Central Pattana PCL
SET:CPN
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 |
41.25
58.25
|
| Price Target |
|
We'll email you a reminder when the closing price reaches THB.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Central Pattana PCL
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
948
|
994
|
1 062
|
1 015
|
1 197
|
1 234
|
1 233
|
1 314
|
1 348
|
1 372
|
1 437
|
3 231
|
3 295
|
3 387
|
3 444
|
1 702
|
1 685
|
1 643
|
1 650
|
1 634
|
1 783
|
2 000
|
2 082
|
2 241
|
2 199
|
2 189
|
2 255
|
2 229
|
4 950
|
5 287
|
4 092
|
3 714
|
1 144
|
796
|
1 766
|
2 002
|
2 076
|
2 543
|
3 371
|
5 822
|
6 252
|
6 857
|
7 118
|
5 743
|
6 389
|
6 446
|
6 867
|
7 349
|
7 428
|
7 892
|
8 051
|
7 928
|
8 018
|
8 231
|
8 518
|
9 045
|
9 347
|
9 737
|
9 934
|
13 574
|
13 670
|
13 718
|
14 185
|
11 140
|
11 383
|
11 417
|
10 893
|
10 651
|
11 809
|
13 542
|
11 521
|
11 300
|
9 617
|
8 834
|
9 684
|
7 401
|
7 230
|
5 761
|
7 256
|
9 932
|
10 874
|
11 779
|
12 714
|
14 034
|
15 233
|
16 168
|
17 054
|
17 038
|
16 958
|
17 055
|
16 850
|
18 151
|
|
| Depreciation & Amortization |
557
|
607
|
735
|
773
|
867
|
921
|
893
|
921
|
944
|
981
|
1 054
|
1 563
|
1 468
|
1 400
|
1 316
|
853
|
1 239
|
1 449
|
1 559
|
1 628
|
1 239
|
1 005
|
983
|
1 010
|
1 329
|
1 411
|
1 522
|
1 640
|
1 758
|
1 688
|
1 586
|
1 493
|
2 020
|
2 088
|
2 191
|
2 257
|
1 851
|
1 993
|
2 107
|
2 245
|
2 272
|
2 329
|
2 418
|
2 498
|
370
|
2 722
|
2 829
|
2 967
|
3 075
|
3 090
|
3 155
|
3 233
|
3 391
|
3 586
|
4 304
|
3 887
|
5 123
|
5 190
|
5 244
|
6 129
|
5 315
|
5 419
|
5 507
|
5 735
|
5 906
|
6 337
|
6 329
|
6 436
|
7 117
|
7 573
|
7 851
|
8 232
|
7 906
|
7 848
|
7 868
|
7 829
|
8 124
|
8 248
|
8 444
|
8 552
|
8 550
|
8 502
|
8 516
|
8 560
|
8 546
|
8 724
|
8 798
|
8 889
|
9 208
|
9 237
|
9 285
|
9 317
|
|
| Other Non-Cash Items |
281
|
269
|
327
|
408
|
461
|
528
|
611
|
671
|
616
|
632
|
579
|
(1 585)
|
(1 569)
|
(1 574)
|
(1 571)
|
610
|
681
|
254
|
441
|
309
|
471
|
584
|
(69)
|
437
|
(105)
|
428
|
766
|
544
|
(1 383)
|
(1 544)
|
(386)
|
(475)
|
1 315
|
1 590
|
735
|
883
|
1 079
|
1 278
|
1 501
|
(171)
|
(79)
|
(124)
|
(270)
|
1 479
|
3 785
|
1 631
|
1 669
|
1 433
|
1 335
|
1 019
|
900
|
1 191
|
1 423
|
1 644
|
1 217
|
1 626
|
691
|
610
|
591
|
(158)
|
286
|
135
|
861
|
1 263
|
1 373
|
1 149
|
1 056
|
855
|
2 032
|
338
|
(254)
|
(736)
|
(1 376)
|
(1 841)
|
(1 687)
|
(1 679)
|
(1 151)
|
370
|
1 236
|
1 612
|
1 280
|
2 470
|
2 138
|
3 164
|
4 258
|
4 729
|
6 377
|
5 893
|
5 249
|
4 997
|
3 426
|
2 591
|
|
| Cash Taxes Paid |
212
|
226
|
336
|
330
|
353
|
360
|
408
|
466
|
463
|
459
|
486
|
474
|
505
|
507
|
523
|
595
|
604
|
631
|
758
|
832
|
823
|
807
|
724
|
719
|
710
|
714
|
785
|
802
|
928
|
928
|
802
|
931
|
828
|
840
|
1 043
|
905
|
895
|
932
|
937
|
1 083
|
1 096
|
1 114
|
1 110
|
1 110
|
1 188
|
1 193
|
1 476
|
1 646
|
1 675
|
1 726
|
1 382
|
1 406
|
1 421
|
1 453
|
1 677
|
1 817
|
1 801
|
1 814
|
2 124
|
2 221
|
2 307
|
2 294
|
2 115
|
2 243
|
2 164
|
2 248
|
2 469
|
2 395
|
2 584
|
2 568
|
1 731
|
2 148
|
2 071
|
2 155
|
2 621
|
1 349
|
1 140
|
1 059
|
1 148
|
1 930
|
2 164
|
2 224
|
2 709
|
3 035
|
3 084
|
3 104
|
3 611
|
3 352
|
3 348
|
3 361
|
3 018
|
3 552
|
|
| Cash Interest Paid |
234
|
284
|
311
|
349
|
476
|
475
|
475
|
469
|
446
|
457
|
462
|
495
|
535
|
547
|
569
|
565
|
617
|
622
|
663
|
633
|
575
|
603
|
594
|
492
|
761
|
656
|
723
|
767
|
790
|
736
|
724
|
775
|
691
|
716
|
721
|
790
|
869
|
901
|
1 032
|
1 136
|
1 237
|
1 313
|
1 323
|
1 335
|
1 176
|
1 205
|
1 081
|
951
|
845
|
741
|
742
|
600
|
621
|
632
|
554
|
687
|
660
|
624
|
563
|
538
|
483
|
502
|
448
|
470
|
611
|
868
|
878
|
952
|
967
|
780
|
690
|
832
|
776
|
687
|
1 062
|
813
|
837
|
1 233
|
1 039
|
1 170
|
1 260
|
893
|
1 177
|
1 300
|
1 439
|
1 926
|
1 934
|
1 996
|
2 116
|
1 998
|
1 960
|
1 817
|
|
| Change in Working Capital |
195
|
249
|
164
|
218
|
(191)
|
(298)
|
(714)
|
(726)
|
(321)
|
(656)
|
(969)
|
696
|
(767)
|
(584)
|
(577)
|
(2 296)
|
(1 148)
|
(385)
|
220
|
87
|
(690)
|
(885)
|
(443)
|
(691)
|
(203)
|
(45)
|
609
|
166
|
252
|
(101)
|
(900)
|
(379)
|
(548)
|
(451)
|
30
|
(2 452)
|
2 750
|
2 843
|
2 748
|
5 603
|
1 416
|
1 360
|
734
|
987
|
481
|
828
|
9 040
|
8 862
|
9 928
|
9 831
|
1 467
|
1 359
|
954
|
825
|
4
|
(90)
|
(785)
|
(377)
|
(1 758)
|
(3 823)
|
7 329
|
6 084
|
8 394
|
9 629
|
(1 523)
|
(1 135)
|
(1 264)
|
(2 567)
|
(3 187)
|
(4 056)
|
(7 200)
|
(7 685)
|
(8 386)
|
(8 132)
|
(6 763)
|
(5 705)
|
(6 345)
|
(4 686)
|
(4 005)
|
(3 721)
|
(4 317)
|
(5 999)
|
(6 032)
|
(6 454)
|
(6 848)
|
(6 646)
|
5 254
|
4 582
|
4 650
|
3 839
|
(8 302)
|
4 034
|
|
| Cash from Operating Activities |
1 981
N/A
|
2 117
+7%
|
2 288
+8%
|
2 414
+6%
|
2 334
-3%
|
2 385
+2%
|
2 022
-15%
|
2 180
+8%
|
2 587
+19%
|
2 330
-10%
|
2 101
-10%
|
3 904
+86%
|
2 427
-38%
|
2 630
+8%
|
2 612
-1%
|
871
-67%
|
2 457
+182%
|
2 961
+21%
|
3 870
+31%
|
3 657
-6%
|
2 803
-23%
|
2 703
-4%
|
2 554
-6%
|
2 997
+17%
|
3 219
+7%
|
3 984
+24%
|
5 152
+29%
|
4 580
-11%
|
5 577
+22%
|
5 330
-4%
|
4 393
-18%
|
4 352
-1%
|
3 930
-10%
|
4 023
+2%
|
4 723
+17%
|
2 691
-43%
|
7 756
+188%
|
8 658
+12%
|
9 726
+12%
|
13 499
+39%
|
9 861
-27%
|
10 421
+6%
|
10 000
-4%
|
10 706
+7%
|
11 025
+3%
|
11 626
+5%
|
20 403
+75%
|
20 611
+1%
|
21 766
+6%
|
21 831
+0%
|
13 573
-38%
|
13 711
+1%
|
13 785
+1%
|
14 287
+4%
|
14 043
-2%
|
14 467
+3%
|
14 376
-1%
|
15 159
+5%
|
14 011
-8%
|
15 722
+12%
|
26 599
+69%
|
25 355
-5%
|
28 947
+14%
|
27 765
-4%
|
17 139
-38%
|
17 769
+4%
|
17 013
-4%
|
15 375
-10%
|
17 771
+16%
|
17 397
-2%
|
11 919
-31%
|
11 110
-7%
|
7 761
-30%
|
6 709
-14%
|
9 102
+36%
|
7 846
-14%
|
7 859
+0%
|
9 693
+23%
|
12 931
+33%
|
16 374
+27%
|
16 387
+0%
|
16 752
+2%
|
17 336
+3%
|
19 303
+11%
|
21 188
+10%
|
22 974
+8%
|
37 483
+63%
|
36 402
-3%
|
36 065
-1%
|
35 129
-3%
|
21 260
-39%
|
34 092
+60%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6 167)
|
(6 493)
|
(6 451)
|
(6 058)
|
(2 508)
|
(2 200)
|
(2 711)
|
(3 631)
|
(3 928)
|
(3 946)
|
(3 685)
|
(2 642)
|
(3 002)
|
(3 372)
|
(3 158)
|
(4 440)
|
(4 440)
|
(3 963)
|
(4 166)
|
(3 907)
|
(3 587)
|
(4 046)
|
(5 387)
|
(5 603)
|
(6 557)
|
(7 266)
|
(8 111)
|
(7 927)
|
(7 554)
|
(6 374)
|
(4 819)
|
(4 831)
|
(4 909)
|
(4 765)
|
(3 537)
|
(2 392)
|
(10 544)
|
(517)
|
(542)
|
(473)
|
(329)
|
(330)
|
(332)
|
(302)
|
(250)
|
(170)
|
(130)
|
(104)
|
(126)
|
(112)
|
(105)
|
(99)
|
(56)
|
(58)
|
(66)
|
(97)
|
(152)
|
(176)
|
(194)
|
(172)
|
(187)
|
(170)
|
(158)
|
(194)
|
(182)
|
(193)
|
(222)
|
(206)
|
(215)
|
(217)
|
(205)
|
(256)
|
(468)
|
(461)
|
(501)
|
(474)
|
(513)
|
(701)
|
(884)
|
(1 285)
|
(1 118)
|
(1 157)
|
(1 199)
|
(1 142)
|
(1 290)
|
(1 132)
|
(995)
|
(775)
|
(715)
|
(686)
|
(725)
|
(776)
|
|
| Other Items |
10
|
296
|
258
|
(789)
|
(341)
|
(338)
|
(273)
|
811
|
(68)
|
1
|
(6)
|
2 314
|
2 736
|
3 758
|
3 409
|
644
|
803
|
(1 477)
|
(2 652)
|
(1 245)
|
(1 009)
|
1 056
|
3 571
|
1 494
|
1 692
|
590
|
(1 330)
|
102
|
(935)
|
(1 935)
|
(1 286)
|
(983)
|
(505)
|
(1 306)
|
(3 056)
|
(5 996)
|
(1 893)
|
(12 576)
|
(12 283)
|
(9 934)
|
(5 748)
|
(6 721)
|
(7 223)
|
(8 356)
|
(9 560)
|
(8 695)
|
(11 763)
|
(13 036)
|
(13 727)
|
(14 778)
|
(16 734)
|
(16 997)
|
(16 705)
|
(16 036)
|
(7 826)
|
(7 267)
|
(5 790)
|
(4 331)
|
(7 748)
|
(9 544)
|
(14 389)
|
(13 657)
|
(15 678)
|
(23 085)
|
(18 267)
|
(20 560)
|
(22 679)
|
(14 015)
|
(15 681)
|
(16 186)
|
(12 281)
|
(11 076)
|
(7 264)
|
(3 597)
|
(2 625)
|
(17 501)
|
(35 652)
|
(37 832)
|
(37 293)
|
(21 504)
|
(6 320)
|
(7 871)
|
(8 520)
|
(9 806)
|
(8 397)
|
(8 188)
|
(14 365)
|
(14 545)
|
(14 931)
|
(14 808)
|
(7 235)
|
(6 551)
|
|
| Cash from Investing Activities |
(6 158)
N/A
|
(6 198)
-1%
|
(6 194)
+0%
|
(6 848)
-11%
|
(2 850)
+58%
|
(2 540)
+11%
|
(2 985)
-18%
|
(2 820)
+6%
|
(3 995)
-42%
|
(3 945)
+1%
|
(3 690)
+6%
|
(327)
+91%
|
(266)
+19%
|
387
N/A
|
250
-35%
|
(3 797)
N/A
|
(3 637)
+4%
|
(5 440)
-50%
|
(6 817)
-25%
|
(5 152)
+24%
|
(4 596)
+11%
|
(2 989)
+35%
|
(1 816)
+39%
|
(4 109)
-126%
|
(4 865)
-18%
|
(6 677)
-37%
|
(9 441)
-41%
|
(7 825)
+17%
|
(8 489)
-8%
|
(8 309)
+2%
|
(6 105)
+27%
|
(5 814)
+5%
|
(5 413)
+7%
|
(6 070)
-12%
|
(6 592)
-9%
|
(8 387)
-27%
|
(12 437)
-48%
|
(13 093)
-5%
|
(12 825)
+2%
|
(10 407)
+19%
|
(6 078)
+42%
|
(7 052)
-16%
|
(7 556)
-7%
|
(8 659)
-15%
|
(9 809)
-13%
|
(8 865)
+10%
|
(11 892)
-34%
|
(13 140)
-10%
|
(13 854)
-5%
|
(14 890)
-7%
|
(16 841)
-13%
|
(17 096)
-2%
|
(16 761)
+2%
|
(16 095)
+4%
|
(7 891)
+51%
|
(7 364)
+7%
|
(5 942)
+19%
|
(4 506)
+24%
|
(7 942)
-76%
|
(9 715)
-22%
|
(14 576)
-50%
|
(13 827)
+5%
|
(15 836)
-15%
|
(23 279)
-47%
|
(18 450)
+21%
|
(20 753)
-12%
|
(22 902)
-10%
|
(14 221)
+38%
|
(15 896)
-12%
|
(16 403)
-3%
|
(12 487)
+24%
|
(11 333)
+9%
|
(7 732)
+32%
|
(4 058)
+48%
|
(3 125)
+23%
|
(17 974)
-475%
|
(36 165)
-101%
|
(38 534)
-7%
|
(38 177)
+1%
|
(22 789)
+40%
|
(7 438)
+67%
|
(9 028)
-21%
|
(9 718)
-8%
|
(10 949)
-13%
|
(9 687)
+12%
|
(9 320)
+4%
|
(15 360)
-65%
|
(15 320)
+0%
|
(15 646)
-2%
|
(15 494)
+1%
|
(7 960)
+49%
|
(7 326)
+8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1 000
|
1 000
|
1 000
|
2 000
|
1 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 616
|
6 616
|
6 616
|
0
|
0
|
0
|
6 616
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
64
|
554
|
725
|
922
|
490
|
497
|
0
|
(432)
|
0
|
0
|
(761)
|
(761)
|
(761)
|
(761)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 157
|
1 157
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2 438
|
2 539
|
4 196
|
3 092
|
483
|
2 934
|
834
|
1 883
|
1 631
|
(1 093)
|
(40)
|
(546)
|
1 388
|
1 010
|
1 189
|
1 557
|
64
|
102
|
900
|
951
|
921
|
940
|
(259)
|
1 949
|
4 556
|
4 541
|
7 198
|
5 413
|
4 335
|
4 637
|
3 092
|
2 754
|
2 478
|
3 210
|
2 958
|
7 274
|
6 160
|
5 998
|
5 646
|
1 130
|
318
|
(380)
|
(5 246)
|
(6 040)
|
(5 728)
|
(5 687)
|
(5 316)
|
(4 925)
|
(3 824)
|
(4 580)
|
7 030
|
7 413
|
6 604
|
6 359
|
(2 685)
|
(3 301)
|
(4 719)
|
(6 608)
|
(1 336)
|
(1 665)
|
(8 363)
|
(5 542)
|
(6 591)
|
2 336
|
12 334
|
11 875
|
16 319
|
8 000
|
3 708
|
12 245
|
5 646
|
10 316
|
10 284
|
(1 198)
|
835
|
12 393
|
28 445
|
30 972
|
29 030
|
9 942
|
(4 080)
|
(4 877)
|
(2 727)
|
(4 035)
|
(6 213)
|
(6 858)
|
(11 145)
|
(10 075)
|
(10 730)
|
(10 411)
|
(4 449)
|
(14 980)
|
|
| Cash Paid for Dividends |
(275)
|
0
|
(400)
|
(400)
|
(400)
|
0
|
(479)
|
(479)
|
(479)
|
0
|
(545)
|
(545)
|
(545)
|
0
|
(872)
|
(872)
|
(872)
|
0
|
(671)
|
(675)
|
(726)
|
(737)
|
(797)
|
(807)
|
(767)
|
(770)
|
(758)
|
(744)
|
(733)
|
(719)
|
(1 263)
|
(1 264)
|
(1 267)
|
(1 267)
|
(549)
|
(548)
|
(545)
|
(545)
|
(806)
|
(806)
|
(806)
|
(806)
|
(2 069)
|
(2 070)
|
(2 070)
|
(2 070)
|
(2 508)
|
(2 507)
|
(2 508)
|
(2 508)
|
(2 917)
|
(2 918)
|
(2 917)
|
0
|
(3 142)
|
(3 141)
|
(3 141)
|
0
|
(3 715)
|
(3 725)
|
(3 725)
|
0
|
(6 276)
|
0
|
(6 282)
|
0
|
1 330
|
(5 015)
|
(5 015)
|
(5 015)
|
(3 638)
|
(3 633)
|
(3 633)
|
(3 633)
|
(3 203)
|
(3 136)
|
(3 136)
|
(3 136)
|
(2 689)
|
(2 709)
|
(2 709)
|
(2 709)
|
(5 171)
|
(5 182)
|
(5 182)
|
(5 182)
|
(8 175)
|
(8 179)
|
(8 179)
|
0
|
(9 528)
|
(9 531)
|
|
| Other |
103
|
103
|
103
|
140
|
121
|
0
|
0
|
84
|
0
|
0
|
360
|
74
|
458
|
0
|
98
|
384
|
0
|
(123)
|
(322)
|
(433)
|
(1)
|
(604)
|
(595)
|
(493)
|
(762)
|
(657)
|
(1 052)
|
(1 095)
|
(1 363)
|
(1 309)
|
(969)
|
(1 021)
|
(691)
|
(716)
|
(721)
|
(790)
|
(869)
|
(901)
|
(1 032)
|
(1 136)
|
(1 237)
|
(1 313)
|
(1 323)
|
(1 335)
|
(1 176)
|
(1 205)
|
(1 081)
|
(951)
|
(845)
|
(741)
|
(742)
|
(600)
|
(621)
|
(632)
|
(554)
|
(687)
|
(660)
|
(624)
|
(563)
|
(538)
|
(483)
|
(671)
|
(616)
|
(639)
|
(4 665)
|
(4 938)
|
(5 166)
|
(5 231)
|
(1 359)
|
(986)
|
(679)
|
(830)
|
(776)
|
(947)
|
(1 322)
|
(1 072)
|
(1 044)
|
(1 318)
|
(1 808)
|
(1 940)
|
(2 083)
|
(1 579)
|
(1 178)
|
(1 301)
|
(1 439)
|
(1 926)
|
(1 934)
|
(1 171)
|
(1 291)
|
(1 173)
|
(1 135)
|
(1 817)
|
|
| Cash from Financing Activities |
3 266
N/A
|
3 367
+3%
|
4 899
+46%
|
4 832
-1%
|
1 204
-75%
|
3 655
+204%
|
1 476
-60%
|
1 488
+1%
|
1 151
-23%
|
(1 573)
N/A
|
(226)
+86%
|
(1 017)
-350%
|
1 301
N/A
|
923
-29%
|
415
-55%
|
1 068
+157%
|
(808)
N/A
|
(893)
-11%
|
(93)
+90%
|
(157)
-69%
|
195
N/A
|
(401)
N/A
|
(1 651)
-312%
|
649
N/A
|
3 027
+366%
|
3 113
+3%
|
5 388
+73%
|
3 573
-34%
|
2 239
-37%
|
2 610
+17%
|
860
-67%
|
471
-45%
|
520
+10%
|
1 227
+136%
|
1 688
+38%
|
5 936
+252%
|
4 746
-20%
|
4 552
-4%
|
3 808
-16%
|
(813)
N/A
|
(1 725)
-112%
|
(2 499)
-45%
|
(2 022)
+19%
|
(2 828)
-40%
|
(2 357)
+17%
|
(2 345)
+1%
|
(8 904)
-280%
|
(8 383)
+6%
|
(7 177)
+14%
|
(7 828)
-9%
|
3 371
N/A
|
3 896
+16%
|
3 066
-21%
|
2 809
-8%
|
(6 380)
N/A
|
(7 130)
-12%
|
(8 520)
-19%
|
(10 374)
-22%
|
(5 551)
+46%
|
(5 864)
-6%
|
(12 016)
-105%
|
(9 211)
+23%
|
(12 561)
-36%
|
(3 597)
+71%
|
1 884
N/A
|
981
-48%
|
6 267
+539%
|
(2 245)
N/A
|
(2 666)
-19%
|
5 483
N/A
|
568
-90%
|
5 091
+797%
|
5 114
+0%
|
(5 778)
N/A
|
(3 691)
+36%
|
8 185
N/A
|
24 264
+196%
|
26 517
+9%
|
24 533
-7%
|
5 294
-78%
|
(8 872)
N/A
|
(9 165)
-3%
|
(9 076)
+1%
|
(9 360)
-3%
|
(11 676)
-25%
|
(12 809)
-10%
|
(20 096)
-57%
|
(19 425)
+3%
|
(20 200)
-4%
|
(19 763)
+2%
|
(15 112)
+24%
|
(26 327)
-74%
|
|
| 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
|
0
|
2
|
(3)
|
(3)
|
(6)
|
(10)
|
(3)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(6)
|
(5)
|
(78)
|
(16)
|
(4)
|
(233)
|
29
|
(19)
|
(231)
|
(3)
|
(177)
|
(188)
|
19
|
43
|
22
|
19
|
193
|
(49)
|
(46)
|
(45)
|
(244)
|
(87)
|
39
|
66
|
(4)
|
(58)
|
97
|
39
|
(89)
|
327
|
(36)
|
75
|
106
|
(320)
|
|
| Net Change in Cash |
(911)
N/A
|
(714)
+22%
|
993
N/A
|
398
-60%
|
688
+73%
|
3 500
+409%
|
513
-85%
|
848
+65%
|
(257)
N/A
|
(3 188)
-1 140%
|
(1 815)
+43%
|
2 560
N/A
|
3 462
+35%
|
3 940
+14%
|
3 277
-17%
|
(1 858)
N/A
|
(1 988)
-7%
|
(3 372)
-70%
|
(3 040)
+10%
|
(1 652)
+46%
|
(1 598)
+3%
|
(687)
+57%
|
(913)
-33%
|
(463)
+49%
|
1 381
N/A
|
420
-70%
|
1 099
+162%
|
328
-70%
|
(673)
N/A
|
(369)
+45%
|
(852)
-131%
|
(991)
-16%
|
(963)
+3%
|
(820)
+15%
|
(179)
+78%
|
237
N/A
|
62
-74%
|
111
+79%
|
699
+530%
|
2 276
+226%
|
2 060
-9%
|
870
-58%
|
422
-51%
|
(781)
N/A
|
(1 141)
-46%
|
416
N/A
|
(393)
N/A
|
(912)
-132%
|
736
N/A
|
(887)
N/A
|
103
N/A
|
511
+396%
|
90
-82%
|
1 001
+1 013%
|
(228)
N/A
|
(27)
+88%
|
(89)
-229%
|
273
N/A
|
512
+88%
|
138
-73%
|
(71)
N/A
|
2 301
N/A
|
546
-76%
|
656
+20%
|
603
-8%
|
(2 022)
N/A
|
148
N/A
|
(1 094)
N/A
|
(968)
+12%
|
6 289
N/A
|
18
-100%
|
4 912
+26 576%
|
5 165
+5%
|
(3 108)
N/A
|
2 479
N/A
|
(1 992)
N/A
|
(4 088)
-105%
|
(2 368)
+42%
|
(958)
+60%
|
(1 208)
-26%
|
116
N/A
|
(1 374)
N/A
|
(1 462)
-6%
|
(1 063)
+27%
|
(78)
+93%
|
884
N/A
|
1 938
+119%
|
1 983
+2%
|
182
-91%
|
(54)
N/A
|
(1 707)
-3 068%
|
119
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4 186)
N/A
|
(4 376)
-5%
|
(4 163)
+5%
|
(3 644)
+12%
|
(174)
+95%
|
185
N/A
|
(689)
N/A
|
(1 451)
-111%
|
(1 341)
+8%
|
(1 616)
-21%
|
(1 584)
+2%
|
1 262
N/A
|
(575)
N/A
|
(742)
-29%
|
(546)
+26%
|
(3 569)
-554%
|
(1 983)
+44%
|
(1 002)
+49%
|
(296)
+70%
|
(250)
+16%
|
(784)
-214%
|
(1 343)
-71%
|
(2 833)
-111%
|
(2 606)
+8%
|
(3 338)
-28%
|
(3 282)
+2%
|
(2 959)
+10%
|
(3 347)
-13%
|
(1 977)
+41%
|
(1 044)
+47%
|
(426)
+59%
|
(479)
-12%
|
(979)
-104%
|
(742)
+24%
|
1 186
N/A
|
299
-75%
|
(2 788)
N/A
|
8 141
N/A
|
9 184
+13%
|
13 026
+42%
|
9 532
-27%
|
10 091
+6%
|
9 668
-4%
|
10 404
+8%
|
10 775
+4%
|
11 456
+6%
|
20 273
+77%
|
20 507
+1%
|
21 640
+6%
|
21 719
+0%
|
13 468
-38%
|
13 612
+1%
|
13 729
+1%
|
14 229
+4%
|
13 977
-2%
|
14 370
+3%
|
14 224
-1%
|
14 983
+5%
|
13 817
-8%
|
15 550
+13%
|
26 412
+70%
|
25 185
-5%
|
28 789
+14%
|
27 572
-4%
|
16 957
-38%
|
17 576
+4%
|
16 791
-4%
|
15 168
-10%
|
17 556
+16%
|
17 180
-2%
|
11 713
-32%
|
10 854
-7%
|
7 293
-33%
|
6 248
-14%
|
8 601
+38%
|
7 372
-14%
|
7 346
0%
|
8 992
+22%
|
12 047
+34%
|
15 089
+25%
|
15 269
+1%
|
15 596
+2%
|
16 137
+3%
|
18 161
+13%
|
19 898
+10%
|
21 842
+10%
|
36 488
+67%
|
35 626
-2%
|
35 350
-1%
|
34 443
-3%
|
20 534
-40%
|
33 316
+62%
|
|