Semen Indonesia (Persero) Tbk PT
IDX:SMGR
Cash Flow Statement
Cash Flow Statement
Semen Indonesia (Persero) Tbk PT
| Mar-2002 | Jun-2002 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
0
|
0
|
0
|
(147 041)
|
(106 897)
|
(131 408)
|
(119 888)
|
(131 573)
|
(133 422)
|
(149 780)
|
(190 865)
|
(174 259)
|
(330 980)
|
(361 489)
|
(390 551)
|
(399 573)
|
(562 079)
|
(639 673)
|
(740 998)
|
(661 248)
|
(507 833)
|
(493 560)
|
(552 374)
|
(785 845)
|
(840 430)
|
(879 943)
|
(930 471)
|
(872 915)
|
(904 962)
|
(1 171 334)
|
(1 160 083)
|
(1 275 266)
|
(1 308 716)
|
(1 416 730)
|
(1 456 441)
|
(1 347 780)
|
(1 245 863)
|
(1 048 026)
|
(983 768)
|
(1 060 459)
|
(1 117 239)
|
(1 103 372)
|
(1 166 217)
|
(1 250 293)
|
(1 336 574)
|
(1 586 884)
|
(1 641 160)
|
(1 611 032)
|
(1 597 413)
|
(1 443 297)
|
(1 464 924)
|
(1 661 680)
|
(1 694 743)
|
(1 563 192)
|
(1 605 254)
|
(1 343 605)
|
(1 222 612)
|
(1 319 396)
|
(1 192 610)
|
(1 544 512)
|
(1 541 798)
|
(1 489 444)
|
(1 467 041)
|
(1 147 544)
|
(1 070 700)
|
(759 616)
|
(592 806)
|
(542 907)
|
(470 390)
|
(406 856)
|
(464 112)
|
(616 721)
|
(976 431)
|
(1 198 440)
|
(1 148 173)
|
(1 195 316)
|
(1 236 964)
|
(1 382 690)
|
(1 111 528)
|
(1 227 909)
|
(961 325)
|
(970 973)
|
(1 349 421)
|
(1 035 764)
|
(1 042 321)
|
(454 084)
|
(753 814)
|
(16 729)
|
12 572
|
(326 852)
|
(375)
|
(706 324)
|
(652 361)
|
(628 970)
|
(426 692)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
(362 363)
|
(562 363)
|
(674 228)
|
(769 486)
|
(322 078)
|
(283 267)
|
(245 932)
|
(223 208)
|
(266 337)
|
(232 250)
|
(198 661)
|
(216 719)
|
(224 288)
|
(233 328)
|
(237 004)
|
(179 135)
|
(228 892)
|
(185 930)
|
(141 389)
|
(120 896)
|
(35 704)
|
(35 463)
|
(48 934)
|
(45 201)
|
(49 115)
|
(50 131)
|
(50 290)
|
(51 105)
|
(43 088)
|
(44 668)
|
(37 776)
|
(55 103)
|
(47 622)
|
(45 949)
|
(49 253)
|
(24 862)
|
(34 113)
|
(35 239)
|
(35 419)
|
(40 447)
|
(175 075)
|
(240 739)
|
(309 289)
|
(379 697)
|
(340 169)
|
(344 325)
|
(345 353)
|
(349 616)
|
(382 919)
|
(376 152)
|
(400 980)
|
(412 185)
|
(684 458)
|
(705 575)
|
(688 225)
|
(689 867)
|
(178 425)
|
(179 970)
|
(258 802)
|
(425 000)
|
(510 792)
|
(572 882)
|
(585 374)
|
(694 569)
|
(961 590)
|
(1 003 782)
|
(1 896 804)
|
(2 554 641)
|
(3 163 479)
|
(3 622 226)
|
(3 123 189)
|
(2 572 718)
|
(2 292 863)
|
(2 055 043)
|
(1 928 826)
|
(1 838 771)
|
(1 782 312)
|
(1 520 063)
|
(1 411 715)
|
(1 310 294)
|
(1 377 071)
|
(1 317 441)
|
(1 433 589)
|
(1 516 954)
|
(1 417 997)
|
(1 490 272)
|
(1 376 096)
|
(1 284 723)
|
(1 213 687)
|
(1 093 382)
|
(954 132)
|
(884 108)
|
|
| Change in Working Capital |
550 439
|
650 526
|
674 426
|
0
|
0
|
0
|
0
|
44 845
|
51 691
|
59 858
|
69 100
|
51 299
|
55 053
|
61 165
|
61 892
|
62 662
|
85 264
|
150 005
|
8 217
|
127 902
|
128 417
|
201 137
|
250 420
|
145 124
|
152 485
|
48 485
|
188 788
|
224 863
|
265 274
|
303 813
|
338 261
|
291 598
|
273 619
|
250 393
|
209 225
|
139 090
|
154 632
|
175 855
|
222 614
|
330 188
|
311 793
|
287 087
|
171 177
|
228 768
|
201 637
|
(1 017 735)
|
(1 412 473)
|
(1 954 417)
|
(2 365 143)
|
(2 164 008)
|
(2 092 975)
|
(1 914 452)
|
(1 875 580)
|
(1 572 971)
|
(1 827 851)
|
(2 119 130)
|
(2 182 026)
|
(2 500 104)
|
(2 435 318)
|
(2 270 761)
|
(2 267 573)
|
(2 394 645)
|
(2 354 702)
|
(2 451 358)
|
(2 494 942)
|
(2 157 667)
|
(2 204 376)
|
(2 388 203)
|
(2 476 298)
|
(3 049 022)
|
(3 112 294)
|
(3 632 918)
|
(3 987 511)
|
(3 692 055)
|
(3 733 121)
|
(3 481 348)
|
(3 236 332)
|
(3 432 146)
|
(3 669 986)
|
(4 050 799)
|
(3 954 237)
|
(3 979 847)
|
(4 038 980)
|
(3 942 550)
|
(4 074 702)
|
(3 972 892)
|
(3 966 244)
|
(4 246 933)
|
(4 270 286)
|
(4 270 644)
|
(4 323 388)
|
(4 312 758)
|
(4 390 224)
|
(4 339 001)
|
(4 328 113)
|
|
| Cash from Operating Activities |
550 439
N/A
|
650 526
+18%
|
674 426
+4%
|
834 515
+24%
|
1 280 853
+53%
|
1 474 918
+15%
|
1 407 900
-5%
|
1 102 826
-22%
|
1 104 207
+0%
|
1 017 988
-8%
|
894 608
-12%
|
850 728
-5%
|
652 543
-23%
|
699 628
+7%
|
1 042 299
+49%
|
1 223 051
+17%
|
1 380 797
+13%
|
1 502 939
+9%
|
1 167 707
-22%
|
1 594 060
+37%
|
1 800 657
+13%
|
1 840 267
+2%
|
2 073 664
+13%
|
2 074 598
+0%
|
2 074 539
0%
|
2 232 663
+8%
|
2 499 780
+12%
|
2 628 308
+5%
|
2 884 210
+10%
|
3 012 156
+4%
|
3 423 109
+14%
|
4 246 498
+24%
|
4 226 751
0%
|
3 693 259
-13%
|
3 484 276
-6%
|
3 359 368
-4%
|
3 923 557
+17%
|
4 679 946
+19%
|
4 770 927
+2%
|
4 415 753
-7%
|
4 906 732
+11%
|
4 550 645
-7%
|
4 830 746
+6%
|
5 591 865
+16%
|
4 857 725
-13%
|
5 336 120
+10%
|
4 892 556
-8%
|
6 047 147
+24%
|
6 793 879
+12%
|
6 868 001
+1%
|
7 359 689
+7%
|
6 721 171
-9%
|
6 744 495
+0%
|
6 869 576
+2%
|
6 386 127
-7%
|
7 288 587
+14%
|
6 911 339
-5%
|
6 289 975
-9%
|
6 817 313
+8%
|
5 180 011
-24%
|
4 627 892
-11%
|
3 658 259
-21%
|
3 178 749
-13%
|
2 759 935
-13%
|
2 866 811
+4%
|
3 856 642
+35%
|
3 751 568
-3%
|
4 462 460
+19%
|
4 373 500
-2%
|
3 133 192
-28%
|
3 823 730
+22%
|
5 608 931
+47%
|
5 936 840
+6%
|
7 791 410
+31%
|
8 979 180
+15%
|
7 221 257
-20%
|
7 869 229
+9%
|
7 227 671
-8%
|
6 389 241
-12%
|
6 893 908
+8%
|
5 438 722
-21%
|
5 555 397
+2%
|
5 699 175
+3%
|
6 037 529
+6%
|
6 076 586
+1%
|
6 401 092
+5%
|
6 299 301
-2%
|
5 745 360
-9%
|
5 778 425
+1%
|
5 172 342
-10%
|
4 596 404
-11%
|
4 243 539
-8%
|
4 030 430
-5%
|
4 395 832
+9%
|
3 660 360
-17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(220 252)
|
(173 266)
|
(222 058)
|
(242 400)
|
(100 447)
|
(131 603)
|
(120 588)
|
(121 706)
|
(125 313)
|
(94 227)
|
(109 521)
|
(117 426)
|
(190 840)
|
(214 884)
|
(200 399)
|
(239 131)
|
(190 297)
|
(233 781)
|
(236 874)
|
(230 091)
|
(322 645)
|
(272 988)
|
(403 590)
|
(490 991)
|
(561 764)
|
(697 872)
|
(743 208)
|
(1 331 416)
|
(1 125 371)
|
(1 248 151)
|
(1 467 416)
|
(1 565 007)
|
(3 205 014)
|
(3 869 963)
|
(4 597 176)
|
(4 675 268)
|
(4 069 138)
|
(4 257 393)
|
(3 732 979)
|
(3 692 751)
|
(3 362 687)
|
(2 715 975)
|
(2 670 040)
|
(2 253 723)
|
(2 548 758)
|
(2 655 583)
|
(2 604 719)
|
(2 788 091)
|
(2 581 062)
|
(2 842 300)
|
(3 665 646)
|
(3 967 746)
|
(5 168 035)
|
(5 133 029)
|
(5 074 328)
|
(5 410 969)
|
(5 065 208)
|
(4 925 010)
|
(4 560 501)
|
(4 034 958)
|
(3 490 944)
|
(3 326 293)
|
(3 185 728)
|
(2 662 207)
|
(1 790 173)
|
(1 644 182)
|
(1 152 904)
|
(1 172 875)
|
(1 639 080)
|
(1 626 155)
|
(1 583 385)
|
(1 700 554)
|
(1 285 988)
|
(1 222 053)
|
(1 244 893)
|
(1 315 002)
|
(1 743 791)
|
(1 700 288)
|
(1 830 408)
|
(1 809 030)
|
(1 872 173)
|
(1 856 395)
|
(1 841 715)
|
(1 748 385)
|
(1 752 393)
|
(1 753 337)
|
(1 676 779)
|
(1 690 573)
|
(1 465 361)
|
(1 309 920)
|
(1 192 617)
|
(1 116 383)
|
|
| Other Items |
206 035
|
191 752
|
261 957
|
376 603
|
(287 315)
|
(226 835)
|
(144 324)
|
(13 191)
|
2 018
|
(49 051)
|
(64 880)
|
(24 824)
|
(5 863)
|
(9 037)
|
(33 761)
|
(75 807)
|
(383 647)
|
(59 478)
|
(34 323)
|
(115 630)
|
160 173
|
(171 093)
|
(153 992)
|
37 637
|
(32 812)
|
191 542
|
181 712
|
33 957
|
(1 003 010)
|
(757 978)
|
(943 755)
|
(2 221 919)
|
316 050
|
(146 205)
|
(226 259)
|
1 433 775
|
(178 996)
|
(106 265)
|
105 560
|
(226 041)
|
(41 004)
|
(245 154)
|
(147 087)
|
(1 411 587)
|
(1 597 845)
|
(1 237 095)
|
(1 406 666)
|
(126 430)
|
(78 135)
|
(529 970)
|
(353 044)
|
(300 160)
|
(322 987)
|
(237 348)
|
(728 673)
|
(424 236)
|
(615 253)
|
(229 025)
|
364 308
|
(463 998)
|
(70 980)
|
(320 766)
|
(500 376)
|
908
|
(37 649)
|
9 234
|
23 506
|
621
|
(12 890 087)
|
(15 813 177)
|
(15 830 402)
|
(15 521 468)
|
(2 587 239)
|
309 326
|
349 568
|
(965 206)
|
(969 366)
|
66 899
|
59 522
|
(110 659)
|
(48 858)
|
192 993
|
186 079
|
1 305 536
|
1 340 925
|
48 799
|
65 725
|
96 209
|
35 365
|
11 231
|
(10 590)
|
(48 930)
|
(34 337)
|
(4 608)
|
(2 166)
|
|
| Cash from Investing Activities |
206 035
N/A
|
191 752
-7%
|
261 957
+37%
|
156 352
-40%
|
(460 582)
N/A
|
(448 893)
+3%
|
(386 724)
+14%
|
(113 638)
+71%
|
(129 584)
-14%
|
(169 639)
-31%
|
(186 586)
-10%
|
(150 136)
+20%
|
(100 088)
+33%
|
(118 557)
-18%
|
(151 186)
-28%
|
(266 647)
-76%
|
(598 532)
-124%
|
(259 876)
+57%
|
(273 455)
-5%
|
(305 926)
-12%
|
(73 606)
+76%
|
(407 967)
-454%
|
(384 081)
+6%
|
(285 008)
+26%
|
(305 801)
-7%
|
(212 048)
+31%
|
(309 278)
-46%
|
(527 807)
-71%
|
(1 700 882)
-222%
|
(1 501 186)
+12%
|
(2 275 171)
-52%
|
(3 347 291)
-47%
|
(932 102)
+72%
|
(1 613 623)
-73%
|
(1 791 268)
-11%
|
(1 771 240)
+1%
|
(4 048 960)
-129%
|
(4 703 441)
-16%
|
(4 569 710)
+3%
|
(4 295 179)
+6%
|
(4 298 396)
0%
|
(3 978 133)
+7%
|
(3 839 837)
+3%
|
(4 774 274)
-24%
|
(4 313 821)
+10%
|
(3 907 135)
+9%
|
(3 660 389)
+6%
|
(2 675 189)
+27%
|
(2 733 719)
-2%
|
(3 134 691)
-15%
|
(3 141 135)
0%
|
(2 881 222)
+8%
|
(3 165 287)
-10%
|
(3 902 993)
-23%
|
(4 696 420)
-20%
|
(5 592 271)
-19%
|
(5 748 282)
-3%
|
(5 303 353)
+8%
|
(5 046 661)
+5%
|
(5 529 207)
-10%
|
(4 995 991)
+10%
|
(4 881 268)
+2%
|
(4 535 335)
+7%
|
(3 490 036)
+23%
|
(3 363 942)
+4%
|
(3 176 494)
+6%
|
(2 638 702)
+17%
|
(1 789 552)
+32%
|
(14 534 268)
-712%
|
(16 966 081)
-17%
|
(17 003 277)
0%
|
(17 160 548)
-1%
|
(4 213 393)
+75%
|
(1 274 059)
+70%
|
(1 350 986)
-6%
|
(2 251 194)
-67%
|
(2 191 419)
+3%
|
(1 177 994)
+46%
|
(1 255 480)
-7%
|
(1 854 450)
-48%
|
(1 749 146)
+6%
|
(1 637 415)
+6%
|
(1 622 951)
+1%
|
(566 637)
+65%
|
(515 470)
+9%
|
(1 792 916)
-248%
|
(1 682 660)
+6%
|
(1 656 184)
+2%
|
(1 717 972)
-4%
|
(1 665 548)
+3%
|
(1 701 163)
-2%
|
(1 514 291)
+11%
|
(1 344 257)
+11%
|
(1 197 225)
+11%
|
(1 118 549)
+7%
|
|
| 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
|
(190 515)
|
(198 672)
|
(198 672)
|
(198 672)
|
401 418
|
409 575
|
0
|
409 575
|
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
|
(14 702)
|
0
|
0
|
0
|
2 563 460
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35 846)
|
(40 039)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(2 257 200)
|
(2 386 362)
|
(2 671 750)
|
(2 843 089)
|
(822 380)
|
(708 134)
|
(446 850)
|
(427 539)
|
(291 167)
|
(403 199)
|
(493 499)
|
(422 923)
|
(357 063)
|
(313 029)
|
(247 909)
|
(643 352)
|
(630 349)
|
(645 083)
|
(637 193)
|
(144 762)
|
(63 139)
|
(46 738)
|
(11 429)
|
(51 542)
|
(97 870)
|
(34 031)
|
(42 420)
|
(34 045)
|
(31 253)
|
(45 059)
|
38 530
|
200 596
|
495 463
|
730 365
|
884 661
|
969 719
|
1 076 054
|
939 133
|
958 406
|
1 043 247
|
804 931
|
805 089
|
592 310
|
441 050
|
(112 226)
|
(524 327)
|
(625 882)
|
(468 070)
|
(557 950)
|
(411 561)
|
(341 642)
|
(415 129)
|
(421 951)
|
(249 914)
|
99 775
|
136 434
|
1 038 126
|
1 021 098
|
5 517 638
|
3 136 900
|
3 372 436
|
3 490 859
|
(1 344 221)
|
1 122 550
|
(235 228)
|
13 026 701
|
14 857 694
|
13 785 117
|
11 789 800
|
(3 025 282)
|
(5 759 181)
|
(6 095 338)
|
(5 748 724)
|
(4 882 447)
|
(5 530 448)
|
(8 023 506)
|
(7 326 731)
|
(6 909 020)
|
(6 464 280)
|
(4 113 966)
|
(3 886 743)
|
(4 330 553)
|
(3 422 531)
|
(2 484 475)
|
(1 441 693)
|
(977 932)
|
(3 141 802)
|
(3 196 084)
|
(5 396 714)
|
(5 453 957)
|
(2 627 702)
|
(2 829 481)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(158 387)
|
0
|
0
|
(226 963)
|
(68 230)
|
0
|
0
|
(103 612)
|
(143 258)
|
0
|
(210 919)
|
(245 760)
|
(158 674)
|
0
|
0
|
(215 398)
|
(262 838)
|
0
|
0
|
(647 760)
|
(647 760)
|
0
|
(1 535 471)
|
(887 711)
|
(887 711)
|
0
|
0
|
(1 261 764)
|
(1 605 792)
|
0
|
0
|
(1 829 577)
|
(1 829 577)
|
0
|
0
|
(1 816 610)
|
(1 472 582)
|
0
|
0
|
(1 962 721)
|
(1 962 721)
|
(1 962 721)
|
(4 143 984)
|
(2 181 263)
|
(2 181 263)
|
0
|
(2 416 611)
|
(2 416 611)
|
(2 416 611)
|
0
|
(2 226 340)
|
(2 226 340)
|
(2 226 340)
|
0
|
(1 808 588)
|
(1 808 588)
|
(1 808 588)
|
0
|
(1 808 261)
|
(1 808 718)
|
(1 808 638)
|
0
|
(806 055)
|
80
|
(805 678)
|
0
|
(425 968)
|
(1 231 646)
|
(1 231 646)
|
0
|
0
|
(239 215)
|
(239 215)
|
0
|
(1 356 143)
|
(1 116 928)
|
(1 116 928)
|
0
|
(1 024 054)
|
(1 024 054)
|
(1 024 054)
|
0
|
(1 655 385)
|
(1 655 385)
|
(1 655 385)
|
0
|
(572 023)
|
(572 023)
|
(625 128)
|
0
|
(701 850)
|
(701 850)
|
|
| Other |
(903 951)
|
(1 178 950)
|
(1 852 223)
|
(42 578)
|
(617 360)
|
(331 298)
|
(24 888)
|
0
|
(11 744)
|
(23 678)
|
5 357
|
0
|
(30 300)
|
8 226
|
(15 305)
|
0
|
17 096
|
0
|
0
|
0
|
(6 316)
|
0
|
0
|
0
|
(596)
|
0
|
0
|
0
|
(648)
|
0
|
0
|
0
|
6 151
|
0
|
0
|
0
|
0
|
(13 606)
|
(25 674)
|
(12 679)
|
0
|
(13 331)
|
(13 597)
|
(13 322)
|
(19 777)
|
(42 161)
|
(29 827)
|
(30 102)
|
0
|
(9 924)
|
(9 932)
|
(9 932)
|
(19 495)
|
(9 571)
|
(10 380)
|
(9 956)
|
(5 842)
|
(5 842)
|
(5 025)
|
(9 916)
|
(10 230)
|
(5 939)
|
(32 393)
|
(30 381)
|
(24 646)
|
(44 085)
|
(22 633)
|
(24 032)
|
(45 560)
|
(8 856)
|
(19 376)
|
(273 302)
|
(251 747)
|
0
|
(267 640)
|
(15 257)
|
0
|
(34 535)
|
3 097 023
|
3 104 008
|
0
|
3 082 783
|
(38 717)
|
(93 660)
|
0
|
(94 651)
|
(97 764)
|
(49 054)
|
0
|
(57 223)
|
(57 730)
|
0
|
0
|
(71 150)
|
(70 501)
|
|
| Cash from Financing Activities |
(903 951)
N/A
|
(1 178 950)
-30%
|
(1 852 223)
-57%
|
(2 458 165)
-33%
|
(935 599)
+62%
|
(934 925)
+0%
|
(868 084)
+7%
|
(890 610)
-3%
|
(763 219)
+14%
|
(513 869)
+33%
|
(500 904)
+3%
|
(434 425)
+13%
|
(582 114)
-34%
|
(701 550)
-21%
|
(689 346)
+2%
|
(515 737)
+25%
|
(439 303)
+15%
|
(338 921)
+23%
|
(843 445)
-149%
|
(893 186)
-6%
|
(908 981)
-2%
|
(900 030)
+1%
|
(792 521)
+12%
|
(710 899)
+10%
|
(688 778)
+3%
|
(1 546 901)
-125%
|
(939 253)
+39%
|
(1 176 097)
-25%
|
(1 120 467)
+5%
|
(241 092)
+78%
|
(1 494 482)
-520%
|
(1 235 627)
+17%
|
(1 234 477)
+0%
|
(1 157 687)
+6%
|
(1 219 407)
-5%
|
(1 334 114)
-9%
|
(1 118 358)
+16%
|
(958 523)
+14%
|
(872 563)
+9%
|
(409 207)
+53%
|
(546 128)
-33%
|
(527 506)
+3%
|
(933 073)
-77%
|
(1 171 112)
-26%
|
(1 177 409)
-1%
|
(3 593 835)
-205%
|
(1 770 039)
+51%
|
(2 323 591)
-31%
|
(2 729 237)
-17%
|
(3 052 417)
-12%
|
(2 894 612)
+5%
|
(2 984 492)
-3%
|
(2 847 667)
+5%
|
(2 577 552)
+9%
|
(2 651 849)
-3%
|
(2 658 247)
0%
|
(2 482 094)
+7%
|
(1 714 655)
+31%
|
(1 677 179)
+2%
|
(780 378)
+53%
|
(797 721)
-2%
|
3 703 438
N/A
|
1 295 789
-65%
|
1 533 417
+18%
|
1 657 575
+8%
|
(2 194 361)
N/A
|
294 318
N/A
|
(1 064 938)
N/A
|
12 175 464
N/A
|
13 617 192
+12%
|
12 534 094
-8%
|
10 284 852
-18%
|
(4 508 675)
N/A
|
(6 032 483)
-34%
|
(6 602 192)
-9%
|
(6 003 196)
+9%
|
(5 136 918)
+14%
|
(6 921 126)
-35%
|
(6 043 411)
+13%
|
(5 354 353)
+11%
|
(4 936 642)
+8%
|
(4 420 253)
+10%
|
(5 191 439)
-17%
|
(2 440 997)
+53%
|
(2 884 807)
-18%
|
(2 609 107)
+10%
|
(1 674 164)
+36%
|
(3 146 132)
-88%
|
(2 682 371)
+15%
|
(3 771 048)
-41%
|
(3 825 837)
-1%
|
(6 021 842)
-57%
|
(6 079 085)
-1%
|
(3 383 463)
+44%
|
(3 588 786)
-6%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(10 753)
|
851
|
7 578
|
5 722
|
0
|
5 174
|
867
|
(160)
|
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
|
(28 518)
|
0
|
0
|
20 783
|
13 283
|
28 855
|
26 580
|
(34 100)
|
742
|
(12 792)
|
(7 873)
|
11 097
|
22 446
|
(13 113)
|
(12 886)
|
3 635
|
(10 536)
|
39 291
|
37 659
|
(8 510)
|
11 883
|
9 641
|
(3 432)
|
36 761
|
|
| Net Change in Cash |
(147 477)
N/A
|
(336 672)
-128%
|
(915 840)
-172%
|
(1 478 051)
-61%
|
(114 477)
+92%
|
98 678
N/A
|
158 814
+61%
|
98 578
-38%
|
216 578
+120%
|
335 347
+55%
|
206 958
-38%
|
266 167
+29%
|
(29 659)
N/A
|
(120 479)
-306%
|
201 767
N/A
|
440 667
+118%
|
342 962
-22%
|
904 142
+164%
|
50 807
-94%
|
394 948
+677%
|
818 070
+107%
|
532 270
-35%
|
897 062
+69%
|
1 078 691
+20%
|
1 079 960
+0%
|
473 714
-56%
|
1 251 249
+164%
|
924 404
-26%
|
62 861
-93%
|
1 269 878
+1 920%
|
(346 544)
N/A
|
(336 420)
+3%
|
2 060 172
N/A
|
921 949
-55%
|
473 601
-49%
|
254 014
-46%
|
(1 243 761)
N/A
|
(982 018)
+21%
|
(671 346)
+32%
|
(288 633)
+57%
|
62 208
N/A
|
45 006
-28%
|
57 836
+29%
|
(353 521)
N/A
|
(633 505)
-79%
|
(2 164 850)
-242%
|
(537 872)
+75%
|
1 048 367
N/A
|
1 330 923
+27%
|
680 893
-49%
|
1 323 942
+94%
|
855 457
-35%
|
731 541
-14%
|
389 031
-47%
|
(962 142)
N/A
|
(961 931)
+0%
|
(1 319 037)
-37%
|
(728 033)
+45%
|
93 473
N/A
|
(1 129 574)
N/A
|
(1 165 820)
-3%
|
2 480 429
N/A
|
(60 797)
N/A
|
803 316
N/A
|
1 160 444
+44%
|
(1 514 213)
N/A
|
1 407 184
N/A
|
1 607 970
+14%
|
2 014 696
+25%
|
(215 697)
N/A
|
(645 452)
-199%
|
(1 295 283)
-101%
|
(2 785 228)
-115%
|
484 868
N/A
|
1 046 785
+116%
|
(1 019 850)
N/A
|
569 747
N/A
|
(844 869)
N/A
|
(943 750)
-12%
|
(314 153)
+67%
|
(1 259 858)
-301%
|
(510 144)
+60%
|
(1 104 118)
-116%
|
3 052 341
N/A
|
2 663 196
-13%
|
1 986 183
-25%
|
2 946 112
+48%
|
932 508
-68%
|
1 417 373
+52%
|
(226 595)
N/A
|
(939 106)
-314%
|
(3 280 711)
-249%
|
(3 383 271)
-3%
|
(188 288)
+94%
|
(1 010 214)
-437%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
550 439
N/A
|
650 526
+18%
|
674 426
+4%
|
614 263
-9%
|
1 107 587
+80%
|
1 252 860
+13%
|
1 165 500
-7%
|
1 002 379
-14%
|
972 604
-3%
|
897 400
-8%
|
772 902
-14%
|
725 415
-6%
|
558 316
-23%
|
590 107
+6%
|
924 873
+57%
|
1 032 211
+12%
|
1 165 913
+13%
|
1 302 540
+12%
|
928 576
-29%
|
1 403 763
+51%
|
1 566 876
+12%
|
1 603 393
+2%
|
1 843 573
+15%
|
1 751 953
-5%
|
1 801 551
+3%
|
1 829 073
+2%
|
2 008 789
+10%
|
2 066 544
+3%
|
2 186 338
+6%
|
2 268 948
+4%
|
2 091 693
-8%
|
3 121 127
+49%
|
2 978 600
-5%
|
2 225 843
-25%
|
1 919 269
-14%
|
154 354
-92%
|
53 594
-65%
|
82 770
+54%
|
95 659
+16%
|
346 615
+262%
|
649 339
+87%
|
817 666
+26%
|
1 137 995
+39%
|
2 229 178
+96%
|
2 141 750
-4%
|
2 666 080
+24%
|
2 638 833
-1%
|
3 498 389
+33%
|
4 138 296
+18%
|
4 263 282
+3%
|
4 571 598
+7%
|
4 140 109
-9%
|
3 902 195
-6%
|
3 203 930
-18%
|
2 418 381
-25%
|
2 120 552
-12%
|
1 778 310
-16%
|
1 215 647
-32%
|
1 406 344
+16%
|
114 803
-92%
|
(297 118)
N/A
|
(902 242)
-204%
|
(856 209)
+5%
|
(731 008)
+15%
|
(459 482)
+37%
|
670 914
N/A
|
1 089 360
+62%
|
2 672 287
+145%
|
2 729 319
+2%
|
1 980 288
-27%
|
2 650 855
+34%
|
3 969 851
+50%
|
4 310 686
+9%
|
6 208 025
+44%
|
7 278 626
+17%
|
5 935 269
-18%
|
6 647 176
+12%
|
5 982 778
-10%
|
5 074 239
-15%
|
5 150 117
+1%
|
3 738 434
-27%
|
3 724 989
0%
|
3 890 145
+4%
|
4 165 356
+7%
|
4 220 191
+1%
|
4 559 377
+8%
|
4 550 916
0%
|
3 992 967
-12%
|
4 025 088
+1%
|
3 495 563
-13%
|
2 905 831
-17%
|
2 778 178
-4%
|
2 720 510
-2%
|
3 203 215
+18%
|
2 543 977
-21%
|
|