Celltrion Pharm Inc
KOSDAQ:068760
Cash Flow Statement
Cash Flow Statement
Celltrion Pharm Inc
| Mar-2005 | Jun-2005 | Sep-2005 | 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 |
2 284
|
2 393
|
2 899
|
3 858
|
4 362
|
4 372
|
3 780
|
4 233
|
4 066
|
4 085
|
3 886
|
(3 824)
|
(4 712)
|
(6 385)
|
(8 042)
|
(4 558)
|
(4 954)
|
(3 089)
|
(308)
|
1 307
|
2 571
|
3 199
|
3 193
|
7 676
|
7 709
|
6 447
|
5 455
|
3 529
|
3 469
|
2 705
|
2 985
|
3 383
|
3 400
|
3 821
|
4 531
|
3 622
|
3 012
|
5 377
|
4 937
|
5 869
|
6 575
|
4 266
|
3 966
|
6 734
|
6 992
|
6 896
|
7 277
|
2 916
|
(65)
|
850
|
321
|
2 715
|
4 740
|
1 125
|
(3 385)
|
(9 389)
|
(9 555)
|
(5 010)
|
843
|
8 602
|
10 545
|
12 443
|
14 404
|
20 940
|
26 026
|
35 369
|
40 289
|
34 579
|
31 537
|
25 844
|
24 867
|
25 960
|
28 380
|
31 397
|
26 748
|
21 265
|
16 465
|
11 494
|
16 470
|
21 966
|
27 397
|
32 894
|
36 074
|
|
| Depreciation & Amortization |
260
|
172
|
166
|
160
|
171
|
183
|
194
|
206
|
212
|
211
|
210
|
221
|
183
|
252
|
290
|
285
|
328
|
264
|
558
|
1 063
|
1 219
|
1 378
|
1 251
|
1 215
|
1 244
|
1 296
|
1 312
|
1 646
|
1 716
|
1 775
|
1 835
|
1 160
|
1 135
|
897
|
1 025
|
1 050
|
1 069
|
1 538
|
1 473
|
1 187
|
1 133
|
911
|
936
|
1 466
|
1 716
|
3 843
|
5 639
|
12 413
|
16 030
|
17 425
|
19 581
|
12 234
|
11 172
|
10 261
|
9 295
|
12 712
|
12 227
|
12 841
|
12 751
|
13 022
|
13 794
|
13 577
|
13 435
|
13 470
|
13 911
|
14 574
|
15 586
|
16 378
|
16 792
|
17 105
|
17 324
|
17 419
|
17 587
|
18 130
|
18 980
|
19 725
|
20 492
|
20 631
|
20 493
|
20 093
|
20 242
|
20 791
|
21 375
|
|
| Change in Deffered Taxes |
(115)
|
(118)
|
(109)
|
143
|
202
|
202
|
218
|
78
|
(164)
|
(112)
|
(23)
|
(115)
|
87
|
0
|
(58)
|
0
|
0
|
0
|
(1 802)
|
(2 987)
|
(3 130)
|
0
|
0
|
0
|
(273)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
442
|
127
|
409
|
694
|
976
|
830
|
695
|
578
|
737
|
630
|
489
|
354
|
173
|
76
|
0
|
0
|
58
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
104
|
39
|
91
|
149
|
214
|
399
|
572
|
613
|
476
|
527
|
506
|
594
|
629
|
632
|
658
|
339
|
795
|
408
|
632
|
1 251
|
1 511
|
1 828
|
1 751
|
1 812
|
1 690
|
1 614
|
2 042
|
2 298
|
2 696
|
2 727
|
2 808
|
2 889
|
2 827
|
2 930
|
2 938
|
2 643
|
|
| Other Non-Cash Items |
681
|
582
|
609
|
162
|
(115)
|
(232)
|
(586)
|
(731)
|
(587)
|
(678)
|
(613)
|
6 231
|
6 333
|
6 896
|
7 599
|
4 438
|
4 099
|
2 753
|
2 836
|
2 264
|
2 732
|
3 177
|
3 443
|
1 773
|
1 980
|
3 196
|
2 592
|
4 587
|
3 816
|
4 677
|
5 782
|
4 536
|
6 691
|
10 259
|
6 687
|
6 739
|
5 807
|
6 447
|
12 728
|
4 965
|
4 457
|
515
|
(3 776)
|
(1 199)
|
(223)
|
362
|
1 994
|
9 273
|
9 952
|
10 157
|
10 948
|
12 556
|
12 827
|
15 324
|
16 151
|
19 793
|
20 975
|
20 725
|
21 799
|
11 980
|
13 147
|
10 291
|
10 933
|
8 569
|
6 872
|
8 860
|
10 851
|
17 510
|
16 265
|
15 265
|
14 621
|
13 739
|
15 537
|
17 268
|
14 422
|
15 915
|
15 549
|
15 812
|
22 536
|
26 975
|
26 667
|
27 461
|
25 778
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 674
|
2 061
|
2 469
|
0
|
1 609
|
1 938
|
1 803
|
2 019
|
1 813
|
1 555
|
1 343
|
977
|
471
|
217
|
206
|
761
|
1 139
|
1 450
|
1 402
|
1 209
|
2 027
|
3 617
|
11 121
|
10 912
|
9 439
|
7 415
|
(90)
|
730
|
1 297
|
1 171
|
1 171
|
355
|
(301)
|
(255)
|
(254)
|
(259)
|
(2 377)
|
(2 616)
|
(2 616)
|
(2 495)
|
86
|
523
|
526
|
707
|
969
|
1 178
|
1 186
|
1 598
|
2 175
|
2 799
|
(9 315)
|
(6 204)
|
(5 680)
|
(4 966)
|
7 175
|
3 387
|
3 917
|
2 973
|
2 974
|
5 429
|
6 656
|
11 270
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
147
|
264
|
0
|
1 204
|
1 359
|
439
|
486
|
664
|
(187)
|
3 342
|
3 529
|
4 528
|
6 243
|
4 869
|
0
|
7 291
|
8 967
|
0
|
9 110
|
4 910
|
631
|
3 248
|
3 346
|
4 311
|
7 247
|
4 276
|
3 819
|
3 827
|
3 724
|
0
|
4 303
|
4 173
|
4 302
|
0
|
4 512
|
4 600
|
4 516
|
5 948
|
5 781
|
5 759
|
5 778
|
5 835
|
5 830
|
5 772
|
5 710
|
5 599
|
5 471
|
5 571
|
5 789
|
6 026
|
6 843
|
7 399
|
7 630
|
8 257
|
8 035
|
7 611
|
7 706
|
7 160
|
6 812
|
6 671
|
6 203
|
|
| Change in Working Capital |
(881)
|
(676)
|
335
|
633
|
488
|
1 302
|
919
|
579
|
1 943
|
1 354
|
600
|
687
|
(1 637)
|
(1 751)
|
(588)
|
(740)
|
(297)
|
(3 168)
|
118
|
1 332
|
(351)
|
(5 779)
|
(8 168)
|
(13 584)
|
(11 082)
|
(11 864)
|
(11 944)
|
(14 613)
|
(25 278)
|
(22 116)
|
(24 082)
|
(14 961)
|
(26 314)
|
(23 718)
|
(40 643)
|
(83 789)
|
(63 350)
|
(67 050)
|
(49 193)
|
5 305
|
3 723
|
11 683
|
12 182
|
6 363
|
2 107
|
(5 885)
|
(16 284)
|
(39 813)
|
(41 564)
|
(44 137)
|
(42 475)
|
(32 222)
|
(26 588)
|
(25 671)
|
(21 965)
|
(8 804)
|
(13 367)
|
(11 450)
|
(3 391)
|
(5 750)
|
10 749
|
8 161
|
(2 737)
|
(6 732)
|
(18 374)
|
(6 145)
|
10 690
|
24 684
|
1 427
|
(26 945)
|
(53 315)
|
(61 163)
|
(43 643)
|
(35 456)
|
(59 443)
|
(48 149)
|
(31 347)
|
(41 368)
|
(3 615)
|
(12 446)
|
6 003
|
24 538
|
25 766
|
|
| Cash from Operating Activities |
2 229
N/A
|
2 354
+6%
|
3 900
+66%
|
4 956
+27%
|
5 107
+3%
|
5 826
+14%
|
4 525
-22%
|
4 366
-4%
|
5 471
+25%
|
4 861
-11%
|
4 061
-16%
|
3 201
-21%
|
254
-92%
|
(931)
N/A
|
(797)
+14%
|
(575)
+28%
|
(822)
-43%
|
(3 240)
-294%
|
1 401
N/A
|
2 979
+113%
|
3 041
+2%
|
(1 012)
N/A
|
(1 466)
-45%
|
(2 920)
-99%
|
(279)
+90%
|
(923)
-231%
|
(2 584)
-180%
|
(4 850)
-88%
|
(16 002)
-230%
|
(12 960)
+19%
|
(13 480)
-4%
|
(5 882)
+56%
|
(15 088)
-157%
|
(8 740)
+42%
|
(28 400)
-225%
|
(72 377)
-155%
|
(53 461)
+26%
|
(53 689)
0%
|
(30 054)
+44%
|
17 326
N/A
|
15 887
-8%
|
17 376
+9%
|
13 309
-23%
|
13 364
+0%
|
10 592
-21%
|
5 214
-51%
|
(1 376)
N/A
|
(15 212)
-1 006%
|
(15 649)
-3%
|
(15 703)
0%
|
(11 625)
+26%
|
(4 718)
+59%
|
2 152
N/A
|
1 037
-52%
|
94
-91%
|
14 313
+15 127%
|
10 281
-28%
|
17 107
+66%
|
32 006
+87%
|
27 855
-13%
|
48 235
+73%
|
44 472
-8%
|
36 034
-19%
|
36 246
+1%
|
28 435
-22%
|
52 658
+85%
|
77 414
+47%
|
93 151
+20%
|
66 020
-29%
|
31 269
-53%
|
3 497
-89%
|
(4 046)
N/A
|
17 860
N/A
|
31 339
+75%
|
708
-98%
|
8 757
+1 137%
|
21 159
+142%
|
6 569
-69%
|
55 884
+751%
|
56 588
+1%
|
80 309
+42%
|
105 684
+32%
|
108 994
+3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(107)
|
(127)
|
(151)
|
(168)
|
(206)
|
(264)
|
(335)
|
(344)
|
(296)
|
(187)
|
(151)
|
(408)
|
(410)
|
(928)
|
(847)
|
(543)
|
0
|
0
|
(80)
|
(360)
|
(617)
|
(660)
|
(3 237)
|
(8 817)
|
(11 921)
|
(12 971)
|
(15 038)
|
(22 168)
|
(22 960)
|
(29 855)
|
(45 844)
|
(62 760)
|
(65 456)
|
(65 496)
|
(46 433)
|
(24 483)
|
(23 406)
|
(23 497)
|
(31 578)
|
(26 434)
|
(34 689)
|
(42 949)
|
(40 166)
|
(45 965)
|
(32 541)
|
(16 701)
|
(9 917)
|
(2 187)
|
(1 771)
|
(1 803)
|
(2 093)
|
(1 310)
|
(1 609)
|
(2 626)
|
(7 677)
|
(7 885)
|
(8 690)
|
(19 229)
|
(24 892)
|
(32 056)
|
(46 108)
|
(42 723)
|
(44 635)
|
(44 255)
|
(32 601)
|
(27 478)
|
(15 955)
|
(12 501)
|
(10 551)
|
(9 349)
|
(8 806)
|
(6 286)
|
(5 137)
|
(5 096)
|
(6 254)
|
(6 898)
|
(7 304)
|
(6 529)
|
(5 579)
|
(5 983)
|
(12 847)
|
(16 155)
|
(17 203)
|
|
| Other Items |
(941)
|
(3 707)
|
(5 762)
|
(7 940)
|
(23 632)
|
(20 479)
|
(16 782)
|
(15 026)
|
(2 650)
|
(1 354)
|
(28 380)
|
(20 684)
|
(9 617)
|
(14 495)
|
7 635
|
(1 825)
|
(10 042)
|
(11 023)
|
(16 570)
|
(25 145)
|
(23 596)
|
(10 466)
|
(32 604)
|
(20 777)
|
(19 800)
|
(20 547)
|
13 572
|
24 398
|
24 258
|
(4 486)
|
6 691
|
(3 638)
|
(5 114)
|
9 536
|
(2 889)
|
(2 729)
|
(6 185)
|
(738)
|
(5 054)
|
(18 133)
|
(16 605)
|
(15 655)
|
(17 979)
|
(21 802)
|
(25 841)
|
(22 253)
|
(19 440)
|
(6 441)
|
(348)
|
(4 166)
|
(2 084)
|
337
|
721
|
571
|
556
|
554
|
208
|
345
|
197
|
(2 414)
|
46
|
30
|
(10 102)
|
(626)
|
(8 053)
|
(4 330)
|
4 019
|
(3 803)
|
(4 687)
|
(8 440)
|
(6 418)
|
(8 280)
|
(474)
|
(4 216)
|
(388)
|
2 677
|
(60)
|
(1 458)
|
(2 187)
|
(6 133)
|
(30 068)
|
(47 715)
|
(70 143)
|
|
| Cash from Investing Activities |
(1 048)
N/A
|
(3 834)
-266%
|
(5 913)
-54%
|
(8 108)
-37%
|
(23 837)
-194%
|
(20 743)
+13%
|
(17 117)
+17%
|
(15 370)
+10%
|
(2 947)
+81%
|
(1 541)
+48%
|
(28 530)
-1 751%
|
(21 091)
+26%
|
(10 025)
+52%
|
(15 422)
-54%
|
6 788
N/A
|
(2 368)
N/A
|
(10 571)
-346%
|
(11 026)
-4%
|
(16 650)
-51%
|
(25 505)
-53%
|
(24 213)
+5%
|
(11 126)
+54%
|
(35 841)
-222%
|
(29 594)
+17%
|
(31 721)
-7%
|
(33 518)
-6%
|
(1 466)
+96%
|
2 229
N/A
|
1 297
-42%
|
(34 342)
N/A
|
(39 154)
-14%
|
(66 398)
-70%
|
(70 569)
-6%
|
(55 960)
+21%
|
(49 322)
+12%
|
(27 212)
+45%
|
(29 592)
-9%
|
(24 236)
+18%
|
(36 632)
-51%
|
(44 567)
-22%
|
(51 295)
-15%
|
(58 603)
-14%
|
(58 145)
+1%
|
(67 767)
-17%
|
(58 381)
+14%
|
(38 954)
+33%
|
(29 357)
+25%
|
(8 628)
+71%
|
(2 119)
+75%
|
(5 969)
-182%
|
(4 178)
+30%
|
(973)
+77%
|
(887)
+9%
|
(2 055)
-132%
|
(7 120)
-246%
|
(7 331)
-3%
|
(8 483)
-16%
|
(18 884)
-123%
|
(24 695)
-31%
|
(34 470)
-40%
|
(46 062)
-34%
|
(42 693)
+7%
|
(54 737)
-28%
|
(44 880)
+18%
|
(40 653)
+9%
|
(31 807)
+22%
|
(11 935)
+62%
|
(16 304)
-37%
|
(15 239)
+7%
|
(17 790)
-17%
|
(15 223)
+14%
|
(14 566)
+4%
|
(5 610)
+61%
|
(9 312)
-66%
|
(6 642)
+29%
|
(4 221)
+36%
|
(7 364)
-74%
|
(7 987)
-8%
|
(7 766)
+3%
|
(12 116)
-56%
|
(42 915)
-254%
|
(63 871)
-49%
|
(87 346)
-37%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(600)
|
1 477
|
2 077
|
2 080
|
16 683
|
13 986
|
(2 465)
|
11 616
|
0
|
(2 367)
|
40 078
|
25 994
|
0
|
24 718
|
(2 547)
|
(2 562)
|
0
|
6 700
|
24 475
|
24 490
|
0
|
16 901
|
1 386
|
1 386
|
0
|
0
|
0
|
0
|
0
|
3 417
|
3 522
|
3 522
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 215
|
2 215
|
2 215
|
0
|
526
|
780
|
898
|
0
|
325
|
71
|
1 008
|
1 201
|
439
|
481
|
(383)
|
(576)
|
349
|
447
|
256
|
291
|
(759)
|
(845)
|
(832)
|
(858)
|
(4 324)
|
(4 319)
|
(4 294)
|
(4 276)
|
(3 880)
|
(3 827)
|
(3 706)
|
(3 661)
|
(3 461)
|
(3 558)
|
(3 717)
|
(3 626)
|
(4 343)
|
(4 175)
|
(4 047)
|
0
|
(2 041)
|
(2 202)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 400)
|
(1 921)
|
0
|
(3 023)
|
28 265
|
28 710
|
28 658
|
31 041
|
1 648
|
3 098
|
12 698
|
42 681
|
58 037
|
70 600
|
83 474
|
63 003
|
65 607
|
105 727
|
83 494
|
84 061
|
68 102
|
19 170
|
43 649
|
36 396
|
54 507
|
55 312
|
35 336
|
34 764
|
19 478
|
23 455
|
14 811
|
12 400
|
10 307
|
5 644
|
8 534
|
9 920
|
17 450
|
2 706
|
2 346
|
15 401
|
(1 897)
|
13 950
|
20 343
|
10 368
|
36 914
|
30 252
|
23 740
|
14 203
|
(8 206)
|
(12 475)
|
(14 515)
|
(18 230)
|
(19 277)
|
(20 416)
|
(21 095)
|
(8 734)
|
5 634
|
(4 220)
|
(5 511)
|
(1 292)
|
(15 783)
|
(6 249)
|
(6 390)
|
(15 677)
|
(11 745)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(802)
|
(802)
|
(802)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
(5)
|
(25)
|
0
|
14 065
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
0
|
0
|
(4)
|
(1)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
3 000
|
0
|
2 982
|
0
|
(32)
|
0
|
(36)
|
0
|
(5 490)
|
(6 856)
|
(8 273)
|
(9 796)
|
(5 832)
|
(6 041)
|
(6 126)
|
(6 043)
|
(5 949)
|
(5 786)
|
(5 765)
|
(5 783)
|
(5 798)
|
(5 834)
|
(5 771)
|
(5 710)
|
(5 642)
|
(5 470)
|
(5 588)
|
(5 822)
|
(6 059)
|
(6 881)
|
(7 439)
|
(7 653)
|
(8 278)
|
(8 051)
|
(8 859)
|
(8 954)
|
(8 410)
|
(8 066)
|
(6 690)
|
(6 222)
|
|
| Cash from Financing Activities |
(600)
N/A
|
1 477
N/A
|
2 077
+41%
|
2 075
0%
|
16 658
+703%
|
13 981
-16%
|
11 620
-17%
|
11 616
0%
|
0
N/A
|
(3 169)
N/A
|
25 186
N/A
|
25 192
+0%
|
0
N/A
|
24 718
N/A
|
(2 547)
N/A
|
(2 562)
-1%
|
0
N/A
|
6 700
N/A
|
22 075
+229%
|
22 568
+2%
|
0
N/A
|
13 877
N/A
|
29 650
+114%
|
30 096
+2%
|
30 044
0%
|
32 030
+7%
|
1 648
-95%
|
3 098
+88%
|
12 698
+310%
|
46 099
+263%
|
61 558
+34%
|
74 117
+20%
|
86 991
+17%
|
63 102
-27%
|
65 602
+4%
|
105 726
+61%
|
83 493
-21%
|
84 060
+1%
|
68 102
-19%
|
19 156
-72%
|
43 635
+128%
|
38 598
-12%
|
56 708
+47%
|
60 527
+7%
|
40 551
-33%
|
38 271
-6%
|
23 258
-39%
|
24 322
+5%
|
15 678
-36%
|
12 708
-19%
|
10 346
-19%
|
1 162
-89%
|
2 883
+148%
|
2 091
-27%
|
8 135
+289%
|
(3 509)
N/A
|
(4 272)
-22%
|
9 623
N/A
|
(7 492)
N/A
|
8 257
N/A
|
14 848
+80%
|
3 844
-74%
|
30 285
+688%
|
23 621
-22%
|
17 047
-28%
|
4 107
-76%
|
(18 235)
N/A
|
(22 410)
-23%
|
(24 261)
-8%
|
(27 697)
-14%
|
(28 926)
-4%
|
(30 181)
-4%
|
(31 637)
-5%
|
(19 634)
+38%
|
(5 577)
+72%
|
(16 215)
-191%
|
(17 188)
-6%
|
(14 494)
+16%
|
(28 912)
-99%
|
(18 706)
+35%
|
(18 666)
+0%
|
(24 408)
-31%
|
(20 168)
+17%
|
|
| 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
|
14
|
0
|
(11)
|
(16)
|
(30)
|
(18)
|
(4)
|
3
|
(3)
|
2
|
(13)
|
(35)
|
6
|
(38)
|
(19)
|
(7)
|
(38)
|
(26)
|
(6)
|
29
|
6
|
59
|
45
|
14
|
29
|
11
|
(13)
|
11
|
8
|
5
|
19
|
(28)
|
(24)
|
0
|
(19)
|
7
|
12
|
(14)
|
6
|
4
|
3
|
(1)
|
(3)
|
(4)
|
3
|
(1)
|
(2)
|
1
|
(7)
|
3
|
12
|
(2)
|
0
|
(2)
|
(13)
|
(1)
|
(3)
|
(4)
|
(9)
|
3
|
5
|
(0)
|
15
|
|
| Net Change in Cash |
581
N/A
|
(3)
N/A
|
64
N/A
|
(1 077)
N/A
|
(2 072)
-92%
|
(936)
+55%
|
(972)
-4%
|
612
N/A
|
(442)
N/A
|
151
N/A
|
717
+375%
|
7 302
+918%
|
15 421
+111%
|
8 365
-46%
|
3 444
-59%
|
(5 505)
N/A
|
(13 955)
-153%
|
(7 566)
+46%
|
6 826
N/A
|
42
-99%
|
1 410
+3 257%
|
1 739
+23%
|
(7 668)
N/A
|
(2 434)
+68%
|
(1 986)
+18%
|
(2 429)
-22%
|
(2 406)
+1%
|
480
N/A
|
(2 010)
N/A
|
(1 201)
+40%
|
8 911
N/A
|
1 802
-80%
|
1 340
-26%
|
(1 636)
N/A
|
(12 139)
-642%
|
6 130
N/A
|
402
-93%
|
6 109
+1 420%
|
1 410
-77%
|
(8 056)
N/A
|
8 233
N/A
|
(2 570)
N/A
|
11 917
N/A
|
6 138
-48%
|
(7 209)
N/A
|
4 542
N/A
|
(7 488)
N/A
|
493
N/A
|
(2 082)
N/A
|
(8 959)
-330%
|
(5 438)
+39%
|
(4 557)
+16%
|
4 124
N/A
|
1 073
-74%
|
1 090
+2%
|
3 480
+219%
|
(2 462)
N/A
|
7 832
N/A
|
(175)
N/A
|
1 646
N/A
|
17 024
+934%
|
5 622
-67%
|
11 579
+106%
|
14 983
+29%
|
4 832
-68%
|
24 958
+417%
|
47 242
+89%
|
54 438
+15%
|
26 514
-51%
|
(14 215)
N/A
|
(40 640)
-186%
|
(48 795)
-20%
|
(19 387)
+60%
|
2 391
N/A
|
(11 525)
N/A
|
(11 680)
-1%
|
(3 395)
+71%
|
(15 917)
-369%
|
19 197
N/A
|
25 769
+34%
|
18 733
-27%
|
17 406
-7%
|
1 494
-91%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 122
N/A
|
2 227
+5%
|
3 749
+68%
|
4 788
+28%
|
4 901
+2%
|
5 562
+13%
|
4 190
-25%
|
4 022
-4%
|
5 175
+29%
|
4 674
-10%
|
3 910
-16%
|
2 793
-29%
|
(156)
N/A
|
(1 859)
-1 092%
|
(1 644)
+12%
|
(1 118)
+32%
|
(822)
+26%
|
(3 240)
-294%
|
1 321
N/A
|
2 619
+98%
|
2 424
-7%
|
(1 672)
N/A
|
(4 703)
-181%
|
(11 737)
-150%
|
(12 200)
-4%
|
(13 894)
-14%
|
(17 622)
-27%
|
(27 018)
-53%
|
(38 962)
-44%
|
(42 815)
-10%
|
(59 324)
-39%
|
(68 642)
-16%
|
(80 544)
-17%
|
(74 236)
+8%
|
(74 833)
-1%
|
(96 860)
-29%
|
(76 867)
+21%
|
(77 186)
0%
|
(61 632)
+20%
|
(9 108)
+85%
|
(18 802)
-106%
|
(25 573)
-36%
|
(26 857)
-5%
|
(32 601)
-21%
|
(21 949)
+33%
|
(11 487)
+48%
|
(11 293)
+2%
|
(17 399)
-54%
|
(17 420)
0%
|
(17 506)
0%
|
(13 718)
+22%
|
(6 028)
+56%
|
543
N/A
|
(1 589)
N/A
|
(7 583)
-377%
|
6 428
N/A
|
1 591
-75%
|
(2 122)
N/A
|
7 114
N/A
|
(4 201)
N/A
|
2 127
N/A
|
1 749
-18%
|
(8 601)
N/A
|
(8 009)
+7%
|
(4 166)
+48%
|
25 180
N/A
|
61 459
+144%
|
80 650
+31%
|
55 469
-31%
|
21 920
-60%
|
(5 308)
N/A
|
(10 332)
-95%
|
12 724
N/A
|
26 243
+106%
|
(5 547)
N/A
|
1 858
N/A
|
13 855
+646%
|
40
-100%
|
50 305
+127 030%
|
50 605
+1%
|
67 462
+33%
|
89 529
+33%
|
91 791
+3%
|
|