Sysco Corporation(NYSE:SYY)

Sysco Corporation, through its subsidiaries, markets and distributes a range of food and related products primarily to the foodservice or food-away-from-home industry in the United States, Canada, the United Kingdom, France, and internationally. It operates through three segments: U.S. Foodservice O...
Website: http://www.sysco.com
Founded: 1969
Full Time Employees: 69,000 (Jun 2017)
Sector: Consumer Defensive
Industry: Food Distribution
• 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 | 2025-09-27 | 2025-06-28 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-03-27 | 2020-12-26 | 2020-09-26 | 2020-06-27 | 2017-07-01 | 2016-10-01 | 2016-07-02 | 2016-03-26 | 2015-12-26 | 2015-09-26 | 2015-03-28 | 2014-12-27 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-28 | 2013-09-28 | 2012-12-29 | 2012-09-29 | 2012-03-31 | 2011-12-31 | 2011-10-01 | 2011-04-02 | 2011-01-01 | 2010-10-02 | 2010-07-03 | 2010-03-27 | 2009-12-26 | 2009-09-26 | 2009-06-27 | 2009-03-28 | 2008-12-27 | 2008-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
sales | 21,148,000,000 | 19,598,000,000 | 20,151,000,000 | 20,484,000,000 | 19,379,500,000 | 19,287,942,000 | 19,620,454,000 | 18,875,676,000 | 18,593,953,000 | 19,126,830,000 | 16,902,139,000 | 16,320,203,000 | 16,456,546,000 | 11,824,589,000 | 11,558,982,000 | 11,777,379,000 | 13,968,654,000 | 12,002,791,000 | 12,153,626,000 | 12,562,611,000 | 11,746,659,000 | 12,087,074,000 | 12,445,081,000 | 11,277,484,000 | 11,237,969,000 | 11,714,267,000 | 10,796,890,000 | 11,086,916,000 | 10,586,390,000 | 28,897,786,000 | 19,136,126,000 | 9,751,274,000 | 26,895,018,000 | 17,949,925 | 9,081,426,000 | 27,766,582,000 | 19,027,232,000 | 27,791,906,000 | |||||||||||||
cost of sales | 17,247,000,000 | 16,017,000,000 | 16,501,000,000 | 16,731,000,000 | 15,770,444,000 | 15,774,309,000 | 15,972,682,000 | 15,444,316,000 | 15,244,337,000 | 15,637,975,000 | 13,888,745,000 | 13,429,053,000 | 13,484,838,000 | 9,701,921,000 | 9,460,524,000 | 9,557,534,000 | 11,276,735,000 | 9,859,966,000 | 9,996,812,000 | 10,324,616,000 | 9,689,161,000 | 10,001,937,000 | 10,256,364,000 | 9,282,743,000 | 9,273,018,000 | 9,648,780,000 | 8,879,324,000 | 9,083,372,000 | 8,638,790,000 | 23,513,565,000 | 15,562,765,000 | 7,919,857,000 | 21,769,400,000 | 14,507,679 | 7,334,067,000 | 22,492,837,000 | 15,390,563,000 | 22,498,463,000 | |||||||||||||
gross profit | 3,901,000,000 | 3,581,000,000 | 3,650,000,000 | 3,753,000,000 | 3,609,056,000 | 3,513,633,000 | 3,647,772,000 | 3,431,360,000 | 3,349,616,000 | 3,488,855,000 | 3,013,394,000 | 2,891,150,000 | 2,971,708,000 | 2,122,668,000 | 2,098,458,000 | 2,219,845,000 | 2,691,919,000 | 2,142,825,000 | 2,156,814,000 | 2,237,995,000 | 2,057,498,000 | 2,085,137,000 | 2,188,717,000 | 1,994,741,000 | 1,964,951,000 | 2,065,487,000 | 1,917,566,000 | 2,003,544,000 | 1,947,600,000 | ||||||||||||||||||||||
yoy | 3.94% | -0.78% | 3.88% | 2.88% | 5.18% | 4.90% | 4.55% | 13.87% | 15.86% | 17.40% | 41.96% | 37.77% | 33.87% | -22.05% | 20.28% | 2.77% | -1.46% | 3.15% | 6.12% | 5.97% | -0.44% | NaN% | NaN% | -1.54% | |||||||||||||||||||||||||||
qoq | -1.89% | -2.74% | 2.72% | -3.68% | 2.44% | -3.99% | 4.23% | -2.71% | 1.15% | -5.47% | -0.65% | -3.63% | 8.77% | -1.33% | -4.73% | 1.52% | -4.87% | 7.71% | -4.29% | NaN% | NaN% | NaN% | |||||||||||||||||||||||||||||
operating expenses | 3,101,000,000 | 2,900,000,000 | 2,938,000,000 | 2,945,000,000 | 2,887,010,000 | 2,813,590,000 | 2,844,190,000 | 2,737,183,000 | 2,708,974,000 | 2,754,522,000 | 2,517,665,000 | 2,446,241,000 | 2,340,026,000 | 1,886,751,000 | 1,886,396,000 | 1,800,266,000 | 2,125,086,000 | 1,765,207,000 | 1,724,231,000 | 1,744,521,000 | 1,730,190,000 | 1,769,691,000 | 1,723,104,000 | 1,662,116,000 | 1,613,174,000 | 1,587,289,000 | 1,534,915,000 | 1,524,762,000 | 124,546,000 | 135,560,000 | 1,438,260,000 | 4,013,469,000 | 2,630,096,000 | 1,325,177,000 | 3,733,836,000 | 2,482,567 | 1,250,031,000 | 3,941,806,000 | 2,710,053,000 | 3,972,154,000 | |||||||||||
operating income | 800,000,000 | 681,000,000 | 712,000,000 | 808,000,000 | 722,046,000 | 700,043,000 | 803,582,000 | 694,177,000 | 640,642,000 | 734,333,000 | 495,729,000 | 444,909,000 | 631,682,000 | 235,917,000 | 212,062,000 | 419,579,000 | 566,833,000 | 377,618,000 | 432,583,000 | 493,474,000 | 327,308,000 | 315,446,000 | 465,613,000 | 332,625,000 | 351,777,000 | 478,198,000 | 382,651,000 | 478,782,000 | -124,546,000 | -135,560,000 | 509,340,000 | 1,370,752,000 | 943,265,000 | 506,240,000 | 1,391,782,000 | 959,679 | 497,328,000 | 1,331,939,000 | 926,616,000 | 1,321,289,000 | |||||||||||
yoy | -0.99% | -5.68% | 1.71% | 0.55% | 4.01% | 9.27% | 9.43% | 40.03% | 43.99% | 16.25% | 110.13% | 109.80% | 50.55% | -62.59% | 14.87% | 19.71% | -7.09% | -1.60% | -10.33% | -2.63% | -30.53% | -382.45% | -452.76% | -24.87% | -65.07% | -113.20% | -126.78% | -1.51% | 98189.64% | 1.79% | 4.49% | -99.90% | -62.36% | ||||||||||||||||||
qoq | -4.35% | -11.88% | 3.14% | -12.88% | 8.36% | -12.76% | 11.42% | -29.57% | 11.25% | -49.46% | -12.71% | -12.34% | 50.77% | 3.76% | -32.25% | -5.44% | -26.44% | 24.97% | -20.08% | -484.42% | -8.12% | -126.61% | -62.84% | 45.32% | 86.33% | 144925.78% | -99.81% | 43.74% | -29.87% | ||||||||||||||||||||||
interest expense | 172,000,000 | 149,000,000 | 160,000,000 | 160,000,000 | 157,853,000 | 149,680,000 | 134,334,000 | 134,931,000 | 132,042,000 | 124,150,000 | 124,018,000 | 242,899,000 | 128,214,000 | 145,773,000 | 146,498,000 | 146,717,000 | 73,623,000 | 57,699,000 | 47,235,000 | 126,907,000 | 69,550,000 | 77,042,000 | 30,934,000 | 32,224,000 | 29,784,000 | 30,528,000 | 32,242,000 | 30,868,000 | 29,474,000 | 88,133,000 | 59,161,000 | 31,101,000 | 92,976,000 | 65,322 | 33,800,000 | 83,043,000 | 54,810,000 | 84,030,000 | |||||||||||||
other income | 28,000,000 | 9,000,000 | 19,000,000 | 6,000,000 | 10,380,000 | 5,245,000 | 6,640,000 | 5,209,000 | 330,124,000 | 15,281,000 | -13,777,000 | -10,676,000 | -3,252,000 | -12,708,000 | -15,556,000 | 14,124,000 | -7,216,000 | -6,952,000 | -7,764,000 | -15,240,000 | -8,577,000 | 2,207,000 | -2,188,000 | 3,718,000 | -4,211,000 | -4,534,000 | -1,753,000 | -2,477,000 | -1,502,000 | -2,197,000 | 250,000 | -9,941,000 | -2,984,000 | -1,684,000 | -2,122,000 | -3,150 | -2,012,000 | -11,550,000 | -8,036,000 | -18,660,000 | |||||||||||
earnings before income taxes | 600,000,000 | 523,000,000 | 533,000,000 | 642,000,000 | 553,813,000 | 545,118,000 | 662,608,000 | 554,037,000 | 178,476,000 | 594,902,000 | 385,488,000 | 212,686,000 | 506,720,000 | 102,852,000 | 81,120,000 | 258,738,000 | 500,426,000 | 326,871,000 | 393,112,000 | 381,807,000 | 266,335,000 | 236,197,000 | 436,867,000 | 296,683,000 | 326,204,000 | 452,204,000 | 352,162,000 | 450,391,000 | 479,616,000 | 1,292,560,000 | 887,088,000 | 476,823,000 | 1,300,928,000 | 897,507 | 465,540,000 | 1,260,446,000 | 879,842,000 | 1,255,919,000 | |||||||||||||
income taxes | 124,000,000 | 122,000,000 | 127,000,000 | 152,000,000 | 129,125,000 | 129,876,000 | 159,216,000 | 124,433,000 | 37,260,000 | 129,334,000 | 82,163,000 | 45,245,000 | 128,707,000 | 13,925,000 | 13,831,000 | 41,838,000 | 176,539,000 | 109,735,000 | 120,713,000 | 137,387,000 | 89,380,000 | 78,218,000 | 158,054,000 | 115,746,000 | 115,369,000 | 166,614,000 | 130,793,000 | 163,793,000 | 176,963,000 | 476,840,000 | 329,846,000 | 177,754,000 | 458,726,000 | 302,953 | 139,335,000 | 519,812,000 | 365,374,000 | 483,881,000 | |||||||||||||
net earnings | 476,000,000 | 401,000,000 | 406,000,000 | 490,000,000 | 424,688,000 | 415,242,000 | 503,392,000 | 429,604,000 | 141,216,000 | 465,568,000 | 303,325,000 | 167,441,000 | 378,013,000 | 88,927,000 | 67,289,000 | 216,900,000 | 323,887,000 | 217,136,000 | 272,399,000 | 244,420,000 | 176,955,000 | 157,979,000 | 278,813,000 | 180,937,000 | 210,835,000 | 285,590,000 | 221,369,000 | 286,598,000 | 259,550,000 | 250,113,000 | 302,653,000 | 815,720,000 | 557,242,000 | 299,069,000 | 842,202,000 | 594,554 | 326,205,000 | 740,634,000 | 514,468,000 | 772,038,000 | |||||||||||
yoy | -2.86% | -5.58% | -2.23% | -2.66% | -1.14% | 194.05% | 8.12% | 41.63% | -15.66% | 23.16% | 241.09% | 148.84% | 74.28% | -79.22% | 32.51% | 37.45% | -2.30% | -2.20% | -25.07% | -2.37% | -36.87% | -18.77% | 14.18% | -26.86% | -64.87% | -53.42% | -16.37% | -3.14% | 93624.37% | -8.32% | 13.71% | -99.88% | -57.75% | ||||||||||||||||||
qoq | -1.23% | -17.14% | 2.27% | -17.51% | 204.22% | -69.67% | 81.15% | -55.70% | 32.16% | -68.98% | -20.29% | 11.45% | 38.13% | 12.01% | -43.34% | -14.18% | -26.18% | 29.01% | -22.76% | 10.42% | 3.77% | -17.36% | -62.90% | 46.39% | 86.33% | 141552.73% | -99.82% | 43.96% | -33.36% | ||||||||||||||||||||||
net earnings: | |||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | 0.99 | 0.82 | 0.83 | 1 | 0.85 | 0.82 | 1 | 0.85 | 0.28 | 0.92 | 0.6 | 0.33 | 0.74 | 0.17 | 0.13 | 0.43 | 0.58 | 0.38 | 0.48 | 0.41 | 0.3 | 0.27 | 0.47 | 0.31 | 0.36 | 0.49 | 0.38 | 0.49 | 0.51 | 1.39 | 0.95 | 0.51 | 1.42 | 1 | 0.55 | 1.24 | 0.86 | 1.27 | |||||||||||||
diluted earnings per share | 0.99 | 0.82 | 0.82 | 0.99 | 0.85 | 0.82 | 0.99 | 0.84 | 0.28 | 0.91 | 0.59 | 0.33 | 0.73 | 0.17 | 0.13 | 0.42 | 0.58 | 0.38 | 0.48 | 0.41 | 0.3 | 0.27 | 0.47 | 0.31 | 0.36 | 0.48 | 0.38 | 0.49 | 0.51 | 1.39 | 0.95 | 0.51 | 1.42 | 1 | 0.55 | 1.24 | 0.86 | 1.26 | |||||||||||||
average shares outstanding | 478,761,180 | 487,519,382 | 490,698,567 | 492,023,827 | 499,642,505 | 504,312,633 | 505,126,492 | 507,716,975 | 507,609,696 | 507,578,576 | 508,368,159 | 511,044,400 | 512,516,067 | 511,110,670 | 510,006,754 | 509,127,405 | 555,437,764 | 566,487,516 | 566,881,538 | 596,698,935 | 594,030,427 | 590,723,351 | 588,277,056 | 585,885,137 | 584,253,842 | 587,621,529 | 587,091,968 | 587,757,832 | 592,003,631 | 585,792,383 | 586,827,575 | 588,711,412 | 592,450,575 | 592,110,975 | 591,568,212 | 596,653,289 | 599,903,629 | 607,380,306 | |||||||||||||
diluted shares outstanding | 480,365,666 | 489,331,460 | 492,803,849 | 493,785,973 | 501,921,446 | 505,929,342 | 507,069,435 | 509,842,400 | 510,145,794 | 510,383,149 | 512,238,523 | 514,574,889 | 515,782,928 | 514,585,129 | 512,742,792 | 510,738,760 | 560,954,068 | 570,814,798 | 571,452,124 | 600,789,913 | 598,921,070 | 595,911,680 | 593,309,750 | 590,470,283 | 587,926,287 | 591,458,948 | 589,751,933 | 589,838,819 | 593,449,101 | 587,878,509 | 589,106,837 | 591,103,346 | 593,397,235 | 592,678,989 | 591,983,474 | 597,691,315 | 601,100,591 | 612,241,790 | |||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustment | -108,194 | ||||||||||||||||||||||||||||||||||||||||||||||||||
items presented net of tax: | |||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of cash flow hedges | 2,170 | ||||||||||||||||||||||||||||||||||||||||||||||||||
change in net investment hedges | |||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash flow hedges | 27,148 | ||||||||||||||||||||||||||||||||||||||||||||||||||
changes in excluded components of fair value hedge | -20 | ||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of prior service cost | 146 | ||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of actuarial loss | 4,982 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net actuarial gain arising in current year | 503 | ||||||||||||||||||||||||||||||||||||||||||||||||||
change in marketable securities | -945 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total other comprehensive loss | -74,210 | ||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | 429,182 | 269,669,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared per common share | 0.31 | 0.31 | 0.31 | 0.3 | 0.3 | 0.3 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 | 0.77 | 0.51 | 0.25 | 0.74 | 0.49 | 0.24 | 0.7 | 0.46 | 0.63 | |||||||||||||||||||||||||||||
interest income | 103,060,000 | 96,985,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
earnings (losses) before income taxes | -226,104,000 | -230,348,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -83,960,000 | -86,825,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of subsidiaries | 401,694,000 | 393,636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | 10,119,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | 354,450,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
investment in subsidiaries | 14,014,569,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
plant and equipment | 569,567,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 378,317,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 15,316,903,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | 430,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
intercompany payables | 7,800,254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 2,227,483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 405,376,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | 4,453,490,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 15,316,903,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gross margin | 5,384,221,000 | 3,573,361,000 | 1,831,417,000 | 5,125,618,000 | 3,442,246 | 1,747,359,000 | 5,273,745,000 | 3,636,669,000 | 5,293,443,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-28 | 2025-12-27 | 2025-09-27 | 2025-06-28 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-03-27 | 2020-12-26 | 2020-09-26 | 2020-06-27 | 2017-07-01 | 2016-10-01 | 2016-07-02 | 2016-03-26 | 2015-12-26 | 2015-09-26 | 2015-03-28 | 2014-12-27 | 2014-09-27 | 2014-03-29 | 2013-12-28 | 2013-09-28 | 2012-12-29 | 2012-09-29 | 2012-03-31 | 2011-12-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2011-01-01 | 2010-10-02 | 2010-07-03 | 2010-03-27 | 2009-12-26 | 2009-09-26 | 2009-06-27 | 2009-03-28 | 2008-12-27 | 2008-09-27 | 2008-06-28 | 2008-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | 259,666,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,900,000,000 | 1,222,000,000 | 844,000,000 | 1,071,000,000 | 1,527,000,000 | 793,000,000 | 733,000,000 | 696,000,000 | 598,322,000 | 962,165,000 | 569,104,000 | 745,201,000 | 757,867,000 | 500,340,000 | 437,670,000 | 867,086,000 | 876,139,000 | 1,374,276,000 | 2,067,873,000 | 3,007,123,000 | 4,895,723,000 | 5,767,034,000 | 5,985,532,000 | 6,059,427,000 | 869,502,000 | 759,898,000 | 3,919,300,000 | 610,838,000 | 595,602,000 | 388,256,000 | 5,084,704,000 | 4,907,677,000 | 384,898,000 | 341,090,000 | 449,863,000 | 359,532,000 | 320,805,000 | 548,415,000 | 350,464,000 | 336,531,000 | 284,101,000 | 639,765,000 | 385,668,000 | 209,755,000 | 448,374,000 | 585,443,000 | 652,792,000 | 647,606,000 | 851,036,000 | 1,087,084,000 | 899,117,000 | 373,074,000 | 551,552,000 | ||
accounts receivable, less allowances | 5,755,000,000 | 5,563,000,000 | 5,800,000,000 | 5,502,000,000 | 5,465,000,000 | 5,298,000,000 | 5,778,000,000 | 5,324,000,000 | 5,556,703,000 | 5,291,552,000 | 5,338,699,000 | 5,091,970,000 | 5,227,387,000 | 4,907,836,000 | 5,336,857,000 | 4,838,912,000 | 4,777,660,000 | 4,219,868,000 | 4,309,883,000 | 3,781,510,000 | 3,220,659,000 | 2,855,424,000 | 3,106,466,000 | 2,893,551,000 | |||||||||||||||||||||||||||||||
inventories | 5,291,000,000 | 5,260,000,000 | 5,377,000,000 | 5,053,000,000 | 4,893,000,000 | 5,050,000,000 | 4,991,000,000 | 4,678,000,000 | 4,733,966,000 | 4,722,499,000 | 4,648,610,000 | 4,480,812,000 | 4,620,614,000 | 4,661,516,000 | 4,682,609,000 | 4,437,498,000 | 4,409,094,000 | 4,115,683,000 | 4,054,844,000 | 3,695,219,000 | 3,218,827,000 | 3,100,478,000 | 3,134,732,000 | 3,095,085,000 | 2,995,598,000 | 3,025,811,000 | 2,639,174,000 | 2,703,635,000 | 2,736,382,000 | 2,841,361,000 | 2,649,752,000 | 2,791,813,000 | 2,845,641,000 | 2,527,900,000 | 2,506,581,000 | 2,540,643,000 | 2,436,109,000 | 2,370,864,000 | 2,250,460,000 | 2,213,153,000 | 2,137,451,000 | 2,073,766,000 | 2,047,371,000 | 1,963,397,000 | 1,875,242,000 | 1,771,539,000 | 1,751,239,000 | 1,790,327,000 | 1,747,773,000 | 1,650,666,000 | 1,710,251,000 | 1,862,187,000 | 1,836,478,000 | 1,836,683,000 | |
prepaid expenses and other current assets | 415,000,000 | 368,000,000 | 387,000,000 | 338,000,000 | 375,000,000 | 338,000,000 | 351,000,000 | 323,000,000 | 310,069,000 | 327,569,000 | 333,486,000 | 284,566,000 | 292,726,000 | 300,513,000 | 310,131,000 | 303,789,000 | 303,212,000 | 252,351,000 | 255,588,000 | 240,956,000 | 250,022,000 | 223,872,000 | 197,074,000 | 192,163,000 | 139,185,000 | 158,301,000 | 114,454,000 | 119,408,000 | 83,263,000 | 93,015,000 | 80,965,000 | 76,682,000 | 90,493,000 | 74,827,000 | 73,272,000 | 74,680,000 | 68,675,000 | 86,396,000 | 85,712,000 | 73,568,000 | 77,575,000 | 72,496,000 | 79,485,000 | 70,430,000 | 76,418,000 | 70,992,000 | 71,761,000 | 63,674,000 | 69,013,000 | 64,418,000 | 67,131,000 | 60,938,000 | 63,814,000 | 62,432,000 | |
income tax receivable | 22,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 22,000,000 | 22,000,000 | 22,000,000 | 22,000,000 | 5,815,000 | 5,815,000 | 5,815,000 | 5,815,000 | 25,801,000 | 35,934,000 | 47,173,000 | 100,973,000 | 8,759,000 | 1,534,000 | 44,621,000 | 9,294,000 | 108,006,000 | 16,760,000 | |||||||||||||||||||||||||||||||||
total current assets | 13,383,000,000 | 12,417,000,000 | 12,412,000,000 | 11,968,000,000 | 12,282,000,000 | 11,501,000,000 | 11,875,000,000 | 11,043,000,000 | 11,204,875,000 | 11,309,600,000 | 10,895,714,000 | 10,608,364,000 | 10,898,594,000 | 10,396,006,000 | 10,767,267,000 | 10,483,219,000 | 10,413,278,000 | 10,063,151,000 | 10,688,188,000 | 10,733,567,000 | 11,586,765,000 | 11,991,429,000 | 12,433,098,000 | 12,348,232,000 | 8,033,438,000 | 8,135,470,000 | 10,053,899,000 | 6,960,033,000 | 6,779,026,000 | 7,027,960,000 | 11,521,307,000 | 11,456,904,000 | 7,108,403,000 | 6,639,475,000 | 6,520,856,000 | 6,534,262,000 | 6,159,785,000 | 6,333,650,000 | 5,924,942,000 | 5,648,050,000 | 5,696,234,000 | 5,732,882,000 | 5,438,557,000 | 4,866,882,000 | 5,289,411,000 | 5,076,258,000 | 5,131,795,000 | 5,089,511,000 | 5,361,815,000 | 5,270,679,000 | 5,226,268,000 | 4,919,708,000 | 5,175,033,000 | 4,880,498,000 | |
plant and equipment at cost, less accumulated depreciation | 5,888,000,000 | 5,931,000,000 | 5,936,000,000 | 6,084,000,000 | 5,719,000,000 | 5,589,000,000 | 5,558,000,000 | 5,497,000,000 | 5,290,437,000 | 5,157,150,000 | 5,021,424,000 | 4,915,049,000 | 4,649,356,000 | 4,562,435,000 | 4,462,608,000 | 4,456,420,000 | 4,345,098,000 | 4,307,156,000 | 4,343,263,000 | 4,326,063,000 | 4,297,862,000 | 4,382,737,000 | 4,404,597,000 | 4,458,567,000 | |||||||||||||||||||||||||||||||
other long-term assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 5,246,000,000 | 5,282,000,000 | 5,190,000,000 | 5,231,000,000 | 5,199,000,000 | 5,144,000,000 | 5,253,000,000 | 5,153,000,000 | 5,220,989,000 | 5,255,010,000 | 4,719,385,000 | 4,645,754,000 | 4,613,805,000 | 4,576,898,000 | 4,434,476,000 | 4,542,315,000 | 4,703,777,000 | 4,416,912,000 | 4,402,354,000 | 3,944,139,000 | 3,932,570,000 | 3,929,636,000 | 3,794,152,000 | 3,732,469,000 | 3,916,128,000 | 3,815,674,000 | 2,121,661,000 | 2,079,529,000 | 1,977,921,000 | 1,981,390,000 | 1,933,385,000 | 1,966,547,000 | 1,980,524,000 | 1,937,075,000 | 1,915,922,000 | 1,908,542,000 | 1,802,630,000 | 1,726,350,000 | 1,659,818,000 | 1,630,879,000 | 1,621,257,000 | 1,633,289,000 | 1,596,727,000 | 1,577,108,000 | 1,577,691,000 | 1,549,815,000 | 1,559,291,000 | 1,551,550,000 | 1,529,066,000 | 1,510,795,000 | 1,404,993,000 | 1,384,790,000 | 1,413,224,000 | 1,406,700,000 | |
intangibles, less amortization | 995,000,000 | 1,045,000,000 | 1,043,000,000 | 1,080,000,000 | 1,100,000,000 | 1,119,000,000 | 1,169,000,000 | 1,188,000,000 | 1,136,869,000 | 1,174,151,000 | 874,902,000 | 859,530,000 | 886,629,000 | 911,196,000 | 906,385,000 | 952,683,000 | 1,042,878,000 | 906,328,000 | 927,966,000 | 746,073,000 | 769,503,000 | 798,649,000 | 776,598,000 | 780,172,000 | 1,037,511,000 | 1,203,888,000 | 207,461,000 | 193,672,000 | 163,089,000 | 168,541,000 | 154,277,000 | 168,446,000 | 180,325,000 | 181,036,000 | 191,568,000 | 200,074,000 | 153,358,000 | 125,520,000 | 116,011,000 | 102,594,000 | 108,610,000 | 109,938,000 | 101,518,000 | 104,511,000 | 110,974,000 | 106,398,000 | 114,254,000 | 118,032,000 | 116,731,000 | 121,089,000 | 87,011,000 | 78,976,000 | 87,528,000 | 90,242,000 | |
deferred income taxes | 488,000,000 | 495,000,000 | 490,000,000 | 497,000,000 | 456,000,000 | 441,000,000 | 464,000,000 | 445,000,000 | 442,256,000 | 444,180,000 | 421,037,000 | 420,450,000 | 435,800,000 | 435,183,000 | 382,778,000 | 377,604,000 | 393,302,000 | 387,050,000 | 360,193,000 | 352,523,000 | 321,674,000 | 280,511,000 | 228,234,000 | 194,115,000 | 142,472,000 | 85,416,000 | 140,284,000 | 140,456,000 | 140,554,000 | 121,033,000 | 121,095,000 | 136,255,000 | 116,887,000 | 134,586,000 | 144,131,000 | 142,068,000 | 135,962,000 | 146,083,000 | 98,946,000 | 99,285,000 | 74,419,000 | 178,022,000 | |||||||||||||
operating lease right-of-use assets | 1,320,000,000 | 1,327,000,000 | 1,172,000,000 | 1,131,000,000 | 1,096,000,000 | 1,031,000,000 | 1,008,000,000 | 923,000,000 | 882,211,000 | 824,390,000 | 773,980,000 | 731,766,000 | 708,763,000 | 708,535,000 | 704,664,000 | 723,297,000 | 787,347,000 | 724,861,000 | 750,675,000 | 709,163,000 | 661,474,000 | 635,664,000 | 621,307,000 | 603,616,000 | |||||||||||||||||||||||||||||||
other assets | 663,000,000 | 684,000,000 | 801,000,000 | 783,000,000 | 495,000,000 | 493,000,000 | 553,000,000 | 668,000,000 | 534,703,000 | 576,120,000 | 566,309,000 | 640,232,000 | 509,086,000 | 496,978,000 | 552,765,000 | 550,150,000 | 637,995,000 | 621,304,000 | 630,227,000 | 602,011,000 | 473,433,000 | 471,225,000 | 483,572,000 | 511,095,000 | 249,804,000 | 252,387,000 | 251,021,000 | 217,390,000 | 232,820,000 | 232,361,000 | 238,153,000 | 210,176,000 | 214,511,000 | 266,599,000 | 259,662,000 | 245,329,000 | 206,411,000 | 206,412,000 | 204,185,000 | 204,336,000 | 281,628,000 | 286,541,000 | 282,782,000 | 274,650,000 | 270,219,000 | 252,919,000 | 258,320,000 | 245,716,000 | 237,247,000 | 214,252,000 | 193,400,000 | 193,926,000 | 589,947,000 | 218,029,000 | |
total other long-term assets | 8,712,000,000 | 8,833,000,000 | 8,696,000,000 | 8,722,000,000 | 8,346,000,000 | 8,228,000,000 | 8,447,000,000 | 8,377,000,000 | 8,217,028,000 | 8,273,851,000 | 7,355,613,000 | 7,297,732,000 | 7,154,083,000 | 7,128,790,000 | 6,981,068,000 | 7,146,049,000 | 7,565,299,000 | 7,056,455,000 | 7,071,415,000 | 6,353,909,000 | 6,158,654,000 | 6,115,685,000 | 5,903,863,000 | 5,821,467,000 | 5,470,816,000 | ||||||||||||||||||||||||||||||
total assets | 27,983,000,000 | 27,181,000,000 | 27,044,000,000 | 26,774,000,000 | 26,347,000,000 | 25,318,000,000 | 25,880,000,000 | 24,917,000,000 | 24,712,340,000 | 24,740,601,000 | 23,272,751,000 | 22,821,145,000 | 22,702,033,000 | 22,087,231,000 | 22,210,943,000 | 22,085,688,000 | 22,323,675,000 | 21,426,762,000 | 22,102,866,000 | 21,413,539,000 | 22,043,281,000 | 22,489,851,000 | 22,741,558,000 | 22,628,266,000 | 17,756,655,000 | 18,024,810,000 | 16,721,804,000 | 13,351,094,000 | 13,089,468,000 | 13,371,551,000 | 17,983,591,000 | 17,970,470,000 | 13,617,913,000 | 13,138,264,000 | 13,013,025,000 | 13,025,395,000 | 12,428,067,000 | 12,487,833,000 | 11,892,113,000 | 11,454,027,000 | 11,446,863,000 | 11,385,555,000 | 10,949,934,000 | 10,328,283,000 | 10,655,410,000 | 10,313,701,000 | 10,468,227,000 | 10,276,966,000 | 10,429,705,000 | 10,216,619,000 | 10,137,052,000 | 9,811,422,000 | 15,637,324,000 | 10,082,293,000 | 9,960,985,000 |
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | 333,212,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 6,387,000,000 | 5,954,000,000 | 6,492,000,000 | 6,512,000,000 | 6,183,000,000 | 5,842,000,000 | 6,374,000,000 | 6,290,000,000 | 5,869,479,000 | 5,737,726,000 | 5,796,398,000 | 6,025,757,000 | 5,902,249,000 | 5,420,422,000 | 6,018,227,000 | 5,752,958,000 | 5,721,705,000 | 5,019,052,000 | 5,238,313,000 | 4,884,781,000 | 4,221,252,000 | 3,554,624,000 | 4,035,332,000 | 3,447,065,000 | 3,971,112,000 | 3,716,517,000 | 2,935,982,000 | 2,906,651,000 | 2,710,469,000 | 2,887,863,000 | 2,836,430,000 | 2,797,947,000 | 2,924,417,000 | 2,726,427,000 | 2,443,704,000 | 2,475,589,000 | 2,287,559,000 | 2,343,903,000 | 2,285,744,000 | 2,074,396,000 | 2,164,695,000 | 2,183,417,000 | 2,143,219,000 | 1,804,690,000 | 1,998,982,000 | 1,953,092,000 | 2,038,922,000 | 1,906,745,000 | 1,960,354,000 | 1,856,887,000 | 1,830,432,000 | 1,707,331,000 | 2,048,759,000 | 2,033,198,000 | |
accrued expenses | 2,344,000,000 | 2,309,000,000 | 2,166,000,000 | 2,268,000,000 | 2,147,000,000 | 2,224,000,000 | 2,141,000,000 | 2,226,000,000 | 2,246,595,000 | 2,266,062,000 | 2,176,934,000 | 2,251,181,000 | 2,136,322,000 | 2,128,945,000 | 2,177,793,000 | 2,270,753,000 | 2,011,597,000 | 1,980,293,000 | 1,809,459,000 | 1,814,837,000 | 1,645,139,000 | 1,679,429,000 | 1,697,995,000 | 1,616,289,000 | 1,576,221,000 | 1,381,300,000 | 1,289,312,000 | 1,118,410,000 | 1,071,632,000 | 999,337,000 | 1,109,887,000 | 1,100,239,000 | 1,132,069,000 | 1,141,625,000 | 1,043,656,000 | 1,017,077,000 | 903,934,000 | 845,695,000 | 870,674,000 | 857,538,000 | 817,703,000 | 856,569,000 | 800,155,000 | 761,954,000 | 751,640,000 | 870,114,000 | 794,235,000 | 793,303,000 | 767,742,000 | 797,756,000 | 776,767,000 | 806,055,000 | 917,892,000 | 846,989,000 | |
accrued income taxes | 29,000,000 | 117,000,000 | 51,000,000 | 40,000,000 | 140,000,000 | 271,000,000 | 131,000,000 | 33,988,000 | 46,772,000 | 182,185,000 | 101,894,000 | 123,892,000 | 33,017,000 | 113,388,000 | 40,042,000 | 19,045,000 | 3,631,000 | 83,141,000 | 22,644,000 | 64,159,000 | 2,938,000 | 14,540,000 | 252,681,000 | 110,690,000 | 94,437,000 | 139,286,000 | 159,014,000 | 88,112,000 | 123,420,000 | 384,613,000 | 84,838,000 | 47,738,000 | 337,001,000 | 56,775,000 | 345,420,000 | 323,983,000 | 98,179,000 | 538,790,000 | 11,665,000 | ||||||||||||||||
current operating lease liabilities | 147,000,000 | 143,000,000 | 141,000,000 | 136,000,000 | 133,000,000 | 125,000,000 | 126,000,000 | 125,000,000 | 122,984,000 | 119,397,000 | 109,669,000 | 99,051,000 | 94,799,000 | 104,070,000 | 94,027,000 | 105,690,000 | 113,157,000 | 94,603,000 | 106,927,000 | 102,659,000 | 111,761,000 | 107,633,000 | 108,704,000 | 107,167,000 | |||||||||||||||||||||||||||||||
current maturities of long-term debt | 1,190,000,000 | 1,150,000,000 | 1,894,000,000 | 949,000,000 | 1,232,000,000 | 1,222,000,000 | 487,000,000 | 469,000,000 | 93,225,000 | 84,513,000 | 188,978,000 | 62,550,000 | 723,473,000 | 702,067,000 | 555,829,000 | 580,611,000 | 498,028,000 | 487,407,000 | 491,233,000 | 486,141,000 | 957,303,000 | 1,366,103,000 | 1,320,628,000 | 1,542,128,000 | 530,075,000 | 9,218,000 | 8,909,000 | 7,175,000 | 7,076,000 | 31,810,000 | 314,111,000 | 311,347,000 | 306,931,000 | 4,454,000 | 204,157,000 | 206,158,000 | 253,170,000 | 254,262,000 | 455,972,000 | 205,916,000 | 206,329,000 | 207,031,000 | 7,042,000 | 7,867,000 | 7,837,000 | 7,970,000 | 7,817,000 | 8,438,000 | 8,743,000 | 9,163,000 | 6,529,000 | 6,747,000 | 4,896,000 | 4,504,000 | |
total current liabilities | 10,068,000,000 | 9,585,000,000 | 10,810,000,000 | 9,916,000,000 | 9,735,000,000 | 9,553,000,000 | 9,399,000,000 | 9,241,000,000 | 8,366,271,000 | 8,254,470,000 | 8,454,164,000 | 8,540,433,000 | 8,980,735,000 | 8,388,521,000 | 8,959,264,000 | 8,750,054,000 | 8,372,187,000 | 7,593,560,000 | 7,737,982,000 | 7,319,844,000 | 7,007,929,000 | 6,716,543,000 | 7,168,067,000 | 6,717,853,000 | 6,095,886,000 | 5,366,550,000 | 4,434,456,000 | 4,112,072,000 | 3,872,214,000 | 3,970,816,000 | 4,340,048,000 | 4,286,409,000 | 4,536,489,000 | 3,944,016,000 | 3,749,250,000 | 3,883,694,000 | 3,487,417,000 | 3,602,874,000 | 3,703,752,000 | 3,263,770,000 | 3,578,690,000 | 3,575,075,000 | 3,136,450,000 | 2,721,534,000 | 3,146,021,000 | 3,009,198,000 | 2,917,232,000 | 2,783,743,000 | 3,082,259,000 | 3,150,154,000 | 3,116,092,000 | 3,293,209,000 | 3,499,343,000 | 3,430,197,000 | |
long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 12,818,000,000 | 12,440,000,000 | 11,459,000,000 | 12,360,000,000 | 12,234,000,000 | 11,393,000,000 | 11,869,000,000 | 11,513,000,000 | 12,113,205,000 | 12,028,122,000 | 10,703,873,000 | 10,347,997,000 | 10,258,345,000 | 10,349,913,000 | 10,263,331,000 | 10,066,931,000 | 10,608,840,000 | 10,593,390,000 | 10,645,443,000 | 10,588,184,000 | 11,741,114,000 | 12,463,284,000 | 12,422,780,000 | 12,902,485,000 | 7,660,877,000 | 7,843,517,000 | 7,336,930,000 | 4,274,884,000 | 4,265,857,000 | 3,004,618,000 | 7,275,195,000 | 7,248,457,000 | 2,650,490,000 | 2,986,163,000 | 2,944,083,000 | 2,878,391,000 | 2,809,290,000 | 2,764,853,000 | 2,412,477,000 | 2,649,346,000 | 2,384,986,000 | 2,279,517,000 | 2,663,470,000 | 2,653,529,000 | 2,486,646,000 | 2,472,662,000 | 2,468,517,000 | 2,468,690,000 | 2,468,783,000 | 2,467,486,000 | 2,463,243,000 | 1,972,612,000 | 1,728,784,000 | 1,975,435,000 | 2,040,546,000 |
long-term operating lease liabilities | 1,226,000,000 | 1,236,000,000 | 1,087,000,000 | 1,049,000,000 | 1,010,000,000 | 950,000,000 | 928,000,000 | 838,000,000 | 791,007,000 | 737,354,000 | 695,717,000 | 656,269,000 | 633,224,000 | 633,824,000 | 628,861,000 | 636,417,000 | 701,929,000 | 659,136,000 | 672,465,000 | 634,481,000 | 586,479,000 | 563,548,000 | 545,485,000 | 523,496,000 | |||||||||||||||||||||||||||||||
other long-term liabilities | 1,194,000,000 | 1,231,000,000 | 1,226,000,000 | 1,247,000,000 | 1,081,000,000 | 1,056,000,000 | 1,115,000,000 | 1,089,000,000 | 995,420,000 | 979,376,000 | 958,614,000 | 931,708,000 | 1,009,016,000 | 1,012,634,000 | 971,190,000 | 967,907,000 | 1,090,386,000 | 1,166,196,000 | 1,167,875,000 | 1,136,480,000 | 1,228,265,000 | 1,235,939,000 | 1,217,227,000 | 1,204,953,000 | 1,373,822,000 | 1,498,680,000 | 1,368,482,000 | 810,642,000 | 852,655,000 | 885,501,000 | 898,062,000 | 940,349,000 | 959,920,000 | 780,834,000 | 784,988,000 | 807,506,000 | 1,134,800,000 | 1,114,276,000 | 652,373,000 | 634,982,000 | 616,349,000 | 621,498,000 | 812,356,000 | 773,490,000 | 758,912,000 | 732,803,000 | 541,229,000 | 548,383,000 | 548,163,000 | 622,900,000 | 696,440,000 | 712,055,000 | 658,199,000 | 655,158,000 | |
total long-term liabilities | 15,618,000,000 | 15,258,000,000 | 14,123,000,000 | 15,001,000,000 | 14,667,000,000 | 13,736,000,000 | 14,245,000,000 | 13,785,000,000 | 14,212,559,000 | 14,048,730,000 | 12,658,238,000 | 12,238,878,000 | 12,112,992,000 | 12,228,815,000 | 12,105,130,000 | 11,921,426,000 | 12,597,065,000 | 12,579,440,000 | 12,657,436,000 | 12,506,211,000 | 13,605,284,000 | 14,310,551,000 | 14,239,503,000 | 14,717,535,000 | 9,196,414,000 | 9,560,611,000 | |||||||||||||||||||||||||||||
noncontrolling interest | 55,000,000 | 44,000,000 | 27,000,000 | 23,000,000 | 15,000,000 | 29,000,000 | 31,000,000 | 32,557,000 | 33,367,000 | 34,550,000 | 33,212,000 | 33,004,000 | 33,306,000 | 31,208,000 | 31,948,000 | 33,014,000 | 32,690,000 | 34,156,000 | 34,588,000 | 34,471,000 | 35,958,000 | 33,977,000 | 34,265,000 | 76,863,000 | 76,929,000 | 45,493,000 | 44,243,000 | 39,729,000 | 34,942,000 | 34,098,000 | |||||||||||||||||||||||||
shareholders’ equity | 3,355,338,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1 per share authorized 1,500,000 shares, issued none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 765,000,000 | 765,000,000 | 765,000,000 | 765,000,000 | 765,000,000 | 765,000,000 | 765,000,000 | 765,000,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | ||||||
paid-in capital | 2,089,000,000 | 2,048,000,000 | 2,010,000,000 | 1,986,000,000 | 1,963,000,000 | 1,965,000,000 | 1,925,000,000 | 1,908,000,000 | 1,846,743,000 | 1,877,201,000 | 1,838,986,000 | 1,814,681,000 | 1,785,075,000 | 1,774,141,000 | 1,754,409,000 | 1,766,305,000 | 1,737,301,000 | 1,690,487,000 | 1,655,110,000 | 1,619,995,000 | 1,594,561,000 | 1,565,255,000 | 1,534,281,000 | 1,506,901,000 | 1,327,366,000 | 1,313,245,000 | 1,281,140,000 | 1,039,236,000 | 1,022,816,000 | 1,231,506,000 | 1,185,012,000 | 1,181,918,000 | 1,155,838,000 | 1,119,784,000 | 1,105,382,000 | 1,086,716,000 | 954,988,000 | 939,249,000 | 923,189,000 | 907,991,000 | 891,645,000 | 887,754,000 | 861,835,000 | 848,612,000 | 825,930,000 | 816,833,000 | 799,278,000 | 788,138,000 | 764,902,000 | 760,352,000 | 755,408,000 | 750,843,000 | 712,208,000 | 697,970,000 | |
retained earnings | 13,461,000,000 | 13,383,000,000 | 13,262,000,000 | 13,061,000,000 | 12,792,000,000 | 12,649,000,000 | 12,498,000,000 | 12,260,000,000 | 11,898,772,000 | 11,724,251,000 | 11,560,924,000 | 11,310,664,000 | 10,829,909,000 | 10,649,338,000 | 10,757,136,000 | 10,539,722,000 | 10,279,792,000 | 10,216,625,000 | 10,288,291,000 | 10,151,706,000 | 10,241,666,000 | 10,383,493,000 | 10,546,598,000 | 10,563,008,000 | 9,447,755,000 | 9,159,866,000 | 9,006,138,000 | 8,964,542,000 | 8,922,498,000 | 8,816,245,000 | 8,857,277,000 | 8,858,831,000 | 8,878,693,000 | 8,687,098,000 | 8,676,012,000 | 8,635,190,000 | 8,359,768,000 | 8,302,859,000 | 8,024,536,000 | 7,923,413,000 | 7,831,330,000 | 7,681,669,000 | 7,499,532,000 | 7,392,996,000 | 7,286,409,000 | 7,134,139,000 | 6,943,640,000 | 6,844,095,000 | 6,724,058,000 | 6,539,890,000 | 6,366,304,000 | 6,281,575,000 | 6,041,429,000 | 5,839,698,000 | |
accumulated other comprehensive loss | -1,055,000,000 | -1,088,000,000 | -1,129,000,000 | -1,098,000,000 | -1,255,000,000 | -1,396,000,000 | -1,166,000,000 | -1,339,000,000 | -1,231,221,000 | -1,189,753,000 | -1,326,800,000 | -1,252,590,000 | -1,280,885,000 | -1,324,788,000 | -1,711,325,000 | -1,482,054,000 | -1,299,004,000 | -1,236,258,000 | -1,217,937,000 | -1,148,764,000 | -1,352,446,000 | -1,388,169,000 | -1,612,386,000 | -1,710,881,000 | -1,262,737,000 | -1,434,940,000 | -1,358,118,000 | -988,101,000 | -1,045,177,000 | -1,007,539,000 | -920,140,000 | -828,656,000 | -743,172,000 | -516,922,000 | -446,417,000 | -411,801,000 | -605,709,000 | -613,975,000 | -286,623,000 | -323,565,000 | -352,107,000 | -259,958,000 | -330,060,000 | -387,421,000 | -415,765,000 | -480,251,000 | -167,827,000 | -180,095,000 | -233,932,000 | -277,986,000 | -68,768,000 | ||||
treasury stock | -12,963,000,000 | -12,825,000,000 | -12,841,000,000 | -12,884,000,000 | -12,343,000,000 | -11,969,000,000 | -11,815,000,000 | -11,734,000,000 | -11,178,516,000 | -10,772,840,000 | -10,712,486,000 | -10,629,308,000 | -10,523,972,000 | -10,427,277,000 | -10,450,054,000 | -10,206,888,000 | -10,161,855,000 | -10,214,957,000 | -9,817,347,000 | -9,835,216,000 | -9,853,359,000 | -9,898,955,000 | -9,933,657,000 | -9,965,590,000 | -7,896,043,000 | -6,782,560,000 | -6,214,727,000 | -5,811,421,000 | -5,723,885,000 | -4,499,702,000 | -4,574,441,000 | -4,634,308,000 | -4,735,118,000 | -4,823,760,000 | -4,796,362,000 | -4,876,138,000 | -4,572,649,000 | -4,499,127,000 | -4,548,262,000 | -4,585,399,000 | -4,481,788,000 | -4,369,398,000 | -4,589,277,000 | -4,624,871,000 | -4,480,754,000 | -4,408,370,000 | -4,312,228,000 | -4,287,026,000 | -4,305,845,000 | -4,337,729,000 | -4,355,297,000 | -4,306,294,000 | |||
total shareholders’ equity | 2,297,000,000 | 2,283,000,000 | 2,067,000,000 | 1,830,000,000 | 1,922,000,000 | 2,014,000,000 | 2,207,000,000 | 1,860,000,000 | 2,100,953,000 | 2,404,034,000 | 2,125,799,000 | 2,008,622,000 | 1,575,302,000 | 1,436,589,000 | 1,115,341,000 | 1,382,260,000 | 1,321,409,000 | 1,221,072,000 | 1,673,292,000 | 1,552,896,000 | 1,395,597,000 | 1,426,799,000 | 1,300,011,000 | 1,158,613,000 | 2,381,516,000 | 4,878,015,000 | 4,687,615,000 | 4,654,255,000 | 4,705,242,000 | 4,207,205,000 | 3,994,491,000 | 3,980,995,000 | 3,827,526,000 | 4,028,038,000 | 3,930,287,000 | 3,714,358,000 | 3,449,702,000 | 3,331,177,000 | 3,294,012,000 | 3,408,986,000 | 3,280,947,000 | ||||||||||||||
total liabilities and shareholders’ equity | 27,983,000,000 | 27,181,000,000 | 27,044,000,000 | 26,774,000,000 | 26,347,000,000 | 25,318,000,000 | 25,880,000,000 | 24,917,000,000 | 24,712,340,000 | 24,740,601,000 | 23,272,751,000 | 22,821,145,000 | 22,702,033,000 | 22,087,231,000 | 22,210,943,000 | 22,085,688,000 | 22,323,675,000 | 21,426,762,000 | 22,102,866,000 | 21,413,539,000 | 22,043,281,000 | 22,489,851,000 | 22,741,558,000 | 22,628,266,000 | 17,756,655,000 | 11,892,113,000 | 11,454,027,000 | 11,446,863,000 | 11,385,555,000 | 10,949,934,000 | 10,328,283,000 | 10,655,410,000 | 10,313,701,000 | 10,468,227,000 | 10,276,966,000 | 10,429,705,000 | 10,216,619,000 | 10,137,052,000 | 9,811,422,000 | 15,637,324,000 | 10,082,293,000 | 9,960,985,000 | |||||||||||||
notes payable | 8,655,000 | 8,574,000 | 8,909,000 | 8,782,000 | 8,315,000 | 8,754,000 | 5,408,000 | 2,266,000 | 3,938,000 | 6,834,000 | 89,563,000 | 79,836,000 | 83,037,000 | 51,806,000 | 79,620,000 | 76,876,000 | 78,635,000 | 71,510,000 | 57,733,000 | 45,584,000 | 42,754,000 | 3,250,000 | 2,500,000 | 5,350,000 | 181,975,000 | 2,250,000 | |||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable | 4,012,393,000 | 4,191,460,000 | 3,380,971,000 | 3,509,438,000 | 3,353,453,000 | 3,531,105,000 | 3,496,254,000 | 3,529,997,000 | 3,646,817,000 | 3,510,518,000 | 3,289,930,000 | 3,423,152,000 | 3,168,120,000 | 3,193,389,000 | 3,094,175,000 | 2,882,730,000 | 3,061,145,000 | 2,898,283,000 | 2,926,033,000 | 2,623,300,000 | 2,814,958,000 | 2,617,352,000 | 2,633,995,000 | 2,526,044,000 | 2,575,293,000 | 2,468,511,000 | 2,549,769,000 | 2,623,509,000 | 2,723,189,000 | 2,737,464,000 | |||||||||||||||||||||||||
plant and equipment at cost, less depreciation | 4,377,302,000 | 4,418,524,000 | 3,880,442,000 | 3,900,470,000 | 3,936,612,000 | 3,961,299,000 | 3,970,261,000 | 4,002,932,000 | 3,968,713,000 | 3,956,209,000 | 3,967,176,000 | 3,979,351,000 | 3,960,636,000 | 3,950,668,000 | 3,846,870,000 | 3,736,137,000 | 3,615,361,000 | 3,512,389,000 | 3,419,862,000 | 3,370,553,000 | 3,277,583,000 | 3,203,823,000 | 3,176,220,000 | 3,072,721,000 | 3,014,341,000 | 2,979,200,000 | 2,891,893,000 | 2,890,641,000 | 2,889,790,000 | 2,857,230,000 | |||||||||||||||||||||||||
long-term assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total long-term assets | 5,345,915,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 82,839,000 | 75,386,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid income taxes | 16,714,000 | 10,326,000 | 88,807,000 | 69,348,000 | 10,279,000 | 64,107,000 | 80,115,000 | 49,189,000 | 48,572,000 | 7,421,000 | 22,008,000 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 3,020,786,000 | 3,479,608,000 | 3,969,431,000 | 3,941,427,000 | 5,305,685,000 | 5,312,883,000 | 5,342,960,000 | 5,321,416,000 | 5,231,375,000 | 5,303,790,000 | 5,199,142,000 | 4,901,573,000 | 4,894,181,000 | ||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 18,024,810,000 | 16,721,804,000 | 13,351,094,000 | 13,089,468,000 | 13,371,551,000 | 17,983,591,000 | 17,970,470,000 | 13,617,913,000 | 13,138,264,000 | 13,013,025,000 | 13,025,395,000 | 12,428,067,000 | 12,487,833,000 | ||||||||||||||||||||||||||||||||||||||||||
restricted cash | 166,208,000 | 165,465,000 | 165,437,000 | 157,870,000 | 157,841,000 | 157,837,000 | 145,247,000 | 145,233,000 | 140,287,000 | 132,031,000 | 123,773,000 | 110,516,000 | 110,488,000 | 134,579,000 | 129,532,000 | 124,488,000 | 135,590,000 | 128,683,000 | 121,755,000 | 93,858,000 | 93,714,000 | 93,541,000 | 92,587,000 | 92,135,000 | |||||||||||||||||||||||||||||||
total other assets | 2,787,463,000 | 2,490,591,000 | 2,373,830,000 | 2,382,292,000 | 2,492,023,000 | 2,510,634,000 | 2,540,797,000 | 2,542,580,000 | 2,524,993,000 | 2,511,782,000 | 2,307,646,000 | 2,203,515,000 | 2,120,301,000 | 2,069,840,000 | 2,135,268,000 | 2,140,284,000 | 2,091,515,000 | 2,090,848,000 | 2,088,416,000 | 2,033,620,000 | 2,160,212,000 | 2,114,734,000 | 2,053,549,000 | 1,966,740,000 | 2,018,891,000 | 2,001,073,000 | 2,017,470,000 | 2,223,257,000 | |||||||||||||||||||||||||||
total other liabilities | 8,732,354,000 | 5,192,662,000 | 5,230,334,000 | 4,050,807,000 | 8,290,931,000 | 8,306,159,000 | 3,725,910,000 | 3,962,873,000 | 3,959,985,000 | 3,942,559,000 | 4,039,077,000 | 3,990,778,000 | 3,310,346,000 | 3,502,642,000 | 3,213,918,000 | 3,105,238,000 | 3,606,279,000 | 3,612,258,000 | 3,528,394,000 | 3,476,977,000 | 3,522,957,000 | 3,562,936,000 | 3,633,088,000 | 3,616,763,000 | 3,689,783,000 | 3,224,201,000 | 3,173,964,000 | 3,249,841,000 | |||||||||||||||||||||||||||
other liabilities | 498,603,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1 per share authorized 1,500,000 shares, issued none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term investments | 23,511,000 | 61,860,000 | 27,438,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid pension cost | 92,757,000 | 70,753,000 | 48,750,000 | 26,746,000 | 239,773,000 | 249,840,000 | 215,159,000 | 416,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1 per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,500,000 shares, issued none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 2,000,000,000 shares, issued 765,174,900 shares | 765,175,000 | 765,175,000 | 765,175,000 | 765,175,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 76,258,000 | 18,482,000 | 91,262,000 | 162,365,000 | 404,185,000 | 234,286,000 | 516,131,000 | 385,878,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -200,413,000 | -197,287,000 | 47,422,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in subsidiaries | 14,578,721,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
plant and equipment | 208,990,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
intercompany payables | 9,721,387,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 208,972,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 2,000,000,000 shares; issued 765,174,900 shares | 765,175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity - sum | 7,450,044,000 | 7,350,265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of treasury stock 163,942,358 and 153,334,523 shares | 4,041,058,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 243,919,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 159,628,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
less cost of treasury stock, 165,088,829, 153,334,523 and 148,014,133 shares | 4,069,318,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-27 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-04-01 | 2022-10-01 |
|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||
net earnings | 476,000,000 | 1,297,000,000 | 896,000,000 | 490,000,000 | 1,343,322,000 | 918,634,000 | 503,392,000 | 1,036,388,000 | 465,568,000 |
adjustments to reconcile net earnings to cash from operating activities: | |||||||||
share-based compensation expense | 31,000,000 | 74,000,000 | 60,000,000 | 30,000,000 | 76,688,000 | 52,821,000 | 24,234,000 | 73,765,000 | 27,224,000 |
depreciation and amortization | 233,000,000 | 709,000,000 | 473,000,000 | 235,000,000 | 646,848,000 | 425,465,000 | 206,007,000 | 574,945,000 | 188,924,000 |
operating lease asset amortization | 37,000,000 | 102,000,000 | 68,000,000 | 34,000,000 | 91,694,000 | 59,127,000 | 28,801,000 | 83,959,000 | 27,542,000 |
amortization of debt issuance and other debt-related costs | 4,000,000 | 11,000,000 | 8,000,000 | 4,000,000 | 13,695,000 | 9,117,000 | 4,554,000 | 15,019,000 | 5,435,000 |
deferred income taxes | -5,000,000 | -27,000,000 | -22,000,000 | -17,000,000 | -25,465,000 | -28,689,000 | -22,201,000 | -163,044,000 | -31,226,000 |
provision for losses on receivables | 30,000,000 | 72,000,000 | 57,000,000 | 21,000,000 | 43,409,000 | 29,784,000 | |||
other non-cash items | 8,000,000 | -84,000,000 | -88,000,000 | -40,000,000 | -2,488,000 | -3,782,000 | -2,084,000 | 2,787,000 | 5,011,000 |
additional changes in certain assets and liabilities, net of effect of businesses acquired: | |||||||||
increase in receivables | -349,000,000 | -228,000,000 | -83,000,000 | -427,000,000 | -325,108,000 | -25,431,000 | -284,826,000 | -405,372,000 | -576,585,000 |
increase in inventories | -335,000,000 | -214,000,000 | -394,000,000 | -287,000,000 | -125,859,000 | -98,047,000 | -184,674,000 | -172,117,000 | -283,252,000 |
increase in prepaid expenses and other current assets | -42,000,000 | -16,000,000 | -39,402,000 | -6,242,000 | -28,372,000 | ||||
increase in accounts payable | 82,000,000 | 27,000,000 | -281,506,000 | -187,574,000 | 88,995,000 | 288,517,000 | |||
decrease in accrued expenses | -83,000,000 | -128,000,000 | -40,173,000 | -10,893,000 | |||||
decrease in operating lease liabilities | -49,000,000 | -132,000,000 | -88,000,000 | -42,000,000 | -102,969,000 | -64,112,000 | -26,668,000 | -100,847,000 | -33,319,000 |
increase in accrued income taxes | 66,000,000 | 10,000,000 | 140,000,000 | -67,906,000 | -55,123,000 | 80,292,000 | 119,784,000 | 109,280,000 | |
decrease in other assets | -11,000,000 | 16,000,000 | -5,000,000 | 2,000,000 | 25,621,000 | 21,942,000 | 20,193,000 | ||
increase in other long-term liabilities | -7,000,000 | 49,000,000 | 36,000,000 | 27,000,000 | 10,931,000 | -16,740,000 | |||
net cash from operating activities | 86,000,000 | 1,317,000,000 | 498,000,000 | 53,000,000 | 1,373,193,000 | 855,897,000 | 87,152,000 | 1,425,782,000 | 158,606,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 86,000,000 | 1,317,000,000 | 498,000,000 | 53,000,000 | 1,373,193,000 | 855,897,000 | 87,152,000 | 1,425,782,000 | 158,606,000 |
cash flows from investing activities: | |||||||||
additions to plant and equipment | -160,000,000 | -532,000,000 | -333,000,000 | -122,000,000 | -530,161,000 | -346,797,000 | -171,364,000 | -474,456,000 | -167,260,000 |
proceeds from sales of plant and equipment | 24,000,000 | 169,000,000 | 166,000,000 | 77,000,000 | 20,708,000 | 18,347,000 | 11,012,000 | 28,313,000 | 22,448,000 |
purchase of marketable securities | -25,000,000 | -16,000,000 | -12,000,000 | -11,422,000 | -1,878,000 | -308,000 | -15,078,000 | -3,296,000 | |
proceeds from sales of marketable securities | 7,000,000 | 24,000,000 | 13,000,000 | 10,000,000 | 11,641,000 | 2,650,000 | |||
other investing activities | 22,000,000 | 12,000,000 | 6,000,000 | 1,000,000 | 1,414,000 | 5,610,000 | 3,274,000 | ||
net cash from investing activities | -107,000,000 | -392,000,000 | -204,000,000 | -46,000,000 | -1,700,649,000 | -1,504,936,000 | -379,924,000 | -481,354,000 | -174,835,000 |
cash flows from financing activities: | |||||||||
bank and commercial paper borrowings | 76,000,000 | 459,000,000 | 240,000,000 | 524,593,000 | 500,000,000 | 300,000,000 | 97,000,000 | ||
other debt borrowings including senior notes | 2,000,000 | 1,254,000,000 | 3,000,000 | 3,000,000 | 1,261,208,000 | 1,132,475,000 | 126,816,000 | 174,262,000 | 59,063,000 |
other debt repayments including senior notes | -42,000,000 | -143,000,000 | -91,000,000 | -44,000,000 | -338,721,000 | -187,720,000 | -19,587,000 | -81,345,000 | -18,104,000 |
proceeds from stock option exercises | 43,000,000 | 96,000,000 | 67,000,000 | 29,000,000 | 103,496,000 | 57,347,000 | 17,399,000 | 67,115,000 | 24,561,000 |
stock repurchases | -700,000,000 | -300,000,000 | -108,000,000 | -699,947,000 | -199,947,000 | -99,974,000 | -377,800,000 | -267,727,000 | |
dividends paid | -259,000,000 | -752,000,000 | -503,000,000 | -251,000,000 | -758,128,000 | -505,588,000 | -252,880,000 | -747,378,000 | -249,294,000 |
other financing activities | -15,000,000 | -21,000,000 | -19,206,000 | -5,775,000 | -5,006,000 | -57,906,000 | -45,851,000 | ||
net cash from financing activities | -195,000,000 | -299,000,000 | -365,000,000 | -131,000,000 | 60,260,000 | 777,757,000 | 66,276,000 | -1,023,052,000 | -400,352,000 |
effect of exchange rates on cash, cash equivalents and restricted cash | -6,000,000 | -7,000,000 | -19,000,000 | 13,000,000 | -6,206,000 | 905,000 | -11,427,000 | 1,713,000 | -11,369,000 |
net decrease in cash, cash equivalents and restricted cash | -222,000,000 | -111,000,000 | -273,402,000 | -237,923,000 | -76,911,000 | -427,950,000 | |||
cash, cash equivalents and restricted cash at beginning of period | 1,349,000,000 | 945,000,000 | 945,000,000 | 945,000,000 | 966,033,000 | 966,033,000 | 966,032,000 | 931,376,000 | 931,376,000 |
cash, cash equivalents and restricted cash at end of period | 1,127,000,000 | 1,564,000,000 | 855,000,000 | 834,000,000 | 692,631,000 | 1,095,656,000 | 728,109,000 | 854,465,000 | 503,426,000 |
supplemental disclosures of cash flow information: | |||||||||
cash paid during the period for: | |||||||||
interest | 178,000,000 | 453,000,000 | 322,000,000 | 144,000,000 | 376,465,000 | 266,002,000 | 94,065,000 | 343,402,000 | 84,010,000 |
income taxes, net of refunds | 31,000,000 | 510,000,000 | 285,000,000 | 26,000,000 | 510,458,000 | 371,855,000 | 103,277,000 | 306,174,000 | 47,985,000 |
pension settlement charge | 315,354,000 | ||||||||
goodwill impairment | |||||||||
decrease in prepaid expenses and other current assets | -11,000,000 | -3,000,000 | 23,267,000 | 3,362,000 | |||||
increase in accrued expenses | -98,000,000 | -17,000,000 | 29,019,000 | 17,033,000 | -55,162,000 | ||||
acquisition of businesses, net of cash acquired | -40,000,000 | -40,000,000 | -1,181,188,000 | -1,174,608,000 | -219,264,000 | -37,384,000 | -32,651,000 | ||
net increase in cash, cash equivalents and restricted cash | 619,000,000 | -90,000,000 | 129,623,000 | ||||||
decrease in accounts payable | -128,000,000 | -410,000,000 | -404,411,000 | ||||||
decrease in accrued income taxes | -91,000,000 | ||||||||
bank and commercial paper (repayments) borrowings | -33,000,000 | ||||||||
loss on extinguishment of debt | |||||||||
redemption premiums and repayments for senior notes | |||||||||
cash received from termination of interest rate swap agreements | |||||||||
debt issuance costs | -13,035,000 | -13,035,000 | -492,000 | ||||||
decrease in other long-term liabilities | -1,793,000 | -10,378,000 | -28,172,000 | ||||||
benefit from losses on receivables | 17,659,000 | 21,899,000 | 3,865,000 | ||||||
benefit from losses (gains) on receivables | |||||||||
loss on sale of business | |||||||||
decrease (increase) in prepaid expenses and other current assets | |||||||||
decrease (increase) in other assets | 23,843,000 | 17,627,000 | |||||||
other comprehensive income: | |||||||||
foreign currency translation adjustment | -232,182,000 | ||||||||
items presented net of tax: | |||||||||
amortization of cash flow hedges | 2,155,000 | ||||||||
change in net investment hedges | 23,509,000 | ||||||||
change in cash flow hedges | -26,390,000 | ||||||||
amortization of prior service cost | 74,000 | ||||||||
amortization of actuarial loss | 6,891,000 | ||||||||
change in marketable securities | -3,328,000 | ||||||||
total other comprehensive loss | -229,271,000 | ||||||||
comprehensive income | 236,297,000 | ||||||||
balance as of july 2, 2022 | 765,174,900,000 | ||||||||
amortization of cash flow hedges, net of tax | |||||||||
change in cash flow hedges, net of tax | |||||||||
change in net investment hedges, net of tax | |||||||||
reclassification of pension and other postretirement benefit plans amounts to net earnings, net of tax | |||||||||
change in marketable securities, net of tax | |||||||||
dividends declared | |||||||||
treasury stock purchases | |||||||||
share-based compensation awards | |||||||||
balance as of october 1, 2022 | 765,174,900,000 | ||||||||
balance as of july 3, 2021 | 765,174,900,000 | ||||||||
balance as of october 2, 2021 | 765,174,900,000 | ||||||||
impairment of assets held for sale | |||||||||
increase in other assets | |||||||||
other debt repayments | |||||||||
redemption premiums and repayments of senior notes | |||||||||
other debt borrowings | |||||||||
gain on sale of businesses | |||||||||
proceeds from sale of business | |||||||||
tender and redemption premiums for senior notes | |||||||||
loss on sale of businesses | |||||||||
decrease (increase) in receivables | |||||||||
decrease (increase) in inventories | |||||||||
income taxes | |||||||||
gain on sale of business | |||||||||
(decrease) in operating lease liabilities | |||||||||
(increase) in receivables | |||||||||
(increase) in inventories | |||||||||
(decrease) in accrued expenses | |||||||||
(increase) in other assets | |||||||||
excess tax benefits from share-based compensation arrangements | |||||||||
decrease in restricted cash | |||||||||
bank and commercial paper borrowings (repayments) | |||||||||
redemption of senior notes | |||||||||
effect of exchange rates on cash and cash equivalents | |||||||||
net decrease in cash and cash equivalents | |||||||||
cash and cash equivalents at beginning of period | |||||||||
cash and cash equivalents at end of period | |||||||||
(decrease) in other long-term liabilities | |||||||||
decrease (increase) in restricted cash | |||||||||
purchase of foreign currency options | |||||||||
cash paid for settlement of cash flow hedge | |||||||||
accelerated share and treasury stock purchases | |||||||||
net increase in cash and cash equivalents | |||||||||
(decrease) in accounts payable | |||||||||
net (decrease) in cash and cash equivalents | |||||||||
additional investment in certain assets and liabilities, net of effect of businesses acquired: | |||||||||
(increase) in restricted cash | |||||||||
proceeds from common stock reissued from treasury for share-based compensation awards | |||||||||
(increase) in prepaid expenses and other current assets | |||||||||
effect of exchange rates on cash | |||||||||
(decrease) in accrued income taxes | |||||||||
adjustments to reconcile net earnings to cash from operating activities: | |||||||||
additional investment in certain assets and liabilities, net of effect of businesses acquired: | |||||||||
proceeds from common stock reissued from treasury for share-based compensation awards | |||||||||
maturities of short-term investments | |||||||||
increase in restricted cash | |||||||||
increase in other long-term liabilities and prepaid pension cost | |||||||||
purchases of short-term investments | |||||||||
common stock reissued from treasury for share-based compensation awards | |||||||||
deferred taxes | |||||||||
deferred tax benefit | |||||||||
(gain) on sale of assets | |||||||||
(decrease) in other long-term liabilities and prepaid pension cost | |||||||||
common stock reissued from treasury | |||||||||
deferred tax provision |
