Imperial Oil Ltd
TSX:IMO
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 |
84.39
140.84
|
| Price Target |
|
We'll email you a reminder when the closing price reaches CAD.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Imperial Oil Ltd
| 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 |
1 255
|
1 025
|
868
|
977
|
1 214
|
1 648
|
1 798
|
1 831
|
1 705
|
1 627
|
1 671
|
1 835
|
2 052
|
1 979
|
2 014
|
2 122
|
2 600
|
2 798
|
3 096
|
3 266
|
3 044
|
3 227
|
3 102
|
3 096
|
3 188
|
3 095
|
3 531
|
4 104
|
3 878
|
3 486
|
2 547
|
1 705
|
1 579
|
1 766
|
2 074
|
1 945
|
2 210
|
2 515
|
2 724
|
3 165
|
3 371
|
3 605
|
3 514
|
3 695
|
3 766
|
3 549
|
3 241
|
2 848
|
2 828
|
2 976
|
3 881
|
4 170
|
3 785
|
3 260
|
2 148
|
1 691
|
1 122
|
600
|
299
|
823
|
2 165
|
2 599
|
2 703
|
2 071
|
490
|
673
|
946
|
1 324
|
2 314
|
2 091
|
3 107
|
2 782
|
2 200
|
1 719
|
(19)
|
(440)
|
(1 857)
|
(1 277)
|
(385)
|
520
|
2 479
|
3 260
|
5 303
|
6 426
|
7 340
|
7 415
|
5 681
|
5 251
|
4 889
|
4 836
|
5 294
|
4 930
|
4 790
|
4 883
|
4 699
|
4 001
|
|
| Depreciation & Amortization |
718
|
705
|
690
|
700
|
708
|
716
|
725
|
726
|
755
|
790
|
830
|
865
|
908
|
930
|
928
|
924
|
895
|
873
|
870
|
850
|
831
|
804
|
788
|
796
|
780
|
772
|
755
|
738
|
728
|
744
|
756
|
762
|
781
|
766
|
765
|
758
|
747
|
753
|
751
|
756
|
764
|
766
|
754
|
745
|
761
|
756
|
1 030
|
1 070
|
1 110
|
1 205
|
1 033
|
1 086
|
1 096
|
1 133
|
1 188
|
1 312
|
1 450
|
1 557
|
1 629
|
1 627
|
1 628
|
1 596
|
1 541
|
1 534
|
2 172
|
2 157
|
2 163
|
2 136
|
1 509
|
1 522
|
1 556
|
1 611
|
1 598
|
1 661
|
1 682
|
1 672
|
3 273
|
3 314
|
3 351
|
3 430
|
1 977
|
1 909
|
1 910
|
1 977
|
1 897
|
1 961
|
1 963
|
1 883
|
1 907
|
1 907
|
1 910
|
1 943
|
1 983
|
2 024
|
2 046
|
2 449
|
|
| Change in Deffered Taxes |
50
|
(74)
|
(70)
|
(124)
|
(148)
|
(219)
|
(123)
|
(93)
|
(59)
|
59
|
(33)
|
(86)
|
(90)
|
(114)
|
(87)
|
(194)
|
(116)
|
42
|
(8)
|
214
|
254
|
230
|
348
|
276
|
75
|
(61)
|
(218)
|
(69)
|
387
|
480
|
586
|
443
|
(61)
|
(87)
|
54
|
43
|
152
|
60
|
(6)
|
70
|
71
|
209
|
374
|
387
|
619
|
600
|
572
|
606
|
482
|
458
|
538
|
617
|
1 123
|
1 136
|
1 169
|
1 070
|
367
|
267
|
(85)
|
44
|
114
|
396
|
457
|
373
|
321
|
306
|
367
|
512
|
806
|
617
|
122
|
(38)
|
(237)
|
(190)
|
39
|
(88)
|
(521)
|
(504)
|
(186)
|
(295)
|
91
|
(300)
|
(525)
|
(283)
|
(77)
|
198
|
332
|
42
|
(85)
|
(193)
|
(253)
|
(32)
|
(142)
|
(9)
|
66
|
(187)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
202
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
90
|
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 Non-Cash Items |
(7)
|
(6)
|
(8)
|
(7)
|
(4)
|
(8)
|
(4)
|
(4)
|
(14)
|
(11)
|
(25)
|
(40)
|
(32)
|
(33)
|
(75)
|
(65)
|
(233)
|
(239)
|
(230)
|
(232)
|
(96)
|
(181)
|
(143)
|
(187)
|
(215)
|
(133)
|
(346)
|
(299)
|
(241)
|
(231)
|
(41)
|
(37)
|
(45)
|
(48)
|
(59)
|
(71)
|
(95)
|
(97)
|
(55)
|
(60)
|
(197)
|
(220)
|
(275)
|
(260)
|
(94)
|
(69)
|
(65)
|
(68)
|
(150)
|
(166)
|
(755)
|
(754)
|
(696)
|
(702)
|
(87)
|
(112)
|
(38)
|
(42)
|
(30)
|
(910)
|
(2 244)
|
(2 396)
|
(2 414)
|
(1 511)
|
(220)
|
(48)
|
(26)
|
16
|
(8)
|
7
|
5
|
(59)
|
(46)
|
243
|
(37)
|
(20)
|
(15)
|
(312)
|
(45)
|
(46)
|
(49)
|
(66)
|
(46)
|
(165)
|
(158)
|
(147)
|
(156)
|
(22)
|
(73)
|
(66)
|
(54)
|
(59)
|
(18)
|
(26)
|
(26)
|
(2)
|
|
| Cash Taxes Paid |
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
|
(84)
|
(145)
|
8
|
7
|
(16)
|
42
|
(112)
|
(138)
|
(63)
|
(58)
|
166
|
245
|
341
|
374
|
2 783
|
3 288
|
3 662
|
4 153
|
2 221
|
2 098
|
2 083
|
1 771
|
1 640
|
1 511
|
1 346
|
|
| Cash Interest Paid |
99
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
88
|
0
|
0
|
41
|
91
|
110
|
127
|
96
|
62
|
56
|
53
|
48
|
43
|
42
|
38
|
52
|
60
|
69
|
75
|
71
|
69
|
59
|
58
|
54
|
42
|
38
|
28
|
25
|
|
| Change in Working Capital |
(12)
|
(268)
|
(485)
|
(525)
|
(82)
|
384
|
276
|
369
|
(160)
|
(544)
|
(513)
|
(29)
|
474
|
95
|
214
|
483
|
305
|
(4)
|
(159)
|
(274)
|
(446)
|
(180)
|
4
|
(508)
|
(202)
|
(33)
|
220
|
89
|
(489)
|
(801)
|
(1 335)
|
(1 297)
|
(663)
|
404
|
29
|
455
|
193
|
21
|
170
|
346
|
480
|
217
|
871
|
(318)
|
(372)
|
(606)
|
(1 127)
|
(1 176)
|
(978)
|
(693)
|
(656)
|
(146)
|
(903)
|
(1 226)
|
(1 439)
|
(1 108)
|
(734)
|
(447)
|
188
|
85
|
352
|
125
|
82
|
(33)
|
0
|
306
|
311
|
143
|
(699)
|
(297)
|
(683)
|
(20)
|
914
|
416
|
342
|
382
|
(82)
|
199
|
353
|
551
|
978
|
1 542
|
1 533
|
1 362
|
1 480
|
(1 680)
|
(1 870)
|
(1 934)
|
(2 904)
|
(853)
|
(522)
|
(1 279)
|
(632)
|
(440)
|
(517)
|
318
|
|
| Cash from Operating Activities |
2 004
N/A
|
1 382
-31%
|
995
-28%
|
1 021
+3%
|
1 688
+65%
|
2 521
+49%
|
2 672
+6%
|
2 829
+6%
|
2 227
-21%
|
1 921
-14%
|
1 930
+0%
|
2 545
+32%
|
3 312
+30%
|
2 857
-14%
|
2 994
+5%
|
3 270
+9%
|
3 451
+6%
|
3 470
+1%
|
3 569
+3%
|
3 824
+7%
|
3 587
-6%
|
3 900
+9%
|
4 099
+5%
|
3 473
-15%
|
3 626
+4%
|
3 640
+0%
|
3 942
+8%
|
4 563
+16%
|
4 263
-7%
|
3 678
-14%
|
2 513
-32%
|
1 576
-37%
|
1 591
+1%
|
2 801
+76%
|
2 863
+2%
|
3 130
+9%
|
3 207
+2%
|
3 252
+1%
|
3 584
+10%
|
4 277
+19%
|
4 489
+5%
|
4 577
+2%
|
5 238
+14%
|
4 249
-19%
|
4 680
+10%
|
4 230
-10%
|
3 651
-14%
|
3 280
-10%
|
3 292
+0%
|
3 780
+15%
|
4 041
+7%
|
4 973
+23%
|
4 405
-11%
|
3 601
-18%
|
2 979
-17%
|
2 853
-4%
|
2 167
-24%
|
1 935
-11%
|
2 001
+3%
|
1 669
-17%
|
2 015
+21%
|
2 320
+15%
|
2 369
+2%
|
2 434
+3%
|
2 763
+14%
|
3 394
+23%
|
3 761
+11%
|
4 131
+10%
|
3 922
-5%
|
3 940
+0%
|
4 107
+4%
|
4 276
+4%
|
4 429
+4%
|
3 849
-13%
|
2 007
-48%
|
1 506
-25%
|
798
-47%
|
1 420
+78%
|
3 088
+117%
|
4 160
+35%
|
5 476
+32%
|
6 345
+16%
|
8 175
+29%
|
9 317
+14%
|
10 482
+13%
|
7 747
-26%
|
5 950
-23%
|
5 220
-12%
|
3 734
-28%
|
5 631
+51%
|
6 375
+13%
|
5 503
-14%
|
5 981
+9%
|
6 432
+8%
|
6 268
-3%
|
6 579
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 070)
|
(1 166)
|
(1 315)
|
(1 412)
|
(1 564)
|
(1 663)
|
(1 693)
|
(1 640)
|
(1 482)
|
(1 460)
|
(1 360)
|
(1 376)
|
(1 376)
|
(1 353)
|
(1 411)
|
(1 447)
|
(1 432)
|
(1 440)
|
(1 373)
|
(1 246)
|
(1 177)
|
(1 053)
|
(957)
|
(925)
|
(899)
|
(962)
|
(1 040)
|
(1 140)
|
(1 231)
|
(1 391)
|
(1 642)
|
(1 870)
|
(2 285)
|
(2 687)
|
(3 025)
|
(3 618)
|
(3 856)
|
(3 865)
|
(3 917)
|
(3 857)
|
(3 919)
|
(4 242)
|
(4 629)
|
(4 930)
|
(5 478)
|
(5 678)
|
(6 004)
|
(6 426)
|
(6 297)
|
(6 158)
|
(5 837)
|
(5 378)
|
(5 290)
|
(5 095)
|
(4 573)
|
(3 869)
|
(2 994)
|
(2 374)
|
(1 914)
|
(1 456)
|
(1 073)
|
(804)
|
(811)
|
(863)
|
(993)
|
(1 242)
|
(1 279)
|
(1 365)
|
(1 491)
|
(1 551)
|
(1 588)
|
(1 678)
|
(1 636)
|
(1 515)
|
(1 326)
|
(1 051)
|
(868)
|
(725)
|
(761)
|
(895)
|
(1 108)
|
(1 245)
|
(1 337)
|
(1 458)
|
(1 526)
|
(1 651)
|
(1 817)
|
(1 807)
|
(1 785)
|
(1 853)
|
(1 815)
|
(1 914)
|
(1 867)
|
(1 768)
|
(1 778)
|
(1 796)
|
|
| Other Items |
46
|
44
|
68
|
63
|
61
|
54
|
39
|
49
|
56
|
64
|
68
|
80
|
70
|
64
|
141
|
122
|
440
|
459
|
467
|
480
|
212
|
355
|
265
|
326
|
279
|
123
|
333
|
269
|
270
|
261
|
69
|
59
|
69
|
71
|
91
|
116
|
147
|
157
|
113
|
105
|
326
|
391
|
447
|
491
|
240
|
(1 431)
|
(1 443)
|
(1 507)
|
(1 438)
|
215
|
861
|
827
|
728
|
674
|
23
|
79
|
110
|
134
|
101
|
1 267
|
3 020
|
3 170
|
3 193
|
2 006
|
212
|
35
|
(26)
|
(58)
|
(68)
|
(106)
|
(119)
|
(90)
|
(68)
|
(34)
|
34
|
47
|
66
|
84
|
85
|
85
|
96
|
101
|
170
|
914
|
908
|
898
|
805
|
51
|
91
|
92
|
87
|
82
|
42
|
47
|
41
|
61
|
|
| Cash from Investing Activities |
(1 024)
N/A
|
(1 122)
-10%
|
(1 247)
-11%
|
(1 349)
-8%
|
(1 503)
-11%
|
(1 609)
-7%
|
(1 654)
-3%
|
(1 591)
+4%
|
(1 426)
+10%
|
(1 396)
+2%
|
(1 292)
+7%
|
(1 296)
0%
|
(1 306)
-1%
|
(1 289)
+1%
|
(1 270)
+1%
|
(1 325)
-4%
|
(992)
+25%
|
(981)
+1%
|
(906)
+8%
|
(766)
+15%
|
(965)
-26%
|
(698)
+28%
|
(692)
+1%
|
(599)
+13%
|
(620)
-4%
|
(839)
-35%
|
(707)
+16%
|
(871)
-23%
|
(961)
-10%
|
(1 130)
-18%
|
(1 573)
-39%
|
(1 811)
-15%
|
(2 216)
-22%
|
(2 616)
-18%
|
(2 934)
-12%
|
(3 502)
-19%
|
(3 709)
-6%
|
(3 708)
+0%
|
(3 804)
-3%
|
(3 752)
+1%
|
(3 593)
+4%
|
(3 851)
-7%
|
(4 182)
-9%
|
(4 439)
-6%
|
(5 238)
-18%
|
(7 109)
-36%
|
(7 447)
-5%
|
(7 933)
-7%
|
(7 735)
+2%
|
(5 943)
+23%
|
(4 976)
+16%
|
(4 551)
+9%
|
(4 562)
0%
|
(4 421)
+3%
|
(4 550)
-3%
|
(3 790)
+17%
|
(2 884)
+24%
|
(2 240)
+22%
|
(1 813)
+19%
|
(189)
+90%
|
1 947
N/A
|
2 366
+22%
|
2 382
+1%
|
1 143
-52%
|
(781)
N/A
|
(1 207)
-55%
|
(1 305)
-8%
|
(1 423)
-9%
|
(1 559)
-10%
|
(1 657)
-6%
|
(1 707)
-3%
|
(1 768)
-4%
|
(1 704)
+4%
|
(1 549)
+9%
|
(1 292)
+17%
|
(1 004)
+22%
|
(802)
+20%
|
(641)
+20%
|
(676)
-5%
|
(810)
-20%
|
(1 012)
-25%
|
(1 144)
-13%
|
(1 167)
-2%
|
(544)
+53%
|
(618)
-14%
|
(753)
-22%
|
(1 012)
-34%
|
(1 756)
-74%
|
(1 694)
+4%
|
(1 761)
-4%
|
(1 728)
+2%
|
(1 832)
-6%
|
(1 825)
+0%
|
(1 721)
+6%
|
(1 737)
-1%
|
(1 735)
+0%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(812)
|
(825)
|
(771)
|
(392)
|
(13)
|
(141)
|
(312)
|
(519)
|
(797)
|
(797)
|
(841)
|
(850)
|
(859)
|
(1 028)
|
(1 286)
|
(1 625)
|
(1 757)
|
(1 988)
|
(1 907)
|
(1 817)
|
(1 808)
|
(1 834)
|
(2 057)
|
(2 191)
|
(2 346)
|
(2 365)
|
(2 354)
|
(2 365)
|
(2 203)
|
(2 046)
|
(1 503)
|
(893)
|
(491)
|
(62)
|
(3)
|
(3)
|
(5)
|
(30)
|
(33)
|
(35)
|
(40)
|
(61)
|
(95)
|
(93)
|
(85)
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(127)
|
(377)
|
(627)
|
(877)
|
(1 643)
|
(1 811)
|
(1 971)
|
(2 082)
|
(1 557)
|
(1 482)
|
(1 373)
|
(1 286)
|
(918)
|
(575)
|
(274)
|
0
|
(1 171)
|
(1 484)
|
(2 245)
|
(2 694)
|
(4 023)
|
(5 222)
|
(6 395)
|
(5 946)
|
(3 446)
|
(3 276)
|
(3 800)
|
0
|
(3 800)
|
(3 664)
|
(2 681)
|
(2 735)
|
(2 735)
|
(2 998)
|
|
| Net Issuance of Debt |
6
|
0
|
46
|
45
|
41
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(4)
|
(1 291)
|
(1 291)
|
(1 293)
|
(1 292)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
87
|
315
|
617
|
617
|
981
|
752
|
452
|
452
|
(3)
|
222
|
321
|
2 603
|
3 749
|
4 666
|
4 640
|
2 357
|
987
|
(22)
|
541
|
1 219
|
1 869
|
1 700
|
1 154
|
858
|
445
|
(1 115)
|
(3 282)
|
(3 669)
|
(3 687)
|
(2 097)
|
(27)
|
(26)
|
(27)
|
(27)
|
(27)
|
(28)
|
(27)
|
(27)
|
9
|
9
|
10
|
13
|
(20)
|
(53)
|
(52)
|
(129)
|
(131)
|
(96)
|
(98)
|
(1 022)
|
(1 022)
|
(1 022)
|
(1 022)
|
(22)
|
(22)
|
(22)
|
(24)
|
(24)
|
(122)
|
(121)
|
(117)
|
(118)
|
|
| Cash Paid for Dividends |
(322)
|
(324)
|
(326)
|
(321)
|
(319)
|
(318)
|
(318)
|
(321)
|
(322)
|
(323)
|
(323)
|
(319)
|
(317)
|
(314)
|
(311)
|
(315)
|
(317)
|
(320)
|
(322)
|
(319)
|
(315)
|
(311)
|
(308)
|
(313)
|
(319)
|
(325)
|
(330)
|
(325)
|
(330)
|
(334)
|
(339)
|
(345)
|
(341)
|
(340)
|
(339)
|
(347)
|
(356)
|
(364)
|
(373)
|
(373)
|
(373)
|
(373)
|
(381)
|
(390)
|
(398)
|
(407)
|
(407)
|
(406)
|
(407)
|
(415)
|
(423)
|
(433)
|
(441)
|
(441)
|
(441)
|
(440)
|
(449)
|
(458)
|
(466)
|
(483)
|
(492)
|
(500)
|
(509)
|
(518)
|
(524)
|
(531)
|
(536)
|
(555)
|
(572)
|
(587)
|
(602)
|
(616)
|
(631)
|
(646)
|
(661)
|
(654)
|
(649)
|
(647)
|
(646)
|
(679)
|
(706)
|
(729)
|
(796)
|
(828)
|
(851)
|
(932)
|
(961)
|
(1 026)
|
(1 103)
|
(1 115)
|
(1 179)
|
(1 209)
|
(1 238)
|
(1 267)
|
(1 313)
|
(1 357)
|
|
| Cash from Financing Activities |
(1 128)
N/A
|
(1 143)
-1%
|
(1 051)
+8%
|
(668)
+36%
|
(291)
+56%
|
(418)
-44%
|
(629)
-50%
|
(839)
-33%
|
(1 119)
-33%
|
(1 120)
0%
|
(1 163)
-4%
|
(1 168)
0%
|
(1 175)
-1%
|
(1 342)
-14%
|
(1 599)
-19%
|
(1 943)
-22%
|
(2 077)
-7%
|
(2 311)
-11%
|
(2 230)
+4%
|
(2 136)
+4%
|
(2 125)
+1%
|
(2 147)
-1%
|
(2 367)
-10%
|
(2 508)
-6%
|
(3 956)
-58%
|
(3 981)
-1%
|
(3 977)
+0%
|
(3 982)
0%
|
(2 536)
+36%
|
(2 383)
+6%
|
(1 845)
+23%
|
(1 240)
+33%
|
(836)
+33%
|
(406)
+51%
|
(255)
+37%
|
(35)
+86%
|
256
N/A
|
223
-13%
|
575
+158%
|
344
-40%
|
39
-89%
|
18
-54%
|
(479)
N/A
|
(261)
+46%
|
(162)
+38%
|
2 157
N/A
|
3 342
+55%
|
4 260
+27%
|
4 233
-1%
|
1 942
-54%
|
564
-71%
|
(455)
N/A
|
100
N/A
|
778
+678%
|
1 428
+84%
|
1 260
-12%
|
705
-44%
|
400
-43%
|
(21)
N/A
|
(1 598)
-7 510%
|
(3 774)
-136%
|
(4 169)
-10%
|
(4 323)
-4%
|
(2 992)
+31%
|
(1 178)
+61%
|
(1 434)
-22%
|
(2 206)
-54%
|
(2 393)
-8%
|
(2 570)
-7%
|
(2 697)
-5%
|
(2 186)
+19%
|
(2 125)
+3%
|
(1 995)
+6%
|
(1 923)
+4%
|
(1 569)
+18%
|
(1 216)
+22%
|
(943)
+22%
|
(700)
+26%
|
(1 869)
-167%
|
(2 292)
-23%
|
(3 082)
-34%
|
(3 519)
-14%
|
(4 917)
-40%
|
(7 072)
-44%
|
(8 268)
-17%
|
(7 900)
+4%
|
(5 429)
+31%
|
(4 324)
+20%
|
(4 925)
-14%
|
(4 937)
0%
|
(5 003)
-1%
|
(4 897)
+2%
|
(4 041)
+17%
|
(4 123)
-2%
|
(4 165)
-1%
|
(4 473)
-7%
|
|
| 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
|
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
|
|
| Net Change in Cash |
(148)
N/A
|
(883)
-497%
|
(1 303)
-48%
|
(996)
+24%
|
(106)
+89%
|
494
N/A
|
389
-21%
|
399
+3%
|
(318)
N/A
|
(595)
-87%
|
(525)
+12%
|
81
N/A
|
831
+926%
|
226
-73%
|
125
-45%
|
2
-98%
|
382
+19 000%
|
178
-53%
|
433
+143%
|
922
+113%
|
497
-46%
|
1 055
+112%
|
1 040
-1%
|
366
-65%
|
(950)
N/A
|
(1 180)
-24%
|
(742)
+37%
|
(290)
+61%
|
766
N/A
|
165
-78%
|
(905)
N/A
|
(1 475)
-63%
|
(1 461)
+1%
|
(221)
+85%
|
(326)
-48%
|
(407)
-25%
|
(246)
+40%
|
(233)
+5%
|
355
N/A
|
869
+145%
|
935
+8%
|
744
-20%
|
577
-22%
|
(451)
N/A
|
(720)
-60%
|
(722)
0%
|
(454)
+37%
|
(393)
+13%
|
(210)
+47%
|
(221)
-5%
|
(371)
-68%
|
(33)
+91%
|
(57)
-73%
|
(42)
+26%
|
(143)
-240%
|
323
N/A
|
(12)
N/A
|
95
N/A
|
167
+76%
|
(118)
N/A
|
188
N/A
|
517
+175%
|
428
-17%
|
585
+37%
|
804
+37%
|
753
-6%
|
250
-67%
|
315
+26%
|
(207)
N/A
|
(414)
-100%
|
214
N/A
|
383
+79%
|
730
+91%
|
377
-48%
|
(854)
N/A
|
(714)
+16%
|
(947)
-33%
|
79
N/A
|
543
+587%
|
1 058
+95%
|
1 382
+31%
|
1 682
+22%
|
2 091
+24%
|
1 701
-19%
|
1 596
-6%
|
(906)
N/A
|
(491)
+46%
|
(860)
-75%
|
(2 885)
-235%
|
(1 067)
+63%
|
(356)
+67%
|
(1 226)
-244%
|
115
N/A
|
588
+411%
|
366
-38%
|
371
+1%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
934
N/A
|
216
-77%
|
(320)
N/A
|
(391)
-22%
|
124
N/A
|
858
+592%
|
979
+14%
|
1 189
+21%
|
745
-37%
|
461
-38%
|
570
+24%
|
1 169
+105%
|
1 936
+66%
|
1 504
-22%
|
1 583
+5%
|
1 823
+15%
|
2 019
+11%
|
2 030
+1%
|
2 196
+8%
|
2 578
+17%
|
2 410
-7%
|
2 847
+18%
|
3 142
+10%
|
2 548
-19%
|
2 727
+7%
|
2 678
-2%
|
2 902
+8%
|
3 423
+18%
|
3 032
-11%
|
2 287
-25%
|
871
-62%
|
(294)
N/A
|
(694)
-136%
|
114
N/A
|
(162)
N/A
|
(488)
-201%
|
(649)
-33%
|
(613)
+6%
|
(333)
+46%
|
420
N/A
|
570
+36%
|
335
-41%
|
609
+82%
|
(681)
N/A
|
(798)
-17%
|
(1 448)
-81%
|
(2 353)
-63%
|
(3 146)
-34%
|
(3 005)
+4%
|
(2 378)
+21%
|
(1 796)
+24%
|
(405)
+77%
|
(885)
-119%
|
(1 494)
-69%
|
(1 594)
-7%
|
(1 016)
+36%
|
(827)
+19%
|
(439)
+47%
|
87
N/A
|
213
+145%
|
942
+342%
|
1 516
+61%
|
1 558
+3%
|
1 571
+1%
|
1 770
+13%
|
2 152
+22%
|
2 482
+15%
|
2 766
+11%
|
2 431
-12%
|
2 389
-2%
|
2 519
+5%
|
2 598
+3%
|
2 793
+8%
|
2 334
-16%
|
681
-71%
|
455
-33%
|
(70)
N/A
|
695
N/A
|
2 327
+235%
|
3 265
+40%
|
4 368
+34%
|
5 100
+17%
|
6 838
+34%
|
7 859
+15%
|
8 956
+14%
|
6 096
-32%
|
4 133
-32%
|
3 413
-17%
|
1 949
-43%
|
3 778
+94%
|
4 560
+21%
|
3 589
-21%
|
4 114
+15%
|
4 664
+13%
|
4 490
-4%
|
4 783
+7%
|
|