Abbott Laboratories
BMV:ABT
Cash Flow Statement
Cash Flow Statement
Abbott Laboratories
| Dec-2001 | Mar-2002 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1 550
|
2 628
|
2 692
|
2 780
|
2 794
|
2 740
|
2 395
|
2 436
|
2 753
|
2 775
|
3 163
|
3 206
|
3 236
|
3 251
|
3 494
|
3 370
|
3 372
|
3 399
|
3 134
|
3 169
|
1 717
|
1 549
|
1 926
|
1 927
|
3 606
|
3 847
|
4 180
|
4 548
|
4 881
|
5 381
|
5 348
|
5 743
|
5 746
|
5 310
|
5 314
|
4 724
|
4 626
|
4 487
|
5 138
|
4 551
|
4 728
|
5 106
|
4 888
|
6 528
|
5 963
|
5 266
|
4 017
|
3 040
|
2 576
|
2 406
|
2 396
|
1 970
|
2 284
|
4 201
|
4 519
|
4 560
|
4 423
|
2 447
|
2 278
|
1 369
|
1 400
|
1 503
|
1 171
|
2 103
|
477
|
476
|
926
|
886
|
2 368
|
2 622
|
2 895
|
3 292
|
3 687
|
3 579
|
3 110
|
3 382
|
4 495
|
5 724
|
6 376
|
7 244
|
7 071
|
7 725
|
8 554
|
7 889
|
6 933
|
5 804
|
5 161
|
5 162
|
5 723
|
5 630
|
5 557
|
5 767
|
13 402
|
13 502
|
13 979
|
13 977
|
|
| Depreciation & Amortization |
1 168
|
1 261
|
1 227
|
1 210
|
1 044
|
1 033
|
1 007
|
953
|
1 127
|
1 104
|
1 207
|
1 282
|
1 289
|
1 344
|
1 324
|
1 355
|
1 359
|
1 327
|
1 447
|
1 485
|
1 559
|
1 678
|
1 660
|
1 783
|
1 855
|
1 874
|
1 905
|
1 899
|
1 839
|
1 851
|
1 923
|
1 965
|
2 090
|
2 188
|
2 326
|
2 462
|
2 624
|
2 807
|
2 944
|
3 105
|
3 044
|
3 042
|
2 922
|
2 843
|
2 782
|
2 460
|
2 204
|
1 881
|
1 719
|
1 696
|
1 660
|
1 579
|
1 548
|
1 521
|
1 473
|
1 501
|
1 472
|
1 448
|
1 443
|
1 400
|
1 353
|
1 780
|
2 081
|
2 497
|
3 021
|
3 099
|
3 301
|
3 358
|
3 278
|
3 179
|
3 080
|
3 021
|
3 014
|
3 089
|
3 163
|
3 217
|
3 327
|
3 433
|
3 482
|
3 521
|
3 538
|
3 427
|
3 375
|
3 343
|
3 267
|
3 250
|
3 228
|
3 237
|
3 243
|
3 242
|
3 247
|
3 224
|
3 218
|
3 169
|
3 141
|
3 131
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
330
|
163
|
250
|
354
|
430
|
343
|
324
|
220
|
347
|
382
|
372
|
435
|
366
|
353
|
380
|
389
|
387
|
389
|
381
|
377
|
383
|
405
|
414
|
422
|
433
|
362
|
327
|
296
|
262
|
255
|
253
|
248
|
246
|
275
|
283
|
287
|
292
|
296
|
301
|
306
|
310
|
329
|
359
|
385
|
406
|
447
|
456
|
464
|
477
|
491
|
504
|
515
|
519
|
526
|
527
|
533
|
546
|
601
|
618
|
632
|
640
|
657
|
667
|
676
|
685
|
661
|
651
|
645
|
644
|
667
|
676
|
676
|
673
|
658
|
659
|
662
|
|
| Other Non-Cash Items |
1 490
|
315
|
251
|
251
|
293
|
0
|
109
|
87
|
290
|
302
|
692
|
560
|
1 097
|
1 096
|
838
|
942
|
300
|
494
|
963
|
1 285
|
2 602
|
2 559
|
2 122
|
1 953
|
786
|
793
|
758
|
721
|
664
|
(116)
|
(110)
|
(115)
|
(219)
|
565
|
592
|
601
|
827
|
929
|
1 093
|
1 089
|
1 197
|
1 269
|
1 215
|
1 223
|
2 428
|
2 206
|
2 062
|
2 031
|
266
|
259
|
257
|
252
|
333
|
(2 459)
|
(2 657)
|
(2 670)
|
(2 773)
|
504
|
715
|
1 688
|
1 963
|
771
|
1 231
|
312
|
157
|
989
|
568
|
570
|
802
|
784
|
797
|
808
|
766
|
773
|
774
|
780
|
971
|
1 026
|
1 043
|
1 057
|
695
|
712
|
722
|
731
|
900
|
876
|
866
|
860
|
770
|
793
|
802
|
802
|
1 155
|
1 140
|
1 141
|
1 144
|
|
| Cash Taxes Paid |
984
|
0
|
0
|
0
|
881
|
0
|
0
|
0
|
832
|
0
|
0
|
0
|
676
|
0
|
0
|
0
|
747
|
0
|
0
|
0
|
1 282
|
0
|
0
|
0
|
952
|
0
|
0
|
0
|
772
|
0
|
0
|
0
|
635
|
0
|
0
|
0
|
810
|
0
|
0
|
0
|
1 782
|
0
|
0
|
0
|
1 367
|
0
|
0
|
0
|
1 039
|
0
|
0
|
0
|
448
|
0
|
0
|
0
|
631
|
0
|
0
|
0
|
620
|
0
|
0
|
0
|
570
|
0
|
0
|
0
|
740
|
0
|
0
|
0
|
930
|
0
|
0
|
0
|
970
|
0
|
0
|
0
|
1 941
|
0
|
0
|
0
|
1 864
|
0
|
0
|
0
|
1 475
|
0
|
0
|
0
|
1 723
|
0
|
0
|
0
|
|
| Cash Interest Paid |
232
|
0
|
0
|
0
|
266
|
0
|
0
|
0
|
207
|
0
|
0
|
0
|
198
|
0
|
0
|
0
|
213
|
0
|
0
|
0
|
429
|
0
|
0
|
0
|
564
|
0
|
0
|
0
|
561
|
0
|
0
|
0
|
514
|
0
|
0
|
0
|
580
|
0
|
0
|
0
|
545
|
0
|
0
|
0
|
576
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
182
|
0
|
0
|
0
|
166
|
0
|
0
|
0
|
181
|
0
|
0
|
0
|
917
|
0
|
0
|
0
|
845
|
0
|
0
|
0
|
677
|
0
|
0
|
0
|
549
|
0
|
0
|
0
|
544
|
0
|
0
|
0
|
563
|
0
|
0
|
0
|
662
|
0
|
0
|
0
|
604
|
0
|
0
|
0
|
|
| Change in Working Capital |
(642)
|
(393)
|
(15)
|
(371)
|
(138)
|
(295)
|
338
|
389
|
(424)
|
(82)
|
(514)
|
(684)
|
(514)
|
(1 346)
|
(889)
|
(346)
|
144
|
604
|
(13)
|
(412)
|
(548)
|
(584)
|
(539)
|
(241)
|
(1 063)
|
(1 082)
|
(1 191)
|
(356)
|
(40)
|
(378)
|
(467)
|
(569)
|
(341)
|
36
|
503
|
465
|
659
|
1 001
|
204
|
1 140
|
1
|
(233)
|
(278)
|
(1 381)
|
(1 859)
|
(2 382)
|
(2 084)
|
(3 750)
|
(1 237)
|
(1 162)
|
(930)
|
262
|
(490)
|
78
|
47
|
(15)
|
(156)
|
(1 528)
|
(1 597)
|
(1 596)
|
(1 513)
|
(184)
|
(171)
|
188
|
1 915
|
1 540
|
1 202
|
1 361
|
(148)
|
(681)
|
(1 052)
|
(1 636)
|
(1 331)
|
(1 302)
|
(646)
|
(860)
|
(892)
|
(360)
|
(272)
|
(558)
|
(771)
|
(1 903)
|
(2 408)
|
(1 641)
|
(1 519)
|
(1 271)
|
(1 803)
|
(2 710)
|
(2 475)
|
(2 522)
|
(1 706)
|
(1 065)
|
(9 217)
|
(8 861)
|
(9 224)
|
(9 133)
|
|
| Cash from Operating Activities |
3 567
N/A
|
3 812
+7%
|
4 154
+9%
|
3 871
-7%
|
3 992
+3%
|
3 771
-6%
|
3 848
+2%
|
3 866
+0%
|
3 747
-3%
|
4 100
+9%
|
4 547
+11%
|
4 364
-4%
|
5 108
+17%
|
4 345
-15%
|
4 767
+10%
|
5 321
+12%
|
5 174
-3%
|
5 824
+13%
|
5 532
-5%
|
5 528
0%
|
5 329
-4%
|
5 202
-2%
|
5 169
-1%
|
5 422
+5%
|
5 184
-4%
|
5 433
+5%
|
5 652
+4%
|
6 812
+21%
|
7 344
+8%
|
6 738
-8%
|
6 693
-1%
|
7 025
+5%
|
7 275
+4%
|
8 099
+11%
|
8 734
+8%
|
8 252
-6%
|
8 736
+6%
|
9 224
+6%
|
9 379
+2%
|
9 885
+5%
|
8 970
-9%
|
9 184
+2%
|
8 747
-5%
|
9 213
+5%
|
9 314
+1%
|
7 549
-19%
|
6 199
-18%
|
3 202
-48%
|
3 324
+4%
|
3 200
-4%
|
3 383
+6%
|
4 062
+20%
|
3 675
-10%
|
3 341
-9%
|
3 382
+1%
|
3 376
0%
|
2 966
-12%
|
2 871
-3%
|
2 839
-1%
|
2 861
+1%
|
3 203
+12%
|
3 870
+21%
|
4 312
+11%
|
5 100
+18%
|
5 570
+9%
|
6 104
+10%
|
5 997
-2%
|
6 175
+3%
|
6 300
+2%
|
5 904
-6%
|
5 720
-3%
|
5 485
-4%
|
6 136
+12%
|
6 139
+0%
|
6 401
+4%
|
6 519
+2%
|
7 901
+21%
|
9 823
+24%
|
10 629
+8%
|
11 264
+6%
|
10 533
-6%
|
9 961
-5%
|
10 243
+3%
|
10 322
+1%
|
9 581
-7%
|
8 659
-10%
|
7 452
-14%
|
6 549
-12%
|
7 261
+11%
|
7 143
-2%
|
7 900
+11%
|
8 728
+10%
|
8 558
-2%
|
8 950
+5%
|
9 037
+1%
|
9 119
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 164)
|
(1 252)
|
(1 373)
|
(1 272)
|
(1 105)
|
(1 065)
|
(1 028)
|
(1 003)
|
(1 050)
|
(1 070)
|
(1 089)
|
(1 176)
|
(1 292)
|
(1 321)
|
(1 364)
|
(1 254)
|
(1 207)
|
(1 102)
|
(1 245)
|
(1 335)
|
(1 338)
|
(1 502)
|
(1 506)
|
(1 542)
|
(1 656)
|
(1 597)
|
(1 520)
|
(1 452)
|
(1 288)
|
(1 207)
|
(1 099)
|
(1 108)
|
(1 089)
|
(1 082)
|
(1 093)
|
(969)
|
(1 015)
|
(1 162)
|
(1 261)
|
(1 508)
|
(1 491)
|
(1 553)
|
(1 605)
|
(1 683)
|
(1 795)
|
(1 616)
|
(1 482)
|
(1 227)
|
(1 145)
|
(1 126)
|
(1 093)
|
(1 094)
|
(1 077)
|
(1 057)
|
(1 015)
|
(1 149)
|
(1 110)
|
(1 118)
|
(1 149)
|
(1 050)
|
(1 121)
|
(1 150)
|
(1 158)
|
(1 109)
|
(1 135)
|
(1 138)
|
(1 181)
|
(1 272)
|
(1 394)
|
(1 454)
|
(1 624)
|
(1 671)
|
(1 638)
|
(1 663)
|
(1 837)
|
(1 932)
|
(2 177)
|
(2 214)
|
(1 985)
|
(1 950)
|
(1 885)
|
(1 809)
|
(1 775)
|
(1 781)
|
(1 777)
|
(1 836)
|
(1 964)
|
(2 057)
|
(2 202)
|
(2 220)
|
(2 246)
|
(2 242)
|
(2 207)
|
(2 293)
|
(2 262)
|
(2 202)
|
|
| Other Items |
(7 221)
|
(798)
|
(994)
|
(846)
|
(585)
|
(598)
|
(25)
|
(124)
|
(581)
|
(1 543)
|
(3 273)
|
(2 909)
|
(2 632)
|
(961)
|
838
|
720
|
487
|
(302)
|
(6 712)
|
(6 839)
|
(10 060)
|
(9 992)
|
(3 328)
|
(3 287)
|
520
|
(44)
|
(748)
|
(512)
|
(800)
|
(1 593)
|
(3 050)
|
(4 506)
|
(2 610)
|
(8 670)
|
(6 218)
|
(7 216)
|
(11 173)
|
(5 669)
|
(5 668)
|
(2 036)
|
2 152
|
(377)
|
158
|
(887)
|
(3 765)
|
(1 160)
|
(1 947)
|
(4 767)
|
(2 784)
|
(1 290)
|
(131)
|
1 741
|
875
|
1 245
|
217
|
(21)
|
1 516
|
1 955
|
274
|
818
|
873
|
(5 478)
|
(4 006)
|
(3 807)
|
(8 483)
|
(2 564)
|
(2 814)
|
(2 740)
|
38
|
(60)
|
(89)
|
(151)
|
(177)
|
(149)
|
(96)
|
(41)
|
(38)
|
(30)
|
96
|
(118)
|
(123)
|
(137)
|
(171)
|
2
|
37
|
(6)
|
(827)
|
(884)
|
(931)
|
(876)
|
(90)
|
(54)
|
(131)
|
(90)
|
(250)
|
(173)
|
|
| Cash from Investing Activities |
(8 385)
N/A
|
(2 049)
+76%
|
(2 367)
-15%
|
(2 118)
+11%
|
(1 691)
+20%
|
(1 663)
+2%
|
(1 052)
+37%
|
(1 127)
-7%
|
(1 631)
-45%
|
(2 613)
-60%
|
(4 362)
-67%
|
(4 085)
+6%
|
(3 923)
+4%
|
(2 282)
+42%
|
(526)
+77%
|
(533)
-1%
|
(720)
-35%
|
(1 403)
-95%
|
(7 957)
-467%
|
(8 174)
-3%
|
(11 398)
-39%
|
(11 494)
-1%
|
(4 835)
+58%
|
(4 828)
+0%
|
(1 136)
+76%
|
(1 640)
-44%
|
(2 268)
-38%
|
(1 964)
+13%
|
(2 087)
-6%
|
(2 800)
-34%
|
(4 149)
-48%
|
(5 614)
-35%
|
(3 699)
+34%
|
(9 752)
-164%
|
(7 310)
+25%
|
(8 185)
-12%
|
(12 188)
-49%
|
(6 831)
+44%
|
(6 929)
-1%
|
(3 544)
+49%
|
661
N/A
|
(1 930)
N/A
|
(1 447)
+25%
|
(2 570)
-78%
|
(5 560)
-116%
|
(2 776)
+50%
|
(3 429)
-23%
|
(5 994)
-75%
|
(3 929)
+34%
|
(2 416)
+39%
|
(1 224)
+49%
|
648
N/A
|
(202)
N/A
|
188
N/A
|
(798)
N/A
|
(1 170)
-47%
|
406
N/A
|
837
+106%
|
(875)
N/A
|
(232)
+73%
|
(248)
-7%
|
(6 628)
-2 573%
|
(5 164)
+22%
|
(4 916)
+5%
|
(9 618)
-96%
|
(3 702)
+62%
|
(3 995)
-8%
|
(4 012)
0%
|
(1 356)
+66%
|
(1 514)
-12%
|
(1 713)
-13%
|
(1 822)
-6%
|
(1 815)
+0%
|
(1 812)
+0%
|
(1 933)
-7%
|
(1 973)
-2%
|
(2 215)
-12%
|
(2 244)
-1%
|
(1 889)
+16%
|
(2 068)
-9%
|
(2 008)
+3%
|
(1 946)
+3%
|
(1 946)
N/A
|
(1 779)
+9%
|
(1 740)
+2%
|
(1 842)
-6%
|
(2 791)
-52%
|
(2 941)
-5%
|
(3 133)
-7%
|
(3 096)
+1%
|
(2 336)
+25%
|
(2 296)
+2%
|
(2 338)
-2%
|
(2 383)
-2%
|
(2 512)
-5%
|
(2 375)
+5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
152
|
230
|
184
|
174
|
137
|
(60)
|
(48)
|
(41)
|
(23)
|
(198)
|
(187)
|
(379)
|
(345)
|
(606)
|
(530)
|
(529)
|
(1 079)
|
(1 214)
|
(1 265)
|
(835)
|
(252)
|
262
|
398
|
62
|
191
|
(174)
|
(468)
|
85
|
(73)
|
(105)
|
3
|
(438)
|
(318)
|
(447)
|
(446)
|
(408)
|
(538)
|
239
|
318
|
299
|
892
|
488
|
20
|
496
|
(514)
|
(1 070)
|
(911)
|
(1 747)
|
(1 210)
|
(2 376)
|
(2 104)
|
(1 728)
|
(1 766)
|
(934)
|
(933)
|
(948)
|
(1 923)
|
(1 165)
|
(1 179)
|
(1 153)
|
(274)
|
192
|
204
|
211
|
(477)
|
(502)
|
(526)
|
(536)
|
33
|
(66)
|
17
|
(8)
|
(420)
|
(477)
|
(537)
|
(502)
|
(158)
|
(200)
|
(707)
|
(1 297)
|
(2 044)
|
(4 103)
|
(3 644)
|
(3 876)
|
(3 628)
|
(1 858)
|
(2 274)
|
(1 479)
|
(1 060)
|
(674)
|
(253)
|
(966)
|
(1 031)
|
(932)
|
(913)
|
(490)
|
|
| Net Issuance of Debt |
5 743
|
(142)
|
(897)
|
(434)
|
(1 019)
|
(586)
|
(788)
|
(449)
|
(468)
|
178
|
973
|
134
|
806
|
614
|
(1 237)
|
79
|
173
|
(693)
|
4 796
|
2 904
|
5 651
|
6 111
|
1 850
|
2 604
|
(544)
|
151
|
1 090
|
(1 956)
|
(1 239)
|
759
|
326
|
3 339
|
3 734
|
1 721
|
2 323
|
2 515
|
2 122
|
1 244
|
(363)
|
(2 253)
|
(3 977)
|
(2 528)
|
(502)
|
(447)
|
4 413
|
5 317
|
4 920
|
7 203
|
1 792
|
756
|
(486)
|
(463)
|
766
|
557
|
828
|
(73)
|
1 147
|
(447)
|
(82)
|
24
|
13 155
|
9 785
|
9 514
|
9 916
|
(2 942)
|
(4 955)
|
(6 146)
|
(3 256)
|
(8 450)
|
(2 964)
|
(1 791)
|
(4 675)
|
(1 599)
|
(1 062)
|
190
|
(1 177)
|
(50)
|
(78)
|
(1 343)
|
(53)
|
(248)
|
(1 013)
|
(996)
|
(905)
|
(699)
|
2
|
4
|
(1 526)
|
(2 475)
|
(2 560)
|
(2 412)
|
(863)
|
(537)
|
(1 446)
|
(1 621)
|
(2 157)
|
|
| Cash Paid for Dividends |
(1 271)
|
(1 309)
|
(1 345)
|
(1 387)
|
(1 428)
|
(1 469)
|
(1 484)
|
(1 500)
|
(1 516)
|
(1 532)
|
(1 555)
|
(1 578)
|
(1 600)
|
(1 622)
|
(1 643)
|
(1 665)
|
(1 686)
|
(1 704)
|
(1 728)
|
(1 751)
|
(1 777)
|
(1 807)
|
(1 858)
|
(1 910)
|
(1 959)
|
(2 010)
|
(2 065)
|
(2 118)
|
(2 174)
|
(2 229)
|
(2 291)
|
(2 354)
|
(2 414)
|
(2 476)
|
(2 537)
|
(2 598)
|
(2 671)
|
(2 735)
|
(2 806)
|
(2 878)
|
(2 938)
|
(3 013)
|
(3 069)
|
(3 123)
|
(3 183)
|
(2 648)
|
(2 061)
|
(1 476)
|
(882)
|
(1 001)
|
(1 114)
|
(1 225)
|
(1 342)
|
(1 363)
|
(1 390)
|
(1 418)
|
(1 443)
|
(1 464)
|
(1 488)
|
(1 513)
|
(1 539)
|
(1 614)
|
(1 692)
|
(1 771)
|
(1 849)
|
(1 880)
|
(1 912)
|
(1 943)
|
(1 974)
|
(2 048)
|
(2 122)
|
(2 197)
|
(2 270)
|
(2 343)
|
(2 417)
|
(2 487)
|
(2 560)
|
(2 722)
|
(2 883)
|
(3 045)
|
(3 202)
|
(3 234)
|
(3 259)
|
(3 284)
|
(3 309)
|
(3 367)
|
(3 429)
|
(3 491)
|
(3 556)
|
(3 623)
|
(3 694)
|
(3 766)
|
(3 836)
|
(3 905)
|
(3 973)
|
(4 044)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
0
|
0
|
817
|
700
|
0
|
0
|
(700)
|
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
|
(400)
|
(521)
|
(521)
|
(921)
|
(521)
|
(6 302)
|
(6 301)
|
(6 302)
|
(6 396)
|
(495)
|
(495)
|
(495)
|
(400)
|
0
|
0
|
0
|
(17)
|
(42)
|
(174)
|
(212)
|
(195)
|
(183)
|
(51)
|
(21)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(82)
|
(82)
|
|
| Cash from Financing Activities |
4 624
N/A
|
(1 221)
N/A
|
(2 059)
-69%
|
(1 647)
+20%
|
(2 310)
-40%
|
(2 114)
+8%
|
(2 320)
-10%
|
(1 873)
+19%
|
(2 006)
-7%
|
(1 552)
+23%
|
(69)
+96%
|
(1 241)
-1 699%
|
(1 138)
+8%
|
(1 614)
-42%
|
(4 110)
-155%
|
(2 815)
+32%
|
(2 592)
+8%
|
(3 612)
-39%
|
1 804
N/A
|
319
-82%
|
3 622
+1 037%
|
4 566
+26%
|
389
-91%
|
756
+94%
|
(2 313)
N/A
|
(2 032)
+12%
|
(1 442)
+29%
|
(3 990)
-177%
|
(3 486)
+13%
|
(1 575)
+55%
|
(1 962)
-25%
|
547
N/A
|
1 002
+83%
|
(1 203)
N/A
|
(660)
+45%
|
(491)
+26%
|
(1 088)
-122%
|
(1 252)
-15%
|
(2 851)
-128%
|
(4 832)
-69%
|
(6 423)
-33%
|
(5 573)
+13%
|
(4 072)
+27%
|
(3 995)
+2%
|
195
N/A
|
(4 703)
N/A
|
(4 354)
+7%
|
(2 322)
+47%
|
(6 696)
-188%
|
(3 115)
+53%
|
(4 199)
-35%
|
(3 911)
+7%
|
(2 742)
+30%
|
(2 140)
+22%
|
(1 895)
+11%
|
(2 439)
-29%
|
(2 236)
+8%
|
(3 118)
-39%
|
(2 923)
+6%
|
(2 854)
+2%
|
11 147
N/A
|
8 180
-27%
|
7 975
-3%
|
8 335
+5%
|
(5 281)
N/A
|
(7 337)
-39%
|
(8 584)
-17%
|
(5 727)
+33%
|
(10 391)
-81%
|
(5 078)
+51%
|
(3 896)
+23%
|
(6 880)
-77%
|
(4 289)
+38%
|
(3 882)
+9%
|
(2 775)
+29%
|
(4 177)
-51%
|
(2 779)
+33%
|
(3 011)
-8%
|
(4 933)
-64%
|
(4 395)
+11%
|
(5 494)
-25%
|
(8 350)
-52%
|
(7 899)
+5%
|
(8 065)
-2%
|
(7 636)
+5%
|
(5 223)
+32%
|
(5 699)
-9%
|
(6 496)
-14%
|
(7 091)
-9%
|
(6 857)
+3%
|
(6 359)
+7%
|
(5 595)
+12%
|
(5 404)
+3%
|
(6 283)
-16%
|
(6 589)
-5%
|
(6 773)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(63)
|
(88)
|
88
|
42
|
56
|
81
|
121
|
73
|
181
|
168
|
37
|
91
|
184
|
130
|
84
|
61
|
(194)
|
(169)
|
(35)
|
10
|
74
|
65
|
25
|
34
|
200
|
268
|
316
|
41
|
(115)
|
(198)
|
(174)
|
108
|
119
|
(453)
|
(646)
|
(634)
|
(621)
|
32
|
156
|
(278)
|
(43)
|
(75)
|
(253)
|
301
|
40
|
(43)
|
102
|
(1)
|
(26)
|
19
|
38
|
(68)
|
(143)
|
(223)
|
(211)
|
(248)
|
(198)
|
(482)
|
(511)
|
(407)
|
(483)
|
(50)
|
(26)
|
(7)
|
116
|
86
|
(28)
|
(79)
|
(116)
|
(147)
|
(39)
|
(61)
|
(16)
|
(90)
|
(67)
|
20
|
71
|
109
|
88
|
21
|
(70)
|
(44)
|
(119)
|
(186)
|
(122)
|
(108)
|
(64)
|
3
|
(23)
|
(67)
|
(53)
|
12
|
(96)
|
(36)
|
28
|
(18)
|
|
| Net Change in Cash |
(257)
N/A
|
453
N/A
|
(183)
N/A
|
148
N/A
|
47
-68%
|
76
+60%
|
597
+690%
|
939
+57%
|
291
-69%
|
104
-64%
|
153
+48%
|
(871)
N/A
|
231
N/A
|
579
+151%
|
216
-63%
|
2 034
+843%
|
1 668
-18%
|
640
-62%
|
(656)
N/A
|
(2 319)
-253%
|
(2 372)
-2%
|
(1 661)
+30%
|
748
N/A
|
1 384
+85%
|
1 935
+40%
|
2 028
+5%
|
2 258
+11%
|
900
-60%
|
1 656
+84%
|
2 165
+31%
|
408
-81%
|
2 066
+407%
|
4 697
+127%
|
(3 308)
N/A
|
117
N/A
|
(1 058)
N/A
|
(5 161)
-388%
|
1 173
N/A
|
(245)
N/A
|
1 231
N/A
|
3 165
+157%
|
1 606
-49%
|
2 976
+85%
|
2 948
-1%
|
3 989
+35%
|
27
-99%
|
(1 481)
N/A
|
(5 115)
-245%
|
(7 327)
-43%
|
(2 313)
+68%
|
(2 002)
+13%
|
731
N/A
|
588
-20%
|
1 166
+98%
|
478
-59%
|
(481)
N/A
|
938
N/A
|
108
-88%
|
(1 470)
N/A
|
(632)
+57%
|
13 619
N/A
|
5 372
-61%
|
7 097
+32%
|
8 512
+20%
|
(9 213)
N/A
|
(4 849)
+47%
|
(6 610)
-36%
|
(3 643)
+45%
|
(5 563)
-53%
|
(835)
+85%
|
72
N/A
|
(3 278)
N/A
|
16
N/A
|
355
+2 119%
|
1 626
+358%
|
389
-76%
|
2 978
+666%
|
4 677
+57%
|
3 895
-17%
|
4 822
+24%
|
2 961
-39%
|
(379)
N/A
|
279
N/A
|
292
+5%
|
83
-72%
|
1 486
+1 690%
|
(1 102)
N/A
|
(2 885)
-162%
|
(2 986)
-4%
|
(2 877)
+4%
|
(848)
+71%
|
849
N/A
|
720
-15%
|
248
-66%
|
(36)
N/A
|
(47)
-31%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 403
N/A
|
2 560
+7%
|
2 781
+9%
|
2 599
-7%
|
2 887
+11%
|
2 706
-6%
|
2 821
+4%
|
2 863
+1%
|
2 696
-6%
|
3 030
+12%
|
3 458
+14%
|
3 188
-8%
|
3 816
+20%
|
3 024
-21%
|
3 403
+13%
|
4 067
+20%
|
3 967
-2%
|
4 722
+19%
|
4 287
-9%
|
4 192
-2%
|
3 991
-5%
|
3 700
-7%
|
3 663
-1%
|
3 881
+6%
|
3 528
-9%
|
3 836
+9%
|
4 132
+8%
|
5 360
+30%
|
6 056
+13%
|
5 531
-9%
|
5 594
+1%
|
5 917
+6%
|
6 186
+5%
|
7 017
+13%
|
7 641
+9%
|
7 283
-5%
|
7 721
+6%
|
8 063
+4%
|
8 118
+1%
|
8 377
+3%
|
7 479
-11%
|
7 631
+2%
|
7 143
-6%
|
7 529
+5%
|
7 519
0%
|
5 933
-21%
|
4 718
-20%
|
1 975
-58%
|
2 179
+10%
|
2 074
-5%
|
2 290
+10%
|
2 968
+30%
|
2 598
-12%
|
2 284
-12%
|
2 367
+4%
|
2 227
-6%
|
1 856
-17%
|
1 753
-6%
|
1 690
-4%
|
1 811
+7%
|
2 082
+15%
|
2 720
+31%
|
3 154
+16%
|
3 991
+27%
|
4 435
+11%
|
4 966
+12%
|
4 816
-3%
|
4 903
+2%
|
4 906
+0%
|
4 450
-9%
|
4 096
-8%
|
3 814
-7%
|
4 498
+18%
|
4 476
0%
|
4 564
+2%
|
4 587
+1%
|
5 724
+25%
|
7 609
+33%
|
8 644
+14%
|
9 314
+8%
|
8 648
-7%
|
8 152
-6%
|
8 468
+4%
|
8 541
+1%
|
7 804
-9%
|
6 823
-13%
|
5 488
-20%
|
4 492
-18%
|
5 059
+13%
|
4 923
-3%
|
5 654
+15%
|
6 486
+15%
|
6 351
-2%
|
6 657
+5%
|
6 775
+2%
|
6 917
+2%
|
|