Bank Rakyat Indonesia (Persero) Tbk PT
IDX:BBRI
Cash Flow Statement
Cash Flow Statement
Bank Rakyat Indonesia (Persero) Tbk PT
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 605 809)
|
0
|
0
|
0
|
(7 000 011)
|
0
|
(12 100 539)
|
(13 644 216)
|
(6 182 996)
|
(8 877 340)
|
(7 138 980)
|
(7 242 287)
|
(9 037 947)
|
(6 605 360)
|
(6 795 150)
|
(7 854 650)
|
(9 668 009)
|
(11 573 443)
|
(9 113 961)
|
(8 809 799)
|
(9 357 307)
|
(8 852 085)
|
(7 003 185)
|
(6 013 578)
|
(5 936 444)
|
(7 182 737)
|
(8 431 591)
|
(9 697 238)
|
(11 164 431)
|
(10 342 777)
|
(12 498 889)
|
(17 391 926)
|
(15 762 408)
|
(15 899 198)
|
(18 509 540)
|
(14 677 429)
|
(14 279 292)
|
(15 983 988)
|
(13 983 241)
|
(14 226 834)
|
(13 742 335)
|
(13 173 324)
|
(13 036 860)
|
(12 776 415)
|
|
| Cash Interest Paid |
(11 309 653)
|
(7 471 039)
|
(7 006 772)
|
(6 357 013)
|
(5 620 833)
|
(5 009 749)
|
(4 903 099)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 581 090)
|
(9 875 598)
|
(16 163 610)
|
(22 191 220)
|
(25 001 311)
|
(25 800 004)
|
(25 767 633)
|
(26 101 932)
|
(25 066 744)
|
(25 792 625)
|
(25 939 819)
|
(26 038 559)
|
(25 692 968)
|
(26 444 042)
|
(27 281 245)
|
(28 319 937)
|
(29 310 835)
|
(29 532 764)
|
(30 745 418)
|
(32 166 798)
|
(34 606 164)
|
(36 994 070)
|
(38 612 630)
|
(38 666 742)
|
(39 582 178)
|
(38 679 108)
|
(38 263 874)
|
(39 883 405)
|
(36 927 233)
|
(33 254 837)
|
(30 134 506)
|
(28 533 680)
|
(27 350 913)
|
(27 314 878)
|
(27 084 283)
|
(25 762 613)
|
(28 760 569)
|
(33 633 785)
|
(37 533 216)
|
(42 461 798)
|
(47 543 200)
|
(51 930 306)
|
(55 670 791)
|
(56 282 443)
|
(55 219 581)
|
(59 361 314)
|
(62 054 716)
|
|
| Change in Working Capital |
21 774 002
|
12 893 361
|
8 186 044
|
2 924 585
|
(1 874 739)
|
667 553
|
(470 364)
|
(6 561 260)
|
963 499
|
(3 655 144)
|
(2 623 552)
|
1 388 361
|
(2 548 393)
|
1 174 864
|
6 834 260
|
6 727 465
|
7 017 813
|
10 256 405
|
15 085 918
|
2 183 944
|
(2 763 327)
|
(7 407 814)
|
(22 967 177)
|
(9 187 468)
|
(8 424 687)
|
(4 169 284)
|
(1 995 134)
|
2 056 531
|
(2 650 310)
|
(8 514 196)
|
19 749 714
|
(27 538 673)
|
(40 979 526)
|
(37 686 568)
|
(18 885 913)
|
(14 522 350)
|
9 997 572
|
(7 850 194)
|
(38 678 722)
|
(35 930 309)
|
(45 537 541)
|
(37 510 159)
|
(40 067 893)
|
(6 282 044)
|
2 025 903
|
76 629 457
|
105 619 665
|
137 140 544
|
92 785 138
|
58 546 352
|
78 646 851
|
30 884 987
|
98 238 692
|
74 243 105
|
54 400 293
|
67 908 068
|
79 438 356
|
69 092 356
|
76 425 210
|
80 743 691
|
51 701 033
|
65 039 707
|
99 097 187
|
80 266 660
|
69 350 830
|
89 243 064
|
92 606 986
|
78 478 184
|
99 022 688
|
145 084 181
|
75 624 433
|
80 824 425
|
121 296 234
|
55 823 855
|
72 286 485
|
76 935 330
|
43 297 083
|
56 719 554
|
139 031 026
|
149 844 366
|
109 799 958
|
80 503 360
|
51 769 636
|
132 602 879
|
95 430 070
|
129 594 569
|
94 307 886
|
117 183 004
|
194 271 257
|
209 458 008
|
|
| Cash from Operating Activities |
10 464 349
N/A
|
5 422 322
-48%
|
1 179 272
-78%
|
(3 432 428)
N/A
|
(7 495 572)
-118%
|
(4 342 196)
+42%
|
(5 373 463)
-24%
|
(7 754 370)
-44%
|
1 948 106
N/A
|
(938 078)
N/A
|
1 742 554
N/A
|
5 002 351
+187%
|
1 692 861
-66%
|
5 348 779
+216%
|
13 964 318
+161%
|
14 102 877
+1%
|
14 749 658
+5%
|
18 721 647
+27%
|
23 989 782
+28%
|
11 135 012
-54%
|
6 653 260
-40%
|
2 585 483
-61%
|
(14 213 727)
N/A
|
372 887
N/A
|
(1 217 613)
N/A
|
7 046 916
N/A
|
20 773 718
+195%
|
25 883 955
+25%
|
28 215 710
+9%
|
24 423 724
-13%
|
54 335 687
+122%
|
11 474 898
-79%
|
(735 087)
N/A
|
4 954 835
N/A
|
15 668 082
+216%
|
20 437 426
+30%
|
45 570 262
+123%
|
26 563 739
-42%
|
(1 995 693)
N/A
|
2 027 669
N/A
|
(6 577 179)
N/A
|
3 418 808
N/A
|
4 399 086
+29%
|
23 623 657
+437%
|
16 636 066
-30%
|
73 718 517
+343%
|
75 822 636
+3%
|
104 533 424
+38%
|
59 379 325
-43%
|
25 172 910
-58%
|
45 544 908
+81%
|
(1 181 768)
N/A
|
60 345 528
N/A
|
34 659 070
-43%
|
22 178 738
-36%
|
33 337 760
+50%
|
45 855 334
+38%
|
34 568 824
-25%
|
39 067 326
+13%
|
44 827 496
+15%
|
15 373 119
-66%
|
26 439 639
+72%
|
57 262 380
+117%
|
34 087 053
-40%
|
23 242 799
-32%
|
41 820 635
+80%
|
44 582 937
+7%
|
30 043 921
-33%
|
53 340 395
+78%
|
100 806 729
+89%
|
29 804 584
-70%
|
36 714 455
+23%
|
79 609 806
+117%
|
15 992 111
-80%
|
32 588 374
+104%
|
39 241 640
+20%
|
3 483 316
-91%
|
12 243 345
+251%
|
97 506 005
+696%
|
105 184 599
+8%
|
57 656 633
-45%
|
28 292 715
-51%
|
(4 971 454)
N/A
|
69 075 691
N/A
|
29 516 523
-57%
|
59 696 944
+102%
|
24 283 108
-59%
|
48 790 099
+101%
|
121 873 083
+150%
|
134 626 877
+10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(752 014)
|
(558 493)
|
(550 973)
|
(547 306)
|
(644 527)
|
(564 604)
|
(580 289)
|
(613 188)
|
(712 419)
|
(814 202)
|
(715 103)
|
(647 832)
|
(461 142)
|
(423 861)
|
(299 670)
|
(446 277)
|
(414 040)
|
(397 767)
|
(419 113)
|
(414 785)
|
(643 309)
|
(653 450)
|
(639 578)
|
(628 560)
|
(303 221)
|
(452 915)
|
(441 550)
|
(458 679)
|
(726 044)
|
(762 481)
|
(511 912)
|
(493 070)
|
(411 859)
|
(503 587)
|
(601 339)
|
(749 407)
|
(717 355)
|
(990 752)
|
(1 445 290)
|
(1 461 754)
|
(1 876 114)
|
(1 618 500)
|
(1 947 985)
|
(1 693 851)
|
(2 275 729)
|
(2 490 481)
|
(3 064 718)
|
(3 705 638)
|
(3 334 460)
|
(3 267 595)
|
(3 285 398)
|
(3 256 266)
|
(3 844 850)
|
(3 708 287)
|
(3 654 340)
|
(3 559 430)
|
(2 679 946)
|
(2 471 287)
|
(2 006 347)
|
(1 844 893)
|
(2 768 277)
|
(3 232 287)
|
(1 822 703)
|
(1 709 054)
|
(1 365 294)
|
(1 799 095)
|
(3 695 364)
|
(4 746 796)
|
(3 564 860)
|
(4 477 070)
|
(4 375 066)
|
(4 228 793)
|
(5 871 659)
|
(6 055 179)
|
(8 254 116)
|
(9 385 560)
|
(9 247 120)
|
(11 134 255)
|
(10 538 233)
|
(10 771 244)
|
(10 231 129)
|
(9 590 722)
|
(8 177 296)
|
(7 394 994)
|
(8 471 766)
|
(6 982 837)
|
(10 334 588)
|
(11 014 994)
|
(11 227 923)
|
(10 341 712)
|
|
| Other Items |
(4 736 781)
|
(1 257 485)
|
3 116 828
|
3 286 236
|
5 877 121
|
4 785 934
|
4 327 175
|
11 190 835
|
8 256 418
|
9 238 865
|
3 516 553
|
871 885
|
(900 630)
|
(2 027 057)
|
(6 294 846)
|
(6 296 546)
|
(6 293 931)
|
(6 294 604)
|
(209 643)
|
(208 606)
|
(212 784)
|
(213 573)
|
(1 580 713)
|
(1 581 028)
|
(3 229 935)
|
(1 581 172)
|
(195 849)
|
(195 865)
|
3 857 185
|
(2 327 952)
|
(1 677 570)
|
(506 762)
|
(5 210 450)
|
(296 412)
|
(10 069 040)
|
(12 283 847)
|
(16 798 754)
|
(14 951 175)
|
(4 268 914)
|
(6 102 625)
|
15 562 419
|
6 397 772
|
(7 196 986)
|
(8 131 758)
|
(4 340 591)
|
(39 107 797)
|
(21 584 896)
|
(24 114 129)
|
(31 539 070)
|
(16 358 598)
|
(53 419 132)
|
(46 122 987)
|
(54 953 996)
|
(33 415 124)
|
328 690
|
2 641 200
|
(881 643)
|
(13 095 531)
|
(28 915 321)
|
(19 779 741)
|
(38 150 522)
|
(30 326 662)
|
(25 176 421)
|
(29 266 618)
|
303 380
|
5 152 139
|
(1 492 937)
|
(11 249 477)
|
(45 467 966)
|
(110 215 253)
|
(112 074 290)
|
(100 778 865)
|
(81 274 339)
|
(50 062 764)
|
(64 841 489)
|
(46 155 460)
|
(26 269 091)
|
13 765 292
|
37 766 193
|
13 863 857
|
17 510 433
|
18 576 189
|
3 188 204
|
(24 229 845)
|
(18 616 748)
|
18 349 551
|
10 146 399
|
35 843 093
|
771 827
|
(81 033 347)
|
|
| Cash from Investing Activities |
(5 488 795)
N/A
|
(1 815 978)
+67%
|
2 565 855
N/A
|
2 738 930
+7%
|
5 232 594
+91%
|
4 221 330
-19%
|
3 746 886
-11%
|
10 577 647
+182%
|
7 543 999
-29%
|
8 424 663
+12%
|
2 801 450
-67%
|
224 053
-92%
|
(1 361 772)
N/A
|
(2 450 918)
-80%
|
(6 594 516)
-169%
|
(6 742 823)
-2%
|
(6 707 971)
+1%
|
(6 692 371)
+0%
|
(628 756)
+91%
|
(623 391)
+1%
|
(856 093)
-37%
|
(867 023)
-1%
|
(2 220 291)
-156%
|
(2 209 588)
+0%
|
(3 533 156)
-60%
|
(2 034 087)
+42%
|
(637 399)
+69%
|
(654 544)
-3%
|
3 131 141
N/A
|
(3 090 433)
N/A
|
(2 189 482)
+29%
|
(999 832)
+54%
|
(5 622 309)
-462%
|
(799 999)
+86%
|
(10 670 379)
-1 234%
|
(13 033 254)
-22%
|
(17 516 109)
-34%
|
(15 941 927)
+9%
|
(5 714 204)
+64%
|
(7 564 379)
-32%
|
13 686 305
N/A
|
4 779 272
-65%
|
(9 144 971)
N/A
|
(9 825 609)
-7%
|
(6 616 320)
+33%
|
(41 598 278)
-529%
|
(24 649 614)
+41%
|
(27 819 767)
-13%
|
(34 873 530)
-25%
|
(19 626 193)
+44%
|
(56 704 530)
-189%
|
(49 379 253)
+13%
|
(58 798 846)
-19%
|
(37 123 411)
+37%
|
(3 325 650)
+91%
|
(918 230)
+72%
|
(3 561 589)
-288%
|
(15 566 818)
-337%
|
(30 921 668)
-99%
|
(21 624 634)
+30%
|
(40 918 799)
-89%
|
(33 558 949)
+18%
|
(26 999 124)
+20%
|
(30 975 672)
-15%
|
(1 061 914)
+97%
|
3 353 044
N/A
|
(5 188 301)
N/A
|
(15 996 273)
-208%
|
(49 032 826)
-207%
|
(114 692 323)
-134%
|
(116 449 356)
-2%
|
(105 007 658)
+10%
|
(87 145 998)
+17%
|
(56 117 943)
+36%
|
(73 095 605)
-30%
|
(55 541 020)
+24%
|
(35 516 211)
+36%
|
2 631 037
N/A
|
27 227 960
+935%
|
3 092 613
-89%
|
7 279 304
+135%
|
8 985 467
+23%
|
(4 989 092)
N/A
|
(31 624 839)
-534%
|
(27 088 514)
+14%
|
11 366 714
N/A
|
(188 189)
N/A
|
24 828 099
N/A
|
(10 456 096)
N/A
|
(91 375 059)
-774%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1 472 114
|
0
|
0
|
1 479 076
|
82 184
|
114 062
|
132 542
|
146 615
|
238 171
|
392 124
|
424 368
|
513 981
|
618 238
|
432 596
|
438 538
|
356 902
|
133 188
|
138 279
|
82 694
|
65 812
|
26 981
|
21 827
|
26 823
|
8 415
|
14 165
|
25 802
|
14 801
|
20 024
|
40 897
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 286 375)
|
(2 418 948)
|
(2 418 948)
|
(2 418 948)
|
(132 573)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(587 314)
|
(1 237 928)
|
(2 187 544)
|
(3 004 499)
|
(2 417 185)
|
(2 030 703)
|
(1 382 284)
|
(565 329)
|
(678 472)
|
(1 175 642)
|
(875 758)
|
(881 597)
|
(1 011 551)
|
(250 249)
|
|
| Net Issuance of Debt |
(3 539 751)
|
(533 002)
|
351 247
|
751 689
|
1 436 163
|
(220 309)
|
1 029 478
|
1 271 155
|
824 181
|
807 746
|
(587 604)
|
(868 156)
|
27 553
|
120 617
|
(191 326)
|
(850 131)
|
(999 722)
|
(1 386 227)
|
526 492
|
905 618
|
1 961 720
|
2 543 336
|
(455 401)
|
1 392 031
|
2 691 315
|
6 687 229
|
12 222 692
|
19 009 317
|
12 714 740
|
5 790 125
|
(4 679 095)
|
(11 715 679)
|
(6 922 409)
|
(4 344 683)
|
3 643 371
|
2 648 772
|
2 313 053
|
2 239 207
|
(2 228 886)
|
(1 944 713)
|
(5 717 708)
|
775 804
|
2 977 204
|
2 989 846
|
3 504 289
|
745 497
|
15 854 911
|
10 402 966
|
2 337 840
|
(11 432 148)
|
11 364 383
|
5 412 211
|
27 354 963
|
27 950 659
|
15 810 007
|
20 875 159
|
11 638 150
|
13 914 703
|
4 557 820
|
15 965 188
|
16 942 957
|
21 584 133
|
20 916 643
|
23 494 599
|
11 354 515
|
11 010 094
|
2 509 961
|
(15 753 311)
|
(2 406 159)
|
(804 126)
|
53 750 254
|
67 335 115
|
58 780 099
|
54 296 933
|
8 318 473
|
2 548 007
|
13 942 031
|
27 749 083
|
32 808 059
|
34 808 762
|
34 975 204
|
34 080 401
|
33 467 675
|
36 589 295
|
46 475 702
|
44 568 790
|
40 094 487
|
47 335 540
|
39 153 566
|
20 532 094
|
|
| Cash Paid for Dividends |
(778 969)
|
(778 969)
|
(778 969)
|
0
|
(1 021 690)
|
(1 021 690)
|
(1 021 690)
|
0
|
(3 633 228)
|
(3 633 228)
|
(1 980 836)
|
(1 980 836)
|
(1 863 680)
|
(1 863 680)
|
(2 056 637)
|
(2 056 637)
|
(839 700)
|
(499 048)
|
(2 299 089)
|
0
|
(2 418 955)
|
(2 759 607)
|
(2 612 520)
|
0
|
(193 519)
|
(2 278 948)
|
(2 798 324)
|
0
|
(2 798 324)
|
(2 341 446)
|
(2 414 327)
|
0
|
0
|
(3 042 057)
|
(2 753 372)
|
(2 753 372)
|
(5 769 960)
|
(4 116 997)
|
(3 619 900)
|
(9 176 185)
|
(6 159 596)
|
(5 556 279)
|
(5 556 285)
|
(6 348 045)
|
(6 348 046)
|
(6 348 045)
|
(6 350 262)
|
0
|
(7 274 712)
|
(7 274 713)
|
(7 273 684)
|
0
|
(7 620 512)
|
(7 620 510)
|
(7 621 316)
|
(18 099 625)
|
(10 480 302)
|
(10 480 303)
|
(10 483 777)
|
(13 053 909)
|
(13 053 909)
|
(13 053 909)
|
(13 048 441)
|
0
|
(16 175 565)
|
(16 175 565)
|
(16 175 565)
|
(36 799 130)
|
(20 623 565)
|
(20 623 565)
|
(20 623 565)
|
0
|
(12 125 589)
|
(12 125 589)
|
(12 125 589)
|
0
|
(26 406 603)
|
(26 406 603)
|
(26 406 603)
|
(69 901 369)
|
(43 494 766)
|
(43 494 766)
|
(43 494 766)
|
(48 102 283)
|
(48 102 283)
|
(48 102 283)
|
(48 102 283)
|
(20 337 632)
|
(51 734 508)
|
(51 726 772)
|
|
| Other |
(562 156)
|
(354 644)
|
(96 675)
|
103 861
|
(385 854)
|
1 226 230
|
531 827
|
19 878
|
293
|
(2 175 295)
|
(512 408)
|
(459)
|
233 994
|
1 616 496
|
(201 960)
|
(166 788)
|
(284 072)
|
(697 281)
|
(2 371 649)
|
(2 459 629)
|
(2 973 178)
|
(3 035 707)
|
2 573 681
|
2 736 659
|
2 616 626
|
3 496 343
|
(62 175)
|
255 390
|
950 930
|
1 236 559
|
(18 099)
|
(1 329 130)
|
(144 638)
|
(1 650 132)
|
(423 684)
|
356 966
|
(1 544 459)
|
(1 436 831)
|
(102 681)
|
4 819 151
|
0
|
0
|
0
|
0
|
2 301 370
|
0
|
0
|
3 322 731
|
164 252
|
3 267 658
|
0
|
6 627 001
|
0
|
14 335 406
|
(980 000)
|
(1 788 000)
|
(3 000 000)
|
(4 197 006)
|
(4 921 000)
|
(10 996 750)
|
(10 915 750)
|
(20 494 174)
|
(8 939 750)
|
(3 074 500)
|
(4 380 500)
|
(3 753 272)
|
(4 419 500)
|
0
|
(2 707 500)
|
(5 805 500)
|
(11 245 300)
|
(15 617 179)
|
(13 876 300)
|
30 474 406
|
26 450 970
|
29 981 593
|
24 690 275
|
(21 270 522)
|
(14 650 023)
|
(18 295 767)
|
(20 097 428)
|
(30 491 087)
|
(28 141 850)
|
(33 541 350)
|
(30 949 204)
|
(22 548 935)
|
(28 578 477)
|
(22 459 066)
|
(19 696 354)
|
(19 403 972)
|
|
| Cash from Financing Activities |
(4 880 876)
N/A
|
(1 666 615)
+66%
|
947 717
N/A
|
1 548 695
+63%
|
1 500 733
-3%
|
1 463 307
-2%
|
621 799
-58%
|
383 405
-38%
|
(2 676 212)
N/A
|
(4 854 162)
-81%
|
(2 842 677)
+41%
|
(2 457 327)
+14%
|
(1 177 765)
+52%
|
387 414
N/A
|
(1 831 685)
N/A
|
(2 640 960)
-44%
|
(1 684 956)
+36%
|
(2 225 654)
-32%
|
(4 011 058)
-80%
|
(3 714 821)
+7%
|
(3 347 719)
+10%
|
(3 186 166)
+5%
|
(467 259)
+85%
|
1 537 997
N/A
|
5 141 245
+234%
|
7 913 039
+54%
|
9 376 358
+18%
|
16 492 185
+76%
|
10 882 147
-34%
|
4 705 262
-57%
|
(7 070 624)
N/A
|
(15 430 002)
-118%
|
(9 447 316)
+39%
|
(9 001 759)
+5%
|
466 315
N/A
|
252 366
-46%
|
(5 001 366)
N/A
|
(3 314 621)
+34%
|
(5 951 467)
-80%
|
(6 301 747)
-6%
|
(11 340 133)
-80%
|
(3 947 990)
+65%
|
(2 579 081)
+35%
|
(8 177 350)
-217%
|
(542 387)
+93%
|
(5 602 548)
-933%
|
9 504 649
N/A
|
11 422 110
+20%
|
(7 073 990)
N/A
|
(15 439 203)
-118%
|
1 804 324
N/A
|
(921 078)
N/A
|
17 151 251
N/A
|
24 598 245
+43%
|
7 076 118
-71%
|
(3 393 170)
N/A
|
(1 842 152)
+46%
|
(762 606)
+59%
|
(10 846 957)
-1 322%
|
(8 085 471)
+25%
|
(7 026 702)
+13%
|
(11 963 950)
-70%
|
(1 071 548)
+91%
|
20 420 099
N/A
|
(9 201 550)
N/A
|
(8 918 743)
+3%
|
(18 085 104)
-103%
|
(55 953 441)
-209%
|
(25 737 224)
+54%
|
(27 233 191)
-6%
|
21 881 389
N/A
|
51 717 936
+136%
|
32 778 210
-37%
|
72 645 750
+122%
|
22 643 854
-69%
|
20 404 011
-10%
|
11 638 389
-43%
|
(21 165 970)
N/A
|
(10 436 111)
+51%
|
(56 392 873)
-440%
|
(31 034 175)
+45%
|
(41 936 155)
-35%
|
(39 551 225)
+6%
|
(45 619 667)
-15%
|
(33 254 257)
+27%
|
(27 258 070)
+18%
|
(37 462 031)
-37%
|
3 657 245
N/A
|
(33 288 847)
N/A
|
(50 848 899)
-53%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1 329)
|
683
|
697
|
(104)
|
60
|
(1 314)
|
(1 205)
|
(1 297)
|
(1 205)
|
214
|
(80)
|
(644)
|
(430)
|
(611)
|
(505)
|
2 557
|
(168)
|
(101)
|
(58)
|
(2 603)
|
(77)
|
21
|
5 286
|
(10 482)
|
(10 806)
|
(11 977)
|
(18 414)
|
(2 740)
|
(44 989)
|
(45 373)
|
773 019
|
819 025
|
862 543
|
557 011
|
35 523
|
169 320
|
170 251
|
620 889
|
10 530
|
13 766
|
24 712
|
(8 652)
|
4 369
|
(589 672)
|
(316 282)
|
(81 677)
|
2 775
|
414 724
|
135 998
|
(213 808)
|
12 800
|
2 298
|
(7 957)
|
2 131
|
1 279
|
3 767
|
51 414
|
67 788
|
(427)
|
(12 527)
|
100 957
|
(24 637)
|
(52 076)
|
16 216
|
(208 995)
|
21 787
|
(160 251)
|
1 325 504
|
369 190
|
280 342
|
(352 878)
|
(1 147 282)
|
(763 636)
|
(879 849)
|
(2 190)
|
(551 338)
|
(56 862)
|
344 326
|
(30 287)
|
(278 735)
|
(76 035)
|
(359 618)
|
(2 663)
|
74 213
|
1 266
|
(61 893)
|
17 758
|
45 244
|
(9 170)
|
53 428
|
|
| Net Change in Cash |
93 349
N/A
|
1 940 412
+1 979%
|
4 693 541
+142%
|
855 093
-82%
|
(762 185)
N/A
|
1 341 127
N/A
|
(1 005 983)
N/A
|
3 205 385
N/A
|
6 814 688
+113%
|
2 632 637
-61%
|
1 701 247
-35%
|
2 768 433
+63%
|
(847 106)
N/A
|
3 284 664
N/A
|
5 537 612
+69%
|
4 721 651
-15%
|
6 356 563
+35%
|
9 803 521
+54%
|
19 349 910
+97%
|
6 794 197
-65%
|
2 449 371
-64%
|
(1 467 685)
N/A
|
(16 895 991)
-1 051%
|
(309 186)
+98%
|
379 670
N/A
|
12 913 891
+3 301%
|
29 494 263
+128%
|
41 718 856
+41%
|
42 184 009
+1%
|
25 993 180
-38%
|
45 848 600
+76%
|
(4 135 911)
N/A
|
(14 942 169)
-261%
|
(4 289 912)
+71%
|
5 499 541
N/A
|
7 825 858
+42%
|
23 223 038
+197%
|
7 928 080
-66%
|
(13 650 834)
N/A
|
(11 824 691)
+13%
|
(4 206 295)
+64%
|
4 241 438
N/A
|
(7 320 597)
N/A
|
5 031 026
N/A
|
9 161 077
+82%
|
26 436 014
+189%
|
60 680 446
+130%
|
88 550 491
+46%
|
17 567 803
-80%
|
(10 106 294)
N/A
|
(9 342 498)
+8%
|
(51 479 801)
-451%
|
18 689 976
N/A
|
22 136 035
+18%
|
25 930 485
+17%
|
29 030 127
+12%
|
40 503 007
+40%
|
18 307 188
-55%
|
(2 701 726)
N/A
|
15 104 864
N/A
|
(32 471 425)
N/A
|
(19 107 897)
+41%
|
29 139 632
N/A
|
23 547 696
-19%
|
12 770 340
-46%
|
36 276 723
+184%
|
21 149 281
-42%
|
(40 580 289)
N/A
|
(21 060 465)
+48%
|
(40 838 443)
-94%
|
(65 116 261)
-59%
|
(17 722 549)
+73%
|
24 478 382
N/A
|
31 640 069
+29%
|
(17 865 567)
N/A
|
3 553 293
N/A
|
(20 451 368)
N/A
|
(5 947 262)
+71%
|
114 267 567
N/A
|
51 605 604
-55%
|
33 825 727
-34%
|
(5 017 591)
N/A
|
(49 514 434)
-887%
|
(8 094 602)
+84%
|
(30 824 982)
-281%
|
43 743 695
N/A
|
(13 349 354)
N/A
|
77 320 687
N/A
|
78 118 970
+1%
|
(7 543 653)
N/A
|
|