Pioneer Property Group ASA
OSE:PPG
Cash Flow Statement
Cash Flow Statement
Pioneer Property Group ASA
| 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
65
|
96
|
54
|
288
|
290
|
279
|
337
|
325
|
328
|
336
|
381
|
247
|
239
|
301
|
262
|
873
|
819
|
150
|
283
|
301
|
197
|
77
|
38
|
27
|
1
|
145
|
150
|
|
| Other Non-Cash Items |
3
|
0
|
0
|
(124)
|
(95)
|
(65)
|
(36)
|
(86)
|
(86)
|
(70)
|
(118)
|
13
|
32
|
(26)
|
25
|
(663)
|
(752)
|
(151)
|
(183)
|
(173)
|
(140)
|
5
|
53
|
69
|
95
|
(23)
|
(12)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
7
|
11
|
15
|
15
|
8
|
8
|
7
|
7
|
21
|
34
|
31
|
31
|
17
|
0
|
0
|
0
|
7
|
13
|
22
|
25
|
7
|
3
|
4
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
124
|
153
|
183
|
212
|
114
|
114
|
116
|
115
|
134
|
140
|
148
|
151
|
115
|
44
|
4
|
3
|
13
|
24
|
28
|
46
|
64
|
73
|
117
|
130
|
|
| Change in Working Capital |
150
|
8
|
153
|
(193)
|
(227)
|
(234)
|
(292)
|
(108)
|
(142)
|
(127)
|
(128)
|
(171)
|
(171)
|
(201)
|
(214)
|
(132)
|
(55)
|
(12)
|
(82)
|
(97)
|
(25)
|
(47)
|
(91)
|
(87)
|
(62)
|
(45)
|
(97)
|
|
| Cash from Operating Activities |
215
N/A
|
101
-53%
|
207
+105%
|
(29)
N/A
|
(31)
-10%
|
(20)
+35%
|
9
N/A
|
131
+1 408%
|
101
-23%
|
139
+38%
|
135
-3%
|
89
-34%
|
101
+13%
|
73
-27%
|
73
-1%
|
78
+7%
|
12
-84%
|
(13)
N/A
|
18
N/A
|
31
+67%
|
32
+4%
|
35
+9%
|
(0)
N/A
|
8
N/A
|
32
+315%
|
77
+139%
|
41
-46%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(100)
|
(100)
|
0
|
(3)
|
0
|
0
|
(5)
|
(9)
|
0
|
0
|
0
|
|
| Other Items |
(3 412)
|
64
|
(42)
|
(368)
|
(369)
|
(419)
|
(685)
|
(451)
|
(683)
|
(659)
|
(411)
|
(346)
|
(114)
|
(88)
|
4
|
2 044
|
1 772
|
(27)
|
(395)
|
(447)
|
345
|
(22)
|
(248)
|
(239)
|
(172)
|
(85)
|
(130)
|
|
| Cash from Investing Activities |
(3 412)
N/A
|
64
N/A
|
(42)
N/A
|
(368)
-774%
|
(369)
0%
|
(419)
-14%
|
(685)
-63%
|
(451)
+34%
|
(683)
-52%
|
(659)
+3%
|
(411)
+38%
|
(346)
+16%
|
(114)
+67%
|
(88)
+23%
|
4
N/A
|
2 044
+49 922%
|
1 672
-18%
|
(127)
N/A
|
(395)
-212%
|
(451)
-14%
|
342
N/A
|
(22)
N/A
|
(253)
-1 061%
|
(248)
+2%
|
(176)
+29%
|
(85)
+52%
|
(130)
-53%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(167)
|
(268)
|
(101)
|
359
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(155)
|
|
| Net Issuance of Debt |
1 790
|
(201)
|
20
|
588
|
619
|
686
|
611
|
207
|
470
|
437
|
511
|
467
|
204
|
194
|
(113)
|
(56)
|
(17)
|
(6)
|
37
|
232
|
304
|
206
|
184
|
166
|
91
|
240
|
253
|
|
| Cash Paid for Dividends |
0
|
0
|
(24)
|
(37)
|
(49)
|
(110)
|
(98)
|
(98)
|
(98)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(321)
|
(513)
|
(1 228)
|
(1 064)
|
(79)
|
(54)
|
(73)
|
(74)
|
(79)
|
(114)
|
(83)
|
(38)
|
|
| Other |
0
|
(42)
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
3
|
3
|
(16)
|
(16)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
| Cash from Financing Activities |
3 391
N/A
|
(243)
N/A
|
(64)
+74%
|
551
N/A
|
570
+3%
|
588
+3%
|
514
-13%
|
109
-79%
|
372
+242%
|
391
+5%
|
465
+19%
|
403
-13%
|
140
-65%
|
127
-9%
|
(181)
N/A
|
(544)
-201%
|
(798)
-47%
|
(1 335)
-67%
|
(668)
+50%
|
153
N/A
|
(109)
N/A
|
133
N/A
|
110
-18%
|
87
-21%
|
(18)
N/A
|
156
N/A
|
54
-65%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(1)
|
(2)
|
(2)
|
5
|
0
|
16
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
194
N/A
|
(78)
N/A
|
101
N/A
|
154
+53%
|
169
+10%
|
149
-12%
|
(163)
N/A
|
(211)
-30%
|
(210)
+0%
|
(130)
+38%
|
183
N/A
|
144
-21%
|
124
-14%
|
110
-11%
|
(98)
N/A
|
1 578
N/A
|
902
-43%
|
(1 475)
N/A
|
(1 044)
+29%
|
(267)
+74%
|
265
N/A
|
146
-45%
|
(144)
N/A
|
(153)
-7%
|
(162)
-6%
|
148
N/A
|
(35)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
215
N/A
|
101
-53%
|
207
+105%
|
(29)
N/A
|
(31)
-10%
|
(20)
+35%
|
9
N/A
|
131
+1 408%
|
101
-23%
|
139
+38%
|
135
-3%
|
89
-34%
|
101
+13%
|
73
-27%
|
73
-1%
|
78
+7%
|
(88)
N/A
|
(113)
-29%
|
18
N/A
|
28
+50%
|
32
+16%
|
35
+9%
|
(5)
N/A
|
(1)
+76%
|
32
N/A
|
77
+139%
|
41
-46%
|
|