Woori Technology Investment Co Ltd
KOSDAQ:041190
Cash Flow Statement
Cash Flow Statement
Woori Technology Investment 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 |
3 260
|
5 009
|
6 229
|
8 379
|
4 114
|
2 512
|
2 182
|
78
|
(9 900)
|
(11 489)
|
(8 865)
|
(9 121)
|
1 223
|
2 432
|
(934)
|
(481)
|
2 781
|
2 643
|
2 933
|
1 928
|
(3 499)
|
(4 154)
|
(1 461)
|
(1 679)
|
(1 949)
|
(3 700)
|
(6 698)
|
(5 941)
|
1 343
|
4 240
|
4 811
|
5 153
|
3 123
|
2 204
|
3 145
|
2 949
|
1 199
|
1 461
|
1 081
|
869
|
1 058
|
1 413
|
287
|
4 426
|
3 323
|
3 879
|
4 633
|
634
|
9 772
|
10 351
|
10 986
|
10 615
|
10 646
|
9 432
|
8 719
|
21 242
|
28 609
|
119 595
|
117 812
|
300 844
|
619 423
|
541 703
|
407 037
|
92 404
|
(327 825)
|
(337 372)
|
(166 575)
|
(46 669)
|
121 984
|
127 058
|
161 725
|
164 159
|
147 738
|
153 754
|
215 563
|
211 930
|
|
| Depreciation & Amortization |
75
|
89
|
148
|
262
|
412
|
581
|
686
|
708
|
716
|
702
|
653
|
589
|
521
|
462
|
418
|
372
|
1 401
|
1 353
|
1 320
|
1 302
|
1 348
|
1 635
|
1 887
|
2 156
|
1 286
|
1 198
|
1 157
|
1 135
|
64
|
(174)
|
(427)
|
(710)
|
47
|
41
|
35
|
29
|
38
|
36
|
30
|
23
|
17
|
13
|
16
|
20
|
23
|
18
|
18
|
18
|
18
|
69
|
121
|
172
|
207
|
203
|
202
|
202
|
218
|
228
|
253
|
273
|
294
|
304
|
295
|
290
|
285
|
285
|
310
|
337
|
372
|
406
|
411
|
413
|
411
|
413
|
425
|
439
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
102
|
0
|
164
|
164
|
62
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(10 421)
|
(3 092)
|
(112)
|
5 200
|
(3 296)
|
5 695
|
4 951
|
969
|
11 626
|
14 216
|
5 015
|
4 933
|
(273)
|
(11 141)
|
(4 310)
|
1 515
|
(1 091)
|
(987)
|
(1 233)
|
(1 571)
|
3 686
|
4 583
|
3 706
|
1 449
|
1 181
|
2 559
|
3 658
|
4 646
|
(3 242)
|
(6 109)
|
(6 986)
|
(7 291)
|
(5 373)
|
(4 398)
|
(5 301)
|
(5 088)
|
(3 150)
|
(3 560)
|
(3 301)
|
(3 112)
|
(3 403)
|
(3 851)
|
(2 780)
|
(7 009)
|
(6 416)
|
(9 246)
|
(10 851)
|
(4 235)
|
(13 162)
|
(11 471)
|
(13 149)
|
(15 513)
|
(15 794)
|
(14 568)
|
(12 209)
|
(24 961)
|
(32 353)
|
(100 732)
|
(85 318)
|
(267 445)
|
(590 285)
|
(536 039)
|
(418 123)
|
(103 469)
|
318 647
|
328 079
|
159 090
|
38 766
|
(127 833)
|
(130 804)
|
(164 109)
|
(168 059)
|
(152 173)
|
(161 327)
|
(224 220)
|
(220 720)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
51
|
68
|
96
|
98
|
(51)
|
(60)
|
(80)
|
(70)
|
36
|
11
|
7
|
(7)
|
(38)
|
(20)
|
(25)
|
(27)
|
(5)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
37
|
37
|
31
|
35
|
40
|
41
|
22
|
0
|
(15)
|
(16)
|
(17)
|
(1)
|
(2)
|
(2)
|
66
|
75
|
109
|
109
|
3 229
|
7 052
|
7 891
|
7 891
|
5 155
|
1 971
|
1 155
|
1 155
|
703
|
1
|
(56)
|
(56)
|
0
|
1
|
657
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
307
|
826
|
1 231
|
1 496
|
1 452
|
1 503
|
1 217
|
1 351
|
1 382
|
1 085
|
1 255
|
1 122
|
1 093
|
1 032
|
971
|
810
|
719
|
575
|
385
|
317
|
180
|
149
|
142
|
135
|
128
|
122
|
120
|
118
|
116
|
111
|
84
|
56
|
28
|
0
|
0
|
0
|
4
|
8
|
12
|
13
|
11
|
9
|
6
|
6
|
5
|
8
|
17
|
26
|
35
|
39
|
38
|
37
|
36
|
38
|
41
|
45
|
47
|
46
|
44
|
41
|
39
|
38
|
37
|
|
| Change in Working Capital |
23 547
|
10 878
|
(11 104)
|
(48 015)
|
(72 466)
|
(79 941)
|
(72 975)
|
(30 259)
|
873
|
12 824
|
47 381
|
41 631
|
30 340
|
27 231
|
10 996
|
6 426
|
11 058
|
10 120
|
10 045
|
6 926
|
(1 781)
|
(4 180)
|
(4 489)
|
4 310
|
4 343
|
8 327
|
6 011
|
(182)
|
2 555
|
5 925
|
7 107
|
8 589
|
6 315
|
2 987
|
6 885
|
7 695
|
10 102
|
6 081
|
(2 358)
|
(5 098)
|
(3 928)
|
(207)
|
5 692
|
21 739
|
18 948
|
15 613
|
16 065
|
1 607
|
(5 834)
|
(6 451)
|
(3 134)
|
(4 164)
|
4 072
|
9 978
|
5 878
|
6 333
|
1 815
|
22 101
|
15 724
|
(13 821)
|
(11 831)
|
(41 215)
|
(18 919)
|
28 782
|
28 734
|
31 599
|
19 336
|
(868)
|
(4 768)
|
165
|
319
|
(1 856)
|
6 887
|
2 819
|
20 301
|
10 603
|
|
| Cash from Operating Activities |
16 460
N/A
|
12 883
-22%
|
(4 839)
N/A
|
(34 072)
-604%
|
(71 236)
-109%
|
(71 115)
+0%
|
(65 120)
+8%
|
(28 543)
+56%
|
3 377
N/A
|
16 253
+381%
|
44 185
+172%
|
38 031
-14%
|
31 811
-16%
|
18 984
-40%
|
6 169
-68%
|
7 833
+27%
|
14 149
+81%
|
13 129
-7%
|
13 065
0%
|
8 585
-34%
|
(245)
N/A
|
(2 114)
-763%
|
(356)
+83%
|
6 236
N/A
|
4 861
-22%
|
8 384
+72%
|
4 127
-51%
|
(342)
N/A
|
720
N/A
|
3 881
+439%
|
4 507
+16%
|
5 741
+27%
|
4 111
-28%
|
832
-80%
|
4 762
+472%
|
5 584
+17%
|
8 189
+47%
|
4 019
-51%
|
(4 548)
N/A
|
(7 319)
-61%
|
(6 256)
+15%
|
(2 632)
+58%
|
3 215
N/A
|
19 177
+496%
|
15 878
-17%
|
10 270
-35%
|
9 869
-4%
|
(1 974)
N/A
|
(9 206)
-366%
|
(7 502)
+19%
|
(5 177)
+31%
|
(8 889)
-72%
|
(869)
+90%
|
5 046
N/A
|
2 590
-49%
|
2 814
+9%
|
(1 710)
N/A
|
41 193
N/A
|
48 472
+18%
|
19 853
-59%
|
17 600
-11%
|
(35 248)
N/A
|
(29 710)
+16%
|
18 008
N/A
|
19 841
+10%
|
22 590
+14%
|
12 161
-46%
|
(8 433)
N/A
|
(10 246)
-21%
|
(3 175)
+69%
|
(1 654)
+48%
|
(5 342)
-223%
|
2 862
N/A
|
(4 341)
N/A
|
12 069
N/A
|
2 251
-81%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(974)
|
(993)
|
(989)
|
(996)
|
(31)
|
(12)
|
(14)
|
(13)
|
0
|
(130)
|
(130)
|
(124)
|
0
|
0
|
(11)
|
(853)
|
(923)
|
(968)
|
(957)
|
(1 573)
|
(1 535)
|
(1 495)
|
(1 530)
|
(343)
|
(690)
|
(1 236)
|
(1 465)
|
(277)
|
102
|
653
|
915
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(84)
|
(83)
|
(84)
|
(88)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(79)
|
(79)
|
(79)
|
(71)
|
(265)
|
(265)
|
(265)
|
(267)
|
(7)
|
(8)
|
(8)
|
(5)
|
(7)
|
(6)
|
(33)
|
(33)
|
(35)
|
(35)
|
(8)
|
(14)
|
(9)
|
(10)
|
|
| Other Items |
2 612
|
744
|
(553)
|
(4 252)
|
6 759
|
7 277
|
8 543
|
4 130
|
3 155
|
2 483
|
(33)
|
(4 680)
|
(1 825)
|
(5 420)
|
(4 881)
|
4 142
|
(31)
|
1 799
|
2 007
|
(2 822)
|
(540)
|
1 210
|
1 377
|
1 151
|
705
|
(1 481)
|
1 301
|
755
|
1 687
|
6 896
|
3 330
|
4 068
|
1 932
|
(1 133)
|
(567)
|
(2 045)
|
(865)
|
(797)
|
(397)
|
1 110
|
527
|
525
|
(2 551)
|
(2 495)
|
(2 431)
|
(929)
|
(11 042)
|
(13 430)
|
(8 244)
|
(6 736)
|
13 601
|
15 937
|
(245)
|
(7 245)
|
(14 935)
|
(14 185)
|
(9 940)
|
2 030
|
(12 104)
|
(14 456)
|
8 664
|
8 589
|
9 727
|
(2 871)
|
(1 291)
|
(4 035)
|
8 950
|
25 372
|
6 160
|
(4 045)
|
(9 089)
|
(14 024)
|
(14 856)
|
(12 831)
|
(22 300)
|
(13 157)
|
|
| Cash from Investing Activities |
2 608
N/A
|
(230)
N/A
|
(1 546)
-572%
|
(5 241)
-239%
|
5 763
N/A
|
7 246
+26%
|
8 531
+18%
|
4 116
-52%
|
3 142
-24%
|
2 475
-21%
|
(163)
N/A
|
(4 811)
-2 852%
|
(1 949)
+59%
|
(5 544)
-184%
|
(4 883)
+12%
|
4 132
N/A
|
(884)
N/A
|
876
N/A
|
1 039
+19%
|
(3 779)
N/A
|
(2 113)
+44%
|
(325)
+85%
|
(117)
+64%
|
(379)
-224%
|
361
N/A
|
(2 171)
N/A
|
63
N/A
|
(712)
N/A
|
1 410
N/A
|
6 997
+396%
|
3 983
-43%
|
4 985
+25%
|
1 931
-61%
|
(1 134)
N/A
|
(568)
+50%
|
(2 045)
-260%
|
(865)
+58%
|
(797)
+8%
|
(398)
+50%
|
1 109
N/A
|
526
-53%
|
441
-16%
|
(2 635)
N/A
|
(2 579)
+2%
|
(2 518)
+2%
|
(933)
+63%
|
(11 045)
-1 084%
|
(13 433)
-22%
|
(8 244)
+39%
|
(6 736)
+18%
|
13 601
N/A
|
15 937
+17%
|
(245)
N/A
|
(7 258)
-2 862%
|
(15 014)
-107%
|
(14 264)
+5%
|
(10 019)
+30%
|
1 959
N/A
|
(12 369)
N/A
|
(14 721)
-19%
|
8 399
N/A
|
8 322
-1%
|
9 720
+17%
|
(2 879)
N/A
|
(1 299)
+55%
|
(4 040)
-211%
|
8 943
N/A
|
25 366
+184%
|
6 126
-76%
|
(4 077)
N/A
|
(9 124)
-124%
|
(14 060)
-54%
|
(14 863)
-6%
|
(12 845)
+14%
|
(22 309)
-74%
|
(13 167)
+41%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1 862)
|
7 833
|
10 640
|
10 640
|
10 640
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(846)
|
(1 003)
|
(1 003)
|
(1 760)
|
(1 163)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 854
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2 580)
|
0
|
12 550
|
27 000
|
46 000
|
53 660
|
48 140
|
33 620
|
5 500
|
(16 760)
|
(33 640)
|
(41 620)
|
(32 500)
|
0
|
0
|
(3 000)
|
(3 648)
|
0
|
(4 648)
|
(1 648)
|
(2 486)
|
(3 021)
|
(2 438)
|
(2 654)
|
(1 252)
|
0
|
(4 264)
|
(4 048)
|
(4 300)
|
0
|
(8 336)
|
(8 336)
|
(8 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 700)
|
(2 700)
|
(2 700)
|
(2 700)
|
0
|
0
|
0
|
(56)
|
(101)
|
(147)
|
(175)
|
(161)
|
(159)
|
(157)
|
(172)
|
(172)
|
(181)
|
(185)
|
(190)
|
(175)
|
(113)
|
(190)
|
(190)
|
(213)
|
(295)
|
(246)
|
(276)
|
(311)
|
(317)
|
(319)
|
(319)
|
(319)
|
(335)
|
(353)
|
|
| Cash Paid for Dividends |
(2 187)
|
0
|
(2 107)
|
(2 107)
|
(2 107)
|
0
|
(2 472)
|
(2 472)
|
(2 472)
|
0
|
0
|
0
|
0
|
0
|
(824)
|
(824)
|
(824)
|
0
|
(1 599)
|
(1 599)
|
(1 599)
|
0
|
(762)
|
(762)
|
(762)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 143)
|
(1 143)
|
(1 143)
|
0
|
0
|
0
|
0
|
0
|
(1 143)
|
(1 143)
|
(1 143)
|
0
|
(1 523)
|
(1 523)
|
(1 523)
|
0
|
(762)
|
(762)
|
(762)
|
0
|
0
|
0
|
0
|
0
|
(12 898)
|
(12 898)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
402
|
473
|
513
|
593
|
367
|
361
|
331
|
469
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 000
|
5 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12 898)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(6 628)
N/A
|
4 127
N/A
|
21 084
+411%
|
35 534
+69%
|
54 534
+53%
|
54 361
0%
|
45 668
-16%
|
31 148
-32%
|
3 028
-90%
|
(19 232)
N/A
|
(33 640)
-75%
|
(41 620)
-24%
|
(32 500)
+22%
|
0
N/A
|
(10 324)
N/A
|
(3 824)
+63%
|
(5 205)
-36%
|
(5 362)
-3%
|
(7 137)
-33%
|
(4 895)
+31%
|
(4 846)
+1%
|
(5 153)
-6%
|
(3 693)
+28%
|
(3 071)
+17%
|
(1 646)
+46%
|
(1 117)
+32%
|
(3 932)
-252%
|
(3 578)
+9%
|
(4 300)
-20%
|
0
N/A
|
(8 411)
N/A
|
(8 629)
-3%
|
(8 000)
+7%
|
0
N/A
|
(1 143)
N/A
|
(1 143)
N/A
|
(1 143)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3 843)
N/A
|
(3 843)
N/A
|
(3 843)
N/A
|
(3 843)
N/A
|
(1 523)
+60%
|
3 477
N/A
|
3 477
N/A
|
3 421
-2%
|
4 137
+21%
|
(908)
N/A
|
(937)
-3%
|
(923)
+1%
|
(159)
+83%
|
(158)
+1%
|
8 681
N/A
|
8 681
N/A
|
(4 225)
N/A
|
(4 229)
0%
|
(13 088)
-209%
|
(13 073)
+0%
|
(113)
+99%
|
(190)
-68%
|
(190)
+0%
|
(213)
-12%
|
(295)
-39%
|
(246)
+17%
|
(276)
-12%
|
(311)
-13%
|
(317)
-2%
|
(319)
-1%
|
(319)
0%
|
(319)
0%
|
(335)
-5%
|
(353)
-5%
|
|
| 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
|
3
|
13
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(2)
|
6
|
32
|
8
|
55
|
29
|
(19)
|
(49)
|
(2 256)
|
229
|
(52)
|
15
|
2 166
|
(312)
|
350
|
(80)
|
13
|
98
|
67
|
(74)
|
105
|
187
|
(391)
|
711
|
422
|
(99)
|
325
|
|
| Net Change in Cash |
12 440
N/A
|
16 780
+35%
|
14 699
-12%
|
(3 779)
N/A
|
(10 939)
-189%
|
(9 508)
+13%
|
(10 921)
-15%
|
6 721
N/A
|
9 547
+42%
|
(504)
N/A
|
10 382
N/A
|
(8 400)
N/A
|
(2 638)
+69%
|
(4 458)
-69%
|
(9 038)
-103%
|
8 141
N/A
|
8 060
-1%
|
8 643
+7%
|
6 967
-19%
|
(89)
N/A
|
(7 204)
-7 994%
|
(7 592)
-5%
|
(4 166)
+45%
|
2 786
N/A
|
3 576
+28%
|
5 099
+43%
|
271
-95%
|
(4 660)
N/A
|
(2 170)
+53%
|
6 510
N/A
|
79
-99%
|
2 097
+2 554%
|
(1 958)
N/A
|
(8 302)
-324%
|
3 051
N/A
|
2 396
-21%
|
6 181
+158%
|
2 078
-66%
|
(4 947)
N/A
|
(6 209)
-26%
|
(5 730)
+8%
|
(2 190)
+62%
|
(3 263)
-49%
|
12 755
N/A
|
9 517
-25%
|
5 494
-42%
|
(2 699)
N/A
|
(11 930)
-342%
|
(13 985)
-17%
|
(10 819)
+23%
|
12 567
N/A
|
6 172
-51%
|
(2 043)
N/A
|
(3 080)
-51%
|
(12 554)
-308%
|
(11 627)
+7%
|
(3 097)
+73%
|
49 577
N/A
|
32 107
-35%
|
851
-97%
|
12 926
+1 419%
|
(37 833)
N/A
|
(20 414)
+46%
|
15 289
N/A
|
18 272
+20%
|
18 350
+0%
|
20 907
+14%
|
16 754
-20%
|
(4 469)
N/A
|
(7 458)
-67%
|
(10 908)
-46%
|
(20 112)
-84%
|
(11 608)
+42%
|
(17 083)
-47%
|
(10 673)
+38%
|
(10 944)
-3%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
16 456
N/A
|
11 909
-28%
|
(5 832)
N/A
|
(35 061)
-501%
|
(72 232)
-106%
|
(71 146)
+2%
|
(65 132)
+8%
|
(28 557)
+56%
|
3 364
N/A
|
16 253
+383%
|
44 055
+171%
|
37 901
-14%
|
31 687
-16%
|
18 984
-40%
|
6 169
-68%
|
7 822
+27%
|
13 296
+70%
|
12 206
-8%
|
12 097
-1%
|
7 628
-37%
|
(1 818)
N/A
|
(3 649)
-101%
|
(1 851)
+49%
|
4 706
N/A
|
4 518
-4%
|
7 694
+70%
|
2 891
-62%
|
(1 807)
N/A
|
443
N/A
|
3 983
+799%
|
5 160
+30%
|
6 656
+29%
|
4 109
-38%
|
832
-80%
|
4 762
+472%
|
5 584
+17%
|
8 189
+47%
|
4 019
-51%
|
(4 549)
N/A
|
(7 320)
-61%
|
(6 257)
+15%
|
(2 716)
+57%
|
3 132
N/A
|
19 093
+510%
|
15 790
-17%
|
10 270
-35%
|
9 869
-4%
|
(1 974)
N/A
|
(9 206)
-366%
|
(7 502)
+19%
|
(5 177)
+31%
|
(8 889)
-72%
|
(869)
+90%
|
5 033
N/A
|
2 511
-50%
|
2 735
+9%
|
(1 789)
N/A
|
41 122
N/A
|
48 207
+17%
|
19 588
-59%
|
17 335
-12%
|
(35 515)
N/A
|
(29 717)
+16%
|
18 000
N/A
|
19 833
+10%
|
22 585
+14%
|
12 154
-46%
|
(8 439)
N/A
|
(10 279)
-22%
|
(3 208)
+69%
|
(1 689)
+47%
|
(5 377)
-218%
|
2 854
N/A
|
(4 355)
N/A
|
12 060
N/A
|
2 241
-81%
|
|