Thaicom PCL
SET:THCOM
Cash Flow Statement
Cash Flow Statement
Thaicom PCL
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1 563
|
1 674
|
1 725
|
1 550
|
1 411
|
1 374
|
1 220
|
1 070
|
1 080
|
918
|
907
|
798
|
856
|
854
|
1 310
|
1 369
|
1 208
|
1 090
|
351
|
(550)
|
(46)
|
148
|
98
|
3 989
|
3 040
|
3 186
|
2 987
|
(272)
|
(713)
|
(1 214)
|
(734)
|
(568)
|
(471)
|
(412)
|
(766)
|
(1 134)
|
(789)
|
(795)
|
(664)
|
(331)
|
(490)
|
(281)
|
(141)
|
(264)
|
174
|
462
|
537
|
965
|
1 128
|
1 196
|
1 504
|
1 320
|
1 601
|
1 703
|
1 824
|
2 002
|
2 305
|
2 466
|
2 485
|
2 647
|
1 783
|
1 342
|
962
|
597
|
(2 461)
|
(888)
|
(893)
|
(902)
|
247
|
(1 667)
|
(2 054)
|
(2 271)
|
(2 250)
|
(2 019)
|
(1 386)
|
(1 197)
|
514
|
428
|
(112)
|
(42)
|
144
|
83
|
433
|
409
|
42
|
81
|
229
|
221
|
354
|
552
|
158
|
(518)
|
(23)
|
(191)
|
(461)
|
100
|
|
| Depreciation & Amortization |
1 003
|
1 011
|
1 021
|
1 035
|
1 042
|
1 077
|
1 127
|
1 195
|
1 247
|
1 303
|
1 294
|
1 265
|
1 248
|
1 226
|
1 269
|
1 372
|
1 583
|
2 000
|
2 410
|
2 683
|
2 841
|
2 761
|
1 758
|
2 216
|
2 638
|
3 051
|
2 543
|
2 521
|
2 542
|
4 032
|
4 071
|
4 115
|
2 758
|
2 656
|
2 638
|
2 596
|
2 570
|
2 562
|
2 559
|
2 557
|
2 577
|
2 591
|
2 578
|
2 569
|
2 518
|
2 386
|
2 286
|
2 167
|
2 060
|
2 138
|
2 255
|
2 393
|
2 664
|
2 669
|
2 718
|
2 764
|
2 777
|
2 771
|
2 760
|
2 843
|
2 923
|
2 999
|
3 077
|
3 064
|
3 058
|
2 776
|
2 505
|
2 226
|
1 974
|
1 950
|
1 912
|
1 878
|
1 812
|
1 681
|
1 567
|
1 456
|
1 272
|
1 287
|
1 287
|
1 238
|
1 120
|
925
|
738
|
603
|
621
|
630
|
639
|
646
|
650
|
645
|
630
|
609
|
601
|
620
|
640
|
665
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(583)
|
(226)
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(168)
|
(264)
|
(441)
|
(432)
|
(267)
|
(232)
|
(111)
|
46
|
(274)
|
(246)
|
(322)
|
(308)
|
(216)
|
(238)
|
301
|
253
|
518
|
391
|
(156)
|
671
|
(808)
|
(830)
|
(601)
|
(4 504)
|
(5 874)
|
(3 336)
|
(2 969)
|
160
|
617
|
1 140
|
539
|
547
|
494
|
440
|
552
|
664
|
373
|
430
|
576
|
498
|
944
|
906
|
863
|
1 011
|
756
|
597
|
756
|
746
|
744
|
947
|
923
|
1 290
|
913
|
1 257
|
1 077
|
1 033
|
458
|
532
|
501
|
23
|
431
|
229
|
171
|
162
|
2 862
|
1 104
|
1 154
|
1 211
|
473
|
2 450
|
2 616
|
2 762
|
2 586
|
2 258
|
2 312
|
1 966
|
391
|
317
|
2
|
(102)
|
(122)
|
126
|
(17)
|
267
|
634
|
601
|
716
|
589
|
245
|
(37)
|
33
|
674
|
106
|
163
|
390
|
(213)
|
|
| Cash Taxes Paid |
10
|
11
|
12
|
14
|
6
|
14
|
19
|
157
|
258
|
300
|
435
|
364
|
304
|
282
|
277
|
629
|
643
|
665
|
586
|
249
|
258
|
281
|
292
|
282
|
253
|
221
|
1 475
|
1 480
|
1 465
|
1 485
|
245
|
185
|
219
|
205
|
208
|
225
|
180
|
240
|
266
|
248
|
269
|
231
|
254
|
210
|
200
|
148
|
94
|
233
|
282
|
298
|
348
|
283
|
258
|
287
|
287
|
305
|
321
|
334
|
399
|
575
|
537
|
504
|
382
|
203
|
234
|
208
|
138
|
125
|
66
|
74
|
96
|
62
|
83
|
80
|
66
|
49
|
23
|
18
|
7
|
13
|
30
|
35
|
55
|
81
|
12
|
(61)
|
(1)
|
(2)
|
60
|
74
|
41
|
38
|
32
|
49
|
24
|
10
|
|
| Cash Interest Paid |
346
|
354
|
341
|
404
|
387
|
382
|
371
|
290
|
346
|
340
|
401
|
399
|
420
|
461
|
528
|
537
|
764
|
926
|
906
|
1 145
|
937
|
959
|
960
|
910
|
818
|
732
|
611
|
489
|
470
|
405
|
386
|
486
|
578
|
602
|
652
|
567
|
493
|
487
|
477
|
466
|
465
|
463
|
440
|
459
|
439
|
408
|
345
|
317
|
252
|
284
|
307
|
331
|
347
|
296
|
332
|
277
|
290
|
278
|
267
|
215
|
343
|
388
|
410
|
520
|
391
|
387
|
348
|
283
|
318
|
287
|
326
|
319
|
319
|
303
|
256
|
234
|
185
|
164
|
164
|
159
|
177
|
187
|
148
|
158
|
106
|
119
|
119
|
127
|
124
|
113
|
113
|
91
|
90
|
71
|
72
|
67
|
|
| Change in Working Capital |
(193)
|
(481)
|
(368)
|
(84)
|
(614)
|
(968)
|
(256)
|
(352)
|
(87)
|
319
|
(1 836)
|
(976)
|
(797)
|
(899)
|
(549)
|
(1 181)
|
(1 462)
|
(1 027)
|
167
|
1 098
|
1 033
|
784
|
7
|
(606)
|
1 530
|
(705)
|
(364)
|
(547)
|
(689)
|
(737)
|
(630)
|
(160)
|
(701)
|
337
|
220
|
(540)
|
(318)
|
(850)
|
(467)
|
(207)
|
7
|
407
|
412
|
365
|
53
|
(398)
|
(406)
|
(700)
|
21
|
(234)
|
(168)
|
(464)
|
(299)
|
(972)
|
(628)
|
(653)
|
(811)
|
(707)
|
(413)
|
(720)
|
(426)
|
(356)
|
(738)
|
(198)
|
(808)
|
(775)
|
(825)
|
(770)
|
(824)
|
(633)
|
(1 044)
|
(778)
|
(491)
|
(339)
|
(330)
|
(210)
|
(408)
|
(283)
|
162
|
339
|
83
|
673
|
367
|
814
|
706
|
389
|
(38)
|
(446)
|
(242)
|
(882)
|
(323)
|
(227)
|
418
|
872
|
691
|
686
|
|
| Cash from Operating Activities |
2 205
N/A
|
1 939
-12%
|
1 937
0%
|
2 070
+7%
|
1 572
-24%
|
1 251
-20%
|
1 979
+58%
|
1 959
-1%
|
1 966
+0%
|
2 294
+17%
|
42
-98%
|
778
+1 744%
|
1 090
+40%
|
943
-13%
|
2 331
+147%
|
1 669
-28%
|
1 847
+11%
|
2 286
+24%
|
2 605
+14%
|
3 319
+27%
|
2 794
-16%
|
2 636
-6%
|
1 971
-25%
|
1 888
-4%
|
1 735
-8%
|
1 747
+1%
|
2 196
+26%
|
1 862
-15%
|
1 757
-6%
|
1 849
+5%
|
1 876
+1%
|
2 563
+37%
|
2 080
-19%
|
3 021
+45%
|
2 643
-12%
|
1 586
-40%
|
1 835
+16%
|
1 348
-27%
|
2 005
+49%
|
2 518
+26%
|
3 038
+21%
|
3 623
+19%
|
3 712
+2%
|
3 681
-1%
|
3 501
-5%
|
3 047
-13%
|
3 173
+4%
|
3 177
+0%
|
3 952
+24%
|
4 047
+2%
|
4 513
+12%
|
4 538
+1%
|
4 879
+7%
|
4 657
-5%
|
4 991
+7%
|
5 146
+3%
|
4 729
-8%
|
5 062
+7%
|
5 332
+5%
|
4 793
-10%
|
4 711
-2%
|
4 214
-11%
|
3 472
-18%
|
3 624
+4%
|
2 650
-27%
|
2 217
-16%
|
1 941
-12%
|
1 766
-9%
|
1 869
+6%
|
2 099
+12%
|
1 430
-32%
|
1 592
+11%
|
1 658
+4%
|
1 580
-5%
|
2 163
+37%
|
2 016
-7%
|
1 769
-12%
|
1 750
-1%
|
1 339
-23%
|
1 433
+7%
|
1 224
-15%
|
1 808
+48%
|
1 521
-16%
|
2 092
+38%
|
2 003
-4%
|
1 702
-15%
|
1 545
-9%
|
1 011
-35%
|
1 007
0%
|
277
-72%
|
498
+80%
|
539
+8%
|
1 102
+105%
|
1 464
+33%
|
1 260
-14%
|
1 238
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 889)
|
(3 842)
|
(5 365)
|
(5 089)
|
(6 170)
|
(6 591)
|
(6 610)
|
(7 437)
|
(5 912)
|
(4 849)
|
(4 126)
|
(3 571)
|
(2 937)
|
(3 112)
|
(4 665)
|
(5 292)
|
(6 791)
|
(8 034)
|
(6 546)
|
(5 886)
|
(4 112)
|
(2 598)
|
(1 847)
|
(1 553)
|
(1 393)
|
(1 159)
|
(936)
|
(709)
|
(846)
|
(1 035)
|
(1 257)
|
(1 322)
|
(1 152)
|
(998)
|
(846)
|
(763)
|
(709)
|
(690)
|
(1 270)
|
(1 695)
|
(2 396)
|
(2 711)
|
(2 651)
|
(2 603)
|
(1 941)
|
(1 654)
|
(1 250)
|
(1 364)
|
(3 034)
|
(3 122)
|
(4 586)
|
(4 529)
|
(6 484)
|
186
|
1 556
|
1 844
|
(10)
|
(157)
|
(355)
|
(262)
|
(1 085)
|
(940)
|
(442)
|
(319)
|
(332)
|
(259)
|
(225)
|
(174)
|
(83)
|
(81)
|
(44)
|
(48)
|
(226)
|
(224)
|
(219)
|
(200)
|
(78)
|
(78)
|
(75)
|
(85)
|
(72)
|
(78)
|
(75)
|
(67)
|
(61)
|
(398)
|
(511)
|
(1 153)
|
(1 472)
|
(1 162)
|
(1 916)
|
(2 101)
|
(2 319)
|
(2 609)
|
(1 808)
|
(2 031)
|
|
| Other Items |
58
|
64
|
60
|
61
|
50
|
(186)
|
(235)
|
(241)
|
(275)
|
(486)
|
(714)
|
(676)
|
(630)
|
(211)
|
(343)
|
277
|
279
|
306
|
741
|
235
|
246
|
242
|
176
|
4 921
|
6 691
|
6 694
|
5 438
|
789
|
(995)
|
(929)
|
329
|
125
|
138
|
77
|
121
|
150
|
138
|
115
|
74
|
11
|
27
|
27
|
92
|
170
|
70
|
(56)
|
(454)
|
(299)
|
(1 054)
|
(1 190)
|
(1 525)
|
(1 078)
|
575
|
(5 788)
|
(4 924)
|
(7 447)
|
(3 368)
|
(3 707)
|
(4 203)
|
(2 197)
|
(1 609)
|
(724)
|
(456)
|
(248)
|
285
|
329
|
1 521
|
1 950
|
1 307
|
1 606
|
(692)
|
275
|
1 469
|
361
|
1 073
|
(992)
|
(1 086)
|
(1 086)
|
(1 208)
|
1 283
|
1 519
|
2 668
|
3 209
|
1 318
|
1 166
|
354
|
474
|
810
|
1 106
|
1 284
|
1 308
|
800
|
664
|
908
|
928
|
905
|
|
| Cash from Investing Activities |
(2 831)
N/A
|
(3 778)
-33%
|
(5 305)
-40%
|
(5 028)
+5%
|
(6 119)
-22%
|
(6 776)
-11%
|
(6 845)
-1%
|
(7 678)
-12%
|
(6 187)
+19%
|
(5 335)
+14%
|
(4 839)
+9%
|
(4 246)
+12%
|
(3 568)
+16%
|
(3 323)
+7%
|
(5 008)
-51%
|
(5 014)
0%
|
(6 512)
-30%
|
(7 728)
-19%
|
(5 805)
+25%
|
(5 651)
+3%
|
(3 866)
+32%
|
(2 356)
+39%
|
(1 672)
+29%
|
3 368
N/A
|
5 298
+57%
|
5 535
+4%
|
4 503
-19%
|
80
-98%
|
(1 841)
N/A
|
(1 964)
-7%
|
(928)
+53%
|
(1 197)
-29%
|
(1 014)
+15%
|
(921)
+9%
|
(726)
+21%
|
(613)
+16%
|
(571)
+7%
|
(575)
-1%
|
(1 196)
-108%
|
(1 684)
-41%
|
(2 369)
-41%
|
(2 684)
-13%
|
(2 559)
+5%
|
(2 433)
+5%
|
(1 871)
+23%
|
(1 710)
+9%
|
(1 704)
+0%
|
(1 663)
+2%
|
(4 089)
-146%
|
(4 311)
-5%
|
(6 110)
-42%
|
(5 607)
+8%
|
(5 908)
-5%
|
(5 602)
+5%
|
(3 368)
+40%
|
(5 603)
-66%
|
(3 378)
+40%
|
(3 864)
-14%
|
(4 558)
-18%
|
(2 459)
+46%
|
(2 694)
-10%
|
(1 664)
+38%
|
(897)
+46%
|
(567)
+37%
|
(46)
+92%
|
69
N/A
|
1 297
+1 777%
|
1 775
+37%
|
1 224
-31%
|
1 525
+25%
|
(736)
N/A
|
228
N/A
|
1 244
+445%
|
138
-89%
|
854
+521%
|
(1 192)
N/A
|
(1 164)
+2%
|
(1 164)
+0%
|
(1 283)
-10%
|
1 198
N/A
|
1 446
+21%
|
2 590
+79%
|
3 134
+21%
|
1 251
-60%
|
1 104
-12%
|
(44)
N/A
|
(37)
+17%
|
(343)
-838%
|
(366)
-7%
|
122
N/A
|
(608)
N/A
|
(1 301)
-114%
|
(1 655)
-27%
|
(1 700)
-3%
|
(880)
+48%
|
(1 126)
-28%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
12
|
18
|
18
|
12
|
3 173
|
3 167
|
3 166
|
3 162
|
1
|
1
|
2
|
0
|
6
|
6
|
7
|
16
|
25
|
25
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Issuance of Debt |
718
|
1 600
|
3 605
|
3 107
|
4 257
|
4 701
|
4 999
|
5 602
|
4 278
|
3 743
|
3 290
|
2 433
|
1 749
|
1 537
|
1 081
|
1 324
|
1 181
|
1 591
|
1 441
|
1 046
|
757
|
114
|
(177)
|
(4 977)
|
(4 969)
|
(5 094)
|
(5 413)
|
(957)
|
(1 188)
|
(1 105)
|
(1 472)
|
(1 240)
|
(1 441)
|
(1 486)
|
(808)
|
(739)
|
(293)
|
(238)
|
129
|
761
|
1 395
|
1 400
|
1 425
|
1 108
|
(1 788)
|
(1 683)
|
(1 906)
|
(1 423)
|
915
|
572
|
2 084
|
1 601
|
2 280
|
2 379
|
676
|
1 005
|
424
|
934
|
844
|
(884)
|
(1 535)
|
(1 849)
|
(1 666)
|
(2 162)
|
(2 017)
|
(1 884)
|
(1 859)
|
(445)
|
(414)
|
(476)
|
(485)
|
(539)
|
(2 791)
|
(2 766)
|
(2 788)
|
(2 744)
|
(523)
|
(509)
|
(511)
|
(529)
|
(2 793)
|
(2 886)
|
(2 869)
|
(2 927)
|
(699)
|
(660)
|
(713)
|
(702)
|
(694)
|
(689)
|
(663)
|
163
|
328
|
795
|
779
|
1 139
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(219)
|
(219)
|
(219)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(438)
|
(438)
|
(438)
|
0
|
(614)
|
(755)
|
(493)
|
0
|
(909)
|
(850)
|
(850)
|
0
|
(864)
|
(857)
|
(857)
|
0
|
(919)
|
(919)
|
(919)
|
0
|
(1 566)
|
(1 491)
|
(1 491)
|
0
|
1 491
|
1 491
|
0
|
0
|
(219)
|
(219)
|
(219)
|
0
|
(219)
|
(219)
|
(219)
|
0
|
(329)
|
(329)
|
(329)
|
0
|
(548)
|
(548)
|
(548)
|
0
|
(142)
|
(142)
|
(142)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
245
|
245
|
245
|
245
|
0
|
1 093
|
1 093
|
1 095
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(384)
|
0
|
(704)
|
(833)
|
(567)
|
(493)
|
(487)
|
(477)
|
(466)
|
(465)
|
(463)
|
(440)
|
(459)
|
(439)
|
(408)
|
(345)
|
(317)
|
(252)
|
(284)
|
(307)
|
(331)
|
(347)
|
(296)
|
(332)
|
(277)
|
(290)
|
(278)
|
(267)
|
(215)
|
(343)
|
(388)
|
(410)
|
(520)
|
(391)
|
(387)
|
(348)
|
(283)
|
(318)
|
(287)
|
(326)
|
(319)
|
(319)
|
(303)
|
(256)
|
(234)
|
(185)
|
(164)
|
(164)
|
(159)
|
(177)
|
(187)
|
(148)
|
(158)
|
(106)
|
(119)
|
(119)
|
(127)
|
(124)
|
(113)
|
(113)
|
(91)
|
(90)
|
(71)
|
(72)
|
(67)
|
|
| Cash from Financing Activities |
718
N/A
|
1 600
+123%
|
3 605
+125%
|
3 107
-14%
|
4 257
+37%
|
4 946
+16%
|
5 244
+6%
|
5 847
+11%
|
4 523
-23%
|
3 753
-17%
|
4 175
+11%
|
3 325
-20%
|
2 642
-21%
|
2 425
-8%
|
4 256
+75%
|
4 494
+6%
|
4 348
-3%
|
4 754
+9%
|
1 442
-70%
|
1 047
-27%
|
759
-28%
|
116
-85%
|
(171)
N/A
|
(4 971)
-2 810%
|
(4 962)
+0%
|
(5 077)
-2%
|
(5 388)
-6%
|
(932)
+83%
|
(1 165)
-25%
|
(1 090)
+6%
|
(1 472)
-35%
|
(1 624)
-10%
|
(1 441)
+11%
|
(2 189)
-52%
|
(1 641)
+25%
|
(1 305)
+20%
|
(786)
+40%
|
(725)
+8%
|
(349)
+52%
|
294
N/A
|
931
+216%
|
937
+1%
|
985
+5%
|
649
-34%
|
(2 227)
N/A
|
(2 091)
+6%
|
(2 690)
-29%
|
(2 178)
+19%
|
225
N/A
|
(151)
N/A
|
1 163
N/A
|
516
-56%
|
1 440
+179%
|
1 328
-8%
|
(565)
N/A
|
(123)
+78%
|
(716)
-484%
|
(195)
+73%
|
(287)
-47%
|
(1 956)
-582%
|
(2 734)
-40%
|
(3 094)
-13%
|
(2 994)
+3%
|
(3 601)
-20%
|
(3 327)
+8%
|
(3 189)
+4%
|
(3 773)
-18%
|
(2 218)
+41%
|
(2 223)
0%
|
(2 254)
-1%
|
(811)
+64%
|
(857)
-6%
|
(3 110)
-263%
|
(3 068)
+1%
|
(3 263)
-6%
|
(3 197)
+2%
|
(928)
+71%
|
(893)
+4%
|
(894)
0%
|
(907)
-1%
|
(3 189)
-252%
|
(3 292)
-3%
|
(3 346)
-2%
|
(3 414)
-2%
|
(1 134)
+67%
|
(1 108)
+2%
|
(1 380)
-25%
|
(1 377)
+0%
|
(1 366)
+1%
|
(1 350)
+1%
|
(918)
+32%
|
(70)
+92%
|
96
N/A
|
581
+508%
|
707
+22%
|
1 072
+52%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(27)
|
2
|
(7)
|
(9)
|
76
|
(14)
|
2
|
(2)
|
(85)
|
(6)
|
(5)
|
8
|
(10)
|
11
|
18
|
1
|
18
|
5
|
(9)
|
(1)
|
1
|
(1)
|
(2)
|
(4)
|
2
|
(19)
|
(6)
|
(7)
|
(10)
|
10
|
2
|
(0)
|
0
|
(2)
|
(6)
|
(4)
|
0
|
(3)
|
(10)
|
(6)
|
7
|
(6)
|
(9)
|
(2)
|
(32)
|
21
|
(7)
|
6
|
25
|
(21)
|
31
|
3
|
2
|
7
|
(19)
|
(3)
|
(2)
|
(10)
|
8
|
0
|
(1)
|
7
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(26)
|
44
|
85
|
2
|
109
|
43
|
(130)
|
(51)
|
(108)
|
(191)
|
(67)
|
|
| Net Change in Cash |
90
N/A
|
(266)
N/A
|
239
N/A
|
142
-41%
|
(299)
N/A
|
(503)
-68%
|
364
N/A
|
130
-64%
|
300
+131%
|
627
+109%
|
(628)
N/A
|
(148)
+76%
|
173
N/A
|
35
-80%
|
1 589
+4 390%
|
1 167
-27%
|
(316)
N/A
|
(670)
-112%
|
(1 753)
-161%
|
(1 294)
+26%
|
(314)
+76%
|
397
N/A
|
127
-68%
|
284
+123%
|
2 066
+628%
|
2 207
+7%
|
1 291
-41%
|
1 004
-22%
|
(1 255)
N/A
|
(1 216)
+3%
|
(514)
+58%
|
(256)
+50%
|
(376)
-47%
|
(90)
+76%
|
275
N/A
|
(338)
N/A
|
474
N/A
|
48
-90%
|
457
+854%
|
1 119
+145%
|
1 594
+42%
|
1 883
+18%
|
2 132
+13%
|
1 888
-11%
|
(598)
N/A
|
(787)
-32%
|
(1 200)
-52%
|
(672)
+44%
|
95
N/A
|
(390)
N/A
|
(455)
-16%
|
(523)
-15%
|
413
N/A
|
385
-7%
|
1 065
+177%
|
(598)
N/A
|
632
N/A
|
1 002
+58%
|
477
-52%
|
386
-19%
|
(717)
N/A
|
(544)
+24%
|
(413)
+24%
|
(544)
-32%
|
(723)
-33%
|
(903)
-25%
|
(535)
+41%
|
1 323
N/A
|
869
-34%
|
1 370
+58%
|
(117)
N/A
|
962
N/A
|
(209)
N/A
|
(1 351)
-548%
|
(247)
+82%
|
(2 373)
-862%
|
(323)
+86%
|
(306)
+5%
|
(838)
-174%
|
1 723
N/A
|
(518)
N/A
|
1 105
N/A
|
1 310
+18%
|
(71)
N/A
|
1 970
N/A
|
524
-73%
|
173
-67%
|
(624)
N/A
|
(723)
-16%
|
(841)
-16%
|
(985)
-17%
|
(963)
+2%
|
(509)
+47%
|
237
N/A
|
895
+278%
|
1 117
+25%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(684)
N/A
|
(1 903)
-178%
|
(3 428)
-80%
|
(3 020)
+12%
|
(4 598)
-52%
|
(5 340)
-16%
|
(4 631)
+13%
|
(5 477)
-18%
|
(3 946)
+28%
|
(2 555)
+35%
|
(4 084)
-60%
|
(2 793)
+32%
|
(1 847)
+34%
|
(2 168)
-17%
|
(2 334)
-8%
|
(3 623)
-55%
|
(4 944)
-36%
|
(5 748)
-16%
|
(3 941)
+31%
|
(2 567)
+35%
|
(1 318)
+49%
|
38
N/A
|
124
+224%
|
335
+171%
|
341
+2%
|
588
+72%
|
1 261
+114%
|
1 153
-9%
|
911
-21%
|
814
-11%
|
619
-24%
|
1 242
+101%
|
928
-25%
|
2 023
+118%
|
1 797
-11%
|
824
-54%
|
1 127
+37%
|
658
-42%
|
735
+12%
|
823
+12%
|
642
-22%
|
911
+42%
|
1 061
+16%
|
1 078
+2%
|
1 560
+45%
|
1 392
-11%
|
1 923
+38%
|
1 813
-6%
|
918
-49%
|
926
+1%
|
(72)
N/A
|
10
N/A
|
(1 605)
N/A
|
4 843
N/A
|
6 547
+35%
|
6 991
+7%
|
4 719
-32%
|
4 905
+4%
|
4 976
+1%
|
4 531
-9%
|
3 626
-20%
|
3 274
-10%
|
3 030
-7%
|
3 305
+9%
|
2 319
-30%
|
1 958
-16%
|
1 717
-12%
|
1 592
-7%
|
1 786
+12%
|
2 018
+13%
|
1 387
-31%
|
1 544
+11%
|
1 432
-7%
|
1 356
-5%
|
1 944
+43%
|
1 816
-7%
|
1 691
-7%
|
1 672
-1%
|
1 264
-24%
|
1 348
+7%
|
1 152
-15%
|
1 730
+50%
|
1 446
-16%
|
2 025
+40%
|
1 941
-4%
|
1 304
-33%
|
1 034
-21%
|
(142)
N/A
|
(465)
-228%
|
(885)
-90%
|
(1 418)
-60%
|
(1 562)
-10%
|
(1 217)
+22%
|
(1 145)
+6%
|
(549)
+52%
|
(793)
-45%
|
|