Hwacheon Machinery Co Ltd
KRX:010660
Cash Flow Statement
Cash Flow Statement
Hwacheon Machinery 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 |
3 605
|
2 727
|
2 689
|
3 284
|
4 574
|
5 020
|
5 669
|
6 682
|
6 250
|
5 042
|
3 974
|
3 143
|
5 048
|
6 821
|
8 471
|
9 917
|
9 946
|
12 239
|
13 813
|
16 130
|
15 720
|
15 714
|
15 019
|
12 423
|
12 145
|
10 921
|
10 198
|
9 734
|
8 733
|
8 203
|
7 726
|
7 940
|
6 917
|
6 873
|
7 103
|
5 705
|
2 307
|
(387)
|
(1 933)
|
(3 078)
|
(2 505)
|
(1 599)
|
(1 896)
|
914
|
583
|
(494)
|
(189)
|
(3 573)
|
(674)
|
(1 524)
|
(1 430)
|
(1 065)
|
(6 132)
|
(5 506)
|
(7 189)
|
(7 348)
|
(4 555)
|
(3 897)
|
(1 331)
|
1 115
|
5 380
|
6 055
|
5 860
|
6 042
|
3 559
|
2 478
|
1 918
|
(348)
|
768
|
2 244
|
3 093
|
4 359
|
5 917
|
4 054
|
3 456
|
4 498
|
|
| Depreciation & Amortization |
2 097
|
1 981
|
1 877
|
1 756
|
1 638
|
1 799
|
2 240
|
2 764
|
2 841
|
2 979
|
2 833
|
2 603
|
2 732
|
2 758
|
2 743
|
2 744
|
2 631
|
2 491
|
2 340
|
2 212
|
2 336
|
2 348
|
2 374
|
2 400
|
2 417
|
2 488
|
2 545
|
2 594
|
2 662
|
2 726
|
2 842
|
2 935
|
2 970
|
2 986
|
2 990
|
2 996
|
2 982
|
2 973
|
2 967
|
2 957
|
2 958
|
2 964
|
3 345
|
3 721
|
4 115
|
4 455
|
4 407
|
4 347
|
4 361
|
4 409
|
4 584
|
4 719
|
4 743
|
4 666
|
4 591
|
4 559
|
4 657
|
4 761
|
4 872
|
4 926
|
4 949
|
5 024
|
5 054
|
5 041
|
4 999
|
4 918
|
4 847
|
4 931
|
5 159
|
5 461
|
5 778
|
5 991
|
6 130
|
6 102
|
6 088
|
6 059
|
|
| Change in Deffered Taxes |
(296)
|
(314)
|
(370)
|
(469)
|
156
|
135
|
(68)
|
(60)
|
(145)
|
(220)
|
(3)
|
(63)
|
82
|
146
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1 186
|
709
|
1 146
|
1 296
|
(357)
|
(302)
|
(3)
|
269
|
1 953
|
2 260
|
1 244
|
1 113
|
355
|
(233)
|
1 796
|
3 863
|
4 335
|
6 419
|
5 037
|
4 079
|
2 125
|
966
|
1 377
|
537
|
3 036
|
2 876
|
3 215
|
3 323
|
3 048
|
2 900
|
2 863
|
2 707
|
2 581
|
2 641
|
2 922
|
2 816
|
4 231
|
3 707
|
2 829
|
2 524
|
4 832
|
5 206
|
5 511
|
6 102
|
4 162
|
3 959
|
2 988
|
2 882
|
1 959
|
1 835
|
1 282
|
1 186
|
3 374
|
3 523
|
4 200
|
4 081
|
2 744
|
2 593
|
2 818
|
2 525
|
419
|
405
|
34
|
(761)
|
1 587
|
1 071
|
796
|
1 300
|
(283)
|
(360)
|
438
|
1 464
|
(215)
|
303
|
884
|
(172)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
360
|
841
|
1 116
|
1 660
|
2 242
|
2 869
|
3 945
|
3 234
|
2 194
|
4 506
|
4 120
|
5 156
|
5 274
|
2 917
|
2 608
|
2 392
|
2 928
|
2 678
|
2 626
|
2 556
|
2 438
|
2 297
|
2 697
|
2 134
|
1 860
|
1 509
|
1 158
|
1 152
|
1 148
|
793
|
279
|
399
|
267
|
578
|
541
|
501
|
490
|
9
|
(79)
|
(168)
|
(169)
|
(38)
|
(31)
|
(7)
|
(14)
|
(8)
|
69
|
50
|
99
|
272
|
419
|
429
|
387
|
245
|
36
|
59
|
109
|
418
|
744
|
1 059
|
1 060
|
721
|
707
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
307
|
408
|
533
|
506
|
400
|
341
|
300
|
343
|
214
|
192
|
136
|
0
|
60
|
46
|
33
|
40
|
35
|
36
|
25
|
21
|
16
|
10
|
6
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
13
|
|
| Change in Working Capital |
(3 469)
|
(742)
|
404
|
2 218
|
4 237
|
1 518
|
1 560
|
(54)
|
(2 605)
|
(6 958)
|
(3 832)
|
(4 114)
|
(3 372)
|
6 770
|
5 828
|
(1 542)
|
(14 508)
|
(17 204)
|
(16 588)
|
(18 437)
|
(13 298)
|
(9 194)
|
(13 115)
|
(4 659)
|
504
|
(4 885)
|
(959)
|
(8 233)
|
(7 474)
|
(7 235)
|
(10 379)
|
(9 533)
|
(10 259)
|
(7 998)
|
(2 229)
|
2 091
|
8 080
|
13 575
|
16 321
|
10 065
|
20 384
|
5 035
|
(1 331)
|
5 882
|
(15 012)
|
(2 934)
|
(8 334)
|
(6 333)
|
2 699
|
1 666
|
8 003
|
3 228
|
1 889
|
(5 092)
|
(6 504)
|
(4 335)
|
(1 423)
|
5 228
|
8 003
|
6 334
|
3 067
|
4 057
|
(1 826)
|
232
|
(7 749)
|
(17 769)
|
(13 052)
|
(11 609)
|
(6 634)
|
(292)
|
6 856
|
8 062
|
8 376
|
3 078
|
6 921
|
835
|
|
| Cash from Operating Activities |
3 124
N/A
|
4 363
+40%
|
5 745
+32%
|
8 086
+41%
|
10 248
+27%
|
8 168
-20%
|
9 399
+15%
|
9 601
+2%
|
8 295
-14%
|
3 106
-63%
|
4 217
+36%
|
2 682
-36%
|
4 845
+81%
|
16 261
+236%
|
19 081
+17%
|
15 309
-20%
|
2 404
-84%
|
4 004
+67%
|
4 602
+15%
|
3 985
-13%
|
6 884
+73%
|
9 835
+43%
|
5 656
-42%
|
10 702
+89%
|
18 102
+69%
|
11 398
-37%
|
14 998
+32%
|
7 417
-51%
|
6 969
-6%
|
6 595
-5%
|
3 053
-54%
|
4 049
+33%
|
2 209
-45%
|
4 502
+104%
|
10 786
+140%
|
13 609
+26%
|
17 600
+29%
|
19 868
+13%
|
20 184
+2%
|
12 467
-38%
|
25 669
+106%
|
11 606
-55%
|
5 629
-51%
|
16 619
+195%
|
(6 153)
N/A
|
4 985
N/A
|
(1 128)
N/A
|
(2 678)
-137%
|
8 345
N/A
|
6 386
-23%
|
12 439
+95%
|
8 069
-35%
|
3 874
-52%
|
(2 408)
N/A
|
(4 903)
-104%
|
(3 044)
+38%
|
1 423
N/A
|
8 684
+510%
|
14 362
+65%
|
14 901
+4%
|
13 815
-7%
|
15 541
+12%
|
9 122
-41%
|
10 554
+16%
|
2 395
-77%
|
(9 304)
N/A
|
(5 491)
+41%
|
(5 726)
-4%
|
(989)
+83%
|
7 053
N/A
|
16 164
+129%
|
19 876
+23%
|
20 209
+2%
|
13 536
-33%
|
17 348
+28%
|
11 219
-35%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 024)
|
(2 874)
|
(5 196)
|
(8 083)
|
(10 091)
|
(17 980)
|
(11 242)
|
(18 235)
|
(6 049)
|
3 904
|
(1 194)
|
5 783
|
(8 573)
|
0
|
(10 368)
|
(8 200)
|
(3 993)
|
(5 010)
|
(3 704)
|
(3 383)
|
(2 953)
|
(2 039)
|
(1 287)
|
(1 665)
|
(3 206)
|
(3 188)
|
(3 788)
|
(4 170)
|
(2 995)
|
(3 506)
|
(2 504)
|
(1 412)
|
(1 039)
|
(584)
|
(554)
|
(682)
|
(604)
|
(3 417)
|
(7 720)
|
(7 107)
|
(14 393)
|
(12 257)
|
(9 286)
|
(10 016)
|
(3 463)
|
(3 065)
|
(2 728)
|
(4 753)
|
(4 043)
|
(4 000)
|
(3 142)
|
(2 062)
|
(3 151)
|
(3 712)
|
(6 036)
|
(7 754)
|
(7 910)
|
(7 863)
|
(5 693)
|
(3 258)
|
(2 125)
|
(1 975)
|
(1 786)
|
(1 760)
|
(1 626)
|
(2 794)
|
(6 792)
|
(8 594)
|
(10 786)
|
(9 402)
|
(7 979)
|
(15 647)
|
(14 066)
|
(16 399)
|
(19 603)
|
(17 051)
|
|
| Other Items |
182
|
2 801
|
4 374
|
3 679
|
3 211
|
1 382
|
(4 031)
|
4 708
|
(5 592)
|
(8 000)
|
(3 752)
|
(13 877)
|
(1 700)
|
(2 348)
|
(3 032)
|
531
|
(1 774)
|
(6 872)
|
(8 732)
|
(11 770)
|
(10 956)
|
(2 108)
|
546
|
1 273
|
1 738
|
(738)
|
(939)
|
(1 433)
|
1 986
|
1 136
|
1 143
|
5 031
|
1 091
|
2 760
|
(363)
|
(3 871)
|
(3 946)
|
(4 902)
|
(1 647)
|
(1 687)
|
(1 566)
|
(1 680)
|
1 243
|
902
|
4 862
|
7 221
|
(743)
|
(453)
|
(4 510)
|
(6 764)
|
5 443
|
2 197
|
(5 923)
|
(4 144)
|
(11 979)
|
(5 332)
|
4 253
|
2 903
|
1 413
|
(1 608)
|
(3 669)
|
(3 880)
|
(1 637)
|
(1 621)
|
(806)
|
(5 907)
|
(1 708)
|
1 016
|
(7 380)
|
(2 406)
|
2 545
|
(13 352)
|
(3 032)
|
3 178
|
724
|
16 739
|
|
| Cash from Investing Activities |
(842)
N/A
|
(72)
+91%
|
(821)
-1 040%
|
(4 403)
-436%
|
(6 879)
-56%
|
(16 598)
-141%
|
(15 273)
+8%
|
(13 528)
+11%
|
(11 641)
+14%
|
(4 096)
+65%
|
(4 947)
-21%
|
(8 094)
-64%
|
(10 273)
-27%
|
(10 919)
-6%
|
(13 400)
-23%
|
(7 669)
+43%
|
(5 767)
+25%
|
(11 882)
-106%
|
(12 435)
-5%
|
(15 151)
-22%
|
(13 908)
+8%
|
(4 146)
+70%
|
(740)
+82%
|
(392)
+47%
|
(1 468)
-274%
|
(3 925)
-167%
|
(4 727)
-20%
|
(5 603)
-19%
|
(1 010)
+82%
|
(2 371)
-135%
|
(1 362)
+43%
|
3 618
N/A
|
52
-99%
|
2 175
+4 083%
|
(916)
N/A
|
(4 553)
-397%
|
(4 550)
+0%
|
(8 319)
-83%
|
(9 368)
-13%
|
(8 794)
+6%
|
(15 960)
-81%
|
(13 938)
+13%
|
(8 044)
+42%
|
(9 116)
-13%
|
1 399
N/A
|
4 157
+197%
|
(3 471)
N/A
|
(5 205)
-50%
|
(8 553)
-64%
|
(10 764)
-26%
|
2 301
N/A
|
135
-94%
|
(9 074)
N/A
|
(7 858)
+13%
|
(18 015)
-129%
|
(13 087)
+27%
|
(3 657)
+72%
|
(4 958)
-36%
|
(4 280)
+14%
|
(4 865)
-14%
|
(5 794)
-19%
|
(5 856)
-1%
|
(3 423)
+42%
|
(3 381)
+1%
|
(2 432)
+28%
|
(8 701)
-258%
|
(8 500)
+2%
|
(7 578)
+11%
|
(18 166)
-140%
|
(11 808)
+35%
|
(5 433)
+54%
|
(28 999)
-434%
|
(17 098)
+41%
|
(13 221)
+23%
|
(18 879)
-43%
|
(312)
+98%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 205
|
4 919
|
3 147
|
3 147
|
(58)
|
(1 772)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 081
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
8 000
|
8 000
|
8 000
|
8 000
|
0
|
(500)
|
3 200
|
4 200
|
2 057
|
3 357
|
(3 546)
|
10 699
|
10 424
|
8 809
|
11 197
|
(772)
|
(6 548)
|
(9 055)
|
(9 641)
|
(11 616)
|
(4 633)
|
(2 628)
|
196
|
(5 030)
|
(5 352)
|
(4 471)
|
(6 060)
|
(2 925)
|
(1 948)
|
(2 157)
|
(2 448)
|
(2 132)
|
(2 010)
|
(1 432)
|
(1 067)
|
(1 088)
|
(770)
|
(757)
|
(706)
|
0
|
(124)
|
0
|
0
|
0
|
0
|
(145)
|
(218)
|
(285)
|
0
|
(273)
|
(200)
|
(259)
|
0
|
(221)
|
(221)
|
(172)
|
0
|
(176)
|
(176)
|
(180)
|
0
|
(188)
|
(188)
|
(221)
|
0
|
(237)
|
(237)
|
(245)
|
0
|
555
|
755
|
|
| Cash Paid for Dividends |
(1 485)
|
0
|
(1 386)
|
(1 386)
|
(1 386)
|
0
|
(1 386)
|
(1 386)
|
(1 386)
|
0
|
(1 386)
|
(1 386)
|
(1 386)
|
0
|
(1 386)
|
(1 386)
|
(1 386)
|
0
|
(1 782)
|
(1 782)
|
(1 782)
|
0
|
(1 980)
|
(1 980)
|
(1 980)
|
(1 980)
|
(1 980)
|
(1 980)
|
(1 980)
|
(1 980)
|
(1 980)
|
(1 980)
|
(1 980)
|
0
|
(1 782)
|
(1 782)
|
(1 782)
|
0
|
(693)
|
(693)
|
(693)
|
0
|
0
|
0
|
0
|
0
|
(198)
|
(198)
|
(198)
|
0
|
(198)
|
(198)
|
(198)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(198)
|
(198)
|
(198)
|
0
|
(594)
|
(594)
|
(594)
|
0
|
(660)
|
(660)
|
(660)
|
0
|
(880)
|
(880)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1 485)
N/A
|
0
N/A
|
(1 386)
N/A
|
(1 386)
N/A
|
(1 386)
N/A
|
6 614
N/A
|
6 614
N/A
|
6 614
N/A
|
6 614
N/A
|
0
N/A
|
(1 886)
N/A
|
1 814
N/A
|
2 814
+55%
|
671
-76%
|
1 971
+194%
|
(4 932)
N/A
|
9 313
N/A
|
9 038
-3%
|
7 027
-22%
|
9 415
+34%
|
(2 554)
N/A
|
(8 330)
-226%
|
(11 035)
-32%
|
(11 621)
-5%
|
(13 596)
-17%
|
(6 613)
+51%
|
(4 608)
+30%
|
(1 784)
+61%
|
(7 010)
-293%
|
(7 332)
-5%
|
(6 451)
+12%
|
(8 040)
-25%
|
(4 905)
+39%
|
(3 928)
+20%
|
(3 939)
0%
|
(4 230)
-7%
|
(3 914)
+7%
|
(3 792)
+3%
|
(2 125)
+44%
|
(1 760)
+17%
|
(1 781)
-1%
|
(1 463)
+18%
|
(757)
+48%
|
(706)
+7%
|
0
N/A
|
87
N/A
|
(28)
N/A
|
13
N/A
|
(198)
N/A
|
(169)
+15%
|
(343)
-103%
|
2 790
N/A
|
4 436
+59%
|
2 664
-40%
|
2 874
+8%
|
(259)
N/A
|
(2 030)
-684%
|
(258)
+87%
|
(220)
+15%
|
(220)
N/A
|
(172)
+22%
|
0
N/A
|
(374)
N/A
|
(374)
N/A
|
(378)
-1%
|
(378)
N/A
|
(782)
-107%
|
(782)
N/A
|
8 266
N/A
|
0
N/A
|
8 184
N/A
|
8 184
N/A
|
(905)
N/A
|
0
N/A
|
(325)
N/A
|
(125)
+62%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
0
|
7
|
0
|
6
|
0
|
(2)
|
(3)
|
(5)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
108
|
69
|
69
|
25
|
(39)
|
124
|
124
|
(94)
|
0
|
(447)
|
(689)
|
(136)
|
(358)
|
79
|
158
|
(33)
|
429
|
59
|
60
|
(170)
|
(430)
|
(108)
|
(82)
|
21
|
254
|
290
|
332
|
854
|
1 667
|
271
|
197
|
(350)
|
(1 361)
|
(20)
|
(34)
|
(39)
|
(123)
|
56
|
19
|
(26)
|
117
|
|
| Net Change in Cash |
797
N/A
|
2 840
+256%
|
3 538
+25%
|
2 297
-35%
|
1 983
-14%
|
(1 816)
N/A
|
740
N/A
|
2 687
+263%
|
3 268
+22%
|
(2 376)
N/A
|
(2 616)
-10%
|
(3 598)
-38%
|
(2 614)
+27%
|
6 013
N/A
|
7 697
+28%
|
2 708
-65%
|
5 957
+120%
|
1 160
-81%
|
(800)
N/A
|
(1 751)
-119%
|
(9 580)
-447%
|
(2 644)
+72%
|
(6 124)
-132%
|
(1 311)
+79%
|
3 038
N/A
|
857
-72%
|
5 663
+561%
|
30
-99%
|
(1 051)
N/A
|
(3 108)
-196%
|
(4 760)
-53%
|
(373)
+92%
|
(2 644)
-609%
|
2 749
N/A
|
5 951
+116%
|
4 934
-17%
|
9 205
+87%
|
7 826
-15%
|
8 716
+11%
|
1 874
-78%
|
8 052
+330%
|
(3 671)
N/A
|
(3 266)
+11%
|
6 797
N/A
|
(5 201)
N/A
|
8 540
N/A
|
(4 763)
N/A
|
(8 228)
-73%
|
(327)
+96%
|
(4 389)
-1 242%
|
14 364
N/A
|
11 423
-20%
|
(705)
N/A
|
(7 542)
-970%
|
(20 214)
-168%
|
(16 820)
+17%
|
(4 372)
+74%
|
3 386
N/A
|
9 883
+192%
|
10 071
+2%
|
8 139
-19%
|
9 845
+21%
|
6 178
-37%
|
8 466
+37%
|
(144)
N/A
|
(18 186)
-12 559%
|
(15 123)
+17%
|
(15 447)
-2%
|
(10 909)
+29%
|
3 477
N/A
|
18 876
+443%
|
(1 063)
N/A
|
2 262
N/A
|
(570)
N/A
|
(1 882)
-230%
|
10 899
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 100
N/A
|
1 489
-29%
|
549
-63%
|
3
-99%
|
157
+5 133%
|
(9 812)
N/A
|
(1 843)
+81%
|
(8 634)
-368%
|
2 246
N/A
|
7 010
+212%
|
3 023
-57%
|
8 465
+180%
|
(3 728)
N/A
|
16 261
N/A
|
8 713
-46%
|
7 109
-18%
|
(1 589)
N/A
|
(1 006)
+37%
|
898
N/A
|
602
-33%
|
3 931
+553%
|
7 796
+98%
|
4 369
-44%
|
9 037
+107%
|
14 896
+65%
|
8 210
-45%
|
11 210
+37%
|
3 247
-71%
|
3 974
+22%
|
3 089
-22%
|
549
-82%
|
2 637
+380%
|
1 170
-56%
|
3 918
+235%
|
10 232
+161%
|
12 927
+26%
|
16 996
+31%
|
16 451
-3%
|
12 464
-24%
|
5 360
-57%
|
11 276
+110%
|
(651)
N/A
|
(3 657)
-462%
|
6 603
N/A
|
(9 616)
N/A
|
1 920
N/A
|
(3 856)
N/A
|
(7 431)
-93%
|
4 302
N/A
|
2 386
-45%
|
9 297
+290%
|
6 007
-35%
|
723
-88%
|
(6 120)
N/A
|
(10 939)
-79%
|
(10 798)
+1%
|
(6 487)
+40%
|
821
N/A
|
8 669
+956%
|
11 643
+34%
|
11 690
+0%
|
13 565
+16%
|
7 336
-46%
|
8 794
+20%
|
769
-91%
|
(12 098)
N/A
|
(12 283)
-2%
|
(14 321)
-17%
|
(11 775)
+18%
|
(2 349)
+80%
|
8 185
N/A
|
4 228
-48%
|
6 143
+45%
|
(2 862)
N/A
|
(2 255)
+21%
|
(5 832)
-159%
|
|