RTX Corp
LSE:0R2N
Cash Flow Statement
Cash Flow Statement
RTX Corp
| 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 |
1 965
|
2 001
|
2 048
|
2 236
|
2 271
|
2 279
|
2 306
|
2 236
|
2 285
|
2 470
|
2 524
|
2 673
|
2 773
|
2 927
|
3 055
|
3 069
|
3 186
|
3 318
|
3 493
|
3 732
|
3 783
|
3 828
|
4 029
|
4 224
|
4 405
|
4 532
|
4 604
|
4 689
|
4 411
|
4 112
|
3 901
|
3 829
|
3 973
|
4 107
|
4 247
|
4 711
|
4 899
|
5 192
|
5 378
|
5 374
|
5 584
|
5 739
|
5 696
|
5 490
|
5 578
|
5 665
|
5 850
|
5 655
|
6 063
|
6 208
|
6 674
|
6 468
|
6 597
|
6 379
|
5 913
|
4 356
|
4 174
|
4 127
|
4 135
|
5 436
|
5 651
|
5 658
|
5 558
|
4 920
|
4 820
|
5 427
|
5 342
|
1 406
|
1 463
|
(112)
|
(450)
|
3 731
|
2 798
|
(1 586)
|
(2 412)
|
(2 928)
|
(2 607)
|
2 301
|
3 589
|
4 145
|
4 458
|
4 708
|
4 630
|
5 327
|
5 682
|
5 703
|
3 375
|
3 380
|
3 642
|
2 458
|
4 926
|
5 013
|
4 895
|
6 445
|
6 916
|
7 069
|
|
| Depreciation & Amortization |
858
|
822
|
775
|
727
|
732
|
730
|
760
|
799
|
881
|
946
|
973
|
978
|
942
|
927
|
962
|
984
|
1 022
|
1 041
|
1 028
|
1 033
|
1 047
|
1 068
|
1 124
|
1 173
|
1 214
|
1 263
|
1 281
|
1 321
|
1 308
|
1 285
|
1 275
|
1 258
|
1 279
|
1 315
|
1 341
|
1 300
|
1 289
|
1 272
|
1 254
|
1 263
|
1 265
|
1 250
|
1 348
|
1 524
|
1 650
|
1 782
|
1 812
|
1 735
|
1 844
|
1 873
|
1 838
|
1 820
|
1 811
|
1 800
|
1 869
|
1 863
|
1 871
|
1 908
|
1 918
|
1 962
|
2 008
|
2 041
|
2 088
|
2 140
|
2 209
|
2 274
|
2 324
|
1 896
|
2 257
|
2 053
|
2 152
|
2 708
|
2 494
|
3 217
|
3 689
|
4 156
|
4 551
|
4 572
|
4 566
|
4 557
|
4 448
|
4 315
|
4 204
|
4 108
|
4 128
|
4 173
|
4 200
|
4 211
|
4 236
|
4 264
|
4 284
|
4 364
|
4 357
|
4 361
|
4 358
|
4 378
|
|
| Change in Deffered Taxes |
338
|
339
|
410
|
318
|
336
|
366
|
397
|
212
|
124
|
124
|
108
|
196
|
231
|
234
|
236
|
262
|
203
|
139
|
65
|
(214)
|
(343)
|
(373)
|
(378)
|
58
|
170
|
85
|
63
|
45
|
97
|
201
|
224
|
451
|
378
|
300
|
292
|
425
|
606
|
842
|
885
|
334
|
371
|
56
|
26
|
120
|
(79)
|
119
|
104
|
268
|
326
|
268
|
460
|
403
|
512
|
702
|
616
|
662
|
654
|
547
|
491
|
398
|
362
|
680
|
849
|
62
|
(5)
|
(395)
|
(592)
|
763
|
742
|
728
|
712
|
38
|
409
|
146
|
(15)
|
(99)
|
(338)
|
(42)
|
(207)
|
(88)
|
(842)
|
(1 410)
|
(1 627)
|
(1 663)
|
(1 391)
|
(1 216)
|
(710)
|
(402)
|
(187)
|
483
|
207
|
(47)
|
134
|
(111)
|
670
|
789
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
0
|
0
|
0
|
153
|
0
|
0
|
0
|
180
|
234
|
277
|
321
|
198
|
202
|
211
|
218
|
211
|
187
|
179
|
160
|
153
|
164
|
163
|
155
|
148
|
153
|
184
|
215
|
221
|
218
|
193
|
192
|
210
|
233
|
247
|
276
|
250
|
240
|
235
|
221
|
219
|
205
|
193
|
140
|
158
|
160
|
162
|
162
|
152
|
151
|
152
|
185
|
192
|
200
|
213
|
228
|
169
|
178
|
170
|
180
|
268
|
267
|
285
|
329
|
330
|
351
|
422
|
420
|
442
|
461
|
427
|
417
|
420
|
417
|
420
|
421
|
425
|
437
|
436
|
434
|
437
|
603
|
745
|
881
|
1 092
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
153
|
188
|
0
|
0
|
366
|
461
|
555
|
663
|
403
|
403
|
417
|
429
|
420
|
422
|
429
|
426
|
446
|
496
|
499
|
504
|
522
|
512
|
546
|
576
|
575
|
549
|
531
|
498
|
503
|
518
|
529
|
535
|
146
|
111
|
(25)
|
(43)
|
193
|
128
|
192
|
158
|
(39)
|
(710)
|
(699)
|
(598)
|
(187)
|
317
|
291
|
189
|
561
|
211
|
361
|
180
|
(214)
|
(2 103)
|
(2 499)
|
(2 397)
|
(2 380)
|
(154)
|
83
|
139
|
192
|
200
|
(582)
|
(571)
|
3 429
|
3 438
|
4 822
|
5 373
|
2 764
|
2 161
|
4 483
|
3 856
|
2 372
|
2 632
|
(574)
|
(803)
|
(394)
|
(372)
|
(384)
|
(381)
|
(993)
|
(1 024)
|
(1 057)
|
(1 094)
|
(1 130)
|
(1 483)
|
(1 422)
|
(1 364)
|
(1 304)
|
(709)
|
(551)
|
(409)
|
81
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
396
|
0
|
0
|
0
|
378
|
0
|
0
|
0
|
758
|
0
|
0
|
0
|
932
|
0
|
0
|
0
|
1 347
|
0
|
0
|
0
|
1 818
|
0
|
0
|
0
|
1 912
|
0
|
0
|
0
|
1 396
|
0
|
0
|
0
|
1 222
|
0
|
0
|
0
|
1 432
|
0
|
0
|
0
|
1 772
|
0
|
0
|
0
|
2 789
|
0
|
0
|
0
|
2 024
|
0
|
0
|
0
|
2 060
|
0
|
0
|
0
|
4 096
|
0
|
0
|
0
|
1 326
|
0
|
0
|
0
|
1 714
|
0
|
0
|
0
|
1 768
|
0
|
0
|
0
|
1 716
|
0
|
0
|
0
|
1 124
|
0
|
0
|
0
|
2 400
|
0
|
0
|
0
|
1 527
|
0
|
0
|
0
|
1 176
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
368
|
0
|
0
|
0
|
372
|
0
|
0
|
0
|
522
|
0
|
0
|
0
|
509
|
0
|
0
|
0
|
575
|
0
|
0
|
0
|
629
|
0
|
0
|
0
|
659
|
0
|
0
|
0
|
704
|
0
|
0
|
0
|
753
|
0
|
0
|
0
|
642
|
0
|
0
|
0
|
725
|
0
|
0
|
0
|
1 045
|
0
|
0
|
0
|
1 076
|
0
|
0
|
0
|
1 057
|
0
|
0
|
0
|
1 157
|
0
|
0
|
0
|
974
|
0
|
0
|
0
|
1 027
|
0
|
0
|
0
|
1 801
|
0
|
0
|
0
|
1 628
|
0
|
0
|
0
|
1 339
|
0
|
0
|
0
|
1 263
|
0
|
0
|
0
|
1 464
|
0
|
0
|
0
|
1 942
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(331)
|
(258)
|
(105)
|
(581)
|
(1 023)
|
(1 045)
|
(976)
|
(786)
|
(381)
|
(469)
|
(743)
|
(654)
|
(667)
|
(729)
|
(672)
|
(401)
|
(370)
|
(840)
|
(719)
|
(194)
|
(702)
|
(104)
|
(339)
|
(647)
|
(536)
|
(692)
|
(338)
|
(469)
|
(607)
|
(249)
|
0
|
(688)
|
(126)
|
(369)
|
(710)
|
(676)
|
(792)
|
(1 310)
|
(1 220)
|
(574)
|
(817)
|
(237)
|
(543)
|
(449)
|
(401)
|
(596)
|
(907)
|
(594)
|
(1 032)
|
(1 340)
|
(1 547)
|
(1 931)
|
(1 835)
|
(2 150)
|
(2 537)
|
(284)
|
(952)
|
(405)
|
541
|
(1 536)
|
(1 565)
|
(1 586)
|
(3 694)
|
(1 683)
|
(2 133)
|
(1 677)
|
335
|
(1 172)
|
(531)
|
(114)
|
319
|
(358)
|
181
|
(306)
|
(65)
|
105
|
(574)
|
(1 307)
|
(1 856)
|
(1 149)
|
(863)
|
(421)
|
(1 169)
|
389
|
(1 566)
|
(2 341)
|
2 029
|
1 824
|
2 880
|
5 319
|
2 256
|
(867)
|
(555)
|
(4 297)
|
(3 572)
|
(1 750)
|
|
| Cash from Operating Activities |
2 944
N/A
|
3 018
+3%
|
3 242
+7%
|
2 853
-12%
|
2 504
-12%
|
2 483
-1%
|
2 640
+6%
|
2 827
+7%
|
3 335
+18%
|
3 626
+9%
|
3 525
-3%
|
3 596
+2%
|
3 682
+2%
|
3 776
+3%
|
4 010
+6%
|
4 334
+8%
|
4 463
+3%
|
4 087
-8%
|
4 293
+5%
|
4 803
+12%
|
4 281
-11%
|
4 918
+15%
|
4 940
+0%
|
5 330
+8%
|
5 765
+8%
|
5 734
-1%
|
6 186
+8%
|
6 161
0%
|
5 758
-7%
|
5 880
+2%
|
5 898
+0%
|
5 353
-9%
|
6 022
+12%
|
5 882
-2%
|
5 705
-3%
|
5 906
+4%
|
6 113
+4%
|
5 971
-2%
|
6 254
+5%
|
6 590
+5%
|
6 531
-1%
|
7 000
+7%
|
6 685
-5%
|
6 646
-1%
|
6 038
-9%
|
6 271
+4%
|
6 261
0%
|
6 877
+10%
|
7 518
+9%
|
7 300
-3%
|
7 614
+4%
|
7 321
-4%
|
7 296
0%
|
7 092
-3%
|
6 041
-15%
|
6 383
+6%
|
3 644
-43%
|
3 678
+1%
|
4 688
+27%
|
3 880
-17%
|
6 302
+62%
|
6 876
+9%
|
4 940
-28%
|
5 631
+14%
|
5 091
-10%
|
5 047
-1%
|
6 838
+35%
|
6 322
-8%
|
7 369
+17%
|
7 377
+0%
|
8 106
+10%
|
8 883
+10%
|
8 043
-9%
|
5 954
-26%
|
5 053
-15%
|
3 606
-29%
|
3 664
+2%
|
4 950
+35%
|
5 289
+7%
|
7 071
+34%
|
6 829
-3%
|
6 808
0%
|
5 657
-17%
|
7 168
+27%
|
5 829
-19%
|
5 262
-10%
|
7 800
+48%
|
7 883
+1%
|
9 088
+15%
|
11 102
+22%
|
10 309
-7%
|
7 159
-31%
|
8 122
+13%
|
5 847
-28%
|
7 963
+36%
|
10 567
+33%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(742)
|
(654)
|
(610)
|
(586)
|
(517)
|
(507)
|
(503)
|
(530)
|
(566)
|
(605)
|
(659)
|
(795)
|
(824)
|
(859)
|
(928)
|
(929)
|
(978)
|
(1 013)
|
(948)
|
(954)
|
(961)
|
(994)
|
(1 048)
|
(1 153)
|
(1 182)
|
(1 236)
|
(1 266)
|
(1 216)
|
(1 146)
|
(1 014)
|
(907)
|
(826)
|
(806)
|
(788)
|
(804)
|
(838)
|
(862)
|
(907)
|
(929)
|
(929)
|
(945)
|
(2 233)
|
(2 501)
|
(2 932)
|
(3 197)
|
(2 221)
|
(2 384)
|
(2 291)
|
(2 433)
|
(2 493)
|
(2 338)
|
(2 187)
|
(2 167)
|
(2 041)
|
(2 040)
|
(2 089)
|
(2 018)
|
(2 036)
|
(2 058)
|
(2 087)
|
(2 129)
|
(2 205)
|
(2 247)
|
(2 394)
|
(2 383)
|
(2 318)
|
(2 314)
|
(1 867)
|
(1 902)
|
(1 824)
|
(1 824)
|
(2 219)
|
(2 172)
|
(2 261)
|
(2 146)
|
(1 967)
|
(1 983)
|
(1 885)
|
(1 977)
|
(2 322)
|
(2 392)
|
(2 524)
|
(2 606)
|
(2 775)
|
(2 960)
|
(3 126)
|
(3 319)
|
(3 166)
|
(3 122)
|
(3 128)
|
(3 023)
|
(3 236)
|
(3 223)
|
(3 183)
|
(3 237)
|
(3 119)
|
|
| Other Items |
(376)
|
(454)
|
(457)
|
(502)
|
(411)
|
(235)
|
(1 311)
|
(1 231)
|
(1 183)
|
(1 269)
|
(316)
|
(967)
|
(1 016)
|
(3 188)
|
(3 862)
|
(3 720)
|
(3 824)
|
(1 570)
|
(550)
|
(307)
|
(133)
|
(144)
|
(1 702)
|
(2 029)
|
(2 272)
|
(2 640)
|
(950)
|
(1 120)
|
(979)
|
(618)
|
(970)
|
(278)
|
(2 201)
|
(2 148)
|
(2 255)
|
(2 349)
|
(402)
|
(228)
|
130
|
222
|
328
|
(10 446)
|
(16 255)
|
(12 889)
|
(12 225)
|
(862)
|
4 662
|
1 178
|
590
|
48
|
(4)
|
107
|
702
|
278
|
(45)
|
8 295
|
7 558
|
7 424
|
7 903
|
(416)
|
(20)
|
86
|
(71)
|
(625)
|
(1 473)
|
51
|
(66)
|
(15 106)
|
(14 489)
|
(16 128)
|
(16 103)
|
(873)
|
(1 807)
|
2 201
|
4 938
|
5 069
|
6 948
|
3 411
|
1 029
|
958
|
(72)
|
(215)
|
(510)
|
(54)
|
70
|
231
|
320
|
127
|
1 355
|
1 251
|
1 290
|
1 702
|
318
|
502
|
1 742
|
1 854
|
|
| Cash from Investing Activities |
(1 118)
N/A
|
(1 108)
+1%
|
(1 067)
+4%
|
(1 088)
-2%
|
(928)
+15%
|
(742)
+20%
|
(1 814)
-144%
|
(1 761)
+3%
|
(1 749)
+1%
|
(1 874)
-7%
|
(975)
+48%
|
(1 762)
-81%
|
(1 840)
-4%
|
(4 047)
-120%
|
(4 790)
-18%
|
(4 649)
+3%
|
(4 802)
-3%
|
(2 583)
+46%
|
(1 498)
+42%
|
(1 261)
+16%
|
(1 094)
+13%
|
(1 138)
-4%
|
(2 750)
-142%
|
(3 182)
-16%
|
(3 454)
-9%
|
(3 876)
-12%
|
(2 216)
+43%
|
(2 336)
-5%
|
(2 125)
+9%
|
(1 632)
+23%
|
(1 877)
-15%
|
(1 104)
+41%
|
(3 007)
-172%
|
(2 936)
+2%
|
(3 059)
-4%
|
(3 187)
-4%
|
(1 264)
+60%
|
(1 135)
+10%
|
(799)
+30%
|
(707)
+12%
|
(617)
+13%
|
(12 679)
-1 955%
|
(18 756)
-48%
|
(15 821)
+16%
|
(15 422)
+3%
|
(3 083)
+80%
|
2 278
N/A
|
(1 113)
N/A
|
(1 843)
-66%
|
(2 445)
-33%
|
(2 342)
+4%
|
(2 080)
+11%
|
(1 465)
+30%
|
(1 763)
-20%
|
(2 085)
-18%
|
6 206
N/A
|
5 540
-11%
|
5 388
-3%
|
5 845
+8%
|
(2 503)
N/A
|
(2 149)
+14%
|
(2 119)
+1%
|
(2 318)
-9%
|
(3 019)
-30%
|
(3 856)
-28%
|
(2 267)
+41%
|
(2 380)
-5%
|
(16 973)
-613%
|
(16 391)
+3%
|
(17 952)
-10%
|
(17 927)
+0%
|
(3 092)
+83%
|
(3 979)
-29%
|
(60)
+98%
|
2 792
N/A
|
3 102
+11%
|
4 965
+60%
|
1 526
-69%
|
(948)
N/A
|
(1 364)
-44%
|
(2 464)
-81%
|
(2 739)
-11%
|
(3 116)
-14%
|
(2 829)
+9%
|
(2 890)
-2%
|
(2 895)
0%
|
(2 999)
-4%
|
(3 039)
-1%
|
(1 767)
+42%
|
(1 877)
-6%
|
(1 733)
+8%
|
(1 534)
+11%
|
(2 905)
-89%
|
(2 681)
+8%
|
(1 495)
+44%
|
(1 265)
+15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(196)
|
(372)
|
(362)
|
(517)
|
(654)
|
(525)
|
(384)
|
(124)
|
(63)
|
(358)
|
(499)
|
(649)
|
(581)
|
(504)
|
(694)
|
(899)
|
(1 141)
|
(1 221)
|
(1 431)
|
(1 722)
|
(1 830)
|
(1 923)
|
(1 778)
|
(1 586)
|
(1 966)
|
(2 268)
|
(2 797)
|
(2 997)
|
(2 402)
|
(1 828)
|
(1 226)
|
(758)
|
(995)
|
(1 497)
|
(1 623)
|
(1 814)
|
(2 051)
|
(2 158)
|
(2 360)
|
(1 949)
|
(1 191)
|
(479)
|
490
|
522
|
220
|
(64)
|
(602)
|
(822)
|
(889)
|
(931)
|
(1 122)
|
(1 313)
|
(4 040)
|
(3 730)
|
(3 210)
|
(8 859)
|
(5 881)
|
(5 916)
|
(6 520)
|
(2 241)
|
(3 165)
|
(3 558)
|
(3 124)
|
(1 422)
|
(520)
|
(120)
|
(56)
|
(289)
|
(293)
|
(301)
|
(347)
|
(124)
|
(141)
|
(103)
|
(68)
|
(32)
|
(365)
|
(1 000)
|
(1 988)
|
(2 320)
|
(2 689)
|
(3 094)
|
(2 718)
|
(2 803)
|
(2 622)
|
(2 182)
|
(2 995)
|
(12 870)
|
(12 364)
|
(11 812)
|
(10 677)
|
(444)
|
(438)
|
(394)
|
(100)
|
(50)
|
|
| Net Issuance of Debt |
(302)
|
2
|
(239)
|
(88)
|
251
|
(131)
|
(725)
|
(806)
|
(1 102)
|
(1 097)
|
(474)
|
42
|
(412)
|
1 413
|
1 965
|
2 106
|
2 827
|
1 483
|
406
|
(533)
|
(233)
|
(386)
|
568
|
893
|
1 469
|
1 879
|
1 080
|
2 291
|
832
|
83
|
2
|
(1 737)
|
1 032
|
1 171
|
1 792
|
470
|
(1 509)
|
(708)
|
(942)
|
5
|
(655)
|
9 269
|
14 232
|
9 843
|
9 935
|
(2 049)
|
(7 463)
|
(2 888)
|
(2 702)
|
(1 511)
|
(1 242)
|
(552)
|
1 828
|
2 249
|
2 701
|
775
|
1 219
|
272
|
98
|
3 686
|
1 596
|
3 976
|
4 325
|
3 079
|
2 230
|
1 624
|
12 766
|
10 447
|
10 413
|
9 069
|
(2 872)
|
(1 816)
|
(15 946)
|
(16 516)
|
(16 154)
|
(16 119)
|
(1 945)
|
(1 378)
|
(1 613)
|
(305)
|
0
|
34
|
2 353
|
487
|
3 047
|
3 923
|
1 776
|
11 899
|
8 361
|
6 825
|
6 890
|
(2 504)
|
(1 513)
|
(186)
|
(3 118)
|
(3 429)
|
|
| Cash Paid for Dividends |
(433)
|
(443)
|
(453)
|
(462)
|
(461)
|
(472)
|
(483)
|
(533)
|
(584)
|
(622)
|
(660)
|
(660)
|
(702)
|
(746)
|
(789)
|
(832)
|
(831)
|
(871)
|
(912)
|
(951)
|
(989)
|
(985)
|
(1 032)
|
(1 080)
|
(1 128)
|
(1 173)
|
(1 163)
|
(1 210)
|
(1 256)
|
(1 306)
|
(1 359)
|
(1 356)
|
(1 390)
|
(1 421)
|
(1 452)
|
(1 482)
|
(1 477)
|
(1 519)
|
(1 560)
|
(1 602)
|
(1 646)
|
(1 646)
|
(1 698)
|
(1 752)
|
(1 805)
|
(1 857)
|
(1 859)
|
(1 908)
|
(1 957)
|
(2 004)
|
(2 051)
|
(2 048)
|
(2 087)
|
(2 118)
|
(2 153)
|
(2 184)
|
(2 140)
|
(2 123)
|
(2 102)
|
(2 069)
|
(2 065)
|
(2 042)
|
(2 049)
|
(2 074)
|
(2 104)
|
(2 136)
|
(2 139)
|
(2 170)
|
(2 244)
|
(2 319)
|
(2 394)
|
(2 442)
|
(2 447)
|
(2 561)
|
(2 638)
|
(2 732)
|
(2 823)
|
(2 855)
|
(2 918)
|
(2 957)
|
(2 997)
|
(3 039)
|
(3 082)
|
(3 128)
|
(3 173)
|
(3 219)
|
(3 263)
|
(3 239)
|
(3 218)
|
(3 197)
|
(3 182)
|
(3 217)
|
(3 288)
|
(3 375)
|
(3 462)
|
(3 574)
|
|
| Other |
(308)
|
(157)
|
(160)
|
(184)
|
(170)
|
(171)
|
(213)
|
(185)
|
(135)
|
(104)
|
(50)
|
(32)
|
(21)
|
(23)
|
(14)
|
(40)
|
(28)
|
(12)
|
(97)
|
(136)
|
(183)
|
(218)
|
(226)
|
(182)
|
(252)
|
(314)
|
(309)
|
(322)
|
(322)
|
(360)
|
(327)
|
(340)
|
(311)
|
(254)
|
(308)
|
(327)
|
(313)
|
(282)
|
(393)
|
(459)
|
(473)
|
(663)
|
(633)
|
(592)
|
(509)
|
(373)
|
(267)
|
(322)
|
(368)
|
(350)
|
(372)
|
(348)
|
(351)
|
(365)
|
(388)
|
(517)
|
(569)
|
(558)
|
(602)
|
(564)
|
(513)
|
(530)
|
(430)
|
(576)
|
(580)
|
(520)
|
(432)
|
(23)
|
(78)
|
(38)
|
(155)
|
(182)
|
16 409
|
13 568
|
13 685
|
13 609
|
(3 042)
|
(323)
|
(405)
|
(1 103)
|
(1 205)
|
(1 118)
|
(1 093)
|
(415)
|
(270)
|
(286)
|
(276)
|
(317)
|
(409)
|
(402)
|
(398)
|
(452)
|
(427)
|
(480)
|
(520)
|
(433)
|
|
| Cash from Financing Activities |
(1 239)
N/A
|
(970)
+22%
|
(1 214)
-25%
|
(1 251)
-3%
|
(1 034)
+17%
|
(1 299)
-26%
|
(1 805)
-39%
|
(1 648)
+9%
|
(1 884)
-14%
|
(2 181)
-16%
|
(1 683)
+23%
|
(1 299)
+23%
|
(1 716)
-32%
|
140
N/A
|
468
+234%
|
335
-28%
|
827
+147%
|
(621)
N/A
|
(2 034)
-228%
|
(3 342)
-64%
|
(3 235)
+3%
|
(3 512)
-9%
|
(2 468)
+30%
|
(1 955)
+21%
|
(1 877)
+4%
|
(1 876)
+0%
|
(3 189)
-70%
|
(2 238)
+30%
|
(3 148)
-41%
|
(3 411)
-8%
|
(2 910)
+15%
|
(4 191)
-44%
|
(1 664)
+60%
|
(2 001)
-20%
|
(1 591)
+20%
|
(3 153)
-98%
|
(5 350)
-70%
|
(4 667)
+13%
|
(5 255)
-13%
|
(4 005)
+24%
|
(3 965)
+1%
|
6 481
N/A
|
12 391
+91%
|
8 021
-35%
|
7 841
-2%
|
(4 343)
N/A
|
(10 191)
-135%
|
(5 940)
+42%
|
(5 916)
+0%
|
(4 796)
+19%
|
(4 787)
+0%
|
(4 261)
+11%
|
(4 650)
-9%
|
(3 964)
+15%
|
(3 050)
+23%
|
(10 785)
-254%
|
(7 371)
+32%
|
(8 325)
-13%
|
(9 126)
-10%
|
(1 188)
+87%
|
(4 147)
-249%
|
(2 154)
+48%
|
(1 278)
+41%
|
(993)
+22%
|
(974)
+2%
|
(1 152)
-18%
|
10 139
N/A
|
7 965
-21%
|
7 798
-2%
|
6 411
-18%
|
(5 768)
N/A
|
(4 564)
+21%
|
(2 125)
+53%
|
(5 612)
-164%
|
(5 175)
+8%
|
(5 274)
-2%
|
(8 175)
-55%
|
(5 556)
+32%
|
(6 924)
-25%
|
(6 685)
+3%
|
(6 891)
-3%
|
(7 217)
-5%
|
(4 540)
+37%
|
(5 859)
-29%
|
(3 018)
+48%
|
(1 764)
+42%
|
(4 758)
-170%
|
(4 527)
+5%
|
(7 630)
-69%
|
(8 586)
-13%
|
(7 367)
+14%
|
(6 617)
+10%
|
(5 666)
+14%
|
(4 435)
+22%
|
(7 200)
-62%
|
(7 486)
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(30)
|
5
|
(25)
|
8
|
48
|
71
|
99
|
125
|
102
|
32
|
52
|
107
|
106
|
98
|
74
|
(38)
|
(34)
|
15
|
51
|
99
|
112
|
141
|
174
|
165
|
224
|
168
|
24
|
(164)
|
(352)
|
(263)
|
(94)
|
64
|
165
|
36
|
44
|
68
|
153
|
230
|
35
|
(1)
|
(27)
|
(148)
|
11
|
30
|
(38)
|
14
|
(24)
|
(41)
|
(63)
|
(6)
|
(71)
|
(156)
|
(169)
|
(186)
|
(240)
|
(174)
|
(104)
|
(116)
|
(3)
|
(120)
|
(68)
|
(35)
|
60
|
210
|
260
|
97
|
(109)
|
(120)
|
(198)
|
(87)
|
(74)
|
(19)
|
(155)
|
(120)
|
(19)
|
(22)
|
96
|
143
|
53
|
(1)
|
(9)
|
(100)
|
(68)
|
(42)
|
(56)
|
(3)
|
19
|
18
|
9
|
(13)
|
25
|
(28)
|
(4)
|
38
|
5
|
48
|
|
| Net Change in Cash |
557
N/A
|
945
+70%
|
936
-1%
|
522
-44%
|
590
+13%
|
513
-13%
|
(880)
N/A
|
(457)
+48%
|
(196)
+57%
|
(397)
-103%
|
919
N/A
|
642
-30%
|
232
-64%
|
(33)
N/A
|
(238)
-621%
|
(18)
+92%
|
454
N/A
|
898
+98%
|
812
-10%
|
299
-63%
|
64
-79%
|
409
+539%
|
(104)
N/A
|
358
N/A
|
658
+84%
|
150
-77%
|
805
+437%
|
1 423
+77%
|
133
-91%
|
574
+332%
|
1 017
+77%
|
122
-88%
|
1 516
+1 143%
|
981
-35%
|
1 099
+12%
|
(366)
N/A
|
(348)
+5%
|
399
N/A
|
235
-41%
|
1 877
+699%
|
1 922
+2%
|
654
-66%
|
331
-49%
|
(1 124)
N/A
|
(1 581)
-41%
|
(1 141)
+28%
|
(1 676)
-47%
|
(217)
+87%
|
(304)
-40%
|
53
N/A
|
414
+681%
|
824
+99%
|
1 012
+23%
|
1 179
+17%
|
666
-44%
|
1 630
+145%
|
1 709
+5%
|
625
-63%
|
1 404
+125%
|
69
-95%
|
(62)
N/A
|
2 568
N/A
|
1 404
-45%
|
1 829
+30%
|
521
-72%
|
1 725
+231%
|
14 488
+740%
|
(2 806)
N/A
|
(1 422)
+49%
|
(4 251)
-199%
|
(15 663)
-268%
|
1 208
N/A
|
1 784
+48%
|
162
-91%
|
2 651
+1 536%
|
1 412
-47%
|
550
-61%
|
1 063
+93%
|
(2 530)
N/A
|
(979)
+61%
|
(2 535)
-159%
|
(3 248)
-28%
|
(2 067)
+36%
|
(1 562)
+24%
|
(135)
+91%
|
600
N/A
|
62
-90%
|
335
+440%
|
(300)
N/A
|
626
N/A
|
1 234
+97%
|
(1 020)
N/A
|
(453)
+56%
|
(1 231)
-172%
|
(727)
+41%
|
1 864
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 202
N/A
|
2 364
+7%
|
2 632
+11%
|
2 267
-14%
|
1 987
-12%
|
1 976
-1%
|
2 137
+8%
|
2 297
+7%
|
2 769
+21%
|
3 021
+9%
|
2 866
-5%
|
2 801
-2%
|
2 858
+2%
|
2 917
+2%
|
3 082
+6%
|
3 405
+10%
|
3 485
+2%
|
3 074
-12%
|
3 345
+9%
|
3 849
+15%
|
3 320
-14%
|
3 924
+18%
|
3 892
-1%
|
4 177
+7%
|
4 583
+10%
|
4 498
-2%
|
4 920
+9%
|
4 945
+1%
|
4 612
-7%
|
4 866
+6%
|
4 991
+3%
|
4 527
-9%
|
5 216
+15%
|
5 094
-2%
|
4 901
-4%
|
5 068
+3%
|
5 251
+4%
|
5 064
-4%
|
5 325
+5%
|
5 661
+6%
|
5 586
-1%
|
4 767
-15%
|
4 184
-12%
|
3 714
-11%
|
2 841
-24%
|
4 050
+43%
|
3 877
-4%
|
4 586
+18%
|
5 085
+11%
|
4 807
-5%
|
5 276
+10%
|
5 134
-3%
|
5 129
0%
|
5 051
-2%
|
4 001
-21%
|
4 294
+7%
|
1 626
-62%
|
1 642
+1%
|
2 630
+60%
|
1 793
-32%
|
4 173
+133%
|
4 671
+12%
|
2 693
-42%
|
3 237
+20%
|
2 708
-16%
|
2 729
+1%
|
4 524
+66%
|
4 455
-2%
|
5 467
+23%
|
5 553
+2%
|
6 282
+13%
|
6 664
+6%
|
5 871
-12%
|
3 693
-37%
|
2 907
-21%
|
1 639
-44%
|
1 681
+3%
|
3 065
+82%
|
3 312
+8%
|
4 749
+43%
|
4 437
-7%
|
4 284
-3%
|
3 051
-29%
|
4 393
+44%
|
2 869
-35%
|
2 136
-26%
|
4 481
+110%
|
4 717
+5%
|
5 966
+26%
|
7 974
+34%
|
7 286
-9%
|
3 923
-46%
|
4 899
+25%
|
2 664
-46%
|
4 726
+77%
|
7 448
+58%
|
|