Public Service Enterprise Group Inc
SWB:PSE
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
66
83
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Public Service Enterprise Group Inc
| 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 |
764
|
563
|
156
|
188
|
235
|
856
|
1 253
|
1 256
|
1 160
|
750
|
741
|
778
|
726
|
740
|
534
|
543
|
661
|
579
|
870
|
991
|
739
|
865
|
931
|
1 063
|
1 335
|
1 454
|
1 029
|
1 179
|
1 188
|
1 184
|
1 645
|
1 477
|
1 592
|
1 639
|
1 552
|
1 631
|
1 564
|
1 599
|
1 698
|
1 425
|
1 503
|
1 470
|
1 358
|
1 411
|
1 275
|
1 102
|
1 224
|
1 267
|
1 243
|
1 309
|
1 188
|
1 242
|
1 518
|
1 718
|
1 851
|
1 846
|
1 679
|
1 564
|
1 406
|
1 294
|
887
|
530
|
452
|
520
|
1 574
|
2 018
|
2 178
|
2 195
|
1 438
|
1 580
|
1 464
|
1 455
|
1 693
|
1 441
|
1 739
|
1 911
|
1 905
|
2 105
|
1 477
|
(662)
|
(648)
|
(1 298)
|
(990)
|
688
|
1 031
|
2 320
|
2 780
|
2 805
|
2 563
|
1 808
|
1 651
|
2 032
|
1 772
|
1 829
|
1 980
|
2 082
|
|
| Depreciation & Amortization |
495
|
518
|
534
|
556
|
565
|
533
|
496
|
491
|
526
|
599
|
664
|
691
|
721
|
739
|
751
|
768
|
767
|
782
|
813
|
840
|
850
|
841
|
831
|
811
|
802
|
799
|
797
|
795
|
793
|
807
|
816
|
828
|
838
|
863
|
893
|
934
|
974
|
987
|
992
|
989
|
1 135
|
1 189
|
1 247
|
1 316
|
1 054
|
1 268
|
1 300
|
1 332
|
1 370
|
1 390
|
1 401
|
1 409
|
1 427
|
1 452
|
1 481
|
1 479
|
1 427
|
1 324
|
1 227
|
1 138
|
1 679
|
2 279
|
2 696
|
2 719
|
2 185
|
1 633
|
1 270
|
1 309
|
1 345
|
1 376
|
1 400
|
1 413
|
1 426
|
1 436
|
1 448
|
1 461
|
1 469
|
1 488
|
1 494
|
1 458
|
1 403
|
1 346
|
1 291
|
1 277
|
1 283
|
1 280
|
1 293
|
1 307
|
1 324
|
1 340
|
1 342
|
1 356
|
1 373
|
1 400
|
1 429
|
1 447
|
|
| Change in Deffered Taxes |
(116)
|
(85)
|
(297)
|
(269)
|
(117)
|
(114)
|
104
|
235
|
365
|
413
|
332
|
265
|
167
|
104
|
149
|
266
|
224
|
223
|
197
|
64
|
(255)
|
(271)
|
(120)
|
(205)
|
241
|
256
|
207
|
125
|
71
|
88
|
120
|
351
|
326
|
348
|
259
|
322
|
1 106
|
913
|
1 006
|
1 530
|
811
|
975
|
1 004
|
403
|
721
|
704
|
702
|
742
|
270
|
236
|
194
|
131
|
515
|
617
|
615
|
642
|
685
|
804
|
849
|
900
|
474
|
207
|
231
|
256
|
(167)
|
(6)
|
(45)
|
116
|
568
|
594
|
478
|
197
|
180
|
96
|
161
|
81
|
139
|
217
|
(170)
|
(856)
|
(817)
|
(1 253)
|
(997)
|
(328)
|
(264)
|
289
|
498
|
495
|
355
|
182
|
101
|
345
|
263
|
185
|
216
|
43
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
247
|
409
|
1 155
|
1 025
|
960
|
507
|
(73)
|
(56)
|
152
|
505
|
334
|
385
|
132
|
89
|
319
|
236
|
274
|
294
|
71
|
13
|
454
|
405
|
448
|
514
|
(124)
|
(117)
|
217
|
81
|
364
|
413
|
(323)
|
(420)
|
(519)
|
(711)
|
(152)
|
(295)
|
(130)
|
(22)
|
(247)
|
228
|
(345)
|
(140)
|
(474)
|
(501)
|
95
|
(66)
|
91
|
22
|
70
|
205
|
423
|
336
|
(130)
|
(449)
|
(554)
|
(482)
|
(162)
|
(325)
|
(110)
|
15
|
312
|
407
|
167
|
54
|
(182)
|
(242)
|
(123)
|
(125)
|
(130)
|
(211)
|
(50)
|
(52)
|
(189)
|
22
|
(256)
|
(580)
|
(617)
|
(703)
|
16
|
3 034
|
2 877
|
3 730
|
3 237
|
807
|
350
|
(1 364)
|
(2 000)
|
(2 044)
|
(1 753)
|
(846)
|
(630)
|
(1 231)
|
(765)
|
(697)
|
(763)
|
(692)
|
|
| Cash Taxes Paid |
87
|
198
|
(31)
|
567
|
145
|
173
|
145
|
(350)
|
(21)
|
(167)
|
(82)
|
(42)
|
104
|
104
|
121
|
111
|
103
|
127
|
198
|
313
|
386
|
446
|
410
|
534
|
678
|
726
|
912
|
1 083
|
952
|
828
|
1 111
|
1 147
|
1 364
|
1 379
|
1 396
|
1 384
|
1 070
|
1 054
|
482
|
50
|
(219)
|
(224)
|
(162)
|
(170)
|
121
|
121
|
145
|
234
|
241
|
253
|
399
|
303
|
538
|
698
|
426
|
546
|
447
|
(27)
|
539
|
(119)
|
245
|
464
|
(61)
|
503
|
8
|
84
|
90
|
88
|
99
|
27
|
22
|
66
|
41
|
103
|
25
|
186
|
297
|
286
|
195
|
461
|
425
|
450
|
893
|
437
|
353
|
425
|
91
|
98
|
144
|
76
|
98
|
74
|
68
|
135
|
(4)
|
46
|
|
| Cash Interest Paid |
713
|
793
|
781
|
345
|
843
|
835
|
843
|
1 210
|
975
|
975
|
1 040
|
978
|
852
|
844
|
827
|
912
|
793
|
755
|
733
|
685
|
773
|
765
|
763
|
741
|
715
|
678
|
633
|
612
|
557
|
544
|
532
|
526
|
500
|
503
|
473
|
455
|
444
|
450
|
476
|
486
|
479
|
478
|
417
|
418
|
402
|
400
|
399
|
396
|
385
|
382
|
383
|
380
|
382
|
377
|
385
|
378
|
381
|
373
|
362
|
368
|
365
|
376
|
378
|
374
|
377
|
373
|
393
|
408
|
454
|
472
|
505
|
507
|
539
|
539
|
571
|
578
|
568
|
572
|
559
|
564
|
547
|
567
|
544
|
583
|
602
|
635
|
673
|
687
|
683
|
707
|
711
|
747
|
799
|
853
|
866
|
925
|
|
| Change in Working Capital |
(221)
|
(326)
|
(614)
|
(422)
|
(408)
|
(254)
|
(499)
|
(722)
|
(709)
|
(461)
|
(327)
|
(199)
|
(141)
|
(363)
|
(417)
|
(559)
|
(977)
|
(676)
|
(767)
|
(429)
|
138
|
124
|
(178)
|
(151)
|
(333)
|
(376)
|
(489)
|
(206)
|
(71)
|
199
|
252
|
(142)
|
(382)
|
(601)
|
(966)
|
(739)
|
(1 350)
|
(1 343)
|
(410)
|
(938)
|
453
|
109
|
405
|
830
|
(358)
|
(432)
|
(565)
|
(452)
|
205
|
257
|
57
|
141
|
(170)
|
385
|
553
|
367
|
290
|
87
|
35
|
105
|
(41)
|
(130)
|
(201)
|
(265)
|
(149)
|
(198)
|
(142)
|
(476)
|
(308)
|
(348)
|
(188)
|
117
|
269
|
319
|
127
|
314
|
206
|
(131)
|
(330)
|
(1 211)
|
(1 079)
|
(1 344)
|
(1 498)
|
(1 185)
|
(897)
|
343
|
985
|
1 335
|
1 317
|
146
|
76
|
(26)
|
(510)
|
(196)
|
(345)
|
64
|
|
| Cash from Operating Activities |
1 169
N/A
|
1 079
-8%
|
934
-13%
|
1 078
+15%
|
1 235
+15%
|
1 528
+24%
|
1 281
-16%
|
1 204
-6%
|
1 494
+24%
|
1 806
+21%
|
1 744
-3%
|
1 920
+10%
|
1 605
-16%
|
1 309
-18%
|
1 336
+2%
|
1 254
-6%
|
949
-24%
|
1 202
+27%
|
1 184
-1%
|
1 479
+25%
|
1 926
+30%
|
1 964
+2%
|
1 912
-3%
|
2 032
+6%
|
1 921
-5%
|
2 016
+5%
|
1 761
-13%
|
1 974
+12%
|
2 345
+19%
|
2 691
+15%
|
2 510
-7%
|
2 094
-17%
|
1 855
-11%
|
1 538
-17%
|
1 586
+3%
|
1 853
+17%
|
2 164
+17%
|
2 134
-1%
|
3 039
+42%
|
3 234
+6%
|
3 557
+10%
|
3 603
+1%
|
3 540
-2%
|
3 459
-2%
|
2 787
-19%
|
2 576
-8%
|
2 752
+7%
|
2 911
+6%
|
3 158
+8%
|
3 397
+8%
|
3 263
-4%
|
3 259
0%
|
3 160
-3%
|
3 723
+18%
|
3 946
+6%
|
3 852
-2%
|
3 919
+2%
|
3 454
-12%
|
3 407
-1%
|
3 452
+1%
|
3 311
-4%
|
3 293
-1%
|
3 345
+2%
|
3 284
-2%
|
3 261
-1%
|
3 205
-2%
|
3 138
-2%
|
3 019
-4%
|
2 913
-4%
|
2 991
+3%
|
3 104
+4%
|
3 130
+1%
|
3 379
+8%
|
3 314
-2%
|
3 219
-3%
|
3 187
-1%
|
3 102
-3%
|
2 976
-4%
|
2 487
-16%
|
1 763
-29%
|
1 736
-2%
|
1 181
-32%
|
1 043
-12%
|
1 259
+21%
|
1 503
+19%
|
2 868
+91%
|
3 556
+24%
|
3 898
+10%
|
3 806
-2%
|
2 630
-31%
|
2 540
-3%
|
2 476
-3%
|
2 133
-14%
|
2 521
+18%
|
2 517
0%
|
2 944
+17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 029)
|
(2 064)
|
(1 906)
|
(1 657)
|
(1 620)
|
(1 544)
|
(1 392)
|
(1 347)
|
(1 397)
|
(1 317)
|
(1 315)
|
(1 251)
|
(1 247)
|
(1 209)
|
(1 148)
|
(1 111)
|
(1 053)
|
(1 096)
|
(1 046)
|
(1 050)
|
(1 015)
|
(1 050)
|
(1 201)
|
(1 240)
|
(1 348)
|
(1 396)
|
(1 428)
|
(1 612)
|
(1 771)
|
(1 850)
|
(1 848)
|
(1 766)
|
(1 794)
|
(1 819)
|
(1 889)
|
(2 079)
|
(2 160)
|
(2 230)
|
(2 251)
|
(2 122)
|
(2 083)
|
(2 273)
|
(2 361)
|
(2 573)
|
(2 574)
|
(2 611)
|
(2 700)
|
(2 707)
|
(2 811)
|
(2 696)
|
(2 634)
|
(2 631)
|
(2 820)
|
(2 958)
|
(3 334)
|
(3 680)
|
(3 863)
|
(4 181)
|
(4 091)
|
(4 066)
|
(4 199)
|
(4 196)
|
(4 209)
|
(4 260)
|
(4 190)
|
(4 181)
|
(4 214)
|
(4 172)
|
(3 912)
|
(3 654)
|
(3 511)
|
(3 267)
|
(3 166)
|
(3 091)
|
(2 976)
|
(2 875)
|
(2 923)
|
(2 836)
|
(2 812)
|
(2 877)
|
(2 719)
|
(2 772)
|
(2 707)
|
(2 761)
|
(2 888)
|
(2 941)
|
(3 041)
|
(3 160)
|
(3 325)
|
(3 383)
|
(3 515)
|
(3 367)
|
(3 380)
|
(3 211)
|
(3 161)
|
(3 121)
|
|
| Other Items |
(1 458)
|
(1 470)
|
(765)
|
(394)
|
(116)
|
(68)
|
27
|
(68)
|
(104)
|
(30)
|
225
|
189
|
491
|
476
|
381
|
654
|
653
|
623
|
1 182
|
991
|
772
|
807
|
468
|
461
|
1 357
|
1 376
|
996
|
1 751
|
996
|
1 172
|
1 565
|
1 031
|
1 002
|
874
|
552
|
610
|
491
|
724
|
664
|
722
|
814
|
453
|
426
|
80
|
(51)
|
(41)
|
35
|
45
|
10
|
(1)
|
(70)
|
(70)
|
(72)
|
(84)
|
(49)
|
(65)
|
(79)
|
(63)
|
(82)
|
(89)
|
(49)
|
(50)
|
(24)
|
(38)
|
(66)
|
(69)
|
(80)
|
(93)
|
(4)
|
(5)
|
0
|
105
|
21
|
38
|
20
|
234
|
247
|
260
|
776
|
473
|
475
|
2 335
|
1 787
|
1 801
|
1 787
|
(57)
|
290
|
328
|
367
|
354
|
64
|
76
|
74
|
72
|
79
|
118
|
|
| Cash from Investing Activities |
(3 487)
N/A
|
(3 534)
-1%
|
(2 671)
+24%
|
(2 051)
+23%
|
(1 736)
+15%
|
(1 612)
+7%
|
(1 365)
+15%
|
(1 415)
-4%
|
(1 501)
-6%
|
(1 347)
+10%
|
(1 090)
+19%
|
(1 062)
+3%
|
(756)
+29%
|
(733)
+3%
|
(767)
-5%
|
(457)
+40%
|
(400)
+12%
|
(473)
-18%
|
136
N/A
|
(59)
N/A
|
(243)
-312%
|
(243)
N/A
|
(733)
-202%
|
(779)
-6%
|
9
N/A
|
(20)
N/A
|
(432)
-2 060%
|
139
N/A
|
(775)
N/A
|
(678)
+13%
|
(283)
+58%
|
(735)
-160%
|
(792)
-8%
|
(945)
-19%
|
(1 337)
-41%
|
(1 469)
-10%
|
(1 669)
-14%
|
(1 506)
+10%
|
(1 587)
-5%
|
(1 400)
+12%
|
(1 269)
+9%
|
(1 820)
-43%
|
(1 935)
-6%
|
(2 493)
-29%
|
(2 625)
-5%
|
(2 652)
-1%
|
(2 665)
0%
|
(2 662)
+0%
|
(2 801)
-5%
|
(2 697)
+4%
|
(2 704)
0%
|
(2 701)
+0%
|
(2 892)
-7%
|
(3 042)
-5%
|
(3 383)
-11%
|
(3 745)
-11%
|
(3 942)
-5%
|
(4 244)
-8%
|
(4 173)
+2%
|
(4 155)
+0%
|
(4 248)
-2%
|
(4 246)
+0%
|
(4 233)
+0%
|
(4 298)
-2%
|
(4 256)
+1%
|
(4 250)
+0%
|
(4 294)
-1%
|
(4 265)
+1%
|
(3 916)
+8%
|
(3 659)
+7%
|
(3 511)
+4%
|
(3 162)
+10%
|
(3 145)
+1%
|
(3 053)
+3%
|
(2 956)
+3%
|
(2 641)
+11%
|
(2 676)
-1%
|
(2 576)
+4%
|
(2 036)
+21%
|
(2 404)
-18%
|
(2 244)
+7%
|
(437)
+81%
|
(920)
-111%
|
(960)
-4%
|
(1 101)
-15%
|
(2 998)
-172%
|
(2 751)
+8%
|
(2 832)
-3%
|
(2 958)
-4%
|
(3 029)
-2%
|
(3 451)
-14%
|
(3 291)
+5%
|
(3 306)
0%
|
(3 139)
+5%
|
(3 082)
+2%
|
(3 003)
+3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2 879
|
(283)
|
(55)
|
(34)
|
952
|
715
|
716
|
716
|
286
|
286
|
289
|
286
|
83
|
80
|
75
|
75
|
146
|
(9)
|
(11)
|
(7)
|
(120)
|
50
|
68
|
60
|
(577)
|
(610)
|
(725)
|
(751)
|
(92)
|
0
|
0
|
0
|
0
|
(80)
|
(80)
|
(80)
|
(80)
|
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
|
(500)
|
(500)
|
(500)
|
(500)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
23
|
3 229
|
1 930
|
607
|
(449)
|
(560)
|
(691)
|
75
|
595
|
117
|
(218)
|
(435)
|
(534)
|
(212)
|
(26)
|
36
|
(100)
|
(256)
|
(882)
|
(1 146)
|
(1 114)
|
(934)
|
(630)
|
(591)
|
(498)
|
(978)
|
(35)
|
(802)
|
(788)
|
(180)
|
(1 142)
|
(780)
|
(323)
|
(711)
|
256
|
668
|
258
|
699
|
(623)
|
(197)
|
(991)
|
(987)
|
(246)
|
(667)
|
159
|
346
|
121
|
228
|
546
|
331
|
637
|
491
|
453
|
509
|
299
|
312
|
855
|
1 240
|
1 695
|
1 768
|
1 875
|
1 475
|
1 597
|
1 772
|
1 829
|
1 954
|
1 820
|
2 067
|
1 874
|
1 607
|
1 395
|
1 077
|
749
|
1 511
|
1 119
|
1 348
|
1 033
|
688
|
317
|
2 593
|
2 199
|
1 904
|
3 840
|
126
|
831
|
874
|
(1 316)
|
(165)
|
(25)
|
1 600
|
1 758
|
2 203
|
2 494
|
1 626
|
1 921
|
1 482
|
|
| Cash Paid for Dividends |
(448)
|
(447)
|
(446)
|
(445)
|
(456)
|
(467)
|
(477)
|
(488)
|
(493)
|
(501)
|
(509)
|
(518)
|
(522)
|
(526)
|
(529)
|
(532)
|
(541)
|
(550)
|
(560)
|
(570)
|
(574)
|
(579)
|
(584)
|
(589)
|
(594)
|
(610)
|
(626)
|
(641)
|
(655)
|
(659)
|
(663)
|
(668)
|
(673)
|
(678)
|
(684)
|
(688)
|
(693)
|
(693)
|
(693)
|
(693)
|
(693)
|
(699)
|
(705)
|
(711)
|
(718)
|
(721)
|
(723)
|
(726)
|
(728)
|
(733)
|
(738)
|
(743)
|
(748)
|
(758)
|
(768)
|
(779)
|
(789)
|
(799)
|
(810)
|
(819)
|
(830)
|
(841)
|
(850)
|
(860)
|
(870)
|
(879)
|
(890)
|
(900)
|
(910)
|
(921)
|
(930)
|
(941)
|
(950)
|
(960)
|
(970)
|
(980)
|
(991)
|
(1 001)
|
(1 012)
|
(1 021)
|
(1 031)
|
(1 044)
|
(1 056)
|
(1 068)
|
(1 079)
|
(1 092)
|
(1 107)
|
(1 122)
|
(1 137)
|
(1 152)
|
(1 166)
|
(1 181)
|
(1 196)
|
(1 211)
|
(1 227)
|
(1 242)
|
|
| Other |
(65)
|
(59)
|
137
|
628
|
449
|
446
|
415
|
(80)
|
(86)
|
(112)
|
(84)
|
(31)
|
(56)
|
(55)
|
(51)
|
(84)
|
(47)
|
(38)
|
(40)
|
(31)
|
(27)
|
(7)
|
8
|
1
|
19
|
18
|
8
|
(71)
|
(94)
|
(100)
|
(101)
|
(10)
|
(38)
|
(44)
|
(77)
|
(82)
|
(50)
|
(46)
|
(34)
|
(34)
|
(50)
|
(66)
|
(48)
|
(50)
|
(58)
|
(60)
|
(86)
|
(83)
|
(61)
|
(63)
|
(52)
|
(51)
|
(64)
|
(79)
|
(67)
|
(72)
|
(51)
|
(67)
|
(68)
|
(67)
|
(79)
|
(80)
|
(77)
|
(70)
|
(74)
|
(91)
|
(95)
|
(95)
|
(77)
|
(56)
|
(54)
|
(54)
|
(56)
|
(66)
|
(60)
|
(71)
|
(72)
|
(88)
|
(79)
|
(70)
|
(369)
|
(303)
|
(305)
|
(299)
|
(6)
|
(40)
|
(31)
|
(97)
|
(98)
|
(79)
|
(133)
|
(79)
|
(70)
|
(91)
|
(59)
|
(49)
|
|
| Cash from Financing Activities |
2 389
N/A
|
2 440
+2%
|
1 566
-36%
|
756
-52%
|
496
-34%
|
134
-73%
|
(37)
N/A
|
223
N/A
|
302
+35%
|
(210)
N/A
|
(522)
-149%
|
(698)
-34%
|
(1 029)
-47%
|
(713)
+31%
|
(531)
+26%
|
(505)
+5%
|
(542)
-7%
|
(853)
-57%
|
(1 493)
-75%
|
(1 754)
-17%
|
(1 835)
-5%
|
(1 470)
+20%
|
(1 138)
+23%
|
(1 119)
+2%
|
(1 650)
-47%
|
(2 180)
-32%
|
(1 378)
+37%
|
(2 265)
-64%
|
(1 629)
+28%
|
(1 031)
+37%
|
(1 918)
-86%
|
(1 458)
+24%
|
(1 034)
+29%
|
(1 513)
-46%
|
(585)
+61%
|
(182)
+69%
|
(565)
-210%
|
(40)
+93%
|
(1 350)
-3 275%
|
(924)
+32%
|
(1 734)
-88%
|
(1 752)
-1%
|
(999)
+43%
|
(1 428)
-43%
|
(617)
+57%
|
(435)
+29%
|
(688)
-58%
|
(581)
+16%
|
(243)
+58%
|
(465)
-91%
|
(153)
+67%
|
(303)
-98%
|
(359)
-18%
|
(328)
+9%
|
(536)
-63%
|
(539)
-1%
|
15
N/A
|
374
+2 393%
|
817
+118%
|
882
+8%
|
966
+10%
|
554
-43%
|
670
+21%
|
842
+26%
|
885
+5%
|
984
+11%
|
835
-15%
|
1 072
+28%
|
887
-17%
|
630
-29%
|
411
-35%
|
82
-80%
|
(257)
N/A
|
485
N/A
|
89
-82%
|
297
+234%
|
(30)
N/A
|
(401)
-1 237%
|
(774)
-93%
|
1 502
N/A
|
799
-47%
|
57
-93%
|
1 979
+3 372%
|
(1 741)
N/A
|
(754)
+57%
|
(258)
+66%
|
(2 454)
-851%
|
(1 384)
+44%
|
(1 260)
+9%
|
369
N/A
|
459
+24%
|
943
+105%
|
1 228
+30%
|
324
-74%
|
635
+96%
|
191
-70%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(4)
|
(2)
|
(1)
|
(13)
|
(9)
|
(11)
|
0
|
2
|
1
|
1
|
2
|
1
|
1
|
0
|
2
|
1
|
1
|
1
|
(2)
|
(1)
|
0
|
1
|
3
|
0
|
0
|
1
|
(2)
|
0
|
0
|
(1)
|
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 |
71
N/A
|
(19)
N/A
|
(173)
-811%
|
(218)
-26%
|
(18)
+92%
|
41
N/A
|
(132)
N/A
|
12
N/A
|
297
+2 375%
|
250
-16%
|
133
-47%
|
162
+22%
|
(179)
N/A
|
(136)
+24%
|
38
N/A
|
294
+674%
|
8
-97%
|
(123)
N/A
|
(172)
-40%
|
(336)
-95%
|
(153)
+54%
|
251
N/A
|
42
-83%
|
137
+226%
|
280
+104%
|
(184)
N/A
|
(48)
+74%
|
(154)
-221%
|
(59)
+62%
|
982
N/A
|
308
-69%
|
(99)
N/A
|
29
N/A
|
(920)
N/A
|
(336)
+63%
|
202
N/A
|
(70)
N/A
|
588
N/A
|
102
-83%
|
910
+792%
|
554
-39%
|
31
-94%
|
606
+1 855%
|
(462)
N/A
|
(455)
+2%
|
(511)
-12%
|
(601)
-18%
|
(332)
+45%
|
114
N/A
|
235
+106%
|
406
+73%
|
255
-37%
|
(91)
N/A
|
353
N/A
|
27
-92%
|
(432)
N/A
|
(8)
+98%
|
(416)
-5 100%
|
51
N/A
|
179
+251%
|
29
-84%
|
(399)
N/A
|
(218)
+45%
|
(172)
+21%
|
(110)
+36%
|
(61)
+45%
|
(321)
-426%
|
(174)
+46%
|
(116)
+33%
|
(38)
+67%
|
4
N/A
|
50
+1 150%
|
(23)
N/A
|
746
N/A
|
352
-53%
|
843
+139%
|
396
-53%
|
(1)
N/A
|
(323)
-32 200%
|
861
N/A
|
291
-66%
|
801
+175%
|
2 102
+162%
|
(1 442)
N/A
|
(352)
+76%
|
(388)
-10%
|
(1 649)
-325%
|
(318)
+81%
|
(412)
-30%
|
(30)
+93%
|
(452)
-1 407%
|
128
N/A
|
55
-57%
|
(294)
N/A
|
70
N/A
|
132
+89%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(860)
N/A
|
(985)
-15%
|
(972)
+1%
|
(579)
+40%
|
(385)
+34%
|
(16)
+96%
|
(111)
-594%
|
(143)
-29%
|
97
N/A
|
489
+404%
|
429
-12%
|
669
+56%
|
358
-46%
|
100
-72%
|
188
+88%
|
143
-24%
|
(104)
N/A
|
106
N/A
|
138
+30%
|
429
+211%
|
911
+112%
|
914
+0%
|
711
-22%
|
792
+11%
|
573
-28%
|
620
+8%
|
333
-46%
|
362
+9%
|
574
+59%
|
841
+47%
|
662
-21%
|
328
-50%
|
61
-81%
|
(281)
N/A
|
(303)
-8%
|
(226)
+25%
|
4
N/A
|
(96)
N/A
|
788
N/A
|
1 112
+41%
|
1 474
+33%
|
1 330
-10%
|
1 179
-11%
|
886
-25%
|
213
-76%
|
(35)
N/A
|
52
N/A
|
204
+292%
|
347
+70%
|
701
+102%
|
629
-10%
|
628
0%
|
340
-46%
|
765
+125%
|
612
-20%
|
172
-72%
|
56
-67%
|
(727)
N/A
|
(684)
+6%
|
(614)
+10%
|
(888)
-45%
|
(903)
-2%
|
(864)
+4%
|
(976)
-13%
|
(929)
+5%
|
(976)
-5%
|
(1 076)
-10%
|
(1 153)
-7%
|
(999)
+13%
|
(663)
+34%
|
(407)
+39%
|
(137)
+66%
|
213
N/A
|
223
+5%
|
243
+9%
|
312
+28%
|
179
-43%
|
140
-22%
|
(325)
N/A
|
(1 114)
-243%
|
(983)
+12%
|
(1 591)
-62%
|
(1 664)
-5%
|
(1 502)
+10%
|
(1 385)
+8%
|
(73)
+95%
|
515
N/A
|
738
+43%
|
481
-35%
|
(753)
N/A
|
(975)
-29%
|
(891)
+9%
|
(1 247)
-40%
|
(690)
+45%
|
(644)
+7%
|
(177)
+73%
|
|