Inversiones Aguas Metropolitanas SA
SGO:IAM
Cash Flow Statement
Cash Flow Statement
Inversiones Aguas Metropolitanas SA
| 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(23 706)
|
(14 681)
|
(13 983)
|
(13 845)
|
(17 127)
|
(18 160)
|
(18 313)
|
(20 878)
|
(19 984)
|
(20 747)
|
(19 087)
|
(20 687)
|
(22 230)
|
(22 520)
|
(24 581)
|
(24 043)
|
(24 855)
|
0
|
(23 755)
|
(38 230)
|
(40 203)
|
(45 545)
|
(28 099)
|
(30 412)
|
(28 132)
|
(29 185)
|
(30 052)
|
(30 115)
|
(28 963)
|
(28 536)
|
(27 784)
|
(27 728)
|
(29 586)
|
(30 199)
|
(31 140)
|
(30 760)
|
(29 934)
|
(30 086)
|
(30 368)
|
(31 990)
|
(36 335)
|
(37 979)
|
(39 685)
|
(41 535)
|
(41 267)
|
(40 822)
|
(41 357)
|
(43 422)
|
(47 772)
|
(49 600)
|
(50 412)
|
(50 826)
|
(48 314)
|
(44 674)
|
(44 678)
|
(41 185)
|
(40 254)
|
(45 499)
|
(48 391)
|
(51 746)
|
(41 795)
|
(41 207)
|
(48 113)
|
(47 436)
|
(56 159)
|
(26 865)
|
(14 171)
|
(10 340)
|
(1 739)
|
(28 605)
|
(30 117)
|
(32 769)
|
(48 201)
|
(51 455)
|
(53 505)
|
(54 210)
|
(43 850)
|
(34 149)
|
(29 867)
|
(26 498)
|
1 988
|
|
| Cash Interest Paid |
(19 908)
|
(13 389)
|
(13 877)
|
(13 626)
|
(14 534)
|
(14 036)
|
(13 949)
|
(15 306)
|
(13 991)
|
(15 325)
|
(11 500)
|
(15 199)
|
(13 662)
|
(16 127)
|
(17 968)
|
(21 084)
|
(20 962)
|
(20 968)
|
(22 580)
|
(14 945)
|
(18 208)
|
(14 846)
|
(14 473)
|
(16 574)
|
(16 729)
|
(19 736)
|
(17 647)
|
(16 196)
|
(12 111)
|
(13 099)
|
(14 858)
|
(18 611)
|
(19 465)
|
(21 305)
|
(20 847)
|
(20 303)
|
(20 315)
|
(20 879)
|
(20 681)
|
(21 894)
|
(21 367)
|
(21 152)
|
(19 507)
|
(18 320)
|
(17 257)
|
(16 825)
|
(18 428)
|
(19 039)
|
(21 404)
|
(20 178)
|
(20 266)
|
(19 953)
|
(19 180)
|
(24 597)
|
(23 505)
|
(24 112)
|
(23 857)
|
(20 710)
|
(22 016)
|
(23 690)
|
(23 467)
|
(25 753)
|
(25 281)
|
(26 877)
|
(26 464)
|
(26 012)
|
(26 572)
|
(26 512)
|
(29 841)
|
(31 818)
|
(36 618)
|
(40 333)
|
(44 164)
|
(46 556)
|
(48 002)
|
(41 037)
|
(46 448)
|
(38 547)
|
(46 004)
|
0
|
0
|
|
| Change in Working Capital |
(33 466)
|
(23 570)
|
(22 209)
|
(23 822)
|
(25 274)
|
(25 641)
|
(27 686)
|
(30 941)
|
(32 598)
|
(33 508)
|
(30 505)
|
(43 088)
|
(49 084)
|
(54 083)
|
(30 657)
|
(116 352)
|
(118 395)
|
(139 368)
|
(106 375)
|
(67 521)
|
(70 615)
|
(51 335)
|
(71 585)
|
(74 837)
|
(74 749)
|
(74 427)
|
(67 262)
|
(67 417)
|
(67 715)
|
(71 110)
|
(80 909)
|
(78 058)
|
(79 304)
|
(83 148)
|
(82 784)
|
(92 077)
|
(97 024)
|
(99 231)
|
(106 083)
|
(105 066)
|
(105 647)
|
(108 031)
|
(109 649)
|
(110 949)
|
(110 492)
|
(108 458)
|
(107 320)
|
(114 919)
|
(118 568)
|
(118 971)
|
(117 743)
|
(115 145)
|
(120 220)
|
(119 832)
|
(119 030)
|
(118 646)
|
(116 884)
|
(121 270)
|
(100 645)
|
(97 502)
|
(90 137)
|
(81 062)
|
(104 031)
|
(104 477)
|
(114 518)
|
(116 935)
|
(115 374)
|
(114 536)
|
(104 581)
|
(112 290)
|
(111 458)
|
(113 799)
|
(127 959)
|
(133 650)
|
(136 117)
|
(150 971)
|
(137 270)
|
(140 033)
|
(139 464)
|
(146 086)
|
(151 068)
|
|
| Cash from Operating Activities |
160 314
N/A
|
109 697
-32%
|
113 822
+4%
|
120 148
+6%
|
121 767
+1%
|
125 013
+3%
|
117 809
-6%
|
129 155
+10%
|
135 988
+5%
|
138 598
+2%
|
136 526
-1%
|
151 399
+11%
|
151 375
0%
|
143 749
-5%
|
144 385
+0%
|
150 820
+4%
|
161 729
+7%
|
171 206
+6%
|
175 674
+3%
|
171 971
-2%
|
161 799
-6%
|
165 752
+2%
|
166 322
+0%
|
158 384
-5%
|
172 077
+9%
|
176 054
+2%
|
198 449
+13%
|
212 882
+7%
|
221 903
+4%
|
217 630
-2%
|
202 701
-7%
|
205 024
+1%
|
200 800
-2%
|
198 169
-1%
|
202 593
+2%
|
206 781
+2%
|
209 139
+1%
|
211 418
+1%
|
202 520
-4%
|
200 071
-1%
|
200 642
+0%
|
208 428
+4%
|
211 900
+2%
|
214 604
+1%
|
223 370
+4%
|
223 831
+0%
|
232 774
+4%
|
224 372
-4%
|
212 352
-5%
|
211 062
-1%
|
209 352
-1%
|
213 290
+2%
|
231 711
+9%
|
225 802
-3%
|
244 390
+8%
|
258 958
+6%
|
254 117
-2%
|
257 405
+1%
|
219 600
-15%
|
194 939
-11%
|
200 685
+3%
|
187 716
-6%
|
183 719
-2%
|
181 939
-1%
|
170 339
-6%
|
210 762
+24%
|
229 946
+9%
|
240 489
+5%
|
245 418
+2%
|
215 595
-12%
|
241 057
+12%
|
246 332
+2%
|
242 743
-1%
|
241 805
0%
|
227 923
-6%
|
223 177
-2%
|
246 391
+10%
|
261 792
+6%
|
280 300
+7%
|
296 081
+6%
|
329 781
+11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(55 010)
|
(27 905)
|
(32 820)
|
(39 296)
|
(43 684)
|
(46 882)
|
(44 788)
|
(48 183)
|
(46 387)
|
(44 828)
|
(40 469)
|
(45 027)
|
(46 528)
|
(51 616)
|
(62 883)
|
(70 015)
|
(83 245)
|
(90 673)
|
(86 523)
|
(89 365)
|
(74 839)
|
(65 510)
|
(69 489)
|
(67 349)
|
(74 882)
|
(105 259)
|
(120 270)
|
(127 899)
|
(141 079)
|
(116 191)
|
(97 936)
|
(100 698)
|
(106 574)
|
(105 646)
|
(117 015)
|
(106 806)
|
(86 474)
|
(90 896)
|
(82 247)
|
(85 647)
|
(87 770)
|
(88 078)
|
(90 568)
|
(97 296)
|
(107 353)
|
(113 295)
|
(114 085)
|
(106 447)
|
(98 361)
|
(101 455)
|
(112 978)
|
(121 813)
|
(129 883)
|
(140 617)
|
(137 539)
|
(168 834)
|
(179 933)
|
(156 762)
|
(125 881)
|
(95 757)
|
(99 903)
|
(110 581)
|
(152 419)
|
(157 530)
|
(157 618)
|
(161 988)
|
(162 364)
|
(162 393)
|
(157 333)
|
(155 121)
|
(166 547)
|
(164 474)
|
(158 298)
|
(162 575)
|
(154 140)
|
(182 853)
|
(185 890)
|
(194 107)
|
(181 548)
|
(162 206)
|
(168 052)
|
|
| Other Items |
(495)
|
21 534
|
21 890
|
22 817
|
13 865
|
12 681
|
11 668
|
14 235
|
1 858
|
1 555
|
3 560
|
3 041
|
2 992
|
(77 386)
|
(83 945)
|
(76 719)
|
(76 586)
|
3 215
|
4 773
|
(1 418)
|
(1 810)
|
(854)
|
(662)
|
(637)
|
107
|
(2 564)
|
(1 986)
|
(5 069)
|
(7 247)
|
(6 952)
|
(7 433)
|
(4 755)
|
(2 886)
|
(1 583)
|
(2 014)
|
(2 212)
|
(2 247)
|
(2 092)
|
(1 372)
|
(621)
|
(102)
|
342
|
(1 184)
|
(2 636)
|
(3 506)
|
(5 079)
|
20 882
|
20 960
|
21 941
|
22 609
|
(851)
|
768
|
3 811
|
4 686
|
2 086
|
558
|
(2 496)
|
(1 383)
|
16 187
|
0
|
17 168
|
16 002
|
74 048
|
74 294
|
78 255
|
78 500
|
4 693
|
4 484
|
583
|
267
|
647
|
5 245
|
5 378
|
5 518
|
4 138
|
3 534
|
3 138
|
3 069
|
5 206
|
3 489
|
5 282
|
|
| Cash from Investing Activities |
(55 506)
N/A
|
(6 370)
+89%
|
(10 930)
-72%
|
(16 481)
-51%
|
(29 819)
-81%
|
(34 203)
-15%
|
(33 119)
+3%
|
(33 947)
-3%
|
(44 529)
-31%
|
(43 272)
+3%
|
(36 908)
+15%
|
(41 985)
-14%
|
(43 535)
-4%
|
(129 003)
-196%
|
(146 828)
-14%
|
(146 734)
+0%
|
(159 831)
-9%
|
(87 457)
+45%
|
(81 750)
+7%
|
(90 783)
-11%
|
(76 648)
+16%
|
(66 364)
+13%
|
(70 151)
-6%
|
(67 986)
+3%
|
(74 776)
-10%
|
(107 824)
-44%
|
(122 256)
-13%
|
(132 968)
-9%
|
(148 325)
-12%
|
(123 143)
+17%
|
(105 369)
+14%
|
(105 453)
0%
|
(109 461)
-4%
|
(107 228)
+2%
|
(119 029)
-11%
|
(109 018)
+8%
|
(88 722)
+19%
|
(92 988)
-5%
|
(83 619)
+10%
|
(86 268)
-3%
|
(87 871)
-2%
|
(87 735)
+0%
|
(91 751)
-5%
|
(99 931)
-9%
|
(110 857)
-11%
|
(118 374)
-7%
|
(93 203)
+21%
|
(85 487)
+8%
|
(76 421)
+11%
|
(78 846)
-3%
|
(113 829)
-44%
|
(121 045)
-6%
|
(126 072)
-4%
|
(135 931)
-8%
|
(135 453)
+0%
|
(168 275)
-24%
|
(182 429)
-8%
|
(158 145)
+13%
|
(109 694)
+31%
|
(78 466)
+28%
|
(82 735)
-5%
|
(94 578)
-14%
|
(78 372)
+17%
|
(83 236)
-6%
|
(79 363)
+5%
|
(83 489)
-5%
|
(157 671)
-89%
|
(157 909)
0%
|
(156 750)
+1%
|
(154 854)
+1%
|
(165 901)
-7%
|
(159 228)
+4%
|
(152 920)
+4%
|
(157 056)
-3%
|
(150 002)
+4%
|
(179 320)
-20%
|
(182 751)
-2%
|
(191 038)
-5%
|
(176 342)
+8%
|
(158 717)
+10%
|
(162 770)
-3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2 640)
|
(17 768)
|
(11 897)
|
(32 276)
|
(11 616)
|
(23 361)
|
(19 821)
|
(18 922)
|
(7 700)
|
(3 921)
|
(12 314)
|
7 079
|
38 788
|
77 556
|
82 982
|
80 503
|
82 237
|
61 559
|
41 467
|
45 313
|
45 098
|
11 085
|
9 606
|
13 155
|
21 400
|
11 305
|
28 279
|
54 276
|
30 301
|
57 768
|
48 782
|
19 498
|
21 899
|
14 899
|
7 233
|
(25 944)
|
(23 404)
|
(18 219)
|
(12 171)
|
19 758
|
17 526
|
14 349
|
8 949
|
53 777
|
25 034
|
17 296
|
25 642
|
(52 063)
|
(11 145)
|
(2 958)
|
(4 246)
|
54 423
|
70 266
|
80 745
|
54 533
|
56 583
|
42 351
|
30 158
|
49 546
|
105 275
|
66 274
|
98 483
|
103 281
|
23 965
|
7 545
|
1 353
|
23 201
|
10 827
|
4 266
|
534
|
14 990
|
11 172
|
11 865
|
(18 452)
|
(58 964)
|
(54 714)
|
7 722
|
(13 366)
|
(14 561)
|
86 949
|
16 610
|
|
| Cash Paid for Dividends |
(29 644)
|
(41 440)
|
(40 426)
|
0
|
(17 342)
|
(5 727)
|
(18 640)
|
(20 019)
|
(23 429)
|
(23 570)
|
(23 502)
|
(25 594)
|
(21 987)
|
(21 665)
|
(25 281)
|
(5 520)
|
(75 305)
|
(75 316)
|
0
|
0
|
(122 813)
|
(122 860)
|
(124 066)
|
0
|
(104 198)
|
(104 129)
|
(105 147)
|
0
|
(113 433)
|
(113 840)
|
(114 609)
|
0
|
(125 106)
|
(123 630)
|
(87 499)
|
(125 627)
|
(117 889)
|
(118 926)
|
(118 897)
|
(121 792)
|
(122 442)
|
(122 469)
|
(122 468)
|
(123 724)
|
(133 219)
|
(133 298)
|
(133 282)
|
(97 535)
|
(137 633)
|
(137 564)
|
(137 595)
|
(174 933)
|
(142 098)
|
(142 108)
|
(142 091)
|
(142 241)
|
(134 308)
|
(134 359)
|
(126 029)
|
(126 461)
|
(36 154)
|
(36 099)
|
(102 600)
|
(62 313)
|
(126 053)
|
(126 052)
|
(108 882)
|
(123 979)
|
(82 399)
|
(82 383)
|
(74 159)
|
(56 749)
|
(82 947)
|
(83 024)
|
(88 707)
|
(88 406)
|
(127 119)
|
(127 059)
|
(88 603)
|
(125 589)
|
(85 131)
|
|
| Other |
(67 557)
|
(67 289)
|
(66 593)
|
(68 535)
|
(73 941)
|
(60 332)
|
(68 930)
|
(73 777)
|
(40 765)
|
(59 047)
|
(53 424)
|
(57 939)
|
(97 415)
|
(77 262)
|
(62 374)
|
0
|
(32 498)
|
(33 882)
|
(110 857)
|
0
|
(548)
|
(548)
|
(548)
|
0
|
(38)
|
(208)
|
(233)
|
(483)
|
(1 044)
|
(876)
|
(851)
|
0
|
(207)
|
(205)
|
(205)
|
0
|
(191)
|
(412)
|
0
|
0
|
(379)
|
0
|
(158)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(95)
|
0
|
(95)
|
0
|
95
|
(441)
|
(1 453)
|
5 799
|
1 159
|
(2 132)
|
(1 120)
|
0
|
0
|
0
|
0
|
(9 621)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 660)
|
(1 598)
|
(1 598)
|
(10 339)
|
(20 375)
|
|
| Cash from Financing Activities |
(99 841)
N/A
|
(126 497)
-27%
|
(118 916)
+6%
|
(142 086)
-19%
|
(102 898)
+28%
|
(89 419)
+13%
|
(107 390)
-20%
|
(112 719)
-5%
|
(71 894)
+36%
|
(86 539)
-20%
|
(89 240)
-3%
|
(76 453)
+14%
|
(80 615)
-5%
|
(21 371)
+73%
|
(4 674)
+78%
|
(19 364)
-314%
|
(20 050)
-4%
|
(42 124)
-110%
|
(69 390)
-65%
|
(62 587)
+10%
|
(78 264)
-25%
|
(112 324)
-44%
|
(115 008)
-2%
|
(111 459)
+3%
|
(82 836)
+26%
|
(93 030)
-12%
|
(77 100)
+17%
|
(52 010)
+33%
|
(84 176)
-62%
|
(56 949)
+32%
|
(66 678)
-17%
|
(95 712)
-44%
|
(103 414)
-8%
|
(108 935)
-5%
|
(80 471)
+26%
|
(151 776)
-89%
|
(141 483)
+7%
|
(137 558)
+3%
|
(131 481)
+4%
|
(102 447)
+22%
|
(105 298)
-3%
|
(108 121)
-3%
|
(113 677)
-5%
|
(70 105)
+38%
|
(108 183)
-54%
|
(116 160)
-7%
|
(107 640)
+7%
|
(149 598)
-39%
|
(148 779)
+1%
|
(140 522)
+6%
|
(141 841)
-1%
|
(120 510)
+15%
|
(71 927)
+40%
|
(61 363)
+15%
|
(87 653)
-43%
|
(85 753)
+2%
|
(91 957)
-7%
|
(104 737)
-14%
|
(77 936)
+26%
|
(15 387)
+80%
|
31 280
N/A
|
60 253
+93%
|
(439)
N/A
|
(46 720)
-10 531%
|
(122 240)
-162%
|
(124 698)
-2%
|
(85 681)
+31%
|
(122 773)
-43%
|
(78 135)
+36%
|
(81 850)
-5%
|
(59 170)
+28%
|
(35 956)
+39%
|
(71 079)
-98%
|
(101 476)
-43%
|
(147 671)
-46%
|
(143 120)
+3%
|
(121 057)
+15%
|
(142 023)
-17%
|
(104 762)
+26%
|
(48 979)
+53%
|
(88 896)
-81%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1 428)
|
(1 232)
|
(1 023)
|
(1 342)
|
(813)
|
(603)
|
(540)
|
(663)
|
(451)
|
(785)
|
(907)
|
0
|
0
|
0
|
(2 929)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
3 539
N/A
|
(24 402)
N/A
|
(17 047)
+30%
|
(39 761)
-133%
|
(11 763)
+70%
|
788
N/A
|
(23 240)
N/A
|
(18 174)
+22%
|
19 114
N/A
|
8 002
-58%
|
9 471
+18%
|
32 961
+248%
|
27 225
-17%
|
(6 625)
N/A
|
(10 046)
-52%
|
(15 278)
-52%
|
(18 152)
-19%
|
41 625
N/A
|
24 534
-41%
|
18 601
-24%
|
6 887
-63%
|
(12 936)
N/A
|
(18 837)
-46%
|
(21 061)
-12%
|
14 465
N/A
|
(24 800)
N/A
|
(907)
+96%
|
27 904
N/A
|
(10 598)
N/A
|
37 538
N/A
|
30 654
-18%
|
3 859
-87%
|
(12 075)
N/A
|
(17 994)
-49%
|
3 093
N/A
|
(54 013)
N/A
|
(21 066)
+61%
|
(19 128)
+9%
|
(12 579)
+34%
|
11 356
N/A
|
7 473
-34%
|
12 572
+68%
|
6 471
-49%
|
44 568
+589%
|
4 330
-90%
|
(10 703)
N/A
|
31 931
N/A
|
(10 713)
N/A
|
(12 848)
-20%
|
(8 306)
+35%
|
(46 319)
-458%
|
(28 265)
+39%
|
33 712
N/A
|
28 508
-15%
|
21 284
-25%
|
4 929
-77%
|
(20 268)
N/A
|
(5 477)
+73%
|
31 970
N/A
|
101 086
+216%
|
149 229
+48%
|
153 391
+3%
|
104 908
-32%
|
51 982
-50%
|
(31 264)
N/A
|
2 575
N/A
|
(13 406)
N/A
|
(40 193)
-200%
|
10 533
N/A
|
(21 109)
N/A
|
15 987
N/A
|
51 148
+220%
|
18 744
-63%
|
(16 727)
N/A
|
(69 750)
-317%
|
(99 263)
-42%
|
(57 417)
+42%
|
(71 269)
-24%
|
(805)
+99%
|
88 384
N/A
|
78 115
-12%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
105 304
N/A
|
81 792
-22%
|
81 002
-1%
|
80 852
0%
|
78 083
-3%
|
78 131
+0%
|
73 021
-7%
|
80 972
+11%
|
89 601
+11%
|
93 770
+5%
|
96 057
+2%
|
106 372
+11%
|
104 847
-1%
|
92 133
-12%
|
81 502
-12%
|
80 805
-1%
|
78 484
-3%
|
80 533
+3%
|
89 151
+11%
|
82 606
-7%
|
86 960
+5%
|
100 242
+15%
|
96 833
-3%
|
91 035
-6%
|
97 195
+7%
|
70 795
-27%
|
78 179
+10%
|
84 983
+9%
|
80 824
-5%
|
101 439
+26%
|
104 765
+3%
|
104 326
0%
|
94 226
-10%
|
92 523
-2%
|
85 578
-8%
|
99 975
+17%
|
122 665
+23%
|
120 522
-2%
|
120 273
0%
|
114 424
-5%
|
112 872
-1%
|
120 350
+7%
|
121 332
+1%
|
117 308
-3%
|
116 017
-1%
|
110 536
-5%
|
118 688
+7%
|
117 925
-1%
|
113 991
-3%
|
109 607
-4%
|
96 374
-12%
|
91 477
-5%
|
101 828
+11%
|
85 184
-16%
|
106 851
+25%
|
90 124
-16%
|
74 184
-18%
|
100 643
+36%
|
93 719
-7%
|
99 182
+6%
|
100 782
+2%
|
77 136
-23%
|
31 300
-59%
|
24 409
-22%
|
12 720
-48%
|
48 773
+283%
|
67 582
+39%
|
78 096
+16%
|
88 085
+13%
|
60 473
-31%
|
74 510
+23%
|
81 859
+10%
|
84 444
+3%
|
79 231
-6%
|
73 783
-7%
|
40 323
-45%
|
60 502
+50%
|
67 684
+12%
|
98 752
+46%
|
133 875
+36%
|
161 728
+21%
|
|