
|
1 000
|
1 000
|
0
|
1 000
|
1 000
|
1 000
|
0
|
(83)
|
(167)
|
(250)
|
(333)
|
(417)
|
(333)
|
(583)
|
(667)
|
(666)
|
(833)
|
(667)
|
(667)
|
2 416
|
2 500
|
2 583
|
2 667
|
(3 250)
|
(3 167)
|
(3 083)
|
0
|
0
|
0
|
0
|
0
|
0
|
8 000
|
8 000
|
0
|
0
|
(4 000)
|
(8 000)
|
0
|
(8 503)
|
(4 000)
|
(682)
|
(872)
|
(552)
|
(986)
|
(640)
|
(696)
|
(643)
|
(865)
|
(697)
|
(867)
|
(737)
|
(871)
|
12 840
|
12 967
|
12 609
|
12 562
|
(1 318)
|
(1 369)
|
(1 348)
|
(1 325)
|
(54)
|
1 174
|
(1 262)
|
(1 393)
|
|
| Cash Paid for Dividends |
(920)
|
0
|
(1 150)
|
(1 150)
|
(1 150)
|
0
|
(1 150)
|
(1 150)
|
(1 150)
|
0
|
(1 249)
|
(1 249)
|
(1 249)
|
0
|
(1 098)
|
(1 098)
|
(1 098)
|
0
|
(1 298)
|
(1 298)
|
(1 298)
|
0
|
(1 302)
|
(1 302)
|
(1 302)
|
0
|
(1 085)
|
(1 085)
|
(1 085)
|
0
|
(1 085)
|
(1 085)
|
(1 085)
|
0
|
(868)
|
(868)
|
(868)
|
0
|
(1 085)
|
(1 085)
|
(1 085)
|
0
|
(1 302)
|
(1 302)
|
(1 302)
|
0
|
(1 736)
|
(1 736)
|
(1 736)
|
(3 255)
|
(1 519)
|
(1 519)
|
(1 519)
|
0
|
(2 236)
|
(2 236)
|
(2 236)
|
0
|
(2 012)
|
(2 012)
|
(2 012)
|
0
|
(2 868)
|
(2 868)
|
(2 868)
|
0
|
(4 291)
|
(4 291)
|
(4 291)
|
0
|
(3 402)
|
(3 402)
|
(3 402)
|
0
|
(3 399)
|
(3 399)
|
(3 399)
|
0
|
(2 604)
|
(2 604)
|
|
| Other |
(950)
|
0
|
0
|
0
|
(750)
|
0
|
0
|
0
|
(1 875)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
|
| Cash from Financing Activities |
180
N/A
|
0
N/A
|
(1 350)
N/A
|
(1 350)
N/A
|
(169)
+87%
|
(1 650)
-876%
|
(3 200)
-94%
|
(3 200)
N/A
|
(5 900)
-84%
|
(5 463)
+7%
|
(3 263)
+40%
|
(3 263)
N/A
|
(2 772)
+15%
|
(2 241)
+19%
|
(1 089)
+51%
|
(1 089)
N/A
|
(611)
+44%
|
156
N/A
|
(44)
N/A
|
(44)
N/A
|
(44)
N/A
|
0
N/A
|
(1 385)
N/A
|
(1 468)
-6%
|
(1 552)
-6%
|
(1 635)
-5%
|
(1 502)
+8%
|
(1 419)
+6%
|
(1 668)
-18%
|
(1 752)
-5%
|
(1 751)
+0%
|
(1 918)
-10%
|
(1 751)
+9%
|
(1 751)
N/A
|
1 549
N/A
|
1 633
+5%
|
1 716
+5%
|
1 800
+5%
|
(4 334)
N/A
|
(4 251)
+2%
|
(4 168)
+2%
|
0
N/A
|
(1 302)
N/A
|
(1 302)
N/A
|
(1 302)
N/A
|
0
N/A
|
(1 736)
N/A
|
6 264
N/A
|
6 264
N/A
|
4 745
-24%
|
6 481
+37%
|
(5 519)
N/A
|
(7 192)
-30%
|
(5 673)
+21%
|
(8 412)
-48%
|
(3 909)
+54%
|
(2 918)
+25%
|
(4 214)
-44%
|
(3 671)
+13%
|
(4 104)
-12%
|
(3 758)
+8%
|
(2 708)
+28%
|
(3 510)
-30%
|
(3 948)
-12%
|
(8 051)
-104%
|
(9 133)
-13%
|
(10 828)
-19%
|
(10 747)
+1%
|
7 236
N/A
|
8 158
+13%
|
9 091
+11%
|
9 045
-1%
|
(4 835)
N/A
|
(4 771)
+1%
|
(6 080)
-27%
|
(8 522)
-40%
|
(31 850)
-274%
|
(34 097)
-7%
|
(34 703)
-2%
|
(33 067)
+5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(122)
N/A
|
677
N/A
|
883
+30%
|
(520)
N/A
|
2 636
N/A
|
463
-82%
|
(555)
N/A
|
675
N/A
|
(1 932)
N/A
|
(68)
+96%
|
240
N/A
|
322
+34%
|
3 269
+915%
|
451
-86%
|
4 030
+794%
|
1 979
-51%
|
4 882
+147%
|
765
-84%
|
(464)
N/A
|
(773)
-67%
|
1 361
N/A
|
4 009
+195%
|
2 195
-45%
|
6 177
+181%
|
(3 921)
N/A
|
(1 322)
+66%
|
(1 657)
-25%
|
(3 854)
-133%
|
(622)
+84%
|
135
N/A
|
(994)
N/A
|
(37)
+96%
|
(2 009)
-5 330%
|
(1 453)
+28%
|
791
N/A
|
(1 461)
N/A
|
1 496
N/A
|
1 898
+27%
|
6 110
+222%
|
3 042
-50%
|
2 736
-10%
|
2 920
+7%
|
(6 075)
N/A
|
(1 891)
+69%
|
(872)
+54%
|
(3 225)
-270%
|
(118)
+96%
|
(1 107)
-838%
|
449
N/A
|
(2 216)
N/A
|
(161)
+93%
|
(149)
+7%
|
14 592
N/A
|
18 899
+30%
|
11 632
-38%
|
10 328
-11%
|
(7 766)
N/A
|
(9 868)
-27%
|
8 941
N/A
|
13 190
+48%
|
4 045
-69%
|
17 681
+337%
|
4 483
-75%
|
(2 204)
N/A
|
4 963
N/A
|
(14 306)
N/A
|
(22 601)
-58%
|
(16 063)
+29%
|
(15 575)
+3%
|
(3 487)
+78%
|
3 696
N/A
|
10 420
+182%
|
15 102
+45%
|
5 010
-67%
|
326
-93%
|
(8 457)
N/A
|
(16 349)
-93%
|
(13 969)
+15%
|
6 595
N/A
|
3 058
-54%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 069
N/A
|
5 213
+70%
|
5 905
+13%
|
5 539
-6%
|
4 361
-21%
|
3 307
-24%
|
3 946
+19%
|
4 266
+8%
|
5 071
+19%
|
6 208
+22%
|
7 738
+25%
|
7 552
-2%
|
9 158
+21%
|
7 841
-14%
|
11 738
+50%
|
14 505
+24%
|
16 407
+13%
|
13 417
-18%
|
8 699
-35%
|
1 403
-84%
|
4 764
+240%
|
7 107
+49%
|
6 652
-6%
|
12 608
+90%
|
5 081
-60%
|
7 533
+48%
|
3 656
-51%
|
849
-77%
|
8 138
+859%
|
5 729
-30%
|
8 721
+52%
|
10 007
+15%
|
8 103
-19%
|
12 676
+56%
|
14 253
+12%
|
13 875
-3%
|
10 241
-26%
|
9 867
-4%
|
14 727
+49%
|
19 196
+30%
|
22 110
+15%
|
20 257
-8%
|
17 024
-16%
|
8 986
-47%
|
3 687
-59%
|
3 021
-18%
|
1 328
-56%
|
6 184
+366%
|
8 694
+41%
|
14 615
+68%
|
18 259
+25%
|
16 266
-11%
|
16 087
-1%
|
12 463
-23%
|
9 486
-24%
|
10 231
+8%
|
11 961
+17%
|
7 592
-37%
|
17 582
+132%
|
23 019
+31%
|
27 399
+19%
|
38 142
+39%
|
30 772
-19%
|
27 731
-10%
|
18 302
-34%
|
2 242
-88%
|
(7 371)
N/A
|
(9 073)
-23%
|
(22 202)
-145%
|
(14 468)
+35%
|
(5 189)
+64%
|
(3 051)
+41%
|
10 549
N/A
|
11 529
+9%
|
8 419
-27%
|
3 795
-55%
|
4 695
+24%
|
1 911
-59%
|
1 878
-2%
|
3 282
+75%
|
|