Enseval Putera Megatrading Tbk PT
IDX:EPMT
Cash Flow Statement
Cash Flow Statement
Enseval Putera Megatrading 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 |
(509)
|
(2 941)
|
(7 389)
|
(17 737)
|
(20 103)
|
(57 751)
|
(72 906)
|
(74 436)
|
(82 775)
|
(65 696)
|
(50 056)
|
(68 242)
|
(86 993)
|
(92 893)
|
(106 215)
|
(98 937)
|
(88 219)
|
(80 477)
|
(79 161)
|
(91 072)
|
(98 905)
|
(106 695)
|
(112 682)
|
(104 891)
|
(107 158)
|
(99 154)
|
(117 899)
|
(116 538)
|
(124 015)
|
(130 107)
|
(142 012)
|
(136 823)
|
(131 925)
|
(121 138)
|
(93 072)
|
(94 263)
|
(89 292)
|
(91 306)
|
(109 585)
|
(114 169)
|
(112 545)
|
(120 906)
|
(151 843)
|
(167 893)
|
(192 083)
|
(200 544)
|
(181 568)
|
(179 988)
|
(183 065)
|
(183 146)
|
(179 703)
|
(181 576)
|
(195 992)
|
(198 082)
|
(197 199)
|
(201 768)
|
(204 035)
|
(193 517)
|
(184 618)
|
(184 972)
|
(184 915)
|
(198 336)
|
(199 468)
|
(196 249)
|
(192 295)
|
(182 135)
|
(216 877)
|
(229 938)
|
(245 419)
|
(247 711)
|
(203 525)
|
(173 635)
|
0
|
(132 090)
|
(148 660)
|
(180 489)
|
0
|
(224 284)
|
(287 423)
|
(296 587)
|
0
|
0
|
0
|
0
|
(249 573)
|
(306 963)
|
(389 881)
|
(442 928)
|
(262 290)
|
(254 575)
|
(218 228)
|
(222 402)
|
|
| Cash Interest Paid |
(21 153)
|
(21 860)
|
(18 212)
|
(15 203)
|
(11 950)
|
(9 043)
|
(9 112)
|
(9 657)
|
(10 232)
|
(13 445)
|
(15 602)
|
(17 218)
|
(19 788)
|
(13 641)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 900)
|
0
|
0
|
0
|
(13 541)
|
0
|
0
|
(23 996)
|
(14 682)
|
(15 157)
|
(16 193)
|
(8 125)
|
(8 416)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(55 411)
|
(76 466)
|
(115 144)
|
(95 978)
|
(10 970)
|
(27 121)
|
15 670
|
(39 801)
|
(27 280)
|
(38 593)
|
94 837
|
132 434
|
92 924
|
55 661
|
0
|
0
|
1 463
|
0
|
0
|
0
|
3 652
|
0
|
0
|
0
|
1 351
|
0
|
0
|
0
|
1 205
|
0
|
0
|
2 014
|
589
|
707
|
795
|
31
|
514
|
(420 083)
|
(502 607)
|
(603 735)
|
(370 545)
|
(389 339)
|
(414 523)
|
(453 477)
|
(482 292)
|
(523 195)
|
(542 380)
|
(556 769)
|
(574 061)
|
(570 161)
|
(597 753)
|
(583 428)
|
(598 736)
|
(611 937)
|
(627 388)
|
(629 476)
|
(628 648)
|
(623 353)
|
(624 355)
|
(628 079)
|
(629 910)
|
(634 617)
|
(638 481)
|
(643 062)
|
(663 096)
|
(669 661)
|
(677 950)
|
(685 976)
|
(664 391)
|
(677 030)
|
(690 264)
|
(694 406)
|
(732 345)
|
(729 509)
|
(735 370)
|
(747 955)
|
(744 536)
|
(767 847)
|
(782 288)
|
(789 657)
|
(795 038)
|
(794 746)
|
(806 414)
|
(810 760)
|
(820 162)
|
(854 787)
|
(839 714)
|
(841 139)
|
(813 334)
|
(826 614)
|
(823 716)
|
(829 773)
|
|
| Cash from Operating Activities |
61 329
N/A
|
23 781
-61%
|
12 864
-46%
|
(61 601)
N/A
|
136 092
N/A
|
108 798
-20%
|
129 139
+19%
|
118 136
-9%
|
26 886
-77%
|
48 153
+79%
|
201 545
+319%
|
241 871
+20%
|
154 383
-36%
|
93 497
-39%
|
(56 424)
N/A
|
37 180
N/A
|
206 717
+456%
|
336 345
+63%
|
269 333
-20%
|
61 272
-77%
|
4 890
-92%
|
82 314
+1 583%
|
204 063
+148%
|
208 169
+2%
|
254 756
+22%
|
192 535
-24%
|
(54 754)
N/A
|
36 906
N/A
|
71 149
+93%
|
(49 863)
N/A
|
5 987
N/A
|
59 345
+891%
|
213 362
+260%
|
208 340
-2%
|
261 316
+25%
|
363 570
+39%
|
384 495
+6%
|
367 770
-4%
|
259 017
-30%
|
185 501
-28%
|
359 081
+94%
|
249 120
-31%
|
127 516
-49%
|
78 811
-38%
|
(153 301)
N/A
|
93 703
N/A
|
112 895
+20%
|
386 184
+242%
|
520 136
+35%
|
387 681
-25%
|
514 818
+33%
|
395 524
-23%
|
614 574
+55%
|
472 289
-23%
|
478 151
+1%
|
675 336
+41%
|
244 822
-64%
|
(30 136)
N/A
|
21 030
N/A
|
(296 838)
N/A
|
(203 607)
+31%
|
272 234
N/A
|
87 312
-68%
|
551 584
+532%
|
543 779
-1%
|
549 620
+1%
|
176 456
-68%
|
67 516
-62%
|
248 920
+269%
|
174 938
-30%
|
612 509
+250%
|
1 125 616
+84%
|
980 695
-13%
|
733 747
-25%
|
892 858
+22%
|
410 613
-54%
|
404 805
-1%
|
450 169
+11%
|
438 963
-2%
|
(225 623)
N/A
|
(20 675)
+91%
|
(288 192)
-1 294%
|
(164 844)
+43%
|
496 008
N/A
|
409 705
-17%
|
671 155
+64%
|
761 579
+13%
|
625 184
-18%
|
659 883
+6%
|
552 153
-16%
|
917 339
+66%
|
862 384
-6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(31 272)
|
(33 390)
|
(34 987)
|
(40 230)
|
(42 073)
|
(40 845)
|
(33 131)
|
(32 639)
|
(58 735)
|
(61 774)
|
(86 768)
|
(92 314)
|
(71 153)
|
(85 129)
|
(70 609)
|
(83 618)
|
(93 090)
|
(87 718)
|
(89 962)
|
(80 434)
|
(69 301)
|
(74 901)
|
(73 549)
|
(75 082)
|
(85 244)
|
(72 041)
|
(79 637)
|
(89 771)
|
(111 825)
|
(115 586)
|
(113 377)
|
(109 118)
|
(149 962)
|
(169 824)
|
(161 416)
|
(171 866)
|
(157 614)
|
(149 020)
|
(168 706)
|
(171 718)
|
(171 079)
|
(195 264)
|
(216 452)
|
(264 458)
|
(272 099)
|
(277 689)
|
(275 035)
|
(228 429)
|
(215 141)
|
(214 020)
|
(198 416)
|
(217 707)
|
(180 748)
|
(144 610)
|
(136 795)
|
(103 594)
|
(96 520)
|
(120 900)
|
(122 505)
|
(113 473)
|
(199 064)
|
(194 887)
|
(180 163)
|
(191 232)
|
(128 162)
|
(188 882)
|
(207 646)
|
(258 694)
|
(315 299)
|
(290 873)
|
(312 676)
|
(290 765)
|
(230 947)
|
(169 780)
|
(146 512)
|
(114 649)
|
(115 458)
|
(128 226)
|
(127 501)
|
(151 661)
|
(139 006)
|
(122 548)
|
(123 030)
|
(101 126)
|
(190 101)
|
(231 346)
|
(230 248)
|
(246 394)
|
(213 440)
|
(180 165)
|
(179 336)
|
(177 971)
|
|
| Other Items |
29 921
|
22 585
|
20 734
|
28 469
|
(19 900)
|
(2 172)
|
(14 041)
|
(9 968)
|
17 214
|
12 451
|
(39 424)
|
(75 279)
|
(103 341)
|
118 256
|
201 418
|
321 188
|
278 376
|
136 540
|
105 839
|
44 116
|
18 407
|
52 599
|
31 539
|
(13 837)
|
34 724
|
(27 707)
|
25 569
|
38 783
|
18 407
|
64 900
|
38 598
|
31 160
|
11 321
|
13 009
|
28 278
|
5 352
|
1 292
|
(5 089)
|
(4 489)
|
23 956
|
85 614
|
55 623
|
46 411
|
91 771
|
13 617
|
55 762
|
28 377
|
50 410
|
31 948
|
37 057
|
2 380
|
(2 891)
|
(16 043)
|
(7 499)
|
57 226
|
1 496
|
64 779
|
58 051
|
61 738
|
56 282
|
61 627
|
54 967
|
51 943
|
52 918
|
51 876
|
59 496
|
63 328
|
61 186
|
52 436
|
47 662
|
59 082
|
62 240
|
74 413
|
75 135
|
55 852
|
59 381
|
(18 346)
|
(24 301)
|
145 629
|
183 233
|
269 590
|
266 845
|
89 240
|
32 720
|
9 564
|
10 137
|
13 366
|
21 800
|
(43 686)
|
(45 411)
|
(40 294)
|
(40 898)
|
|
| Cash from Investing Activities |
(1 351)
N/A
|
(10 805)
-700%
|
(14 252)
-32%
|
(11 762)
+17%
|
(61 974)
-427%
|
(43 018)
+31%
|
(47 174)
-10%
|
(42 608)
+10%
|
(41 522)
+3%
|
(49 324)
-19%
|
(126 191)
-156%
|
(167 594)
-33%
|
(174 494)
-4%
|
33 127
N/A
|
130 808
+295%
|
237 570
+82%
|
185 285
-22%
|
48 821
-74%
|
15 877
-67%
|
(36 319)
N/A
|
(50 894)
-40%
|
(22 302)
+56%
|
(42 011)
-88%
|
(88 919)
-112%
|
(50 520)
+43%
|
(99 747)
-97%
|
(54 068)
+46%
|
(50 987)
+6%
|
(93 418)
-83%
|
(50 687)
+46%
|
(74 779)
-48%
|
(77 959)
-4%
|
(138 641)
-78%
|
(156 815)
-13%
|
(133 138)
+15%
|
(166 514)
-25%
|
(156 322)
+6%
|
(154 109)
+1%
|
(173 194)
-12%
|
(147 762)
+15%
|
(85 465)
+42%
|
(139 641)
-63%
|
(170 042)
-22%
|
(172 687)
-2%
|
(258 483)
-50%
|
(221 928)
+14%
|
(246 659)
-11%
|
(178 019)
+28%
|
(183 193)
-3%
|
(176 963)
+3%
|
(196 036)
-11%
|
(220 598)
-13%
|
(196 791)
+11%
|
(152 109)
+23%
|
(79 569)
+48%
|
(102 099)
-28%
|
(31 741)
+69%
|
(62 849)
-98%
|
(60 766)
+3%
|
(57 191)
+6%
|
(137 438)
-140%
|
(139 921)
-2%
|
(128 222)
+8%
|
(138 315)
-8%
|
(76 286)
+45%
|
(129 386)
-70%
|
(144 318)
-12%
|
(197 508)
-37%
|
(262 863)
-33%
|
(243 211)
+7%
|
(253 593)
-4%
|
(228 525)
+10%
|
(156 533)
+32%
|
(94 645)
+40%
|
(90 660)
+4%
|
(55 268)
+39%
|
(133 805)
-142%
|
(152 527)
-14%
|
18 128
N/A
|
31 573
+74%
|
130 583
+314%
|
144 297
+11%
|
(33 790)
N/A
|
(68 406)
-102%
|
(180 536)
-164%
|
(221 209)
-23%
|
(216 882)
+2%
|
(224 594)
-4%
|
(257 126)
-14%
|
(225 576)
+12%
|
(219 630)
+3%
|
(218 868)
+0%
|
|
| 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
|
501
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300 048
|
297 912
|
297 912
|
300 048
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2 418
|
413
|
(10 137)
|
(9 535)
|
(13 402)
|
(11 663)
|
(8 919)
|
(7 929)
|
(6 101)
|
(22 398)
|
(29 136)
|
(28 679)
|
(41 476)
|
(24 601)
|
(137 344)
|
(260 357)
|
(246 402)
|
0
|
(124 724)
|
0
|
0
|
0
|
0
|
25 000
|
25 000
|
10 000
|
163 435
|
33 435
|
30 000
|
47 846
|
(55 589)
|
101 644
|
(39 266)
|
0
|
(86 761)
|
(135 522)
|
10 780
|
9 145
|
19 649
|
16 339
|
31 580
|
16 146
|
24 550
|
48 780
|
17 325
|
22 990
|
42 104
|
1 566
|
(24 860)
|
21 134
|
(9 449)
|
(13 303)
|
(1 117)
|
(21 912)
|
(104 585)
|
(84 585)
|
(89 801)
|
(103 596)
|
0
|
(3 713)
|
0
|
0
|
0
|
(30 000)
|
0
|
0
|
40 000
|
0
|
0
|
(4 262)
|
23 354
|
(8 219)
|
(8 624)
|
(17 063)
|
13 630
|
45 151
|
(16 335)
|
133 925
|
(94 993)
|
(75 448)
|
(13 757)
|
(151 598)
|
378 812
|
100 511
|
(621)
|
(537)
|
(35 537)
|
20 073
|
92 714
|
77 058
|
(83 488)
|
(106 040)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(9 120)
|
0
|
0
|
0
|
(11 400)
|
0
|
0
|
0
|
(11 400)
|
(11 400)
|
0
|
0
|
(11 400)
|
(11 400)
|
0
|
0
|
(57 000)
|
(57 000)
|
0
|
0
|
(57 000)
|
(57 000)
|
0
|
0
|
(62 700)
|
(62 700)
|
0
|
0
|
(62 700)
|
(62 700)
|
0
|
(62 700)
|
(13 543)
|
(13 543)
|
0
|
(269 747)
|
(256 204)
|
(236 087)
|
0
|
21 234
|
15 892
|
(5 417)
|
0
|
0
|
0
|
0
|
0
|
(13 353)
|
(13 543)
|
(13 543)
|
0
|
(13 545)
|
(13 543)
|
(13 543)
|
0
|
(13 556)
|
(13 543)
|
(13 543)
|
0
|
(13 560)
|
0
|
(13 568)
|
0
|
(227 476)
|
(243 803)
|
(243 803)
|
0
|
(243 827)
|
(243 778)
|
(243 778)
|
0
|
(541 888)
|
(541 753)
|
(541 728)
|
0
|
(555 285)
|
(555 246)
|
(555 271)
|
0
|
(557 990)
|
(555 271)
|
(555 271)
|
0
|
(449 634)
|
(449 634)
|
(449 634)
|
0
|
(484 847)
|
(485 127)
|
|
| Other |
10 668
|
(5 667)
|
306
|
8 093
|
(20 005)
|
(2 724)
|
(988)
|
484
|
4 497
|
5 997
|
(7 579)
|
400
|
1 652
|
(19 999)
|
(23 390)
|
(37 128)
|
(12 448)
|
(9 899)
|
(12 632)
|
892
|
(2 813)
|
(13 791)
|
17 651
|
(5 379)
|
(2 740)
|
2 701
|
(16 187)
|
4 192
|
15 857
|
1 483
|
(517)
|
0
|
0
|
0
|
0
|
0
|
(2 136)
|
(12 776)
|
(14 297)
|
(16 087)
|
(30 565)
|
(32 209)
|
(33 707)
|
(35 274)
|
(13 278)
|
(13 824)
|
(14 591)
|
(15 021)
|
(15 425)
|
(15 082)
|
(14 809)
|
(14 171)
|
(13 038)
|
(12 997)
|
(12 268)
|
(11 833)
|
(10 763)
|
(9 957)
|
(9 838)
|
(10 324)
|
(9 924)
|
(8 828)
|
(7 450)
|
(5 780)
|
(5 391)
|
(5 450)
|
(5 138)
|
(5 330)
|
(6 161)
|
(7 218)
|
(8 740)
|
(10 130)
|
5 510
|
5 604
|
5 862
|
6 300
|
(8 122)
|
(8 652)
|
126 224
|
125 895
|
118 212
|
117 328
|
(22 576)
|
(25 869)
|
25 754
|
25 307
|
25 816
|
3 359
|
(45 525)
|
(46 535)
|
(45 757)
|
(22 285)
|
|
| Cash from Financing Activities |
13 086
N/A
|
(5 254)
N/A
|
(9 829)
-87%
|
(10 562)
-7%
|
(33 408)
-216%
|
(14 388)
+57%
|
(9 910)
+31%
|
(9 726)
+2%
|
(1 604)
+84%
|
(27 801)
-1 633%
|
(48 114)
-73%
|
(39 679)
+18%
|
(51 223)
-29%
|
(56 001)
-9%
|
(172 134)
-207%
|
(308 886)
-79%
|
(270 250)
+13%
|
(267 631)
+1%
|
(148 756)
+44%
|
(56 107)
+62%
|
(59 813)
-7%
|
(70 791)
-18%
|
(39 349)
+44%
|
(37 379)
+5%
|
(34 239)
+8%
|
(43 798)
-28%
|
90 749
N/A
|
(24 573)
N/A
|
(16 843)
+31%
|
(10 067)
+40%
|
(115 501)
-1 047%
|
42 250
N/A
|
(101 966)
N/A
|
196 240
N/A
|
152 648
-22%
|
148 847
-2%
|
295 149
+98%
|
(16 057)
N/A
|
(262 260)
-1 533%
|
(253 816)
+3%
|
(235 071)
+7%
|
(252 149)
-7%
|
12 078
N/A
|
29 399
+143%
|
(1 370)
N/A
|
3 749
N/A
|
22 096
+489%
|
(13 530)
N/A
|
(40 285)
-198%
|
6 052
N/A
|
(37 611)
N/A
|
(41 017)
-9%
|
(27 698)
+32%
|
(48 452)
-75%
|
(130 397)
-169%
|
(109 961)
+16%
|
(114 107)
-4%
|
(127 096)
-11%
|
(57 108)
+55%
|
(27 580)
+52%
|
(23 467)
+15%
|
(22 371)
+5%
|
(21 011)
+6%
|
(49 348)
-135%
|
(18 959)
+62%
|
(19 018)
0%
|
(206 180)
-984%
|
(249 132)
-21%
|
(249 964)
0%
|
(255 283)
-2%
|
(229 213)
+10%
|
(262 127)
-14%
|
(246 892)
+6%
|
(255 237)
-3%
|
(522 396)
-105%
|
(490 302)
+6%
|
(566 185)
-15%
|
(416 455)
+26%
|
(524 055)
-26%
|
(504 800)
+4%
|
(450 816)
+11%
|
(589 541)
-31%
|
(201 753)
+66%
|
(480 629)
-138%
|
(530 138)
-10%
|
(530 501)
0%
|
(459 355)
+13%
|
(426 202)
+7%
|
(402 445)
+6%
|
(419 111)
-4%
|
(614 092)
-47%
|
(613 452)
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1 043)
|
(623)
|
(1 041)
|
0
|
(574)
|
0
|
0
|
0
|
5 464
|
0
|
0
|
1 928
|
(3 167)
|
0
|
(3 167)
|
(8 067)
|
(7 399)
|
(7 493)
|
(7 345)
|
4 412
|
4 611
|
4 532
|
2 883
|
27 230
|
37 547
|
12 590
|
8 266
|
(23 986)
|
(40 531)
|
(16 546)
|
(8 821)
|
(4 396)
|
687
|
1 592
|
1 056
|
(720)
|
265
|
151
|
(781)
|
1 244
|
447
|
1 043
|
3 439
|
2 665
|
1 801
|
2 260
|
(1 137)
|
(771)
|
(303)
|
(462)
|
13 726
|
2 937
|
2 093
|
2 032
|
(12 747)
|
(682)
|
514
|
127
|
1 689
|
477
|
1 065
|
1 783
|
2 264
|
2 621
|
1 707
|
654
|
(176)
|
(1 653)
|
6 438
|
(116)
|
1 281
|
851
|
(5 447)
|
1 076
|
(899)
|
431
|
(599)
|
203
|
1 218
|
4 040
|
2 245
|
2 043
|
2 566
|
(569)
|
1 581
|
2 286
|
(987)
|
1 152
|
1 676
|
3
|
3 163
|
|
| Net Change in Cash |
73 064
N/A
|
6 679
-91%
|
(11 840)
N/A
|
(84 966)
-618%
|
40 710
N/A
|
50 818
+25%
|
72 055
+42%
|
65 802
-9%
|
(16 240)
N/A
|
(23 508)
-45%
|
27 240
N/A
|
34 598
+27%
|
(69 406)
N/A
|
67 456
N/A
|
(97 750)
N/A
|
(37 303)
+62%
|
113 685
N/A
|
110 136
-3%
|
128 961
+17%
|
(38 499)
N/A
|
(101 405)
-163%
|
(6 168)
+94%
|
127 235
N/A
|
84 754
-33%
|
197 227
+133%
|
86 537
-56%
|
(5 483)
N/A
|
(30 388)
-454%
|
(63 098)
-108%
|
(151 148)
-140%
|
(200 839)
-33%
|
14 815
N/A
|
(31 641)
N/A
|
248 452
N/A
|
282 418
+14%
|
346 959
+23%
|
522 602
+51%
|
197 869
-62%
|
(176 286)
N/A
|
(216 858)
-23%
|
39 789
N/A
|
(142 223)
N/A
|
(29 405)
+79%
|
(61 038)
-108%
|
(410 489)
-573%
|
(122 675)
+70%
|
(109 408)
+11%
|
193 498
N/A
|
295 887
+53%
|
216 467
-27%
|
280 709
+30%
|
147 635
-47%
|
393 022
+166%
|
273 821
-30%
|
270 217
-1%
|
450 529
+67%
|
98 292
-78%
|
(219 567)
N/A
|
(96 717)
+56%
|
(379 920)
-293%
|
(364 034)
+4%
|
111 007
N/A
|
(60 138)
N/A
|
366 185
N/A
|
451 155
+23%
|
402 924
-11%
|
(173 388)
N/A
|
(379 301)
-119%
|
(265 560)
+30%
|
(317 118)
-19%
|
129 587
N/A
|
636 245
+391%
|
578 121
-9%
|
378 418
-35%
|
280 878
-26%
|
(135 856)
N/A
|
(294 754)
-117%
|
(119 412)
+59%
|
(66 761)
+44%
|
(697 632)
-945%
|
(336 868)
+52%
|
(731 191)
-117%
|
(398 344)
+46%
|
(50 461)
+87%
|
(301 539)
-498%
|
(78 974)
+74%
|
87 628
N/A
|
(26 599)
N/A
|
1 464
N/A
|
(90 857)
N/A
|
83 620
N/A
|
33 227
-60%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
30 057
N/A
|
(9 609)
N/A
|
(22 123)
-130%
|
(101 831)
-360%
|
94 019
N/A
|
67 953
-28%
|
96 008
+41%
|
85 497
-11%
|
(31 849)
N/A
|
(13 621)
+57%
|
114 777
N/A
|
149 557
+30%
|
83 230
-44%
|
8 368
-90%
|
(127 033)
N/A
|
(46 438)
+63%
|
113 627
N/A
|
248 627
+119%
|
179 371
-28%
|
(19 162)
N/A
|
(64 411)
-236%
|
7 413
N/A
|
130 514
+1 661%
|
133 087
+2%
|
169 512
+27%
|
120 494
-29%
|
(134 391)
N/A
|
(52 865)
+61%
|
(40 676)
+23%
|
(165 449)
-307%
|
(107 390)
+35%
|
(49 773)
+54%
|
63 400
N/A
|
38 516
-39%
|
99 900
+159%
|
191 704
+92%
|
226 881
+18%
|
218 750
-4%
|
90 311
-59%
|
13 783
-85%
|
188 002
+1 264%
|
53 856
-71%
|
(88 936)
N/A
|
(185 647)
-109%
|
(425 400)
-129%
|
(183 986)
+57%
|
(162 140)
+12%
|
157 755
N/A
|
304 995
+93%
|
173 661
-43%
|
316 402
+82%
|
177 817
-44%
|
433 826
+144%
|
327 679
-24%
|
341 356
+4%
|
571 742
+67%
|
148 302
-74%
|
(151 036)
N/A
|
(101 475)
+33%
|
(410 311)
-304%
|
(402 671)
+2%
|
77 347
N/A
|
(92 851)
N/A
|
360 352
N/A
|
415 617
+15%
|
360 739
-13%
|
(31 190)
N/A
|
(191 178)
-513%
|
(66 379)
+65%
|
(115 935)
-75%
|
299 833
N/A
|
834 851
+178%
|
749 748
-10%
|
563 967
-25%
|
746 345
+32%
|
295 964
-60%
|
289 347
-2%
|
321 943
+11%
|
311 462
-3%
|
(377 284)
N/A
|
(159 681)
+58%
|
(410 741)
-157%
|
(287 873)
+30%
|
394 881
N/A
|
219 604
-44%
|
439 809
+100%
|
531 331
+21%
|
378 790
-29%
|
446 444
+18%
|
371 988
-17%
|
738 002
+98%
|
684 414
-7%
|
|