Boeing Co
SGO:BA
Cash Flow Statement
Cash Flow Statement
Boeing Co
| 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 |
341
|
280
|
2
|
492
|
1 263
|
292
|
176
|
718
|
1 819
|
2 618
|
2 818
|
1 872
|
1 784
|
1 743
|
2 298
|
2 572
|
2 729
|
2 003
|
1 686
|
2 215
|
2 400
|
3 610
|
4 030
|
4 074
|
4 408
|
4 210
|
3 791
|
2 672
|
2 071
|
2 217
|
(42)
|
1 312
|
1 221
|
1 010
|
3 411
|
3 307
|
3 374
|
3 528
|
3 789
|
4 018
|
4 355
|
4 381
|
4 315
|
3 900
|
4 083
|
4 204
|
4 330
|
4 585
|
4 444
|
5 009
|
5 213
|
5 446
|
5 817
|
5 274
|
5 616
|
5 176
|
5 059
|
3 715
|
4 290
|
5 034
|
5 394
|
7 377
|
6 908
|
8 458
|
9 356
|
9 803
|
10 356
|
10 460
|
10 132
|
4 994
|
3 798
|
(636)
|
(3 426)
|
(2 879)
|
(4 512)
|
(11 941)
|
(11 861)
|
(8 899)
|
(8 565)
|
(4 290)
|
(4 971)
|
(5 378)
|
(8 554)
|
(5 053)
|
(4 236)
|
(4 545)
|
(2 875)
|
(2 242)
|
(2 172)
|
(3 462)
|
(7 998)
|
(11 829)
|
(11 505)
|
(10 678)
|
(9 843)
|
2 238
|
|
| Depreciation & Amortization |
1 681
|
1 652
|
1 655
|
1 450
|
1 494
|
1 559
|
1 527
|
1 400
|
1 370
|
1 321
|
1 325
|
1 509
|
1 528
|
1 587
|
1 633
|
1 503
|
1 517
|
1 499
|
1 496
|
1 545
|
1 532
|
1 544
|
1 513
|
1 486
|
1 492
|
1 457
|
1 469
|
1 491
|
1 513
|
1 532
|
1 616
|
1 666
|
1 687
|
1 755
|
1 737
|
1 727
|
1 702
|
1 682
|
1 683
|
1 660
|
1 552
|
1 595
|
1 695
|
1 811
|
1 814
|
1 828
|
1 821
|
1 844
|
1 863
|
1 879
|
1 899
|
1 906
|
1 917
|
1 918
|
1 877
|
1 833
|
1 817
|
1 811
|
1 848
|
1 889
|
1 914
|
1 955
|
1 995
|
2 047
|
2 080
|
2 099
|
2 108
|
2 114
|
2 134
|
2 173
|
2 226
|
2 271
|
2 306
|
2 307
|
2 296
|
2 246
|
2 226
|
2 230
|
2 188
|
2 144
|
2 094
|
2 041
|
2 011
|
1 979
|
1 950
|
1 908
|
1 882
|
1 861
|
1 846
|
1 831
|
1 808
|
1 836
|
1 860
|
1 879
|
1 926
|
1 953
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
447
|
0
|
0
|
0
|
456
|
0
|
0
|
0
|
576
|
0
|
0
|
0
|
1 036
|
0
|
0
|
0
|
743
|
791
|
934
|
1 009
|
287
|
284
|
194
|
180
|
209
|
224
|
232
|
230
|
238
|
244
|
247
|
230
|
215
|
200
|
181
|
184
|
186
|
185
|
189
|
193
|
193
|
201
|
201
|
201
|
206
|
200
|
200
|
202
|
195
|
193
|
188
|
184
|
189
|
190
|
192
|
192
|
190
|
189
|
191
|
197
|
202
|
197
|
202
|
201
|
202
|
204
|
208
|
212
|
212
|
220
|
223
|
217
|
250
|
516
|
628
|
762
|
833
|
715
|
692
|
684
|
725
|
744
|
754
|
745
|
690
|
587
|
517
|
452
|
407
|
423
|
453
|
440
|
426
|
|
| Other Non-Cash Items |
3 347
|
3 333
|
3 746
|
2 907
|
2 123
|
2 218
|
1 877
|
1 737
|
800
|
792
|
857
|
1 538
|
1 317
|
1 608
|
1 126
|
1 807
|
485
|
252
|
1 013
|
1 552
|
647
|
493
|
86
|
1 349
|
266
|
346
|
270
|
338
|
453
|
408
|
593
|
715
|
678
|
645
|
664
|
952
|
972
|
978
|
818
|
480
|
58
|
244
|
447
|
917
|
808
|
537
|
319
|
672
|
621
|
682
|
848
|
609
|
600
|
688
|
657
|
559
|
692
|
674
|
635
|
651
|
625
|
642
|
648
|
589
|
573
|
550
|
455
|
464
|
640
|
487
|
581
|
548
|
376
|
1 407
|
1 345
|
8 620
|
9 172
|
8 536
|
8 746
|
5 707
|
5 857
|
6 000
|
6 334
|
2 447
|
2 440
|
2 395
|
2 226
|
2 252
|
2 189
|
2 124
|
5 458
|
6 681
|
6 587
|
6 700
|
8 579
|
(2 124)
|
|
| Cash Taxes Paid |
1 658
|
1 582
|
0
|
(49)
|
208
|
294
|
0
|
(507)
|
0
|
(358)
|
11
|
(903)
|
0
|
0
|
0
|
(344)
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
711
|
0
|
0
|
0
|
599
|
0
|
0
|
0
|
(198)
|
0
|
0
|
0
|
360
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
410
|
0
|
0
|
0
|
209
|
0
|
0
|
0
|
355
|
0
|
0
|
0
|
1 490
|
0
|
0
|
0
|
1 460
|
0
|
0
|
0
|
896
|
0
|
0
|
0
|
1 326
|
0
|
0
|
0
|
837
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
1 480
|
0
|
0
|
0
|
1 317
|
0
|
0
|
0
|
204
|
0
|
0
|
0
|
187
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
827
|
925
|
0
|
727
|
1 050
|
1 101
|
0
|
775
|
0
|
1 113
|
1 337
|
722
|
0
|
0
|
0
|
671
|
0
|
0
|
0
|
657
|
0
|
0
|
0
|
616
|
0
|
0
|
0
|
493
|
0
|
0
|
0
|
502
|
0
|
0
|
0
|
670
|
0
|
0
|
0
|
626
|
0
|
0
|
0
|
614
|
0
|
0
|
0
|
551
|
0
|
0
|
0
|
511
|
0
|
0
|
0
|
488
|
0
|
0
|
0
|
523
|
0
|
0
|
0
|
527
|
0
|
0
|
0
|
616
|
0
|
0
|
0
|
973
|
0
|
0
|
0
|
1 925
|
0
|
0
|
0
|
2 583
|
0
|
0
|
0
|
2 572
|
0
|
0
|
0
|
2 408
|
0
|
0
|
0
|
2 440
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1 963)
|
(2 070)
|
(2 370)
|
(2 513)
|
(3 733)
|
(3 002)
|
(3 961)
|
(1 079)
|
(849)
|
(1 182)
|
(336)
|
(1 415)
|
344
|
1 467
|
923
|
1 118
|
2 919
|
3 653
|
3 250
|
2 187
|
1 593
|
1 716
|
4 503
|
2 675
|
4 623
|
891
|
(2 397)
|
(4 902)
|
(6 178)
|
(5 046)
|
(1 417)
|
1 910
|
1 539
|
980
|
(764)
|
(3 034)
|
(3 764)
|
(2 574)
|
(4 082)
|
(2 135)
|
(306)
|
(1 199)
|
(237)
|
880
|
490
|
3 185
|
4 496
|
1 078
|
1 839
|
(461)
|
(2 720)
|
897
|
(500)
|
1 442
|
3 092
|
1 795
|
2 982
|
4 243
|
4 013
|
2 922
|
3 386
|
3 104
|
3 721
|
2 252
|
2 375
|
1 663
|
2 359
|
2 284
|
2 068
|
2 050
|
(3 884)
|
(4 629)
|
(8 792)
|
(15 061)
|
(15 750)
|
(17 335)
|
(17 032)
|
(14 565)
|
(10 510)
|
(6 977)
|
(6 225)
|
(5 344)
|
980
|
4 139
|
6 256
|
9 446
|
4 803
|
4 089
|
1 053
|
(4 375)
|
(4 517)
|
(8 768)
|
(7 276)
|
(4 085)
|
(4 378)
|
(1 002)
|
|
| Cash from Operating Activities |
3 406
N/A
|
3 195
-6%
|
3 033
-5%
|
2 336
-23%
|
1 147
-51%
|
1 067
-7%
|
(381)
N/A
|
2 776
N/A
|
3 140
+13%
|
3 549
+13%
|
4 664
+31%
|
3 504
-25%
|
4 973
+42%
|
6 405
+29%
|
5 980
-7%
|
7 000
+17%
|
7 650
+9%
|
7 407
-3%
|
7 445
+1%
|
7 499
+1%
|
6 172
-18%
|
7 363
+19%
|
10 132
+38%
|
9 584
-5%
|
10 789
+13%
|
6 904
-36%
|
3 133
-55%
|
(401)
N/A
|
(2 141)
-434%
|
(889)
+58%
|
750
N/A
|
5 603
+647%
|
5 125
-9%
|
4 390
-14%
|
5 048
+15%
|
2 952
-42%
|
2 284
-23%
|
3 614
+58%
|
2 208
-39%
|
4 023
+82%
|
5 813
+44%
|
5 125
-12%
|
6 272
+22%
|
7 508
+20%
|
7 195
-4%
|
9 754
+36%
|
10 966
+12%
|
8 179
-25%
|
8 767
+7%
|
7 109
-19%
|
5 240
-26%
|
8 858
+69%
|
7 834
-12%
|
9 322
+19%
|
11 242
+21%
|
9 363
-17%
|
10 550
+13%
|
10 443
-1%
|
10 786
+3%
|
10 496
-3%
|
11 319
+8%
|
13 078
+16%
|
13 272
+1%
|
13 346
+1%
|
14 384
+8%
|
14 115
-2%
|
15 278
+8%
|
15 322
+0%
|
14 974
-2%
|
9 704
-35%
|
2 721
-72%
|
(2 446)
N/A
|
(9 536)
-290%
|
(14 226)
-49%
|
(16 621)
-17%
|
(18 410)
-11%
|
(17 495)
+5%
|
(12 698)
+27%
|
(8 141)
+36%
|
(3 416)
+58%
|
(3 245)
+5%
|
(2 681)
+17%
|
771
N/A
|
3 512
+356%
|
6 410
+83%
|
9 204
+44%
|
6 036
-34%
|
5 960
-1%
|
2 916
-51%
|
(3 882)
N/A
|
(5 249)
-35%
|
(12 080)
-130%
|
(10 334)
+14%
|
(6 184)
+40%
|
(3 716)
+40%
|
1 065
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6 666)
|
(6 172)
|
(5 268)
|
(1 001)
|
(380)
|
127
|
102
|
(836)
|
(365)
|
160
|
736
|
(1 246)
|
(1 358)
|
(1 691)
|
(1 621)
|
(1 547)
|
(1 652)
|
(1 505)
|
(1 566)
|
(1 715)
|
(1 810)
|
(1 897)
|
(2 056)
|
(1 913)
|
(1 910)
|
(1 793)
|
(1 859)
|
(1 852)
|
(1 790)
|
(1 781)
|
(1 437)
|
(1 186)
|
(930)
|
(893)
|
(946)
|
(1 127)
|
(1 358)
|
(1 446)
|
(1 544)
|
(1 713)
|
(1 720)
|
(1 731)
|
(1 785)
|
(1 710)
|
(1 807)
|
(1 906)
|
(1 956)
|
(2 238)
|
(2 214)
|
(2 208)
|
(2 346)
|
(2 236)
|
(2 313)
|
(2 556)
|
(2 495)
|
(2 450)
|
(2 624)
|
(2 603)
|
(2 637)
|
(2 613)
|
(2 331)
|
(2 230)
|
(2 034)
|
(1 870)
|
(1 818)
|
(1 660)
|
(1 718)
|
(1 791)
|
(1 878)
|
(1 907)
|
(1 915)
|
(1 961)
|
(1 888)
|
(1 795)
|
(1 592)
|
(1 303)
|
(1 166)
|
(1 040)
|
(1 023)
|
(980)
|
(1 038)
|
(1 079)
|
(1 118)
|
(1 222)
|
(1 341)
|
(1 374)
|
(1 422)
|
(1 527)
|
(1 626)
|
(1 822)
|
(2 101)
|
(2 318)
|
(2 425)
|
(2 360)
|
(2 634)
|
(2 951)
|
|
| Other Items |
1 277
|
1 297
|
1 159
|
(381)
|
(272)
|
(274)
|
221
|
896
|
801
|
2 185
|
498
|
(200)
|
(344)
|
(1 117)
|
208
|
1 449
|
1 645
|
595
|
(1 445)
|
(1 471)
|
(1 861)
|
(1 855)
|
(159)
|
(1 909)
|
(1 094)
|
(1 218)
|
(193)
|
3 740
|
2 943
|
3 224
|
1 003
|
(2 608)
|
(6 307)
|
(5 947)
|
(7 179)
|
(3 704)
|
3 275
|
1 265
|
4 049
|
4 082
|
(1 621)
|
(246)
|
(1 295)
|
(2 047)
|
239
|
(1 634)
|
(1 290)
|
(2 916)
|
(1 720)
|
1 706
|
2 308
|
4 703
|
4 160
|
3 330
|
2 963
|
604
|
554
|
(181)
|
(208)
|
(765)
|
(869)
|
(1 181)
|
(981)
|
(188)
|
139
|
(310)
|
(936)
|
(2 830)
|
(3 629)
|
(2 272)
|
(2 556)
|
431
|
746
|
(11 568)
|
(14 714)
|
(17 063)
|
(14 057)
|
(217)
|
6 869
|
10 304
|
10 563
|
12 211
|
9 574
|
5 592
|
923
|
(5 325)
|
(5 970)
|
(910)
|
3 086
|
4 197
|
5 558
|
(9 655)
|
(13 339)
|
(13 533)
|
(15 893)
|
3 450
|
|
| Cash from Investing Activities |
(5 389)
N/A
|
(4 875)
+10%
|
(4 109)
+16%
|
(1 382)
+66%
|
(652)
+53%
|
(147)
+77%
|
323
N/A
|
60
-81%
|
436
+627%
|
2 345
+438%
|
1 234
-47%
|
(1 446)
N/A
|
(1 702)
-18%
|
(2 808)
-65%
|
(1 413)
+50%
|
(98)
+93%
|
(7)
+93%
|
(910)
-12 900%
|
(3 011)
-231%
|
(3 186)
-6%
|
(3 671)
-15%
|
(3 752)
-2%
|
(2 215)
+41%
|
(3 822)
-73%
|
(3 004)
+21%
|
(3 011)
0%
|
(2 052)
+32%
|
1 888
N/A
|
1 153
-39%
|
1 443
+25%
|
(434)
N/A
|
(3 794)
-774%
|
(7 237)
-91%
|
(6 840)
+5%
|
(8 125)
-19%
|
(4 831)
+41%
|
1 917
N/A
|
(181)
N/A
|
2 505
N/A
|
2 369
-5%
|
(3 341)
N/A
|
(1 977)
+41%
|
(3 080)
-56%
|
(3 757)
-22%
|
(1 568)
+58%
|
(3 540)
-126%
|
(3 246)
+8%
|
(5 154)
-59%
|
(3 934)
+24%
|
(502)
+87%
|
(38)
+92%
|
2 467
N/A
|
1 847
-25%
|
774
-58%
|
468
-40%
|
(1 846)
N/A
|
(2 070)
-12%
|
(2 784)
-34%
|
(2 845)
-2%
|
(3 378)
-19%
|
(3 200)
+5%
|
(3 411)
-7%
|
(3 015)
+12%
|
(2 058)
+32%
|
(1 679)
+18%
|
(1 970)
-17%
|
(2 654)
-35%
|
(4 621)
-74%
|
(5 507)
-19%
|
(4 179)
+24%
|
(4 471)
-7%
|
(1 530)
+66%
|
(1 142)
+25%
|
(13 363)
-1 070%
|
(16 306)
-22%
|
(18 366)
-13%
|
(15 223)
+17%
|
(1 257)
+92%
|
5 846
N/A
|
9 324
+59%
|
9 525
+2%
|
11 132
+17%
|
8 456
-24%
|
4 370
-48%
|
(418)
N/A
|
(6 699)
-1 503%
|
(7 392)
-10%
|
(2 437)
+67%
|
1 460
N/A
|
2 375
+63%
|
3 457
+46%
|
(11 973)
N/A
|
(15 764)
-32%
|
(15 893)
-1%
|
(18 527)
-17%
|
499
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(2 202)
|
(818)
|
57
|
67
|
49
|
40
|
37
|
18
|
28
|
(154)
|
(253)
|
(654)
|
(1 114)
|
(1 473)
|
(2 178)
|
(2 529)
|
(2 360)
|
(2 284)
|
(1 785)
|
(1 404)
|
(1 408)
|
(1 473)
|
(1 998)
|
(2 566)
|
(3 440)
|
(3 794)
|
(3 485)
|
(2 893)
|
(1 800)
|
(913)
|
(395)
|
(40)
|
33
|
64
|
73
|
87
|
88
|
106
|
122
|
114
|
118
|
105
|
104
|
120
|
168
|
(467)
|
(904)
|
(1 704)
|
(4 171)
|
(4 925)
|
(5 483)
|
(5 658)
|
(5 536)
|
(6 146)
|
(6 621)
|
(6 352)
|
(7 542)
|
(7 481)
|
(6 991)
|
(6 680)
|
(5 547)
|
(6 086)
|
(7 580)
|
(8 925)
|
(9 548)
|
(10 069)
|
(10 061)
|
(8 919)
|
(8 269)
|
(5 619)
|
(3 174)
|
(2 593)
|
(273)
|
38
|
38
|
36
|
38
|
38
|
41
|
42
|
49
|
47
|
45
|
50
|
64
|
60
|
56
|
45
|
0
|
0
|
0
|
23 857
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3 852
|
2 382
|
1 720
|
1 250
|
1 378
|
675
|
624
|
18
|
(1 075)
|
(862)
|
(2 466)
|
(2 208)
|
(2 109)
|
(2 640)
|
(1 412)
|
(1 378)
|
(1 035)
|
(844)
|
(1 205)
|
(1 680)
|
(2 468)
|
(1 937)
|
(1 562)
|
(1 366)
|
(576)
|
(632)
|
(998)
|
(725)
|
1 058
|
1 049
|
3 402
|
5 410
|
3 622
|
3 723
|
1 269
|
(648)
|
(1 414)
|
(1 401)
|
(129)
|
(131)
|
(124)
|
(525)
|
(1 264)
|
(2 016)
|
(2 472)
|
(1 637)
|
(1 627)
|
(863)
|
(322)
|
(802)
|
(818)
|
(639)
|
15
|
45
|
63
|
861
|
900
|
2 002
|
1 451
|
(34)
|
817
|
(272)
|
272
|
1 124
|
1 602
|
1 246
|
998
|
1 365
|
912
|
5 673
|
11 341
|
13 218
|
23 934
|
42 007
|
36 145
|
36 250
|
24 638
|
2 157
|
1 453
|
(5 576)
|
(5 937)
|
(6 518)
|
(5 368)
|
(1 276)
|
(2 564)
|
(5 363)
|
(5 383)
|
(5 141)
|
(7 874)
|
5 552
|
5 281
|
1 488
|
5 637
|
(4 699)
|
(4 391)
|
(3 456)
|
|
| Cash Paid for Dividends |
(576)
|
(570)
|
(571)
|
(571)
|
(572)
|
(572)
|
(572)
|
(572)
|
(572)
|
(598)
|
(623)
|
(648)
|
(713)
|
(751)
|
(788)
|
(820)
|
(852)
|
(886)
|
(919)
|
(956)
|
(992)
|
(1 027)
|
(1 063)
|
(1 096)
|
(1 126)
|
(1 150)
|
(1 171)
|
(1 192)
|
(1 191)
|
(1 196)
|
(1 206)
|
(1 220)
|
(1 233)
|
(1 247)
|
(1 250)
|
(1 253)
|
(1 244)
|
(1 236)
|
(1 240)
|
(1 244)
|
(1 263)
|
(1 282)
|
(1 302)
|
(1 322)
|
(1 361)
|
(1 399)
|
(1 434)
|
(1 467)
|
(1 640)
|
(1 803)
|
(1 961)
|
(2 115)
|
(2 214)
|
(2 308)
|
(2 401)
|
(2 490)
|
(2 568)
|
(2 634)
|
(2 692)
|
(2 756)
|
(2 907)
|
(3 068)
|
(3 247)
|
(3 417)
|
(3 555)
|
(3 694)
|
(3 818)
|
(3 946)
|
(4 101)
|
(4 266)
|
(4 443)
|
(4 630)
|
(4 627)
|
(3 471)
|
(2 315)
|
(1 158)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(72)
|
(158)
|
(244)
|
(331)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
23
|
23
|
45
|
44
|
46
|
70
|
89
|
142
|
142
|
395
|
385
|
384
|
418
|
144
|
156
|
82
|
(188)
|
(392)
|
(445)
|
(449)
|
(215)
|
(56)
|
(66)
|
(184)
|
(188)
|
(148)
|
(513)
|
(400)
|
(424)
|
(439)
|
(150)
|
(148)
|
(118)
|
(259)
|
(330)
|
(307)
|
(271)
|
(215)
|
(79)
|
(253)
|
(288)
|
(181)
|
(125)
|
40
|
51
|
61
|
(40)
|
(76)
|
(92)
|
(117)
|
(148)
|
(126)
|
(128)
|
(132)
|
(231)
|
(236)
|
(226)
|
(222)
|
(242)
|
(237)
|
(244)
|
(256)
|
(192)
|
(189)
|
(191)
|
(173)
|
(49)
|
(49)
|
(51)
|
(66)
|
(60)
|
(60)
|
(55)
|
(40)
|
(50)
|
(58)
|
(54)
|
(391)
|
(396)
|
(409)
|
(399)
|
(136)
|
(89)
|
(54)
|
(63)
|
24
|
|
| Cash from Financing Activities |
1 074
N/A
|
994
-7%
|
1 206
+21%
|
746
-38%
|
855
+15%
|
143
-83%
|
89
-38%
|
(536)
N/A
|
(1 619)
-202%
|
(1 589)
+2%
|
(3 319)
-109%
|
(3 487)
-5%
|
(3 891)
-12%
|
(4 820)
-24%
|
(4 332)
+10%
|
(4 657)
-8%
|
(4 158)
+11%
|
(3 872)
+7%
|
(3 767)
+3%
|
(3 645)
+3%
|
(4 483)
-23%
|
(4 053)
+10%
|
(4 205)
-4%
|
(4 884)
-16%
|
(4 986)
-2%
|
(5 494)
-10%
|
(5 842)
-6%
|
(5 202)
+11%
|
(2 378)
+54%
|
(1 509)
+37%
|
1 586
N/A
|
4 094
+158%
|
2 356
-42%
|
2 356
N/A
|
(96)
N/A
|
(1 962)
-1 944%
|
(3 083)
-57%
|
(2 931)
+5%
|
(1 671)
+43%
|
(1 700)
-2%
|
(1 419)
+17%
|
(1 850)
-30%
|
(2 580)
-39%
|
(3 477)
-35%
|
(3 995)
-15%
|
(3 810)
+5%
|
(4 236)
-11%
|
(4 249)
0%
|
(6 212)
-46%
|
(7 783)
-25%
|
(8 550)
-10%
|
(8 593)
-1%
|
(7 860)
+9%
|
(8 369)
-6%
|
(8 908)
-6%
|
(7 920)
+11%
|
(9 250)
-17%
|
(8 189)
+11%
|
(8 324)
-2%
|
(9 587)
-15%
|
(7 785)
+19%
|
(9 552)
-23%
|
(10 683)
-12%
|
(11 350)
-6%
|
(11 732)
-3%
|
(12 753)
-9%
|
(13 107)
-3%
|
(11 722)
+11%
|
(11 700)
+0%
|
(4 449)
+62%
|
3 480
N/A
|
5 739
+65%
|
18 842
+228%
|
38 385
+104%
|
33 677
-12%
|
34 955
+4%
|
24 627
-30%
|
2 146
-91%
|
1 443
-33%
|
(5 600)
N/A
|
(5 948)
-6%
|
(6 531)
-10%
|
(5 378)
+18%
|
(1 266)
+76%
|
(2 550)
-101%
|
(5 361)
-110%
|
(5 381)
0%
|
(5 487)
-2%
|
(8 269)
-51%
|
5 144
N/A
|
4 882
-5%
|
25 209
+416%
|
29 333
+16%
|
18 946
-35%
|
19 159
+1%
|
(3 763)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(34)
|
(19)
|
(16)
|
38
|
37
|
31
|
38
|
46
|
72
|
64
|
(1)
|
(59)
|
(104)
|
(65)
|
7
|
44
|
36
|
(37)
|
(58)
|
(15)
|
35
|
80
|
48
|
(2)
|
(5)
|
(43)
|
16
|
18
|
(15)
|
(15)
|
(25)
|
(29)
|
(14)
|
15
|
(38)
|
(87)
|
(108)
|
(103)
|
(74)
|
(28)
|
1
|
(22)
|
(14)
|
(33)
|
(25)
|
22
|
46
|
80
|
68
|
(8)
|
(30)
|
(53)
|
(60)
|
(19)
|
(43)
|
(5)
|
(53)
|
(14)
|
48
|
85
|
114
|
82
|
25
|
(39)
|
(24)
|
(96)
|
(139)
|
(73)
|
(60)
|
0
|
39
|
30
|
(8)
|
3
|
60
|
(47)
|
(7)
|
12
|
(16)
|
40
|
|
| Net Change in Cash |
(909)
N/A
|
(686)
+25%
|
130
N/A
|
1 700
+1 208%
|
1 350
-21%
|
1 063
-21%
|
31
-97%
|
2 300
+7 319%
|
1 957
-15%
|
4 305
+120%
|
2 579
-40%
|
(1 429)
N/A
|
(620)
+57%
|
(1 223)
-97%
|
235
N/A
|
2 208
+840%
|
3 451
+56%
|
2 606
-24%
|
651
-75%
|
706
+8%
|
(1 945)
N/A
|
(411)
+79%
|
3 750
N/A
|
924
-75%
|
2 871
+211%
|
(1 537)
N/A
|
(4 762)
-210%
|
(3 774)
+21%
|
(3 470)
+8%
|
(1 020)
+71%
|
1 909
N/A
|
5 947
+212%
|
280
-95%
|
(131)
N/A
|
(3 231)
-2 366%
|
(3 856)
-19%
|
1 153
N/A
|
582
-50%
|
3 090
+431%
|
4 690
+52%
|
1 048
-78%
|
1 255
+20%
|
628
-50%
|
292
-54%
|
1 617
+454%
|
2 389
+48%
|
3 459
+45%
|
(1 253)
N/A
|
(1 393)
-11%
|
(1 161)
+17%
|
(3 386)
-192%
|
2 645
N/A
|
1 713
-35%
|
1 624
-5%
|
2 728
+68%
|
(431)
N/A
|
(769)
-78%
|
(552)
+28%
|
(397)
+28%
|
(2 502)
-530%
|
309
N/A
|
137
-56%
|
(380)
N/A
|
18
N/A
|
1 041
+5 683%
|
(616)
N/A
|
(513)
+17%
|
(1 074)
-109%
|
(2 293)
-114%
|
1 057
N/A
|
1 687
+60%
|
1 758
+4%
|
8 111
+361%
|
10 782
+33%
|
798
-93%
|
(1 736)
N/A
|
(7 977)
-360%
|
(11 727)
-47%
|
(827)
+93%
|
269
N/A
|
308
+14%
|
1 824
+492%
|
3 710
+103%
|
6 543
+76%
|
3 382
-48%
|
(2 856)
N/A
|
(6 698)
-135%
|
(1 934)
+71%
|
(3 901)
-102%
|
3 640
N/A
|
3 150
-13%
|
1 109
-65%
|
3 228
+191%
|
(3 119)
N/A
|
(3 100)
+1%
|
(2 159)
+30%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 260)
N/A
|
(2 977)
+9%
|
(2 235)
+25%
|
1 335
N/A
|
767
-43%
|
1 194
+56%
|
(279)
N/A
|
1 940
N/A
|
2 775
+43%
|
3 709
+34%
|
5 400
+46%
|
2 258
-58%
|
3 615
+60%
|
4 714
+30%
|
4 359
-8%
|
5 453
+25%
|
5 998
+10%
|
5 902
-2%
|
5 879
0%
|
5 784
-2%
|
4 362
-25%
|
5 466
+25%
|
8 076
+48%
|
7 671
-5%
|
8 879
+16%
|
5 111
-42%
|
1 274
-75%
|
(2 253)
N/A
|
(3 931)
-74%
|
(2 670)
+32%
|
(687)
+74%
|
4 417
N/A
|
4 195
-5%
|
3 497
-17%
|
4 102
+17%
|
1 825
-56%
|
926
-49%
|
2 168
+134%
|
664
-69%
|
2 310
+248%
|
4 093
+77%
|
3 394
-17%
|
4 487
+32%
|
5 798
+29%
|
5 388
-7%
|
7 848
+46%
|
9 010
+15%
|
5 941
-34%
|
6 553
+10%
|
4 901
-25%
|
2 894
-41%
|
6 622
+129%
|
5 521
-17%
|
6 766
+23%
|
8 747
+29%
|
6 913
-21%
|
7 926
+15%
|
7 840
-1%
|
8 149
+4%
|
7 883
-3%
|
8 988
+14%
|
10 848
+21%
|
11 238
+4%
|
11 476
+2%
|
12 566
+9%
|
12 455
-1%
|
13 560
+9%
|
13 531
0%
|
13 096
-3%
|
7 797
-40%
|
806
-90%
|
(4 407)
N/A
|
(11 424)
-159%
|
(16 021)
-40%
|
(18 213)
-14%
|
(19 713)
-8%
|
(18 661)
+5%
|
(13 738)
+26%
|
(9 164)
+33%
|
(4 396)
+52%
|
(4 283)
+3%
|
(3 760)
+12%
|
(347)
+91%
|
2 290
N/A
|
5 069
+121%
|
7 830
+54%
|
4 614
-41%
|
4 433
-4%
|
1 290
-71%
|
(5 704)
N/A
|
(7 350)
-29%
|
(14 398)
-96%
|
(12 759)
+11%
|
(8 544)
+33%
|
(6 350)
+26%
|
(1 886)
+70%
|
|