Samyung ENC Co Ltd
KOSDAQ:065570
Cash Flow Statement
Cash Flow Statement
Samyung ENC 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 |
4 502
|
4 277
|
4 002
|
2 907
|
2 576
|
2 310
|
1 957
|
2 078
|
2 336
|
2 973
|
3 656
|
6 017
|
7 771
|
9 247
|
8 657
|
7 593
|
7 787
|
6 722
|
10 014
|
9 856
|
9 354
|
9 268
|
7 746
|
9 506
|
9 927
|
10 283
|
10 810
|
10 175
|
9 232
|
9 607
|
9 947
|
8 785
|
8 857
|
8 435
|
6 444
|
6 454
|
7 274
|
6 942
|
6 437
|
7 589
|
5 261
|
5 620
|
6 588
|
4 585
|
7 556
|
6 208
|
6 023
|
6 583
|
3 146
|
2 854
|
2 082
|
951
|
1 639
|
1 908
|
946
|
(667)
|
(9 417)
|
(9 107)
|
(9 347)
|
(7 805)
|
(2 429)
|
(4 344)
|
(2 886)
|
(3 607)
|
622
|
(1 221)
|
(10 787)
|
(6 502)
|
(41 769)
|
(42 356)
|
(32 863)
|
(41 562)
|
(16 223)
|
(15 802)
|
(18 672)
|
(14 636)
|
(26 830)
|
(22 960)
|
(20 072)
|
(19 648)
|
|
| Depreciation & Amortization |
2 031
|
2 273
|
2 257
|
2 241
|
2 333
|
2 330
|
2 315
|
2 309
|
2 334
|
2 436
|
2 550
|
2 620
|
2 669
|
2 703
|
2 742
|
2 825
|
2 878
|
2 938
|
2 678
|
2 362
|
2 077
|
1 841
|
1 892
|
1 999
|
2 072
|
2 088
|
2 113
|
2 130
|
2 165
|
1 921
|
2 167
|
2 195
|
2 247
|
2 531
|
2 327
|
2 329
|
2 339
|
2 347
|
2 352
|
2 373
|
2 343
|
2 303
|
2 359
|
2 370
|
2 386
|
2 459
|
2 447
|
2 436
|
2 392
|
2 343
|
2 696
|
2 513
|
1 992
|
1 908
|
1 418
|
1 470
|
1 908
|
1 941
|
2 084
|
2 247
|
2 603
|
2 917
|
2 844
|
3 124
|
2 690
|
2 522
|
2 612
|
2 370
|
2 828
|
2 408
|
2 011
|
1 591
|
1 109
|
1 124
|
1 132
|
1 170
|
1 069
|
890
|
367
|
349
|
|
| Change in Deffered Taxes |
718
|
0
|
642
|
669
|
370
|
524
|
292
|
298
|
108
|
(89)
|
151
|
472
|
380
|
(35)
|
(503)
|
(903)
|
(660)
|
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 |
255
|
301
|
329
|
375
|
355
|
366
|
352
|
322
|
197
|
(458)
|
193
|
212
|
309
|
953
|
329
|
324
|
383
|
391
|
398
|
359
|
736
|
696
|
542
|
576
|
598
|
737
|
1 014
|
1 120
|
273
|
498
|
(52)
|
(218)
|
109
|
89
|
379
|
769
|
1 438
|
1 286
|
1 340
|
1 284
|
811
|
875
|
1 050
|
594
|
1 268
|
993
|
957
|
1 208
|
217
|
140
|
635
|
559
|
716
|
830
|
1 890
|
4 346
|
6 249
|
6 226
|
5 029
|
2 476
|
2 663
|
2 662
|
1 257
|
396
|
(877)
|
(1 287)
|
1 375
|
(2 296)
|
30 691
|
32 504
|
29 624
|
35 782
|
8 454
|
9 312
|
10 612
|
9 646
|
25 901
|
21 749
|
21 986
|
21 775
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
654
|
1 510
|
2 014
|
2 518
|
1 987
|
1 381
|
1 190
|
1 018
|
895
|
1 453
|
1 420
|
1 368
|
1 790
|
1 544
|
1 615
|
1 686
|
1 354
|
969
|
1 027
|
896
|
934
|
1 024
|
789
|
746
|
828
|
1 222
|
1 240
|
1 268
|
1 618
|
1 381
|
1 439
|
1 483
|
923
|
543
|
400
|
259
|
261
|
8
|
(93)
|
(196)
|
(193)
|
2
|
0
|
(231)
|
(229)
|
(231)
|
(234)
|
(7)
|
(12)
|
(5)
|
20
|
44
|
42
|
(3)
|
(29)
|
(54)
|
(54)
|
(0)
|
(0)
|
(29)
|
(29)
|
(29)
|
(29)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
264
|
408
|
440
|
344
|
295
|
158
|
137
|
244
|
216
|
265
|
336
|
252
|
108
|
151
|
38
|
150
|
109
|
87
|
171
|
176
|
218
|
181
|
164
|
152
|
139
|
128
|
117
|
108
|
99
|
92
|
85
|
80
|
80
|
102
|
121
|
114
|
124
|
110
|
101
|
119
|
156
|
124
|
123
|
135
|
106
|
169
|
201
|
239
|
293
|
342
|
403
|
486
|
574
|
668
|
696
|
737
|
704
|
880
|
908
|
1 011
|
1 053
|
630
|
740
|
|
| Change in Working Capital |
(8 180)
|
(8 518)
|
(9 458)
|
(9 904)
|
(8 983)
|
(5 751)
|
(6 860)
|
(2 690)
|
(1 423)
|
(2 943)
|
(2 458)
|
(4 859)
|
1 228
|
779
|
4 127
|
3 784
|
(1 313)
|
(2 242)
|
(4 503)
|
(2 857)
|
(4 330)
|
(1 900)
|
(3 542)
|
(9 387)
|
(7 867)
|
(11 502)
|
(10 469)
|
(7 668)
|
(6 419)
|
(6 289)
|
(7 008)
|
(4 988)
|
(5 043)
|
(4 322)
|
(1 521)
|
(1 464)
|
(2 996)
|
(1 110)
|
(108)
|
(182)
|
4 450
|
3 480
|
(151)
|
3 563
|
(5 209)
|
(6 241)
|
(8 568)
|
(11 161)
|
(4 041)
|
(879)
|
749
|
2 488
|
4 057
|
2 210
|
2 547
|
1 560
|
5 805
|
4 053
|
5 735
|
6 015
|
(2 100)
|
(2 090)
|
(5 719)
|
(8 031)
|
(6 294)
|
(2 655)
|
5 383
|
6 172
|
1 034
|
(1 226)
|
(6 568)
|
(5 861)
|
2 129
|
2 279
|
8 143
|
8 039
|
3 581
|
(892)
|
(6 486)
|
(6 848)
|
|
| Cash from Operating Activities |
(675)
N/A
|
(830)
-23%
|
(2 231)
-169%
|
(3 713)
-66%
|
(3 349)
+10%
|
(221)
+93%
|
(1 942)
-779%
|
2 316
N/A
|
3 552
+53%
|
1 918
-46%
|
4 091
+113%
|
4 463
+9%
|
12 357
+177%
|
13 648
+10%
|
15 351
+12%
|
13 623
-11%
|
9 075
-33%
|
7 607
-16%
|
8 629
+13%
|
9 849
+14%
|
7 839
-20%
|
9 906
+26%
|
6 640
-33%
|
2 695
-59%
|
4 730
+76%
|
1 606
-66%
|
3 469
+116%
|
5 757
+66%
|
5 250
-9%
|
5 738
+9%
|
5 052
-12%
|
5 774
+14%
|
6 169
+7%
|
6 731
+9%
|
7 628
+13%
|
8 085
+6%
|
8 055
0%
|
9 464
+17%
|
10 021
+6%
|
11 064
+10%
|
12 865
+16%
|
12 279
-5%
|
9 847
-20%
|
11 114
+13%
|
6 001
-46%
|
3 418
-43%
|
858
-75%
|
(935)
N/A
|
1 714
N/A
|
4 459
+160%
|
6 161
+38%
|
6 512
+6%
|
8 404
+29%
|
6 856
-18%
|
6 800
-1%
|
6 708
-1%
|
4 544
-32%
|
3 113
-31%
|
3 501
+12%
|
2 931
-16%
|
737
-75%
|
(856)
N/A
|
(4 503)
-426%
|
(8 117)
-80%
|
(3 859)
+52%
|
(2 642)
+32%
|
(1 417)
+46%
|
(256)
+82%
|
(7 216)
-2 715%
|
(8 669)
-20%
|
(7 796)
+10%
|
(10 050)
-29%
|
(4 532)
+55%
|
(3 088)
+32%
|
1 216
N/A
|
4 219
+247%
|
3 721
-12%
|
(1 214)
N/A
|
(3 866)
-219%
|
(4 373)
-13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 205)
|
(2 563)
|
(2 027)
|
(2 277)
|
(2 145)
|
(2 058)
|
(2 116)
|
(1 811)
|
(1 794)
|
(1 681)
|
(1 763)
|
(1 683)
|
(1 701)
|
(1 834)
|
(1 661)
|
(1 829)
|
(1 967)
|
(2 102)
|
(2 405)
|
(2 201)
|
(2 011)
|
(1 880)
|
(1 830)
|
(3 433)
|
(3 602)
|
(4 659)
|
(4 767)
|
(3 303)
|
(3 581)
|
(2 684)
|
(3 166)
|
(4 896)
|
(6 571)
|
(7 630)
|
(9 169)
|
(8 395)
|
(8 007)
|
(7 136)
|
(5 218)
|
(4 444)
|
(3 005)
|
(2 900)
|
(2 877)
|
(3 589)
|
(4 447)
|
(5 015)
|
(5 621)
|
(5 218)
|
(5 816)
|
(5 792)
|
(6 144)
|
(6 117)
|
(4 527)
|
(4 088)
|
(3 388)
|
(3 546)
|
(5 959)
|
(6 820)
|
(8 326)
|
(8 545)
|
(5 947)
|
(5 293)
|
(3 614)
|
(2 996)
|
(4 093)
|
(3 789)
|
(3 111)
|
(2 933)
|
(2 614)
|
(1 916)
|
(3 266)
|
(2 862)
|
(2 289)
|
(2 474)
|
(1 150)
|
(997)
|
(460)
|
(306)
|
(125)
|
(48)
|
|
| Other Items |
93
|
224
|
310
|
338
|
11
|
121
|
91
|
109
|
254
|
97
|
(19)
|
(29)
|
(2 335)
|
(680)
|
79
|
(42)
|
1 940
|
191
|
(691)
|
(668)
|
(482)
|
(459)
|
312
|
266
|
2 153
|
2 303
|
1 638
|
1 781
|
5
|
(34)
|
(80)
|
(120)
|
(97)
|
(260)
|
(244)
|
(21)
|
94
|
274
|
277
|
93
|
8
|
(2)
|
(20)
|
(103)
|
54
|
126
|
117
|
171
|
(232)
|
(312)
|
(161)
|
94
|
(284)
|
(34)
|
(2 986)
|
(5 072)
|
(5 879)
|
(3 602)
|
(4 850)
|
(1 149)
|
(747)
|
(2 872)
|
4 849
|
3 665
|
795
|
2 507
|
(12 210)
|
(16 220)
|
(8 084)
|
(9 975)
|
2 429
|
4 554
|
265
|
(356)
|
(4 458)
|
(3 375)
|
(443)
|
280
|
3 005
|
10 601
|
|
| Cash from Investing Activities |
(3 112)
N/A
|
(2 339)
+25%
|
(1 718)
+27%
|
(1 940)
-13%
|
(2 134)
-10%
|
(1 937)
+9%
|
(2 024)
-4%
|
(1 701)
+16%
|
(1 540)
+9%
|
(1 584)
-3%
|
(1 783)
-13%
|
(1 712)
+4%
|
(4 036)
-136%
|
(2 514)
+38%
|
(1 582)
+37%
|
(1 871)
-18%
|
(27)
+99%
|
(1 910)
-6 974%
|
(3 096)
-62%
|
(2 868)
+7%
|
(2 493)
+13%
|
(2 340)
+6%
|
(1 518)
+35%
|
(3 168)
-109%
|
(1 449)
+54%
|
(2 356)
-63%
|
(3 129)
-33%
|
(1 522)
+51%
|
(3 576)
-135%
|
(2 718)
+24%
|
(3 245)
-19%
|
(5 016)
-55%
|
(6 668)
-33%
|
(7 890)
-18%
|
(9 414)
-19%
|
(8 416)
+11%
|
(7 913)
+6%
|
(6 863)
+13%
|
(4 941)
+28%
|
(4 351)
+12%
|
(2 997)
+31%
|
(2 901)
+3%
|
(2 897)
+0%
|
(3 692)
-27%
|
(4 393)
-19%
|
(4 890)
-11%
|
(5 503)
-13%
|
(5 047)
+8%
|
(6 047)
-20%
|
(6 102)
-1%
|
(6 305)
-3%
|
(6 023)
+4%
|
(4 811)
+20%
|
(4 122)
+14%
|
(6 374)
-55%
|
(8 617)
-35%
|
(11 838)
-37%
|
(10 423)
+12%
|
(13 175)
-26%
|
(9 693)
+26%
|
(6 694)
+31%
|
(8 164)
-22%
|
1 234
N/A
|
668
-46%
|
(3 298)
N/A
|
(1 283)
+61%
|
(15 321)
-1 095%
|
(19 152)
-25%
|
(10 697)
+44%
|
(11 891)
-11%
|
(837)
+93%
|
1 692
N/A
|
(2 025)
N/A
|
(2 830)
-40%
|
(5 608)
-98%
|
(4 372)
+22%
|
(903)
+79%
|
(26)
+97%
|
2 880
N/A
|
10 553
+266%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(982)
|
196
|
179
|
1 177
|
1 161
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 204)
|
0
|
0
|
(2 562)
|
(1 358)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 940
|
3 940
|
3 940
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 287)
|
(2 939)
|
(3 270)
|
980
|
0
|
0
|
1 327
|
(4 953)
|
0
|
0
|
0
|
0
|
0
|
0
|
2 853
|
2 853
|
3 850
|
3 850
|
3 997
|
3 997
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5 471
|
3 205
|
5 467
|
4 017
|
5 643
|
3 599
|
5 822
|
2 222
|
(756)
|
1 808
|
(95)
|
1 085
|
(3 219)
|
(2 794)
|
(5 205)
|
(4 272)
|
(7 552)
|
(2 451)
|
(3 611)
|
(6 173)
|
(3 770)
|
0
|
(859)
|
2 220
|
(1 800)
|
(800)
|
(100)
|
(1 300)
|
1 700
|
0
|
(3 900)
|
(2 177)
|
(1 575)
|
(215)
|
3 437
|
1 714
|
2 112
|
0
|
(269)
|
(538)
|
(807)
|
(1 076)
|
(1 076)
|
(1 076)
|
(1 076)
|
(1 076)
|
(1 076)
|
(1 076)
|
(76)
|
(76)
|
3 310
|
2 628
|
1 424
|
1 424
|
38
|
(1 280)
|
924
|
13 867
|
12 059
|
14 328
|
12 494
|
2 766
|
2 779
|
5 218
|
5 265
|
22 264
|
22 274
|
21 751
|
21 548
|
1 459
|
1 847
|
1 992
|
66
|
(616)
|
(1 022)
|
(2 450)
|
(2 652)
|
(2 090)
|
(2 099)
|
(9 670)
|
|
| Cash Paid for Dividends |
0
|
0
|
(1 591)
|
(1 591)
|
(1 591)
|
0
|
(1 315)
|
(1 315)
|
(1 315)
|
0
|
(1 411)
|
(1 411)
|
(1 411)
|
0
|
(1 700)
|
(1 700)
|
(1 700)
|
0
|
(1 660)
|
(1 660)
|
(1 660)
|
0
|
(1 660)
|
(1 660)
|
(1 660)
|
0
|
(1 743)
|
(1 743)
|
(1 743)
|
0
|
(1 743)
|
(1 743)
|
(1 743)
|
0
|
(1 848)
|
(1 848)
|
(1 848)
|
0
|
(1 848)
|
(1 848)
|
(1 848)
|
(1 848)
|
(2 033)
|
(2 033)
|
(2 033)
|
(2 033)
|
(2 244)
|
(2 244)
|
(2 244)
|
(2 244)
|
(2 473)
|
(2 473)
|
(2 473)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(616)
|
(616)
|
(616)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(363)
|
(176)
|
(378)
|
(361)
|
91
|
23
|
(559)
|
(814)
|
10
|
(1 198)
|
(1 202)
|
(3 379)
|
384
|
(3 269)
|
(3 447)
|
(1 442)
|
207
|
(1 389)
|
(392)
|
64
|
(87)
|
0
|
(130)
|
(130)
|
(100)
|
0
|
135
|
157
|
147
|
0
|
42
|
20
|
0
|
17
|
0
|
166
|
166
|
289
|
542
|
376
|
376
|
236
|
257
|
437
|
436
|
996
|
836
|
656
|
657
|
577
|
4
|
160
|
702
|
349
|
1 102
|
1 065
|
646
|
565
|
318
|
475
|
0
|
346
|
539
|
648
|
1 109
|
1 129
|
1 247
|
1 252
|
0
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
4 125
N/A
|
3 224
-22%
|
3 674
+14%
|
3 240
-12%
|
5 305
+64%
|
2 015
-62%
|
3 950
+96%
|
95
-98%
|
(2 061)
N/A
|
(705)
+66%
|
(2 708)
-284%
|
(3 704)
-37%
|
(5 450)
-47%
|
(8 678)
-59%
|
(11 557)
-33%
|
(9 979)
+14%
|
(10 404)
-4%
|
(6 900)
+34%
|
(7 021)
-2%
|
(7 769)
-11%
|
(5 517)
+29%
|
0
N/A
|
(2 650)
N/A
|
430
N/A
|
(3 560)
N/A
|
(2 560)
+28%
|
(1 708)
+33%
|
(2 886)
-69%
|
104
N/A
|
(1 596)
N/A
|
(1 662)
-4%
|
39
N/A
|
621
+1 492%
|
1 998
+222%
|
1 589
-20%
|
32
-98%
|
430
+1 244%
|
(107)
N/A
|
(1 575)
-1 372%
|
(2 010)
-28%
|
(2 279)
-13%
|
(2 688)
-18%
|
(2 851)
-6%
|
(2 671)
+6%
|
(2 673)
0%
|
(2 113)
+21%
|
(2 485)
-18%
|
(2 665)
-7%
|
(1 663)
+38%
|
(1 743)
-5%
|
841
N/A
|
315
-63%
|
(347)
N/A
|
(700)
-102%
|
1 140
N/A
|
(215)
N/A
|
1 570
N/A
|
12 145
+674%
|
9 438
-22%
|
11 533
+22%
|
13 474
+17%
|
6 027
-55%
|
6 269
+4%
|
6 224
-1%
|
805
-87%
|
17 824
+2 113%
|
18 568
+4%
|
20 973
+13%
|
21 548
+3%
|
1 400
-94%
|
1 446
+3%
|
4 054
+180%
|
3 002
-26%
|
3 317
+10%
|
2 911
-12%
|
1 631
-44%
|
1 345
-18%
|
910
-32%
|
901
-1%
|
(9 670)
N/A
|
|
| 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
|
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
|
(3)
|
(3)
|
(3)
|
2
|
(1)
|
(5)
|
20
|
59
|
(22)
|
(18)
|
(42)
|
(85)
|
(4)
|
(3)
|
(3)
|
(7)
|
2
|
2
|
(1)
|
5
|
|
| Net Change in Cash |
338
N/A
|
55
-84%
|
(275)
N/A
|
(2 413)
-777%
|
(178)
+93%
|
(143)
+20%
|
(16)
+89%
|
710
N/A
|
(49)
N/A
|
(371)
-657%
|
(400)
-8%
|
(953)
-138%
|
2 871
N/A
|
2 456
-14%
|
2 212
-10%
|
1 773
-20%
|
(1 356)
N/A
|
(1 203)
+11%
|
(1 488)
-24%
|
(788)
+47%
|
(171)
+78%
|
2 664
N/A
|
2 472
-7%
|
(43)
N/A
|
(279)
-549%
|
(3 310)
-1 086%
|
(1 368)
+59%
|
1 349
N/A
|
1 778
+32%
|
1 424
-20%
|
145
-90%
|
797
+450%
|
122
-85%
|
839
+588%
|
(197)
N/A
|
(299)
-52%
|
572
N/A
|
2 494
+336%
|
3 505
+41%
|
4 703
+34%
|
7 589
+61%
|
6 690
-12%
|
4 099
-39%
|
4 751
+16%
|
(1 065)
N/A
|
(3 585)
-237%
|
(7 130)
-99%
|
(8 647)
-21%
|
(5 996)
+31%
|
(3 386)
+44%
|
697
N/A
|
804
+15%
|
3 246
+304%
|
2 034
-37%
|
1 566
-23%
|
(2 124)
N/A
|
(5 724)
-169%
|
4 835
N/A
|
(236)
N/A
|
4 771
N/A
|
7 514
+57%
|
(2 996)
N/A
|
2 997
N/A
|
(1 223)
N/A
|
(6 353)
-420%
|
13 894
N/A
|
1 850
-87%
|
1 624
-12%
|
3 613
+123%
|
(19 179)
N/A
|
(7 229)
+62%
|
(4 389)
+39%
|
(3 558)
+19%
|
(2 604)
+27%
|
(1 485)
+43%
|
1 471
N/A
|
4 165
+183%
|
(328)
N/A
|
(85)
+74%
|
(3 484)
-3 979%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 880)
N/A
|
(3 393)
+13%
|
(4 258)
-25%
|
(5 990)
-41%
|
(5 494)
+8%
|
(2 279)
+59%
|
(4 058)
-78%
|
505
N/A
|
1 758
+248%
|
237
-87%
|
2 328
+882%
|
2 780
+19%
|
10 656
+283%
|
11 814
+11%
|
13 690
+16%
|
11 794
-14%
|
7 108
-40%
|
5 505
-23%
|
6 224
+13%
|
7 648
+23%
|
5 828
-24%
|
8 026
+38%
|
4 810
-40%
|
(738)
N/A
|
1 128
N/A
|
(3 053)
N/A
|
(1 298)
+57%
|
2 454
N/A
|
1 669
-32%
|
3 054
+83%
|
1 886
-38%
|
878
-53%
|
(402)
N/A
|
(899)
-124%
|
(1 541)
-71%
|
(310)
+80%
|
48
N/A
|
2 328
+4 750%
|
4 803
+106%
|
6 620
+38%
|
9 860
+49%
|
9 379
-5%
|
6 970
-26%
|
7 525
+8%
|
1 554
-79%
|
(1 597)
N/A
|
(4 763)
-198%
|
(6 153)
-29%
|
(4 102)
+33%
|
(1 333)
+68%
|
17
N/A
|
395
+2 224%
|
3 877
+882%
|
2 768
-29%
|
3 412
+23%
|
3 162
-7%
|
(1 415)
N/A
|
(3 707)
-162%
|
(4 825)
-30%
|
(5 614)
-16%
|
(5 210)
+7%
|
(6 149)
-18%
|
(8 117)
-32%
|
(11 113)
-37%
|
(7 952)
+28%
|
(6 431)
+19%
|
(4 529)
+30%
|
(3 189)
+30%
|
(9 830)
-208%
|
(10 585)
-8%
|
(11 062)
-5%
|
(12 912)
-17%
|
(6 821)
+47%
|
(5 562)
+18%
|
65
N/A
|
3 223
+4 830%
|
3 261
+1%
|
(1 520)
N/A
|
(3 991)
-163%
|
(4 420)
-11%
|
|