Transat AT Inc
TSX:TRZ
Cash Flow Statement
Cash Flow Statement
Transat AT Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
50
|
65
|
50
|
26
|
(12)
|
33
|
21
|
49
|
60
|
(2)
|
(7)
|
(87)
|
(66)
|
(48)
|
(30)
|
138
|
164
|
184
|
152
|
10
|
(37)
|
(49)
|
(46)
|
(30)
|
(11)
|
(191)
|
(236)
|
(497)
|
(524)
|
(414)
|
(506)
|
(389)
|
(443)
|
(472)
|
(440)
|
(445)
|
(388)
|
(318)
|
(155)
|
(25)
|
(30)
|
|
Depreciation & Amortization |
40
|
42
|
42
|
47
|
49
|
49
|
47
|
46
|
46
|
47
|
48
|
50
|
53
|
58
|
64
|
69
|
69
|
67
|
62
|
59
|
86
|
114
|
148
|
182
|
189
|
198
|
205
|
204
|
193
|
176
|
170
|
160
|
160
|
161
|
152
|
153
|
157
|
163
|
179
|
186
|
195
|
|
Change in Deffered Taxes |
(7)
|
3
|
(4)
|
(10)
|
(21)
|
(6)
|
(13)
|
(2)
|
6
|
(10)
|
2
|
6
|
15
|
14
|
10
|
(5)
|
(14)
|
(9)
|
(12)
|
2
|
(7)
|
(13)
|
(9)
|
(9)
|
(3)
|
28
|
25
|
12
|
21
|
(5)
|
(4)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
|
Other Non-Cash Items |
12
|
(15)
|
1
|
19
|
58
|
(28)
|
23
|
(22)
|
(51)
|
67
|
20
|
70
|
50
|
15
|
14
|
(145)
|
(136)
|
(142)
|
(146)
|
(8)
|
10
|
17
|
14
|
13
|
8
|
136
|
44
|
122
|
55
|
(100)
|
65
|
1
|
83
|
116
|
49
|
103
|
80
|
118
|
109
|
67
|
55
|
|
Cash Taxes Paid |
14
|
19
|
23
|
28
|
26
|
26
|
22
|
25
|
11
|
8
|
10
|
8
|
4
|
3
|
1
|
(12)
|
(5)
|
(4)
|
(3)
|
11
|
4
|
3
|
(12)
|
(12)
|
(11)
|
(13)
|
2
|
(0)
|
(1)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
1
|
(12)
|
(12)
|
(13)
|
(15)
|
(4)
|
(4)
|
|
Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
13
|
16
|
18
|
21
|
14
|
15
|
42
|
49
|
55
|
61
|
43
|
55
|
|
Change in Working Capital |
64
|
23
|
73
|
24
|
32
|
67
|
7
|
19
|
48
|
(26)
|
2
|
4
|
(7)
|
103
|
50
|
79
|
69
|
89
|
76
|
33
|
(8)
|
20
|
4
|
59
|
122
|
(34)
|
(52)
|
113
|
(71)
|
(133)
|
(337)
|
(290)
|
(292)
|
(171)
|
94
|
12
|
249
|
301
|
185
|
94
|
17
|
|
Cash from Operating Activities |
159
N/A
|
118
-26%
|
162
+37%
|
106
-34%
|
106
0%
|
114
+8%
|
85
-25%
|
91
+6%
|
109
+20%
|
76
-30%
|
66
-14%
|
44
-33%
|
45
+2%
|
142
+216%
|
109
-23%
|
135
+24%
|
153
+13%
|
188
+23%
|
133
-30%
|
95
-28%
|
44
-54%
|
89
+102%
|
111
+25%
|
216
+94%
|
306
+42%
|
137
-55%
|
(14)
N/A
|
(46)
-225%
|
(326)
-606%
|
(476)
-46%
|
(614)
-29%
|
(518)
+16%
|
(492)
+5%
|
(367)
+25%
|
(146)
+60%
|
(178)
-22%
|
97
N/A
|
263
+171%
|
318
+21%
|
322
+1%
|
237
-26%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(55)
|
(63)
|
(58)
|
(65)
|
(69)
|
(61)
|
(58)
|
(55)
|
(56)
|
(49)
|
(65)
|
(71)
|
(74)
|
(79)
|
(69)
|
(70)
|
(60)
|
(63)
|
(63)
|
(119)
|
(149)
|
(172)
|
(196)
|
(164)
|
(158)
|
(146)
|
(107)
|
(61)
|
(31)
|
(5)
|
(3)
|
(6)
|
(7)
|
(16)
|
(26)
|
(33)
|
(39)
|
(37)
|
(41)
|
(58)
|
(96)
|
|
Other Items |
3
|
7
|
4
|
4
|
1
|
(6)
|
1
|
1
|
1
|
7
|
8
|
76
|
71
|
56
|
44
|
167
|
202
|
214
|
217
|
25
|
(3)
|
1
|
0
|
0
|
(1)
|
(7)
|
(6)
|
1
|
1
|
4
|
17
|
10
|
10
|
13
|
(1)
|
(1)
|
0
|
1
|
11
|
50
|
70
|
|
Cash from Investing Activities |
(52)
N/A
|
(57)
-10%
|
(55)
+4%
|
(61)
-12%
|
(68)
-11%
|
(68)
+0%
|
(56)
+16%
|
(54)
+4%
|
(55)
-1%
|
(42)
+23%
|
(57)
-35%
|
5
N/A
|
(3)
N/A
|
(23)
-588%
|
(25)
-7%
|
98
N/A
|
142
+45%
|
151
+7%
|
154
+2%
|
(94)
N/A
|
(151)
-62%
|
(171)
-13%
|
(195)
-14%
|
(164)
+16%
|
(159)
+3%
|
(153)
+4%
|
(113)
+26%
|
(60)
+47%
|
(29)
+52%
|
(1)
+96%
|
14
N/A
|
5
-67%
|
2
-50%
|
(3)
N/A
|
(27)
-666%
|
(34)
-27%
|
(40)
-19%
|
(37)
+9%
|
(31)
+16%
|
(8)
+74%
|
(26)
-230%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
2
|
2
|
2
|
3
|
2
|
1
|
(3)
|
(9)
|
(13)
|
(14)
|
(10)
|
(6)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(27)
|
(56)
|
(80)
|
(85)
|
(43)
|
(23)
|
(33)
|
(24)
|
95
|
458
|
525
|
534
|
536
|
160
|
102
|
68
|
(117)
|
(135)
|
(204)
|
(227)
|
|
Other |
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(2)
|
(1)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
|
Cash from Financing Activities |
(1)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-138%
|
(7)
-132%
|
(13)
-76%
|
(17)
-37%
|
(18)
-4%
|
(14)
+22%
|
(10)
+30%
|
(6)
+44%
|
(3)
+38%
|
(4)
-15%
|
(4)
+8%
|
(2)
+50%
|
(2)
-11%
|
(1)
+30%
|
(0)
+71%
|
(21)
-5 175%
|
(27)
-28%
|
(57)
-110%
|
(82)
-44%
|
(87)
-6%
|
(45)
+48%
|
(25)
+46%
|
(33)
-36%
|
(24)
+27%
|
92
N/A
|
454
+397%
|
522
+15%
|
531
+2%
|
537
+1%
|
158
-70%
|
100
-37%
|
66
-34%
|
(119)
N/A
|
(134)
-12%
|
(203)
-52%
|
(226)
-11%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
5
|
7
|
1
|
(2)
|
(3)
|
(7)
|
(3)
|
3
|
1
|
(3)
|
(6)
|
(12)
|
(13)
|
(3)
|
(3)
|
1
|
2
|
(0)
|
2
|
(1)
|
(0)
|
3
|
(2)
|
1
|
1
|
(2)
|
4
|
2
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
1
|
2
|
5
|
5
|
2
|
0
|
|
Net Change in Cash |
112
N/A
|
68
-39%
|
108
+57%
|
43
-60%
|
34
-21%
|
37
+9%
|
18
-50%
|
28
+49%
|
38
+37%
|
13
-65%
|
(11)
N/A
|
27
N/A
|
23
-14%
|
112
+376%
|
77
-31%
|
230
+200%
|
295
+28%
|
337
+14%
|
287
-15%
|
0
-100%
|
(129)
N/A
|
(107)
+17%
|
(143)
-34%
|
(29)
+80%
|
62
N/A
|
(63)
N/A
|
(148)
-135%
|
(138)
+6%
|
(379)
-174%
|
(387)
-2%
|
(147)
+62%
|
7
N/A
|
40
+496%
|
165
+309%
|
(18)
N/A
|
(111)
-514%
|
125
N/A
|
112
-10%
|
159
+42%
|
113
-29%
|
(14)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
105
N/A
|
55
-48%
|
104
+89%
|
41
-60%
|
38
-9%
|
53
+42%
|
28
-48%
|
36
+29%
|
53
+49%
|
27
-50%
|
1
-98%
|
(27)
N/A
|
(30)
-10%
|
62
N/A
|
39
-37%
|
66
+67%
|
93
+41%
|
125
+35%
|
70
-44%
|
(24)
N/A
|
(105)
-336%
|
(84)
+20%
|
(85)
-1%
|
52
N/A
|
149
+185%
|
(8)
N/A
|
(121)
-1 340%
|
(108)
+11%
|
(356)
-231%
|
(481)
-35%
|
(617)
-28%
|
(524)
+15%
|
(499)
+5%
|
(383)
+23%
|
(172)
+55%
|
(210)
-22%
|
58
N/A
|
226
+288%
|
277
+23%
|
264
-4%
|
141
-47%
|