Delta Electronics Inc
TWSE:2308
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
280.5
1 260
|
| Price Target |
|
We'll email you a reminder when the closing price reaches TWD.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Delta Electronics Inc
| 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 |
7 078
|
5 540
|
6 035
|
6 662
|
6 308
|
6 466
|
6 987
|
7 553
|
9 518
|
11 034
|
12 482
|
12 310
|
12 967
|
14 032
|
15 813
|
17 147
|
16 682
|
15 810
|
14 278
|
12 263
|
11 342
|
12 075
|
12 243
|
13 068
|
14 286
|
15 685
|
17 084
|
17 883
|
18 144
|
15 687
|
13 284
|
11 965
|
12 141
|
14 472
|
18 791
|
17 217
|
23 003
|
23 126
|
21 463
|
22 497
|
23 450
|
25 070
|
26 683
|
26 522
|
25 692
|
24 222
|
24 487
|
24 775
|
24 927
|
25 262
|
24 801
|
24 790
|
24 522
|
24 121
|
23 930
|
23 798
|
22 573
|
21 541
|
21 933
|
22 801
|
23 007
|
31 040
|
30 189
|
29 154
|
28 043
|
25 796
|
30 651
|
34 275
|
40 253
|
40 140
|
37 066
|
35 628
|
35 353
|
36 103
|
42 987
|
46 065
|
47 485
|
48 602
|
47 202
|
48 642
|
47 448
|
50 536
|
54 440
|
51 316
|
58 213
|
62 749
|
72 057
|
|
| Depreciation & Amortization |
2 636
|
2 134
|
2 119
|
2 112
|
2 171
|
2 233
|
2 382
|
2 598
|
2 681
|
2 762
|
2 803
|
2 805
|
2 959
|
3 177
|
3 381
|
3 683
|
3 886
|
4 067
|
4 272
|
4 452
|
4 679
|
4 833
|
4 916
|
4 800
|
4 566
|
4 539
|
5 094
|
4 952
|
5 854
|
6 174
|
6 059
|
6 511
|
6 933
|
7 143
|
7 323
|
8 029
|
7 575
|
8 035
|
8 438
|
8 342
|
8 254
|
7 812
|
7 620
|
7 636
|
7 522
|
7 839
|
8 005
|
8 395
|
8 757
|
8 913
|
9 015
|
9 133
|
9 135
|
9 481
|
9 761
|
10 157
|
10 667
|
10 939
|
11 219
|
11 143
|
11 288
|
12 026
|
12 902
|
13 985
|
14 966
|
15 288
|
15 645
|
15 870
|
16 144
|
16 448
|
16 680
|
17 151
|
17 480
|
17 929
|
18 403
|
18 936
|
19 507
|
20 112
|
20 856
|
21 590
|
22 363
|
23 339
|
24 030
|
25 016
|
26 011
|
26 517
|
28 047
|
|
| Change in Deffered Taxes |
(997)
|
(530)
|
(525)
|
(699)
|
(302)
|
(253)
|
(329)
|
(98)
|
177
|
270
|
702
|
1 029
|
1 076
|
1 346
|
1 509
|
1 281
|
1 327
|
1 128
|
934
|
1 107
|
910
|
(415)
|
(270)
|
(705)
|
(543)
|
112
|
(878)
|
(420)
|
(1 502)
|
(560)
|
169
|
(479)
|
0
|
0
|
0
|
158
|
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
|
|
| 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
|
123
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
39
|
0
|
0
|
0
|
1
|
1
|
34
|
41
|
50
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
117
|
117
|
75
|
86
|
37
|
48
|
46
|
43
|
36
|
33
|
24
|
19
|
18
|
15
|
|
| Other Non-Cash Items |
1 279
|
765
|
899
|
620
|
171
|
(15)
|
256
|
758
|
417
|
312
|
(215)
|
371
|
85
|
354
|
(554)
|
(864)
|
(144)
|
(831)
|
(19)
|
268
|
(249)
|
253
|
283
|
801
|
728
|
785
|
1 111
|
715
|
930
|
1 499
|
1 072
|
1 088
|
212
|
(992)
|
(2 550)
|
(2 016)
|
(3 656)
|
(3 868)
|
(2 195)
|
(1 600)
|
(1 135)
|
(1 183)
|
(1 464)
|
(1 565)
|
(1 627)
|
(1 050)
|
(974)
|
(944)
|
(1 259)
|
(1 040)
|
(1 179)
|
(1 178)
|
(1 039)
|
(1 392)
|
(1 691)
|
(1 118)
|
(1 106)
|
(1 135)
|
(878)
|
(1 647)
|
(1 510)
|
(7 590)
|
(6 974)
|
(6 995)
|
(5 763)
|
(226)
|
(510)
|
450
|
(680)
|
(340)
|
280
|
(713)
|
(487)
|
189
|
(285)
|
(1 157)
|
(958)
|
(1 339)
|
(1 733)
|
(2 531)
|
(1 909)
|
(2 497)
|
(4 585)
|
1 529
|
237
|
1 325
|
3 262
|
|
| Cash Taxes Paid |
55
|
51
|
64
|
48
|
72
|
97
|
139
|
208
|
206
|
234
|
265
|
233
|
319
|
701
|
791
|
968
|
1 112
|
1 290
|
1 358
|
1 668
|
1 712
|
1 412
|
1 498
|
1 087
|
1 096
|
1 045
|
784
|
1 325
|
1 420
|
2 443
|
3 095
|
2 893
|
3 114
|
3 277
|
3 109
|
3 013
|
3 012
|
2 417
|
3 549
|
3 220
|
3 061
|
3 101
|
2 320
|
3 255
|
3 663
|
3 623
|
3 351
|
3 561
|
3 007
|
3 437
|
3 948
|
3 231
|
3 741
|
3 386
|
3 697
|
4 207
|
4 144
|
4 510
|
5 008
|
4 732
|
4 476
|
4 068
|
3 632
|
4 175
|
4 186
|
4 135
|
4 093
|
3 753
|
4 330
|
5 406
|
5 267
|
5 469
|
5 589
|
5 332
|
5 387
|
6 110
|
6 013
|
6 567
|
7 246
|
7 027
|
7 204
|
7 892
|
8 290
|
8 836
|
9 950
|
9 299
|
9 253
|
|
| Cash Interest Paid |
116
|
83
|
137
|
109
|
132
|
124
|
191
|
169
|
228
|
274
|
182
|
212
|
161
|
121
|
121
|
158
|
170
|
189
|
219
|
258
|
223
|
266
|
181
|
316
|
314
|
263
|
343
|
205
|
226
|
251
|
293
|
372
|
433
|
526
|
557
|
467
|
436
|
363
|
295
|
226
|
197
|
146
|
115
|
162
|
155
|
266
|
591
|
479
|
513
|
466
|
213
|
381
|
400
|
402
|
336
|
371
|
396
|
426
|
532
|
537
|
561
|
642
|
718
|
729
|
700
|
586
|
437
|
377
|
336
|
314
|
310
|
295
|
299
|
310
|
343
|
487
|
609
|
768
|
851
|
953
|
1 054
|
1 305
|
1 376
|
1 471
|
1 528
|
1 499
|
1 537
|
|
| Change in Working Capital |
1 179
|
640
|
168
|
(650)
|
207
|
(863)
|
(1 870)
|
(2 001)
|
(1 529)
|
(336)
|
(765)
|
(777)
|
(2 097)
|
(2 525)
|
(1 445)
|
(388)
|
(52)
|
(831)
|
(3 560)
|
(2 011)
|
447
|
3 224
|
4 645
|
3 425
|
18
|
(3 685)
|
(2 606)
|
(1 562)
|
(2 866)
|
(582)
|
(3 840)
|
(1 012)
|
357
|
562
|
1 223
|
242
|
(1 711)
|
98
|
(2 738)
|
(3 816)
|
(4 453)
|
(5 240)
|
(5 096)
|
(4 758)
|
(4 963)
|
(4 036)
|
(7 047)
|
(1 167)
|
(1 653)
|
(2 715)
|
2 822
|
(1 845)
|
303
|
1 637
|
(3 987)
|
(5 869)
|
(8 703)
|
(15 005)
|
(9 399)
|
(8 625)
|
(6 314)
|
(5 247)
|
(2 214)
|
5 766
|
7 208
|
6 827
|
(228)
|
(3 745)
|
(6 555)
|
(10 682)
|
(11 311)
|
(23 747)
|
(28 287)
|
(24 655)
|
(25 663)
|
(17 315)
|
(10 180)
|
(7 810)
|
(3 306)
|
3 386
|
1 923
|
205
|
1 729
|
(4 966)
|
(10 357)
|
(6 028)
|
(21 344)
|
|
| Cash from Operating Activities |
11 175
N/A
|
8 547
-24%
|
8 694
+2%
|
8 045
-7%
|
8 555
+6%
|
7 569
-12%
|
7 427
-2%
|
8 811
+19%
|
11 266
+28%
|
14 044
+25%
|
15 008
+7%
|
15 740
+5%
|
14 991
-5%
|
16 386
+9%
|
18 707
+14%
|
20 859
+12%
|
21 699
+4%
|
19 341
-11%
|
15 904
-18%
|
16 078
+1%
|
17 128
+7%
|
19 971
+17%
|
21 816
+9%
|
21 389
-2%
|
19 056
-11%
|
17 434
-9%
|
19 805
+14%
|
21 568
+9%
|
20 559
-5%
|
22 219
+8%
|
16 743
-25%
|
18 073
+8%
|
19 972
+11%
|
21 064
+5%
|
24 493
+16%
|
23 632
-4%
|
25 210
+7%
|
27 392
+9%
|
24 967
-9%
|
25 422
+2%
|
26 115
+3%
|
26 456
+1%
|
27 741
+5%
|
27 835
+0%
|
26 624
-4%
|
26 976
+1%
|
24 471
-9%
|
31 059
+27%
|
30 772
-1%
|
30 419
-1%
|
35 460
+17%
|
30 900
-13%
|
32 922
+7%
|
33 848
+3%
|
28 014
-17%
|
26 969
-4%
|
23 432
-13%
|
16 341
-30%
|
22 875
+40%
|
23 672
+3%
|
26 470
+12%
|
30 229
+14%
|
33 902
+12%
|
41 911
+24%
|
44 453
+6%
|
47 685
+7%
|
45 559
-4%
|
46 850
+3%
|
49 162
+5%
|
45 566
-7%
|
42 715
-6%
|
28 319
-34%
|
24 058
-15%
|
29 566
+23%
|
35 442
+20%
|
46 529
+31%
|
55 854
+20%
|
59 565
+7%
|
63 019
+6%
|
71 086
+13%
|
69 825
-2%
|
71 584
+3%
|
75 615
+6%
|
72 895
-4%
|
74 104
+2%
|
84 563
+14%
|
82 021
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(2 267)
|
0
|
(4 529)
|
(5 553)
|
(4 731)
|
0
|
(4 961)
|
(5 444)
|
(5 983)
|
(7 219)
|
(6 228)
|
(6 802)
|
(7 901)
|
(8 047)
|
(8 670)
|
(9 156)
|
(8 035)
|
687
|
2 024
|
3 149
|
(236)
|
(5 115)
|
(6 336)
|
(7 380)
|
(8 892)
|
(10 309)
|
(12 625)
|
(14 061)
|
(14 130)
|
(17 300)
|
(13 494)
|
(14 835)
|
(11 432)
|
(9 931)
|
(11 825)
|
(9 337)
|
(8 824)
|
(7 714)
|
(6 644)
|
(5 575)
|
(5 532)
|
(6 152)
|
(6 933)
|
(6 902)
|
(7 974)
|
(8 111)
|
(8 010)
|
(8 152)
|
(8 078)
|
(8 828)
|
(11 045)
|
(12 051)
|
(12 879)
|
(11 950)
|
(11 610)
|
(11 968)
|
(11 341)
|
(11 951)
|
(14 322)
|
(14 964)
|
(16 866)
|
(18 681)
|
(17 104)
|
(17 286)
|
(17 838)
|
(19 473)
|
(20 881)
|
(23 179)
|
(23 027)
|
(21 447)
|
(20 473)
|
(21 025)
|
(21 824)
|
(23 879)
|
(25 459)
|
(26 910)
|
(27 830)
|
(28 940)
|
(29 391)
|
(27 755)
|
(33 430)
|
(36 534)
|
(40 182)
|
(43 994)
|
|
| Other Items |
(2 240)
|
(1 728)
|
(188)
|
1 798
|
(3 732)
|
(2 293)
|
(4 212)
|
247
|
558
|
(1 147)
|
1 373
|
1 041
|
2 766
|
1 260
|
1 633
|
1 543
|
794
|
6 233
|
4 462
|
4 712
|
(2 778)
|
(8 596)
|
(12 922)
|
(9 271)
|
(5 695)
|
(5 399)
|
(722)
|
(110)
|
369
|
(1 588)
|
(2 747)
|
(7 760)
|
(5 621)
|
(5 336)
|
(2 012)
|
(443)
|
(2 216)
|
(884)
|
(1 434)
|
(244)
|
280
|
1 081
|
(3 237)
|
(3 879)
|
(3 942)
|
(18 519)
|
(15 923)
|
(15 611)
|
(15 506)
|
(3 254)
|
(9 154)
|
(7 272)
|
(7 506)
|
(4 791)
|
(3 192)
|
(2 448)
|
(2 340)
|
(2 646)
|
1 596
|
(335)
|
207
|
(24 303)
|
(24 439)
|
(23 662)
|
(24 400)
|
(469)
|
(542)
|
(1 266)
|
(1 596)
|
(1 396)
|
(568)
|
(3 454)
|
(3 227)
|
(3 519)
|
(5 626)
|
(2 895)
|
(3 238)
|
(2 522)
|
(6 763)
|
(5 672)
|
(9 946)
|
(11 015)
|
(5 437)
|
(6 930)
|
(3 380)
|
(2 238)
|
(5 400)
|
|
| Cash from Investing Activities |
(3 719)
N/A
|
(2 615)
+30%
|
(794)
+70%
|
(469)
+41%
|
(5 999)
-1 179%
|
(6 822)
-14%
|
(9 765)
-43%
|
(4 484)
+54%
|
(4 172)
+7%
|
(6 108)
-46%
|
(4 071)
+33%
|
(4 942)
-21%
|
(4 453)
+10%
|
(4 968)
-12%
|
(5 169)
-4%
|
(6 358)
-23%
|
(7 253)
-14%
|
(2 436)
+66%
|
(4 694)
-93%
|
(3 323)
+29%
|
(2 091)
+37%
|
(6 573)
-214%
|
(9 773)
-49%
|
(9 507)
+3%
|
(10 811)
-14%
|
(11 736)
-9%
|
(8 103)
+31%
|
(9 003)
-11%
|
(9 941)
-10%
|
(14 214)
-43%
|
(16 809)
-18%
|
(21 890)
-30%
|
(22 921)
-5%
|
(18 830)
+18%
|
(16 847)
+11%
|
(11 875)
+30%
|
(12 147)
-2%
|
(12 709)
-5%
|
(10 771)
+15%
|
(9 067)
+16%
|
(7 433)
+18%
|
(5 562)
+25%
|
(8 811)
-58%
|
(9 411)
-7%
|
(10 094)
-7%
|
(25 452)
-152%
|
(22 825)
+10%
|
(23 585)
-3%
|
(23 617)
0%
|
(11 264)
+52%
|
(17 306)
-54%
|
(15 350)
+11%
|
(16 333)
-6%
|
(15 836)
+3%
|
(15 242)
+4%
|
(15 327)
-1%
|
(14 292)
+7%
|
(14 257)
+0%
|
(10 373)
+27%
|
(11 676)
-13%
|
(11 743)
-1%
|
(38 624)
-229%
|
(39 403)
-2%
|
(40 528)
-3%
|
(43 080)
-6%
|
(17 573)
+59%
|
(17 828)
-1%
|
(19 105)
-7%
|
(21 069)
-10%
|
(22 276)
-6%
|
(23 747)
-7%
|
(26 481)
-12%
|
(24 673)
+7%
|
(23 992)
+3%
|
(26 650)
-11%
|
(24 719)
+7%
|
(27 117)
-10%
|
(27 981)
-3%
|
(33 673)
-20%
|
(33 502)
+1%
|
(38 886)
-16%
|
(40 406)
-4%
|
(33 193)
+18%
|
(40 360)
-22%
|
(39 914)
+1%
|
(42 420)
-6%
|
(49 394)
-16%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
314
|
562
|
639
|
1 048
|
1 076
|
1 268
|
1 249
|
931
|
597
|
328
|
440
|
922
|
1 187
|
1 348
|
1 271
|
897
|
1 098
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 000
|
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
|
|
| Net Issuance of Debt |
6 385
|
4 928
|
(2 412)
|
(1 373)
|
(384)
|
4 118
|
5 425
|
3 654
|
986
|
(3 798)
|
(5 663)
|
(4 466)
|
(3 408)
|
(601)
|
(316)
|
618
|
2 943
|
1 721
|
2 863
|
3 116
|
(956)
|
723
|
9 817
|
7 589
|
12 290
|
14 217
|
11 282
|
4 369
|
6 518
|
13 423
|
23 630
|
21 249
|
12 928
|
3 984
|
(16 122)
|
(16 530)
|
(15 604)
|
(24 957)
|
(7 386)
|
1 352
|
(2 457)
|
1 552
|
2 576
|
8 863
|
15 702
|
16 523
|
16 472
|
(23 324)
|
(20 740)
|
(13 031)
|
(21 867)
|
5 883
|
761
|
(3 633)
|
17 799
|
7 072
|
6 178
|
8 042
|
(8 832)
|
2 934
|
9 992
|
9 910
|
7 231
|
3 139
|
2 662
|
(2 472)
|
996
|
5 456
|
(1 267)
|
2 607
|
2 695
|
6 451
|
7 029
|
8 526
|
5 647
|
(3 840)
|
(2 349)
|
(4 542)
|
960
|
9 510
|
14 123
|
14 627
|
18 005
|
6 512
|
17 669
|
22 357
|
11 557
|
|
| Cash Paid for Dividends |
0
|
0
|
(3 638)
|
(3 331)
|
0
|
0
|
(4 018)
|
(4 018)
|
0
|
0
|
(4 619)
|
(5 521)
|
(5 521)
|
0
|
(8 483)
|
(9 055)
|
(9 616)
|
(9 616)
|
(11 531)
|
(11 950)
|
0
|
0
|
(8 848)
|
(7 648)
|
0
|
0
|
(9 852)
|
(10 013)
|
0
|
0
|
(13 334)
|
(12 480)
|
0
|
0
|
(8 417)
|
(8 417)
|
0
|
0
|
(12 843)
|
(12 843)
|
0
|
0
|
(14 138)
|
(14 138)
|
0
|
0
|
(16 332)
|
(16 332)
|
0
|
0
|
(12 988)
|
(12 988)
|
0
|
0
|
(12 988)
|
(12 988)
|
0
|
0
|
0
|
(12 988)
|
0
|
0
|
(12 988)
|
(12 988)
|
0
|
0
|
(12 988)
|
(12 988)
|
0
|
0
|
(14 286)
|
(14 286)
|
0
|
0
|
(14 286)
|
(14 286)
|
0
|
0
|
(25 560)
|
(25 560)
|
0
|
0
|
(16 702)
|
(16 702)
|
0
|
0
|
(18 183)
|
|
| Other |
53
|
113
|
(431)
|
(1 143)
|
(995)
|
(1 025)
|
(17)
|
490
|
762
|
849
|
457
|
381
|
335
|
201
|
7 471
|
7 277
|
7 167
|
7 241
|
(517)
|
(576)
|
(637)
|
(976)
|
(417)
|
1 172
|
1 224
|
1 502
|
(1 021)
|
(2)
|
(223)
|
(347)
|
2 165
|
(2 289)
|
(2 064)
|
(1 685)
|
(1 684)
|
(151)
|
0
|
0
|
(400)
|
(804)
|
(821)
|
(821)
|
(2 198)
|
(2 183)
|
(5 069)
|
(5 038)
|
(15 735)
|
(14 996)
|
(12 093)
|
(12 343)
|
(273)
|
(1 099)
|
0
|
(901)
|
(901)
|
(315)
|
0
|
0
|
(294)
|
(464)
|
0
|
(2 557)
|
(2 683)
|
(6 597)
|
0
|
(4 807)
|
(5 124)
|
(1 294)
|
0
|
(1 952)
|
(1 645)
|
(501)
|
(508)
|
(90)
|
(226)
|
(1 613)
|
(1 603)
|
(2 545)
|
(2 132)
|
5 571
|
5 418
|
5 655
|
6 275
|
(927)
|
(647)
|
(1 065)
|
(1 903)
|
|
| Cash from Financing Activities |
3 662
N/A
|
2 265
-38%
|
(6 480)
N/A
|
(5 847)
+10%
|
(4 710)
+19%
|
(237)
+95%
|
1 389
N/A
|
126
-91%
|
(2 270)
N/A
|
(6 968)
-207%
|
(9 826)
-41%
|
(9 607)
+2%
|
(8 595)
+11%
|
(5 922)
+31%
|
(1 328)
+78%
|
(1 160)
+13%
|
494
N/A
|
(653)
N/A
|
(9 185)
-1 307%
|
(9 411)
-2%
|
(12 983)
-38%
|
(11 644)
+10%
|
551
N/A
|
1 427
+159%
|
6 427
+350%
|
8 710
+36%
|
1 458
-83%
|
(4 569)
N/A
|
(2 448)
+46%
|
4 313
N/A
|
13 391
+210%
|
7 077
-47%
|
(1 288)
N/A
|
(9 741)
-656%
|
(25 300)
-160%
|
(23 911)
+5%
|
(22 824)
+5%
|
(32 508)
-42%
|
(19 733)
+39%
|
(11 197)
+43%
|
(15 355)
-37%
|
(11 439)
+26%
|
(13 286)
-16%
|
(7 458)
+44%
|
(3 506)
+53%
|
(2 653)
+24%
|
(15 595)
-488%
|
(30 652)
-97%
|
(25 164)
+18%
|
(17 706)
+30%
|
(11 127)
+37%
|
(8 204)
+26%
|
(13 326)
-62%
|
(17 522)
-31%
|
3 910
N/A
|
(6 231)
N/A
|
(7 125)
-14%
|
(5 240)
+26%
|
(22 484)
-329%
|
(10 517)
+53%
|
(3 459)
+67%
|
(6 098)
-76%
|
(8 534)
-40%
|
(16 446)
-93%
|
(16 923)
-3%
|
(20 267)
-20%
|
(17 116)
+16%
|
(8 826)
+48%
|
(15 548)
-76%
|
(12 332)
+21%
|
(13 236)
-7%
|
(8 337)
+37%
|
(7 766)
+7%
|
(5 851)
+25%
|
(8 865)
-52%
|
(19 739)
-123%
|
(18 239)
+8%
|
(21 373)
-17%
|
(26 732)
-25%
|
(10 478)
+61%
|
(6 018)
+43%
|
(5 278)
+12%
|
7 577
N/A
|
(11 118)
N/A
|
319
N/A
|
4 589
+1 339%
|
(8 529)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2 519)
|
(1 413)
|
(1 695)
|
(1 309)
|
(465)
|
(748)
|
201
|
345
|
(78)
|
(285)
|
(162)
|
(44)
|
686
|
496
|
(108)
|
336
|
(2 257)
|
(2 223)
|
541
|
1 164
|
4 978
|
3 663
|
507
|
1 022
|
(894)
|
1 377
|
52
|
(4 873)
|
(4 382)
|
(6 009)
|
(600)
|
2 447
|
300
|
1 118
|
(3 440)
|
(2 600)
|
2 693
|
4 460
|
2 897
|
2 770
|
194
|
(2 894)
|
2 201
|
3 469
|
1 472
|
883
|
1 890
|
970
|
904
|
2 220
|
(3 274)
|
(3 026)
|
(5 437)
|
(4 196)
|
(2 135)
|
(3 617)
|
39
|
452
|
(409)
|
773
|
1 158
|
1 176
|
707
|
(596)
|
(3 376)
|
(4 756)
|
(4 197)
|
(4 168)
|
(1 277)
|
(2 764)
|
(3 096)
|
(2 358)
|
688
|
3 842
|
10 622
|
9 621
|
5 529
|
4 110
|
2 451
|
(1 198)
|
3 103
|
4 298
|
440
|
8 586
|
8 566
|
(12 771)
|
(6 188)
|
|
| Net Change in Cash |
8 599
N/A
|
6 784
-21%
|
(275)
N/A
|
420
N/A
|
(2 619)
N/A
|
(238)
+91%
|
(748)
-214%
|
4 798
N/A
|
4 746
-1%
|
683
-86%
|
949
+39%
|
1 147
+21%
|
2 629
+129%
|
5 992
+128%
|
12 102
+102%
|
13 677
+13%
|
12 683
-7%
|
14 029
+11%
|
2 566
-82%
|
4 508
+76%
|
7 032
+56%
|
5 417
-23%
|
13 101
+142%
|
14 331
+9%
|
13 778
-4%
|
15 785
+15%
|
13 212
-16%
|
3 123
-76%
|
3 788
+21%
|
6 309
+67%
|
12 725
+102%
|
5 707
-55%
|
(3 937)
N/A
|
(6 389)
-62%
|
(21 094)
-230%
|
(14 754)
+30%
|
(7 068)
+52%
|
(13 365)
-89%
|
(2 640)
+80%
|
7 928
N/A
|
3 521
-56%
|
6 561
+86%
|
7 845
+20%
|
14 436
+84%
|
14 496
+0%
|
(246)
N/A
|
(12 059)
-4 802%
|
(22 207)
-84%
|
(17 105)
+23%
|
3 669
N/A
|
3 753
+2%
|
4 320
+15%
|
(2 174)
N/A
|
(3 706)
-70%
|
14 547
N/A
|
1 794
-88%
|
2 054
+15%
|
(2 704)
N/A
|
(10 392)
-284%
|
2 252
N/A
|
12 426
+452%
|
(13 317)
N/A
|
(13 328)
0%
|
(15 659)
-17%
|
(18 925)
-21%
|
5 089
N/A
|
6 418
+26%
|
14 752
+130%
|
11 267
-24%
|
8 193
-27%
|
2 636
-68%
|
(8 857)
N/A
|
(7 692)
+13%
|
3 566
N/A
|
10 548
+196%
|
11 692
+11%
|
16 027
+37%
|
14 321
-11%
|
5 065
-65%
|
25 909
+412%
|
28 024
+8%
|
30 198
+8%
|
50 438
+67%
|
30 003
-41%
|
43 074
+44%
|
33 960
-21%
|
17 911
-47%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
11 175
N/A
|
8 547
-24%
|
8 694
+2%
|
5 778
-34%
|
8 555
+48%
|
3 040
-64%
|
1 874
-38%
|
4 080
+118%
|
11 266
+176%
|
9 083
-19%
|
9 564
+5%
|
9 757
+2%
|
7 772
-20%
|
10 158
+31%
|
11 905
+17%
|
12 958
+9%
|
13 652
+5%
|
10 671
-22%
|
6 748
-37%
|
8 043
+19%
|
17 815
+121%
|
21 995
+23%
|
24 965
+14%
|
21 153
-15%
|
13 941
-34%
|
11 098
-20%
|
12 425
+12%
|
12 676
+2%
|
10 250
-19%
|
9 594
-6%
|
2 682
-72%
|
3 943
+47%
|
2 672
-32%
|
7 570
+183%
|
9 658
+28%
|
12 200
+26%
|
15 279
+25%
|
15 567
+2%
|
15 630
+0%
|
16 598
+6%
|
18 401
+11%
|
19 812
+8%
|
22 166
+12%
|
22 303
+1%
|
20 472
-8%
|
20 043
-2%
|
17 569
-12%
|
23 085
+31%
|
22 661
-2%
|
22 409
-1%
|
27 308
+22%
|
22 822
-16%
|
24 094
+6%
|
22 803
-5%
|
15 963
-30%
|
14 091
-12%
|
11 482
-19%
|
4 731
-59%
|
10 907
+131%
|
12 331
+13%
|
14 519
+18%
|
15 907
+10%
|
18 938
+19%
|
25 045
+32%
|
25 772
+3%
|
30 581
+19%
|
28 272
-8%
|
29 012
+3%
|
29 689
+2%
|
24 685
-17%
|
19 537
-21%
|
5 292
-73%
|
2 612
-51%
|
9 093
+248%
|
14 417
+59%
|
24 705
+71%
|
31 975
+29%
|
34 106
+7%
|
36 109
+6%
|
43 257
+20%
|
40 885
-5%
|
42 193
+3%
|
47 860
+13%
|
39 465
-18%
|
37 569
-5%
|
44 381
+18%
|
38 027
-14%
|
|