Kalbe Farma Tbk PT
IDX:KLBF
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Kalbe Farma 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 |
(184 638)
|
(208 178)
|
(228 347)
|
(252 469)
|
(203 064)
|
(247 216)
|
(263 964)
|
(278 360)
|
(357 022)
|
(489 050)
|
(518 572)
|
(583 791)
|
(555 522)
|
(546 541)
|
(594 729)
|
(588 712)
|
(556 812)
|
(283 578)
|
(190 866)
|
(106 620)
|
(389 430)
|
(376 322)
|
(374 379)
|
(363 591)
|
(348 093)
|
(375 853)
|
(351 005)
|
(356 946)
|
(377 014)
|
(423 302)
|
(465 946)
|
(489 618)
|
(414 507)
|
(370 320)
|
(425 374)
|
(432 846)
|
(419 172)
|
(447 138)
|
(420 828)
|
(457 483)
|
(505 558)
|
(463 635)
|
(517 261)
|
(579 824)
|
(645 596)
|
(649 952)
|
(687 895)
|
(649 312)
|
(639 719)
|
(629 269)
|
(666 958)
|
(641 224)
|
(688 576)
|
(694 850)
|
(677 706)
|
(692 475)
|
(731 822)
|
(709 324)
|
(757 406)
|
(829 818)
|
(751 411)
|
(799 650)
|
(834 613)
|
(800 018)
|
(835 148)
|
(855 193)
|
(764 874)
|
(795 992)
|
(818 595)
|
(848 316)
|
(808 529)
|
(679 726)
|
(592 189)
|
(524 970)
|
(665 793)
|
(710 822)
|
(965 742)
|
(1 009 924)
|
(1 101 989)
|
(1 185 140)
|
(1 152 778)
|
(1 134 009)
|
(1 099 480)
|
(1 019 468)
|
(985 600)
|
(978 109)
|
(914 840)
|
(970 423)
|
(910 734)
|
(907 778)
|
(800 880)
|
(789 050)
|
|
| Cash Interest Paid |
(118 842)
|
(97 854)
|
(77 505)
|
(52 985)
|
(65 742)
|
(56 755)
|
(61 640)
|
(61 043)
|
(85 997)
|
(103 742)
|
(122 616)
|
(120 430)
|
(98 815)
|
(90 880)
|
(90 660)
|
(88 851)
|
(65 062)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(652 876)
|
(677 275)
|
(598 685)
|
(523 530)
|
(817 624)
|
(804 598)
|
(845 289)
|
(920 256)
|
(911 811)
|
(1 074 929)
|
(1 231 704)
|
(1 411 691)
|
(1 342 160)
|
(1 482 607)
|
(1 475 870)
|
(1 486 570)
|
(1 494 158)
|
(1 577 405)
|
(1 531 635)
|
(1 734 337)
|
(1 786 433)
|
(1 817 340)
|
(1 981 269)
|
(1 721 679)
|
(2 143 335)
|
(1 434 498)
|
0
|
(1 974 330)
|
(1 896 429)
|
(2 950 236)
|
(3 819 572)
|
(2 578 985)
|
(2 834 513)
|
(3 005 493)
|
(2 797 626)
|
(3 401 235)
|
(3 133 605)
|
(3 095 433)
|
(3 233 754)
|
(3 434 792)
|
(4 532 710)
|
(5 327 016)
|
(5 955 432)
|
(6 679 435)
|
(6 508 972)
|
(6 614 467)
|
(6 802 354)
|
(6 884 407)
|
(6 967 656)
|
(6 943 606)
|
(7 131 831)
|
(7 194 213)
|
(7 279 635)
|
(7 590 565)
|
(7 812 333)
|
(7 797 203)
|
(8 137 574)
|
(8 242 043)
|
(8 620 485)
|
(8 881 210)
|
(8 676 416)
|
(8 722 700)
|
(8 418 226)
|
(8 354 262)
|
(8 300 465)
|
(8 212 458)
|
(8 470 318)
|
(8 417 161)
|
(8 785 214)
|
(8 966 178)
|
(8 783 572)
|
(8 742 453)
|
(8 239 064)
|
(8 226 738)
|
(8 267 591)
|
(8 850 195)
|
(9 227 538)
|
(9 474 774)
|
(9 646 736)
|
(9 505 797)
|
(9 795 853)
|
(10 112 028)
|
(10 351 992)
|
(10 551 219)
|
(10 305 076)
|
(10 341 726)
|
(10 112 655)
|
(10 054 834)
|
(10 400 385)
|
(10 640 237)
|
(11 173 372)
|
(11 923 905)
|
|
| Cash from Operating Activities |
399 128
N/A
|
441 490
+11%
|
460 311
+4%
|
526 660
+14%
|
506 936
-4%
|
430 333
-15%
|
492 659
+14%
|
453 087
-8%
|
425 073
-6%
|
382 771
-10%
|
325 550
-15%
|
391 459
+20%
|
534 289
+36%
|
476 134
-11%
|
470 162
-1%
|
530 178
+13%
|
640 610
+21%
|
676 144
+6%
|
567 261
-16%
|
387 543
-32%
|
362 685
-6%
|
399 818
+10%
|
547 483
+37%
|
552 866
+1%
|
807 701
+46%
|
1 081 801
+34%
|
1 203 438
+11%
|
1 352 663
+12%
|
1 364 007
+1%
|
1 112 399
-18%
|
934 678
-16%
|
1 096 723
+17%
|
1 153 592
+5%
|
1 251 116
+8%
|
1 417 514
+13%
|
1 405 957
-1%
|
1 473 495
+5%
|
1 332 256
-10%
|
1 262 264
-5%
|
1 371 834
+9%
|
1 376 344
+0%
|
1 424 230
+3%
|
1 441 463
+1%
|
1 287 496
-11%
|
927 164
-28%
|
1 092 379
+18%
|
1 436 411
+31%
|
1 863 426
+30%
|
2 316 126
+24%
|
2 504 167
+8%
|
2 314 557
-8%
|
2 277 535
-2%
|
2 456 995
+8%
|
2 208 039
-10%
|
2 391 012
+8%
|
2 454 100
+3%
|
2 159 833
-12%
|
2 226 400
+3%
|
2 069 865
-7%
|
1 935 317
-7%
|
2 008 317
+4%
|
2 108 689
+5%
|
2 106 265
0%
|
2 533 890
+20%
|
2 770 776
+9%
|
2 634 606
-5%
|
2 831 599
+7%
|
2 414 095
-15%
|
2 502 969
+4%
|
2 903 915
+16%
|
3 152 554
+9%
|
3 469 847
+10%
|
4 214 745
+21%
|
3 958 691
-6%
|
3 472 911
-12%
|
3 996 139
+15%
|
2 825 946
-29%
|
2 696 856
-5%
|
2 364 331
-12%
|
1 099 074
-54%
|
1 271 889
+16%
|
1 135 214
-11%
|
1 474 180
+30%
|
2 172 143
+47%
|
2 908 096
+34%
|
3 914 467
+35%
|
4 743 477
+21%
|
4 956 052
+4%
|
4 785 179
-3%
|
3 923 230
-18%
|
3 714 880
-5%
|
3 435 040
-8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(101 823)
|
(117 785)
|
(130 074)
|
(133 446)
|
(125 425)
|
(121 704)
|
(103 170)
|
(102 835)
|
(115 153)
|
(180 740)
|
(333 887)
|
(458 525)
|
(402 139)
|
(464 334)
|
(396 139)
|
(181 867)
|
(332 068)
|
(298 000)
|
(261 715)
|
(366 243)
|
(224 597)
|
(244 992)
|
(261 063)
|
(294 955)
|
(305 198)
|
(296 265)
|
(274 480)
|
(257 389)
|
(277 597)
|
(285 058)
|
(362 883)
|
(431 809)
|
(469 775)
|
(481 921)
|
(448 133)
|
(402 916)
|
(471 233)
|
(500 499)
|
(622 883)
|
(788 105)
|
(789 884)
|
(848 891)
|
(1 009 798)
|
(995 593)
|
(1 029 522)
|
(1 062 368)
|
(877 784)
|
(843 046)
|
(778 750)
|
(808 085)
|
(841 055)
|
(907 955)
|
(930 318)
|
(946 803)
|
(1 062 670)
|
(1 042 776)
|
(1 098 894)
|
(1 066 374)
|
(927 457)
|
(1 059 623)
|
(1 235 483)
|
(1 266 886)
|
(1 388 988)
|
(1 468 789)
|
(1 373 031)
|
(1 560 168)
|
(1 730 251)
|
(1 763 953)
|
(1 982 927)
|
(1 916 025)
|
(1 694 938)
|
(1 424 039)
|
(1 118 204)
|
(1 195 565)
|
(1 127 724)
|
(1 056 159)
|
(1 000 870)
|
(708 443)
|
(683 659)
|
(804 676)
|
(870 100)
|
(904 793)
|
(997 658)
|
(1 014 702)
|
(1 178 972)
|
(1 338 795)
|
(1 412 791)
|
(1 398 072)
|
(1 250 335)
|
(1 056 562)
|
(845 682)
|
(819 288)
|
|
| Other Items |
2 473
|
(41 577)
|
(177 037)
|
(303 819)
|
(271 824)
|
(251 943)
|
(165 171)
|
(22 681)
|
(162 555)
|
145 014
|
368 886
|
630 488
|
284 749
|
769 636
|
534 232
|
336 349
|
592 181
|
135 759
|
269 369
|
376 057
|
182 326
|
339 157
|
264 258
|
121 963
|
118 973
|
90 107
|
224 247
|
(301 574)
|
(367 844)
|
(294 031)
|
(421 470)
|
94 070
|
237 641
|
197 427
|
161 506
|
(59 660)
|
(159 721)
|
(188 156)
|
(211 962)
|
(108 703)
|
(124 648)
|
(113 799)
|
(35 294)
|
126 863
|
147 376
|
154 134
|
153 997
|
82 217
|
102 244
|
137 289
|
159 939
|
170 426
|
128 857
|
108 756
|
71 673
|
70 322
|
83 971
|
84 017
|
95 978
|
101 758
|
121 919
|
116 433
|
121 426
|
128 846
|
83 203
|
93 117
|
96 095
|
84 117
|
82 385
|
76 448
|
93 497
|
109 234
|
166 989
|
165 116
|
141 382
|
(2 217)
|
(55 149)
|
(62 261)
|
(26 711)
|
145 063
|
(500 290)
|
(627 632)
|
(610 230)
|
(652 124)
|
38 186
|
189 863
|
(41 252)
|
34 144
|
3 047
|
(3 275)
|
405 809
|
297 668
|
|
| Cash from Investing Activities |
(99 349)
N/A
|
(159 360)
-60%
|
(307 110)
-93%
|
(437 263)
-42%
|
(397 249)
+9%
|
(373 648)
+6%
|
(268 341)
+28%
|
(125 516)
+53%
|
(277 708)
-121%
|
(35 727)
+87%
|
34 998
N/A
|
171 961
+391%
|
(117 390)
N/A
|
305 302
N/A
|
138 092
-55%
|
154 483
+12%
|
260 113
+68%
|
(162 241)
N/A
|
7 655
N/A
|
9 813
+28%
|
(42 271)
N/A
|
94 165
N/A
|
3 195
-97%
|
(172 992)
N/A
|
(186 225)
-8%
|
(206 158)
-11%
|
(50 233)
+76%
|
(558 963)
-1 013%
|
(645 440)
-15%
|
(579 088)
+10%
|
(784 353)
-35%
|
(337 738)
+57%
|
(232 134)
+31%
|
(284 495)
-23%
|
(286 626)
-1%
|
(462 576)
-61%
|
(630 954)
-36%
|
(688 654)
-9%
|
(834 845)
-21%
|
(896 807)
-7%
|
(914 532)
-2%
|
(962 690)
-5%
|
(1 045 091)
-9%
|
(868 731)
+17%
|
(882 146)
-2%
|
(908 234)
-3%
|
(723 788)
+20%
|
(760 829)
-5%
|
(676 506)
+11%
|
(670 796)
+1%
|
(681 116)
-2%
|
(737 529)
-8%
|
(801 461)
-9%
|
(838 047)
-5%
|
(990 997)
-18%
|
(972 454)
+2%
|
(1 014 923)
-4%
|
(982 356)
+3%
|
(831 479)
+15%
|
(957 865)
-15%
|
(1 113 563)
-16%
|
(1 150 453)
-3%
|
(1 267 561)
-10%
|
(1 339 943)
-6%
|
(1 289 829)
+4%
|
(1 467 050)
-14%
|
(1 634 155)
-11%
|
(1 679 836)
-3%
|
(1 900 541)
-13%
|
(1 839 577)
+3%
|
(1 601 442)
+13%
|
(1 314 805)
+18%
|
(951 215)
+28%
|
(1 030 449)
-8%
|
(986 342)
+4%
|
(1 058 376)
-7%
|
(1 056 019)
+0%
|
(770 704)
+27%
|
(710 370)
+8%
|
(659 613)
+7%
|
(1 370 390)
-108%
|
(1 532 425)
-12%
|
(1 607 888)
-5%
|
(1 666 826)
-4%
|
(1 140 787)
+32%
|
(1 148 932)
-1%
|
(1 454 044)
-27%
|
(1 363 928)
+6%
|
(1 247 288)
+9%
|
(1 059 837)
+15%
|
(439 872)
+58%
|
(521 619)
-19%
|
|
| 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
|
(23 060)
|
(63 554)
|
(142 716)
|
(218 311)
|
(360 577)
|
(410 333)
|
(391 141)
|
(351 199)
|
(281 440)
|
(203 380)
|
(160 107)
|
(125 065)
|
(30 481)
|
(15 402)
|
1 295
|
1 906
|
2 889
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 063)
|
(2 063)
|
(2 063)
|
(2 063)
|
0
|
0
|
0
|
0
|
(177 897)
|
(586 333)
|
(1 001 910)
|
(1 001 910)
|
(824 013)
|
(415 577)
|
0
|
0
|
0
|
(19 274)
|
(164 675)
|
(457 396)
|
(824 137)
|
(1 137 660)
|
(1 100 913)
|
|
| Net Issuance of Debt |
(91 306)
|
(79 012)
|
(58 688)
|
(51 559)
|
23 691
|
(27 398)
|
(54 426)
|
(36 710)
|
(113 676)
|
(235 112)
|
(233 989)
|
(284 715)
|
(304 321)
|
(432 136)
|
(97 252)
|
(774 912)
|
(476 688)
|
(376 997)
|
(671 686)
|
(70 854)
|
(74 046)
|
(117 038)
|
(129 243)
|
42 852
|
89 794
|
93 235
|
242 313
|
(73 686)
|
(66 817)
|
(189 513)
|
(389 854)
|
(89 294)
|
(314 736)
|
35 598
|
19 631
|
(66 391)
|
115 351
|
(82 778)
|
(82 681)
|
(50 438)
|
31 146
|
64 288
|
339 109
|
195 325
|
309 292
|
263 724
|
(13 050)
|
50 720
|
(293 325)
|
(286 205)
|
(63 415)
|
(6 195)
|
98 573
|
122 818
|
(95 427)
|
(73 579)
|
(84 277)
|
(65 129)
|
(15 570)
|
169 500
|
72 404
|
76 100
|
42 968
|
(178 176)
|
41 836
|
163 362
|
439 210
|
482 194
|
415 975
|
589 099
|
817 953
|
568 352
|
235 052
|
(430 362)
|
(889 449)
|
(728 947)
|
(533 194)
|
(52 685)
|
(200 583)
|
345 356
|
319 937
|
(88 042)
|
1 012 824
|
(304 009)
|
(573 098)
|
(216 888)
|
(865 641)
|
(268 456)
|
(91 926)
|
(212 993)
|
(274 673)
|
(285 041)
|
|
| Cash Paid for Dividends |
(6 946)
|
0
|
0
|
0
|
(15 384)
|
0
|
0
|
0
|
(7 456)
|
0
|
0
|
(47 823)
|
(28 074)
|
0
|
0
|
(3 230)
|
(1 621)
|
0
|
0
|
(110 734)
|
(100 786)
|
0
|
0
|
(131 692)
|
(96 708)
|
0
|
0
|
(86 182)
|
(117 234)
|
0
|
0
|
(181 748)
|
(234 376)
|
0
|
0
|
(588 073)
|
(549 528)
|
0
|
0
|
(889 369)
|
(890 627)
|
0
|
(890 627)
|
(890 565)
|
(890 627)
|
0
|
0
|
(797 029)
|
(796 877)
|
0
|
(1 685 924)
|
(890 415)
|
(890 627)
|
0
|
(754 368)
|
(890 715)
|
(890 627)
|
0
|
(137 839)
|
(1 032 545)
|
(1 031 253)
|
0
|
(1 048 565)
|
0
|
(1 171 878)
|
0
|
(1 035 920)
|
(1 218 753)
|
(1 218 753)
|
0
|
(983 703)
|
(970 984)
|
(1 252 235)
|
0
|
(1 731 809)
|
(1 651 483)
|
(1 372 682)
|
0
|
(1 668 254)
|
(1 690 129)
|
(1 687 679)
|
(1 688 169)
|
(1 895 644)
|
(1 815 586)
|
(1 815 586)
|
(1 816 198)
|
(1 494 916)
|
(1 480 623)
|
(1 480 623)
|
(1 479 521)
|
(1 688 850)
|
(1 688 850)
|
|
| Other |
(6 776)
|
(3 492)
|
5 374
|
(3 382)
|
(18 062)
|
(18 295)
|
(22 482)
|
(31 231)
|
(11 614)
|
3 166
|
729
|
10 471
|
92 418
|
91 515
|
95 066
|
98 709
|
(52 862)
|
(52 113)
|
(82 582)
|
(62 304)
|
(80 646)
|
(70 329)
|
(54 605)
|
(97 349)
|
(81 587)
|
(82 168)
|
(78 021)
|
(80 517)
|
(81 626)
|
(71 672)
|
(76 103)
|
(73 276)
|
(27 462)
|
10 508
|
12 111
|
24 613
|
27 201
|
(17 285)
|
(33 555)
|
(32 441)
|
(61 787)
|
(52 035)
|
(31 363)
|
(41 735)
|
(31 985)
|
(47 085)
|
(56 336)
|
(71 433)
|
(87 070)
|
(87 632)
|
(99 039)
|
(81 489)
|
(69 444)
|
(54 458)
|
(45 421)
|
(11 226)
|
33 509
|
48 523
|
48 534
|
30 613
|
(17 539)
|
(28 787)
|
(2 499)
|
(27 242)
|
(9 616)
|
(20 518)
|
(33 314)
|
107 861
|
95 863
|
87 228
|
74 667
|
(67 977)
|
(80 466)
|
334 819
|
784 359
|
796 541
|
1 160 700
|
748 569
|
308 649
|
311 491
|
(36 101)
|
(37 054)
|
(51 335)
|
(39 962)
|
(55 923)
|
(56 859)
|
(52 656)
|
(64 185)
|
(61 961)
|
(59 539)
|
(47 690)
|
(49 022)
|
|
| Cash from Financing Activities |
(105 027)
N/A
|
(88 944)
+15%
|
(60 259)
+32%
|
(61 886)
-3%
|
(9 755)
+84%
|
(61 077)
-526%
|
(92 292)
-51%
|
(83 325)
+10%
|
(132 746)
-59%
|
(248 337)
-87%
|
(249 651)
-1%
|
(322 068)
-29%
|
(239 977)
+25%
|
(368 693)
-54%
|
(30 258)
+92%
|
(679 433)
-2 145%
|
(531 171)
+22%
|
(458 558)
+14%
|
(824 210)
-80%
|
(386 608)
+53%
|
(473 789)
-23%
|
(648 731)
-37%
|
(694 967)
-7%
|
(577 330)
+17%
|
(439 700)
+24%
|
(367 080)
+17%
|
(135 797)
+63%
|
(400 490)
-195%
|
(390 742)
+2%
|
(408 901)
-5%
|
(598 592)
-46%
|
(343 025)
+43%
|
(574 668)
-68%
|
(185 380)
+68%
|
(202 634)
-9%
|
(629 851)
-211%
|
(406 975)
+35%
|
(649 590)
-60%
|
(665 763)
-2%
|
(972 247)
-46%
|
(921 269)
+5%
|
(878 375)
+5%
|
(582 881)
+34%
|
(736 976)
-26%
|
(613 321)
+17%
|
(673 990)
-10%
|
(960 015)
-42%
|
(817 744)
+15%
|
(1 177 272)
-44%
|
(1 170 713)
+1%
|
(1 848 378)
-58%
|
(978 097)
+47%
|
(861 498)
+12%
|
(822 267)
+5%
|
(895 216)
-9%
|
(975 521)
-9%
|
(941 396)
+3%
|
(907 234)
+4%
|
(104 876)
+88%
|
(832 432)
-694%
|
(976 387)
-17%
|
(983 939)
-1%
|
(1 008 096)
-2%
|
(1 377 296)
-37%
|
(1 139 658)
+17%
|
(1 029 034)
+10%
|
(1 801 900)
-75%
|
(628 699)
+65%
|
(706 915)
-12%
|
(544 489)
+23%
|
(93 146)
+83%
|
(472 672)
-407%
|
(1 099 712)
-133%
|
(1 347 778)
-23%
|
(1 836 899)
-36%
|
(1 583 889)
+14%
|
(745 177)
+53%
|
(854 695)
-15%
|
(2 146 520)
-151%
|
(2 035 192)
+5%
|
(2 405 754)
-18%
|
(2 637 278)
-10%
|
(1 349 733)
+49%
|
(2 159 558)
-60%
|
(2 444 607)
-13%
|
(2 089 945)
+15%
|
(2 432 486)
-16%
|
(1 977 939)
+19%
|
(2 091 906)
-6%
|
(2 576 190)
-23%
|
(3 148 872)
-22%
|
(3 123 825)
+1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(13 197)
|
(6 422)
|
(4)
|
(1 326)
|
(17 618)
|
(19 642)
|
(16 183)
|
(16 501)
|
(1 152)
|
7 111
|
10 761
|
31 790
|
16 046
|
(19 819)
|
5 139
|
(18 044)
|
(26 001)
|
5 567
|
(25 698)
|
(19 960)
|
8 268
|
10 267
|
3 645
|
21 992
|
23 676
|
22 887
|
(44 501)
|
(85 290)
|
(86 959)
|
(107 483)
|
(40 583)
|
(23 798)
|
(13 156)
|
(11 196)
|
(11 628)
|
(19 302)
|
(39 181)
|
(29 136)
|
(19 024)
|
(6 542)
|
(1 229)
|
(126)
|
1 016
|
21 630
|
95 474
|
68 167
|
85 479
|
68 456
|
888
|
52 332
|
46 838
|
87 341
|
44 117
|
15 550
|
(1 335)
|
(52 940)
|
(7 185)
|
6 397
|
9 036
|
8 999
|
8 660
|
4 488
|
22 009
|
42 891
|
26 952
|
13 538
|
(6 657)
|
(24 103)
|
(51 836)
|
164 012
|
42 085
|
65 177
|
51 264
|
(130 026)
|
(7 161)
|
(59 240)
|
(16 433)
|
(28 208)
|
22 385
|
92 631
|
237 776
|
148 370
|
92 551
|
227 285
|
(40 050)
|
(76 292)
|
92 974
|
(156 756)
|
44 888
|
175 380
|
(15 832)
|
83 921
|
|
| Net Change in Cash |
181 555
N/A
|
186 764
+3%
|
92 938
-50%
|
26 185
-72%
|
82 314
+214%
|
(24 034)
N/A
|
115 843
N/A
|
227 745
+97%
|
13 467
-94%
|
105 818
+686%
|
121 658
+15%
|
273 142
+125%
|
192 968
-29%
|
392 924
+104%
|
583 135
+48%
|
(12 816)
N/A
|
343 551
N/A
|
60 912
-82%
|
(274 992)
N/A
|
(9 212)
+97%
|
(145 107)
-1 475%
|
(144 481)
+0%
|
(140 644)
+3%
|
(175 464)
-25%
|
205 452
N/A
|
531 450
+159%
|
972 907
+83%
|
307 920
-68%
|
240 866
-22%
|
16 927
-93%
|
(488 850)
N/A
|
392 162
N/A
|
333 634
-15%
|
770 045
+131%
|
916 626
+19%
|
294 228
-68%
|
396 385
+35%
|
(35 124)
N/A
|
(257 368)
-633%
|
(503 762)
-96%
|
(460 686)
+9%
|
(416 961)
+9%
|
(185 493)
+56%
|
(296 581)
-60%
|
(472 829)
-59%
|
(421 678)
+11%
|
(161 913)
+62%
|
353 309
N/A
|
463 235
+31%
|
714 990
+54%
|
(168 099)
N/A
|
649 250
N/A
|
838 153
+29%
|
563 275
-33%
|
503 464
-11%
|
453 185
-10%
|
196 330
-57%
|
343 207
+75%
|
1 142 546
+233%
|
154 019
-87%
|
(72 974)
N/A
|
(21 215)
+71%
|
(147 383)
-595%
|
(140 457)
+5%
|
368 242
N/A
|
152 059
-59%
|
(611 114)
N/A
|
81 458
N/A
|
(156 324)
N/A
|
683 861
N/A
|
1 500 052
+119%
|
1 747 546
+16%
|
2 215 081
+27%
|
1 450 439
-35%
|
642 509
-56%
|
1 294 634
+101%
|
1 008 318
-22%
|
1 043 248
+3%
|
(470 174)
N/A
|
(1 503 100)
-220%
|
(2 266 479)
-51%
|
(2 886 118)
-27%
|
(1 390 889)
+52%
|
(1 426 955)
-3%
|
(717 348)
+50%
|
599 298
N/A
|
949 920
+59%
|
1 457 430
+53%
|
1 490 873
+2%
|
462 582
-69%
|
110 304
-76%
|
(126 484)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
297 305
N/A
|
323 705
+9%
|
330 237
+2%
|
393 214
+19%
|
381 511
-3%
|
308 629
-19%
|
389 489
+26%
|
350 252
-10%
|
309 920
-12%
|
202 031
-35%
|
(8 337)
N/A
|
(67 066)
-704%
|
132 150
N/A
|
11 800
-91%
|
74 023
+527%
|
348 311
+371%
|
308 542
-11%
|
378 144
+23%
|
305 546
-19%
|
21 300
-93%
|
138 088
+548%
|
154 826
+12%
|
286 420
+85%
|
257 911
-10%
|
502 503
+95%
|
785 536
+56%
|
928 958
+18%
|
1 095 274
+18%
|
1 086 410
-1%
|
827 341
-24%
|
571 795
-31%
|
664 914
+16%
|
683 817
+3%
|
769 195
+12%
|
969 381
+26%
|
1 003 041
+3%
|
1 002 262
0%
|
831 757
-17%
|
639 381
-23%
|
583 729
-9%
|
586 460
+0%
|
575 339
-2%
|
431 665
-25%
|
291 903
-32%
|
(102 358)
N/A
|
30 011
N/A
|
558 627
+1 761%
|
1 020 380
+83%
|
1 537 376
+51%
|
1 696 082
+10%
|
1 473 502
-13%
|
1 369 580
-7%
|
1 526 677
+11%
|
1 261 236
-17%
|
1 328 342
+5%
|
1 411 324
+6%
|
1 060 940
-25%
|
1 160 026
+9%
|
1 142 408
-2%
|
875 694
-23%
|
772 834
-12%
|
841 803
+9%
|
717 277
-15%
|
1 065 101
+48%
|
1 397 745
+31%
|
1 074 438
-23%
|
1 101 348
+3%
|
650 143
-41%
|
520 042
-20%
|
987 889
+90%
|
1 457 616
+48%
|
2 045 808
+40%
|
3 096 541
+51%
|
2 763 126
-11%
|
2 345 187
-15%
|
2 939 980
+25%
|
1 825 077
-38%
|
1 988 413
+9%
|
1 680 672
-15%
|
294 398
-82%
|
401 789
+36%
|
230 421
-43%
|
476 522
+107%
|
1 157 441
+143%
|
1 729 123
+49%
|
2 575 672
+49%
|
3 330 685
+29%
|
3 557 980
+7%
|
3 534 844
-1%
|
2 866 667
-19%
|
2 869 199
+0%
|
2 615 753
-9%
|
|