Danske Bank A/S
CSE:DANSKE
Cash Flow Statement
Cash Flow Statement
Danske Bank A/S
| 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 |
10 063
|
11 241
|
14 208
|
17 606
|
17 753
|
17 709
|
18 440
|
18 497
|
19 188
|
20 039
|
20 018
|
19 306
|
18 051
|
17 484
|
14 921
|
2 229
|
1 215
|
(2 853)
|
(3 384)
|
4 755
|
3 971
|
5 736
|
6 040
|
6 450
|
7 180
|
8 324
|
7 447
|
4 205
|
4 281
|
4 700
|
6 899
|
8 539
|
9 180
|
9 357
|
9 452
|
10 059
|
11 473
|
13 881
|
15 995
|
7 969
|
10 701
|
11 430
|
11 732
|
17 762
|
17 671
|
17 637
|
19 184
|
25 358
|
26 227
|
26 630
|
26 598
|
26 288
|
24 950
|
24 254
|
21 608
|
19 322
|
17 532
|
16 802
|
17 006
|
13 822
|
8 147
|
6 502
|
5 504
|
6 304
|
12 021
|
12 656
|
14 131
|
16 571
|
16 224
|
14 641
|
(2 661)
|
(2 284)
|
963
|
4 817
|
24 324
|
26 682
|
27 245
|
29 002
|
30 462
|
31 212
|
31 286
|
30 900
|
30 349
|
30 699
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1 979
|
0
|
0
|
0
|
2 153
|
0
|
0
|
0
|
3 355
|
0
|
0
|
0
|
6 005
|
0
|
0
|
0
|
4 037
|
0
|
0
|
0
|
2 369
|
0
|
0
|
0
|
2 342
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
170
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
219
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
190
|
0
|
0
|
0
|
171
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
172
|
0
|
0
|
0
|
203
|
0
|
0
|
0
|
211
|
|
| Other Non-Cash Items |
3 159
|
1 067
|
2 628
|
(4 829)
|
(9 602)
|
(6 417)
|
(7 118)
|
1 200
|
(9 068)
|
(1 424)
|
1 551
|
474
|
(810)
|
(4 017)
|
(3 283)
|
(4 547)
|
24 086
|
32 290
|
40 164
|
7 358
|
29 100
|
24 274
|
16 236
|
(3 805)
|
13 151
|
9 726
|
10 721
|
1 732
|
15 577
|
17 177
|
16 537
|
15 013
|
12 021
|
9 550
|
7 701
|
6 615
|
7 803
|
6 619
|
5 608
|
15 027
|
13 153
|
11 966
|
12 617
|
6 858
|
5 983
|
5 896
|
4 743
|
477
|
2 011
|
(396)
|
(1 438)
|
(1 093)
|
(1 722)
|
1 091
|
3 085
|
1 997
|
5 956
|
5 396
|
4 969
|
10 369
|
13 165
|
14 231
|
15 805
|
12 993
|
7 389
|
7 753
|
5 741
|
4 916
|
5 389
|
4 687
|
22 279
|
21 459
|
22 808
|
24 443
|
10 315
|
8 426
|
4 358
|
6 605
|
4 290
|
700
|
2 067
|
(201)
|
(2 906)
|
495
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
5 170
|
0
|
0
|
0
|
4 783
|
0
|
0
|
0
|
4 318
|
0
|
0
|
0
|
3 174
|
0
|
0
|
0
|
1 568
|
0
|
0
|
0
|
1 076
|
895
|
1 322
|
2 178
|
671
|
426
|
647
|
57
|
1 908
|
1 927
|
1 850
|
2 074
|
1 705
|
1 686
|
1 720
|
1 615
|
4 095
|
7 305
|
7 591
|
7 543
|
4 770
|
4 631
|
4 452
|
4 532
|
4 961
|
4 357
|
4 397
|
4 450
|
5 482
|
5 681
|
5 672
|
5 618
|
5 427
|
4 341
|
4 795
|
4 829
|
5 245
|
4 810
|
4 395
|
4 349
|
4 315
|
2 958
|
2 018
|
1 803
|
2 459
|
4 105
|
5 326
|
5 769
|
3 025
|
1 749
|
1 359
|
1 154
|
4 565
|
13 153
|
14 864
|
15 020
|
10 335
|
8 683
|
7 682
|
7 772
|
6 321
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
183
|
344
|
344
|
529
|
529
|
693
|
693
|
649
|
684
|
717
|
751
|
786
|
785
|
785
|
785
|
784
|
786
|
786
|
786
|
787
|
784
|
784
|
786
|
625
|
627
|
467
|
465
|
466
|
431
|
397
|
363
|
164
|
164
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
32 926
|
64 225
|
25 781
|
31 657
|
39 302
|
12 929
|
81 495
|
(41 767)
|
(5 535)
|
(7 975)
|
(24 216)
|
77 512
|
44 484
|
55 491
|
20 889
|
(129 228)
|
(140 844)
|
(125 889)
|
(76 849)
|
(11 658)
|
(29 011)
|
(43 383)
|
(88 520)
|
35 251
|
(70 589)
|
(123 475)
|
(105 729)
|
(70 933)
|
23 182
|
20 914
|
92 097
|
59 094
|
10 320
|
17 537
|
(70 815)
|
(138 868)
|
(113 217)
|
(82 653)
|
(82 487)
|
(30 220)
|
66 807
|
137 961
|
78 468
|
15 712
|
(70 039)
|
(75 957)
|
71 727
|
106 929
|
180 128
|
159 142
|
58 304
|
123 197
|
11 553
|
(74 527)
|
(98 078)
|
(165 984)
|
(180 247)
|
(111 934)
|
(156 013)
|
(150 963)
|
(66 569)
|
(32 994)
|
53 702
|
167 209
|
101 793
|
33 260
|
(10 672)
|
(59 049)
|
(76 315)
|
(59 097)
|
(1 641)
|
(128 532)
|
(7 316)
|
(8 705)
|
57 371
|
106 392
|
4 091
|
2 804
|
(80 535)
|
(124 381)
|
(70 315)
|
(125 109)
|
(154 999)
|
(8 639)
|
|
| Cash from Operating Activities |
47 373
N/A
|
77 758
+64%
|
43 842
-44%
|
46 413
+6%
|
48 792
+5%
|
25 560
-48%
|
94 156
+268%
|
(19 917)
N/A
|
5 925
N/A
|
11 980
+102%
|
(1 307)
N/A
|
100 647
N/A
|
61 725
-39%
|
68 958
+12%
|
32 527
-53%
|
(125 541)
N/A
|
(115 543)
+8%
|
(96 452)
+17%
|
(40 069)
+58%
|
4 492
N/A
|
4 060
-10%
|
(13 373)
N/A
|
(66 244)
-395%
|
40 265
N/A
|
(50 258)
N/A
|
(105 425)
-110%
|
(87 561)
+17%
|
(62 654)
+28%
|
43 040
N/A
|
42 791
-1%
|
115 533
+170%
|
82 646
-28%
|
31 521
-62%
|
36 444
+16%
|
(53 662)
N/A
|
(122 194)
-128%
|
(93 941)
+23%
|
(62 153)
+34%
|
(60 884)
+2%
|
(7 224)
+88%
|
90 661
N/A
|
161 357
+78%
|
102 817
-36%
|
40 332
-61%
|
(46 385)
N/A
|
(52 424)
-13%
|
95 654
N/A
|
132 764
+39%
|
208 366
+57%
|
185 376
-11%
|
83 464
-55%
|
148 392
+78%
|
34 781
-77%
|
(49 182)
N/A
|
(73 385)
-49%
|
(144 665)
-97%
|
(156 759)
-8%
|
(89 736)
+43%
|
(134 038)
-49%
|
(126 772)
+5%
|
(45 257)
+64%
|
(12 261)
+73%
|
75 011
N/A
|
186 506
+149%
|
121 203
-35%
|
53 669
-56%
|
9 200
-83%
|
(37 562)
N/A
|
(54 702)
-46%
|
(39 769)
+27%
|
17 977
N/A
|
(109 357)
N/A
|
16 455
N/A
|
20 555
+25%
|
92 010
+348%
|
141 500
+54%
|
35 694
-75%
|
38 411
+8%
|
(45 783)
N/A
|
(92 469)
-102%
|
(36 962)
+60%
|
(94 410)
-155%
|
(127 556)
-35%
|
22 555
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 238)
|
(412)
|
(937)
|
(3 197)
|
(2 456)
|
(3 525)
|
(3 506)
|
(2 705)
|
(2 039)
|
(1 950)
|
(1 846)
|
(4 271)
|
(4 441)
|
(4 493)
|
(4 665)
|
(4 228)
|
(3 361)
|
(3 426)
|
(3 379)
|
(2 637)
|
(2 383)
|
(2 241)
|
(1 967)
|
(814)
|
(478)
|
14
|
81
|
(767)
|
(755)
|
(725)
|
(609)
|
(533)
|
(443)
|
(399)
|
(475)
|
(617)
|
(673)
|
(783)
|
(690)
|
(734)
|
(759)
|
(810)
|
(983)
|
(1 004)
|
(1 050)
|
(1 055)
|
(1 073)
|
(1 044)
|
(1 133)
|
(1 342)
|
(1 474)
|
(1 645)
|
(1 592)
|
(1 576)
|
(1 621)
|
(1 669)
|
(1 683)
|
(1 689)
|
(1 616)
|
(1 544)
|
(1 601)
|
(1 447)
|
(1 504)
|
(1 280)
|
(1 254)
|
(1 226)
|
(1 086)
|
(1 571)
|
(1 827)
|
(1 796)
|
(1 659)
|
(1 386)
|
(1 321)
|
(1 394)
|
(1 628)
|
(1 381)
|
(1 162)
|
(1 188)
|
(1 079)
|
(2 260)
|
(2 197)
|
(2 516)
|
(2 927)
|
(2 005)
|
|
| Other Items |
(10 427)
|
(10 609)
|
(10 853)
|
(9 220)
|
(452)
|
(180)
|
(214)
|
(158)
|
(19 470)
|
(19 882)
|
(19 623)
|
(19 678)
|
(163)
|
253
|
488
|
1 482
|
476
|
288
|
(97)
|
46
|
15
|
81
|
230
|
201
|
252
|
70
|
253
|
155
|
(109)
|
94
|
(79)
|
56
|
42
|
20
|
(19)
|
(175)
|
(301)
|
(373)
|
(348)
|
415
|
697
|
841
|
877
|
672
|
707
|
1 569
|
1 590
|
4 214
|
4 148
|
3 625
|
3 594
|
365
|
367
|
(5 014)
|
(5 014)
|
(4 990)
|
(4 992)
|
1 679
|
1 678
|
1 695
|
1 699
|
34
|
35
|
17
|
16
|
10
|
11
|
8
|
566
|
1 319
|
1 317
|
2 036
|
1 477
|
725
|
769
|
52
|
76
|
74
|
28
|
26
|
(22)
|
(21)
|
(20)
|
(19)
|
|
| Cash from Investing Activities |
(11 665)
N/A
|
(11 021)
+6%
|
(11 790)
-7%
|
(12 417)
-5%
|
(2 908)
+77%
|
(3 705)
-27%
|
(3 720)
0%
|
(2 863)
+23%
|
(21 509)
-651%
|
(21 832)
-2%
|
(21 469)
+2%
|
(23 949)
-12%
|
(4 604)
+81%
|
(4 240)
+8%
|
(4 177)
+1%
|
(2 746)
+34%
|
(2 885)
-5%
|
(3 138)
-9%
|
(3 476)
-11%
|
(2 591)
+25%
|
(2 368)
+9%
|
(2 160)
+9%
|
(1 737)
+20%
|
(613)
+65%
|
(226)
+63%
|
84
N/A
|
334
+298%
|
(612)
N/A
|
(864)
-41%
|
(631)
+27%
|
(688)
-9%
|
(477)
+31%
|
(401)
+16%
|
(379)
+5%
|
(494)
-30%
|
(792)
-60%
|
(974)
-23%
|
(1 156)
-19%
|
(1 038)
+10%
|
(319)
+69%
|
(62)
+81%
|
31
N/A
|
(106)
N/A
|
(332)
-213%
|
(343)
-3%
|
514
N/A
|
517
+1%
|
3 170
+513%
|
3 015
-5%
|
2 283
-24%
|
2 120
-7%
|
(1 280)
N/A
|
(1 225)
+4%
|
(6 590)
-438%
|
(6 635)
-1%
|
(6 659)
0%
|
(6 675)
0%
|
(10)
+100%
|
62
N/A
|
151
+144%
|
98
-35%
|
(1 413)
N/A
|
(1 469)
-4%
|
(1 263)
+14%
|
(1 238)
+2%
|
(1 216)
+2%
|
(1 075)
+12%
|
(1 563)
-45%
|
(1 261)
+19%
|
(477)
+62%
|
(342)
+28%
|
650
N/A
|
156
-76%
|
(669)
N/A
|
(859)
-28%
|
(1 329)
-55%
|
(1 086)
+18%
|
(1 114)
-3%
|
(1 051)
+6%
|
(2 234)
-113%
|
(2 219)
+1%
|
(2 537)
-14%
|
(2 947)
-16%
|
(2 024)
+31%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(3 904)
|
0
|
0
|
0
|
0
|
0
|
0
|
14 539
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 762
|
19 761
|
19 761
|
19 761
|
(1)
|
0
|
7 115
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 834)
|
(3 962)
|
(5 000)
|
(6 387)
|
(6 725)
|
(6 907)
|
(8 083)
|
(8 363)
|
(9 473)
|
(9 709)
|
(9 958)
|
(10 664)
|
(9 845)
|
(10 007)
|
(7 825)
|
0
|
(2 989)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(794)
|
(2 164)
|
(3 779)
|
(5 246)
|
(5 061)
|
(5 153)
|
(4 945)
|
(4 803)
|
|
| Net Issuance of Debt |
7 654
|
619
|
4 688
|
8 352
|
1 514
|
3 370
|
(699)
|
6 637
|
12 702
|
8 947
|
8 928
|
2 249
|
(4 807)
|
137
|
156
|
(1 368)
|
(1 495)
|
24 524
|
24 524
|
21 181
|
22 299
|
(3 720)
|
(7 946)
|
(4 848)
|
(5 321)
|
(8 496)
|
(8 495)
|
(10 850)
|
(13 351)
|
(12 210)
|
(2 245)
|
732
|
(22)
|
(2 323)
|
(8 146)
|
233
|
8 569
|
(11 489)
|
(11 408)
|
(19 839)
|
(24 133)
|
259
|
3 988
|
4 040
|
3 726
|
3 727
|
0
|
2 970
|
1 285
|
(3 962)
|
(4 472)
|
(7 490)
|
(5 805)
|
4 190
|
30 516
|
19 636
|
60 101
|
61 175
|
47 884
|
67 403
|
36 794
|
30 780
|
35 438
|
24 498
|
20 054
|
24 588
|
1 581
|
3 773
|
(5 757)
|
(6 679)
|
(1 007)
|
(11 149)
|
(1 348)
|
(8 419)
|
(18 025)
|
(1 876)
|
(14 650)
|
(6 757)
|
(4 611)
|
(7 224)
|
(6 529)
|
(8 359)
|
(3 333)
|
3 937
|
|
| Cash Paid for Dividends |
(4 929)
|
(4 929)
|
(4 929)
|
(4 929)
|
(6 254)
|
(6 254)
|
(6 254)
|
(6 254)
|
(5 316)
|
(5 316)
|
(5 316)
|
(5 316)
|
(5 831)
|
(5 831)
|
(5 831)
|
(5 831)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 001)
|
(2 000)
|
(2 000)
|
(2 000)
|
(5 493)
|
(5 493)
|
(5 495)
|
(5 494)
|
(7 758)
|
(7 759)
|
(7 757)
|
(7 758)
|
(8 332)
|
(8 332)
|
(8 332)
|
(8 332)
|
(8 852)
|
(8 851)
|
(8 851)
|
(8 851)
|
(7 249)
|
(7 233)
|
(7 223)
|
(7 239)
|
11
|
(6)
|
(16)
|
0
|
(1 708)
|
(1 708)
|
(1 708)
|
(1 708)
|
(1 705)
|
(1 705)
|
(1 705)
|
(1 705)
|
0
|
0
|
(6 011)
|
(6 011)
|
(12 438)
|
(12 438)
|
(12 777)
|
(18 207)
|
(24 016)
|
(24 016)
|
(17 666)
|
(12 236)
|
|
| Other |
(16)
|
(233)
|
(234)
|
220
|
222
|
457
|
457
|
(1)
|
7
|
11
|
74
|
86
|
(18)
|
(38)
|
(82)
|
(110)
|
(33)
|
(35)
|
(53)
|
(22)
|
0
|
0
|
0
|
15
|
29
|
53
|
55
|
45
|
20
|
(55)
|
(51)
|
(56)
|
(49)
|
2
|
(3)
|
(4)
|
0
|
2
|
1
|
(181)
|
(182)
|
(346)
|
(346)
|
(531)
|
(530)
|
(693)
|
(693)
|
(649)
|
(684)
|
(717)
|
(751)
|
(786)
|
(785)
|
(785)
|
(785)
|
(784)
|
(786)
|
(786)
|
(786)
|
(787)
|
(784)
|
(6 385)
|
(6 386)
|
(6 225)
|
(6 227)
|
(466)
|
(465)
|
(3 466)
|
(3 431)
|
(8 816)
|
(8 781)
|
(5 583)
|
(5 583)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1 195)
N/A
|
(6 656)
-457%
|
(2 588)
+61%
|
3 643
N/A
|
(4 518)
N/A
|
(2 427)
+46%
|
(6 496)
-168%
|
14 921
N/A
|
21 932
+47%
|
18 181
-17%
|
18 225
+0%
|
(2 981)
N/A
|
(10 656)
-257%
|
(5 732)
+46%
|
(5 757)
0%
|
(7 309)
-27%
|
(1 528)
+79%
|
24 489
N/A
|
24 471
0%
|
21 159
-14%
|
22 299
+5%
|
(3 720)
N/A
|
(7 946)
-114%
|
(4 833)
+39%
|
(5 292)
-9%
|
11 319
N/A
|
11 321
+0%
|
8 956
-21%
|
6 430
-28%
|
(12 266)
N/A
|
(2 296)
+81%
|
7 791
N/A
|
7 044
-10%
|
4 794
-32%
|
(1 034)
N/A
|
229
N/A
|
6 568
+2 768%
|
(13 487)
N/A
|
(13 407)
+1%
|
(22 020)
-64%
|
(29 808)
-35%
|
(7 414)
+75%
|
(5 815)
+22%
|
(6 985)
-20%
|
(10 949)
-57%
|
(11 450)
-5%
|
(15 357)
-34%
|
(13 520)
+12%
|
(16 094)
-19%
|
(22 484)
-40%
|
(23 264)
-3%
|
(26 566)
-14%
|
(26 106)
+2%
|
(15 291)
+41%
|
10 873
N/A
|
2 176
-80%
|
46 614
+2 042%
|
50 167
+8%
|
39 594
-21%
|
59 377
+50%
|
36 021
-39%
|
24 389
-32%
|
29 036
+19%
|
18 273
-37%
|
12 119
-34%
|
22 414
+85%
|
(592)
N/A
|
(1 401)
-137%
|
(10 893)
-678%
|
(17 200)
-58%
|
(11 493)
+33%
|
(18 437)
-60%
|
(6 931)
+62%
|
(8 419)
-21%
|
(24 037)
-186%
|
(7 887)
+67%
|
(27 882)
-254%
|
(21 359)
+23%
|
(21 167)
+1%
|
(30 677)
-45%
|
(35 606)
-16%
|
(37 528)
-5%
|
(25 944)
+31%
|
(13 102)
+49%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(394)
|
2 898
|
2 760
|
1 360
|
2 277
|
(3 287)
|
(4 526)
|
(3 832)
|
(4 171)
|
(2 005)
|
(3 298)
|
(3 068)
|
(4 031)
|
(4 351)
|
(978)
|
(183)
|
393
|
2 543
|
331
|
868
|
2 016
|
(2 438)
|
(773)
|
(2 240)
|
(2 235)
|
2 369
|
2 403
|
2 591
|
2 634
|
519
|
(490)
|
(1 287)
|
(3 322)
|
(2 785)
|
(1 471)
|
(88)
|
794
|
907
|
1 195
|
838
|
1 871
|
3 446
|
203
|
192
|
797
|
|
| Net Change in Cash |
34 513
N/A
|
60 081
+74%
|
29 464
-51%
|
37 639
+28%
|
41 366
+10%
|
19 428
-53%
|
83 940
+332%
|
(7 859)
N/A
|
6 348
N/A
|
8 329
+31%
|
(4 551)
N/A
|
73 717
N/A
|
46 465
-37%
|
58 986
+27%
|
22 593
-62%
|
(135 596)
N/A
|
(119 956)
+12%
|
(75 101)
+37%
|
(19 074)
+75%
|
23 060
N/A
|
23 991
+4%
|
(19 253)
N/A
|
(75 927)
-294%
|
34 819
N/A
|
(55 776)
N/A
|
(94 022)
-69%
|
(75 906)
+19%
|
(54 310)
+28%
|
48 606
N/A
|
29 894
-38%
|
112 549
+276%
|
89 960
-20%
|
38 164
-58%
|
40 859
+7%
|
(55 190)
N/A
|
(122 757)
-122%
|
(88 347)
+28%
|
(76 796)
+13%
|
(75 329)
+2%
|
(29 957)
+60%
|
63 689
N/A
|
156 734
+146%
|
98 256
-37%
|
35 292
-64%
|
(60 964)
N/A
|
(67 886)
-11%
|
76 982
N/A
|
118 243
+54%
|
193 282
+63%
|
161 877
-16%
|
59 252
-63%
|
116 515
+97%
|
3 099
-97%
|
(72 041)
N/A
|
(69 330)
+4%
|
(148 755)
-115%
|
(114 277)
+23%
|
(39 248)
+66%
|
(93 514)
-138%
|
(65 228)
+30%
|
(11 576)
+82%
|
9 942
N/A
|
100 338
+909%
|
201 281
+101%
|
134 453
-33%
|
77 270
-43%
|
10 124
-87%
|
(37 892)
N/A
|
(66 337)
-75%
|
(57 936)
+13%
|
4 855
N/A
|
(130 466)
N/A
|
6 895
N/A
|
9 996
+45%
|
67 026
+571%
|
133 078
+99%
|
7 633
-94%
|
17 133
+124%
|
(67 163)
N/A
|
(123 509)
-84%
|
(71 341)
+42%
|
(134 272)
-88%
|
(156 255)
-16%
|
8 226
N/A
|
|