Deere & Co
NYSE:DE
Cash Flow Statement
Cash Flow Statement
Deere & Co
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(159)
|
(145)
|
(69)
|
319
|
425
|
541
|
640
|
643
|
746
|
966
|
1 120
|
1 406
|
1 458
|
1 585
|
1 571
|
1 447
|
1 460
|
1 601
|
1 649
|
1 694
|
1 697
|
1 576
|
1 677
|
1 822
|
1 952
|
2 092
|
2 130
|
2 054
|
1 889
|
1 597
|
1 442
|
873
|
915
|
992
|
1 192
|
1 874
|
2 143
|
2 500
|
2 595
|
2 808
|
2 828
|
2 979
|
3 055
|
3 072
|
3 187
|
3 213
|
3 420
|
3 538
|
3 569
|
3 466
|
3 321
|
3 163
|
2 869
|
2 579
|
2 239
|
1 941
|
1 808
|
1 612
|
1 589
|
1 522
|
1 466
|
1 780
|
1 933
|
2 159
|
1 426
|
1 827
|
2 097
|
2 371
|
3 405
|
3 332
|
3 320
|
3 257
|
3 275
|
2 805
|
2 717
|
2 753
|
3 459
|
4 583
|
5 440
|
5 965
|
5 645
|
5 952
|
6 169
|
7 130
|
8 183
|
8 944
|
10 031
|
10 155
|
9 946
|
9 456
|
8 214
|
7 088
|
6 207
|
5 639
|
5 180
|
4 998
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
725
|
0
|
0
|
0
|
631
|
791
|
948
|
1 100
|
621
|
621
|
618
|
624
|
637
|
637
|
655
|
667
|
691
|
716
|
727
|
742
|
744
|
758
|
785
|
818
|
831
|
848
|
854
|
857
|
873
|
898
|
906
|
913
|
915
|
892
|
900
|
900
|
915
|
939
|
965
|
980
|
1 004
|
1 038
|
1 060
|
1 103
|
1 140
|
1 206
|
1 216
|
1 257
|
1 307
|
1 306
|
1 359
|
1 378
|
1 382
|
1 414
|
1 461
|
1 512
|
1 560
|
1 601
|
1 641
|
1 680
|
1 716
|
1 763
|
1 823
|
1 882
|
1 927
|
1 967
|
1 993
|
2 004
|
2 019
|
2 054
|
2 070
|
2 111
|
2 118
|
2 118
|
2 105
|
2 073
|
2 050
|
1 998
|
1 929
|
1 924
|
1 895
|
1 903
|
1 957
|
1 979
|
2 004
|
2 030
|
2 054
|
2 075
|
2 118
|
2 147
|
2 177
|
2 188
|
2 229
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
33
|
32
|
278
|
239
|
385
|
362
|
68
|
16
|
(49)
|
(45)
|
105
|
106
|
16
|
32
|
(204)
|
(60)
|
(4)
|
(21)
|
33
|
(63)
|
90
|
140
|
117
|
155
|
172
|
181
|
354
|
356
|
175
|
(49)
|
(244)
|
(256)
|
(168)
|
(11)
|
18
|
(49)
|
(92)
|
(84)
|
(72)
|
(84)
|
(173)
|
(161)
|
(207)
|
(225)
|
(280)
|
(95)
|
(24)
|
42
|
(18)
|
46
|
(43)
|
64
|
283
|
54
|
89
|
50
|
100
|
568
|
805
|
819
|
1 480
|
945
|
594
|
507
|
(465)
|
(438)
|
(244)
|
(293)
|
(11)
|
(20)
|
(163)
|
(122)
|
(441)
|
(193)
|
(191)
|
(176)
|
(66)
|
(332)
|
(480)
|
(489)
|
(790)
|
(707)
|
(533)
|
(486)
|
(294)
|
(113)
|
(163)
|
(271)
|
(288)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
133
|
146
|
158
|
82
|
85
|
81
|
78
|
71
|
71
|
73
|
71
|
71
|
65
|
66
|
68
|
71
|
46
|
53
|
61
|
69
|
74
|
74
|
74
|
75
|
77
|
82
|
81
|
81
|
82
|
80
|
79
|
79
|
73
|
63
|
66
|
66
|
66
|
69
|
70
|
71
|
71
|
71
|
70
|
68
|
67
|
76
|
80
|
84
|
87
|
88
|
84
|
82
|
81
|
86
|
82
|
81
|
77
|
78
|
82
|
82
|
85
|
81
|
82
|
85
|
90
|
95
|
133
|
130
|
153
|
180
|
177
|
208
|
190
|
158
|
153
|
151
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
183
|
0
|
0
|
0
|
101
|
113
|
157
|
164
|
72
|
61
|
18
|
12
|
22
|
27
|
(319)
|
(303)
|
(218)
|
(166)
|
193
|
207
|
136
|
136
|
142
|
143
|
147
|
172
|
220
|
240
|
599
|
591
|
563
|
540
|
203
|
159
|
138
|
127
|
94
|
82
|
87
|
79
|
115
|
133
|
133
|
195
|
212
|
230
|
274
|
228
|
222
|
196
|
150
|
150
|
155
|
165
|
225
|
250
|
174
|
158
|
(168)
|
(256)
|
(183)
|
(194)
|
85
|
168
|
123
|
126
|
147
|
160
|
216
|
235
|
405
|
413
|
402
|
446
|
223
|
175
|
128
|
66
|
(116)
|
(93)
|
39
|
(84)
|
339
|
380
|
305
|
489
|
402
|
518
|
643
|
631
|
604
|
600
|
488
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
201
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
424
|
0
|
0
|
0
|
547
|
0
|
0
|
0
|
701
|
0
|
0
|
0
|
640
|
0
|
0
|
0
|
712
|
0
|
0
|
0
|
206
|
0
|
0
|
0
|
627
|
0
|
0
|
0
|
1 449
|
0
|
0
|
0
|
1 744
|
0
|
0
|
0
|
1 954
|
0
|
0
|
0
|
1 720
|
0
|
0
|
0
|
901
|
0
|
0
|
0
|
392
|
0
|
0
|
0
|
981
|
0
|
0
|
0
|
712
|
0
|
0
|
0
|
1 111
|
0
|
0
|
0
|
1 069
|
0
|
0
|
0
|
2 075
|
0
|
0
|
0
|
1 940
|
0
|
0
|
0
|
3 578
|
0
|
0
|
0
|
2 518
|
0
|
0
|
0
|
1 647
|
|
| Cash Interest Paid |
0
|
0
|
0
|
538
|
0
|
0
|
0
|
544
|
0
|
0
|
0
|
511
|
0
|
0
|
0
|
672
|
0
|
0
|
0
|
1 027
|
0
|
0
|
0
|
1 134
|
0
|
0
|
0
|
1 127
|
0
|
0
|
0
|
993
|
0
|
0
|
0
|
828
|
0
|
0
|
0
|
755
|
0
|
0
|
0
|
810
|
0
|
0
|
0
|
766
|
0
|
0
|
0
|
692
|
0
|
0
|
0
|
661
|
0
|
0
|
0
|
726
|
0
|
0
|
0
|
903
|
0
|
0
|
0
|
1 176
|
0
|
0
|
0
|
1 460
|
0
|
0
|
0
|
1 279
|
0
|
0
|
0
|
1 041
|
0
|
0
|
0
|
1 101
|
0
|
0
|
0
|
2 227
|
0
|
0
|
0
|
3 298
|
0
|
0
|
0
|
3 080
|
|
| Change in Working Capital |
1 920
|
2 080
|
2 078
|
652
|
1 259
|
670
|
754
|
228
|
292
|
(898)
|
(1 480)
|
(1 988)
|
(2 213)
|
(1 466)
|
(1 556)
|
(839)
|
(1 419)
|
(1 468)
|
(1 114)
|
(1 210)
|
(1 028)
|
(85)
|
30
|
62
|
(206)
|
(655)
|
(611)
|
(1 173)
|
(1 890)
|
(1 497)
|
(1 205)
|
(532)
|
697
|
767
|
(412)
|
(885)
|
(1 445)
|
(2 093)
|
(1 535)
|
(1 322)
|
(1 838)
|
(2 585)
|
(3 510)
|
(2 931)
|
(3 128)
|
(2 796)
|
(1 742)
|
(1 463)
|
(1 087)
|
(1 171)
|
(1 232)
|
(886)
|
(514)
|
140
|
227
|
299
|
59
|
346
|
473
|
232
|
531
|
577
|
(228)
|
(1 592)
|
(1 923)
|
(3 399)
|
(4 166)
|
(4 079)
|
(4 975)
|
(4 516)
|
(3 093)
|
(1 615)
|
(571)
|
647
|
2 117
|
2 221
|
2 131
|
1 745
|
174
|
24
|
(2 486)
|
(3 396)
|
(3 994)
|
(4 299)
|
(3 664)
|
(4 446)
|
(4 724)
|
(3 085)
|
(2 831)
|
(1 699)
|
(489)
|
(324)
|
135
|
598
|
859
|
32
|
|
| Cash from Operating Activities |
1 762
N/A
|
1 936
+10%
|
2 009
+4%
|
1 878
-7%
|
1 684
-10%
|
1 211
-28%
|
1 395
+15%
|
1 637
+17%
|
1 974
+21%
|
1 451
-26%
|
1 143
-21%
|
496
-57%
|
290
-42%
|
824
+184%
|
667
-19%
|
1 217
+82%
|
659
-46%
|
574
-13%
|
1 006
+75%
|
973
-3%
|
1 250
+28%
|
2 206
+76%
|
2 596
+18%
|
2 759
+6%
|
2 620
-5%
|
2 397
-9%
|
2 417
+1%
|
1 949
-19%
|
1 159
-41%
|
1 291
+11%
|
1 489
+15%
|
1 985
+33%
|
3 282
+65%
|
3 582
+9%
|
2 590
-28%
|
2 282
-12%
|
1 700
-26%
|
1 200
-29%
|
1 830
+52%
|
2 326
+27%
|
2 000
-14%
|
1 464
-27%
|
555
-62%
|
1 168
+110%
|
1 145
-2%
|
1 539
+34%
|
2 891
+88%
|
3 254
+13%
|
3 758
+15%
|
3 579
-5%
|
3 349
-6%
|
3 526
+5%
|
3 762
+7%
|
4 203
+12%
|
4 036
-4%
|
3 759
-7%
|
3 491
-7%
|
3 601
+3%
|
3 887
+8%
|
3 770
-3%
|
3 811
+1%
|
3 918
+3%
|
3 179
-19%
|
2 200
-31%
|
1 640
-25%
|
1 142
-30%
|
799
-30%
|
1 822
+128%
|
1 468
-19%
|
1 549
+6%
|
2 898
+87%
|
3 412
+18%
|
4 555
+33%
|
5 683
+25%
|
7 065
+24%
|
7 483
+6%
|
8 134
+9%
|
8 493
+4%
|
7 740
-9%
|
7 726
0%
|
5 030
-35%
|
4 178
-17%
|
3 830
-8%
|
4 699
+23%
|
6 006
+28%
|
6 314
+5%
|
7 177
+14%
|
8 589
+20%
|
8 927
+4%
|
9 680
+8%
|
9 832
+2%
|
9 231
-6%
|
9 007
-2%
|
8 855
-2%
|
8 556
-3%
|
7 459
-13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 215)
|
(1 128)
|
(1 057)
|
(847)
|
(835)
|
(767)
|
(706)
|
(569)
|
(539)
|
(514)
|
(264)
|
(654)
|
(699)
|
(715)
|
(714)
|
(855)
|
(958)
|
(1 049)
|
(1 081)
|
(1 183)
|
(1 337)
|
(1 393)
|
(1 396)
|
(1 484)
|
(1 400)
|
(1 382)
|
(1 403)
|
(1 608)
|
(1 633)
|
(1 604)
|
(1 909)
|
(1 308)
|
(1 189)
|
(1 211)
|
(1 215)
|
(1 313)
|
(1 403)
|
(1 500)
|
(1 552)
|
(1 681)
|
(1 761)
|
(1 806)
|
(1 923)
|
(2 121)
|
(2 225)
|
(2 311)
|
(2 430)
|
(2 375)
|
(2 386)
|
(2 397)
|
(2 436)
|
(2 659)
|
(2 641)
|
(2 770)
|
(2 786)
|
(2 826)
|
(3 053)
|
(3 108)
|
(3 127)
|
(2 955)
|
(2 783)
|
(2 697)
|
(2 607)
|
(2 592)
|
(2 597)
|
(2 693)
|
(2 822)
|
(2 950)
|
(3 067)
|
(3 086)
|
(3 169)
|
(3 449)
|
(3 578)
|
(3 435)
|
(3 137)
|
(2 656)
|
(2 316)
|
(2 339)
|
(2 452)
|
(2 580)
|
(2 716)
|
(2 846)
|
(3 191)
|
(3 788)
|
(4 016)
|
(4 251)
|
(4 330)
|
(4 468)
|
(4 472)
|
(4 743)
|
(4 821)
|
(4 802)
|
(4 777)
|
(4 523)
|
(4 455)
|
(4 228)
|
|
| Other Items |
(175)
|
225
|
508
|
533
|
(839)
|
(1 088)
|
(408)
|
(428)
|
(174)
|
81
|
(635)
|
(415)
|
(1 021)
|
(1 677)
|
(3 708)
|
(4 319)
|
(3 673)
|
(2 630)
|
(884)
|
35
|
324
|
(399)
|
(663)
|
(449)
|
(429)
|
26
|
410
|
182
|
822
|
934
|
1 350
|
1 251
|
232
|
(440)
|
(341)
|
(796)
|
(96)
|
(148)
|
(608)
|
(940)
|
(1 879)
|
(2 154)
|
(2 047)
|
(1 883)
|
(1 526)
|
(1 343)
|
(2 062)
|
(2 445)
|
(1 978)
|
(1 712)
|
(1 049)
|
(222)
|
472
|
1 308
|
1 642
|
1 767
|
1 461
|
1 108
|
1 536
|
1 778
|
1 858
|
1 610
|
1 491
|
948
|
(4 243)
|
(4 405)
|
(5 014)
|
(5 226)
|
(50)
|
(309)
|
(643)
|
(475)
|
(288)
|
(87)
|
(175)
|
(663)
|
(1 450)
|
(2 397)
|
(2 452)
|
(3 170)
|
(2 965)
|
(3 405)
|
(3 887)
|
(4 697)
|
(4 357)
|
(3 840)
|
(4 288)
|
(4 281)
|
(3 820)
|
(4 182)
|
(3 036)
|
(1 662)
|
(1 488)
|
508
|
861
|
2 171
|
|
| Cash from Investing Activities |
(1 390)
N/A
|
(903)
+35%
|
(550)
+39%
|
(314)
+43%
|
(1 675)
-433%
|
(1 855)
-11%
|
(1 114)
+40%
|
(997)
+11%
|
(713)
+28%
|
(433)
+39%
|
(899)
-108%
|
(1 069)
-19%
|
(1 720)
-61%
|
(2 392)
-39%
|
(4 422)
-85%
|
(5 173)
-17%
|
(4 631)
+10%
|
(3 679)
+21%
|
(1 965)
+47%
|
(1 149)
+42%
|
(1 013)
+12%
|
(1 792)
-77%
|
(2 059)
-15%
|
(1 933)
+6%
|
(1 829)
+5%
|
(1 356)
+26%
|
(992)
+27%
|
(1 426)
-44%
|
(811)
+43%
|
(670)
+17%
|
(559)
+17%
|
(57)
+90%
|
(956)
-1 578%
|
(1 651)
-73%
|
(1 557)
+6%
|
(2 109)
-35%
|
(1 499)
+29%
|
(1 649)
-10%
|
(2 160)
-31%
|
(2 621)
-21%
|
(3 640)
-39%
|
(3 960)
-9%
|
(3 969)
0%
|
(4 004)
-1%
|
(3 751)
+6%
|
(3 654)
+3%
|
(4 492)
-23%
|
(4 821)
-7%
|
(4 364)
+9%
|
(4 109)
+6%
|
(3 485)
+15%
|
(2 881)
+17%
|
(2 169)
+25%
|
(1 462)
+33%
|
(1 144)
+22%
|
(1 059)
+7%
|
(1 592)
-50%
|
(2 001)
-26%
|
(1 591)
+20%
|
(1 177)
+26%
|
(924)
+21%
|
(1 087)
-18%
|
(1 116)
-3%
|
(1 644)
-47%
|
(6 839)
-316%
|
(7 098)
-4%
|
(7 836)
-10%
|
(8 176)
-4%
|
(3 117)
+62%
|
(3 395)
-9%
|
(3 812)
-12%
|
(3 924)
-3%
|
(3 867)
+1%
|
(3 522)
+9%
|
(3 312)
+6%
|
(3 319)
0%
|
(3 766)
-13%
|
(4 736)
-26%
|
(4 904)
-4%
|
(5 750)
-17%
|
(5 681)
+1%
|
(6 251)
-10%
|
(7 078)
-13%
|
(8 485)
-20%
|
(8 373)
+1%
|
(8 091)
+3%
|
(8 618)
-7%
|
(8 749)
-2%
|
(8 292)
+5%
|
(8 925)
-8%
|
(7 857)
+12%
|
(6 464)
+18%
|
(6 265)
+3%
|
(4 015)
+36%
|
(3 594)
+10%
|
(2 057)
+43%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
23
|
44
|
49
|
47
|
56
|
35
|
49
|
174
|
288
|
370
|
278
|
58
|
(167)
|
(546)
|
(573)
|
(765)
|
(869)
|
(676)
|
(930)
|
(972)
|
(899)
|
(1 090)
|
(1 192)
|
(1 232)
|
(1 523)
|
(1 717)
|
(1 613)
|
(1 569)
|
(1 156)
|
(667)
|
(311)
|
13
|
34
|
52
|
(28)
|
(230)
|
(464)
|
(710)
|
(1 122)
|
(1 497)
|
(1 653)
|
(1 774)
|
(1 758)
|
(1 527)
|
(1 137)
|
(948)
|
(928)
|
(1 357)
|
(1 801)
|
(2 203)
|
(2 260)
|
(2 582)
|
(2 719)
|
(2 685)
|
(2 753)
|
(2 599)
|
(2 144)
|
(1 705)
|
(1 123)
|
(169)
|
193
|
402
|
501
|
523
|
399
|
283
|
(205)
|
(741)
|
(967)
|
(1 265)
|
(1 243)
|
(1 075)
|
(1 043)
|
(882)
|
(480)
|
(419)
|
(639)
|
(1 154)
|
(1 911)
|
(2 390)
|
(2 721)
|
(2 638)
|
(3 168)
|
(3 534)
|
(4 158)
|
(4 874)
|
(5 775)
|
(7 216)
|
(7 308)
|
(7 122)
|
(5 780)
|
(4 007)
|
(3 120)
|
(2 423)
|
(1 916)
|
(1 138)
|
|
| Net Issuance of Debt |
1 885
|
1 273
|
775
|
390
|
1 313
|
1 503
|
1 280
|
897
|
(854)
|
(1 573)
|
(757)
|
(479)
|
588
|
2 437
|
3 408
|
4 110
|
3 785
|
2 202
|
1 272
|
828
|
754
|
1 713
|
1 404
|
1 247
|
1 163
|
1 236
|
1 515
|
1 322
|
4 786
|
3 241
|
1 463
|
1 068
|
(1 833)
|
(2 750)
|
(1 024)
|
(299)
|
(849)
|
1 910
|
1 788
|
2 208
|
3 891
|
4 065
|
5 739
|
6 141
|
4 754
|
4 459
|
2 932
|
2 525
|
2 739
|
2 963
|
3 155
|
3 112
|
2 911
|
2 243
|
2 061
|
1 349
|
722
|
772
|
(111)
|
(1 411)
|
(1 804)
|
(1 936)
|
393
|
4 616
|
5 289
|
5 901
|
5 358
|
2 516
|
3 407
|
3 504
|
2 714
|
2 643
|
1 475
|
5 365
|
2 599
|
528
|
571
|
(3 548)
|
(542)
|
2 450
|
2 224
|
2 913
|
4 786
|
5 765
|
7 647
|
9 573
|
10 945
|
11 524
|
9 346
|
8 339
|
6 102
|
3 008
|
3 840
|
1 770
|
184
|
(1 642)
|
|
| Cash Paid for Dividends |
(207)
|
(207)
|
(208)
|
(209)
|
(210)
|
(210)
|
(210)
|
(211)
|
(211)
|
(213)
|
(230)
|
(247)
|
(263)
|
(278)
|
(285)
|
(290)
|
(294)
|
(317)
|
(332)
|
(348)
|
(363)
|
(372)
|
(379)
|
(387)
|
(408)
|
(418)
|
(426)
|
(448)
|
(456)
|
(583)
|
(475)
|
(473)
|
(474)
|
(357)
|
(475)
|
(484)
|
(492)
|
(521)
|
(550)
|
(593)
|
(634)
|
(651)
|
(687)
|
(698)
|
(709)
|
(723)
|
(738)
|
(753)
|
(767)
|
(778)
|
(765)
|
(786)
|
(803)
|
(820)
|
(835)
|
(816)
|
(800)
|
(784)
|
(771)
|
(761)
|
(757)
|
(758)
|
(760)
|
(764)
|
(768)
|
(771)
|
(776)
|
(806)
|
(833)
|
(881)
|
(926)
|
(943)
|
(965)
|
(962)
|
(958)
|
(956)
|
(956)
|
(955)
|
(999)
|
(1 040)
|
(1 125)
|
(1 209)
|
(1 250)
|
(1 313)
|
(1 327)
|
(1 361)
|
(1 407)
|
(1 427)
|
(1 472)
|
(1 526)
|
(1 564)
|
(1 605)
|
(1 622)
|
(1 652)
|
(1 685)
|
(1 720)
|
|
| Other |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
56
|
69
|
75
|
99
|
66
|
71
|
91
|
102
|
87
|
83
|
47
|
(83)
|
(111)
|
(132)
|
(137)
|
(43)
|
(31)
|
(26)
|
2
|
25
|
48
|
41
|
22
|
0
|
(32)
|
(45)
|
(36)
|
(21)
|
(12)
|
6
|
(9)
|
(22)
|
(27)
|
(36)
|
(33)
|
(50)
|
(52)
|
(49)
|
(72)
|
(77)
|
(75)
|
(84)
|
(65)
|
(69)
|
(75)
|
(78)
|
(88)
|
(90)
|
(92)
|
(91)
|
(93)
|
(97)
|
(105)
|
(109)
|
(116)
|
(124)
|
(141)
|
(144)
|
(133)
|
(126)
|
(107)
|
(103)
|
(98)
|
(100)
|
(89)
|
(80)
|
(92)
|
(98)
|
(109)
|
(73)
|
(73)
|
(64)
|
(62)
|
(118)
|
(113)
|
(93)
|
(71)
|
(68)
|
(79)
|
|
| Cash from Financing Activities |
1 698
N/A
|
1 107
-35%
|
614
-45%
|
226
-63%
|
1 157
+412%
|
1 326
+15%
|
1 118
-16%
|
859
-23%
|
(778)
N/A
|
(1 417)
-82%
|
(710)
+50%
|
(669)
+6%
|
159
N/A
|
1 612
+916%
|
2 549
+58%
|
3 053
+20%
|
2 621
-14%
|
1 266
-52%
|
79
-94%
|
(417)
N/A
|
(409)
+2%
|
318
N/A
|
(96)
N/A
|
(281)
-194%
|
(667)
-138%
|
(812)
-22%
|
(441)
+46%
|
(649)
-47%
|
3 092
N/A
|
1 881
-39%
|
545
-71%
|
470
-14%
|
(2 316)
N/A
|
(3 085)
-33%
|
(1 553)
+50%
|
(1 010)
+35%
|
(1 781)
-76%
|
727
N/A
|
158
-78%
|
140
-12%
|
1 605
+1 049%
|
1 608
+0%
|
3 249
+102%
|
3 880
+19%
|
2 888
-26%
|
2 777
-4%
|
1 272
-54%
|
407
-68%
|
149
-63%
|
(45)
N/A
|
93
N/A
|
(288)
N/A
|
(661)
-129%
|
(1 313)
-99%
|
(1 576)
-20%
|
(2 138)
-36%
|
(2 298)
-8%
|
(1 792)
+22%
|
(2 089)
-17%
|
(2 406)
-15%
|
(2 437)
-1%
|
(2 366)
+3%
|
56
N/A
|
4 287
+7 527%
|
4 830
+13%
|
5 321
+10%
|
4 287
-19%
|
876
-80%
|
1 510
+72%
|
1 253
-17%
|
436
-65%
|
509
+17%
|
(657)
N/A
|
3 380
N/A
|
1 017
-70%
|
(980)
N/A
|
(1 150)
-17%
|
(5 764)
-401%
|
(3 555)
+38%
|
(1 078)
+70%
|
(1 722)
-60%
|
(1 023)
+41%
|
288
N/A
|
826
+187%
|
2 064
+150%
|
3 229
+56%
|
3 690
+14%
|
2 808
-24%
|
502
-82%
|
(371)
N/A
|
(1 360)
-267%
|
(2 717)
-100%
|
(995)
+63%
|
(2 376)
-139%
|
(3 485)
-47%
|
(4 579)
-31%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(17)
|
(8)
|
2
|
(5)
|
22
|
26
|
32
|
71
|
51
|
70
|
45
|
38
|
49
|
17
|
9
|
(19)
|
(37)
|
(15)
|
26
|
22
|
36
|
49
|
45
|
46
|
31
|
75
|
66
|
58
|
69
|
7
|
17
|
42
|
30
|
(28)
|
(42)
|
(25)
|
(26)
|
56
|
36
|
11
|
(14)
|
(43)
|
(55)
|
(39)
|
2
|
(30)
|
22
|
12
|
(26)
|
3
|
(13)
|
(74)
|
(145)
|
(152)
|
(219)
|
(187)
|
(116)
|
(31)
|
(17)
|
(13)
|
(19)
|
(73)
|
97
|
157
|
395
|
311
|
111
|
26
|
(185)
|
(155)
|
(69)
|
(56)
|
(44)
|
(123)
|
48
|
32
|
136
|
285
|
58
|
55
|
(122)
|
(206)
|
(194)
|
(224)
|
(88)
|
(44)
|
44
|
31
|
(15)
|
(44)
|
(100)
|
(37)
|
(140)
|
(12)
|
77
|
77
|
|
| Net Change in Cash |
2 053
N/A
|
2 132
+4%
|
2 075
-3%
|
1 785
-14%
|
1 189
-33%
|
708
-40%
|
1 430
+102%
|
1 570
+10%
|
534
-66%
|
(329)
N/A
|
(421)
-28%
|
(1 203)
-186%
|
(1 222)
-2%
|
61
N/A
|
(1 197)
N/A
|
(923)
+23%
|
(1 388)
-50%
|
(1 855)
-34%
|
(854)
+54%
|
(571)
+33%
|
(136)
+76%
|
782
N/A
|
487
-38%
|
591
+21%
|
155
-74%
|
304
+96%
|
1 050
+245%
|
(67)
N/A
|
3 508
N/A
|
2 509
-28%
|
1 492
-41%
|
2 440
+64%
|
39
-98%
|
(1 182)
N/A
|
(561)
+53%
|
(861)
-53%
|
(1 605)
-86%
|
335
N/A
|
(135)
N/A
|
(143)
-6%
|
(50)
+65%
|
(930)
-1 771%
|
(221)
+76%
|
1 005
N/A
|
284
-72%
|
632
+123%
|
(307)
N/A
|
(1 148)
-274%
|
(484)
+58%
|
(573)
-18%
|
(56)
+90%
|
283
N/A
|
786
+178%
|
1 277
+62%
|
1 096
-14%
|
375
-66%
|
(515)
N/A
|
(222)
+57%
|
190
N/A
|
174
-9%
|
430
+148%
|
393
-9%
|
2 216
+465%
|
4 999
+126%
|
25
-99%
|
(324)
N/A
|
(2 641)
-714%
|
(5 452)
-106%
|
(324)
+94%
|
(748)
-131%
|
(547)
+27%
|
(59)
+89%
|
(13)
+78%
|
5 418
N/A
|
4 818
-11%
|
3 216
-33%
|
3 354
+4%
|
(1 722)
N/A
|
(661)
+62%
|
953
N/A
|
(2 495)
N/A
|
(3 302)
-32%
|
(3 154)
+4%
|
(3 184)
-1%
|
(391)
+88%
|
1 408
N/A
|
2 293
+63%
|
2 679
+17%
|
1 122
-58%
|
340
-70%
|
515
+51%
|
13
-97%
|
1 607
+12 262%
|
2 452
+53%
|
1 554
-37%
|
900
-42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
547
N/A
|
808
+48%
|
952
+18%
|
1 032
+8%
|
849
-18%
|
444
-48%
|
689
+55%
|
1 068
+55%
|
1 436
+34%
|
938
-35%
|
879
-6%
|
(158)
N/A
|
(409)
-158%
|
109
N/A
|
(46)
N/A
|
362
N/A
|
(299)
N/A
|
(475)
-59%
|
(75)
+84%
|
(210)
-180%
|
(87)
+59%
|
813
N/A
|
1 200
+48%
|
1 275
+6%
|
1 221
-4%
|
1 014
-17%
|
1 014
0%
|
341
-66%
|
(474)
N/A
|
(313)
+34%
|
(420)
-34%
|
677
N/A
|
2 093
+209%
|
2 371
+13%
|
1 375
-42%
|
969
-29%
|
297
-69%
|
(300)
N/A
|
278
N/A
|
646
+132%
|
239
-63%
|
(342)
N/A
|
(1 368)
-300%
|
(953)
+30%
|
(1 080)
-13%
|
(773)
+28%
|
461
N/A
|
879
+91%
|
1 372
+56%
|
1 182
-14%
|
913
-23%
|
867
-5%
|
1 121
+29%
|
1 434
+28%
|
1 250
-13%
|
933
-25%
|
439
-53%
|
493
+12%
|
760
+54%
|
815
+7%
|
1 028
+26%
|
1 222
+19%
|
573
-53%
|
(393)
N/A
|
(957)
-144%
|
(1 551)
-62%
|
(2 024)
-30%
|
(1 128)
+44%
|
(1 599)
-42%
|
(1 537)
+4%
|
(271)
+82%
|
(37)
+86%
|
977
N/A
|
2 248
+130%
|
3 928
+75%
|
4 827
+23%
|
5 818
+21%
|
6 154
+6%
|
5 288
-14%
|
5 146
-3%
|
2 314
-55%
|
1 332
-42%
|
639
-52%
|
911
+43%
|
1 990
+118%
|
2 063
+4%
|
2 847
+38%
|
4 121
+45%
|
4 455
+8%
|
4 937
+11%
|
5 011
+1%
|
4 429
-12%
|
4 230
-4%
|
4 332
+2%
|
4 101
-5%
|
3 231
-21%
|
|