Toyota Motor Corp
NYSE:TM
Cash Flow Statement
Cash Flow Statement
Toyota Motor Corp
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-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 |
1 113 524
|
1 012 675
|
750 942
|
849 602
|
1 162 098
|
1 221 676
|
1 171 260
|
1 157 742
|
1 372 180
|
1 578 876
|
1 644 032
|
1 809 226
|
1 717 879
|
2 071 538
|
1 268 938
|
1 117 811
|
(436 937)
|
(877 761)
|
(995 383)
|
(676 668)
|
244 212
|
541 959
|
635 229
|
578 517
|
465 485
|
257 762
|
245 778
|
236 625
|
368 302
|
687 073
|
869 517
|
889 877
|
1 083 482
|
1 365 823
|
1 541 070
|
1 979 481
|
1 991 648
|
2 004 859
|
2 107 991
|
2 182 986
|
2 307 904
|
2 368 926
|
2 446 870
|
2 474 753
|
2 434 211
|
2 335 238
|
2 103 771
|
1 947 224
|
1 926 985
|
1 979 506
|
2 049 949
|
2 513 810
|
2 586 106
|
2 638 590
|
2 770 942
|
2 003 356
|
1 985 587
|
1 932 733
|
1 871 775
|
2 254 867
|
2 111 125
|
1 629 191
|
1 558 321
|
1 839 637
|
2 282 378
|
3 059 470
|
3 216 245
|
3 167 579
|
2 874 614
|
2 706 327
|
2 529 114
|
2 454 838
|
2 492 967
|
3 061 604
|
3 920 932
|
4 560 469
|
5 071 421
|
5 108 354
|
4 289 551
|
5 119 139
|
4 789 755
|
4 298 125
|
4 769 239
|
|
| Depreciation & Amortization |
803 607
|
856 527
|
870 636
|
911 579
|
969 904
|
979 277
|
997 713
|
1 059 438
|
1 211 178
|
1 320 101
|
1 382 594
|
1 480 949
|
1 491 135
|
1 844 794
|
1 478 621
|
1 846 162
|
1 495 170
|
1 476 223
|
1 439 843
|
1 432 487
|
1 414 569
|
1 372 910
|
1 313 337
|
1 247 928
|
1 175 573
|
1 138 733
|
1 111 892
|
1 087 391
|
1 067 830
|
1 064 749
|
1 059 254
|
1 074 908
|
1 105 109
|
1 139 638
|
1 187 306
|
1 220 519
|
1 250 853
|
1 279 196
|
1 303 905
|
1 354 166
|
1 409 075
|
1 474 597
|
1 545 547
|
1 620 868
|
1 625 837
|
1 626 600
|
1 608 176
|
1 571 151
|
1 610 950
|
1 629 279
|
1 678 181
|
1 717 130
|
1 734 033
|
1 746 869
|
1 765 065
|
1 774 722
|
1 792 375
|
1 774 918
|
1 710 936
|
1 661 714
|
1 595 347
|
1 597 394
|
1 622 067
|
1 622 583
|
1 644 290
|
1 686 024
|
1 705 106
|
1 768 636
|
1 821 880
|
1 885 468
|
1 966 599
|
2 014 106
|
2 039 904
|
2 042 347
|
2 043 742
|
2 040 538
|
2 087 066
|
2 156 535
|
2 195 069
|
2 237 422
|
2 251 233
|
2 227 779
|
2 254 683
|
|
| Change in Deffered Taxes |
0
|
(24 067)
|
(74 273)
|
(28 210)
|
120 828
|
148 690
|
84 711
|
18 991
|
33 262
|
96 825
|
132 308
|
153 869
|
81 458
|
64 181
|
(43 155)
|
58 161
|
(194 990)
|
(200 074)
|
(83 185)
|
(145 623)
|
25 537
|
85 704
|
38 430
|
76 233
|
85 710
|
23 153
|
(279)
|
(30 850)
|
6 395
|
36 867
|
65 843
|
23 035
|
160 008
|
134 912
|
122 345
|
185 136
|
(56 279)
|
(10 076)
|
(3 675)
|
(43 763)
|
(26 887)
|
(13 363)
|
(31 415)
|
(16 984)
|
32 889
|
3 379
|
(1 590)
|
(27 112)
|
(53 299)
|
(39 534)
|
(30 827)
|
(287 171)
|
(237 961)
|
(227 655)
|
(214 122)
|
(123 358)
|
(86 594)
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 936
|
0
|
3 273
|
0
|
0
|
0
|
3 015
|
0
|
0
|
0
|
2 446
|
0
|
0
|
0
|
2 522
|
0
|
0
|
0
|
1 539
|
0
|
0
|
0
|
325
|
0
|
0
|
0
|
23
|
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 |
140 465
|
218 252
|
272 008
|
254 100
|
(110 933)
|
(158 722)
|
(12 829)
|
(2 379)
|
65 677
|
(24 336)
|
(64 934)
|
(58 813)
|
(66 920)
|
(87 086)
|
(16 109)
|
31 637
|
459 075
|
525 552
|
592 177
|
498 557
|
106 044
|
(7 329)
|
(142 030)
|
(155 362)
|
(190 161)
|
(166 334)
|
(140 058)
|
(124 589)
|
(84 008)
|
(94 608)
|
(110 021)
|
(103 328)
|
(190 256)
|
(206 301)
|
(214 517)
|
(244 328)
|
(213 150)
|
(226 518)
|
(210 855)
|
(188 222)
|
(198 534)
|
(193 398)
|
(173 214)
|
(188 957)
|
(118 400)
|
(100 114)
|
(122 526)
|
(108 809)
|
(202 395)
|
(256 101)
|
(283 070)
|
(326 525)
|
(353 593)
|
(361 050)
|
(490 242)
|
118 221
|
127 018
|
317 447
|
584 832
|
110 385
|
178 524
|
42 825
|
(49 280)
|
(25 502)
|
62 085
|
214 518
|
293 533
|
249 036
|
201 470
|
29 598
|
2 514
|
(79 554)
|
(161 629)
|
(50 218)
|
11 853
|
107 079
|
417 022
|
536 901
|
498 724
|
574 509
|
285 874
|
189 018
|
43 925
|
|
| Cash Taxes Paid |
516 959
|
0
|
584 969
|
0
|
627 483
|
0
|
694 985
|
0
|
730 469
|
0
|
741 798
|
0
|
921 798
|
0
|
0
|
0
|
563 368
|
0
|
0
|
0
|
(207 278)
|
0
|
0
|
0
|
211 487
|
0
|
0
|
0
|
282 440
|
0
|
0
|
0
|
331 007
|
0
|
0
|
0
|
331 007
|
0
|
0
|
0
|
1 145 808
|
0
|
0
|
0
|
884 589
|
0
|
0
|
0
|
854 600
|
0
|
0
|
0
|
500 214
|
0
|
0
|
0
|
836 619
|
1 149 421
|
1 229 194
|
1 555 212
|
777 522
|
668 727
|
699 477
|
584 042
|
810 117
|
861 973
|
932 775
|
935 521
|
809 763
|
1 246 636
|
1 309 997
|
1 436 218
|
1 297 224
|
1 032 952
|
997 985
|
1 051 950
|
1 124 322
|
1 882 331
|
1 931 159
|
2 342 473
|
2 501 315
|
1 624 710
|
1 654 330
|
|
| Cash Interest Paid |
31 475
|
0
|
216 888
|
0
|
203 257
|
0
|
226 615
|
0
|
332 337
|
0
|
550 398
|
0
|
686 215
|
0
|
0
|
0
|
614 017
|
0
|
0
|
0
|
445 049
|
0
|
0
|
0
|
382 903
|
0
|
0
|
0
|
365 109
|
0
|
0
|
0
|
325 575
|
0
|
0
|
0
|
411 133
|
0
|
0
|
0
|
369 770
|
0
|
0
|
0
|
381 280
|
0
|
0
|
0
|
362 602
|
0
|
0
|
0
|
422 720
|
0
|
0
|
0
|
507 812
|
590 672
|
754 803
|
877 741
|
506 307
|
524 904
|
490 107
|
465 548
|
459 181
|
447 605
|
421 628
|
420 339
|
418 043
|
409 066
|
454 010
|
528 759
|
593 216
|
716 483
|
846 023
|
967 836
|
1 148 392
|
1 268 814
|
1 413 691
|
1 526 271
|
1 609 083
|
1 641 858
|
1 666 815
|
|
| Change in Working Capital |
(1 303 101)
|
(646 624)
|
265 734
|
99 962
|
141 126
|
347 151
|
130 085
|
108 633
|
(166 817)
|
(224 451)
|
144 173
|
(41 601)
|
(241 928)
|
20 962
|
130 655
|
(621 382)
|
154 587
|
179 154
|
577 673
|
1 292 273
|
768 168
|
773 418
|
371 361
|
194 670
|
487 402
|
319 960
|
70 241
|
191 333
|
93 916
|
144 694
|
318 031
|
543 474
|
292 973
|
343 891
|
542 653
|
291 295
|
672 963
|
444 832
|
132 887
|
(48 532)
|
194 195
|
296 770
|
204 182
|
524 335
|
486 320
|
650 592
|
489 879
|
173 818
|
131 996
|
(4 761)
|
463 884
|
479 586
|
494 543
|
178 025
|
179 417
|
473 076
|
(51 789)
|
(310 113)
|
(515 065)
|
(1 170 674)
|
(1 486 499)
|
(848 558)
|
(1 003 521)
|
(1 159 618)
|
(1 261 591)
|
(1 947 144)
|
(1 904 456)
|
(1 650 670)
|
(1 175 349)
|
(1 093 650)
|
(989 596)
|
(1 482 360)
|
(1 416 166)
|
(1 504 525)
|
(2 402 167)
|
(2 792 791)
|
(3 369 136)
|
(4 269 973)
|
(3 237 873)
|
(3 687 114)
|
(3 629 929)
|
(1 825 170)
|
(2 243 483)
|
|
| Cash from Operating Activities |
754 495
N/A
|
1 416 763
+88%
|
2 085 047
+47%
|
2 087 033
+0%
|
2 283 023
+9%
|
2 538 072
+11%
|
2 370 940
-7%
|
2 342 425
-1%
|
2 515 480
+7%
|
2 747 015
+9%
|
3 238 173
+18%
|
3 343 630
+3%
|
2 981 624
-11%
|
3 914 389
+31%
|
2 818 950
-28%
|
2 432 389
-14%
|
1 476 905
-39%
|
1 103 094
-25%
|
1 531 125
+39%
|
2 401 026
+57%
|
2 558 530
+7%
|
2 766 662
+8%
|
2 216 327
-20%
|
1 941 986
-12%
|
2 024 009
+4%
|
1 573 274
-22%
|
1 287 574
-18%
|
1 359 910
+6%
|
1 452 435
+7%
|
1 838 775
+27%
|
2 202 624
+20%
|
2 427 966
+10%
|
2 451 316
+1%
|
2 777 963
+13%
|
3 178 857
+14%
|
3 432 103
+8%
|
3 646 035
+6%
|
3 492 293
-4%
|
3 330 253
-5%
|
3 256 635
-2%
|
3 685 753
+13%
|
3 933 532
+7%
|
3 991 970
+1%
|
4 414 015
+11%
|
4 460 857
+1%
|
4 515 695
+1%
|
4 077 710
-10%
|
3 556 272
-13%
|
3 414 237
-4%
|
3 308 389
-3%
|
3 878 117
+17%
|
4 096 830
+6%
|
4 223 128
+3%
|
3 974 779
-6%
|
4 011 060
+1%
|
4 246 017
+6%
|
3 766 597
-11%
|
3 593 478
-5%
|
3 500 833
-3%
|
2 855 313
-18%
|
2 398 497
-16%
|
2 420 852
+1%
|
2 127 587
-12%
|
2 277 100
+7%
|
2 727 162
+20%
|
3 012 868
+10%
|
3 310 428
+10%
|
3 534 581
+7%
|
3 722 615
+5%
|
3 527 743
-5%
|
3 508 631
-1%
|
2 907 030
-17%
|
2 955 076
+2%
|
3 549 208
+20%
|
3 574 360
+1%
|
3 915 295
+10%
|
4 206 373
+7%
|
3 531 817
-16%
|
3 745 471
+6%
|
4 243 956
+13%
|
3 696 933
-13%
|
4 889 752
+32%
|
4 824 364
-1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 528 092)
|
(1 587 601)
|
(1 610 229)
|
(1 545 503)
|
(1 488 541)
|
(1 645 159)
|
(1 923 240)
|
(2 363 908)
|
(2 771 240)
|
(2 903 229)
|
(2 690 195)
|
(2 640 563)
|
(2 759 975)
|
(3 434 616)
|
(2 675 170)
|
(3 168 162)
|
(2 324 897)
|
(2 038 818)
|
(1 679 026)
|
(1 529 167)
|
(1 437 601)
|
(1 501 867)
|
(1 638 381)
|
(1 658 229)
|
(1 691 191)
|
(1 608 291)
|
(1 489 148)
|
(1 452 877)
|
(1 532 082)
|
(1 601 197)
|
(1 682 930)
|
(1 856 293)
|
(1 974 152)
|
(2 178 388)
|
(2 438 545)
|
(2 572 143)
|
(2 678 691)
|
(2 831 712)
|
(2 929 387)
|
(3 111 461)
|
(3 357 568)
|
(3 618 941)
|
(3 854 195)
|
(4 032 730)
|
(4 059 216)
|
(3 961 609)
|
(3 796 066)
|
(3 620 858)
|
(3 541 437)
|
(3 453 861)
|
(3 522 415)
|
(3 552 688)
|
(3 598 707)
|
(3 753 950)
|
(3 748 872)
|
(3 829 699)
|
(3 738 887)
|
(3 742 576)
|
(3 799 583)
|
(3 790 269)
|
(3 746 576)
|
(3 535 002)
|
(3 472 667)
|
(3 593 394)
|
(3 767 945)
|
(4 087 184)
|
(4 185 805)
|
(3 945 658)
|
(3 830 244)
|
(3 595 584)
|
(3 528 530)
|
(3 657 293)
|
(3 705 832)
|
(3 976 164)
|
(4 175 077)
|
(4 475 449)
|
(5 048 394)
|
(5 371 301)
|
(5 686 629)
|
(6 002 651)
|
(5 257 927)
|
(5 003 183)
|
(4 840 405)
|
|
| Other Items |
574 060
|
(192 822)
|
(536 178)
|
(933 959)
|
(824 243)
|
(955 812)
|
(1 137 956)
|
(587 780)
|
(604 260)
|
(542 662)
|
(1 124 183)
|
(1 613 458)
|
(1 114 911)
|
(1 454 326)
|
(536 347)
|
(28 136)
|
1 094 677
|
1 588 373
|
1 247 470
|
(359 787)
|
(1 412 583)
|
(1 590 139)
|
(1 793 713)
|
(751 882)
|
(425 153)
|
9 194
|
245 137
|
(46 505)
|
89 424
|
(582 704)
|
(712 485)
|
(855 407)
|
(1 053 160)
|
(1 458 179)
|
(1 774 641)
|
(1 443 889)
|
(1 657 557)
|
(893 110)
|
(468 077)
|
(140 792)
|
(455 922)
|
(550 559)
|
(507 255)
|
(463 476)
|
876 672
|
1 274 295
|
1 734 766
|
1 219 517
|
571 498
|
24 852
|
(348 910)
|
(167 787)
|
(61 385)
|
69 009
|
170 824
|
736 683
|
1 041 646
|
1 677 142
|
2 068 321
|
1 710 340
|
1 621 926
|
1 483 555
|
314 482
|
(494 979)
|
(916 230)
|
367 726
|
1 207 218
|
3 124 802
|
3 252 748
|
1 940 076
|
2 384 778
|
1 391 964
|
2 106 942
|
1 711 132
|
707 086
|
160 023
|
49 643
|
(909 999)
|
253 717
|
1 710 776
|
1 068 191
|
1 411 048
|
218 893
|
|
| Cash from Investing Activities |
(954 032)
N/A
|
(1 780 423)
-87%
|
(2 146 407)
-21%
|
(2 479 462)
-16%
|
(2 312 784)
+7%
|
(2 600 971)
-12%
|
(3 061 196)
-18%
|
(2 951 688)
+4%
|
(3 375 500)
-14%
|
(3 445 891)
-2%
|
(3 814 378)
-11%
|
(4 254 021)
-12%
|
(3 874 886)
+9%
|
(4 888 942)
-26%
|
(3 211 517)
+34%
|
(3 196 298)
+0%
|
(1 230 220)
+62%
|
(450 445)
+63%
|
(431 556)
+4%
|
(1 888 954)
-338%
|
(2 850 184)
-51%
|
(3 092 006)
-8%
|
(3 432 094)
-11%
|
(2 410 111)
+30%
|
(2 116 344)
+12%
|
(1 599 097)
+24%
|
(1 244 011)
+22%
|
(1 499 382)
-21%
|
(1 442 658)
+4%
|
(2 183 901)
-51%
|
(2 395 415)
-10%
|
(2 711 700)
-13%
|
(3 027 312)
-12%
|
(3 636 567)
-20%
|
(4 213 186)
-16%
|
(4 016 032)
+5%
|
(4 336 248)
-8%
|
(3 724 822)
+14%
|
(3 397 464)
+9%
|
(3 252 253)
+4%
|
(3 813 490)
-17%
|
(4 169 500)
-9%
|
(4 361 450)
-5%
|
(4 496 206)
-3%
|
(3 182 544)
+29%
|
(2 687 314)
+16%
|
(2 061 300)
+23%
|
(2 401 341)
-16%
|
(2 969 939)
-24%
|
(3 429 009)
-15%
|
(3 871 325)
-13%
|
(3 720 475)
+4%
|
(3 660 092)
+2%
|
(3 684 941)
-1%
|
(3 578 048)
+3%
|
(3 093 016)
+14%
|
(2 697 241)
+13%
|
(2 065 434)
+23%
|
(1 731 262)
+16%
|
(2 079 929)
-20%
|
(2 124 650)
-2%
|
(2 051 447)
+3%
|
(3 158 185)
-54%
|
(4 088 373)
-29%
|
(4 684 175)
-15%
|
(3 719 458)
+21%
|
(2 978 587)
+20%
|
(820 856)
+72%
|
(577 496)
+30%
|
(1 655 508)
-187%
|
(1 143 752)
+31%
|
(2 265 329)
-98%
|
(1 598 890)
+29%
|
(2 265 032)
-42%
|
(3 467 991)
-53%
|
(4 315 426)
-24%
|
(4 998 751)
-16%
|
(6 281 300)
-26%
|
(5 432 912)
+14%
|
(4 291 875)
+21%
|
(4 189 736)
+2%
|
(3 592 135)
+14%
|
(4 621 512)
-29%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(295 721)
|
0
|
(432 750)
|
0
|
(444 145)
|
0
|
(116 923)
|
0
|
(230 882)
|
0
|
(232 964)
|
0
|
(311 763)
|
(283 250)
|
(283 951)
|
0
|
(70 261)
|
(201)
|
470
|
(10 251)
|
(22 845)
|
(29 532)
|
(39 429)
|
(28 617)
|
(35 618)
|
(38 586)
|
(32 321)
|
(37 448)
|
(34 894)
|
(36 287)
|
(49 316)
|
(43 098)
|
(45 159)
|
(53 620)
|
(53 927)
|
9 212
|
28 414
|
(120 683)
|
(289 963)
|
(347 784)
|
(346 116)
|
49 269
|
(65 047)
|
(303 256)
|
(452 588)
|
(1 037 957)
|
(841 872)
|
(703 986)
|
(555 999)
|
(446 804)
|
(327 134)
|
(447 818)
|
(577 332)
|
(498 992)
|
(665 978)
|
(549 637)
|
(475 084)
|
(550 195)
|
(468 546)
|
(476 128)
|
(221 834)
|
23 990
|
94 138
|
199 884
|
(21 619)
|
(249 899)
|
(316 380)
|
(404 718)
|
(504 512)
|
(350 445)
|
(424 968)
|
(431 099)
|
(344 165)
|
(352 061)
|
(286 106)
|
(231 069)
|
(215 664)
|
(1 018 026)
|
(1 085 250)
|
(1 179 043)
|
(1 200 024)
|
(315 538)
|
|
| Net Issuance of Debt |
736 309
|
801 672
|
599 088
|
359 663
|
737 358
|
940 684
|
848 789
|
1 087 475
|
1 251 108
|
1 380 839
|
1 516 574
|
1 623 683
|
1 448 716
|
1 998 136
|
1 036 029
|
1 667 190
|
1 209 419
|
673 430
|
197 329
|
43 069
|
(95 255)
|
302 506
|
732 380
|
432 812
|
604 064
|
26 035
|
135 483
|
186 418
|
(161 114)
|
214 234
|
278 260
|
139 017
|
710 348
|
764 512
|
1 222 049
|
1 436 511
|
1 369 363
|
1 429 094
|
1 281 421
|
1 382 323
|
1 278 057
|
1 284 939
|
1 449 870
|
1 140 354
|
658 767
|
676 861
|
94 678
|
610 824
|
1 030 929
|
924 546
|
1 033 591
|
807 610
|
689 339
|
1 115 637
|
1 213 399
|
708 492
|
722 971
|
531 217
|
395 073
|
1 031 858
|
1 512 689
|
3 522 187
|
3 187 610
|
3 132 054
|
3 201 402
|
(556 564)
|
(143 167)
|
(630 655)
|
(1 300 203)
|
431 292
|
98 645
|
526 302
|
1 163 574
|
1 156 495
|
2 124 532
|
3 295 620
|
3 706 760
|
3 597 397
|
3 794 506
|
2 711 951
|
2 584 994
|
2 166 180
|
1 693 804
|
|
| Cash Paid for Dividends |
(98 638)
|
(101 841)
|
(110 876)
|
(126 550)
|
(137 678)
|
(151 146)
|
(165 299)
|
(212 773)
|
(244 568)
|
(292 140)
|
(339 107)
|
(384 667)
|
(430 860)
|
(667 056)
|
(443 200)
|
(646 996)
|
(439 991)
|
(313 551)
|
(313 551)
|
(172 475)
|
(172 476)
|
(141 120)
|
(141 120)
|
(141 120)
|
(141 120)
|
(156 791)
|
(156 791)
|
(156 785)
|
(156 785)
|
(157 718)
|
(157 718)
|
(190 008)
|
(190 008)
|
(285 050)
|
(285 050)
|
(396 030)
|
(396 030)
|
(522 961)
|
(522 961)
|
(554 933)
|
(554 933)
|
(631 308)
|
(631 308)
|
(705 953)
|
(705 953)
|
(647 969)
|
(647 969)
|
(638 173)
|
(638 172)
|
(632 497)
|
(632 497)
|
(626 891)
|
(626 892)
|
(650 111)
|
(650 111)
|
(644 807)
|
(644 806)
|
(631 787)
|
(631 787)
|
(618 800)
|
(618 801)
|
(610 846)
|
(610 846)
|
(625 514)
|
(625 514)
|
(671 029)
|
(671 029)
|
(709 872)
|
(709 872)
|
(718 211)
|
(718 211)
|
(727 980)
|
(727 980)
|
(816 969)
|
(816 969)
|
(880 197)
|
(880 197)
|
(1 011 754)
|
(1 011 754)
|
(1 132 329)
|
(1 132 329)
|
(1 178 437)
|
(1 178 437)
|
|
| Other |
(289 665)
|
(1 998)
|
(450 537)
|
0
|
(357 457)
|
0
|
(264 106)
|
0
|
(129 629)
|
0
|
(295 699)
|
0
|
(311 667)
|
0
|
0
|
0
|
(70 587)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63 065)
|
(92 564)
|
(113 548)
|
(132 253)
|
(69 295)
|
(68 177)
|
(77 839)
|
(73 148)
|
(73 129)
|
(73 911)
|
(62 036)
|
(62 385)
|
(63 936)
|
(56 454)
|
(64 957)
|
(65 366)
|
(63 764)
|
(70 603)
|
(57 049)
|
(69 169)
|
(69 367)
|
(64 726)
|
(65 964)
|
(54 951)
|
(54 955)
|
(49 008)
|
(48 701)
|
(36 097)
|
(36 598)
|
(38 160)
|
(47 789)
|
(52 203)
|
(51 723)
|
(57 417)
|
(77 456)
|
(84 833)
|
(60 675)
|
(70 678)
|
(57 223)
|
(53 855)
|
(97 936)
|
(98 353)
|
(110 955)
|
(103 365)
|
(76 386)
|
(74 977)
|
(74 906)
|
|
| Cash from Financing Activities |
348 006
N/A
|
402 112
+16%
|
37 675
-91%
|
(195 563)
N/A
|
242 223
N/A
|
345 393
+43%
|
419 384
+21%
|
757 779
+81%
|
876 911
+16%
|
857 817
-2%
|
881 768
+3%
|
1 006 052
+14%
|
706 189
-30%
|
1 019 317
+44%
|
309 579
-70%
|
736 243
+138%
|
698 841
-5%
|
289 618
-59%
|
(116 423)
N/A
|
(128 936)
-11%
|
(277 982)
-116%
|
138 541
N/A
|
561 728
+305%
|
252 263
-55%
|
434 327
+72%
|
(166 374)
N/A
|
(59 894)
+64%
|
(2 688)
+96%
|
(355 347)
-13 120%
|
21 622
N/A
|
84 255
+290%
|
(100 307)
N/A
|
477 242
N/A
|
434 303
-9%
|
883 379
+103%
|
986 554
+12%
|
919 480
-7%
|
841 983
-8%
|
524 229
-38%
|
405 174
-23%
|
306 045
-24%
|
239 338
-22%
|
789 992
+230%
|
296 206
-63%
|
(423 571)
N/A
|
(497 607)
-17%
|
(1 653 284)
-232%
|
(931 606)
+44%
|
(375 165)
+60%
|
(320 404)
+15%
|
(110 667)
+65%
|
(211 781)
-91%
|
(449 135)
-112%
|
(182 409)
+59%
|
7 247
N/A
|
(671 462)
N/A
|
(540 839)
+19%
|
(640 380)
-18%
|
(852 873)
-33%
|
(110 439)
+87%
|
362 805
N/A
|
2 640 499
+628%
|
2 552 053
-3%
|
2 564 581
+0%
|
2 739 174
+7%
|
(1 287 372)
N/A
|
(1 111 884)
+14%
|
(1 709 110)
-54%
|
(2 466 516)
-44%
|
(848 848)
+66%
|
(1 047 467)
-23%
|
(711 479)
+32%
|
(56 180)
+92%
|
(75 317)
-34%
|
898 279
N/A
|
2 075 462
+131%
|
2 497 558
+20%
|
2 271 626
-9%
|
1 653 771
-27%
|
391 007
-76%
|
197 236
-50%
|
(287 258)
N/A
|
124 923
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
32 375
|
2 583
|
(41 447)
|
(38 950)
|
(74 714)
|
2 538
|
24 849
|
19 138
|
68 743
|
51 543
|
25 429
|
9 587
|
(84 759)
|
(36 537)
|
(78 027)
|
(254 457)
|
(129 793)
|
(161 499)
|
(181 255)
|
22 917
|
(8 898)
|
(106 132)
|
(79 098)
|
(140 400)
|
(127 029)
|
(72 231)
|
(147 033)
|
(103 559)
|
(55 939)
|
(80 219)
|
17 954
|
91 962
|
137 851
|
222 300
|
228 831
|
199 269
|
93 606
|
39 311
|
109 001
|
145 217
|
65 079
|
109 232
|
(38 983)
|
(125 931)
|
(199 871)
|
(344 170)
|
(286 973)
|
(158 789)
|
(13 486)
|
107 595
|
151 208
|
31 301
|
(43 588)
|
(34 890)
|
(25 982)
|
(88 524)
|
(41 641)
|
(111 565)
|
(169 025)
|
(56 436)
|
(141 007)
|
(48 351)
|
(33 846)
|
(72 042)
|
220 245
|
205 827
|
220 439
|
285 617
|
334 195
|
648 198
|
707 923
|
321 642
|
103 305
|
12 576
|
(58 754)
|
(114 266)
|
189 914
|
168 504
|
(260 936)
|
358 914
|
(134 089)
|
(396 597)
|
153 690
|
|
| Net Change in Cash |
180 844
N/A
|
41 035
-77%
|
(65 132)
N/A
|
(626 942)
-863%
|
137 748
N/A
|
285 032
+107%
|
(246 023)
N/A
|
167 654
N/A
|
85 634
-49%
|
210 484
+146%
|
330 992
+57%
|
105 248
-68%
|
(271 832)
N/A
|
8 227
N/A
|
(161 015)
N/A
|
(282 123)
-75%
|
815 733
N/A
|
780 768
-4%
|
801 891
+3%
|
406 053
-49%
|
(578 534)
N/A
|
(292 935)
+49%
|
(733 137)
-150%
|
(356 262)
+51%
|
214 963
N/A
|
(264 428)
N/A
|
(163 364)
+38%
|
(245 719)
-50%
|
(401 509)
-63%
|
(403 723)
-1%
|
(90 582)
+78%
|
(292 079)
-222%
|
39 097
N/A
|
(202 001)
N/A
|
77 881
N/A
|
601 894
+673%
|
322 873
-46%
|
648 765
+101%
|
566 019
-13%
|
554 773
-2%
|
243 387
-56%
|
112 602
-54%
|
381 529
+239%
|
88 084
-77%
|
654 871
+643%
|
986 604
+51%
|
76 153
-92%
|
64 536
-15%
|
55 647
-14%
|
(333 429)
N/A
|
47 333
N/A
|
195 875
+314%
|
70 313
-64%
|
72 539
+3%
|
414 277
+471%
|
393 015
-5%
|
486 876
+24%
|
776 099
+59%
|
747 673
-4%
|
608 509
-19%
|
495 645
-19%
|
2 961 553
+498%
|
1 487 609
-50%
|
681 266
-54%
|
1 002 406
+47%
|
(1 788 135)
N/A
|
(559 604)
+69%
|
1 290 232
N/A
|
1 012 798
-22%
|
1 671 585
+65%
|
2 025 335
+21%
|
251 864
-88%
|
1 403 311
+457%
|
1 221 435
-13%
|
945 894
-23%
|
1 561 065
+65%
|
1 895 094
+21%
|
(309 353)
N/A
|
(294 606)
+5%
|
702 002
N/A
|
(429 656)
N/A
|
613 762
N/A
|
481 465
-22%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(773 597)
N/A
|
(170 838)
+78%
|
474 818
N/A
|
541 530
+14%
|
794 482
+47%
|
892 913
+12%
|
447 700
-50%
|
(21 483)
N/A
|
(255 760)
-1 091%
|
(156 214)
+39%
|
547 978
N/A
|
703 067
+28%
|
221 649
-68%
|
479 773
+116%
|
143 780
-70%
|
(735 773)
N/A
|
(847 992)
-15%
|
(935 724)
-10%
|
(147 901)
+84%
|
871 859
N/A
|
1 120 929
+29%
|
1 264 795
+13%
|
577 946
-54%
|
283 757
-51%
|
332 818
+17%
|
(35 017)
N/A
|
(201 574)
-476%
|
(92 967)
+54%
|
(79 647)
+14%
|
237 578
N/A
|
519 694
+119%
|
571 673
+10%
|
477 164
-17%
|
599 575
+26%
|
740 312
+23%
|
859 960
+16%
|
967 344
+12%
|
660 581
-32%
|
400 866
-39%
|
145 174
-64%
|
328 185
+126%
|
314 591
-4%
|
137 775
-56%
|
381 285
+177%
|
401 641
+5%
|
554 086
+38%
|
281 644
-49%
|
(64 586)
N/A
|
(127 200)
-97%
|
(145 472)
-14%
|
355 702
N/A
|
544 142
+53%
|
624 421
+15%
|
220 829
-65%
|
262 188
+19%
|
416 318
+59%
|
27 710
-93%
|
(149 098)
N/A
|
(298 750)
-100%
|
(934 956)
-213%
|
(1 348 079)
-44%
|
(1 114 150)
+17%
|
(1 345 080)
-21%
|
(1 316 294)
+2%
|
(1 040 783)
+21%
|
(1 074 316)
-3%
|
(875 377)
+19%
|
(411 077)
+53%
|
(107 629)
+74%
|
(67 841)
+37%
|
(19 899)
+71%
|
(750 263)
-3 670%
|
(750 756)
0%
|
(426 956)
+43%
|
(600 717)
-41%
|
(560 154)
+7%
|
(842 021)
-50%
|
(1 839 484)
-118%
|
(1 941 158)
-6%
|
(1 758 695)
+9%
|
(1 560 994)
+11%
|
(113 431)
+93%
|
(16 041)
+86%
|
|