Boston Scientific Corp
NYSE:BSX
Cash Flow Statement
Cash Flow Statement
Boston Scientific Corp
| 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 |
(54)
|
0
|
0
|
0
|
373
|
0
|
0
|
0
|
472
|
0
|
0
|
0
|
1 062
|
0
|
0
|
0
|
628
|
0
|
0
|
0
|
(3 577)
|
0
|
0
|
0
|
(495)
|
0
|
0
|
0
|
(2 036)
|
0
|
0
|
0
|
(1 025)
|
0
|
0
|
0
|
(1 065)
|
0
|
0
|
0
|
441
|
0
|
0
|
0
|
(4 068)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(239)
|
0
|
0
|
0
|
347
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
1 671
|
0
|
0
|
0
|
4 700
|
0
|
0
|
0
|
(82)
|
341
|
527
|
946
|
1 041
|
810
|
884
|
653
|
698
|
902
|
912
|
1 228
|
1 592
|
1 771
|
1 823
|
1 788
|
1 846
|
2 025
|
2 498
|
2 784
|
|
| Depreciation & Amortization |
232
|
0
|
0
|
0
|
161
|
0
|
0
|
0
|
196
|
0
|
0
|
0
|
275
|
0
|
0
|
0
|
314
|
0
|
0
|
0
|
725
|
0
|
0
|
0
|
918
|
0
|
0
|
0
|
864
|
0
|
0
|
0
|
834
|
0
|
0
|
0
|
816
|
0
|
0
|
0
|
717
|
0
|
0
|
0
|
683
|
0
|
0
|
0
|
689
|
0
|
0
|
0
|
725
|
0
|
0
|
0
|
769
|
0
|
0
|
0
|
815
|
0
|
0
|
0
|
844
|
0
|
0
|
0
|
894
|
0
|
0
|
0
|
1 011
|
0
|
0
|
0
|
1 123
|
268
|
531
|
803
|
1 093
|
1 099
|
1 120
|
1 132
|
1 136
|
1 147
|
1 161
|
1 177
|
1 196
|
1 215
|
1 228
|
1 234
|
1 269
|
1 290
|
1 315
|
1 351
|
|
| Change in Deffered Taxes |
8
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(420)
|
0
|
0
|
0
|
(386)
|
0
|
0
|
0
|
(334)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
(166)
|
0
|
0
|
0
|
(223)
|
0
|
0
|
0
|
(397)
|
0
|
0
|
0
|
(532)
|
0
|
0
|
0
|
(305)
|
0
|
0
|
0
|
245
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(4 301)
|
0
|
0
|
0
|
(82)
|
(1)
|
(88)
|
(49)
|
(124)
|
(198)
|
(129)
|
(145)
|
(63)
|
31
|
(15)
|
(67)
|
(1)
|
11
|
65
|
83
|
(70)
|
(60)
|
(140)
|
(60)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
34
|
66
|
95
|
122
|
129
|
131
|
133
|
138
|
142
|
141
|
143
|
144
|
155
|
158
|
155
|
150
|
126
|
90
|
60
|
128
|
123
|
123
|
123
|
108
|
105
|
131
|
158
|
105
|
107
|
108
|
107
|
103
|
103
|
103
|
103
|
107
|
109
|
112
|
115
|
116
|
118
|
120
|
125
|
127
|
133
|
133
|
135
|
140
|
140
|
146
|
152
|
157
|
163
|
171
|
169
|
170
|
175
|
176
|
187
|
194
|
199
|
207
|
214
|
220
|
223
|
343
|
229
|
233
|
241
|
261
|
256
|
266
|
277
|
157
|
297
|
|
| Other Non-Cash Items |
279
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
191
|
0
|
0
|
0
|
363
|
0
|
0
|
0
|
360
|
0
|
0
|
0
|
4 759
|
0
|
0
|
0
|
850
|
0
|
0
|
0
|
2 799
|
0
|
0
|
0
|
168
|
0
|
0
|
0
|
2 046
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
4 534
|
0
|
0
|
0
|
551
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
367
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
166
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
710
|
0
|
0
|
0
|
508
|
30
|
61
|
9
|
212
|
497
|
599
|
932
|
761
|
542
|
577
|
394
|
487
|
469
|
700
|
676
|
851
|
954
|
568
|
626
|
|
| Cash Taxes Paid |
108
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
350
|
0
|
0
|
0
|
199
|
0
|
0
|
0
|
475
|
0
|
0
|
0
|
416
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
(286)
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
1 037
|
0
|
0
|
0
|
242
|
0
|
0
|
0
|
207
|
0
|
0
|
0
|
302
|
0
|
0
|
0
|
662
|
0
|
0
|
0
|
512
|
0
|
0
|
0
|
656
|
0
|
0
|
0
|
|
| Cash Interest Paid |
59
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
383
|
0
|
0
|
0
|
543
|
0
|
0
|
0
|
414
|
0
|
0
|
0
|
364
|
0
|
0
|
0
|
328
|
0
|
0
|
0
|
277
|
0
|
0
|
0
|
255
|
0
|
0
|
0
|
329
|
0
|
0
|
0
|
221
|
0
|
0
|
0
|
283
|
0
|
0
|
0
|
233
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
262
|
0
|
0
|
0
|
449
|
0
|
0
|
0
|
359
|
0
|
0
|
0
|
338
|
0
|
0
|
0
|
450
|
0
|
0
|
0
|
259
|
0
|
0
|
0
|
250
|
0
|
0
|
0
|
|
| Change in Working Capital |
25
|
458
|
494
|
702
|
(27)
|
786
|
872
|
749
|
(41)
|
720
|
1 007
|
1 381
|
74
|
2 203
|
1 910
|
1 050
|
(403)
|
1 026
|
1 222
|
1 990
|
358
|
1 222
|
998
|
991
|
47
|
1 259
|
1 306
|
1 470
|
(77)
|
1 211
|
1 372
|
1 218
|
922
|
290
|
157
|
(453)
|
(1 362)
|
512
|
616
|
1 108
|
(244)
|
1 317
|
1 334
|
1 240
|
297
|
1 242
|
1 232
|
1 185
|
214
|
225
|
113
|
234
|
989
|
594
|
369
|
431
|
326
|
639
|
1 000
|
561
|
206
|
83
|
(42)
|
442
|
67
|
1 626
|
927
|
975
|
(2 162)
|
466
|
1 160
|
1 162
|
(284)
|
1 408
|
1 387
|
1 527
|
41
|
1 233
|
1 212
|
356
|
(351)
|
(681)
|
(1 281)
|
(1 375)
|
(1 006)
|
(847)
|
(511)
|
(378)
|
(771)
|
(989)
|
(1 183)
|
(845)
|
(462)
|
(397)
|
43
|
(76)
|
|
| Cash from Operating Activities |
490
N/A
|
458
-7%
|
494
+8%
|
702
+42%
|
736
+5%
|
786
+7%
|
872
+11%
|
749
-14%
|
787
+5%
|
720
-9%
|
1 007
+40%
|
1 381
+37%
|
1 804
+31%
|
2 203
+22%
|
1 910
-13%
|
1 050
-45%
|
903
-14%
|
1 026
+14%
|
1 222
+19%
|
1 990
+63%
|
1 845
-7%
|
1 222
-34%
|
998
-18%
|
991
-1%
|
934
-6%
|
1 259
+35%
|
1 306
+4%
|
1 470
+13%
|
1 216
-17%
|
1 211
0%
|
1 372
+13%
|
1 218
-11%
|
835
-31%
|
290
-65%
|
157
-46%
|
(453)
N/A
|
325
N/A
|
512
+58%
|
616
+20%
|
1 108
+80%
|
1 008
-9%
|
1 317
+31%
|
1 334
+1%
|
1 240
-7%
|
1 280
+3%
|
1 235
-4%
|
1 225
-1%
|
1 178
-4%
|
1 110
-6%
|
1 121
+1%
|
1 009
-10%
|
1 130
+12%
|
1 269
+12%
|
874
-31%
|
649
-26%
|
711
+10%
|
691
-3%
|
1 004
+45%
|
1 365
+36%
|
926
-32%
|
1 182
+28%
|
1 059
-10%
|
934
-12%
|
1 418
+52%
|
1 426
+1%
|
1 626
+14%
|
927
-43%
|
975
+5%
|
309
-68%
|
466
+51%
|
1 160
+149%
|
1 162
+0%
|
1 836
+58%
|
1 408
-23%
|
1 387
-1%
|
1 527
+10%
|
1 508
-1%
|
1 871
+24%
|
2 243
+20%
|
2 065
-8%
|
1 871
-9%
|
1 527
-18%
|
1 193
-22%
|
1 197
+0%
|
1 526
+27%
|
1 775
+16%
|
2 124
+20%
|
2 354
+11%
|
2 503
+6%
|
2 477
-1%
|
2 633
+6%
|
2 936
+12%
|
3 434
+17%
|
3 812
+11%
|
4 284
+12%
|
4 625
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(205)
|
(210)
|
(309)
|
(193)
|
(314)
|
(296)
|
(337)
|
(568)
|
(513)
|
(459)
|
(403)
|
(432)
|
(546)
|
(536)
|
(594)
|
(589)
|
(549)
|
(442)
|
(353)
|
(342)
|
(439)
|
(491)
|
(501)
|
(441)
|
(486)
|
(445)
|
(404)
|
(426)
|
(418)
|
(421)
|
(440)
|
(450)
|
(362)
|
(372)
|
(328)
|
(310)
|
(278)
|
(277)
|
(305)
|
(295)
|
(315)
|
(312)
|
(272)
|
(266)
|
(248)
|
(242)
|
(240)
|
(240)
|
(289)
|
(299)
|
(303)
|
(296)
|
(285)
|
(263)
|
(254)
|
(268)
|
(513)
|
(525)
|
(557)
|
(558)
|
(508)
|
(588)
|
(597)
|
(628)
|
(450)
|
(473)
|
(469)
|
(479)
|
(488)
|
(416)
|
(511)
|
(542)
|
(610)
|
(621)
|
(538)
|
(545)
|
(522)
|
(508)
|
(536)
|
(514)
|
(554)
|
(587)
|
(569)
|
(591)
|
(588)
|
(578)
|
(616)
|
(656)
|
(711)
|
(779)
|
(791)
|
(780)
|
(790)
|
(798)
|
(800)
|
(802)
|
|
| Other Items |
(595)
|
(535)
|
(200)
|
(298)
|
(171)
|
(385)
|
(418)
|
(181)
|
(358)
|
(270)
|
(1 203)
|
(1 476)
|
(1 076)
|
(861)
|
(131)
|
187
|
(2)
|
(1 034)
|
(8 788)
|
(8 807)
|
(8 873)
|
(8 274)
|
(279)
|
(250)
|
12
|
891
|
830
|
860
|
742
|
(392)
|
(374)
|
(431)
|
(431)
|
22
|
37
|
33
|
(202)
|
839
|
849
|
859
|
1 084
|
47
|
(98)
|
(98)
|
(331)
|
(282)
|
(125)
|
(145)
|
(186)
|
(230)
|
(322)
|
(729)
|
(460)
|
(468)
|
(599)
|
(1 831)
|
(1 673)
|
(1 658)
|
(1 482)
|
33
|
(379)
|
(391)
|
(759)
|
(625)
|
(560)
|
(570)
|
(586)
|
(1 136)
|
(1 433)
|
(1 742)
|
(1 776)
|
(5 045)
|
(4 431)
|
(4 086)
|
(3 608)
|
232
|
111
|
244
|
331
|
(769)
|
(1 043)
|
(2 655)
|
(2 702)
|
(1 698)
|
(1 423)
|
(343)
|
(1 116)
|
(1 048)
|
(1 863)
|
(1 596)
|
(1 015)
|
(2 256)
|
(4 897)
|
(5 104)
|
(5 957)
|
(5 030)
|
|
| Cash from Investing Activities |
(800)
N/A
|
(745)
+7%
|
(509)
+32%
|
(491)
+4%
|
(485)
+1%
|
(681)
-40%
|
(755)
-11%
|
(749)
+1%
|
(871)
-16%
|
(729)
+16%
|
(1 606)
-120%
|
(1 908)
-19%
|
(1 622)
+15%
|
(1 397)
+14%
|
(725)
+48%
|
(402)
+45%
|
(551)
-37%
|
(1 476)
-168%
|
(9 141)
-519%
|
(9 149)
0%
|
(9 312)
-2%
|
(8 765)
+6%
|
(780)
+91%
|
(691)
+11%
|
(474)
+31%
|
446
N/A
|
426
-4%
|
434
+2%
|
324
-25%
|
(813)
N/A
|
(814)
0%
|
(881)
-8%
|
(793)
+10%
|
(350)
+56%
|
(291)
+17%
|
(277)
+5%
|
(480)
-73%
|
562
N/A
|
544
-3%
|
564
+4%
|
769
+36%
|
(265)
N/A
|
(370)
-40%
|
(364)
+2%
|
(579)
-59%
|
(524)
+9%
|
(365)
+30%
|
(385)
-5%
|
(475)
-23%
|
(529)
-11%
|
(625)
-18%
|
(1 025)
-64%
|
(745)
+27%
|
(731)
+2%
|
(853)
-17%
|
(2 099)
-146%
|
(2 186)
-4%
|
(2 183)
+0%
|
(2 039)
+7%
|
(525)
+74%
|
(887)
-69%
|
(979)
-10%
|
(1 356)
-39%
|
(1 253)
+8%
|
(1 010)
+19%
|
(1 043)
-3%
|
(1 055)
-1%
|
(1 615)
-53%
|
(1 921)
-19%
|
(2 158)
-12%
|
(2 287)
-6%
|
(5 587)
-144%
|
(5 041)
+10%
|
(4 707)
+7%
|
(4 146)
+12%
|
(313)
+92%
|
(411)
-31%
|
(264)
+36%
|
(205)
+22%
|
(1 283)
-526%
|
(1 597)
-24%
|
(3 242)
-103%
|
(3 271)
-1%
|
(2 289)
+30%
|
(2 011)
+12%
|
(921)
+54%
|
(1 732)
-88%
|
(1 704)
+2%
|
(2 574)
-51%
|
(2 375)
+8%
|
(1 806)
+24%
|
(3 036)
-68%
|
(5 687)
-87%
|
(5 902)
-4%
|
(6 757)
-14%
|
(5 832)
+14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
42
|
49
|
50
|
57
|
107
|
(28)
|
(37)
|
(322)
|
(310)
|
(91)
|
(15)
|
284
|
(135)
|
(438)
|
(925)
|
(1 000)
|
(640)
|
(408)
|
1 481
|
1 554
|
1 545
|
1 549
|
135
|
138
|
72
|
67
|
22
|
10
|
71
|
57
|
36
|
35
|
33
|
35
|
34
|
29
|
31
|
26
|
26
|
(167)
|
(471)
|
(609)
|
(721)
|
(781)
|
(579)
|
(540)
|
(519)
|
(315)
|
(426)
|
(437)
|
(337)
|
(283)
|
(65)
|
90
|
97
|
105
|
114
|
87
|
117
|
125
|
111
|
117
|
82
|
82
|
85
|
90
|
94
|
100
|
101
|
116
|
111
|
120
|
123
|
112
|
2 058
|
2 067
|
1 526
|
1 502
|
(434)
|
(429)
|
110
|
144
|
130
|
125
|
136
|
147
|
168
|
184
|
182
|
199
|
198
|
219
|
230
|
265
|
271
|
290
|
|
| Net Issuance of Debt |
395
|
358
|
49
|
(115)
|
(283)
|
(8)
|
155
|
553
|
793
|
428
|
1 222
|
845
|
577
|
(154)
|
(557)
|
(3)
|
(313)
|
1 117
|
6 893
|
6 396
|
6 888
|
6 238
|
(8)
|
(754)
|
(754)
|
(1 379)
|
(1 662)
|
(1 425)
|
(1 425)
|
(1 300)
|
(1 013)
|
(725)
|
(853)
|
(353)
|
(280)
|
(55)
|
(527)
|
(1 027)
|
(1 850)
|
(1 850)
|
(1 250)
|
(750)
|
(18)
|
(18)
|
(19)
|
(19)
|
(1)
|
(11)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
831
|
1 580
|
1 385
|
1 385
|
304
|
(445)
|
(190)
|
(159)
|
413
|
253
|
123
|
234
|
629
|
913
|
1 405
|
3 404
|
2 992
|
4 206
|
2 794
|
999
|
(141)
|
(1 729)
|
(999)
|
(1 345)
|
(510)
|
(260)
|
0
|
60
|
(10)
|
(165)
|
(165)
|
(225)
|
(118)
|
(4)
|
(4)
|
1 612
|
1 575
|
1 638
|
1 827
|
458
|
144
|
(93)
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(28)
|
(42)
|
(56)
|
(56)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(41)
|
(28)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
2
|
0
|
6
|
6
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(166)
|
(167)
|
(182)
|
(249)
|
(188)
|
(223)
|
(210)
|
(144)
|
(85)
|
(174)
|
(172)
|
(186)
|
(223)
|
(153)
|
(165)
|
(151)
|
(127)
|
(128)
|
(116)
|
(129)
|
(98)
|
(69)
|
(74)
|
(74)
|
(74)
|
(91)
|
(144)
|
(204)
|
56
|
(9)
|
34
|
64
|
(206)
|
(173)
|
(161)
|
(161)
|
(150)
|
(155)
|
(417)
|
(462)
|
(464)
|
(478)
|
(219)
|
(148)
|
(145)
|
(154)
|
(149)
|
(242)
|
(243)
|
(245)
|
(301)
|
(194)
|
|
| Cash from Financing Activities |
437
N/A
|
404
-8%
|
101
-75%
|
(53)
N/A
|
(175)
-230%
|
(35)
+80%
|
119
N/A
|
232
+95%
|
487
+110%
|
341
-30%
|
1 211
+255%
|
1 133
-6%
|
439
-61%
|
(595)
N/A
|
(1 485)
-150%
|
(1 006)
+32%
|
(954)
+5%
|
708
N/A
|
8 373
+1 083%
|
7 949
-5%
|
8 439
+6%
|
7 793
-8%
|
133
-98%
|
(610)
N/A
|
(680)
-11%
|
(1 310)
-93%
|
(1 634)
-25%
|
(1 409)
+14%
|
(1 350)
+4%
|
(1 239)
+8%
|
(977)
+21%
|
(690)
+29%
|
(820)
-19%
|
(318)
+61%
|
(246)
+23%
|
(26)
+89%
|
(496)
-1 808%
|
(1 001)
-102%
|
(1 824)
-82%
|
(2 017)
-11%
|
(1 721)
+15%
|
(1 362)
+21%
|
(743)
+45%
|
(803)
-8%
|
(764)
+5%
|
(726)
+5%
|
(702)
+3%
|
(575)
+18%
|
(624)
-9%
|
(670)
-7%
|
(557)
+17%
|
(427)
+23%
|
(150)
+65%
|
(84)
+44%
|
756
N/A
|
1 499
+98%
|
1 276
-15%
|
1 319
+3%
|
256
-81%
|
(471)
N/A
|
(206)
+56%
|
(170)
+17%
|
379
N/A
|
206
-46%
|
110
-47%
|
255
+132%
|
649
+155%
|
939
+45%
|
1 432
+53%
|
3 429
+139%
|
2 959
-14%
|
4 122
+39%
|
2 973
-28%
|
1 102
-63%
|
1 951
+77%
|
388
-80%
|
293
-24%
|
(58)
N/A
|
(1 161)
-1 902%
|
(906)
+22%
|
(95)
+90%
|
(6)
+94%
|
(352)
-5 767%
|
(557)
-58%
|
(548)
+2%
|
(611)
-11%
|
(224)
+63%
|
(9)
+96%
|
5
N/A
|
1 643
+32 760%
|
1 624
-1%
|
1 615
-1%
|
1 814
+12%
|
478
-74%
|
114
-76%
|
3
-97%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
0
|
3
|
2
|
4
|
6
|
5
|
7
|
8
|
6
|
3
|
1
|
4
|
1
|
(2)
|
(2)
|
(5)
|
(2)
|
5
|
6
|
7
|
0
|
6
|
6
|
4
|
0
|
4
|
2
|
(1)
|
0
|
(3)
|
0
|
1
|
0
|
(3)
|
(1)
|
0
|
3
|
7
|
(3)
|
(2)
|
(1)
|
(4)
|
3
|
3
|
(1)
|
1
|
1
|
(1)
|
1
|
0
|
(3)
|
(4)
|
(8)
|
(6)
|
(7)
|
(4)
|
1
|
(2)
|
2
|
(2)
|
(3)
|
0
|
0
|
4
|
4
|
(3)
|
(8)
|
(8)
|
(9)
|
(3)
|
(1)
|
10
|
1
|
1
|
4
|
(2)
|
4
|
5
|
1
|
(6)
|
(3)
|
(10)
|
(13)
|
(9)
|
(9)
|
(6)
|
(5)
|
(4)
|
(11)
|
(9)
|
2
|
(11)
|
35
|
38
|
30
|
|
| Net Change in Cash |
126
N/A
|
117
-7%
|
89
-24%
|
160
+80%
|
80
-50%
|
76
-5%
|
241
+217%
|
239
-1%
|
411
+72%
|
338
-18%
|
615
+82%
|
607
-1%
|
625
+3%
|
212
-66%
|
(302)
N/A
|
(360)
-19%
|
(607)
-69%
|
256
N/A
|
459
+79%
|
796
+73%
|
979
+23%
|
250
-74%
|
357
+43%
|
(304)
N/A
|
(216)
+29%
|
395
N/A
|
102
-74%
|
497
+387%
|
189
-62%
|
(841)
N/A
|
(422)
+50%
|
(353)
+16%
|
(777)
-120%
|
(378)
+51%
|
(383)
-1%
|
(757)
-98%
|
(651)
+14%
|
76
N/A
|
(657)
N/A
|
(348)
+47%
|
54
N/A
|
(311)
N/A
|
217
N/A
|
76
-65%
|
(60)
N/A
|
(16)
+73%
|
159
N/A
|
219
+38%
|
10
-95%
|
(77)
N/A
|
(173)
-125%
|
(325)
-88%
|
370
N/A
|
51
-86%
|
546
+971%
|
104
-81%
|
(223)
N/A
|
141
N/A
|
(420)
N/A
|
(68)
+84%
|
87
N/A
|
(93)
N/A
|
(43)
+54%
|
371
N/A
|
530
+43%
|
842
+59%
|
518
-38%
|
291
-44%
|
(188)
N/A
|
1 728
N/A
|
1 829
+6%
|
(304)
N/A
|
(222)
+27%
|
(2 196)
-889%
|
(807)
+63%
|
1 606
N/A
|
1 388
-14%
|
1 553
+12%
|
882
-43%
|
(123)
N/A
|
173
N/A
|
(1 724)
N/A
|
(2 440)
-42%
|
(1 662)
+32%
|
(1 042)
+37%
|
234
N/A
|
162
-31%
|
636
+293%
|
(70)
N/A
|
1 734
N/A
|
2 442
+41%
|
1 517
-38%
|
(450)
N/A
|
(1 577)
-250%
|
(2 321)
-47%
|
(1 174)
+49%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
285
N/A
|
248
-13%
|
185
-25%
|
509
+175%
|
422
-17%
|
490
+16%
|
535
+9%
|
181
-66%
|
274
+51%
|
261
-5%
|
604
+131%
|
949
+57%
|
1 258
+33%
|
1 667
+33%
|
1 316
-21%
|
461
-65%
|
354
-23%
|
584
+65%
|
869
+49%
|
1 648
+90%
|
1 406
-15%
|
731
-48%
|
497
-32%
|
550
+11%
|
448
-19%
|
814
+82%
|
902
+11%
|
1 044
+16%
|
798
-24%
|
790
-1%
|
932
+18%
|
768
-18%
|
473
-38%
|
(82)
N/A
|
(171)
-109%
|
(763)
-346%
|
47
N/A
|
235
+400%
|
311
+32%
|
813
+161%
|
693
-15%
|
1 005
+45%
|
1 062
+6%
|
974
-8%
|
1 032
+6%
|
993
-4%
|
985
-1%
|
938
-5%
|
821
-12%
|
822
+0%
|
706
-14%
|
834
+18%
|
984
+18%
|
611
-38%
|
395
-35%
|
443
+12%
|
178
-60%
|
479
+169%
|
808
+69%
|
368
-54%
|
674
+83%
|
471
-30%
|
337
-28%
|
790
+134%
|
976
+24%
|
1 153
+18%
|
458
-60%
|
496
+8%
|
(179)
N/A
|
50
N/A
|
649
+1 198%
|
620
-4%
|
1 226
+98%
|
787
-36%
|
849
+8%
|
982
+16%
|
986
+0%
|
1 363
+38%
|
1 707
+25%
|
1 551
-9%
|
1 317
-15%
|
940
-29%
|
624
-34%
|
606
-3%
|
938
+55%
|
1 197
+28%
|
1 508
+26%
|
1 698
+13%
|
1 792
+6%
|
1 698
-5%
|
1 842
+8%
|
2 156
+17%
|
2 644
+23%
|
3 014
+14%
|
3 484
+16%
|
3 823
+10%
|
|