Paikkwang Industrial Co Ltd
KRX:001340
Cash Flow Statement
Cash Flow Statement
Paikkwang Industrial 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 |
4 698
|
3 593
|
2 452
|
2 632
|
3 495
|
4 668
|
7 347
|
8 079
|
8 745
|
8 362
|
11 470
|
12 617
|
13 450
|
17 992
|
15 373
|
21 150
|
21 278
|
0
|
22 397
|
0
|
8 113
|
0
|
0
|
8 613
|
5 893
|
0
|
0
|
(19 974)
|
(39 445)
|
(49 029)
|
(57 482)
|
(43 792)
|
(33 756)
|
0
|
(15 704)
|
(25 472)
|
(16 468)
|
(16 214)
|
(16 928)
|
3 926
|
2 368
|
3 117
|
6 820
|
8 384
|
6 798
|
11 628
|
14 753
|
20 937
|
24 285
|
25 161
|
22 905
|
20 102
|
16 689
|
12 714
|
13 196
|
9 741
|
10 041
|
11 099
|
9 384
|
13 231
|
15 250
|
19 211
|
21 960
|
21 668
|
24 356
|
23 577
|
20 300
|
18 861
|
9 297
|
3 757
|
1 795
|
587
|
3 354
|
4 097
|
6 702
|
6 591
|
|
| Depreciation & Amortization |
5 717
|
5 623
|
5 508
|
5 484
|
5 727
|
6 279
|
7 505
|
8 739
|
10 268
|
11 121
|
12 842
|
13 660
|
14 226
|
15 332
|
14 703
|
15 298
|
15 905
|
0
|
15 797
|
0
|
17 781
|
0
|
0
|
35 049
|
24 881
|
0
|
0
|
30 316
|
31 054
|
39 014
|
47 003
|
32 331
|
32 076
|
29 487
|
26 904
|
24 319
|
19 990
|
17 660
|
15 293
|
12 882
|
12 322
|
12 071
|
11 844
|
11 719
|
11 747
|
11 937
|
12 119
|
12 197
|
12 025
|
12 253
|
12 791
|
13 352
|
14 203
|
14 885
|
15 253
|
15 372
|
15 617
|
16 410
|
17 634
|
19 002
|
20 139
|
19 608
|
20 312
|
20 142
|
20 211
|
21 384
|
20 910
|
21 466
|
21 348
|
20 977
|
20 707
|
20 434
|
20 586
|
20 930
|
21 192
|
21 476
|
|
| Change in Deffered Taxes |
(20)
|
0
|
(356)
|
(356)
|
8
|
0
|
192
|
344
|
(80)
|
0
|
435
|
(80)
|
461
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(158)
|
0
|
0
|
(379)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 409)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1 913
|
3 177
|
3 516
|
3 473
|
2 419
|
1 288
|
1 867
|
2 408
|
3 625
|
3 918
|
2 916
|
3 134
|
2 347
|
3 134
|
9 006
|
6 333
|
6 927
|
0
|
6 479
|
0
|
10 390
|
18 645
|
0
|
21 183
|
8 069
|
8 069
|
0
|
3 562
|
7 526
|
9 113
|
0
|
10 542
|
0
|
0
|
0
|
0
|
6 177
|
7 045
|
24 020
|
5 813
|
4 048
|
4 233
|
(11 542)
|
6 906
|
4 530
|
4 499
|
5 429
|
5 845
|
4 776
|
5 567
|
5 017
|
4 989
|
5 306
|
4 799
|
3 789
|
3 833
|
2 688
|
2 413
|
2 758
|
3 992
|
4 461
|
4 151
|
4 489
|
5 623
|
4 666
|
4 805
|
5 656
|
5 332
|
10 154
|
11 358
|
11 095
|
10 276
|
7 763
|
7 585
|
8 878
|
7 331
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
294
|
708
|
1 451
|
2 242
|
0
|
6 983
|
7 044
|
6 582
|
7 849
|
3 890
|
3 388
|
1 729
|
475
|
(1 247)
|
(1 549)
|
(182)
|
0
|
0
|
37
|
(37)
|
0
|
(47)
|
(46)
|
0
|
0
|
0
|
62
|
58
|
136
|
149
|
87
|
135
|
0
|
159
|
159
|
115
|
0
|
1 271
|
1 223
|
1 223
|
1 383
|
412
|
759
|
935
|
868
|
753
|
454
|
287
|
475
|
704
|
704
|
695
|
825
|
1 033
|
1 529
|
1 551
|
1 468
|
1 364
|
1 347
|
1 347
|
1 031
|
555
|
273
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 714
|
2 525
|
2 229
|
2 778
|
1 932
|
1 782
|
3 061
|
3 327
|
3 682
|
2 749
|
5 063
|
5 837
|
6 133
|
8 087
|
6 116
|
6 103
|
6 387
|
6 540
|
7 067
|
7 176
|
7 484
|
7 703
|
8 031
|
7 683
|
6 606
|
5 481
|
4 431
|
3 942
|
3 941
|
3 892
|
3 814
|
3 785
|
3 584
|
3 478
|
3 213
|
3 127
|
3 113
|
3 134
|
3 356
|
3 420
|
3 281
|
3 137
|
2 037
|
1 836
|
1 781
|
1 808
|
2 505
|
2 461
|
2 557
|
2 623
|
3 327
|
4 547
|
5 463
|
6 083
|
7 275
|
6 686
|
6 565
|
6 173
|
7 749
|
7 722
|
7 228
|
6 925
|
|
| Change in Working Capital |
(2 496)
|
(1 777)
|
(2 095)
|
(1 122)
|
1 422
|
(5 069)
|
(11 450)
|
(25 117)
|
(47 273)
|
(25 219)
|
(27 860)
|
(13 471)
|
6 332
|
(9 627)
|
(14 873)
|
(8 816)
|
(2 367)
|
(1 796)
|
(3 770)
|
45 610
|
(9 269)
|
(20 209)
|
11 463
|
(67 737)
|
(26 820)
|
(11 827)
|
(33 874)
|
(19 855)
|
(15 550)
|
(18 117)
|
(5 577)
|
2 890
|
11 126
|
7 020
|
(5 004)
|
28 396
|
82
|
20 779
|
13 987
|
155
|
14 635
|
(7 111)
|
6 209
|
(10 051)
|
(6 792)
|
(6 342)
|
1 192
|
688
|
(6 023)
|
(5 671)
|
(15 477)
|
(15 956)
|
(5 673)
|
(8 091)
|
(11 137)
|
(14 237)
|
(6 430)
|
(10 974)
|
1 587
|
(2 943)
|
(3 254)
|
(4 428)
|
970
|
(1 181)
|
(5 153)
|
(253)
|
(13 419)
|
(4 740)
|
(10 782)
|
(12 288)
|
(9 381)
|
(17 555)
|
(5 066)
|
(13 832)
|
(9 221)
|
(5 296)
|
|
| Cash from Operating Activities |
9 812
N/A
|
10 597
+8%
|
9 228
-13%
|
10 109
+10%
|
13 070
+29%
|
7 172
-45%
|
5 460
-24%
|
(5 545)
N/A
|
(24 715)
-346%
|
(1 899)
+92%
|
(198)
+90%
|
15 859
N/A
|
36 817
+132%
|
27 294
-26%
|
24 309
-11%
|
34 427
+42%
|
41 744
+21%
|
31 430
-25%
|
40 904
+30%
|
53 920
+32%
|
26 857
-50%
|
17 169
-36%
|
22 036
+28%
|
(4 524)
N/A
|
12 023
N/A
|
25 764
+114%
|
4 969
-81%
|
(5 728)
N/A
|
(16 415)
-187%
|
(19 020)
-16%
|
(8 531)
+55%
|
384
N/A
|
9 446
+2 360%
|
10 749
+14%
|
6 196
-42%
|
20 779
+235%
|
8 372
-60%
|
27 862
+233%
|
34 964
+25%
|
21 387
-39%
|
33 374
+56%
|
12 312
-63%
|
13 332
+8%
|
16 961
+27%
|
16 283
-4%
|
21 721
+33%
|
33 494
+54%
|
39 667
+18%
|
35 062
-12%
|
37 310
+6%
|
25 235
-32%
|
22 486
-11%
|
30 525
+36%
|
24 306
-20%
|
21 101
-13%
|
14 708
-30%
|
21 916
+49%
|
18 948
-14%
|
31 364
+66%
|
33 282
+6%
|
36 597
+10%
|
38 542
+5%
|
47 731
+24%
|
46 252
-3%
|
44 080
-5%
|
49 512
+12%
|
33 447
-32%
|
40 920
+22%
|
30 016
-27%
|
23 804
-21%
|
24 215
+2%
|
13 741
-43%
|
26 636
+94%
|
18 780
-29%
|
27 550
+47%
|
30 101
+9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9 045)
|
(10 691)
|
(23 339)
|
(13 352)
|
(20 088)
|
(58 364)
|
(51 859)
|
(68 935)
|
(63 375)
|
(22 905)
|
(24 924)
|
(22 421)
|
(21 549)
|
(23 105)
|
(19 003)
|
(17 385)
|
(20 616)
|
(29 108)
|
(40 980)
|
(60 901)
|
(86 582)
|
(97 870)
|
(110 832)
|
(105 032)
|
(88 814)
|
(82 692)
|
(62 777)
|
(56 682)
|
(48 148)
|
(34 387)
|
(25 243)
|
(15 494)
|
(7 845)
|
(7 119)
|
(6 484)
|
(3 551)
|
(5 795)
|
(5 317)
|
(5 605)
|
(6 178)
|
(3 361)
|
(3 103)
|
(4 941)
|
(7 641)
|
(9 397)
|
(10 862)
|
(12 704)
|
(13 835)
|
(19 322)
|
(21 009)
|
(22 204)
|
(25 890)
|
(29 747)
|
(37 385)
|
(36 540)
|
(35 112)
|
(31 164)
|
(23 531)
|
(32 366)
|
(38 224)
|
(46 988)
|
(57 973)
|
(68 518)
|
(71 197)
|
(65 944)
|
(61 711)
|
(51 427)
|
(46 912)
|
(41 155)
|
(38 368)
|
(35 939)
|
(32 907)
|
(47 199)
|
(54 720)
|
(70 140)
|
(124 100)
|
|
| Other Items |
(6)
|
(249)
|
11 512
|
374
|
2 085
|
3 343
|
(9 867)
|
2 839
|
283
|
(1 414)
|
1 299
|
(1 407)
|
(5 250)
|
(5 378)
|
(11 911)
|
(13 197)
|
(16 504)
|
(17 900)
|
1 344
|
8 648
|
19 165
|
19 048
|
9 182
|
5 826
|
2 401
|
3 782
|
(3 007)
|
(1 023)
|
2 290
|
2 942
|
11 094
|
7 710
|
(1 034)
|
(2 801)
|
(9 236)
|
(10 562)
|
100 251
|
103 465
|
107 138
|
108 117
|
4 983
|
2 608
|
828
|
1 777
|
(211)
|
(5 453)
|
(10 452)
|
(15 984)
|
(1 324)
|
888
|
4 557
|
5 175
|
(8 772)
|
10 116
|
16 877
|
23 387
|
23 131
|
8 430
|
3 351
|
946
|
(88)
|
(684)
|
(839)
|
(631)
|
(502)
|
1 694
|
2 219
|
2 796
|
8 024
|
4 261
|
4 745
|
3 822
|
(528)
|
(37 387)
|
(788)
|
(450)
|
|
| Cash from Investing Activities |
(9 051)
N/A
|
(10 940)
-21%
|
(11 827)
-8%
|
(12 977)
-10%
|
(18 003)
-39%
|
(55 020)
-206%
|
(61 726)
-12%
|
(66 098)
-7%
|
(63 092)
+5%
|
(24 320)
+61%
|
(23 625)
+3%
|
(23 826)
-1%
|
(26 799)
-12%
|
(28 483)
-6%
|
(30 914)
-9%
|
(30 582)
+1%
|
(37 120)
-21%
|
(47 007)
-27%
|
(39 637)
+16%
|
(52 253)
-32%
|
(67 416)
-29%
|
(78 822)
-17%
|
(101 648)
-29%
|
(99 206)
+2%
|
(86 414)
+13%
|
(78 912)
+9%
|
(65 785)
+17%
|
(57 706)
+12%
|
(45 858)
+21%
|
(31 443)
+31%
|
(14 149)
+55%
|
(7 784)
+45%
|
(8 879)
-14%
|
(9 922)
-12%
|
(15 720)
-58%
|
(14 113)
+10%
|
94 457
N/A
|
98 150
+4%
|
101 534
+3%
|
101 940
+0%
|
1 622
-98%
|
(494)
N/A
|
(4 113)
-733%
|
(5 865)
-43%
|
(9 608)
-64%
|
(16 316)
-70%
|
(23 156)
-42%
|
(29 818)
-29%
|
(20 647)
+31%
|
(20 122)
+3%
|
(17 648)
+12%
|
(20 716)
-17%
|
(38 520)
-86%
|
(27 270)
+29%
|
(19 663)
+28%
|
(11 726)
+40%
|
(8 033)
+31%
|
(15 101)
-88%
|
(29 015)
-92%
|
(37 278)
-28%
|
(47 076)
-26%
|
(58 657)
-25%
|
(69 357)
-18%
|
(71 828)
-4%
|
(66 446)
+7%
|
(60 017)
+10%
|
(49 208)
+18%
|
(44 116)
+10%
|
(33 131)
+25%
|
(34 107)
-3%
|
(31 194)
+9%
|
(29 086)
+7%
|
(47 727)
-64%
|
(92 108)
-93%
|
(70 928)
+23%
|
(124 550)
-76%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
14 269
|
14 250
|
14 250
|
14 250
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
(2)
|
(2)
|
(1)
|
0
|
(3)
|
(3)
|
(14)
|
(14)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
18 949
|
18 948
|
4 649
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 655
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
554
|
1 966
|
3 208
|
4 779
|
6 088
|
40 528
|
47 371
|
68 351
|
82 084
|
28 611
|
33 514
|
10 134
|
(1 574)
|
12 835
|
4 191
|
(5 734)
|
(5 789)
|
5 499
|
3 425
|
(1 483)
|
37 757
|
84 504
|
77 342
|
111 856
|
82 404
|
43 890
|
72 323
|
58 520
|
59 316
|
40 072
|
8 200
|
1 127
|
(9 690)
|
(9 031)
|
(15 326)
|
(29 632)
|
(110 481)
|
(132 149)
|
(120 980)
|
(107 180)
|
(33 464)
|
(10 458)
|
(8 667)
|
(6 318)
|
(7 484)
|
887
|
(3 790)
|
(10 927)
|
(6 461)
|
(18 758)
|
(3 948)
|
6 091
|
12 355
|
13 790
|
3 917
|
3 657
|
(7 341)
|
(6 301)
|
6 055
|
1 993
|
11 324
|
21 650
|
13 656
|
23 070
|
20 331
|
12 935
|
28 838
|
20 429
|
21 668
|
26 052
|
8 937
|
12 697
|
26 559
|
70 886
|
60 267
|
120 821
|
|
| Cash Paid for Dividends |
(1 133)
|
(1 133)
|
(1 133)
|
(1 133)
|
(1 133)
|
0
|
(944)
|
0
|
(944)
|
(2 437)
|
(1 493)
|
(2 437)
|
(1 493)
|
(622)
|
(622)
|
(622)
|
(622)
|
0
|
(914)
|
(919)
|
(914)
|
0
|
(686)
|
(681)
|
(686)
|
(686)
|
(432)
|
(432)
|
(432)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 048)
|
(1 048)
|
(1 048)
|
0
|
(2 148)
|
(2 148)
|
(2 148)
|
0
|
(3 222)
|
(3 222)
|
(3 222)
|
0
|
(2 207)
|
(2 207)
|
(2 207)
|
0
|
(2 207)
|
(2 207)
|
(2 207)
|
0
|
(2 649)
|
(2 649)
|
(2 649)
|
0
|
(2 649)
|
(2 649)
|
(2 649)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
255
|
(85)
|
0
|
0
|
0
|
0
|
0
|
(436)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
150
|
0
|
0
|
(950)
|
(950)
|
(920)
|
(922)
|
97
|
(693)
|
(1 464)
|
(1 762)
|
(2 445)
|
(1 036)
|
(275)
|
0
|
(233)
|
67
|
25
|
394
|
1 256
|
1 139
|
(263)
|
0
|
(878)
|
(1 680)
|
(284)
|
(284)
|
(30)
|
(29)
|
|
| Cash from Financing Activities |
(579)
N/A
|
832
N/A
|
2 084
+150%
|
3 647
+75%
|
4 956
+36%
|
54 798
+1 006%
|
60 678
+11%
|
82 601
+36%
|
95 392
+15%
|
26 157
-73%
|
32 024
+22%
|
7 700
-76%
|
(3 065)
N/A
|
12 216
N/A
|
3 814
-69%
|
(6 452)
N/A
|
(6 411)
+1%
|
5 498
N/A
|
2 254
-59%
|
(2 317)
N/A
|
36 842
N/A
|
83 153
+126%
|
76 654
-8%
|
111 173
+45%
|
81 704
-27%
|
43 626
-47%
|
71 890
+65%
|
58 086
-19%
|
58 883
+1%
|
39 639
-33%
|
8 200
-79%
|
1 127
-86%
|
(9 690)
N/A
|
(9 031)
+7%
|
3 622
N/A
|
(10 683)
N/A
|
(105 832)
-891%
|
(127 500)
-20%
|
(135 279)
-6%
|
(121 480)
+10%
|
(33 464)
+72%
|
(10 458)
+69%
|
(8 667)
+17%
|
(6 318)
+27%
|
(7 484)
-18%
|
887
N/A
|
(4 688)
N/A
|
(11 825)
-152%
|
(7 508)
+37%
|
(19 805)
-164%
|
(7 195)
+64%
|
2 844
N/A
|
9 287
+227%
|
10 720
+15%
|
792
-93%
|
(257)
N/A
|
(10 372)
-3 936%
|
(9 630)
+7%
|
3 058
N/A
|
404
-87%
|
8 841
+2 090%
|
19 467
+120%
|
11 215
-42%
|
20 929
+87%
|
18 149
-13%
|
11 122
-39%
|
27 446
+147%
|
18 919
-31%
|
18 756
-1%
|
22 770
+21%
|
5 410
-76%
|
8 369
+55%
|
23 627
+182%
|
67 953
+188%
|
60 238
-11%
|
120 792
+101%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
12
|
6
|
(65)
|
32
|
28
|
(26)
|
(600)
|
(59)
|
(59)
|
(2)
|
637
|
81
|
(84)
|
(26)
|
(23)
|
(104)
|
57
|
1
|
3
|
1
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
2
|
(1)
|
(1)
|
5
|
(4)
|
2
|
(4)
|
(77)
|
(3)
|
(6)
|
(1)
|
73
|
(0)
|
2
|
1
|
(6)
|
4
|
67
|
(3)
|
5
|
(6)
|
(70)
|
76
|
150
|
150
|
48
|
188
|
120
|
(181)
|
217
|
|
| Net Change in Cash |
182
N/A
|
489
+169%
|
(515)
N/A
|
779
N/A
|
23
-97%
|
6 950
+30 117%
|
4 412
-37%
|
10 958
+148%
|
7 585
-31%
|
(62)
N/A
|
8 201
N/A
|
(267)
N/A
|
6 953
N/A
|
11 027
+59%
|
(2 789)
N/A
|
(2 595)
+7%
|
(1 781)
+31%
|
(10 144)
-470%
|
3 553
N/A
|
(622)
N/A
|
(3 743)
-502%
|
20 900
N/A
|
(3 017)
N/A
|
7 384
N/A
|
7 311
-1%
|
(8 885)
N/A
|
11 155
N/A
|
(5 432)
N/A
|
(3 416)
+37%
|
(10 847)
-218%
|
(14 584)
-34%
|
(6 216)
+57%
|
(9 122)
-47%
|
(8 201)
+10%
|
(5 901)
+28%
|
(4 018)
+32%
|
(3 003)
+25%
|
(1 487)
+50%
|
1 219
N/A
|
1 847
+52%
|
1 532
-17%
|
1 360
-11%
|
552
-59%
|
4 778
+766%
|
(809)
N/A
|
6 286
N/A
|
5 652
-10%
|
(1 977)
N/A
|
6 906
N/A
|
(2 612)
N/A
|
388
N/A
|
4 616
+1 090%
|
1 288
-72%
|
7 679
+496%
|
2 227
-71%
|
2 719
+22%
|
3 510
+29%
|
(5 710)
N/A
|
5 406
N/A
|
(3 590)
N/A
|
(1 637)
+54%
|
(654)
+60%
|
(10 407)
-1 492%
|
(4 580)
+56%
|
(4 220)
+8%
|
623
N/A
|
11 679
+1 776%
|
15 653
+34%
|
15 717
+0%
|
12 617
-20%
|
(1 418)
N/A
|
(6 927)
-388%
|
2 723
N/A
|
(5 254)
N/A
|
16 679
N/A
|
26 560
+59%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
767
N/A
|
(94)
N/A
|
(14 111)
-14 912%
|
(3 243)
+77%
|
(7 018)
-116%
|
(51 192)
-629%
|
(46 399)
+9%
|
(74 480)
-61%
|
(88 090)
-18%
|
(24 804)
+72%
|
(25 122)
-1%
|
(6 562)
+74%
|
15 268
N/A
|
4 189
-73%
|
5 306
+27%
|
17 042
+221%
|
21 128
+24%
|
2 322
-89%
|
(76)
N/A
|
(6 981)
-9 086%
|
(59 725)
-756%
|
(80 701)
-35%
|
(88 796)
-10%
|
(109 556)
-23%
|
(76 791)
+30%
|
(56 928)
+26%
|
(57 808)
-2%
|
(62 410)
-8%
|
(64 563)
-3%
|
(53 407)
+17%
|
(33 774)
+37%
|
(15 110)
+55%
|
1 601
N/A
|
3 630
+127%
|
(288)
N/A
|
17 228
N/A
|
2 577
-85%
|
22 545
+775%
|
29 359
+30%
|
15 209
-48%
|
30 013
+97%
|
9 209
-69%
|
8 391
-9%
|
9 320
+11%
|
6 886
-26%
|
10 859
+58%
|
20 790
+91%
|
25 832
+24%
|
15 740
-39%
|
16 301
+4%
|
3 031
-81%
|
(3 404)
N/A
|
778
N/A
|
(13 079)
N/A
|
(15 439)
-18%
|
(20 404)
-32%
|
(9 248)
+55%
|
(4 583)
+50%
|
(1 002)
+78%
|
(4 942)
-393%
|
(10 391)
-110%
|
(19 430)
-87%
|
(20 787)
-7%
|
(24 945)
-20%
|
(21 864)
+12%
|
(12 198)
+44%
|
(17 980)
-47%
|
(5 992)
+67%
|
(11 139)
-86%
|
(14 564)
-31%
|
(11 724)
+19%
|
(19 166)
-63%
|
(20 564)
-7%
|
(35 940)
-75%
|
(42 589)
-19%
|
(93 999)
-121%
|
|