SkyWest Inc
NASDAQ:SKYW
Cash Flow Statement
Cash Flow Statement
SkyWest Inc
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
55
|
51
|
75
|
79
|
87
|
87
|
76
|
69
|
67
|
67
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
159
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
118
|
0
|
0
|
0
|
(162)
|
0
|
0
|
0
|
429
|
0
|
0
|
0
|
280
|
0
|
0
|
0
|
340
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
323
|
0
|
0
|
|
| Depreciation & Amortization |
42
|
46
|
58
|
62
|
64
|
58
|
61
|
66
|
71
|
74
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
190
|
0
|
0
|
0
|
209
|
0
|
0
|
0
|
220
|
0
|
0
|
0
|
222
|
0
|
0
|
0
|
237
|
0
|
0
|
0
|
254
|
0
|
0
|
0
|
252
|
0
|
0
|
0
|
245
|
0
|
0
|
0
|
260
|
0
|
0
|
0
|
265
|
0
|
0
|
0
|
285
|
0
|
0
|
0
|
293
|
0
|
0
|
0
|
335
|
0
|
0
|
0
|
368
|
0
|
0
|
0
|
475
|
0
|
0
|
0
|
440
|
0
|
0
|
0
|
395
|
0
|
0
|
0
|
383
|
0
|
0
|
0
|
384
|
0
|
0
|
|
| Change in Deffered Taxes |
10
|
7
|
8
|
17
|
21
|
22
|
30
|
23
|
19
|
91
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
100
|
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
|
11
|
14
|
18
|
21
|
13
|
13
|
12
|
12
|
11
|
11
|
10
|
9
|
8
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
6
|
7
|
8
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
7
|
8
|
9
|
9
|
10
|
11
|
12
|
12
|
13
|
13
|
12
|
12
|
11
|
10
|
8
|
8
|
14
|
7
|
8
|
8
|
2
|
9
|
10
|
11
|
13
|
9
|
9
|
10
|
11
|
17
|
18
|
19
|
19
|
20
|
19
|
19
|
|
| Other Non-Cash Items |
7
|
8
|
24
|
27
|
28
|
4
|
21
|
23
|
21
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
472
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
11
|
0
|
0
|
|
| Cash Taxes Paid |
20
|
18
|
18
|
20
|
17
|
24
|
26
|
25
|
30
|
11
|
10
|
12
|
2
|
5
|
5
|
3
|
17
|
54
|
54
|
54
|
41
|
2
|
2
|
1
|
1
|
1
|
15
|
17
|
24
|
24
|
10
|
10
|
3
|
3
|
3
|
1
|
0
|
(17)
|
(17)
|
(17)
|
(17)
|
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
1
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
5
|
5
|
5
|
5
|
1
|
1
|
1
|
3
|
5
|
5
|
6
|
5
|
3
|
4
|
3
|
3
|
3
|
1
|
1
|
0
|
2
|
2
|
2
|
8
|
7
|
7
|
6
|
1
|
1
|
2
|
4
|
10
|
14
|
13
|
25
|
19
|
19
|
19
|
13
|
|
| Cash Interest Paid |
4
|
0
|
1
|
2
|
3
|
2
|
2
|
4
|
6
|
14
|
16
|
19
|
19
|
21
|
22
|
25
|
31
|
54
|
75
|
96
|
110
|
114
|
106
|
117
|
118
|
113
|
119
|
109
|
109
|
112
|
105
|
104
|
95
|
91
|
89
|
85
|
86
|
86
|
87
|
85
|
84
|
81
|
80
|
79
|
79
|
78
|
78
|
76
|
74
|
71
|
70
|
68
|
68
|
68
|
70
|
72
|
77
|
81
|
82
|
79
|
79
|
77
|
84
|
92
|
100
|
106
|
108
|
109
|
113
|
118
|
126
|
131
|
133
|
132
|
129
|
106
|
128
|
125
|
126
|
150
|
126
|
125
|
123
|
118
|
121
|
125
|
129
|
131
|
131
|
128
|
125
|
121
|
117
|
114
|
111
|
108
|
|
| Change in Working Capital |
(5)
|
40
|
(15)
|
(14)
|
10
|
4
|
(10)
|
7
|
13
|
(75)
|
(32)
|
(0)
|
30
|
58
|
211
|
236
|
265
|
(46)
|
265
|
311
|
416
|
53
|
548
|
529
|
502
|
(91)
|
432
|
432
|
379
|
(9)
|
322
|
310
|
351
|
(15)
|
353
|
329
|
322
|
(50)
|
281
|
265
|
240
|
(62)
|
169
|
220
|
245
|
(65)
|
(77)
|
(45)
|
(57)
|
(46)
|
(66)
|
(142)
|
(111)
|
(10)
|
60
|
127
|
118
|
(11)
|
(11)
|
49
|
75
|
(5)
|
104
|
99
|
128
|
97
|
706
|
703
|
725
|
75
|
792
|
814
|
812
|
(82)
|
836
|
851
|
687
|
133
|
596
|
640
|
772
|
158
|
621
|
548
|
488
|
(48)
|
570
|
558
|
609
|
313
|
741
|
723
|
728
|
(125)
|
703
|
795
|
|
| Cash from Operating Activities |
108
N/A
|
151
+39%
|
150
-1%
|
172
+15%
|
211
+23%
|
174
-18%
|
178
+2%
|
189
+6%
|
190
+1%
|
158
-17%
|
178
+13%
|
164
-8%
|
157
-4%
|
247
+58%
|
211
-15%
|
236
+12%
|
265
+12%
|
208
-22%
|
265
+28%
|
311
+17%
|
416
+34%
|
492
+18%
|
548
+11%
|
529
-3%
|
502
-5%
|
396
-21%
|
432
+9%
|
432
0%
|
379
-12%
|
391
+3%
|
322
-18%
|
310
-4%
|
351
+13%
|
363
+3%
|
353
-3%
|
329
-7%
|
322
-2%
|
347
+8%
|
281
-19%
|
265
-6%
|
240
-9%
|
162
-32%
|
169
+4%
|
220
+31%
|
245
+11%
|
289
+18%
|
277
-4%
|
309
+12%
|
296
-4%
|
290
-2%
|
269
-7%
|
193
-28%
|
225
+16%
|
290
+29%
|
360
+24%
|
426
+19%
|
417
-2%
|
417
0%
|
417
0%
|
477
+14%
|
503
+6%
|
507
+1%
|
616
+22%
|
610
-1%
|
640
+5%
|
684
+7%
|
706
+3%
|
703
0%
|
725
+3%
|
803
+11%
|
792
-1%
|
814
+3%
|
812
0%
|
721
-11%
|
836
+16%
|
851
+2%
|
687
-19%
|
634
-8%
|
596
-6%
|
640
+7%
|
772
+21%
|
832
+8%
|
621
-25%
|
548
-12%
|
488
-11%
|
480
-2%
|
610
+27%
|
598
-2%
|
649
+8%
|
736
+14%
|
744
+1%
|
726
-2%
|
731
+1%
|
692
-5%
|
706
+2%
|
798
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(155)
|
(200)
|
(234)
|
(223)
|
(332)
|
(95)
|
(160)
|
(334)
|
(389)
|
(741)
|
(717)
|
(550)
|
(376)
|
(212)
|
(299)
|
(339)
|
(351)
|
(700)
|
(188)
|
(147)
|
(223)
|
(246)
|
(410)
|
(485)
|
(421)
|
(368)
|
(248)
|
(184)
|
(173)
|
(207)
|
(183)
|
(230)
|
(296)
|
(395)
|
(457)
|
(384)
|
(313)
|
(151)
|
(80)
|
(83)
|
(134)
|
(186)
|
(169)
|
(169)
|
(109)
|
(65)
|
(69)
|
(107)
|
(141)
|
(152)
|
(203)
|
(388)
|
(533)
|
(675)
|
(871)
|
(886)
|
(835)
|
(721)
|
(554)
|
(523)
|
(698)
|
(1 154)
|
(1 277)
|
(1 349)
|
(1 141)
|
(735)
|
(722)
|
(791)
|
(1 001)
|
(1 139)
|
(1 180)
|
(979)
|
(766)
|
(715)
|
(542)
|
(472)
|
(383)
|
(448)
|
(432)
|
(408)
|
(602)
|
(681)
|
(762)
|
(899)
|
(918)
|
(683)
|
(644)
|
(469)
|
(333)
|
(316)
|
(251)
|
(239)
|
(249)
|
(328)
|
(369)
|
(544)
|
|
| Other Items |
(69)
|
(20)
|
20
|
(20)
|
(39)
|
(26)
|
(59)
|
(68)
|
(55)
|
(71)
|
(105)
|
(74)
|
(103)
|
(73)
|
(35)
|
(12)
|
(119)
|
278
|
(127)
|
(128)
|
5
|
(60)
|
(52)
|
(92)
|
(345)
|
(294)
|
(148)
|
(182)
|
(22)
|
(52)
|
(176)
|
(144)
|
(140)
|
(168)
|
(200)
|
(186)
|
(130)
|
(26)
|
104
|
162
|
121
|
175
|
89
|
18
|
42
|
(43)
|
10
|
7
|
168
|
86
|
38
|
136
|
60
|
90
|
94
|
98
|
(14)
|
152
|
220
|
64
|
(66)
|
(23)
|
(148)
|
(43)
|
120
|
(16)
|
120
|
21
|
203
|
155
|
220
|
295
|
220
|
58
|
17
|
(7)
|
(230)
|
(236)
|
(428)
|
(387)
|
(217)
|
(17)
|
61
|
(174)
|
(248)
|
(222)
|
(133)
|
191
|
353
|
293
|
224
|
70
|
46
|
100
|
75
|
19
|
|
| Cash from Investing Activities |
(224)
N/A
|
(220)
+2%
|
(214)
+2%
|
(243)
-14%
|
(370)
-52%
|
(121)
+67%
|
(219)
-81%
|
(402)
-84%
|
(444)
-10%
|
(812)
-83%
|
(822)
-1%
|
(624)
+24%
|
(479)
+23%
|
(285)
+40%
|
(334)
-17%
|
(350)
-5%
|
(471)
-34%
|
(423)
+10%
|
(315)
+26%
|
(275)
+13%
|
(218)
+21%
|
(305)
-40%
|
(462)
-51%
|
(577)
-25%
|
(766)
-33%
|
(662)
+14%
|
(396)
+40%
|
(366)
+7%
|
(195)
+47%
|
(260)
-33%
|
(359)
-38%
|
(374)
-4%
|
(437)
-17%
|
(563)
-29%
|
(657)
-17%
|
(570)
+13%
|
(442)
+22%
|
(177)
+60%
|
25
N/A
|
79
+219%
|
(13)
N/A
|
(12)
+12%
|
(80)
-591%
|
(151)
-89%
|
(67)
+56%
|
(108)
-63%
|
(60)
+45%
|
(100)
-68%
|
27
N/A
|
(66)
N/A
|
(166)
-151%
|
(252)
-52%
|
(473)
-88%
|
(585)
-24%
|
(776)
-33%
|
(788)
-2%
|
(849)
-8%
|
(570)
+33%
|
(334)
+41%
|
(459)
-37%
|
(764)
-66%
|
(1 177)
-54%
|
(1 425)
-21%
|
(1 392)
+2%
|
(1 021)
+27%
|
(751)
+26%
|
(603)
+20%
|
(771)
-28%
|
(799)
-4%
|
(983)
-23%
|
(960)
+2%
|
(685)
+29%
|
(546)
+20%
|
(657)
-20%
|
(525)
+20%
|
(479)
+9%
|
(613)
-28%
|
(684)
-11%
|
(860)
-26%
|
(795)
+8%
|
(819)
-3%
|
(699)
+15%
|
(702)
0%
|
(1 073)
-53%
|
(1 166)
-9%
|
(905)
+22%
|
(777)
+14%
|
(278)
+64%
|
21
N/A
|
(23)
N/A
|
(27)
-15%
|
(169)
-531%
|
(203)
-20%
|
(229)
-12%
|
(294)
-29%
|
(525)
-79%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
10
|
13
|
14
|
8
|
9
|
8
|
7
|
5
|
7
|
5
|
7
|
(5)
|
(5)
|
(5)
|
(6)
|
5
|
22
|
35
|
129
|
133
|
115
|
111
|
(29)
|
(77)
|
(97)
|
(166)
|
(145)
|
(96)
|
(85)
|
(32)
|
(15)
|
(19)
|
(10)
|
(2)
|
3
|
(8)
|
(25)
|
(44)
|
(64)
|
(69)
|
(56)
|
(38)
|
(17)
|
(1)
|
5
|
6
|
7
|
(5)
|
(7)
|
(11)
|
(16)
|
(5)
|
(6)
|
(4)
|
(16)
|
(15)
|
(9)
|
(8)
|
12
|
15
|
8
|
(6)
|
(8)
|
(13)
|
(15)
|
(24)
|
(24)
|
(38)
|
(49)
|
(60)
|
(92)
|
(103)
|
(88)
|
(81)
|
(49)
|
(24)
|
(17)
|
9
|
9
|
9
|
3
|
3
|
3
|
3
|
3
|
(97)
|
(193)
|
(244)
|
(289)
|
(198)
|
(115)
|
(81)
|
(40)
|
(46)
|
(49)
|
|
| Net Issuance of Debt |
7
|
40
|
53
|
62
|
177
|
31
|
76
|
232
|
314
|
633
|
605
|
432
|
232
|
2
|
187
|
186
|
274
|
191
|
118
|
15
|
(24)
|
(60)
|
66
|
193
|
127
|
67
|
(69)
|
(98)
|
(99)
|
(40)
|
(31)
|
7
|
59
|
153
|
222
|
156
|
98
|
(104)
|
(189)
|
(191)
|
(154)
|
(83)
|
(85)
|
(88)
|
(124)
|
(173)
|
(171)
|
(175)
|
(178)
|
(172)
|
(143)
|
14
|
145
|
275
|
442
|
494
|
438
|
238
|
85
|
32
|
175
|
624
|
683
|
727
|
464
|
141
|
101
|
149
|
366
|
414
|
306
|
79
|
(141)
|
(182)
|
(194)
|
(88)
|
93
|
219
|
214
|
50
|
(100)
|
(91)
|
96
|
276
|
446
|
270
|
95
|
(106)
|
(338)
|
(378)
|
(407)
|
(408)
|
(387)
|
(337)
|
(339)
|
(288)
|
|
| Cash Paid for Dividends |
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(12)
|
(13)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(19)
|
(13)
|
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
|
0
|
0
|
0
|
48
|
(14)
|
(8)
|
(0)
|
36
|
(49)
|
(55)
|
(31)
|
41
|
40
|
44
|
11
|
12
|
5
|
0
|
0
|
4
|
4
|
6
|
10
|
16
|
19
|
17
|
14
|
4
|
0
|
0
|
7
|
14
|
0
|
14
|
7
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(7)
|
(8)
|
3
|
4
|
4
|
3
|
(9)
|
(9)
|
(9)
|
(7)
|
(9)
|
(8)
|
(8)
|
(9)
|
(17)
|
(17)
|
(16)
|
(16)
|
(11)
|
(13)
|
(12)
|
(14)
|
(10)
|
(10)
|
(10)
|
(8)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(7)
|
(7)
|
(7)
|
(8)
|
(28)
|
(28)
|
|
| Cash from Financing Activities |
15
N/A
|
45
+193%
|
60
+33%
|
70
+16%
|
180
+157%
|
35
-80%
|
80
+128%
|
234
+192%
|
314
+34%
|
635
+102%
|
605
-5%
|
434
-28%
|
221
-49%
|
39
-82%
|
161
+312%
|
165
+2%
|
272
+65%
|
243
-11%
|
97
-60%
|
83
-15%
|
72
-13%
|
89
+24%
|
209
+136%
|
200
-4%
|
54
-73%
|
(26)
N/A
|
(238)
-802%
|
(250)
-5%
|
(202)
+19%
|
(128)
+36%
|
(66)
+49%
|
(10)
+85%
|
41
N/A
|
151
+264%
|
231
+53%
|
167
-28%
|
95
-43%
|
(134)
N/A
|
(242)
-81%
|
(264)
-9%
|
(225)
+15%
|
(133)
+41%
|
(117)
+12%
|
(99)
+15%
|
(126)
-27%
|
(176)
-39%
|
(173)
+2%
|
(177)
-2%
|
(191)
-8%
|
(187)
+2%
|
(164)
+12%
|
(12)
+93%
|
131
N/A
|
257
+95%
|
425
+66%
|
463
+9%
|
407
-12%
|
223
-45%
|
73
-67%
|
39
-46%
|
184
+366%
|
614
+234%
|
658
+7%
|
697
+6%
|
430
-38%
|
102
-76%
|
52
-49%
|
100
+90%
|
300
+201%
|
328
+9%
|
208
-36%
|
(51)
N/A
|
(282)
-451%
|
(305)
-8%
|
(312)
-2%
|
(174)
+44%
|
36
N/A
|
178
+392%
|
206
+15%
|
49
-76%
|
(99)
N/A
|
(91)
+9%
|
96
N/A
|
275
+186%
|
445
+62%
|
269
-40%
|
(4)
N/A
|
(301)
-6 825%
|
(583)
-93%
|
(668)
-15%
|
(612)
+8%
|
(530)
+13%
|
(475)
+10%
|
(385)
+19%
|
(413)
-7%
|
(366)
+11%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(100)
N/A
|
(24)
+76%
|
(4)
+83%
|
(2)
+59%
|
20
N/A
|
88
+335%
|
39
-56%
|
21
-47%
|
60
+189%
|
(19)
N/A
|
(40)
-113%
|
(26)
+33%
|
(101)
-282%
|
1
N/A
|
38
+5 343%
|
50
+32%
|
66
+32%
|
28
-58%
|
48
+73%
|
119
+150%
|
270
+127%
|
275
+2%
|
295
+7%
|
152
-48%
|
(210)
N/A
|
(293)
-39%
|
(202)
+31%
|
(185)
+9%
|
(18)
+90%
|
3
N/A
|
(103)
N/A
|
(74)
+28%
|
(44)
+41%
|
(50)
-13%
|
(73)
-47%
|
(74)
-1%
|
(25)
+66%
|
36
N/A
|
63
+76%
|
80
+26%
|
2
-98%
|
17
+838%
|
(29)
N/A
|
(30)
-6%
|
52
N/A
|
4
-92%
|
44
+951%
|
32
-28%
|
131
+312%
|
37
-72%
|
(60)
N/A
|
(71)
-17%
|
(116)
-64%
|
(38)
+67%
|
9
N/A
|
101
+1 092%
|
(25)
N/A
|
71
N/A
|
156
+120%
|
57
-63%
|
(77)
N/A
|
(56)
+27%
|
(151)
-169%
|
(85)
+44%
|
48
N/A
|
35
-28%
|
156
+346%
|
32
-79%
|
226
+602%
|
147
-35%
|
39
-73%
|
78
+98%
|
(17)
N/A
|
(241)
-1 348%
|
(1)
+99%
|
199
N/A
|
110
-44%
|
129
+16%
|
(59)
N/A
|
(106)
-82%
|
(146)
-38%
|
43
N/A
|
15
-65%
|
(250)
N/A
|
(233)
+7%
|
(155)
+33%
|
(171)
-10%
|
18
N/A
|
86
+371%
|
45
-48%
|
105
+133%
|
27
-74%
|
52
+91%
|
79
+51%
|
(1)
N/A
|
(93)
-9 187%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(47)
N/A
|
(49)
-5%
|
(84)
-71%
|
(52)
+38%
|
(121)
-134%
|
79
N/A
|
18
-77%
|
(145)
N/A
|
(198)
-37%
|
(583)
-194%
|
(539)
+8%
|
(387)
+28%
|
(220)
+43%
|
35
N/A
|
(88)
N/A
|
(103)
-17%
|
(86)
+16%
|
(493)
-470%
|
78
N/A
|
164
+112%
|
193
+18%
|
246
+27%
|
137
-44%
|
44
-68%
|
81
+84%
|
28
-66%
|
184
+567%
|
247
+34%
|
206
-17%
|
184
-11%
|
139
-25%
|
79
-43%
|
55
-31%
|
(32)
N/A
|
(104)
-224%
|
(55)
+47%
|
10
N/A
|
196
+1 933%
|
201
+3%
|
182
-10%
|
106
-42%
|
(24)
N/A
|
(1)
+97%
|
51
N/A
|
136
+168%
|
224
+65%
|
208
-7%
|
202
-3%
|
155
-23%
|
138
-11%
|
66
-52%
|
(195)
N/A
|
(308)
-58%
|
(385)
-25%
|
(511)
-33%
|
(460)
+10%
|
(417)
+9%
|
(304)
+27%
|
(137)
+55%
|
(47)
+66%
|
(195)
-318%
|
(647)
-233%
|
(661)
-2%
|
(738)
-12%
|
(502)
+32%
|
(51)
+90%
|
(16)
+69%
|
(88)
-452%
|
(276)
-213%
|
(336)
-22%
|
(388)
-16%
|
(166)
+57%
|
45
N/A
|
6
-86%
|
293
+4 555%
|
380
+29%
|
304
-20%
|
186
-39%
|
164
-12%
|
232
+42%
|
170
-27%
|
150
-12%
|
(142)
N/A
|
(350)
-147%
|
(430)
-23%
|
(202)
+53%
|
(34)
+83%
|
129
N/A
|
316
+145%
|
420
+33%
|
493
+17%
|
487
-1%
|
482
-1%
|
364
-24%
|
337
-7%
|
253
-25%
|
|