Target Corp
NYSE:TGT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Target Corp
NYSE:TGT
|
US |
Cash Flow Statement
Cash Flow Statement
Target Corp
| May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1 459
|
1 532
|
1 624
|
1 623
|
1 627
|
1 641
|
1 666
|
1 809
|
1 892
|
2 944
|
3 173
|
3 198
|
3 260
|
2 390
|
2 294
|
2 408
|
2 468
|
2 536
|
2 607
|
2 787
|
2 884
|
2 962
|
2 940
|
2 849
|
2 800
|
2 749
|
2 633
|
2 214
|
2 134
|
2 093
|
2 161
|
2 488
|
2 637
|
2 722
|
2 821
|
2 920
|
2 938
|
2 963
|
2 983
|
2 929
|
2 937
|
2 937
|
3 019
|
2 999
|
2 800
|
2 708
|
2 412
|
1 971
|
1 891
|
1 514
|
1 524
|
(1 636)
|
(1 419)
|
(901)
|
(703)
|
3 363
|
3 360
|
3 287
|
3 346
|
2 734
|
2 780
|
2 771
|
2 641
|
2 914
|
2 954
|
3 082
|
3 226
|
2 937
|
3 014
|
3 153
|
3 245
|
3 281
|
2 770
|
3 522
|
3 822
|
4 368
|
6 181
|
6 308
|
6 782
|
6 946
|
5 858
|
4 224
|
3 448
|
2 780
|
2 721
|
3 373
|
3 632
|
4 138
|
4 130
|
4 487
|
4 370
|
4 091
|
4 185
|
3 928
|
3 763
|
3 705
|
|
| Depreciation & Amortization |
1 112
|
1 148
|
1 172
|
967
|
995
|
918
|
890
|
1 098
|
1 073
|
1 154
|
1 201
|
1 259
|
1 307
|
1 354
|
1 384
|
1 409
|
1 403
|
1 427
|
1 463
|
1 496
|
1 554
|
1 588
|
1 627
|
1 659
|
1 702
|
1 747
|
1 786
|
1 826
|
1 863
|
1 892
|
1 961
|
2 023
|
2 067
|
2 085
|
2 081
|
2 084
|
2 080
|
2 094
|
2 107
|
2 131
|
2 148
|
2 169
|
2 166
|
2 044
|
2 149
|
2 161
|
2 187
|
1 996
|
1 971
|
1 966
|
1 932
|
2 129
|
2 158
|
2 170
|
2 196
|
2 213
|
2 219
|
2 239
|
2 248
|
2 318
|
2 353
|
2 368
|
2 441
|
2 476
|
2 526
|
2 544
|
2 493
|
2 474
|
2 487
|
2 507
|
2 553
|
2 604
|
2 601
|
2 582
|
2 547
|
2 485
|
2 511
|
2 540
|
2 589
|
2 642
|
2 654
|
2 671
|
2 694
|
2 700
|
2 688
|
2 721
|
2 768
|
2 801
|
2 852
|
2 912
|
2 944
|
2 981
|
3 050
|
3 078
|
3 097
|
3 134
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
208
|
0
|
208
|
208
|
208
|
0
|
344
|
344
|
233
|
233
|
97
|
97
|
(122)
|
(184)
|
(234)
|
(289)
|
(201)
|
(166)
|
(154)
|
(106)
|
(70)
|
(23)
|
9
|
(30)
|
91
|
140
|
141
|
574
|
364
|
404
|
448
|
162
|
445
|
436
|
419
|
593
|
371
|
278
|
157
|
47
|
67
|
(87)
|
(58)
|
(87)
|
58
|
87
|
36
|
(155)
|
7
|
62
|
120
|
109
|
(322)
|
(328)
|
(356)
|
(128)
|
40
|
30
|
29
|
(10)
|
(188)
|
(142)
|
31
|
40
|
322
|
333
|
297
|
296
|
178
|
115
|
62
|
(31)
|
(184)
|
(10)
|
(29)
|
23
|
522
|
467
|
606
|
837
|
582
|
562
|
496
|
286
|
298
|
267
|
173
|
(12)
|
(180)
|
(208)
|
(84)
|
(143)
|
(55)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
99
|
18
|
42
|
59
|
73
|
71
|
68
|
57
|
72
|
80
|
83
|
101
|
103
|
104
|
107
|
108
|
109
|
105
|
101
|
93
|
90
|
94
|
94
|
103
|
102
|
106
|
109
|
109
|
106
|
97
|
91
|
86
|
71
|
77
|
85
|
94
|
115
|
124
|
128
|
116
|
113
|
94
|
89
|
109
|
112
|
138
|
140
|
137
|
132
|
136
|
147
|
142
|
147
|
150
|
165
|
192
|
200
|
230
|
234
|
226
|
228
|
232
|
212
|
218
|
220
|
180
|
205
|
219
|
251
|
280
|
293
|
304
|
304
|
301
|
288
|
272
|
0
|
|
| Other Non-Cash Items |
579
|
684
|
602
|
885
|
859
|
1 027
|
939
|
939
|
1 064
|
(869)
|
(1 102)
|
(1 219)
|
(1 318)
|
450
|
714
|
579
|
551
|
564
|
586
|
497
|
507
|
531
|
550
|
634
|
724
|
918
|
1 140
|
1 578
|
1 699
|
1 724
|
1 687
|
1 488
|
1 392
|
1 210
|
1 049
|
492
|
292
|
153
|
34
|
266
|
293
|
275
|
106
|
234
|
217
|
170
|
299
|
5
|
(262)
|
96
|
75
|
3 789
|
4 781
|
4 489
|
4 366
|
214
|
(395)
|
(231)
|
(55)
|
563
|
357
|
259
|
487
|
511
|
552
|
491
|
224
|
223
|
193
|
180
|
158
|
192
|
193
|
255
|
860
|
798
|
458
|
418
|
(129)
|
(40)
|
381
|
380
|
408
|
392
|
289
|
280
|
351
|
345
|
354
|
398
|
296
|
330
|
354
|
293
|
307
|
181
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
853
|
0
|
0
|
0
|
781
|
0
|
0
|
0
|
1 742
|
0
|
0
|
0
|
1 448
|
0
|
0
|
0
|
1 823
|
0
|
0
|
0
|
1 734
|
0
|
0
|
0
|
1 399
|
0
|
0
|
0
|
1 040
|
0
|
0
|
0
|
1 259
|
0
|
0
|
0
|
1 109
|
0
|
0
|
0
|
1 603
|
0
|
0
|
0
|
1 386
|
0
|
0
|
0
|
1 251
|
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
1 514
|
0
|
0
|
0
|
934
|
0
|
0
|
0
|
373
|
0
|
0
|
0
|
696
|
0
|
0
|
0
|
1 031
|
0
|
0
|
0
|
2 063
|
0
|
0
|
0
|
213
|
0
|
0
|
0
|
374
|
0
|
0
|
0
|
1 055
|
0
|
0
|
0
|
1 091
|
|
| Cash Interest Paid |
0
|
0
|
0
|
526
|
0
|
0
|
0
|
542
|
0
|
0
|
0
|
480
|
0
|
0
|
0
|
468
|
0
|
0
|
0
|
584
|
0
|
0
|
0
|
633
|
0
|
0
|
0
|
873
|
0
|
0
|
0
|
805
|
0
|
0
|
0
|
752
|
0
|
0
|
0
|
816
|
0
|
0
|
0
|
697
|
0
|
0
|
0
|
1 043
|
0
|
0
|
0
|
871
|
0
|
0
|
0
|
604
|
0
|
0
|
0
|
999
|
0
|
0
|
0
|
678
|
0
|
0
|
0
|
476
|
0
|
0
|
0
|
492
|
0
|
0
|
0
|
939
|
0
|
0
|
0
|
414
|
0
|
0
|
0
|
449
|
0
|
0
|
0
|
605
|
0
|
0
|
0
|
615
|
0
|
0
|
0
|
629
|
|
| Change in Working Capital |
(1 455)
|
(1 717)
|
(2 159)
|
(450)
|
(83)
|
(679)
|
147
|
(321)
|
328
|
845
|
459
|
(212)
|
(210)
|
(708)
|
(405)
|
177
|
140
|
(131)
|
(24)
|
283
|
18
|
(31)
|
(275)
|
(947)
|
(800)
|
(747)
|
(1 210)
|
(1 279)
|
(1 147)
|
(1 123)
|
(706)
|
(482)
|
(460)
|
(807)
|
(407)
|
(670)
|
(581)
|
150
|
(323)
|
(263)
|
33
|
31
|
469
|
(19)
|
2 169
|
1 982
|
1 919
|
2 490
|
123
|
313
|
441
|
176
|
(26)
|
(64)
|
207
|
490
|
(262)
|
(356)
|
(332)
|
(211)
|
982
|
1 455
|
1 499
|
1 222
|
254
|
585
|
81
|
17
|
(245)
|
(76)
|
256
|
862
|
2 399
|
3 000
|
2 804
|
3 058
|
1 240
|
(406)
|
(187)
|
(1 445)
|
(3 268)
|
(2 725)
|
(3 807)
|
(2 436)
|
417
|
593
|
1 761
|
1 039
|
854
|
592
|
(231)
|
145
|
(840)
|
(829)
|
(250)
|
(403)
|
|
| Cash from Operating Activities |
1 744
N/A
|
1 696
-3%
|
1 288
-24%
|
3 233
+151%
|
3 606
+12%
|
3 115
-14%
|
3 850
+24%
|
3 733
-3%
|
4 565
+22%
|
4 418
-3%
|
4 075
-8%
|
3 259
-20%
|
3 272
+0%
|
3 583
+10%
|
4 084
+14%
|
4 451
+9%
|
4 378
-2%
|
4 162
-5%
|
4 343
+4%
|
4 862
+12%
|
4 797
-1%
|
4 896
+2%
|
4 736
-3%
|
4 125
-13%
|
4 403
+7%
|
4 676
+6%
|
4 319
-8%
|
4 430
+3%
|
4 689
+6%
|
4 727
+1%
|
5 677
+20%
|
5 881
+4%
|
6 040
+3%
|
5 658
-6%
|
5 706
+1%
|
5 271
-8%
|
5 165
-2%
|
5 779
+12%
|
5 394
-7%
|
5 434
+1%
|
5 689
+5%
|
5 569
-2%
|
5 807
+4%
|
5 325
-8%
|
7 248
+36%
|
6 963
-4%
|
6 730
-3%
|
6 520
-3%
|
3 810
-42%
|
3 925
+3%
|
3 817
-3%
|
4 465
+17%
|
5 556
+24%
|
5 814
+5%
|
6 175
+6%
|
5 958
-4%
|
4 594
-23%
|
4 583
0%
|
5 079
+11%
|
5 444
+7%
|
6 502
+19%
|
6 882
+6%
|
7 058
+3%
|
6 935
-2%
|
6 144
-11%
|
6 733
+10%
|
6 064
-10%
|
5 973
-2%
|
5 782
-3%
|
6 061
+5%
|
6 508
+7%
|
7 117
+9%
|
8 078
+14%
|
9 421
+17%
|
10 002
+6%
|
10 525
+5%
|
10 380
-1%
|
8 831
-15%
|
9 078
+3%
|
8 625
-5%
|
6 092
-29%
|
5 156
-15%
|
3 580
-31%
|
4 018
+12%
|
6 677
+66%
|
7 463
+12%
|
8 798
+18%
|
8 621
-2%
|
8 457
-2%
|
8 562
+1%
|
7 367
-14%
|
7 367
N/A
|
6 541
-11%
|
6 386
-2%
|
6 774
+6%
|
6 562
-3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 003)
|
(3 056)
|
(3 138)
|
(3 040)
|
(3 017)
|
(2 973)
|
(2 757)
|
(2 738)
|
(2 696)
|
(2 723)
|
(2 834)
|
(3 068)
|
(3 153)
|
(3 445)
|
(3 519)
|
(3 388)
|
(3 555)
|
(3 513)
|
(3 735)
|
(3 928)
|
(4 227)
|
(4 392)
|
(4 342)
|
(4 369)
|
(4 136)
|
(3 962)
|
(3 778)
|
(3 547)
|
(3 137)
|
(2 633)
|
(2 160)
|
(1 729)
|
(1 596)
|
(1 678)
|
(1 896)
|
(2 129)
|
(2 354)
|
(3 517)
|
(4 272)
|
(4 368)
|
(4 565)
|
(3 592)
|
(2 956)
|
(2 346)
|
(3 349)
|
(3 591)
|
(3 778)
|
(1 886)
|
(1 456)
|
(850)
|
(409)
|
(1 786)
|
(1 667)
|
(1 615)
|
(1 553)
|
(1 438)
|
(1 371)
|
(1 412)
|
(1 493)
|
(1 547)
|
(1 748)
|
(2 066)
|
(2 412)
|
(2 533)
|
(2 874)
|
(3 186)
|
(3 357)
|
(3 516)
|
(3 344)
|
(3 054)
|
(3 046)
|
(3 027)
|
(3 123)
|
(3 047)
|
(2 633)
|
(2 649)
|
(2 438)
|
(2 573)
|
(3 123)
|
(3 544)
|
(3 956)
|
(4 729)
|
(5 384)
|
(5 528)
|
(6 181)
|
(5 830)
|
(5 157)
|
(4 806)
|
(3 875)
|
(3 294)
|
(2 822)
|
(2 891)
|
(3 007)
|
(3 442)
|
(3 765)
|
(3 727)
|
|
| Other Items |
(341)
|
(366)
|
24
|
(1 736)
|
(1 720)
|
(1 740)
|
(1 735)
|
(719)
|
(648)
|
2 489
|
3 913
|
4 203
|
4 133
|
824
|
(792)
|
(761)
|
(676)
|
(766)
|
(716)
|
(765)
|
(818)
|
(970)
|
(1 577)
|
(1 826)
|
(1 894)
|
(1 701)
|
(1 248)
|
(826)
|
(642)
|
(507)
|
(284)
|
26
|
90
|
222
|
311
|
385
|
415
|
363
|
240
|
188
|
96
|
120
|
355
|
(509)
|
3 406
|
3 432
|
3 259
|
1 615
|
(1 606)
|
(1 672)
|
(1 589)
|
(140)
|
(27)
|
39
|
(26)
|
1 946
|
1 906
|
1 883
|
1 932
|
74
|
72
|
1
|
(7)
|
(542)
|
(537)
|
(466)
|
(453)
|
100
|
97
|
92
|
89
|
83
|
84
|
85
|
64
|
58
|
426
|
412
|
427
|
390
|
19
|
29
|
17
|
24
|
23
|
23
|
46
|
46
|
46
|
50
|
30
|
31
|
31
|
34
|
57
|
78
|
|
| Cash from Investing Activities |
(3 344)
N/A
|
(3 422)
-2%
|
(3 114)
+9%
|
(4 776)
-53%
|
(4 737)
+1%
|
(4 713)
+1%
|
(4 492)
+5%
|
(3 457)
+23%
|
(3 344)
+3%
|
(234)
+93%
|
1 079
N/A
|
1 135
+5%
|
980
-14%
|
(2 621)
N/A
|
(4 311)
-64%
|
(4 149)
+4%
|
(4 231)
-2%
|
(4 279)
-1%
|
(4 451)
-4%
|
(4 693)
-5%
|
(5 045)
-8%
|
(5 362)
-6%
|
(5 919)
-10%
|
(6 195)
-5%
|
(6 030)
+3%
|
(5 663)
+6%
|
(5 026)
+11%
|
(4 373)
+13%
|
(3 779)
+14%
|
(3 140)
+17%
|
(2 444)
+22%
|
(1 703)
+30%
|
(1 506)
+12%
|
(1 456)
+3%
|
(1 585)
-9%
|
(1 744)
-10%
|
(1 939)
-11%
|
(3 154)
-63%
|
(4 032)
-28%
|
(4 180)
-4%
|
(4 469)
-7%
|
(3 472)
+22%
|
(2 601)
+25%
|
(2 855)
-10%
|
57
N/A
|
(159)
N/A
|
(519)
-226%
|
(271)
+48%
|
(3 062)
-1 030%
|
(2 522)
+18%
|
(1 998)
+21%
|
(1 926)
+4%
|
(1 694)
+12%
|
(1 576)
+7%
|
(1 579)
0%
|
508
N/A
|
535
+5%
|
471
-12%
|
439
-7%
|
(1 473)
N/A
|
(1 676)
-14%
|
(2 065)
-23%
|
(2 419)
-17%
|
(3 075)
-27%
|
(3 411)
-11%
|
(3 652)
-7%
|
(3 810)
-4%
|
(3 416)
+10%
|
(3 247)
+5%
|
(2 962)
+9%
|
(2 957)
+0%
|
(2 944)
+0%
|
(3 039)
-3%
|
(2 962)
+3%
|
(2 569)
+13%
|
(2 591)
-1%
|
(2 012)
+22%
|
(2 161)
-7%
|
(2 696)
-25%
|
(3 154)
-17%
|
(3 937)
-25%
|
(4 700)
-19%
|
(5 367)
-14%
|
(5 504)
-3%
|
(6 158)
-12%
|
(5 807)
+6%
|
(5 111)
+12%
|
(4 760)
+7%
|
(3 829)
+20%
|
(3 244)
+15%
|
(2 792)
+14%
|
(2 860)
-2%
|
(2 976)
-4%
|
(3 408)
-15%
|
(3 708)
-9%
|
(3 649)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(6)
|
(6)
|
(20)
|
24
|
0
|
24
|
38
|
(12)
|
21
|
(424)
|
(884)
|
(1 144)
|
(1 591)
|
(1 145)
|
(1 009)
|
(1 025)
|
(931)
|
(1 454)
|
(1 063)
|
(720)
|
(864)
|
(623)
|
(812)
|
(2 267)
|
(3 193)
|
(4 316)
|
(4 181)
|
(2 772)
|
(1 380)
|
31
|
40
|
(376)
|
(687)
|
(1 554)
|
(2 329)
|
(2 158)
|
(2 645)
|
(2 448)
|
(1 863)
|
(1 753)
|
(1 467)
|
(1 241)
|
(1 077)
|
(1 515)
|
(1 336)
|
(1 666)
|
(1 630)
|
(1 005)
|
(648)
|
148
|
149
|
347
|
41
|
(688)
|
(1 576)
|
(3 183)
|
(3 661)
|
(4 290)
|
(4 216)
|
(3 485)
|
(3 040)
|
(2 004)
|
(1 210)
|
(938)
|
(1 133)
|
(1 236)
|
(1 739)
|
(2 028)
|
(1 828)
|
(1 762)
|
(1 528)
|
(1 492)
|
(1 866)
|
(1 553)
|
(1 321)
|
(722)
|
(1 348)
|
(2 868)
|
(5 036)
|
(7 348)
|
(6 220)
|
(7 322)
|
(5 134)
|
(2 822)
|
(2 642)
|
(3)
|
1
|
0
|
0
|
(155)
|
(506)
|
(1 007)
|
(1 257)
|
(1 110)
|
(909)
|
(408)
|
|
| Net Issuance of Debt |
1 879
|
2 877
|
2 450
|
2 018
|
1 364
|
490
|
499
|
(79)
|
(836)
|
(2 191)
|
(2 895)
|
(1 477)
|
(1 880)
|
(605)
|
419
|
386
|
897
|
1 647
|
1 429
|
101
|
1 500
|
1 586
|
2 622
|
6 791
|
5 293
|
7 112
|
6 002
|
1 602
|
1 700
|
(1 706)
|
(2 838)
|
(1 970)
|
(3 139)
|
(1 558)
|
(1 168)
|
(1 248)
|
(78)
|
(144)
|
1 144
|
369
|
314
|
567
|
(623)
|
(88)
|
(3 919)
|
(4 635)
|
(4 381)
|
(4 353)
|
(192)
|
(703)
|
(771)
|
(166)
|
(455)
|
(283)
|
(474)
|
(85)
|
1 045
|
(663)
|
(572)
|
(672)
|
(1 798)
|
(657)
|
(467)
|
(1 453)
|
(1 455)
|
(1 091)
|
(877)
|
(281)
|
712
|
(58)
|
(550)
|
(330)
|
1 152
|
2 056
|
(198)
|
65
|
(2 419)
|
(2 361)
|
(132)
|
825
|
1 743
|
2 329
|
3 893
|
2 462
|
1 609
|
958
|
(608)
|
(147)
|
(223)
|
(1 151)
|
(404)
|
(398)
|
(909)
|
1 091
|
348
|
341
|
|
| Cash Paid for Dividends |
(208)
|
(213)
|
(217)
|
(218)
|
(219)
|
(218)
|
(228)
|
(237)
|
(246)
|
(256)
|
(264)
|
(272)
|
(279)
|
(286)
|
(302)
|
(318)
|
(334)
|
(350)
|
(365)
|
(380)
|
(396)
|
(411)
|
(427)
|
(442)
|
(454)
|
(461)
|
(463)
|
(465)
|
(471)
|
(482)
|
(489)
|
(496)
|
(501)
|
(507)
|
(559)
|
(609)
|
(657)
|
(703)
|
(726)
|
(750)
|
(777)
|
(803)
|
(836)
|
(869)
|
(900)
|
(933)
|
(968)
|
(1 006)
|
(1 046)
|
(1 088)
|
(1 146)
|
(1 205)
|
(1 266)
|
(1 325)
|
(1 348)
|
(1 362)
|
(1 365)
|
(1 363)
|
(1 356)
|
(1 348)
|
(1 344)
|
(1 345)
|
(1 338)
|
(1 338)
|
(1 340)
|
(1 340)
|
(1 338)
|
(1 335)
|
(1 331)
|
(1 328)
|
(1 329)
|
(1 330)
|
(1 332)
|
(1 334)
|
(1 337)
|
(1 343)
|
(1 351)
|
(1 357)
|
(1 457)
|
(1 548)
|
(1 632)
|
(1 714)
|
(1 771)
|
(1 836)
|
(1 909)
|
(1 990)
|
(2 000)
|
(2 011)
|
(2 022)
|
(2 032)
|
(2 041)
|
(2 046)
|
(2 048)
|
(2 048)
|
(2 050)
|
(2 053)
|
|
| Other |
13
|
25
|
23
|
(20)
|
(29)
|
(22)
|
(4)
|
10
|
0
|
1
|
(11)
|
36
|
36
|
35
|
35
|
58
|
58
|
55
|
55
|
(5)
|
(12)
|
(8)
|
(24)
|
(375)
|
(368)
|
(376)
|
(360)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
20
|
(6)
|
(6)
|
(8)
|
(42)
|
(23)
|
(16)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
0
|
0
|
(120)
|
0
|
(120)
|
(120)
|
(250)
|
0
|
(675)
|
(775)
|
(450)
|
0
|
(425)
|
75
|
(450)
|
0
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 750)
|
0
|
0
|
0
|
(118)
|
(121)
|
(124)
|
(127)
|
(100)
|
(100)
|
(101)
|
(99)
|
(68)
|
(67)
|
(66)
|
(67)
|
|
| Cash from Financing Activities |
1 678
N/A
|
2 683
+60%
|
2 236
-17%
|
1 804
-19%
|
1 140
-37%
|
274
-76%
|
305
+11%
|
(318)
N/A
|
(1 051)
-231%
|
(2 870)
-173%
|
(4 054)
-41%
|
(2 857)
+30%
|
(3 714)
-30%
|
(2 001)
+46%
|
(857)
+57%
|
(899)
-5%
|
(310)
+66%
|
(102)
+67%
|
56
N/A
|
(1 004)
N/A
|
228
N/A
|
544
+139%
|
1 359
+150%
|
3 707
+173%
|
1 278
-66%
|
1 959
+53%
|
998
-49%
|
(1 643)
N/A
|
(159)
+90%
|
(2 157)
-1 257%
|
(3 287)
-52%
|
(2 842)
+14%
|
(4 327)
-52%
|
(3 619)
+16%
|
(4 049)
-12%
|
(4 015)
+1%
|
(3 380)
+16%
|
(3 275)
+3%
|
(1 451)
+56%
|
(2 140)
-47%
|
(1 938)
+9%
|
(1 519)
+22%
|
(2 559)
-68%
|
(2 488)
+3%
|
(6 169)
-148%
|
(7 234)
-17%
|
(6 979)
+4%
|
(6 364)
+9%
|
(1 886)
+70%
|
(1 643)
+13%
|
(1 768)
-8%
|
(1 024)
+42%
|
(1 800)
-76%
|
(2 296)
-28%
|
(3 398)
-48%
|
(4 630)
-36%
|
(3 861)
+17%
|
(6 316)
-64%
|
(6 264)
+1%
|
(5 505)
+12%
|
(6 182)
-12%
|
(4 006)
+35%
|
(3 145)
+21%
|
(3 729)
-19%
|
(4 353)
-17%
|
(4 192)
+4%
|
(4 154)
+1%
|
(3 644)
+12%
|
(2 422)
+34%
|
(2 623)
-8%
|
(3 407)
-30%
|
(3 152)
+7%
|
(1 646)
+48%
|
(831)
+50%
|
(2 406)
-190%
|
(2 000)
+17%
|
(5 118)
-156%
|
(6 586)
-29%
|
(6 625)
-1%
|
(8 071)
-22%
|
(8 859)
-10%
|
(6 707)
+24%
|
(3 012)
+55%
|
(2 196)
+27%
|
(310)
+86%
|
(1 156)
-273%
|
(2 731)
-136%
|
(2 285)
+16%
|
(2 345)
-3%
|
(3 438)
-47%
|
(3 052)
+11%
|
(3 550)
-16%
|
(4 282)
-21%
|
(2 134)
+50%
|
(2 677)
-25%
|
(2 187)
+18%
|
|
| 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
|
(26)
|
(32)
|
(31)
|
(26)
|
1
|
8
|
8
|
6
|
5
|
26
|
34
|
25
|
23
|
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 |
78
N/A
|
957
+1 127%
|
410
-57%
|
261
-36%
|
9
-97%
|
(1 324)
N/A
|
(337)
+75%
|
(42)
+88%
|
170
N/A
|
1 314
+673%
|
1 100
-16%
|
1 537
+40%
|
538
-65%
|
(1 039)
N/A
|
(1 084)
-4%
|
(597)
+45%
|
(163)
+73%
|
(219)
-34%
|
(52)
+76%
|
(835)
-1 506%
|
(20)
+98%
|
78
N/A
|
176
+126%
|
1 637
+830%
|
(349)
N/A
|
972
N/A
|
291
-70%
|
(1 586)
N/A
|
751
N/A
|
(570)
N/A
|
(54)
+91%
|
1 336
N/A
|
207
-85%
|
583
+182%
|
72
-88%
|
(488)
N/A
|
(154)
+68%
|
(650)
-322%
|
(115)
+82%
|
(918)
-698%
|
(749)
+18%
|
552
N/A
|
648
+17%
|
(10)
N/A
|
1 144
N/A
|
(424)
N/A
|
(763)
-80%
|
(89)
+88%
|
(1 104)
-1 140%
|
(215)
+81%
|
74
N/A
|
1 515
+1 947%
|
2 062
+36%
|
1 942
-6%
|
1 198
-38%
|
1 836
+53%
|
1 268
-31%
|
(1 262)
N/A
|
(746)
+41%
|
(1 534)
-106%
|
(1 356)
+12%
|
811
N/A
|
1 494
+84%
|
131
-91%
|
(1 620)
N/A
|
(1 111)
+31%
|
(1 900)
-71%
|
(1 087)
+43%
|
113
N/A
|
476
+321%
|
144
-70%
|
1 021
+609%
|
3 393
+232%
|
5 628
+66%
|
5 027
-11%
|
5 934
+18%
|
3 250
-45%
|
84
-97%
|
(243)
N/A
|
(2 600)
-970%
|
(6 704)
-158%
|
(6 251)
+7%
|
(4 799)
+23%
|
(3 682)
+23%
|
209
N/A
|
500
+139%
|
956
+91%
|
1 576
+65%
|
2 283
+45%
|
1 880
-18%
|
1 523
-19%
|
957
-37%
|
(717)
N/A
|
844
N/A
|
389
-54%
|
726
+87%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 259)
N/A
|
(1 360)
-8%
|
(1 850)
-36%
|
193
N/A
|
589
+205%
|
142
-76%
|
1 093
+670%
|
995
-9%
|
1 869
+88%
|
1 695
-9%
|
1 241
-27%
|
191
-85%
|
119
-38%
|
138
+16%
|
565
+309%
|
1 063
+88%
|
823
-23%
|
649
-21%
|
608
-6%
|
934
+54%
|
570
-39%
|
504
-12%
|
394
-22%
|
(244)
N/A
|
267
N/A
|
714
+167%
|
541
-24%
|
883
+63%
|
1 552
+76%
|
2 094
+35%
|
3 517
+68%
|
4 152
+18%
|
4 444
+7%
|
3 980
-10%
|
3 810
-4%
|
3 142
-18%
|
2 811
-11%
|
2 262
-20%
|
1 122
-50%
|
1 066
-5%
|
1 124
+5%
|
1 977
+76%
|
2 851
+44%
|
2 979
+4%
|
3 899
+31%
|
3 372
-14%
|
2 952
-12%
|
4 634
+57%
|
2 354
-49%
|
3 075
+31%
|
3 408
+11%
|
2 679
-21%
|
3 889
+45%
|
4 199
+8%
|
4 622
+10%
|
4 520
-2%
|
3 223
-29%
|
3 171
-2%
|
3 586
+13%
|
3 897
+9%
|
4 754
+22%
|
4 816
+1%
|
4 646
-4%
|
4 402
-5%
|
3 270
-26%
|
3 547
+8%
|
2 707
-24%
|
2 457
-9%
|
2 438
-1%
|
3 007
+23%
|
3 462
+15%
|
4 090
+18%
|
4 955
+21%
|
6 374
+29%
|
7 369
+16%
|
7 876
+7%
|
7 942
+1%
|
6 258
-21%
|
5 955
-5%
|
5 081
-15%
|
2 136
-58%
|
427
-80%
|
(1 804)
N/A
|
(1 510)
+16%
|
496
N/A
|
1 633
+229%
|
3 641
+123%
|
3 815
+5%
|
4 582
+20%
|
5 268
+15%
|
4 545
-14%
|
4 476
-2%
|
3 534
-21%
|
2 944
-17%
|
3 009
+2%
|
2 835
-6%
|
|