Posco Holdings Inc
KRX:005490
Cash Flow Statement
Cash Flow Statement
Posco Holdings Inc
| Dec-2008 | 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 |
4 350 103
|
1 376 113
|
2 495 474
|
3 578 459
|
4 185 651
|
3 902 601
|
4 155 224
|
3 301 024
|
3 714 286
|
3 256 862
|
2 350 635
|
2 845 106
|
2 385 607
|
2 042 229
|
1 816 974
|
1 657 745
|
1 355 180
|
1 118 566
|
1 365 223
|
1 025 195
|
556 659
|
836 213
|
466 451
|
(415 789)
|
(96 181)
|
(93 016)
|
10 128
|
1 143 906
|
1 048 169
|
1 686 690
|
1 996 201
|
2 427 288
|
2 973 469
|
3 080 123
|
3 130 411
|
3 281 447
|
1 892 064
|
1 586 968
|
1 688 048
|
1 127 199
|
1 982 637
|
1 638 850
|
1 062 300
|
1 079 535
|
1 788 152
|
2 492 273
|
4 194 577
|
6 308 150
|
7 195 890
|
7 963 995
|
7 955 766
|
5 919 784
|
3 560 484
|
2 493 905
|
1 470 927
|
1 429 791
|
1 845 850
|
1 613 359
|
1 383 615
|
1 329 932
|
947 580
|
684 000
|
221 626
|
111 720
|
|
| Depreciation & Amortization |
2 379 291
|
682 820
|
1 373 747
|
2 115 949
|
3 035 894
|
2 874 317
|
2 728 829
|
2 563 047
|
2 266 299
|
2 343 925
|
2 412 425
|
2 492 262
|
2 563 760
|
2 625 890
|
2 672 787
|
2 701 331
|
2 685 550
|
2 782 733
|
2 911 116
|
3 061 039
|
3 238 549
|
3 296 317
|
3 274 492
|
3 235 308
|
3 218 246
|
3 207 292
|
3 235 710
|
3 258 716
|
3 213 847
|
3 242 678
|
3 255 644
|
3 256 625
|
3 297 420
|
3 285 830
|
3 295 897
|
3 276 247
|
3 267 629
|
3 309 414
|
3 353 390
|
3 412 897
|
3 461 115
|
3 481 551
|
3 519 704
|
3 560 489
|
3 621 739
|
3 636 381
|
3 613 839
|
3 602 787
|
3 579 446
|
3 568 692
|
3 599 127
|
3 637 540
|
3 693 579
|
3 758 105
|
3 784 669
|
3 840 614
|
3 844 653
|
3 895 287
|
3 880 975
|
3 954 814
|
3 984 460
|
4 003 430
|
4 099 082
|
4 070 019
|
|
| Change in Deffered Taxes |
(432 527)
|
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
|
|
| Other Non-Cash Items |
1 352 324
|
245 186
|
1 102 625
|
1 323 739
|
1 582 021
|
1 729 076
|
1 455 483
|
2 344 282
|
1 998 067
|
1 798 416
|
2 028 056
|
1 257 296
|
1 605 342
|
1 891 860
|
1 849 176
|
1 763 499
|
2 127 067
|
2 258 213
|
1 939 839
|
2 388 949
|
2 856 859
|
2 804 112
|
3 039 386
|
3 482 524
|
2 743 994
|
2 697 517
|
2 562 496
|
2 125 555
|
2 367 087
|
2 415 447
|
2 438 352
|
1 970 937
|
2 334 332
|
2 339 747
|
2 493 702
|
2 918 262
|
4 076 056
|
4 127 881
|
3 861 785
|
3 824 841
|
2 287 754
|
2 174 913
|
1 950 167
|
1 397 106
|
1 111 085
|
1 135 418
|
1 331 460
|
1 881 503
|
2 515 760
|
2 441 389
|
2 317 462
|
2 406 586
|
1 595 179
|
1 179 137
|
1 428 440
|
1 454 238
|
2 185 329
|
2 337 170
|
2 019 688
|
1 390 958
|
1 661 481
|
1 609 880
|
1 908 962
|
2 163 137
|
|
| Cash Taxes Paid |
0
|
205 391
|
389 766
|
663 232
|
751 746
|
897 120
|
1 156 558
|
1 257 005
|
1 218 602
|
981 864
|
845 359
|
661 505
|
710 448
|
692 565
|
847 325
|
794 569
|
816 912
|
919 752
|
675 340
|
693 729
|
797 324
|
804 030
|
821 072
|
865 420
|
622 612
|
583 825
|
560 944
|
562 027
|
602 004
|
625 669
|
688 253
|
658 214
|
806 396
|
697 622
|
934 303
|
973 637
|
1 139 830
|
1 139 897
|
1 520 066
|
1 631 758
|
1 512 997
|
1 622 243
|
931 812
|
784 556
|
650 889
|
594 549
|
580 444
|
632 254
|
588 968
|
1 440 894
|
2 448 046
|
2 621 560
|
2 773 599
|
2 268 850
|
715 122
|
591 829
|
727 437
|
413 102
|
852 448
|
757 959
|
553 706
|
673 810
|
851 415
|
983 082
|
|
| Cash Interest Paid |
0
|
120 550
|
220 033
|
365 018
|
480 020
|
566 269
|
627 861
|
685 206
|
745 111
|
759 276
|
808 960
|
834 656
|
874 711
|
835 532
|
788 592
|
720 959
|
797 316
|
779 493
|
883 661
|
924 091
|
882 183
|
904 406
|
871 507
|
841 323
|
831 566
|
785 019
|
751 750
|
711 993
|
691 264
|
685 370
|
703 677
|
690 709
|
735 735
|
717 524
|
713 869
|
740 679
|
750 410
|
796 022
|
808 123
|
821 515
|
760 175
|
738 490
|
717 184
|
675 370
|
624 399
|
604 636
|
520 953
|
505 128
|
433 794
|
423 483
|
417 032
|
469 485
|
560 766
|
678 802
|
775 196
|
985 804
|
1 038 005
|
1 159 002
|
1 186 392
|
1 081 503
|
1 028 654
|
998 458
|
936 436
|
967 471
|
|
| Change in Working Capital |
(3 962 175)
|
(765 295)
|
(2 548 145)
|
(4 105 509)
|
(5 221 560)
|
(6 267 850)
|
(6 841 560)
|
(6 871 143)
|
(6 287 086)
|
(4 230 992)
|
(2 975 262)
|
(1 268 760)
|
764 747
|
(38 368)
|
553 322
|
626 511
|
(1 309 662)
|
(2 659 883)
|
(3 377 872)
|
(3 746 298)
|
(3 439 358)
|
(1 931 008)
|
99 446
|
895 612
|
1 759 265
|
2 259 396
|
1 506 349
|
623 905
|
(1 347 074)
|
(3 038 769)
|
(4 137 066)
|
(4 426 291)
|
(3 056 907)
|
(2 419 096)
|
(2 738 612)
|
(2 767 391)
|
(3 361 397)
|
(3 242 320)
|
(2 553 403)
|
(2 679 515)
|
(1 665 088)
|
(894 775)
|
636 305
|
1 974 277
|
2 069 488
|
192 016
|
(2 122 609)
|
(5 238 574)
|
(6 918 779)
|
(8 187 606)
|
(9 338 681)
|
(6 151 492)
|
(2 671 217)
|
(1 496 574)
|
1 226 681
|
440 055
|
(1 691 418)
|
(1 106 754)
|
(93 634)
|
(397 600)
|
292 014
|
906 424
|
(223 035)
|
(1 336 670)
|
|
| Cash from Operating Activities |
3 687 016
N/A
|
1 538 823
-58%
|
2 423 701
+58%
|
2 912 638
+20%
|
3 582 006
+23%
|
2 238 144
-38%
|
1 497 975
-33%
|
1 337 210
-11%
|
1 691 565
+26%
|
3 168 212
+87%
|
3 815 853
+20%
|
5 325 904
+40%
|
7 319 457
+37%
|
6 521 610
-11%
|
6 892 258
+6%
|
6 749 086
-2%
|
4 858 135
-28%
|
3 499 629
-28%
|
2 838 305
-19%
|
2 728 885
-4%
|
3 212 711
+18%
|
5 005 634
+56%
|
6 879 775
+37%
|
7 197 655
+5%
|
7 625 325
+6%
|
8 071 190
+6%
|
7 314 684
-9%
|
7 152 082
-2%
|
5 282 029
-26%
|
4 306 046
-18%
|
3 553 131
-17%
|
3 228 559
-9%
|
5 548 314
+72%
|
6 286 605
+13%
|
6 181 398
-2%
|
6 708 566
+9%
|
5 874 352
-12%
|
5 781 942
-2%
|
6 349 820
+10%
|
5 685 422
-10%
|
6 066 418
+7%
|
6 400 538
+6%
|
7 168 476
+12%
|
8 011 407
+12%
|
8 590 465
+7%
|
7 456 088
-13%
|
7 017 267
-6%
|
6 553 866
-7%
|
6 372 317
-3%
|
5 786 469
-9%
|
4 533 673
-22%
|
5 812 419
+28%
|
6 178 024
+6%
|
5 934 573
-4%
|
7 910 717
+33%
|
7 164 699
-9%
|
6 184 413
-14%
|
6 739 062
+9%
|
7 190 644
+7%
|
6 278 104
-13%
|
6 885 535
+10%
|
7 203 734
+5%
|
6 006 635
-17%
|
5 008 206
-17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4 224 420)
|
(1 280 554)
|
(2 931 390)
|
(4 174 356)
|
(6 038 231)
|
(5 819 896)
|
(5 584 061)
|
(5 993 286)
|
(5 905 721)
|
(6 006 192)
|
(6 009 044)
|
(6 374 099)
|
(7 502 757)
|
(8 455 670)
|
(8 760 416)
|
(8 288 876)
|
(7 113 279)
|
(6 109 717)
|
(5 026 393)
|
(4 762 947)
|
(3 849 353)
|
(3 746 986)
|
(3 686 822)
|
(3 087 903)
|
(2 849 392)
|
(2 505 153)
|
(2 491 791)
|
(2 675 152)
|
(2 462 293)
|
(2 410 030)
|
(2 526 470)
|
(2 180 465)
|
(2 631 003)
|
(2 452 940)
|
(2 259 592)
|
(2 252 372)
|
(2 583 166)
|
(2 719 822)
|
(2 808 270)
|
(2 997 463)
|
(2 818 806)
|
(3 294 255)
|
(3 508 891)
|
(3 412 694)
|
(3 497 587)
|
(3 035 351)
|
(3 017 244)
|
(3 214 920)
|
(3 510 830)
|
(3 890 226)
|
(4 201 353)
|
(4 470 633)
|
(5 420 459)
|
(5 908 574)
|
(6 531 593)
|
(7 127 701)
|
(7 227 066)
|
(7 695 585)
|
(8 033 241)
|
(8 343 766)
|
(8 162 485)
|
(7 761 613)
|
(7 366 914)
|
(6 668 285)
|
|
| Other Items |
(1 578 349)
|
(354 786)
|
(1 173 183)
|
(1 026 817)
|
(876 590)
|
245 556
|
805 253
|
399 108
|
388 854
|
(62 646)
|
289 414
|
1 576 782
|
1 333 754
|
280 832
|
724 288
|
(1 363 766)
|
(1 638 391)
|
(617 337)
|
(833 042)
|
(544 113)
|
104 172
|
(951 266)
|
(1 824 178)
|
(1 361 316)
|
(1 685 284)
|
(1 329 591)
|
(1 859 100)
|
(1 316 596)
|
(1 292 335)
|
(427 540)
|
703 470
|
(155 681)
|
(1 186 871)
|
(2 415 714)
|
(1 457 195)
|
(2 275 351)
|
(64 804)
|
542 677
|
317 650
|
1 464 325
|
(864 053)
|
(1 948 580)
|
(3 315 092)
|
(3 247 473)
|
(2 761 679)
|
(2 804 072)
|
(1 763 049)
|
(2 569 606)
|
(2 072 677)
|
(761 372)
|
(1 019 146)
|
(1 410 898)
|
1 200 588
|
(703 979)
|
(1 367 274)
|
679 166
|
(161 158)
|
2 160 348
|
2 869 595
|
4 786 424
|
3 675 701
|
2 800 704
|
1 606 638
|
405 435
|
|
| Cash from Investing Activities |
(5 802 769)
N/A
|
(1 635 340)
+72%
|
(4 104 573)
-151%
|
(5 201 173)
-27%
|
(6 914 821)
-33%
|
(5 574 341)
+19%
|
(4 778 808)
+14%
|
(5 594 179)
-17%
|
(5 516 866)
+1%
|
(6 068 837)
-10%
|
(5 719 630)
+6%
|
(4 797 317)
+16%
|
(6 169 003)
-29%
|
(8 174 838)
-33%
|
(8 036 128)
+2%
|
(9 652 642)
-20%
|
(8 751 670)
+9%
|
(6 727 054)
+23%
|
(5 859 435)
+13%
|
(5 307 060)
+9%
|
(3 745 182)
+29%
|
(4 698 252)
-25%
|
(5 511 001)
-17%
|
(4 449 219)
+19%
|
(4 534 676)
-2%
|
(3 834 744)
+15%
|
(4 350 891)
-13%
|
(3 991 749)
+8%
|
(3 754 627)
+6%
|
(2 837 570)
+24%
|
(1 822 999)
+36%
|
(2 336 146)
-28%
|
(3 817 875)
-63%
|
(4 868 654)
-28%
|
(3 716 788)
+24%
|
(4 527 723)
-22%
|
(2 647 970)
+42%
|
(2 177 145)
+18%
|
(2 490 620)
-14%
|
(1 533 139)
+38%
|
(3 682 859)
-140%
|
(5 242 835)
-42%
|
(6 823 984)
-30%
|
(6 660 167)
+2%
|
(6 259 266)
+6%
|
(5 839 423)
+7%
|
(4 780 293)
+18%
|
(5 784 526)
-21%
|
(5 583 508)
+3%
|
(4 651 598)
+17%
|
(5 220 498)
-12%
|
(5 881 531)
-13%
|
(4 219 871)
+28%
|
(6 612 553)
-57%
|
(7 898 867)
-19%
|
(6 448 535)
+18%
|
(7 388 224)
-15%
|
(5 535 238)
+25%
|
(5 163 646)
+7%
|
(3 557 342)
+31%
|
(4 486 783)
-26%
|
(4 960 909)
-11%
|
(5 760 276)
-16%
|
(6 262 850)
-9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
25 602
|
0
|
0
|
0
|
6 811
|
109 899
|
109 899
|
109 899
|
103 088
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 019
|
0
|
0
|
14 019
|
43 188
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(278 581)
|
(343 404)
|
(608 257)
|
(1 161 800)
|
(999 990)
|
(935 167)
|
(670 314)
|
(116 771)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(92 311)
|
(92 311)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4 276 434
|
724 417
|
2 146 135
|
2 915 159
|
4 685 671
|
5 130 272
|
5 441 322
|
6 931 003
|
5 373 643
|
4 417 370
|
2 982 151
|
122 395
|
(289 261)
|
907 498
|
895 402
|
1 055 225
|
2 339 220
|
2 412 149
|
1 850 124
|
2 993 784
|
758 258
|
(65 987)
|
(372 734)
|
(1 962 387)
|
(2 577 103)
|
(4 278 584)
|
(3 904 575)
|
(4 284 136)
|
(3 172 092)
|
(2 677 166)
|
(1 893 744)
|
(706 054)
|
(851 950)
|
(324 470)
|
(1 142 947)
|
54 936
|
(1 228 416)
|
(1 850 368)
|
(2 574 069)
|
(3 492 773)
|
(462 022)
|
2 451 685
|
4 220 717
|
3 754 167
|
584 544
|
(1 104 159)
|
(3 175 325)
|
(983 426)
|
28 228
|
1 462 260
|
3 358 149
|
3 022 575
|
1 912 179
|
2 346 538
|
1 356 030
|
(363 209)
|
609 197
|
(602 441)
|
232 674
|
(1 690 079)
|
(2 046 496)
|
(2 221 770)
|
(1 076 642)
|
468 037
|
|
| Cash Paid for Dividends |
(755 037)
|
(494 566)
|
(500 714)
|
(693 296)
|
(693 296)
|
(781 398)
|
(770 329)
|
(770 858)
|
(770 858)
|
(769 523)
|
(790 899)
|
(752 278)
|
(751 908)
|
(170 742)
|
(649 306)
|
(649 324)
|
(648 580)
|
(650 060)
|
(663 076)
|
(667 959)
|
(677 000)
|
(823 758)
|
(823 966)
|
(829 221)
|
(822 570)
|
(677 186)
|
(689 051)
|
(644 321)
|
(708 970)
|
(711 000)
|
(766 224)
|
(766 499)
|
(820 541)
|
(820 989)
|
(639 046)
|
(635 923)
|
(669 694)
|
(673 099)
|
(836 009)
|
(879 015)
|
(885 943)
|
(878 402)
|
(821 655)
|
(701 375)
|
(659 145)
|
(659 349)
|
(787 473)
|
(1 052 465)
|
(1 310 920)
|
(1 309 656)
|
(1 441 147)
|
(1 443 373)
|
(1 218 405)
|
(1 218 485)
|
(885 829)
|
(776 589)
|
(815 451)
|
(815 801)
|
(851 180)
|
(845 916)
|
(844 195)
|
(846 739)
|
(862 339)
|
(914 669)
|
|
| Other |
(374 899)
|
(52 547)
|
3 622
|
424 542
|
588 574
|
559 094
|
551 589
|
369 872
|
197 064
|
267 111
|
399 912
|
218 001
|
(27 440)
|
73 809
|
895 713
|
1 491 774
|
1 827 677
|
1 720 809
|
716 456
|
74 588
|
10 666
|
15 575
|
29 701
|
1 189 305
|
1 158 072
|
1 153 417
|
1 095 677
|
(74 066)
|
(69 905)
|
167 045
|
148 248
|
134 320
|
106 963
|
(161 838)
|
(951 258)
|
(1 317 957)
|
(1 296 938)
|
(1 274 639)
|
(524 259)
|
(176 786)
|
(164 213)
|
(15 915)
|
87 888
|
132 258
|
145 533
|
612 334
|
642 777
|
648 724
|
630 796
|
495 543
|
516 780
|
504 804
|
625 634
|
229 058
|
98 062
|
74 763
|
27 661
|
78 801
|
275 788
|
489 475
|
681 269
|
816 935
|
752 802
|
1 141 191
|
|
| Cash from Financing Activities |
3 172 101
N/A
|
177 305
-94%
|
1 649 043
+830%
|
2 646 405
+60%
|
4 587 761
+73%
|
5 017 867
+9%
|
5 332 481
+6%
|
6 639 916
+25%
|
4 902 938
-26%
|
3 914 958
-20%
|
2 591 164
-34%
|
(411 881)
N/A
|
(1 068 609)
-159%
|
810 565
N/A
|
1 141 809
+41%
|
1 897 674
+66%
|
3 532 336
+86%
|
3 496 917
-1%
|
1 917 523
-45%
|
2 414 433
+26%
|
135 112
-94%
|
(830 982)
N/A
|
(1 123 812)
-35%
|
(1 559 114)
-39%
|
(2 241 601)
-44%
|
(3 802 352)
-70%
|
(3 497 949)
+8%
|
(5 002 523)
-43%
|
(3 950 967)
+21%
|
(3 221 122)
+18%
|
(2 511 720)
+22%
|
(1 338 233)
+47%
|
(1 565 528)
-17%
|
(1 307 297)
+16%
|
(2 733 251)
-109%
|
(1 898 944)
+31%
|
(3 195 048)
-68%
|
(3 798 105)
-19%
|
(3 934 337)
-4%
|
(4 548 574)
-16%
|
(1 512 179)
+67%
|
1 278 787
N/A
|
3 143 547
+146%
|
2 576 793
-18%
|
(1 090 868)
N/A
|
(2 151 164)
-97%
|
(4 255 188)
-98%
|
(2 057 480)
+52%
|
(768 666)
+63%
|
648 147
N/A
|
2 433 782
+275%
|
2 084 005
-14%
|
1 319 408
-37%
|
1 357 111
+3%
|
568 263
-58%
|
(1 065 035)
N/A
|
(178 593)
+83%
|
(1 339 442)
-650%
|
(342 718)
+74%
|
(2 138 831)
-524%
|
(2 301 733)
-8%
|
(2 343 886)
-2%
|
(1 278 491)
+45%
|
694 559
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
141 536
|
(3 136)
|
32 235
|
14 674
|
(6 960)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(67 416)
|
(110 766)
|
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
|
|
| Net Change in Cash |
1 197 884
N/A
|
77 652
-94%
|
406
-99%
|
372 544
+91 640%
|
1 247 986
+235%
|
1 681 671
+35%
|
2 051 648
+22%
|
2 382 947
+16%
|
1 077 637
-55%
|
1 014 332
-6%
|
687 387
-32%
|
116 705
-83%
|
81 845
-30%
|
(842 664)
N/A
|
(2 060)
+100%
|
(1 073 298)
-51 990%
|
(471 965)
+56%
|
269 492
N/A
|
(1 103 608)
N/A
|
(163 742)
+85%
|
(397 359)
-143%
|
(523 600)
-32%
|
244 962
N/A
|
1 189 321
+386%
|
849 048
-29%
|
434 094
-49%
|
(534 156)
N/A
|
(1 842 190)
-245%
|
(2 423 565)
-32%
|
(1 752 646)
+28%
|
(781 588)
+55%
|
(445 820)
+43%
|
164 911
N/A
|
110 654
-33%
|
(268 641)
N/A
|
281 899
N/A
|
31 334
-89%
|
(193 309)
N/A
|
(75 137)
+61%
|
(396 290)
-427%
|
871 380
N/A
|
2 436 490
+180%
|
3 488 039
+43%
|
3 928 033
+13%
|
1 240 331
-68%
|
(534 499)
N/A
|
(2 018 214)
-278%
|
(1 288 140)
+36%
|
20 143
N/A
|
1 783 018
+8 752%
|
1 746 957
-2%
|
2 014 893
+15%
|
3 277 562
+63%
|
679 130
-79%
|
580 112
-15%
|
(348 872)
N/A
|
(1 382 403)
-296%
|
(135 617)
+90%
|
1 684 279
N/A
|
581 931
-65%
|
97 019
-83%
|
(101 060)
N/A
|
(1 032 132)
-921%
|
(560 085)
+46%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(537 404)
N/A
|
258 269
N/A
|
(507 689)
N/A
|
(1 261 718)
-149%
|
(2 456 225)
-95%
|
(3 581 752)
-46%
|
(4 086 086)
-14%
|
(4 656 077)
-14%
|
(4 214 156)
+9%
|
(2 837 980)
+33%
|
(2 193 191)
+23%
|
(1 048 195)
+52%
|
(183 300)
+83%
|
(1 934 060)
-955%
|
(1 868 158)
+3%
|
(1 539 790)
+18%
|
(2 255 144)
-46%
|
(2 610 088)
-16%
|
(2 188 089)
+16%
|
(2 034 062)
+7%
|
(636 642)
+69%
|
1 258 648
N/A
|
3 192 952
+154%
|
4 109 752
+29%
|
4 775 933
+16%
|
5 566 037
+17%
|
4 822 893
-13%
|
4 476 930
-7%
|
2 819 736
-37%
|
1 896 016
-33%
|
1 026 662
-46%
|
1 048 095
+2%
|
2 917 311
+178%
|
3 833 664
+31%
|
3 921 805
+2%
|
4 456 194
+14%
|
3 291 186
-26%
|
3 062 120
-7%
|
3 541 550
+16%
|
2 687 959
-24%
|
3 247 612
+21%
|
3 106 283
-4%
|
3 659 585
+18%
|
4 598 713
+26%
|
5 092 878
+11%
|
4 420 737
-13%
|
4 000 023
-10%
|
3 338 946
-17%
|
2 861 486
-14%
|
1 896 243
-34%
|
332 320
-82%
|
1 341 786
+304%
|
757 565
-44%
|
25 999
-97%
|
1 379 124
+5 205%
|
36 998
-97%
|
(1 042 652)
N/A
|
(956 523)
+8%
|
(842 597)
+12%
|
(2 065 662)
-145%
|
(1 276 950)
+38%
|
(557 879)
+56%
|
(1 360 279)
-144%
|
(1 660 079)
-22%
|
|