MNC Kapital Indonesia Tbk PT
IDX:BCAP
Cash Flow Statement
Cash Flow Statement
MNC Kapital Indonesia 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 |
0
|
(1 939)
|
(1 588)
|
(2 016)
|
0
|
(2 368)
|
(1 723)
|
(3 192)
|
(2 390)
|
(1 827)
|
(2 863)
|
(1 422)
|
(4 599)
|
(4 353)
|
(4 609)
|
(5 206)
|
(1 520)
|
(4 476)
|
(5 977)
|
(7 011)
|
(10 065)
|
(31 752)
|
(37 048)
|
(39 801)
|
(39 224)
|
(14 511)
|
(8 679)
|
(7 434)
|
(7 638)
|
(7 590)
|
(7 113)
|
(4 415)
|
(5 351)
|
(5 566)
|
(6 183)
|
(6 624)
|
(5 603)
|
(5 063)
|
(5 199)
|
(6 213)
|
(9 481)
|
(10 582)
|
(11 830)
|
(15 649)
|
(18 009)
|
(22 796)
|
(38 966)
|
(39 115)
|
(39 021)
|
(36 515)
|
(27 967)
|
(27 839)
|
(13 915)
|
(14 505)
|
(13 278)
|
(12 404)
|
(14 995)
|
(14 807)
|
(12 091)
|
(11 538)
|
(24 248)
|
(27 198)
|
(26 314)
|
(31 980)
|
(35 164)
|
(40 786)
|
(42 213)
|
(40 760)
|
(50 599)
|
(48 002)
|
(51 874)
|
(45 306)
|
0
|
(23 632)
|
(20 137)
|
(22 087)
|
0
|
(19 756)
|
(15 418)
|
(15 380)
|
0
|
0
|
0
|
0
|
(24 368)
|
(30 991)
|
(38 148)
|
(43 901)
|
(25 659)
|
(24 488)
|
(25 154)
|
(22 071)
|
|
| Cash Interest Paid |
0
|
(856)
|
(2 943)
|
(5 135)
|
0
|
(5 698)
|
(5 239)
|
(4 804)
|
(5 384)
|
0
|
(6 922)
|
(1 163)
|
(18 194)
|
0
|
(21 558)
|
(31 264)
|
(17 248)
|
0
|
(18 217)
|
(15 218)
|
(20 961)
|
(29 537)
|
(29 868)
|
(43 931)
|
(49 574)
|
(64 004)
|
(76 527)
|
(76 712)
|
(34 893)
|
(24 870)
|
(14 722)
|
(11 959)
|
(37 828)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
479
|
21 763
|
6 455
|
(18 051)
|
21 697
|
(34 217)
|
7 389
|
37 525
|
(24 447)
|
10 227
|
(22 344)
|
(34 000)
|
(26 118)
|
(7 995)
|
(5 273)
|
460
|
(10 820)
|
(9 206)
|
(23 781)
|
5 014
|
(12 278)
|
(10 118)
|
9 067
|
(26 437)
|
(11 892)
|
(41 205)
|
(30 323)
|
(15 272)
|
(36 650)
|
13 476
|
6 266
|
(31 973)
|
(46 177)
|
0
|
(83 532)
|
(7 151)
|
(106 088)
|
0
|
0
|
(1 338 888)
|
0
|
0
|
0
|
(1 207 134)
|
(1 055 883)
|
(1 325 827)
|
(1 576 661)
|
(1 069 747)
|
(823 999)
|
(835 879)
|
(638 897)
|
(853 079)
|
629 063
|
(652 620)
|
(405 475)
|
(172 934)
|
(2 047 723)
|
(1 453 171)
|
(1 613 622)
|
(2 951 621)
|
(2 020 376)
|
(1 426 539)
|
(2 250 782)
|
(352 597)
|
(399 266)
|
(567 908)
|
638 531
|
(139 707)
|
(733 210)
|
(19 590)
|
(714 559)
|
781 709
|
1 308 147
|
1 053 195
|
1 203 137
|
526 267
|
857 028
|
(397 957)
|
260 223
|
(266 932)
|
177 181
|
(507 320)
|
(1 468 944)
|
(271 200)
|
(703 743)
|
749 770
|
894 942
|
449 551
|
666 476
|
1 208 361
|
1 971 539
|
1 131 026
|
|
| Cash from Operating Activities |
31 134
N/A
|
(21 284)
N/A
|
(39 750)
-87%
|
(35 825)
+10%
|
933
N/A
|
2 258
+142%
|
(31 460)
N/A
|
50 737
N/A
|
14 710
-71%
|
28 344
+93%
|
73 224
+158%
|
23 355
-68%
|
77 387
+231%
|
65 245
-16%
|
10 298
-84%
|
104 073
+911%
|
100 797
-3%
|
157 044
+56%
|
653 659
+316%
|
97 479
-85%
|
14 173
-85%
|
5 039
-64%
|
(513 652)
N/A
|
(120 183)
+77%
|
25 350
N/A
|
39 999
+58%
|
115 603
+189%
|
299 074
+159%
|
460 783
+54%
|
191 226
-58%
|
121 008
-37%
|
(257 187)
N/A
|
(98 178)
+62%
|
11 256
N/A
|
155 697
+1 283%
|
255 109
+64%
|
25 326
-90%
|
(59 343)
N/A
|
(89 643)
-51%
|
(379 822)
-324%
|
(461 367)
-21%
|
(529 419)
-15%
|
(761 898)
-44%
|
(210 121)
+72%
|
(269 906)
-28%
|
(274 813)
-2%
|
(279 189)
-2%
|
(495 285)
-77%
|
(419 598)
+15%
|
(477 442)
-14%
|
(440 496)
+8%
|
(519 116)
-18%
|
761 125
N/A
|
(446 360)
N/A
|
(166 813)
+63%
|
527 391
N/A
|
(1 018 231)
N/A
|
(302 838)
+70%
|
(553 539)
-83%
|
(2 453 336)
-343%
|
(1 739 521)
+29%
|
(1 345 041)
+23%
|
(1 799 371)
-34%
|
9 525
N/A
|
89 810
+843%
|
(258 578)
N/A
|
867 366
N/A
|
143 664
-83%
|
(393 976)
N/A
|
536 656
N/A
|
(436 186)
N/A
|
1 361 931
N/A
|
1 709 737
+26%
|
1 594 526
-7%
|
2 050 889
+29%
|
1 315 020
-36%
|
1 706 213
+30%
|
682 427
-60%
|
1 410 461
+107%
|
257 696
-82%
|
923 727
+258%
|
(4 068)
N/A
|
(1 087 391)
-26 630%
|
668 874
N/A
|
39 872
-94%
|
1 595 215
+3 901%
|
1 765 274
+11%
|
1 309 843
-26%
|
1 612 472
+23%
|
2 218 331
+38%
|
3 143 971
+42%
|
2 440 125
-22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 076)
|
(3 561)
|
(3 415)
|
(3 614)
|
(3 077)
|
(6 242)
|
(8 823)
|
(9 816)
|
(10 799)
|
(8 193)
|
(7 391)
|
(6 019)
|
(6 546)
|
(5 390)
|
(3 633)
|
(2 984)
|
(1 194)
|
(1 311)
|
(2 180)
|
(2 807)
|
(4 638)
|
(5 999)
|
(8 327)
|
(11 811)
|
(9 989)
|
(10 208)
|
(7 389)
|
(3 834)
|
(5 353)
|
(6 538)
|
(7 997)
|
(8 078)
|
(5 844)
|
(7 122)
|
(7 415)
|
(11 689)
|
(15 993)
|
(14 631)
|
(16 749)
|
(15 680)
|
(13 206)
|
(14 541)
|
(16 014)
|
(193 710)
|
(196 888)
|
(239 426)
|
(267 451)
|
(112 619)
|
(159 003)
|
(144 154)
|
(125 377)
|
(112 097)
|
(111 160)
|
(96 444)
|
(86 652)
|
(92 477)
|
(68 392)
|
(64 706)
|
(80 094)
|
(66 473)
|
(61 011)
|
(52 150)
|
(39 758)
|
(52 593)
|
(50 945)
|
(54 211)
|
(56 290)
|
(42 574)
|
(44 922)
|
(46 704)
|
(39 528)
|
(41 772)
|
(34 744)
|
(31 267)
|
(29 659)
|
(26 252)
|
(48 888)
|
(34 179)
|
(36 984)
|
(38 599)
|
(68 164)
|
(68 173)
|
(984 542)
|
(1 032 716)
|
(1 039 233)
|
(1 035 819)
|
(121 905)
|
(93 299)
|
(20 335)
|
(36 752)
|
(17 868)
|
(511)
|
|
| Other Items |
52
|
(42 953)
|
(21 650)
|
(21 300)
|
(56 979)
|
(13 584)
|
31 924
|
(86 108)
|
(117 060)
|
(132 660)
|
(130 024)
|
(55 199)
|
(29 068)
|
(9 608)
|
(1 449)
|
(86 548)
|
(88 372)
|
(81 862)
|
(142 190)
|
(131 997)
|
(177 437)
|
(203 964)
|
(170 119)
|
(97 709)
|
(268 364)
|
(322 362)
|
(306 235)
|
(271 523)
|
(33 803)
|
49 070
|
18 561
|
10 136
|
(92 681)
|
9 147
|
47 290
|
16 754
|
(22 221)
|
(44 055)
|
(39 458)
|
(95 114)
|
47 006
|
70 077
|
(365 654)
|
(272 414)
|
(385 113)
|
(249 347)
|
131 508
|
1 447 422
|
1 201 225
|
579 945
|
669 221
|
(748 812)
|
(831 785)
|
47 113
|
(528 871)
|
(981 002)
|
(1 105 791)
|
(1 541 606)
|
(575 148)
|
(4 384)
|
299 229
|
538 964
|
523 651
|
345 981
|
545 823
|
488 091
|
179 561
|
53 378
|
(41 949)
|
24 212
|
8 477
|
297 650
|
182 587
|
(209 399)
|
(186 559)
|
(125 236)
|
(59 068)
|
127 730
|
117 882
|
126 537
|
203 344
|
184 009
|
526 203
|
(20 677)
|
346 657
|
348 255
|
(324 531)
|
(737 144)
|
(2 493 102)
|
(2 966 310)
|
(1 626 332)
|
(2 417 739)
|
|
| Cash from Investing Activities |
(3 024)
N/A
|
(46 514)
-1 438%
|
(25 065)
+46%
|
(24 914)
+1%
|
(60 056)
-141%
|
(19 826)
+67%
|
23 101
N/A
|
(95 924)
N/A
|
(127 859)
-33%
|
(140 853)
-10%
|
(137 415)
+2%
|
(61 218)
+55%
|
(35 614)
+42%
|
(14 998)
+58%
|
(5 082)
+66%
|
(89 532)
-1 662%
|
(89 565)
0%
|
(83 172)
+7%
|
(144 369)
-74%
|
(134 804)
+7%
|
(182 074)
-35%
|
(209 962)
-15%
|
(178 445)
+15%
|
(109 517)
+39%
|
(278 353)
-154%
|
(332 570)
-19%
|
(313 623)
+6%
|
(275 358)
+12%
|
(39 157)
+86%
|
42 531
N/A
|
10 562
-75%
|
2 057
-81%
|
(98 525)
N/A
|
2 025
N/A
|
39 874
+1 869%
|
5 065
-87%
|
(38 215)
N/A
|
(58 687)
-54%
|
(56 208)
+4%
|
(110 795)
-97%
|
33 801
N/A
|
55 537
+64%
|
(381 666)
N/A
|
(466 123)
-22%
|
(582 001)
-25%
|
(488 774)
+16%
|
(135 943)
+72%
|
1 334 802
N/A
|
1 042 222
-22%
|
435 792
-58%
|
543 844
+25%
|
(860 908)
N/A
|
(942 945)
-10%
|
(49 331)
+95%
|
(615 523)
-1 148%
|
(1 073 479)
-74%
|
(1 174 183)
-9%
|
(1 606 312)
-37%
|
(655 242)
+59%
|
(70 857)
+89%
|
238 218
N/A
|
486 814
+104%
|
483 893
-1%
|
293 388
-39%
|
494 878
+69%
|
433 880
-12%
|
123 271
-72%
|
10 804
-91%
|
(86 871)
N/A
|
(22 492)
+74%
|
(31 051)
-38%
|
255 878
N/A
|
147 843
-42%
|
(240 666)
N/A
|
(216 218)
+10%
|
(151 488)
+30%
|
(107 956)
+29%
|
93 551
N/A
|
80 898
-14%
|
87 938
+9%
|
135 180
+54%
|
115 836
-14%
|
(458 339)
N/A
|
(1 053 393)
-130%
|
(692 576)
+34%
|
(687 564)
+1%
|
(446 436)
+35%
|
(830 443)
-86%
|
(2 513 437)
-203%
|
(3 003 062)
-19%
|
(1 644 200)
+45%
|
(2 418 250)
-47%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
17 200
|
0
|
0
|
17 221
|
22
|
22
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 694
|
4 694
|
92 801
|
0
|
514 740
|
514 740
|
379 961
|
227 295
|
(42 453)
|
1 947 795
|
2 350 764
|
0
|
2 582 083
|
591 758
|
1 069 786
|
0
|
1 262 313
|
1 469 265
|
1 227 669
|
0
|
799 604
|
592 729
|
0
|
0
|
0
|
0
|
52 358
|
0
|
0
|
0
|
892
|
0
|
0
|
0
|
0
|
0
|
4
|
153 855
|
2 780
|
0
|
288 014
|
134 163
|
3 997
|
0
|
0
|
0
|
(2 655)
|
(928)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(5 722)
|
(6 756)
|
(11 998)
|
(10 674)
|
16 113
|
23 611
|
40 066
|
74 167
|
133 717
|
104 652
|
78 099
|
36 298
|
(34 384)
|
(21 768)
|
2 028
|
3 165
|
8 289
|
29 182
|
28 283
|
66 525
|
171 201
|
130 330
|
309 681
|
301 502
|
267 848
|
265 493
|
38 243
|
(48 248)
|
(160 044)
|
(86 537)
|
72 399
|
239 940
|
(16 653)
|
(83 836)
|
(273 143)
|
(222 778)
|
107 499
|
161 807
|
446 935
|
499 269
|
443 238
|
491 886
|
334 613
|
412 543
|
565 655
|
664 620
|
720 137
|
457 686
|
(19 571)
|
(192 081)
|
19 714
|
302 752
|
272 350
|
449 602
|
201 682
|
(69 013)
|
697 218
|
639 725
|
853 265
|
804 927
|
395 920
|
202 364
|
(161 456)
|
(310 628)
|
(178 249)
|
(144 955)
|
(429 306)
|
114 569
|
33 894
|
(6 903)
|
21 986
|
(660 459)
|
(1 003 382)
|
(1 107 218)
|
(866 088)
|
(499 438)
|
(567 830)
|
(406 061)
|
(311 695)
|
(277 869)
|
157 095
|
668 700
|
1 419 084
|
1 559 066
|
591 615
|
180 578
|
(597 272)
|
(542 896)
|
363 228
|
459 206
|
525 813
|
(58 051)
|
|
| Cash Paid for Dividends |
(6 250)
|
0
|
0
|
0
|
(12 500)
|
0
|
0
|
0
|
(12 501)
|
0
|
0
|
(19 004)
|
(15 004)
|
0
|
0
|
(8 501)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 460)
|
(2 460)
|
(2 460)
|
(2 460)
|
(2 460)
|
(2 461)
|
(2 461)
|
(6 165)
|
(3 707)
|
(3 707)
|
(3 707)
|
(3)
|
(20 418)
|
(20 418)
|
(24 527)
|
(24 527)
|
0
|
0
|
(20 681)
|
(20 681)
|
(20 680)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(64)
|
(6 695)
|
0
|
(6 663)
|
(6 631)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 500)
|
0
|
(12 666)
|
0
|
(569 004)
|
(341 224)
|
(560 838)
|
(573 504)
|
(210 048)
|
(442 328)
|
0
|
0
|
(169 600)
|
0
|
0
|
0
|
(359 424)
|
0
|
0
|
(359 424)
|
(314 252)
|
(386 686)
|
(459 248)
|
(526 936)
|
(289 168)
|
(291 799)
|
(362 217)
|
(402 617)
|
(259 241)
|
(230 553)
|
(153 897)
|
(89 695)
|
50 634
|
(235 476)
|
(235 885)
|
(246 738)
|
(225 224)
|
(244 490)
|
(250 048)
|
(289 839)
|
517 937
|
523 900
|
514 458
|
531 653
|
(333 877)
|
(359 246)
|
(367 638)
|
(359 221)
|
|
| Cash from Financing Activities |
(11 972)
N/A
|
(13 006)
-9%
|
(1 048)
+92%
|
(10 674)
-919%
|
3 613
N/A
|
11 132
+208%
|
10 388
-7%
|
61 688
+494%
|
121 237
+97%
|
92 151
-24%
|
65 565
-29%
|
17 229
-74%
|
(56 083)
N/A
|
(43 467)
+22%
|
(19 639)
+55%
|
(11 966)
+39%
|
8 289
N/A
|
29 182
+252%
|
28 283
-3%
|
66 525
+135%
|
171 201
+157%
|
130 330
-24%
|
309 681
+138%
|
301 502
-3%
|
267 848
-11%
|
265 493
-1%
|
38 243
-86%
|
(48 248)
N/A
|
(160 044)
-232%
|
(86 537)
+46%
|
72 399
N/A
|
239 940
+231%
|
(19 112)
N/A
|
(86 296)
-352%
|
(275 603)
-219%
|
(225 238)
+18%
|
105 039
N/A
|
159 346
+52%
|
449 169
+182%
|
497 798
+11%
|
532 332
+7%
|
580 980
+9%
|
845 645
+46%
|
927 280
+10%
|
920 698
-1%
|
871 496
-5%
|
640 490
-27%
|
2 380 954
+272%
|
1 758 078
-26%
|
1 966 016
+12%
|
2 020 279
+3%
|
300 325
-85%
|
1 111 408
+270%
|
1 056 380
-5%
|
1 253 947
+19%
|
1 190 204
-5%
|
1 755 287
+47%
|
1 697 794
-3%
|
1 483 269
-13%
|
1 228 056
-17%
|
36 496
-97%
|
(157 060)
N/A
|
(520 880)
-232%
|
(617 694)
-19%
|
(440 143)
+29%
|
(479 283)
-9%
|
(836 196)
-74%
|
(412 367)
+51%
|
(254 382)
+38%
|
(297 810)
-17%
|
(339 339)
-14%
|
(1 062 184)
-213%
|
(1 262 623)
-19%
|
(1 337 771)
-6%
|
(1 019 981)
+24%
|
(435 278)
+57%
|
(514 416)
-18%
|
(353 519)
+31%
|
(259 566)
+27%
|
(390 444)
-50%
|
(64 132)
+84%
|
428 207
N/A
|
1 173 033
+174%
|
1 273 224
+9%
|
1 106 897
-13%
|
703 550
-36%
|
(85 469)
N/A
|
(13 898)
+84%
|
29 351
N/A
|
98 233
+235%
|
158 175
+61%
|
(417 272)
N/A
|
|
| 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
|
(100)
|
(96)
|
(632)
|
(936)
|
(850)
|
(760)
|
49
|
3 332
|
3 467
|
3 273
|
2 615
|
0
|
(390)
|
(18 059)
|
871
|
0
|
1 162
|
36 529
|
2 069
|
0
|
2 505
|
(16 087)
|
3 998
|
0
|
2 655
|
4 049
|
800
|
485
|
(3 270)
|
(2 179)
|
(11 752)
|
(13 080)
|
(13 619)
|
(20 128)
|
(11 788)
|
(14 181)
|
(17 950)
|
(13 177)
|
(16 325)
|
(14 520)
|
(7 099)
|
(9 848)
|
(7 644)
|
(2 813)
|
(4 188)
|
(6 285)
|
(5 182)
|
(10 740)
|
(7 919)
|
(6 130)
|
(11 397)
|
(8 079)
|
(1 570)
|
(9 278)
|
(1 283)
|
|
| Net Change in Cash |
16 138
N/A
|
(80 804)
N/A
|
(65 863)
+18%
|
(71 413)
-8%
|
(55 510)
+22%
|
(6 436)
+88%
|
2 029
N/A
|
16 501
+713%
|
8 088
-51%
|
(20 358)
N/A
|
1 374
N/A
|
(20 634)
N/A
|
(14 310)
+31%
|
6 780
N/A
|
(14 423)
N/A
|
2 575
N/A
|
19 521
+658%
|
103 054
+428%
|
537 573
+422%
|
29 200
-95%
|
3 300
-89%
|
(74 593)
N/A
|
(382 416)
-413%
|
71 802
N/A
|
14 845
-79%
|
(27 078)
N/A
|
(159 777)
-490%
|
(24 532)
+85%
|
261 582
N/A
|
147 220
-44%
|
203 969
+39%
|
(15 190)
N/A
|
(215 815)
-1 321%
|
(73 015)
+66%
|
(80 032)
-10%
|
34 936
N/A
|
92 150
+164%
|
41 216
-55%
|
303 222
+636%
|
6 549
-98%
|
103 830
+1 485%
|
106 248
+2%
|
(298 679)
N/A
|
251 085
N/A
|
72 123
-71%
|
111 376
+54%
|
228 631
+105%
|
3 223 086
+1 310%
|
2 380 702
-26%
|
1 923 976
-19%
|
2 105 568
+9%
|
(1 078 828)
N/A
|
929 588
N/A
|
561 851
-40%
|
508 140
-10%
|
646 185
+27%
|
(437 127)
N/A
|
(208 851)
+52%
|
258 401
N/A
|
(1 292 139)
N/A
|
(1 464 807)
-13%
|
(1 012 632)
+31%
|
(1 832 309)
-81%
|
(313 981)
+83%
|
145 030
N/A
|
(307 251)
N/A
|
152 262
N/A
|
(269 651)
N/A
|
(748 309)
-178%
|
202 735
N/A
|
(826 704)
N/A
|
543 837
N/A
|
580 776
+7%
|
(1 861)
N/A
|
801 513
N/A
|
711 929
-11%
|
1 069 321
+50%
|
415 360
-61%
|
1 221 945
+194%
|
(52 454)
N/A
|
991 962
N/A
|
535 787
-46%
|
(378 982)
N/A
|
883 523
N/A
|
443 453
-50%
|
1 603 282
+262%
|
1 227 239
-23%
|
454 105
-63%
|
(879 693)
N/A
|
(688 068)
+22%
|
1 648 668
N/A
|
(396 680)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
28 058
N/A
|
(24 845)
N/A
|
(43 165)
-74%
|
(39 439)
+9%
|
(2 144)
+95%
|
(3 984)
-86%
|
(40 283)
-911%
|
40 921
N/A
|
3 911
-90%
|
20 151
+415%
|
65 833
+227%
|
17 336
-74%
|
70 841
+309%
|
59 855
-16%
|
6 665
-89%
|
101 089
+1 417%
|
99 603
-1%
|
155 733
+56%
|
651 479
+318%
|
94 672
-85%
|
9 535
-90%
|
(960)
N/A
|
(521 979)
-54 273%
|
(131 994)
+75%
|
15 361
N/A
|
29 791
+94%
|
108 214
+263%
|
295 240
+173%
|
455 430
+54%
|
184 688
-59%
|
113 011
-39%
|
(265 265)
N/A
|
(104 022)
+61%
|
4 134
N/A
|
148 282
+3 487%
|
243 420
+64%
|
9 333
-96%
|
(73 974)
N/A
|
(106 392)
-44%
|
(395 502)
-272%
|
(474 573)
-20%
|
(543 960)
-15%
|
(777 912)
-43%
|
(403 831)
+48%
|
(466 794)
-16%
|
(514 239)
-10%
|
(546 640)
-6%
|
(607 904)
-11%
|
(578 601)
+5%
|
(621 596)
-7%
|
(565 873)
+9%
|
(631 213)
-12%
|
649 965
N/A
|
(542 804)
N/A
|
(253 465)
+53%
|
434 914
N/A
|
(1 086 623)
N/A
|
(367 544)
+66%
|
(633 633)
-72%
|
(2 519 809)
-298%
|
(1 800 532)
+29%
|
(1 397 191)
+22%
|
(1 839 129)
-32%
|
(43 068)
+98%
|
38 865
N/A
|
(312 789)
N/A
|
811 076
N/A
|
101 090
-88%
|
(438 898)
N/A
|
489 952
N/A
|
(475 714)
N/A
|
1 320 159
N/A
|
1 674 993
+27%
|
1 563 259
-7%
|
2 021 230
+29%
|
1 288 768
-36%
|
1 657 325
+29%
|
648 248
-61%
|
1 373 477
+112%
|
219 097
-84%
|
855 563
+290%
|
(72 241)
N/A
|
(2 071 933)
-2 768%
|
(363 842)
+82%
|
(999 361)
-175%
|
559 396
N/A
|
1 643 369
+194%
|
1 216 544
-26%
|
1 592 137
+31%
|
2 181 579
+37%
|
3 126 103
+43%
|
2 439 614
-22%
|
|