Vina San Pedro Tarapaca SA
SGO:VSPT
Cash Flow Statement
Cash Flow Statement
Vina San Pedro Tarapaca SA
| 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(1 396)
|
(1 419)
|
(711)
|
(616)
|
(536)
|
(607)
|
(741)
|
(723)
|
(616)
|
(497)
|
(523)
|
(533)
|
(480)
|
(525)
|
(343)
|
(295)
|
(220)
|
(244)
|
(258)
|
(283)
|
(61)
|
32
|
(223)
|
(103)
|
(900)
|
(752)
|
(581)
|
(40)
|
(52)
|
37
|
(278)
|
(1 366)
|
(1 143)
|
(1 441)
|
(1 316)
|
(1 480)
|
(1 891)
|
(883)
|
(1 294)
|
(1 897)
|
(1 235)
|
(2 099)
|
(2 268)
|
(904)
|
(1 000)
|
(1 128)
|
(1 738)
|
(2 527)
|
(3 127)
|
(3 402)
|
(5 368)
|
(6 164)
|
(6 896)
|
(7 497)
|
(6 033)
|
(5 989)
|
(5 944)
|
(6 035)
|
(7 101)
|
(7 893)
|
(8 768)
|
(9 075)
|
(7 102)
|
(1 253)
|
64
|
1 062
|
1 010
|
(1 843)
|
(1 655)
|
(1 776)
|
(4 317)
|
(7 267)
|
(9 158)
|
(11 486)
|
(10 764)
|
(11 151)
|
(10 787)
|
(10 092)
|
(5 620)
|
(4 606)
|
(4 021)
|
(3 291)
|
(5 297)
|
(3 749)
|
2 015
|
6 570
|
6 566
|
7 074
|
3 098
|
390
|
(825)
|
|
| Cash Interest Paid |
(567)
|
(614)
|
(659)
|
(797)
|
(883)
|
(991)
|
(934)
|
(743)
|
(611)
|
(391)
|
(542)
|
(572)
|
(687)
|
(1 390)
|
(1 164)
|
(1 129)
|
(1 042)
|
(1 195)
|
(1 278)
|
(1 921)
|
(1 559)
|
(1 447)
|
(1 376)
|
(1 157)
|
(1 608)
|
(2 069)
|
(1 802)
|
(2 013)
|
(1 739)
|
(1 314)
|
(1 539)
|
(1 453)
|
(1 368)
|
(1 218)
|
(1 269)
|
(1 191)
|
(1 227)
|
(1 208)
|
(1 231)
|
(1 155)
|
(1 214)
|
(1 284)
|
(1 436)
|
(1 540)
|
(1 440)
|
(1 415)
|
(1 501)
|
(1 447)
|
(1 883)
|
(1 716)
|
(1 862)
|
(1 727)
|
(1 454)
|
(1 571)
|
(1 279)
|
(1 246)
|
(1 629)
|
(1 463)
|
(1 675)
|
(2 106)
|
(1 976)
|
(1 885)
|
(1 903)
|
(1 301)
|
(1 515)
|
(1 724)
|
(1 822)
|
(1 615)
|
(1 914)
|
(1 600)
|
(1 861)
|
(2 326)
|
(1 694)
|
(1 713)
|
(2 031)
|
(1 947)
|
(2 915)
|
(3 133)
|
(3 222)
|
(3 193)
|
(2 525)
|
(2 492)
|
(2 858)
|
(3 101)
|
(2 926)
|
(2 907)
|
(2 352)
|
(2 051)
|
(2 414)
|
(2 397)
|
(2 064)
|
|
| Change in Working Capital |
1 224
|
1 832
|
1 853
|
2 032
|
676
|
1 625
|
2 377
|
1 551
|
4 039
|
2 853
|
3 718
|
4 703
|
1 480
|
1 182
|
792
|
793
|
3 032
|
4 107
|
3 467
|
3 208
|
3 633
|
5 547
|
5 084
|
(4 128)
|
(960)
|
(15 172)
|
(14 889)
|
(13 477)
|
(8 325)
|
(8 000)
|
(5 809)
|
3 741
|
(1 214)
|
632
|
10 484
|
4 516
|
1 172
|
1 161
|
(14 519)
|
(16 862)
|
(13 496)
|
(17 647)
|
(21 065)
|
(21 798)
|
(25 556)
|
(25 443)
|
(27 018)
|
(27 862)
|
(28 832)
|
(29 802)
|
(31 169)
|
(33 124)
|
(36 293)
|
(36 780)
|
(36 522)
|
(35 053)
|
(33 407)
|
(34 951)
|
(35 266)
|
(37 270)
|
(38 464)
|
(39 686)
|
(39 779)
|
(40 282)
|
(40 601)
|
(39 273)
|
(40 044)
|
(39 879)
|
(38 518)
|
(40 595)
|
(43 130)
|
(46 840)
|
(51 496)
|
(55 933)
|
(56 431)
|
(57 602)
|
(58 606)
|
(57 966)
|
(56 131)
|
(58 243)
|
(61 072)
|
(64 136)
|
(67 839)
|
(64 729)
|
(65 009)
|
(61 858)
|
(64 073)
|
(70 094)
|
(68 323)
|
(70 017)
|
(70 876)
|
|
| Cash from Operating Activities |
3 191
N/A
|
2 713
-15%
|
1 341
-51%
|
(3 541)
N/A
|
(5 727)
-62%
|
(1 497)
+74%
|
(749)
+50%
|
5 212
N/A
|
12 067
+132%
|
11 598
-4%
|
8 190
-29%
|
6 750
-18%
|
3 245
-52%
|
1 761
-46%
|
5 622
+219%
|
6 530
+16%
|
9 093
+39%
|
11 408
+25%
|
12 235
+7%
|
12 546
+3%
|
11 277
-10%
|
11 731
+4%
|
6 664
-43%
|
4 577
-31%
|
5 224
+14%
|
5 930
+14%
|
1 257
-79%
|
10 638
+746%
|
13 575
+28%
|
17 604
+30%
|
17 532
0%
|
22 251
+27%
|
13 355
-40%
|
8 054
-40%
|
25 186
+213%
|
10 643
-58%
|
12 594
+18%
|
16 420
+30%
|
5 088
-69%
|
9 903
+95%
|
7 495
-24%
|
6 807
-9%
|
8 977
+32%
|
13 397
+49%
|
13 751
+3%
|
18 287
+33%
|
23 737
+30%
|
24 804
+4%
|
31 523
+27%
|
34 027
+8%
|
29 755
-13%
|
30 854
+4%
|
30 926
+0%
|
34 258
+11%
|
36 992
+8%
|
37 304
+1%
|
32 950
-12%
|
24 013
-27%
|
25 596
+7%
|
15 261
-40%
|
16 167
+6%
|
9 308
-42%
|
2 521
-73%
|
6 987
+177%
|
14 340
+105%
|
24 835
+73%
|
29 931
+21%
|
35 425
+18%
|
37 196
+5%
|
37 232
+0%
|
31 405
-16%
|
32 826
+5%
|
30 807
-6%
|
24 145
-22%
|
31 244
+29%
|
26 607
-15%
|
19 546
-27%
|
21 145
+8%
|
15 409
-27%
|
8 559
-44%
|
6 001
-30%
|
7 443
+24%
|
10 323
+39%
|
14 129
+37%
|
21 784
+54%
|
28 578
+31%
|
34 715
+21%
|
43 510
+25%
|
40 445
-7%
|
35 780
-12%
|
27 036
-24%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 421)
|
(5 374)
|
(5 748)
|
(3 920)
|
(4 072)
|
(4 230)
|
(3 197)
|
(3 962)
|
(3 871)
|
(3 731)
|
(4 031)
|
(4 066)
|
(4 215)
|
(4 467)
|
(4 128)
|
(3 704)
|
(3 017)
|
(3 107)
|
(3 388)
|
(3 673)
|
(3 472)
|
(4 234)
|
(4 500)
|
(4 628)
|
(5 090)
|
(4 539)
|
(3 470)
|
(4 005)
|
(3 704)
|
(3 112)
|
(3 316)
|
(3 790)
|
(4 115)
|
(4 778)
|
(6 198)
|
(5 404)
|
(8 309)
|
(9 742)
|
(11 366)
|
(11 355)
|
(9 138)
|
(8 251)
|
(5 881)
|
(5 590)
|
(5 324)
|
(5 170)
|
(6 751)
|
(7 861)
|
(10 433)
|
(11 969)
|
(10 277)
|
(9 499)
|
(10 053)
|
(11 734)
|
(12 951)
|
(16 538)
|
(14 768)
|
(12 731)
|
(13 882)
|
(11 792)
|
(10 948)
|
(11 657)
|
(15 719)
|
(15 951)
|
(16 962)
|
(16 979)
|
(13 991)
|
(18 808)
|
(22 020)
|
(23 169)
|
(22 989)
|
(16 984)
|
(13 214)
|
(9 717)
|
(7 542)
|
(7 437)
|
(8 977)
|
(9 651)
|
(10 780)
|
(11 798)
|
(13 870)
|
(14 278)
|
(13 169)
|
(14 619)
|
(11 601)
|
(13 182)
|
(13 560)
|
(11 645)
|
(11 712)
|
(10 324)
|
(9 336)
|
|
| Other Items |
(13 510)
|
(14 003)
|
(11 819)
|
288
|
(1 037)
|
(893)
|
295
|
(1 357)
|
(3 796)
|
(4 250)
|
(4 935)
|
(4 236)
|
(1 098)
|
(1 427)
|
(1 188)
|
(903)
|
(1 692)
|
(6 282)
|
(6 409)
|
(8 756)
|
(7 979)
|
(5 923)
|
(7 611)
|
(5 205)
|
(2 175)
|
1 441
|
3 294
|
3 065
|
8
|
218
|
799
|
167
|
1 599
|
(110)
|
(1 248)
|
115
|
1 547
|
2 641
|
3 247
|
2 752
|
1 379
|
281
|
261
|
285
|
199
|
190
|
176
|
69
|
153
|
150
|
231
|
203
|
246
|
320
|
745
|
548
|
1 268
|
1 205
|
715
|
901
|
78
|
110
|
97
|
139
|
212
|
1 821
|
(7 073)
|
(5 763)
|
(6 876)
|
(8 478)
|
(262)
|
(1 565)
|
(403)
|
(466)
|
206
|
153
|
57
|
71
|
57
|
43
|
839
|
819
|
832
|
1 166
|
291
|
293
|
289
|
(41)
|
56
|
57
|
53
|
|
| Cash from Investing Activities |
(18 932)
N/A
|
(19 377)
-2%
|
(17 566)
+9%
|
(3 633)
+79%
|
(5 109)
-41%
|
(5 122)
0%
|
(2 902)
+43%
|
(5 317)
-83%
|
(7 667)
-44%
|
(7 980)
-4%
|
(8 965)
-12%
|
(8 303)
+7%
|
(5 312)
+36%
|
(5 896)
-11%
|
(5 317)
+10%
|
(4 607)
+13%
|
(4 709)
-2%
|
(9 388)
-99%
|
(9 797)
-4%
|
(12 429)
-27%
|
(11 450)
+8%
|
(10 157)
+11%
|
(12 111)
-19%
|
(9 833)
+19%
|
(7 265)
+26%
|
(3 098)
+57%
|
(176)
+94%
|
(940)
-434%
|
(3 696)
-293%
|
(2 895)
+22%
|
(2 517)
+13%
|
(3 622)
-44%
|
(2 516)
+31%
|
(4 887)
-94%
|
(7 445)
-52%
|
(5 290)
+29%
|
(6 762)
-28%
|
(7 101)
-5%
|
(8 119)
-14%
|
(8 603)
-6%
|
(7 759)
+10%
|
(7 971)
-3%
|
(5 620)
+29%
|
(5 305)
+6%
|
(5 125)
+3%
|
(4 979)
+3%
|
(6 577)
-32%
|
(7 792)
-18%
|
(10 280)
-32%
|
(11 819)
-15%
|
(10 045)
+15%
|
(9 296)
+7%
|
(9 807)
-5%
|
(11 414)
-16%
|
(12 206)
-7%
|
(15 991)
-31%
|
(13 500)
+16%
|
(11 526)
+15%
|
(13 166)
-14%
|
(10 889)
+17%
|
(10 871)
+0%
|
(11 549)
-6%
|
(15 624)
-35%
|
(15 814)
-1%
|
(16 749)
-6%
|
(15 157)
+10%
|
(21 064)
-39%
|
(24 571)
-17%
|
(28 896)
-18%
|
(31 646)
-10%
|
(23 251)
+27%
|
(18 548)
+20%
|
(13 617)
+27%
|
(10 182)
+25%
|
(7 336)
+28%
|
(7 283)
+1%
|
(8 920)
-22%
|
(9 580)
-7%
|
(10 723)
-12%
|
(11 754)
-10%
|
(13 031)
-11%
|
(13 459)
-3%
|
(12 337)
+8%
|
(13 453)
-9%
|
(11 310)
+16%
|
(12 889)
-14%
|
(13 271)
-3%
|
(11 686)
+12%
|
(11 656)
+0%
|
(10 268)
+12%
|
(9 283)
+10%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
290
|
0
|
296
|
296
|
0
|
0
|
12 884
|
13 342
|
12 477
|
13 588
|
704
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
12 733
|
12 533
|
20 217
|
4 254
|
7 470
|
(2 282)
|
(14 439)
|
6 403
|
(25 060)
|
16 923
|
28 143
|
(16 151)
|
(24 332)
|
(22 144)
|
(28 902)
|
(3 854)
|
(2 364)
|
(4 241)
|
(7 787)
|
(7 094)
|
(4 320)
|
(6 601)
|
(2 645)
|
(828)
|
(207)
|
(8 256)
|
2 462
|
(5 157)
|
661
|
3 779
|
(9 287)
|
(5 133)
|
(5 324)
|
(3 576)
|
(1 131)
|
12 592
|
13 232
|
13 307
|
23 865
|
5 425
|
6 085
|
5 641
|
(4 352)
|
2 097
|
1 313
|
2 062
|
(3 464)
|
(3 309)
|
5 755
|
4 047
|
5 364
|
4 005
|
(4 517)
|
(3 227)
|
392
|
(447)
|
(296)
|
(823)
|
(906)
|
(305)
|
(1 605)
|
(1 034)
|
15 762
|
16 899
|
12 974
|
10 824
|
3 227
|
3 513
|
7 855
|
9 522
|
47 705
|
35 346
|
34 545
|
35 148
|
(41 550)
|
(29 689)
|
(28 754)
|
(27 881)
|
(8 550)
|
(12 297)
|
(12 691)
|
(13 752)
|
15 085
|
17 627
|
9 596
|
2 370
|
(16 830)
|
(18 860)
|
(19 189)
|
(9 139)
|
(8 305)
|
|
| Cash Paid for Dividends |
(1 992)
|
(2 011)
|
(1 618)
|
(1 638)
|
(1 612)
|
(1 653)
|
(750)
|
(744)
|
(717)
|
(742)
|
(748)
|
(755)
|
(728)
|
(744)
|
(15)
|
(3)
|
(5)
|
(7)
|
(2)
|
(1)
|
0
|
1
|
(789)
|
(756)
|
(809)
|
(779)
|
(581)
|
(617)
|
(596)
|
(593)
|
(5 249)
|
(5 238)
|
(5 245)
|
0
|
(9 997)
|
(9 988)
|
(9 982)
|
(9 983)
|
(6 641)
|
(6 659)
|
(6 659)
|
(6 658)
|
(3 775)
|
(3 775)
|
(3 775)
|
0
|
(5 441)
|
(5 430)
|
(5 436)
|
(10 091)
|
(13 470)
|
(13 481)
|
(13 475)
|
0
|
(17 682)
|
(17 682)
|
(17 682)
|
0
|
(13 602)
|
(13 602)
|
(13 602)
|
0
|
(9 090)
|
0
|
(9 070)
|
0
|
1 674
|
(7 416)
|
(7 416)
|
0
|
(11 110)
|
(11 110)
|
(11 110)
|
0
|
(11 168)
|
(11 168)
|
(11 168)
|
(11 168)
|
(17 907)
|
(17 907)
|
(17 907)
|
0
|
(14 962)
|
(14 948)
|
(14 948)
|
0
|
(7 124)
|
(7 137)
|
(7 137)
|
0
|
(9 612)
|
|
| Other |
2 018
|
1 601
|
(1 586)
|
4 482
|
3 995
|
12 460
|
18 036
|
(6 223)
|
21 953
|
(18 612)
|
(24 199)
|
22 797
|
26 788
|
26 866
|
26 846
|
(211)
|
(1 130)
|
(1 643)
|
(1 623)
|
(2 635)
|
(312)
|
2 566
|
3 112
|
2 132
|
(979)
|
7 074
|
619
|
(1 204)
|
(1 900)
|
(8 898)
|
(3 146)
|
(158)
|
(1 524)
|
(1 245)
|
(1 380)
|
(12 839)
|
(15 414)
|
(15 341)
|
(15 028)
|
(3 362)
|
(881)
|
0
|
(999)
|
(1 102)
|
(1 088)
|
(1 567)
|
(1 054)
|
(1 038)
|
(10 766)
|
(10 385)
|
(10 407)
|
(10 030)
|
(1 070)
|
(2 338)
|
(2 442)
|
(643)
|
(863)
|
503
|
652
|
(976)
|
36
|
36
|
(126)
|
0
|
(163)
|
0
|
163
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(212)
|
(212)
|
(212)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
619
|
|
| Cash from Financing Activities |
12 759
N/A
|
12 123
-5%
|
17 013
+40%
|
7 098
-58%
|
9 853
+39%
|
8 524
-13%
|
2 846
-67%
|
(565)
N/A
|
(3 824)
-577%
|
(2 431)
+36%
|
3 197
N/A
|
5 891
+84%
|
2 017
-66%
|
4 274
+112%
|
(1 774)
N/A
|
(3 772)
-113%
|
(3 499)
+7%
|
(5 890)
-68%
|
3 472
N/A
|
3 614
+4%
|
7 845
+117%
|
9 554
+22%
|
383
-96%
|
794
+107%
|
(1 995)
N/A
|
(1 961)
+2%
|
2 499
N/A
|
(6 979)
N/A
|
(1 834)
+74%
|
(5 711)
-211%
|
(17 681)
-210%
|
(10 528)
+40%
|
(12 093)
-15%
|
(10 066)
+17%
|
(12 508)
-24%
|
(10 235)
+18%
|
(12 165)
-19%
|
(12 018)
+1%
|
2 195
N/A
|
(4 597)
N/A
|
(1 454)
+68%
|
(1 478)
-2%
|
(9 125)
-517%
|
(2 778)
+70%
|
(3 550)
-28%
|
(3 280)
+8%
|
(9 959)
-204%
|
(9 778)
+2%
|
(10 447)
-7%
|
(16 429)
-57%
|
(18 514)
-13%
|
(19 507)
-5%
|
(19 062)
+2%
|
(14 385)
+25%
|
(19 732)
-37%
|
(18 771)
+5%
|
(18 841)
0%
|
(18 002)
+4%
|
(13 855)
+23%
|
(14 883)
-7%
|
(15 172)
-2%
|
(14 601)
+4%
|
6 546
N/A
|
7 665
+17%
|
3 741
-51%
|
1 591
-57%
|
(4 170)
N/A
|
(3 903)
+6%
|
439
N/A
|
2 106
+379%
|
36 596
+1 638%
|
24 237
-34%
|
23 436
-3%
|
24 038
+3%
|
(52 930)
N/A
|
(41 069)
+22%
|
(40 134)
+2%
|
(39 261)
+2%
|
(26 456)
+33%
|
(30 204)
-14%
|
(30 597)
-1%
|
(31 659)
-3%
|
123
N/A
|
2 679
+2 072%
|
(5 352)
N/A
|
(12 578)
-135%
|
(23 954)
-90%
|
(25 998)
-9%
|
(26 327)
-1%
|
(16 276)
+38%
|
(17 298)
-6%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
37
|
53
|
(11)
|
(413)
|
(493)
|
(495)
|
(387)
|
(257)
|
(102)
|
(16)
|
(91)
|
(131)
|
(215)
|
(303)
|
(273)
|
(128)
|
(4)
|
(40)
|
(74)
|
(407)
|
(611)
|
(882)
|
(870)
|
(217)
|
(505)
|
(146)
|
(88)
|
(576)
|
(237)
|
(215)
|
(185)
|
(344)
|
(310)
|
(310)
|
(346)
|
312
|
316
|
190
|
210
|
(245)
|
(475)
|
(31)
|
(216)
|
(89)
|
194
|
102
|
304
|
460
|
367
|
115
|
19
|
52
|
80
|
(89)
|
(157)
|
(268)
|
(213)
|
(105)
|
50
|
(82)
|
(177)
|
(249)
|
(554)
|
(731)
|
(492)
|
(576)
|
(147)
|
342
|
(13)
|
1 941
|
1 743
|
1 432
|
(79)
|
(1 568)
|
(1 561)
|
2 765
|
7 203
|
4 756
|
5 346
|
2 615
|
1 636
|
1 378
|
444
|
(1 073)
|
(1 675)
|
737
|
1 605
|
1 939
|
373
|
938
|
676
|
|
| Net Change in Cash |
(2 945)
N/A
|
(4 488)
-52%
|
777
N/A
|
(489)
N/A
|
(1 476)
-202%
|
1 410
N/A
|
(1 192)
N/A
|
(927)
+22%
|
474
N/A
|
1 171
+147%
|
2 331
+99%
|
4 207
+80%
|
(265)
N/A
|
(164)
+38%
|
(1 742)
-962%
|
(1 977)
-13%
|
881
N/A
|
(3 910)
N/A
|
5 836
N/A
|
3 324
-43%
|
7 061
+112%
|
10 246
+45%
|
(5 934)
N/A
|
(4 679)
+21%
|
(4 541)
+3%
|
725
N/A
|
3 492
+382%
|
2 143
-39%
|
7 808
+264%
|
8 783
+12%
|
(2 851)
N/A
|
7 757
N/A
|
(1 564)
N/A
|
(7 209)
-361%
|
4 887
N/A
|
(4 570)
N/A
|
(6 017)
-32%
|
(2 509)
+58%
|
(626)
+75%
|
(3 542)
-466%
|
(2 193)
+38%
|
(2 673)
-22%
|
(5 984)
-124%
|
5 225
N/A
|
5 270
+1%
|
10 130
+92%
|
7 505
-26%
|
7 694
+3%
|
11 163
+45%
|
5 894
-47%
|
1 215
-79%
|
2 103
+73%
|
2 137
+2%
|
8 370
+292%
|
4 897
-41%
|
2 274
-54%
|
396
-83%
|
(5 620)
N/A
|
(1 375)
+76%
|
(10 593)
-670%
|
(10 052)
+5%
|
(17 091)
-70%
|
(7 111)
+58%
|
(1 892)
+73%
|
840
N/A
|
10 694
+1 173%
|
4 549
-57%
|
7 294
+60%
|
8 726
+20%
|
9 633
+10%
|
46 493
+383%
|
39 946
-14%
|
40 546
+2%
|
36 433
-10%
|
(30 582)
N/A
|
(18 981)
+38%
|
(22 306)
-18%
|
(22 940)
-3%
|
(16 424)
+28%
|
(30 784)
-87%
|
(35 991)
-17%
|
(36 296)
-1%
|
(1 448)
+96%
|
2 282
N/A
|
3 446
+51%
|
3 848
+12%
|
(905)
N/A
|
7 766
N/A
|
2 835
-63%
|
10 174
+259%
|
1 130
-89%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 230)
N/A
|
(2 661)
-19%
|
(4 407)
-66%
|
(7 461)
-69%
|
(9 799)
-31%
|
(5 727)
+42%
|
(3 946)
+31%
|
1 250
N/A
|
8 196
+556%
|
7 867
-4%
|
4 159
-47%
|
2 684
-35%
|
(970)
N/A
|
(2 706)
-179%
|
1 494
N/A
|
2 826
+89%
|
6 076
+115%
|
8 301
+37%
|
8 847
+7%
|
8 873
+0%
|
7 805
-12%
|
7 497
-4%
|
2 164
-71%
|
(51)
N/A
|
134
N/A
|
1 391
+938%
|
(2 213)
N/A
|
6 633
N/A
|
9 871
+49%
|
14 492
+47%
|
14 216
-2%
|
18 461
+30%
|
9 240
-50%
|
3 276
-65%
|
18 988
+480%
|
5 239
-72%
|
4 285
-18%
|
6 678
+56%
|
(6 278)
N/A
|
(1 452)
+77%
|
(1 643)
-13%
|
(1 444)
+12%
|
3 096
N/A
|
7 807
+152%
|
8 427
+8%
|
13 117
+56%
|
16 986
+29%
|
16 943
0%
|
21 090
+24%
|
22 058
+5%
|
19 478
-12%
|
21 355
+10%
|
20 874
-2%
|
22 524
+8%
|
24 041
+7%
|
20 766
-14%
|
18 182
-12%
|
11 282
-38%
|
11 714
+4%
|
3 469
-70%
|
5 219
+50%
|
(2 349)
N/A
|
(13 198)
-462%
|
(8 964)
+32%
|
(2 622)
+71%
|
7 856
N/A
|
15 940
+103%
|
16 617
+4%
|
15 176
-9%
|
14 063
-7%
|
8 416
-40%
|
15 842
+88%
|
17 592
+11%
|
14 428
-18%
|
23 702
+64%
|
19 170
-19%
|
10 569
-45%
|
11 494
+9%
|
4 629
-60%
|
(3 239)
N/A
|
(7 869)
-143%
|
(6 835)
+13%
|
(2 846)
+58%
|
(490)
+83%
|
10 183
N/A
|
15 396
+51%
|
21 155
+37%
|
31 865
+51%
|
28 733
-10%
|
25 455
-11%
|
17 700
-30%
|
|