Pampa Energia SA
BCBA:PAMP
Cash Flow Statement
Cash Flow Statement
Pampa Energia SA
| 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 |
3
|
4
|
4
|
12
|
32
|
52
|
117
|
186
|
204
|
192
|
119
|
115
|
124
|
253
|
320
|
215
|
162
|
(63)
|
(122)
|
(47)
|
324
|
275
|
183
|
(820)
|
(1 267)
|
(1 360)
|
(1 614)
|
(1 080)
|
(1 614)
|
341
|
306
|
615
|
501
|
(901)
|
(707)
|
530
|
2 411
|
2 290
|
2 653
|
3 849
|
3 360
|
2 058
|
764
|
(324)
|
1 004
|
2 260
|
4 902
|
16 142
|
20 329
|
13 747
|
9 659
|
7 789
|
8 237
|
37 111
|
48 536
|
39 307
|
33 614
|
10 283
|
7 592
|
9 365
|
11 591
|
23 071
|
29 608
|
30 915
|
38 200
|
35 853
|
47 203
|
64 900
|
81 374
|
115 423
|
142 098
|
36 691
|
233 559
|
280 400
|
369 070
|
564 790
|
503 712
|
472 014
|
372 895
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
18
|
15
|
31
|
53
|
126
|
185
|
243
|
296
|
302
|
307
|
312
|
316
|
316
|
315
|
319
|
320
|
351
|
367
|
389
|
412
|
388
|
397
|
396
|
386
|
374
|
369
|
368
|
384
|
375
|
390
|
400
|
431
|
467
|
498
|
560
|
610
|
720
|
855
|
1 017
|
2 039
|
2 201
|
2 722
|
3 233
|
2 960
|
7 739
|
9 520
|
10 274
|
11 254
|
8 816
|
8 685
|
10 114
|
12 169
|
13 923
|
15 982
|
17 784
|
19 538
|
14 485
|
13 825
|
13 488
|
13 327
|
19 673
|
21 209
|
23 259
|
24 998
|
27 731
|
33 726
|
42 702
|
59 638
|
79 508
|
125 253
|
184 592
|
258 637
|
315 287
|
348 268
|
385 736
|
453 544
|
|
| Other Non-Cash Items |
(3)
|
(5)
|
(6)
|
89
|
35
|
65
|
92
|
(151)
|
(74)
|
(42)
|
134
|
492
|
659
|
609
|
609
|
476
|
439
|
682
|
654
|
339
|
(69)
|
(182)
|
(172)
|
1 035
|
1 400
|
1 365
|
1 443
|
963
|
1 072
|
(1 154)
|
(1 217)
|
(1 785)
|
(1 624)
|
598
|
(553)
|
(1 904)
|
(2 816)
|
(2 526)
|
(763)
|
(172)
|
781
|
906
|
1 407
|
2 650
|
3 800
|
5 331
|
5 644
|
(508)
|
2 344
|
7 172
|
17 121
|
14 914
|
8 135
|
(13 095)
|
(25 251)
|
(13 588)
|
(4 921)
|
9 067
|
15 035
|
30 038
|
34 217
|
43 093
|
39 552
|
23 585
|
15 075
|
15 594
|
12 954
|
7 363
|
445
|
(17 304)
|
(13 486)
|
117 487
|
(15 634)
|
40 207
|
16 117
|
(198 832)
|
(145 661)
|
(142 768)
|
37 844
|
|
| Cash Taxes Paid |
1
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
23
|
25
|
26
|
4
|
4
|
2
|
44
|
42
|
42
|
42
|
5
|
9
|
121
|
121
|
146
|
329
|
438
|
709
|
1 243
|
1 262
|
2 119
|
1 960
|
2 181
|
2 546
|
1 841
|
2 103
|
3 816
|
4 214
|
4 544
|
4 581
|
3 318
|
3 444
|
1 096
|
754
|
259
|
(626)
|
1 191
|
1 278
|
708
|
530
|
397
|
636
|
84
|
54
|
30
|
(365)
|
16
|
16
|
174
|
400
|
174
|
0
|
|
| 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
|
22
|
29
|
128
|
201
|
302
|
414
|
467
|
568
|
559
|
651
|
628
|
733
|
894
|
1 091
|
1 284
|
1 519
|
2 019
|
1 969
|
2 596
|
4 072
|
5 085
|
5 251
|
6 120
|
5 004
|
5 276
|
5 506
|
6 014
|
6 651
|
8 713
|
10 531
|
11 808
|
12 435
|
12 999
|
13 081
|
13 719
|
13 002
|
12 642
|
11 919
|
14 063
|
21 633
|
27 361
|
45 086
|
60 877
|
87 078
|
111 151
|
128 733
|
139 250
|
131 076
|
136 042
|
173 386
|
168 232
|
|
| Change in Working Capital |
(12)
|
(14)
|
(13)
|
(44)
|
(44)
|
(87)
|
(79)
|
167
|
(8)
|
(79)
|
(118)
|
(161)
|
(103)
|
(86)
|
(107)
|
(88)
|
(60)
|
(198)
|
(270)
|
17
|
108
|
484
|
776
|
533
|
838
|
897
|
856
|
940
|
1 165
|
1 580
|
2 012
|
2 452
|
2 607
|
1 940
|
3 390
|
3 482
|
2 749
|
2 967
|
1 278
|
(31)
|
(1 224)
|
170
|
(515)
|
1 418
|
(2 473)
|
(4 352)
|
(4 015)
|
(7 369)
|
(10 598)
|
(9 052)
|
(15 789)
|
(8 638)
|
(341)
|
(3 660)
|
(674)
|
(1 946)
|
(3 333)
|
5 289
|
9 794
|
(6 618)
|
(9 745)
|
(23 867)
|
(12 509)
|
2 218
|
1 578
|
(2 105)
|
(19 200)
|
(18 797)
|
(14 448)
|
(14 195)
|
(31 129)
|
(56 587)
|
(212 835)
|
(327 479)
|
(360 094)
|
(299 288)
|
(215 465)
|
(280 069)
|
(118 668)
|
|
| Cash from Operating Activities |
(12)
N/A
|
(15)
-26%
|
(15)
-4%
|
75
N/A
|
39
-48%
|
62
+58%
|
184
+198%
|
329
+79%
|
307
-6%
|
313
+2%
|
431
+38%
|
748
+74%
|
988
+32%
|
1 088
+10%
|
1 137
+5%
|
919
-19%
|
856
-7%
|
739
-14%
|
582
-21%
|
660
+13%
|
720
+9%
|
945
+31%
|
1 166
+23%
|
1 136
-3%
|
1 368
+20%
|
1 298
-5%
|
1 070
-18%
|
1 198
+12%
|
991
-17%
|
1 136
+15%
|
1 485
+31%
|
1 656
+12%
|
1 874
+13%
|
2 037
+9%
|
2 561
+26%
|
2 574
+0%
|
2 842
+10%
|
3 291
+16%
|
3 778
+15%
|
4 366
+16%
|
3 771
-14%
|
4 151
+10%
|
3 696
-11%
|
5 945
+61%
|
5 053
-15%
|
6 471
+28%
|
9 490
+47%
|
16 004
+69%
|
21 595
+35%
|
22 141
+3%
|
22 245
+0%
|
22 881
+3%
|
24 716
+8%
|
30 470
+23%
|
34 780
+14%
|
37 696
+8%
|
41 342
+10%
|
42 423
+3%
|
51 959
+22%
|
47 270
-9%
|
49 888
+6%
|
55 785
+12%
|
69 978
+25%
|
76 391
+9%
|
76 062
0%
|
72 601
-5%
|
65 955
-9%
|
81 197
+23%
|
101 097
+25%
|
126 626
+25%
|
157 121
+24%
|
177 099
+13%
|
130 343
-26%
|
177 720
+36%
|
283 730
+60%
|
381 957
+35%
|
490 056
+28%
|
433 268
-12%
|
743 067
+72%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(10)
|
(45)
|
(284)
|
(459)
|
(821)
|
(1 171)
|
(1 169)
|
(1 141)
|
(741)
|
(1 245)
|
(1 216)
|
(1 335)
|
(975)
|
(906)
|
(909)
|
(840)
|
(568)
|
(1 606)
|
(474)
|
(476)
|
(893)
|
184
|
(885)
|
(835)
|
(640)
|
(728)
|
(899)
|
(1 029)
|
(1 050)
|
(1 133)
|
(1 218)
|
(1 831)
|
(2 331)
|
(2 632)
|
(3 167)
|
(4 049)
|
(4 798)
|
(4 976)
|
(5 092)
|
(5 457)
|
(6 273)
|
(7 132)
|
(9 810)
|
(10 560)
|
(18 290)
|
(18 758)
|
(20 246)
|
(23 970)
|
(25 413)
|
(29 091)
|
(31 834)
|
(32 599)
|
(28 813)
|
(27 530)
|
(24 525)
|
(21 497)
|
(8 402)
|
(6 120)
|
(5 865)
|
(8 085)
|
(19 868)
|
(25 512)
|
(35 915)
|
(47 720)
|
(55 535)
|
(82 747)
|
(107 462)
|
(142 824)
|
(194 270)
|
(268 645)
|
(338 220)
|
(365 236)
|
(394 783)
|
(449 640)
|
(649 897)
|
(953 765)
|
|
| Other Items |
(1)
|
(116)
|
(284)
|
(418)
|
(37)
|
75
|
160
|
(57)
|
23
|
(113)
|
(237)
|
(630)
|
(76)
|
187
|
531
|
426
|
423
|
321
|
243
|
66
|
724
|
(601)
|
(599)
|
(823)
|
(1 486)
|
(124)
|
(165)
|
(263)
|
(328)
|
(622)
|
(757)
|
(406)
|
(437)
|
(493)
|
(295)
|
(141)
|
(526)
|
(404)
|
(1 126)
|
(2 317)
|
(992)
|
(2 390)
|
(5 732)
|
(4 958)
|
(8 617)
|
(7 119)
|
(5 640)
|
(13 648)
|
(11 177)
|
(391)
|
9 719
|
26 153
|
27 527
|
24 209
|
2 335
|
11 621
|
17 890
|
25 918
|
25 723
|
(7 129)
|
(18 482)
|
(32 868)
|
(27 851)
|
(25 925)
|
(22 056)
|
(21 228)
|
(20 853)
|
(19 520)
|
(20 635)
|
(8 038)
|
3 011
|
118 916
|
196 658
|
159 689
|
156 142
|
90 121
|
127 384
|
343 651
|
475 539
|
|
| Cash from Investing Activities |
(2)
N/A
|
(116)
-7 621%
|
(284)
-145%
|
(427)
-51%
|
(83)
+81%
|
(209)
-153%
|
(299)
-43%
|
(878)
-194%
|
(1 148)
-31%
|
(1 283)
-12%
|
(1 378)
-7%
|
(1 371)
+0%
|
(1 321)
+4%
|
(1 030)
+22%
|
(804)
+22%
|
(549)
+32%
|
(483)
+12%
|
(588)
-22%
|
(597)
-2%
|
(502)
+16%
|
(881)
-75%
|
(1 075)
-22%
|
(1 075)
0%
|
(1 715)
-60%
|
(1 303)
+24%
|
(1 009)
+23%
|
(1 000)
+1%
|
(903)
+10%
|
(1 056)
-17%
|
(1 521)
-44%
|
(1 786)
-17%
|
(1 457)
+18%
|
(1 570)
-8%
|
(1 710)
-9%
|
(2 126)
-24%
|
(2 472)
-16%
|
(3 158)
-28%
|
(3 571)
-13%
|
(5 174)
-45%
|
(7 115)
-38%
|
(5 968)
+16%
|
(7 482)
-25%
|
(11 188)
-50%
|
(11 231)
0%
|
(15 749)
-40%
|
(16 929)
-7%
|
(16 201)
+4%
|
(31 938)
-97%
|
(29 935)
+6%
|
(20 637)
+31%
|
(14 251)
+31%
|
740
N/A
|
(1 564)
N/A
|
(7 625)
-388%
|
(30 264)
-297%
|
(17 192)
+43%
|
(9 640)
+44%
|
1 393
N/A
|
4 226
+203%
|
(15 531)
N/A
|
(24 602)
-58%
|
(38 733)
-57%
|
(35 936)
+7%
|
(45 793)
-27%
|
(47 568)
-4%
|
(57 143)
-20%
|
(68 573)
-20%
|
(75 055)
-9%
|
(103 382)
-38%
|
(115 500)
-12%
|
(139 813)
-21%
|
(75 354)
+46%
|
(71 987)
+4%
|
(178 531)
-148%
|
(209 094)
-17%
|
(304 662)
-46%
|
(322 256)
-6%
|
(306 246)
+5%
|
(478 226)
-56%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
24
|
140
|
485
|
485
|
1 406
|
1 289
|
944
|
1 289
|
27
|
52
|
(8)
|
(107)
|
(205)
|
(244)
|
(183)
|
(85)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
0
|
100
|
0
|
199
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(72)
|
(72)
|
(72)
|
(128)
|
(294)
|
(9 358)
|
(11 856)
|
(13 938)
|
(14 062)
|
(7 521)
|
(7 505)
|
(8 011)
|
(10 283)
|
(8 840)
|
(8 835)
|
(7 092)
|
(6 606)
|
(6 587)
|
(4 380)
|
(3 506)
|
(1 541)
|
(1 468)
|
(2 278)
|
(2 251)
|
(2 068)
|
(1 080)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23 302)
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
0
|
(55)
|
(36)
|
(56)
|
(56)
|
(87)
|
(0)
|
93
|
548
|
423
|
364
|
331
|
(193)
|
(227)
|
(148)
|
(66)
|
(41)
|
343
|
736
|
599
|
447
|
329
|
(321)
|
(567)
|
(589)
|
(590)
|
(406)
|
73
|
249
|
77
|
(303)
|
68
|
(199)
|
266
|
914
|
487
|
1 917
|
2 512
|
2 484
|
4 117
|
11 400
|
11 538
|
19 823
|
16 666
|
10 162
|
19 433
|
10 345
|
12 667
|
10 509
|
(255)
|
(4 950)
|
(6 313)
|
(1 261)
|
(6 453)
|
(7 944)
|
(8 279)
|
(13 246)
|
(2 157)
|
2 348
|
(2 772)
|
(9 219)
|
(14 595)
|
(10 058)
|
(3 374)
|
12 008
|
18 850
|
33 126
|
57 630
|
73 632
|
34 461
|
118 920
|
130 198
|
224 761
|
600 262
|
94 328
|
(25 012)
|
45 739
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(27)
|
(27)
|
(27)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(18)
|
(18)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(11)
|
0
|
(19)
|
0
|
0
|
(19)
|
(26)
|
0
|
0
|
(70)
|
(37)
|
0
|
(80)
|
(36)
|
(74)
|
0
|
(114)
|
(114)
|
(82)
|
0
|
(56)
|
(56)
|
(57)
|
0
|
(586)
|
(586)
|
(586)
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
(30)
|
0
|
(139)
|
(139)
|
(476)
|
0
|
(374)
|
(374)
|
(37)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
0
|
(12)
|
0
|
85
|
8
|
181
|
191
|
137
|
195
|
29
|
(72)
|
(147)
|
(250)
|
(209)
|
(370)
|
(493)
|
(486)
|
(572)
|
(454)
|
366
|
200
|
(294)
|
(833)
|
(5 671)
|
(6 928)
|
(6 794)
|
(6 603)
|
(5 240)
|
(5 383)
|
(4 070)
|
(5 388)
|
(3 439)
|
(3 820)
|
(5 487)
|
(6 014)
|
(6 651)
|
(8 713)
|
(10 531)
|
(11 808)
|
(20 162)
|
(20 840)
|
(21 509)
|
(22 147)
|
(13 703)
|
(13 229)
|
(11 919)
|
(14 063)
|
(21 633)
|
(27 361)
|
(45 086)
|
(60 877)
|
(87 078)
|
(111 151)
|
(128 733)
|
(139 250)
|
(131 076)
|
(136 042)
|
(173 386)
|
(168 232)
|
|
| Cash from Financing Activities |
23
N/A
|
139
+491%
|
484
+249%
|
430
-11%
|
1 370
+219%
|
1 233
-10%
|
888
-28%
|
1 193
+34%
|
(1)
N/A
|
118
N/A
|
512
+336%
|
297
-42%
|
142
-52%
|
71
-50%
|
(393)
N/A
|
(329)
+16%
|
(178)
+46%
|
(82)
+54%
|
(69)
+15%
|
315
N/A
|
705
+124%
|
568
-19%
|
429
-25%
|
395
-8%
|
(313)
N/A
|
(386)
-23%
|
(398)
-3%
|
(542)
-36%
|
(211)
+61%
|
102
N/A
|
177
+74%
|
(77)
N/A
|
(461)
-500%
|
(153)
+67%
|
(477)
-213%
|
(148)
+69%
|
408
N/A
|
(3)
N/A
|
1 443
N/A
|
2 852
+98%
|
2 658
-7%
|
3 797
+43%
|
10 498
+176%
|
5 830
-44%
|
12 787
+119%
|
9 720
-24%
|
3 451
-64%
|
13 991
+305%
|
4 594
-67%
|
(875)
N/A
|
(6 849)
-683%
|
(17 714)
-159%
|
(22 914)
-29%
|
(19 377)
+15%
|
(14 836)
+23%
|
(21 172)
-43%
|
(26 997)
-28%
|
(28 236)
-5%
|
(34 475)
-22%
|
(29 997)
+13%
|
(25 684)
+14%
|
(30 868)
-20%
|
(35 746)
-16%
|
(31 804)
+11%
|
(24 828)
+22%
|
(16 791)
+32%
|
(4 363)
+74%
|
(5 064)
-16%
|
3 667
N/A
|
11 325
+209%
|
12 616
+11%
|
(53 093)
N/A
|
7 293
N/A
|
1 091
-85%
|
85 137
+7 704%
|
469 149
+451%
|
(41 751)
N/A
|
(198 398)
-375%
|
(145 795)
+27%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44)
|
(104)
|
103
|
115
|
149
|
221
|
42
|
46
|
65
|
60
|
51
|
64
|
55
|
54
|
39
|
14
|
15
|
15
|
79
|
130
|
135
|
225
|
360
|
80
|
198
|
180
|
509
|
823
|
1 974
|
3 287
|
2 011
|
2 705
|
959
|
6 595
|
5 067
|
3 797
|
5 044
|
554
|
(3 338)
|
(3 131)
|
(3 389)
|
(5 804)
|
589
|
1 704
|
2 559
|
4 123
|
6 396
|
10 292
|
15 126
|
19 934
|
70 564
|
79 630
|
87 485
|
98 121
|
76 814
|
89 790
|
126 432
|
126 669
|
|
| Net Change in Cash |
10
N/A
|
8
-21%
|
185
+2 175%
|
77
-58%
|
1 326
+1 615%
|
1 086
-18%
|
773
-29%
|
644
-17%
|
(841)
N/A
|
(852)
-1%
|
(434)
+49%
|
(326)
+25%
|
(191)
+41%
|
129
N/A
|
(59)
N/A
|
41
N/A
|
195
+381%
|
69
-65%
|
(85)
N/A
|
473
N/A
|
544
+15%
|
394
-28%
|
415
+5%
|
(80)
N/A
|
(134)
-66%
|
52
N/A
|
(107)
N/A
|
(206)
-93%
|
(230)
-12%
|
(218)
+5%
|
(64)
+71%
|
174
N/A
|
(94)
N/A
|
229
N/A
|
12
-95%
|
(6)
N/A
|
106
N/A
|
(268)
N/A
|
62
N/A
|
182
+193%
|
592
+225%
|
601
+2%
|
3 230
+437%
|
904
-72%
|
2 170
+140%
|
(541)
N/A
|
(3 080)
-470%
|
(1 434)
+53%
|
(2 923)
-104%
|
2 603
N/A
|
4 432
+70%
|
7 918
+79%
|
2 943
-63%
|
4 427
+50%
|
(3 725)
N/A
|
4 399
N/A
|
8 502
+93%
|
20 624
+143%
|
22 264
+8%
|
(1 596)
N/A
|
(3 529)
-121%
|
(17 205)
-388%
|
(7 508)
+56%
|
(617)
+92%
|
5 370
N/A
|
1 226
-77%
|
(2 858)
N/A
|
7 474
N/A
|
11 674
+56%
|
37 577
+222%
|
49 858
+33%
|
119 216
+139%
|
145 279
+22%
|
87 765
-40%
|
257 894
+194%
|
623 258
+142%
|
215 839
-65%
|
55 056
-74%
|
245 715
+346%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(15)
-26%
|
(15)
-4%
|
65
N/A
|
(6)
N/A
|
(222)
-3 456%
|
(275)
-24%
|
(492)
-79%
|
(863)
-75%
|
(857)
+1%
|
(710)
+17%
|
7
N/A
|
(257)
N/A
|
(128)
+50%
|
(198)
-55%
|
(56)
+72%
|
(50)
+12%
|
(170)
-242%
|
(258)
-52%
|
92
N/A
|
(885)
N/A
|
470
N/A
|
690
+47%
|
244
-65%
|
1 551
+536%
|
413
-73%
|
236
-43%
|
558
+137%
|
263
-53%
|
236
-10%
|
456
+93%
|
606
+33%
|
740
+22%
|
819
+11%
|
730
-11%
|
243
-67%
|
210
-13%
|
124
-41%
|
(270)
N/A
|
(432)
-60%
|
(1 204)
-179%
|
(941)
+22%
|
(1 761)
-87%
|
(328)
+81%
|
(2 080)
-534%
|
(3 339)
-61%
|
(1 070)
+68%
|
(2 286)
-114%
|
2 837
N/A
|
1 895
-33%
|
(1 725)
N/A
|
(2 532)
-47%
|
(4 375)
-73%
|
(1 364)
+69%
|
2 181
N/A
|
8 883
+307%
|
13 812
+55%
|
17 898
+30%
|
30 462
+70%
|
38 868
+28%
|
43 768
+13%
|
49 920
+14%
|
61 893
+24%
|
56 523
-9%
|
50 550
-11%
|
36 686
-27%
|
18 235
-50%
|
25 662
+41%
|
18 350
-28%
|
19 164
+4%
|
14 297
-25%
|
(17 171)
N/A
|
(138 302)
-705%
|
(160 500)
-16%
|
(81 506)
+49%
|
(12 826)
+84%
|
40 416
N/A
|
(216 629)
N/A
|
(210 698)
+3%
|
|