Siam Cement PCL
SET:SCC
Cash Flow Statement
Cash Flow Statement
Siam Cement PCL
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
7 076
|
8 232
|
10 521
|
14 604
|
17 817
|
17 879
|
19 068
|
19 954
|
21 776
|
25 942
|
33 068
|
36 483
|
39 125
|
40 104
|
36 531
|
32 236
|
31 785
|
30 696
|
29 878
|
29 451
|
29 897
|
31 759
|
32 808
|
30 352
|
31 786
|
29 987
|
27 849
|
16 406
|
14 903
|
14 911
|
16 846
|
28 169
|
29 578
|
29 057
|
27 130
|
37 259
|
38 901
|
38 529
|
38 585
|
23 746
|
19 106
|
14 798
|
13 846
|
18 622
|
22 732
|
30 362
|
35 157
|
37 613
|
38 184
|
37 177
|
35 585
|
36 960
|
39 972
|
48 663
|
50 755
|
53 716
|
58 284
|
60 718
|
68 666
|
70 719
|
75 787
|
71 677
|
67 554
|
67 760
|
61 314
|
60 416
|
57 397
|
52 647
|
50 130
|
41 834
|
36 153
|
33 197
|
26 478
|
30 198
|
35 229
|
37 300
|
49 576
|
59 307
|
55 769
|
54 736
|
45 849
|
35 024
|
28 136
|
17 725
|
24 344
|
22 974
|
24 145
|
24 110
|
10 651
|
5 557
|
3 251
|
3 822
|
2 133
|
15 489
|
14 275
|
10 557
|
|
| Depreciation & Amortization |
9 913
|
9 488
|
9 368
|
9 876
|
9 647
|
9 463
|
9 786
|
10 211
|
10 386
|
10 498
|
10 083
|
10 200
|
10 417
|
10 689
|
10 926
|
11 097
|
11 557
|
12 161
|
12 649
|
13 129
|
13 024
|
12 814
|
12 692
|
12 610
|
12 451
|
12 274
|
12 285
|
12 188
|
12 485
|
12 507
|
12 468
|
12 208
|
11 668
|
11 819
|
12 010
|
12 478
|
13 011
|
13 181
|
13 201
|
13 208
|
13 324
|
13 533
|
13 810
|
14 047
|
14 378
|
14 727
|
15 181
|
15 718
|
16 310
|
16 878
|
17 413
|
18 062
|
18 601
|
19 092
|
19 823
|
20 770
|
21 416
|
22 066
|
22 475
|
22 710
|
22 757
|
22 947
|
23 234
|
23 282
|
23 584
|
23 737
|
23 692
|
23 747
|
23 776
|
23 742
|
23 829
|
23 932
|
24 896
|
25 836
|
26 678
|
27 377
|
27 468
|
27 745
|
28 307
|
28 835
|
29 103
|
29 269
|
29 306
|
29 461
|
29 453
|
29 359
|
29 003
|
29 740
|
30 254
|
30 762
|
31 343
|
31 591
|
32 247
|
32 837
|
33 452
|
33 170
|
|
| Change in Deffered Taxes |
765
|
671
|
1 137
|
1 347
|
2 009
|
2 326
|
2 325
|
2 166
|
2 194
|
2 048
|
2 164
|
2 205
|
2 394
|
2 587
|
2 027
|
3 593
|
2 703
|
1 920
|
1 886
|
(708)
|
0
|
2 151
|
4 024
|
1 862
|
0
|
6 047
|
5 675
|
4 562
|
0
|
0
|
3 891
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(4 732)
|
(4 544)
|
(4 914)
|
(7 854)
|
(9 186)
|
(8 492)
|
(9 886)
|
(7 946)
|
(7 999)
|
(8 280)
|
(7 227)
|
(6 559)
|
(5 688)
|
(6 422)
|
(6 918)
|
(8 971)
|
(10 185)
|
(10 592)
|
(8 452)
|
(2 290)
|
(2 575)
|
(5 357)
|
(9 119)
|
(13 879)
|
(12 614)
|
(8 653)
|
(5 615)
|
47
|
1 752
|
4 029
|
1 451
|
2 642
|
2 904
|
1 944
|
5 490
|
(10 234)
|
(10 592)
|
(10 974)
|
(12 922)
|
(376)
|
509
|
3 592
|
6 960
|
4 736
|
4 401
|
87
|
(1 309)
|
(1 503)
|
(864)
|
857
|
1 744
|
3 277
|
856
|
(96)
|
(42)
|
(1 272)
|
(944)
|
(2 165)
|
(8 442)
|
(9 670)
|
(13 374)
|
(14 647)
|
(11 030)
|
(11 253)
|
(7 448)
|
(5 521)
|
(3 609)
|
(4 175)
|
(4 117)
|
(2 279)
|
712
|
4 310
|
7 493
|
6 579
|
5 566
|
6 109
|
2 007
|
169
|
(1 047)
|
(2 034)
|
(1 838)
|
(1 757)
|
(2 458)
|
(1 482)
|
(12 312)
|
(13 390)
|
(11 447)
|
(9 475)
|
3 693
|
7 571
|
5 292
|
790
|
1 799
|
(11 989)
|
(7 678)
|
(1 733)
|
|
| Cash Taxes Paid |
644
|
1 062
|
1 016
|
1 023
|
1 038
|
1 407
|
1 342
|
1 456
|
1 464
|
1 623
|
2 268
|
2 211
|
2 482
|
2 500
|
3 263
|
3 369
|
3 171
|
4 101
|
4 418
|
4 299
|
4 252
|
4 623
|
4 802
|
4 337
|
5 028
|
4 704
|
4 982
|
5 041
|
5 202
|
4 873
|
4 193
|
4 180
|
4 080
|
4 992
|
5 408
|
5 590
|
5 664
|
12 804
|
6 145
|
6 152
|
6 289
|
90
|
7 601
|
6 686
|
6 618
|
5 302
|
4 304
|
5 502
|
5 818
|
5 573
|
5 190
|
5 073
|
5 140
|
5 460
|
5 991
|
5 961
|
6 164
|
6 230
|
7 122
|
7 007
|
6 658
|
7 337
|
6 812
|
6 566
|
6 780
|
6 712
|
6 642
|
6 840
|
7 038
|
6 427
|
6 293
|
6 121
|
6 390
|
4 222
|
5 391
|
5 094
|
4 723
|
8 565
|
8 841
|
9 834
|
9 926
|
8 971
|
8 292
|
8 103
|
8 253
|
6 151
|
4 638
|
4 462
|
4 268
|
5 445
|
5 589
|
4 524
|
3 638
|
3 124
|
2 552
|
3 729
|
|
| Cash Interest Paid |
11 207
|
13 962
|
8 048
|
10 298
|
10 710
|
10 322
|
9 241
|
8 986
|
8 162
|
6 439
|
6 685
|
5 967
|
5 582
|
6 248
|
5 046
|
4 847
|
4 992
|
4 675
|
5 012
|
5 275
|
4 983
|
5 317
|
5 342
|
5 247
|
5 382
|
5 502
|
5 570
|
5 906
|
6 316
|
6 769
|
7 097
|
7 199
|
7 243
|
7 154
|
7 091
|
7 083
|
7 015
|
6 874
|
6 926
|
6 976
|
7 076
|
7 041
|
7 212
|
7 327
|
7 390
|
7 680
|
7 549
|
7 643
|
7 713
|
7 667
|
7 798
|
8 240
|
8 430
|
8 360
|
9 035
|
8 072
|
7 846
|
8 017
|
7 157
|
7 596
|
7 301
|
7 788
|
7 656
|
7 534
|
7 635
|
6 834
|
6 846
|
7 027
|
7 433
|
7 377
|
7 535
|
7 366
|
7 138
|
7 447
|
7 584
|
7 653
|
7 665
|
7 590
|
7 734
|
7 902
|
8 162
|
8 483
|
8 892
|
9 460
|
10 870
|
11 620
|
12 851
|
13 306
|
12 927
|
12 958
|
13 225
|
13 197
|
12 994
|
12 585
|
11 362
|
10 853
|
|
| Change in Working Capital |
3 395
|
(2)
|
(3 876)
|
(29)
|
(5 833)
|
(4 501)
|
930
|
(2 157)
|
(49)
|
(1 243)
|
(5 522)
|
(5 071)
|
(6 678)
|
(5 473)
|
209
|
1 793
|
(527)
|
388
|
(4 725)
|
(5 663)
|
1 042
|
(3 501)
|
(1 645)
|
(399)
|
(8 345)
|
(9 365)
|
(17 664)
|
(2 547)
|
5 627
|
10 588
|
15 257
|
(53)
|
(8 224)
|
(17 963)
|
(12 361)
|
(11 373)
|
(16 772)
|
(11 269)
|
(10 321)
|
(13 625)
|
(10 083)
|
(8 879)
|
(12 756)
|
(9 223)
|
(14 341)
|
(9 153)
|
(9 797)
|
(9 293)
|
(9 910)
|
(8 723)
|
(12 045)
|
(11 129)
|
1 687
|
(4 135)
|
2 940
|
(5 468)
|
(8 764)
|
(8 600)
|
(10 285)
|
(8 087)
|
(15 619)
|
(15 199)
|
(17 969)
|
(19 096)
|
(13 311)
|
(11 617)
|
(12 548)
|
(10 533)
|
(11 324)
|
(10 135)
|
(4 887)
|
(1 622)
|
(1 568)
|
1 373
|
(2 201)
|
(371)
|
(11 122)
|
(29 150)
|
(33 999)
|
(42 736)
|
(37 752)
|
(33 854)
|
(35 967)
|
(15 985)
|
(8 481)
|
201
|
9 533
|
(367)
|
(9 681)
|
(11 027)
|
(13 581)
|
(23)
|
11 446
|
20 524
|
16 563
|
670
|
|
| Cash from Operating Activities |
16 415
N/A
|
13 843
-16%
|
12 236
-12%
|
17 943
+47%
|
14 454
-19%
|
16 675
+15%
|
22 222
+33%
|
22 228
+0%
|
26 308
+18%
|
28 965
+10%
|
32 566
+12%
|
37 258
+14%
|
39 570
+6%
|
41 485
+5%
|
42 775
+3%
|
39 747
-7%
|
35 333
-11%
|
34 571
-2%
|
31 235
-10%
|
33 919
+9%
|
40 531
+19%
|
37 868
-7%
|
38 759
+2%
|
30 546
-21%
|
29 175
-4%
|
30 289
+4%
|
22 531
-26%
|
30 655
+36%
|
39 330
+28%
|
43 439
+10%
|
49 913
+15%
|
42 966
-14%
|
35 925
-16%
|
24 858
-31%
|
28 251
+14%
|
28 129
0%
|
24 548
-13%
|
29 465
+20%
|
28 541
-3%
|
22 953
-20%
|
22 855
0%
|
23 044
+1%
|
21 860
-5%
|
28 181
+29%
|
27 169
-4%
|
36 022
+33%
|
39 232
+9%
|
42 535
+8%
|
43 720
+3%
|
46 189
+6%
|
42 697
-8%
|
47 170
+10%
|
61 117
+30%
|
63 525
+4%
|
73 477
+16%
|
67 747
-8%
|
69 993
+3%
|
72 019
+3%
|
72 414
+1%
|
75 671
+4%
|
69 549
-8%
|
64 779
-7%
|
61 788
-5%
|
60 692
-2%
|
64 139
+6%
|
67 013
+4%
|
64 932
-3%
|
61 687
-5%
|
58 465
-5%
|
53 163
-9%
|
55 806
+5%
|
59 817
+7%
|
57 299
-4%
|
63 986
+12%
|
65 272
+2%
|
70 415
+8%
|
67 929
-4%
|
58 070
-15%
|
49 031
-16%
|
38 800
-21%
|
35 362
-9%
|
28 683
-19%
|
19 017
-34%
|
29 719
+56%
|
33 004
+11%
|
39 144
+19%
|
51 233
+31%
|
44 008
-14%
|
34 918
-21%
|
32 864
-6%
|
26 305
-20%
|
36 179
+38%
|
47 625
+32%
|
56 861
+19%
|
56 611
0%
|
42 664
-25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 075)
|
(2 046)
|
(1 821)
|
(2 879)
|
(3 558)
|
(3 680)
|
(3 502)
|
(3 384)
|
(3 346)
|
(4 231)
|
(5 539)
|
(6 736)
|
(7 979)
|
(9 455)
|
(9 981)
|
(10 932)
|
(11 069)
|
(10 616)
|
(12 715)
|
(16 117)
|
(18 399)
|
(20 558)
|
(23 850)
|
(25 684)
|
(29 010)
|
(31 443)
|
(34 558)
|
(35 698)
|
(37 433)
|
(38 416)
|
(33 435)
|
(29 018)
|
(22 800)
|
(17 932)
|
(14 992)
|
(14 696)
|
(13 667)
|
(14 450)
|
(14 417)
|
(14 171)
|
(14 485)
|
(14 465)
|
(16 282)
|
(18 391)
|
(20 539)
|
(24 137)
|
(26 640)
|
(30 712)
|
(36 440)
|
(37 205)
|
(40 219)
|
(40 705)
|
(41 897)
|
(44 308)
|
(44 955)
|
(43 070)
|
(39 331)
|
(36 276)
|
(32 721)
|
(32 014)
|
(30 811)
|
(27 679)
|
(27 876)
|
(25 708)
|
(24 188)
|
(24 133)
|
(30 441)
|
(34 573)
|
(37 591)
|
(43 048)
|
(43 527)
|
(49 414)
|
(52 478)
|
(52 132)
|
(51 909)
|
(52 959)
|
(56 097)
|
(62 002)
|
(63 181)
|
(60 478)
|
(56 258)
|
(50 321)
|
(44 566)
|
(39 931)
|
(38 107)
|
(35 152)
|
(35 161)
|
(33 951)
|
(33 614)
|
(33 602)
|
(30 726)
|
(28 053)
|
(25 327)
|
(23 850)
|
(22 957)
|
(23 390)
|
|
| Other Items |
8 907
|
4 347
|
2 858
|
9 388
|
5 802
|
6 168
|
7 242
|
2 985
|
6 369
|
5 724
|
4 303
|
1 538
|
3 371
|
4 467
|
3 081
|
3 000
|
1 380
|
6 149
|
9 658
|
7 060
|
9 111
|
11 047
|
10 610
|
15 342
|
13 695
|
11 163
|
11 442
|
7 487
|
8 507
|
2 289
|
(1 283)
|
(900)
|
(3 397)
|
(4 864)
|
(2 525)
|
36 590
|
23 108
|
(7 707)
|
(2 244)
|
(31 922)
|
(4 084)
|
26 408
|
19 671
|
7 639
|
(7 001)
|
(2 874)
|
(3 259)
|
(7 950)
|
(3 632)
|
(6 689)
|
(3 091)
|
6 609
|
6 077
|
(3 711)
|
(5 473)
|
(4 731)
|
(4 769)
|
15 962
|
12 596
|
17 203
|
22 901
|
21 708
|
20 219
|
20 585
|
(8 600)
|
(5 837)
|
7 217
|
2 997
|
27 019
|
12 860
|
7 756
|
4 360
|
(8 794)
|
2 250
|
(14 966)
|
(18 226)
|
(24 429)
|
(23 998)
|
(9 518)
|
(4 921)
|
24 563
|
18 170
|
18 879
|
6 984
|
(22 659)
|
(12 518)
|
(12 736)
|
23 320
|
43 370
|
34 279
|
40 199
|
21 174
|
22 082
|
24 589
|
23 186
|
14 538
|
|
| Cash from Investing Activities |
5 832
N/A
|
2 300
-61%
|
1 037
-55%
|
6 508
+528%
|
2 242
-66%
|
2 487
+11%
|
3 739
+50%
|
(399)
N/A
|
3 024
N/A
|
1 493
-51%
|
(1 236)
N/A
|
(5 198)
-321%
|
(4 608)
+11%
|
(4 988)
-8%
|
(6 899)
-38%
|
(7 931)
-15%
|
(9 688)
-22%
|
(4 465)
+54%
|
(3 057)
+32%
|
(9 056)
-196%
|
(9 288)
-3%
|
(9 512)
-2%
|
(13 240)
-39%
|
(10 342)
+22%
|
(15 316)
-48%
|
(20 281)
-32%
|
(23 117)
-14%
|
(28 211)
-22%
|
(28 926)
-3%
|
(36 127)
-25%
|
(34 718)
+4%
|
(29 918)
+14%
|
(26 198)
+12%
|
(22 796)
+13%
|
(17 517)
+23%
|
21 895
N/A
|
9 443
-57%
|
(22 156)
N/A
|
(16 660)
+25%
|
(46 093)
-177%
|
(18 569)
+60%
|
11 943
N/A
|
3 389
-72%
|
(10 752)
N/A
|
(27 540)
-156%
|
(27 011)
+2%
|
(29 899)
-11%
|
(38 662)
-29%
|
(40 071)
-4%
|
(43 893)
-10%
|
(43 309)
+1%
|
(34 096)
+21%
|
(35 820)
-5%
|
(48 019)
-34%
|
(50 428)
-5%
|
(47 800)
+5%
|
(44 099)
+8%
|
(20 313)
+54%
|
(20 124)
+1%
|
(14 811)
+26%
|
(7 910)
+47%
|
(5 971)
+25%
|
(7 658)
-28%
|
(5 122)
+33%
|
(32 788)
-540%
|
(29 969)
+9%
|
(23 222)
+23%
|
(31 576)
-36%
|
(10 571)
+67%
|
(30 188)
-186%
|
(35 771)
-18%
|
(45 054)
-26%
|
(61 271)
-36%
|
(49 882)
+19%
|
(66 875)
-34%
|
(71 185)
-6%
|
(80 527)
-13%
|
(86 000)
-7%
|
(72 699)
+15%
|
(65 399)
+10%
|
(31 695)
+52%
|
(32 150)
-1%
|
(25 687)
+20%
|
(32 947)
-28%
|
(60 766)
-84%
|
(47 670)
+22%
|
(47 897)
0%
|
(10 631)
+78%
|
9 756
N/A
|
677
-93%
|
9 473
+1 298%
|
(6 879)
N/A
|
(3 244)
+53%
|
739
N/A
|
229
-69%
|
(8 852)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(21 506)
|
(17 689)
|
(12 250)
|
(26 569)
|
(14 915)
|
(15 049)
|
(24 915)
|
(16 022)
|
(17 161)
|
(22 306)
|
(18 392)
|
(15 600)
|
(15 302)
|
(10 131)
|
(6 300)
|
(6 806)
|
(10 156)
|
(6 742)
|
(5 456)
|
(2 979)
|
7 920
|
5 034
|
(1 392)
|
(1 399)
|
(1 144)
|
7 707
|
18 918
|
39 908
|
35 207
|
25 589
|
15 568
|
3 811
|
1 254
|
10 951
|
7 778
|
3 867
|
3 783
|
52
|
3 287
|
5 067
|
10 411
|
11 311
|
9 267
|
12 084
|
12 718
|
10 716
|
8 594
|
8 978
|
9 613
|
10 647
|
19 469
|
9 011
|
(3 393)
|
6 865
|
4 776
|
5 933
|
3 400
|
(8 947)
|
(12 847)
|
(9 466)
|
(7 369)
|
(10 999)
|
(2 036)
|
6 417
|
5 459
|
12 910
|
4 120
|
(3 908)
|
(578)
|
1 118
|
1 957
|
12 623
|
48 369
|
44 887
|
47 677
|
19 841
|
(3 244)
|
(6 146)
|
4 868
|
29 794
|
35 516
|
40 478
|
44 490
|
55 101
|
39 446
|
35 917
|
26 246
|
(27 812)
|
(9 552)
|
(3 811)
|
(13 258)
|
6 660
|
(27 571)
|
(37 563)
|
(32 298)
|
(15 744)
|
|
| Cash Paid for Dividends |
0
|
(1 200)
|
(1 200)
|
(1 200)
|
0
|
(3 600)
|
(6 600)
|
(6 600)
|
0
|
(7 200)
|
(10 800)
|
(10 800)
|
0
|
(18 000)
|
(20 400)
|
(20 400)
|
0
|
(18 000)
|
(18 000)
|
(18 000)
|
0
|
(17 941)
|
(17 868)
|
(17 868)
|
0
|
(17 873)
|
(15 503)
|
(15 503)
|
0
|
(8 952)
|
(6 585)
|
(6 585)
|
0
|
(10 172)
|
(11 375)
|
(11 375)
|
0
|
(14 987)
|
(16 188)
|
(16 188)
|
0
|
(14 982)
|
(13 774)
|
(13 774)
|
0
|
(13 155)
|
(14 338)
|
(17 922)
|
0
|
(18 527)
|
(18 540)
|
(14 956)
|
0
|
(14 950)
|
(17 350)
|
(17 350)
|
0
|
(19 182)
|
(20 398)
|
(20 398)
|
0
|
(22 798)
|
(22 799)
|
(22 799)
|
0
|
(22 799)
|
(22 800)
|
(22 800)
|
0
|
1 200
|
3 001
|
(19 799)
|
0
|
(16 797)
|
(14 998)
|
(14 998)
|
0
|
(16 799)
|
(20 398)
|
(20 398)
|
0
|
(22 198)
|
(19 199)
|
(19 199)
|
0
|
(9 600)
|
(5 400)
|
(5 400)
|
0
|
(7 199)
|
(7 199)
|
(7 199)
|
0
|
(6 000)
|
(6 000)
|
(6 000)
|
|
| Other |
(671)
|
(665)
|
(758)
|
(856)
|
(827)
|
(671)
|
(749)
|
(655)
|
(667)
|
(598)
|
(631)
|
(4 502)
|
(5 705)
|
(8 452)
|
(9 206)
|
(5 521)
|
(4 337)
|
(3 188)
|
(4 197)
|
(4 003)
|
(6 456)
|
(6 025)
|
(4 448)
|
774
|
(1 128)
|
(1 735)
|
(2 773)
|
(4 281)
|
(6 826)
|
(7 232)
|
(7 939)
|
(8 051)
|
(8 100)
|
(7 997)
|
(7 850)
|
(7 626)
|
(8 012)
|
(7 682)
|
(6 920)
|
(6 886)
|
(18 098)
|
(16 710)
|
(15 287)
|
(13 355)
|
(1 794)
|
(1 865)
|
(1 515)
|
(2 559)
|
(2 897)
|
(1 463)
|
(4 001)
|
(5 533)
|
(5 096)
|
(8 030)
|
(10 974)
|
(11 483)
|
(13 802)
|
(16 899)
|
(16 830)
|
(19 311)
|
(20 123)
|
(23 818)
|
(20 834)
|
(22 318)
|
(19 727)
|
(21 055)
|
(22 588)
|
(18 278)
|
(18 166)
|
(10 112)
|
(8 500)
|
(8 106)
|
(5 783)
|
(6 619)
|
(7 350)
|
32 628
|
31 261
|
28 770
|
27 266
|
(12 634)
|
(13 705)
|
(11 597)
|
(10 743)
|
(11 502)
|
(12 919)
|
(14 281)
|
(15 197)
|
(13 375)
|
(13 064)
|
(13 008)
|
(32 835)
|
(35 646)
|
(35 245)
|
(37 218)
|
(15 878)
|
(13 489)
|
|
| Cash from Financing Activities |
(22 177)
N/A
|
(19 554)
+12%
|
(14 207)
+27%
|
(28 625)
-101%
|
(16 941)
+41%
|
(19 321)
-14%
|
(32 264)
-67%
|
(23 277)
+28%
|
(24 429)
-5%
|
(30 103)
-23%
|
(29 823)
+1%
|
(30 903)
-4%
|
(31 808)
-3%
|
(36 583)
-15%
|
(35 906)
+2%
|
(32 727)
+9%
|
(34 892)
-7%
|
(27 930)
+20%
|
(27 654)
+1%
|
(24 982)
+10%
|
(16 536)
+34%
|
(18 932)
-14%
|
(23 707)
-25%
|
(18 493)
+22%
|
(20 140)
-9%
|
(11 901)
+41%
|
642
N/A
|
20 123
+3 034%
|
12 878
-36%
|
9 404
-27%
|
1 043
-89%
|
(10 825)
N/A
|
(13 431)
-24%
|
(7 219)
+46%
|
(11 447)
-59%
|
(15 134)
-32%
|
(15 606)
-3%
|
(22 616)
-45%
|
(19 821)
+12%
|
(18 007)
+9%
|
(23 875)
-33%
|
(20 381)
+15%
|
(19 794)
+3%
|
(15 045)
+24%
|
(2 850)
+81%
|
(4 304)
-51%
|
(7 259)
-69%
|
(11 503)
-58%
|
(11 205)
+3%
|
(9 343)
+17%
|
(3 071)
+67%
|
(11 478)
-274%
|
(23 445)
-104%
|
(16 115)
+31%
|
(23 550)
-46%
|
(22 900)
+3%
|
(27 752)
-21%
|
(45 028)
-62%
|
(50 074)
-11%
|
(49 176)
+2%
|
(47 891)
+3%
|
(57 616)
-20%
|
(45 670)
+21%
|
(38 700)
+15%
|
(37 066)
+4%
|
(30 943)
+17%
|
(41 268)
-33%
|
(44 985)
-9%
|
(41 545)
+8%
|
(30 594)
+26%
|
(26 341)
+14%
|
(15 282)
+42%
|
22 787
N/A
|
21 471
-6%
|
25 329
+18%
|
37 471
+48%
|
13 019
-65%
|
5 825
-55%
|
11 736
+101%
|
(3 238)
N/A
|
1 413
N/A
|
6 683
+373%
|
14 547
+118%
|
24 399
+68%
|
7 328
-70%
|
12 037
+64%
|
5 650
-53%
|
(46 586)
N/A
|
(28 016)
+40%
|
(24 018)
+14%
|
(53 293)
-122%
|
(36 185)
+32%
|
(70 015)
-93%
|
(80 780)
-15%
|
(54 176)
+33%
|
(35 233)
+35%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(323)
|
(394)
|
(492)
|
(642)
|
(733)
|
(274)
|
(575)
|
(273)
|
(77)
|
(798)
|
(467)
|
(641)
|
107
|
128
|
483
|
71
|
120
|
729
|
1 263
|
1 430
|
791
|
1 417
|
1 368
|
365
|
109
|
(107)
|
(863)
|
(719)
|
568
|
(158)
|
(1 651)
|
(225)
|
(1 253)
|
(2 093)
|
(836)
|
(1 393)
|
|
| Net Change in Cash |
70
N/A
|
(3 411)
N/A
|
(934)
+73%
|
(4 174)
-347%
|
(245)
+94%
|
(159)
+35%
|
(6 303)
-3 864%
|
(1 448)
+77%
|
4 903
N/A
|
355
-93%
|
1 507
+325%
|
1 157
-23%
|
3 154
+173%
|
(86)
N/A
|
(30)
+65%
|
(911)
-2 937%
|
(9 247)
-915%
|
2 176
N/A
|
524
-76%
|
(119)
N/A
|
14 707
N/A
|
9 424
-36%
|
1 812
-81%
|
1 711
-6%
|
(6 281)
N/A
|
(1 893)
+70%
|
56
N/A
|
22 567
+40 198%
|
23 282
+3%
|
16 716
-28%
|
16 238
-3%
|
2 223
-86%
|
(3 704)
N/A
|
(5 157)
-39%
|
(713)
+86%
|
34 890
N/A
|
18 385
-47%
|
(15 307)
N/A
|
(7 940)
+48%
|
(41 147)
-418%
|
(19 589)
+52%
|
14 606
N/A
|
5 455
-63%
|
2 384
-56%
|
(3 221)
N/A
|
4 707
N/A
|
2 074
-56%
|
(7 630)
N/A
|
(7 556)
+1%
|
(7 047)
+7%
|
(3 683)
+48%
|
1 596
N/A
|
1 852
+16%
|
(609)
N/A
|
(501)
+18%
|
(2 953)
-489%
|
(1 858)
+37%
|
6 678
N/A
|
2 216
-67%
|
11 632
+425%
|
13 425
+15%
|
798
-94%
|
7 968
+898%
|
16 227
+104%
|
(6 448)
N/A
|
5 827
N/A
|
(133)
N/A
|
(15 148)
-11 290%
|
6 272
N/A
|
(8 418)
N/A
|
(6 773)
+20%
|
(1 162)
+83%
|
18 921
N/A
|
35 703
+89%
|
24 209
-32%
|
36 772
+52%
|
541
-99%
|
(21 376)
N/A
|
(10 669)
+50%
|
(28 407)
-166%
|
5 870
N/A
|
4 633
-21%
|
9 245
+100%
|
21 537
+133%
|
(20 325)
N/A
|
3 404
N/A
|
8 123
+139%
|
(13 928)
N/A
|
17 226
N/A
|
9 365
-46%
|
(19 166)
N/A
|
(7 110)
+63%
|
(26 887)
-278%
|
(25 273)
+6%
|
1 828
N/A
|
(2 813)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
13 340
N/A
|
11 797
-12%
|
10 415
-12%
|
15 064
+45%
|
10 896
-28%
|
12 995
+19%
|
18 720
+44%
|
18 844
+1%
|
22 962
+22%
|
24 734
+8%
|
27 027
+9%
|
30 522
+13%
|
31 591
+4%
|
32 030
+1%
|
32 794
+2%
|
28 815
-12%
|
24 264
-16%
|
23 955
-1%
|
18 520
-23%
|
17 802
-4%
|
22 132
+24%
|
17 310
-22%
|
14 909
-14%
|
4 862
-67%
|
165
-97%
|
(1 154)
N/A
|
(12 027)
-942%
|
(5 043)
+58%
|
1 897
N/A
|
5 023
+165%
|
16 478
+228%
|
13 948
-15%
|
13 125
-6%
|
6 926
-47%
|
13 259
+91%
|
13 433
+1%
|
10 881
-19%
|
15 015
+38%
|
14 124
-6%
|
8 782
-38%
|
8 370
-5%
|
8 579
+2%
|
5 578
-35%
|
9 790
+76%
|
6 630
-32%
|
11 885
+79%
|
12 592
+6%
|
11 823
-6%
|
7 280
-38%
|
8 984
+23%
|
2 478
-72%
|
6 465
+161%
|
19 220
+197%
|
19 217
0%
|
28 522
+48%
|
24 677
-13%
|
30 662
+24%
|
35 743
+17%
|
39 693
+11%
|
43 658
+10%
|
38 738
-11%
|
37 100
-4%
|
33 912
-9%
|
34 984
+3%
|
39 951
+14%
|
42 880
+7%
|
34 491
-20%
|
27 113
-21%
|
20 873
-23%
|
10 115
-52%
|
12 280
+21%
|
10 402
-15%
|
4 821
-54%
|
11 854
+146%
|
13 363
+13%
|
17 456
+31%
|
11 831
-32%
|
(3 932)
N/A
|
(14 150)
-260%
|
(21 678)
-53%
|
(20 896)
+4%
|
(21 637)
-4%
|
(25 549)
-18%
|
(10 212)
+60%
|
(5 103)
+50%
|
3 992
N/A
|
16 072
+303%
|
10 057
-37%
|
1 304
-87%
|
(738)
N/A
|
(4 421)
-499%
|
8 126
N/A
|
22 299
+174%
|
33 011
+48%
|
33 654
+2%
|
19 274
-43%
|
|