LATAM Airlines Group SA
OTC:LTMAY
Cash Flow Statement
Cash Flow Statement
LATAM Airlines Group SA
| Dec-1997 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
9
|
(3)
|
(6)
|
(11)
|
(13)
|
(6)
|
(1)
|
1
|
1
|
(30)
|
(30)
|
(3)
|
(26)
|
(21)
|
(30)
|
(83)
|
(80)
|
(86)
|
(107)
|
(108)
|
(99)
|
(79)
|
(59)
|
(58)
|
(56)
|
(70)
|
(75)
|
(60)
|
(66)
|
(98)
|
(98)
|
(92)
|
(85)
|
(60)
|
(57)
|
(29)
|
(30)
|
(19)
|
(11)
|
(45)
|
(82)
|
(71)
|
(68)
|
(66)
|
(34)
|
(41)
|
(57)
|
(9)
|
3
|
13
|
25
|
(14)
|
(15)
|
(17)
|
(17)
|
(18)
|
(35)
|
(36)
|
(39)
|
(43)
|
(43)
|
(52)
|
(90)
|
|
| Cash Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
103
|
27
|
65
|
139
|
144
|
163
|
196
|
236
|
292
|
332
|
355
|
347
|
332
|
316
|
279
|
277
|
268
|
287
|
390
|
490
|
553
|
615
|
576
|
707
|
722
|
764
|
817
|
729
|
719
|
(53)
|
(383)
|
846
|
(930)
|
(538)
|
(562)
|
(637)
|
(701)
|
(772)
|
(828)
|
(911)
|
(945)
|
(917)
|
(1 363)
|
(1 898)
|
(2 288)
|
(2 673)
|
(2 522)
|
(2 349)
|
(2 523)
|
(2 628)
|
(2 824)
|
(3 202)
|
(3 261)
|
(3 074)
|
(3 044)
|
(2 658)
|
(2 476)
|
(2 633)
|
(2 374)
|
(2 192)
|
(2 125)
|
(1 971)
|
(2 117)
|
(2 188)
|
(2 250)
|
(2 199)
|
(2 077)
|
(2 005)
|
(1 947)
|
(2 032)
|
(1 934)
|
(1 671)
|
(1 597)
|
(1 125)
|
(1 174)
|
(1 284)
|
(1 070)
|
(1 224)
|
(1 091)
|
(1 185)
|
(1 274)
|
(1 345)
|
(1 398)
|
(1 442)
|
(1 516)
|
(1 568)
|
(1 600)
|
(1 596)
|
(1 539)
|
(1 466)
|
(1 535)
|
(1 643)
|
(1 842)
|
(2 086)
|
(2 185)
|
|
| Cash from Operating Activities |
103
N/A
|
27
-74%
|
65
+142%
|
139
+114%
|
144
+3%
|
163
+14%
|
196
+20%
|
236
+20%
|
292
+24%
|
332
+14%
|
355
+7%
|
347
-2%
|
332
-4%
|
316
-5%
|
279
-12%
|
277
-1%
|
268
-3%
|
287
+7%
|
390
+36%
|
490
+26%
|
553
+13%
|
615
+11%
|
576
-6%
|
707
+23%
|
722
+2%
|
764
+6%
|
817
+7%
|
729
-11%
|
719
-1%
|
521
-28%
|
505
-3%
|
846
+67%
|
768
-9%
|
926
+21%
|
1 071
+16%
|
1 125
+5%
|
1 086
-3%
|
1 010
-7%
|
920
-9%
|
763
-17%
|
803
+5%
|
903
+12%
|
1 078
+19%
|
1 204
+12%
|
974
-19%
|
1 009
+4%
|
1 172
+16%
|
1 409
+20%
|
1 545
+10%
|
1 700
+10%
|
1 361
-20%
|
1 331
-2%
|
1 666
+25%
|
1 745
+5%
|
1 936
+11%
|
1 715
-11%
|
1 428
-17%
|
1 326
-7%
|
1 122
-15%
|
981
-13%
|
1 079
+10%
|
1 031
-4%
|
1 319
+28%
|
1 667
+26%
|
1 957
+17%
|
1 944
-1%
|
1 446
-26%
|
2 073
+43%
|
1 836
-11%
|
2 176
+19%
|
2 987
+37%
|
2 827
-5%
|
2 781
-2%
|
2 151
-23%
|
850
-60%
|
(495)
N/A
|
(875)
-77%
|
(1 036)
-18%
|
(527)
+49%
|
(174)
+67%
|
11
N/A
|
414
+3 562%
|
633
+53%
|
97
-85%
|
543
+461%
|
836
+54%
|
1 198
+43%
|
2 264
+89%
|
2 280
+1%
|
2 649
+16%
|
2 821
+6%
|
3 106
+10%
|
3 327
+7%
|
3 292
-1%
|
3 520
+7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(179)
|
(30)
|
(81)
|
(193)
|
(210)
|
(191)
|
(152)
|
(65)
|
(135)
|
(153)
|
(162)
|
(127)
|
(155)
|
(200)
|
(417)
|
(592)
|
(666)
|
(771)
|
(902)
|
(920)
|
(945)
|
(957)
|
(685)
|
(840)
|
(861)
|
(938)
|
(1 047)
|
(832)
|
(860)
|
(661)
|
(539)
|
(539)
|
(523)
|
(627)
|
(850)
|
(1 048)
|
(1 307)
|
(1 409)
|
(1 286)
|
(1 395)
|
(1 246)
|
(1 167)
|
(1 969)
|
(2 449)
|
(2 558)
|
(2 899)
|
(2 233)
|
(1 425)
|
(1 250)
|
(1 060)
|
(1 110)
|
(1 496)
|
(1 588)
|
(1 441)
|
(1 471)
|
(1 622)
|
(1 626)
|
(1 559)
|
(1 306)
|
(783)
|
(565)
|
(573)
|
(503)
|
(491)
|
(604)
|
(586)
|
(760)
|
(757)
|
(759)
|
(882)
|
(834)
|
(1 417)
|
(1 365)
|
(1 218)
|
(1 078)
|
(400)
|
(285)
|
(260)
|
(508)
|
(686)
|
(739)
|
(806)
|
(752)
|
(831)
|
(845)
|
(878)
|
(821)
|
(864)
|
(868)
|
(1 040)
|
(1 217)
|
(1 420)
|
(1 699)
|
(1 939)
|
(1 934)
|
|
| Other Items |
(22)
|
40
|
45
|
74
|
87
|
15
|
(7)
|
(56)
|
9
|
24
|
40
|
(26)
|
(29)
|
(10)
|
(7)
|
32
|
62
|
66
|
66
|
15
|
16
|
9
|
2
|
(4)
|
(4)
|
9
|
18
|
1
|
27
|
145
|
132
|
(51)
|
(36)
|
(196)
|
(164)
|
(52)
|
(57)
|
63
|
71
|
156
|
151
|
410
|
489
|
522
|
713
|
363
|
20
|
147
|
347
|
528
|
830
|
597
|
333
|
70
|
(57)
|
(117)
|
(144)
|
12
|
91
|
351
|
274
|
246
|
258
|
204
|
124
|
412
|
250
|
399
|
368
|
(149)
|
119
|
(2)
|
327
|
575
|
529
|
433
|
198
|
136
|
103
|
133
|
128
|
153
|
100
|
82
|
167
|
172
|
195
|
204
|
204
|
219
|
255
|
250
|
237
|
231
|
226
|
|
| Cash from Investing Activities |
(201)
N/A
|
9
N/A
|
(36)
N/A
|
(119)
-228%
|
(124)
-4%
|
(175)
-42%
|
(159)
+9%
|
(120)
+25%
|
(126)
-5%
|
(129)
-3%
|
(122)
+6%
|
(153)
-25%
|
(184)
-20%
|
(210)
-14%
|
(424)
-102%
|
(560)
-32%
|
(604)
-8%
|
(706)
-17%
|
(836)
-19%
|
(906)
-8%
|
(929)
-3%
|
(949)
-2%
|
(683)
+28%
|
(844)
-24%
|
(865)
-2%
|
(929)
-7%
|
(1 029)
-11%
|
(831)
+19%
|
(832)
0%
|
(517)
+38%
|
(407)
+21%
|
(590)
-45%
|
(559)
+5%
|
(823)
-47%
|
(1 014)
-23%
|
(1 100)
-9%
|
(1 364)
-24%
|
(1 346)
+1%
|
(1 215)
+10%
|
(1 238)
-2%
|
(1 095)
+12%
|
(758)
+31%
|
(1 480)
-95%
|
(1 926)
-30%
|
(1 844)
+4%
|
(2 537)
-38%
|
(2 213)
+13%
|
(1 279)
+42%
|
(904)
+29%
|
(532)
+41%
|
(280)
+47%
|
(899)
-221%
|
(1 255)
-40%
|
(1 371)
-9%
|
(1 528)
-11%
|
(1 739)
-14%
|
(1 770)
-2%
|
(1 547)
+13%
|
(1 215)
+21%
|
(432)
+64%
|
(292)
+32%
|
(327)
-12%
|
(245)
+25%
|
(287)
-17%
|
(480)
-67%
|
(174)
+64%
|
(510)
-193%
|
(358)
+30%
|
(391)
-9%
|
(1 032)
-164%
|
(715)
+31%
|
(1 419)
-98%
|
(1 038)
+27%
|
(643)
+38%
|
(550)
+14%
|
34
N/A
|
(88)
N/A
|
(124)
-41%
|
(405)
-227%
|
(553)
-36%
|
(611)
-11%
|
(654)
-7%
|
(651)
+0%
|
(749)
-15%
|
(677)
+10%
|
(706)
-4%
|
(626)
+11%
|
(660)
-5%
|
(665)
-1%
|
(821)
-24%
|
(962)
-17%
|
(1 170)
-22%
|
(1 462)
-25%
|
(1 708)
-17%
|
(1 707)
+0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
2
|
0
|
2
|
3
|
3
|
322
|
320
|
319
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
9
|
23
|
26
|
26
|
28
|
84
|
178
|
178
|
175
|
889
|
941
|
941
|
941
|
889
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
608
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
549
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(152)
|
(585)
|
|
| Net Issuance of Debt |
78
|
(45)
|
(28)
|
83
|
32
|
52
|
20
|
(64)
|
(63)
|
(51)
|
(49)
|
(41)
|
(37)
|
(31)
|
71
|
233
|
311
|
381
|
578
|
598
|
549
|
539
|
273
|
287
|
291
|
449
|
565
|
472
|
544
|
468
|
267
|
347
|
195
|
123
|
202
|
79
|
166
|
202
|
144
|
360
|
277
|
171
|
867
|
1 505
|
1 621
|
2 402
|
1 954
|
770
|
(494)
|
(1 357)
|
(1 632)
|
(1 063)
|
(15)
|
90
|
326
|
390
|
718
|
499
|
460
|
(336)
|
(791)
|
(302)
|
(955)
|
(736)
|
(905)
|
(1 363)
|
(580)
|
(1 040)
|
(454)
|
(195)
|
(747)
|
(385)
|
(230)
|
(294)
|
(19)
|
1 070
|
641
|
950
|
647
|
95
|
386
|
14
|
191
|
(2 682)
|
(3 032)
|
(3 107)
|
(3 149)
|
(567)
|
(566)
|
(603)
|
(551)
|
(599)
|
(569)
|
(189)
|
(148)
|
|
| Cash Paid for Dividends |
(26)
|
(1)
|
(1)
|
(2)
|
(11)
|
(14)
|
(26)
|
(49)
|
(40)
|
(42)
|
(70)
|
(82)
|
0
|
(82)
|
(79)
|
(44)
|
(79)
|
(73)
|
(85)
|
(85)
|
(118)
|
(169)
|
(211)
|
(211)
|
(263)
|
(216)
|
(222)
|
(223)
|
(208)
|
(202)
|
(140)
|
(140)
|
(105)
|
(116)
|
(155)
|
(155)
|
(210)
|
(210)
|
(192)
|
(192)
|
(152)
|
(160)
|
(105)
|
(125)
|
(49)
|
(40)
|
(44)
|
(30)
|
(21)
|
(29)
|
(33)
|
(35)
|
(44)
|
(35)
|
(34)
|
(35)
|
(40)
|
(37)
|
(40)
|
(41)
|
(39)
|
(65)
|
(64)
|
(67)
|
(65)
|
(87)
|
(82)
|
(73)
|
(63)
|
(64)
|
(60)
|
(55)
|
(56)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(175)
|
(175)
|
(175)
|
(175)
|
(293)
|
(293)
|
|
| Other |
(3)
|
(5)
|
27
|
(17)
|
20
|
20
|
(5)
|
(4)
|
(3)
|
(1)
|
(11)
|
(12)
|
(14)
|
(13)
|
(13)
|
(15)
|
(13)
|
(15)
|
(14)
|
(12)
|
(11)
|
(12)
|
(12)
|
(12)
|
(33)
|
(55)
|
(78)
|
(191)
|
(71)
|
(62)
|
(70)
|
(108)
|
(139)
|
(132)
|
(115)
|
(49)
|
0
|
18
|
32
|
28
|
31
|
1
|
(56)
|
(459)
|
(578)
|
(672)
|
(598)
|
(423)
|
(391)
|
(382)
|
(526)
|
(378)
|
(350)
|
(358)
|
(350)
|
(483)
|
(606)
|
(703)
|
(666)
|
(627)
|
(455)
|
(371)
|
(428)
|
(376)
|
(502)
|
(549)
|
(371)
|
(496)
|
(460)
|
(527)
|
(997)
|
(904)
|
(954)
|
(865)
|
(441)
|
52
|
131
|
389
|
376
|
14
|
63
|
(127)
|
(153)
|
2 988
|
2 897
|
2 789
|
2 729
|
(583)
|
(624)
|
(642)
|
(705)
|
(792)
|
(754)
|
(748)
|
(796)
|
|
| Cash from Financing Activities |
113
N/A
|
(51)
N/A
|
(2)
+96%
|
65
N/A
|
41
-37%
|
57
+40%
|
(11)
N/A
|
(117)
-1 005%
|
(106)
+10%
|
(94)
+11%
|
(131)
-38%
|
(135)
-3%
|
(132)
+2%
|
(122)
+7%
|
(17)
+86%
|
178
N/A
|
222
+25%
|
293
+32%
|
481
+64%
|
504
+5%
|
423
-16%
|
681
+61%
|
370
-46%
|
383
+4%
|
314
-18%
|
179
-43%
|
265
+48%
|
59
-78%
|
266
+352%
|
204
-23%
|
57
-72%
|
99
+74%
|
(49)
N/A
|
(125)
-158%
|
(68)
+46%
|
(125)
-84%
|
(37)
+70%
|
19
N/A
|
(8)
N/A
|
219
N/A
|
182
-17%
|
38
-79%
|
733
+1 835%
|
1 005
+37%
|
1 172
+17%
|
1 868
+59%
|
1 487
-20%
|
1 206
-19%
|
35
-97%
|
(828)
N/A
|
(1 250)
-51%
|
(1 320)
-6%
|
(410)
+69%
|
(304)
+26%
|
(59)
+81%
|
(128)
-118%
|
73
N/A
|
(241)
N/A
|
(246)
-2%
|
(396)
-61%
|
(676)
-71%
|
(129)
+81%
|
(838)
-552%
|
(1 179)
-41%
|
(1 472)
-25%
|
(1 998)
-36%
|
(1 033)
+48%
|
(1 609)
-56%
|
(978)
+39%
|
(787)
+19%
|
(1 804)
-129%
|
(1 344)
+26%
|
(1 239)
+8%
|
(1 160)
+6%
|
(460)
+60%
|
1 121
N/A
|
771
-31%
|
1 339
+74%
|
1 023
-24%
|
110
-89%
|
449
+310%
|
(113)
N/A
|
39
N/A
|
855
+2 109%
|
414
-52%
|
231
-44%
|
129
-44%
|
(1 150)
N/A
|
(1 190)
-3%
|
(1 420)
-19%
|
(1 432)
-1%
|
(1 565)
-9%
|
(1 498)
+4%
|
(1 383)
+8%
|
(1 822)
-32%
|
|
| 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
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
(25)
|
(25)
|
(25)
|
(26)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(40)
|
(7)
|
(21)
|
(7)
|
53
|
(1)
|
29
|
(25)
|
(105)
|
(108)
|
(203)
|
(102)
|
(76)
|
(84)
|
78
|
25
|
25
|
43
|
(27)
|
(62)
|
(4)
|
(8)
|
(44)
|
(149)
|
(157)
|
(167)
|
(158)
|
(70)
|
(207)
|
(73)
|
(117)
|
(75)
|
66
|
(36)
|
11
|
22
|
(14)
|
(32)
|
(1)
|
(50)
|
(53)
|
(33)
|
(43)
|
31
|
31
|
44
|
11
|
(79)
|
(46)
|
(129)
|
(71)
|
13
|
16
|
|
| Net Change in Cash |
15
N/A
|
(15)
N/A
|
27
N/A
|
85
+216%
|
61
-28%
|
45
-26%
|
26
-43%
|
(2)
N/A
|
60
N/A
|
109
+81%
|
102
-6%
|
59
-42%
|
16
-72%
|
(17)
N/A
|
(162)
-869%
|
(106)
+35%
|
(114)
-8%
|
(126)
-10%
|
35
N/A
|
88
+153%
|
47
-47%
|
347
+642%
|
264
-24%
|
246
-7%
|
170
-31%
|
15
-91%
|
52
+257%
|
(44)
N/A
|
151
N/A
|
207
+37%
|
156
-25%
|
331
+112%
|
136
-59%
|
(47)
N/A
|
(37)
+22%
|
(100)
-175%
|
(315)
-214%
|
(317)
-1%
|
(304)
+4%
|
(257)
+16%
|
(109)
+57%
|
183
N/A
|
292
+60%
|
276
-5%
|
280
+2%
|
333
+19%
|
499
+50%
|
1 335
+167%
|
705
-47%
|
315
-55%
|
(274)
N/A
|
(996)
-263%
|
(202)
+80%
|
(32)
+84%
|
273
N/A
|
(236)
N/A
|
(191)
+19%
|
(437)
-128%
|
(315)
+28%
|
196
N/A
|
85
-57%
|
513
+503%
|
231
-55%
|
193
-17%
|
(39)
N/A
|
(377)
-869%
|
(253)
+33%
|
(60)
+76%
|
310
N/A
|
287
-7%
|
261
-9%
|
(9)
N/A
|
386
N/A
|
273
-29%
|
(94)
N/A
|
623
N/A
|
(180)
N/A
|
201
N/A
|
77
-62%
|
(649)
N/A
|
(152)
+77%
|
(402)
-165%
|
(33)
+92%
|
170
N/A
|
237
+39%
|
392
+66%
|
732
+87%
|
498
-32%
|
436
-12%
|
328
-25%
|
381
+16%
|
243
-36%
|
295
+21%
|
215
-27%
|
6
-97%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(76)
N/A
|
(4)
+95%
|
(17)
-371%
|
(54)
-226%
|
(67)
-24%
|
(27)
+59%
|
44
N/A
|
171
+290%
|
157
-8%
|
179
+14%
|
193
+7%
|
220
+14%
|
177
-19%
|
116
-35%
|
(138)
N/A
|
(316)
-129%
|
(399)
-26%
|
(485)
-22%
|
(512)
-6%
|
(430)
+16%
|
(392)
+9%
|
(342)
+13%
|
(108)
+68%
|
(133)
-23%
|
(139)
-5%
|
(174)
-25%
|
(230)
-32%
|
(103)
+55%
|
(141)
-37%
|
(140)
+0%
|
(34)
+76%
|
307
N/A
|
245
-20%
|
299
+22%
|
221
-26%
|
77
-65%
|
(221)
N/A
|
(399)
-81%
|
(366)
+8%
|
(632)
-73%
|
(443)
+30%
|
(265)
+40%
|
(891)
-237%
|
(1 245)
-40%
|
(1 583)
-27%
|
(1 890)
-19%
|
(1 061)
+44%
|
(17)
+98%
|
295
N/A
|
640
+117%
|
251
-61%
|
(165)
N/A
|
78
N/A
|
304
+289%
|
465
+53%
|
93
-80%
|
(198)
N/A
|
(233)
-18%
|
(184)
+21%
|
198
N/A
|
514
+160%
|
458
-11%
|
816
+78%
|
1 176
+44%
|
1 353
+15%
|
1 358
+0%
|
686
-49%
|
1 316
+92%
|
1 077
-18%
|
1 294
+20%
|
2 152
+66%
|
1 410
-35%
|
1 416
+0%
|
933
-34%
|
(229)
N/A
|
(894)
-291%
|
(1 161)
-30%
|
(1 295)
-12%
|
(1 035)
+20%
|
(860)
+17%
|
(728)
+15%
|
(392)
+46%
|
(119)
+70%
|
(734)
-517%
|
(302)
+59%
|
(42)
+86%
|
377
N/A
|
1 400
+271%
|
1 412
+1%
|
1 608
+14%
|
1 603
0%
|
1 686
+5%
|
1 627
-4%
|
1 353
-17%
|
1 586
+17%
|
|