Ovintiv Inc
NYSE:OVV
Cash Flow Statement
Cash Flow Statement
Ovintiv 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 |
602
|
621
|
517
|
781
|
1 349
|
1 780
|
2 009
|
2 138
|
1 813
|
1 340
|
1 468
|
2 093
|
1 605
|
2 114
|
2 030
|
2 829
|
4 463
|
5 282
|
6 277
|
5 051
|
4 076
|
3 929
|
3 520
|
3 447
|
3 043
|
2 818
|
5 437
|
6 499
|
7 397
|
6 387
|
2 873
|
1 830
|
2 329
|
1 661
|
2 228
|
2 343
|
492
|
1 332
|
1 185
|
5
|
378
|
(1 487)
|
(3 190)
|
(2 794)
|
(3 237)
|
(1 025)
|
407
|
236
|
783
|
334
|
2 977
|
3 426
|
1 603
|
(288)
|
(4 355)
|
(5 165)
|
(3 837)
|
(2 828)
|
(1 275)
|
(944)
|
(134)
|
798
|
775
|
827
|
547
|
65
|
(190)
|
1 069
|
673
|
1 160
|
1 270
|
234
|
900
|
(3 819)
|
(5 489)
|
(6 097)
|
(6 209)
|
(2 031)
|
(582)
|
1 416
|
866
|
2 428
|
3 686
|
3 637
|
4 365
|
3 344
|
2 564
|
2 085
|
1 936
|
1 940
|
2 041
|
1 125
|
628
|
595
|
236
|
1 242
|
|
| Depreciation & Amortization |
570
|
797
|
1 053
|
1 372
|
1 731
|
1 878
|
2 033
|
1 967
|
2 000
|
2 116
|
2 180
|
2 379
|
2 532
|
2 571
|
2 636
|
2 769
|
2 855
|
2 976
|
3 097
|
3 112
|
3 190
|
3 299
|
3 496
|
3 657
|
3 849
|
4 047
|
4 154
|
4 035
|
3 932
|
3 769
|
3 617
|
3 704
|
3 586
|
3 488
|
3 370
|
2 008
|
1 754
|
1 491
|
1 239
|
2 282
|
2 309
|
2 208
|
2 087
|
1 956
|
1 764
|
1 686
|
1 622
|
1 565
|
1 588
|
1 594
|
1 682
|
1 745
|
1 793
|
1 787
|
1 663
|
1 488
|
1 283
|
1 119
|
951
|
859
|
785
|
748
|
774
|
833
|
921
|
1 028
|
1 167
|
1 272
|
1 374
|
1 606
|
1 802
|
2 015
|
2 172
|
2 133
|
1 994
|
1 834
|
1 608
|
1 426
|
1 317
|
1 190
|
1 146
|
1 113
|
1 107
|
1 113
|
1 213
|
1 354
|
1 549
|
1 825
|
2 027
|
2 188
|
2 301
|
2 290
|
2 269
|
2 245
|
2 191
|
2 179
|
|
| Change in Deffered Taxes |
63
|
148
|
170
|
425
|
673
|
518
|
602
|
470
|
(108)
|
(59)
|
(233)
|
73
|
82
|
(259)
|
(218)
|
56
|
868
|
1 019
|
1 407
|
950
|
243
|
550
|
251
|
(698)
|
(587)
|
(514)
|
802
|
1 723
|
1 862
|
1 438
|
(286)
|
(1 799)
|
(1 420)
|
(1 066)
|
(379)
|
1 189
|
645
|
799
|
602
|
212
|
864
|
(1 026)
|
(1 709)
|
(1 837)
|
(2 274)
|
(804)
|
(315)
|
(57)
|
(155)
|
337
|
852
|
960
|
(15)
|
(1 226)
|
(2 307)
|
(2 811)
|
(2 152)
|
(1 704)
|
(1 052)
|
(598)
|
(252)
|
217
|
368
|
666
|
630
|
610
|
389
|
149
|
81
|
245
|
283
|
94
|
296
|
433
|
347
|
381
|
221
|
(74)
|
(31)
|
(21)
|
(9)
|
49
|
136
|
(87)
|
(15)
|
(26)
|
(192)
|
144
|
138
|
194
|
293
|
144
|
9
|
(28)
|
(19)
|
(514)
|
|
| 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
|
27
|
29
|
33
|
36
|
14
|
14
|
13
|
7
|
33
|
32
|
0
|
48
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
29
|
30
|
39
|
0
|
0
|
11
|
33
|
77
|
117
|
148
|
138
|
184
|
159
|
172
|
202
|
0
|
105
|
77
|
47
|
70
|
75
|
69
|
66
|
56
|
57
|
61
|
57
|
|
| Other Non-Cash Items |
(55)
|
(90)
|
46
|
(95)
|
(312)
|
(246)
|
(453)
|
473
|
1 264
|
1 597
|
2 113
|
(1 519)
|
(1 032)
|
(778)
|
(461)
|
1 279
|
(2 304)
|
(4 146)
|
(5 542)
|
(4 483)
|
(1 360)
|
87
|
915
|
1 860
|
2 589
|
2 728
|
(743)
|
(2 991)
|
(2 905)
|
(1 682)
|
3 290
|
3 092
|
2 305
|
1 552
|
(841)
|
(1 213)
|
1 229
|
333
|
969
|
1 443
|
449
|
4 056
|
6 308
|
6 105
|
6 738
|
3 004
|
882
|
724
|
784
|
748
|
(2 592)
|
(3 455)
|
(1 302)
|
1 346
|
6 430
|
7 907
|
5 735
|
4 431
|
2 287
|
1 495
|
581
|
(613)
|
(754)
|
(1 023)
|
(672)
|
(43)
|
607
|
(435)
|
(51)
|
(653)
|
(781)
|
491
|
(462)
|
3 533
|
4 991
|
5 638
|
6 537
|
3 328
|
2 429
|
585
|
1 314
|
210
|
(1 033)
|
(610)
|
(1 695)
|
(1 328)
|
(410)
|
(217)
|
(87)
|
(12)
|
(426)
|
409
|
1 032
|
1 045
|
1 340
|
838
|
|
| Cash Taxes Paid |
142
|
0
|
0
|
646
|
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
1 096
|
0
|
0
|
0
|
450
|
0
|
0
|
0
|
1 262
|
0
|
0
|
0
|
1 574
|
0
|
0
|
0
|
766
|
0
|
0
|
0
|
2 024
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(186)
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(246)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(176)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
295
|
0
|
0
|
0
|
62
|
|
| Cash Interest Paid |
54
|
0
|
0
|
265
|
0
|
0
|
0
|
285
|
0
|
0
|
0
|
402
|
0
|
0
|
0
|
522
|
0
|
0
|
0
|
387
|
0
|
0
|
0
|
486
|
0
|
0
|
0
|
543
|
0
|
0
|
0
|
507
|
0
|
0
|
0
|
507
|
0
|
0
|
0
|
486
|
0
|
0
|
0
|
509
|
0
|
0
|
0
|
575
|
0
|
0
|
0
|
648
|
0
|
0
|
0
|
602
|
0
|
0
|
0
|
397
|
0
|
0
|
0
|
370
|
0
|
0
|
0
|
367
|
0
|
0
|
0
|
415
|
0
|
0
|
0
|
385
|
0
|
0
|
0
|
370
|
0
|
0
|
0
|
376
|
0
|
0
|
0
|
308
|
0
|
0
|
0
|
426
|
0
|
0
|
0
|
383
|
|
| Change in Working Capital |
71
|
(224)
|
(503)
|
(844)
|
(654)
|
(493)
|
(181)
|
(744)
|
(541)
|
(801)
|
(1 306)
|
1 565
|
1 940
|
1 507
|
1 315
|
497
|
1 927
|
4 122
|
4 454
|
3 343
|
1 436
|
(458)
|
(250)
|
(4)
|
(783)
|
(1 119)
|
(812)
|
(280)
|
(1 267)
|
(928)
|
(918)
|
1 046
|
(1 491)
|
(1 394)
|
(1 463)
|
(1 998)
|
(361)
|
(109)
|
(188)
|
(15)
|
(113)
|
(213)
|
(101)
|
(323)
|
(163)
|
(110)
|
(52)
|
(179)
|
(106)
|
94
|
(51)
|
(9)
|
127
|
118
|
63
|
262
|
327
|
123
|
(37)
|
(187)
|
(406)
|
(441)
|
(283)
|
(253)
|
(101)
|
(78)
|
137
|
245
|
371
|
521
|
176
|
87
|
52
|
(111)
|
63
|
139
|
(1)
|
140
|
(25)
|
(41)
|
(330)
|
(219)
|
(165)
|
(187)
|
381
|
392
|
169
|
330
|
(256)
|
(363)
|
(146)
|
(247)
|
(3)
|
71
|
(30)
|
(93)
|
|
| Cash from Operating Activities |
1 251
N/A
|
1 252
+0%
|
1 283
+2%
|
1 638
+28%
|
2 788
+70%
|
3 437
+23%
|
4 010
+17%
|
4 304
+7%
|
4 427
+3%
|
4 193
-5%
|
4 222
+1%
|
4 591
+9%
|
5 127
+12%
|
5 155
+1%
|
5 302
+3%
|
7 430
+40%
|
7 809
+5%
|
9 253
+18%
|
9 693
+5%
|
7 973
-18%
|
7 585
-5%
|
7 407
-2%
|
7 932
+7%
|
8 262
+4%
|
8 111
-2%
|
7 960
-2%
|
8 838
+11%
|
8 986
+2%
|
9 019
+0%
|
8 984
0%
|
8 576
-5%
|
7 873
-8%
|
5 309
-33%
|
4 241
-20%
|
2 915
-31%
|
2 329
-20%
|
3 759
+61%
|
3 846
+2%
|
3 807
-1%
|
3 927
+3%
|
3 887
-1%
|
3 538
-9%
|
3 395
-4%
|
3 107
-8%
|
2 828
-9%
|
2 751
-3%
|
2 544
-8%
|
2 289
-10%
|
2 894
+26%
|
3 107
+7%
|
2 868
-8%
|
2 667
-7%
|
2 206
-17%
|
1 737
-21%
|
1 494
-14%
|
1 681
+13%
|
1 356
-19%
|
1 141
-16%
|
874
-23%
|
625
-28%
|
574
-8%
|
709
+24%
|
880
+24%
|
1 050
+19%
|
1 325
+26%
|
1 582
+19%
|
2 110
+33%
|
2 300
+9%
|
2 448
+6%
|
2 879
+18%
|
2 750
-4%
|
2 921
+6%
|
2 958
+1%
|
2 169
-27%
|
1 906
-12%
|
1 895
-1%
|
2 156
+14%
|
2 789
+29%
|
3 108
+11%
|
3 129
+1%
|
2 987
-5%
|
3 581
+20%
|
3 731
+4%
|
3 866
+4%
|
4 249
+10%
|
3 736
-12%
|
3 680
-1%
|
4 167
+13%
|
3 758
-10%
|
3 947
+5%
|
4 063
+3%
|
3 721
-8%
|
3 935
+6%
|
3 928
0%
|
3 718
-5%
|
3 652
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 318)
|
(1 910)
|
(2 481)
|
(3 148)
|
(3 896)
|
(4 044)
|
(4 455)
|
(4 356)
|
(4 576)
|
(4 577)
|
(4 247)
|
(4 763)
|
(5 001)
|
(5 403)
|
(6 018)
|
(6 925)
|
(7 377)
|
(7 843)
|
(7 712)
|
(6 600)
|
(6 129)
|
(5 415)
|
(5 579)
|
(8 438)
|
(8 855)
|
(9 662)
|
(10 478)
|
(7 997)
|
(7 614)
|
(6 531)
|
(5 082)
|
(4 864)
|
(4 364)
|
(4 547)
|
(4 748)
|
(4 779)
|
(5 049)
|
(5 075)
|
(5 043)
|
(4 610)
|
(4 436)
|
(4 111)
|
(3 704)
|
(3 476)
|
(3 071)
|
(2 913)
|
(2 775)
|
(2 712)
|
(2 508)
|
(2 429)
|
(2 386)
|
(2 526)
|
(2 751)
|
(2 934)
|
(2 809)
|
(2 232)
|
(1 855)
|
(1 327)
|
(1 059)
|
(1 132)
|
(1 172)
|
(1 372)
|
(1 640)
|
(1 796)
|
(1 905)
|
(2 085)
|
(2 135)
|
(1 975)
|
(2 203)
|
(2 358)
|
(2 401)
|
(2 626)
|
(2 680)
|
(2 182)
|
(1 967)
|
(1 736)
|
(1 296)
|
(1 427)
|
(1 441)
|
(1 519)
|
(1 620)
|
(1 748)
|
(1 894)
|
(1 831)
|
(1 990)
|
(2 119)
|
(2 442)
|
(2 744)
|
(2 725)
|
(2 707)
|
(2 411)
|
(2 303)
|
(2 329)
|
(2 228)
|
(2 234)
|
(2 147)
|
|
| Other Items |
91
|
(50)
|
24
|
559
|
1 616
|
1 613
|
1 705
|
627
|
(228)
|
(2 669)
|
(2 140)
|
504
|
491
|
5 059
|
3 932
|
2 405
|
4 009
|
2 730
|
3 378
|
3 218
|
1 696
|
1 054
|
960
|
259
|
390
|
255
|
235
|
455
|
(178)
|
(542)
|
(3 525)
|
58
|
303
|
730
|
3 724
|
50
|
90
|
(60)
|
(328)
|
979
|
3 712
|
3 641
|
3 673
|
3 837
|
1 340
|
1 814
|
2 018
|
817
|
621
|
(584)
|
3 700
|
(2 203)
|
(1 264)
|
(273)
|
(4 747)
|
1 567
|
580
|
461
|
1 567
|
1 103
|
1 098
|
1 259
|
861
|
759
|
739
|
786
|
150
|
420
|
556
|
360
|
363
|
70
|
77
|
(143)
|
(41)
|
(128)
|
(234)
|
982
|
874
|
994
|
999
|
45
|
294
|
45
|
(242)
|
(2 607)
|
(2 874)
|
(2 775)
|
(2 692)
|
(343)
|
(301)
|
(154)
|
(262)
|
(280)
|
(211)
|
(737)
|
|
| Cash from Investing Activities |
(1 228)
N/A
|
(1 960)
-60%
|
(2 457)
-25%
|
(2 588)
-5%
|
(2 281)
+12%
|
(2 431)
-7%
|
(2 750)
-13%
|
(3 729)
-36%
|
(4 804)
-29%
|
(7 245)
-51%
|
(6 387)
+12%
|
(4 259)
+33%
|
(4 510)
-6%
|
(344)
+92%
|
(2 086)
-506%
|
(4 520)
-117%
|
(3 368)
+25%
|
(5 113)
-52%
|
(4 334)
+15%
|
(3 382)
+22%
|
(4 433)
-31%
|
(4 361)
+2%
|
(4 619)
-6%
|
(8 179)
-77%
|
(8 465)
-3%
|
(9 407)
-11%
|
(10 243)
-9%
|
(7 542)
+26%
|
(7 792)
-3%
|
(7 073)
+9%
|
(8 607)
-22%
|
(4 806)
+44%
|
(4 061)
+16%
|
(3 817)
+6%
|
(1 024)
+73%
|
(4 729)
-362%
|
(4 959)
-5%
|
(5 135)
-4%
|
(5 371)
-5%
|
(3 631)
+32%
|
(724)
+80%
|
(470)
+35%
|
(31)
+93%
|
361
N/A
|
(1 731)
N/A
|
(1 099)
+37%
|
(757)
+31%
|
(1 895)
-150%
|
(1 887)
+0%
|
(3 013)
-60%
|
1 314
N/A
|
(4 729)
N/A
|
(4 015)
+15%
|
(3 207)
+20%
|
(7 556)
-136%
|
(665)
+91%
|
(1 275)
-92%
|
(866)
+32%
|
508
N/A
|
(29)
N/A
|
(74)
-155%
|
(113)
-53%
|
(779)
-589%
|
(1 037)
-33%
|
(1 166)
-12%
|
(1 299)
-11%
|
(1 985)
-53%
|
(1 555)
+22%
|
(1 647)
-6%
|
(1 998)
-21%
|
(2 038)
-2%
|
(2 556)
-25%
|
(2 603)
-2%
|
(2 325)
+11%
|
(2 008)
+14%
|
(1 864)
+7%
|
(1 530)
+18%
|
(445)
+71%
|
(567)
-27%
|
(525)
+7%
|
(621)
-18%
|
(1 703)
-174%
|
(1 600)
+6%
|
(1 786)
-12%
|
(2 232)
-25%
|
(4 726)
-112%
|
(5 316)
-12%
|
(5 519)
-4%
|
(5 417)
+2%
|
(3 050)
+44%
|
(2 712)
+11%
|
(2 457)
+9%
|
(2 591)
-5%
|
(2 508)
+3%
|
(2 445)
+3%
|
(2 884)
-18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
22
|
49
|
61
|
89
|
106
|
12
|
(536)
|
(754)
|
(890)
|
(797)
|
(237)
|
(723)
|
(1 275)
|
(2 125)
|
(2 521)
|
(1 820)
|
(2 087)
|
(2 314)
|
(2 809)
|
(4 040)
|
(4 132)
|
(3 722)
|
(3 074)
|
(1 849)
|
(1 079)
|
(445)
|
(230)
|
(246)
|
4
|
25
|
25
|
24
|
(294)
|
(491)
|
(493)
|
(494)
|
(176)
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 088
|
1 088
|
1 088
|
1 088
|
0
|
0
|
981
|
1 129
|
0
|
0
|
148
|
0
|
(111)
|
(200)
|
(250)
|
(250)
|
(539)
|
(1 087)
|
(1 250)
|
(1 250)
|
(850)
|
(213)
|
0
|
0
|
0
|
0
|
0
|
(111)
|
(182)
|
(317)
|
(642)
|
(719)
|
(887)
|
(841)
|
(561)
|
(426)
|
(437)
|
(532)
|
(650)
|
(597)
|
(347)
|
(310)
|
(307)
|
(307)
|
|
| Net Issuance of Debt |
746
|
1 169
|
1 303
|
577
|
(554)
|
(313)
|
(215)
|
646
|
1 724
|
3 883
|
2 399
|
1 074
|
1 143
|
(2 301)
|
(273)
|
(1 213)
|
(2 060)
|
(1 479)
|
(2 243)
|
61
|
1 376
|
1 437
|
661
|
2 333
|
2 563
|
2 833
|
2 628
|
6
|
(153)
|
(1 057)
|
2 019
|
1 862
|
1 357
|
2 031
|
(661)
|
(200)
|
66
|
490
|
994
|
392
|
(393)
|
(817)
|
(1 122)
|
(523)
|
(6)
|
(7)
|
(6)
|
(508)
|
(1 300)
|
(1 549)
|
(1 567)
|
(1 281)
|
(569)
|
(1 452)
|
(1 432)
|
(1 990)
|
(1 768)
|
(364)
|
(1 876)
|
(1 116)
|
(1 272)
|
(1 567)
|
(78)
|
(82)
|
(88)
|
(87)
|
(89)
|
(90)
|
(88)
|
175
|
155
|
114
|
167
|
287
|
98
|
(109)
|
(625)
|
(2 167)
|
(2 455)
|
(2 186)
|
(1 773)
|
(1 481)
|
(1 263)
|
(1 310)
|
(1 124)
|
2 143
|
2 471
|
2 092
|
2 408
|
(81)
|
(319)
|
(318)
|
(684)
|
(778)
|
(687)
|
(249)
|
|
| Cash Paid for Dividends |
(830)
|
(847)
|
(108)
|
(126)
|
(148)
|
(150)
|
(153)
|
(139)
|
(148)
|
(157)
|
(154)
|
(183)
|
(181)
|
(201)
|
(220)
|
(238)
|
(258)
|
(274)
|
(290)
|
(304)
|
(393)
|
(462)
|
(531)
|
(603)
|
(750)
|
(899)
|
(1 049)
|
(1 199)
|
(1 199)
|
(1 200)
|
(1 201)
|
(1 051)
|
(900)
|
(746)
|
(593)
|
(590)
|
(588)
|
(588)
|
(588)
|
(588)
|
(588)
|
(588)
|
(588)
|
(588)
|
(588)
|
(549)
|
(509)
|
(401)
|
(305)
|
(247)
|
(191)
|
(202)
|
(189)
|
(176)
|
(163)
|
(152)
|
(127)
|
(101)
|
(76)
|
(51)
|
(53)
|
(56)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(56)
|
(69)
|
(80)
|
(90)
|
(102)
|
(98)
|
(98)
|
(98)
|
(97)
|
(97)
|
(97)
|
(110)
|
(122)
|
(150)
|
(189)
|
(214)
|
(239)
|
(248)
|
(266)
|
(286)
|
(307)
|
(326)
|
(324)
|
(320)
|
(316)
|
(314)
|
(311)
|
(310)
|
(308)
|
|
| Other |
1
|
(24)
|
(19)
|
(64)
|
(66)
|
(359)
|
(364)
|
(295)
|
(292)
|
19
|
15
|
(5)
|
(6)
|
(3)
|
(102)
|
(125)
|
(133)
|
(133)
|
(26)
|
(11)
|
10
|
(3)
|
(3)
|
0
|
(12)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 471
|
1 445
|
1 444
|
0
|
(27)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
|
| Cash from Financing Activities |
(61)
N/A
|
346
N/A
|
1 238
+258%
|
476
-62%
|
(661)
N/A
|
(810)
-23%
|
(1 267)
-56%
|
(542)
+57%
|
394
N/A
|
2 949
+648%
|
2 023
-31%
|
163
-92%
|
(319)
N/A
|
(4 630)
-1 351%
|
(3 116)
+33%
|
(3 396)
-9%
|
(4 538)
-34%
|
(4 200)
+7%
|
(5 368)
-28%
|
(4 294)
+20%
|
(3 139)
+27%
|
(2 750)
+12%
|
(2 947)
-7%
|
(119)
+96%
|
723
N/A
|
1 492
+106%
|
1 350
-10%
|
(1 439)
N/A
|
(1 348)
+6%
|
(2 232)
-66%
|
843
N/A
|
835
-1%
|
163
-80%
|
794
+387%
|
(1 747)
N/A
|
(1 284)
+27%
|
(698)
+46%
|
(96)
+86%
|
408
N/A
|
(194)
N/A
|
(981)
-406%
|
(1 405)
-43%
|
(1 710)
-22%
|
(1 111)
+35%
|
(594)
+47%
|
(556)
+6%
|
(515)
+7%
|
(909)
-77%
|
(1 605)
-77%
|
(325)
+80%
|
(313)
+4%
|
(39)
+88%
|
1 774
N/A
|
(567)
N/A
|
(508)
+10%
|
(1 054)
-107%
|
(1 895)
-80%
|
(465)
+75%
|
(971)
-109%
|
(38)
+96%
|
(196)
-416%
|
(494)
-152%
|
13
N/A
|
(139)
N/A
|
(256)
-84%
|
(344)
-34%
|
(396)
-15%
|
(396)
N/A
|
(696)
-76%
|
(992)
-43%
|
(1 185)
-19%
|
(1 238)
-4%
|
(781)
+37%
|
(24)
+97%
|
0
N/A
|
(206)
N/A
|
(722)
-250%
|
(2 264)
-214%
|
(2 565)
-13%
|
(2 419)
+6%
|
(2 105)
+13%
|
(1 987)
+6%
|
(2 119)
-7%
|
(2 268)
-7%
|
(2 259)
+0%
|
1 036
N/A
|
1 624
+57%
|
1 359
-16%
|
1 645
+21%
|
(937)
N/A
|
(1 289)
-38%
|
(1 231)
+4%
|
(1 345)
-9%
|
(1 399)
-4%
|
(1 304)
+7%
|
(762)
+42%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(3)
|
(1)
|
(2)
|
(5)
|
(5)
|
(17)
|
(15)
|
(10)
|
(8)
|
9
|
5
|
(6)
|
(7)
|
(4)
|
(4)
|
(2)
|
(1)
|
(4)
|
(4)
|
0
|
0
|
6
|
15
|
16
|
12
|
7
|
(9)
|
(33)
|
(33)
|
(25)
|
(12)
|
19
|
19
|
2
|
2
|
2
|
11
|
19
|
9
|
(1)
|
(2)
|
(10)
|
29
|
22
|
(18)
|
(54)
|
(53)
|
(98)
|
(118)
|
(27)
|
(153)
|
(127)
|
(97)
|
(125)
|
(52)
|
(29)
|
6
|
(13)
|
3
|
5
|
(3)
|
0
|
9
|
11
|
7
|
2
|
(3)
|
(10)
|
(4)
|
(1)
|
(4)
|
5
|
(5)
|
(5)
|
(4)
|
(5)
|
2
|
3
|
0
|
0
|
3
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(9)
|
(7)
|
(4)
|
(6)
|
6
|
4
|
(9)
|
(3)
|
(13)
|
|
| Net Change in Cash |
(42)
N/A
|
(362)
-766%
|
62
N/A
|
(479)
N/A
|
(160)
+67%
|
180
N/A
|
(23)
N/A
|
23
N/A
|
10
-58%
|
(94)
N/A
|
(137)
-45%
|
489
N/A
|
291
-40%
|
177
-39%
|
96
-46%
|
(488)
N/A
|
(98)
+80%
|
(64)
+35%
|
(13)
+80%
|
297
N/A
|
13
-96%
|
302
+2 223%
|
381
+26%
|
(20)
N/A
|
381
N/A
|
52
-86%
|
(64)
N/A
|
(28)
+56%
|
(154)
-450%
|
(346)
-125%
|
800
N/A
|
3 921
+390%
|
1 430
-64%
|
1 220
-15%
|
146
-88%
|
(3 682)
N/A
|
(1 887)
+49%
|
(1 366)
+28%
|
(1 147)
+16%
|
101
N/A
|
2 180
+2 058%
|
1 653
-24%
|
1 683
+2%
|
2 379
+41%
|
485
-80%
|
1 042
+115%
|
1 219
+17%
|
(613)
N/A
|
(716)
-17%
|
(258)
+64%
|
3 716
N/A
|
(2 228)
N/A
|
(132)
+94%
|
(2 162)
-1 538%
|
(6 622)
-206%
|
(67)
+99%
|
(1 808)
-2 599%
|
(203)
+89%
|
414
N/A
|
563
+36%
|
301
-47%
|
102
-66%
|
123
+21%
|
(115)
N/A
|
(90)
+22%
|
(59)
+34%
|
(274)
-364%
|
339
N/A
|
101
-70%
|
(112)
N/A
|
(477)
-326%
|
(868)
-82%
|
(431)
+50%
|
(185)
+57%
|
(106)
+43%
|
(180)
-70%
|
(94)
+48%
|
83
N/A
|
(24)
N/A
|
185
N/A
|
264
+43%
|
(112)
N/A
|
10
N/A
|
(190)
N/A
|
(245)
-29%
|
44
N/A
|
(15)
N/A
|
(2)
+87%
|
(21)
-950%
|
(44)
-110%
|
56
N/A
|
39
-30%
|
3
-92%
|
12
+300%
|
(34)
N/A
|
(7)
+79%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(68)
N/A
|
(658)
-875%
|
(1 199)
-82%
|
(1 509)
-26%
|
(1 109)
+27%
|
(607)
+45%
|
(445)
+27%
|
(52)
+88%
|
(148)
-185%
|
(384)
-159%
|
(25)
+94%
|
(172)
-594%
|
126
N/A
|
(248)
N/A
|
(716)
-189%
|
505
N/A
|
432
-14%
|
1 410
+226%
|
1 981
+40%
|
1 373
-31%
|
1 456
+6%
|
1 992
+37%
|
2 353
+18%
|
(176)
N/A
|
(744)
-323%
|
(1 702)
-129%
|
(1 640)
+4%
|
989
N/A
|
1 405
+42%
|
2 453
+75%
|
3 494
+42%
|
3 009
-14%
|
945
-69%
|
(306)
N/A
|
(1 833)
-499%
|
(2 450)
-34%
|
(1 290)
+47%
|
(1 229)
+5%
|
(1 236)
-1%
|
(683)
+45%
|
(549)
+20%
|
(573)
-4%
|
(309)
+46%
|
(369)
-19%
|
(243)
+34%
|
(162)
+33%
|
(231)
-43%
|
(423)
-83%
|
386
N/A
|
678
+76%
|
482
-29%
|
141
-71%
|
(545)
N/A
|
(1 197)
-120%
|
(1 315)
-10%
|
(551)
+58%
|
(499)
+9%
|
(186)
+63%
|
(185)
+1%
|
(507)
-174%
|
(598)
-18%
|
(663)
-11%
|
(760)
-15%
|
(746)
+2%
|
(580)
+22%
|
(503)
+13%
|
(25)
+95%
|
325
N/A
|
245
-25%
|
521
+113%
|
349
-33%
|
295
-15%
|
278
-6%
|
(13)
N/A
|
(61)
-369%
|
159
N/A
|
860
+441%
|
1 362
+58%
|
1 667
+22%
|
1 610
-3%
|
1 367
-15%
|
1 833
+34%
|
1 837
+0%
|
2 035
+11%
|
2 259
+11%
|
1 617
-28%
|
1 238
-23%
|
1 423
+15%
|
1 033
-27%
|
1 240
+20%
|
1 652
+33%
|
1 418
-14%
|
1 606
+13%
|
1 700
+6%
|
1 484
-13%
|
1 505
+1%
|
|