Novo Nordisk A/S
XMUN:NOV
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 |
38.87
87.91
|
| 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
Novo Nordisk A/S
| 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 |
4 833
|
4 813
|
4 797
|
4 895
|
5 013
|
5 192
|
5 604
|
6 130
|
5 864
|
5 843
|
5 902
|
5 924
|
6 452
|
6 950
|
8 859
|
9 269
|
8 522
|
8 993
|
7 812
|
8 292
|
9 645
|
10 164
|
10 684
|
10 775
|
10 768
|
11 393
|
13 285
|
12 780
|
14 403
|
15 152
|
14 403
|
16 354
|
17 097
|
17 688
|
18 900
|
20 366
|
21 432
|
22 750
|
24 138
|
24 886
|
25 184
|
25 660
|
25 920
|
26 005
|
26 481
|
29 899
|
31 248
|
33 131
|
34 860
|
34 439
|
36 064
|
37 484
|
37 925
|
38 626
|
38 609
|
38 576
|
38 130
|
38 725
|
39 117
|
38 384
|
38 628
|
38 322
|
37 574
|
38 731
|
38 951
|
40 403
|
41 433
|
41 537
|
42 138
|
42 864
|
44 362
|
46 183
|
47 757
|
49 344
|
50 539
|
52 825
|
55 525
|
61 129
|
67 239
|
75 312
|
83 683
|
89 276
|
89 898
|
94 721
|
100 988
|
104 615
|
111 068
|
103 773
|
|
| Depreciation & Amortization |
1 581
|
0
|
0
|
0
|
1 892
|
0
|
0
|
0
|
1 930
|
0
|
0
|
0
|
2 142
|
0
|
0
|
0
|
3 007
|
0
|
0
|
0
|
2 442
|
0
|
3 582
|
0
|
2 551
|
4 272
|
3 727
|
4 334
|
2 467
|
0
|
0
|
2 729
|
2 737
|
0
|
0
|
0
|
2 693
|
0
|
0
|
0
|
2 799
|
3 456
|
4 123
|
0
|
3 435
|
4 765
|
4 746
|
5 379
|
2 959
|
2 920
|
2 989
|
3 092
|
3 193
|
3 277
|
3 423
|
3 393
|
3 182
|
3 206
|
3 111
|
3 188
|
3 925
|
4 251
|
4 593
|
5 905
|
5 661
|
5 689
|
5 737
|
5 772
|
5 753
|
6 044
|
6 103
|
5 322
|
6 025
|
6 298
|
6 717
|
7 409
|
7 362
|
7 431
|
7 972
|
8 456
|
9 413
|
10 608
|
17 276
|
16 901
|
19 107
|
20 023
|
16 011
|
21 618
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
331
|
0
|
0
|
0
|
259
|
0
|
0
|
0
|
463
|
0
|
0
|
0
|
319
|
0
|
0
|
0
|
308
|
0
|
0
|
0
|
409
|
88
|
176
|
0
|
371
|
0
|
89
|
200
|
442
|
448
|
467
|
468
|
368
|
346
|
317
|
296
|
292
|
310
|
328
|
334
|
414
|
388
|
362
|
368
|
363
|
448
|
533
|
586
|
823
|
842
|
882
|
922
|
1 040
|
1 111
|
1 170
|
1 229
|
1 539
|
1 693
|
1 459
|
1 204
|
2 149
|
1 296
|
1 736
|
2 198
|
2 289
|
2 374
|
2 366
|
2 613
|
|
| Other Non-Cash Items |
2 807
|
3 203
|
3 315
|
3 629
|
3 334
|
2 929
|
2 939
|
2 931
|
3 523
|
5 954
|
5 959
|
6 189
|
3 598
|
3 916
|
1 337
|
2 366
|
2 124
|
1 853
|
4 855
|
3 750
|
3 602
|
3 649
|
491
|
3 630
|
4 095
|
4 288
|
7 709
|
4 335
|
6 025
|
6 274
|
6 144
|
5 943
|
6 415
|
8 236
|
10 024
|
10 465
|
8 547
|
11 100
|
8 913
|
10 088
|
8 063
|
5 837
|
7 608
|
11 572
|
11 342
|
12 814
|
13 682
|
9 768
|
12 005
|
12 102
|
10 890
|
11 705
|
13 755
|
16 099
|
15 412
|
14 762
|
12 577
|
9 771
|
14 022
|
14 248
|
15 085
|
18 074
|
17 512
|
17 733
|
16 634
|
20 730
|
20 813
|
24 071
|
18 841
|
14 068
|
19 068
|
20 774
|
24 332
|
31 080
|
28 042
|
40 103
|
35 847
|
49 903
|
57 540
|
44 583
|
53 373
|
34 849
|
35 779
|
54 102
|
41 232
|
45 568
|
40 519
|
38 710
|
|
| Cash Taxes Paid |
1 804
|
0
|
0
|
0
|
2 866
|
0
|
0
|
0
|
2 138
|
0
|
0
|
0
|
3 514
|
0
|
0
|
0
|
2 607
|
0
|
0
|
0
|
3 172
|
0
|
0
|
0
|
1 998
|
806
|
1 782
|
2 021
|
3 436
|
3 586
|
3 238
|
3 436
|
5 391
|
5 418
|
6 862
|
6 860
|
10 891
|
10 634
|
9 205
|
13 343
|
9 807
|
12 353
|
12 683
|
8 574
|
7 907
|
10 617
|
10 567
|
11 034
|
9 374
|
4 939
|
5 556
|
1 281
|
2 899
|
4 880
|
4 623
|
8 419
|
9 101
|
9 901
|
9 751
|
10 087
|
9 614
|
9 767
|
9 224
|
9 217
|
10 936
|
10 957
|
10 870
|
11 799
|
10 106
|
11 535
|
12 909
|
11 971
|
14 438
|
13 767
|
14 859
|
15 786
|
14 515
|
15 934
|
17 633
|
19 413
|
25 897
|
31 342
|
30 618
|
27 754
|
29 636
|
20 183
|
21 968
|
21 976
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
296
|
0
|
0
|
0
|
324
|
0
|
0
|
0
|
247
|
0
|
0
|
0
|
98
|
5
|
199
|
197
|
252
|
253
|
75
|
86
|
215
|
217
|
212
|
216
|
61
|
62
|
62
|
59
|
39
|
38
|
33
|
31
|
78
|
81
|
90
|
99
|
61
|
74
|
65
|
62
|
66
|
63
|
77
|
91
|
87
|
99
|
91
|
82
|
89
|
99
|
128
|
173
|
204
|
273
|
236
|
238
|
422
|
360
|
391
|
381
|
261
|
263
|
296
|
306
|
272
|
385
|
414
|
437
|
491
|
466
|
446
|
499
|
612
|
1 305
|
2 347
|
2 502
|
|
| Change in Working Capital |
(3 072)
|
(4 272)
|
(4 095)
|
(4 334)
|
(2 650)
|
(2 431)
|
(2 458)
|
(2 561)
|
(2 605)
|
(2 337)
|
(2 738)
|
(2 375)
|
(4 454)
|
(4 810)
|
(4 470)
|
(5 929)
|
(3 666)
|
(3 347)
|
(3 690)
|
(2 892)
|
(2 826)
|
(2 314)
|
(1 124)
|
(1 848)
|
(2 036)
|
(3 352)
|
(5 168)
|
(3 092)
|
(3 216)
|
(2 756)
|
(2 311)
|
(2 728)
|
(4 875)
|
(6 808)
|
(7 188)
|
(6 842)
|
(10 458)
|
(10 153)
|
(9 222)
|
(12 890)
|
(10 104)
|
(12 012)
|
(13 868)
|
(10 613)
|
(9 566)
|
(14 425)
|
(12 774)
|
(12 809)
|
(11 537)
|
(7 805)
|
(5 764)
|
(5 001)
|
(6 559)
|
(5 065)
|
(8 887)
|
(10 442)
|
(12 721)
|
(12 817)
|
(11 712)
|
(12 584)
|
(12 610)
|
(15 544)
|
(15 307)
|
(12 928)
|
(14 464)
|
(19 918)
|
(11 857)
|
(14 436)
|
(14 781)
|
(9 782)
|
(15 345)
|
(14 090)
|
(23 114)
|
(19 391)
|
(19 261)
|
(31 568)
|
(19 847)
|
(33 348)
|
(43 020)
|
(21 893)
|
(37 561)
|
(41 325)
|
(27 619)
|
(47 506)
|
(40 359)
|
(38 961)
|
(46 071)
|
(40 317)
|
|
| Cash from Operating Activities |
6 149
N/A
|
5 325
-13%
|
5 598
+5%
|
5 771
+3%
|
7 589
+32%
|
7 582
0%
|
7 977
+5%
|
8 392
+5%
|
8 712
+4%
|
9 460
+9%
|
9 123
-4%
|
9 738
+7%
|
7 738
-21%
|
8 198
+6%
|
7 868
-4%
|
7 848
0%
|
9 987
+27%
|
10 506
+5%
|
11 984
+14%
|
12 157
+1%
|
12 863
+6%
|
13 941
+8%
|
13 633
-2%
|
14 999
+10%
|
15 378
+3%
|
15 461
+1%
|
18 413
+19%
|
18 357
0%
|
19 679
+7%
|
20 556
+4%
|
19 527
-5%
|
22 298
+14%
|
21 374
-4%
|
21 853
+2%
|
24 473
+12%
|
24 681
+1%
|
22 214
-10%
|
23 697
+7%
|
23 829
+1%
|
22 084
-7%
|
25 942
+17%
|
22 941
-12%
|
23 783
+4%
|
29 763
+25%
|
31 692
+6%
|
31 729
+0%
|
35 578
+12%
|
35 469
0%
|
38 287
+8%
|
41 656
+9%
|
44 179
+6%
|
47 280
+7%
|
48 314
+2%
|
52 937
+10%
|
48 557
-8%
|
46 289
-5%
|
41 168
-11%
|
38 885
-6%
|
44 538
+15%
|
43 236
-3%
|
45 028
+4%
|
45 103
+0%
|
44 372
-2%
|
49 441
+11%
|
46 782
-5%
|
46 904
+0%
|
56 126
+20%
|
56 944
+1%
|
51 951
-9%
|
53 194
+2%
|
54 188
+2%
|
58 189
+7%
|
55 000
-5%
|
67 331
+22%
|
66 037
-2%
|
68 769
+4%
|
78 887
+15%
|
85 115
+8%
|
89 731
+5%
|
106 458
+19%
|
108 908
+2%
|
93 408
-14%
|
115 334
+23%
|
118 218
+3%
|
120 968
+2%
|
131 245
+8%
|
121 527
-7%
|
123 784
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 498)
|
(2 495)
|
(2 722)
|
(3 230)
|
(3 451)
|
(3 716)
|
(3 735)
|
(4 007)
|
(4 163)
|
(4 059)
|
(4 058)
|
(3 729)
|
(3 317)
|
(3 143)
|
(2 983)
|
(2 759)
|
(2 426)
|
(2 250)
|
(2 135)
|
(1 986)
|
(2 036)
|
(2 300)
|
(2 352)
|
(2 684)
|
(3 065)
|
(3 350)
|
(3 582)
|
(3 687)
|
(3 897)
|
(3 681)
|
(3 636)
|
(3 432)
|
(3 332)
|
(3 285)
|
(3 430)
|
(3 772)
|
(3 622)
|
(3 957)
|
(3 967)
|
(3 931)
|
(3 644)
|
(3 549)
|
(3 547)
|
(3 627)
|
(4 335)
|
(4 331)
|
(4 589)
|
(4 792)
|
(6 406)
|
(6 750)
|
(7 359)
|
(8 679)
|
(8 267)
|
(8 838)
|
(8 784)
|
(8 182)
|
(8 648)
|
(9 894)
|
(10 751)
|
(11 660)
|
(12 410)
|
(12 489)
|
(12 709)
|
(12 244)
|
(11 231)
|
(9 917)
|
(8 505)
|
(12 144)
|
(22 081)
|
(21 857)
|
(22 374)
|
(17 976)
|
(7 385)
|
(7 666)
|
(8 357)
|
(10 894)
|
(14 753)
|
(17 774)
|
(22 234)
|
(28 633)
|
(38 896)
|
(43 104)
|
(49 307)
|
(51 187)
|
(51 309)
|
(56 886)
|
(59 923)
|
(62 834)
|
|
| Other Items |
(1 321)
|
(321)
|
(118)
|
1 300
|
1 450
|
450
|
146
|
147
|
(748)
|
(240)
|
(237)
|
(237)
|
800
|
294
|
293
|
292
|
910
|
910
|
1 079
|
1 077
|
654
|
668
|
501
|
502
|
19
|
503
|
501
|
538
|
(1 682)
|
(1 681)
|
(1 165)
|
(1 106)
|
(127)
|
(1 418)
|
(381)
|
(1 213)
|
(448)
|
843
|
321
|
62
|
871
|
1 585
|
1 574
|
2 619
|
2 271
|
3 693
|
3 877
|
1 812
|
308
|
(2 796)
|
(2 020)
|
(75)
|
1 477
|
2 962
|
1 959
|
2 043
|
2 077
|
1 441
|
480
|
516
|
330
|
(43)
|
(113)
|
(155)
|
(278)
|
(672)
|
(618)
|
(601)
|
(355)
|
(1 954)
|
(2 956)
|
(5 926)
|
(24 220)
|
(22 365)
|
(22 988)
|
(20 777)
|
(10 165)
|
(11 884)
|
(12 509)
|
(14 392)
|
(4 996)
|
9 815
|
4 572
|
(1 209)
|
(77 586)
|
(82 638)
|
(73 118)
|
(64 728)
|
|
| Cash from Investing Activities |
(3 819)
N/A
|
(2 816)
+26%
|
(2 840)
-1%
|
(1 930)
+32%
|
(2 001)
-4%
|
(3 266)
-63%
|
(3 589)
-10%
|
(3 860)
-8%
|
(4 911)
-27%
|
(4 299)
+12%
|
(4 295)
+0%
|
(3 966)
+8%
|
(2 517)
+37%
|
(2 849)
-13%
|
(2 690)
+6%
|
(2 467)
+8%
|
(1 516)
+39%
|
(1 340)
+12%
|
(1 056)
+21%
|
(909)
+14%
|
(1 382)
-52%
|
(1 632)
-18%
|
(1 851)
-13%
|
(2 182)
-18%
|
(3 046)
-40%
|
(2 847)
+7%
|
(3 081)
-8%
|
(3 149)
-2%
|
(5 579)
-77%
|
(5 362)
+4%
|
(4 801)
+10%
|
(4 538)
+5%
|
(3 459)
+24%
|
(4 703)
-36%
|
(3 811)
+19%
|
(4 985)
-31%
|
(4 070)
+18%
|
(3 114)
+23%
|
(3 646)
-17%
|
(3 869)
-6%
|
(2 773)
+28%
|
(1 964)
+29%
|
(1 973)
0%
|
(1 008)
+49%
|
(2 064)
-105%
|
(638)
+69%
|
(712)
-12%
|
(2 980)
-319%
|
(6 098)
-105%
|
(9 546)
-57%
|
(9 379)
+2%
|
(8 754)
+7%
|
(6 790)
+22%
|
(5 876)
+13%
|
(6 825)
-16%
|
(6 139)
+10%
|
(6 571)
-7%
|
(8 453)
-29%
|
(10 271)
-22%
|
(11 144)
-8%
|
(12 080)
-8%
|
(12 532)
-4%
|
(12 822)
-2%
|
(12 399)
+3%
|
(11 509)
+7%
|
(10 589)
+8%
|
(9 123)
+14%
|
(12 745)
-40%
|
(22 436)
-76%
|
(23 811)
-6%
|
(25 330)
-6%
|
(23 902)
+6%
|
(31 605)
-32%
|
(30 031)
+5%
|
(31 345)
-4%
|
(31 671)
-1%
|
(24 918)
+21%
|
(29 658)
-19%
|
(34 743)
-17%
|
(43 025)
-24%
|
(43 892)
-2%
|
(33 289)
+24%
|
(44 735)
-34%
|
(52 396)
-17%
|
(128 895)
-146%
|
(139 524)
-8%
|
(133 041)
+5%
|
(127 562)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1 604)
|
0
|
0
|
0
|
(1 895)
|
0
|
0
|
0
|
(2 812)
|
0
|
0
|
0
|
(2 790)
|
0
|
0
|
0
|
(4 594)
|
0
|
0
|
0
|
(4 422)
|
0
|
(6 638)
|
0
|
(6 395)
|
(9 751)
|
(9 545)
|
(13 716)
|
(8 820)
|
(8 968)
|
(8 943)
|
(9 642)
|
(10 595)
|
(12 135)
|
(16 031)
|
(13 142)
|
(11 896)
|
(11 933)
|
(11 260)
|
(12 111)
|
(13 924)
|
(14 471)
|
(12 692)
|
(13 814)
|
(14 667)
|
(15 054)
|
(15 585)
|
(16 621)
|
(17 196)
|
(17 152)
|
(16 800)
|
(15 409)
|
(15 057)
|
(15 547)
|
(15 699)
|
(16 338)
|
(16 845)
|
(16 934)
|
(16 590)
|
(15 923)
|
(15 567)
|
(14 182)
|
(15 346)
|
(14 650)
|
(15 334)
|
(15 075)
|
(16 016)
|
(16 125)
|
(16 855)
|
(17 125)
|
(17 044)
|
(17 595)
|
(19 447)
|
(20 964)
|
(22 974)
|
(24 059)
|
(24 086)
|
(24 808)
|
(26 181)
|
(27 702)
|
(29 924)
|
(27 561)
|
(26 187)
|
(22 451)
|
(20 181)
|
(18 733)
|
(11 284)
|
(8 879)
|
|
| Net Issuance of Debt |
453
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(507)
|
0
|
0
|
0
|
(502)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
94
|
(263)
|
(339)
|
(376)
|
(741)
|
(804)
|
(736)
|
(839)
|
4 732
|
4 803
|
8 745
|
8 710
|
15 471
|
14 115
|
9 937
|
9 782
|
(2 408)
|
(1 181)
|
(1 310)
|
(1 241)
|
(1 467)
|
(1 306)
|
28 527
|
28 375
|
73 056
|
88 704
|
39 622
|
39 602
|
|
| Cash Paid for Dividends |
(1 243)
|
0
|
0
|
0
|
(1 488)
|
0
|
0
|
0
|
(1 594)
|
0
|
0
|
0
|
(1 945)
|
0
|
0
|
0
|
(2 221)
|
0
|
0
|
0
|
(2 795)
|
0
|
(6 445)
|
0
|
(3 650)
|
(11 700)
|
(8 050)
|
(8 050)
|
(4 400)
|
(5 700)
|
(5 700)
|
(5 700)
|
(5 700)
|
(7 742)
|
(7 742)
|
(7 742)
|
(7 742)
|
(9 715)
|
(9 715)
|
(9 715)
|
(9 715)
|
(11 866)
|
(11 866)
|
(11 866)
|
(11 866)
|
(12 905)
|
(12 905)
|
(12 905)
|
(12 905)
|
(16 230)
|
(16 230)
|
(23 830)
|
(23 830)
|
(19 048)
|
(19 048)
|
(18 844)
|
(18 844)
|
(19 206)
|
(19 206)
|
(19 048)
|
(19 048)
|
(19 547)
|
(19 547)
|
(19 409)
|
(19 409)
|
(19 651)
|
(19 651)
|
(20 121)
|
(20 121)
|
(21 065)
|
(21 066)
|
(21 517)
|
(21 517)
|
(23 712)
|
(23 711)
|
(25 303)
|
(25 303)
|
(27 950)
|
(27 950)
|
(31 767)
|
(31 767)
|
(41 987)
|
(41 987)
|
(44 140)
|
(44 140)
|
(50 857)
|
(50 683)
|
(51 763)
|
|
| Other |
0
|
(1 578)
|
(2 339)
|
(2 838)
|
0
|
(3 140)
|
(3 855)
|
(4 164)
|
0
|
(4 913)
|
(3 679)
|
(5 108)
|
0
|
(4 662)
|
(4 498)
|
(4 746)
|
0
|
(6 006)
|
(6 855)
|
(6 172)
|
0
|
(7 289)
|
0
|
(13 003)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 328
|
0
|
0
|
0
|
1 721
|
0
|
0
|
0
|
2 102
|
0
|
0
|
0
|
2 340
|
0
|
0
|
0
|
2 811
|
0
|
0
|
0
|
1 968
|
0
|
0
|
0
|
2 007
|
0
|
0
|
0
|
2 090
|
0
|
0
|
0
|
2 152
|
0
|
0
|
0
|
2 329
|
0
|
0
|
0
|
2 737
|
0
|
0
|
0
|
3 393
|
0
|
0
|
0
|
5 328
|
0
|
0
|
0
|
26 782
|
0
|
0
|
|
| Cash from Financing Activities |
(2 394)
N/A
|
(2 075)
+13%
|
(2 836)
-37%
|
(3 335)
-18%
|
(3 452)
-4%
|
(3 754)
-9%
|
(4 469)
-19%
|
(4 778)
-7%
|
(4 435)
+7%
|
(4 913)
-11%
|
(3 679)
+25%
|
(5 108)
-39%
|
(4 758)
+7%
|
(4 583)
+4%
|
(4 419)
+4%
|
(4 667)
-6%
|
(6 833)
-46%
|
(8 093)
-18%
|
(8 942)
-10%
|
(8 259)
+8%
|
(7 370)
+11%
|
(8 487)
-15%
|
(9 003)
-6%
|
(9 713)
-8%
|
(10 045)
-3%
|
(11 097)
-10%
|
(11 729)
-6%
|
(13 251)
-13%
|
(13 220)
+0%
|
(14 668)
-11%
|
(14 643)
+0%
|
(15 342)
-5%
|
(16 802)
-10%
|
(19 056)
-13%
|
(24 280)
-27%
|
(21 391)
+12%
|
(20 140)
+6%
|
(21 757)
-8%
|
(21 477)
+1%
|
(22 328)
-4%
|
(23 639)
-6%
|
(25 956)
-10%
|
(24 558)
+5%
|
(25 680)
-5%
|
(26 533)
-3%
|
(27 721)
-4%
|
(28 490)
-3%
|
(29 526)
-4%
|
(30 101)
-2%
|
(32 911)
-9%
|
(33 030)
0%
|
(39 239)
-19%
|
(38 887)
+1%
|
(35 438)
+9%
|
(34 747)
+2%
|
(35 182)
-1%
|
(35 689)
-1%
|
(36 101)
-1%
|
(35 796)
+1%
|
(34 971)
+2%
|
(34 521)
+1%
|
(33 909)
+2%
|
(35 232)
-4%
|
(34 435)
+2%
|
(35 484)
-3%
|
(35 468)
+0%
|
(36 403)
-3%
|
(37 085)
-2%
|
(32 244)
+13%
|
(33 210)
-3%
|
(29 365)
+12%
|
(30 402)
-4%
|
(25 493)
+16%
|
(30 153)
-18%
|
(36 748)
-22%
|
(39 580)
-8%
|
(51 797)
-31%
|
(53 283)
-3%
|
(55 441)
-4%
|
(60 710)
-10%
|
(63 158)
-4%
|
(68 919)
-9%
|
(39 647)
+42%
|
(38 216)
+4%
|
8 735
N/A
|
40 568
+364%
|
(22 345)
N/A
|
(21 040)
+6%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(14)
|
2
|
(19)
|
(28)
|
(14)
|
112
|
163
|
162
|
154
|
20
|
(32)
|
(16)
|
39
|
38
|
45
|
54
|
(6)
|
(24)
|
27
|
(9)
|
(2)
|
31
|
7
|
23
|
21
|
(69)
|
78
|
36
|
46
|
59
|
(70)
|
(17)
|
(16)
|
48
|
34
|
34
|
(8)
|
8
|
(33)
|
(24)
|
(70)
|
(69)
|
(11)
|
(13)
|
68
|
184
|
129
|
71
|
86
|
(177)
|
(109)
|
(60)
|
(26)
|
115
|
(102)
|
(176)
|
(211)
|
(196)
|
32
|
70
|
44
|
99
|
(19)
|
85
|
(7)
|
(180)
|
(195)
|
(405)
|
(456)
|
(207)
|
(117)
|
140
|
591
|
382
|
585
|
906
|
(238)
|
(446)
|
(729)
|
(754)
|
(119)
|
188
|
295
|
(471)
|
455
|
325
|
(527)
|
(116)
|
|
| Net Change in Cash |
(78)
N/A
|
436
N/A
|
(97)
N/A
|
478
N/A
|
2 122
+344%
|
674
-68%
|
82
-88%
|
(84)
N/A
|
(480)
-471%
|
268
N/A
|
1 117
+317%
|
648
-42%
|
502
-23%
|
804
+60%
|
804
N/A
|
768
-4%
|
1 632
+113%
|
1 049
-36%
|
2 013
+92%
|
2 980
+48%
|
4 109
+38%
|
3 853
-6%
|
2 786
-28%
|
3 127
+12%
|
2 308
-26%
|
1 448
-37%
|
3 681
+154%
|
1 993
-46%
|
926
-54%
|
585
-37%
|
13
-98%
|
2 401
+18 369%
|
1 097
-54%
|
(1 858)
N/A
|
(3 584)
-93%
|
(1 661)
+54%
|
(2 004)
-21%
|
(1 166)
+42%
|
(1 327)
-14%
|
(4 137)
-212%
|
(540)
+87%
|
(5 048)
-835%
|
(2 759)
+45%
|
3 062
N/A
|
3 163
+3%
|
3 554
+12%
|
6 505
+83%
|
3 034
-53%
|
2 174
-28%
|
(978)
N/A
|
1 661
N/A
|
(773)
N/A
|
2 611
N/A
|
11 738
+350%
|
6 883
-41%
|
4 792
-30%
|
(1 303)
N/A
|
(5 865)
-350%
|
(1 497)
+74%
|
(2 809)
-88%
|
(1 529)
+46%
|
(1 239)
+19%
|
(3 701)
-199%
|
2 692
N/A
|
(218)
N/A
|
667
N/A
|
10 405
+1 460%
|
6 709
-36%
|
(3 185)
N/A
|
(4 034)
-27%
|
(624)
+85%
|
4 025
N/A
|
(1 507)
N/A
|
7 529
N/A
|
(1 471)
N/A
|
(1 576)
-7%
|
1 934
N/A
|
1 728
-11%
|
(1 182)
N/A
|
1 969
N/A
|
1 739
-12%
|
(8 612)
N/A
|
31 247
N/A
|
27 135
-13%
|
1 263
-95%
|
32 614
+2 482%
|
(34 386)
N/A
|
(24 934)
+27%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 651
N/A
|
2 830
-22%
|
2 876
+2%
|
2 541
-12%
|
4 138
+63%
|
3 866
-7%
|
4 242
+10%
|
4 385
+3%
|
4 549
+4%
|
5 401
+19%
|
5 065
-6%
|
6 009
+19%
|
4 421
-26%
|
5 055
+14%
|
4 885
-3%
|
5 089
+4%
|
7 561
+49%
|
8 256
+9%
|
9 849
+19%
|
10 171
+3%
|
10 827
+6%
|
11 641
+8%
|
11 281
-3%
|
12 315
+9%
|
12 313
0%
|
12 111
-2%
|
14 831
+22%
|
14 670
-1%
|
15 782
+8%
|
16 875
+7%
|
15 891
-6%
|
18 866
+19%
|
18 042
-4%
|
18 568
+3%
|
21 043
+13%
|
20 909
-1%
|
18 592
-11%
|
19 740
+6%
|
19 862
+1%
|
18 153
-9%
|
22 298
+23%
|
19 392
-13%
|
20 236
+4%
|
26 136
+29%
|
27 357
+5%
|
27 398
+0%
|
30 989
+13%
|
30 677
-1%
|
31 881
+4%
|
34 906
+9%
|
36 820
+5%
|
38 601
+5%
|
40 047
+4%
|
44 099
+10%
|
39 773
-10%
|
38 107
-4%
|
32 520
-15%
|
28 991
-11%
|
33 787
+17%
|
31 576
-7%
|
32 618
+3%
|
32 614
0%
|
31 663
-3%
|
37 197
+17%
|
35 551
-4%
|
36 987
+4%
|
47 621
+29%
|
44 800
-6%
|
29 870
-33%
|
31 337
+5%
|
31 814
+2%
|
40 213
+26%
|
47 615
+18%
|
59 665
+25%
|
57 680
-3%
|
57 875
+0%
|
64 134
+11%
|
67 341
+5%
|
67 497
+0%
|
77 825
+15%
|
70 012
-10%
|
50 304
-28%
|
66 027
+31%
|
67 031
+2%
|
69 659
+4%
|
74 359
+7%
|
61 604
-17%
|
60 950
-1%
|
|