Indosat Tbk PT
IDX:ISAT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Indosat Tbk PT
IDX:ISAT
|
ID |
|
Safie Inc
TSE:4375
|
JP |
|
H
|
Hyperdynamics Corp
OTC:HDYNQ
|
US |
|
Digital Information Technologies Corp
TSE:3916
|
JP |
|
T
|
Toyo Asano Foundation Co Ltd
TSE:5271
|
JP |
|
D
|
Dala Energi AB (publ)
STO:DE
|
SE |
|
Babcock & Wilcox Enterprises Inc
NYSE:BW
|
US |
Cash Flow Statement
Cash Flow Statement
Indosat Tbk PT
| Dec-2001 | Mar-2002 | Jun-2002 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(1 631 310)
|
(2 365 708)
|
(3 038 601)
|
(2 713 930)
|
(2 246 288)
|
(1 499 151)
|
(1 562 487)
|
(1 356 450)
|
(1 169 874)
|
(495 041)
|
(628 204)
|
361 372
|
120 679
|
(541 493)
|
(551 894)
|
(619 961)
|
(527 208)
|
(484 727)
|
(394 048)
|
(304 900)
|
(292 002)
|
(149 151)
|
(121 016)
|
(174 738)
|
(494 068)
|
(666 727)
|
(475 593)
|
(625 840)
|
(285 899)
|
(535 570)
|
(1 024 357)
|
(793 487)
|
(767 187)
|
(409 428)
|
(122 074)
|
(174 121)
|
(166 024)
|
(208 114)
|
(361 800)
|
(422 049)
|
(379 418)
|
(409 190)
|
(4 231)
|
(245 060)
|
(121 812)
|
(270 348)
|
(207 115)
|
41 310
|
(67 351)
|
62 165
|
(206 312)
|
(291 093)
|
(195 843)
|
(74 255)
|
162 000
|
257 444
|
385 386
|
231 395
|
171 536
|
189 288
|
(22 776)
|
(414 220)
|
(650 294)
|
(566 420)
|
(691 235)
|
(488 233)
|
(562 085)
|
(581 042)
|
(384 719)
|
(183 602)
|
(46 338)
|
(310 328)
|
(179 489)
|
(164 152)
|
655 210
|
883 778
|
705 993
|
623 983
|
216 324
|
210 733
|
226 265
|
335 958
|
106 268
|
214 566
|
274 863
|
(255 455)
|
(488 633)
|
(807 142)
|
(833 541)
|
(1 403 073)
|
(1 578 593)
|
474 294
|
195 382
|
1 104 352
|
1 362 310
|
(931 714)
|
|
| Cash Interest Paid |
(340 040)
|
(442 792)
|
(514 530)
|
(598 876)
|
(698 499)
|
(756 263)
|
(1 018 633)
|
(973 305)
|
(920 969)
|
(936 709)
|
(905 161)
|
(1 077 747)
|
(985 936)
|
(1 078 152)
|
(1 104 629)
|
(1 166 621)
|
(1 170 218)
|
(1 288 498)
|
(1 219 082)
|
(1 237 161)
|
(1 196 153)
|
(1 163 716)
|
(1 297 943)
|
(1 367 791)
|
(1 504 950)
|
(1 606 943)
|
(1 818 032)
|
(1 776 934)
|
(1 764 940)
|
(1 675 946)
|
(1 697 987)
|
(1 730 149)
|
(1 934 609)
|
(2 067 033)
|
(2 276 117)
|
(2 175 997)
|
(2 229 591)
|
(2 039 304)
|
(1 792 056)
|
(1 739 810)
|
(1 728 069)
|
(1 782 596)
|
(1 863 026)
|
(2 026 450)
|
(2 098 188)
|
(2 143 528)
|
(2 198 529)
|
(2 145 722)
|
(2 286 409)
|
(2 297 381)
|
(2 376 763)
|
(2 378 199)
|
(2 362 038)
|
(2 348 962)
|
(2 480 622)
|
(2 658 816)
|
(2 504 414)
|
(2 576 699)
|
(2 300 674)
|
(2 238 752)
|
(2 185 996)
|
(2 179 522)
|
(2 110 833)
|
(2 101 469)
|
(2 051 548)
|
(2 046 009)
|
(2 038 345)
|
(2 084 771)
|
(2 207 682)
|
(2 145 051)
|
(2 223 814)
|
(2 286 912)
|
(2 280 733)
|
(2 378 082)
|
(2 436 288)
|
(2 371 742)
|
(2 207 794)
|
(2 079 999)
|
(2 579 156)
|
(2 778 641)
|
(3 102 267)
|
(3 816 760)
|
(3 808 344)
|
(3 855 508)
|
(4 185 119)
|
(4 484 777)
|
(4 583 382)
|
(5 071 923)
|
(4 965 527)
|
(4 703 233)
|
(4 622 606)
|
(4 450 659)
|
(4 356 219)
|
(4 332 758)
|
(4 361 815)
|
(4 226 886)
|
|
| Change in Working Capital |
2 059 323
|
2 027 562
|
(66 308)
|
88 156
|
(213 585)
|
441 174
|
309 024
|
144 096
|
59 147
|
132 689
|
169 330
|
231 305
|
4 177
|
135 288
|
206 038
|
(99 550)
|
259 727
|
14 112
|
89 905
|
115 688
|
81 844
|
83 715
|
108 035
|
138 940
|
208 341
|
267 908
|
268 651
|
279 992
|
242 317
|
135 803
|
62 533
|
(372 065)
|
(436 916)
|
(459 872)
|
(453 293)
|
(118 044)
|
(127 198)
|
(132 462)
|
(113 821)
|
(33 026)
|
71 394
|
173 766
|
156 867
|
160 358
|
93 762
|
91 042
|
205 096
|
(1 227 051)
|
(1 526 645)
|
(2 254 071)
|
(2 679 790)
|
(1 507 144)
|
(1 433 264)
|
(1 186 435)
|
(1 079 634)
|
(1 658 954)
|
(2 266 615)
|
(2 604 482)
|
(2 841 358)
|
(2 132 541)
|
(1 764 369)
|
(1 688 180)
|
(1 673 934)
|
(2 005 950)
|
(2 037 106)
|
(2 136 875)
|
(2 115 255)
|
(2 186 586)
|
(2 134 705)
|
(2 044 887)
|
(2 119 756)
|
(2 037 373)
|
(2 280 525)
|
(2 287 552)
|
(2 324 797)
|
(2 322 151)
|
(2 137 227)
|
(2 263 691)
|
(2 043 630)
|
(2 331 287)
|
(2 494 700)
|
(2 328 340)
|
(2 226 353)
|
(2 288 099)
|
(3 168 423)
|
(3 049 670)
|
(3 414 894)
|
(3 270 809)
|
(3 504 657)
|
(3 597 967)
|
(3 702 922)
|
(3 517 190)
|
(3 262 697)
|
(3 303 176)
|
(3 366 949)
|
(3 594 478)
|
|
| Cash from Operating Activities |
2 754 304
N/A
|
2 911 274
+6%
|
317 936
-89%
|
346 334
+9%
|
663 334
+92%
|
2 353 463
+255%
|
2 535 469
+8%
|
3 094 338
+22%
|
3 534 753
+14%
|
4 281 703
+21%
|
5 617 893
+31%
|
5 972 338
+6%
|
5 879 095
-2%
|
5 489 092
-7%
|
5 465 483
0%
|
5 379 150
-2%
|
5 210 083
-3%
|
5 466 331
+5%
|
5 695 040
+4%
|
5 669 623
0%
|
6 579 596
+16%
|
6 941 975
+6%
|
7 149 165
+3%
|
8 299 182
+16%
|
7 141 154
-14%
|
7 288 387
+2%
|
7 030 231
-4%
|
6 513 265
-7%
|
7 331 843
+13%
|
6 916 149
-6%
|
5 903 047
-15%
|
4 044 189
-31%
|
4 025 573
0%
|
4 408 748
+10%
|
5 557 764
+26%
|
6 838 884
+23%
|
6 679 934
-2%
|
7 143 793
+7%
|
7 635 070
+7%
|
7 320 081
-4%
|
7 321 214
+0%
|
7 776 496
+6%
|
7 533 778
-3%
|
6 989 453
-7%
|
7 616 560
+9%
|
7 772 132
+2%
|
8 633 347
+11%
|
8 393 179
-3%
|
7 798 399
-7%
|
7 299 445
-6%
|
6 285 839
-14%
|
7 348 789
+17%
|
7 695 225
+5%
|
7 663 625
0%
|
8 448 036
+10%
|
8 264 993
-2%
|
8 508 729
+3%
|
8 955 125
+5%
|
9 510 331
+6%
|
9 751 515
+3%
|
10 523 037
+8%
|
10 055 866
-4%
|
9 225 593
-8%
|
8 960 936
-3%
|
8 086 545
-10%
|
6 642 130
-18%
|
4 107 803
-38%
|
4 161 943
+1%
|
4 096 039
-2%
|
5 672 397
+38%
|
6 427 472
+13%
|
10 588 453
+65%
|
11 015 855
+4%
|
10 668 347
-3%
|
13 927 804
+31%
|
11 047 901
-21%
|
11 349 960
+3%
|
11 443 709
+1%
|
10 931 425
-4%
|
10 971 911
+0%
|
11 710 228
+7%
|
13 454 648
+15%
|
15 979 830
+19%
|
15 676 831
-2%
|
17 302 656
+10%
|
16 658 602
-4%
|
16 881 940
+1%
|
17 680 485
+5%
|
18 927 470
+7%
|
18 849 999
0%
|
18 564 446
-2%
|
19 096 086
+3%
|
18 884 516
-1%
|
19 020 327
+1%
|
19 321 898
+2%
|
21 550 578
+12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 638 802)
|
(3 042 128)
|
(3 192 598)
|
(3 468 274)
|
(4 006 356)
|
(4 315 191)
|
(4 020 573)
|
(4 234 128)
|
(3 806 463)
|
(3 483 300)
|
(5 913 280)
|
(5 238 331)
|
(5 562 356)
|
(6 295 616)
|
(5 927 214)
|
(6 771 870)
|
(7 318 666)
|
(7 591 600)
|
(7 128 135)
|
(6 374 014)
|
(6 463 919)
|
(6 689 258)
|
(6 421 571)
|
(6 944 178)
|
(6 815 460)
|
(7 191 917)
|
(8 591 237)
|
(10 314 884)
|
(11 996 701)
|
(13 559 549)
|
(13 903 285)
|
(10 699 734)
|
(9 033 841)
|
(6 756 995)
|
(5 262 214)
|
(6 535 198)
|
(6 009 710)
|
(6 037 530)
|
(6 151 084)
|
(6 058 410)
|
(6 251 887)
|
(6 634 252)
|
(6 570 361)
|
(5 789 015)
|
(6 998 609)
|
(8 017 168)
|
(9 199 139)
|
(9 329 142)
|
(8 306 968)
|
(7 226 333)
|
(6 276 861)
|
(6 443 440)
|
(6 267 399)
|
(5 970 711)
|
(6 273 332)
|
(7 354 503)
|
(7 603 732)
|
(8 348 598)
|
(8 390 153)
|
(7 292 599)
|
(7 461 964)
|
(6 379 838)
|
(5 877 138)
|
(6 040 482)
|
(5 662 436)
|
(5 650 428)
|
(5 720 312)
|
(5 512 635)
|
(6 278 834)
|
(7 304 026)
|
(8 463 532)
|
(10 693 399)
|
(10 180 935)
|
(9 004 243)
|
(8 111 087)
|
(7 630 463)
|
(8 174 318)
|
(9 851 589)
|
(10 087 293)
|
(9 484 354)
|
(10 331 750)
|
(10 338 729)
|
(10 901 027)
|
(10 429 036)
|
(9 395 860)
|
(9 199 005)
|
(9 948 901)
|
(13 009 489)
|
(13 641 877)
|
(13 381 761)
|
(14 597 247)
|
(12 672 603)
|
(13 591 772)
|
(15 938 521)
|
(13 647 620)
|
(12 455 238)
|
|
| Other Items |
1 714 814
|
3 078 862
|
653 538
|
(703 854)
|
(1 066 068)
|
1 213 561
|
1 107 578
|
340 510
|
635 090
|
92 155
|
510 490
|
505 754
|
(164 550)
|
440 082
|
130 884
|
(148 302)
|
265 238
|
212 721
|
258 654
|
43 057
|
44 056
|
89 773
|
(743 168)
|
(346 208)
|
(346 275)
|
(405 068)
|
379 797
|
28 029
|
29 461
|
(95 895)
|
26 676
|
29 027
|
567 034
|
679 345
|
569 124
|
564 485
|
25 159
|
26 934
|
15 609
|
20 498
|
20 387
|
14 032
|
2 816 966
|
3 100 109
|
3 100 953
|
3 217 360
|
489 190
|
261 165
|
1 651 717
|
1 555 341
|
1 496 552
|
1 439 813
|
79 783
|
35 156
|
248 147
|
209 139
|
196 174
|
275 186
|
17 488
|
1 213
|
(12 790)
|
(39 992)
|
(11 912)
|
(732 160)
|
(736 516)
|
(727 439)
|
(722 165)
|
60 720
|
61 426
|
91 744
|
97 173
|
1 810 334
|
1 969 665
|
1 901 753
|
1 927 002
|
667 660
|
559 657
|
8 610 372
|
8 635 668
|
8 275 197
|
9 040 171
|
4 542 577
|
4 397 974
|
6 416 602
|
6 892 237
|
3 349 393
|
3 471 302
|
2 238 300
|
956 072
|
1 030 760
|
991 354
|
207 799
|
241 743
|
228 600
|
350 824
|
357 855
|
|
| Cash from Investing Activities |
(923 988)
N/A
|
36 734
N/A
|
(2 539 060)
N/A
|
(4 172 128)
-64%
|
(5 072 424)
-22%
|
(3 101 630)
+39%
|
(2 912 995)
+6%
|
(3 893 618)
-34%
|
(3 171 373)
+19%
|
(3 391 145)
-7%
|
(5 402 790)
-59%
|
(4 732 577)
+12%
|
(5 726 906)
-21%
|
(5 855 534)
-2%
|
(5 796 330)
+1%
|
(6 920 172)
-19%
|
(7 053 428)
-2%
|
(7 378 879)
-5%
|
(6 869 481)
+7%
|
(6 330 957)
+8%
|
(6 419 863)
-1%
|
(6 599 485)
-3%
|
(7 164 739)
-9%
|
(7 290 386)
-2%
|
(7 161 735)
+2%
|
(7 596 985)
-6%
|
(8 211 440)
-8%
|
(10 286 855)
-25%
|
(11 967 240)
-16%
|
(13 655 444)
-14%
|
(13 876 609)
-2%
|
(10 670 707)
+23%
|
(8 466 807)
+21%
|
(6 077 650)
+28%
|
(4 693 090)
+23%
|
(5 970 713)
-27%
|
(5 984 551)
0%
|
(6 010 596)
0%
|
(6 135 475)
-2%
|
(6 037 912)
+2%
|
(6 231 500)
-3%
|
(6 620 220)
-6%
|
(3 753 395)
+43%
|
(2 688 906)
+28%
|
(3 897 656)
-45%
|
(4 799 808)
-23%
|
(8 709 949)
-81%
|
(9 067 977)
-4%
|
(6 655 251)
+27%
|
(5 670 992)
+15%
|
(4 780 309)
+16%
|
(5 003 627)
-5%
|
(6 187 616)
-24%
|
(5 935 555)
+4%
|
(6 025 185)
-2%
|
(7 145 364)
-19%
|
(7 407 558)
-4%
|
(8 073 412)
-9%
|
(8 372 665)
-4%
|
(7 291 386)
+13%
|
(7 474 754)
-3%
|
(6 419 830)
+14%
|
(5 889 050)
+8%
|
(6 772 642)
-15%
|
(6 398 952)
+6%
|
(6 377 867)
+0%
|
(6 442 477)
-1%
|
(5 451 915)
+15%
|
(6 217 408)
-14%
|
(7 212 282)
-16%
|
(8 366 359)
-16%
|
(8 883 065)
-6%
|
(8 211 270)
+8%
|
(7 102 490)
+14%
|
(6 184 085)
+13%
|
(6 962 803)
-13%
|
(7 614 661)
-9%
|
(1 241 217)
+84%
|
(1 451 625)
-17%
|
(1 209 157)
+17%
|
(1 291 579)
-7%
|
(5 796 152)
-349%
|
(6 503 053)
-12%
|
(4 012 434)
+38%
|
(2 503 623)
+38%
|
(5 849 612)
-134%
|
(6 477 599)
-11%
|
(10 771 189)
-66%
|
(12 685 805)
-18%
|
(12 351 001)
+3%
|
(13 605 893)
-10%
|
(12 464 804)
+8%
|
(13 350 029)
-7%
|
(15 709 921)
-18%
|
(13 296 796)
+15%
|
(12 097 383)
+9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
123 890
|
0
|
151 853
|
163 593
|
143 746
|
0
|
313 728
|
385 878
|
402 576
|
0
|
204 631
|
120 741
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(123)
|
(123)
|
(123)
|
(123)
|
0
|
0
|
0
|
0
|
247
|
247
|
247
|
247
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
992 431
|
393 553
|
1 321 027
|
2 563 896
|
3 275 860
|
1 260 820
|
1 173 070
|
2 628 346
|
1 359 049
|
1 642 604
|
1 772 629
|
(1 014 642)
|
(700 488)
|
2 772 079
|
2 670 984
|
3 053 434
|
3 416 485
|
(642 055)
|
(594 536)
|
(364 612)
|
(661 983)
|
3 314 960
|
3 671 423
|
5 023 182
|
5 544 433
|
3 792 842
|
2 501 478
|
2 441 523
|
2 386 848
|
1 685 722
|
4 595 939
|
4 745 519
|
4 096 594
|
2 933 444
|
3 878 029
|
(875 732)
|
(354 340)
|
(1 843 677)
|
(5 542 097)
|
(782 163)
|
(1 548 805)
|
2 486 884
|
(825 447)
|
(2 197 914)
|
(2 359 467)
|
(6 090 827)
|
(1 661 701)
|
(546 200)
|
112 346
|
(665 579)
|
(1 241 951)
|
(1 008 413)
|
(1 594 974)
|
5 332 986
|
(1 101 779)
|
(1 037 388)
|
(2 016 148)
|
(7 940 634)
|
(2 419 943)
|
(4 125 915)
|
(3 554 933)
|
(2 965 940)
|
(3 522 408)
|
(1 601 269)
|
(1 415 434)
|
(603 423)
|
2 527 896
|
1 101 106
|
3 323 336
|
2 039 475
|
2 038 316
|
(1 935 908)
|
(5 085 107)
|
(5 894 653)
|
(9 697 985)
|
(8 155 264)
|
(6 878 780)
|
(6 647 789)
|
(5 566 525)
|
(1 043 982)
|
(1 709 531)
|
(2 208 097)
|
(4 478 396)
|
(4 113 888)
|
(6 120 719)
|
(9 530 536)
|
(7 158 309)
|
(11 570 909)
|
(9 355 593)
|
(6 299 252)
|
(6 739 618)
|
(4 979 071)
|
(6 542 998)
|
(2 266 818)
|
(4 727 099)
|
(5 628 693)
|
|
| Cash Paid for Dividends |
(631 727)
|
0
|
(315 872)
|
(581 122)
|
0
|
(590 179)
|
(741 567)
|
(151 318)
|
0
|
0
|
(744 448)
|
(753 584)
|
0
|
0
|
(816 591)
|
(816 591)
|
0
|
0
|
(808 607)
|
(808 956)
|
0
|
0
|
(705 402)
|
(705 053)
|
0
|
0
|
(1 021 037)
|
(1 021 037)
|
0
|
0
|
(939 255)
|
(939 255)
|
0
|
0
|
(749 121)
|
(749 122)
|
0
|
0
|
(323 591)
|
(323 591)
|
0
|
(741 080)
|
(417 489)
|
(417 489)
|
0
|
0
|
(187 579)
|
(187 579)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(386 788)
|
(386 788)
|
(386 788)
|
0
|
(396 677)
|
0
|
(396 677)
|
0
|
396 677
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 498 715)
|
(9 498 866)
|
(9 498 866)
|
(11 498 696)
|
(2 000 022)
|
(1 999 871)
|
(4 061 337)
|
(2 061 483)
|
(2 061 404)
|
0
|
(2 163 777)
|
(2 163 803)
|
(2 163 841)
|
0
|
(2)
|
(2 702 398)
|
(2 702 400)
|
|
| Other |
41 628
|
0
|
78 612
|
36 984
|
0
|
0
|
0
|
0
|
0
|
206 351
|
226 313
|
12 542
|
(11 006)
|
(23 908)
|
(36 973)
|
11 210
|
(174 277)
|
(207 376)
|
(217 517)
|
(75 107)
|
(74 945)
|
(79 929)
|
(84 471)
|
(81 179)
|
(77 644)
|
37 891
|
43 515
|
37 964
|
27 414
|
(87 935)
|
(92 594)
|
(81 613)
|
(78 918)
|
(46 208)
|
(45 729)
|
(4 801)
|
653
|
(2 793)
|
3 549
|
(29 692)
|
0
|
(45 785)
|
(48 945)
|
(32 085)
|
0
|
(22 314)
|
(21 305)
|
(16 144)
|
(32 207)
|
(16 826)
|
(16 311)
|
(49 009)
|
(33 864)
|
(49 228)
|
(70 092)
|
(48 010)
|
(47 092)
|
(47 421)
|
(60 920)
|
(125 432)
|
0
|
(148 472)
|
(154 069)
|
(127 349)
|
(173 249)
|
(134 435)
|
(109 672)
|
(79 619)
|
(33 848)
|
(33 719)
|
(16 886)
|
5 079 530
|
5 079 659
|
0
|
5 063 654
|
(22 226)
|
0
|
2 795 054
|
2 791 937
|
2 778 110
|
0
|
(79 742)
|
(60 749)
|
(40 572)
|
1 251 532
|
1 292 104
|
1 070 984
|
2 521 291
|
1 143 544
|
1 138 349
|
1 212 591
|
(237 716)
|
(411 251)
|
(406 056)
|
(259 178)
|
(530 498)
|
|
| Cash from Financing Activities |
402 332
N/A
|
(196 546)
N/A
|
1 083 767
N/A
|
2 019 758
+86%
|
2 543 572
+26%
|
482 491
-81%
|
243 353
-50%
|
2 477 028
+918%
|
1 401 687
-43%
|
1 706 703
+22%
|
1 378 384
-19%
|
(1 755 684)
N/A
|
(1 313 225)
+25%
|
2 158 180
N/A
|
1 961 166
-9%
|
2 248 053
+15%
|
2 739 345
+22%
|
(1 280 144)
N/A
|
(1 218 084)
+5%
|
(1 248 675)
-3%
|
(1 341 253)
-7%
|
2 546 816
N/A
|
2 881 550
+13%
|
4 236 950
+47%
|
4 761 736
+12%
|
3 125 680
-34%
|
1 523 956
-51%
|
1 458 450
-4%
|
1 393 225
-4%
|
576 750
-59%
|
3 564 090
+518%
|
3 724 651
+5%
|
3 078 422
-17%
|
1 947 982
-37%
|
3 083 179
+58%
|
(1 629 655)
N/A
|
(1 102 809)
+32%
|
(2 595 592)
-135%
|
(5 862 139)
-126%
|
(1 135 446)
+81%
|
(1 902 088)
-68%
|
1 700 019
N/A
|
(1 291 881)
N/A
|
(2 647 488)
-105%
|
(2 809 041)
-6%
|
(6 113 141)
-118%
|
(1 870 585)
+69%
|
(749 923)
+60%
|
(107 440)
+86%
|
(869 984)
-710%
|
(1 258 262)
-45%
|
(1 057 422)
+16%
|
(1 628 838)
-54%
|
5 283 758
N/A
|
(1 171 871)
N/A
|
(1 085 398)
+7%
|
(2 063 240)
-90%
|
(7 988 055)
-287%
|
(2 480 863)
+69%
|
(4 251 347)
-71%
|
(3 680 365)
+13%
|
(3 501 200)
+5%
|
(4 063 265)
-16%
|
(2 115 406)
+48%
|
(1 975 471)
+7%
|
(1 134 535)
+43%
|
2 021 547
N/A
|
624 810
-69%
|
2 892 811
+363%
|
2 005 756
-31%
|
2 021 430
+1%
|
3 143 622
+56%
|
(5 448)
N/A
|
(815 123)
-14 862%
|
(4 634 331)
-469%
|
(8 177 490)
-76%
|
(6 901 006)
+16%
|
(3 852 735)
+44%
|
(2 774 588)
+28%
|
(7 764 587)
-180%
|
(8 430 410)
-9%
|
(11 786 828)
-40%
|
(16 037 964)
-36%
|
(6 154 605)
+62%
|
(6 869 058)
-12%
|
(12 299 769)
-79%
|
(8 148 808)
+34%
|
(11 111 022)
-36%
|
(10 273 206)
+8%
|
(7 324 433)
+29%
|
(7 690 583)
-5%
|
(7 380 381)
+4%
|
(9 118 090)
-24%
|
(2 672 876)
+71%
|
(7 688 675)
-188%
|
(8 861 591)
-15%
|
|
| 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
|
(8 354)
|
(5 563)
|
0
|
0
|
(24 151)
|
(20 681)
|
(13 394)
|
2 213
|
16 013
|
7 245
|
50 417
|
39 971
|
45 905
|
64 021
|
(91 785)
|
(221 260)
|
(289 465)
|
(299 893)
|
(181 910)
|
(41 261)
|
70 518
|
190 036
|
141 434
|
109 104
|
69 821
|
(62 170)
|
(30 125)
|
18 297
|
8 922
|
18 003
|
25 135
|
3 003
|
12 406
|
35 222
|
38 655
|
35 458
|
24 493
|
(1 605)
|
(4 094)
|
(12 877)
|
135 207
|
4 449
|
30 536
|
(6 536)
|
(113 859)
|
12 186
|
(35 595)
|
8 593
|
(19 453)
|
41 690
|
127 740
|
209 082
|
82 444
|
18 853
|
(35 246)
|
(116 581)
|
17 921
|
53 696
|
(63 496)
|
13 624
|
14 569
|
(32 788)
|
82 622
|
29 622
|
|
| Net Change in Cash |
2 232 648
N/A
|
2 751 462
+23%
|
(1 137 357)
N/A
|
(1 806 036)
-59%
|
(1 865 518)
-3%
|
(265 676)
+86%
|
(134 173)
+49%
|
1 677 748
N/A
|
1 765 067
+5%
|
2 597 261
+47%
|
1 593 487
-39%
|
(515 923)
N/A
|
(1 161 036)
-125%
|
1 791 738
N/A
|
1 630 319
-9%
|
707 031
-57%
|
896 000
+27%
|
(3 192 692)
N/A
|
(2 392 525)
+25%
|
(1 910 009)
+20%
|
(1 181 520)
+38%
|
2 889 306
N/A
|
2 865 976
-1%
|
5 245 746
+83%
|
4 741 155
-10%
|
2 817 082
-41%
|
342 747
-88%
|
(2 315 140)
N/A
|
(3 242 172)
-40%
|
(6 162 545)
-90%
|
(4 409 472)
+28%
|
(2 901 867)
+34%
|
(1 371 166)
+53%
|
273 517
N/A
|
3 947 853
+1 343%
|
(761 484)
N/A
|
(431 577)
+43%
|
(1 483 076)
-244%
|
(4 375 938)
-195%
|
148 936
N/A
|
(796 361)
N/A
|
2 863 540
N/A
|
2 538 919
-11%
|
1 693 030
-33%
|
955 768
-44%
|
(3 076 796)
N/A
|
(2 038 972)
+34%
|
(1 645 981)
+19%
|
746 243
N/A
|
458 576
-39%
|
65 358
-86%
|
1 246 479
+1 807%
|
(50 711)
N/A
|
7 201 864
N/A
|
1 392 414
-81%
|
143 335
-90%
|
(892 248)
N/A
|
(7 168 512)
-703%
|
(1 373 322)
+81%
|
(1 772 921)
-29%
|
(623 160)
+65%
|
152 839
N/A
|
(701 587)
N/A
|
75 891
N/A
|
(275 472)
N/A
|
(835 050)
-203%
|
(274 472)
+67%
|
(629 704)
-129%
|
795 935
N/A
|
464 266
-42%
|
78 449
-83%
|
4 836 133
+6 065%
|
2 934 344
-39%
|
2 755 183
-6%
|
3 139 924
+14%
|
(4 098 928)
N/A
|
(3 279 566)
+20%
|
6 361 943
N/A
|
6 669 617
+5%
|
2 006 760
-70%
|
1 968 786
-2%
|
(4 086 642)
N/A
|
(6 433 447)
-57%
|
5 718 874
N/A
|
8 012 419
+40%
|
(1 471 926)
N/A
|
2 220 287
N/A
|
(4 318 307)
N/A
|
(4 013 620)
+7%
|
(771 739)
+81%
|
(2 795 526)
-262%
|
(735 475)
+74%
|
(3 569 034)
-385%
|
604 742
N/A
|
(1 580 951)
N/A
|
621 226
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
115 502
N/A
|
(130 854)
N/A
|
(2 874 662)
-2 097%
|
(3 121 940)
-9%
|
(3 343 022)
-7%
|
(1 961 728)
+41%
|
(1 485 104)
+24%
|
(1 139 790)
+23%
|
(271 710)
+76%
|
798 403
N/A
|
(295 387)
N/A
|
734 007
N/A
|
316 739
-57%
|
(806 524)
N/A
|
(461 731)
+43%
|
(1 392 720)
-202%
|
(2 108 583)
-51%
|
(2 125 269)
-1%
|
(1 433 095)
+33%
|
(704 391)
+51%
|
115 677
N/A
|
252 717
+118%
|
727 594
+188%
|
1 355 004
+86%
|
325 694
-76%
|
96 470
-70%
|
(1 561 006)
N/A
|
(3 801 619)
-144%
|
(4 664 858)
-23%
|
(6 643 400)
-42%
|
(8 000 238)
-20%
|
(6 655 545)
+17%
|
(5 008 268)
+25%
|
(2 348 247)
+53%
|
295 550
N/A
|
303 686
+3%
|
670 224
+121%
|
1 106 263
+65%
|
1 483 986
+34%
|
1 261 671
-15%
|
1 069 327
-15%
|
1 142 244
+7%
|
963 417
-16%
|
1 200 438
+25%
|
617 951
-49%
|
(245 036)
N/A
|
(565 792)
-131%
|
(935 963)
-65%
|
(508 569)
+46%
|
73 112
N/A
|
8 978
-88%
|
905 349
+9 984%
|
1 427 826
+58%
|
1 692 914
+19%
|
2 174 704
+28%
|
910 490
-58%
|
904 997
-1%
|
606 527
-33%
|
1 120 178
+85%
|
2 458 916
+120%
|
3 061 073
+24%
|
3 676 028
+20%
|
3 348 455
-9%
|
2 920 454
-13%
|
2 424 109
-17%
|
991 702
-59%
|
(1 612 509)
N/A
|
(1 350 692)
+16%
|
(2 182 795)
-62%
|
(1 631 629)
+25%
|
(2 036 060)
-25%
|
(104 946)
+95%
|
834 920
N/A
|
1 664 104
+99%
|
5 816 717
+250%
|
3 417 438
-41%
|
3 175 642
-7%
|
1 592 120
-50%
|
844 132
-47%
|
1 487 557
+76%
|
1 378 478
-7%
|
3 115 919
+126%
|
5 078 803
+63%
|
5 247 795
+3%
|
7 906 796
+51%
|
7 459 597
-6%
|
6 933 039
-7%
|
4 670 996
-33%
|
5 285 593
+13%
|
5 468 238
+3%
|
3 967 199
-27%
|
6 423 483
+62%
|
5 292 744
-18%
|
3 081 806
-42%
|
5 674 278
+84%
|
9 095 340
+60%
|
|