Toshiba Corp
TSE:6502
Cash Flow Statement
Cash Flow Statement
Toshiba Corp
| Jun-2001 | Sep-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
62 731
|
(80 867)
|
(176 818)
|
(254 017)
|
(239 375)
|
(157 287)
|
(79 313)
|
18 503
|
451
|
12 735
|
10 387
|
28 825
|
57 893
|
69 379
|
80 200
|
46 041
|
44 900
|
52 309
|
72 588
|
78 186
|
91 147
|
102 367
|
152 942
|
137 429
|
154 020
|
144 258
|
152 335
|
127 413
|
96 990
|
46 257
|
(158 346)
|
(343 559)
|
(457 391)
|
(443 726)
|
(326 601)
|
(40 069)
|
18 684
|
69 469
|
96 936
|
166 485
|
161 672
|
156 901
|
126 114
|
11 826
|
62 692
|
86 088
|
100 340
|
31 587
|
138 704
|
82 893
|
118 114
|
69 618
|
80 127
|
122 514
|
137 629
|
(19 015)
|
(51 226)
|
(66 261)
|
(637 771)
|
(516 035)
|
(421 517)
|
(409 417)
|
(644 053)
|
(1 160 201)
|
(1 185 914)
|
(1 319 932)
|
(473 494)
|
840 384
|
1 806 120
|
1 970 693
|
1 819 592
|
1 035 597
|
(121 721)
|
(187 752)
|
(130 474)
|
(96 453)
|
28 680
|
39 858
|
84 260
|
132 001
|
164 657
|
194 164
|
208 681
|
214 260
|
226 936
|
255 114
|
179 288
|
124 992
|
64 562
|
(35 036)
|
|
| Depreciation & Amortization |
419 435
|
343 347
|
336 970
|
326 239
|
306 357
|
284 926
|
274 553
|
260 835
|
256 990
|
252 146
|
247 926
|
248 831
|
247 586
|
244 284
|
241 816
|
241 362
|
243 775
|
245 753
|
249 733
|
254 217
|
258 713
|
263 385
|
274 467
|
292 875
|
303 931
|
338 737
|
366 981
|
380 160
|
387 575
|
379 481
|
365 248
|
349 764
|
337 786
|
317 236
|
304 854
|
291 520
|
280 608
|
271 558
|
257 516
|
250 412
|
247 445
|
247 105
|
247 379
|
242 913
|
239 905
|
238 669
|
215 620
|
197 747
|
217 003
|
197 909
|
202 430
|
186 405
|
172 135
|
177 705
|
180 997
|
189 938
|
196 787
|
196 413
|
206 563
|
213 869
|
203 775
|
194 997
|
177 418
|
162 975
|
157 551
|
151 960
|
142 889
|
118 070
|
102 122
|
89 072
|
76 805
|
78 518
|
79 999
|
81 034
|
82 337
|
79 615
|
80 771
|
81 249
|
81 824
|
85 211
|
85 351
|
86 086
|
86 337
|
85 157
|
85 950
|
87 848
|
89 855
|
95 328
|
97 531
|
98 985
|
|
| Change in Deffered Taxes |
0
|
(43 062)
|
0
|
(150 100)
|
0
|
0
|
0
|
(2 454)
|
0
|
0
|
0
|
52 145
|
0
|
44 869
|
0
|
5 525
|
0
|
12 237
|
0
|
33 091
|
0
|
49 894
|
0
|
56 444
|
0
|
49 797
|
0
|
10 635
|
1 518
|
(50 625)
|
(55 361)
|
(7 843)
|
(48 608)
|
13 925
|
20 365
|
(31 112)
|
(24 784)
|
(7 423)
|
(4 970)
|
(33 588)
|
(32 604)
|
(41 263)
|
(54 143)
|
(172)
|
11 685
|
13 719
|
16 071
|
(12 498)
|
25 893
|
4 461
|
17 988
|
43 557
|
38 296
|
57 174
|
67 462
|
86 121
|
77 781
|
44 643
|
338 587
|
345 770
|
357 998
|
387 977
|
160 611
|
13 537
|
18 809
|
(7 560)
|
(196 817)
|
(99 776)
|
(94 938)
|
(72 261)
|
22 249
|
(12 641)
|
(22 690)
|
(21 711)
|
(8 065)
|
15 697
|
19 486
|
14 557
|
9 523
|
(8 485)
|
(12 335)
|
(14 792)
|
(9 795)
|
(6 807)
|
(4 924)
|
(21 379)
|
(20 368)
|
14 087
|
15 618
|
29 641
|
|
| Other Non-Cash Items |
(37 051)
|
56 857
|
(30 321)
|
40 203
|
84 108
|
15 612
|
83 931
|
36 721
|
22 256
|
26 112
|
32 771
|
3 507
|
9 388
|
14 539
|
4 088
|
21 055
|
21 907
|
13 685
|
22 425
|
52 751
|
44 550
|
30 250
|
41 853
|
(99 039)
|
(76 305)
|
(95 133)
|
(88 620)
|
(163 979)
|
(146 231)
|
(96 662)
|
(173 240)
|
(50 900)
|
23 202
|
10 783
|
70 929
|
31 992
|
24 011
|
18 481
|
14 010
|
14 817
|
(7 061)
|
(5 540)
|
(3 423)
|
49 271
|
(3 093)
|
(9 792)
|
(13 788)
|
1 623
|
(3 833)
|
(4 081)
|
(1 997)
|
3 996
|
(15 034)
|
(16 069)
|
(10 410)
|
57 298
|
61 119
|
(37 234)
|
40 971
|
(316 191)
|
(372 361)
|
(263 083)
|
362 853
|
813 609
|
878 034
|
792 300
|
96 325
|
(53 249)
|
(1 006 293)
|
(961 731)
|
(920 313)
|
(932 749)
|
55 192
|
108 518
|
65 050
|
60 948
|
15 696
|
(2 169)
|
(30 107)
|
(17 926)
|
(22 033)
|
(41 955)
|
(54 376)
|
(76 392)
|
(119 823)
|
(170 999)
|
(106 914)
|
(59 014)
|
28 309
|
126 144
|
|
| Cash Taxes Paid |
0
|
98 726
|
0
|
55 340
|
0
|
0
|
0
|
43 094
|
0
|
0
|
0
|
58 496
|
0
|
78 577
|
0
|
38 539
|
0
|
70 470
|
0
|
62 925
|
0
|
93 588
|
0
|
59 272
|
0
|
125 133
|
0
|
107 431
|
0
|
0
|
0
|
140 923
|
0
|
0
|
0
|
4 487
|
0
|
0
|
0
|
61 342
|
0
|
0
|
0
|
43 912
|
0
|
0
|
0
|
48 662
|
0
|
0
|
0
|
50 997
|
0
|
0
|
0
|
86 846
|
0
|
0
|
0
|
77 466
|
0
|
0
|
0
|
103 914
|
0
|
0
|
0
|
104 845
|
0
|
104 845
|
104 845
|
70 263
|
0
|
0
|
0
|
21 478
|
0
|
0
|
0
|
51 778
|
0
|
0
|
0
|
36 671
|
0
|
0
|
0
|
61 803
|
0
|
0
|
|
| Cash Interest Paid |
0
|
73 802
|
0
|
39 347
|
0
|
0
|
0
|
31 932
|
0
|
0
|
0
|
27 852
|
0
|
37 952
|
0
|
21 761
|
0
|
33 270
|
0
|
24 538
|
0
|
38 098
|
0
|
30 892
|
0
|
52 255
|
0
|
40 356
|
0
|
0
|
0
|
35 004
|
0
|
0
|
0
|
31 036
|
0
|
0
|
0
|
33 478
|
0
|
0
|
0
|
31 759
|
0
|
0
|
0
|
33 090
|
0
|
0
|
0
|
33 777
|
0
|
0
|
0
|
28 194
|
0
|
0
|
0
|
22 779
|
0
|
0
|
0
|
21 248
|
0
|
0
|
0
|
23 375
|
0
|
23 375
|
23 375
|
10 383
|
0
|
0
|
0
|
5 571
|
0
|
0
|
0
|
4 495
|
0
|
0
|
0
|
4 355
|
0
|
0
|
0
|
4 465
|
0
|
0
|
|
| Change in Working Capital |
(75 794)
|
43 757
|
27 932
|
186 840
|
198 892
|
32 410
|
165 945
|
(42 002)
|
30 163
|
33 183
|
44 068
|
(10 646)
|
(29 170)
|
(52 272)
|
(138 900)
|
(8 449)
|
(23 601)
|
83 053
|
137 556
|
83 181
|
44 103
|
53 166
|
(51 283)
|
173 765
|
43 481
|
18 079
|
(133 557)
|
(107 101)
|
(141 290)
|
(166 021)
|
66 973
|
36 527
|
367 278
|
320 311
|
360 747
|
201 424
|
93 147
|
(33 067)
|
(25 075)
|
(26 542)
|
(81 538)
|
(30 350)
|
(97 242)
|
33 659
|
24 576
|
(50 491)
|
(110 011)
|
(86 143)
|
(213 385)
|
(136 685)
|
(24 702)
|
(16 990)
|
8 252
|
(59 177)
|
(90 555)
|
16 100
|
(15 072)
|
125 746
|
234 693
|
271 357
|
222 850
|
104 896
|
40 631
|
304 243
|
349 436
|
619 235
|
158 685
|
(768 062)
|
(609 545)
|
(824 046)
|
(508 156)
|
(43 870)
|
5 716
|
(135 334)
|
(115 457)
|
(201 955)
|
(252 131)
|
(139 218)
|
(40 863)
|
(45 656)
|
12 528
|
50 647
|
(4 975)
|
11 347
|
(60 160)
|
(89 506)
|
(136 393)
|
(141 353)
|
(203 111)
|
(64 869)
|
|
| Cash from Operating Activities |
412 243
N/A
|
281 269
-32%
|
200 685
-29%
|
149 165
-26%
|
199 882
+34%
|
111 545
-44%
|
295 016
+164%
|
271 603
-8%
|
307 406
+13%
|
321 722
+5%
|
332 698
+3%
|
322 662
-3%
|
337 842
+5%
|
320 799
-5%
|
239 349
-25%
|
305 534
+28%
|
292 506
-4%
|
414 313
+42%
|
487 827
+18%
|
501 426
+3%
|
471 604
-6%
|
492 350
+4%
|
451 070
-8%
|
561 474
+24%
|
481 571
-14%
|
438 935
-9%
|
353 583
-19%
|
247 128
-30%
|
205 209
-17%
|
119 077
-42%
|
45 274
-62%
|
(16 011)
N/A
|
222 267
N/A
|
218 529
-2%
|
430 294
+97%
|
453 755
+5%
|
391 666
-14%
|
319 018
-19%
|
338 417
+6%
|
371 584
+10%
|
287 914
-23%
|
326 853
+14%
|
218 685
-33%
|
337 497
+54%
|
335 765
-1%
|
278 193
-17%
|
208 232
-25%
|
132 316
-36%
|
164 382
+24%
|
144 497
-12%
|
311 833
+116%
|
286 586
-8%
|
283 776
-1%
|
282 147
-1%
|
285 123
+1%
|
330 442
+16%
|
269 389
-18%
|
263 307
-2%
|
183 043
-30%
|
(1 230)
N/A
|
(9 255)
-652%
|
15 370
N/A
|
97 460
+534%
|
134 163
+38%
|
217 916
+62%
|
236 003
+8%
|
(272 412)
N/A
|
37 367
N/A
|
197 466
+428%
|
201 727
+2%
|
490 177
+143%
|
124 855
-75%
|
(3 504)
N/A
|
(155 245)
-4 331%
|
(106 609)
+31%
|
(142 148)
-33%
|
(107 498)
+24%
|
(5 723)
+95%
|
104 637
N/A
|
145 145
+39%
|
228 168
+57%
|
274 150
+20%
|
225 872
-18%
|
227 565
+1%
|
127 979
-44%
|
61 078
-52%
|
5 468
-91%
|
34 040
+523%
|
2 909
-91%
|
154 865
+5 224%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(321 720)
|
(289 490)
|
(314 615)
|
(364 671)
|
(357 874)
|
(325 332)
|
(285 839)
|
(249 253)
|
(236 954)
|
(216 184)
|
(213 724)
|
(199 127)
|
(202 368)
|
(221 733)
|
(230 348)
|
(271 635)
|
(287 702)
|
(279 019)
|
(282 385)
|
(316 702)
|
(328 799)
|
(346 152)
|
(368 820)
|
(376 707)
|
(370 406)
|
(390 733)
|
(365 919)
|
(407 692)
|
(553 874)
|
(528 998)
|
(528 168)
|
(477 720)
|
(383 605)
|
(367 820)
|
(366 320)
|
(262 929)
|
(248 225)
|
(250 843)
|
(255 177)
|
(260 080)
|
(322 217)
|
(318 665)
|
(326 342)
|
(331 159)
|
(304 990)
|
(316 888)
|
(312 341)
|
(296 211)
|
(276 889)
|
(265 893)
|
(248 878)
|
(254 352)
|
(250 913)
|
(256 920)
|
(260 534)
|
(287 884)
|
(280 149)
|
(291 486)
|
(302 806)
|
(291 465)
|
(284 325)
|
(249 122)
|
(226 766)
|
(180 735)
|
(159 461)
|
(155 379)
|
(173 759)
|
(199 908)
|
(235 117)
|
(217 388)
|
(184 480)
|
(138 237)
|
(104 415)
|
(111 930)
|
(118 028)
|
(135 168)
|
(137 041)
|
(141 572)
|
(141 819)
|
(139 153)
|
(138 414)
|
(127 920)
|
(129 958)
|
(130 541)
|
(134 313)
|
(144 284)
|
(143 701)
|
(148 499)
|
(148 638)
|
(146 442)
|
|
| Other Items |
90 815
|
53 221
|
43 604
|
39 092
|
53 144
|
135 789
|
121 338
|
101 265
|
73 850
|
(9 090)
|
36 528
|
9 661
|
3 474
|
33 870
|
(10 078)
|
28 529
|
53 953
|
(2 815)
|
13 425
|
13 317
|
(49 798)
|
5 193
|
(396 073)
|
(336 075)
|
(299 589)
|
(332 252)
|
132 483
|
84 990
|
209 580
|
173 315
|
147 687
|
142 412
|
76 662
|
120 999
|
77 018
|
10 007
|
24 507
|
39 950
|
38 453
|
45 380
|
71 135
|
(49 212)
|
(33 657)
|
(46 068)
|
(73 838)
|
44 746
|
81 149
|
99 864
|
111 907
|
80 485
|
10 608
|
7 797
|
(24 681)
|
5 286
|
31 275
|
97 754
|
129 250
|
320 227
|
315 805
|
944 907
|
943 762
|
741 920
|
776 563
|
1 806
|
(17 363)
|
110 776
|
9 858
|
53 195
|
1 500 945
|
1 382 749
|
1 436 635
|
1 443 671
|
4 533
|
(8 674)
|
(2 299)
|
12 654
|
23 303
|
31 801
|
42 385
|
32 482
|
20 766
|
16 578
|
8 490
|
6 020
|
23 050
|
130 567
|
130 606
|
139 688
|
121 872
|
48 335
|
|
| Cash from Investing Activities |
(230 905)
N/A
|
(236 269)
-2%
|
(271 011)
-15%
|
(325 579)
-20%
|
(304 730)
+6%
|
(189 543)
+38%
|
(164 501)
+13%
|
(147 988)
+10%
|
(163 104)
-10%
|
(225 274)
-38%
|
(177 196)
+21%
|
(189 466)
-7%
|
(198 894)
-5%
|
(187 863)
+6%
|
(240 426)
-28%
|
(243 106)
-1%
|
(233 749)
+4%
|
(281 834)
-21%
|
(268 960)
+5%
|
(303 385)
-13%
|
(378 597)
-25%
|
(340 959)
+10%
|
(764 893)
-124%
|
(712 782)
+7%
|
(669 995)
+6%
|
(722 985)
-8%
|
(233 436)
+68%
|
(322 702)
-38%
|
(344 294)
-7%
|
(355 683)
-3%
|
(380 481)
-7%
|
(335 308)
+12%
|
(306 943)
+8%
|
(246 821)
+20%
|
(289 302)
-17%
|
(252 922)
+13%
|
(223 718)
+12%
|
(210 893)
+6%
|
(216 724)
-3%
|
(214 700)
+1%
|
(251 082)
-17%
|
(367 877)
-47%
|
(359 999)
+2%
|
(377 227)
-5%
|
(378 828)
0%
|
(272 142)
+28%
|
(231 192)
+15%
|
(196 347)
+15%
|
(164 982)
+16%
|
(185 408)
-12%
|
(238 270)
-29%
|
(246 555)
-3%
|
(275 594)
-12%
|
(251 634)
+9%
|
(229 259)
+9%
|
(190 130)
+17%
|
(150 899)
+21%
|
28 741
N/A
|
12 999
-55%
|
653 442
+4 927%
|
659 437
+1%
|
492 798
-25%
|
549 797
+12%
|
(178 929)
N/A
|
(176 824)
+1%
|
(44 603)
+75%
|
(163 901)
-267%
|
(146 713)
+10%
|
1 265 828
N/A
|
1 165 361
-8%
|
1 252 155
+7%
|
1 305 434
+4%
|
(99 882)
N/A
|
(120 604)
-21%
|
(120 327)
+0%
|
(122 514)
-2%
|
(113 738)
+7%
|
(109 771)
+3%
|
(99 434)
+9%
|
(106 671)
-7%
|
(117 648)
-10%
|
(111 342)
+5%
|
(121 468)
-9%
|
(124 521)
-3%
|
(111 263)
+11%
|
(13 717)
+88%
|
(13 095)
+5%
|
(8 811)
+33%
|
(26 766)
-204%
|
(98 107)
-267%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
52 412
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
14 171
|
0
|
14 147
|
0
|
(586)
|
0
|
(767)
|
0
|
(481)
|
0
|
(869)
|
0
|
(841)
|
0
|
0
|
0
|
(1 138)
|
(1 325)
|
(1 475)
|
(1 471)
|
(345)
|
317 361
|
317 487
|
317 456
|
317 432
|
(109)
|
(98)
|
(162)
|
(159)
|
12
|
11
|
93
|
(42)
|
(40)
|
(36)
|
(40)
|
(50)
|
(76)
|
(98)
|
(129)
|
(145)
|
(133)
|
(134)
|
(130)
|
(134)
|
(138)
|
(122)
|
(99)
|
(66)
|
(47)
|
(37)
|
(40)
|
(58)
|
(112)
|
(134)
|
597 771
|
573 332
|
573 386
|
573 399
|
(319 068)
|
(399 924)
|
(504 748)
|
(641 255)
|
(406 190)
|
(300 886)
|
(196 062)
|
(59 553)
|
(48)
|
(47)
|
(63)
|
(100 149)
|
(100 161)
|
(100 166)
|
(100 160)
|
(87)
|
(85)
|
(82)
|
(88)
|
(182)
|
|
| Net Issuance of Debt |
(252 484)
|
(204 821)
|
15 517
|
17 128
|
9 502
|
(21 207)
|
(197 366)
|
(156 479)
|
(149 176)
|
(96 754)
|
(144 232)
|
(96 721)
|
(135 201)
|
(64 161)
|
97 338
|
(65 133)
|
(16 731)
|
(173 291)
|
(221 503)
|
(203 129)
|
33 791
|
258 262
|
291 354
|
186 842
|
111 350
|
(83 032)
|
(70 279)
|
94 832
|
174 712
|
317 957
|
372 762
|
530 465
|
(119 128)
|
(182 085)
|
(402 437)
|
(588 247)
|
(252 652)
|
(194 884)
|
(182 170)
|
(134 644)
|
(3 728)
|
80 822
|
185 848
|
33 819
|
74 109
|
(5 505)
|
27 291
|
208 121
|
108 864
|
193 198
|
50 198
|
(49 625)
|
5 489
|
(10 885)
|
(10 710)
|
(82 303)
|
(69 298)
|
(64 530)
|
(4 791)
|
179 393
|
(191 899)
|
(308 490)
|
(191 562)
|
(209 917)
|
(22 383)
|
(118 512)
|
(151 366)
|
(492 778)
|
(495 755)
|
(491 986)
|
(671 109)
|
(257 348)
|
(344 620)
|
(268 422)
|
(197 070)
|
(205 158)
|
177 503
|
195 940
|
129 433
|
152 858
|
(36 313)
|
(38 239)
|
(3 028)
|
(3 346)
|
(7 628)
|
(7 481)
|
(6 254)
|
(7 475)
|
(3 033)
|
(144 194)
|
|
| Cash Paid for Dividends |
(38 738)
|
(32 022)
|
(20 170)
|
(16 045)
|
(2 914)
|
(59)
|
(166)
|
(2 428)
|
(10 688)
|
(13 287)
|
(13 644)
|
(11 720)
|
(12 621)
|
(11 221)
|
(16 668)
|
(17 104)
|
(17 285)
|
(18 488)
|
(22 595)
|
(22 808)
|
(25 746)
|
(25 078)
|
(30 327)
|
(30 431)
|
(40 049)
|
(40 570)
|
(46 309)
|
(46 406)
|
(44 105)
|
(46 826)
|
(45 909)
|
(50 350)
|
(31 478)
|
(26 830)
|
(7 520)
|
(5 728)
|
(8 750)
|
(11 040)
|
(19 116)
|
(17 601)
|
(27 258)
|
(28 646)
|
(36 780)
|
(37 007)
|
(40 327)
|
(39 788)
|
(40 345)
|
(42 547)
|
(43 832)
|
(42 653)
|
(43 087)
|
(38 954)
|
(38 888)
|
(41 668)
|
(41 716)
|
(42 068)
|
(26 411)
|
(29 839)
|
(32 595)
|
(31 848)
|
(33 605)
|
(28 376)
|
(12 715)
|
(12 754)
|
(11 373)
|
(11 382)
|
(10 713)
|
(10 940)
|
(12 132)
|
(11 423)
|
(11 735)
|
(22 249)
|
(27 363)
|
(27 881)
|
(33 955)
|
(23 319)
|
(20 018)
|
(23 377)
|
(18 791)
|
(21 293)
|
(49 751)
|
(96 653)
|
(111 154)
|
(109 429)
|
(106 459)
|
(127 866)
|
(133 595)
|
(134 774)
|
(106 219)
|
(33 377)
|
|
| Other |
0
|
0
|
0
|
0
|
1 924
|
84
|
(484)
|
(604)
|
(2 455)
|
(1 116)
|
(1 274)
|
(38 463)
|
(41 700)
|
(42 860)
|
(45 033)
|
(9 501)
|
(8 831)
|
(8 953)
|
(9 051)
|
(8 880)
|
(9 591)
|
(5 326)
|
(2 979)
|
(774)
|
1 971
|
(950)
|
(544)
|
(715)
|
(258)
|
(1 061)
|
(889)
|
(1 318)
|
(4 598)
|
(3 620)
|
(3 606)
|
(3 628)
|
(342)
|
(20)
|
26
|
188
|
407
|
460
|
471
|
490
|
83
|
(32)
|
1 908
|
(123 752)
|
(124 335)
|
(123 558)
|
(126 285)
|
(585)
|
(3 203)
|
(3 677)
|
(1 413)
|
(1 290)
|
10 017
|
9 408
|
9 605
|
(11 732)
|
(16 964)
|
(1 804)
|
(4 069)
|
2 971
|
(88 403)
|
(92 402)
|
(145 275)
|
(133 227)
|
(40 696)
|
(36 910)
|
16 335
|
34 503
|
29 122
|
12 083
|
19 815
|
(157 881)
|
(189 923)
|
(187 679)
|
(195 210)
|
(33 707)
|
(298)
|
(147)
|
(170)
|
(3 891)
|
(3 887)
|
(3 881)
|
(3 847)
|
(16)
|
(13)
|
(897)
|
|
| Cash from Financing Activities |
(291 222)
N/A
|
(236 843)
+19%
|
(4 653)
+98%
|
53 495
N/A
|
60 924
+14%
|
31 230
-49%
|
(145 604)
N/A
|
(159 756)
-10%
|
(162 564)
-2%
|
(111 402)
+31%
|
(159 395)
-43%
|
(132 733)
+17%
|
(175 351)
-32%
|
(104 095)
+41%
|
49 808
N/A
|
(92 324)
N/A
|
(43 433)
+53%
|
(201 475)
-364%
|
(253 735)
-26%
|
(235 298)
+7%
|
(2 027)
+99%
|
227 170
N/A
|
257 567
+13%
|
154 796
-40%
|
72 431
-53%
|
(125 005)
N/A
|
(117 973)
+6%
|
46 573
N/A
|
129 024
+177%
|
268 595
+108%
|
324 493
+21%
|
478 452
+47%
|
162 157
-66%
|
104 952
-35%
|
(96 107)
N/A
|
(280 171)
-192%
|
(261 853)
+7%
|
(206 042)
+21%
|
(201 422)
+2%
|
(152 216)
+24%
|
(30 567)
+80%
|
52 647
N/A
|
149 632
+184%
|
(2 740)
N/A
|
33 825
N/A
|
(45 361)
N/A
|
(11 186)
+75%
|
41 772
N/A
|
(59 379)
N/A
|
26 889
N/A
|
(119 303)
N/A
|
(89 309)
+25%
|
(36 735)
+59%
|
(56 364)
-53%
|
(53 969)
+4%
|
(125 795)
-133%
|
(85 830)
+32%
|
(85 083)
+1%
|
(27 880)
+67%
|
135 747
N/A
|
(242 515)
N/A
|
(338 707)
-40%
|
(208 386)
+38%
|
(219 758)
-5%
|
(122 271)
+44%
|
(222 430)
-82%
|
290 417
N/A
|
(63 613)
N/A
|
24 803
N/A
|
33 080
+33%
|
(985 577)
N/A
|
(645 018)
+35%
|
(847 609)
-31%
|
(925 475)
-9%
|
(617 400)
+33%
|
(687 244)
-11%
|
(228 500)
+67%
|
(74 669)
+67%
|
(84 616)
-13%
|
97 811
N/A
|
(86 425)
N/A
|
(235 188)
-172%
|
(214 513)
+9%
|
(216 832)
-1%
|
(218 134)
-1%
|
(139 315)
+36%
|
(143 781)
-3%
|
(142 347)
+1%
|
(109 353)
+23%
|
(178 650)
-63%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
30 167
|
14 788
|
21 616
|
5 756
|
(998)
|
2 376
|
(7 426)
|
(7 193)
|
2 619
|
(5 050)
|
(6 923)
|
(8 284)
|
(7 861)
|
3 329
|
3 348
|
5 623
|
4 848
|
2 672
|
11 872
|
13 175
|
11 059
|
27 759
|
27 497
|
34 903
|
45 529
|
7 094
|
(37)
|
(31 662)
|
(27 250)
|
(26 615)
|
(62 599)
|
(31 989)
|
(42 343)
|
(29 798)
|
10 907
|
2 994
|
(11 746)
|
(9 642)
|
(16 723)
|
(13 277)
|
(6 440)
|
(11 571)
|
(8 105)
|
(2 065)
|
(6 880)
|
3 621
|
18 650
|
17 123
|
30 707
|
29 522
|
24 278
|
11 449
|
5 010
|
12 454
|
11 912
|
13 509
|
17 306
|
3 702
|
(6 937)
|
(11 796)
|
(31 161)
|
(28 081)
|
(5 844)
|
(3 312)
|
15 021
|
19 149
|
(410)
|
(1 615)
|
(2 388)
|
2 171
|
(6 019)
|
1 592
|
(3 404)
|
(10 823)
|
(506)
|
(6 641)
|
(1 098)
|
1 319
|
(1 464)
|
12 198
|
7 692
|
8 572
|
9 766
|
9 551
|
20 095
|
17 424
|
8 778
|
910
|
(426)
|
1 159
|
|
| Net Change in Cash |
(79 717)
N/A
|
(177 055)
-122%
|
(53 363)
+70%
|
(117 163)
-120%
|
(44 922)
+62%
|
(44 392)
+1%
|
(22 515)
+49%
|
(43 334)
-92%
|
(15 643)
+64%
|
(20 004)
-28%
|
(10 816)
+46%
|
(7 821)
+28%
|
(44 264)
-466%
|
32 170
N/A
|
52 079
+62%
|
(24 273)
N/A
|
20 172
N/A
|
(66 324)
N/A
|
(22 996)
+65%
|
(24 082)
-5%
|
102 039
N/A
|
406 320
+298%
|
(28 759)
N/A
|
38 391
N/A
|
(70 464)
N/A
|
(401 961)
-470%
|
2 137
N/A
|
(60 663)
N/A
|
(37 311)
+38%
|
5 374
N/A
|
(73 313)
N/A
|
95 144
N/A
|
35 138
-63%
|
46 862
+33%
|
55 792
+19%
|
(76 344)
N/A
|
(105 651)
-38%
|
(107 559)
-2%
|
(96 452)
+10%
|
(8 609)
+91%
|
(175)
+98%
|
52
N/A
|
213
+310%
|
(44 535)
N/A
|
(16 118)
+64%
|
(35 689)
-121%
|
(15 496)
+57%
|
(5 136)
+67%
|
(29 272)
-470%
|
15 500
N/A
|
(21 462)
N/A
|
(37 829)
-76%
|
(23 543)
+38%
|
(13 397)
+43%
|
13 807
N/A
|
28 026
+103%
|
49 966
+78%
|
210 667
+322%
|
161 225
-23%
|
776 163
+381%
|
376 506
-51%
|
141 380
-62%
|
433 027
+206%
|
(267 836)
N/A
|
(66 158)
+75%
|
(11 881)
+82%
|
(146 306)
-1 131%
|
(174 574)
-19%
|
1 485 709
N/A
|
1 402 339
-6%
|
750 736
-46%
|
786 863
+5%
|
(954 399)
N/A
|
(1 212 147)
-27%
|
(844 842)
+30%
|
(958 547)
-13%
|
(450 834)
+53%
|
(188 844)
+58%
|
(80 877)
+57%
|
148 483
N/A
|
31 787
-79%
|
(63 808)
N/A
|
(100 343)
-57%
|
(104 237)
-4%
|
(181 323)
-74%
|
(74 530)
+59%
|
(142 630)
-91%
|
(116 208)
+19%
|
(133 636)
-15%
|
(120 733)
+10%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
90 523
N/A
|
(8 221)
N/A
|
(113 930)
-1 286%
|
(215 506)
-89%
|
(157 992)
+27%
|
(213 787)
-35%
|
9 177
N/A
|
22 350
+144%
|
70 452
+215%
|
105 538
+50%
|
118 974
+13%
|
123 535
+4%
|
135 474
+10%
|
99 066
-27%
|
9 001
-91%
|
33 899
+277%
|
4 804
-86%
|
135 294
+2 716%
|
205 442
+52%
|
184 724
-10%
|
142 805
-23%
|
146 198
+2%
|
82 250
-44%
|
184 767
+125%
|
111 165
-40%
|
48 202
-57%
|
(12 336)
N/A
|
(160 564)
-1 202%
|
(348 665)
-117%
|
(409 921)
-18%
|
(482 894)
-18%
|
(493 731)
-2%
|
(161 338)
+67%
|
(149 291)
+7%
|
63 974
N/A
|
190 826
+198%
|
143 441
-25%
|
68 175
-52%
|
83 240
+22%
|
111 504
+34%
|
(34 303)
N/A
|
8 188
N/A
|
(107 657)
N/A
|
6 338
N/A
|
30 775
+386%
|
(38 695)
N/A
|
(104 109)
-169%
|
(163 895)
-57%
|
(112 507)
+31%
|
(121 396)
-8%
|
62 955
N/A
|
32 234
-49%
|
32 863
+2%
|
25 227
-23%
|
24 589
-3%
|
42 558
+73%
|
(10 760)
N/A
|
(28 179)
-162%
|
(119 763)
-325%
|
(292 695)
-144%
|
(293 580)
0%
|
(233 752)
+20%
|
(129 306)
+45%
|
(46 572)
+64%
|
58 455
N/A
|
80 624
+38%
|
(446 171)
N/A
|
(162 541)
+64%
|
(37 651)
+77%
|
(15 661)
+58%
|
305 697
N/A
|
(13 382)
N/A
|
(107 919)
-706%
|
(267 175)
-148%
|
(224 637)
+16%
|
(277 316)
-23%
|
(244 539)
+12%
|
(147 295)
+40%
|
(37 182)
+75%
|
5 992
N/A
|
89 754
+1 398%
|
146 230
+63%
|
95 914
-34%
|
97 024
+1%
|
(6 334)
N/A
|
(83 206)
-1 214%
|
(138 233)
-66%
|
(114 459)
+17%
|
(145 729)
-27%
|
8 423
N/A
|
|