Infosys Ltd
F:IOY
Cash Flow Statement
Cash Flow Statement
Infosys Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
11 558
|
12 286
|
13 201
|
14 012
|
14 712
|
15 928
|
17 617
|
19 589
|
21 721
|
23 316
|
24 827
|
26 310
|
27 920
|
30 880
|
34 600
|
38 350
|
42 470
|
45 320
|
47 730
|
50 560
|
53 440
|
55 780
|
59 670
|
64 520
|
69 070
|
70 050
|
68 570
|
65 340
|
62 190
|
61 820
|
63 840
|
66 050
|
68 230
|
70 570
|
72 260
|
78 180
|
83 160
|
88 830
|
93 460
|
93 430
|
94 210
|
95 060
|
95 440
|
100 500
|
106 480
|
111 600
|
118 490
|
122 240
|
123 290
|
124 730
|
127 760
|
129 910
|
134 910
|
138 970
|
141 030
|
143 460
|
143 530
|
144 000
|
145 210
|
159 430
|
160 290
|
161 580
|
165 410
|
150 220
|
154 100
|
156 000
|
155 280
|
163 820
|
166 390
|
171 090
|
179 310
|
186 800
|
194 230
|
203 520
|
209 210
|
215 290
|
221 460
|
223 070
|
229 050
|
236 690
|
241 080
|
246 910
|
248 800
|
244 080
|
262 480
|
266 770
|
269 780
|
276 860
|
267 500
|
273 000
|
281 600
|
280 030
|
|
| Depreciation & Amortization |
1 903
|
1 949
|
2 120
|
2 257
|
2 367
|
2 441
|
2 413
|
2 515
|
2 869
|
3 144
|
3 497
|
3 928
|
4 370
|
4 630
|
4 890
|
5 130
|
5 140
|
5 520
|
5 740
|
5 860
|
5 980
|
6 230
|
6 560
|
6 900
|
7 610
|
8 160
|
8 720
|
9 390
|
9 420
|
9 250
|
9 090
|
8 710
|
8 620
|
8 780
|
8 960
|
9 160
|
9 370
|
9 670
|
10 070
|
10 640
|
11 290
|
11 950
|
12 530
|
13 210
|
13 740
|
12 850
|
12 430
|
11 470
|
10 690
|
11 520
|
12 190
|
13 230
|
14 590
|
15 460
|
16 120
|
16 760
|
17 030
|
17 530
|
17 850
|
18 500
|
18 630
|
18 490
|
18 570
|
19 390
|
20 110
|
22 560
|
25 190
|
26 750
|
28 930
|
29 680
|
30 960
|
31 850
|
32 670
|
33 400
|
33 430
|
34 170
|
34 760
|
35 970
|
37 680
|
39 940
|
42 250
|
44 480
|
45 850
|
46 360
|
46 780
|
46 540
|
46 490
|
46 750
|
48 120
|
48 030
|
48 250
|
47 780
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 170
|
1 630
|
1 550
|
1 750
|
840
|
820
|
1 440
|
1 700
|
2 020
|
2 230
|
2 230
|
2 410
|
2 490
|
2 600
|
2 280
|
1 500
|
3 330
|
1 930
|
2 700
|
3 770
|
4 150
|
4 370
|
4 750
|
4 990
|
5 190
|
5 330
|
5 290
|
5 590
|
6 520
|
4 910
|
5 670
|
6 050
|
8 020
|
8 270
|
8 530
|
8 990
|
|
| Other Non-Cash Items |
(590)
|
(533)
|
(840)
|
(885)
|
(872)
|
(1 158)
|
(1 111)
|
(1 083)
|
(1 180)
|
(1 176)
|
(1 486)
|
(1 659)
|
(2 190)
|
(2 220)
|
(2 880)
|
(3 100)
|
(3 170)
|
(4 660)
|
(4 620)
|
(5 520)
|
(7 000)
|
(7 060)
|
(7 070)
|
(8 580)
|
(9 810)
|
(4 030)
|
850
|
8 040
|
15 130
|
16 040
|
18 270
|
20 870
|
23 930
|
25 930
|
27 510
|
30 120
|
33 630
|
35 740
|
36 660
|
34 660
|
31 950
|
32 160
|
33 070
|
36 590
|
40 040
|
43 260
|
47 320
|
49 460
|
52 360
|
51 920
|
53 940
|
54 210
|
54 120
|
56 470
|
56 900
|
57 520
|
56 040
|
53 790
|
49 250
|
35 680
|
36 020
|
39 810
|
42 850
|
60 530
|
58 470
|
55 830
|
56 150
|
52 030
|
55 130
|
58 670
|
62 380
|
68 290
|
71 930
|
75 390
|
77 740
|
80 190
|
72 990
|
76 240
|
80 830
|
88 750
|
92 720
|
99 470
|
104 680
|
105 060
|
85 970
|
81 650
|
86 440
|
86 380
|
100 290
|
107 300
|
108 240
|
110 040
|
|
| Cash Taxes Paid |
2 325
|
2 177
|
1 879
|
1 407
|
1 086
|
1 095
|
1 569
|
2 221
|
2 939
|
3 198
|
3 491
|
3 580
|
4 800
|
5 560
|
4 860
|
5 290
|
4 460
|
3 790
|
5 520
|
4 190
|
5 490
|
5 370
|
6 020
|
8 270
|
9 020
|
11 680
|
13 700
|
17 370
|
17 540
|
16 700
|
19 590
|
22 160
|
28 560
|
30 850
|
30 460
|
30 880
|
31 170
|
32 030
|
35 390
|
35 800
|
32 910
|
32 780
|
33 440
|
36 170
|
38 780
|
40 410
|
41 780
|
43 080
|
67 510
|
73 740
|
76 460
|
78 360
|
58 650
|
53 040
|
55 020
|
55 000
|
56 530
|
61 140
|
59 640
|
64 340
|
68 290
|
70 520
|
76 720
|
72 820
|
68 320
|
62 050
|
58 840
|
45 370
|
45 500
|
44 660
|
48 320
|
66 010
|
63 890
|
68 330
|
69 760
|
71 370
|
76 120
|
77 760
|
82 650
|
84 640
|
87 940
|
88 480
|
91 050
|
93 250
|
92 310
|
70 110
|
68 580
|
49 490
|
56 020
|
83 170
|
64 330
|
90 480
|
|
| Change in Working Capital |
(3 838)
|
(3 250)
|
(2 803)
|
(1 076)
|
31
|
(2 556)
|
(3 067)
|
(5 741)
|
(9 697)
|
(7 534)
|
(7 469)
|
(5 935)
|
(6 000)
|
(10 330)
|
(10 310)
|
(11 980)
|
(9 230)
|
(6 240)
|
(7 020)
|
(6 230)
|
(11 590)
|
(10 730)
|
(13 200)
|
(14 600)
|
(13 620)
|
(14 870)
|
(12 150)
|
(16 440)
|
(17 510)
|
(21 260)
|
(29 430)
|
(32 920)
|
(41 710)
|
(44 750)
|
(43 000)
|
(45 080)
|
(44 040)
|
(47 360)
|
(50 100)
|
(45 100)
|
(42 670)
|
(42 360)
|
(34 240)
|
(42 450)
|
(38 390)
|
(41 700)
|
(43 790)
|
(38 280)
|
(78 820)
|
(86 460)
|
(103 580)
|
(113 670)
|
(81 190)
|
(80 100)
|
(77 570)
|
(75 510)
|
(75 970)
|
(63 570)
|
(69 230)
|
(64 970)
|
(69 350)
|
(73 140)
|
(77 150)
|
(79 570)
|
(74 240)
|
(74 780)
|
(71 370)
|
(65 750)
|
(64 880)
|
(58 290)
|
(49 610)
|
(57 910)
|
(57 560)
|
(61 760)
|
(70 650)
|
(81 950)
|
(90 360)
|
(107 140)
|
(124 440)
|
(148 160)
|
(151 380)
|
(158 610)
|
(159 740)
|
(150 070)
|
(143 130)
|
(112 320)
|
(105 120)
|
(59 430)
|
(58 970)
|
(83 510)
|
(66 860)
|
(92 600)
|
|
| Cash from Operating Activities |
9 033
N/A
|
10 452
+16%
|
11 677
+12%
|
14 307
+23%
|
16 238
+13%
|
14 654
-10%
|
15 853
+8%
|
15 282
-4%
|
13 713
-10%
|
17 750
+29%
|
19 368
+9%
|
22 643
+17%
|
24 100
+6%
|
22 960
-5%
|
26 300
+15%
|
28 400
+8%
|
35 210
+24%
|
39 940
+13%
|
41 830
+5%
|
44 670
+7%
|
40 830
-9%
|
44 220
+8%
|
45 960
+4%
|
48 240
+5%
|
53 250
+10%
|
59 310
+11%
|
65 990
+11%
|
66 330
+1%
|
69 230
+4%
|
65 850
-5%
|
61 770
-6%
|
62 710
+2%
|
59 070
-6%
|
60 530
+2%
|
65 730
+9%
|
72 380
+10%
|
82 120
+13%
|
86 880
+6%
|
90 090
+4%
|
93 630
+4%
|
94 780
+1%
|
96 810
+2%
|
106 800
+10%
|
107 850
+1%
|
121 870
+13%
|
126 010
+3%
|
134 450
+7%
|
144 890
+8%
|
107 520
-26%
|
101 710
-5%
|
90 310
-11%
|
83 680
-7%
|
122 430
+46%
|
130 800
+7%
|
136 480
+4%
|
142 230
+4%
|
140 630
-1%
|
151 750
+8%
|
143 080
-6%
|
148 640
+4%
|
145 590
-2%
|
146 740
+1%
|
149 680
+2%
|
150 570
+1%
|
158 440
+5%
|
159 610
+1%
|
165 250
+4%
|
176 850
+7%
|
185 570
+5%
|
201 150
+8%
|
223 040
+11%
|
229 030
+3%
|
241 270
+5%
|
250 550
+4%
|
249 730
0%
|
247 700
-1%
|
238 850
-4%
|
228 140
-4%
|
223 120
-2%
|
217 220
-3%
|
224 670
+3%
|
232 250
+3%
|
239 590
+3%
|
245 430
+2%
|
252 100
+3%
|
282 640
+12%
|
297 590
+5%
|
350 560
+18%
|
356 940
+2%
|
344 820
-3%
|
371 230
+8%
|
345 250
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 258)
|
(2 327)
|
(2 584)
|
(2 966)
|
(4 259)
|
(5 193)
|
(6 226)
|
(7 882)
|
(8 307)
|
(9 282)
|
(10 552)
|
(10 591)
|
(10 900)
|
(10 310)
|
(10 580)
|
(11 410)
|
(15 100)
|
(16 530)
|
(17 250)
|
(17 070)
|
(14 940)
|
(14 950)
|
(14 840)
|
(14 460)
|
(13 270)
|
(11 370)
|
(9 230)
|
(7 860)
|
(6 570)
|
(7 420)
|
(8 780)
|
(11 460)
|
(13 010)
|
(13 270)
|
(14 460)
|
(12 930)
|
(15 320)
|
(17 120)
|
(17 440)
|
(20 510)
|
(20 900)
|
(21 430)
|
(23 800)
|
(25 690)
|
(27 450)
|
(26 980)
|
(25 660)
|
(23 840)
|
(22 470)
|
(24 720)
|
(25 020)
|
(25 980)
|
(27 230)
|
(29 130)
|
(29 240)
|
(28 770)
|
(27 600)
|
(24 540)
|
(22 500)
|
(20 370)
|
(19 980)
|
(19 820)
|
(21 300)
|
(22 550)
|
(24 450)
|
(29 120)
|
(32 450)
|
(34 520)
|
(33 070)
|
(27 200)
|
(27 220)
|
(23 970)
|
(21 070)
|
(21 960)
|
(18 310)
|
(19 120)
|
(21 610)
|
(23 470)
|
(23 650)
|
(24 330)
|
(25 790)
|
(26 940)
|
(26 440)
|
(24 210)
|
(22 010)
|
(18 490)
|
(18 700)
|
(20 680)
|
(22 370)
|
(26 470)
|
(26 210)
|
(24 940)
|
|
| Other Items |
807
|
(139)
|
(3 599)
|
(5 498)
|
(8 972)
|
(6 993)
|
(4 624)
|
(3 577)
|
(1 050)
|
(3 129)
|
(11 749)
|
(9 339)
|
6 670
|
(5 800)
|
(7 550)
|
(2 880)
|
3 890
|
19 310
|
31 770
|
23 690
|
3 740
|
1 660
|
6 350
|
8 570
|
11 140
|
(290)
|
(26 640)
|
(48 930)
|
(37 310)
|
(10 160)
|
11 240
|
41 430
|
35 320
|
20 520
|
18 990
|
8 440
|
(5 290)
|
(28 060)
|
(54 640)
|
(84 500)
|
(29 610)
|
(16 050)
|
(2 360)
|
27 120
|
(22 580)
|
(17 510)
|
(7 490)
|
19 700
|
9 680
|
8 730
|
12 060
|
(14 160)
|
(3 930)
|
(5 370)
|
(22 420)
|
(77 140)
|
(143 140)
|
(135 340)
|
(133 520)
|
21 950
|
51 090
|
45 400
|
60 520
|
(53 910)
|
8 670
|
33 280
|
52 490
|
69 980
|
15 140
|
(16 540)
|
(49 270)
|
(60 270)
|
(62 520)
|
(79 420)
|
(42 760)
|
(43 790)
|
(42 550)
|
(29 940)
|
(86 530)
|
(45 960)
|
13 700
|
51 380
|
69 940
|
44 460
|
(28 080)
|
(2 210)
|
12 410
|
7 650
|
2 910
|
4 860
|
(43 580)
|
35 840
|
|
| Cash from Investing Activities |
(1 451)
N/A
|
(2 466)
-70%
|
(6 183)
-151%
|
(8 463)
-37%
|
(13 231)
-56%
|
(12 186)
+8%
|
(10 851)
+11%
|
(11 459)
-6%
|
(9 357)
+18%
|
(12 411)
-33%
|
(22 300)
-80%
|
(19 930)
+11%
|
(4 230)
+79%
|
(16 110)
-281%
|
(18 130)
-13%
|
(14 290)
+21%
|
(11 210)
+22%
|
2 780
N/A
|
14 520
+422%
|
6 620
-54%
|
(11 200)
N/A
|
(13 290)
-19%
|
(8 490)
+36%
|
(5 890)
+31%
|
(2 130)
+64%
|
(11 660)
-447%
|
(35 870)
-208%
|
(56 790)
-58%
|
(43 880)
+23%
|
(17 580)
+60%
|
2 460
N/A
|
29 970
+1 118%
|
22 310
-26%
|
7 250
-68%
|
4 530
-38%
|
(4 490)
N/A
|
(20 610)
-359%
|
(45 180)
-119%
|
(72 080)
-60%
|
(105 010)
-46%
|
(50 510)
+52%
|
(37 480)
+26%
|
(26 160)
+30%
|
1 430
N/A
|
(50 030)
N/A
|
(44 490)
+11%
|
(33 150)
+25%
|
(4 140)
+88%
|
(12 790)
-209%
|
(15 990)
-25%
|
(12 960)
+19%
|
(40 140)
-210%
|
(31 160)
+22%
|
(34 500)
-11%
|
(51 660)
-50%
|
(105 910)
-105%
|
(170 740)
-61%
|
(159 880)
+6%
|
(156 020)
+2%
|
1 580
N/A
|
31 110
+1 869%
|
25 580
-18%
|
39 220
+53%
|
(76 460)
N/A
|
(15 780)
+79%
|
4 160
N/A
|
20 040
+382%
|
35 460
+77%
|
(17 930)
N/A
|
(43 740)
-144%
|
(76 490)
-75%
|
(84 240)
-10%
|
(83 590)
+1%
|
(101 380)
-21%
|
(61 070)
+40%
|
(62 910)
-3%
|
(64 160)
-2%
|
(53 410)
+17%
|
(110 180)
-106%
|
(70 290)
+36%
|
(12 090)
+83%
|
24 440
N/A
|
43 500
+78%
|
20 250
-53%
|
(50 090)
N/A
|
(20 700)
+59%
|
(6 290)
+70%
|
(13 030)
-107%
|
(19 460)
-49%
|
(21 610)
-11%
|
(69 790)
-223%
|
10 900
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
625
|
142
|
155
|
695
|
1 668
|
2 496
|
2 864
|
4 012
|
4 408
|
4 569
|
5 651
|
5 928
|
5 740
|
6 180
|
6 140
|
5 440
|
12 160
|
10 720
|
9 270
|
8 180
|
580
|
840
|
960
|
810
|
640
|
560
|
660
|
760
|
890
|
750
|
610
|
520
|
240
|
490
|
160
|
60
|
60
|
(230)
|
30
|
20
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(130 460)
|
(130 410)
|
0
|
0
|
110
|
(8 070)
|
(55 680)
|
(82 840)
|
(82 880)
|
(74 720)
|
(27 080)
|
110
|
140
|
150
|
(5 120)
|
(111 070)
|
(111 070)
|
(111 040)
|
(105 780)
|
190
|
(38 980)
|
(114 640)
|
(114 640)
|
(114 680)
|
(75 550)
|
50
|
60
|
50
|
60
|
60
|
40
|
40
|
(180 500)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(890)
|
(890)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 410)
|
(2 940)
|
(4 310)
|
(5 710)
|
(5 690)
|
(6 280)
|
(6 740)
|
(6 980)
|
(7 670)
|
(7 680)
|
(8 080)
|
(9 150)
|
(9 570)
|
(10 210)
|
(11 370)
|
(12 310)
|
(14 200)
|
(16 240)
|
(18 130)
|
(20 240)
|
(21 610)
|
(32 790)
|
(33 360)
|
(33 400)
|
(34 700)
|
(25 470)
|
(26 010)
|
|
| Cash Paid for Dividends |
(1 655)
|
(1 912)
|
(1 912)
|
(2 168)
|
(2 168)
|
(9 756)
|
(9 775)
|
(10 206)
|
(10 206)
|
(3 544)
|
(3 525)
|
(4 030)
|
(4 030)
|
(14 150)
|
(14 170)
|
(15 320)
|
(15 320)
|
(7 500)
|
(7 510)
|
(8 340)
|
(8 350)
|
(22 250)
|
(19 600)
|
(24 940)
|
(21 310)
|
(10 800)
|
(13 410)
|
(10 760)
|
(13 460)
|
(14 320)
|
(14 330)
|
(30 490)
|
(31 410)
|
(34 270)
|
(34 270)
|
(19 990)
|
(20 000)
|
(26 850)
|
(26 850)
|
(26 860)
|
(26 850)
|
(24 010)
|
(24 010)
|
(26 840)
|
(26 860)
|
(40 170)
|
(40 200)
|
(49 370)
|
(49 350)
|
(54 270)
|
(61 190)
|
(68 140)
|
(68 130)
|
(67 030)
|
(66 620)
|
(69 380)
|
(69 390)
|
(70 460)
|
(70 900)
|
(74 690)
|
(74 640)
|
(107 300)
|
(113 520)
|
(116 030)
|
(137 050)
|
(115 710)
|
(111 780)
|
(116 120)
|
(95 150)
|
(50 200)
|
(81 240)
|
(91 200)
|
(91 170)
|
(154 870)
|
(114 550)
|
(126 520)
|
(126 520)
|
(129 940)
|
(129 940)
|
(136 300)
|
(136 310)
|
(69 200)
|
(141 660)
|
(146 930)
|
(146 920)
|
(146 910)
|
(190 380)
|
(202 830)
|
(202 870)
|
(294 070)
|
(178 170)
|
(186 550)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 650)
|
0
|
(3 630)
|
(6 280)
|
(4 940)
|
(4 940)
|
(2 230)
|
(3 660)
|
(2 350)
|
(6 160)
|
(5 240)
|
(5 670)
|
(5 670)
|
(3 270)
|
(3 270)
|
(4 390)
|
(4 390)
|
(4 380)
|
(4 380)
|
(4 030)
|
(4 030)
|
(4 590)
|
(4 570)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(330)
|
(330)
|
(330)
|
0
|
(200)
|
140
|
140
|
590
|
1 340
|
1 080
|
290
|
(770)
|
(2 290)
|
(3 400)
|
(3 690)
|
(5 170)
|
(5 270)
|
(6 540)
|
(7 930)
|
(7 020)
|
(7 440)
|
(7 040)
|
(5 400)
|
(4 740)
|
(4 570)
|
(3 100)
|
|
| Cash from Financing Activities |
(1 030)
N/A
|
(1 770)
-72%
|
(1 757)
+1%
|
(1 472)
+16%
|
(499)
+66%
|
(7 259)
-1 355%
|
(6 911)
+5%
|
(6 194)
+10%
|
(5 798)
+6%
|
1 025
N/A
|
2 127
+108%
|
1 898
-11%
|
1 710
-10%
|
(7 970)
N/A
|
(8 030)
-1%
|
(9 880)
-23%
|
(3 160)
+68%
|
3 220
N/A
|
1 760
-45%
|
(160)
N/A
|
(7 770)
-4 756%
|
(21 410)
-176%
|
(21 290)
+1%
|
(24 130)
-13%
|
(24 300)
-1%
|
(13 870)
+43%
|
(15 040)
-8%
|
(14 940)
+1%
|
(14 800)
+1%
|
(17 230)
-16%
|
(16 070)
+7%
|
(36 130)
-125%
|
(36 410)
-1%
|
(39 450)
-8%
|
(39 780)
-1%
|
(23 200)
+42%
|
(23 210)
0%
|
(31 470)
-36%
|
(31 210)
+1%
|
(32 110)
-3%
|
(32 110)
N/A
|
(28 920)
+10%
|
(28 930)
0%
|
(31 430)
-9%
|
(31 430)
N/A
|
(42 110)
-34%
|
(42 140)
0%
|
(49 350)
-17%
|
(49 350)
N/A
|
(54 270)
-10%
|
(61 190)
-13%
|
(68 140)
-11%
|
(68 130)
+0%
|
(67 030)
+2%
|
(66 620)
+1%
|
(69 380)
-4%
|
(69 390)
0%
|
(70 460)
-2%
|
(70 900)
-1%
|
(205 150)
-189%
|
(205 050)
+0%
|
(237 710)
-16%
|
(243 930)
-3%
|
(115 920)
+52%
|
(145 120)
-25%
|
(172 800)
-19%
|
(197 890)
-15%
|
(203 640)
-3%
|
(175 910)
+14%
|
(83 300)
+53%
|
(87 610)
-5%
|
(97 660)
-11%
|
(97 860)
0%
|
(167 070)
-71%
|
(231 960)
-39%
|
(244 590)
-5%
|
(246 420)
-1%
|
(246 060)
+0%
|
(142 250)
+42%
|
(190 050)
-34%
|
(266 950)
-40%
|
(203 210)
+24%
|
(277 850)
-37%
|
(247 150)
+11%
|
(175 040)
+29%
|
(175 480)
0%
|
(230 560)
-31%
|
(243 170)
-5%
|
(241 610)
+1%
|
(333 470)
-38%
|
(208 170)
+38%
|
(396 160)
-90%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
21
|
(29)
|
3
|
7
|
(58)
|
107
|
78
|
15
|
40
|
(53)
|
76
|
(4)
|
90
|
(230)
|
290
|
320
|
(70)
|
370
|
(520)
|
(600)
|
410
|
570
|
(20)
|
390
|
760
|
890
|
2 080
|
1 780
|
630
|
50
|
110
|
380
|
580
|
960
|
860
|
2 070
|
950
|
920
|
420
|
(750)
|
250
|
480
|
1 150
|
910
|
770
|
(20)
|
(270)
|
(640)
|
(1 210)
|
(620)
|
(1 020)
|
(870)
|
160
|
(190)
|
(340)
|
(570)
|
(1 220)
|
(740)
|
(90)
|
(90)
|
810
|
20
|
760
|
180
|
(570)
|
(350)
|
(1 790)
|
(270)
|
(920)
|
(140)
|
440
|
780
|
830
|
900
|
(250)
|
(1 560)
|
(690)
|
(2 240)
|
(2 560)
|
(440)
|
1 380
|
2 420
|
3 200
|
2 050
|
(840)
|
(1 610)
|
120
|
(2 770)
|
820
|
4 280
|
7 060
|
11 120
|
|
| Net Change in Cash |
6 573
N/A
|
6 187
-6%
|
3 740
-40%
|
4 379
+17%
|
2 450
-44%
|
(4 684)
N/A
|
(1 831)
+61%
|
(2 356)
-29%
|
(1 402)
+40%
|
6 311
N/A
|
(729)
N/A
|
4 607
N/A
|
21 670
+370%
|
(1 350)
N/A
|
430
N/A
|
4 550
+958%
|
20 770
+356%
|
46 310
+123%
|
57 590
+24%
|
50 530
-12%
|
22 270
-56%
|
10 090
-55%
|
16 160
+60%
|
18 610
+15%
|
27 580
+48%
|
34 670
+26%
|
17 160
-51%
|
(3 620)
N/A
|
11 180
N/A
|
31 090
+178%
|
48 270
+55%
|
56 930
+18%
|
45 550
-20%
|
29 290
-36%
|
31 340
+7%
|
46 760
+49%
|
39 250
-16%
|
11 150
-72%
|
(12 780)
N/A
|
(44 240)
-246%
|
12 410
N/A
|
30 890
+149%
|
52 860
+71%
|
78 760
+49%
|
41 180
-48%
|
39 390
-4%
|
58 890
+50%
|
90 760
+54%
|
44 170
-51%
|
30 830
-30%
|
15 140
-51%
|
(25 470)
N/A
|
23 300
N/A
|
29 080
+25%
|
17 860
-39%
|
(33 630)
N/A
|
(100 720)
-199%
|
(79 330)
+21%
|
(83 930)
-6%
|
(55 020)
+34%
|
(27 540)
+50%
|
(65 370)
-137%
|
(54 270)
+17%
|
(41 630)
+23%
|
(3 030)
+93%
|
(9 380)
-210%
|
(14 390)
-53%
|
8 400
N/A
|
(9 190)
N/A
|
73 970
N/A
|
59 380
-20%
|
47 910
-19%
|
60 650
+27%
|
(17 000)
N/A
|
(43 550)
-156%
|
(61 360)
-41%
|
(72 420)
-18%
|
(73 570)
-2%
|
(31 870)
+57%
|
(43 560)
-37%
|
(52 990)
-22%
|
55 900
N/A
|
8 440
-85%
|
20 580
+144%
|
26 130
+27%
|
84 850
+225%
|
60 860
-28%
|
91 590
+50%
|
96 690
+6%
|
(5 980)
N/A
|
100 330
N/A
|
(28 890)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6 775
N/A
|
8 125
+20%
|
9 093
+12%
|
11 341
+25%
|
11 979
+6%
|
9 461
-21%
|
9 627
+2%
|
7 400
-23%
|
5 406
-27%
|
8 468
+57%
|
8 816
+4%
|
12 052
+37%
|
13 200
+10%
|
12 650
-4%
|
15 720
+24%
|
16 990
+8%
|
20 110
+18%
|
23 410
+16%
|
24 580
+5%
|
27 600
+12%
|
25 890
-6%
|
29 270
+13%
|
31 120
+6%
|
33 780
+9%
|
39 980
+18%
|
47 940
+20%
|
56 760
+18%
|
58 470
+3%
|
62 660
+7%
|
58 430
-7%
|
52 990
-9%
|
51 250
-3%
|
46 060
-10%
|
47 260
+3%
|
51 270
+8%
|
59 450
+16%
|
66 800
+12%
|
69 760
+4%
|
72 650
+4%
|
73 120
+1%
|
73 880
+1%
|
75 380
+2%
|
83 000
+10%
|
82 160
-1%
|
94 420
+15%
|
99 030
+5%
|
108 790
+10%
|
121 050
+11%
|
85 050
-30%
|
76 990
-9%
|
65 290
-15%
|
57 700
-12%
|
95 200
+65%
|
101 670
+7%
|
107 240
+5%
|
113 460
+6%
|
113 030
0%
|
127 210
+13%
|
120 580
-5%
|
128 270
+6%
|
125 610
-2%
|
126 920
+1%
|
128 380
+1%
|
128 020
0%
|
133 990
+5%
|
130 490
-3%
|
132 800
+2%
|
142 330
+7%
|
152 500
+7%
|
173 950
+14%
|
195 820
+13%
|
205 060
+5%
|
220 200
+7%
|
228 590
+4%
|
231 420
+1%
|
228 580
-1%
|
217 240
-5%
|
204 670
-6%
|
199 470
-3%
|
192 890
-3%
|
198 880
+3%
|
205 310
+3%
|
213 150
+4%
|
221 220
+4%
|
230 090
+4%
|
264 150
+15%
|
278 890
+6%
|
329 880
+18%
|
334 570
+1%
|
318 350
-5%
|
345 020
+8%
|
320 310
-7%
|
|