Industrias CH SAB de CV
BMV:ICHB
Cash Flow Statement
Cash Flow Statement
Industrias CH SAB de CV
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-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 | 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 |
820
|
1 183
|
1 519
|
1 893
|
2 093
|
2 191
|
2 039
|
1 738
|
1 762
|
1 969
|
2 756
|
3 246
|
2 643
|
2 947
|
2 547
|
2 058
|
2 065
|
2 659
|
3 975
|
5 131
|
3 878
|
3 799
|
2 238
|
1 223
|
(2 687)
|
(2 789)
|
(2 761)
|
(3 091)
|
923
|
796
|
882
|
2 188
|
3 574
|
3 808
|
4 407
|
3 506
|
2 248
|
1 780
|
1 244
|
1 022
|
1 142
|
1 245
|
1 029
|
1 182
|
930
|
1 007
|
1 682
|
(86)
|
(3 148)
|
(2 437)
|
(1 574)
|
1 315
|
5 055
|
4 638
|
3 362
|
2 665
|
1 934
|
2 241
|
2 481
|
3 266
|
3 779
|
3 251
|
2 790
|
2 000
|
(1 316)
|
397
|
452
|
573
|
3 278
|
5 203
|
7 497
|
10 377
|
10 761
|
10 881
|
12 507
|
10 854
|
9 215
|
7 473
|
4 208
|
4 102
|
5 613
|
6 106
|
9 718
|
11 300
|
13 628
|
13 362
|
7 406
|
4 046
|
1 390
|
|
| Depreciation & Amortization |
102
|
275
|
269
|
321
|
188
|
214
|
240
|
277
|
446
|
530
|
535
|
564
|
530
|
556
|
609
|
606
|
652
|
658
|
667
|
709
|
1 003
|
1 142
|
1 267
|
1 362
|
1 270
|
1 255
|
1 258
|
1 257
|
1 263
|
1 287
|
1 271
|
1 338
|
1 186
|
1 100
|
1 126
|
1 048
|
1 143
|
1 172
|
1 170
|
1 208
|
1 184
|
1 150
|
1 144
|
1 126
|
1 540
|
1 562
|
1 605
|
1 631
|
1 448
|
1 456
|
1 447
|
1 497
|
1 593
|
1 708
|
1 775
|
1 780
|
1 628
|
1 465
|
1 399
|
1 336
|
1 263
|
1 317
|
1 309
|
1 309
|
1 318
|
1 354
|
1 414
|
1 474
|
1 632
|
1 456
|
1 408
|
1 365
|
1 335
|
1 314
|
1 292
|
1 283
|
1 274
|
1 272
|
1 280
|
1 258
|
1 187
|
1 147
|
1 116
|
1 104
|
1 216
|
1 233
|
1 244
|
1 274
|
1 228
|
|
| Change in Deffered Taxes |
105
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
61
|
1 220
|
237
|
1 062
|
(153)
|
1 108
|
523
|
242
|
698
|
(753)
|
894
|
174
|
(68)
|
554
|
(227)
|
966
|
431
|
(620)
|
(286)
|
(666)
|
(76)
|
1
|
(132)
|
(420)
|
2 540
|
2 531
|
2 551
|
2 537
|
(119)
|
(119)
|
(119)
|
(132)
|
(499)
|
(510)
|
(511)
|
(501)
|
448
|
446
|
452
|
489
|
(64)
|
(61)
|
(55)
|
(98)
|
(404)
|
250
|
(410)
|
1 536
|
2 306
|
1 668
|
2 300
|
306
|
1 050
|
970
|
1 006
|
1 086
|
1 234
|
1 308
|
1 539
|
1 478
|
1 018
|
986
|
939
|
988
|
3 450
|
2 877
|
4 250
|
4 594
|
2 056
|
2 392
|
2 061
|
2 363
|
4 834
|
4 905
|
4 351
|
4 658
|
4 255
|
4 326
|
4 354
|
3 684
|
1 289
|
1 189
|
665
|
838
|
612
|
677
|
784
|
630
|
1 350
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
332
|
282
|
578
|
500
|
555
|
952
|
750
|
578
|
449
|
100
|
26
|
3
|
(43)
|
(41)
|
(61)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
35
|
50
|
41
|
42
|
47
|
33
|
48
|
53
|
34
|
37
|
13
|
5
|
13
|
12
|
37
|
13
|
15
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
37
|
57
|
37
|
53
|
79
|
36
|
0
|
80
|
36
|
49
|
0
|
0
|
0
|
100
|
29
|
38
|
41
|
55
|
35
|
37
|
43
|
54
|
65
|
71
|
84
|
87
|
78
|
113
|
100
|
56
|
71
|
35
|
121
|
154
|
131
|
123
|
27
|
4
|
29
|
49
|
77
|
111
|
|
| Change in Working Capital |
(202)
|
(1 130)
|
(194)
|
(1 439)
|
(1 298)
|
(2 543)
|
(1 552)
|
(3 343)
|
(2 950)
|
(1 638)
|
(3 546)
|
(948)
|
(416)
|
(564)
|
(859)
|
(494)
|
(177)
|
(649)
|
(1 707)
|
(3 296)
|
(2 403)
|
(2 464)
|
(651)
|
206
|
821
|
104
|
492
|
1 169
|
55
|
435
|
(365)
|
(667)
|
(348)
|
(969)
|
(224)
|
(811)
|
21
|
644
|
38
|
1 101
|
42
|
(40)
|
(506)
|
(809)
|
413
|
(90)
|
12
|
(2 162)
|
(312)
|
(760)
|
(918)
|
2 155
|
(1 551)
|
(1 874)
|
(492)
|
(2 242)
|
(812)
|
(653)
|
163
|
(655)
|
(2 395)
|
(1 050)
|
(1 877)
|
(475)
|
(1 141)
|
(3 302)
|
(7 695)
|
(5 559)
|
(2 856)
|
(4 059)
|
(2 177)
|
(5 877)
|
(6 985)
|
(6 975)
|
(7 676)
|
(6 086)
|
(4 280)
|
(3 339)
|
(2 915)
|
(2 124)
|
(2 486)
|
(3 380)
|
(2 761)
|
(7 273)
|
(7 643)
|
(6 456)
|
(5 929)
|
(2 286)
|
(1 775)
|
|
| Cash from Operating Activities |
886
N/A
|
1 549
+75%
|
1 830
+18%
|
1 837
+0%
|
830
-55%
|
970
+17%
|
1 249
+29%
|
(1 086)
N/A
|
(44)
+96%
|
107
N/A
|
638
+495%
|
3 035
+376%
|
2 689
-11%
|
3 493
+30%
|
2 069
-41%
|
3 136
+52%
|
2 972
-5%
|
2 047
-31%
|
2 649
+29%
|
1 880
-29%
|
2 403
+28%
|
2 478
+3%
|
2 723
+10%
|
2 372
-13%
|
1 944
-18%
|
1 102
-43%
|
1 540
+40%
|
1 872
+22%
|
2 122
+13%
|
2 398
+13%
|
1 669
-30%
|
2 727
+63%
|
3 913
+43%
|
3 430
-12%
|
4 798
+40%
|
3 242
-32%
|
3 861
+19%
|
4 043
+5%
|
2 904
-28%
|
3 821
+32%
|
2 303
-40%
|
2 295
0%
|
1 612
-30%
|
1 402
-13%
|
2 478
+77%
|
2 729
+10%
|
2 888
+6%
|
919
-68%
|
294
-68%
|
(73)
N/A
|
1 255
N/A
|
5 272
+320%
|
6 148
+17%
|
5 441
-11%
|
5 651
+4%
|
3 290
-42%
|
3 984
+21%
|
4 361
+9%
|
5 582
+28%
|
5 426
-3%
|
3 664
-32%
|
4 504
+23%
|
3 161
-30%
|
3 822
+21%
|
2 312
-39%
|
1 327
-43%
|
(1 578)
N/A
|
1 081
N/A
|
4 111
+280%
|
4 991
+21%
|
8 788
+76%
|
8 227
-6%
|
9 945
+21%
|
10 125
+2%
|
10 475
+3%
|
10 710
+2%
|
10 464
-2%
|
9 732
-7%
|
6 927
-29%
|
6 921
0%
|
4 817
-30%
|
5 061
+5%
|
8 737
+73%
|
5 969
-32%
|
5 993
+0%
|
6 996
+17%
|
1 685
-76%
|
1 844
+9%
|
2 193
+19%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(59)
|
(68)
|
(61)
|
(1 258)
|
(1 305)
|
0
|
(1 347)
|
(1 581)
|
(726)
|
(277)
|
(295)
|
1 024
|
(653)
|
(820)
|
(806)
|
(886)
|
(530)
|
(351)
|
(462)
|
(446)
|
(569)
|
(590)
|
(1 034)
|
(565)
|
(479)
|
(437)
|
19
|
(285)
|
(506)
|
(600)
|
(539)
|
(686)
|
(1 241)
|
(952)
|
(1 514)
|
(1 679)
|
(1 876)
|
(2 510)
|
(2 566)
|
(2 978)
|
(3 374)
|
(3 001)
|
(2 986)
|
(2 767)
|
(1 888)
|
(1 647)
|
(1 157)
|
(880)
|
(1 420)
|
(1 994)
|
(2 479)
|
(3 236)
|
(3 193)
|
(3 230)
|
(3 318)
|
(3 090)
|
(3 056)
|
(2 623)
|
(2 286)
|
(1 912)
|
(2 031)
|
(1 997)
|
(1 999)
|
(1 888)
|
(1 273)
|
(1 089)
|
(860)
|
(690)
|
(983)
|
(942)
|
(1 172)
|
(1 372)
|
(1 075)
|
(1 115)
|
(971)
|
(799)
|
(1 703)
|
(2 605)
|
(2 613)
|
(2 856)
|
(2 494)
|
(2 377)
|
(2 164)
|
(2 580)
|
(2 129)
|
(2 200)
|
(2 878)
|
(2 669)
|
(3 069)
|
|
| Other Items |
82
|
120
|
105
|
126
|
(39)
|
(78)
|
(74)
|
(122)
|
0
|
(694)
|
(775)
|
(534)
|
262
|
368
|
309
|
49
|
0
|
361
|
(7 810)
|
(7 694)
|
(8 491)
|
(8 593)
|
(153)
|
(405)
|
44
|
142
|
25
|
226
|
13
|
(42)
|
(43)
|
(26)
|
(22)
|
48
|
60
|
53
|
(82)
|
(84)
|
(92)
|
(91)
|
253
|
270
|
272
|
250
|
91
|
(15)
|
(94)
|
(14)
|
62
|
117
|
22
|
76
|
12
|
(12)
|
(297)
|
63
|
(3)
|
59
|
(1 044)
|
(1 443)
|
(1 396)
|
(1 423)
|
53
|
226
|
42
|
210
|
313
|
105
|
89
|
(58)
|
(82)
|
(104)
|
33
|
46
|
30
|
(1 379)
|
(2 406)
|
(1 906)
|
(1 751)
|
(215)
|
1 153
|
949
|
1 103
|
1 299
|
1 682
|
1 410
|
1 446
|
1 540
|
1 239
|
|
| Cash from Investing Activities |
24
N/A
|
52
+121%
|
44
-15%
|
(1 131)
N/A
|
(1 344)
-19%
|
(1 420)
-6%
|
(1 421)
0%
|
(1 703)
-20%
|
(726)
+57%
|
(971)
-34%
|
(1 070)
-10%
|
490
N/A
|
(392)
N/A
|
(451)
-15%
|
(498)
-10%
|
(837)
-68%
|
(530)
+37%
|
10
N/A
|
(8 272)
N/A
|
(8 140)
+2%
|
(9 060)
-11%
|
(9 184)
-1%
|
(1 186)
+87%
|
(970)
+18%
|
(435)
+55%
|
(295)
+32%
|
45
N/A
|
(58)
N/A
|
(493)
-743%
|
(642)
-30%
|
(583)
+9%
|
(712)
-22%
|
(1 263)
-77%
|
(903)
+28%
|
(1 453)
-61%
|
(1 626)
-12%
|
(1 957)
-20%
|
(2 595)
-33%
|
(2 658)
-2%
|
(3 069)
-15%
|
(3 121)
-2%
|
(2 731)
+12%
|
(2 714)
+1%
|
(2 518)
+7%
|
(1 797)
+29%
|
(1 662)
+8%
|
(1 250)
+25%
|
(894)
+29%
|
(1 358)
-52%
|
(1 876)
-38%
|
(2 457)
-31%
|
(3 160)
-29%
|
(3 180)
-1%
|
(3 242)
-2%
|
(3 615)
-12%
|
(3 028)
+16%
|
(3 060)
-1%
|
(2 565)
+16%
|
(3 330)
-30%
|
(3 355)
-1%
|
(3 427)
-2%
|
(3 420)
+0%
|
(1 947)
+43%
|
(1 662)
+15%
|
(1 231)
+26%
|
(879)
+29%
|
(547)
+38%
|
(585)
-7%
|
(894)
-53%
|
(999)
-12%
|
(1 255)
-26%
|
(1 476)
-18%
|
(1 042)
+29%
|
(1 069)
-3%
|
(942)
+12%
|
(2 178)
-131%
|
(4 109)
-89%
|
(4 511)
-10%
|
(4 365)
+3%
|
(3 071)
+30%
|
(1 341)
+56%
|
(1 427)
-6%
|
(1 060)
+26%
|
(1 280)
-21%
|
(448)
+65%
|
(790)
-76%
|
(1 432)
-81%
|
(1 129)
+21%
|
(1 831)
-62%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1 123
|
0
|
0
|
0
|
221
|
538
|
491
|
494
|
1 867
|
(46)
|
2
|
(1)
|
0
|
0
|
0
|
267
|
0
|
(11)
|
(11)
|
(278)
|
0
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
8
|
(24)
|
(59)
|
(89)
|
(285)
|
(256)
|
(202)
|
(204)
|
(74)
|
(231)
|
(283)
|
(252)
|
(623)
|
1 279
|
1 577
|
854
|
1 215
|
(624)
|
(929)
|
(257)
|
(471)
|
(1 442)
|
(1 451)
|
(1 570)
|
(1 504)
|
(481)
|
(902)
|
(335)
|
(359)
|
(346)
|
63
|
(397)
|
(244)
|
(269)
|
(260)
|
(277)
|
(262)
|
(291)
|
(315)
|
(306)
|
(305)
|
(281)
|
(267)
|
(241)
|
(264)
|
(252)
|
(252)
|
(532)
|
(467)
|
(477)
|
|
| Net Issuance of Debt |
(1 617)
|
(355)
|
(14)
|
767
|
152
|
138
|
(22)
|
741
|
(1 058)
|
(1 662)
|
(1 500)
|
(2 251)
|
(423)
|
(11)
|
(14)
|
(6)
|
(0)
|
(0)
|
1 216
|
556
|
9
|
9
|
(1 187)
|
(556)
|
(9)
|
(9)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 630)
|
(1 630)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
27
|
(449)
|
(570)
|
(1 345)
|
(9)
|
1 699
|
1 697
|
1 698
|
0
|
307
|
145
|
311
|
(38)
|
1 950
|
2 371
|
1 928
|
2 421
|
32
|
(24)
|
226
|
(4)
|
205
|
(10)
|
(4)
|
(48)
|
(53)
|
(34)
|
(37)
|
(13)
|
(5)
|
(13)
|
(12)
|
(37)
|
(40)
|
(43)
|
(44)
|
(46)
|
(43)
|
(41)
|
(218)
|
(49)
|
(54)
|
(65)
|
120
|
(21)
|
(22)
|
(16)
|
(22)
|
(57)
|
(53)
|
(48)
|
(55)
|
(2 742)
|
(2 747)
|
(2 734)
|
(2 757)
|
(1 083)
|
(1 081)
|
(1 147)
|
(1 138)
|
1 377
|
1 373
|
1 404
|
1 424
|
(55)
|
(50)
|
(37)
|
(43)
|
(30)
|
(65)
|
(71)
|
(84)
|
(87)
|
(78)
|
(113)
|
(100)
|
(56)
|
(71)
|
(35)
|
(121)
|
(154)
|
(131)
|
(123)
|
(27)
|
(4)
|
(29)
|
(49)
|
(77)
|
(111)
|
|
| Cash from Financing Activities |
(467)
N/A
|
(804)
-72%
|
(583)
+27%
|
(579)
+1%
|
365
N/A
|
2 375
+551%
|
2 166
-9%
|
2 933
+35%
|
809
-72%
|
(1 400)
N/A
|
(1 353)
+3%
|
(1 941)
-44%
|
(461)
+76%
|
1 939
N/A
|
2 358
+22%
|
2 189
-7%
|
2 421
+11%
|
21
-99%
|
1 181
+5 552%
|
504
-57%
|
5
-99%
|
225
+4 219%
|
(1 187)
N/A
|
(549)
+54%
|
(57)
+90%
|
(62)
-9%
|
(63)
-1%
|
(37)
+41%
|
(13)
+65%
|
(5)
+63%
|
(13)
-166%
|
(12)
+1%
|
(37)
-195%
|
(40)
-10%
|
(43)
-6%
|
(44)
-3%
|
(46)
-3%
|
(43)
+5%
|
(44)
-2%
|
(210)
-379%
|
(73)
+65%
|
(114)
-55%
|
(154)
-35%
|
(165)
-7%
|
(277)
-68%
|
(223)
+19%
|
(220)
+1%
|
(96)
+56%
|
(288)
-199%
|
(336)
-17%
|
(300)
+11%
|
(679)
-126%
|
(1 463)
-116%
|
(1 170)
+20%
|
(1 901)
-62%
|
(1 542)
+19%
|
(1 706)
-11%
|
(2 010)
-18%
|
(1 383)
+31%
|
(1 609)
-16%
|
(65)
+96%
|
(78)
-21%
|
(167)
-113%
|
(80)
+52%
|
(537)
-568%
|
(952)
-77%
|
(372)
+61%
|
(2 032)
-447%
|
(2 006)
+1%
|
(1 632)
+19%
|
(2 098)
-29%
|
(328)
+84%
|
(357)
-9%
|
(338)
+5%
|
(389)
-15%
|
(363)
+7%
|
(347)
+4%
|
(385)
-11%
|
(341)
+12%
|
(425)
-25%
|
(435)
-2%
|
(398)
+8%
|
(364)
+9%
|
(291)
+20%
|
(256)
+12%
|
(281)
-10%
|
(581)
-107%
|
(544)
+6%
|
(588)
-8%
|
|
| 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
|
(283)
|
(13)
|
1
|
(0)
|
282
|
15
|
(0)
|
0
|
2
|
(0)
|
14
|
3
|
15
|
17
|
620
|
631
|
622
|
614
|
(731)
|
(1 023)
|
(755)
|
(663)
|
(1)
|
303
|
(0)
|
129
|
(72)
|
(186)
|
393
|
705
|
543
|
646
|
872
|
(327)
|
151
|
62
|
(768)
|
(92)
|
(25)
|
33
|
215
|
(139)
|
21
|
(40)
|
(234)
|
327
|
(266)
|
(173)
|
(53)
|
(270)
|
(434)
|
(233)
|
(511)
|
(306)
|
187
|
(255)
|
73
|
(107)
|
(471)
|
(377)
|
(939)
|
(817)
|
(699)
|
(566)
|
(21)
|
138
|
434
|
447
|
367
|
52
|
(4)
|
|
| Net Change in Cash |
442
N/A
|
797
+80%
|
1 291
+62%
|
127
-90%
|
(149)
N/A
|
1 925
N/A
|
1 995
+4%
|
143
-93%
|
38
-73%
|
(2 264)
N/A
|
(1 784)
+21%
|
1 584
N/A
|
1 836
+16%
|
4 981
+171%
|
3 929
-21%
|
4 488
+14%
|
4 863
+8%
|
2 078
-57%
|
(4 725)
N/A
|
(5 769)
-22%
|
(6 651)
-15%
|
(6 481)
+3%
|
632
N/A
|
867
+37%
|
1 451
+67%
|
746
-49%
|
1 523
+104%
|
1 776
+17%
|
1 631
-8%
|
1 755
+8%
|
1 088
-38%
|
2 019
+86%
|
3 233
+60%
|
3 117
-4%
|
3 923
+26%
|
2 186
-44%
|
1 127
-48%
|
382
-66%
|
(553)
N/A
|
(122)
+78%
|
(892)
-633%
|
(246)
+72%
|
(1 256)
-410%
|
(1 152)
+8%
|
332
N/A
|
658
+98%
|
1 811
+175%
|
634
-65%
|
(808)
N/A
|
(1 639)
-103%
|
(629)
+62%
|
1 106
N/A
|
1 655
+50%
|
1 092
-34%
|
(633)
N/A
|
(1 372)
-117%
|
(807)
+41%
|
(180)
+78%
|
1 084
N/A
|
323
-70%
|
194
-40%
|
966
+398%
|
813
-16%
|
2 406
+196%
|
279
-88%
|
(677)
N/A
|
(2 550)
-276%
|
(1 806)
+29%
|
777
N/A
|
2 126
+174%
|
4 924
+132%
|
6 118
+24%
|
8 734
+43%
|
8 463
-3%
|
9 217
+9%
|
8 062
-13%
|
5 537
-31%
|
4 459
-19%
|
1 283
-71%
|
2 608
+103%
|
2 342
-10%
|
2 670
+14%
|
7 292
+173%
|
4 535
-38%
|
5 722
+26%
|
6 373
+11%
|
39
-99%
|
223
+471%
|
(231)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
827
N/A
|
1 481
+79%
|
1 769
+19%
|
579
-67%
|
(475)
N/A
|
970
N/A
|
(98)
N/A
|
(2 667)
-2 630%
|
(770)
+71%
|
(170)
+78%
|
344
N/A
|
4 060
+1 082%
|
2 036
-50%
|
2 674
+31%
|
1 263
-53%
|
2 250
+78%
|
2 442
+9%
|
1 696
-31%
|
2 187
+29%
|
1 433
-34%
|
1 834
+28%
|
1 888
+3%
|
1 689
-11%
|
1 807
+7%
|
1 465
-19%
|
665
-55%
|
1 559
+134%
|
1 587
+2%
|
1 616
+2%
|
1 798
+11%
|
1 129
-37%
|
2 041
+81%
|
2 672
+31%
|
2 478
-7%
|
3 284
+33%
|
1 563
-52%
|
1 985
+27%
|
1 533
-23%
|
338
-78%
|
843
+150%
|
(1 070)
N/A
|
(706)
+34%
|
(1 374)
-94%
|
(1 366)
+1%
|
590
N/A
|
1 082
+83%
|
1 732
+60%
|
39
-98%
|
(1 126)
N/A
|
(2 067)
-84%
|
(1 223)
+41%
|
2 036
N/A
|
2 955
+45%
|
2 212
-25%
|
2 332
+5%
|
200
-91%
|
927
+365%
|
1 738
+87%
|
3 296
+90%
|
3 514
+7%
|
1 633
-54%
|
2 507
+54%
|
1 161
-54%
|
1 934
+67%
|
1 039
-46%
|
238
-77%
|
(2 438)
N/A
|
391
N/A
|
3 128
+700%
|
4 049
+29%
|
7 615
+88%
|
6 855
-10%
|
8 870
+29%
|
9 011
+2%
|
9 503
+5%
|
9 911
+4%
|
8 761
-12%
|
7 127
-19%
|
4 314
-39%
|
4 065
-6%
|
2 323
-43%
|
2 685
+16%
|
6 573
+145%
|
3 389
-48%
|
3 863
+14%
|
4 796
+24%
|
(1 193)
N/A
|
(825)
+31%
|
(877)
-6%
|
|