Binggrae Co Ltd
KRX:005180
Binggrae Co Ltd
KRX:005180
Price:
75 800
KRW
-0.92%
Market Cap:
724.6B
KRW
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Binggrae Co Ltd
75800
-700 (-0.92%)
| 52 Week Range |
69 200
99 000
|
| 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.
Delete Alert
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Binggrae Co Ltd
Binggrae Co Ltd
Currency: KRW
| 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 |
28 393
|
32 777
|
32 796
|
42 753
|
41 988
|
41 469
|
44 498
|
43 827
|
41 556
|
43 246
|
41 757
|
43 295
|
48 789
|
50 392
|
54 466
|
56 945
|
48 425
|
45 030
|
43 785
|
37 436
|
42 029
|
44 532
|
48 431
|
55 918
|
50 704
|
46 702
|
40 682
|
35 033
|
37 919
|
38 912
|
42 761
|
37 472
|
37 568
|
38 776
|
34 121
|
27 761
|
24 743
|
23 399
|
17 596
|
25 214
|
28 731
|
30 107
|
22 504
|
19 963
|
29 615
|
29 363
|
44 710
|
48 667
|
34 201
|
36 506
|
36 275
|
32 990
|
41 058
|
41 561
|
52 084
|
50 085
|
34 876
|
29 661
|
17 014
|
15 785
|
(19 327)
|
(19 334)
|
(20 791)
|
(14 399)
|
25 686
|
32 994
|
56 679
|
89 428
|
86 218
|
95 839
|
94 542
|
91 055
|
103 227
|
96 484
|
84 409
|
80 369
|
|
| Depreciation & Amortization |
18 430
|
18 098
|
17 758
|
17 386
|
17 012
|
16 780
|
16 835
|
16 901
|
16 985
|
17 059
|
17 087
|
17 154
|
17 428
|
17 620
|
17 910
|
18 082
|
18 314
|
18 694
|
19 008
|
19 517
|
19 991
|
20 337
|
20 619
|
20 880
|
21 171
|
21 539
|
21 930
|
22 382
|
22 802
|
23 053
|
23 215
|
23 762
|
24 451
|
25 158
|
25 854
|
26 099
|
26 062
|
26 017
|
25 961
|
25 777
|
25 591
|
25 400
|
25 190
|
24 998
|
25 142
|
25 344
|
25 805
|
26 276
|
26 484
|
27 837
|
29 156
|
30 991
|
33 115
|
34 239
|
35 071
|
35 364
|
42 524
|
46 990
|
51 839
|
57 143
|
55 413
|
56 759
|
57 627
|
58 189
|
58 855
|
59 496
|
60 378
|
61 152
|
61 801
|
62 234
|
62 491
|
62 686
|
62 638
|
63 283
|
64 016
|
64 729
|
|
| Change in Deffered Taxes |
(2 565)
|
(2 174)
|
(1 851)
|
1 274
|
75
|
156
|
(58)
|
(603)
|
(1 078)
|
(600)
|
(976)
|
(1 600)
|
1 049
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
493
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
8 946
|
8 841
|
8 628
|
8 120
|
9 599
|
9 766
|
10 499
|
10 408
|
10 244
|
12 811
|
14 780
|
17 350
|
10 065
|
8 058
|
9 904
|
13 771
|
16 386
|
14 816
|
14 117
|
12 784
|
13 341
|
14 637
|
17 936
|
20 161
|
20 074
|
19 789
|
16 054
|
14 225
|
17 692
|
16 916
|
19 662
|
18 147
|
14 732
|
15 390
|
13 136
|
11 370
|
12 925
|
12 506
|
10 417
|
12 980
|
13 705
|
13 696
|
20 715
|
20 294
|
12 751
|
11 858
|
7 342
|
7 501
|
12 582
|
13 993
|
13 291
|
11 834
|
13 258
|
13 292
|
16 182
|
17 667
|
16 965
|
17 894
|
14 863
|
15 401
|
53 833
|
53 466
|
57 001
|
60 033
|
21 530
|
25 592
|
27 779
|
34 302
|
34 731
|
33 797
|
34 686
|
35 182
|
40 391
|
38 706
|
30 628
|
28 227
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 644
|
13 305
|
13 446
|
13 646
|
14 708
|
14 048
|
14 101
|
14 079
|
9 894
|
8 827
|
8 769
|
10 137
|
17 039
|
17 775
|
17 879
|
16 472
|
10 833
|
10 610
|
10 558
|
10 578
|
10 255
|
10 143
|
10 299
|
12 452
|
7 076
|
5 641
|
5 482
|
9 287
|
10 133
|
19 183
|
19 614
|
18 097
|
18 049
|
9 330
|
9 221
|
11 408
|
10 963
|
11 440
|
10 808
|
9 060
|
9 064
|
10 338
|
11 226
|
15 121
|
15 363
|
14 366
|
14 161
|
8 723
|
10 559
|
10 301
|
9 888
|
14 834
|
12 681
|
14 598
|
16 117
|
23 657
|
27 646
|
32 013
|
31 215
|
31 798
|
26 152
|
23 305
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
110
|
536
|
544
|
564
|
573
|
642
|
637
|
634
|
627
|
705
|
704
|
691
|
821
|
293
|
293
|
252
|
121
|
114
|
113
|
112
|
106
|
73
|
73
|
12
|
7
|
5
|
5
|
6
|
12
|
12
|
19
|
32
|
28
|
28
|
20
|
7
|
5
|
198
|
199
|
199
|
199
|
10
|
9
|
39
|
39
|
32
|
0
|
69
|
115
|
115
|
0
|
0
|
0
|
204
|
0
|
567
|
662
|
1 018
|
1 608
|
1 646
|
1 847
|
|
| Change in Working Capital |
9 221
|
(1 120)
|
(9 519)
|
(13 843)
|
(36 946)
|
(38 590)
|
(28 584)
|
(33 833)
|
(930)
|
10 749
|
(789)
|
2 725
|
(5 515)
|
(14 908)
|
(27 837)
|
(36 559)
|
(26 293)
|
(22 259)
|
(38 793)
|
(44 013)
|
(61 825)
|
(64 826)
|
(35 991)
|
(9 386)
|
(25 639)
|
(16 219)
|
(13 923)
|
(44 479)
|
(26 489)
|
(37 414)
|
(40 603)
|
(29 132)
|
(32 395)
|
(29 015)
|
(20 145)
|
(15 739)
|
988
|
(981)
|
5 378
|
(2 847)
|
(2 468)
|
(17 026)
|
(23 434)
|
(8 347)
|
(25 624)
|
(6 242)
|
748
|
(7 916)
|
(683)
|
(15 482)
|
(44 980)
|
(33 063)
|
(24 626)
|
(31 281)
|
(1 465)
|
(25 736)
|
(22 788)
|
(24 973)
|
(40 339)
|
(7 273)
|
(34 418)
|
(28 389)
|
(79 638)
|
(110 829)
|
(117 315)
|
(124 557)
|
(61 073)
|
(61 352)
|
(26 028)
|
(31 016)
|
(81 729)
|
(18 056)
|
(59 121)
|
(53 827)
|
(47 948)
|
(74 783)
|
|
| Cash from Operating Activities |
62 425
N/A
|
56 422
-10%
|
47 814
-15%
|
55 689
+16%
|
31 728
-43%
|
29 581
-7%
|
43 188
+46%
|
36 700
-15%
|
66 776
+82%
|
83 264
+25%
|
71 859
-14%
|
78 923
+10%
|
71 815
-9%
|
61 418
-14%
|
55 182
-10%
|
53 922
-2%
|
56 832
+5%
|
56 279
-1%
|
38 117
-32%
|
25 724
-33%
|
13 535
-47%
|
14 681
+8%
|
50 994
+247%
|
87 572
+72%
|
66 310
-24%
|
71 810
+8%
|
64 744
-10%
|
27 160
-58%
|
51 924
+91%
|
41 467
-20%
|
45 035
+9%
|
50 250
+12%
|
44 356
-12%
|
50 310
+13%
|
52 966
+5%
|
49 491
-7%
|
64 718
+31%
|
60 941
-6%
|
59 352
-3%
|
61 124
+3%
|
65 559
+7%
|
52 176
-20%
|
44 975
-14%
|
56 908
+27%
|
41 884
-26%
|
60 323
+44%
|
78 605
+30%
|
74 528
-5%
|
72 585
-3%
|
62 855
-13%
|
33 743
-46%
|
42 754
+27%
|
62 805
+47%
|
57 811
-8%
|
101 872
+76%
|
77 379
-24%
|
71 577
-7%
|
69 572
-3%
|
43 378
-38%
|
81 056
+87%
|
55 501
-32%
|
62 502
+13%
|
14 198
-77%
|
(7 007)
N/A
|
(11 244)
-60%
|
(6 475)
+42%
|
83 763
N/A
|
123 531
+47%
|
156 722
+27%
|
160 854
+3%
|
109 990
-32%
|
170 867
+55%
|
147 135
-14%
|
144 646
-2%
|
131 104
-9%
|
98 542
-25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16 760)
|
(16 834)
|
(18 431)
|
(18 133)
|
(19 514)
|
(20 259)
|
(20 442)
|
(20 910)
|
(21 130)
|
(21 428)
|
(21 335)
|
(22 644)
|
(24 131)
|
(22 766)
|
(21 838)
|
(22 095)
|
(23 491)
|
(26 060)
|
(30 147)
|
(29 250)
|
(27 730)
|
(30 168)
|
(27 965)
|
(29 773)
|
(32 180)
|
(31 692)
|
(35 419)
|
(39 637)
|
(38 930)
|
(37 321)
|
(41 159)
|
(41 215)
|
(37 209)
|
(34 449)
|
(27 607)
|
(23 804)
|
(26 563)
|
(26 365)
|
(27 400)
|
(27 990)
|
(26 392)
|
(25 920)
|
(24 135)
|
(23 602)
|
(23 886)
|
(23 963)
|
(24 544)
|
(22 305)
|
(21 766)
|
(25 161)
|
(27 743)
|
(28 424)
|
(27 914)
|
(32 683)
|
(31 010)
|
(38 364)
|
(48 897)
|
(47 460)
|
(55 287)
|
(58 872)
|
(58 317)
|
(52 980)
|
(44 350)
|
(36 101)
|
(28 906)
|
(36 366)
|
(46 577)
|
(51 216)
|
(85 526)
|
(103 667)
|
(96 630)
|
(125 619)
|
(89 720)
|
(68 674)
|
(68 553)
|
(44 851)
|
|
| Other Items |
(39 207)
|
(20 780)
|
(20 661)
|
(20 145)
|
(9 356)
|
4 123
|
14 439
|
68 473
|
4 108
|
(16 590)
|
(37 911)
|
(45 197)
|
5 368
|
10 462
|
18 998
|
9 598
|
1 673
|
5 467
|
(7 385)
|
8 201
|
21 499
|
(8 615)
|
(12 134)
|
(42 132)
|
(79 403)
|
(56 465)
|
(72 625)
|
(57 466)
|
(27 597)
|
(5 413)
|
18 509
|
22 538
|
(16 062)
|
(13 491)
|
(17 254)
|
(49 886)
|
(15 313)
|
(20 247)
|
(29 501)
|
(24 906)
|
(23 588)
|
(29 259)
|
(8 849)
|
(15 719)
|
(4 471)
|
(3 597)
|
(15 570)
|
(28 178)
|
(29 700)
|
(27 211)
|
(94)
|
15 962
|
(2 989)
|
(2 466)
|
3 722
|
95 425
|
35 155
|
26 452
|
16 716
|
(62 851)
|
39 007
|
23 457
|
31 783
|
59 950
|
48 287
|
70 908
|
26 427
|
7 843
|
9 669
|
(17 535)
|
16 769
|
(1 469)
|
(34 274)
|
(47 564)
|
(37 287)
|
(27 669)
|
|
| Cash from Investing Activities |
(55 967)
N/A
|
(37 614)
+33%
|
(39 091)
-4%
|
(38 277)
+2%
|
(28 870)
+25%
|
(16 137)
+44%
|
(6 002)
+63%
|
47 561
N/A
|
(17 022)
N/A
|
(38 017)
-123%
|
(59 247)
-56%
|
(67 840)
-15%
|
(18 763)
+72%
|
(12 304)
+34%
|
(2 840)
+77%
|
(12 497)
-340%
|
(21 818)
-75%
|
(20 593)
+6%
|
(37 533)
-82%
|
(21 050)
+44%
|
(6 231)
+70%
|
(38 783)
-522%
|
(40 098)
-3%
|
(71 904)
-79%
|
(111 583)
-55%
|
(88 157)
+21%
|
(108 043)
-23%
|
(97 102)
+10%
|
(66 527)
+31%
|
(42 733)
+36%
|
(22 651)
+47%
|
(18 678)
+18%
|
(53 271)
-185%
|
(47 940)
+10%
|
(44 860)
+6%
|
(73 690)
-64%
|
(41 876)
+43%
|
(46 612)
-11%
|
(56 902)
-22%
|
(52 896)
+7%
|
(49 980)
+6%
|
(55 179)
-10%
|
(32 985)
+40%
|
(39 321)
-19%
|
(28 357)
+28%
|
(27 560)
+3%
|
(40 113)
-46%
|
(50 482)
-26%
|
(51 466)
-2%
|
(52 373)
-2%
|
(27 837)
+47%
|
(12 463)
+55%
|
(30 903)
-148%
|
(35 149)
-14%
|
(27 288)
+22%
|
57 062
N/A
|
(13 742)
N/A
|
(21 007)
-53%
|
(38 572)
-84%
|
(121 724)
-216%
|
(19 310)
+84%
|
(29 523)
-53%
|
(12 566)
+57%
|
23 849
N/A
|
19 380
-19%
|
34 543
+78%
|
(20 150)
N/A
|
(43 373)
-115%
|
(75 857)
-75%
|
(121 202)
-60%
|
(79 862)
+34%
|
(127 088)
-59%
|
(123 994)
+2%
|
(116 237)
+6%
|
(105 840)
+9%
|
(72 521)
+31%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(4 926)
|
0
|
0
|
(3 426)
|
0
|
(3 260)
|
(3 336)
|
(3 336)
|
(3 336)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 775
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(1 774)
|
402
|
(1 756)
|
(1 339)
|
(1 496)
|
(565)
|
4 264
|
2 381
|
3 987
|
0
|
928
|
1 338
|
1 459
|
3 730
|
1 627
|
1 715
|
918
|
511
|
1 006
|
0
|
1 002
|
1 271
|
1 918
|
536
|
(256)
|
(757)
|
2 293
|
(5 446)
|
(5 790)
|
(5 603)
|
(7 529)
|
(915)
|
(1 051)
|
(758)
|
(4 293)
|
(1 816)
|
(2 674)
|
(2 783)
|
(1 297)
|
(1 267)
|
(139)
|
0
|
0
|
0
|
0
|
681
|
0
|
0
|
0
|
(1 053)
|
(2 258)
|
(3 922)
|
(5 634)
|
(5 710)
|
(7 066)
|
(7 243)
|
(8 560)
|
(4 453)
|
(9 384)
|
(10 010)
|
(9 449)
|
(15 333)
|
(811)
|
(11 154)
|
(11 718)
|
(12 171)
|
(13 232)
|
(4 424)
|
1 530
|
3 220
|
(7 307)
|
35 424
|
28 130
|
5 900
|
(3 610)
|
(7 559)
|
|
| Cash Paid for Dividends |
(8 528)
|
(8 529)
|
(7 087)
|
(7 087)
|
(7 087)
|
(16 830)
|
(9 744)
|
(9 744)
|
(9 744)
|
(10 525)
|
(10 525)
|
(10 525)
|
(10 525)
|
(11 403)
|
(11 402)
|
(11 402)
|
(11 402)
|
(12 378)
|
(12 378)
|
(12 378)
|
(12 378)
|
(10 609)
|
(10 610)
|
(10 610)
|
(10 610)
|
(12 379)
|
(12 379)
|
(12 379)
|
(12 379)
|
(11 052)
|
(11 052)
|
(11 052)
|
(11 052)
|
(11 052)
|
(11 052)
|
(11 052)
|
(11 052)
|
(11 052)
|
(11 052)
|
(11 052)
|
(11 052)
|
0
|
(11 052)
|
(11 052)
|
(11 052)
|
0
|
(11 052)
|
(11 049)
|
(11 634)
|
0
|
(12 518)
|
(12 521)
|
(11 936)
|
0
|
(12 821)
|
(12 821)
|
(12 821)
|
0
|
(14 147)
|
(14 147)
|
(14 147)
|
0
|
(12 378)
|
(12 378)
|
(12 378)
|
0
|
(13 263)
|
(13 262)
|
(13 262)
|
0
|
(22 988)
|
(22 988)
|
(22 988)
|
0
|
(29 177)
|
(29 177)
|
|
| Other |
19
|
(6)
|
(4)
|
26
|
29
|
39
|
36
|
29
|
29
|
29
|
29
|
6
|
6
|
(3)
|
(118)
|
(148)
|
(306)
|
(311)
|
(316)
|
(305)
|
(321)
|
(336)
|
(333)
|
(347)
|
(394)
|
(396)
|
(383)
|
(492)
|
(316)
|
(293)
|
(252)
|
(121)
|
(114)
|
(113)
|
(118)
|
(112)
|
(79)
|
(79)
|
(12)
|
(7)
|
(5)
|
(5)
|
(6)
|
(12)
|
(12)
|
(19)
|
(32)
|
(28)
|
(28)
|
(20)
|
(7)
|
(5)
|
(198)
|
(199)
|
(199)
|
(199)
|
(10)
|
86
|
(39)
|
(39)
|
(32)
|
(73)
|
(16)
|
(62)
|
(115)
|
0
|
0
|
0
|
(204)
|
0
|
(567)
|
(662)
|
(1 018)
|
(1 608)
|
(1 646)
|
(1 847)
|
|
| Cash from Financing Activities |
(15 209)
N/A
|
(13 059)
+14%
|
(13 772)
-5%
|
(11 826)
+14%
|
(8 554)
+28%
|
(20 616)
-141%
|
(8 780)
+57%
|
(10 670)
-22%
|
(9 063)
+15%
|
(9 274)
-2%
|
(9 567)
-3%
|
(9 180)
+4%
|
(9 060)
+1%
|
(7 675)
+15%
|
(9 893)
-29%
|
(9 835)
+1%
|
(7 016)
+29%
|
(8 405)
-20%
|
(7 914)
+6%
|
(8 660)
-9%
|
(11 697)
-35%
|
(11 816)
-1%
|
(11 167)
+5%
|
(10 421)
+7%
|
(11 259)
-8%
|
(13 531)
-20%
|
(10 467)
+23%
|
(18 316)
-75%
|
(18 485)
-1%
|
(16 948)
+8%
|
(18 834)
-11%
|
(12 088)
+36%
|
(12 217)
-1%
|
(11 923)
+2%
|
(15 463)
-30%
|
(12 980)
+16%
|
(13 805)
-6%
|
(13 914)
-1%
|
(12 361)
+11%
|
(12 326)
+0%
|
(11 196)
+9%
|
(5)
+100%
|
(11 058)
-221 060%
|
(11 064)
0%
|
(11 064)
N/A
|
(10 391)
+6%
|
(11 084)
-7%
|
(11 077)
+0%
|
(11 662)
-5%
|
(13 387)
-15%
|
(14 783)
-10%
|
(16 448)
-11%
|
(17 768)
-8%
|
(17 845)
0%
|
(20 085)
-13%
|
(20 263)
-1%
|
(21 391)
-6%
|
(17 188)
+20%
|
(23 570)
-37%
|
(24 195)
-3%
|
(23 627)
+2%
|
(29 554)
-25%
|
(13 205)
+55%
|
(23 595)
-79%
|
(24 211)
-3%
|
(24 718)
-2%
|
(26 594)
-8%
|
(17 740)
+33%
|
(11 936)
+33%
|
(10 246)
+14%
|
(30 862)
-201%
|
11 774
N/A
|
4 123
-65%
|
(18 697)
N/A
|
(34 432)
-84%
|
(38 582)
-12%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(3)
|
(2)
|
1
|
1
|
25
|
0
|
0
|
(6)
|
(59)
|
(210)
|
(202)
|
(204)
|
(176)
|
(13)
|
(52)
|
(54)
|
(61)
|
(42)
|
(144)
|
(50)
|
57
|
(143)
|
(132)
|
(207)
|
(630)
|
86
|
(210)
|
(40)
|
452
|
(625)
|
(98)
|
(7)
|
(559)
|
36
|
173
|
(308)
|
524
|
0
|
(5)
|
(39)
|
(650)
|
(858)
|
(1 073)
|
(345)
|
401
|
1 103
|
1 394
|
1 591
|
1 370
|
(554)
|
(1 129)
|
(1 602)
|
(1 010)
|
(269)
|
(195)
|
(183)
|
(1 562)
|
102
|
127
|
(55)
|
(105)
|
|
| Net Change in Cash |
(8 751)
N/A
|
5 749
N/A
|
(5 049)
N/A
|
5 586
N/A
|
(5 696)
N/A
|
(7 172)
-26%
|
28 406
N/A
|
73 591
+159%
|
40 691
-45%
|
35 973
-12%
|
3 045
-92%
|
1 903
-38%
|
43 992
+2 212%
|
41 437
-6%
|
42 448
+2%
|
31 587
-26%
|
27 996
-11%
|
27 282
-3%
|
(7 329)
N/A
|
(3 961)
+46%
|
(4 393)
-11%
|
(35 918)
-718%
|
(277)
+99%
|
5 188
N/A
|
(56 742)
N/A
|
(30 080)
+47%
|
(53 970)
-79%
|
(88 434)
-64%
|
(33 101)
+63%
|
(18 266)
+45%
|
3 496
N/A
|
19 423
+456%
|
(21 174)
N/A
|
(9 697)
+54%
|
(7 407)
+24%
|
(37 122)
-401%
|
8 894
N/A
|
283
-97%
|
(10 118)
N/A
|
(4 728)
+53%
|
4 469
N/A
|
(3 218)
N/A
|
892
N/A
|
6 975
+682%
|
1 838
-74%
|
22 274
+1 112%
|
27 401
+23%
|
12 410
-55%
|
9 493
-24%
|
(2 732)
N/A
|
(9 185)
-236%
|
14 367
N/A
|
14 134
-2%
|
4 812
-66%
|
54 460
+1 032%
|
113 528
+108%
|
35 586
-69%
|
30 304
-15%
|
(19 109)
N/A
|
(64 463)
-237%
|
13 667
N/A
|
4 820
-65%
|
(9 982)
N/A
|
(5 382)
+46%
|
(16 628)
-209%
|
2 221
N/A
|
35 417
+1 494%
|
61 408
+73%
|
68 660
+12%
|
29 212
-57%
|
(916)
N/A
|
53 991
N/A
|
27 366
-49%
|
9 840
-64%
|
(9 224)
N/A
|
(12 666)
-37%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
45 665
N/A
|
39 588
-13%
|
29 383
-26%
|
37 556
+28%
|
12 214
-67%
|
9 322
-24%
|
22 746
+144%
|
15 790
-31%
|
45 646
+189%
|
61 836
+35%
|
50 524
-18%
|
56 279
+11%
|
47 684
-15%
|
38 652
-19%
|
33 344
-14%
|
31 827
-5%
|
33 341
+5%
|
30 219
-9%
|
7 970
-74%
|
(3 526)
N/A
|
(14 195)
-303%
|
(15 487)
-9%
|
23 029
N/A
|
57 799
+151%
|
34 130
-41%
|
40 118
+18%
|
29 325
-27%
|
(12 477)
N/A
|
12 994
N/A
|
4 146
-68%
|
3 876
-7%
|
9 035
+133%
|
7 147
-21%
|
15 861
+122%
|
25 359
+60%
|
25 687
+1%
|
38 155
+49%
|
34 576
-9%
|
31 952
-8%
|
33 134
+4%
|
39 167
+18%
|
26 256
-33%
|
20 840
-21%
|
33 306
+60%
|
17 998
-46%
|
36 360
+102%
|
54 061
+49%
|
52 223
-3%
|
50 819
-3%
|
37 694
-26%
|
6 000
-84%
|
14 330
+139%
|
34 891
+143%
|
25 128
-28%
|
70 862
+182%
|
39 015
-45%
|
22 680
-42%
|
22 112
-3%
|
(11 909)
N/A
|
22 184
N/A
|
(2 816)
N/A
|
9 522
N/A
|
(30 152)
N/A
|
(43 108)
-43%
|
(40 150)
+7%
|
(42 840)
-7%
|
37 186
N/A
|
72 315
+94%
|
71 197
-2%
|
57 188
-20%
|
13 360
-77%
|
45 248
+239%
|
57 415
+27%
|
75 973
+32%
|
62 551
-18%
|
53 691
-14%
|
|
Switch to:
Switch to:
See Also
Discover More
