Occidental Petroleum Corp
NYSE:OXY
Cash Flow Statement
Cash Flow Statement
Occidental Petroleum 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 |
1 179
|
791
|
559
|
593
|
1 181
|
1 451
|
1 584
|
1 554
|
1 601
|
1 697
|
1 907
|
2 220
|
2 568
|
2 925
|
3 877
|
4 865
|
5 293
|
5 678
|
5 002
|
4 425
|
4 191
|
4 172
|
4 724
|
4 878
|
5 475
|
6 109
|
7 060
|
8 045
|
6 973
|
5 504
|
3 835
|
2 467
|
2 966
|
3 677
|
4 058
|
4 330
|
4 602
|
5 063
|
5 805
|
6 363
|
6 771
|
6 781
|
6 292
|
5 896
|
4 598
|
4 394
|
4 388
|
4 596
|
5 903
|
5 940
|
6 052
|
5 680
|
630
|
(980)
|
(2 238)
|
(6 058)
|
(7 829)
|
(7 533)
|
(7 848)
|
(5 480)
|
(574)
|
(535)
|
111
|
542
|
1 311
|
1 902
|
2 243
|
3 922
|
4 131
|
4 054
|
3 841
|
1 220
|
(522)
|
(3 166)
|
(11 932)
|
(14 755)
|
(14 831)
|
(12 964)
|
(4 730)
|
(327)
|
2 322
|
7 344
|
10 996
|
12 914
|
13 304
|
9 691
|
6 796
|
5 425
|
4 696
|
4 321
|
4 631
|
4 396
|
3 078
|
3 135
|
2 433
|
2 135
|
|
| Depreciation & Amortization |
965
|
981
|
997
|
1 002
|
1 009
|
1 033
|
1 066
|
1 116
|
1 175
|
1 214
|
1 252
|
1 278
|
1 251
|
1 271
|
1 276
|
1 317
|
1 372
|
1 491
|
1 629
|
1 783
|
2 008
|
2 119
|
2 216
|
2 302
|
2 379
|
2 458
|
2 515
|
2 596
|
2 396
|
2 529
|
2 650
|
2 736
|
2 687
|
2 664
|
2 720
|
2 743
|
3 153
|
3 280
|
3 321
|
3 453
|
3 591
|
3 786
|
4 034
|
4 258
|
3 585
|
4 685
|
4 901
|
5 087
|
4 203
|
3 921
|
3 642
|
3 364
|
4 261
|
4 313
|
4 405
|
4 472
|
4 544
|
4 617
|
4 571
|
4 494
|
4 268
|
4 108
|
4 027
|
3 976
|
4 002
|
3 981
|
3 939
|
3 967
|
3 977
|
4 029
|
4 113
|
4 796
|
5 981
|
7 250
|
8 405
|
8 614
|
8 097
|
8 049
|
8 234
|
8 235
|
8 447
|
7 896
|
7 253
|
7 073
|
6 926
|
7 004
|
6 985
|
6 961
|
6 865
|
6 837
|
6 903
|
7 117
|
7 371
|
7 595
|
7 756
|
7 891
|
|
| Change in Deffered Taxes |
(183)
|
(195)
|
(135)
|
(351)
|
(130)
|
(126)
|
(194)
|
247
|
65
|
58
|
95
|
40
|
173
|
178
|
51
|
35
|
(54)
|
(44)
|
(80)
|
(19)
|
98
|
56
|
109
|
89
|
35
|
103
|
240
|
457
|
474
|
457
|
454
|
324
|
659
|
704
|
690
|
685
|
406
|
588
|
764
|
1 132
|
1 436
|
1 510
|
1 713
|
1 692
|
580
|
1 052
|
969
|
889
|
914
|
765
|
222
|
118
|
(1 178)
|
(1 366)
|
(982)
|
(1 815)
|
(1 372)
|
(1 232)
|
(1 435)
|
(1 117)
|
(517)
|
(702)
|
(617)
|
(466)
|
(719)
|
(517)
|
(524)
|
(58)
|
371
|
287
|
247
|
(1 229)
|
(1 027)
|
(1 255)
|
(2 817)
|
(2 094)
|
(2 517)
|
(2 380)
|
(986)
|
(592)
|
46
|
(2 113)
|
(1 779)
|
(1 527)
|
(1 644)
|
613
|
491
|
269
|
57
|
(51)
|
(176)
|
(273)
|
(461)
|
(499)
|
(472)
|
(278)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
186
|
0
|
0
|
0
|
211
|
0
|
0
|
0
|
290
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
110
|
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
|
|
| Other Non-Cash Items |
709
|
667
|
685
|
880
|
386
|
381
|
445
|
236
|
376
|
429
|
320
|
435
|
405
|
403
|
(125)
|
(1 062)
|
(886)
|
(778)
|
245
|
1 072
|
835
|
582
|
(198)
|
(204)
|
(81)
|
177
|
561
|
526
|
1 081
|
960
|
967
|
1 028
|
764
|
855
|
933
|
1 083
|
834
|
677
|
697
|
440
|
161
|
258
|
201
|
283
|
3 478
|
2 118
|
2 065
|
2 040
|
1 362
|
1 765
|
2 032
|
2 396
|
6 563
|
6 476
|
6 154
|
8 983
|
9 538
|
9 285
|
9 599
|
6 402
|
1 051
|
1 038
|
161
|
103
|
80
|
(43)
|
619
|
(82)
|
(366)
|
(122)
|
(170)
|
948
|
1 872
|
3 172
|
11 155
|
14 470
|
14 484
|
13 256
|
5 562
|
2 258
|
1 045
|
654
|
(241)
|
(706)
|
(451)
|
(198)
|
341
|
597
|
30
|
(166)
|
(24)
|
(195)
|
1 429
|
1 740
|
1 853
|
1 971
|
|
| Cash Taxes Paid |
408
|
436
|
80
|
79
|
111
|
121
|
281
|
437
|
538
|
589
|
790
|
0
|
905
|
1 353
|
959
|
2 105
|
1 736
|
1 894
|
2 982
|
617
|
3 253
|
3 110
|
2 800
|
3 189
|
3 500
|
4 100
|
5 119
|
5 183
|
4 500
|
3 967
|
2 551
|
3 715
|
1 400
|
1 664
|
2 183
|
2 385
|
2 400
|
2 530
|
2 700
|
2 700
|
2 900
|
2 817
|
2 600
|
2 500
|
(2 300)
|
2 390
|
1 900
|
1 900
|
1 800
|
0
|
0
|
0
|
2 900
|
3 159
|
3 500
|
3 700
|
1 000
|
843
|
688
|
642
|
600
|
(228)
|
(213)
|
(189)
|
800
|
853
|
970
|
1 085
|
1 100
|
1 095
|
1 099
|
1 013
|
1 700
|
1 563
|
1 341
|
1 101
|
277
|
272
|
349
|
557
|
693
|
751
|
(596)
|
2 146
|
2 095
|
2 121
|
3 756
|
1 004
|
1 281
|
1 269
|
1 253
|
1 299
|
1 165
|
1 503
|
1 580
|
1 532
|
|
| Cash Interest Paid |
389
|
332
|
286
|
289
|
250
|
337
|
310
|
314
|
310
|
238
|
234
|
0
|
205
|
324
|
330
|
433
|
253
|
213
|
254
|
202
|
266
|
420
|
362
|
339
|
307
|
125
|
137
|
150
|
84
|
88
|
113
|
107
|
164
|
159
|
166
|
156
|
161
|
345
|
314
|
345
|
315
|
174
|
174
|
190
|
(190)
|
217
|
217
|
238
|
238
|
0
|
0
|
0
|
219
|
308
|
327
|
419
|
246
|
246
|
292
|
270
|
0
|
293
|
313
|
354
|
351
|
378
|
378
|
383
|
383
|
400
|
400
|
695
|
911
|
1 369
|
1 487
|
1 601
|
1 600
|
1 635
|
1 618
|
1 732
|
1 685
|
1 676
|
1 738
|
1 489
|
1 425
|
1 237
|
1 088
|
1 095
|
1 099
|
1 084
|
1 073
|
1 090
|
1 208
|
1 287
|
1 379
|
1 374
|
|
| Change in Working Capital |
(104)
|
(310)
|
61
|
(240)
|
(346)
|
(154)
|
(245)
|
(321)
|
(143)
|
(33)
|
(509)
|
(450)
|
(519)
|
(630)
|
(305)
|
(225)
|
(388)
|
(223)
|
(712)
|
(879)
|
(779)
|
(975)
|
(650)
|
(1 196)
|
(1 010)
|
(984)
|
(1 495)
|
(1 014)
|
(270)
|
(703)
|
(82)
|
(194)
|
(1 130)
|
(507)
|
(335)
|
6
|
571
|
(47)
|
222
|
72
|
322
|
489
|
435
|
13
|
(942)
|
(990)
|
(744)
|
(13)
|
396
|
372
|
169
|
(364)
|
792
|
489
|
(469)
|
(330)
|
(1 530)
|
(1 658)
|
(1 084)
|
(866)
|
(844)
|
(710)
|
388
|
200
|
187
|
42
|
(1 156)
|
(1 159)
|
(444)
|
(640)
|
(166)
|
2 131
|
1 071
|
1 765
|
1 302
|
(1 675)
|
(1 278)
|
(2 435)
|
(1 600)
|
(828)
|
(1 426)
|
(1 018)
|
(1 451)
|
(1 827)
|
(1 325)
|
(669)
|
(431)
|
(208)
|
660
|
504
|
(565)
|
277
|
22
|
(391)
|
576
|
(465)
|
|
| Cash from Operating Activities |
2 566
N/A
|
1 934
-25%
|
2 167
+12%
|
1 884
-13%
|
2 100
+11%
|
2 585
+23%
|
2 656
+3%
|
2 832
+7%
|
3 074
+9%
|
3 365
+9%
|
3 065
-9%
|
3 523
+15%
|
3 878
+10%
|
4 147
+7%
|
4 774
+15%
|
4 930
+3%
|
5 337
+8%
|
6 124
+15%
|
6 084
-1%
|
6 382
+5%
|
6 353
0%
|
5 954
-6%
|
6 201
+4%
|
5 869
-5%
|
6 798
+16%
|
7 863
+16%
|
8 881
+13%
|
10 610
+19%
|
10 654
+0%
|
8 747
-18%
|
7 824
-11%
|
6 361
-19%
|
5 946
-7%
|
7 393
+24%
|
8 066
+9%
|
8 847
+10%
|
9 566
+8%
|
9 561
0%
|
10 809
+13%
|
11 460
+6%
|
12 281
+7%
|
12 824
+4%
|
12 675
-1%
|
12 142
-4%
|
11 299
-7%
|
11 259
0%
|
11 579
+3%
|
12 599
+9%
|
12 778
+1%
|
12 763
0%
|
12 117
-5%
|
11 194
-8%
|
11 068
-1%
|
8 932
-19%
|
6 870
-23%
|
5 252
-24%
|
3 351
-36%
|
3 479
+4%
|
3 803
+9%
|
3 433
-10%
|
3 384
-1%
|
3 199
-5%
|
4 070
+27%
|
4 355
+7%
|
4 861
+12%
|
5 365
+10%
|
5 121
-5%
|
6 590
+29%
|
7 669
+16%
|
7 608
-1%
|
7 865
+3%
|
7 866
+0%
|
7 375
-6%
|
7 766
+5%
|
6 113
-21%
|
4 560
-25%
|
3 955
-13%
|
3 526
-11%
|
6 480
+84%
|
8 746
+35%
|
10 434
+19%
|
12 763
+22%
|
14 778
+16%
|
15 927
+8%
|
16 810
+6%
|
16 441
-2%
|
14 182
-14%
|
13 044
-8%
|
12 308
-6%
|
11 445
-7%
|
10 769
-6%
|
11 322
+5%
|
11 439
+1%
|
11 580
+1%
|
12 146
+5%
|
11 254
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 308)
|
(1 324)
|
(1 318)
|
(1 240)
|
(1 234)
|
(1 278)
|
(1 468)
|
(1 545)
|
(1 600)
|
(1 645)
|
(1 613)
|
(1 719)
|
(1 720)
|
(1 913)
|
(1 914)
|
(2 033)
|
(2 295)
|
(2 355)
|
(2 527)
|
(2 689)
|
(2 987)
|
(3 171)
|
(3 387)
|
(3 520)
|
(3 360)
|
(3 413)
|
(3 601)
|
(3 920)
|
(4 126)
|
(4 364)
|
(4 157)
|
(3 705)
|
(3 245)
|
(2 942)
|
(2 903)
|
(3 176)
|
(3 940)
|
(4 497)
|
(5 338)
|
(6 329)
|
(7 518)
|
(8 605)
|
(9 685)
|
(10 265)
|
(7 874)
|
(9 884)
|
(9 381)
|
(9 061)
|
(7 357)
|
(7 081)
|
(7 001)
|
(6 765)
|
(8 930)
|
(8 811)
|
(8 071)
|
(7 163)
|
(5 272)
|
(4 243)
|
(3 454)
|
(2 925)
|
(2 717)
|
(2 793)
|
(2 962)
|
(3 311)
|
(3 599)
|
(3 909)
|
(4 426)
|
(4 798)
|
(4 975)
|
(5 202)
|
(5 126)
|
(5 521)
|
(6 355)
|
(6 389)
|
(5 560)
|
(4 092)
|
(2 535)
|
(1 821)
|
(2 137)
|
(2 547)
|
(2 870)
|
(3 149)
|
(3 423)
|
(3 914)
|
(4 497)
|
(5 100)
|
(5 774)
|
(6 246)
|
(6 270)
|
(6 592)
|
(6 717)
|
(6 781)
|
(7 018)
|
(7 143)
|
(7 370)
|
(7 455)
|
|
| Other Items |
657
|
791
|
850
|
(122)
|
(462)
|
(663)
|
(887)
|
(707)
|
(531)
|
(754)
|
(604)
|
(704)
|
(708)
|
(667)
|
(1 658)
|
(1 141)
|
(866)
|
(2 090)
|
(439)
|
(1 579)
|
(1 396)
|
558
|
332
|
959
|
285
|
(1 812)
|
(2 851)
|
(3 837)
|
(5 203)
|
(3 622)
|
(3 404)
|
(2 413)
|
(2 221)
|
(2 425)
|
(2 529)
|
(3 749)
|
(5 355)
|
(5 471)
|
(5 840)
|
(4 747)
|
(2 385)
|
(1 972)
|
(2 089)
|
(2 021)
|
(4 768)
|
(2 551)
|
(1 411)
|
(1 343)
|
(687)
|
(1 141)
|
(832)
|
(1 489)
|
460
|
508
|
(200)
|
405
|
(151)
|
389
|
586
|
644
|
(2 026)
|
(1 984)
|
(1 808)
|
(1 581)
|
520
|
531
|
423
|
2 145
|
1 769
|
1 552
|
1 503
|
(23 711)
|
(22 672)
|
(22 753)
|
(22 870)
|
393
|
1 716
|
2 250
|
2 388
|
2 924
|
1 617
|
1 516
|
1 251
|
889
|
(375)
|
(708)
|
(680)
|
(663)
|
(710)
|
(600)
|
(407)
|
(7 988)
|
(7 572)
|
(6 368)
|
(6 269)
|
1 676
|
|
| Cash from Investing Activities |
(651)
N/A
|
(533)
+18%
|
(468)
+12%
|
(1 362)
-191%
|
(1 696)
-25%
|
(1 941)
-14%
|
(2 355)
-21%
|
(2 252)
+4%
|
(2 131)
+5%
|
(2 399)
-13%
|
(2 217)
+8%
|
(2 423)
-9%
|
(2 428)
0%
|
(2 580)
-6%
|
(3 572)
-38%
|
(3 174)
+11%
|
(3 161)
+0%
|
(4 445)
-41%
|
(2 966)
+33%
|
(4 268)
-44%
|
(4 383)
-3%
|
(2 613)
+40%
|
(3 055)
-17%
|
(2 561)
+16%
|
(3 075)
-20%
|
(5 225)
-70%
|
(6 452)
-23%
|
(7 757)
-20%
|
(9 329)
-20%
|
(7 986)
+14%
|
(7 561)
+5%
|
(6 118)
+19%
|
(5 466)
+11%
|
(5 367)
+2%
|
(5 432)
-1%
|
(6 925)
-27%
|
(9 295)
-34%
|
(9 968)
-7%
|
(11 178)
-12%
|
(11 076)
+1%
|
(9 903)
+11%
|
(10 577)
-7%
|
(11 774)
-11%
|
(12 286)
-4%
|
(12 642)
-3%
|
(12 435)
+2%
|
(10 792)
+13%
|
(10 404)
+4%
|
(8 044)
+23%
|
(8 222)
-2%
|
(7 833)
+5%
|
(8 254)
-5%
|
(8 470)
-3%
|
(8 303)
+2%
|
(8 271)
+0%
|
(6 758)
+18%
|
(5 423)
+20%
|
(3 854)
+29%
|
(2 868)
+26%
|
(2 281)
+20%
|
(4 743)
-108%
|
(4 777)
-1%
|
(4 770)
+0%
|
(4 892)
-3%
|
(3 079)
+37%
|
(3 378)
-10%
|
(4 003)
-19%
|
(2 653)
+34%
|
(3 206)
-21%
|
(3 650)
-14%
|
(3 623)
+1%
|
(29 232)
-707%
|
(29 027)
+1%
|
(29 142)
0%
|
(28 430)
+2%
|
(3 699)
+87%
|
(819)
+78%
|
429
N/A
|
251
-41%
|
377
+50%
|
(1 253)
N/A
|
(1 633)
-30%
|
(2 172)
-33%
|
(3 025)
-39%
|
(4 872)
-61%
|
(5 808)
-19%
|
(6 454)
-11%
|
(6 909)
-7%
|
(6 980)
-1%
|
(7 192)
-3%
|
(7 124)
+1%
|
(14 769)
-107%
|
(14 590)
+1%
|
(13 511)
+7%
|
(13 639)
-1%
|
(5 779)
+58%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
79
|
79
|
51
|
58
|
145
|
141
|
214
|
257
|
208
|
(256)
|
(257)
|
(228)
|
(221)
|
271
|
199
|
177
|
131
|
(59)
|
(879)
|
(1 238)
|
(1 420)
|
(1 572)
|
(1 007)
|
(1 049)
|
(1 187)
|
(1 301)
|
(1 503)
|
(1 772)
|
(1 479)
|
(1 050)
|
(628)
|
(35)
|
(22)
|
(21)
|
(33)
|
(15)
|
(57)
|
(69)
|
(89)
|
(165)
|
(224)
|
(214)
|
(280)
|
(255)
|
(498)
|
(494)
|
(408)
|
(392)
|
(913)
|
(1 850)
|
(2 469)
|
(2 939)
|
(2 467)
|
(1 722)
|
(1 420)
|
(956)
|
(556)
|
(364)
|
(29)
|
6
|
14
|
22
|
10
|
17
|
3
|
1
|
(91)
|
(901)
|
(1 215)
|
(1 446)
|
(1 331)
|
9 449
|
9 791
|
10 102
|
10 095
|
140
|
122
|
35
|
29
|
24
|
23
|
11
|
(439)
|
(2 177)
|
(2 806)
|
(3 499)
|
(4 477)
|
(3 810)
|
(3 324)
|
(2 534)
|
(707)
|
418
|
557
|
494
|
993
|
943
|
|
| Net Issuance of Debt |
(1 399)
|
(1 195)
|
(983)
|
(167)
|
49
|
(132)
|
(237)
|
(220)
|
(334)
|
(150)
|
(45)
|
(202)
|
(179)
|
(592)
|
(609)
|
(914)
|
(898)
|
(460)
|
(1 086)
|
(608)
|
(893)
|
(1 735)
|
(1 347)
|
(1 330)
|
(1 164)
|
(334)
|
(108)
|
(136)
|
952
|
932
|
1 700
|
1 013
|
48
|
(172)
|
(983)
|
(304)
|
2 273
|
1 977
|
1 549
|
3 172
|
588
|
1 111
|
3 347
|
1 736
|
1 736
|
0
|
0
|
(66)
|
(690)
|
(751)
|
(797)
|
868
|
(107)
|
0
|
1 478
|
(121)
|
1 478
|
778
|
8
|
8
|
1 493
|
2 193
|
1 485
|
1 485
|
0
|
478
|
478
|
478
|
478
|
0
|
(108)
|
16 848
|
15 057
|
0
|
15 165
|
(1 450)
|
(1 980)
|
(2 154)
|
(2 154)
|
(6 876)
|
(6 834)
|
(9 919)
|
(13 768)
|
(10 604)
|
(9 484)
|
(6 247)
|
(2 398)
|
(1 181)
|
(22)
|
0
|
0
|
5 605
|
5 098
|
4 580
|
2 818
|
(4 091)
|
|
| Cash Paid for Dividends |
(372)
|
(374)
|
(373)
|
(375)
|
(375)
|
(375)
|
(381)
|
(386)
|
(392)
|
(399)
|
(407)
|
(416)
|
(424)
|
(432)
|
(448)
|
(465)
|
(483)
|
(521)
|
(554)
|
(584)
|
(646)
|
(686)
|
(714)
|
(745)
|
(765)
|
(785)
|
(807)
|
(885)
|
(940)
|
(993)
|
(1 047)
|
(1 057)
|
(1 063)
|
(1 072)
|
(1 081)
|
(1 117)
|
(1 159)
|
(1 200)
|
(1 306)
|
(1 371)
|
(1 436)
|
(1 500)
|
(1 564)
|
(1 628)
|
(2 128)
|
0
|
(1 832)
|
(1 910)
|
(1 553)
|
(2 067)
|
(2 120)
|
(2 168)
|
(2 210)
|
(2 253)
|
(2 239)
|
(2 251)
|
(2 264)
|
(2 281)
|
(2 300)
|
(2 298)
|
(2 309)
|
(2 319)
|
(2 328)
|
(2 339)
|
(2 346)
|
(2 354)
|
(2 363)
|
(2 372)
|
(2 374)
|
(2 373)
|
(2 367)
|
(2 360)
|
(2 624)
|
(2 946)
|
(3 073)
|
(2 492)
|
(1 845)
|
(1 143)
|
(638)
|
(841)
|
(839)
|
(844)
|
(958)
|
(1 072)
|
(1 184)
|
(1 288)
|
(1 333)
|
(1 356)
|
(1 365)
|
(1 377)
|
(1 375)
|
(1 399)
|
(1 446)
|
(1 494)
|
(1 526)
|
(1 563)
|
|
| Other |
(122)
|
(116)
|
(127)
|
(309)
|
(275)
|
(226)
|
(212)
|
0
|
2
|
70
|
(1)
|
2
|
3
|
(96)
|
34
|
74
|
63
|
72
|
129
|
120
|
140
|
141
|
71
|
57
|
18
|
(15)
|
(10)
|
(63)
|
(43)
|
(17)
|
(37)
|
(6)
|
4
|
5
|
9
|
13
|
26
|
(93)
|
(92)
|
(88)
|
(103)
|
16
|
12
|
12
|
44
|
68
|
112
|
184
|
223
|
319
|
424
|
425
|
2 582
|
3 213
|
3 947
|
4 484
|
2 826
|
3 265
|
2 381
|
1 765
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
9
|
7
|
(47)
|
(160)
|
(31)
|
(225)
|
(408)
|
(350)
|
(813)
|
(589)
|
(415)
|
(1 210)
|
(922)
|
(895)
|
(806)
|
(64)
|
(241)
|
(332)
|
(388)
|
(418)
|
(179)
|
(227)
|
(201)
|
(33)
|
(365)
|
(340)
|
(327)
|
(361)
|
|
| Cash from Financing Activities |
(1 814)
N/A
|
(1 606)
+11%
|
(1 432)
+11%
|
(793)
+45%
|
(456)
+42%
|
(592)
-30%
|
(616)
-4%
|
(349)
+43%
|
(516)
-48%
|
(735)
-42%
|
(710)
+3%
|
(844)
-19%
|
(821)
+3%
|
(849)
-3%
|
(824)
+3%
|
(1 128)
-37%
|
(1 187)
-5%
|
(968)
+18%
|
(2 390)
-147%
|
(2 310)
+3%
|
(2 819)
-22%
|
(3 852)
-37%
|
(2 997)
+22%
|
(3 067)
-2%
|
(3 098)
-1%
|
(2 435)
+21%
|
(2 428)
+0%
|
(2 856)
-18%
|
(1 510)
+47%
|
(1 128)
+25%
|
(12)
+99%
|
(85)
-608%
|
(1 033)
-1 115%
|
(1 260)
-22%
|
(2 088)
-66%
|
(1 423)
+32%
|
1 083
N/A
|
615
-43%
|
62
-90%
|
1 548
+2 397%
|
(1 175)
N/A
|
(587)
+50%
|
1 515
N/A
|
(135)
N/A
|
(846)
-527%
|
(444)
+48%
|
(2 128)
-379%
|
(2 184)
-3%
|
(2 933)
-34%
|
(4 349)
-48%
|
(4 962)
-14%
|
(3 814)
+23%
|
(2 202)
+42%
|
(808)
+63%
|
1 766
N/A
|
1 156
-35%
|
1 484
+28%
|
1 398
-6%
|
60
-96%
|
(519)
N/A
|
(802)
-55%
|
(104)
+87%
|
(833)
-701%
|
(837)
0%
|
(2 343)
-180%
|
(1 875)
+20%
|
(1 974)
-5%
|
(2 789)
-41%
|
(3 102)
-11%
|
(3 812)
-23%
|
(3 853)
-1%
|
23 777
N/A
|
22 193
-7%
|
21 988
-1%
|
21 779
-1%
|
(4 152)
N/A
|
(4 516)
-9%
|
(3 851)
+15%
|
(3 178)
+17%
|
(8 903)
-180%
|
(8 572)
+4%
|
(11 647)
-36%
|
(15 971)
-37%
|
(13 917)
+13%
|
(13 715)
+1%
|
(11 366)
+17%
|
(8 596)
+24%
|
(6 765)
+21%
|
(4 890)
+28%
|
(4 138)
+15%
|
(2 283)
+45%
|
4 591
N/A
|
3 844
-16%
|
3 240
-16%
|
1 958
-40%
|
(5 072)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
101
N/A
|
(205)
N/A
|
267
N/A
|
(271)
N/A
|
(52)
+81%
|
52
N/A
|
(315)
N/A
|
231
N/A
|
427
+85%
|
231
-46%
|
138
-40%
|
256
+86%
|
629
+146%
|
718
+14%
|
378
-47%
|
628
+66%
|
989
+57%
|
711
-28%
|
728
+2%
|
(196)
N/A
|
(849)
-333%
|
(511)
+40%
|
149
N/A
|
241
+62%
|
625
+159%
|
203
-68%
|
1
-100%
|
(3)
N/A
|
(185)
-6 067%
|
(367)
-98%
|
251
N/A
|
158
-37%
|
(553)
N/A
|
766
N/A
|
546
-29%
|
499
-9%
|
1 354
+171%
|
208
-85%
|
(307)
N/A
|
1 932
N/A
|
1 203
-38%
|
1 660
+38%
|
2 416
+46%
|
(279)
N/A
|
(2 189)
-685%
|
(1 620)
+26%
|
(1 341)
+17%
|
11
N/A
|
1 801
+16 273%
|
192
-89%
|
(678)
N/A
|
(874)
-29%
|
396
N/A
|
(179)
N/A
|
365
N/A
|
(350)
N/A
|
(588)
-68%
|
1 023
N/A
|
995
-3%
|
633
-36%
|
(2 161)
N/A
|
(1 682)
+22%
|
(1 533)
+9%
|
(1 374)
+10%
|
(561)
+59%
|
112
N/A
|
(856)
N/A
|
1 148
N/A
|
1 361
+19%
|
146
-89%
|
389
+166%
|
2 411
+520%
|
541
-78%
|
612
+13%
|
(538)
N/A
|
(3 291)
-512%
|
(1 380)
+58%
|
104
N/A
|
3 553
+3 316%
|
220
-94%
|
609
+177%
|
(517)
N/A
|
(3 365)
-551%
|
(1 015)
+70%
|
(1 777)
-75%
|
(733)
+59%
|
(868)
-18%
|
(630)
+27%
|
438
N/A
|
115
-74%
|
1 362
+1 084%
|
1 144
-16%
|
693
-39%
|
1 309
+89%
|
465
-64%
|
403
-13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 258
N/A
|
610
-52%
|
849
+39%
|
644
-24%
|
866
+34%
|
1 307
+51%
|
1 188
-9%
|
1 287
+8%
|
1 474
+15%
|
1 720
+17%
|
1 452
-16%
|
1 804
+24%
|
2 158
+20%
|
2 234
+4%
|
2 860
+28%
|
2 897
+1%
|
3 042
+5%
|
3 769
+24%
|
3 557
-6%
|
3 693
+4%
|
3 366
-9%
|
2 783
-17%
|
2 814
+1%
|
2 349
-17%
|
3 438
+46%
|
4 450
+29%
|
5 280
+19%
|
6 690
+27%
|
6 528
-2%
|
4 383
-33%
|
3 667
-16%
|
2 656
-28%
|
2 701
+2%
|
4 451
+65%
|
5 163
+16%
|
5 671
+10%
|
5 626
-1%
|
5 064
-10%
|
5 471
+8%
|
5 131
-6%
|
4 763
-7%
|
4 219
-11%
|
2 990
-29%
|
1 877
-37%
|
3 425
+82%
|
1 375
-60%
|
2 198
+60%
|
3 538
+61%
|
5 421
+53%
|
5 682
+5%
|
5 116
-10%
|
4 429
-13%
|
2 138
-52%
|
121
-94%
|
(1 201)
N/A
|
(1 911)
-59%
|
(1 921)
-1%
|
(764)
+60%
|
349
N/A
|
508
+46%
|
667
+31%
|
406
-39%
|
1 108
+173%
|
1 044
-6%
|
1 262
+21%
|
1 456
+15%
|
695
-52%
|
1 792
+158%
|
2 694
+50%
|
2 406
-11%
|
2 739
+14%
|
2 345
-14%
|
1 020
-57%
|
1 377
+35%
|
553
-60%
|
468
-15%
|
1 420
+203%
|
1 705
+20%
|
4 343
+155%
|
6 199
+43%
|
7 564
+22%
|
9 614
+27%
|
11 355
+18%
|
12 013
+6%
|
12 313
+2%
|
11 341
-8%
|
8 408
-26%
|
6 798
-19%
|
6 038
-11%
|
4 853
-20%
|
4 052
-17%
|
4 541
+12%
|
4 421
-3%
|
4 437
+0%
|
4 776
+8%
|
3 799
-20%
|
|