Quarterly
Annual
| Unit: USD | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-23 | 2024-03-24 | 2023-12-24 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 | 2020-12-27 | 2020-09-27 | 2020-06-28 | 2020-03-29 | 2019-12-29 | 2019-06-30 | 2019-03-31 | 2018-12-30 | 2018-09-30 | 2018-06-24 | 2018-03-25 | 2017-12-24 | 2017-09-24 | 2017-06-25 | 2017-03-26 | 2016-12-25 | 2016-09-25 | 2016-06-26 | 2016-03-27 | 2015-12-27 | 2015-09-27 | 2015-06-28 | 2015-03-29 | 2014-12-28 | 2014-09-28 | 2014-06-29 | 2014-03-30 | 2013-12-29 | 2013-09-29 | 2013-06-30 | 2013-03-31 | 2012-12-30 | 2012-09-30 | 2012-06-24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -3,117,000,000 | 2,666,000,000 | 2,812,000,000 | 3,180,000,000 | 2,915,000,000 | 2,108,000,000 | 2,276,000,000 | 2,811,000,000 | 1,629,000,000 | 1,735,000,000 | 1,702,000,000 | 2,273,000,000 | 2,923,000,000 | 3,730,000,000 | 2,934,000,000 | 3,399,000,000 | 2,798,000,000 | 2,028,000,000 | 1,762,000,000 | 2,455,000,000 | 2,960,000,000 | 845,000,000 | 468,000,000 | 925,000,000 | 2,149,000,000 | 663,000,000 | 1,068,000,000 | 1,219,000,000 | 363,000,000 | -5,953,000,000 | 169,000,000 | 865,000,000 | 750,000,000 | 681,000,000 | 1,599,000,000 | 1,443,000,000 | 1,164,000,000 | 1,496,000,000 | 1,061,000,000 | 1,184,000,000 | 1,052,000,000 | 1,971,000,000 | 1,894,000,000 | 2,237,000,000 | 1,959,000,000 | 1,874,000,000 | 1,501,000,000 | 1,578,000,000 | 1,863,000,000 | 1,903,000,000 | 1,262,000,000 | 1,203,000,000 | |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 371,000,000 | 398,000,000 | 397,000,000 | 436,000,000 | 439,000,000 | 419,000,000 | 411,000,000 | 437,000,000 | 462,000,000 | 479,000,000 | 470,000,000 | 398,000,000 | 490,000,000 | 438,000,000 | 428,000,000 | 406,000,000 | 425,000,000 | 406,000,000 | 387,000,000 | 364,000,000 | 339,000,000 | 363,000,000 | 340,000,000 | 351,000,000 | 353,000,000 | 345,000,000 | 353,000,000 | 414,000,000 | 388,000,000 | 363,000,000 | 397,000,000 | 393,000,000 | 342,000,000 | 329,000,000 | 336,000,000 | 356,000,000 | 372,000,000 | 364,000,000 | 326,000,000 | 297,000,000 | 304,000,000 | 287,000,000 | 297,000,000 | 292,000,000 | 289,000,000 | 272,000,000 | |||||||
indefinite and long-lived asset impairment charges | 0 | 53,000,000 | 150,000,000 | 63,000,000 | 0 | 42,000,000 | 2,000,000 | 32,000,000 | 13,000,000 | 47,000,000 | 45,000,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||
income tax provision in excess of (less than) income tax payments | 247,000,000 | 53,000,000 | 156,000,000 | -261,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 663,000,000 | 659,000,000 | 702,000,000 | 759,000,000 | 697,000,000 | 644,000,000 | 705,000,000 | 602,000,000 | 608,000,000 | 614,000,000 | 628,000,000 | 634,000,000 | 521,000,000 | 516,000,000 | 498,000,000 | 496,000,000 | 425,000,000 | 424,000,000 | 422,000,000 | 392,000,000 | |||||||||||||||||||||||||||||||||
net gains on marketable securities and other investments | -84,000,000 | -288,000,000 | 36,000,000 | -45,000,000 | -41,000,000 | -202,000,000 | -71,000,000 | -25,000,000 | -103,000,000 | -515,000,000 | -186,000,000 | -106,000,000 | -195,000,000 | -67,000,000 | -220,000,000 | -331,000,000 | |||||||||||||||||||||||||||||||||||||
impairment losses on other investments | 20,000,000 | 52,000,000 | 13,000,000 | 4,000,000 | 12,000,000 | 19,000,000 | 8,000,000 | 15,000,000 | 1,000,000 | 12,000,000 | 265,000,000 | 72,000,000 | |||||||||||||||||||||||||||||||||||||||||
other items | -34,000,000 | 46,000,000 | -46,000,000 | -23,000,000 | -4,000,000 | -33,000,000 | -39,000,000 | 9,000,000 | 2,000,000 | 7,000,000 | 49,000,000 | -33,000,000 | -10,000,000 | -25,000,000 | -9,000,000 | -25,000,000 | -29,000,000 | -19,000,000 | -34,000,000 | -33,000,000 | -49,000,000 | -26,000,000 | -17,000,000 | -154,000,000 | -36,000,000 | -21,000,000 | -11,000,000 | 57,000,000 | 132,000,000 | -83,000,000 | 101,000,000 | -4,000,000 | 60,000,000 | -13,000,000 | 13,000,000 | 1,000,000 | 1,000,000 | -31,000,000 | -105,000,000 | 108,000,000 | -53,000,000 | 33,000,000 | -170,000,000 | 183,000,000 | 63,000,000 | 28,000,000 | 3,000,000 | 44,000,000 | |||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -900,000,000 | 308,000,000 | -165,000,000 | 392,000,000 | -989,000,000 | 129,000,000 | 417,000,000 | -325,000,000 | 665,000,000 | -157,000,000 | 270,000,000 | 1,694,000,000 | -1,850,000,000 | 285,000,000 | -47,000,000 | -454,000,000 | -626,000,000 | 394,000,000 | 799,000,000 | -141,000,000 | -2,151,000,000 | 1,229,000,000 | -345,000,000 | -262,000,000 | 1,251,000,000 | -215,000,000 | 415,000,000 | 2,434,000,000 | 376,000,000 | -487,000,000 | 581,000,000 | -83,000,000 | 670,000,000 | -1,822,000,000 | 131,000,000 | -271,000,000 | -215,000,000 | -392,000,000 | 646,000,000 | 112,000,000 | 100,000,000 | 165,000,000 | 173,000,000 | -324,000,000 | 139,000,000 | -884,000,000 | 788,000,000 | -235,000,000 | -21,000,000 | -239,000,000 | -185,000,000 | -207,000,000 | -54,000,000 |
inventories | -171,000,000 | -169,000,000 | 91,000,000 | 111,000,000 | -384,000,000 | 69,000,000 | 163,000,000 | 165,000,000 | 200,000,000 | 204,000,000 | 80,000,000 | -476,000,000 | -936,000,000 | -864,000,000 | -699,000,000 | -638,000,000 | -113,000,000 | -449,000,000 | -122,000,000 | 62,000,000 | -219,000,000 | -641,000,000 | -280,000,000 | -17,000,000 | -46,000,000 | -31,000,000 | -18,000,000 | 1,448,000,000 | 2,000,000 | 81,000,000 | 162,000,000 | -18,000,000 | 63,000,000 | 109,000,000 | -354,000,000 | -218,000,000 | 90,000,000 | -212,000,000 | 291,000,000 | 215,000,000 | 281,000,000 | -100,000,000 | -303,000,000 | -271,000,000 | -37,000,000 | -84,000,000 | 237,000,000 | 399,000,000 | -245,000,000 | -207,000,000 | -247,000,000 | -199,000,000 | -32,000,000 |
other assets | 610,000,000 | 62,000,000 | 151,000,000 | 148,000,000 | 110,000,000 | -101,000,000 | 106,000,000 | 115,000,000 | -1,000,000 | -11,000,000 | 206,000,000 | 409,000,000 | 94,000,000 | -548,000,000 | -308,000,000 | -1,504,000,000 | -1,688,000,000 | 99,000,000 | 37,000,000 | -97,000,000 | 29,000,000 | -68,000,000 | 48,000,000 | -119,000,000 | -10,000,000 | 173,000,000 | -148,000,000 | 20,000,000 | 126,000,000 | -56,000,000 | 58,000,000 | 4,000,000 | 123,000,000 | -16,000,000 | 93,000,000 | 32,000,000 | 55,000,000 | 66,000,000 | 104,000,000 | 241,000,000 | -998,000,000 | -140,000,000 | -28,000,000 | 9,000,000 | 58,000,000 | 69,000,000 | -98,000,000 | 90,000,000 | -150,000,000 | -51,000,000 | -209,000,000 | -21,000,000 | |
trade accounts payable | 339,000,000 | -123,000,000 | -108,000,000 | 11,000,000 | -9,000,000 | 271,000,000 | 179,000,000 | 241,000,000 | 172,000,000 | 306,000,000 | -1,094,000,000 | -1,264,000,000 | 88,000,000 | -31,000,000 | 198,000,000 | 781,000,000 | 46,000,000 | 158,000,000 | 162,000,000 | 129,000,000 | 162,000,000 | -10,000,000 | 359,000,000 | 396,000,000 | -94,000,000 | 230,000,000 | -403,000,000 | 215,000,000 | -263,000,000 | -248,000,000 | 498,000,000 | 134,000,000 | -469,000,000 | -208,000,000 | 278,000,000 | 126,000,000 | 87,000,000 | 50,000,000 | -139,000,000 | -261,000,000 | -776,000,000 | 268,000,000 | 298,000,000 | 286,000,000 | 183,000,000 | -148,000,000 | -291,000,000 | 221,000,000 | 1,000,000 | 376,000,000 | 174,000,000 | -90,000,000 | |
payroll, benefits and other liabilities | 708,000,000 | -170,000,000 | -232,000,000 | -541,000,000 | 392,000,000 | 368,000,000 | 212,000,000 | 74,000,000 | 605,000,000 | 68,000,000 | -386,000,000 | -286,000,000 | 231,000,000 | -903,000,000 | 124,000,000 | -495,000,000 | 286,000,000 | 657,000,000 | -130,000,000 | 278,000,000 | 251,000,000 | 253,000,000 | 195,000,000 | -171,000,000 | -1,807,000,000 | -151,000,000 | -576,000,000 | 348,000,000 | 166,000,000 | 1,000,000,000 | 1,220,000,000 | -1,802,000,000 | 1,632,000,000 | 785,000,000 | 82,000,000 | 176,000,000 | -708,000,000 | 98,000,000 | 78,000,000 | -1,000,000 | -425,000,000 | 20,000,000 | -280,000,000 | -235,000,000 | 240,000,000 | -342,000,000 | 700,000,000 | -151,000,000 | 590,000,000 | -387,000,000 | 71,000,000 | -151,000,000 | |
unearned revenues | 59,000,000 | 70,000,000 | 21,000,000 | -88,000,000 | 21,000,000 | -11,000,000 | 91,000,000 | -81,000,000 | 60,000,000 | -30,000,000 | -5,000,000 | -81,000,000 | -92,000,000 | -93,000,000 | -61,000,000 | -78,000,000 | -79,000,000 | -18,000,000 | 2,000,000 | -107,000,000 | -48,000,000 | -45,000,000 | -38,000,000 | -115,000,000 | 9,000,000 | -60,000,000 | -62,000,000 | -53,000,000 | -50,000,000 | -75,000,000 | -82,000,000 | -69,000,000 | 4,000,000 | -84,000,000 | -37,000,000 | -319,000,000 | 86,000,000 | -37,000,000 | -153,000,000 | -162,000,000 | -173,000,000 | -73,000,000 | -90,000,000 | -90,000,000 | -13,000,000 | -99,000,000 | 45,000,000 | -19,000,000 | -7,000,000 | -4,000,000 | -42,000,000 | -65,000,000 | |
net cash used by operating activities from discontinued operations | 0 | 0 | -75,000,000 | -16,000,000 | -5,000,000 | -333,000,000 | -33,000,000 | -28,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 3,996,000,000 | 2,875,000,000 | 2,554,000,000 | 4,587,000,000 | 2,647,000,000 | 3,052,000,000 | 3,554,000,000 | 2,949,000,000 | 4,090,000,000 | 2,657,000,000 | 1,457,000,000 | 3,095,000,000 | 1,446,000,000 | 2,895,000,000 | 2,698,000,000 | 2,057,000,000 | 1,077,000,000 | 3,373,000,000 | 2,911,000,000 | 3,175,000,000 | 1,741,000,000 | 1,872,000,000 | 1,083,000,000 | 1,118,000,000 | 4,909,000,000 | 794,000,000 | 356,000,000 | -436,000,000 | 2,053,000,000 | 516,000,000 | 1,762,000,000 | 2,417,000,000 | 82,000,000 | 815,000,000 | 1,379,000,000 | 2,084,000,000 | 1,840,000,000 | 737,000,000 | 2,739,000,000 | 1,684,000,000 | 2,116,000,000 | -658,000,000 | 2,364,000,000 | 1,619,000,000 | 2,673,000,000 | 1,814,000,000 | 2,781,000,000 | 2,510,000,000 | 2,077,000,000 | 2,216,000,000 | 1,975,000,000 | 1,409,000,000 | 922,000,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -407,000,000 | -294,000,000 | -214,000,000 | -277,000,000 | -256,000,000 | -387,000,000 | -184,000,000 | -214,000,000 | -293,000,000 | -306,000,000 | -453,000,000 | -398,000,000 | -634,000,000 | -554,000,000 | -491,000,000 | -583,000,000 | -430,000,000 | -506,000,000 | -483,000,000 | -469,000,000 | -348,000,000 | -418,000,000 | -345,000,000 | -296,000,000 | -248,000,000 | -170,000,000 | -152,000,000 | -214,000,000 | -185,000,000 | -226,000,000 | -262,000,000 | -177,000,000 | -122,000,000 | -129,000,000 | -150,000,000 | -136,000,000 | -125,000,000 | -128,000,000 | -179,000,000 | -366,000,000 | -196,000,000 | -253,000,000 | -230,000,000 | -158,000,000 | -587,000,000 | -210,000,000 | -240,000,000 | -314,000,000 | -289,000,000 | -205,000,000 | -250,000,000 | -399,000,000 | |
free cash flows | 3,589,000,000 | 2,581,000,000 | 2,340,000,000 | 4,310,000,000 | 2,391,000,000 | 2,665,000,000 | 3,370,000,000 | 2,735,000,000 | 3,797,000,000 | 2,351,000,000 | 1,004,000,000 | 2,697,000,000 | 812,000,000 | 2,341,000,000 | 2,207,000,000 | 1,474,000,000 | 647,000,000 | 2,867,000,000 | 2,428,000,000 | 2,706,000,000 | 1,393,000,000 | 1,454,000,000 | 738,000,000 | 822,000,000 | 4,661,000,000 | 624,000,000 | 204,000,000 | 1,839,000,000 | 331,000,000 | 1,536,000,000 | 2,155,000,000 | -95,000,000 | 693,000,000 | 1,250,000,000 | 1,934,000,000 | 1,704,000,000 | 612,000,000 | 2,611,000,000 | 1,505,000,000 | 1,750,000,000 | -854,000,000 | 2,111,000,000 | 1,389,000,000 | 2,515,000,000 | 1,227,000,000 | 2,571,000,000 | 2,270,000,000 | 1,763,000,000 | 1,927,000,000 | 1,770,000,000 | 1,159,000,000 | 523,000,000 | |
purchases of debt and equity marketable securities | -909,000,000 | -459,000,000 | -2,412,000,000 | -914,000,000 | -913,000,000 | -1,314,000,000 | -1,390,000,000 | -1,452,000,000 | -646,000,000 | 0 | 0 | -22,000,000 | -145,000,000 | -333,000,000 | -419,000,000 | -517,000,000 | -449,000,000 | -1,266,000,000 | -1,944,000,000 | -2,248,000,000 | -1,365,000,000 | -3,536,000,000 | |||||||||||||||||||||||||||||||
proceeds from sales and maturities of debt and equity marketable securities | 863,000,000 | 2,737,000,000 | 1,403,000,000 | 752,000,000 | 782,000,000 | 717,000,000 | 715,000,000 | 463,000,000 | 447,000,000 | 628,000,000 | 272,000,000 | 219,000,000 | 662,000,000 | 397,000,000 | 430,000,000 | 1,133,000,000 | 1,073,000,000 | 1,335,000,000 | 1,535,000,000 | 1,612,000,000 | 1,388,000,000 | 755,000,000 | 127,000,000 | 129,000,000 | 32,000,000 | 57,000,000 | 35,000,000 | ||||||||||||||||||||||||||
acquisitions and other investments, net of cash acquired | -32,000,000 | -370,000,000 | -81,000,000 | -260,000,000 | -20,000,000 | -69,000,000 | -105,000,000 | -60,000,000 | -128,000,000 | -46,000,000 | -32,000,000 | -29,000,000 | -169,000,000 | -4,455,000,000 | -50,000,000 | -238,000,000 | -93,000,000 | -48,000,000 | -1,098,000,000 | -138,000,000 | -26,000,000 | -31,000,000 | -53,000,000 | -75,000,000 | -67,000,000 | -62,000,000 | -56,000,000 | -22,000,000 | -48,000,000 | -122,000,000 | -143,000,000 | -19,000,000 | -1,325,000,000 | -57,000,000 | -149,000,000 | -40,000,000 | -173,000,000 | -450,000,000 | -2,689,000,000 | -130,000,000 | -80,000,000 | -98,000,000 | -436,000,000 | -100,000,000 | -32,000,000 | -315,000,000 | -13,000,000 | -47,000,000 | -93,000,000 | -39,000,000 | -156,000,000 | -348,000,000 | |
proceeds from sales of property, plant and equipment | 0 | 2,000,000 | 3,000,000 | 5,000,000 | 6,000,000 | 0 | 10,000,000 | 111,000,000 | 1,000,000 | 105,000,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from other investments | 8,000,000 | 12,000,000 | 18,000,000 | 8,000,000 | 7,000,000 | 2,000,000 | 7,000,000 | 4,000,000 | 7,000,000 | 28,000,000 | 4,000,000 | 93,000,000 | 86,000,000 | 67,000,000 | 26,000,000 | 6,000,000 | 16,000,000 | 23,000,000 | 48,000,000 | ||||||||||||||||||||||||||||||||||
net cash from investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by investing activities | -385,000,000 | -208,000,000 | -3,261,000,000 | -1,736,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term debt | 0 | 498,000,000 | 0 | 500,000,000 | 0 | 0 | 399,000,000 | 400,000,000 | 400,000,000 | 0 | 3,210,000,000 | 1,458,000,000 | 3,935,000,000 | 1,603,000,000 | 752,000,000 | 710,000,000 | 701,000,000 | 606,000,000 | 760,000,000 | 819,000,000 | 562,000,000 | 1,170,000,000 | 558,000,000 | 558,000,000 | 1,511,000,000 | 1,513,000,000 | 1,784,000,000 | 3,822,000,000 | 3,447,000,000 | 2,116,000,000 | 1,710,000,000 | 1,735,000,000 | 2,386,000,000 | 2,727,000,000 | 2,316,000,000 | 2,305,000,000 | 3,239,000,000 | 1,089,000,000 | 1,270,000,000 | 1,718,000,000 | |||||||||||||
repayment of short-term debt | 0 | -498,000,000 | 0 | -500,000,000 | 0 | 0 | -399,000,000 | -400,000,000 | -400,000,000 | -498,000,000 | -2,713,000,000 | -1,955,000,000 | -3,937,000,000 | -1,604,000,000 | -752,000,000 | -710,000,000 | -700,000,000 | -606,000,000 | -761,000,000 | -818,000,000 | -561,000,000 | -1,169,000,000 | -558,000,000 | -558,000,000 | -1,510,000,000 | -1,513,000,000 | -1,790,000,000 | -2,868,000,000 | -3,181,000,000 | -1,149,000,000 | -1,711,000,000 | -2,734,000,000 | -2,137,000,000 | -2,727,000,000 | -2,315,000,000 | -2,505,000,000 | -2,290,000,000 | -1,090,000,000 | -1,269,000,000 | ||||||||||||||
proceeds from long-term debt | 0 | 0 | 0 | 0 | 1,880,000,000 | 0 | -1,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | 0 | 0 | 0 | 0 | 0 | -219,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 203,000,000 | 0 | 187,000,000 | 1,000,000 | 201,000,000 | 1,000,000 | 168,000,000 | 1,000,000 | 173,000,000 | 0 | 153,000,000 | 2,000,000 | 151,000,000 | 23,000,000 | 87,000,000 | 149,000,000 | 28,000,000 | 52,000,000 | 201,000,000 | 134,000,000 | 166,000,000 | 41,000,000 | 159,000,000 | 131,000,000 | 246,000,000 | 151,000,000 | 172,000,000 | 99,000,000 | 216,000,000 | 154,000,000 | 301,000,000 | 116,000,000 | 292,000,000 | 194,000,000 | 512,000,000 | 441,000,000 | 561,000,000 | 217,000,000 | 407,000,000 | 340,000,000 | 356,000,000 | 223,000,000 | |||||||||||
repurchases and retirements of common stock | -2,444,000,000 | -2,849,000,000 | -1,748,000,000 | -1,750,000,000 | -1,303,000,000 | -1,303,000,000 | -731,000,000 | -784,000,000 | -400,000,000 | -400,000,000 | -903,000,000 | -1,270,000,000 | -500,000,000 | -500,000,000 | -951,000,000 | -1,178,000,000 | -771,000,000 | -630,000,000 | -1,521,000,000 | -444,000,000 | 0 | -110,000,000 | -1,578,000,000 | -762,000,000 | -69,000,000 | 0 | -1,019,000,000 | -1,000,000,000 | -200,000,000 | -225,000,000 | -315,000,000 | -300,000,000 | -283,000,000 | -444,000,000 | -225,000,000 | -100,000,000 | -1,548,000,000 | -2,050,000,000 | -2,230,000,000 | -5,405,000,000 | -1,947,000,000 | -1,664,000,000 | -1,195,000,000 | -1,350,000,000 | -1,002,000,000 | -1,002,000,000 | -3,321,000,000 | -1,039,000,000 | 0 | -250,000,000 | |||
dividends paid | -957,000,000 | -968,000,000 | -938,000,000 | -942,000,000 | -948,000,000 | -949,000,000 | -895,000,000 | -895,000,000 | -893,000,000 | -893,000,000 | -834,000,000 | -842,000,000 | -841,000,000 | -842,000,000 | -764,000,000 | -765,000,000 | -768,000,000 | -767,000,000 | -734,000,000 | -739,000,000 | -734,000,000 | -733,000,000 | -705,000,000 | -710,000,000 | -755,000,000 | -752,000,000 | -750,000,000 | -911,000,000 | -845,000,000 | -844,000,000 | -841,000,000 | -844,000,000 | -783,000,000 | -784,000,000 | -782,000,000 | -781,000,000 | -710,000,000 | -717,000,000 | -738,000,000 | -757,000,000 | -688,000,000 | -697,000,000 | -702,000,000 | -705,000,000 | -589,000,000 | -590,000,000 | -592,000,000 | -604,000,000 | -431,000,000 | -428,000,000 | -425,000,000 | -429,000,000 | |
payments of tax withholdings related to vesting of share-based awards | -237,000,000 | -269,000,000 | -294,000,000 | -315,000,000 | -135,000,000 | -282,000,000 | -145,000,000 | -370,000,000 | -22,000,000 | -167,000,000 | -23,000,000 | -309,000,000 | -15,000,000 | -189,000,000 | -62,000,000 | -500,000,000 | -27,000,000 | -209,000,000 | -52,000,000 | -449,000,000 | -18,000,000 | -94,000,000 | -31,000,000 | -201,000,000 | -82,000,000 | -4,000,000 | -139,000,000 | -77,000,000 | -4,000,000 | -192,000,000 | |||||||||||||||||||||||
net cash provided (used) by financing activities from discontinued operations | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -3,436,000,000 | -3,971,000,000 | -2,781,000,000 | -3,008,000,000 | -2,199,000,000 | -3,449,000,000 | -1,580,000,000 | -2,041,000,000 | -1,117,000,000 | -1,988,000,000 | -2,543,000,000 | -1,015,000,000 | -1,192,000,000 | -1,960,000,000 | -1,598,000,000 | -2,446,000,000 | -1,402,000,000 | -1,608,000,000 | -2,143,000,000 | -1,645,000,000 | -836,000,000 | -1,003,000,000 | -2,209,000,000 | -1,659,000,000 | -915,000,000 | -644,000,000 | -1,887,000,000 | -709,000,000 | -165,000,000 | -666,000,000 | -1,104,000,000 | -1,157,000,000 | -2,665,000,000 | -1,213,000,000 | -2,203,000,000 | -1,563,000,000 | -1,976,000,000 | -868,000,000 | -1,073,000,000 | -275,000,000 | |||||||||||||
effect of exchange rate changes on cash and cash equivalents | -17,000,000 | 33,000,000 | 6,000,000 | -44,000,000 | 16,000,000 | -9,000,000 | -10,000,000 | 15,000,000 | -5,000,000 | -11,000,000 | 19,000,000 | 27,000,000 | -63,000,000 | -34,000,000 | -8,000,000 | -8,000,000 | -8,000,000 | 6,000,000 | -12,000,000 | 41,000,000 | 20,000,000 | 14,000,000 | -3,000,000 | -51,000,000 | 35,000,000 | -3,000,000 | 20,000,000 | 34,000,000 | 11,000,000 | -17,000,000 | -7,000,000 | 7,000,000 | 1,000,000 | -5,000,000 | -10,000,000 | 5,000,000 | -8,000,000 | -7,000,000 | 4,000,000 | -2,000,000 | 1,000,000 | -3,000,000 | |||||||||||
net increase in total cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash and cash equivalents at beginning of period | 0 | 0 | 0 | 7,849,000,000 | 0 | 0 | 0 | 8,527,000,000 | 0 | 0 | 0 | 3,099,000,000 | 0 | 0 | 0 | 7,116,000,000 | 0 | 0 | 0 | 6,707,000,000 | 0 | 0 | 0 | 11,839,000,000 | 0 | ||||||||||||||||||||||||||||
total cash and cash equivalents at end of period | 72,000,000 | 568,000,000 | -1,510,000,000 | 8,713,000,000 | 79,000,000 | -1,449,000,000 | 1,025,000,000 | 8,194,000,000 | 2,350,000,000 | 2,395,000,000 | -1,291,000,000 | 5,073,000,000 | -99,000,000 | -3,975,000,000 | 566,000,000 | 6,607,000,000 | -283,000,000 | 1,399,000,000 | -1,076,000,000 | 7,076,000,000 | 587,000,000 | -2,283,000,000 | -2,706,000,000 | 11,109,000,000 | 3,788,000,000 | ||||||||||||||||||||||||||||
income tax provision less than income tax payments | -636,000,000 | -526,000,000 | -774,000,000 | -752,000,000 | -1,012,000,000 | -433,000,000 | -205,000,000 | 96,000,000 | 169,000,000 | -123,000,000 | -219,000,000 | -131,000,000 | -237,000,000 | -117,000,000 | -113,000,000 | -103,000,000 | |||||||||||||||||||||||||||||||||||||
net cash used by investing activities | 1,631,000,000 | -1,289,000,000 | -671,000,000 | -939,000,000 | -1,256,000,000 | -224,000,000 | -133,000,000 | -290,000,000 | -4,876,000,000 | -526,000,000 | -112,000,000 | 50,000,000 | -372,000,000 | -1,832,000,000 | -1,202,000,000 | -3,156,000,000 | -1,566,000,000 | -203,000,000 | -152,000,000 | -1,259,000,000 | -794,000,000 | -719,000,000 | -716,000,000 | -1,352,000,000 | -1,530,000,000 | -87,000,000 | 906,000,000 | 4,409,000,000 | -2,316,000,000 | -2,444,000,000 | -1,227,000,000 | -2,000,000 | -3,302,000,000 | ||||||||||||||||||||
net decrease in total cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in total cash and cash equivalents | -1,510,000,000 | 864,000,000 | 79,000,000 | -1,449,000,000 | 1,025,000,000 | -333,000,000 | 2,350,000,000 | 2,395,000,000 | -1,291,000,000 | 1,974,000,000 | -99,000,000 | -3,975,000,000 | 566,000,000 | -509,000,000 | -283,000,000 | 369,000,000 | 587,000,000 | 3,788,000,000 | |||||||||||||||||||||||||||||||||||
net (gains) losses on marketable securities and other investments | -68,000,000 | -39,000,000 | -79,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt of acquired company | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by investing activities | -618,000,000 | 79,000,000 | 681,000,000 | 445,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by financing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision (less than) in excess of income tax payments | -120,000,000 | 150,000,000 | -295,000,000 | -663,000,000 | 36,000,000 | -47,000,000 | -7,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net incomees (gains) on marketable securities and other investments | 58,000,000 | 161,000,000 | 37,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
impairment losses on marketable securities and other investments | 42,000,000 | 60,000,000 | 9,000,000 | 20,000,000 | 11,000,000 | 9,000,000 | 14,000,000 | 15,000,000 | 5,000,000 | 143,000,000 | 34,000,000 | 32,000,000 | 43,000,000 | 63,000,000 | 39,000,000 | 55,000,000 | 41,000,000 | 65,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||
income tax provision in excess of income tax payments | 272,000,000 | -112,000,000 | 86,000,000 | 54,000,000 | -24,000,000 | 10,000,000 | 258,000,000 | 59,000,000 | -34,000,000 | 195,000,000 | |||||||||||||||||||||||||||||||||||||||||||
payment of purchase consideration related to rf360 holdings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in total cash and cash equivalents | -2,706,000,000 | -730,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash portion of share-based compensation expense | 296,000,000 | 309,000,000 | 294,000,000 | 246,000,000 | 222,000,000 | 230,000,000 | 189,000,000 | 222,000,000 | 248,000,000 | 202,000,000 | 227,000,000 | 246,000,000 | 239,000,000 | 213,000,000 | 236,000,000 | 247,000,000 | 247,000,000 | 233,000,000 | 271,000,000 | 249,000,000 | 273,000,000 | 253,000,000 | 274,000,000 | 250,000,000 | 282,000,000 | 274,000,000 | 281,000,000 | 267,000,000 | 283,000,000 | 283,000,000 | 264,000,000 | ||||||||||||||||||||||
changes in cash and cash equivalents held for sale | -25,000,000 | -4,000,000 | 0 | -46,000,000 | 18,000,000 | 13,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
payment of purchase consideration related to rf360 joint venture | -42,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation to the condensed consolidated balance sheets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 3,788,000,000 | 69,000,000 | 10,066,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and restricted cash equivalents included in other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, restricted cash and restricted cash equivalents | -1,711,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period | 11,777,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 10,066,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 10,066,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by financing activities | -25,150,000,000 | -3,312,000,000 | -1,272,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision in excess of | -504,000,000 | -220,000,000 | 5,697,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net realized gains on marketable securities and other investments | -28,000,000 | -50,000,000 | -23,000,000 | -155,000,000 | -139,000,000 | -89,000,000 | -147,000,000 | -146,000,000 | -69,000,000 | -24,000,000 | -49,000,000 | -101,000,000 | -122,000,000 | -111,000,000 | -166,000,000 | -141,000,000 | -297,000,000 | -243,000,000 | -145,000,000 | -130,000,000 | -60,000,000 | -83,000,000 | -96,000,000 | -155,000,000 | -70,000,000 | ||||||||||||||||||||||||||||
purchases of available-for-sale marketable securities | -77,000,000 | -131,000,000 | -5,627,000,000 | -6,707,000,000 | -4,685,000,000 | -4,117,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of available-for-sale securities | 1,446,000,000 | 4,955,000,000 | 2,704,000,000 | 4,083,000,000 | 4,497,000,000 | 2,693,000,000 | 3,113,000,000 | 3,183,000,000 | 3,266,000,000 | 4,053,000,000 | 4,578,000,000 | 3,843,000,000 | 4,060,000,000 | 3,516,000,000 | 2,168,000,000 | ||||||||||||||||||||||||||||||||||||||
purchases of other marketable securities | -5,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deposits of investments designated as collateral | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deposit to redeem long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -2,327,000,000 | 4,584,000,000 | -1,667,000,000 | 20,120,000,000 | 7,785,000,000 | 239,000,000 | 939,000,000 | 61,000,000 | -2,427,000,000 | 4,495,000,000 | -833,000,000 | -1,582,000,000 | -37,000,000 | 1,607,000,000 | -1,955,000,000 | 2,150,000,000 | -200,000,000 | 486,000,000 | 395,000,000 | -2,586,000,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 35,029,000,000 | 0 | 0 | 0 | 5,946,000,000 | 0 | 0 | 0 | 7,560,000,000 | 0 | 0 | 0 | 7,907,000,000 | 0 | 0 | 6,142,000,000 | 0 | 0 | 3,807,000,000 | 0 | |||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -2,327,000,000 | 4,584,000,000 | 33,362,000,000 | 20,120,000,000 | 7,785,000,000 | 239,000,000 | 6,885,000,000 | 61,000,000 | 110,000,000 | -1,138,000,000 | 6,913,000,000 | -2,427,000,000 | 4,495,000,000 | -833,000,000 | 6,325,000,000 | 1,607,000,000 | -1,955,000,000 | 8,292,000,000 | -1,560,000,000 | -200,000,000 | 4,293,000,000 | -2,586,000,000 | |||||||||||||||||||||||||||||||
interest expense in excess of interest payments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of wireless spectrum | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
incremental tax benefits from share-based compensation | -2,000,000 | -1,000,000 | -2,000,000 | -35,000,000 | -5,000,000 | -1,000,000 | 0 | -2,000,000 | -5,000,000 | -20,000,000 | -30,000,000 | -48,000,000 | -70,000,000 | -70,000,000 | -99,000,000 | -75,000,000 | -42,000,000 | -61,000,000 | |||||||||||||||||||||||||||||||||||
purchases of available-for-sale securities | -5,055,000,000 | -5,185,000,000 | -4,038,000,000 | -3,737,000,000 | -2,282,000,000 | -4,360,000,000 | -2,792,000,000 | -5,966,000,000 | -3,266,000,000 | -2,488,000,000 | -5,772,000,000 | -2,055,000,000 | -1,839,000,000 | -4,663,000,000 | -4,160,000,000 | -3,289,000,000 | -3,707,000,000 | -4,768,000,000 | |||||||||||||||||||||||||||||||||||
purchases of trading securities | 0 | 0 | -28,000,000 | -149,000,000 | -126,000,000 | -339,000,000 | -393,000,000 | -302,000,000 | -207,000,000 | -1,054,000,000 | -1,029,000,000 | -785,000,000 | -654,000,000 | -862,000,000 | -826,000,000 | -970,000,000 | -1,729,000,000 | -641,000,000 | |||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of trading securities | 0 | 23,000,000 | 635,000,000 | 121,000,000 | 650,000,000 | 298,000,000 | 414,000,000 | 296,000,000 | 205,000,000 | 826,000,000 | 1,020,000,000 | 773,000,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of other marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of wireless spectrum | 0 | 0 | 0 | 232,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by financing activities | -1,122,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of available-for-sale marketable securities | 6,497,000,000 | 6,255,000,000 | 6,891,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of other marketable securities | 0 | 0 | 250,000,000 | 200,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deposit of investments designated as collateral | -1,950,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | 0 | 0 | 0 | -665,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations, net of cash sold | 0 | 0 | 0 | 788,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -1,138,000,000 | -647,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of wireless spectrum | -380,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
long-lived asset and goodwill impairment charges | 166,000,000 | 63,000,000 | 75,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
change in obligations under securities lending | |||||||||||||||||||||||||||||||||||||||||||||||||||||
incremental tax benefit from share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under loans and debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans and debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 5,000,000 | -19,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues related to non-monetary exchanges | -31,000,000 | -30,000,000 | -31,000,000 | -31,000,000 | -31,000,000 | -30,000,000 | -31,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
borrowing under loans and debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans and debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and long-lived asset impairment charges | 19,000,000 | 460,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net impairment losses on marketable securities and other investments | 122,000,000 | 37,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 255,000,000 | 248,000,000 | 241,000,000 | 257,000,000 | 221,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of available-for-sale securities | 2,805,000,000 | 2,306,000,000 | 2,226,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of trading securities | 767,000,000 | 574,000,000 | 1,024,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
change in obligation under securities lending | 3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on derivative instruments | -13,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||
losses (gains) on derivative instruments | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
incremental tax benefit from stock options exercised | -41,000,000 | -29,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(gains) losses on derivative instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
advance payment on spectrum | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of available-for-sale securities | 4,084,000,000 | 2,231,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of trading securities | 1,763,000,000 | 646,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of subsidiary shares to noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase and retirement of common stock | -841,000,000 | -373,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of subsidiary shares to noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -187,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of spectrum | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of spectrum | |||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowing under loans payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans payable |
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.
