RB Global Inc
F:J1F
Cash Flow Statement
Cash Flow Statement
RB Global Inc
| 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 |
20
|
22
|
27
|
29
|
28
|
32
|
34
|
35
|
37
|
35
|
37
|
36
|
35
|
42
|
48
|
51
|
54
|
53
|
57
|
62
|
57
|
62
|
64
|
69
|
76
|
75
|
94
|
91
|
101
|
105
|
98
|
99
|
94
|
86
|
74
|
74
|
66
|
70
|
70
|
64
|
77
|
78
|
83
|
84
|
80
|
76
|
74
|
83
|
94
|
95
|
104
|
97
|
93
|
102
|
109
|
121
|
139
|
145
|
139
|
113
|
94
|
74
|
51
|
66
|
75
|
82
|
110
|
123
|
122
|
123
|
131
|
133
|
149
|
154
|
153
|
173
|
170
|
176
|
183
|
170
|
152
|
302
|
294
|
305
|
320
|
113
|
147
|
167
|
206
|
342
|
366
|
379
|
413
|
419
|
417
|
437
|
|
| Depreciation & Amortization |
9
|
9
|
8
|
9
|
9
|
10
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
14
|
14
|
13
|
13
|
13
|
14
|
15
|
16
|
18
|
18
|
19
|
21
|
22
|
24
|
25
|
26
|
28
|
29
|
32
|
31
|
33
|
36
|
38
|
42
|
43
|
43
|
42
|
42
|
41
|
41
|
41
|
42
|
43
|
43
|
43
|
44
|
44
|
45
|
45
|
46
|
47
|
46
|
42
|
42
|
41
|
41
|
41
|
41
|
43
|
47
|
53
|
59
|
63
|
65
|
67
|
68
|
68
|
69
|
71
|
73
|
74
|
74
|
75
|
77
|
81
|
84
|
101
|
91
|
93
|
96
|
97
|
109
|
194
|
271
|
352
|
461
|
500
|
550
|
444
|
414
|
382
|
356
|
|
| Change in Deffered Taxes |
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
(0)
|
1
|
1
|
3
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
3
|
3
|
1
|
2
|
3
|
3
|
5
|
5
|
8
|
5
|
4
|
2
|
1
|
2
|
3
|
5
|
5
|
3
|
2
|
2
|
3
|
3
|
2
|
(2)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(3)
|
(3)
|
(5)
|
(7)
|
(17)
|
0
|
(12)
|
(12)
|
6
|
7
|
6
|
5
|
9
|
9
|
14
|
22
|
9
|
9
|
4
|
3
|
4
|
15
|
12
|
10
|
(0)
|
(16)
|
(28)
|
(40)
|
(66)
|
(73)
|
(79)
|
(79)
|
(69)
|
(64)
|
(38)
|
(25)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
41
|
5
|
41
|
41
|
41
|
4
|
39
|
39
|
3
|
4
|
5
|
5
|
8
|
6
|
8
|
15
|
14
|
14
|
19
|
17
|
19
|
8
|
5
|
5
|
5
|
16
|
14
|
15
|
9
|
23
|
19
|
20
|
26
|
31
|
35
|
41
|
48
|
42
|
48
|
48
|
50
|
56
|
59
|
66
|
61
|
62
|
63
|
69
|
82
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(4)
|
(5)
|
(5)
|
(5)
|
0
|
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
(8)
|
(5)
|
(16)
|
(16)
|
(7)
|
(8)
|
3
|
4
|
2
|
1
|
3
|
0
|
2
|
1
|
1
|
4
|
6
|
10
|
9
|
9
|
8
|
5
|
(5)
|
(7)
|
(7)
|
2
|
11
|
11
|
11
|
3
|
(5)
|
(4)
|
(3)
|
26
|
36
|
38
|
50
|
23
|
27
|
33
|
18
|
16
|
16
|
15
|
24
|
31
|
28
|
27
|
27
|
29
|
33
|
38
|
42
|
42
|
37
|
(121)
|
(109)
|
(107)
|
(105)
|
78
|
102
|
146
|
195
|
195
|
176
|
139
|
244
|
279
|
337
|
387
|
|
| Cash Taxes Paid |
9
|
9
|
6
|
8
|
9
|
11
|
7
|
7
|
9
|
11
|
17
|
20
|
19
|
17
|
18
|
21
|
23
|
31
|
44
|
41
|
48
|
41
|
36
|
43
|
36
|
36
|
36
|
38
|
35
|
35
|
39
|
30
|
36
|
36
|
28
|
26
|
27
|
24
|
17
|
15
|
15
|
19
|
22
|
24
|
27
|
34
|
34
|
33
|
28
|
32
|
35
|
33
|
29
|
0
|
0
|
0
|
3
|
30
|
40
|
0
|
54
|
79
|
78
|
82
|
28
|
15
|
8
|
8
|
10
|
15
|
25
|
26
|
27
|
33
|
22
|
36
|
43
|
55
|
73
|
67
|
71
|
52
|
42
|
34
|
30
|
76
|
138
|
166
|
180
|
152
|
171
|
180
|
201
|
221
|
230
|
236
|
|
| Cash Interest Paid |
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
7
|
6
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
7
|
6
|
5
|
0
|
0
|
0
|
5
|
6
|
8
|
0
|
6
|
15
|
8
|
26
|
23
|
33
|
41
|
40
|
39
|
39
|
38
|
38
|
37
|
36
|
35
|
33
|
33
|
32
|
32
|
32
|
45
|
49
|
50
|
50
|
38
|
39
|
79
|
129
|
163
|
229
|
222
|
238
|
229
|
217
|
207
|
196
|
|
| Change in Working Capital |
(13)
|
12
|
17
|
52
|
8
|
4
|
2
|
16
|
27
|
(10)
|
(6)
|
(13)
|
9
|
14
|
34
|
9
|
23
|
15
|
(6)
|
(5)
|
(8)
|
8
|
(45)
|
29
|
2
|
33
|
48
|
26
|
(19)
|
14
|
46
|
54
|
8
|
(28)
|
(81)
|
(101)
|
(69)
|
(116)
|
(14)
|
(21)
|
16
|
24
|
(44)
|
(2)
|
2
|
96
|
44
|
(44)
|
11
|
5
|
5
|
17
|
(2)
|
(6)
|
14
|
57
|
25
|
74
|
39
|
27
|
11
|
(4)
|
7
|
(17)
|
10
|
(76)
|
(40)
|
(46)
|
(66)
|
(64)
|
(33)
|
118
|
77
|
3
|
103
|
(9)
|
(29)
|
136
|
(39)
|
(3)
|
24
|
35
|
14
|
(26)
|
151
|
(64)
|
(100)
|
(139)
|
(144)
|
(199)
|
(8)
|
96
|
(100)
|
(83)
|
(145)
|
(253)
|
|
| Cash from Operating Activities |
16
N/A
|
44
+171%
|
53
+19%
|
90
+69%
|
47
-47%
|
47
N/A
|
49
+4%
|
66
+34%
|
78
+18%
|
39
-49%
|
46
+16%
|
38
-16%
|
59
+54%
|
66
+13%
|
91
+38%
|
69
-25%
|
85
+24%
|
82
-4%
|
64
-22%
|
71
+11%
|
66
-7%
|
87
+33%
|
42
-52%
|
120
+189%
|
101
-16%
|
133
+31%
|
156
+17%
|
135
-13%
|
91
-33%
|
128
+41%
|
167
+31%
|
176
+5%
|
139
-21%
|
94
-32%
|
29
-69%
|
13
-54%
|
40
+200%
|
0
-100%
|
107
+106 600%
|
93
-12%
|
141
+51%
|
152
+7%
|
88
-42%
|
134
+53%
|
134
0%
|
226
+68%
|
173
-23%
|
92
-47%
|
147
+60%
|
138
-6%
|
147
+7%
|
164
+11%
|
149
-9%
|
153
+3%
|
177
+15%
|
218
+23%
|
197
-10%
|
252
+28%
|
211
-16%
|
202
-5%
|
178
-12%
|
146
-18%
|
146
-1%
|
113
-23%
|
148
+31%
|
80
-46%
|
140
+74%
|
146
+5%
|
144
-1%
|
149
+3%
|
197
+32%
|
356
+81%
|
333
-7%
|
265
-20%
|
371
+40%
|
289
-22%
|
258
-11%
|
435
+68%
|
271
-38%
|
296
+9%
|
318
+7%
|
322
+1%
|
304
-6%
|
277
-9%
|
463
+67%
|
221
-52%
|
315
+43%
|
406
+29%
|
544
+34%
|
726
+33%
|
956
+32%
|
1 085
+13%
|
932
-14%
|
964
+3%
|
953
-1%
|
902
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(38)
|
(41)
|
(39)
|
(36)
|
(29)
|
(25)
|
(22)
|
(18)
|
(16)
|
(15)
|
(18)
|
(20)
|
(23)
|
(24)
|
(33)
|
(38)
|
(43)
|
(49)
|
(46)
|
(49)
|
(51)
|
(54)
|
(61)
|
(72)
|
(113)
|
(126)
|
(134)
|
(154)
|
(145)
|
(154)
|
(172)
|
(164)
|
(157)
|
(141)
|
(114)
|
(86)
|
(62)
|
(58)
|
(64)
|
(72)
|
(77)
|
(86)
|
(74)
|
(71)
|
(62)
|
(51)
|
(54)
|
(54)
|
(52)
|
(50)
|
(45)
|
(39)
|
(39)
|
(34)
|
(28)
|
(27)
|
(31)
|
(31)
|
(33)
|
(39)
|
(37)
|
(38)
|
(39)
|
(41)
|
(39)
|
(42)
|
(43)
|
(44)
|
(43)
|
(42)
|
(42)
|
(36)
|
(41)
|
(43)
|
(44)
|
(46)
|
(43)
|
(43)
|
(46)
|
(46)
|
(43)
|
(43)
|
(42)
|
(65)
|
(72)
|
(103)
|
(189)
|
(254)
|
(346)
|
(379)
|
(339)
|
(304)
|
(277)
|
(285)
|
(347)
|
(364)
|
|
| Other Items |
5
|
6
|
5
|
(1)
|
(4)
|
(4)
|
(3)
|
5
|
5
|
4
|
4
|
(1)
|
(1)
|
6
|
8
|
10
|
11
|
3
|
5
|
5
|
5
|
8
|
4
|
5
|
8
|
6
|
25
|
24
|
35
|
30
|
11
|
11
|
(7)
|
(1)
|
2
|
3
|
8
|
9
|
9
|
8
|
7
|
5
|
(50)
|
(51)
|
(49)
|
(48)
|
5
|
5
|
24
|
23
|
23
|
29
|
9
|
9
|
12
|
6
|
2
|
(27)
|
(29)
|
(76)
|
(80)
|
(52)
|
(725)
|
(681)
|
(672)
|
(677)
|
(3)
|
5
|
12
|
16
|
15
|
13
|
5
|
8
|
25
|
20
|
(234)
|
(237)
|
(254)
|
(253)
|
(171)
|
(6)
|
(9)
|
(8)
|
149
|
(2 798)
|
(2 767)
|
(2 779)
|
(2 762)
|
17
|
(8)
|
(12)
|
(25)
|
(41)
|
(51)
|
(193)
|
|
| Cash from Investing Activities |
(33)
N/A
|
(35)
-8%
|
(33)
+6%
|
(37)
-10%
|
(33)
+9%
|
(30)
+11%
|
(25)
+16%
|
(13)
+49%
|
(11)
+14%
|
(11)
+1%
|
(14)
-28%
|
(21)
-52%
|
(25)
-17%
|
(18)
+26%
|
(25)
-37%
|
(28)
-12%
|
(32)
-16%
|
(46)
-44%
|
(42)
+11%
|
(45)
-7%
|
(47)
-4%
|
(46)
+0%
|
(57)
-23%
|
(67)
-18%
|
(106)
-57%
|
(120)
-13%
|
(109)
+9%
|
(130)
-19%
|
(110)
+15%
|
(124)
-13%
|
(160)
-29%
|
(153)
+4%
|
(165)
-8%
|
(142)
+14%
|
(112)
+21%
|
(84)
+25%
|
(55)
+35%
|
(50)
+9%
|
(55)
-11%
|
(64)
-16%
|
(70)
-10%
|
(82)
-16%
|
(125)
-53%
|
(121)
+3%
|
(111)
+9%
|
(99)
+11%
|
(49)
+50%
|
(49)
+2%
|
(28)
+43%
|
(26)
+4%
|
(22)
+16%
|
(11)
+52%
|
(30)
-181%
|
(25)
+18%
|
(17)
+33%
|
(22)
-30%
|
(29)
-36%
|
(58)
-97%
|
(63)
-9%
|
(114)
-82%
|
(117)
-2%
|
(90)
+23%
|
(764)
-753%
|
(721)
+6%
|
(711)
+1%
|
(718)
-1%
|
(46)
+94%
|
(38)
+17%
|
(31)
+19%
|
(26)
+16%
|
(27)
-4%
|
(23)
+15%
|
(36)
-58%
|
(35)
+2%
|
(19)
+46%
|
(26)
-35%
|
(277)
-981%
|
(279)
-1%
|
(300)
-7%
|
(299)
+0%
|
(214)
+28%
|
(49)
+77%
|
(50)
-3%
|
(73)
-45%
|
77
N/A
|
(2 901)
N/A
|
(2 955)
-2%
|
(3 033)
-3%
|
(3 108)
-2%
|
(363)
+88%
|
(348)
+4%
|
(316)
+9%
|
(302)
+4%
|
(326)
-8%
|
(398)
-22%
|
(557)
-40%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
5
|
5
|
3
|
4
|
3
|
3
|
4
|
3
|
4
|
3
|
3
|
5
|
4
|
5
|
5
|
4
|
5
|
3
|
3
|
4
|
2
|
5
|
5
|
5
|
6
|
3
|
3
|
3
|
8
|
10
|
10
|
10
|
5
|
1
|
2
|
2
|
3
|
5
|
4
|
6
|
6
|
9
|
8
|
12
|
(32)
|
(13)
|
(12)
|
(18)
|
(8)
|
(17)
|
(16)
|
(12)
|
25
|
12
|
12
|
10
|
11
|
22
|
29
|
29
|
26
|
(27)
|
(28)
|
(1)
|
(49)
|
3
|
16
|
(9)
|
44
|
35
|
18
|
16
|
11
|
8
|
8
|
6
|
502
|
504
|
513
|
541
|
65
|
92
|
86
|
76
|
58
|
51
|
53
|
|
| Net Issuance of Debt |
8
|
9
|
6
|
2
|
(1)
|
(4)
|
(11)
|
(8)
|
(7)
|
(6)
|
(8)
|
(5)
|
(26)
|
(27)
|
(20)
|
(24)
|
(3)
|
(1)
|
(2)
|
(2)
|
(0)
|
9
|
11
|
5
|
(1)
|
(10)
|
(2)
|
(3)
|
26
|
40
|
67
|
75
|
57
|
37
|
2
|
29
|
(4)
|
50
|
28
|
0
|
11
|
2
|
81
|
80
|
91
|
42
|
(0)
|
(22)
|
(50)
|
(67)
|
(74)
|
(53)
|
(56)
|
(31)
|
(33)
|
(36)
|
3
|
31
|
4
|
25
|
507
|
480
|
714
|
687
|
196
|
165
|
(78)
|
(65)
|
(82)
|
(75)
|
(50)
|
(72)
|
(99)
|
(51)
|
(66)
|
(55)
|
(2)
|
(32)
|
(8)
|
(20)
|
1 069
|
927
|
(24)
|
(15)
|
(1 141)
|
1 674
|
2 508
|
2 512
|
2 524
|
(286)
|
(276)
|
(376)
|
(464)
|
(291)
|
(226)
|
(153)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(8)
|
(10)
|
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(20)
|
(22)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(32)
|
(33)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(42)
|
(43)
|
(43)
|
(44)
|
(45)
|
(45)
|
(46)
|
(47)
|
(48)
|
(49)
|
(50)
|
(51)
|
(52)
|
(53)
|
(54)
|
(55)
|
(56)
|
(57)
|
(58)
|
(59)
|
(60)
|
(62)
|
(64)
|
(66)
|
(69)
|
(69)
|
(71)
|
(72)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(74)
|
(76)
|
(77)
|
(78)
|
(80)
|
(83)
|
(85)
|
(87)
|
(89)
|
(92)
|
(94)
|
(97)
|
(100)
|
(104)
|
(107)
|
(111)
|
(113)
|
(115)
|
(243)
|
(273)
|
(301)
|
(328)
|
(231)
|
(231)
|
(236)
|
(240)
|
(245)
|
(249)
|
(254)
|
|
| Other |
(5)
|
(5)
|
(5)
|
(1)
|
(2)
|
(2)
|
(2)
|
(6)
|
(6)
|
(2)
|
(6)
|
(6)
|
10
|
10
|
16
|
17
|
7
|
7
|
5
|
5
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
2
|
2
|
0
|
2
|
2
|
(1)
|
0
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(20)
|
(18)
|
(32)
|
(31)
|
(14)
|
(14)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(4)
|
(6)
|
(9)
|
(14)
|
(15)
|
(21)
|
(21)
|
(17)
|
(19)
|
(10)
|
(8)
|
(53)
|
(57)
|
(59)
|
(60)
|
(21)
|
(15)
|
(18)
|
(17)
|
(22)
|
(30)
|
(27)
|
|
| Cash from Financing Activities |
4
N/A
|
4
+17%
|
2
-61%
|
1
-50%
|
(3)
N/A
|
(5)
-66%
|
(11)
-109%
|
(14)
-22%
|
(14)
-2%
|
(11)
+21%
|
(19)
-75%
|
(19)
+3%
|
(25)
-33%
|
(27)
-11%
|
(16)
+40%
|
(21)
-27%
|
(13)
+37%
|
(13)
+4%
|
(18)
-44%
|
(19)
-6%
|
(22)
-12%
|
(15)
+29%
|
(12)
+20%
|
(19)
-59%
|
(28)
-43%
|
(36)
-31%
|
(32)
+11%
|
(34)
-5%
|
(6)
+82%
|
5
N/A
|
34
+543%
|
41
+21%
|
23
-45%
|
3
-88%
|
(35)
N/A
|
(9)
+74%
|
(43)
-376%
|
16
N/A
|
(5)
N/A
|
(35)
-684%
|
(25)
+30%
|
(42)
-68%
|
33
N/A
|
33
+2%
|
43
+30%
|
(6)
N/A
|
(48)
-726%
|
(71)
-47%
|
(98)
-39%
|
(115)
-18%
|
(121)
-5%
|
(102)
+16%
|
(102)
+0%
|
(124)
-22%
|
(107)
+14%
|
(111)
-4%
|
(81)
+27%
|
(46)
+43%
|
(84)
-82%
|
(64)
+24%
|
404
N/A
|
415
+3%
|
622
+50%
|
596
-4%
|
119
-80%
|
89
-25%
|
(134)
N/A
|
(115)
+14%
|
(134)
-17%
|
(133)
+1%
|
(161)
-21%
|
(186)
-15%
|
(187)
-1%
|
(191)
-2%
|
(154)
+20%
|
(134)
+13%
|
(112)
+17%
|
(96)
+14%
|
(85)
+12%
|
(124)
-46%
|
961
N/A
|
814
-15%
|
(145)
N/A
|
(130)
+10%
|
(1 258)
-869%
|
1 881
N/A
|
2 682
+43%
|
2 665
-1%
|
2 676
+0%
|
(473)
N/A
|
(430)
+9%
|
(544)
-26%
|
(646)
-19%
|
(500)
+23%
|
(454)
+9%
|
(380)
+16%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(2)
|
1
|
2
|
3
|
7
|
3
|
4
|
2
|
(2)
|
1
|
4
|
3
|
2
|
1
|
(3)
|
(1)
|
6
|
5
|
5
|
6
|
5
|
11
|
11
|
11
|
9
|
(9)
|
(17)
|
(20)
|
(12)
|
10
|
19
|
20
|
4
|
4
|
3
|
6
|
16
|
(6)
|
(5)
|
(7)
|
(12)
|
3
|
2
|
(1)
|
(6)
|
(3)
|
1
|
(6)
|
5
|
(12)
|
(19)
|
(24)
|
(27)
|
(22)
|
(26)
|
(6)
|
(10)
|
(9)
|
0
|
(9)
|
2
|
13
|
17
|
16
|
3
|
(3)
|
(5)
|
(8)
|
1
|
(0)
|
5
|
(6)
|
1
|
10
|
17
|
27
|
18
|
4
|
(9)
|
2
|
(20)
|
(27)
|
(19)
|
(24)
|
(0)
|
7
|
10
|
0
|
(6)
|
6
|
(24)
|
(14)
|
9
|
(1)
|
|
| Net Change in Cash |
(14)
N/A
|
12
N/A
|
20
+61%
|
55
+179%
|
13
-77%
|
15
+21%
|
20
+28%
|
43
+116%
|
57
+34%
|
20
-66%
|
11
-45%
|
(0)
N/A
|
14
N/A
|
24
+76%
|
51
+115%
|
21
-59%
|
37
+75%
|
22
-40%
|
10
-54%
|
11
+10%
|
3
-76%
|
31
+1 063%
|
(22)
N/A
|
44
N/A
|
(22)
N/A
|
(13)
+41%
|
23
N/A
|
(37)
N/A
|
(43)
-15%
|
(11)
+75%
|
29
N/A
|
74
+156%
|
15
-79%
|
(25)
N/A
|
(115)
-365%
|
(76)
+34%
|
(54)
+28%
|
(28)
+49%
|
63
N/A
|
(12)
N/A
|
41
N/A
|
22
-47%
|
(17)
N/A
|
50
N/A
|
69
+38%
|
119
+74%
|
70
-42%
|
(31)
N/A
|
22
N/A
|
(10)
N/A
|
9
N/A
|
39
+354%
|
(1)
N/A
|
(19)
-1 517%
|
26
N/A
|
63
+142%
|
60
-5%
|
143
+137%
|
55
-61%
|
14
-74%
|
465
+3 150%
|
463
0%
|
5
-99%
|
0
-96%
|
(427)
N/A
|
(533)
-25%
|
(38)
+93%
|
(10)
+73%
|
(26)
-151%
|
(18)
+29%
|
10
N/A
|
147
+1 419%
|
115
-22%
|
33
-71%
|
199
+509%
|
139
-30%
|
(113)
N/A
|
86
N/A
|
(95)
N/A
|
(122)
-28%
|
1 056
N/A
|
1 088
+3%
|
89
-92%
|
47
-47%
|
(737)
N/A
|
(823)
-12%
|
42
N/A
|
44
+6%
|
122
+176%
|
(110)
N/A
|
172
N/A
|
231
+34%
|
(39)
N/A
|
124
N/A
|
110
-11%
|
(37)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(22)
N/A
|
4
N/A
|
14
+311%
|
54
+274%
|
18
-66%
|
22
+20%
|
27
+24%
|
48
+75%
|
62
+28%
|
24
-60%
|
28
+15%
|
18
-35%
|
35
+94%
|
42
+19%
|
58
+38%
|
31
-47%
|
42
+39%
|
33
-23%
|
17
-47%
|
21
+21%
|
14
-32%
|
33
+131%
|
(19)
N/A
|
48
N/A
|
(12)
N/A
|
7
N/A
|
22
+243%
|
(18)
N/A
|
(54)
-197%
|
(26)
+53%
|
(4)
+84%
|
12
N/A
|
(19)
N/A
|
(47)
-146%
|
(85)
-83%
|
(73)
+14%
|
(22)
+70%
|
(58)
-163%
|
43
N/A
|
21
-50%
|
64
+199%
|
65
+2%
|
13
-80%
|
64
+382%
|
72
+13%
|
174
+143%
|
119
-32%
|
38
-68%
|
95
+151%
|
89
-7%
|
102
+16%
|
124
+21%
|
110
-11%
|
120
+9%
|
148
+24%
|
191
+29%
|
166
-13%
|
221
+33%
|
178
-19%
|
163
-8%
|
141
-13%
|
109
-23%
|
106
-2%
|
72
-32%
|
108
+50%
|
39
-64%
|
96
+148%
|
103
+6%
|
101
-1%
|
107
+6%
|
155
+45%
|
321
+107%
|
292
-9%
|
222
-24%
|
327
+48%
|
244
-25%
|
215
-12%
|
392
+82%
|
225
-42%
|
251
+11%
|
274
+9%
|
279
+2%
|
262
-6%
|
212
-19%
|
391
+85%
|
118
-70%
|
126
+7%
|
152
+20%
|
198
+31%
|
347
+75%
|
617
+78%
|
781
+27%
|
655
-16%
|
679
+4%
|
606
-11%
|
538
-11%
|
|