Medtronic plc(NYSE:MDT)
Medtronic plc develops, manufactures, distributes, and sells device-based medical therapies to hospitals, physicians, clinicians, and patients worldwide. It operates through four segments: Cardiac and Vascular Group, Minimally Invasive Therapies Group, Restorative Therapies Group, and Diabetes Group...
Website: http://www.medtronic.com
Founded: 1949
Full Time Employees: 90,000
Sector: Healthcare
Industry: Medical Devices
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-01-23 | 2025-10-24 | 2025-07-25 | 2025-04-25 | 2025-01-24 | 2024-10-25 | 2024-07-26 | 2024-04-26 | 2024-01-26 | 2023-10-27 | 2023-07-28 | 2023-04-28 | 2023-01-27 | 2022-10-28 | 2022-07-29 | 2022-04-29 | 2022-01-28 | 2021-10-29 | 2021-07-30 | 2021-04-30 | 2021-01-29 | 2020-10-30 | 2020-07-31 | 2020-04-24 | 2019-10-25 | 2019-07-26 | 2019-01-25 | 2018-10-26 | 2018-07-27 | 2017-10-27 | 2017-07-28 | 2017-01-27 | 2016-07-29 | 2016-01-29 | 2015-10-30 | 2015-07-31 | 2015-01-23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 9,017,000,000 | 8,961,000,000 | 8,578,000,000 | 8,927,000,000 | 8,292,000,000 | 8,403,000,000 | 7,915,000,000 | 8,589,000,000 | 8,089,000,000 | 7,984,000,000 | 7,702,000,000 | 8,545,000,000 | 7,727,000,000 | 7,585,000,000 | 7,371,000,000 | 8,089,000,000 | 7,763,000,000 | 7,847,000,000 | 7,987,000,000 | 8,188,000,000 | 7,775,000,000 | 7,647,000,000 | 6,507,000,000 | 7,706,000,000 | 7,493,000,000 | 7,546,000,000 | 7,481,000,000 | 7,384,000,000 | 7,050,000,000 | 7,390,000,000 | 7,283,000,000 | 7,166,000,000 | 6,934,000,000 | 7,058,000,000 | 7,274,000,000 | ||
yoy | 8.74% | 6.64% | 8.38% | 3.94% | 2.51% | 5.25% | 2.77% | 0.51% | 4.68% | 5.26% | 4.49% | 5.64% | -0.46% | -3.34% | -7.71% | -1.21% | -0.15% | 2.62% | 22.74% | 0.90% | 2.06% | -13.77% | 4.36% | 6.28% | 2.11% | 2.72% | 3.04% | 1.67% | 4.70% | 0.12% | NaN% | ||||||
qoq | 0.62% | 4.46% | -3.91% | 7.66% | -1.32% | 6.17% | -7.85% | 6.18% | 1.32% | 3.66% | -9.87% | 10.59% | 1.87% | 2.90% | -8.88% | 4.20% | -1.07% | -1.75% | -2.45% | 5.31% | 1.67% | 17.52% | 2.84% | -0.70% | 0.87% | 1.31% | 4.74% | -4.60% | 1.47% | 1.63% | 3.35% | -1.76% | -2.97% | NaN% | |||
costs and expenses: | |||||||||||||||||||||||||||||||||||||
cost of products sold, excluding amortization of intangible assets | 3,261,000,000 | 3,061,000,000 | 3,001,000,000 | 3,147,000,000 | 2,779,000,000 | 2,946,000,000 | 2,761,000,000 | 3,044,000,000 | 2,782,000,000 | 2,761,000,000 | 2,628,000,000 | 2,979,000,000 | 2,689,000,000 | 2,535,000,000 | 2,516,000,000 | ||||||||||||||||||||||
research and development expense | 722,000,000 | 754,000,000 | 726,000,000 | 684,000,000 | 675,000,000 | 697,000,000 | 676,000,000 | 675,000,000 | 695,000,000 | 698,000,000 | 668,000,000 | 641,000,000 | 688,000,000 | 676,000,000 | 692,000,000 | 652,000,000 | 668,000,000 | 676,000,000 | 750,000,000 | 632,000,000 | 601,000,000 | 639,000,000 | 621,000,000 | 603,000,000 | 587,000,000 | 561,000,000 | 590,000,000 | 585,000,000 | 555,000,000 | 548,000,000 | 530,000,000 | 556,000,000 | 546,000,000 | 545,000,000 | 558,000,000 | ||
selling, general, and administrative expense | 2,956,000,000 | 2,965,000,000 | 2,806,000,000 | 2,720,000,000 | 2,717,000,000 | 2,757,000,000 | 2,655,000,000 | 2,765,000,000 | 2,673,000,000 | 2,686,000,000 | 2,613,000,000 | 2,616,000,000 | 2,615,000,000 | 2,617,000,000 | 2,567,000,000 | 2,569,000,000 | 2,561,000,000 | 2,615,000,000 | 2,547,000,000 | 2,595,000,000 | 2,537,000,000 | 2,600,000,000 | 2,417,000,000 | 2,620,000,000 | 2,543,000,000 | 2,596,000,000 | 2,605,000,000 | 2,597,000,000 | 2,438,000,000 | 2,485,000,000 | 2,388,000,000 | 2,428,000,000 | 2,317,000,000 | 2,343,000,000 | 2,449,000,000 | 37,075,000 | |
amortization of intangible assets | 441,000,000 | 463,000,000 | 459,000,000 | 564,000,000 | 416,000,000 | 413,000,000 | 414,000,000 | 419,000,000 | 419,000,000 | 425,000,000 | 429,000,000 | 423,000,000 | 431,000,000 | 421,000,000 | 423,000,000 | 435,000,000 | 432,000,000 | 431,000,000 | 436,000,000 | 446,000,000 | 453,000,000 | 443,000,000 | 440,000,000 | 441,000,000 | 440,000,000 | 436,000,000 | 445,000,000 | 446,000,000 | 460,000,000 | 454,000,000 | 497,000,000 | 487,000,000 | 484,000,000 | 483,000,000 | 481,000,000 | ||
restructuring charges | 77,000,000 | 10,000,000 | 45,000,000 | 147,000,000 | 43,000,000 | 30,000,000 | 47,000,000 | 112,000,000 | 20,000,000 | 40,000,000 | 54,000,000 | 294,000,000 | 38,000,000 | 30,000,000 | 14,000,000 | 28,000,000 | 12,000,000 | 10,000,000 | 11,000,000 | 58,000,000 | 83,000,000 | 97,000,000 | 53,000,000 | 27,000,000 | 47,000,000 | 26,000,000 | 24,000,000 | 62,000,000 | 8,000,000 | 8,000,000 | 21,000,000 | 94,000,000 | 19,000,000 | 73,000,000 | 67,000,000 | ||
certain litigation charges | 62,000,000 | 27,000,000 | 213,000,000 | 22,000,000 | 81,000,000 | 44,000,000 | 65,000,000 | 40,000,000 | 35,000,000 | 34,000,000 | 26,000,000 | 122,000,000 | 84,000,000 | -88,000,000 | 121,000,000 | 47,000,000 | 63,000,000 | 103,000,000 | 218,000,000 | 82,000,000 | 26,000,000 | ||||||||||||||||
other operating expense | 35,000,000 | 22,000,000 | 70,000,000 | 15,000,000 | -5,000,000 | 1,000,000 | 477,000,000 | 17,000,000 | 1,000,000 | 56,000,000 | -125,000,000 | -97,000,000 | 35,000,000 | 143,000,000 | -63,000,000 | 21,000,000 | 760,000,000 | 199,000,000 | 82,000,000 | 149,000,000 | 149,000,000 | -22,000,000 | 57,000,000 | 70,000,000 | 151,000,000 | ||||||||||||
operating profit | 1,464,000,000 | 1,686,000,000 | 1,445,000,000 | 1,436,000,000 | 1,646,000,000 | 1,595,000,000 | 1,278,000,000 | 1,053,000,000 | 1,483,000,000 | 1,340,000,000 | 1,268,000,000 | 1,565,000,000 | 1,392,000,000 | 1,404,000,000 | 1,125,000,000 | 1,671,000,000 | 1,659,000,000 | 1,563,000,000 | 859,000,000 | 1,605,000,000 | 1,277,000,000 | 930,000,000 | 673,000,000 | 1,351,000,000 | 1,485,000,000 | 1,542,000,000 | 1,544,000,000 | 1,236,000,000 | 1,901,000,000 | 1,389,000,000 | 1,147,000,000 | 1,167,000,000 | 1,355,000,000 | 1,300,000,000 | 1,131,000,000 | ||
yoy | -11.06% | 5.71% | 13.07% | 36.37% | 10.99% | 19.03% | 0.79% | -32.72% | 6.54% | -4.56% | 12.71% | -6.34% | -16.09% | -10.17% | 30.97% | 4.11% | 29.91% | 68.06% | 27.64% | -5.48% | -37.37% | -56.36% | 9.30% | -21.88% | 11.02% | 34.61% | 5.91% | 40.30% | 6.85% | 1.41% | |||||||
qoq | -13.17% | 16.68% | 0.63% | -12.76% | 3.20% | 24.80% | 21.37% | -29.00% | 10.67% | 5.68% | -18.98% | 12.43% | -0.85% | 24.80% | -32.68% | 0.72% | 6.14% | 81.96% | -46.48% | 25.69% | 37.31% | 38.19% | -9.02% | -3.70% | -0.13% | 24.92% | -34.98% | 36.86% | 21.10% | -1.71% | -13.87% | 4.23% | 14.94% | ||||
operating margin % | 16.24% | 18.81% | 16.85% | 16.09% | 19.85% | 18.98% | 16.15% | 12.26% | 18.33% | 16.78% | 16.46% | 18.31% | 18.01% | 18.51% | 15.26% | 20.66% | 21.37% | 19.92% | 10.75% | 19.60% | 16.42% | 12.16% | 10.34% | NaN% | 17.53% | 19.82% | 20.43% | 20.64% | 16.74% | 26.96% | 18.80% | 15.75% | 16.29% | 19.54% | 18.42% | 15.55% | NaN% |
other non-operating income | -121,000,000 | -92,000,000 | -33,000,000 | 1,000,000 | -72,000,000 | -173,000,000 | -157,000,000 | -5,000,000 | -177,000,000 | -154,000,000 | -76,000,000 | -173,000,000 | -149,000,000 | -109,000,000 | -83,000,000 | -74,000,000 | -67,000,000 | -66,000,000 | -111,000,000 | -103,000,000 | -86,000,000 | -65,000,000 | -82,000,000 | -108,000,000 | -101,000,000 | -71,000,000 | -52,000,000 | -186,000,000 | |||||||||
interest expense | 181,000,000 | 181,000,000 | 176,000,000 | 174,000,000 | 179,000,000 | 209,000,000 | 167,000,000 | 202,000,000 | 188,000,000 | 180,000,000 | 148,000,000 | 187,000,000 | 167,000,000 | 118,000,000 | 164,000,000 | 143,000,000 | 137,000,000 | 136,000,000 | 137,000,000 | 142,000,000 | 143,000,000 | 470,000,000 | 171,000,000 | 165,000,000 | 609,000,000 | 243,000,000 | 241,000,000 | 242,000,000 | 273,000,000 | 286,000,000 | 268,000,000 | 272,000,000 | 275,000,000 | 324,000,000 | 306,000,000 | ||
income before income taxes | 1,404,000,000 | 1,597,000,000 | 1,302,000,000 | 1,261,000,000 | 1,540,000,000 | 1,559,000,000 | 1,268,000,000 | 855,000,000 | 1,472,000,000 | 1,313,000,000 | 1,196,000,000 | 1,551,000,000 | 1,375,000,000 | 1,395,000,000 | 1,044,000,000 | 1,602,000,000 | 1,589,000,000 | 1,493,000,000 | 833,000,000 | 1,566,000,000 | 1,220,000,000 | 525,000,000 | 584,000,000 | 1,294,000,000 | 977,000,000 | 1,370,000,000 | 1,355,000,000 | 1,180,000,000 | 1,728,000,000 | -37,075,000 | |||||||
income tax provision | 254,000,000 | 215,000,000 | 255,000,000 | 199,000,000 | 237,000,000 | 281,000,000 | 220,000,000 | 197,000,000 | 135,000,000 | 402,000,000 | 400,000,000 | 362,000,000 | 146,000,000 | 959,000,000 | 112,000,000 | 110,000,000 | 106,000,000 | 176,000,000 | 64,000,000 | 200,000,000 | -59,000,000 | 31,000,000 | 93,000,000 | -77,000,000 | 100,000,000 | 99,000,000 | 235,000,000 | 103,000,000 | |||||||||
net income | 1,150,000,000 | 1,381,000,000 | 1,047,000,000 | 1,061,000,000 | 1,303,000,000 | 1,278,000,000 | 1,049,000,000 | 660,000,000 | 1,337,000,000 | 911,000,000 | 797,000,000 | 1,189,000,000 | 1,229,000,000 | 435,000,000 | 931,000,000 | 1,492,000,000 | 1,483,000,000 | 1,317,000,000 | 769,000,000 | 1,366,000,000 | 1,279,000,000 | 494,000,000 | 491,000,000 | 1,371,000,000 | 877,000,000 | 1,271,000,000 | 1,120,000,000 | 1,077,000,000 | 2,013,000,000 | 1,009,000,000 | 820,000,000 | 929,000,000 | 1,095,000,000 | 520,000,000 | 820,000,000 | -37,075,000 | |
yoy | -11.74% | 8.06% | -0.19% | 60.76% | -2.54% | 40.29% | 31.62% | -44.49% | 8.79% | 109.43% | -14.39% | -20.31% | -17.13% | -66.97% | 21.07% | 9.22% | 15.95% | 166.60% | 56.62% | -6.71% | -43.67% | -61.37% | 27.30% | -56.43% | 25.97% | 36.59% | 15.93% | 83.84% | 94.04% | 0.00% | -2605.73% | ||||||
qoq | -16.73% | 31.90% | -1.32% | -18.57% | 1.96% | 21.83% | 58.94% | -50.64% | 46.76% | 14.30% | -32.97% | -3.25% | 182.53% | -53.28% | -37.60% | 0.61% | 12.60% | 71.26% | -43.70% | 6.80% | 158.91% | 0.61% | 56.33% | -31.00% | 13.48% | 3.99% | -46.50% | 99.50% | 23.05% | -11.73% | -15.16% | 110.58% | -36.59% | -2311.73% | |||
net income margin % | 12.75% | 15.41% | 12.21% | 11.89% | 15.71% | 15.21% | 13.25% | 7.68% | 16.53% | 11.41% | 10.35% | 13.91% | 15.91% | 5.74% | 12.63% | 18.44% | 19.10% | 16.78% | 9.63% | 16.68% | 16.45% | 6.46% | 7.55% | NaN% | 17.79% | 11.70% | 16.84% | 14.97% | 14.59% | 28.55% | 13.65% | 11.26% | 12.96% | 15.79% | 7.37% | 11.27% | NaN% |
net income attributable to noncontrolling interests | -6,000,000 | -7,000,000 | -7,000,000 | -5,000,000 | -9,000,000 | -9,000,000 | -6,000,000 | -5,000,000 | -15,000,000 | -2,000,000 | -6,000,000 | -9,000,000 | -6,000,000 | -8,000,000 | -2,000,000 | -6,000,000 | -4,000,000 | -6,000,000 | -6,000,000 | -6,000,000 | -9,000,000 | -5,000,000 | -4,000,000 | -7,000,000 | -13,000,000 | 4,000,000 | -1,000,000 | ||||||||||
net income attributable to medtronic | 1,143,000,000 | 1,374,000,000 | 1,040,000,000 | 1,056,000,000 | 1,294,000,000 | 1,270,000,000 | 1,042,000,000 | 654,000,000 | 1,322,000,000 | 909,000,000 | 791,000,000 | 1,179,000,000 | 1,222,000,000 | 427,000,000 | 929,000,000 | 1,485,000,000 | 1,480,000,000 | 1,311,000,000 | 763,000,000 | 1,360,000,000 | 1,270,000,000 | 489,000,000 | 487,000,000 | 1,364,000,000 | 864,000,000 | 1,269,000,000 | 1,115,000,000 | 1,075,000,000 | 2,017,000,000 | 1,016,000,000 | 821,000,000 | ||||||
basic earnings per share | 0.89 | 1.07 | 0.81 | 0.83 | 1.01 | 0.99 | 0.81 | 0.5 | 0.99 | 0.68 | 0.59 | 0.89 | 0.92 | 0.32 | 0.7 | 1.11 | 1.1 | 0.97 | 0.57 | 1.01 | 0.94 | 0.36 | 0.36 | 1.02 | 0.64 | 0.95 | 0.83 | 0.79 | 1.49 | 0.75 | 0.6 | 0.67 | 0.78 | 0.37 | 0.58 | ||
diluted earnings per share | 0.89 | 1.07 | 0.81 | 0.82 | 1.01 | 0.99 | 0.8 | 0.49 | 0.99 | 0.68 | 0.59 | 0.88 | 0.92 | 0.32 | 0.7 | 1.1 | 1.1 | 0.97 | 0.56 | 1 | 0.94 | 0.36 | 0.36 | 1.01 | 0.64 | 0.94 | 0.82 | 0.79 | 1.48 | 0.74 | 0.59 | 0.66 | 0.77 | 0.36 | 0.57 | ||
basic weighted-average shares outstanding | 1,282.6 | 1,282 | 1,281.6 | 1,285.6 | 1,282.4 | 1,282.4 | 1,293.3 | 1,327.7 | 1,329.7 | 1,330.2 | 1,330.5 | 1,329.8 | 1,330.2 | 1,329.4 | 1,329.4 | 1,342.4 | 1,343.7 | 1,345.1 | 1,344.5 | 1,344.9 | 1,346.4 | 1,344.4 | 1,341.9 | 1,340.7 | 1,340.8 | 1,340.8 | 1,342.8 | 1,349.2 | 1,352.7 | 1,355.1 | 1,361.9 | 1,372.2 | 1,392.2 | 1,406.6 | 1,412.9 | 1,418.1 | |
diluted weighted-average shares outstanding | 1,289.5 | 1,288 | 1,287.1 | 1,289.9 | 1,286.2 | 1,286.9 | 1,296.5 | 1,330.2 | 1,331.7 | 1,331.9 | 1,333.8 | 1,332.8 | 1,332 | 1,332 | 1,334.5 | 1,351.4 | 1,350.3 | 1,355.3 | 1,356.4 | 1,354 | 1,356 | 1,352.1 | 1,350 | 1,351.1 | 1,351.4 | 1,351.9 | 1,352.7 | 1,360.9 | 1,365.4 | 1,365.8 | 1,375.6 | 1,383.1 | 1,407.1 | 1,422.2 | 1,428.8 | 1,436.4 | |
other operating income | -34,000,000 | -31,000,000 | -114,000,000 | ||||||||||||||||||||||||||||||||||
cost of products sold | 1,888,500,000 | 2,459,000,000 | 2,497,000,000 | 2,598,000,000 | 2,653,000,000 | 2,621,000,000 | 2,705,000,000 | 2,505,000,000 | 2,394,000,000 | 2,366,000,000 | 2,265,000,000 | 2,203,000,000 | 2,204,000,000 | 2,120,000,000 | 2,349,000,000 | 2,268,000,000 | 2,261,000,000 | 2,141,000,000 | 2,182,000,000 | 2,456,000,000 | |||||||||||||||||
gain on sale of businesses | -697,000,000 | ||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests | -2,000,000 | ||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests | -5,000,000 | -2,000,000 | 7,000,000 | ||||||||||||||||||||||||||||||||||
cash dividends declared per ordinary share | 0.5 | 0.46 | 0.46 | 0.43 | 0.43 | 0.38 | 0.38 | 0.38 | |||||||||||||||||||||||||||||
acquisition-related items | 7,000,000 | 44,000,000 | 68,000,000 | 52,000,000 | 63,000,000 | 49,000,000 | 71,000,000 | ||||||||||||||||||||||||||||||
divestiture-related items | 67,000,000 | 47,000,000 | |||||||||||||||||||||||||||||||||||
special charge | 80,000,000 | 100,000,000 | |||||||||||||||||||||||||||||||||||
other income | 111,000,000 | 46,000,000 | |||||||||||||||||||||||||||||||||||
interest income | -100,000,000 | -92,000,000 | -88,000,000 | -93,000,000 | -99,000,000 | -107,000,000 | -115,000,000 | ||||||||||||||||||||||||||||||
income tax benefit | -285,000,000 | ||||||||||||||||||||||||||||||||||||
other expense | 66,000,000 | 39,000,000 | 9,000,000 | 57,000,000 | 61,000,000 | ||||||||||||||||||||||||||||||||
income before provision for income taxes | 1,195,000,000 | ||||||||||||||||||||||||||||||||||||
provision for income taxes | 186,000,000 | 59,000,000 | 84,000,000 | 563,000,000 | 120,000,000 | ||||||||||||||||||||||||||||||||
income from operations before income taxes | 967,000,000 | 988,000,000 | 1,179,000,000 | 1,083,000,000 | 940,000,000 | ||||||||||||||||||||||||||||||||
benefit from income taxes | 147,000,000 | ||||||||||||||||||||||||||||||||||||
special charges | |||||||||||||||||||||||||||||||||||||
total costs and expenses | 37,075,000 | ||||||||||||||||||||||||||||||||||||
basic and diluted ordinary earnings per share | -5,296 | ||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average ordinary shares outstanding | 7 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-01-23 | 2025-10-24 | 2025-07-25 | 2025-04-25 | 2025-01-24 | 2024-10-25 | 2024-07-26 | 2024-04-26 | 2024-01-26 | 2023-10-27 | 2023-07-28 | 2023-04-28 | 2023-01-27 | 2022-10-28 | 2022-07-29 | 2022-04-29 | 2022-01-28 | 2021-10-29 | 2021-07-30 | 2021-04-30 | 2021-01-29 | 2020-10-30 | 2020-07-31 | 2020-04-24 | 2019-10-25 | 2019-07-26 | 2019-01-25 | 2018-10-26 | 2018-07-27 | 2017-10-27 | 2017-07-28 | 2017-01-27 | 2016-01-29 | 2015-10-30 | 2015-07-31 | 2015-01-23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,147,000,000 | 1,282,000,000 | 1,273,000,000 | 2,218,000,000 | 1,240,000,000 | 1,394,000,000 | 1,311,000,000 | 1,284,000,000 | 1,623,000,000 | 1,311,000,000 | 1,339,000,000 | 1,543,000,000 | 4,521,000,000 | 4,828,000,000 | 2,140,000,000 | 3,714,000,000 | 3,479,000,000 | 2,900,000,000 | 3,004,000,000 | 3,593,000,000 | 5,077,000,000 | 6,420,000,000 | 6,499,000,000 | 4,140,000,000 | 3,962,000,000 | 5,080,000,000 | 3,703,000,000 | 3,911,000,000 | 4,380,000,000 | 5,529,000,000 | 4,691,000,000 | 2,768,000,000 | 2,721,000,000 | 2,378,000,000 | 2,979,000,000 | 46,000 |
investments | 7,236,000,000 | 7,045,000,000 | 6,848,000,000 | 6,747,000,000 | 6,682,000,000 | 6,595,000,000 | 6,532,000,000 | 6,721,000,000 | 6,698,000,000 | 6,423,000,000 | 6,537,000,000 | 6,416,000,000 | 6,616,000,000 | 6,602,000,000 | 6,733,000,000 | 6,859,000,000 | 7,742,000,000 | 7,769,000,000 | 7,591,000,000 | 7,224,000,000 | 9,562,000,000 | 7,857,000,000 | 6,513,000,000 | 6,808,000,000 | 6,436,000,000 | 5,603,000,000 | 5,439,000,000 | 6,222,000,000 | 6,624,000,000 | 7,997,000,000 | 8,397,000,000 | 8,690,000,000 | 14,565,000,000 | 14,851,000,000 | 15,003,000,000 | |
accounts receivable, less allowances | 6,359,000,000 | 6,389,000,000 | 6,263,000,000 | 6,515,000,000 | 6,115,000,000 | 6,260,000,000 | 6,011,000,000 | 6,128,000,000 | 5,968,000,000 | 5,934,000,000 | 5,806,000,000 | 5,998,000,000 | 5,887,000,000 | 5,626,000,000 | 5,308,000,000 | 5,551,000,000 | 5,446,000,000 | 5,493,000,000 | 5,431,000,000 | 5,462,000,000 | 5,215,000,000 | 5,348,000,000 | 4,876,000,000 | 4,645,000,000 | 6,118,000,000 | 5,894,000,000 | 5,854,000,000 | 5,743,000,000 | 5,674,000,000 | 5,752,000,000 | 5,784,000,000 | 5,453,000,000 | 4,863,000,000 | 5,044,000,000 | 4,811,000,000 | |
inventories | 6,309,000,000 | 6,156,000,000 | 5,886,000,000 | 5,476,000,000 | 5,610,000,000 | 5,479,000,000 | 5,414,000,000 | 5,217,000,000 | 5,726,000,000 | 5,754,000,000 | 5,668,000,000 | 5,293,000,000 | 5,375,000,000 | 5,055,000,000 | 4,809,000,000 | 4,616,000,000 | 4,514,000,000 | 4,349,000,000 | 4,288,000,000 | 4,313,000,000 | 4,508,000,000 | 4,484,000,000 | 4,551,000,000 | 4,229,000,000 | 4,042,000,000 | 3,932,000,000 | 3,866,000,000 | 3,763,000,000 | 3,681,000,000 | 3,638,000,000 | 3,538,000,000 | 3,720,000,000 | 3,536,000,000 | 3,516,000,000 | 3,404,000,000 | |
other current assets | 3,020,000,000 | 3,124,000,000 | 2,952,000,000 | 2,858,000,000 | 2,865,000,000 | 2,710,000,000 | 2,679,000,000 | 2,584,000,000 | 2,499,000,000 | 2,658,000,000 | 2,518,000,000 | 2,425,000,000 | 2,965,000,000 | 3,287,000,000 | 3,145,000,000 | 2,318,000,000 | 2,122,000,000 | 2,220,000,000 | 2,120,000,000 | 1,955,000,000 | 1,986,000,000 | 1,927,000,000 | 2,070,000,000 | 2,209,000,000 | 2,095,000,000 | 2,196,000,000 | 2,015,000,000 | 2,014,000,000 | 2,101,000,000 | 2,246,000,000 | 2,000,000,000 | 1,792,000,000 | ||||
total current assets | 24,071,000,000 | 23,996,000,000 | 23,223,000,000 | 23,814,000,000 | 22,513,000,000 | 22,438,000,000 | 21,947,000,000 | 21,935,000,000 | 22,513,000,000 | 22,081,000,000 | 21,869,000,000 | 21,675,000,000 | 25,364,000,000 | 25,398,000,000 | 22,135,000,000 | 23,059,000,000 | 23,303,000,000 | 22,731,000,000 | 22,434,000,000 | 22,548,000,000 | 26,347,000,000 | 26,036,000,000 | 24,509,000,000 | 22,031,000,000 | 22,653,000,000 | 22,705,000,000 | 20,877,000,000 | 21,653,000,000 | 22,460,000,000 | 25,162,000,000 | 24,779,000,000 | 22,423,000,000 | 27,569,000,000 | 28,723,000,000 | 29,147,000,000 | 46,000 |
property, plant, and equipment | 7,179,000,000 | 7,164,000,000 | 7,006,000,000 | 6,837,000,000 | 6,593,000,000 | 6,438,000,000 | 6,282,000,000 | 6,131,000,000 | 5,838,000,000 | 5,735,000,000 | 5,665,000,000 | 5,569,000,000 | 13,926,000,000 | 13,497,000,000 | 13,323,000,000 | 5,413,000,000 | 13,074,000,000 | 12,978,000,000 | 12,808,000,000 | 5,221,000,000 | 12,398,000,000 | 12,198,000,000 | 11,952,000,000 | 4,828,000,000 | 11,364,000,000 | 11,136,000,000 | 10,746,000,000 | 10,512,000,000 | 10,336,000,000 | 10,115,000,000 | 9,890,000,000 | 10,436,000,000 | 9,346,000,000 | 9,215,000,000 | 9,026,000,000 | |
goodwill | 41,892,000,000 | 41,811,000,000 | 42,007,000,000 | 41,737,000,000 | 40,819,000,000 | 41,161,000,000 | 41,084,000,000 | 40,986,000,000 | 41,160,000,000 | 40,821,000,000 | 41,436,000,000 | 41,425,000,000 | 41,565,000,000 | 40,417,000,000 | 40,324,000,000 | 40,502,000,000 | 41,346,000,000 | 41,612,000,000 | 41,720,000,000 | 41,961,000,000 | 42,141,000,000 | 41,212,000,000 | 40,714,000,000 | 39,841,000,000 | 39,952,000,000 | 40,082,000,000 | 40,003,000,000 | 38,605,000,000 | 38,955,000,000 | 39,077,000,000 | 39,196,000,000 | 41,224,000,000 | 40,376,000,000 | 41,274,000,000 | 40,657,000,000 | |
other intangible assets | 10,335,000,000 | 10,770,000,000 | 11,223,000,000 | 11,667,000,000 | 12,184,000,000 | 12,423,000,000 | 12,819,000,000 | 13,225,000,000 | 13,690,000,000 | 14,060,000,000 | 14,434,000,000 | 14,844,000,000 | 15,265,000,000 | 15,655,000,000 | 15,775,000,000 | 15,595,000,000 | 16,078,000,000 | 16,523,000,000 | 16,890,000,000 | 17,740,000,000 | 18,240,000,000 | 18,412,000,000 | 18,670,000,000 | 19,063,000,000 | 19,775,000,000 | 20,234,000,000 | 20,835,000,000 | 20,819,000,000 | 21,270,000,000 | 22,625,000,000 | 23,006,000,000 | 26,209,000,000 | 27,316,000,000 | 27,731,000,000 | 27,699,000,000 | |
tax assets | 3,967,000,000 | 3,857,000,000 | 3,929,000,000 | 4,040,000,000 | 3,614,000,000 | 3,572,000,000 | 3,554,000,000 | 3,657,000,000 | 3,599,000,000 | 3,428,000,000 | 3,461,000,000 | 3,477,000,000 | 3,361,000,000 | 3,350,000,000 | 3,311,000,000 | 3,403,000,000 | 3,309,000,000 | 3,203,000,000 | 3,187,000,000 | 3,169,000,000 | 3,310,000,000 | 3,176,000,000 | 2,988,000,000 | 2,832,000,000 | 1,804,000,000 | 1,545,000,000 | 1,496,000,000 | 1,414,000,000 | 1,413,000,000 | 1,749,000,000 | 1,598,000,000 | 1,484,000,000 | 502,000,000 | 1,619,000,000 | 1,490,000,000 | |
other assets | 4,041,000,000 | 3,748,000,000 | 3,585,000,000 | 3,584,000,000 | 4,250,000,000 | 4,009,000,000 | 4,062,000,000 | 4,047,000,000 | 4,036,000,000 | 3,962,000,000 | 3,912,000,000 | 3,959,000,000 | 3,142,000,000 | 3,124,000,000 | 3,088,000,000 | 3,008,000,000 | 2,517,000,000 | 2,499,000,000 | 2,409,000,000 | 2,443,000,000 | 2,208,000,000 | 2,112,000,000 | 2,143,000,000 | 2,094,000,000 | 2,113,000,000 | 1,991,000,000 | 926,000,000 | 1,123,000,000 | 1,099,000,000 | 1,404,000,000 | 1,284,000,000 | 1,291,000,000 | 1,749,000,000 | 1,714,000,000 | 1,679,000,000 | |
total assets | 91,485,000,000 | 91,346,000,000 | 90,972,000,000 | 91,680,000,000 | 89,973,000,000 | 90,042,000,000 | 89,749,000,000 | 89,981,000,000 | 90,836,000,000 | 90,087,000,000 | 90,776,000,000 | 90,948,000,000 | 94,134,000,000 | 93,241,000,000 | 89,914,000,000 | 90,981,000,000 | 91,804,000,000 | 91,756,000,000 | 91,802,000,000 | 93,083,000,000 | 97,270,000,000 | 95,886,000,000 | 93,906,000,000 | 90,689,000,000 | 91,053,000,000 | 91,268,000,000 | 88,730,000,000 | 88,150,000,000 | 89,721,000,000 | 94,458,000,000 | 100,250,000,000 | 97,578,000,000 | 102,706,000,000 | 104,945,000,000 | 104,626,000,000 | 46,000 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||
current debt obligations | 191,000,000 | 1,420,000,000 | 2,430,000,000 | 2,874,000,000 | 2,622,000,000 | 3,719,000,000 | 1,553,000,000 | 1,092,000,000 | 1,029,000,000 | 1,339,000,000 | 519,000,000 | 20,000,000 | 5,918,000,000 | 5,864,000,000 | 5,729,000,000 | 3,742,000,000 | 865,000,000 | 16,000,000 | 6,000,000 | 11,000,000 | 3,821,000,000 | 4,041,000,000 | 5,823,000,000 | 2,776,000,000 | 875,000,000 | 1,458,000,000 | 1,356,000,000 | 1,343,000,000 | 1,545,000,000 | 3,131,000,000 | 8,058,000,000 | 6,226,000,000 | ||||
accounts payable | 2,569,000,000 | 2,581,000,000 | 2,555,000,000 | 2,449,000,000 | 2,286,000,000 | 2,376,000,000 | 2,291,000,000 | 2,410,000,000 | 1,992,000,000 | 2,174,000,000 | 2,239,000,000 | 2,662,000,000 | 2,209,000,000 | 2,198,000,000 | 2,180,000,000 | 2,276,000,000 | 1,985,000,000 | 1,917,000,000 | 1,864,000,000 | 2,106,000,000 | 1,816,000,000 | 1,902,000,000 | 1,720,000,000 | 1,996,000,000 | 1,965,000,000 | 1,906,000,000 | 1,706,000,000 | 1,742,000,000 | 1,789,000,000 | 1,718,000,000 | 1,759,000,000 | 1,557,000,000 | 1,437,000,000 | 1,447,000,000 | 1,321,000,000 | 37,000,000 |
accrued compensation | 2,581,000,000 | 2,130,000,000 | 2,017,000,000 | 2,514,000,000 | 2,281,000,000 | 1,893,000,000 | 1,776,000,000 | 2,375,000,000 | 2,174,000,000 | 1,758,000,000 | 1,695,000,000 | 1,949,000,000 | 2,007,000,000 | 1,721,000,000 | 1,773,000,000 | 2,121,000,000 | 2,152,000,000 | 1,934,000,000 | 1,901,000,000 | 2,482,000,000 | 2,495,000,000 | 2,133,000,000 | 1,815,000,000 | 2,099,000,000 | 1,773,000,000 | 1,507,000,000 | 1,796,000,000 | 1,663,000,000 | 1,371,000,000 | 1,502,000,000 | 1,304,000,000 | 1,521,000,000 | 1,481,000,000 | 1,389,000,000 | 1,171,000,000 | |
accrued income taxes | 650,000,000 | 650,000,000 | 933,000,000 | 1,358,000,000 | 1,125,000,000 | 947,000,000 | 1,063,000,000 | 1,330,000,000 | 1,109,000,000 | 1,088,000,000 | 1,013,000,000 | 840,000,000 | 657,000,000 | 651,000,000 | 549,000,000 | 704,000,000 | 383,000,000 | 467,000,000 | 341,000,000 | 435,000,000 | 403,000,000 | 406,000,000 | 390,000,000 | 502,000,000 | 442,000,000 | 500,000,000 | 648,000,000 | 536,000,000 | 784,000,000 | 872,000,000 | 717,000,000 | 821,000,000 | 454,000,000 | 533,000,000 | 477,000,000 | |
other accrued expenses | 3,504,000,000 | 3,153,000,000 | 3,596,000,000 | 3,683,000,000 | 3,526,000,000 | 3,260,000,000 | 3,604,000,000 | 3,582,000,000 | 3,488,000,000 | 3,299,000,000 | 3,581,000,000 | 3,581,000,000 | 3,630,000,000 | 4,031,000,000 | 3,816,000,000 | 3,551,000,000 | 3,542,000,000 | 3,469,000,000 | 3,652,000,000 | 3,475,000,000 | 3,999,000,000 | 3,589,000,000 | 3,338,000,000 | 2,993,000,000 | 3,115,000,000 | 3,147,000,000 | 3,347,000,000 | 3,179,000,000 | 3,623,000,000 | 3,273,000,000 | 3,251,000,000 | 2,547,000,000 | 2,616,000,000 | 2,457,000,000 | 2,721,000,000 | |
total current liabilities | 9,495,000,000 | 9,935,000,000 | 11,530,000,000 | 12,879,000,000 | 11,840,000,000 | 12,195,000,000 | 10,287,000,000 | 10,789,000,000 | 9,793,000,000 | 9,659,000,000 | 9,047,000,000 | 9,051,000,000 | 14,422,000,000 | 14,465,000,000 | 14,049,000,000 | 12,394,000,000 | 8,927,000,000 | 7,803,000,000 | 7,764,000,000 | 8,509,000,000 | 12,534,000,000 | 12,071,000,000 | 13,086,000,000 | 10,366,000,000 | 8,170,000,000 | 8,518,000,000 | 8,853,000,000 | 8,463,000,000 | 9,112,000,000 | 10,496,000,000 | 15,148,000,000 | 12,672,000,000 | 8,141,000,000 | 8,126,000,000 | 7,660,000,000 | 37,000,000 |
long-term debt | 27,880,000,000 | 27,680,000,000 | 26,179,000,000 | 25,642,000,000 | 23,985,000,000 | 24,607,000,000 | 26,312,000,000 | 23,932,000,000 | 24,153,000,000 | 23,741,000,000 | 24,463,000,000 | 24,344,000,000 | 22,210,000,000 | 20,753,000,000 | 17,481,000,000 | 20,372,000,000 | 24,290,000,000 | 25,607,000,000 | 25,958,000,000 | 26,378,000,000 | 26,502,000,000 | 25,967,000,000 | 22,867,000,000 | 22,021,000,000 | 24,752,000,000 | 24,804,000,000 | 23,674,000,000 | 23,673,000,000 | 23,678,000,000 | 25,941,000,000 | 25,953,000,000 | 25,923,000,000 | 33,681,000,000 | 33,690,000,000 | 33,709,000,000 | |
accrued compensation and retirement benefits | 1,191,000,000 | 1,184,000,000 | 1,179,000,000 | 1,158,000,000 | 1,063,000,000 | 1,084,000,000 | 1,107,000,000 | 1,101,000,000 | 1,049,000,000 | 1,020,000,000 | 1,092,000,000 | 1,093,000,000 | 1,103,000,000 | 1,048,000,000 | 1,102,000,000 | 1,113,000,000 | 1,369,000,000 | 1,505,000,000 | 1,521,000,000 | 1,557,000,000 | 2,042,000,000 | 2,024,000,000 | 1,962,000,000 | 1,910,000,000 | 1,573,000,000 | 1,640,000,000 | 1,313,000,000 | 1,301,000,000 | 1,412,000,000 | 1,475,000,000 | 1,663,000,000 | 1,610,000,000 | ||||
deferred tax liabilities | 365,000,000 | 386,000,000 | 416,000,000 | 403,000,000 | 452,000,000 | 473,000,000 | 496,000,000 | 515,000,000 | 615,000,000 | 686,000,000 | 687,000,000 | 708,000,000 | 747,000,000 | 871,000,000 | 899,000,000 | 884,000,000 | 968,000,000 | 1,024,000,000 | 1,054,000,000 | 1,028,000,000 | 1,232,000,000 | 1,251,000,000 | 1,231,000,000 | 1,174,000,000 | 1,376,000,000 | 1,346,000,000 | 1,356,000,000 | 1,325,000,000 | 1,347,000,000 | 1,841,000,000 | 2,610,000,000 | 3,643,000,000 | 142,000,000 | 120,000,000 | ||
other liabilities | 1,770,000,000 | 1,764,000,000 | 1,813,000,000 | 1,769,000,000 | 1,533,000,000 | 1,534,000,000 | 1,470,000,000 | 1,365,000,000 | 1,410,000,000 | 1,556,000,000 | 1,715,000,000 | 1,727,000,000 | 1,730,000,000 | 1,435,000,000 | 1,440,000,000 | 1,410,000,000 | 1,423,000,000 | 1,547,000,000 | 1,579,000,000 | 1,756,000,000 | 1,768,000,000 | 1,688,000,000 | 1,598,000,000 | 1,664,000,000 | 1,758,000,000 | 1,590,000,000 | 719,000,000 | 724,000,000 | 801,000,000 | 933,000,000 | 1,026,000,000 | 1,710,000,000 | ||||
total liabilities | 42,289,000,000 | 42,489,000,000 | 42,839,000,000 | 43,424,000,000 | 40,358,000,000 | 41,326,000,000 | 41,589,000,000 | 39,561,000,000 | 38,840,000,000 | 38,440,000,000 | 39,410,000,000 | 39,283,000,000 | 42,516,000,000 | 41,184,000,000 | 37,071,000,000 | 38,260,000,000 | 39,091,000,000 | 39,596,000,000 | 40,137,000,000 | 41,481,000,000 | 46,342,000,000 | 45,570,000,000 | 43,463,000,000 | 39,817,000,000 | 40,334,000,000 | 40,771,000,000 | 38,789,000,000 | 38,436,000,000 | 39,392,000,000 | 42,880,000,000 | 49,463,000,000 | 48,085,000,000 | 51,890,000,000 | 52,676,000,000 | 51,817,000,000 | 37,000,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||
ordinary shares— par value 0.0001... | ||||||||||||||||||||||||||||||||||||
additional paid-in capital | 21,012,000,000 | 20,857,000,000 | 20,891,000,000 | 20,833,000,000 | 20,910,000,000 | 20,824,000,000 | 20,810,000,000 | 23,129,000,000 | 24,589,000,000 | 24,580,000,000 | 24,587,000,000 | 24,590,000,000 | 24,513,000,000 | 24,442,000,000 | 24,335,000,000 | 24,566,000,000 | 25,814,000,000 | 26,059,000,000 | 26,184,000,000 | 26,319,000,000 | 26,665,000,000 | 26,481,000,000 | 26,261,000,000 | 26,165,000,000 | 26,171,000,000 | 26,470,000,000 | 26,518,000,000 | 27,048,000,000 | 27,817,000,000 | 28,091,000,000 | 28,553,000,000 | 73,000 | ||||
retained earnings | 32,303,000,000 | 32,070,000,000 | 31,606,000,000 | 31,476,000,000 | 31,317,000,000 | 30,919,000,000 | 30,547,000,000 | 30,403,000,000 | 30,661,000,000 | 30,256,000,000 | 30,265,000,000 | 30,392,000,000 | 30,117,000,000 | 29,799,000,000 | 30,276,000,000 | 30,250,000,000 | 29,607,000,000 | 28,974,000,000 | 28,511,000,000 | 28,594,000,000 | 28,015,000,000 | 27,526,000,000 | 27,817,000,000 | 28,132,000,000 | 27,018,000,000 | 26,377,000,000 | 25,769,000,000 | 25,171,000,000 | 24,730,000,000 | 25,438,000,000 | 24,043,000,000 | 52,266,000,000 | 53,781,000,000 | 53,740,000,000 | 54,165,000,000 | -37,075,000 |
accumulated other comprehensive loss | -4,330,000,000 | -4,275,000,000 | -4,604,000,000 | -4,284,000,000 | -2,839,000,000 | -3,250,000,000 | -3,410,000,000 | -3,318,000,000 | -3,459,000,000 | -3,377,000,000 | -3,674,000,000 | -3,499,000,000 | -3,189,000,000 | -2,361,000,000 | -1,939,000,000 | -2,265,000,000 | -2,879,000,000 | -3,042,000,000 | -3,209,000,000 | -3,485,000,000 | -3,922,000,000 | -3,843,000,000 | -3,782,000,000 | -3,560,000,000 | -2,611,000,000 | -2,484,000,000 | -2,458,000,000 | -2,612,000,000 | -2,323,000,000 | -2,060,000,000 | -1,924,000,000 | -2,879,000,000 | -2,965,000,000 | -1,471,000,000 | -1,356,000,000 | |
total shareholders’ equity | 48,985,000,000 | 48,652,000,000 | 47,893,000,000 | 48,024,000,000 | 49,387,000,000 | 48,494,000,000 | 47,947,000,000 | 50,214,000,000 | 51,792,000,000 | 51,460,000,000 | 51,178,000,000 | 51,483,000,000 | 51,441,000,000 | 51,880,000,000 | 52,672,000,000 | 52,551,000,000 | 52,542,000,000 | 51,991,000,000 | 51,486,000,000 | 51,428,000,000 | 50,758,000,000 | 50,164,000,000 | 50,296,000,000 | 50,737,000,000 | 50,578,000,000 | 50,363,000,000 | 49,829,000,000 | 49,607,000,000 | 50,224,000,000 | 51,469,000,000 | 50,672,000,000 | 49,387,000,000 | 50,816,000,000 | 52,269,000,000 | 52,809,000,000 | -36,954,000 |
noncontrolling interests | 211,000,000 | 204,000,000 | 240,000,000 | 232,000,000 | 228,000,000 | 222,000,000 | 213,000,000 | 206,000,000 | 204,000,000 | 187,000,000 | 188,000,000 | 182,000,000 | 177,000,000 | 177,000,000 | 170,000,000 | 171,000,000 | 171,000,000 | 168,000,000 | 178,000,000 | 174,000,000 | 170,000,000 | 152,000,000 | 147,000,000 | 135,000,000 | 141,000,000 | 134,000,000 | 112,000,000 | 107,000,000 | 105,000,000 | 109,000,000 | 115,000,000 | 106,000,000 | ||||
total equity | 49,196,000,000 | 48,857,000,000 | 48,133,000,000 | 48,256,000,000 | 49,615,000,000 | 48,716,000,000 | 48,160,000,000 | 50,420,000,000 | 51,996,000,000 | 51,647,000,000 | 51,366,000,000 | 51,665,000,000 | 51,618,000,000 | 52,057,000,000 | 52,843,000,000 | 52,722,000,000 | 52,713,000,000 | 52,159,000,000 | 51,664,000,000 | 51,602,000,000 | 50,928,000,000 | 50,316,000,000 | 50,443,000,000 | 50,872,000,000 | 50,719,000,000 | 50,497,000,000 | 49,941,000,000 | 49,714,000,000 | 50,329,000,000 | 51,578,000,000 | 50,787,000,000 | 49,493,000,000 | ||||
total liabilities and equity | 91,485,000,000 | 91,346,000,000 | 90,972,000,000 | 91,680,000,000 | 89,973,000,000 | 90,042,000,000 | 89,749,000,000 | 89,981,000,000 | 90,836,000,000 | 90,087,000,000 | 90,776,000,000 | 90,948,000,000 | 94,134,000,000 | 93,241,000,000 | 89,914,000,000 | 90,981,000,000 | 91,804,000,000 | 91,756,000,000 | 91,802,000,000 | 93,083,000,000 | 97,270,000,000 | 95,886,000,000 | 93,906,000,000 | 90,689,000,000 | 91,053,000,000 | 91,268,000,000 | 88,730,000,000 | 88,150,000,000 | 89,721,000,000 | 94,458,000,000 | 100,250,000,000 | 97,578,000,000 | ||||
accumulated depreciation | -8,489,000,000 | -8,199,000,000 | -8,043,000,000 | -7,823,000,000 | -7,790,000,000 | -7,646,000,000 | -7,375,000,000 | -7,260,000,000 | -7,070,000,000 | -6,608,000,000 | -6,425,000,000 | -6,153,000,000 | -5,976,000,000 | -5,812,000,000 | -5,674,000,000 | -5,503,000,000 | -5,489,000,000 | -4,710,000,000 | -4,537,000,000 | -4,354,000,000 | ||||||||||||||||
current assets held for sale | 369,000,000 | |||||||||||||||||||||||||||||||||||
noncurrent assets held for sale | 6,000,000,000 | |||||||||||||||||||||||||||||||||||
current liabilities held for sale | 59,000,000 | |||||||||||||||||||||||||||||||||||
noncurrent liabilities held for sale | 893,000,000 | |||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 1,382,000,000 | 1,315,000,000 | 1,460,000,000 | |||||||||||||||||||||||||||||||||
long-term tax assets | 1,060,000,000 | 825,000,000 | 772,000,000 | |||||||||||||||||||||||||||||||||
short-term borrowings | 2,153,000,000 | 2,158,000,000 | 1,850,000,000 | |||||||||||||||||||||||||||||||||
long-term accrued compensation and retirement benefits | 1,585,000,000 | 1,577,000,000 | 1,549,000,000 | |||||||||||||||||||||||||||||||||
long-term accrued income taxes | 2,822,000,000 | 2,771,000,000 | 2,541,000,000 | |||||||||||||||||||||||||||||||||
long-term deferred tax liabilities | 3,802,000,000 | 4,766,000,000 | 4,701,000,000 | |||||||||||||||||||||||||||||||||
other long-term liabilities | 1,859,000,000 | 1,746,000,000 | 1,657,000,000 | |||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 102,706,000,000 | 104,945,000,000 | 104,626,000,000 | 46,000 | ||||||||||||||||||||||||||||||||
a preferred shares— par value 1.00 | 2,000 | |||||||||||||||||||||||||||||||||||
euro deferred shares— par value €1.00 | 46,000 | |||||||||||||||||||||||||||||||||||
euro ordinary shares— par value €1.00 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-01-23 | 2025-10-24 | 2025-07-25 | 2025-04-25 | 2025-01-24 | 2024-10-25 | 2024-07-26 | 2024-04-26 | 2024-01-26 | 2023-10-27 | 2023-07-28 | 2023-04-28 | 2023-01-27 | 2022-10-28 | 2022-07-29 | 2022-04-29 | 2022-01-28 | 2021-10-29 | 2021-07-30 | 2021-04-30 | 2021-01-29 | 2020-10-30 | 2020-07-31 | 2019-10-25 | 2019-07-26 | 2019-01-25 | 2018-10-26 | 2018-07-27 | 2017-10-27 | 2017-07-28 | 2016-01-29 | 2015-10-30 | 2015-07-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||
net income | 1,150,000,000 | 1,381,000,000 | 1,047,000,000 | 1,061,000,000 | 1,303,000,000 | 1,278,000,000 | 1,049,000,000 | 660,000,000 | 1,337,000,000 | 911,000,000 | 797,000,000 | 1,189,000,000 | 1,228,000,000 | 436,000,000 | 931,000,000 | 1,492,000,000 | 1,484,000,000 | 1,317,000,000 | 769,000,000 | 1,366,000,000 | 1,279,000,000 | 494,000,000 | 491,000,000 | 1,371,000,000 | 877,000,000 | 1,271,000,000 | 1,120,000,000 | 1,077,000,000 | 2,013,000,000 | 1,009,000,000 | 1,095,000,000 | 520,000,000 | 820,000,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||
depreciation and amortization | 749,000,000 | 745,000,000 | 748,000,000 | 840,000,000 | 684,000,000 | 675,000,000 | 662,000,000 | 654,000,000 | 649,000,000 | 672,000,000 | 672,000,000 | 679,000,000 | 679,000,000 | 671,000,000 | 668,000,000 | 688,000,000 | 672,000,000 | 676,000,000 | 671,000,000 | 684,000,000 | 678,000,000 | 671,000,000 | 669,000,000 | 671,000,000 | 657,000,000 | 675,000,000 | 651,000,000 | 666,000,000 | 678,000,000 | 636,000,000 | 715,000,000 | 696,000,000 | 701,000,000 |
provision for credit losses | 36,000,000 | 38,000,000 | 28,000,000 | 27,000,000 | 51,000,000 | 27,000,000 | 18,000,000 | 28,000,000 | 25,000,000 | 16,000,000 | 21,000,000 | 19,000,000 | 13,000,000 | 26,000,000 | 15,000,000 | ||||||||||||||||||
deferred income taxes | -101,000,000 | -7,000,000 | 167,000,000 | -235,000,000 | -138,000,000 | -31,000,000 | 88,000,000 | -258,000,000 | -214,000,000 | -148,000,000 | 14,000,000 | -74,000,000 | -18,000,000 | -370,000,000 | -156,000,000 | -67,000,000 | -11,000,000 | -214,000,000 | -139,000,000 | -72,000,000 | 3,000,000 | -263,000,000 | 18,000,000 | -125,000,000 | -83,000,000 | 3,000,000 | -888,000,000 | 58,000,000 | -17,000,000 | -115,000,000 | -159,000,000 | ||
stock-based compensation | 94,000,000 | 182,000,000 | 86,000,000 | 89,000,000 | 98,000,000 | 159,000,000 | 83,000,000 | 90,000,000 | 84,000,000 | 146,000,000 | 73,000,000 | 75,000,000 | 81,000,000 | 137,000,000 | 62,000,000 | 72,000,000 | 78,000,000 | 140,000,000 | 69,000,000 | 69,000,000 | 65,000,000 | 140,000,000 | 70,000,000 | 108,000,000 | 61,000,000 | 60,000,000 | 104,000,000 | 64,000,000 | 106,000,000 | 92,000,000 | 82,000,000 | 113,000,000 | 96,000,000 |
other | 113,000,000 | 8,000,000 | 159,000,000 | 296,000,000 | 112,000,000 | -89,000,000 | -9,000,000 | 308,000,000 | 83,000,000 | 47,000,000 | 135,000,000 | 88,000,000 | 34,000,000 | 27,000,000 | 121,000,000 | 46,000,000 | -38,000,000 | 14,000,000 | 116,000,000 | 90,000,000 | 49,000,000 | 44,000,000 | 68,000,000 | 61,000,000 | 58,000,000 | 56,000,000 | 52,000,000 | 3,000,000 | -2,000,000 | 6,000,000 | -47,000,000 | -38,000,000 | -32,000,000 |
change in operating assets and liabilities, net of acquisitions and divestitures: | |||||||||||||||||||||||||||||||||
accounts receivable | 13,000,000 | -214,000,000 | 288,000,000 | -249,000,000 | -3,000,000 | -291,000,000 | 110,000,000 | -251,000,000 | -23,000,000 | -281,000,000 | 164,000,000 | -168,000,000 | -62,000,000 | -435,000,000 | 89,000,000 | -265,000,000 | -41,000,000 | -131,000,000 | -40,000,000 | -311,000,000 | 219,000,000 | -527,000,000 | -142,000,000 | -280,000,000 | 319,000,000 | -103,000,000 | -175,000,000 | 138,000,000 | 20,000,000 | -88,000,000 | 87,000,000 | -280,000,000 | 279,000,000 |
inventories | -131,000,000 | -299,000,000 | -373,000,000 | 186,000,000 | -200,000,000 | -61,000,000 | -217,000,000 | 391,000,000 | 86,000,000 | -206,000,000 | -410,000,000 | -3,000,000 | -152,000,000 | -404,000,000 | -380,000,000 | -201,000,000 | -203,000,000 | -81,000,000 | -75,000,000 | 153,000,000 | 70,000,000 | 90,000,000 | -235,000,000 | -145,000,000 | -122,000,000 | -55,000,000 | -132,000,000 | -180,000,000 | -109,000,000 | -164,000,000 | -62,000,000 | -119,000,000 | -207,000,000 |
accounts payable and accrued liabilities | 703,000,000 | -182,000,000 | -598,000,000 | 366,000,000 | 550,000,000 | -103,000,000 | -604,000,000 | 644,000,000 | 446,000,000 | -26,000,000 | -673,000,000 | 533,000,000 | 177,000,000 | 133,000,000 | -147,000,000 | 207,000,000 | 452,000,000 | -30,000,000 | -416,000,000 | 2,000,000 | 421,000,000 | 649,000,000 | -541,000,000 | 335,000,000 | -629,000,000 | 187,000,000 | -61,000,000 | 85,000,000 | 85,000,000 | -392,000,000 | 546,000,000 | 55,000,000 | -424,000,000 |
other operating assets and liabilities | 117,000,000 | -727,000,000 | -464,000,000 | 147,000,000 | 115,000,000 | -606,000,000 | -194,000,000 | 140,000,000 | 1,000,000 | -582,000,000 | 96,000,000 | 196,000,000 | -438,000,000 | 405,000,000 | -311,000,000 | 379,000,000 | -35,000,000 | -88,000,000 | -321,000,000 | -119,000,000 | -303,000,000 | 15,000,000 | -142,000,000 | -10,000,000 | -160,000,000 | 66,000,000 | -330,000,000 | -169,000,000 | -275,000,000 | -419,000,000 | -472,000,000 | 481,000,000 | -408,000,000 |
net cash from operating activities | 2,744,000,000 | 925,000,000 | 1,088,000,000 | 2,528,000,000 | 2,572,000,000 | 958,000,000 | 986,000,000 | 2,777,000,000 | 2,474,000,000 | 661,000,000 | 875,000,000 | 2,460,000,000 | 1,574,000,000 | 922,000,000 | 1,083,000,000 | 2,057,000,000 | 2,228,000,000 | 1,769,000,000 | 1,292,000,000 | 1,745,000,000 | 2,356,000,000 | 1,861,000,000 | 278,000,000 | 1,867,000,000 | 1,510,000,000 | 2,055,000,000 | 1,163,000,000 | 1,702,000,000 | 907,000,000 | 737,000,000 | 1,797,000,000 | 1,279,000,000 | 816,000,000 |
capital expenditures | -444,000,000 | -468,000,000 | -504,000,000 | -459,000,000 | -476,000,000 | -404,000,000 | -520,000,000 | -426,000,000 | -346,000,000 | -461,000,000 | -354,000,000 | -378,000,000 | -332,000,000 | -323,000,000 | -426,000,000 | -389,000,000 | -330,000,000 | -271,000,000 | -378,000,000 | -377,000,000 | -363,000,000 | -281,000,000 | -334,000,000 | -283,000,000 | -301,000,000 | -302,000,000 | -206,000,000 | -291,000,000 | -246,000,000 | -278,000,000 | -247,000,000 | -222,000,000 | -224,000,000 |
free cash flows | 2,300,000,000 | 457,000,000 | 584,000,000 | 2,069,000,000 | 2,096,000,000 | 554,000,000 | 466,000,000 | 2,351,000,000 | 2,128,000,000 | 200,000,000 | 521,000,000 | 2,082,000,000 | 1,242,000,000 | 599,000,000 | 657,000,000 | 1,668,000,000 | 1,898,000,000 | 1,498,000,000 | 914,000,000 | 1,368,000,000 | 1,993,000,000 | 1,580,000,000 | -56,000,000 | 1,584,000,000 | 1,209,000,000 | 1,753,000,000 | 957,000,000 | 1,411,000,000 | 661,000,000 | 459,000,000 | 1,550,000,000 | 1,057,000,000 | 592,000,000 |
investing activities: | |||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | -137,000,000 | -52,000,000 | 0 | 0 | -676,000,000 | -1,191,000,000 | 0 | 0 | -18,000,000 | -606,000,000 | -56,000,000 | -145,000,000 | -1,496,000,000 | -15,000,000 | -104,000,000 | -135,000,000 | -818,000,000 | -179,000,000 | ||||||||||||||
additions to property, plant, and equipment | -444,000,000 | -468,000,000 | -504,000,000 | -459,000,000 | -476,000,000 | -404,000,000 | -520,000,000 | -426,000,000 | -346,000,000 | -461,000,000 | -354,000,000 | -378,000,000 | -332,000,000 | -323,000,000 | -426,000,000 | -389,000,000 | -330,000,000 | -271,000,000 | -378,000,000 | -377,000,000 | -363,000,000 | -281,000,000 | -334,000,000 | -283,000,000 | -301,000,000 | -302,000,000 | -206,000,000 | -291,000,000 | -246,000,000 | -278,000,000 | -247,000,000 | -222,000,000 | -224,000,000 |
purchases of investments | -2,371,000,000 | -2,101,000,000 | -2,100,000,000 | -2,133,000,000 | -2,074,000,000 | -2,140,000,000 | -1,879,000,000 | -2,326,000,000 | -2,019,000,000 | -1,487,000,000 | -1,916,000,000 | -2,042,000,000 | -1,729,000,000 | -1,859,000,000 | -1,884,000,000 | -1,963,000,000 | -2,608,000,000 | -2,657,000,000 | -2,654,000,000 | -2,360,000,000 | -4,088,000,000 | -3,315,000,000 | -2,045,000,000 | -2,557,000,000 | -1,669,000,000 | -543,000,000 | -462,000,000 | -982,000,000 | -1,070,000,000 | -615,000,000 | |||
sales and maturities of investments | 2,024,000,000 | 1,948,000,000 | 2,010,000,000 | 2,240,000,000 | 1,917,000,000 | 2,181,000,000 | 2,157,000,000 | 2,299,000,000 | 1,806,000,000 | 1,588,000,000 | 1,748,000,000 | 1,956,000,000 | 1,778,000,000 | 1,723,000,000 | 1,886,000,000 | 2,562,000,000 | 2,493,000,000 | 2,313,000,000 | 2,324,000,000 | 4,592,000,000 | 2,416,000,000 | 1,934,000,000 | 2,403,000,000 | 1,691,000,000 | 1,569,000,000 | 1,335,000,000 | 804,000,000 | 2,020,000,000 | 1,383,000,000 | 971,000,000 | |||
other investing activities | -24,000,000 | 139,000,000 | -125,000,000 | -138,000,000 | -112,000,000 | 18,000,000 | -17,000,000 | -106,000,000 | -96,000,000 | -42,000,000 | -17,000,000 | -11,000,000 | -4,000,000 | -11,000,000 | 30,000,000 | 61,000,000 | 8,000,000 | -3,000,000 | -76,000,000 | 82,000,000 | -132,000,000 | 12,000,000 | -16,000,000 | -11,000,000 | -5,000,000 | -7,000,000 | 5,000,000 | 2,000,000 | -15,000,000 | 2,000,000 | |||
net cash from investing activities | -816,000,000 | -482,000,000 | -719,000,000 | -490,000,000 | -843,000,000 | -345,000,000 | -259,000,000 | -696,000,000 | -707,000,000 | -424,000,000 | -539,000,000 | -475,000,000 | -287,000,000 | -1,146,000,000 | -1,585,000,000 | 271,000,000 | -437,000,000 | -709,000,000 | -784,000,000 | 1,919,000,000 | -2,773,000,000 | -2,020,000,000 | 8,000,000 | -1,216,000,000 | -551,000,000 | -1,009,000,000 | 121,000,000 | 643,000,000 | 6,042,000,000 | 83,000,000 | -254,000,000 | -1,088,000,000 | -986,000,000 |
financing activities: | |||||||||||||||||||||||||||||||||
change in current debt obligations | -1,229,000,000 | 753,000,000 | 649,000,000 | 0 | -1,003,000,000 | 557,000,000 | -624,000,000 | 63,000,000 | -311,000,000 | 821,000,000 | 500,000,000 | 276,000,000 | 0 | -254,000,000 | -41,000,000 | -16,000,000 | -46,000,000 | 88,000,000 | 4,000,000 | -195,000,000 | -505,000,000 | -759,000,000 | 569,000,000 | ||||||||||
issuance of long-term debt | 0 | 0 | 0 | 0 | 3,209,000,000 | 1,979,000,000 | 0 | 0 | 0 | 1,000,000 | 5,567,000,000 | 2,000,000 | 2,000,000 | 18,000,000 | |||||||||||||||||||
payments on long-term debt | 0 | -1,768,000,000 | -1,162,000,000 | -2,929,000,000 | -772,000,000 | 0 | -2,311,000,000 | 0 | 0 | 0 | -1,000,000 | -916,000,000 | -115,000,000 | -6,325,000,000 | -11,000,000 | -559,000,000 | -5,035,000,000 | -12,000,000 | -5,000,000 | -12,000,000 | -4,153,000,000 | -8,000,000 | -4,000,000 | -604,000,000 | -1,004,000,000 | ||||||||
dividends to shareholders | -911,000,000 | -910,000,000 | -910,000,000 | -897,000,000 | -897,000,000 | -897,000,000 | -898,000,000 | -913,000,000 | -917,000,000 | -918,000,000 | -918,000,000 | -905,000,000 | -904,000,000 | -904,000,000 | -903,000,000 | -843,000,000 | -847,000,000 | -847,000,000 | -846,000,000 | -781,000,000 | -781,000,000 | -780,000,000 | -778,000,000 | -723,000,000 | -724,000,000 | -671,000,000 | -674,000,000 | -677,000,000 | -622,000,000 | -625,000,000 | -533,000,000 | -537,000,000 | -538,000,000 |
issuance of ordinary shares | 164,000,000 | 160,000,000 | 95,000,000 | 108,000,000 | 168,000,000 | 143,000,000 | 89,000,000 | 78,000,000 | 57,000,000 | 72,000,000 | 77,000,000 | 99,000,000 | 56,000,000 | 110,000,000 | 43,000,000 | 85,000,000 | 70,000,000 | 163,000,000 | 111,000,000 | 160,000,000 | 195,000,000 | 93,000,000 | 26,000,000 | 222,000,000 | 210,000,000 | 91,000,000 | 350,000,000 | 450,000,000 | 87,000,000 | 143,000,000 | 97,000,000 | 165,000,000 | 98,000,000 |
repurchase of ordinary shares | -105,000,000 | -372,000,000 | -123,000,000 | -274,000,000 | -181,000,000 | -288,000,000 | -2,492,000,000 | -1,628,000,000 | -132,000,000 | -226,000,000 | -152,000,000 | -97,000,000 | -71,000,000 | -141,000,000 | -336,000,000 | -1,406,000,000 | -394,000,000 | -429,000,000 | -315,000,000 | -575,000,000 | -9,000,000 | -629,000,000 | -333,000,000 | -681,000,000 | -1,223,000,000 | -824,000,000 | -655,000,000 | -1,233,000,000 | -710,000,000 | -710,000,000 | -750,000,000 | ||
other financing activities | -5,000,000 | -5,000,000 | 70,000,000 | -280,000,000 | 160,000,000 | -49,000,000 | -15,000,000 | 41,000,000 | -197,000,000 | 161,000,000 | -8,000,000 | -133,000,000 | -719,000,000 | 170,000,000 | 273,000,000 | 215,000,000 | -6,000,000 | -42,000,000 | -4,000,000 | -164,000,000 | -34,000,000 | -19,000,000 | -51,000,000 | -7,000,000 | -47,000,000 | -1,000,000 | 16,000,000 | -5,000,000 | 0 | -2,000,000 | 11,000,000 | 25,000,000 | 24,000,000 |
net cash from financing activities | -2,087,000,000 | -395,000,000 | -1,381,000,000 | -1,343,000,000 | -1,753,000,000 | -534,000,000 | -731,000,000 | -2,359,000,000 | -1,500,000,000 | -90,000,000 | -501,000,000 | -4,890,000,000 | -2,134,000,000 | 3,014,000,000 | -950,000,000 | -1,949,000,000 | -1,177,000,000 | -1,155,000,000 | -1,055,000,000 | -5,129,000,000 | -998,000,000 | 32,000,000 | 1,959,000,000 | -1,741,000,000 | -274,000,000 | -1,268,000,000 | -1,730,000,000 | -1,573,000,000 | -6,136,000,000 | -1,141,000,000 | -1,152,000,000 | -781,000,000 | -1,744,000,000 |
effect of exchange rate changes on cash and cash equivalents | 24,000,000 | -39,000,000 | 67,000,000 | 283,000,000 | -130,000,000 | 4,000,000 | 31,000,000 | -60,000,000 | 44,000,000 | -175,000,000 | -39,000,000 | -74,000,000 | 540,000,000 | -101,000,000 | -122,000,000 | -144,000,000 | -36,000,000 | -9,000,000 | -42,000,000 | -19,000,000 | 72,000,000 | 48,000,000 | 114,000,000 | -28,000,000 | 2,000,000 | 14,000,000 | -23,000,000 | -61,000,000 | 25,000,000 | 45,000,000 | -48,000,000 | -11,000,000 | 50,000,000 |
net change in cash and cash equivalents | -136,000,000 | 9,000,000 | -945,000,000 | 978,000,000 | -154,000,000 | 83,000,000 | 27,000,000 | -339,000,000 | 312,000,000 | -28,000,000 | -204,000,000 | -2,979,000,000 | -306,000,000 | 2,688,000,000 | -1,574,000,000 | 235,000,000 | 579,000,000 | -104,000,000 | -589,000,000 | -1,484,000,000 | -1,343,000,000 | -79,000,000 | 2,359,000,000 | -1,118,000,000 | 687,000,000 | -208,000,000 | -469,000,000 | 711,000,000 | 838,000,000 | -276,000,000 | 343,000,000 | -601,000,000 | -1,864,000,000 |
cash and cash equivalents at beginning of period | 0 | 0 | 2,218,000,000 | 0 | 0 | 0 | 1,284,000,000 | 0 | 0 | 0 | 1,543,000,000 | 0 | 0 | 0 | 3,714,000,000 | 0 | 0 | 0 | 3,593,000,000 | 0 | 0 | 0 | 4,140,000,000 | 0 | 4,393,000,000 | 0 | 0 | 3,669,000,000 | 0 | 4,967,000,000 | 0 | 0 | 4,843,000,000 |
cash and cash equivalents at end of period | -135,000,000 | 9,000,000 | 1,273,000,000 | 978,000,000 | -154,000,000 | 83,000,000 | 1,311,000,000 | -339,000,000 | 312,000,000 | -28,000,000 | 1,339,000,000 | -2,978,000,000 | -307,000,000 | 2,688,000,000 | 2,140,000,000 | 235,000,000 | 579,000,000 | -104,000,000 | 3,004,000,000 | -1,484,000,000 | -1,343,000,000 | -79,000,000 | 6,499,000,000 | -1,118,000,000 | 5,080,000,000 | -208,000,000 | -469,000,000 | 4,380,000,000 | 838,000,000 | 4,691,000,000 | 343,000,000 | -601,000,000 | 2,979,000,000 |
supplemental cash flow information | |||||||||||||||||||||||||||||||||
cash paid for: | |||||||||||||||||||||||||||||||||
income taxes | 204,000,000 | 992,000,000 | 402,000,000 | 304,000,000 | 180,000,000 | 941,000,000 | 394,000,000 | 219,000,000 | 293,000,000 | 993,000,000 | 117,000,000 | 234,000,000 | 493,000,000 | 561,000,000 | 260,000,000 | 154,000,000 | 227,000,000 | 366,000,000 | 249,000,000 | 437,000,000 | 429,000,000 | 312,000,000 | 72,000,000 | 296,000,000 | 198,000,000 | 265,000,000 | 593,000,000 | 348,000,000 | 257,000,000 | 417,000,000 | 215,000,000 | 385,000,000 | 636,000,000 |
interest | 31,000,000 | 461,000,000 | 81,000,000 | 195,000,000 | 54,000,000 | 394,000,000 | 119,000,000 | 258,000,000 | 92,000,000 | 392,000,000 | 84,000,000 | 344,000,000 | 28,000,000 | 166,000,000 | 68,000,000 | 245,000,000 | 15,000,000 | 217,000,000 | 63,000,000 | 248,000,000 | 13,000,000 | 249,000,000 | 72,000,000 | 236,000,000 | 86,000,000 | 58,000,000 | 427,000,000 | 55,000,000 | 519,000,000 | 68,000,000 | 55,000,000 | 576,000,000 | 76,000,000 |
loss on debt extinguishment | 0 | 0 | 0 | 53,000,000 | 0 | 0 | 0 | 406,000,000 | |||||||||||||||||||||||||
asset impairments and related inventory write-downs | |||||||||||||||||||||||||||||||||
proceeds from short-term borrowings | 0 | 0 | 0 | 2,284,000,000 | 0 | 0 | 0 | 2,789,000,000 | 91,000,000 | ||||||||||||||||||||||||
repayments from short-term borrowings | |||||||||||||||||||||||||||||||||
asset impairment charges | |||||||||||||||||||||||||||||||||
mcs asset impairment and inventory write-down | 0 | 0 | 515,000,000 | ||||||||||||||||||||||||||||||
provision for doubtful accounts | 15,000,000 | 19,000,000 | 15,000,000 | 49,000,000 | 37,000,000 | 25,000,000 | 17,000,000 | 15,000,000 | 10,000,000 | 13,000,000 | 20,000,000 | 10,000,000 | |||||||||||||||||||||
provision for doubtful accounts and credit losses | |||||||||||||||||||||||||||||||||
benefit from doubtful accounts | |||||||||||||||||||||||||||||||||
gain on sale of businesses | |||||||||||||||||||||||||||||||||
investment loss | |||||||||||||||||||||||||||||||||
proceeds from sale of businesses | |||||||||||||||||||||||||||||||||
change in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||
amortization of debt premium, discount, and issuance costs | -10,000,000 | -10,000,000 | |||||||||||||||||||||||||||||||
acquisition-related items | -24,000,000 | -1,000,000 | -6,000,000 | -10,000,000 | 232,000,000 | ||||||||||||||||||||||||||||
acquisition-related contingent consideration | -36,000,000 | -3,000,000 | -2,000,000 | -16,000,000 | -3,000,000 | ||||||||||||||||||||||||||||
amortization of debt discount and issuance costs | |||||||||||||||||||||||||||||||||
certain litigation charges | 0 | ||||||||||||||||||||||||||||||||
certain litigation payments | -159,000,000 | -70,000,000 | -92,000,000 | ||||||||||||||||||||||||||||||
repayment of short-term borrowings | |||||||||||||||||||||||||||||||||
amortization of debt issuance costs | |||||||||||||||||||||||||||||||||
purchases of marketable securities | -1,139,000,000 | -1,519,000,000 | -1,851,000,000 | ||||||||||||||||||||||||||||||
sales and maturities of marketable securities | 1,265,000,000 | 1,486,000,000 | 1,266,000,000 | ||||||||||||||||||||||||||||||
change in short-term borrowings | -54,000,000 | 848,000,000 | 429,000,000 |

