1. United States of America Stocks

  2. •

    Energy

  3. •

    Oil & Gas Exploration & Production
Vital Energy, Inc.

Vital Energy, Inc.

VTLE
Vital Energy, Inc.US flagNew York Stock Exchange
17.92
USD
-0.18
- -
693.32MMarket Cap

Income Statement (USD)

APIChat
2010 Y
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
Sales/Revenue/Turnover
242
506
584
665
794
607
597
822
1,106
837
677
1,394
1,921
1,548
1,952
+ Sales & Services Revenue
242
506
584
665
794
607
597
822
1,106
837
677
1,394
1,921
1,548
1,952
- Cost of Revenue
138
252
349
360
456
599
426
471
645
524
531
637
719
835
1,339
+ Cost of Goods & Services
138
252
349
360
456
599
426
471
645
524
531
637
719
835
1,339
Gross Profit
104
254
235
306
338
7
172
351
461
313
146
757
1,202
713
613
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
31
52
63
91
108
98
97
101
112
84
105
117
130
152
155
+ Selling, General & Admin
31
51
62
90
106
90
92
96
108
80
100
111
122
146
146
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
- -
1
1
1
2
8
6
5
4
4
4
6
9
6
9
Operating Income (Loss)
73
203
172
214
230
-91
74
250
348
229
42
640
1,072
561
458
- Non-Operating (Income) Loss
13
37
77
23
-200
2,296
335
-301
20
574
920
491
435
49
679
+ Interest Expense, Net
16
46
81
95
116
99
89
85
54
58
101
109
119
142
170
+ Interest Expense
16
46
81
95
117
99
89
85
54
58
101
109
119
142
170
- Interest Income
- -
- -
- -
- -
- -
- -
- -
1
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Op (Income) Loss
-4
-9
-3
-72
-316
2,198
246
-386
-35
515
818
382
315
-93
510
Pretax Income
60
166
95
191
430
-2,387
-261
551
329
-345
-878
149
637
512
-221
- Income Tax Expense (Benefit)
-26
60
33
75
164
-177
- -
2
4
-3
-4
4
6
-183
-48
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
86
106
62
117
266
-2,210
-261
549
325
-342
-874
145
632
695
-174
- Net Extraordinary Losses (Gains)
- -
- -
- -
-1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Discontinued Operations
- -
- -
- -
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
- -
1
- -
-3
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) Incl. MI
86
106
62
118
266
-2,210
-261
549
325
-342
-874
145
632
695
-174
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
86
106
62
118
266
-2,210
-261
549
325
-342
-874
145
632
695
-174
- Preferred Dividends
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
86
106
62
118
266
-2,210
-261
549
325
-342
-874
145
632
695
-174
EBIT
73
203
172
214
230
-91
74
250
348
229
42
640
1,072
561
458
EBITDA
170
379
416
449
477
187
222
408
561
509
272
855
1,383
1,024
1,200
EBITDA Margin (%)
70.41
74.83
71.18
67.48
60.05
30.85
37.23
49.63
50.75
60.79
40.12
61.34
72.02
66.16
61.47
EBITA
73
203
172
214
230
-91
74
250
348
229
42
640
1,072
561
458
Gross Margin (%)
43.13
50.2
40.29
45.93
42.59
1.24
28.71
42.68
41.67
37.37
21.62
54.3
62.58
46.07
31.41
Operating Margin (%)
30.16
40
29.45
32.22
29.01
-14.93
12.4
30.37
31.52
27.31
6.13
45.9
55.79
36.22
23.46
Profit Margin (%)
35.64
20.85
10.56
17.74
33.45
-364.29
-43.65
66.77
29.35
-40.9
-129.09
10.4
32.88
44.91
-8.89
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
97
176
244
235
246
278
148
158
213
280
230
215
312
463
742
Basic Weighted Avg Shares
6
5
6
7
7
10
11
12
12
12
12
14
17
20
37
Basic EPS, GAAP
13.8
19.7
9.71
17.81
37.59
-221.93
-23.12
45.92
27.94
-29.61
-74.92
10.18
37.88
34.3
-4.74
Basic EPS from Cont Ops
13.8
19.77
9.73
17.6
37.59
-221.93
-23.12
45.92
27.94
-29.61
-74.92
10.18
37.88
34.32
-4.72
Diluted Weighted Avg Shares
6
5
6
7
7
10
11
12
12
12
12
14
17
21
37
Diluted EPS, GAAP
13.8
19.53
9.62
17.56
37
-221.93
-23.12
45.72
27.84
-29.61
-74.92
10.03
37.44
33.42
-4.74
Diluted EPS from Cont Ops
13.8
19.61
9.64
17.35
37
-221.93
-23.12
45.72
27.84
-29.61
-74.92
10.03
37.44
33.44
-4.72

Balance Sheet (USD)

APIChat
2010 Y
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
Total Current Assets
100
123
137
308
365
332
155
235
193
200
137
236
246
371
467
+ Cash, Cash Equivalents & STI
31
28
33
198
29
31
33
112
45
41
49
57
44
14
40
+ Cash & Cash Equivalents
31
28
33
198
29
31
33
112
45
41
49
57
44
14
40
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
44
74
84
77
111
60
76
101
94
85
55
152
163
239
300
+ Accounts Receivable, Net
44
49
48
58
76
37
63
87
55
58
52
140
128
178
208
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
25
35
20
35
23
13
14
39
28
3
11
36
60
92
+ Inventories
4
- -
- -
- -
- -
7
8
9
- -
5
3
10
6
14
17
+ Raw Materials
4
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
7
8
9
- -
5
3
10
6
14
17
+ Other ST Assets
21
21
20
32
225
234
38
13
53
69
30
17
32
104
109
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
968
1,505
2,201
2,316
3,545
1,481
1,628
1,788
2,228
2,064
1,306
2,316
2,480
4,779
5,412
+ Property, Plant & Equip, Net
810
1,379
2,114
2,204
3,354
1,200
1,367
1,768
2,200
2,029
1,290
2,262
2,434
4,505
5,102
+ Property, Plant & Equip
1,531
2,275
3,254
3,569
4,963
5,453
5,904
6,482
7,120
7,830
8,201
9,378
9,848
12,377
14,190
- Accumulated Depreciation
721
897
1,140
1,365
1,609
4,253
4,537
4,714
4,920
5,801
6,911
7,116
7,415
7,872
9,088
+ LT Investments & Receivables
- -
- -
- -
6
58
193
244
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Investments
- -
- -
- -
6
58
193
244
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
158
126
87
106
133
88
17
20
28
35
16
54
47
274
310
+ Total Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Goodwill
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
158
126
87
106
133
88
17
20
28
35
16
54
47
274
310
Total Assets
1,068
1,628
2,338
2,624
3,911
1,813
1,782
2,023
2,420
2,264
1,443
2,552
2,726
5,150
5,879
+ Payables & Accruals
118
196
247
226
321
202
141
213
180
132
137
325
355
499
503
+ Accounts Payable
41
46
49
16
39
26
52
58
70
41
38
71
103
160
185
+ Accrued Taxes
- -
1
2
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
77
149
196
209
282
176
89
155
110
92
99
254
252
339
318
+ ST Debt
- -
- -
- -
- -
- -
- -
- -
- -
- -
14
12
8
15
71
73
+ ST Borrowings
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
14
12
8
15
71
73
+ Other ST Liabilities
32
18
15
28
33
14
47
64
21
25
49
194
45
26
25
+ Deferred Revenue
- -
27
36
35
65
35
27
38
49
33
25
118
160
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
71
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
32
-9
-21
-8
-103
-20
20
27
-28
-8
24
76
-115
26
25
Total Current Liabilities
150
214
262
254
354
217
188
277
200
171
198
527
415
596
601
+ LT Debt
492
637
1,217
1,052
1,779
1,416
1,354
792
984
1,188
1,188
1,432
1,122
1,681
2,481
+ LT Borrowings
492
637
1,217
1,052
1,779
1,416
1,354
792
984
1,170
1,179
1,426
1,113
1,609
2,454
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
17
9
6
9
71
27
+ Other LT Liabilities
15
16
28
46
214
49
60
188
62
64
78
80
78
88
96
+ Accrued Liabilities
1
- -
- -
16
177
- -
- -
121
- -
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
15
16
28
30
37
49
60
67
62
64
78
80
78
88
96
Total Noncurrent Liabilities
507
653
1,245
1,098
1,994
1,465
1,414
980
1,046
1,252
1,266
1,511
1,200
1,769
2,577
Total Liabilities
657
868
1,507
1,352
2,348
1,682
1,602
1,258
1,246
1,423
1,464
2,038
1,615
2,364
3,178
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
- -
953
963
1,285
1,311
2,089
2,399
2,435
2,378
2,388
2,399
2,789
2,754
3,734
3,824
+ Common Stock
- -
1
1
1
1
2
2
2
2
2
- -
- -
- -
- -
- -
+ Additional Paid in Capital
- -
951
961
1,284
1,309
2,087
2,396
2,432
2,375
2,385
2,398
2,789
2,754
3,734
3,823
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
- -
-193
-131
-13
253
-1,957
-2,218
-1,669
-1,203
-1,546
-2,420
-2,275
-1,644
-949
-1,123
+ Other Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Equity Before Minority Interest
411
760
832
1,272
1,563
131
181
766
1,174
842
-21
514
1,111
2,785
2,701
+ Minority/Non Controlling Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
411
760
832
1,272
1,563
131
181
766
1,174
842
-21
514
1,111
2,785
2,701
Total Liabilities & Equity
1,068
1,628
2,338
2,624
3,911
1,813
1,782
2,023
2,420
2,264
1,443
2,552
2,726
5,150
5,879
Shares Outstanding
6
6
6
7
7
11
12
12
12
12
12
17
17
35
38
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
31
21
13
25
142
100
Net Debt
460
609
1,184
853
1,750
1,385
1,321
680
938
1,130
1,131
1,369
1,069
1,595
2,414
Net Debt to Equity
111.98
80.12
142.3
67.08
111.96
1,053.71
731.69
88.78
79.92
134.17
-5,272.16
266.47
96.2
57.28
89.39
Tangible Common Equity Ratio
38.49
46.69
35.57
48.49
39.97
7.25
10.13
37.84
48.52
37.18
-1.49
20.13
40.74
54.09
45.94
Current Ratio
0.67
0.57
0.52
1.21
1.03
1.53
0.82
0.85
0.96
1.17
0.69
0.45
0.59
0.62
0.78
Cash Conversion Cycle
-42.77
-27.43
-18.9
-3.71
8.69
16.54
3.58
-2.79
-10.7
-11.41
5.24
-2.1
-14.84
-16.45
-6.57

Cash Flow Statement (USD)

APIChat
2010 Y
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
+ Net Income
86
106
62
118
266
-2,210
-261
549
325
-342
-874
145
632
695
-174
+ Depreciation & Amortization
97
176
244
235
246
278
148
158
213
280
230
215
312
463
742
+ Non-Cash Items
-15
55
60
25
-28
2,290
458
-329
- -
603
1,007
91
-143
-274
560
+ Stock-Based Compensation
1
6
10
21
23
25
29
36
36
8
8
8
8
11
15
+ Deferred Income Taxes
-26
59
33
75
164
-177
- -
- -
5
-3
-4
2
-1
-189
-50
+ Asset Impairment Charge
- -
6
- -
2
4
2,375
163
- -
- -
621
899
2
- -
- -
481
+ Other Non-Cash Adj
9
-16
17
-74
-219
67
266
-364
-41
-23
104
79
-150
-96
114
+ Chg in Non-Cash Work Cap
-11
7
12
-12
14
-42
10
6
- -
-66
20
46
29
-71
-128
+ (Inc) Dec in Accts Receiv
-23
-30
-10
7
-50
39
1
-12
5
9
21
-88
-9
-78
-61
+ (Inc) Dec in Inventories
-4
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Prepaid Assets
2
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
8
19
11
-16
47
-39
5
9
11
-29
-2
31
32
53
13
+ Inc (Dec) in Other
6
18
11
-3
17
-42
4
9
-15
-46
1
102
7
-46
-79
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
157
344
377
365
498
316
356
385
538
475
383
497
830
813
1,000
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
450
2
65
3
64
13
7
1
394
109
2
3
+ Disp of Fixed Prod Assets
- -
- -
- -
450
2
65
3
64
13
7
1
394
109
2
3
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-461
-707
- -
- -
- -
- -
-125
-3
-18
-199
-36
-763
-6
-850
-851
+ Acq of Fixed Prod Assets
-461
-707
- -
- -
- -
- -
-125
-3
-18
-199
-36
-763
-6
-850
-851
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
9
319
- -
296
-4
751
276
- -
-97
- -
- -
72
-37
161
- -
+ Increase in Capital Stock
10
319
- -
298
- -
754
276
- -
- -
- -
- -
72
- -
161
- -
+ Decrease in Capital Stock
-1
- -
- -
-2
-4
-3
- -
- -
-97
- -
- -
- -
-37
- -
- -
+ Net Change in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Dec in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Acq & Div
- -
- -
- -
-3
-55
-100
-70
798
2
- -
- -
- -
- -
- -
- -
+ Cash from Divestitures
- -
- -
- -
- -
- -
- -
- -
830
2
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
- -
- -
- -
-3
-55
-100
-70
-32
- -
- -
- -
- -
- -
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
- -
- -
-941
-777
-1,354
-633
-374
-564
-688
-469
-355
-427
-579
-629
-890
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-461
-707
-941
-330
-1,407
-668
-564
295
-691
-662
-389
-797
-476
-1,476
-1,738
+ Dividends Paid
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Debt
244
63
300
-330
750
-391
-65
-588
190
185
33
100
-318
505
794
+ Cash From Debt
350
1,260
860
460
750
660
240
190
210
275
1,080
1,540
455
1,663
2,752
+ Repayments of Debt
-106
-1,197
-560
-790
- -
-1,051
-305
-778
-20
-90
-1,047
-1,440
-773
-1,158
-1,957
+ Other Financing Activities
66
-23
269
164
-6
-7
-1
-12
-7
-3
-19
136
-11
-33
-31
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
320
359
569
130
740
353
210
-600
86
182
14
308
-366
633
763
Effect of Foreign Exchange Rates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Changes in Cash
16
-3
5
165
-169
2
2
79
-67
-4
8
8
-12
-30
26
EBITDA
170
379
416
449
477
187
222
408
561
509
272
855
1,383
1,024
1,200
EBITDA Margin (%)
70.41
74.83
71.18
67.48
60.05
30.85
37.23
49.63
50.75
60.79
40.12
61.34
72.02
66.16
61.47
Free Cash Flow
-304
-363
377
365
498
316
232
382
520
276
348
-267
824
-37
149
Net Cash Paid for Acquisitions
- -
- -
- -
3
55
100
70
-798
-2
- -
- -
- -
- -
- -
- -
Free Cash Flow to Firm
- -
-333
429
423
570
- -
- -
467
574
- -
- -
-160
942
- -
- -
Free Cash Flow to Equity
-59
-299
677
485
1,250
-10
170
-142
723
468
382
227
615
470
946
Free Cash Flow per Basic Share
-48.57
-67.69
59.35
55.06
70.52
31.73
20.54
31.95
44.79
23.85
29.79
-18.73
49.43
-1.8
4.07
Price/Free Cash Flow
- -
2.29
6.18
10.2
2.98
5.04
6.63
6.57
1.52
0.98
0.55
0.69
1.04
0.57
0.61
Cash Flow to Net Income
1.82
3.26
6.11
3.09
1.88
-0.14
-1.37
0.7
1.66
-1.39
-0.44
3.43
1.31
1.17
-5.76
Capital Expenditures
-461
-707
- -
- -
- -
- -
-125
-3
-18
-199
-36
-763
-6
-850
-851