Ultrajaya Milk Industry Tbk PT
IDX:ULTJ
Cash Flow Statement
Cash Flow Statement
Ultrajaya Milk Industry 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 |
(21 586)
|
(24 016)
|
(38 489)
|
(42 276)
|
(4 249)
|
477
|
17 504
|
36 362
|
(3 908)
|
(4 705)
|
(5 618)
|
(6 573)
|
(6 925)
|
(5 870)
|
(6 827)
|
(6 519)
|
(7 101)
|
(8 667)
|
(8 093)
|
(8 576)
|
(9 915)
|
(10 568)
|
(10 695)
|
(11 482)
|
(11 463)
|
(11 678)
|
(11 884)
|
(11 336)
|
(32 882)
|
(29 944)
|
(35 038)
|
(42 121)
|
(29 938)
|
(38 676)
|
(65 511)
|
(71 475)
|
(72 971)
|
(74 023)
|
(46 727)
|
(56 331)
|
(70 917)
|
(77 371)
|
(144 842)
|
(157 102)
|
(170 437)
|
(195 384)
|
(156 402)
|
(142 068)
|
(125 695)
|
(100 185)
|
(90 235)
|
(95 265)
|
(111 720)
|
(134 200)
|
(213 834)
|
(229 852)
|
(253 030)
|
(256 826)
|
(263 020)
|
(273 968)
|
(347 000)
|
(358 702)
|
(343 829)
|
(328 977)
|
(291 922)
|
(276 258)
|
(224 865)
|
(253 965)
|
(278 947)
|
(283 622)
|
(370 150)
|
(358 953)
|
(321 089)
|
(312 159)
|
(282 190)
|
(313 518)
|
(331 696)
|
(337 874)
|
(391 763)
|
(423 472)
|
(427 799)
|
(480 335)
|
(368 162)
|
(309 703)
|
(286 066)
|
(279 887)
|
(290 019)
|
(350 379)
|
(393 559)
|
(416 720)
|
(457 858)
|
(409 878)
|
|
| Cash Interest Paid |
(73 790)
|
(74 752)
|
(75 364)
|
(84 467)
|
(80 458)
|
(82 075)
|
(86 507)
|
(87 045)
|
(77 385)
|
(72 008)
|
(67 281)
|
(55 140)
|
(53 543)
|
(53 753)
|
(49 213)
|
(49 276)
|
(50 232)
|
(44 450)
|
(47 615)
|
(45 276)
|
(45 100)
|
(49 457)
|
(42 741)
|
(38 573)
|
(38 055)
|
(32 332)
|
(28 000)
|
(29 028)
|
(27 705)
|
(26 811)
|
(32 172)
|
(33 208)
|
(31 705)
|
(31 980)
|
(30 980)
|
(29 069)
|
(27 644)
|
(27 644)
|
(23 476)
|
(15 727)
|
(12 728)
|
(7 017)
|
(5 886)
|
(8 297)
|
(7 601)
|
(6 982)
|
(5 550)
|
(4 617)
|
(2 897)
|
(1 447)
|
(1 283)
|
(445)
|
(2 315)
|
(2 286)
|
(2 328)
|
(2 336)
|
(2 035)
|
(2 027)
|
(2 051)
|
(2 052)
|
(1 500)
|
(1 460)
|
(1 516)
|
(1 423)
|
(1 247)
|
(2 177)
|
(1 507)
|
(2 291)
|
(1 463)
|
(600)
|
(1 154)
|
(457)
|
(51 072)
|
(113 232)
|
(175 381)
|
(236 248)
|
(228 831)
|
(198 190)
|
(166 874)
|
(137 042)
|
(116 298)
|
(97 635)
|
(79 741)
|
(61 564)
|
(45 168)
|
(34 299)
|
(21 724)
|
(9 241)
|
(127)
|
408
|
774
|
1 201
|
|
| Change in Working Capital |
(73 802)
|
(78 366)
|
(81 086)
|
(89 517)
|
11 503
|
40 254
|
63 666
|
90 125
|
19 270
|
15 543
|
13 825
|
10 602
|
8 756
|
8 641
|
11 360
|
11 118
|
10 007
|
8 758
|
4 771
|
3 634
|
10 238
|
12 792
|
15 980
|
21 020
|
18 060
|
25 544
|
30 477
|
24 885
|
21 547
|
12 994
|
7 822
|
10 662
|
15 029
|
14 054
|
17 060
|
21 421
|
19 618
|
20 244
|
17 646
|
13 501
|
18 100
|
17 105
|
17 146
|
(533 689)
|
52 962
|
65 750
|
(397 181)
|
(29 743)
|
(808 650)
|
(1 070 768)
|
(900 053)
|
(929 614)
|
(1 031 848)
|
(984 026)
|
(998 910)
|
(1 030 397)
|
(1 066 600)
|
(1 092 855)
|
(1 000 785)
|
(992 539)
|
(1 098 776)
|
(1 203 469)
|
(1 303 248)
|
(1 366 433)
|
(1 392 424)
|
(1 503 949)
|
(1 426 780)
|
(1 687 444)
|
(1 468 571)
|
(1 678 789)
|
(1 795 244)
|
(1 088 025)
|
(1 251 187)
|
(665 595)
|
(638 858)
|
(1 054 689)
|
(1 215 604)
|
(1 540 072)
|
(1 515 231)
|
(1 681 170)
|
(1 437 095)
|
(1 472 888)
|
(1 581 008)
|
(1 524 821)
|
(1 707 898)
|
(1 685 595)
|
(1 729 300)
|
(2 049 534)
|
(1 925 898)
|
(2 016 384)
|
(2 067 727)
|
(1 805 455)
|
|
| Cash from Operating Activities |
31 661
N/A
|
42 117
+33%
|
39 912
-5%
|
34 772
-13%
|
4 035
-88%
|
10 940
+171%
|
7 149
-35%
|
23 633
+231%
|
35 589
+51%
|
39 720
+12%
|
57 089
+44%
|
71 173
+25%
|
35 661
-50%
|
64 229
+80%
|
52 401
-18%
|
119 553
+128%
|
106 878
-11%
|
98 557
-8%
|
91 761
-7%
|
(32 057)
N/A
|
(63 544)
-98%
|
(4 649)
+93%
|
42 440
N/A
|
109 898
+159%
|
130 839
+19%
|
151 711
+16%
|
10 043
-93%
|
(37 531)
N/A
|
15 688
N/A
|
15 546
-1%
|
132 731
+754%
|
238 405
+80%
|
263 881
+11%
|
245 320
-7%
|
299 254
+22%
|
227 050
-24%
|
322 963
+42%
|
156 850
-51%
|
386 601
+146%
|
481 341
+25%
|
491 603
+2%
|
746 319
+52%
|
422 819
-43%
|
286 557
-32%
|
195 989
-32%
|
74 010
-62%
|
156 949
+112%
|
234 861
+50%
|
128 023
-45%
|
284 686
+122%
|
247 588
-13%
|
452 764
+83%
|
669 463
+48%
|
702 424
+5%
|
822 348
+17%
|
845 209
+3%
|
779 109
-8%
|
795 845
+2%
|
977 209
+23%
|
1 025 547
+5%
|
1 072 516
+5%
|
879 190
-18%
|
805 688
-8%
|
836 646
+4%
|
575 823
-31%
|
824 107
+43%
|
929 592
+13%
|
537 985
-42%
|
1 096 817
+104%
|
794 553
-28%
|
596 635
-25%
|
1 393 163
+134%
|
1 217 063
-13%
|
1 626 672
+34%
|
1 843 146
+13%
|
1 482 005
-20%
|
1 414 447
-5%
|
1 051 851
-26%
|
780 375
-26%
|
524 332
-33%
|
259 846
-50%
|
451 325
+74%
|
728 912
+62%
|
830 273
+14%
|
1 396 298
+68%
|
1 648 067
+18%
|
1 802 141
+9%
|
1 565 229
-13%
|
1 261 583
-19%
|
684 950
-46%
|
615 530
-10%
|
1 187 584
+93%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(85 033)
|
(73 563)
|
(71 853)
|
(72 914)
|
(35 193)
|
(34 361)
|
(35 173)
|
(41 897)
|
(50 520)
|
(54 431)
|
(41 133)
|
(30 934)
|
(49 744)
|
(48 593)
|
(58 347)
|
(93 661)
|
(64 915)
|
(67 162)
|
(63 768)
|
(46 313)
|
(43 301)
|
(79 067)
|
(80 786)
|
(82 624)
|
(105 568)
|
(77 291)
|
(107 608)
|
(114 945)
|
(99 676)
|
(154 746)
|
(153 829)
|
(216 225)
|
(211 994)
|
(166 877)
|
(212 453)
|
(144 581)
|
(264 979)
|
(299 386)
|
(226 241)
|
(208 802)
|
(34 577)
|
(49 227)
|
(69 481)
|
(71 773)
|
(88 857)
|
(131 445)
|
(62 748)
|
(65 158)
|
(110 006)
|
(114 841)
|
(188 336)
|
(273 028)
|
(244 037)
|
(191 840)
|
(159 688)
|
(82 412)
|
(41 498)
|
(57 871)
|
(381 764)
|
(446 990)
|
(351 804)
|
(550 923)
|
(256 655)
|
(220 108)
|
(339 612)
|
(154 603)
|
(182 604)
|
(196 317)
|
(243 312)
|
(304 033)
|
(289 233)
|
(393 137)
|
(412 741)
|
(355 168)
|
(334 272)
|
(265 534)
|
(255 285)
|
(291 502)
|
(367 411)
|
(315 930)
|
(378 642)
|
(342 293)
|
(318 353)
|
(448 229)
|
(391 908)
|
(524 295)
|
(590 307)
|
(473 497)
|
(581 136)
|
(602 872)
|
(547 640)
|
(1 034 705)
|
|
| Other Items |
249
|
228
|
700
|
581
|
2 279
|
1 727
|
1 758
|
2 084
|
(20 557)
|
(20 098)
|
(21 471)
|
(21 430)
|
(929)
|
(1 423)
|
(1 491)
|
(350)
|
1 219
|
1 698
|
2 874
|
1 368
|
128
|
172
|
51 542
|
97 468
|
(66 495)
|
(60 741)
|
(114 623)
|
473
|
157 292
|
162 267
|
165 660
|
5 136
|
(6 516)
|
2 869
|
3 231
|
3 899
|
(28 609)
|
10 778
|
(488)
|
20 421
|
(16 804)
|
(25 294)
|
6 425
|
(15 483)
|
19 962
|
7 725
|
(20 758)
|
905
|
(41 354)
|
(25 247)
|
(22 097)
|
(74 058)
|
(39 358)
|
(55 225)
|
(57 989)
|
(32 558)
|
(35 840)
|
(82 064)
|
58 696
|
77 377
|
(47 883)
|
485
|
(127 240)
|
(136 454)
|
(749 574)
|
(722 149)
|
(733 654)
|
(736 490)
|
(21 542)
|
(45 548)
|
(148 317)
|
(1 863 653)
|
(2 219 781)
|
(2 281 953)
|
(2 167 618)
|
352 575
|
1 279 607
|
1 359 154
|
1 355 661
|
551 124
|
930 545
|
931 361
|
1 684 836
|
1 788 624
|
873 854
|
872 574
|
121 011
|
23 523
|
23 614
|
22 336
|
13 810
|
442 294
|
|
| Cash from Investing Activities |
(84 783)
N/A
|
(73 336)
+14%
|
(71 153)
+3%
|
(72 332)
-2%
|
(32 914)
+54%
|
(32 632)
+1%
|
(33 415)
-2%
|
(39 813)
-19%
|
(71 076)
-79%
|
(74 529)
-5%
|
(62 604)
+16%
|
(52 362)
+16%
|
(50 673)
+3%
|
(50 016)
+1%
|
(59 837)
-20%
|
(94 012)
-57%
|
(63 696)
+32%
|
(65 464)
-3%
|
(60 894)
+7%
|
(44 945)
+26%
|
(43 173)
+4%
|
(78 895)
-83%
|
(29 244)
+63%
|
14 844
N/A
|
(172 063)
N/A
|
(138 032)
+20%
|
(222 231)
-61%
|
(114 471)
+48%
|
57 616
N/A
|
7 521
-87%
|
11 831
+57%
|
(211 090)
N/A
|
(218 509)
-4%
|
(164 008)
+25%
|
(209 222)
-28%
|
(140 682)
+33%
|
(293 587)
-109%
|
(288 608)
+2%
|
(226 729)
+21%
|
(188 381)
+17%
|
(51 381)
+73%
|
(74 521)
-45%
|
(63 056)
+15%
|
(87 256)
-38%
|
(68 895)
+21%
|
(123 720)
-80%
|
(83 506)
+33%
|
(64 253)
+23%
|
(151 360)
-136%
|
(140 088)
+7%
|
(210 433)
-50%
|
(347 086)
-65%
|
(283 395)
+18%
|
(247 065)
+13%
|
(217 677)
+12%
|
(114 971)
+47%
|
(77 338)
+33%
|
(139 935)
-81%
|
(323 068)
-131%
|
(369 611)
-14%
|
(399 687)
-8%
|
(550 438)
-38%
|
(383 895)
+30%
|
(356 563)
+7%
|
(1 089 186)
-205%
|
(876 752)
+20%
|
(916 258)
-5%
|
(932 807)
-2%
|
(264 854)
+72%
|
(349 581)
-32%
|
(437 550)
-25%
|
(2 256 790)
-416%
|
(2 632 522)
-17%
|
(2 637 121)
0%
|
(2 501 890)
+5%
|
87 041
N/A
|
1 024 322
+1 077%
|
1 067 652
+4%
|
988 250
-7%
|
235 194
-76%
|
551 903
+135%
|
589 068
+7%
|
1 366 483
+132%
|
1 340 395
-2%
|
481 946
-64%
|
348 279
-28%
|
(469 296)
N/A
|
(449 974)
+4%
|
(557 522)
-24%
|
(580 536)
-4%
|
(533 830)
+8%
|
(592 411)
-11%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 848 564)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4 025)
|
11 764
|
38 414
|
65 910
|
47 279
|
48 075
|
269 107
|
199 960
|
175 018
|
97 593
|
(192 161)
|
(175 528)
|
(99 340)
|
(65 479)
|
1 986
|
(14 484)
|
(310)
|
104 998
|
45 398
|
73 781
|
71 494
|
(76 819)
|
(130 320)
|
(156 639)
|
(227 469)
|
(208 257)
|
(88 393)
|
(65 995)
|
(62 194)
|
35 304
|
43 662
|
133 481
|
108 552
|
45 863
|
(71 285)
|
(195 974)
|
(168 233)
|
(228 970)
|
(191 040)
|
(141 857)
|
(162 109)
|
(97 783)
|
(11 992)
|
(73 373)
|
(50 369)
|
(59 283)
|
(183 195)
|
(176 415)
|
(49 594)
|
(48 701)
|
27 442
|
84 099
|
(26 236)
|
(24 610)
|
(31 834)
|
(32 259)
|
(21 355)
|
(21 303)
|
(19 185)
|
76 163
|
(24 235)
|
70 331
|
69 780
|
(69 739)
|
(3 608)
|
(142 984)
|
(142 016)
|
(115 507)
|
(85 749)
|
(54 075)
|
(55 736)
|
(38 195)
|
2 943 637
|
2 967 092
|
2 968 285
|
2 967 785
|
(1 529 795)
|
(1 520 180)
|
(1 524 203)
|
(1 527 002)
|
(915 621)
|
(912 780)
|
(908 473)
|
(906 401)
|
(610 933)
|
(583 356)
|
(586 597)
|
(587 150)
|
(12 177)
|
(10 504)
|
(9 177)
|
(9 214)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(9 628)
|
(9 628)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12 195)
|
(14 442)
|
0
|
0
|
(2 247)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 684)
|
0
|
(5 171)
|
(5 171)
|
(1 487)
|
0
|
0
|
(14 884)
|
0
|
(990)
|
(990)
|
13 894
|
(990)
|
0
|
0
|
0
|
(990)
|
(49 408)
|
0
|
0
|
0
|
0
|
0
|
(8 167)
|
(8 167)
|
0
|
(16 810)
|
(49 568)
|
(49 566)
|
0
|
(50 480)
|
2
|
(159 119)
|
0
|
(160 962)
|
(309 053)
|
(149 933)
|
0
|
(150 433)
|
(70 535)
|
(70 536)
|
(136 566)
|
(124 666)
|
(662 334)
|
(959 742)
|
(893 712)
|
(893 937)
|
(543 796)
|
(246 387)
|
(267 883)
|
(261 059)
|
(341 628)
|
(341 629)
|
(320 133)
|
(326 844)
|
(431 886)
|
(431 886)
|
0
|
(899 241)
|
(483 516)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
391 570
|
391 570
|
391 570
|
391 570
|
0
|
0
|
0
|
40 900
|
0
|
0
|
0
|
18 000
|
0
|
0
|
0
|
0
|
0
|
15 000
|
0
|
15 000
|
45 000
|
30 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
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
|
|
| Cash from Financing Activities |
(4 025)
N/A
|
11 764
N/A
|
38 414
+227%
|
56 282
+47%
|
37 652
-33%
|
38 448
+2%
|
259 480
+575%
|
199 961
-23%
|
175 018
-12%
|
97 593
-44%
|
(192 161)
N/A
|
(175 528)
+9%
|
(99 340)
+43%
|
(65 479)
+34%
|
1 986
N/A
|
(26 679)
N/A
|
(14 752)
+45%
|
90 556
N/A
|
30 956
-66%
|
71 534
+131%
|
71 494
0%
|
314 752
+340%
|
261 251
-17%
|
234 931
-10%
|
164 102
-30%
|
(208 257)
N/A
|
(88 393)
+58%
|
(65 994)
+25%
|
(21 294)
+68%
|
76 204
N/A
|
84 562
+11%
|
174 381
+106%
|
122 868
-30%
|
60 179
-51%
|
(58 456)
N/A
|
(183 145)
-213%
|
(169 720)
+7%
|
(230 457)
-36%
|
(176 040)
+24%
|
(156 741)
+11%
|
(147 109)
+6%
|
(68 773)
+53%
|
2 018
N/A
|
(44 479)
N/A
|
(51 359)
-15%
|
(74 283)
-45%
|
(198 195)
-167%
|
(176 415)
+11%
|
(99 002)
+44%
|
(98 109)
+1%
|
(21 966)
+78%
|
34 691
N/A
|
(26 231)
N/A
|
(24 605)
+6%
|
(31 829)
-29%
|
(40 421)
-27%
|
(29 521)
+27%
|
(29 469)
+0%
|
(35 994)
-22%
|
26 595
N/A
|
(73 801)
N/A
|
20 765
N/A
|
19 300
-7%
|
(228 846)
N/A
|
(162 727)
+29%
|
(302 103)
-86%
|
(302 978)
0%
|
(265 450)
+12%
|
(235 682)
+11%
|
(204 008)
+13%
|
(206 169)
-1%
|
(108 730)
+47%
|
1 024 537
N/A
|
981 962
-4%
|
995 055
+1%
|
456 887
-54%
|
(2 489 537)
N/A
|
(2 413 892)
+3%
|
(2 418 140)
0%
|
(2 070 798)
+14%
|
(1 162 008)
+44%
|
(1 180 663)
-2%
|
(1 169 532)
+1%
|
(1 248 029)
-7%
|
(952 562)
+24%
|
(903 489)
+5%
|
(913 441)
-1%
|
(1 019 036)
-12%
|
(444 063)
+56%
|
(442 390)
+0%
|
(908 418)
-105%
|
(492 730)
+46%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1 537)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(57 147)
N/A
|
(20 992)
+63%
|
7 173
N/A
|
18 722
+161%
|
8 773
-53%
|
16 756
+91%
|
233 214
+1 292%
|
183 781
-21%
|
139 531
-24%
|
62 784
-55%
|
(197 676)
N/A
|
(156 717)
+21%
|
(114 352)
+27%
|
(51 266)
+55%
|
(5 450)
+89%
|
(1 138)
+79%
|
28 430
N/A
|
123 649
+335%
|
61 823
-50%
|
(5 468)
N/A
|
(35 223)
-544%
|
231 208
N/A
|
274 447
+19%
|
359 673
+31%
|
122 878
-66%
|
(194 578)
N/A
|
(300 581)
-54%
|
(217 996)
+27%
|
52 010
N/A
|
99 271
+91%
|
229 124
+131%
|
201 696
-12%
|
168 240
-17%
|
141 491
-16%
|
31 576
-78%
|
(96 777)
N/A
|
(140 344)
-45%
|
(362 215)
-158%
|
(16 168)
+96%
|
136 219
N/A
|
293 113
+115%
|
603 025
+106%
|
361 781
-40%
|
154 822
-57%
|
75 735
-51%
|
(123 993)
N/A
|
(124 752)
-1%
|
(5 807)
+95%
|
(122 340)
-2 007%
|
46 489
N/A
|
15 189
-67%
|
140 369
+824%
|
359 838
+156%
|
430 754
+20%
|
572 842
+33%
|
689 817
+20%
|
672 249
-3%
|
626 441
-7%
|
618 147
-1%
|
682 531
+10%
|
599 028
-12%
|
349 517
-42%
|
441 093
+26%
|
251 237
-43%
|
(676 090)
N/A
|
(354 748)
+48%
|
(289 644)
+18%
|
(660 272)
-128%
|
596 281
N/A
|
240 964
-60%
|
(47 084)
N/A
|
(972 357)
-1 965%
|
(390 922)
+60%
|
(28 487)
+93%
|
336 311
N/A
|
2 025 933
+502%
|
(50 768)
N/A
|
(294 389)
-480%
|
(649 515)
-121%
|
(1 311 272)
-102%
|
(350 259)
+73%
|
(140 270)
+60%
|
925 863
N/A
|
922 639
0%
|
925 682
+0%
|
1 092 857
+18%
|
419 404
-62%
|
96 219
-77%
|
259 998
+170%
|
(337 976)
N/A
|
(826 718)
-145%
|
102 443
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(53 372)
N/A
|
(31 446)
+41%
|
(31 941)
-2%
|
(38 142)
-19%
|
(31 158)
+18%
|
(23 421)
+25%
|
(28 024)
-20%
|
(18 264)
+35%
|
(14 931)
+18%
|
(14 711)
+1%
|
15 956
N/A
|
40 239
+152%
|
(14 083)
N/A
|
15 636
N/A
|
(5 946)
N/A
|
25 892
N/A
|
41 963
+62%
|
31 395
-25%
|
27 993
-11%
|
(78 370)
N/A
|
(106 845)
-36%
|
(83 716)
+22%
|
(38 346)
+54%
|
27 274
N/A
|
25 271
-7%
|
74 420
+194%
|
(97 565)
N/A
|
(152 476)
-56%
|
(83 988)
+45%
|
(139 200)
-66%
|
(21 098)
+85%
|
22 180
N/A
|
51 887
+134%
|
78 443
+51%
|
86 801
+11%
|
82 469
-5%
|
57 984
-30%
|
(142 536)
N/A
|
160 360
N/A
|
272 539
+70%
|
457 026
+68%
|
697 092
+53%
|
353 338
-49%
|
214 784
-39%
|
107 132
-50%
|
(57 435)
N/A
|
94 201
N/A
|
169 703
+80%
|
18 017
-89%
|
169 845
+843%
|
59 252
-65%
|
179 736
+203%
|
425 427
+137%
|
510 584
+20%
|
662 660
+30%
|
762 797
+15%
|
737 611
-3%
|
737 974
+0%
|
595 445
-19%
|
578 557
-3%
|
720 712
+25%
|
328 267
-54%
|
549 033
+67%
|
616 538
+12%
|
236 211
-62%
|
669 504
+183%
|
746 988
+12%
|
341 668
-54%
|
853 505
+150%
|
490 520
-43%
|
307 402
-37%
|
1 000 026
+225%
|
804 322
-20%
|
1 271 504
+58%
|
1 508 874
+19%
|
1 216 471
-19%
|
1 159 162
-5%
|
760 349
-34%
|
412 964
-46%
|
208 402
-50%
|
(118 796)
N/A
|
109 032
N/A
|
410 559
+277%
|
382 044
-7%
|
1 004 390
+163%
|
1 123 772
+12%
|
1 211 834
+8%
|
1 091 732
-10%
|
680 447
-38%
|
82 078
-88%
|
67 890
-17%
|
152 879
+125%
|
|