PetroVietnam Fertilizer and Chemicals Corp
VN:DPM
Cash Flow Statement
Cash Flow Statement
PetroVietnam Fertilizer and Chemicals Corp
| Mar-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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
993 116
|
1 394 460
|
1 500 873
|
1 455 111
|
1 917 556
|
966 882
|
1 519 703
|
1 594 357
|
1 699 227
|
1 855 572
|
1 921 642
|
2 194 696
|
2 564 881
|
3 106 458
|
3 510 240
|
3 842 444
|
4 069 833
|
3 891 250
|
3 542 050
|
3 279 546
|
3 150 049
|
2 856 263
|
2 563 349
|
2 109 098
|
1 394 352
|
1 302 659
|
1 284 670
|
1 429 695
|
1 481 360
|
1 637 274
|
1 880 273
|
1 791 190
|
1 903 610
|
1 660 467
|
1 393 075
|
1 178 048
|
980 985
|
894 092
|
852 864
|
796 020
|
754 290
|
775 391
|
870 616
|
717 514
|
507 042
|
391 993
|
467 076
|
529 618
|
858 757
|
1 007 630
|
847 891
|
934 494
|
1 382 148
|
1 919 795
|
3 799 471
|
6 106 222
|
6 927 739
|
7 379 163
|
6 605 582
|
4 384 328
|
2 951 596
|
690 967
|
713 925
|
767 503
|
862 169
|
669 332
|
598 229
|
845 486
|
1 104 119
|
|
| Depreciation & Amortization |
628 288
|
437 202
|
1 079 410
|
1 082 360
|
1 354 023
|
1 075 605
|
1 038 125
|
1 003 173
|
969 062
|
886 362
|
687 290
|
500 164
|
301 384
|
168 188
|
190 196
|
194 955
|
209 230
|
211 777
|
212 835
|
215 898
|
220 575
|
174 106
|
249 516
|
256 283
|
263 962
|
330 105
|
268 668
|
270 558
|
271 356
|
271 764
|
264 528
|
261 766
|
262 864
|
264 203
|
242 264
|
225 725
|
205 509
|
187 566
|
180 831
|
198 463
|
300 108
|
427 935
|
519 257
|
626 363
|
605 335
|
560 175
|
561 879
|
543 020
|
556 543
|
553 053
|
549 648
|
546 805
|
545 186
|
541 495
|
536 986
|
531 688
|
525 529
|
522 192
|
514 802
|
488 227
|
457 111
|
403 299
|
398 342
|
398 360
|
496 638
|
393 839
|
392 406
|
392 214
|
395 317
|
|
| Other Non-Cash Items |
(38 615)
|
330 707
|
525 920
|
(94 697)
|
(127 417)
|
(603 652)
|
(787 743)
|
(199 043)
|
(237 549)
|
(272 823)
|
(305 078)
|
(302 207)
|
(405 018)
|
(404 573)
|
(495 031)
|
(578 926)
|
(576 962)
|
(551 283)
|
(403 053)
|
(405 721)
|
(306 265)
|
(349 443)
|
(389 877)
|
(143 223)
|
(124 354)
|
(61 490)
|
(132 253)
|
96 947
|
261 915
|
244 960
|
235 266
|
223 479
|
133 896
|
179 677
|
(6 855)
|
8 396
|
(3 101)
|
36 394
|
(642)
|
(134 706)
|
(149 772)
|
(165 562)
|
(21 543)
|
131 752
|
173 420
|
200 517
|
135 451
|
109 269
|
114 646
|
87 837
|
103 812
|
101 079
|
70 867
|
58 869
|
(67 976)
|
(54 233)
|
(49 558)
|
(74 832)
|
67 883
|
(24 905)
|
(152 161)
|
(766 169)
|
(678 959)
|
(584 730)
|
(706 802)
|
(29 151)
|
(29 107)
|
32 854
|
115 592
|
|
| Cash Taxes Paid |
203
|
87 320
|
118 280
|
125 086
|
131 738
|
76 154
|
50 937
|
50 937
|
161 900
|
208 216
|
263 336
|
331 713
|
295 931
|
328 379
|
359 489
|
370 738
|
408 738
|
433 741
|
493 755
|
522 181
|
481 008
|
471 428
|
388 791
|
286 674
|
227 762
|
145 724
|
122 523
|
159 004
|
226 240
|
241 901
|
279 826
|
309 027
|
292 840
|
356 055
|
318 332
|
259 807
|
238 412
|
170 325
|
150 238
|
143 609
|
127 073
|
120 281
|
144 064
|
147 550
|
122 046
|
150 438
|
45 844
|
90 980
|
102 362
|
81 661
|
178 220
|
165 762
|
215 546
|
214 576
|
302 162
|
604 949
|
932 383
|
1 123 940
|
1 209 089
|
1 154 486
|
776 249
|
344 716
|
47 991
|
50 409
|
67 948
|
64 715
|
113 570
|
134 837
|
117 298
|
|
| Cash Interest Paid |
35 362
|
6 465
|
30 990
|
31 798
|
39 306
|
20 541
|
15 568
|
15 568
|
7 752
|
5 322
|
741
|
6 615
|
13 933
|
19 253
|
27 900
|
21 399
|
14 693
|
9 793
|
1 549
|
1 803
|
2 978
|
3 420
|
3 834
|
4 064
|
3 165
|
2 807
|
3 042
|
3 113
|
3 153
|
3 560
|
2 569
|
3 566
|
2 946
|
4 651
|
4 474
|
0
|
2 741
|
0
|
186
|
282
|
282
|
282
|
96
|
314
|
1 049
|
544
|
54 866
|
107 336
|
106 980
|
154 691
|
101 010
|
87 200
|
87 090
|
73 898
|
73 837
|
67 121
|
67 951
|
63 516
|
64 436
|
63 804
|
64 399
|
76 374
|
44 843
|
47 730
|
65 381
|
46 080
|
71 251
|
99 674
|
116 361
|
|
| Change in Working Capital |
(2 963 432)
|
(6 639 597)
|
(2 432 342)
|
(868 629)
|
(351 069)
|
1 940 274
|
1 385 080
|
367 372
|
103 465
|
(2 591)
|
637 348
|
934 713
|
657 382
|
221 265
|
(1 080 739)
|
(636 643)
|
(431 679)
|
(158 183)
|
(72 289)
|
(798 507)
|
(1 282 226)
|
(1 531 283)
|
(894 413)
|
(1 036 148)
|
(737 778)
|
(428 674)
|
(813 483)
|
(495 043)
|
(986 596)
|
(882 915)
|
(740 483)
|
(1 048 257)
|
(236 684)
|
(470 610)
|
207 160
|
(7 132)
|
(600 941)
|
(141 500)
|
(952 078)
|
137 976
|
(597 506)
|
(141 727)
|
(987 273)
|
(1 744 215)
|
(503 971)
|
(627 361)
|
594 601
|
366 392
|
256 465
|
(606 553)
|
(714 078)
|
(455 333)
|
(497 097)
|
(563 633)
|
(1 752 410)
|
(1 560 876)
|
(2 200 052)
|
(2 062 193)
|
(2 227 003)
|
(2 834 766)
|
(1 856 253)
|
616 750
|
960 250
|
1 334 275
|
1 079 219
|
(86 190)
|
(156 884)
|
(555 829)
|
(2 802 424)
|
|
| Cash from Operating Activities |
(1 380 643)
N/A
|
(4 477 228)
-224%
|
673 860
N/A
|
1 574 144
+134%
|
2 793 092
+77%
|
3 379 108
+21%
|
3 155 166
-7%
|
2 765 860
-12%
|
2 534 206
-8%
|
2 466 521
-3%
|
2 941 202
+19%
|
3 327 366
+13%
|
3 118 629
-6%
|
3 091 337
-1%
|
2 124 666
-31%
|
2 821 830
+33%
|
3 270 421
+16%
|
3 393 563
+4%
|
3 279 542
-3%
|
2 291 216
-30%
|
1 782 133
-22%
|
1 149 641
-35%
|
1 528 575
+33%
|
1 186 009
-22%
|
796 182
-33%
|
1 142 599
+44%
|
607 602
-47%
|
1 302 155
+114%
|
1 028 035
-21%
|
1 271 082
+24%
|
1 639 584
+29%
|
1 228 180
-25%
|
2 063 684
+68%
|
1 633 737
-21%
|
1 835 644
+12%
|
1 405 036
-23%
|
582 453
-59%
|
976 553
+68%
|
80 976
-92%
|
997 754
+1 132%
|
307 121
-69%
|
896 038
+192%
|
381 055
-57%
|
(272 631)
N/A
|
773 524
N/A
|
525 324
-32%
|
1 759 007
+235%
|
1 548 299
-12%
|
1 786 411
+15%
|
1 041 967
-42%
|
787 273
-24%
|
1 127 044
+43%
|
1 501 105
+33%
|
1 956 526
+30%
|
2 516 072
+29%
|
5 022 801
+100%
|
5 203 658
+4%
|
5 764 331
+11%
|
4 961 264
-14%
|
2 012 884
-59%
|
1 400 292
-30%
|
944 847
-33%
|
1 393 557
+47%
|
1 915 408
+37%
|
1 731 225
-10%
|
947 830
-45%
|
804 644
-15%
|
714 726
-11%
|
(1 187 397)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10 255)
|
(53 878)
|
(116 473)
|
(130 650)
|
(271 647)
|
(573 276)
|
(759 341)
|
(912 251)
|
(892 758)
|
(894 306)
|
(992 476)
|
(1 057 134)
|
(1 224 013)
|
(1 062 531)
|
(781 685)
|
(590 174)
|
(433 579)
|
(388 111)
|
(372 106)
|
(351 821)
|
(314 710)
|
(294 472)
|
(267 563)
|
(274 290)
|
(207 123)
|
(129 297)
|
(203 886)
|
(221 512)
|
(357 341)
|
(880 048)
|
(960 352)
|
(1 097 742)
|
(1 172 109)
|
(718 040)
|
(1 288 584)
|
(1 766 692)
|
(1 845 729)
|
(1 892 457)
|
(1 392 103)
|
(1 619 335)
|
(864 523)
|
(1 651 613)
|
(890 565)
|
880 488
|
0
|
1 351 260
|
(117 833)
|
(131 047)
|
(154 512)
|
(119 857)
|
(81 740)
|
(103 201)
|
(244 410)
|
(197 643)
|
(221 937)
|
(194 437)
|
(57 911)
|
(105 351)
|
(77 484)
|
(133 261)
|
(158 356)
|
(240 758)
|
(188 198)
|
(366 743)
|
(211 788)
|
(85 463)
|
(80 582)
|
96 520
|
(55 250)
|
|
| Other Items |
(1 334 547)
|
(1 530 194)
|
(55 201)
|
1 343 783
|
1 392 900
|
527 307
|
(203 223)
|
(123 275)
|
(214 657)
|
82 672
|
(272 963)
|
(240 791)
|
(244 064)
|
(270 917)
|
69 911
|
87 802
|
243 730
|
213 361
|
506 731
|
438 758
|
215 898
|
(574 273)
|
(1 289 424)
|
(1 320 834)
|
(878 878)
|
904 670
|
2 132 053
|
2 151 986
|
1 891 955
|
590 408
|
318 435
|
297 614
|
302 842
|
608 885
|
286 234
|
309 380
|
(276 395)
|
(525 588)
|
(656 023)
|
(765 958)
|
(116 645)
|
75 407
|
68 875
|
54 927
|
214 804
|
(365 087)
|
63 491
|
107 200
|
(201 724)
|
(372 960)
|
(984 258)
|
(637 069)
|
(1 250 713)
|
(413 000)
|
(1 096 984)
|
(2 870 684)
|
(2 071 175)
|
(3 085 004)
|
(3 149 070)
|
(117 848)
|
(1 457 779)
|
1 916 836
|
(576 976)
|
(2 074 873)
|
(2 351 034)
|
(3 722 747)
|
(3 316 750)
|
(1 585 554)
|
211 190
|
|
| Cash from Investing Activities |
(1 344 802)
N/A
|
(1 584 072)
-18%
|
(171 675)
+89%
|
1 213 132
N/A
|
1 121 252
-8%
|
(45 971)
N/A
|
(962 564)
-1 994%
|
(1 035 526)
-8%
|
(1 107 415)
-7%
|
(811 633)
+27%
|
(1 265 439)
-56%
|
(1 297 925)
-3%
|
(1 468 077)
-13%
|
(1 333 448)
+9%
|
(711 774)
+47%
|
(502 372)
+29%
|
(189 849)
+62%
|
(174 750)
+8%
|
134 624
N/A
|
86 936
-35%
|
(98 814)
N/A
|
(868 746)
-779%
|
(1 556 987)
-79%
|
(1 595 125)
-2%
|
(1 086 000)
+32%
|
775 373
N/A
|
1 928 167
+149%
|
1 930 475
+0%
|
1 534 614
-21%
|
(289 640)
N/A
|
(641 917)
-122%
|
(800 127)
-25%
|
(869 268)
-9%
|
(109 156)
+87%
|
(1 002 350)
-818%
|
(1 457 313)
-45%
|
(2 122 123)
-46%
|
(2 418 044)
-14%
|
(2 048 126)
+15%
|
(2 385 293)
-16%
|
(981 167)
+59%
|
(1 576 206)
-61%
|
(821 690)
+48%
|
44 850
N/A
|
(225 044)
N/A
|
103 907
N/A
|
(54 341)
N/A
|
(15 549)
+71%
|
(356 235)
-2 191%
|
(492 817)
-38%
|
(1 065 998)
-116%
|
(740 270)
+31%
|
(1 495 123)
-102%
|
(610 643)
+59%
|
(1 318 921)
-116%
|
(3 065 120)
-132%
|
(2 129 086)
+31%
|
(3 190 355)
-50%
|
(3 226 554)
-1%
|
(251 109)
+92%
|
(1 616 135)
-544%
|
1 676 078
N/A
|
(765 173)
N/A
|
(2 441 616)
-219%
|
(2 562 822)
-5%
|
(3 808 211)
-49%
|
(3 397 332)
+11%
|
(1 489 034)
+56%
|
155 940
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(33 633)
|
0
|
(43 296)
|
(43 296)
|
(9 663)
|
(8 243)
|
0
|
0
|
0
|
(39 981)
|
(39 981)
|
(39 981)
|
(40 084)
|
(14 180)
|
(15 605)
|
0
|
(15 502)
|
0
|
104 331
|
0
|
104 331
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
114 000
|
114 000
|
114 000
|
114 000
|
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 Issuance of Debt |
(437 976)
|
(300 735)
|
(573 034)
|
(268 232)
|
(80 683)
|
175 837
|
234 510
|
(91 024)
|
(239 936)
|
(64 598)
|
76 622
|
96 265
|
20 390
|
(121 252)
|
(322 503)
|
(315 598)
|
(257 871)
|
(266 482)
|
27 009
|
(2 008)
|
32 729
|
(5 229)
|
32 244
|
16 009
|
(35 195)
|
11 440
|
26 188
|
664
|
109 308
|
220 719
|
184 018
|
148 693
|
41 807
|
(202 279)
|
(226 950)
|
143 748
|
458 062
|
627 450
|
628 839
|
365 580
|
301 303
|
565 982
|
578 249
|
619 233
|
304 216
|
53 933
|
(42 758)
|
(114 956)
|
(104 501)
|
(225 031)
|
(189 729)
|
(204 163)
|
(131 980)
|
(192 602)
|
(144 870)
|
(131 304)
|
(229 622)
|
(106 169)
|
(199 569)
|
(244 417)
|
(164 537)
|
(707 152)
|
(580 550)
|
1 039 136
|
2 725 476
|
3 422 026
|
3 384 021
|
1 953 297
|
1 244 370
|
|
| Cash Paid for Dividends |
0
|
(377 937)
|
(944 327)
|
(944 510)
|
(1 131 991)
|
(1 019 722)
|
(453 518)
|
(453 346)
|
(756 924)
|
(868 918)
|
(870 073)
|
(870 223)
|
(755 598)
|
(377 984)
|
(753 064)
|
(752 953)
|
(1 317 268)
|
(1 891 352)
|
(1 881 929)
|
(1 882 143)
|
(1 697 323)
|
(1 124 727)
|
(1 704 650)
|
(1 704 482)
|
(1 890 799)
|
(1 894 648)
|
(1 516 105)
|
(1 516 070)
|
(1 143 502)
|
(1 138 157)
|
(569 894)
|
(1 519 237)
|
(1 534 104)
|
(1 536 182)
|
(2 311 860)
|
(1 369 169)
|
(1 175 586)
|
(1 173 624)
|
(398 368)
|
(782 852)
|
(783 036)
|
(782 947)
|
(782 525)
|
(586 995)
|
(283 289)
|
(391 701)
|
(401 886)
|
(206 219)
|
(314 446)
|
(476 761)
|
(479 315)
|
(753 159)
|
(557 736)
|
(558 627)
|
(557 565)
|
(674 916)
|
(674 860)
|
(1 967 928)
|
(1 977 036)
|
(3 150 632)
|
(3 150 642)
|
(2 755 414)
|
(1 190 623)
|
(1 190 587)
|
(1 973 094)
|
(801 478)
|
(801 478)
|
(801 530)
|
(617 573)
|
|
| Other |
0
|
0
|
(14 463)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
103 809
|
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
|
|
| Cash from Financing Activities |
(437 976)
N/A
|
798 337
N/A
|
(1 531 823)
N/A
|
(1 235 447)
+19%
|
(1 235 379)
+0%
|
(832 958)
+33%
|
(227 252)
+73%
|
(544 371)
-140%
|
(996 862)
-83%
|
(933 517)
+6%
|
(833 432)
+11%
|
(813 939)
+2%
|
(775 188)
+5%
|
(539 319)
+30%
|
(1 089 747)
-102%
|
(1 084 155)
+1%
|
(1 589 319)
-47%
|
(2 171 912)
-37%
|
(1 854 920)
+15%
|
(1 778 396)
+4%
|
(1 664 594)
+6%
|
(1 129 956)
+32%
|
(1 568 597)
-39%
|
(1 688 995)
-8%
|
(1 822 185)
-8%
|
(1 779 399)
+2%
|
(1 489 917)
+16%
|
(1 515 407)
-2%
|
(1 034 195)
+32%
|
(917 438)
+11%
|
(385 875)
+58%
|
(1 256 542)
-226%
|
(1 378 295)
-10%
|
(1 624 460)
-18%
|
(2 424 810)
-49%
|
(1 225 421)
+49%
|
(717 524)
+41%
|
(546 174)
+24%
|
230 471
N/A
|
(417 273)
N/A
|
(481 733)
-15%
|
(216 964)
+55%
|
(204 275)
+6%
|
32 239
N/A
|
20 927
-35%
|
(337 769)
N/A
|
(444 644)
-32%
|
(321 175)
+28%
|
(418 947)
-30%
|
(701 792)
-68%
|
(669 045)
+5%
|
(957 321)
-43%
|
(689 716)
+28%
|
(751 229)
-9%
|
(702 434)
+6%
|
(806 220)
-15%
|
(904 482)
-12%
|
(2 074 096)
-129%
|
(2 176 604)
-5%
|
(3 395 049)
-56%
|
(3 315 179)
+2%
|
(3 462 566)
-4%
|
(1 771 173)
+49%
|
(151 451)
+91%
|
752 383
N/A
|
2 620 548
+248%
|
2 582 542
-1%
|
1 151 766
-55%
|
626 797
-46%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
4 942
|
(87)
|
0
|
(1 939)
|
(5 029)
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(1 146)
|
(2 303)
|
(2 358)
|
(1 852)
|
(327)
|
755
|
0
|
151
|
20
|
20
|
0
|
0
|
61
|
61
|
17
|
61
|
(44)
|
(44)
|
(74)
|
(118)
|
25
|
(49)
|
111
|
111
|
10
|
84
|
(37)
|
(2)
|
(59)
|
0
|
51
|
0
|
11
|
0
|
14
|
0
|
15
|
0
|
16
|
1 727
|
200
|
0
|
533
|
(5 921)
|
1 620
|
0
|
1 316
|
(638)
|
0
|
(206)
|
(668)
|
3 184
|
3 184
|
3 253
|
3 715
|
|
| Net Change in Cash |
(3 163 421)
N/A
|
(5 262 963)
-66%
|
(1 029 638)
+80%
|
1 556 771
N/A
|
2 678 878
+72%
|
2 500 179
-7%
|
1 963 411
-21%
|
1 180 934
-40%
|
429 929
-64%
|
721 371
+68%
|
842 331
+17%
|
1 215 502
+44%
|
875 349
-28%
|
1 218 570
+39%
|
321 999
-74%
|
1 233 000
+283%
|
1 488 895
+21%
|
1 045 049
-30%
|
1 558 919
+49%
|
600 511
-61%
|
18 725
-97%
|
(848 910)
N/A
|
(1 596 989)
-88%
|
(2 098 091)
-31%
|
(2 112 003)
-1%
|
138 573
N/A
|
1 045 913
+655%
|
1 717 284
+64%
|
1 528 471
-11%
|
64 065
-96%
|
611 748
+855%
|
(828 533)
N/A
|
(183 953)
+78%
|
(99 997)
+46%
|
(1 591 491)
-1 492%
|
(1 277 747)
+20%
|
(2 257 083)
-77%
|
(1 987 554)
+12%
|
(1 736 669)
+13%
|
(1 804 728)
-4%
|
(1 155 816)
+36%
|
(897 134)
+22%
|
(644 969)
+28%
|
(195 542)
+70%
|
569 459
N/A
|
291 462
-49%
|
1 260 033
+332%
|
1 211 576
-4%
|
1 011 243
-17%
|
(152 642)
N/A
|
(947 754)
-521%
|
(570 547)
+40%
|
(683 718)
-20%
|
596 381
N/A
|
494 917
-17%
|
1 151 460
+133%
|
2 170 623
+89%
|
493 957
-77%
|
(440 274)
N/A
|
(1 633 274)
-271%
|
(3 529 706)
-116%
|
(842 280)
+76%
|
(1 142 790)
-36%
|
(677 865)
+41%
|
(79 882)
+88%
|
(236 649)
-196%
|
(6 961)
+97%
|
380 710
N/A
|
(400 944)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 390 898)
N/A
|
(4 531 106)
-226%
|
557 387
N/A
|
1 443 494
+159%
|
2 521 445
+75%
|
2 805 832
+11%
|
2 395 825
-15%
|
1 853 609
-23%
|
1 641 448
-11%
|
1 572 215
-4%
|
1 948 726
+24%
|
2 270 232
+16%
|
1 894 616
-17%
|
2 028 806
+7%
|
1 342 981
-34%
|
2 231 656
+66%
|
2 836 842
+27%
|
3 005 452
+6%
|
2 907 436
-3%
|
1 939 395
-33%
|
1 467 423
-24%
|
855 169
-42%
|
1 261 012
+47%
|
911 719
-28%
|
589 059
-35%
|
1 013 302
+72%
|
403 716
-60%
|
1 080 643
+168%
|
670 694
-38%
|
391 034
-42%
|
679 232
+74%
|
130 438
-81%
|
891 575
+584%
|
915 697
+3%
|
547 060
-40%
|
(361 656)
N/A
|
(1 263 276)
-249%
|
(915 904)
+27%
|
(1 311 127)
-43%
|
(621 581)
+53%
|
(557 402)
+10%
|
(755 575)
-36%
|
(509 509)
+33%
|
607 857
N/A
|
773 524
+27%
|
1 876 584
+143%
|
1 641 175
-13%
|
1 417 252
-14%
|
1 631 899
+15%
|
922 110
-43%
|
705 533
-23%
|
1 023 844
+45%
|
1 256 695
+23%
|
1 758 884
+40%
|
2 294 135
+30%
|
4 828 364
+110%
|
5 145 746
+7%
|
5 658 979
+10%
|
4 883 780
-14%
|
1 879 623
-62%
|
1 241 936
-34%
|
704 088
-43%
|
1 205 360
+71%
|
1 548 665
+28%
|
1 519 437
-2%
|
862 366
-43%
|
724 062
-16%
|
811 246
+12%
|
(1 242 646)
N/A
|
|