Allianz SE
F:ALV
Cash Flow Statement
Cash Flow Statement
Allianz SE
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | 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 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3 460
|
4 164
|
3 344
|
3 299
|
1 585
|
2 812
|
1 792
|
(712)
|
(1 496)
|
(3 973)
|
(2 925)
|
210
|
2 691
|
3 854
|
3 734
|
3 929
|
2 266
|
2 973
|
3 791
|
3 804
|
4 380
|
4 835
|
5 724
|
6 521
|
7 021
|
8 482
|
8 343
|
8 673
|
8 714
|
6 622
|
6 024
|
2 080
|
(2 105)
|
(3 224)
|
(2 879)
|
450
|
4 255
|
5 829
|
5 099
|
5 061
|
5 209
|
4 521
|
4 435
|
3 425
|
2 804
|
3 340
|
3 607
|
4 802
|
5 558
|
5 908
|
6 245
|
6 323
|
6 343
|
6 282
|
6 465
|
6 621
|
6 603
|
6 800
|
7 053
|
6 806
|
6 987
|
6 364
|
7 329
|
7 917
|
7 207
|
7 219
|
7 703
|
7 994
|
8 302
|
7 087
|
7 133
|
9 072
|
7 105
|
4 740
|
6 856
|
8 828
|
9 032
|
9 678
|
10 540
|
10 846
|
|
| Depreciation & Amortization |
495
|
648
|
590
|
816
|
808
|
939
|
1 057
|
1 123
|
1 162
|
1 183
|
1 194
|
1 198
|
1 413
|
1 402
|
1 402
|
1 403
|
2 400
|
199
|
384
|
532
|
787
|
751
|
727
|
736
|
983
|
1 020
|
1 078
|
1 140
|
891
|
830
|
770
|
721
|
640
|
657
|
631
|
580
|
902
|
991
|
1 112
|
1 297
|
1 098
|
1 116
|
1 127
|
1 060
|
1 053
|
1 054
|
1 039
|
1 090
|
1 124
|
1 128
|
1 138
|
1 129
|
1 108
|
1 118
|
1 159
|
1 187
|
1 159
|
1 232
|
1 264
|
1 293
|
1 359
|
1 297
|
1 345
|
1 441
|
1 544
|
1 536
|
1 586
|
1 844
|
2 068
|
2 164
|
2 244
|
2 338
|
2 525
|
2 448
|
2 179
|
2 189
|
2 272
|
2 208
|
2 154
|
2 133
|
|
| Change in Deffered Taxes |
(2 226)
|
(2 039)
|
(1 777)
|
(1 721)
|
(2 202)
|
(2 796)
|
(2 750)
|
(3 533)
|
(1 361)
|
(686)
|
(1 735)
|
(998)
|
(648)
|
(1 214)
|
556
|
582
|
470
|
1 204
|
468
|
208
|
(39)
|
(284)
|
(118)
|
480
|
292
|
343
|
656
|
120
|
55
|
(43)
|
(136)
|
111
|
395
|
40
|
(64)
|
(138)
|
(612)
|
(465)
|
(362)
|
(126)
|
159
|
108
|
59
|
(117)
|
163
|
47
|
265
|
92
|
(68)
|
247
|
152
|
293
|
375
|
218
|
174
|
267
|
(10)
|
279
|
314
|
197
|
262
|
(203)
|
404
|
751
|
806
|
698
|
748
|
517
|
208
|
846
|
341
|
(234)
|
(358)
|
(358)
|
418
|
757
|
13
|
(69)
|
623
|
319
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
18
|
0
|
21
|
0
|
16
|
0
|
14
|
0
|
13
|
0
|
14
|
0
|
10
|
0
|
7
|
0
|
2
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
(7 525)
|
(8 881)
|
(7 134)
|
(8 760)
|
0
|
(1 079)
|
(1 083)
|
(1 817)
|
0
|
4 811
|
4 866
|
7 209
|
0
|
(8 003)
|
(8 851)
|
(9 689)
|
(952)
|
(4 757)
|
(5 242)
|
(5 199)
|
(2 212)
|
(1 377)
|
(462)
|
347
|
(2 150)
|
(3 931)
|
(3 010)
|
(2 339)
|
(2 004)
|
1 775
|
4 124
|
9 188
|
(13 035)
|
19 363
|
14 870
|
8 690
|
32 773
|
(602)
|
2 172
|
1 746
|
2 194
|
1 982
|
1 979
|
5 494
|
5 789
|
6 082
|
5 295
|
3 169
|
1 883
|
2 429
|
2 303
|
1 856
|
1 390
|
1 420
|
1 048
|
2 627
|
3 160
|
2 537
|
3 173
|
1 863
|
2 142
|
458
|
96
|
(1 332)
|
(3 546)
|
1 155
|
6 427
|
5 265
|
1 690
|
3 034
|
1 979
|
458
|
3 173
|
14 648
|
21 732
|
12 107
|
9 268
|
7 241
|
(194)
|
5 475
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(596)
|
0
|
0
|
0
|
1 691
|
0
|
0
|
0
|
1 644
|
1 566
|
1 909
|
2 804
|
2 241
|
2 852
|
3 123
|
2 869
|
2 856
|
2 641
|
3 313
|
3 451
|
2 890
|
2 840
|
1 599
|
973
|
831
|
489
|
1 123
|
1 276
|
1 347
|
1 736
|
1 750
|
1 769
|
2 073
|
2 538
|
2 109
|
2 097
|
0
|
1 111
|
2 208
|
2 346
|
3 672
|
3 586
|
3 089
|
3 318
|
3 081
|
3 065
|
3 114
|
2 978
|
2 609
|
2 729
|
2 933
|
2 786
|
2 099
|
1 605
|
2 169
|
2 351
|
2 469
|
2 823
|
2 691
|
3 011
|
3 018
|
3 210
|
3 163
|
3 117
|
3 068
|
2 711
|
2 269
|
2 292
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 687
|
0
|
0
|
0
|
6 332
|
7 991
|
8 994
|
10 469
|
5 556
|
5 726
|
6 253
|
6 404
|
6 697
|
7 072
|
7 697
|
6 430
|
5 931
|
4 302
|
2 594
|
2 375
|
1 492
|
1 489
|
1 437
|
1 503
|
1 468
|
1 450
|
1 356
|
1 418
|
1 456
|
1 434
|
1 428
|
1 515
|
0
|
1 222
|
1 083
|
1 045
|
1 308
|
1 257
|
1 202
|
1 220
|
1 326
|
1 245
|
1 263
|
1 350
|
1 265
|
1 191
|
1 185
|
1 253
|
1 251
|
1 048
|
1 060
|
1 074
|
1 129
|
1 230
|
1 074
|
1 047
|
1 090
|
1 119
|
961
|
1 052
|
1 311
|
1 434
|
1 555
|
1 595
|
|
| Change in Working Capital |
8 272
|
11 260
|
11 146
|
33 548
|
(1 025)
|
(4 303)
|
(11 736)
|
(16 180)
|
954
|
2 742
|
17 812
|
1 438
|
(4 797)
|
8 077
|
(1 648)
|
(3 708)
|
(2 891)
|
5 598
|
9 552
|
27 484
|
44 284
|
37 621
|
35 080
|
33 089
|
13 953
|
12 655
|
13 643
|
(3 091)
|
3 868
|
2 883
|
18 675
|
15 040
|
9 180
|
6 608
|
(9 007)
|
(1 794)
|
6 530
|
9 450
|
9 101
|
9 256
|
8 804
|
11 337
|
12 444
|
9 278
|
6 833
|
4 417
|
6 920
|
10 152
|
10 391
|
13 760
|
9 849
|
12 332
|
14 023
|
16 204
|
20 486
|
18 942
|
21 319
|
19 676
|
15 123
|
15 100
|
12 912
|
17 364
|
11 892
|
16 379
|
27 177
|
18 525
|
9 739
|
18 323
|
24 035
|
14 581
|
20 689
|
21 711
|
12 679
|
(1 395)
|
(13 444)
|
(2 380)
|
3 928
|
6 516
|
18 917
|
18 047
|
|
| Cash from Operating Activities |
2 476
N/A
|
5 152
+108%
|
6 170
+20%
|
27 182
+341%
|
(834)
N/A
|
(4 427)
-431%
|
(12 720)
-187%
|
(21 118)
-66%
|
(741)
+96%
|
4 077
N/A
|
19 212
+371%
|
9 057
-53%
|
(1 341)
N/A
|
4 116
N/A
|
(4 807)
N/A
|
(7 483)
-56%
|
1 293
N/A
|
6 087
+371%
|
9 529
+57%
|
27 108
+184%
|
47 200
+74%
|
41 546
-12%
|
40 951
-1%
|
41 173
+1%
|
20 099
-51%
|
18 569
-8%
|
20 710
+12%
|
4 503
-78%
|
11 524
+156%
|
12 067
+5%
|
29 457
+144%
|
27 140
-8%
|
(4 925)
N/A
|
23 444
N/A
|
3 551
-85%
|
7 788
+119%
|
43 848
+463%
|
15 203
-65%
|
17 122
+13%
|
17 234
+1%
|
17 464
+1%
|
19 064
+9%
|
20 044
+5%
|
19 140
-5%
|
16 642
-13%
|
14 940
-10%
|
17 126
+15%
|
19 305
+13%
|
18 888
-2%
|
23 472
+24%
|
19 687
-16%
|
21 933
+11%
|
23 239
+6%
|
25 242
+9%
|
29 332
+16%
|
29 644
+1%
|
32 231
+9%
|
30 524
-5%
|
26 927
-12%
|
25 259
-6%
|
23 662
-6%
|
25 280
+7%
|
21 066
-17%
|
25 156
+19%
|
33 188
+32%
|
29 133
-12%
|
26 203
-10%
|
33 943
+30%
|
36 303
+7%
|
27 712
-24%
|
32 386
+17%
|
33 345
+3%
|
25 124
-25%
|
20 083
-20%
|
17 741
-12%
|
21 501
+21%
|
24 513
+14%
|
25 574
+4%
|
32 040
+25%
|
36 820
+15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 345)
|
0
|
0
|
0
|
(1 126)
|
0
|
0
|
0
|
(1 588)
|
(1 727)
|
(1 977)
|
(2 139)
|
(832)
|
(907)
|
(877)
|
(986)
|
(953)
|
(910)
|
(848)
|
(674)
|
(1 160)
|
(1 271)
|
(1 352)
|
(1 737)
|
(1 472)
|
(1 488)
|
(1 522)
|
(1 334)
|
(1 201)
|
(1 550)
|
(1 590)
|
(1 599)
|
(1 607)
|
(1 181)
|
(1 221)
|
(1 409)
|
(1 484)
|
(1 571)
|
(1 538)
|
(1 578)
|
(1 692)
|
(1 720)
|
(2 114)
|
(2 047)
|
(2 033)
|
(1 654)
|
(2 055)
|
(2 235)
|
(1 592)
|
(1 477)
|
(1 413)
|
(1 220)
|
(1 313)
|
(1 407)
|
(1 448)
|
(1 382)
|
(1 411)
|
(1 487)
|
(1 618)
|
(1 681)
|
(2 140)
|
(2 227)
|
(1 915)
|
(1 942)
|
|
| Other Items |
(6 955)
|
(8 938)
|
(6 356)
|
(3 774)
|
9 930
|
12 700
|
12 243
|
(779)
|
(13 779)
|
(13 638)
|
(17 310)
|
(13 080)
|
4 591
|
(1 686)
|
3 619
|
937
|
(6 810)
|
(26 356)
|
(39 861)
|
(29 946)
|
(21 685)
|
(15 596)
|
(13 466)
|
(25 749)
|
(32 363)
|
(29 889)
|
(17 142)
|
(12 463)
|
(1 525)
|
(5 478)
|
173
|
(7 607)
|
(5 283)
|
(28 473)
|
(38 459)
|
(29 632)
|
(49 227)
|
(19 764)
|
(21 874)
|
(19 498)
|
(18 064)
|
(21 213)
|
(18 480)
|
(18 647)
|
(15 842)
|
(14 435)
|
(14 059)
|
(13 925)
|
(13 253)
|
(13 572)
|
(12 535)
|
(15 703)
|
(21 317)
|
(22 097)
|
(26 165)
|
(29 072)
|
(25 235)
|
(25 987)
|
(24 480)
|
(18 458)
|
(18 361)
|
(19 625)
|
(17 710)
|
(15 204)
|
(23 163)
|
(20 280)
|
(17 897)
|
(26 427)
|
(26 390)
|
(18 983)
|
(27 422)
|
(25 958)
|
(18 372)
|
(19 177)
|
(13 374)
|
(9 065)
|
(9 867)
|
(14 662)
|
(23 760)
|
(26 891)
|
|
| Cash from Investing Activities |
(6 955)
N/A
|
(8 938)
-29%
|
(6 356)
+29%
|
(3 774)
+41%
|
9 930
N/A
|
12 700
+28%
|
12 243
-4%
|
(779)
N/A
|
(13 779)
-1 669%
|
(13 638)
+1%
|
(17 310)
-27%
|
(13 080)
+24%
|
4 591
N/A
|
(1 686)
N/A
|
3 619
N/A
|
937
-74%
|
(9 155)
N/A
|
(26 356)
-188%
|
(39 861)
-51%
|
(29 946)
+25%
|
(22 811)
+24%
|
(16 722)
+27%
|
(14 592)
+13%
|
(26 875)
-84%
|
(33 951)
-26%
|
(31 616)
+7%
|
(19 119)
+40%
|
(14 602)
+24%
|
(2 357)
+84%
|
(6 385)
-171%
|
(704)
+89%
|
(8 593)
-1 121%
|
(6 236)
+27%
|
(29 383)
-371%
|
(39 307)
-34%
|
(30 306)
+23%
|
(50 387)
-66%
|
(21 035)
+58%
|
(23 226)
-10%
|
(21 235)
+9%
|
(19 536)
+8%
|
(22 701)
-16%
|
(20 002)
+12%
|
(19 981)
+0%
|
(17 043)
+15%
|
(15 985)
+6%
|
(15 649)
+2%
|
(15 524)
+1%
|
(14 860)
+4%
|
(14 753)
+1%
|
(13 756)
+7%
|
(17 112)
-24%
|
(22 801)
-33%
|
(23 668)
-4%
|
(27 703)
-17%
|
(30 650)
-11%
|
(26 927)
+12%
|
(27 707)
-3%
|
(26 594)
+4%
|
(20 505)
+23%
|
(20 394)
+1%
|
(21 279)
-4%
|
(19 765)
+7%
|
(17 439)
+12%
|
(24 755)
-42%
|
(21 757)
+12%
|
(19 310)
+11%
|
(27 647)
-43%
|
(27 703)
0%
|
(20 390)
+26%
|
(28 870)
-42%
|
(27 340)
+5%
|
(19 783)
+28%
|
(20 664)
-4%
|
(14 992)
+27%
|
(10 746)
+28%
|
(12 007)
-12%
|
(16 889)
-41%
|
(25 675)
-52%
|
(28 833)
-12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
184
|
184
|
184
|
280
|
275
|
275
|
275
|
179
|
16
|
0
|
4 498
|
4 498
|
4 562
|
4 562
|
80
|
0
|
16
|
260
|
260
|
2 150
|
4 220
|
4 119
|
3 767
|
1 939
|
(360)
|
(244)
|
(371)
|
(118)
|
81
|
39
|
551
|
172
|
279
|
79
|
(114)
|
47
|
(79)
|
(24)
|
139
|
43
|
23
|
28
|
26
|
52
|
82
|
84
|
85
|
60
|
50
|
43
|
45
|
45
|
54
|
54
|
53
|
54
|
57
|
59
|
60
|
60
|
64
|
64
|
44
|
(319)
|
42
|
407
|
16
|
(1 270)
|
5
|
521
|
(67)
|
693
|
2
|
(824)
|
(1 311)
|
(1 554)
|
(2 202)
|
(2 050)
|
(1 500)
|
(1 600)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
(770)
|
0
|
0
|
0
|
2 784
|
0
|
0
|
0
|
(1 943)
|
0
|
0
|
0
|
7 163
|
0
|
0
|
0
|
3 685
|
0
|
0
|
0
|
(850)
|
(1 908)
|
(67)
|
(4 090)
|
(13 540)
|
(16 262)
|
(19 697)
|
(15 807)
|
(5 196)
|
(3 619)
|
(2 573)
|
(975)
|
(1 648)
|
235
|
1 234
|
(126)
|
(271)
|
1 328
|
478
|
962
|
1 533
|
2 057
|
487
|
2
|
769
|
(698)
|
(264)
|
(421)
|
32
|
(1 388)
|
155
|
1 716
|
388
|
610
|
1 993
|
507
|
173
|
1 031
|
904
|
(165)
|
2 290
|
1 556
|
(434)
|
1 424
|
(772)
|
(795)
|
2 967
|
(765)
|
201
|
1 941
|
(1 057)
|
(852)
|
(515)
|
(269)
|
799
|
658
|
|
| Cash Paid for Dividends |
(613)
|
(745)
|
(696)
|
(1 075)
|
(673)
|
(700)
|
(657)
|
(285)
|
(682)
|
(573)
|
(905)
|
(917)
|
(676)
|
(651)
|
(1 020)
|
(1 008)
|
(1 069)
|
(1 067)
|
(1 337)
|
(1 354)
|
(1 403)
|
(1 395)
|
(1 566)
|
(1 582)
|
(1 463)
|
(1 471)
|
(1 944)
|
(1 988)
|
(1 995)
|
(2 007)
|
(2 816)
|
(2 730)
|
(2 759)
|
(2 749)
|
(1 718)
|
(1 745)
|
(1 701)
|
(1 706)
|
(1 986)
|
(1 980)
|
(1 978)
|
(1 976)
|
(2 178)
|
(2 186)
|
(2 198)
|
(2 215)
|
(2 220)
|
(2 210)
|
(2 214)
|
(2 222)
|
(2 284)
|
(2 302)
|
(2 303)
|
(2 328)
|
(2 668)
|
(2 672)
|
(2 716)
|
(2 712)
|
(3 401)
|
(3 382)
|
(3 382)
|
(3 630)
|
(3 646)
|
(3 715)
|
(3 661)
|
(3 659)
|
(3 673)
|
(3 928)
|
(4 062)
|
(4 270)
|
(3 952)
|
(4 234)
|
(3 956)
|
(4 492)
|
(4 383)
|
(4 541)
|
(4 541)
|
(5 376)
|
(5 751)
|
(6 299)
|
|
| Other |
5 178
|
4 499
|
4 110
|
6 464
|
9 085
|
6 466
|
13 888
|
18 065
|
12 279
|
18 021
|
8 437
|
3 263
|
(553)
|
(3 993)
|
(275)
|
(103)
|
(8 124)
|
10 643
|
29 709
|
5 313
|
(14 944)
|
(12 684)
|
(25 202)
|
(7 070)
|
17 987
|
19 551
|
3 747
|
13 024
|
4 708
|
6 580
|
(4 046)
|
(2 072)
|
(3 644)
|
(10 831)
|
11 057
|
4 962
|
7 077
|
7 142
|
7 008
|
6 947
|
6 691
|
6 272
|
3 948
|
5 015
|
2 618
|
1 840
|
1 083
|
(132)
|
(641)
|
(1 194)
|
(897)
|
(864)
|
781
|
253
|
740
|
202
|
(918)
|
297
|
(466)
|
(496)
|
308
|
956
|
966
|
(687)
|
(3 698)
|
(4 535)
|
(2 730)
|
15
|
(21)
|
(181)
|
(338)
|
(111)
|
(33)
|
1 319
|
2 384
|
270
|
1 534
|
1 435
|
2 088
|
6 046
|
|
| Cash from Financing Activities |
4 749
N/A
|
3 938
-17%
|
9
-100%
|
2 080
+22 508%
|
7 917
+281%
|
6 041
-24%
|
13 506
+124%
|
17 959
+33%
|
14 397
-20%
|
17 464
+21%
|
12 030
-31%
|
6 844
-43%
|
1 390
-80%
|
(82)
N/A
|
(1 215)
-1 382%
|
(1 031)
+15%
|
(2 014)
-95%
|
9 836
N/A
|
28 632
+191%
|
6 109
-79%
|
(8 442)
N/A
|
(9 960)
-18%
|
(23 001)
-131%
|
(6 713)
+71%
|
15 314
N/A
|
15 928
+4%
|
1 365
-91%
|
6 828
+400%
|
(10 746)
N/A
|
(11 650)
-8%
|
(26 008)
-123%
|
(20 437)
+21%
|
(11 320)
+45%
|
(17 120)
-51%
|
6 652
N/A
|
2 289
-66%
|
3 649
+59%
|
5 647
+55%
|
6 395
+13%
|
4 884
-24%
|
4 465
-9%
|
5 652
+27%
|
2 274
-60%
|
3 843
+69%
|
2 035
-47%
|
1 766
-13%
|
(565)
N/A
|
(2 280)
-304%
|
(2 036)
+11%
|
(4 071)
-100%
|
(3 400)
+16%
|
(3 542)
-4%
|
(1 436)
+59%
|
(3 409)
-137%
|
(1 720)
+50%
|
(700)
+59%
|
(3 189)
-356%
|
(1 746)
+45%
|
(1 814)
-4%
|
(3 311)
-83%
|
(2 837)
+14%
|
(1 579)
+44%
|
(1 732)
-10%
|
(4 886)
-182%
|
(5 027)
-3%
|
(6 231)
-24%
|
(6 821)
-9%
|
(3 759)
+45%
|
(4 850)
-29%
|
(4 725)
+3%
|
(1 390)
+71%
|
(4 417)
-218%
|
(3 786)
+14%
|
(2 056)
+46%
|
(4 367)
-112%
|
(6 677)
-53%
|
(5 724)
+14%
|
(6 260)
-9%
|
(4 364)
+30%
|
(1 195)
+73%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
9
|
26
|
34
|
1
|
18
|
(3)
|
(99)
|
135
|
(109)
|
(142)
|
(96)
|
(302)
|
(120)
|
(59)
|
(12)
|
(26)
|
(24)
|
(20)
|
6
|
24
|
72
|
17
|
(53)
|
(46)
|
(78)
|
(65)
|
(45)
|
(98)
|
(115)
|
(119)
|
(117)
|
18
|
102
|
133
|
143
|
19
|
21
|
126
|
328
|
223
|
265
|
(86)
|
(295)
|
72
|
111
|
257
|
477
|
198
|
(47)
|
113
|
(185)
|
(270)
|
(232)
|
(307)
|
(174)
|
295
|
541
|
1 351
|
1 038
|
520
|
548
|
(110)
|
52
|
(250)
|
(749)
|
(324)
|
41
|
40
|
90
|
(164)
|
(758)
|
(425)
|
216
|
669
|
268
|
(680)
|
(468)
|
22
|
426
|
(964)
|
|
| Net Change in Cash |
279
N/A
|
178
-36%
|
(143)
N/A
|
25 489
N/A
|
17 031
-33%
|
14 311
-16%
|
12 930
-10%
|
(3 804)
N/A
|
(232)
+94%
|
7 761
N/A
|
13 836
+78%
|
2 519
-82%
|
4 520
+79%
|
2 289
-49%
|
(2 415)
N/A
|
(7 603)
-215%
|
(9 900)
-30%
|
(10 453)
-6%
|
(1 694)
+84%
|
3 295
N/A
|
16 019
+386%
|
14 881
-7%
|
3 305
-78%
|
7 539
+128%
|
1 384
-82%
|
2 816
+103%
|
2 911
+3%
|
(3 369)
N/A
|
(1 694)
+50%
|
(6 087)
-259%
|
2 628
N/A
|
(1 872)
N/A
|
(22 379)
-1 095%
|
(22 926)
-2%
|
(28 961)
-26%
|
(20 210)
+30%
|
(2 869)
+86%
|
(59)
+98%
|
619
N/A
|
1 106
+79%
|
2 658
+140%
|
1 929
-27%
|
2 021
+5%
|
3 074
+52%
|
1 745
-43%
|
978
-44%
|
1 389
+42%
|
1 699
+22%
|
1 945
+14%
|
4 761
+145%
|
2 346
-51%
|
1 009
-57%
|
(1 230)
N/A
|
(2 142)
-74%
|
(265)
+88%
|
(1 411)
-432%
|
2 656
N/A
|
2 422
-9%
|
(443)
N/A
|
1 963
N/A
|
979
-50%
|
2 312
+136%
|
(379)
N/A
|
2 581
N/A
|
2 657
+3%
|
821
-69%
|
113
-86%
|
2 577
+2 181%
|
3 840
+49%
|
2 433
-37%
|
1 368
-44%
|
1 163
-15%
|
1 771
+52%
|
(1 968)
N/A
|
(1 350)
+31%
|
3 398
N/A
|
6 314
+86%
|
2 447
-61%
|
2 427
-1%
|
5 828
+140%
|
|