TMBThanachart Bank PCL
SET:TTB
Cash Flow Statement
Cash Flow Statement
TMBThanachart Bank PCL
| 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 |
914
|
(812)
|
(160)
|
447
|
946
|
(13 386)
|
(14 054)
|
(13 575)
|
(12 733)
|
4 635
|
948
|
1 595
|
2 202
|
2 948
|
7 800
|
7 845
|
6 991
|
6 220
|
(12 292)
|
(14 185)
|
(33 739)
|
(37 523)
|
(43 541)
|
(42 105)
|
(22 519)
|
(18 323)
|
530
|
(697)
|
(1 518)
|
(2 671)
|
1 998
|
2 349
|
2 809
|
2 998
|
3 225
|
3 533
|
3 880
|
3 913
|
4 072
|
4 009
|
4 071
|
4 759
|
1 664
|
2 882
|
1 867
|
2 721
|
7 044
|
6 687
|
9 647
|
10 339
|
10 742
|
10 856
|
10 521
|
10 925
|
11 504
|
12 105
|
11 696
|
10 592
|
9 984
|
9 917
|
10 299
|
10 538
|
10 732
|
10 992
|
10 652
|
15 142
|
14 467
|
13 594
|
13 266
|
8 909
|
8 810
|
11 975
|
13 603
|
12 850
|
12 338
|
10 669
|
9 856
|
10 805
|
12 804
|
13 347
|
14 585
|
16 258
|
17 547
|
18 859
|
20 267
|
21 594
|
17 482
|
17 174
|
16 402
|
15 699
|
19 976
|
19 870
|
19 804
|
19 569
|
|
| Depreciation & Amortization |
702
|
858
|
682
|
661
|
695
|
722
|
712
|
700
|
679
|
746
|
1 020
|
1 265
|
1 517
|
1 672
|
1 630
|
1 630
|
1 633
|
1 655
|
1 727
|
1 808
|
1 884
|
1 785
|
1 632
|
1 457
|
1 249
|
1 221
|
1 159
|
1 134
|
1 123
|
1 115
|
1 168
|
1 199
|
1 213
|
1 265
|
1 265
|
1 236
|
1 228
|
1 176
|
1 124
|
1 081
|
1 036
|
1 002
|
987
|
1 006
|
1 025
|
1 039
|
1 106
|
1 137
|
1 177
|
1 223
|
1 215
|
1 209
|
1 189
|
1 174
|
1 178
|
1 180
|
1 204
|
1 223
|
1 254
|
1 284
|
1 307
|
1 327
|
1 340
|
1 366
|
1 385
|
1 408
|
1 425
|
1 455
|
1 493
|
1 530
|
1 730
|
2 588
|
3 318
|
4 039
|
4 312
|
4 221
|
4 201
|
4 479
|
4 802
|
4 774
|
4 688
|
4 291
|
4 145
|
3 974
|
3 957
|
3 962
|
3 994
|
4 082
|
4 133
|
4 237
|
4 142
|
4 160
|
4 267
|
4 281
|
|
| Other Non-Cash Items |
513
|
567
|
(401)
|
(501)
|
(287)
|
(638)
|
621
|
815
|
698
|
1 017
|
682
|
422
|
112
|
(252)
|
(1 133)
|
(1 079)
|
(528)
|
(521)
|
4 877
|
4 821
|
18 377
|
18 737
|
20 629
|
20 945
|
7 762
|
9 296
|
3 249
|
5 641
|
2 802
|
1 897
|
444
|
20 002
|
23 622
|
24 815
|
(11 571)
|
5 776
|
7 001
|
7 419
|
(13 493)
|
9 719
|
11 083
|
(9 746)
|
(16 903)
|
(16 698)
|
(16 804)
|
(18 870)
|
(20 446)
|
(27 612)
|
(36 749)
|
(21 273)
|
(21 101)
|
(21 265)
|
(21 866)
|
(22 519)
|
(23 791)
|
(24 490)
|
(25 403)
|
(26 446)
|
(25 668)
|
(26 792)
|
(7 500)
|
(9 264)
|
(9 437)
|
(9 115)
|
(26 346)
|
(38 253)
|
(39 286)
|
(39 025)
|
(42 458)
|
(29 836)
|
(31 348)
|
(37 586)
|
(45 886)
|
(58 116)
|
(65 239)
|
(63 584)
|
(61 200)
|
(52 125)
|
(51 314)
|
(53 564)
|
(50 735)
|
(51 673)
|
(52 747)
|
(53 118)
|
(55 911)
|
(58 726)
|
(59 054)
|
(58 838)
|
(58 897)
|
(59 463)
|
(56 893)
|
(57 560)
|
(55 472)
|
(52 778)
|
|
| Cash Taxes Paid |
58
|
68
|
47
|
44
|
43
|
42
|
42
|
42
|
40
|
33
|
51
|
63
|
91
|
113
|
144
|
152
|
155
|
195
|
160
|
134
|
154
|
99
|
82
|
87
|
134
|
183
|
181
|
175
|
114
|
87
|
(173)
|
(150)
|
(165)
|
(166)
|
19
|
33
|
43
|
137
|
264
|
282
|
298
|
0
|
0
|
35
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
1 004
|
3 169
|
3 278
|
3 303
|
4 866
|
5 047
|
5 050
|
5 048
|
2 764
|
490
|
548
|
531
|
528
|
627
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 424
|
13 837
|
0
|
0
|
13 480
|
13 897
|
16 759
|
21 309
|
13 966
|
13 608
|
13 692
|
12 979
|
12 738
|
12 996
|
12 788
|
12 388
|
12 110
|
11 021
|
10 374
|
9 569
|
9 447
|
9 822
|
9 787
|
10 237
|
10 209
|
10 659
|
10 852
|
11 299
|
11 786
|
12 928
|
17 536
|
20 614
|
22 416
|
22 279
|
18 716
|
16 241
|
13 461
|
13 416
|
12 417
|
12 483
|
14 597
|
13 452
|
15 364
|
15 300
|
17 730
|
21 058
|
24 317
|
25 916
|
26 523
|
26 199
|
26 185
|
25 677
|
23 703
|
|
| Change in Working Capital |
(7 760)
|
(4 536)
|
(8 573)
|
(6 702)
|
(6 494)
|
(6 446)
|
12 895
|
9 590
|
22 845
|
30 390
|
37 576
|
54 537
|
46 090
|
39 517
|
10 027
|
1 878
|
11 536
|
5 684
|
32 053
|
18 880
|
(3 546)
|
3 841
|
(28 522)
|
(17 035)
|
2 271
|
(10 188)
|
(18 391)
|
(2 854)
|
(3 293)
|
(8 035)
|
2 944
|
(40 452)
|
(51 088)
|
(22 750)
|
18 224
|
(102)
|
13 702
|
3 279
|
25 261
|
(3 667)
|
(43 741)
|
(28 360)
|
(1 919)
|
(9 916)
|
15 254
|
21 728
|
12 140
|
36 629
|
51 804
|
(9 280)
|
5 018
|
(5 873)
|
(3 598)
|
24 711
|
12 601
|
7 394
|
(27 105)
|
(26 021)
|
(21 773)
|
(5 212)
|
11 432
|
20 525
|
15 925
|
683
|
18 373
|
25 531
|
23 559
|
40 035
|
10 328
|
(21 121)
|
40 318
|
47 686
|
48 964
|
115 620
|
46 025
|
55 839
|
107 846
|
58 588
|
105 026
|
81 565
|
57 251
|
83 311
|
80 269
|
62 217
|
68 616
|
43 805
|
17 129
|
29 237
|
50 234
|
48 364
|
51 231
|
74 301
|
66 140
|
119 526
|
|
| Cash from Operating Activities |
(5 631)
N/A
|
(3 923)
+30%
|
(8 452)
-115%
|
(6 093)
+28%
|
(5 141)
+16%
|
(19 749)
-284%
|
175
N/A
|
(2 470)
N/A
|
11 491
N/A
|
36 789
+220%
|
40 227
+9%
|
57 820
+44%
|
49 922
-14%
|
43 887
-12%
|
18 324
-58%
|
10 275
-44%
|
19 632
+91%
|
13 037
-34%
|
26 365
+102%
|
11 323
-57%
|
(17 025)
N/A
|
(13 160)
+23%
|
(49 802)
-278%
|
(36 738)
+26%
|
(11 226)
+69%
|
(17 988)
-60%
|
(13 452)
+25%
|
3 225
N/A
|
(884)
N/A
|
(7 693)
-770%
|
6 555
N/A
|
(16 902)
N/A
|
(23 445)
-39%
|
6 328
N/A
|
11 143
+76%
|
10 443
-6%
|
25 812
+147%
|
15 788
-39%
|
16 963
+7%
|
11 142
-34%
|
(27 550)
N/A
|
(32 344)
-17%
|
(16 171)
+50%
|
(22 724)
-41%
|
1 341
N/A
|
6 616
+393%
|
(155)
N/A
|
16 840
N/A
|
25 879
+54%
|
(18 989)
N/A
|
(4 126)
+78%
|
(15 072)
-265%
|
(13 752)
+9%
|
14 291
N/A
|
1 492
-90%
|
(3 810)
N/A
|
(39 609)
-940%
|
(40 651)
-3%
|
(36 204)
+11%
|
(20 805)
+43%
|
15 538
N/A
|
23 124
+49%
|
18 559
-20%
|
3 925
-79%
|
4 060
+3%
|
3 827
-6%
|
165
-96%
|
16 058
+9 632%
|
(17 370)
N/A
|
(40 517)
-133%
|
19 510
N/A
|
24 664
+26%
|
19 999
-19%
|
74 393
+272%
|
(2 564)
N/A
|
7 144
N/A
|
60 704
+750%
|
21 746
-64%
|
71 317
+228%
|
46 122
-35%
|
25 788
-44%
|
52 187
+102%
|
49 214
-6%
|
31 932
-35%
|
36 928
+16%
|
10 635
-71%
|
(20 449)
N/A
|
(8 345)
+59%
|
11 871
N/A
|
8 837
-26%
|
18 456
+109%
|
40 771
+121%
|
34 739
-15%
|
90 598
+161%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(573)
|
(409)
|
(394)
|
(280)
|
(431)
|
(698)
|
(432)
|
(360)
|
(320)
|
(148)
|
(200)
|
(223)
|
(277)
|
(634)
|
(1 643)
|
(2 338)
|
(2 462)
|
(2 823)
|
(2 844)
|
(2 436)
|
(2 585)
|
(2 306)
|
(1 579)
|
(1 356)
|
(1 011)
|
(762)
|
(549)
|
(488)
|
(609)
|
(774)
|
(1 095)
|
(1 243)
|
(1 275)
|
(1 196)
|
(951)
|
(848)
|
(786)
|
(831)
|
(1 188)
|
(1 349)
|
(1 402)
|
(1 409)
|
(1 347)
|
(1 362)
|
(1 422)
|
(1 597)
|
(1 626)
|
(1 617)
|
(1 500)
|
(1 390)
|
(1 026)
|
(935)
|
(1 068)
|
(1 112)
|
(1 363)
|
(1 368)
|
(1 585)
|
(1 848)
|
(2 322)
|
(2 263)
|
(2 004)
|
(1 765)
|
(1 783)
|
(1 826)
|
(1 991)
|
(1 997)
|
(2 092)
|
(2 227)
|
(2 158)
|
(2 309)
|
(2 421)
|
(2 639)
|
(2 830)
|
(3 495)
|
(3 681)
|
(3 798)
|
(4 117)
|
(3 907)
|
(3 478)
|
(3 830)
|
(3 272)
|
(2 683)
|
(2 660)
|
(2 035)
|
(2 377)
|
(2 647)
|
(2 566)
|
(2 776)
|
(2 747)
|
(3 168)
|
(3 968)
|
(4 415)
|
(4 699)
|
(4 469)
|
|
| Other Items |
7 885
|
6 296
|
10 670
|
8 420
|
6 271
|
(248)
|
(1 164)
|
389
|
(12 994)
|
(8 927)
|
(9 844)
|
(18 666)
|
(13 727)
|
(5 388)
|
(6 789)
|
2 372
|
3 741
|
(3 853)
|
(11 084)
|
1 804
|
23 494
|
26 564
|
26 522
|
11 220
|
(15 415)
|
(13 791)
|
14 322
|
(6 334)
|
(88)
|
10 365
|
1 009
|
20 629
|
26 578
|
(5 874)
|
(9 886)
|
(6 987)
|
(22 408)
|
(12 065)
|
(14 702)
|
(6 434)
|
18 042
|
24 752
|
11 083
|
14 471
|
6 573
|
2 135
|
8 739
|
(7 029)
|
(10 407)
|
14 992
|
6 692
|
12 021
|
13 729
|
3 449
|
11 024
|
19 206
|
35 419
|
37 222
|
31 972
|
18 495
|
(3 806)
|
(10 592)
|
(6 615)
|
9 990
|
2 622
|
932
|
1 404
|
(16 918)
|
(1 548)
|
28 458
|
(142 837)
|
(136 645)
|
(108 469)
|
(167 332)
|
29 156
|
23 907
|
(31 628)
|
(686)
|
(44 858)
|
(33 339)
|
(12 477)
|
(31 051)
|
(29 587)
|
(13 412)
|
(15 832)
|
10 596
|
35 336
|
24 467
|
19 047
|
22 669
|
28 393
|
10 840
|
9 494
|
(43 109)
|
|
| Cash from Investing Activities |
7 312
N/A
|
5 887
-19%
|
10 276
+75%
|
8 140
-21%
|
5 840
-28%
|
(946)
N/A
|
(1 595)
-69%
|
30
N/A
|
(13 313)
N/A
|
(9 075)
+32%
|
(10 044)
-11%
|
(18 889)
-88%
|
(14 004)
+26%
|
(6 021)
+57%
|
(8 432)
-40%
|
34
N/A
|
1 279
+3 662%
|
(6 676)
N/A
|
(13 928)
-109%
|
(632)
+95%
|
20 909
N/A
|
24 258
+16%
|
24 944
+3%
|
9 865
-60%
|
(16 425)
N/A
|
(14 552)
+11%
|
13 774
N/A
|
(6 820)
N/A
|
(696)
+90%
|
9 593
N/A
|
(86)
N/A
|
19 385
N/A
|
25 303
+31%
|
(7 071)
N/A
|
(10 837)
-53%
|
(7 836)
+28%
|
(23 194)
-196%
|
(12 895)
+44%
|
(15 890)
-23%
|
(7 782)
+51%
|
16 640
N/A
|
23 342
+40%
|
9 736
-58%
|
13 109
+35%
|
5 151
-61%
|
538
-90%
|
7 113
+1 222%
|
(8 645)
N/A
|
(11 907)
-38%
|
13 602
N/A
|
5 666
-58%
|
11 085
+96%
|
12 661
+14%
|
2 337
-82%
|
9 661
+313%
|
17 838
+85%
|
33 834
+90%
|
35 374
+5%
|
29 650
-16%
|
16 232
-45%
|
(5 810)
N/A
|
(12 357)
-113%
|
(8 398)
+32%
|
8 164
N/A
|
632
-92%
|
(1 066)
N/A
|
(688)
+35%
|
(19 144)
-2 683%
|
(3 707)
+81%
|
26 149
N/A
|
(145 257)
N/A
|
(139 284)
+4%
|
(111 298)
+20%
|
(170 826)
-53%
|
25 475
N/A
|
20 109
-21%
|
(35 745)
N/A
|
(4 592)
+87%
|
(48 336)
-953%
|
(37 169)
+23%
|
(15 749)
+58%
|
(33 734)
-114%
|
(32 248)
+4%
|
(15 447)
+52%
|
(18 210)
-18%
|
7 949
N/A
|
32 771
+312%
|
21 692
-34%
|
16 300
-25%
|
19 501
+20%
|
24 425
+25%
|
6 426
-74%
|
4 795
-25%
|
(47 578)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
64 050
|
64 050
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 664
|
9 663
|
0
|
0
|
(1)
|
37 231
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92 549
|
92 654
|
92 654
|
92 654
|
105
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
8
|
10
|
87
|
234
|
235
|
417
|
334
|
285
|
285
|
261
|
260
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 453)
|
(24 927)
|
(33 300)
|
(30 913)
|
(34 492)
|
(2 190)
|
(333)
|
(3 990)
|
903
|
(18 476)
|
(18 926)
|
(18 856)
|
(17 355)
|
(13 008)
|
(7 266)
|
(6 479)
|
(159)
|
709
|
3 208
|
6 412
|
3 432
|
(1 196)
|
14 944
|
12 029
|
12 573
|
483
|
1 398
|
1 367
|
526
|
(720)
|
(836)
|
10 654
|
11 078
|
10 820
|
11 724
|
(890)
|
(2 645)
|
(2 004)
|
(3 653)
|
(7 294)
|
7 765
|
1 461
|
4 779
|
1 290
|
(12 021)
|
(6 299)
|
(9 030)
|
9 603
|
9 712
|
9 769
|
9 843
|
(5 305)
|
(5 238)
|
(4 932)
|
(7 940)
|
(1 104)
|
(1 104)
|
1 847
|
4 875
|
23 980
|
17 958
|
40 044
|
30 470
|
2 462
|
8 485
|
(21 612)
|
(27 546)
|
(20 560)
|
(15 161)
|
(22 573)
|
(7 365)
|
(7 366)
|
(10 266)
|
(9 517)
|
(8 142)
|
(8 140)
|
(12 639)
|
(118)
|
(1 717)
|
(16 818)
|
(17 117)
|
(30 011)
|
(34 552)
|
(22 713)
|
(23 978)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(105)
|
(105)
|
0
|
0
|
(37)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
(653)
|
(653)
|
(653)
|
0
|
(1 306)
|
(1 306)
|
(1 306)
|
0
|
(1 439)
|
(1 439)
|
(1 439)
|
0
|
(1 747)
|
(1 747)
|
(1 747)
|
0
|
(2 625)
|
(2 625)
|
(2 625)
|
0
|
(2 628)
|
(2 628)
|
(2 628)
|
0
|
(2 623)
|
(2 623)
|
(2 623)
|
0
|
(2 630)
|
(2 630)
|
(2 630)
|
0
|
(3 070)
|
(3 070)
|
(5 207)
|
(6 171)
|
(3 105)
|
(3 105)
|
(968)
|
(4)
|
(4 338)
|
(4 357)
|
(4 359)
|
0
|
(3 690)
|
(5 603)
|
(5 601)
|
0
|
(7 062)
|
(5 129)
|
(9 984)
|
0
|
(10 205)
|
(10 205)
|
(11 681)
|
0
|
(12 642)
|
(12 642)
|
|
| Other |
(943)
|
(958)
|
(974)
|
(994)
|
(4)
|
(41 766)
|
(61 044)
|
(61 045)
|
(61 064)
|
(19 291)
|
(3 255)
|
(3 257)
|
(3 264)
|
(3 258)
|
(7 818)
|
(7 801)
|
(14 569)
|
(14 537)
|
(1 734)
|
(1 749)
|
5 039
|
5 005
|
4
|
(1 270)
|
(1 632)
|
(2 105)
|
(2)
|
(2 147)
|
(5 262)
|
(5 716)
|
(1 460)
|
(14 111)
|
(11 689)
|
(10 978)
|
(1 217)
|
(3 300)
|
(2 813)
|
(2 817)
|
(1 217)
|
(1 383)
|
(1 683)
|
(1 677)
|
(1 683)
|
(1 654)
|
(1 629)
|
(1 590)
|
(1 567)
|
(1 534)
|
(1 469)
|
(1 412)
|
(1 402)
|
(1 546)
|
(1 477)
|
(1 595)
|
(1 398)
|
(1 329)
|
(1 215)
|
(1 194)
|
(1 346)
|
(1 349)
|
(1 092)
|
(1 164)
|
(1 214)
|
(1 257)
|
(1 288)
|
(1 241)
|
(1 320)
|
(1 436)
|
(1 448)
|
(1 801)
|
(1 850)
|
(2 080)
|
(2 337)
|
(2 310)
|
(2 325)
|
(2 243)
|
(2 047)
|
(1 848)
|
(1 960)
|
(1 789)
|
(2 140)
|
(2 163)
|
(2 420)
|
(2 439)
|
(2 431)
|
(2 484)
|
(2 471)
|
(2 513)
|
(2 561)
|
(2 460)
|
(2 153)
|
(2 659)
|
(5 374)
|
(6 453)
|
|
| Cash from Financing Activities |
(943)
N/A
|
(958)
-2%
|
(974)
-2%
|
(994)
-2%
|
(4)
+100%
|
22 284
N/A
|
3 006
-87%
|
3 005
0%
|
2 986
-1%
|
(25 744)
N/A
|
(28 182)
-9%
|
(36 558)
-30%
|
(34 177)
+7%
|
(37 750)
-10%
|
(10 008)
+73%
|
(8 133)
+19%
|
(18 559)
-128%
|
(3 969)
+79%
|
(10 547)
-166%
|
(11 012)
-4%
|
(4 154)
+62%
|
(12 352)
-197%
|
24 227
N/A
|
28 695
+18%
|
29 015
+1%
|
34 862
+20%
|
707
-98%
|
1 061
+50%
|
1 218
+15%
|
(2 216)
N/A
|
(2 656)
-20%
|
796
N/A
|
340
-57%
|
1 595
+369%
|
(734)
N/A
|
(1 902)
-159%
|
(2 098)
-10%
|
(2 944)
-40%
|
(2 590)
+12%
|
(2 872)
-11%
|
7 664
N/A
|
8 095
+6%
|
7 830
-3%
|
8 763
+12%
|
(3 959)
N/A
|
(5 675)
-43%
|
(5 010)
+12%
|
(6 626)
-32%
|
(10 511)
-59%
|
4 606
N/A
|
(1 689)
N/A
|
1 485
N/A
|
(2 812)
N/A
|
(16 242)
-478%
|
(10 321)
+36%
|
(12 983)
-26%
|
5 760
N/A
|
5 891
+2%
|
5 794
-2%
|
5 865
+1%
|
(9 020)
N/A
|
(9 026)
0%
|
(8 770)
+3%
|
(11 821)
-35%
|
(5 024)
+57%
|
(4 976)
+1%
|
(2 104)
+58%
|
808
N/A
|
19 462
+2 309%
|
13 086
-33%
|
125 537
+859%
|
114 875
-8%
|
89 675
-22%
|
95 725
+7%
|
(24 800)
N/A
|
(29 794)
-20%
|
(26 945)
+10%
|
(21 366)
+21%
|
(28 892)
-35%
|
(13 513)
+53%
|
(13 196)
+2%
|
(18 025)
-37%
|
(17 530)
+3%
|
(16 174)
+8%
|
(17 622)
-9%
|
(20 166)
-14%
|
(12 340)
+39%
|
(13 978)
-13%
|
(29 166)
-109%
|
(29 447)
-1%
|
(43 560)
-48%
|
(48 607)
-12%
|
(40 468)
+17%
|
(42 812)
-6%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
224
|
288
|
245
|
251
|
128
|
64
|
0
|
(66)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
0
|
0
|
(5)
|
1
|
3
|
3
|
6
|
3
|
7
|
0
|
5
|
(18)
|
13
|
20
|
14
|
0
|
(5)
|
(14)
|
(14)
|
6
|
12
|
30
|
20
|
10
|
0
|
0
|
0
|
10
|
41
|
31
|
31
|
21
|
(10)
|
0
|
(10)
|
(30)
|
(30)
|
(51)
|
(41)
|
(21)
|
(21)
|
(10)
|
(10)
|
(41)
|
(31)
|
(41)
|
0
|
(10)
|
(10)
|
(21)
|
(42)
|
(1)
|
(1)
|
(20)
|
(50)
|
18
|
18
|
58
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
962
N/A
|
1 294
+35%
|
1 095
-15%
|
1 304
+19%
|
823
-37%
|
1 653
+101%
|
1 586
-4%
|
499
-69%
|
1 164
+133%
|
1 970
+69%
|
2 001
+2%
|
2 373
+19%
|
1 741
-27%
|
116
-93%
|
(116)
N/A
|
2 176
N/A
|
2 352
+8%
|
2 392
+2%
|
1 890
-21%
|
(321)
N/A
|
(270)
+16%
|
(1 254)
-364%
|
(631)
+50%
|
1 826
N/A
|
1 365
-25%
|
2 322
+70%
|
1 029
-56%
|
(2 539)
N/A
|
(361)
+86%
|
(313)
+13%
|
3 816
N/A
|
3 285
-14%
|
2 201
-33%
|
859
-61%
|
(428)
N/A
|
710
N/A
|
502
-29%
|
(38)
N/A
|
(1 497)
-3 839%
|
502
N/A
|
(3 246)
N/A
|
(912)
+72%
|
1 381
N/A
|
(866)
N/A
|
2 539
N/A
|
1 491
-41%
|
1 978
+33%
|
1 589
-20%
|
3 471
+118%
|
(781)
N/A
|
(149)
+81%
|
(2 502)
-1 579%
|
(3 893)
-56%
|
427
N/A
|
863
+102%
|
1 076
+25%
|
6
-99%
|
604
+9 967%
|
(760)
N/A
|
1 282
N/A
|
678
-47%
|
1 711
+152%
|
1 340
-22%
|
227
-83%
|
(353)
N/A
|
(2 236)
-533%
|
(2 637)
-18%
|
(2 288)
+13%
|
(1 656)
+28%
|
(1 313)
+21%
|
(251)
+81%
|
255
N/A
|
(1 634)
N/A
|
(718)
+56%
|
(1 910)
-166%
|
(2 583)
-35%
|
(1 987)
+23%
|
(4 213)
-112%
|
(5 931)
-41%
|
(4 610)
+22%
|
(3 138)
+32%
|
446
N/A
|
(506)
N/A
|
389
N/A
|
1 096
+182%
|
(1 582)
N/A
|
(18)
+99%
|
(631)
-3 346%
|
(995)
-58%
|
(1 109)
-11%
|
(678)
+39%
|
(1 410)
-108%
|
(934)
+34%
|
207
N/A
|
|