Berkshire Hathaway Inc
NYSE:BRK.A
Cash Flow Statement
Cash Flow Statement
Berkshire Hathaway Inc
| 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 |
795
|
0
|
0
|
0
|
4 286
|
0
|
0
|
0
|
8 151
|
0
|
0
|
0
|
7 308
|
0
|
0
|
0
|
8 528
|
0
|
0
|
0
|
11 015
|
0
|
0
|
0
|
13 567
|
0
|
0
|
18 848
|
5 596
|
4 150
|
7 534
|
5 602
|
8 441
|
13 699
|
12 405
|
12 175
|
13 494
|
11 287
|
12 737
|
12 028
|
10 746
|
12 507
|
12 198
|
13 842
|
15 312
|
16 963
|
18 344
|
19 443
|
19 845
|
19 601
|
21 447
|
21 015
|
20 170
|
20 630
|
18 279
|
23 085
|
24 414
|
24 838
|
25 813
|
23 619
|
24 427
|
22 909
|
22 182
|
19 052
|
45 353
|
40 143
|
47 865
|
62 369
|
4 322
|
27 125
|
29 221
|
27 171
|
81 792
|
10 363
|
22 597
|
36 353
|
43 253
|
104 790
|
106 808
|
87 039
|
90 949
|
84 694
|
12 893
|
(195)
|
(21 998)
|
8 174
|
87 749
|
77 626
|
97 147
|
74 222
|
68 521
|
107 568
|
89 561
|
81 401
|
63 360
|
67 744
|
|
| Depreciation & Amortization |
945
|
0
|
0
|
0
|
679
|
0
|
0
|
0
|
849
|
0
|
0
|
0
|
941
|
0
|
0
|
0
|
982
|
0
|
0
|
0
|
2 066
|
0
|
0
|
0
|
2 407
|
0
|
0
|
4 478
|
2 810
|
3 568
|
4 346
|
3 054
|
3 127
|
3 284
|
3 606
|
3 921
|
4 279
|
4 499
|
4 540
|
4 588
|
4 683
|
4 801
|
4 925
|
5 079
|
6 154
|
6 238
|
6 318
|
7 173
|
6 508
|
6 943
|
7 408
|
7 111
|
7 370
|
7 469
|
7 600
|
7 735
|
7 779
|
8 033
|
8 326
|
8 583
|
8 901
|
9 019
|
9 081
|
9 131
|
9 188
|
9 332
|
9 423
|
9 522
|
9 779
|
9 809
|
9 878
|
10 017
|
10 064
|
10 232
|
10 300
|
10 349
|
10 596
|
10 684
|
10 832
|
10 917
|
10 718
|
10 748
|
10 786
|
10 846
|
10 899
|
11 247
|
11 633
|
12 115
|
12 486
|
12 603
|
12 705
|
12 701
|
12 855
|
12 952
|
13 083
|
13 210
|
|
| Other Non-Cash Items |
(1 636)
|
0
|
0
|
0
|
(621)
|
0
|
0
|
0
|
(3 304)
|
0
|
0
|
0
|
(1 636)
|
0
|
0
|
0
|
(6 092)
|
0
|
0
|
0
|
(1 553)
|
0
|
0
|
0
|
(5 598)
|
0
|
0
|
(6 172)
|
(608)
|
2 728
|
2 784
|
3 005
|
2 688
|
(1 868)
|
(2 302)
|
(2 575)
|
(1 830)
|
(82)
|
(965)
|
(474)
|
(463)
|
(623)
|
679
|
(158)
|
(1 675)
|
(2 300)
|
(2 631)
|
(3 905)
|
(3 692)
|
(4 802)
|
(6 891)
|
(4 657)
|
(3 916)
|
(2 712)
|
(469)
|
(8 531)
|
(8 622)
|
(10 081)
|
(10 935)
|
(6 207)
|
(7 714)
|
(6 287)
|
(5 304)
|
(2 176)
|
(952)
|
7 051
|
648
|
(14 227)
|
25 112
|
(2 717)
|
(6 410)
|
(3 280)
|
(72 377)
|
15 960
|
(2 140)
|
(21 656)
|
(29 642)
|
(103 394)
|
(102 106)
|
(76 496)
|
(80 958)
|
(74 748)
|
17 396
|
34 168
|
63 417
|
26 592
|
(73 531)
|
(57 354)
|
(80 878)
|
(49 566)
|
(41 140)
|
(90 709)
|
(65 040)
|
(55 491)
|
(32 105)
|
(35 219)
|
|
| Cash Taxes Paid |
905
|
471
|
724
|
1 127
|
1 945
|
1 963
|
2 627
|
2 893
|
3 309
|
3 317
|
3 166
|
2 959
|
2 674
|
3 683
|
3 509
|
3 545
|
2 695
|
1 922
|
2 966
|
3 700
|
4 959
|
4 928
|
3 999
|
4 455
|
5 895
|
5 838
|
6 449
|
5 720
|
3 530
|
3 554
|
2 942
|
2 470
|
2 032
|
2 117
|
3 018
|
3 201
|
3 547
|
3 468
|
2 030
|
1 869
|
2 885
|
2 853
|
3 461
|
4 429
|
4 695
|
4 737
|
6 041
|
5 827
|
5 401
|
5 443
|
4 828
|
4 574
|
4 014
|
3 979
|
2 991
|
3 388
|
4 535
|
4 518
|
4 462
|
4 197
|
4 719
|
4 514
|
4 746
|
4 256
|
3 286
|
3 549
|
4 562
|
5 489
|
4 354
|
4 529
|
3 195
|
4 772
|
5 415
|
5 546
|
5 196
|
3 735
|
5 001
|
4 662
|
6 529
|
6 288
|
5 412
|
5 492
|
4 855
|
4 884
|
4 236
|
4 212
|
5 247
|
6 530
|
7 765
|
7 792
|
6 962
|
19 463
|
28 544
|
28 597
|
32 254
|
19 730
|
|
| Cash Interest Paid |
947
|
966
|
852
|
781
|
716
|
719
|
730
|
669
|
587
|
512
|
632
|
590
|
641
|
591
|
495
|
642
|
633
|
897
|
1 144
|
1 325
|
1 646
|
1 719
|
1 792
|
1 838
|
1 869
|
1 904
|
1 882
|
1 896
|
1 891
|
1 890
|
1 878
|
1 898
|
1 902
|
2 032
|
2 204
|
2 428
|
2 560
|
2 689
|
2 675
|
2 636
|
2 726
|
2 752
|
2 754
|
2 860
|
2 801
|
2 803
|
2 807
|
2 876
|
2 874
|
3 030
|
3 121
|
3 162
|
3 312
|
3 328
|
3 404
|
3 424
|
3 466
|
3 506
|
3 590
|
3 729
|
3 732
|
3 878
|
3 900
|
3 994
|
4 088
|
4 135
|
4 125
|
3 997
|
3 978
|
3 888
|
3 840
|
3 943
|
3 890
|
3 963
|
4 009
|
4 358
|
4 007
|
3 996
|
4 257
|
3 886
|
4 389
|
4 322
|
4 241
|
4 254
|
4 312
|
4 529
|
4 763
|
4 819
|
4 997
|
5 067
|
4 883
|
5 058
|
4 939
|
4 919
|
5 068
|
5 093
|
|
| Change in Working Capital |
6 470
|
9 268
|
10 706
|
11 590
|
6 791
|
10 349
|
8 002
|
7 845
|
2 645
|
7 879
|
6 927
|
7 398
|
698
|
(122)
|
1 592
|
1 274
|
6 028
|
10 446
|
9 804
|
11 675
|
(1 333)
|
12 461
|
14 176
|
13 664
|
2 174
|
1 170
|
1
|
(7 527)
|
3 454
|
2 095
|
(906)
|
3 189
|
1 590
|
(598)
|
1 500
|
4 130
|
1 952
|
2 380
|
4 706
|
3 904
|
5 510
|
4 939
|
2 200
|
1 891
|
1 159
|
1 454
|
2 321
|
2 816
|
5 043
|
4 835
|
4 662
|
7 655
|
8 386
|
7 658
|
8 710
|
9 719
|
7 920
|
10 192
|
9 608
|
6 438
|
7 033
|
17 735
|
17 934
|
18 930
|
(7 861)
|
(21 537)
|
(22 739)
|
(22 880)
|
(1 813)
|
3 204
|
5 382
|
3 547
|
19 208
|
1 353
|
8 634
|
16 258
|
15 566
|
30 201
|
26 332
|
20 712
|
18 718
|
16 256
|
(5 846)
|
(9 979)
|
(14 968)
|
(6 799)
|
17 265
|
12 720
|
20 441
|
13 810
|
12 151
|
10 811
|
(6 784)
|
(7 933)
|
(16 926)
|
(6 337)
|
|
| Cash from Operating Activities |
6 574
N/A
|
9 268
+41%
|
10 706
+16%
|
11 590
+8%
|
11 135
-4%
|
10 349
-7%
|
8 002
-23%
|
7 845
-2%
|
8 341
+6%
|
7 879
-6%
|
6 927
-12%
|
7 398
+7%
|
7 311
-1%
|
6 491
-11%
|
8 205
+26%
|
7 887
-4%
|
9 446
+20%
|
10 446
+11%
|
9 804
-6%
|
11 675
+19%
|
10 195
-13%
|
12 461
+22%
|
14 176
+14%
|
13 664
-4%
|
12 550
-8%
|
11 278
-10%
|
10 109
-10%
|
9 627
-5%
|
11 252
+17%
|
12 541
+11%
|
13 758
+10%
|
14 850
+8%
|
15 846
+7%
|
14 517
-8%
|
15 209
+5%
|
17 651
+16%
|
17 895
+1%
|
18 084
+1%
|
21 018
+16%
|
20 046
-5%
|
20 476
+2%
|
21 624
+6%
|
20 002
-8%
|
20 654
+3%
|
20 950
+1%
|
22 355
+7%
|
24 352
+9%
|
25 527
+5%
|
27 704
+9%
|
26 577
-4%
|
26 626
+0%
|
31 124
+17%
|
32 010
+3%
|
33 045
+3%
|
34 120
+3%
|
32 008
-6%
|
31 491
-2%
|
32 982
+5%
|
32 812
-1%
|
32 433
-1%
|
32 647
+1%
|
43 376
+33%
|
43 893
+1%
|
44 937
+2%
|
45 728
+2%
|
34 989
-23%
|
35 197
+1%
|
34 784
-1%
|
37 400
+8%
|
37 421
+0%
|
38 071
+2%
|
37 455
-2%
|
38 687
+3%
|
37 908
-2%
|
39 391
+4%
|
41 304
+5%
|
39 773
-4%
|
42 281
+6%
|
41 866
-1%
|
42 172
+1%
|
39 427
-7%
|
36 950
-6%
|
35 229
-5%
|
34 840
-1%
|
37 350
+7%
|
39 214
+5%
|
43 116
+10%
|
45 107
+5%
|
49 196
+9%
|
51 069
+4%
|
52 237
+2%
|
40 371
-23%
|
30 592
-24%
|
30 929
+1%
|
27 412
-11%
|
39 398
+44%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(928)
|
0
|
0
|
0
|
(1 066)
|
(1 314)
|
(1 606)
|
(1 923)
|
(1 278)
|
(1 333)
|
(1 425)
|
(1 473)
|
(2 195)
|
(2 639)
|
(3 338)
|
(4 284)
|
(4 571)
|
(5 052)
|
(5 293)
|
(5 347)
|
(5 373)
|
(5 186)
|
(5 359)
|
(5 657)
|
(6 138)
|
(6 470)
|
(6 233)
|
(5 740)
|
(4 937)
|
(4 734)
|
(5 020)
|
(5 425)
|
(5 980)
|
(6 292)
|
(6 708)
|
(7 362)
|
(8 191)
|
(8 869)
|
(9 326)
|
(9 711)
|
(9 775)
|
(9 822)
|
(9 954)
|
(10 309)
|
(11 087)
|
(11 674)
|
(12 422)
|
(13 532)
|
(15 185)
|
(15 838)
|
(15 928)
|
(16 816)
|
(16 082)
|
(15 478)
|
(15 390)
|
(13 708)
|
(12 954)
|
(12 466)
|
(11 959)
|
(11 936)
|
(11 708)
|
(11 942)
|
(12 888)
|
(13 337)
|
(14 537)
|
(15 099)
|
(14 955)
|
(15 636)
|
(15 979)
|
(15 796)
|
(15 419)
|
(14 356)
|
(13 012)
|
(12 563)
|
(12 488)
|
(12 740)
|
(13 276)
|
(13 847)
|
(14 446)
|
(14 939)
|
(15 464)
|
(16 087)
|
(17 029)
|
(18 258)
|
(19 409)
|
(20 089)
|
(19 939)
|
(19 337)
|
(18 976)
|
(18 864)
|
(19 187)
|
(20 072)
|
|
| Other Items |
(11 694)
|
(11 685)
|
(11 768)
|
(2 843)
|
(383)
|
5 503
|
13 991
|
15 932
|
17 095
|
14 992
|
7 241
|
5 264
|
1 593
|
(2 813)
|
(4 837)
|
(8 681)
|
(11 646)
|
(15 684)
|
(14 828)
|
(12 946)
|
(9 506)
|
(5 635)
|
(6 271)
|
(7 367)
|
(8 055)
|
(18 836)
|
(22 013)
|
(19 393)
|
(25 928)
|
(17 681)
|
(16 050)
|
(15 434)
|
(6 224)
|
(16 371)
|
(13 400)
|
(12 757)
|
(12 297)
|
6 247
|
8 524
|
(10 551)
|
(10 998)
|
(18 722)
|
(19 869)
|
842
|
(799)
|
833
|
(16 270)
|
(18 263)
|
(16 448)
|
(15 760)
|
2 526
|
495
|
(5 141)
|
(7 808)
|
(12 361)
|
(16 435)
|
(11 919)
|
(48 251)
|
(49 123)
|
(64 620)
|
(71 271)
|
(50 473)
|
(50 049)
|
(18 302)
|
(29 301)
|
15 773
|
22 306
|
(17 557)
|
(18 312)
|
(50 259)
|
(43 232)
|
9 274
|
10 358
|
(7 428)
|
(29 845)
|
(61 127)
|
(24 745)
|
13 806
|
5 849
|
41 470
|
42 668
|
(26 523)
|
(18 902)
|
(49 259)
|
(72 137)
|
(20 867)
|
6 337
|
(13 146)
|
(13 254)
|
(7 858)
|
(26 111)
|
(2 569)
|
8 689
|
(4 621)
|
52 508
|
18 245
|
|
| Cash from Investing Activities |
(11 694)
N/A
|
(11 685)
+0%
|
(11 768)
-1%
|
(2 843)
+76%
|
(1 311)
+54%
|
4 575
N/A
|
13 063
+186%
|
15 004
+15%
|
16 029
+7%
|
13 678
-15%
|
5 635
-59%
|
3 341
-41%
|
315
-91%
|
(4 146)
N/A
|
(6 262)
-51%
|
(10 154)
-62%
|
(13 841)
-36%
|
(18 323)
-32%
|
(18 166)
+1%
|
(17 230)
+5%
|
(14 077)
+18%
|
(10 687)
+24%
|
(11 564)
-8%
|
(12 714)
-10%
|
(13 428)
-6%
|
(24 022)
-79%
|
(27 372)
-14%
|
(25 050)
+8%
|
(32 066)
-28%
|
(24 151)
+25%
|
(22 283)
+8%
|
(21 174)
+5%
|
(11 161)
+47%
|
(21 105)
-89%
|
(18 420)
+13%
|
(18 182)
+1%
|
(18 277)
-1%
|
(45)
+100%
|
1 816
N/A
|
(17 913)
N/A
|
(19 189)
-7%
|
(27 591)
-44%
|
(29 195)
-6%
|
(8 869)
+70%
|
(10 574)
-19%
|
(8 989)
+15%
|
(26 224)
-192%
|
(28 572)
-9%
|
(27 535)
+4%
|
(27 434)
+0%
|
(9 896)
+64%
|
(13 037)
-32%
|
(20 326)
-56%
|
(23 646)
-16%
|
(28 289)
-20%
|
(33 251)
-18%
|
(28 001)
+16%
|
(63 729)
-128%
|
(64 513)
-1%
|
(78 328)
-21%
|
(84 225)
-8%
|
(62 939)
+25%
|
(62 008)
+1%
|
(30 238)
+51%
|
(41 009)
-36%
|
3 831
N/A
|
9 418
+146%
|
(30 894)
N/A
|
(32 849)
-6%
|
(65 358)
-99%
|
(58 187)
+11%
|
(6 362)
+89%
|
(5 621)
+12%
|
(23 224)
-313%
|
(45 264)
-95%
|
(75 483)
-67%
|
(37 757)
+50%
|
1 243
N/A
|
(6 639)
N/A
|
28 730
N/A
|
29 392
+2%
|
(40 370)
N/A
|
(33 348)
+17%
|
(64 198)
-93%
|
(87 601)
-36%
|
(36 954)
+58%
|
(10 692)
+71%
|
(31 404)
-194%
|
(32 663)
-4%
|
(27 947)
+14%
|
(46 050)
-65%
|
(21 906)
+52%
|
(10 287)
+53%
|
(23 485)
-128%
|
33 321
N/A
|
(1 827)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
(928)
|
(1 346)
|
(2 931)
|
(3 479)
|
(3 225)
|
(4 850)
|
(5 006)
|
(9 456)
|
(17 755)
|
(24 706)
|
(29 545)
|
(30 527)
|
(29 186)
|
(27 061)
|
(23 661)
|
(18 692)
|
(12 115)
|
(7 854)
|
(9 124)
|
(9 513)
|
(9 586)
|
(9 171)
|
(7 283)
|
(6 239)
|
(5 111)
|
(2 918)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5 898
|
4 429
|
1 433
|
(4 875)
|
(3 720)
|
(4 229)
|
(1 709)
|
(1 822)
|
(447)
|
573
|
88
|
1 490
|
(322)
|
3 328
|
5 514
|
5 069
|
5 563
|
3 540
|
2 074
|
1 381
|
2 406
|
1 267
|
1 853
|
3 185
|
979
|
1 766
|
1 395
|
1 944
|
2 418
|
2 191
|
2 594
|
339
|
643
|
6 976
|
6 835
|
8 169
|
8 220
|
(1 105)
|
(1 372)
|
(18)
|
(357)
|
3 087
|
2 258
|
1 346
|
1 242
|
498
|
1 935
|
2 338
|
3 985
|
4 292
|
4 143
|
3 560
|
3 996
|
5 963
|
5 846
|
5 620
|
4 036
|
12 696
|
12 456
|
12 213
|
12 679
|
3 129
|
503
|
(1 307)
|
(1 277)
|
(7 007)
|
(6 163)
|
(3 839)
|
(4 123)
|
(235)
|
3 963
|
5 855
|
6 077
|
7 435
|
7 387
|
4 652
|
6 791
|
3 600
|
1 979
|
2 142
|
(752)
|
7 075
|
7 189
|
6 041
|
8 171
|
(3 111)
|
(2 071)
|
(1 204)
|
(1 087)
|
(571)
|
(1 323)
|
(2 199)
|
(1 820)
|
2 952
|
1 037
|
2 743
|
|
| Other |
116
|
93
|
141
|
205
|
146
|
252
|
365
|
(720)
|
(714)
|
(711)
|
(893)
|
43
|
166
|
125
|
104
|
213
|
188
|
251
|
360
|
156
|
84
|
16
|
268
|
493
|
387
|
393
|
3
|
(121)
|
(132)
|
(185)
|
(488)
|
(422)
|
(410)
|
(474)
|
(97)
|
(82)
|
(95)
|
(1 523)
|
(1 790)
|
(1 856)
|
(1 860)
|
(402)
|
(110)
|
(126)
|
(2 048)
|
(2 590)
|
(5 105)
|
(5 036)
|
(3 024)
|
(3 699)
|
(1 238)
|
(1 210)
|
(1 265)
|
(103)
|
(158)
|
(267)
|
(233)
|
(98)
|
(96)
|
(12)
|
112
|
64
|
66
|
35
|
(121)
|
(200)
|
(282)
|
(290)
|
(343)
|
(530)
|
(369)
|
(407)
|
(497)
|
(367)
|
(432)
|
(352)
|
(429)
|
(402)
|
(554)
|
(988)
|
(695)
|
(930)
|
(1 820)
|
(1 381)
|
(1 979)
|
(1 992)
|
(1 318)
|
(4 830)
|
(4 147)
|
(6 431)
|
(6 158)
|
(4 839)
|
(5 622)
|
(3 101)
|
(3 562)
|
(1 368)
|
|
| Cash from Financing Activities |
6 014
N/A
|
4 522
-25%
|
1 574
-65%
|
(4 670)
N/A
|
(3 574)
+23%
|
(3 977)
-11%
|
(1 344)
+66%
|
(2 542)
-89%
|
(1 161)
+54%
|
(138)
+88%
|
(805)
-483%
|
1 533
N/A
|
(156)
N/A
|
3 453
N/A
|
5 618
+63%
|
5 282
-6%
|
5 751
+9%
|
3 791
-34%
|
2 434
-36%
|
1 537
-37%
|
2 490
+62%
|
1 283
-48%
|
2 121
+65%
|
3 678
+73%
|
1 366
-63%
|
2 159
+58%
|
1 398
-35%
|
1 823
+30%
|
2 286
+25%
|
2 006
-12%
|
2 106
+5%
|
(83)
N/A
|
233
N/A
|
6 502
+2 691%
|
6 738
+4%
|
8 087
+20%
|
8 125
+0%
|
(2 628)
N/A
|
(3 162)
-20%
|
(1 874)
+41%
|
(2 217)
-18%
|
2 685
N/A
|
2 148
-20%
|
1 220
-43%
|
(806)
N/A
|
(2 092)
-160%
|
(3 170)
-52%
|
(2 698)
+15%
|
961
N/A
|
593
-38%
|
2 905
+390%
|
2 350
-19%
|
2 731
+16%
|
5 860
+115%
|
5 688
-3%
|
5 353
-6%
|
3 803
-29%
|
12 598
+231%
|
12 360
-2%
|
12 201
-1%
|
12 791
+5%
|
3 193
-75%
|
569
-82%
|
(1 272)
N/A
|
(1 398)
-10%
|
(7 207)
-416%
|
(6 445)
+11%
|
(5 057)
+22%
|
(5 812)
-15%
|
(3 696)
+36%
|
115
N/A
|
2 223
+1 833%
|
730
-67%
|
2 062
+182%
|
(2 501)
N/A
|
(13 455)
-438%
|
(18 344)
-36%
|
(26 347)
-44%
|
(29 102)
-10%
|
(28 032)
+4%
|
(28 508)
-2%
|
(17 516)
+39%
|
(13 323)
+24%
|
(7 455)
+44%
|
(1 662)
+78%
|
(14 227)
-756%
|
(12 902)
+9%
|
(15 620)
-21%
|
(14 405)
+8%
|
(14 285)
+1%
|
(13 720)
+4%
|
(12 149)
+11%
|
(10 360)
+15%
|
(505)
+95%
|
(2 525)
-400%
|
1 375
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
117
|
112
|
148
|
206
|
98
|
124
|
74
|
(114)
|
(262)
|
(411)
|
(229)
|
(43)
|
101
|
205
|
(85)
|
(14)
|
(74)
|
97
|
266
|
56
|
2
|
(70)
|
(185)
|
(5)
|
123
|
(11)
|
76
|
46
|
64
|
123
|
125
|
(136)
|
(289)
|
(496)
|
(387)
|
(230)
|
(165)
|
49
|
(86)
|
(61)
|
(172)
|
(118)
|
9
|
60
|
248
|
279
|
24
|
(83)
|
(140)
|
(217)
|
(73)
|
(126)
|
25
|
(174)
|
(141)
|
(220)
|
92
|
215
|
120
|
334
|
(1)
|
110
|
(166)
|
(472)
|
(394)
|
(397)
|
(93)
|
165
|
116
|
25
|
(49)
|
72
|
(212)
|
(244)
|
(51)
|
173
|
|
| Net Change in Cash |
894
N/A
|
2 105
+135%
|
512
-76%
|
4 077
+696%
|
6 250
+53%
|
10 947
+75%
|
19 721
+80%
|
20 307
+3%
|
23 209
+14%
|
21 419
-8%
|
11 757
-45%
|
12 272
+4%
|
7 470
-39%
|
5 798
-22%
|
7 561
+30%
|
3 015
-60%
|
1 233
-59%
|
(4 086)
N/A
|
(5 928)
-45%
|
(4 018)
+32%
|
(1 275)
+68%
|
3 169
N/A
|
4 881
+54%
|
4 834
-1%
|
586
-88%
|
(10 461)
N/A
|
(15 791)
-51%
|
(13 714)
+13%
|
(18 790)
-37%
|
(10 015)
+47%
|
(6 648)
+34%
|
(6 450)
+3%
|
5 019
N/A
|
119
-98%
|
3 442
+2 792%
|
7 542
+119%
|
7 669
+2%
|
15 508
+102%
|
19 938
+29%
|
315
-98%
|
(928)
N/A
|
(3 352)
-261%
|
(7 230)
-116%
|
13 000
N/A
|
9 693
-25%
|
11 263
+16%
|
(4 966)
N/A
|
(5 697)
-15%
|
1 194
N/A
|
(141)
N/A
|
19 760
N/A
|
20 301
+3%
|
14 126
-30%
|
14 763
+5%
|
11 132
-25%
|
3 880
-65%
|
7 128
+84%
|
(18 100)
N/A
|
(19 427)
-7%
|
(33 755)
-74%
|
(38 959)
-15%
|
(16 488)
+58%
|
(17 537)
-6%
|
13 487
N/A
|
3 569
-74%
|
31 892
+794%
|
38 194
+20%
|
(1 250)
N/A
|
(1 401)
-12%
|
(31 850)
-2 173%
|
(20 074)
+37%
|
33 190
N/A
|
33 821
+2%
|
16 572
-51%
|
(8 515)
N/A
|
(47 854)
-462%
|
(16 236)
+66%
|
17 392
N/A
|
6 245
-64%
|
43 204
+592%
|
40 310
-7%
|
(20 826)
N/A
|
(11 608)
+44%
|
(37 285)
-221%
|
(52 307)
-40%
|
(12 364)
+76%
|
19 429
N/A
|
(1 752)
N/A
|
2 244
N/A
|
8 862
+295%
|
(7 582)
N/A
|
6 388
N/A
|
9 733
+52%
|
6 695
-31%
|
58 157
+769%
|
39 119
-33%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6 574
N/A
|
9 268
+41%
|
10 706
+16%
|
11 590
+8%
|
10 207
-12%
|
10 349
+1%
|
8 002
-23%
|
7 845
-2%
|
7 275
-7%
|
6 565
-10%
|
5 321
-19%
|
5 475
+3%
|
6 033
+10%
|
5 158
-15%
|
6 780
+31%
|
6 414
-5%
|
7 251
+13%
|
7 807
+8%
|
6 466
-17%
|
7 391
+14%
|
5 624
-24%
|
7 409
+32%
|
8 883
+20%
|
8 317
-6%
|
7 177
-14%
|
6 092
-15%
|
4 750
-22%
|
3 970
-16%
|
5 114
+29%
|
6 071
+19%
|
7 525
+24%
|
9 110
+21%
|
10 909
+20%
|
9 783
-10%
|
10 189
+4%
|
12 226
+20%
|
11 915
-3%
|
11 792
-1%
|
14 310
+21%
|
12 684
-11%
|
12 285
-3%
|
12 755
+4%
|
10 676
-16%
|
10 943
+3%
|
11 175
+2%
|
12 533
+12%
|
14 398
+15%
|
15 218
+6%
|
16 617
+9%
|
14 903
-10%
|
14 204
-5%
|
17 592
+24%
|
16 825
-4%
|
17 207
+2%
|
18 192
+6%
|
15 192
-16%
|
15 409
+1%
|
17 504
+14%
|
17 422
0%
|
18 725
+7%
|
19 693
+5%
|
30 910
+57%
|
31 934
+3%
|
33 001
+3%
|
34 020
+3%
|
23 047
-32%
|
22 309
-3%
|
21 447
-4%
|
22 863
+7%
|
22 322
-2%
|
23 116
+4%
|
21 819
-6%
|
22 708
+4%
|
22 112
-3%
|
23 972
+8%
|
26 948
+12%
|
26 761
-1%
|
29 718
+11%
|
29 378
-1%
|
29 432
+0%
|
26 151
-11%
|
23 103
-12%
|
20 783
-10%
|
19 901
-4%
|
21 886
+10%
|
23 127
+6%
|
26 087
+13%
|
26 849
+3%
|
29 787
+11%
|
30 980
+4%
|
32 298
+4%
|
21 034
-35%
|
11 616
-45%
|
12 065
+4%
|
8 225
-32%
|
19 326
+135%
|
|