Infineon Technologies AG
F:IFX
Cash Flow Statement
Cash Flow Statement
Infineon Technologies AG
| 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 |
0
|
0
|
0
|
(1 021)
|
(1 061)
|
(1 389)
|
0
|
(435)
|
(729)
|
(362)
|
(418)
|
61
|
169
|
16
|
(168)
|
(312)
|
(637)
|
(549)
|
(332)
|
(268)
|
35
|
0
|
(4)
|
(368)
|
(899)
|
(2 854)
|
(3 145)
|
(3 747)
|
(3 622)
|
(1 925)
|
(1 569)
|
(671)
|
(205)
|
132
|
281
|
660
|
827
|
1 320
|
1 384
|
1 119
|
983
|
522
|
414
|
427
|
350
|
273
|
268
|
272
|
340
|
430
|
496
|
535
|
584
|
525
|
490
|
634
|
650
|
765
|
843
|
743
|
753
|
771
|
838
|
790
|
833
|
1 092
|
1 110
|
1 075
|
1 124
|
898
|
851
|
870
|
826
|
772
|
420
|
368
|
414
|
441
|
813
|
1 169
|
1 370
|
1 636
|
1 909
|
2 179
|
2 450
|
2 805
|
3 119
|
3 137
|
2 996
|
2 565
|
2 137
|
1 301
|
960
|
798
|
700
|
1 015
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1 371
|
1 723
|
2 082
|
0
|
1 437
|
2 124
|
2 094
|
2 423
|
1 320
|
1 326
|
1 314
|
1 311
|
1 316
|
1 320
|
1 368
|
1 393
|
1 405
|
1 390
|
0
|
1 634
|
1 276
|
763
|
903
|
85
|
571
|
544
|
547
|
522
|
513
|
404
|
342
|
305
|
336
|
329
|
337
|
351
|
364
|
378
|
392
|
411
|
428
|
447
|
459
|
462
|
466
|
470
|
481
|
496
|
514
|
535
|
612
|
686
|
760
|
830
|
840
|
841
|
833
|
822
|
814
|
810
|
812
|
816
|
823
|
840
|
861
|
887
|
908
|
927
|
945
|
965
|
981
|
1 125
|
1 260
|
1 378
|
1 497
|
1 495
|
1 513
|
1 538
|
1 575
|
1 617
|
1 664
|
1 700
|
1 729
|
1 747
|
1 754
|
1 781
|
1 813
|
1 843
|
1 865
|
1 896
|
1 913
|
1 906
|
1 917
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(278)
|
(286)
|
(214)
|
0
|
16
|
88
|
16
|
1
|
96
|
150
|
141
|
162
|
88
|
58
|
99
|
105
|
(6)
|
(13)
|
0
|
(48)
|
58
|
(30)
|
(23)
|
(39)
|
19
|
22
|
11
|
18
|
(6)
|
(7)
|
(8)
|
(2)
|
(68)
|
(66)
|
(62)
|
(68)
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
69
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
12
|
1
|
3
|
4
|
5
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
3
|
2
|
3
|
4
|
4
|
5
|
6
|
7
|
8
|
8
|
6
|
7
|
7
|
7
|
9
|
10
|
11
|
12
|
13
|
16
|
0
|
18
|
13
|
13
|
16
|
11
|
11
|
12
|
12
|
13
|
14
|
14
|
14
|
21
|
27
|
35
|
42
|
53
|
62
|
70
|
75
|
82
|
92
|
105
|
119
|
120
|
130
|
148
|
157
|
175
|
212
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
92
|
92
|
38
|
0
|
27
|
(21)
|
42
|
42
|
144
|
122
|
106
|
131
|
23
|
79
|
85
|
50
|
32
|
54
|
796
|
(13)
|
(56)
|
1 810
|
2 892
|
3 953
|
2 967
|
2 496
|
744
|
512
|
34
|
119
|
0
|
43
|
(305)
|
(318)
|
(586)
|
(625)
|
(122)
|
(107)
|
241
|
264
|
35
|
41
|
25
|
12
|
57
|
85
|
73
|
68
|
(15)
|
(159)
|
(143)
|
(138)
|
(188)
|
(64)
|
(84)
|
(91)
|
25
|
46
|
78
|
124
|
229
|
255
|
43
|
9
|
128
|
146
|
391
|
415
|
259
|
228
|
216
|
200
|
197
|
250
|
299
|
376
|
314
|
387
|
441
|
514
|
698
|
803
|
876
|
829
|
815
|
(147)
|
(175)
|
(96)
|
448
|
503
|
545
|
99
|
984
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
46
|
64
|
67
|
0
|
53
|
74
|
71
|
91
|
59
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
134
|
(4)
|
4
|
4
|
16
|
(1)
|
(7)
|
(3)
|
(16)
|
13
|
24
|
0
|
37
|
78
|
87
|
103
|
60
|
35
|
3
|
6
|
19
|
58
|
64
|
52
|
53
|
23
|
37
|
43
|
52
|
63
|
91
|
89
|
93
|
92
|
79
|
110
|
126
|
129
|
133
|
123
|
142
|
172
|
185
|
198
|
226
|
206
|
207
|
208
|
125
|
137
|
135
|
29
|
68
|
37
|
34
|
138
|
180
|
214
|
208
|
230
|
350
|
392
|
530
|
564
|
533
|
653
|
616
|
634
|
533
|
472
|
419
|
388
|
425
|
|
| Cash Interest Paid |
0
|
0
|
0
|
55
|
66
|
88
|
0
|
104
|
147
|
175
|
221
|
144
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
116
|
0
|
0
|
0
|
100
|
9
|
13
|
54
|
62
|
60
|
60
|
54
|
49
|
52
|
56
|
0
|
44
|
62
|
54
|
66
|
24
|
21
|
21
|
15
|
15
|
13
|
14
|
13
|
12
|
13
|
13
|
9
|
9
|
5
|
6
|
10
|
14
|
18
|
29
|
30
|
26
|
38
|
35
|
48
|
58
|
60
|
57
|
55
|
50
|
51
|
52
|
65
|
67
|
68
|
70
|
114
|
129
|
0
|
164
|
0
|
148
|
102
|
60
|
0
|
149
|
206
|
198
|
0
|
128
|
0
|
52
|
0
|
146
|
0
|
213
|
0
|
152
|
|
| Change in Working Capital |
100
|
(6)
|
164
|
73
|
(112)
|
60
|
293
|
(315)
|
(73)
|
(39)
|
(317)
|
236
|
193
|
84
|
(79)
|
(76)
|
(51)
|
(204)
|
(368)
|
(189)
|
(247)
|
(63)
|
50
|
297
|
(260)
|
(395)
|
(418)
|
106
|
136
|
197
|
244
|
18
|
73
|
205
|
122
|
324
|
238
|
89
|
95
|
(115)
|
(185)
|
(167)
|
(244)
|
(251)
|
(273)
|
(238)
|
(160)
|
(194)
|
(92)
|
(119)
|
(167)
|
(53)
|
(318)
|
(410)
|
(251)
|
(389)
|
(260)
|
(310)
|
(317)
|
(310)
|
(208)
|
(147)
|
(222)
|
(108)
|
(299)
|
(343)
|
(412)
|
(489)
|
(437)
|
(571)
|
(633)
|
(473)
|
(546)
|
(357)
|
4
|
(14)
|
175
|
369
|
156
|
69
|
(22)
|
(506)
|
(665)
|
(561)
|
(1 138)
|
(1 563)
|
(1 811)
|
(1 746)
|
(1 447)
|
(921)
|
(545)
|
(834)
|
107
|
104
|
208
|
(705)
|
|
| Cash from Operating Activities |
90
N/A
|
(16)
N/A
|
154
N/A
|
237
+54%
|
356
+50%
|
577
+62%
|
467
-19%
|
730
+56%
|
1 046
+43%
|
1 408
+35%
|
1 731
+23%
|
1 857
+7%
|
1 960
+6%
|
1 661
-15%
|
1 357
-18%
|
1 039
-23%
|
769
-26%
|
799
+4%
|
848
+6%
|
974
+15%
|
1 219
+25%
|
1 314
+8%
|
1 159
-12%
|
1 207
+4%
|
924
-23%
|
523
-43%
|
436
-17%
|
(84)
N/A
|
(424)
-405%
|
(426)
0%
|
(273)
+36%
|
(112)
+59%
|
384
N/A
|
671
+75%
|
749
+12%
|
947
+26%
|
1 010
+7%
|
1 098
+9%
|
1 137
+4%
|
1 246
+10%
|
1 068
-14%
|
988
-7%
|
845
-14%
|
639
-24%
|
565
-12%
|
519
-8%
|
582
+12%
|
601
+3%
|
803
+34%
|
865
+8%
|
893
+3%
|
981
+10%
|
642
-35%
|
584
-9%
|
787
+35%
|
817
+4%
|
1 156
+41%
|
1 211
+5%
|
1 276
+5%
|
1 291
+1%
|
1 413
+9%
|
1 516
+7%
|
1 550
+2%
|
1 723
+11%
|
1 605
-7%
|
1 615
+1%
|
1 547
-4%
|
1 575
+2%
|
1 720
+9%
|
1 626
-5%
|
1 560
-4%
|
1 601
+3%
|
1 473
-8%
|
1 612
+9%
|
1 749
+8%
|
1 811
+4%
|
2 217
+22%
|
2 606
+18%
|
2 840
+9%
|
3 065
+8%
|
3 273
+7%
|
3 146
-4%
|
3 375
+7%
|
3 980
+18%
|
3 815
-4%
|
3 847
+1%
|
3 884
+1%
|
3 960
+2%
|
3 183
-20%
|
3 282
+3%
|
3 339
+2%
|
2 780
-17%
|
3 466
+25%
|
3 360
-3%
|
2 913
-13%
|
3 211
+10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(682)
|
(1 008)
|
(1 241)
|
0
|
(930)
|
(1 416)
|
(1 485)
|
(1 747)
|
(1 288)
|
(1 505)
|
(1 591)
|
(1 627)
|
(1 395)
|
(1 331)
|
(1 260)
|
(1 211)
|
(1 297)
|
(1 223)
|
0
|
(1 616)
|
(1 414)
|
(637)
|
(722)
|
169
|
(470)
|
(385)
|
(352)
|
(307)
|
(154)
|
(111)
|
(105)
|
(163)
|
(325)
|
(421)
|
(539)
|
(777)
|
(887)
|
(1 050)
|
(1 078)
|
(917)
|
(890)
|
(684)
|
(557)
|
(470)
|
(378)
|
(420)
|
(508)
|
(581)
|
(668)
|
(680)
|
(677)
|
(748)
|
(785)
|
(811)
|
(823)
|
(828)
|
(826)
|
(862)
|
(920)
|
(931)
|
(1 022)
|
(1 112)
|
(1 155)
|
(1 204)
|
(1 254)
|
(1 369)
|
(1 455)
|
(1 519)
|
(1 451)
|
(1 298)
|
(1 196)
|
(1 117)
|
(1 099)
|
(1 127)
|
(1 211)
|
(1 232)
|
(1 497)
|
(1 622)
|
(1 785)
|
(2 041)
|
(2 310)
|
(2 507)
|
(2 579)
|
(2 803)
|
(2 994)
|
(3 042)
|
(3 120)
|
(3 054)
|
(2 719)
|
(2 797)
|
(2 624)
|
(2 366)
|
(2 094)
|
|
| Other Items |
(1 876)
|
(1 828)
|
(1 625)
|
(562)
|
(382)
|
(83)
|
(689)
|
(592)
|
(1 092)
|
(792)
|
583
|
(521)
|
369
|
565
|
141
|
1 157
|
984
|
656
|
858
|
473
|
215
|
(336)
|
330
|
547
|
(1 065)
|
(752)
|
(1 145)
|
(192)
|
784
|
763
|
505
|
167
|
(74)
|
(236)
|
87
|
117
|
(59)
|
(107)
|
(723)
|
(666)
|
(877)
|
(156)
|
16
|
(135)
|
246
|
2
|
8
|
49
|
(114)
|
(263)
|
(275)
|
395
|
1 097
|
(910)
|
(1 025)
|
(1 808)
|
(2 473)
|
(246)
|
(298)
|
(272)
|
(326)
|
(238)
|
(143)
|
(109)
|
(18)
|
(127)
|
(58)
|
91
|
278
|
556
|
(971)
|
(1 037)
|
(2 033)
|
(2 391)
|
(5 698)
|
(6 073)
|
(5 346)
|
(5 536)
|
(966)
|
(787)
|
(852)
|
(354)
|
(46)
|
(131)
|
(13)
|
9
|
698
|
730
|
582
|
480
|
56
|
552
|
352
|
310
|
429
|
(2 480)
|
|
| Cash from Investing Activities |
(1 876)
N/A
|
(1 828)
+3%
|
(1 625)
+11%
|
(1 244)
+23%
|
(1 390)
-12%
|
(1 324)
+5%
|
(1 387)
-5%
|
(1 522)
-10%
|
(1 965)
-29%
|
(1 734)
+12%
|
(1 164)
+33%
|
(1 809)
-55%
|
(1 136)
+37%
|
(1 026)
+10%
|
(1 486)
-45%
|
(238)
+84%
|
(347)
-46%
|
(604)
-74%
|
(353)
+42%
|
(824)
-133%
|
(1 008)
-22%
|
(910)
+10%
|
(954)
-5%
|
(867)
+9%
|
(1 370)
-58%
|
(1 474)
-8%
|
(976)
+34%
|
(662)
+32%
|
399
N/A
|
411
+3%
|
198
-52%
|
13
-93%
|
(185)
N/A
|
(341)
-84%
|
(76)
+78%
|
(208)
-174%
|
(480)
-131%
|
(646)
-35%
|
(1 500)
-132%
|
(1 553)
-4%
|
(1 927)
-24%
|
(1 234)
+36%
|
(901)
+27%
|
(1 025)
-14%
|
(438)
+57%
|
(555)
-27%
|
(462)
+17%
|
(329)
+29%
|
(534)
-62%
|
(771)
-44%
|
(856)
-11%
|
(273)
+68%
|
417
N/A
|
(1 587)
N/A
|
(1 773)
-12%
|
(2 593)
-46%
|
(3 284)
-27%
|
(1 069)
+67%
|
(1 126)
-5%
|
(1 098)
+2%
|
(1 188)
-8%
|
(1 158)
+3%
|
(1 074)
+7%
|
(1 131)
-5%
|
(1 130)
+0%
|
(1 282)
-13%
|
(1 262)
+2%
|
(1 163)
+8%
|
(1 091)
+6%
|
(899)
+18%
|
(2 490)
-177%
|
(2 488)
+0%
|
(3 331)
-34%
|
(3 587)
-8%
|
(6 815)
-90%
|
(7 172)
-5%
|
(6 473)
+10%
|
(6 747)
-4%
|
(2 198)
+67%
|
(2 284)
-4%
|
(2 474)
-8%
|
(2 139)
+14%
|
(2 087)
+2%
|
(2 441)
-17%
|
(2 520)
-3%
|
(2 570)
-2%
|
(2 105)
+18%
|
(2 264)
-8%
|
(2 460)
-9%
|
(2 640)
-7%
|
(2 998)
-14%
|
(2 167)
+28%
|
(2 445)
-13%
|
(2 314)
+5%
|
(1 937)
+16%
|
(4 574)
-136%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
8
|
8
|
8
|
0
|
0
|
28
|
28
|
28
|
53
|
25
|
25
|
25
|
23
|
23
|
23
|
0
|
406
|
410
|
0
|
430
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
680
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
(18)
|
(35)
|
(32)
|
(33)
|
(10)
|
(31)
|
(33)
|
(35)
|
(36)
|
1
|
2
|
2
|
4
|
3
|
9
|
11
|
11
|
23
|
18
|
22
|
26
|
22
|
30
|
26
|
26
|
19
|
9
|
8
|
6
|
6
|
6
|
1 530
|
1 530
|
1 530
|
1 529
|
1 045
|
1 043
|
1 042
|
1 042
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(233)
|
(233)
|
(233)
|
0
|
0
|
0
|
(8)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
1 465
|
1 459
|
1 452
|
0
|
639
|
620
|
610
|
388
|
(487)
|
(427)
|
(432)
|
(160)
|
(328)
|
(322)
|
(1)
|
(78)
|
344
|
317
|
0
|
(630)
|
(469)
|
(406)
|
(512)
|
52
|
(145)
|
(311)
|
(300)
|
(107)
|
(273)
|
(258)
|
(310)
|
(665)
|
(489)
|
(511)
|
(407)
|
(165)
|
(225)
|
(218)
|
(182)
|
(172)
|
(59)
|
31
|
34
|
47
|
1
|
(53)
|
(54)
|
(59)
|
(60)
|
(20)
|
1 565
|
1 566
|
1 569
|
1 545
|
(38)
|
(28)
|
(30)
|
(9)
|
(17)
|
(122)
|
(118)
|
(131)
|
(122)
|
(19)
|
(321)
|
(315)
|
(313)
|
(313)
|
(22)
|
(33)
|
(53)
|
4 935
|
4 380
|
4 224
|
4 207
|
(743)
|
(562)
|
(393)
|
(1 224)
|
(1 260)
|
(1 477)
|
(1 472)
|
(653)
|
(1 355)
|
(839)
|
(89)
|
424
|
591
|
103
|
0
|
(1 107)
|
(970)
|
1 420
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
(77)
|
(136)
|
(147)
|
(151)
|
(80)
|
(15)
|
(10)
|
(6)
|
(3)
|
0
|
3
|
3
|
0
|
0
|
(109)
|
(109)
|
(109)
|
(109)
|
(130)
|
(130)
|
(130)
|
0
|
(129)
|
(129)
|
(129)
|
0
|
(127)
|
(127)
|
(129)
|
0
|
(202)
|
(202)
|
(202)
|
0
|
(225)
|
(225)
|
(225)
|
(225)
|
(248)
|
(248)
|
(248)
|
0
|
(283)
|
(283)
|
(283)
|
(283)
|
(305)
|
(305)
|
(305)
|
0
|
(336)
|
(336)
|
(336)
|
0
|
(286)
|
(286)
|
(286)
|
0
|
(351)
|
(351)
|
(351)
|
0
|
(417)
|
(417)
|
(417)
|
0
|
(456)
|
(456)
|
(456)
|
0
|
(455)
|
(455)
|
(455)
|
|
| Other |
2 433
|
3 159
|
2 436
|
(25)
|
(544)
|
(1 517)
|
(863)
|
(73)
|
3
|
1
|
(708)
|
32
|
(44)
|
(58)
|
87
|
39
|
44
|
39
|
25
|
17
|
15
|
(641)
|
(4)
|
(2)
|
(17)
|
878
|
270
|
338
|
390
|
100
|
45
|
(53)
|
(66)
|
(7)
|
(1)
|
2
|
0
|
(1)
|
(1)
|
(3)
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
5
|
5
|
6
|
5
|
(1)
|
(16)
|
(15)
|
(14)
|
(13)
|
2
|
0
|
0
|
0
|
0
|
0
|
(1)
|
74
|
55
|
56
|
44
|
(31)
|
(35)
|
(36)
|
1 162
|
1 160
|
1 187
|
1 187
|
(16)
|
4
|
(95)
|
(37)
|
(37)
|
(36)
|
0
|
(41)
|
(48)
|
(67)
|
(93)
|
(45)
|
(25)
|
(8)
|
(18)
|
(29)
|
(48)
|
(54)
|
(2)
|
(37)
|
|
| Cash from Financing Activities |
2 433
N/A
|
3 159
+30%
|
2 436
-23%
|
1 448
-41%
|
923
-36%
|
(57)
N/A
|
610
N/A
|
566
-7%
|
664
+17%
|
652
-2%
|
(292)
N/A
|
(402)
-38%
|
(446)
-11%
|
(465)
-4%
|
(48)
+90%
|
(266)
-454%
|
(255)
+4%
|
61
N/A
|
(35)
N/A
|
762
N/A
|
737
-3%
|
(249)
N/A
|
(235)
+6%
|
(521)
-122%
|
(567)
-9%
|
242
N/A
|
174
-28%
|
113
-35%
|
64
-43%
|
(210)
N/A
|
(68)
+68%
|
351
N/A
|
353
+1%
|
366
+4%
|
17
-95%
|
(487)
N/A
|
(511)
-5%
|
(517)
-1%
|
(271)
+48%
|
(355)
-31%
|
(361)
-2%
|
(344)
+5%
|
(334)
+3%
|
(199)
+40%
|
(131)
+34%
|
(129)
+2%
|
(117)
+9%
|
(165)
-41%
|
(179)
-8%
|
(173)
+3%
|
(179)
-3%
|
(179)
N/A
|
(141)
+21%
|
1 371
N/A
|
1 359
-1%
|
1 363
+0%
|
1 352
-1%
|
(258)
N/A
|
(229)
+11%
|
(229)
N/A
|
(212)
+7%
|
(236)
-11%
|
(345)
-46%
|
(340)
+1%
|
(361)
-6%
|
(322)
+11%
|
(239)
+26%
|
(542)
-127%
|
(548)
-1%
|
(643)
-17%
|
877
N/A
|
1 167
+33%
|
2 354
+102%
|
2 300
-2%
|
6 831
+197%
|
6 274
-8%
|
4 914
-22%
|
4 967
+1%
|
(1 124)
N/A
|
(885)
+21%
|
(716)
+19%
|
(1 611)
-125%
|
(1 611)
N/A
|
(1 869)
-16%
|
(1 871)
0%
|
(1 137)
+39%
|
(1 865)
-64%
|
(1 301)
+30%
|
(531)
+59%
|
(273)
+49%
|
(116)
+58%
|
(615)
-430%
|
(1 384)
-125%
|
(1 616)
-17%
|
(1 427)
+12%
|
920
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
1
|
0
|
(4)
|
0
|
(4)
|
(16)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
1
|
5
|
14
|
8
|
(14)
|
(20)
|
(39)
|
(39)
|
(27)
|
(40)
|
(31)
|
(35)
|
(34)
|
(6)
|
(6)
|
1
|
3
|
(8)
|
1
|
0
|
(5)
|
1
|
2
|
(1)
|
4
|
2
|
2
|
4
|
8
|
3
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
2
|
3
|
43
|
36
|
28
|
34
|
(16)
|
(11)
|
(12)
|
(30)
|
(7)
|
(15)
|
(17)
|
(3)
|
(6)
|
(1)
|
2
|
1
|
(1)
|
4
|
9
|
20
|
(5)
|
(38)
|
(83)
|
(107)
|
(82)
|
(47)
|
2
|
19
|
15
|
(3)
|
19
|
1
|
(1)
|
13
|
(13)
|
(6)
|
(6)
|
(2)
|
(12)
|
10
|
(1)
|
(14)
|
(7)
|
|
| Net Change in Cash |
647
N/A
|
1 315
+103%
|
965
-27%
|
442
-54%
|
(111)
N/A
|
(808)
-628%
|
(310)
+62%
|
(230)
+26%
|
(271)
-18%
|
318
N/A
|
267
-16%
|
(361)
N/A
|
372
N/A
|
164
-56%
|
(176)
N/A
|
540
N/A
|
181
-66%
|
264
+46%
|
446
+69%
|
892
+100%
|
909
+2%
|
116
-87%
|
(57)
N/A
|
(221)
-288%
|
(1 044)
-372%
|
(744)
+29%
|
(400)
+46%
|
(639)
-60%
|
33
N/A
|
(224)
N/A
|
(140)
+38%
|
244
N/A
|
553
+127%
|
696
+26%
|
685
-2%
|
253
-63%
|
21
-92%
|
(66)
N/A
|
(630)
-855%
|
(660)
-5%
|
(1 218)
-85%
|
(586)
+52%
|
(382)
+35%
|
(582)
-52%
|
(5)
+99%
|
(166)
-3 220%
|
(2)
+99%
|
102
N/A
|
85
-17%
|
(83)
N/A
|
(147)
-77%
|
531
N/A
|
921
+73%
|
411
-55%
|
409
0%
|
(385)
N/A
|
(742)
-93%
|
(132)
+82%
|
(90)
+32%
|
(48)
+47%
|
(17)
+65%
|
115
N/A
|
116
+1%
|
235
+103%
|
111
-53%
|
5
-95%
|
45
+800%
|
(128)
N/A
|
82
N/A
|
83
+1%
|
(49)
N/A
|
289
N/A
|
516
+79%
|
320
-38%
|
1 727
+440%
|
830
-52%
|
551
-34%
|
744
+35%
|
(529)
N/A
|
(102)
+81%
|
102
N/A
|
(589)
N/A
|
(326)
+45%
|
(311)
+5%
|
(575)
-85%
|
139
N/A
|
(73)
N/A
|
382
N/A
|
186
-51%
|
363
+95%
|
223
-39%
|
(14)
N/A
|
(353)
-2 421%
|
(571)
-62%
|
(465)
+19%
|
(450)
+3%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
90
N/A
|
(16)
N/A
|
154
N/A
|
(445)
N/A
|
(652)
-47%
|
(664)
-2%
|
467
N/A
|
(200)
N/A
|
(370)
-85%
|
(77)
+79%
|
(16)
+79%
|
569
N/A
|
455
-20%
|
70
-85%
|
(270)
N/A
|
(356)
-32%
|
(562)
-58%
|
(461)
+18%
|
(363)
+21%
|
(323)
+11%
|
(4)
+99%
|
1 314
N/A
|
(457)
N/A
|
(207)
+55%
|
287
N/A
|
(199)
N/A
|
605
N/A
|
(554)
N/A
|
(809)
-46%
|
(778)
+4%
|
(580)
+25%
|
(266)
+54%
|
273
N/A
|
566
+107%
|
586
+4%
|
622
+6%
|
589
-5%
|
559
-5%
|
360
-36%
|
359
0%
|
18
-95%
|
(90)
N/A
|
(72)
+20%
|
(251)
-249%
|
(119)
+53%
|
(38)
+68%
|
112
N/A
|
223
+99%
|
383
+72%
|
357
-7%
|
312
-13%
|
313
+0%
|
(38)
N/A
|
(93)
-145%
|
39
N/A
|
32
-18%
|
345
+978%
|
388
+12%
|
448
+15%
|
465
+4%
|
551
+18%
|
596
+8%
|
619
+4%
|
701
+13%
|
493
-30%
|
460
-7%
|
343
-25%
|
321
-6%
|
351
+9%
|
171
-51%
|
41
-76%
|
150
+266%
|
175
+17%
|
416
+138%
|
632
+52%
|
712
+13%
|
1 090
+53%
|
1 395
+28%
|
1 608
+15%
|
1 568
-2%
|
1 651
+5%
|
1 361
-18%
|
1 334
-2%
|
1 670
+25%
|
1 308
-22%
|
1 268
-3%
|
1 081
-15%
|
966
-11%
|
141
-85%
|
162
+15%
|
285
+76%
|
61
-79%
|
669
+997%
|
736
+10%
|
547
-26%
|
1 117
+104%
|
|