S&P Global Inc
NYSE:SPGI
Cash Flow Statement
Cash Flow Statement
S&P Global 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 |
386
|
402
|
439
|
577
|
643
|
649
|
663
|
688
|
668
|
692
|
726
|
756
|
759
|
788
|
845
|
844
|
840
|
866
|
867
|
882
|
952
|
1 008
|
1 078
|
1 027
|
965
|
908
|
853
|
819
|
804
|
752
|
697
|
750
|
791
|
817
|
865
|
0
|
708
|
730
|
714
|
934
|
717
|
721
|
684
|
492
|
1 120
|
1 177
|
1 085
|
1 466
|
986
|
1 024
|
997
|
(13)
|
41
|
108
|
171
|
1 268
|
1 262
|
1 292
|
1 935
|
2 228
|
2 335
|
2 380
|
1 908
|
1 638
|
1 742
|
1 786
|
1 869
|
2 121
|
2 040
|
2 141
|
2 268
|
2 303
|
2 539
|
2 779
|
2 615
|
2 534
|
2 653
|
2 669
|
3 032
|
3 263
|
3 754
|
3 947
|
3 764
|
3 522
|
3 083
|
2 607
|
2 743
|
2 893
|
3 101
|
3 612
|
3 844
|
4 167
|
4 270
|
4 344
|
4 563
|
4 820
|
|
| Depreciation & Amortization |
413
|
412
|
420
|
409
|
404
|
398
|
397
|
403
|
404
|
407
|
393
|
393
|
389
|
380
|
374
|
385
|
389
|
389
|
393
|
390
|
397
|
400
|
406
|
401
|
402
|
415
|
435
|
479
|
480
|
481
|
478
|
461
|
456
|
458
|
444
|
108
|
112
|
98
|
82
|
126
|
87
|
21
|
(75)
|
141
|
145
|
146
|
140
|
137
|
135
|
133
|
134
|
134
|
134
|
134
|
138
|
157
|
166
|
178
|
187
|
181
|
182
|
182
|
181
|
180
|
182
|
189
|
197
|
206
|
213
|
213
|
208
|
204
|
201
|
200
|
205
|
206
|
207
|
201
|
189
|
178
|
265
|
524
|
779
|
1 013
|
1 163
|
1 143
|
1 128
|
1 143
|
1 143
|
1 151
|
1 163
|
1 173
|
1 179
|
1 182
|
1 182
|
1 179
|
|
| Change in Deffered Taxes |
5
|
6
|
3
|
64
|
69
|
69
|
72
|
(50)
|
(59)
|
(64)
|
(70)
|
29
|
34
|
33
|
39
|
(19)
|
(40)
|
(49)
|
(61)
|
(87)
|
(104)
|
(111)
|
(106)
|
(47)
|
(21)
|
(8)
|
17
|
(0)
|
11
|
17
|
3
|
6
|
(3)
|
(7)
|
(16)
|
33
|
48
|
50
|
52
|
17
|
15
|
20
|
27
|
53
|
52
|
54
|
51
|
43
|
0
|
41
|
7
|
(245)
|
(206)
|
(81)
|
(46)
|
280
|
240
|
110
|
0
|
79
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
91
|
93
|
96
|
46
|
30
|
37
|
17
|
(31)
|
(28)
|
(81)
|
(16)
|
13
|
(37)
|
(31)
|
(143)
|
(353)
|
(467)
|
(646)
|
(628)
|
(381)
|
(281)
|
(159)
|
(222)
|
(323)
|
(319)
|
(299)
|
(339)
|
(242)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
31
|
63
|
94
|
125
|
84
|
53
|
21
|
(2)
|
(15)
|
(6)
|
(10)
|
22
|
23
|
28
|
55
|
51
|
61
|
69
|
71
|
77
|
76
|
76
|
75
|
90
|
94
|
97
|
97
|
96
|
92
|
96
|
98
|
100
|
101
|
90
|
83
|
78
|
74
|
75
|
77
|
76
|
81
|
83
|
87
|
99
|
93
|
104
|
107
|
94
|
93
|
81
|
74
|
78
|
77
|
67
|
85
|
90
|
98
|
118
|
120
|
122
|
197
|
215
|
192
|
214
|
166
|
168
|
197
|
171
|
158
|
156
|
205
|
247
|
261
|
257
|
237
|
236
|
|
| Other Non-Cash Items |
202
|
197
|
209
|
38
|
(47)
|
(49)
|
(63)
|
(21)
|
70
|
66
|
60
|
17
|
13
|
18
|
27
|
25
|
73
|
96
|
123
|
159
|
127
|
132
|
122
|
117
|
122
|
109
|
39
|
18
|
8
|
18
|
61
|
69
|
72
|
50
|
68
|
830
|
1 438
|
1 459
|
1 460
|
856
|
557
|
496
|
677
|
886
|
485
|
289
|
8
|
(608)
|
(202)
|
61
|
266
|
31
|
(65)
|
(92)
|
(85)
|
122
|
248
|
277
|
(556)
|
(932)
|
(942)
|
(941)
|
(198)
|
266
|
265
|
344
|
272
|
168
|
243
|
178
|
193
|
225
|
156
|
114
|
461
|
611
|
614
|
637
|
353
|
214
|
(1 048)
|
(1 500)
|
(1 374)
|
(1 505)
|
(275)
|
348
|
332
|
515
|
630
|
509
|
310
|
437
|
424
|
577
|
659
|
326
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
246
|
0
|
0
|
0
|
328
|
0
|
0
|
0
|
562
|
0
|
0
|
0
|
419
|
0
|
0
|
0
|
480
|
0
|
0
|
0
|
635
|
0
|
0
|
0
|
466
|
0
|
0
|
0
|
416
|
0
|
0
|
0
|
410
|
0
|
0
|
0
|
452
|
0
|
0
|
0
|
243
|
0
|
0
|
0
|
787
|
0
|
0
|
0
|
419
|
0
|
0
|
0
|
260
|
0
|
0
|
0
|
683
|
0
|
0
|
0
|
709
|
0
|
0
|
0
|
558
|
0
|
0
|
0
|
659
|
0
|
0
|
0
|
683
|
0
|
0
|
0
|
883
|
0
|
0
|
0
|
1 555
|
0
|
0
|
0
|
1 279
|
0
|
0
|
0
|
1 159
|
0
|
0
|
0
|
1 502
|
|
| Cash Interest Paid |
0
|
0
|
0
|
22
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
12
|
0
|
0
|
29
|
44
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
159
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
369
|
0
|
0
|
0
|
391
|
0
|
0
|
0
|
390
|
|
| Change in Working Capital |
(11)
|
73
|
157
|
54
|
157
|
180
|
166
|
363
|
39
|
35
|
6
|
(131)
|
37
|
45
|
122
|
324
|
262
|
323
|
292
|
165
|
286
|
175
|
135
|
218
|
9
|
(59)
|
10
|
(138)
|
54
|
166
|
129
|
45
|
54
|
77
|
119
|
473
|
(228)
|
(223)
|
(188)
|
(594)
|
616
|
622
|
552
|
(290)
|
(480)
|
(420)
|
(544)
|
(486)
|
(316)
|
(376)
|
(324)
|
1 320
|
(275)
|
(328)
|
(272)
|
(1 600)
|
(26)
|
(33)
|
289
|
4
|
74
|
(41)
|
(464)
|
(68)
|
(167)
|
(74)
|
(124)
|
(512)
|
(590)
|
(454)
|
(330)
|
(2)
|
237
|
253
|
132
|
247
|
209
|
215
|
241
|
(70)
|
118
|
(357)
|
(596)
|
(74)
|
(529)
|
(162)
|
(86)
|
(460)
|
(529)
|
(262)
|
188
|
235
|
140
|
(221)
|
(422)
|
(432)
|
|
| Cash from Operating Activities |
995
N/A
|
1 091
+10%
|
1 228
+12%
|
1 142
-7%
|
1 225
+7%
|
1 246
+2%
|
1 236
-1%
|
1 382
+12%
|
1 121
-19%
|
1 135
+1%
|
1 116
-2%
|
1 063
-5%
|
1 232
+16%
|
1 264
+3%
|
1 408
+11%
|
1 560
+11%
|
1 524
-2%
|
1 624
+7%
|
1 613
-1%
|
1 509
-6%
|
1 658
+10%
|
1 605
-3%
|
1 635
+2%
|
1 717
+5%
|
1 476
-14%
|
1 366
-7%
|
1 354
-1%
|
1 178
-13%
|
1 357
+15%
|
1 435
+6%
|
1 368
-5%
|
1 330
-3%
|
1 369
+3%
|
1 395
+2%
|
1 480
+6%
|
1 444
-2%
|
1 387
-4%
|
1 423
+3%
|
1 428
+0%
|
1 339
-6%
|
1 277
-5%
|
1 166
-9%
|
1 151
-1%
|
1 282
+11%
|
1 322
+3%
|
1 246
-6%
|
740
-41%
|
552
-25%
|
645
+17%
|
883
+37%
|
1 080
+22%
|
1 227
+14%
|
(371)
N/A
|
(259)
+30%
|
(94)
+64%
|
227
N/A
|
1 890
+733%
|
1 824
-3%
|
1 969
+8%
|
1 560
-21%
|
1 728
+11%
|
1 663
-4%
|
1 506
-9%
|
2 016
+34%
|
2 023
+0%
|
2 245
+11%
|
2 214
-1%
|
2 064
-7%
|
1 997
-3%
|
2 171
+9%
|
2 435
+12%
|
2 776
+14%
|
3 163
+14%
|
3 383
+7%
|
3 430
+1%
|
3 567
+4%
|
3 655
+2%
|
3 641
0%
|
3 799
+4%
|
3 598
-5%
|
3 052
-15%
|
2 583
-15%
|
2 430
-6%
|
2 603
+7%
|
2 975
+14%
|
3 290
+11%
|
3 489
+6%
|
3 710
+6%
|
4 064
+10%
|
4 851
+19%
|
5 283
+9%
|
5 689
+8%
|
5 694
+0%
|
5 583
-2%
|
5 643
+1%
|
5 651
+0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(448)
|
(448)
|
(433)
|
(375)
|
(368)
|
(342)
|
(332)
|
(361)
|
(359)
|
(369)
|
(400)
|
(387)
|
(398)
|
(397)
|
(387)
|
(394)
|
(403)
|
(403)
|
(395)
|
(426)
|
(433)
|
(482)
|
(531)
|
(545)
|
(559)
|
(512)
|
(461)
|
(385)
|
(342)
|
(304)
|
(280)
|
(269)
|
(258)
|
(259)
|
(257)
|
(86)
|
(91)
|
(92)
|
(96)
|
(92)
|
(56)
|
(23)
|
13
|
(96)
|
(109)
|
(104)
|
(82)
|
(117)
|
(115)
|
(111)
|
(114)
|
(92)
|
(88)
|
(97)
|
(114)
|
(139)
|
(139)
|
(133)
|
(132)
|
(115)
|
(122)
|
(135)
|
(125)
|
(123)
|
(133)
|
(127)
|
(134)
|
(113)
|
(100)
|
(99)
|
(102)
|
(115)
|
(106)
|
(87)
|
(81)
|
(76)
|
(83)
|
(83)
|
(66)
|
(35)
|
(33)
|
(50)
|
(63)
|
(89)
|
(101)
|
(108)
|
(123)
|
(143)
|
(139)
|
(144)
|
(139)
|
(124)
|
(143)
|
(168)
|
(182)
|
(195)
|
|
| Other Items |
(215)
|
(180)
|
9
|
8
|
127
|
121
|
118
|
499
|
423
|
421
|
127
|
(259)
|
(300)
|
(732)
|
(333)
|
(331)
|
(323)
|
113
|
(1)
|
(1)
|
42
|
3
|
(27)
|
(24)
|
(91)
|
(74)
|
(40)
|
(48)
|
(36)
|
(4)
|
1
|
(9)
|
(5)
|
(21)
|
(322)
|
(512)
|
(649)
|
(619)
|
(401)
|
(154)
|
(76)
|
(252)
|
(225)
|
(349)
|
1 865
|
2 018
|
2 110
|
2 116
|
(58)
|
(58)
|
(63)
|
347
|
359
|
367
|
(2 052)
|
(2 386)
|
(2 391)
|
(2 443)
|
921
|
1 286
|
1 329
|
1 304
|
317
|
(86)
|
(141)
|
(263)
|
(266)
|
(400)
|
(347)
|
(162)
|
(85)
|
(16)
|
(187)
|
(177)
|
(234)
|
(164)
|
2
|
(4)
|
(12)
|
(85)
|
2 838
|
3 708
|
3 674
|
3 717
|
575
|
647
|
669
|
705
|
934
|
(269)
|
(168)
|
(131)
|
(171)
|
101
|
(43)
|
(509)
|
|
| Cash from Investing Activities |
(662)
N/A
|
(628)
+5%
|
(424)
+32%
|
(367)
+14%
|
(242)
+34%
|
(222)
+8%
|
(214)
+4%
|
138
N/A
|
64
-54%
|
52
-17%
|
(273)
N/A
|
(647)
-137%
|
(698)
-8%
|
(1 129)
-62%
|
(720)
+36%
|
(725)
-1%
|
(726)
0%
|
(290)
+60%
|
(396)
-37%
|
(427)
-8%
|
(391)
+9%
|
(480)
-23%
|
(559)
-16%
|
(570)
-2%
|
(650)
-14%
|
(586)
+10%
|
(501)
+15%
|
(433)
+14%
|
(378)
+13%
|
(308)
+18%
|
(279)
+9%
|
(279)
+0%
|
(263)
+6%
|
(280)
-6%
|
(579)
-107%
|
(598)
-3%
|
(740)
-24%
|
(711)
+4%
|
(497)
+30%
|
(246)
+51%
|
(131)
+47%
|
(275)
-110%
|
(212)
+23%
|
(445)
-110%
|
1 756
N/A
|
1 914
+9%
|
2 028
+6%
|
1 999
-1%
|
(173)
N/A
|
(169)
+2%
|
(177)
-5%
|
255
N/A
|
271
+6%
|
270
0%
|
(2 166)
N/A
|
(2 525)
-17%
|
(2 530)
0%
|
(2 576)
-2%
|
789
N/A
|
1 171
+48%
|
1 207
+3%
|
1 169
-3%
|
192
-84%
|
(209)
N/A
|
(274)
-31%
|
(390)
-42%
|
(400)
-3%
|
(513)
-28%
|
(447)
+13%
|
(261)
+42%
|
(187)
+28%
|
(131)
+30%
|
(293)
-124%
|
(264)
+10%
|
(315)
-19%
|
(240)
+24%
|
(81)
+66%
|
(87)
-7%
|
(78)
+10%
|
(120)
-54%
|
2 805
N/A
|
3 658
+30%
|
3 611
-1%
|
3 628
+0%
|
474
-87%
|
539
+14%
|
546
+1%
|
562
+3%
|
795
+41%
|
(413)
N/A
|
(307)
+26%
|
(255)
+17%
|
(314)
-23%
|
(67)
+79%
|
(225)
-236%
|
(704)
-213%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(107)
|
(102)
|
(56)
|
(106)
|
(226)
|
(161)
|
(165)
|
(137)
|
(89)
|
(154)
|
(187)
|
(191)
|
(348)
|
(403)
|
(388)
|
(485)
|
(722)
|
(1 426)
|
(1 372)
|
(1 277)
|
(1 407)
|
(1 097)
|
(1 837)
|
(2 066)
|
(1 608)
|
(1 246)
|
(700)
|
(406)
|
(293)
|
(154)
|
(0)
|
25
|
47
|
(142)
|
(215)
|
(206)
|
(303)
|
(265)
|
(499)
|
(1 361)
|
(1 174)
|
(1 007)
|
(856)
|
4
|
(534)
|
(523)
|
(635)
|
(720)
|
(365)
|
(556)
|
(268)
|
(169)
|
(151)
|
(141)
|
(390)
|
(888)
|
(1 030)
|
(995)
|
(1 503)
|
(1 035)
|
(1 012)
|
(1 035)
|
(773)
|
(926)
|
(1 844)
|
(1 702)
|
(1 233)
|
(1 626)
|
(1 157)
|
(1 155)
|
(1 648)
|
(1 200)
|
(1 724)
|
(1 728)
|
(1 244)
|
(1 148)
|
0
|
0
|
12
|
13
|
(6 990)
|
(8 492)
|
(10 996)
|
(11 997)
|
(5 494)
|
(4 993)
|
(2 987)
|
(3 288)
|
(3 290)
|
(2 290)
|
(3 300)
|
(3 301)
|
(3 452)
|
(4 106)
|
(3 801)
|
(5 001)
|
|
| Net Issuance of Debt |
(35)
|
(133)
|
(449)
|
(479)
|
(494)
|
(631)
|
(576)
|
(553)
|
(587)
|
(529)
|
(211)
|
(23)
|
(3)
|
370
|
(13)
|
(13)
|
(11)
|
295
|
231
|
(1)
|
604
|
313
|
1 096
|
1 186
|
978
|
721
|
165
|
70
|
(236)
|
(437)
|
(307)
|
(70)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
57
|
(400)
|
(400)
|
(400)
|
(457)
|
0
|
0
|
0
|
0
|
365
|
690
|
2 674
|
2 817
|
2 781
|
2 293
|
493
|
(71)
|
(400)
|
(237)
|
(421)
|
0
|
0
|
86
|
86
|
86
|
0
|
0
|
0
|
218
|
0
|
0
|
100
|
(118)
|
0
|
0
|
0
|
0
|
2 102
|
1 492
|
1 492
|
1 665
|
273
|
725
|
729
|
556
|
96
|
(43)
|
(47)
|
(47)
|
(301)
|
(4)
|
(4)
|
1 704
|
|
| Cash Paid for Dividends |
(191)
|
(193)
|
(195)
|
(197)
|
(200)
|
(202)
|
(204)
|
(207)
|
(212)
|
(218)
|
(223)
|
(228)
|
(234)
|
(237)
|
(241)
|
(246)
|
(250)
|
(255)
|
(258)
|
(260)
|
(267)
|
(271)
|
(275)
|
(278)
|
(276)
|
(278)
|
(278)
|
(280)
|
(280)
|
(280)
|
(282)
|
(282)
|
(285)
|
(288)
|
(290)
|
(292)
|
(295)
|
(296)
|
(295)
|
(296)
|
(293)
|
(289)
|
(287)
|
(984)
|
(989)
|
(995)
|
(1 000)
|
(308)
|
(311)
|
(316)
|
(321)
|
(326)
|
(338)
|
(347)
|
(355)
|
(363)
|
(365)
|
(369)
|
(375)
|
(380)
|
(390)
|
(401)
|
(410)
|
(421)
|
(442)
|
(462)
|
(484)
|
(503)
|
(517)
|
(531)
|
(545)
|
(560)
|
(580)
|
(602)
|
(623)
|
(645)
|
(670)
|
(693)
|
(718)
|
(743)
|
(743)
|
(844)
|
(935)
|
(1 024)
|
(1 128)
|
(1 130)
|
(1 139)
|
(1 147)
|
(1 143)
|
(1 141)
|
(1 137)
|
(1 134)
|
(1 143)
|
(1 151)
|
(1 160)
|
(1 170)
|
|
| Other |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
22
|
26
|
37
|
58
|
49
|
64
|
56
|
36
|
24
|
5
|
6
|
(5)
|
(7)
|
(12)
|
(16)
|
(9)
|
(11)
|
(17)
|
(17)
|
(35)
|
(32)
|
(29)
|
(27)
|
(7)
|
(4)
|
(4)
|
6
|
6
|
(32)
|
(53)
|
(280)
|
(283)
|
(192)
|
(179)
|
45
|
33
|
(22)
|
(19)
|
(63)
|
(217)
|
(298)
|
(244)
|
(297)
|
(176)
|
(199)
|
(270)
|
(199)
|
(160)
|
(191)
|
(215)
|
(244)
|
(245)
|
(213)
|
(206)
|
(200)
|
(209)
|
(237)
|
(241)
|
(250)
|
(255)
|
(270)
|
(271)
|
(282)
|
(283)
|
(294)
|
89
|
70
|
30
|
(2)
|
(407)
|
(403)
|
(401)
|
(370)
|
(464)
|
(474)
|
(516)
|
(548)
|
(494)
|
(481)
|
(463)
|
|
| Cash from Financing Activities |
(334)
N/A
|
(429)
-28%
|
(700)
-63%
|
(782)
-12%
|
(920)
-18%
|
(994)
-8%
|
(945)
+5%
|
(897)
+5%
|
(889)
+1%
|
(901)
-1%
|
(621)
+31%
|
(442)
+29%
|
(585)
-32%
|
(270)
+54%
|
(642)
-138%
|
(744)
-16%
|
(960)
-29%
|
(1 360)
-42%
|
(1 362)
0%
|
(1 480)
-9%
|
(1 021)
+31%
|
(991)
+3%
|
(960)
+3%
|
(1 121)
-17%
|
(882)
+21%
|
(798)
+10%
|
(808)
-1%
|
(622)
+23%
|
(816)
-31%
|
(882)
-8%
|
(606)
+31%
|
(335)
+45%
|
(409)
-22%
|
(537)
-31%
|
(522)
+3%
|
(533)
-2%
|
(630)
-18%
|
(591)
+6%
|
(822)
-39%
|
(1 664)
-102%
|
(1 471)
+12%
|
(1 300)
+12%
|
(1 138)
+12%
|
(917)
+19%
|
(1 955)
-113%
|
(1 971)
-1%
|
(2 315)
-17%
|
(1 768)
+24%
|
(868)
+51%
|
(1 051)
-21%
|
(544)
+48%
|
(462)
+15%
|
(146)
+68%
|
183
N/A
|
1 866
+920%
|
1 349
-28%
|
1 088
-19%
|
685
-37%
|
(1 682)
N/A
|
(1 662)
+1%
|
(2 001)
-20%
|
(1 943)
+3%
|
(1 803)
+7%
|
(1 507)
+16%
|
(2 477)
-64%
|
(2 293)
+7%
|
(1 875)
+18%
|
(2 288)
-22%
|
(1 801)
+21%
|
(1 892)
-5%
|
(2 393)
-26%
|
(1 751)
+27%
|
(2 323)
-33%
|
(2 353)
-1%
|
(2 017)
+14%
|
(2 166)
-7%
|
(1 058)
+51%
|
(1 082)
-2%
|
(988)
+9%
|
(1 013)
-3%
|
(5 925)
-485%
|
(7 755)
-31%
|
(10 369)
-34%
|
(11 326)
-9%
|
(6 351)
+44%
|
(5 805)
+9%
|
(3 800)
+35%
|
(4 280)
-13%
|
(4 707)
-10%
|
(3 938)
+16%
|
(4 958)
-26%
|
(4 998)
-1%
|
(5 444)
-9%
|
(5 755)
-6%
|
(5 446)
+5%
|
(4 930)
+9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
5
|
3
|
11
|
12
|
14
|
14
|
14
|
12
|
3
|
3
|
10
|
8
|
(3)
|
(2)
|
(23)
|
(19)
|
(9)
|
(12)
|
3
|
3
|
13
|
26
|
17
|
23
|
16
|
(12)
|
(48)
|
(64)
|
(44)
|
(11)
|
22
|
15
|
(17)
|
(13)
|
(15)
|
25
|
43
|
(12)
|
(10)
|
(29)
|
(44)
|
6
|
5
|
(24)
|
(26)
|
(11)
|
(1)
|
22
|
54
|
(18)
|
(65)
|
(109)
|
(91)
|
(83)
|
(67)
|
(24)
|
(86)
|
(118)
|
(158)
|
(123)
|
(72)
|
18
|
87
|
73
|
(11)
|
(48)
|
(84)
|
(69)
|
(33)
|
(39)
|
34
|
(31)
|
(2)
|
51
|
75
|
50
|
65
|
6
|
(82)
|
(43)
|
(134)
|
(190)
|
(123)
|
(100)
|
(35)
|
22
|
12
|
(13)
|
(23)
|
33
|
(61)
|
(11)
|
47
|
3
|
62
|
|
| Net Change in Cash |
(2)
N/A
|
39
N/A
|
106
+172%
|
5
-96%
|
75
+1 518%
|
44
-41%
|
91
+105%
|
637
+601%
|
308
-52%
|
289
-6%
|
225
-22%
|
(15)
N/A
|
(43)
-186%
|
(138)
-221%
|
43
N/A
|
68
+59%
|
(181)
N/A
|
(35)
+81%
|
(157)
-350%
|
(395)
-152%
|
250
N/A
|
147
-41%
|
143
-3%
|
43
-70%
|
(33)
N/A
|
(3)
+92%
|
33
N/A
|
76
+131%
|
100
+32%
|
201
+101%
|
472
+135%
|
738
+56%
|
713
-3%
|
562
-21%
|
366
-35%
|
298
-18%
|
43
-86%
|
165
+288%
|
97
-41%
|
(581)
N/A
|
(354)
+39%
|
(454)
-28%
|
(193)
+57%
|
(75)
+61%
|
1 099
N/A
|
1 163
+6%
|
442
-62%
|
782
+77%
|
(374)
N/A
|
(283)
+24%
|
341
N/A
|
955
+180%
|
(355)
N/A
|
103
N/A
|
(477)
N/A
|
(1 016)
-113%
|
424
N/A
|
(153)
N/A
|
958
N/A
|
911
-5%
|
811
-11%
|
817
+1%
|
(87)
N/A
|
387
N/A
|
(655)
N/A
|
(449)
+31%
|
(109)
+76%
|
(821)
-653%
|
(320)
+61%
|
(15)
+95%
|
(184)
-1 127%
|
928
N/A
|
516
-44%
|
764
+48%
|
1 149
+50%
|
1 236
+8%
|
2 566
+108%
|
2 537
-1%
|
2 739
+8%
|
2 383
-13%
|
(111)
N/A
|
(1 648)
-1 385%
|
(4 518)
-174%
|
(5 218)
-15%
|
(3 002)
+42%
|
(2 011)
+33%
|
257
N/A
|
4
-98%
|
139
+3 375%
|
477
+243%
|
51
-89%
|
375
+635%
|
(75)
N/A
|
(192)
-156%
|
(25)
+87%
|
79
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
547
N/A
|
643
+18%
|
795
+24%
|
768
-3%
|
857
+12%
|
904
+6%
|
904
0%
|
1 021
+13%
|
762
-25%
|
766
+1%
|
716
-7%
|
676
-6%
|
835
+23%
|
868
+4%
|
1 020
+18%
|
1 165
+14%
|
1 121
-4%
|
1 221
+9%
|
1 218
0%
|
1 083
-11%
|
1 226
+13%
|
1 122
-8%
|
1 104
-2%
|
1 172
+6%
|
917
-22%
|
854
-7%
|
893
+5%
|
793
-11%
|
1 016
+28%
|
1 131
+11%
|
1 087
-4%
|
1 061
-2%
|
1 111
+5%
|
1 137
+2%
|
1 223
+8%
|
1 358
+11%
|
1 296
-5%
|
1 331
+3%
|
1 332
+0%
|
1 247
-6%
|
1 221
-2%
|
1 142
-6%
|
1 164
+2%
|
1 186
+2%
|
1 213
+2%
|
1 142
-6%
|
658
-42%
|
435
-34%
|
530
+22%
|
772
+46%
|
966
+25%
|
1 135
+17%
|
(459)
N/A
|
(356)
+22%
|
(208)
+42%
|
88
N/A
|
1 751
+1 890%
|
1 691
-3%
|
1 837
+9%
|
1 445
-21%
|
1 606
+11%
|
1 528
-5%
|
1 381
-10%
|
1 893
+37%
|
1 890
0%
|
2 118
+12%
|
2 080
-2%
|
1 951
-6%
|
1 897
-3%
|
2 072
+9%
|
2 333
+13%
|
2 661
+14%
|
3 057
+15%
|
3 296
+8%
|
3 349
+2%
|
3 491
+4%
|
3 572
+2%
|
3 558
0%
|
3 733
+5%
|
3 563
-5%
|
3 019
-15%
|
2 533
-16%
|
2 367
-7%
|
2 514
+6%
|
2 874
+14%
|
3 182
+11%
|
3 366
+6%
|
3 567
+6%
|
3 925
+10%
|
4 707
+20%
|
5 144
+9%
|
5 565
+8%
|
5 551
0%
|
5 415
-2%
|
5 461
+1%
|
5 456
0%
|
|