Charles Schwab Corp
NYSE:SCHW
Cash Flow Statement
Cash Flow Statement
Charles Schwab 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 |
196
|
192
|
175
|
109
|
86
|
114
|
245
|
472
|
562
|
549
|
381
|
286
|
270
|
343
|
591
|
725
|
823
|
888
|
947
|
1 227
|
1 257
|
1 298
|
2 566
|
2 407
|
2 439
|
2 442
|
1 212
|
1 212
|
1 125
|
1 035
|
931
|
787
|
575
|
575
|
499
|
454
|
691
|
724
|
820
|
864
|
816
|
853
|
880
|
928
|
939
|
920
|
963
|
1 071
|
1 191
|
1 259
|
1 290
|
1 321
|
1 297
|
1 326
|
1 381
|
1 447
|
1 557
|
1 656
|
1 783
|
1 889
|
2 041
|
2 164
|
2 279
|
2 354
|
2 573
|
2 864
|
3 169
|
3 507
|
3 688
|
3 759
|
3 787
|
3 704
|
3 535
|
3 269
|
3 016
|
3 299
|
3 988
|
4 582
|
5 410
|
5 855
|
5 773
|
6 301
|
6 795
|
7 183
|
7 384
|
6 885
|
5 990
|
5 067
|
4 826
|
4 864
|
5 147
|
5 942
|
6 489
|
7 283
|
8 233
|
8 852
|
|
| Depreciation & Amortization |
377
|
357
|
319
|
309
|
302
|
294
|
281
|
277
|
257
|
239
|
232
|
197
|
195
|
193
|
187
|
179
|
166
|
154
|
141
|
157
|
155
|
155
|
155
|
156
|
155
|
153
|
152
|
152
|
156
|
160
|
160
|
159
|
154
|
149
|
146
|
146
|
144
|
141
|
145
|
155
|
168
|
183
|
194
|
196
|
199
|
202
|
203
|
202
|
199
|
196
|
194
|
199
|
205
|
212
|
220
|
224
|
226
|
228
|
231
|
234
|
243
|
252
|
261
|
269
|
277
|
286
|
295
|
306
|
316
|
325
|
335
|
349
|
362
|
387
|
427
|
604
|
797
|
971
|
1 142
|
1 164
|
1 185
|
1 209
|
1 235
|
1 248
|
1 256
|
1 268
|
1 282
|
1 338
|
1 384
|
1 421
|
1 449
|
1 435
|
1 424
|
1 405
|
1 383
|
1 362
|
|
| Change in Deffered Taxes |
(76)
|
28
|
(10)
|
19
|
7
|
(51)
|
(22)
|
5
|
11
|
35
|
32
|
(14)
|
(49)
|
(52)
|
(36)
|
(4)
|
24
|
(15)
|
(25)
|
(31)
|
(10)
|
(12)
|
167
|
175
|
137
|
0
|
0
|
97
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(138)
|
(154)
|
(174)
|
(199)
|
53
|
50
|
52
|
57
|
(18)
|
4
|
23
|
44
|
(478)
|
(530)
|
(591)
|
(646)
|
(191)
|
(177)
|
(122)
|
369
|
361
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
12
|
26
|
40
|
58
|
63
|
65
|
67
|
69
|
70
|
71
|
74
|
75
|
78
|
83
|
85
|
87
|
84
|
91
|
96
|
99
|
106
|
106
|
105
|
105
|
117
|
110
|
109
|
116
|
108
|
111
|
113
|
115
|
125
|
130
|
133
|
135
|
143
|
141
|
138
|
141
|
146
|
150
|
151
|
153
|
151
|
152
|
155
|
197
|
203
|
209
|
215
|
183
|
183
|
179
|
176
|
204
|
248
|
272
|
287
|
254
|
298
|
301
|
328
|
366
|
356
|
354
|
345
|
320
|
317
|
328
|
327
|
337
|
332
|
333
|
329
|
317
|
|
| Other Non-Cash Items |
2
|
92
|
99
|
30
|
51
|
(61)
|
(7)
|
36
|
(25)
|
134
|
212
|
35
|
97
|
40
|
(98)
|
285
|
531
|
559
|
178
|
(299)
|
(114)
|
(315)
|
(1 170)
|
(946)
|
(1 489)
|
(1 236)
|
73
|
147
|
86
|
79
|
125
|
72
|
300
|
270
|
106
|
110
|
244
|
227
|
304
|
422
|
330
|
440
|
503
|
473
|
457
|
404
|
357
|
302
|
263
|
232
|
218
|
230
|
242
|
260
|
283
|
282
|
316
|
338
|
371
|
411
|
442
|
463
|
495
|
546
|
592
|
642
|
657
|
684
|
659
|
656
|
727
|
828
|
1 000
|
1 277
|
1 674
|
2 139
|
2 626
|
2 902
|
2 990
|
2 972
|
2 884
|
2 702
|
2 518
|
2 231
|
1 954
|
1 834
|
1 713
|
1 852
|
1 853
|
1 844
|
1 842
|
1 695
|
1 691
|
1 707
|
1 748
|
1 741
|
|
| Cash Taxes Paid |
205
|
171
|
215
|
91
|
92
|
169
|
177
|
255
|
271
|
299
|
227
|
153
|
127
|
167
|
284
|
390
|
425
|
509
|
575
|
618
|
593
|
570
|
584
|
1 071
|
1 122
|
1 277
|
1 276
|
767
|
759
|
542
|
491
|
446
|
461
|
373
|
377
|
327
|
275
|
522
|
462
|
517
|
511
|
413
|
480
|
508
|
531
|
564
|
577
|
624
|
640
|
750
|
764
|
778
|
781
|
761
|
788
|
810
|
775
|
929
|
969
|
991
|
980
|
1 083
|
1 124
|
1 212
|
1 207
|
1 097
|
971
|
927
|
947
|
1 086
|
1 185
|
1 199
|
1 196
|
599
|
901
|
803
|
820
|
1 974
|
1 809
|
2 053
|
2 066
|
1 678
|
1 874
|
2 130
|
2 120
|
2 169
|
1 937
|
1 620
|
1 621
|
1 811
|
1 690
|
1 491
|
1 491
|
1 242
|
1 133
|
1 575
|
|
| Cash Interest Paid |
678
|
505
|
383
|
334
|
294
|
280
|
246
|
239
|
227
|
215
|
234
|
164
|
245
|
356
|
455
|
481
|
491
|
491
|
503
|
666
|
687
|
690
|
664
|
616
|
541
|
427
|
309
|
232
|
168
|
158
|
159
|
173
|
186
|
198
|
193
|
178
|
178
|
171
|
174
|
168
|
162
|
156
|
159
|
143
|
147
|
120
|
114
|
99
|
99
|
99
|
101
|
103
|
109
|
105
|
119
|
121
|
131
|
142
|
155
|
160
|
179
|
203
|
252
|
327
|
421
|
515
|
644
|
798
|
965
|
1 118
|
1 170
|
1 075
|
908
|
677
|
514
|
434
|
388
|
436
|
453
|
501
|
531
|
558
|
843
|
1 355
|
2 125
|
3 204
|
4 484
|
5 623
|
6 657
|
7 056
|
6 985
|
6 655
|
5 891
|
5 584
|
5 014
|
4 557
|
|
| Change in Working Capital |
(850)
|
(438)
|
(807)
|
(415)
|
540
|
(390)
|
(672)
|
(701)
|
(532)
|
705
|
105
|
89
|
243
|
(523)
|
(279)
|
(408)
|
129
|
832
|
839
|
706
|
(435)
|
(484)
|
(134)
|
(46)
|
352
|
(637)
|
(1 561)
|
(1 606)
|
(984)
|
(39)
|
101
|
403
|
(356)
|
(403)
|
412
|
(668)
|
855
|
592
|
343
|
971
|
(107)
|
(1 214)
|
(804)
|
(336)
|
(800)
|
131
|
190
|
102
|
461
|
327
|
638
|
623
|
(745)
|
(663)
|
(645)
|
(700)
|
90
|
1 291
|
(512)
|
1 054
|
(1 287)
|
(2 613)
|
1 089
|
(4 066)
|
(2 514)
|
(451)
|
(2 814)
|
7 910
|
4 901
|
3 906
|
7 924
|
4 442
|
17 139
|
(1 554)
|
(7 214)
|
948
|
(15 259)
|
(440)
|
393
|
(7 926)
|
21
|
(7 700)
|
(802)
|
(8 587)
|
(1 817)
|
1 498
|
(11 586)
|
11 808
|
928
|
1 887
|
25 742
|
(6 211)
|
951
|
7 534
|
(12 486)
|
(3 005)
|
|
| Cash from Operating Activities |
(351)
N/A
|
231
N/A
|
(210)
N/A
|
52
N/A
|
986
+1 796%
|
(94)
N/A
|
(175)
-86%
|
89
N/A
|
273
+207%
|
1 662
+509%
|
962
-42%
|
593
-38%
|
756
+27%
|
1
-100%
|
365
+36 400%
|
777
+113%
|
1 673
+115%
|
2 418
+45%
|
2 080
-14%
|
1 760
-15%
|
853
-52%
|
642
-25%
|
1 584
+147%
|
1 746
+10%
|
1 594
-9%
|
881
-45%
|
(134)
N/A
|
2
N/A
|
483
+24 050%
|
1 332
+176%
|
1 414
+6%
|
1 437
+2%
|
689
-52%
|
607
-12%
|
1 179
+94%
|
(9)
N/A
|
1 883
N/A
|
1 633
-13%
|
1 561
-4%
|
2 464
+58%
|
1 259
-49%
|
314
-75%
|
825
+163%
|
1 266
+53%
|
800
-37%
|
1 662
+108%
|
1 718
+3%
|
1 656
-4%
|
2 093
+26%
|
1 993
-5%
|
2 319
+16%
|
2 348
+1%
|
974
-59%
|
1 110
+14%
|
1 214
+9%
|
1 246
+3%
|
2 182
+75%
|
3 506
+61%
|
1 866
-47%
|
3 603
+93%
|
1 454
-60%
|
281
-81%
|
4 139
+1 373%
|
(839)
N/A
|
986
N/A
|
3 399
+245%
|
1 365
-60%
|
12 456
+813%
|
9 613
-23%
|
8 695
-10%
|
12 822
+47%
|
9 325
-27%
|
22 038
+136%
|
3 381
-85%
|
(2 101)
N/A
|
6 852
N/A
|
(8 008)
N/A
|
7 841
N/A
|
9 736
+24%
|
2 118
-78%
|
9 913
+368%
|
2 564
-74%
|
9 803
+282%
|
2 057
-79%
|
8 781
+327%
|
11 508
+31%
|
(2 557)
N/A
|
19 587
N/A
|
8 461
-57%
|
9 425
+11%
|
33 534
+256%
|
2 670
-92%
|
10 378
+289%
|
17 807
+72%
|
(753)
N/A
|
9 311
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(204)
|
(165)
|
(149)
|
(154)
|
(154)
|
(147)
|
(137)
|
(147)
|
(149)
|
(167)
|
(201)
|
(180)
|
(169)
|
(149)
|
(106)
|
(98)
|
(94)
|
(93)
|
(102)
|
(122)
|
(142)
|
(156)
|
(157)
|
(168)
|
(177)
|
(166)
|
(180)
|
(188)
|
(172)
|
(176)
|
(168)
|
(140)
|
(137)
|
(125)
|
(114)
|
(129)
|
(138)
|
(152)
|
(184)
|
(180)
|
(184)
|
(179)
|
(150)
|
(148)
|
(155)
|
(183)
|
(217)
|
(249)
|
(253)
|
(303)
|
(383)
|
(400)
|
(402)
|
(360)
|
(294)
|
(266)
|
(267)
|
(336)
|
(334)
|
(346)
|
(370)
|
(315)
|
(341)
|
(400)
|
(442)
|
(489)
|
(533)
|
(570)
|
(587)
|
(627)
|
(685)
|
(708)
|
(725)
|
(733)
|
(658)
|
(631)
|
(661)
|
(721)
|
(769)
|
(916)
|
(1 026)
|
(1 028)
|
(1 082)
|
(971)
|
(834)
|
(832)
|
(839)
|
(700)
|
(690)
|
(540)
|
(429)
|
(620)
|
(588)
|
(627)
|
(644)
|
(548)
|
|
| Other Items |
(731)
|
(1 011)
|
(545)
|
(579)
|
(555)
|
(647)
|
(1 924)
|
(3 535)
|
(3 972)
|
(5 034)
|
(3 888)
|
(2 611)
|
(2 458)
|
(1 500)
|
(2 610)
|
(3 270)
|
(3 984)
|
(4 715)
|
(3 991)
|
(3 118)
|
(2 266)
|
(2 881)
|
603
|
535
|
(1 924)
|
(4 034)
|
(8 622)
|
(10 713)
|
(9 480)
|
(9 354)
|
(12 446)
|
(13 917)
|
(16 588)
|
(14 139)
|
(17 157)
|
(15 281)
|
(12 223)
|
(11 474)
|
(5 645)
|
(8 487)
|
(10 817)
|
(12 909)
|
(13 538)
|
(16 112)
|
(20 420)
|
(20 741)
|
(24 958)
|
(19 801)
|
(14 972)
|
(12 605)
|
(6 766)
|
(7 995)
|
(13 445)
|
(16 593)
|
(22 163)
|
(28 357)
|
(28 456)
|
(29 553)
|
(35 415)
|
(38 429)
|
(35 230)
|
(25 943)
|
(19 621)
|
(20 073)
|
(20 983)
|
(38 321)
|
(38 729)
|
(39 985)
|
(15 144)
|
174
|
(591)
|
12 672
|
(24 792)
|
(85 196)
|
(104 082)
|
(125 220)
|
(119 152)
|
(78 704)
|
(75 607)
|
(74 747)
|
(65 121)
|
(44 868)
|
(103)
|
33 019
|
47 553
|
63 328
|
60 108
|
58 111
|
56 547
|
47 936
|
37 808
|
36 051
|
37 014
|
36 423
|
34 067
|
25 086
|
|
| Cash from Investing Activities |
(935)
N/A
|
(1 176)
-26%
|
(694)
+41%
|
(733)
-6%
|
(709)
+3%
|
(794)
-12%
|
(2 061)
-160%
|
(3 682)
-79%
|
(4 121)
-12%
|
(5 201)
-26%
|
(4 089)
+21%
|
(2 791)
+32%
|
(2 627)
+6%
|
(1 649)
+37%
|
(2 716)
-65%
|
(3 368)
-24%
|
(4 078)
-21%
|
(4 808)
-18%
|
(4 093)
+15%
|
(3 240)
+21%
|
(2 408)
+26%
|
(3 037)
-26%
|
446
N/A
|
367
-18%
|
(2 101)
N/A
|
(4 200)
-100%
|
(8 802)
-110%
|
(10 901)
-24%
|
(9 652)
+11%
|
(9 530)
+1%
|
(12 614)
-32%
|
(14 057)
-11%
|
(16 725)
-19%
|
(14 264)
+15%
|
(17 271)
-21%
|
(15 410)
+11%
|
(12 361)
+20%
|
(11 626)
+6%
|
(5 829)
+50%
|
(8 667)
-49%
|
(11 001)
-27%
|
(13 088)
-19%
|
(13 688)
-5%
|
(16 260)
-19%
|
(20 575)
-27%
|
(20 924)
-2%
|
(25 175)
-20%
|
(20 050)
+20%
|
(15 225)
+24%
|
(12 908)
+15%
|
(7 149)
+45%
|
(8 395)
-17%
|
(13 847)
-65%
|
(16 953)
-22%
|
(22 457)
-32%
|
(28 623)
-27%
|
(28 723)
0%
|
(29 889)
-4%
|
(35 749)
-20%
|
(38 775)
-8%
|
(35 600)
+8%
|
(26 258)
+26%
|
(19 962)
+24%
|
(20 473)
-3%
|
(21 425)
-5%
|
(38 810)
-81%
|
(39 262)
-1%
|
(40 555)
-3%
|
(15 731)
+61%
|
(453)
+97%
|
(1 276)
-182%
|
11 964
N/A
|
(25 517)
N/A
|
(85 929)
-237%
|
(104 740)
-22%
|
(125 851)
-20%
|
(119 813)
+5%
|
(79 425)
+34%
|
(76 376)
+4%
|
(75 663)
+1%
|
(66 147)
+13%
|
(45 896)
+31%
|
(1 185)
+97%
|
32 048
N/A
|
46 719
+46%
|
62 496
+34%
|
59 269
-5%
|
57 411
-3%
|
55 857
-3%
|
47 396
-15%
|
37 379
-21%
|
35 431
-5%
|
36 426
+3%
|
35 796
-2%
|
33 423
-7%
|
24 538
-27%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(331)
|
(220)
|
(251)
|
(265)
|
(305)
|
(272)
|
(66)
|
2
|
47
|
45
|
(109)
|
(314)
|
(556)
|
(699)
|
(713)
|
(582)
|
(424)
|
(534)
|
(627)
|
(615)
|
(844)
|
(693)
|
(2 447)
|
(2 328)
|
(2 364)
|
(2 212)
|
(167)
|
(219)
|
122
|
87
|
61
|
53
|
596
|
584
|
573
|
578
|
61
|
89
|
101
|
96
|
467
|
907
|
896
|
898
|
514
|
95
|
149
|
258
|
298
|
258
|
256
|
189
|
152
|
158
|
699
|
671
|
1 375
|
1 365
|
779
|
1 460
|
786
|
787
|
802
|
178
|
169
|
206
|
188
|
(875)
|
(898)
|
(2 081)
|
(2 882)
|
(2 102)
|
(2 105)
|
1 504
|
2 302
|
5 019
|
7 899
|
4 870
|
4 882
|
2 427
|
294
|
850
|
(614)
|
(3 591)
|
(7 651)
|
(7 649)
|
(6 194)
|
(3 260)
|
52
|
68
|
69
|
84
|
(1 399)
|
(4 141)
|
(6 867)
|
(9 648)
|
|
| Net Issuance of Debt |
875
|
931
|
(370)
|
(169)
|
(565)
|
(150)
|
546
|
388
|
(92)
|
(781)
|
(720)
|
(179)
|
191
|
737
|
278
|
(56)
|
0
|
(576)
|
(267)
|
(68)
|
(68)
|
(28)
|
239
|
506
|
505
|
489
|
248
|
(20)
|
(58)
|
704
|
667
|
667
|
505
|
(243)
|
496
|
496
|
754
|
696
|
(116)
|
(116)
|
(174)
|
(116)
|
(208)
|
(82)
|
(383)
|
(382)
|
96
|
(31)
|
269
|
268
|
(7)
|
(6)
|
992
|
992
|
991
|
989
|
792
|
4 992
|
2 993
|
(7)
|
435
|
(4 065)
|
2 384
|
16 872
|
4
|
1 965
|
(2 485)
|
(12 885)
|
2 742
|
1 676
|
1 678
|
593
|
1 682
|
1 089
|
389
|
2 370
|
7 751
|
9 770
|
10 802
|
10 066
|
5 944
|
275
|
(1 171)
|
14 126
|
46 586
|
48 866
|
42 822
|
21 162
|
(17 454)
|
(14 503)
|
(8 554)
|
(13 936)
|
(15 385)
|
(19 193)
|
(28 088)
|
(14 250)
|
|
| Cash Paid for Dividends |
(61)
|
(61)
|
(60)
|
(60)
|
(60)
|
(60)
|
(64)
|
(68)
|
(72)
|
(84)
|
(93)
|
(101)
|
(108)
|
(110)
|
(111)
|
(116)
|
(122)
|
(132)
|
(141)
|
(173)
|
(204)
|
(227)
|
(1 506)
|
(1 500)
|
(1 495)
|
(1 490)
|
(243)
|
(253)
|
(264)
|
(277)
|
(277)
|
(279)
|
(282)
|
(283)
|
(285)
|
(288)
|
(288)
|
(290)
|
(291)
|
(295)
|
(300)
|
(304)
|
(329)
|
(337)
|
(358)
|
(367)
|
(368)
|
(368)
|
(370)
|
(370)
|
(371)
|
(373)
|
(373)
|
(375)
|
(375)
|
(387)
|
(397)
|
(429)
|
(464)
|
(486)
|
(534)
|
(549)
|
(577)
|
(592)
|
(618)
|
(653)
|
(715)
|
(787)
|
(879)
|
(970)
|
(1 016)
|
(1 060)
|
(1 065)
|
(1 070)
|
(1 126)
|
(1 280)
|
(1 444)
|
(1 633)
|
(1 775)
|
(1 822)
|
(1 886)
|
(1 942)
|
(2 012)
|
(2 110)
|
(2 169)
|
(2 232)
|
(2 254)
|
(2 276)
|
(2 270)
|
(2 271)
|
(2 273)
|
(2 275)
|
(2 308)
|
(2 341)
|
(2 340)
|
(2 329)
|
|
| Other |
(50)
|
219
|
327
|
(217)
|
1 091
|
872
|
1 808
|
3 077
|
4 064
|
4 815
|
3 691
|
2 477
|
1 824
|
1 608
|
2 382
|
2 999
|
3 635
|
4 456
|
5 003
|
4 938
|
3 816
|
3 901
|
3 236
|
3 466
|
5 395
|
8 300
|
9 552
|
10 069
|
11 113
|
11 807
|
13 542
|
14 978
|
14 976
|
13 747
|
12 893
|
11 323
|
9 205
|
6 454
|
5 249
|
10 266
|
10 995
|
13 910
|
14 651
|
18 499
|
20 139
|
18 061
|
22 419
|
13 600
|
13 177
|
11 357
|
6 178
|
9 872
|
13 940
|
17 253
|
21 706
|
26 719
|
26 217
|
24 414
|
30 640
|
33 996
|
31 234
|
25 036
|
15 659
|
6 141
|
23 232
|
37 558
|
48 082
|
61 713
|
29 216
|
8 397
|
(4 136)
|
(11 370)
|
57 986
|
93 156
|
111 354
|
137 873
|
92 347
|
66 994
|
74 470
|
85 652
|
95 801
|
73 245
|
324
|
(77 148)
|
(140 194)
|
(137 708)
|
(111 425)
|
(76 871)
|
(56 403)
|
(52 107)
|
(38 059)
|
(30 933)
|
(23 404)
|
(19 474)
|
(7 513)
|
(3 475)
|
|
| Cash from Financing Activities |
433
N/A
|
869
+101%
|
(354)
N/A
|
(711)
-101%
|
161
N/A
|
390
+142%
|
2 224
+470%
|
3 399
+53%
|
3 947
+16%
|
3 995
+1%
|
2 769
-31%
|
1 883
-32%
|
1 351
-28%
|
1 536
+14%
|
1 836
+20%
|
2 245
+22%
|
2 904
+29%
|
3 214
+11%
|
3 968
+23%
|
4 082
+3%
|
2 700
-34%
|
2 953
+9%
|
(478)
N/A
|
144
N/A
|
2 041
+1 317%
|
5 087
+149%
|
9 390
+85%
|
9 577
+2%
|
10 913
+14%
|
12 321
+13%
|
13 993
+14%
|
15 419
+10%
|
15 795
+2%
|
13 805
-13%
|
13 677
-1%
|
12 109
-11%
|
9 732
-20%
|
6 949
-29%
|
4 943
-29%
|
9 951
+101%
|
10 988
+10%
|
14 397
+31%
|
15 010
+4%
|
18 978
+26%
|
19 912
+5%
|
17 407
-13%
|
22 296
+28%
|
13 459
-40%
|
13 374
-1%
|
11 513
-14%
|
6 056
-47%
|
9 682
+60%
|
14 711
+52%
|
18 028
+23%
|
23 021
+28%
|
27 992
+22%
|
27 987
0%
|
30 342
+8%
|
33 948
+12%
|
34 963
+3%
|
31 921
-9%
|
21 209
-34%
|
18 268
-14%
|
22 599
+24%
|
22 787
+1%
|
39 076
+71%
|
45 070
+15%
|
47 166
+5%
|
30 181
-36%
|
7 022
-77%
|
(6 356)
N/A
|
(13 939)
-119%
|
56 498
N/A
|
94 679
+68%
|
112 919
+19%
|
143 982
+28%
|
106 553
-26%
|
80 001
-25%
|
88 379
+10%
|
96 323
+9%
|
100 153
+4%
|
72 428
-28%
|
(3 473)
N/A
|
(68 723)
-1 879%
|
(103 428)
-50%
|
(98 723)
+5%
|
(77 051)
+22%
|
(61 245)
+21%
|
(76 075)
-24%
|
(68 813)
+10%
|
(48 817)
+29%
|
(47 060)
+4%
|
(42 496)
+10%
|
(45 149)
-6%
|
(44 808)
+1%
|
(29 702)
+34%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(853)
N/A
|
(76)
+91%
|
(1 258)
-1 555%
|
(1 392)
-11%
|
438
N/A
|
(498)
N/A
|
(12)
+98%
|
(194)
-1 517%
|
99
N/A
|
456
+361%
|
(358)
N/A
|
(315)
+12%
|
(520)
-65%
|
(112)
+78%
|
(515)
-360%
|
(346)
+33%
|
499
N/A
|
824
+65%
|
1 955
+137%
|
2 602
+33%
|
1 145
-56%
|
558
-51%
|
1 552
+178%
|
2 257
+45%
|
1 534
-32%
|
1 768
+15%
|
454
-74%
|
(1 322)
N/A
|
1 744
N/A
|
4 123
+136%
|
2 793
-32%
|
2 799
+0%
|
(241)
N/A
|
148
N/A
|
(2 415)
N/A
|
(3 310)
-37%
|
(746)
+77%
|
(3 044)
-308%
|
675
N/A
|
3 748
+455%
|
1 246
-67%
|
1 623
+30%
|
2 147
+32%
|
3 984
+86%
|
137
-97%
|
(1 855)
N/A
|
(1 161)
+37%
|
(4 935)
-325%
|
242
N/A
|
598
+147%
|
1 226
+105%
|
3 635
+196%
|
1 838
-49%
|
2 185
+19%
|
1 778
-19%
|
615
-65%
|
1 446
+135%
|
3 959
+174%
|
65
-98%
|
(209)
N/A
|
(2 225)
-965%
|
(4 768)
-114%
|
2 445
N/A
|
1 287
-47%
|
2 348
+82%
|
3 665
+56%
|
7 173
+96%
|
19 067
+166%
|
24 063
+26%
|
15 264
-37%
|
5 190
-66%
|
7 350
+42%
|
53 019
+621%
|
12 131
-77%
|
6 078
-50%
|
24 983
+311%
|
(21 268)
N/A
|
8 417
N/A
|
21 739
+158%
|
22 778
+5%
|
43 919
+93%
|
29 096
-34%
|
5 145
-82%
|
(34 618)
N/A
|
(47 928)
-38%
|
(24 719)
+48%
|
(20 339)
+18%
|
15 753
N/A
|
(11 757)
N/A
|
(11 992)
-2%
|
22 096
N/A
|
(8 959)
N/A
|
4 308
N/A
|
8 454
+96%
|
(12 138)
N/A
|
4 147
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(555)
N/A
|
66
N/A
|
(359)
N/A
|
(102)
+72%
|
832
N/A
|
(241)
N/A
|
(312)
-29%
|
(58)
+81%
|
124
N/A
|
1 495
+1 106%
|
761
-49%
|
413
-46%
|
587
+42%
|
(148)
N/A
|
259
N/A
|
679
+162%
|
1 579
+133%
|
2 325
+47%
|
1 978
-15%
|
1 638
-17%
|
711
-57%
|
486
-32%
|
1 427
+194%
|
1 578
+11%
|
1 417
-10%
|
715
-50%
|
(314)
N/A
|
(186)
+41%
|
311
N/A
|
1 156
+272%
|
1 246
+8%
|
1 297
+4%
|
552
-57%
|
482
-13%
|
1 065
+121%
|
(138)
N/A
|
1 745
N/A
|
1 481
-15%
|
1 377
-7%
|
2 284
+66%
|
1 075
-53%
|
135
-87%
|
675
+400%
|
1 118
+66%
|
645
-42%
|
1 479
+129%
|
1 501
+1%
|
1 407
-6%
|
1 840
+31%
|
1 690
-8%
|
1 936
+15%
|
1 948
+1%
|
572
-71%
|
750
+31%
|
920
+23%
|
980
+7%
|
1 915
+95%
|
3 170
+66%
|
1 532
-52%
|
3 257
+113%
|
1 084
-67%
|
(34)
N/A
|
3 798
N/A
|
(1 239)
N/A
|
544
N/A
|
2 910
+435%
|
832
-71%
|
11 886
+1 329%
|
9 026
-24%
|
8 068
-11%
|
12 137
+50%
|
8 617
-29%
|
21 313
+147%
|
2 648
-88%
|
(2 759)
N/A
|
6 221
N/A
|
(8 669)
N/A
|
7 120
N/A
|
8 967
+26%
|
1 202
-87%
|
8 887
+639%
|
1 536
-83%
|
8 721
+468%
|
1 086
-88%
|
7 947
+632%
|
10 676
+34%
|
(3 396)
N/A
|
18 887
N/A
|
7 771
-59%
|
8 885
+14%
|
33 105
+273%
|
2 050
-94%
|
9 790
+378%
|
17 180
+75%
|
(1 397)
N/A
|
8 763
N/A
|
|