American Airlines Group Inc
NASDAQ:AAL
Cash Flow Statement
Cash Flow Statement
American Airlines Group Inc
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1 762)
|
0
|
0
|
0
|
(3 511)
|
0
|
0
|
0
|
(1 228)
|
0
|
0
|
0
|
(751)
|
0
|
0
|
0
|
(857)
|
0
|
0
|
0
|
231
|
0
|
0
|
0
|
456
|
0
|
0
|
0
|
(2 118)
|
0
|
0
|
0
|
(1 468)
|
0
|
0
|
0
|
(471)
|
0
|
0
|
0
|
(1 979)
|
0
|
0
|
0
|
(1 876)
|
0
|
0
|
0
|
(1 834)
|
0
|
0
|
0
|
2 882
|
0
|
0
|
0
|
7 610
|
0
|
0
|
0
|
2 584
|
0
|
0
|
0
|
1 282
|
0
|
0
|
0
|
1 412
|
0
|
0
|
0
|
1 686
|
0
|
0
|
0
|
(8 885)
|
0
|
0
|
0
|
(1 993)
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
822
|
0
|
0
|
0
|
846
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
1 404
|
0
|
0
|
0
|
1 366
|
0
|
0
|
0
|
1 377
|
0
|
0
|
0
|
1 292
|
0
|
0
|
0
|
1 164
|
0
|
0
|
0
|
1 157
|
0
|
0
|
0
|
1 202
|
0
|
0
|
0
|
1 207
|
0
|
0
|
0
|
1 104
|
0
|
0
|
0
|
1 093
|
0
|
0
|
0
|
1 086
|
0
|
0
|
0
|
1 015
|
0
|
0
|
0
|
1 020
|
0
|
0
|
0
|
1 513
|
0
|
0
|
0
|
1 609
|
0
|
0
|
0
|
1 818
|
0
|
0
|
0
|
2 017
|
0
|
0
|
0
|
2 159
|
0
|
0
|
0
|
2 318
|
0
|
0
|
0
|
2 370
|
0
|
0
|
0
|
2 335
|
0
|
0
|
0
|
2 298
|
0
|
0
|
0
|
2 254
|
0
|
0
|
0
|
2 245
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(731)
|
0
|
0
|
0
|
(845)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
299
|
0
|
0
|
0
|
308
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
304
|
0
|
0
|
0
|
284
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
94
|
112
|
143
|
114
|
91
|
111
|
100
|
150
|
98
|
83
|
81
|
78
|
78
|
70
|
84
|
95
|
102
|
115
|
104
|
97
|
92
|
80
|
82
|
69
|
|
| Other Non-Cash Items |
1 282
|
0
|
0
|
0
|
1 524
|
0
|
0
|
0
|
(525)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
135
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
1 034
|
0
|
0
|
0
|
901
|
0
|
0
|
0
|
234
|
0
|
0
|
0
|
1 138
|
0
|
0
|
0
|
2 036
|
0
|
0
|
0
|
1 873
|
0
|
0
|
0
|
(439)
|
0
|
0
|
0
|
(2 790)
|
0
|
0
|
0
|
1 689
|
0
|
0
|
0
|
1 880
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
(552)
|
0
|
0
|
0
|
(1 254)
|
0
|
0
|
0
|
(926)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(28)
|
0
|
0
|
0
|
(646)
|
0
|
0
|
0
|
(575)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
8
|
12
|
16
|
12
|
13
|
11
|
10
|
7
|
7
|
12
|
21
|
19
|
20
|
16
|
7
|
14
|
14
|
16
|
19
|
18
|
17
|
22
|
19
|
16
|
16
|
7
|
5
|
8
|
7
|
6
|
5
|
6
|
4
|
5
|
6
|
3
|
0
|
4
|
3
|
2
|
3
|
3
|
4
|
6
|
10
|
9
|
8
|
8
|
7
|
12
|
15
|
|
| Cash Interest Paid |
343
|
0
|
0
|
0
|
564
|
0
|
0
|
0
|
661
|
0
|
0
|
0
|
729
|
0
|
0
|
0
|
828
|
0
|
0
|
0
|
944
|
0
|
0
|
0
|
861
|
0
|
0
|
0
|
685
|
0
|
0
|
0
|
631
|
0
|
0
|
0
|
735
|
0
|
0
|
0
|
747
|
0
|
0
|
0
|
485
|
610
|
675
|
916
|
713
|
792
|
890
|
922
|
814
|
829
|
880
|
822
|
787
|
796
|
833
|
853
|
867
|
894
|
904
|
931
|
942
|
945
|
968
|
965
|
1 009
|
1 018
|
1 026
|
1 025
|
1 025
|
997
|
967
|
923
|
944
|
1 184
|
1 130
|
1 535
|
1 632
|
1 719
|
1 815
|
1 804
|
1 852
|
1 932
|
2 009
|
2 085
|
2 130
|
2 041
|
2 082
|
1 931
|
1 933
|
1 900
|
1 786
|
1 745
|
|
| Change in Working Capital |
349
|
76
|
(298)
|
(1 277)
|
355
|
(1 201)
|
(988)
|
(5)
|
977
|
1 509
|
1 166
|
811
|
291
|
811
|
1 048
|
946
|
660
|
1 348
|
1 571
|
1 721
|
416
|
2 052
|
2 071
|
2 155
|
284
|
1 482
|
1 346
|
(40)
|
(1 517)
|
(1 384)
|
(1 610)
|
(438)
|
393
|
927
|
1 165
|
1 094
|
385
|
1 493
|
721
|
497
|
498
|
1 039
|
1 749
|
1 901
|
110
|
(257)
|
258
|
430
|
(384)
|
172
|
383
|
5
|
(876)
|
362
|
1 328
|
2 869
|
(180)
|
(54)
|
(188)
|
(304)
|
433
|
63
|
(462)
|
(1 157)
|
(435)
|
(886)
|
(1 479)
|
(1 925)
|
(91)
|
(239)
|
(598)
|
307
|
363
|
1 996
|
352
|
(3 080)
|
1 226
|
(6 201)
|
(1 823)
|
(959)
|
1 288
|
1 715
|
(16)
|
1 131
|
(177)
|
4 321
|
4 345
|
4 996
|
236
|
(917)
|
(1 552)
|
(1 333)
|
815
|
4 259
|
4 094
|
3 771
|
|
| Cash from Operating Activities |
542
N/A
|
76
-86%
|
(298)
N/A
|
(1 277)
-329%
|
(1 111)
+13%
|
(1 201)
-8%
|
(988)
+18%
|
(5)
+99%
|
601
N/A
|
1 509
+151%
|
1 166
-23%
|
811
-30%
|
717
-12%
|
811
+13%
|
1 048
+29%
|
946
-10%
|
1 024
+8%
|
1 348
+32%
|
1 571
+17%
|
1 721
+10%
|
1 939
+13%
|
2 052
+6%
|
2 071
+1%
|
2 155
+4%
|
1 935
-10%
|
1 482
-23%
|
1 346
-9%
|
(40)
N/A
|
(1 394)
-3 385%
|
(1 384)
+1%
|
(1 610)
-16%
|
(438)
+73%
|
930
N/A
|
927
0%
|
1 165
+26%
|
1 094
-6%
|
1 241
+13%
|
1 493
+20%
|
721
-52%
|
497
-31%
|
743
+49%
|
1 039
+40%
|
1 749
+68%
|
1 901
+9%
|
1 285
-32%
|
918
-29%
|
1 433
+56%
|
1 605
+12%
|
675
-58%
|
1 231
+82%
|
1 442
+17%
|
1 064
-26%
|
3 080
+189%
|
4 318
+40%
|
5 284
+22%
|
6 825
+29%
|
6 249
-8%
|
6 375
+2%
|
6 241
-2%
|
6 125
-2%
|
6 524
+7%
|
6 154
-6%
|
5 629
-9%
|
4 934
-12%
|
4 744
-4%
|
4 293
-10%
|
3 700
-14%
|
3 254
-12%
|
3 533
+9%
|
3 385
-4%
|
3 026
-11%
|
3 931
+30%
|
3 815
-3%
|
1 996
-48%
|
352
-82%
|
(3 080)
N/A
|
(6 543)
-112%
|
(6 201)
+5%
|
(1 823)
+71%
|
(959)
+47%
|
704
N/A
|
1 715
+144%
|
(16)
N/A
|
1 131
N/A
|
2 173
+92%
|
4 321
+99%
|
4 345
+1%
|
4 996
+15%
|
3 803
-24%
|
2 650
-30%
|
2 015
-24%
|
2 234
+11%
|
3 983
+78%
|
4 259
+7%
|
4 094
-4%
|
3 771
-8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 640)
|
(3 412)
|
(2 629)
|
(2 118)
|
(1 881)
|
(1 491)
|
(1 096)
|
(812)
|
(680)
|
(664)
|
(866)
|
(985)
|
(1 027)
|
(1 056)
|
(997)
|
(840)
|
(681)
|
(543)
|
(442)
|
(443)
|
(530)
|
(608)
|
(649)
|
(697)
|
(714)
|
(749)
|
(823)
|
(886)
|
(876)
|
(828)
|
(1 005)
|
(1 292)
|
(1 521)
|
(1 669)
|
(1 648)
|
(1 830)
|
(1 962)
|
(2 004)
|
(1 981)
|
(1 784)
|
(1 610)
|
(1 489)
|
(1 595)
|
(1 529)
|
(1 888)
|
(2 535)
|
(2 959)
|
(3 135)
|
(3 114)
|
(3 276)
|
(3 988)
|
(4 720)
|
(5 311)
|
(5 673)
|
(5 772)
|
(5 926)
|
(6 151)
|
(6 299)
|
(6 075)
|
(5 801)
|
(5 731)
|
(5 888)
|
(5 862)
|
(6 023)
|
(5 971)
|
(5 036)
|
(4 508)
|
(4 144)
|
(3 745)
|
(4 271)
|
(4 337)
|
(4 138)
|
(4 268)
|
(3 808)
|
(3 178)
|
(2 949)
|
(1 958)
|
0
|
0
|
(173)
|
(412)
|
(1 281)
|
(1 973)
|
(2 521)
|
(2 906)
|
(2 542)
|
(2 589)
|
(2 525)
|
(2 596)
|
(2 915)
|
(2 827)
|
(2 786)
|
(2 683)
|
(2 683)
|
(2 531)
|
(2 889)
|
|
| Other Items |
(1 100)
|
(920)
|
(730)
|
(285)
|
488
|
751
|
388
|
(53)
|
35
|
(1 537)
|
(1 229)
|
(179)
|
(21)
|
432
|
173
|
(54)
|
(858)
|
(1 197)
|
(1 760)
|
(1 601)
|
(835)
|
(1 029)
|
(578)
|
(200)
|
480
|
1 192
|
1 161
|
1 539
|
1 931
|
2 139
|
2 665
|
492
|
(1 202)
|
(1 597)
|
(2 197)
|
(326)
|
(68)
|
(1 153)
|
27
|
320
|
318
|
767
|
1
|
(37)
|
317
|
861
|
(997)
|
(2 324)
|
(700)
|
(393)
|
1 812
|
3 873
|
2 400
|
503
|
513
|
(892)
|
557
|
1 793
|
1 405
|
1 597
|
29
|
430
|
667
|
1 884
|
2 335
|
2 314
|
3 101
|
2 004
|
1 772
|
2 774
|
986
|
866
|
2 025
|
1 883
|
(3 613)
|
(2 450)
|
(2 384)
|
(10 219)
|
(7 692)
|
(5 852)
|
(5 571)
|
1 679
|
5 326
|
3 343
|
3 542
|
1 153
|
1 180
|
1 416
|
2 094
|
3 693
|
4 178
|
3 111
|
1 715
|
2 027
|
977
|
2 251
|
|
| Cash from Investing Activities |
(4 740)
N/A
|
(4 332)
+9%
|
(3 359)
+22%
|
(2 403)
+28%
|
(1 393)
+42%
|
(740)
+47%
|
(708)
+4%
|
(865)
-22%
|
(645)
+25%
|
(2 201)
-241%
|
(2 095)
+5%
|
(1 164)
+44%
|
(1 048)
+10%
|
(624)
+40%
|
(824)
-32%
|
(894)
-8%
|
(1 539)
-72%
|
(1 740)
-13%
|
(2 202)
-27%
|
(2 044)
+7%
|
(1 365)
+33%
|
(1 637)
-20%
|
(1 227)
+25%
|
(897)
+27%
|
(234)
+74%
|
443
N/A
|
338
-24%
|
653
+93%
|
1 055
+62%
|
1 311
+24%
|
1 660
+27%
|
(800)
N/A
|
(2 723)
-240%
|
(3 266)
-20%
|
(3 845)
-18%
|
(2 156)
+44%
|
(2 030)
+6%
|
(3 157)
-56%
|
(1 954)
+38%
|
(1 464)
+25%
|
(1 292)
+12%
|
(722)
+44%
|
(1 594)
-121%
|
(1 566)
+2%
|
(1 571)
0%
|
(1 674)
-7%
|
(3 956)
-136%
|
(5 459)
-38%
|
(3 814)
+30%
|
(3 669)
+4%
|
(2 176)
+41%
|
(847)
+61%
|
(2 911)
-244%
|
(5 170)
-78%
|
(5 259)
-2%
|
(6 818)
-30%
|
(5 594)
+18%
|
(4 506)
+19%
|
(4 670)
-4%
|
(4 204)
+10%
|
(5 702)
-36%
|
(5 458)
+4%
|
(5 195)
+5%
|
(4 139)
+20%
|
(3 636)
+12%
|
(2 722)
+25%
|
(1 407)
+48%
|
(2 140)
-52%
|
(1 973)
+8%
|
(1 497)
+24%
|
(3 351)
-124%
|
(3 272)
+2%
|
(2 243)
+31%
|
(1 925)
+14%
|
(6 791)
-253%
|
(5 399)
+20%
|
(4 342)
+20%
|
(11 332)
-161%
|
(8 417)
+26%
|
(6 025)
+28%
|
(5 983)
+1%
|
398
N/A
|
3 353
+742%
|
822
-75%
|
636
-23%
|
(1 389)
N/A
|
(1 409)
-1%
|
(1 109)
+21%
|
(502)
+55%
|
778
N/A
|
1 351
+74%
|
325
-76%
|
(968)
N/A
|
(656)
+32%
|
(1 554)
-137%
|
(638)
+59%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
37
|
14
|
6
|
3
|
3
|
1
|
0
|
0
|
1
|
3
|
6
|
7
|
7
|
6
|
14
|
20
|
279
|
357
|
788
|
794
|
630
|
1 095
|
692
|
681
|
587
|
43
|
4
|
297
|
295
|
295
|
0
|
382
|
413
|
414
|
0
|
32
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
(19)
|
(146)
|
(1 052)
|
(1 242)
|
(1 964)
|
(3 317)
|
(3 846)
|
(5 190)
|
(6 151)
|
(5 366)
|
(4 500)
|
(3 459)
|
(2 277)
|
(1 941)
|
(1 615)
|
(1 592)
|
(1 439)
|
(1 080)
|
(837)
|
(984)
|
(625)
|
(825)
|
(1 097)
|
(660)
|
882
|
1 082
|
2 797
|
3 271
|
1 890
|
1 890
|
442
|
125
|
(21)
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3 822
|
3 842
|
3 219
|
3 510
|
2 412
|
1 882
|
1 577
|
824
|
59
|
684
|
962
|
305
|
324
|
(197)
|
(268)
|
(260)
|
121
|
(150)
|
(364)
|
(526)
|
(1 366)
|
(1 648)
|
(1 617)
|
(1 991)
|
(2 321)
|
(1 929)
|
(1 768)
|
(949)
|
(267)
|
(592)
|
(645)
|
318
|
574
|
1 159
|
1 505
|
(374)
|
(612)
|
223
|
(323)
|
92
|
24
|
(1 131)
|
(1 111)
|
(1 224)
|
(1 020)
|
(939)
|
715
|
2 001
|
2 208
|
2 164
|
464
|
(234)
|
170
|
1 467
|
1 670
|
3 224
|
2 856
|
3 026
|
4 326
|
3 072
|
3 874
|
2 897
|
2 039
|
1 363
|
726
|
180
|
(790)
|
88
|
(587)
|
(703)
|
1 213
|
419
|
(230)
|
991
|
5 949
|
7 601
|
8 245
|
14 280
|
8 314
|
5 156
|
4 847
|
(2 254)
|
(3 294)
|
(1 949)
|
(2 683)
|
(2 891)
|
(2 701)
|
(3 644)
|
(2 896)
|
(3 019)
|
(3 102)
|
(2 042)
|
(2 797)
|
(3 209)
|
(2 194)
|
(3 269)
|
|
| 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
|
(72)
|
(144)
|
(214)
|
(284)
|
(278)
|
(278)
|
(269)
|
(257)
|
(244)
|
(224)
|
(214)
|
(207)
|
(202)
|
(198)
|
(195)
|
(190)
|
(188)
|
(186)
|
(184)
|
(182)
|
(181)
|
(178)
|
(175)
|
(131)
|
(86)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
352
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
198
|
133
|
181
|
208
|
42
|
145
|
139
|
129
|
99
|
59
|
18
|
151
|
150
|
354
|
354
|
204
|
436
|
768
|
768
|
768
|
1 436
|
1 415
|
1 538
|
1 676
|
976
|
640
|
903
|
1 009
|
1 093
|
1 503
|
1 926
|
2 041
|
2 062
|
1 591
|
918
|
895
|
696
|
711
|
630
|
295
|
202
|
9
|
11
|
5
|
(18)
|
(44)
|
(66)
|
(64)
|
(70)
|
(58)
|
(30)
|
(57)
|
(63)
|
(62)
|
(69)
|
(56)
|
(63)
|
(63)
|
(89)
|
(124)
|
(144)
|
(5)
|
(70)
|
34
|
72
|
(1)
|
94
|
50
|
62
|
73
|
38
|
12
|
(27)
|
(310)
|
(290)
|
(303)
|
(271)
|
3
|
(166)
|
(155)
|
141
|
|
| Cash from Financing Activities |
4 211
N/A
|
4 208
0%
|
3 577
-15%
|
3 724
+4%
|
2 506
-33%
|
1 974
-21%
|
1 668
-16%
|
915
-45%
|
60
-93%
|
687
+1 045%
|
968
+41%
|
312
-68%
|
331
+6%
|
(191)
N/A
|
(254)
-33%
|
(42)
+83%
|
533
N/A
|
388
-27%
|
632
+63%
|
310
-51%
|
(591)
N/A
|
(414)
+30%
|
(796)
-92%
|
(1 211)
-52%
|
(1 675)
-38%
|
(1 868)
-12%
|
(1 613)
+14%
|
(502)
+69%
|
382
N/A
|
57
-85%
|
(146)
N/A
|
1 136
N/A
|
1 755
+54%
|
2 341
+33%
|
2 686
+15%
|
1 093
-59%
|
804
-26%
|
1 761
+119%
|
1 354
-23%
|
1 069
-21%
|
664
-38%
|
(228)
N/A
|
(102)
+55%
|
(131)
-28%
|
483
N/A
|
987
+104%
|
2 756
+179%
|
4 063
+47%
|
3 799
-6%
|
3 091
-19%
|
1 340
-57%
|
244
-82%
|
(315)
N/A
|
641
N/A
|
(283)
N/A
|
(169)
+40%
|
(1 259)
-645%
|
(2 422)
-92%
|
(2 077)
+14%
|
(2 556)
-23%
|
(894)
+65%
|
(842)
+6%
|
(509)
+40%
|
(850)
-67%
|
(1 145)
-35%
|
(1 637)
-43%
|
(2 476)
-51%
|
(1 243)
+50%
|
(1 672)
-35%
|
(1 940)
-16%
|
350
N/A
|
(650)
N/A
|
(1 568)
-141%
|
67
N/A
|
6 576
+9 715%
|
8 453
+29%
|
10 994
+30%
|
17 481
+59%
|
10 238
-41%
|
7 118
-30%
|
5 288
-26%
|
(2 035)
N/A
|
(3 265)
-60%
|
(1 908)
+42%
|
(2 631)
-38%
|
(2 860)
-9%
|
(2 694)
+6%
|
(3 676)
-36%
|
(3 206)
+13%
|
(3 309)
-3%
|
(3 405)
-3%
|
(2 313)
+32%
|
(2 794)
-21%
|
(3 375)
-21%
|
(2 349)
+30%
|
(3 128)
-33%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
13
N/A
|
(48)
N/A
|
(80)
-67%
|
44
N/A
|
2
-95%
|
33
+1 550%
|
(28)
N/A
|
45
N/A
|
16
-64%
|
(5)
N/A
|
39
N/A
|
(41)
N/A
|
0
N/A
|
(4)
N/A
|
(30)
-650%
|
10
N/A
|
18
+80%
|
(4)
N/A
|
1
N/A
|
(13)
N/A
|
(17)
-31%
|
1
N/A
|
48
+4 700%
|
47
-2%
|
26
-45%
|
57
+119%
|
71
+25%
|
111
+56%
|
43
-61%
|
(16)
N/A
|
(96)
-500%
|
(102)
-6%
|
(38)
+63%
|
2
N/A
|
6
+200%
|
31
+417%
|
15
-52%
|
97
+547%
|
121
+25%
|
102
-16%
|
115
+13%
|
89
-23%
|
53
-40%
|
204
+285%
|
197
-3%
|
231
+17%
|
233
+1%
|
209
-10%
|
660
+216%
|
653
-1%
|
606
-7%
|
461
-24%
|
(146)
N/A
|
(211)
-45%
|
(258)
-22%
|
(162)
+37%
|
(604)
-273%
|
(553)
+8%
|
(506)
+8%
|
(635)
-25%
|
(72)
+89%
|
(146)
-103%
|
(75)
+49%
|
(55)
+27%
|
(37)
+33%
|
(66)
-78%
|
(183)
-177%
|
(129)
+30%
|
(112)
+13%
|
(52)
+54%
|
25
N/A
|
9
-64%
|
4
-56%
|
138
+3 350%
|
137
-1%
|
(26)
N/A
|
109
N/A
|
(52)
N/A
|
(2)
+96%
|
134
N/A
|
9
-93%
|
78
+767%
|
72
-8%
|
45
-38%
|
178
+296%
|
72
-60%
|
242
+236%
|
211
-13%
|
95
-55%
|
119
+25%
|
(39)
N/A
|
246
N/A
|
221
-10%
|
228
+3%
|
191
-16%
|
5
-97%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 098)
N/A
|
(3 336)
-8%
|
(2 927)
+12%
|
(3 395)
-16%
|
(2 992)
+12%
|
(2 692)
+10%
|
(2 084)
+23%
|
(817)
+61%
|
(79)
+90%
|
845
N/A
|
300
-64%
|
(174)
N/A
|
(310)
-78%
|
(245)
+21%
|
51
N/A
|
106
+108%
|
343
+224%
|
805
+135%
|
1 129
+40%
|
1 278
+13%
|
1 409
+10%
|
1 444
+2%
|
1 422
-2%
|
1 458
+3%
|
1 221
-16%
|
733
-40%
|
523
-29%
|
(926)
N/A
|
(2 270)
-145%
|
(2 212)
+3%
|
(2 615)
-18%
|
(1 730)
+34%
|
(591)
+66%
|
(742)
-26%
|
(483)
+35%
|
(736)
-52%
|
(721)
+2%
|
(511)
+29%
|
(1 260)
-147%
|
(1 287)
-2%
|
(867)
+33%
|
(450)
+48%
|
154
N/A
|
372
+142%
|
(603)
N/A
|
(1 617)
-168%
|
(1 526)
+6%
|
(1 530)
0%
|
(2 439)
-59%
|
(2 045)
+16%
|
(2 546)
-24%
|
(3 656)
-44%
|
(2 231)
+39%
|
(1 355)
+39%
|
(488)
+64%
|
899
N/A
|
98
-89%
|
76
-22%
|
166
+118%
|
324
+95%
|
793
+145%
|
266
-66%
|
(233)
N/A
|
(1 089)
-367%
|
(1 227)
-13%
|
(743)
+39%
|
(808)
-9%
|
(890)
-10%
|
(212)
+76%
|
(886)
-318%
|
(1 311)
-48%
|
(207)
+84%
|
(453)
-119%
|
(1 812)
-300%
|
(2 826)
-56%
|
(6 029)
-113%
|
(8 501)
-41%
|
(6 201)
+27%
|
(1 823)
+71%
|
(1 132)
+38%
|
292
N/A
|
434
+49%
|
(1 989)
N/A
|
(1 390)
+30%
|
(733)
+47%
|
1 779
N/A
|
1 756
-1%
|
2 471
+41%
|
1 207
-51%
|
(265)
N/A
|
(812)
-206%
|
(552)
+32%
|
1 300
N/A
|
1 576
+21%
|
1 563
-1%
|
882
-44%
|
|