Magyar Telekom Tavkozlesi Nyrt
OTC:MYTAY
Cash Flow Statement
Cash Flow Statement
Magyar Telekom Tavkozlesi Nyrt
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
184 682
|
82 560
|
112 606
|
146 310
|
94 900
|
68 128
|
74 488
|
71 673
|
68 810
|
57 475
|
59 523
|
59 673
|
49 931
|
34 641
|
48 532
|
53 779
|
67 838
|
88 919
|
78 716
|
63 097
|
51 910
|
87 464
|
84 342
|
85 447
|
87 432
|
73 056
|
79 981
|
92 521
|
93 853
|
105 593
|
104 408
|
98 993
|
95 379
|
93 253
|
88 114
|
78 828
|
80 461
|
77 371
|
75 974
|
63 689
|
51 566
|
3 179
|
252
|
5 997
|
8 353
|
45 855
|
33 844
|
34 610
|
26 437
|
28 855
|
30 916
|
29 666
|
30 619
|
32 024
|
30 356
|
31 298
|
30 094
|
31 547
|
38 830
|
36 008
|
38 009
|
57 223
|
51 432
|
51 653
|
58 400
|
40 246
|
44 946
|
48 736
|
43 908
|
46 449
|
40 917
|
40 700
|
39 231
|
44 512
|
39 718
|
36 698
|
43 337
|
46 317
|
57 190
|
60 224
|
59 972
|
62 847
|
72 128
|
69 341
|
68 398
|
67 074
|
59 507
|
71 454
|
77 619
|
84 404
|
107 645
|
128 611
|
149 902
|
163 396
|
184 047
|
197 133
|
|
| Depreciation & Amortization |
180 512
|
116 622
|
145 426
|
174 555
|
118 927
|
122 741
|
124 214
|
126 581
|
127 945
|
128 334
|
134 658
|
135 003
|
135 713
|
137 666
|
128 398
|
125 250
|
121 707
|
114 686
|
116 569
|
119 394
|
120 748
|
122 249
|
121 382
|
118 683
|
117 052
|
115 595
|
115 199
|
114 064
|
109 193
|
106 120
|
102 953
|
101 444
|
103 273
|
101 920
|
101 274
|
100 384
|
99 811
|
100 872
|
100 726
|
99 465
|
98 705
|
132 915
|
134 233
|
136 337
|
138 768
|
106 897
|
106 364
|
105 750
|
106 718
|
104 741
|
104 396
|
103 393
|
100 962
|
100 650
|
103 884
|
106 076
|
108 732
|
113 784
|
111 424
|
111 592
|
112 245
|
117 476
|
117 888
|
118 591
|
117 312
|
108 174
|
109 284
|
110 740
|
113 633
|
115 529
|
122 485
|
125 612
|
129 461
|
137 382
|
137 274
|
140 459
|
142 028
|
141 058
|
142 508
|
143 844
|
145 383
|
147 962
|
148 203
|
146 744
|
143 743
|
138 768
|
136 981
|
136 658
|
137 506
|
139 168
|
140 839
|
141 848
|
141 097
|
139 942
|
139 999
|
140 410
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
281
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
356
|
0
|
0
|
0
|
397
|
0
|
0
|
0
|
127
|
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
|
32
|
0
|
0
|
0
|
77
|
0
|
0
|
|
| Other Non-Cash Items |
(7 428)
|
33 341
|
(4 277)
|
(5 073)
|
(3 084)
|
50 759
|
(3 259)
|
(3 149)
|
(3 042)
|
61 857
|
50 166
|
50 618
|
50 788
|
48 865
|
48 728
|
48 573
|
48 727
|
42 966
|
66 506
|
79 456
|
92 325
|
48 146
|
51 846
|
54 448
|
58 323
|
55 256
|
54 670
|
52 914
|
51 724
|
56 665
|
56 652
|
54 697
|
58 137
|
53 880
|
52 761
|
58 253
|
53 464
|
34 723
|
31 846
|
28 109
|
25 152
|
59 988
|
59 927
|
57 146
|
57 357
|
42 066
|
42 061
|
42 035
|
44 577
|
45 866
|
45 651
|
47 766
|
46 534
|
48 550
|
48 922
|
48 352
|
46 607
|
41 970
|
41 881
|
40 872
|
42 917
|
22 340
|
18 736
|
17 156
|
15 273
|
37 219
|
35 647
|
32 746
|
30 511
|
30 529
|
32 922
|
36 740
|
40 944
|
38 668
|
43 599
|
42 630
|
35 533
|
38 507
|
29 977
|
28 753
|
33 102
|
29 962
|
32 392
|
35 270
|
38 037
|
42 104
|
47 341
|
53 733
|
61 976
|
63 592
|
65 244
|
64 498
|
59 680
|
60 063
|
59 988
|
58 689
|
|
| Cash Taxes Paid |
14 687
|
13 383
|
13 657
|
11 283
|
10 119
|
13 234
|
13 231
|
13 989
|
15 766
|
12 318
|
12 698
|
14 251
|
12 915
|
10 900
|
22 083
|
19 808
|
19 325
|
4 523
|
12 699
|
18 573
|
20 082
|
19 388
|
21 698
|
12 285
|
13 230
|
12 343
|
12 571
|
17 883
|
18 976
|
20 768
|
13 052
|
12 205
|
13 002
|
16 053
|
15 678
|
13 910
|
13 782
|
11 419
|
10 588
|
12 679
|
9 267
|
10 999
|
11 103
|
12 111
|
13 505
|
13 128
|
13 093
|
13 618
|
12 436
|
12 417
|
12 483
|
14 083
|
14 833
|
16 133
|
17 251
|
13 343
|
13 423
|
12 787
|
11 265
|
11 075
|
11 255
|
12 254
|
12 284
|
12 526
|
12 065
|
10 425
|
10 479
|
10 332
|
11 441
|
11 953
|
12 221
|
12 607
|
13 377
|
12 560
|
13 515
|
13 694
|
13 314
|
12 700
|
12 630
|
14 713
|
14 540
|
14 471
|
14 063
|
17 280
|
18 000
|
18 615
|
19 525
|
18 085
|
18 139
|
17 817
|
17 987
|
20 101
|
21 493
|
21 902
|
22 340
|
31 371
|
|
| Cash Interest Paid |
17 710
|
19 416
|
21 290
|
22 424
|
26 267
|
27 259
|
30 993
|
29 971
|
28 992
|
30 063
|
29 379
|
31 504
|
34 083
|
34 030
|
34 564
|
33 394
|
30 907
|
31 078
|
32 550
|
34 564
|
31 279
|
29 876
|
32 348
|
34 158
|
36 649
|
32 528
|
31 797
|
29 500
|
32 380
|
34 119
|
24 352
|
29 712
|
28 886
|
38 627
|
37 491
|
33 634
|
32 528
|
27 426
|
27 234
|
27 271
|
22 473
|
24 153
|
26 531
|
27 257
|
28 120
|
26 816
|
23 926
|
24 229
|
27 030
|
27 903
|
29 432
|
28 065
|
26 721
|
24 847
|
26 297
|
25 070
|
26 488
|
28 743
|
28 738
|
25 817
|
24 209
|
24 332
|
23 154
|
22 676
|
20 904
|
19 949
|
19 786
|
19 103
|
19 150
|
18 810
|
19 766
|
20 929
|
22 512
|
22 931
|
21 373
|
21 251
|
21 541
|
19 913
|
19 131
|
18 699
|
18 953
|
19 935
|
18 483
|
20 505
|
18 837
|
21 229
|
24 341
|
25 261
|
30 343
|
31 232
|
31 807
|
31 254
|
27 081
|
25 876
|
23 731
|
23 241
|
|
| Change in Working Capital |
(169 535)
|
(35 978)
|
(30 142)
|
(125 397)
|
(12 512)
|
(42 585)
|
6 875
|
18 727
|
12 143
|
(49 550)
|
(50 125)
|
(43 883)
|
(47 278)
|
(31 421)
|
(42 190)
|
(46 338)
|
(47 996)
|
(45 235)
|
(47 572)
|
(55 685)
|
(53 858)
|
(70 235)
|
(36 035)
|
(22 803)
|
(29 202)
|
(12 567)
|
(26 711)
|
(47 279)
|
(45 886)
|
(58 089)
|
(52 304)
|
(58 463)
|
(52 612)
|
(55 258)
|
(59 073)
|
(40 325)
|
(39 470)
|
(48 296)
|
(39 073)
|
(23 482)
|
(24 705)
|
(27 301)
|
(47 996)
|
(62 604)
|
(64 489)
|
(49 591)
|
(46 294)
|
(59 259)
|
(61 284)
|
(47 850)
|
(37 091)
|
(34 465)
|
(25 071)
|
(35 729)
|
(37 690)
|
(37 968)
|
(31 039)
|
(31 003)
|
(34 834)
|
(28 284)
|
(39 393)
|
(42 214)
|
(31 860)
|
(32 858)
|
(45 120)
|
(28 251)
|
(50 012)
|
(45 603)
|
(35 276)
|
(33 409)
|
(48 813)
|
(52 421)
|
(48 030)
|
(58 194)
|
(44 013)
|
(32 565)
|
(25 124)
|
(39 927)
|
(30 721)
|
(34 672)
|
(45 683)
|
(46 001)
|
(47 383)
|
(43 219)
|
(35 781)
|
(52 183)
|
(52 035)
|
(78 112)
|
(80 589)
|
(64 414)
|
(81 198)
|
(87 921)
|
(73 140)
|
(61 090)
|
(49 245)
|
(50 254)
|
|
| Cash from Operating Activities |
188 231
N/A
|
196 545
+4%
|
223 613
+14%
|
190 395
-15%
|
198 231
+4%
|
199 043
+0%
|
202 318
+2%
|
213 832
+6%
|
205 856
-4%
|
198 116
-4%
|
194 222
-2%
|
201 411
+4%
|
189 154
-6%
|
189 751
+0%
|
183 468
-3%
|
181 264
-1%
|
190 276
+5%
|
201 336
+6%
|
214 219
+6%
|
206 262
-4%
|
211 125
+2%
|
187 624
-11%
|
221 535
+18%
|
235 775
+6%
|
233 605
-1%
|
231 340
-1%
|
223 139
-4%
|
212 220
-5%
|
208 884
-2%
|
210 289
+1%
|
211 709
+1%
|
196 671
-7%
|
204 177
+4%
|
193 795
-5%
|
183 076
-6%
|
197 140
+8%
|
194 266
-1%
|
164 670
-15%
|
169 473
+3%
|
167 781
-1%
|
150 718
-10%
|
168 781
+12%
|
146 416
-13%
|
136 876
-7%
|
139 989
+2%
|
145 227
+4%
|
135 975
-6%
|
123 136
-9%
|
116 448
-5%
|
131 612
+13%
|
143 872
+9%
|
146 360
+2%
|
153 044
+5%
|
145 495
-5%
|
145 472
0%
|
147 758
+2%
|
154 394
+4%
|
156 298
+1%
|
157 301
+1%
|
160 188
+2%
|
153 778
-4%
|
154 825
+1%
|
156 196
+1%
|
154 542
-1%
|
145 865
-6%
|
157 388
+8%
|
139 865
-11%
|
146 619
+5%
|
152 776
+4%
|
159 098
+4%
|
147 511
-7%
|
150 631
+2%
|
161 606
+7%
|
162 368
+0%
|
176 578
+9%
|
187 222
+6%
|
195 774
+5%
|
185 955
-5%
|
198 954
+7%
|
198 149
0%
|
192 774
-3%
|
194 770
+1%
|
205 340
+5%
|
208 136
+1%
|
214 397
+3%
|
195 763
-9%
|
191 794
-2%
|
183 733
-4%
|
196 512
+7%
|
222 750
+13%
|
232 530
+4%
|
247 036
+6%
|
277 539
+12%
|
302 311
+9%
|
334 789
+11%
|
345 978
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(142 903)
|
(127 747)
|
(133 715)
|
(101 509)
|
(99 989)
|
(109 988)
|
(101 330)
|
(98 715)
|
(97 181)
|
(90 788)
|
(93 123)
|
(96 127)
|
(93 027)
|
(91 748)
|
(87 796)
|
(95 374)
|
(99 070)
|
(103 587)
|
(102 978)
|
(102 159)
|
(95 258)
|
(96 790)
|
(87 037)
|
(80 136)
|
(87 764)
|
(103 097)
|
(106 459)
|
(113 561)
|
(111 145)
|
(107 949)
|
(123 157)
|
(126 501)
|
(129 632)
|
(101 864)
|
(106 033)
|
(97 210)
|
(92 987)
|
(87 300)
|
(83 945)
|
(77 780)
|
(76 872)
|
(83 796)
|
(95 323)
|
(97 321)
|
(110 812)
|
(96 614)
|
(89 485)
|
(97 053)
|
(143 168)
|
(120 138)
|
(120 718)
|
(112 848)
|
(56 326)
|
(142 153)
|
(137 040)
|
(143 911)
|
(148 449)
|
(96 855)
|
(95 776)
|
(95 354)
|
(92 626)
|
(109 908)
|
(114 260)
|
(114 007)
|
(110 803)
|
(90 800)
|
(89 802)
|
(83 932)
|
(85 977)
|
(93 688)
|
(101 825)
|
(109 483)
|
(118 405)
|
(97 657)
|
(98 641)
|
(197 684)
|
(200 029)
|
(153 113)
|
(165 322)
|
(61 913)
|
(53 281)
|
(110 906)
|
(111 358)
|
(109 663)
|
(116 082)
|
(121 217)
|
(126 416)
|
(124 816)
|
(119 137)
|
(100 115)
|
(92 564)
|
(93 359)
|
(92 941)
|
(102 831)
|
(107 204)
|
(104 957)
|
|
| Other Items |
(71 275)
|
(301 803)
|
(231 804)
|
(235 645)
|
(236 151)
|
(9 953)
|
(8 529)
|
(14 607)
|
(2 958)
|
(3 913)
|
(2 975)
|
4 033
|
(4 512)
|
(9 039)
|
(42 170)
|
(45 087)
|
(36 006)
|
(27 979)
|
(31 560)
|
(43 823)
|
(62 110)
|
(25 469)
|
(29 823)
|
(12 632)
|
9 631
|
(31 784)
|
(27 173)
|
(43 105)
|
(38 856)
|
(5 500)
|
(25 055)
|
(3 501)
|
(28 951)
|
(28 435)
|
34 983
|
4 990
|
42 644
|
34 452
|
(13 048)
|
26 527
|
1 485
|
6 044
|
27 634
|
6 765
|
29 353
|
23 739
|
24 616
|
40 334
|
70 404
|
14 089
|
(4 873)
|
(346)
|
(48 530)
|
11 652
|
13 774
|
(19)
|
(484)
|
(658)
|
(1 903)
|
(4 093)
|
(3 463)
|
20 709
|
53 394
|
51 814
|
56 638
|
32 739
|
3 941
|
374
|
(1 334)
|
10 596
|
14 652
|
20 577
|
31 494
|
12 721
|
10 737
|
47 396
|
42 639
|
5 011
|
14 061
|
(27 845)
|
(29 164)
|
9 504
|
7 500
|
9 531
|
11 886
|
15 961
|
12 227
|
(2 479)
|
(12 709)
|
(14 722)
|
880
|
12 299
|
14 608
|
16 416
|
(2 094)
|
4 478
|
|
| Cash from Investing Activities |
(214 178)
N/A
|
(429 550)
-101%
|
(365 519)
+15%
|
(337 154)
+8%
|
(336 140)
+0%
|
(119 941)
+64%
|
(109 859)
+8%
|
(113 322)
-3%
|
(100 139)
+12%
|
(94 701)
+5%
|
(96 098)
-1%
|
(92 094)
+4%
|
(97 539)
-6%
|
(100 787)
-3%
|
(129 966)
-29%
|
(140 461)
-8%
|
(135 076)
+4%
|
(131 566)
+3%
|
(134 538)
-2%
|
(145 982)
-9%
|
(157 368)
-8%
|
(122 259)
+22%
|
(116 860)
+4%
|
(92 768)
+21%
|
(78 133)
+16%
|
(134 881)
-73%
|
(133 632)
+1%
|
(156 666)
-17%
|
(150 001)
+4%
|
(113 449)
+24%
|
(148 212)
-31%
|
(130 002)
+12%
|
(158 583)
-22%
|
(130 299)
+18%
|
(71 050)
+45%
|
(92 220)
-30%
|
(50 343)
+45%
|
(52 848)
-5%
|
(96 993)
-84%
|
(51 253)
+47%
|
(75 387)
-47%
|
(77 752)
-3%
|
(67 689)
+13%
|
(90 556)
-34%
|
(81 459)
+10%
|
(72 875)
+11%
|
(64 869)
+11%
|
(56 719)
+13%
|
(72 764)
-28%
|
(106 049)
-46%
|
(125 591)
-18%
|
(113 194)
+10%
|
(104 856)
+7%
|
(130 501)
-24%
|
(123 266)
+6%
|
(143 930)
-17%
|
(148 933)
-3%
|
(97 513)
+35%
|
(97 679)
0%
|
(99 447)
-2%
|
(96 089)
+3%
|
(89 199)
+7%
|
(60 866)
+32%
|
(62 193)
-2%
|
(54 165)
+13%
|
(58 061)
-7%
|
(85 861)
-48%
|
(83 558)
+3%
|
(87 311)
-4%
|
(83 092)
+5%
|
(87 173)
-5%
|
(88 906)
-2%
|
(86 911)
+2%
|
(84 936)
+2%
|
(87 904)
-3%
|
(150 288)
-71%
|
(157 390)
-5%
|
(148 102)
+6%
|
(151 261)
-2%
|
(89 758)
+41%
|
(82 445)
+8%
|
(101 402)
-23%
|
(103 858)
-2%
|
(100 132)
+4%
|
(104 196)
-4%
|
(105 256)
-1%
|
(114 189)
-8%
|
(127 295)
-11%
|
(131 846)
-4%
|
(114 837)
+13%
|
(91 684)
+20%
|
(81 060)
+12%
|
(78 333)
+3%
|
(86 415)
-10%
|
(109 298)
-26%
|
(100 479)
+8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(182)
|
(36)
|
(3)
|
(270)
|
0
|
570
|
570
|
570
|
570
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 900
|
1 969
|
0
|
0
|
0
|
491
|
0
|
0
|
0
|
391
|
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
|
(559)
|
(550)
|
(550)
|
(1 223)
|
(1 817)
|
(2 139)
|
(2 502)
|
(3 288)
|
(2 135)
|
(1 822)
|
(1 459)
|
0
|
0
|
0
|
0
|
(5 218)
|
(5 218)
|
(5 218)
|
(5 218)
|
(10 215)
|
(10 215)
|
(10 215)
|
(10 215)
|
(14 609)
|
(14 609)
|
(14 609)
|
(14 609)
|
(14 609)
|
(14 608)
|
(14 609)
|
(14 609)
|
(22 363)
|
(22 364)
|
(22 363)
|
(24 020)
|
(40 789)
|
|
| Net Issuance of Debt |
47 380
|
249 164
|
159 321
|
165 621
|
151 557
|
(69 358)
|
(79 788)
|
(79 741)
|
(78 437)
|
(68 526)
|
(59 333)
|
(12 716)
|
990
|
6 199
|
42 979
|
53 096
|
32 375
|
20 734
|
(14 247)
|
(68 620)
|
(46 632)
|
(35 568)
|
23 388
|
64 691
|
52 898
|
52 946
|
(10 293)
|
3 151
|
13 204
|
16 113
|
14 808
|
25 702
|
26 235
|
(2 920)
|
(35 008)
|
(43 389)
|
(86 294)
|
(38 748)
|
(755)
|
(55 430)
|
(14 101)
|
(28 602)
|
991
|
16 511
|
6 760
|
(4 958)
|
(12 880)
|
1 951
|
23 436
|
39 087
|
26 430
|
(28 136)
|
(45 199)
|
(7 543)
|
(14 349)
|
2 623
|
6 726
|
(49 083)
|
(52 103)
|
(39 795)
|
(42 338)
|
(49 099)
|
(79 657)
|
(69 092)
|
(65 111)
|
(75 217)
|
(24 514)
|
(31 511)
|
(32 325)
|
(42 962)
|
(26 809)
|
(32 235)
|
(43 639)
|
(41 711)
|
(55 767)
|
(388)
|
(7 782)
|
(7 869)
|
(17 120)
|
(79 293)
|
(76 957)
|
(65 709)
|
(75 421)
|
(77 301)
|
(83 447)
|
(57 764)
|
(46 589)
|
(9 044)
|
(18 815)
|
(58 247)
|
(94 572)
|
(97 905)
|
(129 814)
|
(142 042)
|
(148 649)
|
(105 798)
|
|
| Cash Paid for Dividends |
(18 798)
|
(18 806)
|
(18 814)
|
(11 441)
|
(11 451)
|
(11 437)
|
(11 431)
|
(20 524)
|
(23 509)
|
(23 507)
|
(26 639)
|
(80 011)
|
(78 285)
|
(78 294)
|
(75 206)
|
(71 867)
|
(84 517)
|
(84 551)
|
(84 515)
|
(14 039)
|
(119)
|
(77)
|
(76 092)
|
(148 826)
|
(162 544)
|
(162 558)
|
(86 528)
|
(90 800)
|
(95 285)
|
(95 343)
|
(95 342)
|
(108 713)
|
(93 693)
|
(93 640)
|
(93 653)
|
(80 252)
|
(91 566)
|
(91 819)
|
(91 816)
|
(78 125)
|
(64 710)
|
(64 626)
|
(64 643)
|
(67 243)
|
(66 253)
|
(66 104)
|
(66 087)
|
(65 324)
|
(65 402)
|
(65 405)
|
(65 399)
|
(6 642)
|
(6 749)
|
(8 008)
|
(8 041)
|
(7 755)
|
(7 672)
|
(6 691)
|
(9 087)
|
(18 541)
|
(21 673)
|
(22 686)
|
(20 253)
|
(31 350)
|
(30 710)
|
(29 403)
|
(29 406)
|
(28 730)
|
(29 629)
|
(29 547)
|
(29 544)
|
(29 631)
|
(29 669)
|
(29 725)
|
(29 726)
|
(24 690)
|
(24 517)
|
(24 516)
|
(24 515)
|
(18 608)
|
(18 789)
|
(18 788)
|
(18 788)
|
(18 189)
|
(19 473)
|
(19 486)
|
(19 487)
|
(34 529)
|
(34 058)
|
(33 942)
|
(33 942)
|
(45 833)
|
(47 646)
|
(47 955)
|
(47 961)
|
(97 343)
|
|
| Other |
747
|
(125)
|
(105)
|
(125)
|
(364)
|
171
|
223
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(26)
|
(26)
|
0
|
(8)
|
386
|
386
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(1 216)
|
(1 738)
|
0
|
317
|
1 519
|
2 041
|
2 041
|
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
|
|
| Cash from Financing Activities |
29 124
N/A
|
230 197
+690%
|
140 376
-39%
|
153 785
+10%
|
139 742
-9%
|
(80 054)
N/A
|
(90 426)
-13%
|
(99 524)
-10%
|
(101 205)
-2%
|
(92 035)
+9%
|
(86 046)
+7%
|
(92 729)
-8%
|
(77 297)
+17%
|
(72 095)
+7%
|
(32 227)
+55%
|
(18 771)
+42%
|
(50 242)
-168%
|
(61 848)
-23%
|
(96 811)
-57%
|
(80 716)
+17%
|
(46 708)
+42%
|
(35 154)
+25%
|
(52 195)
-48%
|
(83 232)
-59%
|
(108 743)
-31%
|
(109 221)
0%
|
(96 430)
+12%
|
(87 644)
+9%
|
(82 076)
+6%
|
(79 230)
+3%
|
(80 534)
-2%
|
(83 011)
-3%
|
(67 458)
+19%
|
(96 560)
-43%
|
(128 661)
-33%
|
(123 641)
+4%
|
(177 882)
-44%
|
(130 589)
+27%
|
(92 593)
+29%
|
(133 577)
-44%
|
(78 811)
+41%
|
(93 228)
-18%
|
(63 652)
+32%
|
(50 732)
+20%
|
(59 493)
-17%
|
(71 062)
-19%
|
(78 967)
-11%
|
(63 373)
+20%
|
(41 966)
+34%
|
(26 318)
+37%
|
(38 969)
-48%
|
(34 778)
+11%
|
(51 948)
-49%
|
(15 551)
+70%
|
(22 390)
-44%
|
(5 132)
+77%
|
(946)
+82%
|
(55 774)
-5 796%
|
(61 204)
-10%
|
(59 552)
+3%
|
(66 308)
-11%
|
(72 335)
-9%
|
(98 405)
-36%
|
(98 408)
0%
|
(93 859)
+5%
|
(104 718)
-12%
|
(56 422)
+46%
|
(63 529)
-13%
|
(64 089)
-1%
|
(74 331)
-16%
|
(57 812)
+22%
|
(61 866)
-7%
|
(73 308)
-18%
|
(71 436)
+3%
|
(85 493)
-20%
|
(30 296)
+65%
|
(37 517)
-24%
|
(37 603)
0%
|
(46 853)
-25%
|
(108 116)
-131%
|
(105 961)
+2%
|
(94 712)
+11%
|
(104 424)
-10%
|
(110 099)
-5%
|
(117 529)
-7%
|
(91 859)
+22%
|
(80 685)
+12%
|
(58 182)
+28%
|
(67 481)
-16%
|
(106 798)
-58%
|
(143 123)
-34%
|
(166 101)
-16%
|
(199 824)
-20%
|
(212 360)
-6%
|
(220 630)
-4%
|
(243 930)
-11%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(232)
|
(371)
|
(429)
|
(20)
|
(300)
|
(314)
|
261
|
1 155
|
928
|
1 901
|
354
|
(420)
|
(939)
|
(2 122)
|
(990)
|
(842)
|
232
|
1 259
|
5 404
|
6 256
|
5 335
|
1 569
|
(3 895)
|
(5 548)
|
(3 469)
|
221
|
2 659
|
(1 186)
|
(1 266)
|
1 404
|
5 963
|
5 365
|
3 946
|
654
|
(5 745)
|
716
|
197
|
338
|
447
|
(903)
|
516
|
809
|
322
|
677
|
(257)
|
(530)
|
1 295
|
82
|
337
|
177
|
(363)
|
461
|
298
|
549
|
(231)
|
149
|
138
|
(78)
|
440
|
27
|
(84)
|
(44)
|
(117)
|
(180)
|
43
|
(15)
|
60
|
260
|
156
|
130
|
83
|
(93)
|
113
|
198
|
969
|
991
|
901
|
1 041
|
252
|
(180)
|
31
|
118
|
158
|
1 271
|
1 253
|
750
|
442
|
(580)
|
(384)
|
(462)
|
109
|
451
|
(46)
|
960
|
399
|
248
|
|
| Net Change in Cash |
2 945
N/A
|
(3 179)
N/A
|
(1 959)
+38%
|
7 006
N/A
|
1 533
-78%
|
(1 266)
N/A
|
2 294
N/A
|
2 141
-7%
|
5 440
+154%
|
13 281
+144%
|
12 432
-6%
|
16 168
+30%
|
13 379
-17%
|
14 747
+10%
|
20 285
+38%
|
21 190
+4%
|
5 190
-76%
|
9 181
+77%
|
(11 726)
N/A
|
(14 180)
-21%
|
12 384
N/A
|
31 780
+157%
|
48 585
+53%
|
54 227
+12%
|
43 260
-20%
|
(12 541)
N/A
|
(4 264)
+66%
|
(33 276)
-680%
|
(24 459)
+26%
|
19 014
N/A
|
(11 074)
N/A
|
(10 977)
+1%
|
(17 918)
-63%
|
(32 410)
-81%
|
(22 380)
+31%
|
(18 005)
+20%
|
(33 762)
-88%
|
(18 429)
+45%
|
(19 666)
-7%
|
(17 952)
+9%
|
(2 964)
+83%
|
(1 390)
+53%
|
15 397
N/A
|
(3 735)
N/A
|
(1 220)
+67%
|
760
N/A
|
(6 566)
N/A
|
3 126
N/A
|
2 055
-34%
|
(578)
N/A
|
(21 051)
-3 542%
|
(1 151)
+95%
|
(3 462)
-201%
|
(8)
+100%
|
(415)
-5 088%
|
(1 155)
-178%
|
4 653
N/A
|
2 933
-37%
|
(1 142)
N/A
|
1 216
N/A
|
(8 703)
N/A
|
(6 753)
+22%
|
(3 192)
+53%
|
(6 239)
-95%
|
(2 116)
+66%
|
(5 406)
-155%
|
(2 358)
+56%
|
(208)
+91%
|
1 532
N/A
|
1 805
+18%
|
2 609
+45%
|
(234)
N/A
|
1 500
N/A
|
6 194
+313%
|
4 150
-33%
|
7 629
+84%
|
1 768
-77%
|
1 291
-27%
|
1 092
-15%
|
95
-91%
|
4 399
+4 531%
|
(1 226)
N/A
|
(2 784)
-127%
|
(824)
+70%
|
(6 075)
-637%
|
(602)
+90%
|
(2 638)
-338%
|
(2 324)
+12%
|
(3 199)
-38%
|
653
N/A
|
(2 168)
N/A
|
326
N/A
|
(664)
N/A
|
4 496
N/A
|
5 260
+17%
|
1 817
-65%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
45 328
N/A
|
68 798
+52%
|
89 898
+31%
|
88 886
-1%
|
98 242
+11%
|
89 055
-9%
|
100 988
+13%
|
115 117
+14%
|
108 675
-6%
|
107 328
-1%
|
101 099
-6%
|
105 284
+4%
|
96 127
-9%
|
98 003
+2%
|
95 672
-2%
|
85 890
-10%
|
91 206
+6%
|
97 749
+7%
|
111 241
+14%
|
104 103
-6%
|
115 867
+11%
|
90 834
-22%
|
134 498
+48%
|
155 639
+16%
|
145 841
-6%
|
128 243
-12%
|
116 680
-9%
|
98 659
-15%
|
97 739
-1%
|
102 340
+5%
|
88 552
-13%
|
70 170
-21%
|
74 545
+6%
|
91 931
+23%
|
77 043
-16%
|
99 930
+30%
|
101 279
+1%
|
77 370
-24%
|
85 528
+11%
|
90 001
+5%
|
73 846
-18%
|
84 985
+15%
|
51 093
-40%
|
39 555
-23%
|
29 177
-26%
|
48 613
+67%
|
46 490
-4%
|
26 083
-44%
|
(26 720)
N/A
|
11 474
N/A
|
23 154
+102%
|
33 512
+45%
|
96 718
+189%
|
3 342
-97%
|
8 432
+152%
|
3 847
-54%
|
5 945
+55%
|
59 443
+900%
|
61 525
+4%
|
64 834
+5%
|
61 152
-6%
|
44 917
-27%
|
41 936
-7%
|
40 535
-3%
|
35 062
-14%
|
66 588
+90%
|
50 063
-25%
|
62 687
+25%
|
66 799
+7%
|
65 410
-2%
|
45 686
-30%
|
41 148
-10%
|
43 201
+5%
|
64 711
+50%
|
77 937
+20%
|
(10 462)
N/A
|
(4 255)
+59%
|
32 842
N/A
|
33 632
+2%
|
136 236
+305%
|
139 493
+2%
|
83 864
-40%
|
93 982
+12%
|
98 473
+5%
|
98 315
0%
|
74 546
-24%
|
65 378
-12%
|
58 917
-10%
|
77 375
+31%
|
122 635
+58%
|
139 966
+14%
|
153 677
+10%
|
184 598
+20%
|
199 480
+8%
|
227 585
+14%
|
241 021
+6%
|
|