PT Temas Tbk
IDX:TMAS
Cash Flow Statement
Cash Flow Statement
PT Temas Tbk
| 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 |
(1 386)
|
(1 430)
|
(1 689)
|
(1 800)
|
(2 983)
|
(3 287)
|
(4 140)
|
(4 471)
|
(5 008)
|
(6 483)
|
(6 302)
|
(7 883)
|
(8 336)
|
(7 952)
|
(8 724)
|
(8 290)
|
(8 234)
|
(9 077)
|
(9 685)
|
(11 269)
|
(12 225)
|
(12 796)
|
(14 545)
|
(15 884)
|
(14 070)
|
(13 758)
|
(12 747)
|
(10 188)
|
(10 752)
|
(7 856)
|
(6 613)
|
(6 199)
|
(11 281)
|
(11 486)
|
(15 934)
|
(10 244)
|
(12 136)
|
(2 384)
|
(11 928)
|
(11 689)
|
(23 722)
|
(37 399)
|
(26 474)
|
(25 313)
|
(8 663)
|
(552)
|
(19 162)
|
(18 710)
|
(18 085)
|
(42 090)
|
(23 800)
|
(29 466)
|
(36 784)
|
(31 506)
|
(26 308)
|
(30 994)
|
(36 301)
|
(39 548)
|
(57 926)
|
(40 921)
|
(46 789)
|
(47 806)
|
(46 211)
|
(36 712)
|
(34 693)
|
(41 843)
|
(50 662)
|
(42 366)
|
(47 631)
|
(36 813)
|
109 606
|
83 952
|
118 541
|
91 727
|
(39 504)
|
(42 374)
|
(73 645)
|
(113 694)
|
(118 478)
|
(114 511)
|
(118 720)
|
(67 309)
|
(74 894)
|
(83 995)
|
(71 884)
|
(74 638)
|
(72 241)
|
(119 641)
|
(137 544)
|
(140 145)
|
(137 577)
|
|
| Cash Interest Paid |
(2 045)
|
(2 374)
|
(3 055)
|
(3 869)
|
(5 096)
|
(6 803)
|
(7 981)
|
(8 809)
|
(10 485)
|
(19 213)
|
(18 882)
|
(18 210)
|
(19 825)
|
(17 372)
|
(22 809)
|
(24 870)
|
(27 896)
|
(28 910)
|
(31 197)
|
(27 384)
|
(30 088)
|
(35 380)
|
(41 671)
|
(47 242)
|
(54 645)
|
(62 569)
|
(68 171)
|
(82 591)
|
(84 834)
|
(86 321)
|
(90 217)
|
(93 866)
|
(100 214)
|
(93 282)
|
(86 677)
|
(71 478)
|
(66 341)
|
(63 670)
|
(58 886)
|
(61 620)
|
(65 000)
|
(69 085)
|
(74 517)
|
(75 387)
|
(76 691)
|
(76 315)
|
(75 630)
|
(76 292)
|
(75 895)
|
(64 410)
|
(57 134)
|
(59 747)
|
(55 964)
|
(68 895)
|
(76 275)
|
(78 993)
|
(89 513)
|
(99 056)
|
(111 599)
|
(121 141)
|
(121 482)
|
(120 415)
|
(117 342)
|
(112 797)
|
(109 853)
|
(104 426)
|
(101 037)
|
(102 733)
|
(114 298)
|
(128 910)
|
(149 606)
|
(163 164)
|
(78 945)
|
(178 088)
|
(164 258)
|
(150 881)
|
(229 240)
|
(121 422)
|
(121 060)
|
(111 059)
|
(109 308)
|
(105 072)
|
(101 826)
|
(93 340)
|
(86 847)
|
(80 255)
|
(73 304)
|
(84 933)
|
(84 252)
|
(88 586)
|
(90 418)
|
|
| Change in Working Capital |
7 463
|
7 507
|
7 528
|
16 147
|
8 782
|
8 727
|
8 704
|
1 948
|
5 035
|
2 067
|
501
|
(246)
|
(3 712)
|
(4 442)
|
(3 631)
|
(7 566)
|
(8 232)
|
(6 629)
|
(7 460)
|
(7 343)
|
(8 133)
|
(7 900)
|
(7 531)
|
(8 135)
|
(8 086)
|
(8 233)
|
(11 906)
|
(10 965)
|
(10 833)
|
(10 144)
|
(5 960)
|
(1 179)
|
(3 822)
|
(3 675)
|
(4 109)
|
(4 549)
|
(4 351)
|
(3 895)
|
(3 792)
|
(83 064)
|
(109 010)
|
(133 835)
|
(161 885)
|
(109 044)
|
(107 789)
|
(109 531)
|
(140 438)
|
(111 694)
|
(114 143)
|
(118 664)
|
(93 840)
|
(119 454)
|
(124 369)
|
(132 048)
|
(131 966)
|
(140 311)
|
(148 127)
|
(152 549)
|
(176 615)
|
(171 107)
|
(172 384)
|
(175 476)
|
(160 048)
|
(169 304)
|
(181 520)
|
(183 179)
|
(186 894)
|
(178 432)
|
(182 746)
|
(190 974)
|
(196 575)
|
(226 313)
|
(102 263)
|
(246 067)
|
(261 903)
|
(270 756)
|
(399 108)
|
(273 398)
|
(292 099)
|
(321 765)
|
(325 266)
|
(329 405)
|
(308 273)
|
(287 032)
|
(306 023)
|
(284 554)
|
(278 127)
|
(316 999)
|
(315 255)
|
(300 346)
|
(302 738)
|
|
| Cash from Operating Activities |
28 725
N/A
|
16 626
-42%
|
45 568
+174%
|
42 691
-6%
|
51 629
+21%
|
65 412
+27%
|
61 810
-6%
|
96 928
+57%
|
123 311
+27%
|
139 849
+13%
|
173 482
+24%
|
175 740
+1%
|
201 109
+14%
|
204 263
+2%
|
178 764
-12%
|
152 632
-15%
|
92 838
-39%
|
82 520
-11%
|
66 769
-19%
|
95 427
+43%
|
186 621
+96%
|
218 761
+17%
|
304 311
+39%
|
295 673
-3%
|
215 111
-27%
|
211 112
-2%
|
140 915
-33%
|
144 683
+3%
|
133 600
-8%
|
43 497
-67%
|
(60 658)
N/A
|
83 924
N/A
|
6 978
-92%
|
45 663
+554%
|
123 236
+170%
|
146 068
+19%
|
146 956
+1%
|
152 888
+4%
|
235 446
+54%
|
178 427
-24%
|
193 071
+8%
|
197 292
+2%
|
103 696
-47%
|
105 362
+2%
|
171 774
+63%
|
256 913
+50%
|
262 166
+2%
|
280 199
+7%
|
240 913
-14%
|
292 326
+21%
|
462 497
+58%
|
426 429
-8%
|
532 756
+25%
|
475 730
-11%
|
481 001
+1%
|
392 381
-18%
|
255 870
-35%
|
243 267
-5%
|
(73 841)
N/A
|
129 911
N/A
|
181 161
+39%
|
195 757
+8%
|
367 291
+88%
|
351 598
-4%
|
332 655
-5%
|
313 506
-6%
|
238 180
-24%
|
284 895
+20%
|
313 845
+10%
|
298 991
-5%
|
533 973
+79%
|
565 684
+6%
|
523 261
-7%
|
495 539
-5%
|
532 625
+7%
|
709 150
+33%
|
916 330
+29%
|
983 886
+7%
|
1 349 761
+37%
|
1 572 221
+16%
|
1 620 690
+3%
|
1 715 689
+6%
|
1 415 213
-18%
|
1 127 635
-20%
|
1 049 349
-7%
|
1 074 428
+2%
|
1 088 578
+1%
|
992 278
-9%
|
789 415
-20%
|
791 460
+0%
|
722 212
-9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(32 849)
|
(11 392)
|
(46 340)
|
(89 719)
|
(103 243)
|
(125 046)
|
(87 936)
|
(87 081)
|
(172 853)
|
(202 218)
|
(294 957)
|
(204 475)
|
(324 076)
|
(282 656)
|
(174 255)
|
(234 300)
|
(16 951)
|
(84 062)
|
(107 611)
|
(129 373)
|
(138 059)
|
(103 318)
|
(102 570)
|
(218 360)
|
(498 711)
|
(553 727)
|
(624 991)
|
(441 284)
|
(151 513)
|
(53 818)
|
(20 711)
|
(90 208)
|
(24 764)
|
(25 768)
|
23 047
|
(17 177)
|
(50 240)
|
(145 149)
|
(196 268)
|
(251 577)
|
(304 753)
|
(233 124)
|
(238 901)
|
(97 015)
|
(10 742)
|
(54 550)
|
(63 449)
|
(40 077)
|
(107 640)
|
(176 865)
|
(184 920)
|
(61 483)
|
(161 795)
|
(234 840)
|
(292 434)
|
(847 482)
|
(850 860)
|
(686 600)
|
(569 679)
|
(205 446)
|
(43 370)
|
(29 942)
|
(46 975)
|
(59 441)
|
(63 522)
|
(26 027)
|
(108 254)
|
(139 063)
|
(290 353)
|
(351 229)
|
(548 223)
|
(546 920)
|
(133 500)
|
(647 210)
|
(409 267)
|
(503 196)
|
(768 190)
|
(285 247)
|
(249 459)
|
(159 396)
|
(304 377)
|
(230 545)
|
(207 718)
|
(453 362)
|
(397 417)
|
(659 778)
|
(984 215)
|
(1 089 024)
|
(1 302 055)
|
(1 472 916)
|
(1 430 238)
|
|
| Other Items |
(13 149)
|
(7 621)
|
(10 125)
|
1 594
|
3 099
|
750
|
9 816
|
14 896
|
34 646
|
27 920
|
16 656
|
(7 447)
|
(24 169)
|
(48 944)
|
(45 042)
|
(15 734)
|
(15 926)
|
14 695
|
13 669
|
(13 457)
|
(11 888)
|
(1 544)
|
(63)
|
(1 368)
|
25 192
|
24 429
|
49 334
|
(20 356)
|
(46 986)
|
(18 816)
|
85 428
|
233 358
|
220 232
|
296 085
|
186 385
|
132 485
|
139 851
|
63 862
|
48 810
|
94 695
|
113 884
|
88 501
|
104 137
|
104 151
|
82 355
|
88 024
|
70 482
|
14 701
|
16 210
|
(2 886)
|
(960)
|
6 624
|
4 425
|
65 550
|
62 487
|
51 698
|
51 626
|
(10 379)
|
(9 917)
|
9 890
|
30 567
|
30 498
|
31 470
|
28 482
|
8 049
|
90 669
|
89 432
|
80 559
|
112 083
|
31 767
|
31 560
|
31 484
|
3 154
|
528 304
|
951 416
|
941 709
|
940 250
|
414 116
|
(8 884)
|
(795)
|
409
|
5 909
|
8 802
|
9 773
|
7 251
|
3 724
|
2 673
|
315 568
|
319 283
|
470 633
|
470 271
|
|
| Cash from Investing Activities |
(45 998)
N/A
|
(19 013)
+59%
|
(56 465)
-197%
|
(88 125)
-56%
|
(100 143)
-14%
|
(124 296)
-24%
|
(78 120)
+37%
|
(72 185)
+8%
|
(138 208)
-91%
|
(174 298)
-26%
|
(278 301)
-60%
|
(211 922)
+24%
|
(348 245)
-64%
|
(331 601)
+5%
|
(219 297)
+34%
|
(250 034)
-14%
|
(32 877)
+87%
|
(69 366)
-111%
|
(93 942)
-35%
|
(142 830)
-52%
|
(149 947)
-5%
|
(104 861)
+30%
|
(102 633)
+2%
|
(219 728)
-114%
|
(473 519)
-116%
|
(529 299)
-12%
|
(575 656)
-9%
|
(461 640)
+20%
|
(198 499)
+57%
|
(72 634)
+63%
|
64 715
N/A
|
143 151
+121%
|
195 468
+37%
|
270 317
+38%
|
209 433
-23%
|
115 308
-45%
|
89 611
-22%
|
(81 287)
N/A
|
(147 457)
-81%
|
(156 883)
-6%
|
(190 871)
-22%
|
(144 624)
+24%
|
(134 766)
+7%
|
7 135
N/A
|
71 613
+904%
|
33 473
-53%
|
7 032
-79%
|
(25 375)
N/A
|
(91 429)
-260%
|
(179 750)
-97%
|
(185 878)
-3%
|
(54 860)
+70%
|
(157 371)
-187%
|
(169 291)
-8%
|
(229 949)
-36%
|
(795 784)
-246%
|
(799 234)
0%
|
(696 979)
+13%
|
(579 597)
+17%
|
(195 556)
+66%
|
(12 803)
+93%
|
557
N/A
|
(15 504)
N/A
|
(30 959)
-100%
|
(55 473)
-79%
|
64 641
N/A
|
(18 822)
N/A
|
(58 504)
-211%
|
(178 270)
-205%
|
(319 462)
-79%
|
(516 663)
-62%
|
(515 436)
+0%
|
(137 222)
+73%
|
(118 906)
+13%
|
542 149
N/A
|
438 513
-19%
|
178 936
-59%
|
128 869
-28%
|
(258 343)
N/A
|
(160 191)
+38%
|
(303 968)
-90%
|
(224 636)
+26%
|
(198 916)
+11%
|
(443 589)
-123%
|
(390 166)
+12%
|
(656 054)
-68%
|
(981 542)
-50%
|
(773 456)
+21%
|
(982 772)
-27%
|
(1 002 283)
-2%
|
(959 967)
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
34 930
|
48 680
|
37 250
|
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
|
375
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 250)
|
(3 251)
|
(2 482)
|
0
|
768
|
769
|
49 005
|
50 153
|
50 153
|
50 153
|
|
| Net Issuance of Debt |
(7 799)
|
(30 103)
|
(21 043)
|
10 736
|
13 813
|
32 613
|
8 044
|
25 814
|
71 396
|
73 362
|
130 506
|
33 311
|
151 823
|
141 414
|
63 582
|
132 533
|
(25 053)
|
35 760
|
60 375
|
64 756
|
(3 506)
|
(83 962)
|
(88 143)
|
(32 400)
|
241 632
|
290 428
|
318 363
|
272 742
|
51 334
|
42 291
|
(2 893)
|
(185 684)
|
(184 701)
|
(317 451)
|
(307 026)
|
(187 972)
|
(205 060)
|
(17 716)
|
(42 955)
|
(134 849)
|
(83 418)
|
(190 579)
|
(92 136)
|
(124 135)
|
(251 479)
|
(272 915)
|
(297 658)
|
(192 343)
|
(117 036)
|
(141 076)
|
(184 751)
|
(324 823)
|
(184 855)
|
(17 407)
|
(25 472)
|
473 234
|
484 658
|
344 051
|
540 530
|
43 286
|
(192 058)
|
(158 064)
|
(380 811)
|
(342 502)
|
(315 100)
|
(337 503)
|
40 637
|
(144 386)
|
55 899
|
37 000
|
(97 278)
|
48 338
|
25 484
|
(119 150)
|
(559 528)
|
(330 980)
|
(597 249)
|
(396 802)
|
(260 172)
|
(326 187)
|
(254 926)
|
(343 385)
|
(335 120)
|
(338 317)
|
(347 104)
|
(211 265)
|
(140 330)
|
13 315
|
243 655
|
425 132
|
579 922
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(9 922)
|
(9 922)
|
0
|
0
|
(16 268)
|
(16 236)
|
(16 236)
|
(21 000)
|
(13 996)
|
(28 263)
|
(37 263)
|
(34 304)
|
(25 040)
|
(10 805)
|
(1 805)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11 992)
|
0
|
0
|
0
|
0
|
0
|
0
|
(20 322)
|
(20 324)
|
0
|
0
|
(47 583)
|
(47 581)
|
0
|
(70 732)
|
(23 151)
|
(23 151)
|
(23 151)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20 966)
|
0
|
0
|
(270 966)
|
(250 084)
|
(374 742)
|
0
|
(500 084)
|
(499 999)
|
(810 075)
|
(1 267 640)
|
(890 356)
|
(753 219)
|
(489 754)
|
(457 241)
|
(459 183)
|
(454 951)
|
0
|
(226 014)
|
(226 014)
|
|
| Other |
2 345
|
29
|
12 174
|
(2 705)
|
0
|
0
|
0
|
(7 732)
|
(9 900)
|
(11 917)
|
(14 102)
|
(9 462)
|
(10 224)
|
(5 218)
|
(9 954)
|
(8 075)
|
(8 312)
|
(8 134)
|
(901)
|
0
|
2 443
|
0
|
(102 987)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47 816)
|
(8 219)
|
(19 360)
|
(21 328)
|
(51 266)
|
(43 117)
|
0
|
0
|
117 950
|
99 298
|
123 652
|
117 950
|
12 665
|
26 749
|
10 546
|
57 871
|
(61 153)
|
(49 362)
|
15 238
|
(36 395)
|
(39 100)
|
(66 426)
|
(159 839)
|
(168 383)
|
(15 319)
|
44 784
|
64 196
|
66 250
|
30 250
|
2 230
|
4 850
|
94 350
|
44 000
|
28 920
|
(28 635)
|
(339 493)
|
(87 787)
|
0
|
0
|
209 355
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12 597)
|
0
|
0
|
0
|
(2 654)
|
0
|
0
|
(31 360)
|
(53 016)
|
(81 671)
|
(73 685)
|
(42 325)
|
|
| Cash from Financing Activities |
22 476
N/A
|
4 856
-78%
|
39 811
+720%
|
45 280
+14%
|
46 157
+2%
|
60 157
+30%
|
(1 879)
N/A
|
8 160
N/A
|
51 574
+532%
|
51 522
0%
|
100 136
+94%
|
7 613
-92%
|
125 364
+1 547%
|
115 196
-8%
|
39 633
-66%
|
96 195
+143%
|
(70 629)
N/A
|
(6 677)
+91%
|
34 433
N/A
|
53 951
+57%
|
(2 867)
N/A
|
(83 962)
-2 829%
|
(191 130)
-128%
|
(32 400)
+83%
|
242 355
N/A
|
290 428
+20%
|
421 038
+45%
|
272 742
-35%
|
51 334
-81%
|
42 291
-18%
|
(2 893)
N/A
|
(233 500)
-7 971%
|
(192 919)
+17%
|
(336 810)
-75%
|
(328 354)
+3%
|
(239 238)
+27%
|
(248 178)
-4%
|
(49 623)
+80%
|
(72 893)
-47%
|
(16 899)
+77%
|
15 950
N/A
|
(66 926)
N/A
|
25 814
N/A
|
(123 462)
N/A
|
(236 722)
-92%
|
(274 363)
-16%
|
(251 778)
+8%
|
(253 497)
-1%
|
(166 398)
+34%
|
(125 838)
+24%
|
(241 469)
-92%
|
(384 247)
-59%
|
(271 606)
+29%
|
(197 570)
+27%
|
(241 439)
-22%
|
410 334
N/A
|
481 861
+17%
|
337 514
-30%
|
583 629
+73%
|
50 385
-91%
|
(212 979)
N/A
|
(153 214)
+28%
|
(286 462)
-87%
|
(298 502)
-4%
|
(286 180)
+4%
|
(366 137)
-28%
|
(298 855)
+18%
|
(232 173)
+22%
|
(28 788)
+88%
|
8 498
N/A
|
112 077
+1 219%
|
27 747
-75%
|
4 893
-82%
|
(139 741)
N/A
|
(830 118)
-494%
|
(581 064)
+30%
|
(971 991)
-67%
|
(646 886)
+33%
|
(635 598)
+2%
|
(838 783)
-32%
|
(940 343)
-12%
|
(1 614 275)
-72%
|
(1 228 727)
+24%
|
(1 096 672)
+11%
|
(839 340)
+23%
|
(667 738)
+20%
|
(630 104)
+6%
|
(445 647)
+29%
|
(211 454)
+53%
|
175 586
N/A
|
361 736
+106%
|
|
| 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
|
0
|
1 691
|
206
|
4 947
|
9 894
|
(2 568)
|
(1 950)
|
5 149
|
5 351
|
3 875
|
4 742
|
20 848
|
(16 565)
|
3 930
|
17 231
|
(11 664)
|
29 954
|
8 312
|
(20 715)
|
(5 773)
|
(23 885)
|
(5 543)
|
14 192
|
1 606
|
7 851
|
(5 525)
|
(9 578)
|
(939)
|
2 295
|
(15 914)
|
(29 907)
|
1 471
|
24 967
|
41 367
|
51 684
|
5 686
|
(72 940)
|
(28 182)
|
(52 873)
|
2 310
|
63 383
|
11 711
|
22 433
|
(4 798)
|
46 182
|
54 189
|
85 718
|
34 565
|
(40 761)
|
(49 368)
|
(57 473)
|
5 582
|
33 027
|
43 078
|
30 700
|
14 402
|
9 388
|
6 147
|
13 759
|
|
| Net Change in Cash |
5 203
N/A
|
2 469
-53%
|
28 914
+1 071%
|
(154)
N/A
|
(2 357)
-1 431%
|
1 273
N/A
|
(18 189)
N/A
|
32 903
N/A
|
36 677
+11%
|
17 073
-53%
|
(4 683)
N/A
|
(28 569)
-510%
|
(21 772)
+24%
|
(12 142)
+44%
|
(900)
+93%
|
(1 207)
-34%
|
(10 668)
-784%
|
6 477
N/A
|
7 260
+12%
|
6 548
-10%
|
33 807
+416%
|
29 938
-11%
|
10 548
-65%
|
43 545
+313%
|
(16 053)
N/A
|
(27 759)
-73%
|
(13 703)
+51%
|
(44 215)
-223%
|
(13 565)
+69%
|
13 154
N/A
|
1 164
-91%
|
(6 425)
N/A
|
9 527
N/A
|
(19 139)
N/A
|
4 521
N/A
|
27 085
+499%
|
(1 717)
N/A
|
19 410
N/A
|
13 146
-32%
|
9 794
-25%
|
23 501
+140%
|
(10 383)
N/A
|
(514)
+95%
|
9 883
N/A
|
(9 900)
N/A
|
19 953
N/A
|
34 651
+74%
|
(10 337)
N/A
|
13 040
N/A
|
(4 950)
N/A
|
14 435
N/A
|
(18 450)
N/A
|
79 894
N/A
|
103 326
+29%
|
23 805
-77%
|
8 537
-64%
|
(53 652)
N/A
|
(121 723)
-127%
|
(79 387)
+35%
|
(16 199)
+80%
|
(42 326)
-161%
|
27 186
N/A
|
35 418
+30%
|
23 608
-33%
|
15 968
-32%
|
53 377
+234%
|
(27 814)
N/A
|
(96)
+100%
|
33 848
N/A
|
(40 154)
N/A
|
76 515
N/A
|
80 305
+5%
|
454 315
+466%
|
248 603
-45%
|
267 089
+7%
|
561 801
+110%
|
169 457
-70%
|
520 058
+207%
|
541 538
+4%
|
607 812
+12%
|
335 618
-45%
|
(172 590)
N/A
|
(69 903)
+59%
|
(407 044)
-482%
|
(147 130)
+64%
|
(206 286)
-40%
|
(492 368)
-139%
|
(212 423)
+57%
|
(395 423)
-86%
|
(29 090)
+93%
|
137 740
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4 124)
N/A
|
5 234
N/A
|
(772)
N/A
|
(47 028)
-5 992%
|
(51 614)
-10%
|
(59 634)
-16%
|
(26 126)
+56%
|
9 847
N/A
|
(49 542)
N/A
|
(62 369)
-26%
|
(121 475)
-95%
|
(28 735)
+76%
|
(122 967)
-328%
|
(78 393)
+36%
|
4 509
N/A
|
(81 668)
N/A
|
75 887
N/A
|
(1 542)
N/A
|
(40 842)
-2 549%
|
(33 946)
+17%
|
48 562
N/A
|
115 443
+138%
|
201 741
+75%
|
77 313
-62%
|
(283 600)
N/A
|
(342 615)
-21%
|
(484 076)
-41%
|
(296 601)
+39%
|
(17 913)
+94%
|
(10 321)
+42%
|
(81 369)
-688%
|
(6 284)
+92%
|
(17 786)
-183%
|
19 895
N/A
|
146 283
+635%
|
128 891
-12%
|
96 716
-25%
|
7 739
-92%
|
39 178
+406%
|
(73 150)
N/A
|
(111 682)
-53%
|
(35 832)
+68%
|
(135 205)
-277%
|
8 347
N/A
|
161 032
+1 829%
|
202 363
+26%
|
198 717
-2%
|
240 122
+21%
|
133 273
-44%
|
115 461
-13%
|
277 577
+140%
|
364 946
+31%
|
370 961
+2%
|
240 890
-35%
|
188 567
-22%
|
(455 101)
N/A
|
(594 990)
-31%
|
(443 333)
+25%
|
(643 520)
-45%
|
(75 535)
+88%
|
137 791
N/A
|
165 816
+20%
|
320 316
+93%
|
292 157
-9%
|
269 133
-8%
|
287 478
+7%
|
129 926
-55%
|
145 832
+12%
|
23 493
-84%
|
(52 238)
N/A
|
(14 249)
+73%
|
18 764
N/A
|
389 761
+1 977%
|
(151 671)
N/A
|
123 358
N/A
|
205 954
+67%
|
148 140
-28%
|
698 639
+372%
|
1 100 302
+57%
|
1 412 825
+28%
|
1 316 313
-7%
|
1 485 144
+13%
|
1 207 495
-19%
|
674 273
-44%
|
651 932
-3%
|
414 650
-36%
|
104 363
-75%
|
(96 746)
N/A
|
(512 640)
-430%
|
(681 456)
-33%
|
(708 026)
-4%
|
|