Petrovietnam Technical Services Corp
VN:PVS
Cash Flow Statement
Cash Flow Statement
Petrovietnam Technical Services Corp
| 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
485 249
|
384 858
|
527 064
|
556 779
|
615 123
|
672 979
|
726 233
|
939 165
|
1 046 086
|
900 778
|
1 132 884
|
1 028 475
|
1 176 859
|
1 510 831
|
1 721 356
|
2 051 221
|
2 091 171
|
2 206 845
|
1 751 978
|
1 935 153
|
1 902 121
|
2 088 073
|
2 268 540
|
2 186 261
|
2 571 310
|
2 341 699
|
2 327 784
|
2 588 605
|
2 547 997
|
2 682 174
|
2 015 080
|
1 960 736
|
1 733 641
|
1 312 345
|
1 256 136
|
1 284 610
|
1 184 186
|
1 161 361
|
1 299 713
|
1 253 059
|
1 067 333
|
1 184 442
|
976 334
|
1 160 174
|
1 143 439
|
1 040 011
|
1 335 644
|
1 031 451
|
1 226 279
|
1 370 824
|
1 024 532
|
1 068 614
|
835 216
|
832 514
|
877 609
|
968 069
|
834 725
|
851 665
|
1 173 640
|
1 129 138
|
1 357 536
|
1 276 648
|
1 103 116
|
1 204 168
|
1 195 188
|
1 186 699
|
1 699 869
|
1 716 076
|
1 886 818
|
2 058 552
|
2 156 006
|
|
| Depreciation & Amortization |
516 796
|
245 438
|
297 297
|
309 687
|
191 400
|
309 410
|
328 028
|
359 428
|
443 803
|
545 773
|
657 165
|
738 430
|
777 303
|
801 859
|
1 007 746
|
1 112 891
|
1 251 507
|
1 391 319
|
1 318 501
|
1 256 100
|
1 161 345
|
1 063 598
|
975 447
|
970 559
|
969 281
|
974 275
|
982 679
|
983 898
|
980 959
|
983 846
|
904 021
|
890 130
|
877 458
|
841 291
|
870 765
|
831 475
|
784 881
|
738 927
|
682 290
|
642 749
|
603 975
|
575 351
|
567 236
|
544 312
|
520 486
|
502 179
|
471 462
|
493 793
|
514 124
|
534 346
|
538 662
|
529 291
|
519 410
|
505 160
|
500 368
|
499 401
|
491 768
|
482 425
|
471 172
|
462 876
|
465 300
|
475 127
|
493 006
|
517 881
|
545 911
|
574 682
|
601 477
|
618 227
|
630 115
|
762 059
|
796 216
|
|
| Other Non-Cash Items |
(122 858)
|
42 024
|
10 261
|
(31 995)
|
79 829
|
(179 391)
|
134 051
|
307 157
|
359 077
|
253 612
|
70 092
|
134 055
|
19 614
|
109 378
|
124 997
|
(455 828)
|
(415 475)
|
(419 811)
|
(160 499)
|
(107 774)
|
(105 586)
|
(16 872)
|
1 583
|
(1 960)
|
(195 480)
|
(9 186)
|
(23 183)
|
(589 099)
|
(359 540)
|
(572 625)
|
(476 292)
|
(475 893)
|
(868 569)
|
(1 048 800)
|
(796 078)
|
(977 616)
|
(796 010)
|
(776 194)
|
(508 087)
|
(431 398)
|
(559 564)
|
(557 264)
|
(261 317)
|
(358 398)
|
258 723
|
617 167
|
(479 598)
|
(458 128)
|
(915 681)
|
(1 139 250)
|
(862 584)
|
(903 144)
|
(984 764)
|
(1 166 406)
|
(887 051)
|
(934 969)
|
(917 025)
|
(945 062)
|
(726 969)
|
(617 194)
|
(695 238)
|
(742 880)
|
(890 055)
|
(1 121 837)
|
(1 013 876)
|
(749 274)
|
(206 007)
|
109 682
|
420 762
|
161 303
|
(568 304)
|
|
| Cash Taxes Paid |
38 629
|
72 342
|
6 744
|
20 586
|
25 157
|
(36 174)
|
129 541
|
176 699
|
182 646
|
277 637
|
155 501
|
156 328
|
202 270
|
233 124
|
0
|
471 802
|
500 929
|
554 626
|
630 580
|
538 859
|
538 454
|
481 497
|
542 675
|
567 053
|
558 046
|
598 425
|
509 399
|
464 040
|
432 773
|
436 264
|
442 943
|
371 302
|
363 746
|
296 453
|
206 557
|
380 845
|
532 915
|
533 500
|
629 684
|
375 721
|
190 402
|
191 374
|
186 771
|
228 849
|
242 226
|
277 810
|
319 738
|
276 600
|
283 976
|
277 462
|
221 031
|
227 698
|
235 792
|
231 752
|
155 145
|
267 251
|
255 701
|
301 592
|
285 957
|
171 879
|
189 668
|
140 491
|
172 372
|
217 650
|
218 600
|
254 960
|
281 200
|
482 056
|
500 287
|
552 369
|
620 202
|
|
| Cash Interest Paid |
170 357
|
168 525
|
140 488
|
135 164
|
71 120
|
69 874
|
69 151
|
105 169
|
104 580
|
153 142
|
192 125
|
293 318
|
326 025
|
343 186
|
0
|
236 771
|
263 633
|
233 989
|
220 089
|
209 674
|
282 174
|
268 992
|
256 822
|
250 678
|
126 216
|
113 366
|
102 733
|
94 570
|
82 239
|
77 917
|
76 564
|
72 140
|
69 184
|
62 884
|
62 004
|
56 581
|
49 515
|
44 570
|
44 496
|
41 926
|
40 681
|
40 884
|
35 701
|
37 422
|
33 453
|
36 644
|
39 160
|
48 667
|
55 550
|
62 532
|
60 619
|
57 172
|
50 889
|
47 123
|
45 201
|
43 519
|
44 195
|
43 411
|
45 933
|
47 543
|
63 958
|
64 576
|
73 810
|
73 286
|
64 428
|
64 646
|
62 894
|
65 498
|
69 037
|
72 389
|
73 570
|
|
| Change in Working Capital |
(1 245 711)
|
102 483
|
352 474
|
888 359
|
798 500
|
494 160
|
375 338
|
(781 187)
|
159 699
|
1 997 598
|
(1 048 411)
|
(1 404 130)
|
(353 865)
|
(2 535 190)
|
(1 414 450)
|
(640 471)
|
(3 204 217)
|
(2 237 239)
|
(2 009 010)
|
(780 852)
|
(89 063)
|
(215 942)
|
(1 273 702)
|
(1 767 800)
|
(376 410)
|
(274 234)
|
477 939
|
610 247
|
(580 163)
|
(1 305 017)
|
(1 020 600)
|
(1 740 454)
|
(1 824 571)
|
(1 397 004)
|
(1 407 110)
|
(427 876)
|
234 684
|
99 372
|
(489 049)
|
(417 111)
|
(896 635)
|
(570 063)
|
(1 090 667)
|
(2 007 999)
|
338 940
|
(199 485)
|
597 914
|
(135 957)
|
(2 715 146)
|
(2 284 470)
|
(1 380 163)
|
(969 659)
|
(1 335 564)
|
(888 952)
|
(628 904)
|
1 353 758
|
2 233 399
|
1 201 938
|
579 814
|
(136 064)
|
(457 484)
|
(923 578)
|
(1 164 761)
|
(1 633 981)
|
(1 970 974)
|
(164 137)
|
2 393 947
|
3 550 062
|
3 396 920
|
2 050 182
|
(740 456)
|
|
| Cash from Operating Activities |
(366 524)
N/A
|
774 803
N/A
|
1 187 096
+53%
|
1 722 830
+45%
|
1 684 852
-2%
|
1 297 159
-23%
|
1 563 650
+21%
|
824 563
-47%
|
2 008 665
+144%
|
3 697 759
+84%
|
811 730
-78%
|
496 831
-39%
|
1 619 911
+226%
|
(113 120)
N/A
|
1 439 650
N/A
|
2 067 812
+44%
|
(277 014)
N/A
|
941 113
N/A
|
900 970
-4%
|
2 302 628
+156%
|
2 868 817
+25%
|
2 918 857
+2%
|
1 971 869
-32%
|
1 387 060
-30%
|
2 968 703
+114%
|
3 032 556
+2%
|
3 765 218
+24%
|
3 593 651
-5%
|
2 589 251
-28%
|
1 788 376
-31%
|
1 422 209
-20%
|
634 517
-55%
|
(82 040)
N/A
|
(292 168)
-256%
|
(76 287)
+74%
|
710 594
N/A
|
1 407 742
+98%
|
1 223 467
-13%
|
984 867
-20%
|
1 035 863
+5%
|
203 671
-80%
|
621 028
+205%
|
191 585
-69%
|
(664 789)
N/A
|
2 255 693
N/A
|
1 950 537
-14%
|
1 925 422
-1%
|
931 160
-52%
|
(1 890 424)
N/A
|
(1 518 550)
+20%
|
(679 554)
+55%
|
(274 898)
+60%
|
(965 702)
-251%
|
(717 685)
+26%
|
(137 978)
+81%
|
1 886 259
N/A
|
2 642 868
+40%
|
1 590 965
-40%
|
1 497 657
-6%
|
838 756
-44%
|
670 114
-20%
|
85 317
-87%
|
(284 502)
N/A
|
(859 578)
-202%
|
(1 069 559)
-24%
|
1 022 162
N/A
|
4 342 723
+325%
|
5 847 484
+35%
|
6 188 356
+6%
|
4 885 534
-21%
|
1 643 463
-66%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 282 820)
|
(1 871 961)
|
(2 582 817)
|
(2 874 426)
|
(2 993 228)
|
(2 053 060)
|
(2 243 014)
|
(1 721 043)
|
(2 328 139)
|
(2 756 664)
|
(1 509 189)
|
(1 534 163)
|
(1 083 945)
|
(656 239)
|
(1 093 064)
|
(1 173 587)
|
(884 762)
|
(847 773)
|
(364 405)
|
(377 479)
|
(307 513)
|
(391 676)
|
(437 992)
|
(424 209)
|
(484 452)
|
(415 043)
|
(268 530)
|
(299 691)
|
(610 151)
|
(626 436)
|
(772 995)
|
(795 815)
|
(484 496)
|
(513 094)
|
(447 571)
|
(462 725)
|
(359 815)
|
(328 280)
|
(435 787)
|
(476 373)
|
(522 089)
|
(496 485)
|
(354 534)
|
(297 416)
|
(408 679)
|
(648 392)
|
(785 725)
|
(756 982)
|
(656 211)
|
(448 941)
|
(501 921)
|
(441 565)
|
(477 729)
|
(415 425)
|
(252 646)
|
(270 712)
|
(241 117)
|
(450 680)
|
(498 418)
|
(617 918)
|
(613 782)
|
(659 028)
|
(899 089)
|
(933 414)
|
(1 221 644)
|
(1 038 229)
|
(885 213)
|
(847 994)
|
(697 862)
|
(798 413)
|
(1 621 423)
|
|
| Other Items |
7 010
|
119 993
|
142 076
|
115 787
|
(138 629)
|
(748 052)
|
(807 647)
|
(790 765)
|
(472 927)
|
55 200
|
310 814
|
370 769
|
73 645
|
(15 841)
|
2 622 364
|
2 373 418
|
3 025 255
|
2 956 222
|
117 976
|
(333 812)
|
(1 019 855)
|
(900 827)
|
(533 326)
|
(4 839)
|
243 757
|
391 043
|
145 632
|
130 715
|
162 761
|
195 460
|
99 812
|
128 024
|
(66 627)
|
(138 273)
|
(103 406)
|
(339 577)
|
(279 980)
|
(287 760)
|
(22 179)
|
69 310
|
402 919
|
1 064 358
|
1 429 786
|
1 376 143
|
649 228
|
(625 349)
|
(539 765)
|
83 127
|
390 042
|
1 165 037
|
104 133
|
81 041
|
861 091
|
1 329 427
|
1 414 535
|
1 139 661
|
577 347
|
(1 431 969)
|
(1 229 017)
|
(1 231 392)
|
(980 599)
|
553 456
|
1 716 696
|
2 277 640
|
3 335 761
|
3 199 051
|
1 947 507
|
1 261 795
|
(58 706)
|
(77 698)
|
648 108
|
|
| Cash from Investing Activities |
(1 275 810)
N/A
|
(1 751 969)
-37%
|
(2 440 741)
-39%
|
(2 758 638)
-13%
|
(3 131 857)
-14%
|
(2 801 113)
+11%
|
(3 050 661)
-9%
|
(2 511 808)
+18%
|
(2 801 066)
-12%
|
(2 701 463)
+4%
|
(1 198 375)
+56%
|
(1 163 394)
+3%
|
(1 010 300)
+13%
|
(672 080)
+33%
|
1 529 300
N/A
|
1 199 831
-22%
|
2 140 493
+78%
|
2 108 449
-1%
|
(246 429)
N/A
|
(711 291)
-189%
|
(1 327 368)
-87%
|
(1 292 503)
+3%
|
(971 318)
+25%
|
(429 048)
+56%
|
(240 695)
+44%
|
(24 000)
+90%
|
(122 898)
-412%
|
(168 976)
-37%
|
(447 391)
-165%
|
(430 977)
+4%
|
(673 183)
-56%
|
(667 792)
+1%
|
(551 122)
+17%
|
(651 366)
-18%
|
(550 977)
+15%
|
(802 301)
-46%
|
(639 796)
+20%
|
(616 040)
+4%
|
(457 966)
+26%
|
(407 063)
+11%
|
(119 168)
+71%
|
567 873
N/A
|
1 075 253
+89%
|
1 078 727
+0%
|
240 547
-78%
|
(1 273 740)
N/A
|
(1 325 490)
-4%
|
(673 855)
+49%
|
(266 169)
+61%
|
716 096
N/A
|
(397 788)
N/A
|
(360 524)
+9%
|
383 362
N/A
|
914 002
+138%
|
1 161 888
+27%
|
868 948
-25%
|
336 230
-61%
|
(1 882 650)
N/A
|
(1 727 435)
+8%
|
(1 849 311)
-7%
|
(1 594 382)
+14%
|
(105 572)
+93%
|
817 607
N/A
|
1 344 226
+64%
|
2 114 117
+57%
|
2 160 822
+2%
|
1 062 294
-51%
|
413 801
-61%
|
(756 568)
N/A
|
(876 111)
-16%
|
(973 315)
-11%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
456 579
|
0
|
774 613
|
774 613
|
1 017 730
|
0
|
0
|
0
|
510 118
|
989 987
|
1 050 017
|
1 050 017
|
539 899
|
60 030
|
0
|
0
|
0
|
0
|
1 042 307
|
1 042 307
|
1 042 307
|
1 042 307
|
0
|
34 461
|
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 Issuance of Debt |
766 305
|
1 066 275
|
1 136 592
|
1 597 308
|
916 470
|
939 735
|
1 501 131
|
1 082 069
|
1 447 479
|
1 002 996
|
876 044
|
631 973
|
1 035 202
|
1 047 318
|
476 498
|
823 155
|
(256 015)
|
(310 212)
|
(603 883)
|
(529 017)
|
(1 662 826)
|
(1 834 127)
|
(1 109 017)
|
(2 146 310)
|
(1 007 163)
|
(854 101)
|
(745 869)
|
(708 927)
|
(466 286)
|
(540 975)
|
(427 568)
|
(541 683)
|
(692 296)
|
(595 585)
|
(675 903)
|
(534 199)
|
(505 889)
|
(419 408)
|
(367 002)
|
(273 992)
|
(291 518)
|
(260 987)
|
(256 040)
|
(161 138)
|
49 923
|
181 116
|
448 153
|
343 315
|
257 305
|
121 579
|
(146 750)
|
(94 615)
|
(104 745)
|
(68 036)
|
45 301
|
1 719
|
13 824
|
144 968
|
108 396
|
145 427
|
140 342
|
23 804
|
345 460
|
71 599
|
461 968
|
577 984
|
576 859
|
840 540
|
476 223
|
333 394
|
(544 098)
|
|
| Cash Paid for Dividends |
(139 334)
|
(139 497)
|
(221 488)
|
(167 565)
|
(115 821)
|
(117 135)
|
(120 332)
|
0
|
(483 654)
|
(483 033)
|
(193 930)
|
(337 900)
|
58 075
|
58 929
|
(687 954)
|
(314 338)
|
(600 817)
|
(753 815)
|
(441 155)
|
(583 348)
|
(602 049)
|
(557 253)
|
(791 876)
|
(649 713)
|
(379 912)
|
(808 693)
|
(573 205)
|
(573 193)
|
(561 667)
|
(578 997)
|
(578 772)
|
(578 796)
|
(589 020)
|
(568 749)
|
(808 800)
|
(808 853)
|
(810 288)
|
(290 984)
|
(284 048)
|
(507 097)
|
(505 789)
|
(491 132)
|
(508 775)
|
(285 728)
|
(273 032)
|
(290 864)
|
(396 629)
|
(396 541)
|
(395 980)
|
(387 946)
|
(526 178)
|
(526 338)
|
(504 723)
|
(547 886)
|
(554 034)
|
(553 992)
|
(573 278)
|
(531 240)
|
(429 660)
|
(429 534)
|
(432 051)
|
(425 297)
|
(377 693)
|
(380 229)
|
(358 276)
|
(373 661)
|
(379 244)
|
(376 723)
|
(398 896)
|
(410 552)
|
(38 633)
|
|
| Cash from Financing Activities |
626 971
N/A
|
926 778
+48%
|
1 371 683
+48%
|
1 886 323
+38%
|
1 575 262
-16%
|
1 597 213
+1%
|
2 398 529
+50%
|
1 979 546
-17%
|
1 663 521
-16%
|
1 219 660
-27%
|
1 192 232
-2%
|
1 284 061
+8%
|
2 143 294
+67%
|
2 156 263
+1%
|
328 444
-85%
|
568 846
+73%
|
(856 832)
N/A
|
(1 064 027)
-24%
|
(1 045 038)
+2%
|
(1 112 365)
-6%
|
(1 222 568)
-10%
|
(1 349 073)
-10%
|
(858 586)
+36%
|
(1 753 717)
-104%
|
(1 387 075)
+21%
|
(1 628 333)
-17%
|
(1 319 074)
+19%
|
(1 282 120)
+3%
|
(1 027 953)
+20%
|
(1 154 433)
-12%
|
(1 006 340)
+13%
|
(1 120 478)
-11%
|
(1 281 316)
-14%
|
(1 164 335)
+9%
|
(1 484 703)
-28%
|
(1 343 052)
+10%
|
(1 316 177)
+2%
|
(710 391)
+46%
|
(651 050)
+8%
|
(781 090)
-20%
|
(797 307)
-2%
|
(752 119)
+6%
|
(764 815)
-2%
|
(446 865)
+42%
|
(223 108)
+50%
|
(109 748)
+51%
|
51 524
N/A
|
(53 226)
N/A
|
(138 675)
-161%
|
(266 367)
-92%
|
(672 928)
-153%
|
(620 953)
+8%
|
(609 468)
+2%
|
(615 923)
-1%
|
(508 732)
+17%
|
(552 273)
-9%
|
(559 455)
-1%
|
(386 273)
+31%
|
(321 264)
+17%
|
(284 107)
+12%
|
(291 709)
-3%
|
(401 493)
-38%
|
(32 233)
+92%
|
(308 630)
-857%
|
103 692
N/A
|
204 323
+97%
|
197 615
-3%
|
463 816
+135%
|
77 326
-83%
|
(77 158)
N/A
|
(582 730)
-655%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
17 742
|
14 672
|
1 918
|
(72 858)
|
2 953
|
10 065
|
23 865
|
75 251
|
(518)
|
(3 501)
|
(45 305)
|
17 171
|
18 214
|
22 453
|
83 011
|
26 259
|
4 649
|
(1 871)
|
(2 507)
|
168
|
19 627
|
40 996
|
46 593
|
106 666
|
54 453
|
19 825
|
(9 948)
|
(54 806)
|
4 249
|
18 865
|
24 522
|
26 812
|
1 853
|
8 716
|
20 548
|
49 268
|
47 421
|
43 069
|
37 180
|
(8 592)
|
(13 157)
|
47 883
|
18 065
|
36 229
|
13 309
|
(48 821)
|
(21 147)
|
(47 025)
|
19 944
|
6 081
|
46 388
|
107 586
|
23 143
|
23 381
|
6 328
|
15 714
|
36 870
|
101 844
|
127 527
|
(35 454)
|
61 778
|
57 463
|
221 050
|
304 575
|
75 743
|
|
| Net Change in Cash |
(1 015 363)
N/A
|
(50 388)
+95%
|
118 038
N/A
|
850 515
+621%
|
128 257
-85%
|
93 259
-27%
|
929 260
+896%
|
306 973
-67%
|
873 038
+184%
|
2 143 098
+145%
|
808 540
-62%
|
627 563
-22%
|
2 776 770
+342%
|
1 446 314
-48%
|
3 296 876
+128%
|
3 832 988
+16%
|
961 342
-75%
|
2 002 706
+108%
|
(372 283)
N/A
|
501 425
N/A
|
401 892
-20%
|
303 540
-24%
|
146 614
-52%
|
(797 576)
N/A
|
1 338 426
N/A
|
1 380 391
+3%
|
2 342 873
+70%
|
2 183 551
-7%
|
1 160 500
-47%
|
309 632
-73%
|
(202 861)
N/A
|
(1 133 928)
-459%
|
(1 924 426)
-70%
|
(2 162 675)
-12%
|
(2 107 718)
+3%
|
(1 415 894)
+33%
|
(523 709)
+63%
|
(76 152)
+85%
|
(122 296)
-61%
|
(143 574)
-17%
|
(692 256)
-382%
|
486 050
N/A
|
549 444
+13%
|
10 141
-98%
|
2 310 312
+22 683%
|
558 457
-76%
|
638 299
+14%
|
251 962
-61%
|
(2 277 203)
N/A
|
(1 032 592)
+55%
|
(1 736 960)
-68%
|
(1 305 196)
+25%
|
(1 212 954)
+7%
|
(466 630)
+62%
|
535 122
N/A
|
2 209 015
+313%
|
2 466 031
+12%
|
(570 371)
N/A
|
(527 899)
+7%
|
(1 271 281)
-141%
|
(1 209 649)
+5%
|
(406 034)
+66%
|
537 742
N/A
|
277 862
-48%
|
1 275 776
+359%
|
3 351 853
+163%
|
5 664 410
+69%
|
6 782 565
+20%
|
5 730 164
-16%
|
4 236 841
-26%
|
163 160
-96%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 649 344)
N/A
|
(1 097 158)
+33%
|
(1 395 721)
-27%
|
(1 151 596)
+17%
|
(1 308 376)
-14%
|
(755 901)
+42%
|
(679 364)
+10%
|
(896 480)
-32%
|
(319 474)
+64%
|
941 095
N/A
|
(697 459)
N/A
|
(1 037 332)
-49%
|
535 966
N/A
|
(769 359)
N/A
|
346 586
N/A
|
894 225
+158%
|
(1 161 776)
N/A
|
93 340
N/A
|
536 565
+475%
|
1 925 149
+259%
|
2 561 304
+33%
|
2 527 181
-1%
|
1 533 877
-39%
|
962 851
-37%
|
2 484 251
+158%
|
2 617 513
+5%
|
3 496 688
+34%
|
3 293 960
-6%
|
1 979 100
-40%
|
1 161 940
-41%
|
649 214
-44%
|
(161 298)
N/A
|
(566 536)
-251%
|
(805 262)
-42%
|
(523 858)
+35%
|
247 869
N/A
|
1 047 927
+323%
|
895 187
-15%
|
549 080
-39%
|
559 490
+2%
|
(318 418)
N/A
|
124 543
N/A
|
(162 948)
N/A
|
(962 205)
-490%
|
1 847 013
N/A
|
1 302 146
-29%
|
1 139 697
-12%
|
174 178
-85%
|
(2 546 636)
N/A
|
(1 967 491)
+23%
|
(1 181 474)
+40%
|
(716 463)
+39%
|
(1 443 431)
-101%
|
(1 133 109)
+21%
|
(390 625)
+66%
|
1 615 547
N/A
|
2 401 751
+49%
|
1 140 284
-53%
|
999 239
-12%
|
220 837
-78%
|
56 331
-74%
|
(573 711)
N/A
|
(1 183 591)
-106%
|
(1 792 992)
-51%
|
(2 291 203)
-28%
|
(16 068)
+99%
|
3 457 510
N/A
|
4 999 490
+45%
|
5 490 494
+10%
|
4 087 121
-26%
|
22 040
-99%
|
|