Multipolar Tbk PT
IDX:MLPL
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
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.
| 52 Week Range |
86
246
|
| Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Multipolar 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 |
5 575
|
0
|
(81)
|
(99)
|
0
|
(6 133)
|
(10 197)
|
(12 813)
|
0
|
(34 868)
|
(34 835)
|
(38 849)
|
0
|
(30 709)
|
(33 065)
|
(33 045)
|
(47 821)
|
(36 909)
|
(39 736)
|
(40 568)
|
(30 742)
|
(31 481)
|
(28 763)
|
(29 196)
|
(19 615)
|
(11 884)
|
0
|
0
|
(1 380)
|
(578)
|
0
|
0
|
0
|
(129 785)
|
(167 270)
|
0
|
(79 499)
|
(136 914)
|
(109 728)
|
(173 810)
|
(120 827)
|
(100 897)
|
(130 559)
|
(138 734)
|
(125 087)
|
(151 805)
|
(187 526)
|
(187 592)
|
(217 472)
|
(228 652)
|
(173 285)
|
(152 283)
|
(172 797)
|
(160 947)
|
(202 966)
|
(209 107)
|
(221 869)
|
(219 209)
|
(197 611)
|
(167 776)
|
(171 969)
|
(168 731)
|
(301 820)
|
(295 766)
|
(277 648)
|
(271 322)
|
(183 404)
|
(191 310)
|
0
|
(147 818)
|
(82 249)
|
(140 533)
|
0
|
(158 427)
|
(249 238)
|
(268 820)
|
0
|
0
|
0
|
0
|
(92 880)
|
(109 807)
|
(186 243)
|
(208 222)
|
(146 574)
|
(144 850)
|
(74 452)
|
(85 642)
|
|
| Cash Interest Paid |
(58 524)
|
(50 051)
|
(55 003)
|
(51 072)
|
(7 608)
|
(13 773)
|
(12 291)
|
(17 848)
|
(16 910)
|
(2 223)
|
(16 752)
|
(16 987)
|
(45 470)
|
(58 898)
|
(62 297)
|
0
|
0
|
0
|
(37 171)
|
(55 588)
|
0
|
0
|
0
|
(55 990)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(658)
|
30 887
|
27 567
|
734 081
|
(11 973)
|
623 802
|
468 738
|
(397 669)
|
(355 155)
|
(482 065)
|
(370 839)
|
(314 766)
|
(480 248)
|
(374 745)
|
(343 459)
|
(399 106)
|
(269 245)
|
(342 296)
|
(374 231)
|
(292 871)
|
(1 081 208)
|
(1 064 192)
|
(494 701)
|
(374 692)
|
112 942
|
(20 901)
|
(1 046 002)
|
(1 192 971)
|
(660 900)
|
(798 734)
|
(395 092)
|
(272 976)
|
(172 183)
|
(756 213)
|
(334 852)
|
53 157
|
699 285
|
730 726
|
(179 561)
|
(644 463)
|
(1 587 750)
|
(1 967 794)
|
(2 074 323)
|
(2 751 720)
|
(3 095 319)
|
(3 152 005)
|
(3 291 729)
|
(3 577 709)
|
(3 466 038)
|
(3 280 306)
|
(3 243 332)
|
(3 225 720)
|
(3 306 304)
|
(3 092 315)
|
(3 356 650)
|
(2 930 493)
|
(2 751 515)
|
(3 070 658)
|
(2 758 642)
|
(2 961 497)
|
(2 733 204)
|
(2 449 059)
|
(2 163 205)
|
(2 323 118)
|
(2 568 389)
|
(2 593 962)
|
(2 373 336)
|
(1 909 506)
|
(1 470 351)
|
(1 315 557)
|
(1 499 800)
|
(1 400 344)
|
(1 762 779)
|
(1 927 109)
|
(1 949 231)
|
(1 887 557)
|
(1 760 434)
|
(1 720 143)
|
(1 755 516)
|
(1 990 859)
|
(1 749 759)
|
(1 750 010)
|
(1 683 547)
|
(1 605 028)
|
(1 742 114)
|
(1 722 326)
|
(1 725 984)
|
(1 714 241)
|
|
| Cash from Operating Activities |
73 466
N/A
|
74 166
+1%
|
75 457
+2%
|
748 877
+892%
|
374 412
-50%
|
1 172 235
+213%
|
1 121 744
-4%
|
514 003
-54%
|
431 306
-16%
|
313 890
-27%
|
417 263
+33%
|
624 846
+50%
|
509 294
-18%
|
734 955
+44%
|
892 044
+21%
|
1 022 861
+15%
|
1 363 551
+33%
|
1 100 338
-19%
|
1 091 798
-1%
|
1 803 693
+65%
|
755 244
-58%
|
878 386
+16%
|
1 331 758
+52%
|
1 214 659
-9%
|
1 246 881
+3%
|
1 273 684
+2%
|
473 716
-63%
|
(612 669)
N/A
|
592 351
N/A
|
(209 288)
N/A
|
80 208
N/A
|
254 836
+218%
|
323 322
+27%
|
361 239
+12%
|
488 665
+35%
|
448 804
-8%
|
619 786
+38%
|
1 090 728
+76%
|
536 684
-51%
|
914 881
+70%
|
972 267
+6%
|
469 466
-52%
|
604 253
+29%
|
(133 034)
N/A
|
(339 847)
-155%
|
(172 010)
+49%
|
(169 752)
+1%
|
(136 412)
+20%
|
(228 750)
-68%
|
41 234
N/A
|
667 491
+1 519%
|
1 038 304
+56%
|
763 338
-26%
|
633 707
-17%
|
354 536
-44%
|
(677 990)
N/A
|
(512 961)
+24%
|
(415 858)
+19%
|
(649 567)
-56%
|
(311 958)
+52%
|
14 251
N/A
|
126 871
+790%
|
41 347
-67%
|
553 155
+1 238%
|
44 836
-92%
|
186 341
+316%
|
150 656
-19%
|
449 028
+198%
|
924 340
+106%
|
774 788
-16%
|
1 024 107
+32%
|
879 594
-14%
|
13 561
-98%
|
(739 881)
N/A
|
(710 351)
+4%
|
(151 046)
+79%
|
248 023
N/A
|
947 481
+282%
|
1 098 565
+16%
|
831 234
-24%
|
979 664
+18%
|
1 005 979
+3%
|
582 836
-42%
|
430 686
-26%
|
455 604
+6%
|
437 952
-4%
|
566 271
+29%
|
489 205
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 054)
|
(22 904)
|
(26 447)
|
(38 346)
|
(242 382)
|
(445 931)
|
(749 425)
|
(906 281)
|
(958 170)
|
(843 531)
|
(676 019)
|
(658 806)
|
(814 634)
|
(808 885)
|
(748 151)
|
(1 451 035)
|
(409 847)
|
(441 302)
|
(463 539)
|
258 456
|
(561 175)
|
(641 707)
|
(638 068)
|
(587 564)
|
(542 666)
|
(423 999)
|
(425 763)
|
(344 955)
|
(445 540)
|
(321 927)
|
(403 899)
|
(334 265)
|
(541 524)
|
(614 292)
|
(645 786)
|
(879 037)
|
(669 749)
|
(622 831)
|
(632 292)
|
(651 782)
|
(691 713)
|
(777 099)
|
(606 680)
|
(1 092 590)
|
(1 083 218)
|
(990 447)
|
(1 014 606)
|
(817 660)
|
(950 720)
|
(1 112 561)
|
(1 277 584)
|
(1 013 243)
|
(998 289)
|
(830 682)
|
(587 654)
|
(496 388)
|
(314 891)
|
(268 021)
|
(340 222)
|
(288 809)
|
(350 497)
|
(394 618)
|
(367 840)
|
(493 319)
|
(382 150)
|
(289 427)
|
(276 548)
|
(106 396)
|
(131 464)
|
(136 948)
|
(116 459)
|
(122 229)
|
(117 877)
|
(131 942)
|
(144 571)
|
(148 528)
|
(266 201)
|
(401 684)
|
(508 138)
|
(616 880)
|
(668 130)
|
(601 623)
|
(493 819)
|
(364 874)
|
(224 488)
|
(134 644)
|
(143 654)
|
(236 182)
|
|
| Other Items |
12 413
|
17 448
|
(2 913)
|
18 874
|
666 354
|
(78 876)
|
(279 539)
|
(114 491)
|
(64 004)
|
(64 054)
|
(76 930)
|
(252 320)
|
(339 617)
|
(790 257)
|
(787 535)
|
(68 940)
|
(176 056)
|
(552 728)
|
(208 017)
|
(1 435 615)
|
(1 496 561)
|
(1 016 543)
|
(1 324 861)
|
(1 336 191)
|
(887 126)
|
(653 386)
|
4 209 299
|
4 566 298
|
4 359 103
|
4 345 821
|
(690 838)
|
(951 899)
|
(324 940)
|
(313 697)
|
(1 303)
|
1 595 068
|
2 041 875
|
3 372 569
|
3 396 545
|
1 907 955
|
1 107 162
|
(465 713)
|
(434 206)
|
153 873
|
116 841
|
267 735
|
114 503
|
142 840
|
116 122
|
435 998
|
622 300
|
1 826 321
|
1 910 655
|
1 533 129
|
1 409 422
|
(107 094)
|
(717 680)
|
(160 893)
|
155 432
|
425 333
|
1 373 800
|
746 800
|
903 780
|
1 337 302
|
1 180 205
|
1 459 259
|
1 113 694
|
1 207 151
|
1 337 500
|
1 257 154
|
1 705 531
|
984 541
|
1 414 797
|
1 496 740
|
1 522 255
|
1 313 992
|
622 796
|
544 907
|
271 517
|
600 601
|
578 558
|
575 730
|
633 758
|
435 420
|
271 163
|
327 488
|
169 323
|
239 375
|
|
| Cash from Investing Activities |
9 359
N/A
|
(5 456)
N/A
|
(29 360)
-438%
|
(19 472)
+34%
|
423 972
N/A
|
(524 807)
N/A
|
(1 028 964)
-96%
|
(1 020 772)
+1%
|
(1 022 174)
0%
|
(907 585)
+11%
|
(752 949)
+17%
|
(911 126)
-21%
|
(1 154 251)
-27%
|
(1 599 142)
-39%
|
(1 535 686)
+4%
|
(1 519 975)
+1%
|
(585 903)
+61%
|
(994 030)
-70%
|
(671 556)
+32%
|
(1 177 159)
-75%
|
(2 057 736)
-75%
|
(1 658 250)
+19%
|
(1 962 929)
-18%
|
(1 923 755)
+2%
|
(1 429 792)
+26%
|
(1 077 385)
+25%
|
3 783 536
N/A
|
4 221 343
+12%
|
3 913 563
-7%
|
4 023 894
+3%
|
(1 094 737)
N/A
|
(1 286 164)
-17%
|
(866 464)
+33%
|
(927 989)
-7%
|
(647 089)
+30%
|
716 031
N/A
|
1 372 126
+92%
|
2 749 738
+100%
|
2 764 253
+1%
|
1 256 173
-55%
|
415 449
-67%
|
(1 242 812)
N/A
|
(1 040 886)
+16%
|
(938 717)
+10%
|
(966 377)
-3%
|
(722 712)
+25%
|
(900 103)
-25%
|
(674 820)
+25%
|
(834 598)
-24%
|
(676 563)
+19%
|
(655 284)
+3%
|
813 078
N/A
|
912 366
+12%
|
702 447
-23%
|
821 768
+17%
|
(603 482)
N/A
|
(1 032 571)
-71%
|
(428 914)
+58%
|
(184 790)
+57%
|
136 524
N/A
|
1 023 303
+650%
|
352 182
-66%
|
535 940
+52%
|
843 983
+57%
|
798 055
-5%
|
1 169 832
+47%
|
837 146
-28%
|
1 100 755
+31%
|
1 206 036
+10%
|
1 120 206
-7%
|
1 589 072
+42%
|
862 312
-46%
|
1 296 920
+50%
|
1 364 798
+5%
|
1 377 684
+1%
|
1 165 464
-15%
|
356 595
-69%
|
143 223
-60%
|
(236 621)
N/A
|
(16 279)
+93%
|
(89 572)
-450%
|
(25 893)
+71%
|
139 939
N/A
|
70 546
-50%
|
46 675
-34%
|
192 844
+313%
|
25 669
-87%
|
3 193
-88%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
89 626
|
292 464
|
292 464
|
0
|
202 838
|
0
|
19 253
|
315 002
|
315 002
|
315 002
|
788 084
|
0
|
0
|
507 177
|
0
|
0
|
0
|
1 591
|
8 237
|
64 123
|
1 126 848
|
1 135 472
|
1 128 117
|
0
|
7 428
|
(2 787)
|
0
|
0
|
0
|
0
|
0
|
145 934
|
584 301
|
584 301
|
584 302
|
438 368
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
496 149
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
515 447
|
515 438
|
515 438
|
515 438
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
82 987
|
155 847
|
184 383
|
61 579
|
359 554
|
117 557
|
449 129
|
212 457
|
(51 060)
|
204 516
|
143 751
|
787 491
|
1 730 358
|
1 750 494
|
1 656 160
|
381 583
|
87 462
|
(167 259)
|
(317 963)
|
457 272
|
570 283
|
809 561
|
587 219
|
1 535 762
|
991 665
|
323 637
|
(1 421 300)
|
(4 045 753)
|
(3 569 080)
|
(2 035 886)
|
(116 336)
|
1 579 576
|
878 266
|
(59 072)
|
3 309
|
(212 846)
|
94 848
|
196 502
|
(302 014)
|
(24 751)
|
(359 859)
|
(75 859)
|
175 182
|
396 392
|
377 836
|
35 197
|
577 220
|
785 649
|
826 976
|
603 937
|
409 130
|
292 627
|
332 535
|
516 145
|
3 801 425
|
813 863
|
2 022 820
|
1 919 822
|
(3 083 430)
|
(380 986)
|
(1 680 405)
|
(1 727 960)
|
(512 039)
|
(773 805)
|
(718 919)
|
(987 989)
|
(855 304)
|
(994 390)
|
(1 255 058)
|
(991 613)
|
(1 308 343)
|
(1 112 235)
|
(764 122)
|
(538 151)
|
(612 576)
|
(1 591 424)
|
(1 688 915)
|
(1 828 504)
|
(1 420 009)
|
(475 693)
|
(649 711)
|
(623 425)
|
(676 220)
|
(646 825)
|
(543 187)
|
(496 101)
|
(673 676)
|
(518 892)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 215)
|
(6 785)
|
(6 785)
|
0
|
(38 228)
|
0
|
(6 759)
|
0
|
(6 759)
|
(6 759)
|
0
|
0
|
(16 614)
|
(17 363)
|
(16 614)
|
(93 889)
|
(77 275)
|
(76 526)
|
(77 275)
|
0
|
(7 728)
|
(7 728)
|
(7 728)
|
(7 728)
|
(10 065)
|
(10 065)
|
(10 065)
|
0
|
(213 373)
|
(213 373)
|
(213 373)
|
0
|
0
|
(94 609)
|
(94 609)
|
0
|
0
|
0
|
0
|
0
|
(24 155)
|
(24 155)
|
(24 155)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(156 472)
|
(211 401)
|
(208 118)
|
(97 798)
|
(103 309)
|
(134 817)
|
(209 824)
|
(243 405)
|
(182 169)
|
(195 523)
|
(193 913)
|
(214 190)
|
(213 147)
|
279 793
|
184 324
|
199 000
|
(266 963)
|
(722 544)
|
(641 540)
|
(711 520)
|
(177 769)
|
(236 227)
|
(338 988)
|
(195 228)
|
(285 153)
|
(385 799)
|
(1 145 262)
|
(1 255 325)
|
(1 094 974)
|
(2 191 407)
|
(1 287 468)
|
(1 203 180)
|
(1 273 870)
|
(76 030)
|
(55 394)
|
(39 793)
|
(1 283 107)
|
(1 283 430)
|
(1 775 058)
|
(1 636 279)
|
(375 080)
|
(403 954)
|
(379 295)
|
(583 383)
|
(461 474)
|
(560 390)
|
(202 977)
|
(363 633)
|
(582 676)
|
(639 531)
|
(614 964)
|
(603 546)
|
(433 694)
|
(348 434)
|
(3 627 417)
|
(375 469)
|
(671 956)
|
(562 253)
|
2 697 550
|
(299 576)
|
(536 075)
|
(599 681)
|
(619 349)
|
(658 049)
|
(876 993)
|
(819 851)
|
(810 569)
|
(1 509 087)
|
(1 055 988)
|
(972 820)
|
(1 030 379)
|
(435 069)
|
194 713
|
82 957
|
208 992
|
205 261
|
(342 783)
|
(190 008)
|
(365 167)
|
(330 095)
|
(363 241)
|
(409 760)
|
(234 824)
|
(255 001)
|
(276 081)
|
(271 569)
|
(262 362)
|
(233 007)
|
|
| Cash from Financing Activities |
(73 485)
N/A
|
(55 554)
+24%
|
(23 735)
+57%
|
(36 219)
-53%
|
256 245
N/A
|
(17 260)
N/A
|
328 931
N/A
|
261 516
-20%
|
59 235
-77%
|
301 457
+409%
|
152 676
-49%
|
573 301
+276%
|
1 536 464
+168%
|
2 345 289
+53%
|
2 154 271
-8%
|
888 800
-59%
|
601 798
-32%
|
(389 411)
N/A
|
(490 554)
-26%
|
252 929
N/A
|
385 755
+53%
|
566 575
+47%
|
274 130
-52%
|
1 335 366
+387%
|
714 749
-46%
|
1 961
-100%
|
(1 456 328)
N/A
|
(4 182 969)
-187%
|
(3 552 551)
+15%
|
(3 251 029)
+8%
|
(1 473 651)
+55%
|
297 083
N/A
|
(472 879)
N/A
|
(135 102)
+71%
|
(59 813)
+56%
|
(260 367)
-335%
|
(1 195 987)
-359%
|
(948 722)
+21%
|
(1 502 836)
-58%
|
(1 086 794)
+28%
|
(160 702)
+85%
|
(51 510)
+68%
|
(417 485)
-710%
|
(400 363)
+4%
|
(297 011)
+26%
|
(738 566)
-149%
|
374 243
N/A
|
327 407
-13%
|
149 691
-54%
|
(130 203)
N/A
|
(300 443)
-131%
|
(310 919)
-3%
|
(101 159)
+67%
|
167 711
N/A
|
149 853
-11%
|
414 239
+176%
|
1 326 709
+220%
|
1 333 414
+1%
|
(385 880)
N/A
|
(180 847)
+53%
|
(1 720 331)
-851%
|
(1 831 492)
-6%
|
(635 239)
+65%
|
(1 435 420)
-126%
|
(1 595 912)
-11%
|
(1 807 840)
-13%
|
(1 665 873)
+8%
|
(2 503 477)
-50%
|
(2 311 046)
+8%
|
(1 964 433)
+15%
|
(2 338 722)
-19%
|
(1 547 304)
+34%
|
(569 409)
+63%
|
(455 194)
+20%
|
(403 584)
+11%
|
(870 716)
-116%
|
(1 516 260)
-74%
|
(1 503 074)
+1%
|
(1 269 738)
+16%
|
(805 797)
+37%
|
(1 012 952)
-26%
|
(1 033 185)
-2%
|
(911 044)
+12%
|
(901 826)
+1%
|
(819 268)
+9%
|
(767 670)
+6%
|
(936 038)
-22%
|
(751 899)
+20%
|
|
| 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
|
(9 908)
|
2 633
|
(15 468)
|
0
|
(16 322)
|
(27 765)
|
(11 510)
|
11 896
|
40 666
|
60 247
|
52 047
|
39 671
|
38 065
|
573
|
137 155
|
199 188
|
113 473
|
180 769
|
77 457
|
9 260
|
109 632
|
68 490
|
110 393
|
58 230
|
23 667
|
15 219
|
(51 708)
|
(2 950)
|
2 331
|
1 433
|
5 557
|
1 342
|
4 864
|
10 583
|
15 524
|
5 913
|
377
|
(8 553)
|
(11 243)
|
(6 558)
|
14 513
|
1 916
|
934
|
1 708
|
(13 972)
|
3 169
|
(3 251)
|
(2 229)
|
(1 392)
|
2 870
|
796
|
5 225
|
5 028
|
(1 159)
|
2 099
|
15
|
(4 506)
|
1 561
|
(2 340)
|
3 140
|
6 680
|
(394)
|
7 089
|
|
| Net Change in Cash |
9 340
N/A
|
13 156
+41%
|
22 362
+70%
|
693 186
+3 000%
|
1 054 629
+52%
|
630 168
-40%
|
421 711
-33%
|
(245 253)
N/A
|
(531 633)
-117%
|
(292 238)
+45%
|
(183 010)
+37%
|
287 021
N/A
|
891 507
+211%
|
1 481 102
+66%
|
1 510 629
+2%
|
391 686
-74%
|
1 379 446
+252%
|
(283 103)
N/A
|
(70 312)
+75%
|
879 463
N/A
|
(916 737)
N/A
|
(213 289)
+77%
|
(357 041)
-67%
|
626 270
N/A
|
531 838
-15%
|
188 352
-65%
|
2 803 557
+1 388%
|
(589 763)
N/A
|
953 363
N/A
|
547 255
-43%
|
(2 515 945)
N/A
|
(745 755)
+70%
|
(1 004 125)
-35%
|
(661 186)
+34%
|
(157 990)
+76%
|
956 515
N/A
|
835 596
-13%
|
2 929 809
+251%
|
1 798 674
-39%
|
1 221 415
-32%
|
1 426 202
+17%
|
(711 383)
N/A
|
(673 349)
+5%
|
(1 394 657)
-107%
|
(1 593 975)
-14%
|
(1 523 656)
+4%
|
(627 122)
+59%
|
(373 432)
+40%
|
(855 427)
-129%
|
(741 865)
+13%
|
(273 017)
+63%
|
1 488 755
N/A
|
1 571 595
+6%
|
1 506 196
-4%
|
1 327 590
-12%
|
(861 676)
N/A
|
(217 481)
+75%
|
493 506
N/A
|
(1 209 654)
N/A
|
(340 757)
+72%
|
(676 864)
-99%
|
(1 352 062)
-100%
|
(66 505)
+95%
|
(49 525)
+26%
|
(759 579)
-1 434%
|
(437 154)
+42%
|
(676 155)
-55%
|
(952 760)
-41%
|
(178 962)
+81%
|
(83 411)
+53%
|
277 626
N/A
|
191 351
-31%
|
738 843
+286%
|
168 331
-77%
|
266 619
+58%
|
144 498
-46%
|
(906 417)
N/A
|
(407 342)
+55%
|
(408 953)
0%
|
11 257
N/A
|
(122 845)
N/A
|
(57 605)
+53%
|
(186 708)
-224%
|
(402 934)
-116%
|
(313 849)
+22%
|
(130 194)
+59%
|
(344 492)
-165%
|
(252 412)
+27%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
70 412
N/A
|
51 262
-27%
|
49 010
-4%
|
710 531
+1 350%
|
132 030
-81%
|
726 304
+450%
|
372 319
-49%
|
(392 278)
N/A
|
(526 864)
-34%
|
(529 641)
-1%
|
(258 756)
+51%
|
(33 960)
+87%
|
(305 340)
-799%
|
(73 930)
+76%
|
143 893
N/A
|
(428 174)
N/A
|
953 704
N/A
|
659 036
-31%
|
628 259
-5%
|
2 062 149
+228%
|
194 069
-91%
|
236 679
+22%
|
693 690
+193%
|
627 095
-10%
|
704 215
+12%
|
849 685
+21%
|
47 953
-94%
|
(957 624)
N/A
|
146 811
N/A
|
(531 215)
N/A
|
(323 691)
+39%
|
(79 429)
+75%
|
(218 202)
-175%
|
(253 053)
-16%
|
(157 121)
+38%
|
(430 233)
-174%
|
(49 963)
+88%
|
467 897
N/A
|
(95 608)
N/A
|
263 099
N/A
|
280 554
+7%
|
(307 633)
N/A
|
(2 427)
+99%
|
(1 225 624)
-50 400%
|
(1 423 065)
-16%
|
(1 162 457)
+18%
|
(1 184 358)
-2%
|
(954 072)
+19%
|
(1 179 470)
-24%
|
(1 071 327)
+9%
|
(610 093)
+43%
|
25 061
N/A
|
(234 951)
N/A
|
(196 975)
+16%
|
(233 118)
-18%
|
(1 174 378)
-404%
|
(827 852)
+30%
|
(683 879)
+17%
|
(989 789)
-45%
|
(600 767)
+39%
|
(336 246)
+44%
|
(267 747)
+20%
|
(326 493)
-22%
|
59 836
N/A
|
(337 314)
N/A
|
(103 086)
+69%
|
(125 892)
-22%
|
342 632
N/A
|
792 876
+131%
|
637 840
-20%
|
907 648
+42%
|
757 365
-17%
|
(104 316)
N/A
|
(871 823)
-736%
|
(854 922)
+2%
|
(299 574)
+65%
|
(18 178)
+94%
|
545 797
N/A
|
590 427
+8%
|
214 354
-64%
|
311 534
+45%
|
404 356
+30%
|
89 017
-78%
|
65 812
-26%
|
231 116
+251%
|
303 308
+31%
|
422 617
+39%
|
253 023
-40%
|
|