Caterpillar Inc
NYSE:CAT
Cash Flow Statement
Cash Flow Statement
Caterpillar 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 |
723
|
652
|
660
|
798
|
847
|
1 046
|
1 055
|
1 099
|
1 390
|
1 557
|
1 833
|
2 035
|
2 196
|
2 390
|
2 559
|
2 854
|
3 113
|
3 399
|
3 501
|
3 537
|
3 513
|
3 290
|
3 448
|
3 578
|
3 684
|
3 985
|
3 934
|
3 585
|
2 532
|
1 768
|
1 284
|
827
|
1 194
|
1 567
|
1 976
|
2 758
|
3 765
|
4 054
|
4 407
|
4 981
|
5 349
|
6 036
|
6 584
|
5 722
|
4 993
|
4 249
|
3 497
|
3 803
|
3 846
|
3 883
|
3 954
|
2 468
|
3 900
|
3 609
|
2 959
|
2 523
|
1 681
|
1 523
|
1 435
|
(59)
|
(137)
|
113
|
891
|
759
|
2 232
|
3 134
|
3 800
|
6 148
|
6 365
|
6 279
|
6 046
|
6 094
|
5 303
|
4 143
|
3 320
|
3 003
|
3 441
|
4 396
|
5 153
|
6 493
|
6 499
|
6 758
|
7 370
|
6 704
|
7 109
|
8 360
|
9 113
|
10 332
|
11 244
|
11 001
|
10 671
|
10 788
|
9 937
|
9 435
|
9 271
|
8 882
|
|
| Depreciation & Amortization |
1 176
|
1 185
|
1 207
|
1 220
|
1 256
|
1 293
|
1 318
|
1 347
|
1 365
|
1 379
|
1 394
|
1 397
|
1 419
|
1 438
|
1 455
|
1 477
|
1 505
|
1 535
|
1 584
|
1 602
|
1 614
|
1 649
|
1 683
|
1 797
|
1 857
|
1 900
|
1 949
|
1 980
|
2 042
|
2 100
|
2 160
|
2 336
|
2 356
|
2 380
|
2 384
|
2 296
|
2 317
|
2 354
|
2 447
|
2 527
|
2 613
|
2 703
|
2 765
|
2 813
|
2 875
|
2 947
|
3 006
|
3 087
|
3 145
|
3 173
|
3 192
|
3 163
|
3 135
|
3 107
|
3 067
|
3 046
|
3 033
|
3 026
|
3 029
|
3 034
|
3 004
|
2 970
|
2 932
|
2 877
|
2 848
|
2 814
|
2 789
|
2 766
|
2 726
|
2 687
|
2 634
|
2 577
|
2 550
|
2 511
|
2 459
|
2 432
|
2 404
|
2 383
|
2 383
|
2 352
|
2 323
|
2 289
|
2 247
|
2 219
|
2 194
|
2 183
|
2 157
|
2 144
|
2 136
|
2 125
|
2 143
|
2 153
|
2 169
|
2 192
|
2 219
|
2 262
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(954)
|
0
|
0
|
0
|
(307)
|
0
|
0
|
0
|
(431)
|
0
|
0
|
0
|
1 213
|
0
|
0
|
0
|
220
|
0
|
0
|
0
|
28
|
48
|
(4)
|
(10)
|
(74)
|
15
|
26
|
(357)
|
(383)
|
(591)
|
(734)
|
(411)
|
(377)
|
(469)
|
(449)
|
(476)
|
(592)
|
(455)
|
(370)
|
(473)
|
(621)
|
(605)
|
(598)
|
8
|
465
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
137
|
27
|
82
|
125
|
146
|
155
|
170
|
183
|
194
|
189
|
160
|
138
|
132
|
141
|
197
|
221
|
226
|
228
|
198
|
192
|
193
|
196
|
217
|
234
|
245
|
247
|
242
|
237
|
231
|
235
|
236
|
242
|
254
|
336
|
310
|
287
|
283
|
249
|
236
|
230
|
218
|
166
|
189
|
196
|
206
|
207
|
201
|
205
|
197
|
192
|
198
|
203
|
205
|
207
|
206
|
90
|
202
|
83
|
85
|
202
|
200
|
198
|
196
|
193
|
193
|
197
|
204
|
209
|
208
|
208
|
209
|
201
|
223
|
224
|
235
|
0
|
0
|
|
| Other Non-Cash Items |
444
|
455
|
486
|
350
|
278
|
200
|
265
|
(69)
|
(91)
|
(81)
|
(198)
|
(113)
|
(144)
|
(168)
|
(119)
|
(20)
|
58
|
187
|
179
|
197
|
188
|
174
|
125
|
162
|
289
|
275
|
182
|
355
|
333
|
230
|
359
|
137
|
125
|
254
|
420
|
469
|
470
|
630
|
682
|
457
|
344
|
61
|
(368)
|
389
|
505
|
684
|
1 033
|
482
|
499
|
486
|
432
|
3 094
|
387
|
433
|
580
|
632
|
952
|
880
|
918
|
2 439
|
2 469
|
2 558
|
2 392
|
1 051
|
897
|
1 007
|
1 085
|
1 501
|
1 441
|
1 495
|
1 498
|
1 143
|
1 335
|
1 245
|
1 380
|
1 383
|
999
|
821
|
621
|
(617)
|
(565)
|
(548)
|
(587)
|
1 020
|
1 761
|
1 649
|
1 665
|
850
|
92
|
441
|
458
|
574
|
721
|
703
|
698
|
478
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
124
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
326
|
0
|
0
|
0
|
731
|
0
|
0
|
0
|
1 465
|
0
|
0
|
0
|
821
|
0
|
0
|
0
|
1 318
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
264
|
0
|
0
|
0
|
1 369
|
0
|
0
|
0
|
2 396
|
0
|
0
|
0
|
1 544
|
0
|
0
|
0
|
1 595
|
0
|
0
|
0
|
1 143
|
0
|
0
|
0
|
522
|
0
|
0
|
0
|
1 404
|
0
|
0
|
0
|
1 429
|
0
|
0
|
0
|
1 847
|
0
|
0
|
0
|
1 311
|
0
|
0
|
0
|
1 759
|
0
|
0
|
0
|
3 076
|
0
|
0
|
0
|
2 949
|
0
|
0
|
0
|
3 126
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
815
|
0
|
0
|
0
|
718
|
0
|
0
|
0
|
766
|
0
|
0
|
0
|
1 030
|
0
|
0
|
0
|
1 256
|
0
|
0
|
0
|
1 418
|
0
|
0
|
0
|
1 451
|
0
|
0
|
0
|
1 411
|
0
|
0
|
0
|
1 247
|
0
|
0
|
0
|
1 208
|
0
|
0
|
0
|
1 404
|
0
|
0
|
0
|
1 141
|
0
|
0
|
0
|
1 109
|
0
|
0
|
0
|
1 047
|
0
|
0
|
0
|
1 075
|
0
|
0
|
0
|
1 131
|
0
|
0
|
0
|
1 088
|
0
|
0
|
0
|
1 057
|
0
|
0
|
0
|
1 089
|
0
|
0
|
0
|
920
|
0
|
0
|
0
|
959
|
0
|
0
|
0
|
1 711
|
0
|
0
|
0
|
1 738
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(569)
|
(360)
|
(509)
|
(6 330)
|
(6 228)
|
(6 252)
|
(6 553)
|
(7 988)
|
(10 696)
|
(14 040)
|
(15 124)
|
(7 310)
|
(5 080)
|
(2 058)
|
(679)
|
(1 198)
|
(1 235)
|
(1 083)
|
(715)
|
463
|
1 326
|
2 001
|
2 407
|
2 418
|
1 482
|
464
|
(260)
|
(1 248)
|
(46)
|
1 472
|
2 107
|
3 199
|
2 645
|
1 406
|
148
|
(514)
|
(1 494)
|
(646)
|
41
|
(1 008)
|
(1 799)
|
(3 159)
|
(4 321)
|
(3 740)
|
(2 080)
|
(81)
|
2 041
|
2 819
|
3 174
|
2 190
|
1 188
|
286
|
8
|
132
|
129
|
805
|
559
|
1 023
|
723
|
656
|
1 784
|
1 546
|
1 054
|
(194)
|
(2 091)
|
(3 303)
|
(3 871)
|
(4 077)
|
(4 008)
|
(3 497)
|
(3 837)
|
(2 930)
|
(2 315)
|
(2 171)
|
(460)
|
(417)
|
266
|
226
|
58
|
(647)
|
(2 083)
|
(2 067)
|
(2 180)
|
(1 800)
|
(1 569)
|
(1 701)
|
(838)
|
151
|
347
|
(61)
|
(154)
|
(859)
|
(950)
|
(359)
|
(655)
|
(348)
|
|
| Cash from Operating Activities |
1 774
N/A
|
1 932
+9%
|
1 844
-5%
|
(3 962)
N/A
|
(3 847)
+3%
|
(3 713)
+3%
|
(3 915)
-5%
|
(5 611)
-43%
|
(8 032)
-43%
|
(11 185)
-39%
|
(12 095)
-8%
|
(3 991)
+67%
|
(1 609)
+60%
|
1 602
N/A
|
3 216
+101%
|
3 113
-3%
|
3 441
+11%
|
4 038
+17%
|
4 549
+13%
|
5 799
+27%
|
6 641
+15%
|
7 114
+7%
|
7 663
+8%
|
7 955
+4%
|
7 312
-8%
|
6 624
-9%
|
5 805
-12%
|
4 672
-20%
|
4 861
+4%
|
5 570
+15%
|
5 910
+6%
|
6 499
+10%
|
6 320
-3%
|
5 607
-11%
|
4 928
-12%
|
5 009
+2%
|
5 058
+1%
|
6 392
+26%
|
7 577
+19%
|
6 957
-8%
|
6 507
-6%
|
5 641
-13%
|
4 660
-17%
|
5 184
+11%
|
6 293
+21%
|
7 799
+24%
|
9 577
+23%
|
10 191
+6%
|
10 664
+5%
|
9 732
-9%
|
8 766
-10%
|
8 057
-8%
|
7 430
-8%
|
7 281
-2%
|
6 735
-7%
|
6 699
-1%
|
5 918
-12%
|
6 145
+4%
|
5 798
-6%
|
5 639
-3%
|
6 689
+19%
|
6 756
+1%
|
6 838
+1%
|
5 706
-17%
|
5 099
-11%
|
4 865
-5%
|
5 016
+3%
|
6 558
+31%
|
6 744
+3%
|
7 184
+7%
|
6 561
-9%
|
6 912
+5%
|
6 921
+0%
|
5 724
-17%
|
6 689
+17%
|
6 327
-5%
|
7 125
+13%
|
7 852
+10%
|
7 858
+0%
|
7 198
-8%
|
5 583
-22%
|
5 698
+2%
|
6 439
+13%
|
7 766
+21%
|
9 026
+16%
|
10 042
+11%
|
11 621
+16%
|
12 885
+11%
|
13 364
+4%
|
13 136
-2%
|
12 645
-4%
|
12 035
-5%
|
11 272
-6%
|
11 373
+1%
|
11 541
+1%
|
11 739
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 019)
|
(2 015)
|
(1 934)
|
(1 773)
|
(1 737)
|
(1 678)
|
(1 646)
|
(1 765)
|
(1 764)
|
(1 833)
|
(1 978)
|
(2 114)
|
(2 171)
|
(2 296)
|
(2 442)
|
(2 415)
|
(2 497)
|
(2 489)
|
(2 444)
|
(2 675)
|
(2 694)
|
(2 794)
|
(2 912)
|
(3 040)
|
(3 181)
|
(3 350)
|
(3 544)
|
(3 886)
|
(3 686)
|
(3 257)
|
(2 940)
|
(2 472)
|
(2 565)
|
(2 612)
|
(2 639)
|
(2 586)
|
(2 808)
|
(3 066)
|
(3 420)
|
(3 924)
|
(4 293)
|
(4 715)
|
(4 951)
|
(5 076)
|
(5 179)
|
(4 978)
|
(4 713)
|
(4 446)
|
(3 953)
|
(3 784)
|
(3 665)
|
(3 379)
|
(3 466)
|
(3 315)
|
(3 194)
|
(3 261)
|
(3 175)
|
(3 395)
|
(3 264)
|
(2 928)
|
(2 697)
|
(2 447)
|
(2 365)
|
(2 336)
|
(2 584)
|
(2 740)
|
(2 828)
|
(2 916)
|
(2 706)
|
(2 613)
|
(2 643)
|
(2 669)
|
(2 670)
|
(2 442)
|
(2 304)
|
(2 115)
|
(2 071)
|
(2 217)
|
(2 311)
|
(2 472)
|
(2 647)
|
(2 646)
|
(2 676)
|
(2 599)
|
(2 670)
|
(2 782)
|
(2 946)
|
(3 092)
|
(3 078)
|
(3 090)
|
(3 032)
|
(3 215)
|
(3 397)
|
(3 633)
|
(3 981)
|
(4 286)
|
|
| Other Items |
(362)
|
(629)
|
(634)
|
5 393
|
5 693
|
6 542
|
5 681
|
6 649
|
8 403
|
10 775
|
11 625
|
4 191
|
1 916
|
(423)
|
(1 416)
|
(1 110)
|
(400)
|
(666)
|
(702)
|
(1 121)
|
(1 414)
|
(1 874)
|
(1 210)
|
(1 368)
|
(1 721)
|
(1 868)
|
(3 000)
|
(2 285)
|
(861)
|
765
|
2 796
|
3 318
|
2 853
|
2 335
|
988
|
991
|
834
|
560
|
(6 408)
|
(7 503)
|
(8 236)
|
(9 030)
|
(1 378)
|
(1 114)
|
(934)
|
(508)
|
(1 203)
|
(600)
|
(582)
|
(844)
|
(306)
|
(248)
|
403
|
979
|
597
|
(256)
|
(530)
|
(488)
|
102
|
1 148
|
1 416
|
1 985
|
1 790
|
1 370
|
911
|
(135)
|
(119)
|
(296)
|
113
|
390
|
491
|
741
|
710
|
850
|
771
|
630
|
322
|
(242)
|
(307)
|
(612)
|
(1 273)
|
(609)
|
(14)
|
58
|
759
|
247
|
(3 214)
|
(2 779)
|
(1 152)
|
(663)
|
1 674
|
762
|
(189)
|
(563)
|
(495)
|
(421)
|
|
| Cash from Investing Activities |
(2 381)
N/A
|
(2 644)
-11%
|
(2 568)
+3%
|
3 620
N/A
|
3 956
+9%
|
4 864
+23%
|
4 035
-17%
|
4 884
+21%
|
6 639
+36%
|
8 942
+35%
|
9 647
+8%
|
2 077
-78%
|
(255)
N/A
|
(2 719)
-966%
|
(3 858)
-42%
|
(3 525)
+9%
|
(2 897)
+18%
|
(3 155)
-9%
|
(3 146)
+0%
|
(3 796)
-21%
|
(4 108)
-8%
|
(4 668)
-14%
|
(4 122)
+12%
|
(4 408)
-7%
|
(4 902)
-11%
|
(5 218)
-6%
|
(6 544)
-25%
|
(6 171)
+6%
|
(4 547)
+26%
|
(2 492)
+45%
|
(144)
+94%
|
846
N/A
|
288
-66%
|
(277)
N/A
|
(1 651)
-496%
|
(1 595)
+3%
|
(1 974)
-24%
|
(2 506)
-27%
|
(9 828)
-292%
|
(11 427)
-16%
|
(12 529)
-10%
|
(13 745)
-10%
|
(6 329)
+54%
|
(6 190)
+2%
|
(6 113)
+1%
|
(5 486)
+10%
|
(5 916)
-8%
|
(5 046)
+15%
|
(4 535)
+10%
|
(4 628)
-2%
|
(3 971)
+14%
|
(3 627)
+9%
|
(3 063)
+16%
|
(2 336)
+24%
|
(2 597)
-11%
|
(3 517)
-35%
|
(3 705)
-5%
|
(3 883)
-5%
|
(3 162)
+19%
|
(1 780)
+44%
|
(1 281)
+28%
|
(462)
+64%
|
(575)
-24%
|
(966)
-68%
|
(1 673)
-73%
|
(2 875)
-72%
|
(2 947)
-3%
|
(3 212)
-9%
|
(2 593)
+19%
|
(2 223)
+14%
|
(2 152)
+3%
|
(1 928)
+10%
|
(1 960)
-2%
|
(1 592)
+19%
|
(1 533)
+4%
|
(1 485)
+3%
|
(1 749)
-18%
|
(2 459)
-41%
|
(2 618)
-6%
|
(3 084)
-18%
|
(3 920)
-27%
|
(3 255)
+17%
|
(2 690)
+17%
|
(2 541)
+6%
|
(1 911)
+25%
|
(2 535)
-33%
|
(6 160)
-143%
|
(5 871)
+5%
|
(4 230)
+28%
|
(3 753)
+11%
|
(1 358)
+64%
|
(2 453)
-81%
|
(3 586)
-46%
|
(4 196)
-17%
|
(4 476)
-7%
|
(4 707)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(13)
|
0
|
9
|
10
|
4
|
20
|
83
|
(248)
|
(429)
|
(409)
|
(592)
|
(222)
|
(244)
|
(640)
|
(586)
|
(1 202)
|
(1 484)
|
(2 703)
|
(3 050)
|
(2 794)
|
(2 747)
|
(1 526)
|
(1 493)
|
(2 133)
|
(2 398)
|
(2 623)
|
(2 585)
|
(1 703)
|
(1 000)
|
(388)
|
(27)
|
89
|
115
|
142
|
232
|
296
|
328
|
308
|
213
|
123
|
72
|
52
|
54
|
52
|
53
|
(917)
|
(1 912)
|
(1 872)
|
(3 526)
|
(2 472)
|
(3 969)
|
(3 999)
|
(2 721)
|
(2 947)
|
(1 970)
|
(1 992)
|
(1 669)
|
(1 547)
|
(55)
|
(23)
|
3
|
107
|
384
|
566
|
234
|
(511)
|
(1 495)
|
(3 485)
|
(3 890)
|
(4 557)
|
(5 001)
|
(3 809)
|
(4 119)
|
(2 883)
|
(1 605)
|
(901)
|
230
|
111
|
(1 381)
|
(2 533)
|
(3 446)
|
(4 325)
|
(4 340)
|
(4 179)
|
(3 756)
|
(4 110)
|
(3 045)
|
(4 963)
|
(9 001)
|
(9 379)
|
(9 832)
|
(7 677)
|
(6 938)
|
(5 957)
|
(5 524)
|
(5 206)
|
|
| Net Issuance of Debt |
1 129
|
1 148
|
1 396
|
696
|
372
|
(724)
|
231
|
1 484
|
2 304
|
3 286
|
3 511
|
2 630
|
2 666
|
2 488
|
2 269
|
2 973
|
1 882
|
2 321
|
1 871
|
758
|
652
|
(352)
|
(1 050)
|
(146)
|
854
|
2 197
|
5 423
|
5 565
|
4 329
|
1 424
|
(2 846)
|
(4 280)
|
(5 685)
|
(4 730)
|
(4 265)
|
(3 846)
|
(1 169)
|
3 750
|
3 970
|
4 877
|
5 032
|
4 204
|
11 992
|
5 434
|
4 793
|
967
|
1 722
|
(1 611)
|
(1 801)
|
645
|
(7 211)
|
2 444
|
2 290
|
(338)
|
(325)
|
(138)
|
(307)
|
189
|
(653)
|
(1 313)
|
54
|
(1 076)
|
(1 320)
|
(2 383)
|
(3 455)
|
(1 160)
|
(124)
|
1 840
|
1 135
|
485
|
2 633
|
1 406
|
1 463
|
2 456
|
138
|
(610)
|
800
|
(1 263)
|
(1 466)
|
681
|
(636)
|
(503)
|
16
|
(652)
|
(441)
|
722
|
553
|
594
|
766
|
(375)
|
288
|
799
|
590
|
2 789
|
3 285
|
4 130
|
|
| Cash Paid for Dividends |
(477)
|
(481)
|
(481)
|
(481)
|
(481)
|
(480)
|
(481)
|
(491)
|
(498)
|
(505)
|
(525)
|
(534)
|
(548)
|
(560)
|
(588)
|
(618)
|
(645)
|
(673)
|
(700)
|
(726)
|
(751)
|
(777)
|
(812)
|
(845)
|
(875)
|
(903)
|
(928)
|
(953)
|
(983)
|
(1 014)
|
(1 019)
|
(1 029)
|
(1 038)
|
(1 051)
|
(1 067)
|
(1 084)
|
(1 103)
|
(1 122)
|
(1 142)
|
(1 159)
|
(1 176)
|
(1 192)
|
(1 234)
|
(1 617)
|
(1 319)
|
(1 361)
|
(1 410)
|
(1 111)
|
(1 494)
|
(1 526)
|
(1 578)
|
(1 620)
|
(1 661)
|
(1 709)
|
(1 732)
|
(1 757)
|
(1 781)
|
(1 809)
|
(1 796)
|
(1 799)
|
(1 803)
|
(1 807)
|
(1 818)
|
(1 831)
|
(1 846)
|
(1 858)
|
(1 908)
|
(1 951)
|
(1 978)
|
(2 004)
|
(2 071)
|
(2 132)
|
(2 205)
|
(2 271)
|
(2 251)
|
(2 243)
|
(2 238)
|
(2 244)
|
(2 293)
|
(2 332)
|
(2 365)
|
(2 393)
|
(2 419)
|
(2 440)
|
(2 465)
|
(2 491)
|
(2 521)
|
(2 563)
|
(2 591)
|
(2 608)
|
(2 628)
|
(2 646)
|
(2 672)
|
(2 699)
|
(2 723)
|
(2 749)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
147
|
159
|
169
|
94
|
119
|
153
|
135
|
122
|
91
|
37
|
46
|
33
|
(11)
|
3
|
5
|
(8)
|
22
|
(40)
|
21
|
157
|
165
|
230
|
178
|
192
|
(272)
|
(6 514)
|
(263)
|
(367)
|
84
|
(1 313)
|
83
|
114
|
155
|
7 816
|
179
|
125
|
64
|
35
|
(7)
|
(17)
|
(18)
|
(16)
|
(8)
|
(14)
|
(14)
|
(19)
|
(9)
|
(6)
|
(7)
|
(34)
|
(54)
|
(54)
|
(52)
|
(24)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(10)
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
(41)
|
0
|
(114)
|
(114)
|
(74)
|
|
| Cash from Financing Activities |
639
N/A
|
667
+4%
|
924
+39%
|
225
-76%
|
(105)
N/A
|
(1 184)
-1 028%
|
(167)
+86%
|
745
N/A
|
1 377
+85%
|
2 372
+72%
|
2 394
+1%
|
1 874
-22%
|
1 874
N/A
|
1 288
-31%
|
1 095
-15%
|
1 153
+5%
|
(146)
N/A
|
(908)
-522%
|
(1 720)
-89%
|
(2 593)
-51%
|
(2 752)
-6%
|
(2 536)
+8%
|
(3 202)
-26%
|
(2 989)
+7%
|
(2 297)
+23%
|
(1 238)
+46%
|
1 947
N/A
|
2 955
+52%
|
2 379
-19%
|
11
-100%
|
(3 889)
N/A
|
(5 215)
-34%
|
(6 616)
-27%
|
(5 617)
+15%
|
(5 140)
+8%
|
(4 613)
+10%
|
(1 787)
+61%
|
3 101
N/A
|
3 271
+5%
|
4 019
+23%
|
4 120
+3%
|
2 792
-32%
|
4 298
+54%
|
3 606
-16%
|
3 160
-12%
|
(1 227)
N/A
|
(2 913)
-137%
|
(4 511)
-55%
|
(6 707)
-49%
|
(3 198)
+52%
|
(4 942)
-55%
|
(2 996)
+39%
|
(1 967)
+34%
|
(4 930)
-151%
|
(3 992)
+19%
|
(3 894)
+2%
|
(3 774)
+3%
|
(3 185)
+16%
|
(2 520)
+21%
|
(3 143)
-25%
|
(1 760)
+44%
|
(2 790)
-59%
|
(2 773)
+1%
|
(3 657)
-32%
|
(5 073)
-39%
|
(3 536)
+30%
|
(3 561)
-1%
|
(3 650)
-2%
|
(4 787)
-31%
|
(6 128)
-28%
|
(4 463)
+27%
|
(4 538)
-2%
|
(4 862)
-7%
|
(2 700)
+44%
|
(3 720)
-38%
|
(3 755)
-1%
|
(1 210)
+68%
|
(3 398)
-181%
|
(5 144)
-51%
|
(4 188)
+19%
|
(6 449)
-54%
|
(7 223)
-12%
|
(6 744)
+7%
|
(7 281)
-8%
|
(6 672)
+8%
|
(5 889)
+12%
|
(5 022)
+15%
|
(6 932)
-38%
|
(10 826)
-56%
|
(12 362)
-14%
|
(12 172)
+2%
|
(9 565)
+21%
|
(9 061)
+5%
|
(5 981)
+34%
|
(5 076)
+15%
|
(3 899)
+23%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
20
|
58
|
13
|
26
|
24
|
57
|
(1)
|
15
|
57
|
29
|
74
|
143
|
139
|
111
|
97
|
(78)
|
(109)
|
(76)
|
(97)
|
12
|
20
|
4
|
18
|
34
|
57
|
52
|
20
|
158
|
96
|
120
|
173
|
1
|
(20)
|
(107)
|
(60)
|
(76)
|
34
|
131
|
(56)
|
(84)
|
(103)
|
(300)
|
(169)
|
(167)
|
(222)
|
(79)
|
(80)
|
(43)
|
(59)
|
(89)
|
(128)
|
(174)
|
(182)
|
(121)
|
(182)
|
(169)
|
(116)
|
(134)
|
(49)
|
(28)
|
(30)
|
(16)
|
23
|
38
|
39
|
(43)
|
(119)
|
(126)
|
(133)
|
(68)
|
(56)
|
(44)
|
(127)
|
(100)
|
(53)
|
(13)
|
55
|
56
|
34
|
(29)
|
(33)
|
(39)
|
(99)
|
(194)
|
(179)
|
(247)
|
(234)
|
(110)
|
(139)
|
(67)
|
(30)
|
(106)
|
(22)
|
(96)
|
(90)
|
(43)
|
|
| Net Change in Cash |
52
N/A
|
13
-75%
|
213
+1 538%
|
(91)
N/A
|
28
N/A
|
24
-14%
|
(48)
N/A
|
33
N/A
|
41
+24%
|
158
+285%
|
20
-87%
|
103
+415%
|
149
+45%
|
282
+89%
|
550
+95%
|
663
+21%
|
289
-56%
|
(101)
N/A
|
(414)
-310%
|
(578)
-40%
|
(199)
+66%
|
(86)
+57%
|
357
N/A
|
592
+66%
|
170
-71%
|
220
+29%
|
1 228
+458%
|
1 614
+31%
|
2 789
+73%
|
3 209
+15%
|
2 050
-36%
|
2 131
+4%
|
(28)
N/A
|
(394)
-1 307%
|
(1 923)
-388%
|
(1 275)
+34%
|
1 331
N/A
|
7 118
+435%
|
964
-86%
|
(535)
N/A
|
(2 005)
-275%
|
(5 612)
-180%
|
2 460
N/A
|
2 433
-1%
|
3 118
+28%
|
1 007
-68%
|
668
-34%
|
591
-12%
|
(637)
N/A
|
1 817
N/A
|
(275)
N/A
|
1 260
N/A
|
2 218
+76%
|
(106)
N/A
|
(36)
+66%
|
(881)
-2 347%
|
(1 677)
-90%
|
(1 057)
+37%
|
67
N/A
|
688
+927%
|
3 618
+426%
|
3 488
-4%
|
3 513
+1%
|
1 121
-68%
|
(1 608)
N/A
|
(1 589)
+1%
|
(1 611)
-1%
|
(430)
+73%
|
(769)
-79%
|
(1 235)
-61%
|
(110)
+91%
|
402
N/A
|
(28)
N/A
|
1 332
N/A
|
1 383
+4%
|
1 074
-22%
|
4 221
+293%
|
2 051
-51%
|
130
-94%
|
(103)
N/A
|
(4 819)
-4 579%
|
(4 819)
N/A
|
(3 094)
+36%
|
(2 250)
+27%
|
264
N/A
|
1 371
+419%
|
205
-85%
|
(28)
N/A
|
(1 831)
-6 439%
|
(3 046)
-66%
|
(915)
+70%
|
(89)
+90%
|
(1 397)
-1 470%
|
1 100
N/A
|
1 899
+73%
|
3 090
+63%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(245)
N/A
|
(83)
+66%
|
(90)
-8%
|
(5 735)
-6 272%
|
(5 584)
+3%
|
(5 391)
+3%
|
(5 561)
-3%
|
(7 376)
-33%
|
(9 796)
-33%
|
(13 018)
-33%
|
(14 073)
-8%
|
(6 105)
+57%
|
(3 780)
+38%
|
(694)
+82%
|
774
N/A
|
698
-10%
|
944
+35%
|
1 549
+64%
|
2 105
+36%
|
3 124
+48%
|
3 947
+26%
|
4 320
+9%
|
4 751
+10%
|
4 915
+3%
|
4 131
-16%
|
3 274
-21%
|
2 261
-31%
|
786
-65%
|
1 175
+49%
|
2 313
+97%
|
2 970
+28%
|
4 027
+36%
|
3 755
-7%
|
2 995
-20%
|
2 289
-24%
|
2 423
+6%
|
2 250
-7%
|
3 326
+48%
|
4 157
+25%
|
3 033
-27%
|
2 214
-27%
|
926
-58%
|
(291)
N/A
|
108
N/A
|
1 114
+931%
|
2 821
+153%
|
4 864
+72%
|
5 745
+18%
|
6 711
+17%
|
5 948
-11%
|
5 101
-14%
|
4 678
-8%
|
3 964
-15%
|
3 966
+0%
|
3 541
-11%
|
3 438
-3%
|
2 743
-20%
|
2 750
+0%
|
2 534
-8%
|
2 711
+7%
|
3 992
+47%
|
4 309
+8%
|
4 473
+4%
|
3 370
-25%
|
2 515
-25%
|
2 125
-16%
|
2 188
+3%
|
3 642
+66%
|
4 038
+11%
|
4 571
+13%
|
3 918
-14%
|
4 243
+8%
|
4 251
+0%
|
3 282
-23%
|
4 385
+34%
|
4 212
-4%
|
5 054
+20%
|
5 635
+11%
|
5 547
-2%
|
4 726
-15%
|
2 936
-38%
|
3 052
+4%
|
3 763
+23%
|
5 167
+37%
|
6 356
+23%
|
7 260
+14%
|
8 675
+19%
|
9 793
+13%
|
10 286
+5%
|
10 046
-2%
|
9 613
-4%
|
8 820
-8%
|
7 875
-11%
|
7 740
-2%
|
7 560
-2%
|
7 453
-1%
|
|