Deutsche Lufthansa AG
OTC:DLAKY
Cash Flow Statement
Cash Flow Statement
Deutsche Lufthansa AG
| 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 |
(807)
|
(201)
|
94
|
614
|
905
|
590
|
323
|
(100)
|
(814)
|
(255)
|
(244)
|
(147)
|
541
|
366
|
534
|
1 009
|
875
|
828
|
1 070
|
871
|
1 045
|
1 274
|
1 453
|
1 502
|
1 613
|
1 563
|
1 359
|
1 017
|
804
|
388
|
(37)
|
48
|
(229)
|
(230)
|
72
|
600
|
978
|
921
|
1 054
|
928
|
446
|
549
|
508
|
636
|
1 039
|
1 211
|
1 157
|
964
|
545
|
818
|
727
|
821
|
180
|
843
|
1 220
|
1 541
|
2 026
|
1 645
|
1 543
|
2 334
|
2 248
|
2 218
|
2 632
|
2 295
|
3 158
|
3 199
|
3 275
|
3 170
|
2 784
|
2 386
|
1 897
|
2 055
|
1 860
|
(404)
|
(2 671)
|
(6 685)
|
(8 631)
|
(7 268)
|
(6 446)
|
(4 037)
|
(2 606)
|
(1 983)
|
(706)
|
456
|
1 050
|
1 165
|
1 895
|
2 353
|
2 055
|
1 691
|
1 177
|
989
|
1 569
|
1 625
|
2 053
|
2 042
|
|
| Depreciation & Amortization |
1 838
|
316
|
622
|
929
|
1 299
|
1 303
|
1 324
|
1 478
|
2 133
|
2 092
|
2 031
|
1 857
|
1 204
|
1 206
|
1 213
|
1 441
|
1 506
|
1 515
|
1 539
|
1 311
|
1 078
|
1 075
|
1 033
|
1 157
|
1 217
|
1 287
|
1 398
|
1 315
|
1 413
|
1 510
|
1 499
|
1 562
|
1 634
|
1 554
|
1 597
|
1 658
|
1 665
|
1 690
|
1 706
|
1 671
|
1 755
|
1 791
|
1 816
|
1 847
|
1 867
|
1 968
|
1 957
|
2 007
|
1 738
|
1 586
|
1 522
|
1 371
|
1 516
|
1 558
|
1 686
|
1 738
|
1 708
|
1 705
|
1 664
|
1 705
|
1 765
|
1 794
|
1 777
|
1 877
|
2 300
|
2 410
|
2 511
|
2 525
|
2 178
|
2 294
|
2 416
|
2 600
|
2 738
|
3 214
|
3 216
|
4 271
|
4 393
|
3 839
|
3 745
|
2 526
|
2 288
|
2 294
|
2 297
|
2 301
|
2 472
|
2 499
|
2 487
|
2 477
|
2 312
|
2 287
|
2 319
|
2 350
|
2 383
|
2 411
|
2 427
|
2 424
|
|
| Stock-Based Compensation |
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
|
20
|
0
|
0
|
0
|
9
|
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 |
250
|
246
|
318
|
289
|
(60)
|
(203)
|
(210)
|
(207)
|
209
|
(48)
|
55
|
95
|
2
|
274
|
184
|
(451)
|
(450)
|
(413)
|
(617)
|
(32)
|
(3)
|
(140)
|
(160)
|
(141)
|
(61)
|
19
|
200
|
251
|
152
|
203
|
217
|
268
|
314
|
304
|
96
|
77
|
67
|
257
|
311
|
22
|
83
|
(355)
|
(29)
|
147
|
(520)
|
(422)
|
(517)
|
(486)
|
290
|
290
|
288
|
297
|
703
|
(71)
|
(228)
|
(130)
|
(613)
|
39
|
18
|
(911)
|
(887)
|
(836)
|
(713)
|
(45)
|
(665)
|
(643)
|
(837)
|
(754)
|
(317)
|
(304)
|
(50)
|
(328)
|
132
|
1 183
|
710
|
1 102
|
978
|
61
|
309
|
256
|
(48)
|
(210)
|
(166)
|
(220)
|
(162)
|
(69)
|
(27)
|
(151)
|
125
|
(7)
|
41
|
87
|
(355)
|
(214)
|
(581)
|
(605)
|
|
| Cash Taxes Paid |
7
|
(5)
|
21
|
5
|
(0)
|
11
|
(14)
|
15
|
19
|
17
|
22
|
16
|
68
|
106
|
105
|
108
|
65
|
28
|
60
|
99
|
123
|
240
|
232
|
164
|
274
|
188
|
182
|
236
|
123
|
42
|
69
|
(22)
|
(48)
|
13
|
(9)
|
53
|
110
|
237
|
245
|
295
|
265
|
142
|
160
|
75
|
34
|
40
|
31
|
73
|
92
|
140
|
135
|
231
|
220
|
219
|
253
|
213
|
197
|
147
|
131
|
67
|
54
|
66
|
73
|
155
|
385
|
403
|
385
|
708
|
670
|
1 002
|
1 138
|
890
|
1 009
|
611
|
337
|
178
|
(81)
|
(44)
|
103
|
80
|
101
|
74
|
128
|
83
|
288
|
310
|
299
|
328
|
92
|
95
|
11
|
153
|
181
|
67
|
119
|
(144)
|
|
| Cash Interest Paid |
299
|
373
|
439
|
505
|
289
|
294
|
262
|
255
|
277
|
264
|
288
|
289
|
223
|
227
|
265
|
237
|
268
|
300
|
283
|
276
|
247
|
193
|
158
|
190
|
196
|
198
|
214
|
215
|
226
|
241
|
265
|
285
|
281
|
326
|
280
|
433
|
451
|
524
|
572
|
479
|
451
|
433
|
415
|
427
|
449
|
438
|
446
|
448
|
424
|
384
|
383
|
376
|
380
|
322
|
283
|
253
|
266
|
265
|
267
|
265
|
242
|
256
|
265
|
213
|
153
|
106
|
64
|
26
|
69
|
59
|
83
|
96
|
178
|
207
|
242
|
212
|
223
|
235
|
236
|
312
|
272
|
333
|
369
|
353
|
379
|
414
|
455
|
487
|
509
|
541
|
562
|
592
|
558
|
533
|
775
|
854
|
|
| Change in Working Capital |
455
|
1 090
|
1 221
|
572
|
169
|
467
|
99
|
359
|
53
|
(271)
|
(228)
|
103
|
134
|
(91)
|
25
|
(241)
|
25
|
183
|
(66)
|
(105)
|
(15)
|
135
|
156
|
181
|
93
|
205
|
584
|
446
|
104
|
339
|
71
|
(109)
|
272
|
219
|
616
|
643
|
365
|
315
|
193
|
67
|
26
|
315
|
(15)
|
(13)
|
456
|
319
|
899
|
935
|
717
|
472
|
181
|
(153)
|
(422)
|
186
|
82
|
(64)
|
272
|
(288)
|
(166)
|
159
|
120
|
616
|
583
|
524
|
575
|
491
|
426
|
92
|
(536)
|
(446)
|
(994)
|
(623)
|
(716)
|
(170)
|
729
|
9
|
932
|
(1 102)
|
(252)
|
1 038
|
765
|
2 569
|
3 368
|
2 677
|
1 808
|
1 658
|
(528)
|
(519)
|
413
|
704
|
1 096
|
574
|
295
|
525
|
36
|
595
|
|
| Cash from Operating Activities |
1 736
N/A
|
1 451
-16%
|
2 255
+55%
|
2 404
+7%
|
2 312
-4%
|
2 156
-7%
|
1 535
-29%
|
1 529
0%
|
1 581
+3%
|
1 518
-4%
|
1 614
+6%
|
1 908
+18%
|
1 881
-1%
|
1 755
-7%
|
1 956
+11%
|
1 758
-10%
|
1 956
+11%
|
2 113
+8%
|
1 926
-9%
|
2 045
+6%
|
2 105
+3%
|
2 344
+11%
|
2 482
+6%
|
2 699
+9%
|
2 862
+6%
|
3 074
+7%
|
3 541
+15%
|
3 029
-14%
|
2 473
-18%
|
2 440
-1%
|
1 750
-28%
|
1 769
+1%
|
1 991
+13%
|
1 847
-7%
|
2 381
+29%
|
2 978
+25%
|
3 075
+3%
|
3 183
+4%
|
3 264
+3%
|
2 688
-18%
|
2 310
-14%
|
2 300
0%
|
2 280
-1%
|
2 617
+15%
|
2 842
+9%
|
3 076
+8%
|
3 496
+14%
|
3 420
-2%
|
3 290
-4%
|
3 166
-4%
|
2 718
-14%
|
2 336
-14%
|
1 977
-15%
|
2 516
+27%
|
2 760
+10%
|
3 085
+12%
|
3 393
+10%
|
3 101
-9%
|
3 059
-1%
|
3 287
+7%
|
3 246
-1%
|
3 792
+17%
|
4 279
+13%
|
4 651
+9%
|
5 368
+15%
|
5 457
+2%
|
5 375
-2%
|
5 033
-6%
|
4 109
-18%
|
3 930
-4%
|
3 269
-17%
|
3 704
+13%
|
4 014
+8%
|
3 823
-5%
|
1 984
-48%
|
(1 303)
N/A
|
(2 328)
-79%
|
(4 470)
-92%
|
(2 644)
+41%
|
(217)
+92%
|
399
N/A
|
2 670
+569%
|
4 793
+80%
|
5 214
+9%
|
5 168
-1%
|
5 253
+2%
|
3 827
-27%
|
4 160
+9%
|
4 905
+18%
|
4 675
-5%
|
4 633
-1%
|
4 000
-14%
|
3 892
-3%
|
4 347
+12%
|
3 935
-9%
|
4 456
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 403)
|
(277)
|
(313)
|
(480)
|
(443)
|
(362)
|
(549)
|
(556)
|
(907)
|
(1 373)
|
(1 521)
|
(1 524)
|
(1 764)
|
(1 450)
|
(1 206)
|
(1 288)
|
(1 250)
|
(1 100)
|
(1 230)
|
(1 421)
|
(1 524)
|
(1 751)
|
(1 797)
|
(1 881)
|
(1 735)
|
(1 879)
|
(1 960)
|
(1 918)
|
(1 887)
|
(1 932)
|
(2 001)
|
(2 056)
|
(2 339)
|
(2 249)
|
(2 212)
|
(2 453)
|
(2 298)
|
(2 448)
|
(2 717)
|
(2 465)
|
(2 445)
|
(2 354)
|
(2 458)
|
(2 410)
|
(2 412)
|
(2 408)
|
(2 237)
|
(2 284)
|
(2 444)
|
(2 571)
|
(2 621)
|
(2 765)
|
(2 699)
|
(2 649)
|
(2 652)
|
(2 402)
|
(2 454)
|
(2 315)
|
(2 129)
|
(2 155)
|
(2 160)
|
(2 270)
|
(2 415)
|
(2 511)
|
(3 338)
|
(3 411)
|
(4 089)
|
(4 225)
|
(3 709)
|
(4 118)
|
(3 469)
|
(3 622)
|
(3 486)
|
(3 020)
|
(2 481)
|
(1 764)
|
(1 249)
|
(633)
|
(970)
|
(1 199)
|
(1 318)
|
(1 808)
|
(2 076)
|
(2 169)
|
(2 365)
|
(2 724)
|
(2 761)
|
(2 938)
|
(3 544)
|
(3 449)
|
(3 507)
|
(3 548)
|
(3 657)
|
(3 562)
|
(3 552)
|
(3 556)
|
|
| Other Items |
(1 248)
|
(2 210)
|
(1 016)
|
(1 327)
|
366
|
142
|
295
|
631
|
213
|
769
|
628
|
38
|
107
|
(305)
|
(719)
|
(73)
|
(1 926)
|
(1 823)
|
(1 465)
|
(1 797)
|
(235)
|
(383)
|
(202)
|
1 445
|
914
|
632
|
204
|
(1 284)
|
(617)
|
(2 124)
|
(1 302)
|
(1 472)
|
(1 224)
|
928
|
(120)
|
(126)
|
(580)
|
(221)
|
862
|
1 274
|
1 337
|
907
|
(89)
|
(49)
|
222
|
89
|
84
|
(135)
|
40
|
458
|
956
|
950
|
1 209
|
208
|
66
|
(718)
|
(819)
|
(450)
|
(994)
|
50
|
(669)
|
(1 437)
|
(1 577)
|
(2 508)
|
(1 668)
|
(1 429)
|
(539)
|
(37)
|
440
|
671
|
67
|
(138)
|
(381)
|
(1 244)
|
231
|
477
|
(1 093)
|
610
|
(1 680)
|
(2 152)
|
(1 487)
|
(2 041)
|
(2 018)
|
(2 024)
|
(1 076)
|
(1 584)
|
(844)
|
(66)
|
603
|
840
|
1 893
|
1 281
|
1 332
|
899
|
706
|
342
|
|
| Cash from Investing Activities |
(2 651)
N/A
|
(2 487)
+6%
|
(1 329)
+47%
|
(1 807)
-36%
|
(77)
+96%
|
(220)
-186%
|
(254)
-15%
|
75
N/A
|
(694)
N/A
|
(604)
+13%
|
(893)
-48%
|
(1 486)
-66%
|
(1 657)
-12%
|
(1 755)
-6%
|
(1 925)
-10%
|
(1 361)
+29%
|
(3 176)
-133%
|
(2 923)
+8%
|
(2 695)
+8%
|
(3 218)
-19%
|
(1 759)
+45%
|
(2 134)
-21%
|
(1 999)
+6%
|
(436)
+78%
|
(821)
-88%
|
(1 247)
-52%
|
(1 756)
-41%
|
(3 202)
-82%
|
(2 504)
+22%
|
(4 056)
-62%
|
(3 303)
+19%
|
(3 528)
-7%
|
(3 563)
-1%
|
(1 321)
+63%
|
(2 332)
-77%
|
(2 579)
-11%
|
(2 878)
-12%
|
(2 669)
+7%
|
(1 855)
+30%
|
(1 191)
+36%
|
(1 108)
+7%
|
(1 447)
-31%
|
(2 547)
-76%
|
(2 459)
+3%
|
(2 190)
+11%
|
(2 319)
-6%
|
(2 153)
+7%
|
(2 419)
-12%
|
(2 404)
+1%
|
(2 113)
+12%
|
(1 665)
+21%
|
(1 815)
-9%
|
(1 490)
+18%
|
(2 441)
-64%
|
(2 586)
-6%
|
(3 120)
-21%
|
(3 273)
-5%
|
(2 765)
+16%
|
(3 123)
-13%
|
(2 105)
+33%
|
(2 829)
-34%
|
(3 707)
-31%
|
(3 992)
-8%
|
(5 019)
-26%
|
(5 006)
+0%
|
(4 840)
+3%
|
(4 628)
+4%
|
(4 262)
+8%
|
(3 269)
+23%
|
(3 447)
-5%
|
(3 402)
+1%
|
(3 760)
-11%
|
(3 867)
-3%
|
(4 264)
-10%
|
(2 250)
+47%
|
(1 287)
+43%
|
(2 342)
-82%
|
(23)
+99%
|
(2 650)
-11 422%
|
(3 351)
-26%
|
(2 805)
+16%
|
(3 849)
-37%
|
(4 094)
-6%
|
(4 193)
-2%
|
(3 441)
+18%
|
(4 308)
-25%
|
(3 605)
+16%
|
(3 004)
+17%
|
(2 941)
+2%
|
(2 609)
+11%
|
(1 614)
+38%
|
(2 267)
-40%
|
(2 325)
-3%
|
(2 663)
-15%
|
(2 846)
-7%
|
(3 214)
-13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
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
|
306
|
306
|
306
|
1 806
|
1 500
|
2 091
|
2 091
|
591
|
591
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1 434
|
582
|
290
|
181
|
128
|
(1 294)
|
(1 002)
|
(920)
|
(831)
|
236
|
1 028
|
985
|
833
|
858
|
47
|
(1)
|
(39)
|
(1 031)
|
(613)
|
(718)
|
(580)
|
101
|
(38)
|
77
|
120
|
302
|
78
|
115
|
117
|
1 388
|
1 347
|
2 124
|
1 879
|
331
|
588
|
136
|
169
|
6
|
(762)
|
(1 213)
|
(681)
|
(459)
|
520
|
807
|
469
|
487
|
(218)
|
(409)
|
(457)
|
(1 465)
|
(1 218)
|
(673)
|
(470)
|
479
|
377
|
301
|
304
|
241
|
775
|
(360)
|
202
|
832
|
419
|
976
|
139
|
(353)
|
(536)
|
(418)
|
(209)
|
(253)
|
331
|
215
|
430
|
1 654
|
768
|
3 259
|
5 014
|
4 071
|
4 548
|
2 807
|
1 074
|
428
|
(290)
|
(946)
|
(1 878)
|
(1 584)
|
(997)
|
(1 201)
|
(1 537)
|
(1 569)
|
(1 793)
|
(1 234)
|
(520)
|
(414)
|
146
|
(19)
|
|
| Cash Paid for Dividends |
(229)
|
0
|
0
|
0
|
0
|
0
|
(229)
|
(229)
|
(229)
|
(229)
|
0
|
0
|
0
|
0
|
(137)
|
(137)
|
(137)
|
(137)
|
(229)
|
(229)
|
(232)
|
(237)
|
(331)
|
(328)
|
(325)
|
(325)
|
(576)
|
(581)
|
(580)
|
(583)
|
(329)
|
(328)
|
(333)
|
(338)
|
(18)
|
(22)
|
(18)
|
(13)
|
(291)
|
(293)
|
(296)
|
(294)
|
(136)
|
(133)
|
(131)
|
(125)
|
(11)
|
(11)
|
(14)
|
(18)
|
(221)
|
(223)
|
(222)
|
(222)
|
(16)
|
(12)
|
(14)
|
(15)
|
(247)
|
(227)
|
(233)
|
(236)
|
(218)
|
(237)
|
(232)
|
(237)
|
(349)
|
(350)
|
(349)
|
(353)
|
(411)
|
(413)
|
(414)
|
(397)
|
(27)
|
(22)
|
(21)
|
(21)
|
(4)
|
(5)
|
(19)
|
(19)
|
(19)
|
(19)
|
(8)
|
0
|
(30)
|
(31)
|
(25)
|
0
|
(374)
|
(373)
|
(372)
|
(379)
|
(369)
|
(364)
|
|
| Other |
(299)
|
1 244
|
147
|
585
|
(289)
|
(294)
|
(262)
|
(255)
|
(277)
|
(264)
|
(288)
|
(289)
|
(223)
|
(227)
|
(265)
|
(237)
|
(268)
|
(300)
|
(283)
|
(276)
|
(247)
|
(193)
|
(158)
|
(190)
|
(196)
|
(198)
|
(214)
|
(215)
|
(226)
|
(241)
|
(265)
|
(285)
|
(281)
|
(326)
|
(280)
|
(433)
|
(451)
|
(524)
|
(572)
|
(479)
|
(449)
|
(433)
|
(415)
|
(427)
|
(449)
|
(438)
|
(446)
|
(448)
|
(433)
|
(393)
|
(392)
|
(385)
|
(380)
|
(322)
|
(283)
|
(253)
|
(264)
|
(262)
|
(264)
|
(262)
|
(241)
|
(256)
|
(265)
|
(213)
|
(152)
|
(105)
|
(63)
|
(24)
|
(68)
|
(58)
|
(82)
|
(96)
|
(177)
|
(206)
|
(241)
|
(211)
|
(223)
|
(235)
|
(236)
|
(312)
|
(272)
|
(333)
|
(369)
|
(353)
|
(380)
|
(424)
|
(457)
|
(489)
|
(510)
|
(543)
|
(562)
|
(592)
|
(558)
|
(523)
|
(775)
|
(854)
|
|
| Cash from Financing Activities |
906
N/A
|
1 826
+102%
|
437
-76%
|
766
+75%
|
(161)
N/A
|
(1 588)
-887%
|
(1 493)
+6%
|
(1 404)
+6%
|
(1 337)
+5%
|
(257)
+81%
|
740
N/A
|
696
-6%
|
610
-12%
|
631
+3%
|
(355)
N/A
|
(375)
-6%
|
(444)
-18%
|
(1 468)
-231%
|
(1 125)
+23%
|
(1 223)
-9%
|
(1 059)
+13%
|
(329)
+69%
|
(527)
-60%
|
(441)
+16%
|
(401)
+9%
|
(221)
+45%
|
(712)
-222%
|
(681)
+4%
|
(689)
-1%
|
564
N/A
|
753
+34%
|
1 517
+101%
|
1 271
-16%
|
(327)
N/A
|
296
N/A
|
(319)
N/A
|
(300)
+6%
|
(531)
-77%
|
(1 625)
-206%
|
(1 985)
-22%
|
(1 421)
+28%
|
(1 181)
+17%
|
(26)
+98%
|
252
N/A
|
(111)
N/A
|
(76)
+32%
|
(675)
-788%
|
(868)
-29%
|
(904)
-4%
|
(1 876)
-108%
|
(1 831)
+2%
|
(1 281)
+30%
|
(1 072)
+16%
|
(65)
+94%
|
78
N/A
|
36
-54%
|
26
-28%
|
(36)
N/A
|
264
N/A
|
(849)
N/A
|
(272)
+68%
|
340
N/A
|
(64)
N/A
|
526
N/A
|
(245)
N/A
|
(695)
-184%
|
(948)
-36%
|
(792)
+16%
|
(626)
+21%
|
(664)
-6%
|
(162)
+76%
|
(294)
-81%
|
(161)
+45%
|
1 051
N/A
|
500
-52%
|
3 332
+566%
|
5 076
+52%
|
4 121
-19%
|
6 114
+48%
|
3 990
-35%
|
2 874
-28%
|
2 167
-25%
|
(87)
N/A
|
(727)
-736%
|
(2 266)
-212%
|
(2 016)
+11%
|
(1 484)
+26%
|
(1 721)
-16%
|
(2 072)
-20%
|
(2 137)
-3%
|
(2 729)
-28%
|
(2 199)
+19%
|
(1 450)
+34%
|
(1 316)
+9%
|
(998)
+24%
|
(1 237)
-24%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
2
|
2
|
2
|
1
|
2
|
4
|
5
|
(2)
|
(1)
|
(4)
|
(5)
|
1
|
0
|
1
|
0
|
1
|
(1)
|
(6)
|
(2)
|
(5)
|
(5)
|
0
|
(6)
|
(16)
|
29
|
(2)
|
21
|
85
|
27
|
59
|
36
|
(7)
|
25
|
50
|
51
|
64
|
24
|
24
|
19
|
9
|
33
|
19
|
17
|
8
|
3
|
(14)
|
(8)
|
(13)
|
(16)
|
(6)
|
4
|
6
|
53
|
41
|
15
|
22
|
(29)
|
(21)
|
(5)
|
(3)
|
12
|
(10)
|
(20)
|
(37)
|
(54)
|
(28)
|
(19)
|
2
|
20
|
9
|
16
|
(5)
|
(13)
|
(13)
|
(31)
|
(33)
|
(20)
|
(15)
|
8
|
33
|
32
|
48
|
63
|
18
|
4
|
(18)
|
(34)
|
(8)
|
(3)
|
4
|
(2)
|
5
|
0
|
(7)
|
(8)
|
|
| Net Change in Cash |
(8)
N/A
|
792
N/A
|
1 365
+72%
|
1 365
N/A
|
2 075
+52%
|
350
-83%
|
(208)
N/A
|
205
N/A
|
(452)
N/A
|
656
N/A
|
1 457
+122%
|
1 113
-24%
|
835
-25%
|
631
-24%
|
(323)
N/A
|
22
N/A
|
(1 663)
N/A
|
(2 279)
-37%
|
(1 900)
+17%
|
(2 398)
-26%
|
(718)
+70%
|
(124)
+83%
|
(44)
+65%
|
1 816
N/A
|
1 624
-11%
|
1 635
+1%
|
1 071
-34%
|
(833)
N/A
|
(635)
+24%
|
(1 025)
-61%
|
(741)
+28%
|
(206)
+72%
|
(308)
-50%
|
224
N/A
|
395
+76%
|
131
-67%
|
(39)
N/A
|
7
N/A
|
(192)
N/A
|
(469)
-144%
|
(210)
+55%
|
(295)
-40%
|
(274)
+7%
|
427
N/A
|
549
+29%
|
684
+25%
|
654
-4%
|
125
-81%
|
(31)
N/A
|
(839)
-2 606%
|
(784)
+7%
|
(756)
+4%
|
(579)
+23%
|
63
N/A
|
293
+365%
|
16
-95%
|
168
+950%
|
271
+61%
|
179
-34%
|
328
+83%
|
142
-57%
|
437
+208%
|
213
-51%
|
138
-35%
|
80
-42%
|
(132)
N/A
|
(229)
-73%
|
(40)
+83%
|
216
N/A
|
(161)
N/A
|
(286)
-78%
|
(334)
-17%
|
(19)
+94%
|
597
N/A
|
221
-63%
|
711
+222%
|
373
-48%
|
(392)
N/A
|
805
N/A
|
430
-47%
|
501
+17%
|
1 020
+104%
|
660
-35%
|
357
-46%
|
(521)
N/A
|
(1 067)
-105%
|
(1 280)
-20%
|
(599)
+53%
|
(116)
+81%
|
(74)
+36%
|
294
N/A
|
(468)
N/A
|
122
N/A
|
368
+202%
|
84
-77%
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
333
N/A
|
1 174
+253%
|
1 942
+65%
|
1 924
-1%
|
1 869
-3%
|
1 794
-4%
|
986
-45%
|
973
-1%
|
674
-31%
|
145
-78%
|
93
-36%
|
384
+313%
|
117
-70%
|
305
+161%
|
750
+146%
|
470
-37%
|
706
+50%
|
1 013
+43%
|
696
-31%
|
624
-10%
|
581
-7%
|
593
+2%
|
685
+16%
|
818
+19%
|
1 127
+38%
|
1 195
+6%
|
1 581
+32%
|
1 111
-30%
|
586
-47%
|
508
-13%
|
(251)
N/A
|
(287)
-14%
|
(348)
-21%
|
(402)
-16%
|
169
N/A
|
525
+211%
|
777
+48%
|
735
-5%
|
547
-26%
|
223
-59%
|
(135)
N/A
|
(54)
+60%
|
(178)
-230%
|
207
N/A
|
430
+108%
|
668
+55%
|
1 259
+88%
|
1 136
-10%
|
846
-26%
|
595
-30%
|
97
-84%
|
(429)
N/A
|
(722)
-68%
|
(133)
+82%
|
108
N/A
|
683
+532%
|
939
+37%
|
786
-16%
|
930
+18%
|
1 132
+22%
|
1 086
-4%
|
1 522
+40%
|
1 864
+22%
|
2 140
+15%
|
2 030
-5%
|
2 046
+1%
|
1 286
-37%
|
808
-37%
|
400
-50%
|
(188)
N/A
|
(200)
-6%
|
82
N/A
|
528
+544%
|
803
+52%
|
(497)
N/A
|
(3 067)
-517%
|
(3 577)
-17%
|
(5 103)
-43%
|
(3 614)
+29%
|
(1 416)
+61%
|
(919)
+35%
|
862
N/A
|
2 717
+215%
|
3 045
+12%
|
2 803
-8%
|
2 529
-10%
|
1 066
-58%
|
1 222
+15%
|
1 361
+11%
|
1 226
-10%
|
1 126
-8%
|
452
-60%
|
235
-48%
|
785
+234%
|
383
-51%
|
900
+135%
|
|