Pitney Bowes Inc
F:PBW
Cash Flow Statement
Cash Flow Statement
Pitney Bowes Inc
| 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 |
514
|
480
|
510
|
476
|
460
|
436
|
408
|
498
|
511
|
527
|
545
|
481
|
481
|
481
|
484
|
527
|
517
|
26
|
35
|
105
|
97
|
605
|
584
|
367
|
365
|
346
|
323
|
420
|
426
|
414
|
417
|
445
|
420
|
364
|
349
|
311
|
318
|
358
|
441
|
636
|
708
|
707
|
611
|
464
|
372
|
264
|
181
|
161
|
138
|
242
|
380
|
352
|
388
|
446
|
403
|
426
|
404
|
306
|
282
|
112
|
114
|
105
|
92
|
261
|
256
|
259
|
282
|
242
|
179
|
151
|
68
|
195
|
(11)
|
(38)
|
(24)
|
(182)
|
(5)
|
19
|
16
|
(1)
|
51
|
35
|
32
|
37
|
8
|
(137)
|
(155)
|
(386)
|
(381)
|
(264)
|
(390)
|
(204)
|
(165)
|
(110)
|
80
|
145
|
|
| Depreciation & Amortization |
303
|
286
|
270
|
264
|
266
|
274
|
281
|
289
|
295
|
299
|
302
|
307
|
316
|
323
|
330
|
332
|
339
|
346
|
356
|
363
|
365
|
373
|
377
|
383
|
389
|
388
|
386
|
379
|
369
|
360
|
353
|
339
|
331
|
321
|
308
|
304
|
293
|
285
|
277
|
272
|
267
|
266
|
259
|
256
|
248
|
238
|
232
|
211
|
199
|
191
|
187
|
198
|
196
|
190
|
182
|
173
|
175
|
178
|
186
|
174
|
179
|
176
|
168
|
180
|
175
|
173
|
162
|
148
|
148
|
151
|
155
|
159
|
160
|
158
|
161
|
161
|
160
|
158
|
161
|
163
|
165
|
169
|
166
|
111
|
162
|
158
|
159
|
113
|
161
|
162
|
126
|
114
|
102
|
90
|
113
|
112
|
|
| Change in Deffered Taxes |
165
|
147
|
130
|
323
|
344
|
346
|
307
|
141
|
147
|
155
|
184
|
135
|
182
|
173
|
198
|
204
|
233
|
139
|
75
|
53
|
38
|
119
|
138
|
124
|
118
|
108
|
131
|
123
|
132
|
90
|
103
|
86
|
84
|
63
|
15
|
30
|
40
|
152
|
196
|
(223)
|
(237)
|
(252)
|
(354)
|
23
|
(42)
|
(153)
|
(4)
|
(27)
|
(10)
|
70
|
(15)
|
(51)
|
(3)
|
(8)
|
(6)
|
62
|
22
|
0
|
(6)
|
2
|
3
|
(27)
|
(30)
|
(40)
|
(38)
|
9
|
(8)
|
36
|
18
|
28
|
5
|
(35)
|
(22)
|
(6)
|
17
|
24
|
(5)
|
(18)
|
(12)
|
(17)
|
(3)
|
(19)
|
(17)
|
29
|
(13)
|
(25)
|
(31)
|
(6)
|
(21)
|
(49)
|
(201)
|
(209)
|
(217)
|
(167)
|
(2)
|
32
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
27
|
7
|
12
|
18
|
24
|
23
|
25
|
25
|
26
|
26
|
25
|
24
|
23
|
22
|
22
|
21
|
20
|
19
|
18
|
18
|
19
|
19
|
19
|
19
|
18
|
18
|
17
|
17
|
15
|
15
|
16
|
16
|
17
|
19
|
21
|
20
|
21
|
22
|
19
|
22
|
15
|
14
|
18
|
17
|
24
|
22
|
21
|
22
|
21
|
25
|
21
|
21
|
23
|
18
|
21
|
23
|
17
|
21
|
23
|
18
|
21
|
20
|
18
|
21
|
16
|
15
|
13
|
8
|
9
|
8
|
9
|
12
|
17
|
17
|
22
|
21
|
0
|
|
| Other Non-Cash Items |
141
|
(41)
|
(28)
|
(308)
|
(287)
|
(259)
|
(239)
|
(51)
|
(59)
|
(72)
|
(86)
|
47
|
56
|
(131)
|
(125)
|
(323)
|
(277)
|
398
|
160
|
(531)
|
(527)
|
(1 012)
|
(772)
|
214
|
224
|
220
|
234
|
114
|
60
|
56
|
35
|
(196)
|
(158)
|
(149)
|
(110)
|
55
|
56
|
(80)
|
(109)
|
40
|
(150)
|
(45)
|
(44)
|
(227)
|
(36)
|
138
|
166
|
118
|
121
|
(50)
|
(141)
|
22
|
(12)
|
(84)
|
(33)
|
(144)
|
(158)
|
(40)
|
(26)
|
197
|
192
|
195
|
176
|
26
|
36
|
37
|
27
|
(1)
|
(30)
|
(44)
|
54
|
(16)
|
125
|
129
|
59
|
236
|
98
|
87
|
86
|
55
|
(28)
|
(22)
|
(32)
|
(21)
|
(8)
|
121
|
132
|
321
|
367
|
265
|
581
|
389
|
426
|
419
|
93
|
72
|
|
| Cash Taxes Paid |
182
|
208
|
220
|
58
|
51
|
(13)
|
(10)
|
59
|
70
|
84
|
76
|
76
|
104
|
127
|
119
|
164
|
128
|
231
|
503
|
1 315
|
1 335
|
1 245
|
1 016
|
(179)
|
180
|
183
|
165
|
164
|
151
|
189
|
173
|
198
|
213
|
217
|
250
|
232
|
187
|
86
|
(23)
|
45
|
92
|
116
|
258
|
206
|
215
|
254
|
172
|
224
|
193
|
185
|
231
|
203
|
219
|
207
|
182
|
139
|
143
|
147
|
139
|
127
|
120
|
122
|
120
|
53
|
39
|
(6)
|
(18)
|
26
|
31
|
24
|
34
|
27
|
30
|
22
|
21
|
20
|
10
|
10
|
3
|
4
|
10
|
13
|
18
|
15
|
9
|
18
|
16
|
23
|
15
|
39
|
48
|
45
|
53
|
26
|
25
|
16
|
|
| Cash Interest Paid |
181
|
183
|
188
|
206
|
204
|
209
|
205
|
183
|
175
|
173
|
169
|
168
|
176
|
174
|
189
|
197
|
211
|
215
|
210
|
226
|
223
|
224
|
256
|
237
|
264
|
249
|
251
|
236
|
218
|
214
|
195
|
195
|
195
|
191
|
195
|
192
|
197
|
197
|
201
|
202
|
202
|
202
|
195
|
191
|
186
|
187
|
184
|
200
|
201
|
197
|
198
|
180
|
174
|
174
|
166
|
165
|
157
|
157
|
151
|
151
|
144
|
155
|
150
|
169
|
163
|
176
|
165
|
171
|
158
|
160
|
154
|
158
|
169
|
162
|
162
|
152
|
147
|
128
|
144
|
124
|
134
|
130
|
132
|
134
|
139
|
145
|
154
|
164
|
166
|
174
|
172
|
168
|
161
|
154
|
146
|
142
|
|
| Change in Working Capital |
(40)
|
(239)
|
(290)
|
(253)
|
(274)
|
(196)
|
(80)
|
(25)
|
16
|
31
|
(41)
|
(25)
|
(184)
|
(215)
|
(253)
|
(200)
|
(185)
|
(217)
|
(210)
|
(277)
|
(326)
|
(336)
|
(226)
|
(28)
|
17
|
82
|
65
|
(45)
|
46
|
102
|
78
|
151
|
171
|
166
|
196
|
252
|
241
|
263
|
231
|
195
|
135
|
164
|
132
|
145
|
177
|
113
|
174
|
162
|
151
|
173
|
118
|
136
|
85
|
32
|
64
|
5
|
32
|
25
|
24
|
12
|
99
|
79
|
124
|
69
|
(18)
|
(13)
|
(38)
|
(80)
|
28
|
(11)
|
(16)
|
(34)
|
(136)
|
9
|
48
|
63
|
186
|
114
|
75
|
102
|
61
|
39
|
(54)
|
18
|
(23)
|
(26)
|
47
|
38
|
(20)
|
86
|
73
|
138
|
80
|
12
|
12
|
23
|
|
| Cash from Operating Activities |
1 083
N/A
|
634
-41%
|
592
-7%
|
503
-15%
|
511
+2%
|
601
+18%
|
677
+13%
|
851
+26%
|
910
+7%
|
940
+3%
|
903
-4%
|
945
+5%
|
851
-10%
|
631
-26%
|
633
+0%
|
540
-15%
|
627
+16%
|
692
+10%
|
415
-40%
|
(287)
N/A
|
(353)
-23%
|
(251)
+29%
|
100
N/A
|
1 061
+962%
|
1 113
+5%
|
1 143
+3%
|
1 139
0%
|
990
-13%
|
1 033
+4%
|
1 022
-1%
|
986
-4%
|
824
-16%
|
849
+3%
|
765
-10%
|
758
-1%
|
952
+26%
|
947
-1%
|
978
+3%
|
1 037
+6%
|
920
-11%
|
724
-21%
|
839
+16%
|
603
-28%
|
660
+9%
|
721
+9%
|
599
-17%
|
749
+25%
|
625
-17%
|
598
-4%
|
626
+5%
|
529
-16%
|
658
+25%
|
654
-1%
|
576
-12%
|
610
+6%
|
523
-14%
|
475
-9%
|
468
-1%
|
460
-2%
|
496
+8%
|
587
+18%
|
527
-10%
|
530
+1%
|
496
-7%
|
411
-17%
|
466
+13%
|
424
-9%
|
345
-19%
|
343
0%
|
275
-20%
|
267
-3%
|
268
+0%
|
116
-57%
|
252
+117%
|
261
+4%
|
302
+16%
|
434
+44%
|
360
-17%
|
327
-9%
|
302
-8%
|
246
-18%
|
202
-18%
|
95
-53%
|
175
+85%
|
126
-28%
|
91
-28%
|
152
+68%
|
80
-47%
|
107
+33%
|
200
+87%
|
189
-5%
|
229
+22%
|
225
-2%
|
244
+8%
|
296
+22%
|
383
+29%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(240)
|
(237)
|
(223)
|
(225)
|
(253)
|
(266)
|
(284)
|
(286)
|
(292)
|
(294)
|
(298)
|
(317)
|
(322)
|
(318)
|
(306)
|
(292)
|
(295)
|
(306)
|
(320)
|
(328)
|
(313)
|
(294)
|
(286)
|
(265)
|
(254)
|
(252)
|
(233)
|
(237)
|
(228)
|
(212)
|
(194)
|
(167)
|
(147)
|
(135)
|
(130)
|
(120)
|
(126)
|
(149)
|
(153)
|
(156)
|
(171)
|
(157)
|
(161)
|
(177)
|
(165)
|
(161)
|
(152)
|
(138)
|
(129)
|
(137)
|
(155)
|
(183)
|
(194)
|
(198)
|
(190)
|
(167)
|
(164)
|
(149)
|
(152)
|
(159)
|
(156)
|
(165)
|
(164)
|
(168)
|
(161)
|
(172)
|
(155)
|
(138)
|
(138)
|
(120)
|
(128)
|
(137)
|
(134)
|
(136)
|
(123)
|
(105)
|
(123)
|
(129)
|
(165)
|
(184)
|
(173)
|
(165)
|
(141)
|
(83)
|
(121)
|
(115)
|
(105)
|
(78)
|
(94)
|
(89)
|
(76)
|
(72)
|
(69)
|
(62)
|
(68)
|
(66)
|
|
| Other Items |
(647)
|
(339)
|
(563)
|
(76)
|
(42)
|
83
|
377
|
252
|
225
|
98
|
(309)
|
(419)
|
(425)
|
(660)
|
(334)
|
(181)
|
(273)
|
348
|
267
|
1 047
|
1 054
|
233
|
254
|
(462)
|
(447)
|
26
|
45
|
3
|
3
|
23
|
8
|
(5)
|
(3)
|
(83)
|
(164)
|
(182)
|
(188)
|
(126)
|
(13)
|
67
|
128
|
164
|
123
|
90
|
(7)
|
(26)
|
9
|
388
|
376
|
476
|
432
|
29
|
41
|
(122)
|
(81)
|
(136)
|
(135)
|
(10)
|
(18)
|
44
|
32
|
(159)
|
(36)
|
(495)
|
(458)
|
(347)
|
(118)
|
424
|
437
|
473
|
1
|
595
|
633
|
607
|
698
|
29
|
(15)
|
40
|
93
|
29
|
133
|
50
|
113
|
58
|
27
|
58
|
(31)
|
(46)
|
1
|
(1)
|
(18)
|
23
|
(13)
|
(34)
|
(25)
|
(59)
|
|
| Cash from Investing Activities |
(888)
N/A
|
(576)
+35%
|
(786)
-36%
|
(301)
+62%
|
(294)
+2%
|
(183)
+38%
|
93
N/A
|
(34)
N/A
|
(67)
-96%
|
(196)
-193%
|
(606)
-209%
|
(736)
-21%
|
(747)
-2%
|
(978)
-31%
|
(640)
+35%
|
(472)
+26%
|
(568)
-20%
|
42
N/A
|
(53)
N/A
|
720
N/A
|
742
+3%
|
(61)
N/A
|
(32)
+47%
|
(726)
-2 177%
|
(701)
+3%
|
(225)
+68%
|
(188)
+16%
|
(234)
-24%
|
(225)
+4%
|
(189)
+16%
|
(186)
+1%
|
(172)
+8%
|
(150)
+13%
|
(219)
-45%
|
(295)
-35%
|
(302)
-2%
|
(314)
-4%
|
(275)
+13%
|
(166)
+40%
|
(89)
+47%
|
(43)
+51%
|
7
N/A
|
(38)
N/A
|
(87)
-128%
|
(172)
-98%
|
(188)
-9%
|
(143)
+24%
|
251
N/A
|
247
-2%
|
339
+38%
|
277
-18%
|
(155)
N/A
|
(154)
+1%
|
(320)
-108%
|
(271)
+15%
|
(303)
-12%
|
(298)
+2%
|
(159)
+47%
|
(170)
-7%
|
(116)
+32%
|
(124)
-7%
|
(324)
-161%
|
(200)
+38%
|
(663)
-232%
|
(619)
+7%
|
(519)
+16%
|
(273)
+47%
|
286
N/A
|
299
+5%
|
354
+18%
|
(127)
N/A
|
458
N/A
|
499
+9%
|
471
-6%
|
576
+22%
|
(76)
N/A
|
(137)
-81%
|
(89)
+35%
|
(72)
+20%
|
(155)
-117%
|
(40)
+74%
|
(115)
-186%
|
(27)
+76%
|
(24)
+11%
|
(94)
-286%
|
(57)
+39%
|
(136)
-137%
|
(124)
+9%
|
(93)
+25%
|
(90)
+4%
|
(94)
-4%
|
(49)
+48%
|
(83)
-69%
|
(95)
-15%
|
(93)
+2%
|
(125)
-34%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(300)
|
(318)
|
(334)
|
(300)
|
(278)
|
(229)
|
(190)
|
(200)
|
(246)
|
(245)
|
(235)
|
(200)
|
(168)
|
(214)
|
(215)
|
(259)
|
(347)
|
(403)
|
(381)
|
(326)
|
(264)
|
(208)
|
(294)
|
(400)
|
(490)
|
(497)
|
(453)
|
(333)
|
(153)
|
(61)
|
0
|
296
|
0
|
296
|
196
|
(100)
|
0
|
(150)
|
(100)
|
(100)
|
0
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(50)
|
(50)
|
(50)
|
(100)
|
(132)
|
(260)
|
(327)
|
(229)
|
(197)
|
(69)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(100)
|
(105)
|
(105)
|
(66)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(90)
|
(252)
|
(378)
|
|
| Net Issuance of Debt |
317
|
432
|
631
|
425
|
408
|
159
|
(330)
|
(422)
|
(470)
|
(351)
|
170
|
215
|
237
|
692
|
350
|
323
|
362
|
(205)
|
125
|
70
|
69
|
722
|
510
|
377
|
488
|
29
|
(64)
|
(125)
|
(301)
|
(435)
|
(518)
|
(242)
|
(277)
|
(141)
|
(34)
|
(171)
|
(57)
|
(144)
|
(132)
|
(50)
|
(15)
|
(550)
|
(550)
|
(210)
|
(231)
|
(28)
|
(28)
|
(668)
|
(682)
|
(407)
|
(407)
|
(91)
|
(259)
|
(238)
|
(238)
|
(275)
|
8
|
138
|
413
|
434
|
246
|
441
|
823
|
472
|
296
|
46
|
(916)
|
(577)
|
(328)
|
(335)
|
(208)
|
(545)
|
(676)
|
(579)
|
(526)
|
(222)
|
(249)
|
(348)
|
(318)
|
(301)
|
(230)
|
(222)
|
(134)
|
(133)
|
(58)
|
(79)
|
(67)
|
(67)
|
(50)
|
(37)
|
(61)
|
(248)
|
(266)
|
(269)
|
(45)
|
53
|
|
| Cash Paid for Dividends |
(285)
|
(284)
|
(283)
|
(282)
|
(281)
|
(281)
|
(281)
|
(281)
|
(281)
|
(282)
|
(282)
|
(282)
|
(283)
|
(284)
|
(284)
|
(284)
|
(285)
|
(310)
|
(285)
|
(285)
|
(285)
|
(262)
|
(288)
|
(289)
|
(290)
|
(290)
|
(291)
|
(292)
|
(292)
|
(294)
|
(295)
|
(298)
|
(299)
|
(300)
|
(302)
|
(302)
|
(301)
|
(301)
|
(300)
|
(300)
|
(299)
|
(299)
|
(299)
|
(301)
|
(301)
|
(264)
|
(226)
|
(189)
|
(152)
|
(152)
|
(152)
|
(152)
|
(151)
|
(151)
|
(151)
|
(150)
|
(148)
|
(146)
|
(143)
|
(141)
|
(139)
|
(139)
|
(139)
|
(139)
|
(140)
|
(140)
|
(140)
|
(140)
|
(115)
|
(89)
|
(62)
|
(35)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(36)
|
(36)
|
(38)
|
(42)
|
(46)
|
(51)
|
|
| Other |
145
|
151
|
153
|
35
|
37
|
39
|
41
|
52
|
64
|
62
|
64
|
73
|
96
|
97
|
102
|
83
|
87
|
103
|
86
|
101
|
126
|
113
|
135
|
108
|
36
|
10
|
(20)
|
8
|
(14)
|
(17)
|
(6)
|
(383)
|
(377)
|
(382)
|
(378)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(7)
|
(13)
|
(9)
|
(9)
|
(9)
|
(6)
|
(10)
|
(12)
|
(18)
|
(19)
|
(20)
|
(19)
|
(14)
|
(14)
|
(13)
|
(22)
|
(20)
|
(15)
|
(24)
|
(325)
|
(326)
|
(322)
|
(314)
|
35
|
(10)
|
(9)
|
(17)
|
(28)
|
(8)
|
(9)
|
7
|
15
|
(6)
|
(6)
|
3
|
21
|
(10)
|
33
|
23
|
5
|
20
|
(28)
|
8
|
(17)
|
(39)
|
50
|
39
|
72
|
75
|
13
|
(0)
|
(22)
|
(13)
|
(52)
|
(97)
|
(69)
|
|
| Cash from Financing Activities |
(123)
N/A
|
(18)
+85%
|
167
N/A
|
(123)
N/A
|
(114)
+7%
|
(313)
-174%
|
(760)
-143%
|
(851)
-12%
|
(934)
-10%
|
(816)
+13%
|
(283)
+65%
|
(194)
+32%
|
(117)
+39%
|
292
N/A
|
(47)
N/A
|
(137)
-191%
|
(183)
-34%
|
(814)
-344%
|
(454)
+44%
|
(440)
+3%
|
(355)
+19%
|
364
N/A
|
63
-83%
|
(204)
N/A
|
(257)
-26%
|
(749)
-192%
|
(828)
-11%
|
(742)
+10%
|
(760)
-2%
|
(806)
-6%
|
(819)
-2%
|
(626)
+24%
|
(657)
-5%
|
(527)
+20%
|
(517)
+2%
|
(580)
-12%
|
(465)
+20%
|
(601)
-29%
|
(538)
+10%
|
(455)
+15%
|
(420)
+8%
|
(907)
-116%
|
(858)
+5%
|
(520)
+39%
|
(541)
-4%
|
(301)
+44%
|
(264)
+12%
|
(868)
-229%
|
(852)
+2%
|
(578)
+32%
|
(629)
-9%
|
(312)
+50%
|
(474)
-52%
|
(453)
+4%
|
(501)
-11%
|
(579)
-15%
|
(420)
+28%
|
(350)
+17%
|
17
N/A
|
(230)
N/A
|
(288)
-26%
|
(22)
+92%
|
370
N/A
|
368
0%
|
147
-60%
|
(104)
N/A
|
(1 073)
-937%
|
(745)
+31%
|
(490)
+34%
|
(533)
-9%
|
(368)
+31%
|
(670)
-82%
|
(782)
-17%
|
(624)
+20%
|
(557)
+11%
|
(235)
+58%
|
(294)
-25%
|
(350)
-19%
|
(329)
+6%
|
(330)
0%
|
(258)
+22%
|
(298)
-15%
|
(175)
+41%
|
(198)
-13%
|
(132)
+34%
|
(64)
+51%
|
(64)
+0%
|
(30)
+53%
|
(10)
+66%
|
(60)
-480%
|
(97)
-63%
|
(305)
-214%
|
(332)
-9%
|
(453)
-36%
|
(440)
+3%
|
(445)
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(3)
|
1
|
2
|
5
|
9
|
12
|
7
|
12
|
14
|
6
|
10
|
7
|
1
|
4
|
2
|
(3)
|
(3)
|
0
|
1
|
2
|
3
|
3
|
5
|
8
|
11
|
8
|
(2)
|
(15)
|
(22)
|
(12)
|
2
|
10
|
12
|
(5)
|
(1)
|
1
|
7
|
17
|
(4)
|
(5)
|
4
|
(18)
|
3
|
3
|
(14)
|
(1)
|
(8)
|
(13)
|
(9)
|
(0)
|
(22)
|
(29)
|
(63)
|
(60)
|
(50)
|
(44)
|
10
|
(11)
|
(2)
|
(27)
|
(37)
|
(6)
|
12
|
44
|
41
|
6
|
(14)
|
(25)
|
(31)
|
(12)
|
(16)
|
2
|
(9)
|
(7)
|
5
|
6
|
15
|
16
|
4
|
(5)
|
(6)
|
(19)
|
(25)
|
(16)
|
(11)
|
2
|
9
|
6
|
1
|
(2)
|
7
|
(5)
|
(1)
|
1
|
(4)
|
2
|
|
| Net Change in Cash |
70
N/A
|
41
-41%
|
(24)
N/A
|
84
N/A
|
111
+33%
|
117
+5%
|
17
-86%
|
(21)
N/A
|
(77)
-261%
|
(66)
+14%
|
25
N/A
|
22
-10%
|
(13)
N/A
|
(51)
-298%
|
(52)
-1%
|
(73)
-40%
|
(127)
-75%
|
(81)
+37%
|
(92)
-14%
|
(4)
+95%
|
37
N/A
|
56
+51%
|
136
+144%
|
138
+2%
|
166
+20%
|
178
+7%
|
120
-32%
|
(1)
N/A
|
26
N/A
|
16
-38%
|
(18)
N/A
|
36
N/A
|
54
+49%
|
14
-74%
|
(55)
N/A
|
72
N/A
|
175
+145%
|
119
-32%
|
329
+177%
|
372
+13%
|
264
-29%
|
(79)
N/A
|
(291)
-269%
|
57
N/A
|
(6)
N/A
|
109
N/A
|
335
+208%
|
(6)
N/A
|
(16)
-188%
|
388
N/A
|
155
-60%
|
163
+5%
|
(37)
N/A
|
(257)
-601%
|
(213)
+17%
|
(403)
-90%
|
(233)
+42%
|
(52)
+78%
|
306
N/A
|
124
-59%
|
137
+10%
|
175
+27%
|
712
+307%
|
244
-66%
|
(20)
N/A
|
(151)
-664%
|
(937)
-522%
|
(140)
+85%
|
121
N/A
|
83
-31%
|
(243)
N/A
|
57
N/A
|
(176)
N/A
|
92
N/A
|
284
+210%
|
(3)
N/A
|
18
N/A
|
(63)
N/A
|
(70)
-10%
|
(189)
-170%
|
(58)
+69%
|
(229)
-293%
|
(133)
+42%
|
(63)
+52%
|
(111)
-75%
|
(29)
+74%
|
(39)
-34%
|
(68)
-75%
|
4
N/A
|
48
+1 019%
|
5
-90%
|
(130)
N/A
|
(191)
-47%
|
(304)
-59%
|
(241)
+21%
|
(185)
+23%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
843
N/A
|
397
-53%
|
369
-7%
|
278
-25%
|
258
-7%
|
335
+30%
|
393
+17%
|
566
+44%
|
618
+9%
|
645
+5%
|
606
-6%
|
628
+4%
|
529
-16%
|
313
-41%
|
327
+5%
|
248
-24%
|
331
+34%
|
386
+16%
|
95
-75%
|
(615)
N/A
|
(665)
-8%
|
(545)
+18%
|
(186)
+66%
|
796
N/A
|
859
+8%
|
892
+4%
|
906
+2%
|
753
-17%
|
805
+7%
|
810
+1%
|
792
-2%
|
657
-17%
|
702
+7%
|
629
-10%
|
627
0%
|
832
+33%
|
821
-1%
|
829
+1%
|
884
+7%
|
764
-14%
|
552
-28%
|
683
+24%
|
442
-35%
|
484
+9%
|
556
+15%
|
438
-21%
|
597
+36%
|
487
-18%
|
469
-4%
|
490
+4%
|
373
-24%
|
475
+27%
|
459
-3%
|
378
-18%
|
420
+11%
|
356
-15%
|
311
-13%
|
319
+3%
|
308
-3%
|
337
+9%
|
431
+28%
|
362
-16%
|
367
+1%
|
328
-11%
|
250
-24%
|
294
+17%
|
269
-9%
|
207
-23%
|
205
-1%
|
156
-24%
|
139
-11%
|
131
-6%
|
(18)
N/A
|
116
N/A
|
138
+19%
|
197
+42%
|
312
+58%
|
231
-26%
|
162
-30%
|
117
-27%
|
73
-38%
|
38
-48%
|
(46)
N/A
|
92
N/A
|
5
-95%
|
(25)
N/A
|
47
N/A
|
2
-96%
|
12
+530%
|
110
+783%
|
113
+3%
|
157
+39%
|
156
-1%
|
182
+17%
|
228
+25%
|
317
+39%
|
|