Paccar Inc
NASDAQ:PCAR
Cash Flow Statement
Cash Flow Statement
Paccar 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 |
0
|
0
|
0
|
372
|
483
|
607
|
739
|
527
|
598
|
710
|
825
|
907
|
999
|
1 004
|
1 062
|
1 133
|
1 201
|
1 330
|
1 428
|
1 496
|
1 520
|
1 448
|
1 347
|
1 227
|
1 154
|
1 169
|
1 166
|
1 018
|
752
|
465
|
179
|
112
|
154
|
227
|
334
|
458
|
583
|
723
|
884
|
1 042
|
1 176
|
1 234
|
1 186
|
1 112
|
1 020
|
1 015
|
1 091
|
1 171
|
1 209
|
1 237
|
1 299
|
1 359
|
1 463
|
1 591
|
1 651
|
1 604
|
631
|
665
|
580
|
522
|
1 427
|
1 318
|
1 375
|
1 675
|
1 877
|
2 064
|
2 206
|
2 195
|
2 312
|
2 372
|
2 435
|
2 388
|
2 118
|
1 646
|
1 424
|
1 298
|
1 409
|
1 754
|
1 747
|
1 852
|
1 983
|
2 210
|
2 602
|
3 012
|
3 145
|
3 646
|
4 105
|
4 601
|
5 062
|
4 964
|
4 707
|
4 162
|
3 472
|
3 073
|
2 691
|
2 376
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
118
|
147
|
177
|
205
|
116
|
118
|
119
|
125
|
122
|
182
|
242
|
300
|
370
|
379
|
396
|
418
|
435
|
452
|
474
|
491
|
526
|
559
|
595
|
631
|
649
|
230
|
225
|
232
|
652
|
659
|
654
|
633
|
623
|
624
|
638
|
661
|
674
|
682
|
689
|
691
|
701
|
715
|
737
|
767
|
811
|
846
|
876
|
900
|
918
|
919
|
919
|
919
|
907
|
929
|
954
|
973
|
993
|
1 010
|
1 026
|
1 062
|
1 108
|
1 122
|
1 121
|
1 088
|
1 054
|
1 040
|
1 033
|
1 052
|
1 077
|
1 090
|
1 070
|
1 064
|
1 049
|
1 029
|
1 018
|
962
|
903
|
837
|
804
|
797
|
790
|
826
|
852
|
883
|
924
|
938
|
946
|
939
|
917
|
887
|
862
|
841
|
827
|
|
| Change in Deffered Taxes |
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
|
131
|
0
|
0
|
0
|
160
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
224
|
0
|
0
|
0
|
152
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
(174)
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(213)
|
0
|
0
|
0
|
(208)
|
0
|
0
|
0
|
(304)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
231
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
10
|
4
|
7
|
10
|
12
|
12
|
11
|
10
|
10
|
11
|
11
|
10
|
10
|
8
|
8
|
8
|
9
|
14
|
13
|
14
|
14
|
13
|
14
|
22
|
14
|
22
|
22
|
14
|
14
|
16
|
16
|
16
|
16
|
17
|
16
|
16
|
15
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
15
|
15
|
15
|
15
|
12
|
13
|
5
|
13
|
6
|
6
|
15
|
15
|
16
|
18
|
18
|
17
|
22
|
30
|
44
|
21
|
0
|
(8)
|
(18)
|
23
|
24
|
24
|
20
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
203
|
252
|
246
|
336
|
202
|
198
|
261
|
200
|
231
|
190
|
100
|
84
|
21
|
16
|
75
|
35
|
95
|
(16)
|
(27)
|
4
|
40
|
12
|
27
|
78
|
102
|
503
|
473
|
403
|
(114)
|
69
|
64
|
106
|
9
|
90
|
39
|
104
|
(15)
|
46
|
131
|
86
|
(137)
|
75
|
55
|
38
|
23
|
(14)
|
(27)
|
(91)
|
(25)
|
(50)
|
(94)
|
(34)
|
(4)
|
969
|
868
|
13
|
(137)
|
(1 076)
|
(921)
|
(91)
|
(5)
|
(112)
|
(71)
|
(62)
|
(37)
|
68
|
59
|
71
|
6
|
11
|
(15)
|
(106)
|
(136)
|
(177)
|
(198)
|
(327)
|
(4)
|
(102)
|
(111)
|
34
|
(20)
|
66
|
33
|
80
|
51
|
120
|
178
|
166
|
61
|
101
|
75
|
181
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
112
|
0
|
0
|
0
|
246
|
0
|
0
|
0
|
419
|
0
|
0
|
0
|
722
|
0
|
0
|
0
|
612
|
0
|
0
|
0
|
413
|
0
|
0
|
0
|
452
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
284
|
0
|
0
|
0
|
448
|
0
|
0
|
0
|
434
|
0
|
0
|
0
|
690
|
0
|
0
|
0
|
880
|
0
|
0
|
0
|
499
|
0
|
0
|
0
|
661
|
0
|
0
|
0
|
608
|
0
|
0
|
0
|
586
|
0
|
0
|
0
|
374
|
0
|
0
|
0
|
761
|
0
|
0
|
0
|
932
|
0
|
0
|
0
|
1 499
|
0
|
0
|
0
|
1 319
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
168
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
204
|
0
|
0
|
0
|
282
|
0
|
0
|
0
|
339
|
0
|
0
|
0
|
327
|
0
|
0
|
0
|
268
|
0
|
0
|
0
|
230
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
204
|
0
|
0
|
0
|
165
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
169
|
0
|
0
|
0
|
397
|
0
|
0
|
0
|
572
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
693
|
706
|
935
|
(105)
|
(252)
|
(401)
|
(690)
|
(66)
|
(157)
|
(228)
|
(335)
|
(368)
|
(466)
|
(387)
|
(580)
|
(537)
|
(314)
|
(396)
|
(272)
|
(173)
|
(170)
|
5
|
169
|
262
|
284
|
36
|
(319)
|
(595)
|
(588)
|
(333)
|
265
|
564
|
526
|
658
|
440
|
416
|
383
|
98
|
(156)
|
(332)
|
(869)
|
(1 032)
|
(829)
|
(308)
|
(185)
|
269
|
255
|
273
|
139
|
(119)
|
72
|
(30)
|
80
|
152
|
(65)
|
104
|
402
|
587
|
684
|
892
|
724
|
382
|
257
|
112
|
(82)
|
(211)
|
(237)
|
(237)
|
(607)
|
(498)
|
(594)
|
(682)
|
(367)
|
259
|
683
|
776
|
838
|
(80)
|
(436)
|
(352)
|
(396)
|
(274)
|
(405)
|
(547)
|
(576)
|
(733)
|
(608)
|
(1 082)
|
(842)
|
(1 346)
|
(1 126)
|
(420)
|
(299)
|
545
|
773
|
1 213
|
|
| Cash from Operating Activities |
693
N/A
|
706
+2%
|
935
+32%
|
588
-37%
|
630
+7%
|
629
0%
|
590
-6%
|
778
+32%
|
757
-3%
|
862
+14%
|
814
-6%
|
891
+9%
|
906
+2%
|
958
+6%
|
866
-10%
|
987
+14%
|
1 282
+30%
|
1 405
+10%
|
1 610
+15%
|
1 853
+15%
|
1 786
-4%
|
1 900
+6%
|
2 011
+6%
|
2 055
+2%
|
2 010
-2%
|
1 826
-9%
|
1 556
-15%
|
1 305
-16%
|
1 029
-21%
|
961
-7%
|
1 209
+26%
|
1 373
+14%
|
1 568
+14%
|
1 763
+12%
|
1 672
-5%
|
1 551
-7%
|
1 725
+11%
|
1 544
-11%
|
1 540
0%
|
1 593
+3%
|
1 260
-21%
|
1 245
-1%
|
1 358
+9%
|
1 519
+12%
|
1 777
+17%
|
2 228
+25%
|
2 303
+3%
|
2 376
+3%
|
2 277
-4%
|
2 064
-9%
|
2 277
+10%
|
2 124
-7%
|
2 314
+9%
|
2 470
+7%
|
2 373
-4%
|
2 556
+8%
|
2 876
+13%
|
3 018
+5%
|
2 195
-27%
|
2 301
+5%
|
2 116
-8%
|
1 837
-13%
|
2 633
+43%
|
2 716
+3%
|
2 631
-3%
|
2 729
+4%
|
2 821
+3%
|
2 992
+6%
|
2 830
-5%
|
2 983
+5%
|
2 982
0%
|
2 860
-4%
|
2 923
+2%
|
3 032
+4%
|
3 136
+3%
|
2 987
-5%
|
3 098
+4%
|
2 494
-19%
|
1 945
-22%
|
2 187
+12%
|
2 109
-4%
|
2 417
+15%
|
2 815
+16%
|
3 027
+8%
|
3 253
+7%
|
3 590
+10%
|
4 252
+18%
|
4 190
-1%
|
4 974
+19%
|
4 439
-11%
|
4 382
-1%
|
4 641
+6%
|
4 082
-12%
|
4 476
+10%
|
4 717
+5%
|
4 416
-6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(327)
|
(347)
|
(363)
|
(340)
|
(326)
|
(349)
|
(340)
|
(369)
|
(368)
|
(426)
|
(506)
|
(634)
|
(729)
|
(776)
|
(853)
|
(849)
|
(860)
|
(869)
|
(869)
|
(954)
|
(970)
|
(1 022)
|
(1 113)
|
(1 267)
|
(1 388)
|
(1 510)
|
(1 635)
|
(1 550)
|
(1 365)
|
(1 197)
|
(1 021)
|
(971)
|
(1 047)
|
(1 017)
|
(953)
|
(884)
|
(1 052)
|
(1 344)
|
(1 518)
|
(1 647)
|
(1 590)
|
(1 649)
|
(1 716)
|
(1 803)
|
(1 893)
|
(1 845)
|
(1 889)
|
(1 873)
|
(1 746)
|
(1 687)
|
(1 599)
|
(1 537)
|
(1 670)
|
(1 678)
|
(1 709)
|
(1 725)
|
(1 747)
|
(1 812)
|
(1 889)
|
(1 965)
|
(1 977)
|
(1 962)
|
(1 864)
|
(1 847)
|
(1 792)
|
(1 849)
|
(1 916)
|
(1 952)
|
(1 967)
|
(1 944)
|
(1 965)
|
(1 971)
|
(2 037)
|
(1 812)
|
(1 678)
|
(1 638)
|
(1 540)
|
(1 680)
|
(1 677)
|
(1 633)
|
(1 644)
|
(1 579)
|
(1 543)
|
(1 391)
|
(1 314)
|
(1 215)
|
(1 208)
|
(1 263)
|
(1 323)
|
(1 564)
|
(1 606)
|
(1 746)
|
(1 720)
|
(1 596)
|
(1 523)
|
(1 387)
|
|
| Other Items |
270
|
104
|
(175)
|
(46)
|
(155)
|
(7)
|
179
|
170
|
125
|
(428)
|
(482)
|
(573)
|
(545)
|
(486)
|
(493)
|
(654)
|
(922)
|
(713)
|
(742)
|
(872)
|
(904)
|
(829)
|
(456)
|
(29)
|
603
|
780
|
754
|
1 298
|
1 418
|
1 770
|
1 710
|
1 282
|
1 046
|
825
|
712
|
417
|
(306)
|
(512)
|
(578)
|
(772)
|
(344)
|
(449)
|
(580)
|
(785)
|
(671)
|
(601)
|
(501)
|
(278)
|
(239)
|
(180)
|
(170)
|
5
|
(19)
|
(115)
|
(142)
|
(250)
|
(188)
|
(35)
|
394
|
401
|
368
|
414
|
82
|
(118)
|
109
|
(91)
|
(186)
|
22
|
(308)
|
(367)
|
(246)
|
(237)
|
(149)
|
136
|
(7)
|
(237)
|
(172)
|
(269)
|
(190)
|
270
|
91
|
4
|
(113)
|
(643)
|
(606)
|
(984)
|
(1 438)
|
(1 609)
|
(1 782)
|
(1 832)
|
(2 089)
|
(2 742)
|
(2 634)
|
(2 332)
|
(1 722)
|
(881)
|
|
| Cash from Investing Activities |
(57)
N/A
|
(243)
-329%
|
(538)
-121%
|
(386)
+28%
|
(481)
-25%
|
(357)
+26%
|
(161)
+55%
|
(199)
-24%
|
(243)
-22%
|
(854)
-251%
|
(988)
-16%
|
(1 206)
-22%
|
(1 273)
-6%
|
(1 262)
+1%
|
(1 346)
-7%
|
(1 503)
-12%
|
(1 782)
-19%
|
(1 582)
+11%
|
(1 611)
-2%
|
(1 826)
-13%
|
(1 874)
-3%
|
(1 851)
+1%
|
(1 568)
+15%
|
(1 297)
+17%
|
(785)
+39%
|
(731)
+7%
|
(881)
-21%
|
(252)
+71%
|
53
N/A
|
574
+978%
|
690
+20%
|
311
-55%
|
(1)
N/A
|
(192)
-19 120%
|
(241)
-25%
|
(467)
-94%
|
(1 358)
-191%
|
(1 856)
-37%
|
(2 096)
-13%
|
(2 419)
-15%
|
(1 933)
+20%
|
(2 098)
-8%
|
(2 296)
-9%
|
(2 588)
-13%
|
(2 564)
+1%
|
(2 446)
+5%
|
(2 390)
+2%
|
(2 151)
+10%
|
(1 985)
+8%
|
(1 866)
+6%
|
(1 769)
+5%
|
(1 532)
+13%
|
(1 689)
-10%
|
(1 793)
-6%
|
(1 851)
-3%
|
(1 975)
-7%
|
(1 935)
+2%
|
(1 846)
+5%
|
(1 495)
+19%
|
(1 564)
-5%
|
(1 609)
-3%
|
(1 549)
+4%
|
(1 782)
-15%
|
(1 965)
-10%
|
(1 684)
+14%
|
(1 940)
-15%
|
(2 102)
-8%
|
(1 931)
+8%
|
(2 275)
-18%
|
(2 311)
-2%
|
(2 211)
+4%
|
(2 207)
+0%
|
(2 187)
+1%
|
(1 676)
+23%
|
(1 685)
-1%
|
(1 876)
-11%
|
(1 712)
+9%
|
(1 948)
-14%
|
(1 867)
+4%
|
(1 363)
+27%
|
(1 553)
-14%
|
(1 575)
-1%
|
(1 656)
-5%
|
(2 033)
-23%
|
(1 920)
+6%
|
(2 199)
-15%
|
(2 646)
-20%
|
(2 871)
-9%
|
(3 104)
-8%
|
(3 396)
-9%
|
(3 695)
-9%
|
(4 487)
-21%
|
(4 354)
+3%
|
(3 928)
+10%
|
(3 245)
+17%
|
(2 267)
+30%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(108)
|
(108)
|
(108)
|
(135)
|
(194)
|
(344)
|
(367)
|
(526)
|
(425)
|
(335)
|
(312)
|
(175)
|
(110)
|
(300)
|
(361)
|
(416)
|
(504)
|
(292)
|
(231)
|
(126)
|
(38)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(250)
|
(338)
|
(353)
|
(477)
|
(250)
|
(162)
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(43)
|
0
|
0
|
(88)
|
(202)
|
(258)
|
(258)
|
(187)
|
(71)
|
(14)
|
(14)
|
(14)
|
0
|
(14)
|
(94)
|
(153)
|
(354)
|
(374)
|
(317)
|
(311)
|
(110)
|
(119)
|
(95)
|
(42)
|
(42)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(36)
|
(35)
|
(36)
|
|
| Net Issuance of Debt |
(274)
|
(231)
|
(205)
|
(59)
|
60
|
110
|
2
|
17
|
96
|
371
|
651
|
879
|
996
|
1 115
|
1 206
|
1 573
|
1 533
|
1 195
|
1 240
|
847
|
822
|
720
|
410
|
228
|
19
|
158
|
63
|
(20)
|
(269)
|
(891)
|
(1 280)
|
(1 602)
|
(1 607)
|
(1 365)
|
(1 059)
|
(731)
|
(377)
|
332
|
953
|
1 490
|
1 806
|
1 828
|
1 570
|
1 167
|
845
|
505
|
583
|
526
|
310
|
293
|
99
|
117
|
493
|
731
|
813
|
664
|
385
|
29
|
(53)
|
47
|
(30)
|
35
|
162
|
125
|
469
|
683
|
835
|
1 211
|
1 309
|
1 465
|
1 443
|
1 271
|
1 108
|
(126)
|
(603)
|
(580)
|
(871)
|
(59)
|
(550)
|
(211)
|
439
|
393
|
1 055
|
1 276
|
1 205
|
1 893
|
2 336
|
2 573
|
2 081
|
1 917
|
2 400
|
2 118
|
1 807
|
1 267
|
204
|
(823)
|
|
| Cash Paid for Dividends |
(111)
|
(112)
|
(112)
|
(123)
|
(175)
|
(178)
|
(180)
|
(172)
|
(244)
|
(253)
|
(262)
|
(271)
|
(487)
|
(488)
|
(489)
|
(497)
|
(495)
|
(509)
|
(523)
|
(530)
|
(696)
|
(709)
|
(720)
|
(737)
|
(623)
|
(626)
|
(630)
|
(629)
|
(298)
|
(297)
|
(265)
|
(232)
|
(164)
|
(131)
|
(131)
|
(252)
|
(263)
|
(274)
|
(307)
|
(217)
|
(488)
|
(515)
|
(520)
|
(810)
|
(566)
|
(565)
|
(566)
|
(283)
|
(602)
|
(610)
|
(617)
|
(624)
|
(667)
|
(667)
|
(674)
|
(681)
|
(825)
|
(831)
|
(830)
|
(829)
|
(547)
|
(551)
|
(555)
|
(558)
|
(774)
|
(784)
|
(795)
|
(804)
|
(1 100)
|
(1 113)
|
(1 126)
|
(1 139)
|
(1 240)
|
(1 240)
|
(1 240)
|
(1 240)
|
(686)
|
(694)
|
(701)
|
(708)
|
(994)
|
(994)
|
(994)
|
(1 005)
|
(1 471)
|
(1 483)
|
(1 506)
|
(1 519)
|
(2 230)
|
(2 256)
|
(2 272)
|
(2 289)
|
(2 219)
|
(2 235)
|
(2 251)
|
(2 267)
|
|
| Other |
28
|
29
|
24
|
22
|
11
|
25
|
29
|
24
|
24
|
9
|
9
|
16
|
23
|
23
|
13
|
12
|
12
|
25
|
34
|
38
|
45
|
38
|
36
|
31
|
17
|
11
|
12
|
12
|
12
|
8
|
12
|
18
|
14
|
20
|
16
|
22
|
20
|
19
|
17
|
11
|
14
|
12
|
14
|
14
|
17
|
26
|
32
|
31
|
35
|
27
|
22
|
29
|
24
|
29
|
29
|
22
|
18
|
17
|
17
|
29
|
45
|
41
|
46
|
39
|
31
|
31
|
24
|
19
|
26
|
32
|
40
|
61
|
51
|
48
|
68
|
54
|
76
|
73
|
43
|
38
|
25
|
26
|
29
|
36
|
40
|
46
|
57
|
52
|
66
|
65
|
54
|
52
|
39
|
34
|
38
|
43
|
|
| Cash from Financing Activities |
(358)
N/A
|
(314)
+12%
|
(293)
+7%
|
(159)
+46%
|
(105)
+34%
|
(43)
+59%
|
(150)
-249%
|
(131)
+13%
|
(124)
+5%
|
20
N/A
|
290
+1 374%
|
516
+78%
|
397
-23%
|
456
+15%
|
386
-15%
|
721
+87%
|
524
-27%
|
286
-45%
|
417
+46%
|
43
-90%
|
(5)
N/A
|
(60)
-1 122%
|
(575)
-859%
|
(839)
-46%
|
(1 003)
-20%
|
(962)
+4%
|
(847)
+12%
|
(868)
-2%
|
(681)
+22%
|
(1 218)
-79%
|
(1 534)
-26%
|
(1 816)
-18%
|
(1 757)
+3%
|
(1 477)
+16%
|
(1 174)
+21%
|
(960)
+18%
|
(620)
+35%
|
77
N/A
|
413
+439%
|
946
+129%
|
979
+3%
|
848
-13%
|
814
-4%
|
210
-74%
|
150
-29%
|
(57)
N/A
|
49
N/A
|
274
+454%
|
(257)
N/A
|
(290)
-13%
|
(522)
-80%
|
(521)
+0%
|
(192)
+63%
|
51
N/A
|
80
+59%
|
(197)
N/A
|
(680)
-246%
|
(1 044)
-54%
|
(1 053)
-1%
|
(824)
+22%
|
(546)
+34%
|
(490)
+10%
|
(361)
+26%
|
(394)
-9%
|
(287)
+27%
|
(165)
+43%
|
(88)
+46%
|
71
N/A
|
(140)
N/A
|
68
N/A
|
46
-32%
|
83
+81%
|
(200)
N/A
|
(1 413)
-607%
|
(1 816)
-29%
|
(1 809)
+0%
|
(1 483)
+18%
|
(682)
+54%
|
(1 210)
-78%
|
(883)
+27%
|
(531)
+40%
|
(577)
-9%
|
88
N/A
|
305
+246%
|
(230)
N/A
|
452
N/A
|
883
+95%
|
1 102
+25%
|
(87)
N/A
|
(279)
-220%
|
176
N/A
|
(123)
N/A
|
(378)
-207%
|
(970)
-157%
|
(2 045)
-111%
|
(3 082)
-51%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(10)
|
50
|
35
|
75
|
104
|
92
|
96
|
125
|
84
|
20
|
36
|
67
|
41
|
3
|
(22)
|
(121)
|
(63)
|
26
|
34
|
85
|
78
|
67
|
122
|
86
|
143
|
139
|
(31)
|
(88)
|
(215)
|
(135)
|
38
|
89
|
120
|
(66)
|
0
|
5
|
88
|
210
|
(35)
|
(54)
|
(72)
|
(147)
|
(5)
|
25
|
(24)
|
(3)
|
(2)
|
(21)
|
(7)
|
31
|
(48)
|
(84)
|
(159)
|
(144)
|
(124)
|
(106)
|
21
|
(27)
|
15
|
(14)
|
(43)
|
16
|
36
|
92
|
80
|
2
|
(30)
|
(62)
|
(76)
|
(28)
|
(62)
|
3
|
(56)
|
(34)
|
40
|
62
|
94
|
78
|
16
|
(52)
|
(30)
|
(103)
|
(151)
|
(36)
|
(8)
|
71
|
93
|
70
|
2
|
(39)
|
80
|
(151)
|
(27)
|
100
|
27
|
181
|
|
| Net Change in Cash |
268
N/A
|
199
-26%
|
139
-30%
|
118
-15%
|
148
+26%
|
321
+116%
|
375
+17%
|
574
+53%
|
474
-18%
|
48
-90%
|
153
+216%
|
268
+75%
|
71
-74%
|
155
+119%
|
(116)
N/A
|
84
N/A
|
(39)
N/A
|
136
N/A
|
449
+231%
|
154
-66%
|
(15)
N/A
|
56
N/A
|
(10)
N/A
|
6
N/A
|
364
+6 407%
|
274
-25%
|
(203)
N/A
|
97
N/A
|
185
+91%
|
182
-2%
|
404
+122%
|
(43)
N/A
|
(70)
-63%
|
28
N/A
|
258
+808%
|
129
-50%
|
(165)
N/A
|
(26)
+85%
|
(178)
-596%
|
66
N/A
|
233
+254%
|
(153)
N/A
|
(129)
+15%
|
(834)
-546%
|
(662)
+21%
|
(278)
+58%
|
(40)
+86%
|
478
N/A
|
29
-94%
|
(62)
N/A
|
(62)
-1%
|
(13)
+80%
|
275
N/A
|
583
+112%
|
478
-18%
|
279
-42%
|
283
+1%
|
102
-64%
|
(338)
N/A
|
(101)
+70%
|
(83)
+18%
|
(185)
-123%
|
525
N/A
|
449
-15%
|
740
+65%
|
627
-15%
|
601
-4%
|
1 071
+78%
|
339
-68%
|
713
+111%
|
756
+6%
|
739
-2%
|
481
-35%
|
(91)
N/A
|
(325)
-256%
|
(636)
-95%
|
(3)
+100%
|
(58)
-1 777%
|
(1 117)
-1 818%
|
(111)
+90%
|
(5)
+95%
|
162
N/A
|
1 096
+578%
|
1 263
+15%
|
1 095
-13%
|
1 915
+75%
|
2 583
+35%
|
2 491
-4%
|
1 784
-28%
|
726
-59%
|
943
+30%
|
(121)
N/A
|
(677)
-460%
|
(322)
+52%
|
(545)
-70%
|
(753)
-38%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
366
N/A
|
359
-2%
|
572
+59%
|
248
-57%
|
304
+23%
|
279
-8%
|
250
-10%
|
409
+64%
|
389
-5%
|
436
+12%
|
309
-29%
|
258
-17%
|
177
-31%
|
183
+3%
|
14
-93%
|
138
+909%
|
422
+205%
|
536
+27%
|
741
+38%
|
898
+21%
|
816
-9%
|
878
+8%
|
898
+2%
|
788
-12%
|
621
-21%
|
316
-49%
|
(79)
N/A
|
(245)
-211%
|
(336)
-37%
|
(235)
+30%
|
189
N/A
|
402
+113%
|
521
+29%
|
746
+43%
|
719
-4%
|
668
-7%
|
673
+1%
|
200
-70%
|
22
-89%
|
(55)
N/A
|
(330)
-504%
|
(404)
-22%
|
(358)
+11%
|
(284)
+21%
|
(117)
+59%
|
383
N/A
|
414
+8%
|
503
+21%
|
531
+6%
|
377
-29%
|
678
+80%
|
586
-14%
|
644
+10%
|
792
+23%
|
664
-16%
|
831
+25%
|
1 129
+36%
|
1 207
+7%
|
307
-75%
|
336
+10%
|
139
-59%
|
(125)
N/A
|
769
N/A
|
869
+13%
|
838
-4%
|
880
+5%
|
905
+3%
|
1 040
+15%
|
863
-17%
|
1 039
+20%
|
1 017
-2%
|
890
-13%
|
886
0%
|
1 219
+38%
|
1 458
+20%
|
1 349
-7%
|
1 559
+16%
|
814
-48%
|
268
-67%
|
554
+107%
|
465
-16%
|
838
+80%
|
1 272
+52%
|
1 637
+29%
|
1 939
+18%
|
2 375
+23%
|
3 044
+28%
|
2 928
-4%
|
3 652
+25%
|
2 875
-21%
|
2 776
-3%
|
2 895
+4%
|
2 363
-18%
|
2 880
+22%
|
3 194
+11%
|
3 029
-5%
|
|