Polski Koncern Naftowy Orlen SA
WSE:PKN
Cash Flow Statement
Cash Flow Statement
Polski Koncern Naftowy Orlen SA
| Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | 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-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
557
|
397
|
421
|
710
|
755
|
832
|
987
|
962
|
1 352
|
1 927
|
2 396
|
2 826
|
4 902
|
5 068
|
4 638
|
4 393
|
2 710
|
2 730
|
2 060
|
1 827
|
2 099
|
1 622
|
2 480
|
2 984
|
3 539
|
3 073
|
(2 527)
|
(4 263)
|
(4 864)
|
(3 995)
|
1 300
|
3 002
|
1 876
|
2 194
|
2 456
|
2 994
|
3 868
|
2 361
|
2 015
|
2 111
|
1 153
|
2 819
|
2 170
|
1 071
|
882
|
117
|
90
|
71
|
(5 090)
|
(5 127)
|
(5 828)
|
(5 086)
|
1 853
|
2 861
|
3 233
|
2 799
|
3 286
|
3 590
|
6 887
|
8 992
|
9 079
|
9 212
|
8 717
|
7 423
|
7 532
|
8 020
|
7 110
|
6 859
|
6 750
|
5 769
|
5 352
|
1 796
|
4 122
|
3 005
|
2 856
|
7 589
|
5 984
|
9 091
|
13 683
|
14 948
|
17 100
|
28 243
|
40 593
|
50 502
|
51 687
|
41 985
|
37 825
|
28 955
|
23 833
|
20 874
|
15 337
|
17 480
|
19 507
|
20 896
|
|
| Depreciation & Amortization |
1 639
|
1 115
|
1 130
|
1 145
|
1 173
|
1 183
|
1 207
|
1 245
|
1 281
|
1 321
|
1 219
|
1 304
|
1 312
|
1 507
|
1 780
|
2 051
|
2 182
|
2 183
|
2 108
|
2 162
|
2 278
|
2 349
|
2 431
|
2 398
|
2 424
|
2 428
|
2 491
|
2 555
|
2 605
|
2 624
|
2 568
|
2 512
|
2 467
|
2 454
|
2 423
|
2 376
|
2 341
|
2 341
|
2 380
|
2 404
|
2 370
|
2 318
|
2 260
|
2 205
|
2 182
|
2 146
|
2 170
|
2 110
|
2 114
|
2 048
|
1 991
|
1 921
|
1 861
|
1 870
|
1 895
|
1 958
|
2 002
|
2 070
|
2 110
|
2 157
|
2 230
|
2 309
|
2 421
|
2 485
|
2 577
|
2 638
|
2 673
|
2 880
|
3 053
|
3 269
|
3 497
|
3 599
|
3 881
|
4 161
|
4 537
|
4 894
|
5 079
|
5 234
|
5 341
|
5 449
|
5 583
|
5 773
|
7 724
|
8 394
|
9 990
|
11 306
|
14 193
|
14 731
|
15 127
|
15 668
|
14 014
|
13 952
|
14 004
|
14 163
|
|
| Other Non-Cash Items |
379
|
349
|
378
|
478
|
410
|
362
|
295
|
254
|
524
|
715
|
821
|
967
|
1 245
|
1 213
|
1 062
|
910
|
424
|
608
|
475
|
731
|
647
|
731
|
493
|
236
|
165
|
(130)
|
2 893
|
3 665
|
2 895
|
2 463
|
(588)
|
(1 305)
|
104
|
364
|
1 638
|
2 027
|
1 750
|
2 425
|
2 223
|
1 958
|
1 813
|
1 501
|
1 530
|
1 445
|
1 452
|
1 402
|
919
|
914
|
6 066
|
5 692
|
5 800
|
5 781
|
1 574
|
1 313
|
2 002
|
1 855
|
921
|
1 251
|
235
|
267
|
231
|
512
|
613
|
965
|
1 012
|
620
|
27
|
(77)
|
(114)
|
593
|
1 410
|
1 435
|
(2 171)
|
(1 539)
|
(996)
|
(565)
|
3 566
|
3 691
|
2 107
|
5 857
|
11 654
|
5 692
|
771
|
1 346
|
(3 784)
|
3 495
|
26 875
|
26 271
|
26 229
|
28 851
|
20 568
|
21 351
|
23 109
|
21 501
|
|
| Cash Taxes Paid |
0
|
263
|
229
|
295
|
0
|
406
|
413
|
462
|
568
|
0
|
640
|
851
|
988
|
1 211
|
793
|
845
|
763
|
775
|
782
|
677
|
608
|
628
|
601
|
672
|
758
|
729
|
595
|
285
|
128
|
(80)
|
(19)
|
206
|
313
|
441
|
518
|
543
|
489
|
426
|
334
|
455
|
1 093
|
1 118
|
1 099
|
920
|
228
|
161
|
115
|
162
|
145
|
148
|
168
|
198
|
212
|
220
|
204
|
205
|
225
|
317
|
336
|
977
|
1 130
|
1 240
|
1 603
|
1 077
|
1 096
|
1 273
|
1 039
|
1 402
|
1 547
|
1 459
|
1 498
|
1 157
|
1 139
|
854
|
744
|
658
|
747
|
1 105
|
1 194
|
1 915
|
1 961
|
1 945
|
5 053
|
8 294
|
17 743
|
18 343
|
16 598
|
14 508
|
5 476
|
4 425
|
5 123
|
4 909
|
5 866
|
6 568
|
|
| Cash Interest Paid |
326
|
152
|
156
|
131
|
121
|
133
|
116
|
112
|
96
|
93
|
59
|
121
|
130
|
147
|
168
|
192
|
197
|
191
|
204
|
238
|
431
|
493
|
609
|
654
|
534
|
567
|
564
|
554
|
650
|
672
|
666
|
697
|
600
|
595
|
545
|
497
|
539
|
485
|
497
|
491
|
416
|
417
|
373
|
360
|
340
|
327
|
317
|
290
|
306
|
286
|
245
|
239
|
261
|
257
|
258
|
256
|
257
|
239
|
223
|
205
|
262
|
248
|
234
|
228
|
224
|
227
|
231
|
247
|
268
|
271
|
286
|
308
|
322
|
413
|
408
|
438
|
460
|
445
|
469
|
516
|
530
|
592
|
864
|
1 000
|
1 074
|
1 120
|
1 048
|
1 003
|
947
|
1 012
|
950
|
983
|
1 006
|
1 178
|
|
| Change in Working Capital |
234
|
(606)
|
(637)
|
(1 122)
|
(1 289)
|
(491)
|
(782)
|
(382)
|
(166)
|
(897)
|
(872)
|
(1 522)
|
(3 912)
|
(4 203)
|
(3 816)
|
(4 812)
|
(2 172)
|
(1 943)
|
(951)
|
125
|
(552)
|
(1 132)
|
(3 438)
|
(3 261)
|
(3 802)
|
(3 439)
|
759
|
1 822
|
3 786
|
2 265
|
1 882
|
219
|
526
|
1 188
|
(406)
|
(1 745)
|
(3 768)
|
(2 856)
|
(5 857)
|
(5 522)
|
(5 485)
|
(4 613)
|
(2 871)
|
(3 112)
|
1 475
|
767
|
2 492
|
337
|
108
|
1 654
|
1 224
|
4 991
|
943
|
(1 845)
|
(1 776)
|
689
|
177
|
1 440
|
99
|
(4 339)
|
(2 734)
|
(2 321)
|
(3 701)
|
(2 986)
|
(4 848)
|
(4 456)
|
(4 830)
|
(4 001)
|
(2 413)
|
(2 476)
|
(940)
|
1 828
|
2 674
|
1 647
|
850
|
(1 345)
|
(2 279)
|
(3 579)
|
(7 836)
|
(15 012)
|
(19 262)
|
(19 941)
|
(23 688)
|
(7 615)
|
(7 186)
|
(7 816)
|
(29 717)
|
(32 341)
|
(28 642)
|
(27 515)
|
(5 567)
|
(4 359)
|
(3 670)
|
(3 964)
|
|
| Cash from Operating Activities |
2 809
N/A
|
1 255
-55%
|
1 292
+3%
|
1 211
-6%
|
1 049
-13%
|
1 886
+80%
|
1 707
-9%
|
2 079
+22%
|
2 991
+44%
|
3 066
+3%
|
3 564
+16%
|
3 575
+0%
|
3 547
-1%
|
3 585
+1%
|
3 664
+2%
|
2 542
-31%
|
3 144
+24%
|
3 578
+14%
|
3 692
+3%
|
4 845
+31%
|
4 472
-8%
|
3 570
-20%
|
1 966
-45%
|
2 357
+20%
|
2 326
-1%
|
1 932
-17%
|
3 616
+87%
|
3 779
+5%
|
4 422
+17%
|
3 357
-24%
|
5 162
+54%
|
4 428
-14%
|
4 973
+12%
|
6 200
+25%
|
6 110
-1%
|
5 652
-7%
|
4 192
-26%
|
4 272
+2%
|
761
-82%
|
951
+25%
|
(148)
N/A
|
2 026
N/A
|
3 089
+52%
|
1 609
-48%
|
5 990
+272%
|
4 431
-26%
|
5 671
+28%
|
3 432
-39%
|
3 198
-7%
|
4 267
+33%
|
3 187
-25%
|
7 607
+139%
|
6 231
-18%
|
4 199
-33%
|
5 354
+28%
|
7 301
+36%
|
6 386
-13%
|
8 351
+31%
|
9 331
+12%
|
7 077
-24%
|
8 806
+24%
|
9 712
+10%
|
8 050
-17%
|
7 887
-2%
|
6 273
-20%
|
6 822
+9%
|
4 980
-27%
|
5 661
+14%
|
7 276
+29%
|
7 155
-2%
|
9 319
+30%
|
8 658
-7%
|
8 506
-2%
|
7 274
-14%
|
7 247
0%
|
10 573
+46%
|
12 350
+17%
|
14 437
+17%
|
13 295
-8%
|
11 242
-15%
|
15 075
+34%
|
19 767
+31%
|
32 638
+65%
|
52 627
+61%
|
50 707
-4%
|
48 970
-3%
|
41 914
-14%
|
30 105
-28%
|
29 036
-4%
|
30 367
+5%
|
36 634
+21%
|
40 706
+11%
|
45 232
+11%
|
44 878
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 951)
|
(1 042)
|
(967)
|
(886)
|
(1 015)
|
(1 246)
|
(1 337)
|
(1 537)
|
(1 678)
|
(1 667)
|
(1 467)
|
(1 768)
|
(1 906)
|
(2 061)
|
(2 026)
|
(2 171)
|
(1 929)
|
(1 853)
|
(1 925)
|
(2 093)
|
(2 561)
|
(2 999)
|
(3 694)
|
(3 877)
|
(3 833)
|
(4 217)
|
(3 969)
|
(3 981)
|
(4 071)
|
(3 348)
|
(2 671)
|
(2 383)
|
(2 200)
|
(2 888)
|
(3 724)
|
(3 998)
|
(3 778)
|
(3 075)
|
(2 542)
|
(2 219)
|
(2 282)
|
(2 139)
|
(2 447)
|
(2 422)
|
(2 440)
|
(2 588)
|
(2 400)
|
(2 619)
|
(3 102)
|
(3 453)
|
(3 700)
|
(3 555)
|
(3 241)
|
(2 873)
|
(3 079)
|
(3 996)
|
(4 638)
|
(5 182)
|
(5 033)
|
(4 389)
|
(4 230)
|
(3 960)
|
(4 039)
|
(4 299)
|
(4 243)
|
(4 429)
|
(4 454)
|
(4 139)
|
(3 977)
|
(3 982)
|
(4 450)
|
(4 849)
|
(5 943)
|
(6 861)
|
(7 573)
|
(9 734)
|
(9 891)
|
(9 926)
|
(11 225)
|
(11 294)
|
(12 916)
|
(15 224)
|
(20 236)
|
(26 630)
|
(30 507)
|
(35 383)
|
(36 187)
|
(34 795)
|
(33 821)
|
(31 303)
|
(30 937)
|
(29 467)
|
(29 126)
|
(29 725)
|
|
| Other Items |
(182)
|
(1)
|
59
|
(402)
|
(371)
|
(186)
|
(44)
|
368
|
209
|
(90)
|
(884)
|
(476)
|
(1 157)
|
(821)
|
(476)
|
(729)
|
50
|
(407)
|
(4 822)
|
(5 238)
|
(4 917)
|
(3 864)
|
848
|
1 336
|
1 153
|
191
|
(417)
|
(574)
|
(1 620)
|
(1 214)
|
131
|
133
|
1 276
|
1 007
|
804
|
1 046
|
804
|
1 034
|
4 040
|
3 768
|
3 898
|
3 486
|
(428)
|
(25)
|
(308)
|
100
|
(79)
|
(510)
|
(655)
|
(828)
|
(320)
|
(217)
|
(17)
|
(36)
|
(1 017)
|
(931)
|
(595)
|
(602)
|
597
|
445
|
402
|
335
|
114
|
16
|
253
|
369
|
656
|
940
|
750
|
732
|
456
|
(6)
|
(806)
|
(1 182)
|
(922)
|
(980)
|
(1 133)
|
(976)
|
1 486
|
646
|
566
|
4 611
|
20 471
|
19 473
|
23 026
|
17 894
|
(222)
|
1 937
|
(1 070)
|
364
|
(3 114)
|
(1 592)
|
(1 464)
|
(1 701)
|
|
| Cash from Investing Activities |
(2 133)
N/A
|
(1 043)
+51%
|
(908)
+13%
|
(1 288)
-42%
|
(1 386)
-8%
|
(1 432)
-3%
|
(1 381)
+4%
|
(1 169)
+15%
|
(1 469)
-26%
|
(1 757)
-20%
|
(2 351)
-34%
|
(2 244)
+5%
|
(3 063)
-36%
|
(2 882)
+6%
|
(2 502)
+13%
|
(2 900)
-16%
|
(1 879)
+35%
|
(2 260)
-20%
|
(6 747)
-199%
|
(7 331)
-9%
|
(7 478)
-2%
|
(6 863)
+8%
|
(2 846)
+59%
|
(2 541)
+11%
|
(2 680)
-5%
|
(4 026)
-50%
|
(4 386)
-9%
|
(4 555)
-4%
|
(5 691)
-25%
|
(4 563)
+20%
|
(2 540)
+44%
|
(2 250)
+11%
|
(923)
+59%
|
(1 882)
-104%
|
(2 920)
-55%
|
(2 952)
-1%
|
(2 973)
-1%
|
(2 041)
+31%
|
1 497
N/A
|
1 549
+3%
|
1 616
+4%
|
1 347
-17%
|
(2 875)
N/A
|
(2 447)
+15%
|
(2 748)
-12%
|
(2 489)
+9%
|
(2 479)
+0%
|
(3 129)
-26%
|
(3 757)
-20%
|
(4 281)
-14%
|
(4 020)
+6%
|
(3 772)
+6%
|
(3 258)
+14%
|
(2 909)
+11%
|
(4 096)
-41%
|
(4 927)
-20%
|
(5 233)
-6%
|
(5 784)
-11%
|
(4 436)
+23%
|
(3 944)
+11%
|
(3 828)
+3%
|
(3 625)
+5%
|
(3 925)
-8%
|
(4 283)
-9%
|
(3 990)
+7%
|
(4 060)
-2%
|
(3 798)
+6%
|
(3 199)
+16%
|
(3 227)
-1%
|
(3 250)
-1%
|
(3 994)
-23%
|
(4 855)
-22%
|
(6 749)
-39%
|
(8 043)
-19%
|
(8 495)
-6%
|
(10 714)
-26%
|
(11 024)
-3%
|
(10 902)
+1%
|
(9 739)
+11%
|
(10 648)
-9%
|
(12 350)
-16%
|
(10 613)
+14%
|
235
N/A
|
(7 157)
N/A
|
(7 481)
-5%
|
(17 489)
-134%
|
(36 409)
-108%
|
(32 858)
+10%
|
(34 891)
-6%
|
(30 939)
+11%
|
(34 051)
-10%
|
(31 059)
+9%
|
(30 590)
+2%
|
(31 426)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 531)
|
(3 531)
|
(4 222)
|
(4 222)
|
(691)
|
(491)
|
200
|
190
|
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 |
(282)
|
(90)
|
(193)
|
723
|
679
|
202
|
245
|
(817)
|
(882)
|
(576)
|
(718)
|
(110)
|
421
|
138
|
358
|
843
|
(304)
|
(241)
|
4 505
|
4 378
|
4 520
|
4 664
|
668
|
395
|
43
|
2 323
|
1 867
|
1 902
|
2 344
|
1 305
|
(349)
|
(842)
|
(2 404)
|
(3 302)
|
(2 744)
|
(1 966)
|
(840)
|
(493)
|
843
|
(419)
|
653
|
(1 579)
|
(3 021)
|
(1 675)
|
(1 939)
|
(2 161)
|
(1 540)
|
250
|
2 395
|
3 408
|
2 946
|
(649)
|
(3 250)
|
(481)
|
(1 875)
|
(924)
|
(225)
|
(2 335)
|
(1 127)
|
(1 640)
|
(1 972)
|
(1 823)
|
(1 210)
|
1 680
|
2 201
|
2 501
|
2 503
|
(817)
|
(1 042)
|
(1 501)
|
(1 767)
|
(633)
|
(3 013)
|
(4 150)
|
(2 881)
|
(2 130)
|
(871)
|
217
|
(241)
|
2 466
|
(506)
|
(260)
|
(12 317)
|
(17 893)
|
(19 782)
|
(19 012)
|
(4 792)
|
(5 743)
|
586
|
(1 587)
|
733
|
4 163
|
5 173
|
9 425
|
|
| Cash Paid for Dividends |
0
|
(50)
|
(50)
|
0
|
0
|
(59)
|
(59)
|
0
|
0
|
(278)
|
(278)
|
0
|
0
|
(458)
|
(911)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(366)
|
0
|
(1 059)
|
(693)
|
(693)
|
0
|
(8)
|
0
|
0
|
0
|
(16)
|
(11)
|
0
|
(11)
|
(12)
|
(14)
|
0
|
(14)
|
(12)
|
(15)
|
0
|
0
|
(649)
|
(642)
|
0
|
0
|
(616)
|
(617)
|
0
|
0
|
(706)
|
(706)
|
0
|
0
|
(855)
|
(855)
|
0
|
0
|
(1 283)
|
(1 283)
|
0
|
(1 284)
|
(1 283)
|
(1 283)
|
0
|
1
|
(214)
|
(1 497)
|
0
|
(1 499)
|
0
|
(428)
|
0
|
(429)
|
(1 926)
|
(1 498)
|
0
|
0
|
0
|
(1 500)
|
0
|
0
|
(7 885)
|
(6 385)
|
0
|
0
|
(1)
|
(4 819)
|
0
|
0
|
(11 785)
|
|
| Other |
(332)
|
(158)
|
(166)
|
(141)
|
(129)
|
(145)
|
(128)
|
(126)
|
(110)
|
(105)
|
(72)
|
(151)
|
(166)
|
(190)
|
(211)
|
(234)
|
(237)
|
(236)
|
(227)
|
(265)
|
(453)
|
(486)
|
(641)
|
(675)
|
(554)
|
(603)
|
(561)
|
(550)
|
(646)
|
(669)
|
(673)
|
(708)
|
(611)
|
(593)
|
(543)
|
(494)
|
(536)
|
(476)
|
(497)
|
(490)
|
(418)
|
(435)
|
(376)
|
(364)
|
(343)
|
(334)
|
(327)
|
(298)
|
(315)
|
(292)
|
(246)
|
(240)
|
(260)
|
(253)
|
(285)
|
(282)
|
(290)
|
(333)
|
(228)
|
(212)
|
(262)
|
(285)
|
(339)
|
(333)
|
(329)
|
(241)
|
(235)
|
(39)
|
(272)
|
(272)
|
(289)
|
(522)
|
(315)
|
(830)
|
(402)
|
(429)
|
(460)
|
(61)
|
(267)
|
(568)
|
(558)
|
(577)
|
(753)
|
(906)
|
(1 016)
|
(1 085)
|
(880)
|
(843)
|
(735)
|
(776)
|
(675)
|
(689)
|
162
|
92
|
|
| Cash from Financing Activities |
(635)
N/A
|
(298)
+53%
|
(409)
-37%
|
532
N/A
|
500
-6%
|
(2)
N/A
|
58
N/A
|
(1 002)
N/A
|
(1 051)
-5%
|
(959)
+9%
|
(1 068)
-11%
|
(539)
+50%
|
(23)
+96%
|
(510)
-2 117%
|
(764)
-50%
|
(302)
+60%
|
(1 452)
-381%
|
(930)
+36%
|
4 278
N/A
|
4 113
-4%
|
4 067
-1%
|
4 178
+3%
|
27
-99%
|
(646)
N/A
|
(511)
+21%
|
1 027
N/A
|
613
-40%
|
1 025
+67%
|
1 005
-2%
|
628
-37%
|
(1 022)
N/A
|
(1 564)
-53%
|
(3 029)
-94%
|
(3 911)
-29%
|
(3 298)
+16%
|
(2 471)
+25%
|
(1 386)
+44%
|
(981)
+29%
|
332
N/A
|
(923)
N/A
|
220
N/A
|
(2 026)
N/A
|
(3 412)
-68%
|
(2 054)
+40%
|
(2 297)
-12%
|
(3 144)
-37%
|
(2 509)
+20%
|
(690)
+72%
|
1 438
N/A
|
2 500
+74%
|
2 083
-17%
|
(1 506)
N/A
|
(4 127)
-174%
|
(1 440)
+65%
|
(2 866)
-99%
|
(1 912)
+33%
|
(1 221)
+36%
|
(3 523)
-189%
|
(2 210)
+37%
|
(2 707)
-22%
|
(3 089)
-14%
|
(3 391)
-10%
|
(2 832)
+16%
|
(3 467)
-22%
|
(2 943)
+15%
|
(3 245)
-10%
|
(3 237)
+0%
|
(2 830)
+13%
|
(3 087)
-9%
|
(3 070)
+1%
|
(3 363)
-10%
|
(2 462)
+27%
|
(4 837)
-96%
|
(4 990)
-3%
|
(3 711)
+26%
|
(2 987)
+20%
|
(1 758)
+41%
|
(1 770)
-1%
|
(2 006)
-13%
|
400
N/A
|
(2 561)
N/A
|
(837)
+67%
|
(14 570)
-1 641%
|
(20 299)
-39%
|
(22 298)
-10%
|
(27 982)
-25%
|
(12 057)
+57%
|
(12 971)
-8%
|
(6 534)
+50%
|
(2 364)
+64%
|
(4 761)
-101%
|
(1 345)
+72%
|
516
N/A
|
(2 268)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
1
|
1
|
2
|
13
|
1
|
1
|
(3)
|
(14)
|
(2)
|
(4)
|
(13)
|
(19)
|
(19)
|
(17)
|
(2)
|
1
|
1
|
(2)
|
(1)
|
3
|
3
|
2
|
(1)
|
0
|
2
|
3
|
(2)
|
3
|
(1)
|
38
|
19
|
(85)
|
22
|
(55)
|
39
|
(77)
|
(150)
|
(21)
|
(121)
|
127
|
105
|
(38)
|
3
|
(47)
|
(72)
|
(34)
|
5
|
98
|
81
|
57
|
40
|
27
|
38
|
82
|
106
|
72
|
107
|
180
|
153
|
443
|
(473)
|
2 423
|
(1 212)
|
(1 135)
|
(270)
|
(3 202)
|
(62)
|
(81)
|
(21)
|
121
|
|
| Net Change in Cash |
41
N/A
|
(86)
N/A
|
(25)
+71%
|
455
N/A
|
163
-64%
|
452
+177%
|
384
-15%
|
(92)
N/A
|
471
N/A
|
350
-26%
|
145
-59%
|
792
+446%
|
463
-42%
|
195
-58%
|
399
+105%
|
(659)
N/A
|
(187)
+72%
|
388
N/A
|
1 223
+215%
|
1 627
+33%
|
1 061
-35%
|
886
-16%
|
(853)
N/A
|
(831)
+3%
|
(864)
-4%
|
(1 066)
-23%
|
(155)
+85%
|
262
N/A
|
(263)
N/A
|
(576)
-119%
|
1 597
N/A
|
600
-62%
|
1 019
+70%
|
404
-60%
|
(120)
N/A
|
211
N/A
|
(186)
N/A
|
1 234
N/A
|
2 588
+110%
|
1 578
-39%
|
1 688
+7%
|
1 345
-20%
|
(3 198)
N/A
|
(2 889)
+10%
|
949
N/A
|
(1 199)
N/A
|
682
N/A
|
(387)
N/A
|
881
N/A
|
2 489
+183%
|
1 248
-50%
|
2 332
+87%
|
(1 155)
N/A
|
(112)
+90%
|
(1 589)
-1 319%
|
377
N/A
|
(46)
N/A
|
(1 011)
-2 098%
|
2 724
N/A
|
349
-87%
|
1 739
+398%
|
2 675
+54%
|
1 172
-56%
|
264
-77%
|
(555)
N/A
|
(521)
+6%
|
(2 052)
-294%
|
(415)
+80%
|
890
N/A
|
801
-10%
|
1 967
+146%
|
1 439
-27%
|
(2 999)
N/A
|
(5 702)
-90%
|
(4 919)
+14%
|
(3 101)
+37%
|
(394)
+87%
|
1 847
N/A
|
1 656
-10%
|
1 066
-36%
|
271
-75%
|
8 497
+3 035%
|
18 456
+117%
|
25 614
+39%
|
20 455
-20%
|
5 922
-71%
|
(7 764)
N/A
|
(16 859)
-117%
|
(12 659)
+25%
|
(6 138)
+52%
|
(2 240)
+64%
|
8 221
N/A
|
15 137
+84%
|
11 305
-25%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
858
N/A
|
213
-75%
|
325
+53%
|
325
N/A
|
34
-90%
|
640
+1 782%
|
370
-42%
|
542
+46%
|
1 313
+142%
|
1 399
+7%
|
2 097
+50%
|
1 807
-14%
|
1 641
-9%
|
1 524
-7%
|
1 638
+7%
|
371
-77%
|
1 215
+227%
|
1 725
+42%
|
1 767
+2%
|
2 752
+56%
|
1 911
-31%
|
571
-70%
|
(1 728)
N/A
|
(1 520)
+12%
|
(1 507)
+1%
|
(2 285)
-52%
|
(353)
+85%
|
(202)
+43%
|
351
N/A
|
8
-98%
|
2 491
+30 656%
|
2 045
-18%
|
2 773
+36%
|
3 312
+19%
|
2 386
-28%
|
1 654
-31%
|
414
-75%
|
1 197
+189%
|
(1 781)
N/A
|
(1 269)
+29%
|
(2 431)
-92%
|
(113)
+95%
|
643
N/A
|
(813)
N/A
|
3 550
N/A
|
1 843
-48%
|
3 271
+78%
|
813
-75%
|
96
-88%
|
814
+748%
|
(513)
N/A
|
4 052
N/A
|
2 990
-26%
|
1 326
-56%
|
2 275
+72%
|
3 305
+45%
|
1 748
-47%
|
3 169
+81%
|
4 298
+36%
|
2 688
-37%
|
4 576
+70%
|
5 752
+26%
|
4 011
-30%
|
3 588
-11%
|
2 030
-43%
|
2 393
+18%
|
526
-78%
|
1 522
+189%
|
3 299
+117%
|
3 173
-4%
|
4 869
+53%
|
3 809
-22%
|
2 563
-33%
|
413
-84%
|
(326)
N/A
|
839
N/A
|
2 459
+193%
|
4 511
+83%
|
2 070
-54%
|
(52)
N/A
|
2 159
N/A
|
4 543
+110%
|
12 402
+173%
|
25 997
+110%
|
20 200
-22%
|
13 587
-33%
|
5 727
-58%
|
(4 690)
N/A
|
(4 785)
-2%
|
(936)
+80%
|
5 697
N/A
|
11 239
+97%
|
16 106
+43%
|
15 153
-6%
|
|