Ryder System Inc
NYSE:R
Cash Flow Statement
Cash Flow Statement
Ryder System 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 |
13
|
22
|
62
|
94
|
116
|
121
|
124
|
131
|
147
|
176
|
192
|
216
|
222
|
222
|
231
|
227
|
233
|
240
|
242
|
249
|
253
|
248
|
248
|
254
|
259
|
257
|
261
|
200
|
151
|
111
|
64
|
62
|
68
|
74
|
89
|
118
|
131
|
141
|
159
|
170
|
179
|
186
|
204
|
210
|
216
|
231
|
227
|
238
|
246
|
259
|
272
|
218
|
223
|
233
|
240
|
305
|
308
|
296
|
291
|
263
|
245
|
222
|
196
|
720
|
789
|
783
|
815
|
285
|
293
|
323
|
141
|
(24)
|
(179)
|
(329)
|
(201)
|
(122)
|
38
|
261
|
364
|
519
|
644
|
734
|
842
|
867
|
830
|
573
|
488
|
406
|
352
|
497
|
478
|
489
|
502
|
505
|
502
|
499
|
|
| Depreciation & Amortization |
623
|
628
|
585
|
561
|
569
|
569
|
598
|
628
|
661
|
670
|
678
|
689
|
696
|
732
|
741
|
755
|
751
|
748
|
756
|
757
|
782
|
794
|
798
|
826
|
833
|
846
|
858
|
851
|
872
|
893
|
912
|
923
|
912
|
896
|
882
|
875
|
867
|
877
|
893
|
912
|
934
|
958
|
974
|
989
|
998
|
997
|
1 004
|
1 040
|
1 058
|
1 085
|
1 106
|
1 094
|
1 122
|
1 142
|
1 162
|
1 193
|
1 207
|
1 208
|
1 247
|
1 226
|
1 282
|
1 303
|
1 285
|
1 299
|
1 312
|
1 374
|
1 436
|
1 457
|
1 518
|
1 563
|
1 798
|
1 980
|
2 120
|
2 167
|
2 089
|
2 143
|
1 965
|
1 877
|
1 824
|
1 786
|
1 755
|
1 735
|
1 712
|
1 713
|
1 728
|
1 716
|
1 712
|
1 712
|
1 691
|
1 707
|
1 713
|
1 694
|
1 695
|
1 687
|
1 693
|
1 703
|
|
| Change in Deffered Taxes |
12
|
27
|
39
|
53
|
44
|
44
|
49
|
52
|
61
|
81
|
98
|
10
|
(7)
|
(44)
|
(65)
|
(25)
|
(11)
|
22
|
37
|
76
|
81
|
76
|
61
|
64
|
73
|
87
|
111
|
129
|
106
|
78
|
67
|
93
|
77
|
54
|
76
|
41
|
65
|
104
|
88
|
90
|
92
|
87
|
89
|
87
|
91
|
98
|
102
|
114
|
117
|
125
|
131
|
105
|
110
|
112
|
117
|
154
|
157
|
153
|
152
|
125
|
115
|
100
|
92
|
(446)
|
(486)
|
(460)
|
(470)
|
109
|
96
|
69
|
35
|
(32)
|
(66)
|
(110)
|
(94)
|
(33)
|
(4)
|
60
|
83
|
126
|
169
|
193
|
226
|
266
|
250
|
237
|
209
|
115
|
63
|
1
|
(43)
|
21
|
18
|
(1)
|
148
|
130
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
14
|
17
|
23
|
18
|
17
|
17
|
15
|
26
|
17
|
18
|
17
|
17
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
17
|
18
|
18
|
19
|
19
|
19
|
19
|
19
|
19
|
20
|
20
|
21
|
21
|
22
|
22
|
22
|
21
|
20
|
20
|
19
|
19
|
19
|
14
|
10
|
19
|
19
|
26
|
33
|
25
|
27
|
28
|
28
|
26
|
22
|
22
|
13
|
30
|
38
|
43
|
58
|
47
|
47
|
46
|
45
|
46
|
46
|
45
|
45
|
44
|
43
|
43
|
43
|
42
|
38
|
40
|
39
|
39
|
|
| Other Non-Cash Items |
8
|
8
|
7
|
5
|
(16)
|
(16)
|
(12)
|
(7)
|
(10)
|
(16)
|
(25)
|
(13)
|
(17)
|
(18)
|
(20)
|
(39)
|
(38)
|
(35)
|
(31)
|
(32)
|
(34)
|
(32)
|
(29)
|
(21)
|
(19)
|
(17)
|
(11)
|
55
|
64
|
59
|
62
|
7
|
1
|
9
|
2
|
(15)
|
(19)
|
(28)
|
(38)
|
(44)
|
(54)
|
(62)
|
(78)
|
(83)
|
(83)
|
(82)
|
(71)
|
(77)
|
(83)
|
(94)
|
(104)
|
2
|
(6)
|
(7)
|
7
|
(79)
|
(64)
|
(26)
|
(32)
|
56
|
36
|
55
|
85
|
212
|
103
|
111
|
135
|
235
|
240
|
266
|
296
|
355
|
373
|
456
|
477
|
257
|
234
|
92
|
25
|
55
|
14
|
(5)
|
(8)
|
55
|
110
|
395
|
472
|
575
|
678
|
583
|
647
|
692
|
704
|
731
|
760
|
757
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
15
|
0
|
0
|
0
|
27
|
32
|
39
|
43
|
21
|
255
|
295
|
289
|
290
|
151
|
119
|
133
|
145
|
56
|
50
|
65
|
58
|
55
|
56
|
33
|
26
|
23
|
12
|
12
|
(16)
|
(31)
|
(29)
|
(30)
|
5
|
21
|
21
|
29
|
22
|
21
|
21
|
14
|
12
|
11
|
13
|
10
|
13
|
11
|
12
|
14
|
11
|
14
|
14
|
15
|
13
|
15
|
14
|
12
|
14
|
12
|
13
|
12
|
14
|
19
|
20
|
23
|
23
|
18
|
19
|
18
|
6
|
8
|
1
|
1
|
14
|
14
|
25
|
26
|
45
|
50
|
96
|
120
|
115
|
123
|
115
|
97
|
96
|
86
|
171
|
221
|
207
|
209
|
102
|
50
|
52
|
|
| Cash Interest Paid |
0
|
0
|
0
|
94
|
0
|
0
|
0
|
94
|
105
|
144
|
155
|
101
|
103
|
104
|
101
|
118
|
117
|
129
|
131
|
138
|
139
|
150
|
159
|
154
|
160
|
148
|
153
|
141
|
159
|
149
|
156
|
145
|
136
|
132
|
127
|
120
|
125
|
118
|
130
|
127
|
133
|
130
|
133
|
127
|
135
|
130
|
131
|
133
|
129
|
135
|
133
|
140
|
137
|
140
|
140
|
145
|
141
|
146
|
136
|
144
|
141
|
139
|
143
|
130
|
138
|
136
|
146
|
162
|
174
|
195
|
212
|
226
|
234
|
244
|
237
|
246
|
233
|
227
|
224
|
208
|
208
|
204
|
210
|
214
|
229
|
237
|
256
|
269
|
284
|
325
|
338
|
372
|
381
|
387
|
394
|
399
|
|
| Change in Working Capital |
(97)
|
32
|
(93)
|
(98)
|
(180)
|
(40)
|
1
|
(0)
|
(3)
|
(102)
|
(106)
|
(34)
|
(247)
|
(255)
|
(205)
|
(139)
|
(16)
|
(63)
|
(84)
|
(197)
|
(91)
|
(25)
|
2
|
(19)
|
4
|
(53)
|
(71)
|
21
|
17
|
85
|
16
|
(124)
|
(85)
|
(40)
|
(39)
|
(0)
|
(76)
|
(131)
|
(99)
|
(86)
|
(141)
|
(129)
|
(165)
|
(73)
|
(28)
|
(20)
|
(10)
|
(68)
|
(103)
|
(150)
|
(66)
|
(39)
|
(21)
|
17
|
(54)
|
(132)
|
(82)
|
(86)
|
(102)
|
(71)
|
(116)
|
(113)
|
(77)
|
(157)
|
(166)
|
(128)
|
(260)
|
(369)
|
(281)
|
(324)
|
(241)
|
(136)
|
(153)
|
(6)
|
5
|
(64)
|
(99)
|
(192)
|
(242)
|
(310)
|
(406)
|
(510)
|
(495)
|
(591)
|
(596)
|
(492)
|
(515)
|
(455)
|
(383)
|
(578)
|
(577)
|
(632)
|
(530)
|
(333)
|
(702)
|
(496)
|
|
| Cash from Operating Activities |
559
N/A
|
718
+28%
|
599
-17%
|
615
+3%
|
534
-13%
|
677
+27%
|
760
+12%
|
804
+6%
|
855
+6%
|
808
-6%
|
838
+4%
|
867
+3%
|
648
-25%
|
636
-2%
|
681
+7%
|
779
+14%
|
919
+18%
|
913
-1%
|
920
+1%
|
854
-7%
|
990
+16%
|
1 061
+7%
|
1 079
+2%
|
1 104
+2%
|
1 151
+4%
|
1 121
-3%
|
1 148
+2%
|
1 256
+9%
|
1 209
-4%
|
1 226
+1%
|
1 122
-8%
|
960
-14%
|
972
+1%
|
993
+2%
|
1 010
+2%
|
1 018
+1%
|
969
-5%
|
964
0%
|
1 002
+4%
|
1 041
+4%
|
1 010
-3%
|
1 040
+3%
|
1 025
-1%
|
1 131
+10%
|
1 194
+6%
|
1 224
+3%
|
1 252
+2%
|
1 246
0%
|
1 235
-1%
|
1 225
-1%
|
1 340
+9%
|
1 381
+3%
|
1 428
+3%
|
1 497
+5%
|
1 472
-2%
|
1 441
-2%
|
1 525
+6%
|
1 546
+1%
|
1 554
+1%
|
1 599
+3%
|
1 562
-2%
|
1 568
+0%
|
1 581
+1%
|
1 627
+3%
|
1 552
-5%
|
1 679
+8%
|
1 657
-1%
|
1 716
+4%
|
1 865
+9%
|
1 897
+2%
|
2 029
+7%
|
2 143
+6%
|
2 096
-2%
|
2 197
+5%
|
2 251
+2%
|
2 181
-3%
|
2 208
+1%
|
2 214
+0%
|
2 170
-2%
|
2 176
+0%
|
2 176
+0%
|
2 147
-1%
|
2 277
+6%
|
2 310
+1%
|
2 322
+1%
|
2 429
+5%
|
2 366
-3%
|
2 353
-1%
|
2 401
+2%
|
2 210
-8%
|
2 218
+0%
|
2 264
+2%
|
2 389
+6%
|
2 589
+8%
|
2 401
-7%
|
2 593
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(532)
|
(507)
|
(558)
|
(582)
|
(593)
|
(699)
|
(703)
|
(735)
|
(742)
|
(848)
|
(940)
|
(1 092)
|
(1 391)
|
(1 362)
|
(1 428)
|
(1 399)
|
(1 267)
|
(1 396)
|
(1 465)
|
(1 695)
|
(1 873)
|
(1 804)
|
(1 617)
|
(1 304)
|
(1 090)
|
(1 028)
|
(1 099)
|
(1 230)
|
(1 209)
|
(1 013)
|
(851)
|
(652)
|
(600)
|
(805)
|
(1 004)
|
(1 070)
|
(1 183)
|
(1 343)
|
(1 374)
|
(1 699)
|
(1 856)
|
(2 085)
|
(2 228)
|
(2 133)
|
(2 082)
|
(1 877)
|
(1 934)
|
(2 123)
|
(2 281)
|
(2 430)
|
(2 368)
|
(2 259)
|
(2 234)
|
(2 333)
|
(2 605)
|
(2 668)
|
(2 690)
|
(2 459)
|
(2 092)
|
(1 905)
|
(1 692)
|
(1 640)
|
(1 707)
|
(1 860)
|
(2 162)
|
(2 426)
|
(2 748)
|
(3 050)
|
(3 414)
|
(3 840)
|
(3 808)
|
(3 735)
|
(3 140)
|
(2 229)
|
(1 657)
|
(1 147)
|
(1 097)
|
(1 346)
|
(1 695)
|
(1 941)
|
(2 145)
|
(2 232)
|
(2 430)
|
(2 631)
|
(2 688)
|
(3 088)
|
(3 171)
|
(3 234)
|
(3 279)
|
(2 906)
|
(2 699)
|
(2 683)
|
(2 511)
|
(2 562)
|
(2 491)
|
(2 135)
|
|
| Other Items |
232
|
214
|
208
|
223
|
229
|
248
|
271
|
191
|
79
|
137
|
265
|
372
|
511
|
490
|
389
|
411
|
412
|
387
|
353
|
356
|
419
|
582
|
598
|
481
|
356
|
108
|
86
|
128
|
98
|
172
|
190
|
220
|
292
|
290
|
274
|
89
|
25
|
(221)
|
(198)
|
41
|
145
|
593
|
637
|
629
|
648
|
511
|
505
|
519
|
532
|
574
|
580
|
555
|
530
|
490
|
491
|
507
|
540
|
553
|
530
|
498
|
466
|
441
|
446
|
422
|
471
|
288
|
269
|
229
|
243
|
452
|
508
|
518
|
513
|
474
|
510
|
546
|
603
|
704
|
717
|
492
|
137
|
333
|
490
|
781
|
1 244
|
1 013
|
859
|
571
|
183
|
145
|
48
|
237
|
482
|
478
|
497
|
485
|
|
| Cash from Investing Activities |
(300)
N/A
|
(293)
+2%
|
(350)
-19%
|
(359)
-3%
|
(364)
-2%
|
(451)
-24%
|
(432)
+4%
|
(543)
-26%
|
(663)
-22%
|
(711)
-7%
|
(675)
+5%
|
(720)
-7%
|
(880)
-22%
|
(872)
+1%
|
(1 040)
-19%
|
(989)
+5%
|
(855)
+14%
|
(1 010)
-18%
|
(1 112)
-10%
|
(1 340)
-20%
|
(1 453)
-8%
|
(1 223)
+16%
|
(1 019)
+17%
|
(823)
+19%
|
(734)
+11%
|
(920)
-25%
|
(1 013)
-10%
|
(1 103)
-9%
|
(1 111)
-1%
|
(841)
+24%
|
(661)
+21%
|
(432)
+35%
|
(308)
+29%
|
(515)
-67%
|
(731)
-42%
|
(981)
-34%
|
(1 158)
-18%
|
(1 564)
-35%
|
(1 572)
-1%
|
(1 657)
-5%
|
(1 712)
-3%
|
(1 492)
+13%
|
(1 591)
-7%
|
(1 504)
+5%
|
(1 434)
+5%
|
(1 367)
+5%
|
(1 429)
-5%
|
(1 604)
-12%
|
(1 750)
-9%
|
(1 856)
-6%
|
(1 788)
+4%
|
(1 705)
+5%
|
(1 704)
+0%
|
(1 843)
-8%
|
(2 115)
-15%
|
(2 161)
-2%
|
(2 150)
+1%
|
(1 906)
+11%
|
(1 563)
+18%
|
(1 407)
+10%
|
(1 225)
+13%
|
(1 199)
+2%
|
(1 261)
-5%
|
(1 439)
-14%
|
(1 691)
-18%
|
(2 138)
-26%
|
(2 478)
-16%
|
(2 822)
-14%
|
(3 172)
-12%
|
(3 388)
-7%
|
(3 300)
+3%
|
(3 217)
+2%
|
(2 627)
+18%
|
(1 755)
+33%
|
(1 148)
+35%
|
(601)
+48%
|
(494)
+18%
|
(642)
-30%
|
(978)
-52%
|
(1 450)
-48%
|
(2 007)
-38%
|
(1 899)
+5%
|
(1 940)
-2%
|
(1 850)
+5%
|
(1 443)
+22%
|
(2 075)
-44%
|
(2 313)
-11%
|
(2 663)
-15%
|
(3 096)
-16%
|
(2 761)
+11%
|
(2 651)
+4%
|
(2 446)
+8%
|
(2 029)
+17%
|
(2 084)
-3%
|
(1 994)
+4%
|
(1 650)
+17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
29
|
36
|
37
|
35
|
17
|
19
|
32
|
43
|
45
|
(7)
|
(37)
|
(61)
|
(75)
|
(43)
|
(32)
|
(124)
|
(165)
|
(126)
|
(192)
|
(98)
|
(37)
|
(144)
|
(178)
|
(167)
|
(236)
|
(245)
|
(201)
|
(201)
|
(142)
|
(55)
|
6
|
(109)
|
(133)
|
(163)
|
(195)
|
(106)
|
(90)
|
(77)
|
(51)
|
(26)
|
(18)
|
(12)
|
(10)
|
2
|
23
|
50
|
65
|
91
|
46
|
4
|
(17)
|
(60)
|
(32)
|
(3)
|
8
|
18
|
13
|
(9)
|
(13)
|
(19)
|
(34)
|
(56)
|
(59)
|
(58)
|
(56)
|
(18)
|
(17)
|
(14)
|
(17)
|
(20)
|
(18)
|
(20)
|
(14)
|
(7)
|
(4)
|
(29)
|
(40)
|
(51)
|
(59)
|
(26)
|
(319)
|
(307)
|
(300)
|
(543)
|
(299)
|
(385)
|
(518)
|
(335)
|
(335)
|
(325)
|
(330)
|
(311)
|
(433)
|
(447)
|
(402)
|
(531)
|
|
| Net Issuance of Debt |
(257)
|
(420)
|
(285)
|
(268)
|
(120)
|
(182)
|
(320)
|
(238)
|
(202)
|
(96)
|
(115)
|
(96)
|
306
|
316
|
489
|
407
|
133
|
255
|
403
|
621
|
560
|
379
|
140
|
(89)
|
(127)
|
75
|
105
|
103
|
78
|
(262)
|
(387)
|
(369)
|
(437)
|
(245)
|
0
|
240
|
378
|
754
|
660
|
594
|
738
|
466
|
618
|
397
|
240
|
151
|
146
|
324
|
536
|
719
|
551
|
451
|
391
|
420
|
724
|
808
|
696
|
462
|
121
|
(72)
|
(225)
|
(225)
|
(166)
|
(7)
|
339
|
605
|
945
|
1 217
|
1 426
|
1 649
|
1 422
|
1 225
|
1 008
|
444
|
(359)
|
(1 348)
|
(1 855)
|
(1 971)
|
(1 492)
|
(49)
|
417
|
387
|
397
|
(189)
|
(432)
|
(74)
|
261
|
726
|
1 170
|
967
|
918
|
606
|
153
|
110
|
170
|
(230)
|
|
| Cash Paid for Dividends |
(36)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(38)
|
(38)
|
(38)
|
(39)
|
(39)
|
(39)
|
(39)
|
(40)
|
(40)
|
(41)
|
(42)
|
(42)
|
(43)
|
(44)
|
(46)
|
(48)
|
(49)
|
(50)
|
(51)
|
(51)
|
(52)
|
(52)
|
(52)
|
(51)
|
(53)
|
(53)
|
(54)
|
(54)
|
(54)
|
(55)
|
(55)
|
(56)
|
(57)
|
(58)
|
(59)
|
(59)
|
(60)
|
(61)
|
(62)
|
(64)
|
(66)
|
(68)
|
(70)
|
(72)
|
(73)
|
(75)
|
(77)
|
(79)
|
(81)
|
(83)
|
(86)
|
(88)
|
(90)
|
(91)
|
(92)
|
(94)
|
(95)
|
(96)
|
(100)
|
(104)
|
(108)
|
(112)
|
(113)
|
(115)
|
(115)
|
(117)
|
(118)
|
(119)
|
(119)
|
(119)
|
(120)
|
(120)
|
(121)
|
(122)
|
(124)
|
(124)
|
(124)
|
(123)
|
(124)
|
(123)
|
(125)
|
(128)
|
(128)
|
(131)
|
(133)
|
(135)
|
(138)
|
(140)
|
(142)
|
(145)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
8
|
9
|
7
|
4
|
4
|
7
|
8
|
10
|
19
|
0
|
(2)
|
(19)
|
(33)
|
(20)
|
(19)
|
(9)
|
(7)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
3
|
0
|
(1)
|
(6)
|
(8)
|
(5)
|
(6)
|
(5)
|
(7)
|
(11)
|
(11)
|
(10)
|
(7)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(5)
|
(7)
|
(6)
|
(5)
|
(9)
|
(16)
|
(14)
|
(11)
|
(8)
|
2
|
(0)
|
(7)
|
(9)
|
(11)
|
(9)
|
(6)
|
(2)
|
(6)
|
(4)
|
(7)
|
(9)
|
(4)
|
(8)
|
(7)
|
(6)
|
(8)
|
(7)
|
(6)
|
|
| Cash from Financing Activities |
(264)
N/A
|
(420)
-59%
|
(285)
+32%
|
(270)
+5%
|
(140)
+48%
|
(200)
-43%
|
(327)
-63%
|
(233)
+29%
|
(196)
+16%
|
(141)
+28%
|
(191)
-35%
|
(196)
-2%
|
191
N/A
|
234
+22%
|
416
+78%
|
242
-42%
|
(71)
N/A
|
92
N/A
|
176
+90%
|
488
+178%
|
484
-1%
|
191
-61%
|
(83)
N/A
|
(299)
-260%
|
(405)
-35%
|
(211)
+48%
|
(129)
+39%
|
(151)
-17%
|
(118)
+22%
|
(387)
-229%
|
(467)
-20%
|
(551)
-18%
|
(642)
-16%
|
(471)
+27%
|
(256)
+46%
|
75
N/A
|
226
+201%
|
614
+171%
|
546
-11%
|
504
-8%
|
655
+30%
|
393
-40%
|
545
+39%
|
334
-39%
|
198
-41%
|
137
-31%
|
147
+8%
|
347
+135%
|
511
+47%
|
646
+26%
|
453
-30%
|
312
-31%
|
275
-12%
|
334
+21%
|
644
+93%
|
732
+14%
|
613
-16%
|
355
-42%
|
12
-97%
|
(186)
N/A
|
(353)
-90%
|
(377)
-7%
|
(322)
+15%
|
(162)
+50%
|
181
N/A
|
481
+166%
|
815
+70%
|
1 086
+33%
|
1 290
+19%
|
1 508
+17%
|
1 283
-15%
|
1 084
-15%
|
867
-20%
|
302
-65%
|
(496)
N/A
|
(1 507)
-204%
|
(2 023)
-34%
|
(2 141)
-6%
|
(1 672)
+22%
|
(204)
+88%
|
(35)
+83%
|
(55)
-55%
|
(36)
+34%
|
(861)
-2 289%
|
(857)
+0%
|
(588)
+31%
|
(387)
+34%
|
256
N/A
|
698
+173%
|
507
-27%
|
447
-12%
|
153
-66%
|
(424)
N/A
|
(485)
-14%
|
(381)
+21%
|
(912)
-139%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
9
|
8
|
4
|
(4)
|
(2)
|
(0)
|
4
|
(2)
|
(3)
|
(2)
|
1
|
7
|
10
|
8
|
(3)
|
1
|
(4)
|
(1)
|
6
|
2
|
2
|
(3)
|
0
|
2
|
4
|
8
|
6
|
3
|
5
|
2
|
1
|
1
|
6
|
7
|
9
|
6
|
1
|
(1)
|
(5)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(4)
|
(2)
|
(4)
|
(10)
|
(5)
|
(3)
|
(9)
|
(6)
|
(4)
|
(6)
|
1
|
5
|
(0)
|
(1)
|
(0)
|
(4)
|
(2)
|
(5)
|
2
|
5
|
3
|
6
|
(2)
|
(1)
|
(3)
|
(14)
|
(48)
|
(4)
|
11
|
5
|
38
|
(9)
|
(22)
|
(10)
|
(11)
|
(21)
|
(19)
|
(4)
|
1
|
13
|
|
| Net Change in Cash |
(6)
N/A
|
4
N/A
|
(36)
N/A
|
(14)
+62%
|
30
N/A
|
26
-12%
|
1
-95%
|
36
+2 925%
|
(4)
N/A
|
(44)
-1 038%
|
(28)
+37%
|
(40)
-42%
|
(32)
+19%
|
6
N/A
|
62
+1 009%
|
28
-55%
|
(9)
N/A
|
(5)
+47%
|
(12)
-164%
|
(0)
+99%
|
18
N/A
|
27
+51%
|
(22)
N/A
|
(12)
+44%
|
21
N/A
|
(3)
N/A
|
4
N/A
|
4
-7%
|
(23)
N/A
|
(3)
+88%
|
1
N/A
|
(22)
N/A
|
24
N/A
|
4
-83%
|
24
+495%
|
115
+381%
|
41
-65%
|
22
-47%
|
(19)
N/A
|
(109)
-474%
|
(42)
+61%
|
(58)
-37%
|
(20)
+65%
|
(38)
-90%
|
(37)
+3%
|
1
N/A
|
(21)
N/A
|
(5)
+77%
|
(4)
+23%
|
14
N/A
|
0
-99%
|
(11)
N/A
|
(1)
+96%
|
(14)
-2 600%
|
1
N/A
|
11
+2 060%
|
(16)
N/A
|
(7)
+52%
|
(1)
+93%
|
(4)
-620%
|
(20)
-464%
|
(11)
+47%
|
(11)
-6%
|
20
N/A
|
39
+90%
|
17
-57%
|
(5)
N/A
|
(15)
-206%
|
(17)
-14%
|
16
N/A
|
13
-22%
|
5
-57%
|
334
+6 091%
|
739
+121%
|
608
-18%
|
78
-87%
|
(306)
N/A
|
(563)
-84%
|
(482)
+15%
|
522
N/A
|
130
-75%
|
180
+38%
|
254
+41%
|
(405)
N/A
|
32
N/A
|
(228)
N/A
|
(296)
-30%
|
(63)
+79%
|
(19)
+70%
|
(54)
-184%
|
3
N/A
|
(50)
N/A
|
(83)
-66%
|
16
N/A
|
27
+69%
|
44
+63%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
27
N/A
|
211
+677%
|
41
-81%
|
33
-21%
|
(59)
N/A
|
(22)
+63%
|
57
N/A
|
69
+22%
|
113
+64%
|
(40)
N/A
|
(102)
-153%
|
(225)
-122%
|
(743)
-230%
|
(725)
+2%
|
(747)
-3%
|
(620)
+17%
|
(348)
+44%
|
(484)
-39%
|
(545)
-13%
|
(842)
-54%
|
(883)
-5%
|
(744)
+16%
|
(538)
+28%
|
(201)
+63%
|
60
N/A
|
93
+55%
|
49
-47%
|
26
-48%
|
1
-97%
|
213
+26 550%
|
271
+27%
|
308
+13%
|
372
+21%
|
188
-50%
|
6
-97%
|
(52)
N/A
|
(215)
-315%
|
(379)
-77%
|
(373)
+2%
|
(657)
-76%
|
(846)
-29%
|
(1 045)
-24%
|
(1 203)
-15%
|
(1 002)
+17%
|
(889)
+11%
|
(654)
+26%
|
(682)
-4%
|
(876)
-28%
|
(1 047)
-19%
|
(1 205)
-15%
|
(1 028)
+15%
|
(878)
+15%
|
(806)
+8%
|
(836)
-4%
|
(1 134)
-36%
|
(1 227)
-8%
|
(1 165)
+5%
|
(913)
+22%
|
(538)
+41%
|
(306)
+43%
|
(129)
+58%
|
(73)
+44%
|
(126)
-73%
|
(234)
-86%
|
(610)
-161%
|
(747)
-22%
|
(1 091)
-46%
|
(1 334)
-22%
|
(1 549)
-16%
|
(1 943)
-25%
|
(1 778)
+8%
|
(1 592)
+10%
|
(1 044)
+34%
|
(33)
+97%
|
593
N/A
|
1 034
+74%
|
1 112
+7%
|
868
-22%
|
475
-45%
|
235
-51%
|
32
-87%
|
(85)
N/A
|
(153)
-80%
|
(321)
-110%
|
(365)
-14%
|
(659)
-80%
|
(805)
-22%
|
(881)
-9%
|
(878)
+0%
|
(696)
+21%
|
(481)
+31%
|
(419)
+13%
|
(122)
+71%
|
27
N/A
|
(90)
N/A
|
458
N/A
|
|