Quarterly
Annual
| Unit: USD | 2026-01-31 | 2025-11-01 | 2025-08-02 | 2025-05-03 | 2025-02-01 | 2024-11-02 | 2024-08-03 | 2024-05-04 | 2024-02-01 | 2023-10-28 | 2023-07-29 | 2023-04-29 | 2023-01-28 | 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 | 2017-01-28 | 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 | 2012-01-28 | 2011-10-29 | 2011-07-30 | 2011-04-30 | 2011-01-28 | 2010-10-30 | 2010-07-31 | 2010-05-01 | 2010-01-29 | 2009-10-31 | 2009-08-01 | 2009-05-02 | 2009-01-30 | 2008-11-01 | 2008-08-02 | 2008-05-03 | 2008-01-31 | 2007-11-03 | 2007-08-04 | 2007-05-05 | 2007-02-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 171,000,000 | 236,000,000 | 216,000,000 | 193,000,000 | 206,000,000 | 274,000,000 | 206,000,000 | 158,000,000 | 527,000,000 | 218,000,000 | -273,000,000 | 282,000,000 | -49,000,000 | -162,000,000 | -474,000,000 | -152,000,000 | 258,000,000 | 166,000,000 | 1,155,000,000 | 95,000,000 | -62,000,000 | -932,000,000 | -1,200,000,000 | 140,000,000 | 168,000,000 | 227,000,000 | -376,000,000 | 266,000,000 | 297,000,000 | 164,000,000 | 360,000,000 | 229,000,000 | 271,000,000 | 143,000,000 | 220,000,000 | 204,000,000 | 125,000,000 | 127,000,000 | -30,000,000 | 248,000,000 | 219,000,000 | 239,000,000 | -23,000,000 | 351,000,000 | 332,000,000 | 260,000,000 | 289,000,000 | 337,000,000 | 303,000,000 | 333,000,000 | 496,000,000 | 308,000,000 | 243,000,000 | 233,000,000 | 218,000,000 | 193,000,000 | 189,000,000 | 233,000,000 | -6,000,000 | 303,000,000 | 234,000,000 | 302,000,000 | 454,000,000 | 307,000,000 | |||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 128,000,000 | 125,000,000 | 122,000,000 | 121,000,000 | 129,000,000 | 124,000,000 | 123,000,000 | 124,000,000 | 106,000,000 | 127,000,000 | 130,000,000 | 137,000,000 | 138,000,000 | 140,000,000 | 132,000,000 | 130,000,000 | 168,000,000 | 128,000,000 | 124,000,000 | 120,000,000 | 123,000,000 | 125,000,000 | 126,000,000 | 130,000,000 | 90,000,000 | 140,000,000 | 139,000,000 | 138,000,000 | 132,000,000 | 145,000,000 | 140,000,000 | 140,000,000 | 160,000,000 | 139,000,000 | 141,000,000 | 138,000,000 | 144,000,000 | 146,000,000 | 155,000,000 | 148,000,000 | 155,000,000 | 144,000,000 | 146,000,000 | 148,000,000 | 180,000,000 | 141,000,000 | 138,000,000 | 133,000,000 | 166,000,000 | 131,000,000 | 133,000,000 | 134,000,000 | 115,000,000 | 136,000,000 | 141,000,000 | 144,000,000 | 148,000,000 | 148,000,000 | 145,000,000 | 151,000,000 | 100,000,000 | 160,000,000 | 166,000,000 | 166,000,000 | 157,000,000 | 168,000,000 | 180,000,000 | 143,000,000 | 233,000,000 | 141,000,000 | 142,000,000 | 139,000,000 | 161,000,000 | 140,000,000 | 133,000,000 | 134,000,000 | 126,000,000 |
share-based compensation | 54,000,000 | 37,000,000 | 34,000,000 | 37,000,000 | 41,000,000 | 27,000,000 | 31,000,000 | 27,000,000 | 62,000,000 | 20,000,000 | 21,000,000 | 23,000,000 | 9,000,000 | 22,000,000 | 5,000,000 | 1,000,000 | -60,000,000 | 25,000,000 | 36,000,000 | 36,000,000 | 84,000,000 | 20,000,000 | 17,000,000 | 18,000,000 | 13,000,000 | 17,000,000 | 23,000,000 | 24,000,000 | -4,000,000 | 24,000,000 | 27,000,000 | 21,000,000 | 31,000,000 | 18,000,000 | 22,000,000 | 20,000,000 | 21,000,000 | 19,000,000 | 21,000,000 | 15,000,000 | 18,000,000 | 15,000,000 | 21,000,000 | 22,000,000 | 0 | 23,000,000 | 28,000,000 | 25,000,000 | 14,000,000 | 26,000,000 | 29,000,000 | 31,000,000 | 29,000,000 | 34,000,000 | 23,000,000 | 30,000,000 | 8,000,000 | 16,000,000 | 17,000,000 | 17,000,000 | -3,000,000 | 16,000,000 | 18,000,000 | 27,000,000 | 29,000,000 | 23,000,000 | 13,000,000 | 12,000,000 | 22,000,000 | 12,000,000 | 17,000,000 | 13,000,000 | 17,000,000 | 14,000,000 | 13,000,000 | 11,000,000 | 16,000,000 |
non-cash and other items | -5,000,000 | 2,000,000 | 5,000,000 | -1,000,000 | -5,000,000 | -3,000,000 | 1,000,000 | -2,000,000 | -45,000,000 | 8,000,000 | 2,000,000 | 26,000,000 | -8,000,000 | -5,000,000 | 0 | -3,000,000 | -37,000,000 | 7,000,000 | 1,000,000 | 13,000,000 | 3,000,000 | -3,000,000 | 3,000,000 | 7,000,000 | -20,000,000 | -2,000,000 | 5,000,000 | 7,000,000 | -15,000,000 | -1,000,000 | -105,000,000 | 39,000,000 | 68,000,000 | -6,000,000 | 41,000,000 | -33,000,000 | 8,000,000 | -20,000,000 | -20,000,000 | -11,000,000 | -43,000,000 | 2,000,000 | -19,000,000 | -18,000,000 | -16,000,000 | -3,000,000 | -64,000,000 | 2,000,000 | 3,000,000 | -1,000,000 | 23,000,000 | 18,000,000 | 17,000,000 | 16,000,000 | 38,000,000 | 10,000,000 | 13,000,000 | 13,000,000 | 116,000,000 | -43,000,000 | -7,000,000 | -11,000,000 | -28,000,000 | 16,000,000 | 9,000,000 | 19,000,000 | 24,000,000 | ||||||||||
deferred income taxes | -15,000,000 | 22,000,000 | 54,000,000 | 8,000,000 | 10,000,000 | 25,000,000 | -9,000,000 | 1,000,000 | 54,000,000 | -32,000,000 | 0 | 5,000,000 | 10,000,000 | 43,000,000 | -10,000,000 | -1,000,000 | 70,000,000 | -56,000,000 | 10,000,000 | 18,000,000 | 13,000,000 | 51,000,000 | -84,000,000 | -41,000,000 | -179,000,000 | -4,000,000 | 23,000,000 | 23,000,000 | -114,000,000 | 9,000,000 | 18,000,000 | 6,000,000 | 115,000,000 | -23,000,000 | -17,000,000 | -10,000,000 | -44,000,000 | 4,000,000 | -5,000,000 | -9,000,000 | -48,000,000 | -8,000,000 | 0 | 2,000,000 | 130,000,000 | -13,000,000 | -23,000,000 | 7,000,000 | 48,000,000 | -1,000,000 | 0 | 28,000,000 | 84,000,000 | -17,000,000 | -9,000,000 | 11,000,000 | -93,000,000 | 31,000,000 | 49,000,000 | 2,000,000 | -9,000,000 | 43,000,000 | -31,000,000 | -14,000,000 | 92,000,000 | -2,000,000 | -72,000,000 | 24,000,000 | 16,000,000 | -18,000,000 | 159,000,000 | -3,000,000 | -23,000,000 | -123,000,000 | 34,000,000 | ||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merchandise inventory | 257,000,000 | -172,000,000 | -196,000,000 | -18,000,000 | 256,000,000 | -226,000,000 | -156,000,000 | 38,000,000 | -83,000,000 | -165,000,000 | 77,000,000 | 83,000,000 | 632,000,000 | 62,000,000 | 26,000,000 | -166,000,000 | 842,000,000 | -444,000,000 | 87,000,000 | 69,000,000 | -3,000,000 | -499,000,000 | -12,000,000 | -79,000,000 | 254,000,000 | -393,000,000 | -83,000,000 | -83,000,000 | 700,000,000 | -472,000,000 | -178,000,000 | -46,000,000 | 482,000,000 | -433,000,000 | -70,000,000 | -133,000,000 | 559,000,000 | -461,000,000 | 1,000,000 | -53,000,000 | 661,000,000 | -491,000,000 | -7,000,000 | -117,000,000 | 638,000,000 | -626,000,000 | -39,000,000 | 21,000,000 | 714,000,000 | -633,000,000 | -118,000,000 | 28,000,000 | 462,000,000 | -599,000,000 | -80,000,000 | 24,000,000 | 698,000,000 | -579,000,000 | -35,000,000 | -80,000,000 | 670,000,000 | -516,000,000 | -92,000,000 | -58,000,000 | 351,000,000 | -523,000,000 | -65,000,000 | 110,000,000 | 710,000,000 | -539,000,000 | -147,000,000 | 19,000,000 | 696,000,000 | -488,000,000 | -148,000,000 | -9,000,000 | 816,000,000 |
other current assets and other long-term assets | 74,000,000 | -36,000,000 | -34,000,000 | -45,000,000 | 66,000,000 | -2,000,000 | -48,000,000 | 15,000,000 | -50,000,000 | 17,000,000 | 55,000,000 | 9,000,000 | 195,000,000 | -51,000,000 | -40,000,000 | 57,000,000 | 329,000,000 | -70,000,000 | -108,000,000 | 10,000,000 | -79,000,000 | -97,000,000 | 8,000,000 | 126,000,000 | 56,000,000 | -21,000,000 | 4,000,000 | 25,000,000 | 169,000,000 | -18,000,000 | -6,000,000 | -40,000,000 | 42,000,000 | -37,000,000 | -81,000,000 | 58,000,000 | 106,000,000 | -83,000,000 | 22,000,000 | 9,000,000 | 24,000,000 | -6,000,000 | 44,000,000 | -8,000,000 | -41,000,000 | -32,000,000 | 33,000,000 | 173,000,000 | 290,000,000 | -92,000,000 | -23,000,000 | 65,000,000 | -30,000,000 | -74,000,000 | 99,000,000 | -39,000,000 | -23,000,000 | -80,000,000 | 44,000,000 | -42,000,000 | -70,000,000 | -29,000,000 | 51,000,000 | -53,000,000 | -203,000,000 | 53,000,000 | 94,000,000 | -31,000,000 | 138,000,000 | -28,000,000 | 54,000,000 | -81,000,000 | |||||
accounts payable | 34,000,000 | -114,000,000 | 340,000,000 | -203,000,000 | -19,000,000 | 1,000,000 | 307,000,000 | -152,000,000 | 4,000,000 | 29,000,000 | 206,000,000 | -102,000,000 | -37,000,000 | -211,000,000 | 44,000,000 | -336,000,000 | -421,000,000 | 49,000,000 | 37,000,000 | -205,000,000 | -934,000,000 | 653,000,000 | 670,000,000 | -203,000,000 | 435,000,000 | -18,000,000 | 247,000,000 | -100,000,000 | -24,000,000 | -14,000,000 | 224,000,000 | -120,000,000 | -133,000,000 | 104,000,000 | 86,000,000 | -135,000,000 | -148,000,000 | 192,000,000 | 122,000,000 | -20,000,000 | -3,000,000 | 113,000,000 | 56,000,000 | -20,000,000 | -291,000,000 | 258,000,000 | 130,000,000 | -144,000,000 | -411,000,000 | 282,000,000 | 226,000,000 | -138,000,000 | -412,000,000 | 375,000,000 | 187,000,000 | -45,000,000 | -411,000,000 | 324,000,000 | 105,000,000 | -7,000,000 | -372,000,000 | 285,000,000 | 82,000,000 | 16,000,000 | -426,000,000 | 370,000,000 | 204,000,000 | -155,000,000 | -554,000,000 | 372,000,000 | 271,000,000 | -49,000,000 | -528,000,000 | 337,000,000 | 248,000,000 | -61,000,000 | -485,000,000 |
accrued expenses and other current liabilities | -22,000,000 | 176,000,000 | 27,000,000 | -271,000,000 | -54,000,000 | 117,000,000 | 70,000,000 | -158,000,000 | -14,000,000 | 65,000,000 | -54,000,000 | -22,000,000 | -120,000,000 | 68,000,000 | 45,000,000 | -236,000,000 | -482,000,000 | 156,000,000 | 43,000,000 | 40,000,000 | 74,000,000 | 138,000,000 | 46,000,000 | -86,000,000 | -42,000,000 | 42,000,000 | 23,000,000 | -37,000,000 | 258,000,000 | 32,000,000 | 52,000,000 | -232,000,000 | -150,000,000 | 65,000,000 | -61,000,000 | -50,000,000 | 66,000,000 | 30,000,000 | 47,000,000 | -67,000,000 | 100,000,000 | 32,000,000 | 25,000,000 | -81,000,000 | 58,000,000 | 31,000,000 | 11,000,000 | -141,000,000 | 8,000,000 | 37,000,000 | 54,000,000 | -132,000,000 | -36,000,000 | 44,000,000 | 57,000,000 | -70,000,000 | 42,000,000 | 11,000,000 | 8,000,000 | -106,000,000 | 133,000,000 | 41,000,000 | -39,000,000 | -180,000,000 | -75,000,000 | 66,000,000 | 12,000,000 | -144,000,000 | 215,000,000 | 3,000,000 | -8,000,000 | -233,000,000 | -328,000,000 | 63,000,000 | 12,000,000 | -31,000,000 | -102,000,000 |
income taxes payable, net of receivables and other tax-related items | 24,000,000 | 54,000,000 | -100,000,000 | 55,000,000 | -4,000,000 | -11,000,000 | 48,000,000 | 13,000,000 | -4,000,000 | 45,000,000 | 54,000,000 | -49,000,000 | 201,000,000 | -156,000,000 | 3,000,000 | 369,000,000 | 511,000,000 | -39,000,000 | -37,000,000 | -18,000,000 | 121,000,000 | 26,000,000 | 90,000,000 | -322,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 0 | -16,000,000 | 4,000,000 | 3,000,000 | -1,000,000 | -11,000,000 | -5,000,000 | -2,000,000 | -8,000,000 | 5,000,000 | -5,000,000 | -11,000,000 | -38,000,000 | -11,000,000 | -16,000,000 | 20,000,000 | -94,000,000 | -8,000,000 | 16,000,000 | 41,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets and liabilities | -14,000,000 | -15,000,000 | -24,000,000 | -19,000,000 | -14,000,000 | -24,000,000 | -19,000,000 | -32,000,000 | 58,000,000 | -34,000,000 | -92,000,000 | -21,000,000 | -16,000,000 | -29,000,000 | -22,000,000 | -40,000,000 | -34,000,000 | -34,000,000 | -24,000,000 | -15,000,000 | 29,000,000 | -83,000,000 | -28,000,000 | -20,000,000 | -129,000,000 | 4,000,000 | -10,000,000 | -54,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 686,000,000 | 299,000,000 | 448,000,000 | -140,000,000 | 616,000,000 | 291,000,000 | 549,000,000 | 30,000,000 | 654,000,000 | 304,000,000 | 513,000,000 | 15,000,000 | 719,000,000 | 95,000,000 | 155,000,000 | -362,000,000 | -75,000,000 | -110,000,000 | 452,000,000 | 340,000,000 | 410,000,000 | 486,000,000 | 853,000,000 | -940,000,000 | -291,000,000 | -55,000,000 | 554,000,000 | 29,000,000 | 844,000,000 | 21,000,000 | 612,000,000 | -66,000,000 | 781,000,000 | 114,000,000 | 395,000,000 | 91,000,000 | 919,000,000 | 66,000,000 | 566,000,000 | 168,000,000 | 985,000,000 | 92,000,000 | 431,000,000 | 211,000,000 | 480,000,000 | 118,000,000 | 483,000,000 | 513,000,000 | 1,176,000,000 | 96,000,000 | 501,000,000 | 356,000,000 | 480,000,000 | 255,000,000 | 606,000,000 | 364,000,000 | 725,000,000 | 79,000,000 | 328,000,000 | 231,000,000 | 427,000,000 | 396,000,000 | 211,000,000 | 329,000,000 | 592,000,000 | 432,000,000 | 518,000,000 | 202,000,000 | 1,094,000,000 | 272,000,000 | 386,000,000 | 176,000,000 | 409,000,000 | 334,000,000 | 388,000,000 | 281,000,000 | 630,000,000 |
capital expenditures | -143,000,000 | -146,000,000 | -98,000,000 | -83,000,000 | -117,000,000 | -148,000,000 | -89,000,000 | -93,000,000 | -159,000,000 | -89,000,000 | -82,000,000 | -117,000,000 | -108,000,000 | -171,000,000 | -178,000,000 | -228,000,000 | -199,000,000 | -217,000,000 | -145,000,000 | -124,000,000 | -406,000,000 | -80,000,000 | -86,000,000 | -122,000,000 | 131,000,000 | -199,000,000 | -159,000,000 | -165,000,000 | -192,000,000 | -184,000,000 | -188,000,000 | -138,000,000 | -242,000,000 | -188,000,000 | -165,000,000 | -110,000,000 | -148,000,000 | -96,000,000 | -146,000,000 | -78,000,000 | -48,000,000 | -189,000,000 | -166,000,000 | -65,000,000 | -230,000,000 | -162,000,000 | -163,000,000 | -90,000,000 | -241,000,000 | -149,000,000 | -163,000,000 | -88,000,000 | -199,000,000 | -136,000,000 | -149,000,000 | -96,000,000 | -121,000,000 | -161,000,000 | -126,000,000 | -79,000,000 | -135,000,000 | -161,000,000 | -150,000,000 | -48,000,000 | -336,000,000 | -90,000,000 | -68,000,000 | -63,000,000 | -19,000,000 | -107,000,000 | -94,000,000 | -114,000,000 | 88,000,000 | -197,000,000 | 0 | -122,000,000 | -166,000,000 |
free cash flows | 543,000,000 | 153,000,000 | 350,000,000 | -223,000,000 | 499,000,000 | 143,000,000 | 460,000,000 | -63,000,000 | 495,000,000 | 215,000,000 | 431,000,000 | -102,000,000 | 611,000,000 | -76,000,000 | -23,000,000 | -590,000,000 | -274,000,000 | -327,000,000 | 307,000,000 | 216,000,000 | 4,000,000 | 406,000,000 | 767,000,000 | -1,062,000,000 | -160,000,000 | -254,000,000 | 395,000,000 | -136,000,000 | 652,000,000 | -163,000,000 | 424,000,000 | -204,000,000 | 539,000,000 | -74,000,000 | 230,000,000 | -19,000,000 | 771,000,000 | -30,000,000 | 420,000,000 | 90,000,000 | 937,000,000 | -97,000,000 | 265,000,000 | 146,000,000 | 250,000,000 | -44,000,000 | 320,000,000 | 423,000,000 | 935,000,000 | -53,000,000 | 338,000,000 | 268,000,000 | 281,000,000 | 119,000,000 | 457,000,000 | 268,000,000 | 604,000,000 | -82,000,000 | 202,000,000 | 152,000,000 | 292,000,000 | 235,000,000 | 61,000,000 | 281,000,000 | 256,000,000 | 342,000,000 | 450,000,000 | 139,000,000 | 1,075,000,000 | 165,000,000 | 292,000,000 | 62,000,000 | 497,000,000 | 137,000,000 | 388,000,000 | 159,000,000 | 464,000,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -143,000,000 | -146,000,000 | -98,000,000 | -83,000,000 | -117,000,000 | -148,000,000 | -89,000,000 | -93,000,000 | -159,000,000 | -89,000,000 | -82,000,000 | -117,000,000 | -108,000,000 | -171,000,000 | -178,000,000 | -228,000,000 | -199,000,000 | -217,000,000 | -145,000,000 | -124,000,000 | -406,000,000 | -80,000,000 | -86,000,000 | -122,000,000 | 131,000,000 | -199,000,000 | -159,000,000 | -165,000,000 | -192,000,000 | -184,000,000 | -188,000,000 | -138,000,000 | -242,000,000 | -188,000,000 | -165,000,000 | -110,000,000 | -141,000,000 | -113,000,000 | -131,000,000 | -139,000,000 | -19,000,000 | -204,000,000 | -151,000,000 | -150,000,000 | -218,000,000 | -180,000,000 | -166,000,000 | -162,000,000 | -227,000,000 | -172,000,000 | -164,000,000 | -151,000,000 | -221,000,000 | -152,000,000 | -149,000,000 | -148,000,000 | -132,000,000 | -155,000,000 | -134,000,000 | -127,000,000 | -135,000,000 | -165,000,000 | -141,000,000 | -107,000,000 | -336,000,000 | -90,000,000 | -68,000,000 | -63,000,000 | -19,000,000 | -107,000,000 | -94,000,000 | -114,000,000 | 88,000,000 | -197,000,000 | |||
net proceeds from sale of property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -206,000,000 | -68,000,000 | -67,000,000 | -78,000,000 | -66,000,000 | -67,000,000 | -75,000,000 | -201,000,000 | -207,000,000 | -129,000,000 | -298,000,000 | -516,000,000 | -178,000,000 | 0 | -59,000,000 | -273,000,000 | -85,000,000 | -81,000,000 | -69,000,000 | 115,000,000 | -86,000,000 | -155,000,000 | -167,000,000 | -50,000,000 | -50,000,000 | -75,000,000 | 0 | 0 | 400,000,000 | -50,000,000 | -75,000,000 | -325,000,000 | -225,000,000 | -150,000,000 | -275,000,000 | 0 | 644,000,000 | 0 | -374,000,000 | -345,000,000 | |||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of short-term investments | 76,000,000 | 51,000,000 | 74,000,000 | 88,000,000 | 65,000,000 | 64,000,000 | 30,000,000 | 3,000,000 | 268,000,000 | 267,000,000 | 233,000,000 | 814,000,000 | 23,000,000 | 28,000,000 | 297,000,000 | 157,000,000 | 85,000,000 | 60,000,000 | 86,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divestiture activity, net of cash paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -2,000,000 | -3,000,000 | -7,000,000 | 0 | -1,000,000 | 1,000,000 | -7,000,000 | -6,000,000 | 0 | 0 | -3,000,000 | -4,000,000 | 0 | 0 | -1,000,000 | -1,000,000 | -3,000,000 | -3,000,000 | 0 | 0 | -1,000,000 | -1,000,000 | 2,000,000 | -1,000,000 | -3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -273,000,000 | -163,000,000 | -91,000,000 | -73,000,000 | -116,000,000 | -151,000,000 | -134,000,000 | -291,000,000 | -489,000,000 | -91,000,000 | -82,000,000 | -30,000,000 | -108,000,000 | -46,000,000 | -178,000,000 | 105,000,000 | 281,000,000 | -291,000,000 | -56,000,000 | -161,000,000 | -271,000,000 | -235,000,000 | -56,000,000 | 116,000,000 | 209,000,000 | -199,000,000 | -180,000,000 | -340,000,000 | -81,000,000 | -195,000,000 | -309,000,000 | -309,000,000 | -595,000,000 | -187,000,000 | -120,000,000 | -99,000,000 | -145,000,000 | -113,000,000 | -131,000,000 | -140,000,000 | -20,000,000 | -207,000,000 | -152,000,000 | -150,000,000 | -342,000,000 | -180,000,000 | -45,000,000 | -163,000,000 | -157,000,000 | -170,000,000 | -165,000,000 | -104,000,000 | -113,000,000 | -133,000,000 | -147,000,000 | -231,000,000 | -109,000,000 | -106,000,000 | -160,000,000 | -79,000,000 | -19,000,000 | -57,000,000 | -73,000,000 | -305,000,000 | -2,000,000 | -214,000,000 | -168,000,000 | -45,000,000 | -184,000,000 | -252,000,000 | -166,000,000 | 65,000,000 | -293,000,000 | 134,000,000 | -172,000,000 | -67,000,000 | -100,000,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving credit facility | -150,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances under share-based compensation plans | 7,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 5,000,000 | 6,000,000 | 11,000,000 | 10,000,000 | 14,000,000 | 5,000,000 | 6,000,000 | 7,000,000 | 4,000,000 | 8,000,000 | 8,000,000 | 7,000,000 | -21,000,000 | 7,000,000 | 16,000,000 | 25,000,000 | 38,000,000 | 4,000,000 | 6,000,000 | 6,000,000 | 0 | 5,000,000 | 7,000,000 | 10,000,000 | -15,000,000 | 7,000,000 | 13,000,000 | 20,000,000 | 23,000,000 | 9,000,000 | 6,000,000 | 8,000,000 | 4,000,000 | 9,000,000 | 6,000,000 | 10,000,000 | -31,000,000 | 7,000,000 | 18,000,000 | 35,000,000 | |||||||||||||||||||||||||||||||||
withholding tax payments related to vesting of stock units | -3,000,000 | -10,000,000 | -1,000,000 | -28,000,000 | -2,000,000 | -15,000,000 | -2,000,000 | -31,000,000 | -34,000,000 | -5,000,000 | -1,000,000 | -10,000,000 | -3,000,000 | -2,000,000 | -1,000,000 | -14,000,000 | 14,000,000 | -2,000,000 | 0 | -32,000,000 | -28,000,000 | 0 | -1,000,000 | -7,000,000 | 12,000,000 | -1,000,000 | -1,000,000 | -19,000,000 | 1,000,000 | -2,000,000 | -1,000,000 | -19,000,000 | -8,000,000 | -1,000,000 | -1,000,000 | -13,000,000 | -1,000,000 | -1,000,000 | 0 | -17,000,000 | 49,000,000 | 0 | -2,000,000 | -66,000,000 | |||||||||||||||||||||||||||||||||
repurchases of common stock | -3,000,000 | 0 | -82,000,000 | -70,000,000 | 0 | -12,000,000 | -57,000,000 | -54,000,000 | 5,000,000 | -73,000,000 | -50,000,000 | -50,000,000 | -50,000,000 | 100,000,000 | -100,000,000 | -100,000,000 | -100,000,000 | -98,000,000 | -100,000,000 | -104,000,000 | -96,000,000 | -200,000,000 | -390,000,000 | -232,000,000 | 31,000,000 | -438,000,000 | -378,000,000 | -230,000,000 | -304,000,000 | -790,000,000 | -27,000,000 | -58,000,000 | -512,000,000 | -98,000,000 | -347,000,000 | -22,000,000 | -79,000,000 | -653,000,000 | -842,000,000 | -518,000,000 | -740,000,000 | -254,000,000 | -799,000,000 | -299,000,000 | -1,853,000,000 | -61,000,000 | 0 | -45,000,000 | |||||||||||||||||||||||||||||
cash dividends paid | -62,000,000 | -62,000,000 | -62,000,000 | -61,000,000 | -56,000,000 | -57,000,000 | -56,000,000 | -56,000,000 | -59,000,000 | -55,000,000 | -56,000,000 | -55,000,000 | -54,000,000 | -55,000,000 | -55,000,000 | -56,000,000 | -38,000,000 | -45,000,000 | -46,000,000 | -91,000,000 | -91,000,000 | -91,000,000 | -92,000,000 | -83,000,000 | -93,000,000 | -94,000,000 | -94,000,000 | -101,000,000 | -90,000,000 | -90,000,000 | -92,000,000 | -92,000,000 | -92,000,000 | -92,000,000 | -91,000,000 | -82,000,000 | -93,000,000 | -95,000,000 | -97,000,000 | -87,000,000 | -96,000,000 | -96,000,000 | -98,000,000 | -151,000,000 | -92,000,000 | -70,000,000 | -70,000,000 | -139,000,000 | -61,000,000 | -60,000,000 | -61,000,000 | -55,000,000 | -55,000,000 | -60,000,000 | -66,000,000 | -44,000,000 | -62,000,000 | -63,000,000 | -67,000,000 | -74,000,000 | -60,000,000 | -59,000,000 | -59,000,000 | -51,000,000 | -60,000,000 | -61,000,000 | -62,000,000 | -51,000,000 | -62,000,000 | -65,000,000 | -65,000,000 | -64,000,000 | |||||
net cash from financing activities | -61,000,000 | -66,000,000 | -139,000,000 | -153,000,000 | -128,000,000 | -69,000,000 | -47,000,000 | -77,000,000 | 195,000,000 | -207,000,000 | -251,000,000 | -58,000,000 | -54,000,000 | -62,000,000 | -111,000,000 | 233,000,000 | 1,364,000,000 | -1,175,000,000 | -85,000,000 | -98,000,000 | -2,361,000,000 | 4,000,000 | 387,000,000 | 499,000,000 | 1,318,000,000 | -137,000,000 | -135,000,000 | -151,000,000 | 4,000,000 | -188,000,000 | -183,000,000 | -193,000,000 | -118,000,000 | -182,000,000 | -256,000,000 | -193,000,000 | -510,000,000 | -107,000,000 | -63,000,000 | -97,000,000 | -85,000,000 | 114,000,000 | -463,000,000 | -343,000,000 | 286,000,000 | -495,000,000 | -463,000,000 | -318,000,000 | -544,000,000 | -858,000,000 | -19,000,000 | -86,000,000 | -129,000,000 | -442,000,000 | -391,000,000 | -42,000,000 | -118,000,000 | -684,000,000 | -489,000,000 | 689,000,000 | 868,000,000 | -305,000,000 | -852,000,000 | -313,000,000 | -1,843,000,000 | -81,000,000 | -49,000,000 | -154,000,000 | -70,000,000 | -125,000,000 | -357,000,000 | -219,000,000 | 473,000,000 | -1,205,000,000 | -240,000,000 | -33,000,000 | -243,000,000 |
effect of foreign exchange rate fluctuations on cash, cash equivalents, and restricted cash | 2,000,000 | -2,000,000 | 0 | 5,000,000 | -5,000,000 | -2,000,000 | 0 | -2,000,000 | -2,000,000 | -5,000,000 | 0 | -2,000,000 | 10,000,000 | -16,000,000 | -2,000,000 | -7,000,000 | -12,000,000 | -2,000,000 | 0 | -1,000,000 | -10,000,000 | 3,000,000 | 9,000,000 | -8,000,000 | 17,000,000 | -2,000,000 | -9,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | 354,000,000 | 68,000,000 | 367,000,000 | 69,000,000 | 358,000,000 | 1,000,000 | -136,000,000 | -31,000,000 | 1,558,000,000 | -1,578,000,000 | 311,000,000 | 80,000,000 | -2,232,000,000 | 258,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 0 | 0 | 2,365,000,000 | 0 | 0 | 0 | 1,901,000,000 | 628,000,000 | 0 | 0 | 1,273,000,000 | 0 | 0 | 0 | 902,000,000 | -1,114,000,000 | 0 | 0 | 2,016,000,000 | 635,000,000 | 0 | 0 | 1,381,000,000 | -39,000,000 | 0 | 0 | 1,420,000,000 | -379,000,000 | 0 | 0 | 1,799,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 354,000,000 | 68,000,000 | 218,000,000 | 2,004,000,000 | 367,000,000 | 69,000,000 | 368,000,000 | 1,561,000,000 | 986,000,000 | 1,000,000 | 180,000,000 | 1,198,000,000 | 567,000,000 | -29,000,000 | -136,000,000 | 871,000,000 | 444,000,000 | -1,578,000,000 | 311,000,000 | 2,096,000,000 | -1,597,000,000 | 258,000,000 | 1,193,000,000 | 1,048,000,000 | 1,210,000,000 | -389,000,000 | 237,000,000 | 958,000,000 | 405,000,000 | -364,000,000 | 111,000,000 | 1,229,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment not yet paid at end of period | -7,000,000 | 17,000,000 | -15,000,000 | 61,000,000 | -29,000,000 | 15,000,000 | -15,000,000 | 85,000,000 | -12,000,000 | 18,000,000 | 3,000,000 | 72,000,000 | -14,000,000 | 23,000,000 | 1,000,000 | 63,000,000 | 22,000,000 | 16,000,000 | 0 | 52,000,000 | 11,000,000 | -6,000,000 | 8,000,000 | 48,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest during the period | 2,000,000 | 29,000,000 | 1,000,000 | 31,000,000 | 2,000,000 | 30,000,000 | 0 | 31,000,000 | -9,000,000 | 32,000,000 | 5,000,000 | 35,000,000 | 6,000,000 | 32,000,000 | 6,000,000 | 32,000,000 | -102,000,000 | 76,000,000 | 100,000,000 | 2,000,000 | 139,000,000 | 2,000,000 | 1,000,000 | 38,000,000 | 70,000,000 | 37,000,000 | 0 | 38,000,000 | -1,000,000 | 39,000,000 | 0 | 38,000,000 | 0 | 38,000,000 | 0 | 38,000,000 | 2,000,000 | 39,000,000 | 2,000,000 | 39,000,000 | 6,000,000 | 37,000,000 | 1,000,000 | 38,000,000 | 1,000,000 | 38,000,000 | 1,000,000 | 38,000,000 | 1,000,000 | 37,000,000 | 1,000,000 | 38,000,000 | -4,000,000 | 39,000,000 | 2,000,000 | 40,000,000 | 3,000,000 | 40,000,000 | 1,000,000 | 1,000,000 | 44,000,000 | 0 | -1,000,000 | 0 | 1,000,000 | 1,000,000 | -7,000,000 | 1,000,000 | 8,000,000 | 1,000,000 | -15,000,000 | ||||||
cash paid for income taxes during the period, net of refunds | 62,000,000 | 31,000,000 | 131,000,000 | 11,000,000 | 64,000,000 | 76,000,000 | 58,000,000 | 39,000,000 | 238,000,000 | 19,000,000 | -66,000,000 | 46,000,000 | 19,000,000 | 1,000,000 | 12,000,000 | -420,000,000 | -569,000,000 | 34,000,000 | 127,000,000 | 20,000,000 | 207,000,000 | -45,000,000 | 16,000,000 | 37,000,000 | -97,000,000 | 27,000,000 | 72,000,000 | 18,000,000 | 103,000,000 | 12,000,000 | 42,000,000 | 19,000,000 | -117,000,000 | 130,000,000 | 95,000,000 | 35,000,000 | 170,000,000 | 175,000,000 | 100,000,000 | 43,000,000 | 150,000,000 | 72,000,000 | 203,000,000 | 63,000,000 | -118,000,000 | 185,000,000 | 331,000,000 | 54,000,000 | |||||||||||||||||||||||||||||
cash paid for operating lease liabilities | 180,000,000 | 304,000,000 | 311,000,000 | 301,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | -361,000,000 | -340,000,000 | -75,000,000 | -333,000,000 | -389,000,000 | 237,000,000 | -462,000,000 | -364,000,000 | 111,000,000 | -570,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of operating lease assets | 17,000,000 | 27,000,000 | 0 | 1,000,000 | 5,000,000 | -353,000,000 | 0 | 1,000,000 | 360,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of store assets | -1,000,000 | 0 | 1,000,000 | 1,000,000 | 8,000,000 | 7,000,000 | 0 | 3,000,000 | 17,000,000 | 0 | -126,000,000 | 0 | 3,000,000 | 124,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | -5,000,000 | 3,000,000 | 4,000,000 | 4,000,000 | 6,000,000 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on divestiture activity | 0 | 0 | -24,000,000 | 0 | 3,000,000 | 56,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of building | 0 | 0 | -47,000,000 | 0 | 0 | 0 | -191,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 0 | 0 | 0 | 350,000,000 | 0 | 0 | 500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for debt issuance costs | 0 | 0 | 10,000,000 | 45,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of building | 0 | 76,000,000 | 0 | 333,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from divestiture activity, net of cash paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 267,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of buildings | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisition activity, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | -750,000,000 | 0 | 0 | 0 | 400,000,000 | 1,246,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to extinguish debt | -1,239,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from divestiture activity | -2,000,000 | 0 | 11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -18,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for divestiture activity | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for revolving credit facility | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divestiture activity | 28,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of building | 0 | 0 | -343,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of building | 0 | 0 | 220,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of lease incentives | -16,000,000 | -15,000,000 | -14,000,000 | -15,000,000 | -16,000,000 | -15,000,000 | -15,000,000 | -15,000,000 | -16,000,000 | -15,000,000 | -16,000,000 | -14,000,000 | -17,000,000 | -16,000,000 | -15,000,000 | -18,000,000 | -16,000,000 | -16,000,000 | -15,000,000 | -15,000,000 | -17,000,000 | -16,000,000 | -16,000,000 | -8,000,000 | -18,000,000 | -19,000,000 | -21,000,000 | -24,000,000 | -21,000,000 | -19,000,000 | -22,000,000 | -23,000,000 | -20,000,000 | -24,000,000 | -19,000,000 | -26,000,000 | -21,000,000 | ||||||||||||||||||||||||||||||||||||||||
purchase of janie and jack | 0 | 0 | -69,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease incentives and other long-term liabilities | 53,000,000 | 19,000,000 | -18,000,000 | -5,000,000 | 10,000,000 | 14,000,000 | 2,000,000 | 17,000,000 | 17,000,000 | -18,000,000 | 27,000,000 | 18,000,000 | 3,000,000 | -2,000,000 | 5,000,000 | -21,000,000 | -2,000,000 | -44,000,000 | 11,000,000 | 11,000,000 | 2,000,000 | -116,000,000 | 10,000,000 | 25,000,000 | 110,000,000 | 173,000,000 | 26,000,000 | 20,000,000 | -40,000,000 | -45,000,000 | 27,000,000 | 46,000,000 | 19,000,000 | 47,000,000 | 25,000,000 | 22,000,000 | 34,000,000 | 79,000,000 | 28,000,000 | 23,000,000 | -2,000,000 | 46,000,000 | 6,000,000 | -7,000,000 | 4,000,000 | -6,000,000 | 15,000,000 | 7,000,000 | 6,000,000 | ||||||||||||||||||||||||||||
income taxes payable, net of prepaid and other tax-related items | 46,000,000 | 7,000,000 | 36,000,000 | -41,000,000 | 65,000,000 | 31,000,000 | 31,000,000 | -75,000,000 | 28,000,000 | 89,000,000 | 71,000,000 | -61,000,000 | -12,000,000 | 46,000,000 | 46,000,000 | -50,000,000 | 85,000,000 | -77,000,000 | 61,000,000 | -16,000,000 | 2,000,000 | -93,000,000 | 83,000,000 | -81,000,000 | 15,000,000 | -88,000,000 | 67,000,000 | -105,000,000 | 36,000,000 | -85,000,000 | 80,000,000 | 94,000,000 | -7,000,000 | -214,000,000 | 36,000,000 | -108,000,000 | 75,000,000 | -190,000,000 | 132,000,000 | 69,000,000 | 27,000,000 | -96,000,000 | 66,000,000 | ||||||||||||||||||||||||||||||||||
insurance proceeds related to loss on property and equipment | 1,000,000 | 45,000,000 | 14,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options and vesting of stock units | 0 | -1,000,000 | 0 | -3,000,000 | -26,000,000 | -1,000,000 | 8,000,000 | 15,000,000 | -8,000,000 | 10,000,000 | 1,000,000 | 23,000,000 | -17,000,000 | 10,000,000 | 17,000,000 | 27,000,000 | 18,000,000 | 16,000,000 | 2,000,000 | 14,000,000 | 0 | 0 | 1,000,000 | 9,000,000 | 2,000,000 | 0 | 1,000,000 | 7,000,000 | 16,000,000 | 1,000,000 | -1,000,000 | -5,000,000 | -7,000,000 | 3,000,000 | -1,000,000 | 3,000,000 | |||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of stock options and vesting of stock units | 0 | 0 | 0 | -1,000,000 | 23,000,000 | 0 | -7,000,000 | -17,000,000 | 7,000,000 | -10,000,000 | -1,000,000 | -24,000,000 | 17,000,000 | -7,000,000 | -20,000,000 | -28,000,000 | -24,000,000 | -15,000,000 | -2,000,000 | -15,000,000 | -2,000,000 | 0 | -1,000,000 | -10,000,000 | -4,000,000 | 0 | -1,000,000 | -8,000,000 | -8,000,000 | 2,000,000 | -3,000,000 | 0 | -3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
store asset impairment charges | -3,000,000 | 4,000,000 | 11,000,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of short-term investments | 76,000,000 | 33,000,000 | 3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of current maturities of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rate fluctuations on cash and cash equivalents | -1,000,000 | 7,000,000 | 1,000,000 | -5,000,000 | -4,000,000 | 12,000,000 | 0 | -7,000,000 | 1,000,000 | -13,000,000 | -7,000,000 | -1,000,000 | 2,000,000 | -6,000,000 | 3,000,000 | -2,000,000 | -16,000,000 | -23,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -256,000,000 | 261,000,000 | -159,000,000 | -191,000,000 | -281,000,000 | -26,000,000 | 34,000,000 | 315,000,000 | 150,000,000 | 67,000,000 | 87,000,000 | -313,000,000 | 856,000,000 | 1,269,000,000 | 50,000,000 | -1,245,000,000 | 142,000,000 | 323,000,000 | -7,000,000 | -138,000,000 | 20,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 1,783,000,000 | 0 | 0 | 0 | 1,370,000,000 | -145,000,000 | 0 | 0 | 1,515,000,000 | 5,000,000 | 0 | 0 | 1,510,000,000 | 50,000,000 | 0 | 0 | 1,460,000,000 | -425,000,000 | 0 | 0 | 1,885,000,000 | 0 | 0 | 0 | 1,561,000,000 | -787,000,000 | 0 | 0 | 2,348,000,000 | 633,000,000 | 0 | 0 | 1,715,000,000 | -9,000,000 | 0 | 0 | 1,724,000,000 | -306,000,000 | 0 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -256,000,000 | 26,000,000 | 1,583,000,000 | 261,000,000 | -159,000,000 | 368,000,000 | 1,313,000,000 | 741,000,000 | -1,000,000 | -191,000,000 | 1,234,000,000 | 416,000,000 | -564,000,000 | -26,000,000 | 1,544,000,000 | 519,000,000 | -929,000,000 | 315,000,000 | 1,610,000,000 | -210,000,000 | -319,000,000 | 67,000,000 | 1,972,000,000 | 493,000,000 | -712,000,000 | -313,000,000 | 2,417,000,000 | 482,000,000 | 50,000,000 | -703,000,000 | 2,056,000,000 | -612,000,000 | 142,000,000 | 323,000,000 | 1,708,000,000 | 868,000,000 | -126,000,000 | -138,000,000 | 1,744,000,000 | 224,000,000 | -718,000,000 | ||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -200,000,000 | -57,000,000 | -292,000,000 | 530,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | -10,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of short-term debt | 7,000,000 | 13,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of short-term debt | -6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt | -360,000,000 | 0 | -40,000,000 | 0 | -50,000,000 | 188,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of short-term investments | 0 | 0 | 50,000,000 | -75,000,000 | 75,000,000 | 25,000,000 | 50,000,000 | 25,000,000 | 50,000,000 | -275,000,000 | 150,000,000 | 150,000,000 | 125,000,000 | 575,000,000 | -52,000,000 | 0 | 0 | 177,000,000 | -873,000,000 | 322,000,000 | 409,000,000 | 393,000,000 | 297,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances under share-based compensation plans, net of withholding tax payments | -52,000,000 | 17,000,000 | 58,000,000 | 15,000,000 | -62,000,000 | 68,000,000 | 25,000,000 | 66,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuances under share-based compensation plans | 29,000,000 | 10,000,000 | -14,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt issuance costs | 0 | 0 | 0 | -11,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes during the period | 197,000,000 | 271,000,000 | 119,000,000 | 360,000,000 | 157,000,000 | 253,000,000 | 35,000,000 | 105,000,000 | 108,000,000 | 292,000,000 | 94,000,000 | 73,000,000 | 86,000,000 | 384,000,000 | 56,000,000 | 185,000,000 | 166,000,000 | 249,000,000 | 77,000,000 | 145,000,000 | 155,000,000 | 343,000,000 | 59,000,000 | 301,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances under share-based compensation plans, net of withholding tax payments of 147, 140, and 88 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other assets | 2,000,000 | -8,000,000 | -2,000,000 | -1,000,000 | -1,000,000 | -8,000,000 | 6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rate fluctuations on cash | -1,000,000 | -4,000,000 | -5,000,000 | -1,000,000 | 8,000,000 | 15,000,000 | -7,000,000 | 16,000,000 | 11,000,000 | -3,000,000 | 8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from share-based compensation, net of withholding tax payments | 7,000,000 | 15,000,000 | 12,000,000 | 28,000,000 | 0 | 8,000,000 | 9,000,000 | 45,000,000 | 23,000,000 | 37,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | 8,000,000 | -6,000,000 | 2,000,000 | -15,000,000 | 1,000,000 | 0 | 18,000,000 | 20,000,000 | -4,000,000 | 3,000,000 | 2,000,000 | -2,000,000 | -1,000,000 | 1,000,000 | 1,000,000 | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other long-term assets | -2,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment, not yet paid at end of period | 4,000,000 | -9,000,000 | 59,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate fluctuations on cash | 22,000,000 | -10,000,000 | -21,000,000 | -1,000,000 | -2,000,000 | -59,000,000 | 19,000,000 | 11,000,000 | 11,000,000 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 215,000,000 | 246,000,000 | 229,000,000 | 249,000,000 | 399,000,000 | 237,000,000 | 153,000,000 | 178,000,000 | 219,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from share-based compensation | 25,000,000 | 8,000,000 | 36,000,000 | -11,000,000 | 32,000,000 | 24,000,000 | 30,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable, net of prepaid and other tax related items | 10,000,000 | -203,000,000 | 112,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -93,000,000 | -304,000,000 | -196,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options and vesting of service awards | 2,000,000 | 1,000,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of stock options and vesting of service awards | -1,000,000 | -1,000,000 | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets and other assets | -15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable, net of prepaid income taxes | 95,000,000 | -147,000,000 | 75,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease incentives and other liabilities | -41,000,000 | 58,000,000 | 167,000,000 | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -850,000,000 | -279,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 10,000,000 | 33,000,000 | 22,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for interest | 8,000,000 | 12,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for income taxes | 247,000,000 | 19,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -93,000,000 | 22,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -122,000,000 | -166,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and equivalents | 192,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at beginning of period | 2,030,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at end of period | 2,222,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of stock options | -27,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -55,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -255,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 162,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in lease rights and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and equivalents |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
