Enel Generacion Costanera SA
BCBA:CECO2
Cash Flow Statement
Cash Flow Statement
Enel Generacion Costanera SA
| Dec-2001 | Mar-2002 | 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
(70)
|
(141)
|
(107)
|
120
|
201
|
286
|
260
|
36
|
58
|
45
|
57
|
65
|
68
|
47
|
43
|
(43)
|
(90)
|
(76)
|
(82)
|
(9)
|
4
|
(10)
|
(43)
|
(49)
|
(25)
|
16
|
17
|
(41)
|
(97)
|
(140)
|
(140)
|
(103)
|
(71)
|
(57)
|
(46)
|
(26)
|
(4)
|
(13)
|
(22)
|
(107)
|
(233)
|
(334)
|
(446)
|
(490)
|
(500)
|
(481)
|
(457)
|
(226)
|
(448)
|
(348)
|
(322)
|
778
|
1 119
|
1 047
|
1 190
|
(93)
|
(141)
|
(73)
|
(90)
|
141
|
68
|
105
|
128
|
895
|
1 412
|
1 905
|
3 062
|
6 623
|
7 913
|
8 327
|
9 764
|
6 670
|
6 798
|
5 462
|
3 297
|
1 239
|
(479)
|
777
|
2 008
|
(15 070)
|
(7 000)
|
(6 319)
|
(9 188)
|
1 553
|
1 822
|
(3 631)
|
(7 101)
|
25 206
|
34 229
|
58 479
|
42 211
|
22 451
|
|
| Depreciation & Amortization |
97
|
115
|
143
|
91
|
92
|
97
|
91
|
89
|
87
|
84
|
82
|
80
|
82
|
85
|
92
|
97
|
102
|
106
|
105
|
106
|
105
|
109
|
116
|
124
|
132
|
138
|
143
|
146
|
149
|
153
|
158
|
164
|
170
|
169
|
167
|
161
|
153
|
147
|
146
|
149
|
152
|
165
|
175
|
191
|
207
|
216
|
221
|
230
|
237
|
248
|
256
|
254
|
256
|
277
|
297
|
311
|
330
|
336
|
358
|
373
|
400
|
460
|
517
|
581
|
1 003
|
1 341
|
1 218
|
1 457
|
1 500
|
1 665
|
2 329
|
2 759
|
3 292
|
3 689
|
4 250
|
4 845
|
5 344
|
5 785
|
6 692
|
7 590
|
11 051
|
5 097
|
3 209
|
4 417
|
7 343
|
8 363
|
11 011
|
11 939
|
19 178
|
33 121
|
28 372
|
33 372
|
20 998
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(126)
|
(113)
|
(115)
|
(100)
|
25
|
36
|
43
|
35
|
59
|
62
|
41
|
42
|
(2)
|
(32)
|
(14)
|
(22)
|
9
|
16
|
19
|
18
|
0
|
21
|
38
|
24
|
0
|
(6)
|
(38)
|
(31)
|
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
|
|
| Other Non-Cash Items |
(14)
|
80
|
(38)
|
82
|
29
|
47
|
219
|
94
|
152
|
40
|
10
|
33
|
48
|
57
|
9
|
6
|
118
|
170
|
204
|
206
|
52
|
78
|
62
|
71
|
46
|
81
|
58
|
83
|
130
|
187
|
248
|
226
|
116
|
71
|
71
|
73
|
123
|
115
|
138
|
124
|
146
|
168
|
182
|
252
|
293
|
334
|
373
|
451
|
572
|
882
|
850
|
1 047
|
(31)
|
(154)
|
(283)
|
(610)
|
580
|
646
|
841
|
947
|
654
|
515
|
588
|
637
|
(386)
|
(423)
|
(1 174)
|
(1 109)
|
(1 431)
|
(1 423)
|
(1 290)
|
(1 705)
|
(2 335)
|
(2 752)
|
(1 964)
|
(2 177)
|
166
|
280
|
(52)
|
(1 529)
|
(1 750)
|
(579)
|
(830)
|
(1 350)
|
(2 342)
|
(3 588)
|
1 555
|
5 502
|
(18 087)
|
(17 344)
|
(27 775)
|
(20 571)
|
6 289
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
22
|
43
|
64
|
62
|
52
|
35
|
41
|
32
|
40
|
38
|
16
|
39
|
37
|
42
|
17
|
18
|
31
|
13
|
38
|
40
|
50
|
84
|
73
|
91
|
71
|
55
|
39
|
19
|
29
|
33
|
39
|
54
|
52
|
53
|
49
|
37
|
34
|
156
|
44
|
44
|
40
|
(87)
|
24
|
19
|
15
|
10
|
13
|
13
|
0
|
11
|
0
|
0
|
0
|
0
|
1 441
|
1 446
|
1 672
|
1 709
|
445
|
526
|
391
|
460
|
380
|
126
|
53
|
(35)
|
62
|
52
|
45
|
103
|
1 364
|
1 843
|
1 979
|
2 118
|
973
|
|
| Change in Working Capital |
(27)
|
(97)
|
31
|
51
|
(33)
|
(44)
|
(231)
|
(206)
|
(110)
|
(86)
|
(8)
|
7
|
(48)
|
(17)
|
(26)
|
(79)
|
(88)
|
(145)
|
(84)
|
(55)
|
(30)
|
48
|
(84)
|
(58)
|
44
|
(132)
|
(55)
|
(35)
|
(1)
|
3
|
(5)
|
(8)
|
(44)
|
(18)
|
(57)
|
(116)
|
(110)
|
(112)
|
(140)
|
(80)
|
8
|
169
|
270
|
249
|
254
|
166
|
267
|
247
|
(73)
|
(96)
|
(194)
|
(105)
|
(66)
|
(254)
|
(68)
|
98
|
(77)
|
1
|
(313)
|
(601)
|
(255)
|
(450)
|
(504)
|
(326)
|
(69)
|
(507)
|
93
|
(260)
|
(2 135)
|
(2 612)
|
(2 767)
|
(3 799)
|
(3 920)
|
(4 916)
|
(5 859)
|
(8 207)
|
(3 144)
|
(2 368)
|
(4 460)
|
356
|
7 419
|
7 765
|
10 429
|
12 833
|
5 976
|
1 183
|
(2 406)
|
(543)
|
(17 315)
|
(32 694)
|
(43 758)
|
(26 420)
|
(25 960)
|
|
| Cash from Operating Activities |
57
N/A
|
27
-52%
|
(5)
N/A
|
117
N/A
|
82
-30%
|
189
+131%
|
249
+32%
|
137
-45%
|
190
+38%
|
132
-31%
|
171
+30%
|
212
+23%
|
205
-3%
|
255
+24%
|
164
-36%
|
109
-33%
|
88
-20%
|
10
-88%
|
134
+1 228%
|
153
+14%
|
127
-17%
|
254
+100%
|
103
-59%
|
112
+9%
|
173
+54%
|
75
-57%
|
192
+157%
|
227
+18%
|
237
+4%
|
216
-9%
|
200
-8%
|
188
-6%
|
139
-26%
|
165
+18%
|
147
-11%
|
103
-30%
|
139
+35%
|
146
+5%
|
131
-10%
|
170
+29%
|
200
+18%
|
269
+35%
|
293
+9%
|
245
-16%
|
265
+8%
|
215
-19%
|
381
+77%
|
471
+24%
|
510
+8%
|
587
+15%
|
565
-4%
|
874
+55%
|
937
+7%
|
987
+5%
|
993
+1%
|
989
0%
|
741
-25%
|
843
+14%
|
814
-3%
|
629
-23%
|
940
+49%
|
593
-37%
|
706
+19%
|
1 021
+45%
|
1 443
+41%
|
1 823
+26%
|
2 042
+12%
|
3 150
+54%
|
4 556
+45%
|
5 543
+22%
|
6 600
+19%
|
7 020
+6%
|
3 708
-47%
|
2 820
-24%
|
1 889
-33%
|
(2 242)
N/A
|
3 605
N/A
|
3 219
-11%
|
2 957
-8%
|
8 424
+185%
|
1 650
-80%
|
5 283
+220%
|
6 489
+23%
|
6 712
+3%
|
12 530
+87%
|
7 780
-38%
|
6 529
-16%
|
9 798
+50%
|
8 982
-8%
|
17 312
+93%
|
15 319
-12%
|
28 592
+87%
|
23 779
-17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(6)
|
(7)
|
(7)
|
(10)
|
(10)
|
(9)
|
(23)
|
(39)
|
(44)
|
(69)
|
(54)
|
(74)
|
(83)
|
(78)
|
(102)
|
(87)
|
(95)
|
(85)
|
(82)
|
(108)
|
(114)
|
(153)
|
(173)
|
(157)
|
(175)
|
(153)
|
(146)
|
(148)
|
(124)
|
(129)
|
(126)
|
(151)
|
0
|
(125)
|
(232)
|
(281)
|
(335)
|
(358)
|
(241)
|
(212)
|
(187)
|
(321)
|
(327)
|
(424)
|
(489)
|
(515)
|
(774)
|
(771)
|
(834)
|
(812)
|
(685)
|
(772)
|
(858)
|
(950)
|
(953)
|
(1 142)
|
(934)
|
(767)
|
(665)
|
(313)
|
(389)
|
(1 046)
|
(2 024)
|
(2 489)
|
(2 497)
|
(2 278)
|
(2 466)
|
(1 300)
|
(1 729)
|
(1 960)
|
(982)
|
(4 619)
|
(5 339)
|
(5 195)
|
(5 625)
|
(5 085)
|
(3 235)
|
(3 736)
|
(5 145)
|
(7 075)
|
(5 500)
|
(4 722)
|
(3 164)
|
(3 369)
|
(16 120)
|
(20 441)
|
(24 149)
|
(28 389)
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
(9)
|
(26)
|
(44)
|
(52)
|
(41)
|
(34)
|
(18)
|
(25)
|
(25)
|
(25)
|
(19)
|
(4)
|
(13)
|
(8)
|
(20)
|
(26)
|
(9)
|
(11)
|
4
|
(69)
|
(64)
|
55
|
51
|
130
|
118
|
9
|
5
|
0
|
5
|
0
|
2
|
4
|
4
|
4
|
2
|
0
|
3
|
3
|
3
|
4
|
4
|
4
|
13
|
0
|
12
|
15
|
145
|
0
|
352
|
610
|
783
|
1 000
|
988
|
725
|
656
|
290
|
274
|
2 631
|
2 251
|
4 062
|
4 289
|
(610)
|
3 686
|
(2 075)
|
(2 671)
|
(1 238)
|
(4 559)
|
(2 145)
|
(282)
|
(6 906)
|
(3 687)
|
3 230
|
10 947
|
2 381
|
12 592
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+1%
|
(2)
N/A
|
(3)
-93%
|
(6)
-101%
|
(6)
-1%
|
(7)
-17%
|
(7)
+1%
|
(10)
-44%
|
(10)
+1%
|
(9)
+5%
|
(22)
-136%
|
(38)
-75%
|
(41)
-9%
|
(66)
-60%
|
(51)
+22%
|
(71)
-38%
|
(79)
-12%
|
(87)
-9%
|
(127)
-47%
|
(131)
-3%
|
(147)
-13%
|
(125)
+15%
|
(116)
+7%
|
(126)
-8%
|
(139)
-10%
|
(178)
-29%
|
(198)
-11%
|
(176)
+11%
|
(179)
-2%
|
(166)
+7%
|
(155)
+7%
|
(168)
-9%
|
(150)
+11%
|
(137)
+9%
|
(137)
+0%
|
(147)
-7%
|
(199)
-36%
|
(188)
+6%
|
(177)
+6%
|
(230)
-30%
|
(205)
+11%
|
(240)
-17%
|
(231)
+4%
|
(207)
+10%
|
(183)
+12%
|
(315)
-72%
|
(326)
-3%
|
(422)
-29%
|
(486)
-15%
|
(512)
-5%
|
(769)
-50%
|
(769)
+0%
|
(832)
-8%
|
(808)
+3%
|
(681)
+16%
|
(768)
-13%
|
(855)
-11%
|
(945)
-11%
|
(949)
0%
|
(1 129)
-19%
|
(922)
+18%
|
(755)
+18%
|
(651)
+14%
|
(169)
+74%
|
(244)
-45%
|
(693)
-184%
|
(1 414)
-104%
|
(1 706)
-21%
|
(1 497)
+12%
|
(1 290)
+14%
|
(1 741)
-35%
|
(644)
+63%
|
(1 440)
-124%
|
(1 686)
-17%
|
1 649
N/A
|
(2 369)
N/A
|
(1 277)
+46%
|
(906)
+29%
|
(6 235)
-588%
|
(1 399)
+78%
|
(5 310)
-279%
|
(6 407)
-21%
|
(6 383)
+0%
|
(11 633)
-82%
|
(7 645)
+34%
|
(5 004)
+35%
|
(10 069)
-101%
|
(7 056)
+30%
|
(12 890)
-83%
|
(9 494)
+26%
|
(21 767)
-129%
|
(15 797)
+27%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(32)
|
23
|
27
|
(59)
|
(19)
|
(123)
|
(167)
|
(91)
|
(118)
|
(128)
|
(142)
|
(136)
|
(131)
|
(98)
|
(57)
|
(53)
|
(44)
|
(9)
|
(13)
|
2
|
(4)
|
(14)
|
(1)
|
(17)
|
(24)
|
(17)
|
(14)
|
(23)
|
(9)
|
(13)
|
(30)
|
(29)
|
(29)
|
(28)
|
(5)
|
31
|
63
|
81
|
82
|
85
|
84
|
53
|
41
|
39
|
(14)
|
(16)
|
(27)
|
(108)
|
(111)
|
(128)
|
(133)
|
(104)
|
(141)
|
(132)
|
(132)
|
(192)
|
36
|
54
|
163
|
266
|
270
|
357
|
247
|
219
|
91
|
(134)
|
(265)
|
(274)
|
(951)
|
(1 256)
|
(2 572)
|
(2 812)
|
(729)
|
(634)
|
412
|
220
|
(1 584)
|
(1 810)
|
(1 977)
|
(2 457)
|
(3 133)
|
(1 429)
|
(1 181)
|
(809)
|
(1 891)
|
(1 797)
|
(1 867)
|
(1 597)
|
(908)
|
(4 536)
|
(4 444)
|
(3 044)
|
(5 808)
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 206)
|
(3 465)
|
(3 510)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(44)
|
(49)
|
(73)
|
(59)
|
(41)
|
(40)
|
(31)
|
(16)
|
(17)
|
(17)
|
(6)
|
(17)
|
(17)
|
(18)
|
(19)
|
(17)
|
(16)
|
(16)
|
(15)
|
(13)
|
(18)
|
(17)
|
(18)
|
(31)
|
(21)
|
(38)
|
(40)
|
(50)
|
(76)
|
(73)
|
(91)
|
(71)
|
(55)
|
(39)
|
(19)
|
(29)
|
(33)
|
87
|
72
|
74
|
73
|
(49)
|
(37)
|
(34)
|
(156)
|
(44)
|
(44)
|
(40)
|
87
|
(24)
|
(19)
|
(15)
|
(10)
|
(13)
|
(13)
|
0
|
(11)
|
0
|
0
|
0
|
0
|
(1 441)
|
(1 446)
|
(1 672)
|
(1 709)
|
(445)
|
(526)
|
(391)
|
(460)
|
(380)
|
(126)
|
(53)
|
35
|
(62)
|
(52)
|
(45)
|
(103)
|
(1 364)
|
(1 843)
|
(1 948)
|
(2 118)
|
(973)
|
|
| Cash from Financing Activities |
(32)
N/A
|
23
N/A
|
27
+18%
|
(59)
N/A
|
(19)
+68%
|
(123)
-558%
|
(167)
-36%
|
(91)
+46%
|
(118)
-30%
|
(128)
-9%
|
(164)
-28%
|
(180)
-10%
|
(179)
+0%
|
(170)
+5%
|
(115)
+32%
|
(94)
+19%
|
(84)
+11%
|
(40)
+53%
|
(29)
+26%
|
(15)
+48%
|
(21)
-36%
|
(20)
+2%
|
(18)
+9%
|
(35)
-89%
|
(42)
-21%
|
(35)
+16%
|
(31)
+13%
|
(39)
-27%
|
(25)
+37%
|
(28)
-14%
|
(43)
-51%
|
(47)
-11%
|
(46)
+2%
|
(46)
0%
|
(36)
+22%
|
11
N/A
|
25
+136%
|
41
+63%
|
32
-21%
|
9
-71%
|
12
+24%
|
(38)
N/A
|
(29)
+23%
|
(15)
+48%
|
(54)
-251%
|
(35)
+34%
|
(56)
-59%
|
(141)
-151%
|
(24)
+83%
|
(55)
-129%
|
(59)
-6%
|
(30)
+48%
|
(189)
-523%
|
(169)
+11%
|
(166)
+1%
|
(348)
-109%
|
(8)
+98%
|
10
N/A
|
123
+1 132%
|
353
+186%
|
247
-30%
|
339
+37%
|
233
-31%
|
208
-11%
|
78
-62%
|
(147)
N/A
|
(274)
-87%
|
(283)
-3%
|
(951)
-237%
|
(1 254)
-32%
|
(5 778)
-361%
|
(6 277)
-9%
|
(5 681)
+10%
|
(5 591)
+2%
|
(1 565)
+72%
|
(1 534)
+2%
|
(2 029)
-32%
|
(2 336)
-15%
|
(2 369)
-1%
|
(2 917)
-23%
|
(3 513)
-20%
|
(1 555)
+56%
|
(1 234)
+21%
|
(774)
+37%
|
(1 952)
-152%
|
(1 850)
+5%
|
(1 912)
-3%
|
(1 700)
+11%
|
(2 272)
-34%
|
(6 379)
-181%
|
(6 392)
0%
|
(5 163)
+19%
|
(6 781)
-31%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
11
|
24
|
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
|
107
|
116
|
184
|
(1 043)
|
|
| Net Change in Cash |
23
N/A
|
48
+107%
|
20
-59%
|
56
+180%
|
57
+3%
|
61
+6%
|
75
+24%
|
40
-47%
|
62
+55%
|
(6)
N/A
|
(2)
+65%
|
10
N/A
|
(12)
N/A
|
43
N/A
|
(18)
N/A
|
(36)
-103%
|
(67)
-85%
|
(109)
-63%
|
18
N/A
|
10
-42%
|
(24)
N/A
|
87
N/A
|
(41)
N/A
|
(39)
+5%
|
5
N/A
|
(99)
N/A
|
(17)
+83%
|
(10)
+41%
|
36
N/A
|
9
-75%
|
(9)
N/A
|
(14)
-60%
|
(75)
-423%
|
(32)
+57%
|
(27)
+17%
|
(23)
+13%
|
18
N/A
|
(2)
N/A
|
0
N/A
|
2
N/A
|
(19)
N/A
|
26
N/A
|
24
-5%
|
(1)
N/A
|
3
N/A
|
(3)
N/A
|
9
N/A
|
4
-56%
|
64
+1 497%
|
45
-29%
|
(6)
N/A
|
74
N/A
|
(21)
N/A
|
(14)
+36%
|
18
N/A
|
(40)
N/A
|
(35)
+11%
|
(2)
+95%
|
(9)
-400%
|
33
N/A
|
57
+75%
|
10
-82%
|
184
+1 683%
|
578
+215%
|
1 353
+134%
|
1 433
+6%
|
1 075
-25%
|
1 453
+35%
|
1 899
+31%
|
2 791
+47%
|
(468)
N/A
|
(999)
-113%
|
(2 617)
-162%
|
(4 211)
-61%
|
(1 361)
+68%
|
(2 126)
-56%
|
(792)
+63%
|
(394)
+50%
|
(318)
+19%
|
(727)
-129%
|
(3 262)
-348%
|
(1 582)
+52%
|
(1 152)
+27%
|
(444)
+61%
|
(1 056)
-138%
|
(1 715)
-62%
|
(387)
+77%
|
(1 972)
-409%
|
(347)
+82%
|
(1 850)
-433%
|
(451)
+76%
|
1 847
N/A
|
158
-91%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
55
N/A
|
26
-53%
|
(7)
N/A
|
114
N/A
|
76
-34%
|
183
+141%
|
242
+32%
|
131
-46%
|
180
+38%
|
122
-32%
|
162
+33%
|
189
+17%
|
166
-12%
|
211
+28%
|
95
-55%
|
55
-42%
|
13
-76%
|
(73)
N/A
|
57
N/A
|
51
-9%
|
41
-21%
|
159
+292%
|
18
-88%
|
30
+64%
|
65
+115%
|
(39)
N/A
|
39
N/A
|
54
+39%
|
80
+47%
|
41
-49%
|
47
+14%
|
41
-11%
|
(9)
N/A
|
40
N/A
|
18
-54%
|
(23)
N/A
|
(12)
+46%
|
146
N/A
|
7
-95%
|
(62)
N/A
|
(81)
-32%
|
(67)
+18%
|
(65)
+3%
|
5
N/A
|
52
+986%
|
28
-46%
|
60
+114%
|
144
+140%
|
86
-40%
|
98
+14%
|
50
-49%
|
100
+102%
|
166
+66%
|
153
-8%
|
181
+18%
|
304
+68%
|
(31)
N/A
|
(15)
+51%
|
(136)
-795%
|
(324)
-138%
|
(202)
+38%
|
(341)
-69%
|
(61)
+82%
|
356
N/A
|
1 130
+218%
|
1 434
+27%
|
997
-31%
|
1 125
+13%
|
2 067
+84%
|
3 046
+47%
|
4 322
+42%
|
4 553
+5%
|
2 407
-47%
|
1 090
-55%
|
(71)
N/A
|
(3 224)
-4 440%
|
(1 014)
+69%
|
(2 120)
-109%
|
(2 238)
-6%
|
2 799
N/A
|
(3 435)
N/A
|
2 048
N/A
|
2 753
+34%
|
1 567
-43%
|
5 455
+248%
|
2 280
-58%
|
1 807
-21%
|
6 634
+267%
|
5 613
-15%
|
1 192
-79%
|
(5 122)
N/A
|
4 444
N/A
|
(4 610)
N/A
|
|