Bank Central Asia Tbk PT
OTC:PBCRY
Cash Flow Statement
Cash Flow Statement
Bank Central Asia 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(3 824)
|
0
|
0
|
(8 931)
|
(11 907)
|
(16 410)
|
(430 749)
|
(843 119)
|
(1 304 279)
|
(1 471 096)
|
(1 611 632)
|
(1 550 626)
|
(1 437 743)
|
(1 653 881)
|
(1 541 031)
|
(1 665 752)
|
(1 790 377)
|
(2 003 501)
|
(2 014 535)
|
(1 995 184)
|
(2 011 742)
|
(1 933 607)
|
(1 978 110)
|
(2 067 990)
|
(2 251 332)
|
(2 468 409)
|
(2 620 559)
|
(2 691 241)
|
(2 772 529)
|
(2 457 805)
|
(2 334 458)
|
(2 162 193)
|
(2 037 009)
|
(2 269 196)
|
(2 358 876)
|
(2 501 755)
|
(2 751 678)
|
(2 685 196)
|
(2 716 892)
|
(2 817 943)
|
(3 084 948)
|
(3 266 533)
|
(3 445 183)
|
(3 621 065)
|
(3 913 875)
|
(4 116 615)
|
(4 364 582)
|
(4 528 601)
|
(4 573 173)
|
(4 665 216)
|
(4 737 135)
|
(4 796 775)
|
(5 022 385)
|
(5 114 346)
|
(5 325 720)
|
(5 504 018)
|
(5 681 162)
|
(5 668 683)
|
(5 651 997)
|
(5 675 005)
|
(5 778 687)
|
(5 676 658)
|
(5 729 706)
|
(5 731 878)
|
(6 014 149)
|
(6 691 923)
|
(6 899 881)
|
(7 765 578)
|
(7 909 355)
|
(8 288 285)
|
(7 651 162)
|
(7 558 118)
|
(6 932 987)
|
(7 635 242)
|
(8 070 188)
|
(8 233 246)
|
(8 525 496)
|
(8 678 733)
|
(9 262 768)
|
(9 436 872)
|
(10 107 569)
|
(10 574 006)
|
(11 357 735)
|
(11 811 932)
|
(11 869 562)
|
(11 411 195)
|
(11 797 800)
|
(12 324 096)
|
(12 282 274)
|
(11 458 526)
|
(11 655 337)
|
(11 864 438)
|
(12 512 383)
|
|
| Change in Working Capital |
(1 867 377)
|
(1 746 974)
|
(339 200)
|
(312 917)
|
771 773
|
7 220 868
|
9 401 076
|
14 227 357
|
12 868 891
|
5 027 195
|
4 830 167
|
6 028 374
|
2 151 685
|
3 610 130
|
1 453 317
|
(5 173 583)
|
24 201
|
2 664 517
|
5 264 337
|
6 210 754
|
3 271 076
|
(297 234)
|
3 150 470
|
456 927
|
(9 470 890)
|
(7 715 349)
|
(16 097 977)
|
(23 030 113)
|
16 813 845
|
21 190 471
|
25 287 453
|
32 288 142
|
(7 354 597)
|
(11 123 997)
|
(23 580 669)
|
(57 909 773)
|
(56 407 315)
|
(48 723 207)
|
(39 825 105)
|
10 234 481
|
4 488 488
|
(10 145 373)
|
(20 474 748)
|
(35 184 841)
|
(32 714 162)
|
(38 128 144)
|
(13 213 701)
|
(25 152 260)
|
2 168 300
|
24 319 953
|
4 988 404
|
12 010 142
|
(7 361 736)
|
(27 982 138)
|
(8 071 520)
|
(5 572 681)
|
3 729 811
|
4 877 573
|
14 199 672
|
(34 771 946)
|
(34 070 068)
|
(37 348 900)
|
(60 424 936)
|
(23 351 977)
|
(44 221 518)
|
(33 399 521)
|
(43 372 735)
|
(32 525 245)
|
(2 924 719)
|
5 353 419
|
18 105 627
|
(3 302 785)
|
(8 223 568)
|
(39 805 932)
|
32 950 146
|
63 687 286
|
58 708 697
|
49 169 544
|
49 881 614
|
(29 034 009)
|
(37 461 646)
|
3 157 101
|
(68 248 726)
|
(19 716 073)
|
(24 296 851)
|
(20 641 139)
|
(29 280 125)
|
2 440 250
|
(32 267 089)
|
(29 172 302)
|
(40 655 934)
|
(44 858 290)
|
(13 237 787)
|
|
| Cash from Operating Activities |
4 029 258
N/A
|
3 700 391
-8%
|
4 690 437
+27%
|
5 054 529
+8%
|
6 211 974
+23%
|
12 708 878
+105%
|
14 653 111
+15%
|
19 430 567
+33%
|
17 917 735
-8%
|
10 334 500
-42%
|
10 119 963
-2%
|
11 964 181
+18%
|
8 446 710
-29%
|
10 226 087
+21%
|
8 780 752
-14%
|
2 002 597
-77%
|
7 091 823
+254%
|
8 908 762
+26%
|
11 195 972
+26%
|
11 689 007
+4%
|
8 806 087
-25%
|
5 455 673
-38%
|
9 230 685
+69%
|
7 279 665
-21%
|
(1 743 764)
N/A
|
897 323
N/A
|
(7 114 439)
N/A
|
(14 111 177)
-98%
|
27 121 277
N/A
|
31 870 174
+18%
|
35 665 084
+12%
|
43 527 422
+22%
|
3 305 964
-92%
|
(132 592)
N/A
|
(10 904 580)
-8 124%
|
(44 529 283)
-308%
|
(38 270 667)
+14%
|
(28 589 155)
+25%
|
(17 901 455)
+37%
|
30 340 319
N/A
|
27 715 044
-9%
|
14 878 328
-46%
|
6 242 259
-58%
|
(2 663 073)
N/A
|
(4 189 827)
-57%
|
(8 060 585)
-92%
|
18 168 770
N/A
|
7 628 367
-58%
|
35 136 527
+361%
|
58 119 800
+65%
|
40 016 201
-31%
|
48 022 617
+20%
|
29 459 026
-39%
|
10 419 300
-65%
|
30 549 944
+193%
|
34 132 612
+12%
|
43 473 049
+27%
|
45 906 553
+6%
|
55 787 537
+22%
|
8 214 902
-85%
|
9 658 627
+18%
|
7 071 646
-27%
|
(14 962 844)
N/A
|
22 876 475
N/A
|
4 912 562
-79%
|
16 684 276
+240%
|
8 750 510
-48%
|
21 272 778
+143%
|
51 942 040
+144%
|
61 686 001
+19%
|
75 401 305
+22%
|
54 959 709
-27%
|
50 978 875
-7%
|
19 911 362
-61%
|
94 498 317
+375%
|
131 071 753
+39%
|
126 186 318
-4%
|
117 361 892
-7%
|
119 152 939
+2%
|
36 906 800
-69%
|
33 779 263
-8%
|
78 293 613
+132%
|
9 198 228
-88%
|
61 586 670
+570%
|
58 063 775
-6%
|
62 780 106
+8%
|
55 439 123
-12%
|
86 549 425
+56%
|
53 820 229
-38%
|
59 081 970
+10%
|
47 906 430
-19%
|
45 569 216
-5%
|
77 508 785
+70%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(315 463)
|
(276 509)
|
(429 926)
|
(276 981)
|
(217 243)
|
(263 838)
|
(137 999)
|
(253 801)
|
(418 197)
|
(457 607)
|
(486 529)
|
(551 997)
|
(434 345)
|
(409 768)
|
(365 569)
|
(402 346)
|
(564 246)
|
(559 543)
|
(569 684)
|
(557 925)
|
(441 223)
|
(493 972)
|
(469 796)
|
(561 120)
|
(1 014 455)
|
(1 024 428)
|
(1 147 331)
|
(1 163 126)
|
(930 497)
|
(898 684)
|
(961 025)
|
(1 037 013)
|
(1 118 823)
|
(1 296 190)
|
(1 462 066)
|
(1 474 257)
|
(1 727 384)
|
(2 266 152)
|
(2 391 617)
|
(2 727 345)
|
(3 211 877)
|
(2 928 307)
|
(2 797 776)
|
(3 183 066)
|
(2 937 296)
|
(2 628 847)
|
(2 768 344)
|
(2 503 654)
|
(2 661 220)
|
(2 885 519)
|
(2 733 654)
|
(2 737 257)
|
(2 533 375)
|
(2 550 070)
|
(2 576 226)
|
(2 197 579)
|
(2 728 366)
|
(2 498 521)
|
(2 544 140)
|
(2 501 601)
|
(1 736 651)
|
(1 789 912)
|
(1 758 738)
|
(1 988 993)
|
(2 347 223)
|
(2 438 854)
|
(2 577 151)
|
(2 481 828)
|
(2 675 281)
|
(2 662 016)
|
(2 590 023)
|
(2 650 828)
|
(2 673 737)
|
(2 625 835)
|
(3 196 071)
|
(3 121 912)
|
(3 305 452)
|
(3 584 565)
|
(3 218 141)
|
(3 556 558)
|
(3 355 006)
|
(4 379 501)
|
(4 057 025)
|
(4 417 202)
|
(5 099 348)
|
(3 931 335)
|
(3 940 979)
|
(4 312 158)
|
(4 173 179)
|
(4 162 398)
|
(3 960 051)
|
(2 902 891)
|
(2 451 210)
|
|
| Other Items |
(718 333)
|
(1 057 249)
|
(2 247 461)
|
(3 504 185)
|
(3 723 303)
|
(10 326 670)
|
(12 434 244)
|
(11 579 637)
|
(11 938 655)
|
(3 207 944)
|
(3 280 857)
|
(2 377 449)
|
(866 591)
|
(2 044 126)
|
2 427 973
|
2 062 647
|
663 359
|
(925 329)
|
(4 754 172)
|
(4 038 250)
|
(2 093 601)
|
(464 209)
|
(3 671 716)
|
764 653
|
5 219 459
|
1 607 511
|
7 659 865
|
16 850 414
|
11 057 238
|
16 122 278
|
9 693 510
|
(2 685 589)
|
(3 880 483)
|
(12 495 655)
|
3 387 541
|
3 060 668
|
5 724 179
|
13 775 050
|
(3 680 612)
|
(2 094 498)
|
5 264 132
|
4 174 010
|
11 943 313
|
4 858 574
|
(1 675 094)
|
(3 321 029)
|
(5 123 247)
|
(1 767 069)
|
(22 392 523)
|
(28 600 120)
|
(1 532 491)
|
(504 981)
|
21 469 217
|
(11 249 020)
|
(47 238 972)
|
(73 031 681)
|
(55 673 576)
|
(35 192 644)
|
(20 288 021)
|
16 348 735
|
(18 883 369)
|
(525 610)
|
13 425 441
|
(307 242)
|
22 974 877
|
7 619 125
|
(3 212 091)
|
(7 257 434)
|
(32 057 133)
|
(44 523 168)
|
(67 912 544)
|
(49 362 168)
|
(41 444 107)
|
(23 446 348)
|
(12 981 552)
|
(38 916 167)
|
(37 942 406)
|
(26 909 462)
|
(29 481 867)
|
(32 091 350)
|
(29 027 980)
|
(52 235 066)
|
(51 724 741)
|
(46 769 517)
|
(64 645 710)
|
(53 462 300)
|
(62 465 544)
|
(87 692 459)
|
(54 775 327)
|
(46 596 780)
|
(12 240 219)
|
(6 405 918)
|
(31 239 716)
|
|
| Cash from Investing Activities |
(1 033 796)
N/A
|
(1 333 758)
-29%
|
(2 677 387)
-101%
|
(3 781 166)
-41%
|
(3 940 546)
-4%
|
(10 590 508)
-169%
|
(12 572 243)
-19%
|
(11 833 438)
+6%
|
(12 356 852)
-4%
|
(3 665 551)
+70%
|
(3 767 386)
-3%
|
(2 929 446)
+22%
|
(1 300 936)
+56%
|
(2 453 894)
-89%
|
2 062 404
N/A
|
1 660 301
-19%
|
99 113
-94%
|
(1 484 872)
N/A
|
(5 323 856)
-259%
|
(4 596 175)
+14%
|
(2 534 824)
+45%
|
(958 181)
+62%
|
(4 141 512)
-332%
|
203 533
N/A
|
4 205 004
+1 966%
|
583 083
-86%
|
6 512 534
+1 017%
|
15 687 288
+141%
|
10 126 741
-35%
|
15 223 594
+50%
|
8 732 485
-43%
|
(3 722 602)
N/A
|
(4 999 306)
-34%
|
(13 791 845)
-176%
|
1 925 475
N/A
|
1 586 411
-18%
|
3 996 795
+152%
|
11 508 898
+188%
|
(6 072 229)
N/A
|
(4 821 843)
+21%
|
2 052 255
N/A
|
1 245 703
-39%
|
9 145 537
+634%
|
1 675 508
-82%
|
(4 612 390)
N/A
|
(5 949 876)
-29%
|
(7 891 591)
-33%
|
(4 270 723)
+46%
|
(25 053 743)
-487%
|
(31 485 639)
-26%
|
(4 266 145)
+86%
|
(3 242 238)
+24%
|
18 935 842
N/A
|
(13 799 090)
N/A
|
(49 815 198)
-261%
|
(75 229 260)
-51%
|
(58 401 942)
+22%
|
(37 691 165)
+35%
|
(22 832 161)
+39%
|
13 847 134
N/A
|
(20 620 020)
N/A
|
(2 315 522)
+89%
|
11 666 703
N/A
|
(2 296 235)
N/A
|
20 627 654
N/A
|
5 180 271
-75%
|
(5 789 242)
N/A
|
(9 739 262)
-68%
|
(34 732 414)
-257%
|
(47 185 184)
-36%
|
(70 502 567)
-49%
|
(52 012 996)
+26%
|
(44 117 844)
+15%
|
(26 072 183)
+41%
|
(16 177 623)
+38%
|
(42 038 079)
-160%
|
(41 247 858)
+2%
|
(30 494 027)
+26%
|
(32 700 008)
-7%
|
(35 647 908)
-9%
|
(32 382 986)
+9%
|
(56 614 567)
-75%
|
(55 781 766)
+1%
|
(51 186 719)
+8%
|
(69 745 058)
-36%
|
(57 393 635)
+18%
|
(66 406 523)
-16%
|
(92 004 617)
-39%
|
(58 948 506)
+36%
|
(50 759 178)
+14%
|
(16 200 270)
+68%
|
(9 308 809)
+43%
|
(33 690 926)
-262%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
63 480
|
52 601
|
57 621
|
53 858
|
100 831
|
0
|
85 590
|
79 510
|
18 168
|
18 168
|
12 468
|
12 084
|
7 050
|
(17 834)
|
(41 452)
|
(165 243)
|
(187 267)
|
(162 383)
|
(139 313)
|
(21 377)
|
0
|
(283 009)
|
(530 396)
|
(583 016)
|
(617 589)
|
(334 580)
|
0
|
(34 573)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
691 492
|
691 492
|
2 624 021
|
2 624 021
|
1 932 529
|
1 932 528
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 999)
|
(249 992)
|
(249 992)
|
(2 152 514)
|
|
| Net Issuance of Debt |
(1 104 978)
|
0
|
0
|
0
|
(166 202)
|
0
|
0
|
0
|
264 475
|
0
|
0
|
0
|
41 189
|
0
|
0
|
0
|
175 879
|
0
|
0
|
0
|
382 800
|
0
|
0
|
594 368
|
(635 670)
|
(586 905)
|
(462 753)
|
(591 166)
|
282 008
|
(83 029)
|
(126 853)
|
6 080
|
(281 612)
|
157 143
|
(366 425)
|
(10 614)
|
354 345
|
795 101
|
2 761 600
|
173 916
|
727 047
|
368 248
|
(688 722)
|
928 232
|
983 904
|
632 006
|
991 723
|
2 172 923
|
278 568
|
190 431
|
(1 024 087)
|
(2 201 868)
|
(1 020 540)
|
(802 827)
|
(13 185)
|
58 271
|
556 421
|
221 862
|
(1 883 686)
|
(1 345 486)
|
(1 469 622)
|
(2 522 634)
|
(881 671)
|
(1 059 918)
|
(828 580)
|
(356 919)
|
305 434
|
1 042 638
|
1 349 373
|
1 314 366
|
(336 312)
|
(1 027 004)
|
(1 783 658)
|
(1 976 881)
|
(810 887)
|
(524 986)
|
(442 381)
|
474 619
|
379 060
|
171 545
|
(174 262)
|
252 166
|
528 828
|
(418 241)
|
321 154
|
(200 756)
|
373 576
|
465 598
|
607 711
|
1 517 129
|
(1 149 443)
|
(1 034 152)
|
(630 080)
|
|
| Cash Paid for Dividends |
(839 900)
|
0
|
0
|
0
|
(1 379 087)
|
0
|
0
|
(2 761 758)
|
(1 997 813)
|
0
|
(1 997 813)
|
(1 600 553)
|
(1 601 358)
|
0
|
(2 710 162)
|
(1 724 751)
|
(1 784 372)
|
0
|
(2 087 999)
|
(2 087 999)
|
(2 087 941)
|
0
|
(2 224 223)
|
(2 225 133)
|
(1 549 623)
|
(2 402 407)
|
(2 437 435)
|
(2 436 525)
|
(3 411 135)
|
0
|
(2 680 177)
|
(2 680 177)
|
(2 741 090)
|
(2 741 090)
|
(2 741 090)
|
(2 741 090)
|
(2 765 455)
|
0
|
(2 765 455)
|
(2 765 455)
|
(2 769 413)
|
0
|
(2 814 352)
|
(2 814 352)
|
(2 859 981)
|
0
|
(2 958 600)
|
(2 958 600)
|
(3 081 876)
|
0
|
(3 648 942)
|
(3 648 942)
|
(3 772 217)
|
0
|
(3 944 802)
|
(3 944 802)
|
(4 314 626)
|
0
|
(4 931 002)
|
(4 931 002)
|
(5 177 553)
|
0
|
(6 287 027)
|
(6 287 027)
|
(6 410 302)
|
0
|
(8 382 704)
|
(8 382 703)
|
(8 752 529)
|
0
|
(13 683 531)
|
(13 683 532)
|
(13 634 221)
|
0
|
(13 067 155)
|
(13 067 155)
|
(13 732 840)
|
0
|
(17 874 882)
|
(17 874 882)
|
(19 107 633)
|
0
|
(25 271 385)
|
(25 271 385)
|
(26 195 948)
|
0
|
(33 284 264)
|
(33 284 264)
|
(34 208 826)
|
0
|
(36 982 515)
|
(36 982 515)
|
(37 595 047)
|
|
| Other |
0
|
(1 046 288)
|
(213 228)
|
10 667
|
(31 757)
|
(172 065)
|
51 860
|
50 024
|
(29 877)
|
118 138
|
106 408
|
25 232
|
(39 990)
|
23 623
|
(54 446)
|
(61 566)
|
(44 967)
|
(610 970)
|
(448 908)
|
(337 411)
|
(53 032)
|
400 025
|
282 828
|
180 668
|
(56 113)
|
0
|
(36 354)
|
(72 202)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50 000
|
0
|
0
|
0
|
27 500
|
0
|
0
|
0
|
60 000
|
80 920
|
107 998
|
188 919
|
38 602
|
111 688
|
84 118
|
24 885 046
|
96 146
|
17 383
|
20 893
|
(24 526 622)
|
(8 523)
|
58 061
|
64 039
|
(436 011)
|
(58 767)
|
(117 064)
|
(133 334)
|
86 641
|
68 260
|
4 818 811
|
(61 623)
|
(92 546)
|
(135 389)
|
(4 740 983)
|
21 349
|
(1 775)
|
76 992
|
95 939
|
(29 515)
|
198 344
|
165 679
|
(46 759)
|
201 962
|
(121 551)
|
804 113
|
977 484
|
(227 344)
|
562 355
|
272 426
|
(437 036)
|
545 215
|
816 420
|
(1 330 996)
|
|
| Cash from Financing Activities |
(1 881 398)
N/A
|
(1 833 587)
+3%
|
(995 507)
+46%
|
(775 375)
+22%
|
(1 476 215)
-90%
|
(1 466 279)
+1%
|
(1 241 637)
+15%
|
(2 632 224)
-112%
|
(1 745 047)
+34%
|
(1 861 507)
-7%
|
(1 878 937)
-1%
|
(1 563 237)
+17%
|
(1 593 109)
-2%
|
(1 595 569)
0%
|
(2 806 060)
-76%
|
(1 951 560)
+30%
|
(1 840 727)
+6%
|
(2 381 846)
-29%
|
(2 500 341)
-5%
|
(2 270 908)
+9%
|
(1 758 173)
+23%
|
(1 588 125)
+10%
|
(2 088 991)
-32%
|
(2 033 113)
+3%
|
(2 858 995)
-41%
|
(3 256 267)
-14%
|
(3 023 735)
+7%
|
(3 134 466)
-4%
|
(3 129 127)
+0%
|
(2 641 380)
+16%
|
(2 734 828)
-4%
|
(2 601 895)
+5%
|
(3 022 702)
-16%
|
(2 583 947)
+15%
|
(3 107 515)
-20%
|
(2 751 704)
+11%
|
(2 411 110)
+12%
|
(1 970 354)
+18%
|
(3 855)
+100%
|
(1 900 047)
-49 188%
|
(1 300 874)
+32%
|
272 856
N/A
|
(829 053)
N/A
|
96 409
N/A
|
83 951
-13%
|
(2 200 476)
N/A
|
(1 939 378)
+12%
|
(758 178)
+61%
|
(2 743 308)
-262%
|
(2 810 525)
-2%
|
(4 565 031)
-62%
|
(5 661 891)
-24%
|
(4 754 155)
+16%
|
(4 463 356)
+6%
|
(3 873 869)
+13%
|
20 998 515
N/A
|
(3 662 059)
N/A
|
(4 075 381)
-11%
|
(6 793 795)
-67%
|
(30 803 110)
-353%
|
(6 655 698)
+78%
|
(7 642 126)
-15%
|
(7 104 659)
+7%
|
(7 782 956)
-10%
|
(7 297 649)
+6%
|
(6 884 285)
+6%
|
(8 210 604)
-19%
|
(7 253 424)
+12%
|
(7 334 896)
-1%
|
(2 619 352)
+64%
|
(14 081 466)
-438%
|
(14 803 082)
-5%
|
(15 553 268)
-5%
|
(20 352 085)
-31%
|
(13 856 693)
+32%
|
(13 593 916)
+2%
|
(14 098 229)
-4%
|
(13 162 282)
+7%
|
(17 525 337)
-33%
|
(17 504 993)
+0%
|
(19 116 216)
-9%
|
(18 902 226)
+1%
|
(24 540 595)
-30%
|
(25 811 177)
-5%
|
(25 070 681)
+3%
|
(25 419 220)
-1%
|
(33 138 032)
-30%
|
(32 256 311)
+3%
|
(33 328 689)
-3%
|
(33 138 732)
+1%
|
(37 836 735)
-14%
|
(37 450 239)
+1%
|
(41 708 637)
-11%
|
|
| 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
|
(594 002)
|
(847 786)
|
(879 697)
|
(1 140 949)
|
(934 935)
|
(800 591)
|
(1 181 923)
|
(966 119)
|
(747 872)
|
(983 470)
|
(619 463)
|
(1 263 362)
|
(1 020 009)
|
(412 383)
|
(411 884)
|
79 353
|
(19 908)
|
(481 026)
|
184 839
|
2 006 514
|
544 633
|
864 783
|
285 151
|
(1 324 363)
|
249 564
|
283 888
|
382 877
|
538 617
|
674 677
|
684 278
|
1 118 288
|
1 808 018
|
1 691 554
|
1 812 586
|
1 255 849
|
461 995
|
(118 745)
|
4 029 087
|
1 458 432
|
2 388 455
|
1 895 929
|
(2 307 656)
|
134 449
|
(882 706)
|
157 217
|
149 293
|
527 720
|
518 226
|
873 625
|
1 319 498
|
1 016 656
|
728 510
|
725 580
|
(406 945)
|
(705 347)
|
1 379 833
|
(456 491)
|
(313 307)
|
740 437
|
(1 467 532)
|
(42 424)
|
|
| Net Change in Cash |
1 114 064
N/A
|
533 046
-52%
|
1 017 543
+91%
|
497 988
-51%
|
795 213
+60%
|
652 091
-18%
|
839 231
+29%
|
4 964 905
+492%
|
3 815 836
-23%
|
4 807 442
+26%
|
4 473 640
-7%
|
7 471 498
+67%
|
5 552 665
-26%
|
6 176 624
+11%
|
8 037 096
+30%
|
1 711 338
-79%
|
5 350 209
+213%
|
5 042 044
-6%
|
3 371 775
-33%
|
4 821 924
+43%
|
4 513 090
-6%
|
2 909 367
-36%
|
3 000 182
+3%
|
5 450 085
+82%
|
(397 755)
N/A
|
(1 775 861)
-346%
|
(3 625 640)
-104%
|
(1 558 355)
+57%
|
34 118 891
N/A
|
44 452 388
+30%
|
41 662 741
-6%
|
37 202 925
-11%
|
(5 310 046)
N/A
|
(17 356 170)
-227%
|
(12 966 317)
+25%
|
(46 835 525)
-261%
|
(37 619 917)
+20%
|
(19 851 202)
+47%
|
(25 159 462)
-27%
|
22 652 310
N/A
|
27 718 553
+22%
|
15 413 417
-44%
|
13 939 280
-10%
|
(2 154 518)
N/A
|
(9 738 275)
-352%
|
(16 623 320)
-71%
|
7 925 917
N/A
|
2 678 819
-66%
|
7 319 568
+173%
|
23 342 610
+219%
|
31 369 864
+34%
|
41 125 002
+31%
|
44 185 346
+7%
|
(6 978 363)
N/A
|
(22 853 972)
-227%
|
(21 422 496)
+6%
|
(18 341 388)
+14%
|
4 423 895
N/A
|
26 544 458
+500%
|
(8 202 457)
N/A
|
(16 942 414)
-107%
|
(2 201 724)
+87%
|
(9 282 512)
-322%
|
14 605 302
N/A
|
19 934 121
+36%
|
16 792 848
-16%
|
(3 993 487)
N/A
|
4 742 087
N/A
|
9 755 985
+106%
|
15 910 552
+63%
|
(7 724 296)
N/A
|
(9 467 914)
-23%
|
(6 796 308)
+28%
|
(28 820 562)
-324%
|
64 598 450
N/A
|
74 557 052
+15%
|
70 997 448
-5%
|
73 854 876
+4%
|
69 455 314
-6%
|
(15 727 875)
N/A
|
(16 846 314)
-7%
|
4 096 318
N/A
|
(70 107 477)
N/A
|
(14 682 716)
+79%
|
(36 026 384)
-145%
|
(20 439 694)
+43%
|
(44 810 779)
-119%
|
(36 331 670)
+19%
|
(38 913 457)
-7%
|
(25 129 247)
+35%
|
(5 390 138)
+79%
|
(2 657 364)
+51%
|
2 066 798
N/A
|
|