Colgate-Palmolive Co
F:CPA
Cash Flow Statement
Cash Flow Statement
Colgate-Palmolive Co
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1 168
|
1 208
|
1 243
|
1 288
|
1 323
|
1 355
|
1 390
|
1 421
|
1 436
|
1 450
|
1 414
|
1 327
|
1 289
|
1 258
|
1 276
|
1 351
|
1 376
|
1 317
|
1 313
|
1 353
|
1 516
|
1 648
|
1 724
|
1 737
|
1 717
|
1 795
|
1 875
|
2 037
|
2 107
|
2 201
|
2 318
|
2 397
|
2 248
|
2 290
|
2 318
|
2 313
|
2 533
|
2 549
|
2 580
|
2 554
|
2 580
|
2 599
|
2 620
|
2 631
|
2 504
|
2 443
|
2 445
|
2 410
|
2 336
|
2 393
|
2 274
|
2 339
|
2 490
|
2 445
|
2 635
|
1 548
|
1 539
|
1 561
|
1 537
|
2 586
|
2 623
|
2 545
|
2 449
|
2 174
|
2 241
|
2 356
|
2 268
|
2 558
|
2 480
|
2 423
|
2 488
|
2 527
|
2 675
|
2 732
|
2 850
|
2 860
|
2 840
|
2 906
|
2 842
|
2 338
|
2 213
|
2 111
|
2 112
|
1 967
|
1 778
|
1 673
|
1 738
|
2 455
|
2 770
|
3 002
|
3 030
|
3 049
|
3 046
|
3 053
|
3 045
|
2 261
|
|
| Depreciation & Amortization |
324
|
314
|
305
|
297
|
301
|
305
|
308
|
316
|
320
|
322
|
326
|
328
|
331
|
333
|
334
|
329
|
326
|
327
|
325
|
329
|
330
|
327
|
332
|
334
|
342
|
345
|
349
|
348
|
341
|
348
|
349
|
351
|
361
|
364
|
367
|
376
|
383
|
393
|
413
|
421
|
428
|
430
|
423
|
425
|
429
|
435
|
437
|
439
|
437
|
433
|
439
|
442
|
448
|
452
|
450
|
449
|
441
|
439
|
441
|
443
|
446
|
454
|
468
|
475
|
495
|
507
|
506
|
511
|
510
|
509
|
512
|
519
|
524
|
529
|
533
|
539
|
543
|
547
|
553
|
556
|
557
|
558
|
552
|
545
|
535
|
542
|
552
|
567
|
589
|
601
|
607
|
605
|
603
|
597
|
605
|
630
|
|
| Change in Deffered Taxes |
67
|
58
|
55
|
5
|
73
|
19
|
(6)
|
(49)
|
(111)
|
(25)
|
(67)
|
58
|
52
|
0
|
67
|
31
|
13
|
0
|
0
|
0
|
(95)
|
(80)
|
(60)
|
(147)
|
(29)
|
(0)
|
(49)
|
(6)
|
24
|
(39)
|
(28)
|
(23)
|
(43)
|
(2)
|
52
|
29
|
3
|
20
|
72
|
88
|
102
|
56
|
25
|
63
|
24
|
1
|
27
|
71
|
67
|
82
|
1
|
18
|
17
|
(5)
|
11
|
(51)
|
(65)
|
(32)
|
41
|
56
|
41
|
33
|
4
|
108
|
172
|
174
|
188
|
27
|
67
|
78
|
28
|
17
|
(135)
|
(183)
|
(186)
|
(120)
|
(15)
|
(38)
|
(142)
|
(132)
|
(145)
|
(83)
|
1
|
(78)
|
(91)
|
(218)
|
(174)
|
(98)
|
(66)
|
(34)
|
(87)
|
(77)
|
(113)
|
(2)
|
29
|
(109)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
33
|
52
|
93
|
110
|
105
|
101
|
99
|
100
|
112
|
113
|
115
|
117
|
119
|
121
|
121
|
121
|
118
|
117
|
122
|
122
|
113
|
114
|
118
|
120
|
123
|
124
|
127
|
128
|
130
|
130
|
132
|
131
|
129
|
128
|
126
|
125
|
124
|
122
|
123
|
123
|
127
|
128
|
127
|
127
|
120
|
121
|
118
|
109
|
98
|
96
|
95
|
100
|
99
|
98
|
102
|
107
|
129
|
133
|
129
|
135
|
126
|
122
|
133
|
125
|
110
|
117
|
117
|
122
|
127
|
128
|
133
|
135
|
139
|
147
|
154
|
0
|
|
| Other Non-Cash Items |
(156)
|
(155)
|
(153)
|
(115)
|
0
|
(128)
|
(128)
|
(138)
|
(144)
|
(79)
|
(89)
|
12
|
61
|
97
|
12
|
(36)
|
(5)
|
87
|
258
|
216
|
136
|
7
|
(23)
|
82
|
105
|
82
|
87
|
50
|
65
|
101
|
87
|
94
|
374
|
378
|
348
|
393
|
119
|
118
|
(97)
|
(160)
|
(186)
|
(295)
|
(45)
|
54
|
276
|
362
|
350
|
381
|
492
|
540
|
692
|
586
|
330
|
324
|
36
|
1 125
|
1 023
|
1 005
|
1 057
|
(36)
|
(54)
|
32
|
118
|
412
|
446
|
371
|
397
|
115
|
32
|
35
|
6
|
5
|
71
|
49
|
43
|
59
|
98
|
105
|
203
|
760
|
845
|
835
|
788
|
848
|
1 012
|
1 026
|
1 004
|
366
|
141
|
161
|
181
|
186
|
218
|
202
|
201
|
1 132
|
|
| Cash Taxes Paid |
480
|
686
|
796
|
559
|
505
|
452
|
443
|
498
|
573
|
602
|
614
|
594
|
505
|
557
|
583
|
584
|
679
|
678
|
643
|
648
|
582
|
568
|
619
|
647
|
661
|
734
|
840
|
862
|
855
|
1 045
|
1 053
|
1 098
|
1 212
|
1 137
|
1 099
|
1 123
|
1 051
|
1 015
|
1 038
|
1 007
|
1 086
|
1 176
|
1 187
|
1 280
|
1 239
|
1 159
|
1 112
|
1 087
|
1 076
|
1 040
|
1 087
|
1 009
|
1 002
|
1 135
|
1 195
|
1 259
|
1 312
|
1 126
|
988
|
932
|
901
|
1 064
|
1 056
|
1 037
|
1 014
|
866
|
872
|
847
|
833
|
842
|
861
|
803
|
782
|
689
|
740
|
845
|
944
|
1 038
|
981
|
890
|
818
|
825
|
838
|
945
|
961
|
918
|
981
|
937
|
916
|
992
|
973
|
933
|
922
|
958
|
883
|
913
|
|
| Cash Interest Paid |
0
|
0
|
0
|
163
|
0
|
0
|
0
|
132
|
0
|
0
|
0
|
123
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
168
|
0
|
0
|
0
|
163
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
118
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
194
|
0
|
0
|
0
|
185
|
0
|
0
|
0
|
188
|
0
|
0
|
0
|
194
|
0
|
0
|
0
|
151
|
0
|
129
|
243
|
280
|
403
|
312
|
304
|
302
|
288
|
278
|
270
|
270
|
|
| Change in Working Capital |
30
|
105
|
160
|
136
|
74
|
142
|
124
|
217
|
271
|
14
|
135
|
30
|
76
|
115
|
142
|
109
|
34
|
(9)
|
(72)
|
(76)
|
23
|
122
|
118
|
246
|
199
|
168
|
129
|
(127)
|
(114)
|
(134)
|
174
|
458
|
380
|
338
|
60
|
100
|
120
|
(17)
|
57
|
(7)
|
(46)
|
145
|
(51)
|
23
|
78
|
87
|
169
|
(97)
|
(85)
|
(180)
|
(175)
|
(87)
|
(80)
|
(84)
|
(118)
|
(122)
|
(102)
|
73
|
82
|
92
|
162
|
62
|
80
|
(115)
|
(375)
|
(362)
|
(406)
|
(155)
|
(44)
|
(37)
|
(9)
|
65
|
161
|
551
|
486
|
381
|
83
|
(370)
|
(274)
|
(197)
|
(357)
|
(407)
|
(464)
|
(726)
|
(329)
|
76
|
162
|
455
|
257
|
229
|
243
|
344
|
272
|
70
|
134
|
284
|
|
| Cash from Operating Activities |
1 434
N/A
|
1 531
+7%
|
1 610
+5%
|
1 611
+0%
|
1 704
+6%
|
1 692
-1%
|
1 687
0%
|
1 768
+5%
|
1 772
+0%
|
1 681
-5%
|
1 719
+2%
|
1 754
+2%
|
1 808
+3%
|
1 839
+2%
|
1 829
-1%
|
1 784
-2%
|
1 742
-2%
|
1 752
+1%
|
1 849
+6%
|
1 822
-1%
|
1 927
+6%
|
2 025
+5%
|
2 090
+3%
|
2 252
+8%
|
2 334
+4%
|
2 389
+2%
|
2 390
+0%
|
2 302
-4%
|
2 422
+5%
|
2 477
+2%
|
2 900
+17%
|
3 277
+13%
|
3 320
+1%
|
3 368
+1%
|
3 145
-7%
|
3 211
+2%
|
3 158
-2%
|
3 063
-3%
|
3 025
-1%
|
2 896
-4%
|
2 878
-1%
|
2 935
+2%
|
2 972
+1%
|
3 196
+8%
|
3 311
+4%
|
3 328
+1%
|
3 428
+3%
|
3 204
-7%
|
3 247
+1%
|
3 268
+1%
|
3 231
-1%
|
3 298
+2%
|
3 205
-3%
|
3 132
-2%
|
3 014
-4%
|
2 949
-2%
|
2 836
-4%
|
3 046
+7%
|
3 158
+4%
|
3 141
-1%
|
3 218
+2%
|
3 126
-3%
|
3 119
0%
|
3 054
-2%
|
2 979
-2%
|
3 046
+2%
|
2 953
-3%
|
3 056
+3%
|
3 045
0%
|
3 008
-1%
|
3 025
+1%
|
3 133
+4%
|
3 296
+5%
|
3 678
+12%
|
3 726
+1%
|
3 719
0%
|
3 549
-5%
|
3 150
-11%
|
3 182
+1%
|
3 325
+4%
|
3 113
-6%
|
3 014
-3%
|
2 989
-1%
|
2 556
-14%
|
2 905
+14%
|
3 099
+7%
|
3 282
+6%
|
3 745
+14%
|
3 691
-1%
|
3 959
+7%
|
3 974
+0%
|
4 107
+3%
|
4 026
-2%
|
3 920
-3%
|
4 014
+2%
|
4 198
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(344)
|
(340)
|
(355)
|
(344)
|
(342)
|
(343)
|
(317)
|
(302)
|
(297)
|
(299)
|
(314)
|
(348)
|
(365)
|
(390)
|
(407)
|
(389)
|
(380)
|
(367)
|
(383)
|
(476)
|
(517)
|
(539)
|
(552)
|
(583)
|
(576)
|
(600)
|
(648)
|
(684)
|
(672)
|
(677)
|
(639)
|
(575)
|
(583)
|
(569)
|
(546)
|
(550)
|
(547)
|
(571)
|
(556)
|
(537)
|
(519)
|
(501)
|
(530)
|
(565)
|
(599)
|
(619)
|
(667)
|
(670)
|
(744)
|
(741)
|
(744)
|
(757)
|
(711)
|
(723)
|
(723)
|
(691)
|
(683)
|
(659)
|
(624)
|
(593)
|
(600)
|
(574)
|
(583)
|
(553)
|
(550)
|
(540)
|
(492)
|
(436)
|
(389)
|
(366)
|
(341)
|
(335)
|
(346)
|
(348)
|
(358)
|
(410)
|
(435)
|
(488)
|
(535)
|
(567)
|
(582)
|
(630)
|
(668)
|
(696)
|
(737)
|
(743)
|
(729)
|
(705)
|
(668)
|
(601)
|
(574)
|
(561)
|
(559)
|
(550)
|
(571)
|
(564)
|
|
| Other Items |
13
|
40
|
58
|
(14)
|
(27)
|
54
|
50
|
185
|
208
|
(523)
|
(578)
|
(742)
|
(754)
|
(85)
|
51
|
169
|
167
|
58
|
(131)
|
(144)
|
(67)
|
40
|
98
|
55
|
3
|
32
|
83
|
71
|
41
|
18
|
(117)
|
(266)
|
(263)
|
(270)
|
(249)
|
(108)
|
(95)
|
(983)
|
(662)
|
(676)
|
(664)
|
78
|
(309)
|
(300)
|
(457)
|
(323)
|
(202)
|
(220)
|
(163)
|
(65)
|
27
|
(102)
|
(156)
|
(260)
|
(25)
|
6
|
111
|
72
|
(162)
|
94
|
87
|
103
|
(3)
|
82
|
(644)
|
(632)
|
(621)
|
(734)
|
2
|
(3)
|
(1 730)
|
(1 764)
|
(2 114)
|
(2 056)
|
(334)
|
(369)
|
(27)
|
(63)
|
(38)
|
(25)
|
(9)
|
(155)
|
(890)
|
(905)
|
(987)
|
(814)
|
(43)
|
(37)
|
(3)
|
(7)
|
(23)
|
27
|
59
|
(240)
|
(223)
|
(253)
|
|
| Cash from Investing Activities |
(330)
N/A
|
(299)
+9%
|
(297)
+1%
|
(357)
-20%
|
(368)
-3%
|
(290)
+21%
|
(267)
+8%
|
(118)
+56%
|
(89)
+24%
|
(822)
-824%
|
(892)
-9%
|
(1 090)
-22%
|
(1 119)
-3%
|
(475)
+58%
|
(356)
+25%
|
(221)
+38%
|
(213)
+3%
|
(309)
-45%
|
(514)
-67%
|
(620)
-21%
|
(584)
+6%
|
(500)
+15%
|
(454)
+9%
|
(528)
-16%
|
(572)
-8%
|
(568)
+1%
|
(565)
+0%
|
(613)
-8%
|
(631)
-3%
|
(659)
-4%
|
(756)
-15%
|
(841)
-11%
|
(846)
-1%
|
(839)
+1%
|
(795)
+5%
|
(658)
+17%
|
(642)
+2%
|
(1 554)
-142%
|
(1 218)
+22%
|
(1 213)
+0%
|
(1 183)
+2%
|
(423)
+64%
|
(839)
-98%
|
(865)
-3%
|
(1 056)
-22%
|
(942)
+11%
|
(869)
+8%
|
(890)
-2%
|
(907)
-2%
|
(806)
+11%
|
(717)
+11%
|
(859)
-20%
|
(867)
-1%
|
(983)
-13%
|
(748)
+24%
|
(685)
+8%
|
(572)
+16%
|
(587)
-3%
|
(786)
-34%
|
(499)
+37%
|
(513)
-3%
|
(471)
+8%
|
(586)
-24%
|
(471)
+20%
|
(1 194)
-154%
|
(1 172)
+2%
|
(1 113)
+5%
|
(1 170)
-5%
|
(387)
+67%
|
(369)
+5%
|
(2 071)
-461%
|
(2 099)
-1%
|
(2 460)
-17%
|
(2 404)
+2%
|
(692)
+71%
|
(779)
-13%
|
(462)
+41%
|
(551)
-19%
|
(573)
-4%
|
(592)
-3%
|
(591)
+0%
|
(785)
-33%
|
(1 558)
-98%
|
(1 601)
-3%
|
(1 724)
-8%
|
(1 557)
+10%
|
(772)
+50%
|
(742)
+4%
|
(671)
+10%
|
(608)
+9%
|
(597)
+2%
|
(534)
+11%
|
(500)
+6%
|
(790)
-58%
|
(794)
-1%
|
(817)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1 170)
|
(1 173)
|
(1 101)
|
(1 083)
|
(875)
|
(670)
|
(502)
|
(476)
|
(667)
|
(677)
|
(659)
|
(568)
|
(711)
|
(774)
|
(801)
|
(749)
|
(660)
|
(391)
|
(476)
|
(520)
|
(593)
|
(802)
|
(730)
|
(780)
|
(753)
|
(788)
|
(836)
|
(836)
|
(800)
|
(715)
|
(695)
|
(763)
|
(988)
|
(1 296)
|
(1 476)
|
(1 778)
|
(1 909)
|
(1 738)
|
(1 667)
|
(1 453)
|
(1 262)
|
(1 359)
|
(1 337)
|
(1 465)
|
(1 397)
|
(1 361)
|
(1 350)
|
(1 182)
|
(1 296)
|
(1 176)
|
(1 167)
|
(1 159)
|
(1 002)
|
(1 141)
|
(1 230)
|
(1 204)
|
(1 041)
|
(837)
|
(804)
|
(889)
|
(914)
|
(1 004)
|
(1 018)
|
(892)
|
(1 016)
|
(1 105)
|
(905)
|
(909)
|
(1 005)
|
(770)
|
(806)
|
(704)
|
(299)
|
(182)
|
(108)
|
(602)
|
(1 021)
|
(1 289)
|
(1 346)
|
(896)
|
(793)
|
(889)
|
(711)
|
(890)
|
(709)
|
(627)
|
(951)
|
(748)
|
(863)
|
(990)
|
(863)
|
(1 101)
|
(1 172)
|
(1 018)
|
(1 149)
|
(1 109)
|
|
| Net Issuance of Debt |
317
|
213
|
(41)
|
201
|
(19)
|
(386)
|
(447)
|
(575)
|
(544)
|
490
|
418
|
493
|
634
|
(63)
|
(83)
|
(78)
|
(176)
|
(279)
|
23
|
139
|
31
|
92
|
(72)
|
(225)
|
(49)
|
(127)
|
(97)
|
195
|
21
|
126
|
(278)
|
(526)
|
(504)
|
(376)
|
164
|
296
|
726
|
1 617
|
1 410
|
1 414
|
1 192
|
416
|
507
|
441
|
388
|
253
|
53
|
422
|
1 327
|
469
|
740
|
435
|
(653)
|
518
|
660
|
421
|
469
|
(42)
|
(180)
|
164
|
115
|
39
|
90
|
(29)
|
185
|
364
|
102
|
(179)
|
(24)
|
(229)
|
1 587
|
1 448
|
1 134
|
703
|
(1 145)
|
(564)
|
(162)
|
394
|
411
|
(175)
|
(147)
|
351
|
1 074
|
1 647
|
1 297
|
824
|
222
|
(314)
|
(153)
|
(255)
|
(507)
|
(408)
|
(477)
|
(318)
|
(264)
|
(456)
|
|
| Cash Paid for Dividends |
(407)
|
(417)
|
(415)
|
(413)
|
(411)
|
(443)
|
(474)
|
(507)
|
(539)
|
(538)
|
(538)
|
(536)
|
(534)
|
(559)
|
(582)
|
(607)
|
(631)
|
(646)
|
(662)
|
(678)
|
(693)
|
(712)
|
(731)
|
(798)
|
(817)
|
(844)
|
(875)
|
(889)
|
(906)
|
(933)
|
(964)
|
(981)
|
(1 000)
|
(1 047)
|
(1 083)
|
(1 142)
|
(1 181)
|
(1 190)
|
(1 188)
|
(1 203)
|
(1 220)
|
(1 228)
|
(1 304)
|
(1 277)
|
(1 289)
|
(1 309)
|
(1 356)
|
(1 382)
|
(1 408)
|
(1 419)
|
(1 342)
|
(1 446)
|
(1 459)
|
(1 473)
|
(1 489)
|
(1 493)
|
(1 504)
|
(1 508)
|
(1 513)
|
(1 508)
|
(1 513)
|
(1 520)
|
(1 525)
|
(1 529)
|
(1 536)
|
(1 569)
|
(1 581)
|
(1 591)
|
(1 605)
|
(1 605)
|
(1 609)
|
(1 614)
|
(1 621)
|
(1 628)
|
(1 636)
|
(1 654)
|
(1 657)
|
(1 666)
|
(1 675)
|
(1 679)
|
(1 681)
|
(1 697)
|
(1 702)
|
(1 691)
|
(1 703)
|
(1 724)
|
(1 728)
|
(1 749)
|
(1 753)
|
(1 769)
|
(1 781)
|
(1 789)
|
(1 801)
|
(1 802)
|
(1 814)
|
(1 823)
|
|
| Other |
115
|
141
|
156
|
35
|
(14)
|
65
|
54
|
0
|
0
|
73
|
75
|
0
|
0
|
0
|
0
|
(90)
|
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
|
(99)
|
(99)
|
(105)
|
(101)
|
(9)
|
(24)
|
(23)
|
(40)
|
(53)
|
(18)
|
(8)
|
5
|
(10)
|
18
|
(10)
|
(30)
|
49
|
(91)
|
(36)
|
88
|
53
|
132
|
|
| Cash from Financing Activities |
(1 144)
N/A
|
(1 236)
-8%
|
(1 400)
-13%
|
(1 260)
+10%
|
(1 319)
-5%
|
(1 434)
-9%
|
(1 369)
+5%
|
(1 557)
-14%
|
(1 615)
-4%
|
(653)
+60%
|
(704)
-8%
|
(611)
+13%
|
(541)
+12%
|
(1 383)
-156%
|
(1 463)
-6%
|
(1 524)
-4%
|
(1 557)
-2%
|
(1 405)
+10%
|
(1 203)
+14%
|
(1 059)
+12%
|
(1 255)
-19%
|
(1 422)
-13%
|
(1 533)
-8%
|
(1 803)
-18%
|
(1 619)
+10%
|
(1 759)
-9%
|
(1 807)
-3%
|
(1 530)
+15%
|
(1 686)
-10%
|
(1 523)
+10%
|
(1 937)
-27%
|
(2 270)
-17%
|
(2 492)
-10%
|
(2 719)
-9%
|
(2 395)
+12%
|
(2 624)
-10%
|
(2 364)
+10%
|
(1 311)
+45%
|
(1 445)
-10%
|
(1 242)
+14%
|
(1 290)
-4%
|
(2 171)
-68%
|
(2 134)
+2%
|
(2 301)
-8%
|
(2 298)
+0%
|
(2 417)
-5%
|
(2 653)
-10%
|
(2 142)
+19%
|
(1 377)
+36%
|
(2 126)
-54%
|
(1 769)
+17%
|
(2 170)
-23%
|
(3 114)
-44%
|
(2 096)
+33%
|
(2 059)
+2%
|
(2 276)
-11%
|
(2 076)
+9%
|
(2 387)
-15%
|
(2 497)
-5%
|
(2 233)
+11%
|
(2 312)
-4%
|
(2 485)
-7%
|
(2 453)
+1%
|
(2 450)
+0%
|
(2 367)
+3%
|
(2 310)
+2%
|
(2 384)
-3%
|
(2 679)
-12%
|
(2 634)
+2%
|
(2 604)
+1%
|
(828)
+68%
|
(870)
-5%
|
(786)
+10%
|
(1 107)
-41%
|
(2 988)
-170%
|
(2 919)
+2%
|
(2 945)
-1%
|
(2 662)
+10%
|
(2 619)
+2%
|
(2 774)
-6%
|
(2 644)
+5%
|
(2 275)
+14%
|
(1 392)
+39%
|
(952)
+32%
|
(1 123)
-18%
|
(1 522)
-36%
|
(2 467)
-62%
|
(2 793)
-13%
|
(2 779)
+1%
|
(3 044)
-10%
|
(3 102)
-2%
|
(3 389)
-9%
|
(3 486)
-3%
|
(3 050)
+13%
|
(3 174)
-4%
|
(3 256)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
1
|
(1)
|
1
|
4
|
3
|
3
|
5
|
(2)
|
(9)
|
(8)
|
2
|
(6)
|
(7)
|
(5)
|
(18)
|
(3)
|
0
|
(5)
|
7
|
4
|
14
|
22
|
18
|
25
|
13
|
(12)
|
(33)
|
(46)
|
(22)
|
5
|
(121)
|
(123)
|
(151)
|
(148)
|
(39)
|
(27)
|
(14)
|
(71)
|
(53)
|
(47)
|
(85)
|
(35)
|
(24)
|
(69)
|
(80)
|
(94)
|
(94)
|
(100)
|
(59)
|
(111)
|
(142)
|
(160)
|
(155)
|
(117)
|
(107)
|
(33)
|
(46)
|
(22)
|
(64)
|
(60)
|
(14)
|
2
|
87
|
86
|
28
|
5
|
(16)
|
(32)
|
(5)
|
(19)
|
(7)
|
(39)
|
(33)
|
(5)
|
(16)
|
(1)
|
3
|
(21)
|
(15)
|
4
|
(33)
|
(59)
|
(60)
|
(68)
|
(59)
|
(30)
|
(19)
|
(29)
|
(16)
|
8
|
(54)
|
(7)
|
25
|
(1)
|
67
|
|
| Net Change in Cash |
(43)
N/A
|
(4)
+91%
|
(89)
-2 303%
|
(5)
+95%
|
21
N/A
|
(28)
N/A
|
55
N/A
|
97
+76%
|
66
-33%
|
198
+202%
|
115
-42%
|
54
-53%
|
142
+162%
|
(25)
N/A
|
6
N/A
|
21
+270%
|
(31)
N/A
|
38
N/A
|
127
+231%
|
149
+18%
|
92
-38%
|
117
+27%
|
126
+8%
|
(61)
N/A
|
168
N/A
|
76
-55%
|
6
-92%
|
126
+1 966%
|
60
-53%
|
273
+358%
|
212
-22%
|
45
-79%
|
(141)
N/A
|
(341)
-142%
|
(193)
+43%
|
(110)
+43%
|
125
N/A
|
184
+47%
|
291
+58%
|
388
+33%
|
358
-8%
|
256
-28%
|
(36)
N/A
|
6
N/A
|
(112)
N/A
|
(111)
+1%
|
(188)
-69%
|
78
N/A
|
863
+1 006%
|
277
-68%
|
634
+129%
|
127
-80%
|
(936)
N/A
|
(102)
+89%
|
90
N/A
|
(119)
N/A
|
155
N/A
|
26
-83%
|
(147)
N/A
|
345
N/A
|
333
-3%
|
156
-53%
|
82
-47%
|
220
+168%
|
(496)
N/A
|
(408)
+18%
|
(539)
-32%
|
(809)
-50%
|
(8)
+99%
|
30
N/A
|
107
+257%
|
157
+47%
|
11
-93%
|
134
+1 118%
|
41
-69%
|
5
-88%
|
141
+2 720%
|
(60)
N/A
|
(31)
+48%
|
(56)
-81%
|
(118)
-111%
|
(79)
+33%
|
(20)
+75%
|
(57)
-185%
|
(10)
+82%
|
(39)
-290%
|
13
N/A
|
191
+1 369%
|
212
+11%
|
291
+37%
|
283
-3%
|
130
-54%
|
33
-75%
|
105
+218%
|
45
-57%
|
192
+327%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 090
N/A
|
1 192
+9%
|
1 255
+5%
|
1 268
+1%
|
1 363
+8%
|
1 349
-1%
|
1 371
+2%
|
1 466
+7%
|
1 475
+1%
|
1 383
-6%
|
1 405
+2%
|
1 406
+0%
|
1 443
+3%
|
1 449
+0%
|
1 422
-2%
|
1 395
-2%
|
1 362
-2%
|
1 385
+2%
|
1 466
+6%
|
1 345
-8%
|
1 410
+5%
|
1 485
+5%
|
1 539
+4%
|
1 669
+8%
|
1 758
+5%
|
1 789
+2%
|
1 742
-3%
|
1 618
-7%
|
1 750
+8%
|
1 799
+3%
|
2 261
+26%
|
2 702
+20%
|
2 737
+1%
|
2 799
+2%
|
2 599
-7%
|
2 661
+2%
|
2 611
-2%
|
2 492
-5%
|
2 469
-1%
|
2 359
-4%
|
2 359
N/A
|
2 434
+3%
|
2 442
+0%
|
2 631
+8%
|
2 712
+3%
|
2 709
0%
|
2 761
+2%
|
2 534
-8%
|
2 503
-1%
|
2 527
+1%
|
2 487
-2%
|
2 541
+2%
|
2 494
-2%
|
2 409
-3%
|
2 291
-5%
|
2 258
-1%
|
2 153
-5%
|
2 387
+11%
|
2 534
+6%
|
2 548
+1%
|
2 618
+3%
|
2 552
-3%
|
2 536
-1%
|
2 501
-1%
|
2 429
-3%
|
2 506
+3%
|
2 461
-2%
|
2 620
+6%
|
2 656
+1%
|
2 642
-1%
|
2 684
+2%
|
2 798
+4%
|
2 950
+5%
|
3 330
+13%
|
3 368
+1%
|
3 309
-2%
|
3 114
-6%
|
2 662
-15%
|
2 647
-1%
|
2 758
+4%
|
2 531
-8%
|
2 384
-6%
|
2 321
-3%
|
1 860
-20%
|
2 168
+17%
|
2 356
+9%
|
2 553
+8%
|
3 040
+19%
|
3 023
-1%
|
3 358
+11%
|
3 400
+1%
|
3 546
+4%
|
3 467
-2%
|
3 370
-3%
|
3 443
+2%
|
3 634
+6%
|
|