BCE Inc
TSX:BCE
Cash Flow Statement
Cash Flow Statement
BCE 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 |
3 646
|
1 104
|
1 001
|
1 033
|
1 871
|
1 980
|
2 124
|
2 208
|
1 820
|
1 830
|
1 891
|
1 528
|
1 395
|
1 400
|
1 441
|
1 746
|
1 961
|
1 885
|
1 756
|
1 683
|
2 007
|
2 133
|
2 392
|
2 510
|
4 057
|
3 817
|
3 509
|
3 349
|
943
|
1 060
|
1 040
|
1 344
|
1 738
|
2 066
|
2 324
|
2 222
|
2 190
|
2 038
|
2 091
|
2 345
|
2 574
|
2 623
|
2 776
|
2 684
|
2 876
|
2 917
|
2 752
|
2 560
|
2 388
|
2 430
|
2 466
|
2 717
|
2 718
|
2 587
|
2 694
|
2 782
|
2 730
|
2 905
|
2 921
|
2 930
|
3 087
|
3 054
|
3 001
|
3 051
|
3 050
|
3 034
|
3 012
|
3 029
|
2 973
|
3 055
|
3 117
|
3 172
|
3 253
|
3 195
|
2 663
|
2 475
|
2 473
|
2 427
|
2 876
|
2 955
|
2 892
|
3 139
|
3 059
|
3 017
|
2 926
|
2 780
|
2 523
|
2 459
|
2 327
|
1 996
|
2 203
|
305
|
375
|
601
|
641
|
6 387
|
|
| Depreciation & Amortization |
3 517
|
3 202
|
3 180
|
2 986
|
3 024
|
3 014
|
2 970
|
3 002
|
3 062
|
3 058
|
3 053
|
3 006
|
3 000
|
3 003
|
3 022
|
3 016
|
3 061
|
3 056
|
3 069
|
3 108
|
3 122
|
3 152
|
3 168
|
3 191
|
3 181
|
3 213
|
3 195
|
3 176
|
3 264
|
3 265
|
3 298
|
3 335
|
3 371
|
3 318
|
3 276
|
3 229
|
3 125
|
3 149
|
3 192
|
3 219
|
3 261
|
3 298
|
3 321
|
3 366
|
3 392
|
3 403
|
3 401
|
3 393
|
3 380
|
3 408
|
3 445
|
3 455
|
3 452
|
3 425
|
3 400
|
3 405
|
3 420
|
3 469
|
3 484
|
3 491
|
3 508
|
3 527
|
3 637
|
3 737
|
3 844
|
3 929
|
3 958
|
3 990
|
4 014
|
4 125
|
4 228
|
4 320
|
4 398
|
4 397
|
4 375
|
4 392
|
4 404
|
4 435
|
4 499
|
4 538
|
4 609
|
4 627
|
4 673
|
4 707
|
4 723
|
4 773
|
4 806
|
4 857
|
4 918
|
4 979
|
5 017
|
5 044
|
5 041
|
5 051
|
5 068
|
5 118
|
|
| Change in Deffered Taxes |
73
|
(307)
|
(392)
|
(446)
|
563
|
548
|
762
|
790
|
409
|
482
|
419
|
101
|
(79)
|
(25)
|
4
|
278
|
719
|
810
|
852
|
805
|
(13)
|
(100)
|
(315)
|
(143)
|
413
|
235
|
437
|
199
|
129
|
183
|
86
|
(119)
|
32
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
6
|
17
|
47
|
100
|
0
|
0
|
0
|
159
|
0
|
0
|
2
|
97
|
117
|
139
|
138
|
142
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
181
|
204
|
223
|
241
|
80
|
84
|
89
|
183
|
98
|
186
|
187
|
101
|
99
|
98
|
96
|
92
|
94
|
94
|
95
|
95
|
90
|
92
|
87
|
84
|
81
|
84
|
85
|
85
|
89
|
90
|
91
|
93
|
93
|
89
|
91
|
91
|
91
|
94
|
93
|
94
|
95
|
99
|
106
|
105
|
101
|
110
|
56
|
35
|
95
|
25
|
68
|
85
|
84
|
87
|
85
|
84
|
|
| Other Non-Cash Items |
(4 452)
|
(1 045)
|
(521)
|
466
|
(1 690)
|
(1 356)
|
(1 143)
|
(1 274)
|
293
|
533
|
434
|
1 192
|
1 326
|
949
|
1 070
|
470
|
325
|
1 943
|
2 049
|
2 616
|
522
|
(1 088)
|
(1 260)
|
(1 859)
|
(1 937)
|
(1 535)
|
(1 390)
|
(1 216)
|
1 215
|
967
|
918
|
711
|
(295)
|
(206)
|
(10)
|
228
|
427
|
123
|
213
|
142
|
(20)
|
394
|
301
|
363
|
254
|
404
|
522
|
786
|
1 910
|
1 881
|
1 922
|
1 739
|
1 356
|
1 479
|
1 365
|
1 400
|
1 466
|
1 289
|
1 421
|
1 339
|
1 209
|
1 287
|
1 292
|
1 344
|
1 728
|
1 706
|
1 719
|
1 740
|
1 656
|
1 742
|
1 775
|
1 866
|
2 062
|
2 053
|
2 386
|
2 368
|
2 366
|
2 340
|
1 999
|
1 941
|
1 850
|
1 951
|
2 105
|
2 083
|
2 267
|
2 411
|
2 735
|
2 834
|
2 998
|
3 102
|
2 870
|
4 856
|
4 648
|
4 664
|
4 420
|
(1 435)
|
|
| Cash Taxes Paid |
1 348
|
0
|
0
|
0
|
1 284
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
195
|
0
|
0
|
0
|
187
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
168
|
192
|
228
|
243
|
129
|
113
|
102
|
111
|
130
|
226
|
248
|
262
|
280
|
324
|
314
|
329
|
470
|
683
|
756
|
795
|
743
|
715
|
724
|
698
|
672
|
577
|
560
|
617
|
565
|
615
|
627
|
570
|
675
|
671
|
670
|
765
|
650
|
655
|
669
|
596
|
725
|
669
|
536
|
684
|
846
|
722
|
823
|
994
|
913
|
920
|
968
|
711
|
749
|
797
|
854
|
871
|
700
|
871
|
802
|
731
|
783
|
522
|
441
|
486
|
|
| Cash Interest Paid |
1 381
|
0
|
0
|
0
|
1 019
|
0
|
0
|
0
|
1 105
|
0
|
0
|
0
|
916
|
0
|
0
|
0
|
932
|
0
|
0
|
0
|
941
|
0
|
0
|
0
|
880
|
0
|
0
|
0
|
787
|
0
|
0
|
0
|
789
|
1 039
|
1 344
|
1 589
|
1 092
|
1 009
|
920
|
853
|
795
|
808
|
789
|
833
|
835
|
851
|
860
|
884
|
879
|
912
|
937
|
905
|
907
|
905
|
904
|
915
|
911
|
905
|
896
|
890
|
882
|
884
|
912
|
935
|
965
|
978
|
981
|
946
|
990
|
1 021
|
1 039
|
1 118
|
1 087
|
1 138
|
1 106
|
1 141
|
1 112
|
1 100
|
1 092
|
1 123
|
1 080
|
1 147
|
1 113
|
1 146
|
1 197
|
1 263
|
1 337
|
1 403
|
1 486
|
1 495
|
1 612
|
1 693
|
1 759
|
1 872
|
1 793
|
1 881
|
|
| Change in Working Capital |
201
|
(597)
|
(774)
|
(664)
|
(361)
|
231
|
309
|
659
|
656
|
670
|
380
|
335
|
138
|
(147)
|
65
|
(145)
|
(381)
|
(588)
|
(672)
|
(463)
|
(262)
|
(68)
|
101
|
(296)
|
(3)
|
(96)
|
8
|
290
|
364
|
466
|
542
|
501
|
40
|
(250)
|
(823)
|
(1 124)
|
(1 375)
|
(1 213)
|
(1 339)
|
(1 184)
|
(946)
|
(978)
|
(538)
|
(878)
|
(962)
|
(1 326)
|
(1 313)
|
(1 238)
|
(1 202)
|
(1 301)
|
(1 433)
|
(1 359)
|
(1 285)
|
(1 187)
|
(1 164)
|
(1 296)
|
(1 342)
|
(1 144)
|
(1 258)
|
(1 127)
|
(1 161)
|
(1 202)
|
(1 000)
|
(912)
|
(1 264)
|
(1 128)
|
(1 245)
|
(1 505)
|
(1 259)
|
(1 518)
|
(1 680)
|
(1 703)
|
(1 755)
|
(1 752)
|
(1 062)
|
(1 021)
|
(1 485)
|
(903)
|
(1 138)
|
(1 534)
|
(1 343)
|
(1 985)
|
(2 007)
|
(1 755)
|
(1 601)
|
(2 158)
|
(2 850)
|
(2 571)
|
(2 472)
|
(2 327)
|
(2 287)
|
(2 671)
|
(2 851)
|
(2 721)
|
(2 645)
|
(2 766)
|
|
| Cash from Operating Activities |
2 985
N/A
|
2 357
-21%
|
2 494
+6%
|
3 375
+35%
|
3 407
+1%
|
4 417
+30%
|
5 022
+14%
|
5 385
+7%
|
6 240
+16%
|
6 573
+5%
|
6 177
-6%
|
6 162
0%
|
5 780
-6%
|
5 180
-10%
|
5 602
+8%
|
5 365
-4%
|
5 685
+6%
|
7 106
+25%
|
7 054
-1%
|
7 749
+10%
|
5 376
-31%
|
4 029
-25%
|
4 086
+1%
|
3 403
-17%
|
5 711
+68%
|
5 634
-1%
|
5 759
+2%
|
5 798
+1%
|
5 915
+2%
|
5 941
+0%
|
5 884
-1%
|
5 772
-2%
|
4 886
-15%
|
4 973
+2%
|
4 817
-3%
|
4 833
+0%
|
4 367
-10%
|
4 097
-6%
|
4 157
+1%
|
4 522
+9%
|
4 869
+8%
|
5 337
+10%
|
5 860
+10%
|
5 535
-6%
|
5 560
+0%
|
5 398
-3%
|
5 362
-1%
|
5 501
+3%
|
6 476
+18%
|
6 418
-1%
|
6 400
0%
|
6 552
+2%
|
6 241
-5%
|
6 304
+1%
|
6 295
0%
|
6 291
0%
|
6 274
0%
|
6 519
+4%
|
6 568
+1%
|
6 633
+1%
|
6 643
+0%
|
6 666
+0%
|
6 930
+4%
|
7 220
+4%
|
7 358
+2%
|
7 541
+2%
|
7 444
-1%
|
7 254
-3%
|
7 384
+2%
|
7 404
+0%
|
7 440
+0%
|
7 655
+3%
|
7 958
+4%
|
7 893
-1%
|
8 362
+6%
|
8 214
-2%
|
7 758
-6%
|
8 299
+7%
|
8 236
-1%
|
7 900
-4%
|
8 008
+1%
|
7 732
-3%
|
7 830
+1%
|
8 052
+3%
|
8 315
+3%
|
7 806
-6%
|
7 214
-8%
|
7 579
+5%
|
7 771
+3%
|
7 750
0%
|
7 803
+1%
|
7 534
-3%
|
7 213
-4%
|
7 595
+5%
|
7 484
-1%
|
7 304
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4 945)
|
(3 859)
|
(3 968)
|
(3 838)
|
(3 709)
|
(3 442)
|
(3 214)
|
(3 101)
|
(3 101)
|
(3 166)
|
(3 275)
|
(3 289)
|
(3 272)
|
(3 337)
|
(3 430)
|
(3 561)
|
(3 357)
|
(3 214)
|
(3 166)
|
(2 990)
|
(3 121)
|
(3 261)
|
(3 148)
|
(3 151)
|
(3 140)
|
(2 970)
|
(2 936)
|
(2 877)
|
(2 986)
|
(3 025)
|
(3 115)
|
(3 115)
|
(2 854)
|
(2 799)
|
(2 671)
|
(2 724)
|
(2 998)
|
(3 097)
|
(3 225)
|
(3 282)
|
(3 256)
|
(3 439)
|
(3 591)
|
(3 609)
|
(3 515)
|
(3 420)
|
(3 298)
|
(3 346)
|
(3 571)
|
(3 578)
|
(3 685)
|
(3 780)
|
(3 717)
|
(3 815)
|
(3 792)
|
(3 744)
|
(3 626)
|
(3 651)
|
(3 687)
|
(3 736)
|
(3 771)
|
(3 771)
|
(3 863)
|
(3 927)
|
(4 034)
|
(4 113)
|
(4 127)
|
(4 097)
|
(3 971)
|
(3 890)
|
(3 806)
|
(3 809)
|
(3 988)
|
(3 921)
|
(3 843)
|
(3 861)
|
(4 202)
|
(4 431)
|
(4 747)
|
(5 298)
|
(4 837)
|
(4 784)
|
(4 793)
|
(4 531)
|
(5 133)
|
(5 260)
|
(5 348)
|
(5 346)
|
(4 764)
|
(4 784)
|
(4 869)
|
(4 518)
|
(4 428)
|
(4 051)
|
(3 422)
|
(3 349)
|
|
| Other Items |
4 131
|
(476)
|
88
|
(1 071)
|
(3 323)
|
(3 443)
|
(3 807)
|
(2 239)
|
226
|
304
|
391
|
234
|
(279)
|
(489)
|
(575)
|
(730)
|
(525)
|
(312)
|
(422)
|
(662)
|
893
|
752
|
1 264
|
1 608
|
3 420
|
3 527
|
3 147
|
2 294
|
(962)
|
(952)
|
(934)
|
(375)
|
(363)
|
(310)
|
(184)
|
109
|
50
|
43
|
(708)
|
(706)
|
(628)
|
(629)
|
13
|
(389)
|
(586)
|
(595)
|
(582)
|
(3 028)
|
(2 830)
|
(2 407)
|
(2 875)
|
149
|
147
|
(368)
|
(230)
|
(425)
|
(488)
|
(587)
|
(288)
|
(777)
|
(813)
|
(2 263)
|
(1 931)
|
(1 461)
|
(1 403)
|
15
|
(344)
|
(486)
|
(415)
|
(213)
|
(190)
|
(8)
|
(48)
|
(31)
|
(63)
|
(206)
|
662
|
648
|
670
|
798
|
(2 166)
|
(2 242)
|
(2 185)
|
(2 185)
|
(384)
|
(292)
|
(470)
|
(316)
|
(1 017)
|
(804)
|
(1 151)
|
(1 374)
|
(10)
|
172
|
681
|
446
|
|
| Cash from Investing Activities |
(814)
N/A
|
(4 335)
-433%
|
(3 880)
+10%
|
(4 909)
-27%
|
(7 032)
-43%
|
(6 885)
+2%
|
(7 021)
-2%
|
(5 340)
+24%
|
(2 875)
+46%
|
(2 862)
+0%
|
(2 884)
-1%
|
(3 055)
-6%
|
(3 551)
-16%
|
(3 826)
-8%
|
(4 005)
-5%
|
(4 291)
-7%
|
(3 882)
+10%
|
(3 526)
+9%
|
(3 588)
-2%
|
(3 652)
-2%
|
(2 228)
+39%
|
(2 509)
-13%
|
(1 884)
+25%
|
(1 543)
+18%
|
280
N/A
|
557
+99%
|
211
-62%
|
(583)
N/A
|
(3 948)
-577%
|
(3 977)
-1%
|
(4 049)
-2%
|
(3 490)
+14%
|
(3 217)
+8%
|
(3 109)
+3%
|
(2 855)
+8%
|
(2 615)
+8%
|
(2 948)
-13%
|
(3 054)
-4%
|
(3 933)
-29%
|
(3 988)
-1%
|
(3 884)
+3%
|
(4 068)
-5%
|
(3 578)
+12%
|
(3 998)
-12%
|
(4 101)
-3%
|
(4 015)
+2%
|
(3 880)
+3%
|
(6 374)
-64%
|
(6 401)
0%
|
(5 985)
+6%
|
(6 560)
-10%
|
(3 631)
+45%
|
(3 570)
+2%
|
(4 183)
-17%
|
(4 022)
+4%
|
(4 169)
-4%
|
(4 114)
+1%
|
(4 238)
-3%
|
(3 975)
+6%
|
(4 513)
-14%
|
(4 584)
-2%
|
(6 034)
-32%
|
(5 794)
+4%
|
(5 388)
+7%
|
(5 437)
-1%
|
(4 098)
+25%
|
(4 471)
-9%
|
(4 583)
-3%
|
(4 386)
+4%
|
(4 103)
+6%
|
(3 996)
+3%
|
(3 817)
+4%
|
(4 036)
-6%
|
(3 952)
+2%
|
(3 906)
+1%
|
(4 067)
-4%
|
(3 540)
+13%
|
(3 783)
-7%
|
(4 077)
-8%
|
(4 500)
-10%
|
(7 003)
-56%
|
(7 026)
0%
|
(6 978)
+1%
|
(6 716)
+4%
|
(5 517)
+18%
|
(5 552)
-1%
|
(5 818)
-5%
|
(5 662)
+3%
|
(5 781)
-2%
|
(5 588)
+3%
|
(6 020)
-8%
|
(5 892)
+2%
|
(4 438)
+25%
|
(3 879)
+13%
|
(2 741)
+29%
|
(2 903)
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(467)
|
230
|
228
|
2 599
|
2 897
|
2 849
|
2 846
|
827
|
172
|
18
|
18
|
(336)
|
32
|
37
|
37
|
41
|
25
|
(508)
|
(980)
|
(1 089)
|
(1 212)
|
(897)
|
(315)
|
(202)
|
(74)
|
136
|
37
|
32
|
(42)
|
(599)
|
(950)
|
(961)
|
(892)
|
(460)
|
(237)
|
(347)
|
(461)
|
(288)
|
(124)
|
346
|
354
|
496
|
453
|
97
|
212
|
34
|
26
|
22
|
13
|
32
|
41
|
43
|
49
|
55
|
65
|
70
|
814
|
781
|
770
|
754
|
(7)
|
(60)
|
(72)
|
(97)
|
(107)
|
(321)
|
(365)
|
(369)
|
(386)
|
(180)
|
(98)
|
87
|
98
|
82
|
(27)
|
(214)
|
(237)
|
(246)
|
(179)
|
(50)
|
(36)
|
(15)
|
(51)
|
(188)
|
(209)
|
(263)
|
(285)
|
(308)
|
(345)
|
(373)
|
(385)
|
(356)
|
(327)
|
(286)
|
(279)
|
(337)
|
|
| Net Issuance of Debt |
(1 533)
|
483
|
1 479
|
1 911
|
2 005
|
2 195
|
612
|
(306)
|
(1 827)
|
(2 747)
|
(2 094)
|
(1 829)
|
(1 140)
|
(957)
|
(348)
|
(509)
|
(47)
|
(987)
|
(813)
|
836
|
(432)
|
97
|
(203)
|
(2 195)
|
(1 766)
|
(1 968)
|
(1 851)
|
(1 501)
|
(451)
|
(420)
|
(714)
|
(1 307)
|
(1 385)
|
(1 327)
|
(1 054)
|
(396)
|
623
|
2 021
|
782
|
701
|
(324)
|
(1 594)
|
(174)
|
(170)
|
471
|
1 347
|
1 943
|
2 997
|
2 146
|
1 309
|
306
|
901
|
780
|
1 608
|
1 055
|
(372)
|
(510)
|
(1 395)
|
(510)
|
342
|
719
|
2 107
|
1 499
|
1 499
|
691
|
377
|
109
|
(519)
|
160
|
(682)
|
374
|
(735)
|
(1 216)
|
1 130
|
(801)
|
7
|
(638)
|
(1 059)
|
(441)
|
486
|
2 435
|
272
|
1 444
|
848
|
739
|
2 056
|
2 366
|
1 911
|
2 542
|
2 126
|
3 370
|
3 859
|
2 476
|
469
|
(2 029)
|
(2 528)
|
|
| Cash Paid for Dividends |
(1 033)
|
(1 023)
|
(1 018)
|
(1 014)
|
(1 042)
|
(1 060)
|
(1 075)
|
(1 093)
|
(1 090)
|
(1 121)
|
(1 151)
|
(1 176)
|
(1 193)
|
(1 193)
|
(1 222)
|
(1 251)
|
(1 281)
|
(1 308)
|
(1 303)
|
(1 291)
|
(1 253)
|
(1 220)
|
(1 221)
|
(1 233)
|
(1 271)
|
(1 307)
|
(1 309)
|
(1 013)
|
(716)
|
(709)
|
(712)
|
(1 003)
|
(1 308)
|
(1 324)
|
(1 356)
|
(1 388)
|
(1 426)
|
(1 460)
|
(1 499)
|
(1 578)
|
(1 638)
|
(1 702)
|
(1 757)
|
(1 771)
|
(1 816)
|
(1 846)
|
(1 876)
|
(1 918)
|
(1 922)
|
(1 940)
|
(1 967)
|
(1 989)
|
(2 027)
|
(2 101)
|
(2 174)
|
(2 251)
|
(2 319)
|
(2 323)
|
(2 366)
|
(2 406)
|
(2 431)
|
(2 506)
|
(2 535)
|
(2 574)
|
(2 639)
|
(2 681)
|
(2 738)
|
(2 784)
|
(2 828)
|
(2 853)
|
(2 889)
|
(2 936)
|
(2 966)
|
(3 014)
|
(3 051)
|
(3 076)
|
(3 107)
|
(3 139)
|
(3 141)
|
(3 214)
|
(3 257)
|
(3 301)
|
(3 344)
|
(3 394)
|
(3 448)
|
(3 514)
|
(3 532)
|
(3 621)
|
(3 668)
|
(3 703)
|
(3 809)
|
(3 765)
|
(3 800)
|
(3 512)
|
(3 203)
|
(2 686)
|
|
| Other |
1 171
|
286
|
(106)
|
(183)
|
(498)
|
(420)
|
(578)
|
(724)
|
(204)
|
(338)
|
(285)
|
3
|
(270)
|
(225)
|
(263)
|
(266)
|
(435)
|
(426)
|
(636)
|
(735)
|
(115)
|
(268)
|
(210)
|
(264)
|
(803)
|
(680)
|
(531)
|
(410)
|
(350)
|
(350)
|
(371)
|
(401)
|
(459)
|
(368)
|
(155)
|
(91)
|
(68)
|
110
|
(29)
|
(80)
|
27
|
(242)
|
(289)
|
(248)
|
(374)
|
(164)
|
(160)
|
(176)
|
(106)
|
(269)
|
(278)
|
(1 073)
|
(1 242)
|
(1 278)
|
(1 200)
|
(353)
|
(98)
|
(46)
|
(41)
|
(39)
|
(100)
|
(86)
|
(86)
|
(74)
|
(94)
|
(129)
|
(146)
|
(152)
|
(144)
|
(117)
|
(127)
|
(114)
|
(118)
|
(128)
|
(124)
|
(151)
|
(153)
|
(140)
|
(95)
|
(41)
|
(164)
|
(173)
|
(233)
|
(207)
|
(70)
|
(60)
|
(91)
|
(63)
|
(71)
|
(74)
|
(11)
|
(89)
|
(99)
|
(127)
|
(123)
|
(252)
|
|
| Cash from Financing Activities |
(1 862)
N/A
|
(24)
+99%
|
583
N/A
|
3 313
+468%
|
3 362
+1%
|
3 564
+6%
|
1 805
-49%
|
(1 296)
N/A
|
(2 949)
-128%
|
(4 188)
-42%
|
(3 512)
+16%
|
(3 338)
+5%
|
(2 571)
+23%
|
(2 338)
+9%
|
(1 796)
+23%
|
(1 985)
-11%
|
(1 738)
+12%
|
(3 229)
-86%
|
(3 732)
-16%
|
(2 279)
+39%
|
(3 012)
-32%
|
(2 288)
+24%
|
(1 949)
+15%
|
(3 894)
-100%
|
(3 914)
-1%
|
(3 819)
+2%
|
(3 654)
+4%
|
(2 892)
+21%
|
(1 559)
+46%
|
(2 078)
-33%
|
(2 747)
-32%
|
(3 672)
-34%
|
(4 044)
-10%
|
(3 479)
+14%
|
(2 802)
+19%
|
(2 222)
+21%
|
(1 332)
+40%
|
383
N/A
|
(870)
N/A
|
(611)
+30%
|
(1 581)
-159%
|
(3 042)
-92%
|
(1 767)
+42%
|
(2 092)
-18%
|
(1 507)
+28%
|
(629)
+58%
|
(67)
+89%
|
925
N/A
|
131
-86%
|
(868)
N/A
|
(1 898)
-119%
|
(2 118)
-12%
|
(2 440)
-15%
|
(1 716)
+30%
|
(2 254)
-31%
|
(2 906)
-29%
|
(2 113)
+27%
|
(2 983)
-41%
|
(2 147)
+28%
|
(1 349)
+37%
|
(1 819)
-35%
|
(545)
+70%
|
(1 194)
-119%
|
(1 246)
-4%
|
(2 149)
-72%
|
(2 754)
-28%
|
(3 140)
-14%
|
(3 824)
-22%
|
(3 198)
+16%
|
(3 832)
-20%
|
(2 740)
+28%
|
(3 698)
-35%
|
(4 202)
-14%
|
(1 930)
+54%
|
(4 003)
-107%
|
(3 434)
+14%
|
(4 135)
-20%
|
(4 584)
-11%
|
(3 856)
+16%
|
(2 819)
+27%
|
(1 022)
+64%
|
(3 217)
-215%
|
(2 184)
+32%
|
(2 941)
-35%
|
(2 988)
-2%
|
(1 781)
+40%
|
(1 542)
+13%
|
(2 081)
-35%
|
(1 542)
+26%
|
(2 024)
-31%
|
(835)
+59%
|
(351)
+58%
|
(1 750)
-399%
|
(3 456)
-97%
|
(5 634)
-63%
|
(5 803)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1)
|
(1)
|
2
|
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
|
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
|
2
|
|
| Net Change in Cash |
309
N/A
|
(2 003)
N/A
|
(804)
+60%
|
1 781
N/A
|
(263)
N/A
|
1 096
N/A
|
(194)
N/A
|
(1 251)
-545%
|
416
N/A
|
(477)
N/A
|
(219)
+54%
|
(231)
-5%
|
(342)
-48%
|
(984)
-188%
|
(199)
+80%
|
(911)
-358%
|
65
N/A
|
351
+440%
|
(266)
N/A
|
1 818
N/A
|
136
-93%
|
(768)
N/A
|
253
N/A
|
(2 034)
N/A
|
2 077
N/A
|
2 372
+14%
|
2 316
-2%
|
2 323
+0%
|
408
-82%
|
(114)
N/A
|
(912)
-700%
|
(1 390)
-52%
|
(2 375)
-71%
|
(1 615)
+32%
|
(840)
+48%
|
(4)
+100%
|
87
N/A
|
1 426
+1 539%
|
(646)
N/A
|
(77)
+88%
|
(596)
-674%
|
(1 773)
-197%
|
515
N/A
|
(555)
N/A
|
(48)
+91%
|
754
N/A
|
1 415
+88%
|
52
-96%
|
206
+296%
|
(435)
N/A
|
(2 058)
-373%
|
803
N/A
|
231
-71%
|
405
+75%
|
19
-95%
|
(784)
N/A
|
47
N/A
|
(702)
N/A
|
446
N/A
|
771
+73%
|
240
-69%
|
87
-64%
|
(58)
N/A
|
586
N/A
|
(228)
N/A
|
689
N/A
|
(167)
N/A
|
(1 153)
-590%
|
(200)
+83%
|
(531)
-166%
|
704
N/A
|
140
-80%
|
(280)
N/A
|
2 011
N/A
|
453
-77%
|
713
+57%
|
83
-88%
|
(68)
N/A
|
303
N/A
|
581
+92%
|
(17)
N/A
|
(2 511)
-14 671%
|
(1 332)
+47%
|
(1 605)
-20%
|
(190)
+88%
|
473
N/A
|
(146)
N/A
|
(164)
-12%
|
448
N/A
|
138
-69%
|
948
+587%
|
1 291
+36%
|
1 025
-21%
|
260
-75%
|
(891)
N/A
|
(1 400)
-57%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 960)
N/A
|
(1 502)
+23%
|
(1 474)
+2%
|
(463)
+69%
|
(302)
+35%
|
975
N/A
|
1 808
+85%
|
2 284
+26%
|
3 139
+37%
|
3 407
+9%
|
2 902
-15%
|
2 873
-1%
|
2 508
-13%
|
1 843
-27%
|
2 172
+18%
|
1 804
-17%
|
2 328
+29%
|
3 892
+67%
|
3 888
0%
|
4 759
+22%
|
2 255
-53%
|
768
-66%
|
938
+22%
|
252
-73%
|
2 571
+920%
|
2 664
+4%
|
2 823
+6%
|
2 921
+3%
|
2 929
+0%
|
2 916
0%
|
2 769
-5%
|
2 657
-4%
|
2 032
-24%
|
2 174
+7%
|
2 146
-1%
|
2 109
-2%
|
1 369
-35%
|
1 000
-27%
|
932
-7%
|
1 240
+33%
|
1 613
+30%
|
1 898
+18%
|
2 269
+20%
|
1 926
-15%
|
2 045
+6%
|
1 978
-3%
|
2 064
+4%
|
2 155
+4%
|
2 905
+35%
|
2 840
-2%
|
2 715
-4%
|
2 772
+2%
|
2 524
-9%
|
2 489
-1%
|
2 503
+1%
|
2 547
+2%
|
2 648
+4%
|
2 868
+8%
|
2 881
+0%
|
2 897
+1%
|
2 872
-1%
|
2 895
+1%
|
3 067
+6%
|
3 293
+7%
|
3 324
+1%
|
3 428
+3%
|
3 317
-3%
|
3 157
-5%
|
3 413
+8%
|
3 514
+3%
|
3 634
+3%
|
3 846
+6%
|
3 970
+3%
|
3 972
+0%
|
4 519
+14%
|
4 353
-4%
|
3 556
-18%
|
3 868
+9%
|
3 489
-10%
|
2 602
-25%
|
3 171
+22%
|
2 948
-7%
|
3 037
+3%
|
3 521
+16%
|
3 182
-10%
|
2 546
-20%
|
1 866
-27%
|
2 233
+20%
|
3 007
+35%
|
2 966
-1%
|
2 934
-1%
|
3 016
+3%
|
2 785
-8%
|
3 544
+27%
|
4 062
+15%
|
3 955
-3%
|
|