LG Electronics Inc
KRX:066570
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
64 700
99 700
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
LG Electronics Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2 350 128
|
3 224 568
|
2 804 223
|
1 900 469
|
1 282 119
|
591 800
|
(156 204)
|
(577 690)
|
(432 805)
|
(169 539)
|
(109 011)
|
469 439
|
102 802
|
(122 614)
|
(136 058)
|
(192 047)
|
222 704
|
293 186
|
549 498
|
643 602
|
501 357
|
447 226
|
261 780
|
183 881
|
249 143
|
408 776
|
450 899
|
244 627
|
126 315
|
763 938
|
1 010 294
|
1 427 955
|
1 869 518
|
1 763 698
|
1 575 317
|
1 736 286
|
1 472 814
|
1 320 908
|
1 100 435
|
949 027
|
179 948
|
688 714
|
648 251
|
951 776
|
2 063 790
|
2 146 204
|
1 788 689
|
1 655 941
|
1 414 972
|
1 646 828
|
2 276 825
|
2 096 779
|
1 863 123
|
1 008 651
|
865 873
|
1 014 704
|
1 150 611
|
1 189 497
|
1 623 713
|
1 228 685
|
591 365
|
881 568
|
861 741
|
|
| Depreciation & Amortization |
1 339 272
|
1 314 044
|
1 286 129
|
260 297
|
1 289 763
|
2 134 824
|
2 096 507
|
226 446
|
1 202 315
|
1 783 041
|
1 913 246
|
2 296 034
|
1 782 187
|
1 806 847
|
1 842 745
|
1 893 996
|
1 928 165
|
1 966 605
|
1 987 921
|
1 974 859
|
1 941 098
|
1 936 449
|
1 920 405
|
1 911 480
|
1 932 721
|
1 896 537
|
1 853 804
|
1 799 806
|
1 742 982
|
1 711 379
|
1 713 776
|
1 726 736
|
1 767 569
|
1 817 947
|
1 852 997
|
1 918 341
|
2 000 112
|
2 135 678
|
2 283 871
|
2 421 657
|
2 506 368
|
2 545 099
|
2 580 023
|
2 600 645
|
2 642 899
|
2 729 265
|
2 701 148
|
2 758 446
|
2 838 899
|
2 831 925
|
2 931 804
|
2 952 566
|
2 985 120
|
3 029 486
|
3 088 065
|
3 140 239
|
3 218 278
|
3 292 928
|
3 355 732
|
3 498 568
|
3 533 864
|
3 545 677
|
3 590 448
|
|
| Other Non-Cash Items |
123 273
|
176 031
|
(937 998)
|
298 626
|
(861 004)
|
(670 469)
|
980 317
|
721 805
|
2 530 542
|
2 945 888
|
2 902 499
|
2 263 411
|
2 749 707
|
2 839 909
|
2 854 177
|
2 902 504
|
2 536 673
|
2 635 587
|
2 434 489
|
2 650 467
|
2 780 336
|
2 508 533
|
2 293 818
|
2 195 680
|
2 328 693
|
2 494 028
|
3 067 450
|
3 552 734
|
3 800 531
|
3 650 750
|
3 277 717
|
2 885 184
|
2 371 436
|
2 536 086
|
2 735 541
|
2 665 205
|
2 571 986
|
2 536 361
|
2 647 173
|
2 931 432
|
3 912 955
|
3 361 383
|
3 113 197
|
3 101 790
|
2 381 435
|
2 942 605
|
3 617 482
|
3 770 029
|
4 800 476
|
5 019 673
|
4 541 894
|
4 422 218
|
3 276 683
|
3 609 516
|
3 983 104
|
4 124 434
|
3 900 764
|
3 746 774
|
3 431 688
|
3 574 013
|
4 606 778
|
4 243 005
|
3 779 241
|
|
| Cash Taxes Paid |
0
|
537 928
|
542 564
|
413 354
|
393 622
|
361 009
|
337 374
|
324 015
|
359 212
|
368 107
|
338 502
|
426 245
|
520 118
|
519 663
|
580 672
|
522 226
|
448 239
|
462 225
|
504 834
|
508 440
|
527 477
|
489 714
|
409 843
|
414 985
|
409 767
|
436 004
|
446 945
|
490 553
|
537 203
|
537 662
|
560 055
|
533 155
|
536 573
|
547 452
|
556 949
|
542 470
|
494 649
|
549 815
|
501 432
|
550 337
|
569 290
|
476 320
|
516 003
|
635 919
|
651 712
|
665 206
|
750 855
|
670 558
|
683 237
|
792 939
|
1 099 614
|
1 103 641
|
1 150 755
|
1 185 454
|
968 472
|
1 002 193
|
1 014 686
|
988 863
|
1 016 487
|
972 471
|
980 016
|
974 334
|
928 856
|
|
| Cash Interest Paid |
0
|
349 435
|
309 477
|
288 317
|
232 253
|
242 669
|
249 468
|
275 944
|
310 460
|
354 845
|
390 306
|
403 782
|
417 966
|
403 030
|
381 676
|
384 461
|
381 320
|
387 546
|
415 385
|
427 254
|
439 787
|
452 511
|
454 257
|
455 330
|
466 160
|
464 515
|
459 944
|
451 750
|
433 709
|
417 820
|
403 753
|
393 703
|
384 446
|
377 475
|
379 043
|
401 550
|
425 816
|
436 187
|
441 619
|
429 249
|
411 189
|
406 391
|
396 262
|
381 334
|
372 991
|
354 883
|
340 365
|
330 464
|
318 512
|
320 114
|
327 935
|
346 491
|
374 707
|
410 927
|
456 612
|
491 262
|
559 990
|
588 281
|
613 562
|
627 921
|
623 089
|
628 052
|
634 656
|
|
| Change in Working Capital |
2 336 876
|
(121 529)
|
(1 483 250)
|
(3 782 114)
|
(1 702 361)
|
(1 005 502)
|
(392 201)
|
1 062 027
|
(1 569 985)
|
(1 907 405)
|
(2 342 293)
|
(2 082 444)
|
(2 533 644)
|
(2 853 184)
|
(2 525 139)
|
(2 827 907)
|
(2 476 640)
|
(2 762 114)
|
(2 943 995)
|
(2 936 701)
|
(3 193 605)
|
(3 119 893)
|
(2 608 689)
|
(2 437 814)
|
(1 891 782)
|
(1 465 236)
|
(1 927 893)
|
(2 010 299)
|
(2 511 838)
|
(2 770 414)
|
(2 536 210)
|
(3 184 489)
|
(3 842 253)
|
(3 720 754)
|
(3 813 174)
|
(3 133 635)
|
(1 503 346)
|
(2 039 522)
|
(2 202 554)
|
(2 399 314)
|
(2 910 107)
|
(3 239 586)
|
(2 338 931)
|
(2 412 193)
|
(2 459 548)
|
(1 995 294)
|
(3 330 161)
|
(4 419 278)
|
(6 323 379)
|
(8 144 957)
|
(6 990 529)
|
(6 341 482)
|
(4 958 716)
|
(3 322 788)
|
(3 755 384)
|
(3 370 572)
|
(2 356 057)
|
(3 474 989)
|
(3 280 481)
|
(4 631 194)
|
(4 889 346)
|
(4 261 827)
|
(4 281 523)
|
|
| Cash from Operating Activities |
6 149 549
N/A
|
4 593 114
-25%
|
1 669 104
-64%
|
(1 016 938)
N/A
|
8 517
N/A
|
153 582
+1 703%
|
1 688 092
+999%
|
2 518 798
+49%
|
1 730 067
-31%
|
2 205 259
+27%
|
1 917 715
-13%
|
2 946 440
+54%
|
2 101 052
-29%
|
1 670 958
-20%
|
2 035 725
+22%
|
1 776 546
-13%
|
2 210 902
+24%
|
2 133 264
-4%
|
2 027 913
-5%
|
2 332 227
+15%
|
2 029 186
-13%
|
1 772 315
-13%
|
1 867 314
+5%
|
1 853 227
-1%
|
2 618 775
+41%
|
3 334 105
+27%
|
3 444 260
+3%
|
3 586 868
+4%
|
3 157 990
-12%
|
3 355 653
+6%
|
3 465 577
+3%
|
2 855 386
-18%
|
2 166 270
-24%
|
2 396 977
+11%
|
2 350 681
-2%
|
3 186 197
+36%
|
4 541 566
+43%
|
3 953 425
-13%
|
3 828 925
-3%
|
3 902 802
+2%
|
3 689 164
-5%
|
3 355 610
-9%
|
4 002 540
+19%
|
4 242 018
+6%
|
4 628 576
+9%
|
5 822 780
+26%
|
4 777 158
-18%
|
3 765 138
-21%
|
2 730 968
-27%
|
1 353 469
-50%
|
2 759 994
+104%
|
3 130 081
+13%
|
3 166 210
+1%
|
4 324 865
+37%
|
4 181 658
-3%
|
4 908 805
+17%
|
5 913 596
+20%
|
4 754 210
-20%
|
5 130 652
+8%
|
3 670 072
-28%
|
3 842 661
+5%
|
4 408 423
+15%
|
3 949 907
-10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 852 131)
|
(2 182 023)
|
(2 102 745)
|
(2 043 789)
|
(2 032 768)
|
(1 909 581)
|
(2 095 872)
|
(2 245 211)
|
(2 149 858)
|
(2 205 914)
|
(2 098 509)
|
(2 011 735)
|
(2 124 978)
|
(2 426 554)
|
(2 597 279)
|
(2 659 322)
|
(2 525 488)
|
(2 293 479)
|
(2 494 638)
|
(2 504 377)
|
(2 584 103)
|
(2 648 340)
|
(2 436 004)
|
(2 313 872)
|
(2 230 845)
|
(2 010 100)
|
(2 069 796)
|
(2 246 526)
|
(2 476 091)
|
(2 822 148)
|
(2 926 762)
|
(3 219 724)
|
(3 219 314)
|
(3 270 000)
|
(3 562 492)
|
(3 604 600)
|
(3 844 371)
|
(3 687 924)
|
(3 311 862)
|
(2 924 697)
|
(2 544 599)
|
(2 643 140)
|
(2 548 738)
|
(2 597 720)
|
(3 083 042)
|
(2 975 928)
|
(2 956 108)
|
(3 488 553)
|
(3 259 091)
|
(3 366 427)
|
(3 740 314)
|
(3 571 197)
|
(3 752 788)
|
(3 922 551)
|
(4 102 136)
|
(4 240 401)
|
(4 137 608)
|
(4 138 089)
|
(3 863 757)
|
(3 594 850)
|
(3 668 025)
|
(3 730 742)
|
(3 755 511)
|
|
| Other Items |
(140 974)
|
(294 676)
|
(228 555)
|
(402 532)
|
362 965
|
400 496
|
160 347
|
164 499
|
(302 057)
|
(4 815)
|
296 689
|
245 749
|
423 629
|
227 502
|
59 947
|
156 185
|
134 774
|
128 721
|
183 672
|
169 259
|
187 389
|
120 852
|
215 660
|
213 198
|
297 633
|
287 884
|
173 872
|
122 618
|
85 371
|
96 632
|
210 875
|
382 018
|
636 442
|
642 766
|
592 222
|
(290 804)
|
(575 918)
|
(620 712)
|
(523 158)
|
501 837
|
461 342
|
1 122 720
|
987 639
|
803 478
|
768 521
|
99 161
|
103 480
|
239 671
|
793 555
|
1 137 610
|
1 072 126
|
974 702
|
525 242
|
(488 279)
|
(809 919)
|
(991 731)
|
(1 152 097)
|
(1 021 707)
|
(738 553)
|
(605 752)
|
(543 848)
|
30 023
|
1 107 058
|
|
| Cash from Investing Activities |
(1 993 105)
N/A
|
(2 476 699)
-24%
|
(2 331 300)
+6%
|
(2 446 321)
-5%
|
(1 669 803)
+32%
|
(1 509 085)
+10%
|
(1 935 525)
-28%
|
(2 080 712)
-8%
|
(2 451 915)
-18%
|
(2 210 729)
+10%
|
(1 801 820)
+18%
|
(1 765 986)
+2%
|
(1 701 349)
+4%
|
(2 199 052)
-29%
|
(2 537 332)
-15%
|
(2 503 137)
+1%
|
(2 390 714)
+4%
|
(2 164 758)
+9%
|
(2 310 966)
-7%
|
(2 335 118)
-1%
|
(2 396 714)
-3%
|
(2 527 488)
-5%
|
(2 220 344)
+12%
|
(2 100 674)
+5%
|
(1 933 212)
+8%
|
(1 722 216)
+11%
|
(1 895 924)
-10%
|
(2 123 908)
-12%
|
(2 390 720)
-13%
|
(2 725 516)
-14%
|
(2 715 887)
+0%
|
(2 837 706)
-4%
|
(2 582 872)
+9%
|
(2 627 234)
-2%
|
(2 970 270)
-13%
|
(3 895 404)
-31%
|
(4 420 289)
-13%
|
(4 308 636)
+3%
|
(3 835 020)
+11%
|
(2 422 860)
+37%
|
(2 083 257)
+14%
|
(1 520 420)
+27%
|
(1 561 099)
-3%
|
(1 794 242)
-15%
|
(2 314 521)
-29%
|
(2 876 767)
-24%
|
(2 852 628)
+1%
|
(3 248 882)
-14%
|
(2 465 536)
+24%
|
(2 228 817)
+10%
|
(2 668 188)
-20%
|
(2 596 495)
+3%
|
(3 227 546)
-24%
|
(4 410 830)
-37%
|
(4 912 055)
-11%
|
(5 232 132)
-7%
|
(5 289 705)
-1%
|
(5 159 796)
+2%
|
(4 602 310)
+11%
|
(4 200 602)
+9%
|
(4 211 873)
0%
|
(3 700 719)
+12%
|
(2 648 453)
+28%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(321)
|
0
|
0
|
0
|
1 301
|
0
|
0
|
0
|
975 461
|
984 435
|
984 435
|
984 675
|
9 192
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
723
|
723
|
723
|
0
|
0
|
6 422
|
6 422
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(4 135 506)
|
(2 697 898)
|
228 493
|
2 057 412
|
1 527 754
|
1 874 840
|
867 965
|
646 466
|
228 195
|
(488 204)
|
(980 649)
|
(1 429 422)
|
(885 484)
|
(39 949)
|
(173 876)
|
63 913
|
725 457
|
462 024
|
1 210 216
|
801 609
|
137 755
|
307 044
|
393 992
|
314 294
|
(80 638)
|
(235 493)
|
(1 045 114)
|
(596 466)
|
(167 841)
|
(529 974)
|
231 338
|
114 032
|
957 590
|
1 027 546
|
1 842 598
|
2 019 568
|
941 821
|
824 928
|
(569 646)
|
(1 107 996)
|
(886 048)
|
(859 834)
|
(671 664)
|
(419 345)
|
(758 693)
|
(1 106 233)
|
(842 632)
|
(605 348)
|
(463 996)
|
(124 267)
|
(145 359)
|
202 179
|
673 682
|
1 525 781
|
1 916 908
|
1 545 288
|
1 680 497
|
830 783
|
869 957
|
541 535
|
(164 169)
|
(453 437)
|
(1 733 472)
|
|
| Cash Paid for Dividends |
(70 764)
|
(72 415)
|
(296 823)
|
(309 447)
|
(308 292)
|
0
|
(45 909)
|
(45 306)
|
(43 143)
|
0
|
(65 169)
|
(59 065)
|
(59 065)
|
0
|
(48 386)
|
(50 131)
|
(58 526)
|
0
|
(53 912)
|
(74 016)
|
(73 459)
|
(73 459)
|
(113 150)
|
(98 024)
|
(109 003)
|
(109 501)
|
(120 360)
|
(133 703)
|
(117 414)
|
(117 139)
|
(116 727)
|
(104 572)
|
(116 754)
|
(116 551)
|
(131 628)
|
(120 187)
|
(122 567)
|
0
|
(179 830)
|
(230 027)
|
(230 915)
|
0
|
(220 410)
|
(183 605)
|
(235 182)
|
0
|
(231 372)
|
(350 482)
|
(291 232)
|
0
|
(368 579)
|
(236 077)
|
(239 947)
|
0
|
(242 292)
|
(242 303)
|
(240 987)
|
0
|
(239 540)
|
(329 565)
|
(316 709)
|
0
|
(266 338)
|
|
| Other |
(1 188)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
454 974
|
472 960
|
472 961
|
472 961
|
9 528
|
14 585
|
0
|
0
|
86 760
|
63 739
|
63 753
|
63 758
|
139
|
(223 797)
|
(223 761)
|
(223 689)
|
|
| Cash from Financing Activities |
(4 207 779)
N/A
|
(2 771 822)
+34%
|
(68 651)
+98%
|
1 747 965
N/A
|
1 220 763
-30%
|
1 569 500
+29%
|
823 357
-48%
|
602 461
-27%
|
1 160 513
+93%
|
453 088
-61%
|
(61 383)
N/A
|
(503 812)
-721%
|
(935 357)
-86%
|
(98 796)
+89%
|
(222 044)
-125%
|
13 760
N/A
|
666 971
+4 747%
|
403 538
-39%
|
1 156 344
+187%
|
727 633
-37%
|
64 296
-91%
|
233 585
+263%
|
281 565
+21%
|
216 993
-23%
|
(188 918)
N/A
|
(344 271)
-82%
|
(1 165 474)
-239%
|
(723 747)
+38%
|
(278 833)
+61%
|
(640 691)
-130%
|
121 033
N/A
|
9 460
-92%
|
840 836
+8 788%
|
910 995
+8%
|
1 710 970
+88%
|
1 899 381
+11%
|
819 254
-57%
|
702 381
-14%
|
(749 476)
N/A
|
(1 338 023)
-79%
|
(1 116 963)
+17%
|
(1 090 749)
+2%
|
(892 074)
+18%
|
(602 950)
+32%
|
(993 875)
-65%
|
(1 341 415)
-35%
|
(1 074 004)
+20%
|
(500 856)
+53%
|
(282 268)
+44%
|
57 462
N/A
|
(40 977)
N/A
|
(24 370)
+41%
|
448 320
N/A
|
1 300 418
+190%
|
1 689 200
+30%
|
1 389 745
-18%
|
1 503 249
+8%
|
653 549
-57%
|
694 175
+6%
|
212 109
-69%
|
(704 675)
N/A
|
(993 907)
-41%
|
(2 223 499)
-124%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(84 913)
|
(111 488)
|
(93 148)
|
(96 960)
|
(39 102)
|
21 018
|
(16 159)
|
20 624
|
(37 362)
|
(11 909)
|
(60 843)
|
(87 988)
|
(60 415)
|
(2 440)
|
62 038
|
(52 360)
|
(26 889)
|
(112 095)
|
(183 194)
|
(114 141)
|
(97 632)
|
(157 996)
|
(53 145)
|
42 066
|
(30 895)
|
(7 094)
|
(51 286)
|
(211 987)
|
(183 456)
|
(252 369)
|
(174 383)
|
(29 182)
|
(88 774)
|
40 480
|
(36 123)
|
(138 365)
|
(20 740)
|
(6 663)
|
40 183
|
118 647
|
18 036
|
24 735
|
(28 849)
|
(67 117)
|
(201 239)
|
(164 072)
|
(128 988)
|
(25 772)
|
172 043
|
134 045
|
245 802
|
433 866
|
(116 140)
|
(22 913)
|
(203 078)
|
(463 521)
|
38 063
|
(49 360)
|
93 356
|
(101 449)
|
159 360
|
261 655
|
(56 794)
|
|
| Net Change in Cash |
(136 248)
N/A
|
(766 895)
-463%
|
(823 995)
-7%
|
(1 812 254)
-120%
|
(479 625)
+74%
|
235 015
N/A
|
559 765
+138%
|
1 061 171
+90%
|
401 303
-62%
|
435 709
+9%
|
(6 331)
N/A
|
588 654
N/A
|
(596 069)
N/A
|
(629 330)
-6%
|
(661 613)
-5%
|
(765 191)
-16%
|
460 270
N/A
|
259 949
-44%
|
690 097
+165%
|
610 601
-12%
|
(400 864)
N/A
|
(679 584)
-70%
|
(124 610)
+82%
|
11 612
N/A
|
465 750
+3 911%
|
1 260 524
+171%
|
331 576
-74%
|
527 226
+59%
|
304 981
-42%
|
(262 923)
N/A
|
696 340
N/A
|
(2 042)
N/A
|
335 460
N/A
|
721 218
+115%
|
1 055 258
+46%
|
1 051 809
0%
|
919 791
-13%
|
340 507
-63%
|
(715 388)
N/A
|
260 566
N/A
|
506 980
+95%
|
769 176
+52%
|
1 520 518
+98%
|
1 777 709
+17%
|
1 118 941
-37%
|
1 440 526
+29%
|
721 538
-50%
|
(10 372)
N/A
|
155 207
N/A
|
(683 841)
N/A
|
296 631
N/A
|
943 082
+218%
|
270 844
-71%
|
1 191 540
+340%
|
755 725
-37%
|
602 897
-20%
|
2 165 203
+259%
|
198 603
-91%
|
1 315 873
+563%
|
(419 870)
N/A
|
(914 527)
-118%
|
(24 548)
+97%
|
(978 839)
-3 887%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4 297 418
N/A
|
2 411 091
-44%
|
(433 641)
N/A
|
(3 060 727)
-606%
|
(2 024 251)
+34%
|
(1 755 999)
+13%
|
(407 780)
+77%
|
273 587
N/A
|
(419 791)
N/A
|
(655)
+100%
|
(180 794)
-27 502%
|
934 705
N/A
|
(23 926)
N/A
|
(755 596)
-3 058%
|
(561 554)
+26%
|
(882 776)
-57%
|
(314 586)
+64%
|
(160 215)
+49%
|
(466 725)
-191%
|
(172 150)
+63%
|
(554 917)
-222%
|
(876 025)
-58%
|
(568 690)
+35%
|
(460 645)
+19%
|
387 930
N/A
|
1 324 005
+241%
|
1 374 464
+4%
|
1 340 342
-2%
|
681 899
-49%
|
533 505
-22%
|
538 815
+1%
|
(364 338)
N/A
|
(1 053 044)
-189%
|
(873 023)
+17%
|
(1 211 811)
-39%
|
(418 403)
+65%
|
697 195
N/A
|
265 501
-62%
|
517 063
+95%
|
978 105
+89%
|
1 144 565
+17%
|
712 470
-38%
|
1 453 802
+104%
|
1 644 298
+13%
|
1 545 534
-6%
|
2 846 852
+84%
|
1 821 050
-36%
|
276 585
-85%
|
(528 123)
N/A
|
(2 012 958)
-281%
|
(980 320)
+51%
|
(441 116)
+55%
|
(586 578)
-33%
|
402 314
N/A
|
79 522
-80%
|
668 404
+741%
|
1 775 988
+166%
|
616 121
-65%
|
1 266 895
+106%
|
75 222
-94%
|
174 636
+132%
|
677 681
+288%
|
194 396
-71%
|
|