Kimberly-Clark Corp
NYSE:KMB
Cash Flow Statement
Cash Flow Statement
Kimberly-Clark Corp
| 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 |
1 616
|
1 625
|
1 647
|
1 627
|
1 586
|
1 579
|
1 557
|
1 644
|
1 690
|
1 715
|
1 730
|
1 770
|
1 777
|
1 756
|
1 647
|
1 581
|
1 406
|
1 361
|
1 400
|
1 500
|
1 676
|
1 761
|
1 850
|
1 951
|
1 975
|
1 964
|
1 959
|
1 829
|
1 784
|
1 763
|
1 926
|
1 994
|
1 974
|
2 067
|
1 945
|
1 943
|
1 904
|
1 813
|
1 782
|
1 684
|
1 799
|
1 885
|
1 964
|
1 828
|
1 892
|
1 921
|
1 949
|
2 221
|
2 216
|
2 199
|
2 216
|
1 595
|
1 535
|
712
|
659
|
1 066
|
1 140
|
2 011
|
2 045
|
2 219
|
2 234
|
2 196
|
2 212
|
2 319
|
1 841
|
1 766
|
1 649
|
1 445
|
1 814
|
1 844
|
2 062
|
2 197
|
2 406
|
2 603
|
2 406
|
2 396
|
2 315
|
2 033
|
2 029
|
1 844
|
1 785
|
1 816
|
1 807
|
1 961
|
2 001
|
1 646
|
1 767
|
1 764
|
1 847
|
2 314
|
2 638
|
2 578
|
2 493
|
2 452
|
1 991
|
2 049
|
|
| Depreciation & Amortization |
733
|
677
|
716
|
704
|
715
|
734
|
747
|
745
|
764
|
783
|
790
|
800
|
792
|
777
|
819
|
845
|
914
|
959
|
934
|
933
|
886
|
846
|
845
|
807
|
792
|
794
|
777
|
775
|
752
|
742
|
742
|
783
|
799
|
818
|
827
|
813
|
863
|
941
|
1 027
|
1 091
|
1 066
|
993
|
912
|
857
|
860
|
858
|
856
|
863
|
860
|
865
|
877
|
862
|
838
|
810
|
772
|
746
|
724
|
712
|
709
|
705
|
711
|
714
|
717
|
724
|
757
|
801
|
836
|
882
|
905
|
917
|
930
|
917
|
896
|
861
|
823
|
796
|
772
|
760
|
762
|
766
|
765
|
768
|
762
|
754
|
754
|
751
|
752
|
753
|
750
|
749
|
751
|
781
|
814
|
848
|
833
|
805
|
|
| Change in Deffered Taxes |
100
|
79
|
116
|
189
|
182
|
101
|
125
|
(51)
|
(94)
|
(16)
|
35
|
(19)
|
(18)
|
(75)
|
(216)
|
(143)
|
(234)
|
(211)
|
(284)
|
(208)
|
(163)
|
(198)
|
(57)
|
(103)
|
(60)
|
37
|
(20)
|
151
|
97
|
38
|
117
|
141
|
273
|
195
|
179
|
(12)
|
(53)
|
133
|
168
|
274
|
344
|
312
|
394
|
224
|
123
|
120
|
32
|
151
|
188
|
144
|
80
|
63
|
183
|
(346)
|
(372)
|
(255)
|
(460)
|
94
|
110
|
(15)
|
(6)
|
(52)
|
(43)
|
(69)
|
(71)
|
(18)
|
16
|
2
|
40
|
11
|
(34)
|
29
|
9
|
15
|
(9)
|
45
|
19
|
(41)
|
33
|
(70)
|
(87)
|
(31)
|
(159)
|
(57)
|
(55)
|
(260)
|
(223)
|
(322)
|
(283)
|
(163)
|
(111)
|
(38)
|
(20)
|
11
|
252
|
241
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
14
|
38
|
49
|
63
|
67
|
50
|
52
|
47
|
39
|
50
|
72
|
86
|
80
|
86
|
64
|
52
|
60
|
55
|
48
|
48
|
49
|
60
|
68
|
67
|
84
|
76
|
83
|
92
|
71
|
76
|
70
|
52
|
58
|
67
|
69
|
75
|
75
|
69
|
71
|
77
|
82
|
82
|
77
|
76
|
74
|
52
|
57
|
41
|
39
|
63
|
70
|
96
|
95
|
102
|
123
|
147
|
154
|
135
|
76
|
26
|
20
|
52
|
97
|
150
|
158
|
153
|
180
|
169
|
177
|
169
|
148
|
131
|
131
|
133
|
136
|
140
|
|
| Other Non-Cash Items |
106
|
167
|
169
|
164
|
158
|
146
|
150
|
137
|
143
|
160
|
157
|
119
|
106
|
89
|
153
|
189
|
248
|
297
|
305
|
311
|
283
|
290
|
259
|
53
|
40
|
2
|
(28)
|
72
|
73
|
73
|
97
|
69
|
56
|
60
|
31
|
30
|
36
|
33
|
25
|
77
|
85
|
100
|
104
|
246
|
223
|
222
|
267
|
112
|
121
|
158
|
127
|
143
|
150
|
120
|
138
|
104
|
109
|
105
|
87
|
73
|
82
|
86
|
92
|
102
|
209
|
202
|
208
|
185
|
79
|
92
|
(85)
|
(103)
|
(114)
|
(118)
|
124
|
202
|
208
|
210
|
129
|
93
|
17
|
40
|
60
|
86
|
166
|
727
|
733
|
711
|
693
|
172
|
(288)
|
(265)
|
(238)
|
(283)
|
179
|
162
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
621
|
0
|
0
|
0
|
410
|
0
|
0
|
0
|
369
|
0
|
0
|
0
|
591
|
0
|
0
|
0
|
709
|
0
|
0
|
0
|
674
|
0
|
0
|
0
|
538
|
0
|
0
|
0
|
764
|
0
|
0
|
0
|
582
|
0
|
0
|
0
|
463
|
0
|
0
|
0
|
451
|
0
|
0
|
0
|
776
|
0
|
0
|
0
|
926
|
0
|
0
|
0
|
695
|
0
|
0
|
0
|
744
|
0
|
0
|
0
|
961
|
0
|
0
|
0
|
395
|
0
|
0
|
0
|
528
|
0
|
0
|
0
|
533
|
0
|
0
|
0
|
492
|
0
|
0
|
0
|
468
|
0
|
0
|
0
|
648
|
0
|
0
|
0
|
587
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
183
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
175
|
0
|
0
|
0
|
196
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
239
|
0
|
0
|
0
|
319
|
0
|
0
|
0
|
290
|
0
|
0
|
0
|
248
|
0
|
0
|
0
|
273
|
0
|
0
|
0
|
299
|
0
|
0
|
0
|
307
|
0
|
0
|
0
|
300
|
0
|
0
|
0
|
308
|
0
|
0
|
0
|
315
|
0
|
0
|
0
|
354
|
0
|
0
|
0
|
264
|
0
|
0
|
0
|
255
|
0
|
0
|
0
|
245
|
0
|
0
|
0
|
243
|
0
|
0
|
0
|
270
|
0
|
0
|
0
|
277
|
0
|
0
|
0
|
268
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(237)
|
(19)
|
(184)
|
(267)
|
(224)
|
(251)
|
(19)
|
133
|
200
|
108
|
(29)
|
299
|
307
|
155
|
108
|
(159)
|
(111)
|
(59)
|
87
|
44
|
(98)
|
(61)
|
(339)
|
(279)
|
(399)
|
(347)
|
(165)
|
(311)
|
58
|
392
|
276
|
494
|
151
|
(297)
|
(185)
|
(30)
|
(220)
|
(206)
|
(283)
|
(838)
|
(671)
|
(698)
|
(688)
|
133
|
212
|
25
|
110
|
(307)
|
(515)
|
(230)
|
(100)
|
182
|
(278)
|
1 062
|
1 034
|
645
|
1 326
|
5
|
75
|
250
|
94
|
136
|
(41)
|
(147)
|
299
|
246
|
175
|
456
|
(93)
|
(297)
|
(112)
|
(304)
|
(74)
|
732
|
422
|
290
|
32
|
(630)
|
(398)
|
97
|
133
|
195
|
334
|
(11)
|
276
|
325
|
289
|
636
|
360
|
529
|
642
|
178
|
74
|
(156)
|
(633)
|
(480)
|
|
| Cash from Operating Activities |
2 317
N/A
|
2 574
+11%
|
2 464
-4%
|
2 417
-2%
|
2 417
0%
|
2 309
-4%
|
2 562
+11%
|
2 609
+2%
|
2 703
+4%
|
2 750
+2%
|
2 683
-2%
|
2 970
+11%
|
2 963
0%
|
2 702
-9%
|
2 511
-7%
|
2 312
-8%
|
2 222
-4%
|
2 348
+6%
|
2 443
+4%
|
2 580
+6%
|
2 585
+0%
|
2 637
+2%
|
2 557
-3%
|
2 429
-5%
|
2 349
-3%
|
2 450
+4%
|
2 523
+3%
|
2 516
0%
|
2 764
+10%
|
3 008
+9%
|
3 158
+5%
|
3 481
+10%
|
3 253
-7%
|
2 843
-13%
|
2 797
-2%
|
2 744
-2%
|
2 530
-8%
|
2 714
+7%
|
2 719
+0%
|
2 288
-16%
|
2 623
+15%
|
2 592
-1%
|
2 686
+4%
|
3 288
+22%
|
3 310
+1%
|
3 146
-5%
|
3 214
+2%
|
3 040
-5%
|
2 870
-6%
|
3 136
+9%
|
3 200
+2%
|
2 845
-11%
|
2 428
-15%
|
2 358
-3%
|
2 231
-5%
|
2 306
+3%
|
2 839
+23%
|
2 927
+3%
|
3 026
+3%
|
3 232
+7%
|
3 115
-4%
|
3 080
-1%
|
2 937
-5%
|
2 929
0%
|
3 035
+4%
|
2 997
-1%
|
2 884
-4%
|
2 970
+3%
|
2 745
-8%
|
2 567
-6%
|
2 761
+8%
|
2 736
-1%
|
3 123
+14%
|
4 093
+31%
|
3 766
-8%
|
3 729
-1%
|
3 346
-10%
|
2 332
-30%
|
2 555
+10%
|
2 730
+7%
|
2 613
-4%
|
2 788
+7%
|
2 804
+1%
|
2 733
-3%
|
3 142
+15%
|
3 189
+1%
|
3 318
+4%
|
3 542
+7%
|
3 367
-5%
|
3 601
+7%
|
3 632
+1%
|
3 234
-11%
|
3 123
-3%
|
2 872
-8%
|
2 622
-9%
|
2 777
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 007)
|
(934)
|
(903)
|
(861)
|
(878)
|
(881)
|
(911)
|
(873)
|
(797)
|
(689)
|
(543)
|
(535)
|
(538)
|
(579)
|
(664)
|
(710)
|
(780)
|
(846)
|
(897)
|
(972)
|
(1 075)
|
(1 118)
|
(1 110)
|
(989)
|
(928)
|
(879)
|
(865)
|
(906)
|
(896)
|
(868)
|
(816)
|
(848)
|
(821)
|
(815)
|
(896)
|
(964)
|
(1 014)
|
(1 036)
|
(1 009)
|
(968)
|
(993)
|
(1 019)
|
(1 075)
|
(1 093)
|
(1 108)
|
(1 101)
|
(1 027)
|
(953)
|
(937)
|
(898)
|
(986)
|
(1 039)
|
(1 065)
|
(1 127)
|
(1 107)
|
(1 056)
|
(992)
|
(926)
|
(840)
|
(771)
|
(766)
|
(760)
|
(784)
|
(785)
|
(759)
|
(746)
|
(756)
|
(877)
|
(1 004)
|
(1 099)
|
(1 178)
|
(1 209)
|
(1 245)
|
(1 276)
|
(1 236)
|
(1 217)
|
(1 163)
|
(1 080)
|
(1 057)
|
(1 007)
|
(962)
|
(978)
|
(952)
|
(876)
|
(824)
|
(795)
|
(746)
|
(766)
|
(759)
|
(729)
|
(729)
|
(721)
|
(731)
|
(770)
|
(950)
|
(1 138)
|
|
| Other Items |
(141)
|
(445)
|
(430)
|
(426)
|
(511)
|
(254)
|
(481)
|
(387)
|
(244)
|
(176)
|
96
|
40
|
4
|
30
|
94
|
113
|
168
|
142
|
66
|
(64)
|
(16)
|
(52)
|
(25)
|
91
|
58
|
43
|
48
|
59
|
50
|
(139)
|
(143)
|
(440)
|
(417)
|
(166)
|
(156)
|
183
|
134
|
112
|
345
|
287
|
279
|
298
|
60
|
(91)
|
(4)
|
(2)
|
(18)
|
109
|
138
|
164
|
207
|
269
|
148
|
112
|
39
|
6
|
(6)
|
18
|
37
|
39
|
85
|
25
|
(49)
|
(66)
|
(170)
|
(130)
|
(50)
|
(25)
|
34
|
87
|
141
|
167
|
168
|
66
|
(16)
|
(1 088)
|
(1 028)
|
(1 022)
|
(1 007)
|
(49)
|
35
|
132
|
115
|
91
|
40
|
212
|
212
|
348
|
275
|
10
|
671
|
621
|
693
|
734
|
106
|
187
|
|
| Cash from Investing Activities |
(1 148)
N/A
|
(1 378)
-20%
|
(1 333)
+3%
|
(1 287)
+3%
|
(1 389)
-8%
|
(1 135)
+18%
|
(1 392)
-23%
|
(1 260)
+9%
|
(1 040)
+17%
|
(865)
+17%
|
(447)
+48%
|
(495)
-11%
|
(534)
-8%
|
(548)
-3%
|
(570)
-4%
|
(596)
-5%
|
(612)
-3%
|
(704)
-15%
|
(831)
-18%
|
(1 036)
-25%
|
(1 090)
-5%
|
(1 169)
-7%
|
(1 135)
+3%
|
(898)
+21%
|
(870)
+3%
|
(836)
+4%
|
(818)
+2%
|
(847)
-4%
|
(846)
+0%
|
(1 007)
-19%
|
(959)
+5%
|
(1 288)
-34%
|
(1 238)
+4%
|
(981)
+21%
|
(1 052)
-7%
|
(781)
+26%
|
(880)
-13%
|
(924)
-5%
|
(664)
+28%
|
(681)
-3%
|
(714)
-5%
|
(721)
-1%
|
(1 015)
-41%
|
(1 184)
-17%
|
(1 112)
+6%
|
(1 103)
+1%
|
(1 045)
+5%
|
(844)
+19%
|
(799)
+5%
|
(734)
+8%
|
(779)
-6%
|
(770)
+1%
|
(917)
-19%
|
(1 015)
-11%
|
(1 068)
-5%
|
(1 050)
+2%
|
(998)
+5%
|
(908)
+9%
|
(803)
+12%
|
(732)
+9%
|
(681)
+7%
|
(735)
-8%
|
(833)
-13%
|
(851)
-2%
|
(929)
-9%
|
(876)
+6%
|
(806)
+8%
|
(902)
-12%
|
(970)
-8%
|
(1 012)
-4%
|
(1 037)
-2%
|
(1 042)
0%
|
(1 077)
-3%
|
(1 210)
-12%
|
(1 252)
-3%
|
(2 305)
-84%
|
(2 191)
+5%
|
(2 102)
+4%
|
(2 064)
+2%
|
(1 056)
+49%
|
(927)
+12%
|
(846)
+9%
|
(837)
+1%
|
(785)
+6%
|
(784)
+0%
|
(583)
+26%
|
(534)
+8%
|
(418)
+22%
|
(484)
-16%
|
(719)
-49%
|
(58)
+92%
|
(100)
-72%
|
(38)
+62%
|
(36)
+5%
|
(844)
-2 244%
|
(951)
-13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(855)
|
(852)
|
(747)
|
(612)
|
(590)
|
(568)
|
(532)
|
(516)
|
(454)
|
(670)
|
(1 119)
|
(1 308)
|
(1 507)
|
(1 352)
|
(1 249)
|
(1 377)
|
(1 211)
|
(1 140)
|
(754)
|
(430)
|
(399)
|
(337)
|
(2 430)
|
(2 292)
|
(2 389)
|
(2 560)
|
(502)
|
(540)
|
(370)
|
(153)
|
(37)
|
158
|
22
|
(309)
|
(454)
|
(672)
|
(1 283)
|
(1 226)
|
(1 046)
|
(1 311)
|
(903)
|
(534)
|
(798)
|
(719)
|
(832)
|
(1 140)
|
(1 075)
|
(984)
|
(952)
|
(1 172)
|
(1 213)
|
(2 312)
|
(2 115)
|
(1 752)
|
(1 689)
|
(721)
|
(623)
|
(680)
|
(735)
|
(632)
|
(740)
|
(887)
|
(907)
|
(790)
|
(756)
|
(698)
|
(646)
|
(738)
|
(693)
|
(510)
|
(525)
|
(572)
|
(540)
|
(530)
|
(476)
|
(483)
|
(536)
|
(659)
|
(587)
|
(335)
|
(178)
|
(5)
|
16
|
(6)
|
(23)
|
1
|
(14)
|
(128)
|
(160)
|
(276)
|
(754)
|
(864)
|
(844)
|
(833)
|
(340)
|
(101)
|
|
| Net Issuance of Debt |
406
|
390
|
410
|
245
|
256
|
66
|
(74)
|
(365)
|
(573)
|
(644)
|
(504)
|
(215)
|
260
|
123
|
163
|
322
|
65
|
264
|
110
|
(233)
|
(235)
|
(90)
|
2 099
|
1 832
|
2 062
|
2 024
|
(204)
|
(206)
|
(170)
|
(540)
|
(691)
|
(641)
|
(892)
|
(410)
|
(344)
|
(73)
|
613
|
785
|
763
|
688
|
300
|
(117)
|
222
|
66
|
144
|
489
|
127
|
32
|
230
|
242
|
327
|
1 821
|
2 058
|
1 695
|
1 817
|
847
|
182
|
81
|
65
|
(213)
|
(144)
|
350
|
6
|
(184)
|
(125)
|
(530)
|
(117)
|
66
|
268
|
502
|
242
|
302
|
560
|
88
|
575
|
430
|
219
|
820
|
428
|
239
|
277
|
(220)
|
(176)
|
(51)
|
(545)
|
(604)
|
(555)
|
(483)
|
(519)
|
(176)
|
(706)
|
(553)
|
(762)
|
(759)
|
(137)
|
(275)
|
|
| Cash Paid for Dividends |
(592)
|
(599)
|
(606)
|
(613)
|
(620)
|
(638)
|
(655)
|
(672)
|
(689)
|
(717)
|
(744)
|
(768)
|
(791)
|
(806)
|
(822)
|
(838)
|
(853)
|
(862)
|
(872)
|
(884)
|
(900)
|
(915)
|
(932)
|
(933)
|
(933)
|
(935)
|
(934)
|
(950)
|
(966)
|
(970)
|
(978)
|
(986)
|
(996)
|
(1 023)
|
(1 045)
|
(1 066)
|
(1 085)
|
(1 090)
|
(1 094)
|
(1 099)
|
(1 107)
|
(1 117)
|
(1 134)
|
(1 151)
|
(1 163)
|
(1 186)
|
(1 205)
|
(1 223)
|
(1 243)
|
(1 248)
|
(1 252)
|
(1 256)
|
(1 257)
|
(1 260)
|
(1 266)
|
(1 272)
|
(1 280)
|
(1 291)
|
(1 301)
|
(1 311)
|
(1 322)
|
(1 335)
|
(1 347)
|
(1 359)
|
(1 371)
|
(1 376)
|
(1 381)
|
(1 386)
|
(1 390)
|
(1 395)
|
(1 401)
|
(1 408)
|
(1 420)
|
(1 430)
|
(1 441)
|
(1 451)
|
(1 453)
|
(1 477)
|
(1 497)
|
(1 516)
|
(1 541)
|
(1 543)
|
(1 550)
|
(1 558)
|
(1 565)
|
(1 573)
|
(1 580)
|
(1 588)
|
(1 595)
|
(1 607)
|
(1 619)
|
(1 628)
|
(1 635)
|
(1 643)
|
(1 650)
|
(1 660)
|
|
| Other |
(45)
|
(58)
|
(66)
|
(35)
|
(36)
|
(30)
|
(45)
|
(18)
|
(1)
|
124
|
139
|
116
|
111
|
(10)
|
(29)
|
(37)
|
(49)
|
(37)
|
(8)
|
(4)
|
(13)
|
(9)
|
(30)
|
(34)
|
(38)
|
(50)
|
(54)
|
(51)
|
(317)
|
(294)
|
(288)
|
(319)
|
(44)
|
(69)
|
(82)
|
(48)
|
(19)
|
(9)
|
(7)
|
(19)
|
(34)
|
(18)
|
14
|
2
|
(2)
|
(4)
|
(16)
|
(10)
|
(14)
|
(11)
|
(17)
|
(146)
|
(295)
|
(299)
|
(291)
|
(152)
|
4
|
(7)
|
(5)
|
(29)
|
(31)
|
(74)
|
(80)
|
(88)
|
(85)
|
(83)
|
(80)
|
(57)
|
(59)
|
(95)
|
(108)
|
(114)
|
(130)
|
(74)
|
(62)
|
(63)
|
(69)
|
(78)
|
(80)
|
(84)
|
(69)
|
(154)
|
(154)
|
(145)
|
(157)
|
(116)
|
(122)
|
(175)
|
(188)
|
(161)
|
(155)
|
(121)
|
(123)
|
(116)
|
(130)
|
(143)
|
|
| Cash from Financing Activities |
(1 087)
N/A
|
(1 119)
-3%
|
(1 009)
+10%
|
(1 015)
-1%
|
(990)
+2%
|
(1 170)
-18%
|
(1 306)
-12%
|
(1 571)
-20%
|
(1 717)
-9%
|
(1 906)
-11%
|
(2 228)
-17%
|
(2 175)
+2%
|
(1 926)
+11%
|
(2 044)
-6%
|
(1 937)
+5%
|
(1 930)
+0%
|
(2 048)
-6%
|
(1 776)
+13%
|
(1 524)
+14%
|
(1 551)
-2%
|
(1 546)
+0%
|
(1 352)
+13%
|
(1 293)
+4%
|
(1 427)
-10%
|
(1 298)
+9%
|
(1 521)
-17%
|
(1 694)
-11%
|
(1 747)
-3%
|
(1 823)
-4%
|
(1 957)
-7%
|
(1 994)
-2%
|
(1 788)
+10%
|
(1 910)
-7%
|
(1 811)
+5%
|
(1 925)
-6%
|
(1 859)
+3%
|
(1 774)
+5%
|
(1 540)
+13%
|
(1 384)
+10%
|
(1 741)
-26%
|
(1 744)
0%
|
(1 786)
-2%
|
(1 696)
+5%
|
(1 802)
-6%
|
(1 853)
-3%
|
(1 841)
+1%
|
(2 169)
-18%
|
(2 185)
-1%
|
(1 979)
+9%
|
(2 189)
-11%
|
(2 155)
+2%
|
(1 893)
+12%
|
(1 609)
+15%
|
(1 616)
0%
|
(1 429)
+12%
|
(1 298)
+9%
|
(1 717)
-32%
|
(1 897)
-10%
|
(1 976)
-4%
|
(2 185)
-11%
|
(2 237)
-2%
|
(1 946)
+13%
|
(2 328)
-20%
|
(2 421)
-4%
|
(2 337)
+3%
|
(2 687)
-15%
|
(2 224)
+17%
|
(2 115)
+5%
|
(1 874)
+11%
|
(1 498)
+20%
|
(1 792)
-20%
|
(1 792)
N/A
|
(1 530)
+15%
|
(1 946)
-27%
|
(1 404)
+28%
|
(1 567)
-12%
|
(1 839)
-17%
|
(1 394)
+24%
|
(1 736)
-25%
|
(1 696)
+2%
|
(1 511)
+11%
|
(1 922)
-27%
|
(1 864)
+3%
|
(1 760)
+6%
|
(2 290)
-30%
|
(2 292)
0%
|
(2 271)
+1%
|
(2 374)
-5%
|
(2 462)
-4%
|
(2 220)
+10%
|
(3 234)
-46%
|
(3 166)
+2%
|
(3 364)
-6%
|
(3 351)
+0%
|
(2 257)
+33%
|
(2 179)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(32)
|
(33)
|
(25)
|
15
|
18
|
29
|
28
|
19
|
19
|
7
|
2
|
4
|
2
|
(5)
|
(7)
|
(16)
|
(7)
|
3
|
(2)
|
5
|
4
|
4
|
12
|
8
|
2
|
(4)
|
(27)
|
(31)
|
(28)
|
1
|
21
|
29
|
(28)
|
(57)
|
(37)
|
(26)
|
40
|
73
|
28
|
22
|
35
|
1
|
42
|
40
|
(21)
|
(36)
|
(70)
|
(63)
|
(36)
|
(4)
|
(14)
|
(447)
|
(480)
|
(493)
|
(522)
|
(128)
|
(76)
|
(69)
|
(6)
|
(11)
|
3
|
(4)
|
(5)
|
36
|
22
|
(1)
|
(15)
|
(30)
|
(36)
|
(7)
|
(10)
|
1
|
(28)
|
(23)
|
(8)
|
4
|
25
|
22
|
13
|
(11)
|
(2)
|
(15)
|
(27)
|
(31)
|
(37)
|
(45)
|
(61)
|
(84)
|
(92)
|
(79)
|
(43)
|
(40)
|
(11)
|
9
|
2
|
33
|
|
| Net Change in Cash |
51
N/A
|
43
-15%
|
97
+126%
|
130
+34%
|
56
-57%
|
33
-41%
|
(108)
N/A
|
(204)
-88%
|
(35)
+83%
|
(15)
+58%
|
11
N/A
|
303
+2 790%
|
505
+66%
|
104
-79%
|
(2)
N/A
|
(230)
-10 852%
|
(444)
-93%
|
(129)
+71%
|
86
N/A
|
(3)
N/A
|
(47)
-1 375%
|
120
N/A
|
140
+17%
|
112
-20%
|
183
+63%
|
89
-51%
|
(16)
N/A
|
(109)
-590%
|
67
N/A
|
45
-33%
|
226
+402%
|
434
+92%
|
77
-82%
|
(6)
N/A
|
(217)
-3 517%
|
78
N/A
|
(84)
N/A
|
323
N/A
|
699
+116%
|
(112)
N/A
|
200
N/A
|
86
-57%
|
17
-80%
|
342
+1 912%
|
324
-5%
|
166
-49%
|
(70)
N/A
|
(52)
+26%
|
56
N/A
|
209
+273%
|
252
+21%
|
(265)
N/A
|
(578)
-118%
|
(766)
-33%
|
(788)
-3%
|
(170)
+78%
|
48
N/A
|
53
+10%
|
241
+355%
|
304
+26%
|
200
-34%
|
395
+98%
|
(229)
N/A
|
(307)
-34%
|
(209)
+32%
|
(567)
-171%
|
(161)
+72%
|
(77)
+52%
|
(135)
-75%
|
50
N/A
|
(78)
N/A
|
(97)
-24%
|
488
N/A
|
914
+87%
|
1 102
+21%
|
(139)
N/A
|
(659)
-374%
|
(1 142)
-73%
|
(1 232)
-8%
|
(33)
+97%
|
173
N/A
|
5
-97%
|
76
+1 420%
|
157
+107%
|
31
-80%
|
269
+768%
|
452
+68%
|
666
+47%
|
329
-51%
|
583
+77%
|
297
-49%
|
(72)
N/A
|
(290)
-303%
|
(506)
-74%
|
(477)
+6%
|
(320)
+33%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 311
N/A
|
1 640
+25%
|
1 561
-5%
|
1 556
0%
|
1 539
-1%
|
1 428
-7%
|
1 651
+16%
|
1 736
+5%
|
1 906
+10%
|
2 061
+8%
|
2 141
+4%
|
2 435
+14%
|
2 425
0%
|
2 123
-12%
|
1 847
-13%
|
1 602
-13%
|
1 443
-10%
|
1 502
+4%
|
1 546
+3%
|
1 607
+4%
|
1 510
-6%
|
1 519
+1%
|
1 447
-5%
|
1 440
0%
|
1 420
-1%
|
1 571
+11%
|
1 658
+6%
|
1 610
-3%
|
1 868
+16%
|
2 140
+15%
|
2 342
+9%
|
2 633
+12%
|
2 432
-8%
|
2 028
-17%
|
1 901
-6%
|
1 780
-6%
|
1 516
-15%
|
1 678
+11%
|
1 710
+2%
|
1 320
-23%
|
1 630
+23%
|
1 573
-3%
|
1 611
+2%
|
2 195
+36%
|
2 202
+0%
|
2 045
-7%
|
2 187
+7%
|
2 087
-5%
|
1 933
-7%
|
2 238
+16%
|
2 214
-1%
|
1 806
-18%
|
1 363
-25%
|
1 231
-10%
|
1 124
-9%
|
1 250
+11%
|
1 847
+48%
|
2 001
+8%
|
2 186
+9%
|
2 461
+13%
|
2 349
-5%
|
2 320
-1%
|
2 153
-7%
|
2 144
0%
|
2 276
+6%
|
2 251
-1%
|
2 128
-5%
|
2 093
-2%
|
1 741
-17%
|
1 468
-16%
|
1 583
+8%
|
1 527
-4%
|
1 878
+23%
|
2 817
+50%
|
2 530
-10%
|
2 512
-1%
|
2 183
-13%
|
1 252
-43%
|
1 498
+20%
|
1 723
+15%
|
1 651
-4%
|
1 810
+10%
|
1 852
+2%
|
1 857
+0%
|
2 318
+25%
|
2 394
+3%
|
2 572
+7%
|
2 776
+8%
|
2 608
-6%
|
2 872
+10%
|
2 903
+1%
|
2 513
-13%
|
2 392
-5%
|
2 102
-12%
|
1 672
-20%
|
1 639
-2%
|
|