Enbridge Inc
TSX:ENB
Cash Flow Statement
Cash Flow Statement
Enbridge 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 |
464
|
421
|
361
|
337
|
337
|
583
|
677
|
674
|
676
|
472
|
555
|
652
|
760
|
606
|
494
|
563
|
533
|
598
|
625
|
622
|
659
|
647
|
630
|
707
|
731
|
1 243
|
1 313
|
1 328
|
1 635
|
1 371
|
1 526
|
1 562
|
1 346
|
1 091
|
944
|
781
|
1 059
|
1 319
|
1 219
|
1 221
|
1 144
|
820
|
1 088
|
936
|
766
|
816
|
915
|
494
|
801
|
1 508
|
1 049
|
1 608
|
894
|
484
|
(219)
|
(159)
|
1 409
|
1 338
|
1 838
|
2 309
|
1 907
|
2 796
|
4 048
|
3 266
|
2 831
|
2 917
|
2 115
|
3 333
|
4 846
|
5 349
|
6 196
|
5 827
|
2 440
|
2 387
|
2 431
|
3 416
|
6 794
|
6 538
|
6 248
|
6 314
|
6 357
|
5 443
|
6 012
|
2 938
|
2 747
|
4 141
|
3 381
|
6 058
|
5 757
|
5 757
|
6 581
|
5 631
|
6 556
|
6 876
|
6 276
|
7 789
|
|
| Depreciation & Amortization |
403
|
408
|
406
|
404
|
401
|
425
|
435
|
443
|
456
|
442
|
450
|
525
|
558
|
586
|
612
|
575
|
578
|
581
|
585
|
587
|
589
|
594
|
600
|
597
|
604
|
610
|
630
|
658
|
685
|
717
|
737
|
764
|
783
|
791
|
814
|
1 017
|
941
|
1 017
|
1 075
|
1 147
|
1 170
|
1 206
|
1 235
|
1 236
|
1 258
|
1 282
|
1 333
|
1 370
|
1 414
|
1 473
|
1 513
|
1 577
|
1 685
|
1 777
|
1 909
|
2 024
|
2 109
|
2 179
|
2 217
|
2 240
|
2 353
|
2 666
|
2 952
|
3 163
|
3 315
|
3 276
|
3 227
|
3 246
|
3 262
|
3 275
|
3 320
|
3 391
|
3 433
|
3 540
|
3 631
|
3 712
|
3 762
|
3 742
|
3 751
|
3 852
|
3 975
|
4 110
|
4 242
|
4 317
|
4 408
|
4 481
|
4 569
|
4 613
|
4 660
|
4 796
|
4 949
|
5 167
|
5 382
|
5 500
|
5 581
|
5 661
|
|
| Change in Deffered Taxes |
(52)
|
(7)
|
82
|
(78)
|
(74)
|
38
|
2
|
86
|
127
|
44
|
32
|
13
|
1
|
16
|
(22)
|
108
|
73
|
(25)
|
15
|
(21)
|
43
|
98
|
66
|
41
|
93
|
150
|
144
|
258
|
116
|
118
|
232
|
218
|
327
|
291
|
227
|
203
|
231
|
276
|
314
|
365
|
263
|
129
|
108
|
3
|
28
|
159
|
428
|
131
|
199
|
406
|
98
|
587
|
196
|
102
|
214
|
7
|
703
|
494
|
129
|
43
|
(170)
|
111
|
687
|
(2 877)
|
(3 185)
|
(3 621)
|
(3 653)
|
(148)
|
434
|
989
|
886
|
1 156
|
8
|
124
|
91
|
447
|
1 529
|
1 317
|
1 318
|
1 091
|
1 145
|
913
|
902
|
957
|
1 018
|
1 407
|
1 280
|
1 420
|
1 070
|
1 114
|
1 240
|
719
|
889
|
897
|
920
|
1 025
|
|
| 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
|
13
|
8
|
12
|
15
|
18
|
22
|
23
|
24
|
26
|
25
|
25
|
26
|
28
|
26
|
28
|
29
|
31
|
35
|
35
|
36
|
35
|
41
|
42
|
43
|
41
|
54
|
62
|
73
|
82
|
64
|
65
|
52
|
49
|
36
|
36
|
37
|
34
|
44
|
32
|
12
|
30
|
27
|
27
|
47
|
28
|
30
|
30
|
32
|
36
|
0
|
36
|
62
|
71
|
103
|
106
|
92
|
98
|
115
|
105
|
109
|
285
|
|
| Other Non-Cash Items |
16
|
(14)
|
28
|
63
|
85
|
(168)
|
(277)
|
(265)
|
(291)
|
(35)
|
(134)
|
(162)
|
(162)
|
(122)
|
64
|
55
|
72
|
68
|
(24)
|
3
|
(5)
|
(11)
|
15
|
13
|
(15)
|
(661)
|
(775)
|
(846)
|
(1 036)
|
(651)
|
(774)
|
(770)
|
(630)
|
(275)
|
72
|
4
|
177
|
79
|
286
|
317
|
556
|
1 253
|
1 153
|
1 341
|
1 352
|
1 258
|
738
|
1 618
|
1 631
|
447
|
1 464
|
572
|
1 720
|
2 469
|
3 201
|
3 387
|
1 403
|
1 640
|
736
|
154
|
139
|
(1 112)
|
(2 246)
|
2 180
|
3 801
|
4 629
|
5 674
|
1 617
|
(369)
|
(1 329)
|
(1 906)
|
(2 521)
|
1 782
|
1 661
|
1 455
|
721
|
(3 382)
|
(2 923)
|
(2 365)
|
(2 015)
|
(2 032)
|
(1 170)
|
(1 813)
|
1 203
|
944
|
(336)
|
648
|
(2 199)
|
(1 199)
|
(1 351)
|
(2 476)
|
(905)
|
(1 715)
|
(2 023)
|
(1 605)
|
(2 866)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
105
|
0
|
0
|
0
|
203
|
0
|
0
|
0
|
243
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
183
|
0
|
0
|
0
|
226
|
0
|
0
|
0
|
161
|
0
|
0
|
0
|
205
|
271
|
309
|
295
|
115
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
267
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
194
|
0
|
0
|
0
|
172
|
0
|
0
|
0
|
277
|
0
|
0
|
0
|
571
|
0
|
0
|
0
|
524
|
0
|
0
|
0
|
489
|
0
|
0
|
0
|
495
|
0
|
0
|
0
|
578
|
0
|
0
|
0
|
861
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
473
|
0
|
0
|
0
|
509
|
0
|
0
|
0
|
549
|
0
|
0
|
0
|
537
|
0
|
0
|
0
|
563
|
0
|
0
|
0
|
607
|
0
|
0
|
0
|
607
|
0
|
0
|
0
|
656
|
805
|
997
|
1 151
|
871
|
0
|
0
|
0
|
955
|
0
|
0
|
0
|
988
|
0
|
0
|
0
|
1 097
|
0
|
0
|
0
|
1 435
|
0
|
0
|
0
|
1 835
|
0
|
0
|
0
|
1 820
|
0
|
0
|
0
|
2 668
|
0
|
0
|
0
|
2 508
|
0
|
0
|
0
|
2 738
|
0
|
0
|
0
|
2 538
|
0
|
0
|
0
|
2 427
|
0
|
0
|
0
|
2 920
|
0
|
0
|
0
|
3 380
|
0
|
0
|
0
|
4 134
|
0
|
0
|
0
|
4 924
|
|
| Change in Working Capital |
(305)
|
29
|
(135)
|
152
|
16
|
(201)
|
(277)
|
(570)
|
(438)
|
(111)
|
179
|
(141)
|
207
|
(69)
|
(649)
|
(354)
|
(264)
|
(96)
|
(10)
|
124
|
82
|
(32)
|
(60)
|
(6)
|
(72)
|
(89)
|
(112)
|
(26)
|
97
|
326
|
536
|
243
|
(44)
|
(315)
|
(399)
|
(128)
|
(40)
|
(138)
|
29
|
321
|
(277)
|
(264)
|
(389)
|
(642)
|
(385)
|
(543)
|
(352)
|
(272)
|
(1 144)
|
(1 078)
|
(1 432)
|
(1 777)
|
(760)
|
(528)
|
(684)
|
(688)
|
(713)
|
(731)
|
39
|
459
|
891
|
1 260
|
926
|
926
|
1 314
|
2 248
|
1 979
|
2 454
|
1 311
|
350
|
1 412
|
1 545
|
2 368
|
2 241
|
1 912
|
1 485
|
833
|
935
|
668
|
14
|
186
|
380
|
164
|
1 815
|
3 040
|
3 369
|
4 124
|
4 309
|
3 198
|
2 545
|
2 456
|
1 988
|
1 390
|
1 676
|
1 649
|
661
|
|
| Cash from Operating Activities |
527
N/A
|
838
+59%
|
741
-11%
|
877
+18%
|
765
-13%
|
678
-11%
|
560
-17%
|
369
-34%
|
529
+44%
|
812
+54%
|
1 082
+33%
|
887
-18%
|
1 364
+54%
|
1 016
-26%
|
499
-51%
|
947
+90%
|
992
+5%
|
1 126
+13%
|
1 191
+6%
|
1 315
+10%
|
1 367
+4%
|
1 297
-5%
|
1 251
-4%
|
1 352
+8%
|
1 342
-1%
|
1 253
-7%
|
1 200
-4%
|
1 372
+14%
|
1 497
+9%
|
1 881
+26%
|
2 257
+20%
|
2 017
-11%
|
1 782
-12%
|
1 583
-11%
|
1 658
+5%
|
1 877
+13%
|
2 368
+26%
|
2 553
+8%
|
2 923
+14%
|
3 371
+15%
|
2 856
-15%
|
3 144
+10%
|
3 195
+2%
|
2 874
-10%
|
3 019
+5%
|
2 972
-2%
|
3 062
+3%
|
3 341
+9%
|
2 901
-13%
|
2 756
-5%
|
2 692
-2%
|
2 567
-5%
|
3 735
+46%
|
4 304
+15%
|
4 421
+3%
|
4 571
+3%
|
4 911
+7%
|
4 920
+0%
|
4 959
+1%
|
5 205
+5%
|
5 120
-2%
|
5 721
+12%
|
6 367
+11%
|
6 658
+5%
|
8 076
+21%
|
9 449
+17%
|
9 342
-1%
|
10 502
+12%
|
9 484
-10%
|
8 634
-9%
|
9 908
+15%
|
9 398
-5%
|
10 031
+7%
|
9 953
-1%
|
9 520
-4%
|
9 781
+3%
|
9 536
-3%
|
9 609
+1%
|
9 620
+0%
|
9 256
-4%
|
9 631
+4%
|
9 676
+0%
|
9 507
-2%
|
11 230
+18%
|
12 157
+8%
|
13 062
+7%
|
14 002
+7%
|
14 201
+1%
|
13 486
-5%
|
12 861
-5%
|
12 750
-1%
|
12 600
-1%
|
12 502
-1%
|
12 926
+3%
|
12 821
-1%
|
12 270
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(736)
|
(850)
|
(836)
|
(730)
|
(667)
|
(520)
|
(460)
|
(391)
|
(377)
|
(370)
|
(371)
|
(496)
|
(508)
|
(542)
|
(586)
|
(724)
|
(795)
|
(925)
|
(1 060)
|
(1 206)
|
(1 496)
|
(1 707)
|
(2 104)
|
(2 299)
|
(2 467)
|
(2 662)
|
(2 810)
|
(3 636)
|
(3 861)
|
(3 759)
|
(3 884)
|
(3 320)
|
(2 867)
|
(2 814)
|
(2 588)
|
(3 109)
|
(2 568)
|
(2 675)
|
(3 005)
|
(3 681)
|
(4 000)
|
(4 614)
|
(5 019)
|
(5 357)
|
(6 001)
|
(6 441)
|
(7 242)
|
(8 447)
|
(9 400)
|
(10 434)
|
(10 575)
|
(10 732)
|
(9 880)
|
(9 203)
|
(8 581)
|
(7 374)
|
(7 437)
|
(6 764)
|
(6 016)
|
(5 255)
|
(5 458)
|
(6 625)
|
(7 750)
|
(9 076)
|
(9 094)
|
(8 359)
|
(7 615)
|
(7 346)
|
(7 091)
|
(6 563)
|
(6 335)
|
(5 692)
|
(5 270)
|
(5 263)
|
(5 572)
|
(5 620)
|
(6 528)
|
(7 007)
|
(7 748)
|
(8 093)
|
(7 070)
|
(6 343)
|
(5 356)
|
(4 821)
|
(4 915)
|
(4 925)
|
(4 935)
|
(4 876)
|
(4 908)
|
(5 305)
|
(5 749)
|
(6 930)
|
(7 486)
|
(8 051)
|
(8 767)
|
(9 165)
|
|
| Other Items |
(1 317)
|
272
|
322
|
478
|
884
|
617
|
558
|
651
|
652
|
(101)
|
209
|
(503)
|
(568)
|
(587)
|
(869)
|
(152)
|
(240)
|
(174)
|
(435)
|
(392)
|
(257)
|
(261)
|
83
|
70
|
113
|
1 410
|
1 353
|
783
|
1 257
|
(8)
|
(351)
|
14
|
(705)
|
(828)
|
(502)
|
(793)
|
(124)
|
(298)
|
(144)
|
(1 398)
|
(1 360)
|
(1 382)
|
(1 679)
|
(847)
|
(918)
|
(952)
|
(1 094)
|
(984)
|
(1 131)
|
(1 034)
|
(856)
|
(1 159)
|
(1 145)
|
(972)
|
(793)
|
(559)
|
(471)
|
(1 188)
|
(1 480)
|
103
|
(1 290)
|
(424)
|
(236)
|
(1 961)
|
(563)
|
12
|
1 540
|
4 329
|
3 994
|
3 228
|
1 361
|
1 034
|
1 490
|
1 796
|
2 299
|
443
|
663
|
495
|
308
|
(2 564)
|
(2 947)
|
(2 833)
|
(2 552)
|
(449)
|
(474)
|
(558)
|
(680)
|
(1 167)
|
(7 490)
|
(9 635)
|
(12 706)
|
(13 433)
|
(6 874)
|
(5 730)
|
(2 868)
|
(1 338)
|
|
| Cash from Investing Activities |
(2 053)
N/A
|
(578)
+72%
|
(514)
+11%
|
(252)
+51%
|
218
N/A
|
97
-55%
|
98
+1%
|
260
+165%
|
275
+6%
|
(471)
N/A
|
(162)
+66%
|
(1 000)
-518%
|
(1 076)
-8%
|
(1 129)
-5%
|
(1 455)
-29%
|
(877)
+40%
|
(1 034)
-18%
|
(1 100)
-6%
|
(1 495)
-36%
|
(1 598)
-7%
|
(1 754)
-10%
|
(1 968)
-12%
|
(2 020)
-3%
|
(2 229)
-10%
|
(2 354)
-6%
|
(1 253)
+47%
|
(1 457)
-16%
|
(2 853)
-96%
|
(2 604)
+9%
|
(3 767)
-45%
|
(4 236)
-12%
|
(3 306)
+22%
|
(3 572)
-8%
|
(3 642)
-2%
|
(3 090)
+15%
|
(3 902)
-26%
|
(2 692)
+31%
|
(2 973)
-10%
|
(3 149)
-6%
|
(5 079)
-61%
|
(5 360)
-6%
|
(5 996)
-12%
|
(6 698)
-12%
|
(6 204)
+7%
|
(6 919)
-12%
|
(7 393)
-7%
|
(8 336)
-13%
|
(9 431)
-13%
|
(10 531)
-12%
|
(11 468)
-9%
|
(11 431)
+0%
|
(11 891)
-4%
|
(11 025)
+7%
|
(10 175)
+8%
|
(9 374)
+8%
|
(7 933)
+15%
|
(7 908)
+0%
|
(7 952)
-1%
|
(7 496)
+6%
|
(5 152)
+31%
|
(6 748)
-31%
|
(7 049)
-4%
|
(7 986)
-13%
|
(11 037)
-38%
|
(9 657)
+13%
|
(8 347)
+14%
|
(6 075)
+27%
|
(3 017)
+50%
|
(3 097)
-3%
|
(3 335)
-8%
|
(4 974)
-49%
|
(4 658)
+6%
|
(3 780)
+19%
|
(3 467)
+8%
|
(3 273)
+6%
|
(5 177)
-58%
|
(5 865)
-13%
|
(6 512)
-11%
|
(7 440)
-14%
|
(10 657)
-43%
|
(10 017)
+6%
|
(9 176)
+8%
|
(7 908)
+14%
|
(5 270)
+33%
|
(5 389)
-2%
|
(5 483)
-2%
|
(5 615)
-2%
|
(6 043)
-8%
|
(12 398)
-105%
|
(14 940)
-21%
|
(18 455)
-24%
|
(20 363)
-10%
|
(14 360)
+29%
|
(13 781)
+4%
|
(11 635)
+16%
|
(10 503)
+10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
228
|
231
|
487
|
493
|
288
|
297
|
65
|
71
|
86
|
66
|
48
|
(306)
|
(298)
|
(291)
|
(290)
|
54
|
46
|
53
|
56
|
63
|
611
|
611
|
607
|
584
|
65
|
22
|
16
|
29
|
(14)
|
18
|
23
|
36
|
45
|
47
|
70
|
66
|
68
|
64
|
530
|
972
|
1 799
|
2 777
|
3 119
|
3 099
|
2 677
|
2 872
|
2 237
|
2 056
|
1 919
|
1 620
|
2 089
|
1 843
|
1 567
|
719
|
55
|
57
|
2 276
|
2 250
|
2 250
|
2 997
|
774
|
773
|
779
|
2 038
|
2 047
|
2 043
|
2 033
|
(189)
|
(484)
|
(485)
|
(488)
|
(282)
|
1
|
3
|
3
|
5
|
(111)
|
(110)
|
(110)
|
(410)
|
(1 093)
|
(1 449)
|
(1 449)
|
(1 151)
|
(353)
|
(125)
|
4 325
|
4 325
|
0
|
6 935
|
2 485
|
2 485
|
2 490
|
6
|
8
|
28
|
|
| Net Issuance of Debt |
1 551
|
(194)
|
(239)
|
(1 316)
|
(1 441)
|
(1 146)
|
(1 021)
|
(341)
|
(527)
|
(233)
|
(586)
|
745
|
399
|
787
|
1 590
|
291
|
399
|
336
|
714
|
646
|
286
|
627
|
600
|
781
|
1 417
|
435
|
718
|
2 187
|
1 560
|
2 338
|
2 555
|
1 500
|
2 304
|
2 509
|
1 841
|
2 226
|
790
|
984
|
445
|
902
|
1 165
|
191
|
1 143
|
1 795
|
1 659
|
2 197
|
2 316
|
3 392
|
5 952
|
8 022
|
8 188
|
9 000
|
6 662
|
5 800
|
5 621
|
3 663
|
2 553
|
1 684
|
1 228
|
(411)
|
2 769
|
3 295
|
4 054
|
3 901
|
1 799
|
(325)
|
(3 264)
|
(3 584)
|
(1 716)
|
143
|
2 359
|
2 206
|
610
|
210
|
656
|
2 532
|
3 520
|
4 397
|
5 212
|
9 122
|
8 999
|
9 180
|
8 071
|
2 497
|
917
|
(576)
|
(4 219)
|
876
|
3 158
|
6 069
|
11 246
|
9 690
|
9 026
|
7 489
|
6 560
|
5 945
|
|
| Cash Paid for Dividends |
(315)
|
(380)
|
(445)
|
(258)
|
(268)
|
(276)
|
(285)
|
(291)
|
(292)
|
(294)
|
(295)
|
(323)
|
(331)
|
(339)
|
(347)
|
(368)
|
(382)
|
(396)
|
(409)
|
(410)
|
(422)
|
(434)
|
(447)
|
(442)
|
(451)
|
(387)
|
(365)
|
(366)
|
(349)
|
(406)
|
(417)
|
(421)
|
(422)
|
(420)
|
(425)
|
(433)
|
(452)
|
(484)
|
(504)
|
(537)
|
(582)
|
(612)
|
(663)
|
(690)
|
(721)
|
(767)
|
(804)
|
(852)
|
(889)
|
(919)
|
(959)
|
(994)
|
(1 067)
|
(1 132)
|
(1 178)
|
(1 238)
|
(1 275)
|
(1 318)
|
(1 389)
|
(1 443)
|
(1 945)
|
(2 333)
|
(2 692)
|
(3 080)
|
(3 080)
|
(3 156)
|
(3 279)
|
(3 844)
|
(4 569)
|
(5 344)
|
(6 089)
|
(6 356)
|
(6 517)
|
(6 659)
|
(6 793)
|
(6 940)
|
(6 986)
|
(7 034)
|
(7 084)
|
(7 133)
|
(7 183)
|
(7 227)
|
(7 265)
|
(7 306)
|
(7 355)
|
(7 414)
|
(7 476)
|
(7 628)
|
(7 784)
|
(7 940)
|
(8 149)
|
(8 262)
|
(8 380)
|
(8 499)
|
(8 566)
|
(8 639)
|
|
| Other |
53
|
109
|
166
|
422
|
423
|
423
|
423
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(6)
|
(12)
|
(7)
|
1
|
(0)
|
(7)
|
(20)
|
(31)
|
(31)
|
(24)
|
(18)
|
(18)
|
(16)
|
(19)
|
(17)
|
(10)
|
(11)
|
(22)
|
(35)
|
(33)
|
(35)
|
(31)
|
(4)
|
98
|
(25)
|
(76)
|
293
|
693
|
612
|
566
|
506
|
191
|
537
|
523
|
302
|
474
|
133
|
151
|
(25)
|
(79)
|
368
|
339
|
239
|
491
|
(55)
|
427
|
381
|
(303)
|
(196)
|
(198)
|
(233)
|
617
|
388
|
(163)
|
1 094
|
114
|
374
|
524
|
(598)
|
(313)
|
(324)
|
(365)
|
(332)
|
(367)
|
(372)
|
(362)
|
(365)
|
(343)
|
(405)
|
(410)
|
(484)
|
532
|
557
|
522
|
581
|
(437)
|
(394)
|
(371)
|
(357)
|
(369)
|
(422)
|
(405)
|
307
|
266
|
|
| Cash from Financing Activities |
1 516
N/A
|
(234)
N/A
|
(32)
+86%
|
(659)
-1 966%
|
(999)
-52%
|
(703)
+30%
|
(819)
-17%
|
(565)
+31%
|
(737)
-31%
|
(465)
+37%
|
(834)
-80%
|
114
N/A
|
(236)
N/A
|
145
N/A
|
946
+552%
|
(22)
N/A
|
63
N/A
|
(14)
N/A
|
341
N/A
|
268
-21%
|
443
+65%
|
779
+76%
|
743
-5%
|
904
+22%
|
1 014
+12%
|
51
-95%
|
353
+589%
|
1 840
+422%
|
1 185
-36%
|
1 928
+63%
|
2 126
+10%
|
1 082
-49%
|
1 892
+75%
|
2 105
+11%
|
1 482
-30%
|
1 957
+32%
|
381
-81%
|
488
+28%
|
764
+57%
|
2 030
+166%
|
2 994
+47%
|
2 922
-2%
|
4 105
+40%
|
4 395
+7%
|
4 152
-6%
|
4 825
+16%
|
4 051
-16%
|
5 070
+25%
|
7 115
+40%
|
8 874
+25%
|
9 293
+5%
|
9 770
+5%
|
7 530
-23%
|
5 726
-24%
|
4 737
-17%
|
2 973
-37%
|
3 499
+18%
|
3 043
-13%
|
2 470
-19%
|
840
-66%
|
1 402
+67%
|
1 537
+10%
|
1 908
+24%
|
3 476
+82%
|
1 154
-67%
|
(1 601)
N/A
|
(3 416)
-113%
|
(7 503)
-120%
|
(6 395)
+15%
|
(5 162)
+19%
|
(4 816)
+7%
|
(4 745)
+1%
|
(6 230)
-31%
|
(6 811)
-9%
|
(6 466)
+5%
|
(4 770)
+26%
|
(3 949)
+17%
|
(3 109)
+21%
|
(2 347)
+25%
|
1 236
N/A
|
318
-74%
|
94
-70%
|
(1 127)
N/A
|
(5 428)
-382%
|
(6 234)
-15%
|
(7 593)
-22%
|
(6 789)
+11%
|
(2 864)
+58%
|
(695)
+76%
|
4 693
N/A
|
5 225
+11%
|
3 544
-32%
|
2 714
-23%
|
(1 409)
N/A
|
(1 691)
-20%
|
(2 400)
-42%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
17
|
5
|
(9)
|
(35)
|
(43)
|
(19)
|
(12)
|
(12)
|
(11)
|
(25)
|
31
|
25
|
20
|
28
|
(32)
|
(12)
|
0
|
6
|
13
|
20
|
38
|
9
|
38
|
59
|
102
|
126
|
152
|
143
|
42
|
37
|
(9)
|
(19)
|
12
|
(13)
|
(63)
|
(72)
|
(44)
|
(5)
|
28
|
68
|
42
|
8
|
28
|
44
|
62
|
55
|
39
|
(20)
|
(38)
|
(26)
|
(10)
|
(5)
|
(2)
|
35
|
70
|
55
|
63
|
16
|
(8)
|
(216)
|
(59)
|
(5)
|
(65)
|
234
|
81
|
(13)
|
55
|
(47)
|
|
| Net Change in Cash |
(10)
N/A
|
25
N/A
|
195
+671%
|
(33)
N/A
|
(16)
+52%
|
72
N/A
|
(161)
N/A
|
63
N/A
|
66
+4%
|
(123)
N/A
|
86
N/A
|
1
-98%
|
52
+3 607%
|
32
-38%
|
(10)
N/A
|
48
N/A
|
21
-57%
|
12
-42%
|
38
+208%
|
(14)
N/A
|
56
N/A
|
108
+91%
|
(27)
N/A
|
27
N/A
|
2
-94%
|
51
+3 320%
|
96
+87%
|
375
+291%
|
95
-75%
|
47
-51%
|
138
+194%
|
(242)
N/A
|
59
N/A
|
27
-54%
|
38
+41%
|
(80)
N/A
|
46
N/A
|
43
-7%
|
569
+1 223%
|
347
-39%
|
510
+47%
|
98
-81%
|
570
+482%
|
1 053
+85%
|
252
-76%
|
410
+63%
|
(1 210)
N/A
|
(1 000)
+17%
|
(477)
+52%
|
171
N/A
|
592
+246%
|
505
-15%
|
342
-32%
|
(19)
N/A
|
(64)
-237%
|
(246)
-284%
|
544
N/A
|
48
-91%
|
(76)
N/A
|
874
N/A
|
(214)
N/A
|
196
N/A
|
226
+15%
|
(975)
N/A
|
(471)
+52%
|
(504)
-7%
|
(121)
+76%
|
50
N/A
|
34
-32%
|
145
+326%
|
146
+1%
|
39
-73%
|
83
+113%
|
(270)
N/A
|
(180)
+33%
|
(186)
-3%
|
(316)
-70%
|
(38)
+88%
|
(177)
-366%
|
(170)
+4%
|
(70)
+59%
|
629
N/A
|
542
-14%
|
587
+8%
|
597
+2%
|
2
-100%
|
1 590
+79 400%
|
5 078
+219%
|
334
-93%
|
2 609
+681%
|
(545)
N/A
|
(3 985)
-631%
|
937
N/A
|
(2 277)
N/A
|
(450)
+80%
|
(680)
-51%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(209)
N/A
|
(12)
+94%
|
(95)
-693%
|
148
N/A
|
99
-33%
|
158
+60%
|
100
-37%
|
(23)
N/A
|
152
N/A
|
442
+191%
|
711
+61%
|
390
-45%
|
856
+119%
|
474
-45%
|
(87)
N/A
|
223
N/A
|
197
-11%
|
200
+1%
|
132
-34%
|
109
-17%
|
(130)
N/A
|
(410)
-217%
|
(853)
-108%
|
(948)
-11%
|
(1 126)
-19%
|
(1 410)
-25%
|
(1 609)
-14%
|
(2 264)
-41%
|
(2 364)
-4%
|
(1 879)
+21%
|
(1 628)
+13%
|
(1 303)
+20%
|
(1 085)
+17%
|
(1 231)
-13%
|
(930)
+24%
|
(1 232)
-32%
|
(200)
+84%
|
(122)
+39%
|
(82)
+33%
|
(310)
-278%
|
(1 144)
-269%
|
(1 470)
-28%
|
(1 824)
-24%
|
(2 483)
-36%
|
(2 982)
-20%
|
(3 469)
-16%
|
(4 180)
-20%
|
(5 106)
-22%
|
(6 499)
-27%
|
(7 678)
-18%
|
(7 883)
-3%
|
(8 165)
-4%
|
(6 145)
+25%
|
(4 899)
+20%
|
(4 160)
+15%
|
(2 803)
+33%
|
(2 526)
+10%
|
(1 844)
+27%
|
(1 057)
+43%
|
(50)
+95%
|
(338)
-576%
|
(904)
-167%
|
(1 383)
-53%
|
(2 418)
-75%
|
(1 018)
+58%
|
1 090
N/A
|
1 727
+58%
|
3 156
+83%
|
2 393
-24%
|
2 071
-13%
|
3 573
+73%
|
3 706
+4%
|
4 761
+28%
|
4 690
-1%
|
3 948
-16%
|
4 161
+5%
|
3 008
-28%
|
2 602
-13%
|
1 872
-28%
|
1 163
-38%
|
2 561
+120%
|
3 333
+30%
|
4 151
+25%
|
6 409
+54%
|
7 242
+13%
|
8 137
+12%
|
9 067
+11%
|
9 325
+3%
|
8 578
-8%
|
7 556
-12%
|
7 001
-7%
|
5 670
-19%
|
5 016
-12%
|
4 875
-3%
|
4 054
-17%
|
3 105
-23%
|
|