Magna International Inc
F:MGA
Cash Flow Statement
Cash Flow Statement
Magna International 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 |
575
|
584
|
531
|
560
|
570
|
571
|
584
|
572
|
567
|
592
|
608
|
618
|
676
|
669
|
706
|
733
|
639
|
679
|
647
|
582
|
528
|
534
|
603
|
664
|
663
|
652
|
617
|
247
|
71
|
(336)
|
(768)
|
(502)
|
(453)
|
(29)
|
470
|
685
|
1 003
|
1 101
|
1 089
|
923
|
1 015
|
1 034
|
1 101
|
1 387
|
1 426
|
1 452
|
1 515
|
1 447
|
1 545
|
1 570
|
1 686
|
1 854
|
1 922
|
1 984
|
1 991
|
1 974
|
1 940
|
1 989
|
2 015
|
2 060
|
2 074
|
2 158
|
2 158
|
2 165
|
2 244
|
2 326
|
2 401
|
2 440
|
2 332
|
2 764
|
2 578
|
1 654
|
1 632
|
783
|
(319)
|
372
|
677
|
1 047
|
2 135
|
1 825
|
1 553
|
1 310
|
729
|
1 008
|
641
|
479
|
978
|
1 099
|
1 286
|
1 095
|
1 069
|
1 160
|
1 096
|
1 223
|
1 289
|
1 114
|
|
| Depreciation & Amortization |
399
|
0
|
0
|
0
|
422
|
0
|
0
|
0
|
506
|
0
|
0
|
0
|
598
|
0
|
0
|
0
|
711
|
0
|
0
|
0
|
790
|
0
|
0
|
0
|
872
|
0
|
447
|
664
|
873
|
833
|
567
|
536
|
725
|
720
|
701
|
678
|
656
|
657
|
667
|
674
|
686
|
692
|
704
|
737
|
801
|
885
|
961
|
1 022
|
1 063
|
1 025
|
965
|
915
|
845
|
822
|
820
|
803
|
802
|
854
|
918
|
991
|
1 056
|
1 086
|
1 106
|
1 146
|
1 184
|
1 223
|
1 261
|
1 276
|
1 278
|
1 284
|
1 298
|
1 308
|
1 345
|
1 360
|
1 360
|
1 359
|
1 366
|
1 394
|
1 434
|
1 485
|
1 512
|
1 517
|
1 503
|
1 459
|
1 419
|
1 415
|
1 421
|
1 470
|
1 524
|
1 564
|
1 599
|
1 621
|
1 622
|
1 612
|
1 628
|
1 632
|
|
| Change in Deffered Taxes |
34
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(123)
|
0
|
(27)
|
(104)
|
(131)
|
(102)
|
(64)
|
(11)
|
19
|
14
|
(20)
|
4
|
(26)
|
(28)
|
5
|
(6)
|
(76)
|
(64)
|
(58)
|
(12)
|
(46)
|
(77)
|
(96)
|
(159)
|
(100)
|
(38)
|
(44)
|
(2)
|
113
|
48
|
68
|
65
|
(7)
|
24
|
20
|
6
|
22
|
(5)
|
(35)
|
(25)
|
(6)
|
5
|
71
|
72
|
31
|
103
|
66
|
9
|
7
|
(57)
|
(161)
|
(42)
|
17
|
35
|
145
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(128)
|
(152)
|
(165)
|
0
|
(60)
|
(55)
|
(44)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
2
|
6
|
10
|
12
|
12
|
11
|
15
|
11
|
18
|
24
|
41
|
52
|
55
|
58
|
43
|
31
|
34
|
31
|
31
|
42
|
40
|
43
|
42
|
34
|
34
|
32
|
33
|
40
|
40
|
40
|
39
|
36
|
36
|
36
|
37
|
37
|
44
|
44
|
46
|
48
|
42
|
43
|
39
|
41
|
47
|
47
|
50
|
36
|
22
|
19
|
17
|
35
|
43
|
41
|
39
|
20
|
17
|
18
|
18
|
31
|
32
|
29
|
21
|
45
|
29
|
35
|
49
|
46
|
43
|
51
|
53
|
|
| Other Non-Cash Items |
(12)
|
433
|
513
|
485
|
114
|
571
|
598
|
687
|
129
|
758
|
801
|
792
|
128
|
781
|
751
|
774
|
202
|
926
|
964
|
941
|
213
|
914
|
952
|
918
|
275
|
1 041
|
627
|
832
|
516
|
1 061
|
1 315
|
1 010
|
291
|
248
|
171
|
109
|
90
|
109
|
107
|
258
|
216
|
214
|
230
|
(25)
|
(47)
|
(50)
|
(52)
|
99
|
186
|
201
|
193
|
197
|
144
|
128
|
68
|
(80)
|
(59)
|
(53)
|
14
|
143
|
153
|
160
|
240
|
260
|
137
|
176
|
2
|
(27)
|
230
|
(424)
|
(234)
|
684
|
624
|
1 249
|
1 237
|
676
|
682
|
684
|
459
|
252
|
64
|
32
|
484
|
282
|
357
|
342
|
156
|
216
|
118
|
420
|
237
|
101
|
235
|
(31)
|
(37)
|
125
|
|
| Cash Taxes Paid |
245
|
0
|
0
|
0
|
278
|
0
|
0
|
0
|
326
|
0
|
0
|
0
|
262
|
0
|
0
|
0
|
301
|
0
|
0
|
0
|
295
|
0
|
0
|
0
|
435
|
0
|
0
|
0
|
437
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
304
|
0
|
0
|
0
|
347
|
0
|
0
|
0
|
507
|
0
|
0
|
0
|
527
|
0
|
0
|
0
|
647
|
0
|
0
|
0
|
707
|
0
|
0
|
0
|
782
|
0
|
0
|
0
|
665
|
0
|
0
|
0
|
484
|
0
|
0
|
0
|
336
|
0
|
0
|
0
|
341
|
0
|
0
|
0
|
560
|
0
|
0
|
0
|
546
|
0
|
0
|
0
|
499
|
0
|
0
|
0
|
|
| Cash Interest Paid |
84
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
242
|
0
|
0
|
0
|
309
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
64
|
324
|
263
|
317
|
280
|
(129)
|
(376)
|
(81)
|
76
|
298
|
603
|
(100)
|
(138)
|
(362)
|
(770)
|
158
|
(229)
|
(98)
|
433
|
157
|
211
|
112
|
(20)
|
(94)
|
(141)
|
(190)
|
(132)
|
(275)
|
(109)
|
125
|
(84)
|
(63)
|
(351)
|
(204)
|
6
|
155
|
(113)
|
(375)
|
(499)
|
(631)
|
(325)
|
(277)
|
(192)
|
72
|
(82)
|
28
|
(19)
|
(127)
|
132
|
26
|
119
|
(202)
|
(354)
|
(507)
|
(457)
|
(344)
|
(459)
|
(344)
|
(516)
|
(39)
|
21
|
(199)
|
(51)
|
(213)
|
(264)
|
(360)
|
(192)
|
(153)
|
8
|
480
|
207
|
352
|
670
|
(264)
|
350
|
536
|
140
|
887
|
237
|
(189)
|
(386)
|
(338)
|
(559)
|
(322)
|
(94)
|
(287)
|
42
|
221
|
232
|
619
|
585
|
681
|
541
|
351
|
534
|
|
| Cash from Operating Activities |
998
N/A
|
1 081
+8%
|
1 368
+27%
|
1 308
-4%
|
1 441
+10%
|
1 422
-1%
|
1 053
-26%
|
883
-16%
|
1 184
+34%
|
1 426
+20%
|
1 707
+20%
|
2 013
+18%
|
1 381
-31%
|
1 312
-5%
|
1 095
-17%
|
737
-33%
|
1 698
+130%
|
1 376
-19%
|
1 513
+10%
|
1 956
+29%
|
1 596
-18%
|
1 659
+4%
|
1 667
+0%
|
1 562
-6%
|
1 593
+2%
|
1 552
-3%
|
1 474
-5%
|
1 507
+2%
|
1 054
-30%
|
787
-25%
|
615
-22%
|
389
-37%
|
519
+33%
|
602
+16%
|
1 118
+86%
|
1 482
+33%
|
1 878
+27%
|
1 726
-8%
|
1 493
-13%
|
1 350
-10%
|
1 210
-10%
|
1 551
+28%
|
1 700
+10%
|
1 895
+11%
|
2 206
+16%
|
2 128
-4%
|
2 356
+11%
|
2 390
+1%
|
2 567
+7%
|
2 890
+13%
|
2 826
-2%
|
3 083
+9%
|
2 822
-8%
|
2 628
-7%
|
2 440
-7%
|
2 305
-6%
|
2 332
+1%
|
2 355
+1%
|
2 623
+11%
|
2 684
+2%
|
3 266
+22%
|
3 420
+5%
|
3 270
-4%
|
3 495
+7%
|
3 346
-4%
|
3 466
+4%
|
3 375
-3%
|
3 569
+6%
|
3 718
+4%
|
3 735
+0%
|
4 188
+12%
|
3 862
-8%
|
3 960
+3%
|
4 005
+1%
|
1 853
-54%
|
2 715
+47%
|
3 278
+21%
|
3 300
+1%
|
5 060
+53%
|
3 848
-24%
|
2 940
-24%
|
2 459
-16%
|
2 352
-4%
|
2 190
-7%
|
2 095
-4%
|
2 142
+2%
|
2 268
+6%
|
2 827
+25%
|
3 149
+11%
|
3 183
+1%
|
3 372
+6%
|
3 302
-2%
|
3 634
+10%
|
3 450
-5%
|
3 341
-3%
|
3 526
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(486)
|
(507)
|
(545)
|
(684)
|
(833)
|
(825)
|
(870)
|
(811)
|
(801)
|
(834)
|
(810)
|
(833)
|
(859)
|
(835)
|
(868)
|
(855)
|
(848)
|
(891)
|
(865)
|
(865)
|
(793)
|
(751)
|
(709)
|
(685)
|
(741)
|
(744)
|
(794)
|
(770)
|
(739)
|
(707)
|
(670)
|
(673)
|
(616)
|
(648)
|
(659)
|
(681)
|
(746)
|
(762)
|
(827)
|
(990)
|
(1 236)
|
(1 342)
|
(1 383)
|
(1 324)
|
(1 274)
|
(1 218)
|
(1 183)
|
(1 184)
|
(1 169)
|
(1 192)
|
(1 308)
|
(1 326)
|
(1 495)
|
(1 544)
|
(1 557)
|
(1 619)
|
(1 591)
|
(1 671)
|
(1 719)
|
(1 749)
|
(1 807)
|
(1 784)
|
(1 796)
|
(1 786)
|
(1 875)
|
(1 795)
|
(1 753)
|
(1 754)
|
(1 650)
|
(1 658)
|
(1 607)
|
(1 575)
|
(1 441)
|
(1 393)
|
(1 234)
|
(1 098)
|
(1 145)
|
(1 154)
|
(1 262)
|
(1 383)
|
(1 372)
|
(1 398)
|
(1 450)
|
(1 480)
|
(1 681)
|
(1 867)
|
(2 040)
|
(2 306)
|
(2 500)
|
(2 569)
|
(2 567)
|
(2 413)
|
(2 178)
|
(1 953)
|
(1 699)
|
(1 490)
|
|
| Other Items |
(20)
|
(42)
|
(89)
|
(86)
|
(120)
|
(145)
|
(119)
|
(148)
|
(201)
|
(188)
|
(226)
|
(534)
|
(415)
|
(567)
|
(520)
|
(194)
|
(203)
|
(223)
|
(247)
|
(273)
|
(318)
|
(181)
|
(143)
|
(163)
|
(127)
|
(110)
|
(272)
|
(258)
|
(324)
|
(308)
|
(264)
|
(306)
|
(218)
|
(55)
|
47
|
73
|
(72)
|
(239)
|
(90)
|
(69)
|
(36)
|
(37)
|
(163)
|
(182)
|
(541)
|
(536)
|
(558)
|
(536)
|
(38)
|
(37)
|
(119)
|
(77)
|
(151)
|
(180)
|
(17)
|
501
|
303
|
(1 349)
|
(1 652)
|
(2 485)
|
(2 150)
|
(393)
|
(287)
|
(54)
|
(270)
|
(414)
|
(536)
|
(507)
|
(626)
|
592
|
610
|
655
|
1 007
|
(303)
|
(133)
|
(186)
|
(255)
|
(77)
|
(125)
|
(648)
|
(911)
|
(949)
|
(880)
|
(400)
|
(357)
|
(427)
|
(1 915)
|
(1 980)
|
(2 003)
|
(1 983)
|
(620)
|
(446)
|
(414)
|
(454)
|
(366)
|
(442)
|
|
| Cash from Investing Activities |
(506)
N/A
|
(549)
-8%
|
(634)
-15%
|
(770)
-21%
|
(953)
-24%
|
(970)
-2%
|
(989)
-2%
|
(959)
+3%
|
(1 002)
-4%
|
(1 022)
-2%
|
(1 036)
-1%
|
(1 367)
-32%
|
(1 274)
+7%
|
(1 402)
-10%
|
(1 388)
+1%
|
(1 049)
+24%
|
(1 051)
0%
|
(1 114)
-6%
|
(1 112)
+0%
|
(1 138)
-2%
|
(1 111)
+2%
|
(932)
+16%
|
(852)
+9%
|
(848)
+0%
|
(868)
-2%
|
(854)
+2%
|
(1 066)
-25%
|
(1 028)
+4%
|
(1 063)
-3%
|
(1 015)
+5%
|
(934)
+8%
|
(979)
-5%
|
(834)
+15%
|
(703)
+16%
|
(612)
+13%
|
(608)
+1%
|
(818)
-35%
|
(1 001)
-22%
|
(917)
+8%
|
(1 059)
-15%
|
(1 272)
-20%
|
(1 379)
-8%
|
(1 546)
-12%
|
(1 506)
+3%
|
(1 815)
-21%
|
(1 754)
+3%
|
(1 741)
+1%
|
(1 720)
+1%
|
(1 207)
+30%
|
(1 229)
-2%
|
(1 427)
-16%
|
(1 403)
+2%
|
(1 646)
-17%
|
(1 724)
-5%
|
(1 574)
+9%
|
(1 118)
+29%
|
(1 288)
-15%
|
(3 020)
-134%
|
(3 371)
-12%
|
(4 234)
-26%
|
(3 957)
+7%
|
(2 177)
+45%
|
(2 083)
+4%
|
(1 840)
+12%
|
(2 145)
-17%
|
(2 209)
-3%
|
(2 289)
-4%
|
(2 261)
+1%
|
(2 276)
-1%
|
(1 066)
+53%
|
(997)
+6%
|
(920)
+8%
|
(434)
+53%
|
(1 696)
-291%
|
(1 367)
+19%
|
(1 284)
+6%
|
(1 400)
-9%
|
(1 231)
+12%
|
(1 387)
-13%
|
(2 031)
-46%
|
(2 283)
-12%
|
(2 347)
-3%
|
(2 330)
+1%
|
(1 880)
+19%
|
(2 038)
-8%
|
(2 294)
-13%
|
(3 955)
-72%
|
(4 286)
-8%
|
(4 503)
-5%
|
(4 552)
-1%
|
(3 187)
+30%
|
(2 859)
+10%
|
(2 592)
+9%
|
(2 407)
+7%
|
(2 065)
+14%
|
(1 932)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
27
|
43
|
34
|
32
|
17
|
3
|
4
|
38
|
42
|
46
|
62
|
(270)
|
26
|
30
|
14
|
320
|
20
|
18
|
21
|
16
|
28
|
24
|
36
|
457
|
226
|
109
|
(44)
|
(466)
|
(247)
|
(134)
|
0
|
1
|
2
|
9
|
11
|
(292)
|
(275)
|
(334)
|
(358)
|
(251)
|
(348)
|
(339)
|
(317)
|
(156)
|
(26)
|
(116)
|
(419)
|
(673)
|
(957)
|
(1 100)
|
(1 360)
|
(1 680)
|
(1 734)
|
(1 513)
|
(948)
|
(680)
|
(480)
|
(763)
|
(1 070)
|
(919)
|
(871)
|
(688)
|
(761)
|
(985)
|
(1 227)
|
(1 231)
|
(1 541)
|
(1 647)
|
(1 781)
|
(1 959)
|
(1 674)
|
(1 478)
|
(1 245)
|
(1 169)
|
(765)
|
(429)
|
(122)
|
(1)
|
(51)
|
(66)
|
(371)
|
(671)
|
(834)
|
(1 011)
|
(772)
|
(396)
|
(186)
|
1
|
7
|
37
|
37
|
29
|
(177)
|
(255)
|
(253)
|
(253)
|
|
| Net Issuance of Debt |
(277)
|
(321)
|
(313)
|
(193)
|
(142)
|
14
|
28
|
122
|
139
|
21
|
32
|
176
|
(117)
|
(313)
|
(289)
|
(511)
|
(280)
|
(70)
|
(156)
|
(98)
|
(251)
|
(273)
|
(135)
|
(283)
|
(51)
|
(92)
|
(130)
|
(115)
|
476
|
(216)
|
(77)
|
(187)
|
(1 142)
|
(380)
|
(528)
|
(425)
|
(57)
|
(30)
|
(25)
|
81
|
137
|
134
|
142
|
111
|
81
|
26
|
(3)
|
(60)
|
(40)
|
(41)
|
721
|
746
|
670
|
747
|
5
|
606
|
1 534
|
1 477
|
1 662
|
1 176
|
251
|
122
|
244
|
269
|
112
|
260
|
833
|
954
|
867
|
9
|
(1 064)
|
(1 075)
|
(1 226)
|
(377)
|
772
|
275
|
683
|
563
|
(432)
|
(199)
|
(167)
|
(369)
|
(367)
|
(364)
|
(391)
|
1 573
|
2 148
|
2 023
|
1 926
|
1 047
|
87
|
175
|
(219)
|
(654)
|
103
|
(433)
|
|
| Cash Paid for Dividends |
(146)
|
(139)
|
(138)
|
(139)
|
(157)
|
(145)
|
(151)
|
(174)
|
(163)
|
(142)
|
(140)
|
(119)
|
(164)
|
(150)
|
(156)
|
(160)
|
(167)
|
(166)
|
(164)
|
(164)
|
(163)
|
(143)
|
(128)
|
(129)
|
(131)
|
(151)
|
(165)
|
(163)
|
(140)
|
(120)
|
(80)
|
(40)
|
(21)
|
0
|
(20)
|
(57)
|
(100)
|
(161)
|
(199)
|
(220)
|
(236)
|
(238)
|
(244)
|
(248)
|
(252)
|
(262)
|
(270)
|
(279)
|
(284)
|
(294)
|
(301)
|
(309)
|
(316)
|
(322)
|
(333)
|
(345)
|
(354)
|
(360)
|
(368)
|
(374)
|
(385)
|
(395)
|
(398)
|
(400)
|
(400)
|
(413)
|
(427)
|
(437)
|
(448)
|
(449)
|
(444)
|
(444)
|
(449)
|
(451)
|
(457)
|
(463)
|
(467)
|
(476)
|
(487)
|
(502)
|
(514)
|
(517)
|
(520)
|
(515)
|
(514)
|
(513)
|
(512)
|
(515)
|
(522)
|
(524)
|
(529)
|
(539)
|
(539)
|
(541)
|
(544)
|
(542)
|
|
| Other |
184
|
175
|
205
|
55
|
66
|
51
|
(81)
|
(3)
|
16
|
5
|
(4)
|
(3)
|
25
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(12)
|
0
|
8
|
9
|
(10)
|
0
|
12
|
11
|
(19)
|
0
|
(19)
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
41
|
0
|
0
|
31
|
(15)
|
0
|
(12)
|
(38)
|
(39)
|
0
|
(70)
|
(48)
|
(81)
|
(82)
|
(69)
|
(63)
|
(27)
|
(39)
|
(27)
|
(29)
|
(13)
|
(12)
|
(17)
|
(19)
|
(54)
|
(56)
|
(56)
|
(64)
|
(56)
|
(58)
|
(75)
|
(83)
|
(74)
|
(62)
|
(64)
|
(56)
|
(54)
|
(54)
|
(52)
|
(97)
|
|
| Cash from Financing Activities |
(212)
N/A
|
(242)
-14%
|
(212)
+12%
|
(245)
-16%
|
(216)
+12%
|
(77)
+64%
|
(200)
-160%
|
(17)
+92%
|
34
N/A
|
(70)
N/A
|
(50)
+29%
|
(216)
-332%
|
(230)
-6%
|
(432)
-88%
|
(429)
+1%
|
(347)
+19%
|
(426)
-23%
|
(218)
+49%
|
(299)
-37%
|
(246)
+18%
|
(386)
-57%
|
(392)
-2%
|
(227)
+42%
|
45
N/A
|
44
-2%
|
(134)
N/A
|
(339)
-153%
|
(744)
-119%
|
89
N/A
|
(470)
N/A
|
(157)
+67%
|
(227)
-45%
|
(1 162)
-412%
|
(372)
+68%
|
(538)
-45%
|
(774)
-44%
|
(444)
+43%
|
(525)
-18%
|
(574)
-9%
|
(381)
+34%
|
(457)
-20%
|
(423)
+7%
|
(407)
+4%
|
(282)
+31%
|
(216)
+23%
|
(352)
-63%
|
(711)
-102%
|
(1 031)
-45%
|
(1 300)
-26%
|
(1 454)
-12%
|
(940)
+35%
|
(1 243)
-32%
|
(1 380)
-11%
|
(1 088)
+21%
|
(1 276)
-17%
|
(409)
+68%
|
741
N/A
|
395
-47%
|
265
-33%
|
(86)
N/A
|
(1 020)
-1 086%
|
(976)
+4%
|
(927)
+5%
|
(1 154)
-24%
|
(1 554)
-35%
|
(1 423)
+8%
|
(1 205)
+15%
|
(1 178)
+2%
|
(1 443)
-22%
|
(2 481)
-72%
|
(3 251)
-31%
|
(3 060)
+6%
|
(2 947)
+4%
|
(2 036)
+31%
|
(477)
+77%
|
(646)
-35%
|
81
N/A
|
74
-9%
|
(987)
N/A
|
(786)
+20%
|
(1 106)
-41%
|
(1 613)
-46%
|
(1 777)
-10%
|
(1 954)
-10%
|
(1 733)
+11%
|
606
N/A
|
1 375
+127%
|
1 426
+4%
|
1 337
-6%
|
498
-63%
|
(469)
N/A
|
(391)
+17%
|
(989)
-153%
|
(1 504)
-52%
|
(746)
+50%
|
(1 325)
-78%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(23)
|
(6)
|
24
|
(5)
|
17
|
49
|
98
|
120
|
191
|
128
|
50
|
104
|
114
|
109
|
58
|
49
|
(58)
|
(2)
|
122
|
86
|
104
|
114
|
127
|
244
|
300
|
315
|
218
|
10
|
(277)
|
(386)
|
(315)
|
(171)
|
60
|
133
|
(3)
|
5
|
(5)
|
32
|
118
|
(27)
|
(37)
|
(54)
|
(98)
|
13
|
22
|
(40)
|
(18)
|
(22)
|
(28)
|
(15)
|
19
|
(62)
|
(98)
|
(153)
|
(181)
|
(199)
|
(171)
|
(79)
|
(83)
|
(15)
|
16
|
11
|
19
|
30
|
24
|
23
|
(11)
|
(22)
|
(36)
|
(32)
|
(5)
|
(4)
|
11
|
(55)
|
(42)
|
(48)
|
23
|
62
|
92
|
99
|
23
|
33
|
(7)
|
(2)
|
(38)
|
(21)
|
(71)
|
(47)
|
(19)
|
(41)
|
2
|
(13)
|
(4)
|
3
|
7
|
(3)
|
|
| Net Change in Cash |
257
N/A
|
284
+11%
|
546
+92%
|
288
-47%
|
289
+0%
|
424
+47%
|
(38)
N/A
|
27
N/A
|
407
+1 407%
|
462
+14%
|
671
+45%
|
534
-20%
|
(9)
N/A
|
(413)
-4 489%
|
(664)
-61%
|
(610)
+8%
|
163
N/A
|
42
-74%
|
224
+433%
|
658
+194%
|
203
-69%
|
449
+121%
|
715
+59%
|
1 003
+40%
|
1 069
+7%
|
879
-18%
|
287
-67%
|
(255)
N/A
|
(197)
+23%
|
(1 084)
-450%
|
(791)
+27%
|
(988)
-25%
|
(1 417)
-43%
|
(340)
+76%
|
(35)
+90%
|
105
N/A
|
611
+482%
|
232
-62%
|
120
-48%
|
(117)
N/A
|
(556)
-375%
|
(305)
+45%
|
(351)
-15%
|
120
N/A
|
197
+64%
|
(18)
N/A
|
(114)
-533%
|
(383)
-236%
|
32
N/A
|
192
+500%
|
478
+149%
|
375
-22%
|
(302)
N/A
|
(337)
-12%
|
(591)
-75%
|
579
N/A
|
1 614
+179%
|
(349)
N/A
|
(566)
-62%
|
(1 651)
-192%
|
(1 695)
-3%
|
278
N/A
|
279
+0%
|
531
+90%
|
(329)
N/A
|
(143)
+57%
|
(130)
+9%
|
108
N/A
|
(37)
N/A
|
156
N/A
|
(65)
N/A
|
(122)
-88%
|
590
N/A
|
218
-63%
|
(33)
N/A
|
737
N/A
|
1 982
+169%
|
2 205
+11%
|
2 778
+26%
|
1 130
-59%
|
(426)
N/A
|
(1 468)
-245%
|
(1 762)
-20%
|
(1 646)
+7%
|
(1 714)
-4%
|
433
N/A
|
(383)
N/A
|
(80)
+79%
|
(36)
+55%
|
(912)
-2 433%
|
(282)
+69%
|
39
N/A
|
49
+26%
|
(458)
N/A
|
537
N/A
|
266
-50%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
512
N/A
|
574
+12%
|
823
+43%
|
624
-24%
|
608
-3%
|
597
-2%
|
183
-69%
|
72
-61%
|
383
+432%
|
592
+55%
|
897
+52%
|
1 180
+32%
|
522
-56%
|
477
-9%
|
227
-52%
|
(118)
N/A
|
850
N/A
|
485
-43%
|
648
+34%
|
1 091
+68%
|
803
-26%
|
908
+13%
|
958
+6%
|
877
-8%
|
852
-3%
|
808
-5%
|
680
-16%
|
737
+8%
|
315
-57%
|
80
-75%
|
(55)
N/A
|
(284)
-416%
|
(97)
+66%
|
(46)
+53%
|
459
N/A
|
801
+75%
|
1 132
+41%
|
964
-15%
|
666
-31%
|
360
-46%
|
(26)
N/A
|
209
N/A
|
317
+52%
|
571
+80%
|
932
+63%
|
910
-2%
|
1 173
+29%
|
1 206
+3%
|
1 398
+16%
|
1 698
+21%
|
1 518
-11%
|
1 757
+16%
|
1 327
-24%
|
1 084
-18%
|
883
-19%
|
686
-22%
|
741
+8%
|
684
-8%
|
904
+32%
|
935
+3%
|
1 459
+56%
|
1 636
+12%
|
1 474
-10%
|
1 709
+16%
|
1 471
-14%
|
1 671
+14%
|
1 622
-3%
|
1 815
+12%
|
2 068
+14%
|
2 077
+0%
|
2 581
+24%
|
2 287
-11%
|
2 519
+10%
|
2 612
+4%
|
619
-76%
|
1 617
+161%
|
2 133
+32%
|
2 146
+1%
|
3 798
+77%
|
2 465
-35%
|
1 568
-36%
|
1 061
-32%
|
902
-15%
|
710
-21%
|
414
-42%
|
275
-34%
|
228
-17%
|
521
+129%
|
649
+25%
|
614
-5%
|
805
+31%
|
889
+10%
|
1 456
+64%
|
1 497
+3%
|
1 642
+10%
|
2 036
+24%
|
|