Nokia Oyj
PSE:NOKIA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Nokia Oyj
PSE:NOKIA
|
FI |
Cash Flow Statement
Cash Flow Statement
Nokia Oyj
| 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 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2 361
|
2 785
|
3 381
|
3 495
|
3 257
|
3 470
|
3 592
|
3 344
|
3 413
|
3 277
|
3 192
|
3 326
|
3 432
|
3 626
|
3 616
|
3 801
|
4 142
|
4 106
|
4 306
|
4 237
|
5 925
|
6 643
|
7 205
|
7 448
|
5 723
|
5 247
|
3 988
|
2 888
|
2 165
|
519
|
891
|
1 118
|
965
|
2 053
|
1 850
|
1 845
|
1 250
|
653
|
(1 164)
|
(2 436)
|
(3 476)
|
(4 380)
|
(3 105)
|
(2 448)
|
(1 267)
|
(386)
|
(739)
|
(696)
|
2 042
|
2 882
|
3 476
|
3 869
|
1 706
|
1 107
|
2 468
|
1 593
|
522
|
233
|
(927)
|
(680)
|
(404)
|
(446)
|
(1 458)
|
(1 199)
|
(1 023)
|
(921)
|
(335)
|
(588)
|
(511)
|
(347)
|
11
|
340
|
632
|
744
|
(2 516)
|
(2 138)
|
(1 885)
|
(1 731)
|
1 645
|
1 601
|
1 710
|
1 787
|
4 259
|
4 329
|
4 158
|
3 863
|
679
|
828
|
397
|
439
|
1 284
|
786
|
1 024
|
929
|
660
|
807
|
|
| Depreciation & Amortization |
0
|
0
|
1 311
|
0
|
0
|
0
|
1 138
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
712
|
0
|
0
|
0
|
711
|
0
|
0
|
0
|
1 206
|
0
|
0
|
0
|
1 617
|
0
|
0
|
0
|
1 784
|
0
|
0
|
0
|
1 771
|
0
|
0
|
0
|
1 562
|
0
|
0
|
0
|
1 326
|
0
|
0
|
0
|
728
|
0
|
0
|
0
|
0
|
82
|
165
|
244
|
320
|
568
|
896
|
1 191
|
1 594
|
1 592
|
1 588
|
1 614
|
1 591
|
1 559
|
1 512
|
1 468
|
1 455
|
1 491
|
1 543
|
1 602
|
1 660
|
1 537
|
1 414
|
1 278
|
1 132
|
1 118
|
1 102
|
1 097
|
1 095
|
1 098
|
1 107
|
1 121
|
1 140
|
1 132
|
1 122
|
1 101
|
1 087
|
1 082
|
1 078
|
1 051
|
1 014
|
1 017
|
1 034
|
1 080
|
1 119
|
1 064
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
192
|
48
|
103
|
168
|
236
|
243
|
227
|
193
|
67
|
0
|
0
|
0
|
13
|
19
|
32
|
46
|
48
|
48
|
0
|
30
|
18
|
0
|
0
|
0
|
11
|
12
|
22
|
34
|
37
|
45
|
47
|
50
|
53
|
55
|
58
|
61
|
67
|
72
|
86
|
117
|
130
|
130
|
113
|
98
|
99
|
0
|
0
|
0
|
62
|
28
|
51
|
80
|
81
|
78
|
75
|
36
|
76
|
73
|
75
|
127
|
108
|
127
|
141
|
141
|
149
|
162
|
176
|
193
|
202
|
213
|
224
|
229
|
241
|
257
|
279
|
300
|
337
|
346
|
|
| Other Non-Cash Items |
4 241
|
4 056
|
1 561
|
3 059
|
3 201
|
2 965
|
2 041
|
3 332
|
2 721
|
2 467
|
2 300
|
1 821
|
2 106
|
1 888
|
1 062
|
1 905
|
1 695
|
1 957
|
1 421
|
1 827
|
(311)
|
(144)
|
63
|
1 781
|
4 850
|
5 062
|
1 666
|
2 254
|
1 483
|
2 201
|
1 571
|
3 889
|
3 963
|
2 096
|
313
|
1 339
|
1 697
|
2 729
|
1 906
|
4 046
|
4 358
|
4 399
|
1 900
|
3 285
|
2 735
|
2 298
|
1 506
|
1 843
|
(1 243)
|
(1 973)
|
(2 427)
|
(2 596)
|
(29)
|
556
|
(962)
|
(768)
|
(259)
|
652
|
813
|
1 174
|
1 065
|
207
|
1 992
|
1 644
|
1 310
|
1 064
|
638
|
692
|
862
|
1 054
|
967
|
1 061
|
973
|
969
|
4 135
|
4 095
|
4 134
|
4 059
|
618
|
656
|
507
|
464
|
(1 586)
|
(1 531)
|
(1 408)
|
(1 356)
|
1 472
|
1 375
|
1 614
|
1 719
|
1 143
|
1 214
|
873
|
837
|
946
|
980
|
|
| Cash Taxes Paid |
1 274
|
1 814
|
1 947
|
1 464
|
1 483
|
1 081
|
1 440
|
1 553
|
1 666
|
1 578
|
1 368
|
1 198
|
1 136
|
1 188
|
1 254
|
1 408
|
1 151
|
1 283
|
1 163
|
998
|
1 040
|
964
|
1 457
|
1 620
|
2 253
|
2 479
|
1 780
|
1 574
|
1 116
|
818
|
915
|
1 018
|
982
|
862
|
905
|
797
|
611
|
668
|
718
|
698
|
684
|
572
|
478
|
325
|
278
|
330
|
386
|
551
|
722
|
652
|
636
|
545
|
379
|
379
|
290
|
319
|
367
|
360
|
503
|
463
|
582
|
742
|
555
|
653
|
512
|
375
|
364
|
353
|
417
|
439
|
516
|
419
|
340
|
310
|
280
|
280
|
285
|
240
|
314
|
331
|
335
|
396
|
381
|
419
|
522
|
577
|
576
|
563
|
478
|
393
|
342
|
311
|
330
|
334
|
396
|
395
|
|
| Cash Interest Paid |
140
|
51
|
94
|
88
|
79
|
93
|
33
|
37
|
30
|
17
|
26
|
21
|
30
|
31
|
26
|
23
|
16
|
11
|
18
|
30
|
62
|
52
|
59
|
71
|
57
|
104
|
155
|
203
|
182
|
246
|
256
|
223
|
298
|
243
|
235
|
261
|
249
|
259
|
283
|
276
|
287
|
284
|
277
|
263
|
238
|
221
|
208
|
250
|
425
|
363
|
336
|
0
|
55
|
98
|
99
|
286
|
284
|
327
|
309
|
270
|
448
|
408
|
409
|
350
|
169
|
166
|
159
|
130
|
118
|
152
|
1
|
0
|
0
|
(122)
|
35
|
0
|
157
|
181
|
192
|
248
|
180
|
186
|
180
|
175
|
176
|
214
|
241
|
274
|
275
|
276
|
263
|
248
|
245
|
218
|
212
|
196
|
|
| Change in Working Capital |
(250)
|
311
|
(439)
|
(263)
|
(232)
|
(1 143)
|
(1 519)
|
(1 860)
|
(1 238)
|
(907)
|
(1 149)
|
(405)
|
(1 711)
|
(1 634)
|
(1 246)
|
(1 943)
|
(1 688)
|
(2 181)
|
(1 961)
|
(912)
|
179
|
327
|
(592)
|
(2 231)
|
(3 657)
|
(4 098)
|
(4 074)
|
(2 426)
|
(1 671)
|
(1 307)
|
(999)
|
(1 081)
|
(774)
|
(276)
|
840
|
462
|
(421)
|
(443)
|
(1 167)
|
(890)
|
116
|
(302)
|
(475)
|
(395)
|
(1 324)
|
(1 330)
|
(1 423)
|
(1 419)
|
(85)
|
195
|
226
|
(141)
|
(1 676)
|
(1 637)
|
(1 319)
|
(2 026)
|
(2 150)
|
(3 336)
|
(2 934)
|
(2 430)
|
(938)
|
(1 042)
|
(314)
|
170
|
(1 498)
|
(648)
|
(1 398)
|
(1 872)
|
(2 253)
|
(2 122)
|
(2 248)
|
(1 667)
|
(499)
|
(522)
|
(992)
|
(146)
|
(649)
|
(407)
|
(733)
|
(1 475)
|
(1 593)
|
(1 979)
|
(2 339)
|
(2 932)
|
(3 164)
|
(3 594)
|
(1 921)
|
(984)
|
34
|
946
|
(948)
|
(701)
|
(895)
|
(942)
|
(654)
|
(887)
|
|
| Cash from Operating Activities |
6 352
N/A
|
7 152
+13%
|
5 814
-19%
|
6 291
+8%
|
6 226
-1%
|
5 292
-15%
|
5 252
-1%
|
4 816
-8%
|
4 896
+2%
|
4 837
-1%
|
4 343
-10%
|
4 742
+9%
|
3 827
-19%
|
3 880
+1%
|
4 144
+7%
|
3 763
-9%
|
4 149
+10%
|
3 882
-6%
|
4 477
+15%
|
5 152
+15%
|
5 793
+12%
|
6 826
+18%
|
7 882
+15%
|
6 998
-11%
|
6 916
-1%
|
6 211
-10%
|
3 197
-49%
|
2 716
-15%
|
1 977
-27%
|
1 413
-29%
|
3 247
+130%
|
3 926
+21%
|
4 154
+6%
|
3 873
-7%
|
4 774
+23%
|
3 646
-24%
|
2 526
-31%
|
2 939
+16%
|
1 137
-61%
|
720
-37%
|
998
+39%
|
(283)
N/A
|
(354)
-25%
|
442
N/A
|
144
-67%
|
582
+304%
|
72
-88%
|
(272)
N/A
|
714
N/A
|
1 104
+55%
|
1 275
+15%
|
1 214
-5%
|
166
-86%
|
270
+63%
|
507
+88%
|
(877)
N/A
|
(1 235)
-41%
|
(1 504)
-22%
|
(1 454)
+3%
|
(344)
+76%
|
1 311
N/A
|
333
-75%
|
1 811
+444%
|
2 174
+20%
|
301
-86%
|
963
+220%
|
360
-63%
|
(277)
N/A
|
(359)
-30%
|
187
N/A
|
390
+109%
|
1 271
+226%
|
2 520
+98%
|
2 469
-2%
|
1 759
-29%
|
2 929
+67%
|
2 702
-8%
|
3 018
+12%
|
2 625
-13%
|
1 880
-28%
|
1 731
-8%
|
1 393
-20%
|
1 474
+6%
|
998
-32%
|
708
-29%
|
14
-98%
|
1 317
+9 307%
|
2 301
+75%
|
3 123
+36%
|
4 155
+33%
|
2 493
-40%
|
2 316
-7%
|
2 036
-12%
|
1 904
-6%
|
2 071
+9%
|
1 964
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 135)
|
(994)
|
(850)
|
(774)
|
(732)
|
(695)
|
(650)
|
(568)
|
(505)
|
(530)
|
(649)
|
(687)
|
(778)
|
(792)
|
(760)
|
(798)
|
(783)
|
(766)
|
(777)
|
(755)
|
(833)
|
(953)
|
(872)
|
(914)
|
(893)
|
(894)
|
(1 020)
|
(979)
|
(878)
|
(688)
|
(558)
|
(510)
|
(538)
|
(615)
|
(679)
|
(678)
|
(663)
|
(655)
|
(597)
|
(616)
|
(574)
|
(469)
|
(461)
|
(447)
|
(475)
|
(480)
|
(407)
|
(369)
|
(303)
|
(292)
|
(311)
|
(301)
|
(312)
|
(314)
|
(314)
|
(327)
|
(343)
|
(445)
|
(477)
|
(544)
|
(582)
|
(572)
|
(601)
|
(711)
|
(673)
|
(654)
|
(672)
|
(587)
|
(614)
|
(668)
|
(690)
|
(669)
|
(627)
|
(533)
|
(479)
|
(484)
|
(508)
|
(540)
|
(560)
|
(590)
|
(578)
|
(565)
|
(601)
|
(644)
|
(670)
|
(698)
|
(652)
|
(532)
|
(500)
|
(463)
|
(472)
|
(529)
|
(555)
|
(616)
|
(606)
|
(591)
|
|
| Other Items |
(1 526)
|
(960)
|
(18)
|
(34)
|
224
|
616
|
(2 565)
|
(2 155)
|
(1 380)
|
(1 023)
|
320
|
302
|
567
|
535
|
2 604
|
2 703
|
3 018
|
2 030
|
1 783
|
163
|
819
|
(62)
|
162
|
2 386
|
917
|
(1 127)
|
(1 885)
|
(2 915)
|
(3 968)
|
(1 316)
|
(1 590)
|
(2 298)
|
(1 906)
|
(2 290)
|
(1 742)
|
(131)
|
1 028
|
1 543
|
2 096
|
1 716
|
1 302
|
1 280
|
1 023
|
(12)
|
(400)
|
(75)
|
(284)
|
518
|
1 439
|
1 209
|
1 197
|
633
|
(217)
|
333
|
2 210
|
8 653
|
9 018
|
8 799
|
7 313
|
1 004
|
801
|
930
|
611
|
269
|
443
|
372
|
357
|
866
|
850
|
827
|
523
|
287
|
(361)
|
(775)
|
(1 038)
|
(1 252)
|
(947)
|
(1 454)
|
(1 235)
|
(1 562)
|
(2 177)
|
(1 616)
|
(1 279)
|
(602)
|
1 119
|
1 716
|
1 695
|
1 702
|
883
|
652
|
355
|
(121)
|
(622)
|
(667)
|
(790)
|
(221)
|
|
| Cash from Investing Activities |
(2 661)
N/A
|
(1 954)
+27%
|
(868)
+56%
|
(808)
+7%
|
(508)
+37%
|
(79)
+84%
|
(3 215)
-3 970%
|
(2 723)
+15%
|
(1 885)
+31%
|
(1 553)
+18%
|
(329)
+79%
|
(385)
-17%
|
(211)
+45%
|
(257)
-22%
|
1 844
N/A
|
1 905
+3%
|
2 235
+17%
|
1 264
-43%
|
1 006
-20%
|
(592)
N/A
|
(14)
+98%
|
(1 015)
-7 150%
|
(710)
+30%
|
1 472
N/A
|
24
-98%
|
(2 021)
N/A
|
(2 905)
-44%
|
(3 894)
-34%
|
(4 846)
-24%
|
(2 004)
+59%
|
(2 148)
-7%
|
(2 808)
-31%
|
(2 444)
+13%
|
(2 905)
-19%
|
(2 421)
+17%
|
(809)
+67%
|
365
N/A
|
888
+143%
|
1 499
+69%
|
1 100
-27%
|
728
-34%
|
811
+11%
|
562
-31%
|
(459)
N/A
|
(875)
-91%
|
(555)
+37%
|
(691)
-25%
|
149
N/A
|
1 136
+662%
|
917
-19%
|
886
-3%
|
332
-63%
|
(529)
N/A
|
19
N/A
|
1 896
+9 879%
|
8 326
+339%
|
8 675
+4%
|
8 354
-4%
|
6 836
-18%
|
460
-93%
|
219
-52%
|
358
+63%
|
10
-97%
|
(442)
N/A
|
(230)
+48%
|
(282)
-23%
|
(315)
-12%
|
279
N/A
|
236
-15%
|
159
-33%
|
(167)
N/A
|
(382)
-129%
|
(988)
-159%
|
(1 308)
-32%
|
(1 517)
-16%
|
(1 736)
-14%
|
(1 455)
+16%
|
(1 994)
-37%
|
(1 795)
+10%
|
(2 152)
-20%
|
(2 755)
-28%
|
(2 181)
+21%
|
(1 880)
+14%
|
(1 246)
+34%
|
449
N/A
|
1 018
+127%
|
1 043
+2%
|
1 170
+12%
|
383
-67%
|
189
-51%
|
(117)
N/A
|
(650)
-456%
|
(1 177)
-81%
|
(1 283)
-9%
|
(1 396)
-9%
|
(812)
+42%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
82
|
126
|
146
|
176
|
(177)
|
(651)
|
(1 332)
|
(1 993)
|
(2 446)
|
(2 522)
|
(2 648)
|
(2 655)
|
(2 445)
|
(3 219)
|
(4 256)
|
(4 980)
|
(4 984)
|
(4 402)
|
(3 325)
|
(2 710)
|
(3 031)
|
(3 419)
|
(2 832)
|
(3 445)
|
(3 950)
|
(3 167)
|
(3 068)
|
(1 697)
|
(320)
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(220)
|
(427)
|
(591)
|
(600)
|
(380)
|
(173)
|
(1)
|
4
|
5
|
(210)
|
(455)
|
(627)
|
(871)
|
(784)
|
(547)
|
(371)
|
(128)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
(140)
|
(234)
|
(300)
|
(334)
|
(323)
|
(321)
|
(300)
|
(227)
|
(235)
|
(339)
|
(680)
|
(1 218)
|
(1 206)
|
(1 010)
|
235
|
0
|
|
| Net Issuance of Debt |
(184)
|
(202)
|
(404)
|
(562)
|
(324)
|
(280)
|
(70)
|
83
|
(110)
|
(175)
|
(257)
|
(276)
|
(41)
|
44
|
217
|
60
|
(80)
|
(17)
|
(88)
|
(153)
|
(483)
|
301
|
760
|
922
|
1 025
|
3 424
|
3 571
|
4 760
|
4 654
|
1 434
|
850
|
(499)
|
104
|
834
|
607
|
280
|
664
|
171
|
(109)
|
(64)
|
(608)
|
(667)
|
290
|
775
|
390
|
1 777
|
1 301
|
(615)
|
(1 385)
|
(2 796)
|
(2 712)
|
(707)
|
253
|
206
|
153
|
(2 182)
|
(2 713)
|
(2 696)
|
(2 474)
|
96
|
328
|
293
|
43
|
(355)
|
(123)
|
(4)
|
110
|
528
|
344
|
292
|
92
|
65
|
1 242
|
1 080
|
1 032
|
136
|
(930)
|
(865)
|
(1 203)
|
(759)
|
(686)
|
(636)
|
(184)
|
(411)
|
(515)
|
(558)
|
(581)
|
(774)
|
(753)
|
(719)
|
(600)
|
(691)
|
(822)
|
(863)
|
(585)
|
(1 123)
|
|
| Cash Paid for Dividends |
(1 365)
|
(1 378)
|
(1 348)
|
(1 348)
|
(1 417)
|
(1 392)
|
(1 378)
|
0
|
(1 400)
|
(1 412)
|
(1 413)
|
(1 448)
|
(1 512)
|
(1 513)
|
(1 531)
|
(1 496)
|
(1 569)
|
(1 570)
|
(1 553)
|
(1 590)
|
(1 739)
|
(1 722)
|
(1 760)
|
(1 723)
|
(2 037)
|
(2 048)
|
(2 048)
|
(2 077)
|
(1 568)
|
(1 558)
|
(1 546)
|
(1 517)
|
(1 545)
|
(1 550)
|
(1 519)
|
(1 539)
|
(1 505)
|
(1 504)
|
(1 536)
|
(1 522)
|
(781)
|
(776)
|
(755)
|
(791)
|
(49)
|
(57)
|
(71)
|
(38)
|
(37)
|
(1 403)
|
(1 392)
|
(1 388)
|
(1 895)
|
(521)
|
(512)
|
(507)
|
0
|
(1 514)
|
(1 515)
|
(1 515)
|
(2 358)
|
(971)
|
(970)
|
(985)
|
(1 077)
|
(1 081)
|
(1 081)
|
(1 067)
|
(380)
|
(570)
|
(570)
|
(584)
|
(337)
|
(19)
|
(148)
|
(133)
|
(135)
|
(133)
|
(9)
|
0
|
(121)
|
(234)
|
(353)
|
(465)
|
(517)
|
(574)
|
(621)
|
(675)
|
(733)
|
(728)
|
(723)
|
(718)
|
(709)
|
(760)
|
(759)
|
(766)
|
|
| Other |
28
|
28
|
26
|
26
|
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
|
46
|
546
|
546
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 706)
|
(1 707)
|
(1 707)
|
(1 707)
|
(1)
|
(45)
|
0
|
(70)
|
(70)
|
(52)
|
0
|
(166)
|
(239)
|
(724)
|
0
|
(615)
|
(550)
|
(38)
|
0
|
(8)
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(501)
|
(510)
|
|
| Cash from Financing Activities |
(1 439)
N/A
|
(1 426)
+1%
|
(1 580)
-11%
|
(1 708)
-8%
|
(1 918)
-12%
|
(2 323)
-21%
|
(2 780)
-20%
|
(3 288)
-18%
|
(3 956)
-20%
|
(4 109)
-4%
|
(4 318)
-5%
|
(4 379)
-1%
|
(3 998)
+9%
|
(4 688)
-17%
|
(5 570)
-19%
|
(6 416)
-15%
|
(6 633)
-3%
|
(5 989)
+10%
|
(4 966)
+17%
|
(4 453)
+10%
|
(5 253)
-18%
|
(4 840)
+8%
|
(3 832)
+21%
|
(4 246)
-11%
|
(4 962)
-17%
|
(1 791)
+64%
|
(1 545)
+14%
|
986
N/A
|
2 766
+181%
|
(122)
N/A
|
(696)
-470%
|
(2 016)
-190%
|
(1 441)
+29%
|
(715)
+50%
|
(911)
-27%
|
(1 258)
-38%
|
(794)
+37%
|
(787)
+1%
|
(1 099)
-40%
|
(1 040)
+5%
|
(889)
+15%
|
(1 443)
-62%
|
(465)
+68%
|
(16)
+97%
|
341
N/A
|
14
-96%
|
(477)
N/A
|
(2 360)
-395%
|
(3 129)
-33%
|
(4 420)
-41%
|
(4 576)
-4%
|
(2 731)
+40%
|
(2 312)
+15%
|
(765)
+67%
|
(584)
+24%
|
(2 742)
-370%
|
(2 875)
-5%
|
(4 444)
-55%
|
(4 923)
-11%
|
(2 598)
+47%
|
(3 272)
-26%
|
(2 099)
+36%
|
(1 749)
+17%
|
(1 925)
-10%
|
(1 579)
+18%
|
(1 213)
+23%
|
(969)
+20%
|
(538)
+44%
|
(35)
+93%
|
(277)
-691%
|
(479)
-73%
|
(519)
-8%
|
903
N/A
|
1 061
+17%
|
883
-17%
|
2
-100%
|
(1 064)
N/A
|
(999)
+6%
|
(1 212)
-21%
|
(815)
+33%
|
(947)
-16%
|
(1 104)
-17%
|
(837)
+24%
|
(1 210)
-45%
|
(1 355)
-12%
|
(1 453)
-7%
|
(1 502)
-3%
|
(1 676)
-12%
|
(1 721)
-3%
|
(1 786)
-4%
|
(2 003)
-12%
|
(2 627)
-31%
|
(2 737)
-4%
|
(2 633)
+4%
|
(1 610)
+39%
|
(1 618)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(115)
|
(61)
|
(163)
|
(264)
|
(258)
|
(167)
|
(146)
|
(75)
|
11
|
(36)
|
(23)
|
(12)
|
114
|
123
|
183
|
167
|
(8)
|
(18)
|
(51)
|
(50)
|
3
|
(17)
|
(15)
|
(34)
|
(49)
|
(12)
|
(49)
|
11
|
(7)
|
(79)
|
(25)
|
78
|
263
|
230
|
224
|
(178)
|
(318)
|
(71)
|
107
|
393
|
438
|
149
|
(27)
|
(24)
|
(214)
|
(133)
|
(223)
|
(304)
|
(192)
|
(111)
|
(48)
|
80
|
47
|
(32)
|
6
|
(153)
|
(99)
|
(69)
|
43
|
126
|
(60)
|
(85)
|
(200)
|
(239)
|
(146)
|
(63)
|
(184)
|
(157)
|
(142)
|
(147)
|
(95)
|
(73)
|
(40)
|
(107)
|
(95)
|
(39)
|
(19)
|
42
|
133
|
113
|
176
|
185
|
19
|
(56)
|
(153)
|
(170)
|
(91)
|
(61)
|
(10)
|
(92)
|
16
|
(57)
|
(207)
|
(167)
|
(226)
|
(126)
|
|
| Net Change in Cash |
2 137
N/A
|
3 711
+74%
|
3 203
-14%
|
3 511
+10%
|
3 542
+1%
|
2 723
-23%
|
(889)
N/A
|
(1 270)
-43%
|
(934)
+26%
|
(861)
+8%
|
(327)
+62%
|
(34)
+90%
|
(268)
-688%
|
(942)
-251%
|
601
N/A
|
(581)
N/A
|
(257)
+56%
|
(861)
-235%
|
466
N/A
|
57
-88%
|
529
+828%
|
954
+80%
|
3 325
+249%
|
4 190
+26%
|
1 929
-54%
|
2 387
+24%
|
(1 302)
N/A
|
(181)
+86%
|
(110)
+39%
|
(792)
-620%
|
378
N/A
|
(820)
N/A
|
532
N/A
|
483
-9%
|
1 666
+245%
|
1 401
-16%
|
1 779
+27%
|
2 969
+67%
|
1 644
-45%
|
1 173
-29%
|
1 275
+9%
|
(766)
N/A
|
(284)
+63%
|
(57)
+80%
|
(604)
-960%
|
(92)
+85%
|
(1 319)
-1 334%
|
(2 787)
-111%
|
(1 471)
+47%
|
(2 510)
-71%
|
(2 463)
+2%
|
(1 105)
+55%
|
(2 628)
-138%
|
(508)
+81%
|
1 825
N/A
|
4 554
+150%
|
4 466
-2%
|
2 337
-48%
|
502
-79%
|
(2 356)
N/A
|
(1 802)
+24%
|
(1 493)
+17%
|
(128)
+91%
|
(432)
-238%
|
(1 654)
-283%
|
(595)
+64%
|
(1 108)
-86%
|
(693)
+37%
|
(300)
+57%
|
(78)
+74%
|
(351)
-350%
|
297
N/A
|
2 395
+706%
|
2 115
-12%
|
1 030
-51%
|
1 156
+12%
|
164
-86%
|
67
-59%
|
(249)
N/A
|
(974)
-291%
|
(1 795)
-84%
|
(1 707)
+5%
|
(1 224)
+28%
|
(1 514)
-24%
|
(351)
+77%
|
(591)
-68%
|
767
N/A
|
1 734
+126%
|
1 775
+2%
|
2 466
+39%
|
389
-84%
|
(1 018)
N/A
|
(2 085)
-105%
|
(2 179)
-5%
|
(1 161)
+47%
|
(592)
+49%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5 217
N/A
|
6 158
+18%
|
4 964
-19%
|
5 517
+11%
|
5 494
0%
|
4 597
-16%
|
4 602
+0%
|
4 248
-8%
|
4 391
+3%
|
4 307
-2%
|
3 694
-14%
|
4 055
+10%
|
3 049
-25%
|
3 088
+1%
|
3 384
+10%
|
2 965
-12%
|
3 366
+14%
|
3 116
-7%
|
3 700
+19%
|
4 397
+19%
|
4 960
+13%
|
5 873
+18%
|
7 010
+19%
|
6 084
-13%
|
6 023
-1%
|
5 317
-12%
|
2 177
-59%
|
1 737
-20%
|
1 099
-37%
|
725
-34%
|
2 689
+271%
|
3 416
+27%
|
3 616
+6%
|
3 258
-10%
|
4 095
+26%
|
2 968
-28%
|
1 863
-37%
|
2 284
+23%
|
540
-76%
|
104
-81%
|
424
+308%
|
(752)
N/A
|
(815)
-8%
|
(5)
+99%
|
(331)
-6 520%
|
102
N/A
|
(335)
N/A
|
(641)
-91%
|
411
N/A
|
812
+98%
|
964
+19%
|
913
-5%
|
(146)
N/A
|
(44)
+70%
|
193
N/A
|
(1 204)
N/A
|
(1 578)
-31%
|
(1 949)
-24%
|
(1 931)
+1%
|
(888)
+54%
|
729
N/A
|
(239)
N/A
|
1 210
N/A
|
1 463
+21%
|
(372)
N/A
|
309
N/A
|
(312)
N/A
|
(864)
-177%
|
(973)
-13%
|
(481)
+51%
|
(300)
+38%
|
602
N/A
|
1 893
+214%
|
1 936
+2%
|
1 280
-34%
|
2 445
+91%
|
2 194
-10%
|
2 478
+13%
|
2 065
-17%
|
1 290
-38%
|
1 153
-11%
|
828
-28%
|
873
+5%
|
354
-59%
|
38
-89%
|
(684)
N/A
|
665
N/A
|
1 769
+166%
|
2 623
+48%
|
3 692
+41%
|
2 021
-45%
|
1 787
-12%
|
1 481
-17%
|
1 288
-13%
|
1 465
+14%
|
1 373
-6%
|
|