Mayora Indah Tbk PT
F:D7V
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.
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.
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.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Mayora Indah Tbk PT
| 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 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(20 443)
|
(24 131)
|
(25 949)
|
(26 054)
|
(24 327)
|
(19 535)
|
(21 663)
|
(21 978)
|
(24 581)
|
(24 613)
|
(29 024)
|
(32 914)
|
(38 399)
|
(40 592)
|
(38 143)
|
(41 299)
|
(38 337)
|
(48 517)
|
(55 276)
|
(65 713)
|
(40 623)
|
(51 411)
|
(50 968)
|
(50 235)
|
(83 517)
|
(73 292)
|
(73 011)
|
(74 909)
|
(84 762)
|
(76 480)
|
(147 052)
|
(151 154)
|
(175 542)
|
(220 362)
|
(153 273)
|
(172 973)
|
(216 328)
|
(200 404)
|
(181 053)
|
(216 443)
|
(132 937)
|
(135 795)
|
(2 763)
|
(126 405)
|
(180 582)
|
(215 191)
|
(414 774)
|
(318 044)
|
(511 713)
|
(534 055)
|
(514 409)
|
(432 524)
|
(129 570)
|
(111 992)
|
(225 868)
|
(224 385)
|
(378 331)
|
(401 670)
|
(470 908)
|
(376 939)
|
(384 388)
|
(346 623)
|
(294 796)
|
(484 535)
|
(316 952)
|
(44 245)
|
(35 074)
|
432 722
|
222 402
|
42 488
|
11 719
|
(349 812)
|
(320 854)
|
(173 458)
|
(230 681)
|
(116 966)
|
(15 338)
|
(291 443)
|
68 312
|
102 290
|
242 019
|
293 306
|
54 198
|
(79 084)
|
(116 862)
|
90 511
|
(261 086)
|
(314 269)
|
(495 416)
|
(575 007)
|
(285 321)
|
(187 534)
|
|
| Cash Interest Paid |
(56 916)
|
(55 465)
|
(48 106)
|
(64 159)
|
(67 816)
|
(58 080)
|
(65 080)
|
(60 297)
|
(50 576)
|
(39 471)
|
(39 471)
|
(30 708)
|
(33 093)
|
(35 853)
|
(38 553)
|
(39 383)
|
(40 507)
|
(40 683)
|
(41 425)
|
(41 952)
|
(41 361)
|
(43 995)
|
(47 287)
|
(57 107)
|
(66 342)
|
(80 488)
|
(91 367)
|
(94 202)
|
(99 094)
|
(93 156)
|
(85 741)
|
(76 842)
|
(87 927)
|
(95 877)
|
(108 524)
|
(140 520)
|
(149 098)
|
(175 101)
|
(179 772)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2 043)
|
(1 801)
|
(986)
|
2 532
|
7 848
|
7 152
|
11 328
|
7 319
|
10 961
|
11 269
|
5 346
|
6 900
|
0
|
612
|
390
|
511
|
0
|
679
|
33
|
(598)
|
0
|
(331)
|
2 804
|
(4 142)
|
(13 750)
|
(20 730)
|
(28 403)
|
(26 785)
|
(27 500)
|
(28 118)
|
(31 599)
|
(29 948)
|
(27 500)
|
(28 644)
|
(27 500)
|
(31 851)
|
(27 500)
|
(27 500)
|
(30 479)
|
(193 354)
|
(278 558)
|
(342 465)
|
(413 598)
|
(307 524)
|
(358 450)
|
(368 550)
|
(391 871)
|
(445 683)
|
(444 660)
|
(469 428)
|
(459 250)
|
(442 082)
|
(449 273)
|
(438 653)
|
(436 389)
|
(450 366)
|
(402 290)
|
(397 967)
|
(409 394)
|
(403 976)
|
(421 416)
|
(220 671)
|
(408 555)
|
(453 352)
|
(504 888)
|
(756 311)
|
(590 896)
|
(554 529)
|
(409 426)
|
(398 198)
|
(340 482)
|
(307 654)
|
(439 509)
|
(412 837)
|
(419 561)
|
(411 309)
|
(409 844)
|
(398 083)
|
(424 571)
|
(371 241)
|
(466 280)
|
(467 441)
|
(452 178)
|
(508 461)
|
(377 371)
|
(340 606)
|
(308 104)
|
(358 476)
|
(556 545)
|
(656 744)
|
(728 811)
|
(764 607)
|
|
| Cash from Operating Activities |
116 022
N/A
|
139 737
+20%
|
133 710
-4%
|
86 698
-35%
|
128 374
+48%
|
134 774
+5%
|
126 255
-6%
|
131 193
+4%
|
103 732
-21%
|
33 371
-68%
|
22 263
-33%
|
108 852
+389%
|
157 011
+44%
|
169 971
+8%
|
158 667
-7%
|
31 411
-80%
|
24 389
-22%
|
111 015
+355%
|
92 391
-17%
|
85 067
-8%
|
178 699
+110%
|
(33 299)
N/A
|
(31 761)
+5%
|
89 408
N/A
|
138 453
+55%
|
393 600
+184%
|
548 178
+39%
|
493 931
-10%
|
446 430
-10%
|
484 774
+9%
|
405 627
-16%
|
242 065
-40%
|
238 254
-2%
|
(1 927)
N/A
|
(444 846)
-22 985%
|
(693 431)
-56%
|
(607 940)
+12%
|
(456 487)
+25%
|
(257 619)
+44%
|
283 645
N/A
|
830 244
+193%
|
961 906
+16%
|
1 219 862
+27%
|
1 151 392
-6%
|
987 023
-14%
|
725 046
-27%
|
(745 303)
N/A
|
(398 910)
+46%
|
(862 339)
-116%
|
375 997
N/A
|
2 075 878
+452%
|
2 321 994
+12%
|
2 336 785
+1%
|
1 086 425
-54%
|
418 059
-62%
|
206 590
-51%
|
659 314
+219%
|
532 680
-19%
|
870 231
+63%
|
1 062 758
+22%
|
1 275 531
+20%
|
840 770
-34%
|
477 732
-43%
|
(669 275)
N/A
|
459 273
N/A
|
1 813 970
+295%
|
2 681 582
+48%
|
3 710 762
+38%
|
3 303 864
-11%
|
4 028 513
+22%
|
4 538 582
+13%
|
4 492 082
-1%
|
3 715 832
-17%
|
3 765 908
+1%
|
2 152 195
-43%
|
1 710 891
-21%
|
1 041 955
-39%
|
(71 624)
N/A
|
11 862
N/A
|
444 294
+3 646%
|
1 619 571
+265%
|
3 503 537
+116%
|
5 916 822
+69%
|
4 703 566
-21%
|
5 259 182
+12%
|
4 075 625
-23%
|
2 545 928
-38%
|
61 970
-98%
|
(463 359)
N/A
|
(862 412)
-86%
|
(957 287)
-11%
|
2 397 805
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11 836)
|
(12 700)
|
(16 368)
|
(14 368)
|
(18 228)
|
(30 225)
|
(27 420)
|
(40 111)
|
(106 638)
|
(135 026)
|
(203 078)
|
(215 396)
|
(217 628)
|
(191 595)
|
(124 026)
|
(103 478)
|
(52 759)
|
(66 094)
|
(99 067)
|
(161 671)
|
(185 997)
|
(244 325)
|
(312 140)
|
(376 596)
|
(505 578)
|
(476 615)
|
(601 081)
|
(595 784)
|
(399 555)
|
(455 696)
|
(319 478)
|
(263 202)
|
(395 736)
|
(371 815)
|
(423 084)
|
(672 176)
|
(965 174)
|
(1 205 142)
|
(1 210 495)
|
(1 006 114)
|
(745 881)
|
(582 591)
|
(536 628)
|
(589 194)
|
(638 660)
|
(761 121)
|
(859 388)
|
(986 926)
|
(853 430)
|
(788 331)
|
(688 041)
|
(496 374)
|
(551 307)
|
(521 175)
|
(592 474)
|
(699 777)
|
(765 202)
|
(805 975)
|
(741 841)
|
(600 965)
|
(560 552)
|
(537 487)
|
(733 114)
|
(986 177)
|
(1 239 110)
|
(1 729 807)
|
(1 859 218)
|
(1 812 617)
|
(1 898 336)
|
(1 623 421)
|
(1 396 112)
|
(2 366 638)
|
(1 155 602)
|
(912 216)
|
(927 045)
|
116 610
|
(977 436)
|
(1 136 231)
|
(1 142 372)
|
(1 287 978)
|
(1 509 215)
|
(1 944 290)
|
(2 109 799)
|
(2 530 293)
|
(2 525 729)
|
(2 370 082)
|
(2 442 841)
|
(2 115 944)
|
(1 809 473)
|
(1 604 073)
|
(1 330 158)
|
(1 180 053)
|
|
| Other Items |
38 728
|
23 865
|
(47 663)
|
(78 846)
|
(13 078)
|
(97 296)
|
(22 853)
|
66 576
|
52 094
|
126 061
|
102 396
|
49 721
|
31 044
|
31 415
|
45 029
|
78 633
|
10 277
|
(38 767)
|
(32 392)
|
(28 810)
|
(6 627)
|
123 732
|
39 459
|
6 496
|
(8 167)
|
(60 474)
|
16 372
|
23 299
|
47 009
|
28 120
|
20 402
|
(16 052)
|
23 577
|
20 789
|
43 392
|
69 760
|
35 791
|
40 044
|
37 245
|
44 563
|
46 521
|
44 380
|
39 941
|
36 776
|
28 681
|
34 749
|
40 113
|
39 916
|
37 837
|
30 122
|
23 164
|
31 692
|
10 694
|
59 270
|
7 686
|
(2 480)
|
18 650
|
107 392
|
40 389
|
31 666
|
34 235
|
(83 055)
|
25 543
|
41 738
|
43 108
|
433 152
|
285 579
|
52 967
|
53 018
|
(349 480)
|
(182 045)
|
970 263
|
44 587
|
38 015
|
28 369
|
(894 969)
|
29 821
|
88 556
|
31 513
|
37 623
|
(37 349)
|
(77 561)
|
(1 790)
|
85 373
|
166 272
|
214 182
|
232 409
|
179 609
|
180 611
|
148 579
|
141 993
|
129 951
|
|
| Cash from Investing Activities |
26 891
N/A
|
11 164
-58%
|
(64 031)
N/A
|
(93 215)
-46%
|
(31 306)
+66%
|
(127 521)
-307%
|
(50 273)
+61%
|
26 466
N/A
|
(54 544)
N/A
|
(8 966)
+84%
|
(100 682)
-1 023%
|
(165 676)
-65%
|
(186 584)
-13%
|
(160 179)
+14%
|
(78 997)
+51%
|
(24 845)
+69%
|
(42 483)
-71%
|
(104 862)
-147%
|
(131 461)
-25%
|
(190 482)
-45%
|
(192 623)
-1%
|
(120 592)
+37%
|
(272 679)
-126%
|
(370 099)
-36%
|
(513 745)
-39%
|
(537 089)
-5%
|
(584 709)
-9%
|
(572 485)
+2%
|
(352 546)
+38%
|
(427 576)
-21%
|
(299 076)
+30%
|
(279 254)
+7%
|
(372 159)
-33%
|
(351 027)
+6%
|
(379 693)
-8%
|
(602 417)
-59%
|
(929 383)
-54%
|
(1 165 097)
-25%
|
(1 173 249)
-1%
|
(961 550)
+18%
|
(699 360)
+27%
|
(538 211)
+23%
|
(496 687)
+8%
|
(552 418)
-11%
|
(609 979)
-10%
|
(726 372)
-19%
|
(819 274)
-13%
|
(947 010)
-16%
|
(815 592)
+14%
|
(758 208)
+7%
|
(664 877)
+12%
|
(464 681)
+30%
|
(540 613)
-16%
|
(461 905)
+15%
|
(584 788)
-27%
|
(702 257)
-20%
|
(746 552)
-6%
|
(698 582)
+6%
|
(701 451)
0%
|
(569 298)
+19%
|
(526 317)
+8%
|
(620 542)
-18%
|
(707 572)
-14%
|
(944 441)
-33%
|
(1 196 001)
-27%
|
(1 296 656)
-8%
|
(1 573 639)
-21%
|
(1 759 650)
-12%
|
(1 845 317)
-5%
|
(1 972 902)
-7%
|
(1 578 157)
+20%
|
(1 396 376)
+12%
|
(1 111 015)
+20%
|
(874 201)
+21%
|
(898 676)
-3%
|
(778 359)
+13%
|
(947 615)
-22%
|
(1 047 674)
-11%
|
(1 110 860)
-6%
|
(1 250 355)
-13%
|
(1 546 563)
-24%
|
(2 021 851)
-31%
|
(2 111 589)
-4%
|
(2 444 920)
-16%
|
(2 359 457)
+3%
|
(2 155 900)
+9%
|
(2 210 432)
-3%
|
(1 936 334)
+12%
|
(1 628 863)
+16%
|
(1 455 494)
+11%
|
(1 188 164)
+18%
|
(1 050 102)
+12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(151 508)
|
(156 476)
|
|
| Net Issuance of Debt |
(77 742)
|
(118 782)
|
(60 132)
|
599
|
(140 288)
|
(99 248)
|
0
|
(311 979)
|
(152 000)
|
(152 000)
|
(52 000)
|
100 000
|
100 000
|
100 000
|
(10 000)
|
(10 000)
|
(20 000)
|
30 000
|
30 000
|
105 000
|
105 000
|
90 000
|
515 000
|
275 000
|
602 131
|
552 131
|
112 131
|
277 131
|
(40 000)
|
(75 000)
|
(4 000)
|
25 160
|
374 457
|
491 884
|
773 310
|
1 471 577
|
1 489 707
|
1 389 707
|
2 123 940
|
1 356 801
|
979 126
|
786 945
|
(323 467)
|
(183 509)
|
119 054
|
419 054
|
1 416 421
|
1 547 815
|
727 413
|
240 424
|
(924 131)
|
(1 042 712)
|
(795 566)
|
40 736
|
365 236
|
435 559
|
265 133
|
405 207
|
695 280
|
326 531
|
380 280
|
481 857
|
1 394 100
|
2 192 217
|
1 559 502
|
283 958
|
(1 202 404)
|
(1 140 141)
|
(202 795)
|
(384 449)
|
(896 718)
|
(1 285 839)
|
(1 180 835)
|
(827 831)
|
(328 057)
|
416 068
|
336 068
|
1 996 068
|
2 336 278
|
1 454 518
|
483 877
|
(1 264 220)
|
(1 374 448)
|
(1 898 285)
|
(1 178 721)
|
(594 063)
|
484 535
|
4 479 465
|
3 686 296
|
2 341 290
|
2 806 301
|
(166 442)
|
|
| Cash Paid for Dividends |
(3 821)
|
0
|
0
|
(13 371)
|
(15 521)
|
0
|
0
|
(18 864)
|
(19 138)
|
(19 138)
|
0
|
(19 079)
|
(19 161)
|
(19 161)
|
0
|
(14 120)
|
(19 141)
|
(19 141)
|
0
|
(19 941)
|
(26 830)
|
0
|
0
|
(28 603)
|
(30 663)
|
0
|
0
|
(35 102)
|
(38 329)
|
0
|
0
|
(47 339)
|
(84 658)
|
0
|
0
|
(156 678)
|
(99 656)
|
0
|
0
|
(99 656)
|
(99 656)
|
(99 656)
|
(106 056)
|
(91 467)
|
(182 714)
|
0
|
0
|
(296 947)
|
(205 700)
|
0
|
(211 700)
|
(149 096)
|
(149 096)
|
0
|
(143 096)
|
(222 773)
|
(274 921)
|
0
|
0
|
(533 198)
|
(481 050)
|
0
|
(1 097 600)
|
0
|
(616 550)
|
0
|
616 550
|
(662 655)
|
(662 655)
|
0
|
0
|
(685 013)
|
(685 013)
|
0
|
0
|
(1 206 761)
|
(1 206 761)
|
(1 206 761)
|
(1 244 744)
|
(533 102)
|
(533 102)
|
(533 102)
|
(1 277 673)
|
(797 257)
|
(797 257)
|
0
|
0
|
(1 257 909)
|
(1 257 909)
|
0
|
0
|
(1 250 636)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 240)
|
0
|
0
|
0
|
(1 270)
|
0
|
(2 776)
|
(1 270)
|
(1 480)
|
0
|
1 506
|
0
|
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 |
(81 563)
N/A
|
(122 603)
-50%
|
(63 953)
+48%
|
(12 772)
+80%
|
(155 808)
-1 120%
|
(114 768)
+26%
|
0
N/A
|
(330 842)
N/A
|
(171 138)
+48%
|
(171 138)
N/A
|
(71 138)
+58%
|
80 921
N/A
|
80 839
0%
|
80 839
N/A
|
(29 161)
N/A
|
(24 120)
+17%
|
(39 141)
-62%
|
10 859
N/A
|
10 859
N/A
|
85 059
+683%
|
78 170
-8%
|
63 170
-19%
|
488 170
+673%
|
246 397
-50%
|
571 467
+132%
|
521 467
-9%
|
81 467
-84%
|
242 028
+197%
|
(78 329)
N/A
|
(113 329)
-45%
|
(42 329)
+63%
|
(22 179)
+48%
|
289 798
N/A
|
407 225
+41%
|
688 651
+69%
|
1 314 898
+91%
|
1 390 051
+6%
|
1 290 051
-7%
|
2 024 284
+57%
|
1 257 146
-38%
|
879 470
-30%
|
687 289
-22%
|
(429 523)
N/A
|
(274 977)
+36%
|
(63 661)
+77%
|
236 339
N/A
|
1 240 106
+425%
|
1 250 867
+1%
|
521 713
-58%
|
34 724
-93%
|
(1 135 831)
N/A
|
(1 191 808)
-5%
|
(944 662)
+21%
|
(108 360)
+89%
|
222 140
N/A
|
212 787
-4%
|
(11 028)
N/A
|
129 046
N/A
|
419 119
+225%
|
(207 909)
N/A
|
(102 040)
+51%
|
(463)
+100%
|
293 724
N/A
|
1 572 918
+436%
|
941 471
-40%
|
(334 072)
N/A
|
(1 202 378)
-260%
|
(1 802 796)
-50%
|
(865 450)
+52%
|
(1 047 104)
-21%
|
(1 559 373)
-49%
|
(1 970 852)
-26%
|
(1 865 848)
+5%
|
(1 512 844)
+19%
|
(1 013 071)
+33%
|
(790 694)
+22%
|
(870 694)
-10%
|
789 306
N/A
|
1 091 534
+38%
|
921 416
-16%
|
(49 224)
N/A
|
(1 797 321)
-3 551%
|
(2 652 121)
-48%
|
(2 695 542)
-2%
|
(1 975 978)
+27%
|
(1 391 321)
+30%
|
469 832
N/A
|
3 221 556
+586%
|
2 428 387
-25%
|
1 083 381
-55%
|
1 396 884
+29%
|
(1 573 554)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(9 548)
|
(9 538)
|
(9 538)
|
(9 633)
|
(2 212)
|
(2 453)
|
(3 062)
|
(2 196)
|
2 257
|
2 466
|
2 415
|
1 064
|
676
|
656
|
1 159
|
1 545
|
(1 669)
|
(1 469)
|
(1 901)
|
(1 591)
|
1 501
|
1 442
|
1 969
|
1 215
|
153
|
(64)
|
(51)
|
873
|
(10 303)
|
(9 356)
|
(13 802)
|
(10 739)
|
(5 370)
|
(10 912)
|
(5 204)
|
(6 789)
|
483
|
5 646
|
6 607
|
5 355
|
3 900
|
5 187
|
10 120
|
56 070
|
207 538
|
188 804
|
195 479
|
152 606
|
8 649
|
37 737
|
28 643
|
50 031
|
117 642
|
88 305
|
85 020
|
49 476
|
(40 681)
|
(30 748)
|
(32 479)
|
(7 502)
|
11 556
|
37 617
|
96 193
|
89 788
|
89 052
|
49 007
|
(12 488)
|
(17 296)
|
(106 747)
|
323 338
|
(1 916)
|
85 116
|
56 818
|
(237 147)
|
52 324
|
(108 151)
|
7 942
|
(102 147)
|
(51 945)
|
25 677
|
228 911
|
74 866
|
169 207
|
186 861
|
(29 083)
|
153 318
|
99 510
|
(56 588)
|
108 545
|
89 358
|
29 668
|
193 137
|
|
| Net Change in Cash |
51 802
N/A
|
18 760
-64%
|
(3 812)
N/A
|
(28 922)
-659%
|
(60 952)
-111%
|
(109 968)
-80%
|
(41 850)
+62%
|
(175 379)
-319%
|
(119 693)
+32%
|
(144 267)
-21%
|
(147 142)
-2%
|
25 161
N/A
|
51 942
+106%
|
91 287
+76%
|
51 668
-43%
|
(16 009)
N/A
|
(58 904)
-268%
|
15 543
N/A
|
(30 112)
N/A
|
(21 947)
+27%
|
65 747
N/A
|
(89 279)
N/A
|
185 699
N/A
|
(33 079)
N/A
|
196 328
N/A
|
377 914
+92%
|
44 885
-88%
|
164 347
+266%
|
5 252
-97%
|
(65 487)
N/A
|
50 420
N/A
|
(70 107)
N/A
|
150 523
N/A
|
43 359
-71%
|
(141 092)
N/A
|
12 261
N/A
|
(146 789)
N/A
|
(325 887)
-122%
|
600 023
N/A
|
584 596
-3%
|
1 014 254
+73%
|
1 116 171
+10%
|
303 772
-73%
|
380 067
+25%
|
520 921
+37%
|
423 817
-19%
|
(128 992)
N/A
|
57 553
N/A
|
(1 147 570)
N/A
|
(309 750)
+73%
|
303 813
N/A
|
715 536
+136%
|
969 153
+35%
|
604 465
-38%
|
140 431
-77%
|
(233 404)
N/A
|
(138 946)
+40%
|
(67 604)
+51%
|
555 420
N/A
|
278 049
-50%
|
658 730
+137%
|
257 382
-61%
|
160 077
-38%
|
48 990
-69%
|
293 796
+500%
|
232 249
-21%
|
(106 923)
N/A
|
131 021
N/A
|
486 350
+271%
|
1 331 845
+174%
|
1 399 137
+5%
|
1 209 970
-14%
|
795 787
-34%
|
1 141 715
+43%
|
292 772
-74%
|
33 687
-88%
|
(768 411)
N/A
|
(432 138)
+44%
|
(59 409)
+86%
|
141 032
N/A
|
252 695
+79%
|
(240 770)
N/A
|
1 322 318
N/A
|
(250 036)
N/A
|
894 664
N/A
|
681 723
-24%
|
904 837
+33%
|
1 290 604
+43%
|
444 710
-66%
|
(1 145 168)
N/A
|
(718 900)
+37%
|
(32 713)
+95%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
104 186
N/A
|
127 037
+22%
|
117 342
-8%
|
72 330
-38%
|
110 146
+52%
|
104 549
-5%
|
98 835
-5%
|
91 082
-8%
|
(2 906)
N/A
|
(101 655)
-3 398%
|
(180 815)
-78%
|
(106 544)
+41%
|
(60 617)
+43%
|
(21 624)
+64%
|
34 641
N/A
|
(72 067)
N/A
|
(28 370)
+61%
|
44 921
N/A
|
(6 676)
N/A
|
(76 604)
-1 047%
|
(7 298)
+90%
|
(277 624)
-3 704%
|
(343 901)
-24%
|
(287 188)
+16%
|
(367 125)
-28%
|
(83 015)
+77%
|
(52 903)
+36%
|
(101 853)
-93%
|
46 875
N/A
|
29 078
-38%
|
86 149
+196%
|
(21 137)
N/A
|
(157 482)
-645%
|
(373 742)
-137%
|
(867 930)
-132%
|
(1 365 607)
-57%
|
(1 573 114)
-15%
|
(1 661 629)
-6%
|
(1 468 114)
+12%
|
(722 469)
+51%
|
84 363
N/A
|
379 315
+350%
|
683 234
+80%
|
562 198
-18%
|
348 363
-38%
|
(36 075)
N/A
|
(1 604 691)
-4 348%
|
(1 385 836)
+14%
|
(1 715 769)
-24%
|
(412 334)
+76%
|
1 387 837
N/A
|
1 825 620
+32%
|
1 785 479
-2%
|
565 250
-68%
|
(174 415)
N/A
|
(493 187)
-183%
|
(105 888)
+79%
|
(273 295)
-158%
|
128 390
N/A
|
461 793
+260%
|
714 979
+55%
|
303 283
-58%
|
(255 382)
N/A
|
(1 655 452)
-548%
|
(779 837)
+53%
|
84 163
N/A
|
822 364
+877%
|
1 898 146
+131%
|
1 405 529
-26%
|
2 405 092
+71%
|
3 142 470
+31%
|
2 125 444
-32%
|
2 560 230
+20%
|
2 853 691
+11%
|
1 225 149
-57%
|
1 827 501
+49%
|
64 519
-96%
|
(1 207 854)
N/A
|
(1 130 511)
+6%
|
(843 684)
+25%
|
110 356
N/A
|
1 559 247
+1 313%
|
3 807 022
+144%
|
2 173 273
-43%
|
2 733 453
+26%
|
1 705 544
-38%
|
103 087
-94%
|
(2 053 974)
N/A
|
(2 272 833)
-11%
|
(2 466 485)
-9%
|
(2 287 445)
+7%
|
1 217 753
N/A
|
|