Posco Chemical Co Ltd
KRX:003670
Cash Flow Statement
Cash Flow Statement
Posco Chemical 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 |
16 607
|
16 658
|
14 217
|
12 792
|
14 297
|
13 188
|
15 523
|
17 748
|
16 899
|
18 165
|
19 130
|
21 950
|
25 181
|
26 138
|
27 278
|
29 696
|
33 089
|
39 886
|
47 167
|
52 461
|
56 939
|
63 924
|
74 771
|
82 752
|
91 378
|
91 368
|
86 957
|
81 506
|
75 355
|
67 269
|
62 077
|
60 773
|
58 030
|
66 579
|
67 958
|
70 591
|
73 290
|
63 868
|
42 922
|
34 872
|
32 168
|
25 654
|
30 595
|
36 719
|
44 529
|
64 474
|
80 914
|
92 982
|
103 960
|
112 469
|
126 958
|
133 826
|
132 752
|
134 169
|
125 427
|
118 204
|
101 163
|
82 491
|
51 985
|
28 846
|
29 748
|
55 288
|
96 338
|
130 365
|
133 762
|
129 982
|
142 517
|
167 267
|
121 929
|
126 151
|
122 839
|
80 366
|
4 435
|
21 224
|
(33 088)
|
(57 453)
|
(231 338)
|
(239 416)
|
(263 768)
|
(216 111)
|
|
| Depreciation & Amortization |
6 278
|
6 690
|
7 078
|
7 004
|
6 901
|
6 836
|
6 835
|
6 919
|
7 093
|
7 247
|
7 315
|
7 305
|
7 263
|
7 196
|
7 182
|
7 252
|
7 442
|
8 265
|
9 108
|
9 988
|
10 391
|
10 782
|
10 065
|
8 676
|
9 673
|
9 819
|
10 779
|
11 855
|
11 441
|
11 745
|
12 160
|
12 522
|
12 726
|
13 041
|
13 303
|
13 691
|
14 212
|
14 626
|
14 776
|
14 704
|
14 509
|
14 416
|
14 512
|
14 584
|
14 465
|
14 301
|
14 021
|
14 049
|
14 199
|
14 657
|
15 133
|
15 410
|
16 345
|
21 711
|
30 049
|
38 498
|
43 907
|
47 225
|
48 677
|
54 555
|
64 403
|
71 875
|
78 383
|
80 328
|
81 181
|
82 047
|
84 589
|
88 598
|
92 267
|
100 794
|
112 046
|
123 591
|
137 585
|
147 439
|
158 010
|
169 821
|
184 138
|
192 037
|
197 349
|
201 730
|
|
| Change in Deffered Taxes |
(508)
|
(603)
|
(463)
|
(515)
|
642
|
1 034
|
1 066
|
1 218
|
350
|
53
|
47
|
(17)
|
(476)
|
(480)
|
(486)
|
(453)
|
203
|
(319)
|
0
|
0
|
0
|
(404)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
387
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
81
|
140
|
100
|
234
|
268
|
321
|
167
|
430
|
385
|
325
|
|
| Other Non-Cash Items |
4 868
|
4 776
|
4 146
|
3 720
|
3 549
|
3 606
|
3 574
|
3 496
|
8 153
|
8 447
|
8 241
|
7 183
|
3 592
|
3 840
|
4 533
|
5 442
|
6 003
|
8 521
|
10 631
|
15 728
|
18 728
|
21 787
|
26 269
|
27 877
|
33 015
|
29 237
|
29 765
|
29 201
|
26 691
|
29 483
|
26 824
|
27 304
|
27 311
|
29 420
|
32 179
|
33 246
|
31 501
|
32 711
|
25 732
|
31 917
|
33 606
|
36 861
|
55 198
|
51 914
|
58 688
|
56 320
|
46 651
|
33 656
|
9 852
|
(3 676)
|
(20 397)
|
(18 762)
|
(6 990)
|
(8 217)
|
1 902
|
9 620
|
26 982
|
44 604
|
59 159
|
59 951
|
41 878
|
31 603
|
19 162
|
7 235
|
19 765
|
15 269
|
28 516
|
73 330
|
84 745
|
62 083
|
60 094
|
44 415
|
125 454
|
107 212
|
133 288
|
125 598
|
270 200
|
283 455
|
282 451
|
260 427
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 506
|
9 870
|
9 420
|
14 495
|
14 230
|
17 022
|
18 603
|
13 718
|
25 351
|
24 908
|
29 876
|
29 806
|
24 920
|
22 783
|
20 233
|
24 467
|
17 442
|
17 830
|
18 281
|
20 175
|
22 587
|
20 370
|
16 451
|
16 397
|
15 913
|
20 276
|
20 251
|
21 757
|
23 111
|
21 845
|
26 490
|
18 043
|
20 769
|
26 390
|
21 915
|
28 392
|
24 193
|
18 804
|
23 247
|
20 561
|
19 674
|
20 490
|
15 795
|
13 099
|
7 181
|
1 871
|
(278)
|
6 904
|
15 364
|
24 721
|
30 932
|
33 175
|
40 072
|
37 790
|
36 625
|
27 970
|
10 374
|
5 951
|
4 706
|
5 688
|
4 812
|
2 288
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
38
|
74
|
75
|
69
|
227
|
505
|
669
|
809
|
790
|
620
|
479
|
351
|
212
|
99
|
497
|
866
|
1 810
|
2 445
|
2 710
|
2 861
|
2 457
|
2 339
|
2 223
|
2 217
|
2 119
|
1 956
|
1 787
|
1 643
|
1 582
|
1 518
|
1 469
|
1 469
|
1 316
|
1 549
|
1 517
|
1 434
|
1 438
|
3 152
|
5 012
|
7 187
|
11 141
|
12 838
|
14 358
|
15 586
|
15 030
|
8 448
|
6 501
|
3 340
|
2 904
|
7 783
|
9 960
|
31 977
|
55 700
|
85 811
|
113 651
|
124 458
|
96 892
|
63 525
|
51 750
|
39 413
|
63 846
|
|
| Change in Working Capital |
(10 518)
|
(10 188)
|
(12 277)
|
(3 237)
|
(12 438)
|
(4 690)
|
(9 728)
|
(13 119)
|
(12 349)
|
(22 606)
|
(22 656)
|
(20 459)
|
(24 024)
|
(30 941)
|
(17 402)
|
(22 404)
|
(9 777)
|
(7 187)
|
(22 517)
|
(40 124)
|
(30 729)
|
(40 780)
|
(46 724)
|
(28 776)
|
(44 367)
|
(47 696)
|
(24 850)
|
(44 770)
|
(48 447)
|
(19 559)
|
(37 987)
|
(31 402)
|
12 456
|
(62 538)
|
(53 355)
|
(43 578)
|
(68 831)
|
(32 744)
|
(18 791)
|
(8 959)
|
(18 644)
|
3 124
|
(18 881)
|
(23 101)
|
(32 617)
|
(37 072)
|
(62 982)
|
(78 183)
|
(72 495)
|
(73 277)
|
(48 267)
|
(24 412)
|
(57 547)
|
(44 985)
|
(97 170)
|
(124 417)
|
(109 274)
|
(179 643)
|
(140 954)
|
(109 226)
|
(97 744)
|
(89 954)
|
(76 396)
|
(133 501)
|
(131 671)
|
(307 649)
|
(430 489)
|
(431 900)
|
(359 894)
|
(566 265)
|
(797 127)
|
(773 061)
|
(712 321)
|
27 319
|
474 661
|
512 166
|
447 850
|
(23 210)
|
(123 703)
|
(346 371)
|
|
| Cash from Operating Activities |
16 726
N/A
|
17 334
+4%
|
12 702
-27%
|
19 765
+56%
|
12 952
-34%
|
19 975
+54%
|
17 269
-14%
|
16 262
-6%
|
20 147
+24%
|
11 305
-44%
|
12 076
+7%
|
15 962
+32%
|
11 536
-28%
|
5 753
-50%
|
21 105
+267%
|
19 532
-7%
|
36 959
+89%
|
49 167
+33%
|
44 630
-9%
|
38 225
-14%
|
55 328
+45%
|
55 834
+1%
|
64 381
+15%
|
90 676
+41%
|
89 699
-1%
|
82 857
-8%
|
102 377
+24%
|
77 792
-24%
|
65 040
-16%
|
88 938
+37%
|
63 074
-29%
|
69 197
+10%
|
110 523
+60%
|
46 502
-58%
|
60 085
+29%
|
73 950
+23%
|
50 172
-32%
|
78 460
+56%
|
64 639
-18%
|
72 535
+12%
|
61 640
-15%
|
80 055
+30%
|
81 425
+2%
|
80 116
-2%
|
85 065
+6%
|
98 024
+15%
|
78 604
-20%
|
62 504
-20%
|
55 515
-11%
|
50 173
-10%
|
73 427
+46%
|
106 062
+44%
|
84 560
-20%
|
102 676
+21%
|
60 208
-41%
|
41 906
-30%
|
62 778
+50%
|
(5 323)
N/A
|
18 868
N/A
|
34 126
+81%
|
38 284
+12%
|
68 812
+80%
|
117 487
+71%
|
84 428
-28%
|
103 037
+22%
|
(80 351)
N/A
|
(174 866)
-118%
|
(102 705)
+41%
|
(60 954)
+41%
|
(277 236)
-355%
|
(502 148)
-81%
|
(524 690)
-4%
|
(444 846)
+15%
|
303 194
N/A
|
732 871
+142%
|
750 132
+2%
|
670 850
-11%
|
212 865
-68%
|
92 329
-57%
|
(100 325)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11 167)
|
(10 215)
|
(8 383)
|
(6 773)
|
(4 667)
|
(6 101)
|
(7 651)
|
(7 991)
|
(8 023)
|
(7 193)
|
(5 424)
|
(6 418)
|
(4 517)
|
(5 721)
|
(8 546)
|
(11 192)
|
(11 434)
|
(12 228)
|
(13 568)
|
(15 010)
|
(29 479)
|
(31 522)
|
(37 673)
|
(36 120)
|
(39 844)
|
(39 483)
|
(37 519)
|
(38 127)
|
(37 870)
|
(39 320)
|
(56 557)
|
(70 214)
|
(62 466)
|
(70 258)
|
(52 431)
|
(39 986)
|
(46 855)
|
(43 392)
|
(39 304)
|
(38 443)
|
(29 236)
|
(25 885)
|
(30 466)
|
(25 936)
|
(23 475)
|
(22 196)
|
(19 836)
|
(33 080)
|
(60 673)
|
(80 089)
|
(86 148)
|
(88 182)
|
(104 694)
|
(99 353)
|
(119 399)
|
(201 576)
|
(311 481)
|
(392 841)
|
(410 725)
|
(339 121)
|
(245 549)
|
(207 724)
|
(289 330)
|
(412 997)
|
(562 512)
|
(680 091)
|
(695 991)
|
(671 939)
|
(665 908)
|
(744 599)
|
(912 540)
|
(1 093 915)
|
(1 366 203)
|
(1 430 269)
|
(1 619 854)
|
(2 007 285)
|
(2 058 107)
|
(2 076 573)
|
(2 106 343)
|
(1 748 781)
|
|
| Other Items |
5 093
|
(3 260)
|
(1 271)
|
3 539
|
(13 843)
|
(22 984)
|
(18 070)
|
(26 955)
|
(10 350)
|
1 334
|
(2 767)
|
3 604
|
13 174
|
5 096
|
2 462
|
19 548
|
(3 482)
|
(18 730)
|
(24 505)
|
(39 975)
|
(32 129)
|
(19 783)
|
(21 420)
|
(39 686)
|
(32 665)
|
(6 204)
|
(19 254)
|
17 598
|
(11 176)
|
(51 166)
|
(36 350)
|
(69 763)
|
(61 166)
|
(60 485)
|
(35 340)
|
(47 828)
|
(43 361)
|
(4 208)
|
(3 204)
|
71 113
|
87 813
|
71 500
|
51 230
|
(70 270)
|
(82 864)
|
(72 424)
|
(81 223)
|
11 185
|
14 429
|
41 059
|
69 400
|
53 922
|
66 011
|
37 935
|
34 355
|
32 005
|
20 117
|
142 145
|
167 213
|
165 349
|
(8 743)
|
(1 368 585)
|
(1 259 627)
|
(1 101 676)
|
(1 112 453)
|
382 681
|
204 878
|
114 535
|
611 279
|
502 138
|
701 620
|
640 829
|
334 785
|
177 909
|
(15 861)
|
111 546
|
247 748
|
397 076
|
461 606
|
(87 368)
|
|
| Cash from Investing Activities |
(6 074)
N/A
|
(13 475)
-122%
|
(9 654)
+28%
|
(3 234)
+67%
|
(18 510)
-472%
|
(29 085)
-57%
|
(25 721)
+12%
|
(34 946)
-36%
|
(18 373)
+47%
|
(5 858)
+68%
|
(8 191)
-40%
|
(2 813)
+66%
|
8 657
N/A
|
(624)
N/A
|
(6 084)
-875%
|
8 357
N/A
|
(14 916)
N/A
|
(30 958)
-108%
|
(38 073)
-23%
|
(54 985)
-44%
|
(61 608)
-12%
|
(51 305)
+17%
|
(59 093)
-15%
|
(75 806)
-28%
|
(72 508)
+4%
|
(45 686)
+37%
|
(56 773)
-24%
|
(20 529)
+64%
|
(49 046)
-139%
|
(90 486)
-84%
|
(92 907)
-3%
|
(139 977)
-51%
|
(123 632)
+12%
|
(130 743)
-6%
|
(87 772)
+33%
|
(87 814)
0%
|
(90 216)
-3%
|
(47 601)
+47%
|
(42 508)
+11%
|
32 669
N/A
|
58 577
+79%
|
45 616
-22%
|
20 764
-54%
|
(96 206)
N/A
|
(106 340)
-11%
|
(94 620)
+11%
|
(101 059)
-7%
|
(21 895)
+78%
|
(46 244)
-111%
|
(39 030)
+16%
|
(16 748)
+57%
|
(34 260)
-105%
|
(38 683)
-13%
|
(61 418)
-59%
|
(85 045)
-38%
|
(169 571)
-99%
|
(291 364)
-72%
|
(250 696)
+14%
|
(243 511)
+3%
|
(173 772)
+29%
|
(254 292)
-46%
|
(1 576 309)
-520%
|
(1 548 957)
+2%
|
(1 514 672)
+2%
|
(1 674 966)
-11%
|
(297 410)
+82%
|
(491 113)
-65%
|
(557 404)
-13%
|
(54 628)
+90%
|
(242 461)
-344%
|
(210 920)
+13%
|
(453 086)
-115%
|
(1 031 418)
-128%
|
(1 252 359)
-21%
|
(1 635 715)
-31%
|
(1 895 740)
-16%
|
(1 810 360)
+5%
|
(1 679 496)
+7%
|
(1 644 737)
+2%
|
(1 836 150)
-12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
4 831
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 193)
|
(3 193)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 700
|
0
|
1 300 068
|
1 300 129
|
1 285 429
|
1 292 730
|
12 838
|
8 602
|
28 952
|
22 786
|
44 739
|
60 740
|
71 468
|
109 869
|
82 440
|
103 650
|
101 644
|
76 959
|
109 195
|
94 143
|
1 191 435
|
|
| Net Issuance of Debt |
(6 200)
|
(6 200)
|
(200)
|
(200)
|
(200)
|
(200)
|
(200)
|
(200)
|
(200)
|
(150)
|
0
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
5 553
|
438
|
5 442
|
0
|
0
|
0
|
5 357
|
4 749
|
3 315
|
3 393
|
(1 755)
|
(7 634)
|
18 571
|
21 687
|
32 559
|
56 230
|
35 351
|
31 992
|
21 127
|
10 014
|
1 893
|
(462)
|
(6 766)
|
(14 940)
|
(12 745)
|
(11 975)
|
(7 247)
|
(6 502)
|
(5 797)
|
(5 408)
|
(5 322)
|
(5 294)
|
(5 165)
|
(8 782)
|
(8 673)
|
(12 908)
|
(31 231)
|
22 550
|
341 948
|
342 495
|
865 670
|
711 716
|
312 050
|
311 276
|
(198 473)
|
116 228
|
247 605
|
337 593
|
703 107
|
600 110
|
336 958
|
747 386
|
803 682
|
1 248 244
|
1 505 645
|
1 223 090
|
1 063 471
|
1 073 325
|
721 167
|
587 172
|
725 524
|
(57 525)
|
|
| Cash Paid for Dividends |
(4 430)
|
(4 430)
|
(4 430)
|
(4 430)
|
(4 430)
|
0
|
(4 430)
|
(4 430)
|
(4 430)
|
(8 861)
|
(4 430)
|
(4 430)
|
(4 430)
|
0
|
(4 430)
|
(4 430)
|
(4 430)
|
0
|
(4 430)
|
(4 430)
|
(4 430)
|
0
|
(5 907)
|
(5 907)
|
(5 907)
|
0
|
(5 907)
|
(5 907)
|
(5 907)
|
0
|
(8 861)
|
(8 861)
|
(8 861)
|
0
|
(8 861)
|
(8 861)
|
(8 861)
|
(8 861)
|
(10 337)
|
(10 337)
|
(10 337)
|
(10 337)
|
(11 814)
|
(11 814)
|
(11 814)
|
0
|
(17 721)
|
(17 721)
|
(17 721)
|
0
|
(20 675)
|
(20 675)
|
(20 759)
|
0
|
(23 831)
|
(23 831)
|
(23 746)
|
0
|
(24 715)
|
(24 715)
|
(24 715)
|
0
|
(18 464)
|
(18 464)
|
(18 464)
|
0
|
(23 448)
|
(23 448)
|
(23 448)
|
0
|
(23 810)
|
(23 931)
|
(23 940)
|
0
|
(20 298)
|
(22 122)
|
(22 114)
|
0
|
(3 027)
|
(1 082)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 600
|
0
|
0
|
0
|
0
|
1 883
|
2 040
|
2 160
|
277
|
1 495
|
3 394
|
3 274
|
5 158
|
0
|
0
|
0
|
0
|
0
|
0
|
(165)
|
(165)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 700
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
599 366
|
592 409
|
585 452
|
578 495
|
|
| Cash from Financing Activities |
(10 630)
N/A
|
(10 630)
0%
|
(4 630)
+56%
|
(4 633)
0%
|
(4 630)
+0%
|
(200)
+96%
|
(4 630)
-2 215%
|
(4 630)
N/A
|
(4 630)
+0%
|
(9 011)
-95%
|
(4 530)
+50%
|
(4 480)
+1%
|
(4 430)
+1%
|
0
N/A
|
(4 430)
N/A
|
(4 430)
N/A
|
(4 430)
+0%
|
0
N/A
|
1 123
N/A
|
(3 992)
N/A
|
2 611
N/A
|
0
N/A
|
(4 419)
N/A
|
697
N/A
|
(550)
N/A
|
725
N/A
|
(552)
N/A
|
(354)
+36%
|
(2 555)
-622%
|
(7 215)
-182%
|
17 936
N/A
|
20 932
+17%
|
28 857
+38%
|
49 426
+71%
|
26 490
-46%
|
23 132
-13%
|
12 266
-47%
|
1 154
-91%
|
(8 444)
N/A
|
(10 964)
-30%
|
(17 268)
-57%
|
(25 443)
-47%
|
(24 724)
+3%
|
(26 982)
-9%
|
(22 254)
+18%
|
(21 510)
+3%
|
(26 711)
-24%
|
(23 129)
+13%
|
(23 043)
+0%
|
(23 015)
+0%
|
(25 839)
-12%
|
(29 457)
-14%
|
(29 432)
+0%
|
(33 667)
-14%
|
(55 062)
-64%
|
(1 281)
+98%
|
318 202
N/A
|
318 748
+0%
|
840 955
+164%
|
701 701
-17%
|
302 034
-57%
|
1 586 629
+425%
|
1 083 193
-32%
|
1 383 194
+28%
|
1 521 871
+10%
|
331 967
-78%
|
688 262
+107%
|
605 615
-12%
|
336 297
-44%
|
768 678
+129%
|
840 613
+9%
|
1 295 781
+54%
|
1 591 574
+23%
|
1 281 590
-19%
|
1 146 822
-11%
|
1 152 847
+1%
|
1 375 379
+19%
|
1 266 662
-8%
|
1 402 092
+11%
|
1 711 324
+22%
|
|
| 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
|
(4)
|
0
|
(33)
|
63
|
119
|
(88)
|
(97)
|
(234)
|
(250)
|
(46)
|
(255)
|
(301)
|
(250)
|
(146)
|
232
|
423
|
392
|
(768)
|
1
|
112
|
(22)
|
1 128
|
200
|
44
|
131
|
42
|
10
|
(70)
|
(54)
|
(82)
|
(41)
|
38
|
(85)
|
(12)
|
(16)
|
188
|
(205)
|
(953)
|
(1 094)
|
(1 088)
|
(609)
|
551
|
657
|
516
|
1 188
|
9 028
|
(11 614)
|
(7 163)
|
(10 246)
|
(17 184)
|
(7 111)
|
(1 760)
|
1 132
|
(2 976)
|
18 768
|
11 869
|
5 554
|
10 077
|
|
| Net Change in Cash |
22
N/A
|
(6 771)
N/A
|
(1 582)
+77%
|
11 898
N/A
|
(10 188)
N/A
|
(9 310)
+9%
|
(13 082)
-41%
|
(23 315)
-78%
|
(2 856)
+88%
|
(3 564)
-25%
|
(645)
+82%
|
8 669
N/A
|
15 763
+82%
|
5 129
-67%
|
10 591
+106%
|
23 459
+122%
|
17 613
-25%
|
13 779
-22%
|
7 680
-44%
|
(20 752)
N/A
|
(3 669)
+82%
|
7 140
N/A
|
865
-88%
|
15 567
+1 699%
|
16 608
+7%
|
37 960
+129%
|
45 171
+19%
|
56 822
+26%
|
13 342
-77%
|
(8 996)
N/A
|
(12 147)
-35%
|
(49 894)
-311%
|
15 493
N/A
|
(35 116)
N/A
|
(1 446)
+96%
|
9 121
N/A
|
(27 546)
N/A
|
32 436
N/A
|
14 079
-57%
|
93 473
+564%
|
102 950
+10%
|
100 340
-3%
|
77 442
-23%
|
(41 945)
N/A
|
(43 329)
-3%
|
(18 063)
+58%
|
(49 036)
-171%
|
17 521
N/A
|
(13 762)
N/A
|
(11 942)
+13%
|
30 786
N/A
|
42 264
+37%
|
16 404
-61%
|
7 630
-53%
|
(79 983)
N/A
|
(128 958)
-61%
|
89 600
N/A
|
62 917
-30%
|
616 106
+879%
|
561 102
-9%
|
84 932
-85%
|
78 044
-8%
|
(348 886)
N/A
|
(46 500)
+87%
|
(49 400)
-6%
|
(45 278)
+8%
|
23 470
N/A
|
(45 466)
N/A
|
209 100
N/A
|
241 818
+16%
|
117 299
-51%
|
300 821
+156%
|
108 199
-64%
|
330 665
+206%
|
245 110
-26%
|
4 263
-98%
|
254 638
+5 873%
|
(188 100)
N/A
|
(144 762)
+23%
|
(215 074)
-49%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5 559
N/A
|
7 119
+28%
|
4 319
-39%
|
12 992
+201%
|
8 285
-36%
|
13 874
+67%
|
9 619
-31%
|
8 270
-14%
|
12 124
+47%
|
4 112
-66%
|
6 652
+62%
|
9 545
+43%
|
7 019
-26%
|
32
-100%
|
12 559
+38 716%
|
8 340
-34%
|
25 525
+206%
|
36 939
+45%
|
31 062
-16%
|
23 215
-25%
|
25 849
+11%
|
24 312
-6%
|
26 708
+10%
|
54 556
+104%
|
49 855
-9%
|
43 375
-13%
|
64 858
+50%
|
39 665
-39%
|
27 170
-32%
|
49 619
+83%
|
6 517
-87%
|
(1 018)
N/A
|
48 057
N/A
|
(23 756)
N/A
|
7 654
N/A
|
33 964
+344%
|
3 317
-90%
|
35 068
+957%
|
25 335
-28%
|
34 092
+35%
|
32 404
-5%
|
54 170
+67%
|
50 959
-6%
|
54 180
+6%
|
61 590
+14%
|
75 828
+23%
|
58 768
-22%
|
29 424
-50%
|
(5 158)
N/A
|
(29 916)
-480%
|
(12 721)
+57%
|
17 880
N/A
|
(20 134)
N/A
|
3 323
N/A
|
(59 191)
N/A
|
(159 670)
-170%
|
(248 703)
-56%
|
(398 163)
-60%
|
(391 857)
+2%
|
(304 995)
+22%
|
(207 265)
+32%
|
(138 912)
+33%
|
(171 843)
-24%
|
(328 569)
-91%
|
(459 475)
-40%
|
(760 442)
-66%
|
(870 858)
-15%
|
(774 643)
+11%
|
(726 861)
+6%
|
(1 021 835)
-41%
|
(1 414 688)
-38%
|
(1 618 605)
-14%
|
(1 811 050)
-12%
|
(1 127 074)
+38%
|
(886 984)
+21%
|
(1 257 153)
-42%
|
(1 387 257)
-10%
|
(1 863 707)
-34%
|
(2 014 014)
-8%
|
(1 849 106)
+8%
|
|