Hyundai BioLand Co Ltd
KOSDAQ:052260
Cash Flow Statement
Cash Flow Statement
Hyundai BioLand 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 |
4 971
|
5 561
|
5 556
|
5 789
|
5 024
|
4 504
|
5 047
|
5 376
|
5 787
|
6 208
|
6 042
|
5 803
|
6 399
|
6 412
|
7 211
|
9 295
|
10 986
|
13 444
|
14 382
|
13 629
|
12 776
|
12 845
|
12 723
|
12 518
|
13 720
|
13 038
|
13 089
|
13 824
|
10 133
|
9 820
|
8 766
|
7 587
|
9 728
|
9 563
|
9 227
|
10 612
|
10 563
|
10 275
|
10 980
|
10 526
|
10 785
|
10 529
|
11 005
|
10 724
|
12 426
|
12 442
|
11 539
|
12 388
|
11 979
|
12 002
|
14 600
|
14 387
|
15 047
|
16 401
|
13 548
|
11 908
|
10 849
|
7 363
|
7 344
|
5 520
|
(13 545)
|
(11 259)
|
(9 980)
|
(6 650)
|
(11 686)
|
(11 676)
|
(10 304)
|
(9 309)
|
4 764
|
4 885
|
4 435
|
4 400
|
8 056
|
7 925
|
8 289
|
7 757
|
5 703
|
(4 512)
|
(4 027)
|
(3 139)
|
|
| Depreciation & Amortization |
2 359
|
2 496
|
2 663
|
2 800
|
3 000
|
2 921
|
2 805
|
2 644
|
2 565
|
2 515
|
2 439
|
2 413
|
2 498
|
2 522
|
2 595
|
2 592
|
2 467
|
2 489
|
2 485
|
2 569
|
2 709
|
2 780
|
2 874
|
3 055
|
3 353
|
4 134
|
5 270
|
6 223
|
7 047
|
7 140
|
6 859
|
6 634
|
6 471
|
6 314
|
6 077
|
5 835
|
5 552
|
5 168
|
4 822
|
4 529
|
3 845
|
3 903
|
3 839
|
3 909
|
4 296
|
4 576
|
5 115
|
5 455
|
5 765
|
5 968
|
6 025
|
6 086
|
6 184
|
6 323
|
6 460
|
6 624
|
6 705
|
6 624
|
6 481
|
6 434
|
6 583
|
7 009
|
7 554
|
7 929
|
8 586
|
8 145
|
7 644
|
7 229
|
6 352
|
6 307
|
6 263
|
6 225
|
6 301
|
6 293
|
6 506
|
6 556
|
6 518
|
6 313
|
5 770
|
5 340
|
|
| Change in Deffered Taxes |
(892)
|
0
|
(788)
|
(693)
|
(279)
|
0
|
(287)
|
0
|
(143)
|
62
|
(84)
|
0
|
(297)
|
0
|
(360)
|
(297)
|
256
|
0
|
392
|
352
|
23
|
0
|
(93)
|
(308)
|
45
|
36
|
122
|
255
|
(43)
|
(58)
|
(117)
|
(58)
|
(278)
|
(376)
|
(804)
|
(918)
|
(614)
|
(449)
|
600
|
624
|
(22)
|
(99)
|
(127)
|
(355)
|
218
|
261
|
(408)
|
61
|
(114)
|
(84)
|
51
|
(82)
|
131
|
635
|
(436)
|
(496)
|
204
|
149
|
967
|
1 158
|
0
|
92
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
491
|
448
|
1 100
|
969
|
360
|
559
|
340
|
(28)
|
954
|
1 583
|
1 458
|
2 341
|
1 358
|
1 687
|
1 050
|
(296)
|
(178)
|
(1 223)
|
(415)
|
629
|
3 464
|
4 428
|
4 014
|
3 171
|
1 958
|
1 887
|
1 605
|
3 748
|
5 992
|
5 464
|
6 096
|
6 514
|
3 101
|
3 980
|
6 802
|
3 782
|
4 013
|
3 879
|
447
|
1 621
|
1 769
|
861
|
1 710
|
1 981
|
488
|
902
|
(113)
|
1 618
|
777
|
283
|
1 836
|
316
|
1 630
|
1 612
|
1 504
|
1 376
|
1 397
|
1 645
|
1 070
|
885
|
9 517
|
9 387
|
9 014
|
11 663
|
27 031
|
26 628
|
27 179
|
25 128
|
5 886
|
6 560
|
5 757
|
3 664
|
146
|
759
|
3 027
|
5 250
|
9 109
|
19 894
|
17 710
|
18 156
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
208
|
0
|
714
|
957
|
1 709
|
0
|
2 902
|
2 751
|
2 975
|
2 302
|
1 900
|
2 188
|
3 379
|
4 611
|
4 444
|
3 320
|
2 293
|
2 139
|
1 366
|
1 507
|
2 209
|
3 216
|
3 784
|
3 439
|
4 136
|
3 736
|
4 085
|
4 201
|
3 343
|
3 652
|
2 280
|
2 441
|
2 895
|
1 118
|
4 281
|
2 478
|
1 292
|
3 253
|
809
|
2 147
|
2 277
|
1 030
|
1 504
|
1 686
|
0
|
513
|
(247)
|
(253)
|
(35)
|
669
|
618
|
802
|
2 201
|
2 117
|
2 696
|
2 839
|
1 246
|
2 815
|
3 026
|
2 647
|
4 329
|
4 023
|
3 420
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
564
|
214
|
280
|
264
|
1 415
|
152
|
132
|
289
|
(1 139)
|
724
|
962
|
1 096
|
1 243
|
1 264
|
1 252
|
1 156
|
1 016
|
940
|
836
|
726
|
616
|
532
|
459
|
0
|
397
|
0
|
357
|
548
|
581
|
703
|
472
|
561
|
472
|
497
|
829
|
978
|
1 172
|
1 411
|
797
|
902
|
989
|
976
|
1 515
|
1 530
|
1 466
|
1 333
|
1 355
|
1 321
|
1 267
|
1 338
|
1 278
|
1 313
|
1 373
|
1 668
|
1 516
|
1 855
|
1 460
|
1 182
|
1 439
|
1 195
|
1 344
|
1 116
|
|
| Change in Working Capital |
(1 161)
|
(2 006)
|
(2 359)
|
(3 333)
|
(1 630)
|
(1 295)
|
(2 943)
|
(1 656)
|
(2 899)
|
(4 426)
|
(3 615)
|
(4 840)
|
(3 631)
|
(4 734)
|
(4 810)
|
(4 734)
|
(7 145)
|
(3 834)
|
(4 436)
|
(3 566)
|
(930)
|
(4 668)
|
(3 866)
|
(4 072)
|
(3 710)
|
(6 463)
|
(8 082)
|
(8 104)
|
(11 233)
|
(6 162)
|
(6 349)
|
(4 035)
|
(1 835)
|
(2 974)
|
(1 451)
|
(3 408)
|
(7 099)
|
(4 692)
|
(10 043)
|
(10 635)
|
(4 994)
|
(6 271)
|
(1 068)
|
(221)
|
(4 591)
|
(9 139)
|
(7 433)
|
(13 583)
|
(4 395)
|
(3 626)
|
(2 806)
|
(103)
|
(7 127)
|
(5 600)
|
(10 129)
|
(5 172)
|
(7 801)
|
(2 313)
|
(5 044)
|
(5 034)
|
6 405
|
5 199
|
12 393
|
8 495
|
(2 454)
|
(3 076)
|
(8 103)
|
(10 747)
|
(5 690)
|
(7 736)
|
(6 788)
|
(6 860)
|
(8 915)
|
(12 656)
|
(16 987)
|
(17 715)
|
(16 729)
|
(17 300)
|
(12 474)
|
(226)
|
|
| Cash from Operating Activities |
5 768
N/A
|
5 608
-3%
|
6 172
+10%
|
5 534
-10%
|
6 475
+17%
|
6 409
-1%
|
4 963
-23%
|
6 087
+23%
|
6 265
+3%
|
6 045
-4%
|
6 343
+5%
|
5 575
-12%
|
6 326
+13%
|
5 282
-17%
|
5 625
+6%
|
6 557
+17%
|
6 386
-3%
|
11 132
+74%
|
12 410
+11%
|
13 615
+10%
|
18 041
+33%
|
15 406
-15%
|
15 650
+2%
|
14 363
-8%
|
15 366
+7%
|
12 633
-18%
|
12 004
-5%
|
15 945
+33%
|
11 895
-25%
|
16 202
+36%
|
15 254
-6%
|
16 643
+9%
|
17 188
+3%
|
16 509
-4%
|
19 851
+20%
|
15 902
-20%
|
12 416
-22%
|
14 183
+14%
|
6 809
-52%
|
6 666
-2%
|
11 383
+71%
|
8 922
-22%
|
15 358
+72%
|
16 039
+4%
|
12 836
-20%
|
9 042
-30%
|
8 699
-4%
|
5 938
-32%
|
14 013
+136%
|
14 543
+4%
|
19 707
+36%
|
20 605
+5%
|
15 866
-23%
|
19 372
+22%
|
10 949
-43%
|
14 241
+30%
|
11 353
-20%
|
13 466
+19%
|
10 817
-20%
|
8 963
-17%
|
8 959
0%
|
9 999
+12%
|
18 702
+87%
|
21 008
+12%
|
21 476
+2%
|
19 869
-7%
|
16 417
-17%
|
12 302
-25%
|
11 312
-8%
|
10 016
-11%
|
9 666
-4%
|
7 429
-23%
|
5 588
-25%
|
2 321
-58%
|
835
-64%
|
1 848
+121%
|
4 601
+149%
|
4 395
-4%
|
6 979
+59%
|
20 131
+188%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7 507)
|
(9 266)
|
(9 314)
|
(8 157)
|
(3 711)
|
(1 880)
|
(1 313)
|
(1 069)
|
(2 379)
|
(2 849)
|
(4 595)
|
(5 608)
|
(6 466)
|
(6 041)
|
(4 970)
|
(4 533)
|
(4 139)
|
(4 271)
|
(5 099)
|
(6 627)
|
(8 081)
|
(9 978)
|
(15 881)
|
(20 154)
|
(29 522)
|
(31 046)
|
(24 271)
|
(18 553)
|
(7 710)
|
(4 683)
|
(4 259)
|
(5 000)
|
(4 704)
|
(4 904)
|
(6 163)
|
(5 845)
|
(5 818)
|
(6 034)
|
(5 765)
|
(6 303)
|
(7 478)
|
(10 349)
|
(13 865)
|
(16 397)
|
(14 648)
|
(13 020)
|
(10 245)
|
(7 220)
|
(16 743)
|
(19 225)
|
(19 608)
|
(22 895)
|
(13 882)
|
(12 602)
|
(19 769)
|
(21 354)
|
(22 063)
|
(20 306)
|
(12 199)
|
(7 885)
|
(7 591)
|
(6 164)
|
(5 527)
|
(4 370)
|
(3 351)
|
(3 354)
|
(3 271)
|
(3 794)
|
(4 752)
|
(5 192)
|
(6 186)
|
(7 077)
|
(6 290)
|
(6 106)
|
(4 980)
|
(3 730)
|
(3 925)
|
(4 238)
|
(4 573)
|
(4 596)
|
|
| Other Items |
(1 064)
|
815
|
3 868
|
4 105
|
(538)
|
(3 187)
|
(1 428)
|
(17 088)
|
(8 775)
|
(8 630)
|
(9 865)
|
5 796
|
32
|
289
|
1 215
|
1 550
|
(679)
|
(696)
|
(872)
|
(1 740)
|
(3 418)
|
(2 730)
|
(814)
|
3 416
|
5 122
|
4 530
|
2 365
|
(2 205)
|
(10 513)
|
(8 785)
|
(6 016)
|
(7 205)
|
5 285
|
8 013
|
5 503
|
3 392
|
5 083
|
177
|
(48)
|
3 350
|
(9 384)
|
(11 838)
|
(11 041)
|
(6 647)
|
5 574
|
12 595
|
13 553
|
6 854
|
9 000
|
4 510
|
3 590
|
6 613
|
(2 572)
|
(1 850)
|
(1 720)
|
(1 623)
|
713
|
293
|
(131)
|
(145)
|
(405)
|
(573)
|
(3 588)
|
(3 304)
|
1 104
|
(1 706)
|
(3 625)
|
(3 680)
|
(13 734)
|
(4 483)
|
6 269
|
5 689
|
12 528
|
9 645
|
10 322
|
10 785
|
9 689
|
12 428
|
14 026
|
14 025
|
|
| Cash from Investing Activities |
(8 571)
N/A
|
(8 450)
+1%
|
(5 446)
+36%
|
(4 052)
+26%
|
(4 249)
-5%
|
(5 068)
-19%
|
(2 741)
+46%
|
(18 158)
-562%
|
(11 154)
+39%
|
(11 479)
-3%
|
(14 459)
-26%
|
189
N/A
|
(6 434)
N/A
|
(5 753)
+11%
|
(3 756)
+35%
|
(2 983)
+21%
|
(4 818)
-62%
|
(4 966)
-3%
|
(5 971)
-20%
|
(8 367)
-40%
|
(11 499)
-37%
|
(12 708)
-11%
|
(16 695)
-31%
|
(16 739)
0%
|
(24 400)
-46%
|
(26 515)
-9%
|
(21 906)
+17%
|
(20 757)
+5%
|
(18 223)
+12%
|
(13 469)
+26%
|
(10 275)
+24%
|
(12 205)
-19%
|
581
N/A
|
3 109
+435%
|
(660)
N/A
|
(2 453)
-272%
|
(735)
+70%
|
(5 856)
-697%
|
(5 813)
+1%
|
(2 953)
+49%
|
(16 862)
-471%
|
(22 188)
-32%
|
(24 906)
-12%
|
(23 043)
+7%
|
(9 074)
+61%
|
(425)
+95%
|
3 307
N/A
|
(366)
N/A
|
(7 743)
-2 016%
|
(14 715)
-90%
|
(16 017)
-9%
|
(16 283)
-2%
|
(16 454)
-1%
|
(14 452)
+12%
|
(21 488)
-49%
|
(22 978)
-7%
|
(21 350)
+7%
|
(20 013)
+6%
|
(12 331)
+38%
|
(8 029)
+35%
|
(7 995)
+0%
|
(6 736)
+16%
|
(9 114)
-35%
|
(7 673)
+16%
|
(2 247)
+71%
|
(5 060)
-125%
|
(6 896)
-36%
|
(7 474)
-8%
|
(18 487)
-147%
|
(9 675)
+48%
|
83
N/A
|
(1 388)
N/A
|
6 238
N/A
|
3 539
-43%
|
5 343
+51%
|
7 055
+32%
|
5 764
-18%
|
8 190
+42%
|
9 454
+15%
|
9 429
0%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4 051
|
0
|
0
|
0
|
0
|
0
|
0
|
13 029
|
13 029
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
(64)
|
(64)
|
0
|
(4)
|
0
|
|
| Net Issuance of Debt |
(28)
|
566
|
495
|
352
|
181
|
(608)
|
(698)
|
(745)
|
(1 063)
|
(1 064)
|
(1 366)
|
(1 367)
|
1 631
|
1 587
|
1 584
|
1 497
|
(1 589)
|
(1 631)
|
(1 715)
|
(1 714)
|
(1 710)
|
(1 898)
|
4 082
|
4 144
|
12 202
|
15 457
|
12 540
|
12 540
|
15 731
|
0
|
4 461
|
4 676
|
(8 850)
|
(8 850)
|
(6 000)
|
(6 000)
|
(8 150)
|
0
|
(5 000)
|
(7 000)
|
1 158
|
1 033
|
5 708
|
7 583
|
4 300
|
4 300
|
(500)
|
(500)
|
2 286
|
5 149
|
6 656
|
7 370
|
6 722
|
6 864
|
9 362
|
11 019
|
9 073
|
10 177
|
4 210
|
2 836
|
1 957
|
(2 480)
|
(6 828)
|
(9 743)
|
(12 037)
|
(13 581)
|
(6 979)
|
(3 990)
|
2 642
|
2 094
|
1 514
|
1 717
|
(3 131)
|
(687)
|
(375)
|
(1 627)
|
(408)
|
(21 195)
|
(25 224)
|
(25 243)
|
|
| Cash Paid for Dividends |
(879)
|
(1 280)
|
(1 280)
|
(1 280)
|
(1 280)
|
(1 280)
|
(1 280)
|
(1 280)
|
(1 280)
|
0
|
(1 500)
|
(1 500)
|
(1 500)
|
(2 998)
|
(1 500)
|
(1 500)
|
(1 500)
|
(2 252)
|
(2 250)
|
(2 250)
|
(2 250)
|
(3 000)
|
(3 000)
|
(3 000)
|
(3 000)
|
0
|
(3 000)
|
(3 000)
|
(3 000)
|
(6 000)
|
(3 000)
|
(3 000)
|
(3 000)
|
(3 000)
|
(3 000)
|
(3 000)
|
(3 000)
|
(3 750)
|
(3 750)
|
(3 750)
|
(3 750)
|
0
|
(3 750)
|
(3 750)
|
(3 750)
|
(3 750)
|
(3 750)
|
(3 750)
|
(3 750)
|
0
|
(3 750)
|
(3 750)
|
(3 750)
|
0
|
(4 500)
|
(4 500)
|
(4 500)
|
(9 750)
|
(5 250)
|
(5 250)
|
(5 250)
|
(1 500)
|
(1 500)
|
(1 500)
|
(1 500)
|
(1 050)
|
(1 050)
|
(1 050)
|
(1 050)
|
(1 050)
|
(1 050)
|
(1 050)
|
(1 050)
|
0
|
(1 050)
|
(1 050)
|
(1 050)
|
0
|
(2 100)
|
(2 100)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
(150)
|
(214)
|
(280)
|
(264)
|
(197)
|
(152)
|
(132)
|
(289)
|
(493)
|
(724)
|
(962)
|
(1 096)
|
(1 243)
|
(1 264)
|
(1 252)
|
(1 156)
|
(1 016)
|
(940)
|
(836)
|
(726)
|
(616)
|
(532)
|
(459)
|
(53)
|
(397)
|
0
|
(357)
|
(826)
|
(581)
|
(703)
|
(472)
|
(561)
|
(472)
|
(497)
|
(829)
|
(978)
|
(1 172)
|
(1 411)
|
(797)
|
(902)
|
(989)
|
(976)
|
(1 515)
|
(1 530)
|
(1 466)
|
(1 333)
|
(1 355)
|
(1 321)
|
(1 267)
|
(1 338)
|
(1 278)
|
(1 313)
|
(1 373)
|
(1 668)
|
(1 516)
|
(1 855)
|
(1 460)
|
(1 182)
|
(1 439)
|
(1 195)
|
(1 344)
|
(1 116)
|
|
| Cash from Financing Activities |
3 144
N/A
|
3 360
+7%
|
(785)
N/A
|
(928)
-18%
|
(1 099)
-18%
|
(1 888)
-72%
|
(1 978)
-5%
|
11 005
N/A
|
10 686
-3%
|
11 965
+12%
|
10 163
-15%
|
(2 868)
N/A
|
131
N/A
|
(1 411)
N/A
|
84
N/A
|
(3)
N/A
|
(3 089)
-102 867%
|
(3 942)
-28%
|
(4 115)
-4%
|
(4 178)
-2%
|
(4 240)
-1%
|
(5 162)
-22%
|
884
N/A
|
992
+12%
|
9 070
+814%
|
15 168
+67%
|
9 048
-40%
|
8 817
-3%
|
11 769
+33%
|
5 850
-50%
|
218
-96%
|
411
+89%
|
(13 102)
N/A
|
(13 006)
+1%
|
(10 016)
+23%
|
(9 940)
+1%
|
(11 986)
-21%
|
(12 626)
-5%
|
(9 366)
+26%
|
(11 282)
-20%
|
(3 051)
+73%
|
980
N/A
|
1 561
+59%
|
3 738
+139%
|
193
-95%
|
(85)
N/A
|
(4 640)
-5 359%
|
(4 953)
-7%
|
(1 936)
+61%
|
838
N/A
|
2 433
+190%
|
3 123
+28%
|
2 143
-31%
|
2 136
0%
|
3 691
+73%
|
5 108
+38%
|
3 776
-26%
|
(475)
N/A
|
(2 029)
-327%
|
(3 389)
-67%
|
(4 808)
-42%
|
(5 510)
-15%
|
(9 794)
-78%
|
(12 577)
-28%
|
(14 892)
-18%
|
(15 952)
-7%
|
(9 296)
+42%
|
(6 378)
+31%
|
314
N/A
|
(269)
N/A
|
(909)
-238%
|
(1 001)
-10%
|
(5 697)
-469%
|
(2 542)
+55%
|
(2 946)
-16%
|
(3 923)
-33%
|
(2 961)
+25%
|
(23 505)
-694%
|
(28 671)
-22%
|
(28 459)
+1%
|
|
| 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
|
(16)
|
55
|
0
|
23
|
38
|
(96)
|
175
|
91
|
85
|
207
|
(121)
|
(178)
|
(20)
|
127
|
(127)
|
(97)
|
(115)
|
(779)
|
(352)
|
50
|
11
|
510
|
514
|
188
|
181
|
119
|
(48)
|
93
|
(109)
|
(57)
|
(2)
|
(178)
|
(10)
|
(39)
|
(47)
|
1
|
3
|
(2)
|
(2)
|
(11)
|
(36)
|
(13)
|
(12)
|
(89)
|
(53)
|
(58)
|
(36)
|
25
|
16
|
10
|
2
|
(235)
|
(200)
|
(243)
|
(261)
|
(173)
|
(155)
|
(127)
|
(305)
|
0
|
(55)
|
(162)
|
103
|
|
| Net Change in Cash |
341
N/A
|
518
+52%
|
(59)
N/A
|
554
N/A
|
1 127
+103%
|
(547)
N/A
|
244
N/A
|
(1 066)
N/A
|
5 797
N/A
|
6 531
+13%
|
2 047
-69%
|
2 896
+41%
|
23
-99%
|
(1 882)
N/A
|
1 953
N/A
|
3 571
+83%
|
(1 521)
N/A
|
2 208
N/A
|
2 379
+8%
|
1 070
-55%
|
2 325
+117%
|
(2 426)
N/A
|
(257)
+89%
|
(1 209)
-370%
|
127
N/A
|
1 371
+980%
|
(647)
N/A
|
3 884
N/A
|
5 263
+36%
|
8 563
+63%
|
5 324
-38%
|
4 722
-11%
|
4 570
-3%
|
6 497
+42%
|
8 396
+29%
|
3 157
-62%
|
(255)
N/A
|
(4 288)
-1 582%
|
(7 860)
-83%
|
(7 055)
+10%
|
(8 342)
-18%
|
(12 105)
-45%
|
(7 868)
+35%
|
(3 314)
+58%
|
4 048
N/A
|
8 423
+108%
|
7 309
-13%
|
617
-92%
|
4 156
+574%
|
656
-84%
|
6 084
+827%
|
7 398
+22%
|
1 556
-79%
|
7 059
+354%
|
(6 850)
N/A
|
(3 631)
+47%
|
(6 232)
-72%
|
(7 058)
-13%
|
(3 556)
+50%
|
(2 467)
+31%
|
(3 933)
-59%
|
(2 299)
+42%
|
(265)
+88%
|
722
N/A
|
4 361
+504%
|
(1 128)
N/A
|
236
N/A
|
(1 548)
N/A
|
(7 095)
-358%
|
(128)
+98%
|
8 597
N/A
|
4 778
-44%
|
5 956
+25%
|
3 162
-47%
|
3 105
-2%
|
4 675
+51%
|
7 404
+58%
|
(10 974)
N/A
|
(12 401)
-13%
|
1 205
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 739)
N/A
|
(3 658)
-110%
|
(3 142)
+14%
|
(2 623)
+17%
|
2 764
N/A
|
4 529
+64%
|
3 650
-19%
|
5 018
+37%
|
3 886
-23%
|
3 196
-18%
|
1 748
-45%
|
(33)
N/A
|
(140)
-324%
|
(759)
-442%
|
655
N/A
|
2 024
+209%
|
2 247
+11%
|
6 861
+205%
|
7 311
+7%
|
6 988
-4%
|
9 960
+43%
|
5 428
-46%
|
(231)
N/A
|
(5 791)
-2 407%
|
(14 156)
-144%
|
(18 413)
-30%
|
(12 267)
+33%
|
(2 608)
+79%
|
4 185
N/A
|
11 519
+175%
|
10 995
-5%
|
11 643
+6%
|
12 484
+7%
|
11 605
-7%
|
13 688
+18%
|
10 057
-27%
|
6 598
-34%
|
8 149
+24%
|
1 044
-87%
|
363
-65%
|
3 905
+976%
|
(1 427)
N/A
|
1 493
N/A
|
(358)
N/A
|
(1 812)
-406%
|
(3 978)
-120%
|
(1 546)
+61%
|
(1 282)
+17%
|
(2 730)
-113%
|
(4 682)
-72%
|
99
N/A
|
(2 290)
N/A
|
1 984
N/A
|
6 770
+241%
|
(8 820)
N/A
|
(7 113)
+19%
|
(10 710)
-51%
|
(6 840)
+36%
|
(1 382)
+80%
|
1 078
N/A
|
1 368
+27%
|
3 835
+180%
|
13 175
+244%
|
16 638
+26%
|
18 125
+9%
|
16 514
-9%
|
13 147
-20%
|
8 508
-35%
|
6 560
-23%
|
4 825
-26%
|
3 479
-28%
|
351
-90%
|
(703)
N/A
|
(3 786)
-439%
|
(4 145)
-9%
|
(1 882)
+55%
|
676
N/A
|
157
-77%
|
2 406
+1 431%
|
15 535
+546%
|
|