Bausch Health Companies Inc
TSX:BHC
Cash Flow Statement
Cash Flow Statement
Bausch Health Companies Inc
| 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 |
143
|
156
|
169
|
208
|
202
|
202
|
156
|
(40)
|
(77)
|
(110)
|
(103)
|
160
|
149
|
109
|
164
|
246
|
327
|
436
|
301
|
212
|
237
|
220
|
345
|
196
|
158
|
65
|
48
|
200
|
183
|
232
|
224
|
177
|
134
|
144
|
(104)
|
(208)
|
(199)
|
(176)
|
73
|
160
|
140
|
62
|
29
|
(116)
|
(131)
|
(98)
|
(1 078)
|
(864)
|
(856)
|
(745)
|
503
|
880
|
999
|
825
|
601
|
(288)
|
(760)
|
(1 012)
|
(2 283)
|
(2 408)
|
(1 406)
|
(1 139)
|
1 380
|
2 404
|
(916)
|
(1 639)
|
(3 290)
|
(4 144)
|
(1 501)
|
(911)
|
(608)
|
(1 783)
|
(1 887)
|
(2 042)
|
(1 924)
|
(559)
|
(1 014)
|
(1 282)
|
(1 161)
|
(937)
|
(396)
|
58
|
270
|
(212)
|
(355)
|
(189)
|
(974)
|
(611)
|
(479)
|
(507)
|
(217)
|
(72)
|
(81)
|
48
|
321
|
120
|
|
| Depreciation & Amortization |
111
|
114
|
118
|
137
|
174
|
218
|
245
|
256
|
237
|
209
|
195
|
86
|
86
|
92
|
97
|
97
|
73
|
44
|
18
|
92
|
91
|
92
|
89
|
95
|
98
|
99
|
103
|
103
|
105
|
111
|
130
|
149
|
163
|
171
|
170
|
255
|
342
|
424
|
536
|
613
|
701
|
801
|
881
|
986
|
1 112
|
1 208
|
1 919
|
2 016
|
2 076
|
2 165
|
1 659
|
1 614
|
1 620
|
1 847
|
2 134
|
2 467
|
2 791
|
2 876
|
2 858
|
2 866
|
2 809
|
2 756
|
2 746
|
2 858
|
2 970
|
3 087
|
3 092
|
2 819
|
2 565
|
2 312
|
2 129
|
2 075
|
2 024
|
1 973
|
1 889
|
1 825
|
1 747
|
1 671
|
1 617
|
1 552
|
1 501
|
1 444
|
1 397
|
1 394
|
1 361
|
1 329
|
1 295
|
1 264
|
1 265
|
1 268
|
1 289
|
1 267
|
1 252
|
1 241
|
1 225
|
1 208
|
|
| Change in Deffered Taxes |
(41)
|
(41)
|
(41)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(90)
|
(82)
|
(82)
|
(78)
|
(16)
|
(20)
|
(19)
|
37
|
(55)
|
(80)
|
(99)
|
(197)
|
(223)
|
(218)
|
(205)
|
(274)
|
(320)
|
(342)
|
(400)
|
(478)
|
(516)
|
(469)
|
(427)
|
(167)
|
4
|
60
|
53
|
(120)
|
(160)
|
(252)
|
(363)
|
(409)
|
(236)
|
(1 164)
|
(1 278)
|
(2 911)
|
(4 386)
|
(3 472)
|
(3 221)
|
(1 403)
|
(144)
|
(220)
|
(243)
|
(375)
|
(230)
|
(184)
|
(283)
|
(210)
|
(475)
|
(419)
|
(401)
|
(399)
|
(225)
|
(294)
|
(204)
|
(283)
|
(176)
|
0
|
(107)
|
(14)
|
51
|
(6)
|
(20)
|
(20)
|
66
|
114
|
116
|
95
|
80
|
|
| 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
|
11
|
12
|
16
|
17
|
8
|
8
|
6
|
5
|
6
|
6
|
6
|
73
|
98
|
126
|
150
|
99
|
94
|
83
|
73
|
74
|
66
|
56
|
48
|
46
|
46
|
61
|
69
|
74
|
78
|
88
|
99
|
129
|
140
|
169
|
176
|
163
|
165
|
130
|
119
|
101
|
87
|
80
|
79
|
82
|
87
|
90
|
95
|
99
|
102
|
105
|
105
|
52
|
105
|
55
|
59
|
119
|
128
|
129
|
124
|
124
|
126
|
135
|
142
|
138
|
132
|
124
|
127
|
136
|
150
|
160
|
170
|
175
|
0
|
|
| Other Non-Cash Items |
92
|
91
|
93
|
42
|
47
|
52
|
47
|
98
|
98
|
98
|
105
|
72
|
66
|
91
|
93
|
41
|
51
|
29
|
214
|
241
|
220
|
210
|
12
|
98
|
89
|
166
|
88
|
(34)
|
8
|
(30)
|
34
|
53
|
105
|
79
|
213
|
294
|
308
|
295
|
212
|
228
|
218
|
311
|
423
|
359
|
394
|
368
|
633
|
784
|
836
|
804
|
289
|
371
|
391
|
532
|
908
|
906
|
924
|
962
|
1 975
|
1 975
|
1 814
|
1 456
|
400
|
570
|
2 717
|
3 222
|
3 085
|
2 952
|
835
|
603
|
636
|
1 757
|
1 844
|
1 894
|
1 788
|
685
|
1 076
|
1 557
|
1 629
|
1 164
|
361
|
(246)
|
(1 972)
|
(1 338)
|
(951)
|
(906)
|
1 244
|
910
|
865
|
843
|
381
|
329
|
335
|
65
|
8
|
211
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
179
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
172
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
266
|
0
|
0
|
0
|
237
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
163
|
|
| Cash Interest Paid |
0
|
0
|
0
|
15
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
248
|
0
|
0
|
0
|
421
|
0
|
0
|
0
|
653
|
0
|
0
|
0
|
934
|
0
|
0
|
0
|
1 269
|
0
|
0
|
0
|
1 718
|
0
|
0
|
0
|
1 708
|
0
|
0
|
0
|
1 665
|
0
|
0
|
0
|
1 537
|
0
|
0
|
0
|
1 474
|
0
|
0
|
0
|
1 419
|
0
|
0
|
0
|
1 540
|
0
|
0
|
0
|
1 533
|
0
|
0
|
0
|
1 674
|
0
|
0
|
0
|
1 534
|
|
| Change in Working Capital |
46
|
(31)
|
33
|
(42)
|
(89)
|
(81)
|
(104)
|
(32)
|
(16)
|
18
|
6
|
(41)
|
(21)
|
32
|
33
|
114
|
73
|
39
|
(24)
|
(22)
|
(1)
|
14
|
51
|
(48)
|
(32)
|
(47)
|
(62)
|
25
|
(54)
|
(43)
|
30
|
(2)
|
(24)
|
(5)
|
77
|
(22)
|
(67)
|
(56)
|
(174)
|
(137)
|
(120)
|
(184)
|
(281)
|
(253)
|
(289)
|
(283)
|
(166)
|
(378)
|
(316)
|
(456)
|
(525)
|
(557)
|
(751)
|
(905)
|
(1 030)
|
(668)
|
(380)
|
(103)
|
31
|
(110)
|
431
|
509
|
609
|
844
|
475
|
279
|
276
|
18
|
(203)
|
(168)
|
(196)
|
(318)
|
(448)
|
(332)
|
(592)
|
(365)
|
(97)
|
(57)
|
110
|
(128)
|
(252)
|
(404)
|
(591)
|
(396)
|
(473)
|
(555)
|
(434)
|
(582)
|
(556)
|
(321)
|
(47)
|
7
|
(23)
|
36
|
(143)
|
(219)
|
|
| Cash from Operating Activities |
350
N/A
|
288
-18%
|
371
+29%
|
334
-10%
|
327
-2%
|
382
+17%
|
336
-12%
|
282
-16%
|
242
-14%
|
216
-11%
|
203
-6%
|
277
+36%
|
281
+1%
|
324
+16%
|
388
+19%
|
498
+29%
|
525
+5%
|
548
+4%
|
509
-7%
|
522
+3%
|
548
+5%
|
535
-2%
|
497
-7%
|
341
-31%
|
314
-8%
|
283
-10%
|
177
-37%
|
204
+16%
|
159
-22%
|
189
+19%
|
340
+80%
|
361
+6%
|
359
-1%
|
371
+3%
|
392
+6%
|
263
-33%
|
305
+16%
|
387
+27%
|
449
+16%
|
641
+43%
|
721
+13%
|
785
+9%
|
779
-1%
|
657
-16%
|
745
+13%
|
795
+7%
|
830
+4%
|
1 042
+26%
|
1 271
+22%
|
1 342
+6%
|
1 759
+31%
|
2 312
+31%
|
2 319
+0%
|
2 353
+1%
|
2 493
+6%
|
2 257
-9%
|
2 323
+3%
|
2 360
+2%
|
2 172
-8%
|
2 087
-4%
|
2 484
+19%
|
2 304
-7%
|
2 224
-3%
|
2 290
+3%
|
1 774
-23%
|
1 728
-3%
|
1 760
+2%
|
1 501
-15%
|
1 476
-2%
|
1 593
+8%
|
1 586
0%
|
1 501
-5%
|
1 349
-10%
|
1 210
-10%
|
951
-21%
|
1 111
+17%
|
1 293
+16%
|
1 488
+15%
|
1 796
+21%
|
1 426
-21%
|
920
-35%
|
648
-30%
|
(1 179)
N/A
|
(728)
+38%
|
(511)
+30%
|
(428)
+16%
|
1 117
N/A
|
1 032
-8%
|
1 089
+6%
|
1 263
+16%
|
1 386
+10%
|
1 597
+15%
|
1 597
N/A
|
1 506
-6%
|
1 506
N/A
|
1 400
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(280)
|
(433)
|
(419)
|
(437)
|
(210)
|
(246)
|
(255)
|
(279)
|
(279)
|
(81)
|
(68)
|
(28)
|
(25)
|
(25)
|
(58)
|
(64)
|
(77)
|
(85)
|
(52)
|
(45)
|
(33)
|
(26)
|
(30)
|
(35)
|
(39)
|
(39)
|
(33)
|
(22)
|
(13)
|
(547)
|
(552)
|
(569)
|
(572)
|
(94)
|
(86)
|
(17)
|
(338)
|
(295)
|
(315)
|
(386)
|
(75)
|
(68)
|
(110)
|
(181)
|
(183)
|
(214)
|
(180)
|
(185)
|
(249)
|
(328)
|
(412)
|
(471)
|
(506)
|
(439)
|
(376)
|
(303)
|
(257)
|
(270)
|
(310)
|
(291)
|
(391)
|
(369)
|
(326)
|
(336)
|
(222)
|
(264)
|
(243)
|
(235)
|
(227)
|
(201)
|
(257)
|
(278)
|
(303)
|
(311)
|
(310)
|
(309)
|
(305)
|
(298)
|
(284)
|
(283)
|
(272)
|
(264)
|
(255)
|
(268)
|
(262)
|
(237)
|
(224)
|
(272)
|
(304)
|
(352)
|
(377)
|
(340)
|
(381)
|
(402)
|
(422)
|
(407)
|
|
| Other Items |
3
|
(68)
|
(86)
|
(356)
|
0
|
(285)
|
(335)
|
1
|
(8)
|
(9)
|
56
|
(14)
|
(6)
|
93
|
92
|
96
|
96
|
(0)
|
4
|
4
|
5
|
41
|
6
|
20
|
(65)
|
(93)
|
(71)
|
(86)
|
(8)
|
(212)
|
(198)
|
(174)
|
(207)
|
41
|
354
|
246
|
(215)
|
(275)
|
(1 013)
|
(2 423)
|
(2 127)
|
(2 583)
|
(2 396)
|
(2 785)
|
(2 799)
|
(2 824)
|
(7 029)
|
(5 195)
|
(5 280)
|
(4 936)
|
373
|
371
|
(10 450)
|
(12 897)
|
(13 872)
|
(15 274)
|
(4 191)
|
(1 483)
|
(1 356)
|
166
|
1 526
|
2 234
|
3 129
|
3 223
|
1 913
|
1 084
|
199
|
39
|
(124)
|
(117)
|
(139)
|
(141)
|
47
|
46
|
48
|
48
|
28
|
45
|
689
|
692
|
681
|
658
|
8
|
(35)
|
(63)
|
(60)
|
(1 909)
|
(1 873)
|
(1 836)
|
(1 837)
|
(25)
|
(114)
|
(130)
|
(130)
|
(91)
|
(188)
|
|
| Cash from Investing Activities |
(277)
N/A
|
(500)
-81%
|
(505)
-1%
|
(793)
-57%
|
(563)
+29%
|
(530)
+6%
|
(590)
-11%
|
(278)
+53%
|
(287)
-3%
|
(90)
+69%
|
(12)
+87%
|
(42)
-255%
|
(31)
+27%
|
67
N/A
|
34
-50%
|
32
-6%
|
20
-38%
|
(85)
N/A
|
(49)
+43%
|
(40)
+17%
|
(28)
+31%
|
15
N/A
|
(24)
N/A
|
(15)
+36%
|
(104)
-591%
|
(132)
-28%
|
(104)
+21%
|
(108)
-4%
|
(21)
+81%
|
(759)
-3 603%
|
(751)
+1%
|
(743)
+1%
|
(780)
-5%
|
(52)
+93%
|
268
N/A
|
229
-14%
|
(553)
N/A
|
(570)
-3%
|
(1 328)
-133%
|
(2 809)
-112%
|
(2 202)
+22%
|
(2 651)
-20%
|
(2 506)
+5%
|
(2 966)
-18%
|
(2 982)
-1%
|
(3 038)
-2%
|
(7 210)
-137%
|
(5 380)
+25%
|
(5 530)
-3%
|
(5 264)
+5%
|
(39)
+99%
|
(100)
-158%
|
(10 956)
-10 856%
|
(13 335)
-22%
|
(14 248)
-7%
|
(15 577)
-9%
|
(4 449)
+71%
|
(1 753)
+61%
|
(1 666)
+5%
|
(125)
+92%
|
1 135
N/A
|
1 865
+64%
|
2 803
+50%
|
2 887
+3%
|
1 691
-41%
|
820
-52%
|
(44)
N/A
|
(196)
-345%
|
(351)
-79%
|
(318)
+9%
|
(396)
-25%
|
(419)
-6%
|
(256)
+39%
|
(265)
-4%
|
(262)
+1%
|
(261)
+0%
|
(277)
-6%
|
(253)
+9%
|
405
N/A
|
409
+1%
|
409
N/A
|
394
-4%
|
(247)
N/A
|
(303)
-23%
|
(325)
-7%
|
(297)
+9%
|
(2 133)
-618%
|
(2 145)
-1%
|
(2 140)
+0%
|
(2 189)
-2%
|
(402)
+82%
|
(454)
-13%
|
(511)
-13%
|
(532)
-4%
|
(513)
+4%
|
(595)
-16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
234
|
39
|
149
|
(371)
|
(112)
|
86
|
25
|
12
|
14
|
6
|
4
|
8
|
4
|
5
|
5
|
3
|
6
|
14
|
14
|
16
|
15
|
15
|
15
|
11
|
9
|
(25)
|
(26)
|
(30)
|
(30)
|
(4)
|
(4)
|
1
|
2
|
4
|
8
|
(2)
|
(255)
|
(475)
|
(549)
|
(598)
|
(450)
|
(401)
|
(326)
|
(258)
|
(187)
|
2 236
|
2 232
|
2 262
|
2 298
|
49
|
51
|
17
|
1 462
|
1 415
|
1 419
|
1 391
|
(56)
|
(14)
|
11
|
33
|
32
|
32
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
675
|
675
|
675
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
84
|
145
|
104
|
450
|
(70)
|
129
|
126
|
51
|
85
|
(189)
|
(201)
|
(346)
|
(243)
|
(201)
|
(141)
|
(36)
|
(35)
|
(25)
|
(25)
|
(25)
|
(15)
|
(425)
|
(425)
|
(11)
|
(418)
|
0
|
0
|
0
|
0
|
480
|
405
|
350
|
350
|
(143)
|
(68)
|
201
|
1 226
|
1 139
|
1 615
|
2 771
|
2 091
|
2 696
|
2 252
|
4 081
|
3 308
|
2 972
|
5 303
|
2 056
|
2 406
|
2 164
|
(1 275)
|
(2 267)
|
8 701
|
10 329
|
11 374
|
12 639
|
2 541
|
140
|
(474)
|
(1 216)
|
(3 396)
|
(2 777)
|
(3 545)
|
(4 786)
|
(3 651)
|
(3 535)
|
(2 490)
|
(1 160)
|
(1 016)
|
(1 053)
|
(1 148)
|
1 554
|
199
|
226
|
586
|
(2 187)
|
(928)
|
(1 124)
|
(2 125)
|
(1 340)
|
(636)
|
(1 582)
|
(459)
|
(1 010)
|
(1 635)
|
(482)
|
1 371
|
1 581
|
1 390
|
1 086
|
(951)
|
(799)
|
(602)
|
218
|
(323)
|
(637)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
0
|
(120)
|
(140)
|
(80)
|
(160)
|
(241)
|
(281)
|
(322)
|
(241)
|
(242)
|
(241)
|
(180)
|
(240)
|
(178)
|
(133)
|
(147)
|
(102)
|
(57)
|
(58)
|
(356)
|
(342)
|
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
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
6
|
6
|
4
|
0
|
0
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(3)
|
0
|
(2)
|
(0)
|
(407)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(27)
|
(27)
|
(27)
|
(27)
|
0
|
0
|
(56)
|
(87)
|
(99)
|
(206)
|
(225)
|
(226)
|
(256)
|
(195)
|
(766)
|
(790)
|
(814)
|
(814)
|
(290)
|
(283)
|
(304)
|
(269)
|
(210)
|
(194)
|
(294)
|
(390)
|
(406)
|
(908)
|
(825)
|
(803)
|
(780)
|
(301)
|
(218)
|
(151)
|
(177)
|
(158)
|
(202)
|
(204)
|
(195)
|
(201)
|
(175)
|
(167)
|
(111)
|
(127)
|
(119)
|
(122)
|
(107)
|
(88)
|
(127)
|
(166)
|
(173)
|
(166)
|
(137)
|
(139)
|
(139)
|
(124)
|
(92)
|
(93)
|
(106)
|
(113)
|
(113)
|
(81)
|
(69)
|
(72)
|
(110)
|
(99)
|
(105)
|
|
| Cash from Financing Activities |
310
N/A
|
180
-42%
|
252
+40%
|
80
-68%
|
(182)
N/A
|
215
N/A
|
151
-30%
|
73
-52%
|
99
+37%
|
(177)
N/A
|
(191)
-8%
|
(335)
-75%
|
(235)
+30%
|
(199)
+15%
|
(140)
+30%
|
(119)
+15%
|
(116)
+3%
|
(137)
-19%
|
(158)
-15%
|
(92)
+41%
|
(162)
-76%
|
(653)
-302%
|
(692)
-6%
|
(729)
-5%
|
(650)
+11%
|
(267)
+59%
|
(267)
+0%
|
(210)
+21%
|
(270)
-28%
|
271
N/A
|
241
-11%
|
177
-27%
|
224
+26%
|
(196)
N/A
|
(117)
+40%
|
(213)
-82%
|
542
N/A
|
238
-56%
|
547
+130%
|
1 948
+256%
|
1 416
-27%
|
2 039
+44%
|
1 732
-15%
|
3 057
+77%
|
2 331
-24%
|
4 395
+89%
|
6 721
+53%
|
4 028
-40%
|
4 421
+10%
|
1 908
-57%
|
(1 492)
N/A
|
(2 460)
-65%
|
9 969
N/A
|
11 451
+15%
|
12 403
+8%
|
13 624
+10%
|
1 578
-88%
|
(699)
N/A
|
(1 266)
-81%
|
(1 963)
-55%
|
(3 665)
-87%
|
(2 963)
+19%
|
(3 696)
-25%
|
(4 963)
-34%
|
(3 809)
+23%
|
(3 737)
+2%
|
(2 693)
+28%
|
(1 353)
+50%
|
(1 215)
+10%
|
(1 226)
-1%
|
(1 314)
-7%
|
1 443
N/A
|
72
-95%
|
107
+49%
|
464
+334%
|
(2 294)
N/A
|
(1 016)
+56%
|
(1 251)
-23%
|
(2 291)
-83%
|
(1 513)
+34%
|
(802)
+47%
|
(1 044)
-30%
|
77
N/A
|
(474)
N/A
|
(1 084)
-129%
|
(574)
+47%
|
1 278
N/A
|
1 475
+15%
|
1 277
-13%
|
973
-24%
|
(1 032)
N/A
|
(868)
+16%
|
(674)
+22%
|
108
N/A
|
(422)
N/A
|
(742)
-76%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(0)
|
2
|
3
|
1
|
1
|
1
|
4
|
8
|
(7)
|
(10)
|
(7)
|
(16)
|
(1)
|
4
|
(10)
|
(8)
|
(3)
|
(5)
|
0
|
6
|
(15)
|
(29)
|
(43)
|
(42)
|
(36)
|
(30)
|
(7)
|
(15)
|
(2)
|
(54)
|
(54)
|
(33)
|
(21)
|
41
|
43
|
2
|
(19)
|
(26)
|
(35)
|
(7)
|
(22)
|
(4)
|
(26)
|
(25)
|
8
|
16
|
24
|
27
|
6
|
(19)
|
(14)
|
(37)
|
(58)
|
(23)
|
(9)
|
8
|
21
|
9
|
(2)
|
(12)
|
18
|
(36)
|
(10)
|
38
|
19
|
61
|
|
| Net Change in Cash |
383
N/A
|
(33)
N/A
|
117
N/A
|
(379)
N/A
|
(419)
-11%
|
67
N/A
|
(102)
N/A
|
77
N/A
|
55
-29%
|
(51)
N/A
|
1
N/A
|
(99)
N/A
|
16
N/A
|
194
+1 104%
|
283
+46%
|
411
+45%
|
429
+4%
|
326
-24%
|
303
-7%
|
389
+29%
|
357
-8%
|
(102)
N/A
|
(217)
-114%
|
(401)
-84%
|
(439)
-9%
|
(116)
+74%
|
(193)
-67%
|
(116)
+40%
|
(134)
-15%
|
(301)
-125%
|
(170)
+44%
|
(203)
-20%
|
(195)
+4%
|
124
N/A
|
543
+339%
|
280
-48%
|
299
+7%
|
62
-79%
|
(338)
N/A
|
(230)
+32%
|
(71)
+69%
|
156
N/A
|
3
-98%
|
752
+22 018%
|
83
-89%
|
2 144
+2 474%
|
339
-84%
|
(316)
N/A
|
163
N/A
|
(2 008)
N/A
|
212
N/A
|
(277)
N/A
|
1 289
N/A
|
428
-67%
|
612
+43%
|
274
-55%
|
(555)
N/A
|
(106)
+81%
|
(761)
-616%
|
(55)
+93%
|
(100)
-82%
|
1 173
N/A
|
1 310
+12%
|
255
-81%
|
(301)
N/A
|
(1 187)
-294%
|
(996)
+16%
|
(74)
+93%
|
(125)
-69%
|
42
N/A
|
(146)
N/A
|
2 521
N/A
|
1 139
-55%
|
1 027
-10%
|
1 161
+13%
|
(1 428)
N/A
|
24
N/A
|
11
-54%
|
(84)
N/A
|
303
N/A
|
513
+69%
|
(39)
N/A
|
(1 407)
-3 508%
|
(1 528)
-9%
|
(1 929)
-26%
|
(1 291)
+33%
|
283
N/A
|
371
+31%
|
224
-40%
|
35
-84%
|
(30)
N/A
|
239
N/A
|
402
+68%
|
1 120
+179%
|
590
-47%
|
124
-79%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
70
N/A
|
(145)
N/A
|
(48)
+67%
|
(103)
-112%
|
116
N/A
|
136
+17%
|
81
-41%
|
3
-97%
|
(37)
N/A
|
135
N/A
|
135
+0%
|
249
+84%
|
256
+3%
|
299
+17%
|
330
+10%
|
434
+32%
|
448
+3%
|
463
+3%
|
456
-2%
|
477
+5%
|
515
+8%
|
510
-1%
|
468
-8%
|
306
-35%
|
275
-10%
|
243
-12%
|
144
-41%
|
182
+27%
|
146
-20%
|
(358)
N/A
|
(212)
+41%
|
(208)
+2%
|
(213)
-2%
|
277
N/A
|
306
+10%
|
246
-19%
|
(33)
N/A
|
92
N/A
|
135
+47%
|
255
+89%
|
647
+154%
|
717
+11%
|
669
-7%
|
476
-29%
|
562
+18%
|
581
+3%
|
650
+12%
|
857
+32%
|
1 022
+19%
|
1 014
-1%
|
1 347
+33%
|
1 841
+37%
|
1 812
-2%
|
1 915
+6%
|
2 117
+11%
|
1 954
-8%
|
2 066
+6%
|
2 090
+1%
|
1 862
-11%
|
1 796
-4%
|
2 093
+17%
|
1 935
-8%
|
1 898
-2%
|
1 954
+3%
|
1 552
-21%
|
1 464
-6%
|
1 517
+4%
|
1 266
-17%
|
1 249
-1%
|
1 392
+11%
|
1 329
-5%
|
1 223
-8%
|
1 046
-14%
|
899
-14%
|
641
-29%
|
802
+25%
|
988
+23%
|
1 190
+20%
|
1 512
+27%
|
1 143
-24%
|
648
-43%
|
384
-41%
|
(1 434)
N/A
|
(996)
+31%
|
(773)
+22%
|
(665)
+14%
|
893
N/A
|
760
-15%
|
785
+3%
|
911
+16%
|
1 009
+11%
|
1 257
+25%
|
1 216
-3%
|
1 104
-9%
|
1 084
-2%
|
993
-8%
|
|