Singapore Telecommunications Ltd
SGX:Z77
Cash Flow Statement
Cash Flow Statement
Singapore Telecommunications Ltd
| 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 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2 123
|
2 559
|
1 698
|
1 748
|
1 161
|
2 140
|
2 226
|
2 778
|
5 590
|
5 038
|
5 266
|
5 146
|
3 701
|
3 444
|
3 449
|
3 542
|
4 499
|
4 529
|
4 669
|
4 754
|
4 153
|
4 289
|
4 319
|
4 300
|
4 483
|
4 431
|
4 337
|
4 183
|
3 947
|
4 012
|
4 090
|
4 302
|
4 501
|
4 502
|
4 447
|
4 457
|
4 446
|
4 432
|
4 427
|
4 293
|
4 314
|
4 337
|
4 337
|
4 261
|
4 131
|
4 236
|
4 262
|
4 343
|
4 348
|
4 162
|
4 333
|
4 394
|
4 463
|
4 581
|
4 589
|
4 610
|
4 581
|
4 583
|
4 481
|
4 485
|
4 515
|
4 462
|
6 315
|
6 337
|
6 155
|
6 121
|
3 933
|
3 781
|
3 746
|
3 408
|
2 060
|
1 829
|
1 565
|
2 038
|
754
|
1 263
|
2 621
|
2 895
|
2 598
|
3 495
|
961
|
60
|
4 593
|
5 505
|
|
| Depreciation & Amortization |
1 389
|
1 572
|
2 161
|
2 772
|
2 396
|
2 426
|
2 450
|
2 472
|
2 531
|
2 403
|
2 281
|
2 142
|
1 975
|
2 002
|
1 997
|
1 997
|
1 977
|
1 944
|
1 924
|
1 883
|
1 855
|
1 863
|
1 855
|
1 886
|
1 887
|
1 894
|
1 872
|
1 782
|
1 733
|
1 693
|
1 710
|
1 804
|
1 878
|
1 920
|
1 938
|
1 956
|
1 969
|
1 986
|
1 999
|
1 994
|
2 002
|
2 019
|
2 059
|
2 084
|
2 127
|
2 149
|
2 140
|
2 150
|
2 133
|
2 126
|
2 144
|
2 153
|
2 161
|
2 164
|
2 150
|
2 146
|
2 149
|
2 157
|
2 174
|
2 200
|
2 239
|
2 245
|
2 272
|
2 273
|
2 250
|
2 255
|
2 232
|
2 223
|
2 222
|
2 313
|
2 400
|
2 480
|
2 580
|
2 602
|
2 685
|
2 733
|
2 723
|
2 665
|
2 574
|
2 483
|
2 444
|
2 446
|
2 411
|
2 354
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
32
|
0
|
34
|
0
|
37
|
0
|
36
|
0
|
36
|
0
|
36
|
0
|
|
| Other Non-Cash Items |
(467)
|
(147)
|
(264)
|
(857)
|
184
|
(694)
|
(607)
|
(918)
|
(3 819)
|
(2 827)
|
(2 930)
|
(2 681)
|
(980)
|
(757)
|
(799)
|
(956)
|
(2 007)
|
(2 087)
|
(2 235)
|
(2 329)
|
(1 674)
|
(1 745)
|
(1 732)
|
(1 673)
|
(1 787)
|
(1 716)
|
(1 645)
|
(1 484)
|
(1 214)
|
(1 256)
|
(1 283)
|
(1 409)
|
(1 496)
|
(1 416)
|
(1 337)
|
(1 327)
|
(1 277)
|
(1 269)
|
(1 215)
|
(1 094)
|
(1 084)
|
(1 152)
|
(1 183)
|
(1 159)
|
(1 087)
|
(1 161)
|
(1 143)
|
(1 203)
|
(1 316)
|
(1 187)
|
(1 340)
|
(1 440)
|
(1 540)
|
(1 642)
|
(1 690)
|
(1 720)
|
(1 730)
|
(1 777)
|
(1 743)
|
(1 782)
|
(1 769)
|
(1 712)
|
(3 572)
|
(3 441)
|
(3 349)
|
(3 358)
|
(1 326)
|
(1 338)
|
(1 343)
|
(1 101)
|
240
|
354
|
361
|
(556)
|
317
|
(249)
|
(1 587)
|
(1 822)
|
(1 526)
|
(2 432)
|
156
|
1 206
|
(3 216)
|
(5 447)
|
|
| Cash Taxes Paid |
460
|
474
|
439
|
0
|
461
|
709
|
678
|
823
|
418
|
431
|
389
|
340
|
347
|
343
|
349
|
401
|
367
|
353
|
355
|
362
|
335
|
335
|
337
|
315
|
335
|
333
|
358
|
321
|
339
|
344
|
319
|
319
|
370
|
345
|
332
|
349
|
301
|
355
|
388
|
408
|
451
|
520
|
429
|
277
|
253
|
258
|
417
|
472
|
518
|
519
|
573
|
609
|
598
|
627
|
586
|
647
|
658
|
670
|
653
|
801
|
834
|
839
|
796
|
654
|
608
|
615
|
653
|
669
|
680
|
689
|
606
|
537
|
492
|
296
|
164
|
273
|
352
|
302
|
347
|
379
|
341
|
293
|
472
|
490
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
135
|
208
|
353
|
0
|
427
|
409
|
412
|
411
|
409
|
412
|
399
|
374
|
353
|
323
|
304
|
315
|
311
|
316
|
346
|
348
|
358
|
379
|
382
|
414
|
377
|
403
|
347
|
344
|
339
|
327
|
317
|
309
|
315
|
308
|
308
|
307
|
295
|
302
|
320
|
336
|
354
|
361
|
360
|
351
|
370
|
374
|
369
|
380
|
355
|
357
|
370
|
385
|
400
|
434
|
449
|
463
|
447
|
393
|
380
|
393
|
394
|
390
|
390
|
417
|
440
|
577
|
581
|
|
| Change in Working Capital |
44
|
(352)
|
262
|
194
|
30
|
(207)
|
69
|
(17)
|
293
|
(60)
|
(79)
|
4
|
(207)
|
(187)
|
(9)
|
(103)
|
16
|
(31)
|
198
|
219
|
251
|
323
|
506
|
890
|
871
|
844
|
925
|
710
|
698
|
699
|
565
|
374
|
446
|
588
|
586
|
937
|
905
|
1 146
|
840
|
548
|
478
|
279
|
588
|
632
|
646
|
749
|
407
|
202
|
186
|
538
|
458
|
677
|
702
|
437
|
126
|
(72)
|
(352)
|
(62)
|
161
|
204
|
330
|
470
|
664
|
799
|
900
|
984
|
856
|
500
|
743
|
568
|
602
|
1 193
|
1 311
|
1 639
|
1 853
|
1 935
|
1 541
|
1 346
|
1 129
|
835
|
1 157
|
879
|
821
|
1 365
|
|
| Cash from Operating Activities |
3 088
N/A
|
3 633
+18%
|
3 856
+6%
|
3 858
+0%
|
3 771
-2%
|
3 666
-3%
|
4 139
+13%
|
4 315
+4%
|
4 595
+6%
|
4 554
-1%
|
4 538
0%
|
4 612
+2%
|
4 490
-3%
|
4 501
+0%
|
4 647
+3%
|
4 484
-4%
|
4 485
+0%
|
4 351
-3%
|
4 556
+5%
|
4 528
-1%
|
4 585
+1%
|
4 729
+3%
|
4 949
+5%
|
5 402
+9%
|
5 454
+1%
|
5 454
N/A
|
5 489
+1%
|
5 191
-5%
|
5 163
-1%
|
5 148
0%
|
5 081
-1%
|
5 071
0%
|
5 329
+5%
|
5 595
+5%
|
5 634
+1%
|
6 024
+7%
|
6 043
+0%
|
6 294
+4%
|
6 050
-4%
|
5 742
-5%
|
5 710
-1%
|
5 482
-4%
|
5 801
+6%
|
5 819
+0%
|
5 818
0%
|
5 973
+3%
|
5 666
-5%
|
5 492
-3%
|
5 350
-3%
|
5 639
+5%
|
5 595
-1%
|
5 784
+3%
|
5 787
+0%
|
5 540
-4%
|
5 175
-7%
|
4 964
-4%
|
4 648
-6%
|
4 902
+5%
|
5 073
+3%
|
5 107
+1%
|
5 315
+4%
|
5 464
+3%
|
5 679
+4%
|
5 968
+5%
|
5 955
0%
|
6 001
+1%
|
5 695
-5%
|
5 166
-9%
|
5 368
+4%
|
5 187
-3%
|
5 302
+2%
|
5 856
+10%
|
5 817
-1%
|
5 723
-2%
|
5 609
-2%
|
5 682
+1%
|
5 298
-7%
|
5 083
-4%
|
4 776
-6%
|
4 381
-8%
|
4 718
+8%
|
4 591
-3%
|
4 609
+0%
|
5 195
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 177)
|
(2 992)
|
(3 240)
|
(2 711)
|
(1 669)
|
(1 360)
|
(1 286)
|
(1 327)
|
(1 310)
|
(1 332)
|
(1 413)
|
(1 333)
|
(1 436)
|
(1 531)
|
(1 636)
|
(1 769)
|
(1 774)
|
(1 771)
|
(1 747)
|
(1 756)
|
(1 793)
|
(1 841)
|
(1 991)
|
(1 958)
|
(1 957)
|
(1 960)
|
(1 904)
|
(1 994)
|
(1 966)
|
(1 934)
|
(1 900)
|
(1 887)
|
(2 075)
|
(2 134)
|
(2 169)
|
(2 167)
|
(2 059)
|
(2 206)
|
(2 136)
|
(2 211)
|
(2 377)
|
(2 368)
|
(2 509)
|
(2 494)
|
(2 225)
|
(2 339)
|
(2 226)
|
(2 125)
|
(2 378)
|
(2 285)
|
(3 150)
|
(3 280)
|
(3 204)
|
(3 129)
|
(2 315)
|
(2 154)
|
(2 103)
|
(2 087)
|
(2 186)
|
(2 391)
|
(2 518)
|
(3 532)
|
(3 576)
|
(3 513)
|
(3 473)
|
(2 425)
|
(2 270)
|
(2 128)
|
(2 058)
|
(2 125)
|
(2 026)
|
(2 221)
|
(2 387)
|
(2 574)
|
(2 428)
|
(2 450)
|
(2 495)
|
(2 430)
|
(2 281)
|
(2 347)
|
(2 363)
|
(3 345)
|
(4 257)
|
(3 416)
|
|
| Other Items |
(6 615)
|
(8 436)
|
(1 860)
|
(297)
|
(125)
|
305
|
808
|
374
|
535
|
2 250
|
2 418
|
2 115
|
2 014
|
(985)
|
(812)
|
(174)
|
(208)
|
530
|
769
|
1 196
|
1 135
|
1 004
|
(154)
|
(576)
|
(791)
|
(745)
|
(176)
|
(498)
|
(425)
|
(391)
|
(87)
|
(96)
|
(105)
|
(143)
|
(166)
|
(543)
|
(700)
|
(719)
|
(733)
|
(577)
|
(432)
|
(728)
|
(784)
|
(383)
|
(332)
|
(5)
|
(415)
|
(381)
|
(423)
|
(390)
|
(375)
|
(376)
|
(353)
|
(369)
|
(937)
|
(929)
|
(637)
|
(545)
|
461
|
(2 040)
|
(2 314)
|
(2 789)
|
(502)
|
2 067
|
1 523
|
1 983
|
(300)
|
(757)
|
(271)
|
(1 041)
|
(1 116)
|
(562)
|
(534)
|
223
|
(238)
|
(292)
|
1 850
|
3 519
|
(21)
|
(1 113)
|
2 610
|
2 082
|
1 849
|
3 428
|
|
| Cash from Investing Activities |
(9 793)
N/A
|
(11 428)
-17%
|
(5 101)
+55%
|
(3 007)
+41%
|
(1 793)
+40%
|
(1 055)
+41%
|
(479)
+55%
|
(953)
-99%
|
(775)
+19%
|
918
N/A
|
1 005
+9%
|
783
-22%
|
579
-26%
|
(2 516)
N/A
|
(2 448)
+3%
|
(1 942)
+21%
|
(1 982)
-2%
|
(1 241)
+37%
|
(978)
+21%
|
(560)
+43%
|
(658)
-18%
|
(838)
-27%
|
(2 145)
-156%
|
(2 534)
-18%
|
(2 748)
-8%
|
(2 704)
+2%
|
(2 080)
+23%
|
(2 492)
-20%
|
(2 391)
+4%
|
(2 325)
+3%
|
(1 987)
+15%
|
(1 983)
+0%
|
(2 179)
-10%
|
(2 277)
-5%
|
(2 335)
-3%
|
(2 709)
-16%
|
(2 759)
-2%
|
(2 925)
-6%
|
(2 868)
+2%
|
(2 788)
+3%
|
(2 809)
-1%
|
(3 096)
-10%
|
(3 293)
-6%
|
(2 877)
+13%
|
(2 557)
+11%
|
(2 345)
+8%
|
(2 641)
-13%
|
(2 506)
+5%
|
(2 801)
-12%
|
(2 675)
+5%
|
(3 525)
-32%
|
(3 656)
-4%
|
(3 557)
+3%
|
(3 498)
+2%
|
(3 253)
+7%
|
(3 083)
+5%
|
(2 740)
+11%
|
(2 632)
+4%
|
(1 725)
+34%
|
(4 432)
-157%
|
(4 832)
-9%
|
(6 321)
-31%
|
(4 078)
+35%
|
(1 446)
+65%
|
(1 951)
-35%
|
(442)
+77%
|
(2 570)
-481%
|
(2 884)
-12%
|
(2 329)
+19%
|
(3 166)
-36%
|
(3 142)
+1%
|
(2 782)
+11%
|
(2 921)
-5%
|
(2 352)
+19%
|
(2 666)
-13%
|
(2 742)
-3%
|
(644)
+77%
|
1 089
N/A
|
(2 302)
N/A
|
(3 460)
-50%
|
247
N/A
|
(1 264)
N/A
|
(2 407)
-91%
|
12
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
37
|
58
|
104
|
116
|
95
|
115
|
114
|
100
|
80
|
87
|
13
|
25
|
(2 264)
|
(2 208)
|
(2 216)
|
(2 233)
|
(31)
|
22
|
11
|
8
|
(51)
|
12
|
5
|
10
|
(54)
|
14
|
29
|
28
|
(33)
|
3
|
37
|
34
|
(11)
|
(28)
|
(33)
|
(34)
|
(35)
|
(39)
|
(36)
|
(36)
|
(37)
|
(38)
|
(47)
|
(47)
|
(55)
|
(48)
|
(54)
|
(51)
|
(44)
|
(40)
|
(25)
|
1 576
|
1 575
|
1 576
|
1 575
|
(26)
|
(25)
|
(22)
|
(25)
|
(26)
|
(26)
|
(27)
|
(23)
|
(21)
|
(23)
|
(20)
|
(16)
|
(20)
|
(23)
|
(37)
|
(37)
|
(24)
|
(33)
|
(29)
|
(48)
|
(55)
|
|
| Net Issuance of Debt |
5 261
|
1 083
|
(1 987)
|
(4 771)
|
(1 399)
|
(1 265)
|
(1 684)
|
(801)
|
(363)
|
(783)
|
(460)
|
(633)
|
(437)
|
(246)
|
(359)
|
(181)
|
(949)
|
(958)
|
(795)
|
(907)
|
(712)
|
(327)
|
844
|
167
|
1 166
|
198
|
(636)
|
19
|
(603)
|
(372)
|
(665)
|
(395)
|
(181)
|
(186)
|
212
|
(126)
|
597
|
1 129
|
973
|
940
|
267
|
(22)
|
(389)
|
(721)
|
(805)
|
(784)
|
9
|
528
|
205
|
(601)
|
625
|
242
|
737
|
1 712
|
1 375
|
1 276
|
1 129
|
453
|
(320)
|
1 050
|
1 158
|
2 119
|
55
|
(1 328)
|
(312)
|
(1 912)
|
632
|
1 263
|
222
|
1 234
|
1 038
|
190
|
726
|
(1 189)
|
(1 693)
|
(2 700)
|
(2 710)
|
(1 387)
|
(641)
|
183
|
662
|
302
|
(461)
|
(599)
|
|
| Cash Paid for Dividends |
(697)
|
0
|
(765)
|
(765)
|
(765)
|
0
|
(765)
|
(765)
|
(765)
|
0
|
(915)
|
(915)
|
(915)
|
0
|
(1 734)
|
(1 734)
|
(1 734)
|
0
|
(1 336)
|
(1 336)
|
(1 921)
|
0
|
(3 129)
|
(3 129)
|
(3 435)
|
0
|
(1 989)
|
(1 989)
|
(1 989)
|
0
|
(1 988)
|
(1 988)
|
(2 084)
|
0
|
(2 261)
|
(2 261)
|
(2 357)
|
0
|
(4 111)
|
(4 111)
|
(4 111)
|
0
|
(2 518)
|
(2 518)
|
(2 518)
|
0
|
(2 678)
|
(2 678)
|
(2 678)
|
0
|
(2 677)
|
(2 677)
|
(2 678)
|
0
|
(2 789)
|
(2 789)
|
(2 789)
|
0
|
(2 789)
|
(2 789)
|
(2 816)
|
0
|
(2 857)
|
(2 857)
|
(3 346)
|
0
|
(3 346)
|
(1 600)
|
(2 857)
|
0
|
(2 857)
|
(4 603)
|
(2 857)
|
(2 000)
|
(1 273)
|
(779)
|
(1 139)
|
(1 535)
|
(1 964)
|
(2 460)
|
(2 146)
|
(2 163)
|
(2 774)
|
(3 121)
|
|
| Other |
(225)
|
3 795
|
3 709
|
3 650
|
(593)
|
(568)
|
(579)
|
(521)
|
(516)
|
(712)
|
(3 705)
|
(3 728)
|
(3 672)
|
(3 473)
|
(458)
|
(457)
|
(433)
|
(487)
|
(2 712)
|
(2 722)
|
(413)
|
(481)
|
1 811
|
1 808
|
(411)
|
(473)
|
(474)
|
(462)
|
(374)
|
(436)
|
(387)
|
(369)
|
(315)
|
(347)
|
(381)
|
(436)
|
(349)
|
(351)
|
(419)
|
(396)
|
(409)
|
(396)
|
(399)
|
(344)
|
(344)
|
(340)
|
(327)
|
(323)
|
(315)
|
(321)
|
(314)
|
(313)
|
(316)
|
(303)
|
(310)
|
(328)
|
(339)
|
(357)
|
(365)
|
(364)
|
(340)
|
(359)
|
(301)
|
(294)
|
(326)
|
(298)
|
(343)
|
(392)
|
(396)
|
(413)
|
(464)
|
(446)
|
(293)
|
(86)
|
(209)
|
653
|
606
|
(462)
|
(299)
|
(287)
|
(476)
|
(633)
|
(745)
|
(667)
|
|
| Cash from Financing Activities |
4 338
N/A
|
4 181
-4%
|
957
-77%
|
(1 886)
N/A
|
(2 758)
-46%
|
(2 597)
+6%
|
(3 026)
-17%
|
(2 080)
+31%
|
(1 607)
+23%
|
(2 202)
-37%
|
(4 976)
-126%
|
(5 161)
-4%
|
(4 929)
+4%
|
(4 520)
+8%
|
(2 436)
+46%
|
(2 271)
+7%
|
(3 035)
-34%
|
(3 092)
-2%
|
(4 831)
-56%
|
(4 941)
-2%
|
(5 310)
-7%
|
(4 938)
+7%
|
(2 690)
+46%
|
(3 388)
-26%
|
(2 711)
+20%
|
(3 688)
-36%
|
(3 088)
+16%
|
(2 424)
+22%
|
(3 018)
-25%
|
(2 786)
+8%
|
(3 034)
-9%
|
(2 742)
+10%
|
(2 634)
+4%
|
(2 603)
+1%
|
(2 401)
+8%
|
(2 794)
-16%
|
(2 141)
+23%
|
(1 576)
+26%
|
(3 519)
-123%
|
(3 532)
0%
|
(4 264)
-21%
|
(4 558)
-7%
|
(3 338)
+27%
|
(3 616)
-8%
|
(3 702)
-2%
|
(3 681)
+1%
|
(3 032)
+18%
|
(2 509)
+17%
|
(2 825)
-13%
|
(3 638)
-29%
|
(2 414)
+34%
|
(2 796)
-16%
|
(2 311)
+17%
|
(1 316)
+43%
|
(1 777)
-35%
|
(1 892)
-6%
|
(2 044)
-8%
|
(2 733)
-34%
|
(3 500)
-28%
|
(528)
+85%
|
(422)
+20%
|
521
N/A
|
(1 527)
N/A
|
(4 505)
-195%
|
(4 009)
+11%
|
(5 578)
-39%
|
(3 082)
+45%
|
(2 501)
+19%
|
(3 056)
-22%
|
(2 062)
+33%
|
(2 305)
-12%
|
(3 134)
-36%
|
(2 447)
+22%
|
(3 295)
-35%
|
(3 190)
+3%
|
(2 846)
+11%
|
(3 266)
-15%
|
(3 422)
-5%
|
(2 941)
+14%
|
(2 588)
+12%
|
(1 993)
+23%
|
(2 523)
-27%
|
(4 028)
-60%
|
(4 442)
-10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(3)
|
(2)
|
2
|
8
|
8
|
(2)
|
(0)
|
1
|
(1)
|
6
|
3
|
15
|
14
|
9
|
(12)
|
(17)
|
(107)
|
(89)
|
(51)
|
(43)
|
58
|
50
|
23
|
(20)
|
(10)
|
(20)
|
(18)
|
10
|
(29)
|
(18)
|
(29)
|
(30)
|
(16)
|
(15)
|
6
|
(18)
|
(15)
|
(25)
|
(13)
|
11
|
7
|
14
|
21
|
15
|
64
|
67
|
35
|
0
|
4
|
15
|
12
|
3
|
(7)
|
(24)
|
(4)
|
12
|
13
|
15
|
4
|
(5)
|
(10)
|
(1)
|
37
|
55
|
(2)
|
(13)
|
21
|
(4)
|
(37)
|
(18)
|
(22)
|
(22)
|
(4)
|
(5)
|
|
| Net Change in Cash |
(2 367)
N/A
|
(3 615)
-53%
|
(287)
+92%
|
(1 036)
-260%
|
(780)
+25%
|
14
N/A
|
634
+4 334%
|
1 283
+102%
|
2 213
+73%
|
3 266
+48%
|
564
-83%
|
232
-59%
|
141
-39%
|
(2 527)
N/A
|
(230)
+91%
|
269
N/A
|
(533)
N/A
|
19
N/A
|
(1 254)
N/A
|
(968)
+23%
|
(1 380)
-43%
|
(1 032)
+25%
|
129
N/A
|
(511)
N/A
|
(18)
+96%
|
(956)
-5 183%
|
215
N/A
|
187
-13%
|
(296)
N/A
|
(5)
+98%
|
119
N/A
|
395
+233%
|
538
+36%
|
694
+29%
|
887
+28%
|
501
-44%
|
1 125
+124%
|
1 803
+60%
|
(366)
N/A
|
(596)
-63%
|
(1 392)
-133%
|
(2 201)
-58%
|
(846)
+62%
|
(689)
+19%
|
(435)
+37%
|
(70)
+84%
|
(22)
+68%
|
452
N/A
|
(289)
N/A
|
(663)
-130%
|
(337)
+49%
|
(654)
-94%
|
(60)
+91%
|
741
N/A
|
209
-72%
|
57
-73%
|
(101)
N/A
|
(464)
-359%
|
(148)
+68%
|
162
N/A
|
72
-56%
|
(334)
N/A
|
66
N/A
|
(7)
N/A
|
(9)
-29%
|
(7)
+17%
|
56
N/A
|
(204)
N/A
|
(12)
+94%
|
(46)
-275%
|
(156)
-241%
|
(61)
+61%
|
487
N/A
|
132
-73%
|
(249)
N/A
|
80
N/A
|
1 408
+1 662%
|
2 746
+95%
|
(505)
N/A
|
(1 684)
-234%
|
2 951
N/A
|
783
-73%
|
(1 829)
N/A
|
761
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(89)
N/A
|
641
N/A
|
616
-4%
|
1 147
+86%
|
2 103
+83%
|
2 306
+10%
|
2 853
+24%
|
2 989
+5%
|
3 285
+10%
|
3 222
-2%
|
3 125
-3%
|
3 279
+5%
|
3 054
-7%
|
2 970
-3%
|
3 011
+1%
|
2 715
-10%
|
2 711
0%
|
2 580
-5%
|
2 809
+9%
|
2 772
-1%
|
2 792
+1%
|
2 888
+3%
|
2 958
+2%
|
3 444
+16%
|
3 497
+2%
|
3 494
0%
|
3 585
+3%
|
3 198
-11%
|
3 198
0%
|
3 215
+1%
|
3 182
-1%
|
3 183
+0%
|
3 254
+2%
|
3 460
+6%
|
3 464
+0%
|
3 858
+11%
|
3 984
+3%
|
4 088
+3%
|
3 914
-4%
|
3 531
-10%
|
3 334
-6%
|
3 115
-7%
|
3 293
+6%
|
3 325
+1%
|
3 592
+8%
|
3 634
+1%
|
3 440
-5%
|
3 367
-2%
|
2 972
-12%
|
3 354
+13%
|
2 445
-27%
|
2 504
+2%
|
2 583
+3%
|
2 411
-7%
|
2 860
+19%
|
2 810
-2%
|
2 544
-9%
|
2 814
+11%
|
2 887
+3%
|
2 716
-6%
|
2 796
+3%
|
1 932
-31%
|
2 103
+9%
|
2 455
+17%
|
2 482
+1%
|
3 576
+44%
|
3 425
-4%
|
3 039
-11%
|
3 310
+9%
|
3 062
-7%
|
3 276
+7%
|
3 635
+11%
|
3 431
-6%
|
3 149
-8%
|
3 181
+1%
|
3 232
+2%
|
2 803
-13%
|
2 653
-5%
|
2 495
-6%
|
2 034
-18%
|
2 356
+16%
|
1 246
-47%
|
353
-72%
|
1 780
+405%
|
|