Dongbang Agro Corp
KRX:007590
Cash Flow Statement
Cash Flow Statement
Dongbang Agro Corp
| 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 |
8 215
|
9 355
|
10 319
|
11 009
|
9 136
|
9 580
|
9 462
|
8 496
|
9 071
|
9 862
|
9 849
|
8 182
|
5 451
|
9 226
|
9 821
|
8 417
|
9 627
|
8 099
|
5 762
|
7 529
|
6 434
|
6 704
|
6 671
|
6 410
|
6 353
|
4 982
|
2 799
|
3 089
|
5 278
|
6 054
|
7 884
|
7 087
|
6 270
|
8 295
|
9 172
|
8 227
|
7 601
|
8 424
|
5 450
|
4 871
|
5 720
|
3 226
|
3 550
|
5 017
|
5 877
|
5 491
|
6 249
|
7 254
|
5 911
|
5 609
|
6 846
|
5 870
|
6 154
|
6 600
|
5 819
|
5 326
|
6 467
|
4 322
|
5 841
|
7 239
|
6 731
|
8 304
|
7 765
|
6 694
|
7 007
|
8 979
|
6 801
|
4 895
|
6 793
|
10 509
|
11 886
|
15 158
|
12 161
|
11 108
|
10 361
|
10 142
|
9 786
|
9 753
|
8 282
|
6 852
|
|
| Depreciation & Amortization |
1 411
|
1 415
|
1 474
|
1 582
|
1 782
|
1 942
|
2 059
|
2 040
|
2 054
|
2 027
|
2 024
|
2 073
|
2 060
|
2 074
|
2 350
|
2 611
|
2 935
|
3 121
|
2 968
|
1 634
|
2 504
|
2 464
|
2 440
|
2 507
|
2 405
|
2 355
|
2 289
|
3 300
|
2 203
|
2 242
|
2 294
|
2 331
|
2 322
|
2 279
|
2 250
|
2 243
|
2 259
|
2 286
|
2 284
|
2 289
|
2 293
|
2 312
|
2 333
|
2 356
|
2 413
|
2 471
|
2 522
|
2 558
|
2 556
|
2 548
|
2 557
|
2 560
|
2 604
|
2 776
|
2 901
|
3 048
|
3 162
|
3 111
|
3 098
|
3 060
|
2 998
|
2 967
|
2 942
|
2 912
|
2 902
|
2 902
|
2 932
|
3 006
|
3 146
|
3 333
|
3 495
|
3 628
|
3 725
|
3 783
|
3 872
|
3 950
|
4 016
|
4 067
|
4 069
|
4 092
|
|
| Change in Deffered Taxes |
(821)
|
(903)
|
(713)
|
(900)
|
(152)
|
(262)
|
(510)
|
1 640
|
875
|
1 103
|
1 254
|
(966)
|
222
|
86
|
(2)
|
58
|
(811)
|
(253)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2 383
|
2 300
|
1 804
|
807
|
3 683
|
4 715
|
4 604
|
3 299
|
1 337
|
1 152
|
981
|
2 704
|
399
|
(443)
|
844
|
702
|
1 995
|
1 043
|
6 267
|
6 827
|
4 134
|
3 877
|
3 729
|
4 284
|
3 201
|
7 977
|
3 645
|
988
|
1 529
|
1 756
|
683
|
2 408
|
4 003
|
4 305
|
4 298
|
4 652
|
4 608
|
5 370
|
5 163
|
3 793
|
3 295
|
2 179
|
2 874
|
3 654
|
2 636
|
2 743
|
1 788
|
1 554
|
4 264
|
3 825
|
4 488
|
4 527
|
4 538
|
4 007
|
3 614
|
5 099
|
3 511
|
4 183
|
3 941
|
4 331
|
4 358
|
5 292
|
4 982
|
3 868
|
4 463
|
4 457
|
4 708
|
6 026
|
440
|
1 365
|
816
|
(1 285)
|
2 922
|
2 572
|
3 365
|
4 049
|
5 294
|
5 161
|
6 159
|
6 280
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 590
|
3 318
|
4 016
|
4 139
|
2 701
|
2 377
|
2 094
|
2 023
|
1 996
|
1 972
|
1 936
|
1 910
|
1 012
|
1 062
|
1 058
|
1 531
|
1 895
|
2 122
|
1 749
|
2 770
|
3 175
|
3 521
|
3 521
|
2 265
|
1 699
|
1 438
|
878
|
879
|
859
|
740
|
1 299
|
1 056
|
2 063
|
2 356
|
2 352
|
2 352
|
2 425
|
2 724
|
2 737
|
3 161
|
2 310
|
1 915
|
1 906
|
2 122
|
2 380
|
2 542
|
2 542
|
2 101
|
1 587
|
1 268
|
1 282
|
1 515
|
1 739
|
1 750
|
1 738
|
1 013
|
2 291
|
2 696
|
2 696
|
3 324
|
1 977
|
2 042
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
116
|
385
|
615
|
612
|
507
|
274
|
91
|
84
|
91
|
74
|
116
|
116
|
158
|
210
|
200
|
200
|
151
|
80
|
9
|
9
|
8
|
20
|
37
|
77
|
92
|
80
|
55
|
17
|
2
|
7
|
43
|
41
|
46
|
61
|
54
|
66
|
109
|
227
|
350
|
361
|
439
|
432
|
327
|
314
|
192
|
61
|
41
|
56
|
114
|
268
|
550
|
526
|
540
|
583
|
560
|
615
|
829
|
1 032
|
1 137
|
1 201
|
1 034
|
843
|
|
| Change in Working Capital |
(3 372)
|
(144)
|
(2 456)
|
(10 063)
|
(6 494)
|
(13 018)
|
(15 624)
|
(17 915)
|
(10 160)
|
(13 088)
|
(16 281)
|
(9 183)
|
(3 823)
|
(15 047)
|
(26 171)
|
(23 387)
|
(10 465)
|
(1 565)
|
(7 264)
|
(6 413)
|
3 262
|
3 396
|
11 430
|
9 027
|
3 222
|
(6 051)
|
(167)
|
314
|
(7 402)
|
(5 596)
|
(6 063)
|
(4 382)
|
5 917
|
816
|
1 121
|
(1 452)
|
(5 382)
|
(7 709)
|
(8 103)
|
(7 226)
|
(8 437)
|
(13 670)
|
(2 703)
|
24 258
|
(8 691)
|
(514)
|
(4 879)
|
(36 954)
|
(3 421)
|
(9 809)
|
(5 997)
|
(5 241)
|
(10 644)
|
(516)
|
(7 959)
|
(10 276)
|
(9 344)
|
(16 157)
|
(14 190)
|
(12 499)
|
(7 458)
|
2 220
|
(1 293)
|
780
|
533
|
(6 552)
|
(8 084)
|
(10 067)
|
(3 875)
|
(20 191)
|
(24 919)
|
(17 004)
|
(19 094)
|
(9 060)
|
(15 514)
|
(20 213)
|
(18 769)
|
(16 992)
|
(11 725)
|
(8 911)
|
|
| Cash from Operating Activities |
7 816
N/A
|
12 021
+54%
|
10 428
-13%
|
2 436
-77%
|
7 955
+227%
|
2 958
-63%
|
(8)
N/A
|
(2 441)
-30 413%
|
3 177
N/A
|
1 054
-67%
|
(2 173)
N/A
|
2 809
N/A
|
4 309
+53%
|
(4 101)
N/A
|
(13 159)
-221%
|
(11 598)
+12%
|
3 281
N/A
|
10 444
+218%
|
7 723
-26%
|
9 748
+26%
|
16 334
+68%
|
16 397
+0%
|
24 269
+48%
|
22 228
-8%
|
15 180
-32%
|
9 274
-39%
|
8 566
-8%
|
7 689
-10%
|
1 608
-79%
|
4 456
+177%
|
4 797
+8%
|
7 443
+55%
|
18 512
+149%
|
15 696
-15%
|
16 842
+7%
|
13 671
-19%
|
9 086
-34%
|
8 370
-8%
|
4 794
-43%
|
3 727
-22%
|
2 871
-23%
|
(5 954)
N/A
|
6 054
N/A
|
35 285
+483%
|
2 236
-94%
|
10 194
+356%
|
5 681
-44%
|
(25 588)
N/A
|
9 310
N/A
|
2 172
-77%
|
7 893
+263%
|
7 717
-2%
|
2 652
-66%
|
12 866
+385%
|
4 377
-66%
|
3 196
-27%
|
3 796
+19%
|
(4 539)
N/A
|
(1 311)
+71%
|
2 132
N/A
|
6 629
+211%
|
18 783
+183%
|
14 397
-23%
|
14 255
-1%
|
14 905
+5%
|
9 785
-34%
|
6 358
-35%
|
3 860
-39%
|
6 504
+69%
|
(4 985)
N/A
|
(8 722)
-75%
|
497
N/A
|
(287)
N/A
|
8 403
N/A
|
2 084
-75%
|
(2 071)
N/A
|
327
N/A
|
1 989
+509%
|
6 785
+241%
|
8 312
+23%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 241)
|
(2 121)
|
(2 427)
|
(2 537)
|
(2 991)
|
(2 963)
|
(2 184)
|
(1 949)
|
(4 183)
|
(4 346)
|
(4 462)
|
(4 605)
|
(5 365)
|
(5 873)
|
(6 068)
|
(5 748)
|
(3 527)
|
(2 942)
|
(2 928)
|
(2 546)
|
(1 409)
|
(1 203)
|
(1 569)
|
(2 293)
|
(1 959)
|
(2 282)
|
(1 908)
|
(5 449)
|
(9 415)
|
(9 522)
|
(9 881)
|
(5 760)
|
(2 214)
|
(1 703)
|
(1 486)
|
(2 034)
|
(1 932)
|
(1 995)
|
(1 793)
|
(2 035)
|
(2 871)
|
(4 488)
|
(6 836)
|
(7 090)
|
(13 442)
|
(12 071)
|
(9 964)
|
(9 209)
|
(2 368)
|
(2 436)
|
(3 639)
|
(4 165)
|
(3 445)
|
(3 311)
|
(1 744)
|
(1 715)
|
(1 763)
|
(1 661)
|
(1 737)
|
(1 474)
|
(1 772)
|
(1 904)
|
(1 908)
|
(1 823)
|
(1 441)
|
(1 221)
|
(1 467)
|
(2 943)
|
(5 756)
|
(5 700)
|
(5 282)
|
(5 971)
|
(3 848)
|
(4 133)
|
(5 111)
|
(2 701)
|
(3 037)
|
(3 174)
|
(2 615)
|
(3 425)
|
|
| Other Items |
556
|
(14 657)
|
(13 229)
|
(5 841)
|
(9 395)
|
(1 362)
|
10 457
|
3 866
|
(537)
|
5 395
|
2 919
|
1 077
|
1 861
|
7 427
|
113
|
180
|
5 168
|
4 841
|
472
|
292
|
(9 509)
|
(9 532)
|
2 210
|
2 602
|
(15 577)
|
12 570
|
747
|
206
|
14 319
|
(4 895)
|
683
|
1 026
|
(5 130)
|
(9 115)
|
337
|
369
|
7 176
|
271
|
255
|
150
|
325
|
1 705
|
182
|
(6 752)
|
7 757
|
12 853
|
6 813
|
13 802
|
13 176
|
8 886
|
1 749
|
1 066
|
426
|
157
|
(203)
|
178
|
(562)
|
(507)
|
(624)
|
562
|
1 087
|
966
|
1 110
|
388
|
(69)
|
(393)
|
(2 089)
|
(1 843)
|
(3 271)
|
(2 629)
|
1
|
3 241
|
3 935
|
900
|
1 027
|
766
|
1 875
|
4 766
|
3 751
|
442
|
|
| Cash from Investing Activities |
(1 685)
N/A
|
(16 778)
-896%
|
(15 656)
+7%
|
(8 377)
+46%
|
(12 386)
-48%
|
(4 325)
+65%
|
8 273
N/A
|
1 917
-77%
|
(4 720)
N/A
|
1 049
N/A
|
(1 543)
N/A
|
(3 528)
-129%
|
(3 504)
+1%
|
1 554
N/A
|
(5 955)
N/A
|
(5 568)
+6%
|
1 641
N/A
|
1 899
+16%
|
(2 456)
N/A
|
(2 254)
+8%
|
(10 918)
-384%
|
(10 734)
+2%
|
640
N/A
|
309
-52%
|
(17 536)
N/A
|
10 286
N/A
|
(1 160)
N/A
|
(5 243)
-352%
|
4 905
N/A
|
(14 415)
N/A
|
(9 197)
+36%
|
(4 733)
+49%
|
(7 344)
-55%
|
(10 817)
-47%
|
(1 149)
+89%
|
(1 664)
-45%
|
5 244
N/A
|
(1 725)
N/A
|
(1 538)
+11%
|
(1 886)
-23%
|
(2 546)
-35%
|
(2 782)
-9%
|
(6 654)
-139%
|
(13 842)
-108%
|
(5 685)
+59%
|
781
N/A
|
(3 151)
N/A
|
4 593
N/A
|
10 808
+135%
|
6 450
-40%
|
(1 890)
N/A
|
(3 099)
-64%
|
(3 019)
+3%
|
(3 154)
-4%
|
(1 947)
+38%
|
(1 537)
+21%
|
(2 326)
-51%
|
(2 170)
+7%
|
(2 362)
-9%
|
(913)
+61%
|
(685)
+25%
|
(937)
-37%
|
(798)
+15%
|
(1 435)
-80%
|
(1 510)
-5%
|
(1 614)
-7%
|
(3 556)
-120%
|
(4 786)
-35%
|
(9 027)
-89%
|
(8 328)
+8%
|
(5 281)
+37%
|
(2 730)
+48%
|
87
N/A
|
(3 233)
N/A
|
(4 084)
-26%
|
(1 935)
+53%
|
(1 162)
+40%
|
1 592
N/A
|
1 136
-29%
|
(2 983)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1 001
|
1 374
|
1 374
|
2 370
|
1 369
|
0
|
996
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 803)
|
(1 982)
|
(1 982)
|
0
|
(2 685)
|
(3 302)
|
(3 302)
|
(3 342)
|
(836)
|
(40)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2 964
|
2 675
|
1 977
|
0
|
(1 568)
|
(6 596)
|
2 628
|
1 590
|
2 422
|
6 035
|
1 955
|
(1 620)
|
1 907
|
22 325
|
19 260
|
0
|
(5 755)
|
(3 009)
|
(3 940)
|
0
|
239
|
(22 381)
|
(19 012)
|
0
|
0
|
384
|
(293)
|
0
|
7 352
|
8 542
|
4 183
|
0
|
(7 352)
|
(11 926)
|
(8 183)
|
0
|
0
|
0
|
3 869
|
0
|
4 100
|
0
|
(3 869)
|
0
|
(4 100)
|
41
|
4 000
|
0
|
0
|
4 456
|
935
|
0
|
1 708
|
12 121
|
19 417
|
(624)
|
18 702
|
14 092
|
(7 787)
|
3 643
|
(16 218)
|
(23 067)
|
(9 078)
|
(622)
|
7 915
|
15 390
|
20 500
|
(619)
|
(5 834)
|
(1 382)
|
(12 157)
|
(639)
|
9 779
|
7 305
|
14 970
|
8 118
|
(14 613)
|
6 473
|
5 447
|
|
| Cash Paid for Dividends |
(1 460)
|
0
|
(1 753)
|
(1 753)
|
(1 753)
|
(1 753)
|
(2 046)
|
(2 046)
|
(2 046)
|
0
|
(2 170)
|
(2 170)
|
(2 170)
|
0
|
(2 170)
|
(2 170)
|
(2 170)
|
0
|
(2 295)
|
(2 295)
|
(2 295)
|
0
|
(2 293)
|
(2 293)
|
(2 293)
|
0
|
(2 295)
|
(2 295)
|
(2 295)
|
0
|
(2 239)
|
(2 239)
|
(2 239)
|
0
|
(2 321)
|
(2 321)
|
(2 321)
|
0
|
(2 321)
|
(2 321)
|
(2 321)
|
0
|
(2 552)
|
(2 552)
|
(2 552)
|
(2 552)
|
(2 901)
|
(2 901)
|
(2 901)
|
0
|
(2 901)
|
(2 901)
|
(2 901)
|
(5 802)
|
(2 901)
|
(2 901)
|
(2 901)
|
(2 924)
|
(2 923)
|
(2 923)
|
(4 357)
|
(4 436)
|
(4 437)
|
(5 678)
|
(4 244)
|
(4 342)
|
(4 342)
|
(3 102)
|
(3 102)
|
(3 102)
|
(3 102)
|
(3 102)
|
(3 102)
|
(3 722)
|
(3 722)
|
(3 722)
|
(3 722)
|
0
|
(3 722)
|
(3 722)
|
|
| Other |
0
|
0
|
33
|
33
|
33
|
33
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
21
|
23
|
0
|
34
|
(44)
|
(326)
|
(587)
|
(588)
|
(431)
|
(227)
|
(71)
|
(101)
|
(138)
|
(90)
|
(124)
|
(124)
|
(246)
|
(294)
|
(237)
|
(222)
|
(162)
|
(73)
|
(12)
|
19
|
12
|
(18)
|
(38)
|
(104)
|
(114)
|
(97)
|
(56)
|
(18)
|
(2)
|
(7)
|
(43)
|
(41)
|
(46)
|
(61)
|
(54)
|
(66)
|
(109)
|
(227)
|
(350)
|
(361)
|
(439)
|
(482)
|
(377)
|
(1 075)
|
(1 663)
|
(1 483)
|
(1 463)
|
(766)
|
(114)
|
(268)
|
(550)
|
(754)
|
(768)
|
(810)
|
(787)
|
(615)
|
(829)
|
(1 032)
|
(1 137)
|
(1 201)
|
(1 034)
|
(843)
|
|
| Cash from Financing Activities |
(1 460)
N/A
|
2 505
N/A
|
2 330
-7%
|
1 631
-30%
|
650
-60%
|
(1 919)
N/A
|
(7 646)
-298%
|
1 578
N/A
|
(456)
N/A
|
376
N/A
|
3 855
+925%
|
(225)
N/A
|
(3 800)
-1 589%
|
(273)
+93%
|
20 175
N/A
|
17 112
-15%
|
(2 170)
N/A
|
(7 914)
-265%
|
(5 370)
+32%
|
(6 583)
-23%
|
(2 881)
+56%
|
(2 643)
+8%
|
(25 104)
-850%
|
(21 531)
+14%
|
(2 364)
+89%
|
(2 633)
-11%
|
(3 851)
-46%
|
(4 659)
-21%
|
(4 400)
+6%
|
2 953
N/A
|
3 372
+14%
|
(1 652)
N/A
|
(5 778)
-250%
|
(13 155)
-128%
|
(15 245)
-16%
|
(10 616)
+30%
|
(2 372)
+78%
|
(2 302)
+3%
|
(2 307)
0%
|
1 530
N/A
|
(2 359)
N/A
|
1 676
N/A
|
(2 667)
N/A
|
(6 518)
-144%
|
(2 608)
+60%
|
(6 671)
-156%
|
(2 862)
+57%
|
1 092
N/A
|
(2 944)
N/A
|
(2 942)
+0%
|
(2 491)
+15%
|
(6 026)
-142%
|
(2 954)
+51%
|
(5 093)
-72%
|
8 178
N/A
|
15 354
+88%
|
(3 875)
N/A
|
15 416
N/A
|
10 728
-30%
|
(11 193)
N/A
|
(1 091)
+90%
|
(21 729)
-1 892%
|
(29 166)
-34%
|
(16 237)
+44%
|
(6 329)
+61%
|
2 807
N/A
|
10 934
+290%
|
17 131
+57%
|
(4 271)
N/A
|
(9 689)
-127%
|
(5 251)
+46%
|
(16 068)
-206%
|
(4 528)
+72%
|
5 443
N/A
|
2 754
-49%
|
10 216
+271%
|
3 260
-68%
|
(15 814)
N/A
|
1 717
N/A
|
882
-49%
|
|
| 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
|
11
|
11
|
10
|
50
|
0
|
0
|
6
|
(39)
|
0
|
0
|
(5)
|
(7)
|
6
|
(1)
|
6
|
19
|
(8)
|
(4)
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
3
|
0
|
0
|
26
|
137
|
20
|
20
|
(5)
|
(68)
|
(3)
|
(3)
|
1
|
(70)
|
(0)
|
27
|
(11)
|
(6)
|
6
|
(3)
|
(89)
|
125
|
|
| Net Change in Cash |
4 671
N/A
|
(2 252)
N/A
|
(2 898)
-29%
|
(4 310)
-49%
|
(3 781)
+12%
|
(3 286)
+13%
|
619
N/A
|
1 054
+70%
|
(1 999)
N/A
|
2 479
N/A
|
139
-94%
|
(944)
N/A
|
(2 995)
-217%
|
(2 820)
+6%
|
1 061
N/A
|
(54)
N/A
|
2 752
N/A
|
4 429
+61%
|
(103)
N/A
|
911
N/A
|
2 535
+178%
|
3 020
+19%
|
(195)
N/A
|
1 006
N/A
|
(4 720)
N/A
|
16 927
N/A
|
3 555
-79%
|
(2 213)
N/A
|
2 113
N/A
|
(7 006)
N/A
|
(1 028)
+85%
|
1 058
N/A
|
5 401
+410%
|
(8 265)
N/A
|
458
N/A
|
1 441
+215%
|
11 958
+730%
|
4 343
-64%
|
955
-78%
|
3 332
+249%
|
(2 034)
N/A
|
(7 060)
-247%
|
(3 272)
+54%
|
14 918
N/A
|
(6 051)
N/A
|
4 303
N/A
|
(326)
N/A
|
(19 884)
-5 999%
|
17 166
N/A
|
5 676
-67%
|
3 512
-38%
|
(1 425)
N/A
|
(3 321)
-133%
|
4 619
N/A
|
10 608
+130%
|
17 013
+60%
|
(2 405)
N/A
|
8 707
N/A
|
7 054
-19%
|
(9 971)
N/A
|
4 853
N/A
|
(3 883)
N/A
|
(15 541)
-300%
|
(3 280)
+79%
|
7 087
N/A
|
10 998
+55%
|
13 732
+25%
|
16 137
+18%
|
(6 797)
N/A
|
(23 005)
-238%
|
(19 253)
+16%
|
(18 371)
+5%
|
(4 728)
+74%
|
10 639
N/A
|
743
-93%
|
6 203
+735%
|
2 430
-61%
|
(12 237)
N/A
|
9 549
N/A
|
6 335
-34%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5 575
N/A
|
9 900
+78%
|
8 001
-19%
|
(101)
N/A
|
4 964
N/A
|
(5)
N/A
|
(2 192)
-43 740%
|
(4 390)
-100%
|
(1 006)
+77%
|
(3 292)
-227%
|
(6 635)
-102%
|
(1 796)
+73%
|
(1 056)
+41%
|
(9 974)
-845%
|
(19 227)
-93%
|
(17 346)
+10%
|
(246)
+99%
|
7 502
N/A
|
4 795
-36%
|
7 202
+50%
|
14 925
+107%
|
15 194
+2%
|
22 700
+49%
|
19 935
-12%
|
13 221
-34%
|
6 992
-47%
|
6 658
-5%
|
2 240
-66%
|
(7 807)
N/A
|
(5 066)
+35%
|
(5 084)
0%
|
1 683
N/A
|
16 298
+868%
|
13 993
-14%
|
15 356
+10%
|
11 637
-24%
|
7 154
-39%
|
6 375
-11%
|
3 001
-53%
|
1 692
-44%
|
0
N/A
|
(10 442)
N/A
|
(782)
+93%
|
28 195
N/A
|
(11 206)
N/A
|
(1 877)
+83%
|
(4 283)
-128%
|
(34 797)
-712%
|
6 942
N/A
|
(264)
N/A
|
4 254
N/A
|
3 552
-17%
|
(793)
N/A
|
9 555
N/A
|
2 633
-72%
|
1 481
-44%
|
2 033
+37%
|
(6 200)
N/A
|
(3 048)
+51%
|
658
N/A
|
4 857
+638%
|
16 879
+248%
|
12 488
-26%
|
12 431
0%
|
13 464
+8%
|
8 564
-36%
|
4 891
-43%
|
917
-81%
|
748
-18%
|
(10 684)
N/A
|
(14 004)
-31%
|
(5 474)
+61%
|
(4 135)
+24%
|
4 269
N/A
|
(3 027)
N/A
|
(4 773)
-58%
|
(2 710)
+43%
|
(1 186)
+56%
|
4 170
N/A
|
4 887
+17%
|
|