YBM Net Inc
KOSDAQ:057030
Cash Flow Statement
Cash Flow Statement
YBM Net Inc
| 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 |
10 325
|
9 851
|
10 659
|
10 962
|
9 778
|
11 042
|
8 241
|
8 064
|
8 422
|
8 221
|
9 972
|
9 996
|
10 598
|
9 827
|
10 209
|
9 615
|
9 071
|
8 849
|
7 250
|
7 780
|
6 157
|
7 918
|
6 810
|
5 150
|
3 458
|
2 542
|
1 369
|
1 444
|
3 553
|
1 040
|
2 706
|
2 278
|
1 000
|
886
|
464
|
511
|
150
|
(4 035)
|
(4 150)
|
(5 853)
|
(8 161)
|
(5 666)
|
(5 970)
|
(5 521)
|
(2 703)
|
(1 765)
|
(1 341)
|
(485)
|
370
|
366
|
901
|
1 870
|
1 784
|
540
|
203
|
(1 180)
|
(1 615)
|
613
|
823
|
2 503
|
2 549
|
2 323
|
3 011
|
3 431
|
7 633
|
7 853
|
8 045
|
7 706
|
5 067
|
4 807
|
3 925
|
3 555
|
3 174
|
2 993
|
2 948
|
2 259
|
|
| Depreciation & Amortization |
1 764
|
1 878
|
1 990
|
2 061
|
2 127
|
2 193
|
2 283
|
2 359
|
2 418
|
2 425
|
2 433
|
2 466
|
2 454
|
2 639
|
2 734
|
2 865
|
3 073
|
3 227
|
3 324
|
3 403
|
3 452
|
3 384
|
3 523
|
3 582
|
3 694
|
3 769
|
3 729
|
3 699
|
3 625
|
3 599
|
3 511
|
3 423
|
3 257
|
2 996
|
2 813
|
2 653
|
2 731
|
2 969
|
3 231
|
3 503
|
3 588
|
3 568
|
3 580
|
3 476
|
3 042
|
2 724
|
2 353
|
2 106
|
2 198
|
2 634
|
3 065
|
3 478
|
3 915
|
3 920
|
3 944
|
4 016
|
4 230
|
4 192
|
4 147
|
4 076
|
4 020
|
4 204
|
4 487
|
4 617
|
4 452
|
4 345
|
4 097
|
3 926
|
3 911
|
3 794
|
3 760
|
3 744
|
3 659
|
3 604
|
3 452
|
3 368
|
|
| Change in Deffered Taxes |
72
|
37
|
(13)
|
0
|
(545)
|
0
|
(1 637)
|
(1 788)
|
(760)
|
0
|
262
|
268
|
248
|
0
|
389
|
508
|
0
|
0
|
74
|
190
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
613
|
508
|
553
|
731
|
2 490
|
2 940
|
6 872
|
6 774
|
5 644
|
5 411
|
1 945
|
2 223
|
1 758
|
1 777
|
1 148
|
1 312
|
4 247
|
4 465
|
5 284
|
5 261
|
4 930
|
3 067
|
3 539
|
3 452
|
(448)
|
(897)
|
(943)
|
(911)
|
555
|
3 220
|
1 901
|
1 837
|
2 894
|
2 465
|
2 506
|
1 674
|
1 825
|
4 457
|
4 307
|
5 195
|
5 332
|
3 072
|
3 551
|
3 371
|
623
|
50
|
(191)
|
1
|
1 404
|
1 305
|
1 459
|
1 406
|
1 280
|
1 046
|
781
|
985
|
1 544
|
2 097
|
2 080
|
1 712
|
1 269
|
1 108
|
1 457
|
1 461
|
(1 061)
|
(1 596)
|
(1 368)
|
(1 254)
|
566
|
835
|
459
|
290
|
740
|
528
|
352
|
231
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(201)
|
(181)
|
(170)
|
2 712
|
2 768
|
3 147
|
3 536
|
2 557
|
3 012
|
3 097
|
3 520
|
1 344
|
1 057
|
589
|
(234)
|
1 414
|
1 391
|
2 750
|
2 750
|
0
|
0
|
(1 375)
|
(1 625)
|
(402)
|
(402)
|
277
|
6 081
|
6 239
|
6 254
|
5 383
|
(166)
|
(166)
|
(273)
|
(96)
|
(98)
|
(93)
|
9
|
9
|
13
|
15
|
19
|
27
|
26
|
19
|
10
|
(18)
|
(20)
|
(19)
|
(22)
|
7
|
7
|
(5 812)
|
(5 877)
|
(5 850)
|
(5 827)
|
13
|
225
|
421
|
551
|
553
|
597
|
618
|
714
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
122
|
227
|
325
|
408
|
389
|
387
|
393
|
415
|
422
|
491
|
947
|
568
|
579
|
525
|
77
|
462
|
448
|
439
|
433
|
431
|
422
|
413
|
421
|
437
|
466
|
498
|
511
|
508
|
506
|
554
|
601
|
595
|
614
|
586
|
569
|
605
|
606
|
595
|
611
|
544
|
507
|
471
|
389
|
393
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
123
|
240
|
346
|
452
|
430
|
408
|
392
|
|
| Change in Working Capital |
772
|
777
|
(546)
|
502
|
(449)
|
619
|
671
|
(101)
|
(1 029)
|
(3 485)
|
(2 846)
|
(1 204)
|
402
|
1 470
|
(1 738)
|
(4 339)
|
(6 222)
|
(7 413)
|
(6 525)
|
(7 546)
|
(6 940)
|
(26)
|
(5 555)
|
(9 290)
|
(1 916)
|
(11 853)
|
(4 391)
|
2 102
|
(2 428)
|
2 030
|
2 268
|
(1 078)
|
(1 651)
|
(3 067)
|
(5 928)
|
(8 195)
|
(550)
|
4 553
|
5 936
|
4 048
|
(4 756)
|
(7 701)
|
(5 584)
|
(1 503)
|
2 918
|
4 638
|
1 648
|
5 756
|
853
|
653
|
1 542
|
1 931
|
890
|
5 117
|
3 919
|
2 282
|
3 359
|
(3 648)
|
(1 934)
|
(1 451)
|
1 006
|
2 058
|
2 016
|
3 832
|
4 632
|
7 860
|
7 295
|
4 684
|
297
|
(2 051)
|
(1 189)
|
454
|
(1 594)
|
890
|
(114)
|
(957)
|
|
| Cash from Operating Activities |
13 546
N/A
|
13 052
-4%
|
12 646
-3%
|
14 389
+14%
|
13 401
-7%
|
16 302
+22%
|
16 383
+0%
|
15 308
-7%
|
14 695
-4%
|
11 812
-20%
|
11 768
0%
|
13 751
+17%
|
15 460
+12%
|
15 960
+3%
|
12 741
-20%
|
9 960
-22%
|
10 169
+2%
|
9 128
-10%
|
9 362
+3%
|
9 043
-3%
|
7 598
-16%
|
14 342
+89%
|
8 215
-43%
|
2 703
-67%
|
4 788
+77%
|
(6 438)
N/A
|
(235)
+96%
|
6 334
N/A
|
5 306
-16%
|
9 890
+86%
|
10 386
+5%
|
6 460
-38%
|
5 499
-15%
|
3 280
-40%
|
(145)
N/A
|
(3 357)
-2 215%
|
4 156
N/A
|
7 943
+91%
|
9 323
+17%
|
6 894
-26%
|
(3 997)
N/A
|
(6 726)
-68%
|
(4 422)
+34%
|
(177)
+96%
|
3 880
N/A
|
5 646
+46%
|
2 470
-56%
|
7 378
+199%
|
4 824
-35%
|
4 956
+3%
|
6 966
+41%
|
8 684
+25%
|
7 868
-9%
|
10 623
+35%
|
8 845
-17%
|
6 101
-31%
|
7 517
+23%
|
3 252
-57%
|
5 115
+57%
|
6 839
+34%
|
8 843
+29%
|
9 694
+10%
|
10 972
+13%
|
13 342
+22%
|
15 656
+17%
|
18 462
+18%
|
18 069
-2%
|
15 062
-17%
|
9 841
-35%
|
7 385
-25%
|
6 955
-6%
|
8 042
+16%
|
5 978
-26%
|
8 016
+34%
|
6 638
-17%
|
4 900
-26%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 622)
|
(2 501)
|
(2 142)
|
(2 003)
|
(2 070)
|
(2 366)
|
(2 680)
|
(2 369)
|
(2 033)
|
(1 794)
|
(2 112)
|
(2 740)
|
(4 314)
|
(4 548)
|
(4 328)
|
(4 253)
|
(3 894)
|
(5 326)
|
(5 180)
|
(5 108)
|
(4 448)
|
(24 972)
|
(24 886)
|
(25 305)
|
(26 116)
|
(4 105)
|
(4 043)
|
(3 175)
|
(1 758)
|
(1 891)
|
(1 866)
|
(1 877)
|
(2 043)
|
(1 637)
|
(1 624)
|
(1 661)
|
(11 919)
|
(15 008)
|
(15 601)
|
(15 324)
|
(4 851)
|
(2 355)
|
(1 585)
|
(1 550)
|
(1 764)
|
(1 347)
|
(1 552)
|
(1 806)
|
(1 670)
|
(1 508)
|
(1 488)
|
(2 219)
|
(2 172)
|
(1 949)
|
(1 771)
|
(820)
|
(697)
|
(2 512)
|
(834)
|
(2 904)
|
(1 509)
|
257
|
(1 303)
|
511
|
(823)
|
(880)
|
(1 094)
|
(941)
|
(1 256)
|
(1 082)
|
(1 387)
|
(1 342)
|
(1 267)
|
(1 426)
|
(1 328)
|
(1 294)
|
|
| Other Items |
(2 703)
|
477
|
(1 945)
|
(1 501)
|
(7 987)
|
(8 805)
|
(7 222)
|
(7 777)
|
(4 739)
|
(2 395)
|
(2 892)
|
(1 738)
|
5 718
|
6 966
|
11 513
|
12 813
|
6 588
|
11 204
|
5 233
|
7 142
|
7 524
|
3 196
|
3 080
|
2 025
|
2 120
|
3 218
|
5 833
|
6 811
|
6 785
|
1 859
|
703
|
(2 800)
|
1 542
|
2 735
|
7 847
|
10 557
|
4 807
|
4 059
|
1 748
|
3 069
|
4 516
|
4 607
|
1 293
|
(3 968)
|
(7 108)
|
(7 901)
|
(7 481)
|
(6 631)
|
(3 644)
|
(2 977)
|
(3 028)
|
(17)
|
(14)
|
81
|
462
|
(161)
|
(153)
|
(165)
|
(708)
|
71
|
(5 323)
|
(4 653)
|
(4 549)
|
(4 034)
|
(1 777)
|
(1 981)
|
(1 961)
|
(2 626)
|
(2 667)
|
(2 912)
|
(3 018)
|
(4 044)
|
(831)
|
(617)
|
(668)
|
3 380
|
|
| Cash from Investing Activities |
(5 325)
N/A
|
(2 024)
+62%
|
(4 087)
-102%
|
(3 504)
+14%
|
(10 057)
-187%
|
(11 171)
-11%
|
(9 902)
+11%
|
(10 146)
-2%
|
(6 772)
+33%
|
(4 189)
+38%
|
(5 003)
-19%
|
(4 478)
+10%
|
1 404
N/A
|
2 418
+72%
|
7 184
+197%
|
8 560
+19%
|
2 695
-69%
|
5 879
+118%
|
54
-99%
|
2 035
+3 669%
|
3 076
+51%
|
(21 776)
N/A
|
(21 806)
0%
|
(23 280)
-7%
|
(23 996)
-3%
|
(887)
+96%
|
1 790
N/A
|
3 636
+103%
|
5 027
+38%
|
(32)
N/A
|
(1 163)
-3 534%
|
(4 677)
-302%
|
(501)
+89%
|
1 097
N/A
|
6 224
+467%
|
8 896
+43%
|
(7 112)
N/A
|
(10 949)
-54%
|
(13 854)
-27%
|
(12 255)
+12%
|
(335)
+97%
|
2 253
N/A
|
(291)
N/A
|
(5 518)
-1 796%
|
(8 872)
-61%
|
(9 248)
-4%
|
(9 034)
+2%
|
(8 436)
+7%
|
(5 314)
+37%
|
(4 485)
+16%
|
(4 516)
-1%
|
(2 237)
+50%
|
(2 186)
+2%
|
(1 868)
+15%
|
(1 308)
+30%
|
(980)
+25%
|
(850)
+13%
|
(2 677)
-215%
|
(1 543)
+42%
|
(2 835)
-84%
|
(6 832)
-141%
|
(4 396)
+36%
|
(5 852)
-33%
|
(3 523)
+40%
|
(2 599)
+26%
|
(2 861)
-10%
|
(3 055)
-7%
|
(3 566)
-17%
|
(3 923)
-10%
|
(3 994)
-2%
|
(4 404)
-10%
|
(5 386)
-22%
|
(2 098)
+61%
|
(2 043)
+3%
|
(1 997)
+2%
|
2 086
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
(1 914)
|
(2 477)
|
(3 009)
|
(3 009)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17 114)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 325
|
9 325
|
11 762
|
0
|
0
|
0
|
0
|
0
|
0
|
167
|
167
|
0
|
0
|
0
|
224
|
0
|
0
|
0
|
0
|
0
|
0
|
1 052
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
201
|
0
|
0
|
0
|
50
|
51
|
0
|
6 500
|
(50)
|
(51)
|
0
|
(6 500)
|
0
|
0
|
0
|
0
|
4 000
|
9 091
|
4 479
|
2 500
|
(1 500)
|
(6 591)
|
(1 979)
|
0
|
0
|
0
|
568
|
0
|
0
|
5 045
|
9 837
|
11 697
|
12 337
|
7 292
|
4 576
|
3 261
|
7 597
|
10 368
|
7 343
|
7 199
|
1 973
|
(1 048)
|
(1 045)
|
(1 128)
|
(2 424)
|
(2 879)
|
(4 067)
|
(4 739)
|
(3 626)
|
(3 368)
|
(2 228)
|
(1 739)
|
(1 760)
|
(1 741)
|
(2 067)
|
(2 247)
|
(2 509)
|
(2 754)
|
(2 619)
|
(2 503)
|
(9 368)
|
(11 261)
|
(11 145)
|
(10 824)
|
(3 691)
|
(1 540)
|
(1 452)
|
(1 652)
|
(1 594)
|
(1 520)
|
(1 467)
|
|
| Cash Paid for Dividends |
(2 550)
|
0
|
(3 366)
|
(3 366)
|
(3 366)
|
0
|
(6 631)
|
(6 631)
|
(6 631)
|
0
|
(6 631)
|
(6 631)
|
(6 631)
|
0
|
(5 468)
|
(5 468)
|
(5 468)
|
0
|
(7 103)
|
(7 103)
|
(7 103)
|
0
|
(5 683)
|
(5 683)
|
(5 683)
|
0
|
(4 036)
|
(4 036)
|
(4 036)
|
0
|
(3 390)
|
(3 390)
|
(3 390)
|
(3 390)
|
(3 399)
|
(3 399)
|
(3 399)
|
(3 399)
|
(3 399)
|
(3 399)
|
(3 399)
|
0
|
(1 026)
|
(1 026)
|
(1 026)
|
0
|
(684)
|
(684)
|
(684)
|
0
|
(1 618)
|
(1 618)
|
(1 618)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 618)
|
(1 618)
|
(1 618)
|
0
|
(2 428)
|
(2 428)
|
(2 428)
|
0
|
(2 428)
|
(2 428)
|
(2 428)
|
0
|
(1 618)
|
(1 618)
|
|
| Other |
(3)
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 982
|
4 344
|
7 290
|
3 870
|
0
|
1 216
|
(329)
|
433
|
3 228
|
(1 325)
|
2 780
|
(17)
|
381
|
1 894
|
(1 693)
|
1 514
|
2 594
|
(2 246)
|
(1 478)
|
(2 035)
|
(2 145)
|
(1 087)
|
(1 195)
|
80
|
462
|
78
|
532
|
(466)
|
(2 908)
|
539
|
649
|
24
|
(2 103)
|
(34)
|
(3 177)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
205
|
205
|
0
|
0
|
0
|
50
|
0
|
0
|
84
|
|
| Cash from Financing Activities |
(2 551)
N/A
|
(4 464)
-75%
|
(5 843)
-31%
|
(6 372)
-9%
|
(6 375)
0%
|
(4 260)
+33%
|
(7 163)
-68%
|
(6 634)
+7%
|
(6 631)
+0%
|
(6 782)
-2%
|
(6 580)
+3%
|
(6 631)
-1%
|
(17 245)
-160%
|
(21 813)
-26%
|
(18 289)
+16%
|
(15 292)
+16%
|
(8 098)
+47%
|
(3 580)
+56%
|
(5 887)
-64%
|
(7 432)
-26%
|
(6 670)
+10%
|
125
N/A
|
11 409
+9 027%
|
10 902
-4%
|
8 562
-21%
|
4 960
-42%
|
(6 297)
N/A
|
(5 272)
+16%
|
(2 522)
+52%
|
(1 442)
+43%
|
(5 637)
-291%
|
(4 133)
+27%
|
(5 258)
-27%
|
(5 368)
-2%
|
727
N/A
|
5 242
+621%
|
8 603
+64%
|
9 625
+12%
|
4 196
-56%
|
1 936
-54%
|
(604)
N/A
|
1 290
N/A
|
9 882
+666%
|
8 017
-19%
|
6 197
-23%
|
(1 156)
N/A
|
(1 767)
-53%
|
(5 958)
-237%
|
(1 836)
+69%
|
(3 108)
-69%
|
(4 497)
-45%
|
(5 685)
-26%
|
(6 358)
-12%
|
(5 245)
+18%
|
(3 369)
+36%
|
(2 234)
+34%
|
(1 742)
+22%
|
(1 763)
-1%
|
(1 744)
+1%
|
(2 065)
-18%
|
(2 249)
-9%
|
(2 511)
-12%
|
(4 375)
-74%
|
(4 239)
+3%
|
(4 122)
+3%
|
(10 987)
-167%
|
(13 689)
-25%
|
(13 368)
+2%
|
(13 048)
+2%
|
(5 914)
+55%
|
(3 763)
+36%
|
(3 880)
-3%
|
(4 030)
-4%
|
(3 971)
+1%
|
(3 088)
+22%
|
(3 002)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
11
|
4
|
9
|
(1)
|
(66)
|
(89)
|
(94)
|
(132)
|
(148)
|
(119)
|
(130)
|
(24)
|
17
|
24
|
123
|
161
|
57
|
50
|
84
|
(12)
|
62
|
(69)
|
(80)
|
(61)
|
(87)
|
144
|
78
|
(88)
|
13
|
(71)
|
(126)
|
23
|
(22)
|
(29)
|
(45)
|
(61)
|
(130)
|
(152)
|
(134)
|
(41)
|
55
|
48
|
60
|
(26)
|
(106)
|
(84)
|
(103)
|
(95)
|
(7)
|
(25)
|
(47)
|
(59)
|
(31)
|
(14)
|
(18)
|
10
|
|
| Net Change in Cash |
5 670
N/A
|
6 564
+16%
|
2 716
-59%
|
4 513
+66%
|
(3 031)
N/A
|
871
N/A
|
(682)
N/A
|
(1 472)
-116%
|
1 292
N/A
|
841
-35%
|
185
-78%
|
2 642
+1 328%
|
(381)
N/A
|
(3 435)
-802%
|
1 636
N/A
|
3 228
+97%
|
4 847
+50%
|
11 427
+136%
|
3 529
-69%
|
3 646
+3%
|
4 015
+10%
|
(7 305)
N/A
|
(2 173)
+70%
|
(9 676)
-345%
|
(10 712)
-11%
|
(2 454)
+77%
|
(4 836)
-97%
|
4 566
N/A
|
7 663
+68%
|
8 297
+8%
|
3 456
-58%
|
(2 374)
N/A
|
(243)
+90%
|
(967)
-298%
|
6 929
N/A
|
10 942
+58%
|
5 704
-48%
|
6 669
+17%
|
(251)
N/A
|
(3 437)
-1 269%
|
(4 874)
-42%
|
(3 252)
+33%
|
5 089
N/A
|
2 261
-56%
|
1 118
-51%
|
(4 614)
N/A
|
(8 253)
-79%
|
(7 104)
+14%
|
(2 313)
+67%
|
(2 708)
-17%
|
(2 173)
+20%
|
785
N/A
|
(698)
N/A
|
3 481
N/A
|
4 123
+18%
|
2 826
-31%
|
4 795
+70%
|
(1 339)
N/A
|
1 694
N/A
|
1 898
+12%
|
(184)
N/A
|
2 835
N/A
|
804
-72%
|
5 554
+591%
|
8 829
+59%
|
4 530
-49%
|
1 223
-73%
|
(1 968)
N/A
|
(7 137)
-263%
|
(2 548)
+64%
|
(1 259)
+51%
|
(1 283)
-2%
|
(181)
+86%
|
1 987
N/A
|
1 535
-23%
|
3 995
+160%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10 924
N/A
|
10 551
-3%
|
10 504
0%
|
12 386
+18%
|
11 331
-9%
|
13 936
+23%
|
13 703
-2%
|
12 939
-6%
|
12 662
-2%
|
10 018
-21%
|
9 656
-4%
|
11 011
+14%
|
11 146
+1%
|
11 412
+2%
|
8 413
-26%
|
5 707
-32%
|
6 275
+10%
|
3 802
-39%
|
4 182
+10%
|
3 935
-6%
|
3 150
-20%
|
(10 630)
N/A
|
(16 671)
-57%
|
(22 602)
-36%
|
(21 328)
+6%
|
(10 543)
+51%
|
(4 278)
+59%
|
3 159
N/A
|
3 548
+12%
|
7 999
+125%
|
8 520
+7%
|
4 583
-46%
|
3 456
-25%
|
1 643
-52%
|
(1 769)
N/A
|
(5 018)
-184%
|
(7 763)
-55%
|
(7 065)
+9%
|
(6 278)
+11%
|
(8 430)
-34%
|
(8 848)
-5%
|
(9 081)
-3%
|
(6 007)
+34%
|
(1 727)
+71%
|
2 116
N/A
|
4 299
+103%
|
918
-79%
|
5 572
+507%
|
3 154
-43%
|
3 448
+9%
|
5 478
+59%
|
6 465
+18%
|
5 696
-12%
|
8 674
+52%
|
7 074
-18%
|
5 281
-25%
|
6 820
+29%
|
740
-89%
|
4 280
+478%
|
3 934
-8%
|
7 335
+86%
|
9 951
+36%
|
9 668
-3%
|
13 853
+43%
|
14 834
+7%
|
17 581
+19%
|
16 975
-3%
|
14 121
-17%
|
8 585
-39%
|
6 303
-27%
|
5 569
-12%
|
6 700
+20%
|
4 711
-30%
|
6 590
+40%
|
5 310
-19%
|
3 606
-32%
|
|