G
Grand Korea Leisure Co Ltd
KRX:114090
Grand Korea Leisure Co Ltd
KRX:114090
Price:
11 880
KRW
0.76%
Market Closed
Market Cap:
₩734.9B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
G
|
Grand Korea Leisure Co Ltd
KRX:114090
|
KR |
|
Innovid Corp
NYSE:CTV
|
US |
|
C
|
Cultural Investment Holdings Co Ltd
SSE:600715
|
CN |
|
W
|
Wizz Air Holdings PLC
OTC:WZZZY
|
CH |
|
C
|
CITIC Ltd
OTC:CTPCY
|
CN |
|
F
|
Fulongma Group Co Ltd
SSE:603686
|
CN |
|
S
|
Shanghai Smart Control Co Ltd
SZSE:001266
|
CN |
|
Hong Kong Finance Group Ltd
HKEX:1273
|
HK |
|
K
|
Kawasaki Kisen Kaisha Ltd
TSE:9107
|
JP |
|
Chungho ICT Co Ltd
KRX:012600
|
KR |
|
S
|
Sampo plc
XBER:SMPA
|
FI |
|
BGF Retail Co Ltd
KRX:282330
|
KR |
|
MPC Muenchmeyer Petersen Capital AG
XETRA:MPCK
|
DE |
|
Fortis Inc
TSX:FTS
|
CA |
|
E
|
Eupe Corporation Bhd
KLSE:EUPE
|
MY |
|
Allegiant Travel Co
NASDAQ:ALGT
|
US |
|
LookSmart Group Inc
OTC:LKST
|
US |
|
IFCI Ltd
NSE:IFCI
|
IN |
|
Centrais Eletricas Brasileiras SA
NYSE:EBR.B
|
BR |
|
X
|
Xin Hwa Holdings Bhd
KLSE:XINHWA
|
MY |
|
Genesis Healthcare Inc
OTC:GENN
|
US |
Cash Flow Statement
Cash Flow Statement
Grand Korea Leisure Co Ltd
Grand Korea Leisure Co Ltd
Currency: KRW
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
85 547
|
119 926
|
100 941
|
87 738
|
88 240
|
64 048
|
73 839
|
46 726
|
53 418
|
74 097
|
63 304
|
0
|
108 039
|
0
|
144 055
|
0
|
208 475
|
0
|
137 570
|
239 545
|
184 431
|
223 036
|
116 514
|
111 123
|
120 352
|
104 326
|
91 732
|
86 413
|
93 481
|
98 650
|
114 343
|
105 031
|
94 852
|
100 489
|
80 539
|
80 360
|
92 110
|
85 092
|
77 741
|
69 131
|
62 008
|
60 930
|
72 396
|
78 370
|
34 760
|
(13 308)
|
(64 327)
|
(116 475)
|
(110 971)
|
(111 604)
|
(113 272)
|
(86 620)
|
(76 553)
|
(48 171)
|
(22 744)
|
9 633
|
26 205
|
33 192
|
43 848
|
32 450
|
35 193
|
29 278
|
33 060
|
38 964
|
44 597
|
53 222
|
47 072
|
|
| Depreciation & Amortization |
15 691
|
19 672
|
16 412
|
17 303
|
18 085
|
18 961
|
19 354
|
19 386
|
19 509
|
19 005
|
19 529
|
0
|
18 431
|
0
|
14 230
|
0
|
19 518
|
0
|
10 686
|
18 819
|
16 289
|
19 089
|
11 367
|
11 669
|
12 119
|
12 530
|
12 696
|
12 693
|
12 609
|
12 507
|
12 832
|
13 587
|
14 369
|
15 288
|
15 907
|
16 087
|
16 281
|
16 303
|
16 266
|
21 493
|
26 257
|
31 613
|
37 106
|
37 448
|
38 304
|
38 601
|
38 648
|
38 236
|
37 674
|
37 109
|
36 332
|
35 122
|
33 996
|
33 377
|
32 963
|
32 324
|
31 759
|
31 026
|
30 598
|
31 167
|
31 680
|
31 826
|
31 992
|
31 867
|
31 756
|
31 919
|
32 218
|
|
| Change in Deffered Taxes |
2 366
|
2 366
|
(2 659)
|
(2 700)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
46 557
|
59 822
|
51 396
|
55 425
|
39 275
|
60 627
|
71 414
|
102 782
|
112 575
|
128 389
|
124 667
|
0
|
117 897
|
0
|
61 186
|
0
|
102 025
|
0
|
46 034
|
98 435
|
59 519
|
68 509
|
27 291
|
24 722
|
27 493
|
25 540
|
26 132
|
25 176
|
29 017
|
31 128
|
37 183
|
34 714
|
30 788
|
30 995
|
26 534
|
26 511
|
31 892
|
29 578
|
25 356
|
23 209
|
23 055
|
24 371
|
30 235
|
35 158
|
20 177
|
6 414
|
(16 573)
|
(33 203)
|
(32 860)
|
(31 968)
|
(22 804)
|
(15 345)
|
(10 960)
|
(4 521)
|
17 460
|
25 005
|
28 804
|
29 639
|
11 088
|
8 015
|
8 175
|
7 115
|
9 988
|
11 276
|
8 776
|
10 804
|
11 446
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
10 486
|
23 956
|
39 048
|
39 263
|
53 148
|
54 376
|
55 028
|
51 626
|
27 450
|
44 127
|
27 050
|
37 499
|
37 768
|
26 590
|
46 245
|
21 811
|
34 150
|
31 291
|
28 354
|
45 326
|
43 298
|
40 307
|
35 281
|
31 626
|
28 653
|
24 716
|
27 248
|
31 322
|
33 912
|
37 208
|
28 556
|
29 757
|
22 590
|
26 534
|
28 419
|
33 023
|
30 058
|
26 788
|
22 484
|
18 027
|
27 193
|
24 477
|
22 975
|
22 311
|
12 963
|
(7)
|
32
|
(650)
|
(410)
|
606
|
719
|
1 205
|
1 804
|
3 175
|
3 637
|
1 720
|
955
|
862
|
88
|
1 724
|
1 980
|
1 530
|
1 825
|
1 952
|
|
| Cash Interest Paid |
0
|
0
|
0
|
443
|
867
|
1 239
|
1 572
|
1 421
|
792
|
566
|
923
|
732
|
1 026
|
945
|
301
|
236
|
163
|
116
|
78
|
50
|
41
|
29
|
26
|
22
|
18
|
14
|
11
|
8
|
5
|
3
|
1
|
1
|
5
|
8
|
11
|
12
|
11
|
10
|
9
|
8
|
7
|
5
|
3 812
|
4 730
|
5 623
|
6 472
|
3 464
|
3 294
|
3 102
|
2 904
|
2 705
|
2 464
|
2 225
|
2 386
|
2 752
|
3 211
|
3 688
|
3 817
|
3 788
|
3 707
|
3 595
|
3 425
|
3 214
|
3 016
|
2 821
|
2 628
|
2 541
|
|
| Change in Working Capital |
(42 099)
|
(58 126)
|
(27 553)
|
(40 659)
|
(36 296)
|
(68 353)
|
(82 196)
|
(89 846)
|
(103 238)
|
(116 002)
|
(91 154)
|
(6 687)
|
(77 253)
|
121 669
|
(76 582)
|
(47 362)
|
(35 475)
|
(67 929)
|
(23 812)
|
(98 689)
|
(55 618)
|
(173 923)
|
3 871
|
(6 359)
|
(13 395)
|
(20 974)
|
(44 085)
|
(63 872)
|
(38 814)
|
(31 256)
|
(26 605)
|
(22 981)
|
(39 626)
|
(7 433)
|
(44 530)
|
(21 899)
|
(33 466)
|
(36 202)
|
(26 516)
|
(30 294)
|
14 954
|
(40 816)
|
(22 148)
|
(51 085)
|
(90 275)
|
(48 893)
|
(96 724)
|
(75 902)
|
(27 567)
|
(49 161)
|
(28 474)
|
(22 414)
|
(23 231)
|
9 665
|
18 089
|
7 183
|
11 866
|
1 307
|
(671)
|
(1 907)
|
(24 333)
|
(29 194)
|
(3 298)
|
(18 432)
|
(2 591)
|
9 168
|
13 926
|
|
| Cash from Operating Activities |
108 064
N/A
|
143 661
+33%
|
138 536
-4%
|
117 106
-15%
|
107 511
-8%
|
73 491
-32%
|
82 410
+12%
|
79 031
-4%
|
82 263
+4%
|
105 487
+28%
|
116 346
+10%
|
156 491
+35%
|
167 114
+7%
|
166 316
0%
|
142 889
-14%
|
172 109
+20%
|
180 471
+5%
|
151 542
-16%
|
170 478
+12%
|
147 563
-13%
|
94 075
-36%
|
136 711
+45%
|
159 043
+16%
|
141 155
-11%
|
146 569
+4%
|
121 422
-17%
|
86 476
-29%
|
60 411
-30%
|
96 294
+59%
|
111 029
+15%
|
137 753
+24%
|
130 351
-5%
|
100 382
-23%
|
139 339
+39%
|
78 449
-44%
|
101 059
+29%
|
106 817
+6%
|
94 772
-11%
|
92 846
-2%
|
83 537
-10%
|
126 274
+51%
|
76 097
-40%
|
117 590
+55%
|
99 892
-15%
|
2 966
-97%
|
(17 187)
N/A
|
(138 976)
-709%
|
(187 344)
-35%
|
(133 724)
+29%
|
(155 623)
-16%
|
(128 217)
+18%
|
(89 258)
+30%
|
(76 748)
+14%
|
(9 650)
+87%
|
45 768
N/A
|
74 145
+62%
|
98 634
+33%
|
95 163
-4%
|
84 863
-11%
|
69 725
-18%
|
50 715
-27%
|
39 025
-23%
|
71 742
+84%
|
63 675
-11%
|
82 538
+30%
|
105 114
+27%
|
104 662
0%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 533)
|
(6 312)
|
(15 260)
|
(20 550)
|
(22 013)
|
(22 795)
|
(15 745)
|
(11 233)
|
(10 696)
|
(6 764)
|
(8 250)
|
(7 626)
|
(8 028)
|
(12 735)
|
(15 644)
|
(15 715)
|
(17 619)
|
(12 771)
|
(10 766)
|
(10 783)
|
(7 947)
|
(8 755)
|
(13 495)
|
(31 507)
|
(49 424)
|
(58 379)
|
(53 433)
|
(35 065)
|
(22 736)
|
(26 701)
|
(33 817)
|
(35 347)
|
(32 174)
|
(19 685)
|
(9 525)
|
(8 481)
|
(6 994)
|
(7 143)
|
(8 441)
|
(8 280)
|
(7 157)
|
(6 618)
|
(5 796)
|
(10 273)
|
(9 955)
|
(8 691)
|
(6 762)
|
(2 777)
|
(2 377)
|
(1 941)
|
(1 590)
|
(832)
|
(1 925)
|
(6 190)
|
(18 518)
|
(29 224)
|
(29 608)
|
(26 613)
|
(15 801)
|
(6 761)
|
(6 481)
|
(5 756)
|
(5 616)
|
(4 748)
|
(5 607)
|
(8 698)
|
(8 581)
|
|
| Other Items |
(68 217)
|
(68 966)
|
(6 431)
|
50 183
|
(19 041)
|
(22 284)
|
48 035
|
(21 242)
|
65 338
|
59 352
|
(122 870)
|
(104 355)
|
(166 548)
|
(191 639)
|
(129 073)
|
(120 339)
|
(90 117)
|
(39 883)
|
(82 403)
|
(112 863)
|
(19 303)
|
(39 814)
|
12 437
|
10 463
|
364
|
40 187
|
35 545
|
1 307
|
(2 827)
|
(95 942)
|
(55 967)
|
(70 686)
|
(28 523)
|
46 463
|
(73 076)
|
(74 317)
|
(53 782)
|
(143 553)
|
(33 425)
|
(15 151)
|
(50 879)
|
(2 583)
|
(45 771)
|
26 522
|
35 838
|
62 479
|
170 856
|
188 939
|
134 221
|
181 661
|
149 524
|
124 149
|
117 055
|
129 690
|
67 180
|
96 643
|
26 281
|
(43 511)
|
(33 321)
|
(53 417)
|
(3 379)
|
6 047
|
(34 846)
|
(64 657)
|
(39 813)
|
(69 831)
|
(9 974)
|
|
| Cash from Investing Activities |
(69 749)
N/A
|
(75 277)
-8%
|
(21 691)
+71%
|
29 633
N/A
|
(41 054)
N/A
|
(45 079)
-10%
|
32 291
N/A
|
(32 474)
N/A
|
54 643
N/A
|
52 589
-4%
|
(131 120)
N/A
|
(111 981)
+15%
|
(174 576)
-56%
|
(204 374)
-17%
|
(144 718)
+29%
|
(136 055)
+6%
|
(107 736)
+21%
|
(52 654)
+51%
|
(93 169)
-77%
|
(123 647)
-33%
|
(27 252)
+78%
|
(48 570)
-78%
|
(1 058)
+98%
|
(21 044)
-1 889%
|
(49 059)
-133%
|
(18 192)
+63%
|
(17 889)
+2%
|
(33 758)
-89%
|
(25 564)
+24%
|
(122 644)
-380%
|
(89 783)
+27%
|
(106 033)
-18%
|
(60 696)
+43%
|
26 780
N/A
|
(82 601)
N/A
|
(82 797)
0%
|
(60 776)
+27%
|
(150 697)
-148%
|
(41 866)
+72%
|
(23 431)
+44%
|
(58 036)
-148%
|
(9 201)
+84%
|
(51 567)
-460%
|
16 249
N/A
|
25 883
+59%
|
53 788
+108%
|
164 094
+205%
|
186 162
+13%
|
131 844
-29%
|
179 720
+36%
|
147 934
-18%
|
123 317
-17%
|
115 131
-7%
|
123 500
+7%
|
48 663
-61%
|
67 419
+39%
|
(3 326)
N/A
|
(70 124)
-2 008%
|
(49 122)
+30%
|
(60 178)
-23%
|
(9 860)
+84%
|
291
N/A
|
(40 462)
N/A
|
(69 405)
-72%
|
(45 419)
+35%
|
(78 529)
-73%
|
(18 555)
+76%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
22 187
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(12 581)
|
(15 483)
|
(12 581)
|
(12 581)
|
(12 581)
|
(12 581)
|
(12 581)
|
(12 581)
|
(12 581)
|
(22 242)
|
(20 824)
|
(19 407)
|
(17 990)
|
(6 911)
|
(6 917)
|
(6 917)
|
(5 921)
|
(4 687)
|
(3 114)
|
(1 712)
|
(334)
|
(167)
|
(333)
|
(333)
|
(333)
|
(333)
|
(333)
|
(333)
|
(333)
|
(250)
|
(167)
|
402
|
444
|
403
|
361
|
(167)
|
(166)
|
(167)
|
(167)
|
(6 125)
|
(12 093)
|
(18 421)
|
(21 071)
|
(20 188)
|
(19 891)
|
(19 292)
|
(22 423)
|
(23 054)
|
(23 139)
|
(23 215)
|
(23 259)
|
(22 906)
|
(22 569)
|
(21 962)
|
(21 509)
|
(21 034)
|
(20 882)
|
(21 013)
|
(21 082)
|
(22 054)
|
(22 353)
|
(22 663)
|
(23 569)
|
(23 578)
|
(23 954)
|
(24 317)
|
(23 920)
|
|
| Cash Paid for Dividends |
(31 000)
|
(41 000)
|
(31 000)
|
0
|
(53 196)
|
(58 041)
|
(58 041)
|
0
|
(38 350)
|
(32 143)
|
(32 165)
|
(32 165)
|
(31 670)
|
(31 074)
|
(31 052)
|
(31 052)
|
(75 279)
|
(75 278)
|
(75 278)
|
(75 278)
|
(72 928)
|
(72 928)
|
(72 928)
|
0
|
(61 979)
|
(61 979)
|
(61 979)
|
0
|
(51 402)
|
(51 402)
|
(51 402)
|
0
|
(61 855)
|
(61 856)
|
(61 856)
|
0
|
(45 155)
|
(45 155)
|
(45 155)
|
0
|
(43 918)
|
(43 918)
|
(43 918)
|
0
|
(40 764)
|
(32 722)
|
(32 722)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21 835)
|
(25 546)
|
(25 546)
|
0
|
(17 443)
|
(17 443)
|
(17 443)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(43 581)
N/A
|
(56 483)
-30%
|
(21 394)
+62%
|
(21 394)
N/A
|
(43 590)
-104%
|
(48 435)
-11%
|
(70 622)
-46%
|
(70 622)
N/A
|
(50 931)
+28%
|
(54 385)
-7%
|
(52 989)
+3%
|
(51 572)
+3%
|
(49 660)
+4%
|
(37 985)
+24%
|
(37 968)
+0%
|
(37 968)
N/A
|
(81 199)
-114%
|
(79 798)
+2%
|
(78 392)
+2%
|
(76 990)
+2%
|
(73 261)
+5%
|
(73 261)
N/A
|
(73 261)
N/A
|
(73 261)
N/A
|
(62 313)
+15%
|
(62 312)
+0%
|
(62 313)
0%
|
(62 313)
N/A
|
(51 735)
+17%
|
(51 653)
+0%
|
(51 569)
+0%
|
(51 000)
+1%
|
(61 412)
-20%
|
(61 453)
0%
|
(61 495)
0%
|
(62 023)
-1%
|
(45 322)
+27%
|
(45 322)
N/A
|
(45 321)
+0%
|
(51 279)
-13%
|
(56 009)
-9%
|
(62 338)
-11%
|
(64 988)
-4%
|
(64 105)
+1%
|
(60 654)
+5%
|
(52 012)
+14%
|
(55 145)
-6%
|
(55 776)
-1%
|
(23 139)
+59%
|
(23 216)
0%
|
(23 259)
0%
|
(22 906)
+2%
|
(22 569)
+1%
|
(21 962)
+3%
|
(21 509)
+2%
|
(21 034)
+2%
|
(20 882)
+1%
|
(21 013)
-1%
|
(21 082)
0%
|
(22 054)
-5%
|
(44 188)
-100%
|
(48 209)
-9%
|
(49 115)
-2%
|
(49 125)
0%
|
(41 398)
+16%
|
(41 761)
-1%
|
(41 363)
+1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(141)
|
170
|
(151)
|
80
|
37
|
(99)
|
624
|
120
|
317
|
142
|
(316)
|
(247)
|
(162)
|
(123)
|
(289)
|
(157)
|
(236)
|
(388)
|
(73)
|
47
|
7
|
256
|
276
|
96
|
(63)
|
127
|
(381)
|
118
|
93
|
(50)
|
395
|
(253)
|
(38)
|
216
|
(412)
|
120
|
293
|
(126)
|
434
|
(94)
|
369
|
1
|
(108)
|
(246)
|
(879)
|
(559)
|
(171)
|
130
|
36
|
23
|
458
|
(412)
|
54
|
(750)
|
(1 113)
|
24
|
(326)
|
508
|
220
|
669
|
928
|
150
|
585
|
(151)
|
|
| Net Change in Cash |
(5 266)
N/A
|
11 901
N/A
|
95 451
+702%
|
125 204
+31%
|
23 037
-82%
|
(20 174)
N/A
|
44 159
N/A
|
(24 028)
N/A
|
85 876
N/A
|
104 315
+21%
|
(67 643)
N/A
|
(6 745)
+90%
|
(56 980)
-745%
|
(76 359)
-34%
|
(40 044)
+48%
|
(2 076)
+95%
|
(8 587)
-314%
|
18 801
N/A
|
(1 240)
N/A
|
(53 310)
-4 199%
|
(6 826)
+87%
|
14 807
N/A
|
84 771
+473%
|
46 857
-45%
|
35 453
-24%
|
41 194
+16%
|
6 370
-85%
|
(35 723)
N/A
|
19 122
N/A
|
(63 649)
N/A
|
(3 481)
+95%
|
(26 589)
-664%
|
(21 776)
+18%
|
105 061
N/A
|
(65 900)
N/A
|
(43 799)
+34%
|
935
N/A
|
(101 659)
N/A
|
5 779
N/A
|
9 120
+58%
|
12 103
+33%
|
4 992
-59%
|
941
-81%
|
52 405
+5 469%
|
(31 804)
N/A
|
(15 519)
+51%
|
(30 273)
-95%
|
(57 837)
-91%
|
(25 577)
+56%
|
711
N/A
|
(3 413)
N/A
|
11 190
N/A
|
15 837
+42%
|
92 347
+483%
|
72 509
-21%
|
120 585
+66%
|
73 675
-39%
|
2 913
-96%
|
14 683
+404%
|
(12 833)
N/A
|
(2 825)
+78%
|
(8 674)
-207%
|
(17 166)
-98%
|
(53 926)
-214%
|
(4 129)
+92%
|
(14 591)
-253%
|
44 593
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
106 531
N/A
|
137 349
+29%
|
123 276
-10%
|
96 556
-22%
|
85 498
-11%
|
50 696
-41%
|
66 665
+31%
|
67 798
+2%
|
71 567
+6%
|
98 723
+38%
|
108 096
+9%
|
148 865
+38%
|
159 086
+7%
|
153 581
-3%
|
127 245
-17%
|
156 394
+23%
|
162 852
+4%
|
138 771
-15%
|
159 712
+15%
|
136 780
-14%
|
86 128
-37%
|
127 956
+49%
|
145 548
+14%
|
109 648
-25%
|
97 145
-11%
|
63 043
-35%
|
33 043
-48%
|
25 346
-23%
|
73 558
+190%
|
84 328
+15%
|
103 936
+23%
|
95 004
-9%
|
68 208
-28%
|
119 654
+75%
|
68 924
-42%
|
92 578
+34%
|
99 823
+8%
|
87 629
-12%
|
84 405
-4%
|
75 257
-11%
|
119 117
+58%
|
69 479
-42%
|
111 794
+61%
|
89 619
-20%
|
(6 989)
N/A
|
(25 878)
-270%
|
(145 738)
-463%
|
(190 121)
-30%
|
(136 101)
+28%
|
(157 564)
-16%
|
(129 808)
+18%
|
(90 089)
+31%
|
(78 673)
+13%
|
(15 839)
+80%
|
27 250
N/A
|
44 921
+65%
|
69 026
+54%
|
68 550
-1%
|
69 062
+1%
|
62 964
-9%
|
44 234
-30%
|
33 269
-25%
|
66 126
+99%
|
58 927
-11%
|
76 931
+31%
|
96 416
+25%
|
96 081
0%
|
|
Switch to:
Switch to:
See Also
Discover More
