Lautan Luas Tbk PT
IDX:LTLS
Cash Flow Statement
Cash Flow Statement
Lautan Luas Tbk PT
| 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 |
(21 110)
|
0
|
0
|
0
|
(8 150)
|
(13 692)
|
(21 209)
|
(18 031)
|
(10 825)
|
(6 319)
|
0
|
(16 926)
|
(26 843)
|
(44 905)
|
(35 747)
|
(28 716)
|
(21 673)
|
(22 956)
|
(86 723)
|
(123 873)
|
(77 152)
|
(71 746)
|
(50 095)
|
(26 612)
|
(70 429)
|
(78 096)
|
(29 997)
|
(24 357)
|
(32 385)
|
(21 675)
|
(129 615)
|
(135 183)
|
(117 071)
|
(139 390)
|
(81 079)
|
(9 960)
|
(17 087)
|
(15 959)
|
21 028
|
(43 772)
|
(28 906)
|
(43 416)
|
(14 927)
|
(37 694)
|
(98 639)
|
(77 348)
|
(145 849)
|
(122 165)
|
(79 681)
|
(76 025)
|
(47 171)
|
(87 113)
|
(91 769)
|
(99 453)
|
(95 378)
|
(49 577)
|
(58 350)
|
(83 576)
|
(49 595)
|
(39 555)
|
(33 202)
|
(7 661)
|
(43 185)
|
(32 103)
|
(1 834)
|
(32 056)
|
(37 530)
|
(36 664)
|
(69 239)
|
(28 681)
|
(45 610)
|
(69 932)
|
(94 985)
|
(107 978)
|
(107 115)
|
(140 510)
|
(138 905)
|
(122 130)
|
(137 937)
|
(107 211)
|
(103 727)
|
(121 743)
|
(96 805)
|
(128 682)
|
(107 011)
|
(74 821)
|
(69 239)
|
(10 057)
|
|
| Cash Interest Paid |
(70 247)
|
(79 491)
|
(91 360)
|
(89 042)
|
(89 113)
|
(89 347)
|
(89 110)
|
(82 331)
|
(78 763)
|
(81 566)
|
(70 883)
|
(74 822)
|
(75 865)
|
(78 732)
|
(74 928)
|
(80 772)
|
(87 973)
|
(92 508)
|
(107 736)
|
(113 183)
|
(129 328)
|
(152 329)
|
(152 291)
|
(151 464)
|
(138 380)
|
(122 650)
|
(119 024)
|
(118 036)
|
(121 754)
|
(120 365)
|
(101 908)
|
(108 304)
|
(127 023)
|
(134 344)
|
(154 779)
|
(155 158)
|
(139 210)
|
(139 440)
|
(124 283)
|
(129 536)
|
(161 893)
|
(163 350)
|
(169 513)
|
(160 421)
|
(127 801)
|
(125 411)
|
(140 134)
|
(162 159)
|
(187 271)
|
(203 803)
|
(198 570)
|
(177 926)
|
(161 636)
|
(146 199)
|
(140 552)
|
(149 813)
|
(157 854)
|
(170 370)
|
(194 370)
|
(200 465)
|
(201 781)
|
(200 295)
|
(189 681)
|
(180 762)
|
(166 674)
|
(153 442)
|
(149 776)
|
(143 301)
|
(155 716)
|
(148 727)
|
(138 517)
|
(143 848)
|
(119 717)
|
(129 115)
|
(140 053)
|
(143 254)
|
(135 819)
|
(125 017)
|
(110 588)
|
(99 897)
|
(108 750)
|
(104 035)
|
(101 835)
|
(96 053)
|
(158 760)
|
(166 678)
|
(171 836)
|
(181 339)
|
|
| Change in Working Capital |
30 148
|
25 507
|
28 953
|
31 975
|
56 978
|
86 622
|
53 981
|
52 002
|
6 383
|
(49 317)
|
26 731
|
31 140
|
11 974
|
(16 412)
|
(28 009)
|
(21 269)
|
17 894
|
40 716
|
(11 404)
|
6 806
|
(142 021)
|
(84 902)
|
(74 277)
|
(53 888)
|
260 525
|
250 263
|
265 397
|
251 658
|
(40 108)
|
(12 895)
|
(47 950)
|
(6 415)
|
18 964
|
36 403
|
53 152
|
0
|
13 263
|
12 640
|
18 068
|
19 803
|
6 702
|
4 640
|
4 144
|
3 751
|
3 005
|
4 475
|
4 454
|
4 683
|
4 596
|
4 879
|
4 897
|
4 913
|
4 620
|
2 812
|
2 225
|
1 473
|
3 306
|
3 369
|
6 249
|
6 446
|
5 578
|
9 137
|
4 741
|
4 167
|
16 553
|
12 610
|
15 009
|
15 709
|
(498 905)
|
9 932
|
8 735
|
6 482
|
(515 444)
|
(519 631)
|
(517 654)
|
(516 123)
|
(558 999)
|
(560 410)
|
(562 382)
|
(561 608)
|
(583 908)
|
3 050
|
(299 934)
|
2 895
|
(561 139)
|
(560 694)
|
(256 894)
|
(560 499)
|
|
| Cash from Operating Activities |
(26 967)
N/A
|
(54 615)
-103%
|
(4 339)
+92%
|
777
N/A
|
92 687
+11 829%
|
138 140
+49%
|
23 720
-83%
|
(64 622)
N/A
|
(66 650)
-3%
|
1 787
N/A
|
63 956
+3 479%
|
103 961
+63%
|
43 467
-58%
|
(109 578)
N/A
|
(24 100)
+78%
|
23 251
N/A
|
51 188
+120%
|
(39 868)
N/A
|
(230 815)
-479%
|
(393 269)
-70%
|
(446 824)
-14%
|
27 236
N/A
|
432 912
+1 489%
|
671 323
+55%
|
970 833
+45%
|
581 014
-40%
|
263 083
-55%
|
83 946
-68%
|
(147 945)
N/A
|
(82 644)
+44%
|
(247 634)
-200%
|
(195 842)
+21%
|
(137 902)
+30%
|
125 972
N/A
|
125 943
0%
|
25 686
-80%
|
383 298
+1 392%
|
71 950
-81%
|
304 092
+323%
|
403 550
+33%
|
191 790
-52%
|
100 968
-47%
|
213 150
+111%
|
408 180
+91%
|
120 418
-70%
|
264 201
+119%
|
45 844
-83%
|
(64 649)
N/A
|
16 749
N/A
|
91 390
+446%
|
273 834
+200%
|
215 372
-21%
|
358 134
+66%
|
406 975
+14%
|
192 763
-53%
|
216 414
+12%
|
74 906
-65%
|
(38 948)
N/A
|
(10 754)
+72%
|
140 259
N/A
|
93 555
-33%
|
(7 728)
N/A
|
220 108
N/A
|
223 864
+2%
|
513 701
+129%
|
406 965
-21%
|
639 354
+57%
|
678 117
+6%
|
828 596
+22%
|
1 235 619
+49%
|
930 116
-25%
|
763 960
-18%
|
437 946
-43%
|
380 323
-13%
|
168 198
-56%
|
195 055
+16%
|
281 622
+44%
|
275 389
-2%
|
320 931
+17%
|
558 806
+74%
|
583 302
+4%
|
523 707
-10%
|
714 687
+36%
|
487 175
-32%
|
362 380
-26%
|
327 432
-10%
|
(62 697)
N/A
|
(58 246)
+7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(125 293)
|
(118 603)
|
(88 125)
|
(59 439)
|
(107 467)
|
(108 970)
|
(104 181)
|
(123 123)
|
(89 979)
|
(115 781)
|
(79 633)
|
(87 174)
|
(107 303)
|
(106 568)
|
(170 609)
|
(184 550)
|
(215 781)
|
(304 848)
|
(302 392)
|
(309 613)
|
(312 319)
|
(255 268)
|
(199 243)
|
(168 801)
|
(159 193)
|
(135 144)
|
(205 793)
|
(213 522)
|
(203 877)
|
(259 545)
|
(182 069)
|
(200 505)
|
(208 810)
|
(171 271)
|
(263 674)
|
(300 492)
|
(261 478)
|
(211 065)
|
(167 737)
|
(133 639)
|
(137 220)
|
(165 437)
|
(176 449)
|
(156 032)
|
(165 542)
|
(163 149)
|
(291 180)
|
(479 049)
|
(484 656)
|
(480 705)
|
(480 524)
|
(326 053)
|
(427 479)
|
(427 949)
|
(297 600)
|
(286 347)
|
(162 498)
|
(184 677)
|
(155 092)
|
(107 906)
|
(124 213)
|
(77 389)
|
(114 594)
|
(147 405)
|
(173 268)
|
(199 383)
|
(164 906)
|
(180 371)
|
(158 147)
|
(169 917)
|
(141 537)
|
(121 283)
|
(87 787)
|
(53 330)
|
(79 275)
|
(64 757)
|
(82 120)
|
(73 444)
|
(73 348)
|
(63 875)
|
(66 519)
|
(87 484)
|
(301 966)
|
(358 328)
|
(209 445)
|
(248 767)
|
(47 914)
|
(42 933)
|
|
| Other Items |
(98 850)
|
(103 393)
|
24 355
|
9 563
|
39 736
|
(9 288)
|
114 959
|
81 879
|
75 103
|
139 138
|
(54 571)
|
(29 833)
|
(41 083)
|
(65 078)
|
(53 013)
|
(69 901)
|
(71 402)
|
(63 793)
|
(47 281)
|
(42 135)
|
(58 241)
|
(40 335)
|
(23 271)
|
8 985
|
(75 694)
|
(53 693)
|
(93 437)
|
(107 893)
|
(38 077)
|
(69 636)
|
(22 568)
|
50 620
|
24 508
|
88 147
|
118 125
|
73 366
|
95 434
|
57 626
|
171 586
|
117 831
|
71 947
|
89 737
|
156 602
|
170 215
|
124 899
|
107 521
|
(93 787)
|
(174 561)
|
(6 665)
|
(109 833)
|
(63 360)
|
41 581
|
(609)
|
108 596
|
15 028
|
41 630
|
28 918
|
48 637
|
75 328
|
61 861
|
98 399
|
77 733
|
79 404
|
80 945
|
72 191
|
44 460
|
94 226
|
122 275
|
81 203
|
101 381
|
60 417
|
44 559
|
99 809
|
132 169
|
151 608
|
135 065
|
94 731
|
102 680
|
79 382
|
66 800
|
134 474
|
181 371
|
202 418
|
219 240
|
(187 955)
|
(208 787)
|
(260 827)
|
(271 431)
|
|
| Cash from Investing Activities |
(224 143)
N/A
|
(221 996)
+1%
|
(63 770)
+71%
|
(49 876)
+22%
|
(67 731)
-36%
|
(118 258)
-75%
|
10 778
N/A
|
(41 244)
N/A
|
(14 876)
+64%
|
23 357
N/A
|
(134 204)
N/A
|
(117 007)
+13%
|
(148 386)
-27%
|
(171 646)
-16%
|
(223 622)
-30%
|
(254 451)
-14%
|
(287 183)
-13%
|
(368 641)
-28%
|
(349 673)
+5%
|
(351 748)
-1%
|
(370 560)
-5%
|
(295 603)
+20%
|
(222 514)
+25%
|
(159 816)
+28%
|
(234 887)
-47%
|
(188 837)
+20%
|
(299 230)
-58%
|
(321 415)
-7%
|
(241 954)
+25%
|
(329 181)
-36%
|
(204 637)
+38%
|
(149 885)
+27%
|
(184 302)
-23%
|
(83 124)
+55%
|
(145 549)
-75%
|
(227 126)
-56%
|
(166 044)
+27%
|
(153 439)
+8%
|
3 849
N/A
|
(15 808)
N/A
|
(65 273)
-313%
|
(75 700)
-16%
|
(19 847)
+74%
|
14 183
N/A
|
(40 643)
N/A
|
(55 628)
-37%
|
(384 967)
-592%
|
(653 610)
-70%
|
(491 321)
+25%
|
(590 538)
-20%
|
(543 884)
+8%
|
(284 472)
+48%
|
(428 088)
-50%
|
(319 353)
+25%
|
(282 572)
+12%
|
(244 717)
+13%
|
(133 580)
+45%
|
(136 040)
-2%
|
(79 764)
+41%
|
(46 045)
+42%
|
(25 814)
+44%
|
344
N/A
|
(35 190)
N/A
|
(66 460)
-89%
|
(101 077)
-52%
|
(154 923)
-53%
|
(70 680)
+54%
|
(58 096)
+18%
|
(76 944)
-32%
|
(68 536)
+11%
|
(81 120)
-18%
|
(76 724)
+5%
|
12 022
N/A
|
78 839
+556%
|
72 333
-8%
|
70 308
-3%
|
12 611
-82%
|
29 236
+132%
|
6 034
-79%
|
2 925
-52%
|
67 955
+2 223%
|
93 887
+38%
|
(99 548)
N/A
|
(139 088)
-40%
|
(397 400)
-186%
|
(457 554)
-15%
|
(308 741)
+33%
|
(314 364)
-2%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 621
|
0
|
0
|
0
|
1 927
|
0
|
15 570
|
0
|
15 756
|
0
|
(14)
|
15 556
|
40
|
0
|
(2 057)
|
(2 057)
|
(1 917)
|
0
|
0
|
0
|
14 810
|
0
|
0
|
0
|
88
|
0
|
0
|
(2 304)
|
(29 806)
|
(69 915)
|
(78 002)
|
(83 140)
|
(62 390)
|
(29 458)
|
(21 371)
|
(13 841)
|
|
| Net Issuance of Debt |
261 900
|
256 473
|
(47 469)
|
26 674
|
(17 919)
|
26 067
|
6 930
|
98 360
|
106 524
|
(25 770)
|
72 191
|
22 580
|
71 976
|
228 986
|
184 833
|
236 346
|
242 610
|
511 984
|
684 092
|
810 494
|
904 843
|
362 050
|
(185 997)
|
(499 900)
|
(585 207)
|
(428 105)
|
71 747
|
463 386
|
288 455
|
307 093
|
251 211
|
97 471
|
248 288
|
(6 863)
|
251 703
|
374 388
|
(65 084)
|
278 421
|
(124 537)
|
(247 157)
|
(85 330)
|
(97 526)
|
(322 504)
|
(359 237)
|
110 639
|
4 202
|
489 019
|
1 000 000
|
457 003
|
502 876
|
276 508
|
(324 435)
|
76 949
|
(34 784)
|
247 032
|
119 333
|
131 691
|
198 136
|
22 477
|
15 894
|
4 256
|
7 928
|
47 284
|
(61 025)
|
(386 038)
|
92 868
|
(199 994)
|
(171 437)
|
(380 340)
|
(981 238)
|
(809 196)
|
(635 837)
|
(291 245)
|
(294 385)
|
(380 666)
|
(366 395)
|
(420 330)
|
(393 763)
|
(246 996)
|
(474 835)
|
(382 880)
|
(403 374)
|
(378 759)
|
(129 216)
|
63 649
|
424 903
|
543 659
|
528 452
|
|
| Cash Paid for Dividends |
(3 900)
|
0
|
0
|
(1 560)
|
(1 560)
|
0
|
(1 560)
|
(13 260)
|
(13 260)
|
0
|
(26 520)
|
(13 260)
|
(13 260)
|
0
|
0
|
(6 240)
|
(6 240)
|
0
|
0
|
(21 840)
|
(21 840)
|
0
|
0
|
(44 460)
|
(44 460)
|
0
|
0
|
(26 520)
|
(26 520)
|
0
|
0
|
(26 520)
|
(26 520)
|
0
|
0
|
0
|
(23 400)
|
0
|
0
|
0
|
(24 960)
|
0
|
(50 700)
|
(73 320)
|
(48 360)
|
0
|
(49 140)
|
(26 520)
|
(26 520)
|
0
|
0
|
0
|
0
|
0
|
(18 152)
|
(18 152)
|
(18 152)
|
0
|
(45 380)
|
0
|
(45 380)
|
0
|
(61 466)
|
(106 846)
|
(61 467)
|
0
|
(53 604)
|
(53 603)
|
(53 603)
|
0
|
(22 972)
|
(22 973)
|
(22 973)
|
(53 396)
|
(108 841)
|
(108 841)
|
(147 569)
|
(117 146)
|
(116 472)
|
(116 472)
|
(77 743)
|
0
|
(52 033)
|
(52 033)
|
(52 033)
|
0
|
(65 911)
|
(65 911)
|
|
| Other |
15 046
|
(4 642)
|
(7 411)
|
(14 499)
|
(18 091)
|
(17 067)
|
(17 147)
|
(810)
|
(10 397)
|
(10 155)
|
(3 470)
|
(11 820)
|
(6 178)
|
(7 372)
|
(8 648)
|
(32 735)
|
62
|
(24 310)
|
(20 895)
|
4 743
|
(44 716)
|
(29 405)
|
20 361
|
(18 348)
|
55 181
|
98 490
|
21 238
|
54 688
|
84 844
|
45 115
|
60 229
|
25 164
|
(27 696)
|
(52 740)
|
(109 774)
|
(84 958)
|
(70 135)
|
(82 341)
|
(38 877)
|
(33 843)
|
43 704
|
44 608
|
70 870
|
(78 695)
|
(68 548)
|
(76 089)
|
(215 973)
|
(122 389)
|
(168 467)
|
(134 714)
|
(38 403)
|
23 015
|
(67 158)
|
(77 037)
|
(13 657)
|
(34 333)
|
(2 032)
|
(6 393)
|
(42 703)
|
(8 114)
|
(26 935)
|
(12 089)
|
(39 193)
|
(5 051)
|
(20 865)
|
88 066
|
(2 441)
|
(82 669)
|
(28 056)
|
(150 301)
|
(21 982)
|
(10 340)
|
(28 519)
|
17 427
|
16 105
|
35 427
|
(207)
|
6 217
|
230
|
1 255
|
(15 084)
|
(62 348)
|
(53 078)
|
(64 103)
|
(14 891)
|
(15 577)
|
(61 817)
|
(47 860)
|
|
| Cash from Financing Activities |
273 046
N/A
|
247 931
-9%
|
(54 880)
N/A
|
10 615
N/A
|
(37 570)
N/A
|
7 440
N/A
|
(11 777)
N/A
|
84 290
N/A
|
82 867
-2%
|
(49 185)
N/A
|
42 201
N/A
|
(2 500)
N/A
|
52 538
N/A
|
208 354
+297%
|
176 185
-15%
|
197 371
+12%
|
236 432
+20%
|
481 434
+104%
|
656 957
+36%
|
793 397
+21%
|
838 287
+6%
|
310 805
-63%
|
(187 476)
N/A
|
(562 708)
-200%
|
(574 486)
-2%
|
(374 075)
+35%
|
48 525
N/A
|
491 554
+913%
|
346 779
-29%
|
325 688
-6%
|
284 920
-13%
|
96 115
-66%
|
194 072
+102%
|
(86 123)
N/A
|
115 409
N/A
|
289 430
+151%
|
(158 619)
N/A
|
172 680
N/A
|
(186 814)
N/A
|
(304 400)
-63%
|
(66 586)
+78%
|
(77 878)
-17%
|
(302 334)
-288%
|
(511 252)
-69%
|
(6 269)
+99%
|
(120 247)
-1 818%
|
223 906
N/A
|
851 091
+280%
|
262 016
-69%
|
341 642
+30%
|
238 105
-30%
|
(301 420)
N/A
|
20 412
N/A
|
(111 821)
N/A
|
215 223
N/A
|
66 848
-69%
|
113 434
+70%
|
173 591
+53%
|
(50 036)
N/A
|
(22 030)
+56%
|
(52 303)
-137%
|
(33 985)
+35%
|
(53 389)
-57%
|
(127 556)
-139%
|
(468 330)
-267%
|
119 467
N/A
|
(258 096)
N/A
|
(309 766)
-20%
|
(463 916)
-50%
|
(1 187 199)
-156%
|
(854 150)
+28%
|
(669 150)
+22%
|
(327 927)
+51%
|
(315 544)
+4%
|
(458 592)
-45%
|
(424 999)
+7%
|
(568 018)
-34%
|
(504 604)
+11%
|
(363 150)
+28%
|
(592 356)
-63%
|
(505 513)
+15%
|
(613 380)
-21%
|
(561 872)
+8%
|
(328 492)
+42%
|
(65 665)
+80%
|
327 835
N/A
|
394 560
+20%
|
400 840
+2%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2 902)
|
0
|
0
|
0
|
12 786
|
0
|
0
|
0
|
13 840
|
0
|
0
|
0
|
28 569
|
0
|
0
|
0
|
18 320
|
0
|
0
|
0
|
54 737
|
0
|
0
|
0
|
(41 368)
|
0
|
(24 634)
|
0
|
(23 102)
|
10 455
|
25 891
|
(6 267)
|
(2 130)
|
(18 953)
|
(75 351)
|
(71 236)
|
(42 550)
|
(44 263)
|
(16 449)
|
(97 988)
|
(29 379)
|
46 525
|
(15 107)
|
88 744
|
9 250
|
(416)
|
124 149
|
160 175
|
104 536
|
115 190
|
33 813
|
17 257
|
(1 701)
|
(59 436)
|
(66 825)
|
(11 378)
|
1 047
|
76 641
|
78 727
|
(55 210)
|
3 207
|
(478)
|
(37 693)
|
29 245
|
(1 739)
|
(83 617)
|
(45 924)
|
(16 948)
|
2 119
|
3 268
|
20 166
|
(12 121)
|
1 050
|
(8 249)
|
(5 994)
|
(6 664)
|
11 844
|
8 821
|
8 338
|
7 939
|
(2 961)
|
(18)
|
7 051
|
303
|
3 249
|
4 341
|
(1 281)
|
8 696
|
|
| Net Change in Cash |
19 034
N/A
|
(28 680)
N/A
|
(122 989)
-329%
|
(38 484)
+69%
|
172
N/A
|
27 322
+15 785%
|
22 721
-17%
|
(21 576)
N/A
|
15 181
N/A
|
(24 041)
N/A
|
(28 047)
-17%
|
(15 546)
+45%
|
(23 812)
-53%
|
(72 870)
-206%
|
(71 537)
+2%
|
(33 829)
+53%
|
18 757
N/A
|
72 925
+289%
|
76 469
+5%
|
48 380
-37%
|
75 640
+56%
|
42 438
-44%
|
22 922
-46%
|
(51 201)
N/A
|
120 092
N/A
|
18 102
-85%
|
(12 256)
N/A
|
254 085
N/A
|
(66 222)
N/A
|
(75 682)
-14%
|
(141 460)
-87%
|
(255 879)
-81%
|
(130 262)
+49%
|
(62 228)
+52%
|
20 452
N/A
|
16 754
-18%
|
16 085
-4%
|
46 928
+192%
|
104 678
+123%
|
(14 646)
N/A
|
30 552
N/A
|
(6 085)
N/A
|
(124 138)
-1 940%
|
(145)
+100%
|
82 756
N/A
|
87 910
+6%
|
8 932
-90%
|
293 007
+3 180%
|
(108 020)
N/A
|
(42 316)
+61%
|
1 868
N/A
|
(353 263)
N/A
|
(51 243)
+85%
|
(83 635)
-63%
|
58 589
N/A
|
27 167
-54%
|
55 807
+105%
|
75 244
+35%
|
(61 827)
N/A
|
16 974
N/A
|
18 645
+10%
|
(41 847)
N/A
|
93 836
N/A
|
59 093
-37%
|
(57 445)
N/A
|
287 892
N/A
|
264 654
-8%
|
293 307
+11%
|
289 855
-1%
|
(16 848)
N/A
|
15 012
N/A
|
5 965
-60%
|
123 091
+1 964%
|
135 369
+10%
|
(224 055)
N/A
|
(166 300)
+26%
|
(261 941)
-58%
|
(191 158)
+27%
|
(27 847)
+85%
|
(22 686)
+19%
|
142 783
N/A
|
4 196
-97%
|
60 318
+1 338%
|
19 898
-67%
|
(97 436)
N/A
|
202 054
N/A
|
21 841
-89%
|
36 926
+69%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(152 260)
N/A
|
(173 218)
-14%
|
(92 464)
+47%
|
(58 662)
+37%
|
(14 780)
+75%
|
29 170
N/A
|
(80 461)
N/A
|
(187 745)
-133%
|
(156 629)
+17%
|
(113 994)
+27%
|
(15 677)
+86%
|
16 787
N/A
|
(63 836)
N/A
|
(216 146)
-239%
|
(194 709)
+10%
|
(161 299)
+17%
|
(164 593)
-2%
|
(344 716)
-109%
|
(533 207)
-55%
|
(702 882)
-32%
|
(759 143)
-8%
|
(228 032)
+70%
|
233 669
N/A
|
502 522
+115%
|
811 640
+62%
|
445 870
-45%
|
57 290
-87%
|
(129 576)
N/A
|
(351 822)
-172%
|
(342 189)
+3%
|
(429 703)
-26%
|
(396 347)
+8%
|
(346 712)
+13%
|
(45 299)
+87%
|
(137 731)
-204%
|
(274 806)
-100%
|
121 820
N/A
|
(139 115)
N/A
|
136 355
N/A
|
269 911
+98%
|
54 570
-80%
|
(64 469)
N/A
|
36 701
N/A
|
252 148
+587%
|
(45 124)
N/A
|
101 052
N/A
|
(245 336)
N/A
|
(543 698)
-122%
|
(467 907)
+14%
|
(389 315)
+17%
|
(206 690)
+47%
|
(110 681)
+46%
|
(69 345)
+37%
|
(20 974)
+70%
|
(104 837)
-400%
|
(69 933)
+33%
|
(87 592)
-25%
|
(223 625)
-155%
|
(165 846)
+26%
|
32 353
N/A
|
(30 658)
N/A
|
(85 117)
-178%
|
105 514
N/A
|
76 459
-28%
|
340 433
+345%
|
207 582
-39%
|
474 448
+129%
|
497 746
+5%
|
670 449
+35%
|
1 065 702
+59%
|
788 579
-26%
|
642 677
-19%
|
350 159
-46%
|
326 993
-7%
|
88 923
-73%
|
130 298
+47%
|
199 502
+53%
|
201 945
+1%
|
247 583
+23%
|
494 931
+100%
|
516 783
+4%
|
436 223
-16%
|
412 721
-5%
|
128 847
-69%
|
152 935
+19%
|
78 665
-49%
|
(110 611)
N/A
|
(101 179)
+9%
|
|