Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 259,000,000 | 296,000,000 | 235,000,000 | 237,000,000 | 240,000,000 | 208,000,000 | 205,000,000 | 237,000,000 | 249,000,000 | 217,000,000 | 116,000,000 | 276,000,000 | 250,000,000 | 373,000,000 | 413,000,000 | 527,000,000 | 650,000,000 | 490,000,000 | 609,000,000 | 591,000,000 | 193,000,000 | 106,000,000 | 265,000,000 | 226,000,000 | 239,000,000 | 176,000,000 | 139,000,000 | 227,000,000 | 233,000,000 | 189,000,000 | 267,000,000 | 175,000,000 | 207,000,000 | 175,000,000 | 167,000,000 | 205,000,000 | 210,000,000 | 114,000,000 | 200,000,000 | 354,000,000 | 129,000,000 | 70,000,000 | 200,000,000 | 139,000,000 | 142,000,000 | 111,000,000 | 150,893,000 | 413,867,000 | 174,623,000 | 143,617,000 | 65,608,000 | 171,538,000 | 186,473,000 | 168,515,000 | 198,892,000 | 181,893,000 | 171,527,000 | -46,662,000 | 174,232,000 | 207,756,000 | 203,876,000 | 171,153,000 | 190,562,000 | 201,635,000 | 198,369,000 | 175,656,000 | 169,813,000 | 110,742,000 | 161,328,000 | 139,607,000 | -5,251,000 | 160,522,000 | 131,977,000 | 144,636,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 142,000,000 | 143,000,000 | 140,000,000 | 125,000,000 | 117,000,000 | 116,000,000 | 109,000,000 | 111,000,000 | 112,000,000 | 107,000,000 | 116,000,000 | 108,000,000 | 107,000,000 | 106,000,000 | 106,000,000 | 101,000,000 | 100,000,000 | 101,000,000 | 98,000,000 | 89,000,000 | 89,000,000 | 85,000,000 | 82,000,000 | 82,000,000 | 81,000,000 | 84,000,000 | 81,000,000 | 77,000,000 | 77,000,000 | 74,000,000 | 73,000,000 | 69,000,000 | 66,000,000 | 62,000,000 | 63,000,000 | 63,000,000 | 61,000,000 | 62,000,000 | 74,000,000 | 77,000,000 | 75,000,000 | 78,000,000 | 79,000,000 | 79,000,000 | 81,000,000 | 75,000,000 | 72,017,000 | 68,969,000 | 71,796,000 | 70,218,000 | 71,296,000 | 71,271,000 | 71,855,000 | 72,174,000 | 71,671,000 | 73,347,000 | 72,719,000 | 63,365,000 | 63,520,000 | 64,137,000 | 62,974,000 | 63,333,000 | 63,025,000 | 63,615,000 | 65,187,000 | 64,860,000 | 65,765,000 | 66,144,000 | 67,425,000 | 65,259,000 | 68,622,000 | 49,388,000 | 49,560,000 | 49,060,000 |
benefit from credit losses | 0 | 1,000,000 | 1,000,000 | 2,000,000 | 0 | 1,000,000 | 1,000,000 | 0 | 2,000,000 | 1,000,000 | 5,000,000 | 6,000,000 | 7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | 110,000,000 | 1,000,000 | 7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 20,000,000 | 21,000,000 | 22,000,000 | 19,000,000 | 20,000,000 | 22,000,000 | 19,000,000 | 18,000,000 | 16,000,000 | 24,000,000 | 22,000,000 | 18,000,000 | 19,000,000 | 18,000,000 | 19,000,000 | 21,000,000 | 21,000,000 | 18,000,000 | 34,000,000 | 32,000,000 | 17,000,000 | 14,000,000 | 12,000,000 | 12,000,000 | 15,000,000 | 17,000,000 | 8,000,000 | 19,000,000 | 15,000,000 | 19,000,000 | 25,000,000 | 17,000,000 | 20,000,000 | 17,000,000 | 17,000,000 | 16,000,000 | 18,000,000 | 18,000,000 | 13,000,000 | 12,000,000 | 15,000,000 | 12,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 12,000,000 | 3,893,000 | 7,592,000 | 11,496,000 | 5,019,000 | 7,245,000 | 8,909,000 | 14,110,000 | 20,068,000 | 21,117,000 | 15,597,000 | 16,247,000 | 18,945,000 | 8,885,000 | 16,467,000 | 17,448,000 | 11,127,000 | 21,729,000 | 20,164,000 | 19,075,000 | 14,091,000 | 12,725,000 | 15,607,000 | 21,234,000 | 13,467,000 | 20,110,000 | 19,379,000 | ||
other | 11,000,000 | 27,000,000 | -1,000,000 | 1,000,000 | 5,000,000 | 11,000,000 | 29,000,000 | 11,000,000 | -2,000,000 | 3,000,000 | 29,000,000 | 4,000,000 | 29,000,000 | 4,000,000 | -15,000,000 | -49,000,000 | 3,000,000 | -2,000,000 | -21,000,000 | -63,000,000 | 5,000,000 | -2,000,000 | 5,000,000 | -11,000,000 | -15,000,000 | -18,000,000 | 1,000,000 | -11,000,000 | 19,000,000 | -1,000,000 | -1,000,000 | 3,000,000 | -9,000,000 | 1,000,000 | 9,000,000 | -24,000,000 | 8,000,000 | 1,000,000 | 10,000,000 | 1,000,000 | -11,000,000 | 6,000,000 | -7,000,000 | -3,000,000 | 0 | -2,000,000 | 2,668,000 | 22,854,000 | -22,891,000 | -631,000 | -2,431,000 | -5,614,000 | 461,000 | -197,000 | 2,895,000 | -698,000 | 2,956,000 | 3,474,000 | 8,645,000 | 3,056,000 | 2,558,000 | 8,708,000 | 18,800,000 | 1,374,000 | 11,726,000 | -3,401,000 | 11,326,000 | 7,291,000 | 15,725,000 | -17,591,000 | ||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -38,000,000 | -14,000,000 | -101,000,000 | -27,000,000 | 1,000,000 | -114,000,000 | 71,000,000 | -48,000,000 | 20,000,000 | -58,000,000 | 84,000,000 | 12,000,000 | 78,000,000 | 72,000,000 | 36,000,000 | -220,000,000 | 127,000,000 | 138,000,000 | -100,000,000 | -280,000,000 | -160,000,000 | 85,000,000 | 50,000,000 | -32,000,000 | -10,000,000 | -71,000,000 | 101,000,000 | -39,000,000 | -30,000,000 | -97,000,000 | -33,000,000 | -80,000,000 | -68,000,000 | -117,000,000 | -27,000,000 | -67,000,000 | -104,000,000 | -145,000,000 | -48,000,000 | -51,000,000 | -66,000,000 | -97,000,000 | -52,000,000 | -69,000,000 | -39,000,000 | -152,000,000 | 5,441,000 | -39,129,000 | -81,589,000 | -131,723,000 | -11,644,000 | -49,457,000 | -34,744,000 | -147,174,000 | -35,539,000 | -77,056,000 | -22,782,000 | -171,275,000 | -30,053,000 | -86,711,000 | -77,881,000 | -115,287,000 | -10,056,000 | -75,661,000 | -22,985,000 | -151,793,000 | -915,000 | -105,888,000 | -84,905,000 | -106,239,000 | ||||
accounts payable and accrued expenses | 124,000,000 | 42,000,000 | -53,000,000 | 9,000,000 | 41,000,000 | -152,000,000 | 176,000,000 | -75,000,000 | 55,000,000 | -211,000,000 | 20,000,000 | 32,000,000 | -36,000,000 | -165,000,000 | -1,000,000 | 235,000,000 | -35,000,000 | -164,000,000 | -62,000,000 | 472,000,000 | 89,000,000 | -47,000,000 | -7,000,000 | 53,000,000 | -5,000,000 | 32,000,000 | -70,000,000 | 115,000,000 | 4,000,000 | -68,000,000 | -5,000,000 | 90,000,000 | 2,000,000 | -95,000,000 | 13,000,000 | 20,000,000 | 100,000,000 | -77,000,000 | 10,000,000 | 8,000,000 | 71,000,000 | -120,000,000 | 48,000,000 | 59,000,000 | 47,000,000 | -86,000,000 | 55,798,000 | -8,600,000 | 8,947,000 | -77,145,000 | 42,978,000 | 31,564,000 | 28,511,000 | -116,209,000 | 66,772,000 | -9,862,000 | -27,420,000 | -47,126,000 | 44,881,000 | 57,944,000 | -2,655,000 | -81,935,000 | -10,757,000 | 78,375,000 | -3,853,000 | -48,472,000 | 7,907,000 | 46,768,000 | 30,374,000 | -1,916,000 | ||||
income taxes payable | -10,000,000 | -6,000,000 | 15,000,000 | 11,000,000 | -22,000,000 | 42,000,000 | -6,000,000 | 11,000,000 | -30,000,000 | 3,000,000 | -99,000,000 | 95,000,000 | -69,000,000 | -36,000,000 | -78,000,000 | 163,000,000 | -73,000,000 | 44,000,000 | 54,000,000 | -3,000,000 | 20,000,000 | -6,000,000 | -28,000,000 | 43,000,000 | 5,000,000 | 6,000,000 | -12,000,000 | 5,000,000 | -66,000,000 | 63,000,000 | -32,000,000 | -67,000,000 | 78,000,000 | 63,000,000 | -26,000,000 | -32,000,000 | 7,000,000 | 10,000,000 | -106,000,000 | -22,000,000 | -26,000,000 | 70,000,000 | -169,967,000 | 111,514,000 | -6,035,000 | -28,512,000 | 68,274,000 | 3,663,000 | -83,391,000 | 112,039,000 | -82,999,000 | 82,738,000 | -39,353,000 | 78,676,000 | 14,637,000 | -22,685,000 | -56,633,000 | 98,413,000 | 7,873,000 | 5,250,000 | -55,833,000 | 63,900,000 | 15,965,000 | 6,501,000 | -66,840,000 | 69,027,000 | -9,027,000 | 2,601,000 | -49,329,000 | 98,882,000 | ||||
other assets and liabilities | -55,000,000 | 33,000,000 | 49,000,000 | -35,000,000 | -26,000,000 | 38,000,000 | -71,000,000 | -20,000,000 | 12,000,000 | 6,000,000 | 19,000,000 | -16,000,000 | 30,000,000 | 20,000,000 | -48,000,000 | -21,000,000 | 58,000,000 | 2,000,000 | -21,000,000 | -17,000,000 | 13,000,000 | -12,000,000 | -11,000,000 | -31,000,000 | 33,000,000 | 5,000,000 | 1,000,000 | -7,000,000 | 5,000,000 | 32,000,000 | -12,000,000 | -2,000,000 | -7,000,000 | -5,000,000 | 10,000,000 | 3,000,000 | -3,000,000 | 15,000,000 | 0 | -39,000,000 | -3,000,000 | 1,000,000 | 12,000,000 | -6,000,000 | 5,000,000 | -9,000,000 | 2,308,000 | -5,720,000 | -3,095,000 | -4,493,000 | -13,766,000 | 18,187,000 | -2,374,000 | -9,932,000 | 4,240,000 | 8,722,000 | 10,450,000 | -8,747,000 | 1,052,000 | 16,622,000 | -4,900,000 | 3,388,000 | -12,793,000 | 2,420,000 | 26,130,000 | 6,205,000 | -175,000 | -21,089,000 | 12,673,000 | -1,944,000 | 4,234,000 | -14,812,000 | ||
net cash from operating activities | 563,000,000 | 544,000,000 | 314,000,000 | 356,000,000 | 360,000,000 | 154,000,000 | 527,000,000 | 207,000,000 | 444,000,000 | 94,000,000 | 334,000,000 | 502,000,000 | 402,000,000 | 480,000,000 | 481,000,000 | 561,000,000 | 460,000,000 | 731,000,000 | 541,000,000 | 862,000,000 | 355,000,000 | 247,000,000 | 348,000,000 | 299,000,000 | 321,000,000 | 275,000,000 | 295,000,000 | 402,000,000 | 323,000,000 | 180,000,000 | 323,000,000 | 362,000,000 | 294,000,000 | 196,000,000 | 304,000,000 | 301,000,000 | 321,000,000 | 143,000,000 | 271,000,000 | 212,000,000 | 275,000,000 | 52,000,000 | 303,000,000 | 271,000,000 | 280,000,000 | 84,000,000 | 210,352,000 | 186,324,000 | 208,081,000 | 47,243,000 | 380,413,000 | 394,621,000 | 250,867,000 | 161,267,000 | 337,746,000 | 337,645,000 | 59,503,000 | 160,580,000 | 339,589,000 | 330,074,000 | 209,169,000 | 239,215,000 | 360,319,000 | 373,543,000 | -9,207,000 | 272,763,000 | 362,922,000 | 328,917,000 | 213,303,000 | 157,907,000 | 355,376,000 | 234,695,000 | 170,452,000 | 240,659,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | -34,000,000 | -1,533,000,000 | -106,000,000 | -142,000,000 | 0 | -2,000,000 | -578,000,000 | -31,000,000 | -38,000,000 | 0 | -1,000,000 | -105,000,000 | -80,000,000 | -20,000,000 | -1,000,000 | -101,000,000 | -120,000,000 | -108,000,000 | -2,000,000 | 0 | 0 | -56,000,000 | -202,000,000 | -54,000,000 | -35,000,000 | -130,000,000 | -282,000,000 | -187,000,000 | -111,000,000 | -1,000,000 | 0 | -4,000,000 | 0 | -135,000,000 | -26,000,000 | -35,000,000 | -3,000,000 | -2,000,000 | -156,000,000 | -567,000,000 | -33,105,000 | 54,000 | -89,556,000 | -90,393,000 | 0 | -6,000 | -12,000 | -50,556,000 | -106,000 | -162,138,000 | -1,692,000 | -4,551,000 | -11,267,000 | -554,000 | -2,930,000 | 22,817,000 | -32,427,000 | |||||||||||||||||
capital expenditures | -144,000,000 | -108,000,000 | -117,000,000 | -106,000,000 | -92,000,000 | -104,000,000 | -72,000,000 | -105,000,000 | -104,000,000 | -127,000,000 | -147,000,000 | -118,000,000 | -76,000,000 | -63,000,000 | -144,000,000 | -89,000,000 | -84,000,000 | -86,000,000 | -162,000,000 | -91,000,000 | -82,000,000 | -83,000,000 | -172,000,000 | -96,000,000 | -85,000,000 | -47,000,000 | -151,000,000 | -81,000,000 | -78,000,000 | -73,000,000 | -82,000,000 | -63,000,000 | -65,000,000 | -42,000,000 | -128,000,000 | -61,000,000 | -57,000,000 | -47,000,000 | -94,000,000 | -52,000,000 | -61,000,000 | -56,000,000 | -89,000,000 | -102,000,000 | -49,000,000 | -68,000,000 | -75,533,000 | -50,749,000 | -55,621,000 | -49,097,000 | -59,916,000 | -44,910,000 | -47,410,000 | -29,998,000 | -43,677,000 | -39,255,000 | -39,633,000 | -38,991,000 | -69,109,000 | -47,443,000 | -49,085,000 | -39,763,000 | -49,895,000 | -41,037,000 | -72,520,000 | -46,923,000 | -76,176,000 | -45,377,000 | -45,958,000 | -42,186,000 | ||||
free cash flows | 419,000,000 | 436,000,000 | 197,000,000 | 250,000,000 | 268,000,000 | 50,000,000 | 455,000,000 | 102,000,000 | 340,000,000 | -33,000,000 | 187,000,000 | 384,000,000 | 326,000,000 | 417,000,000 | 337,000,000 | 472,000,000 | 376,000,000 | 645,000,000 | 379,000,000 | 771,000,000 | 273,000,000 | 164,000,000 | 176,000,000 | 203,000,000 | 236,000,000 | 228,000,000 | 144,000,000 | 321,000,000 | 245,000,000 | 107,000,000 | 241,000,000 | 299,000,000 | 229,000,000 | 154,000,000 | 176,000,000 | 240,000,000 | 264,000,000 | 96,000,000 | 177,000,000 | 160,000,000 | 214,000,000 | -4,000,000 | 214,000,000 | 169,000,000 | 231,000,000 | 16,000,000 | 134,819,000 | 135,575,000 | 152,460,000 | -1,854,000 | 320,497,000 | 349,711,000 | 203,457,000 | 131,269,000 | 294,069,000 | 298,390,000 | 19,870,000 | 121,589,000 | 270,480,000 | 282,631,000 | 160,084,000 | 199,452,000 | 310,424,000 | 332,506,000 | 290,402,000 | 110,984,000 | 279,200,000 | 189,318,000 | 124,494,000 | 198,473,000 | ||||
other investing activities | -23,000,000 | 1,000,000 | 2,000,000 | 6,000,000 | -2,000,000 | 33,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -201,000,000 | -124,000,000 | -115,000,000 | -1,633,000,000 | -200,000,000 | -213,000,000 | -114,000,000 | -107,000,000 | -682,000,000 | -158,000,000 | -174,000,000 | -118,000,000 | -82,000,000 | -169,000,000 | -227,000,000 | -96,000,000 | 437,000,000 | -93,000,000 | -168,000,000 | -193,000,000 | -205,000,000 | -206,000,000 | -100,000,000 | -109,000,000 | -92,000,000 | -110,000,000 | -346,000,000 | -125,000,000 | -126,000,000 | -204,000,000 | -366,000,000 | -247,000,000 | -170,000,000 | -22,000,000 | -107,000,000 | -72,000,000 | 217,000,000 | -190,000,000 | -125,000,000 | -114,000,000 | -68,000,000 | -55,000,000 | -91,000,000 | -93,000,000 | -205,000,000 | -636,000,000 | -105,640,000 | 453,002,000 | 120,766,000 | -140,128,000 | -42,149,000 | -44,449,000 | -47,298,000 | -83,243,000 | -41,377,000 | -194,092,000 | -967,213,000 | -40,753,000 | -76,676,000 | -47,790,000 | -49,450,000 | -42,594,000 | -55,711,000 | -46,117,000 | -82,400,000 | -17,220,000 | -109,106,000 | -275,567,000 | -47,703,000 | -27,991,000 | ||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings | 10,000,000 | 185,000,000 | 215,000,000 | 889,000,000 | 556,000,000 | 1,007,000,000 | 140,000,000 | 0 | 0 | 797,000,000 | 0 | 345,000,000 | 1,139,000,000 | 460,000,000 | 110,000,000 | 585,000,000 | 935,000,000 | 0 | 0 | 1,204,000,000 | 665,000,000 | 239,000,000 | 385,000,000 | 440,000,000 | 1,389,000,000 | 65,000,000 | 215,000,000 | 225,000,000 | 1,513,000,000 | 106,377,000 | 211,541,000 | 401,541,000 | 176,541,000 | 0 | 30,000,000 | 320,000,000 | 365,000,000 | 31,077,000 | 225,000,000 | 615,000,000 | 1,818,329,000 | 735,525,000 | 0 | 460,000,000 | 50,000,000 | 1,445,000 | 1,445,000 | 0 | 20,039,000 | 80,000,000 | ||||||||||||||||||||||||
repayments of debt | -10,000,000 | -401,000,000 | -600,000,000 | -1,000,000 | -418,000,000 | -598,000,000 | -688,000,000 | -140,000,000 | -1,000,000 | 0 | 0 | -1,000,000 | 0 | -1,000,000 | 0 | -1,000,000 | -552,000,000 | -1,000,000 | -200,000,000 | -801,000,000 | -1,000,000 | 0 | -646,000,000 | -802,000,000 | -301,000,000 | -112,000,000 | -721,000,000 | -832,000,000 | -177,000,000 | -2,000,000 | -1,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -1,267,000,000 | -453,000,000 | -302,000,000 | -414,000,000 | -1,381,000,000 | -440,000,000 | -181,000,000 | -307,000,000 | -236,000,000 | -923,000,000 | -142,766,000 | -342,442,000 | -282,398,000 | -132,394,000 | -147,374,000 | -322,390,000 | -432,334,000 | -467,312,000 | -215,246,000 | -386,276,000 | -531,895,000 | -576,891,000 | -166,913,000 | -1,091,000 | -788,000 | -699,000 | -600,732,000 | -106,621,000 | -46,963,000 | -135,506,000 | -305,508,000 | -356,073,000 | -41,000 | -60,044,000 | ||||||
purchases of treasury stock | -461,000,000 | -374,000,000 | -200,000,000 | -373,000,000 | -289,000,000 | 0 | -1,500,000,000 | -410,000,000 | -250,000,000 | 0 | 0 | -75,000,000 | -200,000,000 | -50,000,000 | -50,000,000 | -53,000,000 | -172,000,000 | -100,000,000 | 0 | -50,000,000 | -115,000,000 | -50,000,000 | -150,000,000 | -150,000,000 | -150,000,000 | -50,000,000 | -275,000,000 | -115,000,000 | -50,000,000 | -25,000,000 | -39,000,000 | -110,000,000 | -50,000,000 | -25,000,000 | -25,000,000 | -32,000,000 | -42,898,000 | -482,472,000 | -450,000,000 | -61,630,000 | -50,000,000 | -49,996,000 | -50,000,000 | -50,000,000 | -49,999,000 | -49,994,000 | 0 | -835,001,000 | 0 | -324,227,000 | -175,061,000 | -250,712,000 | -150,000,000 | -99,991,000 | 0 | -21,951,000 | -149,998,000 | -103,977,000 | ||||||||||||||||
exercise of stock options | 19,000,000 | 13,000,000 | 29,000,000 | 24,000,000 | 16,000,000 | 12,000,000 | 12,000,000 | 13,000,000 | 22,000,000 | 25,000,000 | 27,000,000 | 28,000,000 | 58,000,000 | 10,000,000 | 21,000,000 | 40,000,000 | 51,000,000 | 17,000,000 | 45,000,000 | 27,000,000 | 37,000,000 | 80,000,000 | 21,000,000 | 32,000,000 | 46,000,000 | 20,000,000 | 4,000,000 | 24,000,000 | 37,000,000 | 34,000,000 | 5,000,000 | 28,000,000 | 51,000,000 | 46,000,000 | 10,000,000 | 25,000,000 | 31,000,000 | 7,000,000 | 2,000,000 | 3,000,000 | 20,000,000 | 35,000,000 | 23,000,000 | 25,000,000 | 18,000,000 | 12,000,000 | 39,943,000 | 34,800,000 | 49,086,000 | 14,171,000 | 18,151,000 | 53,366,000 | 26,180,000 | 64,399,000 | 32,814,000 | 6,788,000 | 43,428,000 | 53,788,000 | 7,748,000 | 613,000 | 20,435,000 | 19,739,000 | 40,544,000 | 29,351,000 | 7,209,000 | 10,016,000 | 2,563,000 | 16,386,000 | 5,115,000 | 6,447,000 | 11,534,000 | 18,376,000 | 34,505,000 | 38,798,000 |
employee payroll tax withholdings on stock issued under stock-based compensation plans | -2,000,000 | 0 | -42,000,000 | -1,000,000 | 0 | -23,000,000 | 0 | 0 | 0 | -28,000,000 | 0 | -1,000,000 | 0 | -27,000,000 | 0 | 0 | -1,000,000 | -21,000,000 | -2,000,000 | 0 | 0 | -13,000,000 | 0 | 0 | -1,000,000 | -15,000,000 | -1,000,000 | 0 | 0 | -20,000,000 | 0 | 0 | -1,000,000 | -22,000,000 | 0 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||
dividends paid | -89,000,000 | -90,000,000 | -84,000,000 | -84,000,000 | -84,000,000 | -79,000,000 | -80,000,000 | -80,000,000 | -80,000,000 | -74,000,000 | -75,000,000 | -78,000,000 | -78,000,000 | -74,000,000 | -77,000,000 | -76,000,000 | -81,000,000 | -75,000,000 | -75,000,000 | -76,000,000 | -75,000,000 | -71,000,000 | -71,000,000 | -72,000,000 | -71,000,000 | -72,000,000 | -68,000,000 | -69,000,000 | -68,000,000 | -61,000,000 | -61,000,000 | -62,000,000 | -62,000,000 | -62,000,000 | -55,000,000 | -57,000,000 | -56,000,000 | -55,000,000 | -54,000,000 | -55,000,000 | -55,000,000 | -48,000,000 | -48,000,000 | -48,000,000 | -48,000,000 | -43,000,000 | -43,999,000 | -45,734,000 | -47,572,000 | -47,695,000 | -27,102,000 | -27,053,000 | -27,081,000 | -26,900,000 | -15,832,000 | -15,900,000 | -15,794,000 | -17,136,000 | -17,104,000 | -17,787,000 | -18,058,000 | -18,372,000 | -18,522,000 | -18,610,000 | -19,562,000 | -19,408,000 | -19,360,000 | -19,709,000 | -19,809,000 | -17,877,000 | ||||
distributions to noncontrolling interest partners | -14,000,000 | -11,000,000 | -18,000,000 | -17,000,000 | -7,000,000 | -11,000,000 | -16,000,000 | -13,000,000 | -14,000,000 | -14,000,000 | -15,000,000 | -22,000,000 | -16,000,000 | -20,000,000 | -24,000,000 | -22,000,000 | -24,000,000 | -29,000,000 | -24,000,000 | -24,000,000 | -3,000,000 | -7,000,000 | -15,000,000 | -12,000,000 | -15,000,000 | -12,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | -11,000,000 | 11,000,000 | -61,000,000 | 3,000,000 | 13,000,000 | -52,000,000 | 18,000,000 | 39,000,000 | -58,000,000 | 15,000,000 | -20,000,000 | -27,000,000 | -6,000,000 | 14,000,000 | 0 | 21,000,000 | -12,000,000 | -47,000,000 | 38,000,000 | 22,000,000 | -12,000,000 | -4,000,000 | -21,000,000 | 73,000,000 | -28,000,000 | -41,000,000 | 10,000,000 | 6,000,000 | -11,000,000 | 18,000,000 | -15,000,000 | 25,000,000 | -3,000,000 | 33,000,000 | -37,000,000 | -9,000,000 | 30,000,000 | -11,000,000 | -8,000,000 | -33,000,000 | 9,000,000 | -3,000,000 | 2,000,000 | -15,000,000 | 17,356,000 | 2,023,000 | -3,191,000 | -6,188,000 | 2,647,000 | -7,635,000 | -2,751,000 | 19,928,000 | -15,107,000 | 12,562,000 | -1,577,000 | -17,387,000 | 3,707,000 | -9,701,000 | 9,266,000 | -11,632,000 | ||||||||||||||
net cash from financing activities | -247,000,000 | -293,000,000 | -561,000,000 | 1,770,000,000 | -363,000,000 | -153,000,000 | 130,000,000 | -83,000,000 | 189,000,000 | -76,000,000 | -545,000,000 | -474,000,000 | -242,000,000 | -471,000,000 | -369,000,000 | -38,000,000 | -1,567,000,000 | -566,000,000 | -820,000,000 | -52,000,000 | 496,000,000 | -891,000,000 | 510,000,000 | -29,000,000 | -420,000,000 | 164,000,000 | -77,000,000 | -146,000,000 | -189,000,000 | 11,000,000 | -170,000,000 | -79,000,000 | -177,000,000 | -166,000,000 | -244,000,000 | -106,000,000 | -383,000,000 | 42,000,000 | -136,000,000 | -125,000,000 | -1,031,000,000 | 785,000,000 | -190,000,000 | -152,000,000 | -75,000,000 | 509,000,000 | -76,172,000 | -629,388,000 | -340,740,000 | -59,700,000 | -217,214,000 | -332,144,000 | -175,266,000 | -97,471,000 | -242,308,000 | -216,946,000 | 97,686,000 | 425,114,000 | -182,873,000 | -360,911,000 | -175,070,000 | -267,638,000 | -17,385,000 | -199,687,000 | -313,255,000 | -138,259,000 | -243,299,000 | -4,692,000 | -128,531,000 | -148,337,000 | ||||
effect of exchange rate changes on cash and cash equivalents and restricted cash | -2,000,000 | 4,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents and restricted cash | 113,000,000 | 131,000,000 | -361,000,000 | 493,000,000 | -203,000,000 | -212,000,000 | 543,000,000 | 17,000,000 | -49,000,000 | -140,000,000 | -385,000,000 | -90,000,000 | 78,000,000 | -160,000,000 | -115,000,000 | 427,000,000 | -670,000,000 | 72,000,000 | -447,000,000 | 617,000,000 | 646,000,000 | -850,000,000 | 758,000,000 | 161,000,000 | -191,000,000 | 329,000,000 | -128,000,000 | 131,000,000 | 8,000,000 | -13,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, beginning of period | 0 | 0 | 549,000,000 | 0 | 0 | 686,000,000 | 0 | 0 | 315,000,000 | 0 | 0 | 872,000,000 | 0 | 0 | 1,158,000,000 | 0 | 0 | 1,192,000,000 | 0 | 0 | 135,000,000 | 0 | 0 | 137,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, end of period | 113,000,000 | 131,000,000 | 188,000,000 | 493,000,000 | -203,000,000 | 474,000,000 | 17,000,000 | -49,000,000 | 175,000,000 | -90,000,000 | 78,000,000 | 712,000,000 | 427,000,000 | -670,000,000 | 1,230,000,000 | 617,000,000 | 646,000,000 | 342,000,000 | 161,000,000 | -191,000,000 | 464,000,000 | 131,000,000 | 8,000,000 | 124,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | 15,000,000 | -18,000,000 | -18,000,000 | -10,000,000 | -23,000,000 | -12,000,000 | -4,000,000 | 23,000,000 | -43,000,000 | 30,000,000 | 2,000,000 | -72,000,000 | -17,000,000 | 5,000,000 | -16,000,000 | -10,000,000 | 7,893,000 | -10,822,000 | -169,000 | 4,132,000 | -15,437,000 | -38,766,000 | -14,205,000 | -971,000 | -2,585,000 | -643,000 | -28,552,000 | -11,633,000 | ||||||||||||||||||||||||||||||||||||||||||||||
provision (credit) for credit losses | 2,000,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of joint venture | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of joint venture | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in investments and other assets | 0 | -5,000,000 | -1,000,000 | -3,000,000 | -7,000,000 | -8,000,000 | -1,000,000 | -3,000,000 | -15,000,000 | -17,000,000 | -13,000,000 | -7,000,000 | -7,000,000 | 10,000,000 | -13,000,000 | -1,000,000 | -4,000,000 | -2,000,000 | -1,000,000 | -8,000,000 | 0 | -1,000,000 | -874,000 | -98,000 | -638,000 | 467,000 | 124,000 | -2,689,000 | -4,741,000 | -1,762,000 | -7,567,000 | -347,000 | -365,000 | -2,831,000 | -4,124,000 | -529,000 | -503,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(credit) benefit from credit losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit for credit losses | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision | -44,000,000 | 73,000,000 | -11,000,000 | 9,000,000 | 14,000,000 | 0 | 2,000,000 | 10,000,000 | 3,000,000 | 21,000,000 | 13,000,000 | 15,000,000 | 24,000,000 | -81,000,000 | 11,000,000 | 68,000,000 | 11,000,000 | 18,000,000 | 8,000,000 | -26,000,000 | 14,000,000 | 6,396,000 | 25,369,000 | -5,635,000 | 3,563,000 | 24,172,000 | 1,927,000 | 43,960,000 | 13,061,000 | -5,657,000 | ||||||||||||||||||||||||||||||||||||||||||||
termination of interest rate swap agreements | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in investments and other assets | 3,000,000 | 1,000,000 | 2,406,000 | 1,387,000 | -1,620,000 | -500,000 | 6,465,000 | 152,000 | -700,000 | 14,192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses (gains) on sale of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of property, plant, and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest partners | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 2,000,000 | 4,000,000 | 1,000,000 | 4,000,000 | 4,000,000 | 3,000,000 | 74,000,000 | 76,000,000 | 81,000,000 | 84,000,000 | 66,000,000 | 75,000,000 | 81,000,000 | 86,000,000 | 65,000,000 | 74,000,000 | 79,000,000 | 79,000,000 | 72,000,000 | 76,000,000 | 73,000,000 | 75,000,000 | 65,899,000 | 64,652,000 | 67,526,000 | 71,923,000 | 60,255,000 | 61,177,000 | 66,465,000 | 80,718,000 | 65,219,000 | 68,388,000 | 68,609,000 | 77,376,000 | 68,855,000 | 74,479,000 | 72,124,000 | 76,279,000 | 71,642,000 | 83,908,000 | 83,996,000 | 81,428,000 | 78,226,000 | 80,434,000 | 81,546,000 | 86,022,000 | 77,266,000 | 60,854,000 | 60,350,000 | 63,423,000 | ||||||||||||||||||||||||
(gains) losses on sale of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 758,000,000 | 161,000,000 | -191,000,000 | 464,000,000 | -128,000,000 | 131,000,000 | 8,000,000 | 124,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of business | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt extinguishment costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in investments and other assets | -9,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -13,000,000 | -13,000,000 | -15,000,000 | -13,000,000 | -18,000,000 | -11,000,000 | -9,000,000 | -10,000,000 | -12,000,000 | -10,000,000 | -9,000,000 | -14,000,000 | -9,000,000 | -9,000,000 | -10,000,000 | -8,000,000 | -9,000,000 | -11,000,000 | -3,000,000 | -10,619,000 | -7,934,000 | -10,081,000 | -3,366,000 | -13,682,000 | -8,317,000 | -9,911,000 | -5,884,000 | -9,906,000 | -8,915,000 | -11,582,000 | -5,268,000 | -11,171,000 | -8,738,000 | -11,341,000 | -5,489,000 | -12,488,000 | -8,573,000 | |||||||||||||||||||||||||||||||||||||
sale of noncontrolling interest in subsidiaries | 8,000,000 | 2,000,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow proceeds associated with disposition of business | 0 | 0 | 0 | 25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity method investee | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of noncontrolling interest in subsidiary | 12,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred business acquisition consideration | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -213,000,000 | 36,000,000 | -53,000,000 | 8,000,000 | -47,000,000 | 123,000,000 | 155,000,000 | -5,000,000 | 10,000,000 | -27,000,000 | -824,000,000 | 782,000,000 | 22,000,000 | 26,000,000 | 0 | -43,000,000 | 28,540,000 | 9,938,000 | -11,893,000 | -152,585,000 | 121,050,000 | 18,028,000 | 28,303,000 | -19,447,000 | 54,061,000 | -73,393,000 | -810,024,000 | 544,941,000 | 80,040,000 | -78,627,000 | -15,351,000 | -71,017,000 | 287,223,000 | 127,739,000 | -32,733,000 | 2,428,000 | 2,971,000 | -45,564,000 | -5,782,000 | 64,331,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 359,000,000 | 0 | 0 | 133,000,000 | 0 | 0 | 192,000,000 | 0 | 0 | 187,000,000 | 0 | 0 | 295,586,000 | 0 | 0 | 164,886,000 | 0 | 0 | 449,301,000 | 0 | 0 | 534,256,000 | 0 | 0 | 253,946,000 | 0 | 0 | 167,594,000 | 0 | 0 | 92,130,000 | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 36,000,000 | -53,000,000 | 367,000,000 | 123,000,000 | 155,000,000 | 128,000,000 | -27,000,000 | -824,000,000 | 974,000,000 | 26,000,000 | 0 | 144,000,000 | 9,938,000 | 14,739,000 | 133,603,000 | 18,028,000 | 28,303,000 | 145,439,000 | -73,393,000 | -810,024,000 | 994,242,000 | -78,627,000 | -15,351,000 | 463,239,000 | 127,739,000 | -84,927,000 | 204,221,000 | 143,281,000 | -26,624,000 | 170,022,000 | -45,564,000 | -5,782,000 | 156,461,000 | |||||||||||||||||||||||||||||||||||||||||
disposition of businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses | -333,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation arrangements | -2,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -2,000,000 | -434,000 | -830,000 | -1,875,000 | -861,000 | -146,000 | 119,000 | -631,000 | -3,298,000 | 109,000 | 211,000 | -106,000 | -4,680,000 | -860,000 | -20,000 | -2,350,000 | -1,400,000 | -2,852,000 | 1,062,000 | -336,000 | -3,307,000 | 1,826,000 | -603,000 | -2,280,000 | -5,172,000 | -12,789,000 | -12,744,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on contribution of business to joint venture | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of royalty rights | 138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of royalty rights | -279,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents included in assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash portion of loss on retirement of debt | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment and loss on sale of businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents included in current assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from special charge | 0 | 0 | 0 | 236,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of special charge | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of securities acquired in business acquisition | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: decrease in cash and cash equivalents included in assets held for sale | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: increase in cash and cash equivalents included in assets held for sale | -9,398,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment and loss on sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: cash included in current assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from special charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement and other special charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefits from stock-based compensation arrangements | 473,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
integration, settlement and other special charges | -1,528,000 | -8,064,000 | -2,157,000 | -2,353,000 | -5,073,000 | -1,329,000 | -373,000 | -35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in book overdrafts | 4,292,000 | 12,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from restructuring and other special charges | 187,781,000 | 2,727,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing costs paid | 0 | -612,000 | 0 | 0 | -213,000 | -515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in book overdrafts | -4,688,000 | 207,000 | 621,000 | -14,336,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority share of income | 8,221,000 | 8,604,000 | 7,826,000 | 7,054,000 | 7,399,000 | 6,053,000 | 5,850,000 | 5,408,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to minority partners | -9,246,000 | -5,746,000 | -8,401,000 | -5,714,000 | -6,385,000 | -3,130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of assets | 421,000 | 3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefits associated with stock-based compensation plans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from restructuring | 24,841,000 |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
