Jabil Inc
NYSE:JBL
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
116.88
253.18
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Jabil Inc
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
42
|
44
|
35
|
35
|
41
|
25
|
43
|
77
|
107
|
143
|
174
|
187
|
193
|
212
|
204
|
225
|
248
|
253
|
165
|
129
|
74
|
16
|
73
|
94
|
56
|
88
|
132
|
(206)
|
(1 049)
|
(1 116)
|
(1 166)
|
(861)
|
35
|
117
|
171
|
249
|
275
|
327
|
383
|
389
|
432
|
429
|
396
|
388
|
378
|
326
|
370
|
383
|
256
|
395
|
242
|
197
|
287
|
171
|
286
|
345
|
371
|
305
|
255
|
210
|
151
|
120
|
127
|
104
|
122
|
190
|
88
|
148
|
178
|
179
|
289
|
206
|
136
|
42
|
57
|
217
|
372
|
592
|
698
|
738
|
808
|
856
|
996
|
978
|
963
|
978
|
818
|
789
|
1 509
|
1 405
|
1 388
|
1 294
|
484
|
577
|
657
|
703
|
|
| Depreciation & Amortization |
173
|
182
|
188
|
196
|
208
|
216
|
224
|
229
|
226
|
224
|
222
|
219
|
221
|
224
|
220
|
214
|
207
|
200
|
199
|
203
|
211
|
225
|
240
|
254
|
264
|
271
|
276
|
282
|
288
|
290
|
292
|
293
|
288
|
286
|
283
|
285
|
293
|
306
|
319
|
330
|
341
|
347
|
353
|
363
|
375
|
387
|
418
|
449
|
470
|
489
|
487
|
484
|
490
|
506
|
529
|
568
|
609
|
657
|
697
|
724
|
748
|
754
|
760
|
766
|
762
|
773
|
774
|
768
|
773
|
765
|
772
|
786
|
793
|
798
|
795
|
797
|
813
|
839
|
876
|
939
|
980
|
999
|
925
|
919
|
915
|
909
|
924
|
867
|
766
|
729
|
696
|
672
|
713
|
761
|
674
|
759
|
|
| Change in Deffered Taxes |
25
|
8
|
1
|
(7)
|
(15)
|
(18)
|
(29)
|
(30)
|
(22)
|
(51)
|
(44)
|
(43)
|
(51)
|
(3)
|
(1)
|
1
|
3
|
(24)
|
9
|
8
|
3
|
7
|
(32)
|
(55)
|
(71)
|
(95)
|
(68)
|
(50)
|
106
|
120
|
102
|
110
|
(26)
|
(13)
|
2
|
(3)
|
0
|
8
|
2
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(30)
|
(123)
|
(129)
|
(151)
|
(120)
|
(39)
|
(31)
|
(12)
|
(28)
|
(11)
|
(27)
|
(32)
|
(21)
|
(23)
|
(26)
|
(32)
|
(44)
|
(63)
|
(58)
|
(56)
|
(58)
|
53
|
69
|
101
|
106
|
21
|
10
|
0
|
25
|
29
|
34
|
18
|
(5)
|
(13)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(124)
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
8
|
23
|
43
|
43
|
40
|
40
|
30
|
36
|
46
|
36
|
20
|
44
|
43
|
65
|
99
|
105
|
110
|
104
|
96
|
76
|
75
|
76
|
76
|
81
|
82
|
78
|
74
|
68
|
25
|
24
|
24
|
11
|
53
|
51
|
55
|
63
|
69
|
75
|
68
|
59
|
34
|
29
|
34
|
49
|
94
|
93
|
90
|
91
|
63
|
64
|
63
|
61
|
74
|
73
|
76
|
83
|
86
|
95
|
97
|
102
|
103
|
96
|
93
|
81
|
88
|
50
|
32
|
95
|
99
|
144
|
149
|
89
|
87
|
85
|
87
|
107
|
0
|
|
| Other Non-Cash Items |
29
|
72
|
70
|
82
|
93
|
78
|
60
|
35
|
24
|
6
|
5
|
3
|
8
|
0
|
40
|
57
|
60
|
65
|
116
|
130
|
135
|
173
|
118
|
109
|
146
|
111
|
83
|
396
|
1 090
|
1 114
|
1 148
|
849
|
134
|
133
|
141
|
130
|
161
|
153
|
123
|
117
|
73
|
83
|
97
|
100
|
107
|
115
|
92
|
50
|
77
|
(174)
|
(147)
|
(91)
|
(113)
|
119
|
89
|
83
|
88
|
82
|
82
|
70
|
93
|
123
|
175
|
214
|
189
|
163
|
131
|
137
|
120
|
114
|
140
|
139
|
169
|
189
|
256
|
242
|
235
|
220
|
138
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
113
|
0
|
(831)
|
(831)
|
(776)
|
0
|
168
|
123
|
246
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
14
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
129
|
0
|
0
|
0
|
118
|
0
|
0
|
0
|
144
|
0
|
0
|
0
|
141
|
0
|
0
|
0
|
188
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
168
|
0
|
0
|
0
|
164
|
0
|
0
|
0
|
211
|
0
|
0
|
0
|
209
|
0
|
0
|
0
|
319
|
0
|
0
|
0
|
502
|
0
|
0
|
0
|
330
|
0
|
|
| Cash Interest Paid |
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
186
|
0
|
0
|
0
|
183
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
211
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
162
|
0
|
|
| Change in Working Capital |
195
|
287
|
259
|
189
|
75
|
2
|
(35)
|
(65)
|
34
|
98
|
95
|
36
|
49
|
83
|
127
|
208
|
(5)
|
(51)
|
(41)
|
(417)
|
(377)
|
(304)
|
(215)
|
177
|
314
|
289
|
(3)
|
(177)
|
21
|
(18)
|
181
|
273
|
(78)
|
(211)
|
(170)
|
(391)
|
(39)
|
16
|
0
|
181
|
(389)
|
(369)
|
(212)
|
(178)
|
75
|
454
|
457
|
426
|
391
|
223
|
(44)
|
11
|
237
|
204
|
347
|
228
|
(249)
|
(177)
|
(95)
|
(55)
|
230
|
8
|
(2 464)
|
(3 292)
|
(3 692)
|
(4 442)
|
(2 151)
|
(1 669)
|
(1 305)
|
(781)
|
(30)
|
165
|
72
|
598
|
120
|
11
|
(179)
|
(289)
|
(266)
|
(437)
|
(292)
|
(388)
|
(347)
|
(111)
|
76
|
(10)
|
(206)
|
162
|
291
|
479
|
472
|
454
|
395
|
190
|
187
|
67
|
|
| Cash from Operating Activities |
464
N/A
|
593
+28%
|
554
-7%
|
494
-11%
|
401
-19%
|
302
-25%
|
263
-13%
|
247
-6%
|
369
+50%
|
420
+14%
|
451
+7%
|
402
-11%
|
420
+4%
|
516
+23%
|
590
+14%
|
706
+20%
|
513
-27%
|
443
-14%
|
448
+1%
|
52
-88%
|
46
-12%
|
117
+153%
|
184
+57%
|
579
+215%
|
709
+22%
|
664
-6%
|
420
-37%
|
244
-42%
|
456
+87%
|
389
-15%
|
557
+43%
|
665
+19%
|
353
-47%
|
311
-12%
|
427
+37%
|
270
-37%
|
690
+155%
|
810
+17%
|
828
+2%
|
1 025
+24%
|
466
-55%
|
495
+6%
|
634
+28%
|
672
+6%
|
935
+39%
|
1 252
+34%
|
1 214
-3%
|
1 180
-3%
|
1 043
-12%
|
814
-22%
|
499
-39%
|
570
+14%
|
890
+56%
|
972
+9%
|
1 240
+28%
|
1 197
-4%
|
788
-34%
|
846
+7%
|
916
+8%
|
923
+1%
|
1 190
+29%
|
961
-19%
|
(1 464)
N/A
|
(2 266)
-55%
|
(2 674)
-18%
|
(3 373)
-26%
|
(1 105)
+67%
|
(547)
+50%
|
(134)
+76%
|
384
N/A
|
1 193
+211%
|
1 306
+9%
|
1 169
-10%
|
1 651
+41%
|
1 257
-24%
|
1 302
+4%
|
1 259
-3%
|
1 357
+8%
|
1 433
+6%
|
1 322
-8%
|
1 547
+17%
|
1 507
-3%
|
1 651
+10%
|
1 863
+13%
|
2 031
+9%
|
1 954
-4%
|
1 734
-11%
|
2 016
+16%
|
1 820
-10%
|
1 867
+3%
|
1 716
-8%
|
1 580
-8%
|
1 696
+7%
|
1 587
-6%
|
1 640
+3%
|
1 651
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(117)
|
(90)
|
(85)
|
(88)
|
(101)
|
(109)
|
(117)
|
(133)
|
(151)
|
(184)
|
(218)
|
(233)
|
(233)
|
(241)
|
(257)
|
(268)
|
(275)
|
(277)
|
(280)
|
(285)
|
(286)
|
(309)
|
(302)
|
(296)
|
(325)
|
(303)
|
(338)
|
(387)
|
(373)
|
(358)
|
(292)
|
(215)
|
(224)
|
(302)
|
(398)
|
(462)
|
(489)
|
(474)
|
(459)
|
(461)
|
(432)
|
(430)
|
(498)
|
(561)
|
(689)
|
(659)
|
(737)
|
(773)
|
(652)
|
(699)
|
(624)
|
(619)
|
(806)
|
(945)
|
(963)
|
(1 018)
|
(951)
|
(896)
|
(924)
|
(836)
|
(789)
|
(738)
|
(716)
|
(771)
|
(940)
|
(1 053)
|
(1 037)
|
(1 050)
|
(1 029)
|
(1 007)
|
(1 005)
|
(1 004)
|
(917)
|
(865)
|
(983)
|
(1 106)
|
(1 195)
|
(1 212)
|
(1 159)
|
(1 087)
|
(1 202)
|
(1 349)
|
(1 385)
|
(1 418)
|
(1 318)
|
(1 177)
|
(1 030)
|
(1 004)
|
(947)
|
(830)
|
(784)
|
(593)
|
(443)
|
(423)
|
(468)
|
(466)
|
|
| Other Items |
(196)
|
(303)
|
(265)
|
(516)
|
(555)
|
(450)
|
(400)
|
(77)
|
(39)
|
(35)
|
12
|
19
|
11
|
(229)
|
(232)
|
(239)
|
(248)
|
(156)
|
(138)
|
(137)
|
(865)
|
(744)
|
(752)
|
(812)
|
(71)
|
(43)
|
(47)
|
12
|
10
|
11
|
6
|
8
|
9
|
6
|
(42)
|
(52)
|
(61)
|
(26)
|
33
|
48
|
(72)
|
(102)
|
(108)
|
(115)
|
11
|
3
|
(638)
|
(634)
|
(625)
|
49
|
685
|
686
|
679
|
(63)
|
(158)
|
(258)
|
(399)
|
(318)
|
(256)
|
(164)
|
(10)
|
(28)
|
2 858
|
3 378
|
4 146
|
4 558
|
2 278
|
1 858
|
1 125
|
657
|
133
|
(63)
|
(121)
|
17
|
62
|
246
|
382
|
326
|
308
|
427
|
506
|
526
|
527
|
457
|
268
|
197
|
307
|
382
|
2 266
|
2 312
|
2 135
|
1 883
|
(267)
|
(271)
|
(246)
|
(292)
|
|
| Cash from Investing Activities |
(313)
N/A
|
(393)
-25%
|
(350)
+11%
|
(604)
-72%
|
(656)
-9%
|
(559)
+15%
|
(517)
+7%
|
(210)
+59%
|
(189)
+10%
|
(219)
-15%
|
(206)
+6%
|
(214)
-4%
|
(222)
-4%
|
(470)
-111%
|
(489)
-4%
|
(507)
-4%
|
(524)
-3%
|
(434)
+17%
|
(417)
+4%
|
(422)
-1%
|
(1 151)
-173%
|
(1 054)
+8%
|
(1 054)
0%
|
(1 109)
-5%
|
(396)
+64%
|
(346)
+13%
|
(385)
-11%
|
(375)
+3%
|
(363)
+3%
|
(347)
+4%
|
(286)
+18%
|
(207)
+28%
|
(215)
-4%
|
(296)
-38%
|
(440)
-49%
|
(513)
-17%
|
(550)
-7%
|
(500)
+9%
|
(426)
+15%
|
(412)
+3%
|
(504)
-22%
|
(532)
-6%
|
(606)
-14%
|
(676)
-12%
|
(678)
0%
|
(656)
+3%
|
(1 374)
-109%
|
(1 407)
-2%
|
(1 277)
+9%
|
(649)
+49%
|
61
N/A
|
68
+11%
|
(127)
N/A
|
(1 007)
-694%
|
(1 121)
-11%
|
(1 275)
-14%
|
(1 350)
-6%
|
(1 215)
+10%
|
(1 180)
+3%
|
(1 000)
+15%
|
(799)
+20%
|
(767)
+4%
|
2 141
N/A
|
2 607
+22%
|
3 205
+23%
|
3 505
+9%
|
1 241
-65%
|
809
-35%
|
95
-88%
|
(350)
N/A
|
(872)
-150%
|
(1 067)
-22%
|
(1 038)
+3%
|
(848)
+18%
|
(921)
-9%
|
(859)
+7%
|
(813)
+5%
|
(886)
-9%
|
(851)
+4%
|
(660)
+22%
|
(696)
-5%
|
(823)
-18%
|
(858)
-4%
|
(961)
-12%
|
(1 050)
-9%
|
(980)
+7%
|
(723)
+26%
|
(622)
+14%
|
1 319
N/A
|
1 482
+12%
|
1 351
-9%
|
1 290
-5%
|
(710)
N/A
|
(694)
+2%
|
(714)
-3%
|
(758)
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
17
|
17
|
15
|
14
|
14
|
14
|
17
|
24
|
28
|
31
|
29
|
24
|
21
|
29
|
50
|
59
|
134
|
151
|
(69)
|
(76)
|
(150)
|
(178)
|
25
|
23
|
20
|
20
|
14
|
12
|
9
|
7
|
7
|
4
|
6
|
5
|
6
|
(0)
|
8
|
13
|
(178)
|
(197)
|
(240)
|
(270)
|
(76)
|
(194)
|
(158)
|
(131)
|
(131)
|
(18)
|
(82)
|
(148)
|
(279)
|
(293)
|
(237)
|
(171)
|
(75)
|
(93)
|
(82)
|
(82)
|
(138)
|
(197)
|
(235)
|
(321)
|
(297)
|
(288)
|
(381)
|
(386)
|
(448)
|
(548)
|
(560)
|
(470)
|
(335)
|
(237)
|
(164)
|
(184)
|
(208)
|
(163)
|
(166)
|
(275)
|
(411)
|
(509)
|
(567)
|
(640)
|
(695)
|
(719)
|
(702)
|
(653)
|
(472)
|
(845)
|
(1 536)
|
(1 882)
|
(2 510)
|
(2 215)
|
(1 793)
|
(1 632)
|
(980)
|
(1 073)
|
|
| Net Issuance of Debt |
329
|
(16)
|
(8)
|
142
|
92
|
92
|
295
|
145
|
195
|
(143)
|
(347)
|
(358)
|
(363)
|
1
|
15
|
22
|
29
|
(18)
|
10
|
210
|
898
|
840
|
741
|
550
|
(278)
|
77
|
123
|
92
|
141
|
(154)
|
(126)
|
(157)
|
(55)
|
(87)
|
(46)
|
117
|
42
|
45
|
(15)
|
(116)
|
144
|
244
|
485
|
464
|
364
|
219
|
178
|
78
|
20
|
29
|
(224)
|
(117)
|
(158)
|
(68)
|
(21)
|
479
|
662
|
467
|
458
|
(48)
|
(238)
|
41
|
(45)
|
8
|
108
|
268
|
471
|
421
|
473
|
505
|
(27)
|
(28)
|
64
|
(447)
|
233
|
238
|
(9)
|
417
|
111
|
89
|
71
|
(148)
|
(123)
|
(134)
|
(118)
|
150
|
(157)
|
(163)
|
(175)
|
(436)
|
(111)
|
(100)
|
(124)
|
(135)
|
(142)
|
(240)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(29)
|
(44)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(59)
|
(59)
|
(59)
|
(59)
|
(60)
|
(60)
|
(60)
|
(60)
|
(60)
|
(60)
|
(60)
|
(60)
|
(60)
|
(61)
|
(62)
|
(64)
|
(65)
|
(68)
|
(68)
|
(68)
|
(67)
|
(68)
|
(68)
|
(68)
|
(68)
|
(66)
|
(64)
|
(64)
|
(63)
|
(63)
|
(63)
|
(63)
|
(62)
|
(62)
|
(62)
|
(61)
|
(60)
|
(60)
|
(59)
|
(59)
|
(58)
|
(56)
|
(55)
|
(53)
|
(52)
|
(51)
|
(51)
|
(51)
|
(50)
|
(51)
|
(50)
|
(50)
|
(50)
|
(50)
|
(49)
|
(49)
|
(48)
|
(46)
|
(46)
|
(45)
|
(45)
|
(45)
|
(44)
|
(43)
|
(42)
|
(40)
|
(39)
|
(38)
|
(36)
|
(36)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
7
|
12
|
6
|
7
|
(1)
|
(7)
|
7
|
6
|
10
|
13
|
7
|
7
|
6
|
4
|
(17)
|
(17)
|
(20)
|
(20)
|
0
|
(9)
|
(14)
|
(14)
|
(14)
|
(5)
|
1
|
(25)
|
(26)
|
(26)
|
(26)
|
(0)
|
(3)
|
(4)
|
(6)
|
(5)
|
(6)
|
(5)
|
6
|
5
|
(3)
|
(5)
|
(14)
|
(14)
|
(4)
|
(3)
|
(4)
|
(4)
|
(2)
|
(6)
|
(12)
|
(13)
|
(13)
|
(9)
|
(3)
|
(2)
|
(2)
|
(2)
|
(12)
|
(13)
|
(40)
|
0
|
(44)
|
(76)
|
(63)
|
0
|
(59)
|
(37)
|
(22)
|
0
|
(12)
|
(5)
|
(6)
|
0
|
(9)
|
(4)
|
(5)
|
0
|
(3)
|
(39)
|
(46)
|
0
|
|
| Cash from Financing Activities |
346
N/A
|
1
-100%
|
6
+528%
|
155
+2 350%
|
106
-32%
|
106
+0%
|
312
+196%
|
169
-46%
|
223
+32%
|
(111)
N/A
|
(318)
-186%
|
(334)
-5%
|
(341)
-2%
|
30
N/A
|
61
+104%
|
80
+32%
|
170
+112%
|
146
-14%
|
(68)
N/A
|
111
N/A
|
703
+532%
|
597
-15%
|
715
+20%
|
521
-27%
|
(307)
N/A
|
51
N/A
|
85
+67%
|
52
-39%
|
97
+87%
|
(203)
N/A
|
(196)
+3%
|
(230)
-17%
|
(129)
+44%
|
(161)
-25%
|
(100)
+38%
|
48
N/A
|
(24)
N/A
|
(17)
+30%
|
(268)
-1 489%
|
(378)
-41%
|
(158)
+58%
|
(115)
+27%
|
317
N/A
|
175
-45%
|
112
-36%
|
20
-83%
|
(23)
N/A
|
(12)
+46%
|
(136)
-1 002%
|
(192)
-41%
|
(577)
-200%
|
(480)
+17%
|
(453)
+5%
|
(297)
+34%
|
(163)
+45%
|
318
N/A
|
504
+58%
|
308
-39%
|
254
-18%
|
(309)
N/A
|
(539)
-74%
|
(345)
+36%
|
(405)
-17%
|
(347)
+14%
|
(344)
+1%
|
(189)
+45%
|
(47)
+75%
|
(192)
-308%
|
(145)
+24%
|
(20)
+86%
|
(416)
-1 985%
|
(317)
+24%
|
(162)
+49%
|
(695)
-328%
|
(65)
+91%
|
(16)
+76%
|
(269)
-1 618%
|
17
N/A
|
(413)
N/A
|
(534)
-29%
|
(605)
-13%
|
(875)
-45%
|
(888)
-2%
|
(921)
-4%
|
(878)
+5%
|
(553)
+37%
|
(680)
-23%
|
(1 059)
-56%
|
(1 764)
-67%
|
(2 365)
-34%
|
(2 668)
-13%
|
(2 360)
+12%
|
(1 959)
+17%
|
(1 844)
+6%
|
(1 204)
+35%
|
(1 395)
-16%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
3
|
6
|
1
|
5
|
0
|
(8)
|
(6)
|
16
|
22
|
8
|
13
|
(23)
|
(20)
|
19
|
15
|
34
|
38
|
43
|
45
|
21
|
(30)
|
(68)
|
(11)
|
(6)
|
53
|
70
|
28
|
44
|
10
|
(22)
|
(19)
|
(27)
|
(8)
|
18
|
10
|
(3)
|
1
|
(17)
|
(17)
|
(3)
|
(15)
|
(6)
|
(22)
|
(21)
|
(16)
|
(1)
|
6
|
(6)
|
(18)
|
(27)
|
(43)
|
(31)
|
(25)
|
(15)
|
8
|
4
|
20
|
8
|
5
|
5
|
(1)
|
(9)
|
(20)
|
(11)
|
(8)
|
3
|
1
|
(6)
|
(21)
|
(39)
|
(41)
|
(39)
|
(36)
|
(11)
|
4
|
(7)
|
8
|
19
|
6
|
7
|
4
|
(11)
|
(5)
|
(2)
|
(9)
|
(7)
|
(2)
|
(2)
|
(1)
|
17
|
10
|
16
|
|
| Net Change in Cash |
497
N/A
|
201
-60%
|
210
+4%
|
46
-78%
|
(146)
N/A
|
(144)
+1%
|
59
N/A
|
210
+257%
|
403
+92%
|
82
-80%
|
(78)
N/A
|
(129)
-64%
|
(121)
+6%
|
85
N/A
|
175
+106%
|
256
+46%
|
139
-46%
|
174
+25%
|
(23)
N/A
|
(224)
-897%
|
(364)
-62%
|
(297)
+19%
|
(110)
+63%
|
13
N/A
|
(23)
N/A
|
302
N/A
|
109
-64%
|
(85)
N/A
|
244
N/A
|
(91)
N/A
|
103
N/A
|
272
+163%
|
19
-93%
|
(169)
N/A
|
(132)
+22%
|
(222)
-68%
|
108
N/A
|
311
+187%
|
144
-54%
|
232
+61%
|
(195)
N/A
|
(169)
+13%
|
329
N/A
|
168
-49%
|
354
+111%
|
610
+72%
|
(206)
N/A
|
(261)
-27%
|
(387)
-48%
|
(29)
+92%
|
(11)
+62%
|
152
N/A
|
291
+91%
|
(359)
N/A
|
(86)
+76%
|
209
N/A
|
(83)
N/A
|
(76)
+9%
|
(2)
+97%
|
(383)
-20 012%
|
(128)
+67%
|
(143)
-12%
|
278
N/A
|
(1)
N/A
|
186
N/A
|
(66)
N/A
|
68
N/A
|
58
-15%
|
(192)
N/A
|
17
N/A
|
(95)
N/A
|
(85)
+11%
|
(52)
+38%
|
69
N/A
|
230
+232%
|
388
+68%
|
141
-64%
|
477
+238%
|
173
-64%
|
121
-30%
|
254
+110%
|
(171)
N/A
|
(89)
+48%
|
(12)
+87%
|
107
N/A
|
410
+283%
|
326
-20%
|
333
+2%
|
1 366
+310%
|
977
-28%
|
397
-59%
|
508
+28%
|
(974)
N/A
|
(934)
+4%
|
(268)
+71%
|
(486)
-81%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
348
N/A
|
503
+45%
|
468
-7%
|
406
-13%
|
301
-26%
|
194
-36%
|
146
-25%
|
114
-22%
|
218
+92%
|
236
+8%
|
234
-1%
|
170
-27%
|
187
+10%
|
275
+47%
|
333
+21%
|
438
+31%
|
237
-46%
|
165
-30%
|
168
+2%
|
(232)
N/A
|
(240)
-3%
|
(192)
+20%
|
(118)
+39%
|
283
N/A
|
384
+36%
|
361
-6%
|
83
-77%
|
(143)
N/A
|
84
N/A
|
31
-63%
|
265
+753%
|
450
+70%
|
129
-71%
|
9
-93%
|
29
+222%
|
(191)
N/A
|
201
N/A
|
335
+67%
|
369
+10%
|
564
+53%
|
33
-94%
|
65
+95%
|
137
+109%
|
111
-19%
|
246
+122%
|
593
+141%
|
477
-20%
|
406
-15%
|
391
-4%
|
115
-71%
|
(125)
N/A
|
(48)
+61%
|
84
N/A
|
28
-67%
|
277
+904%
|
179
-35%
|
(163)
N/A
|
(51)
+69%
|
(8)
+84%
|
87
N/A
|
401
+363%
|
223
-44%
|
(2 181)
N/A
|
(3 037)
-39%
|
(3 614)
-19%
|
(4 426)
-22%
|
(2 142)
+52%
|
(1 597)
+25%
|
(1 163)
+27%
|
(623)
+46%
|
188
N/A
|
301
+61%
|
252
-16%
|
786
+211%
|
274
-65%
|
196
-28%
|
64
-68%
|
145
+128%
|
274
+89%
|
234
-14%
|
345
+47%
|
158
-54%
|
266
+68%
|
445
+67%
|
713
+60%
|
777
+9%
|
704
-9%
|
1 012
+44%
|
873
-14%
|
1 037
+19%
|
932
-10%
|
987
+6%
|
1 253
+27%
|
1 164
-7%
|
1 172
+1%
|
1 185
+1%
|
|