Becton Dickinson and Co
NYSE:BDX
Cash Flow Statement
Cash Flow Statement
Becton Dickinson and Co
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
464
|
479
|
481
|
480
|
494
|
507
|
517
|
547
|
559
|
582
|
561
|
467
|
537
|
560
|
641
|
722
|
745
|
726
|
727
|
752
|
677
|
732
|
804
|
890
|
1 019
|
1 071
|
1 105
|
1 127
|
1 168
|
1 153
|
1 197
|
1 232
|
1 236
|
1 272
|
1 238
|
1 318
|
1 317
|
1 332
|
1 368
|
1 271
|
1 218
|
1 197
|
1 181
|
1 170
|
1 532
|
1 517
|
1 492
|
1 293
|
939
|
950
|
974
|
1 185
|
1 150
|
1 079
|
815
|
695
|
688
|
810
|
1 139
|
976
|
1 309
|
1 314
|
791
|
1 100
|
402
|
47
|
773
|
311
|
1 046
|
1 078
|
936
|
1 233
|
912
|
1 075
|
908
|
874
|
1 599
|
1 715
|
1 955
|
2 092
|
1 766
|
1 921
|
1 756
|
1 779
|
1 611
|
1 617
|
1 664
|
1 484
|
1 256
|
1 333
|
1 413
|
1 705
|
1 748
|
1 519
|
1 606
|
1 678
|
|
| Depreciation & Amortization |
303
|
296
|
298
|
297
|
306
|
319
|
332
|
336
|
342
|
349
|
343
|
357
|
364
|
369
|
378
|
383
|
387
|
387
|
391
|
402
|
404
|
416
|
430
|
441
|
455
|
462
|
470
|
472
|
473
|
474
|
471
|
465
|
472
|
480
|
491
|
491
|
491
|
488
|
478
|
494
|
504
|
509
|
513
|
511
|
507
|
516
|
531
|
546
|
559
|
553
|
555
|
562
|
559
|
567
|
725
|
891
|
1 041
|
1 183
|
1 156
|
1 114
|
1 087
|
1 068
|
1 075
|
1 088
|
1 117
|
1 409
|
1 698
|
1 978
|
2 250
|
2 260
|
2 266
|
2 253
|
2 220
|
2 194
|
2 154
|
2 115
|
2 140
|
2 161
|
2 162
|
2 230
|
2 221
|
2 211
|
2 230
|
2 229
|
2 250
|
2 265
|
2 282
|
2 288
|
2 282
|
2 290
|
2 287
|
2 286
|
2 332
|
2 369
|
2 419
|
2 462
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
58
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(31)
|
0
|
0
|
(35)
|
64
|
53
|
49
|
(20)
|
(108)
|
(125)
|
(137)
|
(69)
|
(116)
|
(90)
|
(83)
|
(79)
|
80
|
91
|
97
|
69
|
60
|
52
|
68
|
89
|
28
|
16
|
41
|
48
|
30
|
70
|
22
|
(3)
|
22
|
(17)
|
2
|
(1)
|
36
|
33
|
13
|
12
|
(32)
|
(21)
|
(21)
|
(116)
|
(336)
|
(363)
|
(435)
|
(349)
|
(426)
|
(376)
|
(357)
|
(615)
|
(236)
|
(581)
|
(593)
|
(369)
|
(240)
|
56
|
51
|
60
|
(381)
|
(424)
|
(408)
|
(412)
|
(308)
|
(303)
|
(292)
|
(200)
|
(301)
|
(304)
|
(234)
|
(305)
|
(120)
|
(169)
|
(392)
|
(445)
|
(622)
|
(595)
|
(446)
|
(497)
|
(211)
|
(359)
|
(410)
|
(255)
|
(474)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
35
|
58
|
81
|
109
|
109
|
111
|
113
|
108
|
109
|
105
|
103
|
101
|
99
|
99
|
99
|
87
|
88
|
83
|
77
|
79
|
78
|
81
|
82
|
73
|
73
|
73
|
72
|
89
|
92
|
93
|
96
|
100
|
105
|
109
|
112
|
113
|
119
|
138
|
160
|
166
|
194
|
193
|
186
|
196
|
181
|
176
|
176
|
174
|
254
|
282
|
297
|
322
|
274
|
267
|
269
|
261
|
250
|
250
|
246
|
236
|
237
|
233
|
225
|
229
|
227
|
225
|
231
|
233
|
241
|
244
|
250
|
259
|
253
|
257
|
254
|
247
|
254
|
253
|
254
|
258
|
|
| Other Non-Cash Items |
(89)
|
(94)
|
(100)
|
(70)
|
(74)
|
(69)
|
(40)
|
(72)
|
73
|
73
|
65
|
203
|
121
|
116
|
108
|
(2)
|
(5)
|
76
|
118
|
132
|
344
|
301
|
274
|
170
|
124
|
114
|
135
|
121
|
6
|
17
|
10
|
81
|
(25)
|
14
|
25
|
34
|
168
|
104
|
82
|
81
|
78
|
88
|
98
|
96
|
(316)
|
(404)
|
(502)
|
(478)
|
(93)
|
2
|
60
|
115
|
140
|
128
|
212
|
167
|
395
|
342
|
320
|
196
|
262
|
435
|
1 094
|
922
|
1 073
|
860
|
(141)
|
19
|
(577)
|
(179)
|
197
|
(75)
|
884
|
735
|
736
|
316
|
1 438
|
1 603
|
1 274
|
262
|
97
|
(53)
|
219
|
252
|
541
|
316
|
343
|
469
|
300
|
378
|
424
|
(276)
|
320
|
398
|
207
|
565
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
53
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
184
|
0
|
0
|
0
|
399
|
0
|
0
|
0
|
345
|
0
|
0
|
0
|
331
|
0
|
0
|
0
|
369
|
0
|
0
|
0
|
392
|
0
|
0
|
0
|
512
|
0
|
0
|
0
|
218
|
0
|
0
|
0
|
454
|
0
|
0
|
0
|
330
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
218
|
0
|
0
|
0
|
265
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
536
|
0
|
0
|
0
|
523
|
0
|
0
|
0
|
671
|
0
|
0
|
0
|
532
|
0
|
0
|
0
|
629
|
0
|
0
|
0
|
653
|
0
|
0
|
0
|
599
|
|
| Cash Interest Paid |
0
|
0
|
0
|
39
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
143
|
0
|
0
|
0
|
135
|
0
|
0
|
0
|
313
|
0
|
0
|
0
|
392
|
0
|
0
|
0
|
435
|
0
|
0
|
0
|
674
|
0
|
0
|
0
|
658
|
0
|
0
|
0
|
515
|
0
|
0
|
0
|
474
|
0
|
0
|
0
|
390
|
0
|
0
|
0
|
452
|
0
|
0
|
0
|
473
|
0
|
0
|
0
|
628
|
|
| Change in Working Capital |
123
|
35
|
70
|
66
|
5
|
17
|
(59)
|
85
|
9
|
88
|
190
|
105
|
174
|
64
|
34
|
50
|
(60)
|
(119)
|
(136)
|
(102)
|
(104)
|
(80)
|
(134)
|
(145)
|
(81)
|
(160)
|
(49)
|
(113)
|
(256)
|
(215)
|
(232)
|
(120)
|
109
|
46
|
10
|
(127)
|
(176)
|
(199)
|
(252)
|
(160)
|
(305)
|
(201)
|
(55)
|
(38)
|
(27)
|
(35)
|
(114)
|
108
|
188
|
313
|
275
|
(84)
|
(151)
|
(261)
|
(45)
|
313
|
145
|
336
|
266
|
699
|
130
|
119
|
(216)
|
(324)
|
544
|
804
|
724
|
797
|
15
|
(334)
|
(194)
|
300
|
205
|
(98)
|
43
|
542
|
(513)
|
(124)
|
(13)
|
363
|
6
|
(801)
|
(1 289)
|
(1 506)
|
(1 874)
|
(1 706)
|
(1 207)
|
(630)
|
188
|
205
|
317
|
294
|
(690)
|
(875)
|
(1 022)
|
(801)
|
|
| Cash from Operating Activities |
839
N/A
|
755
-10%
|
787
+4%
|
831
+6%
|
789
-5%
|
832
+5%
|
808
-3%
|
902
+12%
|
988
+10%
|
1 097
+11%
|
1 165
+6%
|
1 102
-5%
|
1 165
+6%
|
1 078
-7%
|
1 126
+4%
|
1 217
+8%
|
1 120
-8%
|
1 118
0%
|
1 080
-3%
|
1 076
0%
|
1 196
+11%
|
1 233
+3%
|
1 305
+6%
|
1 240
-5%
|
1 428
+15%
|
1 404
-2%
|
1 582
+13%
|
1 687
+7%
|
1 482
-12%
|
1 525
+3%
|
1 515
-1%
|
1 717
+13%
|
1 843
+7%
|
1 879
+2%
|
1 853
-1%
|
1 744
-6%
|
1 816
+4%
|
1 765
-3%
|
1 723
-2%
|
1 716
0%
|
1 564
-9%
|
1 616
+3%
|
1 733
+7%
|
1 760
+2%
|
1 679
-5%
|
1 595
-5%
|
1 406
-12%
|
1 505
+7%
|
1 627
+8%
|
1 830
+13%
|
1 876
+3%
|
1 746
-7%
|
1 677
-4%
|
1 492
-11%
|
1 591
+7%
|
1 730
+9%
|
1 906
+10%
|
2 236
+17%
|
2 532
+13%
|
2 559
+1%
|
2 412
-6%
|
2 579
+7%
|
2 129
-17%
|
2 550
+20%
|
2 555
+0%
|
2 527
-1%
|
2 685
+6%
|
2 865
+7%
|
2 790
-3%
|
2 876
+3%
|
3 265
+14%
|
3 330
+2%
|
3 797
+14%
|
3 498
-8%
|
3 429
-2%
|
3 539
+3%
|
4 361
+23%
|
5 063
+16%
|
5 178
+2%
|
4 646
-10%
|
3 786
-19%
|
3 044
-20%
|
2 611
-14%
|
2 634
+1%
|
2 359
-10%
|
2 100
-11%
|
2 637
+26%
|
2 989
+13%
|
3 431
+15%
|
3 760
+10%
|
3 944
+5%
|
3 798
-4%
|
3 650
-4%
|
3 300
-10%
|
3 254
-1%
|
3 430
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(419)
|
(383)
|
(348)
|
(337)
|
(325)
|
(325)
|
(328)
|
(324)
|
(320)
|
(309)
|
(311)
|
(305)
|
(304)
|
(293)
|
(292)
|
(335)
|
(347)
|
(376)
|
(419)
|
(480)
|
(528)
|
(565)
|
(587)
|
(579)
|
(588)
|
(623)
|
(646)
|
(645)
|
(640)
|
(630)
|
(631)
|
(695)
|
(711)
|
(699)
|
(665)
|
(626)
|
(587)
|
(575)
|
(597)
|
(599)
|
(616)
|
(613)
|
(588)
|
(554)
|
(534)
|
(542)
|
(577)
|
(588)
|
(611)
|
(603)
|
(580)
|
(653)
|
(649)
|
(677)
|
(686)
|
(633)
|
(660)
|
(633)
|
(644)
|
(718)
|
(689)
|
(721)
|
(761)
|
(727)
|
(793)
|
(846)
|
(848)
|
(895)
|
(884)
|
(866)
|
(906)
|
(957)
|
(963)
|
(990)
|
(955)
|
(769)
|
(842)
|
(873)
|
(914)
|
(1 194)
|
(1 131)
|
(1 100)
|
(1 110)
|
(973)
|
(998)
|
(957)
|
(895)
|
(874)
|
(782)
|
(735)
|
(723)
|
(725)
|
(714)
|
(709)
|
(704)
|
(760)
|
|
| Other Items |
(88)
|
(54)
|
(40)
|
(20)
|
(35)
|
(34)
|
(32)
|
(24)
|
(19)
|
(18)
|
(51)
|
(92)
|
(105)
|
(110)
|
(136)
|
(46)
|
(43)
|
(278)
|
(230)
|
(307)
|
(619)
|
(451)
|
(423)
|
(440)
|
(119)
|
(74)
|
(162)
|
(138)
|
(133)
|
(135)
|
(295)
|
(378)
|
(375)
|
(527)
|
(574)
|
(80)
|
(544)
|
(682)
|
(61)
|
(441)
|
(108)
|
371
|
(269)
|
(347)
|
277
|
283
|
621
|
277
|
(358)
|
(620)
|
(757)
|
(295)
|
336
|
(7 602)
|
(7 535)
|
(7 685)
|
(8 171)
|
(26)
|
11
|
49
|
213
|
67
|
(126)
|
(156)
|
(15 341)
|
(15 255)
|
(14 672)
|
(14 838)
|
653
|
536
|
46
|
216
|
(364)
|
(323)
|
(391)
|
(463)
|
(533)
|
(680)
|
(599)
|
(686)
|
(1 005)
|
(907)
|
(810)
|
(2 258)
|
(1 838)
|
(1 808)
|
(1 963)
|
158
|
124
|
(746)
|
(717)
|
(4 789)
|
(4 363)
|
(3 504)
|
(3 557)
|
(58)
|
|
| Cash from Investing Activities |
(507)
N/A
|
(437)
+14%
|
(387)
+11%
|
(357)
+8%
|
(360)
-1%
|
(359)
+0%
|
(360)
0%
|
(348)
+3%
|
(339)
+3%
|
(328)
+3%
|
(362)
-10%
|
(397)
-10%
|
(408)
-3%
|
(403)
+1%
|
(428)
-6%
|
(381)
+11%
|
(391)
-3%
|
(654)
-67%
|
(650)
+1%
|
(787)
-21%
|
(1 147)
-46%
|
(1 015)
+11%
|
(1 009)
+1%
|
(1 018)
-1%
|
(707)
+31%
|
(696)
+2%
|
(808)
-16%
|
(783)
+3%
|
(773)
+1%
|
(765)
+1%
|
(926)
-21%
|
(1 073)
-16%
|
(1 086)
-1%
|
(1 226)
-13%
|
(1 238)
-1%
|
(706)
+43%
|
(1 131)
-60%
|
(1 257)
-11%
|
(657)
+48%
|
(1 040)
-58%
|
(724)
+30%
|
(241)
+67%
|
(857)
-255%
|
(900)
-5%
|
(257)
+71%
|
(259)
-1%
|
44
N/A
|
(311)
N/A
|
(969)
-212%
|
(1 224)
-26%
|
(1 337)
-9%
|
(948)
+29%
|
(313)
+67%
|
(8 279)
-2 545%
|
(8 221)
+1%
|
(8 318)
-1%
|
(8 831)
-6%
|
(659)
+93%
|
(633)
+4%
|
(669)
-6%
|
(476)
+29%
|
(654)
-37%
|
(887)
-36%
|
(883)
+0%
|
(16 134)
-1 727%
|
(16 101)
+0%
|
(15 520)
+4%
|
(15 733)
-1%
|
(231)
+99%
|
(330)
-43%
|
(860)
-161%
|
(741)
+14%
|
(1 327)
-79%
|
(1 313)
+1%
|
(1 346)
-3%
|
(1 232)
+8%
|
(1 375)
-12%
|
(1 553)
-13%
|
(1 513)
+3%
|
(1 880)
-24%
|
(2 136)
-14%
|
(2 007)
+6%
|
(1 920)
+4%
|
(3 231)
-68%
|
(2 836)
+12%
|
(2 765)
+3%
|
(2 858)
-3%
|
(716)
+75%
|
(658)
+8%
|
(1 481)
-125%
|
(1 440)
+3%
|
(5 514)
-283%
|
(5 077)
+8%
|
(4 213)
+17%
|
(4 261)
-1%
|
(818)
+81%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(53)
|
(103)
|
(174)
|
(186)
|
(228)
|
(227)
|
(256)
|
(263)
|
(355)
|
(418)
|
(494)
|
(276)
|
(500)
|
(500)
|
(509)
|
(427)
|
(538)
|
(550)
|
(574)
|
(301)
|
(461)
|
(449)
|
(428)
|
(319)
|
(464)
|
(502)
|
(392)
|
(365)
|
(614)
|
(515)
|
(467)
|
(518)
|
(451)
|
(658)
|
(729)
|
(700)
|
(1 396)
|
(1 358)
|
(1 473)
|
(1 416)
|
(1 063)
|
(1 442)
|
(1 477)
|
(1 465)
|
(1 400)
|
(856)
|
(656)
|
(450)
|
(339)
|
(307)
|
(444)
|
(400)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(220)
|
(220)
|
4 607
|
4 607
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 917
|
2 917
|
0
|
0
|
(1 000)
|
(1 750)
|
0
|
0
|
(750)
|
(500)
|
0
|
0
|
0
|
0
|
(500)
|
(500)
|
(500)
|
(500)
|
(750)
|
(750)
|
(750)
|
(1 000)
|
|
| Net Issuance of Debt |
(168)
|
(56)
|
(67)
|
(25)
|
(66)
|
(83)
|
95
|
79
|
(35)
|
(93)
|
(182)
|
(78)
|
(7)
|
30
|
134
|
53
|
197
|
64
|
(37)
|
121
|
(201)
|
(98)
|
(104)
|
(222)
|
1
|
(2)
|
(3)
|
(7)
|
(7)
|
(7)
|
735
|
740
|
542
|
538
|
(198)
|
(200)
|
1 020
|
1 030
|
1 025
|
1 026
|
1 459
|
1 448
|
1 452
|
1 448
|
(5)
|
(3)
|
(204)
|
(199)
|
(206)
|
(205)
|
(2)
|
(4)
|
6 162
|
7 666
|
7 006
|
6 655
|
492
|
(1 310)
|
(1 253)
|
(1 252)
|
(1 687)
|
(2 136)
|
7 181
|
7 282
|
9 967
|
10 636
|
1 562
|
1 090
|
(1 563)
|
(1 984)
|
(2 080)
|
(2 035)
|
(1 725)
|
675
|
(1 484)
|
(1 760)
|
(1 934)
|
(3 848)
|
(1 237)
|
(243)
|
24
|
38
|
(264)
|
(78)
|
(241)
|
1 422
|
222
|
(723)
|
(560)
|
(249)
|
2 657
|
3 775
|
2 975
|
1 267
|
(676)
|
(1 334)
|
|
| Cash Paid for Dividends |
0
|
(103)
|
(103)
|
(103)
|
(103)
|
(104)
|
(104)
|
(104)
|
(104)
|
(127)
|
(140)
|
(152)
|
(153)
|
(168)
|
(175)
|
(182)
|
0
|
(197)
|
(204)
|
(212)
|
0
|
(226)
|
(233)
|
(240)
|
0
|
(259)
|
(269)
|
(279)
|
(361)
|
(298)
|
(307)
|
(317)
|
(325)
|
(332)
|
(339)
|
(346)
|
(349)
|
(354)
|
(358)
|
(361)
|
(365)
|
(367)
|
(369)
|
(368)
|
(368)
|
(373)
|
(377)
|
(386)
|
(395)
|
(404)
|
(412)
|
(421)
|
(431)
|
(442)
|
(463)
|
(485)
|
(509)
|
(533)
|
(548)
|
(562)
|
(578)
|
(594)
|
(619)
|
(677)
|
(731)
|
(814)
|
(887)
|
(927)
|
(962)
|
(969)
|
(976)
|
(984)
|
(991)
|
(998)
|
(1 020)
|
(995)
|
(1 008)
|
(1 020)
|
(1 014)
|
(1 048)
|
(1 054)
|
(1 059)
|
(1 068)
|
(1 082)
|
(1 092)
|
(1 104)
|
(1 119)
|
(1 114)
|
(1 108)
|
(1 101)
|
(1 090)
|
(1 100)
|
(1 127)
|
(1 150)
|
(1 174)
|
(1 196)
|
|
| Other |
67
|
46
|
48
|
0
|
37
|
40
|
86
|
0
|
141
|
234
|
217
|
(0)
|
188
|
125
|
106
|
41
|
142
|
170
|
180
|
51
|
176
|
175
|
182
|
55
|
182
|
181
|
162
|
64
|
129
|
69
|
64
|
15
|
55
|
75
|
68
|
23
|
104
|
82
|
131
|
37
|
78
|
79
|
31
|
15
|
65
|
84
|
93
|
67
|
53
|
25
|
19
|
18
|
4
|
(30)
|
18
|
20
|
29
|
65
|
48
|
53
|
(86)
|
(96)
|
(221)
|
(235)
|
(193)
|
(246)
|
(182)
|
(221)
|
(205)
|
(202)
|
(251)
|
(204)
|
(186)
|
(158)
|
(106)
|
(140)
|
(132)
|
(130)
|
(121)
|
(265)
|
(261)
|
1 162
|
898
|
1 069
|
1 035
|
(378)
|
(111)
|
(119)
|
(116)
|
(98)
|
(101)
|
(88)
|
(77)
|
(90)
|
(84)
|
(87)
|
|
| Cash from Financing Activities |
(255)
N/A
|
(215)
+15%
|
(296)
-37%
|
(313)
-6%
|
(359)
-15%
|
(374)
-4%
|
(179)
+52%
|
(289)
-61%
|
(354)
-22%
|
(405)
-15%
|
(599)
-48%
|
(507)
+15%
|
(472)
+7%
|
(514)
-9%
|
(444)
+14%
|
(516)
-16%
|
(381)
+26%
|
(512)
-34%
|
(635)
-24%
|
(342)
+46%
|
(698)
-104%
|
(598)
+14%
|
(583)
+3%
|
(726)
-25%
|
(521)
+28%
|
(582)
-12%
|
(502)
+14%
|
(586)
-17%
|
(852)
-45%
|
(752)
+12%
|
24
N/A
|
(80)
N/A
|
(179)
-124%
|
(378)
-111%
|
(1 198)
-217%
|
(1 223)
-2%
|
(620)
+49%
|
(601)
+3%
|
(675)
-12%
|
(714)
-6%
|
109
N/A
|
(281)
N/A
|
(362)
-29%
|
(370)
-2%
|
(1 708)
-361%
|
(1 148)
+33%
|
(1 144)
+0%
|
(968)
+15%
|
(887)
+8%
|
(890)
0%
|
(839)
+6%
|
(807)
+4%
|
5 524
N/A
|
7 007
+27%
|
6 561
-6%
|
6 190
-6%
|
12
-100%
|
(1 778)
N/A
|
(1 753)
+1%
|
(1 761)
0%
|
(2 571)
-46%
|
(3 046)
-18%
|
10 948
N/A
|
10 977
+0%
|
13 870
+26%
|
14 403
+4%
|
493
-97%
|
(58)
N/A
|
(2 730)
-4 607%
|
(3 155)
-16%
|
(3 307)
-5%
|
(3 223)
+3%
|
(2 902)
+10%
|
(481)
+83%
|
307
N/A
|
22
-93%
|
(157)
N/A
|
(2 081)
-1 225%
|
(3 372)
-62%
|
(3 306)
+2%
|
(3 041)
+8%
|
(1 609)
+47%
|
(1 184)
+26%
|
(591)
+50%
|
(798)
-35%
|
(560)
+30%
|
(1 508)
-169%
|
(1 956)
-30%
|
(2 284)
-17%
|
(1 948)
+15%
|
966
N/A
|
2 087
+116%
|
1 021
-51%
|
(723)
N/A
|
(2 684)
-271%
|
(3 617)
-35%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(3)
|
(2)
|
1
|
(0)
|
3
|
6
|
10
|
12
|
13
|
11
|
1
|
2
|
3
|
3
|
5
|
3
|
(1)
|
(1)
|
7
|
10
|
13
|
14
|
10
|
15
|
18
|
25
|
20
|
1
|
(9)
|
(26)
|
(17)
|
(0)
|
6
|
12
|
1
|
6
|
2
|
10
|
17
|
(3)
|
(2)
|
(2)
|
(13)
|
6
|
7
|
(4)
|
(2)
|
(7)
|
(9)
|
(9)
|
(1)
|
(20)
|
(27)
|
(39)
|
(32)
|
(38)
|
(44)
|
(14)
|
(19)
|
(12)
|
(28)
|
(27)
|
(25)
|
(6)
|
26
|
40
|
0
|
(17)
|
(24)
|
(41)
|
(13)
|
(12)
|
(1)
|
(32)
|
(20)
|
(3)
|
9
|
29
|
24
|
15
|
(9)
|
(6)
|
(29)
|
(45)
|
(28)
|
(27)
|
(6)
|
5
|
1
|
(5)
|
(8)
|
4
|
(15)
|
(11)
|
2
|
0
|
|
| Net Change in Cash |
75
N/A
|
100
+34%
|
105
+4%
|
161
+54%
|
73
-55%
|
105
+45%
|
279
+165%
|
277
-1%
|
308
+11%
|
375
+22%
|
204
-46%
|
200
-2%
|
287
+44%
|
165
-43%
|
259
+57%
|
323
+25%
|
347
+7%
|
(49)
N/A
|
(197)
-303%
|
(43)
+78%
|
(636)
-1 392%
|
(367)
+42%
|
(277)
+25%
|
(489)
-77%
|
217
N/A
|
151
-30%
|
292
+93%
|
319
+9%
|
(153)
N/A
|
(18)
+88%
|
596
N/A
|
564
-5%
|
585
+4%
|
288
-51%
|
(581)
N/A
|
(178)
+69%
|
67
N/A
|
(82)
N/A
|
408
N/A
|
(41)
N/A
|
947
N/A
|
1 091
+15%
|
501
-54%
|
496
-1%
|
(279)
N/A
|
184
N/A
|
303
+65%
|
219
-28%
|
(238)
N/A
|
(293)
-23%
|
(301)
-3%
|
(29)
+90%
|
6 861
N/A
|
181
-97%
|
(101)
N/A
|
(436)
-332%
|
(6 957)
-1 496%
|
(215)
+97%
|
127
N/A
|
117
-8%
|
(663)
N/A
|
(1 148)
-73%
|
12 165
N/A
|
12 638
+4%
|
317
-97%
|
869
+174%
|
(12 342)
N/A
|
(12 943)
-5%
|
(195)
+98%
|
(650)
-233%
|
(915)
-41%
|
(646)
+29%
|
(433)
+33%
|
1 672
N/A
|
2 370
+42%
|
2 326
-2%
|
2 838
+22%
|
1 458
-49%
|
317
-78%
|
(525)
N/A
|
(1 400)
-167%
|
(578)
+59%
|
(522)
+10%
|
(1 233)
-136%
|
(1 303)
-6%
|
(1 252)
+4%
|
(1 735)
-39%
|
322
N/A
|
490
+52%
|
326
-33%
|
3 462
+962%
|
375
-89%
|
(421)
N/A
|
(1 647)
-291%
|
(3 689)
-124%
|
(1 005)
+73%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
420
N/A
|
372
-11%
|
439
+18%
|
494
+13%
|
464
-6%
|
507
+9%
|
480
-5%
|
578
+20%
|
668
+16%
|
788
+18%
|
854
+8%
|
797
-7%
|
861
+8%
|
785
-9%
|
834
+6%
|
882
+6%
|
772
-12%
|
742
-4%
|
661
-11%
|
597
-10%
|
668
+12%
|
668
0%
|
719
+8%
|
662
-8%
|
840
+27%
|
781
-7%
|
936
+20%
|
1 042
+11%
|
842
-19%
|
895
+6%
|
884
-1%
|
1 022
+16%
|
1 133
+11%
|
1 181
+4%
|
1 189
+1%
|
1 118
-6%
|
1 229
+10%
|
1 190
-3%
|
1 127
-5%
|
1 117
-1%
|
948
-15%
|
1 003
+6%
|
1 145
+14%
|
1 207
+5%
|
1 145
-5%
|
1 053
-8%
|
828
-21%
|
917
+11%
|
1 016
+11%
|
1 227
+21%
|
1 296
+6%
|
1 093
-16%
|
1 028
-6%
|
815
-21%
|
905
+11%
|
1 097
+21%
|
1 246
+14%
|
1 603
+29%
|
1 888
+18%
|
1 841
-2%
|
1 723
-6%
|
1 858
+8%
|
1 368
-26%
|
1 823
+33%
|
1 762
-3%
|
1 681
-5%
|
1 837
+9%
|
1 970
+7%
|
1 906
-3%
|
2 010
+5%
|
2 359
+17%
|
2 373
+1%
|
2 834
+19%
|
2 508
-12%
|
2 474
-1%
|
2 770
+12%
|
3 519
+27%
|
4 190
+19%
|
4 264
+2%
|
3 452
-19%
|
2 655
-23%
|
1 944
-27%
|
1 501
-23%
|
1 661
+11%
|
1 361
-18%
|
1 143
-16%
|
1 742
+52%
|
2 115
+21%
|
2 649
+25%
|
3 025
+14%
|
3 221
+6%
|
3 073
-5%
|
2 936
-4%
|
2 591
-12%
|
2 550
-2%
|
2 670
+5%
|
|