Ha Long Canned Food Joint Stock Corp
VN:CAN
Cash Flow Statement
Cash Flow Statement
Ha Long Canned Food Joint Stock Corp
| Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | 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 | Sep-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 |
0
|
0
|
0
|
0
|
0
|
0
|
3 544
|
6 025
|
7 718
|
9 556
|
9 794
|
9 168
|
9 830
|
10 740
|
10 296
|
10 723
|
10 669
|
10 471
|
12 424
|
14 165
|
15 427
|
16 603
|
14 476
|
12 823
|
13 236
|
12 961
|
16 169
|
17 861
|
17 319
|
10 434
|
19 833
|
21 772
|
25 128
|
36 637
|
40 056
|
41 868
|
37 164
|
28 425
|
14 314
|
7 363
|
5 996
|
14 633
|
19 278
|
23 383
|
32 753
|
32 010
|
23 011
|
19 671
|
12 376
|
(505)
|
348
|
(9 443)
|
740
|
1 012
|
409
|
9 164
|
6 944
|
3 771
|
(3 811)
|
(3 831)
|
(843)
|
646
|
9 212
|
9 293
|
16 602
|
21 574
|
30 395
|
25 709
|
22 903
|
16 209
|
12 946
|
32 164
|
38 222
|
48 229
|
43 210
|
28 400
|
20 095
|
11 727
|
13 666
|
10 444
|
16 767
|
11 392
|
5 414
|
2 228
|
2 828
|
8 172
|
15 705
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
6 060
|
7 648
|
9 227
|
10 727
|
6 294
|
6 170
|
5 957
|
5 726
|
5 532
|
5 357
|
5 287
|
5 399
|
5 408
|
5 553
|
5 884
|
6 220
|
6 724
|
7 027
|
6 973
|
5 745
|
6 646
|
6 612
|
6 661
|
4 550
|
6 546
|
7 023
|
7 582
|
11 460
|
8 864
|
8 955
|
9 684
|
9 813
|
10 079
|
10 201
|
9 475
|
9 110
|
8 624
|
8 291
|
8 145
|
8 324
|
7 817
|
7 577
|
7 501
|
5 690
|
1 893
|
(391)
|
7 510
|
1 963
|
7 718
|
7 394
|
7 581
|
13 199
|
7 122
|
7 147
|
6 625
|
736
|
6 580
|
6 793
|
6 779
|
6 694
|
6 639
|
6 657
|
6 729
|
6 930
|
7 144
|
7 383
|
8 661
|
8 795
|
9 638
|
9 653
|
8 622
|
8 627
|
7 815
|
7 759
|
7 611
|
7 301
|
6 918
|
6 509
|
6 158
|
5 951
|
5 772
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
2 343
|
2 199
|
2 523
|
2 750
|
3 167
|
3 577
|
3 611
|
3 735
|
610
|
788
|
727
|
873
|
1 307
|
1 850
|
4 536
|
3 872
|
10 915
|
10 537
|
6 573
|
6 611
|
301
|
1 140
|
6 826
|
1 871
|
7 712
|
8 588
|
6 610
|
16 063
|
9 647
|
10 564
|
10 050
|
4 215
|
11 482
|
10 090
|
9 228
|
10 826
|
4 595
|
3 030
|
1 372
|
849
|
(101)
|
(345)
|
247
|
3 264
|
410
|
454
|
3 304
|
141
|
1 092
|
799
|
448
|
1 008
|
2 467
|
2 436
|
1 014
|
6 692
|
4 717
|
2 433
|
(265)
|
(4 739)
|
(952)
|
3 846
|
5 881
|
5 551
|
7 821
|
7 765
|
13 490
|
12 973
|
7 584
|
7 122
|
5 690
|
8 048
|
13 544
|
14 539
|
11 739
|
10 383
|
8 684
|
6 913
|
5 076
|
2 905
|
1 051
|
|
| Cash Taxes Paid |
4 610
|
5 104
|
6 542
|
5 333
|
5 839
|
6 261
|
0
|
0
|
0
|
78
|
313
|
453
|
3 457
|
3 379
|
3 338
|
3 326
|
1 535
|
1 566
|
1 999
|
1 878
|
2 346
|
2 815
|
2 566
|
0
|
2 189
|
1 619
|
1 367
|
1 925
|
2 126
|
684
|
5 905
|
8 334
|
7 175
|
9 323
|
4 290
|
1 515
|
1 736
|
1 677
|
2 215
|
9 541
|
9 176
|
8 885
|
8 387
|
6 651
|
6 550
|
6 558
|
10 252
|
5 724
|
6 432
|
552
|
252
|
(858)
|
1 826
|
750
|
1 200
|
1 200
|
1 508
|
1 256
|
1 626
|
1 626
|
1 976
|
3 454
|
1 560
|
1 799
|
1 349
|
173
|
1 588
|
1 268
|
1 735
|
1 526
|
5 111
|
5 193
|
8 669
|
12 238
|
8 798
|
8 798
|
7 346
|
4 144
|
4 038
|
4 058
|
2 591
|
4 610
|
4 530
|
4 872
|
3 339
|
1 280
|
1 280
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
222
|
125
|
351
|
500
|
503
|
776
|
882
|
878
|
803
|
822
|
730
|
1 123
|
1 914
|
3 100
|
4 532
|
5 081
|
4 978
|
2 878
|
4 170
|
4 139
|
4 479
|
4 020
|
4 615
|
5 647
|
5 869
|
11 898
|
12 697
|
13 850
|
15 308
|
12 904
|
10 813
|
9 431
|
7 372
|
5 015
|
2 652
|
1 097
|
545
|
474
|
629
|
378
|
463
|
908
|
264
|
180
|
961
|
264
|
1 071
|
377
|
864
|
814
|
798
|
1 399
|
1 062
|
1 909
|
1 899
|
2 775
|
3 429
|
3 647
|
4 786
|
4 025
|
5 113
|
5 334
|
5 643
|
6 760
|
6 233
|
6 714
|
7 196
|
8 087
|
9 445
|
11 090
|
12 352
|
12 912
|
11 907
|
10 528
|
8 826
|
6 986
|
5 639
|
4 151
|
3 081
|
|
| Change in Working Capital |
8 017
|
10 197
|
16 444
|
18 247
|
27 298
|
31 354
|
853
|
(8 619)
|
(15 372)
|
(15 186)
|
3 404
|
(4 150)
|
(11 585)
|
(15 365)
|
(17 814)
|
(13 911)
|
(13 538)
|
(1 777)
|
(13 114)
|
(18 970)
|
(20 177)
|
(40 458)
|
(41 679)
|
(34 447)
|
(32 541)
|
(9 350)
|
(9 868)
|
(13 728)
|
(6 029)
|
(19 027)
|
(11 594)
|
(23 862)
|
(52 538)
|
(62 069)
|
(73 523)
|
(48 990)
|
(17 434)
|
(5 240)
|
(3 763)
|
(11 734)
|
(6 555)
|
(5 329)
|
(6 701)
|
(31 629)
|
(29 963)
|
(23 605)
|
(17 556)
|
9 382
|
(16 898)
|
(21 185)
|
(17 273)
|
(19 423)
|
(18 892)
|
27 246
|
32 265
|
41 169
|
27 582
|
(5 605)
|
(3 705)
|
(37 067)
|
(58 106)
|
(40 753)
|
(58 889)
|
(69 929)
|
(46 073)
|
(73 547)
|
(61 196)
|
(19 868)
|
(42 535)
|
(35 803)
|
(49 695)
|
(84 121)
|
(85 798)
|
(91 403)
|
(103 499)
|
(77 326)
|
(97 154)
|
(65 212)
|
(12 946)
|
15 982
|
23 478
|
28 904
|
63 540
|
71 111
|
119 032
|
112 348
|
27 143
|
|
| Cash from Operating Activities |
8 017
N/A
|
10 197
+27%
|
16 444
+61%
|
18 247
+11%
|
27 298
+50%
|
31 354
+15%
|
12 800
-59%
|
7 252
-43%
|
4 096
-44%
|
7 846
+92%
|
22 658
+189%
|
14 766
-35%
|
7 812
-47%
|
4 836
-38%
|
(1 376)
N/A
|
2 956
N/A
|
3 145
+6%
|
14 967
+376%
|
6 025
-60%
|
2 598
-57%
|
5 670
+118%
|
(13 763)
N/A
|
(9 563)
+31%
|
(4 059)
+58%
|
(5 759)
-42%
|
15 967
N/A
|
13 248
-17%
|
11 886
-10%
|
24 779
+108%
|
(2 171)
N/A
|
22 497
N/A
|
13 519
-40%
|
(13 219)
N/A
|
2 091
N/A
|
(14 956)
N/A
|
12 397
N/A
|
39 464
+218%
|
37 212
-6%
|
32 113
-14%
|
15 923
-50%
|
18 144
+14%
|
29 241
+61%
|
25 796
-12%
|
3 074
-88%
|
12 307
+300%
|
17 578
+43%
|
13 171
-25%
|
36 284
+175%
|
3 228
-91%
|
(12 735)
N/A
|
(14 622)
-15%
|
(28 805)
-97%
|
(7 338)
+75%
|
30 362
N/A
|
41 484
+37%
|
58 526
+41%
|
42 555
-27%
|
12 372
-71%
|
2 075
-83%
|
(31 315)
N/A
|
(51 310)
-64%
|
(32 678)
+36%
|
(38 382)
-17%
|
(51 510)
-34%
|
(22 956)
+55%
|
(50 018)
-118%
|
(25 114)
+50%
|
16 345
N/A
|
(7 022)
N/A
|
(7 112)
-1%
|
(21 785)
-206%
|
(36 809)
-69%
|
(25 425)
+31%
|
(21 405)
+16%
|
(43 067)
-101%
|
(32 150)
+25%
|
(62 748)
-95%
|
(36 810)
+41%
|
22 078
N/A
|
48 724
+121%
|
59 594
+22%
|
57 980
-3%
|
84 556
+46%
|
86 761
+3%
|
133 412
+54%
|
129 696
-3%
|
49 991
-61%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
493
|
(28)
|
(106)
|
(101)
|
0
|
0
|
(3 429)
|
0
|
(3 329)
|
(3 135)
|
(2 552)
|
(2 887)
|
(4 716)
|
(5 866)
|
(3 510)
|
(8 271)
|
(9 587)
|
(10 759)
|
(15 653)
|
(20 723)
|
(19 408)
|
(18 997)
|
(17 416)
|
(7 969)
|
(9 733)
|
(11 342)
|
(8 451)
|
(13 247)
|
(10 303)
|
(6 427)
|
(23 414)
|
(18 843)
|
(26 477)
|
(28 060)
|
(11 185)
|
(10 509)
|
(2 421)
|
(1 950)
|
(2 060)
|
(1 792)
|
(1 850)
|
(2 932)
|
(1 935)
|
(5 678)
|
(7 637)
|
(7 848)
|
(9 325)
|
(10 877)
|
(9 352)
|
(3 593)
|
(193)
|
2 148
|
(8 888)
|
(54)
|
(4 166)
|
(4 039)
|
(1 626)
|
(2 545)
|
(1 692)
|
(2 617)
|
(5 165)
|
(6 378)
|
(7 302)
|
(6 447)
|
(3 014)
|
0
|
(11 033)
|
(13 117)
|
(17 282)
|
(18 980)
|
(8 522)
|
(10 563)
|
(5 848)
|
(4 201)
|
(4 157)
|
(740)
|
(2 588)
|
(3 156)
|
(2 670)
|
(2 321)
|
(1 596)
|
(1 039)
|
(1 154)
|
(1 129)
|
(1 174)
|
0
|
(1 638)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
109
|
70
|
70
|
70
|
0
|
0
|
(3 000)
|
(2 935)
|
65
|
1 614
|
4 564
|
3 000
|
1 802
|
273
|
468
|
3 307
|
2 037
|
2 089
|
4 379
|
(176)
|
4 959
|
4 957
|
2 964
|
5 737
|
371
|
304
|
229
|
668
|
487
|
484
|
266
|
328
|
513
|
525
|
4 596
|
4 549
|
4 375
|
4 383
|
170
|
568
|
918
|
912
|
3 583
|
14
|
2
|
(3 080)
|
28
|
328
|
344
|
338
|
1 120
|
1 392
|
2 013
|
2 032
|
1 357
|
(3 747)
|
137
|
203
|
104
|
4 624
|
137
|
62
|
61
|
47
|
27
|
66
|
58
|
59
|
233
|
187
|
183
|
238
|
65
|
368
|
536
|
481
|
480
|
179
|
(7 473)
|
(7 466)
|
(7 461)
|
|
| Cash from Investing Activities |
520
N/A
|
(5)
N/A
|
(83)
-1 560%
|
(101)
-22%
|
0
N/A
|
0
N/A
|
(3 320)
N/A
|
(3 359)
-1%
|
(3 259)
+3%
|
(3 065)
+6%
|
(2 552)
+17%
|
(2 848)
-12%
|
(7 677)
-170%
|
(8 762)
-14%
|
(3 444)
+61%
|
(6 655)
-93%
|
(5 022)
+25%
|
(7 758)
-54%
|
(13 851)
-79%
|
(20 450)
-48%
|
(18 940)
+7%
|
(15 690)
+17%
|
(15 378)
+2%
|
(5 880)
+62%
|
(5 353)
+9%
|
(11 517)
-115%
|
(3 493)
+70%
|
(8 292)
-137%
|
(7 340)
+11%
|
(692)
+91%
|
(23 042)
-3 230%
|
(18 537)
+20%
|
(26 247)
-42%
|
(27 390)
-4%
|
(10 698)
+61%
|
(10 025)
+6%
|
(2 155)
+79%
|
(1 623)
+25%
|
(1 547)
+5%
|
(1 267)
+18%
|
2 746
N/A
|
1 618
-41%
|
2 440
+51%
|
(1 295)
N/A
|
(7 467)
-477%
|
(7 280)
+3%
|
(8 406)
-15%
|
(9 965)
-19%
|
(5 767)
+42%
|
(3 578)
+38%
|
(189)
+95%
|
(933)
-394%
|
(8 860)
-850%
|
274
N/A
|
(3 822)
N/A
|
(3 701)
+3%
|
(506)
+86%
|
(1 153)
-128%
|
321
N/A
|
(585)
N/A
|
(3 808)
-551%
|
(10 125)
-166%
|
(7 166)
+29%
|
(6 244)
+13%
|
(2 910)
+53%
|
3 796
N/A
|
(10 896)
N/A
|
(13 055)
-20%
|
(17 221)
-32%
|
(18 932)
-10%
|
(8 495)
+55%
|
(10 498)
-24%
|
(5 791)
+45%
|
(4 142)
+28%
|
(3 924)
+5%
|
(554)
+86%
|
(2 404)
-334%
|
(2 919)
-21%
|
(2 605)
+11%
|
(1 953)
+25%
|
(1 060)
+46%
|
(559)
+47%
|
(673)
-20%
|
(950)
-41%
|
(8 647)
-810%
|
(8 579)
+1%
|
(9 099)
-6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 895
|
19 895
|
13 716
|
12 701
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(5 610)
|
(8 980)
|
(12 587)
|
(19 048)
|
(25 760)
|
(29 493)
|
(5 719)
|
706
|
2 695
|
734
|
(10 303)
|
(6 388)
|
5 135
|
8 356
|
6 800
|
1 564
|
(3 766)
|
(7 454)
|
(762)
|
15 646
|
19 925
|
28 067
|
31 065
|
18 364
|
21 635
|
2 618
|
1 002
|
2 953
|
(12 926)
|
7 869
|
4 844
|
14 865
|
36 104
|
42 956
|
28 623
|
(588)
|
(15 475)
|
(30 789)
|
(18 522)
|
(5 945)
|
(14 911)
|
(13 917)
|
(7 225)
|
6 817
|
12 296
|
3 014
|
(5 366)
|
(7 347)
|
14 056
|
12 487
|
9 399
|
4 842
|
18 364
|
(16 678)
|
(18 140)
|
(13 370)
|
(2 778)
|
(827)
|
(12 881)
|
4 338
|
19 885
|
27 573
|
45 590
|
57 326
|
33 931
|
47 482
|
40 646
|
2 982
|
28 973
|
24 787
|
26 423
|
50 369
|
38 196
|
42 028
|
69 028
|
51 300
|
78 241
|
48 693
|
(9 310)
|
(30 603)
|
(49 796)
|
(44 038)
|
(71 392)
|
(86 831)
|
(110 111)
|
(115 101)
|
(40 946)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(1 397)
|
0
|
(1 922)
|
(3 136)
|
(1 575)
|
0
|
(2 867)
|
(4 680)
|
(5 595)
|
(8 232)
|
(6 659)
|
(6 114)
|
(5 374)
|
0
|
(5 990)
|
(3 508)
|
(9 440)
|
0
|
(6 943)
|
(6 943)
|
(4 000)
|
0
|
(7 000)
|
(3 000)
|
(4 000)
|
(4 000)
|
0
|
(11 500)
|
(7 500)
|
(7 500)
|
(17 500)
|
(10 000)
|
(10 000)
|
0
|
(7 500)
|
(7 500)
|
(7 500)
|
0
|
(7 500)
|
(7 500)
|
(7 500)
|
(7 500)
|
(7 500)
|
(7 505)
|
(7 461)
|
0
|
(7 505)
|
0
|
(2 531)
|
(2 482)
|
(2 487)
|
0
|
(4 974)
|
(4 999)
|
(4 999)
|
0
|
4 893
|
2 495
|
(2 494)
|
(2 494)
|
(2 414)
|
(4 979)
|
(4 999)
|
0
|
0
|
(8 982)
|
(8 962)
|
0
|
(21 474)
|
(12 500)
|
(12 513)
|
0
|
(7 468)
|
(7 502)
|
(7 490)
|
(7 490)
|
(6 014)
|
(5 992)
|
(5 992)
|
0
|
0
|
|
| Other |
(34)
|
108
|
108
|
31
|
25
|
(1)
|
142
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(12 823)
N/A
|
(12 063)
+6%
|
(15 670)
-30%
|
(19 017)
-21%
|
(25 735)
-35%
|
(29 494)
-15%
|
(6 974)
+76%
|
(722)
+90%
|
739
N/A
|
(2 435)
N/A
|
(11 878)
-388%
|
(7 963)
+33%
|
2 268
N/A
|
3 675
+62%
|
1 205
-67%
|
13 228
+998%
|
9 470
-28%
|
148
-98%
|
6 565
+4 336%
|
5 714
-13%
|
6 742
+18%
|
23 544
+249%
|
21 625
-8%
|
8 924
-59%
|
14 691
+65%
|
(4 325)
N/A
|
(2 998)
+31%
|
(1 047)
+65%
|
(19 926)
-1 803%
|
4 869
N/A
|
844
-83%
|
10 865
+1 187%
|
36 104
+232%
|
31 456
-13%
|
21 123
-33%
|
(8 088)
N/A
|
(32 975)
-308%
|
(40 789)
-24%
|
(28 522)
+30%
|
(15 945)
+44%
|
(22 411)
-41%
|
(21 417)
+4%
|
(14 725)
+31%
|
(683)
+95%
|
4 796
N/A
|
(4 486)
N/A
|
(12 866)
-187%
|
(14 847)
-15%
|
6 556
N/A
|
4 982
-24%
|
1 938
-61%
|
4 842
+150%
|
10 859
+124%
|
(16 678)
N/A
|
(20 671)
-24%
|
(15 852)
+23%
|
(5 265)
+67%
|
(3 314)
+37%
|
(17 854)
-439%
|
(661)
+96%
|
14 887
N/A
|
22 575
+52%
|
45 484
+101%
|
54 822
+21%
|
31 437
-43%
|
44 986
+43%
|
38 232
-15%
|
(1 996)
N/A
|
23 974
N/A
|
19 788
-17%
|
21 423
+8%
|
41 387
+93%
|
29 234
-29%
|
33 067
+13%
|
47 554
+44%
|
38 800
-18%
|
65 729
+69%
|
36 181
-45%
|
(16 778)
N/A
|
(38 106)
-127%
|
(57 286)
-50%
|
(51 528)
+10%
|
(77 406)
-50%
|
(92 823)
-20%
|
(116 103)
-25%
|
(121 093)
-4%
|
(40 946)
+66%
|
|
| 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
|
183
|
0
|
(521)
|
(42)
|
(1 049)
|
(2 454)
|
0
|
(479)
|
345
|
1 933
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
3
|
0
|
(0)
|
0
|
11
|
3
|
8
|
8
|
(4)
|
4
|
1
|
2
|
2
|
2
|
162
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(33)
|
(40)
|
(28)
|
468
|
(0)
|
9
|
(6)
|
(490)
|
82
|
86
|
83
|
|
| Net Change in Cash |
(4 286)
N/A
|
(1 871)
+56%
|
691
N/A
|
(871)
N/A
|
1 491
N/A
|
1 788
+20%
|
2 506
+40%
|
3 171
+27%
|
1 576
-50%
|
2 346
+49%
|
8 228
+251%
|
3 955
-52%
|
2 403
-39%
|
(251)
N/A
|
(3 615)
-1 340%
|
9 529
N/A
|
7 593
-20%
|
7 357
-3%
|
(1 261)
N/A
|
(12 138)
-863%
|
(6 528)
+46%
|
(5 909)
+9%
|
(3 316)
+44%
|
(1 015)
+69%
|
3 579
N/A
|
125
-97%
|
6 757
+5 306%
|
2 547
-62%
|
(2 304)
N/A
|
2 006
N/A
|
(222)
N/A
|
5 805
N/A
|
(4 411)
N/A
|
3 703
N/A
|
(4 531)
N/A
|
(6 195)
-37%
|
4 679
N/A
|
(3 267)
N/A
|
2 044
N/A
|
(1 289)
N/A
|
(1 521)
-18%
|
9 442
N/A
|
13 511
+43%
|
1 096
-92%
|
9 636
+779%
|
5 812
-40%
|
(8 101)
N/A
|
11 472
N/A
|
4 017
-65%
|
(11 330)
N/A
|
(12 873)
-14%
|
(24 896)
-93%
|
(5 339)
+79%
|
13 958
N/A
|
16 994
+22%
|
38 973
+129%
|
36 783
-6%
|
7 905
-79%
|
(15 447)
N/A
|
(32 558)
-111%
|
(40 223)
-24%
|
(20 220)
+50%
|
(68)
+100%
|
(2 928)
-4 214%
|
5 572
N/A
|
(1 235)
N/A
|
2 225
N/A
|
1 296
-42%
|
(107)
N/A
|
(6 257)
-5 721%
|
(8 857)
-42%
|
(5 920)
+33%
|
(1 966)
+67%
|
7 520
N/A
|
563
-93%
|
6 096
+983%
|
543
-91%
|
(3 588)
N/A
|
2 668
N/A
|
9 133
+242%
|
1 248
-86%
|
5 902
+373%
|
6 472
+10%
|
(7 503)
N/A
|
8 744
N/A
|
111
-99%
|
29
-74%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8 510
N/A
|
10 169
+19%
|
16 338
+61%
|
18 146
+11%
|
27 298
+50%
|
31 354
+15%
|
9 371
-70%
|
7 252
-23%
|
767
-89%
|
4 711
+514%
|
20 106
+327%
|
11 879
-41%
|
3 096
-74%
|
(1 030)
N/A
|
(4 886)
-374%
|
(5 315)
-9%
|
(6 442)
-21%
|
4 208
N/A
|
(9 628)
N/A
|
(18 125)
-88%
|
(13 738)
+24%
|
(32 760)
-138%
|
(26 979)
+18%
|
(12 028)
+55%
|
(15 492)
-29%
|
4 625
N/A
|
4 797
+4%
|
(1 361)
N/A
|
14 476
N/A
|
(8 598)
N/A
|
(917)
+89%
|
(5 324)
-481%
|
(39 696)
-646%
|
(25 969)
+35%
|
(26 141)
-1%
|
1 888
N/A
|
37 043
+1 862%
|
35 262
-5%
|
30 053
-15%
|
14 131
-53%
|
16 294
+15%
|
26 309
+61%
|
23 861
-9%
|
(2 604)
N/A
|
4 670
N/A
|
9 730
+108%
|
3 846
-60%
|
25 407
+561%
|
(6 124)
N/A
|
(16 328)
-167%
|
(14 815)
+9%
|
(26 657)
-80%
|
(16 226)
+39%
|
30 308
N/A
|
37 318
+23%
|
54 487
+46%
|
40 929
-25%
|
9 827
-76%
|
383
-96%
|
(33 932)
N/A
|
(56 475)
-66%
|
(39 056)
+31%
|
(45 684)
-17%
|
(57 957)
-27%
|
(25 971)
+55%
|
(50 018)
-93%
|
(36 147)
+28%
|
3 228
N/A
|
(24 304)
N/A
|
(26 092)
-7%
|
(30 307)
-16%
|
(47 372)
-56%
|
(31 273)
+34%
|
(25 605)
+18%
|
(47 224)
-84%
|
(32 891)
+30%
|
(65 336)
-99%
|
(39 966)
+39%
|
19 408
N/A
|
46 403
+139%
|
57 998
+25%
|
56 941
-2%
|
83 402
+46%
|
85 631
+3%
|
132 238
+54%
|
129 696
-2%
|
48 353
-63%
|
|