Richter Gedeon Vegyeszeti Gyar Nyrt
XMUN:RIG2
Cash Flow Statement
Cash Flow Statement
Richter Gedeon Vegyeszeti Gyar Nyrt
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36 812
|
43 644
|
53 211
|
62 789
|
39 591
|
43 826
|
46 431
|
49 415
|
49 527
|
47 759
|
45 092
|
42 267
|
33 336
|
34 258
|
27 666
|
32 218
|
41 410
|
52 761
|
56 081
|
51 548
|
50 986
|
40 958
|
61 217
|
70 868
|
64 479
|
64 110
|
46 240
|
47 351
|
49 281
|
54 858
|
57 603
|
46 057
|
49 240
|
51 538
|
49 678
|
52 014
|
42 766
|
33 058
|
37 367
|
31 723
|
24 950
|
30 652
|
39 300
|
40 482
|
59 877
|
59 237
|
54 395
|
62 822
|
68 226
|
75 517
|
66 179
|
68 500
|
13 901
|
7 827
|
26 058
|
20 231
|
43 953
|
51 096
|
43 912
|
58 788
|
50 848
|
59 984
|
71 874
|
71 146
|
115 164
|
110 136
|
109 540
|
124 287
|
146 575
|
160 160
|
211 025
|
257 820
|
165 663
|
163 202
|
116 570
|
86 508
|
171 540
|
215 813
|
255 315
|
243 812
|
281 077
|
280 788
|
269 503
|
275 714
|
284 747
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 963
|
16 872
|
20 309
|
24 401
|
16 588
|
17 108
|
18 183
|
19 117
|
18 749
|
19 276
|
19 742
|
19 577
|
20 213
|
20 584
|
20 548
|
20 608
|
20 583
|
20 404
|
20 466
|
20 511
|
19 715
|
19 675
|
19 600
|
19 437
|
21 135
|
22 027
|
23 007
|
24 526
|
24 459
|
24 929
|
25 985
|
26 533
|
26 883
|
27 580
|
27 755
|
27 780
|
28 301
|
28 760
|
29 056
|
29 499
|
29 363
|
29 635
|
30 085
|
30 454
|
31 248
|
31 356
|
31 455
|
31 698
|
32 895
|
33 695
|
34 362
|
35 024
|
34 747
|
34 564
|
34 865
|
34 973
|
34 907
|
35 116
|
34 836
|
35 767
|
39 320
|
40 457
|
41 676
|
42 020
|
39 846
|
41 075
|
42 293
|
43 129
|
44 922
|
45 382
|
46 333
|
48 015
|
48 569
|
49 407
|
49 295
|
49 041
|
50 808
|
49 880
|
49 650
|
50 422
|
49 521
|
52 006
|
55 273
|
57 479
|
60 463
|
|
| 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
|
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
|
1 636
|
2 039
|
2 470
|
2 012
|
1 642
|
1 628
|
1 635
|
2 473
|
1 590
|
1 648
|
1 566
|
1 548
|
1 552
|
1 568
|
1 693
|
1 864
|
1 954
|
0
|
0
|
0
|
3 494
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 110
|
1 400
|
1 625
|
3 381
|
(3 719)
|
(3 606)
|
(4 800)
|
(5 611)
|
199
|
(404)
|
293
|
(1 092)
|
3 064
|
(1 180)
|
5 591
|
758
|
(3 797)
|
(10 924)
|
(8 711)
|
(2 119)
|
7 914
|
15 831
|
7 028
|
6 008
|
(5 012)
|
(3 242)
|
(1 929)
|
2 980
|
29 571
|
30 663
|
24 583
|
18 710
|
3 856
|
6 508
|
8 750
|
9 991
|
6 621
|
3 240
|
7 588
|
6 695
|
10 851
|
5 840
|
8 844
|
14 600
|
3 497
|
3 383
|
(2 467)
|
(6 092)
|
(3 317)
|
(1 323)
|
(786)
|
(269)
|
51 085
|
54 816
|
53 852
|
53 162
|
27 752
|
28 308
|
28 392
|
32 984
|
41 326
|
37 647
|
43 414
|
38 105
|
7 833
|
5 416
|
1 854
|
4 944
|
(3 150)
|
(729)
|
14 216
|
5 735
|
32 011
|
5 021
|
(3 163)
|
1 812
|
(7 887)
|
14 728
|
5 462
|
12 205
|
5 777
|
1 069
|
5 686
|
11 014
|
8 541
|
|
| Cash Taxes Paid |
1 709
|
2 207
|
2 290
|
2 661
|
2 422
|
1 447
|
907
|
33
|
0
|
0
|
0
|
0
|
(58)
|
(58)
|
(58)
|
(58)
|
118
|
118
|
190
|
1 638
|
1 536
|
2 317
|
2 868
|
1 708
|
1 983
|
2 148
|
2 676
|
2 606
|
5 538
|
6 139
|
6 106
|
7 449
|
4 414
|
5 998
|
4 733
|
2 748
|
3 566
|
1 481
|
2 709
|
4 093
|
4 812
|
4 890
|
4 481
|
3 968
|
3 982
|
4 143
|
4 366
|
4 847
|
4 664
|
4 627
|
4 525
|
5 338
|
5 649
|
5 968
|
6 008
|
5 305
|
6 375
|
7 164
|
7 357
|
7 967
|
6 880
|
6 742
|
6 158
|
7 058
|
6 178
|
6 341
|
6 468
|
5 935
|
7 360
|
7 438
|
7 393
|
7 632
|
7 515
|
8 011
|
8 792
|
9 268
|
8 136
|
8 186
|
7 804
|
10 984
|
14 290
|
14 419
|
15 562
|
13 947
|
9 744
|
11 088
|
11 976
|
11 739
|
23 565
|
23 388
|
23 330
|
23 263
|
35 895
|
|
| 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
|
583
|
644
|
658
|
667
|
169
|
392
|
662
|
2 616
|
1 266
|
1 495
|
1 685
|
134
|
1 805
|
1 732
|
1 714
|
1 576
|
1 560
|
1 468
|
1 365
|
1 378
|
1 373
|
1 328
|
1 300
|
1 231
|
1 160
|
1 102
|
980
|
917
|
827
|
748
|
701
|
686
|
990
|
828
|
668
|
530
|
2
|
(2)
|
3
|
1
|
1
|
20
|
19
|
19
|
22
|
13
|
17
|
26
|
27
|
23
|
4 585
|
4 664
|
7 256
|
7 361
|
11 307
|
11 480
|
14 525
|
14 898
|
13 478
|
13 845
|
10 888
|
10 619
|
8 709
|
8 180
|
9 254
|
|
| Change in Working Capital |
34 515
|
30 613
|
36 367
|
39 296
|
33 428
|
34 857
|
34 171
|
37 290
|
(3 447)
|
(22 140)
|
(37 661)
|
(54 547)
|
(15 776)
|
(16 404)
|
(16 656)
|
(14 932)
|
(13 852)
|
(9 834)
|
(10 808)
|
(9 133)
|
(8 877)
|
(7 007)
|
(2 092)
|
(7 140)
|
(15 779)
|
(8 546)
|
(4 884)
|
3 589
|
(5 480)
|
(6 459)
|
(16 706)
|
(27 105)
|
(5 928)
|
(26 977)
|
(16 602)
|
(21 821)
|
(20 338)
|
(4 068)
|
(43 822)
|
(40 665)
|
(18 145)
|
(22 150)
|
18 319
|
23 387
|
(3 746)
|
5 617
|
8 001
|
4 405
|
(2 963)
|
(3 620)
|
(18 761)
|
(4 765)
|
425
|
2 802
|
8 791
|
(12 284)
|
(20 385)
|
(24 749)
|
(16 440)
|
(11 278)
|
(15 986)
|
(941)
|
(13 292)
|
3 983
|
(6 269)
|
(30 349)
|
(23 929)
|
(53 726)
|
(33 280)
|
(20 147)
|
(36 108)
|
(7 973)
|
(29 323)
|
(31 236)
|
(33 638)
|
(53 524)
|
(48 443)
|
(44 553)
|
(102 190)
|
(140 886)
|
(60 247)
|
(64 508)
|
(10 161)
|
14 127
|
(90 791)
|
(118 371)
|
(117 351)
|
(89 030)
|
(57 006)
|
(48 515)
|
(56 205)
|
(38 352)
|
(77 348)
|
|
| Cash from Operating Activities |
34 515
N/A
|
30 613
-11%
|
36 367
+19%
|
39 296
+8%
|
33 428
-15%
|
34 857
+4%
|
34 171
-2%
|
37 290
+9%
|
47 438
+27%
|
39 776
-16%
|
37 484
-6%
|
36 024
-4%
|
36 684
+2%
|
40 924
+12%
|
43 158
+5%
|
47 989
+11%
|
54 623
+14%
|
56 797
+4%
|
54 319
-4%
|
51 619
-5%
|
47 736
-8%
|
46 655
-2%
|
51 713
+11%
|
46 444
-10%
|
42 417
-9%
|
53 695
+27%
|
62 952
+17%
|
73 529
+17%
|
73 135
-1%
|
70 005
-4%
|
71 139
+2%
|
69 208
-3%
|
74 674
+8%
|
55 918
-25%
|
50 716
-9%
|
53 036
+5%
|
82 973
+56%
|
106 382
+28%
|
64 349
-40%
|
50 635
-21%
|
61 834
+22%
|
63 476
+3%
|
104 502
+65%
|
113 172
+8%
|
73 942
-35%
|
70 675
-4%
|
82 012
+16%
|
72 322
-12%
|
62 201
-14%
|
62 507
+0%
|
59 468
-5%
|
80 771
+36%
|
95 047
+18%
|
96 778
+2%
|
92 174
-5%
|
76 144
-17%
|
77 419
+2%
|
83 140
+7%
|
83 315
+0%
|
91 977
+10%
|
83 747
-9%
|
96 266
+15%
|
101 483
+5%
|
112 349
+11%
|
100 343
-11%
|
84 171
-16%
|
83 211
-1%
|
73 813
-11%
|
98 214
+33%
|
117 941
+20%
|
120 856
+2%
|
143 298
+19%
|
133 520
-7%
|
125 391
-6%
|
120 049
-4%
|
118 836
-1%
|
139 904
+18%
|
160 260
+15%
|
169 384
+6%
|
170 684
+1%
|
185 996
+9%
|
153 122
-18%
|
152 541
0%
|
151 488
-1%
|
123 670
-18%
|
162 050
+31%
|
193 076
+19%
|
217 409
+13%
|
279 369
+28%
|
285 348
+2%
|
274 257
-4%
|
305 855
+12%
|
276 403
-10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16 571)
|
(11 764)
|
(18 475)
|
(20 375)
|
(21 301)
|
(21 810)
|
(19 522)
|
(21 327)
|
(26 812)
|
(27 746)
|
(28 912)
|
(30 603)
|
(30 016)
|
(29 683)
|
(29 657)
|
(30 869)
|
(33 446)
|
(34 446)
|
(35 338)
|
(32 080)
|
(23 197)
|
(21 520)
|
(19 505)
|
(18 636)
|
(22 010)
|
(22 963)
|
(23 483)
|
(23 431)
|
(24 211)
|
(23 075)
|
(23 198)
|
(23 306)
|
(88 704)
|
(89 386)
|
(90 619)
|
(93 329)
|
(32 285)
|
(32 047)
|
(33 367)
|
(32 906)
|
(29 677)
|
(30 133)
|
(30 342)
|
(32 976)
|
(33 606)
|
(35 919)
|
(40 078)
|
(41 116)
|
(43 234)
|
(41 070)
|
(34 539)
|
(33 590)
|
(33 302)
|
(33 874)
|
(36 083)
|
(34 410)
|
(36 453)
|
(40 422)
|
(40 899)
|
(41 486)
|
(39 929)
|
(37 359)
|
(40 648)
|
(54 768)
|
(58 055)
|
(58 514)
|
(57 134)
|
(47 595)
|
(58 085)
|
(71 435)
|
(76 378)
|
(74 591)
|
(66 638)
|
(133 529)
|
(134 619)
|
(140 858)
|
(143 297)
|
(66 823)
|
(65 783)
|
(66 408)
|
(71 579)
|
(93 468)
|
(108 682)
|
(121 205)
|
(119 770)
|
(95 976)
|
(103 980)
|
(90 724)
|
(87 804)
|
(86 533)
|
(60 459)
|
(63 066)
|
(66 404)
|
|
| Other Items |
785
|
1 293
|
(12 455)
|
(1 441)
|
(4 341)
|
1 528
|
2 752
|
(4 801)
|
(4 252)
|
(623)
|
3 086
|
12 797
|
12 216
|
13 787
|
19 953
|
17 406
|
9 296
|
3 465
|
(4 295)
|
(7 875)
|
(7 734)
|
(10 069)
|
(8 189)
|
(14 047)
|
(13 419)
|
(20 027)
|
(26 228)
|
(7 052)
|
(1 730)
|
7 122
|
4 108
|
(6 276)
|
(27 668)
|
(23 986)
|
(13 309)
|
(10 594)
|
(7 177)
|
(12 739)
|
(16 815)
|
(24 890)
|
(44 958)
|
(56 635)
|
(52 027)
|
(43 847)
|
(1 421)
|
5 468
|
(137)
|
(58)
|
(2 356)
|
(3 257)
|
(21 032)
|
(21 372)
|
(5 798)
|
(4 350)
|
15 191
|
(42 057)
|
(54 548)
|
(54 440)
|
(56 511)
|
(694)
|
(6 528)
|
548
|
1 991
|
1 498
|
13 681
|
16 817
|
16 287
|
13 300
|
(1 618)
|
(3 766)
|
45
|
(30 490)
|
(32 253)
|
(29 241)
|
(119 875)
|
(97 254)
|
(105 875)
|
(134 206)
|
(44 678)
|
(42 277)
|
(47 248)
|
(13 408)
|
57 274
|
67 950
|
99 767
|
60 714
|
(30 815)
|
(27 927)
|
18 979
|
59 653
|
79 303
|
64 229
|
(25 497)
|
|
| Cash from Investing Activities |
(15 786)
N/A
|
(10 471)
+34%
|
(30 930)
-195%
|
(21 816)
+29%
|
(25 642)
-18%
|
(20 282)
+21%
|
(16 770)
+17%
|
(26 128)
-56%
|
(31 064)
-19%
|
(28 369)
+9%
|
(25 826)
+9%
|
(17 806)
+31%
|
(17 800)
+0%
|
(15 896)
+11%
|
(9 704)
+39%
|
(13 463)
-39%
|
(24 150)
-79%
|
(30 981)
-28%
|
(39 633)
-28%
|
(39 955)
-1%
|
(30 931)
+23%
|
(31 589)
-2%
|
(27 694)
+12%
|
(32 683)
-18%
|
(35 429)
-8%
|
(42 990)
-21%
|
(49 711)
-16%
|
(30 483)
+39%
|
(25 941)
+15%
|
(15 953)
+39%
|
(19 090)
-20%
|
(29 582)
-55%
|
(116 372)
-293%
|
(113 372)
+3%
|
(103 928)
+8%
|
(103 923)
+0%
|
(39 462)
+62%
|
(44 786)
-13%
|
(50 182)
-12%
|
(57 796)
-15%
|
(74 635)
-29%
|
(86 768)
-16%
|
(82 369)
+5%
|
(76 823)
+7%
|
(35 027)
+54%
|
(30 451)
+13%
|
(40 215)
-32%
|
(41 174)
-2%
|
(45 590)
-11%
|
(44 327)
+3%
|
(55 571)
-25%
|
(54 962)
+1%
|
(39 100)
+29%
|
(38 224)
+2%
|
(20 892)
+45%
|
(76 467)
-266%
|
(91 001)
-19%
|
(94 862)
-4%
|
(97 410)
-3%
|
(42 180)
+57%
|
(46 457)
-10%
|
(36 811)
+21%
|
(38 657)
-5%
|
(53 270)
-38%
|
(44 374)
+17%
|
(41 697)
+6%
|
(40 847)
+2%
|
(34 295)
+16%
|
(59 703)
-74%
|
(75 201)
-26%
|
(76 333)
-2%
|
(105 081)
-38%
|
(98 891)
+6%
|
(162 770)
-65%
|
(254 494)
-56%
|
(238 112)
+6%
|
(249 172)
-5%
|
(201 029)
+19%
|
(110 461)
+45%
|
(108 685)
+2%
|
(118 827)
-9%
|
(106 876)
+10%
|
(51 408)
+52%
|
(53 255)
-4%
|
(20 003)
+62%
|
(35 262)
-76%
|
(134 795)
-282%
|
(118 651)
+12%
|
(68 825)
+42%
|
(26 880)
+61%
|
18 844
N/A
|
1 163
-94%
|
(91 901)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
904
|
593
|
514
|
368
|
(409)
|
(399)
|
(251)
|
(124)
|
(178)
|
(184)
|
(110)
|
(115)
|
594
|
574
|
101
|
89
|
(391)
|
(365)
|
(482)
|
(660)
|
(1 177)
|
(1 182)
|
(448)
|
(269)
|
1 116
|
1 111
|
258
|
265
|
(221)
|
(221)
|
188
|
193
|
286
|
300
|
174
|
175
|
(3 974)
|
(3 976)
|
(3 342)
|
(3 348)
|
(2 035)
|
(2 038)
|
(1 973)
|
(1 967)
|
(3 852)
|
(3 854)
|
(5 109)
|
(5 126)
|
(9 799)
|
(9 811)
|
(9 216)
|
(9 213)
|
(2 542)
|
(2 551)
|
(2 326)
|
(2 343)
|
(1 758)
|
(1 751)
|
(1 494)
|
(1 245)
|
(3 858)
|
(3 809)
|
(6 011)
|
(6 220)
|
(3 653)
|
(3 695)
|
(1 727)
|
(1 743)
|
(3 539)
|
(3 516)
|
(3 539)
|
(3 523)
|
(1 650)
|
(2 441)
|
(2 469)
|
(2 469)
|
(819)
|
(107)
|
(34)
|
(33)
|
(1 326)
|
(1 875)
|
(9 141)
|
(18 701)
|
(29 799)
|
(36 092)
|
(28 886)
|
(19 327)
|
(6 937)
|
0
|
(1)
|
(1)
|
(1 988)
|
|
| Net Issuance of Debt |
(3 352)
|
(3 251)
|
(3 265)
|
(3 380)
|
(45)
|
(158)
|
(140)
|
(58)
|
(45)
|
(35)
|
0
|
(26)
|
(362)
|
(337)
|
0
|
(336)
|
(287)
|
(406)
|
(561)
|
(568)
|
(39)
|
(179)
|
72
|
(64)
|
4 255
|
6 207
|
5 996
|
5 521
|
966
|
(4 895)
|
(6 461)
|
(5 723)
|
35 626
|
39 773
|
41 488
|
39 920
|
15 088
|
29 755
|
30 375
|
32 241
|
15 129
|
15 024
|
(14 470)
|
(15 123)
|
(14 704)
|
(29 022)
|
(48)
|
73
|
(4 702)
|
(4 983)
|
(11 674)
|
(12 870)
|
(14 626)
|
(15 872)
|
(10 810)
|
(12 104)
|
(6 813)
|
(8 101)
|
(7 888)
|
(8 056)
|
(36 582)
|
(33 990)
|
(32 708)
|
(29 936)
|
0
|
14
|
28
|
(2)
|
(3 793)
|
(4 432)
|
(5 472)
|
(6 608)
|
(3 143)
|
(2 820)
|
68 140
|
73 601
|
68 218
|
67 292
|
252
|
(6 614)
|
(3 437)
|
(4 014)
|
(7 632)
|
16 451
|
(1 145)
|
(197)
|
34 398
|
(23 810)
|
(11 491)
|
(12 332)
|
(48 180)
|
(13 513)
|
(7 898)
|
|
| Cash Paid for Dividends |
(5 753)
|
(5 753)
|
(109)
|
(6 153)
|
(6 144)
|
(6 144)
|
(14 304)
|
(8 182)
|
(8 182)
|
(8 181)
|
(8 882)
|
(9 302)
|
(9 300)
|
(9 301)
|
(11 506)
|
(11 102)
|
(11 115)
|
(11 131)
|
(12 742)
|
(12 820)
|
(12 816)
|
(12 829)
|
(8 482)
|
(8 404)
|
(8 404)
|
(8 376)
|
(11 008)
|
(10 984)
|
(10 977)
|
(10 976)
|
(14 272)
|
(14 294)
|
(14 308)
|
0
|
(16 049)
|
(16 009)
|
(15 994)
|
(15 995)
|
(12 188)
|
(12 206)
|
(12 206)
|
(12 206)
|
(12 263)
|
(12 262)
|
(12 263)
|
(12 262)
|
(10 574)
|
(10 605)
|
(10 603)
|
(10 607)
|
(6 157)
|
(6 154)
|
(6 245)
|
(6 242)
|
(13 512)
|
(13 504)
|
(13 563)
|
0
|
(19 927)
|
(19 905)
|
(19 756)
|
(19 756)
|
(12 673)
|
(12 673)
|
(12 673)
|
(12 673)
|
(18 637)
|
(18 637)
|
(18 637)
|
(18 850)
|
(11 954)
|
(11 954)
|
(11 741)
|
(11 741)
|
(41 934)
|
(41 934)
|
(41 934)
|
(41 966)
|
(41 981)
|
(41 981)
|
(42 146)
|
(42 114)
|
(72 942)
|
(73 028)
|
(72 686)
|
(72 866)
|
(78 923)
|
(78 846)
|
(78 837)
|
(78 836)
|
(93 007)
|
(93 065)
|
(93 074)
|
|
| Other |
3 442
|
(362)
|
3 508
|
3 701
|
499
|
(281)
|
238
|
(200)
|
(511)
|
(723)
|
(1 874)
|
(2 613)
|
(2 922)
|
(3 478)
|
(3 390)
|
(2 568)
|
(851)
|
(1 477)
|
290
|
(1 787)
|
(4 105)
|
(2 181)
|
(9 668)
|
(2 712)
|
5 164
|
13 176
|
11 339
|
5 982
|
0
|
(8 981)
|
0
|
0
|
0
|
2
|
0
|
0
|
(371)
|
(371)
|
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
|
(8)
|
(213)
|
(213)
|
0
|
(239)
|
(316)
|
(1 759)
|
0
|
(1 750)
|
(1 649)
|
(206)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(177)
|
0
|
(9)
|
0
|
(57 890)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(4 759)
N/A
|
(8 773)
-84%
|
648
N/A
|
(5 464)
N/A
|
(6 099)
-12%
|
(6 982)
-14%
|
(14 457)
-107%
|
(8 564)
+41%
|
(8 916)
-4%
|
(9 123)
-2%
|
(10 894)
-19%
|
(12 051)
-11%
|
(11 990)
+1%
|
(12 537)
-5%
|
(15 157)
-21%
|
(13 942)
+8%
|
(12 644)
+9%
|
(13 404)
-6%
|
(13 495)
-1%
|
(15 835)
-17%
|
(18 137)
-15%
|
(16 371)
+10%
|
(18 526)
-13%
|
(11 449)
+38%
|
2 131
N/A
|
12 118
+469%
|
6 585
-46%
|
784
-88%
|
(10 232)
N/A
|
(24 692)
-141%
|
(20 545)
+17%
|
(19 443)
+5%
|
21 604
N/A
|
25 694
+19%
|
25 613
0%
|
24 086
-6%
|
(5 251)
N/A
|
9 411
N/A
|
14 474
+54%
|
16 316
+13%
|
888
-95%
|
780
-12%
|
(28 706)
N/A
|
(29 352)
-2%
|
(30 819)
-5%
|
(45 138)
-46%
|
(15 731)
+65%
|
(15 658)
+0%
|
(25 104)
-60%
|
(25 401)
-1%
|
(27 047)
-6%
|
(28 237)
-4%
|
(23 413)
+17%
|
(24 665)
-5%
|
(26 648)
-8%
|
(27 951)
-5%
|
(22 134)
+21%
|
(23 414)
-6%
|
(29 309)
-25%
|
(29 206)
+0%
|
(60 196)
-106%
|
(57 555)
+4%
|
(51 392)
+11%
|
(48 829)
+5%
|
(16 326)
+67%
|
(16 354)
0%
|
(20 344)
-24%
|
(20 595)
-1%
|
(26 182)
-27%
|
(26 798)
-2%
|
(20 991)
+22%
|
(22 188)
-6%
|
(18 293)
+18%
|
(18 761)
-3%
|
21 987
N/A
|
27 549
+25%
|
25 259
-8%
|
25 013
-1%
|
(41 944)
N/A
|
(48 628)
-16%
|
(46 909)
+4%
|
(48 003)
-2%
|
(89 715)
-87%
|
(75 278)
+16%
|
(103 807)
-38%
|
(109 155)
-5%
|
(73 420)
+33%
|
(121 983)
-66%
|
(155 155)
-27%
|
(149 074)
+4%
|
(199 069)
-34%
|
(164 469)
+17%
|
(102 960)
+37%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(3 986)
|
(3 758)
|
(1 365)
|
(2 614)
|
(652)
|
(1 127)
|
(1 494)
|
(560)
|
45
|
1 582
|
1 433
|
2 338
|
413
|
0
|
(301)
|
(725)
|
228
|
(334)
|
(424)
|
(978)
|
(45)
|
415
|
(1 528)
|
(494)
|
(1 494)
|
(436)
|
(1 739)
|
(3 628)
|
(1 124)
|
(444)
|
4 606
|
3 699
|
2 400
|
(3 130)
|
(5 654)
|
4 581
|
4 791
|
(1 211)
|
838
|
(6 412)
|
(5 233)
|
6 115
|
(442)
|
(1 552)
|
(2 730)
|
(3 631)
|
(1 543)
|
1 686
|
(144)
|
2 523
|
3 738
|
644
|
1 900
|
(3 048)
|
(193)
|
766
|
(605)
|
2 167
|
519
|
(3 000)
|
2 894
|
(4 387)
|
(1 105)
|
(2 828)
|
(2 663)
|
1 026
|
2 554
|
8 014
|
3 223
|
2 560
|
653
|
(1 913)
|
(2 647)
|
477
|
(2 672)
|
(144)
|
1 603
|
(1 917)
|
1 849
|
4 539
|
563
|
16 253
|
856
|
(1 859)
|
(46)
|
(12 064)
|
27
|
(988)
|
(255)
|
(2 485)
|
(4 220)
|
(5 765)
|
(5 352)
|
|
| Net Change in Cash |
9 984
N/A
|
7 611
-24%
|
4 720
-38%
|
9 402
+99%
|
1 035
-89%
|
6 466
+525%
|
1 450
-78%
|
2 038
+41%
|
7 503
+268%
|
3 866
-48%
|
2 197
-43%
|
8 505
+287%
|
7 307
-14%
|
12 491
+71%
|
17 996
+44%
|
19 859
+10%
|
18 057
-9%
|
12 078
-33%
|
767
-94%
|
(5 149)
N/A
|
(1 377)
+73%
|
(890)
+35%
|
3 965
N/A
|
1 818
-54%
|
7 625
+319%
|
22 387
+194%
|
18 087
-19%
|
40 202
+122%
|
35 838
-11%
|
28 916
-19%
|
36 110
+25%
|
23 882
-34%
|
(17 694)
N/A
|
(34 890)
-97%
|
(33 253)
+5%
|
(22 220)
+33%
|
43 051
N/A
|
69 796
+62%
|
29 479
-58%
|
2 743
-91%
|
(17 146)
N/A
|
(16 397)
+4%
|
(7 015)
+57%
|
5 445
N/A
|
5 366
-1%
|
(8 545)
N/A
|
24 523
N/A
|
17 176
-30%
|
(8 637)
N/A
|
(4 698)
+46%
|
(19 412)
-313%
|
(1 784)
+91%
|
34 434
N/A
|
30 841
-10%
|
44 441
+44%
|
(27 508)
N/A
|
(36 321)
-32%
|
(32 969)
+9%
|
(42 885)
-30%
|
17 591
N/A
|
(20 012)
N/A
|
(2 487)
+88%
|
10 329
N/A
|
7 422
-28%
|
36 980
+398%
|
27 146
-27%
|
24 574
-9%
|
26 937
+10%
|
15 552
-42%
|
18 502
+19%
|
24 185
+31%
|
14 116
-42%
|
13 689
-3%
|
(55 663)
N/A
|
(115 130)
-107%
|
(91 871)
+20%
|
(82 406)
+10%
|
(17 673)
+79%
|
18 828
N/A
|
17 910
-5%
|
20 823
+16%
|
14 496
-30%
|
12 274
-15%
|
21 096
+72%
|
(186)
N/A
|
5 569
N/A
|
(15 112)
N/A
|
(24 213)
-60%
|
55 134
N/A
|
106 909
+94%
|
89 812
-16%
|
136 784
+52%
|
76 190
-44%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
17 944
N/A
|
18 849
+5%
|
17 892
-5%
|
18 921
+6%
|
12 127
-36%
|
13 047
+8%
|
14 649
+12%
|
15 963
+9%
|
20 626
+29%
|
12 030
-42%
|
8 572
-29%
|
5 421
-37%
|
6 668
+23%
|
11 241
+69%
|
13 501
+20%
|
17 120
+27%
|
21 177
+24%
|
22 351
+6%
|
18 981
-15%
|
19 539
+3%
|
24 539
+26%
|
25 135
+2%
|
32 208
+28%
|
27 808
-14%
|
20 407
-27%
|
30 732
+51%
|
39 469
+28%
|
50 098
+27%
|
48 924
-2%
|
46 930
-4%
|
47 941
+2%
|
45 902
-4%
|
(14 030)
N/A
|
(33 468)
-139%
|
(39 903)
-19%
|
(40 293)
-1%
|
50 688
N/A
|
74 335
+47%
|
30 982
-58%
|
17 729
-43%
|
32 157
+81%
|
33 343
+4%
|
74 160
+122%
|
80 196
+8%
|
40 336
-50%
|
34 756
-14%
|
41 934
+21%
|
31 206
-26%
|
18 967
-39%
|
21 437
+13%
|
24 929
+16%
|
47 181
+89%
|
61 745
+31%
|
62 904
+2%
|
56 091
-11%
|
41 734
-26%
|
40 966
-2%
|
42 718
+4%
|
42 416
-1%
|
50 491
+19%
|
43 818
-13%
|
58 907
+34%
|
60 835
+3%
|
57 581
-5%
|
42 288
-27%
|
25 657
-39%
|
26 077
+2%
|
26 218
+1%
|
40 129
+53%
|
46 506
+16%
|
44 478
-4%
|
68 707
+54%
|
66 882
-3%
|
(8 138)
N/A
|
(14 570)
-79%
|
(22 022)
-51%
|
(3 393)
+85%
|
93 437
N/A
|
103 601
+11%
|
104 276
+1%
|
114 417
+10%
|
59 654
-48%
|
43 859
-26%
|
30 283
-31%
|
3 900
-87%
|
66 074
+1 594%
|
89 096
+35%
|
126 685
+42%
|
191 565
+51%
|
198 815
+4%
|
213 798
+8%
|
242 789
+14%
|
209 999
-14%
|
|