CH Robinson Worldwide Inc
NASDAQ:CHRW
Cash Flow Statement
Cash Flow Statement
CH Robinson Worldwide 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 |
87
|
89
|
93
|
90
|
94
|
96
|
97
|
107
|
111
|
116
|
127
|
137
|
150
|
167
|
184
|
203
|
220
|
237
|
253
|
267
|
282
|
298
|
311
|
324
|
338
|
346
|
356
|
359
|
358
|
360
|
362
|
361
|
359
|
364
|
372
|
387
|
400
|
414
|
426
|
432
|
441
|
445
|
447
|
594
|
591
|
588
|
579
|
416
|
406
|
413
|
430
|
450
|
463
|
482
|
496
|
510
|
522
|
528
|
518
|
513
|
517
|
485
|
475
|
505
|
525
|
573
|
630
|
665
|
684
|
694
|
665
|
577
|
493
|
468
|
458
|
506
|
602
|
651
|
762
|
844
|
941
|
1 096
|
1 074
|
941
|
785
|
534
|
390
|
325
|
303
|
332
|
347
|
466
|
508
|
534
|
600
|
587
|
|
| Depreciation & Amortization |
18
|
17
|
15
|
14
|
13
|
12
|
11
|
11
|
11
|
11
|
11
|
12
|
13
|
15
|
17
|
19
|
20
|
21
|
23
|
24
|
25
|
26
|
26
|
27
|
29
|
30
|
31
|
31
|
31
|
31
|
30
|
31
|
31
|
31
|
30
|
29
|
29
|
30
|
31
|
33
|
34
|
34
|
35
|
38
|
44
|
49
|
54
|
57
|
58
|
58
|
58
|
57
|
59
|
60
|
63
|
66
|
67
|
69
|
70
|
75
|
80
|
85
|
91
|
93
|
95
|
96
|
96
|
97
|
97
|
98
|
99
|
100
|
100
|
101
|
102
|
102
|
101
|
98
|
93
|
91
|
91
|
91
|
91
|
93
|
95
|
98
|
100
|
99
|
98
|
98
|
96
|
97
|
99
|
99
|
101
|
103
|
|
| Change in Deffered Taxes |
10
|
10
|
3
|
(1)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
10
|
9
|
10
|
(14)
|
9
|
8
|
10
|
25
|
5
|
5
|
(3)
|
(3)
|
(10)
|
(11)
|
(12)
|
(17)
|
(2)
|
2
|
13
|
15
|
(2)
|
(7)
|
(14)
|
(28)
|
(26)
|
(32)
|
(27)
|
(15)
|
(16)
|
(12)
|
(13)
|
(2)
|
(0)
|
2
|
(9)
|
(33)
|
(31)
|
(35)
|
(35)
|
(110)
|
(117)
|
(114)
|
(175)
|
(59)
|
(66)
|
(75)
|
(18)
|
(38)
|
(34)
|
(29)
|
(9)
|
(80)
|
(58)
|
(51)
|
(42)
|
9
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
15
|
27
|
38
|
47
|
45
|
44
|
42
|
38
|
34
|
27
|
22
|
21
|
18
|
20
|
21
|
21
|
20
|
22
|
27
|
37
|
45
|
47
|
47
|
39
|
36
|
33
|
28
|
59
|
55
|
53
|
49
|
9
|
9
|
16
|
32
|
48
|
58
|
62
|
58
|
58
|
58
|
52
|
45
|
38
|
35
|
29
|
31
|
42
|
48
|
70
|
86
|
88
|
87
|
75
|
60
|
39
|
33
|
30
|
32
|
44
|
57
|
75
|
105
|
130
|
131
|
129
|
114
|
91
|
82
|
60
|
50
|
58
|
65
|
79
|
85
|
85
|
85
|
86
|
83
|
0
|
|
| Other Non-Cash Items |
9
|
13
|
15
|
15
|
20
|
20
|
25
|
22
|
25
|
27
|
28
|
30
|
34
|
35
|
45
|
38
|
38
|
44
|
38
|
55
|
58
|
49
|
49
|
45
|
40
|
48
|
45
|
35
|
32
|
29
|
33
|
38
|
40
|
51
|
54
|
52
|
54
|
48
|
46
|
49
|
50
|
45
|
41
|
(209)
|
(216)
|
(215)
|
(219)
|
25
|
27
|
36
|
52
|
62
|
72
|
76
|
70
|
69
|
65
|
57
|
47
|
45
|
36
|
31
|
36
|
46
|
58
|
79
|
94
|
95
|
91
|
79
|
52
|
33
|
32
|
34
|
45
|
59
|
60
|
71
|
106
|
129
|
135
|
101
|
80
|
66
|
47
|
57
|
75
|
64
|
91
|
111
|
138
|
135
|
129
|
129
|
73
|
66
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
55
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
121
|
0
|
0
|
0
|
163
|
0
|
0
|
0
|
191
|
0
|
0
|
0
|
202
|
0
|
0
|
0
|
225
|
0
|
0
|
0
|
203
|
0
|
0
|
0
|
256
|
0
|
0
|
0
|
258
|
0
|
0
|
0
|
314
|
0
|
0
|
0
|
272
|
0
|
0
|
0
|
312
|
0
|
0
|
0
|
269
|
0
|
0
|
0
|
263
|
0
|
0
|
0
|
216
|
0
|
0
|
0
|
219
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
227
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
156
|
0
|
0
|
0
|
132
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(25)
|
(20)
|
(14)
|
(4)
|
(23)
|
(0)
|
(17)
|
(39)
|
(43)
|
(77)
|
(77)
|
(26)
|
(36)
|
(17)
|
(1)
|
(35)
|
(21)
|
(40)
|
(12)
|
7
|
(13)
|
(40)
|
(85)
|
(79)
|
(118)
|
(138)
|
(118)
|
19
|
57
|
49
|
87
|
(56)
|
(112)
|
(150)
|
(188)
|
(131)
|
(97)
|
(85)
|
(9)
|
(89)
|
(81)
|
(73)
|
(129)
|
51
|
(102)
|
(21)
|
(49)
|
(175)
|
(75)
|
(94)
|
(67)
|
(52)
|
15
|
29
|
56
|
90
|
70
|
59
|
(17)
|
(118)
|
(113)
|
(161)
|
(217)
|
(232)
|
(160)
|
(173)
|
(98)
|
(48)
|
(7)
|
82
|
84
|
128
|
12
|
279
|
(48)
|
(135)
|
(348)
|
(700)
|
(744)
|
(860)
|
(913)
|
(921)
|
(119)
|
610
|
1 057
|
1 264
|
908
|
282
|
(14)
|
(126)
|
(292)
|
(119)
|
(29)
|
(1)
|
157
|
160
|
|
| Cash from Operating Activities |
98
N/A
|
108
+10%
|
112
+3%
|
114
+2%
|
102
-11%
|
127
+25%
|
116
-9%
|
110
-5%
|
112
+2%
|
86
-24%
|
97
+14%
|
153
+57%
|
163
+6%
|
200
+23%
|
244
+22%
|
224
-8%
|
257
+15%
|
262
+2%
|
301
+15%
|
343
+14%
|
343
0%
|
323
-6%
|
292
-10%
|
308
+6%
|
279
-10%
|
276
-1%
|
304
+10%
|
448
+47%
|
481
+7%
|
471
-2%
|
515
+9%
|
373
-28%
|
318
-15%
|
296
-7%
|
267
-10%
|
345
+29%
|
394
+14%
|
414
+5%
|
501
+21%
|
430
-14%
|
454
+6%
|
461
+1%
|
403
-12%
|
460
+14%
|
325
-29%
|
409
+26%
|
376
-8%
|
348
-8%
|
420
+21%
|
418
-1%
|
470
+13%
|
513
+9%
|
599
+17%
|
636
+6%
|
673
+6%
|
718
+7%
|
722
+1%
|
714
-1%
|
631
-12%
|
529
-16%
|
518
-2%
|
432
-17%
|
371
-14%
|
384
+4%
|
492
+28%
|
543
+10%
|
695
+28%
|
793
+14%
|
849
+7%
|
941
+11%
|
888
-6%
|
835
-6%
|
637
-24%
|
885
+39%
|
549
-38%
|
499
-9%
|
384
-23%
|
86
-78%
|
181
+110%
|
95
-48%
|
138
+45%
|
254
+84%
|
953
+276%
|
1 650
+73%
|
1 919
+16%
|
1 878
-2%
|
1 456
-23%
|
732
-50%
|
444
-39%
|
386
-13%
|
280
-27%
|
499
+78%
|
649
+30%
|
710
+9%
|
888
+25%
|
925
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16)
|
(17)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(9)
|
(19)
|
(21)
|
(27)
|
(35)
|
(32)
|
(32)
|
(28)
|
(22)
|
(20)
|
(25)
|
(39)
|
(43)
|
(47)
|
(51)
|
(42)
|
(44)
|
(40)
|
(31)
|
(28)
|
(24)
|
(29)
|
(33)
|
(37)
|
(35)
|
(27)
|
(27)
|
(27)
|
(29)
|
(34)
|
(36)
|
(36)
|
(53)
|
(57)
|
(58)
|
(63)
|
(51)
|
(47)
|
(48)
|
(46)
|
(48)
|
(51)
|
(44)
|
(39)
|
(30)
|
(24)
|
(30)
|
(37)
|
(45)
|
(56)
|
(69)
|
(83)
|
(91)
|
(90)
|
(80)
|
(67)
|
(58)
|
(57)
|
(55)
|
(61)
|
(64)
|
(62)
|
(65)
|
(65)
|
(71)
|
(71)
|
(64)
|
(60)
|
(54)
|
(53)
|
(59)
|
(66)
|
(71)
|
(84)
|
(111)
|
(119)
|
(129)
|
(129)
|
(110)
|
(96)
|
(84)
|
(80)
|
(75)
|
(75)
|
(74)
|
(68)
|
(69)
|
(70)
|
(71)
|
|
| Other Items |
(10)
|
(12)
|
(42)
|
(84)
|
(69)
|
(69)
|
(45)
|
(30)
|
(36)
|
(38)
|
(36)
|
(20)
|
(58)
|
(56)
|
(75)
|
(65)
|
(28)
|
(54)
|
(45)
|
(38)
|
(41)
|
(18)
|
(19)
|
(12)
|
80
|
72
|
68
|
55
|
(26)
|
(23)
|
(52)
|
(89)
|
(92)
|
(82)
|
(24)
|
37
|
48
|
49
|
39
|
15
|
6
|
5
|
0
|
(308)
|
(308)
|
(289)
|
(289)
|
19
|
20
|
0
|
0
|
(359)
|
(369)
|
(369)
|
(367)
|
(10)
|
(1)
|
(1)
|
(224)
|
(222)
|
(223)
|
(224)
|
(49)
|
(50)
|
(49)
|
(50)
|
(4)
|
(9)
|
(52)
|
(64)
|
(49)
|
(43)
|
(222)
|
(202)
|
(218)
|
(218)
|
6
|
(15)
|
(15)
|
(15)
|
(13)
|
63
|
63
|
64
|
61
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
28
|
28
|
28
|
16
|
|
| Cash from Investing Activities |
(26)
N/A
|
(29)
-9%
|
(49)
-71%
|
(91)
-85%
|
(76)
+17%
|
(75)
+1%
|
(50)
+33%
|
(38)
+24%
|
(55)
-45%
|
(60)
-8%
|
(63)
-6%
|
(55)
+13%
|
(90)
-64%
|
(87)
+3%
|
(103)
-18%
|
(87)
+16%
|
(47)
+45%
|
(80)
-68%
|
(84)
-6%
|
(81)
+3%
|
(87)
-8%
|
(69)
+21%
|
(62)
+11%
|
(56)
+10%
|
41
N/A
|
41
+0%
|
40
-2%
|
32
-21%
|
(55)
N/A
|
(56)
-1%
|
(88)
-58%
|
(124)
-40%
|
(120)
+4%
|
(109)
+9%
|
(52)
+53%
|
9
N/A
|
14
+60%
|
14
-1%
|
3
-76%
|
(38)
N/A
|
(51)
-33%
|
(53)
-4%
|
(62)
-19%
|
(359)
-475%
|
(355)
+1%
|
(338)
+5%
|
(335)
+1%
|
(29)
+91%
|
(31)
-8%
|
(44)
-42%
|
(39)
+12%
|
(389)
-905%
|
(393)
-1%
|
(399)
-2%
|
(404)
-1%
|
(54)
+87%
|
(57)
-5%
|
(70)
-22%
|
(306)
-339%
|
(313)
-2%
|
(313)
+0%
|
(304)
+3%
|
(116)
+62%
|
(108)
+7%
|
(105)
+2%
|
(105)
+1%
|
(65)
+38%
|
(73)
-11%
|
(115)
-57%
|
(130)
-13%
|
(114)
+12%
|
(113)
+1%
|
(293)
-160%
|
(266)
+9%
|
(278)
-4%
|
(272)
+2%
|
(47)
+83%
|
(74)
-57%
|
(81)
-10%
|
(86)
-6%
|
(96)
-12%
|
(47)
+51%
|
(56)
-18%
|
(65)
-16%
|
(68)
-5%
|
(110)
-62%
|
(94)
+14%
|
(83)
+12%
|
(78)
+5%
|
(73)
+6%
|
(75)
-3%
|
(74)
+1%
|
(40)
+46%
|
(41)
-2%
|
(42)
-3%
|
(55)
-29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(8)
|
(14)
|
(19)
|
(18)
|
(20)
|
(21)
|
(23)
|
(25)
|
(40)
|
(54)
|
(67)
|
(90)
|
(111)
|
(131)
|
(154)
|
(163)
|
(166)
|
(177)
|
(178)
|
(195)
|
(213)
|
(210)
|
(249)
|
(263)
|
(216)
|
(183)
|
(127)
|
(109)
|
(106)
|
(185)
|
(222)
|
(236)
|
(257)
|
(220)
|
(226)
|
(206)
|
(218)
|
(723)
|
(742)
|
(702)
|
(698)
|
(207)
|
(152)
|
(186)
|
(191)
|
(185)
|
(214)
|
(198)
|
(167)
|
(159)
|
(154)
|
(153)
|
(171)
|
(167)
|
(147)
|
(157)
|
(180)
|
(196)
|
(250)
|
(275)
|
(312)
|
(295)
|
(246)
|
(256)
|
(149)
|
(14)
|
(70)
|
(125)
|
(248)
|
(488)
|
(511)
|
(535)
|
(722)
|
(1 056)
|
(1 360)
|
(1 235)
|
(949)
|
(447)
|
(7)
|
10
|
38
|
91
|
115
|
79
|
(6)
|
(93)
|
(195)
|
|
| Net Issuance of Debt |
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
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
248
|
385
|
360
|
845
|
621
|
519
|
534
|
(5)
|
229
|
219
|
229
|
184
|
(155)
|
(160)
|
(165)
|
195
|
290
|
270
|
377
|
244
|
225
|
161
|
65
|
(128)
|
(119)
|
(60)
|
(154)
|
(89)
|
(112)
|
71
|
(162)
|
(101)
|
(143)
|
(71)
|
271
|
570
|
823
|
820
|
901
|
472
|
54
|
(294)
|
(533)
|
(616)
|
(394)
|
(173)
|
(128)
|
(23)
|
(204)
|
(312)
|
(256)
|
(379)
|
(289)
|
|
| Cash Paid for Dividends |
(18)
|
(19)
|
(19)
|
(20)
|
(22)
|
(24)
|
(25)
|
(27)
|
(30)
|
(34)
|
(37)
|
(41)
|
(44)
|
(46)
|
(49)
|
(52)
|
(61)
|
(71)
|
(81)
|
(91)
|
(100)
|
(108)
|
(117)
|
(125)
|
(132)
|
(138)
|
(145)
|
(151)
|
(153)
|
(156)
|
(160)
|
(163)
|
(166)
|
(167)
|
(168)
|
(169)
|
(175)
|
(182)
|
(189)
|
(195)
|
(201)
|
(206)
|
(212)
|
(275)
|
(277)
|
(279)
|
(279)
|
(220)
|
(216)
|
(212)
|
(211)
|
(215)
|
(220)
|
(225)
|
(229)
|
(236)
|
(242)
|
(249)
|
(255)
|
(245)
|
(246)
|
(247)
|
(247)
|
(258)
|
(259)
|
(260)
|
(261)
|
(265)
|
(270)
|
(274)
|
(278)
|
(278)
|
(278)
|
(276)
|
(277)
|
(210)
|
(210)
|
(213)
|
(212)
|
(277)
|
(280)
|
(283)
|
(285)
|
(285)
|
(286)
|
(286)
|
(288)
|
(292)
|
(293)
|
(293)
|
(293)
|
(295)
|
(298)
|
(300)
|
(302)
|
(301)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
5
|
5
|
11
|
12
|
14
|
12
|
11
|
13
|
13
|
17
|
19
|
15
|
14
|
12
|
6
|
8
|
10
|
10
|
10
|
10
|
11
|
7
|
8
|
9
|
6
|
2
|
(15)
|
(17)
|
(19)
|
(11)
|
(23)
|
(23)
|
(24)
|
(24)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(22)
|
(21)
|
(21)
|
(22)
|
(21)
|
(15)
|
(15)
|
(15)
|
(15)
|
(17)
|
(17)
|
(17)
|
(18)
|
(25)
|
(26)
|
(27)
|
(27)
|
(23)
|
(27)
|
(28)
|
(28)
|
(32)
|
(27)
|
(26)
|
(25)
|
(21)
|
(23)
|
(25)
|
(32)
|
(66)
|
(67)
|
(66)
|
(77)
|
|
| Cash from Financing Activities |
(25)
N/A
|
(25)
+1%
|
(26)
-4%
|
(26)
-1%
|
(27)
-5%
|
(30)
-11%
|
(31)
-1%
|
(33)
-8%
|
(37)
-11%
|
(42)
-14%
|
(51)
-21%
|
(58)
-13%
|
(58)
-1%
|
(61)
-5%
|
(65)
-6%
|
(70)
-8%
|
(76)
-8%
|
(99)
-31%
|
(122)
-22%
|
(146)
-20%
|
(178)
-22%
|
(206)
-16%
|
(235)
-14%
|
(262)
-12%
|
(276)
-5%
|
(290)
-5%
|
(317)
-9%
|
(326)
-3%
|
(351)
-8%
|
(371)
-6%
|
(359)
+3%
|
(402)
-12%
|
(418)
-4%
|
(372)
+11%
|
(339)
+9%
|
(289)
+15%
|
(276)
+5%
|
(279)
-1%
|
(368)
-32%
|
(415)
-13%
|
(451)
-9%
|
(481)
-7%
|
(451)
+6%
|
(264)
+41%
|
(120)
+54%
|
(160)
-33%
|
(182)
-14%
|
(365)
-100%
|
(405)
-11%
|
(381)
+6%
|
(427)
-12%
|
(144)
+66%
|
(190)
-32%
|
(190)
+0%
|
(233)
-23%
|
(608)
-160%
|
(617)
-1%
|
(598)
+3%
|
(238)
+60%
|
(127)
+46%
|
(147)
-16%
|
(61)
+59%
|
(190)
-214%
|
(202)
-6%
|
(276)
-37%
|
(396)
-43%
|
(606)
-53%
|
(655)
-8%
|
(619)
+5%
|
(755)
-22%
|
(677)
+10%
|
(651)
+4%
|
(480)
+26%
|
(604)
-26%
|
(409)
+32%
|
(441)
-8%
|
(431)
+2%
|
(216)
+50%
|
(156)
+28%
|
8
N/A
|
(17)
N/A
|
(132)
-656%
|
(896)
-582%
|
(1 620)
-81%
|
(1 847)
-14%
|
(1 794)
+3%
|
(1 377)
+23%
|
(718)
+48%
|
(477)
+34%
|
(406)
+15%
|
(251)
+38%
|
(416)
-66%
|
(597)
-43%
|
(629)
-5%
|
(840)
-34%
|
(863)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
2
|
1
|
(1)
|
(0)
|
2
|
2
|
3
|
3
|
(4)
|
(3)
|
(1)
|
(2)
|
2
|
3
|
2
|
0
|
(0)
|
0
|
3
|
3
|
3
|
(5)
|
(6)
|
(3)
|
(4)
|
(0)
|
(6)
|
(3)
|
(3)
|
(2)
|
1
|
(3)
|
(1)
|
(0)
|
(3)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
2
|
(6)
|
(14)
|
(24)
|
(20)
|
(20)
|
(17)
|
(5)
|
(11)
|
(5)
|
(10)
|
(7)
|
(1)
|
8
|
12
|
10
|
(4)
|
(22)
|
(20)
|
(20)
|
(12)
|
(11)
|
(2)
|
(15)
|
(8)
|
6
|
9
|
17
|
13
|
6
|
(3)
|
1
|
(9)
|
(16)
|
(6)
|
(7)
|
(3)
|
3
|
(3)
|
(6)
|
(4)
|
3
|
(8)
|
(4)
|
2
|
(1)
|
7
|
|
| Net Change in Cash |
47
N/A
|
53
+14%
|
35
-34%
|
(4)
N/A
|
(2)
+49%
|
22
N/A
|
36
+61%
|
40
+12%
|
21
-47%
|
(16)
N/A
|
(16)
N/A
|
43
N/A
|
17
-61%
|
55
+230%
|
80
+44%
|
64
-19%
|
131
+105%
|
83
-37%
|
93
+13%
|
118
+27%
|
80
-33%
|
49
-38%
|
(4)
N/A
|
(10)
-177%
|
44
N/A
|
30
-32%
|
30
+1%
|
156
+416%
|
70
-55%
|
38
-45%
|
64
+69%
|
(158)
N/A
|
(220)
-40%
|
(191)
+13%
|
(127)
+34%
|
61
N/A
|
130
+112%
|
150
+15%
|
133
-11%
|
(25)
N/A
|
(48)
-92%
|
(75)
-58%
|
(110)
-46%
|
(164)
-49%
|
(152)
+7%
|
(91)
+40%
|
(143)
-58%
|
(48)
+67%
|
(17)
+65%
|
(6)
+65%
|
(2)
+67%
|
(33)
-1 555%
|
(7)
+79%
|
27
N/A
|
15
-44%
|
39
+155%
|
44
+11%
|
36
-19%
|
82
+129%
|
79
-3%
|
50
-37%
|
66
+31%
|
73
+10%
|
86
+19%
|
120
+39%
|
37
-69%
|
1
-98%
|
45
+6 286%
|
96
+114%
|
45
-53%
|
87
+94%
|
69
-20%
|
(151)
N/A
|
7
N/A
|
(132)
N/A
|
(204)
-55%
|
(77)
+62%
|
(190)
-146%
|
(50)
+74%
|
14
N/A
|
25
+85%
|
66
+162%
|
(15)
N/A
|
(40)
-165%
|
(4)
+91%
|
(29)
-694%
|
(13)
+55%
|
(72)
-462%
|
(117)
-63%
|
(97)
+17%
|
(43)
+56%
|
0
N/A
|
8
+3 305%
|
43
+428%
|
5
-88%
|
15
+194%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
82
N/A
|
91
+11%
|
104
+14%
|
107
+3%
|
95
-12%
|
121
+28%
|
110
-9%
|
101
-8%
|
93
-8%
|
64
-31%
|
71
+10%
|
119
+68%
|
131
+10%
|
169
+29%
|
216
+28%
|
202
-6%
|
237
+17%
|
237
+0%
|
263
+11%
|
300
+14%
|
296
-1%
|
273
-8%
|
250
-8%
|
265
+6%
|
239
-10%
|
245
+2%
|
276
+13%
|
424
+54%
|
451
+6%
|
438
-3%
|
478
+9%
|
338
-29%
|
291
-14%
|
269
-7%
|
240
-11%
|
316
+32%
|
360
+14%
|
378
+5%
|
465
+23%
|
377
-19%
|
397
+5%
|
403
+1%
|
341
-15%
|
410
+20%
|
278
-32%
|
360
+30%
|
330
-8%
|
300
-9%
|
370
+23%
|
374
+1%
|
431
+15%
|
484
+12%
|
576
+19%
|
606
+5%
|
635
+5%
|
674
+6%
|
666
-1%
|
645
-3%
|
548
-15%
|
438
-20%
|
428
-2%
|
352
-18%
|
304
-14%
|
326
+7%
|
435
+33%
|
488
+12%
|
634
+30%
|
729
+15%
|
787
+8%
|
876
+11%
|
823
-6%
|
765
-7%
|
566
-26%
|
821
+45%
|
489
-40%
|
445
-9%
|
331
-26%
|
27
-92%
|
115
+320%
|
24
-79%
|
54
+125%
|
143
+164%
|
834
+482%
|
1 522
+83%
|
1 789
+18%
|
1 768
-1%
|
1 360
-23%
|
648
-52%
|
365
-44%
|
311
-15%
|
205
-34%
|
424
+107%
|
582
+37%
|
641
+10%
|
818
+28%
|
855
+4%
|
|