Fiserv Inc
NASDAQ:FISV
Cash Flow Statement
Cash Flow Statement
Fiserv 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 |
223
|
237
|
251
|
266
|
275
|
287
|
301
|
315
|
334
|
350
|
362
|
378
|
424
|
443
|
463
|
516
|
493
|
497
|
494
|
450
|
448
|
438
|
449
|
439
|
654
|
646
|
603
|
569
|
343
|
383
|
420
|
476
|
494
|
481
|
498
|
496
|
487
|
450
|
445
|
472
|
492
|
563
|
575
|
611
|
596
|
586
|
606
|
648
|
699
|
714
|
794
|
754
|
764
|
725
|
704
|
712
|
823
|
908
|
904
|
930
|
888
|
897
|
915
|
1 246
|
1 422
|
1 452
|
1 447
|
1 187
|
989
|
961
|
959
|
914
|
1 066
|
852
|
903
|
975
|
916
|
1 191
|
1 361
|
1 403
|
1 767
|
2 092
|
2 139
|
2 582
|
2 476
|
2 562
|
3 038
|
3 129
|
3 305
|
3 519
|
3 121
|
3 180
|
3 276
|
3 397
|
3 625
|
3 490
|
|
| Depreciation & Amortization |
154
|
161
|
168
|
134
|
138
|
144
|
152
|
166
|
174
|
181
|
182
|
185
|
182
|
181
|
181
|
151
|
155
|
150
|
153
|
167
|
163
|
166
|
160
|
176
|
222
|
275
|
314
|
350
|
342
|
328
|
332
|
333
|
336
|
336
|
337
|
339
|
340
|
345
|
346
|
345
|
351
|
349
|
352
|
350
|
360
|
377
|
389
|
403
|
406
|
402
|
402
|
404
|
406
|
411
|
416
|
417
|
415
|
413
|
411
|
421
|
427
|
434
|
437
|
444
|
472
|
493
|
520
|
556
|
567
|
583
|
1 020
|
1 651
|
2 338
|
3 009
|
3 225
|
3 210
|
3 175
|
3 171
|
3 189
|
3 196
|
3 198
|
3 194
|
3 179
|
3 169
|
3 155
|
3 146
|
3 125
|
3 121
|
3 110
|
3 095
|
3 104
|
3 095
|
3 089
|
3 106
|
3 116
|
3 161
|
|
| Change in Deffered Taxes |
18
|
26
|
22
|
26
|
30
|
33
|
39
|
27
|
29
|
39
|
37
|
23
|
7
|
(3)
|
(6)
|
19
|
16
|
16
|
21
|
14
|
(1)
|
(4)
|
(0)
|
21
|
33
|
36
|
48
|
(1)
|
(5)
|
(2)
|
17
|
64
|
66
|
68
|
36
|
37
|
36
|
30
|
52
|
29
|
24
|
25
|
(18)
|
5
|
(1)
|
(19)
|
5
|
(9)
|
(1)
|
(10)
|
(9)
|
3
|
6
|
21
|
12
|
20
|
10
|
34
|
29
|
21
|
24
|
16
|
34
|
(247)
|
(167)
|
(167)
|
(162)
|
133
|
64
|
65
|
54
|
47
|
(18)
|
(59)
|
(104)
|
71
|
58
|
96
|
(70)
|
(262)
|
(375)
|
(510)
|
(398)
|
(558)
|
(462)
|
(427)
|
(500)
|
(511)
|
(448)
|
(532)
|
(706)
|
(662)
|
(675)
|
(670)
|
(712)
|
(942)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
16
|
19
|
23
|
31
|
25
|
30
|
34
|
37
|
36
|
36
|
36
|
35
|
36
|
37
|
39
|
41
|
40
|
39
|
39
|
41
|
43
|
45
|
44
|
44
|
45
|
46
|
46
|
47
|
47
|
46
|
49
|
52
|
0
|
63
|
65
|
69
|
86
|
68
|
68
|
62
|
62
|
62
|
63
|
66
|
66
|
69
|
73
|
73
|
71
|
140
|
229
|
318
|
397
|
394
|
369
|
327
|
294
|
273
|
239
|
234
|
267
|
293
|
323
|
355
|
367
|
354
|
342
|
335
|
328
|
340
|
367
|
405
|
397
|
396
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
(3)
|
(2)
|
10
|
18
|
(22)
|
(28)
|
(42)
|
224
|
276
|
263
|
264
|
106
|
98
|
133
|
141
|
19
|
446
|
423
|
401
|
505
|
84
|
113
|
147
|
152
|
140
|
123
|
138
|
83
|
87
|
140
|
129
|
98
|
99
|
43
|
(61)
|
(46)
|
(18)
|
(16)
|
69
|
(24)
|
(59)
|
(55)
|
(138)
|
(61)
|
(46)
|
20
|
81
|
85
|
92
|
(136)
|
(112)
|
(115)
|
(149)
|
20
|
28
|
40
|
(163)
|
(158)
|
(149)
|
(164)
|
118
|
(19)
|
(16)
|
124
|
(250)
|
22
|
40
|
60
|
416
|
286
|
296
|
158
|
(71)
|
(120)
|
53
|
96
|
392
|
528
|
212
|
280
|
291
|
307
|
1 179
|
1 317
|
1 358
|
1 362
|
624
|
318
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
98
|
0
|
0
|
0
|
144
|
0
|
0
|
0
|
177
|
0
|
0
|
0
|
336
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
236
|
0
|
0
|
0
|
474
|
0
|
0
|
0
|
242
|
249
|
356
|
432
|
209
|
209
|
200
|
170
|
195
|
227
|
259
|
290
|
321
|
293
|
287
|
313
|
299
|
300
|
301
|
292
|
336
|
337
|
349
|
327
|
306
|
0
|
0
|
390
|
408
|
419
|
614
|
417
|
409
|
406
|
324
|
297
|
259
|
260
|
218
|
211
|
197
|
213
|
189
|
185
|
156
|
146
|
374
|
568
|
666
|
694
|
775
|
707
|
703
|
951
|
673
|
1 073
|
1 219
|
1 628
|
2 127
|
1 268
|
1 169
|
1 196
|
0
|
2 121
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
18
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
252
|
0
|
0
|
0
|
211
|
229
|
303
|
322
|
182
|
179
|
187
|
187
|
183
|
185
|
170
|
172
|
158
|
164
|
165
|
150
|
165
|
146
|
146
|
145
|
144
|
144
|
147
|
145
|
150
|
0
|
0
|
151
|
147
|
154
|
224
|
156
|
160
|
165
|
167
|
170
|
165
|
164
|
192
|
216
|
291
|
485
|
500
|
690
|
673
|
644
|
654
|
658
|
648
|
650
|
650
|
678
|
709
|
753
|
1 288
|
849
|
879
|
992
|
499
|
1 159
|
1 153
|
1 272
|
0
|
1 861
|
0
|
|
| Change in Working Capital |
38
|
52
|
34
|
61
|
139
|
3
|
105
|
94
|
81
|
176
|
115
|
95
|
82
|
28
|
(19)
|
(14)
|
11
|
(5)
|
8
|
(46)
|
(35)
|
(29)
|
(46)
|
(43)
|
(39)
|
(23)
|
14
|
12
|
26
|
16
|
(9)
|
(43)
|
(26)
|
(38)
|
(39)
|
32
|
61
|
7
|
12
|
(8)
|
(76)
|
(72)
|
(41)
|
(55)
|
(83)
|
(51)
|
(75)
|
10
|
50
|
152
|
265
|
206
|
230
|
160
|
89
|
112
|
169
|
214
|
201
|
174
|
195
|
68
|
(10)
|
19
|
(153)
|
(196)
|
(195)
|
(167)
|
(192)
|
(79)
|
171
|
59
|
174
|
311
|
75
|
(169)
|
(354)
|
(503)
|
(899)
|
(461)
|
(622)
|
(830)
|
(645)
|
(671)
|
(628)
|
(988)
|
(675)
|
(857)
|
(1 395)
|
(1 063)
|
(693)
|
(299)
|
(600)
|
(423)
|
(314)
|
35
|
|
| Cash from Operating Activities |
426
N/A
|
463
+9%
|
453
-2%
|
481
+6%
|
576
+20%
|
460
-20%
|
591
+28%
|
596
+1%
|
615
+3%
|
744
+21%
|
706
-5%
|
699
-1%
|
673
-4%
|
621
-8%
|
578
-7%
|
896
+55%
|
951
+6%
|
921
-3%
|
940
+2%
|
691
-27%
|
673
-3%
|
705
+5%
|
703
0%
|
612
-13%
|
1 316
+115%
|
1 357
+3%
|
1 380
+2%
|
1 435
+4%
|
790
-45%
|
838
+6%
|
907
+8%
|
982
+8%
|
1 010
+3%
|
970
-4%
|
970
N/A
|
987
+2%
|
1 011
+2%
|
972
-4%
|
984
+1%
|
936
-5%
|
890
-5%
|
908
+2%
|
807
-11%
|
865
+7%
|
854
-1%
|
877
+3%
|
994
+13%
|
1 028
+3%
|
1 095
+7%
|
1 203
+10%
|
1 314
+9%
|
1 306
-1%
|
1 360
+4%
|
1 337
-2%
|
1 302
-3%
|
1 346
+3%
|
1 509
+12%
|
1 433
-5%
|
1 433
N/A
|
1 431
0%
|
1 385
-3%
|
1 435
+4%
|
1 404
-2%
|
1 502
+7%
|
1 411
-6%
|
1 424
+1%
|
1 461
+3%
|
1 545
+6%
|
1 546
+0%
|
1 511
-2%
|
2 188
+45%
|
2 795
+28%
|
3 310
+18%
|
4 135
+25%
|
4 139
+0%
|
4 147
+0%
|
4 211
+2%
|
4 241
+1%
|
3 877
-9%
|
4 034
+4%
|
3 897
-3%
|
3 826
-2%
|
4 328
+13%
|
4 618
+7%
|
4 933
+7%
|
4 821
-2%
|
5 200
+8%
|
5 162
-1%
|
4 863
-6%
|
5 326
+10%
|
6 005
+13%
|
6 631
+10%
|
6 448
-3%
|
6 772
+5%
|
6 339
-6%
|
6 062
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(120)
|
(132)
|
(139)
|
(137)
|
(132)
|
(140)
|
(150)
|
(139)
|
(135)
|
(127)
|
(129)
|
(161)
|
(162)
|
(162)
|
(162)
|
(141)
|
(156)
|
(165)
|
(176)
|
(160)
|
(158)
|
(145)
|
(126)
|
(152)
|
(157)
|
(166)
|
(179)
|
(198)
|
(193)
|
(204)
|
(211)
|
(198)
|
(195)
|
(184)
|
(176)
|
(175)
|
(189)
|
(193)
|
(190)
|
(190)
|
(194)
|
(191)
|
(193)
|
(193)
|
(193)
|
(202)
|
(219)
|
(236)
|
(248)
|
(276)
|
(290)
|
(292)
|
(312)
|
(345)
|
(359)
|
(359)
|
(341)
|
(301)
|
(290)
|
(290)
|
(294)
|
(281)
|
(275)
|
(287)
|
(288)
|
(320)
|
(342)
|
(360)
|
(381)
|
(401)
|
(528)
|
(721)
|
(869)
|
(999)
|
(979)
|
(900)
|
(888)
|
(906)
|
(1 025)
|
(1 160)
|
(1 257)
|
(1 384)
|
(1 494)
|
(1 479)
|
(1 487)
|
(1 440)
|
(1 365)
|
(1 388)
|
(1 469)
|
(1 477)
|
(1 524)
|
(1 569)
|
(1 484)
|
(1 615)
|
(1 720)
|
(1 763)
|
|
| Other Items |
(72)
|
(409)
|
(303)
|
(670)
|
(941)
|
(554)
|
(858)
|
(596)
|
(755)
|
(850)
|
(298)
|
(204)
|
(118)
|
181
|
(404)
|
(400)
|
(140)
|
(538)
|
(130)
|
(188)
|
(197)
|
(158)
|
(129)
|
(4 314)
|
(4 317)
|
(4 332)
|
(3 766)
|
403
|
453
|
471
|
(114)
|
(50)
|
(46)
|
(49)
|
(1)
|
59
|
(3)
|
0
|
(401)
|
(474)
|
(418)
|
(417)
|
22
|
55
|
74
|
187
|
155
|
123
|
104
|
(11)
|
7
|
6
|
0
|
5
|
(4)
|
(1)
|
(266)
|
(264)
|
(260)
|
(264)
|
(77)
|
(59)
|
(368)
|
(370)
|
166
|
136
|
453
|
(253)
|
(649)
|
(627)
|
(16 587)
|
(15 748)
|
(15 300)
|
(15 308)
|
665
|
559
|
(425)
|
(159)
|
(127)
|
(470)
|
235
|
(708)
|
(705)
|
(633)
|
(839)
|
(125)
|
77
|
320
|
318
|
(185)
|
(574)
|
(835)
|
(1 448)
|
(845)
|
(841)
|
(757)
|
|
| Cash from Investing Activities |
(192)
N/A
|
(541)
-182%
|
(442)
+18%
|
(807)
-83%
|
(1 073)
-33%
|
(694)
+35%
|
(1 008)
-45%
|
(736)
+27%
|
(890)
-21%
|
(977)
-10%
|
(427)
+56%
|
(365)
+14%
|
(279)
+23%
|
19
N/A
|
(566)
N/A
|
(541)
+4%
|
(297)
+45%
|
(702)
-137%
|
(306)
+56%
|
(348)
-14%
|
(355)
-2%
|
(303)
+15%
|
(255)
+16%
|
(4 466)
-1 651%
|
(4 474)
0%
|
(4 498)
-1%
|
(3 945)
+12%
|
205
N/A
|
260
+27%
|
267
+3%
|
(325)
N/A
|
(248)
+24%
|
(241)
+3%
|
(233)
+3%
|
(177)
+24%
|
(116)
+34%
|
(192)
-66%
|
(193)
-1%
|
(591)
-206%
|
(664)
-12%
|
(612)
+8%
|
(608)
+1%
|
(171)
+72%
|
(138)
+19%
|
(119)
+14%
|
(15)
+87%
|
(64)
-327%
|
(113)
-77%
|
(144)
-27%
|
(287)
-99%
|
(283)
+1%
|
(286)
-1%
|
(306)
-7%
|
(340)
-11%
|
(363)
-7%
|
(360)
+1%
|
(607)
-69%
|
(565)
+7%
|
(550)
+3%
|
(554)
-1%
|
(371)
+33%
|
(340)
+8%
|
(643)
-89%
|
(657)
-2%
|
(122)
+81%
|
(184)
-51%
|
111
N/A
|
(613)
N/A
|
(1 030)
-68%
|
(1 028)
+0%
|
(17 115)
-1 565%
|
(16 469)
+4%
|
(16 169)
+2%
|
(16 307)
-1%
|
(314)
+98%
|
(341)
-9%
|
(1 313)
-285%
|
(1 065)
+19%
|
(1 152)
-8%
|
(1 630)
-41%
|
(1 022)
+37%
|
(2 092)
-105%
|
(2 199)
-5%
|
(2 112)
+4%
|
(2 326)
-10%
|
(1 565)
+33%
|
(1 288)
+18%
|
(1 068)
+17%
|
(1 151)
-8%
|
(1 662)
-44%
|
(2 098)
-26%
|
(2 404)
-15%
|
(2 932)
-22%
|
(2 460)
+16%
|
(2 561)
-4%
|
(2 520)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
17
|
9
|
(14)
|
(22)
|
(25)
|
(15)
|
11
|
19
|
27
|
29
|
29
|
(34)
|
(143)
|
(290)
|
(493)
|
(625)
|
(744)
|
(721)
|
(587)
|
(524)
|
(436)
|
(484)
|
(559)
|
(419)
|
(369)
|
(197)
|
(201)
|
(404)
|
(341)
|
(381)
|
(292)
|
(130)
|
(165)
|
(260)
|
(245)
|
(351)
|
(521)
|
(558)
|
(559)
|
(460)
|
(448)
|
(421)
|
(539)
|
(538)
|
(384)
|
(424)
|
(456)
|
(529)
|
(798)
|
(801)
|
(857)
|
(1 095)
|
(1 075)
|
(1 120)
|
(1 355)
|
(1 451)
|
(1 477)
|
(1 510)
|
(1 350)
|
(1 166)
|
(1 213)
|
(1 246)
|
(1 212)
|
(1 145)
|
(1 168)
|
(1 259)
|
(1 388)
|
(1 871)
|
(1 623)
|
(1 220)
|
(832)
|
(405)
|
(1 176)
|
(1 764)
|
(1 754)
|
(1 693)
|
(1 470)
|
(1 506)
|
(1 852)
|
(2 646)
|
(2 448)
|
(2 351)
|
(2 796)
|
(2 528)
|
(3 528)
|
(4 072)
|
(4 437)
|
(4 726)
|
(4 860)
|
(5 348)
|
(5 416)
|
(5 740)
|
(6 433)
|
(7 173)
|
(6 970)
|
(5 837)
|
|
| Net Issuance of Debt |
36
|
39
|
55
|
183
|
234
|
359
|
400
|
216
|
88
|
(115)
|
(203)
|
(193)
|
(93)
|
3
|
50
|
91
|
261
|
297
|
290
|
138
|
50
|
75
|
104
|
4 462
|
3 756
|
3 442
|
3 116
|
(1 303)
|
(772)
|
(639)
|
(489)
|
(475)
|
(500)
|
(449)
|
(75)
|
(312)
|
(187)
|
131
|
(294)
|
(37)
|
(36)
|
(260)
|
(73)
|
(173)
|
(311)
|
(425)
|
(476)
|
(338)
|
(200)
|
(104)
|
(83)
|
(49)
|
0
|
288
|
285
|
414
|
521
|
335
|
411
|
263
|
182
|
173
|
468
|
325
|
(47)
|
61
|
160
|
1 034
|
1 238
|
9 006
|
16 467
|
14 987
|
14 879
|
6 703
|
(2 027)
|
(2 027)
|
(1 425)
|
(1 644)
|
(767)
|
295
|
(269)
|
770
|
770
|
136
|
1 165
|
1 101
|
1 115
|
1 096
|
1 502
|
1 945
|
1 413
|
1 665
|
2 910
|
2 645
|
3 414
|
2 179
|
|
| Other |
(231)
|
139
|
74
|
261
|
336
|
(2)
|
(5)
|
(125)
|
185
|
255
|
137
|
247
|
390
|
21
|
195
|
(1)
|
(535)
|
(54)
|
(193)
|
13
|
43
|
13
|
10
|
(9)
|
1
|
(17)
|
(13)
|
2
|
1
|
12
|
9
|
4
|
5
|
4
|
(8)
|
(8)
|
(10)
|
(15)
|
(2)
|
(1)
|
0
|
8
|
2
|
5
|
5
|
5
|
16
|
(6)
|
(2)
|
(2)
|
(3)
|
18
|
10
|
36
|
31
|
32
|
41
|
40
|
50
|
51
|
42
|
14
|
5
|
0
|
0
|
7
|
4
|
(5)
|
(61)
|
(176)
|
(307)
|
(391)
|
(346)
|
(290)
|
(164)
|
289
|
205
|
467
|
667
|
610
|
292
|
297
|
394
|
(86)
|
(187)
|
(503)
|
(995)
|
(726)
|
(38)
|
(317)
|
498
|
(90)
|
174
|
311
|
(959)
|
(174)
|
|
| Cash from Financing Activities |
(177)
N/A
|
188
N/A
|
114
-39%
|
422
+270%
|
545
+29%
|
342
-37%
|
406
+19%
|
110
-73%
|
300
+174%
|
169
-44%
|
(37)
N/A
|
20
N/A
|
154
+682%
|
(266)
N/A
|
(247)
+7%
|
(535)
-116%
|
(1 018)
-90%
|
(479)
+53%
|
(490)
-2%
|
(373)
+24%
|
(344)
+8%
|
(396)
-15%
|
(444)
-12%
|
4 034
N/A
|
3 388
-16%
|
3 228
-5%
|
2 902
-10%
|
(1 705)
N/A
|
(1 112)
+35%
|
(1 008)
+9%
|
(772)
+23%
|
(601)
+22%
|
(660)
-10%
|
(705)
-7%
|
(328)
+53%
|
(671)
-105%
|
(718)
-7%
|
(442)
+38%
|
(855)
-93%
|
(498)
+42%
|
(484)
+3%
|
(673)
-39%
|
(610)
+9%
|
(706)
-16%
|
(690)
+2%
|
(844)
-22%
|
(916)
-9%
|
(873)
+5%
|
(1 000)
-15%
|
(907)
+9%
|
(943)
-4%
|
(1 126)
-19%
|
(1 065)
+5%
|
(796)
+25%
|
(1 039)
-31%
|
(1 005)
+3%
|
(915)
+9%
|
(1 135)
-24%
|
(889)
+22%
|
(852)
+4%
|
(989)
-16%
|
(1 059)
-7%
|
(739)
+30%
|
(820)
-11%
|
(1 215)
-48%
|
(1 191)
+2%
|
(1 224)
-3%
|
(842)
+31%
|
(446)
+47%
|
7 610
N/A
|
15 328
+101%
|
14 191
-7%
|
13 357
-6%
|
4 649
-65%
|
(3 945)
N/A
|
(3 431)
+13%
|
(2 690)
+22%
|
(2 683)
+0%
|
(1 952)
+27%
|
(1 741)
+11%
|
(2 425)
-39%
|
(1 284)
+47%
|
(1 632)
-27%
|
(2 478)
-52%
|
(2 550)
-3%
|
(3 474)
-36%
|
(4 317)
-24%
|
(4 356)
-1%
|
(3 396)
+22%
|
(3 720)
-10%
|
(3 505)
+6%
|
(4 165)
-19%
|
(3 349)
+20%
|
(4 217)
-26%
|
(4 515)
-7%
|
(3 832)
+15%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
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
|
(4)
|
1
|
(16)
|
(11)
|
1
|
16
|
25
|
26
|
9
|
(27)
|
(29)
|
(58)
|
(100)
|
(41)
|
(14)
|
11
|
35
|
33
|
(1)
|
2
|
66
|
(32)
|
11
|
72
|
29
|
99
|
|
| Net Change in Cash |
57
N/A
|
110
+95%
|
125
+13%
|
96
-23%
|
48
-50%
|
107
+123%
|
(12)
N/A
|
(30)
-161%
|
25
N/A
|
(64)
N/A
|
242
N/A
|
353
+46%
|
547
+55%
|
374
-32%
|
(235)
N/A
|
(180)
+23%
|
(363)
-102%
|
(260)
+28%
|
144
N/A
|
(30)
N/A
|
(26)
+12%
|
7
N/A
|
4
-44%
|
180
+4 790%
|
230
+28%
|
87
-62%
|
337
+287%
|
(65)
N/A
|
(62)
+5%
|
97
N/A
|
(190)
N/A
|
133
N/A
|
109
-18%
|
32
-71%
|
465
+1 353%
|
200
-57%
|
101
-50%
|
337
+234%
|
(462)
N/A
|
(226)
+51%
|
(206)
+9%
|
(373)
-81%
|
26
N/A
|
21
-19%
|
45
+114%
|
18
-60%
|
14
-22%
|
42
+200%
|
(49)
N/A
|
9
N/A
|
88
+878%
|
(106)
N/A
|
(11)
+90%
|
201
N/A
|
(100)
N/A
|
(19)
+81%
|
(13)
+32%
|
(267)
-1 954%
|
(6)
+98%
|
25
N/A
|
25
N/A
|
36
+44%
|
22
-39%
|
25
+14%
|
74
+196%
|
49
-34%
|
348
+610%
|
90
-74%
|
70
-22%
|
8 093
+11 461%
|
397
-95%
|
518
+30%
|
482
-7%
|
(7 534)
N/A
|
(119)
+98%
|
391
N/A
|
233
-40%
|
519
+123%
|
782
+51%
|
636
-19%
|
421
-34%
|
392
-7%
|
397
+1%
|
(13)
N/A
|
43
N/A
|
(207)
N/A
|
(370)
-79%
|
(229)
+38%
|
315
N/A
|
(54)
N/A
|
468
N/A
|
30
-94%
|
178
+493%
|
167
-6%
|
(708)
N/A
|
(191)
+73%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
306
N/A
|
331
+8%
|
314
-5%
|
344
+9%
|
444
+29%
|
320
-28%
|
441
+38%
|
457
+4%
|
480
+5%
|
616
+28%
|
577
-6%
|
538
-7%
|
511
-5%
|
459
-10%
|
416
-9%
|
755
+82%
|
795
+5%
|
756
-5%
|
764
+1%
|
531
-30%
|
515
-3%
|
560
+9%
|
577
+3%
|
460
-20%
|
1 159
+152%
|
1 191
+3%
|
1 201
+1%
|
1 237
+3%
|
597
-52%
|
634
+6%
|
696
+10%
|
784
+13%
|
815
+4%
|
786
-4%
|
794
+1%
|
812
+2%
|
822
+1%
|
779
-5%
|
794
+2%
|
746
-6%
|
696
-7%
|
717
+3%
|
614
-14%
|
672
+9%
|
661
-2%
|
675
+2%
|
775
+15%
|
792
+2%
|
847
+7%
|
927
+9%
|
1 024
+10%
|
1 014
-1%
|
1 048
+3%
|
992
-5%
|
943
-5%
|
987
+5%
|
1 168
+18%
|
1 132
-3%
|
1 143
+1%
|
1 141
0%
|
1 091
-4%
|
1 154
+6%
|
1 129
-2%
|
1 215
+8%
|
1 123
-8%
|
1 104
-2%
|
1 119
+1%
|
1 185
+6%
|
1 165
-2%
|
1 110
-5%
|
1 660
+50%
|
2 074
+25%
|
2 441
+18%
|
3 136
+28%
|
3 160
+1%
|
3 247
+3%
|
3 323
+2%
|
3 335
+0%
|
2 852
-14%
|
2 874
+1%
|
2 640
-8%
|
2 442
-8%
|
2 834
+16%
|
3 139
+11%
|
3 446
+10%
|
3 381
-2%
|
3 835
+13%
|
3 774
-2%
|
3 394
-10%
|
3 849
+13%
|
4 481
+16%
|
5 062
+13%
|
4 964
-2%
|
5 157
+4%
|
4 619
-10%
|
4 299
-7%
|
|