Raymond James Financial Inc
NYSE:RJF
Cash Flow Statement
Cash Flow Statement
Raymond James Financial 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 |
79
|
70
|
79
|
76
|
72
|
75
|
86
|
96
|
124
|
130
|
128
|
143
|
134
|
137
|
151
|
157
|
184
|
208
|
214
|
229
|
227
|
238
|
250
|
247
|
247
|
249
|
235
|
235
|
186
|
159
|
153
|
140
|
184
|
202
|
228
|
267
|
292
|
279
|
278
|
264
|
252
|
282
|
296
|
315
|
326
|
333
|
367
|
398
|
423
|
461
|
480
|
490
|
499
|
509
|
502
|
482
|
495
|
487
|
529
|
570
|
557
|
614
|
636
|
608
|
739
|
787
|
857
|
987
|
1 005
|
1 032
|
1 034
|
1 053
|
961
|
874
|
818
|
862
|
1 048
|
1 183
|
1 403
|
1 537
|
1 505
|
1 499
|
1 509
|
1 572
|
1 676
|
1 744
|
1 739
|
1 728
|
1 777
|
1 900
|
2 068
|
2 170
|
2 189
|
2 133
|
2 135
|
2 098
|
|
| Depreciation & Amortization |
28
|
27
|
23
|
23
|
23
|
20
|
18
|
17
|
17
|
17
|
17
|
18
|
17
|
16
|
18
|
18
|
19
|
20
|
19
|
20
|
21
|
21
|
23
|
24
|
25
|
27
|
28
|
29
|
31
|
33
|
35
|
38
|
42
|
39
|
40
|
37
|
35
|
40
|
40
|
41
|
41
|
48
|
51
|
58
|
64
|
62
|
66
|
67
|
66
|
66
|
64
|
64
|
66
|
67
|
68
|
70
|
70
|
71
|
72
|
74
|
78
|
81
|
84
|
87
|
90
|
94
|
99
|
102
|
105
|
108
|
112
|
116
|
117
|
119
|
119
|
121
|
125
|
128
|
134
|
137
|
139
|
142
|
145
|
150
|
157
|
163
|
165
|
167
|
171
|
174
|
179
|
184
|
186
|
190
|
195
|
197
|
|
| Change in Deffered Taxes |
13
|
(8)
|
(16)
|
(25)
|
(20)
|
(23)
|
(15)
|
(8)
|
(10)
|
(4)
|
(5)
|
(1)
|
(9)
|
(10)
|
(15)
|
(9)
|
(4)
|
(14)
|
(6)
|
(9)
|
(10)
|
(2)
|
(12)
|
(16)
|
(12)
|
9
|
32
|
18
|
20
|
(14)
|
(45)
|
(51)
|
(70)
|
(51)
|
(26)
|
(21)
|
(13)
|
(33)
|
(6)
|
2
|
10
|
21
|
2
|
15
|
12
|
17
|
(32)
|
(38)
|
(55)
|
(57)
|
(35)
|
(35)
|
(38)
|
(33)
|
(24)
|
(13)
|
(11)
|
(33)
|
(59)
|
(55)
|
(84)
|
(82)
|
(12)
|
98
|
131
|
144
|
117
|
2
|
11
|
(4)
|
(23)
|
(13)
|
(36)
|
(14)
|
(39)
|
(37)
|
2
|
(50)
|
(37)
|
(41)
|
(52)
|
10
|
(16)
|
(5)
|
(32)
|
(61)
|
(88)
|
(122)
|
(110)
|
(94)
|
(83)
|
(39)
|
(11)
|
(59)
|
(52)
|
(52)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
10
|
15
|
30
|
21
|
23
|
25
|
37
|
36
|
32
|
21
|
42
|
32
|
39
|
50
|
32
|
42
|
44
|
44
|
42
|
45
|
45
|
43
|
41
|
43
|
44
|
50
|
56
|
56
|
59
|
62
|
62
|
65
|
66
|
65
|
70
|
71
|
73
|
75
|
71
|
71
|
74
|
75
|
79
|
89
|
91
|
94
|
109
|
114
|
110
|
108
|
99
|
98
|
108
|
112
|
112
|
118
|
121
|
121
|
120
|
120
|
120
|
126
|
132
|
154
|
167
|
178
|
192
|
208
|
221
|
235
|
237
|
246
|
246
|
246
|
254
|
257
|
254
|
252
|
254
|
240
|
|
| Other Non-Cash Items |
(308)
|
(306)
|
45
|
(216)
|
(125)
|
(365)
|
54
|
11
|
(155)
|
171
|
47
|
(504)
|
32
|
(78)
|
60
|
(175)
|
(543)
|
(653)
|
53
|
302
|
787
|
823
|
45
|
527
|
71
|
72
|
107
|
111
|
176
|
192
|
216
|
212
|
151
|
175
|
138
|
114
|
113
|
138
|
104
|
96
|
72
|
39
|
(154)
|
(145)
|
(146)
|
(164)
|
75
|
56
|
66
|
45
|
77
|
87
|
99
|
98
|
99
|
130
|
140
|
132
|
98
|
106
|
200
|
242
|
155
|
137
|
40
|
49
|
160
|
263
|
241
|
215
|
245
|
132
|
413
|
429
|
480
|
451
|
155
|
199
|
141
|
176
|
331
|
491
|
549
|
550
|
475
|
347
|
394
|
351
|
262
|
189
|
28
|
165
|
278
|
255
|
263
|
212
|
|
| Cash Taxes Paid |
53
|
47
|
43
|
61
|
59
|
55
|
64
|
61
|
79
|
99
|
76
|
84
|
98
|
77
|
114
|
101
|
102
|
121
|
130
|
136
|
155
|
168
|
177
|
172
|
176
|
0
|
135
|
210
|
218
|
233
|
138
|
145
|
165
|
161
|
161
|
159
|
170
|
195
|
194
|
198
|
186
|
164
|
177
|
177
|
149
|
185
|
190
|
257
|
286
|
316
|
319
|
308
|
349
|
373
|
379
|
346
|
294
|
278
|
304
|
284
|
324
|
337
|
349
|
344
|
287
|
297
|
231
|
232
|
336
|
334
|
390
|
389
|
378
|
297
|
246
|
304
|
318
|
379
|
437
|
382
|
482
|
488
|
524
|
525
|
620
|
674
|
565
|
576
|
549
|
577
|
664
|
649
|
664
|
626
|
651
|
661
|
|
| Cash Interest Paid |
156
|
119
|
77
|
64
|
49
|
55
|
49
|
46
|
53
|
43
|
48
|
63
|
81
|
102
|
117
|
140
|
173
|
221
|
294
|
349
|
401
|
452
|
498
|
540
|
544
|
0
|
397
|
548
|
437
|
445
|
59
|
31
|
49
|
45
|
60
|
63
|
62
|
61
|
55
|
58
|
59
|
71
|
92
|
107
|
109
|
121
|
107
|
104
|
103
|
102
|
101
|
104
|
104
|
106
|
106
|
106
|
109
|
112
|
114
|
119
|
135
|
120
|
156
|
152
|
163
|
190
|
201
|
235
|
264
|
282
|
283
|
260
|
228
|
193
|
164
|
160
|
148
|
159
|
145
|
151
|
145
|
169
|
323
|
498
|
730
|
1 044
|
1 310
|
1 593
|
1 876
|
2 027
|
2 119
|
2 119
|
2 018
|
1 938
|
1 853
|
1 777
|
|
| Change in Working Capital |
109
|
141
|
(77)
|
154
|
95
|
228
|
132
|
83
|
238
|
118
|
(286)
|
531
|
79
|
226
|
127
|
134
|
429
|
462
|
(282)
|
(666)
|
(1 002)
|
(1 240)
|
142
|
(5)
|
314
|
437
|
(175)
|
31
|
(87)
|
135
|
16
|
(376)
|
(153)
|
(376)
|
(1 401)
|
(67)
|
(263)
|
(373)
|
1 141
|
(77)
|
121
|
294
|
196
|
408
|
243
|
341
|
183
|
(44)
|
117
|
182
|
(78)
|
125
|
130
|
(119)
|
253
|
239
|
(233)
|
(263)
|
(1 214)
|
(709)
|
(231)
|
(60)
|
(988)
|
(1 441)
|
(1 555)
|
(2 303)
|
(349)
|
(667)
|
(1 064)
|
(792)
|
(791)
|
(390)
|
2 045
|
1 925
|
2 676
|
4 015
|
497
|
2 063
|
5 006
|
647
|
2 838
|
6 951
|
(2 115)
|
(3 044)
|
(4 794)
|
(10 639)
|
(5 724)
|
(1 959)
|
(920)
|
(90)
|
(37)
|
(38)
|
(474)
|
(371)
|
(107)
|
(861)
|
|
| Cash from Operating Activities |
(80)
N/A
|
(77)
+5%
|
54
N/A
|
10
-81%
|
44
+329%
|
(66)
N/A
|
276
N/A
|
198
-28%
|
214
+8%
|
432
+102%
|
(100)
N/A
|
186
N/A
|
254
+36%
|
291
+15%
|
340
+17%
|
126
-63%
|
84
-33%
|
23
-72%
|
(2)
N/A
|
(124)
-7 165%
|
24
N/A
|
(160)
N/A
|
449
N/A
|
778
+73%
|
645
-17%
|
793
+23%
|
227
-71%
|
424
+87%
|
326
-23%
|
505
+55%
|
374
-26%
|
(38)
N/A
|
155
N/A
|
(12)
N/A
|
(1 021)
-8 630%
|
330
N/A
|
164
-50%
|
50
-69%
|
1 558
+2 992%
|
326
-79%
|
495
+52%
|
684
+38%
|
391
-43%
|
649
+66%
|
498
-23%
|
589
+18%
|
660
+12%
|
438
-34%
|
617
+41%
|
698
+13%
|
508
-27%
|
731
+44%
|
755
+3%
|
522
-31%
|
899
+72%
|
908
+1%
|
461
-49%
|
394
-15%
|
(573)
N/A
|
(14)
+98%
|
520
N/A
|
795
+53%
|
(125)
N/A
|
(510)
-308%
|
(554)
-9%
|
(1 229)
-122%
|
884
N/A
|
687
-22%
|
298
-57%
|
559
+88%
|
577
+3%
|
898
+56%
|
3 500
+290%
|
3 333
-5%
|
4 054
+22%
|
5 412
+33%
|
1 827
-66%
|
3 523
+93%
|
6 647
+89%
|
2 456
-63%
|
4 761
+94%
|
9 093
+91%
|
72
-99%
|
(777)
N/A
|
(2 518)
-224%
|
(8 446)
-235%
|
(3 514)
+58%
|
165
N/A
|
1 180
+615%
|
2 079
+76%
|
2 155
+4%
|
2 442
+13%
|
2 168
-11%
|
2 148
-1%
|
2 434
+13%
|
1 594
-35%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(22)
|
(24)
|
(26)
|
(30)
|
(34)
|
(32)
|
(29)
|
(29)
|
(29)
|
(22)
|
(22)
|
(19)
|
(21)
|
(24)
|
(30)
|
(38)
|
(32)
|
(34)
|
(27)
|
(28)
|
(32)
|
(35)
|
(46)
|
(43)
|
(46)
|
(51)
|
(51)
|
(58)
|
(54)
|
(45)
|
(36)
|
(26)
|
(26)
|
(25)
|
(22)
|
(26)
|
(25)
|
(33)
|
(37)
|
(41)
|
(52)
|
(63)
|
(78)
|
(83)
|
(93)
|
(90)
|
(73)
|
(67)
|
(57)
|
(51)
|
(60)
|
(61)
|
(58)
|
(68)
|
(74)
|
(94)
|
(103)
|
(109)
|
(122)
|
(168)
|
(187)
|
(188)
|
(190)
|
(148)
|
(137)
|
(133)
|
(134)
|
(125)
|
(123)
|
(140)
|
(138)
|
(147)
|
(150)
|
(133)
|
(124)
|
(113)
|
(115)
|
(126)
|
(74)
|
(68)
|
(54)
|
(43)
|
(91)
|
(99)
|
(118)
|
(145)
|
(173)
|
(196)
|
(203)
|
(206)
|
(205)
|
(196)
|
(193)
|
(194)
|
(188)
|
(193)
|
|
| Other Items |
(40)
|
42
|
14
|
78
|
151
|
119
|
39
|
32
|
5
|
(35)
|
(117)
|
(162)
|
(260)
|
(356)
|
(414)
|
(740)
|
(1 044)
|
(1 217)
|
(2 016)
|
(1 972)
|
(3 340)
|
(3 369)
|
(2 942)
|
(3 304)
|
(3 023)
|
(2 936)
|
(2 825)
|
(3 148)
|
(1 379)
|
(311)
|
(991)
|
2 185
|
1 993
|
1 262
|
2 389
|
180
|
201
|
(23)
|
(363)
|
(781)
|
(1 502)
|
(2 842)
|
(2 654)
|
(2 587)
|
(2 077)
|
(409)
|
(579)
|
(708)
|
(1 266)
|
(1 892)
|
(2 037)
|
(2 296)
|
(2 142)
|
(1 396)
|
(2 094)
|
(2 159)
|
(2 386)
|
(3 180)
|
(2 796)
|
(2 996)
|
(3 030)
|
(3 346)
|
(3 186)
|
(3 208)
|
(3 169)
|
(3 069)
|
(3 342)
|
(2 810)
|
(2 448)
|
(2 224)
|
(1 759)
|
(1 719)
|
(2 927)
|
(3 398)
|
(4 861)
|
(5 493)
|
(5 217)
|
(4 996)
|
(5 066)
|
(5 504)
|
(5 052)
|
(7 059)
|
(7 060)
|
(6 163)
|
(4 949)
|
(1 819)
|
(101)
|
412
|
139
|
(893)
|
(763)
|
(1 533)
|
(2 262)
|
(2 915)
|
(4 133)
|
(5 056)
|
|
| Cash from Investing Activities |
(62)
N/A
|
18
N/A
|
(12)
N/A
|
48
N/A
|
118
+146%
|
87
-26%
|
10
-89%
|
3
-70%
|
(24)
N/A
|
(56)
-138%
|
(139)
-147%
|
(180)
-30%
|
(281)
-56%
|
(380)
-35%
|
(444)
-17%
|
(778)
-75%
|
(1 077)
-38%
|
(1 250)
-16%
|
(2 043)
-63%
|
(2 000)
+2%
|
(3 373)
-69%
|
(3 404)
-1%
|
(2 988)
+12%
|
(3 347)
-12%
|
(3 069)
+8%
|
(2 987)
+3%
|
(2 876)
+4%
|
(3 205)
-11%
|
(1 433)
+55%
|
(356)
+75%
|
(1 026)
-188%
|
2 159
N/A
|
1 967
-9%
|
1 238
-37%
|
2 366
+91%
|
154
-93%
|
176
+14%
|
(55)
N/A
|
(400)
-624%
|
(822)
-106%
|
(1 554)
-89%
|
(2 905)
-87%
|
(2 731)
+6%
|
(2 670)
+2%
|
(2 170)
+19%
|
(499)
+77%
|
(652)
-31%
|
(775)
-19%
|
(1 323)
-71%
|
(1 943)
-47%
|
(2 097)
-8%
|
(2 357)
-12%
|
(2 200)
+7%
|
(1 464)
+33%
|
(2 168)
-48%
|
(2 252)
-4%
|
(2 489)
-11%
|
(3 289)
-32%
|
(2 918)
+11%
|
(3 163)
-8%
|
(3 216)
-2%
|
(3 534)
-10%
|
(3 376)
+4%
|
(3 355)
+1%
|
(3 306)
+1%
|
(3 202)
+3%
|
(3 476)
-9%
|
(2 935)
+16%
|
(2 571)
+12%
|
(2 364)
+8%
|
(1 897)
+20%
|
(1 866)
+2%
|
(3 077)
-65%
|
(3 531)
-15%
|
(4 985)
-41%
|
(5 606)
-12%
|
(5 332)
+5%
|
(5 122)
+4%
|
(5 140)
0%
|
(5 572)
-8%
|
(5 106)
+8%
|
(7 102)
-39%
|
(7 151)
-1%
|
(6 262)
+12%
|
(5 067)
+19%
|
(1 964)
+61%
|
(274)
+86%
|
216
N/A
|
(64)
N/A
|
(1 099)
-1 617%
|
(968)
+12%
|
(1 729)
-79%
|
(2 455)
-42%
|
(3 109)
-27%
|
(4 321)
-39%
|
(5 249)
-21%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
10
|
3
|
2
|
(27)
|
(27)
|
(17)
|
(18)
|
14
|
14
|
13
|
17
|
19
|
20
|
23
|
27
|
27
|
27
|
28
|
28
|
36
|
36
|
38
|
26
|
(34)
|
(35)
|
(35)
|
(35)
|
25
|
22
|
21
|
23
|
13
|
17
|
16
|
26
|
40
|
38
|
24
|
(2)
|
353
|
357
|
376
|
409
|
52
|
50
|
44
|
31
|
25
|
25
|
25
|
24
|
29
|
14
|
(41)
|
(43)
|
(188)
|
(175)
|
(119)
|
(123)
|
24
|
25
|
23
|
31
|
29
|
34
|
1
|
(462)
|
(498)
|
(592)
|
(713)
|
(250)
|
(414)
|
(317)
|
(210)
|
(216)
|
(78)
|
(128)
|
(97)
|
(131)
|
(77)
|
(128)
|
(164)
|
(308)
|
(670)
|
(911)
|
(856)
|
(867)
|
(707)
|
(611)
|
(938)
|
(924)
|
(994)
|
(1 208)
|
(1 334)
|
(1 663)
|
|
| Net Issuance of Debt |
138
|
98
|
(13)
|
2
|
(38)
|
162
|
4
|
21
|
(118)
|
(273)
|
7
|
(9)
|
117
|
161
|
384
|
532
|
855
|
984
|
1 775
|
2 128
|
3 421
|
3 591
|
2 730
|
2 826
|
2 824
|
2 468
|
5 265
|
2 608
|
540
|
(286)
|
(241)
|
(1 555)
|
(1 490)
|
(913)
|
(783)
|
(365)
|
(90)
|
636
|
(1 676)
|
1 211
|
2 359
|
2 033
|
1 543
|
1 932
|
961
|
772
|
622
|
977
|
1 210
|
1 577
|
1 279
|
1 585
|
1 476
|
839
|
1 878
|
1 525
|
1 297
|
2 601
|
2 791
|
3 378
|
3 986
|
3 487
|
4 196
|
3 974
|
2 651
|
2 926
|
1 595
|
2 613
|
2 900
|
2 732
|
2 334
|
1 003
|
8 895
|
3 645
|
5 009
|
5 273
|
(800)
|
4 831
|
5 556
|
6 189
|
5 319
|
7 072
|
6 327
|
5 212
|
7 370
|
3 628
|
2 651
|
3 364
|
264
|
583
|
1 761
|
407
|
1 110
|
2 648
|
4 117
|
5 532
|
|
| Cash Paid for Dividends |
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(21)
|
(23)
|
(23)
|
(26)
|
(26)
|
(29)
|
(33)
|
(34)
|
(38)
|
(40)
|
(43)
|
(46)
|
(49)
|
(50)
|
(52)
|
(52)
|
(53)
|
(53)
|
(53)
|
(54)
|
(54)
|
(54)
|
(56)
|
(56)
|
(56)
|
(59)
|
(61)
|
(63)
|
(63)
|
(63)
|
(63)
|
(65)
|
(69)
|
(70)
|
(73)
|
(75)
|
(77)
|
(79)
|
(82)
|
(85)
|
(88)
|
(91)
|
(95)
|
(100)
|
(103)
|
(107)
|
(110)
|
(111)
|
(113)
|
(118)
|
(120)
|
(124)
|
(127)
|
(128)
|
(135)
|
(139)
|
(151)
|
(166)
|
(175)
|
(187)
|
(191)
|
(195)
|
(199)
|
(202)
|
(205)
|
(209)
|
(211)
|
(214)
|
(218)
|
(223)
|
(240)
|
(255)
|
(277)
|
(298)
|
(320)
|
(343)
|
(355)
|
(371)
|
(374)
|
(377)
|
(383)
|
(391)
|
(401)
|
(409)
|
(416)
|
(423)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
28
|
42
|
26
|
65
|
72
|
57
|
46
|
66
|
66
|
85
|
85
|
48
|
36
|
70
|
88
|
53
|
32
|
6
|
23
|
42
|
110
|
98
|
94
|
104
|
35
|
44
|
15
|
30
|
29
|
22
|
34
|
26
|
26
|
28
|
35
|
8
|
8
|
0
|
3
|
(8)
|
(8)
|
0
|
0
|
(11)
|
(17)
|
(44)
|
(41)
|
(33)
|
(27)
|
(6)
|
(9)
|
(16)
|
(25)
|
(19)
|
(20)
|
(65)
|
(57)
|
0
|
(57)
|
(5)
|
(1)
|
0
|
0
|
(5)
|
(9)
|
(14)
|
(14)
|
(8)
|
(7)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(8)
|
(6)
|
(8)
|
(6)
|
(9)
|
|
| Cash from Financing Activities |
130
N/A
|
89
-31%
|
(29)
N/A
|
(14)
+50%
|
(84)
-486%
|
118
N/A
|
(31)
N/A
|
(14)
+54%
|
(122)
-768%
|
(277)
-126%
|
8
N/A
|
(6)
N/A
|
122
N/A
|
164
+35%
|
409
+149%
|
572
+40%
|
875
+53%
|
1 043
+19%
|
1 837
+76%
|
2 174
+18%
|
3 460
+59%
|
3 647
+5%
|
2 785
-24%
|
2 887
+4%
|
2 823
-2%
|
2 429
-14%
|
5 213
+115%
|
2 590
-50%
|
599
-77%
|
(264)
N/A
|
(242)
+8%
|
(1 581)
-554%
|
(1 509)
+5%
|
(910)
+40%
|
(712)
+22%
|
(299)
+58%
|
(17)
+94%
|
714
N/A
|
(1 679)
N/A
|
1 190
N/A
|
2 664
+124%
|
2 355
-12%
|
1 879
-20%
|
2 292
+22%
|
974
-58%
|
773
-21%
|
615
-20%
|
957
+55%
|
1 188
+24%
|
1 525
+28%
|
1 224
-20%
|
1 518
+24%
|
1 413
-7%
|
746
-47%
|
1 726
+131%
|
1 358
-21%
|
983
-28%
|
2 304
+134%
|
2 541
+10%
|
3 094
+22%
|
3 848
+24%
|
3 355
-13%
|
4 065
+21%
|
3 870
-5%
|
2 536
-34%
|
2 805
+11%
|
1 420
-49%
|
1 966
+38%
|
2 207
+12%
|
1 888
-14%
|
1 373
-27%
|
501
-64%
|
8 225
+1 542%
|
3 121
-62%
|
4 593
+47%
|
4 847
+6%
|
(1 089)
N/A
|
4 484
N/A
|
5 232
+17%
|
5 821
+11%
|
4 988
-14%
|
6 681
+34%
|
5 879
-12%
|
4 603
-22%
|
6 376
+39%
|
2 370
-63%
|
1 438
-39%
|
2 124
+48%
|
(818)
N/A
|
(407)
+50%
|
438
N/A
|
(916)
N/A
|
(291)
+68%
|
1 023
N/A
|
2 361
+131%
|
3 437
+46%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(5)
|
(2)
|
(3)
|
0
|
7
|
7
|
10
|
10
|
6
|
3
|
5
|
6
|
5
|
5
|
5
|
3
|
2
|
4
|
2
|
(1)
|
2
|
9
|
3
|
8
|
0
|
(8)
|
(1)
|
(8)
|
(2)
|
(9)
|
(2)
|
4
|
5
|
11
|
1
|
(2)
|
0
|
1
|
(1)
|
0
|
(2)
|
(4)
|
1
|
(1)
|
(4)
|
(7)
|
(7)
|
(6)
|
(14)
|
(20)
|
(32)
|
(44)
|
(70)
|
(67)
|
(55)
|
(67)
|
(16)
|
(13)
|
0
|
15
|
5
|
21
|
47
|
50
|
23
|
(7)
|
(33)
|
(81)
|
(34)
|
2
|
(23)
|
53
|
(74)
|
(38)
|
1
|
53
|
176
|
142
|
76
|
6
|
(66)
|
(327)
|
(590)
|
(378)
|
(283)
|
45
|
239
|
139
|
48
|
(51)
|
175
|
(154)
|
(41)
|
167
|
(35)
|
208
|
|
| Net Change in Cash |
(17)
N/A
|
28
N/A
|
11
-61%
|
44
+302%
|
85
+92%
|
146
+72%
|
265
+81%
|
197
-26%
|
73
-63%
|
102
+39%
|
(225)
N/A
|
6
N/A
|
100
+1 651%
|
80
-20%
|
310
+286%
|
(77)
N/A
|
(115)
-50%
|
(180)
-56%
|
(205)
-14%
|
49
N/A
|
113
+130%
|
92
-19%
|
249
+171%
|
326
+31%
|
399
+23%
|
226
-43%
|
2 563
+1 033%
|
(199)
N/A
|
(509)
-156%
|
(124)
+76%
|
(895)
-622%
|
544
N/A
|
618
+14%
|
327
-47%
|
634
+94%
|
183
-71%
|
323
+77%
|
711
+120%
|
(522)
N/A
|
694
N/A
|
1 602
+131%
|
130
-92%
|
(460)
N/A
|
271
N/A
|
(702)
N/A
|
857
N/A
|
617
-28%
|
614
0%
|
468
-24%
|
260
-44%
|
(398)
N/A
|
(153)
+62%
|
(102)
+33%
|
(264)
-159%
|
402
N/A
|
(53)
N/A
|
(1 061)
-1 905%
|
(604)
+43%
|
(951)
-57%
|
(68)
+93%
|
1 157
N/A
|
637
-45%
|
611
-4%
|
54
-91%
|
(1 302)
N/A
|
(1 633)
-25%
|
(1 205)
+26%
|
(363)
+70%
|
(100)
+72%
|
85
N/A
|
30
-65%
|
(414)
N/A
|
8 574
N/A
|
2 885
-66%
|
3 663
+27%
|
4 706
+28%
|
(4 418)
N/A
|
3 027
N/A
|
6 815
+125%
|
2 711
-60%
|
4 577
+69%
|
8 345
+82%
|
(1 790)
N/A
|
(2 814)
-57%
|
(1 492)
+47%
|
(7 995)
-436%
|
(2 111)
+74%
|
2 644
N/A
|
346
-87%
|
522
+51%
|
1 800
+245%
|
(357)
N/A
|
(619)
-73%
|
229
N/A
|
439
+92%
|
(10)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(102)
N/A
|
(100)
+2%
|
28
N/A
|
(19)
N/A
|
10
N/A
|
(97)
N/A
|
247
N/A
|
169
-32%
|
185
+10%
|
411
+122%
|
(122)
N/A
|
168
N/A
|
233
+39%
|
267
+15%
|
310
+16%
|
88
-72%
|
52
-41%
|
(10)
N/A
|
(29)
-184%
|
(152)
-423%
|
(9)
+94%
|
(195)
-2 093%
|
403
N/A
|
735
+82%
|
599
-19%
|
742
+24%
|
176
-76%
|
367
+108%
|
272
-26%
|
460
+69%
|
339
-26%
|
(64)
N/A
|
129
N/A
|
(36)
N/A
|
(1 044)
-2 783%
|
304
N/A
|
139
-54%
|
18
-87%
|
1 521
+8 398%
|
285
-81%
|
442
+55%
|
621
+41%
|
314
-50%
|
567
+81%
|
405
-29%
|
499
+23%
|
587
+18%
|
372
-37%
|
560
+51%
|
646
+15%
|
448
-31%
|
670
+50%
|
697
+4%
|
454
-35%
|
825
+82%
|
814
-1%
|
358
-56%
|
285
-20%
|
(695)
N/A
|
(182)
+74%
|
333
N/A
|
607
+82%
|
(315)
N/A
|
(658)
-109%
|
(691)
-5%
|
(1 362)
-97%
|
750
N/A
|
562
-25%
|
175
-69%
|
419
+139%
|
439
+5%
|
751
+71%
|
3 350
+346%
|
3 200
-4%
|
3 930
+23%
|
5 299
+35%
|
1 712
-68%
|
3 397
+98%
|
6 573
+93%
|
2 388
-64%
|
4 707
+97%
|
9 050
+92%
|
(19)
N/A
|
(876)
-4 511%
|
(2 636)
-201%
|
(8 591)
-226%
|
(3 687)
+57%
|
(31)
+99%
|
977
N/A
|
1 873
+92%
|
1 950
+4%
|
2 246
+15%
|
1 975
-12%
|
1 954
-1%
|
2 246
+15%
|
1 401
-38%
|
|