Severstal' PAO
MOEX:CHMF
Severstal' PAO
MOEX:CHMF
Price:
993
RUB
2.06%
Market Closed
Market Cap:
₽831.9B
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Severstal' PAO
Severstal' PAO
Currency: USD
| 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-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
39 207
|
65 724
|
76 949
|
49 714
|
63 304
|
60 287
|
67 427
|
82 354
|
82 000
|
69 841
|
70 266
|
92 833
|
124 919
|
93 775
|
62 822
|
11 414
|
(28 215)
|
19 187
|
41 316
|
66 729
|
79 294
|
63 216
|
71 933
|
72 862
|
76 945
|
83 849
|
76 008
|
67 209
|
55 151
|
38 699
|
33 999
|
27 857
|
26 769
|
28 678
|
32 663
|
31 501
|
36 164
|
46 624
|
67 086
|
84 705
|
95 322
|
89 841
|
72 881
|
76 971
|
79 726
|
93 316
|
106 980
|
88 151
|
88 229
|
109 178
|
114 580
|
151 326
|
166 283
|
171 116
|
174 013
|
167 456
|
165 364
|
146 029
|
137 708
|
125 104
|
120 269
|
134 925
|
182 469
|
265 984
|
344 165
|
391 344
|
54 958
|
111 497
|
162 488
|
190 422
|
160 904
|
130 288
|
101 411
|
|
| Depreciation & Amortization |
5 453
|
14 046
|
20 227
|
20 998
|
27 690
|
16 437
|
14 942
|
13 618
|
12 855
|
21 634
|
23 233
|
24 056
|
24 918
|
20 842
|
21 384
|
21 461
|
20 970
|
19 334
|
17 734
|
17 032
|
16 471
|
18 707
|
18 000
|
17 327
|
16 705
|
19 014
|
19 717
|
20 515
|
21 202
|
22 547
|
23 335
|
24 107
|
24 899
|
19 345
|
18 422
|
17 398
|
16 338
|
21 632
|
21 973
|
22 389
|
22 689
|
22 419
|
22 501
|
22 705
|
22 974
|
22 961
|
23 260
|
23 202
|
23 760
|
23 549
|
23 823
|
24 253
|
24 049
|
25 432
|
26 598
|
28 198
|
29 367
|
30 008
|
30 645
|
30 849
|
31 742
|
33 208
|
35 202
|
37 394
|
39 119
|
40 687
|
8 490
|
17 637
|
27 261
|
40 800
|
41 805
|
43 327
|
45 140
|
|
| Other Non-Cash Items |
2 387
|
(503)
|
(403)
|
(618)
|
(1 489)
|
1 136
|
1 010
|
(577)
|
(114)
|
1 039
|
2 690
|
(7 873)
|
(5 140)
|
18 945
|
8 926
|
19 242
|
10 970
|
13 125
|
9 258
|
8 125
|
14 013
|
(6 720)
|
1 425
|
6 303
|
5 943
|
7 267
|
7 267
|
5 615
|
4 509
|
7 635
|
4 949
|
4 493
|
4 254
|
14 289
|
14 622
|
26 511
|
27 041
|
20 386
|
19 679
|
8 158
|
8 829
|
13 599
|
15 512
|
14 392
|
16 529
|
9 439
|
8 328
|
28 855
|
25 802
|
14 106
|
14 203
|
(5 812)
|
(6 080)
|
(4 521)
|
(5 542)
|
(5 222)
|
(5 461)
|
(388)
|
676
|
3 929
|
7 593
|
8 085
|
8 309
|
3 786
|
208
|
1 692
|
967
|
(3 838)
|
(1 485)
|
(1 014)
|
(1 536)
|
3 718
|
1 325
|
|
| Cash Taxes Paid |
9 225
|
15 763
|
19 733
|
15 155
|
20 262
|
18 603
|
19 360
|
19 505
|
21 014
|
20 559
|
20 543
|
19 613
|
24 262
|
25 756
|
21 531
|
17 922
|
6 132
|
568
|
2 085
|
5 298
|
6 201
|
9 414
|
10 782
|
11 628
|
15 042
|
15 114
|
13 777
|
11 117
|
8 108
|
5 943
|
4 317
|
2 982
|
1 778
|
2 033
|
1 896
|
1 970
|
3 326
|
2 094
|
2 092
|
3 052
|
2 390
|
3 090
|
3 866
|
4 425
|
5 910
|
7 698
|
10 940
|
11 954
|
11 203
|
12 649
|
15 699
|
20 125
|
26 441
|
29 137
|
28 591
|
29 361
|
29 047
|
25 933
|
21 885
|
16 733
|
14 223
|
16 532
|
23 004
|
37 661
|
56 882
|
65 114
|
5 504
|
14 903
|
19 088
|
25 516
|
22 144
|
13 446
|
10 134
|
|
| Cash Interest Paid |
2 759
|
5 634
|
6 810
|
6 651
|
7 371
|
6 039
|
6 531
|
6 385
|
6 385
|
6 246
|
6 055
|
6 282
|
6 953
|
6 813
|
10 416
|
11 749
|
14 266
|
15 280
|
14 539
|
13 585
|
14 587
|
16 760
|
16 287
|
16 360
|
14 762
|
12 972
|
13 290
|
13 241
|
13 397
|
13 177
|
12 425
|
12 836
|
11 857
|
9 788
|
7 594
|
8 546
|
7 092
|
9 524
|
10 889
|
9 855
|
10 300
|
10 840
|
10 546
|
11 065
|
10 648
|
10 175
|
9 040
|
8 273
|
8 230
|
8 044
|
8 576
|
7 721
|
7 417
|
6 531
|
6 143
|
6 276
|
6 350
|
7 373
|
8 193
|
8 828
|
9 838
|
9 601
|
9 766
|
9 985
|
10 271
|
10 668
|
6 526
|
12 089
|
18 362
|
25 525
|
27 401
|
29 960
|
31 199
|
|
| Change in Working Capital |
(11 889)
|
(24 541)
|
(31 746)
|
(25 985)
|
(31 478)
|
(33 022)
|
(31 234)
|
(28 458)
|
(36 711)
|
(35 349)
|
(39 669)
|
(56 991)
|
(87 524)
|
(48 132)
|
(19 644)
|
6 683
|
57 413
|
(557)
|
(30 687)
|
(48 530)
|
(61 036)
|
(43 280)
|
(44 551)
|
(47 912)
|
(45 130)
|
(40 688)
|
(28 034)
|
(18 096)
|
(13 494)
|
(13 216)
|
(15 253)
|
(6 588)
|
(16 318)
|
(12 043)
|
(1 661)
|
(4 772)
|
(5 316)
|
(10 012)
|
(30 722)
|
(33 785)
|
(15 571)
|
(12 507)
|
(9 107)
|
(9 002)
|
(27 996)
|
(26 843)
|
(33 519)
|
(36 558)
|
(25 447)
|
(35 266)
|
(28 648)
|
(29 451)
|
(39 285)
|
(50 487)
|
(37 729)
|
(45 116)
|
(43 388)
|
(27 421)
|
(33 749)
|
(21 209)
|
(11 302)
|
(21 441)
|
(40 107)
|
(69 176)
|
(103 681)
|
(89 688)
|
(21 811)
|
(44 807)
|
(40 541)
|
(46 895)
|
(55 482)
|
(27 012)
|
(22 409)
|
|
| Cash from Operating Activities |
35 158
N/A
|
54 726
+56%
|
65 027
+19%
|
44 109
-32%
|
58 027
+32%
|
44 838
-23%
|
52 145
+16%
|
66 937
+28%
|
58 030
-13%
|
57 166
-1%
|
56 520
-1%
|
52 025
-8%
|
57 173
+10%
|
85 430
+49%
|
73 489
-14%
|
58 800
-20%
|
61 137
+4%
|
51 089
-16%
|
37 621
-26%
|
43 357
+15%
|
48 743
+12%
|
31 923
-35%
|
46 807
+47%
|
48 580
+4%
|
54 462
+12%
|
69 442
+28%
|
74 958
+8%
|
75 242
+0%
|
67 369
-10%
|
55 665
-17%
|
47 030
-16%
|
49 870
+6%
|
39 604
-21%
|
50 270
+27%
|
64 047
+27%
|
70 638
+10%
|
74 228
+5%
|
78 630
+6%
|
78 016
-1%
|
81 467
+4%
|
111 268
+37%
|
113 352
+2%
|
101 787
-10%
|
105 067
+3%
|
91 234
-13%
|
98 872
+8%
|
105 050
+6%
|
103 650
-1%
|
112 344
+8%
|
111 568
-1%
|
123 958
+11%
|
140 316
+13%
|
144 968
+3%
|
141 540
-2%
|
157 339
+11%
|
145 316
-8%
|
145 882
+0%
|
148 228
+2%
|
135 280
-9%
|
138 672
+3%
|
148 303
+7%
|
154 777
+4%
|
185 872
+20%
|
237 988
+28%
|
279 810
+18%
|
344 036
+23%
|
42 604
-88%
|
80 489
+89%
|
147 723
+84%
|
183 313
+24%
|
145 691
-21%
|
150 321
+3%
|
125 467
-17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(15 618)
|
(34 981)
|
(42 463)
|
(38 370)
|
(45 117)
|
(43 709)
|
(45 248)
|
(44 797)
|
(50 531)
|
(51 755)
|
(52 951)
|
(54 964)
|
(54 403)
|
(42 798)
|
(40 308)
|
(34 008)
|
(27 156)
|
(22 836)
|
(21 082)
|
(24 131)
|
(28 717)
|
(32 660)
|
(36 062)
|
(38 597)
|
(41 988)
|
(50 450)
|
(49 452)
|
(49 863)
|
(46 049)
|
(44 972)
|
(45 983)
|
(42 535)
|
(41 276)
|
(34 534)
|
(33 944)
|
(32 533)
|
(29 888)
|
(30 071)
|
(27 752)
|
(26 968)
|
(26 896)
|
(26 879)
|
(29 260)
|
(31 092)
|
(32 445)
|
(35 144)
|
(34 381)
|
(34 645)
|
(35 232)
|
(34 450)
|
(34 083)
|
(35 979)
|
(38 444)
|
(43 203)
|
(49 245)
|
(56 669)
|
(65 864)
|
(78 770)
|
(87 988)
|
(94 628)
|
(99 607)
|
(95 797)
|
(93 458)
|
(89 767)
|
(85 494)
|
(85 126)
|
(18 300)
|
(40 251)
|
(72 589)
|
(119 641)
|
(145 236)
|
(167 227)
|
(175 661)
|
|
| Other Items |
(24 622)
|
1 659
|
(4 142)
|
12 946
|
16 632
|
(20 737)
|
(31 141)
|
(26 555)
|
(19 230)
|
(1 923)
|
22 865
|
4 866
|
(36 162)
|
(72 453)
|
(68 910)
|
(53 901)
|
(12 949)
|
15 523
|
(2 403)
|
(6 149)
|
(11 182)
|
(12 872)
|
(6 042)
|
(4 235)
|
(8 066)
|
(5 447)
|
4 113
|
5 894
|
10 587
|
10 749
|
628
|
754
|
840
|
(1 163)
|
(1 612)
|
(2 157)
|
65 702
|
76 460
|
78 651
|
80 994
|
14 389
|
8 301
|
4 823
|
3 148
|
(7 947)
|
(9 238)
|
(6 915)
|
(3 747)
|
517
|
641
|
(245)
|
8 122
|
13 777
|
13 940
|
13 836
|
2 599
|
15 267
|
13 322
|
11 920
|
11 632
|
(1 713)
|
(794)
|
394
|
698
|
719
|
883
|
4 463
|
1 739
|
4 717
|
14 945
|
19 249
|
23 349
|
23 742
|
|
| Cash from Investing Activities |
(40 240)
N/A
|
(33 322)
+17%
|
(46 606)
-40%
|
(25 424)
+45%
|
(28 485)
-12%
|
(64 445)
-126%
|
(76 389)
-19%
|
(71 352)
+7%
|
(69 761)
+2%
|
(53 678)
+23%
|
(30 087)
+44%
|
(50 099)
-67%
|
(90 565)
-81%
|
(115 251)
-27%
|
(109 218)
+5%
|
(87 910)
+20%
|
(40 104)
+54%
|
(7 313)
+82%
|
(23 485)
-221%
|
(30 280)
-29%
|
(39 900)
-32%
|
(45 532)
-14%
|
(42 103)
+8%
|
(42 832)
-2%
|
(50 055)
-17%
|
(55 897)
-12%
|
(45 339)
+19%
|
(43 969)
+3%
|
(35 461)
+19%
|
(34 222)
+3%
|
(45 355)
-33%
|
(41 782)
+8%
|
(40 436)
+3%
|
(35 697)
+12%
|
(35 556)
+0%
|
(34 690)
+2%
|
35 815
N/A
|
46 389
+30%
|
50 899
+10%
|
54 026
+6%
|
(12 507)
N/A
|
(18 578)
-49%
|
(24 437)
-32%
|
(27 944)
-14%
|
(40 392)
-45%
|
(44 382)
-10%
|
(41 297)
+7%
|
(38 393)
+7%
|
(34 715)
+10%
|
(33 808)
+3%
|
(34 328)
-2%
|
(27 857)
+19%
|
(24 666)
+11%
|
(29 262)
-19%
|
(35 409)
-21%
|
(54 071)
-53%
|
(50 597)
+6%
|
(65 448)
-29%
|
(76 068)
-16%
|
(82 996)
-9%
|
(101 320)
-22%
|
(96 591)
+5%
|
(93 064)
+4%
|
(89 068)
+4%
|
(84 776)
+5%
|
(84 243)
+1%
|
(13 837)
+84%
|
(38 512)
-178%
|
(67 872)
-76%
|
(104 696)
-54%
|
(125 987)
-20%
|
(143 878)
-14%
|
(151 919)
-6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
4 487
|
4 440
|
30 030
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14 724)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(617)
|
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
|
(1 635)
|
(1 632)
|
(1 626)
|
(1 619)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4 606
|
(5 686)
|
(6 287)
|
(12 613)
|
(15 175)
|
3 671
|
5 840
|
4 235
|
14 379
|
10 132
|
12 682
|
38 374
|
66 609
|
94 313
|
76 098
|
52 670
|
24 068
|
(18 469)
|
9 319
|
5 012
|
(4 125)
|
7 768
|
(10 680)
|
(7 726)
|
5 093
|
(525)
|
3 220
|
426
|
(10 196)
|
(8 600)
|
(4 443)
|
(7 354)
|
(24 438)
|
(17 868)
|
(15 916)
|
(23 139)
|
(11 422)
|
(24 035)
|
(63 843)
|
(44 559)
|
(65 622)
|
(59 889)
|
(28 604)
|
(18 127)
|
(27 679)
|
(27 714)
|
17 152
|
3 596
|
38 078
|
6 703
|
(66 181)
|
(67 126)
|
(68 492)
|
(36 672)
|
(7 402)
|
17 373
|
70 224
|
73 144
|
74 450
|
49 716
|
(1 478)
|
(1 805)
|
(10 371)
|
(17 762)
|
(56 138)
|
(54 887)
|
(979)
|
(19 146)
|
(73 963)
|
(74 232)
|
(74 772)
|
(56 729)
|
(30 634)
|
|
| Cash Paid for Dividends |
(5 949)
|
(7 852)
|
(8 056)
|
(6 354)
|
(7 350)
|
(7 317)
|
(7 569)
|
(10 159)
|
(10 325)
|
(18 819)
|
(20 877)
|
(16 615)
|
(28 375)
|
(34 347)
|
(35 620)
|
(35 366)
|
(20 098)
|
(3 682)
|
104
|
136
|
79
|
(3 950)
|
(4 273)
|
(4 266)
|
(10 857)
|
(11 175)
|
(14 102)
|
(14 161)
|
(13 638)
|
(10 695)
|
(9 886)
|
(11 511)
|
(5 703)
|
(6 794)
|
(5 247)
|
(4 707)
|
(10 082)
|
(40 919)
|
(40 042)
|
(62 490)
|
(57 986)
|
(44 213)
|
0
|
(20 610)
|
(60 853)
|
(61 653)
|
(61 829)
|
(87 908)
|
(62 405)
|
(89 184)
|
(89 008)
|
(73 146)
|
(105 828)
|
(123 769)
|
0
|
(170 303)
|
(143 957)
|
(101 794)
|
0
|
(89 587)
|
(80 043)
|
(88 650)
|
0
|
(115 177)
|
(174 249)
|
(214 250)
|
(1)
|
(177 870)
|
(204 052)
|
(242 310)
|
(242 322)
|
(64 467)
|
(38 290)
|
|
| Other |
972
|
848
|
967
|
879
|
25
|
1 017
|
0
|
0
|
868
|
2
|
0
|
0
|
(238)
|
10 639
|
(5 591)
|
(7 755)
|
(8 499)
|
(15 324)
|
(15 254)
|
(17 029)
|
(21 840)
|
(12 561)
|
(13 033)
|
(8 829)
|
(5 223)
|
(4 146)
|
(2 470)
|
(5 068)
|
(3 192)
|
(6 021)
|
(6 405)
|
(4 116)
|
(3 885)
|
(11 695)
|
(28 435)
|
(31 961)
|
(24 578)
|
(14 167)
|
2 564
|
6 134
|
(1 171)
|
(13)
|
0
|
0
|
409
|
402
|
460
|
(1 511)
|
(4 203)
|
(4 197)
|
(4 312)
|
(2 403)
|
(63)
|
(126)
|
(69)
|
0
|
(64)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(370)
N/A
|
(12 689)
-3 326%
|
(13 376)
-5%
|
(13 601)
-2%
|
(18 060)
-33%
|
27 401
N/A
|
29 201
+7%
|
20 520
-30%
|
30 513
+49%
|
(8 686)
N/A
|
(8 192)
+6%
|
21 761
N/A
|
37 996
+75%
|
55 882
+47%
|
34 886
-38%
|
9 549
-73%
|
(4 529)
N/A
|
(37 475)
-727%
|
(5 830)
+84%
|
(11 880)
-104%
|
(25 886)
-118%
|
(8 743)
+66%
|
(27 987)
-220%
|
(20 821)
+26%
|
(10 988)
+47%
|
(15 846)
-44%
|
(13 352)
+16%
|
(18 804)
-41%
|
(27 027)
-44%
|
(25 933)
+4%
|
(20 734)
+20%
|
(22 981)
-11%
|
(34 026)
-48%
|
(36 357)
-7%
|
(49 598)
-36%
|
(59 807)
-21%
|
(46 082)
+23%
|
(79 121)
-72%
|
(101 321)
-28%
|
(100 915)
+0%
|
(124 778)
-24%
|
(104 115)
+17%
|
(72 804)
+30%
|
(38 743)
+47%
|
(88 123)
-127%
|
(88 965)
-1%
|
(44 217)
+50%
|
(85 823)
-94%
|
(28 530)
+67%
|
(86 678)
-204%
|
(159 502)
-84%
|
(142 676)
+11%
|
(174 382)
-22%
|
(160 567)
+8%
|
(131 240)
+18%
|
(152 936)
-17%
|
(73 797)
+52%
|
(28 650)
+61%
|
(27 343)
+5%
|
(39 871)
-46%
|
(81 521)
-104%
|
(90 455)
-11%
|
(100 656)
-11%
|
(134 570)
-34%
|
(232 012)
-72%
|
(270 755)
-17%
|
(980)
+100%
|
(197 016)
-20 004%
|
(278 015)
-41%
|
(316 542)
-14%
|
(317 094)
0%
|
(121 196)
+62%
|
(68 924)
+43%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(994)
|
(1 996)
|
(1 737)
|
891
|
1 014
|
2 354
|
2 481
|
1 147
|
1 909
|
2 109
|
3 963
|
3 918
|
(250)
|
(428)
|
(5 706)
|
(2 957)
|
1 009
|
56
|
3 066
|
(4 004)
|
(2 173)
|
(3 180)
|
(1 112)
|
3 579
|
(3 092)
|
(2 083)
|
(2 315)
|
(5 873)
|
(742)
|
228
|
(1 966)
|
992
|
51
|
(209)
|
(649)
|
110
|
(2 572)
|
(12 689)
|
(12 784)
|
(12 265)
|
(14 835)
|
(5 919)
|
(3 805)
|
(4 391)
|
694
|
1 540
|
1 052
|
1 189
|
1 221
|
1 749
|
1 044
|
594
|
(384)
|
(2 135)
|
0
|
(1 596)
|
(2 499)
|
1 035
|
(2 708)
|
(2 810)
|
(2 391)
|
(3 682)
|
(384)
|
(925)
|
(29)
|
(1 177)
|
2 111
|
(18 476)
|
(5 390)
|
(7 072)
|
(10 210)
|
10 351
|
(2 450)
|
|
| Net Change in Cash |
(6 446)
N/A
|
6 718
N/A
|
3 308
-51%
|
5 974
+81%
|
12 495
+109%
|
10 148
-19%
|
7 437
-27%
|
17 252
+132%
|
20 691
+20%
|
(3 090)
N/A
|
22 204
N/A
|
27 605
+24%
|
4 354
-84%
|
25 634
+489%
|
(6 548)
N/A
|
(22 518)
-244%
|
17 513
N/A
|
6 357
-64%
|
11 372
+79%
|
(2 808)
N/A
|
(19 216)
-584%
|
(25 532)
-33%
|
(24 395)
+4%
|
(11 493)
+53%
|
(9 672)
+16%
|
(4 384)
+55%
|
13 952
N/A
|
6 597
-53%
|
4 139
-37%
|
(4 263)
N/A
|
(21 026)
-393%
|
(13 901)
+34%
|
(34 807)
-150%
|
(21 993)
+37%
|
(21 756)
+1%
|
(23 749)
-9%
|
61 388
N/A
|
33 209
-46%
|
14 810
-55%
|
22 314
+51%
|
(40 853)
N/A
|
(15 259)
+63%
|
742
N/A
|
33 989
+4 480%
|
(36 586)
N/A
|
(32 935)
+10%
|
20 589
N/A
|
(19 376)
N/A
|
50 321
N/A
|
(7 170)
N/A
|
(68 827)
-860%
|
(29 623)
+57%
|
(54 465)
-84%
|
(50 424)
+7%
|
(9 310)
+82%
|
(63 287)
-580%
|
18 989
N/A
|
55 165
+191%
|
29 159
-47%
|
12 995
-55%
|
(36 929)
N/A
|
(35 951)
+3%
|
(8 232)
+77%
|
13 424
N/A
|
(37 007)
N/A
|
(12 140)
+67%
|
29 898
N/A
|
(173 515)
N/A
|
(203 554)
-17%
|
(244 997)
-20%
|
(307 600)
-26%
|
(104 402)
+66%
|
(97 826)
+6%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
19 541
N/A
|
19 744
+1%
|
22 564
+14%
|
5 738
-75%
|
12 910
+125%
|
1 130
-91%
|
6 897
+510%
|
22 140
+221%
|
7 499
-66%
|
5 411
-28%
|
3 569
-34%
|
(2 940)
N/A
|
2 770
N/A
|
42 632
+1 439%
|
33 181
-22%
|
24 791
-25%
|
33 982
+37%
|
28 253
-17%
|
16 539
-41%
|
19 226
+16%
|
20 025
+4%
|
(737)
N/A
|
10 745
N/A
|
9 983
-7%
|
12 474
+25%
|
18 992
+52%
|
25 506
+34%
|
25 380
0%
|
21 320
-16%
|
10 693
-50%
|
1 046
-90%
|
7 334
+601%
|
(1 672)
N/A
|
15 736
N/A
|
30 103
+91%
|
38 105
+27%
|
44 340
+16%
|
48 559
+10%
|
50 264
+4%
|
54 500
+8%
|
84 372
+55%
|
86 473
+2%
|
72 527
-16%
|
73 975
+2%
|
58 789
-21%
|
63 728
+8%
|
70 669
+11%
|
69 004
-2%
|
77 112
+12%
|
77 118
+0%
|
89 875
+17%
|
104 337
+16%
|
106 524
+2%
|
98 337
-8%
|
108 094
+10%
|
88 646
-18%
|
80 018
-10%
|
69 458
-13%
|
47 292
-32%
|
44 044
-7%
|
48 695
+11%
|
58 980
+21%
|
92 414
+57%
|
148 222
+60%
|
194 315
+31%
|
258 910
+33%
|
24 304
-91%
|
40 238
+66%
|
75 134
+87%
|
63 672
-15%
|
455
-99%
|
(16 906)
N/A
|
(50 194)
-197%
|
|
Switch to:
Switch to:
See Also
Discover More
