Hawaiian Holdings Inc
NASDAQ:HA
Cash Flow Statement
Cash Flow Statement
Hawaiian Holdings Inc
| Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(32)
|
(19)
|
(16)
|
(16)
|
(5)
|
5
|
(14)
|
(49)
|
(54)
|
(58)
|
(55)
|
(25)
|
(32)
|
(17)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(4)
|
5
|
(12)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
183
|
0
|
0
|
0
|
224
|
0
|
0
|
0
|
331
|
0
|
0
|
0
|
233
|
0
|
0
|
0
|
224
|
0
|
0
|
0
|
(511)
|
0
|
0
|
0
|
(145)
|
0
|
0
|
0
|
(240)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
|
| Depreciation & Amortization |
17
|
16
|
16
|
15
|
15
|
14
|
12
|
11
|
9
|
9
|
9
|
7
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
10
|
20
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
109
|
0
|
0
|
0
|
114
|
0
|
0
|
0
|
140
|
0
|
0
|
0
|
159
|
0
|
0
|
0
|
152
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
134
|
0
|
0
|
|
| Change in Deffered Taxes |
(19)
|
6
|
9
|
0
|
0
|
10
|
10
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(70)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
|
| Other Non-Cash Items |
61
|
24
|
21
|
24
|
20
|
(2)
|
1
|
4
|
(5)
|
35
|
34
|
27
|
27
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
4
|
7
|
18
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
11
|
0
|
479
|
519
|
14
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
13
|
0
|
16
|
0
|
26
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(69)
|
0
|
0
|
|
| Cash Interest Paid |
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
73
|
0
|
0
|
|
| Change in Working Capital |
82
|
36
|
29
|
34
|
30
|
30
|
21
|
20
|
21
|
19
|
(14)
|
(28)
|
(23)
|
(22)
|
2
|
1
|
1
|
(0)
|
(0)
|
21
|
15
|
8
|
24
|
35
|
52
|
14
|
79
|
84
|
97
|
10
|
60
|
127
|
130
|
43
|
175
|
94
|
105
|
(37)
|
131
|
138
|
128
|
61
|
163
|
168
|
160
|
2
|
241
|
295
|
316
|
127
|
(47)
|
0
|
0
|
59
|
148
|
263
|
311
|
69
|
141
|
162
|
206
|
46
|
513
|
481
|
521
|
72
|
447
|
470
|
298
|
(53)
|
348
|
370
|
480
|
109
|
434
|
446
|
521
|
(36)
|
381
|
177
|
(145)
|
(46)
|
(236)
|
103
|
174
|
259
|
152
|
(134)
|
(84)
|
58
|
38
|
22
|
(32)
|
35
|
(278)
|
(299)
|
|
| Cash from Operating Activities |
108
N/A
|
63
-41%
|
58
-8%
|
61
+4%
|
64
+4%
|
57
-11%
|
30
-47%
|
(4)
N/A
|
(19)
-371%
|
10
N/A
|
(21)
N/A
|
(13)
+38%
|
(17)
-35%
|
(38)
-118%
|
(1)
+98%
|
(4)
-311%
|
(5)
-35%
|
(8)
-50%
|
(8)
-8%
|
23
N/A
|
37
+62%
|
58
+56%
|
76
+31%
|
80
+4%
|
77
-3%
|
63
-18%
|
79
+25%
|
84
+6%
|
97
+17%
|
82
-16%
|
60
-27%
|
127
+114%
|
130
+2%
|
135
+4%
|
175
+30%
|
94
-46%
|
105
+11%
|
137
+30%
|
131
-4%
|
138
+6%
|
128
-8%
|
150
+18%
|
163
+8%
|
168
+3%
|
160
-5%
|
179
+12%
|
241
+35%
|
295
+23%
|
316
+7%
|
311
-1%
|
264
-15%
|
269
+2%
|
269
0%
|
243
-10%
|
260
+7%
|
279
+7%
|
288
+3%
|
300
+4%
|
373
+24%
|
394
+6%
|
438
+11%
|
476
+9%
|
513
+8%
|
481
-6%
|
521
+8%
|
437
-16%
|
447
+2%
|
470
+5%
|
298
-37%
|
331
+11%
|
348
+5%
|
370
+6%
|
480
+30%
|
509
+6%
|
434
-15%
|
446
+3%
|
521
+17%
|
485
-7%
|
381
-21%
|
177
-53%
|
(145)
N/A
|
(311)
-114%
|
(236)
+24%
|
103
N/A
|
174
+69%
|
251
+44%
|
152
-40%
|
(134)
N/A
|
(84)
+37%
|
(58)
+31%
|
38
N/A
|
22
-42%
|
(32)
N/A
|
(160)
-406%
|
(278)
-74%
|
(299)
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(48)
|
(53)
|
(57)
|
(42)
|
(32)
|
(21)
|
(16)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(7)
|
(44)
|
(51)
|
(66)
|
(236)
|
(210)
|
(210)
|
(197)
|
(29)
|
(32)
|
(30)
|
(29)
|
(29)
|
(16)
|
(19)
|
(26)
|
(40)
|
(69)
|
(83)
|
(108)
|
(141)
|
(145)
|
(234)
|
(227)
|
(282)
|
(350)
|
(312)
|
(322)
|
(291)
|
(214)
|
(289)
|
(307)
|
(342)
|
(487)
|
(499)
|
(471)
|
(442)
|
(322)
|
(183)
|
(186)
|
(119)
|
(99)
|
(116)
|
(118)
|
(179)
|
(202)
|
(205)
|
(287)
|
(342)
|
(399)
|
(503)
|
(515)
|
(487)
|
(450)
|
(380)
|
(381)
|
(397)
|
(370)
|
(340)
|
(219)
|
(105)
|
(69)
|
(29)
|
(38)
|
(39)
|
(38)
|
(38)
|
(35)
|
(48)
|
(145)
|
(200)
|
(231)
|
(290)
|
(311)
|
(378)
|
|
| Other Items |
0
|
0
|
13
|
13
|
13
|
13
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
114
|
114
|
91
|
19
|
(40)
|
(55)
|
(24)
|
81
|
(8)
|
(2)
|
(3)
|
(33)
|
4
|
8
|
13
|
10
|
(33)
|
2
|
4
|
(73)
|
11
|
46
|
32
|
108
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
(129)
|
(189)
|
(239)
|
(245)
|
(65)
|
46
|
91
|
84
|
78
|
41
|
23
|
25
|
4
|
32
|
49
|
47
|
60
|
5
|
141
|
170
|
209
|
194
|
35
|
(8)
|
(38)
|
38
|
(93)
|
7
|
(563)
|
(655)
|
(843)
|
(897)
|
(314)
|
(245)
|
49
|
33
|
44
|
56
|
169
|
443
|
480
|
366
|
|
| Cash from Investing Activities |
(48)
N/A
|
(53)
-10%
|
(44)
+17%
|
(28)
+36%
|
(19)
+33%
|
(9)
+55%
|
(15)
-79%
|
(8)
+45%
|
(10)
-19%
|
(8)
+24%
|
(9)
-12%
|
(8)
+2%
|
(4)
+51%
|
(3)
+37%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
112
N/A
|
110
-2%
|
83
-24%
|
(24)
N/A
|
(91)
-273%
|
(120)
-32%
|
(261)
-117%
|
(130)
+50%
|
(218)
-68%
|
(200)
+8%
|
(31)
+84%
|
(65)
-108%
|
(27)
+59%
|
(21)
+20%
|
(16)
+25%
|
(7)
+58%
|
(52)
-679%
|
(24)
+53%
|
(36)
-48%
|
(142)
-294%
|
(72)
+49%
|
(62)
+13%
|
(109)
-75%
|
(37)
+66%
|
(169)
-360%
|
(227)
-34%
|
(282)
-24%
|
(350)
-24%
|
(312)
+11%
|
(322)
-3%
|
(291)
+10%
|
(214)
+26%
|
(289)
-35%
|
(307)
-7%
|
(328)
-7%
|
(615)
-88%
|
(688)
-12%
|
(709)
-3%
|
(687)
+3%
|
(387)
+44%
|
(138)
+64%
|
(96)
+31%
|
(35)
+63%
|
(22)
+39%
|
(76)
-252%
|
(95)
-25%
|
(154)
-63%
|
(198)
-28%
|
(173)
+13%
|
(238)
-38%
|
(295)
-24%
|
(339)
-15%
|
(498)
-47%
|
(374)
+25%
|
(317)
+15%
|
(241)
+24%
|
(186)
+23%
|
(347)
-86%
|
(405)
-17%
|
(408)
-1%
|
(302)
+26%
|
(312)
-3%
|
(99)
+68%
|
(632)
-539%
|
(684)
-8%
|
(881)
-29%
|
(936)
-6%
|
(352)
+62%
|
(283)
+20%
|
14
N/A
|
(15)
N/A
|
(101)
-574%
|
(145)
-43%
|
(62)
+57%
|
153
N/A
|
169
+11%
|
(12)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(15)
|
(19)
|
(19)
|
(14)
|
(4)
|
(0)
|
(0)
|
(3)
|
(28)
|
(28)
|
(28)
|
(25)
|
0
|
0
|
2
|
4
|
6
|
10
|
7
|
0
|
4
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
15
|
15
|
15
|
14
|
(1)
|
(0)
|
0
|
1
|
(10)
|
(9)
|
(9)
|
(9)
|
2
|
12
|
13
|
13
|
13
|
2
|
2
|
2
|
3
|
2
|
3
|
5
|
6
|
7
|
0
|
(15)
|
(36)
|
(40)
|
(43)
|
(33)
|
(16)
|
(14)
|
(11)
|
(8)
|
(51)
|
(100)
|
(120)
|
(118)
|
(103)
|
(103)
|
(93)
|
(111)
|
(99)
|
(69)
|
(65)
|
(46)
|
(26)
|
34
|
109
|
109
|
109
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
10
|
5
|
(9)
|
(4)
|
(13)
|
(6)
|
(7)
|
(10)
|
(6)
|
(6)
|
(5)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(14)
|
74
|
15
|
5
|
138
|
44
|
97
|
105
|
(23)
|
(15)
|
(23)
|
(24)
|
(25)
|
(34)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(46)
|
(13)
|
54
|
54
|
138
|
168
|
163
|
157
|
84
|
14
|
76
|
73
|
130
|
276
|
288
|
290
|
210
|
(107)
|
(264)
|
(283)
|
(401)
|
(300)
|
(374)
|
(362)
|
(216)
|
(154)
|
(61)
|
(61)
|
(62)
|
(60)
|
26
|
24
|
18
|
14
|
(116)
|
118
|
119
|
353
|
441
|
524
|
523
|
1 206
|
1 188
|
832
|
640
|
(319)
|
(419)
|
(379)
|
(184)
|
(143)
|
(71)
|
(70)
|
(67)
|
71
|
605
|
|
| 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
|
(6)
|
(12)
|
(19)
|
(25)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(23)
|
(17)
|
(11)
|
(6)
|
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
|
0
|
(31)
|
(31)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(5)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
25
|
24
|
24
|
24
|
0
|
0
|
(2)
|
(13)
|
(17)
|
(17)
|
(28)
|
(19)
|
(16)
|
(17)
|
(4)
|
(4)
|
(28)
|
(29)
|
(30)
|
(27)
|
(3)
|
13
|
10
|
8
|
8
|
(6)
|
16
|
12
|
10
|
10
|
(9)
|
(11)
|
(9)
|
(9)
|
(8)
|
(4)
|
(5)
|
(5)
|
(7)
|
(5)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(29)
|
(29)
|
(25)
|
(25)
|
(2)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(1)
|
(3)
|
(4)
|
(12)
|
|
| Cash from Financing Activities |
(11)
N/A
|
(9)
+15%
|
(14)
-54%
|
(23)
-66%
|
(8)
+64%
|
(13)
-60%
|
(6)
+52%
|
(10)
-61%
|
(38)
-270%
|
(34)
+12%
|
(34)
0%
|
(60)
-79%
|
(32)
+47%
|
(31)
+2%
|
(28)
+10%
|
4
N/A
|
6
+49%
|
10
+59%
|
7
-25%
|
6
-25%
|
1
-82%
|
(13)
N/A
|
72
N/A
|
13
-82%
|
2
-85%
|
134
+6 968%
|
44
-67%
|
97
+121%
|
105
+8%
|
(23)
N/A
|
(15)
+35%
|
(22)
-50%
|
(7)
+67%
|
(9)
-21%
|
(18)
-108%
|
12
N/A
|
(4)
N/A
|
(4)
N/A
|
(3)
+14%
|
(28)
-787%
|
(38)
-38%
|
(57)
-51%
|
(35)
+40%
|
29
N/A
|
38
+32%
|
122
+220%
|
162
+32%
|
160
-1%
|
153
-4%
|
81
-47%
|
12
-86%
|
50
+329%
|
46
-8%
|
102
+120%
|
252
+147%
|
291
+16%
|
308
+6%
|
227
-26%
|
(95)
N/A
|
(272)
-187%
|
(325)
-20%
|
(425)
-31%
|
(330)
+22%
|
(397)
-20%
|
(368)
+7%
|
(239)
+35%
|
(176)
+26%
|
(78)
+56%
|
(121)
-55%
|
(176)
-45%
|
(196)
-12%
|
(116)
+41%
|
(109)
+6%
|
(115)
-6%
|
(108)
+7%
|
(253)
-135%
|
(9)
+97%
|
25
N/A
|
262
+970%
|
376
+43%
|
482
+28%
|
546
+13%
|
1 286
+136%
|
1 269
-1%
|
916
-28%
|
683
-25%
|
(321)
N/A
|
(421)
-31%
|
(384)
+9%
|
(188)
+51%
|
(146)
+22%
|
(75)
+49%
|
(71)
+6%
|
(69)
+2%
|
67
N/A
|
593
+783%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
49
N/A
|
1
-97%
|
0
-71%
|
10
+2 275%
|
36
+282%
|
35
-4%
|
8
-76%
|
(23)
N/A
|
(67)
-196%
|
(31)
+54%
|
(63)
-104%
|
(82)
-30%
|
(54)
+34%
|
(72)
-34%
|
(29)
+60%
|
0
N/A
|
1
+175%
|
2
+100%
|
(1)
N/A
|
140
N/A
|
148
+5%
|
128
-13%
|
123
-4%
|
2
-99%
|
(41)
N/A
|
(63)
-55%
|
(7)
+89%
|
(38)
-437%
|
2
N/A
|
27
+1 038%
|
(21)
N/A
|
78
N/A
|
101
+29%
|
110
+9%
|
150
+37%
|
55
-64%
|
77
+41%
|
97
+26%
|
(14)
N/A
|
39
N/A
|
28
-29%
|
(16)
N/A
|
91
N/A
|
27
-70%
|
(29)
N/A
|
19
N/A
|
53
+175%
|
143
+172%
|
147
+3%
|
102
-31%
|
62
-39%
|
31
-50%
|
8
-74%
|
18
+119%
|
(103)
N/A
|
(117)
-14%
|
(113)
+3%
|
(159)
-41%
|
(109)
+32%
|
(16)
+86%
|
17
N/A
|
16
-7%
|
161
+920%
|
9
-94%
|
59
+547%
|
44
-25%
|
74
+66%
|
219
+197%
|
(62)
N/A
|
(139)
-125%
|
(188)
-35%
|
(245)
-31%
|
(3)
+99%
|
77
N/A
|
85
+11%
|
6
-92%
|
166
+2 494%
|
104
-37%
|
235
+125%
|
251
+7%
|
25
-90%
|
137
+451%
|
419
+207%
|
688
+64%
|
209
-70%
|
(2)
N/A
|
(521)
-28 850%
|
(838)
-61%
|
(454)
+46%
|
(261)
+42%
|
(209)
+20%
|
(197)
+6%
|
(165)
+17%
|
(76)
+54%
|
(41)
+46%
|
283
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
60
N/A
|
10
-83%
|
1
-87%
|
19
+1 392%
|
32
+62%
|
35
+12%
|
14
-59%
|
(13)
N/A
|
(29)
-131%
|
1
N/A
|
(31)
N/A
|
(23)
+26%
|
(24)
-2%
|
(41)
-73%
|
(1)
+98%
|
(4)
-311%
|
(5)
-35%
|
(8)
-50%
|
(8)
-8%
|
21
N/A
|
33
+57%
|
51
+53%
|
32
-36%
|
29
-11%
|
12
-59%
|
(173)
N/A
|
(131)
+24%
|
(126)
+4%
|
(100)
+21%
|
53
N/A
|
27
-48%
|
97
+255%
|
100
+3%
|
106
+5%
|
159
+50%
|
75
-53%
|
79
+5%
|
96
+23%
|
62
-36%
|
55
-11%
|
20
-64%
|
10
-51%
|
18
+81%
|
(66)
N/A
|
(67)
-1%
|
(103)
-54%
|
(109)
-6%
|
(17)
+85%
|
(7)
+59%
|
20
N/A
|
50
+148%
|
(19)
N/A
|
(38)
-101%
|
(99)
-158%
|
(226)
-129%
|
(220)
+3%
|
(183)
+17%
|
(142)
+22%
|
51
N/A
|
211
+313%
|
252
+19%
|
357
+42%
|
414
+16%
|
365
-12%
|
404
+11%
|
258
-36%
|
246
-5%
|
265
+8%
|
11
-96%
|
(10)
N/A
|
(52)
-396%
|
(134)
-159%
|
(35)
+74%
|
22
N/A
|
(17)
N/A
|
66
N/A
|
140
+114%
|
88
-37%
|
11
-87%
|
(162)
N/A
|
(364)
-124%
|
(416)
-14%
|
(305)
+27%
|
74
N/A
|
137
+85%
|
212
+55%
|
114
-46%
|
(172)
N/A
|
(119)
+31%
|
(105)
+12%
|
(106)
-1%
|
(178)
-68%
|
(263)
-47%
|
(450)
-71%
|
(589)
-31%
|
(676)
-15%
|
|