Omron Corp
TSE:6645
Cash Flow Statement
Cash Flow Statement
Omron Corp
| 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 |
10 372
|
7 711
|
30 176
|
25 718
|
30 465
|
31 518
|
35 763
|
37 474
|
33 828
|
36 974
|
38 280
|
41 138
|
42 284
|
40 122
|
42 383
|
36 205
|
36 007
|
22 237
|
(29 172)
|
(40 394)
|
(48 516)
|
(38 910)
|
3 621
|
17 901
|
25 831
|
27 803
|
27 016
|
27 430
|
24 764
|
15 181
|
16 352
|
13 983
|
15 430
|
25 291
|
30 117
|
34 783
|
39 281
|
43 693
|
46 314
|
52 596
|
58 910
|
61 728
|
62 432
|
59 674
|
53 276
|
47 086
|
47 682
|
42 883
|
39 021
|
44 353
|
46 322
|
53 915
|
60 774
|
62 447
|
63 506
|
62 612
|
59 860
|
55 855
|
54 991
|
48 872
|
47 422
|
86 966
|
75 335
|
76 480
|
75 454
|
38 349
|
43 898
|
54 475
|
57 341
|
54 887
|
62 044
|
49 800
|
57 345
|
67 781
|
74 545
|
80 031
|
52 861
|
32 308
|
9 949
|
(12 985)
|
1 140
|
10 312
|
14 873
|
31 420
|
27 167
|
22 080
|
|
| Depreciation & Amortization |
7 644
|
833
|
28 642
|
28 911
|
28 978
|
29 973
|
30 825
|
31 292
|
32 609
|
32 298
|
33 923
|
34 382
|
36 498
|
37 347
|
36 343
|
37 262
|
35 213
|
33 800
|
33 496
|
31 569
|
29 059
|
28 359
|
27 014
|
25 556
|
25 375
|
24 691
|
22 984
|
22 402
|
21 887
|
21 473
|
22 617
|
22 553
|
22 547
|
22 778
|
22 452
|
22 897
|
23 647
|
24 366
|
25 089
|
25 833
|
26 391
|
27 263
|
28 339
|
29 351
|
30 417
|
31 047
|
31 460
|
31 358
|
30 761
|
29 736
|
28 966
|
28 340
|
28 217
|
28 882
|
29 465
|
29 811
|
30 368
|
30 582
|
30 459
|
30 561
|
30 395
|
29 657
|
28 605
|
27 425
|
25 515
|
24 058
|
22 756
|
22 470
|
22 750
|
22 953
|
23 367
|
23 791
|
24 850
|
25 789
|
26 587
|
27 330
|
27 410
|
29 099
|
30 816
|
32 356
|
33 807
|
33 488
|
33 450
|
33 226
|
33 123
|
33 533
|
|
| Change in Deffered Taxes |
1 588
|
0
|
1 715
|
0
|
5 850
|
0
|
3 962
|
0
|
6 960
|
0
|
3 887
|
0
|
2 195
|
0
|
(131)
|
(2 207)
|
501
|
2 400
|
(13 895)
|
(18 729)
|
(23 588)
|
(19 225)
|
(1 031)
|
5 911
|
10 422
|
6 046
|
5 374
|
4 571
|
2 248
|
8 119
|
9 981
|
9 293
|
12 427
|
3 830
|
3 762
|
3 395
|
2 522
|
3 986
|
2 170
|
3 234
|
7 591
|
6 445
|
11 938
|
10 974
|
7 201
|
7 006
|
2 283
|
2 169
|
109
|
683
|
11
|
715
|
(641)
|
1 397
|
(2 607)
|
(2 154)
|
(730)
|
(4 832)
|
(383)
|
(489)
|
1 239
|
599
|
(125)
|
(692)
|
(2 888)
|
2 128
|
1 164
|
1 808
|
8 440
|
6 179
|
4 632
|
(1 343)
|
(8 715)
|
(10 169)
|
(9 421)
|
(3 823)
|
(1 332)
|
(6 118)
|
(6 791)
|
0
|
(5 148)
|
0
|
(5 325)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
444
|
2
|
9
|
12
|
632
|
632
|
631
|
630
|
371
|
370
|
384
|
0
|
882
|
951
|
0
|
984
|
553
|
620
|
645
|
611
|
540
|
478
|
484
|
477
|
361
|
0
|
0
|
0
|
1 286
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1 529
|
(1 665)
|
4 754
|
4 937
|
(7 731)
|
6 386
|
(13 938)
|
(24 280)
|
(5 701)
|
(25 862)
|
(2 340)
|
2 624
|
(6 430)
|
2 677
|
(4 477)
|
(318)
|
1 534
|
3 159
|
44 480
|
45 342
|
43 724
|
38 920
|
(1 547)
|
(2 196)
|
(1 949)
|
(1 448)
|
(2 778)
|
(3 400)
|
(3 376)
|
(3 698)
|
(2 675)
|
(1 580)
|
(2 425)
|
(3 145)
|
(3 004)
|
(5 415)
|
(5 617)
|
(6 231)
|
(7 462)
|
(7 790)
|
(21 375)
|
(20 358)
|
(21 966)
|
(19 442)
|
(4 326)
|
(3 712)
|
(6 934)
|
(6 586)
|
(974)
|
788
|
1 958
|
2 716
|
(1 867)
|
(2 421)
|
(22)
|
(268)
|
249
|
4 633
|
4 650
|
5 350
|
2 720
|
(53 888)
|
(50 699)
|
(53 830)
|
(54 076)
|
(5 759)
|
(483)
|
286
|
1 865
|
9 328
|
1 326
|
3 637
|
5 645
|
3 047
|
3 200
|
(2 606)
|
5 045
|
5 780
|
9 419
|
13 815
|
1 993
|
2 852
|
(3 318)
|
(7 110)
|
(6 818)
|
(4 148)
|
|
| Cash Taxes Paid |
11 494
|
0
|
17 815
|
0
|
32 319
|
0
|
23 843
|
0
|
38 639
|
0
|
24 591
|
0
|
37 785
|
0
|
27 216
|
47 011
|
37 351
|
44 456
|
18 776
|
13 473
|
13 457
|
4 586
|
2 813
|
4 857
|
4 459
|
8 936
|
9 636
|
10 026
|
9 508
|
9 629
|
9 409
|
7 151
|
6 545
|
5 835
|
7 200
|
10 740
|
10 812
|
11 867
|
14 261
|
17 495
|
19 552
|
21 002
|
19 614
|
17 990
|
16 664
|
15 859
|
14 550
|
17 510
|
17 695
|
19 744
|
20 261
|
19 825
|
20 548
|
20 608
|
23 678
|
20 933
|
25 917
|
25 118
|
22 529
|
23 406
|
17 162
|
16 004
|
13 513
|
9 484
|
12 301
|
12 717
|
13 729
|
18 138
|
15 766
|
15 276
|
17 156
|
20 932
|
24 493
|
28 050
|
28 476
|
29 314
|
28 454
|
29 302
|
29 440
|
0
|
13 630
|
0
|
13 102
|
0
|
8 650
|
0
|
|
| Cash Interest Paid |
676
|
0
|
1 098
|
0
|
1 562
|
0
|
898
|
0
|
1 399
|
0
|
1 130
|
0
|
1 925
|
0
|
1 536
|
2 722
|
2 380
|
2 582
|
1 257
|
1 067
|
810
|
677
|
652
|
507
|
528
|
523
|
482
|
500
|
344
|
340
|
0
|
187
|
183
|
193
|
276
|
290
|
283
|
269
|
298
|
271
|
263
|
257
|
248
|
238
|
227
|
256
|
383
|
374
|
380
|
323
|
160
|
155
|
146
|
171
|
172
|
188
|
174
|
418
|
431
|
462
|
505
|
7 500
|
231
|
197
|
177
|
(6 754)
|
187
|
163
|
142
|
1 599
|
223
|
235
|
260
|
316
|
302
|
456
|
630
|
(924)
|
1 024
|
0
|
1 565
|
0
|
1 660
|
0
|
935
|
0
|
|
| Change in Working Capital |
(1 744)
|
(13 959)
|
(4 211)
|
(2 821)
|
(5 204)
|
(20 213)
|
(4 913)
|
1 869
|
(24 251)
|
(10 206)
|
(33 211)
|
(34 096)
|
(9 787)
|
(12 986)
|
(5 122)
|
(4 950)
|
(10 020)
|
(9 822)
|
(3 501)
|
9 891
|
23 941
|
25 102
|
14 702
|
(3 061)
|
(14 679)
|
(14 256)
|
(10 640)
|
(6 109)
|
(8 689)
|
(12 556)
|
(14 329)
|
(13 056)
|
(7 404)
|
2 141
|
(269)
|
2 648
|
(14)
|
3 881
|
12 933
|
8 795
|
3 234
|
(1 977)
|
(3 686)
|
(9 465)
|
(3 533)
|
639
|
9 716
|
12 847
|
7 193
|
5 548
|
618
|
(6 339)
|
(3 436)
|
(10 659)
|
(16 669)
|
(13 643)
|
(23 221)
|
(14 597)
|
(18 472)
|
(14 003)
|
566
|
25 048
|
36 671
|
50 749
|
55 044
|
32 210
|
26 496
|
9 503
|
(4 419)
|
(14 815)
|
(23 941)
|
(32 045)
|
(30 522)
|
(46 090)
|
(41 455)
|
(38 249)
|
(23 850)
|
3 996
|
1 482
|
16 747
|
11 196
|
803
|
16 104
|
11 139
|
12 254
|
9 985
|
|
| Cash from Operating Activities |
19 389
N/A
|
(7 080)
N/A
|
61 076
N/A
|
58 460
-4%
|
50 770
-13%
|
49 379
-3%
|
51 699
+5%
|
50 317
-3%
|
39 310
-22%
|
37 166
-5%
|
40 539
+9%
|
47 935
+18%
|
61 762
+29%
|
71 047
+15%
|
68 996
-3%
|
67 684
-2%
|
64 927
-4%
|
51 774
-20%
|
31 408
-39%
|
27 679
-12%
|
24 620
-11%
|
34 246
+39%
|
42 759
+25%
|
44 111
+3%
|
45 000
+2%
|
42 836
-5%
|
41 956
-2%
|
44 894
+7%
|
36 834
-18%
|
28 519
-23%
|
31 946
+12%
|
31 193
-2%
|
40 575
+30%
|
50 895
+25%
|
53 058
+4%
|
58 308
+10%
|
59 819
+3%
|
69 695
+17%
|
79 044
+13%
|
82 668
+5%
|
74 751
-10%
|
73 101
-2%
|
77 057
+5%
|
71 092
-8%
|
83 035
+17%
|
82 066
-1%
|
84 207
+3%
|
82 671
-2%
|
76 110
-8%
|
81 108
+7%
|
77 875
-4%
|
79 347
+2%
|
83 047
+5%
|
79 646
-4%
|
73 673
-7%
|
76 358
+4%
|
66 526
-13%
|
71 641
+8%
|
71 245
-1%
|
70 291
-1%
|
82 342
+17%
|
88 382
+7%
|
89 787
+2%
|
100 132
+12%
|
99 049
-1%
|
90 986
-8%
|
93 831
+3%
|
88 542
-6%
|
85 977
-3%
|
78 532
-9%
|
67 428
-14%
|
43 840
-35%
|
48 603
+11%
|
40 358
-17%
|
53 456
+32%
|
62 683
+17%
|
60 134
-4%
|
65 065
+8%
|
44 875
-31%
|
42 539
-5%
|
42 988
+1%
|
45 912
+7%
|
55 784
+22%
|
63 350
+14%
|
57 674
-9%
|
56 125
-3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9 723)
|
(1 727)
|
(38 579)
|
(38 747)
|
(39 420)
|
(40 176)
|
(40 560)
|
(43 393)
|
(42 665)
|
(40 143)
|
(44 689)
|
(42 438)
|
(43 715)
|
(44 928)
|
(37 848)
|
(41 241)
|
(37 697)
|
(37 043)
|
(37 477)
|
(34 421)
|
(30 676)
|
(25 215)
|
(20 792)
|
(19 034)
|
(16 441)
|
(17 510)
|
(21 647)
|
(21 965)
|
(25 784)
|
(28 036)
|
(27 502)
|
(29 144)
|
(28 802)
|
(29 408)
|
(30 383)
|
(29 165)
|
(29 890)
|
(31 734)
|
(32 218)
|
(33 557)
|
(33 670)
|
(35 167)
|
(37 123)
|
(37 872)
|
(40 945)
|
(39 109)
|
(37 903)
|
(35 395)
|
(29 915)
|
(26 583)
|
(25 816)
|
(26 210)
|
(28 232)
|
(33 417)
|
(38 542)
|
(41 780)
|
(43 488)
|
(41 855)
|
(39 045)
|
(37 039)
|
(36 658)
|
(37 001)
|
(37 629)
|
(35 469)
|
(32 616)
|
(28 775)
|
(26 662)
|
(26 615)
|
(27 642)
|
(29 961)
|
(33 357)
|
(35 350)
|
(39 300)
|
(41 787)
|
(45 018)
|
(47 432)
|
(46 092)
|
(47 813)
|
(45 378)
|
(46 777)
|
(48 738)
|
(48 802)
|
(48 993)
|
(49 491)
|
(49 849)
|
(50 190)
|
|
| Other Items |
(703)
|
(5 217)
|
2 529
|
(3 484)
|
(2 834)
|
385
|
(2 460)
|
14 257
|
(4 269)
|
(5 657)
|
(2 386)
|
(14 468)
|
3 956
|
4 775
|
1 167
|
1 425
|
(459)
|
(4 209)
|
(3 151)
|
(2 885)
|
(2 352)
|
855
|
2 208
|
3 105
|
3 011
|
1 526
|
1 437
|
1 651
|
2 011
|
2 988
|
1 016
|
(61)
|
(13)
|
189
|
1 912
|
2 626
|
2 394
|
2 318
|
1 093
|
5 404
|
5 609
|
(2 466)
|
(2 394)
|
(6 712)
|
(15 801)
|
(30 591)
|
(29 213)
|
(23 158)
|
(14 660)
|
9 289
|
10 775
|
4 868
|
1 672
|
(17 848)
|
(17 300)
|
(16 815)
|
(13 474)
|
5 105
|
4 088
|
3 949
|
3 965
|
84 339
|
66 268
|
65 737
|
66 153
|
(17 173)
|
11 877
|
11 615
|
10 445
|
8 860
|
(116 806)
|
(116 497)
|
(126 118)
|
(123 027)
|
(10 515)
|
(11 008)
|
(726)
|
(48 182)
|
(61 718)
|
(64 428)
|
(69 131)
|
(22 429)
|
1 104
|
(968)
|
4 229
|
(4 318)
|
|
| Cash from Investing Activities |
(10 426)
N/A
|
(6 944)
+33%
|
(36 050)
-419%
|
(42 231)
-17%
|
(42 254)
0%
|
(39 791)
+6%
|
(43 020)
-8%
|
(29 136)
+32%
|
(46 934)
-61%
|
(45 800)
+2%
|
(47 075)
-3%
|
(56 906)
-21%
|
(39 759)
+30%
|
(40 153)
-1%
|
(36 681)
+9%
|
(39 816)
-9%
|
(38 156)
+4%
|
(41 252)
-8%
|
(40 628)
+2%
|
(37 306)
+8%
|
(33 028)
+11%
|
(24 360)
+26%
|
(18 584)
+24%
|
(15 929)
+14%
|
(13 430)
+16%
|
(15 984)
-19%
|
(20 210)
-26%
|
(20 314)
-1%
|
(23 773)
-17%
|
(25 048)
-5%
|
(26 486)
-6%
|
(29 205)
-10%
|
(28 815)
+1%
|
(29 219)
-1%
|
(28 471)
+3%
|
(26 539)
+7%
|
(27 496)
-4%
|
(29 416)
-7%
|
(31 125)
-6%
|
(28 153)
+10%
|
(28 061)
+0%
|
(37 633)
-34%
|
(39 517)
-5%
|
(44 584)
-13%
|
(56 746)
-27%
|
(69 700)
-23%
|
(67 116)
+4%
|
(58 553)
+13%
|
(44 575)
+24%
|
(17 294)
+61%
|
(15 041)
+13%
|
(21 342)
-42%
|
(26 560)
-24%
|
(51 265)
-93%
|
(55 842)
-9%
|
(58 595)
-5%
|
(56 962)
+3%
|
(36 750)
+35%
|
(34 957)
+5%
|
(33 090)
+5%
|
(32 693)
+1%
|
47 338
N/A
|
28 639
-40%
|
30 268
+6%
|
33 537
+11%
|
(45 948)
N/A
|
(14 785)
+68%
|
(15 000)
-1%
|
(17 197)
-15%
|
(21 101)
-23%
|
(150 163)
-612%
|
(151 847)
-1%
|
(165 418)
-9%
|
(164 814)
+0%
|
(55 533)
+66%
|
(58 440)
-5%
|
(46 818)
+20%
|
(95 995)
-105%
|
(107 096)
-12%
|
(111 205)
-4%
|
(117 869)
-6%
|
(71 231)
+40%
|
(47 889)
+33%
|
(50 459)
-5%
|
(45 620)
+10%
|
(54 508)
-19%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(2 784)
|
(2 837)
|
(2 840)
|
(2 920)
|
(10)
|
(9 792)
|
(9 595)
|
(9 125)
|
(20 271)
|
(10 473)
|
(10 607)
|
(10 812)
|
(8 569)
|
(8 545)
|
(21 955)
|
(22 221)
|
(16 327)
|
(16 347)
|
(2 988)
|
(2 984)
|
(15)
|
(11)
|
(12)
|
(12)
|
(13)
|
(124)
|
(137)
|
(137)
|
(135)
|
(25)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15 045)
|
(15 054)
|
(15 063)
|
(15 068)
|
(15 030)
|
(15 023)
|
(15 015)
|
(15 012)
|
(10)
|
(16)
|
(18)
|
(6 543)
|
(7 943)
|
(18 530)
|
(24 234)
|
(21 528)
|
(29 442)
|
(25 716)
|
(20 013)
|
(16 196)
|
(6 882)
|
(18 571)
|
(20 013)
|
(20 016)
|
(20 021)
|
(1 471)
|
(28)
|
(1 431)
|
(31 430)
|
(31 430)
|
(30 657)
|
(34 733)
|
(17 136)
|
(19 241)
|
(20 015)
|
(14 536)
|
(2 128)
|
(18)
|
0
|
(11)
|
0
|
(9)
|
0
|
(1 327)
|
(1 329)
|
|
| Net Issuance of Debt |
(29 020)
|
(10 891)
|
(32 174)
|
(31 603)
|
(24 088)
|
(14 979)
|
(22 507)
|
(22 583)
|
24 432
|
28 033
|
13 599
|
11 086
|
(15 164)
|
(28 930)
|
(4 267)
|
3 838
|
5 356
|
24 653
|
34 375
|
31 864
|
25 768
|
5 177
|
(16 501)
|
(16 649)
|
(20 783)
|
(16 353)
|
8 755
|
(9 464)
|
(13 144)
|
(4 636)
|
(26 744)
|
(6 593)
|
(1 648)
|
(10 011)
|
(13 273)
|
(14 448)
|
(13 709)
|
(10 672)
|
(5 135)
|
(9 419)
|
(203)
|
(9 160)
|
(853)
|
0
|
0
|
0
|
2
|
101
|
114
|
189
|
155
|
(96)
|
682
|
745
|
951
|
1 564
|
665
|
1 668
|
2 109
|
1 641
|
1 551
|
7 136
|
6 365
|
5 206
|
4 985
|
(1 738)
|
(1 587)
|
0
|
0
|
0
|
20 000
|
0
|
0
|
0
|
(19 787)
|
(344)
|
(921)
|
87 497
|
106 524
|
135 633
|
142 379
|
38 807
|
17 732
|
12 442
|
7 551
|
35 499
|
|
| Cash Paid for Dividends |
(2 058)
|
(2 816)
|
(5 611)
|
(5 788)
|
(5 743)
|
(6 218)
|
(6 190)
|
(7 087)
|
(7 088)
|
(7 688)
|
(7 680)
|
(7 847)
|
(7 847)
|
(8 260)
|
(8 252)
|
(9 427)
|
(9 427)
|
(9 520)
|
(9 507)
|
(5 511)
|
(5 511)
|
(3 089)
|
(3 083)
|
(4 500)
|
(4 500)
|
(6 041)
|
(5 285)
|
(6 620)
|
(6 620)
|
(6 619)
|
(6 619)
|
(6 164)
|
(6 164)
|
(6 164)
|
(6 164)
|
(8 145)
|
(8 145)
|
(10 566)
|
(10 566)
|
(11 666)
|
(11 666)
|
(12 985)
|
(12 985)
|
(15 512)
|
(15 512)
|
(16 077)
|
(16 077)
|
(14 656)
|
(14 656)
|
(14 539)
|
(14 539)
|
(14 539)
|
(14 539)
|
(15 378)
|
(15 378)
|
(16 112)
|
(16 112)
|
(16 776)
|
(16 776)
|
(17 398)
|
(17 398)
|
(17 250)
|
(17 250)
|
(17 106)
|
(17 106)
|
(16 952)
|
(16 952)
|
(16 941)
|
(16 941)
|
(17 754)
|
(17 754)
|
(18 447)
|
(18 447)
|
(18 912)
|
(18 912)
|
(19 394)
|
(19 394)
|
(19 885)
|
(19 885)
|
(20 010)
|
(20 476)
|
(20 051)
|
(20 474)
|
(20 495)
|
(20 475)
|
(20 474)
|
|
| Other |
0
|
0
|
(59)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(762)
|
0
|
0
|
0
|
0
|
(30)
|
(17)
|
(60)
|
(121)
|
9
|
594
|
862
|
887
|
610
|
(91)
|
(417)
|
(597)
|
(424)
|
(323)
|
(555)
|
(411)
|
(790)
|
(894)
|
(557)
|
(452)
|
(412)
|
(878)
|
(781)
|
(612)
|
(338)
|
215
|
21
|
(125)
|
(387)
|
(384)
|
(194)
|
(400)
|
(202)
|
(192)
|
(134)
|
26
|
(85)
|
(277)
|
(385)
|
(342)
|
(414)
|
(379)
|
(384)
|
(419)
|
(577)
|
(698)
|
(758)
|
(817)
|
(722)
|
(701)
|
(667)
|
(634)
|
(1 600)
|
(1 572)
|
(1 725)
|
(1 857)
|
(1 366)
|
(1 196)
|
(1 094)
|
|
| Cash from Financing Activities |
(33 862)
N/A
|
(16 544)
+51%
|
(40 684)
-146%
|
(40 311)
+1%
|
(29 841)
+26%
|
(30 989)
-4%
|
(38 320)
-24%
|
(38 795)
-1%
|
(2 927)
+92%
|
9 872
N/A
|
(4 697)
N/A
|
(7 573)
-61%
|
(31 580)
-317%
|
(45 735)
-45%
|
(34 481)
+25%
|
(27 810)
+19%
|
(20 398)
+27%
|
(1 214)
+94%
|
21 867
N/A
|
23 369
+7%
|
20 242
-13%
|
2 077
-90%
|
(20 358)
N/A
|
(21 161)
-4%
|
(25 296)
-20%
|
(22 518)
+11%
|
3 333
N/A
|
(16 251)
N/A
|
(19 916)
-23%
|
(11 340)
+43%
|
(33 492)
-195%
|
(12 752)
+62%
|
(7 220)
+43%
|
(15 313)
-112%
|
(18 550)
-21%
|
(21 983)
-19%
|
(21 945)
+0%
|
(21 655)
+1%
|
(16 298)
+25%
|
(21 509)
-32%
|
(12 192)
+43%
|
(37 745)
-210%
|
(29 303)
+22%
|
(31 761)
-8%
|
(31 838)
0%
|
(32 015)
-1%
|
(31 550)
+1%
|
(29 982)
+5%
|
(30 432)
-2%
|
(15 141)
+50%
|
(15 012)
+1%
|
(14 991)
+0%
|
(20 185)
-35%
|
(22 555)
-12%
|
(33 082)
-47%
|
(39 169)
-18%
|
(37 359)
+5%
|
(44 744)
-20%
|
(40 783)
+9%
|
(35 972)
+12%
|
(32 235)
+10%
|
(17 130)
+47%
|
(29 430)
-72%
|
(31 998)
-9%
|
(32 414)
-1%
|
(39 096)
-21%
|
(20 352)
+48%
|
(17 804)
+13%
|
(18 753)
-5%
|
(49 573)
-164%
|
(29 603)
+40%
|
(49 681)
-68%
|
(53 878)
-8%
|
(36 806)
+32%
|
(58 757)
-60%
|
(40 475)
+31%
|
(35 552)
+12%
|
64 817
N/A
|
85 987
+33%
|
114 009
+33%
|
120 320
+6%
|
17 028
-86%
|
(4 608)
N/A
|
(9 428)
-105%
|
(15 443)
-64%
|
12 602
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2 868
|
2 858
|
1 218
|
(2 705)
|
(556)
|
2 269
|
1 307
|
6 348
|
1 499
|
74
|
1 943
|
2 268
|
2 074
|
2 270
|
(205)
|
(1 807)
|
(3 967)
|
(7 776)
|
(6 640)
|
(5 564)
|
(3 546)
|
493
|
1 278
|
(2 098)
|
(1 398)
|
(1 953)
|
(2 070)
|
(273)
|
(2 565)
|
(2 241)
|
(1 446)
|
(2 556)
|
(242)
|
3 664
|
4 414
|
7 249
|
7 065
|
6 616
|
2 922
|
1 195
|
3 921
|
5 443
|
4 134
|
6 366
|
(207)
|
(4 892)
|
(5 253)
|
(14 431)
|
(11 764)
|
(6 472)
|
(4 706)
|
4 753
|
5 583
|
42
|
2 248
|
184
|
389
|
(991)
|
1 722
|
(205)
|
(4 845)
|
(6 269)
|
(13 713)
|
(12 861)
|
(7 022)
|
(2 637)
|
6 528
|
14 475
|
14 825
|
15 941
|
17 067
|
20 003
|
20 616
|
13 585
|
10 629
|
5 530
|
6 034
|
7 860
|
14 041
|
20 784
|
8 184
|
15 889
|
2 650
|
(10 387)
|
2 646
|
4 073
|
|
| Net Change in Cash |
(22 031)
N/A
|
(27 710)
-26%
|
(14 440)
+48%
|
(26 787)
-86%
|
(21 881)
+18%
|
(19 132)
+13%
|
(28 334)
-48%
|
(11 266)
+60%
|
(9 052)
+20%
|
1 312
N/A
|
(9 290)
N/A
|
(14 276)
-54%
|
(7 503)
+47%
|
(12 571)
-68%
|
(2 371)
+81%
|
(1 749)
+26%
|
2 406
N/A
|
1 532
-36%
|
6 007
+292%
|
8 178
+36%
|
8 288
+1%
|
12 456
+50%
|
5 095
-59%
|
4 923
-3%
|
4 876
-1%
|
2 381
-51%
|
23 009
+866%
|
8 056
-65%
|
(9 420)
N/A
|
(10 110)
-7%
|
(29 478)
-192%
|
(13 320)
+55%
|
4 298
N/A
|
10 027
+133%
|
10 451
+4%
|
17 035
+63%
|
17 443
+2%
|
25 240
+45%
|
34 543
+37%
|
34 201
-1%
|
38 419
+12%
|
3 166
-92%
|
12 371
+291%
|
1 113
-91%
|
(5 756)
N/A
|
(24 541)
-326%
|
(19 712)
+20%
|
(20 295)
-3%
|
(10 661)
+47%
|
42 201
N/A
|
43 116
+2%
|
47 767
+11%
|
41 885
-12%
|
5 868
-86%
|
(13 003)
N/A
|
(21 222)
-63%
|
(27 406)
-29%
|
(10 844)
+60%
|
(2 773)
+74%
|
1 024
N/A
|
12 569
+1 127%
|
112 321
+794%
|
75 283
-33%
|
85 541
+14%
|
93 150
+9%
|
3 305
-96%
|
65 222
+1 873%
|
70 213
+8%
|
64 852
-8%
|
23 799
-63%
|
(95 271)
N/A
|
(137 685)
-45%
|
(150 077)
-9%
|
(147 677)
+2%
|
(50 205)
+66%
|
(30 702)
+39%
|
(16 202)
+47%
|
41 747
N/A
|
37 807
-9%
|
66 127
+75%
|
53 623
-19%
|
7 598
-86%
|
5 937
-22%
|
(6 924)
N/A
|
(743)
+89%
|
18 292
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9 666
N/A
|
(8 807)
N/A
|
22 497
N/A
|
19 713
-12%
|
11 350
-42%
|
9 203
-19%
|
11 139
+21%
|
6 924
-38%
|
(3 355)
N/A
|
(2 977)
+11%
|
(4 150)
-39%
|
5 497
N/A
|
18 047
+228%
|
26 119
+45%
|
31 148
+19%
|
26 443
-15%
|
27 230
+3%
|
14 731
-46%
|
(6 069)
N/A
|
(6 742)
-11%
|
(6 056)
+10%
|
9 031
N/A
|
21 967
+143%
|
25 077
+14%
|
28 559
+14%
|
25 326
-11%
|
20 309
-20%
|
22 929
+13%
|
11 050
-52%
|
483
-96%
|
4 444
+820%
|
2 049
-54%
|
11 773
+475%
|
21 487
+83%
|
22 675
+6%
|
29 143
+29%
|
29 929
+3%
|
37 961
+27%
|
46 826
+23%
|
49 111
+5%
|
41 081
-16%
|
37 934
-8%
|
39 934
+5%
|
33 220
-17%
|
42 090
+27%
|
42 957
+2%
|
46 304
+8%
|
47 276
+2%
|
46 195
-2%
|
54 525
+18%
|
52 059
-5%
|
53 137
+2%
|
54 815
+3%
|
46 229
-16%
|
35 131
-24%
|
34 578
-2%
|
23 038
-33%
|
29 786
+29%
|
32 200
+8%
|
33 252
+3%
|
45 684
+37%
|
51 381
+12%
|
52 158
+2%
|
64 663
+24%
|
66 433
+3%
|
62 211
-6%
|
67 169
+8%
|
61 927
-8%
|
58 335
-6%
|
48 571
-17%
|
34 071
-30%
|
8 490
-75%
|
9 303
+10%
|
(1 429)
N/A
|
8 438
N/A
|
15 251
+81%
|
14 042
-8%
|
17 252
+23%
|
(503)
N/A
|
(4 238)
-743%
|
(5 750)
-36%
|
(2 890)
+50%
|
6 791
N/A
|
13 859
+104%
|
7 825
-44%
|
5 935
-24%
|
|