Dongnam Chemical Co Ltd
KRX:023450
Cash Flow Statement
Cash Flow Statement
Dongnam 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 |
2 433
|
2 245
|
2 386
|
2 263
|
2 214
|
2 242
|
2 328
|
2 133
|
1 746
|
2 044
|
1 801
|
1 831
|
2 039
|
2 051
|
2 305
|
3 040
|
3 888
|
4 105
|
4 327
|
3 976
|
3 983
|
3 748
|
3 394
|
2 766
|
2 056
|
1 417
|
5 076
|
4 335
|
5 116
|
5 547
|
2 094
|
2 879
|
2 384
|
2 498
|
2 375
|
0
|
2 296
|
3 584
|
3 748
|
4 631
|
3 460
|
4 284
|
5 175
|
6 074
|
7 077
|
5 405
|
3 363
|
2 702
|
1 620
|
3 294
|
5 770
|
5 918
|
5 856
|
5 995
|
5 836
|
6 547
|
17 839
|
19 348
|
20 640
|
21 216
|
9 948
|
11 060
|
10 811
|
12 288
|
11 726
|
10 685
|
10 829
|
10 158
|
10 622
|
9 309
|
6 677
|
4 873
|
5 951
|
6 594
|
7 507
|
7 007
|
6 713
|
6 595
|
5 135
|
6 783
|
|
| Depreciation & Amortization |
998
|
1 015
|
948
|
959
|
954
|
914
|
897
|
862
|
819
|
809
|
795
|
777
|
775
|
760
|
772
|
741
|
764
|
691
|
623
|
594
|
472
|
446
|
407
|
555
|
730
|
651
|
1 101
|
1 099
|
1 091
|
1 358
|
1 075
|
1 087
|
1 122
|
1 157
|
1 200
|
0
|
1 367
|
2 220
|
2 464
|
3 082
|
2 338
|
2 418
|
2 485
|
2 704
|
3 060
|
6 211
|
9 219
|
10 612
|
11 164
|
8 624
|
6 235
|
5 245
|
5 070
|
5 208
|
5 364
|
5 530
|
5 601
|
5 606
|
5 608
|
5 488
|
5 331
|
5 039
|
4 767
|
4 480
|
4 217
|
4 166
|
3 994
|
4 029
|
3 975
|
4 150
|
4 840
|
5 421
|
6 146
|
6 599
|
6 624
|
6 686
|
6 640
|
6 575
|
6 483
|
6 399
|
|
| Change in Deffered Taxes |
(8)
|
9
|
1
|
(24)
|
87
|
88
|
140
|
170
|
190
|
249
|
182
|
144
|
(191)
|
0
|
(20)
|
(20)
|
45
|
0
|
(109)
|
(109)
|
115
|
0
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(50)
|
(51)
|
(100)
|
(259)
|
(376)
|
(430)
|
(555)
|
(422)
|
(437)
|
(426)
|
(186)
|
(180)
|
(1)
|
233
|
172
|
184
|
(41)
|
(292)
|
(36)
|
6
|
(631)
|
(635)
|
(938)
|
(585)
|
(132)
|
301
|
(3 732)
|
(2 667)
|
(3 454)
|
(3 638)
|
226
|
(866)
|
182
|
202
|
844
|
0
|
724
|
1 265
|
1 180
|
1 503
|
1 111
|
1 363
|
1 402
|
1 484
|
2 161
|
2 430
|
1 544
|
1 765
|
730
|
715
|
2 517
|
2 818
|
3 033
|
2 937
|
3 434
|
2 784
|
(6 958)
|
(6 595)
|
(7 730)
|
(7 266)
|
3 331
|
3 673
|
4 180
|
4 387
|
4 608
|
4 357
|
4 195
|
4 182
|
4 187
|
4 607
|
3 709
|
3 836
|
2 971
|
2 720
|
3 403
|
3 571
|
3 675
|
3 717
|
4 005
|
3 755
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
642
|
226
|
1 018
|
1 078
|
602
|
1 132
|
459
|
379
|
32
|
(77)
|
(191)
|
(192)
|
1 925
|
2 047
|
2 166
|
2 164
|
504
|
597
|
473
|
560
|
401
|
328
|
328
|
490
|
725
|
987
|
1 163
|
1 513
|
1 916
|
2 062
|
1 907
|
0
|
1 141
|
802
|
998
|
0
|
1 772
|
2 173
|
1 961
|
3 799
|
4 743
|
5 508
|
5 497
|
4 166
|
2 640
|
2 265
|
2 271
|
2 655
|
3 077
|
3 451
|
3 450
|
3 043
|
2 641
|
1 582
|
1 904
|
1 721
|
1 494
|
1 612
|
1 290
|
1 413
|
1 476
|
1 600
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
101
|
20
|
35
|
120
|
93
|
250
|
357
|
339
|
322
|
258
|
136
|
68
|
17
|
11
|
30
|
66
|
124
|
195
|
189
|
284
|
290
|
278
|
308
|
210
|
201
|
202
|
244
|
329
|
378
|
453
|
539
|
601
|
650
|
682
|
639
|
600
|
567
|
457
|
375
|
273
|
167
|
171
|
193
|
228
|
272
|
321
|
391
|
500
|
720
|
786
|
1 442
|
1 139
|
1 161
|
1 459
|
1 255
|
1 575
|
1 700
|
1 560
|
1 294
|
1 424
|
1 268
|
|
| Change in Working Capital |
(358)
|
(130)
|
(580)
|
(728)
|
188
|
302
|
126
|
342
|
(960)
|
(2 587)
|
(2 975)
|
(4 301)
|
(2 693)
|
768
|
2 254
|
2 102
|
2 497
|
(665)
|
(3 658)
|
(4 453)
|
(4 354)
|
(7 447)
|
(6 494)
|
(4 980)
|
(6 760)
|
(3 909)
|
(2 454)
|
(1 513)
|
1 616
|
1 349
|
(305)
|
497
|
(3 504)
|
(2 720)
|
(4 027)
|
1 066
|
(34)
|
(458)
|
1 317
|
(5 224)
|
(2 026)
|
(654)
|
(1 056)
|
(94)
|
(3 013)
|
(7 365)
|
(6 850)
|
(9 383)
|
(4 740)
|
(2 788)
|
(3 611)
|
(823)
|
2 405
|
(1 992)
|
(2 171)
|
(1 721)
|
(13 701)
|
(4 760)
|
(15 557)
|
(19 456)
|
(34 134)
|
(41 846)
|
(32 985)
|
(32 590)
|
(8 006)
|
(8 569)
|
(7 951)
|
(10 214)
|
(5 893)
|
(2 900)
|
1 344
|
5 577
|
3 344
|
(1 924)
|
(4 966)
|
(5 433)
|
(10 974)
|
(9 226)
|
(5 251)
|
(9 515)
|
|
| Cash from Operating Activities |
3 016
N/A
|
3 087
+2%
|
2 656
-14%
|
2 214
-17%
|
3 069
+39%
|
3 119
+2%
|
2 939
-6%
|
3 086
+5%
|
1 357
-56%
|
87
-94%
|
(385)
N/A
|
(1 730)
-349%
|
(71)
+96%
|
3 564
N/A
|
5 484
+54%
|
6 047
+10%
|
7 154
+18%
|
3 885
-46%
|
1 148
-70%
|
15
-99%
|
(415)
N/A
|
(3 772)
-809%
|
(3 521)
+7%
|
(2 158)
+39%
|
(4 106)
-90%
|
(1 540)
+62%
|
(32)
+98%
|
1 255
N/A
|
4 368
+248%
|
4 615
+6%
|
3 090
-33%
|
3 596
+16%
|
184
-95%
|
1 136
+517%
|
392
-65%
|
2 203
+462%
|
4 352
+98%
|
4 086
-6%
|
6 181
+51%
|
3 991
-35%
|
4 883
+22%
|
7 410
+52%
|
8 008
+8%
|
10 168
+27%
|
9 285
-9%
|
6 681
-28%
|
7 275
+9%
|
5 695
-22%
|
8 774
+54%
|
9 846
+12%
|
10 912
+11%
|
13 159
+21%
|
16 365
+24%
|
12 150
-26%
|
12 464
+3%
|
13 140
+5%
|
2 780
-79%
|
13 597
+389%
|
2 959
-78%
|
(18)
N/A
|
(15 524)
-86 144%
|
(22 074)
-42%
|
(13 228)
+40%
|
(11 435)
+14%
|
12 545
N/A
|
10 639
-15%
|
11 066
+4%
|
8 155
-26%
|
12 892
+58%
|
15 166
+18%
|
16 570
+9%
|
19 707
+19%
|
18 412
-7%
|
13 989
-24%
|
12 568
-10%
|
11 831
-6%
|
6 054
-49%
|
7 661
+27%
|
10 372
+35%
|
7 421
-28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(652)
|
(1 111)
|
(930)
|
(1 059)
|
(973)
|
(274)
|
(874)
|
(677)
|
(850)
|
(843)
|
(883)
|
(1 118)
|
(1 240)
|
(2 126)
|
(3 276)
|
(4 195)
|
(5 093)
|
(4 564)
|
(3 269)
|
(1 752)
|
(3 760)
|
(7 807)
|
(9 313)
|
(11 383)
|
(8 650)
|
(4 274)
|
(2 333)
|
(768)
|
(1 063)
|
(1 276)
|
(2 141)
|
(2 801)
|
(3 291)
|
(6 668)
|
(8 066)
|
(11 768)
|
(13 315)
|
(11 309)
|
(9 495)
|
(5 008)
|
(2 342)
|
(952)
|
(1 115)
|
(2 981)
|
(4 444)
|
(7 506)
|
(11 215)
|
(10 923)
|
(11 918)
|
(9 296)
|
(5 319)
|
(7 644)
|
(8 880)
|
(10 480)
|
(11 713)
|
(8 727)
|
(5 442)
|
(4 090)
|
(2 686)
|
(1 905)
|
(1 401)
|
(760)
|
(876)
|
(1 720)
|
(2 557)
|
(4 821)
|
(10 941)
|
(15 193)
|
(16 884)
|
(18 698)
|
(17 948)
|
(13 556)
|
(11 713)
|
(7 711)
|
(2 990)
|
(3 227)
|
(2 852)
|
(2 620)
|
(2 078)
|
(1 176)
|
|
| Other Items |
(239)
|
281
|
(34)
|
(360)
|
(879)
|
(1 828)
|
(1 951)
|
(2 126)
|
(2 180)
|
(2 202)
|
(1 576)
|
(962)
|
(332)
|
916
|
2 133
|
2 363
|
734
|
(922)
|
(712)
|
(1 085)
|
3 430
|
3 823
|
4 503
|
4 558
|
1 760
|
2 214
|
8 949
|
9 099
|
10 520
|
11 554
|
3 355
|
975
|
(404)
|
(1 369)
|
(2 089)
|
109
|
131
|
383
|
365
|
784
|
636
|
308
|
(358)
|
(78)
|
(214)
|
(1 549)
|
(996)
|
(1 513)
|
2 620
|
(122)
|
557
|
810
|
(1 940)
|
2 619
|
2 306
|
1 623
|
16 823
|
16 662
|
19 032
|
17 576
|
1 809
|
2 119
|
(1 024)
|
1 250
|
1 248
|
807
|
2 708
|
1 697
|
(303)
|
(415)
|
(1 269)
|
(800)
|
641
|
730
|
249
|
(232)
|
(99)
|
(693)
|
(711)
|
(435)
|
|
| Cash from Investing Activities |
(890)
N/A
|
(828)
+7%
|
(962)
-16%
|
(1 417)
-47%
|
(1 852)
-31%
|
(2 102)
-13%
|
(2 825)
-34%
|
(2 804)
+1%
|
(3 030)
-8%
|
(3 045)
0%
|
(2 459)
+19%
|
(2 078)
+15%
|
(1 572)
+24%
|
(1 210)
+23%
|
(1 144)
+5%
|
(1 833)
-60%
|
(4 359)
-138%
|
(5 486)
-26%
|
(3 980)
+27%
|
(2 838)
+29%
|
(330)
+88%
|
(3 984)
-1 107%
|
(4 810)
-21%
|
(6 825)
-42%
|
(6 890)
-1%
|
(2 061)
+70%
|
6 616
N/A
|
8 332
+26%
|
9 457
+14%
|
10 279
+9%
|
1 214
-88%
|
(1 826)
N/A
|
(3 695)
-102%
|
(8 037)
-118%
|
(10 155)
-26%
|
(11 659)
-15%
|
(13 184)
-13%
|
(10 926)
+17%
|
(9 130)
+16%
|
(4 223)
+54%
|
(1 707)
+60%
|
(645)
+62%
|
(1 474)
-129%
|
(3 061)
-108%
|
(4 658)
-52%
|
(9 056)
-94%
|
(12 211)
-35%
|
(12 437)
-2%
|
(9 299)
+25%
|
(9 418)
-1%
|
(4 763)
+49%
|
(6 833)
-43%
|
(10 820)
-58%
|
(7 861)
+27%
|
(9 407)
-20%
|
(7 106)
+24%
|
11 382
N/A
|
12 572
+10%
|
16 347
+30%
|
15 673
-4%
|
408
-97%
|
1 360
+233%
|
(1 900)
N/A
|
(470)
+75%
|
(1 309)
-179%
|
(4 014)
-207%
|
(8 233)
-105%
|
(13 496)
-64%
|
(17 187)
-27%
|
(19 113)
-11%
|
(19 216)
-1%
|
(14 356)
+25%
|
(11 073)
+23%
|
(6 981)
+37%
|
(2 741)
+61%
|
(3 459)
-26%
|
(2 951)
+15%
|
(3 313)
-12%
|
(2 789)
+16%
|
(1 611)
+42%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(168)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 435
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
(164)
|
(164)
|
(164)
|
(58)
|
(762)
|
(762)
|
(762)
|
(765)
|
0
|
0
|
(157)
|
(157)
|
(440)
|
(633)
|
(3 482)
|
(3 237)
|
(4 201)
|
(5 207)
|
(3 338)
|
(16 721)
|
(11 205)
|
(9 566)
|
(8 158)
|
5 296
|
1 016
|
586
|
361
|
(1)
|
(55)
|
(877)
|
(877)
|
(846)
|
(1 251)
|
(357)
|
(357)
|
(389)
|
137
|
(795)
|
(2 489)
|
(4 579)
|
(5 508)
|
(4 658)
|
(2 964)
|
(874)
|
(61)
|
(664)
|
(664)
|
(767)
|
(1 596)
|
(1 802)
|
(2 130)
|
|
| Net Issuance of Debt |
(1 393)
|
(1 360)
|
(414)
|
134
|
(421)
|
0
|
0
|
381
|
1 070
|
2 345
|
2 069
|
2 547
|
2 115
|
(1 270)
|
(1 669)
|
(3 376)
|
(3 185)
|
(990)
|
(485)
|
800
|
0
|
8 694
|
8 425
|
9 949
|
11 300
|
3 821
|
(4 540)
|
(6 949)
|
(11 300)
|
(11 800)
|
(2 279)
|
(2 279)
|
1 440
|
4 074
|
6 427
|
8 207
|
8 378
|
7 064
|
3 284
|
644
|
(2 656)
|
(6 076)
|
(5 390)
|
(3 293)
|
(1 116)
|
5 871
|
9 939
|
9 999
|
16 845
|
11 255
|
3 905
|
3 025
|
(11 311)
|
(4 211)
|
(2 711)
|
(6 831)
|
(6 193)
|
(13 028)
|
(11 241)
|
(5 674)
|
11 488
|
12 372
|
10 533
|
7 715
|
6 483
|
7 683
|
15 683
|
25 483
|
6 483
|
12 283
|
9 883
|
38
|
(3 308)
|
(1 854)
|
(3 750)
|
(4 300)
|
700
|
(736)
|
(2 222)
|
(4 208)
|
|
| Cash Paid for Dividends |
(410)
|
0
|
(483)
|
(483)
|
0
|
0
|
(282)
|
(282)
|
(282)
|
0
|
(282)
|
(282)
|
(282)
|
0
|
(241)
|
(241)
|
(241)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15 409)
|
0
|
0
|
0
|
(2 037)
|
(3 087)
|
(3 087)
|
(3 087)
|
(2 794)
|
(3 486)
|
(3 486)
|
(3 486)
|
(2 783)
|
(3 117)
|
(3 117)
|
(3 117)
|
|
| Other |
176
|
0
|
170
|
170
|
(313)
|
0
|
107
|
107
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(21)
|
(30)
|
(30)
|
0
|
(11)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1 795)
N/A
|
(1 594)
+11%
|
(727)
+54%
|
(179)
+75%
|
(734)
-310%
|
(313)
+57%
|
(175)
+44%
|
206
N/A
|
895
+334%
|
2 170
+142%
|
1 787
-18%
|
2 265
+27%
|
1 833
-19%
|
(1 552)
N/A
|
(1 910)
-23%
|
(3 617)
-89%
|
(959)
+73%
|
1 236
N/A
|
1 982
+60%
|
3 267
+65%
|
0
N/A
|
8 694
N/A
|
8 425
-3%
|
9 949
+18%
|
11 300
+14%
|
3 821
-66%
|
(4 540)
N/A
|
(6 949)
-53%
|
(11 357)
-63%
|
(11 964)
-5%
|
(2 443)
+80%
|
(2 443)
N/A
|
1 382
N/A
|
3 312
+140%
|
5 665
+71%
|
7 445
+31%
|
7 613
+2%
|
7 110
-7%
|
3 330
-53%
|
487
-85%
|
(2 813)
N/A
|
(6 516)
-132%
|
(6 023)
+8%
|
(6 775)
-12%
|
(4 353)
+36%
|
1 671
N/A
|
4 732
+183%
|
6 661
+41%
|
123
-98%
|
48
-61%
|
(5 663)
N/A
|
(5 134)
+9%
|
(6 015)
-17%
|
(3 212)
+47%
|
(2 145)
+33%
|
(6 500)
-203%
|
(6 225)
+4%
|
(13 097)
-110%
|
(12 131)
+7%
|
(6 555)
+46%
|
10 640
N/A
|
11 119
+5%
|
10 176
-8%
|
7 358
-28%
|
(9 314)
N/A
|
(7 589)
+19%
|
(521)
+93%
|
7 585
N/A
|
(132)
N/A
|
3 688
N/A
|
2 138
-42%
|
(6 013)
N/A
|
(6 976)
-16%
|
(5 401)
+23%
|
(7 899)
-46%
|
(8 449)
-7%
|
(2 849)
+66%
|
(5 449)
-91%
|
(7 141)
-31%
|
(9 455)
-32%
|
|
| 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
|
1
|
0
|
(3)
|
(3)
|
(14)
|
(16)
|
(13)
|
(14)
|
(3)
|
0
|
0
|
1
|
1
|
0
|
(1)
|
3
|
1
|
(1)
|
(5)
|
(6)
|
(9)
|
9
|
11
|
16
|
17
|
(4)
|
(4)
|
10
|
(23)
|
1
|
19
|
(6)
|
78
|
(74)
|
119
|
(291)
|
(222)
|
(121)
|
(238)
|
123
|
43
|
(42)
|
(98)
|
62
|
252
|
(349)
|
(400)
|
(452)
|
(632)
|
63
|
62
|
65
|
(369)
|
(43)
|
(52)
|
(456)
|
60
|
|
| Net Change in Cash |
331
N/A
|
665
+101%
|
967
+45%
|
618
-36%
|
483
-22%
|
704
+46%
|
(61)
N/A
|
488
N/A
|
(778)
N/A
|
(788)
-1%
|
(1 057)
-34%
|
(1 543)
-46%
|
190
N/A
|
802
+322%
|
2 430
+203%
|
597
-75%
|
1 836
+208%
|
(365)
N/A
|
(850)
-133%
|
444
N/A
|
(745)
N/A
|
938
N/A
|
94
-90%
|
967
+929%
|
304
-69%
|
217
-29%
|
2 041
+841%
|
2 624
+29%
|
2 452
-7%
|
2 917
+19%
|
1 847
-37%
|
(676)
N/A
|
(2 129)
-215%
|
(3 589)
-69%
|
(4 097)
-14%
|
(2 010)
+51%
|
(1 219)
+39%
|
269
N/A
|
384
+43%
|
256
-33%
|
362
+41%
|
244
-33%
|
505
+107%
|
323
-36%
|
283
-12%
|
(693)
N/A
|
(188)
+73%
|
(64)
+66%
|
(406)
-534%
|
472
N/A
|
496
+5%
|
1 169
+136%
|
(469)
N/A
|
1 096
N/A
|
906
-17%
|
(388)
N/A
|
7 863
N/A
|
13 191
+68%
|
6 884
-48%
|
8 878
+29%
|
(4 597)
N/A
|
(9 833)
-114%
|
(4 827)
+51%
|
(4 504)
+7%
|
1 881
N/A
|
(1 061)
N/A
|
2 375
N/A
|
2 495
+5%
|
(4 777)
N/A
|
(659)
+86%
|
(961)
-46%
|
(1 294)
-35%
|
427
N/A
|
1 669
+291%
|
1 993
+19%
|
(447)
N/A
|
211
N/A
|
(1 154)
N/A
|
(13)
+99%
|
(3 586)
-27 620%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 364
N/A
|
1 976
-16%
|
1 726
-13%
|
1 155
-33%
|
2 096
+81%
|
2 845
+36%
|
2 065
-27%
|
2 409
+17%
|
507
-79%
|
(756)
N/A
|
(1 268)
-68%
|
(2 848)
-125%
|
(1 311)
+54%
|
1 438
N/A
|
2 208
+54%
|
1 852
-16%
|
2 061
+11%
|
(679)
N/A
|
(2 121)
-212%
|
(1 737)
+18%
|
(4 175)
-140%
|
(11 579)
-177%
|
(12 834)
-11%
|
(13 541)
-6%
|
(12 756)
+6%
|
(5 814)
+54%
|
(2 365)
+59%
|
487
N/A
|
3 305
+579%
|
3 339
+1%
|
949
-72%
|
795
-16%
|
(3 107)
N/A
|
(5 532)
-78%
|
(7 674)
-39%
|
(9 565)
-25%
|
(8 963)
+6%
|
(7 223)
+19%
|
(3 314)
+54%
|
(1 017)
+69%
|
2 541
N/A
|
6 458
+154%
|
6 893
+7%
|
7 187
+4%
|
4 841
-33%
|
(825)
N/A
|
(3 940)
-378%
|
(5 228)
-33%
|
(3 144)
+40%
|
550
N/A
|
5 593
+917%
|
5 515
-1%
|
7 485
+36%
|
1 670
-78%
|
751
-55%
|
4 413
+488%
|
(2 662)
N/A
|
9 507
N/A
|
273
-97%
|
(1 923)
N/A
|
(16 925)
-780%
|
(22 834)
-35%
|
(14 103)
+38%
|
(13 155)
+7%
|
9 989
N/A
|
5 818
-42%
|
125
-98%
|
(7 039)
N/A
|
(3 992)
+43%
|
(3 532)
+12%
|
(1 378)
+61%
|
6 151
N/A
|
6 699
+9%
|
6 278
-6%
|
9 578
+53%
|
8 604
-10%
|
3 202
-63%
|
5 042
+57%
|
8 295
+65%
|
6 245
-25%
|
|