Enter Air SA
WSE:ENT
Cash Flow Statement
Cash Flow Statement
Enter Air SA
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
34
|
41
|
35
|
38
|
46
|
53
|
60
|
69
|
58
|
37
|
49
|
70
|
81
|
76
|
120
|
107
|
108
|
22
|
(108)
|
(125)
|
(188)
|
(235)
|
(144)
|
(84)
|
(141)
|
(81)
|
(145)
|
(124)
|
77
|
142
|
290
|
245
|
(58)
|
(119)
|
33
|
111
|
257
|
169
|
|
| Depreciation & Amortization |
20
|
22
|
27
|
32
|
36
|
35
|
31
|
28
|
26
|
29
|
31
|
34
|
32
|
70
|
100
|
152
|
173
|
170
|
178
|
154
|
174
|
181
|
189
|
210
|
223
|
227
|
228
|
223
|
217
|
217
|
222
|
231
|
7
|
13
|
25
|
15
|
32
|
131
|
|
| Other Non-Cash Items |
9
|
(11)
|
20
|
(28)
|
(60)
|
(43)
|
(97)
|
(42)
|
(76)
|
(100)
|
4
|
(3)
|
16
|
66
|
16
|
109
|
1
|
152
|
94
|
(29)
|
4
|
(11)
|
(30)
|
47
|
173
|
85
|
234
|
279
|
148
|
45
|
(111)
|
(135)
|
67
|
167
|
27
|
(120)
|
(252)
|
(126)
|
|
| Cash Taxes Paid |
3
|
2
|
3
|
3
|
4
|
19
|
19
|
19
|
20
|
2
|
2
|
12
|
16
|
16
|
23
|
6
|
11
|
11
|
4
|
9
|
1
|
3
|
3
|
4
|
4
|
2
|
1
|
1
|
0
|
0
|
0
|
9
|
0
|
0
|
(2)
|
2
|
2
|
7
|
|
| Cash Interest Paid |
6
|
6
|
7
|
8
|
9
|
9
|
11
|
10
|
10
|
11
|
11
|
14
|
14
|
25
|
49
|
48
|
59
|
54
|
43
|
50
|
43
|
46
|
42
|
46
|
1
|
38
|
38
|
38
|
50
|
54
|
26
|
65
|
4
|
39
|
13
|
8
|
15
|
17
|
|
| Change in Working Capital |
(19)
|
12
|
(63)
|
(15)
|
71
|
4
|
118
|
34
|
58
|
67
|
(12)
|
28
|
71
|
70
|
80
|
5
|
44
|
(24)
|
5
|
78
|
83
|
91
|
90
|
84
|
(29)
|
9
|
66
|
20
|
(82)
|
(30)
|
44
|
45
|
(6)
|
(36)
|
32
|
(24)
|
(54)
|
(157)
|
|
| Cash from Operating Activities |
44
N/A
|
63
+42%
|
19
-70%
|
27
+42%
|
92
+239%
|
48
-48%
|
112
+132%
|
90
-20%
|
67
-25%
|
33
-50%
|
71
+112%
|
129
+82%
|
200
+55%
|
282
+41%
|
316
+12%
|
372
+18%
|
326
-12%
|
320
-2%
|
170
-47%
|
78
-54%
|
73
-7%
|
25
-66%
|
105
+322%
|
257
+145%
|
225
-12%
|
241
+7%
|
384
+59%
|
398
+4%
|
360
-10%
|
373
+4%
|
444
+19%
|
385
-13%
|
10
-97%
|
25
+148%
|
117
+369%
|
(18)
N/A
|
(18)
+3%
|
17
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(2)
|
(4)
|
(2)
|
(3)
|
(3)
|
(28)
|
(27)
|
(31)
|
(34)
|
(38)
|
(15)
|
(82)
|
(147)
|
(89)
|
(130)
|
(83)
|
(28)
|
(55)
|
(38)
|
(20)
|
(9)
|
(9)
|
(9)
|
0
|
(2)
|
(2)
|
(2)
|
(7)
|
(6)
|
(12)
|
(12)
|
(4)
|
(23)
|
(87)
|
2
|
20
|
12
|
|
| Other Items |
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
(3)
|
0
|
0
|
(32)
|
(35)
|
72
|
69
|
100
|
105
|
(2)
|
1
|
1
|
5
|
(1)
|
20
|
20
|
20
|
17
|
(4)
|
(4)
|
(4)
|
(18)
|
(17)
|
59
|
18
|
(0)
|
(13)
|
|
| Cash from Investing Activities |
(9)
N/A
|
(2)
+80%
|
(4)
-94%
|
(1)
+74%
|
(2)
-163%
|
(3)
-10%
|
(28)
-962%
|
(27)
+1%
|
(29)
-8%
|
(32)
-10%
|
(36)
-13%
|
(19)
+49%
|
(82)
-338%
|
(147)
-80%
|
(120)
+18%
|
(165)
-37%
|
(11)
+93%
|
41
N/A
|
45
+9%
|
67
+48%
|
(21)
N/A
|
(7)
+66%
|
(8)
-13%
|
(4)
+55%
|
(1)
+72%
|
21
N/A
|
21
+1%
|
21
+0%
|
10
-50%
|
(10)
N/A
|
(16)
-59%
|
(16)
-3%
|
(22)
-37%
|
(40)
-80%
|
(28)
+30%
|
19
N/A
|
20
+1%
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
94
|
94
|
94
|
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 |
(10)
|
(66)
|
(15)
|
(50)
|
(105)
|
(100)
|
(119)
|
(72)
|
(76)
|
(10)
|
(56)
|
(103)
|
(53)
|
(102)
|
(140)
|
(149)
|
(254)
|
(247)
|
(146)
|
(83)
|
(18)
|
221
|
152
|
62
|
0
|
(198)
|
(258)
|
(232)
|
(299)
|
(324)
|
(279)
|
(304)
|
48
|
(38)
|
(47)
|
(24)
|
(30)
|
(8)
|
|
| Cash Paid for Dividends |
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(10)
|
0
|
(10)
|
0
|
0
|
(22)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(77)
|
0
|
0
|
(53)
|
|
| Other |
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(14)
|
(14)
|
(25)
|
(49)
|
(48)
|
(61)
|
(55)
|
(46)
|
(51)
|
(45)
|
(49)
|
(44)
|
(50)
|
(35)
|
(35)
|
(35)
|
(34)
|
(50)
|
(53)
|
(56)
|
(64)
|
(4)
|
(9)
|
(14)
|
(8)
|
(15)
|
(17)
|
|
| Cash from Financing Activities |
77
N/A
|
21
-73%
|
68
+222%
|
32
-53%
|
(117)
N/A
|
(113)
+3%
|
(140)
-23%
|
(91)
+35%
|
(96)
-5%
|
(31)
+68%
|
(76)
-150%
|
(126)
-66%
|
(77)
+39%
|
(137)
-79%
|
(189)
-38%
|
(209)
-10%
|
(327)
-56%
|
(315)
+4%
|
(204)
+35%
|
(134)
+34%
|
(64)
+53%
|
172
N/A
|
108
-37%
|
12
-89%
|
(35)
N/A
|
(314)
-786%
|
(373)
-19%
|
(347)
+7%
|
(349)
-1%
|
(377)
-8%
|
(335)
+11%
|
(367)
-10%
|
44
N/A
|
(47)
N/A
|
(138)
-196%
|
(32)
+77%
|
(45)
-42%
|
(0)
+100%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
4
|
1
|
0
|
1
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
6
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(8)
|
7
|
|
| Net Change in Cash |
113
N/A
|
82
-27%
|
88
+7%
|
59
-32%
|
(27)
N/A
|
(67)
-151%
|
(56)
+17%
|
(29)
+48%
|
(60)
-105%
|
(30)
+49%
|
(45)
-49%
|
(17)
+62%
|
42
N/A
|
(1)
N/A
|
6
N/A
|
(2)
N/A
|
(12)
-624%
|
47
N/A
|
11
-77%
|
11
-1%
|
(12)
N/A
|
189
N/A
|
204
+8%
|
265
+30%
|
190
-28%
|
(52)
N/A
|
32
N/A
|
73
+129%
|
25
-66%
|
(8)
N/A
|
93
N/A
|
2
-98%
|
32
+1 844%
|
(62)
N/A
|
(50)
+20%
|
(34)
+32%
|
(52)
-53%
|
23
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
36
N/A
|
61
+72%
|
16
-75%
|
26
+65%
|
90
+249%
|
46
-49%
|
84
+85%
|
62
-26%
|
36
-43%
|
(1)
N/A
|
33
N/A
|
114
+247%
|
118
+4%
|
135
+14%
|
227
+68%
|
242
+7%
|
242
+0%
|
292
+21%
|
114
-61%
|
41
-65%
|
54
+32%
|
16
-70%
|
96
+490%
|
248
+160%
|
225
-9%
|
238
+6%
|
381
+60%
|
396
+4%
|
354
-11%
|
367
+4%
|
432
+18%
|
373
-14%
|
6
-98%
|
2
-73%
|
30
+1 790%
|
(16)
N/A
|
2
N/A
|
29
+1 196%
|
|