Arthavest Tbk PT
IDX:ARTA
Cash Flow Statement
Cash Flow Statement
Arthavest 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 |
(333)
|
(800)
|
(836)
|
(960)
|
(650)
|
(639)
|
(545)
|
(110)
|
(740)
|
(1 060)
|
(1 414)
|
(2 072)
|
(997)
|
(836)
|
(1 052)
|
(1 263)
|
(2 234)
|
(1 452)
|
(1 159)
|
(927)
|
(90)
|
(1 632)
|
(2 109)
|
(3 051)
|
(2 240)
|
(1 398)
|
(1 530)
|
(1 458)
|
(1 319)
|
(956)
|
(859)
|
1 896
|
(425)
|
66
|
404
|
(2 628)
|
(939)
|
(652)
|
(3 007)
|
(2 904)
|
(5 362)
|
(6 063)
|
(4 405)
|
(4 028)
|
(4 229)
|
(4 154)
|
(4 101)
|
(4 481)
|
(4 204)
|
0
|
(3 680)
|
(2 764)
|
(2 390)
|
0
|
(1 549)
|
(1 580)
|
(1 761)
|
0
|
(1 975)
|
(1 931)
|
(1 896)
|
(2 343)
|
(3 624)
|
(4 002)
|
(4 347)
|
(4 734)
|
(3 588)
|
(3 553)
|
(3 622)
|
(4 023)
|
(3 150)
|
(2 841)
|
(2 601)
|
(1 924)
|
(2 503)
|
(2 362)
|
(1 595)
|
(1 684)
|
(681)
|
(368)
|
2 040
|
2 773
|
2 283
|
3 522
|
1 058
|
606
|
1 128
|
(61)
|
(436)
|
(640)
|
(859)
|
(910)
|
|
| Cash Interest Paid |
(981)
|
(739)
|
(1 091)
|
(1 019)
|
(938)
|
(786)
|
(278)
|
(117)
|
(65)
|
(78)
|
(103)
|
(131)
|
(161)
|
(167)
|
(172)
|
(171)
|
(163)
|
(136)
|
(138)
|
(148)
|
0
|
(147)
|
(150)
|
(146)
|
0
|
(122)
|
(107)
|
(107)
|
0
|
(120)
|
(130)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(536)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(4 233)
|
0
|
0
|
0
|
4 444
|
0
|
0
|
0
|
15 804
|
0
|
0
|
18 873
|
(61 167)
|
0
|
0
|
(63 117)
|
(470)
|
0
|
260
|
64
|
0
|
0
|
(165)
|
622
|
1 443
|
(15 347)
|
(31 688)
|
(44 268)
|
(62 409)
|
(59 266)
|
(58 214)
|
(59 745)
|
(56 541)
|
(59 096)
|
(59 470)
|
(60 352)
|
(61 233)
|
(60 304)
|
(59 218)
|
(58 578)
|
(54 453)
|
(54 309)
|
(54 467)
|
(56 593)
|
(59 715)
|
(57 131)
|
(57 490)
|
(55 512)
|
(63 119)
|
(63 156)
|
(58 511)
|
(53 501)
|
(41 657)
|
(36 780)
|
(33 090)
|
(32 145)
|
(34 451)
|
(35 864)
|
(40 819)
|
(45 286)
|
(43 720)
|
(44 392)
|
(44 817)
|
(47 953)
|
(58 635)
|
(65 619)
|
(69 742)
|
(73 257)
|
(77 188)
|
(77 128)
|
(74 790)
|
(69 710)
|
|
| Cash from Operating Activities |
(26 139)
N/A
|
(11 607)
+56%
|
(10 164)
+12%
|
(18 306)
-80%
|
23 822
N/A
|
3 356
-86%
|
16 697
+398%
|
13 685
-18%
|
23 285
+70%
|
33 103
+42%
|
56 689
+71%
|
26 909
-53%
|
(18 289)
N/A
|
(18 436)
-1%
|
(58 459)
-217%
|
(25 543)
+56%
|
9 050
N/A
|
(140)
N/A
|
21 419
N/A
|
27 466
+28%
|
7 202
-74%
|
23 102
+221%
|
15 973
-31%
|
9 869
-38%
|
11 781
+19%
|
679
-94%
|
4 949
+629%
|
3 885
-21%
|
23 597
+507%
|
23 681
+0%
|
16 472
-30%
|
5 333
-68%
|
(4 696)
N/A
|
(5 277)
-12%
|
(5 714)
-8%
|
(35 031)
-513%
|
22 621
N/A
|
30 785
+36%
|
4 435
-86%
|
51 927
+1 071%
|
827
-98%
|
(4 162)
N/A
|
32 053
N/A
|
28 759
-10%
|
27 812
-3%
|
23 142
-17%
|
20 934
-10%
|
25 212
+20%
|
25 780
+2%
|
28 762
+12%
|
20 768
-28%
|
18 412
-11%
|
18 402
0%
|
18 459
+0%
|
21 197
+15%
|
21 349
+1%
|
21 196
-1%
|
22 617
+7%
|
23 234
+3%
|
26 401
+14%
|
27 759
+5%
|
28 088
+1%
|
27 224
-3%
|
23 658
-13%
|
24 013
+2%
|
22 843
-5%
|
25 158
+10%
|
31 919
+27%
|
19 059
-40%
|
18 352
-4%
|
4 167
-77%
|
(13 787)
N/A
|
(12 930)
+6%
|
(17 827)
-38%
|
(11 188)
+37%
|
(9 608)
+14%
|
1 157
N/A
|
4 703
+307%
|
9 285
+97%
|
17 692
+91%
|
14 919
-16%
|
21 406
+43%
|
20 604
-4%
|
23 378
+13%
|
20 910
-11%
|
12 620
-40%
|
17 837
+41%
|
23 888
+34%
|
27 194
+14%
|
25 144
-8%
|
17 535
-30%
|
9 644
-45%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 698)
|
(2 717)
|
(289)
|
67
|
(376)
|
(2 029)
|
(1 961)
|
(1 956)
|
(2 258)
|
(397)
|
(12 233)
|
(12 686)
|
(11 177)
|
(11 246)
|
618
|
889
|
0
|
(13 929)
|
(14 289)
|
(14 398)
|
(746)
|
(736)
|
(495)
|
(596)
|
(825)
|
(806)
|
(908)
|
(932)
|
(1 393)
|
(1 818)
|
(1 666)
|
(1 549)
|
(885)
|
(942)
|
(1 080)
|
(775)
|
(16 731)
|
(23 902)
|
(26 257)
|
(28 750)
|
(10 732)
|
(5 720)
|
(6 992)
|
(5 362)
|
(8 366)
|
(6 248)
|
(3 578)
|
(6 554)
|
(10 416)
|
(10 629)
|
(9 090)
|
(7 199)
|
(3 312)
|
(2 984)
|
(6 305)
|
(5 710)
|
(6 072)
|
(6 180)
|
(4 456)
|
(4 137)
|
(6 001)
|
(6 413)
|
(12 122)
|
(12 424)
|
(12 175)
|
(15 745)
|
(8 533)
|
(12 037)
|
(11 086)
|
(7 219)
|
(9 391)
|
(4 982)
|
(6 910)
|
(6 263)
|
(4 504)
|
(4 235)
|
(4 343)
|
(4 475)
|
(4 550)
|
(5 402)
|
(1 615)
|
(3 275)
|
(4 120)
|
(4 229)
|
(6 685)
|
(6 308)
|
(6 395)
|
(8 211)
|
(5 777)
|
(5 922)
|
(7 718)
|
(9 573)
|
|
| Other Items |
(1 373)
|
(17 916)
|
(894)
|
(3 064)
|
(2 237)
|
13 397
|
(4 257)
|
(2 867)
|
(19 999)
|
(19 943)
|
(5 077)
|
(3 413)
|
(6 943)
|
(6 153)
|
(21 372)
|
(26 984)
|
(951)
|
18 256
|
19 481
|
26 409
|
24 744
|
23 537
|
23 315
|
21 155
|
159
|
165
|
173
|
154
|
483
|
484
|
477
|
667
|
187
|
193
|
192
|
3 000
|
(47 805)
|
(47 807)
|
(47 807)
|
(50 794)
|
(74)
|
(170)
|
(84)
|
(98)
|
(58)
|
271
|
572
|
356
|
(19 249)
|
(19 485)
|
(19 869)
|
(19 650)
|
(496)
|
(20 493)
|
(20 496)
|
(20 496)
|
(19 996)
|
10
|
(3 996)
|
(3 996)
|
(4 000)
|
(6 406)
|
1 821
|
1 821
|
(26 984)
|
(17 424)
|
(21 786)
|
(21 786)
|
9 458
|
40 989
|
41 450
|
35 451
|
33 012
|
(5 680)
|
(5 999)
|
0
|
0
|
0
|
0
|
0
|
123
|
0
|
152
|
152
|
1 792
|
0
|
341
|
341
|
29 306
|
29 306
|
29 042
|
0
|
|
| Cash from Investing Activities |
(4 071)
N/A
|
(20 632)
-407%
|
(1 182)
+94%
|
(2 997)
-154%
|
(2 613)
+13%
|
11 368
N/A
|
(6 218)
N/A
|
(4 823)
+22%
|
(22 257)
-361%
|
(20 340)
+9%
|
(17 310)
+15%
|
(16 099)
+7%
|
(18 120)
-13%
|
(17 399)
+4%
|
(20 753)
-19%
|
(26 095)
-26%
|
(951)
+96%
|
4 328
N/A
|
5 192
+20%
|
12 012
+131%
|
23 999
+100%
|
22 801
-5%
|
22 820
+0%
|
20 559
-10%
|
(666)
N/A
|
(641)
+4%
|
(735)
-15%
|
(778)
-6%
|
(910)
-17%
|
(1 334)
-47%
|
(1 189)
+11%
|
(882)
+26%
|
(698)
+21%
|
(749)
-7%
|
(889)
-19%
|
2 225
N/A
|
(64 536)
N/A
|
(71 709)
-11%
|
(74 063)
-3%
|
(79 544)
-7%
|
(10 806)
+86%
|
(5 890)
+45%
|
(7 076)
-20%
|
(5 460)
+23%
|
(8 424)
-54%
|
(5 977)
+29%
|
(3 006)
+50%
|
(6 198)
-106%
|
(29 665)
-379%
|
(30 114)
-2%
|
(28 959)
+4%
|
(26 849)
+7%
|
(3 807)
+86%
|
(23 476)
-517%
|
(26 800)
-14%
|
(26 205)
+2%
|
(26 069)
+1%
|
(6 171)
+76%
|
(8 453)
-37%
|
(8 134)
+4%
|
(10 001)
-23%
|
(12 819)
-28%
|
(10 301)
+20%
|
(10 603)
-3%
|
(39 159)
-269%
|
(33 169)
+15%
|
(30 319)
+9%
|
(33 822)
-12%
|
(1 628)
+95%
|
33 770
N/A
|
32 059
-5%
|
30 468
-5%
|
26 102
-14%
|
(11 943)
N/A
|
(10 503)
+12%
|
(4 235)
+60%
|
(4 343)
-3%
|
(4 475)
-3%
|
(4 550)
-2%
|
(5 402)
-19%
|
(1 492)
+72%
|
(3 153)
-111%
|
(3 969)
-26%
|
(4 077)
-3%
|
(4 893)
-20%
|
(6 202)
-27%
|
(6 054)
+2%
|
(7 870)
-30%
|
23 529
N/A
|
23 384
-1%
|
21 324
-9%
|
19 470
-9%
|
|
| 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
|
2 522
|
2 522
|
229
|
0
|
(229)
|
(183)
|
42
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4 892)
|
10 177
|
(5 455)
|
1 308
|
(5 025)
|
(10 125)
|
(525)
|
(2 208)
|
(83)
|
(13 863)
|
(5 740)
|
(13 796)
|
0
|
15 596
|
9 693
|
8 996
|
0
|
(4 810)
|
(19 727)
|
(11 210)
|
0
|
(19 793)
|
(11 860)
|
(19 862)
|
0
|
(3 985)
|
594
|
(8 241)
|
0
|
(22 197)
|
(20 283)
|
0
|
0
|
4 182
|
8 172
|
0
|
5 000
|
7 687
|
(1 000)
|
(5 500)
|
(27 102)
|
(24 102)
|
(24 602)
|
(22 102)
|
(16 500)
|
0
|
(16 000)
|
(15 000)
|
(8 000)
|
(12 000)
|
(9 000)
|
(8 000)
|
(4 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(252)
|
(252)
|
(252)
|
(450)
|
(187)
|
(187)
|
(206)
|
(128)
|
(139)
|
(139)
|
(120)
|
(120)
|
(120)
|
(120)
|
(120)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(580)
|
(580)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44 667)
|
(44 667)
|
(44 667)
|
0
|
0
|
(1 340)
|
(1 340)
|
0
|
0
|
(12 507)
|
|
| Other |
19 750
|
0
|
15 750
|
15 416
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29 010
|
29 000
|
0
|
0
|
(10)
|
(50)
|
2 519
|
0
|
0
|
2 601
|
537
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 000
|
10 000
|
10 000
|
26 000
|
16 000
|
(2 000)
|
8 000
|
0
|
(8 000)
|
10 000
|
20 000
|
0
|
0
|
0
|
2 400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14 700)
|
0
|
(31 850)
|
(31 850)
|
(17 150)
|
0
|
(735)
|
(735)
|
(735)
|
0
|
(5 343)
|
(5 343)
|
|
| Cash from Financing Activities |
14 858
N/A
|
29 927
+101%
|
10 295
-66%
|
21 724
+111%
|
(5 025)
N/A
|
(10 125)
-101%
|
(525)
+95%
|
(2 694)
-413%
|
(663)
+75%
|
(14 443)
-2 078%
|
(6 320)
+56%
|
15 214
N/A
|
29 000
+91%
|
58 392
+101%
|
52 489
-10%
|
22 782
-57%
|
(50)
N/A
|
(11 287)
-22 474%
|
(26 201)
-132%
|
(17 684)
+33%
|
2 830
N/A
|
(8 272)
N/A
|
(342)
+96%
|
(8 298)
-2 326%
|
46
N/A
|
15 923
+34 515%
|
20 502
+29%
|
11 621
-43%
|
0
N/A
|
(22 197)
N/A
|
(20 283)
+9%
|
0
N/A
|
0
N/A
|
4 182
N/A
|
8 172
+95%
|
0
N/A
|
5 000
N/A
|
7 687
+54%
|
(1 000)
N/A
|
(5 500)
-450%
|
(27 102)
-393%
|
(24 102)
+11%
|
(14 602)
+39%
|
(12 102)
+17%
|
(6 500)
+46%
|
9 500
N/A
|
0
N/A
|
(17 000)
N/A
|
0
N/A
|
(20 000)
N/A
|
(17 000)
+15%
|
2 000
N/A
|
16 000
+700%
|
20 000
+25%
|
20 000
N/A
|
20 000
N/A
|
2 400
-88%
|
2 400
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(252)
N/A
|
(252)
N/A
|
(252)
N/A
|
(450)
-79%
|
(187)
+59%
|
(187)
N/A
|
(14 906)
-7 889%
|
(14 828)
+1%
|
(76 657)
-417%
|
(76 657)
N/A
|
(61 937)
+19%
|
(61 937)
N/A
|
(855)
+99%
|
(2 195)
-157%
|
(2 195)
N/A
|
(2 075)
+5%
|
(6 683)
-222%
|
(17 849)
-167%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
2
|
5
|
9
|
9
|
4
|
1
|
1
|
4 942
|
145
|
82
|
(176)
|
(5 263)
|
(413)
|
(716)
|
(311)
|
(76)
|
1 030
|
1 627
|
1 163
|
1 066
|
(94)
|
(317)
|
(9)
|
11
|
18
|
(2)
|
12
|
2
|
(2)
|
17
|
|
| Net Change in Cash |
(15 352)
N/A
|
(2 312)
+85%
|
(1 051)
+55%
|
421
N/A
|
16 184
+3 744%
|
4 599
-72%
|
9 954
+116%
|
6 168
-38%
|
365
-94%
|
(1 680)
N/A
|
33 059
N/A
|
26 024
-21%
|
(7 409)
N/A
|
22 557
N/A
|
(26 723)
N/A
|
(28 856)
-8%
|
8 049
N/A
|
(7 099)
N/A
|
410
N/A
|
21 794
+5 216%
|
34 031
+56%
|
37 631
+11%
|
38 451
+2%
|
22 130
-42%
|
11 161
-50%
|
15 961
+43%
|
24 716
+55%
|
14 728
-40%
|
22 687
+54%
|
150
-99%
|
(5 000)
N/A
|
12 692
N/A
|
(5 393)
N/A
|
(1 844)
+66%
|
1 569
N/A
|
(32 805)
N/A
|
(36 915)
-13%
|
(33 237)
+10%
|
(70 628)
-112%
|
(33 117)
+53%
|
(37 081)
-12%
|
(34 154)
+8%
|
10 375
N/A
|
11 197
+8%
|
12 888
+15%
|
26 665
+107%
|
17 928
-33%
|
2 014
-89%
|
(3 886)
N/A
|
(21 352)
-449%
|
(25 191)
-18%
|
(6 437)
+74%
|
30 594
N/A
|
14 983
-51%
|
14 397
-4%
|
15 144
+5%
|
(2 474)
N/A
|
18 845
N/A
|
17 183
-9%
|
20 668
+20%
|
17 757
-14%
|
15 268
-14%
|
16 925
+11%
|
13 059
-23%
|
(15 137)
N/A
|
(10 317)
+32%
|
(5 157)
+50%
|
(1 902)
+63%
|
17 432
N/A
|
57 064
+227%
|
36 371
-36%
|
16 764
-54%
|
12 997
-22%
|
(35 033)
N/A
|
(22 355)
+36%
|
(14 811)
+34%
|
(3 750)
+75%
|
(299)
+92%
|
5 579
N/A
|
13 730
+146%
|
(317)
N/A
|
4 492
N/A
|
(60 116)
N/A
|
(57 673)
+4%
|
(45 929)
+20%
|
(55 508)
-21%
|
10 947
N/A
|
13 820
+26%
|
48 541
+251%
|
46 455
-4%
|
32 175
-31%
|
11 280
-65%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(28 837)
N/A
|
(14 324)
+50%
|
(10 453)
+27%
|
(18 239)
-74%
|
23 446
N/A
|
1 327
-94%
|
14 736
+1 010%
|
11 729
-20%
|
21 027
+79%
|
32 706
+56%
|
44 456
+36%
|
14 223
-68%
|
(29 466)
N/A
|
(29 682)
-1%
|
(57 841)
-95%
|
(24 654)
+57%
|
9 050
N/A
|
(14 069)
N/A
|
7 130
N/A
|
13 068
+83%
|
6 456
-51%
|
22 366
+246%
|
15 478
-31%
|
9 273
-40%
|
10 956
+18%
|
(127)
N/A
|
4 041
N/A
|
2 953
-27%
|
22 204
+652%
|
21 863
-2%
|
14 806
-32%
|
3 784
-74%
|
(5 581)
N/A
|
(6 219)
-11%
|
(6 794)
-9%
|
(35 806)
-427%
|
5 890
N/A
|
6 883
+17%
|
(21 822)
N/A
|
23 177
N/A
|
(9 905)
N/A
|
(9 882)
+0%
|
25 061
N/A
|
23 397
-7%
|
19 446
-17%
|
16 894
-13%
|
17 356
+3%
|
18 658
+8%
|
15 363
-18%
|
18 133
+18%
|
11 678
-36%
|
11 213
-4%
|
15 090
+35%
|
15 475
+3%
|
14 892
-4%
|
15 639
+5%
|
15 124
-3%
|
16 437
+9%
|
18 778
+14%
|
22 264
+19%
|
21 758
-2%
|
21 675
0%
|
15 102
-30%
|
11 233
-26%
|
11 838
+5%
|
7 098
-40%
|
16 625
+134%
|
19 882
+20%
|
7 973
-60%
|
11 133
+40%
|
(5 224)
N/A
|
(18 769)
-259%
|
(19 840)
-6%
|
(24 090)
-21%
|
(15 691)
+35%
|
(13 843)
+12%
|
(3 187)
+77%
|
227
N/A
|
4 735
+1 983%
|
12 290
+160%
|
13 304
+8%
|
18 131
+36%
|
16 483
-9%
|
19 149
+16%
|
14 226
-26%
|
6 312
-56%
|
11 442
+81%
|
15 677
+37%
|
21 417
+37%
|
19 222
-10%
|
9 816
-49%
|
71
-99%
|
|