Target Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Target Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-08-02 | 2025-05-03 | 2024-11-02 | 2024-08-03 | 2024-05-04 | 2024-02-01 | 2023-10-28 | 2023-07-29 | 2023-04-29 | 2023-02-03 | 2022-10-29 | 2022-07-30 | 2022-04-30 | 2022-01-28 | 2021-10-30 | 2021-07-31 | 2021-05-01 | 2021-01-29 | 2020-10-31 | 2020-08-01 | 2020-05-02 | 2020-01-30 | 2019-11-02 | 2019-08-03 | 2019-05-04 | 2019-02-01 | 2018-11-03 | 2018-08-04 | 2018-05-05 | 2018-02-02 | 2017-10-28 | 2017-07-29 | 2017-04-29 | 2017-02-03 | 2016-10-29 | 2016-07-30 | 2016-04-30 | 2016-01-28 | 2015-10-31 | 2015-08-01 | 2015-05-02 | 2015-01-30 | 2014-11-01 | 2014-08-02 | 2014-05-03 | 2014-01-31 | 2013-11-02 | 2013-08-03 | 2013-05-04 | 2013-02-01 | 2012-10-27 | 2012-07-28 | 2012-04-28 | 2011-10-29 | 2011-07-30 | 2011-04-30 | 2010-07-31 | 2010-05-01 | 2009-10-31 | 2009-08-01 | 2009-05-02 | 2008-11-01 | 2008-08-02 | 2008-05-03 | 2007-11-03 | 2007-08-04 | 2007-05-05 | 2006-10-28 | 2006-07-29 | 2006-04-29 | 2005-10-29 | 2005-07-30 | 2005-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 935,000,000 | 1,036,000,000 | 854,000,000 | 1,192,000,000 | 942,000,000 | 1,335,000,000 | 971,000,000 | 835,000,000 | 950,000,000 | 2,234,000,000 | 712,000,000 | 183,000,000 | 1,009,000,000 | -2,622,000,000 | 1,488,000,000 | 1,817,000,000 | 2,097,000,000 | 3,958,000,000 | 1,014,000,000 | 1,690,000,000 | 284,000,000 | 1,921,000,000 | 714,000,000 | 938,000,000 | 795,000,000 | 1,142,000,000 | 622,000,000 | 799,000,000 | 718,000,000 | 1,104,000,000 | 480,000,000 | 672,000,000 | 681,000,000 | 1,014,000,000 | 608,000,000 | 680,000,000 | 632,000,000 | 549,000,000 | 753,000,000 | 635,000,000 | 351,000,000 | 235,000,000 | 418,000,000 | 341,000,000 | 612,000,000 | 498,000,000 | -67,000,000 | 637,000,000 | 704,000,000 | 697,000,000 | 555,000,000 | 704,000,000 | 689,000,000 | 679,000,000 | 671,000,000 | 436,000,000 | 594,000,000 | 522,000,000 | 368,000,000 | 635,000,000 | 602,000,000 | 484,000,000 | 686,000,000 | 651,000,000 | 506,000,000 | 608,000,000 | 554,000,000 | 435,000,000 | 540,000,000 | 494,000,000 | |||
adjustments to reconcile net earnings to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 771,000,000 | 787,000,000 | 754,000,000 | 743,000,000 | 718,000,000 | 909,000,000 | 722,000,000 | 683,000,000 | 667,000,000 | 797,000,000 | 675,000,000 | 650,000,000 | 679,000,000 | 748,000,000 | 652,000,000 | 633,000,000 | 667,000,000 | 794,000,000 | 603,000,000 | 604,000,000 | 641,000,000 | 580,000,000 | 638,000,000 | 623,000,000 | 644,000,000 | 778,000,000 | 592,000,000 | 603,000,000 | 631,000,000 | 690,000,000 | 633,000,000 | 578,000,000 | 573,000,000 | 759,000,000 | 570,000,000 | 570,000,000 | 546,000,000 | 647,000,000 | 561,000,000 | 550,000,000 | 540,000,000 | 422,000,000 | 605,000,000 | 607,000,000 | 579,000,000 | 481,000,000 | 569,000,000 | 543,000,000 | 536,000,000 | 620,000,000 | 543,000,000 | 531,000,000 | 529,000,000 | 546,000,000 | 510,000,000 | 512,000,000 | 496,000,000 | 516,000,000 | 537,000,000 | 478,000,000 | 472,000,000 | 468,000,000 | 449,000,000 | 435,000,000 | 429,000,000 | 404,000,000 | 392,000,000 | 390,000,000 | 370,000,000 | 334,000,000 | 354,000,000 | 346,000,000 | 340,000,000 |
share-based compensation expense | 64,000,000 | 69,000,000 | 80,000,000 | 77,000,000 | 72,000,000 | 128,000,000 | 69,000,000 | 64,000,000 | 43,000,000 | 74,000,000 | 55,000,000 | 39,000,000 | 83,000,000 | 33,000,000 | 49,000,000 | 59,000,000 | 79,000,000 | 67,000,000 | 57,000,000 | 55,000,000 | 49,000,000 | 84,000,000 | 30,000,000 | 40,000,000 | 46,000,000 | 41,000,000 | 35,000,000 | 29,000,000 | 42,000,000 | 51,000,000 | 38,000,000 | 27,000,000 | 16,000,000 | 27,000,000 | 18,000,000 | 32,000,000 | 35,000,000 | 29,000,000 | 30,000,000 | 28,000,000 | 26,000,000 | 51,000,000 | 22,000,000 | 21,000,000 | 21,000,000 | -10,000,000 | 26,000,000 | 26,000,000 | 29,000,000 | 36,000,000 | 26,000,000 | 23,000,000 | 25,000,000 | 17,000,000 | 23,000,000 | 21,000,000 | 27,000,000 | 25,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 6,000,000 | 21,000,000 | 16,000,000 | 17,000,000 | 24,000,000 | 18,000,000 | 26,000,000 | 18,000,000 | 20,000,000 | |||
deferred income taxes | 76,000,000 | 36,000,000 | -74,000,000 | -48,000,000 | 64,000,000 | -432,000,000 | 111,000,000 | 46,000,000 | 95,000,000 | -250,000,000 | 321,000,000 | 112,000,000 | 115,000,000 | 349,000,000 | 90,000,000 | -27,000,000 | 170,000,000 | 496,000,000 | 38,000,000 | -8,000,000 | -4,000,000 | -419,000,000 | 131,000,000 | 45,000,000 | 59,000,000 | -83,000,000 | 132,000,000 | 81,000,000 | 48,000,000 | 285,000,000 | 3,000,000 | 12,000,000 | 18,000,000 | 7,000,000 | 275,000,000 | 22,000,000 | 100,000,000 | 39,000,000 | 109,000,000 | 387,000,000 | -5,000,000 | 69,000,000 | -6,000,000 | 20,000,000 | -38,000,000 | -27,000,000 | |||||||||||||||||||||||||||
noncash (gains) / losses and other | 5,000,000 | -4,000,000 | -31,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating accounts: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory | 167,000,000 | -308,000,000 | -2,561,000,000 | -874,000,000 | 156,000,000 | 378,000,000 | -2,047,000,000 | -68,000,000 | 883,000,000 | 4,828,000,000 | -1,797,000,000 | -237,000,000 | -1,181,000,000 | 4,708,000,000 | -3,699,000,000 | -720,000,000 | 114,000,000 | 471,000,000 | -3,836,000,000 | -292,000,000 | 408,000,000 | -63,000,000 | 438,000,000 | -271,000,000 | 323,000,000 | 142,000,000 | -162,000,000 | 180,000,000 | 322,000,000 | -63,000,000 | 248,000,000 | -258,000,000 | -133,000,000 | ||||||||||||||||||||||||||||||||||||||||
other assets | 5,000,000 | 146,000,000 | -212,000,000 | -96,000,000 | 43,000,000 | -100,000,000 | -270,000,000 | 28,000,000 | 34,000,000 | 120,000,000 | -26,000,000 | -93,000,000 | -86,000,000 | 139,000,000 | -120,000,000 | 8,000,000 | -5,000,000 | 96,000,000 | -160,000,000 | -25,000,000 | 11,000,000 | 47,000,000 | 17,000,000 | -25,000,000 | 26,000,000 | 52,000,000 | 22,000,000 | 33,000,000 | 107,000,000 | -59,000,000 | -61,000,000 | 18,000,000 | 138,000,000 | ||||||||||||||||||||||||||||||||||||||||
accounts payable | 219,000,000 | -1,344,000,000 | 1,840,000,000 | 1,046,000,000 | -524,000,000 | 121,000,000 | 2,024,000,000 | 326,000,000 | -1,463,000,000 | -992,000,000 | 560,000,000 | 776,000,000 | -1,560,000,000 | -5,521,000,000 | 3,595,000,000 | 894,000,000 | -1,205,000,000 | -1,659,000,000 | 3,492,000,000 | 1,075,000,000 | -280,000,000 | 1,452,000,000 | -3,158,000,000 | 2,956,000,000 | -1,611,000,000 | 2,406,000,000 | 1,727,000,000 | -568,000,000 | 1,752,000,000 | 223,000,000 | -698,000,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued and other liabilities | -159,000,000 | -143,000,000 | 81,000,000 | 145,000,000 | -339,000,000 | -229,000,000 | 264,000,000 | 197,000,000 | 67,000,000 | 1,305,000,000 | 66,000,000 | -139,000,000 | -505,000,000 | 98,000,000 | 109,000,000 | -418,000,000 | -413,000,000 | -1,738,000,000 | 170,000,000 | 652,000,000 | 170,000,000 | 87,000,000 | 384,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | 2,083,000,000 | 275,000,000 | 739,000,000 | 2,238,000,000 | 1,101,000,000 | 2,035,000,000 | 1,934,000,000 | 2,133,000,000 | 1,265,000,000 | 8,069,000,000 | 599,000,000 | 1,347,000,000 | -1,394,000,000 | -1,579,000,000 | 2,175,000,000 | 2,283,000,000 | 1,139,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capex | -1,074,000,000 | -790,000,000 | -655,000,000 | -639,000,000 | -674,000,000 | 1,061,000,000 | -1,127,000,000 | -1,220,000,000 | -1,605,000,000 | -483,000,000 | -1,800,000,000 | -1,571,000,000 | -952,000,000 | -3,045,000,000 | -1,145,000,000 | -798,000,000 | -540,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
free cash flows | 1,009,000,000 | -515,000,000 | 84,000,000 | 1,599,000,000 | 427,000,000 | 3,096,000,000 | 807,000,000 | 913,000,000 | -340,000,000 | 7,586,000,000 | -1,201,000,000 | -224,000,000 | -2,346,000,000 | -4,624,000,000 | 1,030,000,000 | 1,485,000,000 | 599,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for property and equipment | -1,074,000,000 | -790,000,000 | -655,000,000 | -639,000,000 | -674,000,000 | 1,061,000,000 | -1,127,000,000 | -1,220,000,000 | -1,605,000,000 | -483,000,000 | -1,800,000,000 | -1,571,000,000 | -952,000,000 | -3,045,000,000 | -1,145,000,000 | -798,000,000 | -540,000,000 | -1,535,000,000 | -595,000,000 | -663,000,000 | -751,000,000 | -1,180,000,000 | -1,183,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other | 8,000,000 | 3,000,000 | -19,000,000 | 0 | 0 | 160,000,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash required for investing activities | -1,066,000,000 | -787,000,000 | -637,000,000 | -634,000,000 | -671,000,000 | 1,050,000,000 | -1,089,000,000 | -1,219,000,000 | -1,602,000,000 | -457,000,000 | -1,785,000,000 | -1,570,000,000 | -948,000,000 | -3,414,000,000 | -1,118,000,000 | -807,000,000 | -165,000,000 | -1,169,000,000 | -583,000,000 | -658,000,000 | -744,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to long-term debt | 993,000,000 | 991,000,000 | -508,000,000 | 0 | 0 | 2,480,000,000 | 1,486,000,000 | 0 | 0 | 994,000,000 | -1,238,000,000 | -2,000,000 | 0 | 1,979,000,000 | 0 | 0 | 1,471,000,000 | 500,000,000 | 0 | 0 | 1,750,000,000 | 0 | 1,900,000,000 | 500,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
reductions of long-term debt | -37,000,000 | -1,534,000,000 | -36,000,000 | -1,044,000,000 | -32,000,000 | -1,025,000,000 | -42,000,000 | -26,000,000 | -46,000,000 | -8,000,000 | -26,000,000 | -65,000,000 | -48,000,000 | -51,000,000 | -40,000,000 | -51,000,000 | -21,000,000 | 1,248,000,000 | -2,269,000,000 | -109,000,000 | -17,000,000 | -752,000,000 | -501,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -509,000,000 | -510,000,000 | -516,000,000 | -509,000,000 | -508,000,000 | -543,000,000 | -507,000,000 | -499,000,000 | -497,000,000 | -672,000,000 | -497,000,000 | -418,000,000 | -424,000,000 | -720,000,000 | -440,000,000 | -336,000,000 | -340,000,000 | -546,000,000 | -340,000,000 | -330,000,000 | -332,000,000 | -102,000,000 | -103,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of stock | -8,000,000 | -250,000,000 | -351,000,000 | -4,000,000 | -2,640,000,000 | -181,000,000 | 2,216,000,000 | -2,192,000,000 | -1,540,000,000 | -1,310,000,000 | -6,615,000,000 | -35,000,000 | -20,000,000 | -686,000,000 | -440,000,000 | -500,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares withheld for taxes on share-based compensation | -2,000,000 | -60,000,000 | -4,000,000 | -3,000,000 | -91,000,000 | 25,000,000 | -3,000,000 | -3,000,000 | -118,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash required for financing activities | 437,000,000 | -1,363,000,000 | -166,000,000 | -1,711,000,000 | -631,000,000 | -1,809,000,000 | -552,000,000 | -618,000,000 | -571,000,000 | -1,079,000,000 | 1,023,000,000 | 228,000,000 | -2,457,000,000 | 4,069,000,000 | -6,431,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 1,454,000,000 | -1,875,000,000 | -64,000,000 | -107,000,000 | -201,000,000 | 293,000,000 | 296,000,000 | -908,000,000 | -163,000,000 | 5,000,000 | -4,799,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 4,762,000,000 | 0 | 0 | 3,805,000,000 | 1,576,000,000 | 0 | 0 | 2,229,000,000 | -3,682,000,000 | 0 | 0 | 5,911,000,000 | -2,600,000,000 | 0 | 0 | 8,511,000,000 | 5,934,000,000 | 0 | 0 | 2,577,000,000 | 1,021,000,000 | 0 | 0 | 1,556,000,000 | -1,087,000,000 | 0 | 0 | 2,643,000,000 | 131,000,000 | 0 | 0 | 2,512,000,000 | -1,534,000,000 | 0 | 0 | 4,046,000,000 | 1,836,000,000 | 0 | 0 | 2,210,000,000 | 1,515,000,000 | 0 | 0 | 695,000,000 | -89,000,000 | 0 | 0 | 784,000,000 | -10,000,000 | 0 | 0 | 794,000,000 | 0 | 0 | 1,712,000,000 | 0 | 2,200,000,000 | 0 | 0 | 864,000,000 | 0 | 0 | 2,450,000,000 | 0 | 0 | 813,000,000 | 0 | 0 | 1,648,000,000 | 0 | 0 | 2,245,000,000 |
cash and cash equivalents at end of period | 1,454,000,000 | 2,887,000,000 | -64,000,000 | -107,000,000 | 3,604,000,000 | 2,852,000,000 | 293,000,000 | 296,000,000 | 1,321,000,000 | 2,851,000,000 | -163,000,000 | 5,000,000 | 1,112,000,000 | -3,524,000,000 | -1,615,000,000 | -448,000,000 | 7,816,000,000 | -85,000,000 | -1,288,000,000 | 2,718,000,000 | 4,566,000,000 | 7,542,000,000 | -687,000,000 | 483,000,000 | 1,173,000,000 | 1,752,000,000 | -355,000,000 | 120,000,000 | 1,060,000,000 | -1,169,000,000 | 434,000,000 | -389,000,000 | 2,680,000,000 | 1,412,000,000 | -249,000,000 | -2,556,000,000 | 4,036,000,000 | 535,000,000 | -765,000,000 | -26,000,000 | 2,768,000,000 | 3,266,000,000 | -23,000,000 | 88,000,000 | 715,000,000 | 1,504,000,000 | -312,000,000 | -801,000,000 | 1,819,000,000 | -774,000,000 | 27,000,000 | 767,000,000 | 675,000,000 | -69,000,000 | -534,000,000 | 1,424,000,000 | -38,000,000 | 1,578,000,000 | -93,000,000 | -414,000,000 | 1,371,000,000 | -609,000,000 | 907,000,000 | 620,000,000 | 72,000,000 | -414,000,000 | 969,000,000 | -26,000,000 | -512,000,000 | 989,000,000 | -193,000,000 | -456,000,000 | 1,152,000,000 |
supplemental information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leased assets obtained in exchange for new finance lease liabilities | 24,000,000 | 17,000,000 | 8,000,000 | 182,000,000 | 122,000,000 | 233,000,000 | 66,000,000 | 5,000,000 | 15,000,000 | -12,000,000 | 9,000,000 | 45,000,000 | 62,000,000 | -10,000,000 | 52,000,000 | 113,000,000 | 69,000,000 | -56,000,000 | 98,000,000 | 143,000,000 | 103,000,000 | 127,000,000 | 145,000,000 | 30,000,000 | 126,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
leased assets obtained in exchange for new operating lease liabilities | 49,000,000 | 70,000,000 | 54,000,000 | 148,000,000 | 214,000,000 | 79,000,000 | 342,000,000 | 283,000,000 | 54,000,000 | 824,000,000 | 106,000,000 | 38,000,000 | 59,000,000 | -153,000,000 | 96,000,000 | 197,000,000 | 189,000,000 | 394,000,000 | 44,000,000 | 45,000,000 | 97,000,000 | -72,000,000 | 139,000,000 | 88,000,000 | 107,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of property and equipment | 0 | 1,000,000 | 1,000,000 | -21,000,000 | 18,000,000 | 4,000,000 | 2,000,000 | 20,000,000 | 0 | 2,000,000 | 2,000,000 | -15,000,000 | 8,000,000 | 3,000,000 | 12,000,000 | 0 | 17,000,000 | 4,000,000 | 6,000,000 | 13,000,000 | 19,000,000 | 5,000,000 | 5,000,000 | 24,000,000 | 24,000,000 | 11,000,000 | 4,000,000 | 58,000,000 | 5,000,000 | 9,000,000 | 13,000,000 | 8,000,000 | 9,000,000 | 11,000,000 | 3,000,000 | 25,000,000 | 8,000,000 | 7,000,000 | 6,000,000 | -56,000,000 | 40,000,000 | 39,000,000 | 5,000,000 | 22,000,000 | 25,000,000 | 29,000,000 | 19,000,000 | 51,000,000 | 17,000,000 | 17,000,000 | 1,000,000 | 5,000,000 | 1,000,000 | 1,000,000 | 20,000,000 | 12,000,000 | 1,000,000 | 18,000,000 | 6,000,000 | 9,000,000 | 15,000,000 | 2,000,000 | 37,000,000 | 12,000,000 | 4,000,000 | 5,000,000 | 10,000,000 | 5,000,000 | |||||
other investments | 18,000,000 | 4,000,000 | 2,000,000 | 10,000,000 | 20,000,000 | -3,000,000 | 1,000,000 | 6,000,000 | 15,000,000 | -1,000,000 | 2,000,000 | 2,000,000 | 19,000,000 | -12,000,000 | 7,000,000 | 10,000,000 | -5,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 5,000,000 | 12,000,000 | -2,000,000 | 5,000,000 | 22,000,000 | -2,000,000 | 3,000,000 | 16,000,000 | -26,000,000 | 17,000,000 | 21,000,000 | -64,000,000 | 42,000,000 | 28,000,000 | 18,000,000 | -5,000,000 | 38,000,000 | 21,000,000 | 52,000,000 | 44,000,000 | 6,000,000 | |||||||||||||||||||||||||||||||
noncash losses / (gains) and other | -75,000,000 | 90,000,000 | 22,000,000 | -11,000,000 | -47,000,000 | 33,000,000 | 56,000,000 | 52,000,000 | 154,000,000 | 11,000,000 | 37,000,000 | -30,000,000 | -57,000,000 | 38,000,000 | 81,000,000 | 5,000,000 | 80,000,000 | -36,000,000 | 32,000,000 | 10,000,000 | -56,000,000 | -14,000,000 | 59,000,000 | 40,000,000 | -94,000,000 | 108,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
change in commercial paper | 90,000,000 | 559,000,000 | 600,000,000 | 945,000,000 | 196,000,000 | -197,000,000 | 306,000,000 | 902,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to cash from operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option exercises | 0 | 1,000,000 | 1,000,000 | -1,000,000 | 0 | 3,000,000 | 2,000,000 | -10,000,000 | 11,000,000 | 3,000,000 | 4,000,000 | -42,000,000 | 41,000,000 | 12,000,000 | 12,000,000 | -18,000,000 | 41,000,000 | 34,000,000 | 16,000,000 | 71,000,000 | 16,000,000 | 5,000,000 | 4,000,000 | -58,000,000 | 15,000,000 | 11,000,000 | 140,000,000 | 24,000,000 | 41,000,000 | 84,000,000 | 36,000,000 | ||||||||||||||||||||||||||||||||||||||||||
net increase / (decrease) in cash and cash equivalents | 1,989,000,000 | 168,000,000 | -414,000,000 | 507,000,000 | 156,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid, net of capitalized interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accelerated share repurchase pending final settlement | -2,750,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on dermstore sale | 0 | 0 | -335,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dermstore sale | 0 | 0 | 356,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to cash (required for) provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | -299,000,000 | 0 | 161,000,000 | 261,000,000 | 0 | -160,000,000 | 0 | 0 | 445,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease) / increase in cash and cash equivalents | -924,000,000 | -1,615,000,000 | -448,000,000 | -695,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (required for) / provided by financing activities | -1,924,000,000 | -1,669,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from discontinued operations, net of tax | 8,000,000 | 0 | 3,000,000 | 5,000,000 | 6,000,000 | 0 | 1,000,000 | 0 | 3,000,000 | 0 | 4,000,000 | -67,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings from continuing operations | 3,958,000,000 | 1,014,000,000 | 1,690,000,000 | 284,000,000 | 1,932,000,000 | 706,000,000 | 938,000,000 | 792,000,000 | 1,137,000,000 | 616,000,000 | 799,000,000 | 717,000,000 | 1,104,000,000 | 477,000,000 | 672,000,000 | 677,000,000 | 1,081,000,000 | 608,000,000 | 625,000,000 | 614,000,000 | 769,000,000 | 476,000,000 | 773,000,000 | 651,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities—continuing operations | 1,581,000,000 | 1,928,000,000 | 6,384,000,000 | 1,331,000,000 | 2,487,000,000 | 323,000,000 | 3,485,000,000 | 891,000,000 | 2,211,000,000 | 512,000,000 | 1,556,000,000 | 1,548,000,000 | 1,611,000,000 | 1,255,000,000 | 4,079,000,000 | 1,374,000,000 | 1,143,000,000 | 253,000,000 | 2,373,000,000 | 990,000,000 | 1,249,000,000 | 717,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities—discontinued operations | 16,000,000 | 8,000,000 | 9,000,000 | -1,000,000 | 2,000,000 | -72,000,000 | 18,000,000 | -37,000,000 | 19,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to cash from operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating accounts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operations | 1,928,000,000 | 3,832,000,000 | 1,284,000,000 | 6,366,000,000 | 1,347,000,000 | 2,489,000,000 | 323,000,000 | 3,493,000,000 | 900,000,000 | 2,210,000,000 | 514,000,000 | 1,484,000,000 | 1,566,000,000 | 1,620,000,000 | 1,303,000,000 | 4,042,000,000 | 1,393,000,000 | 1,241,000,000 | 247,000,000 | 1,676,000,000 | 971,000,000 | 1,238,000,000 | 1,551,000,000 | 3,794,000,000 | 536,000,000 | 994,000,000 | 520,000,000 | -314,000,000 | 644,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -1,288,000,000 | -26,000,000 | 558,000,000 | 88,000,000 | 20,000,000 | 27,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from / (required for) financing activities | -456,000,000 | 1,449,000,000 | 22,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash assumed | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment of accelerated share repurchase | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from / (required for) operating activities—discontinued operations | 48,000,000 | -697,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (required for) / provided by investing activities—continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities—discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (required for) / provided by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid / | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired through capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash losses and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash required for investing activities—continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings / (losses) from discontinued operations, net of tax | 55,000,000 | 18,000,000 | 31,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (required for) / provided by operating activities—discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings / | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from / (required for) investing activities—discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option exercises and related tax benefit | 13,000,000 | 74,000,000 | 257,000,000 | 281,000,000 | 33,000,000 | 29,000,000 | 26,000,000 | -22,000,000 | 32,000,000 | 154,000,000 | 209,000,000 | 177,000,000 | 96,000,000 | 101,000,000 | 82,000,000 | 32,000,000 | 18,000,000 | 16,000,000 | 47,000,000 | 69,000,000 | 22,000,000 | 7,000,000 | 2,000,000 | 13,000,000 | 8,000,000 | 13,000,000 | 9,000,000 | 159,000,000 | 36,000,000 | 68,000,000 | |||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -2,000,000 | -6,000,000 | 9,000,000 | 0 | 3,000,000 | 1,000,000 | 19,000,000 | 1,000,000 | 5,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash (gains)/losses and other | 8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided by/ (required for) operating activities—discontinued operations | -11,000,000 | 834,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided by/ (required for) investing activities—discontinued operations | 0 | 19,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (required for)/ provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable originated at target | 0 | 0 | 157,000,000 | 60,000,000 | -19,000,000 | -26,000,000 | 142,000,000 | -23,000,000 | -6,000,000 | 149,000,000 | 40,000,000 | 201,000,000 | 36,000,000 | -6,000,000 | 160,000,000 | 21,000,000 | -112,000,000 | 48,000,000 | -82,000,000 | 99,000,000 | -73,000,000 | 90,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on sale of accounts receivable originated at target | 0 | -14,000,000 | 2,717,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in accounts receivable originated at third parties | 0 | 0 | 121,000,000 | -71,000,000 | 16,000,000 | -9,000,000 | 185,000,000 | -8,000,000 | -10,000,000 | 271,000,000 | 16,000,000 | 238,000,000 | -133,000,000 | 175,000,000 | 23,000,000 | -374,000,000 | 53,000,000 | 110,000,000 | 16,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of accounts receivable originated at third parties | 0 | -18,000,000 | 3,020,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from / (required for) investing activities—continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from / (required for) investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes (refunded) / paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | 0 | 0 | 41,000,000 | -100,000,000 | 46,000,000 | 43,000,000 | 52,000,000 | 40,000,000 | 15,000,000 | 12,000,000 | 138,000,000 | 197,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on receivables transaction | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -67,000,000 | 48,000,000 | 255,000,000 | -16,000,000 | 88,000,000 | -4,000,000 | 84,000,000 | 27,000,000 | 79,000,000 | -235,000,000 | 110,000,000 | -40,000,000 | 88,000,000 | 40,000,000 | 151,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent assets | -6,000,000 | 16,000,000 | -15,000,000 | 27,000,000 | 20,000,000 | 33,000,000 | 2,000,000 | 14,000,000 | 8,000,000 | 8,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and other current liabilities | 28,000,000 | 63,000,000 | -83,000,000 | 113,000,000 | 12,000,000 | 97,000,000 | -258,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent liabilities | 12,000,000 | -10,000,000 | 41,000,000 | 24,000,000 | 40,000,000 | 58,000,000 | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (required for)/provided by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (required for) financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash and cash equivalents | 1,035,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided by/(required for) financing activities | 29,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (loss)/earnings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash losses/ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash required for operating activities—discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (required for)/ provided by investing activities—continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash required for investing activities—discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reductions of short-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash losses/(gains) and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided by/(required for) investing activities | -958,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease)/increase in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation to cash flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow provided by operations | 3,230,000,000 | 877,000,000 | 1,164,000,000 | 1,307,000,000 | 639,000,000 | 1,284,000,000 | 1,052,000,000 | 670,000,000 | 1,158,000,000 | 976,000,000 | 1,052,000,000 | 999,000,000 | 26,000,000 | 1,014,000,000 | 740,000,000 | 383,000,000 | 741,000,000 | 462,000,000 | 543,000,000 | 642,000,000 | 527,000,000 | 362,000,000 | 858,000,000 | 600,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash flow provided by/(required for) investing activities | 2,253,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow required for financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to short-term debt | 450,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on receivables held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash (gains)/losses and other | 2,000,000 | 14,000,000 | 43,000,000 | 19,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow required for investing activities | -1,606,000,000 | -1,131,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss/impairment of property and equipment | 2,000,000 | 8,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items affecting earnings | 53,000,000 | 22,000,000 | 16,000,000 | 18,000,000 | 10,000,000 | 59,000,000 | 83,000,000 | 23,000,000 | 21,000,000 | 42,000,000 | 19,000,000 | 13,000,000 | 16,000,000 | 4,000,000 | 29,000,000 | -31,000,000 | 43,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating accounts providing / (requiring) cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating accounts providing/(requiring) cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 11,000,000 | 56,000,000 | 18,000,000 | 9,000,000 | 17,000,000 | 7,000,000 | -1,000,000 | 21,000,000 | 14,000,000 | 11,000,000 | 32,000,000 | 15,000,000 | 6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reductions of short-term notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow (required for)/provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt provision | 304,000,000 | 296,000,000 | 314,000,000 | 256,000,000 | 181,000,000 | 129,000,000 | 96,000,000 | 86,000,000 | 97,000,000 | 93,000,000 | 88,000,000 | 120,000,000 | 111,000,000 | 106,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to short-term notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow (required for) / provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of net earnings to operating cash flows | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | 16,000,000 | -1,000,000 | -6,000,000 | 11,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current liabilities | 15,000,000 | 25,000,000 | 18,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in notes payable | 207,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow provided by / (required for) financing activities | 451,000,000 | 825,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 226,000,000 | 190,000,000 | 163,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating accounts providing / (requiring) cash: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 207,000,000 | 109,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation tax benefit | 6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from and gain on disposal of discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from continuing operations | 435,000,000 | 540,000,000 | 494,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation to cash flow: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of fixed assets | 9,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow (required) / provided by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow required by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash required by discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from disposal of discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating accounts providing/(requiring) cash: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the disposal of property and equipment | 4,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow required by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reductions of long term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued operations |
We provide you with 20 years of cash flow statements for Target stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Target stock. Explore the full financial landscape of Target stock with our expertly curated income statements.
The information provided in this report about Target stock 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.