Ecopetrol SA
NYSE:EC
Cash Flow Statement
Cash Flow Statement
Ecopetrol SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
13 238 111
|
13 930 387
|
15 040 252
|
5 132 054
|
5 477 950
|
6 552 739
|
7 166 346
|
8 146 471
|
9 302 458
|
11 286 695
|
13 716 177
|
15 452 334
|
16 615 960
|
16 521 798
|
15 595 999
|
14 778 947
|
13 916 629
|
13 667 074
|
14 300 707
|
13 106 503
|
13 582 979
|
12 362 212
|
10 642 516
|
5 725 500
|
1 997 429
|
1 317 167
|
(169 808)
|
(3 987 726)
|
(3 536 856)
|
(4 504 485)
|
(4 929 904)
|
2 404 237
|
2 865 752
|
3 809 645
|
4 804 964
|
7 401 922
|
9 146 642
|
11 430 432
|
13 213 579
|
12 533 832
|
12 775 133
|
12 775 396
|
13 118 110
|
14 502 499
|
11 924 211
|
8 459 054
|
6 253 532
|
2 842 262
|
5 740 028
|
9 457 358
|
12 635 530
|
18 726 488
|
22 672 477
|
30 198 424
|
36 347 689
|
37 035 895
|
36 675 972
|
30 405 158
|
25 921 398
|
19 062 000
|
17 174 426
|
16 300 481
|
15 419 898
|
19 614 299
|
18 769 822
|
16 825 828
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1 384 490
|
2 417 660
|
3 492 625
|
2 889 796
|
1 711 466
|
1 777 322
|
1 939 679
|
4 058 883
|
1 938 580
|
2 572 285
|
2 724 748
|
4 847 760
|
2 087 372
|
2 178 095
|
2 527 222
|
5 314 749
|
2 118 550
|
1 744 045
|
1 714 473
|
5 413 590
|
1 882 992
|
2 282 282
|
1 775 502
|
6 417 207
|
6 429 186
|
6 242 191
|
6 712 912
|
6 770 358
|
6 896 426
|
7 098 611
|
7 518 950
|
7 592 149
|
7 942 536
|
8 214 322
|
8 351 196
|
8 266 495
|
7 993 997
|
7 775 873
|
7 615 872
|
7 689 998
|
7 889 840
|
8 066 144
|
8 201 668
|
8 567 931
|
8 806 825
|
9 002 917
|
9 095 802
|
9 309 686
|
9 382 171
|
9 488 233
|
9 875 866
|
10 159 922
|
10 567 264
|
11 027 680
|
11 525 024
|
12 128 991
|
12 582 321
|
13 087 887
|
13 442 953
|
13 812 387
|
14 222 459
|
14 574 588
|
15 039 801
|
15 197 283
|
15 514 556
|
16 294 304
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
165 210
|
0
|
0
|
0
|
37 609
|
0
|
0
|
0
|
394 087
|
0
|
0
|
0
|
37 521
|
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 |
0
|
0
|
0
|
(851 256)
|
(870 581)
|
516 105
|
812 845
|
254 367
|
571 240
|
(803 804)
|
718 673
|
584 336
|
40 312
|
17 110
|
841 276
|
1 004 075
|
1 432 956
|
1 854 381
|
1 573 626
|
1 251 492
|
2 044 890
|
1 757 818
|
2 425 361
|
4 946 729
|
2 162 752
|
6 457 721
|
11 637 121
|
11 350 216
|
15 384 563
|
13 021 406
|
14 145 297
|
13 168 738
|
13 237 309
|
13 788 644
|
8 993 906
|
10 404 840
|
9 983 769
|
9 947 883
|
8 179 712
|
8 305 140
|
9 323 217
|
10 532 971
|
11 853 766
|
11 656 709
|
11 646 995
|
10 807 052
|
9 153 374
|
10 086 560
|
6 602 211
|
5 371 771
|
4 862 819
|
6 173 258
|
9 490 294
|
10 874 292
|
12 030 181
|
15 268 745
|
20 313 165
|
24 353 412
|
27 315 347
|
29 877 692
|
27 675 379
|
27 070 603
|
24 166 701
|
21 387 501
|
21 731 838
|
19 065 999
|
17 872 511
|
16 702 002
|
14 499 240
|
|
| Cash Taxes Paid |
3 375 140
|
4 015 802
|
2 962 274
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 819 169
|
4 944 278
|
8 189 967
|
7 954 696
|
3 148 028
|
3 376 863
|
3 165 442
|
3 757 371
|
4 347 364
|
4 667 412
|
4 681 366
|
4 722 353
|
4 217 303
|
4 526 553
|
4 383 862
|
4 604 170
|
6 650 116
|
6 585 624
|
6 539 642
|
6 617 625
|
5 295 703
|
5 562 040
|
5 501 157
|
5 351 446
|
5 457 225
|
5 428 524
|
4 944 106
|
5 369 495
|
5 702 902
|
6 244 271
|
7 286 280
|
8 266 731
|
8 761 294
|
9 026 848
|
10 356 180
|
11 328 964
|
12 832 403
|
13 623 822
|
13 373 325
|
11 981 848
|
10 219 264
|
9 279 564
|
9 131 963
|
|
| Cash Interest Paid |
875 609
|
0
|
773
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
348 252
|
0
|
1 298 119
|
12 516 566
|
12 919 637
|
13 221 255
|
12 882 819
|
1 981 127
|
2 174 080
|
2 519 562
|
2 682 063
|
2 495 446
|
2 612 062
|
2 683 162
|
2 533 762
|
2 696 979
|
2 577 746
|
2 441 722
|
2 409 415
|
2 610 562
|
2 497 779
|
2 439 052
|
2 111 746
|
1 766 223
|
1 766 179
|
1 817 023
|
2 094 733
|
2 345 683
|
2 343 185
|
2 504 232
|
2 567 762
|
3 333 555
|
3 762 933
|
4 559 496
|
5 162 585
|
5 492 251
|
5 906 894
|
6 248 631
|
6 571 870
|
6 580 746
|
7 081 599
|
6 956 557
|
7 472 621
|
7 526 172
|
7 933 024
|
7 887 077
|
|
| Change in Working Capital |
15 286 717
|
20 339 179
|
11 792 900
|
(5 326 994)
|
(9 496 414)
|
(14 229 709)
|
405 732
|
(843 035)
|
3 759 807
|
1 213 754
|
1 395 175
|
5 197 706
|
2 018 100
|
4 490 375
|
1 460 854
|
6 385 586
|
188 106
|
(2 240 161)
|
(1 173 610)
|
(1 934 592)
|
1 982 740
|
5 691 498
|
(3 422 693)
|
(5 671 106)
|
(2 937 513)
|
(5 705 753)
|
(7 206 847)
|
(4 640 396)
|
(9 237 510)
|
(8 431 004)
|
(6 516 454)
|
(5 612 999)
|
(4 747 440)
|
(3 403 357)
|
(4 552 289)
|
(6 123 352)
|
(6 195 779)
|
(8 459 716)
|
(6 874 503)
|
(8 253 900)
|
(8 193 293)
|
(7 141 213)
|
(9 685 100)
|
(9 767 718)
|
(8 572 374)
|
(7 455 093)
|
(4 512 037)
|
(5 367 725)
|
(6 865 326)
|
(9 304 875)
|
(7 828 063)
|
(11 747 877)
|
(13 326 814)
|
(16 523 739)
|
(18 380 570)
|
(25 119 429)
|
(35 310 010)
|
(36 341 385)
|
(40 245 663)
|
(44 616 732)
|
(39 665 129)
|
(45 676 870)
|
(41 483 428)
|
(33 283 186)
|
(19 174 358)
|
(7 818 142)
|
(7 556 577)
|
(5 751 024)
|
(9 407 436)
|
|
| Cash from Operating Activities |
15 286 717
N/A
|
20 339 179
+33%
|
11 792 900
-42%
|
11 029 032
-6%
|
8 565 733
-22%
|
7 403 954
-14%
|
9 405 637
+27%
|
8 967 709
-5%
|
15 028 069
+68%
|
11 882 936
-21%
|
14 356 811
+21%
|
17 023 080
+19%
|
15 917 392
-6%
|
20 948 410
+32%
|
22 996 311
+10%
|
26 092 993
+13%
|
20 320 955
-22%
|
17 737 441
-13%
|
20 531 233
+16%
|
15 352 079
-25%
|
19 438 749
+27%
|
23 464 496
+21%
|
17 522 761
-25%
|
18 172 478
+4%
|
17 300 617
-5%
|
16 600 870
-4%
|
16 572 981
0%
|
15 136 435
-9%
|
13 706 411
-9%
|
11 133 506
-19%
|
10 411 475
-6%
|
10 915 309
+5%
|
11 083 995
+2%
|
12 974 333
+17%
|
14 438 003
+11%
|
15 089 776
+5%
|
15 811 957
+5%
|
14 644 327
-7%
|
16 973 626
+16%
|
17 191 879
+1%
|
20 336 229
+18%
|
24 221 209
+19%
|
22 392 496
-8%
|
22 553 964
+1%
|
23 916 161
+6%
|
24 671 737
+3%
|
27 711 767
+12%
|
25 449 871
-8%
|
17 198 856
-32%
|
11 416 230
-34%
|
9 186 704
-20%
|
9 547 580
+4%
|
15 109 071
+58%
|
16 861 949
+12%
|
22 536 021
+34%
|
23 389 057
+4%
|
26 229 259
+12%
|
35 884 740
+37%
|
36 234 570
+1%
|
34 519 253
-5%
|
31 503 295
-9%
|
20 758 084
-34%
|
19 800 552
-5%
|
23 744 092
+20%
|
37 675 441
+59%
|
45 950 448
+22%
|
45 127 516
-2%
|
45 235 356
+0%
|
38 211 936
-16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 826 654)
|
(2 355 148)
|
(1 469 648)
|
(7 358 685)
|
(9 452 086)
|
(12 608 235)
|
(9 237 307)
|
(7 311 693)
|
(6 271 952)
|
(3 750 836)
|
(6 445 151)
|
(7 441 034)
|
(7 333 509)
|
(10 139 407)
|
(10 189 522)
|
(9 423 166)
|
(9 218 382)
|
(8 118 590)
|
(9 852 556)
|
(10 509 798)
|
(9 883 834)
|
(10 880 319)
|
(7 960 086)
|
(7 709 506)
|
(7 013 792)
|
(7 404 701)
|
(14 073 882)
|
(14 615 126)
|
(15 226 554)
|
(13 969 161)
|
(14 251 509)
|
(13 654 640)
|
(12 219 109)
|
(12 314 582)
|
(5 837 477)
|
(5 020 744)
|
(5 285 230)
|
(6 038 557)
|
(5 965 556)
|
(6 477 757)
|
(7 980 054)
|
(7 292 344)
|
(8 460 426)
|
(9 202 631)
|
(9 649 356)
|
(10 702 231)
|
(13 979 141)
|
(15 495 666)
|
(15 682 979)
|
(14 533 340)
|
(11 116 861)
|
(10 100 361)
|
(10 459 840)
|
(11 960 719)
|
(13 294 962)
|
(14 212 400)
|
(16 047 505)
|
(17 976 604)
|
(21 877 770)
|
(23 677 338)
|
(24 645 566)
|
(25 309 793)
|
(24 090 916)
|
(23 210 829)
|
(22 283 875)
|
(21 283 127)
|
(20 927 585)
|
(20 612 145)
|
(21 016 583)
|
|
| Other Items |
(10 311 096)
|
(12 503 322)
|
(8 420 857)
|
(646 492)
|
5 543 222
|
7 335 333
|
3 281 391
|
(237 970)
|
(6 523 441)
|
(7 216 616)
|
(6 263 787)
|
(7 171 198)
|
(6 625 884)
|
(7 567 221)
|
(7 198 112)
|
(10 057 236)
|
(5 775 139)
|
(2 225 309)
|
(6 171 560)
|
(179 459)
|
(2 627 261)
|
(7 653 780)
|
(1 702 358)
|
(2 049 621)
|
(9 599 453)
|
(3 585 434)
|
2 505 005
|
1 127 124
|
5 095 850
|
2 635 400
|
2 706 470
|
4 484 357
|
6 185 476
|
3 804 676
|
(3 751 155)
|
(6 664 705)
|
(565 770)
|
2 673 747
|
1 581 797
|
1 985 395
|
(3 052 804)
|
(5 397 682)
|
(181 679)
|
3 071 955
|
3 698 381
|
5 716 515
|
3 943 172
|
5 682 310
|
2 337 844
|
3 657 457
|
2 588 056
|
1 743 695
|
4 766 132
|
(6 940 649)
|
(7 223 269)
|
(8 392 270)
|
(7 390 991)
|
3 100 390
|
3 782 737
|
4 623 013
|
4 549 078
|
4 813 451
|
4 071 178
|
2 919 186
|
1 972 221
|
(1 086 071)
|
(1 106 397)
|
(2 879 994)
|
(4 035 115)
|
|
| Cash from Investing Activities |
(13 137 750)
N/A
|
(14 858 470)
-13%
|
(9 890 505)
+33%
|
(8 005 177)
+19%
|
(3 908 864)
+51%
|
(5 272 902)
-35%
|
(5 955 916)
-13%
|
(7 549 663)
-27%
|
(12 795 393)
-69%
|
(10 967 452)
+14%
|
(12 708 938)
-16%
|
(14 612 232)
-15%
|
(13 959 393)
+4%
|
(17 706 628)
-27%
|
(17 387 634)
+2%
|
(19 480 402)
-12%
|
(14 993 521)
+23%
|
(10 343 899)
+31%
|
(16 024 116)
-55%
|
(10 689 257)
+33%
|
(12 511 095)
-17%
|
(18 534 099)
-48%
|
(9 662 444)
+48%
|
(9 759 127)
-1%
|
(16 613 245)
-70%
|
(10 990 135)
+34%
|
(11 568 877)
-5%
|
(13 488 002)
-17%
|
(10 130 704)
+25%
|
(11 333 761)
-12%
|
(11 545 039)
-2%
|
(9 170 283)
+21%
|
(6 033 633)
+34%
|
(8 509 906)
-41%
|
(9 588 632)
-13%
|
(11 685 449)
-22%
|
(5 851 000)
+50%
|
(3 364 810)
+42%
|
(4 383 759)
-30%
|
(4 492 362)
-2%
|
(11 032 858)
-146%
|
(12 690 026)
-15%
|
(8 642 105)
+32%
|
(6 130 676)
+29%
|
(5 950 975)
+3%
|
(4 985 716)
+16%
|
(10 035 969)
-101%
|
(9 813 356)
+2%
|
(13 345 135)
-36%
|
(10 875 883)
+19%
|
(8 528 805)
+22%
|
(8 356 666)
+2%
|
(5 693 708)
+32%
|
(18 901 368)
-232%
|
(20 518 231)
-9%
|
(22 604 670)
-10%
|
(23 438 496)
-4%
|
(14 876 214)
+37%
|
(18 095 033)
-22%
|
(19 054 325)
-5%
|
(20 096 488)
-5%
|
(20 496 342)
-2%
|
(20 019 738)
+2%
|
(20 291 643)
-1%
|
(20 311 654)
0%
|
(22 369 198)
-10%
|
(22 033 982)
+1%
|
(23 492 139)
-7%
|
(25 051 698)
-7%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5 364 272
|
0
|
832 919
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
82
|
82
|
125
|
125
|
45
|
41
|
9
|
1
|
(1)
|
3
|
0
|
0
|
(2 602 333)
|
(3 149 917)
|
0
|
(9 950 384)
|
(7 531 870)
|
(9 007 340)
|
(9 173 838)
|
(3 945 977)
|
(5 886 617)
|
(9 270 262)
|
(9 339 380)
|
(8 437 109)
|
(6 638 460)
|
(1 596 630)
|
(1 442 424)
|
(1 438 188)
|
(4 285 144)
|
(5 003 885)
|
(4 989 514)
|
(5 007 592)
|
(1 996 626)
|
(11 267 540)
|
(11 801 519)
|
(14 864 629)
|
(21 969 313)
|
(16 409 494)
|
(23 143 626)
|
(22 037 933)
|
(22 991 217)
|
(21 659 669)
|
(19 957 257)
|
(20 169 581)
|
(18 788 812)
|
(26 157 908)
|
(20 840 328)
|
(20 984 036)
|
|
| Net Issuance of Debt |
(42 874)
|
(42 874)
|
282 930
|
143 166
|
2 419 368
|
6 013 341
|
6 161 793
|
6 337 742
|
4 396 847
|
1 510 216
|
2 761 449
|
2 603 332
|
2 512 447
|
1 687 600
|
(109 191)
|
1 570 306
|
2 044 199
|
4 017 390
|
5 110 249
|
4 256 687
|
4 101 132
|
8 018 063
|
7 492 632
|
6 811 617
|
11 639 028
|
7 566 230
|
6 401 714
|
10 830 503
|
8 243 350
|
4 233 989
|
6 082 341
|
2 375 064
|
1 197 887
|
5 294 651
|
4 594 640
|
3 714 723
|
2 396 635
|
716 865
|
444 827
|
628 628
|
414 868
|
498 130
|
517 747
|
458 837
|
431 431
|
379 464
|
59 550
|
(11 710)
|
11 663 800
|
13 363 789
|
13 454 864
|
13 427 183
|
1 670 845
|
14 086 005
|
24 330 762
|
24 632 285
|
28 224 427
|
20 303 796
|
16 409 474
|
26 944 607
|
27 989 320
|
34 744 414
|
33 501 450
|
31 061 720
|
28 251 913
|
21 901 313
|
26 592 688
|
21 257 268
|
26 124 881
|
|
| Cash Paid for Dividends |
0
|
(6 802 569)
|
0
|
0
|
(7 696 966)
|
(8 644 906)
|
(8 902 602)
|
0
|
(7 111 102)
|
(5 053 762)
|
(3 789 828)
|
0
|
(4 459 956)
|
(5 236 635)
|
(5 896 886)
|
0
|
(8 862 867)
|
(10 367 973)
|
(8 386 790)
|
(12 235 650)
|
(10 371 901)
|
(8 613 517)
|
(14 570 467)
|
(12 049 651)
|
(10 331 934)
|
(13 290 641)
|
(1 231 392)
|
(85 052)
|
574 900
|
4 889 866
|
(5 493 400)
|
(6 369 744)
|
(5 770 659)
|
(5 673 677)
|
(1 712 298)
|
(768 643)
|
(1 744 204)
|
(1 624 578)
|
(1 504 647)
|
(1 635 377)
|
(2 823 445)
|
(4 487 064)
|
(4 427 701)
|
(4 515 334)
|
(8 947 513)
|
(10 197 242)
|
(13 867 029)
|
(13 960 080)
|
(9 228 293)
|
(9 056 982)
|
(8 734 351)
|
(8 476 628)
|
(7 548 332)
|
(4 911 906)
|
(2 771 287)
|
(2 876 854)
|
(7 586 144)
|
(12 533 782)
|
(13 356 947)
|
(13 310 220)
|
(9 952 117)
|
(6 029 657)
|
(5 570 876)
|
(5 614 624)
|
(15 202 600)
|
(16 644 498)
|
(15 565 064)
|
(16 317 386)
|
(14 067 754)
|
|
| Other |
(1 163 585)
|
694 194
|
(4 654 340)
|
1 440 986
|
2 959 397
|
1 061 473
|
739 404
|
169 895
|
47 279
|
71 656
|
(454 835)
|
118 545
|
79 673
|
745 990
|
3 256 250
|
2 593 197
|
2 686 849
|
2 039 239
|
(69 823)
|
(86 962)
|
(62 739)
|
0
|
0
|
(357 001)
|
0
|
(1 298 119)
|
(12 516 566)
|
(12 919 637)
|
(13 221 255)
|
(12 882 819)
|
(1 981 127)
|
(2 174 080)
|
(2 519 562)
|
(2 682 063)
|
(2 495 446)
|
(2 612 062)
|
(2 683 162)
|
(2 533 762)
|
(2 696 979)
|
(2 577 746)
|
(2 441 722)
|
(2 409 415)
|
(2 610 562)
|
(2 497 779)
|
(2 439 052)
|
(2 111 746)
|
(1 766 223)
|
(1 766 179)
|
(1 817 023)
|
(2 094 733)
|
(2 345 683)
|
(2 343 185)
|
(2 504 232)
|
(2 567 762)
|
(3 333 555)
|
(3 762 933)
|
(4 566 908)
|
(5 177 410)
|
(5 577 075)
|
(5 991 718)
|
(6 338 078)
|
(6 665 939)
|
(6 625 514)
|
(7 126 367)
|
(7 004 623)
|
(7 514 785)
|
(7 556 838)
|
(7 963 690)
|
(7 902 410)
|
|
| Cash from Financing Activities |
(317 586)
N/A
|
(1 283 298)
-304%
|
(3 538 491)
-176%
|
(3 070 188)
+13%
|
(2 814 522)
+8%
|
(1 570 092)
+44%
|
(2 001 405)
-27%
|
(2 394 965)
-20%
|
(2 666 976)
-11%
|
(3 471 890)
-30%
|
(1 483 214)
+57%
|
(1 067 951)
+28%
|
(1 867 836)
-75%
|
(2 803 045)
-50%
|
(2 749 827)
+2%
|
(1 733 383)
+37%
|
(4 131 819)
-138%
|
(4 311 344)
-4%
|
(3 346 364)
+22%
|
(8 065 925)
-141%
|
(6 333 508)
+21%
|
(661 059)
+90%
|
(7 077 753)
-971%
|
(5 594 919)
+21%
|
1 307 210
N/A
|
(6 674 233)
N/A
|
(7 346 203)
-10%
|
(1 825 925)
+75%
|
(4 403 004)
-141%
|
(3 758 965)
+15%
|
(1 392 183)
+63%
|
(6 168 768)
-343%
|
(7 092 334)
-15%
|
(5 663 422)
+20%
|
(2 763 021)
+51%
|
(2 815 899)
-2%
|
(11 981 115)
-325%
|
(10 973 345)
+8%
|
(12 764 139)
-16%
|
(12 758 333)
+0%
|
(8 796 276)
+31%
|
(12 284 966)
-40%
|
(15 790 778)
-29%
|
(15 893 656)
-1%
|
(19 392 243)
-22%
|
(18 567 984)
+4%
|
(17 170 332)
+8%
|
(17 180 393)
0%
|
(819 704)
+95%
|
(2 073 070)
-153%
|
(2 629 055)
-27%
|
(2 382 144)
+9%
|
(13 389 311)
-462%
|
4 609 711
N/A
|
6 958 380
+51%
|
6 190 979
-11%
|
1 206 746
-81%
|
(19 376 709)
N/A
|
(18 934 042)
+2%
|
(15 500 957)
+18%
|
(10 338 808)
+33%
|
(942 399)
+91%
|
(354 609)
+62%
|
(1 636 528)
-362%
|
(14 124 891)
-763%
|
(21 046 782)
-49%
|
(22 687 122)
-8%
|
(23 864 136)
-5%
|
(16 829 319)
+29%
|
|
| 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
|
0
|
118 184
|
200 110
|
8 932
|
169 117
|
1 155 187
|
1 556 240
|
2 000 586
|
2 585 836
|
1 458 019
|
516 641
|
72 605
|
(404 301)
|
(226 333)
|
(60 066)
|
348 190
|
(166 625)
|
(290 310)
|
(239 441)
|
(415 961)
|
22 100
|
406 246
|
541 777
|
613 696
|
822 643
|
258 548
|
1 403 191
|
689 809
|
300 129
|
(22 294)
|
(918 403)
|
(252 455)
|
(312 160)
|
491 428
|
336 132
|
1 084 533
|
1 199 144
|
1 645 657
|
1 534 333
|
153 250
|
(166 347)
|
(2 491 148)
|
(2 146 361)
|
(1 326 856)
|
(506 621)
|
1 311 948
|
1 056 191
|
550 323
|
|
| Net Change in Cash |
1 831 381
N/A
|
4 197 411
+129%
|
(1 636 096)
N/A
|
(46 333)
+97%
|
1 842 347
N/A
|
560 960
-70%
|
1 448 316
+158%
|
(976 919)
N/A
|
(434 300)
+56%
|
(2 556 406)
-489%
|
164 659
N/A
|
1 342 897
+716%
|
90 163
-93%
|
438 737
+387%
|
2 858 850
+552%
|
4 879 208
+71%
|
1 195 615
-75%
|
3 082 198
+158%
|
1 160 753
-62%
|
(3 403 103)
N/A
|
594 146
N/A
|
4 269 338
+619%
|
900 748
-79%
|
3 018 542
+235%
|
2 003 514
-34%
|
(894 381)
N/A
|
(1 186 912)
-33%
|
1 378 748
N/A
|
1 173 289
-15%
|
(1 373 384)
N/A
|
(1 067 728)
+22%
|
(3 907 101)
-266%
|
(1 969 367)
+50%
|
(1 603 296)
+19%
|
1 860 017
N/A
|
528 362
-72%
|
(1 671 968)
N/A
|
139 547
N/A
|
(464 582)
N/A
|
(298 257)
+36%
|
91 134
N/A
|
(731 683)
N/A
|
(1 634 141)
-123%
|
1 071 409
N/A
|
(813 361)
N/A
|
1 940 680
N/A
|
764 014
-61%
|
(140 687)
N/A
|
3 723 826
N/A
|
(1 232 594)
N/A
|
(1 993 450)
-62%
|
(2 109 633)
-6%
|
(4 226 403)
-100%
|
2 258 132
N/A
|
9 467 598
+319%
|
7 311 498
-23%
|
5 082 042
-30%
|
2 830 961
-44%
|
851 152
-70%
|
1 498 304
+76%
|
1 221 249
-18%
|
(847 004)
N/A
|
(3 064 943)
-262%
|
(330 440)
+89%
|
1 912 040
N/A
|
2 027 847
+6%
|
1 718 360
-15%
|
(1 064 728)
N/A
|
(3 118 758)
-193%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
12 460 063
N/A
|
17 984 031
+44%
|
10 323 252
-43%
|
3 670 347
-64%
|
(886 353)
N/A
|
(5 204 281)
-487%
|
168 330
N/A
|
1 656 016
+884%
|
8 756 117
+429%
|
8 132 100
-7%
|
7 911 660
-3%
|
9 582 046
+21%
|
8 583 883
-10%
|
10 809 003
+26%
|
12 806 789
+18%
|
16 669 827
+30%
|
11 102 573
-33%
|
9 618 851
-13%
|
10 678 677
+11%
|
4 842 281
-55%
|
9 554 915
+97%
|
12 584 177
+32%
|
9 562 675
-24%
|
10 462 972
+9%
|
10 286 825
-2%
|
9 196 169
-11%
|
2 499 099
-73%
|
521 309
-79%
|
(1 520 143)
N/A
|
(2 835 655)
-87%
|
(3 840 034)
-35%
|
(2 739 331)
+29%
|
(1 135 114)
+59%
|
659 751
N/A
|
8 600 526
+1 204%
|
10 069 032
+17%
|
10 526 727
+5%
|
8 605 770
-18%
|
11 008 070
+28%
|
10 714 122
-3%
|
12 356 175
+15%
|
16 928 865
+37%
|
13 932 070
-18%
|
13 351 333
-4%
|
14 266 805
+7%
|
13 969 506
-2%
|
13 732 626
-2%
|
9 954 205
-28%
|
1 515 877
-85%
|
(3 117 110)
N/A
|
(1 930 157)
+38%
|
(552 781)
+71%
|
4 649 231
N/A
|
4 901 230
+5%
|
9 241 059
+89%
|
9 176 657
-1%
|
10 181 754
+11%
|
17 908 136
+76%
|
14 356 800
-20%
|
10 841 915
-24%
|
6 857 729
-37%
|
(4 551 709)
N/A
|
(4 290 364)
+6%
|
533 263
N/A
|
15 391 566
+2 786%
|
24 667 321
+60%
|
24 199 931
-2%
|
24 623 211
+2%
|
17 195 353
-30%
|
|